{"text_format":"3","workbook":"xlsx","n_sheets":61,"sheets":["Sommaire","Base de données pop.","Population","4.1 Comptes 2020 natures","Graphique par nature","Résultats par commune","4.2 Comptes 2020 par commune","4.9 Comptes 2020 par habitant","4.10 Comptes 2020 Hab. par com","4.5 Vue d'ensemble","4.6 Vue par commune","4.3 Résultats à 3 niveaux","4.4 Résultats à 3 par commune","4.7 Autofinancement","4.8 Autofinancement par commune","4.11 Comptes 2020 fonctionnelle","4.12 Fonctionnelle par commune","Tableau fonctionnelle","4.12.1 et 2 Graph par fonction","5. Bilan","5.2 Bilan par commune","5.1.1 Tableau bilan","5.1.2Graphique capitaux propres","5.3 Tableau de l'endettement","5.3.1Graphique de l'endettement","5.4 Endettement par commune","6. Investissements","6.1 Investissements par commune","Définition des indicateurs","Base de données indicateurs1","Endett. net + degré d'auto.","Quotité d'intéret + revenus det","Quotité d'invest + fin.","Quotité d'autofinancement","Quotient excédent du bilan","Récapitulatif","Indicateurs par commune","Bourgeoisies Comptes 2020","Comptes 2020 par Bourgeoisie","Bourgeoisie vue d'ensemble","Vue d'ensemble par Bourgeoisie","Bourgeoisie résultats 3 niveaux","Résultats 3 nivaux par Bourgeoi","Bourgeoisie autofinancement","Autofinancement par Bourgeoisie","Bourgeoisie bilan","Bilan par bourrgeoisie","Bourgeoisie endettement","Endettement par bourgeoisie","Bourgeoisie investissement","Investissement par bourgeoisie","Syndicats comptes 2020","Comptes 2020 par Syndicats","Syndicats vue d'ensemble","Vue d'ensemble par syndicat","Syndicats résultat à 3 niveaux","Résultat 3 niveaux par syndicat","Syndicats Bilan","Bilan par Syndicats","Syndicats endettement","Endettement par syndicat"],"not_rendered":{"charts":8,"images":2,"defined_names":3},"read":"whole","date_system":"1900"}

{"sheet":"Sommaire","index":0,"n_rows":41,"n_cols":3,"rows_kept":41,"hidden":true}
[]
["Rapport sur les finances communales - exercice 2020"]
[]
[null,"Sommaire"]
[]
[1,"Population"]
[1.1,"Population","Population"]
[]
[2,"Compte de résultat"]
[2.1,"Compte de résultats par nature par commune","Compte de résultats"]
[2.2,"Compte de résultats pas nature en Fr. par habitant","Compte de résultats en Fr. par habitant"]
[2.3,"Compte de résultats par nature en Fr. par habitant par commune","Compte de résultats en Fr. par commune"]
[2.4,"Vue d'ensemble","Vue d'ensemble"]
[2.5,"Vue d'ensemble par commune","Vue d'ensemble par commune"]
[2.6,"Résultats à 3 niveaux","Résultats à 3 niveaux"]
[2.7,"Résultats à 3 nivaux par commune","Résultats à 3 niveaux par commune"]
[2.8,"Autofinancement","Autofinancement"]
[2.9,"Autofinancement par commune","Autofinancement par commune"]
[{"v":2.1,"d":"2.10"},"Compte de résultats par fonction","Compte de résultats par fonction"]
[2.11,"Compte de résultats par fonction par commune","Compte de résultats fonctionnel par commune"]
[]
[3,"Bilan"]
[3.2,"Bilan de l'ensemble des communes","Bilan de l'ensemble des communes"]
[3.3,"Bilan par commune","Bilan par commune"]
[3.4,"Tableau du bilan","Tableau du bilan"]
[3.5,"Tableau de l'endettement","Endettement"]
[3.6,"Tableau de l'endettement par commune","Endettement par commune"]
[]
[4,"Comptes des investissements"]
[4.1,"Investissements de l'ensemble des communes","Investissements"]
[4.2,"Investissements par commune","Investissements par commune"]
[]
[5,"Indicateurs financiers"]
[5.1,"Définition des indicateurs financiers","Définition des indicateurs financiers"]
[5.2,"Quotient de l'endettement net et degré d'autofinancement","Degré d'autofinancement"]
[5.3,"Quotité de la charge des intérêts et dette brute par rapport aux revenus","Dette brute par rapport aux revenus"]
[5.4,"Quotité d'investissement et quotité de la charge financière","Quotités d'investissement et charges financière"]
[5.5,"Quotité d'autofinancement et quotité de la charge des intérêts nets ","Quotité d''autofinancement"]
[5.6,"Quotient de l'excédent au bilan","Quotient excédent du bilan"]
[5.7,"Récapitulatif de l'ensemble des communes","Récapitulatif"]
[5.8,"Récapitulatif par commune","Récapitulatif par commune"]

{"sheet":"Base de données pop.","index":1,"n_rows":55,"n_cols":15,"rows_kept":55,"hidden":true,"merged":[[1,6,1,10]]}
["N°","Communes",2020,{"$nulls":9},"N°","Communes",2020]
[1,"Boécourt",923,{"$nulls":3},"Ne pas effectuer de tri avec cette feuille, c'est la base de donnée.",{"$nulls":5},1,"Alle",{"$f":"C34","v":{"v":1895,"d":"1,895"}}]
[2,"Bourrignon",270,{"$nulls":9},2,"Basse-Allaine",{"$f":"C36","v":{"v":1241,"d":"1,241"}}]
[3,"Châtillon",485,{"$nulls":9},3,"Beurnevésin",{"$f":"C37","v":119}]
[4,"Courchapoix",446,null,null,"Population par district",{"$nulls":6},4,"Boécourt",{"$f":"C2","v":923}]
[5,"Courrendlin",{"v":3631,"d":"3,631"},null,null,"Delémont",null,{"$f":"SUM(C2:C20)","v":{"v":38954,"d":"38,954"}},{"$nulls":4},5,"Boncourt",{"$f":"C38","v":{"v":1195,"d":"1,195"}}]
[6,"Courroux",{"v":3313,"d":"3,313"},null,null,"Franches-Montagnes",null,{"$f":"SUM(C21:C33)","v":{"v":10479,"d":"10,479"}},{"$nulls":4},6,"Bonfol",{"$f":"C39","v":663}]
[7,"Courtételle",{"v":2644,"d":"2,644"},null,null,"Porrentruy",null,{"$f":"SUM(C34:C54)","v":{"v":24276,"d":"24,276"}},{"$nulls":4},7,"Bourrignon",{"$f":"C3","v":270}]
[8,"Delémont",{"v":12618,"d":"12,618"},{"$nulls":4},{"$f":"SUM(H6:H8)","v":{"v":73709,"d":"73,709"}},{"$nulls":4},8,"Bure",{"$f":"C40","v":645}]
[9,"Develier",{"v":1371,"d":"1,371"},{"$nulls":9},9,"Châtillon",{"$f":"C4","v":485}]
[10,"Ederswiler",118,{"$nulls":9},10,"Clos du Doubs",{"$f":"C41","v":{"v":1263,"d":"1,263"}}]
[11,"Haute-Sorne",{"v":7167,"d":"7,167"},{"$nulls":9},11,"Coeuve",{"$f":"C42","v":740}]
[12,"Mervelier",528,{"$nulls":9},12,"Cornol",{"$f":"C43","v":{"v":1028,"d":"1,028"}}]
[13,"Mettembert",108,{"$nulls":9},13,"Courchapoix",{"$f":"C5","v":446}]
[14,"Movelier",415,{"$nulls":9},14,"Courchavon",{"$f":"C44","v":314}]
[15,"Pleigne",349,{"$nulls":9},15,"Courgenay",{"$f":"C45","v":{"v":2400,"d":"2,400"}}]
[16,"Rossemaison",687,{"$nulls":9},16,"Courrendlin",{"$f":"C6","v":{"v":3631,"d":"3,631"}}]
[17,"Saulcy",255,{"$nulls":9},17,"Courroux",{"$f":"C7","v":{"v":3313,"d":"3,313"}}]
[18,"Soyhières",436,{"$nulls":9},18,"Courtedoux",{"$f":"C46","v":755}]
[19,"Val Terbi",{"v":3190,"d":"3,190"},{"$nulls":9},19,"Courtételle",{"$f":"C8","v":{"v":2644,"d":"2,644"}}]
[20,"Le Bémont",324,{"$nulls":9},20,"Damphreux",{"$f":"C47","v":181}]
[21,"Les Bois",{"v":1246,"d":"1,246"},{"$nulls":9},21,"Delémont",{"$f":"C9","v":{"v":12618,"d":"12,618"}}]
[22,"Les Breuleux",{"v":1528,"d":"1,528"},{"$nulls":9},22,"Develier",{"$f":"C10","v":{"v":1371,"d":"1,371"}}]
[23,"La Chaux-B.",96,{"$nulls":9},23,"Ederswiler",{"$f":"C11","v":118}]
[24,"Les Enfers",149,{"$nulls":9},24,"Fahy",{"$f":"C48","v":347}]
[25,"Les Genevez",516,{"$nulls":9},25,"Fontenais",{"$f":"C49","v":{"v":1690,"d":"1,690"}}]
[26,"Lajoux",671,{"$nulls":9},26,"Grandfontaine",{"$f":"C50","v":387}]
[27,"Montfaucon",572,{"$nulls":9},27,"Haute-Ajoie",{"$f":"C51","v":{"v":1096,"d":"1,096"}}]
[28,"Muriaux",490,{"$nulls":9},28,"Haute-Sorne",{"$f":"C12","v":{"v":7167,"d":"7,167"}}]
[29,"Le Noirmont",{"v":1914,"d":"1,914"},{"$nulls":9},29,"La Baroche",{"$f":"C35","v":{"v":1135,"d":"1,135"}}]
[30,"Saignelégier",{"v":2615,"d":"2,615"},{"$nulls":9},30,"La Chaux-B.",{"$f":"C24","v":96}]
[31,"Saint-Brais",227,{"$nulls":9},31,"Lajoux",{"$f":"C27","v":671}]
[32,"Soubey",131,{"$nulls":9},32,"Le Bémont",{"$f":"C21","v":324}]
[33,"Alle",{"v":1895,"d":"1,895"},{"$nulls":9},33,"Le Noirmont",{"$f":"C30","v":{"v":1914,"d":"1,914"}}]
[34,"La Baroche",{"v":1135,"d":"1,135"},{"$nulls":9},34,"Les Bois",{"$f":"C22","v":{"v":1246,"d":"1,246"}}]
[35,"Basse-Allaine",{"v":1241,"d":"1,241"},{"$nulls":9},35,"Les Breuleux",{"$f":"C23","v":{"v":1528,"d":"1,528"}}]
[36,"Beurnevésin",119,{"$nulls":9},36,"Les Enfers",{"$f":"C25","v":149}]
[37,"Boncourt",{"v":1195,"d":"1,195"},{"$nulls":9},37,"Les Genevez",{"$f":"C26","v":516}]
[38,"Bonfol",663,{"$nulls":9},38,"Lugnez",{"$f":"C52","v":188}]
[39,"Bure",645,{"$nulls":9},39,"Mervelier",{"$f":"C13","v":528}]
[40,"Clos du Doubs",{"v":1263,"d":"1,263"},{"$nulls":9},40,"Mettembert",{"$f":"C14","v":108}]
[41,"Coeuve",740,{"$nulls":9},41,"Montfaucon",{"$f":"C28","v":572}]
[42,"Cornol",{"v":1028,"d":"1,028"},{"$nulls":9},42,"Movelier",{"$f":"C15","v":415}]
[43,"Courchavon",314,{"$nulls":9},43,"Muriaux",{"$f":"C29","v":490}]
[44,"Courgenay",{"v":2400,"d":"2,400"},{"$nulls":9},44,"Pleigne",{"$f":"C16","v":349}]
[45,"Courtedoux",755,{"$nulls":9},45,"Porrentruy",{"$f":"C53","v":{"v":6434,"d":"6,434"}}]
[46,"Damphreux",181,{"$nulls":9},46,"Rossemaison",{"$f":"C17","v":687}]
[47,"Fahy",347,{"$nulls":9},47,"Saignelégier",{"$f":"C31","v":{"v":2615,"d":"2,615"}}]
[48,"Fontenais",{"v":1690,"d":"1,690"},{"$nulls":9},48,"Saint-Brais",{"$f":"C32","v":227}]
[49,"Grandfontaine",387,{"$nulls":9},49,"Saulcy",{"$f":"C18","v":255}]
[50,"Haute-Ajoie",{"v":1096,"d":"1,096"},{"$nulls":9},50,"Soubey",{"$f":"C33","v":131}]
[51,"Lugnez",188,{"$nulls":9},51,"Soyhières",{"$f":"C19","v":436}]
[52,"Porrentruy",{"v":6434,"d":"6,434"},{"$nulls":9},52,"Val Terbi",{"$f":"C20","v":{"v":3190,"d":"3,190"}}]
[53,"Vendlincourt",560,{"$nulls":9},53,"Vendlincourt",{"$f":"C54","v":560}]
[null,"Total",{"$f":"SUM(C2:C54)","v":{"v":73709,"d":"73,709"}},{"$nulls":10},"Total",{"$f":"SUM(O2:O54)","v":{"v":73709,"d":"73,709"}}]

{"sheet":"Population","index":2,"n_rows":30,"n_cols":21,"rows_kept":30,"hidden":true}
[]
[]
[null,"moins de 200 habitants",null,null,"201 à 500 habitants",null,"501 à 1'000 habitants",null,null,"1'001 à 2'000 habitants",null,null,"2001 à 3'000 habitant",null,null,"plus de 3'000 habitant"]
[]
[1,"La Chaux",{"$f":"'Base de données pop.'!C24","v":96},9,"Saint-Brais",{"$f":"'Base de données pop.'!C32","v":227},22,"Les Genevez",{"$f":"'Base de données pop.'!C26","v":516},33,"Cornol",{"$f":"'Base de données pop.'!C43","v":{"v":1028,"d":"1,028"}},45,"Courgenay",{"$f":"'Base de données pop.'!C45","v":{"v":2400,"d":"2,400"}},48,"Val Terbi",{"$f":"'Base de données pop.'!C20","v":{"v":3190,"d":"3,190"}}]
[2,"Mettembert",{"$f":"'Base de données pop.'!C14","v":108},10,"Saulcy",{"$f":"'Base de données pop.'!C18","v":255},23,"Mervelier",{"$f":"'Base de données pop.'!C13","v":528},34,"Haute-Ajoie",{"$f":"'Base de données pop.'!C51","v":{"v":1096,"d":"1,096"}},46,"Saignelégier",{"$f":"'Base de données pop.'!C31","v":{"v":2615,"d":"2,615"}},49,"Courroux",{"$f":"'Base de données pop.'!C7","v":{"v":3313,"d":"3,313"}}]
[3,"Ederswiler",{"$f":"'Base de données pop.'!C11","v":118},11,"Bourrignon",{"$f":"'Base de données pop.'!C3","v":270},24,"Vendlincourt",{"$f":"'Base de données pop.'!C54","v":560},35,"La Baroche",{"$f":"'Base de données pop.'!C35","v":{"v":1135,"d":"1,135"}},47,"Courtételle",{"$f":"'Base de données pop.'!C8","v":{"v":2644,"d":"2,644"}},50,"Courrendlin",{"$f":"'Base de données pop.'!C6","v":{"v":3631,"d":"3,631"}}]
[4,"Beurnevésin",{"$f":"'Base de données pop.'!C37","v":119},12,"Courchavon",{"$f":"'Base de données pop.'!C44","v":314},25,"Montfaucon",{"$f":"'Base de données pop.'!C28","v":572},36,"Boncourt",{"$f":"'Base de données pop.'!C38","v":{"v":1195,"d":"1,195"}},null,null,{"$f":"SUM(O5:O7)","v":{"v":7659,"d":"7,659"}},51,"Porrentruy",{"$f":"'Base de données pop.'!C53","v":{"v":6434,"d":"6,434"}}]
[5,"Soubey",{"$f":"'Base de données pop.'!C33","v":131},13,"Le Bémont",{"$f":"'Base de données pop.'!C21","v":324},26,"Bure",{"$f":"'Base de données pop.'!C40","v":645},37,"Basse-Allaine",{"$f":"'Base de données pop.'!C36","v":{"v":1241,"d":"1,241"}},null,"moyenne",{"$f":"O8/5","v":{"v":1531.8,"d":"1,531.80"}},52,"Haute-Sorne",{"$f":"'Base de données pop.'!C12","v":{"v":7167,"d":"7,167"}}]
[6,"Les Enfers",{"$f":"'Base de données pop.'!C25","v":149},14,"Fahy",{"$f":"'Base de données pop.'!C48","v":347},27,"Bonfol",{"$f":"'Base de données pop.'!C39","v":663},38,"Les Bois",{"$f":"'Base de données pop.'!C22","v":{"v":1246,"d":"1,246"}},{"$nulls":3},53,"Delémont",{"$f":"'Base de données pop.'!C9","v":{"v":12618,"d":"12,618"}}]
[7,"Damphreux",{"$f":"'Base de données pop.'!C47","v":181},15,"Pleigne",{"$f":"'Base de données pop.'!C16","v":349},28,"Lajoux",{"$f":"'Base de données pop.'!C27","v":671},39,"Clos du Doubs",{"$f":"'Base de données pop.'!C41","v":{"v":1263,"d":"1,263"}},{"$nulls":5},{"$f":"SUM(R5:R10)","v":{"v":36353,"d":"36,353"}}]
[8,"Lugnez",{"$f":"'Base de données pop.'!C52","v":188},16,"Grandfontaine",{"$f":"'Base de données pop.'!C50","v":387},29,"Rossemaison",{"$f":"'Base de données pop.'!C17","v":687},40,"Develier",{"$f":"'Base de données pop.'!C10","v":{"v":1371,"d":"1,371"}},{"$nulls":4},"moyenne",{"$f":"R11/4","v":{"v":9088.25,"d":"9,088.25"}}]
[null,null,{"$f":"SUM(C5:C12)","v":{"v":1090,"d":"1,090"}},17,"Movelier",{"$f":"'Base de données pop.'!C15","v":415},30,"Coeuve",{"$f":"'Base de données pop.'!C42","v":740},41,"Les Breuleux",{"$f":"'Base de données pop.'!C23","v":{"v":1528,"d":"1,528"}}]
[null,"moyenne",{"$f":"C13/8","v":136.25},18,"Soyhières",{"$f":"'Base de données pop.'!C19","v":436},31,"Courdedoux",{"$f":"'Base de données pop.'!C46","v":755},42,"Fontenais",{"$f":"'Base de données pop.'!C49","v":{"v":1690,"d":"1,690"}},{"$nulls":6},{"$f":"C13+F18+I16+L17+O8+R11","v":{"v":73709,"d":"73,709"}}]
[{"$nulls":3},19,"Courchapoix",{"$f":"'Base de données pop.'!C5","v":446},32,"Boécourt",{"$f":"'Base de données pop.'!C2","v":923},43,"Alle",{"$f":"'Base de données pop.'!C34","v":{"v":1895,"d":"1,895"}},{"$nulls":6},{"$f":"S14/53","v":{"v":1390.7358490566037,"d":"1,391"}}]
[{"$nulls":3},20,"Châtillon",{"$f":"'Base de données pop.'!C4","v":485},null,null,{"$f":"SUM(I5:I15)","v":{"v":7260,"d":"7,260"}},44,"Le Noirmont",{"$f":"'Base de données pop.'!C30","v":{"v":1914,"d":"1,914"}},{"$nulls":8},"MOINS DE 1000 HABITANTS"]
[{"$nulls":3},21,"Muriaux",{"$f":"'Base de données pop.'!C29","v":490},null,"moyenne",{"$f":"I16/11","v":{"v":660,"d":"660.00"}},null,null,{"$f":"SUM(L5:L16)","v":{"v":16602,"d":"16,602"}},{"$nulls":8},{"$f":"C13+F18+I16","v":{"v":13095,"d":"13,095"}}]
[{"$nulls":5},{"$f":"SUM(F5:F17)","v":{"v":4745,"d":"4,745"}},{"$nulls":4},"moyenne",{"$f":"L17/12","v":{"v":1383.5,"d":"1,383.50"}}]
[{"$nulls":4},"moyenne",{"$f":"F18/13","v":{"v":365,"d":"365.00"}}]
[]
[null,{"$f":"C13+F18+I16+L17+O8+R11","v":{"v":73709,"d":"73,709"}}]
[]
[{"$nulls":10},"Par Disctrict","Delémont",null,null,{"v":38954,"d":"38,954"}]
[null,"8 communes de moins 200 habitants",{"$f":"C13","v":{"v":1090,"d":"1,090"}},null,{"$f":"C24*100/B21","v":{"v":1.4787882076815586,"d":"1.48"}},{"$nulls":6},"Franches-Montagnes",null,null,10479]
[null,"13 communes de 200 à 500 habitants",{"$f":"F18","v":{"v":4745,"d":"4,745"}},null,{"$f":"C25*100/B21","v":{"v":6.43747710591651,"d":"6.44"}},{"$f":"E24+E25","v":{"v":7.9162653135980685,"d":"7.92"}},{"$nulls":5},"Porrentruy",null,null,24276]
[null,"11 communes de 501 à 1'000 habitants",{"$f":"I16","v":{"v":7260,"d":"7,260"}},null,{"$f":"C26*100/B21","v":{"v":9.849543475016619,"d":"9.85"}},{"$nulls":6},"Total",null,null,{"$f":"SUM(O23:O25)","v":{"v":73709,"d":"73,709"}}]
[null,"12 communes de 1'001 à 2'000 habitants",{"$f":"L17","v":{"v":16602,"d":"16,602"}},null,{"$f":"C27*100/B21","v":{"v":22.52370809534792,"d":"22.52"}}]
[null,"3 communes de 2'001 à 3'000 habitants",{"$f":"O8","v":{"v":7659,"d":"7,659"}},null,{"$f":"C28*100/B21","v":{"v":10.390861360213814,"d":"10.39"}}]
[null,"6 communes de plus 3'000 habitants",{"$f":"R11","v":{"v":36353,"d":"36,353"}},null,{"$f":"C29*100/B21","v":{"v":49.319621755823576,"d":"49.32"}}]
[null,null,{"$f":"SUM(C24:C29)","v":{"v":73709,"d":"73,709"}},null,{"$f":"C30*100/B21","v":{"v":100,"d":"100.00"}}]

{"sheet":"4.1 Comptes 2020 natures","index":3,"n_rows":185,"n_cols":61,"rows_kept":185,"hidden":true}
["Comptes de résultats par natures 2020"]
["Comptes consolidés de l'ensemble des communes et par district",{"$nulls":3},{"$f":"'Base de données pop.'!C2","v":923},{"$f":"'Base de données pop.'!C3","v":270},{"$f":"'Base de données pop.'!C4","v":485},{"$f":"'Base de données pop.'!C5","v":446},{"$f":"'Base de données pop.'!C6","v":{"v":3631,"d":"3,631"}},{"$f":"'Base de données pop.'!C7","v":{"v":3313,"d":"3,313"}},{"$f":"'Base de données pop.'!C8","v":{"v":2644,"d":"2,644"}},{"$f":"'Base de données pop.'!C9","v":{"v":12618,"d":"12,618"}},{"$f":"'Base de données pop.'!C10","v":{"v":1371,"d":"1,371"}},{"$f":"'Base de données pop.'!C11","v":118},{"$f":"'Base de données pop.'!C12","v":{"v":7167,"d":"7,167"}},{"$f":"'Base de données pop.'!C13","v":528},{"$f":"'Base de données pop.'!C14","v":108},{"$f":"'Base de données pop.'!C15","v":415},{"$f":"'Base de données pop.'!C16","v":349},{"$f":"'Base de données pop.'!C17","v":687},{"$f":"'Base de données pop.'!C18","v":255},{"$f":"'Base de données pop.'!C19","v":436},{"$f":"'Base de données pop.'!C20","v":{"v":3190,"d":"3,190"}},{"$f":"'Base de données pop.'!C21","v":324},{"$f":"'Base de données pop.'!C22","v":{"v":1246,"d":"1,246"}},{"$f":"'Base de données pop.'!C23","v":{"v":1528,"d":"1,528"}},{"$f":"'Base de données pop.'!C24","v":96},{"$f":"'Base de données pop.'!C25","v":149},{"$f":"'Base de données pop.'!C26","v":516},{"$f":"'Base de données pop.'!C27","v":671},{"$f":"'Base de données pop.'!C28","v":572},{"$f":"'Base de données pop.'!C29","v":490},{"$f":"'Base de données pop.'!C30","v":{"v":1914,"d":"1,914"}},{"$f":"'Base de données pop.'!C31","v":{"v":2615,"d":"2,615"}},{"$f":"'Base de données pop.'!C32","v":227},{"$f":"'Base de données pop.'!C33","v":131},{"$f":"'Base de données pop.'!C34","v":{"v":1895,"d":"1,895"}},{"$f":"'Base de données pop.'!C35","v":{"v":1135,"d":"1,135"}},{"$f":"'Base de données pop.'!C36","v":{"v":1241,"d":"1,241"}},{"$f":"'Base de données pop.'!C37","v":119},{"$f":"'Base de données pop.'!C38","v":{"v":1195,"d":"1,195"}},{"$f":"'Base de données pop.'!C39","v":663},{"$f":"'Base de données pop.'!C40","v":645},{"$f":"'Base de données pop.'!C41","v":{"v":1263,"d":"1,263"}},{"$f":"'Base de données pop.'!C42","v":740},{"$f":"'Base de données pop.'!C43","v":{"v":1028,"d":"1,028"}},{"$f":"'Base de données pop.'!C44","v":314},{"$f":"'Base de données pop.'!C45","v":{"v":2400,"d":"2,400"}},{"$f":"'Base de données pop.'!C46","v":755},{"$f":"'Base de données pop.'!C47","v":181},{"$f":"'Base de données pop.'!C48","v":347},{"$f":"'Base de données pop.'!C49","v":{"v":1690,"d":"1,690"}},{"$f":"'Base de données pop.'!C50","v":387},{"$f":"'Base de données pop.'!C51","v":{"v":1096,"d":"1,096"}},{"$f":"'Base de données pop.'!C52","v":188},{"$f":"'Base de données pop.'!C53","v":{"v":6434,"d":"6,434"}},{"$f":"'Base de données pop.'!C54","v":560},{"$f":"SUM(E2:BE2)","v":{"v":73709,"d":"73,709"}},{"$f":"SUM(E2:W2)","v":{"v":38954,"d":"38,954"}},{"$f":"SUM(X2:AJ2)","v":{"v":10479,"d":"10,479"}},{"$f":"SUM(AK2:BE2)","v":{"v":24276,"d":"24,276"}}]
[{"$nulls":4},"Boécourt","Bourrignon","Châtillon","Courchapoix","Courrendlin","Courroux","Courtételle","Delémont","Develier","Ederswiler","Haute-Sorne","Mervelier","Mettembert","Movelier","Pleigne","Rossemaison","Saulcy","Soyhières","Val Terbi","Le Bémont","Les Bois","Les Breuleux","La Chaux-B.","Les Enfers","Les Genevez","Lajoux","Montfaucon","Muriaux","Le Noirmont","Saignelégier","Saint-Brais","Soubey","Alle","La Baroche","Basse-Allaine","Beurnevésin","Boncourt","Bonfol","Bure","Clos du Doubs","Coeuve","Cornol","Courchavon","Courgenay","Courtedoux","Damphreux","Fahy","Fontenais","Grandfontaine","Haute-Ajoie","Lugnez","Porrentruy","Vendlincourt","Total","Delémont","Franches-Montagnes","Porrentruy"]
[3,null,null,"Charges",{"$f":"E5+E15+E27+E31+E39+E43+E53+E56+E64","v":{"v":4023666.78,"d":"4,023,666.78"}},{"$f":"F5+F15+F27+F31+F39+F43+F53+F56+F64","v":{"v":1024476.5899999999,"d":"1,024,476.59"}},{"v":1740654.2199999997,"d":"1,740,654.22"},{"v":1738507.71,"d":"1,738,507.71"},{"v":14077081.509999998,"d":"14,077,081.51"},{"v":13356921.64,"d":"13,356,921.64"},{"v":10198838.44,"d":"10,198,838.44"},{"v":99120550.02999999,"d":"99,120,550.03"},{"v":7172640.66,"d":"7,172,640.66"},{"v":465190.74,"d":"465,190.74"},{"v":25574369.950000003,"d":"25,574,369.95"},{"v":2024389.12,"d":"2,024,389.12"},{"v":378615.28,"d":"378,615.28"},{"v":1537836.38,"d":"1,537,836.38"},{"v":1356352.42,"d":"1,356,352.42"},{"v":2616219.5700000003,"d":"2,616,219.57"},{"v":1004618.0499999999,"d":"1,004,618.05"},{"v":2420187.2800000003,"d":"2,420,187.28"},{"v":11757343.74,"d":"11,757,343.74"},{"v":1847199.7699999998,"d":"1,847,199.77"},{"v":5662732.25,"d":"5,662,732.25"},{"v":10836534.830000002,"d":"10,836,534.83"},{"v":644533.2000000001,"d":"644,533.20"},{"v":827991.57,"d":"827,991.57"},{"v":2724908.7600000007,"d":"2,724,908.76"},{"v":3423946.590000001,"d":"3,423,946.59"},{"v":2683306.15,"d":"2,683,306.15"},{"v":3714434.5600000005,"d":"3,714,434.56"},{"v":8821935.77,"d":"8,821,935.77"},{"v":11584752.48,"d":"11,584,752.48"},{"v":1149199.7999999998,"d":"1,149,199.80"},{"v":642235.65,"d":"642,235.65"},{"v":7998191.829999999,"d":"7,998,191.83"},{"v":5756760.120000001,"d":"5,756,760.12"},{"v":4612595.87,"d":"4,612,595.87"},{"v":564123.1900000001,"d":"564,123.19"},{"v":8348710.659999999,"d":"8,348,710.66"},{"v":3777958.1799999997,"d":"3,777,958.18"},{"v":2500263.6100000003,"d":"2,500,263.61"},{"v":7195879.459999999,"d":"7,195,879.46"},{"v":3007875.98,"d":"3,007,875.98"},{"v":4356503.23,"d":"4,356,503.23"},{"v":2657434.1799999997,"d":"2,657,434.18"},{"v":8937021.19,"d":"8,937,021.19"},{"v":2950588.56,"d":"2,950,588.56"},{"v":741246.2,"d":"741,246.20"},{"v":1487464.8,"d":"1,487,464.80"},{"v":7023915.999999999,"d":"7,023,916.00"},{"v":1739103.08,"d":"1,739,103.08"},{"v":5671248.47,"d":"5,671,248.47"},{"v":636352.8300000001,"d":"636,352.83"},{"v":40471114.47,"d":"40,471,114.47"},{"v":2395635.41,"d":"2,395,635.41"},{"v":378982158.8100001,"d":"378,982,158.81"},{"v":201588460.10999998,"d":"201,588,460.11"},{"v":54563711.38000001,"d":"54,563,711.38"},{"v":122829987.32,"d":"122,829,987.32"}]
[null,30,null,"Charges du personnel",{"$f":"E6+E7+E8+E9+E10+E11+E12+E13","v":{"v":469778.3,"d":"469,778.30"}},{"$f":"F6+F7+F8+F9+F10+F11+F12+F13","v":{"v":52868.7,"d":"52,868.70"}},{"v":138719.95,"d":"138,719.95"},{"v":234232.2,"d":"234,232.20"},{"v":2617814.3999999994,"d":"2,617,814.40"},{"v":2914897.7000000007,"d":"2,914,897.70"},{"v":1077446.9,"d":"1,077,446.90"},{"v":23819035.590000004,"d":"23,819,035.59"},{"v":1243052.8,"d":"1,243,052.80"},{"v":41572.05000000001,"d":"41,572.05"},{"v":3587375.6,"d":"3,587,375.60"},{"v":166881.05,"d":"166,881.05"},{"v":69596.65,"d":"69,596.65"},{"v":238242.75,"d":"238,242.75"},{"v":120756.95,"d":"120,756.95"},{"v":294788,"d":"294,788.00"},{"v":115430.84999999999,"d":"115,430.85"},{"v":341297.2,"d":"341,297.20"},{"v":2126563.1999999997,"d":"2,126,563.20"},{"v":99578.5,"d":"99,578.50"},{"v":1250675.8,"d":"1,250,675.80"},{"v":1631716.45,"d":"1,631,716.45"},{"v":93557.6,"d":"93,557.60"},{"v":66462.90000000001,"d":"66,462.90"},{"v":273450.14999999997,"d":"273,450.15"},{"v":563074.2000000001,"d":"563,074.20"},{"v":297597.05,"d":"297,597.05"},{"v":357056.9,"d":"357,056.90"},{"v":965251.9,"d":"965,251.90"},{"v":1837860.75,"d":"1,837,860.75"},{"v":100313.84999999999,"d":"100,313.85"},{"v":66337.75,"d":"66,337.75"},{"v":773698.35,"d":"773,698.35"},{"v":644888.1,"d":"644,888.10"},{"v":494732.75,"d":"494,732.75"},{"v":66430.3,"d":"66,430.30"},{"v":1270590.7,"d":"1,270,590.70"},{"v":791661.35,"d":"791,661.35"},{"v":242934.65000000002,"d":"242,934.65"},{"v":1102114.8,"d":"1,102,114.80"},{"v":441282.85,"d":"441,282.85"},{"v":438562.5,"d":"438,562.50"},{"v":107092.01000000001,"d":"107,092.01"},{"v":1008536.25,"d":"1,008,536.25"},{"v":474540.2,"d":"474,540.20"},{"v":87538.05,"d":"87,538.05"},{"v":141865.75,"d":"141,865.75"},{"v":873403.6,"d":"873,403.60"},{"v":118392.9,"d":"118,392.90"},{"v":1272093.4599999997,"d":"1,272,093.46"},{"v":72984.6,"d":"72,984.60"},{"v":10704463.389999999,"d":"10,704,463.39"},{"v":319536.65,"d":"319,536.65"},{"v":68720627.85000001,"d":"68,720,627.85"},{"v":39670350.84,"d":"39,670,350.84"},{"v":7602933.8,"d":"7,602,933.80"},{"v":21447343.209999993,"d":"21,447,343.21"}]
[null,null,300,"Autorités et commissions",{"v":39726.8,"d":"39,726.80"},{"v":20005,"d":"20,005.00"},{"v":28557.55,"d":"28,557.55"},{"v":40361.7,"d":"40,361.70"},{"v":184074.8,"d":"184,074.80"},{"v":138815.6,"d":"138,815.60"},{"v":101565.45,"d":"101,565.45"},{"v":740241.35,"d":"740,241.35"},{"v":64924.7,"d":"64,924.70"},{"v":17779.15,"d":"17,779.15"},{"v":280834.75,"d":"280,834.75"},{"v":36162.7,"d":"36,162.70"},{"v":14663.75,"d":"14,663.75"},{"v":25162.5,"d":"25,162.50"},{"v":26418.55,"d":"26,418.55"},{"v":56803.75,"d":"56,803.75"},{"v":12439.2,"d":"12,439.20"},{"v":56966.95,"d":"56,966.95"},{"v":94890.6,"d":"94,890.60"},{"v":38284.55,"d":"38,284.55"},{"v":57691.45,"d":"57,691.45"},{"v":51033.65,"d":"51,033.65"},{"v":6537.5,"d":"6,537.50"},{"v":11586.25,"d":"11,586.25"},{"v":23330,"d":"23,330.00"},{"v":19312.5,"d":"19,312.50"},{"v":22530,"d":"22,530.00"},{"v":26236.6,"d":"26,236.60"},{"v":87676.05,"d":"87,676.05"},{"v":56826.1,"d":"56,826.10"},{"v":19636.65,"d":"19,636.65"},{"v":14782.5,"d":"14,782.50"},{"v":149613.35,"d":"149,613.35"},{"v":48609.7,"d":"48,609.70"},{"v":48095.4,"d":"48,095.40"},{"v":17777.9,"d":"17,777.90"},{"v":92852.15,"d":"92,852.15"},{"v":26215,"d":"26,215.00"},{"v":41030.5,"d":"41,030.50"},{"v":73895.75,"d":"73,895.75"},{"v":35003.75,"d":"35,003.75"},{"v":38675,"d":"38,675.00"},{"v":13515,"d":"13,515.00"},{"v":55690,"d":"55,690.00"},{"v":53708.5,"d":"53,708.50"},{"v":11516.8,"d":"11,516.80"},{"v":13207.6,"d":"13,207.60"},{"v":51975,"d":"51,975.00"},{"v":23159.75,"d":"23,159.75"},{"v":51638.65,"d":"51,638.65"},{"v":13464.38,"d":"13,464.38"},{"v":248561.75,"d":"248,561.75"},{"v":25733.4,"d":"25,733.40"},{"$f":"SUM(E6:BE6)","v":{"v":3549797.9799999995,"d":"3,549,797.98"}},{"$f":"SUM(E6:W6)","v":{"v":1980394.8499999999,"d":"1,980,394.85"}},{"$f":"SUM(X6:AJ6)","v":{"v":435463.8,"d":"435,463.80"}},{"$f":"SUM(AK6:BE6)","v":{"v":1133939.33,"d":"1,133,939.33"}}]
[null,null,301,"Personnel administratif et d'exploitation",{"v":353234.5,"d":"353,234.50"},{"v":29497.5,"d":"29,497.50"},{"v":93244.3,"d":"93,244.30"},{"v":155747.8,"d":"155,747.80"},{"v":1972008,"d":"1,972,008.00"},{"v":2148131,"d":"2,148,131.00"},{"v":756238.9,"d":"756,238.90"},{"v":18872107.21,"d":"18,872,107.21"},{"v":986668.75,"d":"986,668.75"},{"v":19295.7,"d":"19,295.70"},{"v":2678680.45,"d":"2,678,680.45"},{"v":99918.6,"d":"99,918.60"},{"v":45454.5,"d":"45,454.50"},{"v":165458.35,"d":"165,458.35"},{"v":86308.7,"d":"86,308.70"},{"v":192726.2,"d":"192,726.20"},{"v":90240.75,"d":"90,240.75"},{"v":236030.5,"d":"236,030.50"},{"v":1693877.5,"d":"1,693,877.50"},{"v":50249.2,"d":"50,249.20"},{"v":1003412.45,"d":"1,003,412.45"},{"v":1319934.85,"d":"1,319,934.85"},{"v":75019.2,"d":"75,019.20"},{"v":48607.8,"d":"48,607.80"},{"v":209865.4,"d":"209,865.40"},{"v":443644.7,"d":"443,644.70"},{"v":226017.45,"d":"226,017.45"},{"v":260713.4,"d":"260,713.40"},{"v":703604.9,"d":"703,604.90"},{"v":1453365.9,"d":"1,453,365.90"},{"v":69600.85,"d":"69,600.85"},{"v":43579.95,"d":"43,579.95"},{"v":607490.43,"d":"607,490.43"},{"v":492810.2,"d":"492,810.20"},{"v":376129.6,"d":"376,129.60"},{"v":38080.05,"d":"38,080.05"},{"v":985572.95,"d":"985,572.95"},{"v":642913.35,"d":"642,913.35"},{"v":161848,"d":"161,848.00"},{"v":875386.5,"d":"875,386.50"},{"v":335351.1,"d":"335,351.10"},{"v":329942.75,"d":"329,942.75"},{"v":77225.61,"d":"77,225.61"},{"v":767052.6,"d":"767,052.60"},{"v":347283.1,"d":"347,283.10"},{"v":61791.5,"d":"61,791.50"},{"v":109173,"d":"109,173.00"},{"v":672529.85,"d":"672,529.85"},{"v":75503.8,"d":"75,503.80"},{"v":1000025.96,"d":"1,000,025.96"},{"v":49275.15,"d":"49,275.15"},{"v":8615847.04,"d":"8,615,847.04"},{"v":249341.5,"d":"249,341.50"},{"$f":"SUM(E7:BE7)","v":{"v":53453059.30000001,"d":"53,453,059.30"}},{"$f":"SUM(E7:W7)","v":{"v":30674869.21,"d":"30,674,869.21"}},{"$f":"SUM(X7:AJ7)","v":{"v":5907616.05,"d":"5,907,616.05"}},{"$f":"SUM(AK7:BE7)","v":{"v":16870574.04,"d":"16,870,574.04"}}]
[null,null,302,"Enseignants",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":3645,"d":"3,645.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":3645,"d":"3,645.00"},{"v":0,"d":"0.00"},{"v":3645,"d":"3,645.00"},{"v":0,"d":"0.00"}]
[null,null,303,"Personnel temporaire administratif et d'exploitation",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":4000,"d":"4,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":200,"d":"200.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":600,"d":"600.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":495,"d":"495.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":250,"d":"250.00"},{"v":1243.65,"d":"1,243.65"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":6788.65,"d":"6,788.65"},{"v":4000,"d":"4,000.00"},{"v":200,"d":"200.00"},{"v":2588.65,"d":"2,588.65"}]
[null,null,304,"Allocations et indemnités",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":21891.7,"d":"21,891.70"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":50000,"d":"50,000.00"},{"v":1787.9,"d":"1,787.90"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0.2,"d":"0.20"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":73679.79999999999,"d":"73,679.80"},{"v":21891.7,"d":"21,891.70"},{"v":51787.9,"d":"51,787.90"},{"v":0.2,"d":"0.20"}]
[null,null,305,"Charges de l'employeur",{"v":71655.3,"d":"71,655.30"},{"v":3196.7,"d":"3,196.70"},{"v":15608.2,"d":"15,608.20"},{"v":36391.7,"d":"36,391.70"},{"v":441332.05,"d":"441,332.05"},{"v":587782.3,"d":"587,782.30"},{"v":182192.4,"d":"182,192.40"},{"v":3909190.34,"d":"3,909,190.34"},{"v":181654.75,"d":"181,654.75"},{"v":3432.4,"d":"3,432.40"},{"v":604659.6,"d":"604,659.60"},{"v":22058.25,"d":"22,058.25"},{"v":8688.4,"d":"8,688.40"},{"v":46774.1,"d":"46,774.10"},{"v":7551.9,"d":"7,551.90"},{"v":44657.8,"d":"44,657.80"},{"v":11920.9,"d":"11,920.90"},{"v":45804.55,"d":"45,804.55"},{"v":321191.8,"d":"321,191.80"},{"v":9402.3,"d":"9,402.30"},{"v":184566.1,"d":"184,566.10"},{"v":241614.55,"d":"241,614.55"},{"v":11005.6,"d":"11,005.60"},{"v":6208.85,"d":"6,208.85"},{"v":34500.15,"d":"34,500.15"},{"v":91969.2,"d":"91,969.20"},{"v":47316,"d":"47,316.00"},{"v":69079.65,"d":"69,079.65"},{"v":160850.35,"d":"160,850.35"},{"v":273141.25,"d":"273,141.25"},{"v":8928.45,"d":"8,928.45"},{"v":7975.3,"d":"7,975.30"},{"v":3673.35,"d":"3,673.35"},{"v":101762.2,"d":"101,762.20"},{"v":68846.55,"d":"68,846.55"},{"v":9421.05,"d":"9,421.05"},{"v":176629.75,"d":"176,629.75"},{"v":117275.7,"d":"117,275.70"},{"v":37614.7,"d":"37,614.70"},{"v":147964.1,"d":"147,964.10"},{"v":67450.9,"d":"67,450.90"},{"v":58909.15,"d":"58,909.15"},{"v":15156.85,"d":"15,156.85"},{"v":176281.5,"d":"176,281.50"},{"v":65428.15,"d":"65,428.15"},{"v":13463.55,"d":"13,463.55"},{"v":19018.85,"d":"19,018.85"},{"v":142468,"d":"142,468.00"},{"v":18004.35,"d":"18,004.35"},{"v":202120,"d":"202,120.00"},{"v":9727.47,"d":"9,727.47"},{"v":1762238,"d":"1,762,238.00"},{"v":44461.75,"d":"44,461.75"},{"v":10950217.11,"d":"10,950,217.11"},{"v":6545743.44,"d":"6,545,743.44"},{"v":1146557.75,"d":"1,146,557.75"},{"v":3257915.92,"d":"3,257,915.92"}]
[null,null,306,"Prestations sociales de l'employeur",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":3029.75,"d":"3,029.75"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":52415.5,"d":"52,415.50"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":500,"d":"500.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":200,"d":"200.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":56145.25,"d":"56,145.25"},{"v":55445.25,"d":"55,445.25"},{"v":500,"d":"500.00"},{"v":200,"d":"200.00"}]
[null,null,309,"Autres charges du personnel",{"v":5161.7,"d":"5,161.70"},{"v":169.5,"d":"169.50"},{"v":1309.9,"d":"1,309.90"},{"v":1731,"d":"1,731.00"},{"v":17369.8,"d":"17,369.80"},{"v":18277.1,"d":"18,277.10"},{"v":37450.15,"d":"37,450.15"},{"v":245081.19,"d":"245,081.19"},{"v":5804.6,"d":"5,804.60"},{"v":1064.8,"d":"1,064.80"},{"v":23200.8,"d":"23,200.80"},{"v":8741.5,"d":"8,741.50"},{"v":790,"d":"790.00"},{"v":847.8,"d":"847.80"},{"v":477.8,"d":"477.80"},600.25,{"v":830,"d":"830.00"},{"v":2495.2,"d":"2,495.20"},{"v":16603.3,"d":"16,603.30"},{"v":1642.45,"d":"1,642.45"},{"v":5005.8,"d":"5,005.80"},{"v":18633.4,"d":"18,633.40"},{"v":995.3,"d":"995.30"},{"v":60,"d":"60.00"},{"v":5754.6,"d":"5,754.60"},{"v":8147.8,"d":"8,147.80"},{"v":1733.6,"d":"1,733.60"},{"v":1027.25,"d":"1,027.25"},{"v":9475.6,"d":"9,475.60"},{"v":4527.5,"d":"4,527.50"},{"v":160,"d":"160.00"},{"v":0,"d":"0.00"},{"v":12921.22,"d":"12,921.22"},{"v":1706,"d":"1,706.00"},{"v":1661.2,"d":"1,661.20"},{"v":551.3,"d":"551.30"},{"v":15535.85,"d":"15,535.85"},{"v":5257.3,"d":"5,257.30"},{"v":2441.45,"d":"2,441.45"},{"v":4868.45,"d":"4,868.45"},{"v":3477.1,"d":"3,477.10"},{"v":11035.6,"d":"11,035.60"},{"v":1194.35,"d":"1,194.35"},{"v":9312.15,"d":"9,312.15"},{"v":7625.45,"d":"7,625.45"},{"v":766.2,"d":"766.20"},{"v":466.3,"d":"466.30"},{"v":6430.75,"d":"6,430.75"},{"v":1475,"d":"1,475.00"},{"v":17065.2,"d":"17,065.20"},{"v":517.6,"d":"517.60"},{"v":77816.6,"d":"77,816.60"},{"v":0,"d":"0.00"},{"v":627294.7599999997,"d":"627,294.76"},{"v":388006.3899999999,"d":"388,006.39"},{"v":57163.3,"d":"57,163.30"},{"v":182125.07,"d":"182,125.07"}]
[]
[null,31,null,"Charges de biens et de services et autres charges d'exploitation",{"$f":"E16+E17+E18+E19+E20+E21+E22+E23+E24+E25","v":{"v":519678.63000000006,"d":"519,678.63"}},{"$f":"F16+F17+F18+F19+F20+F21+F22+F23+F24+F25","v":{"v":202592.19999999998,"d":"202,592.20"}},{"v":246367.93000000002,"d":"246,367.93"},{"v":280771.84,"d":"280,771.84"},{"v":2704298.4299999997,"d":"2,704,298.43"},{"v":1972283.5099999998,"d":"1,972,283.51"},{"v":1626060.57,"d":"1,626,060.57"},{"v":19861849.819999997,"d":"19,861,849.82"},{"v":1747147.69,"d":"1,747,147.69"},{"v":68313.8,"d":"68,313.80"},{"v":3520162.8000000003,"d":"3,520,162.80"},{"v":488433.9,"d":"488,433.90"},{"v":47139.999999999985,"d":"47,140.00"},{"v":254198.46000000002,"d":"254,198.46"},{"v":386409.93999999994,"d":"386,409.94"},{"v":611756.0700000001,"d":"611,756.07"},{"v":223291.87999999998,"d":"223,291.88"},{"v":564276.3500000001,"d":"564,276.35"},{"v":1803554.98,"d":"1,803,554.98"},{"v":490521.3,"d":"490,521.30"},{"v":1195834.96,"d":"1,195,834.96"},{"v":2504201.29,"d":"2,504,201.29"},{"v":136646.64,"d":"136,646.64"},{"v":215664.13999999998,"d":"215,664.14"},{"v":742142.7900000002,"d":"742,142.79"},{"v":810737.9900000002,"d":"810,737.99"},{"v":887967.67,"d":"887,967.67"},{"v":923720.35,"d":"923,720.35"},{"v":1706747.2499999998,"d":"1,706,747.25"},{"v":2481753.7600000002,"d":"2,481,753.76"},{"v":281189.75,"d":"281,189.75"},{"v":231857.44999999998,"d":"231,857.45"},{"v":1277781.8100000003,"d":"1,277,781.81"},{"v":1458495.6199999999,"d":"1,458,495.62"},{"v":1016617.3700000001,"d":"1,016,617.37"},{"v":135760.01,"d":"135,760.01"},{"v":1482198.24,"d":"1,482,198.24"},{"v":514900.3400000001,"d":"514,900.34"},{"v":454314.42999999993,"d":"454,314.43"},{"v":1494728.9899999998,"d":"1,494,728.99"},{"v":529720.28,"d":"529,720.28"},{"v":692277.7499999999,"d":"692,277.75"},{"v":398705.82,"d":"398,705.82"},{"v":1744115.84,"d":"1,744,115.84"},{"v":549955.64,"d":"549,955.64"},{"v":141601.73999999996,"d":"141,601.74"},{"v":386145.29000000004,"d":"386,145.29"},{"v":1031824.7,"d":"1,031,824.70"},{"v":515024.4,"d":"515,024.40"},{"v":1018327.4,"d":"1,018,327.40"},{"v":137825.36000000002,"d":"137,825.36"},{"v":6312440.3100000005,"d":"6,312,440.31"},{"v":419378.24999999994,"d":"419,378.25"},{"v":71449713.73000002,"d":"71,449,713.73"},{"v":37128588.8,"d":"37,128,588.80"},{"v":12608985.340000005,"d":"12,608,985.34"},{"v":21712139.59,"d":"21,712,139.59"}]
[null,null,310,"Charges de matériel et de marchandises",{"v":55216.9,"d":"55,216.90"},{"v":17773.2,"d":"17,773.20"},{"v":13179,"d":"13,179.00"},{"v":29018.05,"d":"29,018.05"},{"v":299491.6,"d":"299,491.60"},{"v":280154.94,"d":"280,154.94"},{"v":232572.43,"d":"232,572.43"},{"v":1813266.84,"d":"1,813,266.84"},{"v":195669.4,"d":"195,669.40"},{"v":8782.2,"d":"8,782.20"},{"v":521631.95,"d":"521,631.95"},{"v":58745.26,"d":"58,745.26"},{"v":8429.85,"d":"8,429.85"},{"v":33989.85,"d":"33,989.85"},{"v":39834.95,"d":"39,834.95"},{"v":56088.62,"d":"56,088.62"},{"v":17970.78,"d":"17,970.78"},{"v":43294.11,"d":"43,294.11"},{"v":238295.07,"d":"238,295.07"},{"v":77326.91,"d":"77,326.91"},{"v":147569.15,"d":"147,569.15"},{"v":323157.26,"d":"323,157.26"},{"v":4009.05,"d":"4,009.05"},{"v":24456.76,"d":"24,456.76"},{"v":94991.53,"d":"94,991.53"},{"v":65444.45,"d":"65,444.45"},{"v":64890.1,"d":"64,890.10"},{"v":94914.85,"d":"94,914.85"},{"v":231201.77,"d":"231,201.77"},{"v":378342.25,"d":"378,342.25"},{"v":5324.65,"d":"5,324.65"},{"v":24142.7,"d":"24,142.70"},{"v":224379.17,"d":"224,379.17"},{"v":107239.77,"d":"107,239.77"},{"v":53173.83,"d":"53,173.83"},{"v":21760.95,"d":"21,760.95"},{"v":219526.18,"d":"219,526.18"},{"v":68909.02,"d":"68,909.02"},{"v":13090.75,"d":"13,090.75"},{"v":93357.25,"d":"93,357.25"},{"v":76560.15,"d":"76,560.15"},{"v":105349.89,"d":"105,349.89"},{"v":25540.24,"d":"25,540.24"},{"v":180495.65,"d":"180,495.65"},{"v":35621.6,"d":"35,621.60"},{"v":14664.81,"d":"14,664.81"},{"v":84169.05,"d":"84,169.05"},{"v":75485.4,"d":"75,485.40"},{"v":20002.24,"d":"20,002.24"},{"v":95778.13,"d":"95,778.13"},{"v":4022.55,"d":"4,022.55"},{"v":722014.81,"d":"722,014.81"},{"v":65327.38,"d":"65,327.38"},{"$f":"SUM(E16:BE16)","v":{"v":7805645.249999999,"d":"7,805,645.25"}},{"$f":"SUM(E16:W16)","v":{"v":3963405,"d":"3,963,405.00"}},{"$f":"SUM(X16:AJ16)","v":{"v":1535771.43,"d":"1,535,771.43"}},{"$f":"SUM(AK16:BE16)","v":{"v":2306468.8200000003,"d":"2,306,468.82"}}]
[null,null,311,"Immobilisations ne pouvant être portées à l'actif",{"v":56305.05,"d":"56,305.05"},{"v":3401.3,"d":"3,401.30"},{"v":13078.2,"d":"13,078.20"},{"v":13830.3,"d":"13,830.30"},{"v":92166.9,"d":"92,166.90"},{"v":23736.65,"d":"23,736.65"},{"v":30295.15,"d":"30,295.15"},{"v":588837.65,"d":"588,837.65"},{"v":154568.4,"d":"154,568.40"},{"v":5300.4,"d":"5,300.40"},{"v":121475.56,"d":"121,475.56"},{"v":24804.9,"d":"24,804.90"},198.15,{"v":1035.65,"d":"1,035.65"},{"v":4601.55,"d":"4,601.55"},{"v":19765.65,"d":"19,765.65"},{"v":6736.35,"d":"6,736.35"},{"v":32402.35,"d":"32,402.35"},{"v":65770.4,"d":"65,770.40"},{"v":6452.6,"d":"6,452.60"},{"v":26589.56,"d":"26,589.56"},{"v":41306.5,"d":"41,306.50"},{"v":0,"d":"0.00"},{"v":200,"d":"200.00"},{"v":17661.65,"d":"17,661.65"},{"v":62960.19,"d":"62,960.19"},{"v":20278.95,"d":"20,278.95"},{"v":48215.4,"d":"48,215.40"},{"v":80883.45,"d":"80,883.45"},{"v":37997.73,"d":"37,997.73"},{"v":534,"d":"534.00"},{"v":1000,"d":"1,000.00"},{"v":119338.29,"d":"119,338.29"},{"v":4404.15,"d":"4,404.15"},{"v":19472.95,"d":"19,472.95"},{"v":14530.75,"d":"14,530.75"},{"v":33538.23,"d":"33,538.23"},{"v":16448.8,"d":"16,448.80"},{"v":17452,"d":"17,452.00"},{"v":75329.5,"d":"75,329.50"},{"v":33578.4,"d":"33,578.40"},{"v":79368.8,"d":"79,368.80"},{"v":28149.2,"d":"28,149.20"},{"v":116905.6,"d":"116,905.60"},{"v":4072.6,"d":"4,072.60"},{"v":89,"d":"89.00"},{"v":5603.1,"d":"5,603.10"},{"v":39231.1,"d":"39,231.10"},{"v":30567.6,"d":"30,567.60"},{"v":80762.22,"d":"80,762.22"},{"v":0,"d":"0.00"},{"v":141475.94,"d":"141,475.94"},{"v":74095,"d":"74,095.00"},{"$f":"SUM(E17:BE17)","v":{"v":2536803.82,"d":"2,536,803.82"}},{"v":1258310.5599999998,"d":"1,258,310.56"},{"v":344080.02999999997,"d":"344,080.03"},{"v":934413.23,"d":"934,413.23"}]
[null,null,312,"Alimentations et éliminations des biens-fonds du PA",{"v":66682.35,"d":"66,682.35"},{"v":52326.5,"d":"52,326.50"},{"v":23694.8,"d":"23,694.80"},{"v":22343.25,"d":"22,343.25"},{"v":773407.2,"d":"773,407.20"},{"v":663417.5,"d":"663,417.50"},{"v":363053.15,"d":"363,053.15"},{"v":10872252.63,"d":"10,872,252.63"},{"v":852361,"d":"852,361.00"},{"v":12277.65,"d":"12,277.65"},{"v":470341.28,"d":"470,341.28"},{"v":35686.95,"d":"35,686.95"},{"v":9335.9,"d":"9,335.90"},{"v":41681.75,"d":"41,681.75"},{"v":38916.9,"d":"38,916.90"},{"v":168984.6,"d":"168,984.60"},{"v":62290.73,"d":"62,290.73"},{"v":47300.05,"d":"47,300.05"},{"v":256606.73,"d":"256,606.73"},{"v":134227.4,"d":"134,227.40"},{"v":245262.1,"d":"245,262.10"},{"v":387455.8,"d":"387,455.80"},{"v":45375,"d":"45,375.00"},{"v":37797.9,"d":"37,797.90"},{"v":134609.6,"d":"134,609.60"},{"v":159485.2,"d":"159,485.20"},{"v":210695.85,"d":"210,695.85"},{"v":134814.6,"d":"134,814.60"},{"v":306738.35,"d":"306,738.35"},{"v":582468.15,"d":"582,468.15"},{"v":97360.3,"d":"97,360.30"},{"v":31945.8,"d":"31,945.80"},{"v":117744.5,"d":"117,744.50"},{"v":102683.55,"d":"102,683.55"},{"v":266295.75,"d":"266,295.75"},{"v":29055.55,"d":"29,055.55"},{"v":313126.25,"d":"313,126.25"},{"v":272512.5,"d":"272,512.50"},{"v":107014.5,"d":"107,014.50"},{"v":190392.35,"d":"190,392.35"},{"v":122456.55,"d":"122,456.55"},{"v":123320.85,"d":"123,320.85"},{"v":62565.25,"d":"62,565.25"},{"v":354496.6,"d":"354,496.60"},{"v":38410.95,"d":"38,410.95"},{"v":40778.6,"d":"40,778.60"},{"v":82644.85,"d":"82,644.85"},{"v":273617.45,"d":"273,617.45"},{"v":56744.8,"d":"56,744.80"},{"v":251741.86,"d":"251,741.86"},{"v":38255.63,"d":"38,255.63"},{"v":902576.07,"d":"902,576.07"},{"v":36355.05,"d":"36,355.05"},{"v":21123986.43000001,"d":"21,123,986.43"},{"v":14832960.920000002,"d":"14,832,960.92"},{"v":2508236.05,"d":"2,508,236.05"},{"v":3782789.46,"d":"3,782,789.46"}]
[null,null,313,"Prestations de services et honoraires",{"v":79418.28,"d":"79,418.28"},{"v":80937.6,"d":"80,937.60"},{"v":107112.58,"d":"107,112.58"},{"v":28598.65,"d":"28,598.65"},{"v":757052.24,"d":"757,052.24"},{"v":643962.64,"d":"643,962.64"},{"v":344199.73,"d":"344,199.73"},{"v":3351727.32,"d":"3,351,727.32"},{"v":232953.69,"d":"232,953.69"},{"v":18347.6,"d":"18,347.60"},{"v":1334038.26,"d":"1,334,038.26"},{"v":156336.79,"d":"156,336.79"},{"v":21805.3,"d":"21,805.30"},{"v":73208.95,"d":"73,208.95"},{"v":128739.14,"d":"128,739.14"},{"v":168660.75,"d":"168,660.75"},{"v":60563.04,"d":"60,563.04"},{"v":281800.29,"d":"281,800.29"},{"v":579434.35,"d":"579,434.35"},{"v":188468.56,"d":"188,468.56"},{"v":402251,"d":"402,251.00"},{"v":1026983.98,"d":"1,026,983.98"},{"v":48903.19,"d":"48,903.19"},{"v":125449.68,"d":"125,449.68"},{"v":322648.9,"d":"322,648.90"},{"v":249740.26,"d":"249,740.26"},{"v":387432.43,"d":"387,432.43"},{"v":472350.39,"d":"472,350.39"},{"v":584640.06,"d":"584,640.06"},{"v":776415.99,"d":"776,415.99"},{"v":90631.4,"d":"90,631.40"},{"v":75801.05,"d":"75,801.05"},{"v":434488.55,"d":"434,488.55"},{"v":664747.25,"d":"664,747.25"},{"v":364999.39,"d":"364,999.39"},{"v":41511.75,"d":"41,511.75"},{"v":529426.94,"d":"529,426.94"},{"v":104161.76,"d":"104,161.76"},{"v":130140.85,"d":"130,140.85"},{"v":577117.44,"d":"577,117.44"},{"v":152131.28,"d":"152,131.28"},{"v":177162.83,"d":"177,162.83"},{"v":129366.88,"d":"129,366.88"},{"v":455199.91,"d":"455,199.91"},{"v":276641.05,"d":"276,641.05"},{"v":40832.88,"d":"40,832.88"},{"v":102946.94,"d":"102,946.94"},{"v":338993.44,"d":"338,993.44"},{"v":288009.46,"d":"288,009.46"},{"v":315744.87,"d":"315,744.87"},{"v":40915.03,"d":"40,915.03"},{"v":1784059.23,"d":"1,784,059.23"},{"v":127461.17,"d":"127,461.17"},{"v":20276672.99000001,"d":"20,276,672.99"},{"v":8448897.2,"d":"8,448,897.20"},{"v":4751716.890000001,"d":"4,751,716.89"},{"v":7076058.9,"d":"7,076,058.90"}]
[null,null,314,"Gros entretien et entretien courtant du PA",{"v":115774.2,"d":"115,774.20"},{"v":57280,"d":"57,280.00"},{"v":59538.49,"d":"59,538.49"},{"v":146517.05,"d":"146,517.05"},{"v":441044.57,"d":"441,044.57"},{"v":224906.54,"d":"224,906.54"},{"v":464857.1,"d":"464,857.10"},{"v":1338737.31,"d":"1,338,737.31"},{"v":216524,"d":"216,524.00"},{"v":6753.8,"d":"6,753.80"},{"v":698992.2,"d":"698,992.20"},{"v":127772.75,"d":"127,772.75"},{"v":2945.85,"d":"2,945.85"},{"v":75880.55,"d":"75,880.55"},{"v":124329.8,"d":"124,329.80"},{"v":125223.05,"d":"125,223.05"},{"v":49052,"d":"49,052.00"},{"v":86079.05,"d":"86,079.05"},{"v":235417.63,"d":"235,417.63"},{"v":22891.15,"d":"22,891.15"},{"v":212977.71,"d":"212,977.71"},{"v":394315.35,"d":"394,315.35"},{"v":25368.65,"d":"25,368.65"},{"v":14427.65,"d":"14,427.65"},{"v":208072.99,"d":"208,072.99"},{"v":97562.8,"d":"97,562.80"},{"v":134944.4,"d":"134,944.40"},{"v":143246.05,"d":"143,246.05"},{"v":351787.15,"d":"351,787.15"},{"v":431394.35,"d":"431,394.35"},{"v":47839.2,"d":"47,839.20"},{"v":81647.25,"d":"81,647.25"},{"v":224135.6,"d":"224,135.60"},{"v":300916.37,"d":"300,916.37"},{"v":142587.9,"d":"142,587.90"},{"v":13980.55,"d":"13,980.55"},{"v":395618.15,"d":"395,618.15"},{"v":100872,"d":"100,872.00"},{"v":130598.3,"d":"130,598.30"},{"v":309127.05,"d":"309,127.05"},{"v":53415.7,"d":"53,415.70"},{"v":109651,"d":"109,651.00"},{"v":54529.5,"d":"54,529.50"},{"v":264026.05,"d":"264,026.05"},{"v":76053.7,"d":"76,053.70"},{"v":27435.8,"d":"27,435.80"},{"v":68794.2,"d":"68,794.20"},{"v":134673.8,"d":"134,673.80"},{"v":91012.2,"d":"91,012.20"},{"v":148618.51,"d":"148,618.51"},{"v":40557.05,"d":"40,557.05"},{"v":896552.62,"d":"896,552.62"},{"v":47917.05,"d":"47,917.05"},{"v":10395173.74,"d":"10,395,173.74"},{"v":4597625.9399999995,"d":"4,597,625.94"},{"v":2166474.7,"d":"2,166,474.70"},{"v":3631073.0999999996,"d":"3,631,073.10"}]
[null,null,315,"Entretien des biens mobiliers et des immobilisations corporelles du PA",{"v":33160.45,"d":"33,160.45"},{"v":13144,"d":"13,144.00"},{"v":13012.65,"d":"13,012.65"},{"v":19904.35,"d":"19,904.35"},{"v":139783.15,"d":"139,783.15"},{"v":14920.45,"d":"14,920.45"},{"v":87676.21,"d":"87,676.21"},{"v":961037.26,"d":"961,037.26"},{"v":60398.75,"d":"60,398.75"},{"v":2010.9,"d":"2,010.90"},{"v":225862.6,"d":"225,862.60"},{"v":9061.85,"d":"9,061.85"},{"v":2462.45,"d":"2,462.45"},{"v":21264.91,"d":"21,264.91"},{"v":5574.4,"d":"5,574.40"},{"v":12791.85,"d":"12,791.85"},{"v":8484.37,"d":"8,484.37"},{"v":21722.8,"d":"21,722.80"},{"v":125111.69,"d":"125,111.69"},{"v":1710.9,"d":"1,710.90"},{"v":88235.45,"d":"88,235.45"},{"v":63613,"d":"63,613.00"},{"v":7642.25,"d":"7,642.25"},{"v":4579.85,"d":"4,579.85"},{"v":43070.87,"d":"43,070.87"},{"v":91199.82,"d":"91,199.82"},{"v":50073.35,"d":"50,073.35"},{"v":3215.11,"d":"3,215.11"},{"v":101860.78,"d":"101,860.78"},{"v":42911.1,"d":"42,911.10"},{"v":26422,"d":"26,422.00"},{"v":8458.9,"d":"8,458.90"},{"v":19682.6,"d":"19,682.60"},{"v":130910.1,"d":"130,910.10"},{"v":45568.55,"d":"45,568.55"},{"v":0,"d":"0.00"},{"v":53688.15,"d":"53,688.15"},{"v":30417.95,"d":"30,417.95"},{"v":34032.78,"d":"34,032.78"},{"v":69959.1,"d":"69,959.10"},{"v":40182.85,"d":"40,182.85"},{"v":41152.5,"d":"41,152.50"},{"v":22513.55,"d":"22,513.55"},{"v":55247.5,"d":"55,247.50"},{"v":28331.3,"d":"28,331.30"},{"v":7319.65,"d":"7,319.65"},{"v":12657.45,"d":"12,657.45"},{"v":43482.15,"d":"43,482.15"},{"v":8746.35,"d":"8,746.35"},{"v":79870.6,"d":"79,870.60"},{"v":5420.05,"d":"5,420.05"},{"v":418725.61,"d":"418,725.61"},{"v":42182.35,"d":"42,182.35"},{"v":3500469.6099999994,"d":"3,500,469.61"},{"v":1777385.09,"d":"1,777,385.09"},{"v":532993.38,"d":"532,993.38"},{"v":1190091.1400000001,"d":"1,190,091.14"}]
[null,null,316,"Loyers - crédits-bails (leasing) - baux à fermes - taxes d'utilisation",{"v":3877.2,"d":"3,877.20"},{"v":2836.05,"d":"2,836.05"},592.35,{"v":4124.9,"d":"4,124.90"},{"v":67837.45,"d":"67,837.45"},{"v":35406.95,"d":"35,406.95"},{"v":32914,"d":"32,914.00"},{"v":918761.95,"d":"918,761.95"},{"v":31486.55,"d":"31,486.55"},{"v":1200,"d":"1,200.00"},{"v":106532.35,"d":"106,532.35"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":1400.1,"d":"1,400.10"},{"v":0,"d":"0.00"},{"v":4800,"d":"4,800.00"},{"v":113662.35,"d":"113,662.35"},{"v":22247.63,"d":"22,247.63"},{"v":14700,"d":"14,700.00"},{"v":160248,"d":"160,248.00"},{"v":0,"d":"0.00"},{"v":800,"d":"800.00"},{"v":3464.65,"d":"3,464.65"},{"v":44942.4,"d":"44,942.40"},{"v":2466.85,"d":"2,466.85"},{"v":0,"d":"0.00"},{"v":2221.5,"d":"2,221.50"},{"v":108949.1,"d":"108,949.10"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":8966.9,"d":"8,966.90"},{"v":14951.5,"d":"14,951.50"},{"v":600,"d":"600.00"},{"v":36000,"d":"36,000.00"},{"v":38674.3,"d":"38,674.30"},{"v":0,"d":"0.00"},{"v":42741.8,"d":"42,741.80"},{"v":9738.15,"d":"9,738.15"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":10485.75,"d":"10,485.75"},{"v":19104.05,"d":"19,104.05"},{"v":0,"d":"0.00"},{"v":2739.7,"d":"2,739.70"},{"v":39756,"d":"39,756.00"},{"v":5880.4,"d":"5,880.40"},{"v":7695.55,"d":"7,695.55"},{"v":0,"d":"0.00"},{"v":784348.18,"d":"784,348.18"},{"v":600,"d":"600.00"},{"v":2707754.61,"d":"2,707,754.61"},{"v":1325432.2000000002,"d":"1,325,432.20"},{"v":360040.13,"d":"360,040.13"},{"v":1022282.28,"d":"1,022,282.28"}]
[null,null,317,"Indemnités et dédommagements",{"v":17503.35,"d":"17,503.35"},{"v":1752.4,"d":"1,752.40"},604.65,899.24,{"v":28163.15,"d":"28,163.15"},{"v":42359.65,"d":"42,359.65"},{"v":18593.9,"d":"18,593.90"},{"v":64472.58,"d":"64,472.58"},{"v":12326.15,"d":"12,326.15"},{"v":155,"d":"155.00"},{"v":70768.1,"d":"70,768.10"},{"v":2739.3,"d":"2,739.30"},{"v":1309.7,"d":"1,309.70"},{"v":1237.35,"d":"1,237.35"},{"v":5823.75,"d":"5,823.75"},{"v":26207.65,"d":"26,207.65"},{"v":2740.6,"d":"2,740.60"},{"v":3163.65,"d":"3,163.65"},{"v":17203.55,"d":"17,203.55"},{"v":21221.95,"d":"21,221.95"},{"v":7060.8,"d":"7,060.80"},{"v":29995.4,"d":"29,995.40"},{"v":409.3,"d":"409.30"},{"v":555.1,"d":"555.10"},{"v":2853.75,"d":"2,853.75"},{"v":7892.9,"d":"7,892.90"},{"v":6814,"d":"6,814.00"},{"v":0,"d":"0.00"},{"v":15978.5,"d":"15,978.50"},{"v":7793.05,"d":"7,793.05"},{"v":1696.2,"d":"1,696.20"},{"v":535.1,"d":"535.10"},{"v":30402.1,"d":"30,402.10"},{"v":14366.8,"d":"14,366.80"},{"v":14784.8,"d":"14,784.80"},{"v":441.6,"d":"441.60"},{"v":26087.35,"d":"26,087.35"},{"v":2674.6,"d":"2,674.60"},460.85,{"v":19156.2,"d":"19,156.20"},{"v":26910.7,"d":"26,910.70"},{"v":6889.85,"d":"6,889.85"},{"v":1633,"d":"1,633.00"},{"v":30778.5,"d":"30,778.50"},{"v":1433,"d":"1,433.00"},{"v":621.3,"d":"621.30"},{"v":3792.7,"d":"3,792.70"},{"v":19720.01,"d":"19,720.01"},{"v":3060.35,"d":"3,060.35"},{"v":16871.3,"d":"16,871.30"},{"v":333.5,"d":"333.50"},{"v":37357.5,"d":"37,357.50"},{"v":1109.3,"d":"1,109.30"},{"v":679715.0799999998,"d":"679,715.08"},{"v":318023.72,"d":"318,023.72"},{"v":102806.05,"d":"102,806.05"},{"v":258885.31,"d":"258,885.31"}]
[null,null,318,"Réévaluations de créances",{"v":89412.95,"d":"89,412.95"},{"v":-26908.85,"d":"-26,908.85"},{"v":11187.51,"d":"11,187.51"},{"v":12827.4,"d":"12,827.40"},{"v":72341.65,"d":"72,341.65"},{"v":19718.15,"d":"19,718.15"},{"v":30462.05,"d":"30,462.05"},{"v":-232397.17,"d":"-232,397.17"},{"v":-62640.25,"d":"-62,640.25"},{"v":10535.05,"d":"10,535.05"},{"v":-43121.85,"d":"-43,121.85"},{"v":73096.1,"d":"73,096.10"},59.45,{"v":5899.45,"d":"5,899.45"},{"v":37242.85,"d":"37,242.85"},{"v":27840.8,"d":"27,840.80"},{"v":14764.9,"d":"14,764.90"},{"v":42514.5,"d":"42,514.50"},{"v":165098.11,"d":"165,098.11"},{"v":14489.35,"d":"14,489.35"},{"v":35962.44,"d":"35,962.44"},{"v":60436.4,"d":"60,436.40"},{"v":3963.7,"d":"3,963.70"},{"v":6037.4,"d":"6,037.40"},{"v":-86221.95,"d":"-86,221.95"},{"v":24341.87,"d":"24,341.87"},{"v":7432.09,"d":"7,432.09"},{"v":25173.35,"d":"25,173.35"},{"v":24837.69,"d":"24,837.69"},{"v":103564.94,"d":"103,564.94"},{"v":10692.7,"d":"10,692.70"},{"v":6779.65,"d":"6,779.65"},{"v":107611,"d":"107,611.00"},{"v":106511.78,"d":"106,511.78"},{"v":93838.6,"d":"93,838.60"},{"v":13878.86,"d":"13,878.86"},{"v":-158108.51,"d":"-158,108.51"},{"v":-121128.74,"d":"-121,128.74"},{"v":21423,"d":"21,423.00"},{"v":101567.4,"d":"101,567.40"},{"v":12355.1,"d":"12,355.10"},{"v":26849.83,"d":"26,849.83"},{"v":72190.8,"d":"72,190.80"},{"v":255480.28,"d":"255,480.28"},{"v":59543.09,"d":"59,543.09"},{"v":9683.8,"d":"9,683.80"},{"v":22797.3,"d":"22,797.30"},{"v":63552.6,"d":"63,552.60"},{"v":11001,"d":"11,001.00"},{"v":13653.96,"d":"13,653.96"},{"v":7580.95,"d":"7,580.95"},{"v":465875.65,"d":"465,875.65"},{"v":21039,"d":"21,039.00"},{"v":1692619.1800000002,"d":"1,692,619.18"},{"v":247932.79999999993,"d":"247,932.80"},{"v":237489.63,"d":"237,489.63"},{"v":1207196.75,"d":"1,207,196.75"}]
[null,null,319,"Divers charges d'exploitation",{"v":2327.9,"d":"2,327.90"},{"v":50,"d":"50.00"},{"v":4367.7,"d":"4,367.70"},{"v":2708.65,"d":"2,708.65"},{"v":33010.52,"d":"33,010.52"},{"v":23700.04,"d":"23,700.04"},{"v":21436.85,"d":"21,436.85"},{"v":185153.45,"d":"185,153.45"},{"v":53500,"d":"53,500.00"},{"v":2951.2,"d":"2,951.20"},{"v":13642.35,"d":"13,642.35"},{"v":190,"d":"190.00"},593.35,{"v":0,"d":"0.00"},{"v":1346.6,"d":"1,346.60"},{"v":4793,"d":"4,793.00"},689.11,{"v":1199.55,"d":"1,199.55"},{"v":6955.1,"d":"6,955.10"},{"v":1484.85,"d":"1,484.85"},{"v":15226.75,"d":"15,226.75"},{"v":16689.6,"d":"16,689.60"},{"v":975.5,"d":"975.50"},{"v":1359.8,"d":"1,359.80"},{"v":990.8,"d":"990.80"},{"v":7168.1,"d":"7,168.10"},{"v":2939.65,"d":"2,939.65"},{"v":1790.6,"d":"1,790.60"},{"v":6598,"d":"6,598.00"},{"v":11917.1,"d":"11,917.10"},{"v":689.3,"d":"689.30"},{"v":1547,"d":"1,547.00"},{"v":0,"d":"0.00"},{"v":17748.95,"d":"17,748.95"},{"v":944.1,"d":"944.10"},{"v":0,"d":"0.00"},{"v":33295.5,"d":"33,295.50"},{"v":1358.15,"d":"1,358.15"},{"v":101.4,"d":"101.40"},{"v":15980.9,"d":"15,980.90"},{"v":2391.4,"d":"2,391.40"},{"v":22532.2,"d":"22,532.20"},{"v":2217.4,"d":"2,217.40"},{"v":21000,"d":"21,000.00"},{"v":10744.3,"d":"10,744.30"},{"v":175.9,"d":"175.90"},{"v":0,"d":"0.00"},{"v":3312.75,"d":"3,312.75"},{"v":0,"d":"0.00"},{"v":7590.4,"d":"7,590.40"},{"v":740.6,"d":"740.60"},{"v":159454.7,"d":"159,454.70"},{"v":3291.95,"d":"3,291.95"},{"v":730873.0199999998,"d":"730,873.02"},{"v":358615.3699999999,"d":"358,615.37"},{"v":69377.05,"d":"69,377.05"},{"v":302880.60000000003,"d":"302,880.60"}]
[]
[null,33,null,"Amortissements du patrimoine administratif",{"$f":"E28+E29","v":{"v":505358.98,"d":"505,358.98"}},{"$f":"F28+F29","v":{"v":79584,"d":"79,584.00"}},{"v":36441,"d":"36,441.00"},{"v":100260,"d":"100,260.00"},{"v":742648.8,"d":"742,648.80"},{"v":1008330.1,"d":"1,008,330.10"},{"v":562251.4,"d":"562,251.40"},{"v":5119062.61,"d":"5,119,062.61"},{"v":264426.14,"d":"264,426.14"},{"v":54734.79,"d":"54,734.79"},{"v":1311445.05,"d":"1,311,445.05"},{"v":137078,"d":"137,078.00"},{"v":12845,"d":"12,845.00"},{"v":94900,"d":"94,900.00"},{"v":67550,"d":"67,550.00"},{"v":149143.3,"d":"149,143.30"},{"v":33009.11,"d":"33,009.11"},{"v":155409.55,"d":"155,409.55"},{"v":954867.77,"d":"954,867.77"},{"v":51671.15,"d":"51,671.15"},{"v":263696.45,"d":"263,696.45"},{"v":310449.91,"d":"310,449.91"},{"v":40237.3,"d":"40,237.30"},{"v":700,"d":"700.00"},{"v":97340.8,"d":"97,340.80"},{"v":175409.64,"d":"175,409.64"},{"v":112900,"d":"112,900.00"},{"v":46101.55,"d":"46,101.55"},{"v":602139,"d":"602,139.00"},{"v":1126485.45,"d":"1,126,485.45"},{"v":73520.05,"d":"73,520.05"},{"v":11220,"d":"11,220.00"},{"v":421564,"d":"421,564.00"},{"v":383847.7,"d":"383,847.70"},{"v":263850,"d":"263,850.00"},{"v":18600,"d":"18,600.00"},{"v":613524,"d":"613,524.00"},{"v":67350,"d":"67,350.00"},{"v":206488.85,"d":"206,488.85"},{"v":591914.85,"d":"591,914.85"},{"v":132899.8,"d":"132,899.80"},{"v":236006.67,"d":"236,006.67"},{"v":432093.9,"d":"432,093.90"},{"v":435318.16,"d":"435,318.16"},{"v":106477.27,"d":"106,477.27"},{"v":31410,"d":"31,410.00"},{"v":186165,"d":"186,165.00"},{"v":571793.05,"d":"571,793.05"},{"v":29040,"d":"29,040.00"},{"v":381409.63,"d":"381,409.63"},{"v":12476,"d":"12,476.00"},{"v":3229816.74,"d":"3,229,816.74"},{"v":102578.57,"d":"102,578.57"},{"v":22755841.089999996,"d":"22,755,841.09"},{"v":11389345.599999998,"d":"11,389,345.60"},{"v":2911871.3,"d":"2,911,871.30"},{"v":8454624.190000001,"d":"8,454,624.19"}]
[null,null,330,"Amortissements des immobilisations corporelles du PA",{"v":472574.35,"d":"472,574.35"},{"v":67904,"d":"67,904.00"},{"v":34694.5,"d":"34,694.50"},{"v":100260,"d":"100,260.00"},{"v":724428.8,"d":"724,428.80"},{"v":999558.7,"d":"999,558.70"},{"v":562251.4,"d":"562,251.40"},{"v":5119062.61,"d":"5,119,062.61"},{"v":262596.14,"d":"262,596.14"},{"v":54734.79,"d":"54,734.79"},{"v":1286437.7,"d":"1,286,437.70"},{"v":137078,"d":"137,078.00"},{"v":12845,"d":"12,845.00"},{"v":94900,"d":"94,900.00"},{"v":67550,"d":"67,550.00"},{"v":149143.3,"d":"149,143.30"},{"v":33009.11,"d":"33,009.11"},{"v":137500,"d":"137,500.00"},{"v":900538.02,"d":"900,538.02"},{"v":51671.15,"d":"51,671.15"},{"v":263696.45,"d":"263,696.45"},{"v":310449.91,"d":"310,449.91"},{"v":40237.3,"d":"40,237.30"},{"v":700,"d":"700.00"},{"v":92315.8,"d":"92,315.80"},{"v":175409.64,"d":"175,409.64"},{"v":112900,"d":"112,900.00"},{"v":46101.55,"d":"46,101.55"},{"v":602139,"d":"602,139.00"},{"v":1086320.45,"d":"1,086,320.45"},{"v":73520.05,"d":"73,520.05"},{"v":11220,"d":"11,220.00"},{"v":421564,"d":"421,564.00"},{"v":383847.7,"d":"383,847.70"},{"v":244100,"d":"244,100.00"},{"v":18600,"d":"18,600.00"},{"v":603124,"d":"603,124.00"},{"v":67350,"d":"67,350.00"},{"v":206488.85,"d":"206,488.85"},{"v":582914.85,"d":"582,914.85"},{"v":132899.8,"d":"132,899.80"},{"v":235543.45,"d":"235,543.45"},{"v":432093.9,"d":"432,093.90"},{"v":435318.16,"d":"435,318.16"},{"v":106477.27,"d":"106,477.27"},{"v":31410,"d":"31,410.00"},{"v":181665,"d":"181,665.00"},{"v":529888.05,"d":"529,888.05"},{"v":29040,"d":"29,040.00"},{"v":381409.63,"d":"381,409.63"},{"v":12476,"d":"12,476.00"},{"v":2959471.24,"d":"2,959,471.24"},{"v":102578.57,"d":"102,578.57"},{"$f":"SUM(E28:BE28)","v":{"v":22182008.189999998,"d":"22,182,008.19"}},{"$f":"SUM(E28:W28)","v":{"v":11217066.419999998,"d":"11,217,066.42"}},{"$f":"SUM(X28:AJ28)","v":{"v":2866681.3,"d":"2,866,681.30"}},{"$f":"SUM(AK28:BE28)","v":{"v":8098260.470000001,"d":"8,098,260.47"}}]
[null,null,332,"Amortissements des immobilisations incorporelles du PA",{"v":32784.63,"d":"32,784.63"},{"v":11680,"d":"11,680.00"},{"v":1746.5,"d":"1,746.50"},{"v":0,"d":"0.00"},{"v":18220,"d":"18,220.00"},{"v":8771.4,"d":"8,771.40"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":1830,"d":"1,830.00"},{"v":0,"d":"0.00"},{"v":25007.35,"d":"25,007.35"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":17909.55,"d":"17,909.55"},{"v":54329.75,"d":"54,329.75"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":5025,"d":"5,025.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":40165,"d":"40,165.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":19750,"d":"19,750.00"},{"v":0,"d":"0.00"},{"v":10400,"d":"10,400.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":9000,"d":"9,000.00"},{"v":0,"d":"0.00"},463.22,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":4500,"d":"4,500.00"},{"v":41905,"d":"41,905.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":270345.5,"d":"270,345.50"},{"v":0,"d":"0.00"},{"v":573832.9,"d":"573,832.90"},{"v":172279.18,"d":"172,279.18"},{"v":45190,"d":"45,190.00"},{"v":356363.72,"d":"356,363.72"}]
[]
[null,34,null,"Charges financières",{"$f":"E32+E33+E34+E35+E36+E37","v":{"v":37127.64,"d":"37,127.64"}},{"$f":"F32+F33+F34+F35+F36+F37","v":{"v":62765.89,"d":"62,765.89"}},{"v":112446.58000000002,"d":"112,446.58"},{"v":79602.07,"d":"79,602.07"},{"v":644111.71,"d":"644,111.71"},{"v":388099.94999999995,"d":"388,099.95"},{"v":190806.37,"d":"190,806.37"},{"v":2138375.63,"d":"2,138,375.63"},{"v":72055.42,"d":"72,055.42"},{"v":7695.9,"d":"7,695.90"},{"v":409269.4,"d":"409,269.40"},{"v":49806.81,"d":"49,806.81"},{"v":9325.53,"d":"9,325.53"},{"v":44096.62,"d":"44,096.62"},{"v":62506.13,"d":"62,506.13"},{"v":106712.09999999999,"d":"106,712.10"},{"v":13829.21,"d":"13,829.21"},{"v":64346.25,"d":"64,346.25"},{"v":236226.93,"d":"236,226.93"},{"v":17824.559999999998,"d":"17,824.56"},{"v":178118.55000000002,"d":"178,118.55"},{"v":49261.87,"d":"49,261.87"},{"v":4961.049999999999,"d":"4,961.05"},{"v":18235.5,"d":"18,235.50"},{"v":50857.46,"d":"50,857.46"},{"v":152122.31,"d":"152,122.31"},{"v":38360.71,"d":"38,360.71"},{"v":53662.75,"d":"53,662.75"},{"v":142241.9,"d":"142,241.90"},{"v":353256.83,"d":"353,256.83"},{"v":24821.809999999998,"d":"24,821.81"},{"v":43716.78,"d":"43,716.78"},{"v":241663.16999999998,"d":"241,663.17"},{"v":190129.1,"d":"190,129.10"},{"v":163768.80000000002,"d":"163,768.80"},{"v":28646.12,"d":"28,646.12"},{"v":259653.78,"d":"259,653.78"},{"v":66745.5,"d":"66,745.50"},{"v":71227.8,"d":"71,227.80"},{"v":266678.92,"d":"266,678.92"},{"v":117832.13,"d":"117,832.13"},{"v":180860.45,"d":"180,860.45"},{"v":23204.25,"d":"23,204.25"},{"v":205298.78,"d":"205,298.78"},{"v":65965.85,"d":"65,965.85"},{"v":13236.199999999999,"d":"13,236.20"},{"v":16514.06,"d":"16,514.06"},{"v":330999.18,"d":"330,999.18"},{"v":11552.11,"d":"11,552.11"},{"v":114102.89,"d":"114,102.89"},{"v":450.2,"d":"450.20"},{"v":982517.89,"d":"982,517.89"},{"v":70288.95000000001,"d":"70,288.95"},{"v":9277984.349999998,"d":"9,277,984.35"},{"v":4729206.14,"d":"4,729,206.14"},{"v":1127442.0800000003,"d":"1,127,442.08"},{"v":3421336.13,"d":"3,421,336.13"}]
[null,null,340,"Charges d'intérets",{"v":37127.64,"d":"37,127.64"},{"v":43881.44,"d":"43,881.44"},{"v":66290.35,"d":"66,290.35"},{"v":62822.72,"d":"62,822.72"},{"v":476365.76,"d":"476,365.76"},{"v":324152.54,"d":"324,152.54"},{"v":131053.32,"d":"131,053.32"},{"v":1943625.13,"d":"1,943,625.13"},{"v":61736.9,"d":"61,736.90"},{"v":7695.9,"d":"7,695.90"},{"v":346158.65,"d":"346,158.65"},{"v":39215.76,"d":"39,215.76"},{"v":9095.53,"d":"9,095.53"},{"v":36877.37,"d":"36,877.37"},{"v":56844.93,"d":"56,844.93"},{"v":52274.2,"d":"52,274.20"},{"v":8304.64,"d":"8,304.64"},{"v":54207.25,"d":"54,207.25"},{"v":223986.68,"d":"223,986.68"},{"v":6223.36,"d":"6,223.36"},{"v":178266.7,"d":"178,266.70"},{"v":12115.22,"d":"12,115.22"},{"v":4856.65,"d":"4,856.65"},{"v":7098.21,"d":"7,098.21"},{"v":43994.56,"d":"43,994.56"},{"v":123255.96,"d":"123,255.96"},{"v":38160.71,"d":"38,160.71"},{"v":2733,"d":"2,733.00"},{"v":95232.3,"d":"95,232.30"},{"v":230636.38,"d":"230,636.38"},{"v":18670.16,"d":"18,670.16"},{"v":5498.28,"d":"5,498.28"},{"v":143147.37,"d":"143,147.37"},{"v":146946.05,"d":"146,946.05"},{"v":134214.1,"d":"134,214.10"},{"v":18970.07,"d":"18,970.07"},{"v":79061.43,"d":"79,061.43"},{"v":58479.55,"d":"58,479.55"},{"v":71227.8,"d":"71,227.80"},{"v":89632.52,"d":"89,632.52"},{"v":87952.63,"d":"87,952.63"},{"v":152171.45,"d":"152,171.45"},{"v":23204.25,"d":"23,204.25"},{"v":200299.78,"d":"200,299.78"},{"v":64946.78,"d":"64,946.78"},{"v":7348.8,"d":"7,348.80"},{"v":16514.06,"d":"16,514.06"},{"v":317070.18,"d":"317,070.18"},{"v":9109.76,"d":"9,109.76"},{"v":91910.14,"d":"91,910.14"},{"v":0,"d":"0.00"},{"v":888941,"d":"888,941.00"},{"v":49137.5,"d":"49,137.50"},{"$f":"SUM(E32:BE32)","v":{"v":7398743.419999998,"d":"7,398,743.42"}},{"$f":"SUM(E32:W32)","v":{"v":3981716.71,"d":"3,981,716.71"}},{"$f":"SUM(X32:AJ32)","v":{"v":766741.4900000001,"d":"766,741.49"}},{"$f":"SUM(AK32:BE32)","v":{"v":2650285.22,"d":"2,650,285.22"}}]
[null,null,341,"Pertes sur les placements financiers et les immobilisations du PF",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},-148.15,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":100000,"d":"100,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},582.85,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":3,"d":"3.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":100437.70000000001,"d":"100,437.70"},{"v":0,"d":"0.00"},{"v":99851.85,"d":"99,851.85"},585.85]
[null,null,342,"Frais d'acquisitions des capitaux et frais administratifs",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,343,"Charges pour les biens-fonds du PF",{"v":0,"d":"0.00"},{"v":18879.75,"d":"18,879.75"},{"v":46156.23,"d":"46,156.23"},{"v":16779.35,"d":"16,779.35"},{"v":166165.95,"d":"166,165.95"},{"v":32347.41,"d":"32,347.41"},{"v":57281.15,"d":"57,281.15"},{"v":194150.5,"d":"194,150.50"},{"v":10282.55,"d":"10,282.55"},{"v":0,"d":"0.00"},{"v":58647.85,"d":"58,647.85"},{"v":10591.05,"d":"10,591.05"},{"v":190,"d":"190.00"},{"v":7219.25,"d":"7,219.25"},{"v":861.2,"d":"861.20"},{"v":41584.1,"d":"41,584.10"},{"v":5524.57,"d":"5,524.57"},{"v":10139,"d":"10,139.00"},{"v":12231.25,"d":"12,231.25"},{"v":8867.9,"d":"8,867.90"},{"v":0,"d":"0.00"},{"v":37146.65,"d":"37,146.65"},{"v":104.4,"d":"104.40"},{"v":9155.95,"d":"9,155.95"},{"v":6862.9,"d":"6,862.90"},{"v":28826.35,"d":"28,826.35"},{"v":0,"d":"0.00"},{"v":50929.15,"d":"50,929.15"},{"v":46999.6,"d":"46,999.60"},{"v":22620.45,"d":"22,620.45"},{"v":613.2,"d":"613.20"},{"v":38218.5,"d":"38,218.50"},{"v":98515.8,"d":"98,515.80"},{"v":34703.05,"d":"34,703.05"},{"v":29322.35,"d":"29,322.35"},{"v":8715.85,"d":"8,715.85"},{"v":180592.35,"d":"180,592.35"},{"v":5723.4,"d":"5,723.40"},{"v":0,"d":"0.00"},{"v":177046.4,"d":"177,046.40"},{"v":29857.35,"d":"29,857.35"},{"v":28689,"d":"28,689.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":13929,"d":"13,929.00"},{"v":2439.35,"d":"2,439.35"},{"v":21112.75,"d":"21,112.75"},{"v":435.2,"d":"435.20"},{"v":93576.89,"d":"93,576.89"},{"v":18659.35,"d":"18,659.35"},{"v":1682694.3000000003,"d":"1,682,694.30"},{"v":689031.16,"d":"689,031.16"},{"v":250345.05000000005,"d":"250,345.05"},{"v":743318.09,"d":"743,318.09"}]
[null,null,344,"Réévaluations des immobilisations du PF",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":1580,"d":"1,580.00"},{"v":31600,"d":"31,600.00"},{"v":2471.9,"d":"2,471.90"},{"v":600,"d":"600.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":4462.9,"d":"4,462.90"},{"v":0,"d":"0.00"},{"v":40,"d":"40.00"},{"v":0,"d":"0.00"},{"v":4800,"d":"4,800.00"},{"v":12853.8,"d":"12,853.80"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":40,"d":"40.00"},{"v":200,"d":"200.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":5130.85,"d":"5,130.85"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},22.15,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":4999,"d":"4,999.00"},{"v":0,"d":"0.00"},{"v":5300,"d":"5,300.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":1080,"d":"1,080.00"},{"v":15,"d":"15.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":75195.6,"d":"75,195.60"},{"v":58408.600000000006,"d":"58,408.60"},{"v":5370.85,"d":"5,370.85"},{"v":11416.15,"d":"11,416.15"}]
[null,null,349,"Autres charges financières",{"v":0,"d":"0.00"},{"v":4.7,"d":"4.70"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},35.97,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":9,"d":"9.00"},{"v":2733.3,"d":"2,733.30"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":1981.34,"d":"1,981.34"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0.6,"d":"0.60"},{"v":10,"d":"10.00"},{"v":0,"d":"0.00"},{"v":407.6,"d":"407.60"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":7897.15,"d":"7,897.15"},232.35,{"v":960.2,"d":"960.20"},{"v":0,"d":"0.00"},{"v":2542.55,"d":"2,542.55"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":1019.07,"d":"1,019.07"},{"v":587.4,"d":"587.40"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":2492.1,"d":"2,492.10"},{"v":20913.33,"d":"20,913.33"},49.67,{"v":5132.840000000001,"d":"5,132.84"},{"v":15730.82,"d":"15,730.82"}]
[]
[null,35,null,"Attributions aux financements spéciaux des capitaux de tiers",{"$f":"E40+E41","v":{"v":21282.55,"d":"21,282.55"}},{"$f":"F40+F41","v":{"v":5654.61,"d":"5,654.61"}},{"v":1061.63,"d":"1,061.63"},{"v":120781.35,"d":"120,781.35"},{"v":19367.9,"d":"19,367.90"},{"v":8283.8,"d":"8,283.80"},{"v":122829.97,"d":"122,829.97"},{"v":0,"d":"0.00"},{"v":117208.31,"d":"117,208.31"},{"v":15373.15,"d":"15,373.15"},{"v":657388.09,"d":"657,388.09"},{"v":43166.75,"d":"43,166.75"},{"v":0,"d":"0.00"},{"v":125,"d":"125.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":26815.05,"d":"26,815.05"},{"v":1850.7,"d":"1,850.70"},{"v":0,"d":"0.00"},{"v":44369.7,"d":"44,369.70"},{"v":304.9,"d":"304.90"},{"v":15054.6,"d":"15,054.60"},{"v":7247.15,"d":"7,247.15"},{"v":7500,"d":"7,500.00"},978.98,{"v":4605.65,"d":"4,605.65"},{"v":6363.23,"d":"6,363.23"},{"v":88954,"d":"88,954.00"},{"v":65396.3,"d":"65,396.30"},{"v":35174.75,"d":"35,174.75"},{"v":16158.54,"d":"16,158.54"},{"v":3000,"d":"3,000.00"},{"v":114602.63,"d":"114,602.63"},{"v":86259.73,"d":"86,259.73"},{"v":0,"d":"0.00"},668.62,{"v":747.6,"d":"747.60"},{"v":15096,"d":"15,096.00"},{"v":12042.1,"d":"12,042.10"},{"v":88595.55,"d":"88,595.55"},{"v":107667.17,"d":"107,667.17"},{"v":56674.66,"d":"56,674.66"},{"v":86982.5,"d":"86,982.50"},{"v":12044.98,"d":"12,044.98"},{"v":15048,"d":"15,048.00"},117.04,{"v":310,"d":"310.00"},{"v":8658.3,"d":"8,658.30"},{"v":23493.55,"d":"23,493.55"},{"v":38678.46,"d":"38,678.46"},{"v":0,"d":"0.00"},{"v":6315,"d":"6,315.00"},{"v":12780.29,"d":"12,780.29"},{"v":2143078.8400000003,"d":"2,143,078.84"},{"v":1161188.86,"d":"1,161,188.86"},{"v":295107.79999999993,"d":"295,107.80"},{"v":686782.18,"d":"686,782.18"}]
[null,null,350,"Attributions aux financements spéciaux des capitaux de tiers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":120781.35,"d":"120,781.35"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":8500,"d":"8,500.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":7247.15,"d":"7,247.15"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":1918.77,"d":"1,918.77"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":5707.06,"d":"5,707.06"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":1.7,"d":"1.70"},41.18,{"v":0,"d":"0.00"},{"v":11695.48,"d":"11,695.48"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"SUM(E40:BE40)","v":{"v":155892.69,"d":"155,892.69"}},{"$f":"SUM(E40:W40)","v":{"v":129281.35,"d":"129,281.35"}},{"$f":"SUM(X40:AJ40)","v":{"v":14872.98,"d":"14,872.98"}},{"$f":"SUM(AK40:BE40)","v":{"v":11738.359999999999,"d":"11,738.36"}}]
[null,null,351,"Attributions aux financements spéciaux du capital propres",{"v":21282.55,"d":"21,282.55"},{"v":5654.61,"d":"5,654.61"},{"v":1061.63,"d":"1,061.63"},{"v":0,"d":"0.00"},{"v":19367.9,"d":"19,367.90"},{"v":8283.8,"d":"8,283.80"},{"v":122829.97,"d":"122,829.97"},{"v":0,"d":"0.00"},{"v":117208.31,"d":"117,208.31"},{"v":6873.15,"d":"6,873.15"},{"v":657388.09,"d":"657,388.09"},{"v":43166.75,"d":"43,166.75"},{"v":0,"d":"0.00"},{"v":125,"d":"125.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":26815.05,"d":"26,815.05"},{"v":1850.7,"d":"1,850.70"},{"v":0,"d":"0.00"},{"v":44369.7,"d":"44,369.70"},{"v":304.9,"d":"304.90"},{"v":15054.6,"d":"15,054.60"},{"v":0,"d":"0.00"},{"v":7500,"d":"7,500.00"},978.98,{"v":4605.65,"d":"4,605.65"},{"v":4444.46,"d":"4,444.46"},{"v":88954,"d":"88,954.00"},{"v":65396.3,"d":"65,396.30"},{"v":35174.75,"d":"35,174.75"},{"v":10451.48,"d":"10,451.48"},{"v":3000,"d":"3,000.00"},{"v":114602.63,"d":"114,602.63"},{"v":86259.73,"d":"86,259.73"},{"v":0,"d":"0.00"},668.62,{"v":747.6,"d":"747.60"},{"v":15096,"d":"15,096.00"},{"v":12042.1,"d":"12,042.10"},{"v":88595.55,"d":"88,595.55"},{"v":107665.47,"d":"107,665.47"},{"v":56633.48,"d":"56,633.48"},{"v":86982.5,"d":"86,982.50"},{"v":349.5,"d":"349.50"},{"v":15048,"d":"15,048.00"},117.04,{"v":310,"d":"310.00"},{"v":8658.3,"d":"8,658.30"},{"v":23493.55,"d":"23,493.55"},{"v":38678.46,"d":"38,678.46"},{"v":0,"d":"0.00"},{"v":6315,"d":"6,315.00"},{"v":12780.29,"d":"12,780.29"},{"v":1987186.1500000004,"d":"1,987,186.15"},{"v":1031907.51,"d":"1,031,907.51"},{"v":280234.81999999995,"d":"280,234.82"},{"v":675043.8200000001,"d":"675,043.82"}]
[]
[null,36,null,"Charges de transferts",{"$f":"E44+E45+E46+E47+E48+E49+E50+E51","v":{"v":2101514.6799999997,"d":"2,101,514.68"}},{"$f":"F44+F45+F46+F47+F48+F49+F50+F51","v":{"v":589661.2,"d":"589,661.20"}},{"v":1202802.73,"d":"1,202,802.73"},{"v":907863.06,"d":"907,863.06"},{"v":7034034.5,"d":"7,034,034.50"},{"v":6605868.58,"d":"6,605,868.58"},{"v":6436830.13,"d":"6,436,830.13"},{"v":41767548.05,"d":"41,767,548.05"},{"v":3627365.89,"d":"3,627,365.89"},{"v":277501.05,"d":"277,501.05"},{"v":16016770.96,"d":"16,016,770.96"},{"v":1094747.1,"d":"1,094,747.10"},{"v":239708.1,"d":"239,708.10"},{"v":894037.5499999999,"d":"894,037.55"},{"v":719129.3999999999,"d":"719,129.40"},{"v":1451893.15,"d":"1,451,893.15"},{"v":592241.95,"d":"592,241.95"},{"v":1233799.98,"d":"1,233,799.98"},{"v":6100130.71,"d":"6,100,130.71"},{"v":637066.7,"d":"637,066.70"},{"v":2774101.5900000003,"d":"2,774,101.59"},{"v":5897174.91,"d":"5,897,174.91"},{"v":199092.81,"d":"199,092.81"},{"v":342326.43000000005,"d":"342,326.43"},{"v":1402107.3800000001,"d":"1,402,107.38"},{"v":1597934.3,"d":"1,597,934.30"},{"v":1252974.64,"d":"1,252,974.64"},{"v":1188304.51,"d":"1,188,304.51"},{"v":4915413.32,"d":"4,915,413.32"},{"v":5572120.9399999995,"d":"5,572,120.94"},{"v":508206.9,"d":"508,206.90"},{"v":285052.52,"d":"285,052.52"},{"v":4782606.279999999,"d":"4,782,606.28"},{"v":2724949.72,"d":"2,724,949.72"},{"v":2643058.25,"d":"2,643,058.25"},{"v":312725.97000000003,"d":"312,725.97"},{"v":4680237.54,"d":"4,680,237.54"},{"v":1927933.5899999999,"d":"1,927,933.59"},{"v":1413255.7800000003,"d":"1,413,255.78"},{"v":3049796.3499999996,"d":"3,049,796.35"},{"v":1619302.9500000002,"d":"1,619,302.95"},{"v":2752121.2,"d":"2,752,121.20"},{"v":770045,"d":"770,045.00"},{"v":5457729.53,"d":"5,457,729.53"},{"v":1728941.5999999999,"d":"1,728,941.60"},{"v":456009.37,"d":"456,009.37"},{"v":698464.7,"d":"698,464.70"},{"v":3904784.57,"d":"3,904,784.57"},{"v":841600.1199999999,"d":"841,600.12"},{"v":2700481.75,"d":"2,700,481.75"},{"v":409932.67000000004,"d":"409,932.67"},{"v":18426457.14,"d":"18,426,457.14"},{"v":1455572.7,"d":"1,455,572.70"},{"v":188221332.50000003,"d":"188,221,332.50"},{"v":98893448.77000001,"d":"98,893,448.77"},{"v":26571876.95,"d":"26,571,876.95"},{"v":62756006.78,"d":"62,756,006.78"}]
[null,null,360,"Parts de revenus destinés à des collectivités publiques",{"v":1410.1,"d":"1,410.10"},{"v":1400,"d":"1,400.00"},{"v":1413.5,"d":"1,413.50"},{"v":1040,"d":"1,040.00"},{"v":11662.5,"d":"11,662.50"},{"v":161013.05,"d":"161,013.05"},{"v":4100,"d":"4,100.00"},{"v":19717.45,"d":"19,717.45"},{"v":2760,"d":"2,760.00"},{"v":0,"d":"0.00"},{"v":78285.35,"d":"78,285.35"},{"v":1260,"d":"1,260.00"},{"v":220,"d":"220.00"},{"v":1420,"d":"1,420.00"},{"v":1060,"d":"1,060.00"},{"v":5553,"d":"5,553.00"},{"v":840,"d":"840.00"},{"v":1320,"d":"1,320.00"},{"v":7220,"d":"7,220.00"},{"v":1891,"d":"1,891.00"},{"v":6866.85,"d":"6,866.85"},{"v":0,"d":"0.00"},{"v":353.4,"d":"353.40"},{"v":1257.4,"d":"1,257.40"},{"v":12494.4,"d":"12,494.40"},{"v":3770.4,"d":"3,770.40"},{"v":3430.6,"d":"3,430.60"},{"v":1349.9,"d":"1,349.90"},{"v":10736.2,"d":"10,736.20"},{"v":14195,"d":"14,195.00"},{"v":1571,"d":"1,571.00"},{"v":2340.6,"d":"2,340.60"},{"v":5164.8,"d":"5,164.80"},{"v":4160,"d":"4,160.00"},{"v":5126.4,"d":"5,126.40"},{"v":620,"d":"620.00"},{"v":762.6,"d":"762.60"},{"v":186,"d":"186.00"},{"v":2140,"d":"2,140.00"},{"v":4603.8,"d":"4,603.80"},{"v":1824.6,"d":"1,824.60"},{"v":3057.6,"d":"3,057.60"},{"v":1400.4,"d":"1,400.40"},{"v":1599.6,"d":"1,599.60"},{"v":1560,"d":"1,560.00"},{"v":0,"d":"0.00"},{"v":1723.2,"d":"1,723.20"},{"v":4218.8,"d":"4,218.80"},{"v":2129.6,"d":"2,129.60"},{"v":5654,"d":"5,654.00"},{"v":0,"d":"0.00"},{"v":15407.8,"d":"15,407.80"},{"v":2450,"d":"2,450.00"},{"$f":"SUM(E44:BE44)","v":{"v":425740.89999999997,"d":"425,740.90"}},{"$f":"SUM(E44:W44)","v":{"v":301694.95,"d":"301,694.95"}},{"$f":"SUM(X44:AJ44)","v":{"v":60256.75,"d":"60,256.75"}},{"$f":"SUM(AK44:BE44)","v":{"v":63789.2,"d":"63,789.20"}}]
[null,null,361,"Dédommagements aux collectivités publiques",{"v":1617649.88,"d":"1,617,649.88"},{"v":415740.25,"d":"415,740.25"},{"v":908649.38,"d":"908,649.38"},{"v":659241.76,"d":"659,241.76"},{"v":4522563.7,"d":"4,522,563.70"},{"v":4188846.43,"d":"4,188,846.43"},{"v":4764292.92,"d":"4,764,292.92"},{"v":17681550.86,"d":"17,681,550.86"},{"v":2502956.42,"d":"2,502,956.42"},{"v":148016.25,"d":"148,016.25"},{"v":11257898.91,"d":"11,257,898.91"},{"v":844860.75,"d":"844,860.75"},{"v":181627.6,"d":"181,627.60"},{"v":709137.45,"d":"709,137.45"},{"v":527245.1,"d":"527,245.10"},{"v":1098222.4,"d":"1,098,222.40"},{"v":420570.85,"d":"420,570.85"},{"v":787625.26,"d":"787,625.26"},{"v":4387628.09,"d":"4,387,628.09"},{"v":442632.5,"d":"442,632.50"},{"v":2024753.08,"d":"2,024,753.08"},{"v":2315391.06,"d":"2,315,391.06"},{"v":154256.61,"d":"154,256.61"},{"v":261305.68,"d":"261,305.68"},{"v":988083.39,"d":"988,083.39"},{"v":1142533.8,"d":"1,142,533.80"},{"v":868244.94,"d":"868,244.94"},{"v":960094.21,"d":"960,094.21"},{"v":3194972.79,"d":"3,194,972.79"},{"v":3222646.05,"d":"3,222,646.05"},{"v":388301.2,"d":"388,301.20"},{"v":202260.6,"d":"202,260.60"},{"v":3775707.8,"d":"3,775,707.80"},{"v":2018588.32,"d":"2,018,588.32"},{"v":1852338.3,"d":"1,852,338.30"},{"v":202117.7,"d":"202,117.70"},{"v":1515674.15,"d":"1,515,674.15"},{"v":1330011.2,"d":"1,330,011.20"},{"v":1040232.08,"d":"1,040,232.08"},{"v":2137503.25,"d":"2,137,503.25"},{"v":1174981.79,"d":"1,174,981.79"},{"v":2042313.9,"d":"2,042,313.90"},{"v":505162.15,"d":"505,162.15"},{"v":3893362.83,"d":"3,893,362.83"},{"v":1319510.55,"d":"1,319,510.55"},{"v":306296.85,"d":"306,296.85"},{"v":519829.25,"d":"519,829.25"},{"v":2946848.27,"d":"2,946,848.27"},{"v":651682.82,"d":"651,682.82"},{"v":1917031.65,"d":"1,917,031.65"},{"v":292269.64,"d":"292,269.64"},{"v":8803216.35,"d":"8,803,216.35"},{"v":1036457.25,"d":"1,036,457.25"},{"v":113070936.27,"d":"113,070,936.27"},{"v":57624324.260000005,"d":"57,624,324.26"},{"v":16165475.909999998,"d":"16,165,475.91"},{"v":39281136.1,"d":"39,281,136.10"}]
[null,null,362,"Péréquation financière et compensation de charges",{"v":0,"d":"0.00"},{"v":6500,"d":"6,500.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":144368,"d":"144,368.00"},{"v":137171,"d":"137,171.00"},{"v":182436,"d":"182,436.00"},{"v":920430.5,"d":"920,430.50"},{"v":56291,"d":"56,291.00"},{"v":42332.1,"d":"42,332.10"},{"v":230163,"d":"230,163.00"},{"v":0,"d":"0.00"},{"v":3539,"d":"3,539.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":49133.95,"d":"49,133.95"},{"v":4300,"d":"4,300.00"},{"v":18015,"d":"18,015.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":2537577,"d":"2,537,577.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":31717,"d":"31,717.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":375788,"d":"375,788.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":35713,"d":"35,713.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":1752363,"d":"1,752,363.00"},{"v":6367,"d":"6,367.00"},{"v":13147,"d":"13,147.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":115158,"d":"115,158.00"},{"v":125359,"d":"125,359.00"},{"v":15262,"d":"15,262.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":33596,"d":"33,596.00"},{"v":3776,"d":"3,776.00"},{"v":52605,"d":"52,605.00"},{"v":0,"d":"0.00"},{"v":272347,"d":"272,347.00"},{"v":0,"d":"0.00"},{"v":7165454.55,"d":"7,165,454.55"},{"v":1794679.55,"d":"1,794,679.55"},{"v":2945082,"d":"2,945,082.00"},{"v":2425693,"d":"2,425,693.00"}]
[null,null,363,"Subventions à des collectivités publiques et des tiers",{"v":474228.7,"d":"474,228.70"},{"v":164166.95,"d":"164,166.95"},{"v":292739.85,"d":"292,739.85"},{"v":247581.3,"d":"247,581.30"},{"v":2355440.3,"d":"2,355,440.30"},{"v":2089732.1,"d":"2,089,732.10"},{"v":1486001.21,"d":"1,486,001.21"},{"v":19014344.16,"d":"19,014,344.16"},{"v":858100.35,"d":"858,100.35"},{"v":85840.7,"d":"85,840.70"},{"v":4417542.4,"d":"4,417,542.40"},{"v":248626.35,"d":"248,626.35"},{"v":54321.5,"d":"54,321.50"},{"v":179718.1,"d":"179,718.10"},{"v":190824.3,"d":"190,824.30"},{"v":298983.8,"d":"298,983.80"},{"v":156325.1,"d":"156,325.10"},{"v":423356.72,"d":"423,356.72"},{"v":1705282.62,"d":"1,705,282.62"},{"v":192543.2,"d":"192,543.20"},{"v":734831.66,"d":"734,831.66"},{"v":1031192.85,"d":"1,031,192.85"},{"v":44482.8,"d":"44,482.80"},{"v":79763.35,"d":"79,763.35"},{"v":369812.59,"d":"369,812.59"},{"v":427125,"d":"427,125.00"},{"v":377411.1,"d":"377,411.10"},{"v":219262.9,"d":"219,262.90"},{"v":1319138.33,"d":"1,319,138.33"},{"v":2313652.89,"d":"2,313,652.89"},{"v":117227.7,"d":"117,227.70"},{"v":80451.32,"d":"80,451.32"},{"v":1001733.68,"d":"1,001,733.68"},{"v":666488.4,"d":"666,488.40"},{"v":783703.55,"d":"783,703.55"},{"v":108839.77,"d":"108,839.77"},{"v":1411437.79,"d":"1,411,437.79"},{"v":591369.39,"d":"591,369.39"},{"v":351717.35,"d":"351,717.35"},{"v":900885.3,"d":"900,885.30"},{"v":436286.56,"d":"436,286.56"},{"v":706749.7,"d":"706,749.70"},{"v":148294.45,"d":"148,294.45"},{"v":1416357.1,"d":"1,416,357.10"},{"v":386299.85,"d":"386,299.85"},{"v":148191.52,"d":"148,191.52"},{"v":173933.25,"d":"173,933.25"},{"v":905073.5,"d":"905,073.50"},{"v":184011.7,"d":"184,011.70"},{"v":725191.1,"d":"725,191.10"},{"v":116079.03,"d":"116,079.03"},{"v":9335485.99,"d":"9,335,485.99"},{"v":411697.45,"d":"411,697.45"},{"v":62959878.63000003,"d":"62,959,878.63"},{"v":34743156.510000005,"d":"34,743,156.51"},{"v":7306895.69,"d":"7,306,895.69"},{"v":20909826.429999996,"d":"20,909,826.43"}]
[null,null,364,"Réévaluations des prets du PA",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":4968,"d":"4,968.00"},{"v":4968,"d":"4,968.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":4968,"d":"4,968.00"}]
[null,null,365,"Réévaluations des participations du PA",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":8100,"d":"8,100.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":8100,"d":"8,100.00"},{"v":8100,"d":"8,100.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,366,"Amortissements des subventions des investissements",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":15247.55,"d":"15,247.55"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":15247.55,"d":"15,247.55"},{"v":15247.55,"d":"15,247.55"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,369,"Différentes charges de transfert à des collectivités publiques et tiers",{"v":8226,"d":"8,226.00"},{"v":1854,"d":"1,854.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":29106,"d":"29,106.00"},{"v":0,"d":"0.00"},{"v":4131505.08,"d":"4,131,505.08"},{"v":207258.12,"d":"207,258.12"},{"v":1312,"d":"1,312.00"},{"v":17633.75,"d":"17,633.75"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":3762,"d":"3,762.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":2106,"d":"2,106.00"},{"v":3483,"d":"3,483.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":7650,"d":"7,650.00"},{"v":13014,"d":"13,014.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":24505.1,"d":"24,505.10"},{"v":3888,"d":"3,888.00"},{"v":7597.5,"d":"7,597.50"},{"v":14778,"d":"14,778.00"},{"v":21627,"d":"21,627.00"},{"v":1107,"d":"1,107.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":1890,"d":"1,890.00"},{"v":1148.5,"d":"1,148.50"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":6019.35,"d":"6,019.35"},{"v":6804,"d":"6,804.00"},{"v":6210,"d":"6,210.00"},{"v":0,"d":"0.00"},{"v":30,"d":"30.00"},{"v":21051,"d":"21,051.00"},{"v":6309.2,"d":"6,309.20"},{"v":1521,"d":"1,521.00"},{"v":2979,"d":"2,979.00"},{"v":15048,"d":"15,048.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":1584,"d":"1,584.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":4571006.6,"d":"4,571,006.60"},{"v":4406245.95,"d":"4,406,245.95"},{"v":94166.6,"d":"94,166.60"},{"v":70594.04999999999,"d":"70,594.05"}]
[]
[null,37,null,"Subventions à redistribuer",{"$f":"E54","v":{"v":0,"d":"0.00"}},{"$f":"F54","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":1665,"d":"1,665.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":436150.35,"d":"436,150.35"},{"v":0,"d":"0.00"},{"v":428675.8,"d":"428,675.80"},{"v":144190.65,"d":"144,190.65"},{"v":177102.6,"d":"177,102.60"},{"v":155601.2,"d":"155,601.20"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":570898.3,"d":"570,898.30"},{"v":419239.4,"d":"419,239.40"},{"v":0,"d":"0.00"},{"v":4988.9,"d":"4,988.90"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":26868.7,"d":"26,868.70"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":1228.3,"d":"1,228.30"},{"v":0,"d":"0.00"},{"v":57050,"d":"57,050.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":42255.65,"d":"42,255.65"},{"v":9660,"d":"9,660.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":2475574.8499999996,"d":"2,475,574.85"},{"v":1665,"d":"1,665.00"},{"v":2336847.1999999997,"d":"2,336,847.20"},{"v":137062.65,"d":"137,062.65"}]
[null,null,370,"Subventions à redistribuer à des collectivités publiques et des tiers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":1665,"d":"1,665.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":436150.35,"d":"436,150.35"},{"v":0,"d":"0.00"},{"v":428675.8,"d":"428,675.80"},{"v":144190.65,"d":"144,190.65"},{"v":177102.6,"d":"177,102.60"},{"v":155601.2,"d":"155,601.20"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":570898.3,"d":"570,898.30"},{"v":419239.4,"d":"419,239.40"},{"v":0,"d":"0.00"},{"v":4988.9,"d":"4,988.90"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":26868.7,"d":"26,868.70"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":1228.3,"d":"1,228.30"},{"v":0,"d":"0.00"},{"v":57050,"d":"57,050.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":42255.65,"d":"42,255.65"},{"v":9660,"d":"9,660.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"SUM(E54:BE54)","v":{"v":2475574.8499999996,"d":"2,475,574.85"}},{"$f":"SUM(E54:W54)","v":{"v":1665,"d":"1,665.00"}},{"$f":"SUM(X54:AJ54)","v":{"v":2336847.1999999997,"d":"2,336,847.20"}},{"$f":"SUM(AK54:BE54)","v":{"v":137062.65,"d":"137,062.65"}}]
[]
[null,38,null,"Charges extraordinaires",{"$f":"E57+E58+E59+E60+E61+E62","v":{"v":320000,"d":"320,000.00"}},{"$f":"F57+F58+F59+F60+F61+F62","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},541.19,105.77,{"v":400000,"d":"400,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":8838.05,"d":"8,838.05"},{"v":8327.56,"d":"8,327.56"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0.1,"d":"0.10"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":250000,"d":"250,000.00"},{"v":70000,"d":"70,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":2430,"d":"2,430.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":400000,"d":"400,000.00"},{"v":0,"d":"0.00"},{"v":150000,"d":"150,000.00"},{"v":140000,"d":"140,000.00"},{"v":0,"d":"0.00"},{"v":240000,"d":"240,000.00"},{"v":208871.4,"d":"208,871.40"},{"v":0,"d":"0.00"},492.17,{"v":0,"d":"0.00"},{"v":300000,"d":"300,000.00"},{"v":100000,"d":"100,000.00"},{"v":545000,"d":"545,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":826972.2,"d":"826,972.20"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":3985,"d":"3,985.00"},{"v":58000,"d":"58,000.00"},{"v":150000,"d":"150,000.00"},{"v":200000,"d":"200,000.00"},{"v":100000,"d":"100,000.00"},{"v":0,"d":"0.00"},{"v":809104,"d":"809,104.00"},{"v":0,"d":"0.00"},{"v":5292667.44,"d":"5,292,667.44"},{"v":987812.67,"d":"987,812.67"},{"v":762430,"d":"762,430.00"},{"v":3542424.7700000005,"d":"3,542,424.77"}]
[null,null,380,"Charges extraordinaires du personnel administratif et d'exploitation",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":581.4,"d":"581.40"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"SUM(E57:BE57)","v":{"v":581.4,"d":"581.40"}},{"$f":"SUM(E57:W57)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(X57:AJ57)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(AK57:BE57)","v":{"v":581.4,"d":"581.40"}}]
[null,null,381,"charges extraordinaires de biens et de services d'exploitation",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":339.5,"d":"339.50"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":8838.05,"d":"8,838.05"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0.1,"d":"0.10"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":9177.65,"d":"9,177.65"},{"v":9177.65,"d":"9,177.65"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,384,"Charges extraordinaires financières et comptables",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},105.77,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":2430,"d":"2,430.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},458.05,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":9104,"d":"9,104.00"},{"v":0,"d":"0.00"},{"v":12097.82,"d":"12,097.82"},105.77,{"v":2430,"d":"2,430.00"},{"v":9562.05,"d":"9,562.05"}]
[null,null,385,"Attributions extraordinaires aux financements spéciaux",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":25000,"d":"25,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":25000,"d":"25,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":25000,"d":"25,000.00"}]
[null,null,386,"Charges de transfert extraordinaires au collectivités et aux tiers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,389,"Attributions au capital propre",{"v":320000,"d":"320,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},201.69,{"v":0,"d":"0.00"},{"v":400000,"d":"400,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":8327.56,"d":"8,327.56"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":250000,"d":"250,000.00"},{"v":70000,"d":"70,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":400000,"d":"400,000.00"},{"v":0,"d":"0.00"},{"v":150000,"d":"150,000.00"},{"v":140000,"d":"140,000.00"},{"v":0,"d":"0.00"},{"v":240000,"d":"240,000.00"},{"v":208290,"d":"208,290.00"},{"v":0,"d":"0.00"},34.12,{"v":0,"d":"0.00"},{"v":300000,"d":"300,000.00"},{"v":100000,"d":"100,000.00"},{"v":520000,"d":"520,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":826972.2,"d":"826,972.20"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":3985,"d":"3,985.00"},{"v":58000,"d":"58,000.00"},{"v":150000,"d":"150,000.00"},{"v":200000,"d":"200,000.00"},{"v":100000,"d":"100,000.00"},{"v":0,"d":"0.00"},{"v":800000,"d":"800,000.00"},{"v":0,"d":"0.00"},{"v":5245810.57,"d":"5,245,810.57"},{"v":978529.25,"d":"978,529.25"},{"v":760000,"d":"760,000.00"},{"v":3507281.3200000003,"d":"3,507,281.32"}]
[]
[null,39,null,"Imputations internes",{"$f":"E65+E66+E67+E68+E69+E70+E71+E72","v":{"v":48926,"d":"48,926.00"}},{"$f":"F65+F66+F67+F68+F69+F70+F71+F72","v":{"v":31349.989999999998,"d":"31,349.99"}},{"v":2814.4,"d":"2,814.40"},{"v":14456,"d":"14,456.00"},{"v":314700,"d":"314,700.00"},{"v":59158,"d":"59,158.00"},{"v":182613.1,"d":"182,613.10"},{"v":6414678.33,"d":"6,414,678.33"},{"v":99719.41,"d":"99,719.41"},{"v":0,"d":"0.00"},{"v":63120,"d":"63,120.00"},{"v":35947.95,"d":"35,947.95"},{"v":0,"d":"0.00"},{"v":12236,"d":"12,236.00"},{"v":0,"d":"0.00"},{"v":1926.85,"d":"1,926.85"},{"v":0,"d":"0.00"},{"v":59207.25,"d":"59,207.25"},{"v":286000.15,"d":"286,000.15"},17.51,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":18600,"d":"18,600.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":120062.5,"d":"120,062.50"},{"v":87142.85,"d":"87,142.85"},{"v":85736.2,"d":"85,736.20"},{"v":5506.7,"d":"5,506.70"},{"v":28100,"d":"28,100.00"},{"v":0,"d":"0.00"},{"v":1051.15,"d":"1,051.15"},{"v":146275.59,"d":"146,275.59"},{"v":59318.75,"d":"59,318.75"},{"v":3700,"d":"3,700.00"},{"v":800,"d":"800.00"},{"v":41758.8,"d":"41,758.80"},{"v":93043.1,"d":"93,043.10"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":59170.8,"d":"59,170.80"},{"v":0,"d":"0.00"},{"v":12338.5,"d":"12,338.50"},{"v":31722,"d":"31,722.00"},{"v":0,"d":"0.00"},{"v":7348.8,"d":"7,348.80"},{"v":0,"d":"0.00"},{"v":152452.6,"d":"152,452.60"},{"v":0,"d":"0.00"},{"v":46154.88,"d":"46,154.88"},{"v":2684,"d":"2,684.00"},{"v":0,"d":"0.00"},{"v":15500,"d":"15,500.00"},{"v":8645338.16,"d":"8,645,338.16"},{"v":7626853.43,"d":"7,626,853.43"},{"v":346216.91000000003,"d":"346,216.91"},{"v":672267.8200000001,"d":"672,267.82"}]
[null,null,390,"Approvisionnement en matériel et en marchandises",{"v":0,"d":"0.00"},{"v":200,"d":"200.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":30000,"d":"30,000.00"},{"v":1200,"d":"1,200.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":1926.85,"d":"1,926.85"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":13000,"d":"13,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":200,"d":"200.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":3468.15,"d":"3,468.15"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":800,"d":"800.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"SUM(E65:BE65)","v":{"v":50795,"d":"50,795.00"}},{"$f":"SUM(E65:W65)","v":{"v":46326.85,"d":"46,326.85"}},{"$f":"SUM(X65:AJ65)","v":{"v":3668.15,"d":"3,668.15"}},{"$f":"SUM(AK65:BE65)","v":{"v":800,"d":"800.00"}}]
[null,null,391,"Prestations de services",{"v":48926,"d":"48,926.00"},{"v":6201.55,"d":"6,201.55"},{"v":0,"d":"0.00"},{"v":14100,"d":"14,100.00"},{"v":21400,"d":"21,400.00"},{"v":59158,"d":"59,158.00"},{"v":182613.1,"d":"182,613.10"},{"v":1164503.75,"d":"1,164,503.75"},{"v":55922.4,"d":"55,922.40"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":35947.95,"d":"35,947.95"},{"v":0,"d":"0.00"},{"v":12236,"d":"12,236.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":59207.25,"d":"59,207.25"},{"v":88799,"d":"88,799.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":18600,"d":"18,600.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":79700.15,"d":"79,700.15"},{"v":87127.35,"d":"87,127.35"},{"v":85736.2,"d":"85,736.20"},{"v":2038.55,"d":"2,038.55"},{"v":28100,"d":"28,100.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":146275.59,"d":"146,275.59"},{"v":0,"d":"0.00"},{"v":3700,"d":"3,700.00"},{"v":800,"d":"800.00"},{"v":41758.8,"d":"41,758.80"},{"v":55208.95,"d":"55,208.95"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":48767.8,"d":"48,767.80"},{"v":0,"d":"0.00"},{"v":12338.5,"d":"12,338.50"},{"v":31722,"d":"31,722.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":148952.6,"d":"148,952.60"},{"v":0,"d":"0.00"},{"v":46154.88,"d":"46,154.88"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":15500,"d":"15,500.00"},{"v":2601496.3699999996,"d":"2,601,496.37"},{"v":1749014.9999999998,"d":"1,749,015.00"},{"v":301302.25,"d":"301,302.25"},{"v":551179.12,"d":"551,179.12"}]
[null,null,392,"Loyer, baux à ferme et frais d'utilisation",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":110000,"d":"110,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":110000,"d":"110,000.00"},{"v":110000,"d":"110,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,393,"Frais administratifs et d'exploitation",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":4000,"d":"4,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":2550,"d":"2,550.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":2619.4,"d":"2,619.40"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":9169.4,"d":"9,169.40"},{"v":4000,"d":"4,000.00"},{"v":2550,"d":"2,550.00"},{"v":2619.4,"d":"2,619.40"}]
[null,null,394,"Intérêts et charges financières théoriques",{"v":0,"d":"0.00"},{"v":24948.44,"d":"24,948.44"},{"v":2814.4,"d":"2,814.40"},{"v":0,"d":"0.00"},{"v":293300,"d":"293,300.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":692394,"d":"692,394.00"},{"v":42597.01,"d":"42,597.01"},{"v":0,"d":"0.00"},{"v":63120,"d":"63,120.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":174801.15,"d":"174,801.15"},17.51,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":37612.35,"d":"37,612.35"},{"v":15.5,"d":"15.50"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":1051.15,"d":"1,051.15"},{"v":0,"d":"0.00"},{"v":59318.75,"d":"59,318.75"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":37034.15,"d":"37,034.15"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":7783.6,"d":"7,783.60"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":7348.8,"d":"7,348.80"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":2684,"d":"2,684.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":1446840.81,"d":"1,446,840.81"},{"v":1293975,"d":"1,293,975.00"},{"v":38696.51,"d":"38,696.51"},{"v":114169.3,"d":"114,169.30"}]
[null,null,395,"Amortissements planifiés et non planifiés du PA",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":356,"d":"356.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":356,"d":"356.00"},{"v":356,"d":"356.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,398,"Virements comptabiles",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":2465786.82,"d":"2,465,786.82"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":2465786.82,"d":"2,465,786.82"},{"v":2465786.82,"d":"2,465,786.82"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,399,"Autres imputations internes",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":1951993.76,"d":"1,951,993.76"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":5400,"d":"5,400.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":3500,"d":"3,500.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":1960893.76,"d":"1,960,893.76"},{"v":1957393.76,"d":"1,957,393.76"},{"v":0,"d":"0.00"},{"v":3500,"d":"3,500.00"}]
[]
[]
[4,null,null,"Revenus",{"$f":"E76+E82+E88+E99+E105+E117+E121+E128+E131+E140","v":{"v":4361735.78,"d":"4,361,735.78"}},{"$f":"F76+F82+F88+F99+F105+F117+F121+F128+F131+F140","v":{"v":1207844.12,"d":"1,207,844.12"}},{"v":1711332.94,"d":"1,711,332.94"},{"v":1760161.37,"d":"1,760,161.37"},{"v":14538705.14,"d":"14,538,705.14"},{"v":14408137.58,"d":"14,408,137.58"},{"v":10452694.92,"d":"10,452,694.92"},{"v":101210223.21,"d":"101,210,223.21"},{"v":7171287.800000001,"d":"7,171,287.80"},{"v":401271.81999999995,"d":"401,271.82"},{"v":24396966.48,"d":"24,396,966.48"},{"v":1930657.32,"d":"1,930,657.32"},{"v":369154.47000000003,"d":"369,154.47"},{"v":1520982.8,"d":"1,520,982.80"},{"v":1343281.0499999998,"d":"1,343,281.05"},{"v":2878976.99,"d":"2,878,976.99"},{"v":1013666.7599999999,"d":"1,013,666.76"},{"v":2267810.1199999996,"d":"2,267,810.12"},{"v":12122055.15,"d":"12,122,055.15"},{"v":1873485.9100000001,"d":"1,873,485.91"},{"v":5841729.93,"d":"5,841,729.93"},{"v":14354254.820000004,"d":"14,354,254.82"},{"v":633362.93,"d":"633,362.93"},{"v":869413.35,"d":"869,413.35"},{"v":2610311.7899999996,"d":"2,610,311.79"},{"v":3324946.129999999,"d":"3,324,946.13"},{"v":2489032.47,"d":"2,489,032.47"},{"v":3836973.3200000003,"d":"3,836,973.32"},{"v":9929146.070000002,"d":"9,929,146.07"},{"v":11828639.829999998,"d":"11,828,639.83"},{"v":1143843.8399999999,"d":"1,143,843.84"},{"v":664822.05,"d":"664,822.05"},{"v":8151911.83,"d":"8,151,911.83"},{"v":5723935.529999999,"d":"5,723,935.53"},{"v":4607006.1,"d":"4,607,006.10"},{"v":577834.24,"d":"577,834.24"},{"v":8690705.18,"d":"8,690,705.18"},{"v":3975611.9200000004,"d":"3,975,611.92"},{"v":2524179.38,"d":"2,524,179.38"},{"v":7246551.25,"d":"7,246,551.25"},{"v":3060427.08,"d":"3,060,427.08"},{"v":4391621.260000001,"d":"4,391,621.26"},{"v":2770249.5999999996,"d":"2,770,249.60"},{"v":8668513.61,"d":"8,668,513.61"},{"v":2941524.5300000003,"d":"2,941,524.53"},{"v":771065.8,"d":"771,065.80"},{"v":1561153.8499999999,"d":"1,561,153.85"},{"v":7102958.829999999,"d":"7,102,958.83"},{"v":1899981.13,"d":"1,899,981.13"},{"v":5863435.42,"d":"5,863,435.42"},{"v":621441.6,"d":"621,441.60"},{"v":41724841.98,"d":"41,724,841.98"},{"v":2444835.3400000003,"d":"2,444,835.34"},{"v":389786693.71999997,"d":"389,786,693.72"},{"v":205066945.82,"d":"205,066,945.82"},{"v":59399962.440000005,"d":"59,399,962.44"},{"v":125319785.46,"d":"125,319,785.46"}]
[null,40,null,"Revenus fiscaux",{"$f":"E77+E78+E79+E80","v":{"v":3330906.65,"d":"3,330,906.65"}},{"$f":"F77+F78+F79+F80","v":{"v":679306.05,"d":"679,306.05"}},{"v":1158191.25,"d":"1,158,191.25"},{"v":1080025.8,"d":"1,080,025.80"},{"v":8115298.7,"d":"8,115,298.70"},{"v":9445275.55,"d":"9,445,275.55"},{"v":7112250.36,"d":"7,112,250.36"},{"v":39079842.800000004,"d":"39,079,842.80"},{"v":3500855.94,"d":"3,500,855.94"},{"v":203641.17,"d":"203,641.17"},{"v":16522242,"d":"16,522,242.00"},{"v":1259404.95,"d":"1,259,404.95"},{"v":207655.7,"d":"207,655.70"},{"v":1011482.65,"d":"1,011,482.65"},{"v":722909.1499999999,"d":"722,909.15"},{"v":2005442.1,"d":"2,005,442.10"},{"v":596548.7999999999,"d":"596,548.80"},{"v":1366723.3,"d":"1,366,723.30"},{"v":7697736.75,"d":"7,697,736.75"},{"v":848811.35,"d":"848,811.35"},{"v":3758598.17,"d":"3,758,598.17"},{"v":9945240.500000002,"d":"9,945,240.50"},{"v":235146.95,"d":"235,146.95"},{"v":312610.3,"d":"312,610.30"},{"v":1246815.85,"d":"1,246,815.85"},{"v":1439744.5499999998,"d":"1,439,744.55"},{"v":1317292.5999999999,"d":"1,317,292.60"},{"v":1892861.9000000001,"d":"1,892,861.90"},{"v":6935242.850000001,"d":"6,935,242.85"},{"v":7704002.45,"d":"7,704,002.45"},{"v":522916.35,"d":"522,916.35"},{"v":382904.89999999997,"d":"382,904.90"},{"v":5443392.899999999,"d":"5,443,392.90"},{"v":2461310.48,"d":"2,461,310.48"},{"v":2964717.4,"d":"2,964,717.40"},{"v":334540.35,"d":"334,540.35"},{"v":6870594.75,"d":"6,870,594.75"},{"v":2057078.08,"d":"2,057,078.08"},{"v":1951760.24,"d":"1,951,760.24"},{"v":3448745.2499999995,"d":"3,448,745.25"},{"v":1748640.0500000003,"d":"1,748,640.05"},{"v":2441707.95,"d":"2,441,707.95"},{"v":2265017.35,"d":"2,265,017.35"},{"v":6073809.829999999,"d":"6,073,809.83"},{"v":2202056.9,"d":"2,202,056.90"},{"v":406157.7,"d":"406,157.70"},{"v":902646.45,"d":"902,646.45"},{"v":5041155.35,"d":"5,041,155.35"},{"v":984706.9,"d":"984,706.90"},{"v":3659638.5900000003,"d":"3,659,638.59"},{"v":341684.35,"d":"341,684.35"},{"v":24686130.6,"d":"24,686,130.60"},{"v":1392268.4000000001,"d":"1,392,268.40"},{"v":219315688.26000002,"d":"219,315,688.26"},{"v":105095739.66999999,"d":"105,095,739.67"},{"v":36542188.720000006,"d":"36,542,188.72"},{"v":77677759.87,"d":"77,677,759.87"}]
[null,null,400,"Impôts directs des personnes physiques",{"v":2399050.6,"d":"2,399,050.60"},{"v":470355.45,"d":"470,355.45"},{"v":955512.5,"d":"955,512.50"},{"v":877308.4,"d":"877,308.40"},{"v":6506300,"d":"6,506,300.00"},{"v":7933663.85,"d":"7,933,663.85"},{"v":5544167.3,"d":"5,544,167.30"},{"v":28553161.5,"d":"28,553,161.50"},{"v":2748752.09,"d":"2,748,752.09"},{"v":181518.4,"d":"181,518.40"},{"v":13756608,"d":"13,756,608.00"},{"v":1011339.5,"d":"1,011,339.50"},{"v":180720.2,"d":"180,720.20"},{"v":854184.35,"d":"854,184.35"},{"v":602762.5,"d":"602,762.50"},{"v":1797303.6,"d":"1,797,303.60"},{"v":494316.95,"d":"494,316.95"},{"v":1157764.65,"d":"1,157,764.65"},{"v":6519291.8,"d":"6,519,291.80"},{"v":722638.15,"d":"722,638.15"},{"v":3318239.37,"d":"3,318,239.37"},{"v":2784771.7,"d":"2,784,771.70"},{"v":166231.25,"d":"166,231.25"},{"v":246851.8,"d":"246,851.80"},{"v":1347499.1,"d":"1,347,499.10"},{"v":1163704.65,"d":"1,163,704.65"},{"v":1089524.5,"d":"1,089,524.50"},{"v":980100.75,"d":"980,100.75"},{"v":4420675.25,"d":"4,420,675.25"},{"v":6191256.5,"d":"6,191,256.50"},{"v":457685.35,"d":"457,685.35"},{"v":243519.25,"d":"243,519.25"},{"v":4302044.3,"d":"4,302,044.30"},{"v":2118729.04,"d":"2,118,729.04"},{"v":2498137.95,"d":"2,498,137.95"},{"v":261580.65,"d":"261,580.65"},{"v":3827633.75,"d":"3,827,633.75"},{"v":1314195.3,"d":"1,314,195.30"},{"v":1533277.09,"d":"1,533,277.09"},{"v":2280940.4,"d":"2,280,940.40"},{"v":1444177.6,"d":"1,444,177.60"},{"v":2102457.75,"d":"2,102,457.75"},{"v":2205801.55,"d":"2,205,801.55"},{"v":5082414.08,"d":"5,082,414.08"},{"v":1664323.5,"d":"1,664,323.50"},{"v":335760.2,"d":"335,760.20"},{"v":756659.25,"d":"756,659.25"},{"v":4231081.1,"d":"4,231,081.10"},{"v":807108.35,"d":"807,108.35"},{"v":2596328.95,"d":"2,596,328.95"},{"v":306282.3,"d":"306,282.30"},{"v":19029351.1,"d":"19,029,351.10"},{"v":1073776.35,"d":"1,073,776.35"},{"$f":"SUM(E77:BE77)","v":{"v":165448839.82,"d":"165,448,839.82"}},{"$f":"SUM(E77:W77)","v":{"v":82544081.64,"d":"82,544,081.64"}},{"$f":"SUM(X77:AJ77)","v":{"v":23132697.620000005,"d":"23,132,697.62"}},{"$f":"SUM(AK77:BE77)","v":{"v":59772060.56,"d":"59,772,060.56"}}]
[null,null,401,"Impôts directs des personnes morales",{"v":186863.75,"d":"186,863.75"},{"v":10969.3,"d":"10,969.30"},{"v":72576.7,"d":"72,576.70"},{"v":82257.15,"d":"82,257.15"},{"v":402269.8,"d":"402,269.80"},{"v":637302.1,"d":"637,302.10"},{"v":948116.15,"d":"948,116.15"},{"v":5630325.2,"d":"5,630,325.20"},{"v":440551.95,"d":"440,551.95"},{"v":3668.35,"d":"3,668.35"},{"v":648784.6,"d":"648,784.60"},{"v":43209.25,"d":"43,209.25"},{"v":-2994.7,"d":"-2,994.70"},{"v":11294.05,"d":"11,294.05"},{"v":-4335.8,"d":"-4,335.80"},{"v":39931.45,"d":"39,931.45"},{"v":21951.7,"d":"21,951.70"},{"v":91657.95,"d":"91,657.95"},{"v":154646.65,"d":"154,646.65"},{"v":5100.25,"d":"5,100.25"},{"v":115383.25,"d":"115,383.25"},{"v":6765508.15,"d":"6,765,508.15"},{"v":927.2,"d":"927.20"},{"v":8935.8,"d":"8,935.80"},{"v":-224747.75,"d":"-224,747.75"},{"v":70136.85,"d":"70,136.85"},{"v":33283.55,"d":"33,283.55"},{"v":728213.45,"d":"728,213.45"},{"v":1712675.4,"d":"1,712,675.40"},{"v":682151.5,"d":"682,151.50"},{"v":7264.65,"d":"7,264.65"},{"v":7036.8,"d":"7,036.80"},{"v":543718.55,"d":"543,718.55"},{"v":-87224.51,"d":"-87,224.51"},{"v":44564.75,"d":"44,564.75"},{"v":1227.2,"d":"1,227.20"},{"v":2557137.35,"d":"2,557,137.35"},{"v":504468,"d":"504,468.00"},{"v":144303.25,"d":"144,303.25"},{"v":234509.05,"d":"234,509.05"},{"v":17997.35,"d":"17,997.35"},{"v":5799,"d":"5,799.00"},{"v":-66532.05,"d":"-66,532.05"},{"v":121676.35,"d":"121,676.35"},{"v":271631.65,"d":"271,631.65"},{"v":10577.2,"d":"10,577.20"},{"v":20567.45,"d":"20,567.45"},{"v":333389.45,"d":"333,389.45"},{"v":13071.35,"d":"13,071.35"},{"v":590684,"d":"590,684.00"},{"v":1833.95,"d":"1,833.95"},{"v":3114215.25,"d":"3,114,215.25"},{"v":54685.45,"d":"54,685.45"},{"v":27763214.739999995,"d":"27,763,214.74"},{"v":9419045.599999998,"d":"9,419,045.60"},{"v":9911869.100000001,"d":"9,911,869.10"},{"v":8432300.040000001,"d":"8,432,300.04"}]
[null,null,402,"Autres impôts directs",{"v":731404.75,"d":"731,404.75"},{"v":193083.3,"d":"193,083.30"},{"v":125370.05,"d":"125,370.05"},{"v":117300.25,"d":"117,300.25"},{"v":1155162.85,"d":"1,155,162.85"},{"v":858889.8,"d":"858,889.80"},{"v":603788.86,"d":"603,788.86"},{"v":4805039.65,"d":"4,805,039.65"},{"v":306027,"d":"306,027.00"},{"v":3577.35,"d":"3,577.35"},{"v":2065244.6,"d":"2,065,244.60"},{"v":201596.2,"d":"201,596.20"},{"v":25861.6,"d":"25,861.60"},{"v":129743.5,"d":"129,743.50"},{"v":112995.25,"d":"112,995.25"},{"v":165077.05,"d":"165,077.05"},{"v":68771.95,"d":"68,771.95"},{"v":108644.1,"d":"108,644.10"},{"v":981292.05,"d":"981,292.05"},{"v":88712.95,"d":"88,712.95"},{"v":309706.15,"d":"309,706.15"},{"v":384754.9,"d":"384,754.90"},{"v":57724.8,"d":"57,724.80"},{"v":53504.7,"d":"53,504.70"},{"v":115397.1,"d":"115,397.10"},{"v":189921.65,"d":"189,921.65"},{"v":163073.15,"d":"163,073.15"},{"v":175788.1,"d":"175,788.10"},{"v":779451.25,"d":"779,451.25"},{"v":747954.45,"d":"747,954.45"},{"v":49796.55,"d":"49,796.55"},{"v":90667.65,"d":"90,667.65"},{"v":588045.05,"d":"588,045.05"},{"v":379495.95,"d":"379,495.95"},{"v":399385.15,"d":"399,385.15"},{"v":67149.3,"d":"67,149.30"},{"v":483487.25,"d":"483,487.25"},{"v":226397.98,"d":"226,397.98"},{"v":266250.5,"d":"266,250.50"},{"v":815220.25,"d":"815,220.25"},{"v":279977.3,"d":"279,977.30"},{"v":325815.2,"d":"325,815.20"},{"v":121529.85,"d":"121,529.85"},{"v":863280.8,"d":"863,280.80"},{"v":262032.55,"d":"262,032.55"},{"v":59010,"d":"59,010.00"},{"v":118839.75,"d":"118,839.75"},{"v":453599.75,"d":"453,599.75"},{"v":150432.65,"d":"150,432.65"},{"v":412332.79,"d":"412,332.79"},{"v":31918.1,"d":"31,918.10"},{"v":2493852.55,"d":"2,493,852.55"},{"v":257679.8,"d":"257,679.80"},{"v":25021056.080000002,"d":"25,021,056.08"},{"v":12758870.159999998,"d":"12,758,870.16"},{"v":3206453.4,"d":"3,206,453.40"},{"v":9055732.52,"d":"9,055,732.52"}]
[null,null,403,"Impôts sur la possession et les dépenses",{"v":13587.55,"d":"13,587.55"},{"v":4898,"d":"4,898.00"},{"v":4732,"d":"4,732.00"},{"v":3160,"d":"3,160.00"},{"v":51566.05,"d":"51,566.05"},{"v":15419.8,"d":"15,419.80"},{"v":16178.05,"d":"16,178.05"},{"v":91316.45,"d":"91,316.45"},{"v":5524.9,"d":"5,524.90"},{"v":14877.07,"d":"14,877.07"},{"v":51604.8,"d":"51,604.80"},{"v":3260,"d":"3,260.00"},{"v":4068.6,"d":"4,068.60"},{"v":16260.75,"d":"16,260.75"},{"v":11487.2,"d":"11,487.20"},{"v":3130,"d":"3,130.00"},{"v":11508.2,"d":"11,508.20"},{"v":8656.6,"d":"8,656.60"},{"v":42506.25,"d":"42,506.25"},{"v":32360,"d":"32,360.00"},{"v":15269.4,"d":"15,269.40"},{"v":10205.75,"d":"10,205.75"},{"v":10263.7,"d":"10,263.70"},{"v":3318,"d":"3,318.00"},{"v":8667.4,"d":"8,667.40"},{"v":15981.4,"d":"15,981.40"},{"v":31411.4,"d":"31,411.40"},{"v":8759.6,"d":"8,759.60"},{"v":22440.95,"d":"22,440.95"},{"v":82640,"d":"82,640.00"},{"v":8169.8,"d":"8,169.80"},{"v":41681.2,"d":"41,681.20"},{"v":9585,"d":"9,585.00"},{"v":50310,"d":"50,310.00"},{"v":22629.55,"d":"22,629.55"},{"v":4583.2,"d":"4,583.20"},{"v":2336.4,"d":"2,336.40"},{"v":12016.8,"d":"12,016.80"},{"v":7929.4,"d":"7,929.40"},{"v":118075.55,"d":"118,075.55"},{"v":6487.8,"d":"6,487.80"},{"v":7636,"d":"7,636.00"},{"v":4218,"d":"4,218.00"},{"v":6438.6,"d":"6,438.60"},{"v":4069.2,"d":"4,069.20"},{"v":810.3,"d":"810.30"},{"v":6580,"d":"6,580.00"},{"v":23085.05,"d":"23,085.05"},{"v":14094.55,"d":"14,094.55"},{"v":60292.85,"d":"60,292.85"},{"v":1650,"d":"1,650.00"},{"v":48711.7,"d":"48,711.70"},{"v":6126.8,"d":"6,126.80"},{"v":1082577.6200000003,"d":"1,082,577.62"},{"v":373742.27,"d":"373,742.27"},{"v":291168.6,"d":"291,168.60"},{"v":417666.74999999994,"d":"417,666.75"}]
[]
[null,41,null,"Revenus de patentes et de concessions",{"$f":"E83+E84+E85+E86","v":{"v":0,"d":"0.00"}},{"$f":"F83+F84+F85+F86","v":{"v":11528.7,"d":"11,528.70"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},636.75,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":46976.2,"d":"46,976.20"},{"v":0,"d":"0.00"},{"v":47138.7,"d":"47,138.70"},{"v":10735,"d":"10,735.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":7233,"d":"7,233.00"},{"v":242,"d":"242.00"},{"v":0,"d":"0.00"},{"v":245833.5,"d":"245,833.50"},{"v":4083.3,"d":"4,083.30"},{"v":292,"d":"292.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":16727,"d":"16,727.00"},{"v":3000,"d":"3,000.00"},{"v":690,"d":"690.00"},{"v":32507.75,"d":"32,507.75"},{"v":5400,"d":"5,400.00"},{"v":75969.52,"d":"75,969.52"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":19774,"d":"19,774.00"},{"v":352,"d":"352.00"},{"v":75870.45,"d":"75,870.45"},{"v":0,"d":"0.00"},{"v":8500,"d":"8,500.00"},{"v":0,"d":"0.00"},{"v":8070,"d":"8,070.00"},{"v":0,"d":"0.00"},{"v":3278.4,"d":"3,278.40"},{"v":0,"d":"0.00"},{"v":84391.4,"d":"84,391.40"},{"v":0,"d":"0.00"},{"v":305623,"d":"305,623.00"},{"v":0,"d":"0.00"},{"v":1014852.6699999999,"d":"1,014,852.67"},{"v":124248.34999999999,"d":"124,248.35"},{"v":308775.55,"d":"308,775.55"},{"v":581828.77,"d":"581,828.77"}]
[null,null,410,"Revenus de patentes  ",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"SUM(E83:BE83)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(E83:W83)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(X83:AJ83)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(AK83:BE83)","v":{"v":0,"d":"0.00"}}]
[null,null,411,"Revenus de la Banque Nationale",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,412,"Revenus des concessions",{"v":0,"d":"0.00"},{"v":11528.7,"d":"11,528.70"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},636.75,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":46976.2,"d":"46,976.20"},{"v":0,"d":"0.00"},{"v":47138.7,"d":"47,138.70"},{"v":10735,"d":"10,735.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":7233,"d":"7,233.00"},{"v":242,"d":"242.00"},{"v":0,"d":"0.00"},{"v":245833.5,"d":"245,833.50"},{"v":4083.3,"d":"4,083.30"},{"v":292,"d":"292.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":16727,"d":"16,727.00"},{"v":3000,"d":"3,000.00"},{"v":690,"d":"690.00"},{"v":32507.75,"d":"32,507.75"},{"v":5400,"d":"5,400.00"},{"v":75969.52,"d":"75,969.52"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":19774,"d":"19,774.00"},{"v":352,"d":"352.00"},{"v":75870.45,"d":"75,870.45"},{"v":0,"d":"0.00"},{"v":8500,"d":"8,500.00"},{"v":0,"d":"0.00"},{"v":8070,"d":"8,070.00"},{"v":0,"d":"0.00"},{"v":3278.4,"d":"3,278.40"},{"v":0,"d":"0.00"},{"v":84391.4,"d":"84,391.40"},{"v":0,"d":"0.00"},{"v":305623,"d":"305,623.00"},{"v":0,"d":"0.00"},{"v":1014852.6699999999,"d":"1,014,852.67"},{"v":124248.34999999999,"d":"124,248.35"},{"v":308775.55,"d":"308,775.55"},{"v":581828.77,"d":"581,828.77"}]
[null,null,413,"Parts des revenus de loterie et paris",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[null,42,null,"Taxes",{"$f":"E89+E90+E91+E92+E93+E94+E95+E96+E97","v":{"v":643920.7300000001,"d":"643,920.73"}},{"$f":"F89+F90+F91+F92+F93+F94+F95+F96+F97","v":{"v":210150.25,"d":"210,150.25"}},{"v":179660.35,"d":"179,660.35"},{"v":194525.8,"d":"194,525.80"},{"v":3219220.6899999995,"d":"3,219,220.69"},{"v":2633199.91,"d":"2,633,199.91"},{"v":1989720.58,"d":"1,989,720.58"},{"v":27309855.42,"d":"27,309,855.42"},{"v":2122949.6799999997,"d":"2,122,949.68"},{"v":42041.549999999996,"d":"42,041.55"},{"v":4069066.0599999996,"d":"4,069,066.06"},{"v":207568.41999999998,"d":"207,568.42"},{"v":47879.95,"d":"47,879.95"},{"v":255612.28,"d":"255,612.28"},{"v":329494.60000000003,"d":"329,494.60"},{"v":745643.1900000001,"d":"745,643.19"},{"v":203067.60999999996,"d":"203,067.61"},{"v":250500.88999999998,"d":"250,500.89"},{"v":1568564.23,"d":"1,568,564.23"},{"v":386642.25,"d":"386,642.25"},{"v":1022124.7,"d":"1,022,124.70"},{"v":1774692.73,"d":"1,774,692.73"},{"v":75957.6,"d":"75,957.60"},{"v":185752.85000000003,"d":"185,752.85"},{"v":637460.7999999999,"d":"637,460.80"},{"v":680213.4299999999,"d":"680,213.43"},{"v":543537.6900000001,"d":"543,537.69"},{"v":700074.5900000001,"d":"700,074.59"},{"v":1454457.96,"d":"1,454,457.96"},{"v":2309308.9099999997,"d":"2,309,308.91"},{"v":275930.5,"d":"275,930.50"},{"v":125488.20000000001,"d":"125,488.20"},{"v":1246864.6099999999,"d":"1,246,864.61"},{"v":1042734.08,"d":"1,042,734.08"},{"v":622359.7499999999,"d":"622,359.75"},{"v":128197.38,"d":"128,197.38"},{"v":1116226.34,"d":"1,116,226.34"},{"v":788935.25,"d":"788,935.25"},{"v":374163.95,"d":"374,163.95"},{"v":852155.3,"d":"852,155.30"},{"v":609374.97,"d":"609,374.97"},{"v":673646.3500000001,"d":"673,646.35"},{"v":299020.25,"d":"299,020.25"},{"v":1244153.0999999999,"d":"1,244,153.10"},{"v":480500.91000000003,"d":"480,500.91"},{"v":154039.88,"d":"154,039.88"},{"v":231811.59999999998,"d":"231,811.60"},{"v":860796.6699999999,"d":"860,796.67"},{"v":321768,"d":"321,768.00"},{"v":930689.8700000001,"d":"930,689.87"},{"v":144048.80000000002,"d":"144,048.80"},{"v":5589929.27,"d":"5,589,929.27"},{"v":469995.5,"d":"469,995.50"},{"v":74575696.23000002,"d":"74,575,696.23"},{"v":46222642.19,"d":"46,222,642.19"},{"v":10171642.21,"d":"10,171,642.21"},{"v":18181411.83,"d":"18,181,411.83"}]
[null,null,420,"Taxes d'exemption et de compensation",{"v":36109.75,"d":"36,109.75"},{"v":8261.65,"d":"8,261.65"},{"v":21451.35,"d":"21,451.35"},{"v":15262.8,"d":"15,262.80"},{"v":158088.75,"d":"158,088.75"},{"v":154651.48,"d":"154,651.48"},{"v":136765.45,"d":"136,765.45"},{"v":539040.53,"d":"539,040.53"},{"v":56180.45,"d":"56,180.45"},{"v":1195.2,"d":"1,195.20"},{"v":284879.85,"d":"284,879.85"},{"v":19035.45,"d":"19,035.45"},{"v":2352.45,"d":"2,352.45"},{"v":16950.1,"d":"16,950.10"},{"v":10357.1,"d":"10,357.10"},{"v":35412.7,"d":"35,412.70"},{"v":12327.05,"d":"12,327.05"},{"v":19761.25,"d":"19,761.25"},{"v":113300.6,"d":"113,300.60"},{"v":7221.3,"d":"7,221.30"},{"v":56342.95,"d":"56,342.95"},{"v":63251.45,"d":"63,251.45"},{"v":1766.55,"d":"1,766.55"},{"v":3276.4,"d":"3,276.40"},{"v":15965.8,"d":"15,965.80"},{"v":42841.7,"d":"42,841.70"},{"v":24656.65,"d":"24,656.65"},{"v":12013.15,"d":"12,013.15"},{"v":90718.65,"d":"90,718.65"},{"v":112526.9,"d":"112,526.90"},{"v":6235.25,"d":"6,235.25"},{"v":3025.75,"d":"3,025.75"},{"v":72718.75,"d":"72,718.75"},{"v":23870.4,"d":"23,870.40"},{"v":25214.55,"d":"25,214.55"},{"v":3663.65,"d":"3,663.65"},{"v":35627.2,"d":"35,627.20"},{"v":14415.95,"d":"14,415.95"},{"v":18640.05,"d":"18,640.05"},{"v":32366.65,"d":"32,366.65"},{"v":30256,"d":"30,256.00"},{"v":43615.5,"d":"43,615.50"},{"v":9006.95,"d":"9,006.95"},{"v":0,"d":"0.00"},{"v":20255.35,"d":"20,255.35"},{"v":5707.55,"d":"5,707.55"},{"v":7683.05,"d":"7,683.05"},{"v":55693.75,"d":"55,693.75"},{"v":7979.7,"d":"7,979.70"},{"v":27161.05,"d":"27,161.05"},{"v":5103.55,"d":"5,103.55"},{"v":229361.65,"d":"229,361.65"},{"v":13147.5,"d":"13,147.50"},{"$f":"SUM(E89:BE89)","v":{"v":2762715.259999999,"d":"2,762,715.26"}},{"$f":"SUM(E89:W89)","v":{"v":1641383.96,"d":"1,641,383.96"}},{"$f":"SUM(X89:AJ89)","v":{"v":439842.5,"d":"439,842.50"}},{"$f":"SUM(AK89:BE89)","v":{"v":681488.7999999999,"d":"681,488.80"}}]
[null,null,421,"Emoluments administratif",{"v":11893.75,"d":"11,893.75"},{"v":4675.25,"d":"4,675.25"},{"v":2925.5,"d":"2,925.50"},{"v":7180.8,"d":"7,180.80"},{"v":81586.36,"d":"81,586.36"},{"v":35181.05,"d":"35,181.05"},{"v":32579.88,"d":"32,579.88"},{"v":1059550.73,"d":"1,059,550.73"},{"v":13959.75,"d":"13,959.75"},{"v":-166,"d":"-166.00"},{"v":159066.55,"d":"159,066.55"},{"v":12977.6,"d":"12,977.60"},{"v":4100.4,"d":"4,100.40"},{"v":27350.75,"d":"27,350.75"},{"v":6664.9,"d":"6,664.90"},{"v":6021.05,"d":"6,021.05"},{"v":2590,"d":"2,590.00"},{"v":8139.25,"d":"8,139.25"},{"v":40907.2,"d":"40,907.20"},{"v":4015.25,"d":"4,015.25"},{"v":13821.5,"d":"13,821.50"},{"v":13272.53,"d":"13,272.53"},{"v":0,"d":"0.00"},{"v":1050,"d":"1,050.00"},{"v":71400,"d":"71,400.00"},{"v":64334.2,"d":"64,334.20"},{"v":7618.8,"d":"7,618.80"},{"v":9542.5,"d":"9,542.50"},{"v":22085.85,"d":"22,085.85"},{"v":23329.25,"d":"23,329.25"},{"v":1280.05,"d":"1,280.05"},{"v":1241.75,"d":"1,241.75"},{"v":56489.45,"d":"56,489.45"},{"v":10187.6,"d":"10,187.60"},{"v":10436.25,"d":"10,436.25"},{"v":3328.2,"d":"3,328.20"},{"v":16483.76,"d":"16,483.76"},{"v":8007.85,"d":"8,007.85"},{"v":6955.6,"d":"6,955.60"},{"v":19403.9,"d":"19,403.90"},{"v":3582.35,"d":"3,582.35"},{"v":9053.5,"d":"9,053.50"},{"v":4065.6,"d":"4,065.60"},{"v":35743.15,"d":"35,743.15"},{"v":12367.36,"d":"12,367.36"},{"v":5076.8,"d":"5,076.80"},{"v":1001.25,"d":"1,001.25"},{"v":23381.27,"d":"23,381.27"},{"v":8626.05,"d":"8,626.05"},{"v":16007.91,"d":"16,007.91"},{"v":-1602.45,"d":"-1,602.45"},{"v":339774.65,"d":"339,774.65"},{"v":17011.7,"d":"17,011.70"},{"v":2355558.2000000007,"d":"2,355,558.20"},{"v":1517184.77,"d":"1,517,184.77"},{"v":232991.67999999996,"d":"232,991.68"},{"v":605381.75,"d":"605,381.75"}]
[null,null,422,"Taxes et émoluments hospitaliers et médico-sociaux et foyers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,423,"Frais d'écolage",{"v":4080,"d":"4,080.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":10015,"d":"10,015.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":37448.9,"d":"37,448.90"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":7900,"d":"7,900.00"},{"v":9000,"d":"9,000.00"},{"v":36692.95,"d":"36,692.95"},{"v":0,"d":"0.00"},{"v":341249.25,"d":"341,249.25"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":68081.25,"d":"68,081.25"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":5340.55,"d":"5,340.55"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":3598,"d":"3,598.00"},{"v":58988.6,"d":"58,988.60"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":7063.1,"d":"7,063.10"},{"v":11935.95,"d":"11,935.95"},{"v":0,"d":"0.00"},{"v":79000,"d":"79,000.00"},{"v":0,"d":"0.00"},{"v":680393.5499999999,"d":"680,393.55"},{"v":68443.9,"d":"68,443.90"},{"v":446023.45,"d":"446,023.45"},{"v":165926.2,"d":"165,926.20"}]
[null,null,424,"Taxes d'utilisation et de prestation de services",{"v":544175.3,"d":"544,175.30"},{"v":186332,"d":"186,332.00"},{"v":142499.2,"d":"142,499.20"},{"v":135369.5,"d":"135,369.50"},{"v":2844792.63,"d":"2,844,792.63"},{"v":2379891.7,"d":"2,379,891.70"},{"v":1431571.03,"d":"1,431,571.03"},{"v":24861771.06,"d":"24,861,771.06"},{"v":1946298.8,"d":"1,946,298.80"},{"v":41012.35,"d":"41,012.35"},{"v":3359835.15,"d":"3,359,835.15"},{"v":130197.3,"d":"130,197.30"},{"v":38668.1,"d":"38,668.10"},{"v":151955.05,"d":"151,955.05"},{"v":265638.2,"d":"265,638.20"},{"v":575014.9,"d":"575,014.90"},{"v":154405.05,"d":"154,405.05"},{"v":160601.9,"d":"160,601.90"},{"v":1342279.7,"d":"1,342,279.70"},{"v":244300.85,"d":"244,300.85"},{"v":863650.35,"d":"863,650.35"},{"v":1172363.25,"d":"1,172,363.25"},{"v":65360.25,"d":"65,360.25"},{"v":101015.5,"d":"101,015.50"},{"v":400716,"d":"400,716.00"},{"v":459153.1,"d":"459,153.10"},{"v":414284,"d":"414,284.00"},{"v":386773.2,"d":"386,773.20"},{"v":1178515.25,"d":"1,178,515.25"},{"v":1850001.45,"d":"1,850,001.45"},{"v":178297.35,"d":"178,297.35"},{"v":104812.35,"d":"104,812.35"},{"v":928170.5,"d":"928,170.50"},{"v":628294.95,"d":"628,294.95"},{"v":572524.7,"d":"572,524.70"},{"v":70870.2,"d":"70,870.20"},{"v":1007023.93,"d":"1,007,023.93"},{"v":525372.1,"d":"525,372.10"},{"v":310628.7,"d":"310,628.70"},{"v":753975.95,"d":"753,975.95"},{"v":356037.12,"d":"356,037.12"},{"v":608693.15,"d":"608,693.15"},{"v":213478.45,"d":"213,478.45"},{"v":1186175.3,"d":"1,186,175.30"},{"v":376501.65,"d":"376,501.65"},{"v":97348.25,"d":"97,348.25"},{"v":221905.3,"d":"221,905.30"},{"v":711569.35,"d":"711,569.35"},{"v":282800.65,"d":"282,800.65"},{"v":829275.41,"d":"829,275.41"},{"v":91285,"d":"91,285.00"},{"v":4286693.64,"d":"4,286,693.64"},{"v":249738.95,"d":"249,738.95"},{"v":62419915.070000015,"d":"62,419,915.07"},{"v":40692308.919999994,"d":"40,692,308.92"},{"v":7419242.899999999,"d":"7,419,242.90"},{"v":14308363.25,"d":"14,308,363.25"}]
[null,null,425,"Revenus des ventes",{"v":7424.65,"d":"7,424.65"},{"v":1896.85,"d":"1,896.85"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":49352.9,"d":"49,352.90"},{"v":30055.3,"d":"30,055.30"},{"v":13407.6,"d":"13,407.60"},{"v":213621.44,"d":"213,621.44"},{"v":54031.4,"d":"54,031.40"},{"v":0,"d":"0.00"},{"v":77359.34,"d":"77,359.34"},{"v":20812.02,"d":"20,812.02"},{"v":486.9,"d":"486.90"},{"v":2447.53,"d":"2,447.53"},171.65,{"v":300,"d":"300.00"},{"v":1865.8,"d":"1,865.80"},{"v":9290.89,"d":"9,290.89"},{"v":27500.44,"d":"27,500.44"},{"v":83677.4,"d":"83,677.40"},{"v":8627.9,"d":"8,627.90"},{"v":85655.75,"d":"85,655.75"},{"v":0,"d":"0.00"},{"v":74500.05,"d":"74,500.05"},{"v":95024.05,"d":"95,024.05"},{"v":75799.18,"d":"75,799.18"},{"v":70598.09,"d":"70,598.09"},{"v":274554.99,"d":"274,554.99"},{"v":148580.51,"d":"148,580.51"},{"v":174192.85,"d":"174,192.85"},{"v":48438.3,"d":"48,438.30"},{"v":1680,"d":"1,680.00"},{"v":155530.91,"d":"155,530.91"},{"v":332870.15,"d":"332,870.15"},734.95,{"v":46156.18,"d":"46,156.18"},{"v":1503.8,"d":"1,503.80"},{"v":179862.65,"d":"179,862.65"},{"v":6417.55,"d":"6,417.55"},{"v":8752.8,"d":"8,752.80"},{"v":146146.9,"d":"146,146.90"},{"v":8264.65,"d":"8,264.65"},{"v":48730.3,"d":"48,730.30"},{"v":16318.95,"d":"16,318.95"},{"v":68219.75,"d":"68,219.75"},{"v":41053.35,"d":"41,053.35"},{"v":624,"d":"624.00"},{"v":10370.2,"d":"10,370.20"},{"v":1240.5,"d":"1,240.50"},{"v":8502.8,"d":"8,502.80"},{"v":48769.35,"d":"48,769.35"},{"v":110731.46,"d":"110,731.46"},{"v":152656.55,"d":"152,656.55"},{"v":3044811.53,"d":"3,044,811.53"},{"v":510024.7100000001,"d":"510,024.71"},{"v":1141329.07,"d":"1,141,329.07"},{"v":1393457.7500000005,"d":"1,393,457.75"}]
[null,null,426,"remboursements",{"v":40017.28,"d":"40,017.28"},{"v":8984.5,"d":"8,984.50"},{"v":12684.3,"d":"12,684.30"},{"v":36712.7,"d":"36,712.70"},{"v":72325.05,"d":"72,325.05"},{"v":32220.38,"d":"32,220.38"},{"v":374996.62,"d":"374,996.62"},{"v":473034.66,"d":"473,034.66"},{"v":52479.28,"d":"52,479.28"},{"v":0,"d":"0.00"},{"v":174032.67,"d":"174,032.67"},{"v":24546.05,"d":"24,546.05"},{"v":2272.1,"d":"2,272.10"},{"v":56908.85,"d":"56,908.85"},{"v":46662.75,"d":"46,662.75"},{"v":128754.54,"d":"128,754.54"},{"v":30421.36,"d":"30,421.36"},{"v":44107.6,"d":"44,107.60"},{"v":35576.29,"d":"35,576.29"},{"v":10003.25,"d":"10,003.25"},{"v":79482,"d":"79,482.00"},{"v":18359.5,"d":"18,359.50"},{"v":6685.2,"d":"6,685.20"},{"v":5179.7,"d":"5,179.70"},{"v":54354.95,"d":"54,354.95"},{"v":37025.25,"d":"37,025.25"},{"v":26380.15,"d":"26,380.15"},{"v":17190.75,"d":"17,190.75"},{"v":14257.7,"d":"14,257.70"},{"v":70602.21,"d":"70,602.21"},{"v":36689.8,"d":"36,689.80"},{"v":9680.85,"d":"9,680.85"},{"v":33955,"d":"33,955.00"},{"v":47510.98,"d":"47,510.98"},{"v":8108.75,"d":"8,108.75"},{"v":4179.15,"d":"4,179.15"},{"v":47163.2,"d":"47,163.20"},{"v":61276.7,"d":"61,276.70"},{"v":31522.05,"d":"31,522.05"},{"v":33876,"d":"33,876.00"},{"v":14364,"d":"14,364.00"},{"v":4019.55,"d":"4,019.55"},{"v":23738.95,"d":"23,738.95"},{"v":4939.7,"d":"4,939.70"},{"v":1356.8,"d":"1,356.80"},{"v":4853.93,"d":"4,853.93"},{"v":598,"d":"598.00"},{"v":58891.7,"d":"58,891.70"},{"v":14058,"d":"14,058.00"},{"v":37806.75,"d":"37,806.75"},493.35,{"v":438474.02,"d":"438,474.02"},{"v":37440.8,"d":"37,440.80"},{"v":2941255.670000001,"d":"2,941,255.67"},{"v":1646736.9800000004,"d":"1,646,736.98"},{"v":385891.30999999994,"d":"385,891.31"},{"v":908627.3800000001,"d":"908,627.38"}]
[null,null,427,"Amendes",{"v":220,"d":"220.00"},{"v":0,"d":"0.00"},{"v":100,"d":"100.00"},{"v":0,"d":"0.00"},{"v":3060,"d":"3,060.00"},{"v":1200,"d":"1,200.00"},{"v":400,"d":"400.00"},{"v":125388.1,"d":"125,388.10"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":12448.9,"d":"12,448.90"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":700,"d":"700.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":200,"d":"200.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":300,"d":"300.00"},{"v":10575,"d":"10,575.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":250,"d":"250.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":182,"d":"182.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":976,"d":"976.00"},{"v":1800,"d":"1,800.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":890.4,"d":"890.40"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":105893.85,"d":"105,893.85"},{"v":0,"d":"0.00"},{"v":264584.25,"d":"264,584.25"},{"v":143517,"d":"143,517.00"},{"v":11075,"d":"11,075.00"},{"v":109992.25,"d":"109,992.25"}]
[null,null,429,"Autres taxes et compensations",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":1443.6,"d":"1,443.60"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":140,"d":"140.00"},{"v":1458.35,"d":"1,458.35"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},731.25,{"v":0,"d":"0.00"},{"v":80541,"d":"80,541.00"},{"v":2145.6,"d":"2,145.60"},{"v":731.2,"d":"731.20"},{"v":0,"d":"0.00"},{"v":1060,"d":"1,060.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":4989.75,"d":"4,989.75"},{"v":5047.5,"d":"5,047.50"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":8174.45,"d":"8,174.45"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":106462.7,"d":"106,462.70"},{"v":3041.95,"d":"3,041.95"},{"v":95246.3,"d":"95,246.30"},{"v":8174.45,"d":"8,174.45"}]
[]
[null,43,null,"Revenus divers",{"$f":"E100+E101+E102+E103","v":{"v":0,"d":"0.00"}},{"$f":"F100+F101+F102+F103","v":{"v":3178.3,"d":"3,178.30"}},{"v":308,"d":"308.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":120,"d":"120.00"},{"v":1514196.64,"d":"1,514,196.64"},{"v":4059.9,"d":"4,059.90"},{"v":18032.25,"d":"18,032.25"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":1727.6,"d":"1,727.60"},{"v":108,"d":"108.00"},{"v":1028.15,"d":"1,028.15"},{"v":3069.5,"d":"3,069.50"},{"v":175,"d":"175.00"},{"v":120,"d":"120.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},889.95,{"v":0,"d":"0.00"},{"v":2579,"d":"2,579.00"},{"v":8038.45,"d":"8,038.45"},{"v":0,"d":"0.00"},{"v":12897.9,"d":"12,897.90"},{"v":41182.7,"d":"41,182.70"},{"v":1152.25,"d":"1,152.25"},{"v":5278.95,"d":"5,278.95"},{"v":87567.24,"d":"87,567.24"},{"v":31266.3,"d":"31,266.30"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":549,"d":"549.00"},108.81,{"v":2115,"d":"2,115.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":1600,"d":"1,600.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":1741348.8899999997,"d":"1,741,348.89"},{"v":1545828.3399999999,"d":"1,545,828.34"},{"v":72314.2,"d":"72,314.20"},{"v":123206.35,"d":"123,206.35"}]
[null,null,430,"Revenus divers d'exploitation",{"v":0,"d":"0.00"},{"v":3178.3,"d":"3,178.30"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":120,"d":"120.00"},{"v":1514196.64,"d":"1,514,196.64"},{"v":4059.9,"d":"4,059.90"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":3069.5,"d":"3,069.50"},{"v":0,"d":"0.00"},{"v":120,"d":"120.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":709.2,"d":"709.20"},{"v":0,"d":"0.00"},{"v":2579,"d":"2,579.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":41182.7,"d":"41,182.70"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":87567.24,"d":"87,567.24"},{"v":31266.3,"d":"31,266.30"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":549,"d":"549.00"},108.81,{"v":2115,"d":"2,115.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"SUM(E100:BE100)","v":{"v":1690821.5899999999,"d":"1,690,821.59"}},{"$f":"SUM(E100:W100)","v":{"v":1524624.3399999999,"d":"1,524,624.34"}},{"$f":"SUM(X100:AJ100)","v":{"v":44590.899999999994,"d":"44,590.90"}},{"$f":"SUM(AK100:BE100)","v":{"v":121606.35,"d":"121,606.35"}}]
[null,null,431,"Inscriptions de prestations propres portées à l'actif",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,432,"Variation de stock",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":308,"d":"308.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},-281.85,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":5058.5,"d":"5,058.50"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":5084.65,"d":"5,084.65"},{"v":26.149999999999977,"d":"26.15"},{"v":5058.5,"d":"5,058.50"},{"v":0,"d":"0.00"}]
[null,null,439,"Autres revenus divers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":18032.25,"d":"18,032.25"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":1727.6,"d":"1,727.60"},{"v":108,"d":"108.00"},{"v":1310,"d":"1,310.00"},{"v":0,"d":"0.00"},{"v":175,"d":"175.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},180.75,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":8038.45,"d":"8,038.45"},{"v":0,"d":"0.00"},{"v":12897.9,"d":"12,897.90"},{"v":0,"d":"0.00"},{"v":1152.25,"d":"1,152.25"},220.45,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":1600,"d":"1,600.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":45442.649999999994,"d":"45,442.65"},{"v":21177.85,"d":"21,177.85"},{"v":22664.8,"d":"22,664.80"},{"v":1600,"d":"1,600.00"}]
[]
[null,44,null,"Revenus financiers",{"$f":"E106+E107+E108+E109+E110+E111+E112+E113+E114+E115","v":{"v":47757.149999999994,"d":"47,757.15"}},{"$f":"F106+F107+F108+F109+F110+F111+F112+F113+F114+F115","v":{"v":35245.93,"d":"35,245.93"}},{"v":114694.29000000001,"d":"114,694.29"},{"v":133251.86,"d":"133,251.86"},{"v":669906.4500000001,"d":"669,906.45"},{"v":332842.94,"d":"332,842.94"},{"v":262823.25,"d":"262,823.25"},{"v":3069513.2,"d":"3,069,513.20"},{"v":79612.88,"d":"79,612.88"},{"v":19221.5,"d":"19,221.50"},{"v":466783.76,"d":"466,783.76"},{"v":69104.5,"d":"69,104.50"},{"v":18245.12,"d":"18,245.12"},{"v":30458.27,"d":"30,458.27"},{"v":29202.65,"d":"29,202.65"},{"v":79203.05,"d":"79,203.05"},{"v":52813.75,"d":"52,813.75"},{"v":57381.93,"d":"57,381.93"},{"v":463779.32000000007,"d":"463,779.32"},{"v":64832.76,"d":"64,832.76"},{"v":103282.25,"d":"103,282.25"},{"v":146611.57,"d":"146,611.57"},{"v":40131.380000000005,"d":"40,131.38"},{"v":31355,"d":"31,355.00"},{"v":74062.97,"d":"74,062.97"},{"v":259998.55,"d":"259,998.55"},{"v":68116.08,"d":"68,116.08"},{"v":146631.6,"d":"146,631.60"},{"v":212957.71,"d":"212,957.71"},{"v":448072.87,"d":"448,072.87"},{"v":26326.879999999997,"d":"26,326.88"},{"v":46480.1,"d":"46,480.10"},{"v":124674.60999999999,"d":"124,674.61"},{"v":589775.1499999999,"d":"589,775.15"},{"v":169018.8,"d":"169,018.80"},{"v":26366.86,"d":"26,366.86"},{"v":346752.02,"d":"346,752.02"},{"v":120797.27,"d":"120,797.27"},{"v":39242.14,"d":"39,242.14"},{"v":645157.75,"d":"645,157.75"},{"v":238564.46000000002,"d":"238,564.46"},{"v":217499.08999999997,"d":"217,499.09"},{"v":43849.4,"d":"43,849.40"},{"v":434769.03,"d":"434,769.03"},{"v":61014.97,"d":"61,014.97"},{"v":17055.54,"d":"17,055.54"},{"v":59613.799999999996,"d":"59,613.80"},{"v":177257.14,"d":"177,257.14"},{"v":45504.979999999996,"d":"45,504.98"},{"v":289938,"d":"289,938.00"},{"v":14208.5,"d":"14,208.50"},{"v":2446119.4499999997,"d":"2,446,119.45"},{"v":83741.09,"d":"83,741.09"},{"v":13891621.57,"d":"13,891,621.57"},{"v":6031841.8,"d":"6,031,841.80"},{"v":1668859.72,"d":"1,668,859.72"},{"v":6190920.05,"d":"6,190,920.05"}]
[null,null,440,"Revenus des intérets",{"v":23418.3,"d":"23,418.30"},{"v":14525.93,"d":"14,525.93"},{"v":8419.74,"d":"8,419.74"},{"v":8186.86,"d":"8,186.86"},{"v":153171.55,"d":"153,171.55"},{"v":129767.64,"d":"129,767.64"},{"v":41256.25,"d":"41,256.25"},{"v":914586.27,"d":"914,586.27"},{"v":43961.48,"d":"43,961.48"},{"v":121.5,"d":"121.50"},{"v":135941.74,"d":"135,941.74"},{"v":9076.1,"d":"9,076.10"},{"v":4220.45,"d":"4,220.45"},158.27,{"v":6042.65,"d":"6,042.65"},{"v":18851.05,"d":"18,851.05"},{"v":6215.75,"d":"6,215.75"},{"v":10386.93,"d":"10,386.93"},{"v":79792.3,"d":"79,792.30"},{"v":3271.71,"d":"3,271.71"},{"v":41377.25,"d":"41,377.25"},{"v":36365.22,"d":"36,365.22"},562.18,{"v":6035,"d":"6,035.00"},{"v":8592.87,"d":"8,592.87"},{"v":115681.05,"d":"115,681.05"},{"v":10361.08,"d":"10,361.08"},{"v":296.7,"d":"296.70"},{"v":29889.65,"d":"29,889.65"},{"v":41242.37,"d":"41,242.37"},{"v":12365.65,"d":"12,365.65"},{"v":4175.1,"d":"4,175.10"},{"v":105842.76,"d":"105,842.76"},{"v":65142.15,"d":"65,142.15"},{"v":42752.8,"d":"42,752.80"},{"v":6904.16,"d":"6,904.16"},{"v":28354.12,"d":"28,354.12"},{"v":25907.02,"d":"25,907.02"},{"v":17455.14,"d":"17,455.14"},{"v":31166.18,"d":"31,166.18"},{"v":43082.61,"d":"43,082.61"},{"v":66001.04,"d":"66,001.04"},{"v":4916.35,"d":"4,916.35"},{"v":51808.72,"d":"51,808.72"},{"v":15471.29,"d":"15,471.29"},{"v":3549.64,"d":"3,549.64"},{"v":8404.1,"d":"8,404.10"},{"v":52198.84,"d":"52,198.84"},{"v":12193.98,"d":"12,193.98"},{"v":38820,"d":"38,820.00"},{"v":3699.85,"d":"3,699.85"},{"v":268547.32,"d":"268,547.32"},{"v":23228.99,"d":"23,228.99"},{"$f":"SUM(E106:BE106)","v":{"v":2833763.650000001,"d":"2,833,763.65"}},{"$f":"SUM(E106:W106)","v":{"v":1608100.76,"d":"1,608,100.76"}},{"$f":"SUM(X106:AJ106)","v":{"v":310215.82999999996,"d":"310,215.83"}},{"$f":"SUM(AK106:BE106)","v":{"v":915447.0599999998,"d":"915,447.06"}}]
[null,null,441,"Gains réalisés du PF",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":5580,"d":"5,580.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":86244.2,"d":"86,244.20"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":740,"d":"740.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":46655,"d":"46,655.00"},{"v":0,"d":"0.00"},{"v":3210,"d":"3,210.00"},{"v":152600.55,"d":"152,600.55"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":1400,"d":"1,400.00"},{"v":0,"d":"0.00"},{"v":75390,"d":"75,390.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":43060,"d":"43,060.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":4030,"d":"4,030.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":24672.5,"d":"24,672.50"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":443582.25,"d":"443,582.25"},{"v":91824.2,"d":"91,824.20"},{"v":203205.55,"d":"203,205.55"},{"v":148552.5,"d":"148,552.50"}]
[null,null,442,"Revenus de participations du PF",{"v":60.1,"d":"60.10"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":6026,"d":"6,026.00"},{"v":37,"d":"37.00"},{"v":0,"d":"0.00"},{"v":56657.5,"d":"56,657.50"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":3677.5,"d":"3,677.50"},{"v":0,"d":"0.00"},34.67,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":325,"d":"325.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},219.42,{"v":5,"d":"5.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":880,"d":"880.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":11004.9,"d":"11,004.90"},{"v":7415,"d":"7,415.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":16218,"d":"16,218.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":20,"d":"20.00"},{"v":0,"d":"0.00"},{"v":6957,"d":"6,957.00"},{"v":0,"d":"0.00"},{"v":380,"d":"380.00"},{"v":0,"d":"0.00"},{"v":1657.5,"d":"1,657.50"},{"v":1926.33,"d":"1,926.33"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},302.25,{"v":0,"d":"0.00"},{"v":22531.75,"d":"22,531.75"},{"v":20,"d":"20.00"},{"v":136354.91999999998,"d":"136,354.92"},{"v":67037.19,"d":"67,037.19"},{"v":19304.9,"d":"19,304.90"},{"v":50012.83,"d":"50,012.83"}]
[null,null,443,"Revenus des biens-fonds, des bâtiments et immeubles du PF",{"v":22991.5,"d":"22,991.50"},{"v":19700,"d":"19,700.00"},{"v":106274.55,"d":"106,274.55"},{"v":75065,"d":"75,065.00"},{"v":385439,"d":"385,439.00"},{"v":130480,"d":"130,480.00"},{"v":130147,"d":"130,147.00"},{"v":570442.55,"d":"570,442.55"},{"v":20756.9,"d":"20,756.90"},{"v":19000,"d":"19,000.00"},{"v":128634.95,"d":"128,634.95"},{"v":27510,"d":"27,510.00"},{"v":10140,"d":"10,140.00"},{"v":28680,"d":"28,680.00"},{"v":11400,"d":"11,400.00"},{"v":55367,"d":"55,367.00"},{"v":0,"d":"0.00"},{"v":23605,"d":"23,605.00"},{"v":126933.5,"d":"126,933.50"},{"v":14330,"d":"14,330.00"},{"v":42715,"d":"42,715.00"},{"v":9605,"d":"9,605.00"},{"v":13934,"d":"13,934.00"},{"v":24580,"d":"24,580.00"},{"v":12404.1,"d":"12,404.10"},{"v":80000.5,"d":"80,000.50"},{"v":2110,"d":"2,110.00"},{"v":87195,"d":"87,195.00"},{"v":93783.45,"d":"93,783.45"},{"v":46144.2,"d":"46,144.20"},46.43,{"v":41705,"d":"41,705.00"},{"v":0,"d":"0.00"},{"v":243841.9,"d":"243,841.90"},{"v":75767,"d":"75,767.00"},{"v":10735.7,"d":"10,735.70"},{"v":204430.2,"d":"204,430.20"},{"v":25952.2,"d":"25,952.20"},{"v":4193.55,"d":"4,193.55"},{"v":437887.87,"d":"437,887.87"},{"v":10542.4,"d":"10,542.40"},{"v":82790,"d":"82,790.00"},{"v":25640,"d":"25,640.00"},{"v":0,"d":"0.00"},{"v":11017.35,"d":"11,017.35"},{"v":2432.5,"d":"2,432.50"},{"v":39303.7,"d":"39,303.70"},{"v":66998.3,"d":"66,998.30"},{"v":32771,"d":"32,771.00"},{"v":113307.5,"d":"113,307.50"},{"v":3000,"d":"3,000.00"},{"v":261552.3,"d":"261,552.30"},{"v":49874.6,"d":"49,874.60"},{"v":4063157.7000000007,"d":"4,063,157.70"},{"v":1892566.95,"d":"1,892,566.95"},{"v":468552.68,"d":"468,552.68"},{"v":1702038.0700000003,"d":"1,702,038.07"}]
[null,null,444,"Réévaluations des immobilisations du PF",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":61160,"d":"61,160.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":140,"d":"140.00"},{"v":0,"d":"0.00"},{"v":22240,"d":"22,240.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":14800,"d":"14,800.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":200,"d":"200.00"},{"v":0,"d":"0.00"},{"v":11120,"d":"11,120.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":26840,"d":"26,840.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":140026,"d":"140,026.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":22240,"d":"22,240.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":26800,"d":"26,800.00"},{"v":40,"d":"40.00"},{"v":11120,"d":"11,120.00"},{"v":0,"d":"0.00"},{"v":813614.4,"d":"813,614.40"},{"v":0,"d":"0.00"},{"v":1150340.4,"d":"1,150,340.40"},{"v":98340,"d":"98,340.00"},{"v":38160,"d":"38,160.00"},{"v":1013840.4,"d":"1,013,840.40"}]
[null,null,445,"Revenus financiers de prêts et de participation du PA",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":173538,"d":"173,538.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":40,"d":"40.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":173578,"d":"173,578.00"},{"v":173538,"d":"173,538.00"},{"v":0,"d":"0.00"},{"v":40,"d":"40.00"}]
[null,null,446,"Revenus financiers d'entreprises publiques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,447,"Revenus des biens-fonds, des bâtiments et immeubles du PA",{"v":1287.25,"d":"1,287.25"},{"v":1020,"d":"1,020.00"},{"v":0,"d":"0.00"},{"v":50000,"d":"50,000.00"},{"v":64109.9,"d":"64,109.90"},{"v":72558.3,"d":"72,558.30"},{"v":91420,"d":"91,420.00"},{"v":1354288.88,"d":"1,354,288.88"},{"v":14754.5,"d":"14,754.50"},{"v":100,"d":"100.00"},{"v":168155.95,"d":"168,155.95"},{"v":32518.4,"d":"32,518.40"},{"v":3850,"d":"3,850.00"},{"v":1620,"d":"1,620.00"},{"v":11760,"d":"11,760.00"},{"v":4660,"d":"4,660.00"},{"v":31798,"d":"31,798.00"},{"v":23390,"d":"23,390.00"},{"v":170589.9,"d":"170,589.90"},{"v":47101.05,"d":"47,101.05"},{"v":19190,"d":"19,190.00"},{"v":16641.35,"d":"16,641.35"},{"v":25435.2,"d":"25,435.20"},{"v":0,"d":"0.00"},{"v":41066,"d":"41,066.00"},{"v":64317,"d":"64,317.00"},{"v":8990,"d":"8,990.00"},{"v":48135,"d":"48,135.00"},{"v":78656.5,"d":"78,656.50"},{"v":181245.75,"d":"181,245.75"},{"v":13914.8,"d":"13,914.80"},{"v":600,"d":"600.00"},{"v":18831.85,"d":"18,831.85"},{"v":262966.1,"d":"262,966.10"},{"v":49099,"d":"49,099.00"},{"v":8687,"d":"8,687.00"},{"v":38577.7,"d":"38,577.70"},{"v":68918.05,"d":"68,918.05"},{"v":17593.45,"d":"17,593.45"},{"v":126086.7,"d":"126,086.70"},{"v":44913.45,"d":"44,913.45"},{"v":68328.05,"d":"68,328.05"},{"v":13200,"d":"13,200.00"},{"v":81198.6,"d":"81,198.60"},{"v":10360,"d":"10,360.00"},{"v":11073.4,"d":"11,073.40"},{"v":7876,"d":"7,876.00"},{"v":31260,"d":"31,260.00"},{"v":300,"d":"300.00"},{"v":101715.75,"d":"101,715.75"},{"v":7508.65,"d":"7,508.65"},{"v":1079119.9,"d":"1,079,119.90"},{"v":10617.5,"d":"10,617.50"},{"v":4701404.88,"d":"4,701,404.88"},{"v":2097881.0799999996,"d":"2,097,881.08"},{"v":545292.65,"d":"545,292.65"},{"v":2058231.15,"d":"2,058,231.15"}]
[null,null,448,"Revenus des biens-fonds loués",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":125,"d":"125.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":125,"d":"125.00"},{"v":0,"d":"0.00"},{"v":125,"d":"125.00"},{"v":0,"d":"0.00"}]
[null,null,449,"Autres revenus financiers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":2553.62,"d":"2,553.62"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"},{"v":84000,"d":"84,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},3.11,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":1607,"d":"1,607.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},93.05,{"v":300104.21,"d":"300,104.21"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":200,"d":"200.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},753.78,{"v":0,"d":"0.00"},{"v":389314.77,"d":"389,314.77"},{"v":2553.62,"d":"2,553.62"},{"v":84003.11,"d":"84,003.11"},{"v":302758.04000000004,"d":"302,758.04"}]
[]
[null,45,null,"Prélèvements sur les financements spéciaux",{"$f":"E118+E119","v":{"v":2612.45,"d":"2,612.45"}},{"$f":"F118+F119","v":{"v":0,"d":"0.00"}},{"v":52538.2,"d":"52,538.20"},{"v":88690.26,"d":"88,690.26"},{"v":13041.1,"d":"13,041.10"},{"v":9247.6,"d":"9,247.60"},{"v":25559.85,"d":"25,559.85"},{"v":41211.35,"d":"41,211.35"},{"v":3896.35,"d":"3,896.35"},{"v":0,"d":"0.00"},{"v":19882.5,"d":"19,882.50"},{"v":28838.6,"d":"28,838.60"},{"v":37386,"d":"37,386.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":1908.7,"d":"1,908.70"},760.75,{"v":1216,"d":"1,216.00"},{"v":9045.5,"d":"9,045.50"},{"v":41223.7,"d":"41,223.70"},{"v":3475.3,"d":"3,475.30"},{"v":4359.18,"d":"4,359.18"},{"v":0,"d":"0.00"},{"v":1826.6999999999998,"d":"1,826.70"},{"v":17757.55,"d":"17,757.55"},{"v":1896.3,"d":"1,896.30"},{"v":1622.9,"d":"1,622.90"},{"v":101694.38,"d":"101,694.38"},{"v":58682.9,"d":"58,682.90"},{"v":18815.6,"d":"18,815.60"},2.81,{"v":13682,"d":"13,682.00"},{"v":19457.7,"d":"19,457.70"},{"v":37404.5,"d":"37,404.50"},{"v":0,"d":"0.00"},{"v":329.1,"d":"329.10"},{"v":30380.65,"d":"30,380.65"},{"v":10472.85,"d":"10,472.85"},{"v":1826.8,"d":"1,826.80"},{"v":419685.15,"d":"419,685.15"},{"v":77123,"d":"77,123.00"},{"v":20060.32,"d":"20,060.32"},{"v":70569.3,"d":"70,569.30"},{"v":6700.85,"d":"6,700.85"},{"v":2179.95,"d":"2,179.95"},529.95,{"v":0,"d":"0.00"},{"v":9743.15,"d":"9,743.15"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":820.9500000000007,"d":"820.95"},{"v":96,"d":"96.00"},{"v":1308254.75,"d":"1,308,254.75"},{"v":335835.21,"d":"335,835.21"},{"v":265039.32,"d":"265,039.32"},{"v":707380.22,"d":"707,380.22"}]
[null,null,450,"Prélèvements sur les financements spéciaux des capitaux de tiers",{"v":2612.45,"d":"2,612.45"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":1235,"d":"1,235.00"},{"v":9924.85,"d":"9,924.85"},{"v":9247.6,"d":"9,247.60"},{"v":12779.5,"d":"12,779.50"},{"v":41211.35,"d":"41,211.35"},{"v":3896.35,"d":"3,896.35"},{"v":0,"d":"0.00"},{"v":19882.5,"d":"19,882.50"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":1908.7,"d":"1,908.70"},760.75,{"v":1216,"d":"1,216.00"},{"v":9045.5,"d":"9,045.50"},{"v":1960,"d":"1,960.00"},{"v":3475.3,"d":"3,475.30"},{"v":4327.6,"d":"4,327.60"},{"v":0,"d":"0.00"},423.35,{"v":0,"d":"0.00"},{"v":1896.3,"d":"1,896.30"},{"v":1622.9,"d":"1,622.90"},{"v":0,"d":"0.00"},{"v":15235.5,"d":"15,235.50"},{"v":7403.95,"d":"7,403.95"},{"v":0.5,"d":"0.50"},{"v":0,"d":"0.00"},{"v":18457.7,"d":"18,457.70"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":329.1,"d":"329.10"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":1826.8,"d":"1,826.80"},{"v":21308.9,"d":"21,308.90"},{"v":0,"d":"0.00"},{"v":20000,"d":"20,000.00"},{"v":3856.7,"d":"3,856.70"},{"v":6699.85,"d":"6,699.85"},{"v":2179.95,"d":"2,179.95"},{"v":505.7,"d":"505.70"},{"v":0,"d":"0.00"},{"v":4782.5,"d":"4,782.50"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":8262.35,"d":"8,262.35"},{"v":0,"d":"0.00"},{"$f":"SUM(E118:BE118)","v":{"v":238275.50000000006,"d":"238,275.50"}},{"$f":"SUM(E118:W118)","v":{"v":113720.55,"d":"113,720.55"}},{"$f":"SUM(X118:AJ118)","v":{"v":36345.4,"d":"36,345.40"}},{"$f":"SUM(AK118:BE118)","v":{"v":88209.55,"d":"88,209.55"}}]
[null,null,451,"Prélèvements sur les financements spéciaux du capital propre",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":52538.2,"d":"52,538.20"},{"v":87455.26,"d":"87,455.26"},{"v":3116.25,"d":"3,116.25"},{"v":0,"d":"0.00"},{"v":12780.35,"d":"12,780.35"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":28838.6,"d":"28,838.60"},{"v":37386,"d":"37,386.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":39263.7,"d":"39,263.70"},{"v":0,"d":"0.00"},31.58,{"v":0,"d":"0.00"},{"v":1403.35,"d":"1,403.35"},{"v":17757.55,"d":"17,757.55"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":101694.38,"d":"101,694.38"},{"v":43447.4,"d":"43,447.40"},{"v":11411.65,"d":"11,411.65"},2.31,{"v":13682,"d":"13,682.00"},{"v":1000,"d":"1,000.00"},{"v":37404.5,"d":"37,404.50"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":30380.65,"d":"30,380.65"},{"v":10472.85,"d":"10,472.85"},{"v":0,"d":"0.00"},{"v":398376.25,"d":"398,376.25"},{"v":77123,"d":"77,123.00"},60.32,{"v":66712.6,"d":"66,712.60"},{"v":1,"d":"1.00"},{"v":0,"d":"0.00"},24.25,{"v":0,"d":"0.00"},{"v":4960.65,"d":"4,960.65"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":-7441.4,"d":"-7,441.40"},{"v":96,"d":"96.00"},{"v":1069979.25,"d":"1,069,979.25"},{"v":222114.66,"d":"222,114.66"},{"v":228693.91999999998,"d":"228,693.92"},{"v":619170.6699999999,"d":"619,170.67"}]
[]
[null,46,null,"Revenus de transfert",{"$f":"E122+E123+E124+E125+E126","v":{"v":287612.80000000005,"d":"287,612.80"}},{"$f":"F122+F123+F124+F125+F126","v":{"v":237084.9,"d":"237,084.90"}},{"v":203126.45,"d":"203,126.45"},{"v":232121.80000000002,"d":"232,121.80"},{"v":1911301.4500000002,"d":"1,911,301.45"},{"v":1900093.5799999998,"d":"1,900,093.58"},{"v":895208.3500000001,"d":"895,208.35"},{"v":22665071.86,"d":"22,665,071.86"},{"v":1271552.44,"d":"1,271,552.44"},{"v":118335.35,"d":"118,335.35"},{"v":3180872.16,"d":"3,180,872.16"},{"v":319457.9,"d":"319,457.90"},{"v":37987.7,"d":"37,987.70"},{"v":201129.6,"d":"201,129.60"},{"v":261674.65,"d":"261,674.65"},{"v":28857.399999999998,"d":"28,857.40"},{"v":160367.85,"d":"160,367.85"},{"v":530601.75,"d":"530,601.75"},{"v":2086626.7,"d":"2,086,626.70"},{"v":531558.85,"d":"531,558.85"},{"v":954129.51,"d":"954,129.51"},{"v":1808841.5400000003,"d":"1,808,841.54"},{"v":93839.05,"d":"93,839.05"},{"v":134834.45,"d":"134,834.45"},{"v":237824.8,"d":"237,824.80"},{"v":659318.2999999999,"d":"659,318.30"},{"v":463283.7,"d":"463,283.70"},{"v":338418.1,"d":"338,418.10"},{"v":827160.6499999999,"d":"827,160.65"},{"v":1278467.3,"d":"1,278,467.30"},{"v":279714.65,"d":"279,714.65"},{"v":84536.75,"d":"84,536.75"},{"v":1137635.2500000002,"d":"1,137,635.25"},{"v":1502126.27,"d":"1,502,126.27"},{"v":847210.1499999999,"d":"847,210.15"},{"v":88400.55,"d":"88,400.55"},{"v":284992.62,"d":"284,992.62"},{"v":905285.37,"d":"905,285.37"},{"v":157186.25,"d":"157,186.25"},{"v":1803434.8,"d":"1,803,434.80"},{"v":326865.74,"d":"326,865.74"},{"v":895130.9500000001,"d":"895,130.95"},{"v":80993.30000000002,"d":"80,993.30"},{"v":357421.5,"d":"357,421.50"},{"v":194171.80000000002,"d":"194,171.80"},{"v":157863.93,"d":"157,863.93"},{"v":367082.00000000006,"d":"367,082.00"},{"v":858275.5199999999,"d":"858,275.52"},{"v":548001.25,"d":"548,001.25"},{"v":852622.68,"d":"852,622.68"},{"v":121498.95,"d":"121,498.95"},{"v":8542218.709999999,"d":"8,542,218.71"},{"v":483234.35000000003,"d":"483,234.35"},{"v":64732664.279999994,"d":"64,732,664.28"},{"v":36529084.69,"d":"36,529,084.69"},{"v":7691927.65,"d":"7,691,927.65"},{"v":20511651.94,"d":"20,511,651.94"}]
[null,null,460,"Parts à des revenus des collectivités publiques",{"v":4183,"d":"4,183.00"},{"v":77,"d":"77.00"},{"v":1018,"d":"1,018.00"},{"v":3703,"d":"3,703.00"},{"v":33792,"d":"33,792.00"},{"v":25406,"d":"25,406.00"},{"v":32775,"d":"32,775.00"},{"v":484147,"d":"484,147.00"},{"v":31239,"d":"31,239.00"},{"v":233,"d":"233.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":15,"d":"15.00"},{"v":0,"d":"0.00"},{"v":400,"d":"400.00"},{"v":2458,"d":"2,458.00"},{"v":345,"d":"345.00"},{"v":13725,"d":"13,725.00"},{"v":19713,"d":"19,713.00"},{"v":80,"d":"80.00"},{"v":6438,"d":"6,438.00"},{"v":203183,"d":"203,183.00"},{"v":0,"d":"0.00"},{"v":616,"d":"616.00"},{"v":0,"d":"0.00"},{"v":2912,"d":"2,912.00"},{"v":1051,"d":"1,051.00"},{"v":2433,"d":"2,433.00"},{"v":109985,"d":"109,985.00"},{"v":35330,"d":"35,330.00"},{"v":765,"d":"765.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":1558,"d":"1,558.00"},{"v":2991,"d":"2,991.00"},{"v":0,"d":"0.00"},{"v":126195,"d":"126,195.00"},{"v":14086,"d":"14,086.00"},{"v":4803,"d":"4,803.00"},{"v":3539,"d":"3,539.00"},{"v":621,"d":"621.00"},{"v":8459,"d":"8,459.00"},{"v":12280,"d":"12,280.00"},{"v":75565,"d":"75,565.00"},{"v":19246,"d":"19,246.00"},{"v":0,"d":"0.00"},{"v":493,"d":"493.00"},{"v":0,"d":"0.00"},{"v":267,"d":"267.00"},{"v":42028,"d":"42,028.00"},{"v":0,"d":"0.00"},{"v":187814,"d":"187,814.00"},{"v":3828,"d":"3,828.00"},{"$f":"SUM(E122:BE122)","v":{"v":1519795,"d":"1,519,795.00"}},{"$f":"SUM(E122:W122)","v":{"v":653229,"d":"653,229.00"}},{"$f":"SUM(X122:AJ122)","v":{"v":362793,"d":"362,793.00"}},{"$f":"SUM(AK122:BE122)","v":{"v":503773,"d":"503,773.00"}}]
[null,null,461,"Dédommagements des collectivités publiques",{"v":145642.25,"d":"145,642.25"},{"v":9055.35,"d":"9,055.35"},{"v":54493.5,"d":"54,493.50"},{"v":1763,"d":"1,763.00"},{"v":561343.85,"d":"561,343.85"},{"v":806770.23,"d":"806,770.23"},{"v":675740.3,"d":"675,740.30"},{"v":12310929.5,"d":"12,310,929.50"},{"v":711261.6,"d":"711,261.60"},{"v":135,"d":"135.00"},{"v":1050799.86,"d":"1,050,799.86"},{"v":9613.75,"d":"9,613.75"},{"v":2943.2,"d":"2,943.20"},{"v":37431.2,"d":"37,431.20"},{"v":59806.85,"d":"59,806.85"},{"v":1612.35,"d":"1,612.35"},{"v":306.8,"d":"306.80"},{"v":415965.05,"d":"415,965.05"},{"v":388781.8,"d":"388,781.80"},622.95,{"v":777042.81,"d":"777,042.81"},{"v":987126.89,"d":"987,126.89"},460.55,{"v":37685.25,"d":"37,685.25"},{"v":37108.95,"d":"37,108.95"},{"v":381368.5,"d":"381,368.50"},{"v":131722.05,"d":"131,722.05"},{"v":1205,"d":"1,205.00"},{"v":317473.7,"d":"317,473.70"},{"v":332660.5,"d":"332,660.50"},{"v":30239.15,"d":"30,239.15"},{"v":15460.45,"d":"15,460.45"},{"v":781171.8,"d":"781,171.80"},{"v":515516.57,"d":"515,516.57"},{"v":215219.2,"d":"215,219.20"},{"v":0,"d":"0.00"},{"v":15304.45,"d":"15,304.45"},{"v":769270.57,"d":"769,270.57"},{"v":5555.6,"d":"5,555.60"},{"v":908668.3,"d":"908,668.30"},{"v":64875.99,"d":"64,875.99"},{"v":315797.8,"d":"315,797.80"},{"v":25394.4,"d":"25,394.40"},{"v":169695.85,"d":"169,695.85"},{"v":47979.35,"d":"47,979.35"},{"v":1169.08,"d":"1,169.08"},{"v":3721.4,"d":"3,721.40"},{"v":347429.92,"d":"347,429.92"},{"v":214526.1,"d":"214,526.10"},{"v":720204.68,"d":"720,204.68"},{"v":1764,"d":"1,764.00"},{"v":6736238.3,"d":"6,736,238.30"},{"v":161655.55,"d":"161,655.55"},{"v":32315731.099999998,"d":"32,315,731.10"},{"v":17244395.439999998,"d":"17,244,395.44"},{"v":3050176.75,"d":"3,050,176.75"},{"v":12021158.91,"d":"12,021,158.91"}]
[null,null,462,"Péréquation financière et compensation de charges",{"v":93242,"d":"93,242.00"},{"v":211892,"d":"211,892.00"},{"v":81088,"d":"81,088.00"},{"v":159252,"d":"159,252.00"},{"v":1174020,"d":"1,174,020.00"},{"v":534289,"d":"534,289.00"},{"v":0,"d":"0.00"},{"v":962414.35,"d":"962,414.35"},{"v":0,"d":"0.00"},{"v":98312,"d":"98,312.00"},{"v":1414183,"d":"1,414,183.00"},{"v":283212,"d":"283,212.00"},{"v":28845,"d":"28,845.00"},{"v":157798,"d":"157,798.00"},{"v":175314,"d":"175,314.00"},{"v":0,"d":"0.00"},{"v":136502,"d":"136,502.00"},{"v":0,"d":"0.00"},{"v":1341516,"d":"1,341,516.00"},{"v":31284,"d":"31,284.00"},{"v":74686,"d":"74,686.00"},{"v":28100,"d":"28,100.00"},{"v":83038,"d":"83,038.00"},{"v":61512,"d":"61,512.00"},{"v":0,"d":"0.00"},{"v":188290,"d":"188,290.00"},{"v":189290,"d":"189,290.00"},{"v":28448,"d":"28,448.00"},{"v":0,"d":"0.00"},{"v":96532,"d":"96,532.00"},{"v":218340,"d":"218,340.00"},{"v":52532,"d":"52,532.00"},{"v":218212,"d":"218,212.00"},{"v":662458,"d":"662,458.00"},{"v":482860,"d":"482,860.00"},{"v":66682,"d":"66,682.00"},{"v":0,"d":"0.00"},{"v":523,"d":"523.00"},{"v":81733,"d":"81,733.00"},{"v":684808,"d":"684,808.00"},{"v":192432,"d":"192,432.00"},{"v":249338,"d":"249,338.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":140996,"d":"140,996.00"},{"v":276102,"d":"276,102.00"},{"v":408224,"d":"408,224.00"},{"v":295366,"d":"295,366.00"},{"v":0,"d":"0.00"},{"v":92938,"d":"92,938.00"},{"v":332198,"d":"332,198.00"},{"v":182616,"d":"182,616.00"},{"v":12271417.35,"d":"12,271,417.35"},{"v":6851879.35,"d":"6,851,879.35"},{"v":1052052,"d":"1,052,052.00"},{"v":4367486,"d":"4,367,486.00"}]
[null,null,463,"Subventions de collectivités publiques et de tiers",{"v":44349.15,"d":"44,349.15"},{"v":16037,"d":"16,037.00"},{"v":66526.95,"d":"66,526.95"},{"v":67303.45,"d":"67,303.45"},{"v":141979.55,"d":"141,979.55"},{"v":532344.7,"d":"532,344.70"},{"v":186329.9,"d":"186,329.90"},{"v":1825790.92,"d":"1,825,790.92"},{"v":199719.59,"d":"199,719.59"},{"v":19655.35,"d":"19,655.35"},{"v":687993.8,"d":"687,993.80"},{"v":26632.15,"d":"26,632.15"},{"v":6167,"d":"6,167.00"},{"v":5796,"d":"5,796.00"},{"v":26153.8,"d":"26,153.80"},{"v":24787.05,"d":"24,787.05"},{"v":23133.2,"d":"23,133.20"},{"v":100766.85,"d":"100,766.85"},{"v":335761.95,"d":"335,761.95"},{"v":498980.45,"d":"498,980.45"},{"v":92090.7,"d":"92,090.70"},{"v":589714.1,"d":"589,714.10"},{"v":10135,"d":"10,135.00"},{"v":33934,"d":"33,934.00"},{"v":199581.85,"d":"199,581.85"},{"v":85915.7,"d":"85,915.70"},{"v":141093.7,"d":"141,093.70"},{"v":306332.1,"d":"306,332.10"},{"v":396541.25,"d":"396,541.25"},{"v":813130.5,"d":"813,130.50"},{"v":30176.6,"d":"30,176.60"},{"v":16104.3,"d":"16,104.30"},{"v":136438.6,"d":"136,438.60"},{"v":299968.75,"d":"299,968.75"},{"v":134862.2,"d":"134,862.20"},{"v":21321.95,"d":"21,321.95"},{"v":143013.42,"d":"143,013.42"},{"v":119229.75,"d":"119,229.75"},{"v":57865.95,"d":"57,865.95"},{"v":193737.15,"d":"193,737.15"},{"v":67463,"d":"67,463.00"},{"v":321380.55,"d":"321,380.55"},{"v":43277.3,"d":"43,277.30"},{"v":111739,"d":"111,739.00"},{"v":125656.05,"d":"125,656.05"},{"v":13799,"d":"13,799.00"},{"v":83127.95,"d":"83,127.95"},{"v":87573.6,"d":"87,573.60"},{"v":37783.9,"d":"37,783.90"},{"v":89870.6,"d":"89,870.60"},{"v":25187.45,"d":"25,187.45"},{"v":1218826.56,"d":"1,218,826.56"},{"v":128463.35,"d":"128,463.35"},{"v":11011544.69,"d":"11,011,544.69"},{"v":4337228.36,"d":"4,337,228.36"},{"v":3213730.25,"d":"3,213,730.25"},{"v":3460586.0800000005,"d":"3,460,586.08"}]
[null,null,469,"Différents revenus et transferts de collectivités publiques et de tiers",{"v":196.4,"d":"196.40"},23.55,{"v":0,"d":"0.00"},100.35,166.05,{"v":1283.65,"d":"1,283.65"},363.15,{"v":7081790.09,"d":"7,081,790.09"},{"v":329332.25,"d":"329,332.25"},{"v":0,"d":"0.00"},{"v":27895.5,"d":"27,895.50"},{"v":0,"d":"0.00"},{"v":17.5,"d":"17.50"},{"v":104.4,"d":"104.40"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},80.85,144.85,853.95,591.45,{"v":3872,"d":"3,872.00"},717.55,{"v":205.5,"d":"205.50"},{"v":1087.2,"d":"1,087.20"},{"v":1134,"d":"1,134.00"},{"v":832.1,"d":"832.10"},126.95,{"v":0,"d":"0.00"},{"v":3160.7,"d":"3,160.70"},{"v":814.3,"d":"814.30"},{"v":193.9,"d":"193.90"},{"v":440,"d":"440.00"},{"v":1812.85,"d":"1,812.85"},{"v":22624.95,"d":"22,624.95"},{"v":11277.75,"d":"11,277.75"},{"v":396.6,"d":"396.60"},479.75,{"v":2176.05,"d":"2,176.05"},{"v":7228.7,"d":"7,228.70"},{"v":12682.35,"d":"12,682.35"},{"v":1473.75,"d":"1,473.75"},{"v":155.6,"d":"155.60"},{"v":41.6,"d":"41.60"},421.65,{"v":1290.4,"d":"1,290.40"},{"v":1899.85,"d":"1,899.85"},{"v":3637.65,"d":"3,637.65"},{"v":15048,"d":"15,048.00"},58.25,{"v":519.4,"d":"519.40"},{"v":1609.5,"d":"1,609.50"},{"v":67141.85,"d":"67,141.85"},{"v":6671.45,"d":"6,671.45"},{"v":7614176.14,"d":"7,614,176.14"},{"v":7442352.54,"d":"7,442,352.54"},{"v":13175.65,"d":"13,175.65"},{"v":158647.95,"d":"158,647.95"}]
[]
[null,47,null,"Subventions à redistribuer",{"$f":"E129","v":{"v":0,"d":"0.00"}},{"$f":"F129","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":1665,"d":"1,665.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":428675.8,"d":"428,675.80"},{"v":159491.5,"d":"159,491.50"},{"v":201852.1,"d":"201,852.10"},{"v":155601.8,"d":"155,601.80"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":570898.3,"d":"570,898.30"},{"v":419239.4,"d":"419,239.40"},{"v":0,"d":"0.00"},{"v":5292.65,"d":"5,292.65"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":57050,"d":"57,050.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":79548.3,"d":"79,548.30"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":2079314.8499999999,"d":"2,079,314.85"},{"v":1665,"d":"1,665.00"},{"v":1941051.5499999998,"d":"1,941,051.55"},{"v":136598.3,"d":"136,598.30"}]
[null,null,470,"Subventions à redistribuer des collectivités publiques et de tiers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":1665,"d":"1,665.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":428675.8,"d":"428,675.80"},{"v":159491.5,"d":"159,491.50"},{"v":201852.1,"d":"201,852.10"},{"v":155601.8,"d":"155,601.80"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":570898.3,"d":"570,898.30"},{"v":419239.4,"d":"419,239.40"},{"v":0,"d":"0.00"},{"v":5292.65,"d":"5,292.65"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":57050,"d":"57,050.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":79548.3,"d":"79,548.30"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"SUM(E129:BE129)","v":{"v":2079314.8499999999,"d":"2,079,314.85"}},{"$f":"SUM(E129:W129)","v":{"v":1665,"d":"1,665.00"}},{"$f":"SUM(X129:AJ129)","v":{"v":1941051.5499999998,"d":"1,941,051.55"}},{"$f":"SUM(AK129:BE129)","v":{"v":136598.3,"d":"136,598.30"}}]
[]
[null,48,null,"Revenus extraordinaires",{"$f":"E132+E133+E134+E135+E136+E137+E138","v":{"v":0,"d":"0.00"}},{"$f":"F132+F133+F134+F135+F136+F137+F138","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":300000,"d":"300,000.00"},{"v":28320,"d":"28,320.00"},{"v":1254.78,"d":"1,254.78"},{"v":1100000,"d":"1,100,000.00"},{"v":40000,"d":"40,000.00"},{"v":0,"d":"0.00"},{"v":27861.3,"d":"27,861.30"},{"v":0,"d":"0.00"},{"v":20000,"d":"20,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":9694.95,"d":"9,694.95"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":213946.32,"d":"213,946.32"},{"v":161133.5,"d":"161,133.50"},{"v":13.7,"d":"13.70"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":65591.15,"d":"65,591.15"},{"v":0,"d":"0.00"},{"v":425359,"d":"425,359.00"},{"v":0,"d":"0.00"},{"v":20000,"d":"20,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":1,"d":"1.00"},{"v":154000,"d":"154,000.00"},{"v":0,"d":"0.00"},{"v":2567175.7,"d":"2,567,175.70"},{"v":1527131.03,"d":"1,527,131.03"},{"v":375093.52,"d":"375,093.52"},{"v":664951.15,"d":"664,951.15"}]
[null,null,481,"Revenus extraordinaires de patentes et de concessions",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"SUM(E132:BE132)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(E132:W132)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(X132:AJ132)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(AK132:BE132)","v":{"v":0,"d":"0.00"}}]
[null,null,482,"Contributions extraordinaires",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":10000,"d":"10,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":10000,"d":"10,000.00"},{"v":0,"d":"0.00"},{"v":10000,"d":"10,000.00"},{"v":0,"d":"0.00"}]
[null,null,483,"Revenus divers extraordinaires",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":28320,"d":"28,320.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":9694.95,"d":"9,694.95"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":38014.95,"d":"38,014.95"},{"v":38014.95,"d":"38,014.95"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,484,"Revenus financiers extraordinaires",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":1254.78,"d":"1,254.78"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":25383,"d":"25,383.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":7475,"d":"7,475.00"},{"v":0,"d":"0.00"},{"v":13.7,"d":"13.70"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":15591.15,"d":"15,591.15"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":154000,"d":"154,000.00"},{"v":0,"d":"0.00"},{"v":203717.63,"d":"203,717.63"},{"v":26637.78,"d":"26,637.78"},{"v":7488.7,"d":"7,488.70"},{"v":169591.15,"d":"169,591.15"}]
[null,null,485,"Prélèvements extraordinaires sur les financements spéciaux",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,486,"Parts aux revenus extraordinaires de transferts des collectivités et tiers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,489,"Prélèvement sur le capital propre",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":300000,"d":"300,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":1100000,"d":"1,100,000.00"},{"v":40000,"d":"40,000.00"},{"v":0,"d":"0.00"},{"v":2478.3,"d":"2,478.30"},{"v":0,"d":"0.00"},{"v":20000,"d":"20,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":206471.32,"d":"206,471.32"},{"v":151133.5,"d":"151,133.50"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":50000,"d":"50,000.00"},{"v":0,"d":"0.00"},{"v":425359,"d":"425,359.00"},{"v":0,"d":"0.00"},{"v":20000,"d":"20,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":1,"d":"1.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":2315443.12,"d":"2,315,443.12"},{"v":1462478.3,"d":"1,462,478.30"},{"v":357604.82,"d":"357,604.82"},{"v":495360,"d":"495,360.00"}]
[]
[null,49,null,"Imputations internes",{"$f":"E141+E142+E143+E144+E145+E146+E147+E148","v":{"v":48926,"d":"48,926.00"}},{"$f":"F141+F142+F143+F144+F145+F146+F147+F148","v":{"v":31349.989999999998,"d":"31,349.99"}},{"v":2814.4,"d":"2,814.40"},{"v":31545.85,"d":"31,545.85"},{"v":309300,"d":"309,300.00"},{"v":59158,"d":"59,158.00"},{"v":165757.75,"d":"165,757.75"},{"v":6430531.9399999995,"d":"6,430,531.94"},{"v":99719.41,"d":"99,719.41"},{"v":0,"d":"0.00"},{"v":63120,"d":"63,120.00"},{"v":35547.95,"d":"35,547.95"},{"v":0,"d":"0.00"},{"v":22300,"d":"22,300.00"},{"v":0,"d":"0.00"},{"v":6500,"d":"6,500.00"},{"v":0,"d":"0.00"},{"v":60358.1,"d":"60,358.10"},{"v":286000.15,"d":"286,000.15"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":24713.15,"d":"24,713.15"},{"v":0,"d":"0.00"},{"v":26841.7,"d":"26,841.70"},{"v":120062.5,"d":"120,062.50"},{"v":87127.35,"d":"87,127.35"},{"v":69667.45,"d":"69,667.45"},{"v":5506.7,"d":"5,506.70"},{"v":28100,"d":"28,100.00"},{"v":0,"d":"0.00"},{"v":1051.15,"d":"1,051.15"},{"v":16350,"d":"16,350.00"},{"v":59318.75,"d":"59,318.75"},{"v":3700,"d":"3,700.00"},{"v":0,"d":"0.00"},{"v":41758.8,"d":"41,758.80"},{"v":93043.1,"d":"93,043.10"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":59398.05,"d":"59,398.05"},{"v":0,"d":"0.00"},{"v":10800,"d":"10,800.00"},{"v":38252,"d":"38,252.00"},{"v":0,"d":"0.00"},{"v":7348.8,"d":"7,348.80"},{"v":0,"d":"0.00"},{"v":152452.6,"d":"152,452.60"},{"v":0,"d":"0.00"},{"v":46154.88,"d":"46,154.88"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":15500,"d":"15,500.00"},{"v":8560076.52,"d":"8,560,076.52"},{"v":7652929.540000001,"d":"7,652,929.54"},{"v":363069.99999999994,"d":"363,070.00"},{"v":544076.9800000001,"d":"544,076.98"}]
[null,null,490,"Approvisionnement en matériel et en marchandises",{"v":0,"d":"0.00"},{"v":200,"d":"200.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":30000,"d":"30,000.00"},{"v":1200,"d":"1,200.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":3000,"d":"3,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},113.15,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":1250,"d":"1,250.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":3468.15,"d":"3,468.15"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":800,"d":"800.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"SUM(E141:BE141)","v":{"v":40031.3,"d":"40,031.30"}},{"$f":"SUM(E141:W141)","v":{"v":34400,"d":"34,400.00"}},{"$f":"SUM(X141:AJ141)","v":{"v":4831.3,"d":"4,831.30"}},{"$f":"SUM(AK141:BE141)","v":{"v":800,"d":"800.00"}}]
[null,null,491,"Prestations de services",{"v":48926,"d":"48,926.00"},{"v":6201.55,"d":"6,201.55"},{"v":0,"d":"0.00"},{"v":31189.85,"d":"31,189.85"},{"v":309300,"d":"309,300.00"},{"v":59158,"d":"59,158.00"},{"v":128170,"d":"128,170.00"},{"v":1132234.15,"d":"1,132,234.15"},{"v":55922.4,"d":"55,922.40"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":35547.95,"d":"35,547.95"},{"v":0,"d":"0.00"},{"v":22300,"d":"22,300.00"},{"v":0,"d":"0.00"},{"v":6500,"d":"6,500.00"},{"v":0,"d":"0.00"},{"v":60358.1,"d":"60,358.10"},{"v":88799,"d":"88,799.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":24600,"d":"24,600.00"},{"v":0,"d":"0.00"},{"v":26841.7,"d":"26,841.70"},{"v":79700.15,"d":"79,700.15"},{"v":87127.35,"d":"87,127.35"},{"v":69667.45,"d":"69,667.45"},{"v":2038.55,"d":"2,038.55"},{"v":28100,"d":"28,100.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":16350,"d":"16,350.00"},{"v":0,"d":"0.00"},{"v":3700,"d":"3,700.00"},{"v":0,"d":"0.00"},{"v":41758.8,"d":"41,758.80"},{"v":55208.95,"d":"55,208.95"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":48767.8,"d":"48,767.80"},{"v":0,"d":"0.00"},{"v":10800,"d":"10,800.00"},{"v":38252,"d":"38,252.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":148952.6,"d":"148,952.60"},{"v":0,"d":"0.00"},{"v":46154.88,"d":"46,154.88"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":15500,"d":"15,500.00"},{"v":2728127.2299999995,"d":"2,728,127.23"},{"v":1984606.9999999998,"d":"1,984,607.00"},{"v":318075.19999999995,"d":"318,075.20"},{"v":425445.03,"d":"425,445.03"}]
[null,null,492,"Fermages, loyers et frais d'utilisation",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":110000,"d":"110,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":6400,"d":"6,400.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":116400,"d":"116,400.00"},{"v":116400,"d":"116,400.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,493,"Frais administratifs et d'exploitations",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":11206,"d":"11,206.00"},{"v":32269.5,"d":"32,269.50"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":10000,"d":"10,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":39112.35,"d":"39,112.35"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":2619.4,"d":"2,619.40"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":95207.25,"d":"95,207.25"},{"v":53475.5,"d":"53,475.50"},{"v":39112.35,"d":"39,112.35"},{"v":2619.4,"d":"2,619.40"}]
[null,null,494,"Intérêts et charges financières théoriques",{"v":0,"d":"0.00"},{"v":24948.44,"d":"24,948.44"},{"v":2814.4,"d":"2,814.40"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":26381.75,"d":"26,381.75"},{"v":714657,"d":"714,657.00"},{"v":42597.01,"d":"42,597.01"},{"v":0,"d":"0.00"},{"v":63120,"d":"63,120.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":174801.15,"d":"174,801.15"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":1051.15,"d":"1,051.15"},{"v":0,"d":"0.00"},{"v":59318.75,"d":"59,318.75"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":37034.15,"d":"37,034.15"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":8010.85,"d":"8,010.85"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":7348.8,"d":"7,348.80"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":1162083.45,"d":"1,162,083.45"},{"v":1049319.75,"d":"1,049,319.75"},{"v":1051.15,"d":"1,051.15"},{"v":111712.55,"d":"111,712.55"}]
[null,null,495,"Amortissements planifiés et non planifiés",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":356,"d":"356.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":356,"d":"356.00"},{"v":356,"d":"356.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,498,"Virements comptables",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":2465786.81,"d":"2,465,786.81"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":2465786.81,"d":"2,465,786.81"},{"v":2465786.81,"d":"2,465,786.81"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,499,"Autres imputations internes",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"},{"v":1945584.48,"d":"1,945,584.48"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":3000,"d":"3,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":3500,"d":"3,500.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":1952084.48,"d":"1,952,084.48"},{"v":1948584.48,"d":"1,948,584.48"},{"v":0,"d":"0.00"},{"v":3500,"d":"3,500.00"}]
[{"$nulls":15},{"v":0,"d":"0.00"},{"$nulls":27},{"v":0,"d":"0.00"},{"$nulls":3},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"}]
[]
[]
[9,null,null,"Comptes de clôture"]
[null,90,null,"Clôture du compte de résultats",{"$f":"E154+E155","v":{"v":338069,"d":"338,069.00"}},{"$f":"F154+F155","v":{"v":183367.53000000003,"d":"183,367.53"}},{"v":-29321.28,"d":"-29,321.28"},{"v":21653.66,"d":"21,653.66"},{"v":461623.62999999995,"d":"461,623.63"},{"v":1051215.94,"d":"1,051,215.94"},{"v":253856.48,"d":"253,856.48"},{"v":2089673.1800000002,"d":"2,089,673.18"},{"v":-1352.8600000000151,"d":"-1,352.86"},{"v":-63918.92,"d":"-63,918.92"},{"v":-1177403.47,"d":"-1,177,403.47"},{"v":-93731.8,"d":"-93,731.80"},{"v":-9460.810000000001,"d":"-9,460.81"},{"v":-16853.579999999998,"d":"-16,853.58"},{"v":-13071.369999999995,"d":"-13,071.37"},{"v":262757.42,"d":"262,757.42"},{"v":9048.71,"d":"9,048.71"},{"v":-152377.16,"d":"-152,377.16"},{"v":364711.41000000003,"d":"364,711.41"},{"v":26286.14,"d":"26,286.14"},{"v":178997.68,"d":"178,997.68"},{"v":3517719.9899999998,"d":"3,517,719.99"},{"v":-11170.27,"d":"-11,170.27"},{"v":41421.78,"d":"41,421.78"},{"v":-114596.97,"d":"-114,596.97"},{"v":-99000.45999999999,"d":"-99,000.46"},{"v":-194273.68,"d":"-194,273.68"},{"v":122538.76,"d":"122,538.76"},{"v":1107210.3,"d":"1,107,210.30"},{"v":243887.35,"d":"243,887.35"},{"v":-5355.96,"d":"-5,355.96"},{"v":22586.4,"d":"22,586.40"},{"v":153720,"d":"153,720.00"},{"v":-32824.59,"d":"-32,824.59"},{"v":-5589.770000000004,"d":"-5,589.77"},{"v":13711.05,"d":"13,711.05"},{"v":341994.52,"d":"341,994.52"},{"v":197653.74000000002,"d":"197,653.74"},{"v":23915.769999999997,"d":"23,915.77"},{"v":50671.79,"d":"50,671.79"},{"v":52551.100000000006,"d":"52,551.10"},{"v":35118.03,"d":"35,118.03"},{"v":112815.42,"d":"112,815.42"},{"v":-268507.58,"d":"-268,507.58"},{"v":-9064.030000000002,"d":"-9,064.03"},{"v":29819.6,"d":"29,819.60"},{"v":73689.04999999999,"d":"73,689.05"},{"v":79042.83,"d":"79,042.83"},{"v":160878.05,"d":"160,878.05"},{"v":192186.95,"d":"192,186.95"},{"v":-14911.230000000001,"d":"-14,911.23"},{"v":1253727.51,"d":"1,253,727.51"},{"v":49199.93,"d":"49,199.93"},{"v":10804534.910000002,"d":"10,804,534.91"},{"v":3478485.71,"d":"3,478,485.71"},{"v":4836251.0600000005,"d":"4,836,251.06"},{"v":2489798.14,"d":"2,489,798.14"}]
[null,null,900,"Compte général (+ / -)",{"v":6015.15,"d":"6,015.15"},{"v":149441.67,"d":"149,441.67"},{"v":-35747.06,"d":"-35,747.06 "},{"v":21653.66,"d":"21,653.66"},{"v":-197032.69,"d":"-197,032.69 "},{"v":643336.21,"d":"643,336.21"},{"v":33519.97,"d":"33,519.97"},{"v":-574634.73,"d":"-574,634.73 "},{"v":-144001.48,"d":"-144,001.48 "},{"v":-63918.92,"d":"-63,918.92 "},{"v":-1449255.52,"d":"-1,449,255.52 "},{"v":-93731.8,"d":"-93,731.80 "},{"v":-28876.52,"d":"-28,876.52 "},{"v":-40565.49,"d":"-40,565.49 "},{"v":-162663.04,"d":"-162,663.04 "},{"v":81234.89,"d":"81,234.89"},{"v":-1983.29,"d":"-1,983.29 "},{"v":-151807.1,"d":"-151,807.10 "},{"v":8997.45,"d":"8,997.45"},{"v":15146.84,"d":"15,146.84"},{"v":94732.18,"d":"94,732.18"},{"v":3333844.9,"d":"3,333,844.90"},{"v":-13900.02,"d":"-13,900.02 "},{"v":-8071.54,"d":"-8,071.54 "},{"v":-115008.95,"d":"-115,008.95 "},{"v":-169604.71,"d":"-169,604.71 "},{"v":-167058.57,"d":"-167,058.57 "},{"v":27072.7,"d":"27,072.70"},{"v":902636.72,"d":"902,636.72"},{"v":21604.95,"d":"21,604.95"},{"v":-7331.51,"d":"-7,331.51 "},{"v":-28280.9,"d":"-28,280.90 "},{"v":92720,"d":"92,720.00"},{"v":-32824.59,"d":"-32,824.59 "},{"v":-97730,"d":"-97,730.00 "},{"v":8760.22,"d":"8,760.22"},{"v":313035.14,"d":"313,035.14"},{"v":163646.92,"d":"163,646.92"},{"v":39059.13,"d":"39,059.13"},{"v":21784.22,"d":"21,784.22"},{"v":8665.52,"d":"8,665.52"},{"v":-30052.95,"d":"-30,052.95 "},{"v":81088.7,"d":"81,088.70"},{"v":-430556.03,"d":"-430,556.03 "},{"v":-41819.94,"d":"-41,819.94 "},{"v":10076.97,"d":"10,076.97"},{"v":26132.85,"d":"26,132.85"},{"v":40793.43,"d":"40,793.43"},{"v":24133.4,"d":"24,133.40"},{"v":52053.97,"d":"52,053.97"},{"v":-17187.81,"d":"-17,187.81 "},{"v":189954.45,"d":"189,954.45"},{"v":7796.33,"d":"7,796.33"},{"$f":"SUM(E154:BE154)","v":{"v":2315293.3799999994,"d":"2,315,293.38"}},{"$f":"SUM(E154:W154)","v":{"v":-2000018.6400000006,"d":"-2,000,018.64 "}},{"$f":"SUM(X154:AJ154)","v":{"v":3885782.0900000003,"d":"3,885,782.09"}},{"$f":"SUM(AK154:BE154)","v":{"v":429529.93000000005,"d":"429,529.93"}}]
[null,null,901,"Financements spéciaux (+ / -)",{"v":332053.85,"d":"332,053.85"},{"v":33925.86,"d":"33,925.86"},{"v":6425.78,"d":"6,425.78"},{"v":0,"d":"0.00"},{"v":658656.32,"d":"658,656.32"},{"v":407879.73,"d":"407,879.73"},{"v":220336.51,"d":"220,336.51"},{"v":2664307.91,"d":"2,664,307.91"},{"v":142648.62,"d":"142,648.62"},{"v":0,"d":"0.00"},{"v":271852.05,"d":"271,852.05"},{"v":0,"d":"0.00"},{"v":19415.71,"d":"19,415.71"},{"v":23711.91,"d":"23,711.91"},{"v":149591.67,"d":"149,591.67"},{"v":181522.53,"d":"181,522.53"},{"v":11032,"d":"11,032.00"},{"v":-570.06,"d":"-570.06 "},{"v":355713.96,"d":"355,713.96"},{"v":11139.3,"d":"11,139.30"},{"v":84265.5,"d":"84,265.50"},{"v":183875.09,"d":"183,875.09"},{"v":2729.75,"d":"2,729.75"},{"v":49493.32,"d":"49,493.32"},411.98,{"v":70604.25,"d":"70,604.25"},{"v":-27215.11,"d":"-27,215.11 "},{"v":95466.06,"d":"95,466.06"},{"v":204573.58,"d":"204,573.58"},{"v":222282.4,"d":"222,282.40"},{"v":1975.55,"d":"1,975.55"},{"v":50867.3,"d":"50,867.30"},{"v":61000,"d":"61,000.00"},{"v":0,"d":"0.00"},{"v":92140.23,"d":"92,140.23"},{"v":4950.83,"d":"4,950.83"},{"v":28959.38,"d":"28,959.38"},{"v":34006.82,"d":"34,006.82"},{"v":-15143.36,"d":"-15,143.36 "},{"v":28887.57,"d":"28,887.57"},{"v":43885.58,"d":"43,885.58"},{"v":65170.98,"d":"65,170.98"},{"v":31726.72,"d":"31,726.72"},{"v":162048.45,"d":"162,048.45"},{"v":32755.91,"d":"32,755.91"},{"v":19742.63,"d":"19,742.63"},{"v":47556.2,"d":"47,556.20"},{"v":38249.4,"d":"38,249.40"},{"v":136744.65,"d":"136,744.65"},{"v":140132.98,"d":"140,132.98"},{"v":2276.58,"d":"2,276.58"},{"v":1063773.06,"d":"1,063,773.06"},{"v":41403.6,"d":"41,403.60"},{"v":8489241.530000003,"d":"8,489,241.53"},{"v":5478504.350000001,"d":"5,478,504.35"},{"v":950468.9700000001,"d":"950,468.97"},{"v":2060268.21,"d":"2,060,268.21"}]
[]
[{"$nulls":3},"Résultat global",{"$f":"E154+E155","v":{"v":338069,"d":"338,069.00"}},{"$f":"F154+F155","v":{"v":183367.53000000003,"d":"183,367.53"}},{"v":-29321.28,"d":"-29,321.28 "},{"v":21653.66,"d":"21,653.66"},{"v":461623.62999999995,"d":"461,623.63"},{"v":1051215.94,"d":"1,051,215.94"},{"v":253856.48,"d":"253,856.48"},{"v":2089673.1800000002,"d":"2,089,673.18"},{"v":-1352.8600000000151,"d":"-1,352.86 "},{"v":-63918.92,"d":"-63,918.92 "},{"v":-1177403.47,"d":"-1,177,403.47 "},{"v":-93731.8,"d":"-93,731.80 "},{"v":-9460.810000000001,"d":"-9,460.81 "},{"v":-16853.579999999998,"d":"-16,853.58 "},{"v":-13071.369999999995,"d":"-13,071.37 "},{"v":262757.42,"d":"262,757.42"},{"v":9048.71,"d":"9,048.71"},{"v":-152377.16,"d":"-152,377.16 "},{"v":364711.41000000003,"d":"364,711.41"},{"v":26286.14,"d":"26,286.14"},{"v":178997.68,"d":"178,997.68"},{"v":3517719.9899999998,"d":"3,517,719.99"},{"v":-11170.27,"d":"-11,170.27 "},{"v":41421.78,"d":"41,421.78"},{"v":-114596.97,"d":"-114,596.97 "},{"v":-99000.45999999999,"d":"-99,000.46 "},{"v":-194273.68,"d":"-194,273.68 "},{"v":122538.76,"d":"122,538.76"},{"v":1107210.3,"d":"1,107,210.30"},{"v":243887.35,"d":"243,887.35"},{"v":-5355.96,"d":"-5,355.96 "},{"v":22586.4,"d":"22,586.40"},{"v":153720,"d":"153,720.00"},{"v":-32824.59,"d":"-32,824.59 "},{"v":-5589.770000000004,"d":"-5,589.77 "},{"v":13711.05,"d":"13,711.05"},{"v":341994.52,"d":"341,994.52"},{"v":197653.74000000002,"d":"197,653.74"},{"v":23915.769999999997,"d":"23,915.77"},{"v":50671.79,"d":"50,671.79"},{"v":52551.100000000006,"d":"52,551.10"},{"v":35118.03,"d":"35,118.03"},{"v":112815.42,"d":"112,815.42"},{"v":-268507.58,"d":"-268,507.58 "},{"v":-9064.030000000002,"d":"-9,064.03 "},{"v":29819.6,"d":"29,819.60"},{"v":73689.04999999999,"d":"73,689.05"},{"v":79042.83,"d":"79,042.83"},{"v":160878.05,"d":"160,878.05"},{"v":192186.95,"d":"192,186.95"},{"v":-14911.230000000001,"d":"-14,911.23 "},{"v":1253727.51,"d":"1,253,727.51"},{"v":49199.93,"d":"49,199.93"},{"v":10804534.910000002,"d":"10,804,534.91"},{"v":3478485.71,"d":"3,478,485.71"},{"v":4836251.0600000005,"d":"4,836,251.06"},{"v":2489798.14,"d":"2,489,798.14"}]
[]
[{"$nulls":4},{"$f":"E75-E4","v":{"v":338069.00000000047,"d":"338,069.00"}},{"v":183367.53000000026,"d":"183,367.53"},{"v":-29321.279999999795,"d":"-29,321.28"},{"v":21653.66000000015,"d":"21,653.66"},{"v":461623.6300000027,"d":"461,623.63"},{"v":1051215.9399999995,"d":"1,051,215.94"},{"v":253856.48000000045,"d":"253,856.48"},{"v":2089673.1800000072,"d":"2,089,673.18"},{"v":-1352.859999999404,"d":"-1,352.86"},{"v":-63918.92000000004,"d":"-63,918.92"},{"v":-1177403.4700000025,"d":"-1,177,403.47"},{"v":-93731.80000000005,"d":"-93,731.80"},{"v":-9460.809999999998,"d":"-9,460.81"},{"v":-16853.57999999984,"d":"-16,853.58"},{"v":-13071.370000000112,"d":"-13,071.37"},{"v":262757.4199999999,"d":"262,757.42"},{"v":9048.709999999963,"d":"9,048.71"},{"v":-152377.16000000061,"d":"-152,377.16"},{"v":364711.41000000015,"d":"364,711.41"},{"v":26286.140000000363,"d":"26,286.14"},{"v":178997.6799999997,"d":"178,997.68"},{"v":3517719.990000002,"d":"3,517,719.99"},{"v":-11170.270000000019,"d":"-11,170.27"},{"v":41421.78000000003,"d":"41,421.78"},{"v":-114596.97000000114,"d":"-114,596.97"},{"v":-99000.46000000183,"d":"-99,000.46"},{"v":-194273.6799999997,"d":"-194,273.68"},{"v":122538.75999999978,"d":"122,538.76"},{"v":1107210.3000000026,"d":"1,107,210.30"},{"v":243887.34999999776,"d":"243,887.35"},{"v":-5355.959999999963,"d":"-5,355.96"},{"v":22586.400000000023,"d":"22,586.40"},{"$f":"AK75-AK4","v":{"v":153720.00000000093,"d":"153,720.00"}},{"v":-32824.59000000171,"d":"-32,824.59"},{"v":-5589.770000000484,"d":"-5,589.77"},{"v":13711.04999999993,"d":"13,711.05"},{"v":341994.5200000005,"d":"341,994.52"},{"v":197653.7400000007,"d":"197,653.74"},{"v":23915.769999999553,"d":"23,915.77"},{"v":50671.79000000097,"d":"50,671.79"},{"v":52551.10000000009,"d":"52,551.10"},{"v":35118.03000000026,"d":"35,118.03"},{"v":112815.41999999993,"d":"112,815.42"},{"v":-268507.5800000001,"d":"-268,507.58"},{"v":-9064.029999999795,"d":"-9,064.03"},{"v":29819.600000000093,"d":"29,819.60"},{"v":73689.04999999981,"d":"73,689.05"},{"v":79042.83000000007,"d":"79,042.83"},{"v":160878.0499999998,"d":"160,878.05"},{"v":192186.9500000002,"d":"192,186.95"},{"v":-14911.230000000098,"d":"-14,911.23"},{"v":1253727.509999998,"d":"1,253,727.51"},{"v":49199.93000000017,"d":"49,199.93"},{"v":10804534.909999847,"d":"10,804,534.91"},{"v":3478485.7100000083,"d":"3,478,485.71"},{"v":4836251.059999995,"d":"4,836,251.06"},{"v":2489798.1400000006,"d":"2,489,798.14"}]
[{"$nulls":3},"Contrôle",{"$f":"E157-E159","v":{"v":-4.656612873077393e-10,"d":"-0.00"}},{"v":-2.3283064365386963E-10,"d":"-0.00"},{"v":-2.0372681319713593E-10,"d":"-0.00"},{"v":-1.4915713109076023E-10,"d":"-0.00"},{"v":-2.7357600629329681E-9,"d":"-0.00"},{"v":0,"d":"0.00"},{"v":-4.3655745685100555E-10,"d":"-0.00"},{"v":-6.9849193096160889E-9,"d":"-0.00"},{"v":-6.111804395914078e-10,"d":"-0.00"},{"v":0,"d":"0.00"},{"v":2.5611370801925659E-9,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":-1.5643308870494366E-10,"d":"-0.00"},{"v":1.1641532182693481E-10,"d":"0.00"},{"v":0,"d":"0.00"},{"v":3.637978807091713E-11,"d":"0.00"},{"v":6.111804395914078e-10,"d":"0.00"},{"v":0,"d":"0.00"},{"v":-3.637978807091713E-10,"d":"-0.00"},{"v":2.9103830456733704E-10,"d":"0.00"},{"v":0,"d":"0.00"},{"v":1.8189894035458565E-11,"d":"0.00"},{"v":0,"d":"0.00"},{"v":1.1350493878126144E-9,"d":"0.00"},{"v":1.8335413187742233E-9,"d":"0.00"},{"v":-2.9103830456733704E-10,"d":"-0.00"},{"v":2.1827872842550278E-10,"d":"0.00"},{"v":-2.5611370801925659E-9,"d":"-0.00"},{"v":2.2409949451684952E-9,"d":"0.00"},{"v":-3.728928277269006e-11,"d":"-0.00"},{"v":0,"d":"0.00"},{"$f":"AK157-AK159","v":{"v":-9.313225746154785e-10,"d":"-0.00"}},{"v":1.7171259969472885E-9,"d":"0.00"},{"v":4.802132025361061e-10,"d":"0.00"},{"v":6.912159733474255e-11,"d":"0.00"},{"v":-4.656612873077393e-10,"d":"-0.00"},{"v":-6.693881005048752e-10,"d":"-0.00"},{"v":4.43833414465189e-10,"d":"0.00"},{"v":-9.677023626863956e-10,"d":"-0.00"},{"v":-8.731149137020111e-11,"d":"-0.00"},{"v":-2.6193447411060333E-10,"d":"-0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":-2.0736479200422764E-10,"d":"-0.00"},{"v":-9.458744898438454e-11,"d":"-0.00"},{"v":1.7462298274040222E-10,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":9.640643838793039e-11,"d":"0.00"},{"v":2.0954757928848267E-9,"d":"0.00"},{"v":-1.673470251262188E-10,"d":"-0.00"},{"v":1.5459954738616943E-7,"d":"0.00"},{"v":-8.3819031715393066E-9,"d":"-0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[{"$nulls":3},"Comptes supplémentaires pour les indicateurs financiers"]
[null,null,4021,"Impôts fonciers",{"v":136818.1,"d":"136,818.10"},110605.35,{"v":64027.05,"d":"64,027.05"},{"v":87134.65,"d":"87,134.65"},{"v":655908.5,"d":"655,908.50"},{"v":433702.35,"d":"433,702.35"},{"v":376321.51,"d":"376,321.51"},{"v":2923006.55,"d":"2,923,006.55"},{"v":230188.1,"d":"230,188.10"},{"v":193.7,"d":"193.70"},{"v":1165063.4,"d":"1,165,063.40"},{"v":140796.8,"d":"140,796.80"},{"v":19138.6,"d":"19,138.60"},{"v":68199.05,"d":"68,199.05"},{"v":76902.3,"d":"76,902.30"},{"v":100223.75,"d":"100,223.75"},{"v":40995.15,"d":"40,995.15"},{"v":89022.15,"d":"89,022.15"},{"v":587588.75,"d":"587,588.75"},{"v":55025,"d":"55,025.00"},{"v":170833.4,"d":"170,833.40"},{"v":232910.65,"d":"232,910.65"},{"v":34230.6,"d":"34,230.60"},{"v":38855.25,"d":"38,855.25"},{"v":90045.05,"d":"90,045.05"},{"v":123413.1,"d":"123,413.10"},{"v":136351.05,"d":"136,351.05"},{"v":148840.25,"d":"148,840.25"},{"v":422329.4,"d":"422,329.40"},{"v":478413.05,"d":"478,413.05"},{"v":39731.45,"d":"39,731.45"},{"v":66017.5,"d":"66,017.50"},{"v":445116.75,"d":"445,116.75"},{"v":292567.55,"d":"292,567.55"},{"v":200641.45,"d":"200,641.45"},{"v":25863.7,"d":"25,863.70"},{"v":274845.7,"d":"274,845.70"},{"v":139690.73,"d":"139,690.73"},{"v":108070.85,"d":"108,070.85"},363845.15,{"v":200635,"d":"200,635.00"},{"v":225327.35,"d":"225,327.35"},{"v":41130.7,"d":"41,130.70"},{"v":230891.35,"d":"230,891.35"},{"v":165820.5,"d":"165,820.50"},{"v":46406.05,"d":"46,406.05"},{"v":88950.35,"d":"88,950.35"},{"v":310651.5,"d":"310,651.50"},{"v":112134.6,"d":"112,134.60"},{"v":302472.24,"d":"302,472.24"},{"v":31918.1,"d":"31,918.10"},{"v":1668766.05,"d":"1,668,766.05"},{"v":119792.6,"d":"119,792.60"},{"$f":"SUM(E163:BE163)","v":{"v":14738369.829999996,"d":"14,738,369.83"}},{"$f":"SUM(E163:W163)","v":{"v":7305835.81,"d":"7,305,835.81"}},{"$f":"SUM(X163:AJ163)","v":{"v":2036995.75,"d":"2,036,995.75"}},{"$f":"SUM(AK163:BE163)","v":{"v":5395538.2700000005,"d":"5,395,538.27"}}]
[null,null,4490,"Revalorisation du PF",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":390,"d":"390.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":299999,"d":"299,999.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":300389,"d":"300,389.00"},{"v":0,"d":"0.00"},{"v":390,"d":"390.00"},{"v":299999,"d":"299,999.00"}]
[null,null,46227,"Péréquation financière horizontal",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,46228,"Contributions des communes-centres",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,4896,"Prélèvement sur la réserve liée à la réévaluation",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,9000,"Clôture du compte de résultats / excédent de produits",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,9029,"Clôture d'autres capitaux propres / excédent de produits",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,3180,"Réévalutation de créances",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,36227,"Péréquation financière horizontal",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,36228,"Contributions des communes-centres",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,3898,"Attributions aux autres capitaux propres",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,90010,"Clôtures du compte de résultats / excédent de charge",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,9031,"Clôture d'autres capitaux propres / excédent de charges",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":40},{"v":0,"d":"0.00"}]
[null,null,"690-590","Investissements nets",{"$f":"'6. Investissements'!E182","v":{"v":1441429.61,"d":"1,441,429.61"}},{"$f":"'6. Investissements'!F182","v":{"v":-213871.9,"d":"-213,871.90"}},{"$f":"'6. Investissements'!G182","v":{"v":1711974.9000000004,"d":"1,711,974.90"}},{"$f":"'6. Investissements'!H182","v":{"v":-73816.65000000002,"d":"-73,816.65"}},{"$f":"'6. Investissements'!I182","v":{"v":2181341.7800000003,"d":"2,181,341.78"}},{"$f":"'6. Investissements'!J182","v":{"v":1910540.2199999997,"d":"1,910,540.22"}},{"$f":"'6. Investissements'!K182","v":{"v":1074389.2400000002,"d":"1,074,389.24"}},{"$f":"'6. Investissements'!L182","v":{"v":14843351.189999998,"d":"14,843,351.19"}},{"$f":"'6. Investissements'!M182","v":{"v":259678.55,"d":"259,678.55"}},{"$f":"'6. Investissements'!N182","v":{"v":41267.75,"d":"41,267.75"}},{"$f":"'6. Investissements'!O182","v":{"v":2584951.25,"d":"2,584,951.25"}},{"$f":"'6. Investissements'!P182","v":{"v":31019.23000000001,"d":"31,019.23"}},{"$f":"'6. Investissements'!Q182","v":{"v":0,"d":"0.00"}},{"$f":"'6. Investissements'!R182","v":{"v":19797.85,"d":"19,797.85"}},{"$f":"'6. Investissements'!S182","v":{"v":171236.7,"d":"171,236.70"}},{"$f":"'6. Investissements'!T182","v":{"v":263158.75,"d":"263,158.75"}},{"$f":"'6. Investissements'!U182","v":{"v":114020.5,"d":"114,020.50"}},{"$f":"'6. Investissements'!V182","v":{"v":-95018.58999999997,"d":"-95,018.59"}},{"$f":"'6. Investissements'!W182","v":{"v":340342.6000000003,"d":"340,342.60"}},{"$f":"'6. Investissements'!X182","v":{"v":67578.35,"d":"67,578.35"}},{"$f":"'6. Investissements'!Y182","v":{"v":-1037183.7999999998,"d":"-1,037,183.80"}},{"$f":"'6. Investissements'!Z182","v":{"v":503623.38,"d":"503,623.38"}},{"$f":"'6. Investissements'!AA182","v":{"v":0,"d":"0.00"}},{"$f":"'6. Investissements'!AB182","v":{"v":-43584.75,"d":"-43,584.75"}},{"$f":"'6. Investissements'!AC182","v":{"v":92793.8,"d":"92,793.80"}},{"$f":"'6. Investissements'!AD182","v":{"v":563080.98,"d":"563,080.98"}},{"$f":"'6. Investissements'!AE182","v":{"v":56302.70000000001,"d":"56,302.70"}},{"$f":"'6. Investissements'!AF182","v":{"v":256378.40000000002,"d":"256,378.40"}},{"$f":"'6. Investissements'!AG182","v":{"v":402753.39999999997,"d":"402,753.40"}},{"$f":"'6. Investissements'!AH182","v":{"v":3937.6500000000233,"d":"3,937.65"}},{"$f":"'6. Investissements'!AI182","v":{"v":9496.55,"d":"9,496.55"}},{"$f":"'6. Investissements'!AJ182","v":{"v":326865,"d":"326,865.00"}},{"$f":"'6. Investissements'!AK182","v":{"v":2035877.68,"d":"2,035,877.68"}},{"$f":"'6. Investissements'!AL182","v":{"v":713644.6,"d":"713,644.60"}},{"$f":"'6. Investissements'!AM182","v":{"v":332171.75,"d":"332,171.75"}},{"$f":"'6. Investissements'!AN182","v":{"v":562754,"d":"562,754.00"}},{"$f":"'6. Investissements'!AO182","v":{"v":989111.1499999999,"d":"989,111.15"}},{"$f":"'6. Investissements'!AP182","v":{"v":390825.24999999994,"d":"390,825.25"}},{"$f":"'6. Investissements'!AQ182","v":{"v":39386.100000000006,"d":"39,386.10"}},{"$f":"'6. Investissements'!AR182","v":{"v":757217.9000000004,"d":"757,217.90"}},{"$f":"'6. Investissements'!AS182","v":{"v":-81659.45000000001,"d":"-81,659.45"}},{"$f":"'6. Investissements'!AT182","v":{"v":183289.8,"d":"183,289.80"}},{"$f":"'6. Investissements'!AU182","v":{"v":191917.3,"d":"191,917.30"}},{"$f":"'6. Investissements'!AV182","v":{"v":606274.7100000001,"d":"606,274.71"}},{"$f":"'6. Investissements'!AW182","v":{"v":53025.600000000006,"d":"53,025.60"}},{"$f":"'6. Investissements'!AX182","v":{"v":49000,"d":"49,000.00"}},{"$f":"'6. Investissements'!AY182","v":{"v":0,"d":"0.00"}},{"$f":"'6. Investissements'!AZ182","v":{"v":281.59999999999854,"d":"281.60"}},{"$f":"'6. Investissements'!BA182","v":{"v":478773.55000000005,"d":"478,773.55"}},{"$f":"'6. Investissements'!BB182","v":{"v":349925.75000000006,"d":"349,925.75"}},{"$f":"'6. Investissements'!BC182","v":{"v":0,"d":"0.00"}},{"$f":"'6. Investissements'!BD182","v":{"v":562904.3199999998,"d":"562,904.32"}},{"$f":"'6. Investissements'!BE182","v":{"v":6219.65,"d":"6,219.65"}},{"$f":"'6. Investissements'!BF182","v":{"v":36028775.9,"d":"36,028,775.90"}},{"$f":"'6. Investissements'!BG182","v":{"v":26605792.979999997,"d":"26,605,792.98"}},{"$f":"'6. Investissements'!BH182","v":{"v":1202041.660000001,"d":"1,202,041.66"}},{"$f":"'6. Investissements'!BI182","v":{"v":8220941.2600000035,"d":"8,220,941.26"}}]
[]
[{"$nulls":3},"Contrôle des imputations internes",{"$f":"E64-E140","v":{"v":0,"d":"0.00"}},{"$f":"F64-F140","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":-17089.85,"d":"-17,089.85 "},{"v":5400,"d":"5,400.00"},{"v":0,"d":"0.00"},{"v":16855.350000000006,"d":"16,855.35"},{"v":-15853.609999999404,"d":"-15,853.61 "},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":400,"d":"400.00"},{"v":0,"d":"0.00"},{"v":-10064,"d":"-10,064.00 "},{"v":0,"d":"0.00"},{"v":-4573.15,"d":"-4,573.15 "},{"v":0,"d":"0.00"},{"v":-1150.8499999999985,"d":"-1,150.85 "},{"v":0,"d":"0.00"},17.51,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":-6113.1500000000015,"d":"-6,113.15 "},{"v":0,"d":"0.00"},{"v":-26841.7,"d":"-26,841.70 "},{"v":0,"d":"0.00"},{"v":15.5,"d":"15.50"},{"v":16068.75,"d":"16,068.75"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":129925.59,"d":"129,925.59"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":800,"d":"800.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":-227.25,"d":"-227.25 "},{"v":0,"d":"0.00"},{"v":1538.5,"d":"1,538.50"},{"v":-6530,"d":"-6,530.00 "},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":2684,"d":"2,684.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":85261.6400000006,"d":"85,261.64"},{"v":-26076.110000001267,"d":"-26,076.11 "},{"v":-16853.08999999991,"d":"-16,853.09 "},{"v":128190.83999999997,"d":"128,190.84"}]
[]
[{"$nulls":3},"Charges d'exploitation (30, 31, 33, 35, 36, 37)",{"$f":"E5+E15+E27+E39+E43+E53","v":{"v":3617613.1399999997,"d":"3,617,613.14"}},{"$f":"F5+F15+F27+F39+F43+F53","v":{"v":930360.71,"d":"930,360.71"}},{"v":1625393.24,"d":"1,625,393.24"},{"v":1643908.4500000002,"d":"1,643,908.45"},{"v":13118164.03,"d":"13,118,164.03"},{"v":12509663.690000001,"d":"12,509,663.69"},{"v":9825418.969999999,"d":"9,825,418.97"},{"v":90567496.07,"d":"90,567,496.07"},{"v":7000865.83,"d":"7,000,865.83"},{"v":457494.83999999997,"d":"457,494.84"},{"v":25093142.5,"d":"25,093,142.50"},{"v":1930306.8,"d":"1,930,306.80"},{"v":369289.75,"d":"369,289.75"},{"v":1481503.7599999998,"d":"1,481,503.76"},{"v":1293846.2899999998,"d":"1,293,846.29"},{"v":2507580.52,"d":"2,507,580.52"},{"v":990788.8399999999,"d":"990,788.84"},{"v":2296633.7800000003,"d":"2,296,633.78"},{"v":10985116.66,"d":"10,985,116.66"},{"v":1759357.7000000002,"d":"1,759,357.70"},{"v":5484613.7,"d":"5,484,613.70"},{"v":10787272.96,"d":"10,787,272.96"},{"v":620972.15,"d":"620,972.15"},{"v":809756.07,"d":"809,756.07"},{"v":2671621.3000000007,"d":"2,671,621.30"},{"v":3151761.7800000003,"d":"3,151,761.78"},{"v":2557802.59,"d":"2,557,802.59"},{"v":3175035.6100000003,"d":"3,175,035.61"},{"v":8674187.17,"d":"8,674,187.17"},{"v":11053395.649999999,"d":"11,053,395.65"},{"v":984377.99,"d":"984,377.99"},{"v":597467.72,"d":"597,467.72"},{"v":7370253.069999999,"d":"7,370,253.07"},{"v":5298440.87,"d":"5,298,440.87"},{"v":4445127.07,"d":"4,445,127.07"},{"v":534184.9,"d":"534,184.90"},{"v":8047298.08,"d":"8,047,298.08"},{"v":3318169.5799999996,"d":"3,318,169.58"},{"v":2329035.81,"d":"2,329,035.81"},{"v":6384200.539999999,"d":"6,384,200.54"},{"v":2830873.05,"d":"2,830,873.05"},{"v":4175642.7800000003,"d":"4,175,642.78"},{"v":1794919.23,"d":"1,794,919.23"},{"v":8700000.41,"d":"8,700,000.41"},{"v":2884622.71,"d":"2,884,622.71"},{"v":716676.2,"d":"716,676.20"},{"v":1412950.74,"d":"1,412,950.74"},{"v":6390464.219999999,"d":"6,390,464.22"},{"v":1527550.97,"d":"1,527,550.97"},{"v":5410990.699999999,"d":"5,410,990.70"},{"v":633218.6300000001,"d":"633,218.63"},{"v":38679492.58,"d":"38,679,492.58"},{"v":2309846.46,"d":"2,309,846.46"},{"v":355766168.86000013,"d":"355,766,168.86"},{"v":188244587.87,"d":"188,244,587.87"},{"v":52327622.39000001,"d":"52,327,622.39"},{"v":115193958.6,"d":"115,193,958.60"}]
[{"$nulls":3},"Revenus d'exploitation (40, 41, 42, 43, 45, 46, 47)",{"$f":"E76+E82+E88+E99+E117+E121+E128","v":{"v":4265052.63,"d":"4,265,052.63"}},{"$f":"F76+F82+F88+F99+F117+F121+F128","v":{"v":1141248.2,"d":"1,141,248.20"}},{"v":1593824.25,"d":"1,593,824.25"},{"v":1595363.6600000001,"d":"1,595,363.66"},{"v":13259498.690000001,"d":"13,259,498.69"},{"v":13987816.64,"d":"13,987,816.64"},{"v":10022859.14,"d":"10,022,859.14"},{"v":90610178.07,"d":"90,610,178.07"},{"v":6951955.51,"d":"6,951,955.51"},{"v":382050.31999999995,"d":"382,050.32"},{"v":23839201.419999998,"d":"23,839,201.42"},{"v":1826004.87,"d":"1,826,004.87"},{"v":330909.35000000003,"d":"330,909.35"},{"v":1468224.53,"d":"1,468,224.53"},{"v":1314078.4,"d":"1,314,078.40"},{"v":2783578.99,"d":"2,783,578.99"},{"v":960853.0099999999,"d":"960,853.01"},{"v":2150070.09,"d":"2,150,070.09"},{"v":11372275.68,"d":"11,372,275.68"},{"v":1808653.15,"d":"1,808,653.15"},{"v":5738447.68,"d":"5,738,447.68"},{"v":14207643.250000004,"d":"14,207,643.25"},{"v":568518.3999999999,"d":"568,518.40"},{"v":838058.35,"d":"838,058.35"},{"v":2295460.8,"d":"2,295,460.80"},{"v":2783751.579999999,"d":"2,783,751.58"},{"v":2333775.34,"d":"2,333,775.34"},{"v":3620674.2700000005,"d":"3,620,674.27"},{"v":9710681.660000002,"d":"9,710,681.66"},{"v":11352466.959999999,"d":"11,352,466.96"},{"v":1117516.96,"d":"1,117,516.96"},{"v":617290.8,"d":"617,290.80"},{"v":8010887.22,"d":"8,010,887.22"},{"v":5074841.63,"d":"5,074,841.63"},{"v":4434287.3,"d":"4,434,287.30"},{"v":551467.38,"d":"551,467.38"},{"v":8302194.36,"d":"8,302,194.36"},{"v":3761771.5500000003,"d":"3,761,771.55"},{"v":2484937.2399999998,"d":"2,484,937.24"},{"v":6601393.5,"d":"6,601,393.50"},{"v":2762464.5700000003,"d":"2,762,464.57"},{"v":4108531.0200000005,"d":"4,108,531.02"},{"v":2715600.1999999997,"d":"2,715,600.20"},{"v":7770133.579999998,"d":"7,770,133.58"},{"v":2880509.56,"d":"2,880,509.56"},{"v":726661.46,"d":"726,661.46"},{"v":1501540.0499999998,"d":"1,501,540.05"},{"v":6773249.09,"d":"6,773,249.09"},{"v":1854476.15,"d":"1,854,476.15"},{"v":5527342.54,"d":"5,527,342.54"},{"v":607232.1,"d":"607,232.10"},{"v":39124722.53,"d":"39,124,722.53"},{"v":2345594.25,"d":"2,345,594.25"},{"v":364767819.93,"d":"364,767,819.93"},{"v":189855043.45,"d":"189,855,043.45"},{"v":56992939.2,"d":"56,992,939.20"},{"v":117919837.27999999,"d":"117,919,837.28"}]
[]
[]
[4,40,40330,"Taxe des chiens",{"$nulls":7},65445.55,null,970,{"$nulls":3},3841.55,null,3130,3280,null,null,2900,7625,null,650,null,4960,null,5130,2800,null,16400,2820,1550,null,14650,7933.8,null,1320,4520,5140,9480,5100,7410,null,5565,3900,810.3,4500,11060,null,null,1350]

{"sheet":"Graphique par nature","index":4,"n_rows":25,"n_cols":2,"rows_kept":25,"hidden":true}
[]
[]
[]
["Charges"]
["30 Charges du personnel",{"$f":"'4.1 Comptes 2020 natures'!BF5","v":{"v":68720627.85000001,"d":"68,720,627.85"}}]
["31 Charges de biens et de services et autres charges d'exploitation",{"$f":"'4.1 Comptes 2020 natures'!BF15","v":{"v":71449713.73000002,"d":"71,449,713.73"}}]
["33 Amortissements du patrimoine administratif",{"$f":"'4.1 Comptes 2020 natures'!BF27","v":{"v":22755841.089999996,"d":"22,755,841.09"}}]
["34 Charges financières",{"$f":"'4.1 Comptes 2020 natures'!BF31","v":{"v":9277984.349999998,"d":"9,277,984.35"}}]
["35 Attributions aux financements spéciaux des capitaux de tiers",{"$f":"'4.1 Comptes 2020 natures'!BF39","v":{"v":2143078.8400000003,"d":"2,143,078.84"}}]
["36 Charges de transferts",{"$f":"'4.1 Comptes 2020 natures'!BF43","v":{"v":188221332.50000003,"d":"188,221,332.50"}}]
["37 Subventions à redistribuer",{"$f":"'4.1 Comptes 2020 natures'!BF53","v":{"v":2475574.8499999996,"d":"2,475,574.85"}}]
["38 Charges extraordinaires",{"$f":"'4.1 Comptes 2020 natures'!BF56","v":{"v":5292667.44,"d":"5,292,667.44"}}]
["39 Imputations internes",{"$f":"'4.1 Comptes 2020 natures'!BF64","v":{"v":8645338.16,"d":"8,645,338.16"}}]
[]
["Revenus"]
["40 Revenus fiscaux",{"$f":"'4.1 Comptes 2020 natures'!BF76","v":{"v":219315688.26000002,"d":"219,315,688.26"}}]
["41 Revenus de patentes et de concessions",{"$f":"'4.1 Comptes 2020 natures'!BF82","v":{"v":1014852.6699999999,"d":"1,014,852.67"}}]
["42 Taxes",{"$f":"'4.1 Comptes 2020 natures'!BF88","v":{"v":74575696.23000002,"d":"74,575,696.23"}}]
["43 Revenus divers",{"$f":"'4.1 Comptes 2020 natures'!BF99","v":{"v":1741348.8899999997,"d":"1,741,348.89"}}]
["44 Revenus financiers",{"$f":"'4.1 Comptes 2020 natures'!BF105","v":{"v":13891621.57,"d":"13,891,621.57"}}]
["45 Prélèvements sur les financements spéciaux",{"$f":"'4.1 Comptes 2020 natures'!BF117","v":{"v":1308254.75,"d":"1,308,254.75"}}]
["46 Revenus de transfert",{"$f":"'4.1 Comptes 2020 natures'!BF121","v":{"v":64732664.279999994,"d":"64,732,664.28"}}]
["47 Subventions à redistribuer",{"$f":"'4.1 Comptes 2020 natures'!BF128","v":{"v":2079314.8499999999,"d":"2,079,314.85"}}]
["48 Revenus extraordinaires",{"$f":"'4.1 Comptes 2020 natures'!BF131","v":{"v":2567175.7,"d":"2,567,175.70"}}]
["49 Imputations internes",{"$f":"'4.1 Comptes 2020 natures'!BF140","v":{"v":8560076.52,"d":"8,560,076.52"}}]

{"sheet":"Résultats par commune","index":5,"n_rows":60,"n_cols":3,"rows_kept":60,"hidden":true}
["Clôture du compte de résutlats global par commune (90)"]
[]
["Communes","Compte 90","Compte 90 par hab."]
["Boécourt",{"$f":"'4.1 Comptes 2020 natures'!AZ153","v":{"v":79042.83,"d":"79,042.83"}},{"$f":"'4.9 Comptes 2020 par habitant'!E153","v":{"v":366.27193932827737,"d":"366.27"}}]
["Bourrignon",{"$f":"'4.1 Comptes 2020 natures'!F153","v":{"v":183367.53000000003,"d":"183,367.53"}},{"$f":"'4.9 Comptes 2020 par habitant'!F153","v":{"v":679.1390000000001,"d":"679.14"}}]
["Châtillon",{"$f":"'4.1 Comptes 2020 natures'!G153","v":{"v":-29321.28,"d":"-29,321.28 "}},{"$f":"'4.9 Comptes 2020 par habitant'!G153","v":{"v":-60.456247422680406,"d":"-60.46 "}}]
["Courchapoix",{"$f":"'4.1 Comptes 2020 natures'!H153","v":{"v":21653.66,"d":"21,653.66"}},{"$f":"'4.9 Comptes 2020 par habitant'!H153","v":{"v":48.55080717488789,"d":"48.55"}}]
["Courrendlin",{"$f":"'4.1 Comptes 2020 natures'!I153","v":{"v":461623.62999999995,"d":"461,623.63"}},{"$f":"'4.9 Comptes 2020 par habitant'!I153","v":{"v":127.13402093087302,"d":"127.13"}}]
["Courroux",{"$f":"'4.1 Comptes 2020 natures'!J153","v":{"v":1051215.94,"d":"1,051,215.94"}},{"$f":"'4.9 Comptes 2020 par habitant'!J153","v":{"v":317.30031391488075,"d":"317.30"}}]
["Courtételle",{"$f":"'4.1 Comptes 2020 natures'!K153","v":{"v":253856.48,"d":"253,856.48"}},{"$f":"'4.9 Comptes 2020 par habitant'!K153","v":{"v":96.01228441754918,"d":"96.01"}}]
["Delémont",{"$f":"'4.1 Comptes 2020 natures'!L153","v":{"v":2089673.1800000002,"d":"2,089,673.18"}},{"$f":"'4.9 Comptes 2020 par habitant'!L153","v":{"v":165.61049136154702,"d":"165.61"}}]
["Develier",{"$f":"'4.1 Comptes 2020 natures'!M153","v":{"v":-1352.8600000000151,"d":"-1,352.86 "}},{"$f":"'4.9 Comptes 2020 par habitant'!M153","v":{"v":-0.9867687819110245,"d":"-0.99 "}}]
["Ederswiler",{"$f":"'4.1 Comptes 2020 natures'!N153","v":{"v":-63918.92,"d":"-63,918.92 "}},{"$f":"'4.9 Comptes 2020 par habitant'!N153","v":{"v":-541.6857627118644,"d":"-541.69 "}}]
["Haute-Sorne",{"$f":"'4.1 Comptes 2020 natures'!O153","v":{"v":-1177403.47,"d":"-1,177,403.47 "}},{"$f":"'4.9 Comptes 2020 par habitant'!O153","v":{"v":-164.281215292312,"d":"-164.28 "}}]
["Mervelier",{"$f":"'4.1 Comptes 2020 natures'!P153","v":{"v":-93731.8,"d":"-93,731.80 "}},{"$f":"'4.9 Comptes 2020 par habitant'!P153","v":{"v":-177.5223484848485,"d":"-177.52 "}}]
["Mettembert",{"$f":"'4.1 Comptes 2020 natures'!Q153","v":{"v":-9460.810000000001,"d":"-9,460.81 "}},{"$f":"'4.9 Comptes 2020 par habitant'!Q153","v":{"v":-87.60009259259263,"d":"-87.60 "}}]
["Movelier",{"$f":"'4.1 Comptes 2020 natures'!R153","v":{"v":-16853.579999999998,"d":"-16,853.58 "}},{"$f":"'4.9 Comptes 2020 par habitant'!R153","v":{"v":-40.61103614457831,"d":"-40.61 "}}]
["Pleigne",{"$f":"'4.1 Comptes 2020 natures'!S153","v":{"v":-13071.369999999995,"d":"-13,071.37 "}},{"$f":"'4.9 Comptes 2020 par habitant'!S153","v":{"v":-37.453782234956975,"d":"-37.45 "}}]
["Rossemaison",{"$f":"'4.1 Comptes 2020 natures'!T153","v":{"v":262757.42,"d":"262,757.42"}},{"$f":"'4.9 Comptes 2020 par habitant'!T153","v":{"v":382.4707714701601,"d":"382.47"}}]
["Saulcy",{"$f":"'4.1 Comptes 2020 natures'!U153","v":{"v":9048.71,"d":"9,048.71"}},{"$f":"'4.9 Comptes 2020 par habitant'!U153","v":{"v":35.485137254901964,"d":"35.49"}}]
["Soyhières",{"$f":"'4.1 Comptes 2020 natures'!V153","v":{"v":-152377.16,"d":"-152,377.16 "}},{"$f":"'4.9 Comptes 2020 par habitant'!V153","v":{"v":-349.4888990825688,"d":"-349.49 "}}]
["Val Terbi",{"$f":"'4.1 Comptes 2020 natures'!W153","v":{"v":364711.41000000003,"d":"364,711.41"}},{"$f":"'4.9 Comptes 2020 par habitant'!W153","v":{"v":114.32959561128527,"d":"114.33"}}]
["Le Bémont",{"$f":"'4.1 Comptes 2020 natures'!X153","v":{"v":26286.14,"d":"26,286.14"}},{"$f":"'4.9 Comptes 2020 par habitant'!X153","v":{"v":81.13006172839506,"d":"81.13"}}]
["Les Bois",{"$f":"'4.1 Comptes 2020 natures'!Y153","v":{"v":178997.68,"d":"178,997.68"}},{"$f":"'4.9 Comptes 2020 par habitant'!Y153","v":{"v":143.65784911717495,"d":"143.66"}}]
["Les Breuleux",{"$f":"'4.1 Comptes 2020 natures'!Z153","v":{"v":3517719.9899999998,"d":"3,517,719.99"}},{"$f":"'4.9 Comptes 2020 par habitant'!Z153","v":{"v":2302.172768324607,"d":"2,302.17"}}]
["La Chaux-B.",{"$f":"'4.1 Comptes 2020 natures'!AA153","v":{"v":-11170.27,"d":"-11,170.27 "}},{"$f":"'4.9 Comptes 2020 par habitant'!AA153","v":{"v":-116.35697916666668,"d":"-116.36 "}}]
["Les Enfers",{"$f":"'4.1 Comptes 2020 natures'!AB153","v":{"v":41421.78,"d":"41,421.78"}},{"$f":"'4.9 Comptes 2020 par habitant'!AB153","v":{"v":277.9985234899329,"d":"278.00"}}]
["Les Genevez",{"$f":"'4.1 Comptes 2020 natures'!AC153","v":{"v":-114596.97,"d":"-114,596.97 "}},{"$f":"'4.9 Comptes 2020 par habitant'!AC153","v":{"v":-222.0871511627907,"d":"-222.09 "}}]
["Lajoux",{"$f":"'4.1 Comptes 2020 natures'!AD153","v":{"v":-99000.45999999999,"d":"-99,000.46 "}},{"$f":"'4.9 Comptes 2020 par habitant'!AD153","v":{"v":-147.5416691505216,"d":"-147.54 "}}]
["Montfaucon",{"$f":"'4.1 Comptes 2020 natures'!AE153","v":{"v":-194273.68,"d":"-194,273.68 "}},{"$f":"'4.9 Comptes 2020 par habitant'!AE153","v":{"v":-339.6393006993007,"d":"-339.64 "}}]
["Muriaux",{"$f":"'4.1 Comptes 2020 natures'!AF153","v":{"v":122538.76,"d":"122,538.76"}},{"$f":"'4.9 Comptes 2020 par habitant'!AF153","v":{"v":250.07910204081634,"d":"250.08"}}]
["Le Noirmont",{"$f":"'4.1 Comptes 2020 natures'!AG153","v":{"v":1107210.3,"d":"1,107,210.30"}},{"$f":"'4.9 Comptes 2020 par habitant'!AG153","v":{"v":578.4797805642634,"d":"578.48"}}]
["Saignelégier",{"$f":"'4.1 Comptes 2020 natures'!AH153","v":{"v":243887.35,"d":"243,887.35"}},{"$f":"'4.9 Comptes 2020 par habitant'!AH153","v":{"v":93.26476099426387,"d":"93.26"}}]
["Saint-Brais",{"$f":"'4.1 Comptes 2020 natures'!AI153","v":{"v":-5355.96,"d":"-5,355.96 "}},{"$f":"'4.9 Comptes 2020 par habitant'!AI153","v":{"v":-23.594537444933923,"d":"-23.59 "}}]
["Soubey",{"$f":"'4.1 Comptes 2020 natures'!AJ153","v":{"v":22586.4,"d":"22,586.40"}},{"$f":"'4.9 Comptes 2020 par habitant'!AJ153","v":{"v":172.41526717557252,"d":"172.42"}}]
["Alle",{"$f":"'4.1 Comptes 2020 natures'!AK153","v":{"v":153720,"d":"153,720.00"}},{"$f":"'4.9 Comptes 2020 par habitant'!AK153","v":{"v":81.11873350923483,"d":"81.12"}}]
["La Baroche",{"$f":"'4.1 Comptes 2020 natures'!AL153","v":{"v":-32824.59,"d":"-32,824.59 "}},{"$f":"'4.9 Comptes 2020 par habitant'!AL153","v":{"v":-28.920343612334797,"d":"-28.92 "}}]
["Basse-Allaine",{"$f":"'4.1 Comptes 2020 natures'!AM153","v":{"v":-5589.770000000004,"d":"-5,589.77 "}},{"$f":"'4.9 Comptes 2020 par habitant'!AM153","v":{"v":-4.504246575342464,"d":"-4.50 "}}]
["Beurnevésin",{"$f":"'4.1 Comptes 2020 natures'!AN153","v":{"v":13711.05,"d":"13,711.05"}},{"$f":"'4.9 Comptes 2020 par habitant'!AN153","v":{"v":115.2189075630252,"d":"115.22"}}]
["Boncourt",{"$f":"'4.1 Comptes 2020 natures'!AO153","v":{"v":341994.52,"d":"341,994.52"}},{"$f":"'4.9 Comptes 2020 par habitant'!AO153","v":{"v":286.1878828451883,"d":"286.19"}}]
["Bonfol",{"$f":"'4.1 Comptes 2020 natures'!AP153","v":{"v":197653.74000000002,"d":"197,653.74"}},{"$f":"'4.9 Comptes 2020 par habitant'!AP153","v":{"v":298.1202714932127,"d":"298.12"}}]
["Bure",{"$f":"'4.1 Comptes 2020 natures'!AQ153","v":{"v":23915.769999999997,"d":"23,915.77"}},{"$f":"'4.9 Comptes 2020 par habitant'!AQ153","v":{"v":37.07871317829457,"d":"37.08"}}]
["Clos du Doubs",{"$f":"'4.1 Comptes 2020 natures'!AR153","v":{"v":50671.79,"d":"50,671.79"}},{"$f":"'4.9 Comptes 2020 par habitant'!AR153","v":{"v":40.12018210609659,"d":"40.12"}}]
["Coeuve",{"$f":"'4.1 Comptes 2020 natures'!AS153","v":{"v":52551.100000000006,"d":"52,551.10"}},{"$f":"'4.9 Comptes 2020 par habitant'!AS153","v":{"v":71.015,"d":"71.02"}}]
["Cornol",{"$f":"'4.1 Comptes 2020 natures'!AT153","v":{"v":35118.03,"d":"35,118.03"}},{"$f":"'4.9 Comptes 2020 par habitant'!AT153","v":{"v":34.16150778210117,"d":"34.16"}}]
["Courchavon",{"$f":"'4.1 Comptes 2020 natures'!AU153","v":{"v":112815.42,"d":"112,815.42"}},{"$f":"'4.9 Comptes 2020 par habitant'!AU153","v":{"v":359.2847770700637,"d":"359.28"}}]
["Courgenay",{"$f":"'4.1 Comptes 2020 natures'!AV153","v":{"v":-268507.58,"d":"-268,507.58 "}},{"$f":"'4.9 Comptes 2020 par habitant'!AV153","v":{"v":-111.87815833333333,"d":"-111.88 "}}]
["Courtedoux",{"$f":"'4.1 Comptes 2020 natures'!AW153","v":{"v":-9064.030000000002,"d":"-9,064.03 "}},{"$f":"'4.9 Comptes 2020 par habitant'!AW153","v":{"v":-12.005337748344374,"d":"-12.01 "}}]
["Damphreux",{"$f":"'4.1 Comptes 2020 natures'!AX153","v":{"v":29819.6,"d":"29,819.60"}},{"$f":"'4.9 Comptes 2020 par habitant'!AX153","v":{"v":164.74917127071825,"d":"164.75"}}]
["Fahy",{"$f":"'4.1 Comptes 2020 natures'!AY153","v":{"v":73689.04999999999,"d":"73,689.05"}},{"$f":"'4.9 Comptes 2020 par habitant'!AY153","v":{"v":212.36037463976945,"d":"212.36"}}]
["Fontenais",{"$f":"'4.1 Comptes 2020 natures'!AZ153","v":{"v":79042.83,"d":"79,042.83"}},{"$f":"'4.9 Comptes 2020 par habitant'!AZ153","v":{"v":46.77090532544379,"d":"46.77"}}]
["Grandfontaine",{"$f":"'4.1 Comptes 2020 natures'!BA153","v":{"v":160878.05,"d":"160,878.05"}},{"$f":"'4.9 Comptes 2020 par habitant'!BA153","v":{"v":415.7055555555556,"d":"415.71"}}]
["Haute-Ajoie",{"$f":"'4.1 Comptes 2020 natures'!BB153","v":{"v":192186.95,"d":"192,186.95"}},{"$f":"'4.9 Comptes 2020 par habitant'!BB153","v":{"v":175.3530565693431,"d":"175.35"}}]
["Lugnez",{"$f":"'4.1 Comptes 2020 natures'!BC153","v":{"v":-14911.230000000001,"d":"-14,911.23 "}},{"$f":"'4.9 Comptes 2020 par habitant'!BC153","v":{"v":-79.31505319148937,"d":"-79.32 "}}]
["Porrentruy",{"$f":"'4.1 Comptes 2020 natures'!BD153","v":{"v":1253727.51,"d":"1,253,727.51"}},{"$f":"'4.9 Comptes 2020 par habitant'!BD153","v":{"v":194.85973111594654,"d":"194.86"}}]
["Vendlincourt",{"$f":"'4.1 Comptes 2020 natures'!BE153","v":{"v":49199.93,"d":"49,199.93"}},{"$f":"'4.9 Comptes 2020 par habitant'!BE153","v":{"v":87.85701785714286,"d":"87.86"}}]
["Total",{"$f":"'4.1 Comptes 2020 natures'!BF153","v":{"v":10804534.910000002,"d":"10,804,534.91"}},{"$f":"'4.9 Comptes 2020 par habitant'!BF153","v":{"v":6305.535332947155,"d":"6,305.54"}}]
["District de Delémont",{"$f":"'4.1 Comptes 2020 natures'!BG153","v":{"v":3478485.71,"d":"3,478,485.71"}},{"$f":"'4.9 Comptes 2020 par habitant'!BG153","v":{"v":872.21820871605,"d":"872.22"}}]
["District des Franches-Montagnes",{"$f":"'4.1 Comptes 2020 natures'!BH153","v":{"v":4836251.0600000005,"d":"4,836,251.06"}},{"$f":"'4.9 Comptes 2020 par habitant'!BH153","v":{"v":3049.9784758108126,"d":"3,049.98"}}]
["District de Porrentruy",{"$f":"'4.1 Comptes 2020 natures'!BI153","v":{"v":2489798.14,"d":"2,489,798.14"}},{"$f":"'4.9 Comptes 2020 par habitant'!BI153","v":{"v":2383.338648420292,"d":"2,383.34"}}]

{"sheet":"4.2 Comptes 2020 par commune","index":6,"n_rows":161,"n_cols":5,"rows_kept":161,"hidden":true}
[]
["Comptes de résultats par natures 2020"]
[]
[]
["Communes :",null,null,"Fahy"]
[]
[{"$nulls":4},"CHF"]
[3,null,null,"Charges",{"$f":"HLOOKUP(D5,'4.1 Comptes 2020 natures'!$E$3:$BE$158,2,0)","v":{"v":1487464.8,"d":"1,487,464.80"}}]
[null,30,null,"Charges du personnel",{"$f":"HLOOKUP($D$5,'4.1 Comptes 2020 natures'!$E$3:$BE$158,3,0)","v":{"v":141865.75,"d":"141,865.75"}}]
[null,null,300,"Autorités et commissions",{"$f":"HLOOKUP($D$5,'4.1 Comptes 2020 natures'!$E$3:$BE$158,4,0)","v":{"v":13207.6,"d":"13,207.60"}}]
[null,null,301,"Personnel administratif et d'exploitation",{"$f":"HLOOKUP($D$5,'4.1 Comptes 2020 natures'!$E$3:$BE$158,5,0)","v":{"v":109173,"d":"109,173.00"}}]
[null,null,302,"Enseignants",{"$f":"HLOOKUP($D$5,'4.1 Comptes 2020 natures'!$E$3:$BE$158,6,0)","v":{"v":0,"d":"0.00"}}]
[null,null,303,"Personnel temporaire administratif et d'exploitation",{"$f":"HLOOKUP($D$5,'4.1 Comptes 2020 natures'!$E$3:$BE$158,7,0)","v":{"v":0,"d":"0.00"}}]
[null,null,304,"Allocations et indemnités",{"$f":"HLOOKUP($D$5,'4.1 Comptes 2020 natures'!$E$3:$BE$158,8,0)","v":{"v":0,"d":"0.00"}}]
[null,null,305,"Charges de l'employeur",{"$f":"HLOOKUP($D$5,'4.1 Comptes 2020 natures'!$E$3:$BE$158,9,0)","v":{"v":19018.85,"d":"19,018.85"}}]
[null,null,306,"Prestations sociales de l'employeur",{"$f":"HLOOKUP($D$5,'4.1 Comptes 2020 natures'!$E$3:$BE$158,10,0)","v":{"v":0,"d":"0.00"}}]
[null,null,309,"Autres charges du personnel",{"$f":"HLOOKUP($D$5,'4.1 Comptes 2020 natures'!$E$3:$BE$158,11,0)","v":{"v":466.3,"d":"466.30"}}]
[]
[null,31,null,"Charges de biens et de services et autres charges d'exploitation",{"$f":"SUM(E20:E29)","v":{"v":386145.29000000004,"d":"386,145.29"}}]
[null,null,310,"Charges de matériel et de marchandises",{"$f":"HLOOKUP($D$5,'4.1 Comptes 2020 natures'!$E$3:$BE$158,14,0)","v":{"v":84169.05,"d":"84,169.05"}}]
[null,null,311,"Immobilisations ne pouvant être portées à l'actif",{"$f":"HLOOKUP($D$5,'4.1 Comptes 2020 natures'!$E$3:$BE$158,15,0)","v":{"v":5603.1,"d":"5,603.10"}}]
[null,null,312,"Alimentations et éliminations des biens-fonds du PA",{"$f":"HLOOKUP($D$5,'4.1 Comptes 2020 natures'!$E$3:$BE$158,16,0)","v":{"v":82644.85,"d":"82,644.85"}}]
[null,null,313,"Prestations de services et honoraires",{"$f":"HLOOKUP($D$5,'4.1 Comptes 2020 natures'!$E$3:$BE$158,17,0)","v":{"v":102946.94,"d":"102,946.94"}}]
[null,null,314,"Gros entretien et entretien courtant du PA",{"$f":"HLOOKUP($D$5,'4.1 Comptes 2020 natures'!$E$3:$BE$158,18,0)","v":{"v":68794.2,"d":"68,794.20"}}]
[null,null,315,"Entretien des biens mobiliers et des immobilisations corporelles du PA",{"$f":"HLOOKUP($D$5,'4.1 Comptes 2020 natures'!$E$3:$BE$158,19,0)","v":{"v":12657.45,"d":"12,657.45"}}]
[null,null,316,"Loyers - crédits-bails (leasing) - baux à fermes - taxes d'utilisation",{"$f":"HLOOKUP($D$5,'4.1 Comptes 2020 natures'!$E$3:$BE$158,20,0)","v":{"v":2739.7,"d":"2,739.70"}}]
[null,null,317,"Indemnités et dédommagements",{"$f":"HLOOKUP($D$5,'4.1 Comptes 2020 natures'!$E$3:$BE$158,21,0)","v":{"v":3792.7,"d":"3,792.70"}}]
[null,null,318,"Réévaluations de créances",{"$f":"HLOOKUP($D$5,'4.1 Comptes 2020 natures'!$E$3:$BE$158,22,0)","v":{"v":22797.3,"d":"22,797.30"}}]
[null,null,319,"Divers charges d'exploitation",{"$f":"HLOOKUP($D$5,'4.1 Comptes 2020 natures'!$E$3:$BE$158,23,0)","v":{"v":0,"d":"0.00"}}]
[]
[null,33,null,"Amortissements du patrimoine administratif",{"$f":"SUM(E32:E33)","v":{"v":186165,"d":"186,165.00"}}]
[null,null,330,"Amortissements des immobilisations corporelles du PA",{"$f":"HLOOKUP($D$5,'4.1 Comptes 2020 natures'!$E$3:$BE$158,26,0)","v":{"v":181665,"d":"181,665.00"}}]
[null,null,332,"Amortissements des immobilisations incorporelles du PA",{"$f":"HLOOKUP($D$5,'4.1 Comptes 2020 natures'!$E$3:$BE$158,27,0)","v":{"v":4500,"d":"4,500.00"}}]
[]
[null,34,null,"Charges financières",{"$f":"SUM(E36:E41)","v":{"v":16514.06,"d":"16,514.06"}}]
[null,null,340,"Charges d'intérets",{"$f":"HLOOKUP($D$5,'4.1 Comptes 2020 natures'!$E$3:$BE$158,30,0)","v":{"v":16514.06,"d":"16,514.06"}}]
[null,null,341,"Pertes sur les placements financiers et les immobilisations du PF",{"$f":"HLOOKUP($D$5,'4.1 Comptes 2020 natures'!$E$3:$BE$158,31,0)","v":{"v":0,"d":"0.00"}}]
[null,null,342,"Frais d'acquisitions des capitaux et frais administratifs",{"$f":"HLOOKUP($D$5,'4.1 Comptes 2020 natures'!$E$3:$BE$158,32,0)","v":{"v":0,"d":"0.00"}}]
[null,null,343,"Charges pour les biens-fonds du PF",{"$f":"HLOOKUP($D$5,'4.1 Comptes 2020 natures'!$E$3:$BE$158,33,0)","v":{"v":0,"d":"0.00"}}]
[null,null,344,"Réévaluations des immobilisations du PF",{"$f":"HLOOKUP($D$5,'4.1 Comptes 2020 natures'!$E$3:$BE$158,34,0)","v":{"v":0,"d":"0.00"}}]
[null,null,349,"Autres charges financières",{"$f":"HLOOKUP($D$5,'4.1 Comptes 2020 natures'!$E$3:$BE$158,35,0)","v":{"v":0,"d":"0.00"}}]
[]
[null,35,null,"Attributions aux financements spéciaux des capitaux de tiers",{"$f":"SUM(E44:E45)","v":{"v":310,"d":"310.00"}}]
[null,null,350,"Attributions aux financements spéciaux des capitaux de tiers",{"$f":"HLOOKUP($D$5,'4.1 Comptes 2020 natures'!$E$3:$BE$158,38,0)","v":{"v":0,"d":"0.00"}}]
[null,null,351,"Attributions aux financements spéciaux du capital propres",{"$f":"HLOOKUP($D$5,'4.1 Comptes 2020 natures'!$E$3:$BE$158,39,0)","v":{"v":310,"d":"310.00"}}]
[]
[null,36,null,"Charges de transferts",{"$f":"SUM(E48:E55)","v":{"v":698464.7,"d":"698,464.70"}}]
[null,null,360,"Parts de revenus destinés à des collectivités publiques",{"$f":"HLOOKUP($D$5,'4.1 Comptes 2020 natures'!$E$3:$BE$158,42,0)","v":{"v":1723.2,"d":"1,723.20"}}]
[null,null,361,"Dédommagements aux collectivités publiques",{"$f":"HLOOKUP($D$5,'4.1 Comptes 2020 natures'!$E$3:$BE$158,43,0)","v":{"v":519829.25,"d":"519,829.25"}}]
[null,null,362,"Péréquation financière et compensation de charges",{"$f":"HLOOKUP($D$5,'4.1 Comptes 2020 natures'!$E$3:$BE$158,44,0)","v":{"v":0,"d":"0.00"}}]
[null,null,363,"Subventions à des collectivités publiques et des tiers",{"$f":"HLOOKUP($D$5,'4.1 Comptes 2020 natures'!$E$3:$BE$158,45,0)","v":{"v":173933.25,"d":"173,933.25"}}]
[null,null,364,"Réévaluations des prets du PA",{"$f":"HLOOKUP($D$5,'4.1 Comptes 2020 natures'!$E$3:$BE$158,46,0)","v":{"v":0,"d":"0.00"}}]
[null,null,365,"Réévaluations des participations du PA",{"$f":"HLOOKUP($D$5,'4.1 Comptes 2020 natures'!$E$3:$BE$158,47,0)","v":{"v":0,"d":"0.00"}}]
[null,null,366,"Amortissements des subventions des investissements",{"$f":"HLOOKUP($D$5,'4.1 Comptes 2020 natures'!$E$3:$BE$158,48,0)","v":{"v":0,"d":"0.00"}}]
[null,null,369,"Différentes charges de transfert à des collectivités publiques et tiers",{"$f":"HLOOKUP($D$5,'4.1 Comptes 2020 natures'!$E$3:$BE$158,49,0)","v":{"v":2979,"d":"2,979.00"}}]
[]
[null,37,null,"Subventions à redistribuer",{"$f":"SUM(E58)","v":{"v":0,"d":"0.00"}}]
[null,null,370,"Subventions à redistribuer à des collectivités publiques et des tiers",{"$f":"HLOOKUP($D$5,'4.1 Comptes 2020 natures'!$E$3:$BE$158,52,0)","v":{"v":0,"d":"0.00"}}]
[]
[null,38,null,"Charges extraordinaires",{"$f":"SUM(E61:E66)","v":{"v":58000,"d":"58,000.00"}}]
[null,null,380,"Charges extraordinaires du personnel administratif et d'exploitation",{"$f":"HLOOKUP($D$5,'4.1 Comptes 2020 natures'!$E$3:$BE$158,55,0)","v":{"v":0,"d":"0.00"}}]
[null,null,381,"charges extraordinaires de biens et de services d'exploitation",{"$f":"HLOOKUP($D$5,'4.1 Comptes 2020 natures'!$E$3:$BE$158,56,0)","v":{"v":0,"d":"0.00"}}]
[null,null,384,"Charges extraordinaires financières et comptables",{"$f":"HLOOKUP($D$5,'4.1 Comptes 2020 natures'!$E$3:$BE$158,57,0)","v":{"v":0,"d":"0.00"}}]
[null,null,385,"Attributions extraordinaires aux financements spéciaux",{"$f":"HLOOKUP($D$5,'4.1 Comptes 2020 natures'!$E$3:$BE$158,58,0)","v":{"v":0,"d":"0.00"}}]
[null,null,386,"Charges de transfert extraordinaires au collectivités et aux tiers",{"$f":"HLOOKUP($D$5,'4.1 Comptes 2020 natures'!$E$3:$BE$158,59,0)","v":{"v":0,"d":"0.00"}}]
[null,null,389,"Attributions au capital propre",{"$f":"HLOOKUP($D$5,'4.1 Comptes 2020 natures'!$E$3:$BE$158,60,0)","v":{"v":58000,"d":"58,000.00"}}]
[]
[null,39,null,"Imputations internes",{"$f":"SUM(E69:E76)","v":{"v":0,"d":"0.00"}}]
[null,null,390,"Approvisionnement en matériel et en marchandises",{"$f":"HLOOKUP($D$5,'4.1 Comptes 2020 natures'!$E$3:$BE$158,63,0)","v":{"v":0,"d":"0.00"}}]
[null,null,391,"Prestations de services",{"$f":"HLOOKUP($D$5,'4.1 Comptes 2020 natures'!$E$3:$BE$158,64,0)","v":{"v":0,"d":"0.00"}}]
[null,null,392,"Loyer, baux à ferme et frais d'utilisation",{"$f":"HLOOKUP($D$5,'4.1 Comptes 2020 natures'!$E$3:$BE$158,65,0)","v":{"v":0,"d":"0.00"}}]
[null,null,393,"Frais administratifs et d'exploitation",{"$f":"HLOOKUP($D$5,'4.1 Comptes 2020 natures'!$E$3:$BE$158,66,0)","v":{"v":0,"d":"0.00"}}]
[null,null,394,"Intérêts et charges financières théoriques",{"$f":"HLOOKUP($D$5,'4.1 Comptes 2020 natures'!$E$3:$BE$158,67,0)","v":{"v":0,"d":"0.00"}}]
[null,null,395,"Amortissements planifiés et non planifiés du PA",{"$f":"HLOOKUP($D$5,'4.1 Comptes 2020 natures'!$E$3:$BE$158,68,0)","v":{"v":0,"d":"0.00"}}]
[null,null,398,"Virements comptabiles",{"$f":"HLOOKUP($D$5,'4.1 Comptes 2020 natures'!$E$3:$BE$158,69,0)","v":{"v":0,"d":"0.00"}}]
[null,null,399,"Autres imputations internes",{"$f":"HLOOKUP($D$5,'4.1 Comptes 2020 natures'!$E$3:$BE$158,70,0)","v":{"v":0,"d":"0.00"}}]
[]
[]
[4,null,null,"Revenus",{"$f":"HLOOKUP($D$5,'4.1 Comptes 2020 natures'!$E$3:$BE$158,73,0)","v":{"v":1561153.8499999999,"d":"1,561,153.85"}}]
[null,40,null,"Revenus fiscaux",{"$f":"SUM(E81:E84)","v":{"v":902646.45,"d":"902,646.45"}}]
[null,null,400,"Impôts directs des personnes physiques",{"$f":"HLOOKUP($D$5,'4.1 Comptes 2020 natures'!$E$3:$BE$158,75,0)","v":{"v":756659.25,"d":"756,659.25"}}]
[null,null,401,"Impôts directs des personnes morales",{"$f":"HLOOKUP($D$5,'4.1 Comptes 2020 natures'!$E$3:$BE$158,76,0)","v":{"v":20567.45,"d":"20,567.45"}}]
[null,null,402,"Autres impôts directs",{"$f":"HLOOKUP($D$5,'4.1 Comptes 2020 natures'!$E$3:$BE$158,77,0)","v":{"v":118839.75,"d":"118,839.75"}}]
[null,null,403,"Impôts sur la possession et les dépenses",{"$f":"HLOOKUP($D$5,'4.1 Comptes 2020 natures'!$E$3:$BE$158,78,0)","v":{"v":6580,"d":"6,580.00"}}]
[]
[null,41,null,"Revenus de patentes et de concessions",{"$f":"SUM(E87:E90)","v":{"v":0,"d":"0.00"}}]
[null,null,410,"Revenus de patentes  ",{"$f":"HLOOKUP($D$5,'4.1 Comptes 2020 natures'!$E$3:$BE$158,81,0)","v":{"v":0,"d":"0.00"}}]
[null,null,411,"Revenus de la Banque Nationale",{"$f":"HLOOKUP($D$5,'4.1 Comptes 2020 natures'!$E$3:$BE$158,82,0)","v":{"v":0,"d":"0.00"}}]
[null,null,412,"Revenus des concessions",{"$f":"HLOOKUP($D$5,'4.1 Comptes 2020 natures'!$E$3:$BE$158,83,0)","v":{"v":0,"d":"0.00"}}]
[null,null,413,"Parts des revenus de loterie et paris",{"$f":"HLOOKUP($D$5,'4.1 Comptes 2020 natures'!$E$3:$BE$158,84,0)","v":{"v":0,"d":"0.00"}}]
[]
[null,42,null,"Taxes",{"$f":"SUM(E93:E101)","v":{"v":231811.59999999998,"d":"231,811.60"}}]
[null,null,420,"Taxes d'exemption et de compensation",{"$f":"HLOOKUP($D$5,'4.1 Comptes 2020 natures'!$E$3:$BE$158,87,0)","v":{"v":7683.05,"d":"7,683.05"}}]
[null,null,421,"Emoluments administratif",{"$f":"HLOOKUP($D$5,'4.1 Comptes 2020 natures'!$E$3:$BE$158,88,0)","v":{"v":1001.25,"d":"1,001.25"}}]
[null,null,422,"Taxes et émoluments hospitaliers et médico-sociaux et foyers",{"$f":"HLOOKUP($D$5,'4.1 Comptes 2020 natures'!$E$3:$BE$158,89,0)","v":{"v":0,"d":"0.00"}}]
[null,null,423,"Frais d'écolage",{"$f":"HLOOKUP($D$5,'4.1 Comptes 2020 natures'!$E$3:$BE$158,90,0)","v":{"v":0,"d":"0.00"}}]
[null,null,424,"Taxes d'utilisation et de prestation de services",{"$f":"HLOOKUP($D$5,'4.1 Comptes 2020 natures'!$E$3:$BE$158,91,0)","v":{"v":221905.3,"d":"221,905.30"}}]
[null,null,425,"Revenus des ventes",{"$f":"HLOOKUP($D$5,'4.1 Comptes 2020 natures'!$E$3:$BE$158,92,0)","v":{"v":624,"d":"624.00"}}]
[null,null,426,"remboursements",{"$f":"HLOOKUP($D$5,'4.1 Comptes 2020 natures'!$E$3:$BE$158,93,0)","v":{"v":598,"d":"598.00"}}]
[null,null,427,"Amendes",{"$f":"HLOOKUP($D$5,'4.1 Comptes 2020 natures'!$E$3:$BE$158,94,0)","v":{"v":0,"d":"0.00"}}]
[null,null,429,"Autres taxes et compensations",{"$f":"HLOOKUP($D$5,'4.1 Comptes 2020 natures'!$E$3:$BE$158,95,0)","v":{"v":0,"d":"0.00"}}]
[]
[null,43,null,"Revenus divers",{"$f":"SUM(E104:E107)","v":{"v":0,"d":"0.00"}}]
[null,null,430,"Revenus divers d'exploitation",{"$f":"HLOOKUP($D$5,'4.1 Comptes 2020 natures'!$E$3:$BE$158,98,0)","v":{"v":0,"d":"0.00"}}]
[null,null,431,"Inscriptions de prestations propres portées à l'actif",{"$f":"HLOOKUP($D$5,'4.1 Comptes 2020 natures'!$E$3:$BE$158,99,0)","v":{"v":0,"d":"0.00"}}]
[null,null,432,"Variation de stock",{"$f":"HLOOKUP($D$5,'4.1 Comptes 2020 natures'!$E$3:$BE$158,100,0)","v":{"v":0,"d":"0.00"}}]
[null,null,439,"Autres revenus divers",{"$f":"HLOOKUP($D$5,'4.1 Comptes 2020 natures'!$E$3:$BE$158,101,0)","v":{"v":0,"d":"0.00"}}]
[]
[null,44,null,"Revenus financiers",{"$f":"SUM(E110:E119)","v":{"v":59613.799999999996,"d":"59,613.80"}}]
[null,null,440,"Revenus des intérets",{"$f":"HLOOKUP($D$5,'4.1 Comptes 2020 natures'!$E$3:$BE$158,104,0)","v":{"v":8404.1,"d":"8,404.10"}}]
[null,null,441,"Gains réalisés du PF",{"$f":"HLOOKUP($D$5,'4.1 Comptes 2020 natures'!$E$3:$BE$158,105,0)","v":{"v":4030,"d":"4,030.00"}}]
[null,null,442,"Revenus de participations du PF",{"$f":"HLOOKUP($D$5,'4.1 Comptes 2020 natures'!$E$3:$BE$158,106,0)","v":{"v":0,"d":"0.00"}}]
[null,null,443,"Revenus des biens-fonds, des bâtiments et immeubles du PF",{"$f":"HLOOKUP($D$5,'4.1 Comptes 2020 natures'!$E$3:$BE$158,107,0)","v":{"v":39303.7,"d":"39,303.70"}}]
[null,null,444,"Réévaluations des immobilisations du PF",{"$f":"HLOOKUP($D$5,'4.1 Comptes 2020 natures'!$E$3:$BE$158,108,0)","v":{"v":0,"d":"0.00"}}]
[null,null,445,"Revenus financiers de prêts et de participation du PA",{"$f":"HLOOKUP($D$5,'4.1 Comptes 2020 natures'!$E$3:$BE$158,109,0)","v":{"v":0,"d":"0.00"}}]
[null,null,446,"Revenus financiers d'entreprises publiques",{"$f":"HLOOKUP($D$5,'4.1 Comptes 2020 natures'!$E$3:$BE$158,110,0)","v":{"v":0,"d":"0.00"}}]
[null,null,447,"Revenus des biens-fonds, des bâtiments et immeubles du PA",{"$f":"HLOOKUP($D$5,'4.1 Comptes 2020 natures'!$E$3:$BE$158,111,0)","v":{"v":7876,"d":"7,876.00"}}]
[null,null,448,"Revenus des biens-fonds loués",{"$f":"HLOOKUP($D$5,'4.1 Comptes 2020 natures'!$E$3:$BE$158,112,0)","v":{"v":0,"d":"0.00"}}]
[null,null,449,"Autres revenus financiers",{"$f":"HLOOKUP($D$5,'4.1 Comptes 2020 natures'!$E$3:$BE$158,113,0)","v":{"v":0,"d":"0.00"}}]
[]
[null,45,null,"Prélèvements sur les financements spéciaux",{"$f":"SUM(E122:E123)","v":{"v":0,"d":"0.00"}}]
[null,null,450,"Prélèvements sur les financements spéciaux des capitaux de tiers",{"$f":"HLOOKUP($D$5,'4.1 Comptes 2020 natures'!$E$3:$BE$158,116,0)","v":{"v":0,"d":"0.00"}}]
[null,null,451,"Prélèvements sur les financements spéciaux du capital propre",{"$f":"HLOOKUP($D$5,'4.1 Comptes 2020 natures'!$E$3:$BE$158,117,0)","v":{"v":0,"d":"0.00"}}]
[]
[null,46,null,"Revenus de transfert",{"$f":"SUM(E126:E130)","v":{"v":367082.00000000006,"d":"367,082.00"}}]
[null,null,460,"Parts à des revenus des collectivités publiques",{"$f":"HLOOKUP($D$5,'4.1 Comptes 2020 natures'!$E$3:$BE$158,120,0)","v":{"v":493,"d":"493.00"}}]
[null,null,461,"Dédommagements des collectivités publiques",{"$f":"HLOOKUP($D$5,'4.1 Comptes 2020 natures'!$E$3:$BE$158,121,0)","v":{"v":3721.4,"d":"3,721.40"}}]
[null,null,462,"Péréquation financière et compensation de charges",{"$f":"HLOOKUP($D$5,'4.1 Comptes 2020 natures'!$E$3:$BE$158,122,0)","v":{"v":276102,"d":"276,102.00"}}]
[null,null,463,"Subventions de collectivités publiques et de tiers",{"$f":"HLOOKUP($D$5,'4.1 Comptes 2020 natures'!$E$3:$BE$158,123,0)","v":{"v":83127.95,"d":"83,127.95"}}]
[null,null,469,"Différents revenus et transferts de collectivités publiques et de tiers",{"$f":"HLOOKUP($D$5,'4.1 Comptes 2020 natures'!$E$3:$BE$158,124,0)","v":{"v":3637.65,"d":"3,637.65"}}]
[]
[null,47,null,"Subventions à redistribuer",{"$f":"SUM(E133)","v":{"v":0,"d":"0.00"}}]
[null,null,470,"Subventions à redistribuer des collectivités publiques et de tiers",{"$f":"HLOOKUP($D$5,'4.1 Comptes 2020 natures'!$E$3:$BE$158,127,0)","v":{"v":0,"d":"0.00"}}]
[]
[null,48,null,"Revenus extraordinaires",{"$f":"SUM(E136:E142)","v":{"v":0,"d":"0.00"}}]
[null,null,481,"Revenus extraordinaires de patentes et de concessions",{"$f":"HLOOKUP($D$5,'4.1 Comptes 2020 natures'!$E$3:$BE$158,130,0)","v":{"v":0,"d":"0.00"}}]
[null,null,482,"Contributions extraordinaires",{"$f":"HLOOKUP($D$5,'4.1 Comptes 2020 natures'!$E$3:$BE$158,131,0)","v":{"v":0,"d":"0.00"}}]
[null,null,483,"Revenus divers extraordinaires",{"$f":"HLOOKUP($D$5,'4.1 Comptes 2020 natures'!$E$3:$BE$158,132,0)","v":{"v":0,"d":"0.00"}}]
[null,null,484,"Revenus financiers extraordinaires",{"$f":"HLOOKUP($D$5,'4.1 Comptes 2020 natures'!$E$3:$BE$158,133,0)","v":{"v":0,"d":"0.00"}}]
[null,null,485,"Prélèvements extraordinaires sur les financements spéciaux",{"$f":"HLOOKUP($D$5,'4.1 Comptes 2020 natures'!$E$3:$BE$158,134,0)","v":{"v":0,"d":"0.00"}}]
[null,null,486,"Parts aux revenus extraordinaires de transferts des collectivités et tiers",{"$f":"HLOOKUP($D$5,'4.1 Comptes 2020 natures'!$E$3:$BE$158,135,0)","v":{"v":0,"d":"0.00"}}]
[null,null,489,"Prélèvement sur le capital propre",{"$f":"HLOOKUP($D$5,'4.1 Comptes 2020 natures'!$E$3:$BE$158,136,0)","v":{"v":0,"d":"0.00"}}]
[]
[null,49,null,"Imputations internes",{"$f":"SUM(E145:E152)","v":{"v":0,"d":"0.00"}}]
[null,null,490,"Approvisionnement en matériel et en marchandises",{"$f":"HLOOKUP($D$5,'4.1 Comptes 2020 natures'!$E$3:$BE$158,139,0)","v":{"v":0,"d":"0.00"}}]
[null,null,491,"Prestations de services",{"$f":"HLOOKUP($D$5,'4.1 Comptes 2020 natures'!$E$3:$BE$158,140,0)","v":{"v":0,"d":"0.00"}}]
[null,null,492,"Fermages, loyers et frais d'utilisation",{"$f":"HLOOKUP($D$5,'4.1 Comptes 2020 natures'!$E$3:$BE$158,141,0)","v":{"v":0,"d":"0.00"}}]
[null,null,493,"Frais administratifs et d'exploitations",{"$f":"HLOOKUP($D$5,'4.1 Comptes 2020 natures'!$E$3:$BE$158,142,0)","v":{"v":0,"d":"0.00"}}]
[null,null,494,"Intérêts et charges financières théoriques",{"$f":"HLOOKUP($D$5,'4.1 Comptes 2020 natures'!$E$3:$BE$158,143,0)","v":{"v":0,"d":"0.00"}}]
[null,null,495,"Amortissements planifiés et non planifiés",{"$f":"HLOOKUP($D$5,'4.1 Comptes 2020 natures'!$E$3:$BE$158,144,0)","v":{"v":0,"d":"0.00"}}]
[null,null,498,"Virements comptables",{"$f":"HLOOKUP($D$5,'4.1 Comptes 2020 natures'!$E$3:$BE$158,145,0)","v":{"v":0,"d":"0.00"}}]
[null,null,499,"Autres imputations internes",{"$f":"HLOOKUP($D$5,'4.1 Comptes 2020 natures'!$E$3:$BE$158,146,0)","v":{"v":0,"d":"0.00"}}]
[]
[]
[]
[9,null,null,"Comptes de clôture"]
[null,90,null,"Clôture du compte de résultats",{"$f":"SUM(E158:E159)","v":{"v":73689.04999999999,"d":"73,689.05"}}]
[null,null,900,"Compte général (+ / -)",{"$f":"HLOOKUP($D$5,'4.1 Comptes 2020 natures'!$E$3:$BE$158,152,0)","v":{"v":26132.85,"d":"26,132.85"}}]
[null,null,901,"Financements spéciaux (+ / -)",{"$f":"HLOOKUP($D$5,'4.1 Comptes 2020 natures'!$E$3:$BE$158,153,0)","v":{"v":47556.2,"d":"47,556.20"}}]
[]
[{"$nulls":3},"Résultat global",{"$f":"HLOOKUP($D$5,'4.1 Comptes 2020 natures'!$E$3:$BE$158,155,0)","v":{"v":73689.04999999999,"d":"73,689.05"}}]

{"sheet":"4.9 Comptes 2020 par habitant","index":7,"n_rows":178,"n_cols":61,"rows_kept":178}
["Comptes de résultats par natures 2020"]
[{"$nulls":4},{"$f":"'Base de données pop.'!C2","v":923},{"$f":"'Base de données pop.'!C3","v":270},{"$f":"'Base de données pop.'!C4","v":485},{"$f":"'Base de données pop.'!C5","v":446},{"$f":"'Base de données pop.'!C6","v":{"v":3631,"d":"3,631"}},{"$f":"'Base de données pop.'!C7","v":{"v":3313,"d":"3,313"}},{"$f":"'Base de données pop.'!C8","v":{"v":2644,"d":"2,644"}},{"$f":"'Base de données pop.'!C9","v":{"v":12618,"d":"12,618"}},{"$f":"'Base de données pop.'!C10","v":{"v":1371,"d":"1,371"}},{"$f":"'Base de données pop.'!C11","v":118},{"$f":"'Base de données pop.'!C12","v":{"v":7167,"d":"7,167"}},{"$f":"'Base de données pop.'!C13","v":528},{"$f":"'Base de données pop.'!C14","v":108},{"$f":"'Base de données pop.'!C15","v":415},{"$f":"'Base de données pop.'!C16","v":349},{"$f":"'Base de données pop.'!C17","v":687},{"$f":"'Base de données pop.'!C18","v":255},{"$f":"'Base de données pop.'!C19","v":436},{"$f":"'Base de données pop.'!C20","v":{"v":3190,"d":"3,190"}},{"$f":"'Base de données pop.'!C21","v":324},{"$f":"'Base de données pop.'!C22","v":{"v":1246,"d":"1,246"}},{"$f":"'Base de données pop.'!C23","v":{"v":1528,"d":"1,528"}},{"$f":"'Base de données pop.'!C24","v":96},{"$f":"'Base de données pop.'!C25","v":149},{"$f":"'Base de données pop.'!C26","v":516},{"$f":"'Base de données pop.'!C27","v":671},{"$f":"'Base de données pop.'!C28","v":572},{"$f":"'Base de données pop.'!C29","v":490},{"$f":"'Base de données pop.'!C30","v":{"v":1914,"d":"1,914"}},{"$f":"'Base de données pop.'!C31","v":{"v":2615,"d":"2,615"}},{"$f":"'Base de données pop.'!C32","v":227},{"$f":"'Base de données pop.'!C33","v":131},{"$f":"'Base de données pop.'!C34","v":{"v":1895,"d":"1,895"}},{"$f":"'Base de données pop.'!C35","v":{"v":1135,"d":"1,135"}},{"$f":"'Base de données pop.'!C36","v":{"v":1241,"d":"1,241"}},{"$f":"'Base de données pop.'!C37","v":119},{"$f":"'Base de données pop.'!C38","v":{"v":1195,"d":"1,195"}},{"$f":"'Base de données pop.'!C39","v":663},{"$f":"'Base de données pop.'!C40","v":645},{"$f":"'Base de données pop.'!C41","v":{"v":1263,"d":"1,263"}},{"$f":"'Base de données pop.'!C42","v":740},{"$f":"'Base de données pop.'!C43","v":{"v":1028,"d":"1,028"}},{"$f":"'Base de données pop.'!C44","v":314},{"$f":"'Base de données pop.'!C45","v":{"v":2400,"d":"2,400"}},{"$f":"'Base de données pop.'!C46","v":755},{"$f":"'Base de données pop.'!C47","v":181},{"$f":"'Base de données pop.'!C48","v":347},{"$f":"'Base de données pop.'!C49","v":{"v":1690,"d":"1,690"}},{"$f":"'Base de données pop.'!C50","v":387},{"$f":"'Base de données pop.'!C51","v":{"v":1096,"d":"1,096"}},{"$f":"'Base de données pop.'!C52","v":188},{"$f":"'Base de données pop.'!C53","v":{"v":6434,"d":"6,434"}},{"$f":"'Base de données pop.'!C54","v":560},{"$f":"SUM(E2:BE2)","v":{"v":73709,"d":"73,709"}},{"$f":"SUM(E2:W2)","v":{"v":38954,"d":"38,954"}},{"$f":"SUM(X2:AJ2)","v":{"v":10479,"d":"10,479"}},{"$f":"SUM(AK2:BE2)","v":{"v":24276,"d":"24,276"}}]
[{"$nulls":4},"Boécourt","Bourrignon","Châtillon","Courchapoix","Courrendlin","Courroux","Courtételle","Delémont","Develier","Ederswiler","Haute-Sorne","Mervelier","Mettembert","Movelier","Pleigne","Rossemaison","Saulcy","Soyhières","Val Terbi","Le Bémont","Les Bois","Les Breuleux","La Chaux-B.","Les Enfers","Les Genevez","Lajoux","Montfaucon","Muriaux","Le Noirmont","Saignelégier","Saint-Brais","Soubey","Alle","La Baroche","Basse-Allaine","Beurnevésin","Boncourt","Bonfol","Bure","Clos du Doubs","Coeuve","Cornol","Courchavon","Courgenay","Courtedoux","Damphreux","Fahy","Fontenais","Grandfontaine","Haute-Ajoie","Lugnez","Porrentruy","Vendlincourt","Total","Delémont","Franches-Montagnes","Porrentruy"]
[3,null,null,"Charges",{"$f":"E5+E15+E27+E31+E39+E43+E53+E56+E64","v":{"v":4359.3356229685805,"d":"4,359.34"}},{"$f":"F5+F15+F27+F31+F39+F43+F53+F56+F64","v":{"v":3794.357740740741,"d":"3,794.36"}},{"v":3588.977773195876,"d":"3,588.98"},{"v":3897.9993497757846,"d":"3,898.00"},{"v":3876.9158661525753,"d":"3,876.92"},{"v":4031.6696770298827,"d":"4,031.67"},{"v":3857.3519062027235,"d":"3,857.35"},{"v":7855.488193850055,"d":"7,855.49"},{"v":5231.685382932165,"d":"5,231.69"},{"v":3942.2944067796607,"d":"3,942.29"},{"v":3568.350767406167,"d":"3,568.35"},{"v":3834.070303030303,"d":"3,834.07"},{"v":3505.697037037037,"d":"3,505.70"},{"v":3705.629831325301,"d":"3,705.63"},{"v":3886.3966189111748,"d":"3,886.40"},{"v":3808.179868995633,"d":"3,808.18"},{"v":3939.6786274509805,"d":"3,939.68"},{"v":5550.888256880735,"d":"5,550.89"},{"v":3685.6876927899684,"d":"3,685.69"},{"v":5701.233858024691,"d":"5,701.23"},{"v":4544.72893258427,"d":"4,544.73"},{"v":7091.973056282723,"d":"7,091.97"},{"v":6713.887499999999,"d":"6,713.89"},{"v":5556.990402684564,"d":"5,556.99"},{"v":5280.830930232558,"d":"5,280.83"},{"v":5102.751997019374,"d":"5,102.75"},{"v":4691.094667832167,"d":"4,691.09"},{"v":7580.478693877551,"d":"7,580.48"},{"v":4609.161844305121,"d":"4,609.16"},{"v":4430.115671128107,"d":"4,430.12"},{"v":5062.554185022026,"d":"5,062.55"},{"v":4902.562213740458,"d":"4,902.56"},{"v":4220.681704485488,"d":"4,220.68"},{"v":5072.03534801762,"d":"5,072.04"},{"v":3716.8379290894445,"d":"3,716.84"},{"v":4740.531008403361,"d":"4,740.53"},{"v":6986.368753138075,"d":"6,986.37"},{"v":5698.277797888387,"d":"5,698.28"},{"v":3876.3776899224804,"d":"3,876.38"},{"v":5697.450087094221,"d":"5,697.45"},{"v":4064.69727027027,"d":"4,064.70"},{"v":4237.843608949416,"d":"4,237.84"},{"v":8463.16617834395,"d":"8,463.17"},{"v":3723.758829166667,"d":"3,723.76"},{"v":3908.064317880795,"d":"3,908.06"},{"v":4095.282872928177,"d":"4,095.28"},{"v":4286.642074927953,"d":"4,286.64"},{"v":4156.163313609467,"d":"4,156.16"},{"v":4493.806408268734,"d":"4,493.81"},{"v":5174.49677919708,"d":"5,174.50"},{"v":3384.8554787234048,"d":"3,384.86"},{"v":6290.194975132111,"d":"6,290.19"},{"v":4277.920375000001,"d":"4,277.92"},{"v":251754.47167662598,"d":"251,754.47"},{"v":79920.65492345532,"d":"79,920.65"},{"v":71268.36395273362,"d":"71,268.36"},{"v":100565.45280043711,"d":"100,565.45"}]
[null,30,null,"Charges du personnel",{"$f":"E6+E7+E8+E9+E10+E11+E12+E13","v":{"v":508.96890574214524,"d":"508.97"}},{"$f":"F6+F7+F8+F9+F10+F11+F12+F13","v":195.81},{"v":286.02051546391755,"d":"286.02"},{"v":525.1843049327354,"d":"525.18"},{"v":720.9623795097771,"d":"720.96"},{"v":879.8363115001509,"d":"879.84"},{"v":407.5063918305597,"d":"407.51"},{"v":1887.702931526391,"d":"1,887.70"},{"v":906.6760029175783,"d":"906.68"},{"v":352.3055084745763,"d":"352.31"},{"v":500.54075624389566,"d":"500.54"},{"v":316.06259469696965,"d":"316.06"},{"v":644.4134259259258,"d":"644.41"},{"v":574.0789156626506,"d":"574.08"},{"v":346.008452722063,"d":"346.01"},{"v":429.09461426492004,"d":"429.09"},{"v":452.66999999999996,"d":"452.67"},{"v":782.791743119266,"d":"782.79"},{"v":666.6342319749215,"d":"666.63"},{"v":307.341049382716,"d":"307.34"},{"v":1003.7526484751203,"d":"1,003.75"},{"v":1067.8772578534035,"d":"1,067.88"},{"v":974.5583333333333,"d":"974.56"},{"v":446.05973154362414,"d":"446.06"},{"v":529.9421511627907,"d":"529.94"},{"v":839.1567809239939,"d":"839.16"},{"v":520.2745629370629,"d":"520.27"},{"v":728.6875510204081,"d":"728.69"},{"v":504.3113375130617,"d":"504.31"},{"v":702.8148183556406,"d":"702.81"},{"v":441.9112334801763,"d":"441.91"},{"v":506.3950381679389,"d":"506.40"},{"v":408.28408970976255,"d":"408.28"},{"v":568.1833480176213,"d":"568.18"},{"v":398.65652699435935,"d":"398.66"},{"v":558.2378151260505,"d":"558.24"},{"v":1063.2558158995816,"d":"1,063.26"},{"v":1194.059351432881,"d":"1,194.06"},{"v":376.6428682170543,"d":"376.64"},{"v":872.6166270783849,"d":"872.62"},{"v":596.3281756756757,"d":"596.33"},{"v":426.61721789883273,"d":"426.62"},{"v":341.0573566878981,"d":"341.06"},{"v":420.2234375,"d":"420.22"},{"v":628.5300662251656,"d":"628.53"},{"v":483.635635359116,"d":"483.64"},{"v":408.8350144092219,"d":"408.84"},{"v":516.8068639053255,"d":"516.81"},{"v":305.9248062015504,"d":"305.92"},{"v":1160.669215328467,"d":"1,160.67"},{"v":388.21595744680855,"d":"388.22"},{"v":1663.7338187752564,"d":"1,663.73"},{"v":570.6011607142857,"d":"570.60"},{"v":33307.465649261016,"d":"33,307.47"},{"v":11383.267986508443,"d":"11,383.27"},{"v":8573.082494149272,"d":"8,573.08"},{"v":13351.1151686033,"d":"13,351.12"}]
[null,null,300,"Autorités et commissions",{"$f":"'4.1 Comptes 2020 natures'!E6/'4.1 Comptes 2020 natures'!E2","v":{"v":43.040953412784404,"d":"43.04"}},{"$f":"'4.1 Comptes 2020 natures'!F6/'4.1 Comptes 2020 natures'!F2","v":{"v":74.0925925925926,"d":"74.09"}},{"$f":"'4.1 Comptes 2020 natures'!G6/'4.1 Comptes 2020 natures'!G2","v":{"v":58.88154639175258,"d":"58.88"}},{"$f":"'4.1 Comptes 2020 natures'!H6/'4.1 Comptes 2020 natures'!H2","v":{"v":90.49708520179371,"d":"90.50"}},{"$f":"'4.1 Comptes 2020 natures'!I6/'4.1 Comptes 2020 natures'!I2","v":{"v":50.695345634811346,"d":"50.70"}},{"$f":"'4.1 Comptes 2020 natures'!J6/'4.1 Comptes 2020 natures'!J2","v":{"v":41.90027165710836,"d":"41.90"}},{"$f":"'4.1 Comptes 2020 natures'!K6/'4.1 Comptes 2020 natures'!K2","v":{"v":38.41355900151286,"d":"38.41"}},{"$f":"'4.1 Comptes 2020 natures'!L6/'4.1 Comptes 2020 natures'!L2","v":{"v":58.66550562688223,"d":"58.67"}},{"$f":"'4.1 Comptes 2020 natures'!M6/'4.1 Comptes 2020 natures'!M2","v":{"v":47.355725747629464,"d":"47.36"}},{"$f":"'4.1 Comptes 2020 natures'!N6/'4.1 Comptes 2020 natures'!N2","v":{"v":150.67076271186443,"d":"150.67"}},{"$f":"'4.1 Comptes 2020 natures'!O6/'4.1 Comptes 2020 natures'!O2","v":{"v":39.184421654806755,"d":"39.18"}},{"$f":"'4.1 Comptes 2020 natures'!P6/'4.1 Comptes 2020 natures'!P2","v":{"v":68.48996212121212,"d":"68.49"}},{"$f":"'4.1 Comptes 2020 natures'!Q6/'4.1 Comptes 2020 natures'!Q2","v":{"v":135.77546296296296,"d":"135.78"}},{"$f":"'4.1 Comptes 2020 natures'!R6/'4.1 Comptes 2020 natures'!R2","v":{"v":60.63253012048193,"d":"60.63"}},{"$f":"'4.1 Comptes 2020 natures'!S6/'4.1 Comptes 2020 natures'!S2","v":{"v":75.69785100286532,"d":"75.70"}},{"$f":"'4.1 Comptes 2020 natures'!T6/'4.1 Comptes 2020 natures'!T2","v":{"v":82.68377001455605,"d":"82.68"}},{"$f":"'4.1 Comptes 2020 natures'!U6/'4.1 Comptes 2020 natures'!U2","v":{"v":48.781176470588235,"d":"48.78"}},{"$f":"'4.1 Comptes 2020 natures'!V6/'4.1 Comptes 2020 natures'!V2","v":{"v":130.65814220183486,"d":"130.66"}},{"$f":"'4.1 Comptes 2020 natures'!W6/'4.1 Comptes 2020 natures'!W2","v":{"v":29.74626959247649,"d":"29.75"}},{"$f":"'4.1 Comptes 2020 natures'!X6/'4.1 Comptes 2020 natures'!X2","v":{"v":118.1621913580247,"d":"118.16"}},{"$f":"'4.1 Comptes 2020 natures'!Y6/'4.1 Comptes 2020 natures'!Y2","v":{"v":46.30132423756019,"d":"46.30"}},{"$f":"'4.1 Comptes 2020 natures'!Z6/'4.1 Comptes 2020 natures'!Z2","v":{"v":33.39898560209424,"d":"33.40"}},{"$f":"'4.1 Comptes 2020 natures'!AA6/'4.1 Comptes 2020 natures'!AA2","v":{"v":68.09895833333333,"d":"68.10"}},{"$f":"'4.1 Comptes 2020 natures'!AB6/'4.1 Comptes 2020 natures'!AB2","v":{"v":77.76006711409396,"d":"77.76"}},{"$f":"'4.1 Comptes 2020 natures'!AC6/'4.1 Comptes 2020 natures'!AC2","v":{"v":45.213178294573645,"d":"45.21"}},{"$f":"'4.1 Comptes 2020 natures'!AD6/'4.1 Comptes 2020 natures'!AD2","v":{"v":28.78166915052161,"d":"28.78"}},{"$f":"'4.1 Comptes 2020 natures'!AE6/'4.1 Comptes 2020 natures'!AE2","v":{"v":39.38811188811189,"d":"39.39"}},{"$f":"'4.1 Comptes 2020 natures'!AF6/'4.1 Comptes 2020 natures'!AF2","v":{"v":53.54408163265306,"d":"53.54"}},{"$f":"'4.1 Comptes 2020 natures'!AG6/'4.1 Comptes 2020 natures'!AG2","v":{"v":45.807758620689654,"d":"45.81"}},{"$f":"'4.1 Comptes 2020 natures'!AH6/'4.1 Comptes 2020 natures'!AH2","v":{"v":21.730822179732314,"d":"21.73"}},{"$f":"'4.1 Comptes 2020 natures'!AI6/'4.1 Comptes 2020 natures'!AI2","v":{"v":86.50506607929516,"d":"86.51"}},{"$f":"'4.1 Comptes 2020 natures'!AJ6/'4.1 Comptes 2020 natures'!AJ2","v":{"v":112.84351145038168,"d":"112.84"}},{"$f":"'4.1 Comptes 2020 natures'!AK6/'4.1 Comptes 2020 natures'!AK2","v":{"v":78.95163588390501,"d":"78.95"}},{"$f":"'4.1 Comptes 2020 natures'!AL6/'4.1 Comptes 2020 natures'!AL2","v":{"v":42.8279295154185,"d":"42.83"}},{"$f":"'4.1 Comptes 2020 natures'!AM6/'4.1 Comptes 2020 natures'!AM2","v":{"v":38.75535858178888,"d":"38.76"}},{"$f":"'4.1 Comptes 2020 natures'!AN6/'4.1 Comptes 2020 natures'!AN2","v":{"v":149.39411764705883,"d":"149.39"}},{"$f":"'4.1 Comptes 2020 natures'!AO6/'4.1 Comptes 2020 natures'!AO2","v":{"v":77.70054393305439,"d":"77.70"}},{"$f":"'4.1 Comptes 2020 natures'!AP6/'4.1 Comptes 2020 natures'!AP2","v":{"v":39.53996983408748,"d":"39.54"}},{"$f":"'4.1 Comptes 2020 natures'!AQ6/'4.1 Comptes 2020 natures'!AQ2","v":{"v":63.61317829457364,"d":"63.61"}},{"$f":"'4.1 Comptes 2020 natures'!AR6/'4.1 Comptes 2020 natures'!AR2","v":{"v":58.50811559778305,"d":"58.51"}},{"$f":"'4.1 Comptes 2020 natures'!AS6/'4.1 Comptes 2020 natures'!AS2","v":{"v":47.30236486486486,"d":"47.30"}},{"$f":"'4.1 Comptes 2020 natures'!AT6/'4.1 Comptes 2020 natures'!AT2","v":{"v":37.6215953307393,"d":"37.62"}},{"$f":"'4.1 Comptes 2020 natures'!AU6/'4.1 Comptes 2020 natures'!AU2","v":{"v":43.04140127388535,"d":"43.04"}},{"$f":"'4.1 Comptes 2020 natures'!AV6/'4.1 Comptes 2020 natures'!AV2","v":{"v":23.204166666666666,"d":"23.20"}},{"$f":"'4.1 Comptes 2020 natures'!AW6/'4.1 Comptes 2020 natures'!AW2","v":{"v":71.13708609271524,"d":"71.14"}},{"$f":"'4.1 Comptes 2020 natures'!AX6/'4.1 Comptes 2020 natures'!AX2","v":{"v":63.62872928176795,"d":"63.63"}},{"$f":"'4.1 Comptes 2020 natures'!AY6/'4.1 Comptes 2020 natures'!AY2","v":{"v":38.06224783861671,"d":"38.06"}},{"$f":"'4.1 Comptes 2020 natures'!AZ6/'4.1 Comptes 2020 natures'!AZ2","v":{"v":30.754437869822485,"d":"30.75"}},{"$f":"'4.1 Comptes 2020 natures'!BA6/'4.1 Comptes 2020 natures'!BA2","v":{"v":59.844315245478036,"d":"59.84"}},{"$f":"'4.1 Comptes 2020 natures'!BB6/'4.1 Comptes 2020 natures'!BB2","v":{"v":47.11555656934307,"d":"47.12"}},{"$f":"'4.1 Comptes 2020 natures'!BC6/'4.1 Comptes 2020 natures'!BC2","v":{"v":71.61904255319149,"d":"71.62"}},{"$f":"'4.1 Comptes 2020 natures'!BD6/'4.1 Comptes 2020 natures'!BD2","v":{"v":38.63253807895555,"d":"38.63"}},{"$f":"'4.1 Comptes 2020 natures'!BE6/'4.1 Comptes 2020 natures'!BE2","v":{"v":45.9525,"d":"45.95"}},{"$f":"SUM(E6:BE6)","v":{"v":3270.6054910152984,"d":"3,270.61"}},{"$f":"SUM(E6:W6)","v":{"v":1325.8629341205167,"d":"1,325.86"}},{"$f":"SUM(X6:AJ6)","v":{"v":777.5357259410654,"d":"777.54"}},{"$f":"SUM(AK6:BE6)","v":{"v":1167.2068309537167,"d":"1,167.21"}}]
[null,null,301,"Personnel administratif et d'exploitation",{"$f":"'4.1 Comptes 2020 natures'!E7/'4.1 Comptes 2020 natures'!E2","v":{"v":382.70260021668474,"d":"382.70"}},{"$f":"'4.1 Comptes 2020 natures'!F7/'4.1 Comptes 2020 natures'!F2","v":109.25},{"$f":"'4.1 Comptes 2020 natures'!G7/'4.1 Comptes 2020 natures'!G2","v":{"v":192.25628865979382,"d":"192.26"}},{"$f":"'4.1 Comptes 2020 natures'!H7/'4.1 Comptes 2020 natures'!H2","v":{"v":349.2103139013453,"d":"349.21"}},{"$f":"'4.1 Comptes 2020 natures'!I7/'4.1 Comptes 2020 natures'!I2","v":{"v":543.1032773340678,"d":"543.10"}},{"$f":"'4.1 Comptes 2020 natures'!J7/'4.1 Comptes 2020 natures'!J2","v":{"v":648.3945064895864,"d":"648.39"}},{"$f":"'4.1 Comptes 2020 natures'!K7/'4.1 Comptes 2020 natures'!K2","v":{"v":286.02076399394855,"d":"286.02"}},{"$f":"'4.1 Comptes 2020 natures'!L7/'4.1 Comptes 2020 natures'!L2","v":{"v":1495.6496441591378,"d":"1,495.65"}},{"$f":"'4.1 Comptes 2020 natures'!M7/'4.1 Comptes 2020 natures'!M2","v":{"v":719.6708606856309,"d":"719.67"}},{"$f":"'4.1 Comptes 2020 natures'!N7/'4.1 Comptes 2020 natures'!N2","v":{"v":163.5228813559322,"d":"163.52"}},{"$f":"'4.1 Comptes 2020 natures'!O7/'4.1 Comptes 2020 natures'!O2","v":{"v":373.75198130319524,"d":"373.75"}},{"$f":"'4.1 Comptes 2020 natures'!P7/'4.1 Comptes 2020 natures'!P2","v":{"v":189.23977272727274,"d":"189.24"}},{"$f":"'4.1 Comptes 2020 natures'!Q7/'4.1 Comptes 2020 natures'!Q2","v":{"v":420.875,"d":"420.88"}},{"$f":"'4.1 Comptes 2020 natures'!R7/'4.1 Comptes 2020 natures'!R2","v":{"v":398.6948192771084,"d":"398.69"}},{"$f":"'4.1 Comptes 2020 natures'!S7/'4.1 Comptes 2020 natures'!S2","v":{"v":247.30286532951288,"d":"247.30"}},{"$f":"'4.1 Comptes 2020 natures'!T7/'4.1 Comptes 2020 natures'!T2","v":{"v":280.53304221251824,"d":"280.53"}},{"$f":"'4.1 Comptes 2020 natures'!U7/'4.1 Comptes 2020 natures'!U2","v":{"v":353.88529411764705,"d":"353.89"}},{"$f":"'4.1 Comptes 2020 natures'!V7/'4.1 Comptes 2020 natures'!V2","v":{"v":541.3543577981651,"d":"541.35"}},{"$f":"'4.1 Comptes 2020 natures'!W7/'4.1 Comptes 2020 natures'!W2","v":{"v":530.9960815047021,"d":"531.00"}},{"$f":"'4.1 Comptes 2020 natures'!X7/'4.1 Comptes 2020 natures'!X2","v":{"v":155.0901234567901,"d":"155.09"}},{"$f":"'4.1 Comptes 2020 natures'!Y7/'4.1 Comptes 2020 natures'!Y2","v":{"v":805.3069422150883,"d":"805.31"}},{"$f":"'4.1 Comptes 2020 natures'!Z7/'4.1 Comptes 2020 natures'!Z2","v":{"v":863.8317081151833,"d":"863.83"}},{"$f":"'4.1 Comptes 2020 natures'!AA7/'4.1 Comptes 2020 natures'!AA2","v":{"v":781.4499999999999,"d":"781.45"}},{"$f":"'4.1 Comptes 2020 natures'!AB7/'4.1 Comptes 2020 natures'!AB2","v":{"v":326.2268456375839,"d":"326.23"}},{"$f":"'4.1 Comptes 2020 natures'!AC7/'4.1 Comptes 2020 natures'!AC2","v":{"v":406.7158914728682,"d":"406.72"}},{"$f":"'4.1 Comptes 2020 natures'!AD7/'4.1 Comptes 2020 natures'!AD2","v":{"v":661.1694485842027,"d":"661.17"}},{"$f":"'4.1 Comptes 2020 natures'!AE7/'4.1 Comptes 2020 natures'!AE2","v":{"v":395.1354020979021,"d":"395.14"}},{"$f":"'4.1 Comptes 2020 natures'!AF7/'4.1 Comptes 2020 natures'!AF2","v":{"v":532.0681632653061,"d":"532.07"}},{"$f":"'4.1 Comptes 2020 natures'!AG7/'4.1 Comptes 2020 natures'!AG2","v":{"v":367.6096656217346,"d":"367.61"}},{"$f":"'4.1 Comptes 2020 natures'!AH7/'4.1 Comptes 2020 natures'!AH2","v":{"v":555.7804588910134,"d":"555.78"}},{"$f":"'4.1 Comptes 2020 natures'!AI7/'4.1 Comptes 2020 natures'!AI2","v":{"v":306.6116740088106,"d":"306.61"}},{"$f":"'4.1 Comptes 2020 natures'!AJ7/'4.1 Comptes 2020 natures'!AJ2","v":{"v":332.6713740458015,"d":"332.67"}},{"$f":"'4.1 Comptes 2020 natures'!AK7/'4.1 Comptes 2020 natures'!AK2","v":{"v":320.57542480211083,"d":"320.58"}},{"$f":"'4.1 Comptes 2020 natures'!AL7/'4.1 Comptes 2020 natures'!AL2","v":{"v":434.1940088105727,"d":"434.19"}},{"$f":"'4.1 Comptes 2020 natures'!AM7/'4.1 Comptes 2020 natures'!AM2","v":{"v":303.0858984689766,"d":"303.09"}},{"$f":"'4.1 Comptes 2020 natures'!AN7/'4.1 Comptes 2020 natures'!AN2","v":{"v":320.00042016806725,"d":"320.00"}},{"$f":"'4.1 Comptes 2020 natures'!AO7/'4.1 Comptes 2020 natures'!AO2","v":{"v":824.7472384937238,"d":"824.75"}},{"$f":"'4.1 Comptes 2020 natures'!AP7/'4.1 Comptes 2020 natures'!AP2","v":{"v":969.7033936651584,"d":"969.70"}},{"$f":"'4.1 Comptes 2020 natures'!AQ7/'4.1 Comptes 2020 natures'!AQ2","v":{"v":250.92713178294574,"d":"250.93"}},{"$f":"'4.1 Comptes 2020 natures'!AR7/'4.1 Comptes 2020 natures'!AR2","v":{"v":693.1009501187649,"d":"693.10"}},{"$f":"'4.1 Comptes 2020 natures'!AS7/'4.1 Comptes 2020 natures'!AS2","v":{"v":453.1771621621621,"d":"453.18"}},{"$f":"'4.1 Comptes 2020 natures'!AT7/'4.1 Comptes 2020 natures'!AT2","v":{"v":320.9559824902724,"d":"320.96"}},{"$f":"'4.1 Comptes 2020 natures'!AU7/'4.1 Comptes 2020 natures'!AU2","v":{"v":245.94143312101912,"d":"245.94"}},{"$f":"'4.1 Comptes 2020 natures'!AV7/'4.1 Comptes 2020 natures'!AV2","v":{"v":319.60525,"d":"319.61"}},{"$f":"'4.1 Comptes 2020 natures'!AW7/'4.1 Comptes 2020 natures'!AW2","v":{"v":459.97761589403973,"d":"459.98"}},{"$f":"'4.1 Comptes 2020 natures'!AX7/'4.1 Comptes 2020 natures'!AX2","v":{"v":341.38950276243094,"d":"341.39"}},{"$f":"'4.1 Comptes 2020 natures'!AY7/'4.1 Comptes 2020 natures'!AY2","v":{"v":314.61959654178673,"d":"314.62"}},{"$f":"'4.1 Comptes 2020 natures'!AZ7/'4.1 Comptes 2020 natures'!AZ2","v":{"v":397.9466568047337,"d":"397.95"}},{"$f":"'4.1 Comptes 2020 natures'!BA7/'4.1 Comptes 2020 natures'!BA2","v":{"v":195.10025839793283,"d":"195.10"}},{"$f":"'4.1 Comptes 2020 natures'!BB7/'4.1 Comptes 2020 natures'!BB2","v":{"v":912.4324452554744,"d":"912.43"}},{"$f":"'4.1 Comptes 2020 natures'!BC7/'4.1 Comptes 2020 natures'!BC2","v":{"v":262.1018617021277,"d":"262.10"}},{"$f":"'4.1 Comptes 2020 natures'!BD7/'4.1 Comptes 2020 natures'!BD2","v":{"v":1339.1120671433011,"d":"1,339.11"}},{"$f":"'4.1 Comptes 2020 natures'!BE7/'4.1 Comptes 2020 natures'!BE2","v":{"v":445.2526785714286,"d":"445.25"}},{"$f":"SUM(E7:BE7)","v":{"v":24840.02902563557,"d":"24,840.03"}},{"$f":"SUM(E7:W7)","v":{"v":8226.41435106625,"d":"8,226.41"}},{"$f":"SUM(X7:AJ7)","v":{"v":6489.667697412286,"d":"6,489.67"}},{"$f":"SUM(AK7:BE7)","v":{"v":10123.94697715703,"d":"10,123.95"}}]
[null,null,302,"Enseignants",{"$f":"'4.1 Comptes 2020 natures'!E8/'4.1 Comptes 2020 natures'!E2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!F8/'4.1 Comptes 2020 natures'!F2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!G8/'4.1 Comptes 2020 natures'!G2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!H8/'4.1 Comptes 2020 natures'!H2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!I8/'4.1 Comptes 2020 natures'!I2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!J8/'4.1 Comptes 2020 natures'!J2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!K8/'4.1 Comptes 2020 natures'!K2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!L8/'4.1 Comptes 2020 natures'!L2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!M8/'4.1 Comptes 2020 natures'!M2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!N8/'4.1 Comptes 2020 natures'!N2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!O8/'4.1 Comptes 2020 natures'!O2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!P8/'4.1 Comptes 2020 natures'!P2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!Q8/'4.1 Comptes 2020 natures'!Q2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!R8/'4.1 Comptes 2020 natures'!R2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!S8/'4.1 Comptes 2020 natures'!S2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!T8/'4.1 Comptes 2020 natures'!T2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!U8/'4.1 Comptes 2020 natures'!U2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!V8/'4.1 Comptes 2020 natures'!V2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!W8/'4.1 Comptes 2020 natures'!W2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!X8/'4.1 Comptes 2020 natures'!X2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!Y8/'4.1 Comptes 2020 natures'!Y2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!Z8/'4.1 Comptes 2020 natures'!Z2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AA8/'4.1 Comptes 2020 natures'!AA2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AB8/'4.1 Comptes 2020 natures'!AB2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AC8/'4.1 Comptes 2020 natures'!AC2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AD8/'4.1 Comptes 2020 natures'!AD2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AE8/'4.1 Comptes 2020 natures'!AE2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AF8/'4.1 Comptes 2020 natures'!AF2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AG8/'4.1 Comptes 2020 natures'!AG2","v":{"v":1.9043887147335423,"d":"1.90"}},{"$f":"'4.1 Comptes 2020 natures'!AH8/'4.1 Comptes 2020 natures'!AH2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AI8/'4.1 Comptes 2020 natures'!AI2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AJ8/'4.1 Comptes 2020 natures'!AJ2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AK8/'4.1 Comptes 2020 natures'!AK2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AL8/'4.1 Comptes 2020 natures'!AL2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AM8/'4.1 Comptes 2020 natures'!AM2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AN8/'4.1 Comptes 2020 natures'!AN2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AO8/'4.1 Comptes 2020 natures'!AO2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AP8/'4.1 Comptes 2020 natures'!AP2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AQ8/'4.1 Comptes 2020 natures'!AQ2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AR8/'4.1 Comptes 2020 natures'!AR2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AS8/'4.1 Comptes 2020 natures'!AS2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AT8/'4.1 Comptes 2020 natures'!AT2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AU8/'4.1 Comptes 2020 natures'!AU2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AV8/'4.1 Comptes 2020 natures'!AV2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AW8/'4.1 Comptes 2020 natures'!AW2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AX8/'4.1 Comptes 2020 natures'!AX2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AY8/'4.1 Comptes 2020 natures'!AY2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AZ8/'4.1 Comptes 2020 natures'!AZ2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!BA8/'4.1 Comptes 2020 natures'!BA2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!BB8/'4.1 Comptes 2020 natures'!BB2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!BC8/'4.1 Comptes 2020 natures'!BC2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!BD8/'4.1 Comptes 2020 natures'!BD2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!BE8/'4.1 Comptes 2020 natures'!BE2","v":{"v":0,"d":"0.00"}},{"v":1.9043887147335423,"d":"1.90"},{"v":0,"d":"0.00"},{"v":1.9043887147335423,"d":"1.90"},{"v":0,"d":"0.00"}]
[null,null,303,"Personnel temporaire administratif et d'exploitation",{"$f":"'4.1 Comptes 2020 natures'!E9/'4.1 Comptes 2020 natures'!E2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!F9/'4.1 Comptes 2020 natures'!F2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!G9/'4.1 Comptes 2020 natures'!G2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!H9/'4.1 Comptes 2020 natures'!H2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!I9/'4.1 Comptes 2020 natures'!I2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!J9/'4.1 Comptes 2020 natures'!J2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!K9/'4.1 Comptes 2020 natures'!K2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!L9/'4.1 Comptes 2020 natures'!L2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!M9/'4.1 Comptes 2020 natures'!M2","v":{"v":2.917578409919767,"d":"2.92"}},{"$f":"'4.1 Comptes 2020 natures'!N9/'4.1 Comptes 2020 natures'!N2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!O9/'4.1 Comptes 2020 natures'!O2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!P9/'4.1 Comptes 2020 natures'!P2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!Q9/'4.1 Comptes 2020 natures'!Q2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!R9/'4.1 Comptes 2020 natures'!R2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!S9/'4.1 Comptes 2020 natures'!S2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!T9/'4.1 Comptes 2020 natures'!T2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!U9/'4.1 Comptes 2020 natures'!U2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!V9/'4.1 Comptes 2020 natures'!V2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!W9/'4.1 Comptes 2020 natures'!W2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!X9/'4.1 Comptes 2020 natures'!X2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!Y9/'4.1 Comptes 2020 natures'!Y2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!Z9/'4.1 Comptes 2020 natures'!Z2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AA9/'4.1 Comptes 2020 natures'!AA2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AB9/'4.1 Comptes 2020 natures'!AB2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AC9/'4.1 Comptes 2020 natures'!AC2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AD9/'4.1 Comptes 2020 natures'!AD2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AE9/'4.1 Comptes 2020 natures'!AE2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AF9/'4.1 Comptes 2020 natures'!AF2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AG9/'4.1 Comptes 2020 natures'!AG2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AH9/'4.1 Comptes 2020 natures'!AH2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AI9/'4.1 Comptes 2020 natures'!AI2","v":{"v":0.8810572687224669,"d":"0.88"}},{"$f":"'4.1 Comptes 2020 natures'!AJ9/'4.1 Comptes 2020 natures'!AJ2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AK9/'4.1 Comptes 2020 natures'!AK2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AL9/'4.1 Comptes 2020 natures'!AL2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AM9/'4.1 Comptes 2020 natures'!AM2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AN9/'4.1 Comptes 2020 natures'!AN2","v":{"v":5.042016806722689,"d":"5.04"}},{"$f":"'4.1 Comptes 2020 natures'!AO9/'4.1 Comptes 2020 natures'!AO2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AP9/'4.1 Comptes 2020 natures'!AP2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AQ9/'4.1 Comptes 2020 natures'!AQ2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AR9/'4.1 Comptes 2020 natures'!AR2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AS9/'4.1 Comptes 2020 natures'!AS2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AT9/'4.1 Comptes 2020 natures'!AT2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AU9/'4.1 Comptes 2020 natures'!AU2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AV9/'4.1 Comptes 2020 natures'!AV2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AW9/'4.1 Comptes 2020 natures'!AW2","v":{"v":0.6556291390728477,"d":"0.66"}},{"$f":"'4.1 Comptes 2020 natures'!AX9/'4.1 Comptes 2020 natures'!AX2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AY9/'4.1 Comptes 2020 natures'!AY2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AZ9/'4.1 Comptes 2020 natures'!AZ2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!BA9/'4.1 Comptes 2020 natures'!BA2","v":{"v":0.6459948320413437,"d":"0.65"}},{"$f":"'4.1 Comptes 2020 natures'!BB9/'4.1 Comptes 2020 natures'!BB2","v":{"v":1.1347171532846716,"d":"1.13"}},{"$f":"'4.1 Comptes 2020 natures'!BC9/'4.1 Comptes 2020 natures'!BC2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!BD9/'4.1 Comptes 2020 natures'!BD2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!BE9/'4.1 Comptes 2020 natures'!BE2","v":{"v":0,"d":"0.00"}},{"v":11.276993609763787,"d":"11.28"},{"v":2.917578409919767,"d":"2.92"},{"v":0.8810572687224669,"d":"0.88"},{"v":7.478357931121551,"d":"7.48"}]
[null,null,304,"Allocations et indemnités",{"$f":"'4.1 Comptes 2020 natures'!E10/'4.1 Comptes 2020 natures'!E2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!F10/'4.1 Comptes 2020 natures'!F2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!G10/'4.1 Comptes 2020 natures'!G2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!H10/'4.1 Comptes 2020 natures'!H2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!I10/'4.1 Comptes 2020 natures'!I2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!J10/'4.1 Comptes 2020 natures'!J2","v":{"v":6.6078176878961665,"d":"6.61"}},{"$f":"'4.1 Comptes 2020 natures'!K10/'4.1 Comptes 2020 natures'!K2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!L10/'4.1 Comptes 2020 natures'!L2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!M10/'4.1 Comptes 2020 natures'!M2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!N10/'4.1 Comptes 2020 natures'!N2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!O10/'4.1 Comptes 2020 natures'!O2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!P10/'4.1 Comptes 2020 natures'!P2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!Q10/'4.1 Comptes 2020 natures'!Q2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!R10/'4.1 Comptes 2020 natures'!R2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!S10/'4.1 Comptes 2020 natures'!S2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!T10/'4.1 Comptes 2020 natures'!T2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!U10/'4.1 Comptes 2020 natures'!U2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!V10/'4.1 Comptes 2020 natures'!V2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!W10/'4.1 Comptes 2020 natures'!W2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!X10/'4.1 Comptes 2020 natures'!X2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!Y10/'4.1 Comptes 2020 natures'!Y2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!Z10/'4.1 Comptes 2020 natures'!Z2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AA10/'4.1 Comptes 2020 natures'!AA2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AB10/'4.1 Comptes 2020 natures'!AB2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AC10/'4.1 Comptes 2020 natures'!AC2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AD10/'4.1 Comptes 2020 natures'!AD2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AE10/'4.1 Comptes 2020 natures'!AE2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AF10/'4.1 Comptes 2020 natures'!AF2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AG10/'4.1 Comptes 2020 natures'!AG2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AH10/'4.1 Comptes 2020 natures'!AH2","v":{"v":19.120458891013385,"d":"19.12"}},{"$f":"'4.1 Comptes 2020 natures'!AI10/'4.1 Comptes 2020 natures'!AI2","v":{"v":7.876211453744494,"d":"7.88"}},{"$f":"'4.1 Comptes 2020 natures'!AJ10/'4.1 Comptes 2020 natures'!AJ2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AK10/'4.1 Comptes 2020 natures'!AK2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AL10/'4.1 Comptes 2020 natures'!AL2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AM10/'4.1 Comptes 2020 natures'!AM2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AN10/'4.1 Comptes 2020 natures'!AN2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AO10/'4.1 Comptes 2020 natures'!AO2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AP10/'4.1 Comptes 2020 natures'!AP2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AQ10/'4.1 Comptes 2020 natures'!AQ2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AR10/'4.1 Comptes 2020 natures'!AR2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AS10/'4.1 Comptes 2020 natures'!AS2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AT10/'4.1 Comptes 2020 natures'!AT2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AU10/'4.1 Comptes 2020 natures'!AU2","v":{"v":6.3694267515923574E-4,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AV10/'4.1 Comptes 2020 natures'!AV2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AW10/'4.1 Comptes 2020 natures'!AW2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AX10/'4.1 Comptes 2020 natures'!AX2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AY10/'4.1 Comptes 2020 natures'!AY2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AZ10/'4.1 Comptes 2020 natures'!AZ2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!BA10/'4.1 Comptes 2020 natures'!BA2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!BB10/'4.1 Comptes 2020 natures'!BB2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!BC10/'4.1 Comptes 2020 natures'!BC2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!BD10/'4.1 Comptes 2020 natures'!BD2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!BE10/'4.1 Comptes 2020 natures'!BE2","v":{"v":0,"d":"0.00"}},{"v":33.605124975329204,"d":"33.61"},{"v":6.6078176878961665,"d":"6.61"},{"v":26.99667034475788,"d":"27.00"},{"v":6.3694267515923574E-4,"d":"0.00"}]
[null,null,305,"Charges de l'employeur",{"$f":"'4.1 Comptes 2020 natures'!E11/'4.1 Comptes 2020 natures'!E2","v":{"v":77.63304442036836,"d":"77.63"}},{"$f":"'4.1 Comptes 2020 natures'!F11/'4.1 Comptes 2020 natures'!F2","v":{"v":11.839629629629629,"d":"11.84"}},{"$f":"'4.1 Comptes 2020 natures'!G11/'4.1 Comptes 2020 natures'!G2","v":{"v":32.1818556701031,"d":"32.18"}},{"$f":"'4.1 Comptes 2020 natures'!H11/'4.1 Comptes 2020 natures'!H2","v":{"v":81.5957399103139,"d":"81.60"}},{"$f":"'4.1 Comptes 2020 natures'!I11/'4.1 Comptes 2020 natures'!I2","v":{"v":121.5455935004131,"d":"121.55"}},{"$f":"'4.1 Comptes 2020 natures'!J11/'4.1 Comptes 2020 natures'!J2","v":{"v":177.41693329308785,"d":"177.42"}},{"$f":"'4.1 Comptes 2020 natures'!K11/'4.1 Comptes 2020 natures'!K2","v":{"v":68.90786686838123,"d":"68.91"}},{"$f":"'4.1 Comptes 2020 natures'!L11/'4.1 Comptes 2020 natures'!L2","v":{"v":309.81061499445235,"d":"309.81"}},{"$f":"'4.1 Comptes 2020 natures'!M11/'4.1 Comptes 2020 natures'!M2","v":{"v":132.4979941648432,"d":"132.50"}},{"$f":"'4.1 Comptes 2020 natures'!N11/'4.1 Comptes 2020 natures'!N2","v":{"v":29.08813559322034,"d":"29.09"}},{"$f":"'4.1 Comptes 2020 natures'!O11/'4.1 Comptes 2020 natures'!O2","v":{"v":84.36718292172456,"d":"84.37"}},{"$f":"'4.1 Comptes 2020 natures'!P11/'4.1 Comptes 2020 natures'!P2","v":{"v":41.77698863636363,"d":"41.78"}},{"$f":"'4.1 Comptes 2020 natures'!Q11/'4.1 Comptes 2020 natures'!Q2","v":{"v":80.44814814814815,"d":"80.45"}},{"$f":"'4.1 Comptes 2020 natures'!R11/'4.1 Comptes 2020 natures'!R2","v":{"v":112.70867469879518,"d":"112.71"}},{"$f":"'4.1 Comptes 2020 natures'!S11/'4.1 Comptes 2020 natures'!S2","v":{"v":21.63868194842407,"d":"21.64"}},{"$f":"'4.1 Comptes 2020 natures'!T11/'4.1 Comptes 2020 natures'!T2","v":{"v":65.00407569141194,"d":"65.00"}},{"$f":"'4.1 Comptes 2020 natures'!U11/'4.1 Comptes 2020 natures'!U2","v":{"v":46.74862745098039,"d":"46.75"}},{"$f":"'4.1 Comptes 2020 natures'!V11/'4.1 Comptes 2020 natures'!V2","v":{"v":105.05630733944955,"d":"105.06"}},{"$f":"'4.1 Comptes 2020 natures'!W11/'4.1 Comptes 2020 natures'!W2","v":{"v":100.68708463949842,"d":"100.69"}},{"$f":"'4.1 Comptes 2020 natures'!X11/'4.1 Comptes 2020 natures'!X2","v":{"v":29.019444444444442,"d":"29.02"}},{"$f":"'4.1 Comptes 2020 natures'!Y11/'4.1 Comptes 2020 natures'!Y2","v":{"v":148.126886035313,"d":"148.13"}},{"$f":"'4.1 Comptes 2020 natures'!Z11/'4.1 Comptes 2020 natures'!Z2","v":{"v":158.1247054973822,"d":"158.12"}},{"$f":"'4.1 Comptes 2020 natures'!AA11/'4.1 Comptes 2020 natures'!AA2","v":{"v":114.64166666666667,"d":"114.64"}},{"$f":"'4.1 Comptes 2020 natures'!AB11/'4.1 Comptes 2020 natures'!AB2","v":{"v":41.67013422818792,"d":"41.67"}},{"$f":"'4.1 Comptes 2020 natures'!AC11/'4.1 Comptes 2020 natures'!AC2","v":{"v":66.86075581395349,"d":"66.86"}},{"$f":"'4.1 Comptes 2020 natures'!AD11/'4.1 Comptes 2020 natures'!AD2","v":{"v":137.06289120715348,"d":"137.06"}},{"$f":"'4.1 Comptes 2020 natures'!AE11/'4.1 Comptes 2020 natures'!AE2","v":{"v":82.72027972027972,"d":"82.72"}},{"$f":"'4.1 Comptes 2020 natures'!AF11/'4.1 Comptes 2020 natures'!AF2","v":{"v":140.9788775510204,"d":"140.98"}},{"$f":"'4.1 Comptes 2020 natures'!AG11/'4.1 Comptes 2020 natures'!AG2","v":{"v":84.03884535005226,"d":"84.04"}},{"$f":"'4.1 Comptes 2020 natures'!AH11/'4.1 Comptes 2020 natures'!AH2","v":{"v":104.45172084130019,"d":"104.45"}},{"$f":"'4.1 Comptes 2020 natures'!AI11/'4.1 Comptes 2020 natures'!AI2","v":{"v":39.33237885462555,"d":"39.33"}},{"$f":"'4.1 Comptes 2020 natures'!AJ11/'4.1 Comptes 2020 natures'!AJ2","v":{"v":60.880152671755724,"d":"60.88"}},{"$f":"'4.1 Comptes 2020 natures'!AK11/'4.1 Comptes 2020 natures'!AK2","v":{"v":1.93844327176781,"d":"1.94"}},{"$f":"'4.1 Comptes 2020 natures'!AL11/'4.1 Comptes 2020 natures'!AL2","v":{"v":89.65832599118943,"d":"89.66"}},{"$f":"'4.1 Comptes 2020 natures'!AM11/'4.1 Comptes 2020 natures'!AM2","v":{"v":55.47667203867849,"d":"55.48"}},{"$f":"'4.1 Comptes 2020 natures'!AN11/'4.1 Comptes 2020 natures'!AN2","v":{"v":79.16848739495798,"d":"79.17"}},{"$f":"'4.1 Comptes 2020 natures'!AO11/'4.1 Comptes 2020 natures'!AO2","v":{"v":147.80732217573222,"d":"147.81"}},{"$f":"'4.1 Comptes 2020 natures'!AP11/'4.1 Comptes 2020 natures'!AP2","v":{"v":176.88642533936653,"d":"176.89"}},{"$f":"'4.1 Comptes 2020 natures'!AQ11/'4.1 Comptes 2020 natures'!AQ2","v":{"v":58.317364341085266,"d":"58.32"}},{"$f":"'4.1 Comptes 2020 natures'!AR11/'4.1 Comptes 2020 natures'!AR2","v":{"v":117.15288994457642,"d":"117.15"}},{"$f":"'4.1 Comptes 2020 natures'!AS11/'4.1 Comptes 2020 natures'!AS2","v":{"v":91.14986486486485,"d":"91.15"}},{"$f":"'4.1 Comptes 2020 natures'!AT11/'4.1 Comptes 2020 natures'!AT2","v":{"v":57.304620622568095,"d":"57.30"}},{"$f":"'4.1 Comptes 2020 natures'!AU11/'4.1 Comptes 2020 natures'!AU2","v":{"v":48.27022292993631,"d":"48.27"}},{"$f":"'4.1 Comptes 2020 natures'!AV11/'4.1 Comptes 2020 natures'!AV2","v":{"v":73.450625,"d":"73.45"}},{"$f":"'4.1 Comptes 2020 natures'!AW11/'4.1 Comptes 2020 natures'!AW2","v":{"v":86.65980132450332,"d":"86.66"}},{"$f":"'4.1 Comptes 2020 natures'!AX11/'4.1 Comptes 2020 natures'!AX2","v":{"v":74.3842541436464,"d":"74.38"}},{"$f":"'4.1 Comptes 2020 natures'!AY11/'4.1 Comptes 2020 natures'!AY2","v":{"v":54.80936599423631,"d":"54.81"}},{"$f":"'4.1 Comptes 2020 natures'!AZ11/'4.1 Comptes 2020 natures'!AZ2","v":{"v":84.30059171597632,"d":"84.30"}},{"$f":"'4.1 Comptes 2020 natures'!BA11/'4.1 Comptes 2020 natures'!BA2","v":{"v":46.52286821705426,"d":"46.52"}},{"$f":"'4.1 Comptes 2020 natures'!BB11/'4.1 Comptes 2020 natures'!BB2","v":{"v":184.4160583941606,"d":"184.42"}},{"$f":"'4.1 Comptes 2020 natures'!BC11/'4.1 Comptes 2020 natures'!BC2","v":{"v":51.74186170212766,"d":"51.74"}},{"$f":"'4.1 Comptes 2020 natures'!BD11/'4.1 Comptes 2020 natures'!BD2","v":{"v":273.89462231893066,"d":"273.89"}},{"$f":"'4.1 Comptes 2020 natures'!BE11/'4.1 Comptes 2020 natures'!BE2","v":{"v":79.39598214285714,"d":"79.40"}},{"v":4841.568588269961,"d":"4,841.57"},{"v":1700.9531795196096,"d":"1,700.95"},{"v":1207.908738882135,"d":"1,207.91"},{"v":1932.7066698682158,"d":"1,932.71"}]
[null,null,306,"Prestations sociales de l'employeur",{"$f":"'4.1 Comptes 2020 natures'!E12/'4.1 Comptes 2020 natures'!E2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!F12/'4.1 Comptes 2020 natures'!F2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!G12/'4.1 Comptes 2020 natures'!G2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!H12/'4.1 Comptes 2020 natures'!H2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!I12/'4.1 Comptes 2020 natures'!I2","v":{"v":0.8344120077113742,"d":"0.83"}},{"$f":"'4.1 Comptes 2020 natures'!J12/'4.1 Comptes 2020 natures'!J2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!K12/'4.1 Comptes 2020 natures'!K2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!L12/'4.1 Comptes 2020 natures'!L2","v":{"v":4.1540259946108735,"d":"4.15"}},{"$f":"'4.1 Comptes 2020 natures'!M12/'4.1 Comptes 2020 natures'!M2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!N12/'4.1 Comptes 2020 natures'!N2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!O12/'4.1 Comptes 2020 natures'!O2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!P12/'4.1 Comptes 2020 natures'!P2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!Q12/'4.1 Comptes 2020 natures'!Q2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!R12/'4.1 Comptes 2020 natures'!R2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!S12/'4.1 Comptes 2020 natures'!S2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!T12/'4.1 Comptes 2020 natures'!T2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!U12/'4.1 Comptes 2020 natures'!U2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!V12/'4.1 Comptes 2020 natures'!V2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!W12/'4.1 Comptes 2020 natures'!W2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!X12/'4.1 Comptes 2020 natures'!X2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!Y12/'4.1 Comptes 2020 natures'!Y2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!Z12/'4.1 Comptes 2020 natures'!Z2","v":{"v":0.32722513089005234,"d":"0.33"}},{"$f":"'4.1 Comptes 2020 natures'!AA12/'4.1 Comptes 2020 natures'!AA2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AB12/'4.1 Comptes 2020 natures'!AB2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AC12/'4.1 Comptes 2020 natures'!AC2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AD12/'4.1 Comptes 2020 natures'!AD2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AE12/'4.1 Comptes 2020 natures'!AE2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AF12/'4.1 Comptes 2020 natures'!AF2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AG12/'4.1 Comptes 2020 natures'!AG2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AH12/'4.1 Comptes 2020 natures'!AH2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AI12/'4.1 Comptes 2020 natures'!AI2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AJ12/'4.1 Comptes 2020 natures'!AJ2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AK12/'4.1 Comptes 2020 natures'!AK2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AL12/'4.1 Comptes 2020 natures'!AL2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AM12/'4.1 Comptes 2020 natures'!AM2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AN12/'4.1 Comptes 2020 natures'!AN2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AO12/'4.1 Comptes 2020 natures'!AO2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AP12/'4.1 Comptes 2020 natures'!AP2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AQ12/'4.1 Comptes 2020 natures'!AQ2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AR12/'4.1 Comptes 2020 natures'!AR2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AS12/'4.1 Comptes 2020 natures'!AS2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AT12/'4.1 Comptes 2020 natures'!AT2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AU12/'4.1 Comptes 2020 natures'!AU2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AV12/'4.1 Comptes 2020 natures'!AV2","v":{"v":0.08333333333333333,"d":"0.08"}},{"$f":"'4.1 Comptes 2020 natures'!AW12/'4.1 Comptes 2020 natures'!AW2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AX12/'4.1 Comptes 2020 natures'!AX2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AY12/'4.1 Comptes 2020 natures'!AY2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AZ12/'4.1 Comptes 2020 natures'!AZ2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!BA12/'4.1 Comptes 2020 natures'!BA2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!BB12/'4.1 Comptes 2020 natures'!BB2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!BC12/'4.1 Comptes 2020 natures'!BC2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!BD12/'4.1 Comptes 2020 natures'!BD2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!BE12/'4.1 Comptes 2020 natures'!BE2","v":{"v":0,"d":"0.00"}},{"v":5.398996466545633,"d":"5.40"},{"v":4.988438002322248,"d":"4.99"},{"v":0.32722513089005234,"d":"0.33"},{"v":0.08333333333333333,"d":"0.08"}]
[null,null,309,"Autres charges du personnel",{"$f":"'4.1 Comptes 2020 natures'!E13/'4.1 Comptes 2020 natures'!E2","v":{"v":5.592307692307692,"d":"5.59"}},{"$f":"'4.1 Comptes 2020 natures'!F13/'4.1 Comptes 2020 natures'!F2","v":{"v":0.6277777777777778,"d":"0.63"}},{"$f":"'4.1 Comptes 2020 natures'!G13/'4.1 Comptes 2020 natures'!G2","v":{"v":2.7008247422680416,"d":"2.70"}},{"$f":"'4.1 Comptes 2020 natures'!H13/'4.1 Comptes 2020 natures'!H2","v":{"v":3.881165919282511,"d":"3.88"}},{"$f":"'4.1 Comptes 2020 natures'!I13/'4.1 Comptes 2020 natures'!I2","v":{"v":4.78375103277334,"d":"4.78"}},{"$f":"'4.1 Comptes 2020 natures'!J13/'4.1 Comptes 2020 natures'!J2","v":{"v":5.516782372472079,"d":"5.52"}},{"$f":"'4.1 Comptes 2020 natures'!K13/'4.1 Comptes 2020 natures'!K2","v":{"v":14.164201966717096,"d":"14.16"}},{"$f":"'4.1 Comptes 2020 natures'!L13/'4.1 Comptes 2020 natures'!L2","v":{"v":19.423140751307656,"d":"19.42"}},{"$f":"'4.1 Comptes 2020 natures'!M13/'4.1 Comptes 2020 natures'!M2","v":{"v":4.23384390955507,"d":"4.23"}},{"$f":"'4.1 Comptes 2020 natures'!N13/'4.1 Comptes 2020 natures'!N2","v":{"v":9.023728813559321,"d":"9.02"}},{"$f":"'4.1 Comptes 2020 natures'!O13/'4.1 Comptes 2020 natures'!O2","v":{"v":3.2371703641691085,"d":"3.24"}},{"$f":"'4.1 Comptes 2020 natures'!P13/'4.1 Comptes 2020 natures'!P2","v":{"v":16.55587121212121,"d":"16.56"}},{"$f":"'4.1 Comptes 2020 natures'!Q13/'4.1 Comptes 2020 natures'!Q2","v":{"v":7.314814814814815,"d":"7.31"}},{"$f":"'4.1 Comptes 2020 natures'!R13/'4.1 Comptes 2020 natures'!R2","v":{"v":2.04289156626506,"d":"2.04"}},{"$f":"'4.1 Comptes 2020 natures'!S13/'4.1 Comptes 2020 natures'!S2","v":{"v":1.369054441260745,"d":"1.37"}},{"$f":"'4.1 Comptes 2020 natures'!T13/'4.1 Comptes 2020 natures'!T2","v":{"v":0.87372634643377,"d":"0.87"}},{"$f":"'4.1 Comptes 2020 natures'!U13/'4.1 Comptes 2020 natures'!U2","v":{"v":3.2549019607843137,"d":"3.25"}},{"$f":"'4.1 Comptes 2020 natures'!V13/'4.1 Comptes 2020 natures'!V2","v":{"v":5.722935779816513,"d":"5.72"}},{"$f":"'4.1 Comptes 2020 natures'!W13/'4.1 Comptes 2020 natures'!W2","v":{"v":5.204796238244514,"d":"5.20"}},{"$f":"'4.1 Comptes 2020 natures'!X13/'4.1 Comptes 2020 natures'!X2","v":{"v":5.06929012345679,"d":"5.07"}},{"$f":"'4.1 Comptes 2020 natures'!Y13/'4.1 Comptes 2020 natures'!Y2","v":{"v":4.017495987158909,"d":"4.02"}},{"$f":"'4.1 Comptes 2020 natures'!Z13/'4.1 Comptes 2020 natures'!Z2","v":{"v":12.194633507853403,"d":"12.19"}},{"$f":"'4.1 Comptes 2020 natures'!AA13/'4.1 Comptes 2020 natures'!AA2","v":{"v":10.367708333333333,"d":"10.37"}},{"$f":"'4.1 Comptes 2020 natures'!AB13/'4.1 Comptes 2020 natures'!AB2","v":{"v":0.40268456375838924,"d":"0.40"}},{"$f":"'4.1 Comptes 2020 natures'!AC13/'4.1 Comptes 2020 natures'!AC2","v":{"v":11.152325581395349,"d":"11.15"}},{"$f":"'4.1 Comptes 2020 natures'!AD13/'4.1 Comptes 2020 natures'!AD2","v":{"v":12.142771982116244,"d":"12.14"}},{"$f":"'4.1 Comptes 2020 natures'!AE13/'4.1 Comptes 2020 natures'!AE2","v":{"v":3.0307692307692307,"d":"3.03"}},{"$f":"'4.1 Comptes 2020 natures'!AF13/'4.1 Comptes 2020 natures'!AF2","v":{"v":2.0964285714285715,"d":"2.10"}},{"$f":"'4.1 Comptes 2020 natures'!AG13/'4.1 Comptes 2020 natures'!AG2","v":{"v":4.95067920585162,"d":"4.95"}},{"$f":"'4.1 Comptes 2020 natures'!AH13/'4.1 Comptes 2020 natures'!AH2","v":{"v":1.731357552581262,"d":"1.73"}},{"$f":"'4.1 Comptes 2020 natures'!AI13/'4.1 Comptes 2020 natures'!AI2","v":{"v":0.7048458149779736,"d":"0.70"}},{"$f":"'4.1 Comptes 2020 natures'!AJ13/'4.1 Comptes 2020 natures'!AJ2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AK13/'4.1 Comptes 2020 natures'!AK2","v":{"v":6.818585751978891,"d":"6.82"}},{"$f":"'4.1 Comptes 2020 natures'!AL13/'4.1 Comptes 2020 natures'!AL2","v":{"v":1.5030837004405286,"d":"1.50"}},{"$f":"'4.1 Comptes 2020 natures'!AM13/'4.1 Comptes 2020 natures'!AM2","v":{"v":1.3385979049153909,"d":"1.34"}},{"$f":"'4.1 Comptes 2020 natures'!AN13/'4.1 Comptes 2020 natures'!AN2","v":{"v":4.632773109243697,"d":"4.63"}},{"$f":"'4.1 Comptes 2020 natures'!AO13/'4.1 Comptes 2020 natures'!AO2","v":{"v":13.00071129707113,"d":"13.00"}},{"$f":"'4.1 Comptes 2020 natures'!AP13/'4.1 Comptes 2020 natures'!AP2","v":{"v":7.929562594268477,"d":"7.93"}},{"$f":"'4.1 Comptes 2020 natures'!AQ13/'4.1 Comptes 2020 natures'!AQ2","v":{"v":3.7851937984496122,"d":"3.79"}},{"$f":"'4.1 Comptes 2020 natures'!AR13/'4.1 Comptes 2020 natures'!AR2","v":{"v":3.854671417260491,"d":"3.85"}},{"$f":"'4.1 Comptes 2020 natures'!AS13/'4.1 Comptes 2020 natures'!AS2","v":{"v":4.698783783783783,"d":"4.70"}},{"$f":"'4.1 Comptes 2020 natures'!AT13/'4.1 Comptes 2020 natures'!AT2","v":{"v":10.73501945525292,"d":"10.74"}},{"$f":"'4.1 Comptes 2020 natures'!AU13/'4.1 Comptes 2020 natures'!AU2","v":{"v":3.803662420382165,"d":"3.80"}},{"$f":"'4.1 Comptes 2020 natures'!AV13/'4.1 Comptes 2020 natures'!AV2","v":{"v":3.8800624999999997,"d":"3.88"}},{"$f":"'4.1 Comptes 2020 natures'!AW13/'4.1 Comptes 2020 natures'!AW2","v":{"v":10.099933774834437,"d":"10.10"}},{"$f":"'4.1 Comptes 2020 natures'!AX13/'4.1 Comptes 2020 natures'!AX2","v":{"v":4.2331491712707185,"d":"4.23"}},{"$f":"'4.1 Comptes 2020 natures'!AY13/'4.1 Comptes 2020 natures'!AY2","v":{"v":1.3438040345821325,"d":"1.34"}},{"$f":"'4.1 Comptes 2020 natures'!AZ13/'4.1 Comptes 2020 natures'!AZ2","v":{"v":3.8051775147928995,"d":"3.81"}},{"$f":"'4.1 Comptes 2020 natures'!BA13/'4.1 Comptes 2020 natures'!BA2","v":{"v":3.8113695090439275,"d":"3.81"}},{"$f":"'4.1 Comptes 2020 natures'!BB13/'4.1 Comptes 2020 natures'!BB2","v":{"v":15.57043795620438,"d":"15.57"}},{"$f":"'4.1 Comptes 2020 natures'!BC13/'4.1 Comptes 2020 natures'!BC2","v":{"v":2.7531914893617024,"d":"2.75"}},{"$f":"'4.1 Comptes 2020 natures'!BD13/'4.1 Comptes 2020 natures'!BD2","v":{"v":12.094591234069009,"d":"12.09"}},{"$f":"'4.1 Comptes 2020 natures'!BE13/'4.1 Comptes 2020 natures'!BE2","v":{"v":0,"d":"0.00"}},{"v":303.077040573818,"d":"303.08"},{"v":115.52368770193061,"d":"115.52"},{"v":67.86099045468106,"d":"67.86"},{"v":119.6923624172063,"d":"119.69"}]
[]
[null,31,null,"Charges de biens et de services et autres charges d'exploitation",{"$f":"E16+E17+E18+E19+E20+E21+E22+E23+E24+E25","v":{"v":563.0321018418201,"d":"563.03"}},{"$f":"F16+F17+F18+F19+F20+F21+F22+F23+F24+F25","v":{"v":750.3414814814815,"d":"750.34"}},{"v":507.9751134020619,"d":"507.98"},{"v":629.5332735426009,"d":"629.53"},{"v":744.7806196640045,"d":"744.78"},{"v":595.3164835496528,"d":"595.32"},{"v":615.0002155824509,"d":"615.00"},{"v":1574.0885893168488,"d":"1,574.09"},{"v":1274.360094821298,"d":"1,274.36"},{"v":578.9305084745762,"d":"578.93"},{"v":491.162662201758,"d":"491.16"},{"v":925.0642045454546,"d":"925.06"},{"v":436.48148148148147,"d":"436.48"},{"v":612.5264096385542,"d":"612.53"},{"v":1107.191805157593,"d":"1,107.19"},{"v":890.4746288209608,"d":"890.47"},{"v":875.6544313725491,"d":"875.65"},{"v":1294.2118119266056,"d":"1,294.21"},{"v":565.3777366771159,"d":"565.38"},{"v":1513.9546296296296,"d":"1,513.95"},{"v":959.7391332263243,"d":"959.74"},{"v":1638.8751897905754,"d":"1,638.88"},{"v":1423.4024999999997,"d":"1,423.40"},{"v":1447.41033557047,"d":"1,447.41"},{"v":1438.2612209302326,"d":"1,438.26"},{"v":1208.2533383010432,"d":"1,208.25"},{"v":1552.3910314685313,"d":"1,552.39"},{"v":1885.1435714285715,"d":"1,885.14"},{"v":891.7174764890284,"d":"891.72"},{"v":949.045414913958,"d":"949.05"},{"v":1238.7213656387664,"d":"1,238.72"},{"v":1769.9041984732823,"d":"1,769.90"},{"v":674.2911926121371,"d":"674.29"},{"v":1285.0181674008809,"d":"1,285.02"},{"v":819.1920789685738,"d":"819.19"},{"v":1140.8404201680673,"d":"1,140.84"},{"v":1240.3332552301254,"d":"1,240.33"},{"v":776.6219306184012,"d":"776.62"},{"v":704.3634573643411,"d":"704.36"},{"v":1183.4750514647667,"d":"1,183.48"},{"v":715.8382162162161,"d":"715.84"},{"v":673.4219357976654,"d":"673.42"},{"v":1269.7637579617833,"d":"1,269.76"},{"v":726.7149333333334,"d":"726.71"},{"v":728.4180662251655,"d":"728.42"},{"v":782.3300552486188,"d":"782.33"},{"v":1112.8106340057636,"d":"1,112.81"},{"v":610.5471597633135,"d":"610.55"},{"v":1330.8124031007753,"d":"1,330.81"},{"v":929.1308394160585,"d":"929.13"},{"v":733.1136170212766,"d":"733.11"},{"v":981.1066692570719,"d":"981.11"},{"v":748.8897321428572,"d":"748.89"},{"v":52115.35663267647,"d":"52,115.36"},{"v":15031.503653498865,"d":"15,031.50"},{"v":17916.81940586042,"d":"17,916.82"},{"v":19167.033573317196,"d":"19,167.03"}]
[null,null,310,"Charges de matériel et de marchandises",{"$f":"'4.1 Comptes 2020 natures'!E16/'4.1 Comptes 2020 natures'!E2","v":{"v":59.82329360780065,"d":"59.82"}},{"$f":"'4.1 Comptes 2020 natures'!F16/'4.1 Comptes 2020 natures'!F2","v":{"v":65.82666666666667,"d":"65.83"}},{"$f":"'4.1 Comptes 2020 natures'!G16/'4.1 Comptes 2020 natures'!G2","v":{"v":27.17319587628866,"d":"27.17"}},{"$f":"'4.1 Comptes 2020 natures'!H16/'4.1 Comptes 2020 natures'!H2","v":{"v":65.06289237668162,"d":"65.06"}},{"$f":"'4.1 Comptes 2020 natures'!I16/'4.1 Comptes 2020 natures'!I2","v":{"v":82.48185072982649,"d":"82.48"}},{"$f":"'4.1 Comptes 2020 natures'!J16/'4.1 Comptes 2020 natures'!J2","v":{"v":84.56231210383338,"d":"84.56"}},{"$f":"'4.1 Comptes 2020 natures'!K16/'4.1 Comptes 2020 natures'!K2","v":{"v":87.96234114977307,"d":"87.96"}},{"$f":"'4.1 Comptes 2020 natures'!L16/'4.1 Comptes 2020 natures'!L2","v":{"v":143.7047741321921,"d":"143.70"}},{"$f":"'4.1 Comptes 2020 natures'!M16/'4.1 Comptes 2020 natures'!M2","v":{"v":142.7202042304887,"d":"142.72"}},{"$f":"'4.1 Comptes 2020 natures'!N16/'4.1 Comptes 2020 natures'!N2","v":{"v":74.42542372881357,"d":"74.43"}},{"$f":"'4.1 Comptes 2020 natures'!O16/'4.1 Comptes 2020 natures'!O2","v":{"v":72.78246825729036,"d":"72.78"}},{"$f":"'4.1 Comptes 2020 natures'!P16/'4.1 Comptes 2020 natures'!P2","v":{"v":111.25996212121213,"d":"111.26"}},{"$f":"'4.1 Comptes 2020 natures'!Q16/'4.1 Comptes 2020 natures'!Q2","v":{"v":78.05416666666667,"d":"78.05"}},{"$f":"'4.1 Comptes 2020 natures'!R16/'4.1 Comptes 2020 natures'!R2","v":{"v":81.90325301204818,"d":"81.90"}},{"$f":"'4.1 Comptes 2020 natures'!S16/'4.1 Comptes 2020 natures'!S2","v":{"v":114.14025787965615,"d":"114.14"}},{"$f":"'4.1 Comptes 2020 natures'!T16/'4.1 Comptes 2020 natures'!T2","v":{"v":81.64282387190684,"d":"81.64"}},{"$f":"'4.1 Comptes 2020 natures'!U16/'4.1 Comptes 2020 natures'!U2","v":{"v":70.47364705882353,"d":"70.47"}},{"$f":"'4.1 Comptes 2020 natures'!V16/'4.1 Comptes 2020 natures'!V2","v":{"v":99.29841743119266,"d":"99.30"}},{"$f":"'4.1 Comptes 2020 natures'!W16/'4.1 Comptes 2020 natures'!W2","v":{"v":74.70064890282131,"d":"74.70"}},{"$f":"'4.1 Comptes 2020 natures'!X16/'4.1 Comptes 2020 natures'!X2","v":{"v":238.6633024691358,"d":"238.66"}},{"$f":"'4.1 Comptes 2020 natures'!Y16/'4.1 Comptes 2020 natures'!Y2","v":{"v":118.43430979133225,"d":"118.43"}},{"$f":"'4.1 Comptes 2020 natures'!Z16/'4.1 Comptes 2020 natures'!Z2","v":{"v":211.49035340314137,"d":"211.49"}},{"$f":"'4.1 Comptes 2020 natures'!AA16/'4.1 Comptes 2020 natures'!AA2","v":{"v":41.760937500000004,"d":"41.76"}},{"$f":"'4.1 Comptes 2020 natures'!AB16/'4.1 Comptes 2020 natures'!AB2","v":{"v":164.13932885906038,"d":"164.14"}},{"$f":"'4.1 Comptes 2020 natures'!AC16/'4.1 Comptes 2020 natures'!AC2","v":{"v":184.09211240310077,"d":"184.09"}},{"$f":"'4.1 Comptes 2020 natures'!AD16/'4.1 Comptes 2020 natures'!AD2","v":{"v":97.5327123695976,"d":"97.53"}},{"$f":"'4.1 Comptes 2020 natures'!AE16/'4.1 Comptes 2020 natures'!AE2","v":{"v":113.44423076923077,"d":"113.44"}},{"$f":"'4.1 Comptes 2020 natures'!AF16/'4.1 Comptes 2020 natures'!AF2","v":{"v":193.70377551020408,"d":"193.70"}},{"$f":"'4.1 Comptes 2020 natures'!AG16/'4.1 Comptes 2020 natures'!AG2","v":{"v":120.79507314524555,"d":"120.80"}},{"$f":"'4.1 Comptes 2020 natures'!AH16/'4.1 Comptes 2020 natures'!AH2","v":{"v":144.68154875717016,"d":"144.68"}},{"$f":"'4.1 Comptes 2020 natures'!AI16/'4.1 Comptes 2020 natures'!AI2","v":{"v":23.456607929515418,"d":"23.46"}},{"$f":"'4.1 Comptes 2020 natures'!AJ16/'4.1 Comptes 2020 natures'!AJ2","v":{"v":184.29541984732825,"d":"184.30"}},{"$f":"'4.1 Comptes 2020 natures'!AK16/'4.1 Comptes 2020 natures'!AK2","v":{"v":118.40589445910291,"d":"118.41"}},{"$f":"'4.1 Comptes 2020 natures'!AL16/'4.1 Comptes 2020 natures'!AL2","v":{"v":94.48437885462556,"d":"94.48"}},{"$f":"'4.1 Comptes 2020 natures'!AM16/'4.1 Comptes 2020 natures'!AM2","v":{"v":42.84756647864626,"d":"42.85"}},{"$f":"'4.1 Comptes 2020 natures'!AN16/'4.1 Comptes 2020 natures'!AN2","v":{"v":182.86512605042017,"d":"182.87"}},{"$f":"'4.1 Comptes 2020 natures'!AO16/'4.1 Comptes 2020 natures'!AO2","v":{"v":183.70391631799163,"d":"183.70"}},{"$f":"'4.1 Comptes 2020 natures'!AP16/'4.1 Comptes 2020 natures'!AP2","v":{"v":103.935173453997,"d":"103.94"}},{"$f":"'4.1 Comptes 2020 natures'!AQ16/'4.1 Comptes 2020 natures'!AQ2","v":{"v":20.295736434108527,"d":"20.30"}},{"$f":"'4.1 Comptes 2020 natures'!AR16/'4.1 Comptes 2020 natures'!AR2","v":{"v":73.91706254948535,"d":"73.92"}},{"$f":"'4.1 Comptes 2020 natures'!AS16/'4.1 Comptes 2020 natures'!AS2","v":{"v":103.45966216216216,"d":"103.46"}},{"$f":"'4.1 Comptes 2020 natures'!AT16/'4.1 Comptes 2020 natures'!AT2","v":{"v":102.48043774319066,"d":"102.48"}},{"$f":"'4.1 Comptes 2020 natures'!AU16/'4.1 Comptes 2020 natures'!AU2","v":{"v":81.33834394904459,"d":"81.34"}},{"$f":"'4.1 Comptes 2020 natures'!AV16/'4.1 Comptes 2020 natures'!AV2","v":{"v":75.20652083333333,"d":"75.21"}},{"$f":"'4.1 Comptes 2020 natures'!AW16/'4.1 Comptes 2020 natures'!AW2","v":{"v":47.18092715231788,"d":"47.18"}},{"$f":"'4.1 Comptes 2020 natures'!AX16/'4.1 Comptes 2020 natures'!AX2","v":{"v":81.0210497237569,"d":"81.02"}},{"$f":"'4.1 Comptes 2020 natures'!AY16/'4.1 Comptes 2020 natures'!AY2","v":{"v":242.5621037463977,"d":"242.56"}},{"$f":"'4.1 Comptes 2020 natures'!AZ16/'4.1 Comptes 2020 natures'!AZ2","v":{"v":44.66591715976331,"d":"44.67"}},{"$f":"'4.1 Comptes 2020 natures'!BA16/'4.1 Comptes 2020 natures'!BA2","v":{"v":51.685374677002585,"d":"51.69"}},{"$f":"'4.1 Comptes 2020 natures'!BB16/'4.1 Comptes 2020 natures'!BB2","v":{"v":87.38880474452556,"d":"87.39"}},{"$f":"'4.1 Comptes 2020 natures'!BC16/'4.1 Comptes 2020 natures'!BC2","v":{"v":21.39654255319149,"d":"21.40"}},{"$f":"'4.1 Comptes 2020 natures'!BD16/'4.1 Comptes 2020 natures'!BD2","v":{"v":112.21865247124651,"d":"112.22"}},{"$f":"'4.1 Comptes 2020 natures'!BE16/'4.1 Comptes 2020 natures'!BE2","v":{"v":116.65603571428571,"d":"116.66"}},{"$f":"SUM(E16:BE16)","v":{"v":5442.203539786639,"d":"5,442.20"}},{"$f":"SUM(E16:W16)","v":{"v":1617.9985998039829,"d":"1,618.00"}},{"$f":"SUM(X16:AJ16)","v":{"v":1836.4897127540628,"d":"1,836.49"}},{"$f":"SUM(AK16:BE16)","v":{"v":1987.7152272285957,"d":"1,987.72"}}]
[null,null,311,"Immobilisation ne pouvant être portées à l'actif",{"$f":"'4.1 Comptes 2020 natures'!E17/'4.1 Comptes 2020 natures'!E2","v":{"v":61.002221018418204,"d":"61.00"}},{"$f":"'4.1 Comptes 2020 natures'!F17/'4.1 Comptes 2020 natures'!F2","v":{"v":12.597407407407408,"d":"12.60"}},{"$f":"'4.1 Comptes 2020 natures'!G17/'4.1 Comptes 2020 natures'!G2","v":{"v":26.96536082474227,"d":"26.97"}},{"$f":"'4.1 Comptes 2020 natures'!H17/'4.1 Comptes 2020 natures'!H2","v":{"v":31.00964125560538,"d":"31.01"}},{"$f":"'4.1 Comptes 2020 natures'!I17/'4.1 Comptes 2020 natures'!I2","v":{"v":25.383337923437068,"d":"25.38"}},{"$f":"'4.1 Comptes 2020 natures'!J17/'4.1 Comptes 2020 natures'!J2","v":{"v":7.164699667974646,"d":"7.16"}},{"$f":"'4.1 Comptes 2020 natures'!K17/'4.1 Comptes 2020 natures'!K2","v":{"v":11.458074886535552,"d":"11.46"}},{"$f":"'4.1 Comptes 2020 natures'!L17/'4.1 Comptes 2020 natures'!L2","v":{"v":46.66648042478998,"d":"46.67"}},{"$f":"'4.1 Comptes 2020 natures'!M17/'4.1 Comptes 2020 natures'!M2","v":{"v":112.74135667396061,"d":"112.74"}},{"$f":"'4.1 Comptes 2020 natures'!N17/'4.1 Comptes 2020 natures'!N2","v":{"v":44.918644067796606,"d":"44.92"}},{"$f":"'4.1 Comptes 2020 natures'!O17/'4.1 Comptes 2020 natures'!O2","v":{"v":16.949289800474396,"d":"16.95"}},{"$f":"'4.1 Comptes 2020 natures'!P17/'4.1 Comptes 2020 natures'!P2","v":{"v":46.97897727272728,"d":"46.98"}},{"$f":"'4.1 Comptes 2020 natures'!Q17/'4.1 Comptes 2020 natures'!Q2","v":{"v":1.8347222222222224,"d":"1.83"}},{"$f":"'4.1 Comptes 2020 natures'!R17/'4.1 Comptes 2020 natures'!R2","v":{"v":2.495542168674699,"d":"2.50"}},{"$f":"'4.1 Comptes 2020 natures'!S17/'4.1 Comptes 2020 natures'!S2","v":{"v":13.184957020057308,"d":"13.18"}},{"$f":"'4.1 Comptes 2020 natures'!T17/'4.1 Comptes 2020 natures'!T2","v":{"v":28.770960698689958,"d":"28.77"}},{"$f":"'4.1 Comptes 2020 natures'!U17/'4.1 Comptes 2020 natures'!U2","v":{"v":26.417058823529413,"d":"26.42"}},{"$f":"'4.1 Comptes 2020 natures'!V17/'4.1 Comptes 2020 natures'!V2","v":{"v":74.31731651376147,"d":"74.32"}},{"$f":"'4.1 Comptes 2020 natures'!W17/'4.1 Comptes 2020 natures'!W2","v":{"v":20.617680250783696,"d":"20.62"}},{"$f":"'4.1 Comptes 2020 natures'!X17/'4.1 Comptes 2020 natures'!X2","v":{"v":19.915432098765432,"d":"19.92"}},{"$f":"'4.1 Comptes 2020 natures'!Y17/'4.1 Comptes 2020 natures'!Y2","v":{"v":21.339935794542537,"d":"21.34"}},{"$f":"'4.1 Comptes 2020 natures'!Z17/'4.1 Comptes 2020 natures'!Z2","v":{"v":27.033049738219894,"d":"27.03"}},{"$f":"'4.1 Comptes 2020 natures'!AA17/'4.1 Comptes 2020 natures'!AA2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AB17/'4.1 Comptes 2020 natures'!AB2","v":{"v":1.342281879194631,"d":"1.34"}},{"$f":"'4.1 Comptes 2020 natures'!AC17/'4.1 Comptes 2020 natures'!AC2","v":{"v":34.228003875968994,"d":"34.23"}},{"$f":"'4.1 Comptes 2020 natures'!AD17/'4.1 Comptes 2020 natures'!AD2","v":{"v":93.83038748137109,"d":"93.83"}},{"$f":"'4.1 Comptes 2020 natures'!AE17/'4.1 Comptes 2020 natures'!AE2","v":{"v":35.452709790209795,"d":"35.45"}},{"$f":"'4.1 Comptes 2020 natures'!AF17/'4.1 Comptes 2020 natures'!AF2","v":{"v":98.39877551020409,"d":"98.40"}},{"$f":"'4.1 Comptes 2020 natures'!AG17/'4.1 Comptes 2020 natures'!AG2","v":{"v":42.25885579937304,"d":"42.26"}},{"$f":"'4.1 Comptes 2020 natures'!AH17/'4.1 Comptes 2020 natures'!AH2","v":{"v":14.53068068833652,"d":"14.53"}},{"$f":"'4.1 Comptes 2020 natures'!AI17/'4.1 Comptes 2020 natures'!AI2","v":{"v":2.352422907488987,"d":"2.35"}},{"$f":"'4.1 Comptes 2020 natures'!AJ17/'4.1 Comptes 2020 natures'!AJ2","v":{"v":7.633587786259542,"d":"7.63"}},{"$f":"'4.1 Comptes 2020 natures'!AK17/'4.1 Comptes 2020 natures'!AK2","v":{"v":62.97535092348284,"d":"62.98"}},{"$f":"'4.1 Comptes 2020 natures'!AL17/'4.1 Comptes 2020 natures'!AL2","v":{"v":3.8803083700440526,"d":"3.88"}},{"$f":"'4.1 Comptes 2020 natures'!AM17/'4.1 Comptes 2020 natures'!AM2","v":{"v":15.691337630942789,"d":"15.69"}},{"$f":"'4.1 Comptes 2020 natures'!AN17/'4.1 Comptes 2020 natures'!AN2","v":{"v":122.10714285714286,"d":"122.11"}},{"$f":"'4.1 Comptes 2020 natures'!AO17/'4.1 Comptes 2020 natures'!AO2","v":{"v":28.065464435146446,"d":"28.07"}},{"$f":"'4.1 Comptes 2020 natures'!AP17/'4.1 Comptes 2020 natures'!AP2","v":{"v":24.809653092006034,"d":"24.81"}},{"$f":"'4.1 Comptes 2020 natures'!AQ17/'4.1 Comptes 2020 natures'!AQ2","v":{"v":27.05736434108527,"d":"27.06"}},{"$f":"'4.1 Comptes 2020 natures'!AR17/'4.1 Comptes 2020 natures'!AR2","v":{"v":59.64330958036421,"d":"59.64"}},{"$f":"'4.1 Comptes 2020 natures'!AS17/'4.1 Comptes 2020 natures'!AS2","v":{"v":45.37621621621622,"d":"45.38"}},{"$f":"'4.1 Comptes 2020 natures'!AT17/'4.1 Comptes 2020 natures'!AT2","v":{"v":77.20700389105059,"d":"77.21"}},{"$f":"'4.1 Comptes 2020 natures'!AU17/'4.1 Comptes 2020 natures'!AU2","v":{"v":89.64713375796178,"d":"89.65"}},{"$f":"'4.1 Comptes 2020 natures'!AV17/'4.1 Comptes 2020 natures'!AV2","v":{"v":48.71066666666667,"d":"48.71"}},{"$f":"'4.1 Comptes 2020 natures'!AW17/'4.1 Comptes 2020 natures'!AW2","v":{"v":5.394172185430463,"d":"5.39"}},{"$f":"'4.1 Comptes 2020 natures'!AX17/'4.1 Comptes 2020 natures'!AX2","v":{"v":0.49171270718232046,"d":"0.49"}},{"$f":"'4.1 Comptes 2020 natures'!AY17/'4.1 Comptes 2020 natures'!AY2","v":{"v":16.14726224783862,"d":"16.15"}},{"$f":"'4.1 Comptes 2020 natures'!AZ17/'4.1 Comptes 2020 natures'!AZ2","v":{"v":23.213668639053253,"d":"23.21"}},{"$f":"'4.1 Comptes 2020 natures'!BA17/'4.1 Comptes 2020 natures'!BA2","v":{"v":78.9860465116279,"d":"78.99"}},{"$f":"'4.1 Comptes 2020 natures'!BB17/'4.1 Comptes 2020 natures'!BB2","v":{"v":73.68815693430658,"d":"73.69"}},{"$f":"'4.1 Comptes 2020 natures'!BC17/'4.1 Comptes 2020 natures'!BC2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!BD17/'4.1 Comptes 2020 natures'!BD2","v":{"v":21.98880012433945,"d":"21.99"}},{"$f":"'4.1 Comptes 2020 natures'!BE17/'4.1 Comptes 2020 natures'!BE2","v":{"v":132.3125,"d":"132.31"}},{"$f":"SUM(E17:BE17)","v":{"v":1967.183123383411,"d":"1,967.18"}},{"v":611.4737289215882,"d":"611.47"},{"v":398.31612334993457,"d":"398.32"},{"v":957.3932711118883,"d":"957.39"}]
[null,null,312,"Alimentations et éliminations des biens-fonds du PA",{"$f":"'4.1 Comptes 2020 natures'!E18/'4.1 Comptes 2020 natures'!E2","v":{"v":72.24523293607801,"d":"72.25"}},{"$f":"'4.1 Comptes 2020 natures'!F18/'4.1 Comptes 2020 natures'!F2","v":{"v":193.80185185185186,"d":"193.80"}},{"$f":"'4.1 Comptes 2020 natures'!G18/'4.1 Comptes 2020 natures'!G2","v":{"v":48.85525773195876,"d":"48.86"}},{"$f":"'4.1 Comptes 2020 natures'!H18/'4.1 Comptes 2020 natures'!H2","v":{"v":50.0969730941704,"d":"50.10"}},{"$f":"'4.1 Comptes 2020 natures'!I18/'4.1 Comptes 2020 natures'!I2","v":{"v":213.00115670614156,"d":"213.00"}},{"$f":"'4.1 Comptes 2020 natures'!J18/'4.1 Comptes 2020 natures'!J2","v":{"v":200.24675520676124,"d":"200.25"}},{"$f":"'4.1 Comptes 2020 natures'!K18/'4.1 Comptes 2020 natures'!K2","v":{"v":137.31208396369138,"d":"137.31"}},{"$f":"'4.1 Comptes 2020 natures'!L18/'4.1 Comptes 2020 natures'!L2","v":{"v":861.646269614836,"d":"861.65"}},{"$f":"'4.1 Comptes 2020 natures'!M18/'4.1 Comptes 2020 natures'!M2","v":{"v":621.7075127644056,"d":"621.71"}},{"$f":"'4.1 Comptes 2020 natures'!N18/'4.1 Comptes 2020 natures'!N2","v":{"v":104.0478813559322,"d":"104.05"}},{"$f":"'4.1 Comptes 2020 natures'!O18/'4.1 Comptes 2020 natures'!O2","v":{"v":65.62596344356076,"d":"65.63"}},{"$f":"'4.1 Comptes 2020 natures'!P18/'4.1 Comptes 2020 natures'!P2","v":{"v":67.58892045454544,"d":"67.59"}},{"$f":"'4.1 Comptes 2020 natures'!Q18/'4.1 Comptes 2020 natures'!Q2","v":{"v":86.44351851851852,"d":"86.44"}},{"$f":"'4.1 Comptes 2020 natures'!R18/'4.1 Comptes 2020 natures'!R2","v":{"v":100.43795180722891,"d":"100.44"}},{"$f":"'4.1 Comptes 2020 natures'!S18/'4.1 Comptes 2020 natures'!S2","v":{"v":111.50974212034384,"d":"111.51"}},{"$f":"'4.1 Comptes 2020 natures'!T18/'4.1 Comptes 2020 natures'!T2","v":{"v":245.974672489083,"d":"245.97"}},{"$f":"'4.1 Comptes 2020 natures'!U18/'4.1 Comptes 2020 natures'!U2","v":{"v":244.27737254901962,"d":"244.28"}},{"$f":"'4.1 Comptes 2020 natures'!V18/'4.1 Comptes 2020 natures'!V2","v":{"v":108.48635321100917,"d":"108.49"}},{"$f":"'4.1 Comptes 2020 natures'!W18/'4.1 Comptes 2020 natures'!W2","v":{"v":80.44098119122258,"d":"80.44"}},{"$f":"'4.1 Comptes 2020 natures'!X18/'4.1 Comptes 2020 natures'!X2","v":{"v":414.28209876543207,"d":"414.28"}},{"$f":"'4.1 Comptes 2020 natures'!Y18/'4.1 Comptes 2020 natures'!Y2","v":{"v":196.83956661316213,"d":"196.84"}},{"$f":"'4.1 Comptes 2020 natures'!Z18/'4.1 Comptes 2020 natures'!Z2","v":{"v":253.57054973821988,"d":"253.57"}},{"$f":"'4.1 Comptes 2020 natures'!AA18/'4.1 Comptes 2020 natures'!AA2","v":{"v":472.65625,"d":"472.66"}},{"$f":"'4.1 Comptes 2020 natures'!AB18/'4.1 Comptes 2020 natures'!AB2","v":{"v":253.6771812080537,"d":"253.68"}},{"$f":"'4.1 Comptes 2020 natures'!AC18/'4.1 Comptes 2020 natures'!AC2","v":{"v":260.8713178294574,"d":"260.87"}},{"$f":"'4.1 Comptes 2020 natures'!AD18/'4.1 Comptes 2020 natures'!AD2","v":{"v":237.6828614008942,"d":"237.68"}},{"$f":"'4.1 Comptes 2020 natures'!AE18/'4.1 Comptes 2020 natures'!AE2","v":{"v":368.3493881118881,"d":"368.35"}},{"$f":"'4.1 Comptes 2020 natures'!AF18/'4.1 Comptes 2020 natures'!AF2","v":{"v":275.1318367346939,"d":"275.13"}},{"$f":"'4.1 Comptes 2020 natures'!AG18/'4.1 Comptes 2020 natures'!AG2","v":{"v":160.2603709508882,"d":"160.26"}},{"$f":"'4.1 Comptes 2020 natures'!AH18/'4.1 Comptes 2020 natures'!AH2","v":{"v":222.74116634799236,"d":"222.74"}},{"$f":"'4.1 Comptes 2020 natures'!AI18/'4.1 Comptes 2020 natures'!AI2","v":{"v":428.90000000000003,"d":"428.90"}},{"$f":"'4.1 Comptes 2020 natures'!AJ18/'4.1 Comptes 2020 natures'!AJ2","v":{"v":243.86106870229008,"d":"243.86"}},{"$f":"'4.1 Comptes 2020 natures'!AK18/'4.1 Comptes 2020 natures'!AK2","v":{"v":62.134300791556726,"d":"62.13"}},{"$f":"'4.1 Comptes 2020 natures'!AL18/'4.1 Comptes 2020 natures'!AL2","v":{"v":90.47008810572687,"d":"90.47"}},{"$f":"'4.1 Comptes 2020 natures'!AM18/'4.1 Comptes 2020 natures'!AM2","v":{"v":214.58158742949234,"d":"214.58"}},{"$f":"'4.1 Comptes 2020 natures'!AN18/'4.1 Comptes 2020 natures'!AN2","v":{"v":244.1642857142857,"d":"244.16"}},{"$f":"'4.1 Comptes 2020 natures'!AO18/'4.1 Comptes 2020 natures'!AO2","v":{"v":262.0303347280335,"d":"262.03"}},{"$f":"'4.1 Comptes 2020 natures'!AP18/'4.1 Comptes 2020 natures'!AP2","v":{"v":411.02941176470586,"d":"411.03"}},{"$f":"'4.1 Comptes 2020 natures'!AQ18/'4.1 Comptes 2020 natures'!AQ2","v":{"v":165.9139534883721,"d":"165.91"}},{"$f":"'4.1 Comptes 2020 natures'!AR18/'4.1 Comptes 2020 natures'!AR2","v":{"v":150.74612034837688,"d":"150.75"}},{"$f":"'4.1 Comptes 2020 natures'!AS18/'4.1 Comptes 2020 natures'!AS2","v":{"v":165.48182432432432,"d":"165.48"}},{"$f":"'4.1 Comptes 2020 natures'!AT18/'4.1 Comptes 2020 natures'!AT2","v":{"v":119.96191634241245,"d":"119.96"}},{"$f":"'4.1 Comptes 2020 natures'!AU18/'4.1 Comptes 2020 natures'!AU2","v":{"v":199.25238853503186,"d":"199.25"}},{"$f":"'4.1 Comptes 2020 natures'!AV18/'4.1 Comptes 2020 natures'!AV2","v":{"v":147.70691666666664,"d":"147.71"}},{"$f":"'4.1 Comptes 2020 natures'!AW18/'4.1 Comptes 2020 natures'!AW2","v":{"v":50.87543046357616,"d":"50.88"}},{"$f":"'4.1 Comptes 2020 natures'!AX18/'4.1 Comptes 2020 natures'!AX2","v":{"v":225.29613259668508,"d":"225.30"}},{"$f":"'4.1 Comptes 2020 natures'!AY18/'4.1 Comptes 2020 natures'!AY2","v":{"v":238.16959654178677,"d":"238.17"}},{"$f":"'4.1 Comptes 2020 natures'!AZ18/'4.1 Comptes 2020 natures'!AZ2","v":{"v":161.90381656804735,"d":"161.90"}},{"$f":"'4.1 Comptes 2020 natures'!BA18/'4.1 Comptes 2020 natures'!BA2","v":{"v":146.62739018087856,"d":"146.63"}},{"$f":"'4.1 Comptes 2020 natures'!BB18/'4.1 Comptes 2020 natures'!BB2","v":{"v":229.69147810218976,"d":"229.69"}},{"$f":"'4.1 Comptes 2020 natures'!BC18/'4.1 Comptes 2020 natures'!BC2","v":{"v":203.48739361702127,"d":"203.49"}},{"$f":"'4.1 Comptes 2020 natures'!BD18/'4.1 Comptes 2020 natures'!BD2","v":{"v":140.28226142368666,"d":"140.28"}},{"$f":"'4.1 Comptes 2020 natures'!BE18/'4.1 Comptes 2020 natures'!BE2","v":{"v":64.91973214285714,"d":"64.92"}},{"v":11097.296467289043,"d":"11,097.30"},{"v":3613.7464510103587,"d":"3,613.75"},{"v":3788.823656402972,"d":"3,788.82"},{"v":3694.726359875714,"d":"3,694.73"}]
[null,null,313,"Prestations de services et honoraires",{"$f":"'4.1 Comptes 2020 natures'!E19/'4.1 Comptes 2020 natures'!E2","v":{"v":86.04364030335861,"d":"86.04"}},{"$f":"'4.1 Comptes 2020 natures'!F19/'4.1 Comptes 2020 natures'!F2","v":{"v":299.7688888888889,"d":"299.77"}},{"$f":"'4.1 Comptes 2020 natures'!G19/'4.1 Comptes 2020 natures'!G2","v":{"v":220.85068041237113,"d":"220.85"}},{"$f":"'4.1 Comptes 2020 natures'!H19/'4.1 Comptes 2020 natures'!H2","v":{"v":64.122533632287,"d":"64.12"}},{"$f":"'4.1 Comptes 2020 natures'!I19/'4.1 Comptes 2020 natures'!I2","v":{"v":208.49689892591573,"d":"208.50"}},{"$f":"'4.1 Comptes 2020 natures'!J19/'4.1 Comptes 2020 natures'!J2","v":{"v":194.37447630546333,"d":"194.37"}},{"$f":"'4.1 Comptes 2020 natures'!K19/'4.1 Comptes 2020 natures'!K2","v":{"v":130.18144099848715,"d":"130.18"}},{"$f":"'4.1 Comptes 2020 natures'!L19/'4.1 Comptes 2020 natures'!L2","v":{"v":265.6306324298621,"d":"265.63"}},{"$f":"'4.1 Comptes 2020 natures'!M19/'4.1 Comptes 2020 natures'!M2","v":{"v":169.91516411378555,"d":"169.92"}},{"$f":"'4.1 Comptes 2020 natures'!N19/'4.1 Comptes 2020 natures'!N2","v":{"v":155.48813559322033,"d":"155.49"}},{"$f":"'4.1 Comptes 2020 natures'!O19/'4.1 Comptes 2020 natures'!O2","v":{"v":186.13621598995397,"d":"186.14"}},{"$f":"'4.1 Comptes 2020 natures'!P19/'4.1 Comptes 2020 natures'!P2","v":{"v":296.0924053030303,"d":"296.09"}},{"$f":"'4.1 Comptes 2020 natures'!Q19/'4.1 Comptes 2020 natures'!Q2","v":{"v":201.90092592592592,"d":"201.90"}},{"$f":"'4.1 Comptes 2020 natures'!R19/'4.1 Comptes 2020 natures'!R2","v":{"v":176.40710843373492,"d":"176.41"}},{"$f":"'4.1 Comptes 2020 natures'!S19/'4.1 Comptes 2020 natures'!S2","v":{"v":368.88005730659023,"d":"368.88"}},{"$f":"'4.1 Comptes 2020 natures'!T19/'4.1 Comptes 2020 natures'!T2","v":{"v":245.50327510917032,"d":"245.50"}},{"$f":"'4.1 Comptes 2020 natures'!U19/'4.1 Comptes 2020 natures'!U2","v":{"v":237.50211764705884,"d":"237.50"}},{"$f":"'4.1 Comptes 2020 natures'!V19/'4.1 Comptes 2020 natures'!V2","v":{"v":646.3309403669724,"d":"646.33"}},{"$f":"'4.1 Comptes 2020 natures'!W19/'4.1 Comptes 2020 natures'!W2","v":{"v":181.6408620689655,"d":"181.64"}},{"$f":"'4.1 Comptes 2020 natures'!X19/'4.1 Comptes 2020 natures'!X2","v":{"v":581.6930864197531,"d":"581.69"}},{"$f":"'4.1 Comptes 2020 natures'!Y19/'4.1 Comptes 2020 natures'!Y2","v":{"v":322.8338683788122,"d":"322.83"}},{"$f":"'4.1 Comptes 2020 natures'!Z19/'4.1 Comptes 2020 natures'!Z2","v":{"v":672.1099345549738,"d":"672.11"}},{"$f":"'4.1 Comptes 2020 natures'!AA19/'4.1 Comptes 2020 natures'!AA2","v":{"v":509.4082291666667,"d":"509.41"}},{"$f":"'4.1 Comptes 2020 natures'!AB19/'4.1 Comptes 2020 natures'!AB2","v":{"v":841.9441610738255,"d":"841.94"}},{"$f":"'4.1 Comptes 2020 natures'!AC19/'4.1 Comptes 2020 natures'!AC2","v":{"v":625.2885658914729,"d":"625.29"}},{"$f":"'4.1 Comptes 2020 natures'!AD19/'4.1 Comptes 2020 natures'!AD2","v":{"v":372.1911475409836,"d":"372.19"}},{"$f":"'4.1 Comptes 2020 natures'!AE19/'4.1 Comptes 2020 natures'!AE2","v":{"v":677.329423076923,"d":"677.33"}},{"$f":"'4.1 Comptes 2020 natures'!AF19/'4.1 Comptes 2020 natures'!AF2","v":{"v":963.980387755102,"d":"963.98"}},{"$f":"'4.1 Comptes 2020 natures'!AG19/'4.1 Comptes 2020 natures'!AG2","v":{"v":305.45457680250786,"d":"305.45"}},{"$f":"'4.1 Comptes 2020 natures'!AH19/'4.1 Comptes 2020 natures'!AH2","v":{"v":296.9086003824092,"d":"296.91"}},{"$f":"'4.1 Comptes 2020 natures'!AI19/'4.1 Comptes 2020 natures'!AI2","v":{"v":399.25726872246696,"d":"399.26"}},{"$f":"'4.1 Comptes 2020 natures'!AJ19/'4.1 Comptes 2020 natures'!AJ2","v":{"v":578.6339694656489,"d":"578.63"}},{"$f":"'4.1 Comptes 2020 natures'!AK19/'4.1 Comptes 2020 natures'!AK2","v":{"v":229.28155672823218,"d":"229.28"}},{"$f":"'4.1 Comptes 2020 natures'!AL19/'4.1 Comptes 2020 natures'!AL2","v":{"v":585.680396475771,"d":"585.68"}},{"$f":"'4.1 Comptes 2020 natures'!AM19/'4.1 Comptes 2020 natures'!AM2","v":{"v":294.11715551974214,"d":"294.12"}},{"$f":"'4.1 Comptes 2020 natures'!AN19/'4.1 Comptes 2020 natures'!AN2","v":{"v":348.8382352941176,"d":"348.84"}},{"$f":"'4.1 Comptes 2020 natures'!AO19/'4.1 Comptes 2020 natures'!AO2","v":{"v":443.03509623430955,"d":"443.04"}},{"$f":"'4.1 Comptes 2020 natures'!AP19/'4.1 Comptes 2020 natures'!AP2","v":{"v":157.1067269984917,"d":"157.11"}},{"$f":"'4.1 Comptes 2020 natures'!AQ19/'4.1 Comptes 2020 natures'!AQ2","v":{"v":201.7687596899225,"d":"201.77"}},{"$f":"'4.1 Comptes 2020 natures'!AR19/'4.1 Comptes 2020 natures'!AR2","v":{"v":456.94175771971493,"d":"456.94"}},{"$f":"'4.1 Comptes 2020 natures'!AS19/'4.1 Comptes 2020 natures'!AS2","v":{"v":205.5828108108108,"d":"205.58"}},{"$f":"'4.1 Comptes 2020 natures'!AT19/'4.1 Comptes 2020 natures'!AT2","v":{"v":172.33738326848248,"d":"172.34"}},{"$f":"'4.1 Comptes 2020 natures'!AU19/'4.1 Comptes 2020 natures'!AU2","v":{"v":411.9964331210191,"d":"412.00"}},{"$f":"'4.1 Comptes 2020 natures'!AV19/'4.1 Comptes 2020 natures'!AV2","v":{"v":189.66662916666667,"d":"189.67"}},{"$f":"'4.1 Comptes 2020 natures'!AW19/'4.1 Comptes 2020 natures'!AW2","v":{"v":366.41198675496685,"d":"366.41"}},{"$f":"'4.1 Comptes 2020 natures'!AX19/'4.1 Comptes 2020 natures'!AX2","v":{"v":225.5960220994475,"d":"225.60"}},{"$f":"'4.1 Comptes 2020 natures'!AY19/'4.1 Comptes 2020 natures'!AY2","v":{"v":296.677060518732,"d":"296.68"}},{"$f":"'4.1 Comptes 2020 natures'!AZ19/'4.1 Comptes 2020 natures'!AZ2","v":{"v":200.58783431952662,"d":"200.59"}},{"$f":"'4.1 Comptes 2020 natures'!BA19/'4.1 Comptes 2020 natures'!BA2","v":{"v":744.2104909560724,"d":"744.21"}},{"$f":"'4.1 Comptes 2020 natures'!BB19/'4.1 Comptes 2020 natures'!BB2","v":{"v":288.08838503649633,"d":"288.09"}},{"$f":"'4.1 Comptes 2020 natures'!BC19/'4.1 Comptes 2020 natures'!BC2","v":{"v":217.63313829787234,"d":"217.63"}},{"$f":"'4.1 Comptes 2020 natures'!BD19/'4.1 Comptes 2020 natures'!BD2","v":{"v":277.286171899285,"d":"277.29"}},{"$f":"'4.1 Comptes 2020 natures'!BE19/'4.1 Comptes 2020 natures'!BE2","v":{"v":227.60923214285714,"d":"227.61"}},{"v":18022.752882039124,"d":"18,022.75"},{"v":4335.266399755042,"d":"4,335.27"},{"v":7147.033219231547,"d":"7,147.03"},{"v":6540.453263052536,"d":"6,540.45"}]
[null,null,314,"Gros entretien et entretien courtant du PA",{"$f":"'4.1 Comptes 2020 natures'!E20/'4.1 Comptes 2020 natures'!E2","v":{"v":125.43250270855904,"d":"125.43"}},{"$f":"'4.1 Comptes 2020 natures'!F20/'4.1 Comptes 2020 natures'!F2","v":{"v":212.14814814814815,"d":"212.15"}},{"$f":"'4.1 Comptes 2020 natures'!G20/'4.1 Comptes 2020 natures'!G2","v":{"v":122.75977319587628,"d":"122.76"}},{"$f":"'4.1 Comptes 2020 natures'!H20/'4.1 Comptes 2020 natures'!H2","v":{"v":328.5135650224215,"d":"328.51"}},{"$f":"'4.1 Comptes 2020 natures'!I20/'4.1 Comptes 2020 natures'!I2","v":{"v":121.46641971908565,"d":"121.47"}},{"$f":"'4.1 Comptes 2020 natures'!J20/'4.1 Comptes 2020 natures'!J2","v":{"v":67.8860670087534,"d":"67.89"}},{"$f":"'4.1 Comptes 2020 natures'!K20/'4.1 Comptes 2020 natures'!K2","v":{"v":175.8158472012103,"d":"175.82"}},{"$f":"'4.1 Comptes 2020 natures'!L20/'4.1 Comptes 2020 natures'!L2","v":{"v":106.09742510699002,"d":"106.10"}},{"$f":"'4.1 Comptes 2020 natures'!M20/'4.1 Comptes 2020 natures'!M2","v":{"v":157.93143690736687,"d":"157.93"}},{"$f":"'4.1 Comptes 2020 natures'!N20/'4.1 Comptes 2020 natures'!N2","v":{"v":57.235593220338984,"d":"57.24"}},{"$f":"'4.1 Comptes 2020 natures'!O20/'4.1 Comptes 2020 natures'!O2","v":{"v":97.5292591042277,"d":"97.53"}},{"$f":"'4.1 Comptes 2020 natures'!P20/'4.1 Comptes 2020 natures'!P2","v":{"v":241.9938446969697,"d":"241.99"}},{"$f":"'4.1 Comptes 2020 natures'!Q20/'4.1 Comptes 2020 natures'!Q2","v":{"v":27.27638888888889,"d":"27.28"}},{"$f":"'4.1 Comptes 2020 natures'!R20/'4.1 Comptes 2020 natures'!R2","v":{"v":182.84469879518073,"d":"182.84"}},{"$f":"'4.1 Comptes 2020 natures'!S20/'4.1 Comptes 2020 natures'!S2","v":{"v":356.24584527220634,"d":"356.25"}},{"$f":"'4.1 Comptes 2020 natures'!T20/'4.1 Comptes 2020 natures'!T2","v":{"v":182.27518195050948,"d":"182.28"}},{"$f":"'4.1 Comptes 2020 natures'!U20/'4.1 Comptes 2020 natures'!U2","v":{"v":192.3607843137255,"d":"192.36"}},{"$f":"'4.1 Comptes 2020 natures'!V20/'4.1 Comptes 2020 natures'!V2","v":{"v":197.4290137614679,"d":"197.43"}},{"$f":"'4.1 Comptes 2020 natures'!W20/'4.1 Comptes 2020 natures'!W2","v":{"v":73.79863009404389,"d":"73.80"}},{"$f":"'4.1 Comptes 2020 natures'!X20/'4.1 Comptes 2020 natures'!X2","v":{"v":70.6516975308642,"d":"70.65"}},{"$f":"'4.1 Comptes 2020 natures'!Y20/'4.1 Comptes 2020 natures'!Y2","v":{"v":170.92914125200642,"d":"170.93"}},{"$f":"'4.1 Comptes 2020 natures'!Z20/'4.1 Comptes 2020 natures'!Z2","v":{"v":258.0597840314136,"d":"258.06"}},{"$f":"'4.1 Comptes 2020 natures'!AA20/'4.1 Comptes 2020 natures'!AA2","v":{"v":264.25677083333335,"d":"264.26"}},{"$f":"'4.1 Comptes 2020 natures'!AB20/'4.1 Comptes 2020 natures'!AB2","v":{"v":96.82986577181208,"d":"96.83"}},{"$f":"'4.1 Comptes 2020 natures'!AC20/'4.1 Comptes 2020 natures'!AC2","v":{"v":403.24222868217055,"d":"403.24"}},{"$f":"'4.1 Comptes 2020 natures'!AD20/'4.1 Comptes 2020 natures'!AD2","v":{"v":145.39910581222057,"d":"145.40"}},{"$f":"'4.1 Comptes 2020 natures'!AE20/'4.1 Comptes 2020 natures'!AE2","v":{"v":235.91678321678322,"d":"235.92"}},{"$f":"'4.1 Comptes 2020 natures'!AF20/'4.1 Comptes 2020 natures'!AF2","v":{"v":292.3388775510204,"d":"292.34"}},{"$f":"'4.1 Comptes 2020 natures'!AG20/'4.1 Comptes 2020 natures'!AG2","v":{"v":183.7968390804598,"d":"183.80"}},{"$f":"'4.1 Comptes 2020 natures'!AH20/'4.1 Comptes 2020 natures'!AH2","v":{"v":164.9691586998088,"d":"164.97"}},{"$f":"'4.1 Comptes 2020 natures'!AI20/'4.1 Comptes 2020 natures'!AI2","v":{"v":210.74537444933918,"d":"210.75"}},{"$f":"'4.1 Comptes 2020 natures'!AJ20/'4.1 Comptes 2020 natures'!AJ2","v":{"v":623.2614503816794,"d":"623.26"}},{"$f":"'4.1 Comptes 2020 natures'!AK20/'4.1 Comptes 2020 natures'!AK2","v":{"v":118.27736147757257,"d":"118.28"}},{"$f":"'4.1 Comptes 2020 natures'!AL20/'4.1 Comptes 2020 natures'!AL2","v":{"v":265.12455506607927,"d":"265.12"}},{"$f":"'4.1 Comptes 2020 natures'!AM20/'4.1 Comptes 2020 natures'!AM2","v":{"v":114.89758259468171,"d":"114.90"}},{"$f":"'4.1 Comptes 2020 natures'!AN20/'4.1 Comptes 2020 natures'!AN2","v":{"v":117.48361344537814,"d":"117.48"}},{"$f":"'4.1 Comptes 2020 natures'!AO20/'4.1 Comptes 2020 natures'!AO2","v":{"v":331.06121338912135,"d":"331.06"}},{"$f":"'4.1 Comptes 2020 natures'!AP20/'4.1 Comptes 2020 natures'!AP2","v":{"v":152.1447963800905,"d":"152.14"}},{"$f":"'4.1 Comptes 2020 natures'!AQ20/'4.1 Comptes 2020 natures'!AQ2","v":{"v":202.47798449612404,"d":"202.48"}},{"$f":"'4.1 Comptes 2020 natures'!AR20/'4.1 Comptes 2020 natures'!AR2","v":{"v":244.7561757719715,"d":"244.76"}},{"$f":"'4.1 Comptes 2020 natures'!AS20/'4.1 Comptes 2020 natures'!AS2","v":{"v":72.18337837837838,"d":"72.18"}},{"$f":"'4.1 Comptes 2020 natures'!AT20/'4.1 Comptes 2020 natures'!AT2","v":{"v":106.66439688715953,"d":"106.66"}},{"$f":"'4.1 Comptes 2020 natures'!AU20/'4.1 Comptes 2020 natures'!AU2","v":{"v":173.6608280254777,"d":"173.66"}},{"$f":"'4.1 Comptes 2020 natures'!AV20/'4.1 Comptes 2020 natures'!AV2","v":{"v":110.01085416666666,"d":"110.01"}},{"$f":"'4.1 Comptes 2020 natures'!AW20/'4.1 Comptes 2020 natures'!AW2","v":{"v":100.7333774834437,"d":"100.73"}},{"$f":"'4.1 Comptes 2020 natures'!AX20/'4.1 Comptes 2020 natures'!AX2","v":{"v":151.57900552486188,"d":"151.58"}},{"$f":"'4.1 Comptes 2020 natures'!AY20/'4.1 Comptes 2020 natures'!AY2","v":{"v":198.25417867435158,"d":"198.25"}},{"$f":"'4.1 Comptes 2020 natures'!AZ20/'4.1 Comptes 2020 natures'!AZ2","v":{"v":79.68863905325443,"d":"79.69"}},{"$f":"'4.1 Comptes 2020 natures'!BA20/'4.1 Comptes 2020 natures'!BA2","v":{"v":235.17364341085272,"d":"235.17"}},{"$f":"'4.1 Comptes 2020 natures'!BB20/'4.1 Comptes 2020 natures'!BB2","v":{"v":135.60083029197082,"d":"135.60"}},{"$f":"'4.1 Comptes 2020 natures'!BC20/'4.1 Comptes 2020 natures'!BC2","v":{"v":215.72898936170213,"d":"215.73"}},{"$f":"'4.1 Comptes 2020 natures'!BD20/'4.1 Comptes 2020 natures'!BD2","v":{"v":139.34607087348462,"d":"139.35"}},{"$f":"'4.1 Comptes 2020 natures'!BE20/'4.1 Comptes 2020 natures'!BE2","v":{"v":85.56616071428572,"d":"85.57"}},{"v":9497.85113787579,"d":"9,497.85"},{"v":3027.0404251159703,"d":"3,027.04"},{"v":3120.3970772929115,"d":"3,120.40"},{"v":3350.4136354669085,"d":"3,350.41"}]
[null,null,315,"Entretien des biens mobiliers et des immobilisations corporelles du PA",{"$f":"'4.1 Comptes 2020 natures'!E21/'4.1 Comptes 2020 natures'!E2","v":{"v":35.92681473456121,"d":"35.93"}},{"$f":"'4.1 Comptes 2020 natures'!F21/'4.1 Comptes 2020 natures'!F2","v":{"v":48.681481481481484,"d":"48.68"}},{"$f":"'4.1 Comptes 2020 natures'!G21/'4.1 Comptes 2020 natures'!G2","v":{"v":26.83020618556701,"d":"26.83"}},{"$f":"'4.1 Comptes 2020 natures'!H21/'4.1 Comptes 2020 natures'!H2","v":{"v":44.62858744394619,"d":"44.63"}},{"$f":"'4.1 Comptes 2020 natures'!I21/'4.1 Comptes 2020 natures'!I2","v":{"v":38.49714954557973,"d":"38.50"}},{"$f":"'4.1 Comptes 2020 natures'!J21/'4.1 Comptes 2020 natures'!J2","v":{"v":4.5036070027165716,"d":"4.50"}},{"$f":"'4.1 Comptes 2020 natures'!K21/'4.1 Comptes 2020 natures'!K2","v":{"v":33.160442511346446,"d":"33.16"}},{"$f":"'4.1 Comptes 2020 natures'!L21/'4.1 Comptes 2020 natures'!L2","v":{"v":76.16399270882866,"d":"76.16"}},{"$f":"'4.1 Comptes 2020 natures'!M21/'4.1 Comptes 2020 natures'!M2","v":{"v":44.05452224653538,"d":"44.05"}},{"$f":"'4.1 Comptes 2020 natures'!N21/'4.1 Comptes 2020 natures'!N2","v":{"v":17.041525423728814,"d":"17.04"}},{"$f":"'4.1 Comptes 2020 natures'!O21/'4.1 Comptes 2020 natures'!O2","v":{"v":31.514245849030278,"d":"31.51"}},{"$f":"'4.1 Comptes 2020 natures'!P21/'4.1 Comptes 2020 natures'!P2","v":{"v":17.1625946969697,"d":"17.16"}},{"$f":"'4.1 Comptes 2020 natures'!Q21/'4.1 Comptes 2020 natures'!Q2","v":{"v":22.80046296296296,"d":"22.80"}},{"$f":"'4.1 Comptes 2020 natures'!R21/'4.1 Comptes 2020 natures'!R2","v":{"v":51.24074698795181,"d":"51.24"}},{"$f":"'4.1 Comptes 2020 natures'!S21/'4.1 Comptes 2020 natures'!S2","v":{"v":15.972492836676217,"d":"15.97"}},{"$f":"'4.1 Comptes 2020 natures'!T21/'4.1 Comptes 2020 natures'!T2","v":{"v":18.619868995633187,"d":"18.62"}},{"$f":"'4.1 Comptes 2020 natures'!U21/'4.1 Comptes 2020 natures'!U2","v":{"v":33.27203921568628,"d":"33.27"}},{"$f":"'4.1 Comptes 2020 natures'!V21/'4.1 Comptes 2020 natures'!V2","v":{"v":49.82293577981651,"d":"49.82"}},{"$f":"'4.1 Comptes 2020 natures'!W21/'4.1 Comptes 2020 natures'!W2","v":{"v":39.21996551724138,"d":"39.22"}},{"$f":"'4.1 Comptes 2020 natures'!X21/'4.1 Comptes 2020 natures'!X2","v":{"v":5.280555555555556,"d":"5.28"}},{"$f":"'4.1 Comptes 2020 natures'!Y21/'4.1 Comptes 2020 natures'!Y2","v":{"v":70.81496789727126,"d":"70.81"}},{"$f":"'4.1 Comptes 2020 natures'!Z21/'4.1 Comptes 2020 natures'!Z2","v":{"v":41.6315445026178,"d":"41.63"}},{"$f":"'4.1 Comptes 2020 natures'!AA21/'4.1 Comptes 2020 natures'!AA2","v":{"v":79.60677083333333,"d":"79.61"}},{"$f":"'4.1 Comptes 2020 natures'!AB21/'4.1 Comptes 2020 natures'!AB2","v":{"v":30.737248322147654,"d":"30.74"}},{"$f":"'4.1 Comptes 2020 natures'!AC21/'4.1 Comptes 2020 natures'!AC2","v":{"v":83.47067829457364,"d":"83.47"}},{"$f":"'4.1 Comptes 2020 natures'!AD21/'4.1 Comptes 2020 natures'!AD2","v":{"v":135.9162742175857,"d":"135.92"}},{"$f":"'4.1 Comptes 2020 natures'!AE21/'4.1 Comptes 2020 natures'!AE2","v":{"v":87.54082167832168,"d":"87.54"}},{"$f":"'4.1 Comptes 2020 natures'!AF21/'4.1 Comptes 2020 natures'!AF2","v":{"v":6.561448979591837,"d":"6.56"}},{"$f":"'4.1 Comptes 2020 natures'!AG21/'4.1 Comptes 2020 natures'!AG2","v":{"v":53.218798328108676,"d":"53.22"}},{"$f":"'4.1 Comptes 2020 natures'!AH21/'4.1 Comptes 2020 natures'!AH2","v":{"v":16.40959847036329,"d":"16.41"}},{"$f":"'4.1 Comptes 2020 natures'!AI21/'4.1 Comptes 2020 natures'!AI2","v":{"v":116.39647577092511,"d":"116.40"}},{"$f":"'4.1 Comptes 2020 natures'!AJ21/'4.1 Comptes 2020 natures'!AJ2","v":{"v":64.57175572519084,"d":"64.57"}},{"$f":"'4.1 Comptes 2020 natures'!AK21/'4.1 Comptes 2020 natures'!AK2","v":{"v":10.3865963060686,"d":"10.39"}},{"$f":"'4.1 Comptes 2020 natures'!AL21/'4.1 Comptes 2020 natures'!AL2","v":{"v":115.33929515418502,"d":"115.34"}},{"$f":"'4.1 Comptes 2020 natures'!AM21/'4.1 Comptes 2020 natures'!AM2","v":{"v":36.71921837228042,"d":"36.72"}},{"$f":"'4.1 Comptes 2020 natures'!AN21/'4.1 Comptes 2020 natures'!AN2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AO21/'4.1 Comptes 2020 natures'!AO2","v":{"v":44.92732217573222,"d":"44.93"}},{"$f":"'4.1 Comptes 2020 natures'!AP21/'4.1 Comptes 2020 natures'!AP2","v":{"v":45.879260935143286,"d":"45.88"}},{"$f":"'4.1 Comptes 2020 natures'!AQ21/'4.1 Comptes 2020 natures'!AQ2","v":{"v":52.763999999999996,"d":"52.76"}},{"$f":"'4.1 Comptes 2020 natures'!AR21/'4.1 Comptes 2020 natures'!AR2","v":{"v":55.39121140142518,"d":"55.39"}},{"$f":"'4.1 Comptes 2020 natures'!AS21/'4.1 Comptes 2020 natures'!AS2","v":{"v":54.30114864864865,"d":"54.30"}},{"$f":"'4.1 Comptes 2020 natures'!AT21/'4.1 Comptes 2020 natures'!AT2","v":{"v":40.03161478599222,"d":"40.03"}},{"$f":"'4.1 Comptes 2020 natures'!AU21/'4.1 Comptes 2020 natures'!AU2","v":{"v":71.69920382165604,"d":"71.70"}},{"$f":"'4.1 Comptes 2020 natures'!AV21/'4.1 Comptes 2020 natures'!AV2","v":{"v":23.019791666666666,"d":"23.02"}},{"$f":"'4.1 Comptes 2020 natures'!AW21/'4.1 Comptes 2020 natures'!AW2","v":{"v":37.52490066225165,"d":"37.52"}},{"$f":"'4.1 Comptes 2020 natures'!AX21/'4.1 Comptes 2020 natures'!AX2","v":{"v":40.44005524861878,"d":"40.44"}},{"$f":"'4.1 Comptes 2020 natures'!AY21/'4.1 Comptes 2020 natures'!AY2","v":{"v":36.47680115273776,"d":"36.48"}},{"$f":"'4.1 Comptes 2020 natures'!AZ21/'4.1 Comptes 2020 natures'!AZ2","v":{"v":25.729082840236686,"d":"25.73"}},{"$f":"'4.1 Comptes 2020 natures'!BA21/'4.1 Comptes 2020 natures'!BA2","v":{"v":22.600387596899225,"d":"22.60"}},{"$f":"'4.1 Comptes 2020 natures'!BB21/'4.1 Comptes 2020 natures'!BB2","v":{"v":72.87463503649636,"d":"72.87"}},{"$f":"'4.1 Comptes 2020 natures'!BC21/'4.1 Comptes 2020 natures'!BC2","v":{"v":28.830053191489363,"d":"28.83"}},{"$f":"'4.1 Comptes 2020 natures'!BD21/'4.1 Comptes 2020 natures'!BD2","v":{"v":65.08013832763444,"d":"65.08"}},{"$f":"'4.1 Comptes 2020 natures'!BE21/'4.1 Comptes 2020 natures'!BE2","v":{"v":75.325625,"d":"75.33"}},{"v":2396.6109630260075,"d":"2,396.61"},{"v":649.1136821262597,"d":"649.11"},{"v":792.1569385755865,"d":"792.16"},{"v":955.3403423241627,"d":"955.34"}]
[null,null,316,"Loyers - crédits-bails (leasing) - baux à fermes - taxes d'utilisation",{"$f":"'4.1 Comptes 2020 natures'!E22/'4.1 Comptes 2020 natures'!E2","v":{"v":4.200650054171181,"d":"4.20"}},{"$f":"'4.1 Comptes 2020 natures'!F22/'4.1 Comptes 2020 natures'!F2","v":{"v":10.50388888888889,"d":"10.50"}},{"$f":"'4.1 Comptes 2020 natures'!G22/'4.1 Comptes 2020 natures'!G2","v":{"v":1.2213402061855672,"d":"1.22"}},{"$f":"'4.1 Comptes 2020 natures'!H22/'4.1 Comptes 2020 natures'!H2","v":{"v":9.248654708520178,"d":"9.25"}},{"$f":"'4.1 Comptes 2020 natures'!I22/'4.1 Comptes 2020 natures'!I2","v":{"v":18.682855962544753,"d":"18.68"}},{"$f":"'4.1 Comptes 2020 natures'!J22/'4.1 Comptes 2020 natures'!J2","v":{"v":10.687277392091758,"d":"10.69"}},{"$f":"'4.1 Comptes 2020 natures'!K22/'4.1 Comptes 2020 natures'!K2","v":{"v":12.448562783661119,"d":"12.45"}},{"$f":"'4.1 Comptes 2020 natures'!L22/'4.1 Comptes 2020 natures'!L2","v":{"v":72.81359565699793,"d":"72.81"}},{"$f":"'4.1 Comptes 2020 natures'!M22/'4.1 Comptes 2020 natures'!M2","v":{"v":22.966119620714807,"d":"22.97"}},{"$f":"'4.1 Comptes 2020 natures'!N22/'4.1 Comptes 2020 natures'!N2","v":{"v":10.169491525423728,"d":"10.17"}},{"$f":"'4.1 Comptes 2020 natures'!O22/'4.1 Comptes 2020 natures'!O2","v":{"v":14.864287707548486,"d":"14.86"}},{"$f":"'4.1 Comptes 2020 natures'!P22/'4.1 Comptes 2020 natures'!P2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!Q22/'4.1 Comptes 2020 natures'!Q2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!R22/'4.1 Comptes 2020 natures'!R2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!S22/'4.1 Comptes 2020 natures'!S2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!T22/'4.1 Comptes 2020 natures'!T2","v":{"v":2.0379912663755455,"d":"2.04"}},{"$f":"'4.1 Comptes 2020 natures'!U22/'4.1 Comptes 2020 natures'!U2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!V22/'4.1 Comptes 2020 natures'!V2","v":{"v":11.009174311926605,"d":"11.01"}},{"$f":"'4.1 Comptes 2020 natures'!W22/'4.1 Comptes 2020 natures'!W2","v":{"v":35.630830721003136,"d":"35.63"}},{"$f":"'4.1 Comptes 2020 natures'!X22/'4.1 Comptes 2020 natures'!X2","v":{"v":68.66552469135803,"d":"68.67"}},{"$f":"'4.1 Comptes 2020 natures'!Y22/'4.1 Comptes 2020 natures'!Y2","v":{"v":11.797752808988765,"d":"11.80"}},{"$f":"'4.1 Comptes 2020 natures'!Z22/'4.1 Comptes 2020 natures'!Z2","v":{"v":104.87434554973822,"d":"104.87"}},{"$f":"'4.1 Comptes 2020 natures'!AA22/'4.1 Comptes 2020 natures'!AA2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AB22/'4.1 Comptes 2020 natures'!AB2","v":{"v":5.369127516778524,"d":"5.37"}},{"$f":"'4.1 Comptes 2020 natures'!AC22/'4.1 Comptes 2020 natures'!AC2","v":{"v":6.714437984496124,"d":"6.71"}},{"$f":"'4.1 Comptes 2020 natures'!AD22/'4.1 Comptes 2020 natures'!AD2","v":{"v":66.97824143070045,"d":"66.98"}},{"$f":"'4.1 Comptes 2020 natures'!AE22/'4.1 Comptes 2020 natures'!AE2","v":{"v":4.312674825174825,"d":"4.31"}},{"$f":"'4.1 Comptes 2020 natures'!AF22/'4.1 Comptes 2020 natures'!AF2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AG22/'4.1 Comptes 2020 natures'!AG2","v":{"v":1.1606583072100314,"d":"1.16"}},{"$f":"'4.1 Comptes 2020 natures'!AH22/'4.1 Comptes 2020 natures'!AH2","v":{"v":41.663135755258125,"d":"41.66"}},{"$f":"'4.1 Comptes 2020 natures'!AI22/'4.1 Comptes 2020 natures'!AI2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AJ22/'4.1 Comptes 2020 natures'!AJ2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AK22/'4.1 Comptes 2020 natures'!AK2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AL22/'4.1 Comptes 2020 natures'!AL2","v":{"v":7.900352422907488,"d":"7.90"}},{"$f":"'4.1 Comptes 2020 natures'!AM22/'4.1 Comptes 2020 natures'!AM2","v":{"v":12.047945205479452,"d":"12.05"}},{"$f":"'4.1 Comptes 2020 natures'!AN22/'4.1 Comptes 2020 natures'!AN2","v":{"v":5.042016806722689,"d":"5.04"}},{"$f":"'4.1 Comptes 2020 natures'!AO22/'4.1 Comptes 2020 natures'!AO2","v":{"v":30.1255230125523,"d":"30.13"}},{"$f":"'4.1 Comptes 2020 natures'!AP22/'4.1 Comptes 2020 natures'!AP2","v":{"v":58.33227752639518,"d":"58.33"}},{"$f":"'4.1 Comptes 2020 natures'!AQ22/'4.1 Comptes 2020 natures'!AQ2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AR22/'4.1 Comptes 2020 natures'!AR2","v":{"v":33.84148851939826,"d":"33.84"}},{"$f":"'4.1 Comptes 2020 natures'!AS22/'4.1 Comptes 2020 natures'!AS2","v":{"v":13.159662162162162,"d":"13.16"}},{"$f":"'4.1 Comptes 2020 natures'!AT22/'4.1 Comptes 2020 natures'!AT2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AU22/'4.1 Comptes 2020 natures'!AU2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AV22/'4.1 Comptes 2020 natures'!AV2","v":{"v":4.3690625,"d":"4.37"}},{"$f":"'4.1 Comptes 2020 natures'!AW22/'4.1 Comptes 2020 natures'!AW2","v":{"v":25.303377483443708,"d":"25.30"}},{"$f":"'4.1 Comptes 2020 natures'!AX22/'4.1 Comptes 2020 natures'!AX2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AY22/'4.1 Comptes 2020 natures'!AY2","v":{"v":7.895389048991354,"d":"7.90"}},{"$f":"'4.1 Comptes 2020 natures'!AZ22/'4.1 Comptes 2020 natures'!AZ2","v":{"v":23.524260355029586,"d":"23.52"}},{"$f":"'4.1 Comptes 2020 natures'!BA22/'4.1 Comptes 2020 natures'!BA2","v":{"v":15.194832041343668,"d":"15.19"}},{"$f":"'4.1 Comptes 2020 natures'!BB22/'4.1 Comptes 2020 natures'!BB2","v":{"v":7.021487226277372,"d":"7.02"}},{"$f":"'4.1 Comptes 2020 natures'!BC22/'4.1 Comptes 2020 natures'!BC2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!BD22/'4.1 Comptes 2020 natures'!BD2","v":{"v":121.90677339135841,"d":"121.91"}},{"$f":"'4.1 Comptes 2020 natures'!BE22/'4.1 Comptes 2020 natures'!BE2","v":{"v":1.0714285714285714,"d":"1.07"}},{"v":914.7564959492471,"d":"914.76"},{"v":236.4847208060537,"d":"236.48"},{"v":311.53589886970315,"d":"311.54"},{"v":366.7358762734902,"d":"366.74"}]
[null,null,317,"Indemnités et dédommagements",{"$f":"'4.1 Comptes 2020 natures'!E23/'4.1 Comptes 2020 natures'!E2","v":{"v":18.963542795232936,"d":"18.96"}},{"$f":"'4.1 Comptes 2020 natures'!F23/'4.1 Comptes 2020 natures'!F2","v":{"v":6.49037037037037,"d":"6.49"}},{"$f":"'4.1 Comptes 2020 natures'!G23/'4.1 Comptes 2020 natures'!G2","v":{"v":1.246701030927835,"d":"1.25"}},{"$f":"'4.1 Comptes 2020 natures'!H23/'4.1 Comptes 2020 natures'!H2","v":{"v":2.016233183856502,"d":"2.02"}},{"$f":"'4.1 Comptes 2020 natures'!I23/'4.1 Comptes 2020 natures'!I2","v":{"v":7.756306802533738,"d":"7.76"}},{"$f":"'4.1 Comptes 2020 natures'!J23/'4.1 Comptes 2020 natures'!J2","v":{"v":12.785888922426803,"d":"12.79"}},{"$f":"'4.1 Comptes 2020 natures'!K23/'4.1 Comptes 2020 natures'!K2","v":{"v":7.03248865355522,"d":"7.03"}},{"$f":"'4.1 Comptes 2020 natures'!L23/'4.1 Comptes 2020 natures'!L2","v":{"v":5.109572039942939,"d":"5.11"}},{"$f":"'4.1 Comptes 2020 natures'!M23/'4.1 Comptes 2020 natures'!M2","v":{"v":8.990627279358133,"d":"8.99"}},{"$f":"'4.1 Comptes 2020 natures'!N23/'4.1 Comptes 2020 natures'!N2","v":{"v":1.3135593220338984,"d":"1.31"}},{"$f":"'4.1 Comptes 2020 natures'!O23/'4.1 Comptes 2020 natures'!O2","v":{"v":9.874159341425981,"d":"9.87"}},{"$f":"'4.1 Comptes 2020 natures'!P23/'4.1 Comptes 2020 natures'!P2","v":{"v":5.188068181818182,"d":"5.19"}},{"$f":"'4.1 Comptes 2020 natures'!Q23/'4.1 Comptes 2020 natures'!Q2","v":{"v":12.126851851851852,"d":"12.13"}},{"$f":"'4.1 Comptes 2020 natures'!R23/'4.1 Comptes 2020 natures'!R2","v":{"v":2.981566265060241,"d":"2.98"}},{"$f":"'4.1 Comptes 2020 natures'!S23/'4.1 Comptes 2020 natures'!S2","v":{"v":16.686962750716333,"d":"16.69"}},{"$f":"'4.1 Comptes 2020 natures'!T23/'4.1 Comptes 2020 natures'!T2","v":{"v":38.147962154294035,"d":"38.15"}},{"$f":"'4.1 Comptes 2020 natures'!U23/'4.1 Comptes 2020 natures'!U2","v":{"v":10.747450980392156,"d":"10.75"}},{"$f":"'4.1 Comptes 2020 natures'!V23/'4.1 Comptes 2020 natures'!V2","v":{"v":7.2560779816513765,"d":"7.26"}},{"$f":"'4.1 Comptes 2020 natures'!W23/'4.1 Comptes 2020 natures'!W2","v":{"v":5.392962382445141,"d":"5.39"}},{"$f":"'4.1 Comptes 2020 natures'!X23/'4.1 Comptes 2020 natures'!X2","v":{"v":65.49984567901235,"d":"65.50"}},{"$f":"'4.1 Comptes 2020 natures'!Y23/'4.1 Comptes 2020 natures'!Y2","v":{"v":5.66677367576244,"d":"5.67"}},{"$f":"'4.1 Comptes 2020 natures'!Z23/'4.1 Comptes 2020 natures'!Z2","v":{"v":19.630497382198953,"d":"19.63"}},{"$f":"'4.1 Comptes 2020 natures'!AA23/'4.1 Comptes 2020 natures'!AA2","v":{"v":4.263541666666667,"d":"4.26"}},{"$f":"'4.1 Comptes 2020 natures'!AB23/'4.1 Comptes 2020 natures'!AB2","v":{"v":3.725503355704698,"d":"3.73"}},{"$f":"'4.1 Comptes 2020 natures'!AC23/'4.1 Comptes 2020 natures'!AC2","v":{"v":5.530523255813954,"d":"5.53"}},{"$f":"'4.1 Comptes 2020 natures'!AD23/'4.1 Comptes 2020 natures'!AD2","v":{"v":11.762891207153501,"d":"11.76"}},{"$f":"'4.1 Comptes 2020 natures'!AE23/'4.1 Comptes 2020 natures'!AE2","v":{"v":11.912587412587413,"d":"11.91"}},{"$f":"'4.1 Comptes 2020 natures'!AF23/'4.1 Comptes 2020 natures'!AF2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AG23/'4.1 Comptes 2020 natures'!AG2","v":{"v":8.348223615464995,"d":"8.35"}},{"$f":"'4.1 Comptes 2020 natures'!AH23/'4.1 Comptes 2020 natures'!AH2","v":{"v":2.9801338432122373,"d":"2.98"}},{"$f":"'4.1 Comptes 2020 natures'!AI23/'4.1 Comptes 2020 natures'!AI2","v":{"v":7.472246696035242,"d":"7.47"}},{"$f":"'4.1 Comptes 2020 natures'!AJ23/'4.1 Comptes 2020 natures'!AJ2","v":{"v":4.084732824427481,"d":"4.08"}},{"$f":"'4.1 Comptes 2020 natures'!AK23/'4.1 Comptes 2020 natures'!AK2","v":{"v":16.043324538258574,"d":"16.04"}},{"$f":"'4.1 Comptes 2020 natures'!AL23/'4.1 Comptes 2020 natures'!AL2","v":{"v":12.657973568281937,"d":"12.66"}},{"$f":"'4.1 Comptes 2020 natures'!AM23/'4.1 Comptes 2020 natures'!AM2","v":{"v":11.913618049959709,"d":"11.91"}},{"$f":"'4.1 Comptes 2020 natures'!AN23/'4.1 Comptes 2020 natures'!AN2","v":{"v":3.7109243697478993,"d":"3.71"}},{"$f":"'4.1 Comptes 2020 natures'!AO23/'4.1 Comptes 2020 natures'!AO2","v":{"v":21.83041841004184,"d":"21.83"}},{"$f":"'4.1 Comptes 2020 natures'!AP23/'4.1 Comptes 2020 natures'!AP2","v":{"v":4.0340874811463046,"d":"4.03"}},{"$f":"'4.1 Comptes 2020 natures'!AQ23/'4.1 Comptes 2020 natures'!AQ2","v":{"v":0.7144961240310078,"d":"0.71"}},{"$f":"'4.1 Comptes 2020 natures'!AR23/'4.1 Comptes 2020 natures'!AR2","v":{"v":15.167220902612828,"d":"15.17"}},{"$f":"'4.1 Comptes 2020 natures'!AS23/'4.1 Comptes 2020 natures'!AS2","v":{"v":36.365810810810814,"d":"36.37"}},{"$f":"'4.1 Comptes 2020 natures'!AT23/'4.1 Comptes 2020 natures'!AT2","v":{"v":6.702188715953308,"d":"6.70"}},{"$f":"'4.1 Comptes 2020 natures'!AU23/'4.1 Comptes 2020 natures'!AU2","v":{"v":5.2006369426751595,"d":"5.20"}},{"$f":"'4.1 Comptes 2020 natures'!AV23/'4.1 Comptes 2020 natures'!AV2","v":{"v":12.824375,"d":"12.82"}},{"$f":"'4.1 Comptes 2020 natures'!AW23/'4.1 Comptes 2020 natures'!AW2","v":{"v":1.8980132450331126,"d":"1.90"}},{"$f":"'4.1 Comptes 2020 natures'!AX23/'4.1 Comptes 2020 natures'!AX2","v":{"v":3.432596685082873,"d":"3.43"}},{"$f":"'4.1 Comptes 2020 natures'!AY23/'4.1 Comptes 2020 natures'!AY2","v":{"v":10.929971181556196,"d":"10.93"}},{"$f":"'4.1 Comptes 2020 natures'!AZ23/'4.1 Comptes 2020 natures'!AZ2","v":{"v":11.668644970414201,"d":"11.67"}},{"$f":"'4.1 Comptes 2020 natures'!BA23/'4.1 Comptes 2020 natures'!BA2","v":{"v":7.9078811369509046,"d":"7.91"}},{"$f":"'4.1 Comptes 2020 natures'!BB23/'4.1 Comptes 2020 natures'!BB2","v":{"v":15.393521897810219,"d":"15.39"}},{"$f":"'4.1 Comptes 2020 natures'!BC23/'4.1 Comptes 2020 natures'!BC2","v":{"v":1.773936170212766,"d":"1.77"}},{"$f":"'4.1 Comptes 2020 natures'!BD23/'4.1 Comptes 2020 natures'!BD2","v":{"v":5.806263599626981,"d":"5.81"}},{"$f":"'4.1 Comptes 2020 natures'!BE23/'4.1 Comptes 2020 natures'!BE2","v":{"v":1.980892857142857,"d":"1.98"}},{"v":538.941649561283,"d":"538.94"},{"v":180.10735228989367,"d":"180.11"},{"v":150.87750061403995,"d":"150.88"},{"v":207.95679665734949,"d":"207.96"}]
[null,null,318,"Réévaluations de créances",{"$f":"'4.1 Comptes 2020 natures'!E24/'4.1 Comptes 2020 natures'!E2","v":{"v":96.87210184182015,"d":"96.87"}},{"$f":"'4.1 Comptes 2020 natures'!F24/'4.1 Comptes 2020 natures'!F2","v":{"v":-99.6624074074074,"d":"-99.66"}},{"$f":"'4.1 Comptes 2020 natures'!G24/'4.1 Comptes 2020 natures'!G2","v":{"v":23.067030927835052,"d":"23.07"}},{"$f":"'4.1 Comptes 2020 natures'!H24/'4.1 Comptes 2020 natures'!H2","v":{"v":28.7609865470852,"d":"28.76"}},{"$f":"'4.1 Comptes 2020 natures'!I24/'4.1 Comptes 2020 natures'!I2","v":{"v":19.92334067749931,"d":"19.92"}},{"$f":"'4.1 Comptes 2020 natures'!J24/'4.1 Comptes 2020 natures'!J2","v":{"v":5.951750679142771,"d":"5.95"}},{"$f":"'4.1 Comptes 2020 natures'!K24/'4.1 Comptes 2020 natures'!K2","v":{"v":11.521198940998486,"d":"11.52"}},{"$f":"'4.1 Comptes 2020 natures'!L24/'4.1 Comptes 2020 natures'!L2","v":{"v":-18.41790854335077,"d":"-18.42"}},{"$f":"'4.1 Comptes 2020 natures'!M24/'4.1 Comptes 2020 natures'!M2","v":{"v":-45.68946024799416,"d":"-45.69"}},{"$f":"'4.1 Comptes 2020 natures'!N24/'4.1 Comptes 2020 natures'!N2","v":{"v":89.28008474576271,"d":"89.28"}},{"$f":"'4.1 Comptes 2020 natures'!O24/'4.1 Comptes 2020 natures'!O2","v":{"v":-6.016722478024278,"d":"-6.02"}},{"$f":"'4.1 Comptes 2020 natures'!P24/'4.1 Comptes 2020 natures'!P2","v":{"v":138.43958333333333,"d":"138.44"}},{"$f":"'4.1 Comptes 2020 natures'!Q24/'4.1 Comptes 2020 natures'!Q2","v":{"v":0.550462962962963,"d":"0.55"}},{"$f":"'4.1 Comptes 2020 natures'!R24/'4.1 Comptes 2020 natures'!R2","v":{"v":14.215542168674698,"d":"14.22"}},{"$f":"'4.1 Comptes 2020 natures'!S24/'4.1 Comptes 2020 natures'!S2","v":{"v":106.71303724928366,"d":"106.71"}},{"$f":"'4.1 Comptes 2020 natures'!T24/'4.1 Comptes 2020 natures'!T2","v":{"v":40.52518195050946,"d":"40.53"}},{"$f":"'4.1 Comptes 2020 natures'!U24/'4.1 Comptes 2020 natures'!U2","v":{"v":57.90156862745098,"d":"57.90"}},{"$f":"'4.1 Comptes 2020 natures'!V24/'4.1 Comptes 2020 natures'!V2","v":{"v":97.51032110091744,"d":"97.51"}},{"$f":"'4.1 Comptes 2020 natures'!W24/'4.1 Comptes 2020 natures'!W2","v":{"v":51.75489341692789,"d":"51.75"}},{"$f":"'4.1 Comptes 2020 natures'!X24/'4.1 Comptes 2020 natures'!X2","v":{"v":44.720216049382714,"d":"44.72"}},{"$f":"'4.1 Comptes 2020 natures'!Y24/'4.1 Comptes 2020 natures'!Y2","v":{"v":28.8623113964687,"d":"28.86"}},{"$f":"'4.1 Comptes 2020 natures'!Z24/'4.1 Comptes 2020 natures'!Z2","v":{"v":39.55261780104712,"d":"39.55"}},{"$f":"'4.1 Comptes 2020 natures'!AA24/'4.1 Comptes 2020 natures'!AA2","v":{"v":41.28854166666667,"d":"41.29"}},{"$f":"'4.1 Comptes 2020 natures'!AB24/'4.1 Comptes 2020 natures'!AB2","v":{"v":40.51946308724832,"d":"40.52"}},{"$f":"'4.1 Comptes 2020 natures'!AC24/'4.1 Comptes 2020 natures'!AC2","v":{"v":-167.0968023255814,"d":"-167.10"}},{"$f":"'4.1 Comptes 2020 natures'!AD24/'4.1 Comptes 2020 natures'!AD2","v":{"v":36.2770044709389,"d":"36.28"}},{"$f":"'4.1 Comptes 2020 natures'!AE24/'4.1 Comptes 2020 natures'!AE2","v":{"v":12.993164335664336,"d":"12.99"}},{"$f":"'4.1 Comptes 2020 natures'!AF24/'4.1 Comptes 2020 natures'!AF2","v":{"v":51.37418367346938,"d":"51.37"}},{"$f":"'4.1 Comptes 2020 natures'!AG24/'4.1 Comptes 2020 natures'!AG2","v":{"v":12.976849529780564,"d":"12.98"}},{"$f":"'4.1 Comptes 2020 natures'!AH24/'4.1 Comptes 2020 natures'!AH2","v":{"v":39.60418355640535,"d":"39.60"}},{"$f":"'4.1 Comptes 2020 natures'!AI24/'4.1 Comptes 2020 natures'!AI2","v":{"v":47.104405286343614,"d":"47.10"}},{"$f":"'4.1 Comptes 2020 natures'!AJ24/'4.1 Comptes 2020 natures'!AJ2","v":{"v":51.7530534351145,"d":"51.75"}},{"$f":"'4.1 Comptes 2020 natures'!AK24/'4.1 Comptes 2020 natures'!AK2","v":{"v":56.786807387862794,"d":"56.79"}},{"$f":"'4.1 Comptes 2020 natures'!AL24/'4.1 Comptes 2020 natures'!AL2","v":{"v":93.84297797356828,"d":"93.84"}},{"$f":"'4.1 Comptes 2020 natures'!AM24/'4.1 Comptes 2020 natures'!AM2","v":{"v":75.61531023368252,"d":"75.62"}},{"$f":"'4.1 Comptes 2020 natures'!AN24/'4.1 Comptes 2020 natures'!AN2","v":{"v":116.6290756302521,"d":"116.63"}},{"$f":"'4.1 Comptes 2020 natures'!AO24/'4.1 Comptes 2020 natures'!AO2","v":{"v":-132.30837656903768,"d":"-132.31"}},{"$f":"'4.1 Comptes 2020 natures'!AP24/'4.1 Comptes 2020 natures'!AP2","v":{"v":-182.69794871794872,"d":"-182.70"}},{"$f":"'4.1 Comptes 2020 natures'!AQ24/'4.1 Comptes 2020 natures'!AQ2","v":{"v":33.21395348837209,"d":"33.21"}},{"$f":"'4.1 Comptes 2020 natures'!AR24/'4.1 Comptes 2020 natures'!AR2","v":{"v":80.41757719714964,"d":"80.42"}},{"$f":"'4.1 Comptes 2020 natures'!AS24/'4.1 Comptes 2020 natures'!AS2","v":{"v":16.696081081081083,"d":"16.70"}},{"$f":"'4.1 Comptes 2020 natures'!AT24/'4.1 Comptes 2020 natures'!AT2","v":{"v":26.11851167315175,"d":"26.12"}},{"$f":"'4.1 Comptes 2020 natures'!AU24/'4.1 Comptes 2020 natures'!AU2","v":{"v":229.90700636942677,"d":"229.91"}},{"$f":"'4.1 Comptes 2020 natures'!AV24/'4.1 Comptes 2020 natures'!AV2","v":{"v":106.45011666666666,"d":"106.45"}},{"$f":"'4.1 Comptes 2020 natures'!AW24/'4.1 Comptes 2020 natures'!AW2","v":{"v":78.86501986754966,"d":"78.87"}},{"$f":"'4.1 Comptes 2020 natures'!AX24/'4.1 Comptes 2020 natures'!AX2","v":{"v":53.501657458563535,"d":"53.50"}},{"$f":"'4.1 Comptes 2020 natures'!AY24/'4.1 Comptes 2020 natures'!AY2","v":{"v":65.69827089337176,"d":"65.70"}},{"$f":"'4.1 Comptes 2020 natures'!AZ24/'4.1 Comptes 2020 natures'!AZ2","v":{"v":37.60508875739645,"d":"37.61"}},{"$f":"'4.1 Comptes 2020 natures'!BA24/'4.1 Comptes 2020 natures'!BA2","v":{"v":28.426356589147286,"d":"28.43"}},{"$f":"'4.1 Comptes 2020 natures'!BB24/'4.1 Comptes 2020 natures'!BB2","v":{"v":12.457992700729926,"d":"12.46"}},{"$f":"'4.1 Comptes 2020 natures'!BC24/'4.1 Comptes 2020 natures'!BC2","v":{"v":40.324202127659575,"d":"40.32"}},{"$f":"'4.1 Comptes 2020 natures'!BD24/'4.1 Comptes 2020 natures'!BD2","v":{"v":72.40840068386696,"d":"72.41"}},{"$f":"'4.1 Comptes 2020 natures'!BE24/'4.1 Comptes 2020 natures'!BE2","v":{"v":37.56964285714286,"d":"37.57"}},{"v":1840.6575028060315,"d":"1,840.66"},{"v":613.2005864934275,"d":"613.20"},{"v":279.9291919629488,"d":"279.93"},{"v":947.5277243496552,"d":"947.53"}]
[null,null,319,"Divers charges d'exploitation",{"$f":"'4.1 Comptes 2020 natures'!E25/'4.1 Comptes 2020 natures'!E2","v":{"v":2.522101841820152,"d":"2.52"}},{"$f":"'4.1 Comptes 2020 natures'!F25/'4.1 Comptes 2020 natures'!F2","v":{"v":0.18518518518518517,"d":"0.19"}},{"$f":"'4.1 Comptes 2020 natures'!G25/'4.1 Comptes 2020 natures'!G2","v":{"v":9.005567010309278,"d":"9.01"}},{"$f":"'4.1 Comptes 2020 natures'!H25/'4.1 Comptes 2020 natures'!H2","v":{"v":6.073206278026906,"d":"6.07"}},{"$f":"'4.1 Comptes 2020 natures'!I25/'4.1 Comptes 2020 natures'!I2","v":{"v":9.091302671440374,"d":"9.09"}},{"$f":"'4.1 Comptes 2020 natures'!J25/'4.1 Comptes 2020 natures'!J2","v":{"v":7.153649260488983,"d":"7.15"}},{"$f":"'4.1 Comptes 2020 natures'!K25/'4.1 Comptes 2020 natures'!K2","v":{"v":8.107734493192133,"d":"8.11"}},{"$f":"'4.1 Comptes 2020 natures'!L25/'4.1 Comptes 2020 natures'!L2","v":{"v":14.673755745760026,"d":"14.67"}},{"$f":"'4.1 Comptes 2020 natures'!M25/'4.1 Comptes 2020 natures'!M2","v":{"v":39.02261123267688,"d":"39.02"}},{"$f":"'4.1 Comptes 2020 natures'!N25/'4.1 Comptes 2020 natures'!N2","v":{"v":25.01016949152542,"d":"25.01"}},{"$f":"'4.1 Comptes 2020 natures'!O25/'4.1 Comptes 2020 natures'!O2","v":{"v":1.9034951862704061,"d":"1.90"}},{"$f":"'4.1 Comptes 2020 natures'!P25/'4.1 Comptes 2020 natures'!P2","v":{"v":0.35984848484848486,"d":"0.36"}},{"$f":"'4.1 Comptes 2020 natures'!Q25/'4.1 Comptes 2020 natures'!Q2","v":{"v":5.493981481481482,"d":"5.49"}},{"$f":"'4.1 Comptes 2020 natures'!R25/'4.1 Comptes 2020 natures'!R2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!S25/'4.1 Comptes 2020 natures'!S2","v":{"v":3.858452722063037,"d":"3.86"}},{"$f":"'4.1 Comptes 2020 natures'!T25/'4.1 Comptes 2020 natures'!T2","v":{"v":6.976710334788938,"d":"6.98"}},{"$f":"'4.1 Comptes 2020 natures'!U25/'4.1 Comptes 2020 natures'!U2","v":{"v":2.702392156862745,"d":"2.70"}},{"$f":"'4.1 Comptes 2020 natures'!V25/'4.1 Comptes 2020 natures'!V2","v":{"v":2.751261467889908,"d":"2.75"}},{"$f":"'4.1 Comptes 2020 natures'!W25/'4.1 Comptes 2020 natures'!W2","v":{"v":2.1802821316614422,"d":"2.18"}},{"$f":"'4.1 Comptes 2020 natures'!X25/'4.1 Comptes 2020 natures'!X2","v":{"v":4.58287037037037,"d":"4.58"}},{"$f":"'4.1 Comptes 2020 natures'!Y25/'4.1 Comptes 2020 natures'!Y2","v":{"v":12.220505617977528,"d":"12.22"}},{"$f":"'4.1 Comptes 2020 natures'!Z25/'4.1 Comptes 2020 natures'!Z2","v":{"v":10.922513089005234,"d":"10.92"}},{"$f":"'4.1 Comptes 2020 natures'!AA25/'4.1 Comptes 2020 natures'!AA2","v":{"v":10.161458333333334,"d":"10.16"}},{"$f":"'4.1 Comptes 2020 natures'!AB25/'4.1 Comptes 2020 natures'!AB2","v":{"v":9.126174496644294,"d":"9.13"}},{"$f":"'4.1 Comptes 2020 natures'!AC25/'4.1 Comptes 2020 natures'!AC2","v":{"v":1.9201550387596897,"d":"1.92"}},{"$f":"'4.1 Comptes 2020 natures'!AD25/'4.1 Comptes 2020 natures'!AD2","v":{"v":10.682712369597615,"d":"10.68"}},{"$f":"'4.1 Comptes 2020 natures'!AE25/'4.1 Comptes 2020 natures'!AE2","v":{"v":5.139248251748252,"d":"5.14"}},{"$f":"'4.1 Comptes 2020 natures'!AF25/'4.1 Comptes 2020 natures'!AF2","v":{"v":3.654285714285714,"d":"3.65"}},{"$f":"'4.1 Comptes 2020 natures'!AG25/'4.1 Comptes 2020 natures'!AG2","v":{"v":3.4472309299895505,"d":"3.45"}},{"$f":"'4.1 Comptes 2020 natures'!AH25/'4.1 Comptes 2020 natures'!AH2","v":{"v":4.557208413001912,"d":"4.56"}},{"$f":"'4.1 Comptes 2020 natures'!AI25/'4.1 Comptes 2020 natures'!AI2","v":{"v":3.0365638766519822,"d":"3.04"}},{"$f":"'4.1 Comptes 2020 natures'!AJ25/'4.1 Comptes 2020 natures'!AJ2","v":{"v":11.80916030534351,"d":"11.81"}},{"$f":"'4.1 Comptes 2020 natures'!AK25/'4.1 Comptes 2020 natures'!AK2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AL25/'4.1 Comptes 2020 natures'!AL2","v":{"v":15.63784140969163,"d":"15.64"}},{"$f":"'4.1 Comptes 2020 natures'!AM25/'4.1 Comptes 2020 natures'!AM2","v":{"v":0.7607574536663981,"d":"0.76"}},{"$f":"'4.1 Comptes 2020 natures'!AN25/'4.1 Comptes 2020 natures'!AN2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AO25/'4.1 Comptes 2020 natures'!AO2","v":{"v":27.86234309623431,"d":"27.86"}},{"$f":"'4.1 Comptes 2020 natures'!AP25/'4.1 Comptes 2020 natures'!AP2","v":{"v":2.0484917043740576,"d":"2.05"}},{"$f":"'4.1 Comptes 2020 natures'!AQ25/'4.1 Comptes 2020 natures'!AQ2","v":{"v":0.1572093023255814,"d":"0.16"}},{"$f":"'4.1 Comptes 2020 natures'!AR25/'4.1 Comptes 2020 natures'!AR2","v":{"v":12.653127474267617,"d":"12.65"}},{"$f":"'4.1 Comptes 2020 natures'!AS25/'4.1 Comptes 2020 natures'!AS2","v":{"v":3.231621621621622,"d":"3.23"}},{"$f":"'4.1 Comptes 2020 natures'!AT25/'4.1 Comptes 2020 natures'!AT2","v":{"v":21.918482490272375,"d":"21.92"}},{"$f":"'4.1 Comptes 2020 natures'!AU25/'4.1 Comptes 2020 natures'!AU2","v":{"v":7.061783439490446,"d":"7.06"}},{"$f":"'4.1 Comptes 2020 natures'!AV25/'4.1 Comptes 2020 natures'!AV2","v":8.75},{"$f":"'4.1 Comptes 2020 natures'!AW25/'4.1 Comptes 2020 natures'!AW2","v":{"v":14.230860927152317,"d":"14.23"}},{"$f":"'4.1 Comptes 2020 natures'!AX25/'4.1 Comptes 2020 natures'!AX2","v":{"v":0.9718232044198896,"d":"0.97"}},{"$f":"'4.1 Comptes 2020 natures'!AY25/'4.1 Comptes 2020 natures'!AY2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AZ25/'4.1 Comptes 2020 natures'!AZ2","v":{"v":1.9602071005917159,"d":"1.96"}},{"$f":"'4.1 Comptes 2020 natures'!BA25/'4.1 Comptes 2020 natures'!BA2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!BB25/'4.1 Comptes 2020 natures'!BB2","v":{"v":6.925547445255474,"d":"6.93"}},{"$f":"'4.1 Comptes 2020 natures'!BC25/'4.1 Comptes 2020 natures'!BC2","v":{"v":3.93936170212766,"d":"3.94"}},{"$f":"'4.1 Comptes 2020 natures'!BD25/'4.1 Comptes 2020 natures'!BD2","v":{"v":24.783136462542743,"d":"24.78"}},{"$f":"'4.1 Comptes 2020 natures'!BE25/'4.1 Comptes 2020 natures'!BE2","v":{"v":5.878482142857142,"d":"5.88"}},{"v":397.10287095989173,"d":"397.10"},{"v":147.0717071762918,"d":"147.07"},{"v":91.260086806709,"d":"91.26"},{"v":158.77107697689098,"d":"158.77"}]
[]
[null,33,null,"Amortissements du patrimoine administratif",{"$f":"E28+E29","v":{"v":547.5178548212351,"d":"547.52"}},{"$f":"F28+F29","v":{"v":294.75555555555553,"d":"294.76"}},{"v":75.13608247422681,"d":"75.14"},{"v":224.7982062780269,"d":"224.80"},{"v":204.53010190030295,"d":"204.53"},{"v":304.3555991548445,"d":"304.36"},{"v":212.65181543116492,"d":"212.65"},{"v":405.69524568077355,"d":"405.70"},{"v":192.8709992706054,"d":"192.87"},{"v":463.8541525423729,"d":"463.85"},{"v":182.98382168271243,"d":"182.98"},{"v":259.61742424242425,"d":"259.62"},{"v":118.93518518518519,"d":"118.94"},{"v":228.67469879518072,"d":"228.67"},{"v":193.55300859598853,"d":"193.55"},{"v":217.09359534206695,"d":"217.09"},{"v":129.44749019607843,"d":"129.45"},{"v":356.44392201834864,"d":"356.44"},{"v":299.3315893416928,"d":"299.33"},{"v":159.47885802469136,"d":"159.48"},{"v":211.6343900481541,"d":"211.63"},{"v":203.17402486910993,"d":"203.17"},{"v":419.1385416666667,"d":"419.14"},{"v":4.697986577181208,"d":"4.70"},{"v":188.6449612403101,"d":"188.64"},{"v":261.41526080476905,"d":"261.42"},{"v":197.37762237762237,"d":"197.38"},{"v":94.08479591836735,"d":"94.08"},{"v":314.5971786833856,"d":"314.60"},{"v":430.77837476099427,"d":"430.78"},{"v":323.87687224669605,"d":"323.88"},{"v":85.64885496183206,"d":"85.65"},{"v":222.46121372031664,"d":"222.46"},{"v":338.1918061674009,"d":"338.19"},{"v":212.61079774375503,"d":"212.61"},{"v":156.30252100840337,"d":"156.30"},{"v":513.4092050209205,"d":"513.41"},{"v":101.58371040723982,"d":"101.58"},{"v":320.1377519379845,"d":"320.14"},{"v":468.65783847981,"d":"468.66"},{"v":179.5943243243243,"d":"179.59"},{"v":229.57847276264593,"d":"229.58"},{"v":1376.0952229299364,"d":"1,376.10"},{"v":181.38256666666666,"d":"181.38"},{"v":141.02949668874172,"d":"141.03"},{"v":173.53591160220995,"d":"173.54"},{"v":536.4985590778098,"d":"536.50"},{"v":338.3390828402367,"d":"338.34"},{"v":75.03875968992249,"d":"75.04"},{"v":348.0014872262774,"d":"348.00"},{"v":66.36170212765957,"d":"66.36"},{"v":501.9920329499534,"d":"501.99"},{"v":183.17601785714288,"d":"183.18"},{"v":14470.772551917922,"d":"14,470.77"},{"v":4912.246348508787,"d":"4,912.25"},{"v":2894.54772217978,"d":"2,894.55"},{"v":6663.9784812293565,"d":"6,663.98"}]
[null,null,330,"Amortissements des immobilisations corporelles du PA",{"$f":"'4.1 Comptes 2020 natures'!E28/'4.1 Comptes 2020 natures'!E2","v":{"v":511.9982123510292,"d":"512.00"}},{"$f":"'4.1 Comptes 2020 natures'!F28/'4.1 Comptes 2020 natures'!F2","v":{"v":251.4962962962963,"d":"251.50"}},{"$f":"'4.1 Comptes 2020 natures'!G28/'4.1 Comptes 2020 natures'!G2","v":{"v":71.53505154639176,"d":"71.54"}},{"$f":"'4.1 Comptes 2020 natures'!H28/'4.1 Comptes 2020 natures'!H2","v":{"v":224.7982062780269,"d":"224.80"}},{"$f":"'4.1 Comptes 2020 natures'!I28/'4.1 Comptes 2020 natures'!I2","v":{"v":199.5122004957312,"d":"199.51"}},{"$f":"'4.1 Comptes 2020 natures'!J28/'4.1 Comptes 2020 natures'!J2","v":{"v":301.7080289767582,"d":"301.71"}},{"$f":"'4.1 Comptes 2020 natures'!K28/'4.1 Comptes 2020 natures'!K2","v":{"v":212.65181543116492,"d":"212.65"}},{"$f":"'4.1 Comptes 2020 natures'!L28/'4.1 Comptes 2020 natures'!L2","v":{"v":405.69524568077355,"d":"405.70"}},{"$f":"'4.1 Comptes 2020 natures'!M28/'4.1 Comptes 2020 natures'!M2","v":{"v":191.53620714806712,"d":"191.54"}},{"$f":"'4.1 Comptes 2020 natures'!N28/'4.1 Comptes 2020 natures'!N2","v":{"v":463.8541525423729,"d":"463.85"}},{"$f":"'4.1 Comptes 2020 natures'!O28/'4.1 Comptes 2020 natures'!O2","v":{"v":179.4945862983117,"d":"179.49"}},{"$f":"'4.1 Comptes 2020 natures'!P28/'4.1 Comptes 2020 natures'!P2","v":{"v":259.61742424242425,"d":"259.62"}},{"$f":"'4.1 Comptes 2020 natures'!Q28/'4.1 Comptes 2020 natures'!Q2","v":{"v":118.93518518518519,"d":"118.94"}},{"$f":"'4.1 Comptes 2020 natures'!R28/'4.1 Comptes 2020 natures'!R2","v":{"v":228.67469879518072,"d":"228.67"}},{"$f":"'4.1 Comptes 2020 natures'!S28/'4.1 Comptes 2020 natures'!S2","v":{"v":193.55300859598853,"d":"193.55"}},{"$f":"'4.1 Comptes 2020 natures'!T28/'4.1 Comptes 2020 natures'!T2","v":{"v":217.09359534206695,"d":"217.09"}},{"$f":"'4.1 Comptes 2020 natures'!U28/'4.1 Comptes 2020 natures'!U2","v":{"v":129.44749019607843,"d":"129.45"}},{"$f":"'4.1 Comptes 2020 natures'!V28/'4.1 Comptes 2020 natures'!V2","v":{"v":315.3669724770642,"d":"315.37"}},{"$f":"'4.1 Comptes 2020 natures'!W28/'4.1 Comptes 2020 natures'!W2","v":{"v":282.3003197492163,"d":"282.30"}},{"$f":"'4.1 Comptes 2020 natures'!X28/'4.1 Comptes 2020 natures'!X2","v":{"v":159.47885802469136,"d":"159.48"}},{"$f":"'4.1 Comptes 2020 natures'!Y28/'4.1 Comptes 2020 natures'!Y2","v":{"v":211.6343900481541,"d":"211.63"}},{"$f":"'4.1 Comptes 2020 natures'!Z28/'4.1 Comptes 2020 natures'!Z2","v":{"v":203.17402486910993,"d":"203.17"}},{"$f":"'4.1 Comptes 2020 natures'!AA28/'4.1 Comptes 2020 natures'!AA2","v":{"v":419.1385416666667,"d":"419.14"}},{"$f":"'4.1 Comptes 2020 natures'!AB28/'4.1 Comptes 2020 natures'!AB2","v":{"v":4.697986577181208,"d":"4.70"}},{"$f":"'4.1 Comptes 2020 natures'!AC28/'4.1 Comptes 2020 natures'!AC2","v":{"v":178.90658914728684,"d":"178.91"}},{"$f":"'4.1 Comptes 2020 natures'!AD28/'4.1 Comptes 2020 natures'!AD2","v":{"v":261.41526080476905,"d":"261.42"}},{"$f":"'4.1 Comptes 2020 natures'!AE28/'4.1 Comptes 2020 natures'!AE2","v":{"v":197.37762237762237,"d":"197.38"}},{"$f":"'4.1 Comptes 2020 natures'!AF28/'4.1 Comptes 2020 natures'!AF2","v":{"v":94.08479591836735,"d":"94.08"}},{"$f":"'4.1 Comptes 2020 natures'!AG28/'4.1 Comptes 2020 natures'!AG2","v":{"v":314.5971786833856,"d":"314.60"}},{"$f":"'4.1 Comptes 2020 natures'!AH28/'4.1 Comptes 2020 natures'!AH2","v":{"v":415.4189101338432,"d":"415.42"}},{"$f":"'4.1 Comptes 2020 natures'!AI28/'4.1 Comptes 2020 natures'!AI2","v":{"v":323.87687224669605,"d":"323.88"}},{"$f":"'4.1 Comptes 2020 natures'!AJ28/'4.1 Comptes 2020 natures'!AJ2","v":{"v":85.64885496183206,"d":"85.65"}},{"$f":"'4.1 Comptes 2020 natures'!AK28/'4.1 Comptes 2020 natures'!AK2","v":{"v":222.46121372031664,"d":"222.46"}},{"$f":"'4.1 Comptes 2020 natures'!AL28/'4.1 Comptes 2020 natures'!AL2","v":{"v":338.1918061674009,"d":"338.19"}},{"$f":"'4.1 Comptes 2020 natures'!AM28/'4.1 Comptes 2020 natures'!AM2","v":{"v":196.696212731668,"d":"196.70"}},{"$f":"'4.1 Comptes 2020 natures'!AN28/'4.1 Comptes 2020 natures'!AN2","v":{"v":156.30252100840337,"d":"156.30"}},{"$f":"'4.1 Comptes 2020 natures'!AO28/'4.1 Comptes 2020 natures'!AO2","v":{"v":504.7062761506276,"d":"504.71"}},{"$f":"'4.1 Comptes 2020 natures'!AP28/'4.1 Comptes 2020 natures'!AP2","v":{"v":101.58371040723982,"d":"101.58"}},{"$f":"'4.1 Comptes 2020 natures'!AQ28/'4.1 Comptes 2020 natures'!AQ2","v":{"v":320.1377519379845,"d":"320.14"}},{"$f":"'4.1 Comptes 2020 natures'!AR28/'4.1 Comptes 2020 natures'!AR2","v":{"v":461.5319477434679,"d":"461.53"}},{"$f":"'4.1 Comptes 2020 natures'!AS28/'4.1 Comptes 2020 natures'!AS2","v":{"v":179.5943243243243,"d":"179.59"}},{"$f":"'4.1 Comptes 2020 natures'!AT28/'4.1 Comptes 2020 natures'!AT2","v":{"v":229.12786964980546,"d":"229.13"}},{"$f":"'4.1 Comptes 2020 natures'!AU28/'4.1 Comptes 2020 natures'!AU2","v":{"v":1376.0952229299364,"d":"1,376.10"}},{"$f":"'4.1 Comptes 2020 natures'!AV28/'4.1 Comptes 2020 natures'!AV2","v":{"v":181.38256666666666,"d":"181.38"}},{"$f":"'4.1 Comptes 2020 natures'!AW28/'4.1 Comptes 2020 natures'!AW2","v":{"v":141.02949668874172,"d":"141.03"}},{"$f":"'4.1 Comptes 2020 natures'!AX28/'4.1 Comptes 2020 natures'!AX2","v":{"v":173.53591160220995,"d":"173.54"}},{"$f":"'4.1 Comptes 2020 natures'!AY28/'4.1 Comptes 2020 natures'!AY2","v":{"v":523.5302593659942,"d":"523.53"}},{"$f":"'4.1 Comptes 2020 natures'!AZ28/'4.1 Comptes 2020 natures'!AZ2","v":{"v":313.54322485207103,"d":"313.54"}},{"$f":"'4.1 Comptes 2020 natures'!BA28/'4.1 Comptes 2020 natures'!BA2","v":{"v":75.03875968992249,"d":"75.04"}},{"$f":"'4.1 Comptes 2020 natures'!BB28/'4.1 Comptes 2020 natures'!BB2","v":{"v":348.0014872262774,"d":"348.00"}},{"$f":"'4.1 Comptes 2020 natures'!BC28/'4.1 Comptes 2020 natures'!BC2","v":{"v":66.36170212765957,"d":"66.36"}},{"$f":"'4.1 Comptes 2020 natures'!BD28/'4.1 Comptes 2020 natures'!BD2","v":{"v":459.9737705937209,"d":"459.97"}},{"$f":"'4.1 Comptes 2020 natures'!BE28/'4.1 Comptes 2020 natures'!BE2","v":{"v":183.17601785714288,"d":"183.18"}},{"$f":"SUM(E28:BE28)","v":{"v":14180.720636529313,"d":"14,180.72"}},{"$f":"SUM(E28:W28)","v":{"v":4759.268697628129,"d":"4,759.27"}},{"$f":"SUM(X28:AJ28)","v":{"v":2869.449885459606,"d":"2,869.45"}},{"$f":"SUM(AK28:BE28)","v":{"v":6552.002053441581,"d":"6,552.00"}}]
[null,null,332,"Amortissements des immobilisations incorporelles du PA",{"$f":"'4.1 Comptes 2020 natures'!E29/'4.1 Comptes 2020 natures'!E2","v":{"v":35.519642470205845,"d":"35.52"}},{"$f":"'4.1 Comptes 2020 natures'!F29/'4.1 Comptes 2020 natures'!F2","v":{"v":43.25925925925926,"d":"43.26"}},{"$f":"'4.1 Comptes 2020 natures'!G29/'4.1 Comptes 2020 natures'!G2","v":{"v":3.6010309278350516,"d":"3.60"}},{"$f":"'4.1 Comptes 2020 natures'!H29/'4.1 Comptes 2020 natures'!H2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!I29/'4.1 Comptes 2020 natures'!I2","v":{"v":5.017901404571743,"d":"5.02"}},{"$f":"'4.1 Comptes 2020 natures'!J29/'4.1 Comptes 2020 natures'!J2","v":{"v":2.6475701780863266,"d":"2.65"}},{"$f":"'4.1 Comptes 2020 natures'!K29/'4.1 Comptes 2020 natures'!K2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!L29/'4.1 Comptes 2020 natures'!L2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!M29/'4.1 Comptes 2020 natures'!M2","v":{"v":1.3347921225382933,"d":"1.33"}},{"$f":"'4.1 Comptes 2020 natures'!N29/'4.1 Comptes 2020 natures'!N2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!O29/'4.1 Comptes 2020 natures'!O2","v":{"v":3.4892353844007253,"d":"3.49"}},{"$f":"'4.1 Comptes 2020 natures'!P29/'4.1 Comptes 2020 natures'!P2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!Q29/'4.1 Comptes 2020 natures'!Q2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!R29/'4.1 Comptes 2020 natures'!R2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!S29/'4.1 Comptes 2020 natures'!S2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!T29/'4.1 Comptes 2020 natures'!T2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!U29/'4.1 Comptes 2020 natures'!U2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!V29/'4.1 Comptes 2020 natures'!V2","v":{"v":41.0769495412844,"d":"41.08"}},{"$f":"'4.1 Comptes 2020 natures'!W29/'4.1 Comptes 2020 natures'!W2","v":{"v":17.031269592476487,"d":"17.03"}},{"$f":"'4.1 Comptes 2020 natures'!X29/'4.1 Comptes 2020 natures'!X2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!Y29/'4.1 Comptes 2020 natures'!Y2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!Z29/'4.1 Comptes 2020 natures'!Z2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AA29/'4.1 Comptes 2020 natures'!AA2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AB29/'4.1 Comptes 2020 natures'!AB2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AC29/'4.1 Comptes 2020 natures'!AC2","v":{"v":9.738372093023257,"d":"9.74"}},{"$f":"'4.1 Comptes 2020 natures'!AD29/'4.1 Comptes 2020 natures'!AD2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AE29/'4.1 Comptes 2020 natures'!AE2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AF29/'4.1 Comptes 2020 natures'!AF2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AG29/'4.1 Comptes 2020 natures'!AG2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AH29/'4.1 Comptes 2020 natures'!AH2","v":{"v":15.359464627151052,"d":"15.36"}},{"$f":"'4.1 Comptes 2020 natures'!AI29/'4.1 Comptes 2020 natures'!AI2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AJ29/'4.1 Comptes 2020 natures'!AJ2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AK29/'4.1 Comptes 2020 natures'!AK2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AL29/'4.1 Comptes 2020 natures'!AL2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AM29/'4.1 Comptes 2020 natures'!AM2","v":{"v":15.914585012087027,"d":"15.91"}},{"$f":"'4.1 Comptes 2020 natures'!AN29/'4.1 Comptes 2020 natures'!AN2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AO29/'4.1 Comptes 2020 natures'!AO2","v":{"v":8.702928870292887,"d":"8.70"}},{"$f":"'4.1 Comptes 2020 natures'!AP29/'4.1 Comptes 2020 natures'!AP2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AQ29/'4.1 Comptes 2020 natures'!AQ2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AR29/'4.1 Comptes 2020 natures'!AR2","v":{"v":7.1258907363420425,"d":"7.13"}},{"$f":"'4.1 Comptes 2020 natures'!AS29/'4.1 Comptes 2020 natures'!AS2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AT29/'4.1 Comptes 2020 natures'!AT2","v":{"v":0.45060311284046695,"d":"0.45"}},{"$f":"'4.1 Comptes 2020 natures'!AU29/'4.1 Comptes 2020 natures'!AU2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AV29/'4.1 Comptes 2020 natures'!AV2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AW29/'4.1 Comptes 2020 natures'!AW2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AX29/'4.1 Comptes 2020 natures'!AX2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AY29/'4.1 Comptes 2020 natures'!AY2","v":{"v":12.968299711815561,"d":"12.97"}},{"$f":"'4.1 Comptes 2020 natures'!AZ29/'4.1 Comptes 2020 natures'!AZ2","v":{"v":24.79585798816568,"d":"24.80"}},{"$f":"'4.1 Comptes 2020 natures'!BA29/'4.1 Comptes 2020 natures'!BA2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!BB29/'4.1 Comptes 2020 natures'!BB2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!BC29/'4.1 Comptes 2020 natures'!BC2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!BD29/'4.1 Comptes 2020 natures'!BD2","v":{"v":42.01826235623251,"d":"42.02"}},{"$f":"'4.1 Comptes 2020 natures'!BE29/'4.1 Comptes 2020 natures'!BE2","v":{"v":0,"d":"0.00"}},{"v":290.0519153886086,"d":"290.05"},{"v":152.97765088065813,"d":"152.98"},{"v":25.097836720174307,"d":"25.10"},{"v":111.97642778777617,"d":"111.98"}]
[]
[null,34,null,"Charges financières",{"$f":"E32+E33+E34+E35+E36+E37","v":{"v":40.22496208017335,"d":"40.22"}},{"$f":"F32+F33+F34+F35+F36+F37","v":{"v":232.4662592592593,"d":"232.47"}},{"v":231.84861855670107,"d":"231.85"},{"v":178.47997757847534,"d":"178.48"},{"v":177.39237400165246,"d":"177.39"},{"v":117.14456685783277,"d":"117.14"},{"v":72.16579803328291,"d":"72.17"},{"v":169.47025122840387,"d":"169.47"},{"v":52.55683442742524,"d":"52.56"},{"v":65.21949152542372,"d":"65.22"},{"v":57.104702106878754,"d":"57.10"},{"v":94.33107954545456,"d":"94.33"},{"v":86.3475,"d":"86.35"},{"v":106.25691566265061,"d":"106.26"},{"v":179.10065902578796,"d":"179.10"},{"v":155.3305676855895,"d":"155.33"},{"v":54.23219607843137,"d":"54.23"},{"v":147.58314220183485,"d":"147.58"},{"v":74.052329153605,"d":"74.05"},{"v":55.01407407407407,"d":"55.01"},{"v":142.95228731942217,"d":"142.95"},{"v":32.23944371727749,"d":"32.24"},{"v":51.67760416666666,"d":"51.68"},{"v":122.38590604026847,"d":"122.39"},{"v":98.56096899224806,"d":"98.56"},{"v":226.70985096870345,"d":"226.71"},{"v":67.06417832167831,"d":"67.06"},{"v":109.51581632653061,"d":"109.52"},{"v":74.31656217345872,"d":"74.32"},{"v":135.08865391969408,"d":"135.09"},{"v":109.3471806167401,"d":"109.35"},{"v":333.7158778625954,"d":"333.72"},{"v":127.52673878627968,"d":"127.53"},{"v":167.5146255506608,"d":"167.51"},{"v":131.9651893634166,"d":"131.97"},{"v":240.7236974789916,"d":"240.72"},{"v":217.2834979079498,"d":"217.28"},{"v":100.67194570135747,"d":"100.67"},{"v":110.43069767441861,"d":"110.43"},{"v":211.1472050673001,"d":"211.15"},{"v":159.23260810810814,"d":"159.23"},{"v":175.9342898832685,"d":"175.93"},{"v":73.89888535031847,"d":"73.90"},{"v":85.54115833333333,"d":"85.54"},{"v":87.37198675496688,"d":"87.37"},{"v":73.1281767955801,"d":"73.13"},{"v":47.59095100864554,"d":"47.59"},{"v":195.8575029585799,"d":"195.86"},{"v":29.850413436692506,"d":"29.85"},{"v":104.10847627737226,"d":"104.11"},{"v":2.3946808510638298,"d":"2.39"},{"v":152.70716350637238,"d":"152.71"},{"v":125.51598214285713,"d":"125.52"},{"v":6470.292502445754,"d":"6,470.29"},{"v":2291.3082250088623,"d":"2,291.31"},{"v":1558.5884044993575,"d":"1,558.59"},{"v":2620.3958729375345,"d":"2,620.40"}]
[null,null,340,"Charges d'intérets",{"$f":"'4.1 Comptes 2020 natures'!E32/'4.1 Comptes 2020 natures'!E2","v":{"v":40.22496208017335,"d":"40.22"}},{"$f":"'4.1 Comptes 2020 natures'!F32/'4.1 Comptes 2020 natures'!F2","v":{"v":162.52385185185187,"d":"162.52"}},{"$f":"'4.1 Comptes 2020 natures'!G32/'4.1 Comptes 2020 natures'!G2","v":{"v":136.68113402061857,"d":"136.68"}},{"$f":"'4.1 Comptes 2020 natures'!H32/'4.1 Comptes 2020 natures'!H2","v":{"v":140.85811659192825,"d":"140.86"}},{"$f":"'4.1 Comptes 2020 natures'!I32/'4.1 Comptes 2020 natures'!I2","v":{"v":131.19409529055358,"d":"131.19"}},{"$f":"'4.1 Comptes 2020 natures'!J32/'4.1 Comptes 2020 natures'!J2","v":{"v":97.84260187141562,"d":"97.84"}},{"$f":"'4.1 Comptes 2020 natures'!K32/'4.1 Comptes 2020 natures'!K2","v":{"v":49.566308623298035,"d":"49.57"}},{"$f":"'4.1 Comptes 2020 natures'!L32/'4.1 Comptes 2020 natures'!L2","v":{"v":154.03591139641782,"d":"154.04"}},{"$f":"'4.1 Comptes 2020 natures'!M32/'4.1 Comptes 2020 natures'!M2","v":{"v":45.03056163384391,"d":"45.03"}},{"$f":"'4.1 Comptes 2020 natures'!N32/'4.1 Comptes 2020 natures'!N2","v":{"v":65.21949152542372,"d":"65.22"}},{"$f":"'4.1 Comptes 2020 natures'!O32/'4.1 Comptes 2020 natures'!O2","v":{"v":48.29896051346449,"d":"48.30"}},{"$f":"'4.1 Comptes 2020 natures'!P32/'4.1 Comptes 2020 natures'!P2","v":{"v":74.27227272727274,"d":"74.27"}},{"$f":"'4.1 Comptes 2020 natures'!Q32/'4.1 Comptes 2020 natures'!Q2","v":{"v":84.21787037037038,"d":"84.22"}},{"$f":"'4.1 Comptes 2020 natures'!R32/'4.1 Comptes 2020 natures'!R2","v":{"v":88.86113253012049,"d":"88.86"}},{"$f":"'4.1 Comptes 2020 natures'!S32/'4.1 Comptes 2020 natures'!S2","v":{"v":162.87945558739256,"d":"162.88"}},{"$f":"'4.1 Comptes 2020 natures'!T32/'4.1 Comptes 2020 natures'!T2","v":{"v":76.090538573508,"d":"76.09"}},{"$f":"'4.1 Comptes 2020 natures'!U32/'4.1 Comptes 2020 natures'!U2","v":{"v":32.56721568627451,"d":"32.57"}},{"$f":"'4.1 Comptes 2020 natures'!V32/'4.1 Comptes 2020 natures'!V2","v":{"v":124.32855504587155,"d":"124.33"}},{"$f":"'4.1 Comptes 2020 natures'!W32/'4.1 Comptes 2020 natures'!W2","v":{"v":70.21526018808777,"d":"70.22"}},{"$f":"'4.1 Comptes 2020 natures'!X32/'4.1 Comptes 2020 natures'!X2","v":{"v":19.2079012345679,"d":"19.21"}},{"$f":"'4.1 Comptes 2020 natures'!Y32/'4.1 Comptes 2020 natures'!Y2","v":{"v":143.0711878009631,"d":"143.07"}},{"$f":"'4.1 Comptes 2020 natures'!Z32/'4.1 Comptes 2020 natures'!Z2","v":{"v":7.92880890052356,"d":"7.93"}},{"$f":"'4.1 Comptes 2020 natures'!AA32/'4.1 Comptes 2020 natures'!AA2","v":{"v":50.59010416666666,"d":"50.59"}},{"$f":"'4.1 Comptes 2020 natures'!AB32/'4.1 Comptes 2020 natures'!AB2","v":{"v":47.638993288590605,"d":"47.64"}},{"$f":"'4.1 Comptes 2020 natures'!AC32/'4.1 Comptes 2020 natures'!AC2","v":{"v":85.26077519379845,"d":"85.26"}},{"$f":"'4.1 Comptes 2020 natures'!AD32/'4.1 Comptes 2020 natures'!AD2","v":{"v":183.68995529061104,"d":"183.69"}},{"$f":"'4.1 Comptes 2020 natures'!AE32/'4.1 Comptes 2020 natures'!AE2","v":{"v":66.71452797202797,"d":"66.71"}},{"$f":"'4.1 Comptes 2020 natures'!AF32/'4.1 Comptes 2020 natures'!AF2","v":{"v":5.577551020408163,"d":"5.58"}},{"$f":"'4.1 Comptes 2020 natures'!AG32/'4.1 Comptes 2020 natures'!AG2","v":{"v":49.75564263322884,"d":"49.76"}},{"$f":"'4.1 Comptes 2020 natures'!AH32/'4.1 Comptes 2020 natures'!AH2","v":{"v":88.19746845124283,"d":"88.20"}},{"$f":"'4.1 Comptes 2020 natures'!AI32/'4.1 Comptes 2020 natures'!AI2","v":{"v":82.24740088105727,"d":"82.25"}},{"$f":"'4.1 Comptes 2020 natures'!AJ32/'4.1 Comptes 2020 natures'!AJ2","v":{"v":41.97160305343511,"d":"41.97"}},{"$f":"'4.1 Comptes 2020 natures'!AK32/'4.1 Comptes 2020 natures'!AK2","v":{"v":75.5395092348285,"d":"75.54"}},{"$f":"'4.1 Comptes 2020 natures'!AL32/'4.1 Comptes 2020 natures'!AL2","v":{"v":129.46788546255505,"d":"129.47"}},{"$f":"'4.1 Comptes 2020 natures'!AM32/'4.1 Comptes 2020 natures'!AM2","v":{"v":108.14995970991137,"d":"108.15"}},{"$f":"'4.1 Comptes 2020 natures'!AN32/'4.1 Comptes 2020 natures'!AN2","v":{"v":159.41235294117647,"d":"159.41"}},{"$f":"'4.1 Comptes 2020 natures'!AO32/'4.1 Comptes 2020 natures'!AO2","v":{"v":66.16019246861924,"d":"66.16"}},{"$f":"'4.1 Comptes 2020 natures'!AP32/'4.1 Comptes 2020 natures'!AP2","v":{"v":88.20444947209654,"d":"88.20"}},{"$f":"'4.1 Comptes 2020 natures'!AQ32/'4.1 Comptes 2020 natures'!AQ2","v":{"v":110.43069767441861,"d":"110.43"}},{"$f":"'4.1 Comptes 2020 natures'!AR32/'4.1 Comptes 2020 natures'!AR2","v":{"v":70.96794932699922,"d":"70.97"}},{"$f":"'4.1 Comptes 2020 natures'!AS32/'4.1 Comptes 2020 natures'!AS2","v":{"v":118.85490540540542,"d":"118.85"}},{"$f":"'4.1 Comptes 2020 natures'!AT32/'4.1 Comptes 2020 natures'!AT2","v":{"v":148.02670233463036,"d":"148.03"}},{"$f":"'4.1 Comptes 2020 natures'!AU32/'4.1 Comptes 2020 natures'!AU2","v":{"v":73.89888535031847,"d":"73.90"}},{"$f":"'4.1 Comptes 2020 natures'!AV32/'4.1 Comptes 2020 natures'!AV2","v":{"v":83.45824166666667,"d":"83.46"}},{"$f":"'4.1 Comptes 2020 natures'!AW32/'4.1 Comptes 2020 natures'!AW2","v":{"v":86.02222516556292,"d":"86.02"}},{"$f":"'4.1 Comptes 2020 natures'!AX32/'4.1 Comptes 2020 natures'!AX2","v":{"v":40.601104972375694,"d":"40.60"}},{"$f":"'4.1 Comptes 2020 natures'!AY32/'4.1 Comptes 2020 natures'!AY2","v":{"v":47.59095100864554,"d":"47.59"}},{"$f":"'4.1 Comptes 2020 natures'!AZ32/'4.1 Comptes 2020 natures'!AZ2","v":{"v":187.61549112426036,"d":"187.62"}},{"$f":"'4.1 Comptes 2020 natures'!BA32/'4.1 Comptes 2020 natures'!BA2","v":{"v":23.539431524547805,"d":"23.54"}},{"$f":"'4.1 Comptes 2020 natures'!BB32/'4.1 Comptes 2020 natures'!BB2","v":{"v":83.85961678832116,"d":"83.86"}},{"$f":"'4.1 Comptes 2020 natures'!BC32/'4.1 Comptes 2020 natures'!BC2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!BD32/'4.1 Comptes 2020 natures'!BD2","v":{"v":138.16304009947154,"d":"138.16"}},{"$f":"'4.1 Comptes 2020 natures'!BE32/'4.1 Comptes 2020 natures'!BE2","v":{"v":87.74553571428571,"d":"87.75"}},{"$f":"SUM(E32:BE32)","v":{"v":4584.469343440105,"d":"4,584.47"}},{"$f":"SUM(E32:W32)","v":{"v":1784.9082961078873,"d":"1,784.91"}},{"$f":"SUM(X32:AJ32)","v":{"v":871.8519198871215,"d":"871.85"}},{"$f":"SUM(AK32:BE32)","v":{"v":1927.7091274450968,"d":"1,927.71"}}]
[null,null,341,"Pertes sur les placements financiers et les immobilisations du PF",{"$f":"'4.1 Comptes 2020 natures'!E33/'4.1 Comptes 2020 natures'!E2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!F33/'4.1 Comptes 2020 natures'!F2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!G33/'4.1 Comptes 2020 natures'!G2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!H33/'4.1 Comptes 2020 natures'!H2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!I33/'4.1 Comptes 2020 natures'!I2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!J33/'4.1 Comptes 2020 natures'!J2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!K33/'4.1 Comptes 2020 natures'!K2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!L33/'4.1 Comptes 2020 natures'!L2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!M33/'4.1 Comptes 2020 natures'!M2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!N33/'4.1 Comptes 2020 natures'!N2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!O33/'4.1 Comptes 2020 natures'!O2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!P33/'4.1 Comptes 2020 natures'!P2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!Q33/'4.1 Comptes 2020 natures'!Q2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!R33/'4.1 Comptes 2020 natures'!R2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!S33/'4.1 Comptes 2020 natures'!S2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!T33/'4.1 Comptes 2020 natures'!T2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!U33/'4.1 Comptes 2020 natures'!U2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!V33/'4.1 Comptes 2020 natures'!V2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!W33/'4.1 Comptes 2020 natures'!W2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!X33/'4.1 Comptes 2020 natures'!X2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!Y33/'4.1 Comptes 2020 natures'!Y2","v":{"v":-0.11890048154093098,"d":"-0.12"}},{"$f":"'4.1 Comptes 2020 natures'!Z33/'4.1 Comptes 2020 natures'!Z2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AA33/'4.1 Comptes 2020 natures'!AA2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AB33/'4.1 Comptes 2020 natures'!AB2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AC33/'4.1 Comptes 2020 natures'!AC2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AD33/'4.1 Comptes 2020 natures'!AD2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AE33/'4.1 Comptes 2020 natures'!AE2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AF33/'4.1 Comptes 2020 natures'!AF2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AG33/'4.1 Comptes 2020 natures'!AG2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AH33/'4.1 Comptes 2020 natures'!AH2","v":{"v":38.24091778202677,"d":"38.24"}},{"$f":"'4.1 Comptes 2020 natures'!AI33/'4.1 Comptes 2020 natures'!AI2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AJ33/'4.1 Comptes 2020 natures'!AJ2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AK33/'4.1 Comptes 2020 natures'!AK2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AL33/'4.1 Comptes 2020 natures'!AL2","v":{"v":0.5135242290748899,"d":"0.51"}},{"$f":"'4.1 Comptes 2020 natures'!AM33/'4.1 Comptes 2020 natures'!AM2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AN33/'4.1 Comptes 2020 natures'!AN2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AO33/'4.1 Comptes 2020 natures'!AO2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AP33/'4.1 Comptes 2020 natures'!AP2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AQ33/'4.1 Comptes 2020 natures'!AQ2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AR33/'4.1 Comptes 2020 natures'!AR2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AS33/'4.1 Comptes 2020 natures'!AS2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AT33/'4.1 Comptes 2020 natures'!AT2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AU33/'4.1 Comptes 2020 natures'!AU2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AV33/'4.1 Comptes 2020 natures'!AV2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AW33/'4.1 Comptes 2020 natures'!AW2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AX33/'4.1 Comptes 2020 natures'!AX2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AY33/'4.1 Comptes 2020 natures'!AY2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AZ33/'4.1 Comptes 2020 natures'!AZ2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!BA33/'4.1 Comptes 2020 natures'!BA2","v":{"v":0.007751937984496124,"d":"0.01"}},{"$f":"'4.1 Comptes 2020 natures'!BB33/'4.1 Comptes 2020 natures'!BB2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!BC33/'4.1 Comptes 2020 natures'!BC2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!BD33/'4.1 Comptes 2020 natures'!BD2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!BE33/'4.1 Comptes 2020 natures'!BE2","v":{"v":0,"d":"0.00"}},{"v":38.64329346754522,"d":"38.64"},{"v":0,"d":"0.00"},{"v":38.12201730048584,"d":"38.12"},{"v":0.5212761670593861,"d":"0.52"}]
[null,null,342,"Frais d'acquisitions des capitaux et frais administratifs",{"$f":"'4.1 Comptes 2020 natures'!E34/'4.1 Comptes 2020 natures'!E2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!F34/'4.1 Comptes 2020 natures'!F2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!G34/'4.1 Comptes 2020 natures'!G2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!H34/'4.1 Comptes 2020 natures'!H2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!I34/'4.1 Comptes 2020 natures'!I2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!J34/'4.1 Comptes 2020 natures'!J2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!K34/'4.1 Comptes 2020 natures'!K2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!L34/'4.1 Comptes 2020 natures'!L2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!M34/'4.1 Comptes 2020 natures'!M2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!N34/'4.1 Comptes 2020 natures'!N2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!O34/'4.1 Comptes 2020 natures'!O2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!P34/'4.1 Comptes 2020 natures'!P2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!Q34/'4.1 Comptes 2020 natures'!Q2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!R34/'4.1 Comptes 2020 natures'!R2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!S34/'4.1 Comptes 2020 natures'!S2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!T34/'4.1 Comptes 2020 natures'!T2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!U34/'4.1 Comptes 2020 natures'!U2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!V34/'4.1 Comptes 2020 natures'!V2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!W34/'4.1 Comptes 2020 natures'!W2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!X34/'4.1 Comptes 2020 natures'!X2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!Y34/'4.1 Comptes 2020 natures'!Y2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!Z34/'4.1 Comptes 2020 natures'!Z2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AA34/'4.1 Comptes 2020 natures'!AA2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AB34/'4.1 Comptes 2020 natures'!AB2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AC34/'4.1 Comptes 2020 natures'!AC2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AD34/'4.1 Comptes 2020 natures'!AD2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AE34/'4.1 Comptes 2020 natures'!AE2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AF34/'4.1 Comptes 2020 natures'!AF2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AG34/'4.1 Comptes 2020 natures'!AG2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AH34/'4.1 Comptes 2020 natures'!AH2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AI34/'4.1 Comptes 2020 natures'!AI2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AJ34/'4.1 Comptes 2020 natures'!AJ2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AK34/'4.1 Comptes 2020 natures'!AK2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AL34/'4.1 Comptes 2020 natures'!AL2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AM34/'4.1 Comptes 2020 natures'!AM2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AN34/'4.1 Comptes 2020 natures'!AN2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AO34/'4.1 Comptes 2020 natures'!AO2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AP34/'4.1 Comptes 2020 natures'!AP2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AQ34/'4.1 Comptes 2020 natures'!AQ2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AR34/'4.1 Comptes 2020 natures'!AR2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AS34/'4.1 Comptes 2020 natures'!AS2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AT34/'4.1 Comptes 2020 natures'!AT2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AU34/'4.1 Comptes 2020 natures'!AU2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AV34/'4.1 Comptes 2020 natures'!AV2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AW34/'4.1 Comptes 2020 natures'!AW2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AX34/'4.1 Comptes 2020 natures'!AX2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AY34/'4.1 Comptes 2020 natures'!AY2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AZ34/'4.1 Comptes 2020 natures'!AZ2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!BA34/'4.1 Comptes 2020 natures'!BA2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!BB34/'4.1 Comptes 2020 natures'!BB2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!BC34/'4.1 Comptes 2020 natures'!BC2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!BD34/'4.1 Comptes 2020 natures'!BD2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!BE34/'4.1 Comptes 2020 natures'!BE2","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,343,"Charges pour les biens-fonds du PF",{"$f":"'4.1 Comptes 2020 natures'!E35/'4.1 Comptes 2020 natures'!E2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!F35/'4.1 Comptes 2020 natures'!F2","v":{"v":69.925,"d":"69.93"}},{"$f":"'4.1 Comptes 2020 natures'!G35/'4.1 Comptes 2020 natures'!G2","v":{"v":95.16748453608248,"d":"95.17"}},{"$f":"'4.1 Comptes 2020 natures'!H35/'4.1 Comptes 2020 natures'!H2","v":{"v":37.621860986547084,"d":"37.62"}},{"$f":"'4.1 Comptes 2020 natures'!I35/'4.1 Comptes 2020 natures'!I2","v":{"v":45.76313687689342,"d":"45.76"}},{"$f":"'4.1 Comptes 2020 natures'!J35/'4.1 Comptes 2020 natures'!J2","v":{"v":9.763782070630848,"d":"9.76"}},{"$f":"'4.1 Comptes 2020 natures'!K35/'4.1 Comptes 2020 natures'!K2","v":{"v":21.664580181543116,"d":"21.66"}},{"$f":"'4.1 Comptes 2020 natures'!L35/'4.1 Comptes 2020 natures'!L2","v":{"v":15.386788714534791,"d":"15.39"}},{"$f":"'4.1 Comptes 2020 natures'!M35/'4.1 Comptes 2020 natures'!M2","v":{"v":7.500036469730124,"d":"7.50"}},{"$f":"'4.1 Comptes 2020 natures'!N35/'4.1 Comptes 2020 natures'!N2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!O35/'4.1 Comptes 2020 natures'!O2","v":{"v":8.183040323705875,"d":"8.18"}},{"$f":"'4.1 Comptes 2020 natures'!P35/'4.1 Comptes 2020 natures'!P2","v":{"v":20.058806818181818,"d":"20.06"}},{"$f":"'4.1 Comptes 2020 natures'!Q35/'4.1 Comptes 2020 natures'!Q2","v":{"v":1.7592592592592593,"d":"1.76"}},{"$f":"'4.1 Comptes 2020 natures'!R35/'4.1 Comptes 2020 natures'!R2","v":{"v":17.39578313253012,"d":"17.40"}},{"$f":"'4.1 Comptes 2020 natures'!S35/'4.1 Comptes 2020 natures'!S2","v":{"v":2.467621776504298,"d":"2.47"}},{"$f":"'4.1 Comptes 2020 natures'!T35/'4.1 Comptes 2020 natures'!T2","v":{"v":60.52998544395924,"d":"60.53"}},{"$f":"'4.1 Comptes 2020 natures'!U35/'4.1 Comptes 2020 natures'!U2","v":{"v":21.664980392156863,"d":"21.66"}},{"$f":"'4.1 Comptes 2020 natures'!V35/'4.1 Comptes 2020 natures'!V2","v":{"v":23.254587155963304,"d":"23.25"}},{"$f":"'4.1 Comptes 2020 natures'!W35/'4.1 Comptes 2020 natures'!W2","v":{"v":3.834247648902821,"d":"3.83"}},{"$f":"'4.1 Comptes 2020 natures'!X35/'4.1 Comptes 2020 natures'!X2","v":{"v":27.37006172839506,"d":"27.37"}},{"$f":"'4.1 Comptes 2020 natures'!Y35/'4.1 Comptes 2020 natures'!Y2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!Z35/'4.1 Comptes 2020 natures'!Z2","v":{"v":24.31063481675393,"d":"24.31"}},{"$f":"'4.1 Comptes 2020 natures'!AA35/'4.1 Comptes 2020 natures'!AA2","v":{"v":1.0875000000000001,"d":"1.09"}},{"$f":"'4.1 Comptes 2020 natures'!AB35/'4.1 Comptes 2020 natures'!AB2","v":{"v":61.44932885906041,"d":"61.45"}},{"$f":"'4.1 Comptes 2020 natures'!AC35/'4.1 Comptes 2020 natures'!AC2","v":{"v":13.300193798449612,"d":"13.30"}},{"$f":"'4.1 Comptes 2020 natures'!AD35/'4.1 Comptes 2020 natures'!AD2","v":{"v":42.960283159463486,"d":"42.96"}},{"$f":"'4.1 Comptes 2020 natures'!AE35/'4.1 Comptes 2020 natures'!AE2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AF35/'4.1 Comptes 2020 natures'!AF2","v":{"v":103.93704081632653,"d":"103.94"}},{"$f":"'4.1 Comptes 2020 natures'!AG35/'4.1 Comptes 2020 natures'!AG2","v":{"v":24.55569487983281,"d":"24.56"}},{"$f":"'4.1 Comptes 2020 natures'!AH35/'4.1 Comptes 2020 natures'!AH2","v":{"v":8.650267686424474,"d":"8.65"}},{"$f":"'4.1 Comptes 2020 natures'!AI35/'4.1 Comptes 2020 natures'!AI2","v":{"v":2.701321585903084,"d":"2.70"}},{"$f":"'4.1 Comptes 2020 natures'!AJ35/'4.1 Comptes 2020 natures'!AJ2","v":{"v":291.7442748091603,"d":"291.74"}},{"$f":"'4.1 Comptes 2020 natures'!AK35/'4.1 Comptes 2020 natures'!AK2","v":{"v":51.987229551451186,"d":"51.99"}},{"$f":"'4.1 Comptes 2020 natures'!AL35/'4.1 Comptes 2020 natures'!AL2","v":{"v":30.57537444933921,"d":"30.58"}},{"$f":"'4.1 Comptes 2020 natures'!AM35/'4.1 Comptes 2020 natures'!AM2","v":{"v":23.628001611603544,"d":"23.63"}},{"$f":"'4.1 Comptes 2020 natures'!AN35/'4.1 Comptes 2020 natures'!AN2","v":{"v":73.24243697478992,"d":"73.24"}},{"$f":"'4.1 Comptes 2020 natures'!AO35/'4.1 Comptes 2020 natures'!AO2","v":{"v":151.12330543933055,"d":"151.12"}},{"$f":"'4.1 Comptes 2020 natures'!AP35/'4.1 Comptes 2020 natures'!AP2","v":{"v":8.632579185520362,"d":"8.63"}},{"$f":"'4.1 Comptes 2020 natures'!AQ35/'4.1 Comptes 2020 natures'!AQ2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AR35/'4.1 Comptes 2020 natures'!AR2","v":{"v":140.17925574030087,"d":"140.18"}},{"$f":"'4.1 Comptes 2020 natures'!AS35/'4.1 Comptes 2020 natures'!AS2","v":{"v":40.34777027027027,"d":"40.35"}},{"$f":"'4.1 Comptes 2020 natures'!AT35/'4.1 Comptes 2020 natures'!AT2","v":{"v":27.907587548638134,"d":"27.91"}},{"$f":"'4.1 Comptes 2020 natures'!AU35/'4.1 Comptes 2020 natures'!AU2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AV35/'4.1 Comptes 2020 natures'!AV2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AW35/'4.1 Comptes 2020 natures'!AW2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AX35/'4.1 Comptes 2020 natures'!AX2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AY35/'4.1 Comptes 2020 natures'!AY2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AZ35/'4.1 Comptes 2020 natures'!AZ2","v":{"v":8.242011834319527,"d":"8.24"}},{"$f":"'4.1 Comptes 2020 natures'!BA35/'4.1 Comptes 2020 natures'!BA2","v":{"v":6.303229974160207,"d":"6.30"}},{"$f":"'4.1 Comptes 2020 natures'!BB35/'4.1 Comptes 2020 natures'!BB2","v":{"v":19.263458029197082,"d":"19.26"}},{"$f":"'4.1 Comptes 2020 natures'!BC35/'4.1 Comptes 2020 natures'!BC2","v":{"v":2.3148936170212764,"d":"2.31"}},{"$f":"'4.1 Comptes 2020 natures'!BD35/'4.1 Comptes 2020 natures'!BD2","v":{"v":14.54412340690084,"d":"14.54"}},{"$f":"'4.1 Comptes 2020 natures'!BE35/'4.1 Comptes 2020 natures'!BE2","v":{"v":33.32026785714285,"d":"33.32"}},{"v":1695.6191094168812,"d":"1,695.62"},{"v":461.94098178712545,"d":"461.94"},{"v":602.0666021397697,"d":"602.07"},{"v":631.6115254899861,"d":"631.61"}]
[null,null,344,"Réévaluations des immobilisations du PF",{"$f":"'4.1 Comptes 2020 natures'!E36/'4.1 Comptes 2020 natures'!E2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!F36/'4.1 Comptes 2020 natures'!F2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!G36/'4.1 Comptes 2020 natures'!G2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!H36/'4.1 Comptes 2020 natures'!H2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!I36/'4.1 Comptes 2020 natures'!I2","v":{"v":0.43514183420545305,"d":"0.44"}},{"$f":"'4.1 Comptes 2020 natures'!J36/'4.1 Comptes 2020 natures'!J2","v":{"v":9.538182915786296,"d":"9.54"}},{"$f":"'4.1 Comptes 2020 natures'!K36/'4.1 Comptes 2020 natures'!K2","v":{"v":0.934909228441755,"d":"0.93"}},{"$f":"'4.1 Comptes 2020 natures'!L36/'4.1 Comptes 2020 natures'!L2","v":{"v":0.0475511174512601,"d":"0.05"}},{"$f":"'4.1 Comptes 2020 natures'!M36/'4.1 Comptes 2020 natures'!M2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!N36/'4.1 Comptes 2020 natures'!N2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!O36/'4.1 Comptes 2020 natures'!O2","v":{"v":0.6227012697083856,"d":"0.62"}},{"$f":"'4.1 Comptes 2020 natures'!P36/'4.1 Comptes 2020 natures'!P2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!Q36/'4.1 Comptes 2020 natures'!Q2","v":{"v":0.37037037037037035,"d":"0.37"}},{"$f":"'4.1 Comptes 2020 natures'!R36/'4.1 Comptes 2020 natures'!R2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!S36/'4.1 Comptes 2020 natures'!S2","v":{"v":13.753581661891117,"d":"13.75"}},{"$f":"'4.1 Comptes 2020 natures'!T36/'4.1 Comptes 2020 natures'!T2","v":{"v":18.71004366812227,"d":"18.71"}},{"$f":"'4.1 Comptes 2020 natures'!U36/'4.1 Comptes 2020 natures'!U2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!V36/'4.1 Comptes 2020 natures'!V2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!W36/'4.1 Comptes 2020 natures'!W2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!X36/'4.1 Comptes 2020 natures'!X2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!Y36/'4.1 Comptes 2020 natures'!Y2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!Z36/'4.1 Comptes 2020 natures'!Z2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AA36/'4.1 Comptes 2020 natures'!AA2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AB36/'4.1 Comptes 2020 natures'!AB2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AC36/'4.1 Comptes 2020 natures'!AC2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AD36/'4.1 Comptes 2020 natures'!AD2","v":{"v":0.05961251862891207,"d":"0.06"}},{"$f":"'4.1 Comptes 2020 natures'!AE36/'4.1 Comptes 2020 natures'!AE2","v":{"v":0.34965034965034963,"d":"0.35"}},{"$f":"'4.1 Comptes 2020 natures'!AF36/'4.1 Comptes 2020 natures'!AF2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AG36/'4.1 Comptes 2020 natures'!AG2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AH36/'4.1 Comptes 2020 natures'!AH2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AI36/'4.1 Comptes 2020 natures'!AI2","v":{"v":22.60286343612335,"d":"22.60"}},{"$f":"'4.1 Comptes 2020 natures'!AJ36/'4.1 Comptes 2020 natures'!AJ2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AK36/'4.1 Comptes 2020 natures'!AK2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AL36/'4.1 Comptes 2020 natures'!AL2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AM36/'4.1 Comptes 2020 natures'!AM2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AN36/'4.1 Comptes 2020 natures'!AN2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AO36/'4.1 Comptes 2020 natures'!AO2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AP36/'4.1 Comptes 2020 natures'!AP2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AQ36/'4.1 Comptes 2020 natures'!AQ2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AR36/'4.1 Comptes 2020 natures'!AR2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AS36/'4.1 Comptes 2020 natures'!AS2","v":{"v":0.029932432432432432,"d":"0.03"}},{"$f":"'4.1 Comptes 2020 natures'!AT36/'4.1 Comptes 2020 natures'!AT2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AU36/'4.1 Comptes 2020 natures'!AU2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AV36/'4.1 Comptes 2020 natures'!AV2","v":{"v":2.0829166666666667,"d":"2.08"}},{"$f":"'4.1 Comptes 2020 natures'!AW36/'4.1 Comptes 2020 natures'!AW2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AX36/'4.1 Comptes 2020 natures'!AX2","v":{"v":29.281767955801104,"d":"29.28"}},{"$f":"'4.1 Comptes 2020 natures'!AY36/'4.1 Comptes 2020 natures'!AY2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AZ36/'4.1 Comptes 2020 natures'!AZ2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!BA36/'4.1 Comptes 2020 natures'!BA2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!BB36/'4.1 Comptes 2020 natures'!BB2","v":{"v":0.9854014598540146,"d":"0.99"}},{"$f":"'4.1 Comptes 2020 natures'!BC36/'4.1 Comptes 2020 natures'!BC2","v":{"v":0.0797872340425532,"d":"0.08"}},{"$f":"'4.1 Comptes 2020 natures'!BD36/'4.1 Comptes 2020 natures'!BD2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!BE36/'4.1 Comptes 2020 natures'!BE2","v":{"v":0,"d":"0.00"}},{"v":99.88441411917627,"d":"99.88"},{"v":44.4124820659769,"d":"44.41"},{"v":23.01212630440261,"d":"23.01"},{"v":32.459805748796775,"d":"32.46"}]
[null,null,349,"Autres charges financières",{"$f":"'4.1 Comptes 2020 natures'!E37/'4.1 Comptes 2020 natures'!E2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!F37/'4.1 Comptes 2020 natures'!F2","v":{"v":0.01740740740740741,"d":"0.02"}},{"$f":"'4.1 Comptes 2020 natures'!G37/'4.1 Comptes 2020 natures'!G2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!H37/'4.1 Comptes 2020 natures'!H2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!I37/'4.1 Comptes 2020 natures'!I2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!J37/'4.1 Comptes 2020 natures'!J2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!K37/'4.1 Comptes 2020 natures'!K2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!L37/'4.1 Comptes 2020 natures'!L2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!M37/'4.1 Comptes 2020 natures'!M2","v":{"v":0.0262363238512035,"d":"0.03"}},{"$f":"'4.1 Comptes 2020 natures'!N37/'4.1 Comptes 2020 natures'!N2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!O37/'4.1 Comptes 2020 natures'!O2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!P37/'4.1 Comptes 2020 natures'!P2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!Q37/'4.1 Comptes 2020 natures'!Q2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!R37/'4.1 Comptes 2020 natures'!R2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!S37/'4.1 Comptes 2020 natures'!S2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!T37/'4.1 Comptes 2020 natures'!T2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!U37/'4.1 Comptes 2020 natures'!U2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!V37/'4.1 Comptes 2020 natures'!V2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!W37/'4.1 Comptes 2020 natures'!W2","v":{"v":2.8213166144200625E-3,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!X37/'4.1 Comptes 2020 natures'!X2","v":{"v":8.436111111111112,"d":"8.44"}},{"$f":"'4.1 Comptes 2020 natures'!Y37/'4.1 Comptes 2020 natures'!Y2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!Z37/'4.1 Comptes 2020 natures'!Z2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AA37/'4.1 Comptes 2020 natures'!AA2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AB37/'4.1 Comptes 2020 natures'!AB2","v":{"v":13.29758389261745,"d":"13.30"}},{"$f":"'4.1 Comptes 2020 natures'!AC37/'4.1 Comptes 2020 natures'!AC2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AD37/'4.1 Comptes 2020 natures'!AD2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AE37/'4.1 Comptes 2020 natures'!AE2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AF37/'4.1 Comptes 2020 natures'!AF2","v":{"v":1.2244897959183673E-3,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AG37/'4.1 Comptes 2020 natures'!AG2","v":{"v":0.00522466039707419,"d":"0.01"}},{"$f":"'4.1 Comptes 2020 natures'!AH37/'4.1 Comptes 2020 natures'!AH2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AI37/'4.1 Comptes 2020 natures'!AI2","v":{"v":1.7955947136563877,"d":"1.80"}},{"$f":"'4.1 Comptes 2020 natures'!AJ37/'4.1 Comptes 2020 natures'!AJ2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AK37/'4.1 Comptes 2020 natures'!AK2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AL37/'4.1 Comptes 2020 natures'!AL2","v":{"v":6.957841409691629,"d":"6.96"}},{"$f":"'4.1 Comptes 2020 natures'!AM37/'4.1 Comptes 2020 natures'!AM2","v":{"v":0.18722804190169218,"d":"0.19"}},{"$f":"'4.1 Comptes 2020 natures'!AN37/'4.1 Comptes 2020 natures'!AN2","v":{"v":8.06890756302521,"d":"8.07"}},{"$f":"'4.1 Comptes 2020 natures'!AO37/'4.1 Comptes 2020 natures'!AO2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AP37/'4.1 Comptes 2020 natures'!AP2","v":{"v":3.8349170437405733,"d":"3.83"}},{"$f":"'4.1 Comptes 2020 natures'!AQ37/'4.1 Comptes 2020 natures'!AQ2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AR37/'4.1 Comptes 2020 natures'!AR2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AS37/'4.1 Comptes 2020 natures'!AS2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AT37/'4.1 Comptes 2020 natures'!AT2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AU37/'4.1 Comptes 2020 natures'!AU2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AV37/'4.1 Comptes 2020 natures'!AV2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AW37/'4.1 Comptes 2020 natures'!AW2","v":{"v":1.3497615894039736,"d":"1.35"}},{"$f":"'4.1 Comptes 2020 natures'!AX37/'4.1 Comptes 2020 natures'!AX2","v":{"v":3.245303867403315,"d":"3.25"}},{"$f":"'4.1 Comptes 2020 natures'!AY37/'4.1 Comptes 2020 natures'!AY2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AZ37/'4.1 Comptes 2020 natures'!AZ2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!BA37/'4.1 Comptes 2020 natures'!BA2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!BB37/'4.1 Comptes 2020 natures'!BB2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!BC37/'4.1 Comptes 2020 natures'!BC2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!BD37/'4.1 Comptes 2020 natures'!BD2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!BE37/'4.1 Comptes 2020 natures'!BE2","v":{"v":4.450178571428571,"d":"4.45"}},{"v":51.67634200204595,"d":"51.68"},{"v":0.04646504787303097,"d":"0.05"},{"v":23.535738867577948,"d":"23.54"},{"v":28.094138086594967,"d":"28.09"}]
[]
[null,35,null,"Attributions aux financements spéciaux des capitaux de tiers",{"$f":"E40+E41","v":{"v":23.058017334777897,"d":"23.06"}},{"$f":"F40+F41","v":{"v":20.942999999999998,"d":"20.94"}},{"v":2.1889278350515466,"d":"2.19"},{"v":270.810201793722,"d":"270.81"},{"v":5.334040209308731,"d":"5.33"},{"v":2.5003923936009658,"d":"2.50"},{"v":46.456115733736766,"d":"46.46"},{"v":0,"d":"0.00"},{"v":85.49110867979577,"d":"85.49"},{"v":130.28093220338982,"d":"130.28"},{"v":91.72430445095577,"d":"91.72"},{"v":81.75520833333333,"d":"81.76"},{"v":0,"d":"0.00"},{"v":0.30120481927710846,"d":"0.30"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":105.15705882352941,"d":"105.16"},{"v":4.244724770642202,"d":"4.24"},{"v":0,"d":"0.00"},{"v":136.94351851851852,"d":"136.94"},{"v":0.24470304975922952,"d":"0.24"},{"v":9.852486910994765,"d":"9.85"},{"v":75.49114583333333,"d":"75.49"},{"v":50.33557046979866,"d":"50.34"},{"v":1.8972480620155039,"d":"1.90"},{"v":6.863859910581222,"d":"6.86"},{"v":11.124527972027972,"d":"11.12"},{"v":181.5387755102041,"d":"181.54"},{"v":34.16734587251829,"d":"34.17"},{"v":13.451147227533461,"d":"13.45"},{"v":71.18299559471366,"d":"71.18"},{"v":22.900763358778626,"d":"22.90"},{"v":60.47632189973615,"d":"60.48"},{"v":75.99976211453745,"d":"76.00"},{"v":0,"d":"0.00"},{"v":5.618655462184874,"d":"5.62"},{"v":0.6256066945606695,"d":"0.63"},{"v":22.76923076923077,"d":"22.77"},{"v":18.669922480620155,"d":"18.67"},{"v":70.14691211401426,"d":"70.15"},{"v":145.4961756756757,"d":"145.50"},{"v":55.130992217898836,"d":"55.13"},{"v":277.0143312101911,"d":"277.01"},{"v":5.018741666666666,"d":"5.02"},{"v":19.93112582781457,"d":"19.93"},{"v":0.6466298342541437,"d":"0.65"},{"v":0.8933717579250721,"d":"0.89"},{"v":5.123254437869822,"d":"5.12"},{"v":60.70684754521964,"d":"60.71"},{"v":35.29056569343066,"d":"35.29"},{"v":0,"d":"0.00"},{"v":0.9815045073049425,"d":"0.98"},{"v":22.82194642857143,"d":"22.82"},{"v":2369.6012240096056,"d":"2,369.60"},{"v":870.2452373811213,"d":"870.25"},{"v":615.9940882907774,"d":"615.99"},{"v":883.3618983377067,"d":"883.36"}]
[null,null,350,"Attributions aux financements spéciaux des capitaux de tiers",{"$f":"'4.1 Comptes 2020 natures'!E40/'4.1 Comptes 2020 natures'!E2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!F40/'4.1 Comptes 2020 natures'!F2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!G40/'4.1 Comptes 2020 natures'!G2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!H40/'4.1 Comptes 2020 natures'!H2","v":{"v":270.810201793722,"d":"270.81"}},{"$f":"'4.1 Comptes 2020 natures'!I40/'4.1 Comptes 2020 natures'!I2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!J40/'4.1 Comptes 2020 natures'!J2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!K40/'4.1 Comptes 2020 natures'!K2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!L40/'4.1 Comptes 2020 natures'!L2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!M40/'4.1 Comptes 2020 natures'!M2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!N40/'4.1 Comptes 2020 natures'!N2","v":{"v":72.03389830508475,"d":"72.03"}},{"$f":"'4.1 Comptes 2020 natures'!O40/'4.1 Comptes 2020 natures'!O2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!P40/'4.1 Comptes 2020 natures'!P2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!Q40/'4.1 Comptes 2020 natures'!Q2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!R40/'4.1 Comptes 2020 natures'!R2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!S40/'4.1 Comptes 2020 natures'!S2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!T40/'4.1 Comptes 2020 natures'!T2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!U40/'4.1 Comptes 2020 natures'!U2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!V40/'4.1 Comptes 2020 natures'!V2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!W40/'4.1 Comptes 2020 natures'!W2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!X40/'4.1 Comptes 2020 natures'!X2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!Y40/'4.1 Comptes 2020 natures'!Y2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!Z40/'4.1 Comptes 2020 natures'!Z2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AA40/'4.1 Comptes 2020 natures'!AA2","v":{"v":75.49114583333333,"d":"75.49"}},{"$f":"'4.1 Comptes 2020 natures'!AB40/'4.1 Comptes 2020 natures'!AB2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AC40/'4.1 Comptes 2020 natures'!AC2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AD40/'4.1 Comptes 2020 natures'!AD2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AE40/'4.1 Comptes 2020 natures'!AE2","v":{"v":3.354493006993007,"d":"3.35"}},{"$f":"'4.1 Comptes 2020 natures'!AF40/'4.1 Comptes 2020 natures'!AF2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AG40/'4.1 Comptes 2020 natures'!AG2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AH40/'4.1 Comptes 2020 natures'!AH2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AI40/'4.1 Comptes 2020 natures'!AI2","v":{"v":25.141233480176215,"d":"25.14"}},{"$f":"'4.1 Comptes 2020 natures'!AJ40/'4.1 Comptes 2020 natures'!AJ2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AK40/'4.1 Comptes 2020 natures'!AK2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AL40/'4.1 Comptes 2020 natures'!AL2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AM40/'4.1 Comptes 2020 natures'!AM2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AN40/'4.1 Comptes 2020 natures'!AN2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AO40/'4.1 Comptes 2020 natures'!AO2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AP40/'4.1 Comptes 2020 natures'!AP2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AQ40/'4.1 Comptes 2020 natures'!AQ2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AR40/'4.1 Comptes 2020 natures'!AR2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AS40/'4.1 Comptes 2020 natures'!AS2","v":{"v":2.2972972972972973E-3,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AT40/'4.1 Comptes 2020 natures'!AT2","v":{"v":0.04005836575875486,"d":"0.04"}},{"$f":"'4.1 Comptes 2020 natures'!AU40/'4.1 Comptes 2020 natures'!AU2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AV40/'4.1 Comptes 2020 natures'!AV2","v":{"v":4.873116666666666,"d":"4.87"}},{"$f":"'4.1 Comptes 2020 natures'!AW40/'4.1 Comptes 2020 natures'!AW2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AX40/'4.1 Comptes 2020 natures'!AX2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AY40/'4.1 Comptes 2020 natures'!AY2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AZ40/'4.1 Comptes 2020 natures'!AZ2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!BA40/'4.1 Comptes 2020 natures'!BA2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!BB40/'4.1 Comptes 2020 natures'!BB2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!BC40/'4.1 Comptes 2020 natures'!BC2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!BD40/'4.1 Comptes 2020 natures'!BD2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!BE40/'4.1 Comptes 2020 natures'!BE2","v":{"v":0,"d":"0.00"}},{"$f":"SUM(E40:BE40)","v":{"v":451.7464447490319,"d":"451.75"}},{"$f":"SUM(E40:W40)","v":{"v":342.84410009880673,"d":"342.84"}},{"$f":"SUM(X40:AJ40)","v":{"v":103.98687232050256,"d":"103.99"}},{"$f":"SUM(AK40:BE40)","v":{"v":4.915472329722719,"d":"4.92"}}]
[null,null,351,"Attributions aux financements spéciaux du capital propres",{"$f":"'4.1 Comptes 2020 natures'!E41/'4.1 Comptes 2020 natures'!E2","v":{"v":23.058017334777897,"d":"23.06"}},{"$f":"'4.1 Comptes 2020 natures'!F41/'4.1 Comptes 2020 natures'!F2","v":{"v":20.942999999999998,"d":"20.94"}},{"$f":"'4.1 Comptes 2020 natures'!G41/'4.1 Comptes 2020 natures'!G2","v":{"v":2.1889278350515466,"d":"2.19"}},{"$f":"'4.1 Comptes 2020 natures'!H41/'4.1 Comptes 2020 natures'!H2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!I41/'4.1 Comptes 2020 natures'!I2","v":{"v":5.334040209308731,"d":"5.33"}},{"$f":"'4.1 Comptes 2020 natures'!J41/'4.1 Comptes 2020 natures'!J2","v":{"v":2.5003923936009658,"d":"2.50"}},{"$f":"'4.1 Comptes 2020 natures'!K41/'4.1 Comptes 2020 natures'!K2","v":{"v":46.456115733736766,"d":"46.46"}},{"$f":"'4.1 Comptes 2020 natures'!L41/'4.1 Comptes 2020 natures'!L2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!M41/'4.1 Comptes 2020 natures'!M2","v":{"v":85.49110867979577,"d":"85.49"}},{"$f":"'4.1 Comptes 2020 natures'!N41/'4.1 Comptes 2020 natures'!N2","v":{"v":58.247033898305084,"d":"58.25"}},{"$f":"'4.1 Comptes 2020 natures'!O41/'4.1 Comptes 2020 natures'!O2","v":{"v":91.72430445095577,"d":"91.72"}},{"$f":"'4.1 Comptes 2020 natures'!P41/'4.1 Comptes 2020 natures'!P2","v":{"v":81.75520833333333,"d":"81.76"}},{"$f":"'4.1 Comptes 2020 natures'!Q41/'4.1 Comptes 2020 natures'!Q2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!R41/'4.1 Comptes 2020 natures'!R2","v":{"v":0.30120481927710846,"d":"0.30"}},{"$f":"'4.1 Comptes 2020 natures'!S41/'4.1 Comptes 2020 natures'!S2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!T41/'4.1 Comptes 2020 natures'!T2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!U41/'4.1 Comptes 2020 natures'!U2","v":{"v":105.15705882352941,"d":"105.16"}},{"$f":"'4.1 Comptes 2020 natures'!V41/'4.1 Comptes 2020 natures'!V2","v":{"v":4.244724770642202,"d":"4.24"}},{"$f":"'4.1 Comptes 2020 natures'!W41/'4.1 Comptes 2020 natures'!W2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!X41/'4.1 Comptes 2020 natures'!X2","v":{"v":136.94351851851852,"d":"136.94"}},{"$f":"'4.1 Comptes 2020 natures'!Y41/'4.1 Comptes 2020 natures'!Y2","v":{"v":0.24470304975922952,"d":"0.24"}},{"$f":"'4.1 Comptes 2020 natures'!Z41/'4.1 Comptes 2020 natures'!Z2","v":{"v":9.852486910994765,"d":"9.85"}},{"$f":"'4.1 Comptes 2020 natures'!AA41/'4.1 Comptes 2020 natures'!AA2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AB41/'4.1 Comptes 2020 natures'!AB2","v":{"v":50.33557046979866,"d":"50.34"}},{"$f":"'4.1 Comptes 2020 natures'!AC41/'4.1 Comptes 2020 natures'!AC2","v":{"v":1.8972480620155039,"d":"1.90"}},{"$f":"'4.1 Comptes 2020 natures'!AD41/'4.1 Comptes 2020 natures'!AD2","v":{"v":6.863859910581222,"d":"6.86"}},{"$f":"'4.1 Comptes 2020 natures'!AE41/'4.1 Comptes 2020 natures'!AE2","v":{"v":7.770034965034965,"d":"7.77"}},{"$f":"'4.1 Comptes 2020 natures'!AF41/'4.1 Comptes 2020 natures'!AF2","v":{"v":181.5387755102041,"d":"181.54"}},{"$f":"'4.1 Comptes 2020 natures'!AG41/'4.1 Comptes 2020 natures'!AG2","v":{"v":34.16734587251829,"d":"34.17"}},{"$f":"'4.1 Comptes 2020 natures'!AH41/'4.1 Comptes 2020 natures'!AH2","v":{"v":13.451147227533461,"d":"13.45"}},{"$f":"'4.1 Comptes 2020 natures'!AI41/'4.1 Comptes 2020 natures'!AI2","v":{"v":46.04176211453744,"d":"46.04"}},{"$f":"'4.1 Comptes 2020 natures'!AJ41/'4.1 Comptes 2020 natures'!AJ2","v":{"v":22.900763358778626,"d":"22.90"}},{"$f":"'4.1 Comptes 2020 natures'!AK41/'4.1 Comptes 2020 natures'!AK2","v":{"v":60.47632189973615,"d":"60.48"}},{"$f":"'4.1 Comptes 2020 natures'!AL41/'4.1 Comptes 2020 natures'!AL2","v":{"v":75.99976211453745,"d":"76.00"}},{"$f":"'4.1 Comptes 2020 natures'!AM41/'4.1 Comptes 2020 natures'!AM2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AN41/'4.1 Comptes 2020 natures'!AN2","v":{"v":5.618655462184874,"d":"5.62"}},{"$f":"'4.1 Comptes 2020 natures'!AO41/'4.1 Comptes 2020 natures'!AO2","v":{"v":0.6256066945606695,"d":"0.63"}},{"$f":"'4.1 Comptes 2020 natures'!AP41/'4.1 Comptes 2020 natures'!AP2","v":{"v":22.76923076923077,"d":"22.77"}},{"$f":"'4.1 Comptes 2020 natures'!AQ41/'4.1 Comptes 2020 natures'!AQ2","v":{"v":18.669922480620155,"d":"18.67"}},{"$f":"'4.1 Comptes 2020 natures'!AR41/'4.1 Comptes 2020 natures'!AR2","v":{"v":70.14691211401426,"d":"70.15"}},{"$f":"'4.1 Comptes 2020 natures'!AS41/'4.1 Comptes 2020 natures'!AS2","v":{"v":145.49387837837838,"d":"145.49"}},{"$f":"'4.1 Comptes 2020 natures'!AT41/'4.1 Comptes 2020 natures'!AT2","v":{"v":55.09093385214008,"d":"55.09"}},{"$f":"'4.1 Comptes 2020 natures'!AU41/'4.1 Comptes 2020 natures'!AU2","v":{"v":277.0143312101911,"d":"277.01"}},{"$f":"'4.1 Comptes 2020 natures'!AV41/'4.1 Comptes 2020 natures'!AV2","v":{"v":0.145625,"d":"0.15"}},{"$f":"'4.1 Comptes 2020 natures'!AW41/'4.1 Comptes 2020 natures'!AW2","v":{"v":19.93112582781457,"d":"19.93"}},{"$f":"'4.1 Comptes 2020 natures'!AX41/'4.1 Comptes 2020 natures'!AX2","v":{"v":0.6466298342541437,"d":"0.65"}},{"$f":"'4.1 Comptes 2020 natures'!AY41/'4.1 Comptes 2020 natures'!AY2","v":{"v":0.8933717579250721,"d":"0.89"}},{"$f":"'4.1 Comptes 2020 natures'!AZ41/'4.1 Comptes 2020 natures'!AZ2","v":{"v":5.123254437869822,"d":"5.12"}},{"$f":"'4.1 Comptes 2020 natures'!BA41/'4.1 Comptes 2020 natures'!BA2","v":{"v":60.70684754521964,"d":"60.71"}},{"$f":"'4.1 Comptes 2020 natures'!BB41/'4.1 Comptes 2020 natures'!BB2","v":{"v":35.29056569343066,"d":"35.29"}},{"$f":"'4.1 Comptes 2020 natures'!BC41/'4.1 Comptes 2020 natures'!BC2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!BD41/'4.1 Comptes 2020 natures'!BD2","v":{"v":0.9815045073049425,"d":"0.98"}},{"$f":"'4.1 Comptes 2020 natures'!BE41/'4.1 Comptes 2020 natures'!BE2","v":{"v":22.82194642857143,"d":"22.82"}},{"v":1917.8547792605737,"d":"1,917.85"},{"v":527.4011372823146,"d":"527.40"},{"v":512.0072159702748,"d":"512.01"},{"v":878.446426007984,"d":"878.45"}]
[]
[null,36,null,"Charges de transferts",{"$f":"E44+E45+E46+E47+E48+E49+E50+E51","v":{"v":2276.8306392199347,"d":"2,276.83"}},{"$f":"F44+F45+F46+F47+F48+F49+F50+F51","v":{"v":2183.930370370371,"d":"2,183.93"}},{"v":2480.0056288659794,"d":"2,480.01"},{"v":2035.567399103139,"d":"2,035.57"},{"v":1937.216882401542,"d":"1,937.22"},{"v":1993.9235073951102,"d":"1,993.92"},{"v":2434.5045877458397,"d":"2,434.50"},{"v":3310.1559716278334,"d":"3,310.16"},{"v":2645.7811013858495,"d":"2,645.78"},{"v":2351.703813559322,"d":"2,351.70"},{"v":2234.7943295660666,"d":"2,234.79"},{"v":2073.3846590909093,"d":"2,073.38"},{"v":2219.519444444444,"d":"2,219.52"},{"v":2154.30734939759,"d":"2,154.31"},{"v":2060.5426934097422,"d":"2,060.54"},{"v":2113.3815866084424,"d":"2,113.38"},{"v":2322.5174509803924,"d":"2,322.52"},{"v":2829.8164678899084,"d":"2,829.82"},{"v":1912.2666802507836,"d":"1,912.27"},{"v":1966.2552469135803,"d":"1,966.26"},{"v":2226.4057704654897,"d":"2,226.41"},{"v":3859.4076636125656,"d":"3,859.41"},{"v":2073.8834375,"d":"2,073.88"},{"v":2297.4928187919463,"d":"2,297.49"},{"v":2717.2623643410852,"d":"2,717.26"},{"v":2381.4222056631897,"d":"2,381.42"},{"v":2190.5151048951047,"d":"2,190.52"},{"v":2425.1112448979593,"d":"2,425.11"},{"v":2568.1365308254967,"d":"2,568.14"},{"v":2130.830187380497,"d":"2,130.83"},{"v":2238.7969162995596,"d":"2,238.80"},{"v":2175.973435114504,"d":"2,175.97"},{"v":2523.802786279683,"d":"2,523.80"},{"v":2400.8367577092513,"d":"2,400.84"},{"v":2129.7810233682517,"d":"2,129.78"},{"v":2627.949327731092,"d":"2,627.95"},{"v":3916.5167698744767,"d":"3,916.52"},{"v":2907.8938009049775,"d":"2,907.89"},{"v":2191.094232558139,"d":"2,191.09"},{"v":2414.72395091053,"d":"2,414.72"},{"v":2188.24722972973,"d":"2,188.25"},{"v":2677.160700389105,"d":"2,677.16"},{"v":2452.3726114649685,"d":"2,452.37"},{"v":2274.053970833333,"d":"2,274.05"},{"v":2289.9888741721857,"d":"2,289.99"},{"v":2519.3887845303866,"d":"2,519.39"},{"v":2012.8665706051875,"d":"2,012.87"},{"v":2310.523414201183,"d":"2,310.52"},{"v":2174.677312661499,"d":"2,174.68"},{"v":2463.9432025547444,"d":"2,463.94"},{"v":2180.4929255319153,"d":"2,180.49"},{"v":2863.9193565433634,"d":"2,863.92"},{"v":2599.2369642857143,"d":"2,599.24"},{"v":126941.11405685384,"d":"126,941.11"},{"v":43570.15056331319,"d":"43,570.15"},{"v":31251.49292670098,"d":"31,251.49"},{"v":52119.47056683973,"d":"52,119.47"}]
[null,null,360,"Parts de revenus destinés à des collectivités publiques",{"$f":"'4.1 Comptes 2020 natures'!E44/'4.1 Comptes 2020 natures'!E2","v":{"v":1.527735644637053,"d":"1.53"}},{"$f":"'4.1 Comptes 2020 natures'!F44/'4.1 Comptes 2020 natures'!F2","v":{"v":5.185185185185185,"d":"5.19"}},{"$f":"'4.1 Comptes 2020 natures'!G44/'4.1 Comptes 2020 natures'!G2","v":{"v":2.9144329896907215,"d":"2.91"}},{"$f":"'4.1 Comptes 2020 natures'!H44/'4.1 Comptes 2020 natures'!H2","v":{"v":2.3318385650224216,"d":"2.33"}},{"$f":"'4.1 Comptes 2020 natures'!I44/'4.1 Comptes 2020 natures'!I2","v":{"v":3.211925089507023,"d":"3.21"}},{"$f":"'4.1 Comptes 2020 natures'!J44/'4.1 Comptes 2020 natures'!J2","v":{"v":48.60037730153939,"d":"48.60"}},{"$f":"'4.1 Comptes 2020 natures'!K44/'4.1 Comptes 2020 natures'!K2","v":{"v":1.5506807866868382,"d":"1.55"}},{"$f":"'4.1 Comptes 2020 natures'!L44/'4.1 Comptes 2020 natures'!L2","v":{"v":1.5626446346489142,"d":"1.56"}},{"$f":"'4.1 Comptes 2020 natures'!M44/'4.1 Comptes 2020 natures'!M2","v":{"v":2.0131291028446388,"d":"2.01"}},{"$f":"'4.1 Comptes 2020 natures'!N44/'4.1 Comptes 2020 natures'!N2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!O44/'4.1 Comptes 2020 natures'!O2","v":{"v":10.923029161434354,"d":"10.92"}},{"$f":"'4.1 Comptes 2020 natures'!P44/'4.1 Comptes 2020 natures'!P2","v":{"v":2.3863636363636362,"d":"2.39"}},{"$f":"'4.1 Comptes 2020 natures'!Q44/'4.1 Comptes 2020 natures'!Q2","v":{"v":2.037037037037037,"d":"2.04"}},{"$f":"'4.1 Comptes 2020 natures'!R44/'4.1 Comptes 2020 natures'!R2","v":{"v":3.4216867469879517,"d":"3.42"}},{"$f":"'4.1 Comptes 2020 natures'!S44/'4.1 Comptes 2020 natures'!S2","v":{"v":3.037249283667622,"d":"3.04"}},{"$f":"'4.1 Comptes 2020 natures'!T44/'4.1 Comptes 2020 natures'!T2","v":{"v":8.08296943231441,"d":"8.08"}},{"$f":"'4.1 Comptes 2020 natures'!U44/'4.1 Comptes 2020 natures'!U2","v":{"v":3.2941176470588234,"d":"3.29"}},{"$f":"'4.1 Comptes 2020 natures'!V44/'4.1 Comptes 2020 natures'!V2","v":{"v":3.0275229357798166,"d":"3.03"}},{"$f":"'4.1 Comptes 2020 natures'!W44/'4.1 Comptes 2020 natures'!W2","v":{"v":2.2633228840125392,"d":"2.26"}},{"$f":"'4.1 Comptes 2020 natures'!X44/'4.1 Comptes 2020 natures'!X2","v":{"v":5.83641975308642,"d":"5.84"}},{"$f":"'4.1 Comptes 2020 natures'!Y44/'4.1 Comptes 2020 natures'!Y2","v":{"v":5.511115569823435,"d":"5.51"}},{"$f":"'4.1 Comptes 2020 natures'!Z44/'4.1 Comptes 2020 natures'!Z2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AA44/'4.1 Comptes 2020 natures'!AA2","v":{"v":3.68125,"d":"3.68"}},{"$f":"'4.1 Comptes 2020 natures'!AB44/'4.1 Comptes 2020 natures'!AB2","v":{"v":8.438926174496645,"d":"8.44"}},{"$f":"'4.1 Comptes 2020 natures'!AC44/'4.1 Comptes 2020 natures'!AC2","v":{"v":24.21395348837209,"d":"24.21"}},{"$f":"'4.1 Comptes 2020 natures'!AD44/'4.1 Comptes 2020 natures'!AD2","v":{"v":5.619076005961252,"d":"5.62"}},{"$f":"'4.1 Comptes 2020 natures'!AE44/'4.1 Comptes 2020 natures'!AE2","v":{"v":5.997552447552447,"d":"6.00"}},{"$f":"'4.1 Comptes 2020 natures'!AF44/'4.1 Comptes 2020 natures'!AF2","v":{"v":2.7548979591836735,"d":"2.75"}},{"$f":"'4.1 Comptes 2020 natures'!AG44/'4.1 Comptes 2020 natures'!AG2","v":{"v":5.609299895506792,"d":"5.61"}},{"$f":"'4.1 Comptes 2020 natures'!AH44/'4.1 Comptes 2020 natures'!AH2","v":{"v":5.4282982791587,"d":"5.43"}},{"$f":"'4.1 Comptes 2020 natures'!AI44/'4.1 Comptes 2020 natures'!AI2","v":{"v":6.920704845814978,"d":"6.92"}},{"$f":"'4.1 Comptes 2020 natures'!AJ44/'4.1 Comptes 2020 natures'!AJ2","v":{"v":17.867175572519084,"d":"17.87"}},{"$f":"'4.1 Comptes 2020 natures'!AK44/'4.1 Comptes 2020 natures'!AK2","v":{"v":2.7254881266490765,"d":"2.73"}},{"$f":"'4.1 Comptes 2020 natures'!AL44/'4.1 Comptes 2020 natures'!AL2","v":{"v":3.6651982378854626,"d":"3.67"}},{"$f":"'4.1 Comptes 2020 natures'!AM44/'4.1 Comptes 2020 natures'!AM2","v":{"v":4.130862207896857,"d":"4.13"}},{"$f":"'4.1 Comptes 2020 natures'!AN44/'4.1 Comptes 2020 natures'!AN2","v":{"v":5.2100840336134455,"d":"5.21"}},{"$f":"'4.1 Comptes 2020 natures'!AO44/'4.1 Comptes 2020 natures'!AO2","v":{"v":0.6381589958158996,"d":"0.64"}},{"$f":"'4.1 Comptes 2020 natures'!AP44/'4.1 Comptes 2020 natures'!AP2","v":{"v":0.28054298642533937,"d":"0.28"}},{"$f":"'4.1 Comptes 2020 natures'!AQ44/'4.1 Comptes 2020 natures'!AQ2","v":{"v":3.317829457364341,"d":"3.32"}},{"$f":"'4.1 Comptes 2020 natures'!AR44/'4.1 Comptes 2020 natures'!AR2","v":{"v":3.6451306413301663,"d":"3.65"}},{"$f":"'4.1 Comptes 2020 natures'!AS44/'4.1 Comptes 2020 natures'!AS2","v":{"v":2.4656756756756755,"d":"2.47"}},{"$f":"'4.1 Comptes 2020 natures'!AT44/'4.1 Comptes 2020 natures'!AT2","v":{"v":2.97431906614786,"d":"2.97"}},{"$f":"'4.1 Comptes 2020 natures'!AU44/'4.1 Comptes 2020 natures'!AU2","v":{"v":4.459872611464968,"d":"4.46"}},{"$f":"'4.1 Comptes 2020 natures'!AV44/'4.1 Comptes 2020 natures'!AV2","v":{"v":0.6665,"d":"0.67"}},{"$f":"'4.1 Comptes 2020 natures'!AW44/'4.1 Comptes 2020 natures'!AW2","v":{"v":2.066225165562914,"d":"2.07"}},{"$f":"'4.1 Comptes 2020 natures'!AX44/'4.1 Comptes 2020 natures'!AX2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AY44/'4.1 Comptes 2020 natures'!AY2","v":{"v":4.965994236311239,"d":"4.97"}},{"$f":"'4.1 Comptes 2020 natures'!AZ44/'4.1 Comptes 2020 natures'!AZ2","v":{"v":2.4963313609467455,"d":"2.50"}},{"$f":"'4.1 Comptes 2020 natures'!BA44/'4.1 Comptes 2020 natures'!BA2","v":{"v":5.502842377260982,"d":"5.50"}},{"$f":"'4.1 Comptes 2020 natures'!BB44/'4.1 Comptes 2020 natures'!BB2","v":{"v":5.158759124087592,"d":"5.16"}},{"$f":"'4.1 Comptes 2020 natures'!BC44/'4.1 Comptes 2020 natures'!BC2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!BD44/'4.1 Comptes 2020 natures'!BD2","v":{"v":2.39474665837737,"d":"2.39"}},{"$f":"'4.1 Comptes 2020 natures'!BE44/'4.1 Comptes 2020 natures'!BE2","v":{"v":4.375,"d":"4.38"}},{"$f":"SUM(E44:BE44)","v":{"v":266.3894790187098,"d":"266.39"}},{"$f":"SUM(E44:W44)","v":{"v":107.3712480644184,"d":"107.37"}},{"$f":"SUM(X44:AJ44)","v":{"v":97.87866999147552,"d":"97.88"}},{"$f":"SUM(AK44:BE44)","v":{"v":61.139560962815935,"d":"61.14"}}]
[null,null,361,"Dédommagements aux collectivités publiques",{"$f":"'4.1 Comptes 2020 natures'!E45/'4.1 Comptes 2020 natures'!E2","v":{"v":1752.6000866738893,"d":"1,752.60"}},{"$f":"'4.1 Comptes 2020 natures'!F45/'4.1 Comptes 2020 natures'!F2","v":{"v":1539.7787037037037,"d":"1,539.78"}},{"$f":"'4.1 Comptes 2020 natures'!G45/'4.1 Comptes 2020 natures'!G2","v":{"v":1873.5038762886597,"d":"1,873.50"}},{"$f":"'4.1 Comptes 2020 natures'!H45/'4.1 Comptes 2020 natures'!H2","v":{"v":1478.120538116592,"d":"1,478.12"}},{"$f":"'4.1 Comptes 2020 natures'!I45/'4.1 Comptes 2020 natures'!I2","v":{"v":1245.5421922335445,"d":"1,245.54"}},{"$f":"'4.1 Comptes 2020 natures'!J45/'4.1 Comptes 2020 natures'!J2","v":{"v":1264.3665650467854,"d":"1,264.37"}},{"$f":"'4.1 Comptes 2020 natures'!K45/'4.1 Comptes 2020 natures'!K2","v":{"v":1801.9262178517397,"d":"1,801.93"}},{"$f":"'4.1 Comptes 2020 natures'!L45/'4.1 Comptes 2020 natures'!L2","v":{"v":1401.2958361071485,"d":"1,401.30"}},{"$f":"'4.1 Comptes 2020 natures'!M45/'4.1 Comptes 2020 natures'!M2","v":{"v":1825.6429029905178,"d":"1,825.64"}},{"$f":"'4.1 Comptes 2020 natures'!N45/'4.1 Comptes 2020 natures'!N2","v":{"v":1254.375,"d":"1,254.38"}},{"$f":"'4.1 Comptes 2020 natures'!O45/'4.1 Comptes 2020 natures'!O2","v":{"v":1570.7965550439515,"d":"1,570.80"}},{"$f":"'4.1 Comptes 2020 natures'!P45/'4.1 Comptes 2020 natures'!P2","v":{"v":1600.1150568181818,"d":"1,600.12"}},{"$f":"'4.1 Comptes 2020 natures'!Q45/'4.1 Comptes 2020 natures'!Q2","v":{"v":1681.737037037037,"d":"1,681.74"}},{"$f":"'4.1 Comptes 2020 natures'!R45/'4.1 Comptes 2020 natures'!R2","v":{"v":1708.764939759036,"d":"1,708.76"}},{"$f":"'4.1 Comptes 2020 natures'!S45/'4.1 Comptes 2020 natures'!S2","v":{"v":1510.7309455587392,"d":"1,510.73"}},{"$f":"'4.1 Comptes 2020 natures'!T45/'4.1 Comptes 2020 natures'!T2","v":{"v":1598.577001455604,"d":"1,598.58"}},{"$f":"'4.1 Comptes 2020 natures'!U45/'4.1 Comptes 2020 natures'!U2","v":{"v":1649.2974509803921,"d":"1,649.30"}},{"$f":"'4.1 Comptes 2020 natures'!V45/'4.1 Comptes 2020 natures'!V2","v":{"v":1806.4799541284403,"d":"1,806.48"}},{"$f":"'4.1 Comptes 2020 natures'!W45/'4.1 Comptes 2020 natures'!W2","v":{"v":1375.432003134796,"d":"1,375.43"}},{"$f":"'4.1 Comptes 2020 natures'!X45/'4.1 Comptes 2020 natures'!X2","v":{"v":1366.1496913580247,"d":"1,366.15"}},{"$f":"'4.1 Comptes 2020 natures'!Y45/'4.1 Comptes 2020 natures'!Y2","v":{"v":1625.0024719101125,"d":"1,625.00"}},{"$f":"'4.1 Comptes 2020 natures'!Z45/'4.1 Comptes 2020 natures'!Z2","v":{"v":1515.3082853403141,"d":"1,515.31"}},{"$f":"'4.1 Comptes 2020 natures'!AA45/'4.1 Comptes 2020 natures'!AA2","v":{"v":1606.8396874999999,"d":"1,606.84"}},{"$f":"'4.1 Comptes 2020 natures'!AB45/'4.1 Comptes 2020 natures'!AB2","v":{"v":1753.7293959731544,"d":"1,753.73"}},{"$f":"'4.1 Comptes 2020 natures'!AC45/'4.1 Comptes 2020 natures'!AC2","v":{"v":1914.8902906976743,"d":"1,914.89"}},{"$f":"'4.1 Comptes 2020 natures'!AD45/'4.1 Comptes 2020 natures'!AD2","v":{"v":1702.7329359165426,"d":"1,702.73"}},{"$f":"'4.1 Comptes 2020 natures'!AE45/'4.1 Comptes 2020 natures'!AE2","v":{"v":1517.9107342657342,"d":"1,517.91"}},{"$f":"'4.1 Comptes 2020 natures'!AF45/'4.1 Comptes 2020 natures'!AF2","v":{"v":1959.3759387755101,"d":"1,959.38"}},{"$f":"'4.1 Comptes 2020 natures'!AG45/'4.1 Comptes 2020 natures'!AG2","v":{"v":1669.2647805642634,"d":"1,669.26"}},{"$f":"'4.1 Comptes 2020 natures'!AH45/'4.1 Comptes 2020 natures'!AH2","v":{"v":1232.3694263862333,"d":"1,232.37"}},{"$f":"'4.1 Comptes 2020 natures'!AI45/'4.1 Comptes 2020 natures'!AI2","v":{"v":1710.577973568282,"d":"1,710.58"}},{"$f":"'4.1 Comptes 2020 natures'!AJ45/'4.1 Comptes 2020 natures'!AJ2","v":{"v":1543.9740458015267,"d":"1,543.97"}},{"$f":"'4.1 Comptes 2020 natures'!AK45/'4.1 Comptes 2020 natures'!AK2","v":{"v":1992.4579419525064,"d":"1,992.46"}},{"$f":"'4.1 Comptes 2020 natures'!AL45/'4.1 Comptes 2020 natures'!AL2","v":{"v":1778.4919118942732,"d":"1,778.49"}},{"$f":"'4.1 Comptes 2020 natures'!AM45/'4.1 Comptes 2020 natures'!AM2","v":{"v":1492.617485898469,"d":"1,492.62"}},{"$f":"'4.1 Comptes 2020 natures'!AN45/'4.1 Comptes 2020 natures'!AN2","v":{"v":1698.4680672268908,"d":"1,698.47"}},{"$f":"'4.1 Comptes 2020 natures'!AO45/'4.1 Comptes 2020 natures'!AO2","v":{"v":1268.3465690376568,"d":"1,268.35"}},{"$f":"'4.1 Comptes 2020 natures'!AP45/'4.1 Comptes 2020 natures'!AP2","v":{"v":2006.0500754147813,"d":"2,006.05"}},{"$f":"'4.1 Comptes 2020 natures'!AQ45/'4.1 Comptes 2020 natures'!AQ2","v":{"v":1612.762914728682,"d":"1,612.76"}},{"$f":"'4.1 Comptes 2020 natures'!AR45/'4.1 Comptes 2020 natures'!AR2","v":{"v":1692.4016231195567,"d":"1,692.40"}},{"$f":"'4.1 Comptes 2020 natures'!AS45/'4.1 Comptes 2020 natures'!AS2","v":{"v":1587.8132297297298,"d":"1,587.81"}},{"$f":"'4.1 Comptes 2020 natures'!AT45/'4.1 Comptes 2020 natures'!AT2","v":{"v":1986.686673151751,"d":"1,986.69"}},{"$f":"'4.1 Comptes 2020 natures'!AU45/'4.1 Comptes 2020 natures'!AU2","v":{"v":1608.7966560509556,"d":"1,608.80"}},{"$f":"'4.1 Comptes 2020 natures'!AV45/'4.1 Comptes 2020 natures'!AV2","v":{"v":1622.2345125,"d":"1,622.23"}},{"$f":"'4.1 Comptes 2020 natures'!AW45/'4.1 Comptes 2020 natures'!AW2","v":{"v":1747.6960927152318,"d":"1,747.70"}},{"$f":"'4.1 Comptes 2020 natures'!AX45/'4.1 Comptes 2020 natures'!AX2","v":{"v":1692.2477900552485,"d":"1,692.25"}},{"$f":"'4.1 Comptes 2020 natures'!AY45/'4.1 Comptes 2020 natures'!AY2","v":{"v":1498.0670028818445,"d":"1,498.07"}},{"$f":"'4.1 Comptes 2020 natures'!AZ45/'4.1 Comptes 2020 natures'!AZ2","v":{"v":1743.697201183432,"d":"1,743.70"}},{"$f":"'4.1 Comptes 2020 natures'!BA45/'4.1 Comptes 2020 natures'!BA2","v":{"v":1683.9349354005167,"d":"1,683.93"}},{"$f":"'4.1 Comptes 2020 natures'!BB45/'4.1 Comptes 2020 natures'!BB2","v":{"v":1749.1164689781021,"d":"1,749.12"}},{"$f":"'4.1 Comptes 2020 natures'!BC45/'4.1 Comptes 2020 natures'!BC2","v":{"v":1554.625744680851,"d":"1,554.63"}},{"$f":"'4.1 Comptes 2020 natures'!BD45/'4.1 Comptes 2020 natures'!BD2","v":{"v":1368.2338125582842,"d":"1,368.23"}},{"$f":"'4.1 Comptes 2020 natures'!BE45/'4.1 Comptes 2020 natures'!BE2","v":{"v":1850.8165178571428,"d":"1,850.82"}},{"v":86292.771748002,"d":"86,292.77"},{"v":29939.082862928757,"d":"29,939.08"},{"v":21118.12565805737,"d":"21,118.13"},{"v":35235.56322701591,"d":"35,235.56"}]
[null,null,362,"Péréquation financière et compensation de charges",{"$f":"'4.1 Comptes 2020 natures'!E46/'4.1 Comptes 2020 natures'!E2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!F46/'4.1 Comptes 2020 natures'!F2","v":{"v":24.074074074074073,"d":"24.07"}},{"$f":"'4.1 Comptes 2020 natures'!G46/'4.1 Comptes 2020 natures'!G2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!H46/'4.1 Comptes 2020 natures'!H2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!I46/'4.1 Comptes 2020 natures'!I2","v":{"v":39.75984577251446,"d":"39.76"}},{"$f":"'4.1 Comptes 2020 natures'!J46/'4.1 Comptes 2020 natures'!J2","v":{"v":41.40386356776336,"d":"41.40"}},{"$f":"'4.1 Comptes 2020 natures'!K46/'4.1 Comptes 2020 natures'!K2","v":{"v":69,"d":"69.00"}},{"$f":"'4.1 Comptes 2020 natures'!L46/'4.1 Comptes 2020 natures'!L2","v":{"v":72.94583135203678,"d":"72.95"}},{"$f":"'4.1 Comptes 2020 natures'!M46/'4.1 Comptes 2020 natures'!M2","v":{"v":41.0583515681984,"d":"41.06"}},{"$f":"'4.1 Comptes 2020 natures'!N46/'4.1 Comptes 2020 natures'!N2","v":{"v":358.74661016949153,"d":"358.75"}},{"$f":"'4.1 Comptes 2020 natures'!O46/'4.1 Comptes 2020 natures'!O2","v":{"v":32.11427375470908,"d":"32.11"}},{"$f":"'4.1 Comptes 2020 natures'!P46/'4.1 Comptes 2020 natures'!P2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!Q46/'4.1 Comptes 2020 natures'!Q2","v":{"v":32.76851851851852,"d":"32.77"}},{"$f":"'4.1 Comptes 2020 natures'!R46/'4.1 Comptes 2020 natures'!R2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!S46/'4.1 Comptes 2020 natures'!S2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!T46/'4.1 Comptes 2020 natures'!T2","v":{"v":71.51957787481804,"d":"71.52"}},{"$f":"'4.1 Comptes 2020 natures'!U46/'4.1 Comptes 2020 natures'!U2","v":{"v":16.862745098039216,"d":"16.86"}},{"$f":"'4.1 Comptes 2020 natures'!V46/'4.1 Comptes 2020 natures'!V2","v":{"v":41.31880733944954,"d":"41.32"}},{"$f":"'4.1 Comptes 2020 natures'!W46/'4.1 Comptes 2020 natures'!W2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!X46/'4.1 Comptes 2020 natures'!X2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!Y46/'4.1 Comptes 2020 natures'!Y2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!Z46/'4.1 Comptes 2020 natures'!Z2","v":{"v":1660.7179319371728,"d":"1,660.72"}},{"$f":"'4.1 Comptes 2020 natures'!AA46/'4.1 Comptes 2020 natures'!AA2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AB46/'4.1 Comptes 2020 natures'!AB2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AC46/'4.1 Comptes 2020 natures'!AC2","v":{"v":61.46705426356589,"d":"61.47"}},{"$f":"'4.1 Comptes 2020 natures'!AD46/'4.1 Comptes 2020 natures'!AD2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AE46/'4.1 Comptes 2020 natures'!AE2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AF46/'4.1 Comptes 2020 natures'!AF2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AG46/'4.1 Comptes 2020 natures'!AG2","v":{"v":196.33646812957159,"d":"196.34"}},{"$f":"'4.1 Comptes 2020 natures'!AH46/'4.1 Comptes 2020 natures'!AH2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AI46/'4.1 Comptes 2020 natures'!AI2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AJ46/'4.1 Comptes 2020 natures'!AJ2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AK46/'4.1 Comptes 2020 natures'!AK2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AL46/'4.1 Comptes 2020 natures'!AL2","v":{"v":31.465198237885463,"d":"31.47"}},{"$f":"'4.1 Comptes 2020 natures'!AM46/'4.1 Comptes 2020 natures'!AM2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AN46/'4.1 Comptes 2020 natures'!AN2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AO46/'4.1 Comptes 2020 natures'!AO2","v":{"v":1466.4125523012551,"d":"1,466.41"}},{"$f":"'4.1 Comptes 2020 natures'!AP46/'4.1 Comptes 2020 natures'!AP2","v":{"v":9.603318250377074,"d":"9.60"}},{"$f":"'4.1 Comptes 2020 natures'!AQ46/'4.1 Comptes 2020 natures'!AQ2","v":{"v":20.38294573643411,"d":"20.38"}},{"$f":"'4.1 Comptes 2020 natures'!AR46/'4.1 Comptes 2020 natures'!AR2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AS46/'4.1 Comptes 2020 natures'!AS2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AT46/'4.1 Comptes 2020 natures'!AT2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AU46/'4.1 Comptes 2020 natures'!AU2","v":{"v":366.7452229299363,"d":"366.75"}},{"$f":"'4.1 Comptes 2020 natures'!AV46/'4.1 Comptes 2020 natures'!AV2","v":{"v":52.23291666666667,"d":"52.23"}},{"$f":"'4.1 Comptes 2020 natures'!AW46/'4.1 Comptes 2020 natures'!AW2","v":{"v":20.21456953642384,"d":"20.21"}},{"$f":"'4.1 Comptes 2020 natures'!AX46/'4.1 Comptes 2020 natures'!AX2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AY46/'4.1 Comptes 2020 natures'!AY2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AZ46/'4.1 Comptes 2020 natures'!AZ2","v":{"v":19.879289940828404,"d":"19.88"}},{"$f":"'4.1 Comptes 2020 natures'!BA46/'4.1 Comptes 2020 natures'!BA2","v":{"v":9.757105943152455,"d":"9.76"}},{"$f":"'4.1 Comptes 2020 natures'!BB46/'4.1 Comptes 2020 natures'!BB2","v":{"v":47.997262773722625,"d":"48.00"}},{"$f":"'4.1 Comptes 2020 natures'!BC46/'4.1 Comptes 2020 natures'!BC2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!BD46/'4.1 Comptes 2020 natures'!BD2","v":{"v":42.32934410941871,"d":"42.33"}},{"$f":"'4.1 Comptes 2020 natures'!BE46/'4.1 Comptes 2020 natures'!BE2","v":{"v":0,"d":"0.00"}},{"v":4847.113679846024,"d":"4,847.11"},{"v":841.572499089613,"d":"841.57"},{"v":1918.5214543303102,"d":"1,918.52"},{"v":2087.0197264261005,"d":"2,087.02"}]
[null,null,363,"Subventions à des collectivités publiques et des tiers",{"$f":"'4.1 Comptes 2020 natures'!E47/'4.1 Comptes 2020 natures'!E2","v":{"v":513.7905742145178,"d":"513.79"}},{"$f":"'4.1 Comptes 2020 natures'!F47/'4.1 Comptes 2020 natures'!F2","v":{"v":608.0257407407407,"d":"608.03"}},{"$f":"'4.1 Comptes 2020 natures'!G47/'4.1 Comptes 2020 natures'!G2","v":{"v":603.5873195876288,"d":"603.59"}},{"$f":"'4.1 Comptes 2020 natures'!H47/'4.1 Comptes 2020 natures'!H2","v":{"v":555.1150224215246,"d":"555.12"}},{"$f":"'4.1 Comptes 2020 natures'!I47/'4.1 Comptes 2020 natures'!I2","v":{"v":648.7029193059763,"d":"648.70"}},{"$f":"'4.1 Comptes 2020 natures'!J47/'4.1 Comptes 2020 natures'!J2","v":{"v":630.7673105946272,"d":"630.77"}},{"$f":"'4.1 Comptes 2020 natures'!K47/'4.1 Comptes 2020 natures'!K2","v":{"v":562.027689107413,"d":"562.03"}},{"$f":"'4.1 Comptes 2020 natures'!L47/'4.1 Comptes 2020 natures'!L2","v":{"v":1506.9221873514027,"d":"1,506.92"}},{"$f":"'4.1 Comptes 2020 natures'!M47/'4.1 Comptes 2020 natures'!M2","v":{"v":625.8937636761488,"d":"625.89"}},{"$f":"'4.1 Comptes 2020 natures'!N47/'4.1 Comptes 2020 natures'!N2","v":{"v":727.4635593220339,"d":"727.46"}},{"$f":"'4.1 Comptes 2020 natures'!O47/'4.1 Comptes 2020 natures'!O2","v":{"v":616.372596623413,"d":"616.37"}},{"$f":"'4.1 Comptes 2020 natures'!P47/'4.1 Comptes 2020 natures'!P2","v":{"v":470.88323863636367,"d":"470.88"}},{"$f":"'4.1 Comptes 2020 natures'!Q47/'4.1 Comptes 2020 natures'!Q2","v":{"v":502.97685185185185,"d":"502.98"}},{"$f":"'4.1 Comptes 2020 natures'!R47/'4.1 Comptes 2020 natures'!R2","v":{"v":433.0556626506024,"d":"433.06"}},{"$f":"'4.1 Comptes 2020 natures'!S47/'4.1 Comptes 2020 natures'!S2","v":{"v":546.7744985673352,"d":"546.77"}},{"$f":"'4.1 Comptes 2020 natures'!T47/'4.1 Comptes 2020 natures'!T2","v":{"v":435.20203784570595,"d":"435.20"}},{"$f":"'4.1 Comptes 2020 natures'!U47/'4.1 Comptes 2020 natures'!U2","v":{"v":613.0396078431373,"d":"613.04"}},{"$f":"'4.1 Comptes 2020 natures'!V47/'4.1 Comptes 2020 natures'!V2","v":{"v":971.0016513761467,"d":"971.00"}},{"$f":"'4.1 Comptes 2020 natures'!W47/'4.1 Comptes 2020 natures'!W2","v":{"v":534.571354231975,"d":"534.57"}},{"$f":"'4.1 Comptes 2020 natures'!X47/'4.1 Comptes 2020 natures'!X2","v":{"v":594.2691358024691,"d":"594.27"}},{"$f":"'4.1 Comptes 2020 natures'!Y47/'4.1 Comptes 2020 natures'!Y2","v":{"v":589.7525361155698,"d":"589.75"}},{"$f":"'4.1 Comptes 2020 natures'!Z47/'4.1 Comptes 2020 natures'!Z2","v":{"v":674.8644306282722,"d":"674.86"}},{"$f":"'4.1 Comptes 2020 natures'!AA47/'4.1 Comptes 2020 natures'!AA2","v":{"v":463.3625,"d":"463.36"}},{"$f":"'4.1 Comptes 2020 natures'!AB47/'4.1 Comptes 2020 natures'!AB2","v":{"v":535.3244966442953,"d":"535.32"}},{"$f":"'4.1 Comptes 2020 natures'!AC47/'4.1 Comptes 2020 natures'!AC2","v":{"v":716.6910658914729,"d":"716.69"}},{"$f":"'4.1 Comptes 2020 natures'!AD47/'4.1 Comptes 2020 natures'!AD2","v":{"v":636.5499254843517,"d":"636.55"}},{"$f":"'4.1 Comptes 2020 natures'!AE47/'4.1 Comptes 2020 natures'!AE2","v":{"v":659.8096153846153,"d":"659.81"}},{"$f":"'4.1 Comptes 2020 natures'!AF47/'4.1 Comptes 2020 natures'!AF2","v":{"v":447.47530612244896,"d":"447.48"}},{"$f":"'4.1 Comptes 2020 natures'!AG47/'4.1 Comptes 2020 natures'!AG2","v":{"v":689.2049791013585,"d":"689.20"}},{"$f":"'4.1 Comptes 2020 natures'!AH47/'4.1 Comptes 2020 natures'!AH2","v":{"v":884.7620994263863,"d":"884.76"}},{"$f":"'4.1 Comptes 2020 natures'!AI47/'4.1 Comptes 2020 natures'!AI2","v":{"v":516.4215859030837,"d":"516.42"}},{"$f":"'4.1 Comptes 2020 natures'!AJ47/'4.1 Comptes 2020 natures'!AJ2","v":{"v":614.132213740458,"d":"614.13"}},{"$f":"'4.1 Comptes 2020 natures'!AK47/'4.1 Comptes 2020 natures'!AK2","v":{"v":528.6193562005277,"d":"528.62"}},{"$f":"'4.1 Comptes 2020 natures'!AL47/'4.1 Comptes 2020 natures'!AL2","v":{"v":587.214449339207,"d":"587.21"}},{"$f":"'4.1 Comptes 2020 natures'!AM47/'4.1 Comptes 2020 natures'!AM2","v":{"v":631.5097099113618,"d":"631.51"}},{"$f":"'4.1 Comptes 2020 natures'!AN47/'4.1 Comptes 2020 natures'!AN2","v":{"v":914.6199159663865,"d":"914.62"}},{"$f":"'4.1 Comptes 2020 natures'!AO47/'4.1 Comptes 2020 natures'!AO2","v":{"v":1181.1194895397489,"d":"1,181.12"}},{"$f":"'4.1 Comptes 2020 natures'!AP47/'4.1 Comptes 2020 natures'!AP2","v":{"v":891.9598642533937,"d":"891.96"}},{"$f":"'4.1 Comptes 2020 natures'!AQ47/'4.1 Comptes 2020 natures'!AQ2","v":{"v":545.2982170542635,"d":"545.30"}},{"$f":"'4.1 Comptes 2020 natures'!AR47/'4.1 Comptes 2020 natures'!AR2","v":{"v":713.2900237529692,"d":"713.29"}},{"$f":"'4.1 Comptes 2020 natures'!AS47/'4.1 Comptes 2020 natures'!AS2","v":{"v":589.5764324324324,"d":"589.58"}},{"$f":"'4.1 Comptes 2020 natures'!AT47/'4.1 Comptes 2020 natures'!AT2","v":{"v":687.4997081712062,"d":"687.50"}},{"$f":"'4.1 Comptes 2020 natures'!AU47/'4.1 Comptes 2020 natures'!AU2","v":{"v":472.27531847133764,"d":"472.28"}},{"$f":"'4.1 Comptes 2020 natures'!AV47/'4.1 Comptes 2020 natures'!AV2","v":{"v":590.1487916666667,"d":"590.15"}},{"$f":"'4.1 Comptes 2020 natures'!AW47/'4.1 Comptes 2020 natures'!AW2","v":{"v":511.6554304635761,"d":"511.66"}},{"$f":"'4.1 Comptes 2020 natures'!AX47/'4.1 Comptes 2020 natures'!AX2","v":{"v":818.737679558011,"d":"818.74"}},{"$f":"'4.1 Comptes 2020 natures'!AY47/'4.1 Comptes 2020 natures'!AY2","v":{"v":501.2485590778098,"d":"501.25"}},{"$f":"'4.1 Comptes 2020 natures'!AZ47/'4.1 Comptes 2020 natures'!AZ2","v":{"v":535.546449704142,"d":"535.55"}},{"$f":"'4.1 Comptes 2020 natures'!BA47/'4.1 Comptes 2020 natures'!BA2","v":{"v":475.4824289405685,"d":"475.48"}},{"$f":"'4.1 Comptes 2020 natures'!BB47/'4.1 Comptes 2020 natures'!BB2","v":{"v":661.670711678832,"d":"661.67"}},{"$f":"'4.1 Comptes 2020 natures'!BC47/'4.1 Comptes 2020 natures'!BC2","v":{"v":617.4416489361702,"d":"617.44"}},{"$f":"'4.1 Comptes 2020 natures'!BD47/'4.1 Comptes 2020 natures'!BD2","v":{"v":1450.9614532172832,"d":"1,450.96"}},{"$f":"'4.1 Comptes 2020 natures'!BE47/'4.1 Comptes 2020 natures'!BE2","v":{"v":735.1740178571429,"d":"735.17"}},{"v":34769.843132386355,"d":"34,769.84"},{"v":12106.173585948543,"d":"12,106.17"},{"v":8022.619890244782,"d":"8,022.62"},{"v":14641.04965619304,"d":"14,641.05"}]
[null,null,364,"Réévaluations des prets du PA",{"$f":"'4.1 Comptes 2020 natures'!E48/'4.1 Comptes 2020 natures'!E2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!F48/'4.1 Comptes 2020 natures'!F2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!G48/'4.1 Comptes 2020 natures'!G2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!H48/'4.1 Comptes 2020 natures'!H2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!I48/'4.1 Comptes 2020 natures'!I2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!J48/'4.1 Comptes 2020 natures'!J2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!K48/'4.1 Comptes 2020 natures'!K2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!L48/'4.1 Comptes 2020 natures'!L2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!M48/'4.1 Comptes 2020 natures'!M2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!N48/'4.1 Comptes 2020 natures'!N2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!O48/'4.1 Comptes 2020 natures'!O2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!P48/'4.1 Comptes 2020 natures'!P2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!Q48/'4.1 Comptes 2020 natures'!Q2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!R48/'4.1 Comptes 2020 natures'!R2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!S48/'4.1 Comptes 2020 natures'!S2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!T48/'4.1 Comptes 2020 natures'!T2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!U48/'4.1 Comptes 2020 natures'!U2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!V48/'4.1 Comptes 2020 natures'!V2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!W48/'4.1 Comptes 2020 natures'!W2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!X48/'4.1 Comptes 2020 natures'!X2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!Y48/'4.1 Comptes 2020 natures'!Y2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!Z48/'4.1 Comptes 2020 natures'!Z2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AA48/'4.1 Comptes 2020 natures'!AA2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AB48/'4.1 Comptes 2020 natures'!AB2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AC48/'4.1 Comptes 2020 natures'!AC2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AD48/'4.1 Comptes 2020 natures'!AD2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AE48/'4.1 Comptes 2020 natures'!AE2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AF48/'4.1 Comptes 2020 natures'!AF2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AG48/'4.1 Comptes 2020 natures'!AG2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AH48/'4.1 Comptes 2020 natures'!AH2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AI48/'4.1 Comptes 2020 natures'!AI2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AJ48/'4.1 Comptes 2020 natures'!AJ2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AK48/'4.1 Comptes 2020 natures'!AK2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AL48/'4.1 Comptes 2020 natures'!AL2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AM48/'4.1 Comptes 2020 natures'!AM2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AN48/'4.1 Comptes 2020 natures'!AN2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AO48/'4.1 Comptes 2020 natures'!AO2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AP48/'4.1 Comptes 2020 natures'!AP2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AQ48/'4.1 Comptes 2020 natures'!AQ2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AR48/'4.1 Comptes 2020 natures'!AR2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AS48/'4.1 Comptes 2020 natures'!AS2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AT48/'4.1 Comptes 2020 natures'!AT2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AU48/'4.1 Comptes 2020 natures'!AU2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AV48/'4.1 Comptes 2020 natures'!AV2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AW48/'4.1 Comptes 2020 natures'!AW2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AX48/'4.1 Comptes 2020 natures'!AX2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AY48/'4.1 Comptes 2020 natures'!AY2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AZ48/'4.1 Comptes 2020 natures'!AZ2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!BA48/'4.1 Comptes 2020 natures'!BA2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!BB48/'4.1 Comptes 2020 natures'!BB2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!BC48/'4.1 Comptes 2020 natures'!BC2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!BD48/'4.1 Comptes 2020 natures'!BD2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!BE48/'4.1 Comptes 2020 natures'!BE2","v":{"v":8.871428571428572,"d":"8.87"}},{"v":8.871428571428572,"d":"8.87"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":8.871428571428572,"d":"8.87"}]
[null,null,365,"Réévaluations des participations du PA",{"$f":"'4.1 Comptes 2020 natures'!E49/'4.1 Comptes 2020 natures'!E2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!F49/'4.1 Comptes 2020 natures'!F2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!G49/'4.1 Comptes 2020 natures'!G2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!H49/'4.1 Comptes 2020 natures'!H2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!I49/'4.1 Comptes 2020 natures'!I2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!J49/'4.1 Comptes 2020 natures'!J2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!K49/'4.1 Comptes 2020 natures'!K2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!L49/'4.1 Comptes 2020 natures'!L2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!M49/'4.1 Comptes 2020 natures'!M2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!N49/'4.1 Comptes 2020 natures'!N2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!O49/'4.1 Comptes 2020 natures'!O2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!P49/'4.1 Comptes 2020 natures'!P2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!Q49/'4.1 Comptes 2020 natures'!Q2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!R49/'4.1 Comptes 2020 natures'!R2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!S49/'4.1 Comptes 2020 natures'!S2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!T49/'4.1 Comptes 2020 natures'!T2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!U49/'4.1 Comptes 2020 natures'!U2","v":{"v":31.764705882352942,"d":"31.76"}},{"$f":"'4.1 Comptes 2020 natures'!V49/'4.1 Comptes 2020 natures'!V2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!W49/'4.1 Comptes 2020 natures'!W2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!X49/'4.1 Comptes 2020 natures'!X2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!Y49/'4.1 Comptes 2020 natures'!Y2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!Z49/'4.1 Comptes 2020 natures'!Z2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AA49/'4.1 Comptes 2020 natures'!AA2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AB49/'4.1 Comptes 2020 natures'!AB2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AC49/'4.1 Comptes 2020 natures'!AC2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AD49/'4.1 Comptes 2020 natures'!AD2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AE49/'4.1 Comptes 2020 natures'!AE2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AF49/'4.1 Comptes 2020 natures'!AF2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AG49/'4.1 Comptes 2020 natures'!AG2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AH49/'4.1 Comptes 2020 natures'!AH2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AI49/'4.1 Comptes 2020 natures'!AI2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AJ49/'4.1 Comptes 2020 natures'!AJ2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AK49/'4.1 Comptes 2020 natures'!AK2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AL49/'4.1 Comptes 2020 natures'!AL2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AM49/'4.1 Comptes 2020 natures'!AM2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AN49/'4.1 Comptes 2020 natures'!AN2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AO49/'4.1 Comptes 2020 natures'!AO2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AP49/'4.1 Comptes 2020 natures'!AP2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AQ49/'4.1 Comptes 2020 natures'!AQ2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AR49/'4.1 Comptes 2020 natures'!AR2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AS49/'4.1 Comptes 2020 natures'!AS2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AT49/'4.1 Comptes 2020 natures'!AT2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AU49/'4.1 Comptes 2020 natures'!AU2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AV49/'4.1 Comptes 2020 natures'!AV2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AW49/'4.1 Comptes 2020 natures'!AW2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AX49/'4.1 Comptes 2020 natures'!AX2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AY49/'4.1 Comptes 2020 natures'!AY2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AZ49/'4.1 Comptes 2020 natures'!AZ2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!BA49/'4.1 Comptes 2020 natures'!BA2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!BB49/'4.1 Comptes 2020 natures'!BB2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!BC49/'4.1 Comptes 2020 natures'!BC2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!BD49/'4.1 Comptes 2020 natures'!BD2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!BE49/'4.1 Comptes 2020 natures'!BE2","v":{"v":0,"d":"0.00"}},{"v":31.764705882352942,"d":"31.76"},{"v":31.764705882352942,"d":"31.76"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,366,"Amortissements des subventions des investissements",{"$f":"'4.1 Comptes 2020 natures'!E50/'4.1 Comptes 2020 natures'!E2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!F50/'4.1 Comptes 2020 natures'!F2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!G50/'4.1 Comptes 2020 natures'!G2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!H50/'4.1 Comptes 2020 natures'!H2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!I50/'4.1 Comptes 2020 natures'!I2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!J50/'4.1 Comptes 2020 natures'!J2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!K50/'4.1 Comptes 2020 natures'!K2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!L50/'4.1 Comptes 2020 natures'!L2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!M50/'4.1 Comptes 2020 natures'!M2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!N50/'4.1 Comptes 2020 natures'!N2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!O50/'4.1 Comptes 2020 natures'!O2","v":{"v":2.127466164364448,"d":"2.13"}},{"$f":"'4.1 Comptes 2020 natures'!P50/'4.1 Comptes 2020 natures'!P2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!Q50/'4.1 Comptes 2020 natures'!Q2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!R50/'4.1 Comptes 2020 natures'!R2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!S50/'4.1 Comptes 2020 natures'!S2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!T50/'4.1 Comptes 2020 natures'!T2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!U50/'4.1 Comptes 2020 natures'!U2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!V50/'4.1 Comptes 2020 natures'!V2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!W50/'4.1 Comptes 2020 natures'!W2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!X50/'4.1 Comptes 2020 natures'!X2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!Y50/'4.1 Comptes 2020 natures'!Y2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!Z50/'4.1 Comptes 2020 natures'!Z2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AA50/'4.1 Comptes 2020 natures'!AA2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AB50/'4.1 Comptes 2020 natures'!AB2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AC50/'4.1 Comptes 2020 natures'!AC2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AD50/'4.1 Comptes 2020 natures'!AD2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AE50/'4.1 Comptes 2020 natures'!AE2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AF50/'4.1 Comptes 2020 natures'!AF2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AG50/'4.1 Comptes 2020 natures'!AG2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AH50/'4.1 Comptes 2020 natures'!AH2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AI50/'4.1 Comptes 2020 natures'!AI2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AJ50/'4.1 Comptes 2020 natures'!AJ2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AK50/'4.1 Comptes 2020 natures'!AK2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AL50/'4.1 Comptes 2020 natures'!AL2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AM50/'4.1 Comptes 2020 natures'!AM2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AN50/'4.1 Comptes 2020 natures'!AN2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AO50/'4.1 Comptes 2020 natures'!AO2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AP50/'4.1 Comptes 2020 natures'!AP2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AQ50/'4.1 Comptes 2020 natures'!AQ2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AR50/'4.1 Comptes 2020 natures'!AR2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AS50/'4.1 Comptes 2020 natures'!AS2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AT50/'4.1 Comptes 2020 natures'!AT2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AU50/'4.1 Comptes 2020 natures'!AU2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AV50/'4.1 Comptes 2020 natures'!AV2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AW50/'4.1 Comptes 2020 natures'!AW2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AX50/'4.1 Comptes 2020 natures'!AX2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AY50/'4.1 Comptes 2020 natures'!AY2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AZ50/'4.1 Comptes 2020 natures'!AZ2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!BA50/'4.1 Comptes 2020 natures'!BA2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!BB50/'4.1 Comptes 2020 natures'!BB2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!BC50/'4.1 Comptes 2020 natures'!BC2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!BD50/'4.1 Comptes 2020 natures'!BD2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!BE50/'4.1 Comptes 2020 natures'!BE2","v":{"v":0,"d":"0.00"}},{"v":2.127466164364448,"d":"2.13"},{"v":2.127466164364448,"d":"2.13"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,369,"Différentes charges de transfert à des collectivités publiques et tiers",{"$f":"'4.1 Comptes 2020 natures'!E51/'4.1 Comptes 2020 natures'!E2","v":{"v":8.912242686890574,"d":"8.91"}},{"$f":"'4.1 Comptes 2020 natures'!F51/'4.1 Comptes 2020 natures'!F2","v":{"v":6.866666666666666,"d":"6.87"}},{"$f":"'4.1 Comptes 2020 natures'!G51/'4.1 Comptes 2020 natures'!G2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!H51/'4.1 Comptes 2020 natures'!H2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!I51/'4.1 Comptes 2020 natures'!I2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!J51/'4.1 Comptes 2020 natures'!J2","v":{"v":8.785390884394808,"d":"8.79"}},{"$f":"'4.1 Comptes 2020 natures'!K51/'4.1 Comptes 2020 natures'!K2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!L51/'4.1 Comptes 2020 natures'!L2","v":{"v":327.42947218259627,"d":"327.43"}},{"$f":"'4.1 Comptes 2020 natures'!M51/'4.1 Comptes 2020 natures'!M2","v":{"v":151.17295404814004,"d":"151.17"}},{"$f":"'4.1 Comptes 2020 natures'!N51/'4.1 Comptes 2020 natures'!N2","v":{"v":11.11864406779661,"d":"11.12"}},{"$f":"'4.1 Comptes 2020 natures'!O51/'4.1 Comptes 2020 natures'!O2","v":{"v":2.4604088181945025,"d":"2.46"}},{"$f":"'4.1 Comptes 2020 natures'!P51/'4.1 Comptes 2020 natures'!P2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!Q51/'4.1 Comptes 2020 natures'!Q2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!R51/'4.1 Comptes 2020 natures'!R2","v":{"v":9.065060240963856,"d":"9.07"}},{"$f":"'4.1 Comptes 2020 natures'!S51/'4.1 Comptes 2020 natures'!S2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!T51/'4.1 Comptes 2020 natures'!T2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!U51/'4.1 Comptes 2020 natures'!U2","v":{"v":8.258823529411766,"d":"8.26"}},{"$f":"'4.1 Comptes 2020 natures'!V51/'4.1 Comptes 2020 natures'!V2","v":{"v":7.988532110091743,"d":"7.99"}},{"$f":"'4.1 Comptes 2020 natures'!W51/'4.1 Comptes 2020 natures'!W2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!X51/'4.1 Comptes 2020 natures'!X2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!Y51/'4.1 Comptes 2020 natures'!Y2","v":{"v":6.139646869983949,"d":"6.14"}},{"$f":"'4.1 Comptes 2020 natures'!Z51/'4.1 Comptes 2020 natures'!Z2","v":{"v":8.517015706806284,"d":"8.52"}},{"$f":"'4.1 Comptes 2020 natures'!AA51/'4.1 Comptes 2020 natures'!AA2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AB51/'4.1 Comptes 2020 natures'!AB2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AC51/'4.1 Comptes 2020 natures'!AC2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AD51/'4.1 Comptes 2020 natures'!AD2","v":{"v":36.52026825633383,"d":"36.52"}},{"$f":"'4.1 Comptes 2020 natures'!AE51/'4.1 Comptes 2020 natures'!AE2","v":{"v":6.7972027972027975,"d":"6.80"}},{"$f":"'4.1 Comptes 2020 natures'!AF51/'4.1 Comptes 2020 natures'!AF2","v":{"v":15.505102040816327,"d":"15.51"}},{"$f":"'4.1 Comptes 2020 natures'!AG51/'4.1 Comptes 2020 natures'!AG2","v":{"v":7.721003134796239,"d":"7.72"}},{"$f":"'4.1 Comptes 2020 natures'!AH51/'4.1 Comptes 2020 natures'!AH2","v":{"v":8.27036328871893,"d":"8.27"}},{"$f":"'4.1 Comptes 2020 natures'!AI51/'4.1 Comptes 2020 natures'!AI2","v":{"v":4.8766519823788546,"d":"4.88"}},{"$f":"'4.1 Comptes 2020 natures'!AJ51/'4.1 Comptes 2020 natures'!AJ2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AK51/'4.1 Comptes 2020 natures'!AK2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AL51/'4.1 Comptes 2020 natures'!AL2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AM51/'4.1 Comptes 2020 natures'!AM2","v":{"v":1.5229653505237712,"d":"1.52"}},{"$f":"'4.1 Comptes 2020 natures'!AN51/'4.1 Comptes 2020 natures'!AN2","v":{"v":9.65126050420168,"d":"9.65"}},{"$f":"'4.1 Comptes 2020 natures'!AO51/'4.1 Comptes 2020 natures'!AO2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AP51/'4.1 Comptes 2020 natures'!AP2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AQ51/'4.1 Comptes 2020 natures'!AQ2","v":{"v":9.332325581395349,"d":"9.33"}},{"$f":"'4.1 Comptes 2020 natures'!AR51/'4.1 Comptes 2020 natures'!AR2","v":{"v":5.3871733966745845,"d":"5.39"}},{"$f":"'4.1 Comptes 2020 natures'!AS51/'4.1 Comptes 2020 natures'!AS2","v":{"v":8.391891891891891,"d":"8.39"}},{"$f":"'4.1 Comptes 2020 natures'!AT51/'4.1 Comptes 2020 natures'!AT2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AU51/'4.1 Comptes 2020 natures'!AU2","v":{"v":0.09554140127388536,"d":"0.10"}},{"$f":"'4.1 Comptes 2020 natures'!AV51/'4.1 Comptes 2020 natures'!AV2","v":{"v":8.77125,"d":"8.77"}},{"$f":"'4.1 Comptes 2020 natures'!AW51/'4.1 Comptes 2020 natures'!AW2","v":{"v":8.356556291390728,"d":"8.36"}},{"$f":"'4.1 Comptes 2020 natures'!AX51/'4.1 Comptes 2020 natures'!AX2","v":{"v":8.403314917127071,"d":"8.40"}},{"$f":"'4.1 Comptes 2020 natures'!AY51/'4.1 Comptes 2020 natures'!AY2","v":{"v":8.585014409221902,"d":"8.59"}},{"$f":"'4.1 Comptes 2020 natures'!AZ51/'4.1 Comptes 2020 natures'!AZ2","v":{"v":8.90414201183432,"d":"8.90"}},{"$f":"'4.1 Comptes 2020 natures'!BA51/'4.1 Comptes 2020 natures'!BA2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!BB51/'4.1 Comptes 2020 natures'!BB2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!BC51/'4.1 Comptes 2020 natures'!BC2","v":{"v":8.425531914893616,"d":"8.43"}},{"$f":"'4.1 Comptes 2020 natures'!BD51/'4.1 Comptes 2020 natures'!BD2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!BE51/'4.1 Comptes 2020 natures'!BE2","v":{"v":0,"d":"0.00"}},{"v":722.2324169826129,"d":"722.23"},{"v":542.0581952351469,"d":"542.06"},{"v":94.3472540770372,"d":"94.35"},{"v":85.8269676704288,"d":"85.83"}]
[]
[null,37,null,"Subventions à redistribuer",{"$f":"E54","v":{"v":0,"d":"0.00"}},{"$f":"F54","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":1.214442013129103,"d":"1.21"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":1346.1430555555555,"d":"1,346.14"},{"v":0,"d":"0.00"},{"v":280.5469895287958,"d":"280.55"},{"v":1501.9859374999999,"d":"1,501.99"},{"v":1188.6080536912752,"d":"1,188.61"},{"v":301.5527131782946,"d":"301.55"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":1165.0985714285716,"d":"1,165.10"},{"v":219.03834900731454,"d":"219.04"},{"v":0,"d":"0.00"},{"v":21.977533039647575,"d":"21.98"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":21.650846091861403,"d":"21.65"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":1.8526395173453996,"d":"1.85"},{"v":0,"d":"0.00"},{"v":45.17022961203484,"d":"45.17"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":17.606520833333335,"d":"17.61"},{"v":12.794701986754967,"d":"12.79"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":6125.2405829839145,"d":"6,125.24"},{"v":1.214442013129103,"d":"1.21"},{"v":6024.951202929455,"d":"6,024.95"},{"v":99.07493804132994,"d":"99.07"}]
[null,null,370,"Subventions à redistribuer à des collectivités publiques et des tiers",{"$f":"'4.1 Comptes 2020 natures'!E54/'4.1 Comptes 2020 natures'!E2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!F54/'4.1 Comptes 2020 natures'!F2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!G54/'4.1 Comptes 2020 natures'!G2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!H54/'4.1 Comptes 2020 natures'!H2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!I54/'4.1 Comptes 2020 natures'!I2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!J54/'4.1 Comptes 2020 natures'!J2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!K54/'4.1 Comptes 2020 natures'!K2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!L54/'4.1 Comptes 2020 natures'!L2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!M54/'4.1 Comptes 2020 natures'!M2","v":{"v":1.214442013129103,"d":"1.21"}},{"$f":"'4.1 Comptes 2020 natures'!N54/'4.1 Comptes 2020 natures'!N2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!O54/'4.1 Comptes 2020 natures'!O2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!P54/'4.1 Comptes 2020 natures'!P2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!Q54/'4.1 Comptes 2020 natures'!Q2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!R54/'4.1 Comptes 2020 natures'!R2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!S54/'4.1 Comptes 2020 natures'!S2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!T54/'4.1 Comptes 2020 natures'!T2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!U54/'4.1 Comptes 2020 natures'!U2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!V54/'4.1 Comptes 2020 natures'!V2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!W54/'4.1 Comptes 2020 natures'!W2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!X54/'4.1 Comptes 2020 natures'!X2","v":{"v":1346.1430555555555,"d":"1,346.14"}},{"$f":"'4.1 Comptes 2020 natures'!Y54/'4.1 Comptes 2020 natures'!Y2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!Z54/'4.1 Comptes 2020 natures'!Z2","v":{"v":280.5469895287958,"d":"280.55"}},{"$f":"'4.1 Comptes 2020 natures'!AA54/'4.1 Comptes 2020 natures'!AA2","v":{"v":1501.9859374999999,"d":"1,501.99"}},{"$f":"'4.1 Comptes 2020 natures'!AB54/'4.1 Comptes 2020 natures'!AB2","v":{"v":1188.6080536912752,"d":"1,188.61"}},{"$f":"'4.1 Comptes 2020 natures'!AC54/'4.1 Comptes 2020 natures'!AC2","v":{"v":301.5527131782946,"d":"301.55"}},{"$f":"'4.1 Comptes 2020 natures'!AD54/'4.1 Comptes 2020 natures'!AD2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AE54/'4.1 Comptes 2020 natures'!AE2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AF54/'4.1 Comptes 2020 natures'!AF2","v":{"v":1165.0985714285716,"d":"1,165.10"}},{"$f":"'4.1 Comptes 2020 natures'!AG54/'4.1 Comptes 2020 natures'!AG2","v":{"v":219.03834900731454,"d":"219.04"}},{"$f":"'4.1 Comptes 2020 natures'!AH54/'4.1 Comptes 2020 natures'!AH2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AI54/'4.1 Comptes 2020 natures'!AI2","v":{"v":21.977533039647575,"d":"21.98"}},{"$f":"'4.1 Comptes 2020 natures'!AJ54/'4.1 Comptes 2020 natures'!AJ2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AK54/'4.1 Comptes 2020 natures'!AK2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AL54/'4.1 Comptes 2020 natures'!AL2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AM54/'4.1 Comptes 2020 natures'!AM2","v":{"v":21.650846091861403,"d":"21.65"}},{"$f":"'4.1 Comptes 2020 natures'!AN54/'4.1 Comptes 2020 natures'!AN2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AO54/'4.1 Comptes 2020 natures'!AO2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AP54/'4.1 Comptes 2020 natures'!AP2","v":{"v":1.8526395173453996,"d":"1.85"}},{"$f":"'4.1 Comptes 2020 natures'!AQ54/'4.1 Comptes 2020 natures'!AQ2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AR54/'4.1 Comptes 2020 natures'!AR2","v":{"v":45.17022961203484,"d":"45.17"}},{"$f":"'4.1 Comptes 2020 natures'!AS54/'4.1 Comptes 2020 natures'!AS2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AT54/'4.1 Comptes 2020 natures'!AT2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AU54/'4.1 Comptes 2020 natures'!AU2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AV54/'4.1 Comptes 2020 natures'!AV2","v":{"v":17.606520833333335,"d":"17.61"}},{"$f":"'4.1 Comptes 2020 natures'!AW54/'4.1 Comptes 2020 natures'!AW2","v":{"v":12.794701986754967,"d":"12.79"}},{"$f":"'4.1 Comptes 2020 natures'!AX54/'4.1 Comptes 2020 natures'!AX2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AY54/'4.1 Comptes 2020 natures'!AY2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AZ54/'4.1 Comptes 2020 natures'!AZ2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!BA54/'4.1 Comptes 2020 natures'!BA2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!BB54/'4.1 Comptes 2020 natures'!BB2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!BC54/'4.1 Comptes 2020 natures'!BC2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!BD54/'4.1 Comptes 2020 natures'!BD2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!BE54/'4.1 Comptes 2020 natures'!BE2","v":{"v":0,"d":"0.00"}},{"$f":"SUM(E54:BE54)","v":{"v":6125.2405829839145,"d":"6,125.24"}},{"$f":"SUM(E54:W54)","v":{"v":1.214442013129103,"d":"1.21"}},{"$f":"SUM(X54:AJ54)","v":{"v":6024.951202929455,"d":"6,024.95"}},{"$f":"SUM(AK54:BE54)","v":{"v":99.07493804132994,"d":"99.07"}}]
[]
[null,38,null,"Charges extraordinaires",{"$f":"E57+E58+E59+E60+E61+E62","v":{"v":346.6955579631636,"d":"346.70"}},{"$f":"F57+F58+F59+F60+F61+F62","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":1.2134304932735427,"d":"1.21"},{"v":0.029129716331589093,"d":"0.03"},{"v":120.73649260488983,"d":"120.74"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":1.233158922840798,"d":"1.23"},{"v":15.771893939393939,"d":"15.77"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":1.4556040756914121E-4,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":78.36990595611286,"d":"78.37"},{"v":216.0493827160494,"d":"216.05"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":4.709302325581396,"d":"4.71"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":816.3265306122449,"d":"816.33"},{"v":0,"d":"0.00"},{"v":57.361376673040155,"d":"57.36"},{"v":616.7400881057268,"d":"616.74"},{"v":0,"d":"0.00"},{"v":126.64907651715039,"d":"126.65"},{"v":184.02766519823788,"d":"184.03"},{"v":0,"d":"0.00"},{"v":4.135882352941176,"d":"4.14"},{"v":0,"d":"0.00"},{"v":452.4886877828054,"d":"452.49"},{"v":155.03875968992247,"d":"155.04"},{"v":431.51227236737924,"d":"431.51"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":2633.6694267515923,"d":"2,633.67"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":22.016574585635357,"d":"22.02"},{"v":167.14697406340056,"d":"167.15"},{"v":88.75739644970415,"d":"88.76"},{"v":516.795865633075,"d":"516.80"},{"v":91.24087591240875,"d":"91.24"},{"v":0,"d":"0.00"},{"v":125.75442959278831,"d":"125.75"},{"v":0,"d":"0.00"},{"v":7274.470282486098,"d":"7,274.47"},{"v":564.0497151564138,"d":"564.05"},{"v":1711.1866804326426,"d":"1,711.19"},{"v":4999.233886897041,"d":"4,999.23"}]
[null,null,380,"Charges extraordinaires du personnel administratif et d'exploitation",{"$f":"'4.1 Comptes 2020 natures'!E57/'4.1 Comptes 2020 natures'!E2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!F57/'4.1 Comptes 2020 natures'!F2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!G57/'4.1 Comptes 2020 natures'!G2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!H57/'4.1 Comptes 2020 natures'!H2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!I57/'4.1 Comptes 2020 natures'!I2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!J57/'4.1 Comptes 2020 natures'!J2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!K57/'4.1 Comptes 2020 natures'!K2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!L57/'4.1 Comptes 2020 natures'!L2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!M57/'4.1 Comptes 2020 natures'!M2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!N57/'4.1 Comptes 2020 natures'!N2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!O57/'4.1 Comptes 2020 natures'!O2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!P57/'4.1 Comptes 2020 natures'!P2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!Q57/'4.1 Comptes 2020 natures'!Q2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!R57/'4.1 Comptes 2020 natures'!R2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!S57/'4.1 Comptes 2020 natures'!S2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!T57/'4.1 Comptes 2020 natures'!T2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!U57/'4.1 Comptes 2020 natures'!U2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!V57/'4.1 Comptes 2020 natures'!V2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!W57/'4.1 Comptes 2020 natures'!W2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!X57/'4.1 Comptes 2020 natures'!X2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!Y57/'4.1 Comptes 2020 natures'!Y2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!Z57/'4.1 Comptes 2020 natures'!Z2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AA57/'4.1 Comptes 2020 natures'!AA2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AB57/'4.1 Comptes 2020 natures'!AB2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AC57/'4.1 Comptes 2020 natures'!AC2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AD57/'4.1 Comptes 2020 natures'!AD2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AE57/'4.1 Comptes 2020 natures'!AE2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AF57/'4.1 Comptes 2020 natures'!AF2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AG57/'4.1 Comptes 2020 natures'!AG2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AH57/'4.1 Comptes 2020 natures'!AH2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AI57/'4.1 Comptes 2020 natures'!AI2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AJ57/'4.1 Comptes 2020 natures'!AJ2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AK57/'4.1 Comptes 2020 natures'!AK2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AL57/'4.1 Comptes 2020 natures'!AL2","v":{"v":0.5122466960352423,"d":"0.51"}},{"$f":"'4.1 Comptes 2020 natures'!AM57/'4.1 Comptes 2020 natures'!AM2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AN57/'4.1 Comptes 2020 natures'!AN2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AO57/'4.1 Comptes 2020 natures'!AO2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AP57/'4.1 Comptes 2020 natures'!AP2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AQ57/'4.1 Comptes 2020 natures'!AQ2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AR57/'4.1 Comptes 2020 natures'!AR2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AS57/'4.1 Comptes 2020 natures'!AS2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AT57/'4.1 Comptes 2020 natures'!AT2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AU57/'4.1 Comptes 2020 natures'!AU2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AV57/'4.1 Comptes 2020 natures'!AV2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AW57/'4.1 Comptes 2020 natures'!AW2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AX57/'4.1 Comptes 2020 natures'!AX2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AY57/'4.1 Comptes 2020 natures'!AY2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AZ57/'4.1 Comptes 2020 natures'!AZ2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!BA57/'4.1 Comptes 2020 natures'!BA2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!BB57/'4.1 Comptes 2020 natures'!BB2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!BC57/'4.1 Comptes 2020 natures'!BC2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!BD57/'4.1 Comptes 2020 natures'!BD2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!BE57/'4.1 Comptes 2020 natures'!BE2","v":{"v":0,"d":"0.00"}},{"$f":"SUM(E57:BE57)","v":{"v":0.5122466960352423,"d":"0.51"}},{"$f":"SUM(E57:W57)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(X57:AJ57)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(AK57:BE57)","v":{"v":0.5122466960352423,"d":"0.51"}}]
[null,null,381,"charges extraordinaires de biens et de services d'exploitation",{"$f":"'4.1 Comptes 2020 natures'!E58/'4.1 Comptes 2020 natures'!E2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!F58/'4.1 Comptes 2020 natures'!F2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!G58/'4.1 Comptes 2020 natures'!G2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!H58/'4.1 Comptes 2020 natures'!H2","v":{"v":0.7612107623318386,"d":"0.76"}},{"$f":"'4.1 Comptes 2020 natures'!I58/'4.1 Comptes 2020 natures'!I2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!J58/'4.1 Comptes 2020 natures'!J2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!K58/'4.1 Comptes 2020 natures'!K2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!L58/'4.1 Comptes 2020 natures'!L2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!M58/'4.1 Comptes 2020 natures'!M2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!N58/'4.1 Comptes 2020 natures'!N2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!O58/'4.1 Comptes 2020 natures'!O2","v":{"v":1.233158922840798,"d":"1.23"}},{"$f":"'4.1 Comptes 2020 natures'!P58/'4.1 Comptes 2020 natures'!P2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!Q58/'4.1 Comptes 2020 natures'!Q2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!R58/'4.1 Comptes 2020 natures'!R2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!S58/'4.1 Comptes 2020 natures'!S2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!T58/'4.1 Comptes 2020 natures'!T2","v":{"v":1.4556040756914121E-4,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!U58/'4.1 Comptes 2020 natures'!U2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!V58/'4.1 Comptes 2020 natures'!V2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!W58/'4.1 Comptes 2020 natures'!W2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!X58/'4.1 Comptes 2020 natures'!X2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!Y58/'4.1 Comptes 2020 natures'!Y2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!Z58/'4.1 Comptes 2020 natures'!Z2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AA58/'4.1 Comptes 2020 natures'!AA2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AB58/'4.1 Comptes 2020 natures'!AB2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AC58/'4.1 Comptes 2020 natures'!AC2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AD58/'4.1 Comptes 2020 natures'!AD2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AE58/'4.1 Comptes 2020 natures'!AE2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AF58/'4.1 Comptes 2020 natures'!AF2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AG58/'4.1 Comptes 2020 natures'!AG2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AH58/'4.1 Comptes 2020 natures'!AH2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AI58/'4.1 Comptes 2020 natures'!AI2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AJ58/'4.1 Comptes 2020 natures'!AJ2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AK58/'4.1 Comptes 2020 natures'!AK2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AL58/'4.1 Comptes 2020 natures'!AL2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AM58/'4.1 Comptes 2020 natures'!AM2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AN58/'4.1 Comptes 2020 natures'!AN2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AO58/'4.1 Comptes 2020 natures'!AO2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AP58/'4.1 Comptes 2020 natures'!AP2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AQ58/'4.1 Comptes 2020 natures'!AQ2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AR58/'4.1 Comptes 2020 natures'!AR2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AS58/'4.1 Comptes 2020 natures'!AS2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AT58/'4.1 Comptes 2020 natures'!AT2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AU58/'4.1 Comptes 2020 natures'!AU2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AV58/'4.1 Comptes 2020 natures'!AV2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AW58/'4.1 Comptes 2020 natures'!AW2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AX58/'4.1 Comptes 2020 natures'!AX2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AY58/'4.1 Comptes 2020 natures'!AY2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AZ58/'4.1 Comptes 2020 natures'!AZ2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!BA58/'4.1 Comptes 2020 natures'!BA2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!BB58/'4.1 Comptes 2020 natures'!BB2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!BC58/'4.1 Comptes 2020 natures'!BC2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!BD58/'4.1 Comptes 2020 natures'!BD2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!BE58/'4.1 Comptes 2020 natures'!BE2","v":{"v":0,"d":"0.00"}},{"v":1.9945152455802058,"d":"1.99"},{"v":1.9945152455802058,"d":"1.99"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,384,"Charges extraordinaires financières et comptables",{"$f":"'4.1 Comptes 2020 natures'!E59/'4.1 Comptes 2020 natures'!E2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!F59/'4.1 Comptes 2020 natures'!F2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!G59/'4.1 Comptes 2020 natures'!G2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!H59/'4.1 Comptes 2020 natures'!H2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!I59/'4.1 Comptes 2020 natures'!I2","v":{"v":0.029129716331589093,"d":"0.03"}},{"$f":"'4.1 Comptes 2020 natures'!J59/'4.1 Comptes 2020 natures'!J2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!K59/'4.1 Comptes 2020 natures'!K2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!L59/'4.1 Comptes 2020 natures'!L2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!M59/'4.1 Comptes 2020 natures'!M2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!N59/'4.1 Comptes 2020 natures'!N2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!O59/'4.1 Comptes 2020 natures'!O2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!P59/'4.1 Comptes 2020 natures'!P2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!Q59/'4.1 Comptes 2020 natures'!Q2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!R59/'4.1 Comptes 2020 natures'!R2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!S59/'4.1 Comptes 2020 natures'!S2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!T59/'4.1 Comptes 2020 natures'!T2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!U59/'4.1 Comptes 2020 natures'!U2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!V59/'4.1 Comptes 2020 natures'!V2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!W59/'4.1 Comptes 2020 natures'!W2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!X59/'4.1 Comptes 2020 natures'!X2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!Y59/'4.1 Comptes 2020 natures'!Y2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!Z59/'4.1 Comptes 2020 natures'!Z2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AA59/'4.1 Comptes 2020 natures'!AA2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AB59/'4.1 Comptes 2020 natures'!AB2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AC59/'4.1 Comptes 2020 natures'!AC2","v":{"v":4.709302325581396,"d":"4.71"}},{"$f":"'4.1 Comptes 2020 natures'!AD59/'4.1 Comptes 2020 natures'!AD2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AE59/'4.1 Comptes 2020 natures'!AE2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AF59/'4.1 Comptes 2020 natures'!AF2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AG59/'4.1 Comptes 2020 natures'!AG2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AH59/'4.1 Comptes 2020 natures'!AH2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AI59/'4.1 Comptes 2020 natures'!AI2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AJ59/'4.1 Comptes 2020 natures'!AJ2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AK59/'4.1 Comptes 2020 natures'!AK2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AL59/'4.1 Comptes 2020 natures'!AL2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AM59/'4.1 Comptes 2020 natures'!AM2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AN59/'4.1 Comptes 2020 natures'!AN2","v":{"v":3.8491596638655463,"d":"3.85"}},{"$f":"'4.1 Comptes 2020 natures'!AO59/'4.1 Comptes 2020 natures'!AO2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AP59/'4.1 Comptes 2020 natures'!AP2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AQ59/'4.1 Comptes 2020 natures'!AQ2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AR59/'4.1 Comptes 2020 natures'!AR2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AS59/'4.1 Comptes 2020 natures'!AS2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AT59/'4.1 Comptes 2020 natures'!AT2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AU59/'4.1 Comptes 2020 natures'!AU2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AV59/'4.1 Comptes 2020 natures'!AV2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AW59/'4.1 Comptes 2020 natures'!AW2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AX59/'4.1 Comptes 2020 natures'!AX2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AY59/'4.1 Comptes 2020 natures'!AY2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AZ59/'4.1 Comptes 2020 natures'!AZ2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!BA59/'4.1 Comptes 2020 natures'!BA2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!BB59/'4.1 Comptes 2020 natures'!BB2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!BC59/'4.1 Comptes 2020 natures'!BC2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!BD59/'4.1 Comptes 2020 natures'!BD2","v":{"v":1.4149829033260801,"d":"1.41"}},{"$f":"'4.1 Comptes 2020 natures'!BE59/'4.1 Comptes 2020 natures'!BE2","v":{"v":0,"d":"0.00"}},{"v":10.002574609104611,"d":"10.00"},{"v":0.029129716331589093,"d":"0.03"},{"v":4.709302325581396,"d":"4.71"},{"v":5.264142567191627,"d":"5.26"}]
[null,null,385,"Attributions extraordinaires aux financements spéciaux",{"$f":"'4.1 Comptes 2020 natures'!E60/'4.1 Comptes 2020 natures'!E2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!F60/'4.1 Comptes 2020 natures'!F2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!G60/'4.1 Comptes 2020 natures'!G2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!H60/'4.1 Comptes 2020 natures'!H2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!I60/'4.1 Comptes 2020 natures'!I2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!J60/'4.1 Comptes 2020 natures'!J2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!K60/'4.1 Comptes 2020 natures'!K2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!L60/'4.1 Comptes 2020 natures'!L2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!M60/'4.1 Comptes 2020 natures'!M2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!N60/'4.1 Comptes 2020 natures'!N2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!O60/'4.1 Comptes 2020 natures'!O2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!P60/'4.1 Comptes 2020 natures'!P2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!Q60/'4.1 Comptes 2020 natures'!Q2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!R60/'4.1 Comptes 2020 natures'!R2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!S60/'4.1 Comptes 2020 natures'!S2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!T60/'4.1 Comptes 2020 natures'!T2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!U60/'4.1 Comptes 2020 natures'!U2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!V60/'4.1 Comptes 2020 natures'!V2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!W60/'4.1 Comptes 2020 natures'!W2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!X60/'4.1 Comptes 2020 natures'!X2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!Y60/'4.1 Comptes 2020 natures'!Y2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!Z60/'4.1 Comptes 2020 natures'!Z2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AA60/'4.1 Comptes 2020 natures'!AA2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AB60/'4.1 Comptes 2020 natures'!AB2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AC60/'4.1 Comptes 2020 natures'!AC2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AD60/'4.1 Comptes 2020 natures'!AD2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AE60/'4.1 Comptes 2020 natures'!AE2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AF60/'4.1 Comptes 2020 natures'!AF2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AG60/'4.1 Comptes 2020 natures'!AG2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AH60/'4.1 Comptes 2020 natures'!AH2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AI60/'4.1 Comptes 2020 natures'!AI2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AJ60/'4.1 Comptes 2020 natures'!AJ2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AK60/'4.1 Comptes 2020 natures'!AK2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AL60/'4.1 Comptes 2020 natures'!AL2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AM60/'4.1 Comptes 2020 natures'!AM2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AN60/'4.1 Comptes 2020 natures'!AN2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AO60/'4.1 Comptes 2020 natures'!AO2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AP60/'4.1 Comptes 2020 natures'!AP2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AQ60/'4.1 Comptes 2020 natures'!AQ2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AR60/'4.1 Comptes 2020 natures'!AR2","v":{"v":19.79414093428345,"d":"19.79"}},{"$f":"'4.1 Comptes 2020 natures'!AS60/'4.1 Comptes 2020 natures'!AS2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AT60/'4.1 Comptes 2020 natures'!AT2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AU60/'4.1 Comptes 2020 natures'!AU2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AV60/'4.1 Comptes 2020 natures'!AV2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AW60/'4.1 Comptes 2020 natures'!AW2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AX60/'4.1 Comptes 2020 natures'!AX2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AY60/'4.1 Comptes 2020 natures'!AY2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AZ60/'4.1 Comptes 2020 natures'!AZ2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!BA60/'4.1 Comptes 2020 natures'!BA2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!BB60/'4.1 Comptes 2020 natures'!BB2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!BC60/'4.1 Comptes 2020 natures'!BC2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!BD60/'4.1 Comptes 2020 natures'!BD2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!BE60/'4.1 Comptes 2020 natures'!BE2","v":{"v":0,"d":"0.00"}},{"v":19.79414093428345,"d":"19.79"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":19.79414093428345,"d":"19.79"}]
[null,null,386,"Charges de transfert extraordinaires au collectivités et aux tiers",{"$f":"'4.1 Comptes 2020 natures'!E61/'4.1 Comptes 2020 natures'!E2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!F61/'4.1 Comptes 2020 natures'!F2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!G61/'4.1 Comptes 2020 natures'!G2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!H61/'4.1 Comptes 2020 natures'!H2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!I61/'4.1 Comptes 2020 natures'!I2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!J61/'4.1 Comptes 2020 natures'!J2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!K61/'4.1 Comptes 2020 natures'!K2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!L61/'4.1 Comptes 2020 natures'!L2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!M61/'4.1 Comptes 2020 natures'!M2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!N61/'4.1 Comptes 2020 natures'!N2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!O61/'4.1 Comptes 2020 natures'!O2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!P61/'4.1 Comptes 2020 natures'!P2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!Q61/'4.1 Comptes 2020 natures'!Q2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!R61/'4.1 Comptes 2020 natures'!R2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!S61/'4.1 Comptes 2020 natures'!S2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!T61/'4.1 Comptes 2020 natures'!T2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!U61/'4.1 Comptes 2020 natures'!U2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!V61/'4.1 Comptes 2020 natures'!V2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!W61/'4.1 Comptes 2020 natures'!W2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!X61/'4.1 Comptes 2020 natures'!X2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!Y61/'4.1 Comptes 2020 natures'!Y2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!Z61/'4.1 Comptes 2020 natures'!Z2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AA61/'4.1 Comptes 2020 natures'!AA2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AB61/'4.1 Comptes 2020 natures'!AB2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AC61/'4.1 Comptes 2020 natures'!AC2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AD61/'4.1 Comptes 2020 natures'!AD2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AE61/'4.1 Comptes 2020 natures'!AE2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AF61/'4.1 Comptes 2020 natures'!AF2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AG61/'4.1 Comptes 2020 natures'!AG2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AH61/'4.1 Comptes 2020 natures'!AH2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AI61/'4.1 Comptes 2020 natures'!AI2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AJ61/'4.1 Comptes 2020 natures'!AJ2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AK61/'4.1 Comptes 2020 natures'!AK2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AL61/'4.1 Comptes 2020 natures'!AL2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AM61/'4.1 Comptes 2020 natures'!AM2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AN61/'4.1 Comptes 2020 natures'!AN2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AO61/'4.1 Comptes 2020 natures'!AO2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AP61/'4.1 Comptes 2020 natures'!AP2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AQ61/'4.1 Comptes 2020 natures'!AQ2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AR61/'4.1 Comptes 2020 natures'!AR2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AS61/'4.1 Comptes 2020 natures'!AS2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AT61/'4.1 Comptes 2020 natures'!AT2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AU61/'4.1 Comptes 2020 natures'!AU2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AV61/'4.1 Comptes 2020 natures'!AV2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AW61/'4.1 Comptes 2020 natures'!AW2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AX61/'4.1 Comptes 2020 natures'!AX2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AY61/'4.1 Comptes 2020 natures'!AY2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AZ61/'4.1 Comptes 2020 natures'!AZ2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!BA61/'4.1 Comptes 2020 natures'!BA2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!BB61/'4.1 Comptes 2020 natures'!BB2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!BC61/'4.1 Comptes 2020 natures'!BC2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!BD61/'4.1 Comptes 2020 natures'!BD2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!BE61/'4.1 Comptes 2020 natures'!BE2","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,389,"Attributions au captial propre",{"$f":"'4.1 Comptes 2020 natures'!E62/'4.1 Comptes 2020 natures'!E2","v":{"v":346.6955579631636,"d":"346.70"}},{"$f":"'4.1 Comptes 2020 natures'!F62/'4.1 Comptes 2020 natures'!F2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!G62/'4.1 Comptes 2020 natures'!G2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!H62/'4.1 Comptes 2020 natures'!H2","v":{"v":0.45221973094170403,"d":"0.45"}},{"$f":"'4.1 Comptes 2020 natures'!I62/'4.1 Comptes 2020 natures'!I2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!J62/'4.1 Comptes 2020 natures'!J2","v":{"v":120.73649260488983,"d":"120.74"}},{"$f":"'4.1 Comptes 2020 natures'!K62/'4.1 Comptes 2020 natures'!K2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!L62/'4.1 Comptes 2020 natures'!L2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!M62/'4.1 Comptes 2020 natures'!M2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!N62/'4.1 Comptes 2020 natures'!N2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!O62/'4.1 Comptes 2020 natures'!O2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!P62/'4.1 Comptes 2020 natures'!P2","v":{"v":15.771893939393939,"d":"15.77"}},{"$f":"'4.1 Comptes 2020 natures'!Q62/'4.1 Comptes 2020 natures'!Q2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!R62/'4.1 Comptes 2020 natures'!R2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!S62/'4.1 Comptes 2020 natures'!S2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!T62/'4.1 Comptes 2020 natures'!T2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!U62/'4.1 Comptes 2020 natures'!U2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!V62/'4.1 Comptes 2020 natures'!V2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!W62/'4.1 Comptes 2020 natures'!W2","v":{"v":78.36990595611286,"d":"78.37"}},{"$f":"'4.1 Comptes 2020 natures'!X62/'4.1 Comptes 2020 natures'!X2","v":{"v":216.0493827160494,"d":"216.05"}},{"$f":"'4.1 Comptes 2020 natures'!Y62/'4.1 Comptes 2020 natures'!Y2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!Z62/'4.1 Comptes 2020 natures'!Z2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AA62/'4.1 Comptes 2020 natures'!AA2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AB62/'4.1 Comptes 2020 natures'!AB2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AC62/'4.1 Comptes 2020 natures'!AC2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AD62/'4.1 Comptes 2020 natures'!AD2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AE62/'4.1 Comptes 2020 natures'!AE2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AF62/'4.1 Comptes 2020 natures'!AF2","v":{"v":816.3265306122449,"d":"816.33"}},{"$f":"'4.1 Comptes 2020 natures'!AG62/'4.1 Comptes 2020 natures'!AG2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AH62/'4.1 Comptes 2020 natures'!AH2","v":{"v":57.361376673040155,"d":"57.36"}},{"$f":"'4.1 Comptes 2020 natures'!AI62/'4.1 Comptes 2020 natures'!AI2","v":{"v":616.7400881057268,"d":"616.74"}},{"$f":"'4.1 Comptes 2020 natures'!AJ62/'4.1 Comptes 2020 natures'!AJ2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AK62/'4.1 Comptes 2020 natures'!AK2","v":{"v":126.64907651715039,"d":"126.65"}},{"$f":"'4.1 Comptes 2020 natures'!AL62/'4.1 Comptes 2020 natures'!AL2","v":{"v":183.51541850220264,"d":"183.52"}},{"$f":"'4.1 Comptes 2020 natures'!AM62/'4.1 Comptes 2020 natures'!AM2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AN62/'4.1 Comptes 2020 natures'!AN2","v":{"v":0.28672268907563025,"d":"0.29"}},{"$f":"'4.1 Comptes 2020 natures'!AO62/'4.1 Comptes 2020 natures'!AO2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AP62/'4.1 Comptes 2020 natures'!AP2","v":{"v":452.4886877828054,"d":"452.49"}},{"$f":"'4.1 Comptes 2020 natures'!AQ62/'4.1 Comptes 2020 natures'!AQ2","v":{"v":155.03875968992247,"d":"155.04"}},{"$f":"'4.1 Comptes 2020 natures'!AR62/'4.1 Comptes 2020 natures'!AR2","v":{"v":411.7181314330958,"d":"411.72"}},{"$f":"'4.1 Comptes 2020 natures'!AS62/'4.1 Comptes 2020 natures'!AS2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AT62/'4.1 Comptes 2020 natures'!AT2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AU62/'4.1 Comptes 2020 natures'!AU2","v":{"v":2633.6694267515923,"d":"2,633.67"}},{"$f":"'4.1 Comptes 2020 natures'!AV62/'4.1 Comptes 2020 natures'!AV2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AW62/'4.1 Comptes 2020 natures'!AW2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AX62/'4.1 Comptes 2020 natures'!AX2","v":{"v":22.016574585635357,"d":"22.02"}},{"$f":"'4.1 Comptes 2020 natures'!AY62/'4.1 Comptes 2020 natures'!AY2","v":{"v":167.14697406340056,"d":"167.15"}},{"$f":"'4.1 Comptes 2020 natures'!AZ62/'4.1 Comptes 2020 natures'!AZ2","v":{"v":88.75739644970415,"d":"88.76"}},{"$f":"'4.1 Comptes 2020 natures'!BA62/'4.1 Comptes 2020 natures'!BA2","v":{"v":516.795865633075,"d":"516.80"}},{"$f":"'4.1 Comptes 2020 natures'!BB62/'4.1 Comptes 2020 natures'!BB2","v":{"v":91.24087591240875,"d":"91.24"}},{"$f":"'4.1 Comptes 2020 natures'!BC62/'4.1 Comptes 2020 natures'!BC2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!BD62/'4.1 Comptes 2020 natures'!BD2","v":{"v":124.33944668946224,"d":"124.34"}},{"$f":"'4.1 Comptes 2020 natures'!BE62/'4.1 Comptes 2020 natures'!BE2","v":{"v":0,"d":"0.00"}},{"v":7242.166805001094,"d":"7,242.17"},{"v":562.0260701945019,"d":"562.03"},{"v":1706.4773781070612,"d":"1,706.48"},{"v":4973.663356699531,"d":"4,973.66"}]
[]
[null,39,null,"Imputations internes",{"$f":"E65+E66+E67+E68+E69+E70+E71+E72","v":{"v":53.00758396533045,"d":"53.01"}},{"$f":"F65+F66+F67+F68+F69+F70+F71+F72","v":{"v":116.11107407407407,"d":"116.11"}},{"v":5.802886597938144,"d":"5.80"},{"v":32.412556053811656,"d":"32.41"},{"v":86.67033874965574,"d":"86.67"},{"v":17.856323573800182,"d":"17.86"},{"v":69.06698184568835,"d":"69.07"},{"v":508.375204469805,"d":"508.38"},{"v":72.73479941648432,"d":"72.73"},{"v":0,"d":"0.00"},{"v":8.80703223105902,"d":"8.81"},{"v":68.08323863636363,"d":"68.08"},{"v":0,"d":"0.00"},{"v":29.48433734939759,"d":"29.48"},{"v":0,"d":"0.00"},{"v":2.804730713245997,"d":"2.80"},{"v":0,"d":"0.00"},{"v":135.79644495412845,"d":"135.80"},{"v":89.65521943573667,"d":"89.66"},{"v":0.054043209876543215,"d":"0.05"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},193.75,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":178.9307004470939,"d":"178.93"},{"v":152.34763986013985,"d":"152.35"},{"v":174.97183673469388,"d":"174.97"},{"v":2.8770637408568445,"d":"2.88"},{"v":10.745697896749522,"d":"10.75"},{"v":0,"d":"0.00"},{"v":8.024045801526718,"d":"8.02"},{"v":77.19028496042216,"d":"77.19"},{"v":52.263215859030836,"d":"52.26"},{"v":2.9814665592264302,"d":"2.98"},{"v":6.722689075630252,"d":"6.72"},{"v":34.94460251046026,"d":"34.94"},{"v":140.3365007541478,"d":"140.34"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":79.96054054054053,"d":"79.96"},{"v":0,"d":"0.00"},{"v":39.294585987261144,"d":"39.29"},{"v":13.2175,"d":"13.22"},{"v":0,"d":"0.00"},{"v":40.601104972375694,"d":"40.60"},{"v":0,"d":"0.00"},{"v":90.20863905325444,"d":"90.21"},{"v":0,"d":"0.00"},{"v":42.11211678832117,"d":"42.11"},{"v":14.27659574468085,"d":"14.28"},{"v":0,"d":"0.00"},{"v":27.678571428571427,"d":"27.68"},{"v":2680.1581939913794,"d":"2,680.16"},{"v":1296.6687520665193,"d":"1,296.67"},{"v":721.7010276909373,"d":"721.70"},{"v":661.7884142339229,"d":"661.79"}]
[null,null,390,"Approvisionnement en matériel et en marchandises",{"$f":"'4.1 Comptes 2020 natures'!E65/'4.1 Comptes 2020 natures'!E2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!F65/'4.1 Comptes 2020 natures'!F2","v":{"v":0.7407407407407407,"d":"0.74"}},{"$f":"'4.1 Comptes 2020 natures'!G65/'4.1 Comptes 2020 natures'!G2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!H65/'4.1 Comptes 2020 natures'!H2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!I65/'4.1 Comptes 2020 natures'!I2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!J65/'4.1 Comptes 2020 natures'!J2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!K65/'4.1 Comptes 2020 natures'!K2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!L65/'4.1 Comptes 2020 natures'!L2","v":{"v":2.377555872563005,"d":"2.38"}},{"$f":"'4.1 Comptes 2020 natures'!M65/'4.1 Comptes 2020 natures'!M2","v":{"v":0.87527352297593,"d":"0.88"}},{"$f":"'4.1 Comptes 2020 natures'!N65/'4.1 Comptes 2020 natures'!N2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!O65/'4.1 Comptes 2020 natures'!O2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!P65/'4.1 Comptes 2020 natures'!P2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!Q65/'4.1 Comptes 2020 natures'!Q2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!R65/'4.1 Comptes 2020 natures'!R2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!S65/'4.1 Comptes 2020 natures'!S2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!T65/'4.1 Comptes 2020 natures'!T2","v":{"v":2.804730713245997,"d":"2.80"}},{"$f":"'4.1 Comptes 2020 natures'!U65/'4.1 Comptes 2020 natures'!U2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!V65/'4.1 Comptes 2020 natures'!V2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!W65/'4.1 Comptes 2020 natures'!W2","v":{"v":4.075235109717869,"d":"4.08"}},{"$f":"'4.1 Comptes 2020 natures'!X65/'4.1 Comptes 2020 natures'!X2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!Y65/'4.1 Comptes 2020 natures'!Y2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!Z65/'4.1 Comptes 2020 natures'!Z2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AA65/'4.1 Comptes 2020 natures'!AA2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AB65/'4.1 Comptes 2020 natures'!AB2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AC65/'4.1 Comptes 2020 natures'!AC2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AD65/'4.1 Comptes 2020 natures'!AD2","v":{"v":0.29806259314456035,"d":"0.30"}},{"$f":"'4.1 Comptes 2020 natures'!AE65/'4.1 Comptes 2020 natures'!AE2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AF65/'4.1 Comptes 2020 natures'!AF2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AG65/'4.1 Comptes 2020 natures'!AG2","v":{"v":1.8119905956112854,"d":"1.81"}},{"$f":"'4.1 Comptes 2020 natures'!AH65/'4.1 Comptes 2020 natures'!AH2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AI65/'4.1 Comptes 2020 natures'!AI2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AJ65/'4.1 Comptes 2020 natures'!AJ2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AK65/'4.1 Comptes 2020 natures'!AK2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AL65/'4.1 Comptes 2020 natures'!AL2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AM65/'4.1 Comptes 2020 natures'!AM2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AN65/'4.1 Comptes 2020 natures'!AN2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AO65/'4.1 Comptes 2020 natures'!AO2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AP65/'4.1 Comptes 2020 natures'!AP2","v":{"v":1.2066365007541477,"d":"1.21"}},{"$f":"'4.1 Comptes 2020 natures'!AQ65/'4.1 Comptes 2020 natures'!AQ2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AR65/'4.1 Comptes 2020 natures'!AR2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AS65/'4.1 Comptes 2020 natures'!AS2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AT65/'4.1 Comptes 2020 natures'!AT2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AU65/'4.1 Comptes 2020 natures'!AU2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AV65/'4.1 Comptes 2020 natures'!AV2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AW65/'4.1 Comptes 2020 natures'!AW2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AX65/'4.1 Comptes 2020 natures'!AX2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AY65/'4.1 Comptes 2020 natures'!AY2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AZ65/'4.1 Comptes 2020 natures'!AZ2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!BA65/'4.1 Comptes 2020 natures'!BA2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!BB65/'4.1 Comptes 2020 natures'!BB2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!BC65/'4.1 Comptes 2020 natures'!BC2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!BD65/'4.1 Comptes 2020 natures'!BD2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!BE65/'4.1 Comptes 2020 natures'!BE2","v":{"v":0,"d":"0.00"}},{"$f":"SUM(E65:BE65)","v":{"v":14.190225648753533,"d":"14.19"}},{"$f":"SUM(E65:W65)","v":{"v":10.87353595924354,"d":"10.87"}},{"$f":"SUM(X65:AJ65)","v":{"v":2.110053188755846,"d":"2.11"}},{"$f":"SUM(AK65:BE65)","v":{"v":1.2066365007541477,"d":"1.21"}}]
[null,null,391,"Prestations de services",{"$f":"'4.1 Comptes 2020 natures'!E66/'4.1 Comptes 2020 natures'!E2","v":{"v":53.00758396533045,"d":"53.01"}},{"$f":"'4.1 Comptes 2020 natures'!F66/'4.1 Comptes 2020 natures'!F2","v":{"v":22.968703703703703,"d":"22.97"}},{"$f":"'4.1 Comptes 2020 natures'!G66/'4.1 Comptes 2020 natures'!G2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!H66/'4.1 Comptes 2020 natures'!H2","v":{"v":31.614349775784753,"d":"31.61"}},{"$f":"'4.1 Comptes 2020 natures'!I66/'4.1 Comptes 2020 natures'!I2","v":{"v":5.893693197466263,"d":"5.89"}},{"$f":"'4.1 Comptes 2020 natures'!J66/'4.1 Comptes 2020 natures'!J2","v":{"v":17.856323573800182,"d":"17.86"}},{"$f":"'4.1 Comptes 2020 natures'!K66/'4.1 Comptes 2020 natures'!K2","v":{"v":69.06698184568835,"d":"69.07"}},{"$f":"'4.1 Comptes 2020 natures'!L66/'4.1 Comptes 2020 natures'!L2","v":{"v":92.28909098113806,"d":"92.29"}},{"$f":"'4.1 Comptes 2020 natures'!M66/'4.1 Comptes 2020 natures'!M2","v":{"v":40.78949671772429,"d":"40.79"}},{"$f":"'4.1 Comptes 2020 natures'!N66/'4.1 Comptes 2020 natures'!N2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!O66/'4.1 Comptes 2020 natures'!O2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!P66/'4.1 Comptes 2020 natures'!P2","v":{"v":68.08323863636363,"d":"68.08"}},{"$f":"'4.1 Comptes 2020 natures'!Q66/'4.1 Comptes 2020 natures'!Q2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!R66/'4.1 Comptes 2020 natures'!R2","v":{"v":29.48433734939759,"d":"29.48"}},{"$f":"'4.1 Comptes 2020 natures'!S66/'4.1 Comptes 2020 natures'!S2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!T66/'4.1 Comptes 2020 natures'!T2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!U66/'4.1 Comptes 2020 natures'!U2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!V66/'4.1 Comptes 2020 natures'!V2","v":{"v":135.79644495412845,"d":"135.80"}},{"$f":"'4.1 Comptes 2020 natures'!W66/'4.1 Comptes 2020 natures'!W2","v":{"v":27.83667711598746,"d":"27.84"}},{"$f":"'4.1 Comptes 2020 natures'!X66/'4.1 Comptes 2020 natures'!X2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!Y66/'4.1 Comptes 2020 natures'!Y2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!Z66/'4.1 Comptes 2020 natures'!Z2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AA66/'4.1 Comptes 2020 natures'!AA2","v":193.75},{"$f":"'4.1 Comptes 2020 natures'!AB66/'4.1 Comptes 2020 natures'!AB2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AC66/'4.1 Comptes 2020 natures'!AC2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AD66/'4.1 Comptes 2020 natures'!AD2","v":{"v":118.77816691505215,"d":"118.78"}},{"$f":"'4.1 Comptes 2020 natures'!AE66/'4.1 Comptes 2020 natures'!AE2","v":{"v":152.32054195804196,"d":"152.32"}},{"$f":"'4.1 Comptes 2020 natures'!AF66/'4.1 Comptes 2020 natures'!AF2","v":{"v":174.97183673469388,"d":"174.97"}},{"$f":"'4.1 Comptes 2020 natures'!AG66/'4.1 Comptes 2020 natures'!AG2","v":{"v":1.065073145245559,"d":"1.07"}},{"$f":"'4.1 Comptes 2020 natures'!AH66/'4.1 Comptes 2020 natures'!AH2","v":{"v":10.745697896749522,"d":"10.75"}},{"$f":"'4.1 Comptes 2020 natures'!AI66/'4.1 Comptes 2020 natures'!AI2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AJ66/'4.1 Comptes 2020 natures'!AJ2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AK66/'4.1 Comptes 2020 natures'!AK2","v":{"v":77.19028496042216,"d":"77.19"}},{"$f":"'4.1 Comptes 2020 natures'!AL66/'4.1 Comptes 2020 natures'!AL2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AM66/'4.1 Comptes 2020 natures'!AM2","v":{"v":2.9814665592264302,"d":"2.98"}},{"$f":"'4.1 Comptes 2020 natures'!AN66/'4.1 Comptes 2020 natures'!AN2","v":{"v":6.722689075630252,"d":"6.72"}},{"$f":"'4.1 Comptes 2020 natures'!AO66/'4.1 Comptes 2020 natures'!AO2","v":{"v":34.94460251046026,"d":"34.94"}},{"$f":"'4.1 Comptes 2020 natures'!AP66/'4.1 Comptes 2020 natures'!AP2","v":{"v":83.27141779788838,"d":"83.27"}},{"$f":"'4.1 Comptes 2020 natures'!AQ66/'4.1 Comptes 2020 natures'!AQ2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AR66/'4.1 Comptes 2020 natures'!AR2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AS66/'4.1 Comptes 2020 natures'!AS2","v":{"v":65.90243243243243,"d":"65.90"}},{"$f":"'4.1 Comptes 2020 natures'!AT66/'4.1 Comptes 2020 natures'!AT2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AU66/'4.1 Comptes 2020 natures'!AU2","v":{"v":39.294585987261144,"d":"39.29"}},{"$f":"'4.1 Comptes 2020 natures'!AV66/'4.1 Comptes 2020 natures'!AV2","v":{"v":13.2175,"d":"13.22"}},{"$f":"'4.1 Comptes 2020 natures'!AW66/'4.1 Comptes 2020 natures'!AW2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AX66/'4.1 Comptes 2020 natures'!AX2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AY66/'4.1 Comptes 2020 natures'!AY2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AZ66/'4.1 Comptes 2020 natures'!AZ2","v":{"v":88.13763313609468,"d":"88.14"}},{"$f":"'4.1 Comptes 2020 natures'!BA66/'4.1 Comptes 2020 natures'!BA2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!BB66/'4.1 Comptes 2020 natures'!BB2","v":{"v":42.11211678832117,"d":"42.11"}},{"$f":"'4.1 Comptes 2020 natures'!BC66/'4.1 Comptes 2020 natures'!BC2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!BD66/'4.1 Comptes 2020 natures'!BD2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!BE66/'4.1 Comptes 2020 natures'!BE2","v":{"v":27.678571428571427,"d":"27.68"}},{"v":1727.7715391426048,"d":"1,727.77"},{"v":594.6869218165132,"d":"594.69"},{"v":651.6313166497831,"d":"651.63"},{"v":481.4533006763083,"d":"481.45"}]
[null,null,392,"Loyer, baux à ferme et frais d'utilisation",{"$f":"'4.1 Comptes 2020 natures'!E67/'4.1 Comptes 2020 natures'!E2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!F67/'4.1 Comptes 2020 natures'!F2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!G67/'4.1 Comptes 2020 natures'!G2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!H67/'4.1 Comptes 2020 natures'!H2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!I67/'4.1 Comptes 2020 natures'!I2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!J67/'4.1 Comptes 2020 natures'!J2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!K67/'4.1 Comptes 2020 natures'!K2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!L67/'4.1 Comptes 2020 natures'!L2","v":{"v":8.717704866064352,"d":"8.72"}},{"$f":"'4.1 Comptes 2020 natures'!M67/'4.1 Comptes 2020 natures'!M2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!N67/'4.1 Comptes 2020 natures'!N2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!O67/'4.1 Comptes 2020 natures'!O2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!P67/'4.1 Comptes 2020 natures'!P2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!Q67/'4.1 Comptes 2020 natures'!Q2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!R67/'4.1 Comptes 2020 natures'!R2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!S67/'4.1 Comptes 2020 natures'!S2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!T67/'4.1 Comptes 2020 natures'!T2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!U67/'4.1 Comptes 2020 natures'!U2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!V67/'4.1 Comptes 2020 natures'!V2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!W67/'4.1 Comptes 2020 natures'!W2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!X67/'4.1 Comptes 2020 natures'!X2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!Y67/'4.1 Comptes 2020 natures'!Y2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!Z67/'4.1 Comptes 2020 natures'!Z2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AA67/'4.1 Comptes 2020 natures'!AA2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AB67/'4.1 Comptes 2020 natures'!AB2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AC67/'4.1 Comptes 2020 natures'!AC2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AD67/'4.1 Comptes 2020 natures'!AD2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AE67/'4.1 Comptes 2020 natures'!AE2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AF67/'4.1 Comptes 2020 natures'!AF2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AG67/'4.1 Comptes 2020 natures'!AG2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AH67/'4.1 Comptes 2020 natures'!AH2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AI67/'4.1 Comptes 2020 natures'!AI2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AJ67/'4.1 Comptes 2020 natures'!AJ2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AK67/'4.1 Comptes 2020 natures'!AK2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AL67/'4.1 Comptes 2020 natures'!AL2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AM67/'4.1 Comptes 2020 natures'!AM2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AN67/'4.1 Comptes 2020 natures'!AN2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AO67/'4.1 Comptes 2020 natures'!AO2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AP67/'4.1 Comptes 2020 natures'!AP2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AQ67/'4.1 Comptes 2020 natures'!AQ2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AR67/'4.1 Comptes 2020 natures'!AR2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AS67/'4.1 Comptes 2020 natures'!AS2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AT67/'4.1 Comptes 2020 natures'!AT2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AU67/'4.1 Comptes 2020 natures'!AU2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AV67/'4.1 Comptes 2020 natures'!AV2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AW67/'4.1 Comptes 2020 natures'!AW2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AX67/'4.1 Comptes 2020 natures'!AX2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AY67/'4.1 Comptes 2020 natures'!AY2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AZ67/'4.1 Comptes 2020 natures'!AZ2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!BA67/'4.1 Comptes 2020 natures'!BA2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!BB67/'4.1 Comptes 2020 natures'!BB2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!BC67/'4.1 Comptes 2020 natures'!BC2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!BD67/'4.1 Comptes 2020 natures'!BD2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!BE67/'4.1 Comptes 2020 natures'!BE2","v":{"v":0,"d":"0.00"}},{"v":8.717704866064352,"d":"8.72"},{"v":8.717704866064352,"d":"8.72"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,393,"Frais administratifs et d'exploitation",{"$f":"'4.1 Comptes 2020 natures'!E68/'4.1 Comptes 2020 natures'!E2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!F68/'4.1 Comptes 2020 natures'!F2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!G68/'4.1 Comptes 2020 natures'!G2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!H68/'4.1 Comptes 2020 natures'!H2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!I68/'4.1 Comptes 2020 natures'!I2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!J68/'4.1 Comptes 2020 natures'!J2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!K68/'4.1 Comptes 2020 natures'!K2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!L68/'4.1 Comptes 2020 natures'!L2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!M68/'4.1 Comptes 2020 natures'!M2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!N68/'4.1 Comptes 2020 natures'!N2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!O68/'4.1 Comptes 2020 natures'!O2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!P68/'4.1 Comptes 2020 natures'!P2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!Q68/'4.1 Comptes 2020 natures'!Q2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!R68/'4.1 Comptes 2020 natures'!R2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!S68/'4.1 Comptes 2020 natures'!S2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!T68/'4.1 Comptes 2020 natures'!T2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!U68/'4.1 Comptes 2020 natures'!U2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!V68/'4.1 Comptes 2020 natures'!V2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!W68/'4.1 Comptes 2020 natures'!W2","v":{"v":1.2539184952978057,"d":"1.25"}},{"$f":"'4.1 Comptes 2020 natures'!X68/'4.1 Comptes 2020 natures'!X2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!Y68/'4.1 Comptes 2020 natures'!Y2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!Z68/'4.1 Comptes 2020 natures'!Z2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AA68/'4.1 Comptes 2020 natures'!AA2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AB68/'4.1 Comptes 2020 natures'!AB2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AC68/'4.1 Comptes 2020 natures'!AC2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AD68/'4.1 Comptes 2020 natures'!AD2","v":{"v":3.8002980625931446,"d":"3.80"}},{"$f":"'4.1 Comptes 2020 natures'!AE68/'4.1 Comptes 2020 natures'!AE2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AF68/'4.1 Comptes 2020 natures'!AF2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AG68/'4.1 Comptes 2020 natures'!AG2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AH68/'4.1 Comptes 2020 natures'!AH2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AI68/'4.1 Comptes 2020 natures'!AI2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AJ68/'4.1 Comptes 2020 natures'!AJ2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AK68/'4.1 Comptes 2020 natures'!AK2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AL68/'4.1 Comptes 2020 natures'!AL2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AM68/'4.1 Comptes 2020 natures'!AM2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AN68/'4.1 Comptes 2020 natures'!AN2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AO68/'4.1 Comptes 2020 natures'!AO2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AP68/'4.1 Comptes 2020 natures'!AP2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AQ68/'4.1 Comptes 2020 natures'!AQ2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AR68/'4.1 Comptes 2020 natures'!AR2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AS68/'4.1 Comptes 2020 natures'!AS2","v":{"v":3.53972972972973,"d":"3.54"}},{"$f":"'4.1 Comptes 2020 natures'!AT68/'4.1 Comptes 2020 natures'!AT2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AU68/'4.1 Comptes 2020 natures'!AU2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AV68/'4.1 Comptes 2020 natures'!AV2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AW68/'4.1 Comptes 2020 natures'!AW2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AX68/'4.1 Comptes 2020 natures'!AX2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AY68/'4.1 Comptes 2020 natures'!AY2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AZ68/'4.1 Comptes 2020 natures'!AZ2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!BA68/'4.1 Comptes 2020 natures'!BA2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!BB68/'4.1 Comptes 2020 natures'!BB2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!BC68/'4.1 Comptes 2020 natures'!BC2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!BD68/'4.1 Comptes 2020 natures'!BD2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!BE68/'4.1 Comptes 2020 natures'!BE2","v":{"v":0,"d":"0.00"}},{"v":8.59394628762068,"d":"8.59"},{"v":1.2539184952978057,"d":"1.25"},{"v":3.8002980625931446,"d":"3.80"},{"v":3.53972972972973,"d":"3.54"}]
[null,null,394,"Intérêts et charges financières théoriques",{"$f":"'4.1 Comptes 2020 natures'!E69/'4.1 Comptes 2020 natures'!E2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!F69/'4.1 Comptes 2020 natures'!F2","v":{"v":92.40162962962962,"d":"92.40"}},{"$f":"'4.1 Comptes 2020 natures'!G69/'4.1 Comptes 2020 natures'!G2","v":{"v":5.802886597938144,"d":"5.80"}},{"$f":"'4.1 Comptes 2020 natures'!H69/'4.1 Comptes 2020 natures'!H2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!I69/'4.1 Comptes 2020 natures'!I2","v":{"v":80.77664555218948,"d":"80.78"}},{"$f":"'4.1 Comptes 2020 natures'!J69/'4.1 Comptes 2020 natures'!J2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!K69/'4.1 Comptes 2020 natures'!K2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!L69/'4.1 Comptes 2020 natures'!L2","v":{"v":54.873514027579645,"d":"54.87"}},{"$f":"'4.1 Comptes 2020 natures'!M69/'4.1 Comptes 2020 natures'!M2","v":{"v":31.0700291757841,"d":"31.07"}},{"$f":"'4.1 Comptes 2020 natures'!N69/'4.1 Comptes 2020 natures'!N2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!O69/'4.1 Comptes 2020 natures'!O2","v":{"v":8.80703223105902,"d":"8.81"}},{"$f":"'4.1 Comptes 2020 natures'!P69/'4.1 Comptes 2020 natures'!P2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!Q69/'4.1 Comptes 2020 natures'!Q2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!R69/'4.1 Comptes 2020 natures'!R2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!S69/'4.1 Comptes 2020 natures'!S2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!T69/'4.1 Comptes 2020 natures'!T2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!U69/'4.1 Comptes 2020 natures'!U2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!V69/'4.1 Comptes 2020 natures'!V2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!W69/'4.1 Comptes 2020 natures'!W2","v":{"v":54.7965987460815,"d":"54.80"}},{"$f":"'4.1 Comptes 2020 natures'!X69/'4.1 Comptes 2020 natures'!X2","v":{"v":0.054043209876543215,"d":"0.05"}},{"$f":"'4.1 Comptes 2020 natures'!Y69/'4.1 Comptes 2020 natures'!Y2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!Z69/'4.1 Comptes 2020 natures'!Z2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AA69/'4.1 Comptes 2020 natures'!AA2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AB69/'4.1 Comptes 2020 natures'!AB2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AC69/'4.1 Comptes 2020 natures'!AC2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AD69/'4.1 Comptes 2020 natures'!AD2","v":{"v":56.05417287630402,"d":"56.05"}},{"$f":"'4.1 Comptes 2020 natures'!AE69/'4.1 Comptes 2020 natures'!AE2","v":{"v":0.027097902097902096,"d":"0.03"}},{"$f":"'4.1 Comptes 2020 natures'!AF69/'4.1 Comptes 2020 natures'!AF2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AG69/'4.1 Comptes 2020 natures'!AG2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AH69/'4.1 Comptes 2020 natures'!AH2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AI69/'4.1 Comptes 2020 natures'!AI2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AJ69/'4.1 Comptes 2020 natures'!AJ2","v":{"v":8.024045801526718,"d":"8.02"}},{"$f":"'4.1 Comptes 2020 natures'!AK69/'4.1 Comptes 2020 natures'!AK2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AL69/'4.1 Comptes 2020 natures'!AL2","v":{"v":52.263215859030836,"d":"52.26"}},{"$f":"'4.1 Comptes 2020 natures'!AM69/'4.1 Comptes 2020 natures'!AM2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AN69/'4.1 Comptes 2020 natures'!AN2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AO69/'4.1 Comptes 2020 natures'!AO2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AP69/'4.1 Comptes 2020 natures'!AP2","v":{"v":55.85844645550528,"d":"55.86"}},{"$f":"'4.1 Comptes 2020 natures'!AQ69/'4.1 Comptes 2020 natures'!AQ2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AR69/'4.1 Comptes 2020 natures'!AR2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AS69/'4.1 Comptes 2020 natures'!AS2","v":{"v":10.51837837837838,"d":"10.52"}},{"$f":"'4.1 Comptes 2020 natures'!AT69/'4.1 Comptes 2020 natures'!AT2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AU69/'4.1 Comptes 2020 natures'!AU2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AV69/'4.1 Comptes 2020 natures'!AV2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AW69/'4.1 Comptes 2020 natures'!AW2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AX69/'4.1 Comptes 2020 natures'!AX2","v":{"v":40.601104972375694,"d":"40.60"}},{"$f":"'4.1 Comptes 2020 natures'!AY69/'4.1 Comptes 2020 natures'!AY2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AZ69/'4.1 Comptes 2020 natures'!AZ2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!BA69/'4.1 Comptes 2020 natures'!BA2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!BB69/'4.1 Comptes 2020 natures'!BB2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!BC69/'4.1 Comptes 2020 natures'!BC2","v":{"v":14.27659574468085,"d":"14.28"}},{"$f":"'4.1 Comptes 2020 natures'!BD69/'4.1 Comptes 2020 natures'!BD2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!BE69/'4.1 Comptes 2020 natures'!BE2","v":{"v":0,"d":"0.00"}},{"v":566.2054371600377,"d":"566.21"},{"v":328.5283359602615,"d":"328.53"},{"v":64.1593597898052,"d":"64.16"},{"v":173.51774140997102,"d":"173.52"}]
[null,null,395,"Amortissements planifiés et non planifiés du PA",{"$f":"'4.1 Comptes 2020 natures'!E70/'4.1 Comptes 2020 natures'!E2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!F70/'4.1 Comptes 2020 natures'!F2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!G70/'4.1 Comptes 2020 natures'!G2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!H70/'4.1 Comptes 2020 natures'!H2","v":{"v":0.7982062780269058,"d":"0.80"}},{"$f":"'4.1 Comptes 2020 natures'!I70/'4.1 Comptes 2020 natures'!I2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!J70/'4.1 Comptes 2020 natures'!J2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!K70/'4.1 Comptes 2020 natures'!K2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!L70/'4.1 Comptes 2020 natures'!L2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!M70/'4.1 Comptes 2020 natures'!M2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!N70/'4.1 Comptes 2020 natures'!N2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!O70/'4.1 Comptes 2020 natures'!O2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!P70/'4.1 Comptes 2020 natures'!P2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!Q70/'4.1 Comptes 2020 natures'!Q2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!R70/'4.1 Comptes 2020 natures'!R2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!S70/'4.1 Comptes 2020 natures'!S2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!T70/'4.1 Comptes 2020 natures'!T2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!U70/'4.1 Comptes 2020 natures'!U2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!V70/'4.1 Comptes 2020 natures'!V2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!W70/'4.1 Comptes 2020 natures'!W2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!X70/'4.1 Comptes 2020 natures'!X2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!Y70/'4.1 Comptes 2020 natures'!Y2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!Z70/'4.1 Comptes 2020 natures'!Z2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AA70/'4.1 Comptes 2020 natures'!AA2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AB70/'4.1 Comptes 2020 natures'!AB2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AC70/'4.1 Comptes 2020 natures'!AC2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AD70/'4.1 Comptes 2020 natures'!AD2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AE70/'4.1 Comptes 2020 natures'!AE2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AF70/'4.1 Comptes 2020 natures'!AF2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AG70/'4.1 Comptes 2020 natures'!AG2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AH70/'4.1 Comptes 2020 natures'!AH2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AI70/'4.1 Comptes 2020 natures'!AI2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AJ70/'4.1 Comptes 2020 natures'!AJ2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AK70/'4.1 Comptes 2020 natures'!AK2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AL70/'4.1 Comptes 2020 natures'!AL2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AM70/'4.1 Comptes 2020 natures'!AM2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AN70/'4.1 Comptes 2020 natures'!AN2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AO70/'4.1 Comptes 2020 natures'!AO2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AP70/'4.1 Comptes 2020 natures'!AP2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AQ70/'4.1 Comptes 2020 natures'!AQ2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AR70/'4.1 Comptes 2020 natures'!AR2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AS70/'4.1 Comptes 2020 natures'!AS2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AT70/'4.1 Comptes 2020 natures'!AT2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AU70/'4.1 Comptes 2020 natures'!AU2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AV70/'4.1 Comptes 2020 natures'!AV2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AW70/'4.1 Comptes 2020 natures'!AW2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AX70/'4.1 Comptes 2020 natures'!AX2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AY70/'4.1 Comptes 2020 natures'!AY2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AZ70/'4.1 Comptes 2020 natures'!AZ2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!BA70/'4.1 Comptes 2020 natures'!BA2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!BB70/'4.1 Comptes 2020 natures'!BB2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!BC70/'4.1 Comptes 2020 natures'!BC2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!BD70/'4.1 Comptes 2020 natures'!BD2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!BE70/'4.1 Comptes 2020 natures'!BE2","v":{"v":0,"d":"0.00"}},{"v":0.7982062780269058,"d":"0.80"},{"v":0.7982062780269058,"d":"0.80"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,398,"Virements comptabiles",{"$f":"'4.1 Comptes 2020 natures'!E71/'4.1 Comptes 2020 natures'!E2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!F71/'4.1 Comptes 2020 natures'!F2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!G71/'4.1 Comptes 2020 natures'!G2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!H71/'4.1 Comptes 2020 natures'!H2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!I71/'4.1 Comptes 2020 natures'!I2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!J71/'4.1 Comptes 2020 natures'!J2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!K71/'4.1 Comptes 2020 natures'!K2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!L71/'4.1 Comptes 2020 natures'!L2","v":{"v":195.41819781264857,"d":"195.42"}},{"$f":"'4.1 Comptes 2020 natures'!M71/'4.1 Comptes 2020 natures'!M2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!N71/'4.1 Comptes 2020 natures'!N2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!O71/'4.1 Comptes 2020 natures'!O2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!P71/'4.1 Comptes 2020 natures'!P2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!Q71/'4.1 Comptes 2020 natures'!Q2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!R71/'4.1 Comptes 2020 natures'!R2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!S71/'4.1 Comptes 2020 natures'!S2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!T71/'4.1 Comptes 2020 natures'!T2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!U71/'4.1 Comptes 2020 natures'!U2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!V71/'4.1 Comptes 2020 natures'!V2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!W71/'4.1 Comptes 2020 natures'!W2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!X71/'4.1 Comptes 2020 natures'!X2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!Y71/'4.1 Comptes 2020 natures'!Y2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!Z71/'4.1 Comptes 2020 natures'!Z2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AA71/'4.1 Comptes 2020 natures'!AA2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AB71/'4.1 Comptes 2020 natures'!AB2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AC71/'4.1 Comptes 2020 natures'!AC2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AD71/'4.1 Comptes 2020 natures'!AD2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AE71/'4.1 Comptes 2020 natures'!AE2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AF71/'4.1 Comptes 2020 natures'!AF2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AG71/'4.1 Comptes 2020 natures'!AG2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AH71/'4.1 Comptes 2020 natures'!AH2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AI71/'4.1 Comptes 2020 natures'!AI2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AJ71/'4.1 Comptes 2020 natures'!AJ2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AK71/'4.1 Comptes 2020 natures'!AK2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AL71/'4.1 Comptes 2020 natures'!AL2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AM71/'4.1 Comptes 2020 natures'!AM2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AN71/'4.1 Comptes 2020 natures'!AN2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AO71/'4.1 Comptes 2020 natures'!AO2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AP71/'4.1 Comptes 2020 natures'!AP2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AQ71/'4.1 Comptes 2020 natures'!AQ2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AR71/'4.1 Comptes 2020 natures'!AR2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AS71/'4.1 Comptes 2020 natures'!AS2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AT71/'4.1 Comptes 2020 natures'!AT2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AU71/'4.1 Comptes 2020 natures'!AU2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AV71/'4.1 Comptes 2020 natures'!AV2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AW71/'4.1 Comptes 2020 natures'!AW2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AX71/'4.1 Comptes 2020 natures'!AX2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AY71/'4.1 Comptes 2020 natures'!AY2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AZ71/'4.1 Comptes 2020 natures'!AZ2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!BA71/'4.1 Comptes 2020 natures'!BA2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!BB71/'4.1 Comptes 2020 natures'!BB2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!BC71/'4.1 Comptes 2020 natures'!BC2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!BD71/'4.1 Comptes 2020 natures'!BD2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!BE71/'4.1 Comptes 2020 natures'!BE2","v":{"v":0,"d":"0.00"}},{"v":195.41819781264857,"d":"195.42"},{"v":195.41819781264857,"d":"195.42"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,399,"Autres imputations internes",{"$f":"'4.1 Comptes 2020 natures'!E72/'4.1 Comptes 2020 natures'!E2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!F72/'4.1 Comptes 2020 natures'!F2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!G72/'4.1 Comptes 2020 natures'!G2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!H72/'4.1 Comptes 2020 natures'!H2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!I72/'4.1 Comptes 2020 natures'!I2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!J72/'4.1 Comptes 2020 natures'!J2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!K72/'4.1 Comptes 2020 natures'!K2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!L72/'4.1 Comptes 2020 natures'!L2","v":{"v":154.69914090981138,"d":"154.70"}},{"$f":"'4.1 Comptes 2020 natures'!M72/'4.1 Comptes 2020 natures'!M2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!N72/'4.1 Comptes 2020 natures'!N2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!O72/'4.1 Comptes 2020 natures'!O2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!P72/'4.1 Comptes 2020 natures'!P2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!Q72/'4.1 Comptes 2020 natures'!Q2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!R72/'4.1 Comptes 2020 natures'!R2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!S72/'4.1 Comptes 2020 natures'!S2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!T72/'4.1 Comptes 2020 natures'!T2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!U72/'4.1 Comptes 2020 natures'!U2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!V72/'4.1 Comptes 2020 natures'!V2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!W72/'4.1 Comptes 2020 natures'!W2","v":{"v":1.6927899686520376,"d":"1.69"}},{"$f":"'4.1 Comptes 2020 natures'!X72/'4.1 Comptes 2020 natures'!X2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!Y72/'4.1 Comptes 2020 natures'!Y2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!Z72/'4.1 Comptes 2020 natures'!Z2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AA72/'4.1 Comptes 2020 natures'!AA2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AB72/'4.1 Comptes 2020 natures'!AB2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AC72/'4.1 Comptes 2020 natures'!AC2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AD72/'4.1 Comptes 2020 natures'!AD2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AE72/'4.1 Comptes 2020 natures'!AE2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AF72/'4.1 Comptes 2020 natures'!AF2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AG72/'4.1 Comptes 2020 natures'!AG2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AH72/'4.1 Comptes 2020 natures'!AH2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AI72/'4.1 Comptes 2020 natures'!AI2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AJ72/'4.1 Comptes 2020 natures'!AJ2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AK72/'4.1 Comptes 2020 natures'!AK2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AL72/'4.1 Comptes 2020 natures'!AL2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AM72/'4.1 Comptes 2020 natures'!AM2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AN72/'4.1 Comptes 2020 natures'!AN2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AO72/'4.1 Comptes 2020 natures'!AO2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AP72/'4.1 Comptes 2020 natures'!AP2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AQ72/'4.1 Comptes 2020 natures'!AQ2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AR72/'4.1 Comptes 2020 natures'!AR2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AS72/'4.1 Comptes 2020 natures'!AS2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AT72/'4.1 Comptes 2020 natures'!AT2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AU72/'4.1 Comptes 2020 natures'!AU2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AV72/'4.1 Comptes 2020 natures'!AV2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AW72/'4.1 Comptes 2020 natures'!AW2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AX72/'4.1 Comptes 2020 natures'!AX2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AY72/'4.1 Comptes 2020 natures'!AY2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AZ72/'4.1 Comptes 2020 natures'!AZ2","v":{"v":2.0710059171597632,"d":"2.07"}},{"$f":"'4.1 Comptes 2020 natures'!BA72/'4.1 Comptes 2020 natures'!BA2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!BB72/'4.1 Comptes 2020 natures'!BB2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!BC72/'4.1 Comptes 2020 natures'!BC2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!BD72/'4.1 Comptes 2020 natures'!BD2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!BE72/'4.1 Comptes 2020 natures'!BE2","v":{"v":0,"d":"0.00"}},{"v":158.4629367956232,"d":"158.46"},{"v":156.39193087846343,"d":"156.39"},{"v":0,"d":"0.00"},{"v":2.0710059171597632,"d":"2.07"}]
[{"$nulls":57},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[4,null,null,"Revenus",{"$f":"E76+E82+E88+E99+E105+E117+E121+E128+E131+E140","v":{"v":4725.607562296858,"d":"4,725.61"}},{"$f":"F76+F82+F88+F99+F105+F117+F121+F128+F131+F140","v":{"v":4473.496740740741,"d":"4,473.50"}},{"v":3528.5215257731957,"d":"3,528.52"},{"v":3946.5501569506723,"d":"3,946.55"},{"v":4004.0498870834476,"d":"4,004.05"},{"v":4348.969990944763,"d":"4,348.97"},{"v":3953.3641906202724,"d":"3,953.36"},{"v":8021.098685211602,"d":"8,021.10"},{"v":5230.698614150255,"d":"5,230.70"},{"v":3400.6086440677964,"d":"3,400.61"},{"v":3404.069552113855,"d":"3,404.07"},{"v":3656.5479545454555,"d":"3,656.55"},{"v":3418.0969444444445,"d":"3,418.10"},{"v":3665.0187951807225,"d":"3,665.02"},{"v":3848.9428366762177,"d":"3,848.94"},{"v":4190.650640465795,"d":"4,190.65"},{"v":3975.163764705882,"d":"3,975.16"},{"v":5201.399357798165,"d":"5,201.40"},{"v":3800.0172884012545,"d":"3,800.02"},{"v":5782.363919753087,"d":"5,782.36"},{"v":4688.386781701445,"d":"4,688.39"},{"v":9394.145824607329,"d":"9,394.15"},{"v":6597.530520833334,"d":"6,597.53"},{"v":5834.988926174496,"d":"5,834.99"},{"v":5058.743779069768,"d":"5,058.74"},{"v":4955.210327868853,"d":"4,955.21"},{"v":4351.455367132867,"d":"4,351.46"},{"v":7830.557795918368,"d":"7,830.56"},{"v":5187.641624869382,"d":"5,187.64"},{"v":4523.38043212237,"d":"4,523.38"},{"v":5038.959647577092,"d":"5,038.96"},{"v":5074.97748091603,"d":"5,074.98"},{"v":4301.800437994723,"d":"4,301.80"},{"v":5043.1150044052865,"d":"5,043.12"},{"v":3712.3336825141023,"d":"3,712.33"},{"v":4855.749915966388,"d":"4,855.75"},{"v":7272.556635983263,"d":"7,272.56"},{"v":5996.398069381598,"d":"5,996.40"},{"v":3913.4564031007753,"d":"3,913.46"},{"v":5737.570269200316,"d":"5,737.57"},{"v":4135.71227027027,"d":"4,135.71"},{"v":4272.005116731518,"d":"4,272.01"},{"v":8822.450955414011,"d":"8,822.45"},{"v":3611.8806708333336,"d":"3,611.88"},{"v":3896.0589801324504,"d":"3,896.06"},{"v":4260.032044198894,"d":"4,260.03"},{"v":4499.0024495677235,"d":"4,499.00"},{"v":4202.934218934911,"d":"4,202.93"},{"v":4909.5119638242895,"d":"4,909.51"},{"v":5349.849835766423,"d":"5,349.85"},{"v":3305.540425531915,"d":"3,305.54"},{"v":6485.054706248058,"d":"6,485.05"},{"v":4365.777392857143,"d":"4,365.78"},{"v":258060.00700957316,"d":"258,060.01"},{"v":80792.87313217139,"d":"80,792.87"},{"v":74318.3424285444,"d":"74,318.34"},{"v":102948.7914488574,"d":"102,948.79"}]
[null,40,null,"Revenus fiscaux",{"$f":"E77+E78+E79+E80","v":{"v":3608.782936078007,"d":"3,608.78"}},{"$f":"F77+F78+F79+F80","v":{"v":2515.9483333333337,"d":"2,515.95"}},{"v":2388.0231958762884,"d":"2,388.02"},{"v":2421.5825112107623,"d":"2,421.58"},{"v":2235.003773065271,"d":"2,235.00"},{"v":2850.9736039843046,"d":"2,850.97"},{"v":2689.958532526475,"d":"2,689.96"},{"v":3097.150324932636,"d":"3,097.15"},{"v":2553.5054266958423,"d":"2,553.51"},{"v":1725.7726271186439,"d":"1,725.77"},{"v":2305.321892005023,"d":"2,305.32"},{"v":2385.236647727273,"d":"2,385.24"},{"v":1922.737962962963,"d":"1,922.74"},{"v":2437.3075903614454,"d":"2,437.31"},{"v":2071.3729226361033,"d":"2,071.37"},{"v":2919.129694323144,"d":"2,919.13"},{"v":2339.407058823529,"d":"2,339.41"},{"v":3134.686467889908,"d":"3,134.69"},{"v":2413.083620689655,"d":"2,413.08"},{"v":2619.7881172839507,"d":"2,619.79"},{"v":3016.5314365971108,"d":"3,016.53"},{"v":6508.6652486911,"d":"6,508.67"},{"v":2449.4473958333333,"d":"2,449.45"},{"v":2098.055704697986,"d":"2,098.06"},{"v":2416.3097868217055,"d":"2,416.31"},{"v":2145.669970193741,"d":"2,145.67"},{"v":2302.9590909090907,"d":"2,302.96"},{"v":3862.983469387755,"d":"3,862.98"},{"v":3623.4288662486933,"d":"3,623.43"},{"v":2946.0812428298277,"d":"2,946.08"},{"v":2303.596255506608,"d":"2,303.60"},{"v":2922.9381679389307,"d":"2,922.94"},{"v":2872.502849604222,"d":"2,872.50"},{"v":2168.5554889867844,"d":"2,168.56"},{"v":2388.9745366639813,"d":"2,388.97"},{"v":2811.263445378151,"d":"2,811.26"},{"v":5749.451673640167,"d":"5,749.45"},{"v":3102.681870286576,"d":"3,102.68"},{"v":3025.9848682170546,"d":"3,025.98"},{"v":2730.5979809976247,"d":"2,730.60"},{"v":2363.0270945945945,"d":"2,363.03"},{"v":2375.202285992218,"d":"2,375.20"},{"v":7213.431050955413,"d":"7,213.43"},{"v":2530.7540958333334,"d":"2,530.75"},{"v":2916.631655629139,"d":"2,916.63"},{"v":2243.9651933701657,"d":"2,243.97"},{"v":2601.2865994236313,"d":"2,601.29"},{"v":2982.9321597633134,"d":"2,982.93"},{"v":2544.4622739018087,"d":"2,544.46"},{"v":3339.0863047445255,"d":"3,339.09"},{"v":1817.4699468085107,"d":"1,817.47"},{"v":3836.8247746347533,"d":"3,836.82"},{"v":2486.193571428572,"d":"2,486.19"},{"v":151332.719596035,"d":"151,332.72"},{"v":48014.9851222406,"d":"48,014.99"},{"v":39216.454752939826,"d":"39,216.45"},{"v":64101.27972085454,"d":"64,101.28"}]
[null,null,400,"Impôts directs des personnes physiques",{"$f":"'4.1 Comptes 2020 natures'!E77/'4.1 Comptes 2020 natures'!E2","v":{"v":2599.1880823401953,"d":"2,599.19"}},{"$f":"'4.1 Comptes 2020 natures'!F77/'4.1 Comptes 2020 natures'!F2","v":{"v":1742.0572222222222,"d":"1,742.06"}},{"$f":"'4.1 Comptes 2020 natures'!G77/'4.1 Comptes 2020 natures'!G2","v":{"v":1970.1288659793815,"d":"1,970.13"}},{"$f":"'4.1 Comptes 2020 natures'!H77/'4.1 Comptes 2020 natures'!H2","v":{"v":1967.0591928251122,"d":"1,967.06"}},{"$f":"'4.1 Comptes 2020 natures'!I77/'4.1 Comptes 2020 natures'!I2","v":{"v":1791.8755163866704,"d":"1,791.88"}},{"$f":"'4.1 Comptes 2020 natures'!J77/'4.1 Comptes 2020 natures'!J2","v":{"v":2394.706866888017,"d":"2,394.71"}},{"$f":"'4.1 Comptes 2020 natures'!K77/'4.1 Comptes 2020 natures'!K2","v":{"v":2096.8862708018155,"d":"2,096.89"}},{"$f":"'4.1 Comptes 2020 natures'!L77/'4.1 Comptes 2020 natures'!L2","v":{"v":2262.89122681883,"d":"2,262.89"}},{"$f":"'4.1 Comptes 2020 natures'!M77/'4.1 Comptes 2020 natures'!M2","v":{"v":2004.9249380014587,"d":"2,004.92"}},{"$f":"'4.1 Comptes 2020 natures'!N77/'4.1 Comptes 2020 natures'!N2","v":{"v":1538.2915254237287,"d":"1,538.29"}},{"$f":"'4.1 Comptes 2020 natures'!O77/'4.1 Comptes 2020 natures'!O2","v":{"v":1919.4374215152784,"d":"1,919.44"}},{"$f":"'4.1 Comptes 2020 natures'!P77/'4.1 Comptes 2020 natures'!P2","v":{"v":1915.4157196969697,"d":"1,915.42"}},{"$f":"'4.1 Comptes 2020 natures'!Q77/'4.1 Comptes 2020 natures'!Q2","v":{"v":1673.3351851851853,"d":"1,673.34"}},{"$f":"'4.1 Comptes 2020 natures'!R77/'4.1 Comptes 2020 natures'!R2","v":{"v":2058.2755421686747,"d":"2,058.28"}},{"$f":"'4.1 Comptes 2020 natures'!S77/'4.1 Comptes 2020 natures'!S2","v":{"v":1727.1131805157593,"d":"1,727.11"}},{"$f":"'4.1 Comptes 2020 natures'!T77/'4.1 Comptes 2020 natures'!T2","v":{"v":2616.1624454148473,"d":"2,616.16"}},{"$f":"'4.1 Comptes 2020 natures'!U77/'4.1 Comptes 2020 natures'!U2","v":{"v":1938.497843137255,"d":"1,938.50"}},{"$f":"'4.1 Comptes 2020 natures'!V77/'4.1 Comptes 2020 natures'!V2","v":{"v":2655.4235091743117,"d":"2,655.42"}},{"$f":"'4.1 Comptes 2020 natures'!W77/'4.1 Comptes 2020 natures'!W2","v":{"v":2043.6651410658308,"d":"2,043.67"}},{"$f":"'4.1 Comptes 2020 natures'!X77/'4.1 Comptes 2020 natures'!X2","v":{"v":2230.364660493827,"d":"2,230.36"}},{"$f":"'4.1 Comptes 2020 natures'!Y77/'4.1 Comptes 2020 natures'!Y2","v":{"v":2663.113459069021,"d":"2,663.11"}},{"$f":"'4.1 Comptes 2020 natures'!Z77/'4.1 Comptes 2020 natures'!Z2","v":{"v":1822.4945680628273,"d":"1,822.49"}},{"$f":"'4.1 Comptes 2020 natures'!AA77/'4.1 Comptes 2020 natures'!AA2","v":{"v":1731.5755208333333,"d":"1,731.58"}},{"$f":"'4.1 Comptes 2020 natures'!AB77/'4.1 Comptes 2020 natures'!AB2","v":{"v":1656.7234899328857,"d":"1,656.72"}},{"$f":"'4.1 Comptes 2020 natures'!AC77/'4.1 Comptes 2020 natures'!AC2","v":{"v":2611.4323643410853,"d":"2,611.43"}},{"$f":"'4.1 Comptes 2020 natures'!AD77/'4.1 Comptes 2020 natures'!AD2","v":{"v":1734.284128166915,"d":"1,734.28"}},{"$f":"'4.1 Comptes 2020 natures'!AE77/'4.1 Comptes 2020 natures'!AE2","v":{"v":1904.7631118881118,"d":"1,904.76"}},{"$f":"'4.1 Comptes 2020 natures'!AF77/'4.1 Comptes 2020 natures'!AF2","v":{"v":2000.205612244898,"d":"2,000.21"}},{"$f":"'4.1 Comptes 2020 natures'!AG77/'4.1 Comptes 2020 natures'!AG2","v":{"v":2309.6526907001044,"d":"2,309.65"}},{"$f":"'4.1 Comptes 2020 natures'!AH77/'4.1 Comptes 2020 natures'!AH2","v":{"v":2367.593307839388,"d":"2,367.59"}},{"$f":"'4.1 Comptes 2020 natures'!AI77/'4.1 Comptes 2020 natures'!AI2","v":{"v":2016.2350220264316,"d":"2,016.24"}},{"$f":"'4.1 Comptes 2020 natures'!AJ77/'4.1 Comptes 2020 natures'!AJ2","v":{"v":1858.925572519084,"d":"1,858.93"}},{"$f":"'4.1 Comptes 2020 natures'!AK77/'4.1 Comptes 2020 natures'!AK2","v":{"v":2270.208073878628,"d":"2,270.21"}},{"$f":"'4.1 Comptes 2020 natures'!AL77/'4.1 Comptes 2020 natures'!AL2","v":{"v":1866.7216211453745,"d":"1,866.72"}},{"$f":"'4.1 Comptes 2020 natures'!AM77/'4.1 Comptes 2020 natures'!AM2","v":{"v":2013.0039887187754,"d":"2,013.00"}},{"$f":"'4.1 Comptes 2020 natures'!AN77/'4.1 Comptes 2020 natures'!AN2","v":{"v":2198.1567226890757,"d":"2,198.16"}},{"$f":"'4.1 Comptes 2020 natures'!AO77/'4.1 Comptes 2020 natures'!AO2","v":{"v":3203.0407949790797,"d":"3,203.04"}},{"$f":"'4.1 Comptes 2020 natures'!AP77/'4.1 Comptes 2020 natures'!AP2","v":{"v":1982.1950226244344,"d":"1,982.20"}},{"$f":"'4.1 Comptes 2020 natures'!AQ77/'4.1 Comptes 2020 natures'!AQ2","v":{"v":2377.1737829457365,"d":"2,377.17"}},{"$f":"'4.1 Comptes 2020 natures'!AR77/'4.1 Comptes 2020 natures'!AR2","v":{"v":1805.9702296120347,"d":"1,805.97"}},{"$f":"'4.1 Comptes 2020 natures'!AS77/'4.1 Comptes 2020 natures'!AS2","v":{"v":1951.5913513513515,"d":"1,951.59"}},{"$f":"'4.1 Comptes 2020 natures'!AT77/'4.1 Comptes 2020 natures'!AT2","v":{"v":2045.1923638132296,"d":"2,045.19"}},{"$f":"'4.1 Comptes 2020 natures'!AU77/'4.1 Comptes 2020 natures'!AU2","v":{"v":7024.845700636942,"d":"7,024.85"}},{"$f":"'4.1 Comptes 2020 natures'!AV77/'4.1 Comptes 2020 natures'!AV2","v":{"v":2117.6725333333334,"d":"2,117.67"}},{"$f":"'4.1 Comptes 2020 natures'!AW77/'4.1 Comptes 2020 natures'!AW2","v":{"v":2204.401986754967,"d":"2,204.40"}},{"$f":"'4.1 Comptes 2020 natures'!AX77/'4.1 Comptes 2020 natures'!AX2","v":{"v":1855.028729281768,"d":"1,855.03"}},{"$f":"'4.1 Comptes 2020 natures'!AY77/'4.1 Comptes 2020 natures'!AY2","v":{"v":2180.5742074927953,"d":"2,180.57"}},{"$f":"'4.1 Comptes 2020 natures'!AZ77/'4.1 Comptes 2020 natures'!AZ2","v":{"v":2503.5982840236684,"d":"2,503.60"}},{"$f":"'4.1 Comptes 2020 natures'!BA77/'4.1 Comptes 2020 natures'!BA2","v":{"v":2085.551291989664,"d":"2,085.55"}},{"$f":"'4.1 Comptes 2020 natures'!BB77/'4.1 Comptes 2020 natures'!BB2","v":{"v":2368.913275547445,"d":"2,368.91"}},{"$f":"'4.1 Comptes 2020 natures'!BC77/'4.1 Comptes 2020 natures'!BC2","v":{"v":1629.161170212766,"d":"1,629.16"}},{"$f":"'4.1 Comptes 2020 natures'!BD77/'4.1 Comptes 2020 natures'!BD2","v":{"v":2957.623733291887,"d":"2,957.62"}},{"$f":"'4.1 Comptes 2020 natures'!BE77/'4.1 Comptes 2020 natures'!BE2","v":{"v":1917.457767857143,"d":"1,917.46"}},{"$f":"SUM(E77:BE77)","v":{"v":116380.78183585955,"d":"116,380.78"}},{"$f":"SUM(E77:W77)","v":{"v":38915.33569556154,"d":"38,915.34"}},{"$f":"SUM(X77:AJ77)","v":{"v":26907.36350811791,"d":"26,907.36"}},{"$f":"SUM(AK77:BE77)","v":{"v":50558.0826321801,"d":"50,558.08"}}]
[null,null,401,"Impôts directs des personnes morales",{"$f":"'4.1 Comptes 2020 natures'!E78/'4.1 Comptes 2020 natures'!E2","v":{"v":202.45260021668471,"d":"202.45"}},{"$f":"'4.1 Comptes 2020 natures'!F78/'4.1 Comptes 2020 natures'!F2","v":{"v":40.627037037037034,"d":"40.63"}},{"$f":"'4.1 Comptes 2020 natures'!G78/'4.1 Comptes 2020 natures'!G2","v":{"v":149.64268041237113,"d":"149.64"}},{"$f":"'4.1 Comptes 2020 natures'!H78/'4.1 Comptes 2020 natures'!H2","v":{"v":184.43307174887892,"d":"184.43"}},{"$f":"'4.1 Comptes 2020 natures'!I78/'4.1 Comptes 2020 natures'!I2","v":{"v":110.78760671991186,"d":"110.79"}},{"$f":"'4.1 Comptes 2020 natures'!J78/'4.1 Comptes 2020 natures'!J2","v":{"v":192.36405070932688,"d":"192.36"}},{"$f":"'4.1 Comptes 2020 natures'!K78/'4.1 Comptes 2020 natures'!K2","v":{"v":358.59158472012103,"d":"358.59"}},{"$f":"'4.1 Comptes 2020 natures'!L78/'4.1 Comptes 2020 natures'!L2","v":{"v":446.2137581233159,"d":"446.21"}},{"$f":"'4.1 Comptes 2020 natures'!M78/'4.1 Comptes 2020 natures'!M2","v":{"v":321.33621444201316,"d":"321.34"}},{"$f":"'4.1 Comptes 2020 natures'!N78/'4.1 Comptes 2020 natures'!N2","v":{"v":31.087711864406778,"d":"31.09"}},{"$f":"'4.1 Comptes 2020 natures'!O78/'4.1 Comptes 2020 natures'!O2","v":{"v":90.52387330821821,"d":"90.52"}},{"$f":"'4.1 Comptes 2020 natures'!P78/'4.1 Comptes 2020 natures'!P2","v":{"v":81.83570075757575,"d":"81.84"}},{"$f":"'4.1 Comptes 2020 natures'!Q78/'4.1 Comptes 2020 natures'!Q2","v":{"v":-27.7287037037037,"d":"-27.73"}},{"$f":"'4.1 Comptes 2020 natures'!R78/'4.1 Comptes 2020 natures'!R2","v":{"v":27.21457831325301,"d":"27.21"}},{"$f":"'4.1 Comptes 2020 natures'!S78/'4.1 Comptes 2020 natures'!S2","v":{"v":-12.42349570200573,"d":"-12.42"}},{"$f":"'4.1 Comptes 2020 natures'!T78/'4.1 Comptes 2020 natures'!T2","v":{"v":58.12438136826783,"d":"58.12"}},{"$f":"'4.1 Comptes 2020 natures'!U78/'4.1 Comptes 2020 natures'!U2","v":{"v":86.0850980392157,"d":"86.09"}},{"$f":"'4.1 Comptes 2020 natures'!V78/'4.1 Comptes 2020 natures'!V2","v":{"v":210.22465596330275,"d":"210.22"}},{"$f":"'4.1 Comptes 2020 natures'!W78/'4.1 Comptes 2020 natures'!W2","v":{"v":48.47857366771159,"d":"48.48"}},{"$f":"'4.1 Comptes 2020 natures'!X78/'4.1 Comptes 2020 natures'!X2","v":{"v":15.741512345679013,"d":"15.74"}},{"$f":"'4.1 Comptes 2020 natures'!Y78/'4.1 Comptes 2020 natures'!Y2","v":{"v":92.60292937399679,"d":"92.60"}},{"$f":"'4.1 Comptes 2020 natures'!Z78/'4.1 Comptes 2020 natures'!Z2","v":{"v":4427.688579842932,"d":"4,427.69"}},{"$f":"'4.1 Comptes 2020 natures'!AA78/'4.1 Comptes 2020 natures'!AA2","v":{"v":9.658333333333333,"d":"9.66"}},{"$f":"'4.1 Comptes 2020 natures'!AB78/'4.1 Comptes 2020 natures'!AB2","v":{"v":59.97181208053691,"d":"59.97"}},{"$f":"'4.1 Comptes 2020 natures'!AC78/'4.1 Comptes 2020 natures'!AC2","v":{"v":-435.55765503875966,"d":"-435.56"}},{"$f":"'4.1 Comptes 2020 natures'!AD78/'4.1 Comptes 2020 natures'!AD2","v":{"v":104.5258569299553,"d":"104.53"}},{"$f":"'4.1 Comptes 2020 natures'!AE78/'4.1 Comptes 2020 natures'!AE2","v":{"v":58.18802447552448,"d":"58.19"}},{"$f":"'4.1 Comptes 2020 natures'!AF78/'4.1 Comptes 2020 natures'!AF2","v":{"v":1486.1498979591836,"d":"1,486.15"}},{"$f":"'4.1 Comptes 2020 natures'!AG78/'4.1 Comptes 2020 natures'!AG2","v":{"v":894.8147335423197,"d":"894.81"}},{"$f":"'4.1 Comptes 2020 natures'!AH78/'4.1 Comptes 2020 natures'!AH2","v":{"v":260.8609942638623,"d":"260.86"}},{"$f":"'4.1 Comptes 2020 natures'!AI78/'4.1 Comptes 2020 natures'!AI2","v":{"v":32.00286343612335,"d":"32.00"}},{"$f":"'4.1 Comptes 2020 natures'!AJ78/'4.1 Comptes 2020 natures'!AJ2","v":{"v":53.71603053435115,"d":"53.72"}},{"$f":"'4.1 Comptes 2020 natures'!AK78/'4.1 Comptes 2020 natures'!AK2","v":{"v":286.9227176781003,"d":"286.92"}},{"$f":"'4.1 Comptes 2020 natures'!AL78/'4.1 Comptes 2020 natures'!AL2","v":{"v":-76.8497885462555,"d":"-76.85"}},{"$f":"'4.1 Comptes 2020 natures'!AM78/'4.1 Comptes 2020 natures'!AM2","v":{"v":35.910354552780014,"d":"35.91"}},{"$f":"'4.1 Comptes 2020 natures'!AN78/'4.1 Comptes 2020 natures'!AN2","v":{"v":10.312605042016807,"d":"10.31"}},{"$f":"'4.1 Comptes 2020 natures'!AO78/'4.1 Comptes 2020 natures'!AO2","v":{"v":2139.8638912133893,"d":"2,139.86"}},{"$f":"'4.1 Comptes 2020 natures'!AP78/'4.1 Comptes 2020 natures'!AP2","v":{"v":760.8868778280543,"d":"760.89"}},{"$f":"'4.1 Comptes 2020 natures'!AQ78/'4.1 Comptes 2020 natures'!AQ2","v":{"v":223.72596899224806,"d":"223.73"}},{"$f":"'4.1 Comptes 2020 natures'!AR78/'4.1 Comptes 2020 natures'!AR2","v":{"v":185.676207442597,"d":"185.68"}},{"$f":"'4.1 Comptes 2020 natures'!AS78/'4.1 Comptes 2020 natures'!AS2","v":{"v":24.320743243243243,"d":"24.32"}},{"$f":"'4.1 Comptes 2020 natures'!AT78/'4.1 Comptes 2020 natures'!AT2","v":{"v":5.641050583657588,"d":"5.64"}},{"$f":"'4.1 Comptes 2020 natures'!AU78/'4.1 Comptes 2020 natures'!AU2","v":{"v":-211.88550955414013,"d":"-211.89"}},{"$f":"'4.1 Comptes 2020 natures'!AV78/'4.1 Comptes 2020 natures'!AV2","v":{"v":50.69847916666667,"d":"50.70"}},{"$f":"'4.1 Comptes 2020 natures'!AW78/'4.1 Comptes 2020 natures'!AW2","v":{"v":359.7770198675497,"d":"359.78"}},{"$f":"'4.1 Comptes 2020 natures'!AX78/'4.1 Comptes 2020 natures'!AX2","v":{"v":58.437569060773484,"d":"58.44"}},{"$f":"'4.1 Comptes 2020 natures'!AY78/'4.1 Comptes 2020 natures'!AY2","v":{"v":59.27219020172911,"d":"59.27"}},{"$f":"'4.1 Comptes 2020 natures'!AZ78/'4.1 Comptes 2020 natures'!AZ2","v":{"v":197.27186390532546,"d":"197.27"}},{"$f":"'4.1 Comptes 2020 natures'!BA78/'4.1 Comptes 2020 natures'!BA2","v":{"v":33.77609819121447,"d":"33.78"}},{"$f":"'4.1 Comptes 2020 natures'!BB78/'4.1 Comptes 2020 natures'!BB2","v":{"v":538.9452554744526,"d":"538.95"}},{"$f":"'4.1 Comptes 2020 natures'!BC78/'4.1 Comptes 2020 natures'!BC2","v":{"v":9.755053191489361,"d":"9.76"}},{"$f":"'4.1 Comptes 2020 natures'!BD78/'4.1 Comptes 2020 natures'!BD2","v":{"v":484.02475132110663,"d":"484.02"}},{"$f":"'4.1 Comptes 2020 natures'!BE78/'4.1 Comptes 2020 natures'!BE2","v":{"v":97.65258928571428,"d":"97.65"}},{"v":14934.370879226659,"d":"14,934.37"},{"v":2599.870978005903,"d":"2,599.87"},{"v":7060.36391307904,"d":"7,060.36"},{"v":5274.135988141713,"d":"5,274.14"}]
[null,null,402,"Autres impôts directs",{"$f":"'4.1 Comptes 2020 natures'!E79/'4.1 Comptes 2020 natures'!E2","v":{"v":792.4211809317443,"d":"792.42"}},{"$f":"'4.1 Comptes 2020 natures'!F79/'4.1 Comptes 2020 natures'!F2","v":{"v":715.1233333333333,"d":"715.12"}},{"$f":"'4.1 Comptes 2020 natures'!G79/'4.1 Comptes 2020 natures'!G2","v":{"v":258.49494845360823,"d":"258.49"}},{"$f":"'4.1 Comptes 2020 natures'!H79/'4.1 Comptes 2020 natures'!H2","v":{"v":263.00504484304935,"d":"263.01"}},{"$f":"'4.1 Comptes 2020 natures'!I79/'4.1 Comptes 2020 natures'!I2","v":{"v":318.13903883227766,"d":"318.14"}},{"$f":"'4.1 Comptes 2020 natures'!J79/'4.1 Comptes 2020 natures'!J2","v":{"v":259.2483549652883,"d":"259.25"}},{"$f":"'4.1 Comptes 2020 natures'!K79/'4.1 Comptes 2020 natures'!K2","v":{"v":228.36189863842662,"d":"228.36"}},{"$f":"'4.1 Comptes 2020 natures'!L79/'4.1 Comptes 2020 natures'!L2","v":{"v":380.8083412585196,"d":"380.81"}},{"$f":"'4.1 Comptes 2020 natures'!M79/'4.1 Comptes 2020 natures'!M2","v":{"v":223.21444201312912,"d":"223.21"}},{"$f":"'4.1 Comptes 2020 natures'!N79/'4.1 Comptes 2020 natures'!N2","v":{"v":30.316525423728812,"d":"30.32"}},{"$f":"'4.1 Comptes 2020 natures'!O79/'4.1 Comptes 2020 natures'!O2","v":{"v":288.16026231338077,"d":"288.16"}},{"$f":"'4.1 Comptes 2020 natures'!P79/'4.1 Comptes 2020 natures'!P2","v":{"v":381.81098484848485,"d":"381.81"}},{"$f":"'4.1 Comptes 2020 natures'!Q79/'4.1 Comptes 2020 natures'!Q2","v":{"v":239.45925925925926,"d":"239.46"}},{"$f":"'4.1 Comptes 2020 natures'!R79/'4.1 Comptes 2020 natures'!R2","v":{"v":312.6349397590362,"d":"312.63"}},{"$f":"'4.1 Comptes 2020 natures'!S79/'4.1 Comptes 2020 natures'!S2","v":{"v":323.7686246418338,"d":"323.77"}},{"$f":"'4.1 Comptes 2020 natures'!T79/'4.1 Comptes 2020 natures'!T2","v":{"v":240.28682678311498,"d":"240.29"}},{"$f":"'4.1 Comptes 2020 natures'!U79/'4.1 Comptes 2020 natures'!U2","v":{"v":269.69392156862745,"d":"269.69"}},{"$f":"'4.1 Comptes 2020 natures'!V79/'4.1 Comptes 2020 natures'!V2","v":{"v":249.1837155963303,"d":"249.18"}},{"$f":"'4.1 Comptes 2020 natures'!W79/'4.1 Comptes 2020 natures'!W2","v":{"v":307.6150626959248,"d":"307.62"}},{"$f":"'4.1 Comptes 2020 natures'!X79/'4.1 Comptes 2020 natures'!X2","v":{"v":273.8054012345679,"d":"273.81"}},{"$f":"'4.1 Comptes 2020 natures'!Y79/'4.1 Comptes 2020 natures'!Y2","v":{"v":248.56031300160515,"d":"248.56"}},{"$f":"'4.1 Comptes 2020 natures'!Z79/'4.1 Comptes 2020 natures'!Z2","v":{"v":251.80294502617804,"d":"251.80"}},{"$f":"'4.1 Comptes 2020 natures'!AA79/'4.1 Comptes 2020 natures'!AA2","v":{"v":601.3000000000001,"d":"601.30"}},{"$f":"'4.1 Comptes 2020 natures'!AB79/'4.1 Comptes 2020 natures'!AB2","v":{"v":359.0919463087248,"d":"359.09"}},{"$f":"'4.1 Comptes 2020 natures'!AC79/'4.1 Comptes 2020 natures'!AC2","v":{"v":223.63779069767443,"d":"223.64"}},{"$f":"'4.1 Comptes 2020 natures'!AD79/'4.1 Comptes 2020 natures'!AD2","v":{"v":283.0426974664679,"d":"283.04"}},{"$f":"'4.1 Comptes 2020 natures'!AE79/'4.1 Comptes 2020 natures'!AE2","v":{"v":285.09291958041956,"d":"285.09"}},{"$f":"'4.1 Comptes 2020 natures'!AF79/'4.1 Comptes 2020 natures'!AF2","v":{"v":358.7512244897959,"d":"358.75"}},{"$f":"'4.1 Comptes 2020 natures'!AG79/'4.1 Comptes 2020 natures'!AG2","v":{"v":407.23680773249737,"d":"407.24"}},{"$f":"'4.1 Comptes 2020 natures'!AH79/'4.1 Comptes 2020 natures'!AH2","v":{"v":286.0246462715105,"d":"286.02"}},{"$f":"'4.1 Comptes 2020 natures'!AI79/'4.1 Comptes 2020 natures'!AI2","v":{"v":219.36806167400883,"d":"219.37"}},{"$f":"'4.1 Comptes 2020 natures'!AJ79/'4.1 Comptes 2020 natures'!AJ2","v":{"v":692.1194656488549,"d":"692.12"}},{"$f":"'4.1 Comptes 2020 natures'!AK79/'4.1 Comptes 2020 natures'!AK2","v":{"v":310.31401055408975,"d":"310.31"}},{"$f":"'4.1 Comptes 2020 natures'!AL79/'4.1 Comptes 2020 natures'!AL2","v":{"v":334.3576651982379,"d":"334.36"}},{"$f":"'4.1 Comptes 2020 natures'!AM79/'4.1 Comptes 2020 natures'!AM2","v":{"v":321.82526188557614,"d":"321.83"}},{"$f":"'4.1 Comptes 2020 natures'!AN79/'4.1 Comptes 2020 natures'!AN2","v":{"v":564.2798319327732,"d":"564.28"}},{"$f":"'4.1 Comptes 2020 natures'!AO79/'4.1 Comptes 2020 natures'!AO2","v":{"v":404.5918410041841,"d":"404.59"}},{"$f":"'4.1 Comptes 2020 natures'!AP79/'4.1 Comptes 2020 natures'!AP2","v":{"v":341.4750829562594,"d":"341.48"}},{"$f":"'4.1 Comptes 2020 natures'!AQ79/'4.1 Comptes 2020 natures'!AQ2","v":{"v":412.79147286821706,"d":"412.79"}},{"$f":"'4.1 Comptes 2020 natures'!AR79/'4.1 Comptes 2020 natures'!AR2","v":{"v":645.4633808392716,"d":"645.46"}},{"$f":"'4.1 Comptes 2020 natures'!AS79/'4.1 Comptes 2020 natures'!AS2","v":{"v":378.3477027027027,"d":"378.35"}},{"$f":"'4.1 Comptes 2020 natures'!AT79/'4.1 Comptes 2020 natures'!AT2","v":{"v":316.9408560311284,"d":"316.94"}},{"$f":"'4.1 Comptes 2020 natures'!AU79/'4.1 Comptes 2020 natures'!AU2","v":{"v":387.0377388535032,"d":"387.04"}},{"$f":"'4.1 Comptes 2020 natures'!AV79/'4.1 Comptes 2020 natures'!AV2","v":{"v":359.70033333333333,"d":"359.70"}},{"$f":"'4.1 Comptes 2020 natures'!AW79/'4.1 Comptes 2020 natures'!AW2","v":{"v":347.0629801324503,"d":"347.06"}},{"$f":"'4.1 Comptes 2020 natures'!AX79/'4.1 Comptes 2020 natures'!AX2","v":{"v":326.0220994475138,"d":"326.02"}},{"$f":"'4.1 Comptes 2020 natures'!AY79/'4.1 Comptes 2020 natures'!AY2","v":{"v":342.4776657060519,"d":"342.48"}},{"$f":"'4.1 Comptes 2020 natures'!AZ79/'4.1 Comptes 2020 natures'!AZ2","v":{"v":268.4022189349112,"d":"268.40"}},{"$f":"'4.1 Comptes 2020 natures'!BA79/'4.1 Comptes 2020 natures'!BA2","v":{"v":388.71485788113694,"d":"388.71"}},{"$f":"'4.1 Comptes 2020 natures'!BB79/'4.1 Comptes 2020 natures'!BB2","v":{"v":376.216049270073,"d":"376.22"}},{"$f":"'4.1 Comptes 2020 natures'!BC79/'4.1 Comptes 2020 natures'!BC2","v":{"v":169.77712765957446,"d":"169.78"}},{"$f":"'4.1 Comptes 2020 natures'!BD79/'4.1 Comptes 2020 natures'!BD2","v":{"v":387.6053077401305,"d":"387.61"}},{"$f":"'4.1 Comptes 2020 natures'!BE79/'4.1 Comptes 2020 natures'!BE2","v":{"v":460.1425,"d":"460.14"}},{"v":18415.126910222527,"d":"18,415.13"},{"v":6081.746706159098,"d":"6,081.75"},{"v":4489.834219132305,"d":"4,489.83"},{"v":7843.545984931119,"d":"7,843.55"}]
[null,null,403,"Impôts sur la possession et les dépenses",{"$f":"'4.1 Comptes 2020 natures'!E80/'4.1 Comptes 2020 natures'!E2","v":{"v":14.721072589382448,"d":"14.72"}},{"$f":"'4.1 Comptes 2020 natures'!F80/'4.1 Comptes 2020 natures'!F2","v":{"v":18.14074074074074,"d":"18.14"}},{"$f":"'4.1 Comptes 2020 natures'!G80/'4.1 Comptes 2020 natures'!G2","v":{"v":9.756701030927836,"d":"9.76"}},{"$f":"'4.1 Comptes 2020 natures'!H80/'4.1 Comptes 2020 natures'!H2","v":{"v":7.085201793721973,"d":"7.09"}},{"$f":"'4.1 Comptes 2020 natures'!I80/'4.1 Comptes 2020 natures'!I2","v":{"v":14.201611126411457,"d":"14.20"}},{"$f":"'4.1 Comptes 2020 natures'!J80/'4.1 Comptes 2020 natures'!J2","v":{"v":4.6543314216722,"d":"4.65"}},{"$f":"'4.1 Comptes 2020 natures'!K80/'4.1 Comptes 2020 natures'!K2","v":{"v":6.118778366111951,"d":"6.12"}},{"$f":"'4.1 Comptes 2020 natures'!L80/'4.1 Comptes 2020 natures'!L2","v":{"v":7.236998731970201,"d":"7.24"}},{"$f":"'4.1 Comptes 2020 natures'!M80/'4.1 Comptes 2020 natures'!M2","v":{"v":4.029832239241429,"d":"4.03"}},{"$f":"'4.1 Comptes 2020 natures'!N80/'4.1 Comptes 2020 natures'!N2","v":{"v":126.07686440677966,"d":"126.08"}},{"$f":"'4.1 Comptes 2020 natures'!O80/'4.1 Comptes 2020 natures'!O2","v":{"v":7.200334868145668,"d":"7.20"}},{"$f":"'4.1 Comptes 2020 natures'!P80/'4.1 Comptes 2020 natures'!P2","v":{"v":6.174242424242424,"d":"6.17"}},{"$f":"'4.1 Comptes 2020 natures'!Q80/'4.1 Comptes 2020 natures'!Q2","v":{"v":37.672222222222224,"d":"37.67"}},{"$f":"'4.1 Comptes 2020 natures'!R80/'4.1 Comptes 2020 natures'!R2","v":{"v":39.18253012048193,"d":"39.18"}},{"$f":"'4.1 Comptes 2020 natures'!S80/'4.1 Comptes 2020 natures'!S2","v":{"v":32.91461318051576,"d":"32.91"}},{"$f":"'4.1 Comptes 2020 natures'!T80/'4.1 Comptes 2020 natures'!T2","v":{"v":4.556040756914119,"d":"4.56"}},{"$f":"'4.1 Comptes 2020 natures'!U80/'4.1 Comptes 2020 natures'!U2","v":{"v":45.130196078431375,"d":"45.13"}},{"$f":"'4.1 Comptes 2020 natures'!V80/'4.1 Comptes 2020 natures'!V2","v":{"v":19.854587155963305,"d":"19.85"}},{"$f":"'4.1 Comptes 2020 natures'!W80/'4.1 Comptes 2020 natures'!W2","v":{"v":13.324843260188088,"d":"13.32"}},{"$f":"'4.1 Comptes 2020 natures'!X80/'4.1 Comptes 2020 natures'!X2","v":{"v":99.87654320987654,"d":"99.88"}},{"$f":"'4.1 Comptes 2020 natures'!Y80/'4.1 Comptes 2020 natures'!Y2","v":{"v":12.254735152487962,"d":"12.25"}},{"$f":"'4.1 Comptes 2020 natures'!Z80/'4.1 Comptes 2020 natures'!Z2","v":{"v":6.679155759162303,"d":"6.68"}},{"$f":"'4.1 Comptes 2020 natures'!AA80/'4.1 Comptes 2020 natures'!AA2","v":{"v":106.91354166666667,"d":"106.91"}},{"$f":"'4.1 Comptes 2020 natures'!AB80/'4.1 Comptes 2020 natures'!AB2","v":{"v":22.268456375838927,"d":"22.27"}},{"$f":"'4.1 Comptes 2020 natures'!AC80/'4.1 Comptes 2020 natures'!AC2","v":{"v":16.797286821705427,"d":"16.80"}},{"$f":"'4.1 Comptes 2020 natures'!AD80/'4.1 Comptes 2020 natures'!AD2","v":{"v":23.817287630402383,"d":"23.82"}},{"$f":"'4.1 Comptes 2020 natures'!AE80/'4.1 Comptes 2020 natures'!AE2","v":{"v":54.91503496503497,"d":"54.92"}},{"$f":"'4.1 Comptes 2020 natures'!AF80/'4.1 Comptes 2020 natures'!AF2","v":{"v":17.87673469387755,"d":"17.88"}},{"$f":"'4.1 Comptes 2020 natures'!AG80/'4.1 Comptes 2020 natures'!AG2","v":{"v":11.724634273772205,"d":"11.72"}},{"$f":"'4.1 Comptes 2020 natures'!AH80/'4.1 Comptes 2020 natures'!AH2","v":{"v":31.60229445506692,"d":"31.60"}},{"$f":"'4.1 Comptes 2020 natures'!AI80/'4.1 Comptes 2020 natures'!AI2","v":{"v":35.990308370044055,"d":"35.99"}},{"$f":"'4.1 Comptes 2020 natures'!AJ80/'4.1 Comptes 2020 natures'!AJ2","v":{"v":318.1770992366412,"d":"318.18"}},{"$f":"'4.1 Comptes 2020 natures'!AK80/'4.1 Comptes 2020 natures'!AK2","v":{"v":5.058047493403694,"d":"5.06"}},{"$f":"'4.1 Comptes 2020 natures'!AL80/'4.1 Comptes 2020 natures'!AL2","v":{"v":44.32599118942731,"d":"44.33"}},{"$f":"'4.1 Comptes 2020 natures'!AM80/'4.1 Comptes 2020 natures'!AM2","v":{"v":18.234931506849314,"d":"18.23"}},{"$f":"'4.1 Comptes 2020 natures'!AN80/'4.1 Comptes 2020 natures'!AN2","v":{"v":38.51428571428571,"d":"38.51"}},{"$f":"'4.1 Comptes 2020 natures'!AO80/'4.1 Comptes 2020 natures'!AO2","v":{"v":1.9551464435146444,"d":"1.96"}},{"$f":"'4.1 Comptes 2020 natures'!AP80/'4.1 Comptes 2020 natures'!AP2","v":{"v":18.124886877828054,"d":"18.12"}},{"$f":"'4.1 Comptes 2020 natures'!AQ80/'4.1 Comptes 2020 natures'!AQ2","v":{"v":12.293643410852713,"d":"12.29"}},{"$f":"'4.1 Comptes 2020 natures'!AR80/'4.1 Comptes 2020 natures'!AR2","v":{"v":93.4881631037213,"d":"93.49"}},{"$f":"'4.1 Comptes 2020 natures'!AS80/'4.1 Comptes 2020 natures'!AS2","v":{"v":8.767297297297297,"d":"8.77"}},{"$f":"'4.1 Comptes 2020 natures'!AT80/'4.1 Comptes 2020 natures'!AT2","v":{"v":7.428015564202335,"d":"7.43"}},{"$f":"'4.1 Comptes 2020 natures'!AU80/'4.1 Comptes 2020 natures'!AU2","v":{"v":13.433121019108281,"d":"13.43"}},{"$f":"'4.1 Comptes 2020 natures'!AV80/'4.1 Comptes 2020 natures'!AV2","v":{"v":2.68275,"d":"2.68"}},{"$f":"'4.1 Comptes 2020 natures'!AW80/'4.1 Comptes 2020 natures'!AW2","v":{"v":5.389668874172185,"d":"5.39"}},{"$f":"'4.1 Comptes 2020 natures'!AX80/'4.1 Comptes 2020 natures'!AX2","v":{"v":4.476795580110497,"d":"4.48"}},{"$f":"'4.1 Comptes 2020 natures'!AY80/'4.1 Comptes 2020 natures'!AY2","v":{"v":18.962536023054756,"d":"18.96"}},{"$f":"'4.1 Comptes 2020 natures'!AZ80/'4.1 Comptes 2020 natures'!AZ2","v":{"v":13.659792899408284,"d":"13.66"}},{"$f":"'4.1 Comptes 2020 natures'!BA80/'4.1 Comptes 2020 natures'!BA2","v":{"v":36.42002583979328,"d":"36.42"}},{"$f":"'4.1 Comptes 2020 natures'!BB80/'4.1 Comptes 2020 natures'!BB2","v":{"v":55.011724452554745,"d":"55.01"}},{"$f":"'4.1 Comptes 2020 natures'!BC80/'4.1 Comptes 2020 natures'!BC2","v":{"v":8.77659574468085,"d":"8.78"}},{"$f":"'4.1 Comptes 2020 natures'!BD80/'4.1 Comptes 2020 natures'!BD2","v":{"v":7.570982281628846,"d":"7.57"}},{"$f":"'4.1 Comptes 2020 natures'!BE80/'4.1 Comptes 2020 natures'!BE2","v":{"v":10.940714285714286,"d":"10.94"}},{"v":1602.4399707262498,"d":"1,602.44"},{"v":418.0317425140648,"d":"418.03"},{"v":758.8931126105772,"d":"758.89"},{"v":425.51511560160833,"d":"425.52"}]
[]
[null,41,null,"Revenus de patentes et de concessions",{"$f":"E83+E84+E85+E86","v":{"v":0,"d":"0.00"}},{"$f":"F83+F84+F85+F86","v":{"v":42.698888888888895,"d":"42.70"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0.17536491324703937,"d":"0.18"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":34.264186725018234,"d":"34.26"},{"v":0,"d":"0.00"},{"v":6.577187107576392,"d":"6.58"},{"v":20.331439393939394,"d":"20.33"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":2.267398119122257,"d":"2.27"},{"v":0.7469135802469136,"d":"0.75"},{"v":0,"d":"0.00"},{"v":160.88579842931938,"d":"160.89"},{"v":42.534375000000004,"d":"42.53"},{"v":1.9597315436241611,"d":"1.96"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":34.13673469387755,"d":"34.14"},{"v":1.567398119122257,"d":"1.57"},{"v":0.2638623326959847,"d":"0.26"},{"v":143.20594713656388,"d":"143.21"},{"v":41.221374045801525,"d":"41.22"},{"v":40.08945646437995,"d":"40.09"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":15.65637371338084,"d":"15.66"},{"v":0.4756756756756757,"d":"0.48"},{"v":73.80393968871596,"d":"73.80"},{"v":0,"d":"0.00"},{"v":3.5416666666666665,"d":"3.54"},{"v":0,"d":"0.00"},{"v":44.58563535911602,"d":"44.59"},{"v":0,"d":"0.00"},{"v":1.9398816568047337,"d":"1.94"},{"v":0,"d":"0.00"},{"v":76.99945255474452,"d":"77.00"},{"v":0,"d":"0.00"},{"v":47.5012433944669,"d":"47.50"},{"v":0,"d":"0.00"},{"v":837.4299252029952,"d":"837.43"},{"v":106.3144651477922,"d":"106.31"},{"v":426.52213488125165,"d":"426.52"},{"v":304.59332517395126,"d":"304.59"}]
[null,null,410,"Revenus de patentes  ",{"$f":"'4.1 Comptes 2020 natures'!E83/'4.1 Comptes 2020 natures'!E2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!F83/'4.1 Comptes 2020 natures'!F2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!G83/'4.1 Comptes 2020 natures'!G2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!H83/'4.1 Comptes 2020 natures'!H2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!I83/'4.1 Comptes 2020 natures'!I2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!J83/'4.1 Comptes 2020 natures'!J2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!K83/'4.1 Comptes 2020 natures'!K2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!L83/'4.1 Comptes 2020 natures'!L2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!M83/'4.1 Comptes 2020 natures'!M2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!N83/'4.1 Comptes 2020 natures'!N2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!O83/'4.1 Comptes 2020 natures'!O2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!P83/'4.1 Comptes 2020 natures'!P2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!Q83/'4.1 Comptes 2020 natures'!Q2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!R83/'4.1 Comptes 2020 natures'!R2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!S83/'4.1 Comptes 2020 natures'!S2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!T83/'4.1 Comptes 2020 natures'!T2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!U83/'4.1 Comptes 2020 natures'!U2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!V83/'4.1 Comptes 2020 natures'!V2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!W83/'4.1 Comptes 2020 natures'!W2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!X83/'4.1 Comptes 2020 natures'!X2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!Y83/'4.1 Comptes 2020 natures'!Y2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!Z83/'4.1 Comptes 2020 natures'!Z2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AA83/'4.1 Comptes 2020 natures'!AA2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AB83/'4.1 Comptes 2020 natures'!AB2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AC83/'4.1 Comptes 2020 natures'!AC2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AD83/'4.1 Comptes 2020 natures'!AD2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AE83/'4.1 Comptes 2020 natures'!AE2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AF83/'4.1 Comptes 2020 natures'!AF2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AG83/'4.1 Comptes 2020 natures'!AG2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AH83/'4.1 Comptes 2020 natures'!AH2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AI83/'4.1 Comptes 2020 natures'!AI2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AJ83/'4.1 Comptes 2020 natures'!AJ2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AK83/'4.1 Comptes 2020 natures'!AK2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AL83/'4.1 Comptes 2020 natures'!AL2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AM83/'4.1 Comptes 2020 natures'!AM2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AN83/'4.1 Comptes 2020 natures'!AN2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AO83/'4.1 Comptes 2020 natures'!AO2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AP83/'4.1 Comptes 2020 natures'!AP2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AQ83/'4.1 Comptes 2020 natures'!AQ2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AR83/'4.1 Comptes 2020 natures'!AR2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AS83/'4.1 Comptes 2020 natures'!AS2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AT83/'4.1 Comptes 2020 natures'!AT2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AU83/'4.1 Comptes 2020 natures'!AU2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AV83/'4.1 Comptes 2020 natures'!AV2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AW83/'4.1 Comptes 2020 natures'!AW2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AX83/'4.1 Comptes 2020 natures'!AX2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AY83/'4.1 Comptes 2020 natures'!AY2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AZ83/'4.1 Comptes 2020 natures'!AZ2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!BA83/'4.1 Comptes 2020 natures'!BA2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!BB83/'4.1 Comptes 2020 natures'!BB2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!BC83/'4.1 Comptes 2020 natures'!BC2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!BD83/'4.1 Comptes 2020 natures'!BD2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!BE83/'4.1 Comptes 2020 natures'!BE2","v":{"v":0,"d":"0.00"}},{"$f":"SUM(E83:BE83)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(E83:W83)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(X83:AJ83)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(AK83:BE83)","v":{"v":0,"d":"0.00"}}]
[null,null,411,"Revenus de la Banque Nationale",{"$f":"'4.1 Comptes 2020 natures'!E84/'4.1 Comptes 2020 natures'!E2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!F84/'4.1 Comptes 2020 natures'!F2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!G84/'4.1 Comptes 2020 natures'!G2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!H84/'4.1 Comptes 2020 natures'!H2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!I84/'4.1 Comptes 2020 natures'!I2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!J84/'4.1 Comptes 2020 natures'!J2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!K84/'4.1 Comptes 2020 natures'!K2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!L84/'4.1 Comptes 2020 natures'!L2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!M84/'4.1 Comptes 2020 natures'!M2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!N84/'4.1 Comptes 2020 natures'!N2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!O84/'4.1 Comptes 2020 natures'!O2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!P84/'4.1 Comptes 2020 natures'!P2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!Q84/'4.1 Comptes 2020 natures'!Q2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!R84/'4.1 Comptes 2020 natures'!R2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!S84/'4.1 Comptes 2020 natures'!S2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!T84/'4.1 Comptes 2020 natures'!T2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!U84/'4.1 Comptes 2020 natures'!U2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!V84/'4.1 Comptes 2020 natures'!V2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!W84/'4.1 Comptes 2020 natures'!W2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!X84/'4.1 Comptes 2020 natures'!X2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!Y84/'4.1 Comptes 2020 natures'!Y2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!Z84/'4.1 Comptes 2020 natures'!Z2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AA84/'4.1 Comptes 2020 natures'!AA2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AB84/'4.1 Comptes 2020 natures'!AB2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AC84/'4.1 Comptes 2020 natures'!AC2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AD84/'4.1 Comptes 2020 natures'!AD2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AE84/'4.1 Comptes 2020 natures'!AE2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AF84/'4.1 Comptes 2020 natures'!AF2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AG84/'4.1 Comptes 2020 natures'!AG2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AH84/'4.1 Comptes 2020 natures'!AH2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AI84/'4.1 Comptes 2020 natures'!AI2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AJ84/'4.1 Comptes 2020 natures'!AJ2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AK84/'4.1 Comptes 2020 natures'!AK2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AL84/'4.1 Comptes 2020 natures'!AL2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AM84/'4.1 Comptes 2020 natures'!AM2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AN84/'4.1 Comptes 2020 natures'!AN2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AO84/'4.1 Comptes 2020 natures'!AO2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AP84/'4.1 Comptes 2020 natures'!AP2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AQ84/'4.1 Comptes 2020 natures'!AQ2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AR84/'4.1 Comptes 2020 natures'!AR2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AS84/'4.1 Comptes 2020 natures'!AS2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AT84/'4.1 Comptes 2020 natures'!AT2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AU84/'4.1 Comptes 2020 natures'!AU2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AV84/'4.1 Comptes 2020 natures'!AV2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AW84/'4.1 Comptes 2020 natures'!AW2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AX84/'4.1 Comptes 2020 natures'!AX2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AY84/'4.1 Comptes 2020 natures'!AY2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AZ84/'4.1 Comptes 2020 natures'!AZ2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!BA84/'4.1 Comptes 2020 natures'!BA2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!BB84/'4.1 Comptes 2020 natures'!BB2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!BC84/'4.1 Comptes 2020 natures'!BC2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!BD84/'4.1 Comptes 2020 natures'!BD2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!BE84/'4.1 Comptes 2020 natures'!BE2","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,412,"Revenus des concessions",{"$f":"'4.1 Comptes 2020 natures'!E85/'4.1 Comptes 2020 natures'!E2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!F85/'4.1 Comptes 2020 natures'!F2","v":{"v":42.698888888888895,"d":"42.70"}},{"$f":"'4.1 Comptes 2020 natures'!G85/'4.1 Comptes 2020 natures'!G2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!H85/'4.1 Comptes 2020 natures'!H2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!I85/'4.1 Comptes 2020 natures'!I2","v":{"v":0.17536491324703937,"d":"0.18"}},{"$f":"'4.1 Comptes 2020 natures'!J85/'4.1 Comptes 2020 natures'!J2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!K85/'4.1 Comptes 2020 natures'!K2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!L85/'4.1 Comptes 2020 natures'!L2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!M85/'4.1 Comptes 2020 natures'!M2","v":{"v":34.264186725018234,"d":"34.26"}},{"$f":"'4.1 Comptes 2020 natures'!N85/'4.1 Comptes 2020 natures'!N2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!O85/'4.1 Comptes 2020 natures'!O2","v":{"v":6.577187107576392,"d":"6.58"}},{"$f":"'4.1 Comptes 2020 natures'!P85/'4.1 Comptes 2020 natures'!P2","v":{"v":20.331439393939394,"d":"20.33"}},{"$f":"'4.1 Comptes 2020 natures'!Q85/'4.1 Comptes 2020 natures'!Q2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!R85/'4.1 Comptes 2020 natures'!R2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!S85/'4.1 Comptes 2020 natures'!S2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!T85/'4.1 Comptes 2020 natures'!T2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!U85/'4.1 Comptes 2020 natures'!U2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!V85/'4.1 Comptes 2020 natures'!V2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!W85/'4.1 Comptes 2020 natures'!W2","v":{"v":2.267398119122257,"d":"2.27"}},{"$f":"'4.1 Comptes 2020 natures'!X85/'4.1 Comptes 2020 natures'!X2","v":{"v":0.7469135802469136,"d":"0.75"}},{"$f":"'4.1 Comptes 2020 natures'!Y85/'4.1 Comptes 2020 natures'!Y2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!Z85/'4.1 Comptes 2020 natures'!Z2","v":{"v":160.88579842931938,"d":"160.89"}},{"$f":"'4.1 Comptes 2020 natures'!AA85/'4.1 Comptes 2020 natures'!AA2","v":{"v":42.534375000000004,"d":"42.53"}},{"$f":"'4.1 Comptes 2020 natures'!AB85/'4.1 Comptes 2020 natures'!AB2","v":{"v":1.9597315436241611,"d":"1.96"}},{"$f":"'4.1 Comptes 2020 natures'!AC85/'4.1 Comptes 2020 natures'!AC2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AD85/'4.1 Comptes 2020 natures'!AD2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AE85/'4.1 Comptes 2020 natures'!AE2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AF85/'4.1 Comptes 2020 natures'!AF2","v":{"v":34.13673469387755,"d":"34.14"}},{"$f":"'4.1 Comptes 2020 natures'!AG85/'4.1 Comptes 2020 natures'!AG2","v":{"v":1.567398119122257,"d":"1.57"}},{"$f":"'4.1 Comptes 2020 natures'!AH85/'4.1 Comptes 2020 natures'!AH2","v":{"v":0.2638623326959847,"d":"0.26"}},{"$f":"'4.1 Comptes 2020 natures'!AI85/'4.1 Comptes 2020 natures'!AI2","v":{"v":143.20594713656388,"d":"143.21"}},{"$f":"'4.1 Comptes 2020 natures'!AJ85/'4.1 Comptes 2020 natures'!AJ2","v":{"v":41.221374045801525,"d":"41.22"}},{"$f":"'4.1 Comptes 2020 natures'!AK85/'4.1 Comptes 2020 natures'!AK2","v":{"v":40.08945646437995,"d":"40.09"}},{"$f":"'4.1 Comptes 2020 natures'!AL85/'4.1 Comptes 2020 natures'!AL2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AM85/'4.1 Comptes 2020 natures'!AM2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AN85/'4.1 Comptes 2020 natures'!AN2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AO85/'4.1 Comptes 2020 natures'!AO2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AP85/'4.1 Comptes 2020 natures'!AP2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AQ85/'4.1 Comptes 2020 natures'!AQ2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AR85/'4.1 Comptes 2020 natures'!AR2","v":{"v":15.65637371338084,"d":"15.66"}},{"$f":"'4.1 Comptes 2020 natures'!AS85/'4.1 Comptes 2020 natures'!AS2","v":{"v":0.4756756756756757,"d":"0.48"}},{"$f":"'4.1 Comptes 2020 natures'!AT85/'4.1 Comptes 2020 natures'!AT2","v":{"v":73.80393968871596,"d":"73.80"}},{"$f":"'4.1 Comptes 2020 natures'!AU85/'4.1 Comptes 2020 natures'!AU2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AV85/'4.1 Comptes 2020 natures'!AV2","v":{"v":3.5416666666666665,"d":"3.54"}},{"$f":"'4.1 Comptes 2020 natures'!AW85/'4.1 Comptes 2020 natures'!AW2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AX85/'4.1 Comptes 2020 natures'!AX2","v":{"v":44.58563535911602,"d":"44.59"}},{"$f":"'4.1 Comptes 2020 natures'!AY85/'4.1 Comptes 2020 natures'!AY2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AZ85/'4.1 Comptes 2020 natures'!AZ2","v":{"v":1.9398816568047337,"d":"1.94"}},{"$f":"'4.1 Comptes 2020 natures'!BA85/'4.1 Comptes 2020 natures'!BA2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!BB85/'4.1 Comptes 2020 natures'!BB2","v":{"v":76.99945255474452,"d":"77.00"}},{"$f":"'4.1 Comptes 2020 natures'!BC85/'4.1 Comptes 2020 natures'!BC2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!BD85/'4.1 Comptes 2020 natures'!BD2","v":{"v":47.5012433944669,"d":"47.50"}},{"$f":"'4.1 Comptes 2020 natures'!BE85/'4.1 Comptes 2020 natures'!BE2","v":{"v":0,"d":"0.00"}},{"v":837.4299252029952,"d":"837.43"},{"v":106.3144651477922,"d":"106.31"},{"v":426.52213488125165,"d":"426.52"},{"v":304.59332517395126,"d":"304.59"}]
[null,null,413,"Parts des revenus de loterie et paris",{"$f":"'4.1 Comptes 2020 natures'!E86/'4.1 Comptes 2020 natures'!E2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!F86/'4.1 Comptes 2020 natures'!F2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!G86/'4.1 Comptes 2020 natures'!G2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!H86/'4.1 Comptes 2020 natures'!H2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!I86/'4.1 Comptes 2020 natures'!I2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!J86/'4.1 Comptes 2020 natures'!J2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!K86/'4.1 Comptes 2020 natures'!K2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!L86/'4.1 Comptes 2020 natures'!L2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!M86/'4.1 Comptes 2020 natures'!M2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!N86/'4.1 Comptes 2020 natures'!N2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!O86/'4.1 Comptes 2020 natures'!O2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!P86/'4.1 Comptes 2020 natures'!P2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!Q86/'4.1 Comptes 2020 natures'!Q2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!R86/'4.1 Comptes 2020 natures'!R2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!S86/'4.1 Comptes 2020 natures'!S2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!T86/'4.1 Comptes 2020 natures'!T2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!U86/'4.1 Comptes 2020 natures'!U2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!V86/'4.1 Comptes 2020 natures'!V2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!W86/'4.1 Comptes 2020 natures'!W2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!X86/'4.1 Comptes 2020 natures'!X2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!Y86/'4.1 Comptes 2020 natures'!Y2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!Z86/'4.1 Comptes 2020 natures'!Z2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AA86/'4.1 Comptes 2020 natures'!AA2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AB86/'4.1 Comptes 2020 natures'!AB2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AC86/'4.1 Comptes 2020 natures'!AC2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AD86/'4.1 Comptes 2020 natures'!AD2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AE86/'4.1 Comptes 2020 natures'!AE2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AF86/'4.1 Comptes 2020 natures'!AF2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AG86/'4.1 Comptes 2020 natures'!AG2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AH86/'4.1 Comptes 2020 natures'!AH2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AI86/'4.1 Comptes 2020 natures'!AI2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AJ86/'4.1 Comptes 2020 natures'!AJ2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AK86/'4.1 Comptes 2020 natures'!AK2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AL86/'4.1 Comptes 2020 natures'!AL2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AM86/'4.1 Comptes 2020 natures'!AM2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AN86/'4.1 Comptes 2020 natures'!AN2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AO86/'4.1 Comptes 2020 natures'!AO2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AP86/'4.1 Comptes 2020 natures'!AP2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AQ86/'4.1 Comptes 2020 natures'!AQ2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AR86/'4.1 Comptes 2020 natures'!AR2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AS86/'4.1 Comptes 2020 natures'!AS2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AT86/'4.1 Comptes 2020 natures'!AT2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AU86/'4.1 Comptes 2020 natures'!AU2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AV86/'4.1 Comptes 2020 natures'!AV2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AW86/'4.1 Comptes 2020 natures'!AW2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AX86/'4.1 Comptes 2020 natures'!AX2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AY86/'4.1 Comptes 2020 natures'!AY2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AZ86/'4.1 Comptes 2020 natures'!AZ2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!BA86/'4.1 Comptes 2020 natures'!BA2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!BB86/'4.1 Comptes 2020 natures'!BB2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!BC86/'4.1 Comptes 2020 natures'!BC2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!BD86/'4.1 Comptes 2020 natures'!BD2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!BE86/'4.1 Comptes 2020 natures'!BE2","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[null,42,null,"Taxes",{"$f":"E89+E90+E91+E92+E93+E94+E95+E96+E97","v":{"v":697.6389274106176,"d":"697.64"}},{"$f":"F89+F90+F91+F92+F93+F94+F95+F96+F97","v":{"v":778.3342592592593,"d":"778.33"}},{"v":370.4337113402062,"d":"370.43"},{"v":436.15650224215244,"d":"436.16"},{"v":886.5934150371799,"d":"886.59"},{"v":794.8083036522789,"d":"794.81"},{"v":752.5418229954614,"d":"752.54"},{"v":2164.3569044222536,"d":"2,164.36"},{"v":1548.4680379285196,"d":"1,548.47"},{"v":356.2843220338983,"d":"356.28"},{"v":567.7502525463931,"d":"567.75"},{"v":393.1220075757576,"d":"393.12"},{"v":443.3328703703703,"d":"443.33"},{"v":615.9332048192771,"d":"615.93"},{"v":944.1106017191977,"d":"944.11"},{"v":1085.361266375546,"d":"1,085.36"},{"v":796.3435686274511,"d":"796.34"},{"v":574.5433256880734,"d":"574.54"},{"v":491.71292476489026,"d":"491.71"},{"v":1193.3402777777776,"d":"1,193.34"},{"v":820.3247993579454,"d":"820.32"},{"v":1161.4481217277487,"d":"1,161.45"},{"v":791.225,"d":"791.23"},{"v":1246.663422818792,"d":"1,246.66"},{"v":1235.3891472868218,"d":"1,235.39"},{"v":1013.7308941877793,"d":"1,013.73"},{"v":950.2407167832167,"d":"950.24"},{"v":1428.7236530612245,"d":"1,428.72"},{"v":759.9048902821316,"d":"759.90"},{"v":883.1009216061185,"d":"883.10"},{"v":1215.5528634361235,"d":"1,215.55"},{"v":957.9251908396946,"d":"957.93"},{"v":657.9760474934037,"d":"657.98"},{"v":918.7084405286344,"d":"918.71"},{"v":501.4985898468976,"d":"501.50"},{"v":1077.2889075630253,"d":"1,077.29"},{"v":934.0806192468619,"d":"934.08"},{"v":1189.9475867269985,"d":"1,189.95"},{"v":580.0991472868218,"d":"580.10"},{"v":674.7072842438637,"d":"674.71"},{"v":823.4796891891892,"d":"823.48"},{"v":655.298005836576,"d":"655.30"},{"v":952.2937898089172,"d":"952.29"},{"v":518.3971250000001,"d":"518.40"},{"v":636.4250463576159,"d":"636.43"},{"v":851.0490607734807,"d":"851.05"},{"v":668.0449567723343,"d":"668.04"},{"v":509.34714201183425,"d":"509.35"},{"v":831.4418604651164,"d":"831.44"},{"v":849.1695894160584,"d":"849.17"},{"v":766.2170212765958,"d":"766.22"},{"v":868.810890581287,"d":"868.81"},{"v":839.2776785714285,"d":"839.28"},{"v":44658.9546069711,"d":"44,658.95"},{"v":14697.826228808783,"d":"14,697.83"},{"v":13657.569899165373,"d":"13,657.57"},{"v":16303.558478996942,"d":"16,303.56"}]
[null,null,420,"Taxes d'exemption et de compensation",{"$f":"'4.1 Comptes 2020 natures'!E89/'4.1 Comptes 2020 natures'!E2","v":{"v":39.12215601300108,"d":"39.12"}},{"$f":"'4.1 Comptes 2020 natures'!F89/'4.1 Comptes 2020 natures'!F2","v":{"v":30.598703703703702,"d":"30.60"}},{"$f":"'4.1 Comptes 2020 natures'!G89/'4.1 Comptes 2020 natures'!G2","v":{"v":44.22958762886598,"d":"44.23"}},{"$f":"'4.1 Comptes 2020 natures'!H89/'4.1 Comptes 2020 natures'!H2","v":{"v":34.22152466367713,"d":"34.22"}},{"$f":"'4.1 Comptes 2020 natures'!I89/'4.1 Comptes 2020 natures'!I2","v":{"v":43.53862572294134,"d":"43.54"}},{"$f":"'4.1 Comptes 2020 natures'!J89/'4.1 Comptes 2020 natures'!J2","v":{"v":46.68019317838817,"d":"46.68"}},{"$f":"'4.1 Comptes 2020 natures'!K89/'4.1 Comptes 2020 natures'!K2","v":{"v":51.7267208774584,"d":"51.73"}},{"$f":"'4.1 Comptes 2020 natures'!L89/'4.1 Comptes 2020 natures'!L2","v":{"v":42.71996592169916,"d":"42.72"}},{"$f":"'4.1 Comptes 2020 natures'!M89/'4.1 Comptes 2020 natures'!M2","v":{"v":40.97771699489424,"d":"40.98"}},{"$f":"'4.1 Comptes 2020 natures'!N89/'4.1 Comptes 2020 natures'!N2","v":{"v":10.128813559322035,"d":"10.13"}},{"$f":"'4.1 Comptes 2020 natures'!O89/'4.1 Comptes 2020 natures'!O2","v":{"v":39.74882796149016,"d":"39.75"}},{"$f":"'4.1 Comptes 2020 natures'!P89/'4.1 Comptes 2020 natures'!P2","v":{"v":36.05198863636364,"d":"36.05"}},{"$f":"'4.1 Comptes 2020 natures'!Q89/'4.1 Comptes 2020 natures'!Q2","v":{"v":21.78194444444444,"d":"21.78"}},{"$f":"'4.1 Comptes 2020 natures'!R89/'4.1 Comptes 2020 natures'!R2","v":{"v":40.84361445783132,"d":"40.84"}},{"$f":"'4.1 Comptes 2020 natures'!S89/'4.1 Comptes 2020 natures'!S2","v":{"v":29.67650429799427,"d":"29.68"}},{"$f":"'4.1 Comptes 2020 natures'!T89/'4.1 Comptes 2020 natures'!T2","v":{"v":51.54687045123726,"d":"51.55"}},{"$f":"'4.1 Comptes 2020 natures'!U89/'4.1 Comptes 2020 natures'!U2","v":{"v":48.3413725490196,"d":"48.34"}},{"$f":"'4.1 Comptes 2020 natures'!V89/'4.1 Comptes 2020 natures'!V2","v":{"v":45.32396788990825,"d":"45.32"}},{"$f":"'4.1 Comptes 2020 natures'!W89/'4.1 Comptes 2020 natures'!W2","v":{"v":35.51742946708464,"d":"35.52"}},{"$f":"'4.1 Comptes 2020 natures'!X89/'4.1 Comptes 2020 natures'!X2","v":{"v":22.287962962962965,"d":"22.29"}},{"$f":"'4.1 Comptes 2020 natures'!Y89/'4.1 Comptes 2020 natures'!Y2","v":{"v":45.21906099518459,"d":"45.22"}},{"$f":"'4.1 Comptes 2020 natures'!Z89/'4.1 Comptes 2020 natures'!Z2","v":{"v":41.394928010471205,"d":"41.39"}},{"$f":"'4.1 Comptes 2020 natures'!AA89/'4.1 Comptes 2020 natures'!AA2","v":{"v":18.4015625,"d":"18.40"}},{"$f":"'4.1 Comptes 2020 natures'!AB89/'4.1 Comptes 2020 natures'!AB2","v":{"v":21.989261744966445,"d":"21.99"}},{"$f":"'4.1 Comptes 2020 natures'!AC89/'4.1 Comptes 2020 natures'!AC2","v":{"v":30.94147286821705,"d":"30.94"}},{"$f":"'4.1 Comptes 2020 natures'!AD89/'4.1 Comptes 2020 natures'!AD2","v":{"v":63.84754098360655,"d":"63.85"}},{"$f":"'4.1 Comptes 2020 natures'!AE89/'4.1 Comptes 2020 natures'!AE2","v":{"v":43.10603146853147,"d":"43.11"}},{"$f":"'4.1 Comptes 2020 natures'!AF89/'4.1 Comptes 2020 natures'!AF2","v":{"v":24.516632653061222,"d":"24.52"}},{"$f":"'4.1 Comptes 2020 natures'!AG89/'4.1 Comptes 2020 natures'!AG2","v":{"v":47.397413793103446,"d":"47.40"}},{"$f":"'4.1 Comptes 2020 natures'!AH89/'4.1 Comptes 2020 natures'!AH2","v":{"v":43.03131931166348,"d":"43.03"}},{"$f":"'4.1 Comptes 2020 natures'!AI89/'4.1 Comptes 2020 natures'!AI2","v":{"v":27.468061674008812,"d":"27.47"}},{"$f":"'4.1 Comptes 2020 natures'!AJ89/'4.1 Comptes 2020 natures'!AJ2","v":{"v":23.09732824427481,"d":"23.10"}},{"$f":"'4.1 Comptes 2020 natures'!AK89/'4.1 Comptes 2020 natures'!AK2","v":{"v":38.37401055408971,"d":"38.37"}},{"$f":"'4.1 Comptes 2020 natures'!AL89/'4.1 Comptes 2020 natures'!AL2","v":{"v":21.031189427312775,"d":"21.03"}},{"$f":"'4.1 Comptes 2020 natures'!AM89/'4.1 Comptes 2020 natures'!AM2","v":{"v":20.317929089443997,"d":"20.32"}},{"$f":"'4.1 Comptes 2020 natures'!AN89/'4.1 Comptes 2020 natures'!AN2","v":{"v":30.786974789915966,"d":"30.79"}},{"$f":"'4.1 Comptes 2020 natures'!AO89/'4.1 Comptes 2020 natures'!AO2","v":{"v":29.813556485355647,"d":"29.81"}},{"$f":"'4.1 Comptes 2020 natures'!AP89/'4.1 Comptes 2020 natures'!AP2","v":{"v":21.74351432880845,"d":"21.74"}},{"$f":"'4.1 Comptes 2020 natures'!AQ89/'4.1 Comptes 2020 natures'!AQ2","v":{"v":28.899302325581395,"d":"28.90"}},{"$f":"'4.1 Comptes 2020 natures'!AR89/'4.1 Comptes 2020 natures'!AR2","v":{"v":25.62680126682502,"d":"25.63"}},{"$f":"'4.1 Comptes 2020 natures'!AS89/'4.1 Comptes 2020 natures'!AS2","v":{"v":40.88648648648649,"d":"40.89"}},{"$f":"'4.1 Comptes 2020 natures'!AT89/'4.1 Comptes 2020 natures'!AT2","v":{"v":42.427529182879375,"d":"42.43"}},{"$f":"'4.1 Comptes 2020 natures'!AU89/'4.1 Comptes 2020 natures'!AU2","v":{"v":28.68455414012739,"d":"28.68"}},{"$f":"'4.1 Comptes 2020 natures'!AV89/'4.1 Comptes 2020 natures'!AV2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AW89/'4.1 Comptes 2020 natures'!AW2","v":{"v":26.82827814569536,"d":"26.83"}},{"$f":"'4.1 Comptes 2020 natures'!AX89/'4.1 Comptes 2020 natures'!AX2","v":{"v":31.533425414364643,"d":"31.53"}},{"$f":"'4.1 Comptes 2020 natures'!AY89/'4.1 Comptes 2020 natures'!AY2","v":{"v":22.14135446685879,"d":"22.14"}},{"$f":"'4.1 Comptes 2020 natures'!AZ89/'4.1 Comptes 2020 natures'!AZ2","v":{"v":32.95488165680474,"d":"32.95"}},{"$f":"'4.1 Comptes 2020 natures'!BA89/'4.1 Comptes 2020 natures'!BA2","v":{"v":20.61937984496124,"d":"20.62"}},{"$f":"'4.1 Comptes 2020 natures'!BB89/'4.1 Comptes 2020 natures'!BB2","v":{"v":24.7819799270073,"d":"24.78"}},{"$f":"'4.1 Comptes 2020 natures'!BC89/'4.1 Comptes 2020 natures'!BC2","v":{"v":27.14654255319149,"d":"27.15"}},{"$f":"'4.1 Comptes 2020 natures'!BD89/'4.1 Comptes 2020 natures'!BD2","v":{"v":35.648375815977616,"d":"35.65"}},{"$f":"'4.1 Comptes 2020 natures'!BE89/'4.1 Comptes 2020 natures'!BE2","v":{"v":23.477678571428573,"d":"23.48"}},{"$f":"SUM(E89:BE89)","v":{"v":1759.198850102493,"d":"1,759.20"}},{"$f":"SUM(E89:W89)","v":{"v":732.7765284193249,"d":"732.78"}},{"$f":"SUM(X89:AJ89)","v":{"v":452.69857721005206,"d":"452.70"}},{"$f":"SUM(AK89:BE89)","v":{"v":573.723744473116,"d":"573.72"}}]
[null,null,421,"Emoluments administratif",{"$f":"'4.1 Comptes 2020 natures'!E90/'4.1 Comptes 2020 natures'!E2","v":{"v":12.885969664138678,"d":"12.89"}},{"$f":"'4.1 Comptes 2020 natures'!F90/'4.1 Comptes 2020 natures'!F2","v":{"v":17.31574074074074,"d":"17.32"}},{"$f":"'4.1 Comptes 2020 natures'!G90/'4.1 Comptes 2020 natures'!G2","v":{"v":6.031958762886598,"d":"6.03"}},{"$f":"'4.1 Comptes 2020 natures'!H90/'4.1 Comptes 2020 natures'!H2","v":{"v":16.100448430493273,"d":"16.10"}},{"$f":"'4.1 Comptes 2020 natures'!I90/'4.1 Comptes 2020 natures'!I2","v":{"v":22.46939135224456,"d":"22.47"}},{"$f":"'4.1 Comptes 2020 natures'!J90/'4.1 Comptes 2020 natures'!J2","v":{"v":10.619091457893148,"d":"10.62"}},{"$f":"'4.1 Comptes 2020 natures'!K90/'4.1 Comptes 2020 natures'!K2","v":{"v":12.322193645990923,"d":"12.32"}},{"$f":"'4.1 Comptes 2020 natures'!L90/'4.1 Comptes 2020 natures'!L2","v":{"v":83.97136867966397,"d":"83.97"}},{"$f":"'4.1 Comptes 2020 natures'!M90/'4.1 Comptes 2020 natures'!M2","v":{"v":10.182166301969366,"d":"10.18"}},{"$f":"'4.1 Comptes 2020 natures'!N90/'4.1 Comptes 2020 natures'!N2","v":{"v":-1.4067796610169492,"d":"-1.41"}},{"$f":"'4.1 Comptes 2020 natures'!O90/'4.1 Comptes 2020 natures'!O2","v":{"v":22.194300265103948,"d":"22.19"}},{"$f":"'4.1 Comptes 2020 natures'!P90/'4.1 Comptes 2020 natures'!P2","v":{"v":24.578787878787878,"d":"24.58"}},{"$f":"'4.1 Comptes 2020 natures'!Q90/'4.1 Comptes 2020 natures'!Q2","v":{"v":37.96666666666666,"d":"37.97"}},{"$f":"'4.1 Comptes 2020 natures'!R90/'4.1 Comptes 2020 natures'!R2","v":{"v":65.90542168674699,"d":"65.91"}},{"$f":"'4.1 Comptes 2020 natures'!S90/'4.1 Comptes 2020 natures'!S2","v":{"v":19.097134670487105,"d":"19.10"}},{"$f":"'4.1 Comptes 2020 natures'!T90/'4.1 Comptes 2020 natures'!T2","v":{"v":8.764264919941777,"d":"8.76"}},{"$f":"'4.1 Comptes 2020 natures'!U90/'4.1 Comptes 2020 natures'!U2","v":{"v":10.156862745098039,"d":"10.16"}},{"$f":"'4.1 Comptes 2020 natures'!V90/'4.1 Comptes 2020 natures'!V2","v":{"v":18.668004587155963,"d":"18.67"}},{"$f":"'4.1 Comptes 2020 natures'!W90/'4.1 Comptes 2020 natures'!W2","v":{"v":12.823573667711598,"d":"12.82"}},{"$f":"'4.1 Comptes 2020 natures'!X90/'4.1 Comptes 2020 natures'!X2","v":{"v":12.392746913580247,"d":"12.39"}},{"$f":"'4.1 Comptes 2020 natures'!Y90/'4.1 Comptes 2020 natures'!Y2","v":{"v":11.092696629213483,"d":"11.09"}},{"$f":"'4.1 Comptes 2020 natures'!Z90/'4.1 Comptes 2020 natures'!Z2","v":{"v":8.686210732984293,"d":"8.69"}},{"$f":"'4.1 Comptes 2020 natures'!AA90/'4.1 Comptes 2020 natures'!AA2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AB90/'4.1 Comptes 2020 natures'!AB2","v":{"v":7.046979865771812,"d":"7.05"}},{"$f":"'4.1 Comptes 2020 natures'!AC90/'4.1 Comptes 2020 natures'!AC2","v":{"v":138.37209302325581,"d":"138.37"}},{"$f":"'4.1 Comptes 2020 natures'!AD90/'4.1 Comptes 2020 natures'!AD2","v":{"v":95.87809239940387,"d":"95.88"}},{"$f":"'4.1 Comptes 2020 natures'!AE90/'4.1 Comptes 2020 natures'!AE2","v":{"v":13.31958041958042,"d":"13.32"}},{"$f":"'4.1 Comptes 2020 natures'!AF90/'4.1 Comptes 2020 natures'!AF2","v":{"v":19.474489795918366,"d":"19.47"}},{"$f":"'4.1 Comptes 2020 natures'!AG90/'4.1 Comptes 2020 natures'!AG2","v":{"v":11.5391065830721,"d":"11.54"}},{"$f":"'4.1 Comptes 2020 natures'!AH90/'4.1 Comptes 2020 natures'!AH2","v":{"v":8.92131931166348,"d":"8.92"}},{"$f":"'4.1 Comptes 2020 natures'!AI90/'4.1 Comptes 2020 natures'!AI2","v":{"v":5.638986784140969,"d":"5.64"}},{"$f":"'4.1 Comptes 2020 natures'!AJ90/'4.1 Comptes 2020 natures'!AJ2","v":{"v":9.479007633587786,"d":"9.48"}},{"$f":"'4.1 Comptes 2020 natures'!AK90/'4.1 Comptes 2020 natures'!AK2","v":{"v":29.809736147757253,"d":"29.81"}},{"$f":"'4.1 Comptes 2020 natures'!AL90/'4.1 Comptes 2020 natures'!AL2","v":{"v":8.975859030837004,"d":"8.98"}},{"$f":"'4.1 Comptes 2020 natures'!AM90/'4.1 Comptes 2020 natures'!AM2","v":{"v":8.409548751007252,"d":"8.41"}},{"$f":"'4.1 Comptes 2020 natures'!AN90/'4.1 Comptes 2020 natures'!AN2","v":{"v":27.968067226890756,"d":"27.97"}},{"$f":"'4.1 Comptes 2020 natures'!AO90/'4.1 Comptes 2020 natures'!AO2","v":{"v":13.793941422594141,"d":"13.79"}},{"$f":"'4.1 Comptes 2020 natures'!AP90/'4.1 Comptes 2020 natures'!AP2","v":{"v":12.078205128205129,"d":"12.08"}},{"$f":"'4.1 Comptes 2020 natures'!AQ90/'4.1 Comptes 2020 natures'!AQ2","v":{"v":10.783875968992248,"d":"10.78"}},{"$f":"'4.1 Comptes 2020 natures'!AR90/'4.1 Comptes 2020 natures'!AR2","v":{"v":15.363341250989707,"d":"15.36"}},{"$f":"'4.1 Comptes 2020 natures'!AS90/'4.1 Comptes 2020 natures'!AS2","v":{"v":4.841013513513514,"d":"4.84"}},{"$f":"'4.1 Comptes 2020 natures'!AT90/'4.1 Comptes 2020 natures'!AT2","v":{"v":8.806906614785992,"d":"8.81"}},{"$f":"'4.1 Comptes 2020 natures'!AU90/'4.1 Comptes 2020 natures'!AU2","v":{"v":12.947770700636942,"d":"12.95"}},{"$f":"'4.1 Comptes 2020 natures'!AV90/'4.1 Comptes 2020 natures'!AV2","v":{"v":14.892979166666667,"d":"14.89"}},{"$f":"'4.1 Comptes 2020 natures'!AW90/'4.1 Comptes 2020 natures'!AW2","v":{"v":16.38060927152318,"d":"16.38"}},{"$f":"'4.1 Comptes 2020 natures'!AX90/'4.1 Comptes 2020 natures'!AX2","v":{"v":28.048618784530387,"d":"28.05"}},{"$f":"'4.1 Comptes 2020 natures'!AY90/'4.1 Comptes 2020 natures'!AY2","v":{"v":2.8854466858789625,"d":"2.89"}},{"$f":"'4.1 Comptes 2020 natures'!AZ90/'4.1 Comptes 2020 natures'!AZ2","v":{"v":13.83507100591716,"d":"13.84"}},{"$f":"'4.1 Comptes 2020 natures'!BA90/'4.1 Comptes 2020 natures'!BA2","v":{"v":22.28953488372093,"d":"22.29"}},{"$f":"'4.1 Comptes 2020 natures'!BB90/'4.1 Comptes 2020 natures'!BB2","v":{"v":14.605757299270072,"d":"14.61"}},{"$f":"'4.1 Comptes 2020 natures'!BC90/'4.1 Comptes 2020 natures'!BC2","v":{"v":-8.523670212765957,"d":"-8.52"}},{"$f":"'4.1 Comptes 2020 natures'!BD90/'4.1 Comptes 2020 natures'!BD2","v":{"v":52.809239975132115,"d":"52.81"}},{"$f":"'4.1 Comptes 2020 natures'!BE90/'4.1 Comptes 2020 natures'!BE2","v":{"v":30.378035714285716,"d":"30.38"}},{"v":1093.867764885246,"d":"1,093.87"},{"v":410.64656646270424,"d":"410.65"},{"v":341.84131009217265,"d":"341.84"},{"v":341.37988833036917,"d":"341.38"}]
[null,null,422,"Taxes et émoluments hospitaliers et médico-sociaux et foyers",{"$f":"'4.1 Comptes 2020 natures'!E91/'4.1 Comptes 2020 natures'!E2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!F91/'4.1 Comptes 2020 natures'!F2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!G91/'4.1 Comptes 2020 natures'!G2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!H91/'4.1 Comptes 2020 natures'!H2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!I91/'4.1 Comptes 2020 natures'!I2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!J91/'4.1 Comptes 2020 natures'!J2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!K91/'4.1 Comptes 2020 natures'!K2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!L91/'4.1 Comptes 2020 natures'!L2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!M91/'4.1 Comptes 2020 natures'!M2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!N91/'4.1 Comptes 2020 natures'!N2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!O91/'4.1 Comptes 2020 natures'!O2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!P91/'4.1 Comptes 2020 natures'!P2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!Q91/'4.1 Comptes 2020 natures'!Q2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!R91/'4.1 Comptes 2020 natures'!R2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!S91/'4.1 Comptes 2020 natures'!S2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!T91/'4.1 Comptes 2020 natures'!T2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!U91/'4.1 Comptes 2020 natures'!U2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!V91/'4.1 Comptes 2020 natures'!V2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!W91/'4.1 Comptes 2020 natures'!W2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!X91/'4.1 Comptes 2020 natures'!X2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!Y91/'4.1 Comptes 2020 natures'!Y2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!Z91/'4.1 Comptes 2020 natures'!Z2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AA91/'4.1 Comptes 2020 natures'!AA2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AB91/'4.1 Comptes 2020 natures'!AB2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AC91/'4.1 Comptes 2020 natures'!AC2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AD91/'4.1 Comptes 2020 natures'!AD2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AE91/'4.1 Comptes 2020 natures'!AE2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AF91/'4.1 Comptes 2020 natures'!AF2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AG91/'4.1 Comptes 2020 natures'!AG2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AH91/'4.1 Comptes 2020 natures'!AH2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AI91/'4.1 Comptes 2020 natures'!AI2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AJ91/'4.1 Comptes 2020 natures'!AJ2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AK91/'4.1 Comptes 2020 natures'!AK2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AL91/'4.1 Comptes 2020 natures'!AL2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AM91/'4.1 Comptes 2020 natures'!AM2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AN91/'4.1 Comptes 2020 natures'!AN2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AO91/'4.1 Comptes 2020 natures'!AO2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AP91/'4.1 Comptes 2020 natures'!AP2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AQ91/'4.1 Comptes 2020 natures'!AQ2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AR91/'4.1 Comptes 2020 natures'!AR2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AS91/'4.1 Comptes 2020 natures'!AS2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AT91/'4.1 Comptes 2020 natures'!AT2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AU91/'4.1 Comptes 2020 natures'!AU2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AV91/'4.1 Comptes 2020 natures'!AV2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AW91/'4.1 Comptes 2020 natures'!AW2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AX91/'4.1 Comptes 2020 natures'!AX2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AY91/'4.1 Comptes 2020 natures'!AY2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AZ91/'4.1 Comptes 2020 natures'!AZ2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!BA91/'4.1 Comptes 2020 natures'!BA2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!BB91/'4.1 Comptes 2020 natures'!BB2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!BC91/'4.1 Comptes 2020 natures'!BC2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!BD91/'4.1 Comptes 2020 natures'!BD2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!BE91/'4.1 Comptes 2020 natures'!BE2","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,423,"Frais d'écolage",{"$f":"'4.1 Comptes 2020 natures'!E92/'4.1 Comptes 2020 natures'!E2","v":{"v":4.4203683640303355,"d":"4.42"}},{"$f":"'4.1 Comptes 2020 natures'!F92/'4.1 Comptes 2020 natures'!F2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!G92/'4.1 Comptes 2020 natures'!G2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!H92/'4.1 Comptes 2020 natures'!H2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!I92/'4.1 Comptes 2020 natures'!I2","v":{"v":2.758193335169375,"d":"2.76"}},{"$f":"'4.1 Comptes 2020 natures'!J92/'4.1 Comptes 2020 natures'!J2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!K92/'4.1 Comptes 2020 natures'!K2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!L92/'4.1 Comptes 2020 natures'!L2","v":{"v":2.9678950705341576,"d":"2.97"}},{"$f":"'4.1 Comptes 2020 natures'!M92/'4.1 Comptes 2020 natures'!M2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!N92/'4.1 Comptes 2020 natures'!N2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!O92/'4.1 Comptes 2020 natures'!O2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!P92/'4.1 Comptes 2020 natures'!P2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!Q92/'4.1 Comptes 2020 natures'!Q2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!R92/'4.1 Comptes 2020 natures'!R2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!S92/'4.1 Comptes 2020 natures'!S2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!T92/'4.1 Comptes 2020 natures'!T2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!U92/'4.1 Comptes 2020 natures'!U2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!V92/'4.1 Comptes 2020 natures'!V2","v":{"v":18.119266055045873,"d":"18.12"}},{"$f":"'4.1 Comptes 2020 natures'!W92/'4.1 Comptes 2020 natures'!W2","v":{"v":2.8213166144200628,"d":"2.82"}},{"$f":"'4.1 Comptes 2020 natures'!X92/'4.1 Comptes 2020 natures'!X2","v":{"v":113.24984567901234,"d":"113.25"}},{"$f":"'4.1 Comptes 2020 natures'!Y92/'4.1 Comptes 2020 natures'!Y2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!Z92/'4.1 Comptes 2020 natures'!Z2","v":{"v":223.3306609947644,"d":"223.33"}},{"$f":"'4.1 Comptes 2020 natures'!AA92/'4.1 Comptes 2020 natures'!AA2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AB92/'4.1 Comptes 2020 natures'!AB2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AC92/'4.1 Comptes 2020 natures'!AC2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AD92/'4.1 Comptes 2020 natures'!AD2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AE92/'4.1 Comptes 2020 natures'!AE2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AF92/'4.1 Comptes 2020 natures'!AF2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AG92/'4.1 Comptes 2020 natures'!AG2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AH92/'4.1 Comptes 2020 natures'!AH2","v":{"v":26.0348948374761,"d":"26.03"}},{"$f":"'4.1 Comptes 2020 natures'!AI92/'4.1 Comptes 2020 natures'!AI2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AJ92/'4.1 Comptes 2020 natures'!AJ2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AK92/'4.1 Comptes 2020 natures'!AK2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AL92/'4.1 Comptes 2020 natures'!AL2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AM92/'4.1 Comptes 2020 natures'!AM2","v":{"v":4.303424657534246,"d":"4.30"}},{"$f":"'4.1 Comptes 2020 natures'!AN92/'4.1 Comptes 2020 natures'!AN2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AO92/'4.1 Comptes 2020 natures'!AO2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AP92/'4.1 Comptes 2020 natures'!AP2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AQ92/'4.1 Comptes 2020 natures'!AQ2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AR92/'4.1 Comptes 2020 natures'!AR2","v":{"v":2.8487727632620743,"d":"2.85"}},{"$f":"'4.1 Comptes 2020 natures'!AS92/'4.1 Comptes 2020 natures'!AS2","v":{"v":79.71432432432432,"d":"79.71"}},{"$f":"'4.1 Comptes 2020 natures'!AT92/'4.1 Comptes 2020 natures'!AT2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AU92/'4.1 Comptes 2020 natures'!AU2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AV92/'4.1 Comptes 2020 natures'!AV2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AW92/'4.1 Comptes 2020 natures'!AW2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AX92/'4.1 Comptes 2020 natures'!AX2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AY92/'4.1 Comptes 2020 natures'!AY2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AZ92/'4.1 Comptes 2020 natures'!AZ2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!BA92/'4.1 Comptes 2020 natures'!BA2","v":{"v":18.25090439276486,"d":"18.25"}},{"$f":"'4.1 Comptes 2020 natures'!BB92/'4.1 Comptes 2020 natures'!BB2","v":{"v":10.890465328467155,"d":"10.89"}},{"$f":"'4.1 Comptes 2020 natures'!BC92/'4.1 Comptes 2020 natures'!BC2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!BD92/'4.1 Comptes 2020 natures'!BD2","v":{"v":12.278520360584395,"d":"12.28"}},{"$f":"'4.1 Comptes 2020 natures'!BE92/'4.1 Comptes 2020 natures'!BE2","v":{"v":0,"d":"0.00"}},{"v":521.9888527773896,"d":"521.99"},{"v":31.087039439199803,"d":"31.09"},{"v":362.61540151125286,"d":"362.62"},{"v":128.28641182693707,"d":"128.29"}]
[null,null,424,"Taxes d'utilisation et de prestation de services",{"$f":"'4.1 Comptes 2020 natures'!E93/'4.1 Comptes 2020 natures'!E2","v":{"v":589.5723726977249,"d":"589.57"}},{"$f":"'4.1 Comptes 2020 natures'!F93/'4.1 Comptes 2020 natures'!F2","v":{"v":690.1185185185185,"d":"690.12"}},{"$f":"'4.1 Comptes 2020 natures'!G93/'4.1 Comptes 2020 natures'!G2","v":{"v":293.81278350515464,"d":"293.81"}},{"$f":"'4.1 Comptes 2020 natures'!H93/'4.1 Comptes 2020 natures'!H2","v":{"v":303.5190582959641,"d":"303.52"}},{"$f":"'4.1 Comptes 2020 natures'!I93/'4.1 Comptes 2020 natures'!I2","v":{"v":783.4735968052878,"d":"783.47"}},{"$f":"'4.1 Comptes 2020 natures'!J93/'4.1 Comptes 2020 natures'!J2","v":{"v":718.3494415937217,"d":"718.35"}},{"$f":"'4.1 Comptes 2020 natures'!K93/'4.1 Comptes 2020 natures'!K2","v":{"v":541.4413880484115,"d":"541.44"}},{"$f":"'4.1 Comptes 2020 natures'!L93/'4.1 Comptes 2020 natures'!L2","v":{"v":1970.3416595339988,"d":"1,970.34"}},{"$f":"'4.1 Comptes 2020 natures'!M93/'4.1 Comptes 2020 natures'!M2","v":{"v":1419.6198395331876,"d":"1,419.62"}},{"$f":"'4.1 Comptes 2020 natures'!N93/'4.1 Comptes 2020 natures'!N2","v":{"v":347.56228813559323,"d":"347.56"}},{"$f":"'4.1 Comptes 2020 natures'!O93/'4.1 Comptes 2020 natures'!O2","v":{"v":468.79240267894517,"d":"468.79"}},{"$f":"'4.1 Comptes 2020 natures'!P93/'4.1 Comptes 2020 natures'!P2","v":{"v":246.58579545454546,"d":"246.59"}},{"$f":"'4.1 Comptes 2020 natures'!Q93/'4.1 Comptes 2020 natures'!Q2","v":{"v":358.0379629629629,"d":"358.04"}},{"$f":"'4.1 Comptes 2020 natures'!R93/'4.1 Comptes 2020 natures'!R2","v":{"v":366.1567469879518,"d":"366.16"}},{"$f":"'4.1 Comptes 2020 natures'!S93/'4.1 Comptes 2020 natures'!S2","v":{"v":761.1409742120344,"d":"761.14"}},{"$f":"'4.1 Comptes 2020 natures'!T93/'4.1 Comptes 2020 natures'!T2","v":{"v":836.9940320232897,"d":"836.99"}},{"$f":"'4.1 Comptes 2020 natures'!U93/'4.1 Comptes 2020 natures'!U2","v":605.51},{"$f":"'4.1 Comptes 2020 natures'!V93/'4.1 Comptes 2020 natures'!V2","v":{"v":368.3529816513761,"d":"368.35"}},{"$f":"'4.1 Comptes 2020 natures'!W93/'4.1 Comptes 2020 natures'!W2","v":{"v":420.7773354231975,"d":"420.78"}},{"$f":"'4.1 Comptes 2020 natures'!X93/'4.1 Comptes 2020 natures'!X2","v":{"v":754.0149691358025,"d":"754.01"}},{"$f":"'4.1 Comptes 2020 natures'!Y93/'4.1 Comptes 2020 natures'!Y2","v":{"v":693.1383226324238,"d":"693.14"}},{"$f":"'4.1 Comptes 2020 natures'!Z93/'4.1 Comptes 2020 natures'!Z2","v":{"v":767.2534358638743,"d":"767.25"}},{"$f":"'4.1 Comptes 2020 natures'!AA93/'4.1 Comptes 2020 natures'!AA2","v":{"v":680.8359375,"d":"680.84"}},{"$f":"'4.1 Comptes 2020 natures'!AB93/'4.1 Comptes 2020 natures'!AB2","v":{"v":677.9563758389262,"d":"677.96"}},{"$f":"'4.1 Comptes 2020 natures'!AC93/'4.1 Comptes 2020 natures'!AC2","v":{"v":776.5813953488372,"d":"776.58"}},{"$f":"'4.1 Comptes 2020 natures'!AD93/'4.1 Comptes 2020 natures'!AD2","v":{"v":684.2818181818182,"d":"684.28"}},{"$f":"'4.1 Comptes 2020 natures'!AE93/'4.1 Comptes 2020 natures'!AE2","v":{"v":724.2727272727273,"d":"724.27"}},{"$f":"'4.1 Comptes 2020 natures'!AF93/'4.1 Comptes 2020 natures'!AF2","v":{"v":789.3330612244898,"d":"789.33"}},{"$f":"'4.1 Comptes 2020 natures'!AG93/'4.1 Comptes 2020 natures'!AG2","v":{"v":615.7341954022988,"d":"615.73"}},{"$f":"'4.1 Comptes 2020 natures'!AH93/'4.1 Comptes 2020 natures'!AH2","v":{"v":707.457533460803,"d":"707.46"}},{"$f":"'4.1 Comptes 2020 natures'!AI93/'4.1 Comptes 2020 natures'!AI2","v":{"v":785.4508810572687,"d":"785.45"}},{"$f":"'4.1 Comptes 2020 natures'!AJ93/'4.1 Comptes 2020 natures'!AJ2","v":{"v":800.0942748091603,"d":"800.09"}},{"$f":"'4.1 Comptes 2020 natures'!AK93/'4.1 Comptes 2020 natures'!AK2","v":{"v":489.79973614775724,"d":"489.80"}},{"$f":"'4.1 Comptes 2020 natures'!AL93/'4.1 Comptes 2020 natures'!AL2","v":{"v":553.5638325991189,"d":"553.56"}},{"$f":"'4.1 Comptes 2020 natures'!AM93/'4.1 Comptes 2020 natures'!AM2","v":{"v":461.34141821112,"d":"461.34"}},{"$f":"'4.1 Comptes 2020 natures'!AN93/'4.1 Comptes 2020 natures'!AN2","v":{"v":595.5478991596639,"d":"595.55"}},{"$f":"'4.1 Comptes 2020 natures'!AO93/'4.1 Comptes 2020 natures'!AO2","v":{"v":842.697849372385,"d":"842.70"}},{"$f":"'4.1 Comptes 2020 natures'!AP93/'4.1 Comptes 2020 natures'!AP2","v":{"v":792.4164404223227,"d":"792.42"}},{"$f":"'4.1 Comptes 2020 natures'!AQ93/'4.1 Comptes 2020 natures'!AQ2","v":{"v":481.5948837209302,"d":"481.59"}},{"$f":"'4.1 Comptes 2020 natures'!AR93/'4.1 Comptes 2020 natures'!AR2","v":{"v":596.9722486144101,"d":"596.97"}},{"$f":"'4.1 Comptes 2020 natures'!AS93/'4.1 Comptes 2020 natures'!AS2","v":{"v":481.13124324324326,"d":"481.13"}},{"$f":"'4.1 Comptes 2020 natures'!AT93/'4.1 Comptes 2020 natures'!AT2","v":{"v":592.1139591439689,"d":"592.11"}},{"$f":"'4.1 Comptes 2020 natures'!AU93/'4.1 Comptes 2020 natures'!AU2","v":{"v":679.8676751592357,"d":"679.87"}},{"$f":"'4.1 Comptes 2020 natures'!AV93/'4.1 Comptes 2020 natures'!AV2","v":{"v":494.23970833333334,"d":"494.24"}},{"$f":"'4.1 Comptes 2020 natures'!AW93/'4.1 Comptes 2020 natures'!AW2","v":{"v":498.6776821192053,"d":"498.68"}},{"$f":"'4.1 Comptes 2020 natures'!AX93/'4.1 Comptes 2020 natures'!AX2","v":{"v":537.835635359116,"d":"537.84"}},{"$f":"'4.1 Comptes 2020 natures'!AY93/'4.1 Comptes 2020 natures'!AY2","v":{"v":639.4965417867435,"d":"639.50"}},{"$f":"'4.1 Comptes 2020 natures'!AZ93/'4.1 Comptes 2020 natures'!AZ2","v":{"v":421.0469526627219,"d":"421.05"}},{"$f":"'4.1 Comptes 2020 natures'!BA93/'4.1 Comptes 2020 natures'!BA2","v":{"v":730.7510335917314,"d":"730.75"}},{"$f":"'4.1 Comptes 2020 natures'!BB93/'4.1 Comptes 2020 natures'!BB2","v":{"v":756.638147810219,"d":"756.64"}},{"$f":"'4.1 Comptes 2020 natures'!BC93/'4.1 Comptes 2020 natures'!BC2","v":{"v":485.5585106382979,"d":"485.56"}},{"$f":"'4.1 Comptes 2020 natures'!BD93/'4.1 Comptes 2020 natures'!BD2","v":{"v":666.256394156046,"d":"666.26"}},{"$f":"'4.1 Comptes 2020 natures'!BE93/'4.1 Comptes 2020 natures'!BE2","v":{"v":445.96241071428574,"d":"445.96"}},{"v":33790.07430875615,"d":"33,790.07"},{"v":12090.159178061866,"d":"12,090.16"},{"v":9456.404927728428,"d":"9,456.40"},{"v":12243.510202965857,"d":"12,243.51"}]
[null,null,425,"Revenus des ventes",{"$f":"'4.1 Comptes 2020 natures'!E94/'4.1 Comptes 2020 natures'!E2","v":{"v":8.044041170097508,"d":"8.04"}},{"$f":"'4.1 Comptes 2020 natures'!F94/'4.1 Comptes 2020 natures'!F2","v":{"v":7.02537037037037,"d":"7.03"}},{"$f":"'4.1 Comptes 2020 natures'!G94/'4.1 Comptes 2020 natures'!G2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!H94/'4.1 Comptes 2020 natures'!H2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!I94/'4.1 Comptes 2020 natures'!I2","v":{"v":13.592095841366016,"d":"13.59"}},{"$f":"'4.1 Comptes 2020 natures'!J94/'4.1 Comptes 2020 natures'!J2","v":{"v":9.071928765469362,"d":"9.07"}},{"$f":"'4.1 Comptes 2020 natures'!K94/'4.1 Comptes 2020 natures'!K2","v":{"v":5.070953101361574,"d":"5.07"}},{"$f":"'4.1 Comptes 2020 natures'!L94/'4.1 Comptes 2020 natures'!L2","v":{"v":16.929896972578856,"d":"16.93"}},{"$f":"'4.1 Comptes 2020 natures'!M94/'4.1 Comptes 2020 natures'!M2","v":{"v":39.41021152443472,"d":"39.41"}},{"$f":"'4.1 Comptes 2020 natures'!N94/'4.1 Comptes 2020 natures'!N2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!O94/'4.1 Comptes 2020 natures'!O2","v":{"v":10.793824473280312,"d":"10.79"}},{"$f":"'4.1 Comptes 2020 natures'!P94/'4.1 Comptes 2020 natures'!P2","v":{"v":39.41670454545454,"d":"39.42"}},{"$f":"'4.1 Comptes 2020 natures'!Q94/'4.1 Comptes 2020 natures'!Q2","v":{"v":4.508333333333333,"d":"4.51"}},{"$f":"'4.1 Comptes 2020 natures'!R94/'4.1 Comptes 2020 natures'!R2","v":{"v":5.89766265060241,"d":"5.90"}},{"$f":"'4.1 Comptes 2020 natures'!S94/'4.1 Comptes 2020 natures'!S2","v":{"v":0.4918338108882522,"d":"0.49"}},{"$f":"'4.1 Comptes 2020 natures'!T94/'4.1 Comptes 2020 natures'!T2","v":{"v":0.4366812227074236,"d":"0.44"}},{"$f":"'4.1 Comptes 2020 natures'!U94/'4.1 Comptes 2020 natures'!U2","v":{"v":7.316862745098039,"d":"7.32"}},{"$f":"'4.1 Comptes 2020 natures'!V94/'4.1 Comptes 2020 natures'!V2","v":{"v":21.309380733944952,"d":"21.31"}},{"$f":"'4.1 Comptes 2020 natures'!W94/'4.1 Comptes 2020 natures'!W2","v":{"v":8.620827586206897,"d":"8.62"}},{"$f":"'4.1 Comptes 2020 natures'!X94/'4.1 Comptes 2020 natures'!X2","v":{"v":258.26358024691353,"d":"258.26"}},{"$f":"'4.1 Comptes 2020 natures'!Y94/'4.1 Comptes 2020 natures'!Y2","v":{"v":6.924478330658106,"d":"6.92"}},{"$f":"'4.1 Comptes 2020 natures'!Z94/'4.1 Comptes 2020 natures'!Z2","v":{"v":56.057428010471206,"d":"56.06"}},{"$f":"'4.1 Comptes 2020 natures'!AA94/'4.1 Comptes 2020 natures'!AA2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AB94/'4.1 Comptes 2020 natures'!AB2","v":{"v":500.0003355704698,"d":"500.00"}},{"$f":"'4.1 Comptes 2020 natures'!AC94/'4.1 Comptes 2020 natures'!AC2","v":{"v":184.15513565891473,"d":"184.16"}},{"$f":"'4.1 Comptes 2020 natures'!AD94/'4.1 Comptes 2020 natures'!AD2","v":{"v":112.96450074515647,"d":"112.96"}},{"$f":"'4.1 Comptes 2020 natures'!AE94/'4.1 Comptes 2020 natures'!AE2","v":{"v":123.42323426573427,"d":"123.42"}},{"$f":"'4.1 Comptes 2020 natures'!AF94/'4.1 Comptes 2020 natures'!AF2","v":{"v":560.316306122449,"d":"560.32"}},{"$f":"'4.1 Comptes 2020 natures'!AG94/'4.1 Comptes 2020 natures'!AG2","v":{"v":77.62827063740858,"d":"77.63"}},{"$f":"'4.1 Comptes 2020 natures'!AH94/'4.1 Comptes 2020 natures'!AH2","v":{"v":66.61294455066921,"d":"66.61"}},{"$f":"'4.1 Comptes 2020 natures'!AI94/'4.1 Comptes 2020 natures'!AI2","v":{"v":213.38458149779737,"d":"213.38"}},{"$f":"'4.1 Comptes 2020 natures'!AJ94/'4.1 Comptes 2020 natures'!AJ2","v":{"v":12.82442748091603,"d":"12.82"}},{"$f":"'4.1 Comptes 2020 natures'!AK94/'4.1 Comptes 2020 natures'!AK2","v":{"v":82.07435883905013,"d":"82.07"}},{"$f":"'4.1 Comptes 2020 natures'!AL94/'4.1 Comptes 2020 natures'!AL2","v":{"v":293.2776651982379,"d":"293.28"}},{"$f":"'4.1 Comptes 2020 natures'!AM94/'4.1 Comptes 2020 natures'!AM2","v":{"v":0.5922240128928284,"d":"0.59"}},{"$f":"'4.1 Comptes 2020 natures'!AN94/'4.1 Comptes 2020 natures'!AN2","v":{"v":387.8670588235294,"d":"387.87"}},{"$f":"'4.1 Comptes 2020 natures'!AO94/'4.1 Comptes 2020 natures'!AO2","v":{"v":1.2584100418410042,"d":"1.26"}},{"$f":"'4.1 Comptes 2020 natures'!AP94/'4.1 Comptes 2020 natures'!AP2","v":{"v":271.28604826546,"d":"271.29"}},{"$f":"'4.1 Comptes 2020 natures'!AQ94/'4.1 Comptes 2020 natures'!AQ2","v":{"v":9.949689922480621,"d":"9.95"}},{"$f":"'4.1 Comptes 2020 natures'!AR94/'4.1 Comptes 2020 natures'!AR2","v":{"v":6.930166270783848,"d":"6.93"}},{"$f":"'4.1 Comptes 2020 natures'!AS94/'4.1 Comptes 2020 natures'!AS2","v":{"v":197.4958108108108,"d":"197.50"}},{"$f":"'4.1 Comptes 2020 natures'!AT94/'4.1 Comptes 2020 natures'!AT2","v":{"v":8.03954280155642,"d":"8.04"}},{"$f":"'4.1 Comptes 2020 natures'!AU94/'4.1 Comptes 2020 natures'!AU2","v":{"v":155.19203821656052,"d":"155.19"}},{"$f":"'4.1 Comptes 2020 natures'!AV94/'4.1 Comptes 2020 natures'!AV2","v":{"v":6.7995625,"d":"6.80"}},{"$f":"'4.1 Comptes 2020 natures'!AW94/'4.1 Comptes 2020 natures'!AW2","v":{"v":90.35728476821193,"d":"90.36"}},{"$f":"'4.1 Comptes 2020 natures'!AX94/'4.1 Comptes 2020 natures'!AX2","v":{"v":226.81408839779004,"d":"226.81"}},{"$f":"'4.1 Comptes 2020 natures'!AY94/'4.1 Comptes 2020 natures'!AY2","v":{"v":1.798270893371758,"d":"1.80"}},{"$f":"'4.1 Comptes 2020 natures'!AZ94/'4.1 Comptes 2020 natures'!AZ2","v":{"v":6.13621301775148,"d":"6.14"}},{"$f":"'4.1 Comptes 2020 natures'!BA94/'4.1 Comptes 2020 natures'!BA2","v":{"v":3.205426356589147,"d":"3.21"}},{"$f":"'4.1 Comptes 2020 natures'!BB94/'4.1 Comptes 2020 natures'!BB2","v":{"v":7.758029197080291,"d":"7.76"}},{"$f":"'4.1 Comptes 2020 natures'!BC94/'4.1 Comptes 2020 natures'!BC2","v":{"v":259.41143617021277,"d":"259.41"}},{"$f":"'4.1 Comptes 2020 natures'!BD94/'4.1 Comptes 2020 natures'!BD2","v":{"v":17.2103605843954,"d":"17.21"}},{"$f":"'4.1 Comptes 2020 natures'!BE94/'4.1 Comptes 2020 natures'!BE2","v":{"v":272.6009821428571,"d":"272.60"}},{"v":4676.546499196215,"d":"4,676.55"},{"v":197.93660884719452,"d":"197.94"},{"v":2172.555223117559,"d":"2,172.56"},{"v":2306.054667231464,"d":"2,306.05"}]
[null,null,426,"remboursements",{"$f":"'4.1 Comptes 2020 natures'!E95/'4.1 Comptes 2020 natures'!E2","v":{"v":43.35566630552546,"d":"43.36"}},{"$f":"'4.1 Comptes 2020 natures'!F95/'4.1 Comptes 2020 natures'!F2","v":{"v":33.275925925925925,"d":"33.28"}},{"$f":"'4.1 Comptes 2020 natures'!G95/'4.1 Comptes 2020 natures'!G2","v":{"v":26.15319587628866,"d":"26.15"}},{"$f":"'4.1 Comptes 2020 natures'!H95/'4.1 Comptes 2020 natures'!H2","v":{"v":82.31547085201792,"d":"82.32"}},{"$f":"'4.1 Comptes 2020 natures'!I95/'4.1 Comptes 2020 natures'!I2","v":{"v":19.918768934177912,"d":"19.92"}},{"$f":"'4.1 Comptes 2020 natures'!J95/'4.1 Comptes 2020 natures'!J2","v":{"v":9.72543917899185,"d":"9.73"}},{"$f":"'4.1 Comptes 2020 natures'!K95/'4.1 Comptes 2020 natures'!K2","v":{"v":141.82928139183056,"d":"141.83"}},{"$f":"'4.1 Comptes 2020 natures'!L95/'4.1 Comptes 2020 natures'!L2","v":{"v":37.48887779362815,"d":"37.49"}},{"$f":"'4.1 Comptes 2020 natures'!M95/'4.1 Comptes 2020 natures'!M2","v":{"v":38.27810357403355,"d":"38.28"}},{"$f":"'4.1 Comptes 2020 natures'!N95/'4.1 Comptes 2020 natures'!N2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!O95/'4.1 Comptes 2020 natures'!O2","v":{"v":24.282498953537047,"d":"24.28"}},{"$f":"'4.1 Comptes 2020 natures'!P95/'4.1 Comptes 2020 natures'!P2","v":{"v":46.48873106060606,"d":"46.49"}},{"$f":"'4.1 Comptes 2020 natures'!Q95/'4.1 Comptes 2020 natures'!Q2","v":{"v":21.03796296296296,"d":"21.04"}},{"$f":"'4.1 Comptes 2020 natures'!R95/'4.1 Comptes 2020 natures'!R2","v":{"v":137.12975903614458,"d":"137.13"}},{"$f":"'4.1 Comptes 2020 natures'!S95/'4.1 Comptes 2020 natures'!S2","v":{"v":133.7041547277937,"d":"133.70"}},{"$f":"'4.1 Comptes 2020 natures'!T95/'4.1 Comptes 2020 natures'!T2","v":{"v":187.41563318777293,"d":"187.42"}},{"$f":"'4.1 Comptes 2020 natures'!U95/'4.1 Comptes 2020 natures'!U2","v":{"v":119.29945098039217,"d":"119.30"}},{"$f":"'4.1 Comptes 2020 natures'!V95/'4.1 Comptes 2020 natures'!V2","v":{"v":101.16422018348624,"d":"101.16"}},{"$f":"'4.1 Comptes 2020 natures'!W95/'4.1 Comptes 2020 natures'!W2","v":{"v":11.152442006269593,"d":"11.15"}},{"$f":"'4.1 Comptes 2020 natures'!X95/'4.1 Comptes 2020 natures'!X2","v":{"v":30.874228395061728,"d":"30.87"}},{"$f":"'4.1 Comptes 2020 natures'!Y95/'4.1 Comptes 2020 natures'!Y2","v":{"v":63.78972712680578,"d":"63.79"}},{"$f":"'4.1 Comptes 2020 natures'!Z95/'4.1 Comptes 2020 natures'!Z2","v":{"v":12.015379581151832,"d":"12.02"}},{"$f":"'4.1 Comptes 2020 natures'!AA95/'4.1 Comptes 2020 natures'!AA2","v":{"v":69.6375,"d":"69.64"}},{"$f":"'4.1 Comptes 2020 natures'!AB95/'4.1 Comptes 2020 natures'!AB2","v":{"v":34.763087248322144,"d":"34.76"}},{"$f":"'4.1 Comptes 2020 natures'!AC95/'4.1 Comptes 2020 natures'!AC2","v":{"v":105.3390503875969,"d":"105.34"}},{"$f":"'4.1 Comptes 2020 natures'!AD95/'4.1 Comptes 2020 natures'!AD2","v":{"v":55.17921013412817,"d":"55.18"}},{"$f":"'4.1 Comptes 2020 natures'!AE95/'4.1 Comptes 2020 natures'!AE2","v":{"v":46.119143356643356,"d":"46.12"}},{"$f":"'4.1 Comptes 2020 natures'!AF95/'4.1 Comptes 2020 natures'!AF2","v":{"v":35.08316326530612,"d":"35.08"}},{"$f":"'4.1 Comptes 2020 natures'!AG95/'4.1 Comptes 2020 natures'!AG2","v":{"v":7.449164054336468,"d":"7.45"}},{"$f":"'4.1 Comptes 2020 natures'!AH95/'4.1 Comptes 2020 natures'!AH2","v":{"v":26.998933078393883,"d":"27.00"}},{"$f":"'4.1 Comptes 2020 natures'!AI95/'4.1 Comptes 2020 natures'!AI2","v":{"v":161.62907488986787,"d":"161.63"}},{"$f":"'4.1 Comptes 2020 natures'!AJ95/'4.1 Comptes 2020 natures'!AJ2","v":{"v":73.89961832061068,"d":"73.90"}},{"$f":"'4.1 Comptes 2020 natures'!AK95/'4.1 Comptes 2020 natures'!AK2","v":{"v":17.91820580474934,"d":"17.92"}},{"$f":"'4.1 Comptes 2020 natures'!AL95/'4.1 Comptes 2020 natures'!AL2","v":{"v":41.85989427312776,"d":"41.86"}},{"$f":"'4.1 Comptes 2020 natures'!AM95/'4.1 Comptes 2020 natures'!AM2","v":{"v":6.534045124899275,"d":"6.53"}},{"$f":"'4.1 Comptes 2020 natures'!AN95/'4.1 Comptes 2020 natures'!AN2","v":{"v":35.11890756302521,"d":"35.12"}},{"$f":"'4.1 Comptes 2020 natures'!AO95/'4.1 Comptes 2020 natures'!AO2","v":{"v":39.46711297071129,"d":"39.47"}},{"$f":"'4.1 Comptes 2020 natures'!AP95/'4.1 Comptes 2020 natures'!AP2","v":{"v":92.4233785822021,"d":"92.42"}},{"$f":"'4.1 Comptes 2020 natures'!AQ95/'4.1 Comptes 2020 natures'!AQ2","v":{"v":48.87139534883721,"d":"48.87"}},{"$f":"'4.1 Comptes 2020 natures'!AR95/'4.1 Comptes 2020 natures'!AR2","v":{"v":26.82185273159145,"d":"26.82"}},{"$f":"'4.1 Comptes 2020 natures'!AS95/'4.1 Comptes 2020 natures'!AS2","v":{"v":19.410810810810812,"d":"19.41"}},{"$f":"'4.1 Comptes 2020 natures'!AT95/'4.1 Comptes 2020 natures'!AT2","v":{"v":3.910068093385214,"d":"3.91"}},{"$f":"'4.1 Comptes 2020 natures'!AU95/'4.1 Comptes 2020 natures'!AU2","v":{"v":75.60175159235669,"d":"75.60"}},{"$f":"'4.1 Comptes 2020 natures'!AV95/'4.1 Comptes 2020 natures'!AV2","v":{"v":2.0582083333333334,"d":"2.06"}},{"$f":"'4.1 Comptes 2020 natures'!AW95/'4.1 Comptes 2020 natures'!AW2","v":{"v":1.7970860927152317,"d":"1.80"}},{"$f":"'4.1 Comptes 2020 natures'!AX95/'4.1 Comptes 2020 natures'!AX2","v":{"v":26.817292817679558,"d":"26.82"}},{"$f":"'4.1 Comptes 2020 natures'!AY95/'4.1 Comptes 2020 natures'!AY2","v":{"v":1.723342939481268,"d":"1.72"}},{"$f":"'4.1 Comptes 2020 natures'!AZ95/'4.1 Comptes 2020 natures'!AZ2","v":{"v":34.847159763313606,"d":"34.85"}},{"$f":"'4.1 Comptes 2020 natures'!BA95/'4.1 Comptes 2020 natures'!BA2","v":{"v":36.325581395348834,"d":"36.33"}},{"$f":"'4.1 Comptes 2020 natures'!BB95/'4.1 Comptes 2020 natures'!BB2","v":{"v":34.4952098540146,"d":"34.50"}},{"$f":"'4.1 Comptes 2020 natures'!BC95/'4.1 Comptes 2020 natures'!BC2","v":{"v":2.6242021276595744,"d":"2.62"}},{"$f":"'4.1 Comptes 2020 natures'!BD95/'4.1 Comptes 2020 natures'!BD2","v":{"v":68.14952129313025,"d":"68.15"}},{"$f":"'4.1 Comptes 2020 natures'!BE95/'4.1 Comptes 2020 natures'!BE2","v":{"v":66.85857142857144,"d":"66.86"}},{"v":2620.426461710555,"d":"2,620.43"},{"v":1214.0155829313853,"d":"1,214.02"},{"v":722.7772798382248,"d":"722.78"},{"v":683.633598940944,"d":"683.63"}]
[null,null,427,"Amendes",{"$f":"'4.1 Comptes 2020 natures'!E96/'4.1 Comptes 2020 natures'!E2","v":{"v":0.23835319609967498,"d":"0.24"}},{"$f":"'4.1 Comptes 2020 natures'!F96/'4.1 Comptes 2020 natures'!F2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!G96/'4.1 Comptes 2020 natures'!G2","v":{"v":0.20618556701030927,"d":"0.21"}},{"$f":"'4.1 Comptes 2020 natures'!H96/'4.1 Comptes 2020 natures'!H2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!I96/'4.1 Comptes 2020 natures'!I2","v":{"v":0.8427430459928394,"d":"0.84"}},{"$f":"'4.1 Comptes 2020 natures'!J96/'4.1 Comptes 2020 natures'!J2","v":{"v":0.3622094778146695,"d":"0.36"}},{"$f":"'4.1 Comptes 2020 natures'!K96/'4.1 Comptes 2020 natures'!K2","v":{"v":0.15128593040847202,"d":"0.15"}},{"$f":"'4.1 Comptes 2020 natures'!L96/'4.1 Comptes 2020 natures'!L2","v":{"v":9.937240450150579,"d":"9.94"}},{"$f":"'4.1 Comptes 2020 natures'!M96/'4.1 Comptes 2020 natures'!M2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!N96/'4.1 Comptes 2020 natures'!N2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!O96/'4.1 Comptes 2020 natures'!O2","v":{"v":1.7369750244174689,"d":"1.74"}},{"$f":"'4.1 Comptes 2020 natures'!P96/'4.1 Comptes 2020 natures'!P2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!Q96/'4.1 Comptes 2020 natures'!Q2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!R96/'4.1 Comptes 2020 natures'!R2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!S96/'4.1 Comptes 2020 natures'!S2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!T96/'4.1 Comptes 2020 natures'!T2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!U96/'4.1 Comptes 2020 natures'!U2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!V96/'4.1 Comptes 2020 natures'!V2","v":{"v":1.6055045871559632,"d":"1.61"}},{"$f":"'4.1 Comptes 2020 natures'!W96/'4.1 Comptes 2020 natures'!W2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!X96/'4.1 Comptes 2020 natures'!X2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!Y96/'4.1 Comptes 2020 natures'!Y2","v":{"v":0.16051364365971107,"d":"0.16"}},{"$f":"'4.1 Comptes 2020 natures'!Z96/'4.1 Comptes 2020 natures'!Z2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AA96/'4.1 Comptes 2020 natures'!AA2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AB96/'4.1 Comptes 2020 natures'!AB2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AC96/'4.1 Comptes 2020 natures'!AC2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AD96/'4.1 Comptes 2020 natures'!AD2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AE96/'4.1 Comptes 2020 natures'!AE2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AF96/'4.1 Comptes 2020 natures'!AF2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AG96/'4.1 Comptes 2020 natures'!AG2","v":{"v":0.15673981191222572,"d":"0.16"}},{"$f":"'4.1 Comptes 2020 natures'!AH96/'4.1 Comptes 2020 natures'!AH2","v":{"v":4.04397705544933,"d":"4.04"}},{"$f":"'4.1 Comptes 2020 natures'!AI96/'4.1 Comptes 2020 natures'!AI2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AJ96/'4.1 Comptes 2020 natures'!AJ2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AK96/'4.1 Comptes 2020 natures'!AK2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AL96/'4.1 Comptes 2020 natures'!AL2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AM96/'4.1 Comptes 2020 natures'!AM2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AN96/'4.1 Comptes 2020 natures'!AN2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AO96/'4.1 Comptes 2020 natures'!AO2","v":{"v":0.20920502092050208,"d":"0.21"}},{"$f":"'4.1 Comptes 2020 natures'!AP96/'4.1 Comptes 2020 natures'!AP2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AQ96/'4.1 Comptes 2020 natures'!AQ2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AR96/'4.1 Comptes 2020 natures'!AR2","v":{"v":0.14410134600158353,"d":"0.14"}},{"$f":"'4.1 Comptes 2020 natures'!AS96/'4.1 Comptes 2020 natures'!AS2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AT96/'4.1 Comptes 2020 natures'!AT2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AU96/'4.1 Comptes 2020 natures'!AU2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AV96/'4.1 Comptes 2020 natures'!AV2","v":{"v":0.4066666666666667,"d":"0.41"}},{"$f":"'4.1 Comptes 2020 natures'!AW96/'4.1 Comptes 2020 natures'!AW2","v":{"v":2.384105960264901,"d":"2.38"}},{"$f":"'4.1 Comptes 2020 natures'!AX96/'4.1 Comptes 2020 natures'!AX2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AY96/'4.1 Comptes 2020 natures'!AY2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AZ96/'4.1 Comptes 2020 natures'!AZ2","v":{"v":0.5268639053254438,"d":"0.53"}},{"$f":"'4.1 Comptes 2020 natures'!BA96/'4.1 Comptes 2020 natures'!BA2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!BB96/'4.1 Comptes 2020 natures'!BB2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!BC96/'4.1 Comptes 2020 natures'!BC2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!BD96/'4.1 Comptes 2020 natures'!BD2","v":{"v":16.45847839602114,"d":"16.46"}},{"$f":"'4.1 Comptes 2020 natures'!BE96/'4.1 Comptes 2020 natures'!BE2","v":{"v":0,"d":"0.00"}},{"v":39.57114908527148,"d":"39.57"},{"v":15.080497279049975,"d":"15.08"},{"v":4.361230511021267,"d":"4.36"},{"v":20.129421295200235,"d":"20.13"}]
[null,null,429,"Autres taxes et compensations",{"$f":"'4.1 Comptes 2020 natures'!E97/'4.1 Comptes 2020 natures'!E2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!F97/'4.1 Comptes 2020 natures'!F2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!G97/'4.1 Comptes 2020 natures'!G2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!H97/'4.1 Comptes 2020 natures'!H2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!I97/'4.1 Comptes 2020 natures'!I2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!J97/'4.1 Comptes 2020 natures'!J2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!K97/'4.1 Comptes 2020 natures'!K2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!L97/'4.1 Comptes 2020 natures'!L2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!M97/'4.1 Comptes 2020 natures'!M2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!N97/'4.1 Comptes 2020 natures'!N2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!O97/'4.1 Comptes 2020 natures'!O2","v":{"v":0.20142318961908748,"d":"0.20"}},{"$f":"'4.1 Comptes 2020 natures'!P97/'4.1 Comptes 2020 natures'!P2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!Q97/'4.1 Comptes 2020 natures'!Q2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!R97/'4.1 Comptes 2020 natures'!R2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!S97/'4.1 Comptes 2020 natures'!S2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!T97/'4.1 Comptes 2020 natures'!T2","v":{"v":0.20378457059679767,"d":"0.20"}},{"$f":"'4.1 Comptes 2020 natures'!U97/'4.1 Comptes 2020 natures'!U2","v":{"v":5.719019607843137,"d":"5.72"}},{"$f":"'4.1 Comptes 2020 natures'!V97/'4.1 Comptes 2020 natures'!V2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!W97/'4.1 Comptes 2020 natures'!W2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!X97/'4.1 Comptes 2020 natures'!X2","v":{"v":2.2569444444444446,"d":"2.26"}},{"$f":"'4.1 Comptes 2020 natures'!Y97/'4.1 Comptes 2020 natures'!Y2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!Z97/'4.1 Comptes 2020 natures'!Z2","v":{"v":52.71007853403141,"d":"52.71"}},{"$f":"'4.1 Comptes 2020 natures'!AA97/'4.1 Comptes 2020 natures'!AA2","v":{"v":22.349999999999998,"d":"22.35"}},{"$f":"'4.1 Comptes 2020 natures'!AB97/'4.1 Comptes 2020 natures'!AB2","v":{"v":4.907382550335571,"d":"4.91"}},{"$f":"'4.1 Comptes 2020 natures'!AC97/'4.1 Comptes 2020 natures'!AC2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AD97/'4.1 Comptes 2020 natures'!AD2","v":{"v":1.57973174366617,"d":"1.58"}},{"$f":"'4.1 Comptes 2020 natures'!AE97/'4.1 Comptes 2020 natures'!AE2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AF97/'4.1 Comptes 2020 natures'!AF2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AG97/'4.1 Comptes 2020 natures'!AG2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AH97/'4.1 Comptes 2020 natures'!AH2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AI97/'4.1 Comptes 2020 natures'!AI2","v":{"v":21.98127753303965,"d":"21.98"}},{"$f":"'4.1 Comptes 2020 natures'!AJ97/'4.1 Comptes 2020 natures'!AJ2","v":{"v":38.530534351145036,"d":"38.53"}},{"$f":"'4.1 Comptes 2020 natures'!AK97/'4.1 Comptes 2020 natures'!AK2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AL97/'4.1 Comptes 2020 natures'!AL2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AM97/'4.1 Comptes 2020 natures'!AM2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AN97/'4.1 Comptes 2020 natures'!AN2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AO97/'4.1 Comptes 2020 natures'!AO2","v":{"v":6.840543933054393,"d":"6.84"}},{"$f":"'4.1 Comptes 2020 natures'!AP97/'4.1 Comptes 2020 natures'!AP2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AQ97/'4.1 Comptes 2020 natures'!AQ2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AR97/'4.1 Comptes 2020 natures'!AR2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AS97/'4.1 Comptes 2020 natures'!AS2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AT97/'4.1 Comptes 2020 natures'!AT2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AU97/'4.1 Comptes 2020 natures'!AU2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AV97/'4.1 Comptes 2020 natures'!AV2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AW97/'4.1 Comptes 2020 natures'!AW2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AX97/'4.1 Comptes 2020 natures'!AX2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AY97/'4.1 Comptes 2020 natures'!AY2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AZ97/'4.1 Comptes 2020 natures'!AZ2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!BA97/'4.1 Comptes 2020 natures'!BA2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!BB97/'4.1 Comptes 2020 natures'!BB2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!BC97/'4.1 Comptes 2020 natures'!BC2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!BD97/'4.1 Comptes 2020 natures'!BD2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!BE97/'4.1 Comptes 2020 natures'!BE2","v":{"v":0,"d":"0.00"}},{"v":157.2807204577757,"d":"157.28"},{"v":6.124227368059022,"d":"6.12"},{"v":144.31594915666227,"d":"144.32"},{"v":6.840543933054393,"d":"6.84"}]
[]
[null,43,null,"Revenus divers",{"$f":"E100+E101+E102+E103","v":{"v":0,"d":"0.00"}},{"$f":"F100+F101+F102+F103","v":{"v":11.771481481481482,"d":"11.77"}},{"v":0.6350515463917525,"d":"0.64"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0.0453857791225416,"d":"0.05"},{"v":120.00290378823901,"d":"120.00"},{"v":2.961269146608315,"d":"2.96"},{"v":152.8156779661017,"d":"152.82"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":2.514701601164483,"d":"2.51"},{"v":0.4235294117647059,"d":"0.42"},{"v":2.358142201834862,"d":"2.36"},{"v":0.9622257053291536,"d":"0.96"},{"v":0.5401234567901234,"d":"0.54"},{"v":0.09630818619582665,"d":"0.10"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":5.972818791946309,"d":"5.97"},{"v":0,"d":"0.00"},{"v":3.843517138599106,"d":"3.84"},{"v":14.053234265734265,"d":"14.05"},{"v":0,"d":"0.00"},{"v":6.738714733542319,"d":"6.74"},{"v":15.748642447418737,"d":"15.75"},{"v":5.075991189427313,"d":"5.08"},{"v":40.29732824427481,"d":"40.30"},{"v":46.2096253298153,"d":"46.21"},{"v":27.547400881057268,"d":"27.55"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0.4346793349168646,"d":"0.43"},{"v":0.14704054054054055,"d":"0.15"},{"v":2.057392996108949,"d":"2.06"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":2.119205298013245,"d":"2.12"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":465.372391462419,"d":"465.37"},{"v":294.490368628038,"d":"294.49"},{"v":92.36667845392881,"d":"92.37"},{"v":78.51534438045216,"d":"78.52"}]
[null,null,430,"Revenus divers d'exploitation",{"$f":"'4.1 Comptes 2020 natures'!E100/'4.1 Comptes 2020 natures'!E2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!F100/'4.1 Comptes 2020 natures'!F2","v":{"v":11.771481481481482,"d":"11.77"}},{"$f":"'4.1 Comptes 2020 natures'!G100/'4.1 Comptes 2020 natures'!G2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!H100/'4.1 Comptes 2020 natures'!H2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!I100/'4.1 Comptes 2020 natures'!I2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!J100/'4.1 Comptes 2020 natures'!J2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!K100/'4.1 Comptes 2020 natures'!K2","v":{"v":0.0453857791225416,"d":"0.05"}},{"$f":"'4.1 Comptes 2020 natures'!L100/'4.1 Comptes 2020 natures'!L2","v":{"v":120.00290378823901,"d":"120.00"}},{"$f":"'4.1 Comptes 2020 natures'!M100/'4.1 Comptes 2020 natures'!M2","v":{"v":2.961269146608315,"d":"2.96"}},{"$f":"'4.1 Comptes 2020 natures'!N100/'4.1 Comptes 2020 natures'!N2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!O100/'4.1 Comptes 2020 natures'!O2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!P100/'4.1 Comptes 2020 natures'!P2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!Q100/'4.1 Comptes 2020 natures'!Q2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!R100/'4.1 Comptes 2020 natures'!R2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!S100/'4.1 Comptes 2020 natures'!S2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!T100/'4.1 Comptes 2020 natures'!T2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!U100/'4.1 Comptes 2020 natures'!U2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!V100/'4.1 Comptes 2020 natures'!V2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!W100/'4.1 Comptes 2020 natures'!W2","v":{"v":0.9622257053291536,"d":"0.96"}},{"$f":"'4.1 Comptes 2020 natures'!X100/'4.1 Comptes 2020 natures'!X2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!Y100/'4.1 Comptes 2020 natures'!Y2","v":{"v":0.09630818619582665,"d":"0.10"}},{"$f":"'4.1 Comptes 2020 natures'!Z100/'4.1 Comptes 2020 natures'!Z2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AA100/'4.1 Comptes 2020 natures'!AA2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AB100/'4.1 Comptes 2020 natures'!AB2","v":{"v":4.759731543624161,"d":"4.76"}},{"$f":"'4.1 Comptes 2020 natures'!AC100/'4.1 Comptes 2020 natures'!AC2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AD100/'4.1 Comptes 2020 natures'!AD2","v":{"v":3.843517138599106,"d":"3.84"}},{"$f":"'4.1 Comptes 2020 natures'!AE100/'4.1 Comptes 2020 natures'!AE2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AF100/'4.1 Comptes 2020 natures'!AF2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AG100/'4.1 Comptes 2020 natures'!AG2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AH100/'4.1 Comptes 2020 natures'!AH2","v":{"v":15.748642447418737,"d":"15.75"}},{"$f":"'4.1 Comptes 2020 natures'!AI100/'4.1 Comptes 2020 natures'!AI2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AJ100/'4.1 Comptes 2020 natures'!AJ2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AK100/'4.1 Comptes 2020 natures'!AK2","v":{"v":46.2096253298153,"d":"46.21"}},{"$f":"'4.1 Comptes 2020 natures'!AL100/'4.1 Comptes 2020 natures'!AL2","v":{"v":27.547400881057268,"d":"27.55"}},{"$f":"'4.1 Comptes 2020 natures'!AM100/'4.1 Comptes 2020 natures'!AM2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AN100/'4.1 Comptes 2020 natures'!AN2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AO100/'4.1 Comptes 2020 natures'!AO2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AP100/'4.1 Comptes 2020 natures'!AP2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AQ100/'4.1 Comptes 2020 natures'!AQ2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AR100/'4.1 Comptes 2020 natures'!AR2","v":{"v":0.4346793349168646,"d":"0.43"}},{"$f":"'4.1 Comptes 2020 natures'!AS100/'4.1 Comptes 2020 natures'!AS2","v":{"v":0.14704054054054055,"d":"0.15"}},{"$f":"'4.1 Comptes 2020 natures'!AT100/'4.1 Comptes 2020 natures'!AT2","v":{"v":2.057392996108949,"d":"2.06"}},{"$f":"'4.1 Comptes 2020 natures'!AU100/'4.1 Comptes 2020 natures'!AU2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AV100/'4.1 Comptes 2020 natures'!AV2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AW100/'4.1 Comptes 2020 natures'!AW2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AX100/'4.1 Comptes 2020 natures'!AX2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AY100/'4.1 Comptes 2020 natures'!AY2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AZ100/'4.1 Comptes 2020 natures'!AZ2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!BA100/'4.1 Comptes 2020 natures'!BA2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!BB100/'4.1 Comptes 2020 natures'!BB2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!BC100/'4.1 Comptes 2020 natures'!BC2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!BD100/'4.1 Comptes 2020 natures'!BD2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!BE100/'4.1 Comptes 2020 natures'!BE2","v":{"v":0,"d":"0.00"}},{"$f":"SUM(E100:BE100)","v":{"v":236.58760429905723,"d":"236.59"}},{"$f":"SUM(E100:W100)","v":{"v":135.7432659007805,"d":"135.74"}},{"$f":"SUM(X100:AJ100)","v":{"v":24.448199315837833,"d":"24.45"}},{"$f":"SUM(AK100:BE100)","v":{"v":76.39613908243892,"d":"76.40"}}]
[null,null,431,"Inscriptions de prestations propres portées à l'actif",{"$f":"'4.1 Comptes 2020 natures'!E101/'4.1 Comptes 2020 natures'!E2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!F101/'4.1 Comptes 2020 natures'!F2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!G101/'4.1 Comptes 2020 natures'!G2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!H101/'4.1 Comptes 2020 natures'!H2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!I101/'4.1 Comptes 2020 natures'!I2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!J101/'4.1 Comptes 2020 natures'!J2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!K101/'4.1 Comptes 2020 natures'!K2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!L101/'4.1 Comptes 2020 natures'!L2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!M101/'4.1 Comptes 2020 natures'!M2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!N101/'4.1 Comptes 2020 natures'!N2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!O101/'4.1 Comptes 2020 natures'!O2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!P101/'4.1 Comptes 2020 natures'!P2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!Q101/'4.1 Comptes 2020 natures'!Q2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!R101/'4.1 Comptes 2020 natures'!R2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!S101/'4.1 Comptes 2020 natures'!S2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!T101/'4.1 Comptes 2020 natures'!T2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!U101/'4.1 Comptes 2020 natures'!U2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!V101/'4.1 Comptes 2020 natures'!V2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!W101/'4.1 Comptes 2020 natures'!W2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!X101/'4.1 Comptes 2020 natures'!X2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!Y101/'4.1 Comptes 2020 natures'!Y2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!Z101/'4.1 Comptes 2020 natures'!Z2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AA101/'4.1 Comptes 2020 natures'!AA2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AB101/'4.1 Comptes 2020 natures'!AB2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AC101/'4.1 Comptes 2020 natures'!AC2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AD101/'4.1 Comptes 2020 natures'!AD2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AE101/'4.1 Comptes 2020 natures'!AE2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AF101/'4.1 Comptes 2020 natures'!AF2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AG101/'4.1 Comptes 2020 natures'!AG2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AH101/'4.1 Comptes 2020 natures'!AH2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AI101/'4.1 Comptes 2020 natures'!AI2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AJ101/'4.1 Comptes 2020 natures'!AJ2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AK101/'4.1 Comptes 2020 natures'!AK2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AL101/'4.1 Comptes 2020 natures'!AL2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AM101/'4.1 Comptes 2020 natures'!AM2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AN101/'4.1 Comptes 2020 natures'!AN2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AO101/'4.1 Comptes 2020 natures'!AO2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AP101/'4.1 Comptes 2020 natures'!AP2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AQ101/'4.1 Comptes 2020 natures'!AQ2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AR101/'4.1 Comptes 2020 natures'!AR2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AS101/'4.1 Comptes 2020 natures'!AS2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AT101/'4.1 Comptes 2020 natures'!AT2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AU101/'4.1 Comptes 2020 natures'!AU2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AV101/'4.1 Comptes 2020 natures'!AV2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AW101/'4.1 Comptes 2020 natures'!AW2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AX101/'4.1 Comptes 2020 natures'!AX2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AY101/'4.1 Comptes 2020 natures'!AY2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AZ101/'4.1 Comptes 2020 natures'!AZ2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!BA101/'4.1 Comptes 2020 natures'!BA2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!BB101/'4.1 Comptes 2020 natures'!BB2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!BC101/'4.1 Comptes 2020 natures'!BC2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!BD101/'4.1 Comptes 2020 natures'!BD2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!BE101/'4.1 Comptes 2020 natures'!BE2","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,432,"Variation de stock",{"$f":"'4.1 Comptes 2020 natures'!E102/'4.1 Comptes 2020 natures'!E2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!F102/'4.1 Comptes 2020 natures'!F2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!G102/'4.1 Comptes 2020 natures'!G2","v":{"v":0.6350515463917525,"d":"0.64"}},{"$f":"'4.1 Comptes 2020 natures'!H102/'4.1 Comptes 2020 natures'!H2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!I102/'4.1 Comptes 2020 natures'!I2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!J102/'4.1 Comptes 2020 natures'!J2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!K102/'4.1 Comptes 2020 natures'!K2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!L102/'4.1 Comptes 2020 natures'!L2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!M102/'4.1 Comptes 2020 natures'!M2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!N102/'4.1 Comptes 2020 natures'!N2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!O102/'4.1 Comptes 2020 natures'!O2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!P102/'4.1 Comptes 2020 natures'!P2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!Q102/'4.1 Comptes 2020 natures'!Q2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!R102/'4.1 Comptes 2020 natures'!R2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!S102/'4.1 Comptes 2020 natures'!S2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!T102/'4.1 Comptes 2020 natures'!T2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!U102/'4.1 Comptes 2020 natures'!U2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!V102/'4.1 Comptes 2020 natures'!V2","v":{"v":-0.6464449541284404,"d":"-0.65"}},{"$f":"'4.1 Comptes 2020 natures'!W102/'4.1 Comptes 2020 natures'!W2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!X102/'4.1 Comptes 2020 natures'!X2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!Y102/'4.1 Comptes 2020 natures'!Y2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!Z102/'4.1 Comptes 2020 natures'!Z2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AA102/'4.1 Comptes 2020 natures'!AA2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AB102/'4.1 Comptes 2020 natures'!AB2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AC102/'4.1 Comptes 2020 natures'!AC2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AD102/'4.1 Comptes 2020 natures'!AD2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AE102/'4.1 Comptes 2020 natures'!AE2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AF102/'4.1 Comptes 2020 natures'!AF2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AG102/'4.1 Comptes 2020 natures'!AG2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AH102/'4.1 Comptes 2020 natures'!AH2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AI102/'4.1 Comptes 2020 natures'!AI2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AJ102/'4.1 Comptes 2020 natures'!AJ2","v":{"v":38.61450381679389,"d":"38.61"}},{"$f":"'4.1 Comptes 2020 natures'!AK102/'4.1 Comptes 2020 natures'!AK2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AL102/'4.1 Comptes 2020 natures'!AL2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AM102/'4.1 Comptes 2020 natures'!AM2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AN102/'4.1 Comptes 2020 natures'!AN2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AO102/'4.1 Comptes 2020 natures'!AO2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AP102/'4.1 Comptes 2020 natures'!AP2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AQ102/'4.1 Comptes 2020 natures'!AQ2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AR102/'4.1 Comptes 2020 natures'!AR2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AS102/'4.1 Comptes 2020 natures'!AS2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AT102/'4.1 Comptes 2020 natures'!AT2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AU102/'4.1 Comptes 2020 natures'!AU2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AV102/'4.1 Comptes 2020 natures'!AV2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AW102/'4.1 Comptes 2020 natures'!AW2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AX102/'4.1 Comptes 2020 natures'!AX2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AY102/'4.1 Comptes 2020 natures'!AY2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AZ102/'4.1 Comptes 2020 natures'!AZ2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!BA102/'4.1 Comptes 2020 natures'!BA2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!BB102/'4.1 Comptes 2020 natures'!BB2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!BC102/'4.1 Comptes 2020 natures'!BC2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!BD102/'4.1 Comptes 2020 natures'!BD2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!BE102/'4.1 Comptes 2020 natures'!BE2","v":{"v":0,"d":"0.00"}},{"v":38.6031104090572,"d":"38.60"},{"v":-0.011393407736687844,"d":"-0.01"},{"v":38.61450381679389,"d":"38.61"},{"v":0,"d":"0.00"}]
[null,null,439,"Autres revenus divers",{"$f":"'4.1 Comptes 2020 natures'!E103/'4.1 Comptes 2020 natures'!E2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!F103/'4.1 Comptes 2020 natures'!F2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!G103/'4.1 Comptes 2020 natures'!G2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!H103/'4.1 Comptes 2020 natures'!H2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!I103/'4.1 Comptes 2020 natures'!I2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!J103/'4.1 Comptes 2020 natures'!J2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!K103/'4.1 Comptes 2020 natures'!K2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!L103/'4.1 Comptes 2020 natures'!L2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!M103/'4.1 Comptes 2020 natures'!M2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!N103/'4.1 Comptes 2020 natures'!N2","v":{"v":152.8156779661017,"d":"152.82"}},{"$f":"'4.1 Comptes 2020 natures'!O103/'4.1 Comptes 2020 natures'!O2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!P103/'4.1 Comptes 2020 natures'!P2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!Q103/'4.1 Comptes 2020 natures'!Q2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!R103/'4.1 Comptes 2020 natures'!R2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!S103/'4.1 Comptes 2020 natures'!S2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!T103/'4.1 Comptes 2020 natures'!T2","v":{"v":2.514701601164483,"d":"2.51"}},{"$f":"'4.1 Comptes 2020 natures'!U103/'4.1 Comptes 2020 natures'!U2","v":{"v":0.4235294117647059,"d":"0.42"}},{"$f":"'4.1 Comptes 2020 natures'!V103/'4.1 Comptes 2020 natures'!V2","v":{"v":3.0045871559633026,"d":"3.00"}},{"$f":"'4.1 Comptes 2020 natures'!W103/'4.1 Comptes 2020 natures'!W2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!X103/'4.1 Comptes 2020 natures'!X2","v":{"v":0.5401234567901234,"d":"0.54"}},{"$f":"'4.1 Comptes 2020 natures'!Y103/'4.1 Comptes 2020 natures'!Y2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!Z103/'4.1 Comptes 2020 natures'!Z2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AA103/'4.1 Comptes 2020 natures'!AA2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AB103/'4.1 Comptes 2020 natures'!AB2","v":{"v":1.2130872483221478,"d":"1.21"}},{"$f":"'4.1 Comptes 2020 natures'!AC103/'4.1 Comptes 2020 natures'!AC2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AD103/'4.1 Comptes 2020 natures'!AD2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AE103/'4.1 Comptes 2020 natures'!AE2","v":{"v":14.053234265734265,"d":"14.05"}},{"$f":"'4.1 Comptes 2020 natures'!AF103/'4.1 Comptes 2020 natures'!AF2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AG103/'4.1 Comptes 2020 natures'!AG2","v":{"v":6.738714733542319,"d":"6.74"}},{"$f":"'4.1 Comptes 2020 natures'!AH103/'4.1 Comptes 2020 natures'!AH2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AI103/'4.1 Comptes 2020 natures'!AI2","v":{"v":5.075991189427313,"d":"5.08"}},{"$f":"'4.1 Comptes 2020 natures'!AJ103/'4.1 Comptes 2020 natures'!AJ2","v":{"v":1.6828244274809159,"d":"1.68"}},{"$f":"'4.1 Comptes 2020 natures'!AK103/'4.1 Comptes 2020 natures'!AK2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AL103/'4.1 Comptes 2020 natures'!AL2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AM103/'4.1 Comptes 2020 natures'!AM2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AN103/'4.1 Comptes 2020 natures'!AN2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AO103/'4.1 Comptes 2020 natures'!AO2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AP103/'4.1 Comptes 2020 natures'!AP2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AQ103/'4.1 Comptes 2020 natures'!AQ2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AR103/'4.1 Comptes 2020 natures'!AR2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AS103/'4.1 Comptes 2020 natures'!AS2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AT103/'4.1 Comptes 2020 natures'!AT2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AU103/'4.1 Comptes 2020 natures'!AU2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AV103/'4.1 Comptes 2020 natures'!AV2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AW103/'4.1 Comptes 2020 natures'!AW2","v":{"v":2.119205298013245,"d":"2.12"}},{"$f":"'4.1 Comptes 2020 natures'!AX103/'4.1 Comptes 2020 natures'!AX2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AY103/'4.1 Comptes 2020 natures'!AY2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AZ103/'4.1 Comptes 2020 natures'!AZ2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!BA103/'4.1 Comptes 2020 natures'!BA2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!BB103/'4.1 Comptes 2020 natures'!BB2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!BC103/'4.1 Comptes 2020 natures'!BC2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!BD103/'4.1 Comptes 2020 natures'!BD2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!BE103/'4.1 Comptes 2020 natures'!BE2","v":{"v":0,"d":"0.00"}},{"v":190.18167675430453,"d":"190.18"},{"v":158.7584961349942,"d":"158.76"},{"v":29.303975321297084,"d":"29.30"},{"v":2.119205298013245,"d":"2.12"}]
[]
[null,44,null,"Revenus financiers",{"$f":"E106+E107+E108+E109+E110+E111+E112+E113+E114+E115","v":{"v":51.74122426868906,"d":"51.74"}},{"$f":"F106+F107+F108+F109+F110+F111+F112+F113+F114+F115","v":{"v":130.5404814814815,"d":"130.54"}},{"v":236.48307216494845,"d":"236.48"},{"v":298.7709865470852,"d":"298.77"},{"v":184.4964059487744,"d":"184.50"},{"v":100.46572290974947,"d":"100.47"},{"v":99.40364977307111,"d":"99.40"},{"v":243.26463781898875,"d":"243.26"},{"v":58.069204959883294,"d":"58.07"},{"v":162.89406779661016,"d":"162.89"},{"v":65.12958839123762,"d":"65.13"},{"v":130.87973484848487,"d":"130.88"},{"v":168.9362962962963,"d":"168.94"},{"v":73.39342168674699,"d":"73.39"},{"v":83.67521489971347,"d":"83.68"},{"v":115.28828238719069,"d":"115.29"},{"v":207.11274509803923,"d":"207.11"},{"v":131.60993119266055,"d":"131.61"},{"v":145.38536677115988,"d":"145.39"},{"v":200.10111111111112,"d":"200.10"},{"v":82.89105136436596,"d":"82.89"},{"v":95.94998036649214,"d":"95.95"},{"v":418.03520833333334,"d":"418.04"},{"v":210.43624161073825,"d":"210.44"},{"v":143.53288759689923,"d":"143.53"},{"v":387.47921013412815,"d":"387.48"},{"v":119.08405594405595,"d":"119.08"},{"v":299.2481632653062,"d":"299.25"},{"v":111.26317136886102,"d":"111.26"},{"v":171.3471778202677,"d":"171.35"},{"v":115.97744493392071,"d":"115.98"},{"v":354.80992366412215,"d":"354.81"},{"v":65.79135092348284,"d":"65.79"},{"v":519.6256828193832,"d":"519.63"},{"v":136.1956486704271,"d":"136.20"},{"v":221.57025210084035,"d":"221.57"},{"v":290.1690543933055,"d":"290.17"},{"v":182.1979939668175,"d":"182.20"},{"v":60.84052713178295,"d":"60.84"},{"v":510.8137371338084,"d":"510.81"},{"v":322.3844054054054,"d":"322.38"},{"v":211.57499027237355,"d":"211.57"},{"v":139.64777070063695,"d":"139.65"},{"v":181.15376250000003,"d":"181.15"},{"v":80.81452980132451,"d":"80.81"},{"v":94.22950276243094,"d":"94.23"},{"v":171.79769452449565,"d":"171.80"},{"v":104.88588165680471,"d":"104.89"},{"v":117.58392764857881,"d":"117.58"},{"v":264.5419708029197,"d":"264.54"},{"v":75.57712765957447,"d":"75.58"},{"v":380.1864236866646,"d":"380.19"},{"v":149.5376607142857,"d":"149.54"},{"v":9678.815558029757,"d":"9,678.82"},{"v":2687.5400352408114,"d":"2,687.54"},{"v":2710.1556275136018,"d":"2,710.16"},{"v":4281.119895275343,"d":"4,281.12"}]
[null,null,440,"Revenus des intérets",{"$f":"'4.1 Comptes 2020 natures'!E106/'4.1 Comptes 2020 natures'!E2","v":{"v":25.371939328277357,"d":"25.37"}},{"$f":"'4.1 Comptes 2020 natures'!F106/'4.1 Comptes 2020 natures'!F2","v":{"v":53.799740740740745,"d":"53.80"}},{"$f":"'4.1 Comptes 2020 natures'!G106/'4.1 Comptes 2020 natures'!G2","v":{"v":17.360288659793813,"d":"17.36"}},{"$f":"'4.1 Comptes 2020 natures'!H106/'4.1 Comptes 2020 natures'!H2","v":{"v":18.356188340807176,"d":"18.36"}},{"$f":"'4.1 Comptes 2020 natures'!I106/'4.1 Comptes 2020 natures'!I2","v":{"v":42.18439823740016,"d":"42.18"}},{"$f":"'4.1 Comptes 2020 natures'!J106/'4.1 Comptes 2020 natures'!J2","v":{"v":39.169224268035016,"d":"39.17"}},{"$f":"'4.1 Comptes 2020 natures'!K106/'4.1 Comptes 2020 natures'!K2","v":{"v":15.603725416036308,"d":"15.60"}},{"$f":"'4.1 Comptes 2020 natures'!L106/'4.1 Comptes 2020 natures'!L2","v":{"v":72.48266524013314,"d":"72.48"}},{"$f":"'4.1 Comptes 2020 natures'!M106/'4.1 Comptes 2020 natures'!M2","v":{"v":32.06526622902991,"d":"32.07"}},{"$f":"'4.1 Comptes 2020 natures'!N106/'4.1 Comptes 2020 natures'!N2","v":{"v":1.0296610169491525,"d":"1.03"}},{"$f":"'4.1 Comptes 2020 natures'!O106/'4.1 Comptes 2020 natures'!O2","v":{"v":18.96773266359704,"d":"18.97"}},{"$f":"'4.1 Comptes 2020 natures'!P106/'4.1 Comptes 2020 natures'!P2","v":{"v":17.189583333333335,"d":"17.19"}},{"$f":"'4.1 Comptes 2020 natures'!Q106/'4.1 Comptes 2020 natures'!Q2","v":{"v":39.07824074074074,"d":"39.08"}},{"$f":"'4.1 Comptes 2020 natures'!R106/'4.1 Comptes 2020 natures'!R2","v":{"v":0.38137349397590364,"d":"0.38"}},{"$f":"'4.1 Comptes 2020 natures'!S106/'4.1 Comptes 2020 natures'!S2","v":{"v":17.314183381088824,"d":"17.31"}},{"$f":"'4.1 Comptes 2020 natures'!T106/'4.1 Comptes 2020 natures'!T2","v":{"v":27.43966521106259,"d":"27.44"}},{"$f":"'4.1 Comptes 2020 natures'!U106/'4.1 Comptes 2020 natures'!U2","v":{"v":24.37549019607843,"d":"24.38"}},{"$f":"'4.1 Comptes 2020 natures'!V106/'4.1 Comptes 2020 natures'!V2","v":{"v":23.82323394495413,"d":"23.82"}},{"$f":"'4.1 Comptes 2020 natures'!W106/'4.1 Comptes 2020 natures'!W2","v":{"v":25.013260188087774,"d":"25.01"}},{"$f":"'4.1 Comptes 2020 natures'!X106/'4.1 Comptes 2020 natures'!X2","v":{"v":10.097870370370371,"d":"10.10"}},{"$f":"'4.1 Comptes 2020 natures'!Y106/'4.1 Comptes 2020 natures'!Y2","v":{"v":33.2080658105939,"d":"33.21"}},{"$f":"'4.1 Comptes 2020 natures'!Z106/'4.1 Comptes 2020 natures'!Z2","v":{"v":23.7992277486911,"d":"23.80"}},{"$f":"'4.1 Comptes 2020 natures'!AA106/'4.1 Comptes 2020 natures'!AA2","v":{"v":5.856041666666666,"d":"5.86"}},{"$f":"'4.1 Comptes 2020 natures'!AB106/'4.1 Comptes 2020 natures'!AB2","v":{"v":40.50335570469799,"d":"40.50"}},{"$f":"'4.1 Comptes 2020 natures'!AC106/'4.1 Comptes 2020 natures'!AC2","v":{"v":16.652848837209305,"d":"16.65"}},{"$f":"'4.1 Comptes 2020 natures'!AD106/'4.1 Comptes 2020 natures'!AD2","v":{"v":172.40096870342774,"d":"172.40"}},{"$f":"'4.1 Comptes 2020 natures'!AE106/'4.1 Comptes 2020 natures'!AE2","v":{"v":18.113776223776224,"d":"18.11"}},{"$f":"'4.1 Comptes 2020 natures'!AF106/'4.1 Comptes 2020 natures'!AF2","v":{"v":0.6055102040816326,"d":"0.61"}},{"$f":"'4.1 Comptes 2020 natures'!AG106/'4.1 Comptes 2020 natures'!AG2","v":{"v":15.616327063740858,"d":"15.62"}},{"$f":"'4.1 Comptes 2020 natures'!AH106/'4.1 Comptes 2020 natures'!AH2","v":{"v":15.771460803059274,"d":"15.77"}},{"$f":"'4.1 Comptes 2020 natures'!AI106/'4.1 Comptes 2020 natures'!AI2","v":{"v":54.47422907488987,"d":"54.47"}},{"$f":"'4.1 Comptes 2020 natures'!AJ106/'4.1 Comptes 2020 natures'!AJ2","v":{"v":31.870992366412217,"d":"31.87"}},{"$f":"'4.1 Comptes 2020 natures'!AK106/'4.1 Comptes 2020 natures'!AK2","v":{"v":55.85369920844327,"d":"55.85"}},{"$f":"'4.1 Comptes 2020 natures'!AL106/'4.1 Comptes 2020 natures'!AL2","v":{"v":57.393964757709256,"d":"57.39"}},{"$f":"'4.1 Comptes 2020 natures'!AM106/'4.1 Comptes 2020 natures'!AM2","v":{"v":34.45028203062047,"d":"34.45"}},{"$f":"'4.1 Comptes 2020 natures'!AN106/'4.1 Comptes 2020 natures'!AN2","v":{"v":58.0181512605042,"d":"58.02"}},{"$f":"'4.1 Comptes 2020 natures'!AO106/'4.1 Comptes 2020 natures'!AO2","v":{"v":23.727297071129705,"d":"23.73"}},{"$f":"'4.1 Comptes 2020 natures'!AP106/'4.1 Comptes 2020 natures'!AP2","v":{"v":39.075444947209654,"d":"39.08"}},{"$f":"'4.1 Comptes 2020 natures'!AQ106/'4.1 Comptes 2020 natures'!AQ2","v":{"v":27.062232558139534,"d":"27.06"}},{"$f":"'4.1 Comptes 2020 natures'!AR106/'4.1 Comptes 2020 natures'!AR2","v":{"v":24.67631037212985,"d":"24.68"}},{"$f":"'4.1 Comptes 2020 natures'!AS106/'4.1 Comptes 2020 natures'!AS2","v":{"v":58.219743243243244,"d":"58.22"}},{"$f":"'4.1 Comptes 2020 natures'!AT106/'4.1 Comptes 2020 natures'!AT2","v":{"v":64.20334630350195,"d":"64.20"}},{"$f":"'4.1 Comptes 2020 natures'!AU106/'4.1 Comptes 2020 natures'!AU2","v":{"v":15.657165605095543,"d":"15.66"}},{"$f":"'4.1 Comptes 2020 natures'!AV106/'4.1 Comptes 2020 natures'!AV2","v":{"v":21.58696666666667,"d":"21.59"}},{"$f":"'4.1 Comptes 2020 natures'!AW106/'4.1 Comptes 2020 natures'!AW2","v":{"v":20.491774834437088,"d":"20.49"}},{"$f":"'4.1 Comptes 2020 natures'!AX106/'4.1 Comptes 2020 natures'!AX2","v":{"v":19.611270718232042,"d":"19.61"}},{"$f":"'4.1 Comptes 2020 natures'!AY106/'4.1 Comptes 2020 natures'!AY2","v":{"v":24.219308357348705,"d":"24.22"}},{"$f":"'4.1 Comptes 2020 natures'!AZ106/'4.1 Comptes 2020 natures'!AZ2","v":{"v":30.886887573964493,"d":"30.89"}},{"$f":"'4.1 Comptes 2020 natures'!BA106/'4.1 Comptes 2020 natures'!BA2","v":{"v":31.508992248062015,"d":"31.51"}},{"$f":"'4.1 Comptes 2020 natures'!BB106/'4.1 Comptes 2020 natures'!BB2","v":{"v":35.41970802919708,"d":"35.42"}},{"$f":"'4.1 Comptes 2020 natures'!BC106/'4.1 Comptes 2020 natures'!BC2","v":{"v":19.68005319148936,"d":"19.68"}},{"$f":"'4.1 Comptes 2020 natures'!BD106/'4.1 Comptes 2020 natures'!BD2","v":{"v":41.73878147342244,"d":"41.74"}},{"$f":"'4.1 Comptes 2020 natures'!BE106/'4.1 Comptes 2020 natures'!BE2","v":{"v":41.48033928571429,"d":"41.48"}},{"$f":"SUM(E106:BE106)","v":{"v":1694.938254944,"d":"1,694.94"}},{"$f":"SUM(E106:W106)","v":{"v":511.00586063012156,"d":"511.01"}},{"$f":"SUM(X106:AJ106)","v":{"v":438.9706745776171,"d":"438.97"}},{"$f":"SUM(AK106:BE106)","v":{"v":744.9617197362609,"d":"744.96"}}]
[null,null,441,"Gains réalisés du PF",{"$f":"'4.1 Comptes 2020 natures'!E107/'4.1 Comptes 2020 natures'!E2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!F107/'4.1 Comptes 2020 natures'!F2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!G107/'4.1 Comptes 2020 natures'!G2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!H107/'4.1 Comptes 2020 natures'!H2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!I107/'4.1 Comptes 2020 natures'!I2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!J107/'4.1 Comptes 2020 natures'!J2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!K107/'4.1 Comptes 2020 natures'!K2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!L107/'4.1 Comptes 2020 natures'!L2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!M107/'4.1 Comptes 2020 natures'!M2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!N107/'4.1 Comptes 2020 natures'!N2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!O107/'4.1 Comptes 2020 natures'!O2","v":{"v":0.7785684386772709,"d":"0.78"}},{"$f":"'4.1 Comptes 2020 natures'!P107/'4.1 Comptes 2020 natures'!P2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!Q107/'4.1 Comptes 2020 natures'!Q2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!R107/'4.1 Comptes 2020 natures'!R2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!S107/'4.1 Comptes 2020 natures'!S2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!T107/'4.1 Comptes 2020 natures'!T2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!U107/'4.1 Comptes 2020 natures'!U2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!V107/'4.1 Comptes 2020 natures'!V2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!W107/'4.1 Comptes 2020 natures'!W2","v":{"v":27.035799373040753,"d":"27.04"}},{"$f":"'4.1 Comptes 2020 natures'!X107/'4.1 Comptes 2020 natures'!X2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!Y107/'4.1 Comptes 2020 natures'!Y2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!Z107/'4.1 Comptes 2020 natures'!Z2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AA107/'4.1 Comptes 2020 natures'!AA2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AB107/'4.1 Comptes 2020 natures'!AB2","v":{"v":4.966442953020135,"d":"4.97"}},{"$f":"'4.1 Comptes 2020 natures'!AC107/'4.1 Comptes 2020 natures'!AC2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AD107/'4.1 Comptes 2020 natures'!AD2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AE107/'4.1 Comptes 2020 natures'!AE2","v":{"v":81.56468531468532,"d":"81.56"}},{"$f":"'4.1 Comptes 2020 natures'!AF107/'4.1 Comptes 2020 natures'!AF2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AG107/'4.1 Comptes 2020 natures'!AG2","v":{"v":1.677115987460815,"d":"1.68"}},{"$f":"'4.1 Comptes 2020 natures'!AH107/'4.1 Comptes 2020 natures'!AH2","v":{"v":58.355850860420645,"d":"58.36"}},{"$f":"'4.1 Comptes 2020 natures'!AI107/'4.1 Comptes 2020 natures'!AI2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AJ107/'4.1 Comptes 2020 natures'!AJ2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AK107/'4.1 Comptes 2020 natures'!AK2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AL107/'4.1 Comptes 2020 natures'!AL2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AM107/'4.1 Comptes 2020 natures'!AM2","v":{"v":1.1281224818694602,"d":"1.13"}},{"$f":"'4.1 Comptes 2020 natures'!AN107/'4.1 Comptes 2020 natures'!AN2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AO107/'4.1 Comptes 2020 natures'!AO2","v":{"v":63.08786610878661,"d":"63.09"}},{"$f":"'4.1 Comptes 2020 natures'!AP107/'4.1 Comptes 2020 natures'!AP2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AQ107/'4.1 Comptes 2020 natures'!AQ2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AR107/'4.1 Comptes 2020 natures'!AR2","v":{"v":34.093428345209816,"d":"34.09"}},{"$f":"'4.1 Comptes 2020 natures'!AS107/'4.1 Comptes 2020 natures'!AS2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AT107/'4.1 Comptes 2020 natures'!AT2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AU107/'4.1 Comptes 2020 natures'!AU2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AV107/'4.1 Comptes 2020 natures'!AV2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AW107/'4.1 Comptes 2020 natures'!AW2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AX107/'4.1 Comptes 2020 natures'!AX2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AY107/'4.1 Comptes 2020 natures'!AY2","v":{"v":11.613832853025936,"d":"11.61"}},{"$f":"'4.1 Comptes 2020 natures'!AZ107/'4.1 Comptes 2020 natures'!AZ2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!BA107/'4.1 Comptes 2020 natures'!BA2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!BB107/'4.1 Comptes 2020 natures'!BB2","v":{"v":22.51140510948905,"d":"22.51"}},{"$f":"'4.1 Comptes 2020 natures'!BC107/'4.1 Comptes 2020 natures'!BC2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!BD107/'4.1 Comptes 2020 natures'!BD2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!BE107/'4.1 Comptes 2020 natures'!BE2","v":{"v":0,"d":"0.00"}},{"v":306.8131178256858,"d":"306.81"},{"v":27.814367811718025,"d":"27.81"},{"v":146.5640951155869,"d":"146.56"},{"v":132.43465489838087,"d":"132.43"}]
[null,null,442,"Revenus de participations du PF",{"$f":"'4.1 Comptes 2020 natures'!E108/'4.1 Comptes 2020 natures'!E2","v":{"v":0.06511375947995666,"d":"0.07"}},{"$f":"'4.1 Comptes 2020 natures'!F108/'4.1 Comptes 2020 natures'!F2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!G108/'4.1 Comptes 2020 natures'!G2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!H108/'4.1 Comptes 2020 natures'!H2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!I108/'4.1 Comptes 2020 natures'!I2","v":{"v":1.6595979069126963,"d":"1.66"}},{"$f":"'4.1 Comptes 2020 natures'!J108/'4.1 Comptes 2020 natures'!J2","v":{"v":0.011168125565952309,"d":"0.01"}},{"$f":"'4.1 Comptes 2020 natures'!K108/'4.1 Comptes 2020 natures'!K2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!L108/'4.1 Comptes 2020 natures'!L2","v":{"v":4.490212394991282,"d":"4.49"}},{"$f":"'4.1 Comptes 2020 natures'!M108/'4.1 Comptes 2020 natures'!M2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!N108/'4.1 Comptes 2020 natures'!N2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!O108/'4.1 Comptes 2020 natures'!O2","v":{"v":0.5131156690386494,"d":"0.51"}},{"$f":"'4.1 Comptes 2020 natures'!P108/'4.1 Comptes 2020 natures'!P2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!Q108/'4.1 Comptes 2020 natures'!Q2","v":{"v":0.32101851851851854,"d":"0.32"}},{"$f":"'4.1 Comptes 2020 natures'!R108/'4.1 Comptes 2020 natures'!R2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!S108/'4.1 Comptes 2020 natures'!S2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!T108/'4.1 Comptes 2020 natures'!T2","v":{"v":0.47307132459970885,"d":"0.47"}},{"$f":"'4.1 Comptes 2020 natures'!U108/'4.1 Comptes 2020 natures'!U2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!V108/'4.1 Comptes 2020 natures'!V2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!W108/'4.1 Comptes 2020 natures'!W2","v":{"v":0.06878369905956112,"d":"0.07"}},{"$f":"'4.1 Comptes 2020 natures'!X108/'4.1 Comptes 2020 natures'!X2","v":{"v":0.015432098765432098,"d":"0.02"}},{"$f":"'4.1 Comptes 2020 natures'!Y108/'4.1 Comptes 2020 natures'!Y2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!Z108/'4.1 Comptes 2020 natures'!Z2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AA108/'4.1 Comptes 2020 natures'!AA2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AB108/'4.1 Comptes 2020 natures'!AB2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AC108/'4.1 Comptes 2020 natures'!AC2","v":{"v":1.7054263565891472,"d":"1.71"}},{"$f":"'4.1 Comptes 2020 natures'!AD108/'4.1 Comptes 2020 natures'!AD2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AE108/'4.1 Comptes 2020 natures'!AE2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AF108/'4.1 Comptes 2020 natures'!AF2","v":{"v":22.458979591836734,"d":"22.46"}},{"$f":"'4.1 Comptes 2020 natures'!AG108/'4.1 Comptes 2020 natures'!AG2","v":{"v":3.874085684430512,"d":"3.87"}},{"$f":"'4.1 Comptes 2020 natures'!AH108/'4.1 Comptes 2020 natures'!AH2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AI108/'4.1 Comptes 2020 natures'!AI2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AJ108/'4.1 Comptes 2020 natures'!AJ2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AK108/'4.1 Comptes 2020 natures'!AK2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AL108/'4.1 Comptes 2020 natures'!AL2","v":{"v":14.288986784140969,"d":"14.29"}},{"$f":"'4.1 Comptes 2020 natures'!AM108/'4.1 Comptes 2020 natures'!AM2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AN108/'4.1 Comptes 2020 natures'!AN2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AO108/'4.1 Comptes 2020 natures'!AO2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AP108/'4.1 Comptes 2020 natures'!AP2","v":{"v":0.030165912518853696,"d":"0.03"}},{"$f":"'4.1 Comptes 2020 natures'!AQ108/'4.1 Comptes 2020 natures'!AQ2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AR108/'4.1 Comptes 2020 natures'!AR2","v":{"v":5.508313539192399,"d":"5.51"}},{"$f":"'4.1 Comptes 2020 natures'!AS108/'4.1 Comptes 2020 natures'!AS2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AT108/'4.1 Comptes 2020 natures'!AT2","v":{"v":0.36964980544747084,"d":"0.37"}},{"$f":"'4.1 Comptes 2020 natures'!AU108/'4.1 Comptes 2020 natures'!AU2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AV108/'4.1 Comptes 2020 natures'!AV2","v":{"v":0.690625,"d":"0.69"}},{"$f":"'4.1 Comptes 2020 natures'!AW108/'4.1 Comptes 2020 natures'!AW2","v":{"v":2.5514304635761587,"d":"2.55"}},{"$f":"'4.1 Comptes 2020 natures'!AX108/'4.1 Comptes 2020 natures'!AX2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AY108/'4.1 Comptes 2020 natures'!AY2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AZ108/'4.1 Comptes 2020 natures'!AZ2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!BA108/'4.1 Comptes 2020 natures'!BA2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!BB108/'4.1 Comptes 2020 natures'!BB2","v":{"v":0.27577554744525545,"d":"0.28"}},{"$f":"'4.1 Comptes 2020 natures'!BC108/'4.1 Comptes 2020 natures'!BC2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!BD108/'4.1 Comptes 2020 natures'!BD2","v":{"v":3.501981659931613,"d":"3.50"}},{"$f":"'4.1 Comptes 2020 natures'!BE108/'4.1 Comptes 2020 natures'!BE2","v":{"v":0.03571428571428571,"d":"0.04"}},{"v":62.90864812775516,"d":"62.91"},{"v":7.602081398166325,"d":"7.60"},{"v":28.053923731621826,"d":"28.05"},{"v":27.252642997967005,"d":"27.25"}]
[null,null,443,"Revenus des biens-fonds, des bâtiments et immeubles du PF",{"$f":"'4.1 Comptes 2020 natures'!E109/'4.1 Comptes 2020 natures'!E2","v":{"v":24.909534127843987,"d":"24.91"}},{"$f":"'4.1 Comptes 2020 natures'!F109/'4.1 Comptes 2020 natures'!F2","v":{"v":72.96296296296296,"d":"72.96"}},{"$f":"'4.1 Comptes 2020 natures'!G109/'4.1 Comptes 2020 natures'!G2","v":{"v":219.12278350515464,"d":"219.12"}},{"$f":"'4.1 Comptes 2020 natures'!H109/'4.1 Comptes 2020 natures'!H2","v":{"v":168.3071748878924,"d":"168.31"}},{"$f":"'4.1 Comptes 2020 natures'!I109/'4.1 Comptes 2020 natures'!I2","v":{"v":106.15229964197191,"d":"106.15"}},{"$f":"'4.1 Comptes 2020 natures'!J109/'4.1 Comptes 2020 natures'!J2","v":{"v":39.38424388771506,"d":"39.38"}},{"$f":"'4.1 Comptes 2020 natures'!K109/'4.1 Comptes 2020 natures'!K2","v":{"v":49.223524962178516,"d":"49.22"}},{"$f":"'4.1 Comptes 2020 natures'!L109/'4.1 Comptes 2020 natures'!L2","v":{"v":45.20863449041053,"d":"45.21"}},{"$f":"'4.1 Comptes 2020 natures'!M109/'4.1 Comptes 2020 natures'!M2","v":{"v":15.139970824215903,"d":"15.14"}},{"$f":"'4.1 Comptes 2020 natures'!N109/'4.1 Comptes 2020 natures'!N2","v":{"v":161.01694915254237,"d":"161.02"}},{"$f":"'4.1 Comptes 2020 natures'!O109/'4.1 Comptes 2020 natures'!O2","v":{"v":17.948227989395843,"d":"17.95"}},{"$f":"'4.1 Comptes 2020 natures'!P109/'4.1 Comptes 2020 natures'!P2","v":{"v":52.10227272727273,"d":"52.10"}},{"$f":"'4.1 Comptes 2020 natures'!Q109/'4.1 Comptes 2020 natures'!Q2","v":{"v":93.88888888888889,"d":"93.89"}},{"$f":"'4.1 Comptes 2020 natures'!R109/'4.1 Comptes 2020 natures'!R2","v":{"v":69.10843373493977,"d":"69.11"}},{"$f":"'4.1 Comptes 2020 natures'!S109/'4.1 Comptes 2020 natures'!S2","v":{"v":32.664756446991404,"d":"32.66"}},{"$f":"'4.1 Comptes 2020 natures'!T109/'4.1 Comptes 2020 natures'!T2","v":{"v":80.59243085880641,"d":"80.59"}},{"$f":"'4.1 Comptes 2020 natures'!U109/'4.1 Comptes 2020 natures'!U2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!V109/'4.1 Comptes 2020 natures'!V2","v":{"v":54.13990825688074,"d":"54.14"}},{"$f":"'4.1 Comptes 2020 natures'!W109/'4.1 Comptes 2020 natures'!W2","v":{"v":39.791065830721,"d":"39.79"}},{"$f":"'4.1 Comptes 2020 natures'!X109/'4.1 Comptes 2020 natures'!X2","v":{"v":44.22839506172839,"d":"44.23"}},{"$f":"'4.1 Comptes 2020 natures'!Y109/'4.1 Comptes 2020 natures'!Y2","v":{"v":34.28170144462279,"d":"34.28"}},{"$f":"'4.1 Comptes 2020 natures'!Z109/'4.1 Comptes 2020 natures'!Z2","v":{"v":6.2859947643979055,"d":"6.29"}},{"$f":"'4.1 Comptes 2020 natures'!AA109/'4.1 Comptes 2020 natures'!AA2","v":{"v":145.14583333333334,"d":"145.15"}},{"$f":"'4.1 Comptes 2020 natures'!AB109/'4.1 Comptes 2020 natures'!AB2","v":{"v":164.96644295302013,"d":"164.97"}},{"$f":"'4.1 Comptes 2020 natures'!AC109/'4.1 Comptes 2020 natures'!AC2","v":{"v":24.038953488372094,"d":"24.04"}},{"$f":"'4.1 Comptes 2020 natures'!AD109/'4.1 Comptes 2020 natures'!AD2","v":{"v":119.225782414307,"d":"119.23"}},{"$f":"'4.1 Comptes 2020 natures'!AE109/'4.1 Comptes 2020 natures'!AE2","v":{"v":3.6888111888111887,"d":"3.69"}},{"$f":"'4.1 Comptes 2020 natures'!AF109/'4.1 Comptes 2020 natures'!AF2","v":{"v":177.94897959183675,"d":"177.95"}},{"$f":"'4.1 Comptes 2020 natures'!AG109/'4.1 Comptes 2020 natures'!AG2","v":{"v":48.99866771159874,"d":"49.00"}},{"$f":"'4.1 Comptes 2020 natures'!AH109/'4.1 Comptes 2020 natures'!AH2","v":{"v":17.645965583173997,"d":"17.65"}},{"$f":"'4.1 Comptes 2020 natures'!AI109/'4.1 Comptes 2020 natures'!AI2","v":{"v":0.2045374449339207,"d":"0.20"}},{"$f":"'4.1 Comptes 2020 natures'!AJ109/'4.1 Comptes 2020 natures'!AJ2","v":{"v":318.3587786259542,"d":"318.36"}},{"$f":"'4.1 Comptes 2020 natures'!AK109/'4.1 Comptes 2020 natures'!AK2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AL109/'4.1 Comptes 2020 natures'!AL2","v":{"v":214.8386784140969,"d":"214.84"}},{"$f":"'4.1 Comptes 2020 natures'!AM109/'4.1 Comptes 2020 natures'!AM2","v":{"v":61.05318291700242,"d":"61.05"}},{"$f":"'4.1 Comptes 2020 natures'!AN109/'4.1 Comptes 2020 natures'!AN2","v":{"v":90.21596638655463,"d":"90.22"}},{"$f":"'4.1 Comptes 2020 natures'!AO109/'4.1 Comptes 2020 natures'!AO2","v":{"v":171.07129707112972,"d":"171.07"}},{"$f":"'4.1 Comptes 2020 natures'!AP109/'4.1 Comptes 2020 natures'!AP2","v":{"v":39.14358974358974,"d":"39.14"}},{"$f":"'4.1 Comptes 2020 natures'!AQ109/'4.1 Comptes 2020 natures'!AQ2","v":{"v":6.501627906976744,"d":"6.50"}},{"$f":"'4.1 Comptes 2020 natures'!AR109/'4.1 Comptes 2020 natures'!AR2","v":{"v":346.7045684877276,"d":"346.70"}},{"$f":"'4.1 Comptes 2020 natures'!AS109/'4.1 Comptes 2020 natures'!AS2","v":{"v":14.246486486486486,"d":"14.25"}},{"$f":"'4.1 Comptes 2020 natures'!AT109/'4.1 Comptes 2020 natures'!AT2","v":{"v":80.53501945525292,"d":"80.54"}},{"$f":"'4.1 Comptes 2020 natures'!AU109/'4.1 Comptes 2020 natures'!AU2","v":{"v":81.65605095541402,"d":"81.66"}},{"$f":"'4.1 Comptes 2020 natures'!AV109/'4.1 Comptes 2020 natures'!AV2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AW109/'4.1 Comptes 2020 natures'!AW2","v":{"v":14.592516556291391,"d":"14.59"}},{"$f":"'4.1 Comptes 2020 natures'!AX109/'4.1 Comptes 2020 natures'!AX2","v":{"v":13.439226519337016,"d":"13.44"}},{"$f":"'4.1 Comptes 2020 natures'!AY109/'4.1 Comptes 2020 natures'!AY2","v":{"v":113.2671469740634,"d":"113.27"}},{"$f":"'4.1 Comptes 2020 natures'!AZ109/'4.1 Comptes 2020 natures'!AZ2","v":{"v":39.643964497041424,"d":"39.64"}},{"$f":"'4.1 Comptes 2020 natures'!BA109/'4.1 Comptes 2020 natures'!BA2","v":{"v":84.6795865633075,"d":"84.68"}},{"$f":"'4.1 Comptes 2020 natures'!BB109/'4.1 Comptes 2020 natures'!BB2","v":{"v":103.38275547445255,"d":"103.38"}},{"$f":"'4.1 Comptes 2020 natures'!BC109/'4.1 Comptes 2020 natures'!BC2","v":{"v":15.957446808510639,"d":"15.96"}},{"$f":"'4.1 Comptes 2020 natures'!BD109/'4.1 Comptes 2020 natures'!BD2","v":{"v":40.65158532794529,"d":"40.65"}},{"$f":"'4.1 Comptes 2020 natures'!BE109/'4.1 Comptes 2020 natures'!BE2","v":{"v":89.0617857142857,"d":"89.06"}},{"v":4067.3253890423416,"d":"4,067.33"},{"v":1341.664063176785,"d":"1,341.66"},{"v":1105.0188436060905,"d":"1,105.02"},{"v":1620.6424822594663,"d":"1,620.64"}]
[null,null,444,"Réévaluations des immobilisations du PF",{"$f":"'4.1 Comptes 2020 natures'!E110/'4.1 Comptes 2020 natures'!E2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!F110/'4.1 Comptes 2020 natures'!F2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!G110/'4.1 Comptes 2020 natures'!G2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!H110/'4.1 Comptes 2020 natures'!H2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!I110/'4.1 Comptes 2020 natures'!I2","v":{"v":16.843844670889563,"d":"16.84"}},{"$f":"'4.1 Comptes 2020 natures'!J110/'4.1 Comptes 2020 natures'!J2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!K110/'4.1 Comptes 2020 natures'!K2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!L110/'4.1 Comptes 2020 natures'!L2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!M110/'4.1 Comptes 2020 natures'!M2","v":{"v":0.10211524434719182,"d":"0.10"}},{"$f":"'4.1 Comptes 2020 natures'!N110/'4.1 Comptes 2020 natures'!N2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!O110/'4.1 Comptes 2020 natures'!O2","v":{"v":3.1031114831868285,"d":"3.10"}},{"$f":"'4.1 Comptes 2020 natures'!P110/'4.1 Comptes 2020 natures'!P2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!Q110/'4.1 Comptes 2020 natures'!Q2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!R110/'4.1 Comptes 2020 natures'!R2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!S110/'4.1 Comptes 2020 natures'!S2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!T110/'4.1 Comptes 2020 natures'!T2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!U110/'4.1 Comptes 2020 natures'!U2","v":{"v":58.03921568627451,"d":"58.04"}},{"$f":"'4.1 Comptes 2020 natures'!V110/'4.1 Comptes 2020 natures'!V2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!W110/'4.1 Comptes 2020 natures'!W2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!X110/'4.1 Comptes 2020 natures'!X2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!Y110/'4.1 Comptes 2020 natures'!Y2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!Z110/'4.1 Comptes 2020 natures'!Z2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AA110/'4.1 Comptes 2020 natures'!AA2","v":{"v":2.0833333333333335,"d":"2.08"}},{"$f":"'4.1 Comptes 2020 natures'!AB110/'4.1 Comptes 2020 natures'!AB2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AC110/'4.1 Comptes 2020 natures'!AC2","v":{"v":21.550387596899224,"d":"21.55"}},{"$f":"'4.1 Comptes 2020 natures'!AD110/'4.1 Comptes 2020 natures'!AD2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AE110/'4.1 Comptes 2020 natures'!AE2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AF110/'4.1 Comptes 2020 natures'!AF2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AG110/'4.1 Comptes 2020 natures'!AG2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AH110/'4.1 Comptes 2020 natures'!AH2","v":{"v":10.263862332695984,"d":"10.26"}},{"$f":"'4.1 Comptes 2020 natures'!AI110/'4.1 Comptes 2020 natures'!AI2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AJ110/'4.1 Comptes 2020 natures'!AJ2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AK110/'4.1 Comptes 2020 natures'!AK2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AL110/'4.1 Comptes 2020 natures'!AL2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AM110/'4.1 Comptes 2020 natures'!AM2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AN110/'4.1 Comptes 2020 natures'!AN2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AO110/'4.1 Comptes 2020 natures'!AO2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AP110/'4.1 Comptes 2020 natures'!AP2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AQ110/'4.1 Comptes 2020 natures'!AQ2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AR110/'4.1 Comptes 2020 natures'!AR2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AS110/'4.1 Comptes 2020 natures'!AS2","v":{"v":189.22432432432433,"d":"189.22"}},{"$f":"'4.1 Comptes 2020 natures'!AT110/'4.1 Comptes 2020 natures'!AT2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AU110/'4.1 Comptes 2020 natures'!AU2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AV110/'4.1 Comptes 2020 natures'!AV2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AW110/'4.1 Comptes 2020 natures'!AW2","v":{"v":29.456953642384107,"d":"29.46"}},{"$f":"'4.1 Comptes 2020 natures'!AX110/'4.1 Comptes 2020 natures'!AX2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AY110/'4.1 Comptes 2020 natures'!AY2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AZ110/'4.1 Comptes 2020 natures'!AZ2","v":{"v":15.857988165680473,"d":"15.86"}},{"$f":"'4.1 Comptes 2020 natures'!BA110/'4.1 Comptes 2020 natures'!BA2","v":{"v":0.10335917312661498,"d":"0.10"}},{"$f":"'4.1 Comptes 2020 natures'!BB110/'4.1 Comptes 2020 natures'!BB2","v":{"v":10.145985401459853,"d":"10.15"}},{"$f":"'4.1 Comptes 2020 natures'!BC110/'4.1 Comptes 2020 natures'!BC2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!BD110/'4.1 Comptes 2020 natures'!BD2","v":{"v":126.4554553932235,"d":"126.46"}},{"$f":"'4.1 Comptes 2020 natures'!BE110/'4.1 Comptes 2020 natures'!BE2","v":{"v":0,"d":"0.00"}},{"v":483.2299364478255,"d":"483.23"},{"v":78.0882870846981,"d":"78.09"},{"v":33.89758326292854,"d":"33.90"},{"v":371.2440661001989,"d":"371.24"}]
[null,null,445,"Revenus financiers de prêts et de participation du PA",{"$f":"'4.1 Comptes 2020 natures'!E111/'4.1 Comptes 2020 natures'!E2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!F111/'4.1 Comptes 2020 natures'!F2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!G111/'4.1 Comptes 2020 natures'!G2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!H111/'4.1 Comptes 2020 natures'!H2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!I111/'4.1 Comptes 2020 natures'!I2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!J111/'4.1 Comptes 2020 natures'!J2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!K111/'4.1 Comptes 2020 natures'!K2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!L111/'4.1 Comptes 2020 natures'!L2","v":{"v":13.75320970042796,"d":"13.75"}},{"$f":"'4.1 Comptes 2020 natures'!M111/'4.1 Comptes 2020 natures'!M2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!N111/'4.1 Comptes 2020 natures'!N2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!O111/'4.1 Comptes 2020 natures'!O2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!P111/'4.1 Comptes 2020 natures'!P2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!Q111/'4.1 Comptes 2020 natures'!Q2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!R111/'4.1 Comptes 2020 natures'!R2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!S111/'4.1 Comptes 2020 natures'!S2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!T111/'4.1 Comptes 2020 natures'!T2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!U111/'4.1 Comptes 2020 natures'!U2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!V111/'4.1 Comptes 2020 natures'!V2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!W111/'4.1 Comptes 2020 natures'!W2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!X111/'4.1 Comptes 2020 natures'!X2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!Y111/'4.1 Comptes 2020 natures'!Y2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!Z111/'4.1 Comptes 2020 natures'!Z2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AA111/'4.1 Comptes 2020 natures'!AA2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AB111/'4.1 Comptes 2020 natures'!AB2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AC111/'4.1 Comptes 2020 natures'!AC2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AD111/'4.1 Comptes 2020 natures'!AD2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AE111/'4.1 Comptes 2020 natures'!AE2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AF111/'4.1 Comptes 2020 natures'!AF2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AG111/'4.1 Comptes 2020 natures'!AG2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AH111/'4.1 Comptes 2020 natures'!AH2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AI111/'4.1 Comptes 2020 natures'!AI2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AJ111/'4.1 Comptes 2020 natures'!AJ2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AK111/'4.1 Comptes 2020 natures'!AK2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AL111/'4.1 Comptes 2020 natures'!AL2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AM111/'4.1 Comptes 2020 natures'!AM2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AN111/'4.1 Comptes 2020 natures'!AN2","v":{"v":0.33613445378151263,"d":"0.34"}},{"$f":"'4.1 Comptes 2020 natures'!AO111/'4.1 Comptes 2020 natures'!AO2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AP111/'4.1 Comptes 2020 natures'!AP2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AQ111/'4.1 Comptes 2020 natures'!AQ2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AR111/'4.1 Comptes 2020 natures'!AR2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AS111/'4.1 Comptes 2020 natures'!AS2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AT111/'4.1 Comptes 2020 natures'!AT2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AU111/'4.1 Comptes 2020 natures'!AU2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AV111/'4.1 Comptes 2020 natures'!AV2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AW111/'4.1 Comptes 2020 natures'!AW2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AX111/'4.1 Comptes 2020 natures'!AX2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AY111/'4.1 Comptes 2020 natures'!AY2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AZ111/'4.1 Comptes 2020 natures'!AZ2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!BA111/'4.1 Comptes 2020 natures'!BA2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!BB111/'4.1 Comptes 2020 natures'!BB2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!BC111/'4.1 Comptes 2020 natures'!BC2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!BD111/'4.1 Comptes 2020 natures'!BD2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!BE111/'4.1 Comptes 2020 natures'!BE2","v":{"v":0,"d":"0.00"}},{"v":14.089344154209472,"d":"14.09"},{"v":13.75320970042796,"d":"13.75"},{"v":0,"d":"0.00"},{"v":0.33613445378151263,"d":"0.34"}]
[null,null,446,"Revenus financiers d'entreprises publiques",{"$f":"'4.1 Comptes 2020 natures'!E112/'4.1 Comptes 2020 natures'!E2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!F112/'4.1 Comptes 2020 natures'!F2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!G112/'4.1 Comptes 2020 natures'!G2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!H112/'4.1 Comptes 2020 natures'!H2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!I112/'4.1 Comptes 2020 natures'!I2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!J112/'4.1 Comptes 2020 natures'!J2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!K112/'4.1 Comptes 2020 natures'!K2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!L112/'4.1 Comptes 2020 natures'!L2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!M112/'4.1 Comptes 2020 natures'!M2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!N112/'4.1 Comptes 2020 natures'!N2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!O112/'4.1 Comptes 2020 natures'!O2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!P112/'4.1 Comptes 2020 natures'!P2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!Q112/'4.1 Comptes 2020 natures'!Q2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!R112/'4.1 Comptes 2020 natures'!R2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!S112/'4.1 Comptes 2020 natures'!S2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!T112/'4.1 Comptes 2020 natures'!T2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!U112/'4.1 Comptes 2020 natures'!U2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!V112/'4.1 Comptes 2020 natures'!V2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!W112/'4.1 Comptes 2020 natures'!W2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!X112/'4.1 Comptes 2020 natures'!X2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!Y112/'4.1 Comptes 2020 natures'!Y2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!Z112/'4.1 Comptes 2020 natures'!Z2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AA112/'4.1 Comptes 2020 natures'!AA2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AB112/'4.1 Comptes 2020 natures'!AB2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AC112/'4.1 Comptes 2020 natures'!AC2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AD112/'4.1 Comptes 2020 natures'!AD2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AE112/'4.1 Comptes 2020 natures'!AE2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AF112/'4.1 Comptes 2020 natures'!AF2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AG112/'4.1 Comptes 2020 natures'!AG2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AH112/'4.1 Comptes 2020 natures'!AH2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AI112/'4.1 Comptes 2020 natures'!AI2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AJ112/'4.1 Comptes 2020 natures'!AJ2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AK112/'4.1 Comptes 2020 natures'!AK2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AL112/'4.1 Comptes 2020 natures'!AL2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AM112/'4.1 Comptes 2020 natures'!AM2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AN112/'4.1 Comptes 2020 natures'!AN2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AO112/'4.1 Comptes 2020 natures'!AO2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AP112/'4.1 Comptes 2020 natures'!AP2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AQ112/'4.1 Comptes 2020 natures'!AQ2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AR112/'4.1 Comptes 2020 natures'!AR2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AS112/'4.1 Comptes 2020 natures'!AS2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AT112/'4.1 Comptes 2020 natures'!AT2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AU112/'4.1 Comptes 2020 natures'!AU2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AV112/'4.1 Comptes 2020 natures'!AV2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AW112/'4.1 Comptes 2020 natures'!AW2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AX112/'4.1 Comptes 2020 natures'!AX2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AY112/'4.1 Comptes 2020 natures'!AY2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AZ112/'4.1 Comptes 2020 natures'!AZ2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!BA112/'4.1 Comptes 2020 natures'!BA2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!BB112/'4.1 Comptes 2020 natures'!BB2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!BC112/'4.1 Comptes 2020 natures'!BC2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!BD112/'4.1 Comptes 2020 natures'!BD2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!BE112/'4.1 Comptes 2020 natures'!BE2","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,447,"Revenus des biens-fonds, des bâtiments et immeubles du PA",{"$f":"'4.1 Comptes 2020 natures'!E113/'4.1 Comptes 2020 natures'!E2","v":{"v":1.3946370530877572,"d":"1.39"}},{"$f":"'4.1 Comptes 2020 natures'!F113/'4.1 Comptes 2020 natures'!F2","v":{"v":3.7777777777777777,"d":"3.78"}},{"$f":"'4.1 Comptes 2020 natures'!G113/'4.1 Comptes 2020 natures'!G2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!H113/'4.1 Comptes 2020 natures'!H2","v":{"v":112.10762331838565,"d":"112.11"}},{"$f":"'4.1 Comptes 2020 natures'!I113/'4.1 Comptes 2020 natures'!I2","v":{"v":17.65626549160011,"d":"17.66"}},{"$f":"'4.1 Comptes 2020 natures'!J113/'4.1 Comptes 2020 natures'!J2","v":{"v":21.901086628433443,"d":"21.90"}},{"$f":"'4.1 Comptes 2020 natures'!K113/'4.1 Comptes 2020 natures'!K2","v":{"v":34.57639939485628,"d":"34.58"}},{"$f":"'4.1 Comptes 2020 natures'!L113/'4.1 Comptes 2020 natures'!L2","v":{"v":107.32991599302582,"d":"107.33"}},{"$f":"'4.1 Comptes 2020 natures'!M113/'4.1 Comptes 2020 natures'!M2","v":{"v":10.761852662290298,"d":"10.76"}},{"$f":"'4.1 Comptes 2020 natures'!N113/'4.1 Comptes 2020 natures'!N2","v":{"v":0.847457627118644,"d":"0.85"}},{"$f":"'4.1 Comptes 2020 natures'!O113/'4.1 Comptes 2020 natures'!O2","v":{"v":23.462529649783733,"d":"23.46"}},{"$f":"'4.1 Comptes 2020 natures'!P113/'4.1 Comptes 2020 natures'!P2","v":{"v":61.58787878787879,"d":"61.59"}},{"$f":"'4.1 Comptes 2020 natures'!Q113/'4.1 Comptes 2020 natures'!Q2","v":{"v":35.648148148148145,"d":"35.65"}},{"$f":"'4.1 Comptes 2020 natures'!R113/'4.1 Comptes 2020 natures'!R2","v":{"v":3.9036144578313254,"d":"3.90"}},{"$f":"'4.1 Comptes 2020 natures'!S113/'4.1 Comptes 2020 natures'!S2","v":{"v":33.69627507163324,"d":"33.70"}},{"$f":"'4.1 Comptes 2020 natures'!T113/'4.1 Comptes 2020 natures'!T2","v":{"v":6.78311499272198,"d":"6.78"}},{"$f":"'4.1 Comptes 2020 natures'!U113/'4.1 Comptes 2020 natures'!U2","v":{"v":124.69803921568628,"d":"124.70"}},{"$f":"'4.1 Comptes 2020 natures'!V113/'4.1 Comptes 2020 natures'!V2","v":{"v":53.64678899082569,"d":"53.65"}},{"$f":"'4.1 Comptes 2020 natures'!W113/'4.1 Comptes 2020 natures'!W2","v":{"v":53.47645768025078,"d":"53.48"}},{"$f":"'4.1 Comptes 2020 natures'!X113/'4.1 Comptes 2020 natures'!X2","v":{"v":145.37361111111113,"d":"145.37"}},{"$f":"'4.1 Comptes 2020 natures'!Y113/'4.1 Comptes 2020 natures'!Y2","v":{"v":15.401284109149278,"d":"15.40"}},{"$f":"'4.1 Comptes 2020 natures'!Z113/'4.1 Comptes 2020 natures'!Z2","v":{"v":10.890935863874345,"d":"10.89"}},{"$f":"'4.1 Comptes 2020 natures'!AA113/'4.1 Comptes 2020 natures'!AA2","v":264.95},{"$f":"'4.1 Comptes 2020 natures'!AB113/'4.1 Comptes 2020 natures'!AB2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AC113/'4.1 Comptes 2020 natures'!AC2","v":{"v":79.58527131782945,"d":"79.59"}},{"$f":"'4.1 Comptes 2020 natures'!AD113/'4.1 Comptes 2020 natures'!AD2","v":{"v":95.85245901639344,"d":"95.85"}},{"$f":"'4.1 Comptes 2020 natures'!AE113/'4.1 Comptes 2020 natures'!AE2","v":{"v":15.716783216783217,"d":"15.72"}},{"$f":"'4.1 Comptes 2020 natures'!AF113/'4.1 Comptes 2020 natures'!AF2","v":{"v":98.23469387755102,"d":"98.23"}},{"$f":"'4.1 Comptes 2020 natures'!AG113/'4.1 Comptes 2020 natures'!AG2","v":{"v":41.0953500522466,"d":"41.10"}},{"$f":"'4.1 Comptes 2020 natures'!AH113/'4.1 Comptes 2020 natures'!AH2","v":{"v":69.31003824091778,"d":"69.31"}},{"$f":"'4.1 Comptes 2020 natures'!AI113/'4.1 Comptes 2020 natures'!AI2","v":{"v":61.29867841409691,"d":"61.30"}},{"$f":"'4.1 Comptes 2020 natures'!AJ113/'4.1 Comptes 2020 natures'!AJ2","v":{"v":4.580152671755725,"d":"4.58"}},{"$f":"'4.1 Comptes 2020 natures'!AK113/'4.1 Comptes 2020 natures'!AK2","v":{"v":9.937651715039577,"d":"9.94"}},{"$f":"'4.1 Comptes 2020 natures'!AL113/'4.1 Comptes 2020 natures'!AL2","v":{"v":231.6881938325991,"d":"231.69"}},{"$f":"'4.1 Comptes 2020 natures'!AM113/'4.1 Comptes 2020 natures'!AM2","v":{"v":39.56406124093473,"d":"39.56"}},{"$f":"'4.1 Comptes 2020 natures'!AN113/'4.1 Comptes 2020 natures'!AN2","v":{"v":73,"d":"73.00"}},{"$f":"'4.1 Comptes 2020 natures'!AO113/'4.1 Comptes 2020 natures'!AO2","v":{"v":32.28259414225941,"d":"32.28"}},{"$f":"'4.1 Comptes 2020 natures'!AP113/'4.1 Comptes 2020 natures'!AP2","v":{"v":103.94879336349925,"d":"103.95"}},{"$f":"'4.1 Comptes 2020 natures'!AQ113/'4.1 Comptes 2020 natures'!AQ2","v":{"v":27.276666666666667,"d":"27.28"}},{"$f":"'4.1 Comptes 2020 natures'!AR113/'4.1 Comptes 2020 natures'!AR2","v":{"v":99.8311163895487,"d":"99.83"}},{"$f":"'4.1 Comptes 2020 natures'!AS113/'4.1 Comptes 2020 natures'!AS2","v":{"v":60.69385135135135,"d":"60.69"}},{"$f":"'4.1 Comptes 2020 natures'!AT113/'4.1 Comptes 2020 natures'!AT2","v":{"v":66.46697470817121,"d":"66.47"}},{"$f":"'4.1 Comptes 2020 natures'!AU113/'4.1 Comptes 2020 natures'!AU2","v":{"v":42.038216560509554,"d":"42.04"}},{"$f":"'4.1 Comptes 2020 natures'!AV113/'4.1 Comptes 2020 natures'!AV2","v":{"v":33.832750000000004,"d":"33.83"}},{"$f":"'4.1 Comptes 2020 natures'!AW113/'4.1 Comptes 2020 natures'!AW2","v":{"v":13.721854304635762,"d":"13.72"}},{"$f":"'4.1 Comptes 2020 natures'!AX113/'4.1 Comptes 2020 natures'!AX2","v":{"v":61.17900552486188,"d":"61.18"}},{"$f":"'4.1 Comptes 2020 natures'!AY113/'4.1 Comptes 2020 natures'!AY2","v":{"v":22.697406340057636,"d":"22.70"}},{"$f":"'4.1 Comptes 2020 natures'!AZ113/'4.1 Comptes 2020 natures'!AZ2","v":{"v":18.497041420118343,"d":"18.50"}},{"$f":"'4.1 Comptes 2020 natures'!BA113/'4.1 Comptes 2020 natures'!BA2","v":{"v":0.7751937984496124,"d":"0.78"}},{"$f":"'4.1 Comptes 2020 natures'!BB113/'4.1 Comptes 2020 natures'!BB2","v":{"v":92.80634124087591,"d":"92.81"}},{"$f":"'4.1 Comptes 2020 natures'!BC113/'4.1 Comptes 2020 natures'!BC2","v":{"v":39.93962765957447,"d":"39.94"}},{"$f":"'4.1 Comptes 2020 natures'!BD113/'4.1 Comptes 2020 natures'!BD2","v":{"v":167.72146409698476,"d":"167.72"}},{"$f":"'4.1 Comptes 2020 natures'!BE113/'4.1 Comptes 2020 natures'!BE2","v":{"v":18.959821428571427,"d":"18.96"}},{"v":2866.4037466177538,"d":"2,866.40"},{"v":707.2558629413359,"d":"707.26"},{"v":902.289257891709,"d":"902.29"},{"v":1256.8586257847094,"d":"1,256.86"}]
[null,null,448,"Revenus des biens-fonds loués",{"$f":"'4.1 Comptes 2020 natures'!E114/'4.1 Comptes 2020 natures'!E2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!F114/'4.1 Comptes 2020 natures'!F2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!G114/'4.1 Comptes 2020 natures'!G2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!H114/'4.1 Comptes 2020 natures'!H2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!I114/'4.1 Comptes 2020 natures'!I2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!J114/'4.1 Comptes 2020 natures'!J2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!K114/'4.1 Comptes 2020 natures'!K2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!L114/'4.1 Comptes 2020 natures'!L2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!M114/'4.1 Comptes 2020 natures'!M2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!N114/'4.1 Comptes 2020 natures'!N2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!O114/'4.1 Comptes 2020 natures'!O2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!P114/'4.1 Comptes 2020 natures'!P2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!Q114/'4.1 Comptes 2020 natures'!Q2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!R114/'4.1 Comptes 2020 natures'!R2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!S114/'4.1 Comptes 2020 natures'!S2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!T114/'4.1 Comptes 2020 natures'!T2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!U114/'4.1 Comptes 2020 natures'!U2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!V114/'4.1 Comptes 2020 natures'!V2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!W114/'4.1 Comptes 2020 natures'!W2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!X114/'4.1 Comptes 2020 natures'!X2","v":{"v":0.38580246913580246,"d":"0.39"}},{"$f":"'4.1 Comptes 2020 natures'!Y114/'4.1 Comptes 2020 natures'!Y2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!Z114/'4.1 Comptes 2020 natures'!Z2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AA114/'4.1 Comptes 2020 natures'!AA2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AB114/'4.1 Comptes 2020 natures'!AB2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AC114/'4.1 Comptes 2020 natures'!AC2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AD114/'4.1 Comptes 2020 natures'!AD2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AE114/'4.1 Comptes 2020 natures'!AE2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AF114/'4.1 Comptes 2020 natures'!AF2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AG114/'4.1 Comptes 2020 natures'!AG2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AH114/'4.1 Comptes 2020 natures'!AH2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AI114/'4.1 Comptes 2020 natures'!AI2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AJ114/'4.1 Comptes 2020 natures'!AJ2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AK114/'4.1 Comptes 2020 natures'!AK2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AL114/'4.1 Comptes 2020 natures'!AL2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AM114/'4.1 Comptes 2020 natures'!AM2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AN114/'4.1 Comptes 2020 natures'!AN2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AO114/'4.1 Comptes 2020 natures'!AO2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AP114/'4.1 Comptes 2020 natures'!AP2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AQ114/'4.1 Comptes 2020 natures'!AQ2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AR114/'4.1 Comptes 2020 natures'!AR2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AS114/'4.1 Comptes 2020 natures'!AS2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AT114/'4.1 Comptes 2020 natures'!AT2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AU114/'4.1 Comptes 2020 natures'!AU2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AV114/'4.1 Comptes 2020 natures'!AV2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AW114/'4.1 Comptes 2020 natures'!AW2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AX114/'4.1 Comptes 2020 natures'!AX2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AY114/'4.1 Comptes 2020 natures'!AY2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AZ114/'4.1 Comptes 2020 natures'!AZ2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!BA114/'4.1 Comptes 2020 natures'!BA2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!BB114/'4.1 Comptes 2020 natures'!BB2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!BC114/'4.1 Comptes 2020 natures'!BC2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!BD114/'4.1 Comptes 2020 natures'!BD2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!BE114/'4.1 Comptes 2020 natures'!BE2","v":{"v":0,"d":"0.00"}},{"v":0.38580246913580246,"d":"0.39"},{"v":0,"d":"0.00"},{"v":0.38580246913580246,"d":"0.39"},{"v":0,"d":"0.00"}]
[null,null,449,"Autres revenus financiers",{"$f":"'4.1 Comptes 2020 natures'!E115/'4.1 Comptes 2020 natures'!E2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!F115/'4.1 Comptes 2020 natures'!F2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!G115/'4.1 Comptes 2020 natures'!G2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!H115/'4.1 Comptes 2020 natures'!H2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!I115/'4.1 Comptes 2020 natures'!I2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!J115/'4.1 Comptes 2020 natures'!J2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!K115/'4.1 Comptes 2020 natures'!K2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!L115/'4.1 Comptes 2020 natures'!L2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!M115/'4.1 Comptes 2020 natures'!M2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!N115/'4.1 Comptes 2020 natures'!N2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!O115/'4.1 Comptes 2020 natures'!O2","v":{"v":0.3563024975582531,"d":"0.36"}},{"$f":"'4.1 Comptes 2020 natures'!P115/'4.1 Comptes 2020 natures'!P2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!Q115/'4.1 Comptes 2020 natures'!Q2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!R115/'4.1 Comptes 2020 natures'!R2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!S115/'4.1 Comptes 2020 natures'!S2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!T115/'4.1 Comptes 2020 natures'!T2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!U115/'4.1 Comptes 2020 natures'!U2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!V115/'4.1 Comptes 2020 natures'!V2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!W115/'4.1 Comptes 2020 natures'!W2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!X115/'4.1 Comptes 2020 natures'!X2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!Y115/'4.1 Comptes 2020 natures'!Y2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!Z115/'4.1 Comptes 2020 natures'!Z2","v":{"v":54.973821989528794,"d":"54.97"}},{"$f":"'4.1 Comptes 2020 natures'!AA115/'4.1 Comptes 2020 natures'!AA2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AB115/'4.1 Comptes 2020 natures'!AB2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AC115/'4.1 Comptes 2020 natures'!AC2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AD115/'4.1 Comptes 2020 natures'!AD2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AE115/'4.1 Comptes 2020 natures'!AE2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AF115/'4.1 Comptes 2020 natures'!AF2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AG115/'4.1 Comptes 2020 natures'!AG2","v":{"v":1.6248693834900732E-3,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AH115/'4.1 Comptes 2020 natures'!AH2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AI115/'4.1 Comptes 2020 natures'!AI2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AJ115/'4.1 Comptes 2020 natures'!AJ2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AK115/'4.1 Comptes 2020 natures'!AK2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AL115/'4.1 Comptes 2020 natures'!AL2","v":{"v":1.4158590308370045,"d":"1.42"}},{"$f":"'4.1 Comptes 2020 natures'!AM115/'4.1 Comptes 2020 natures'!AM2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AN115/'4.1 Comptes 2020 natures'!AN2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AO115/'4.1 Comptes 2020 natures'!AO2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AP115/'4.1 Comptes 2020 natures'!AP2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AQ115/'4.1 Comptes 2020 natures'!AQ2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AR115/'4.1 Comptes 2020 natures'!AR2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AS115/'4.1 Comptes 2020 natures'!AS2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AT115/'4.1 Comptes 2020 natures'!AT2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AU115/'4.1 Comptes 2020 natures'!AU2","v":{"v":0.2963375796178344,"d":"0.30"}},{"$f":"'4.1 Comptes 2020 natures'!AV115/'4.1 Comptes 2020 natures'!AV2","v":{"v":125.04342083333334,"d":"125.04"}},{"$f":"'4.1 Comptes 2020 natures'!AW115/'4.1 Comptes 2020 natures'!AW2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AX115/'4.1 Comptes 2020 natures'!AX2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AY115/'4.1 Comptes 2020 natures'!AY2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AZ115/'4.1 Comptes 2020 natures'!AZ2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!BA115/'4.1 Comptes 2020 natures'!BA2","v":{"v":0.5167958656330749,"d":"0.52"}},{"$f":"'4.1 Comptes 2020 natures'!BB115/'4.1 Comptes 2020 natures'!BB2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!BC115/'4.1 Comptes 2020 natures'!BC2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!BD115/'4.1 Comptes 2020 natures'!BD2","v":{"v":0.11715573515697855,"d":"0.12"}},{"$f":"'4.1 Comptes 2020 natures'!BE115/'4.1 Comptes 2020 natures'!BE2","v":{"v":0,"d":"0.00"}},{"v":182.7213184010488,"d":"182.72"},{"v":0.3563024975582531,"d":"0.36"},{"v":54.975446858912285,"d":"54.98"},{"v":127.38956904457824,"d":"127.39"}]
[]
[null,45,null,"Prélèvements sur les financements spéciaux",{"$f":"E118+E119","v":{"v":2.8303900325027085,"d":"2.83"}},{"$f":"F118+F119","v":{"v":0,"d":"0.00"}},{"v":108.3261855670103,"d":"108.33"},{"v":198.85708520179372,"d":"198.86"},{"v":3.5916001101624895,"d":"3.59"},{"v":2.791306972532448,"d":"2.79"},{"v":9.667114220877458,"d":"9.67"},{"v":3.2660762402916466,"d":"3.27"},{"v":2.8419766593727207,"d":"2.84"},{"v":0,"d":"0.00"},{"v":2.774173294265383,"d":"2.77"},{"v":54.618560606060605,"d":"54.62"},{"v":346.1666666666667,"d":"346.17"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":2.7783114992721982,"d":"2.78"},{"v":2.9833333333333334,"d":"2.98"},{"v":2.7889908256880735,"d":"2.79"},{"v":2.8355799373040753,"d":"2.84"},{"v":127.23364197530863,"d":"127.23"},{"v":2.7891653290529694,"d":"2.79"},{"v":2.8528664921465974,"d":"2.85"},{"v":0,"d":"0.00"},{"v":12.25973154362416,"d":"12.26"},{"v":34.41385658914729,"d":"34.41"},{"v":2.826080476900149,"d":"2.83"},{"v":2.8372377622377623,"d":"2.84"},{"v":207.53955102040817,"d":"207.54"},{"v":30.6598223615465,"d":"30.66"},{"v":7.195258126195029,"d":"7.20"},{"v":0.012378854625550662,"d":"0.01"},{"v":104.44274809160305,"d":"104.44"},{"v":10.267915567282321,"d":"10.27"},{"v":32.955506607929514,"d":"32.96"},{"v":0,"d":"0.00"},{"v":2.7655462184873953,"d":"2.77"},{"v":25.42313807531381,"d":"25.42"},{"v":15.796153846153846,"d":"15.80"},{"v":2.8322480620155037,"d":"2.83"},{"v":332.29228028503564,"d":"332.29"},{"v":104.22027027027028,"d":"104.22"},{"v":19.51392996108949,"d":"19.51"},{"v":224.74299363057327,"d":"224.74"},{"v":2.7920208333333334,"d":"2.79"},{"v":2.887350993377483,"d":"2.89"},{"v":2.9279005524861876,"d":"2.93"},{"v":0,"d":"0.00"},{"v":5.765177514792899,"d":"5.77"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0.1275955859496427,"d":"0.13"},{"v":0.17142857142857143,"d":"0.17"},{"v":2067.661146365449,"d":"2,067.66"},{"v":747.1173511671338,"d":"747.12"},{"v":535.0623386227958,"d":"535.06"},{"v":785.4814565755192,"d":"785.48"}]
[null,null,450,"Prélèvements sur les financements spéciaux des capitaux de tiers",{"$f":"'4.1 Comptes 2020 natures'!E118/'4.1 Comptes 2020 natures'!E2","v":{"v":2.8303900325027085,"d":"2.83"}},{"$f":"'4.1 Comptes 2020 natures'!F118/'4.1 Comptes 2020 natures'!F2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!G118/'4.1 Comptes 2020 natures'!G2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!H118/'4.1 Comptes 2020 natures'!H2","v":{"v":2.7690582959641254,"d":"2.77"}},{"$f":"'4.1 Comptes 2020 natures'!I118/'4.1 Comptes 2020 natures'!I2","v":{"v":2.7333654640594878,"d":"2.73"}},{"$f":"'4.1 Comptes 2020 natures'!J118/'4.1 Comptes 2020 natures'!J2","v":{"v":2.791306972532448,"d":"2.79"}},{"$f":"'4.1 Comptes 2020 natures'!K118/'4.1 Comptes 2020 natures'!K2","v":{"v":4.83339636913767,"d":"4.83"}},{"$f":"'4.1 Comptes 2020 natures'!L118/'4.1 Comptes 2020 natures'!L2","v":{"v":3.2660762402916466,"d":"3.27"}},{"$f":"'4.1 Comptes 2020 natures'!M118/'4.1 Comptes 2020 natures'!M2","v":{"v":2.8419766593727207,"d":"2.84"}},{"$f":"'4.1 Comptes 2020 natures'!N118/'4.1 Comptes 2020 natures'!N2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!O118/'4.1 Comptes 2020 natures'!O2","v":{"v":2.774173294265383,"d":"2.77"}},{"$f":"'4.1 Comptes 2020 natures'!P118/'4.1 Comptes 2020 natures'!P2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!Q118/'4.1 Comptes 2020 natures'!Q2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!R118/'4.1 Comptes 2020 natures'!R2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!S118/'4.1 Comptes 2020 natures'!S2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!T118/'4.1 Comptes 2020 natures'!T2","v":{"v":2.7783114992721982,"d":"2.78"}},{"$f":"'4.1 Comptes 2020 natures'!U118/'4.1 Comptes 2020 natures'!U2","v":{"v":2.9833333333333334,"d":"2.98"}},{"$f":"'4.1 Comptes 2020 natures'!V118/'4.1 Comptes 2020 natures'!V2","v":{"v":2.7889908256880735,"d":"2.79"}},{"$f":"'4.1 Comptes 2020 natures'!W118/'4.1 Comptes 2020 natures'!W2","v":{"v":2.8355799373040753,"d":"2.84"}},{"$f":"'4.1 Comptes 2020 natures'!X118/'4.1 Comptes 2020 natures'!X2","v":{"v":6.049382716049383,"d":"6.05"}},{"$f":"'4.1 Comptes 2020 natures'!Y118/'4.1 Comptes 2020 natures'!Y2","v":{"v":2.7891653290529694,"d":"2.79"}},{"$f":"'4.1 Comptes 2020 natures'!Z118/'4.1 Comptes 2020 natures'!Z2","v":{"v":2.8321989528795815,"d":"2.83"}},{"$f":"'4.1 Comptes 2020 natures'!AA118/'4.1 Comptes 2020 natures'!AA2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AB118/'4.1 Comptes 2020 natures'!AB2","v":{"v":2.841275167785235,"d":"2.84"}},{"$f":"'4.1 Comptes 2020 natures'!AC118/'4.1 Comptes 2020 natures'!AC2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AD118/'4.1 Comptes 2020 natures'!AD2","v":{"v":2.826080476900149,"d":"2.83"}},{"$f":"'4.1 Comptes 2020 natures'!AE118/'4.1 Comptes 2020 natures'!AE2","v":{"v":2.8372377622377623,"d":"2.84"}},{"$f":"'4.1 Comptes 2020 natures'!AF118/'4.1 Comptes 2020 natures'!AF2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AG118/'4.1 Comptes 2020 natures'!AG2","v":{"v":7.960031347962382,"d":"7.96"}},{"$f":"'4.1 Comptes 2020 natures'!AH118/'4.1 Comptes 2020 natures'!AH2","v":{"v":2.831338432122371,"d":"2.83"}},{"$f":"'4.1 Comptes 2020 natures'!AI118/'4.1 Comptes 2020 natures'!AI2","v":{"v":2.2026431718061676E-3,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AJ118/'4.1 Comptes 2020 natures'!AJ2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AK118/'4.1 Comptes 2020 natures'!AK2","v":{"v":9.740211081794195,"d":"9.74"}},{"$f":"'4.1 Comptes 2020 natures'!AL118/'4.1 Comptes 2020 natures'!AL2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AM118/'4.1 Comptes 2020 natures'!AM2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AN118/'4.1 Comptes 2020 natures'!AN2","v":{"v":2.7655462184873953,"d":"2.77"}},{"$f":"'4.1 Comptes 2020 natures'!AO118/'4.1 Comptes 2020 natures'!AO2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AP118/'4.1 Comptes 2020 natures'!AP2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AQ118/'4.1 Comptes 2020 natures'!AQ2","v":{"v":2.8322480620155037,"d":"2.83"}},{"$f":"'4.1 Comptes 2020 natures'!AR118/'4.1 Comptes 2020 natures'!AR2","v":{"v":16.871654790182106,"d":"16.87"}},{"$f":"'4.1 Comptes 2020 natures'!AS118/'4.1 Comptes 2020 natures'!AS2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AT118/'4.1 Comptes 2020 natures'!AT2","v":{"v":19.455252918287936,"d":"19.46"}},{"$f":"'4.1 Comptes 2020 natures'!AU118/'4.1 Comptes 2020 natures'!AU2","v":{"v":12.28248407643312,"d":"12.28"}},{"$f":"'4.1 Comptes 2020 natures'!AV118/'4.1 Comptes 2020 natures'!AV2","v":{"v":2.7916041666666667,"d":"2.79"}},{"$f":"'4.1 Comptes 2020 natures'!AW118/'4.1 Comptes 2020 natures'!AW2","v":{"v":2.887350993377483,"d":"2.89"}},{"$f":"'4.1 Comptes 2020 natures'!AX118/'4.1 Comptes 2020 natures'!AX2","v":{"v":2.7939226519337015,"d":"2.79"}},{"$f":"'4.1 Comptes 2020 natures'!AY118/'4.1 Comptes 2020 natures'!AY2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AZ118/'4.1 Comptes 2020 natures'!AZ2","v":{"v":2.8298816568047336,"d":"2.83"}},{"$f":"'4.1 Comptes 2020 natures'!BA118/'4.1 Comptes 2020 natures'!BA2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!BB118/'4.1 Comptes 2020 natures'!BB2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!BC118/'4.1 Comptes 2020 natures'!BC2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!BD118/'4.1 Comptes 2020 natures'!BD2","v":{"v":1.284170034193348,"d":"1.28"}},{"$f":"'4.1 Comptes 2020 natures'!BE118/'4.1 Comptes 2020 natures'!BE2","v":{"v":0,"d":"0.00"}},{"$f":"SUM(E118:BE118)","v":{"v":143.72919840206174,"d":"143.73"}},{"$f":"SUM(E118:W118)","v":{"v":36.22595892372387,"d":"36.23"}},{"$f":"SUM(X118:AJ118)","v":{"v":30.968912828161642,"d":"30.97"}},{"$f":"SUM(AK118:BE118)","v":{"v":76.5343266501762,"d":"76.53"}}]
[null,null,451,"Prélèvements sur les financements spéciaux du capital propre",{"$f":"'4.1 Comptes 2020 natures'!E119/'4.1 Comptes 2020 natures'!E2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!F119/'4.1 Comptes 2020 natures'!F2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!G119/'4.1 Comptes 2020 natures'!G2","v":{"v":108.3261855670103,"d":"108.33"}},{"$f":"'4.1 Comptes 2020 natures'!H119/'4.1 Comptes 2020 natures'!H2","v":{"v":196.0880269058296,"d":"196.09"}},{"$f":"'4.1 Comptes 2020 natures'!I119/'4.1 Comptes 2020 natures'!I2","v":{"v":0.8582346461030019,"d":"0.86"}},{"$f":"'4.1 Comptes 2020 natures'!J119/'4.1 Comptes 2020 natures'!J2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!K119/'4.1 Comptes 2020 natures'!K2","v":{"v":4.833717851739788,"d":"4.83"}},{"$f":"'4.1 Comptes 2020 natures'!L119/'4.1 Comptes 2020 natures'!L2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!M119/'4.1 Comptes 2020 natures'!M2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!N119/'4.1 Comptes 2020 natures'!N2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!O119/'4.1 Comptes 2020 natures'!O2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!P119/'4.1 Comptes 2020 natures'!P2","v":{"v":54.618560606060605,"d":"54.62"}},{"$f":"'4.1 Comptes 2020 natures'!Q119/'4.1 Comptes 2020 natures'!Q2","v":{"v":346.1666666666667,"d":"346.17"}},{"$f":"'4.1 Comptes 2020 natures'!R119/'4.1 Comptes 2020 natures'!R2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!S119/'4.1 Comptes 2020 natures'!S2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!T119/'4.1 Comptes 2020 natures'!T2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!U119/'4.1 Comptes 2020 natures'!U2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!V119/'4.1 Comptes 2020 natures'!V2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!W119/'4.1 Comptes 2020 natures'!W2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!X119/'4.1 Comptes 2020 natures'!X2","v":{"v":121.18425925925925,"d":"121.18"}},{"$f":"'4.1 Comptes 2020 natures'!Y119/'4.1 Comptes 2020 natures'!Y2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!Z119/'4.1 Comptes 2020 natures'!Z2","v":{"v":0.020667539267015707,"d":"0.02"}},{"$f":"'4.1 Comptes 2020 natures'!AA119/'4.1 Comptes 2020 natures'!AA2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AB119/'4.1 Comptes 2020 natures'!AB2","v":{"v":9.418456375838925,"d":"9.42"}},{"$f":"'4.1 Comptes 2020 natures'!AC119/'4.1 Comptes 2020 natures'!AC2","v":{"v":34.41385658914729,"d":"34.41"}},{"$f":"'4.1 Comptes 2020 natures'!AD119/'4.1 Comptes 2020 natures'!AD2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AE119/'4.1 Comptes 2020 natures'!AE2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AF119/'4.1 Comptes 2020 natures'!AF2","v":{"v":207.53955102040817,"d":"207.54"}},{"$f":"'4.1 Comptes 2020 natures'!AG119/'4.1 Comptes 2020 natures'!AG2","v":{"v":22.699791013584118,"d":"22.70"}},{"$f":"'4.1 Comptes 2020 natures'!AH119/'4.1 Comptes 2020 natures'!AH2","v":{"v":4.363919694072657,"d":"4.36"}},{"$f":"'4.1 Comptes 2020 natures'!AI119/'4.1 Comptes 2020 natures'!AI2","v":{"v":0.010176211453744494,"d":"0.01"}},{"$f":"'4.1 Comptes 2020 natures'!AJ119/'4.1 Comptes 2020 natures'!AJ2","v":{"v":104.44274809160305,"d":"104.44"}},{"$f":"'4.1 Comptes 2020 natures'!AK119/'4.1 Comptes 2020 natures'!AK2","v":{"v":0.5277044854881267,"d":"0.53"}},{"$f":"'4.1 Comptes 2020 natures'!AL119/'4.1 Comptes 2020 natures'!AL2","v":{"v":32.955506607929514,"d":"32.96"}},{"$f":"'4.1 Comptes 2020 natures'!AM119/'4.1 Comptes 2020 natures'!AM2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AN119/'4.1 Comptes 2020 natures'!AN2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AO119/'4.1 Comptes 2020 natures'!AO2","v":{"v":25.42313807531381,"d":"25.42"}},{"$f":"'4.1 Comptes 2020 natures'!AP119/'4.1 Comptes 2020 natures'!AP2","v":{"v":15.796153846153846,"d":"15.80"}},{"$f":"'4.1 Comptes 2020 natures'!AQ119/'4.1 Comptes 2020 natures'!AQ2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AR119/'4.1 Comptes 2020 natures'!AR2","v":{"v":315.42062549485354,"d":"315.42"}},{"$f":"'4.1 Comptes 2020 natures'!AS119/'4.1 Comptes 2020 natures'!AS2","v":{"v":104.22027027027028,"d":"104.22"}},{"$f":"'4.1 Comptes 2020 natures'!AT119/'4.1 Comptes 2020 natures'!AT2","v":{"v":0.05867704280155642,"d":"0.06"}},{"$f":"'4.1 Comptes 2020 natures'!AU119/'4.1 Comptes 2020 natures'!AU2","v":{"v":212.46050955414015,"d":"212.46"}},{"$f":"'4.1 Comptes 2020 natures'!AV119/'4.1 Comptes 2020 natures'!AV2","v":{"v":4.1666666666666669E-4,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AW119/'4.1 Comptes 2020 natures'!AW2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AX119/'4.1 Comptes 2020 natures'!AX2","v":{"v":0.13397790055248618,"d":"0.13"}},{"$f":"'4.1 Comptes 2020 natures'!AY119/'4.1 Comptes 2020 natures'!AY2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AZ119/'4.1 Comptes 2020 natures'!AZ2","v":{"v":2.9352958579881654,"d":"2.94"}},{"$f":"'4.1 Comptes 2020 natures'!BA119/'4.1 Comptes 2020 natures'!BA2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!BB119/'4.1 Comptes 2020 natures'!BB2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!BC119/'4.1 Comptes 2020 natures'!BC2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!BD119/'4.1 Comptes 2020 natures'!BD2","v":{"v":-1.1565744482437053,"d":"-1.16"}},{"$f":"'4.1 Comptes 2020 natures'!BE119/'4.1 Comptes 2020 natures'!BE2","v":{"v":0.17142857142857143,"d":"0.17"}},{"v":1923.931947963387,"d":"1,923.93"},{"v":710.89139224341,"d":"710.89"},{"v":504.0934257946342,"d":"504.09"},{"v":708.947129925343,"d":"708.95"}]
[]
[null,46,null,"Revenus de transfert",{"$f":"E122+E123+E124+E125+E126","v":{"v":311.6065005417118,"d":"311.61"}},{"$f":"F122+F123+F124+F125+F126","v":{"v":878.0922222222223,"d":"878.09"}},{"v":418.8174226804124,"d":"418.82"},{"v":520.4524663677131,"d":"520.45"},{"v":526.3843156155328,"d":"526.38"},{"v":573.5265861756715,"d":"573.53"},{"v":338.5810703479577,"d":"338.58"},{"v":1796.249156760184,"d":"1,796.25"},{"v":927.4634865062,"d":"927.46"},{"v":1002.8419491525424,"d":"1,002.84"},{"v":443.8219840937631,"d":"443.82"},{"v":605.0339015151516,"d":"605.03"},{"v":351.7379629629629,"d":"351.74"},{"v":484.6496385542169,"d":"484.65"},{"v":749.7840974212033,"d":"749.78"},{"v":42.00494905385735,"d":"42.00"},{"v":628.8935294117647,"d":"628.89"},{"v":1216.976490825688,"d":"1,216.98"},{"v":654.1149529780564,"d":"654.11"},{"v":1640.6137345679015,"d":"1,640.61"},{"v":765.7540208667738,"d":"765.75"},{"v":1183.796819371728,"d":"1,183.80"},{"v":977.4901041666666,"d":"977.49"},{"v":904.9291946308724,"d":"904.93"},{"v":460.90077519379844,"d":"460.90"},{"v":982.590611028316,"d":"982.59"},{"v":809.9365384615385,"d":"809.94"},{"v":690.6491836734693,"d":"690.65"},{"v":432.1633490073146,"d":"432.16"},{"v":488.8976290630975,"d":"488.90"},{"v":1232.223127753304,"d":"1,232.22"},{"v":645.3187022900763,"d":"645.32"},{"v":600.3352242744063,"d":"600.34"},{"v":1323.459268722467,"d":"1,323.46"},{"v":682.6834407735697,"d":"682.68"},{"v":742.8617647058824,"d":"742.86"},{"v":238.4875481171548,"d":"238.49"},{"v":1365.437963800905,"d":"1,365.44"},{"v":243.69961240310076,"d":"243.70"},{"v":1427.8977038796515,"d":"1,427.90"},{"v":441.71045945945946,"d":"441.71"},{"v":870.7499513618677,"d":"870.75"},{"v":257.9404458598726,"d":"257.94"},{"v":148.925625,"d":"148.93"},{"v":257.1811920529802,"d":"257.18"},{"v":872.1764088397789,"d":"872.18"},{"v":1057.8731988472623,"d":"1,057.87"},{"v":507.8553372781065,"d":"507.86"},{"v":1416.0239018087855,"d":"1,416.02"},{"v":777.940401459854,"d":"777.94"},{"v":646.2710106382979,"d":"646.27"},{"v":1327.6684348772146,"d":"1,327.67"},{"v":862.9184821428571,"d":"862.92"},{"v":39756.39384956514,"d":"39,756.39"},{"v":12471.032683186813,"d":"12,471.03"},{"v":11215.263790074856,"d":"11,215.26"},{"v":16070.097376303476,"d":"16,070.10"}]
[null,null,460,"Parts à des revenus des collectivités publiques",{"$f":"'4.1 Comptes 2020 natures'!E122/'4.1 Comptes 2020 natures'!E2","v":{"v":4.531960996749729,"d":"4.53"}},{"$f":"'4.1 Comptes 2020 natures'!F122/'4.1 Comptes 2020 natures'!F2","v":{"v":0.2851851851851852,"d":"0.29"}},{"$f":"'4.1 Comptes 2020 natures'!G122/'4.1 Comptes 2020 natures'!G2","v":{"v":2.0989690721649485,"d":"2.10"}},{"$f":"'4.1 Comptes 2020 natures'!H122/'4.1 Comptes 2020 natures'!H2","v":{"v":8.302690582959642,"d":"8.30"}},{"$f":"'4.1 Comptes 2020 natures'!I122/'4.1 Comptes 2020 natures'!I2","v":{"v":9.306527127513082,"d":"9.31"}},{"$f":"'4.1 Comptes 2020 natures'!J122/'4.1 Comptes 2020 natures'!J2","v":{"v":7.668578327799578,"d":"7.67"}},{"$f":"'4.1 Comptes 2020 natures'!K122/'4.1 Comptes 2020 natures'!K2","v":{"v":12.395990922844176,"d":"12.40"}},{"$f":"'4.1 Comptes 2020 natures'!L122/'4.1 Comptes 2020 natures'!L2","v":{"v":38.36955143445871,"d":"38.37"}},{"$f":"'4.1 Comptes 2020 natures'!M122/'4.1 Comptes 2020 natures'!M2","v":{"v":22.7855579868709,"d":"22.79"}},{"$f":"'4.1 Comptes 2020 natures'!N122/'4.1 Comptes 2020 natures'!N2","v":{"v":1.9745762711864407,"d":"1.97"}},{"$f":"'4.1 Comptes 2020 natures'!O122/'4.1 Comptes 2020 natures'!O2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!P122/'4.1 Comptes 2020 natures'!P2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!Q122/'4.1 Comptes 2020 natures'!Q2","v":{"v":0.1388888888888889,"d":"0.14"}},{"$f":"'4.1 Comptes 2020 natures'!R122/'4.1 Comptes 2020 natures'!R2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!S122/'4.1 Comptes 2020 natures'!S2","v":{"v":1.146131805157593,"d":"1.15"}},{"$f":"'4.1 Comptes 2020 natures'!T122/'4.1 Comptes 2020 natures'!T2","v":{"v":3.5778748180494904,"d":"3.58"}},{"$f":"'4.1 Comptes 2020 natures'!U122/'4.1 Comptes 2020 natures'!U2","v":{"v":1.3529411764705883,"d":"1.35"}},{"$f":"'4.1 Comptes 2020 natures'!V122/'4.1 Comptes 2020 natures'!V2","v":{"v":31.479357798165136,"d":"31.48"}},{"$f":"'4.1 Comptes 2020 natures'!W122/'4.1 Comptes 2020 natures'!W2","v":{"v":6.179623824451411,"d":"6.18"}},{"$f":"'4.1 Comptes 2020 natures'!X122/'4.1 Comptes 2020 natures'!X2","v":{"v":0.24691358024691357,"d":"0.25"}},{"$f":"'4.1 Comptes 2020 natures'!Y122/'4.1 Comptes 2020 natures'!Y2","v":{"v":5.166934189406099,"d":"5.17"}},{"$f":"'4.1 Comptes 2020 natures'!Z122/'4.1 Comptes 2020 natures'!Z2","v":{"v":132.97316753926702,"d":"132.97"}},{"$f":"'4.1 Comptes 2020 natures'!AA122/'4.1 Comptes 2020 natures'!AA2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AB122/'4.1 Comptes 2020 natures'!AB2","v":{"v":4.134228187919463,"d":"4.13"}},{"$f":"'4.1 Comptes 2020 natures'!AC122/'4.1 Comptes 2020 natures'!AC2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AD122/'4.1 Comptes 2020 natures'!AD2","v":{"v":4.339791356184799,"d":"4.34"}},{"$f":"'4.1 Comptes 2020 natures'!AE122/'4.1 Comptes 2020 natures'!AE2","v":{"v":1.8374125874125875,"d":"1.84"}},{"$f":"'4.1 Comptes 2020 natures'!AF122/'4.1 Comptes 2020 natures'!AF2","v":{"v":4.96530612244898,"d":"4.97"}},{"$f":"'4.1 Comptes 2020 natures'!AG122/'4.1 Comptes 2020 natures'!AG2","v":{"v":57.46342737722048,"d":"57.46"}},{"$f":"'4.1 Comptes 2020 natures'!AH122/'4.1 Comptes 2020 natures'!AH2","v":{"v":13.510516252390058,"d":"13.51"}},{"$f":"'4.1 Comptes 2020 natures'!AI122/'4.1 Comptes 2020 natures'!AI2","v":{"v":3.3700440528634363,"d":"3.37"}},{"$f":"'4.1 Comptes 2020 natures'!AJ122/'4.1 Comptes 2020 natures'!AJ2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AK122/'4.1 Comptes 2020 natures'!AK2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AL122/'4.1 Comptes 2020 natures'!AL2","v":{"v":1.3726872246696036,"d":"1.37"}},{"$f":"'4.1 Comptes 2020 natures'!AM122/'4.1 Comptes 2020 natures'!AM2","v":{"v":2.410153102336825,"d":"2.41"}},{"$f":"'4.1 Comptes 2020 natures'!AN122/'4.1 Comptes 2020 natures'!AN2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AO122/'4.1 Comptes 2020 natures'!AO2","v":{"v":105.60251046025104,"d":"105.60"}},{"$f":"'4.1 Comptes 2020 natures'!AP122/'4.1 Comptes 2020 natures'!AP2","v":{"v":21.245852187028657,"d":"21.25"}},{"$f":"'4.1 Comptes 2020 natures'!AQ122/'4.1 Comptes 2020 natures'!AQ2","v":{"v":7.446511627906977,"d":"7.45"}},{"$f":"'4.1 Comptes 2020 natures'!AR122/'4.1 Comptes 2020 natures'!AR2","v":{"v":2.8020585906571656,"d":"2.80"}},{"$f":"'4.1 Comptes 2020 natures'!AS122/'4.1 Comptes 2020 natures'!AS2","v":{"v":0.8391891891891892,"d":"0.84"}},{"$f":"'4.1 Comptes 2020 natures'!AT122/'4.1 Comptes 2020 natures'!AT2","v":{"v":8.228599221789883,"d":"8.23"}},{"$f":"'4.1 Comptes 2020 natures'!AU122/'4.1 Comptes 2020 natures'!AU2","v":{"v":39.10828025477707,"d":"39.11"}},{"$f":"'4.1 Comptes 2020 natures'!AV122/'4.1 Comptes 2020 natures'!AV2","v":{"v":31.485416666666666,"d":"31.49"}},{"$f":"'4.1 Comptes 2020 natures'!AW122/'4.1 Comptes 2020 natures'!AW2","v":{"v":25.491390728476823,"d":"25.49"}},{"$f":"'4.1 Comptes 2020 natures'!AX122/'4.1 Comptes 2020 natures'!AX2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AY122/'4.1 Comptes 2020 natures'!AY2","v":{"v":1.420749279538905,"d":"1.42"}},{"$f":"'4.1 Comptes 2020 natures'!AZ122/'4.1 Comptes 2020 natures'!AZ2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!BA122/'4.1 Comptes 2020 natures'!BA2","v":{"v":0.689922480620155,"d":"0.69"}},{"$f":"'4.1 Comptes 2020 natures'!BB122/'4.1 Comptes 2020 natures'!BB2","v":{"v":38.346715328467155,"d":"38.35"}},{"$f":"'4.1 Comptes 2020 natures'!BC122/'4.1 Comptes 2020 natures'!BC2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!BD122/'4.1 Comptes 2020 natures'!BD2","v":{"v":29.190861050668325,"d":"29.19"}},{"$f":"'4.1 Comptes 2020 natures'!BE122/'4.1 Comptes 2020 natures'!BE2","v":{"v":6.835714285714285,"d":"6.84"}},{"$f":"SUM(E122:BE122)","v":{"v":702.1187591430339,"d":"702.12"}},{"$f":"SUM(E122:W122)","v":{"v":151.59440621891548,"d":"151.59"}},{"$f":"SUM(X122:AJ122)","v":{"v":228.00774124535988,"d":"228.01"}},{"$f":"SUM(AK122:BE122)","v":{"v":322.51661167875875,"d":"322.52"}}]
[null,null,461,"Dédommagements des collectivités publiques",{"$f":"'4.1 Comptes 2020 natures'!E123/'4.1 Comptes 2020 natures'!E2","v":{"v":157.79225352112675,"d":"157.79"}},{"$f":"'4.1 Comptes 2020 natures'!F123/'4.1 Comptes 2020 natures'!F2","v":{"v":33.538333333333334,"d":"33.54"}},{"$f":"'4.1 Comptes 2020 natures'!G123/'4.1 Comptes 2020 natures'!G2","v":{"v":112.35773195876288,"d":"112.36"}},{"$f":"'4.1 Comptes 2020 natures'!H123/'4.1 Comptes 2020 natures'!H2","v":{"v":3.9529147982062782,"d":"3.95"}},{"$f":"'4.1 Comptes 2020 natures'!I123/'4.1 Comptes 2020 natures'!I2","v":{"v":154.5975901955384,"d":"154.60"}},{"$f":"'4.1 Comptes 2020 natures'!J123/'4.1 Comptes 2020 natures'!J2","v":{"v":243.51651977060067,"d":"243.52"}},{"$f":"'4.1 Comptes 2020 natures'!K123/'4.1 Comptes 2020 natures'!K2","v":{"v":255.57500000000002,"d":"255.58"}},{"$f":"'4.1 Comptes 2020 natures'!L123/'4.1 Comptes 2020 natures'!L2","v":{"v":975.6640909811381,"d":"975.66"}},{"$f":"'4.1 Comptes 2020 natures'!M123/'4.1 Comptes 2020 natures'!M2","v":{"v":518.7903719912473,"d":"518.79"}},{"$f":"'4.1 Comptes 2020 natures'!N123/'4.1 Comptes 2020 natures'!N2","v":{"v":1.1440677966101696,"d":"1.14"}},{"$f":"'4.1 Comptes 2020 natures'!O123/'4.1 Comptes 2020 natures'!O2","v":{"v":146.61641691084137,"d":"146.62"}},{"$f":"'4.1 Comptes 2020 natures'!P123/'4.1 Comptes 2020 natures'!P2","v":{"v":18.207859848484848,"d":"18.21"}},{"$f":"'4.1 Comptes 2020 natures'!Q123/'4.1 Comptes 2020 natures'!Q2","v":{"v":27.25185185185185,"d":"27.25"}},{"$f":"'4.1 Comptes 2020 natures'!R123/'4.1 Comptes 2020 natures'!R2","v":{"v":90.1956626506024,"d":"90.20"}},{"$f":"'4.1 Comptes 2020 natures'!S123/'4.1 Comptes 2020 natures'!S2","v":{"v":171.3663323782235,"d":"171.37"}},{"$f":"'4.1 Comptes 2020 natures'!T123/'4.1 Comptes 2020 natures'!T2","v":{"v":2.346943231441048,"d":"2.35"}},{"$f":"'4.1 Comptes 2020 natures'!U123/'4.1 Comptes 2020 natures'!U2","v":{"v":1.2031372549019608,"d":"1.20"}},{"$f":"'4.1 Comptes 2020 natures'!V123/'4.1 Comptes 2020 natures'!V2","v":{"v":954.0482798165137,"d":"954.05"}},{"$f":"'4.1 Comptes 2020 natures'!W123/'4.1 Comptes 2020 natures'!W2","v":{"v":121.8751724137931,"d":"121.88"}},{"$f":"'4.1 Comptes 2020 natures'!X123/'4.1 Comptes 2020 natures'!X2","v":{"v":1.9226851851851854,"d":"1.92"}},{"$f":"'4.1 Comptes 2020 natures'!Y123/'4.1 Comptes 2020 natures'!Y2","v":{"v":623.629863563403,"d":"623.63"}},{"$f":"'4.1 Comptes 2020 natures'!Z123/'4.1 Comptes 2020 natures'!Z2","v":{"v":646.0254515706806,"d":"646.03"}},{"$f":"'4.1 Comptes 2020 natures'!AA123/'4.1 Comptes 2020 natures'!AA2","v":{"v":4.797395833333334,"d":"4.80"}},{"$f":"'4.1 Comptes 2020 natures'!AB123/'4.1 Comptes 2020 natures'!AB2","v":{"v":252.9211409395973,"d":"252.92"}},{"$f":"'4.1 Comptes 2020 natures'!AC123/'4.1 Comptes 2020 natures'!AC2","v":{"v":71.91656976744186,"d":"71.92"}},{"$f":"'4.1 Comptes 2020 natures'!AD123/'4.1 Comptes 2020 natures'!AD2","v":{"v":568.3584202682563,"d":"568.36"}},{"$f":"'4.1 Comptes 2020 natures'!AE123/'4.1 Comptes 2020 natures'!AE2","v":{"v":230.28330419580416,"d":"230.28"}},{"$f":"'4.1 Comptes 2020 natures'!AF123/'4.1 Comptes 2020 natures'!AF2","v":{"v":2.4591836734693877,"d":"2.46"}},{"$f":"'4.1 Comptes 2020 natures'!AG123/'4.1 Comptes 2020 natures'!AG2","v":{"v":165.86922675026125,"d":"165.87"}},{"$f":"'4.1 Comptes 2020 natures'!AH123/'4.1 Comptes 2020 natures'!AH2","v":{"v":127.21242829827916,"d":"127.21"}},{"$f":"'4.1 Comptes 2020 natures'!AI123/'4.1 Comptes 2020 natures'!AI2","v":{"v":133.21211453744493,"d":"133.21"}},{"$f":"'4.1 Comptes 2020 natures'!AJ123/'4.1 Comptes 2020 natures'!AJ2","v":{"v":118.01870229007635,"d":"118.02"}},{"$f":"'4.1 Comptes 2020 natures'!AK123/'4.1 Comptes 2020 natures'!AK2","v":{"v":412.2278627968338,"d":"412.23"}},{"$f":"'4.1 Comptes 2020 natures'!AL123/'4.1 Comptes 2020 natures'!AL2","v":{"v":454.19962114537446,"d":"454.20"}},{"$f":"'4.1 Comptes 2020 natures'!AM123/'4.1 Comptes 2020 natures'!AM2","v":{"v":173.4240128928284,"d":"173.42"}},{"$f":"'4.1 Comptes 2020 natures'!AN123/'4.1 Comptes 2020 natures'!AN2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AO123/'4.1 Comptes 2020 natures'!AO2","v":{"v":12.807071129707113,"d":"12.81"}},{"$f":"'4.1 Comptes 2020 natures'!AP123/'4.1 Comptes 2020 natures'!AP2","v":{"v":1160.287435897436,"d":"1,160.29"}},{"$f":"'4.1 Comptes 2020 natures'!AQ123/'4.1 Comptes 2020 natures'!AQ2","v":{"v":8.613333333333333,"d":"8.61"}},{"$f":"'4.1 Comptes 2020 natures'!AR123/'4.1 Comptes 2020 natures'!AR2","v":{"v":719.4523357086302,"d":"719.45"}},{"$f":"'4.1 Comptes 2020 natures'!AS123/'4.1 Comptes 2020 natures'!AS2","v":{"v":87.67025675675676,"d":"87.67"}},{"$f":"'4.1 Comptes 2020 natures'!AT123/'4.1 Comptes 2020 natures'!AT2","v":{"v":307.1963035019455,"d":"307.20"}},{"$f":"'4.1 Comptes 2020 natures'!AU123/'4.1 Comptes 2020 natures'!AU2","v":{"v":80.87388535031847,"d":"80.87"}},{"$f":"'4.1 Comptes 2020 natures'!AV123/'4.1 Comptes 2020 natures'!AV2","v":{"v":70.70660416666666,"d":"70.71"}},{"$f":"'4.1 Comptes 2020 natures'!AW123/'4.1 Comptes 2020 natures'!AW2","v":{"v":63.54880794701987,"d":"63.55"}},{"$f":"'4.1 Comptes 2020 natures'!AX123/'4.1 Comptes 2020 natures'!AX2","v":{"v":6.459005524861878,"d":"6.46"}},{"$f":"'4.1 Comptes 2020 natures'!AY123/'4.1 Comptes 2020 natures'!AY2","v":{"v":10.72449567723343,"d":"10.72"}},{"$f":"'4.1 Comptes 2020 natures'!AZ123/'4.1 Comptes 2020 natures'!AZ2","v":{"v":205.5798343195266,"d":"205.58"}},{"$f":"'4.1 Comptes 2020 natures'!BA123/'4.1 Comptes 2020 natures'!BA2","v":{"v":554.331007751938,"d":"554.33"}},{"$f":"'4.1 Comptes 2020 natures'!BB123/'4.1 Comptes 2020 natures'!BB2","v":{"v":657.1210583941606,"d":"657.12"}},{"$f":"'4.1 Comptes 2020 natures'!BC123/'4.1 Comptes 2020 natures'!BC2","v":{"v":9.382978723404255,"d":"9.38"}},{"$f":"'4.1 Comptes 2020 natures'!BD123/'4.1 Comptes 2020 natures'!BD2","v":{"v":1046.9751787379546,"d":"1,046.98"}},{"$f":"'4.1 Comptes 2020 natures'!BE123/'4.1 Comptes 2020 natures'!BE2","v":{"v":288.670625,"d":"288.67"}},{"v":13266.91873233238,"d":"13,266.92"},{"v":3990.0405307032183,"d":"3,990.04"},{"v":2946.626486873233,"d":"2,946.63"},{"v":6330.25171475593,"d":"6,330.25"}]
[null,null,462,"Péréquation financière et compensation de charges",{"$f":"'4.1 Comptes 2020 natures'!E124/'4.1 Comptes 2020 natures'!E2","v":{"v":101.02058504875406,"d":"101.02"}},{"$f":"'4.1 Comptes 2020 natures'!F124/'4.1 Comptes 2020 natures'!F2","v":{"v":784.7851851851852,"d":"784.79"}},{"$f":"'4.1 Comptes 2020 natures'!G124/'4.1 Comptes 2020 natures'!G2","v":{"v":167.1917525773196,"d":"167.19"}},{"$f":"'4.1 Comptes 2020 natures'!H124/'4.1 Comptes 2020 natures'!H2","v":{"v":357.06726457399105,"d":"357.07"}},{"$f":"'4.1 Comptes 2020 natures'!I124/'4.1 Comptes 2020 natures'!I2","v":{"v":323.3324153125861,"d":"323.33"}},{"$f":"'4.1 Comptes 2020 natures'!J124/'4.1 Comptes 2020 natures'!J2","v":{"v":161.27044974343497,"d":"161.27"}},{"$f":"'4.1 Comptes 2020 natures'!K124/'4.1 Comptes 2020 natures'!K2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!L124/'4.1 Comptes 2020 natures'!L2","v":{"v":76.27312965604692,"d":"76.27"}},{"$f":"'4.1 Comptes 2020 natures'!M124/'4.1 Comptes 2020 natures'!M2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!N124/'4.1 Comptes 2020 natures'!N2","v":{"v":833.1525423728814,"d":"833.15"}},{"$f":"'4.1 Comptes 2020 natures'!O124/'4.1 Comptes 2020 natures'!O2","v":{"v":197.31868285196038,"d":"197.32"}},{"$f":"'4.1 Comptes 2020 natures'!P124/'4.1 Comptes 2020 natures'!P2","v":{"v":536.3863636363636,"d":"536.39"}},{"$f":"'4.1 Comptes 2020 natures'!Q124/'4.1 Comptes 2020 natures'!Q2","v":{"v":267.0833333333333,"d":"267.08"}},{"$f":"'4.1 Comptes 2020 natures'!R124/'4.1 Comptes 2020 natures'!R2","v":{"v":380.23614457831326,"d":"380.24"}},{"$f":"'4.1 Comptes 2020 natures'!S124/'4.1 Comptes 2020 natures'!S2","v":{"v":502.3323782234957,"d":"502.33"}},{"$f":"'4.1 Comptes 2020 natures'!T124/'4.1 Comptes 2020 natures'!T2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!U124/'4.1 Comptes 2020 natures'!U2","v":{"v":535.3019607843137,"d":"535.30"}},{"$f":"'4.1 Comptes 2020 natures'!V124/'4.1 Comptes 2020 natures'!V2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!W124/'4.1 Comptes 2020 natures'!W2","v":{"v":420.53793103448277,"d":"420.54"}},{"$f":"'4.1 Comptes 2020 natures'!X124/'4.1 Comptes 2020 natures'!X2","v":{"v":96.55555555555556,"d":"96.56"}},{"$f":"'4.1 Comptes 2020 natures'!Y124/'4.1 Comptes 2020 natures'!Y2","v":{"v":59.94060995184591,"d":"59.94"}},{"$f":"'4.1 Comptes 2020 natures'!Z124/'4.1 Comptes 2020 natures'!Z2","v":{"v":18.39005235602094,"d":"18.39"}},{"$f":"'4.1 Comptes 2020 natures'!AA124/'4.1 Comptes 2020 natures'!AA2","v":{"v":864.9791666666666,"d":"864.98"}},{"$f":"'4.1 Comptes 2020 natures'!AB124/'4.1 Comptes 2020 natures'!AB2","v":{"v":412.8322147651007,"d":"412.83"}},{"$f":"'4.1 Comptes 2020 natures'!AC124/'4.1 Comptes 2020 natures'!AC2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AD124/'4.1 Comptes 2020 natures'!AD2","v":{"v":280.6110283159463,"d":"280.61"}},{"$f":"'4.1 Comptes 2020 natures'!AE124/'4.1 Comptes 2020 natures'!AE2","v":{"v":330.92657342657344,"d":"330.93"}},{"$f":"'4.1 Comptes 2020 natures'!AF124/'4.1 Comptes 2020 natures'!AF2","v":{"v":58.05714285714286,"d":"58.06"}},{"$f":"'4.1 Comptes 2020 natures'!AG124/'4.1 Comptes 2020 natures'!AG2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AH124/'4.1 Comptes 2020 natures'!AH2","v":{"v":36.91472275334608,"d":"36.91"}},{"$f":"'4.1 Comptes 2020 natures'!AI124/'4.1 Comptes 2020 natures'!AI2","v":{"v":961.8502202643172,"d":"961.85"}},{"$f":"'4.1 Comptes 2020 natures'!AJ124/'4.1 Comptes 2020 natures'!AJ2","v":{"v":401.00763358778624,"d":"401.01"}},{"$f":"'4.1 Comptes 2020 natures'!AK124/'4.1 Comptes 2020 natures'!AK2","v":{"v":115.1514511873351,"d":"115.15"}},{"$f":"'4.1 Comptes 2020 natures'!AL124/'4.1 Comptes 2020 natures'!AL2","v":{"v":583.663436123348,"d":"583.66"}},{"$f":"'4.1 Comptes 2020 natures'!AM124/'4.1 Comptes 2020 natures'!AM2","v":{"v":389.08944399677677,"d":"389.09"}},{"$f":"'4.1 Comptes 2020 natures'!AN124/'4.1 Comptes 2020 natures'!AN2","v":{"v":560.3529411764706,"d":"560.35"}},{"$f":"'4.1 Comptes 2020 natures'!AO124/'4.1 Comptes 2020 natures'!AO2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AP124/'4.1 Comptes 2020 natures'!AP2","v":{"v":0.7888386123680241,"d":"0.79"}},{"$f":"'4.1 Comptes 2020 natures'!AQ124/'4.1 Comptes 2020 natures'!AQ2","v":{"v":126.71782945736435,"d":"126.72"}},{"$f":"'4.1 Comptes 2020 natures'!AR124/'4.1 Comptes 2020 natures'!AR2","v":{"v":542.2074425969913,"d":"542.21"}},{"$f":"'4.1 Comptes 2020 natures'!AS124/'4.1 Comptes 2020 natures'!AS2","v":{"v":260.04324324324324,"d":"260.04"}},{"$f":"'4.1 Comptes 2020 natures'!AT124/'4.1 Comptes 2020 natures'!AT2","v":{"v":242.5466926070039,"d":"242.55"}},{"$f":"'4.1 Comptes 2020 natures'!AU124/'4.1 Comptes 2020 natures'!AU2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AV124/'4.1 Comptes 2020 natures'!AV2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AW124/'4.1 Comptes 2020 natures'!AW2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AX124/'4.1 Comptes 2020 natures'!AX2","v":{"v":778.9834254143647,"d":"778.98"}},{"$f":"'4.1 Comptes 2020 natures'!AY124/'4.1 Comptes 2020 natures'!AY2","v":{"v":795.6829971181556,"d":"795.68"}},{"$f":"'4.1 Comptes 2020 natures'!AZ124/'4.1 Comptes 2020 natures'!AZ2","v":{"v":241.55266272189348,"d":"241.55"}},{"$f":"'4.1 Comptes 2020 natures'!BA124/'4.1 Comptes 2020 natures'!BA2","v":{"v":763.219638242894,"d":"763.22"}},{"$f":"'4.1 Comptes 2020 natures'!BB124/'4.1 Comptes 2020 natures'!BB2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!BC124/'4.1 Comptes 2020 natures'!BC2","v":{"v":494.3510638297872,"d":"494.35"}},{"$f":"'4.1 Comptes 2020 natures'!BD124/'4.1 Comptes 2020 natures'!BD2","v":{"v":51.63164438918247,"d":"51.63"}},{"$f":"'4.1 Comptes 2020 natures'!BE124/'4.1 Comptes 2020 natures'!BE2","v":{"v":326.1,"d":"326.10"}},{"v":15437.43779012994,"d":"15,437.44"},{"v":5643.290118912461,"d":"5,643.29"},{"v":3522.0649205003015,"d":"3,522.06"},{"v":6272.08275071718,"d":"6,272.08"}]
[null,null,463,"Subventions de collectivités publiques et de tiers",{"$f":"'4.1 Comptes 2020 natures'!E125/'4.1 Comptes 2020 natures'!E2","v":{"v":48.048916576381366,"d":"48.05"}},{"$f":"'4.1 Comptes 2020 natures'!F125/'4.1 Comptes 2020 natures'!F2","v":{"v":59.3962962962963,"d":"59.40"}},{"$f":"'4.1 Comptes 2020 natures'!G125/'4.1 Comptes 2020 natures'!G2","v":{"v":137.16896907216494,"d":"137.17"}},{"$f":"'4.1 Comptes 2020 natures'!H125/'4.1 Comptes 2020 natures'!H2","v":{"v":150.90459641255606,"d":"150.90"}},{"$f":"'4.1 Comptes 2020 natures'!I125/'4.1 Comptes 2020 natures'!I2","v":{"v":39.102051776370146,"d":"39.10"}},{"$f":"'4.1 Comptes 2020 natures'!J125/'4.1 Comptes 2020 natures'!J2","v":{"v":160.6835798370057,"d":"160.68"}},{"$f":"'4.1 Comptes 2020 natures'!K125/'4.1 Comptes 2020 natures'!K2","v":{"v":70.47273071104387,"d":"70.47"}},{"$f":"'4.1 Comptes 2020 natures'!L125/'4.1 Comptes 2020 natures'!L2","v":{"v":144.69733079727374,"d":"144.70"}},{"$f":"'4.1 Comptes 2020 natures'!M125/'4.1 Comptes 2020 natures'!M2","v":{"v":145.67439095550694,"d":"145.67"}},{"$f":"'4.1 Comptes 2020 natures'!N125/'4.1 Comptes 2020 natures'!N2","v":{"v":166.5707627118644,"d":"166.57"}},{"$f":"'4.1 Comptes 2020 natures'!O125/'4.1 Comptes 2020 natures'!O2","v":{"v":95.99467001534813,"d":"95.99"}},{"$f":"'4.1 Comptes 2020 natures'!P125/'4.1 Comptes 2020 natures'!P2","v":{"v":50.439678030303035,"d":"50.44"}},{"$f":"'4.1 Comptes 2020 natures'!Q125/'4.1 Comptes 2020 natures'!Q2","v":{"v":57.101851851851855,"d":"57.10"}},{"$f":"'4.1 Comptes 2020 natures'!R125/'4.1 Comptes 2020 natures'!R2","v":{"v":13.966265060240964,"d":"13.97"}},{"$f":"'4.1 Comptes 2020 natures'!S125/'4.1 Comptes 2020 natures'!S2","v":{"v":74.93925501432665,"d":"74.94"}},{"$f":"'4.1 Comptes 2020 natures'!T125/'4.1 Comptes 2020 natures'!T2","v":{"v":36.08013100436681,"d":"36.08"}},{"$f":"'4.1 Comptes 2020 natures'!U125/'4.1 Comptes 2020 natures'!U2","v":{"v":90.71843137254902,"d":"90.72"}},{"$f":"'4.1 Comptes 2020 natures'!V125/'4.1 Comptes 2020 natures'!V2","v":{"v":231.11662844036698,"d":"231.12"}},{"$f":"'4.1 Comptes 2020 natures'!W125/'4.1 Comptes 2020 natures'!W2","v":{"v":105.25452978056427,"d":"105.25"}},{"$f":"'4.1 Comptes 2020 natures'!X125/'4.1 Comptes 2020 natures'!X2","v":{"v":1540.0631172839508,"d":"1,540.06"}},{"$f":"'4.1 Comptes 2020 natures'!Y125/'4.1 Comptes 2020 natures'!Y2","v":{"v":73.90906902086677,"d":"73.91"}},{"$f":"'4.1 Comptes 2020 natures'!Z125/'4.1 Comptes 2020 natures'!Z2","v":{"v":385.93854712041883,"d":"385.94"}},{"$f":"'4.1 Comptes 2020 natures'!AA125/'4.1 Comptes 2020 natures'!AA2","v":{"v":105.57291666666667,"d":"105.57"}},{"$f":"'4.1 Comptes 2020 natures'!AB125/'4.1 Comptes 2020 natures'!AB2","v":{"v":227.74496644295303,"d":"227.74"}},{"$f":"'4.1 Comptes 2020 natures'!AC125/'4.1 Comptes 2020 natures'!AC2","v":{"v":386.78653100775193,"d":"386.79"}},{"$f":"'4.1 Comptes 2020 natures'!AD125/'4.1 Comptes 2020 natures'!AD2","v":{"v":128.04128166915052,"d":"128.04"}},{"$f":"'4.1 Comptes 2020 natures'!AE125/'4.1 Comptes 2020 natures'!AE2","v":{"v":246.6673076923077,"d":"246.67"}},{"$f":"'4.1 Comptes 2020 natures'!AF125/'4.1 Comptes 2020 natures'!AF2","v":{"v":625.1675510204082,"d":"625.17"}},{"$f":"'4.1 Comptes 2020 natures'!AG125/'4.1 Comptes 2020 natures'!AG2","v":{"v":207.17933646812958,"d":"207.18"}},{"$f":"'4.1 Comptes 2020 natures'!AH125/'4.1 Comptes 2020 natures'!AH2","v":{"v":310.94856596558316,"d":"310.95"}},{"$f":"'4.1 Comptes 2020 natures'!AI125/'4.1 Comptes 2020 natures'!AI2","v":{"v":132.93656387665197,"d":"132.94"}},{"$f":"'4.1 Comptes 2020 natures'!AJ125/'4.1 Comptes 2020 natures'!AJ2","v":{"v":122.93358778625954,"d":"122.93"}},{"$f":"'4.1 Comptes 2020 natures'!AK125/'4.1 Comptes 2020 natures'!AK2","v":{"v":71.99926121372032,"d":"72.00"}},{"$f":"'4.1 Comptes 2020 natures'!AL125/'4.1 Comptes 2020 natures'!AL2","v":{"v":264.2896475770925,"d":"264.29"}},{"$f":"'4.1 Comptes 2020 natures'!AM125/'4.1 Comptes 2020 natures'!AM2","v":{"v":108.67219983883966,"d":"108.67"}},{"$f":"'4.1 Comptes 2020 natures'!AN125/'4.1 Comptes 2020 natures'!AN2","v":{"v":179.17605042016808,"d":"179.18"}},{"$f":"'4.1 Comptes 2020 natures'!AO125/'4.1 Comptes 2020 natures'!AO2","v":{"v":119.67650209205021,"d":"119.68"}},{"$f":"'4.1 Comptes 2020 natures'!AP125/'4.1 Comptes 2020 natures'!AP2","v":{"v":179.8337104072398,"d":"179.83"}},{"$f":"'4.1 Comptes 2020 natures'!AQ125/'4.1 Comptes 2020 natures'!AQ2","v":{"v":89.71465116279069,"d":"89.71"}},{"$f":"'4.1 Comptes 2020 natures'!AR125/'4.1 Comptes 2020 natures'!AR2","v":{"v":153.39441805225653,"d":"153.39"}},{"$f":"'4.1 Comptes 2020 natures'!AS125/'4.1 Comptes 2020 natures'!AS2","v":{"v":91.16621621621621,"d":"91.17"}},{"$f":"'4.1 Comptes 2020 natures'!AT125/'4.1 Comptes 2020 natures'!AT2","v":{"v":312.6269941634241,"d":"312.63"}},{"$f":"'4.1 Comptes 2020 natures'!AU125/'4.1 Comptes 2020 natures'!AU2","v":{"v":137.82579617834395,"d":"137.83"}},{"$f":"'4.1 Comptes 2020 natures'!AV125/'4.1 Comptes 2020 natures'!AV2","v":{"v":46.557916666666664,"d":"46.56"}},{"$f":"'4.1 Comptes 2020 natures'!AW125/'4.1 Comptes 2020 natures'!AW2","v":{"v":166.43185430463578,"d":"166.43"}},{"$f":"'4.1 Comptes 2020 natures'!AX125/'4.1 Comptes 2020 natures'!AX2","v":{"v":76.23756906077348,"d":"76.24"}},{"$f":"'4.1 Comptes 2020 natures'!AY125/'4.1 Comptes 2020 natures'!AY2","v":{"v":239.56181556195963,"d":"239.56"}},{"$f":"'4.1 Comptes 2020 natures'!AZ125/'4.1 Comptes 2020 natures'!AZ2","v":{"v":51.81869822485208,"d":"51.82"}},{"$f":"'4.1 Comptes 2020 natures'!BA125/'4.1 Comptes 2020 natures'!BA2","v":{"v":97.6328165374677,"d":"97.63"}},{"$f":"'4.1 Comptes 2020 natures'!BB125/'4.1 Comptes 2020 natures'!BB2","v":{"v":81.99872262773724,"d":"82.00"}},{"$f":"'4.1 Comptes 2020 natures'!BC125/'4.1 Comptes 2020 natures'!BC2","v":{"v":133.97579787234042,"d":"133.98"}},{"$f":"'4.1 Comptes 2020 natures'!BD125/'4.1 Comptes 2020 natures'!BD2","v":{"v":189.4352751010258,"d":"189.44"}},{"$f":"'4.1 Comptes 2020 natures'!BE125/'4.1 Comptes 2020 natures'!BE2","v":{"v":229.3988392857143,"d":"229.40"}},{"v":9393.645160302794,"d":"9,393.65"},{"v":1878.3310657163813,"d":"1,878.33"},{"v":4493.889342021099,"d":"4,493.89"},{"v":3021.4247525653154,"d":"3,021.42"}]
[null,null,469,"Différents revenus et transferts de collectivités publiques et de tiers",{"$f":"'4.1 Comptes 2020 natures'!E126/'4.1 Comptes 2020 natures'!E2","v":{"v":0.21278439869989166,"d":"0.21"}},{"$f":"'4.1 Comptes 2020 natures'!F126/'4.1 Comptes 2020 natures'!F2","v":{"v":0.08722222222222223,"d":"0.09"}},{"$f":"'4.1 Comptes 2020 natures'!G126/'4.1 Comptes 2020 natures'!G2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!H126/'4.1 Comptes 2020 natures'!H2","v":{"v":0.22499999999999998,"d":"0.23"}},{"$f":"'4.1 Comptes 2020 natures'!I126/'4.1 Comptes 2020 natures'!I2","v":{"v":0.04573120352519967,"d":"0.05"}},{"$f":"'4.1 Comptes 2020 natures'!J126/'4.1 Comptes 2020 natures'!J2","v":{"v":0.3874584968306671,"d":"0.39"}},{"$f":"'4.1 Comptes 2020 natures'!K126/'4.1 Comptes 2020 natures'!K2","v":{"v":0.1373487140695915,"d":"0.14"}},{"$f":"'4.1 Comptes 2020 natures'!L126/'4.1 Comptes 2020 natures'!L2","v":{"v":561.2450538912665,"d":"561.25"}},{"$f":"'4.1 Comptes 2020 natures'!M126/'4.1 Comptes 2020 natures'!M2","v":{"v":240.21316557257475,"d":"240.21"}},{"$f":"'4.1 Comptes 2020 natures'!N126/'4.1 Comptes 2020 natures'!N2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!O126/'4.1 Comptes 2020 natures'!O2","v":{"v":3.892214315613227,"d":"3.89"}},{"$f":"'4.1 Comptes 2020 natures'!P126/'4.1 Comptes 2020 natures'!P2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!Q126/'4.1 Comptes 2020 natures'!Q2","v":{"v":0.16203703703703703,"d":"0.16"}},{"$f":"'4.1 Comptes 2020 natures'!R126/'4.1 Comptes 2020 natures'!R2","v":{"v":0.251566265060241,"d":"0.25"}},{"$f":"'4.1 Comptes 2020 natures'!S126/'4.1 Comptes 2020 natures'!S2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!T126/'4.1 Comptes 2020 natures'!T2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!U126/'4.1 Comptes 2020 natures'!U2","v":{"v":0.3170588235294117,"d":"0.32"}},{"$f":"'4.1 Comptes 2020 natures'!V126/'4.1 Comptes 2020 natures'!V2","v":{"v":0.3322247706422018,"d":"0.33"}},{"$f":"'4.1 Comptes 2020 natures'!W126/'4.1 Comptes 2020 natures'!W2","v":{"v":0.2676959247648903,"d":"0.27"}},{"$f":"'4.1 Comptes 2020 natures'!X126/'4.1 Comptes 2020 natures'!X2","v":{"v":1.825462962962963,"d":"1.83"}},{"$f":"'4.1 Comptes 2020 natures'!Y126/'4.1 Comptes 2020 natures'!Y2","v":{"v":3.1075441412520064,"d":"3.11"}},{"$f":"'4.1 Comptes 2020 natures'!Z126/'4.1 Comptes 2020 natures'!Z2","v":{"v":0.46960078534031413,"d":"0.47"}},{"$f":"'4.1 Comptes 2020 natures'!AA126/'4.1 Comptes 2020 natures'!AA2","v":{"v":2.140625,"d":"2.14"}},{"$f":"'4.1 Comptes 2020 natures'!AB126/'4.1 Comptes 2020 natures'!AB2","v":{"v":7.296644295302014,"d":"7.30"}},{"$f":"'4.1 Comptes 2020 natures'!AC126/'4.1 Comptes 2020 natures'!AC2","v":{"v":2.197674418604651,"d":"2.20"}},{"$f":"'4.1 Comptes 2020 natures'!AD126/'4.1 Comptes 2020 natures'!AD2","v":{"v":1.2400894187779434,"d":"1.24"}},{"$f":"'4.1 Comptes 2020 natures'!AE126/'4.1 Comptes 2020 natures'!AE2","v":{"v":0.22194055944055943,"d":"0.22"}},{"$f":"'4.1 Comptes 2020 natures'!AF126/'4.1 Comptes 2020 natures'!AF2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AG126/'4.1 Comptes 2020 natures'!AG2","v":{"v":1.6513584117032392,"d":"1.65"}},{"$f":"'4.1 Comptes 2020 natures'!AH126/'4.1 Comptes 2020 natures'!AH2","v":{"v":0.31139579349904395,"d":"0.31"}},{"$f":"'4.1 Comptes 2020 natures'!AI126/'4.1 Comptes 2020 natures'!AI2","v":{"v":0.8541850220264318,"d":"0.85"}},{"$f":"'4.1 Comptes 2020 natures'!AJ126/'4.1 Comptes 2020 natures'!AJ2","v":{"v":3.3587786259541983,"d":"3.36"}},{"$f":"'4.1 Comptes 2020 natures'!AK126/'4.1 Comptes 2020 natures'!AK2","v":{"v":0.9566490765171504,"d":"0.96"}},{"$f":"'4.1 Comptes 2020 natures'!AL126/'4.1 Comptes 2020 natures'!AL2","v":{"v":19.93387665198238,"d":"19.93"}},{"$f":"'4.1 Comptes 2020 natures'!AM126/'4.1 Comptes 2020 natures'!AM2","v":{"v":9.087630942788074,"d":"9.09"}},{"$f":"'4.1 Comptes 2020 natures'!AN126/'4.1 Comptes 2020 natures'!AN2","v":{"v":3.3327731092436976,"d":"3.33"}},{"$f":"'4.1 Comptes 2020 natures'!AO126/'4.1 Comptes 2020 natures'!AO2","v":{"v":0.40146443514644353,"d":"0.40"}},{"$f":"'4.1 Comptes 2020 natures'!AP126/'4.1 Comptes 2020 natures'!AP2","v":{"v":3.2821266968325795,"d":"3.28"}},{"$f":"'4.1 Comptes 2020 natures'!AQ126/'4.1 Comptes 2020 natures'!AQ2","v":{"v":11.207286821705425,"d":"11.21"}},{"$f":"'4.1 Comptes 2020 natures'!AR126/'4.1 Comptes 2020 natures'!AR2","v":{"v":10.04144893111639,"d":"10.04"}},{"$f":"'4.1 Comptes 2020 natures'!AS126/'4.1 Comptes 2020 natures'!AS2","v":{"v":1.991554054054054,"d":"1.99"}},{"$f":"'4.1 Comptes 2020 natures'!AT126/'4.1 Comptes 2020 natures'!AT2","v":{"v":0.15136186770428015,"d":"0.15"}},{"$f":"'4.1 Comptes 2020 natures'!AU126/'4.1 Comptes 2020 natures'!AU2","v":{"v":0.13248407643312102,"d":"0.13"}},{"$f":"'4.1 Comptes 2020 natures'!AV126/'4.1 Comptes 2020 natures'!AV2","v":{"v":0.1756875,"d":"0.18"}},{"$f":"'4.1 Comptes 2020 natures'!AW126/'4.1 Comptes 2020 natures'!AW2","v":{"v":1.7091390728476823,"d":"1.71"}},{"$f":"'4.1 Comptes 2020 natures'!AX126/'4.1 Comptes 2020 natures'!AX2","v":{"v":10.496408839779004,"d":"10.50"}},{"$f":"'4.1 Comptes 2020 natures'!AY126/'4.1 Comptes 2020 natures'!AY2","v":{"v":10.48314121037464,"d":"10.48"}},{"$f":"'4.1 Comptes 2020 natures'!AZ126/'4.1 Comptes 2020 natures'!AZ2","v":{"v":8.90414201183432,"d":"8.90"}},{"$f":"'4.1 Comptes 2020 natures'!BA126/'4.1 Comptes 2020 natures'!BA2","v":{"v":0.15051679586563307,"d":"0.15"}},{"$f":"'4.1 Comptes 2020 natures'!BB126/'4.1 Comptes 2020 natures'!BB2","v":{"v":0.47390510948905107,"d":"0.47"}},{"$f":"'4.1 Comptes 2020 natures'!BC126/'4.1 Comptes 2020 natures'!BC2","v":{"v":8.561170212765957,"d":"8.56"}},{"$f":"'4.1 Comptes 2020 natures'!BD126/'4.1 Comptes 2020 natures'!BD2","v":{"v":10.435475598383588,"d":"10.44"}},{"$f":"'4.1 Comptes 2020 natures'!BE126/'4.1 Comptes 2020 natures'!BE2","v":{"v":11.913303571428571,"d":"11.91"}},{"v":956.2734076569914,"d":"956.27"},{"v":807.776561635836,"d":"807.78"},{"v":24.675299434863366,"d":"24.68"},{"v":123.82154658629206,"d":"123.82"}]
[]
[null,47,null,"Subventions à redistribuer",{"$f":"E129","v":{"v":0,"d":"0.00"}},{"$f":"F129","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":1.214442013129103,"d":"1.21"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":280.5469895287958,"d":"280.55"},{"v":1661.3697916666667,"d":"1,661.37"},{"v":1354.7120805369127,"d":"1,354.71"},{"v":301.5538759689922,"d":"301.55"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":1165.0985714285716,"d":"1,165.10"},{"v":219.03834900731454,"d":"219.04"},{"v":0,"d":"0.00"},{"v":23.31563876651982,"d":"23.32"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":45.17022961203484,"d":"45.17"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":33.145125,"d":"33.15"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":5085.165093528936,"d":"5,085.17"},{"v":1.214442013129103,"d":"1.21"},{"v":5005.635296903773,"d":"5,005.64"},{"v":78.31535461203484,"d":"78.32"}]
[null,null,470,"Subventions à redistribuer des collectivités publiques et de tiers",{"$f":"'4.1 Comptes 2020 natures'!E129/'4.1 Comptes 2020 natures'!E2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!F129/'4.1 Comptes 2020 natures'!F2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!G129/'4.1 Comptes 2020 natures'!G2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!H129/'4.1 Comptes 2020 natures'!H2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!I129/'4.1 Comptes 2020 natures'!I2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!J129/'4.1 Comptes 2020 natures'!J2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!K129/'4.1 Comptes 2020 natures'!K2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!L129/'4.1 Comptes 2020 natures'!L2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!M129/'4.1 Comptes 2020 natures'!M2","v":{"v":1.214442013129103,"d":"1.21"}},{"$f":"'4.1 Comptes 2020 natures'!N129/'4.1 Comptes 2020 natures'!N2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!O129/'4.1 Comptes 2020 natures'!O2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!P129/'4.1 Comptes 2020 natures'!P2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!Q129/'4.1 Comptes 2020 natures'!Q2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!R129/'4.1 Comptes 2020 natures'!R2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!S129/'4.1 Comptes 2020 natures'!S2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!T129/'4.1 Comptes 2020 natures'!T2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!U129/'4.1 Comptes 2020 natures'!U2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!V129/'4.1 Comptes 2020 natures'!V2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!W129/'4.1 Comptes 2020 natures'!W2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!X129/'4.1 Comptes 2020 natures'!X2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!Y129/'4.1 Comptes 2020 natures'!Y2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!Z129/'4.1 Comptes 2020 natures'!Z2","v":{"v":280.5469895287958,"d":"280.55"}},{"$f":"'4.1 Comptes 2020 natures'!AA129/'4.1 Comptes 2020 natures'!AA2","v":{"v":1661.3697916666667,"d":"1,661.37"}},{"$f":"'4.1 Comptes 2020 natures'!AB129/'4.1 Comptes 2020 natures'!AB2","v":{"v":1354.7120805369127,"d":"1,354.71"}},{"$f":"'4.1 Comptes 2020 natures'!AC129/'4.1 Comptes 2020 natures'!AC2","v":{"v":301.5538759689922,"d":"301.55"}},{"$f":"'4.1 Comptes 2020 natures'!AD129/'4.1 Comptes 2020 natures'!AD2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AE129/'4.1 Comptes 2020 natures'!AE2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AF129/'4.1 Comptes 2020 natures'!AF2","v":{"v":1165.0985714285716,"d":"1,165.10"}},{"$f":"'4.1 Comptes 2020 natures'!AG129/'4.1 Comptes 2020 natures'!AG2","v":{"v":219.03834900731454,"d":"219.04"}},{"$f":"'4.1 Comptes 2020 natures'!AH129/'4.1 Comptes 2020 natures'!AH2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AI129/'4.1 Comptes 2020 natures'!AI2","v":{"v":23.31563876651982,"d":"23.32"}},{"$f":"'4.1 Comptes 2020 natures'!AJ129/'4.1 Comptes 2020 natures'!AJ2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AK129/'4.1 Comptes 2020 natures'!AK2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AL129/'4.1 Comptes 2020 natures'!AL2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AM129/'4.1 Comptes 2020 natures'!AM2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AN129/'4.1 Comptes 2020 natures'!AN2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AO129/'4.1 Comptes 2020 natures'!AO2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AP129/'4.1 Comptes 2020 natures'!AP2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AQ129/'4.1 Comptes 2020 natures'!AQ2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AR129/'4.1 Comptes 2020 natures'!AR2","v":{"v":45.17022961203484,"d":"45.17"}},{"$f":"'4.1 Comptes 2020 natures'!AS129/'4.1 Comptes 2020 natures'!AS2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AT129/'4.1 Comptes 2020 natures'!AT2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AU129/'4.1 Comptes 2020 natures'!AU2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AV129/'4.1 Comptes 2020 natures'!AV2","v":{"v":33.145125,"d":"33.15"}},{"$f":"'4.1 Comptes 2020 natures'!AW129/'4.1 Comptes 2020 natures'!AW2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AX129/'4.1 Comptes 2020 natures'!AX2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AY129/'4.1 Comptes 2020 natures'!AY2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AZ129/'4.1 Comptes 2020 natures'!AZ2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!BA129/'4.1 Comptes 2020 natures'!BA2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!BB129/'4.1 Comptes 2020 natures'!BB2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!BC129/'4.1 Comptes 2020 natures'!BC2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!BD129/'4.1 Comptes 2020 natures'!BD2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!BE129/'4.1 Comptes 2020 natures'!BE2","v":{"v":0,"d":"0.00"}},{"$f":"SUM(E129:BE129)","v":{"v":5085.165093528936,"d":"5,085.17"}},{"$f":"SUM(E129:W129)","v":{"v":1.214442013129103,"d":"1.21"}},{"$f":"SUM(X129:AJ129)","v":{"v":5005.635296903773,"d":"5,005.64"}},{"$f":"SUM(AK129:BE129)","v":{"v":78.31535461203484,"d":"78.32"}}]
[]
[null,48,null,"Revenus extraordinaires",{"$f":"E132+E133+E134+E135+E136+E137+E138","v":{"v":0,"d":"0.00"}},{"$f":"F132+F133+F134+F135+F136+F137+F138","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":82.62186725419994,"d":"82.62"},{"v":8.5481436764262,"d":"8.55"},{"v":0.47457639939485624,"d":"0.47"},{"v":87.17704866064352,"d":"87.18"},{"v":29.175784099197667,"d":"29.18"},{"v":0,"d":"0.00"},{"v":3.8874424445374633,"d":"3.89"},{"v":0,"d":"0.00"},{"v":185.1851851851852,"d":"185.19"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":14.112008733624455,"d":"14.11"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":414.6246511627907,"d":"414.62"},{"v":240.13934426229508,"d":"240.14"},{"v":0.02395104895104895,"d":"0.02"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":63.804620622568095,"d":"63.80"},{"v":0,"d":"0.00"},{"v":177.23291666666665,"d":"177.23"},{"v":0,"d":"0.00"},{"v":110.49723756906077,"d":"110.50"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0.005319148936170213,"d":"0.01"},{"v":23.93534348772148,"d":"23.94"},{"v":0,"d":"0.00"},{"v":1441.4454404221992,"d":"1,441.45"},{"v":411.18205645320927,"d":"411.18"},{"v":654.7879464740369,"d":"654.79"},{"v":375.47543749495316,"d":"375.48"}]
[null,null,481,"Revenus extraordinaires de patentes et de concessions",{"$f":"'4.1 Comptes 2020 natures'!E132/'4.1 Comptes 2020 natures'!E2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!F132/'4.1 Comptes 2020 natures'!F2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!G132/'4.1 Comptes 2020 natures'!G2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!H132/'4.1 Comptes 2020 natures'!H2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!I132/'4.1 Comptes 2020 natures'!I2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!J132/'4.1 Comptes 2020 natures'!J2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!K132/'4.1 Comptes 2020 natures'!K2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!L132/'4.1 Comptes 2020 natures'!L2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!M132/'4.1 Comptes 2020 natures'!M2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!N132/'4.1 Comptes 2020 natures'!N2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!O132/'4.1 Comptes 2020 natures'!O2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!P132/'4.1 Comptes 2020 natures'!P2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!Q132/'4.1 Comptes 2020 natures'!Q2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!R132/'4.1 Comptes 2020 natures'!R2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!S132/'4.1 Comptes 2020 natures'!S2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!T132/'4.1 Comptes 2020 natures'!T2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!U132/'4.1 Comptes 2020 natures'!U2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!V132/'4.1 Comptes 2020 natures'!V2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!W132/'4.1 Comptes 2020 natures'!W2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!X132/'4.1 Comptes 2020 natures'!X2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!Y132/'4.1 Comptes 2020 natures'!Y2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!Z132/'4.1 Comptes 2020 natures'!Z2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AA132/'4.1 Comptes 2020 natures'!AA2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AB132/'4.1 Comptes 2020 natures'!AB2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AC132/'4.1 Comptes 2020 natures'!AC2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AD132/'4.1 Comptes 2020 natures'!AD2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AE132/'4.1 Comptes 2020 natures'!AE2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AF132/'4.1 Comptes 2020 natures'!AF2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AG132/'4.1 Comptes 2020 natures'!AG2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AH132/'4.1 Comptes 2020 natures'!AH2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AI132/'4.1 Comptes 2020 natures'!AI2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AJ132/'4.1 Comptes 2020 natures'!AJ2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AK132/'4.1 Comptes 2020 natures'!AK2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AL132/'4.1 Comptes 2020 natures'!AL2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AM132/'4.1 Comptes 2020 natures'!AM2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AN132/'4.1 Comptes 2020 natures'!AN2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AO132/'4.1 Comptes 2020 natures'!AO2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AP132/'4.1 Comptes 2020 natures'!AP2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AQ132/'4.1 Comptes 2020 natures'!AQ2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AR132/'4.1 Comptes 2020 natures'!AR2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AS132/'4.1 Comptes 2020 natures'!AS2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AT132/'4.1 Comptes 2020 natures'!AT2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AU132/'4.1 Comptes 2020 natures'!AU2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AV132/'4.1 Comptes 2020 natures'!AV2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AW132/'4.1 Comptes 2020 natures'!AW2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AX132/'4.1 Comptes 2020 natures'!AX2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AY132/'4.1 Comptes 2020 natures'!AY2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AZ132/'4.1 Comptes 2020 natures'!AZ2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!BA132/'4.1 Comptes 2020 natures'!BA2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!BB132/'4.1 Comptes 2020 natures'!BB2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!BC132/'4.1 Comptes 2020 natures'!BC2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!BD132/'4.1 Comptes 2020 natures'!BD2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!BE132/'4.1 Comptes 2020 natures'!BE2","v":{"v":0,"d":"0.00"}},{"$f":"SUM(E132:BE132)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(E132:W132)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(X132:AJ132)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(AK132:BE132)","v":{"v":0,"d":"0.00"}}]
[null,null,482,"Contributions extraordinaires",{"$f":"'4.1 Comptes 2020 natures'!E133/'4.1 Comptes 2020 natures'!E2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!F133/'4.1 Comptes 2020 natures'!F2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!G133/'4.1 Comptes 2020 natures'!G2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!H133/'4.1 Comptes 2020 natures'!H2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!I133/'4.1 Comptes 2020 natures'!I2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!J133/'4.1 Comptes 2020 natures'!J2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!K133/'4.1 Comptes 2020 natures'!K2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!L133/'4.1 Comptes 2020 natures'!L2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!M133/'4.1 Comptes 2020 natures'!M2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!N133/'4.1 Comptes 2020 natures'!N2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!O133/'4.1 Comptes 2020 natures'!O2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!P133/'4.1 Comptes 2020 natures'!P2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!Q133/'4.1 Comptes 2020 natures'!Q2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!R133/'4.1 Comptes 2020 natures'!R2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!S133/'4.1 Comptes 2020 natures'!S2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!T133/'4.1 Comptes 2020 natures'!T2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!U133/'4.1 Comptes 2020 natures'!U2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!V133/'4.1 Comptes 2020 natures'!V2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!W133/'4.1 Comptes 2020 natures'!W2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!X133/'4.1 Comptes 2020 natures'!X2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!Y133/'4.1 Comptes 2020 natures'!Y2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!Z133/'4.1 Comptes 2020 natures'!Z2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AA133/'4.1 Comptes 2020 natures'!AA2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AB133/'4.1 Comptes 2020 natures'!AB2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AC133/'4.1 Comptes 2020 natures'!AC2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AD133/'4.1 Comptes 2020 natures'!AD2","v":{"v":14.903129657228018,"d":"14.90"}},{"$f":"'4.1 Comptes 2020 natures'!AE133/'4.1 Comptes 2020 natures'!AE2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AF133/'4.1 Comptes 2020 natures'!AF2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AG133/'4.1 Comptes 2020 natures'!AG2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AH133/'4.1 Comptes 2020 natures'!AH2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AI133/'4.1 Comptes 2020 natures'!AI2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AJ133/'4.1 Comptes 2020 natures'!AJ2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AK133/'4.1 Comptes 2020 natures'!AK2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AL133/'4.1 Comptes 2020 natures'!AL2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AM133/'4.1 Comptes 2020 natures'!AM2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AN133/'4.1 Comptes 2020 natures'!AN2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AO133/'4.1 Comptes 2020 natures'!AO2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AP133/'4.1 Comptes 2020 natures'!AP2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AQ133/'4.1 Comptes 2020 natures'!AQ2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AR133/'4.1 Comptes 2020 natures'!AR2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AS133/'4.1 Comptes 2020 natures'!AS2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AT133/'4.1 Comptes 2020 natures'!AT2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AU133/'4.1 Comptes 2020 natures'!AU2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AV133/'4.1 Comptes 2020 natures'!AV2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AW133/'4.1 Comptes 2020 natures'!AW2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AX133/'4.1 Comptes 2020 natures'!AX2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AY133/'4.1 Comptes 2020 natures'!AY2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AZ133/'4.1 Comptes 2020 natures'!AZ2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!BA133/'4.1 Comptes 2020 natures'!BA2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!BB133/'4.1 Comptes 2020 natures'!BB2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!BC133/'4.1 Comptes 2020 natures'!BC2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!BD133/'4.1 Comptes 2020 natures'!BD2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!BE133/'4.1 Comptes 2020 natures'!BE2","v":{"v":0,"d":"0.00"}},{"v":14.903129657228018,"d":"14.90"},{"v":0,"d":"0.00"},{"v":14.903129657228018,"d":"14.90"},{"v":0,"d":"0.00"}]
[null,null,483,"Revenus divers extraordinaires",{"$f":"'4.1 Comptes 2020 natures'!E134/'4.1 Comptes 2020 natures'!E2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!F134/'4.1 Comptes 2020 natures'!F2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!G134/'4.1 Comptes 2020 natures'!G2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!H134/'4.1 Comptes 2020 natures'!H2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!I134/'4.1 Comptes 2020 natures'!I2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!J134/'4.1 Comptes 2020 natures'!J2","v":{"v":8.5481436764262,"d":"8.55"}},{"$f":"'4.1 Comptes 2020 natures'!K134/'4.1 Comptes 2020 natures'!K2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!L134/'4.1 Comptes 2020 natures'!L2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!M134/'4.1 Comptes 2020 natures'!M2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!N134/'4.1 Comptes 2020 natures'!N2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!O134/'4.1 Comptes 2020 natures'!O2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!P134/'4.1 Comptes 2020 natures'!P2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!Q134/'4.1 Comptes 2020 natures'!Q2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!R134/'4.1 Comptes 2020 natures'!R2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!S134/'4.1 Comptes 2020 natures'!S2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!T134/'4.1 Comptes 2020 natures'!T2","v":{"v":14.112008733624455,"d":"14.11"}},{"$f":"'4.1 Comptes 2020 natures'!U134/'4.1 Comptes 2020 natures'!U2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!V134/'4.1 Comptes 2020 natures'!V2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!W134/'4.1 Comptes 2020 natures'!W2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!X134/'4.1 Comptes 2020 natures'!X2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!Y134/'4.1 Comptes 2020 natures'!Y2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!Z134/'4.1 Comptes 2020 natures'!Z2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AA134/'4.1 Comptes 2020 natures'!AA2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AB134/'4.1 Comptes 2020 natures'!AB2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AC134/'4.1 Comptes 2020 natures'!AC2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AD134/'4.1 Comptes 2020 natures'!AD2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AE134/'4.1 Comptes 2020 natures'!AE2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AF134/'4.1 Comptes 2020 natures'!AF2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AG134/'4.1 Comptes 2020 natures'!AG2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AH134/'4.1 Comptes 2020 natures'!AH2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AI134/'4.1 Comptes 2020 natures'!AI2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AJ134/'4.1 Comptes 2020 natures'!AJ2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AK134/'4.1 Comptes 2020 natures'!AK2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AL134/'4.1 Comptes 2020 natures'!AL2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AM134/'4.1 Comptes 2020 natures'!AM2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AN134/'4.1 Comptes 2020 natures'!AN2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AO134/'4.1 Comptes 2020 natures'!AO2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AP134/'4.1 Comptes 2020 natures'!AP2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AQ134/'4.1 Comptes 2020 natures'!AQ2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AR134/'4.1 Comptes 2020 natures'!AR2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AS134/'4.1 Comptes 2020 natures'!AS2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AT134/'4.1 Comptes 2020 natures'!AT2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AU134/'4.1 Comptes 2020 natures'!AU2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AV134/'4.1 Comptes 2020 natures'!AV2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AW134/'4.1 Comptes 2020 natures'!AW2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AX134/'4.1 Comptes 2020 natures'!AX2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AY134/'4.1 Comptes 2020 natures'!AY2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AZ134/'4.1 Comptes 2020 natures'!AZ2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!BA134/'4.1 Comptes 2020 natures'!BA2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!BB134/'4.1 Comptes 2020 natures'!BB2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!BC134/'4.1 Comptes 2020 natures'!BC2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!BD134/'4.1 Comptes 2020 natures'!BD2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!BE134/'4.1 Comptes 2020 natures'!BE2","v":{"v":0,"d":"0.00"}},{"v":22.660152410050657,"d":"22.66"},{"v":22.660152410050657,"d":"22.66"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,484,"Revenus financiers extraordinaires",{"$f":"'4.1 Comptes 2020 natures'!E135/'4.1 Comptes 2020 natures'!E2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!F135/'4.1 Comptes 2020 natures'!F2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!G135/'4.1 Comptes 2020 natures'!G2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!H135/'4.1 Comptes 2020 natures'!H2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!I135/'4.1 Comptes 2020 natures'!I2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!J135/'4.1 Comptes 2020 natures'!J2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!K135/'4.1 Comptes 2020 natures'!K2","v":{"v":0.47457639939485624,"d":"0.47"}},{"$f":"'4.1 Comptes 2020 natures'!L135/'4.1 Comptes 2020 natures'!L2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!M135/'4.1 Comptes 2020 natures'!M2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!N135/'4.1 Comptes 2020 natures'!N2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!O135/'4.1 Comptes 2020 natures'!O2","v":{"v":3.5416492256174132,"d":"3.54"}},{"$f":"'4.1 Comptes 2020 natures'!P135/'4.1 Comptes 2020 natures'!P2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!Q135/'4.1 Comptes 2020 natures'!Q2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!R135/'4.1 Comptes 2020 natures'!R2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!S135/'4.1 Comptes 2020 natures'!S2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!T135/'4.1 Comptes 2020 natures'!T2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!U135/'4.1 Comptes 2020 natures'!U2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!V135/'4.1 Comptes 2020 natures'!V2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!W135/'4.1 Comptes 2020 natures'!W2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!X135/'4.1 Comptes 2020 natures'!X2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!Y135/'4.1 Comptes 2020 natures'!Y2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!Z135/'4.1 Comptes 2020 natures'!Z2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AA135/'4.1 Comptes 2020 natures'!AA2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AB135/'4.1 Comptes 2020 natures'!AB2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AC135/'4.1 Comptes 2020 natures'!AC2","v":{"v":14.486434108527131,"d":"14.49"}},{"$f":"'4.1 Comptes 2020 natures'!AD135/'4.1 Comptes 2020 natures'!AD2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AE135/'4.1 Comptes 2020 natures'!AE2","v":{"v":0.02395104895104895,"d":"0.02"}},{"$f":"'4.1 Comptes 2020 natures'!AF135/'4.1 Comptes 2020 natures'!AF2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AG135/'4.1 Comptes 2020 natures'!AG2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AH135/'4.1 Comptes 2020 natures'!AH2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AI135/'4.1 Comptes 2020 natures'!AI2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AJ135/'4.1 Comptes 2020 natures'!AJ2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AK135/'4.1 Comptes 2020 natures'!AK2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AL135/'4.1 Comptes 2020 natures'!AL2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AM135/'4.1 Comptes 2020 natures'!AM2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AN135/'4.1 Comptes 2020 natures'!AN2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AO135/'4.1 Comptes 2020 natures'!AO2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AP135/'4.1 Comptes 2020 natures'!AP2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AQ135/'4.1 Comptes 2020 natures'!AQ2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AR135/'4.1 Comptes 2020 natures'!AR2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AS135/'4.1 Comptes 2020 natures'!AS2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AT135/'4.1 Comptes 2020 natures'!AT2","v":{"v":15.166488326848249,"d":"15.17"}},{"$f":"'4.1 Comptes 2020 natures'!AU135/'4.1 Comptes 2020 natures'!AU2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AV135/'4.1 Comptes 2020 natures'!AV2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AW135/'4.1 Comptes 2020 natures'!AW2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AX135/'4.1 Comptes 2020 natures'!AX2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AY135/'4.1 Comptes 2020 natures'!AY2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AZ135/'4.1 Comptes 2020 natures'!AZ2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!BA135/'4.1 Comptes 2020 natures'!BA2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!BB135/'4.1 Comptes 2020 natures'!BB2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!BC135/'4.1 Comptes 2020 natures'!BC2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!BD135/'4.1 Comptes 2020 natures'!BD2","v":{"v":23.93534348772148,"d":"23.94"}},{"$f":"'4.1 Comptes 2020 natures'!BE135/'4.1 Comptes 2020 natures'!BE2","v":{"v":0,"d":"0.00"}},{"v":57.628442597060186,"d":"57.63"},{"v":4.01622562501227,"d":"4.02"},{"v":14.510385157478181,"d":"14.51"},{"v":39.10183181456973,"d":"39.10"}]
[null,null,485,"Prélèvements extraordinaires sur les financements spéciaux",{"$f":"'4.1 Comptes 2020 natures'!E136/'4.1 Comptes 2020 natures'!E2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!F136/'4.1 Comptes 2020 natures'!F2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!G136/'4.1 Comptes 2020 natures'!G2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!H136/'4.1 Comptes 2020 natures'!H2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!I136/'4.1 Comptes 2020 natures'!I2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!J136/'4.1 Comptes 2020 natures'!J2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!K136/'4.1 Comptes 2020 natures'!K2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!L136/'4.1 Comptes 2020 natures'!L2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!M136/'4.1 Comptes 2020 natures'!M2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!N136/'4.1 Comptes 2020 natures'!N2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!O136/'4.1 Comptes 2020 natures'!O2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!P136/'4.1 Comptes 2020 natures'!P2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!Q136/'4.1 Comptes 2020 natures'!Q2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!R136/'4.1 Comptes 2020 natures'!R2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!S136/'4.1 Comptes 2020 natures'!S2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!T136/'4.1 Comptes 2020 natures'!T2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!U136/'4.1 Comptes 2020 natures'!U2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!V136/'4.1 Comptes 2020 natures'!V2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!W136/'4.1 Comptes 2020 natures'!W2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!X136/'4.1 Comptes 2020 natures'!X2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!Y136/'4.1 Comptes 2020 natures'!Y2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!Z136/'4.1 Comptes 2020 natures'!Z2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AA136/'4.1 Comptes 2020 natures'!AA2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AB136/'4.1 Comptes 2020 natures'!AB2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AC136/'4.1 Comptes 2020 natures'!AC2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AD136/'4.1 Comptes 2020 natures'!AD2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AE136/'4.1 Comptes 2020 natures'!AE2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AF136/'4.1 Comptes 2020 natures'!AF2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AG136/'4.1 Comptes 2020 natures'!AG2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AH136/'4.1 Comptes 2020 natures'!AH2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AI136/'4.1 Comptes 2020 natures'!AI2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AJ136/'4.1 Comptes 2020 natures'!AJ2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AK136/'4.1 Comptes 2020 natures'!AK2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AL136/'4.1 Comptes 2020 natures'!AL2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AM136/'4.1 Comptes 2020 natures'!AM2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AN136/'4.1 Comptes 2020 natures'!AN2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AO136/'4.1 Comptes 2020 natures'!AO2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AP136/'4.1 Comptes 2020 natures'!AP2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AQ136/'4.1 Comptes 2020 natures'!AQ2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AR136/'4.1 Comptes 2020 natures'!AR2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AS136/'4.1 Comptes 2020 natures'!AS2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AT136/'4.1 Comptes 2020 natures'!AT2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AU136/'4.1 Comptes 2020 natures'!AU2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AV136/'4.1 Comptes 2020 natures'!AV2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AW136/'4.1 Comptes 2020 natures'!AW2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AX136/'4.1 Comptes 2020 natures'!AX2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AY136/'4.1 Comptes 2020 natures'!AY2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AZ136/'4.1 Comptes 2020 natures'!AZ2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!BA136/'4.1 Comptes 2020 natures'!BA2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!BB136/'4.1 Comptes 2020 natures'!BB2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!BC136/'4.1 Comptes 2020 natures'!BC2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!BD136/'4.1 Comptes 2020 natures'!BD2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!BE136/'4.1 Comptes 2020 natures'!BE2","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,486,"Parts aux revenus extraordinaires de transferts des collectivités et tiers",{"$f":"'4.1 Comptes 2020 natures'!E137/'4.1 Comptes 2020 natures'!E2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!F137/'4.1 Comptes 2020 natures'!F2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!G137/'4.1 Comptes 2020 natures'!G2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!H137/'4.1 Comptes 2020 natures'!H2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!I137/'4.1 Comptes 2020 natures'!I2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!J137/'4.1 Comptes 2020 natures'!J2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!K137/'4.1 Comptes 2020 natures'!K2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!L137/'4.1 Comptes 2020 natures'!L2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!M137/'4.1 Comptes 2020 natures'!M2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!N137/'4.1 Comptes 2020 natures'!N2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!O137/'4.1 Comptes 2020 natures'!O2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!P137/'4.1 Comptes 2020 natures'!P2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!Q137/'4.1 Comptes 2020 natures'!Q2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!R137/'4.1 Comptes 2020 natures'!R2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!S137/'4.1 Comptes 2020 natures'!S2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!T137/'4.1 Comptes 2020 natures'!T2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!U137/'4.1 Comptes 2020 natures'!U2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!V137/'4.1 Comptes 2020 natures'!V2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!W137/'4.1 Comptes 2020 natures'!W2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!X137/'4.1 Comptes 2020 natures'!X2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!Y137/'4.1 Comptes 2020 natures'!Y2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!Z137/'4.1 Comptes 2020 natures'!Z2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AA137/'4.1 Comptes 2020 natures'!AA2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AB137/'4.1 Comptes 2020 natures'!AB2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AC137/'4.1 Comptes 2020 natures'!AC2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AD137/'4.1 Comptes 2020 natures'!AD2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AE137/'4.1 Comptes 2020 natures'!AE2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AF137/'4.1 Comptes 2020 natures'!AF2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AG137/'4.1 Comptes 2020 natures'!AG2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AH137/'4.1 Comptes 2020 natures'!AH2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AI137/'4.1 Comptes 2020 natures'!AI2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AJ137/'4.1 Comptes 2020 natures'!AJ2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AK137/'4.1 Comptes 2020 natures'!AK2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AL137/'4.1 Comptes 2020 natures'!AL2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AM137/'4.1 Comptes 2020 natures'!AM2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AN137/'4.1 Comptes 2020 natures'!AN2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AO137/'4.1 Comptes 2020 natures'!AO2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AP137/'4.1 Comptes 2020 natures'!AP2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AQ137/'4.1 Comptes 2020 natures'!AQ2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AR137/'4.1 Comptes 2020 natures'!AR2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AS137/'4.1 Comptes 2020 natures'!AS2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AT137/'4.1 Comptes 2020 natures'!AT2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AU137/'4.1 Comptes 2020 natures'!AU2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AV137/'4.1 Comptes 2020 natures'!AV2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AW137/'4.1 Comptes 2020 natures'!AW2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AX137/'4.1 Comptes 2020 natures'!AX2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AY137/'4.1 Comptes 2020 natures'!AY2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AZ137/'4.1 Comptes 2020 natures'!AZ2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!BA137/'4.1 Comptes 2020 natures'!BA2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!BB137/'4.1 Comptes 2020 natures'!BB2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!BC137/'4.1 Comptes 2020 natures'!BC2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!BD137/'4.1 Comptes 2020 natures'!BD2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!BE137/'4.1 Comptes 2020 natures'!BE2","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,489,"Prélèvement sur le capital propre",{"$f":"'4.1 Comptes 2020 natures'!E138/'4.1 Comptes 2020 natures'!E2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!F138/'4.1 Comptes 2020 natures'!F2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!G138/'4.1 Comptes 2020 natures'!G2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!H138/'4.1 Comptes 2020 natures'!H2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!I138/'4.1 Comptes 2020 natures'!I2","v":{"v":82.62186725419994,"d":"82.62"}},{"$f":"'4.1 Comptes 2020 natures'!J138/'4.1 Comptes 2020 natures'!J2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!K138/'4.1 Comptes 2020 natures'!K2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!L138/'4.1 Comptes 2020 natures'!L2","v":{"v":87.17704866064352,"d":"87.18"}},{"$f":"'4.1 Comptes 2020 natures'!M138/'4.1 Comptes 2020 natures'!M2","v":{"v":29.175784099197667,"d":"29.18"}},{"$f":"'4.1 Comptes 2020 natures'!N138/'4.1 Comptes 2020 natures'!N2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!O138/'4.1 Comptes 2020 natures'!O2","v":{"v":0.34579321892005027,"d":"0.35"}},{"$f":"'4.1 Comptes 2020 natures'!P138/'4.1 Comptes 2020 natures'!P2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!Q138/'4.1 Comptes 2020 natures'!Q2","v":{"v":185.1851851851852,"d":"185.19"}},{"$f":"'4.1 Comptes 2020 natures'!R138/'4.1 Comptes 2020 natures'!R2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!S138/'4.1 Comptes 2020 natures'!S2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!T138/'4.1 Comptes 2020 natures'!T2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!U138/'4.1 Comptes 2020 natures'!U2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!V138/'4.1 Comptes 2020 natures'!V2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!W138/'4.1 Comptes 2020 natures'!W2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!X138/'4.1 Comptes 2020 natures'!X2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!Y138/'4.1 Comptes 2020 natures'!Y2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!Z138/'4.1 Comptes 2020 natures'!Z2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AA138/'4.1 Comptes 2020 natures'!AA2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AB138/'4.1 Comptes 2020 natures'!AB2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AC138/'4.1 Comptes 2020 natures'!AC2","v":{"v":400.1382170542636,"d":"400.14"}},{"$f":"'4.1 Comptes 2020 natures'!AD138/'4.1 Comptes 2020 natures'!AD2","v":{"v":225.23621460506706,"d":"225.24"}},{"$f":"'4.1 Comptes 2020 natures'!AE138/'4.1 Comptes 2020 natures'!AE2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AF138/'4.1 Comptes 2020 natures'!AF2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AG138/'4.1 Comptes 2020 natures'!AG2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AH138/'4.1 Comptes 2020 natures'!AH2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AI138/'4.1 Comptes 2020 natures'!AI2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AJ138/'4.1 Comptes 2020 natures'!AJ2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AK138/'4.1 Comptes 2020 natures'!AK2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AL138/'4.1 Comptes 2020 natures'!AL2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AM138/'4.1 Comptes 2020 natures'!AM2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AN138/'4.1 Comptes 2020 natures'!AN2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AO138/'4.1 Comptes 2020 natures'!AO2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AP138/'4.1 Comptes 2020 natures'!AP2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AQ138/'4.1 Comptes 2020 natures'!AQ2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AR138/'4.1 Comptes 2020 natures'!AR2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AS138/'4.1 Comptes 2020 natures'!AS2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AT138/'4.1 Comptes 2020 natures'!AT2","v":{"v":48.63813229571984,"d":"48.64"}},{"$f":"'4.1 Comptes 2020 natures'!AU138/'4.1 Comptes 2020 natures'!AU2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AV138/'4.1 Comptes 2020 natures'!AV2","v":{"v":177.23291666666665,"d":"177.23"}},{"$f":"'4.1 Comptes 2020 natures'!AW138/'4.1 Comptes 2020 natures'!AW2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AX138/'4.1 Comptes 2020 natures'!AX2","v":{"v":110.49723756906077,"d":"110.50"}},{"$f":"'4.1 Comptes 2020 natures'!AY138/'4.1 Comptes 2020 natures'!AY2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AZ138/'4.1 Comptes 2020 natures'!AZ2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!BA138/'4.1 Comptes 2020 natures'!BA2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!BB138/'4.1 Comptes 2020 natures'!BB2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!BC138/'4.1 Comptes 2020 natures'!BC2","v":{"v":0.005319148936170213,"d":"0.01"}},{"$f":"'4.1 Comptes 2020 natures'!BD138/'4.1 Comptes 2020 natures'!BD2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!BE138/'4.1 Comptes 2020 natures'!BE2","v":{"v":0,"d":"0.00"}},{"v":1346.2537157578604,"d":"1,346.25"},{"v":384.5056784181464,"d":"384.51"},{"v":625.3744316593306,"d":"625.37"},{"v":336.37360568038343,"d":"336.37"}]
[]
[null,49,null,"Imputations internes",{"$f":"E141+E142+E143+E144+E145+E146+E147+E148","v":{"v":53.00758396533045,"d":"53.01"}},{"$f":"F141+F142+F143+F144+F145+F146+F147+F148","v":{"v":116.11107407407407,"d":"116.11"}},{"v":5.802886597938144,"d":"5.80"},{"v":70.73060538116592,"d":"70.73"},{"v":85.18314513908014,"d":"85.18"},{"v":17.856323573800182,"d":"17.86"},{"v":62.69203857791226,"d":"62.69"},{"v":509.63163258836585,"d":"509.63"},{"v":72.73479941648432,"d":"72.73"},{"v":0,"d":"0.00"},{"v":8.80703223105902,"d":"8.81"},{"v":67.32566287878787,"d":"67.33"},{"v":0,"d":"0.00"},{"v":53.734939759036145,"d":"53.73"},{"v":0,"d":"0.00"},{"v":9.461426491994178,"d":"9.46"},{"v":0,"d":"0.00"},{"v":138.43600917431192,"d":"138.44"},{"v":89.65521943573668,"d":"89.66"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":257.42864583333335,"d":"257.43"},{"v":0,"d":"0.00"},{"v":52.018798449612405,"d":"52.02"},{"v":178.93070044709387,"d":"178.93"},{"v":152.32054195804196,"d":"152.32"},{"v":142.1784693877551,"d":"142.18"},{"v":2.8770637408568445,"d":"2.88"},{"v":10.745697896749522,"d":"10.75"},{"v":0,"d":"0.00"},{"v":8.024045801526718,"d":"8.02"},{"v":8.62796833773087,"d":"8.63"},{"v":52.263215859030836,"d":"52.26"},{"v":2.9814665592264302,"d":"2.98"},{"v":0,"d":"0.00"},{"v":34.94460251046026,"d":"34.94"},{"v":140.3365007541478,"d":"140.34"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":80.26763513513514,"d":"80.27"},{"v":0,"d":"0.00"},{"v":34.394904458598724,"d":"34.39"},{"v":15.938333333333333,"d":"15.94"},{"v":0,"d":"0.00"},{"v":40.601104972375694,"d":"40.60"},{"v":0,"d":"0.00"},{"v":90.20863905325444,"d":"90.21"},{"v":0,"d":"0.00"},{"v":42.11211678832117,"d":"42.11"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":27.678571428571427,"d":"27.68"},{"v":2736.0494019902335,"d":"2,736.05"},{"v":1361.1703792850772,"d":"1,361.17"},{"v":804.5239635149698,"d":"804.52"},{"v":570.355059190186,"d":"570.36"}]
[null,null,490,"Approvisionnement en matériel et en marchandises",{"$f":"'4.1 Comptes 2020 natures'!E141/'4.1 Comptes 2020 natures'!E2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!F141/'4.1 Comptes 2020 natures'!F2","v":{"v":0.7407407407407407,"d":"0.74"}},{"$f":"'4.1 Comptes 2020 natures'!G141/'4.1 Comptes 2020 natures'!G2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!H141/'4.1 Comptes 2020 natures'!H2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!I141/'4.1 Comptes 2020 natures'!I2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!J141/'4.1 Comptes 2020 natures'!J2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!K141/'4.1 Comptes 2020 natures'!K2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!L141/'4.1 Comptes 2020 natures'!L2","v":{"v":2.377555872563005,"d":"2.38"}},{"$f":"'4.1 Comptes 2020 natures'!M141/'4.1 Comptes 2020 natures'!M2","v":{"v":0.87527352297593,"d":"0.88"}},{"$f":"'4.1 Comptes 2020 natures'!N141/'4.1 Comptes 2020 natures'!N2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!O141/'4.1 Comptes 2020 natures'!O2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!P141/'4.1 Comptes 2020 natures'!P2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!Q141/'4.1 Comptes 2020 natures'!Q2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!R141/'4.1 Comptes 2020 natures'!R2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!S141/'4.1 Comptes 2020 natures'!S2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!T141/'4.1 Comptes 2020 natures'!T2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!U141/'4.1 Comptes 2020 natures'!U2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!V141/'4.1 Comptes 2020 natures'!V2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!W141/'4.1 Comptes 2020 natures'!W2","v":{"v":0.9404388714733543,"d":"0.94"}},{"$f":"'4.1 Comptes 2020 natures'!X141/'4.1 Comptes 2020 natures'!X2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!Y141/'4.1 Comptes 2020 natures'!Y2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!Z141/'4.1 Comptes 2020 natures'!Z2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AA141/'4.1 Comptes 2020 natures'!AA2","v":{"v":1.1786458333333334,"d":"1.18"}},{"$f":"'4.1 Comptes 2020 natures'!AB141/'4.1 Comptes 2020 natures'!AB2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AC141/'4.1 Comptes 2020 natures'!AC2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AD141/'4.1 Comptes 2020 natures'!AD2","v":{"v":1.8628912071535022,"d":"1.86"}},{"$f":"'4.1 Comptes 2020 natures'!AE141/'4.1 Comptes 2020 natures'!AE2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AF141/'4.1 Comptes 2020 natures'!AF2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AG141/'4.1 Comptes 2020 natures'!AG2","v":{"v":1.8119905956112854,"d":"1.81"}},{"$f":"'4.1 Comptes 2020 natures'!AH141/'4.1 Comptes 2020 natures'!AH2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AI141/'4.1 Comptes 2020 natures'!AI2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AJ141/'4.1 Comptes 2020 natures'!AJ2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AK141/'4.1 Comptes 2020 natures'!AK2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AL141/'4.1 Comptes 2020 natures'!AL2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AM141/'4.1 Comptes 2020 natures'!AM2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AN141/'4.1 Comptes 2020 natures'!AN2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AO141/'4.1 Comptes 2020 natures'!AO2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AP141/'4.1 Comptes 2020 natures'!AP2","v":{"v":1.2066365007541477,"d":"1.21"}},{"$f":"'4.1 Comptes 2020 natures'!AQ141/'4.1 Comptes 2020 natures'!AQ2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AR141/'4.1 Comptes 2020 natures'!AR2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AS141/'4.1 Comptes 2020 natures'!AS2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AT141/'4.1 Comptes 2020 natures'!AT2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AU141/'4.1 Comptes 2020 natures'!AU2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AV141/'4.1 Comptes 2020 natures'!AV2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AW141/'4.1 Comptes 2020 natures'!AW2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AX141/'4.1 Comptes 2020 natures'!AX2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AY141/'4.1 Comptes 2020 natures'!AY2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AZ141/'4.1 Comptes 2020 natures'!AZ2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!BA141/'4.1 Comptes 2020 natures'!BA2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!BB141/'4.1 Comptes 2020 natures'!BB2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!BC141/'4.1 Comptes 2020 natures'!BC2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!BD141/'4.1 Comptes 2020 natures'!BD2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!BE141/'4.1 Comptes 2020 natures'!BE2","v":{"v":0,"d":"0.00"}},{"$f":"SUM(E141:BE141)","v":{"v":10.994173144605298,"d":"10.99"}},{"$f":"SUM(E141:W141)","v":{"v":4.93400900775303,"d":"4.93"}},{"$f":"SUM(X141:AJ141)","v":{"v":4.853527636098121,"d":"4.85"}},{"$f":"SUM(AK141:BE141)","v":{"v":1.2066365007541477,"d":"1.21"}}]
[null,null,491,"Prestations de services",{"$f":"'4.1 Comptes 2020 natures'!E142/'4.1 Comptes 2020 natures'!E2","v":{"v":53.00758396533045,"d":"53.01"}},{"$f":"'4.1 Comptes 2020 natures'!F142/'4.1 Comptes 2020 natures'!F2","v":{"v":22.968703703703703,"d":"22.97"}},{"$f":"'4.1 Comptes 2020 natures'!G142/'4.1 Comptes 2020 natures'!G2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!H142/'4.1 Comptes 2020 natures'!H2","v":{"v":69.932399103139,"d":"69.93"}},{"$f":"'4.1 Comptes 2020 natures'!I142/'4.1 Comptes 2020 natures'!I2","v":{"v":85.18314513908014,"d":"85.18"}},{"$f":"'4.1 Comptes 2020 natures'!J142/'4.1 Comptes 2020 natures'!J2","v":{"v":17.856323573800182,"d":"17.86"}},{"$f":"'4.1 Comptes 2020 natures'!K142/'4.1 Comptes 2020 natures'!K2","v":{"v":48.475794251134644,"d":"48.48"}},{"$f":"'4.1 Comptes 2020 natures'!L142/'4.1 Comptes 2020 natures'!L2","v":{"v":89.73166508162942,"d":"89.73"}},{"$f":"'4.1 Comptes 2020 natures'!M142/'4.1 Comptes 2020 natures'!M2","v":{"v":40.78949671772429,"d":"40.79"}},{"$f":"'4.1 Comptes 2020 natures'!N142/'4.1 Comptes 2020 natures'!N2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!O142/'4.1 Comptes 2020 natures'!O2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!P142/'4.1 Comptes 2020 natures'!P2","v":{"v":67.32566287878787,"d":"67.33"}},{"$f":"'4.1 Comptes 2020 natures'!Q142/'4.1 Comptes 2020 natures'!Q2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!R142/'4.1 Comptes 2020 natures'!R2","v":{"v":53.734939759036145,"d":"53.73"}},{"$f":"'4.1 Comptes 2020 natures'!S142/'4.1 Comptes 2020 natures'!S2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!T142/'4.1 Comptes 2020 natures'!T2","v":{"v":9.461426491994178,"d":"9.46"}},{"$f":"'4.1 Comptes 2020 natures'!U142/'4.1 Comptes 2020 natures'!U2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!V142/'4.1 Comptes 2020 natures'!V2","v":{"v":138.43600917431192,"d":"138.44"}},{"$f":"'4.1 Comptes 2020 natures'!W142/'4.1 Comptes 2020 natures'!W2","v":{"v":27.83667711598746,"d":"27.84"}},{"$f":"'4.1 Comptes 2020 natures'!X142/'4.1 Comptes 2020 natures'!X2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!Y142/'4.1 Comptes 2020 natures'!Y2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!Z142/'4.1 Comptes 2020 natures'!Z2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AA142/'4.1 Comptes 2020 natures'!AA2","v":256.25},{"$f":"'4.1 Comptes 2020 natures'!AB142/'4.1 Comptes 2020 natures'!AB2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AC142/'4.1 Comptes 2020 natures'!AC2","v":{"v":52.018798449612405,"d":"52.02"}},{"$f":"'4.1 Comptes 2020 natures'!AD142/'4.1 Comptes 2020 natures'!AD2","v":{"v":118.77816691505215,"d":"118.78"}},{"$f":"'4.1 Comptes 2020 natures'!AE142/'4.1 Comptes 2020 natures'!AE2","v":{"v":152.32054195804196,"d":"152.32"}},{"$f":"'4.1 Comptes 2020 natures'!AF142/'4.1 Comptes 2020 natures'!AF2","v":{"v":142.1784693877551,"d":"142.18"}},{"$f":"'4.1 Comptes 2020 natures'!AG142/'4.1 Comptes 2020 natures'!AG2","v":{"v":1.065073145245559,"d":"1.07"}},{"$f":"'4.1 Comptes 2020 natures'!AH142/'4.1 Comptes 2020 natures'!AH2","v":{"v":10.745697896749522,"d":"10.75"}},{"$f":"'4.1 Comptes 2020 natures'!AI142/'4.1 Comptes 2020 natures'!AI2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AJ142/'4.1 Comptes 2020 natures'!AJ2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AK142/'4.1 Comptes 2020 natures'!AK2","v":{"v":8.62796833773087,"d":"8.63"}},{"$f":"'4.1 Comptes 2020 natures'!AL142/'4.1 Comptes 2020 natures'!AL2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AM142/'4.1 Comptes 2020 natures'!AM2","v":{"v":2.9814665592264302,"d":"2.98"}},{"$f":"'4.1 Comptes 2020 natures'!AN142/'4.1 Comptes 2020 natures'!AN2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AO142/'4.1 Comptes 2020 natures'!AO2","v":{"v":34.94460251046026,"d":"34.94"}},{"$f":"'4.1 Comptes 2020 natures'!AP142/'4.1 Comptes 2020 natures'!AP2","v":{"v":83.27141779788838,"d":"83.27"}},{"$f":"'4.1 Comptes 2020 natures'!AQ142/'4.1 Comptes 2020 natures'!AQ2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AR142/'4.1 Comptes 2020 natures'!AR2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AS142/'4.1 Comptes 2020 natures'!AS2","v":{"v":65.90243243243243,"d":"65.90"}},{"$f":"'4.1 Comptes 2020 natures'!AT142/'4.1 Comptes 2020 natures'!AT2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AU142/'4.1 Comptes 2020 natures'!AU2","v":{"v":34.394904458598724,"d":"34.39"}},{"$f":"'4.1 Comptes 2020 natures'!AV142/'4.1 Comptes 2020 natures'!AV2","v":{"v":15.938333333333333,"d":"15.94"}},{"$f":"'4.1 Comptes 2020 natures'!AW142/'4.1 Comptes 2020 natures'!AW2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AX142/'4.1 Comptes 2020 natures'!AX2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AY142/'4.1 Comptes 2020 natures'!AY2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AZ142/'4.1 Comptes 2020 natures'!AZ2","v":{"v":88.13763313609468,"d":"88.14"}},{"$f":"'4.1 Comptes 2020 natures'!BA142/'4.1 Comptes 2020 natures'!BA2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!BB142/'4.1 Comptes 2020 natures'!BB2","v":{"v":42.11211678832117,"d":"42.11"}},{"$f":"'4.1 Comptes 2020 natures'!BC142/'4.1 Comptes 2020 natures'!BC2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!BD142/'4.1 Comptes 2020 natures'!BD2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!BE142/'4.1 Comptes 2020 natures'!BE2","v":{"v":27.678571428571427,"d":"27.68"}},{"v":1862.086021490774,"d":"1,862.09"},{"v":724.7398269556594,"d":"724.74"},{"v":733.3567477524567,"d":"733.36"},{"v":403.9894467826577,"d":"403.99"}]
[null,null,492,"Fermages, loyers et frais d'utilisation",{"$f":"'4.1 Comptes 2020 natures'!E143/'4.1 Comptes 2020 natures'!E2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!F143/'4.1 Comptes 2020 natures'!F2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!G143/'4.1 Comptes 2020 natures'!G2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!H143/'4.1 Comptes 2020 natures'!H2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!I143/'4.1 Comptes 2020 natures'!I2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!J143/'4.1 Comptes 2020 natures'!J2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!K143/'4.1 Comptes 2020 natures'!K2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!L143/'4.1 Comptes 2020 natures'!L2","v":{"v":8.717704866064352,"d":"8.72"}},{"$f":"'4.1 Comptes 2020 natures'!M143/'4.1 Comptes 2020 natures'!M2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!N143/'4.1 Comptes 2020 natures'!N2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!O143/'4.1 Comptes 2020 natures'!O2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!P143/'4.1 Comptes 2020 natures'!P2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!Q143/'4.1 Comptes 2020 natures'!Q2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!R143/'4.1 Comptes 2020 natures'!R2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!S143/'4.1 Comptes 2020 natures'!S2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!T143/'4.1 Comptes 2020 natures'!T2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!U143/'4.1 Comptes 2020 natures'!U2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!V143/'4.1 Comptes 2020 natures'!V2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!W143/'4.1 Comptes 2020 natures'!W2","v":{"v":2.006269592476489,"d":"2.01"}},{"$f":"'4.1 Comptes 2020 natures'!X143/'4.1 Comptes 2020 natures'!X2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!Y143/'4.1 Comptes 2020 natures'!Y2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!Z143/'4.1 Comptes 2020 natures'!Z2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AA143/'4.1 Comptes 2020 natures'!AA2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AB143/'4.1 Comptes 2020 natures'!AB2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AC143/'4.1 Comptes 2020 natures'!AC2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AD143/'4.1 Comptes 2020 natures'!AD2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AE143/'4.1 Comptes 2020 natures'!AE2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AF143/'4.1 Comptes 2020 natures'!AF2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AG143/'4.1 Comptes 2020 natures'!AG2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AH143/'4.1 Comptes 2020 natures'!AH2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AI143/'4.1 Comptes 2020 natures'!AI2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AJ143/'4.1 Comptes 2020 natures'!AJ2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AK143/'4.1 Comptes 2020 natures'!AK2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AL143/'4.1 Comptes 2020 natures'!AL2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AM143/'4.1 Comptes 2020 natures'!AM2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AN143/'4.1 Comptes 2020 natures'!AN2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AO143/'4.1 Comptes 2020 natures'!AO2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AP143/'4.1 Comptes 2020 natures'!AP2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AQ143/'4.1 Comptes 2020 natures'!AQ2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AR143/'4.1 Comptes 2020 natures'!AR2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AS143/'4.1 Comptes 2020 natures'!AS2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AT143/'4.1 Comptes 2020 natures'!AT2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AU143/'4.1 Comptes 2020 natures'!AU2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AV143/'4.1 Comptes 2020 natures'!AV2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AW143/'4.1 Comptes 2020 natures'!AW2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AX143/'4.1 Comptes 2020 natures'!AX2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AY143/'4.1 Comptes 2020 natures'!AY2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AZ143/'4.1 Comptes 2020 natures'!AZ2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!BA143/'4.1 Comptes 2020 natures'!BA2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!BB143/'4.1 Comptes 2020 natures'!BB2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!BC143/'4.1 Comptes 2020 natures'!BC2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!BD143/'4.1 Comptes 2020 natures'!BD2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!BE143/'4.1 Comptes 2020 natures'!BE2","v":{"v":0,"d":"0.00"}},{"v":10.723974458540841,"d":"10.72"},{"v":10.723974458540841,"d":"10.72"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,493,"Frais administratifs et d'exploitations",{"$f":"'4.1 Comptes 2020 natures'!E144/'4.1 Comptes 2020 natures'!E2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!F144/'4.1 Comptes 2020 natures'!F2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!G144/'4.1 Comptes 2020 natures'!G2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!H144/'4.1 Comptes 2020 natures'!H2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!I144/'4.1 Comptes 2020 natures'!I2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!J144/'4.1 Comptes 2020 natures'!J2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!K144/'4.1 Comptes 2020 natures'!K2","v":{"v":4.2382753403933435,"d":"4.24"}},{"$f":"'4.1 Comptes 2020 natures'!L144/'4.1 Comptes 2020 natures'!L2","v":{"v":2.5574179743223966,"d":"2.56"}},{"$f":"'4.1 Comptes 2020 natures'!M144/'4.1 Comptes 2020 natures'!M2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!N144/'4.1 Comptes 2020 natures'!N2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!O144/'4.1 Comptes 2020 natures'!O2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!P144/'4.1 Comptes 2020 natures'!P2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!Q144/'4.1 Comptes 2020 natures'!Q2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!R144/'4.1 Comptes 2020 natures'!R2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!S144/'4.1 Comptes 2020 natures'!S2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!T144/'4.1 Comptes 2020 natures'!T2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!U144/'4.1 Comptes 2020 natures'!U2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!V144/'4.1 Comptes 2020 natures'!V2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!W144/'4.1 Comptes 2020 natures'!W2","v":{"v":3.134796238244514,"d":"3.13"}},{"$f":"'4.1 Comptes 2020 natures'!X144/'4.1 Comptes 2020 natures'!X2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!Y144/'4.1 Comptes 2020 natures'!Y2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!Z144/'4.1 Comptes 2020 natures'!Z2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AA144/'4.1 Comptes 2020 natures'!AA2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AB144/'4.1 Comptes 2020 natures'!AB2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AC144/'4.1 Comptes 2020 natures'!AC2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AD144/'4.1 Comptes 2020 natures'!AD2","v":{"v":58.28964232488823,"d":"58.29"}},{"$f":"'4.1 Comptes 2020 natures'!AE144/'4.1 Comptes 2020 natures'!AE2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AF144/'4.1 Comptes 2020 natures'!AF2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AG144/'4.1 Comptes 2020 natures'!AG2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AH144/'4.1 Comptes 2020 natures'!AH2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AI144/'4.1 Comptes 2020 natures'!AI2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AJ144/'4.1 Comptes 2020 natures'!AJ2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AK144/'4.1 Comptes 2020 natures'!AK2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AL144/'4.1 Comptes 2020 natures'!AL2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AM144/'4.1 Comptes 2020 natures'!AM2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AN144/'4.1 Comptes 2020 natures'!AN2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AO144/'4.1 Comptes 2020 natures'!AO2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AP144/'4.1 Comptes 2020 natures'!AP2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AQ144/'4.1 Comptes 2020 natures'!AQ2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AR144/'4.1 Comptes 2020 natures'!AR2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AS144/'4.1 Comptes 2020 natures'!AS2","v":{"v":3.53972972972973,"d":"3.54"}},{"$f":"'4.1 Comptes 2020 natures'!AT144/'4.1 Comptes 2020 natures'!AT2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AU144/'4.1 Comptes 2020 natures'!AU2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AV144/'4.1 Comptes 2020 natures'!AV2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AW144/'4.1 Comptes 2020 natures'!AW2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AX144/'4.1 Comptes 2020 natures'!AX2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AY144/'4.1 Comptes 2020 natures'!AY2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AZ144/'4.1 Comptes 2020 natures'!AZ2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!BA144/'4.1 Comptes 2020 natures'!BA2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!BB144/'4.1 Comptes 2020 natures'!BB2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!BC144/'4.1 Comptes 2020 natures'!BC2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!BD144/'4.1 Comptes 2020 natures'!BD2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!BE144/'4.1 Comptes 2020 natures'!BE2","v":{"v":0,"d":"0.00"}},{"v":71.7598616075782,"d":"71.76"},{"v":9.930489552960253,"d":"9.93"},{"v":58.28964232488823,"d":"58.29"},{"v":3.53972972972973,"d":"3.54"}]
[null,null,494,"Intérêts et charges financières théoriques",{"$f":"'4.1 Comptes 2020 natures'!E145/'4.1 Comptes 2020 natures'!E2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!F145/'4.1 Comptes 2020 natures'!F2","v":{"v":92.40162962962962,"d":"92.40"}},{"$f":"'4.1 Comptes 2020 natures'!G145/'4.1 Comptes 2020 natures'!G2","v":{"v":5.802886597938144,"d":"5.80"}},{"$f":"'4.1 Comptes 2020 natures'!H145/'4.1 Comptes 2020 natures'!H2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!I145/'4.1 Comptes 2020 natures'!I2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!J145/'4.1 Comptes 2020 natures'!J2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!K145/'4.1 Comptes 2020 natures'!K2","v":{"v":9.977968986384266,"d":"9.98"}},{"$f":"'4.1 Comptes 2020 natures'!L145/'4.1 Comptes 2020 natures'!L2","v":{"v":56.637898240608656,"d":"56.64"}},{"$f":"'4.1 Comptes 2020 natures'!M145/'4.1 Comptes 2020 natures'!M2","v":{"v":31.0700291757841,"d":"31.07"}},{"$f":"'4.1 Comptes 2020 natures'!N145/'4.1 Comptes 2020 natures'!N2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!O145/'4.1 Comptes 2020 natures'!O2","v":{"v":8.80703223105902,"d":"8.81"}},{"$f":"'4.1 Comptes 2020 natures'!P145/'4.1 Comptes 2020 natures'!P2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!Q145/'4.1 Comptes 2020 natures'!Q2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!R145/'4.1 Comptes 2020 natures'!R2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!S145/'4.1 Comptes 2020 natures'!S2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!T145/'4.1 Comptes 2020 natures'!T2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!U145/'4.1 Comptes 2020 natures'!U2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!V145/'4.1 Comptes 2020 natures'!V2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!W145/'4.1 Comptes 2020 natures'!W2","v":{"v":54.7965987460815,"d":"54.80"}},{"$f":"'4.1 Comptes 2020 natures'!X145/'4.1 Comptes 2020 natures'!X2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!Y145/'4.1 Comptes 2020 natures'!Y2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!Z145/'4.1 Comptes 2020 natures'!Z2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AA145/'4.1 Comptes 2020 natures'!AA2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AB145/'4.1 Comptes 2020 natures'!AB2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AC145/'4.1 Comptes 2020 natures'!AC2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AD145/'4.1 Comptes 2020 natures'!AD2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AE145/'4.1 Comptes 2020 natures'!AE2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AF145/'4.1 Comptes 2020 natures'!AF2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AG145/'4.1 Comptes 2020 natures'!AG2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AH145/'4.1 Comptes 2020 natures'!AH2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AI145/'4.1 Comptes 2020 natures'!AI2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AJ145/'4.1 Comptes 2020 natures'!AJ2","v":{"v":8.024045801526718,"d":"8.02"}},{"$f":"'4.1 Comptes 2020 natures'!AK145/'4.1 Comptes 2020 natures'!AK2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AL145/'4.1 Comptes 2020 natures'!AL2","v":{"v":52.263215859030836,"d":"52.26"}},{"$f":"'4.1 Comptes 2020 natures'!AM145/'4.1 Comptes 2020 natures'!AM2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AN145/'4.1 Comptes 2020 natures'!AN2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AO145/'4.1 Comptes 2020 natures'!AO2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AP145/'4.1 Comptes 2020 natures'!AP2","v":{"v":55.85844645550528,"d":"55.86"}},{"$f":"'4.1 Comptes 2020 natures'!AQ145/'4.1 Comptes 2020 natures'!AQ2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AR145/'4.1 Comptes 2020 natures'!AR2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AS145/'4.1 Comptes 2020 natures'!AS2","v":{"v":10.825472972972973,"d":"10.83"}},{"$f":"'4.1 Comptes 2020 natures'!AT145/'4.1 Comptes 2020 natures'!AT2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AU145/'4.1 Comptes 2020 natures'!AU2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AV145/'4.1 Comptes 2020 natures'!AV2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AW145/'4.1 Comptes 2020 natures'!AW2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AX145/'4.1 Comptes 2020 natures'!AX2","v":{"v":40.601104972375694,"d":"40.60"}},{"$f":"'4.1 Comptes 2020 natures'!AY145/'4.1 Comptes 2020 natures'!AY2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AZ145/'4.1 Comptes 2020 natures'!AZ2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!BA145/'4.1 Comptes 2020 natures'!BA2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!BB145/'4.1 Comptes 2020 natures'!BB2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!BC145/'4.1 Comptes 2020 natures'!BC2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!BD145/'4.1 Comptes 2020 natures'!BD2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!BE145/'4.1 Comptes 2020 natures'!BE2","v":{"v":0,"d":"0.00"}},{"v":427.0663296688968,"d":"427.07"},{"v":259.4940436074853,"d":"259.49"},{"v":8.024045801526718,"d":"8.02"},{"v":159.54824025988478,"d":"159.55"}]
[null,null,495,"Amortissements planifiés et non planifiés",{"$f":"'4.1 Comptes 2020 natures'!E146/'4.1 Comptes 2020 natures'!E2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!F146/'4.1 Comptes 2020 natures'!F2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!G146/'4.1 Comptes 2020 natures'!G2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!H146/'4.1 Comptes 2020 natures'!H2","v":{"v":0.7982062780269058,"d":"0.80"}},{"$f":"'4.1 Comptes 2020 natures'!I146/'4.1 Comptes 2020 natures'!I2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!J146/'4.1 Comptes 2020 natures'!J2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!K146/'4.1 Comptes 2020 natures'!K2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!L146/'4.1 Comptes 2020 natures'!L2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!M146/'4.1 Comptes 2020 natures'!M2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!N146/'4.1 Comptes 2020 natures'!N2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!O146/'4.1 Comptes 2020 natures'!O2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!P146/'4.1 Comptes 2020 natures'!P2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!Q146/'4.1 Comptes 2020 natures'!Q2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!R146/'4.1 Comptes 2020 natures'!R2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!S146/'4.1 Comptes 2020 natures'!S2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!T146/'4.1 Comptes 2020 natures'!T2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!U146/'4.1 Comptes 2020 natures'!U2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!V146/'4.1 Comptes 2020 natures'!V2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!W146/'4.1 Comptes 2020 natures'!W2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!X146/'4.1 Comptes 2020 natures'!X2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!Y146/'4.1 Comptes 2020 natures'!Y2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!Z146/'4.1 Comptes 2020 natures'!Z2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AA146/'4.1 Comptes 2020 natures'!AA2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AB146/'4.1 Comptes 2020 natures'!AB2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AC146/'4.1 Comptes 2020 natures'!AC2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AD146/'4.1 Comptes 2020 natures'!AD2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AE146/'4.1 Comptes 2020 natures'!AE2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AF146/'4.1 Comptes 2020 natures'!AF2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AG146/'4.1 Comptes 2020 natures'!AG2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AH146/'4.1 Comptes 2020 natures'!AH2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AI146/'4.1 Comptes 2020 natures'!AI2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AJ146/'4.1 Comptes 2020 natures'!AJ2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AK146/'4.1 Comptes 2020 natures'!AK2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AL146/'4.1 Comptes 2020 natures'!AL2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AM146/'4.1 Comptes 2020 natures'!AM2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AN146/'4.1 Comptes 2020 natures'!AN2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AO146/'4.1 Comptes 2020 natures'!AO2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AP146/'4.1 Comptes 2020 natures'!AP2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AQ146/'4.1 Comptes 2020 natures'!AQ2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AR146/'4.1 Comptes 2020 natures'!AR2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AS146/'4.1 Comptes 2020 natures'!AS2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AT146/'4.1 Comptes 2020 natures'!AT2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AU146/'4.1 Comptes 2020 natures'!AU2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AV146/'4.1 Comptes 2020 natures'!AV2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AW146/'4.1 Comptes 2020 natures'!AW2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AX146/'4.1 Comptes 2020 natures'!AX2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AY146/'4.1 Comptes 2020 natures'!AY2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AZ146/'4.1 Comptes 2020 natures'!AZ2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!BA146/'4.1 Comptes 2020 natures'!BA2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!BB146/'4.1 Comptes 2020 natures'!BB2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!BC146/'4.1 Comptes 2020 natures'!BC2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!BD146/'4.1 Comptes 2020 natures'!BD2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!BE146/'4.1 Comptes 2020 natures'!BE2","v":{"v":0,"d":"0.00"}},{"v":0.7982062780269058,"d":"0.80"},{"v":0.7982062780269058,"d":"0.80"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,498,"Virements comptables",{"$f":"'4.1 Comptes 2020 natures'!E147/'4.1 Comptes 2020 natures'!E2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!F147/'4.1 Comptes 2020 natures'!F2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!G147/'4.1 Comptes 2020 natures'!G2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!H147/'4.1 Comptes 2020 natures'!H2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!I147/'4.1 Comptes 2020 natures'!I2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!J147/'4.1 Comptes 2020 natures'!J2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!K147/'4.1 Comptes 2020 natures'!K2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!L147/'4.1 Comptes 2020 natures'!L2","v":{"v":195.41819702012998,"d":"195.42"}},{"$f":"'4.1 Comptes 2020 natures'!M147/'4.1 Comptes 2020 natures'!M2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!N147/'4.1 Comptes 2020 natures'!N2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!O147/'4.1 Comptes 2020 natures'!O2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!P147/'4.1 Comptes 2020 natures'!P2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!Q147/'4.1 Comptes 2020 natures'!Q2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!R147/'4.1 Comptes 2020 natures'!R2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!S147/'4.1 Comptes 2020 natures'!S2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!T147/'4.1 Comptes 2020 natures'!T2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!U147/'4.1 Comptes 2020 natures'!U2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!V147/'4.1 Comptes 2020 natures'!V2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!W147/'4.1 Comptes 2020 natures'!W2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!X147/'4.1 Comptes 2020 natures'!X2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!Y147/'4.1 Comptes 2020 natures'!Y2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!Z147/'4.1 Comptes 2020 natures'!Z2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AA147/'4.1 Comptes 2020 natures'!AA2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AB147/'4.1 Comptes 2020 natures'!AB2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AC147/'4.1 Comptes 2020 natures'!AC2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AD147/'4.1 Comptes 2020 natures'!AD2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AE147/'4.1 Comptes 2020 natures'!AE2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AF147/'4.1 Comptes 2020 natures'!AF2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AG147/'4.1 Comptes 2020 natures'!AG2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AH147/'4.1 Comptes 2020 natures'!AH2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AI147/'4.1 Comptes 2020 natures'!AI2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AJ147/'4.1 Comptes 2020 natures'!AJ2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AK147/'4.1 Comptes 2020 natures'!AK2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AL147/'4.1 Comptes 2020 natures'!AL2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AM147/'4.1 Comptes 2020 natures'!AM2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AN147/'4.1 Comptes 2020 natures'!AN2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AO147/'4.1 Comptes 2020 natures'!AO2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AP147/'4.1 Comptes 2020 natures'!AP2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AQ147/'4.1 Comptes 2020 natures'!AQ2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AR147/'4.1 Comptes 2020 natures'!AR2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AS147/'4.1 Comptes 2020 natures'!AS2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AT147/'4.1 Comptes 2020 natures'!AT2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AU147/'4.1 Comptes 2020 natures'!AU2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AV147/'4.1 Comptes 2020 natures'!AV2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AW147/'4.1 Comptes 2020 natures'!AW2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AX147/'4.1 Comptes 2020 natures'!AX2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AY147/'4.1 Comptes 2020 natures'!AY2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AZ147/'4.1 Comptes 2020 natures'!AZ2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!BA147/'4.1 Comptes 2020 natures'!BA2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!BB147/'4.1 Comptes 2020 natures'!BB2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!BC147/'4.1 Comptes 2020 natures'!BC2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!BD147/'4.1 Comptes 2020 natures'!BD2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!BE147/'4.1 Comptes 2020 natures'!BE2","v":{"v":0,"d":"0.00"}},{"v":195.41819702012998,"d":"195.42"},{"v":195.41819702012998,"d":"195.42"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,499,"Autres imputations internes",{"$f":"'4.1 Comptes 2020 natures'!E148/'4.1 Comptes 2020 natures'!E2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!F148/'4.1 Comptes 2020 natures'!F2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!G148/'4.1 Comptes 2020 natures'!G2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!H148/'4.1 Comptes 2020 natures'!H2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!I148/'4.1 Comptes 2020 natures'!I2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!J148/'4.1 Comptes 2020 natures'!J2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!K148/'4.1 Comptes 2020 natures'!K2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!L148/'4.1 Comptes 2020 natures'!L2","v":{"v":154.19119353304802,"d":"154.19"}},{"$f":"'4.1 Comptes 2020 natures'!M148/'4.1 Comptes 2020 natures'!M2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!N148/'4.1 Comptes 2020 natures'!N2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!O148/'4.1 Comptes 2020 natures'!O2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!P148/'4.1 Comptes 2020 natures'!P2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!Q148/'4.1 Comptes 2020 natures'!Q2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!R148/'4.1 Comptes 2020 natures'!R2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!S148/'4.1 Comptes 2020 natures'!S2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!T148/'4.1 Comptes 2020 natures'!T2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!U148/'4.1 Comptes 2020 natures'!U2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!V148/'4.1 Comptes 2020 natures'!V2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!W148/'4.1 Comptes 2020 natures'!W2","v":{"v":0.9404388714733543,"d":"0.94"}},{"$f":"'4.1 Comptes 2020 natures'!X148/'4.1 Comptes 2020 natures'!X2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!Y148/'4.1 Comptes 2020 natures'!Y2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!Z148/'4.1 Comptes 2020 natures'!Z2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AA148/'4.1 Comptes 2020 natures'!AA2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AB148/'4.1 Comptes 2020 natures'!AB2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AC148/'4.1 Comptes 2020 natures'!AC2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AD148/'4.1 Comptes 2020 natures'!AD2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AE148/'4.1 Comptes 2020 natures'!AE2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AF148/'4.1 Comptes 2020 natures'!AF2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AG148/'4.1 Comptes 2020 natures'!AG2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AH148/'4.1 Comptes 2020 natures'!AH2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AI148/'4.1 Comptes 2020 natures'!AI2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AJ148/'4.1 Comptes 2020 natures'!AJ2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AK148/'4.1 Comptes 2020 natures'!AK2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AL148/'4.1 Comptes 2020 natures'!AL2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AM148/'4.1 Comptes 2020 natures'!AM2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AN148/'4.1 Comptes 2020 natures'!AN2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AO148/'4.1 Comptes 2020 natures'!AO2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AP148/'4.1 Comptes 2020 natures'!AP2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AQ148/'4.1 Comptes 2020 natures'!AQ2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AR148/'4.1 Comptes 2020 natures'!AR2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AS148/'4.1 Comptes 2020 natures'!AS2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AT148/'4.1 Comptes 2020 natures'!AT2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AU148/'4.1 Comptes 2020 natures'!AU2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AV148/'4.1 Comptes 2020 natures'!AV2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AW148/'4.1 Comptes 2020 natures'!AW2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AX148/'4.1 Comptes 2020 natures'!AX2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AY148/'4.1 Comptes 2020 natures'!AY2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AZ148/'4.1 Comptes 2020 natures'!AZ2","v":{"v":2.0710059171597632,"d":"2.07"}},{"$f":"'4.1 Comptes 2020 natures'!BA148/'4.1 Comptes 2020 natures'!BA2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!BB148/'4.1 Comptes 2020 natures'!BB2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!BC148/'4.1 Comptes 2020 natures'!BC2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!BD148/'4.1 Comptes 2020 natures'!BD2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!BE148/'4.1 Comptes 2020 natures'!BE2","v":{"v":0,"d":"0.00"}},{"v":157.20263832168115,"d":"157.20"},{"v":155.13163240452138,"d":"155.13"},{"v":0,"d":"0.00"},{"v":2.0710059171597632,"d":"2.07"}]
[]
[]
[]
[9,null,null,"Comptes de clôture"]
[null,90,null,"Clôture du compte de résultats",{"$f":"E154+E155","v":{"v":366.27193932827737,"d":"366.27"}},{"$f":"F154+F155","v":{"v":679.1390000000001,"d":"679.14"}},{"v":-60.456247422680406,"d":"-60.46"},{"v":48.55080717488789,"d":"48.55"},{"v":127.13402093087302,"d":"127.13"},{"v":317.30031391488075,"d":"317.30"},{"v":96.01228441754918,"d":"96.01"},{"v":165.61049136154702,"d":"165.61"},{"v":-0.9867687819110245,"d":"-0.99"},{"v":-541.6857627118644,"d":"-541.69"},{"v":-164.281215292312,"d":"-164.28"},{"v":-177.5223484848485,"d":"-177.52"},{"v":-87.60009259259263,"d":"-87.60"},{"v":-40.61103614457831,"d":"-40.61"},{"v":-37.453782234956975,"d":"-37.45"},{"v":382.4707714701601,"d":"382.47"},{"v":35.485137254901964,"d":"35.49"},{"v":-349.4888990825688,"d":"-349.49"},{"v":114.32959561128527,"d":"114.33"},{"v":81.13006172839506,"d":"81.13"},{"v":143.65784911717495,"d":"143.66"},{"v":2302.172768324607,"d":"2,302.17"},{"v":-116.35697916666668,"d":"-116.36"},{"v":277.9985234899329,"d":"278.00"},{"v":-222.0871511627907,"d":"-222.09"},{"v":-147.5416691505216,"d":"-147.54"},{"v":-339.6393006993007,"d":"-339.64"},{"v":250.07910204081634,"d":"250.08"},{"v":578.4797805642634,"d":"578.48"},{"v":93.26476099426387,"d":"93.26"},{"v":-23.594537444933923,"d":"-23.59"},{"v":172.41526717557252,"d":"172.42"},{"v":81.11873350923483,"d":"81.12"},{"v":-28.920343612334797,"d":"-28.92"},{"v":-4.504246575342464,"d":"-4.50"},{"v":115.2189075630252,"d":"115.22"},{"v":286.1878828451883,"d":"286.19"},{"v":298.1202714932127,"d":"298.12"},{"v":37.07871317829457,"d":"37.08"},{"v":40.12018210609659,"d":"40.12"},{"v":71.015,"d":"71.02"},{"v":34.16150778210117,"d":"34.16"},{"v":359.2847770700637,"d":"359.28"},{"v":-111.87815833333333,"d":"-111.88"},{"v":-12.005337748344374,"d":"-12.01"},{"v":164.74917127071825,"d":"164.75"},{"v":212.36037463976945,"d":"212.36"},{"v":46.77090532544379,"d":"46.77"},{"v":415.7055555555556,"d":"415.71"},{"v":175.3530565693431,"d":"175.35"},{"v":-79.31505319148937,"d":"-79.32"},{"v":194.85973111594654,"d":"194.86"},{"v":87.85701785714286,"d":"87.86"},{"v":6305.535332947155,"d":"6,305.54"},{"v":872.21820871605,"d":"872.22"},{"v":3049.9784758108126,"d":"3,049.98"},{"v":2383.338648420292,"d":"2,383.34"}]
[null,null,900,"Compte général (+ / -)",{"$f":"'4.1 Comptes 2020 natures'!E154/'4.1 Comptes 2020 natures'!E2","v":{"v":6.516955579631635,"d":"6.52"}},{"$f":"'4.1 Comptes 2020 natures'!F154/'4.1 Comptes 2020 natures'!F2","v":{"v":553.4876666666668,"d":"553.49"}},{"$f":"'4.1 Comptes 2020 natures'!G154/'4.1 Comptes 2020 natures'!G2","v":{"v":-73.70527835051546,"d":"-73.71"}},{"$f":"'4.1 Comptes 2020 natures'!H154/'4.1 Comptes 2020 natures'!H2","v":{"v":48.55080717488789,"d":"48.55"}},{"$f":"'4.1 Comptes 2020 natures'!I154/'4.1 Comptes 2020 natures'!I2","v":{"v":-54.26402919305976,"d":"-54.26"}},{"$f":"'4.1 Comptes 2020 natures'!J154/'4.1 Comptes 2020 natures'!J2","v":{"v":194.1853939028071,"d":"194.19"}},{"$f":"'4.1 Comptes 2020 natures'!K154/'4.1 Comptes 2020 natures'!K2","v":{"v":12.677749621785175,"d":"12.68"}},{"$f":"'4.1 Comptes 2020 natures'!L154/'4.1 Comptes 2020 natures'!L2","v":{"v":-45.54087256300523,"d":"-45.54"}},{"$f":"'4.1 Comptes 2020 natures'!M154/'4.1 Comptes 2020 natures'!M2","v":{"v":-105.03390226112327,"d":"-105.03"}},{"$f":"'4.1 Comptes 2020 natures'!N154/'4.1 Comptes 2020 natures'!N2","v":{"v":-541.6857627118644,"d":"-541.69"}},{"$f":"'4.1 Comptes 2020 natures'!O154/'4.1 Comptes 2020 natures'!O2","v":{"v":-202.21229524208178,"d":"-202.21"}},{"$f":"'4.1 Comptes 2020 natures'!P154/'4.1 Comptes 2020 natures'!P2","v":{"v":-177.5223484848485,"d":"-177.52"}},{"$f":"'4.1 Comptes 2020 natures'!Q154/'4.1 Comptes 2020 natures'!Q2","v":{"v":-267.3751851851852,"d":"-267.38"}},{"$f":"'4.1 Comptes 2020 natures'!R154/'4.1 Comptes 2020 natures'!R2","v":{"v":-97.74816867469879,"d":"-97.75"}},{"$f":"'4.1 Comptes 2020 natures'!S154/'4.1 Comptes 2020 natures'!S2","v":{"v":-466.08320916905444,"d":"-466.08"}},{"$f":"'4.1 Comptes 2020 natures'!T154/'4.1 Comptes 2020 natures'!T2","v":{"v":118.24583697234353,"d":"118.25"}},{"$f":"'4.1 Comptes 2020 natures'!U154/'4.1 Comptes 2020 natures'!U2","v":{"v":-7.777607843137255,"d":"-7.78"}},{"$f":"'4.1 Comptes 2020 natures'!V154/'4.1 Comptes 2020 natures'!V2","v":{"v":-348.18142201834866,"d":"-348.18"}},{"$f":"'4.1 Comptes 2020 natures'!W154/'4.1 Comptes 2020 natures'!W2","v":{"v":2.8205172413793105,"d":"2.82"}},{"$f":"'4.1 Comptes 2020 natures'!X154/'4.1 Comptes 2020 natures'!X2","v":{"v":46.74950617283951,"d":"46.75"}},{"$f":"'4.1 Comptes 2020 natures'!Y154/'4.1 Comptes 2020 natures'!Y2","v":{"v":76.02903691813803,"d":"76.03"}},{"$f":"'4.1 Comptes 2020 natures'!Z154/'4.1 Comptes 2020 natures'!Z2","v":{"v":2181.835667539267,"d":"2,181.84"}},{"$f":"'4.1 Comptes 2020 natures'!AA154/'4.1 Comptes 2020 natures'!AA2","v":{"v":-144.791875,"d":"-144.79"}},{"$f":"'4.1 Comptes 2020 natures'!AB154/'4.1 Comptes 2020 natures'!AB2","v":{"v":-54.17140939597316,"d":"-54.17"}},{"$f":"'4.1 Comptes 2020 natures'!AC154/'4.1 Comptes 2020 natures'!AC2","v":{"v":-222.88556201550387,"d":"-222.89"}},{"$f":"'4.1 Comptes 2020 natures'!AD154/'4.1 Comptes 2020 natures'!AD2","v":{"v":-252.76409836065574,"d":"-252.76"}},{"$f":"'4.1 Comptes 2020 natures'!AE154/'4.1 Comptes 2020 natures'!AE2","v":{"v":-292.06043706293707,"d":"-292.06"}},{"$f":"'4.1 Comptes 2020 natures'!AF154/'4.1 Comptes 2020 natures'!AF2","v":{"v":55.250408163265305,"d":"55.25"}},{"$f":"'4.1 Comptes 2020 natures'!AG154/'4.1 Comptes 2020 natures'!AG2","v":{"v":471.59703239289445,"d":"471.60"}},{"$f":"'4.1 Comptes 2020 natures'!AH154/'4.1 Comptes 2020 natures'!AH2","v":{"v":8.261931166347992,"d":"8.26"}},{"$f":"'4.1 Comptes 2020 natures'!AI154/'4.1 Comptes 2020 natures'!AI2","v":{"v":-32.29740088105727,"d":"-32.30"}},{"$f":"'4.1 Comptes 2020 natures'!AJ154/'4.1 Comptes 2020 natures'!AJ2","v":{"v":-215.8847328244275,"d":"-215.88"}},{"$f":"'4.1 Comptes 2020 natures'!AK154/'4.1 Comptes 2020 natures'!AK2","v":{"v":48.928759894459105,"d":"48.93"}},{"$f":"'4.1 Comptes 2020 natures'!AL154/'4.1 Comptes 2020 natures'!AL2","v":{"v":-28.920343612334797,"d":"-28.92"}},{"$f":"'4.1 Comptes 2020 natures'!AM154/'4.1 Comptes 2020 natures'!AM2","v":{"v":-78.75100725221596,"d":"-78.75"}},{"$f":"'4.1 Comptes 2020 natures'!AN154/'4.1 Comptes 2020 natures'!AN2","v":{"v":73.61529411764705,"d":"73.62"}},{"$f":"'4.1 Comptes 2020 natures'!AO154/'4.1 Comptes 2020 natures'!AO2","v":{"v":261.9540920502092,"d":"261.95"}},{"$f":"'4.1 Comptes 2020 natures'!AP154/'4.1 Comptes 2020 natures'!AP2","v":{"v":246.8279336349925,"d":"246.83"}},{"$f":"'4.1 Comptes 2020 natures'!AQ154/'4.1 Comptes 2020 natures'!AQ2","v":{"v":60.556790697674415,"d":"60.56"}},{"$f":"'4.1 Comptes 2020 natures'!AR154/'4.1 Comptes 2020 natures'!AR2","v":{"v":17.247996832937453,"d":"17.25"}},{"$f":"'4.1 Comptes 2020 natures'!AS154/'4.1 Comptes 2020 natures'!AS2","v":{"v":11.710162162162163,"d":"11.71"}},{"$f":"'4.1 Comptes 2020 natures'!AT154/'4.1 Comptes 2020 natures'!AT2","v":{"v":-29.234387159533075,"d":"-29.23"}},{"$f":"'4.1 Comptes 2020 natures'!AU154/'4.1 Comptes 2020 natures'!AU2","v":{"v":258.2442675159236,"d":"258.24"}},{"$f":"'4.1 Comptes 2020 natures'!AV154/'4.1 Comptes 2020 natures'!AV2","v":{"v":-179.39834583333334,"d":"-179.40"}},{"$f":"'4.1 Comptes 2020 natures'!AW154/'4.1 Comptes 2020 natures'!AW2","v":{"v":-55.39064900662252,"d":"-55.39"}},{"$f":"'4.1 Comptes 2020 natures'!AX154/'4.1 Comptes 2020 natures'!AX2","v":{"v":55.673867403314915,"d":"55.67"}},{"$f":"'4.1 Comptes 2020 natures'!AY154/'4.1 Comptes 2020 natures'!AY2","v":{"v":75.31080691642651,"d":"75.31"}},{"$f":"'4.1 Comptes 2020 natures'!AZ154/'4.1 Comptes 2020 natures'!AZ2","v":{"v":24.13812426035503,"d":"24.14"}},{"$f":"'4.1 Comptes 2020 natures'!BA154/'4.1 Comptes 2020 natures'!BA2","v":{"v":62.360206718346255,"d":"62.36"}},{"$f":"'4.1 Comptes 2020 natures'!BB154/'4.1 Comptes 2020 natures'!BB2","v":{"v":47.494498175182486,"d":"47.49"}},{"$f":"'4.1 Comptes 2020 natures'!BC154/'4.1 Comptes 2020 natures'!BC2","v":{"v":-91.42452127659575,"d":"-91.42"}},{"$f":"'4.1 Comptes 2020 natures'!BD154/'4.1 Comptes 2020 natures'!BD2","v":{"v":29.523539011501402,"d":"29.52"}},{"$f":"'4.1 Comptes 2020 natures'!BE154/'4.1 Comptes 2020 natures'!BE2","v":{"v":13.922017857142857,"d":"13.92"}},{"$f":"SUM(E154:BE154)","v":{"v":998.6120153824162,"d":"998.61"}},{"$f":"SUM(E154:W154)","v":{"v":-1450.6451545374211,"d":"-1,450.65"}},{"$f":"SUM(X154:AJ154)","v":{"v":1624.8680668121979,"d":"1,624.87"}},{"$f":"SUM(AK154:BE154)","v":{"v":824.3891031076394,"d":"824.39"}}]
[null,null,901,"Financements spéciaux (+ / -)",{"$f":"'4.1 Comptes 2020 natures'!E155/'4.1 Comptes 2020 natures'!E2","v":{"v":359.7549837486457,"d":"359.75"}},{"$f":"'4.1 Comptes 2020 natures'!F155/'4.1 Comptes 2020 natures'!F2","v":{"v":125.65133333333334,"d":"125.65"}},{"$f":"'4.1 Comptes 2020 natures'!G155/'4.1 Comptes 2020 natures'!G2","v":{"v":13.24903092783505,"d":"13.25"}},{"$f":"'4.1 Comptes 2020 natures'!H155/'4.1 Comptes 2020 natures'!H2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!I155/'4.1 Comptes 2020 natures'!I2","v":{"v":181.3980501239328,"d":"181.40"}},{"$f":"'4.1 Comptes 2020 natures'!J155/'4.1 Comptes 2020 natures'!J2","v":{"v":123.11492001207364,"d":"123.11"}},{"$f":"'4.1 Comptes 2020 natures'!K155/'4.1 Comptes 2020 natures'!K2","v":{"v":83.334534795764,"d":"83.33"}},{"$f":"'4.1 Comptes 2020 natures'!L155/'4.1 Comptes 2020 natures'!L2","v":{"v":211.15136392455224,"d":"211.15"}},{"$f":"'4.1 Comptes 2020 natures'!M155/'4.1 Comptes 2020 natures'!M2","v":{"v":104.04713347921225,"d":"104.05"}},{"$f":"'4.1 Comptes 2020 natures'!N155/'4.1 Comptes 2020 natures'!N2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!O155/'4.1 Comptes 2020 natures'!O2","v":{"v":37.931079949769774,"d":"37.93"}},{"$f":"'4.1 Comptes 2020 natures'!P155/'4.1 Comptes 2020 natures'!P2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!Q155/'4.1 Comptes 2020 natures'!Q2","v":{"v":179.77509259259259,"d":"179.78"}},{"$f":"'4.1 Comptes 2020 natures'!R155/'4.1 Comptes 2020 natures'!R2","v":{"v":57.13713253012048,"d":"57.14"}},{"$f":"'4.1 Comptes 2020 natures'!S155/'4.1 Comptes 2020 natures'!S2","v":{"v":428.62942693409747,"d":"428.63"}},{"$f":"'4.1 Comptes 2020 natures'!T155/'4.1 Comptes 2020 natures'!T2","v":{"v":264.2249344978166,"d":"264.22"}},{"$f":"'4.1 Comptes 2020 natures'!U155/'4.1 Comptes 2020 natures'!U2","v":{"v":43.26274509803922,"d":"43.26"}},{"$f":"'4.1 Comptes 2020 natures'!V155/'4.1 Comptes 2020 natures'!V2","v":{"v":-1.3074770642201834,"d":"-1.31"}},{"$f":"'4.1 Comptes 2020 natures'!W155/'4.1 Comptes 2020 natures'!W2","v":{"v":111.50907836990596,"d":"111.51"}},{"$f":"'4.1 Comptes 2020 natures'!X155/'4.1 Comptes 2020 natures'!X2","v":{"v":34.38055555555555,"d":"34.38"}},{"$f":"'4.1 Comptes 2020 natures'!Y155/'4.1 Comptes 2020 natures'!Y2","v":{"v":67.62881219903691,"d":"67.63"}},{"$f":"'4.1 Comptes 2020 natures'!Z155/'4.1 Comptes 2020 natures'!Z2","v":{"v":120.33710078534031,"d":"120.34"}},{"$f":"'4.1 Comptes 2020 natures'!AA155/'4.1 Comptes 2020 natures'!AA2","v":{"v":28.434895833333332,"d":"28.43"}},{"$f":"'4.1 Comptes 2020 natures'!AB155/'4.1 Comptes 2020 natures'!AB2","v":{"v":332.16993288590606,"d":"332.17"}},{"$f":"'4.1 Comptes 2020 natures'!AC155/'4.1 Comptes 2020 natures'!AC2","v":{"v":0.7984108527131784,"d":"0.80"}},{"$f":"'4.1 Comptes 2020 natures'!AD155/'4.1 Comptes 2020 natures'!AD2","v":{"v":105.22242921013412,"d":"105.22"}},{"$f":"'4.1 Comptes 2020 natures'!AE155/'4.1 Comptes 2020 natures'!AE2","v":{"v":-47.578863636363636,"d":"-47.58"}},{"$f":"'4.1 Comptes 2020 natures'!AF155/'4.1 Comptes 2020 natures'!AF2","v":{"v":194.82869387755102,"d":"194.83"}},{"$f":"'4.1 Comptes 2020 natures'!AG155/'4.1 Comptes 2020 natures'!AG2","v":{"v":106.88274817136886,"d":"106.88"}},{"$f":"'4.1 Comptes 2020 natures'!AH155/'4.1 Comptes 2020 natures'!AH2","v":{"v":85.00282982791587,"d":"85.00"}},{"$f":"'4.1 Comptes 2020 natures'!AI155/'4.1 Comptes 2020 natures'!AI2","v":{"v":8.702863436123348,"d":"8.70"}},{"$f":"'4.1 Comptes 2020 natures'!AJ155/'4.1 Comptes 2020 natures'!AJ2","v":{"v":388.3,"d":"388.30"}},{"$f":"'4.1 Comptes 2020 natures'!AK155/'4.1 Comptes 2020 natures'!AK2","v":{"v":32.189973614775724,"d":"32.19"}},{"$f":"'4.1 Comptes 2020 natures'!AL155/'4.1 Comptes 2020 natures'!AL2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AM155/'4.1 Comptes 2020 natures'!AM2","v":{"v":74.24676067687349,"d":"74.25"}},{"$f":"'4.1 Comptes 2020 natures'!AN155/'4.1 Comptes 2020 natures'!AN2","v":{"v":41.60361344537815,"d":"41.60"}},{"$f":"'4.1 Comptes 2020 natures'!AO155/'4.1 Comptes 2020 natures'!AO2","v":{"v":24.23379079497908,"d":"24.23"}},{"$f":"'4.1 Comptes 2020 natures'!AP155/'4.1 Comptes 2020 natures'!AP2","v":{"v":51.29233785822021,"d":"51.29"}},{"$f":"'4.1 Comptes 2020 natures'!AQ155/'4.1 Comptes 2020 natures'!AQ2","v":{"v":-23.478077519379845,"d":"-23.48"}},{"$f":"'4.1 Comptes 2020 natures'!AR155/'4.1 Comptes 2020 natures'!AR2","v":{"v":22.872185273159143,"d":"22.87"}},{"$f":"'4.1 Comptes 2020 natures'!AS155/'4.1 Comptes 2020 natures'!AS2","v":{"v":59.30483783783784,"d":"59.30"}},{"$f":"'4.1 Comptes 2020 natures'!AT155/'4.1 Comptes 2020 natures'!AT2","v":{"v":63.395894941634246,"d":"63.40"}},{"$f":"'4.1 Comptes 2020 natures'!AU155/'4.1 Comptes 2020 natures'!AU2","v":{"v":101.04050955414013,"d":"101.04"}},{"$f":"'4.1 Comptes 2020 natures'!AV155/'4.1 Comptes 2020 natures'!AV2","v":{"v":67.5201875,"d":"67.52"}},{"$f":"'4.1 Comptes 2020 natures'!AW155/'4.1 Comptes 2020 natures'!AW2","v":{"v":43.38531125827814,"d":"43.39"}},{"$f":"'4.1 Comptes 2020 natures'!AX155/'4.1 Comptes 2020 natures'!AX2","v":{"v":109.07530386740332,"d":"109.08"}},{"$f":"'4.1 Comptes 2020 natures'!AY155/'4.1 Comptes 2020 natures'!AY2","v":{"v":137.04956772334293,"d":"137.05"}},{"$f":"'4.1 Comptes 2020 natures'!AZ155/'4.1 Comptes 2020 natures'!AZ2","v":{"v":22.632781065088757,"d":"22.63"}},{"$f":"'4.1 Comptes 2020 natures'!BA155/'4.1 Comptes 2020 natures'!BA2","v":{"v":353.3453488372093,"d":"353.35"}},{"$f":"'4.1 Comptes 2020 natures'!BB155/'4.1 Comptes 2020 natures'!BB2","v":{"v":127.8585583941606,"d":"127.86"}},{"$f":"'4.1 Comptes 2020 natures'!BC155/'4.1 Comptes 2020 natures'!BC2","v":{"v":12.109468085106382,"d":"12.11"}},{"$f":"'4.1 Comptes 2020 natures'!BD155/'4.1 Comptes 2020 natures'!BD2","v":{"v":165.33619210444513,"d":"165.34"}},{"$f":"'4.1 Comptes 2020 natures'!BE155/'4.1 Comptes 2020 natures'!BE2","v":{"v":73.935,"d":"73.94"}},{"v":5306.92331756474,"d":"5,306.92"},{"v":2322.863363253471,"d":"2,322.86"},{"v":1425.110408998615,"d":"1,425.11"},{"v":1558.9495453126528,"d":"1,558.95"}]
[]
[{"$nulls":3},"Résultat global",{"$f":"E154+E155","v":{"v":366.27193932827737,"d":"366.27"}},{"$f":"F154+F155","v":{"v":679.1390000000001,"d":"679.14"}},{"v":-60.456247422680406,"d":"-60.46"},{"v":48.55080717488789,"d":"48.55"},{"v":127.13402093087302,"d":"127.13"},{"v":317.30031391488075,"d":"317.30"},{"v":96.01228441754918,"d":"96.01"},{"v":165.61049136154702,"d":"165.61"},{"v":-0.9867687819110245,"d":"-0.99"},{"v":-541.6857627118644,"d":"-541.69"},{"v":-164.281215292312,"d":"-164.28"},{"v":-177.5223484848485,"d":"-177.52"},{"v":-87.60009259259263,"d":"-87.60"},{"v":-40.61103614457831,"d":"-40.61"},{"v":-37.453782234956975,"d":"-37.45"},{"v":382.4707714701601,"d":"382.47"},{"v":35.485137254901964,"d":"35.49"},{"v":-349.4888990825688,"d":"-349.49"},{"v":114.32959561128527,"d":"114.33"},{"v":81.13006172839506,"d":"81.13"},{"v":143.65784911717495,"d":"143.66"},{"v":2302.172768324607,"d":"2,302.17"},{"v":-116.35697916666668,"d":"-116.36"},{"v":277.9985234899329,"d":"278.00"},{"v":-222.0871511627907,"d":"-222.09"},{"v":-147.5416691505216,"d":"-147.54"},{"v":-339.6393006993007,"d":"-339.64"},{"v":250.07910204081634,"d":"250.08"},{"v":578.4797805642634,"d":"578.48"},{"v":93.26476099426387,"d":"93.26"},{"v":-23.594537444933923,"d":"-23.59"},{"v":172.41526717557252,"d":"172.42"},{"v":81.11873350923483,"d":"81.12"},{"v":-28.920343612334797,"d":"-28.92"},{"v":-4.504246575342464,"d":"-4.50"},{"v":115.2189075630252,"d":"115.22"},{"v":286.1878828451883,"d":"286.19"},{"v":298.1202714932127,"d":"298.12"},{"v":37.07871317829457,"d":"37.08"},{"v":40.12018210609659,"d":"40.12"},{"v":71.015,"d":"71.02"},{"v":34.16150778210117,"d":"34.16"},{"v":359.2847770700637,"d":"359.28"},{"v":-111.87815833333333,"d":"-111.88"},{"v":-12.005337748344374,"d":"-12.01"},{"v":164.74917127071825,"d":"164.75"},{"v":212.36037463976945,"d":"212.36"},{"v":46.77090532544379,"d":"46.77"},{"v":415.7055555555556,"d":"415.71"},{"v":175.3530565693431,"d":"175.35"},{"v":-79.31505319148937,"d":"-79.32"},{"v":194.85973111594654,"d":"194.86"},{"v":87.85701785714286,"d":"87.86"},{"v":6305.535332947155,"d":"6,305.54"},{"v":872.21820871605,"d":"872.22"},{"v":3049.9784758108126,"d":"3,049.98"},{"v":2383.338648420292,"d":"2,383.34"}]
[]
[]
[{"$nulls":3},"Contrôle",{"$f":"E157-E153","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"AK157-AK153","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"BF75-BF4","v":{"v":6305.535332947184,"d":"6,305.54"}},{"$f":"BG75-BG4","v":{"v":872.2182087160618,"d":"872.22"}},{"$f":"BH75-BH4","v":{"v":3049.9784758107853,"d":"3,049.98"}},{"$f":"BI75-BI4","v":{"v":2383.338648420293,"d":"2,383.34"}}]
[]
[]
[{"$nulls":3},"Comptes supplémentaires pour les indicateurs financiers"]
[null,null,4021,"Impôts fonciers",{"$f":"'4.1 Comptes 2020 natures'!E163/'4.1 Comptes 2020 natures'!E2","v":{"v":148.23196099674973,"d":"148.23"}},{"$f":"'4.1 Comptes 2020 natures'!F163/'4.1 Comptes 2020 natures'!F2","v":{"v":409.64944444444444,"d":"409.65"}},{"$f":"'4.1 Comptes 2020 natures'!G163/'4.1 Comptes 2020 natures'!G2","v":{"v":132.01453608247422,"d":"132.01"}},{"$f":"'4.1 Comptes 2020 natures'!H163/'4.1 Comptes 2020 natures'!H2","v":{"v":195.36917040358742,"d":"195.37"}},{"$f":"'4.1 Comptes 2020 natures'!I163/'4.1 Comptes 2020 natures'!I2","v":{"v":180.64128339300467,"d":"180.64"}},{"$f":"'4.1 Comptes 2020 natures'!J163/'4.1 Comptes 2020 natures'!J2","v":{"v":130.90925143374585,"d":"130.91"}},{"$f":"'4.1 Comptes 2020 natures'!K163/'4.1 Comptes 2020 natures'!K2","v":{"v":142.33037443267776,"d":"142.33"}},{"$f":"'4.1 Comptes 2020 natures'!L163/'4.1 Comptes 2020 natures'!L2","v":{"v":231.6537129497543,"d":"231.65"}},{"$f":"'4.1 Comptes 2020 natures'!M163/'4.1 Comptes 2020 natures'!M2","v":{"v":167.89795769511306,"d":"167.90"}},{"$f":"'4.1 Comptes 2020 natures'!N163/'4.1 Comptes 2020 natures'!N2","v":{"v":1.6415254237288135,"d":"1.64"}},{"$f":"'4.1 Comptes 2020 natures'!O163/'4.1 Comptes 2020 natures'!O2","v":{"v":162.5594251430166,"d":"162.56"}},{"$f":"'4.1 Comptes 2020 natures'!P163/'4.1 Comptes 2020 natures'!P2","v":{"v":266.660606060606,"d":"266.66"}},{"$f":"'4.1 Comptes 2020 natures'!Q163/'4.1 Comptes 2020 natures'!Q2","v":{"v":177.20925925925926,"d":"177.21"}},{"$f":"'4.1 Comptes 2020 natures'!R163/'4.1 Comptes 2020 natures'!R2","v":{"v":164.33506024096386,"d":"164.34"}},{"$f":"'4.1 Comptes 2020 natures'!S163/'4.1 Comptes 2020 natures'!S2","v":{"v":220.35042979942693,"d":"220.35"}},{"$f":"'4.1 Comptes 2020 natures'!T163/'4.1 Comptes 2020 natures'!T2","v":{"v":145.88609898107714,"d":"145.89"}},{"$f":"'4.1 Comptes 2020 natures'!U163/'4.1 Comptes 2020 natures'!U2","v":{"v":160.76529411764707,"d":"160.77"}},{"$f":"'4.1 Comptes 2020 natures'!V163/'4.1 Comptes 2020 natures'!V2","v":{"v":204.17924311926603,"d":"204.18"}},{"$f":"'4.1 Comptes 2020 natures'!W163/'4.1 Comptes 2020 natures'!W2","v":{"v":184.19710031347964,"d":"184.20"}},{"$f":"'4.1 Comptes 2020 natures'!X163/'4.1 Comptes 2020 natures'!X2","v":{"v":169.83024691358025,"d":"169.83"}},{"$f":"'4.1 Comptes 2020 natures'!Y163/'4.1 Comptes 2020 natures'!Y2","v":{"v":137.10545746388442,"d":"137.11"}},{"$f":"'4.1 Comptes 2020 natures'!Z163/'4.1 Comptes 2020 natures'!Z2","v":{"v":152.42843586387434,"d":"152.43"}},{"$f":"'4.1 Comptes 2020 natures'!AA163/'4.1 Comptes 2020 natures'!AA2","v":{"v":356.56874999999997,"d":"356.57"}},{"$f":"'4.1 Comptes 2020 natures'!AB163/'4.1 Comptes 2020 natures'!AB2","v":{"v":260.7734899328859,"d":"260.77"}},{"$f":"'4.1 Comptes 2020 natures'!AC163/'4.1 Comptes 2020 natures'!AC2","v":{"v":174.50591085271319,"d":"174.51"}},{"$f":"'4.1 Comptes 2020 natures'!AD163/'4.1 Comptes 2020 natures'!AD2","v":{"v":183.92414307004472,"d":"183.92"}},{"$f":"'4.1 Comptes 2020 natures'!AE163/'4.1 Comptes 2020 natures'!AE2","v":{"v":238.37596153846152,"d":"238.38"}},{"$f":"'4.1 Comptes 2020 natures'!AF163/'4.1 Comptes 2020 natures'!AF2","v":{"v":303.755612244898,"d":"303.76"}},{"$f":"'4.1 Comptes 2020 natures'!AG163/'4.1 Comptes 2020 natures'!AG2","v":{"v":220.65276907001046,"d":"220.65"}},{"$f":"'4.1 Comptes 2020 natures'!AH163/'4.1 Comptes 2020 natures'!AH2","v":{"v":182.9495411089866,"d":"182.95"}},{"$f":"'4.1 Comptes 2020 natures'!AI163/'4.1 Comptes 2020 natures'!AI2","v":{"v":175.0284140969163,"d":"175.03"}},{"$f":"'4.1 Comptes 2020 natures'!AJ163/'4.1 Comptes 2020 natures'!AJ2","v":{"v":503.9503816793893,"d":"503.95"}},{"$f":"'4.1 Comptes 2020 natures'!AK163/'4.1 Comptes 2020 natures'!AK2","v":{"v":234.8901055408971,"d":"234.89"}},{"$f":"'4.1 Comptes 2020 natures'!AL163/'4.1 Comptes 2020 natures'!AL2","v":{"v":257.76876651982377,"d":"257.77"}},{"$f":"'4.1 Comptes 2020 natures'!AM163/'4.1 Comptes 2020 natures'!AM2","v":{"v":161.67723609991944,"d":"161.68"}},{"$f":"'4.1 Comptes 2020 natures'!AN163/'4.1 Comptes 2020 natures'!AN2","v":{"v":217.34201680672268,"d":"217.34"}},{"$f":"'4.1 Comptes 2020 natures'!AO163/'4.1 Comptes 2020 natures'!AO2","v":{"v":229.99640167364018,"d":"230.00"}},{"$f":"'4.1 Comptes 2020 natures'!AP163/'4.1 Comptes 2020 natures'!AP2","v":{"v":210.6949170437406,"d":"210.69"}},{"$f":"'4.1 Comptes 2020 natures'!AQ163/'4.1 Comptes 2020 natures'!AQ2","v":{"v":167.5517054263566,"d":"167.55"}},{"$f":"'4.1 Comptes 2020 natures'!AR163/'4.1 Comptes 2020 natures'!AR2","v":{"v":288.0800870942201,"d":"288.08"}},{"$f":"'4.1 Comptes 2020 natures'!AS163/'4.1 Comptes 2020 natures'!AS2","v":{"v":271.1283783783784,"d":"271.13"}},{"$f":"'4.1 Comptes 2020 natures'!AT163/'4.1 Comptes 2020 natures'!AT2","v":{"v":219.19002918287939,"d":"219.19"}},{"$f":"'4.1 Comptes 2020 natures'!AU163/'4.1 Comptes 2020 natures'!AU2","v":{"v":130.98949044585987,"d":"130.99"}},{"$f":"'4.1 Comptes 2020 natures'!AV163/'4.1 Comptes 2020 natures'!AV2","v":{"v":96.20472916666667,"d":"96.20"}},{"$f":"'4.1 Comptes 2020 natures'!AW163/'4.1 Comptes 2020 natures'!AW2","v":{"v":219.62980132450332,"d":"219.63"}},{"$f":"'4.1 Comptes 2020 natures'!AX163/'4.1 Comptes 2020 natures'!AX2","v":{"v":256.38701657458563,"d":"256.39"}},{"$f":"'4.1 Comptes 2020 natures'!AY163/'4.1 Comptes 2020 natures'!AY2","v":{"v":256.34106628242074,"d":"256.34"}},{"$f":"'4.1 Comptes 2020 natures'!AZ163/'4.1 Comptes 2020 natures'!AZ2","v":{"v":183.81745562130178,"d":"183.82"}},{"$f":"'4.1 Comptes 2020 natures'!BA163/'4.1 Comptes 2020 natures'!BA2","v":{"v":289.75348837209305,"d":"289.75"}},{"$f":"'4.1 Comptes 2020 natures'!BB163/'4.1 Comptes 2020 natures'!BB2","v":{"v":275.9783211678832,"d":"275.98"}},{"$f":"'4.1 Comptes 2020 natures'!BC163/'4.1 Comptes 2020 natures'!BC2","v":{"v":169.77712765957446,"d":"169.78"}},{"$f":"'4.1 Comptes 2020 natures'!BD163/'4.1 Comptes 2020 natures'!BD2","v":{"v":259.36680913894935,"d":"259.37"}},{"$f":"'4.1 Comptes 2020 natures'!BE163/'4.1 Comptes 2020 natures'!BE2","v":{"v":213.91535714285715,"d":"213.92"}},{"$f":"SUM(E164:BE164)","v":{"v":11096.811154788937,"d":"11,096.81"}},{"$f":"SUM(E164:W164)","v":{"v":3426.481734290023,"d":"3,426.48"}},{"$f":"SUM(X164:AJ164)","v":{"v":3059.849113835645,"d":"3,059.85"}},{"$f":"SUM(AK164:BE164)","v":{"v":4610.480306663273,"d":"4,610.48"}}]
[null,null,4490,"Revalorisation du PF",{"$f":"'4.1 Comptes 2020 natures'!E164/'4.1 Comptes 2020 natures'!E2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!F164/'4.1 Comptes 2020 natures'!F2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!G164/'4.1 Comptes 2020 natures'!G2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!H164/'4.1 Comptes 2020 natures'!H2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!I164/'4.1 Comptes 2020 natures'!I2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!J164/'4.1 Comptes 2020 natures'!J2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!K164/'4.1 Comptes 2020 natures'!K2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!L164/'4.1 Comptes 2020 natures'!L2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!M164/'4.1 Comptes 2020 natures'!M2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!N164/'4.1 Comptes 2020 natures'!N2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!O164/'4.1 Comptes 2020 natures'!O2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!P164/'4.1 Comptes 2020 natures'!P2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!Q164/'4.1 Comptes 2020 natures'!Q2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!R164/'4.1 Comptes 2020 natures'!R2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!S164/'4.1 Comptes 2020 natures'!S2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!T164/'4.1 Comptes 2020 natures'!T2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!U164/'4.1 Comptes 2020 natures'!U2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!V164/'4.1 Comptes 2020 natures'!V2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!W164/'4.1 Comptes 2020 natures'!W2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!X164/'4.1 Comptes 2020 natures'!X2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!Y164/'4.1 Comptes 2020 natures'!Y2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!Z164/'4.1 Comptes 2020 natures'!Z2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AA164/'4.1 Comptes 2020 natures'!AA2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AB164/'4.1 Comptes 2020 natures'!AB2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AC164/'4.1 Comptes 2020 natures'!AC2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AD164/'4.1 Comptes 2020 natures'!AD2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AE164/'4.1 Comptes 2020 natures'!AE2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AF164/'4.1 Comptes 2020 natures'!AF2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AG164/'4.1 Comptes 2020 natures'!AG2","v":{"v":0.20376175548589343,"d":"0.20"}},{"$f":"'4.1 Comptes 2020 natures'!AH164/'4.1 Comptes 2020 natures'!AH2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AI164/'4.1 Comptes 2020 natures'!AI2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AJ164/'4.1 Comptes 2020 natures'!AJ2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AK164/'4.1 Comptes 2020 natures'!AK2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AL164/'4.1 Comptes 2020 natures'!AL2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AM164/'4.1 Comptes 2020 natures'!AM2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AN164/'4.1 Comptes 2020 natures'!AN2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AO164/'4.1 Comptes 2020 natures'!AO2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AP164/'4.1 Comptes 2020 natures'!AP2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AQ164/'4.1 Comptes 2020 natures'!AQ2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AR164/'4.1 Comptes 2020 natures'!AR2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AS164/'4.1 Comptes 2020 natures'!AS2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AT164/'4.1 Comptes 2020 natures'!AT2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AU164/'4.1 Comptes 2020 natures'!AU2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AV164/'4.1 Comptes 2020 natures'!AV2","v":{"v":124.99958333333333,"d":"125.00"}},{"$f":"'4.1 Comptes 2020 natures'!AW164/'4.1 Comptes 2020 natures'!AW2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AX164/'4.1 Comptes 2020 natures'!AX2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AY164/'4.1 Comptes 2020 natures'!AY2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AZ164/'4.1 Comptes 2020 natures'!AZ2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!BA164/'4.1 Comptes 2020 natures'!BA2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!BB164/'4.1 Comptes 2020 natures'!BB2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!BC164/'4.1 Comptes 2020 natures'!BC2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!BD164/'4.1 Comptes 2020 natures'!BD2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!BE164/'4.1 Comptes 2020 natures'!BE2","v":{"v":0,"d":"0.00"}},{"v":125.20334508881923,"d":"125.20"},{"v":0,"d":"0.00"},{"v":0.20376175548589343,"d":"0.20"},{"v":124.99958333333333,"d":"125.00"}]
[null,null,46227,"Péréquation financière horizontal",{"$f":"'4.1 Comptes 2020 natures'!E165/'4.1 Comptes 2020 natures'!E2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!F165/'4.1 Comptes 2020 natures'!F2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!G165/'4.1 Comptes 2020 natures'!G2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!H165/'4.1 Comptes 2020 natures'!H2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!I165/'4.1 Comptes 2020 natures'!I2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!J165/'4.1 Comptes 2020 natures'!J2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!K165/'4.1 Comptes 2020 natures'!K2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!L165/'4.1 Comptes 2020 natures'!L2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!M165/'4.1 Comptes 2020 natures'!M2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!N165/'4.1 Comptes 2020 natures'!N2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!O165/'4.1 Comptes 2020 natures'!O2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!P165/'4.1 Comptes 2020 natures'!P2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!Q165/'4.1 Comptes 2020 natures'!Q2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!R165/'4.1 Comptes 2020 natures'!R2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!S165/'4.1 Comptes 2020 natures'!S2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!T165/'4.1 Comptes 2020 natures'!T2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!U165/'4.1 Comptes 2020 natures'!U2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!V165/'4.1 Comptes 2020 natures'!V2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!W165/'4.1 Comptes 2020 natures'!W2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!X165/'4.1 Comptes 2020 natures'!X2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!Y165/'4.1 Comptes 2020 natures'!Y2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!Z165/'4.1 Comptes 2020 natures'!Z2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AA165/'4.1 Comptes 2020 natures'!AA2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AB165/'4.1 Comptes 2020 natures'!AB2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AC165/'4.1 Comptes 2020 natures'!AC2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AD165/'4.1 Comptes 2020 natures'!AD2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AE165/'4.1 Comptes 2020 natures'!AE2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AF165/'4.1 Comptes 2020 natures'!AF2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AG165/'4.1 Comptes 2020 natures'!AG2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AH165/'4.1 Comptes 2020 natures'!AH2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AI165/'4.1 Comptes 2020 natures'!AI2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AJ165/'4.1 Comptes 2020 natures'!AJ2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AK165/'4.1 Comptes 2020 natures'!AK2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AL165/'4.1 Comptes 2020 natures'!AL2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AM165/'4.1 Comptes 2020 natures'!AM2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AN165/'4.1 Comptes 2020 natures'!AN2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AO165/'4.1 Comptes 2020 natures'!AO2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AP165/'4.1 Comptes 2020 natures'!AP2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AQ165/'4.1 Comptes 2020 natures'!AQ2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AR165/'4.1 Comptes 2020 natures'!AR2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AS165/'4.1 Comptes 2020 natures'!AS2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AT165/'4.1 Comptes 2020 natures'!AT2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AU165/'4.1 Comptes 2020 natures'!AU2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AV165/'4.1 Comptes 2020 natures'!AV2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AW165/'4.1 Comptes 2020 natures'!AW2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AX165/'4.1 Comptes 2020 natures'!AX2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AY165/'4.1 Comptes 2020 natures'!AY2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AZ165/'4.1 Comptes 2020 natures'!AZ2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!BA165/'4.1 Comptes 2020 natures'!BA2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!BB165/'4.1 Comptes 2020 natures'!BB2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!BC165/'4.1 Comptes 2020 natures'!BC2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!BD165/'4.1 Comptes 2020 natures'!BD2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!BE165/'4.1 Comptes 2020 natures'!BE2","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,46228,"Contributions des communes-centres",{"$f":"'4.1 Comptes 2020 natures'!E166/'4.1 Comptes 2020 natures'!E2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!F166/'4.1 Comptes 2020 natures'!F2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!G166/'4.1 Comptes 2020 natures'!G2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!H166/'4.1 Comptes 2020 natures'!H2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!I166/'4.1 Comptes 2020 natures'!I2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!J166/'4.1 Comptes 2020 natures'!J2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!K166/'4.1 Comptes 2020 natures'!K2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!L166/'4.1 Comptes 2020 natures'!L2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!M166/'4.1 Comptes 2020 natures'!M2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!N166/'4.1 Comptes 2020 natures'!N2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!O166/'4.1 Comptes 2020 natures'!O2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!P166/'4.1 Comptes 2020 natures'!P2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!Q166/'4.1 Comptes 2020 natures'!Q2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!R166/'4.1 Comptes 2020 natures'!R2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!S166/'4.1 Comptes 2020 natures'!S2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!T166/'4.1 Comptes 2020 natures'!T2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!U166/'4.1 Comptes 2020 natures'!U2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!V166/'4.1 Comptes 2020 natures'!V2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!W166/'4.1 Comptes 2020 natures'!W2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!X166/'4.1 Comptes 2020 natures'!X2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!Y166/'4.1 Comptes 2020 natures'!Y2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!Z166/'4.1 Comptes 2020 natures'!Z2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AA166/'4.1 Comptes 2020 natures'!AA2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AB166/'4.1 Comptes 2020 natures'!AB2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AC166/'4.1 Comptes 2020 natures'!AC2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AD166/'4.1 Comptes 2020 natures'!AD2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AE166/'4.1 Comptes 2020 natures'!AE2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AF166/'4.1 Comptes 2020 natures'!AF2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AG166/'4.1 Comptes 2020 natures'!AG2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AH166/'4.1 Comptes 2020 natures'!AH2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AI166/'4.1 Comptes 2020 natures'!AI2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AJ166/'4.1 Comptes 2020 natures'!AJ2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AK166/'4.1 Comptes 2020 natures'!AK2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AL166/'4.1 Comptes 2020 natures'!AL2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AM166/'4.1 Comptes 2020 natures'!AM2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AN166/'4.1 Comptes 2020 natures'!AN2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AO166/'4.1 Comptes 2020 natures'!AO2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AP166/'4.1 Comptes 2020 natures'!AP2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AQ166/'4.1 Comptes 2020 natures'!AQ2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AR166/'4.1 Comptes 2020 natures'!AR2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AS166/'4.1 Comptes 2020 natures'!AS2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AT166/'4.1 Comptes 2020 natures'!AT2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AU166/'4.1 Comptes 2020 natures'!AU2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AV166/'4.1 Comptes 2020 natures'!AV2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AW166/'4.1 Comptes 2020 natures'!AW2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AX166/'4.1 Comptes 2020 natures'!AX2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AY166/'4.1 Comptes 2020 natures'!AY2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AZ166/'4.1 Comptes 2020 natures'!AZ2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!BA166/'4.1 Comptes 2020 natures'!BA2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!BB166/'4.1 Comptes 2020 natures'!BB2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!BC166/'4.1 Comptes 2020 natures'!BC2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!BD166/'4.1 Comptes 2020 natures'!BD2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!BE166/'4.1 Comptes 2020 natures'!BE2","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,4896,"Prélèvement sur la réserve liée à la réévaluation",{"$f":"'4.1 Comptes 2020 natures'!E167/'4.1 Comptes 2020 natures'!E2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!F167/'4.1 Comptes 2020 natures'!F2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!G167/'4.1 Comptes 2020 natures'!G2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!H167/'4.1 Comptes 2020 natures'!H2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!I167/'4.1 Comptes 2020 natures'!I2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!J167/'4.1 Comptes 2020 natures'!J2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!K167/'4.1 Comptes 2020 natures'!K2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!L167/'4.1 Comptes 2020 natures'!L2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!M167/'4.1 Comptes 2020 natures'!M2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!N167/'4.1 Comptes 2020 natures'!N2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!O167/'4.1 Comptes 2020 natures'!O2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!P167/'4.1 Comptes 2020 natures'!P2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!Q167/'4.1 Comptes 2020 natures'!Q2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!R167/'4.1 Comptes 2020 natures'!R2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!S167/'4.1 Comptes 2020 natures'!S2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!T167/'4.1 Comptes 2020 natures'!T2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!U167/'4.1 Comptes 2020 natures'!U2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!V167/'4.1 Comptes 2020 natures'!V2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!W167/'4.1 Comptes 2020 natures'!W2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!X167/'4.1 Comptes 2020 natures'!X2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!Y167/'4.1 Comptes 2020 natures'!Y2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!Z167/'4.1 Comptes 2020 natures'!Z2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AA167/'4.1 Comptes 2020 natures'!AA2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AB167/'4.1 Comptes 2020 natures'!AB2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AC167/'4.1 Comptes 2020 natures'!AC2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AD167/'4.1 Comptes 2020 natures'!AD2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AE167/'4.1 Comptes 2020 natures'!AE2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AF167/'4.1 Comptes 2020 natures'!AF2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AG167/'4.1 Comptes 2020 natures'!AG2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AH167/'4.1 Comptes 2020 natures'!AH2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AI167/'4.1 Comptes 2020 natures'!AI2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AJ167/'4.1 Comptes 2020 natures'!AJ2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AK167/'4.1 Comptes 2020 natures'!AK2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AL167/'4.1 Comptes 2020 natures'!AL2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AM167/'4.1 Comptes 2020 natures'!AM2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AN167/'4.1 Comptes 2020 natures'!AN2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AO167/'4.1 Comptes 2020 natures'!AO2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AP167/'4.1 Comptes 2020 natures'!AP2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AQ167/'4.1 Comptes 2020 natures'!AQ2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AR167/'4.1 Comptes 2020 natures'!AR2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AS167/'4.1 Comptes 2020 natures'!AS2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AT167/'4.1 Comptes 2020 natures'!AT2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AU167/'4.1 Comptes 2020 natures'!AU2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AV167/'4.1 Comptes 2020 natures'!AV2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AW167/'4.1 Comptes 2020 natures'!AW2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AX167/'4.1 Comptes 2020 natures'!AX2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AY167/'4.1 Comptes 2020 natures'!AY2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AZ167/'4.1 Comptes 2020 natures'!AZ2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!BA167/'4.1 Comptes 2020 natures'!BA2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!BB167/'4.1 Comptes 2020 natures'!BB2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!BC167/'4.1 Comptes 2020 natures'!BC2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!BD167/'4.1 Comptes 2020 natures'!BD2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!BE167/'4.1 Comptes 2020 natures'!BE2","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,9000,"Clôture du compte de résultats / excédent de produits",{"$f":"'4.1 Comptes 2020 natures'!E168/'4.1 Comptes 2020 natures'!E2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!F168/'4.1 Comptes 2020 natures'!F2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!G168/'4.1 Comptes 2020 natures'!G2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!H168/'4.1 Comptes 2020 natures'!H2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!I168/'4.1 Comptes 2020 natures'!I2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!J168/'4.1 Comptes 2020 natures'!J2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!K168/'4.1 Comptes 2020 natures'!K2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!L168/'4.1 Comptes 2020 natures'!L2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!M168/'4.1 Comptes 2020 natures'!M2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!N168/'4.1 Comptes 2020 natures'!N2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!O168/'4.1 Comptes 2020 natures'!O2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!P168/'4.1 Comptes 2020 natures'!P2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!Q168/'4.1 Comptes 2020 natures'!Q2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!R168/'4.1 Comptes 2020 natures'!R2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!S168/'4.1 Comptes 2020 natures'!S2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!T168/'4.1 Comptes 2020 natures'!T2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!U168/'4.1 Comptes 2020 natures'!U2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!V168/'4.1 Comptes 2020 natures'!V2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!W168/'4.1 Comptes 2020 natures'!W2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!X168/'4.1 Comptes 2020 natures'!X2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!Y168/'4.1 Comptes 2020 natures'!Y2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!Z168/'4.1 Comptes 2020 natures'!Z2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AA168/'4.1 Comptes 2020 natures'!AA2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AB168/'4.1 Comptes 2020 natures'!AB2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AC168/'4.1 Comptes 2020 natures'!AC2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AD168/'4.1 Comptes 2020 natures'!AD2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AE168/'4.1 Comptes 2020 natures'!AE2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AF168/'4.1 Comptes 2020 natures'!AF2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AG168/'4.1 Comptes 2020 natures'!AG2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AH168/'4.1 Comptes 2020 natures'!AH2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AI168/'4.1 Comptes 2020 natures'!AI2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AJ168/'4.1 Comptes 2020 natures'!AJ2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AK168/'4.1 Comptes 2020 natures'!AK2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AL168/'4.1 Comptes 2020 natures'!AL2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AM168/'4.1 Comptes 2020 natures'!AM2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AN168/'4.1 Comptes 2020 natures'!AN2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AO168/'4.1 Comptes 2020 natures'!AO2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AP168/'4.1 Comptes 2020 natures'!AP2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AQ168/'4.1 Comptes 2020 natures'!AQ2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AR168/'4.1 Comptes 2020 natures'!AR2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AS168/'4.1 Comptes 2020 natures'!AS2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AT168/'4.1 Comptes 2020 natures'!AT2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AU168/'4.1 Comptes 2020 natures'!AU2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AV168/'4.1 Comptes 2020 natures'!AV2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AW168/'4.1 Comptes 2020 natures'!AW2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AX168/'4.1 Comptes 2020 natures'!AX2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AY168/'4.1 Comptes 2020 natures'!AY2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AZ168/'4.1 Comptes 2020 natures'!AZ2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!BA168/'4.1 Comptes 2020 natures'!BA2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!BB168/'4.1 Comptes 2020 natures'!BB2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!BC168/'4.1 Comptes 2020 natures'!BC2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!BD168/'4.1 Comptes 2020 natures'!BD2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!BE168/'4.1 Comptes 2020 natures'!BE2","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,9029,"Clôture d'autres capitaux propres / excédent de produits",{"$f":"'4.1 Comptes 2020 natures'!E169/'4.1 Comptes 2020 natures'!E2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!F169/'4.1 Comptes 2020 natures'!F2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!G169/'4.1 Comptes 2020 natures'!G2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!H169/'4.1 Comptes 2020 natures'!H2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!I169/'4.1 Comptes 2020 natures'!I2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!J169/'4.1 Comptes 2020 natures'!J2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!K169/'4.1 Comptes 2020 natures'!K2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!L169/'4.1 Comptes 2020 natures'!L2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!M169/'4.1 Comptes 2020 natures'!M2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!N169/'4.1 Comptes 2020 natures'!N2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!O169/'4.1 Comptes 2020 natures'!O2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!P169/'4.1 Comptes 2020 natures'!P2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!Q169/'4.1 Comptes 2020 natures'!Q2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!R169/'4.1 Comptes 2020 natures'!R2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!S169/'4.1 Comptes 2020 natures'!S2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!T169/'4.1 Comptes 2020 natures'!T2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!U169/'4.1 Comptes 2020 natures'!U2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!V169/'4.1 Comptes 2020 natures'!V2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!W169/'4.1 Comptes 2020 natures'!W2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!X169/'4.1 Comptes 2020 natures'!X2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!Y169/'4.1 Comptes 2020 natures'!Y2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!Z169/'4.1 Comptes 2020 natures'!Z2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AA169/'4.1 Comptes 2020 natures'!AA2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AB169/'4.1 Comptes 2020 natures'!AB2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AC169/'4.1 Comptes 2020 natures'!AC2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AD169/'4.1 Comptes 2020 natures'!AD2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AE169/'4.1 Comptes 2020 natures'!AE2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AF169/'4.1 Comptes 2020 natures'!AF2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AG169/'4.1 Comptes 2020 natures'!AG2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AH169/'4.1 Comptes 2020 natures'!AH2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AI169/'4.1 Comptes 2020 natures'!AI2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AJ169/'4.1 Comptes 2020 natures'!AJ2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AK169/'4.1 Comptes 2020 natures'!AK2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AL169/'4.1 Comptes 2020 natures'!AL2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AM169/'4.1 Comptes 2020 natures'!AM2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AN169/'4.1 Comptes 2020 natures'!AN2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AO169/'4.1 Comptes 2020 natures'!AO2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AP169/'4.1 Comptes 2020 natures'!AP2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AQ169/'4.1 Comptes 2020 natures'!AQ2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AR169/'4.1 Comptes 2020 natures'!AR2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AS169/'4.1 Comptes 2020 natures'!AS2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AT169/'4.1 Comptes 2020 natures'!AT2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AU169/'4.1 Comptes 2020 natures'!AU2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AV169/'4.1 Comptes 2020 natures'!AV2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AW169/'4.1 Comptes 2020 natures'!AW2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AX169/'4.1 Comptes 2020 natures'!AX2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AY169/'4.1 Comptes 2020 natures'!AY2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AZ169/'4.1 Comptes 2020 natures'!AZ2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!BA169/'4.1 Comptes 2020 natures'!BA2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!BB169/'4.1 Comptes 2020 natures'!BB2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!BC169/'4.1 Comptes 2020 natures'!BC2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!BD169/'4.1 Comptes 2020 natures'!BD2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!BE169/'4.1 Comptes 2020 natures'!BE2","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,3180,"Réévalutation de créances",{"$f":"'4.1 Comptes 2020 natures'!E170/'4.1 Comptes 2020 natures'!E2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!F170/'4.1 Comptes 2020 natures'!F2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!G170/'4.1 Comptes 2020 natures'!G2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!H170/'4.1 Comptes 2020 natures'!H2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!I170/'4.1 Comptes 2020 natures'!I2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!J170/'4.1 Comptes 2020 natures'!J2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!K170/'4.1 Comptes 2020 natures'!K2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!L170/'4.1 Comptes 2020 natures'!L2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!M170/'4.1 Comptes 2020 natures'!M2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!N170/'4.1 Comptes 2020 natures'!N2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!O170/'4.1 Comptes 2020 natures'!O2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!P170/'4.1 Comptes 2020 natures'!P2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!Q170/'4.1 Comptes 2020 natures'!Q2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!R170/'4.1 Comptes 2020 natures'!R2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!S170/'4.1 Comptes 2020 natures'!S2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!T170/'4.1 Comptes 2020 natures'!T2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!U170/'4.1 Comptes 2020 natures'!U2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!V170/'4.1 Comptes 2020 natures'!V2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!W170/'4.1 Comptes 2020 natures'!W2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!X170/'4.1 Comptes 2020 natures'!X2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!Y170/'4.1 Comptes 2020 natures'!Y2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!Z170/'4.1 Comptes 2020 natures'!Z2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AA170/'4.1 Comptes 2020 natures'!AA2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AB170/'4.1 Comptes 2020 natures'!AB2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AC170/'4.1 Comptes 2020 natures'!AC2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AD170/'4.1 Comptes 2020 natures'!AD2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AE170/'4.1 Comptes 2020 natures'!AE2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AF170/'4.1 Comptes 2020 natures'!AF2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AG170/'4.1 Comptes 2020 natures'!AG2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AH170/'4.1 Comptes 2020 natures'!AH2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AI170/'4.1 Comptes 2020 natures'!AI2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AJ170/'4.1 Comptes 2020 natures'!AJ2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AK170/'4.1 Comptes 2020 natures'!AK2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AL170/'4.1 Comptes 2020 natures'!AL2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AM170/'4.1 Comptes 2020 natures'!AM2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AN170/'4.1 Comptes 2020 natures'!AN2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AO170/'4.1 Comptes 2020 natures'!AO2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AP170/'4.1 Comptes 2020 natures'!AP2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AQ170/'4.1 Comptes 2020 natures'!AQ2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AR170/'4.1 Comptes 2020 natures'!AR2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AS170/'4.1 Comptes 2020 natures'!AS2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AT170/'4.1 Comptes 2020 natures'!AT2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AU170/'4.1 Comptes 2020 natures'!AU2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AV170/'4.1 Comptes 2020 natures'!AV2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AW170/'4.1 Comptes 2020 natures'!AW2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AX170/'4.1 Comptes 2020 natures'!AX2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AY170/'4.1 Comptes 2020 natures'!AY2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AZ170/'4.1 Comptes 2020 natures'!AZ2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!BA170/'4.1 Comptes 2020 natures'!BA2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!BB170/'4.1 Comptes 2020 natures'!BB2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!BC170/'4.1 Comptes 2020 natures'!BC2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!BD170/'4.1 Comptes 2020 natures'!BD2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!BE170/'4.1 Comptes 2020 natures'!BE2","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,36227,"Péréquation financière horizontal",{"$f":"'4.1 Comptes 2020 natures'!E171/'4.1 Comptes 2020 natures'!E2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!F171/'4.1 Comptes 2020 natures'!F2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!G171/'4.1 Comptes 2020 natures'!G2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!H171/'4.1 Comptes 2020 natures'!H2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!I171/'4.1 Comptes 2020 natures'!I2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!J171/'4.1 Comptes 2020 natures'!J2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!K171/'4.1 Comptes 2020 natures'!K2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!L171/'4.1 Comptes 2020 natures'!L2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!M171/'4.1 Comptes 2020 natures'!M2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!N171/'4.1 Comptes 2020 natures'!N2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!O171/'4.1 Comptes 2020 natures'!O2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!P171/'4.1 Comptes 2020 natures'!P2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!Q171/'4.1 Comptes 2020 natures'!Q2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!R171/'4.1 Comptes 2020 natures'!R2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!S171/'4.1 Comptes 2020 natures'!S2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!T171/'4.1 Comptes 2020 natures'!T2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!U171/'4.1 Comptes 2020 natures'!U2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!V171/'4.1 Comptes 2020 natures'!V2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!W171/'4.1 Comptes 2020 natures'!W2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!X171/'4.1 Comptes 2020 natures'!X2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!Y171/'4.1 Comptes 2020 natures'!Y2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!Z171/'4.1 Comptes 2020 natures'!Z2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AA171/'4.1 Comptes 2020 natures'!AA2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AB171/'4.1 Comptes 2020 natures'!AB2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AC171/'4.1 Comptes 2020 natures'!AC2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AD171/'4.1 Comptes 2020 natures'!AD2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AE171/'4.1 Comptes 2020 natures'!AE2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AF171/'4.1 Comptes 2020 natures'!AF2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AG171/'4.1 Comptes 2020 natures'!AG2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AH171/'4.1 Comptes 2020 natures'!AH2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AI171/'4.1 Comptes 2020 natures'!AI2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AJ171/'4.1 Comptes 2020 natures'!AJ2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AK171/'4.1 Comptes 2020 natures'!AK2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AL171/'4.1 Comptes 2020 natures'!AL2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AM171/'4.1 Comptes 2020 natures'!AM2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AN171/'4.1 Comptes 2020 natures'!AN2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AO171/'4.1 Comptes 2020 natures'!AO2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AP171/'4.1 Comptes 2020 natures'!AP2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AQ171/'4.1 Comptes 2020 natures'!AQ2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AR171/'4.1 Comptes 2020 natures'!AR2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AS171/'4.1 Comptes 2020 natures'!AS2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AT171/'4.1 Comptes 2020 natures'!AT2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AU171/'4.1 Comptes 2020 natures'!AU2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AV171/'4.1 Comptes 2020 natures'!AV2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AW171/'4.1 Comptes 2020 natures'!AW2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AX171/'4.1 Comptes 2020 natures'!AX2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AY171/'4.1 Comptes 2020 natures'!AY2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AZ171/'4.1 Comptes 2020 natures'!AZ2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!BA171/'4.1 Comptes 2020 natures'!BA2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!BB171/'4.1 Comptes 2020 natures'!BB2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!BC171/'4.1 Comptes 2020 natures'!BC2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!BD171/'4.1 Comptes 2020 natures'!BD2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!BE171/'4.1 Comptes 2020 natures'!BE2","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,36228,"Contributions des communes-centres",{"$f":"'4.1 Comptes 2020 natures'!E172/'4.1 Comptes 2020 natures'!E2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!F172/'4.1 Comptes 2020 natures'!F2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!G172/'4.1 Comptes 2020 natures'!G2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!H172/'4.1 Comptes 2020 natures'!H2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!I172/'4.1 Comptes 2020 natures'!I2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!J172/'4.1 Comptes 2020 natures'!J2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!K172/'4.1 Comptes 2020 natures'!K2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!L172/'4.1 Comptes 2020 natures'!L2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!M172/'4.1 Comptes 2020 natures'!M2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!N172/'4.1 Comptes 2020 natures'!N2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!O172/'4.1 Comptes 2020 natures'!O2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!P172/'4.1 Comptes 2020 natures'!P2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!Q172/'4.1 Comptes 2020 natures'!Q2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!R172/'4.1 Comptes 2020 natures'!R2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!S172/'4.1 Comptes 2020 natures'!S2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!T172/'4.1 Comptes 2020 natures'!T2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!U172/'4.1 Comptes 2020 natures'!U2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!V172/'4.1 Comptes 2020 natures'!V2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!W172/'4.1 Comptes 2020 natures'!W2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!X172/'4.1 Comptes 2020 natures'!X2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!Y172/'4.1 Comptes 2020 natures'!Y2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!Z172/'4.1 Comptes 2020 natures'!Z2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AA172/'4.1 Comptes 2020 natures'!AA2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AB172/'4.1 Comptes 2020 natures'!AB2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AC172/'4.1 Comptes 2020 natures'!AC2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AD172/'4.1 Comptes 2020 natures'!AD2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AE172/'4.1 Comptes 2020 natures'!AE2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AF172/'4.1 Comptes 2020 natures'!AF2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AG172/'4.1 Comptes 2020 natures'!AG2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AH172/'4.1 Comptes 2020 natures'!AH2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AI172/'4.1 Comptes 2020 natures'!AI2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AJ172/'4.1 Comptes 2020 natures'!AJ2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AK172/'4.1 Comptes 2020 natures'!AK2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AL172/'4.1 Comptes 2020 natures'!AL2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AM172/'4.1 Comptes 2020 natures'!AM2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AN172/'4.1 Comptes 2020 natures'!AN2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AO172/'4.1 Comptes 2020 natures'!AO2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AP172/'4.1 Comptes 2020 natures'!AP2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AQ172/'4.1 Comptes 2020 natures'!AQ2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AR172/'4.1 Comptes 2020 natures'!AR2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AS172/'4.1 Comptes 2020 natures'!AS2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AT172/'4.1 Comptes 2020 natures'!AT2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AU172/'4.1 Comptes 2020 natures'!AU2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AV172/'4.1 Comptes 2020 natures'!AV2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AW172/'4.1 Comptes 2020 natures'!AW2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AX172/'4.1 Comptes 2020 natures'!AX2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AY172/'4.1 Comptes 2020 natures'!AY2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AZ172/'4.1 Comptes 2020 natures'!AZ2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!BA172/'4.1 Comptes 2020 natures'!BA2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!BB172/'4.1 Comptes 2020 natures'!BB2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!BC172/'4.1 Comptes 2020 natures'!BC2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!BD172/'4.1 Comptes 2020 natures'!BD2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!BE172/'4.1 Comptes 2020 natures'!BE2","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,3898,"Attributions aux autres capitaux propres",{"$f":"'4.1 Comptes 2020 natures'!E173/'4.1 Comptes 2020 natures'!E2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!F173/'4.1 Comptes 2020 natures'!F2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!G173/'4.1 Comptes 2020 natures'!G2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!H173/'4.1 Comptes 2020 natures'!H2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!I173/'4.1 Comptes 2020 natures'!I2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!J173/'4.1 Comptes 2020 natures'!J2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!K173/'4.1 Comptes 2020 natures'!K2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!L173/'4.1 Comptes 2020 natures'!L2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!M173/'4.1 Comptes 2020 natures'!M2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!N173/'4.1 Comptes 2020 natures'!N2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!O173/'4.1 Comptes 2020 natures'!O2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!P173/'4.1 Comptes 2020 natures'!P2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!Q173/'4.1 Comptes 2020 natures'!Q2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!R173/'4.1 Comptes 2020 natures'!R2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!S173/'4.1 Comptes 2020 natures'!S2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!T173/'4.1 Comptes 2020 natures'!T2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!U173/'4.1 Comptes 2020 natures'!U2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!V173/'4.1 Comptes 2020 natures'!V2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!W173/'4.1 Comptes 2020 natures'!W2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!X173/'4.1 Comptes 2020 natures'!X2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!Y173/'4.1 Comptes 2020 natures'!Y2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!Z173/'4.1 Comptes 2020 natures'!Z2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AA173/'4.1 Comptes 2020 natures'!AA2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AB173/'4.1 Comptes 2020 natures'!AB2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AC173/'4.1 Comptes 2020 natures'!AC2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AD173/'4.1 Comptes 2020 natures'!AD2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AE173/'4.1 Comptes 2020 natures'!AE2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AF173/'4.1 Comptes 2020 natures'!AF2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AG173/'4.1 Comptes 2020 natures'!AG2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AH173/'4.1 Comptes 2020 natures'!AH2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AI173/'4.1 Comptes 2020 natures'!AI2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AJ173/'4.1 Comptes 2020 natures'!AJ2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AK173/'4.1 Comptes 2020 natures'!AK2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AL173/'4.1 Comptes 2020 natures'!AL2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AM173/'4.1 Comptes 2020 natures'!AM2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AN173/'4.1 Comptes 2020 natures'!AN2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AO173/'4.1 Comptes 2020 natures'!AO2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AP173/'4.1 Comptes 2020 natures'!AP2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AQ173/'4.1 Comptes 2020 natures'!AQ2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AR173/'4.1 Comptes 2020 natures'!AR2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AS173/'4.1 Comptes 2020 natures'!AS2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AT173/'4.1 Comptes 2020 natures'!AT2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AU173/'4.1 Comptes 2020 natures'!AU2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AV173/'4.1 Comptes 2020 natures'!AV2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AW173/'4.1 Comptes 2020 natures'!AW2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AX173/'4.1 Comptes 2020 natures'!AX2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AY173/'4.1 Comptes 2020 natures'!AY2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AZ173/'4.1 Comptes 2020 natures'!AZ2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!BA173/'4.1 Comptes 2020 natures'!BA2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!BB173/'4.1 Comptes 2020 natures'!BB2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!BC173/'4.1 Comptes 2020 natures'!BC2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!BD173/'4.1 Comptes 2020 natures'!BD2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!BE173/'4.1 Comptes 2020 natures'!BE2","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,90010,"Clôtures du compte de résultats / excédent de charge",{"$f":"'4.1 Comptes 2020 natures'!E174/'4.1 Comptes 2020 natures'!E2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!F174/'4.1 Comptes 2020 natures'!F2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!G174/'4.1 Comptes 2020 natures'!G2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!H174/'4.1 Comptes 2020 natures'!H2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!I174/'4.1 Comptes 2020 natures'!I2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!J174/'4.1 Comptes 2020 natures'!J2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!K174/'4.1 Comptes 2020 natures'!K2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!L174/'4.1 Comptes 2020 natures'!L2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!M174/'4.1 Comptes 2020 natures'!M2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!N174/'4.1 Comptes 2020 natures'!N2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!O174/'4.1 Comptes 2020 natures'!O2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!P174/'4.1 Comptes 2020 natures'!P2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!Q174/'4.1 Comptes 2020 natures'!Q2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!R174/'4.1 Comptes 2020 natures'!R2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!S174/'4.1 Comptes 2020 natures'!S2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!T174/'4.1 Comptes 2020 natures'!T2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!U174/'4.1 Comptes 2020 natures'!U2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!V174/'4.1 Comptes 2020 natures'!V2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!W174/'4.1 Comptes 2020 natures'!W2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!X174/'4.1 Comptes 2020 natures'!X2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!Y174/'4.1 Comptes 2020 natures'!Y2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!Z174/'4.1 Comptes 2020 natures'!Z2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AA174/'4.1 Comptes 2020 natures'!AA2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AB174/'4.1 Comptes 2020 natures'!AB2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AC174/'4.1 Comptes 2020 natures'!AC2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AD174/'4.1 Comptes 2020 natures'!AD2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AE174/'4.1 Comptes 2020 natures'!AE2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AF174/'4.1 Comptes 2020 natures'!AF2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AG174/'4.1 Comptes 2020 natures'!AG2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AH174/'4.1 Comptes 2020 natures'!AH2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AI174/'4.1 Comptes 2020 natures'!AI2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AJ174/'4.1 Comptes 2020 natures'!AJ2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AK174/'4.1 Comptes 2020 natures'!AK2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AL174/'4.1 Comptes 2020 natures'!AL2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AM174/'4.1 Comptes 2020 natures'!AM2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AN174/'4.1 Comptes 2020 natures'!AN2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AO174/'4.1 Comptes 2020 natures'!AO2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AP174/'4.1 Comptes 2020 natures'!AP2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AQ174/'4.1 Comptes 2020 natures'!AQ2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AR174/'4.1 Comptes 2020 natures'!AR2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AS174/'4.1 Comptes 2020 natures'!AS2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AT174/'4.1 Comptes 2020 natures'!AT2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AU174/'4.1 Comptes 2020 natures'!AU2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AV174/'4.1 Comptes 2020 natures'!AV2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AW174/'4.1 Comptes 2020 natures'!AW2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AX174/'4.1 Comptes 2020 natures'!AX2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AY174/'4.1 Comptes 2020 natures'!AY2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AZ174/'4.1 Comptes 2020 natures'!AZ2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!BA174/'4.1 Comptes 2020 natures'!BA2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!BB174/'4.1 Comptes 2020 natures'!BB2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!BC174/'4.1 Comptes 2020 natures'!BC2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!BD174/'4.1 Comptes 2020 natures'!BD2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!BE174/'4.1 Comptes 2020 natures'!BE2","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,9031,"Clôture d'autres capitaux propres / excédent de charges",{"$f":"'4.1 Comptes 2020 natures'!E175/'4.1 Comptes 2020 natures'!E2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!F175/'4.1 Comptes 2020 natures'!F2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!G175/'4.1 Comptes 2020 natures'!G2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!H175/'4.1 Comptes 2020 natures'!H2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!I175/'4.1 Comptes 2020 natures'!I2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!J175/'4.1 Comptes 2020 natures'!J2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!K175/'4.1 Comptes 2020 natures'!K2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!L175/'4.1 Comptes 2020 natures'!L2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!M175/'4.1 Comptes 2020 natures'!M2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!N175/'4.1 Comptes 2020 natures'!N2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!O175/'4.1 Comptes 2020 natures'!O2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!P175/'4.1 Comptes 2020 natures'!P2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!Q175/'4.1 Comptes 2020 natures'!Q2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!R175/'4.1 Comptes 2020 natures'!R2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!S175/'4.1 Comptes 2020 natures'!S2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!T175/'4.1 Comptes 2020 natures'!T2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!U175/'4.1 Comptes 2020 natures'!U2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!V175/'4.1 Comptes 2020 natures'!V2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!W175/'4.1 Comptes 2020 natures'!W2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!X175/'4.1 Comptes 2020 natures'!X2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!Y175/'4.1 Comptes 2020 natures'!Y2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!Z175/'4.1 Comptes 2020 natures'!Z2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AA175/'4.1 Comptes 2020 natures'!AA2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AB175/'4.1 Comptes 2020 natures'!AB2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AC175/'4.1 Comptes 2020 natures'!AC2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AD175/'4.1 Comptes 2020 natures'!AD2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AE175/'4.1 Comptes 2020 natures'!AE2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AF175/'4.1 Comptes 2020 natures'!AF2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AG175/'4.1 Comptes 2020 natures'!AG2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AH175/'4.1 Comptes 2020 natures'!AH2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AI175/'4.1 Comptes 2020 natures'!AI2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AJ175/'4.1 Comptes 2020 natures'!AJ2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AK175/'4.1 Comptes 2020 natures'!AK2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AL175/'4.1 Comptes 2020 natures'!AL2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AM175/'4.1 Comptes 2020 natures'!AM2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AN175/'4.1 Comptes 2020 natures'!AN2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AO175/'4.1 Comptes 2020 natures'!AO2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AP175/'4.1 Comptes 2020 natures'!AP2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AQ175/'4.1 Comptes 2020 natures'!AQ2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AR175/'4.1 Comptes 2020 natures'!AR2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AS175/'4.1 Comptes 2020 natures'!AS2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AT175/'4.1 Comptes 2020 natures'!AT2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AU175/'4.1 Comptes 2020 natures'!AU2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AV175/'4.1 Comptes 2020 natures'!AV2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AW175/'4.1 Comptes 2020 natures'!AW2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AX175/'4.1 Comptes 2020 natures'!AX2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AY175/'4.1 Comptes 2020 natures'!AY2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AZ175/'4.1 Comptes 2020 natures'!AZ2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!BA175/'4.1 Comptes 2020 natures'!BA2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!BB175/'4.1 Comptes 2020 natures'!BB2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!BC175/'4.1 Comptes 2020 natures'!BC2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!BD175/'4.1 Comptes 2020 natures'!BD2","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!BE175/'4.1 Comptes 2020 natures'!BE2","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[{"$nulls":3},"Contrôle des imputations internes",{"$f":"E64-E140","v":{"v":0,"d":"0.00"}},{"$f":"F64-F140","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":-38.31804932735426,"d":"-38.32 "},{"v":1.487193610575602,"d":"1.49"},{"v":0,"d":"0.00"},{"v":6.374943267776089,"d":"6.37"},{"v":-1.256428118560848,"d":"-1.26 "},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0.7575757575757649,"d":"0.76"},{"v":0,"d":"0.00"},{"v":-24.250602409638553,"d":"-24.25 "},{"v":0,"d":"0.00"},{"v":-6.6566957787481815,"d":"-6.66 "},{"v":0,"d":"0.00"},{"v":-2.6395642201834733,"d":"-2.64 "},{"v":0,"d":"0.00"},{"v":0.054043209876543215,"d":"0.05"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":-63.67864583333335,"d":"-63.68 "},{"v":0,"d":"0.00"},{"v":-52.018798449612405,"d":"-52.02 "},{"v":0,"d":"0.00"},{"v":0.027097902097892757,"d":"0.03"},{"v":32.793367346938794,"d":"32.79"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":68.5623166226913,"d":"68.56"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":6.722689075630252,"d":"6.72"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":-0.3070945945946022,"d":"-0.31 "},{"v":0,"d":"0.00"},{"v":4.89968152866242,"d":"4.90"},{"v":-2.720833333333333,"d":"-2.72 "},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":14.27659574468085,"d":"14.28"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":-55.89120799885404,"d":"-55.89 "},{"v":-64.50162721855781,"d":"-64.50 "},{"v":-82.82293582403247,"d":"-82.82 "},{"v":91.43335504373692,"d":"91.43"}]

{"sheet":"4.10 Comptes 2020 Hab. par com","index":8,"n_rows":161,"n_cols":5,"rows_kept":161,"hidden":true}
[]
["Comptes de résultats par natures 2020 en Fr. par habitant"]
[]
[]
["Communes :",null,null,"Alle"]
[]
[{"$nulls":4},"CHF"]
[3,null,null,"Charges",{"$f":"HLOOKUP($D$5,'4.9 Comptes 2020 par habitant'!$E$3:$BE$158,2,0)","v":{"v":4220.681704485488,"d":"4,220.68"}}]
[null,30,null,"Charges du personnel",{"$f":"SUM(E10:E17)","v":{"v":408.28408970976255,"d":"408.28"}}]
[null,null,300,"Autorités et commissions",{"$f":"HLOOKUP($D$5,'4.9 Comptes 2020 par habitant'!$E$3:$BE$158,4,0)","v":{"v":78.95163588390501,"d":"78.95"}}]
[null,null,301,"Personnel administratif et d'exploitation",{"$f":"HLOOKUP($D$5,'4.9 Comptes 2020 par habitant'!$E$3:$BE$158,5,0)","v":{"v":320.57542480211083,"d":"320.58"}}]
[null,null,302,"Enseignants",{"$f":"HLOOKUP($D$5,'4.9 Comptes 2020 par habitant'!$E$3:$BE$158,6,0)","v":{"v":0,"d":"0.00"}}]
[null,null,303,"Personnel temporaire administratif et d'exploitation",{"$f":"HLOOKUP($D$5,'4.9 Comptes 2020 par habitant'!$E$3:$BE$158,7,0)","v":{"v":0,"d":"0.00"}}]
[null,null,304,"Allocations et indemnités",{"$f":"HLOOKUP($D$5,'4.9 Comptes 2020 par habitant'!$E$3:$BE$158,8,0)","v":{"v":0,"d":"0.00"}}]
[null,null,305,"Charges de l'employeur",{"$f":"HLOOKUP($D$5,'4.9 Comptes 2020 par habitant'!$E$3:$BE$158,9,0)","v":{"v":1.93844327176781,"d":"1.94"}}]
[null,null,306,"Prestations sociales de l'employeur",{"$f":"HLOOKUP($D$5,'4.9 Comptes 2020 par habitant'!$E$3:$BE$158,10,0)","v":{"v":0,"d":"0.00"}}]
[null,null,309,"Autres charges du personnel",{"$f":"HLOOKUP($D$5,'4.9 Comptes 2020 par habitant'!$E$3:$BE$158,11,0)","v":{"v":6.818585751978891,"d":"6.82"}}]
[]
[null,31,null,"Charges de biens et de services et autres charges d'exploitation",{"$f":"SUM(E20:E29)","v":{"v":674.2911926121371,"d":"674.29"}}]
[null,null,310,"Charges de matériel et de marchandises",{"$f":"HLOOKUP($D$5,'4.9 Comptes 2020 par habitant'!$E$3:$BE$158,14,0)","v":{"v":118.40589445910291,"d":"118.41"}}]
[null,null,311,"Immobilisations ne pouvant être portées à l'actif",{"$f":"HLOOKUP($D$5,'4.9 Comptes 2020 par habitant'!$E$3:$BE$158,15,0)","v":{"v":62.97535092348284,"d":"62.98"}}]
[null,null,312,"Alimentations et éliminations des biens-fonds du PA",{"$f":"HLOOKUP($D$5,'4.9 Comptes 2020 par habitant'!$E$3:$BE$158,16,0)","v":{"v":62.134300791556726,"d":"62.13"}}]
[null,null,313,"Prestations de services et honoraires",{"$f":"HLOOKUP($D$5,'4.9 Comptes 2020 par habitant'!$E$3:$BE$158,17,0)","v":{"v":229.28155672823218,"d":"229.28"}}]
[null,null,314,"Gros entretien et entretien courtant du PA",{"$f":"HLOOKUP($D$5,'4.9 Comptes 2020 par habitant'!$E$3:$BE$158,18,0)","v":{"v":118.27736147757257,"d":"118.28"}}]
[null,null,315,"Entretien des biens mobiliers et des immobilisations corporelles du PA",{"$f":"HLOOKUP($D$5,'4.9 Comptes 2020 par habitant'!$E$3:$BE$158,19,0)","v":{"v":10.3865963060686,"d":"10.39"}}]
[null,null,316,"Loyers - crédits-bails (leasing) - baux à fermes - taxes d'utilisation",{"$f":"HLOOKUP($D$5,'4.9 Comptes 2020 par habitant'!$E$3:$BE$158,20,0)","v":{"v":0,"d":"0.00"}}]
[null,null,317,"Indemnités et dédommagements",{"$f":"HLOOKUP($D$5,'4.9 Comptes 2020 par habitant'!$E$3:$BE$158,21,0)","v":{"v":16.043324538258574,"d":"16.04"}}]
[null,null,318,"Réévaluations de créances",{"$f":"HLOOKUP($D$5,'4.9 Comptes 2020 par habitant'!$E$3:$BE$158,22,0)","v":{"v":56.786807387862794,"d":"56.79"}}]
[null,null,319,"Divers charges d'exploitation",{"$f":"HLOOKUP($D$5,'4.9 Comptes 2020 par habitant'!$E$3:$BE$158,23,0)","v":{"v":0,"d":"0.00"}}]
[]
[null,33,null,"Amortissements du patrimoine administratif",{"$f":"SUM(E32:E33)","v":{"v":222.46121372031664,"d":"222.46"}}]
[null,null,330,"Amortissements des immobilisations corporelles du PA",{"$f":"HLOOKUP($D$5,'4.9 Comptes 2020 par habitant'!$E$3:$BE$158,26,0)","v":{"v":222.46121372031664,"d":"222.46"}}]
[null,null,332,"Amortissements des immobilisations incorporelles du PA",{"$f":"HLOOKUP($D$5,'4.9 Comptes 2020 par habitant'!$E$3:$BE$158,27,0)","v":{"v":0,"d":"0.00"}}]
[]
[null,34,null,"Charges financières",{"$f":"SUM(E36:E41)","v":{"v":127.52673878627968,"d":"127.53"}}]
[null,null,340,"Charges d'intérets",{"$f":"HLOOKUP($D$5,'4.9 Comptes 2020 par habitant'!$E$3:$BE$158,30,0)","v":{"v":75.5395092348285,"d":"75.54"}}]
[null,null,341,"Pertes sur les placements financiers et les immobilisations du PF",{"$f":"HLOOKUP($D$5,'4.9 Comptes 2020 par habitant'!$E$3:$BE$158,31,0)","v":{"v":0,"d":"0.00"}}]
[null,null,342,"Frais d'acquisitions des capitaux et frais administratifs",{"$f":"HLOOKUP($D$5,'4.9 Comptes 2020 par habitant'!$E$3:$BE$158,32,0)","v":{"v":0,"d":"0.00"}}]
[null,null,343,"Charges pour les biens-fonds du PF",{"$f":"HLOOKUP($D$5,'4.9 Comptes 2020 par habitant'!$E$3:$BE$158,33,0)","v":{"v":51.987229551451186,"d":"51.99"}}]
[null,null,344,"Réévaluations des immobilisations du PF",{"$f":"HLOOKUP($D$5,'4.9 Comptes 2020 par habitant'!$E$3:$BE$158,34,0)","v":{"v":0,"d":"0.00"}}]
[null,null,349,"Autres charges financières",{"$f":"HLOOKUP($D$5,'4.9 Comptes 2020 par habitant'!$E$3:$BE$158,35,0)","v":{"v":0,"d":"0.00"}}]
[]
[null,35,null,"Attributions aux financements spéciaux des capitaux de tiers",{"$f":"SUM(E44:E45)","v":{"v":60.47632189973615,"d":"60.48"}}]
[null,null,350,"Attributions aux financements spéciaux des capitaux de tiers",{"$f":"HLOOKUP($D$5,'4.9 Comptes 2020 par habitant'!$E$3:$BE$158,38,0)","v":{"v":0,"d":"0.00"}}]
[null,null,351,"Attributions aux financements spéciaux du capital propres",{"$f":"HLOOKUP($D$5,'4.9 Comptes 2020 par habitant'!$E$3:$BE$158,39,0)","v":{"v":60.47632189973615,"d":"60.48"}}]
[]
[null,36,null,"Charges de transferts",{"$f":"SUM(E48:E55)","v":{"v":2523.802786279683,"d":"2,523.80"}}]
[null,null,360,"Parts de revenus destinés à des collectivités publiques",{"$f":"HLOOKUP($D$5,'4.9 Comptes 2020 par habitant'!$E$3:$BE$158,42,0)","v":{"v":2.7254881266490765,"d":"2.73"}}]
[null,null,361,"Dédommagements aux collectivités publiques",{"$f":"HLOOKUP($D$5,'4.9 Comptes 2020 par habitant'!$E$3:$BE$158,43,0)","v":{"v":1992.4579419525064,"d":"1,992.46"}}]
[null,null,362,"Péréquation financière et compensation de charges",{"$f":"HLOOKUP($D$5,'4.9 Comptes 2020 par habitant'!$E$3:$BE$158,44,0)","v":{"v":0,"d":"0.00"}}]
[null,null,363,"Subventions à des collectivités publiques et des tiers",{"$f":"HLOOKUP($D$5,'4.9 Comptes 2020 par habitant'!$E$3:$BE$158,45,0)","v":{"v":528.6193562005277,"d":"528.62"}}]
[null,null,364,"Réévaluations des prets du PA",{"$f":"HLOOKUP($D$5,'4.9 Comptes 2020 par habitant'!$E$3:$BE$158,46,0)","v":{"v":0,"d":"0.00"}}]
[null,null,365,"Réévaluations des participations du PA",{"$f":"HLOOKUP($D$5,'4.9 Comptes 2020 par habitant'!$E$3:$BE$158,47,0)","v":{"v":0,"d":"0.00"}}]
[null,null,366,"Amortissements des subventions des investissements",{"$f":"HLOOKUP($D$5,'4.9 Comptes 2020 par habitant'!$E$3:$BE$158,48,0)","v":{"v":0,"d":"0.00"}}]
[null,null,369,"Différentes charges de transfert à des collectivités publiques et tiers",{"$f":"HLOOKUP($D$5,'4.9 Comptes 2020 par habitant'!$E$3:$BE$158,49,0)","v":{"v":0,"d":"0.00"}}]
[]
[null,37,null,"Subventions à redistribuer",{"$f":"SUM(E58)","v":{"v":0,"d":"0.00"}}]
[null,null,370,"Subventions à redistribuer à des collectivités publiques et des tiers",{"$f":"HLOOKUP($D$5,'4.9 Comptes 2020 par habitant'!$E$3:$BE$158,52,0)","v":{"v":0,"d":"0.00"}}]
[]
[null,38,null,"Charges extraordinaires",{"$f":"SUM(E61:E66)","v":{"v":126.64907651715039,"d":"126.65"}}]
[null,null,380,"Charges extraordinaires du personnel administratif et d'exploitation",{"$f":"HLOOKUP($D$5,'4.9 Comptes 2020 par habitant'!$E$3:$BE$158,55,0)","v":{"v":0,"d":"0.00"}}]
[null,null,381,"charges extraordinaires de biens et de services d'exploitation",{"$f":"HLOOKUP($D$5,'4.9 Comptes 2020 par habitant'!$E$3:$BE$158,56,0)","v":{"v":0,"d":"0.00"}}]
[null,null,384,"Charges extraordinaires financières et comptables",{"$f":"HLOOKUP($D$5,'4.9 Comptes 2020 par habitant'!$E$3:$BE$158,57,0)","v":{"v":0,"d":"0.00"}}]
[null,null,385,"Attributions extraordinaires aux financements spéciaux",{"$f":"HLOOKUP($D$5,'4.9 Comptes 2020 par habitant'!$E$3:$BE$158,58,0)","v":{"v":0,"d":"0.00"}}]
[null,null,386,"Charges de transfert extraordinaires au collectivités et aux tiers",{"$f":"HLOOKUP($D$5,'4.9 Comptes 2020 par habitant'!$E$3:$BE$158,59,0)","v":{"v":0,"d":"0.00"}}]
[null,null,389,"Attributions au capital propre",{"$f":"HLOOKUP($D$5,'4.9 Comptes 2020 par habitant'!$E$3:$BE$158,60,0)","v":{"v":126.64907651715039,"d":"126.65"}}]
[]
[null,39,null,"Imputations internes",{"$f":"SUM(E69:E76)","v":{"v":77.19028496042216,"d":"77.19"}}]
[null,null,390,"Approvisionnement en matériel et en marchandises",{"$f":"HLOOKUP($D$5,'4.9 Comptes 2020 par habitant'!$E$3:$BE$158,63,0)","v":{"v":0,"d":"0.00"}}]
[null,null,391,"Prestations de services",{"$f":"HLOOKUP($D$5,'4.9 Comptes 2020 par habitant'!$E$3:$BE$158,64,0)","v":{"v":77.19028496042216,"d":"77.19"}}]
[null,null,392,"Loyer, baux à ferme et frais d'utilisation",{"$f":"HLOOKUP($D$5,'4.9 Comptes 2020 par habitant'!$E$3:$BE$158,65,0)","v":{"v":0,"d":"0.00"}}]
[null,null,393,"Frais administratifs et d'exploitation",{"$f":"HLOOKUP($D$5,'4.9 Comptes 2020 par habitant'!$E$3:$BE$158,66,0)","v":{"v":0,"d":"0.00"}}]
[null,null,394,"Intérêts et charges financières théoriques",{"$f":"HLOOKUP($D$5,'4.9 Comptes 2020 par habitant'!$E$3:$BE$158,67,0)","v":{"v":0,"d":"0.00"}}]
[null,null,395,"Amortissements planifiés et non planifiés du PA",{"$f":"HLOOKUP($D$5,'4.9 Comptes 2020 par habitant'!$E$3:$BE$158,68,0)","v":{"v":0,"d":"0.00"}}]
[null,null,398,"Virements comptabiles",{"$f":"HLOOKUP($D$5,'4.9 Comptes 2020 par habitant'!$E$3:$BE$158,69,0)","v":{"v":0,"d":"0.00"}}]
[null,null,399,"Autres imputations internes",{"$f":"HLOOKUP($D$5,'4.9 Comptes 2020 par habitant'!$E$3:$BE$158,70,0)","v":{"v":0,"d":"0.00"}}]
[]
[]
[4,null,null,"Revenus",{"$f":"HLOOKUP($D$5,'4.9 Comptes 2020 par habitant'!$E$3:$BE$158,73,0)","v":{"v":4301.800437994723,"d":"4,301.80"}}]
[null,40,null,"Revenus fiscaux",{"$f":"SUM(E81:E84)","v":{"v":2872.502849604222,"d":"2,872.50"}}]
[null,null,400,"Impôts directs des personnes physiques",{"$f":"HLOOKUP($D$5,'4.9 Comptes 2020 par habitant'!$E$3:$BE$158,75,0)","v":{"v":2270.208073878628,"d":"2,270.21"}}]
[null,null,401,"Impôts directs des personnes morales",{"$f":"HLOOKUP($D$5,'4.9 Comptes 2020 par habitant'!$E$3:$BE$158,76,0)","v":{"v":286.9227176781003,"d":"286.92"}}]
[null,null,402,"Autres impôts directs",{"$f":"HLOOKUP($D$5,'4.9 Comptes 2020 par habitant'!$E$3:$BE$158,77,0)","v":{"v":310.31401055408975,"d":"310.31"}}]
[null,null,403,"Impôts sur la possession et les dépenses",{"$f":"HLOOKUP($D$5,'4.9 Comptes 2020 par habitant'!$E$3:$BE$158,78,0)","v":{"v":5.058047493403694,"d":"5.06"}}]
[]
[null,41,null,"Revenus de patentes et de concessions",{"$f":"SUM(E87:E90)","v":{"v":40.08945646437995,"d":"40.09"}}]
[null,null,410,"Revenus de patentes  ",{"$f":"HLOOKUP($D$5,'4.9 Comptes 2020 par habitant'!$E$3:$BE$158,81,0)","v":{"v":0,"d":"0.00"}}]
[null,null,411,"Revenus de la Banque Nationale",{"$f":"HLOOKUP($D$5,'4.9 Comptes 2020 par habitant'!$E$3:$BE$158,82,0)","v":{"v":0,"d":"0.00"}}]
[null,null,412,"Revenus des concessions",{"$f":"HLOOKUP($D$5,'4.9 Comptes 2020 par habitant'!$E$3:$BE$158,83,0)","v":{"v":40.08945646437995,"d":"40.09"}}]
[null,null,413,"Parts des revenus de loterie et paris",{"$f":"HLOOKUP($D$5,'4.9 Comptes 2020 par habitant'!$E$3:$BE$158,84,0)","v":{"v":0,"d":"0.00"}}]
[]
[null,42,null,"Taxes",{"$f":"SUM(E93:E101)","v":{"v":657.9760474934037,"d":"657.98"}}]
[null,null,420,"Taxes d'exemption et de compensation",{"$f":"HLOOKUP($D$5,'4.9 Comptes 2020 par habitant'!$E$3:$BE$158,87,0)","v":{"v":38.37401055408971,"d":"38.37"}}]
[null,null,421,"Emoluments administratif",{"$f":"HLOOKUP($D$5,'4.9 Comptes 2020 par habitant'!$E$3:$BE$158,88,0)","v":{"v":29.809736147757253,"d":"29.81"}}]
[null,null,422,"Taxes et émoluments hospitaliers et médico-sociaux et foyers",{"$f":"HLOOKUP($D$5,'4.9 Comptes 2020 par habitant'!$E$3:$BE$158,89,0)","v":{"v":0,"d":"0.00"}}]
[null,null,423,"Frais d'écolage",{"$f":"HLOOKUP($D$5,'4.9 Comptes 2020 par habitant'!$E$3:$BE$158,90,0)","v":{"v":0,"d":"0.00"}}]
[null,null,424,"Taxes d'utilisation et de prestation de services",{"$f":"HLOOKUP($D$5,'4.9 Comptes 2020 par habitant'!$E$3:$BE$158,91,0)","v":{"v":489.79973614775724,"d":"489.80"}}]
[null,null,425,"Revenus des ventes",{"$f":"HLOOKUP($D$5,'4.9 Comptes 2020 par habitant'!$E$3:$BE$158,92,0)","v":{"v":82.07435883905013,"d":"82.07"}}]
[null,null,426,"remboursements",{"$f":"HLOOKUP($D$5,'4.9 Comptes 2020 par habitant'!$E$3:$BE$158,93,0)","v":{"v":17.91820580474934,"d":"17.92"}}]
[null,null,427,"Amendes",{"$f":"HLOOKUP($D$5,'4.9 Comptes 2020 par habitant'!$E$3:$BE$158,94,0)","v":{"v":0,"d":"0.00"}}]
[null,null,429,"Autres taxes et compensations",{"$f":"HLOOKUP($D$5,'4.9 Comptes 2020 par habitant'!$E$3:$BE$158,95,0)","v":{"v":0,"d":"0.00"}}]
[]
[null,43,null,"Revenus divers",{"$f":"SUM(E104:E107)","v":{"v":46.2096253298153,"d":"46.21"}}]
[null,null,430,"Revenus divers d'exploitation",{"$f":"HLOOKUP($D$5,'4.9 Comptes 2020 par habitant'!$E$3:$BE$158,98,0)","v":{"v":46.2096253298153,"d":"46.21"}}]
[null,null,431,"Inscriptions de prestations propres portées à l'actif",{"$f":"HLOOKUP($D$5,'4.9 Comptes 2020 par habitant'!$E$3:$BE$158,99,0)","v":{"v":0,"d":"0.00"}}]
[null,null,432,"Variation de stock",{"$f":"HLOOKUP($D$5,'4.9 Comptes 2020 par habitant'!$E$3:$BE$158,100,0)","v":{"v":0,"d":"0.00"}}]
[null,null,439,"Autres revenus divers",{"$f":"HLOOKUP($D$5,'4.9 Comptes 2020 par habitant'!$E$3:$BE$158,101,0)","v":{"v":0,"d":"0.00"}}]
[]
[null,44,null,"Revenus financiers",{"$f":"SUM(E110:E119)","v":{"v":65.79135092348284,"d":"65.79"}}]
[null,null,440,"Revenus des intérets",{"$f":"HLOOKUP($D$5,'4.9 Comptes 2020 par habitant'!$E$3:$BE$158,104,0)","v":{"v":55.85369920844327,"d":"55.85"}}]
[null,null,441,"Gains réalisés du PF",{"$f":"HLOOKUP($D$5,'4.9 Comptes 2020 par habitant'!$E$3:$BE$158,105,0)","v":{"v":0,"d":"0.00"}}]
[null,null,442,"Revenus de participations du PF",{"$f":"HLOOKUP($D$5,'4.9 Comptes 2020 par habitant'!$E$3:$BE$158,106,0)","v":{"v":0,"d":"0.00"}}]
[null,null,443,"Revenus des biens-fonds, des bâtiments et immeubles du PF",{"$f":"HLOOKUP($D$5,'4.9 Comptes 2020 par habitant'!$E$3:$BE$158,107,0)","v":{"v":0,"d":"0.00"}}]
[null,null,444,"Réévaluations des immobilisations du PF",{"$f":"HLOOKUP($D$5,'4.9 Comptes 2020 par habitant'!$E$3:$BE$158,108,0)","v":{"v":0,"d":"0.00"}}]
[null,null,445,"Revenus financiers de prêts et de participation du PA",{"$f":"HLOOKUP($D$5,'4.9 Comptes 2020 par habitant'!$E$3:$BE$158,109,0)","v":{"v":0,"d":"0.00"}}]
[null,null,446,"Revenus financiers d'entreprises publiques",{"$f":"HLOOKUP($D$5,'4.9 Comptes 2020 par habitant'!$E$3:$BE$158,110,0)","v":{"v":0,"d":"0.00"}}]
[null,null,447,"Revenus des biens-fonds, des bâtiments et immeubles du PA",{"$f":"HLOOKUP($D$5,'4.9 Comptes 2020 par habitant'!$E$3:$BE$158,111,0)","v":{"v":9.937651715039577,"d":"9.94"}}]
[null,null,448,"Revenus des biens-fonds loués",{"$f":"HLOOKUP($D$5,'4.9 Comptes 2020 par habitant'!$E$3:$BE$158,112,0)","v":{"v":0,"d":"0.00"}}]
[null,null,449,"Autres revenus financiers",{"$f":"HLOOKUP($D$5,'4.9 Comptes 2020 par habitant'!$E$3:$BE$158,113,0)","v":{"v":0,"d":"0.00"}}]
[]
[null,45,null,"Prélèvements sur les financements spéciaux",{"$f":"SUM(E122:E123)","v":{"v":10.267915567282321,"d":"10.27"}}]
[null,null,450,"Prélèvements sur les financements spéciaux des capitaux de tiers",{"$f":"HLOOKUP($D$5,'4.9 Comptes 2020 par habitant'!$E$3:$BE$158,116,0)","v":{"v":9.740211081794195,"d":"9.74"}}]
[null,null,451,"Prélèvements sur les financements spéciaux du capital propre",{"$f":"HLOOKUP($D$5,'4.9 Comptes 2020 par habitant'!$E$3:$BE$158,117,0)","v":{"v":0.5277044854881267,"d":"0.53"}}]
[]
[null,46,null,"Revenus de transfert",{"$f":"SUM(E126:E130)","v":{"v":600.3352242744063,"d":"600.34"}}]
[null,null,460,"Parts à des revenus des collectivités publiques",{"$f":"HLOOKUP($D$5,'4.9 Comptes 2020 par habitant'!$E$3:$BE$158,120,0)","v":{"v":0,"d":"0.00"}}]
[null,null,461,"Dédommagements des collectivités publiques",{"$f":"HLOOKUP($D$5,'4.9 Comptes 2020 par habitant'!$E$3:$BE$158,121,0)","v":{"v":412.2278627968338,"d":"412.23"}}]
[null,null,462,"Péréquation financière et compensation de charges",{"$f":"HLOOKUP($D$5,'4.9 Comptes 2020 par habitant'!$E$3:$BE$158,122,0)","v":{"v":115.1514511873351,"d":"115.15"}}]
[null,null,463,"Subventions de collectivités publiques et de tiers",{"$f":"HLOOKUP($D$5,'4.9 Comptes 2020 par habitant'!$E$3:$BE$158,123,0)","v":{"v":71.99926121372032,"d":"72.00"}}]
[null,null,469,"Différents revenus et transferts de collectivités publiques et de tiers",{"$f":"HLOOKUP($D$5,'4.9 Comptes 2020 par habitant'!$E$3:$BE$158,124,0)","v":{"v":0.9566490765171504,"d":"0.96"}}]
[]
[null,47,null,"Subventions à redistribuer",{"$f":"SUM(E133)","v":{"v":0,"d":"0.00"}}]
[null,null,470,"Subventions à redistribuer des collectivités publiques et de tiers",{"$f":"HLOOKUP($D$5,'4.9 Comptes 2020 par habitant'!$E$3:$BE$158,127,0)","v":{"v":0,"d":"0.00"}}]
[]
[null,48,null,"Revenus extraordinaires",{"$f":"SUM(E136:E142)","v":{"v":0,"d":"0.00"}}]
[null,null,481,"Revenus extraordinaires de patentes et de concessions",{"$f":"HLOOKUP($D$5,'4.9 Comptes 2020 par habitant'!$E$3:$BE$158,130,0)","v":{"v":0,"d":"0.00"}}]
[null,null,482,"Contributions extraordinaires",{"$f":"HLOOKUP($D$5,'4.9 Comptes 2020 par habitant'!$E$3:$BE$158,131,0)","v":{"v":0,"d":"0.00"}}]
[null,null,483,"Revenus divers extraordinaires",{"$f":"HLOOKUP($D$5,'4.9 Comptes 2020 par habitant'!$E$3:$BE$158,132,0)","v":{"v":0,"d":"0.00"}}]
[null,null,484,"Revenus financiers extraordinaires",{"$f":"HLOOKUP($D$5,'4.9 Comptes 2020 par habitant'!$E$3:$BE$158,133,0)","v":{"v":0,"d":"0.00"}}]
[null,null,485,"Prélèvements extraordinaires sur les financements spéciaux",{"$f":"HLOOKUP($D$5,'4.9 Comptes 2020 par habitant'!$E$3:$BE$158,134,0)","v":{"v":0,"d":"0.00"}}]
[null,null,486,"Parts aux revenus extraordinaires de transferts des collectivités et tiers",{"$f":"HLOOKUP($D$5,'4.9 Comptes 2020 par habitant'!$E$3:$BE$158,135,0)","v":{"v":0,"d":"0.00"}}]
[null,null,489,"Prélèvement sur le capital propre",{"$f":"HLOOKUP($D$5,'4.9 Comptes 2020 par habitant'!$E$3:$BE$158,136,0)","v":{"v":0,"d":"0.00"}}]
[]
[null,49,null,"Imputations internes",{"$f":"SUM(E145:E152)","v":{"v":8.62796833773087,"d":"8.63"}}]
[null,null,490,"Approvisionnement en matériel et en marchandises",{"$f":"HLOOKUP($D$5,'4.9 Comptes 2020 par habitant'!$E$3:$BE$158,139,0)","v":{"v":0,"d":"0.00"}}]
[null,null,491,"Prestations de services",{"$f":"HLOOKUP($D$5,'4.9 Comptes 2020 par habitant'!$E$3:$BE$158,140,0)","v":{"v":8.62796833773087,"d":"8.63"}}]
[null,null,492,"Fermages, loyers et frais d'utilisation",{"$f":"HLOOKUP($D$5,'4.9 Comptes 2020 par habitant'!$E$3:$BE$158,141,0)","v":{"v":0,"d":"0.00"}}]
[null,null,493,"Frais administratifs et d'exploitations",{"$f":"HLOOKUP($D$5,'4.9 Comptes 2020 par habitant'!$E$3:$BE$158,142,0)","v":{"v":0,"d":"0.00"}}]
[null,null,494,"Intérêts et charges financières théoriques",{"$f":"HLOOKUP($D$5,'4.9 Comptes 2020 par habitant'!$E$3:$BE$158,143,0)","v":{"v":0,"d":"0.00"}}]
[null,null,495,"Amortissements planifiés et non planifiés",{"$f":"HLOOKUP($D$5,'4.9 Comptes 2020 par habitant'!$E$3:$BE$158,144,0)","v":{"v":0,"d":"0.00"}}]
[null,null,498,"Virements comptables",{"$f":"HLOOKUP($D$5,'4.9 Comptes 2020 par habitant'!$E$3:$BE$158,145,0)","v":{"v":0,"d":"0.00"}}]
[null,null,499,"Autres imputations internes",{"$f":"HLOOKUP($D$5,'4.9 Comptes 2020 par habitant'!$E$3:$BE$158,146,0)","v":{"v":0,"d":"0.00"}}]
[]
[]
[]
[9,null,null,"Comptes de clôture"]
[null,90,null,"Clôture du compte de résultats",{"$f":"SUM(E158:E159)","v":{"v":81.11873350923483,"d":"81.12"}}]
[null,null,900,"Compte général (+ / -)",{"$f":"HLOOKUP($D$5,'4.9 Comptes 2020 par habitant'!$E$3:$BE$158,152,0)","v":{"v":48.928759894459105,"d":"48.93"}}]
[null,null,901,"Financements spéciaux (+ / -)",{"$f":"HLOOKUP($D$5,'4.9 Comptes 2020 par habitant'!$E$3:$BE$158,153,0)","v":{"v":32.189973614775724,"d":"32.19"}}]
[]
[{"$nulls":3},"Résultat global",{"$f":"HLOOKUP($D$5,'4.9 Comptes 2020 par habitant'!$E$3:$BE$158,155,0)","v":{"v":81.11873350923483,"d":"81.12"}}]

{"sheet":"4.5 Vue d'ensemble","index":9,"n_rows":48,"n_cols":3,"rows_kept":48,"hidden":true}
["Vue d'ensemble 2020"]
[]
["Ensemble des communes jurassiennes"]
[]
["Comptes","Libellés","comptes 2020"]
[90,"Clôture globale",{"$f":"'4.1 Comptes 2020 natures'!BF153","v":{"v":10804534.910000002,"d":"10,804,534.91"}}]
[900,"Clôture du compte général",{"$f":"'4.1 Comptes 2020 natures'!BF154","v":{"v":2315293.3799999994,"d":"2,315,293.38"}}]
[901,"Clôture des financements spéciaux",{"$f":"'4.1 Comptes 2020 natures'!BF155","v":{"v":8489241.530000003,"d":"8,489,241.53"}}]
[400,"Impôts directs des personnes physiques",{"$f":"'4.1 Comptes 2020 natures'!BF77","v":{"v":165448839.82,"d":"165,448,839.82"}}]
[401,"Impôts directs des personnes morales",{"$f":"'4.1 Comptes 2020 natures'!BF78","v":{"v":27763214.739999995,"d":"27,763,214.74"}}]
[4021,"Impôts fonciers",{"$f":"'4.1 Comptes 2020 natures'!BF163","v":{"v":14738369.829999996,"d":"14,738,369.83"}}]
["5 ./. 6","Investissements nets",{"$f":"'6. Investissements'!BF182","v":{"v":36028775.9,"d":"36,028,775.90"}}]
[]
[]
["District de Delémont"]
[]
["Comptes","Libellés","comptes 2020"]
[90,"Clôture globale",{"$f":"'4.1 Comptes 2020 natures'!BG153","v":{"v":3478485.71,"d":"3,478,485.71"}}]
[900,"Clôture du compte général",{"$f":"'4.1 Comptes 2020 natures'!BG154","v":{"v":-2000018.6400000006,"d":"-2,000,018.64"}}]
[901,"Clôture des financements spéciaux",{"$f":"'4.1 Comptes 2020 natures'!BG155","v":{"v":5478504.350000001,"d":"5,478,504.35"}}]
[400,"Impôts directs des personnes physiques",{"$f":"'4.1 Comptes 2020 natures'!BG77","v":{"v":82544081.64,"d":"82,544,081.64"}}]
[401,"Impôts directs des personnes morales",{"$f":"'4.1 Comptes 2020 natures'!BG78","v":{"v":9419045.599999998,"d":"9,419,045.60"}}]
[4021,"Impôts fonciers",{"$f":"'4.1 Comptes 2020 natures'!BG163","v":{"v":7305835.81,"d":"7,305,835.81"}}]
["5 ./. 6","Investissements nets",{"$f":"'6. Investissements'!BG182","v":{"v":26605792.979999997,"d":"26,605,792.98"}}]
[]
[]
["District des Franches-Montagnes"]
[]
["Comptes","Libellés","comptes 2020"]
[90,"Clôture globale",{"$f":"'4.1 Comptes 2020 natures'!BH153","v":{"v":4836251.0600000005,"d":"4,836,251.06"}}]
[900,"Clôture du compte général",{"$f":"'4.1 Comptes 2020 natures'!BH154","v":{"v":3885782.0900000003,"d":"3,885,782.09"}}]
[901,"Clôture des financements spéciaux",{"$f":"'4.1 Comptes 2020 natures'!BH155","v":{"v":950468.9700000001,"d":"950,468.97"}}]
[400,"Impôts directs des personnes physiques",{"$f":"'4.1 Comptes 2020 natures'!BH77","v":{"v":23132697.620000005,"d":"23,132,697.62"}}]
[401,"Impôts directs des personnes morales",{"$f":"'4.1 Comptes 2020 natures'!BH78","v":{"v":9911869.100000001,"d":"9,911,869.10"}}]
[4021,"Impôts fonciers",{"$f":"'4.1 Comptes 2020 natures'!BH163","v":{"v":2036995.75,"d":"2,036,995.75"}}]
["5 ./. 6","Investissements nets",{"$f":"'6. Investissements'!BH182","v":{"v":1202041.660000001,"d":"1,202,041.66"}}]
[]
[]
["District de Porrentruy"]
[]
["Comptes","Libellés","comptes 2020"]
[90,"Clôture globale",{"$f":"'4.1 Comptes 2020 natures'!BI153","v":{"v":2489798.14,"d":"2,489,798.14"}}]
[900,"Clôture du compte général",{"$f":"'4.1 Comptes 2020 natures'!BI154","v":{"v":429529.93000000005,"d":"429,529.93"}}]
[901,"Clôture des financements spéciaux",{"$f":"'4.1 Comptes 2020 natures'!BI155","v":{"v":2060268.21,"d":"2,060,268.21"}}]
[400,"Impôts directs des personnes physiques",{"$f":"'4.1 Comptes 2020 natures'!BI77","v":{"v":59772060.56,"d":"59,772,060.56"}}]
[401,"Impôts directs des personnes morales",{"$f":"'4.1 Comptes 2020 natures'!BI78","v":{"v":8432300.040000001,"d":"8,432,300.04"}}]
[4021,"Impôts fonciers",{"$f":"'4.1 Comptes 2020 natures'!BI163","v":{"v":5395538.2700000005,"d":"5,395,538.27"}}]
["5 ./. 6","Investissements nets",{"$f":"'6. Investissements'!BI182","v":{"v":8220941.2600000035,"d":"8,220,941.26"}}]

{"sheet":"4.6 Vue par commune","index":10,"n_rows":15,"n_cols":3,"rows_kept":15,"hidden":true}
["Vue d'ensemble 2020 par commune"]
[]
[]
[null,"Veuillez choisir votre commune ci-dessous"]
[null,"Delémont"]
[]
[]
["Comptes","Libellés","comptes 2020"]
[90,"Clôture du compte général",{"$f":"HLOOKUP($B$5,'4.1 Comptes 2020 natures'!$E$3:$BE$179,151,0)","v":{"v":2089673.1800000002,"d":"2,089,673.18"}}]
[900,"Compte général",{"$f":"HLOOKUP($B$5,'4.1 Comptes 2020 natures'!$E$3:$BE$179,152,0)","v":{"v":-574634.73,"d":"-574,634.73"}}]
[901,"Clôture des financements spéciaux",{"$f":"HLOOKUP($B$5,'4.1 Comptes 2020 natures'!$E$3:$BE$179,153,0)","v":{"v":2664307.91,"d":"2,664,307.91"}}]
[400,"Impôts directs des personnes physiques",{"$f":"HLOOKUP($B$5,'4.1 Comptes 2020 natures'!$E$3:$BE$179,75,0)","v":{"v":28553161.5,"d":"28,553,161.50"}}]
[401,"Impôts directs des personnes morales",{"$f":"HLOOKUP($B$5,'4.1 Comptes 2020 natures'!$E$3:$BE$179,76,0)","v":{"v":5630325.2,"d":"5,630,325.20"}}]
[4021,"Impôts fonciers",{"$f":"HLOOKUP($B$5,'4.1 Comptes 2020 natures'!$E$3:$BE$179,163,0)","v":{"v":0,"d":"0.00"}}]
["5 ./. 6","Investissements nets",{"$f":"HLOOKUP($B$5,'4.1 Comptes 2020 natures'!$E$3:$BE$179,177,0)","v":{"v":-15853.609999999404,"d":"-15,853.61"}}]

{"sheet":"4.3 Résultats à 3 niveaux","index":11,"n_rows":89,"n_cols":3,"rows_kept":89,"hidden":true}
["Comptes de résultats par natures à trois niveaux 2020"]
[]
[]
["Ensemble des communes jurassiennes"]
["Comptes 2020 à trois niveaux"]
[]
["Comptes  ","Libellés","CHF"]
["30, 31 33, 35, 36, 37","Charges d'exploitation",{"$f":"'4.1 Comptes 2020 natures'!BF5+'4.1 Comptes 2020 natures'!BF15+'4.1 Comptes 2020 natures'!BF27+'4.1 Comptes 2020 natures'!BF39+'4.1 Comptes 2020 natures'!BF43+'4.1 Comptes 2020 natures'!BF53","v":{"v":355766168.86000013,"d":"355,766,168.86"}}]
["40, 41, 42, 43, 45, 46, 47","Revenus d'exploitation",{"$f":"'4.1 Comptes 2020 natures'!BF76+'4.1 Comptes 2020 natures'!BF82+'4.1 Comptes 2020 natures'!BF88+'4.1 Comptes 2020 natures'!BF99+'4.1 Comptes 2020 natures'!BF117+'4.1 Comptes 2020 natures'!BF121+'4.1 Comptes 2020 natures'!BF128","v":{"v":364767819.93,"d":"364,767,819.93"}}]
[null,"Résultat de l'activité d'exploitation",{"$f":"C9-C8","v":{"v":9001651.069999874,"d":"9,001,651.07"}}]
[]
[34,"Charges financières",{"$f":"'4.1 Comptes 2020 natures'!BF31","v":{"v":9277984.349999998,"d":"9,277,984.35"}}]
[44,"Revenus financiers",{"$f":"'4.1 Comptes 2020 natures'!BF105","v":{"v":13891621.57,"d":"13,891,621.57"}}]
[null,"Résultat provenant du financement",{"$f":"C13-C12","v":{"v":4613637.2200000025,"d":"4,613,637.22"}}]
[]
[null,"Résultat opérationnel",{"$f":"C10+C14","v":{"v":13615288.289999876,"d":"13,615,288.29"}}]
[]
[38,"Charges extraordinaires",{"$f":"'4.1 Comptes 2020 natures'!BF56","v":{"v":5292667.44,"d":"5,292,667.44"}}]
[48,"Revenus extraordinaires",{"$f":"'4.1 Comptes 2020 natures'!BF131","v":{"v":2567175.7,"d":"2,567,175.70"}}]
[null,"Résultat extraordinaire",{"$f":"C19-C18","v":{"v":-2725491.74,"d":"-2,725,491.74 "}}]
[]
[null,"Résultat total, compte de résultats",{"$f":"C16+C20","v":{"v":10889796.549999876,"d":"10,889,796.55"}}]
[]
[]
["District de Delémont"]
["Comptes 2020 à trois niveaux"]
[]
["Comptes  ","Libellés","CHF"]
["30, 31 33, 35, 36, 37","Charges d'exploitation",{"$f":"'4.1 Comptes 2020 natures'!BG5+'4.1 Comptes 2020 natures'!BG15+'4.1 Comptes 2020 natures'!BG27+'4.1 Comptes 2020 natures'!BG39+'4.1 Comptes 2020 natures'!BG43+'4.1 Comptes 2020 natures'!BG53","v":{"v":188244587.87,"d":"188,244,587.87"}}]
["40, 41, 42, 43, 45, 46, 47","Revenus d'exploitation",{"$f":"'4.1 Comptes 2020 natures'!BG76+'4.1 Comptes 2020 natures'!BG82+'4.1 Comptes 2020 natures'!BG88+'4.1 Comptes 2020 natures'!BG99+'4.1 Comptes 2020 natures'!BG117+'4.1 Comptes 2020 natures'!BG121+'4.1 Comptes 2020 natures'!BG128","v":{"v":189855043.45,"d":"189,855,043.45"}}]
[null,"Résultat de l'activité d'exploitation",{"$f":"C30-C29","v":{"v":1610455.5799999833,"d":"1,610,455.58"}}]
[]
[34,"Charges financières",{"$f":"'4.1 Comptes 2020 natures'!BG31","v":{"v":4729206.14,"d":"4,729,206.14"}}]
[44,"Revenus financiers",{"$f":"'4.1 Comptes 2020 natures'!BG105","v":{"v":6031841.8,"d":"6,031,841.80"}}]
[null,"Résultat provenant du financement",{"$f":"C34-C33","v":{"v":1302635.6600000001,"d":"1,302,635.66"}}]
[]
[null,"Résultat opérationnel",{"$f":"C31+C35","v":{"v":2913091.2399999835,"d":"2,913,091.24"}}]
[]
[38,"Charges extraordinaires",{"$f":"'4.1 Comptes 2020 natures'!BG56","v":{"v":987812.67,"d":"987,812.67"}}]
[48,"Revenus extraordinaires",{"$f":"'4.1 Comptes 2020 natures'!BG131","v":{"v":1527131.03,"d":"1,527,131.03"}}]
[null,"Résultat extraordinaire",{"$f":"C40-C39","v":{"v":539318.36,"d":"539,318.36"}}]
[]
[null,"Résultat total, compte de résultats",{"$f":"C37+C41","v":{"v":3452409.5999999833,"d":"3,452,409.60"}}]
[]
[]
[]
[]
[]
[]
["District des Franches-Montagnes"]
["Comptes 2020 à trois niveaux"]
[]
["Comptes  ","Libellés","CHF"]
["30, 31 33, 35, 36, 37","Charges d'exploitation",{"$f":"'4.1 Comptes 2020 natures'!BH5+'4.1 Comptes 2020 natures'!BH15+'4.1 Comptes 2020 natures'!BH27+'4.1 Comptes 2020 natures'!BH39+'4.1 Comptes 2020 natures'!BH43+'4.1 Comptes 2020 natures'!BH53","v":{"v":52327622.39000001,"d":"52,327,622.39"}}]
["40, 41, 42, 43, 45, 46, 47","Revenus d'exploitation",{"$f":"'4.1 Comptes 2020 natures'!BH76+'4.1 Comptes 2020 natures'!BH82+'4.1 Comptes 2020 natures'!BH88+'4.1 Comptes 2020 natures'!BH99+'4.1 Comptes 2020 natures'!BH117+'4.1 Comptes 2020 natures'!BH121+'4.1 Comptes 2020 natures'!BH128","v":{"v":56992939.2,"d":"56,992,939.20"}}]
[null,"Résultat de l'activité d'exploitation",{"$f":"C55-C54","v":{"v":4665316.809999995,"d":"4,665,316.81"}}]
[]
[34,"Charges financières",{"$f":"'4.1 Comptes 2020 natures'!BH31","v":{"v":1127442.0800000003,"d":"1,127,442.08"}}]
[44,"Revenus financiers",{"$f":"'4.1 Comptes 2020 natures'!BH105","v":{"v":1668859.72,"d":"1,668,859.72"}}]
[null,"Résultat provenant du financement",{"$f":"C59-C58","v":{"v":541417.6399999997,"d":"541,417.64"}}]
[]
[null,"Résultat opérationnel",{"$f":"C56+C60","v":{"v":5206734.449999995,"d":"5,206,734.45"}}]
[]
[38,"Charges extraordinaires",{"$f":"'4.1 Comptes 2020 natures'!BH56","v":{"v":762430,"d":"762,430.00"}}]
[48,"Revenus extraordinaires",{"$f":"'4.1 Comptes 2020 natures'!BH131","v":{"v":375093.52,"d":"375,093.52"}}]
[null,"Résultat extraordinaire",{"$f":"C65-C64","v":{"v":-387336.48,"d":"-387,336.48 "}}]
[]
[null,"Résultat total, compte de résultats",{"$f":"C62+C66","v":{"v":4819397.969999995,"d":"4,819,397.97"}}]
[]
[]
["District de Porrentruy"]
["Comptes 2020 à trois niveaux"]
[]
["Comptes  ","Libellés","CHF"]
["30, 31 33, 35, 36, 37","Charges d'exploitation",{"$f":"'4.1 Comptes 2020 natures'!BI5+'4.1 Comptes 2020 natures'!BI15+'4.1 Comptes 2020 natures'!BI27+'4.1 Comptes 2020 natures'!BI39+'4.1 Comptes 2020 natures'!BI43+'4.1 Comptes 2020 natures'!BI53","v":{"v":115193958.6,"d":"115,193,958.60"}}]
["40, 41, 42, 43, 45, 46, 47","Revenus d'exploitation",{"$f":"'4.1 Comptes 2020 natures'!BI76+'4.1 Comptes 2020 natures'!BI82+'4.1 Comptes 2020 natures'!BI88+'4.1 Comptes 2020 natures'!BI99+'4.1 Comptes 2020 natures'!BI117+'4.1 Comptes 2020 natures'!BI121+'4.1 Comptes 2020 natures'!BI128","v":{"v":117919837.27999999,"d":"117,919,837.28"}}]
[null,"Résultat de l'activité d'exploitation",{"$f":"C76-C75","v":{"v":2725878.6799999923,"d":"2,725,878.68"}}]
[]
[34,"Charges financières",{"$f":"'4.1 Comptes 2020 natures'!BI31","v":{"v":3421336.13,"d":"3,421,336.13"}}]
[44,"Revenus financiers",{"$f":"'4.1 Comptes 2020 natures'!BI105","v":{"v":6190920.05,"d":"6,190,920.05"}}]
[null,"Résultat provenant du financement",{"$f":"C80-C79","v":{"v":2769583.92,"d":"2,769,583.92"}}]
[]
[null,"Résultat opérationnel",{"$f":"C77+C81","v":{"v":5495462.599999992,"d":"5,495,462.60"}}]
[]
[38,"Charges extraordinaires",{"$f":"'4.1 Comptes 2020 natures'!BI56","v":{"v":3542424.7700000005,"d":"3,542,424.77"}}]
[48,"Revenus extraordinaires",{"$f":"'4.1 Comptes 2020 natures'!BI131","v":{"v":664951.15,"d":"664,951.15"}}]
[null,"Résultat extraordinaire",{"$f":"C86-C85","v":{"v":-2877473.6200000006,"d":"-2,877,473.62 "}}]
[]
[null,"Résultat total, compte de résultats",{"$f":"C83+C87","v":{"v":2617988.9799999916,"d":"2,617,988.98"}}]

{"sheet":"4.4 Résultats à 3 par commune","index":12,"n_rows":22,"n_cols":3,"rows_kept":22,"hidden":true}
["Comptes de résultats par natures à trois niveaux 2020"]
[]
[]
[null,"Veuillez choisir votre commune ci-dessous"]
[null,"Lugnez"]
[]
["Comptes  ","Libellés","CHF"]
["30, 31 33, 35, 36, 37","Charges d'exploitation",{"$f":"HLOOKUP($B$5,'4.1 Comptes 2020 natures'!$E$3:$BE$183,179,0)","v":{"v":633218.6300000001,"d":"633,218.63"}}]
["40, 41, 42, 43, 45, 46, 47","Revenus d'exploitation",{"$f":"HLOOKUP($B$5,'4.1 Comptes 2020 natures'!$E$3:$BE$183,180,0)","v":{"v":607232.1,"d":"607,232.10"}}]
[null,"Résultat de l'activité d'exploitation",{"$f":"C9-C8","v":{"v":-25986.530000000144,"d":"-25,986.53 "}}]
[]
[34,"Charges financières",{"$f":"HLOOKUP($B$5,'4.1 Comptes 2020 natures'!$E$3:$BE$183,29,0)","v":{"v":450.2,"d":"450.20"}}]
[44,"Revenus financiers",{"$f":"HLOOKUP($B$5,'4.1 Comptes 2020 natures'!$E$3:$BE$183,103,0)","v":{"v":14208.5,"d":"14,208.50"}}]
[null,"Résultat provenant du financement",{"$f":"C13-C12","v":{"v":13758.3,"d":"13,758.30"}}]
[]
[null,"Résultat opérationnel",{"$f":"C10+C14","v":{"v":-12228.230000000145,"d":"-12,228.23 "}}]
[]
[38,"Charges extraordinaires",{"$f":"HLOOKUP($B$5,'4.1 Comptes 2020 natures'!$E$3:$BE$183,54,0)","v":{"v":0,"d":"0.00"}}]
[48,"Revenus extraordinaires",{"$f":"HLOOKUP($B$5,'4.1 Comptes 2020 natures'!$E$3:$BE$183,129,0)","v":{"v":1,"d":"1.00"}}]
[null,"Résultat extraordinaire",{"$f":"C19-C18","v":{"v":1,"d":"1.00"}}]
[]
[null,"Résultat total, compte de résultats",{"$f":"C16+C20","v":{"v":-12227.230000000145,"d":"-12,227.23 "}}]

{"sheet":"4.7 Autofinancement","index":13,"n_rows":91,"n_cols":4,"rows_kept":91,"hidden":true}
["Résultat du financement (autofinancement)"]
[]
[]
["Ensemble des communes jurassiennes"]
["Autofinancement 2020"]
[]
["comptes",null,"Libellés","CHF"]
[90,null,"Clôture du compte de résultats",{"$f":"'4.1 Comptes 2020 natures'!BF153","v":{"v":10804534.910000002,"d":"10,804,534.91"}}]
[33,"+","Amortissements du patrimoine administratif",{"$f":"'4.1 Comptes 2020 natures'!BF27","v":{"v":22755841.089999996,"d":"22,755,841.09"}}]
[35,"+","Attributions aux financements spéciaux",{"$f":"'4.1 Comptes 2020 natures'!BF39","v":{"v":2143078.8400000003,"d":"2,143,078.84"}}]
[45,"-","Prélèvements sur les financements spéciaux",{"$f":"'4.1 Comptes 2020 natures'!BF117","v":{"v":1308254.75,"d":"1,308,254.75"}}]
[364,"+","Réévaluations des prêts du patrimoine administratif",{"$f":"'4.1 Comptes 2020 natures'!BF48","v":{"v":4968,"d":"4,968.00"}}]
[365,"+","Réévaluations des participations du patrimoine administratif",{"$f":"'4.1 Comptes 2020 natures'!BF49","v":{"v":8100,"d":"8,100.00"}}]
[366,"+","Amortissements des subventions d'investissements",{"$f":"'4.1 Comptes 2020 natures'!BF50","v":{"v":15247.55,"d":"15,247.55"}}]
[389,"+","Attributions aux capitaux propres",{"$f":"'4.1 Comptes 2020 natures'!BF62","v":{"v":5245810.57,"d":"5,245,810.57"}}]
[4490,"-","Revalorisations du patrimoine financier",{"$f":"'4.1 Comptes 2020 natures'!BF164","v":{"v":300389,"d":"300,389.00"}}]
[489,"-","Prélèvements sur les capitaux propres",{"$f":"'4.1 Comptes 2020 natures'!BF138","v":{"v":2315443.12,"d":"2,315,443.12"}}]
[]
[null,null,"Autofinancement (Cash flow)",{"$f":"D8+D9+D10-D11+D12+D13+D14+D15-D16-D17","v":{"v":37053494.09,"d":"37,053,494.09"}}]
[]
["690 ./. 590","-","Résultat du compte d'investissements",{"$f":"'6. Investissements'!BF182","v":{"v":36028775.9,"d":"36,028,775.90"}}]
[]
[null,null,"Résultat de financement (+ = excédent / - = découvert de financement)",{"$f":"D19-D21","v":{"v":1024718.1900000051,"d":"1,024,718.19"}}]
[]
[]
["District de Delémont"]
["Autofinancement 2020"]
[]
["comptes",null,"Libellés","CHF"]
[90,null,"Clôture du compte de résultats",{"$f":"'4.1 Comptes 2020 natures'!BG153","v":{"v":3478485.71,"d":"3,478,485.71"}}]
[33,"+","Amortissements du patrimoine administratif",{"$f":"'4.1 Comptes 2020 natures'!BG27","v":{"v":11389345.599999998,"d":"11,389,345.60"}}]
[35,"+","Attributions aux financements spéciaux",{"$f":"'4.1 Comptes 2020 natures'!BG39","v":{"v":1161188.86,"d":"1,161,188.86"}}]
[45,"-","Prélèvements sur les financements spéciaux",{"$f":"'4.1 Comptes 2020 natures'!BG117","v":{"v":335835.21,"d":"335,835.21"}}]
[364,"+","Réévaluations des prêts du patrimoine administratif",{"$f":"'4.1 Comptes 2020 natures'!BG48","v":{"v":0,"d":"0.00"}}]
[365,"+","Réévaluations des participations du patrimoine administratif",{"$f":"'4.1 Comptes 2020 natures'!BG49","v":{"v":8100,"d":"8,100.00"}}]
[366,"+","Amortissements des subventions d'investissements",{"$f":"'4.1 Comptes 2020 natures'!BG50","v":{"v":15247.55,"d":"15,247.55"}}]
[389,"+","Attributions aux capitaux propres",{"$f":"'4.1 Comptes 2020 natures'!BG62","v":{"v":978529.25,"d":"978,529.25"}}]
[4490,"-","Revalorisations du patrimoine financier",{"$f":"'4.1 Comptes 2020 natures'!BG164","v":{"v":0,"d":"0.00"}}]
[489,"-","Prélèvements sur les capitaux propres",{"$f":"'4.1 Comptes 2020 natures'!BG138","v":{"v":1462478.3,"d":"1,462,478.30"}}]
[]
[null,null,"Autofinancement (Cash flow)",{"$f":"D30+D31+D32-D33+D34+D35+D36+D37-D38-D39","v":{"v":15232583.459999997,"d":"15,232,583.46"}}]
[]
["690 ./. 590","-","Résultat du compte d'investissements",{"$f":"'6. Investissements'!BG182","v":{"v":26605792.979999997,"d":"26,605,792.98"}}]
[]
[null,null,"Résultat de financement (+ = excédent / - = découvert de financement)",{"$f":"D41-D43","v":{"v":-11373209.52,"d":"-11,373,209.52 "}}]
[]
[]
[]
[]
["District des Franches-Montagnes"]
["Autofinancement 2020"]
[]
["comptes",null,"Libellés","CHF"]
[90,null,"Clôture du compte de résultats",{"$f":"'4.1 Comptes 2020 natures'!BH153","v":{"v":4836251.0600000005,"d":"4,836,251.06"}}]
[33,"+","Amortissements du patrimoine administratif",{"$f":"'4.1 Comptes 2020 natures'!BH27","v":{"v":2911871.3,"d":"2,911,871.30"}}]
[35,"+","Attributions aux financements spéciaux",{"$f":"'4.1 Comptes 2020 natures'!BH39","v":{"v":295107.79999999993,"d":"295,107.80"}}]
[45,"-","Prélèvements sur les financements spéciaux",{"$f":"'4.1 Comptes 2020 natures'!BH117","v":{"v":265039.32,"d":"265,039.32"}}]
[364,"+","Réévaluations des prêts du patrimoine administratif",{"$f":"'4.1 Comptes 2020 natures'!BH48","v":{"v":0,"d":"0.00"}}]
[365,"+","Réévaluations des participations du patrimoine administratif",{"$f":"'4.1 Comptes 2020 natures'!BH49","v":{"v":0,"d":"0.00"}}]
[366,"+","Amortissements des subventions d'investissements",{"$f":"'4.1 Comptes 2020 natures'!BH50","v":{"v":0,"d":"0.00"}}]
[389,"+","Attributions aux capitaux propres",{"$f":"'4.1 Comptes 2020 natures'!BH62","v":{"v":760000,"d":"760,000.00"}}]
[4490,"-","Revalorisations du patrimoine financier",{"$f":"'4.1 Comptes 2020 natures'!BH164","v":{"v":390,"d":"390.00"}}]
[489,"-","Prélèvements sur les capitaux propres",{"$f":"'4.1 Comptes 2020 natures'!BH138","v":{"v":357604.82,"d":"357,604.82"}}]
[]
[null,null,"Autofinancement (Cash flow)",{"$f":"D54+D55+D56-D57+D58+D59+D60+D61-D62-D63","v":{"v":8180196.02,"d":"8,180,196.02"}}]
[]
["690 ./. 590","-","Résultat du compte d'investissements",{"$f":"'6. Investissements'!BH182","v":{"v":1202041.660000001,"d":"1,202,041.66"}}]
[]
[null,null,"Résultat de financement (+ = excédent / - = découvert de financement)",{"$f":"D65-D67","v":{"v":6978154.3599999985,"d":"6,978,154.36"}}]
[]
[]
["District de Porrentruy"]
["Autofinancement 2020"]
[]
["comptes",null,"Libellés","CHF"]
[90,null,"Clôture du compte de résultats",{"$f":"'4.1 Comptes 2020 natures'!BI153","v":{"v":2489798.14,"d":"2,489,798.14"}}]
[33,"+","Amortissements du patrimoine administratif",{"$f":"'4.1 Comptes 2020 natures'!BI27","v":{"v":8454624.190000001,"d":"8,454,624.19"}}]
[35,"+","Attributions aux financements spéciaux",{"$f":"'4.1 Comptes 2020 natures'!BI39","v":{"v":686782.18,"d":"686,782.18"}}]
[45,"-","Prélèvements sur les financements spéciaux",{"$f":"'4.1 Comptes 2020 natures'!BI117","v":{"v":707380.22,"d":"707,380.22"}}]
[364,"+","Réévaluations des prêts du patrimoine administratif",{"$f":"'4.1 Comptes 2020 natures'!BI48","v":{"v":4968,"d":"4,968.00"}}]
[365,"+","Réévaluations des participations du patrimoine administratif",{"$f":"'4.1 Comptes 2020 natures'!BI49","v":{"v":0,"d":"0.00"}}]
[366,"+","Amortissements des subventions d'investissements",{"$f":"'4.1 Comptes 2020 natures'!BI50","v":{"v":0,"d":"0.00"}}]
[389,"+","Attributions aux capitaux propres",{"$f":"'4.1 Comptes 2020 natures'!BI62","v":{"v":3507281.3200000003,"d":"3,507,281.32"}}]
[4490,"-","Revalorisations du patrimoine financier",{"$f":"'4.1 Comptes 2020 natures'!BI164","v":{"v":299999,"d":"299,999.00"}}]
[489,"-","Prélèvements sur les capitaux propres",{"$f":"'4.1 Comptes 2020 natures'!BI138","v":{"v":495360,"d":"495,360.00"}}]
[]
[null,null,"Autofinancement (Cash flow)",{"$f":"D76+D77+D78-D79+D80+D81+D82+D83-D84-D85","v":{"v":13640714.610000001,"d":"13,640,714.61"}}]
[]
["690 ./. 590","-","Résultat du compte d'investissements",{"$f":"'6. Investissements'!BI182","v":{"v":8220941.2600000035,"d":"8,220,941.26"}}]
[]
[null,null,"Résultat de financement (+ = excédent / - = découvert de financement)",{"$f":"D87-D89","v":{"v":5419773.349999998,"d":"5,419,773.35"}}]

{"sheet":"4.8 Autofinancement par commune","index":14,"n_rows":23,"n_cols":5,"rows_kept":23,"hidden":true,"merged":[[4,1,4,3]]}
["Résultat du financement (autofinancement) par commune"]
[]
[]
[null,"Veuillez choisir votre commune ci-dessous"]
[null,"Beurnevésin"]
[]
[null,"comptes",null,"Libellés","CHF"]
[null,90,null,"Clôture du compte de résultats",{"$f":"HLOOKUP($B$5,'4.1 Comptes 2020 natures'!$E$3:$BE$183,151,0)","v":{"v":13711.05,"d":"13,711.05"}}]
[null,33,"+","Amortissements du patrimoine administratif",{"$f":"HLOOKUP($B$5,'4.1 Comptes 2020 natures'!$E$3:$BE$183,25,0)","v":{"v":18600,"d":"18,600.00"}}]
[null,35,"+","Attributions aux financements spéciaux",{"$f":"HLOOKUP($B$5,'4.1 Comptes 2020 natures'!$E$3:$BE$183,37,0)","v":668.62}]
[null,45,"-","Prélèvements sur les financements spéciaux",{"$f":"HLOOKUP($B$5,'4.1 Comptes 2020 natures'!$E$3:$BE$183,115,0)","v":{"v":329.1,"d":"329.10"}}]
[null,364,"+","Réévaluations des prêts du patrimoine administratif",{"$f":"HLOOKUP($B$5,'4.1 Comptes 2020 natures'!$E$3:$BE$183,46,0)","v":{"v":0,"d":"0.00"}}]
[null,365,"+","Réévaluations des participations du patrimoine administratif",{"$f":"HLOOKUP($B$5,'4.1 Comptes 2020 natures'!$E$3:$BE$183,47,0)","v":{"v":0,"d":"0.00"}}]
[null,366,"+","Amortissements des subventions d'investissements",{"$f":"HLOOKUP($B$5,'4.1 Comptes 2020 natures'!$E$3:$BE$183,48,0)","v":{"v":0,"d":"0.00"}}]
[null,389,"+","Attributions aux capitaux propres",{"$f":"HLOOKUP($B$5,'4.1 Comptes 2020 natures'!$E$3:$BE$183,60,0)","v":34.12}]
[null,4490,"-","Revalorisations du patrimoine financier",{"$f":"HLOOKUP($B$5,'4.1 Comptes 2020 natures'!$E$3:$BE$183,164,0)","v":{"v":0,"d":"0.00"}}]
[null,489,"-","Prélèvements sur les capitaux propres",{"$f":"HLOOKUP($B$5,'4.1 Comptes 2020 natures'!$E$3:$BE$183,136,0)","v":{"v":0,"d":"0.00"}}]
[]
[{"$nulls":3},"Autofinancement (Cash flow)",{"$f":"E8+E9+E10-E11+E12+E13+E14+E15-E16-E17","v":{"v":32684.69,"d":"32,684.69"}}]
[]
[null,"690 ./. 590","-","Résultat du compte d'investissements",{"$f":"HLOOKUP($B$5,'4.1 Comptes 2020 natures'!$E$3:$BE$183,177,0)","v":{"v":800,"d":"800.00"}}]
[]
[{"$nulls":3},"Résultat de financement (+ = excédent / - = découvert de financement)",{"$f":"E19-E21","v":{"v":31884.69,"d":"31,884.69"}}]

{"sheet":"4.11 Comptes 2020 fonctionnelle","index":15,"n_rows":46,"n_cols":59,"rows_kept":46,"hidden":true}
["Comptes de résultats par fonction 2020"]
["Comptes consolidés de l'ensemble des communes et par district",null,{"$f":"'Base de données pop.'!C2","v":923},{"$f":"'Base de données pop.'!C3","v":270},{"$f":"'Base de données pop.'!C4","v":485},{"$f":"'Base de données pop.'!C5","v":446},{"$f":"'Base de données pop.'!C6","v":{"v":3631,"d":"3,631"}},{"$f":"'Base de données pop.'!C7","v":{"v":3313,"d":"3,313"}},{"$f":"'Base de données pop.'!C8","v":{"v":2644,"d":"2,644"}},{"$f":"'Base de données pop.'!C9","v":{"v":12618,"d":"12,618"}},{"$f":"'Base de données pop.'!C10","v":{"v":1371,"d":"1,371"}},{"$f":"'Base de données pop.'!C11","v":118},{"$f":"'Base de données pop.'!C12","v":{"v":7167,"d":"7,167"}},{"$f":"'Base de données pop.'!C13","v":528},{"$f":"'Base de données pop.'!C14","v":108},{"$f":"'Base de données pop.'!C15","v":415},{"$f":"'Base de données pop.'!C16","v":349},{"$f":"'Base de données pop.'!C17","v":687},{"$f":"'Base de données pop.'!C18","v":255},{"$f":"'Base de données pop.'!C19","v":436},{"$f":"'Base de données pop.'!C20","v":{"v":3190,"d":"3,190"}},{"$f":"'Base de données pop.'!C21","v":324},{"$f":"'Base de données pop.'!C22","v":{"v":1246,"d":"1,246"}},{"$f":"'Base de données pop.'!C23","v":{"v":1528,"d":"1,528"}},{"$f":"'Base de données pop.'!C24","v":96},{"$f":"'Base de données pop.'!C25","v":149},{"$f":"'Base de données pop.'!C26","v":516},{"$f":"'Base de données pop.'!C27","v":671},{"$f":"'Base de données pop.'!C28","v":572},{"$f":"'Base de données pop.'!C29","v":490},{"$f":"'Base de données pop.'!C30","v":{"v":1914,"d":"1,914"}},{"$f":"'Base de données pop.'!C31","v":{"v":2615,"d":"2,615"}},{"$f":"'Base de données pop.'!C32","v":227},{"$f":"'Base de données pop.'!C33","v":131},{"$f":"'Base de données pop.'!C34","v":{"v":1895,"d":"1,895"}},{"$f":"'Base de données pop.'!C35","v":{"v":1135,"d":"1,135"}},{"$f":"'Base de données pop.'!C36","v":{"v":1241,"d":"1,241"}},{"$f":"'Base de données pop.'!C37","v":119},{"$f":"'Base de données pop.'!C38","v":{"v":1195,"d":"1,195"}},{"$f":"'Base de données pop.'!C39","v":663},{"$f":"'Base de données pop.'!C40","v":645},{"$f":"'Base de données pop.'!C41","v":{"v":1263,"d":"1,263"}},{"$f":"'Base de données pop.'!C42","v":740},{"$f":"'Base de données pop.'!C43","v":{"v":1028,"d":"1,028"}},{"$f":"'Base de données pop.'!C44","v":314},{"$f":"'Base de données pop.'!C45","v":{"v":2400,"d":"2,400"}},{"$f":"'Base de données pop.'!C46","v":755},{"$f":"'Base de données pop.'!C47","v":181},{"$f":"'Base de données pop.'!C48","v":347},{"$f":"'Base de données pop.'!C49","v":{"v":1690,"d":"1,690"}},{"$f":"'Base de données pop.'!C50","v":387},{"$f":"'Base de données pop.'!C51","v":{"v":1096,"d":"1,096"}},{"$f":"'Base de données pop.'!C52","v":188},{"$f":"'Base de données pop.'!C53","v":{"v":6434,"d":"6,434"}},{"$f":"'Base de données pop.'!C54","v":560},{"$f":"SUM(C2:BC2)","v":{"v":73709,"d":"73,709"}},{"$f":"SUM(C2:U2)","v":{"v":38954,"d":"38,954"}},{"$f":"SUM(V2:AH2)","v":{"v":10479,"d":"10,479"}},{"$f":"SUM(AI2:BC2)","v":{"v":24276,"d":"24,276"}}]
[null,null,"Boécourt","Bourrignon","Châtillon","Courchapoix","Courrendlin","Courroux","Courtételle","Delémont","Develier","Ederswiler","Haute-Sorne","Mervelier","Mettembert","Movelier","Pleigne","Rossemaison","Saulcy","Soyhières","Val Terbi","Le Bémont","Les Bois","Les Breuleux","La Chaux-B.","Les Enfers","Les Genevez","Lajoux","Montfaucon","Muriaux","Le Noirmont","Saignelégier","Saint-Brais","Soubey","Alle","La Baroche","Basse-Allaine","Beurnevésin","Boncourt","Bonfol","Bure","Clos du Doubs","Coeuve","Cornol","Courchavon","Courgenay","Courtedoux","Damphreux","Fahy","Fontenais","Grandfontaine","Haute-Ajoie","Lugnez","Porrentruy","Vendlincourt","Total","Delémont","Franches-Montagnes","Porrentruy"]
[0,"Administration générale",{"$f":"C5-C6","v":{"v":386762.43000000005,"d":"386,762.43"}},{"$f":"D5-D6","v":{"v":78487.04999999999,"d":"78,487.05"}},{"v":154299.85,"d":"154,299.85"},{"v":224428.74000000002,"d":"224,428.74"},{"v":1249703.31,"d":"1,249,703.31"},{"v":800331.4299999999,"d":"800,331.43"},{"v":749772.8300000001,"d":"749,772.83"},{"v":5292445.4,"d":"5,292,445.40"},{"v":420029,"d":"420,029.00"},{"v":41884.8,"d":"41,884.80"},{"v":2250030.58,"d":"2,250,030.58"},{"v":148482.24,"d":"148,482.24"},{"v":67486,"d":"67,486.00"},{"v":184188.49,"d":"184,188.49"},{"v":101632.08,"d":"101,632.08"},{"v":281444.11,"d":"281,444.11"},{"v":122291.39000000001,"d":"122,291.39"},{"v":276962.66,"d":"276,962.66"},{"v":1039021.65,"d":"1,039,021.65"},{"v":105960.90000000001,"d":"105,960.90"},{"v":470990.60000000003,"d":"470,990.60"},{"v":488781.99999999994,"d":"488,782.00"},{"v":70176.4,"d":"70,176.40"},{"v":55572.41,"d":"55,572.41"},{"v":270838.59,"d":"270,838.59"},{"v":375877.43000000005,"d":"375,877.43"},{"v":188463.73,"d":"188,463.73"},{"v":204145.29,"d":"204,145.29"},{"v":543356.28,"d":"543,356.28"},{"v":758087.69,"d":"758,087.69"},{"v":105275.79999999999,"d":"105,275.80"},{"v":74188.09999999999,"d":"74,188.10"},{"v":721365.28,"d":"721,365.28"},{"v":416557.04000000004,"d":"416,557.04"},{"v":394751.21,"d":"394,751.21"},{"v":88458.91,"d":"88,458.91"},{"v":777158.9099999999,"d":"777,158.91"},{"v":258510.06,"d":"258,510.06"},{"v":308530.43,"d":"308,530.43"},{"v":493054.92,"d":"493,054.92"},{"v":296941.22,"d":"296,941.22"},{"v":348988.83,"d":"348,988.83"},{"v":148310.05000000002,"d":"148,310.05"},{"v":463147.74,"d":"463,147.74"},{"v":373710.78,"d":"373,710.78"},{"v":110337.62999999999,"d":"110,337.63"},{"v":144649.88999999998,"d":"144,649.89"},{"v":479350.92999999993,"d":"479,350.93"},{"v":131496.80000000002,"d":"131,496.80"},{"v":553052.1000000001,"d":"553,052.10"},{"v":109089.84999999999,"d":"109,089.85"},{"v":2990848.33,"d":"2,990,848.33"},{"v":255384.38,"d":"255,384.38"},{"$f":"SUM(C4:BC4)","v":{"v":27445094.55000001,"d":"27,445,094.55"}},{"$f":"SUM(C4:U4)","v":{"v":13869684.040000003,"d":"13,869,684.04"}},{"$f":"SUM(V4:AH4)","v":{"v":3711715.2199999997,"d":"3,711,715.22"}},{"$f":"SUM(AI4:BC4)","v":{"v":9863695.29,"d":"9,863,695.29"}}]
[null,"dont charges",{"v":400522.28,"d":"400,522.28"},{"v":92080.4,"d":"92,080.40"},{"v":154757,"d":"154,757.00"},{"v":261752.39,"d":"261,752.39"},{"v":1338052.51,"d":"1,338,052.51"},{"v":935184.34,"d":"935,184.34"},{"v":769485.28,"d":"769,485.28"},{"v":6187961.16,"d":"6,187,961.16"},{"v":659536.65,"d":"659,536.65"},{"v":63842.1,"d":"63,842.10"},{"v":2619574.71,"d":"2,619,574.71"},{"v":180098.44,"d":"180,098.44"},{"v":70563.95,"d":"70,563.95"},{"v":201370.96,"d":"201,370.96"},{"v":106819.08,"d":"106,819.08"},{"v":308316.2,"d":"308,316.20"},{"v":136888.04,"d":"136,888.04"},{"v":302980.36,"d":"302,980.36"},{"v":1322558.5,"d":"1,322,558.50"},{"v":109670.8,"d":"109,670.80"},{"v":512721.95,"d":"512,721.95"},{"v":554828.45,"d":"554,828.45"},{"v":100427.45,"d":"100,427.45"},{"v":65337.51,"d":"65,337.51"},{"v":327633.94,"d":"327,633.94"},{"v":439025.53,"d":"439,025.53"},{"v":207398.73,"d":"207,398.73"},{"v":232237.69,"d":"232,237.69"},{"v":588040.49,"d":"588,040.49"},{"v":863138.1,"d":"863,138.10"},{"v":126523.2,"d":"126,523.20"},{"v":82680.95,"d":"82,680.95"},{"v":763769.38,"d":"763,769.38"},{"v":567815.52,"d":"567,815.52"},{"v":413928.01,"d":"413,928.01"},{"v":88558.91,"d":"88,558.91"},{"v":819494.72,"d":"819,494.72"},{"v":300286.76,"d":"300,286.76"},{"v":349716.88,"d":"349,716.88"},{"v":536413.22,"d":"536,413.22"},{"v":309494.72,"d":"309,494.72"},{"v":377640.93,"d":"377,640.93"},{"v":167021.95,"d":"167,021.95"},{"v":786517.34,"d":"786,517.34"},{"v":380643.44,"d":"380,643.44"},{"v":120013.48,"d":"120,013.48"},{"v":149836.34,"d":"149,836.34"},{"v":529477.45,"d":"529,477.45"},{"v":145693.35,"d":"145,693.35"},{"v":619205.3,"d":"619,205.30"},{"v":115461.45,"d":"115,461.45"},{"v":3332982.07,"d":"3,332,982.07"},{"v":273304.08,"d":"273,304.08"},{"$f":"SUM(C5:BC5)","v":{"v":31469284.439999998,"d":"31,469,284.44"}},{"$f":"SUM(C5:U5)","v":{"v":16112344.349999998,"d":"16,112,344.35"}},{"$f":"SUM(V5:AH5)","v":{"v":4209664.79,"d":"4,209,664.79"}},{"$f":"SUM(AI5:BC5)","v":{"v":11147275.299999999,"d":"11,147,275.30"}}]
[null,"dont revenus",{"v":13759.85,"d":"13,759.85"},{"v":13593.35,"d":"13,593.35"},457.15,{"v":37323.65,"d":"37,323.65"},{"v":88349.2,"d":"88,349.20"},{"v":134852.91,"d":"134,852.91"},{"v":19712.45,"d":"19,712.45"},{"v":895515.76,"d":"895,515.76"},{"v":239507.65,"d":"239,507.65"},{"v":21957.3,"d":"21,957.30"},{"v":369544.13,"d":"369,544.13"},{"v":31616.2,"d":"31,616.20"},{"v":3077.95,"d":"3,077.95"},{"v":17182.47,"d":"17,182.47"},{"v":5187,"d":"5,187.00"},{"v":26872.09,"d":"26,872.09"},{"v":14596.65,"d":"14,596.65"},{"v":26017.7,"d":"26,017.70"},{"v":283536.85,"d":"283,536.85"},{"v":3709.9,"d":"3,709.90"},{"v":41731.35,"d":"41,731.35"},{"v":66046.45,"d":"66,046.45"},{"v":30251.05,"d":"30,251.05"},{"v":9765.1,"d":"9,765.10"},{"v":56795.35,"d":"56,795.35"},{"v":63148.1,"d":"63,148.10"},{"v":18935,"d":"18,935.00"},{"v":28092.4,"d":"28,092.40"},{"v":44684.21,"d":"44,684.21"},{"v":105050.41,"d":"105,050.41"},{"v":21247.4,"d":"21,247.40"},{"v":8492.85,"d":"8,492.85"},{"v":42404.1,"d":"42,404.10"},{"v":151258.48,"d":"151,258.48"},{"v":19176.8,"d":"19,176.80"},{"v":100,"d":"100.00"},{"v":42335.81,"d":"42,335.81"},{"v":41776.7,"d":"41,776.70"},{"v":41186.45,"d":"41,186.45"},{"v":43358.3,"d":"43,358.30"},{"v":12553.5,"d":"12,553.50"},{"v":28652.1,"d":"28,652.10"},{"v":18711.9,"d":"18,711.90"},{"v":323369.6,"d":"323,369.60"},{"v":6932.66,"d":"6,932.66"},{"v":9675.85,"d":"9,675.85"},{"v":5186.45,"d":"5,186.45"},{"v":50126.52,"d":"50,126.52"},{"v":14196.55,"d":"14,196.55"},{"v":66153.2,"d":"66,153.20"},{"v":6371.6,"d":"6,371.60"},{"v":342133.74,"d":"342,133.74"},{"v":17919.7,"d":"17,919.70"},{"v":4024189.8900000006,"d":"4,024,189.89"},{"v":2242660.3099999996,"d":"2,242,660.31"},{"v":497949.57000000007,"d":"497,949.57"},{"v":1283580.01,"d":"1,283,580.01"}]
[]
["1","Ordre et sécurité publics - Défense",{"$f":"C9-C10","v":{"v":26900.25,"d":"26,900.25"}},{"$f":"D9-D10","v":{"v":-4446.850000000002,"d":"-4,446.85"}},{"v":43788.299999999996,"d":"43,788.30"},{"v":992.1000000000058,"d":"992.10"},{"v":-13663.910000000033,"d":"-13,663.91"},{"v":86776.06,"d":"86,776.06"},{"v":-23362.429999999993,"d":"-23,362.43"},{"v":1994671.65,"d":"1,994,671.65"},{"v":38175.850000000006,"d":"38,175.85"},{"v":16106.2,"d":"16,106.20"},{"v":15467.800000000047,"d":"15,467.80"},{"v":15495.550000000003,"d":"15,495.55"},{"v":2674.2300000000005,"d":"2,674.23"},{"v":2335.2000000000007,"d":"2,335.20"},{"v":790.5999999999985,"d":"790.60"},{"v":-5803.700000000004,"d":"-5,803.70"},{"v":8826.189999999999,"d":"8,826.19"},-399.75,{"v":28601.690000000002,"d":"28,601.69"},{"v":12178.650000000001,"d":"12,178.65"},{"v":24795.050000000003,"d":"24,795.05"},{"v":18107.380000000005,"d":"18,107.38"},{"v":2401.5999999999995,"d":"2,401.60"},{"v":-495.34999999999945,"d":"-495.35"},{"v":-6618.25,"d":"-6,618.25"},{"v":10571,"d":"10,571.00"},{"v":-15721.150000000001,"d":"-15,721.15"},{"v":-6933.0999999999985,"d":"-6,933.10"},{"v":-1991.1699999999837,"d":"-1,991.17"},{"v":42501.05000000002,"d":"42,501.05"},{"v":-4007.699999999999,"d":"-4,007.70"},{"v":-8274.6,"d":"-8,274.60"},{"v":32917.600000000006,"d":"32,917.60"},{"v":-18242.190000000002,"d":"-18,242.19"},{"v":48317.25,"d":"48,317.25"},{"v":4930.3,"d":"4,930.30"},{"v":50187.29999999999,"d":"50,187.30"},{"v":-8782.199999999997,"d":"-8,782.20"},{"v":23900.83,"d":"23,900.83"},{"v":7832.5,"d":"7,832.50"},{"v":1228.4500000000044,"d":"1,228.45"},{"v":18417.51999999999,"d":"18,417.52"},{"v":10534.699999999999,"d":"10,534.70"},{"v":-4174.320000000007,"d":"-4,174.32"},{"v":-16466.880000000005,"d":"-16,466.88"},{"v":2702.7000000000007,"d":"2,702.70"},{"v":33460.35,"d":"33,460.35"},{"v":-1608.8999999999942,"d":"-1,608.90"},{"v":-10940.079999999994,"d":"-10,940.08"},{"v":33103.53,"d":"33,103.53"},{"v":9519.650000000001,"d":"9,519.65"},{"v":1124979.92,"d":"1,124,979.92"},{"v":-25096.399999999998,"d":"-25,096.40"},{"v":3617160.07,"d":"3,617,160.07"},{"v":2233925.0300000003,"d":"2,233,925.03"},{"v":66513.41000000005,"d":"66,513.41"},{"v":1316721.6300000001,"d":"1,316,721.63"}]
[null,"dont charges",{"v":78596.95,"d":"78,596.95"},{"v":16183.55,"d":"16,183.55"},{"v":68165.15,"d":"68,165.15"},{"v":124413.85,"d":"124,413.85"},{"v":293636.3,"d":"293,636.30"},{"v":373976.74,"d":"373,976.74"},{"v":196874.1,"d":"196,874.10"},{"v":4035627.25,"d":"4,035,627.25"},{"v":127788.05,"d":"127,788.05"},{"v":17301.4,"d":"17,301.40"},{"v":596548.55,"d":"596,548.55"},{"v":63240.75,"d":"63,240.75"},{"v":10462.03,"d":"10,462.03"},{"v":19285.3,"d":"19,285.30"},{"v":18069.3,"d":"18,069.30"},{"v":44274.95,"d":"44,274.95"},{"v":31725.39,"d":"31,725.39"},{"v":47457.55,"d":"47,457.55"},{"v":255803.54,"d":"255,803.54"},{"v":27080.7,"d":"27,080.70"},{"v":112532.8,"d":"112,532.80"},{"v":120737.96,"d":"120,737.96"},{"v":4168.15,"d":"4,168.15"},{"v":8091.3,"d":"8,091.30"},{"v":88967.35,"d":"88,967.35"},{"v":75835.55,"d":"75,835.55"},{"v":34839.42,"d":"34,839.42"},{"v":37968.15,"d":"37,968.15"},{"v":184008.63,"d":"184,008.63"},{"v":238139.7,"d":"238,139.70"},{"v":9503.45,"d":"9,503.45"},{"v":10482.4,"d":"10,482.40"},{"v":149932.35,"d":"149,932.35"},{"v":99363.26,"d":"99,363.26"},{"v":104443.55,"d":"104,443.55"},{"v":12151.25,"d":"12,151.25"},{"v":133390.65,"d":"133,390.65"},{"v":44933,"d":"44,933.00"},{"v":64023.33,"d":"64,023.33"},{"v":173920.2,"d":"173,920.20"},{"v":49859.37,"d":"49,859.37"},{"v":107461.4,"d":"107,461.40"},{"v":23398.35,"d":"23,398.35"},{"v":102599.68,"d":"102,599.68"},{"v":40009.92,"d":"40,009.92"},{"v":24859.05,"d":"24,859.05"},{"v":52451.5,"d":"52,451.50"},{"v":114584.05,"d":"114,584.05"},{"v":33259.12,"d":"33,259.12"},{"v":132309.03,"d":"132,309.03"},{"v":23214.15,"d":"23,214.15"},{"v":2247718.38,"d":"2,247,718.38"},{"v":30851.8,"d":"30,851.80"},{"v":11136519.650000002,"d":"11,136,519.65"},{"v":6419430.7,"d":"6,419,430.70"},{"v":952355.5599999999,"d":"952,355.56"},{"v":3764733.3899999997,"d":"3,764,733.39"}]
[null,"dont revenus",{"v":51696.7,"d":"51,696.70"},{"v":20630.4,"d":"20,630.40"},{"v":24376.85,"d":"24,376.85"},{"v":123421.75,"d":"123,421.75"},{"v":307300.21,"d":"307,300.21"},{"v":287200.68,"d":"287,200.68"},{"v":220236.53,"d":"220,236.53"},{"v":2040955.6,"d":"2,040,955.60"},{"v":89612.2,"d":"89,612.20"},{"v":1195.2,"d":"1,195.20"},{"v":581080.75,"d":"581,080.75"},{"v":47745.2,"d":"47,745.20"},{"v":7787.8,"d":"7,787.80"},{"v":16950.1,"d":"16,950.10"},{"v":17278.7,"d":"17,278.70"},{"v":50078.65,"d":"50,078.65"},{"v":22899.2,"d":"22,899.20"},{"v":47857.3,"d":"47,857.30"},{"v":227201.85,"d":"227,201.85"},{"v":14902.05,"d":"14,902.05"},{"v":87737.75,"d":"87,737.75"},{"v":102630.58,"d":"102,630.58"},{"v":1766.55,"d":"1,766.55"},{"v":8586.65,"d":"8,586.65"},{"v":95585.6,"d":"95,585.60"},{"v":65264.55,"d":"65,264.55"},{"v":50560.57,"d":"50,560.57"},{"v":44901.25,"d":"44,901.25"},{"v":185999.8,"d":"185,999.80"},{"v":195638.65,"d":"195,638.65"},{"v":13511.15,"d":"13,511.15"},{"v":18757,"d":"18,757.00"},{"v":117014.75,"d":"117,014.75"},{"v":117605.45,"d":"117,605.45"},{"v":56126.3,"d":"56,126.30"},{"v":7220.95,"d":"7,220.95"},{"v":83203.35,"d":"83,203.35"},{"v":53715.2,"d":"53,715.20"},{"v":40122.5,"d":"40,122.50"},{"v":166087.7,"d":"166,087.70"},{"v":48630.92,"d":"48,630.92"},{"v":89043.88,"d":"89,043.88"},{"v":12863.65,"d":"12,863.65"},{"v":106774,"d":"106,774.00"},{"v":56476.8,"d":"56,476.80"},{"v":22156.35,"d":"22,156.35"},{"v":18991.15,"d":"18,991.15"},{"v":116192.95,"d":"116,192.95"},{"v":44199.2,"d":"44,199.20"},{"v":99205.5,"d":"99,205.50"},{"v":13694.5,"d":"13,694.50"},{"v":1122738.46,"d":"1,122,738.46"},{"v":55948.2,"d":"55,948.20"},{"v":7519359.580000002,"d":"7,519,359.58"},{"v":4185505.670000001,"d":"4,185,505.67"},{"v":885842.15,"d":"885,842.15"},{"v":2448011.7600000002,"d":"2,448,011.76"}]
[]
[2,"Formation",{"$f":"C13-C14","v":{"v":1212290.8599999999,"d":"1,212,290.86"}},{"$f":"D13-D14","v":{"v":329798.64999999997,"d":"329,798.65"}},{"v":642346.3200000001,"d":"642,346.32"},{"v":586778.91,"d":"586,778.91"},{"v":4626017.7,"d":"4,626,017.70"},{"v":4366077.430000001,"d":"4,366,077.43"},{"v":3443468.33,"d":"3,443,468.33"},{"v":16449187.39,"d":"16,449,187.39"},{"v":1862499.76,"d":"1,862,499.76"},{"v":140899.30000000002,"d":"140,899.30"},{"v":9143787.370000001,"d":"9,143,787.37"},{"v":737545.3400000001,"d":"737,545.34"},{"v":139384.34,"d":"139,384.34"},{"v":554251.1,"d":"554,251.10"},{"v":445478.29999999993,"d":"445,478.30"},{"v":973384.4,"d":"973,384.40"},{"v":311006.56,"d":"311,006.56"},{"v":527678.1,"d":"527,678.10"},{"v":4260307.04,"d":"4,260,307.04"},{"v":363193.08,"d":"363,193.08"},{"v":1585180.39,"d":"1,585,180.39"},{"v":1900169.0099999998,"d":"1,900,169.01"},{"v":145136.65999999997,"d":"145,136.66"},{"v":182605.25,"d":"182,605.25"},{"v":666878.1900000001,"d":"666,878.19"},{"v":878680.95,"d":"878,680.95"},{"v":726807.7,"d":"726,807.70"},{"v":666368.33,"d":"666,368.33"},{"v":2673934.04,"d":"2,673,934.04"},{"v":3468644.54,"d":"3,468,644.54"},{"v":271906.27,"d":"271,906.27"},{"v":137494.65,"d":"137,494.65"},{"v":2390084.35,"d":"2,390,084.35"},{"v":1512385.44,"d":"1,512,385.44"},{"v":1658435.8499999999,"d":"1,658,435.85"},{"v":127471.42,"d":"127,471.42"},{"v":1711743.23,"d":"1,711,743.23"},{"v":797750.15,"d":"797,750.15"},{"v":893284.9,"d":"893,284.90"},{"v":1614355.56,"d":"1,614,355.56"},{"v":980297.69,"d":"980,297.69"},{"v":1353785.89,"d":"1,353,785.89"},{"v":359803.06999999995,"d":"359,803.07"},{"v":2997392.9499999997,"d":"2,997,392.95"},{"v":1020726.72,"d":"1,020,726.72"},{"v":237032.14,"d":"237,032.14"},{"v":439078.29,"d":"439,078.29"},{"v":2344553.41,"d":"2,344,553.41"},{"v":495653.82,"d":"495,653.82"},{"v":1385738.32,"d":"1,385,738.32"},{"v":208205.36,"d":"208,205.36"},{"v":7952657.33,"d":"7,952,657.33"},{"v":680909.1,"d":"680,909.10"},{"v":95580531.25,"d":"95,580,531.25"},{"v":50752187.20000002,"d":"50,752,187.20"},{"v":13666999.06,"d":"13,666,999.06"},{"v":31161344.990000002,"d":"31,161,344.99"}]
[null,"dont charges",{"v":1241073.39,"d":"1,241,073.39"},{"v":341024.8,"d":"341,024.80"},{"v":684189.42,"d":"684,189.42"},{"v":609316.4,"d":"609,316.40"},{"v":5089275,"d":"5,089,275.00"},{"v":4477440.48,"d":"4,477,440.48"},{"v":3468818.08,"d":"3,468,818.08"},{"v":17636051.37,"d":"17,636,051.37"},{"v":1906815.51,"d":"1,906,815.51"},{"v":141092.35,"d":"141,092.35"},{"v":9606352.97,"d":"9,606,352.97"},{"v":766894.54,"d":"766,894.54"},{"v":142196.99,"d":"142,196.99"},{"v":570634.1,"d":"570,634.10"},{"v":525222.95,"d":"525,222.95"},{"v":1030539.4,"d":"1,030,539.40"},{"v":341656.06,"d":"341,656.06"},{"v":717403.1,"d":"717,403.10"},{"v":4608618.53,"d":"4,608,618.53"},{"v":422041.33,"d":"422,041.33"},{"v":1679553.95,"d":"1,679,553.95"},{"v":2525529.82,"d":"2,525,529.82"},{"v":187729.86,"d":"187,729.86"},{"v":182829.25,"d":"182,829.25"},{"v":729845.89,"d":"729,845.89"},{"v":1206049.2,"d":"1,206,049.20"},{"v":866705.65,"d":"866,705.65"},{"v":676867.33,"d":"676,867.33"},{"v":2776229.29,"d":"2,776,229.29"},{"v":3557428.79,"d":"3,557,428.79"},{"v":290202.07,"d":"290,202.07"},{"v":137494.65,"d":"137,494.65"},{"v":2418661.9,"d":"2,418,661.90"},{"v":1602463.74,"d":"1,602,463.74"},{"v":1857587.4,"d":"1,857,587.40"},{"v":127538.42,"d":"127,538.42"},{"v":1738093.18,"d":"1,738,093.18"},{"v":882594.05,"d":"882,594.05"},{"v":895835.35,"d":"895,835.35"},{"v":1856319.36,"d":"1,856,319.36"},{"v":1125920.51,"d":"1,125,920.51"},{"v":1381401.49,"d":"1,381,401.49"},{"v":361862.72,"d":"361,862.72"},{"v":3066781.65,"d":"3,066,781.65"},{"v":1074309.17,"d":"1,074,309.17"},{"v":237369.14,"d":"237,369.14"},{"v":442293.69,"d":"442,293.69"},{"v":2466827.41,"d":"2,466,827.41"},{"v":711655.12,"d":"711,655.12"},{"v":1424054.47,"d":"1,424,054.47"},{"v":208429.36,"d":"208,429.36"},{"v":8518409.76,"d":"8,518,409.76"},{"v":781849.5,"d":"781,849.50"},{"v":102323379.91000003,"d":"102,323,379.91"},{"v":53904615.44000001,"d":"53,904,615.44"},{"v":15238507.08,"d":"15,238,507.08"},{"v":33180257.39,"d":"33,180,257.39"}]
[null,"dont revenus",{"v":28782.53,"d":"28,782.53"},{"v":11226.15,"d":"11,226.15"},{"v":41843.1,"d":"41,843.10"},{"v":22537.49,"d":"22,537.49"},{"v":463257.3,"d":"463,257.30"},{"v":111363.05,"d":"111,363.05"},{"v":25349.75,"d":"25,349.75"},{"v":1186863.98,"d":"1,186,863.98"},{"v":44315.75,"d":"44,315.75"},193.05,{"v":462565.6,"d":"462,565.60"},{"v":29349.2,"d":"29,349.20"},{"v":2812.65,"d":"2,812.65"},{"v":16383,"d":"16,383.00"},{"v":79744.65,"d":"79,744.65"},{"v":57155,"d":"57,155.00"},{"v":30649.5,"d":"30,649.50"},{"v":189725,"d":"189,725.00"},{"v":348311.49,"d":"348,311.49"},{"v":58848.25,"d":"58,848.25"},{"v":94373.56,"d":"94,373.56"},{"v":625360.81,"d":"625,360.81"},{"v":42593.2,"d":"42,593.20"},{"v":224,"d":"224.00"},{"v":62967.7,"d":"62,967.70"},{"v":327368.25,"d":"327,368.25"},{"v":139897.95,"d":"139,897.95"},{"v":10499,"d":"10,499.00"},{"v":102295.25,"d":"102,295.25"},{"v":88784.25,"d":"88,784.25"},{"v":18295.8,"d":"18,295.80"},{"v":0,"d":"0.00"},{"v":28577.55,"d":"28,577.55"},{"v":90078.3,"d":"90,078.30"},{"v":199151.55,"d":"199,151.55"},{"v":67,"d":"67.00"},{"v":26349.95,"d":"26,349.95"},{"v":84843.9,"d":"84,843.90"},{"v":2550.45,"d":"2,550.45"},{"v":241963.8,"d":"241,963.80"},{"v":145622.82,"d":"145,622.82"},{"v":27615.6,"d":"27,615.60"},{"v":2059.65,"d":"2,059.65"},{"v":69388.7,"d":"69,388.70"},{"v":53582.45,"d":"53,582.45"},{"v":337,"d":"337.00"},{"v":3215.4,"d":"3,215.40"},{"v":122274,"d":"122,274.00"},{"v":216001.3,"d":"216,001.30"},{"v":38316.15,"d":"38,316.15"},{"v":224,"d":"224.00"},{"v":565752.43,"d":"565,752.43"},{"v":100940.4,"d":"100,940.40"},{"v":6742848.660000002,"d":"6,742,848.66"},{"v":3152428.24,"d":"3,152,428.24"},{"v":1571508.02,"d":"1,571,508.02"},{"v":2018912.4,"d":"2,018,912.40"}]
[]
[3,"Culture - Sports - Loisirs - Eglises",{"$f":"C17-C18","v":{"v":21824,"d":"21,824.00"}},{"$f":"D17-D18","v":{"v":7238.0999999999985,"d":"7,238.10"}},{"v":5439,"d":"5,439.00"},{"v":8685.65,"d":"8,685.65"},{"v":129013.36,"d":"129,013.36"},{"v":152399.41,"d":"152,399.41"},{"v":283259.89,"d":"283,259.89"},{"v":4709971.33,"d":"4,709,971.33"},{"v":56087.94,"d":"56,087.94"},{"v":0,"d":"0.00"},{"v":670353.8099999999,"d":"670,353.81"},{"v":14160,"d":"14,160.00"},{"v":2315.8500000000004,"d":"2,315.85"},{"v":16708.2,"d":"16,708.20"},{"v":35149.75,"d":"35,149.75"},{"v":18911.05,"d":"18,911.05"},{"v":22789.8,"d":"22,789.80"},{"v":71678.79999999999,"d":"71,678.80"},{"v":82950.65,"d":"82,950.65"},{"v":25401.15,"d":"25,401.15"},{"v":322089,"d":"322,089.00"},{"v":361805.15,"d":"361,805.15"},{"v":3625.45,"d":"3,625.45"},{"v":13378,"d":"13,378.00"},{"v":124487.74999999999,"d":"124,487.75"},{"v":50559.24999999999,"d":"50,559.25"},{"v":44122.35,"d":"44,122.35"},{"v":33866.45,"d":"33,866.45"},{"v":207510.33000000002,"d":"207,510.33"},{"v":475587.55,"d":"475,587.55"},{"v":13519.15,"d":"13,519.15"},{"v":6752.45,"d":"6,752.45"},{"v":69018.45,"d":"69,018.45"},{"v":47327.97,"d":"47,327.97"},{"v":46844.95,"d":"46,844.95"},{"v":4200.2,"d":"4,200.20"},{"v":748695.88,"d":"748,695.88"},{"v":35555.25,"d":"35,555.25"},{"v":19740.3,"d":"19,740.30"},{"v":82099.8,"d":"82,099.80"},{"v":31710.639999999996,"d":"31,710.64"},{"v":30812.55,"d":"30,812.55"},{"v":15882.6,"d":"15,882.60"},{"v":207284.75,"d":"207,284.75"},{"v":43587.8,"d":"43,587.80"},{"v":4659.75,"d":"4,659.75"},{"v":125085.65,"d":"125,085.65"},{"v":120187.5,"d":"120,187.50"},{"v":13827.05,"d":"13,827.05"},{"v":138368.52,"d":"138,368.52"},{"v":4184.35,"d":"4,184.35"},{"v":3034546.78,"d":"3,034,546.78"},{"v":98232.37,"d":"98,232.37"},{"v":12913493.730000004,"d":"12,913,493.73"},{"v":6308936.59,"d":"6,308,936.59"},{"v":1682704.0299999998,"d":"1,682,704.03"},{"v":4921853.11,"d":"4,921,853.11"}]
[null,"dont charges",{"v":21824,"d":"21,824.00"},{"v":21688.1,"d":"21,688.10"},{"v":57977.2,"d":"57,977.20"},{"v":8685.65,"d":"8,685.65"},{"v":130013.36,"d":"130,013.36"},{"v":196052.76,"d":"196,052.76"},{"v":315309.89,"d":"315,309.89"},{"v":5654955.58,"d":"5,654,955.58"},{"v":66389.94,"d":"66,389.94"},{"v":0,"d":"0.00"},{"v":761298.6,"d":"761,298.60"},{"v":14160,"d":"14,160.00"},{"v":6179.85,"d":"6,179.85"},{"v":17130.2,"d":"17,130.20"},{"v":36142.75,"d":"36,142.75"},{"v":19321.05,"d":"19,321.05"},{"v":22789.8,"d":"22,789.80"},{"v":98391.15,"d":"98,391.15"},{"v":86010.65,"d":"86,010.65"},{"v":25401.15,"d":"25,401.15"},{"v":338198.25,"d":"338,198.25"},{"v":372314.75,"d":"372,314.75"},{"v":3625.45,"d":"3,625.45"},{"v":13378,"d":"13,378.00"},{"v":158672.05,"d":"158,672.05"},{"v":82457.9,"d":"82,457.90"},{"v":44122.35,"d":"44,122.35"},{"v":33866.45,"d":"33,866.45"},{"v":218807.63,"d":"218,807.63"},{"v":475587.55,"d":"475,587.55"},{"v":13519.15,"d":"13,519.15"},{"v":6752.45,"d":"6,752.45"},{"v":69018.45,"d":"69,018.45"},{"v":49802.97,"d":"49,802.97"},{"v":54604.95,"d":"54,604.95"},{"v":4680.2,"d":"4,680.20"},{"v":830970.88,"d":"830,970.88"},{"v":41287.25,"d":"41,287.25"},{"v":19740.3,"d":"19,740.30"},{"v":82299.8,"d":"82,299.80"},{"v":53831.45,"d":"53,831.45"},{"v":32306.55,"d":"32,306.55"},{"v":15882.6,"d":"15,882.60"},{"v":215090.15,"d":"215,090.15"},{"v":47517.8,"d":"47,517.80"},{"v":6269.75,"d":"6,269.75"},{"v":130311.65,"d":"130,311.65"},{"v":125362.5,"d":"125,362.50"},{"v":14027.05,"d":"14,027.05"},{"v":143676.52,"d":"143,676.52"},{"v":4184.35,"d":"4,184.35"},{"v":3604396.36,"d":"3,604,396.36"},{"v":119249.87,"d":"119,249.87"},{"v":14985535.060000002,"d":"14,985,535.06"},{"v":7534320.53,"d":"7,534,320.53"},{"v":1786703.13,"d":"1,786,703.13"},{"v":5664511.4,"d":"5,664,511.40"}]
[null,"dont revenus",{"v":0,"d":"0.00"},{"v":14450,"d":"14,450.00"},{"v":52538.2,"d":"52,538.20"},{"v":0,"d":"0.00"},{"v":1000,"d":"1,000.00"},{"v":43653.35,"d":"43,653.35"},{"v":32050,"d":"32,050.00"},{"v":944984.25,"d":"944,984.25"},{"v":10302,"d":"10,302.00"},{"v":0,"d":"0.00"},{"v":90944.79,"d":"90,944.79"},{"v":0,"d":"0.00"},{"v":3864,"d":"3,864.00"},{"v":422,"d":"422.00"},{"v":993,"d":"993.00"},{"v":410,"d":"410.00"},{"v":0,"d":"0.00"},{"v":26712.35,"d":"26,712.35"},{"v":3060,"d":"3,060.00"},{"v":0,"d":"0.00"},{"v":16109.25,"d":"16,109.25"},{"v":10509.6,"d":"10,509.60"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":34184.3,"d":"34,184.30"},{"v":31898.65,"d":"31,898.65"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":11297.3,"d":"11,297.30"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":2475,"d":"2,475.00"},{"v":7760,"d":"7,760.00"},{"v":480,"d":"480.00"},{"v":82275,"d":"82,275.00"},{"v":5732,"d":"5,732.00"},{"v":0,"d":"0.00"},{"v":200,"d":"200.00"},{"v":22120.81,"d":"22,120.81"},{"v":1494,"d":"1,494.00"},{"v":0,"d":"0.00"},{"v":7805.4,"d":"7,805.40"},{"v":3930,"d":"3,930.00"},{"v":1610,"d":"1,610.00"},{"v":5226,"d":"5,226.00"},{"v":5175,"d":"5,175.00"},{"v":200,"d":"200.00"},{"v":5308,"d":"5,308.00"},{"v":0,"d":"0.00"},{"v":569849.58,"d":"569,849.58"},{"v":21017.5,"d":"21,017.50"},{"v":2072041.33,"d":"2,072,041.33"},{"v":1225383.9400000002,"d":"1,225,383.94"},{"v":103999.1,"d":"103,999.10"},{"v":742658.2899999999,"d":"742,658.29"}]
[]
[4,"Santé",{"$f":"C21-C22","v":{"v":5476.04,"d":"5,476.04"}},{"$f":"D21-D22","v":{"v":3979.35,"d":"3,979.35"}},{"v":5583.73,"d":"5,583.73"},{"v":3237.5,"d":"3,237.50"},{"v":94627.84,"d":"94,627.84"},{"v":27828.05,"d":"27,828.05"},{"v":26698.72,"d":"26,698.72"},{"v":137292.01,"d":"137,292.01"},{"v":19467.87,"d":"19,467.87"},{"v":0,"d":"0.00"},{"v":46264.78,"d":"46,264.78"},{"v":3551.96,"d":"3,551.96"},{"v":10.5,"d":"10.50"},{"v":600,"d":"600.00"},{"v":8249.25,"d":"8,249.25"},{"v":142.3,"d":"142.30"},{"v":3843.99,"d":"3,843.99"},{"v":3836.1,"d":"3,836.10"},{"v":38170.91,"d":"38,170.91"},{"v":2408.76,"d":"2,408.76"},{"v":5901.78,"d":"5,901.78"},{"v":14787.17,"d":"14,787.17"},{"v":414.9,"d":"414.90"},{"v":724.4,"d":"724.40"},{"v":4402.4,"d":"4,402.40"},{"v":4608.2,"d":"4,608.20"},{"v":2701.45,"d":"2,701.45"},{"v":9307.23,"d":"9,307.23"},{"v":22430.43,"d":"22,430.43"},{"v":12863.4,"d":"12,863.40"},{"v":1336.18,"d":"1,336.18"},{"v":515.4,"d":"515.40"},{"v":11244.5,"d":"11,244.50"},{"v":7912.599999999999,"d":"7,912.60"},{"v":11500.45,"d":"11,500.45"},490.33,{"v":27809.66,"d":"27,809.66"},{"v":5298.1,"d":"5,298.10"},{"v":6670,"d":"6,670.00"},{"v":8123.69,"d":"8,123.69"},{"v":5652.15,"d":"5,652.15"},{"v":7489.2,"d":"7,489.20"},{"v":2489.93,"d":"2,489.93"},{"v":25273.6,"d":"25,273.60"},{"v":9099.34,"d":"9,099.34"},{"v":3715.11,"d":"3,715.11"},{"v":3871.51,"d":"3,871.51"},{"v":22194,"d":"22,194.00"},{"v":5896.7,"d":"5,896.70"},{"v":15054.92,"d":"15,054.92"},{"v":2151.58,"d":"2,151.58"},{"v":91286.32,"d":"91,286.32"},{"v":5347.5,"d":"5,347.50"},{"v":789833.79,"d":"789,833.79"},{"v":428860.9,"d":"428,860.90"},{"v":82401.69999999998,"d":"82,401.70"},{"v":278571.19,"d":"278,571.19"}]
[null,"dont charges",{"v":5476.04,"d":"5,476.04"},{"v":3979.35,"d":"3,979.35"},{"v":5891.73,"d":"5,891.73"},{"v":3237.5,"d":"3,237.50"},{"v":94775.94,"d":"94,775.94"},{"v":27828.05,"d":"27,828.05"},{"v":26698.72,"d":"26,698.72"},{"v":147133.51,"d":"147,133.51"},{"v":19957.32,"d":"19,957.32"},{"v":0,"d":"0.00"},{"v":46264.78,"d":"46,264.78"},{"v":3551.96,"d":"3,551.96"},{"v":10.5,"d":"10.50"},{"v":600,"d":"600.00"},{"v":8249.25,"d":"8,249.25"},{"v":142.3,"d":"142.30"},{"v":5059.99,"d":"5,059.99"},{"v":3836.1,"d":"3,836.10"},{"v":38170.91,"d":"38,170.91"},{"v":2408.76,"d":"2,408.76"},{"v":5901.78,"d":"5,901.78"},{"v":14787.17,"d":"14,787.17"},{"v":414.9,"d":"414.90"},{"v":724.4,"d":"724.40"},{"v":4402.4,"d":"4,402.40"},{"v":4608.2,"d":"4,608.20"},{"v":2701.45,"d":"2,701.45"},{"v":9307.23,"d":"9,307.23"},{"v":22430.43,"d":"22,430.43"},{"v":12863.4,"d":"12,863.40"},{"v":1336.18,"d":"1,336.18"},{"v":515.4,"d":"515.40"},{"v":11244.5,"d":"11,244.50"},{"v":8454.15,"d":"8,454.15"},{"v":11500.45,"d":"11,500.45"},490.33,{"v":27849.66,"d":"27,849.66"},{"v":5298.1,"d":"5,298.10"},{"v":6670,"d":"6,670.00"},{"v":8123.69,"d":"8,123.69"},{"v":5652.15,"d":"5,652.15"},{"v":7489.2,"d":"7,489.20"},{"v":2489.93,"d":"2,489.93"},{"v":25273.6,"d":"25,273.60"},{"v":9099.34,"d":"9,099.34"},{"v":3715.11,"d":"3,715.11"},{"v":3871.51,"d":"3,871.51"},{"v":22344,"d":"22,344.00"},{"v":5944.7,"d":"5,944.70"},{"v":15054.92,"d":"15,054.92"},{"v":2151.58,"d":"2,151.58"},{"v":93286.32,"d":"93,286.32"},{"v":5347.5,"d":"5,347.50"},{"v":804616.3899999999,"d":"804,616.39"},{"v":440863.94999999995,"d":"440,863.95"},{"v":82401.69999999998,"d":"82,401.70"},{"v":281350.74,"d":"281,350.74"}]
[null,"dont revenus",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":308,"d":"308.00"},{"v":0,"d":"0.00"},{"v":148.1,"d":"148.10"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":9841.5,"d":"9,841.50"},489.45,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":1216,"d":"1,216.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},541.55,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":40,"d":"40.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":150,"d":"150.00"},{"v":48,"d":"48.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":2000,"d":"2,000.00"},{"v":0,"d":"0.00"},{"v":14782.6,"d":"14,782.60"},{"v":12003.050000000001,"d":"12,003.05"},{"v":0,"d":"0.00"},{"v":2779.55,"d":"2,779.55"}]
[]
[5,"Prévoyance sociale",{"$f":"C25-C26","v":{"v":756178.0499999999,"d":"756,178.05"}},{"$f":"D25-D26","v":{"v":198605.75,"d":"198,605.75"}},{"v":367622.08,"d":"367,622.08"},{"v":279704.60000000003,"d":"279,704.60"},{"v":2819293.0599999996,"d":"2,819,293.06"},{"v":2456722.43,"d":"2,456,722.43"},{"v":1963671.48,"d":"1,963,671.48"},{"v":9777395.010000002,"d":"9,777,395.01"},{"v":1014081.5099999999,"d":"1,014,081.51"},{"v":112408.95,"d":"112,408.95"},{"v":5470906.74,"d":"5,470,906.74"},{"v":436440.64999999997,"d":"436,440.65"},{"v":95512.2,"d":"95,512.20"},{"v":338940.2,"d":"338,940.20"},{"v":261830.40000000002,"d":"261,830.40"},{"v":523146.89999999997,"d":"523,146.90"},{"v":205291.8,"d":"205,291.80"},{"v":333202.16000000003,"d":"333,202.16"},{"v":2548629.2600000002,"d":"2,548,629.26"},{"v":218743.6,"d":"218,743.60"},{"v":897612.6300000001,"d":"897,612.63"},{"v":1156404.51,"d":"1,156,404.51"},{"v":69567.25,"d":"69,567.25"},{"v":105809.9,"d":"105,809.90"},{"v":362683.5,"d":"362,683.50"},{"v":501467.35,"d":"501,467.35"},{"v":428214.2,"d":"428,214.20"},{"v":361973.2,"d":"361,973.20"},{"v":1476039.8199999998,"d":"1,476,039.82"},{"v":1898835.9,"d":"1,898,835.90"},{"v":169392.85,"d":"169,392.85"},{"v":89306.55,"d":"89,306.55"},{"v":1326036.96,"d":"1,326,036.96"},{"v":738214.7500000001,"d":"738,214.75"},{"v":980198.4500000001,"d":"980,198.45"},{"v":131779.69999999998,"d":"131,779.70"},{"v":1062938.91,"d":"1,062,938.91"},{"v":473268.94999999995,"d":"473,268.95"},{"v":436494.15,"d":"436,494.15"},{"v":1001047.25,"d":"1,001,047.25"},{"v":396425.1,"d":"396,425.10"},{"v":803431.6499999999,"d":"803,431.65"},{"v":233971.75,"d":"233,971.75"},{"v":2198665.45,"d":"2,198,665.45"},{"v":549736.85,"d":"549,736.85"},{"v":134000.6,"d":"134,000.60"},{"v":222755.5,"d":"222,755.50"},{"v":1338033.5,"d":"1,338,033.50"},{"v":295124.44999999995,"d":"295,124.45"},{"v":841916.3200000001,"d":"841,916.32"},{"v":112320.75,"d":"112,320.75"},{"v":4989949.569999998,"d":"4,989,949.57"},{"v":432284.75,"d":"432,284.75"},{"v":56394229.85000002,"d":"56,394,229.85"},{"v":29959583.23,"d":"29,959,583.23"},{"v":7736051.260000001,"d":"7,736,051.26"},{"v":18698595.36,"d":"18,698,595.36"}]
[null,"dont charges",{"v":829374.6,"d":"829,374.60"},{"v":200292.75,"d":"200,292.75"},{"v":426048.78,"d":"426,048.78"},{"v":323508.2,"d":"323,508.20"},{"v":3482952.26,"d":"3,482,952.26"},{"v":3929125.08,"d":"3,929,125.08"},{"v":2758537.13,"d":"2,758,537.13"},{"v":22381762.53,"d":"22,381,762.53"},{"v":1596599.65,"d":"1,596,599.65"},{"v":150631.15,"d":"150,631.15"},{"v":5831342.49,"d":"5,831,342.49"},{"v":443500.8,"d":"443,500.80"},{"v":96908.2,"d":"96,908.20"},{"v":341023.2,"d":"341,023.20"},{"v":268681.2,"d":"268,681.20"},{"v":527216.95,"d":"527,216.95"},{"v":213627,"d":"213,627.00"},{"v":665423.51,"d":"665,423.51"},{"v":3130803.2,"d":"3,130,803.20"},{"v":220684.95,"d":"220,684.95"},{"v":1762866.08,"d":"1,762,866.08"},{"v":2396627.79,"d":"2,396,627.79"},{"v":73002.25,"d":"73,002.25"},{"v":108097.9,"d":"108,097.90"},{"v":404298.45,"d":"404,298.45"},{"v":510357,"d":"510,357.00"},{"v":446513.55,"d":"446,513.55"},{"v":364651.2,"d":"364,651.20"},{"v":1747397.97,"d":"1,747,397.97"},{"v":2411276.4,"d":"2,411,276.40"},{"v":176610.7,"d":"176,610.70"},{"v":94192.3,"d":"94,192.30"},{"v":2095588.81,"d":"2,095,588.81"},{"v":1310465.82,"d":"1,310,465.82"},{"v":1014705.65,"d":"1,014,705.65"},{"v":133277.65,"d":"133,277.65"},{"v":1485130.93,"d":"1,485,130.93"},{"v":1391793.97,"d":"1,391,793.97"},{"v":459136,"d":"459,136.00"},{"v":1780960.95,"d":"1,780,960.95"},{"v":433054.75,"d":"433,054.75"},{"v":1241718.2,"d":"1,241,718.20"},{"v":259443.05,"d":"259,443.05"},{"v":2250580.95,"d":"2,250,580.95"},{"v":579884.1,"d":"579,884.10"},{"v":135646.35,"d":"135,646.35"},{"v":258455.45,"d":"258,455.45"},{"v":1658365.62,"d":"1,658,365.62"},{"v":313235.35,"d":"313,235.35"},{"v":1647332.11,"d":"1,647,332.11"},{"v":113893.9,"d":"113,893.90"},{"v":13618537.87,"d":"13,618,537.87"},{"v":549747.35,"d":"549,747.35"},{"v":91044890.05,"d":"91,044,890.05"},{"v":47597358.68000001,"d":"47,597,358.68"},{"v":10716576.540000001,"d":"10,716,576.54"},{"v":32730954.83,"d":"32,730,954.83"}]
[null,"dont revenus",{"v":73196.55,"d":"73,196.55"},{"v":1687,"d":"1,687.00"},{"v":58426.7,"d":"58,426.70"},{"v":43803.6,"d":"43,803.60"},{"v":663659.2,"d":"663,659.20"},{"v":1472402.65,"d":"1,472,402.65"},{"v":794865.65,"d":"794,865.65"},{"v":12604367.52,"d":"12,604,367.52"},{"v":582518.14,"d":"582,518.14"},{"v":38222.2,"d":"38,222.20"},{"v":360435.75,"d":"360,435.75"},{"v":7060.15,"d":"7,060.15"},{"v":1396,"d":"1,396.00"},{"v":2083,"d":"2,083.00"},{"v":6850.8,"d":"6,850.80"},{"v":4070.05,"d":"4,070.05"},{"v":8335.2,"d":"8,335.20"},{"v":332221.35,"d":"332,221.35"},{"v":582173.94,"d":"582,173.94"},{"v":1941.35,"d":"1,941.35"},{"v":865253.45,"d":"865,253.45"},{"v":1240223.28,"d":"1,240,223.28"},{"v":3435,"d":"3,435.00"},{"v":2288,"d":"2,288.00"},{"v":41614.95,"d":"41,614.95"},{"v":8889.65,"d":"8,889.65"},{"v":18299.35,"d":"18,299.35"},{"v":2678,"d":"2,678.00"},{"v":271358.15,"d":"271,358.15"},{"v":512440.5,"d":"512,440.50"},{"v":7217.85,"d":"7,217.85"},{"v":4885.75,"d":"4,885.75"},{"v":769551.85,"d":"769,551.85"},{"v":572251.07,"d":"572,251.07"},{"v":34507.2,"d":"34,507.20"},{"v":1497.95,"d":"1,497.95"},{"v":422192.02,"d":"422,192.02"},{"v":918525.02,"d":"918,525.02"},{"v":22641.85,"d":"22,641.85"},{"v":779913.7,"d":"779,913.70"},{"v":36629.65,"d":"36,629.65"},{"v":438286.55,"d":"438,286.55"},{"v":25471.3,"d":"25,471.30"},{"v":51915.5,"d":"51,915.50"},{"v":30147.25,"d":"30,147.25"},{"v":1645.75,"d":"1,645.75"},{"v":35699.95,"d":"35,699.95"},{"v":320332.12,"d":"320,332.12"},{"v":18110.9,"d":"18,110.90"},{"v":805415.79,"d":"805,415.79"},{"v":1573.15,"d":"1,573.15"},{"v":8628588.3,"d":"8,628,588.30"},{"v":117462.6,"d":"117,462.60"},{"v":34650660.2,"d":"34,650,660.20"},{"v":17637775.450000003,"d":"17,637,775.45"},{"v":2980525.2800000003,"d":"2,980,525.28"},{"v":14032359.47,"d":"14,032,359.47"}]
[]
[6,"Traffic - Transports - Télécommunications",{"$f":"C29-C30","v":{"v":515947.65,"d":"515,947.65"}},{"$f":"D29-D30","v":{"v":42552.5,"d":"42,552.50"}},{"v":27321.6,"d":"27,321.60"},{"v":36996.90000000001,"d":"36,996.90"},{"v":516695.81000000006,"d":"516,695.81"},{"v":659322.56,"d":"659,322.56"},{"v":381081.44999999995,"d":"381,081.45"},{"v":4627432.029999999,"d":"4,627,432.03"},{"v":250431.91999999998,"d":"250,431.92"},{"v":8139.799999999996,"d":"8,139.80"},{"v":1367932.23,"d":"1,367,932.23"},{"v":24148.549999999996,"d":"24,148.55"},{"v":4682.4,"d":"4,682.40"},{"v":86398.04999999999,"d":"86,398.05"},{"v":126081.1,"d":"126,081.10"},{"v":36868.85,"d":"36,868.85"},{"v":28467.899999999998,"d":"28,467.90"},{"v":136987.55,"d":"136,987.55"},{"v":724909.36,"d":"724,909.36"},{"v":50349.35,"d":"50,349.35"},{"v":306116.23,"d":"306,116.23"},{"v":318746.68000000005,"d":"318,746.68"},{"v":18313.35,"d":"18,313.35"},{"v":-740.7000000000007,"d":"-740.70"},{"v":203058.36999999997,"d":"203,058.37"},{"v":75210.25,"d":"75,210.25"},{"v":164985.84999999998,"d":"164,985.85"},{"v":146432.5,"d":"146,432.50"},{"v":596450.93,"d":"596,450.93"},{"v":782864.88,"d":"782,864.88"},{"v":21834.5,"d":"21,834.50"},{"v":40358.2,"d":"40,358.20"},{"v":189123.65999999997,"d":"189,123.66"},{"v":297103,"d":"297,103.00"},{"v":266393.72,"d":"266,393.72"},{"v":26168.46,"d":"26,168.46"},{"v":577170.0700000001,"d":"577,170.07"},{"v":191160.85,"d":"191,160.85"},{"v":141719.69999999998,"d":"141,719.70"},{"v":191813.75,"d":"191,813.75"},{"v":169589.39,"d":"169,589.39"},{"v":160188.55,"d":"160,188.55"},{"v":402003.25,"d":"402,003.25"},{"v":525019.91,"d":"525,019.91"},{"v":176386.78000000003,"d":"176,386.78"},{"v":11286.8,"d":"11,286.80"},{"v":87175.3,"d":"87,175.30"},{"v":532371.0499999999,"d":"532,371.05"},{"v":60835.75,"d":"60,835.75"},{"v":494303.61,"d":"494,303.61"},{"v":1454.9500000000007,"d":"1,454.95"},{"v":2735368.2800000003,"d":"2,735,368.28"},{"v":143709.35,"d":"143,709.35"},{"v":19706724.780000005,"d":"19,706,724.78"},{"v":9602398.21,"d":"9,602,398.21"},{"v":2723980.39,"d":"2,723,980.39"},{"v":7380346.18,"d":"7,380,346.18"}]
[null,"dont charges",{"v":592033.05,"d":"592,033.05"},{"v":115276.35,"d":"115,276.35"},{"v":47715.1,"d":"47,715.10"},{"v":78958.6,"d":"78,958.60"},{"v":741513.16,"d":"741,513.16"},{"v":968953.41,"d":"968,953.41"},{"v":738693.2,"d":"738,693.20"},{"v":6922362.68,"d":"6,922,362.68"},{"v":496023.37,"d":"496,023.37"},{"v":39850.95,"d":"39,850.95"},{"v":1980129.54,"d":"1,980,129.54"},{"v":77531.9,"d":"77,531.90"},{"v":11659.5,"d":"11,659.50"},{"v":155276.9,"d":"155,276.90"},{"v":159484.1,"d":"159,484.10"},{"v":61519.85,"d":"61,519.85"},{"v":53154.31,"d":"53,154.31"},{"v":208483.55,"d":"208,483.55"},{"v":924060.96,"d":"924,060.96"},{"v":67046.5,"d":"67,046.50"},{"v":347960.88,"d":"347,960.88"},{"v":409870.58,"d":"409,870.58"},{"v":20285.1,"d":"20,285.10"},{"v":27084.7,"d":"27,084.70"},{"v":273527.72,"d":"273,527.72"},{"v":329591.05,"d":"329,591.05"},{"v":275989.05,"d":"275,989.05"},{"v":227553.8,"d":"227,553.80"},{"v":720340.68,"d":"720,340.68"},{"v":980152.48,"d":"980,152.48"},{"v":73298.3,"d":"73,298.30"},{"v":63592.2,"d":"63,592.20"},{"v":311831.86,"d":"311,831.86"},{"v":361347,"d":"361,347.00"},{"v":308571.12,"d":"308,571.12"},{"v":32947.46,"d":"32,947.46"},{"v":635779.76,"d":"635,779.76"},{"v":277448,"d":"277,448.00"},{"v":177909.8,"d":"177,909.80"},{"v":753367.05,"d":"753,367.05"},{"v":246599.19,"d":"246,599.19"},{"v":296323.75,"d":"296,323.75"},{"v":427060.75,"d":"427,060.75"},{"v":679330.76,"d":"679,330.76"},{"v":224616.23,"d":"224,616.23"},{"v":21781.8,"d":"21,781.80"},{"v":107337.3,"d":"107,337.30"},{"v":693615.7,"d":"693,615.70"},{"v":81413.75,"d":"81,413.75"},{"v":610690.58,"d":"610,690.58"},{"v":32773.25,"d":"32,773.25"},{"v":3142959.49,"d":"3,142,959.49"},{"v":172083.2,"d":"172,083.20"},{"v":27784761.32000001,"d":"27,784,761.32"},{"v":14372680.48,"d":"14,372,680.48"},{"v":3816293.04,"d":"3,816,293.04"},{"v":9595787.8,"d":"9,595,787.80"}]
[null,"dont revenus",{"v":76085.4,"d":"76,085.40"},{"v":72723.85,"d":"72,723.85"},{"v":20393.5,"d":"20,393.50"},{"v":41961.7,"d":"41,961.70"},{"v":224817.35,"d":"224,817.35"},{"v":309630.85,"d":"309,630.85"},{"v":357611.75,"d":"357,611.75"},{"v":2294930.65,"d":"2,294,930.65"},{"v":245591.45,"d":"245,591.45"},{"v":31711.15,"d":"31,711.15"},{"v":612197.31,"d":"612,197.31"},{"v":53383.35,"d":"53,383.35"},{"v":6977.1,"d":"6,977.10"},{"v":68878.85,"d":"68,878.85"},{"v":33403,"d":"33,403.00"},{"v":24651,"d":"24,651.00"},{"v":24686.41,"d":"24,686.41"},{"v":71496,"d":"71,496.00"},{"v":199151.6,"d":"199,151.60"},{"v":16697.15,"d":"16,697.15"},{"v":41844.65,"d":"41,844.65"},{"v":91123.9,"d":"91,123.90"},{"v":1971.75,"d":"1,971.75"},{"v":27825.4,"d":"27,825.40"},{"v":70469.35,"d":"70,469.35"},{"v":254380.8,"d":"254,380.80"},{"v":111003.2,"d":"111,003.20"},{"v":81121.3,"d":"81,121.30"},{"v":123889.75,"d":"123,889.75"},{"v":197287.6,"d":"197,287.60"},{"v":51463.8,"d":"51,463.80"},{"v":23234,"d":"23,234.00"},{"v":122708.2,"d":"122,708.20"},{"v":64244,"d":"64,244.00"},{"v":42177.4,"d":"42,177.40"},{"v":6779,"d":"6,779.00"},{"v":58609.69,"d":"58,609.69"},{"v":86287.15,"d":"86,287.15"},{"v":36190.1,"d":"36,190.10"},{"v":561553.3,"d":"561,553.30"},{"v":77009.8,"d":"77,009.80"},{"v":136135.2,"d":"136,135.20"},{"v":25057.5,"d":"25,057.50"},{"v":154310.85,"d":"154,310.85"},{"v":48229.45,"d":"48,229.45"},{"v":10495,"d":"10,495.00"},{"v":20162,"d":"20,162.00"},{"v":161244.65,"d":"161,244.65"},{"v":20578,"d":"20,578.00"},{"v":116386.97,"d":"116,386.97"},{"v":31318.3,"d":"31,318.30"},{"v":407591.21,"d":"407,591.21"},{"v":28373.85,"d":"28,373.85"},{"v":8078036.539999999,"d":"8,078,036.54"},{"v":4770282.269999999,"d":"4,770,282.27"},{"v":1092312.65,"d":"1,092,312.65"},{"v":2215441.62,"d":"2,215,441.62"}]
[]
[7,"Protection de l'environnement - Aménagement du territoire",{"$f":"C33-C34","v":{"v":-240238.62000000005,"d":"-240,238.62"}},{"$f":"D33-D34","v":{"v":-14096.709999999992,"d":"-14,096.71"}},{"v":10391.76999999999,"d":"10,391.77"},{"v":-4010.9499999999825,"d":"-4,010.95"},{"v":-433133.0900000001,"d":"-433,133.09"},{"v":-161684.67999999993,"d":"-161,684.68"},{"v":-59647.78000000003,"d":"-59,647.78"},{"v":-311887.22000000067,"d":"-311,887.22"},{"v":-80072.70999999996,"d":"-80,072.71"},{"v":2353.9000000000015,"d":"2,353.90"},{"v":-174520.16999999993,"d":"-174,520.17"},{"v":9105.149999999994,"d":"9,105.15"},{"v":-9661.86,"d":"-9,661.86"},{"v":-16124.910000000003,"d":"-16,124.91"},{"v":-146222.22,"d":"-146,222.22"},{"v":-113710.18,"d":"-113,710.18"},{"v":-8012.549999999988,"d":"-8,012.55"},{"v":66806.98000000001,"d":"66,806.98"},{"v":-279078.07000000007,"d":"-279,078.07"},{"v":-6857.350000000006,"d":"-6,857.35"},{"v":-85727.04999999993,"d":"-85,727.05"},{"v":-152151.33999999997,"d":"-152,151.34"},{"v":18609.949999999997,"d":"18,609.95"},{"v":-14561.089999999997,"d":"-14,561.09"},{"v":12182.72000000003,"d":"12,182.72"},{"v":-35840.19999999995,"d":"-35,840.20"},{"v":53612.20000000001,"d":"53,612.20"},{"v":1341.1900000000023,"d":"1,341.19"},{"v":-107874.42000000016,"d":"-107,874.42"},{"v":-193982.8999999999,"d":"-193,982.90"},{"v":-4538.25,"d":"-4,538.25"},{"v":4593.050000000003,"d":"4,593.05"},{"v":-40300,"d":"-40,300.00"},{"v":105735.84999999998,"d":"105,735.85"},{"v":-35250.47999999998,"d":"-35,250.48"},{"v":-13.880000000004657,"d":"-13.88"},{"v":71045.67000000004,"d":"71,045.67"},{"v":-23405.95000000001,"d":"-23,405.95"},{"v":18588.559999999998,"d":"18,588.56"},{"v":43258.32999999996,"d":"43,258.33"},{"v":-39524.17999999999,"d":"-39,524.18"},{"v":-97723.38,"d":"-97,723.38"},{"v":-14048.469999999972,"d":"-14,048.47"},{"v":-132833.50000000012,"d":"-132,833.50"},{"v":-26973.20000000001,"d":"-26,973.20"},{"v":-16925.699999999997,"d":"-16,925.70"},{"v":-29513.04999999999,"d":"-29,513.05"},{"v":21633.350000000093,"d":"21,633.35"},{"v":-116028.4,"d":"-116,028.40"},{"v":30939.219999999972,"d":"30,939.22"},{"v":3282.6100000000006,"d":"3,282.61"},{"v":101661.1000000001,"d":"101,661.10"},{"v":-38399.29999999999,"d":"-38,399.30"},{"v":-2689432.210000001,"d":"-2,689,432.21"},{"v":-1963443.9200000009,"d":"-1,963,443.92"},{"v":-511193.48999999993,"d":"-511,193.49"},{"v":-214794.8,"d":"-214,794.80"}]
[null,"dont charges",{"v":402978.18,"d":"402,978.18"},{"v":176477.19,"d":"176,477.19"},{"v":162516.62,"d":"162,516.62"},{"v":201459.45,"d":"201,459.45"},{"v":1271921.23,"d":"1,271,921.23"},{"v":1127251.34,"d":"1,127,251.34"},{"v":1318667.77,"d":"1,318,667.77"},{"v":10183309.69,"d":"10,183,309.69"},{"v":610016.14,"d":"610,016.14"},{"v":43666.25,"d":"43,666.25"},{"v":3221540.67,"d":"3,221,540.67"},{"v":190227.07,"d":"190,227.07"},{"v":30045.14,"d":"30,045.14"},{"v":156926.15,"d":"156,926.15"},{"v":142442.08,"d":"142,442.08"},{"v":267827.42,"d":"267,827.42"},{"v":153680.35,"d":"153,680.35"},{"v":231808.42,"d":"231,808.42"},{"v":745442.33,"d":"745,442.33"},{"v":181796.3,"d":"181,796.30"},{"v":683278.3,"d":"683,278.30"},{"v":817613.48,"d":"817,613.48"},{"v":86379.7,"d":"86,379.70"},{"v":99302.61,"d":"99,302.61"},{"v":435185.39,"d":"435,185.39"},{"v":407049.28,"d":"407,049.28"},{"v":462684.19,"d":"462,684.19"},{"v":263336.3,"d":"263,336.30"},{"v":1159039.19,"d":"1,159,039.19"},{"v":1576822.1,"d":"1,576,822.10"},{"v":169395.64,"d":"169,395.64"},{"v":120992.25,"d":"120,992.25"},{"v":912529.9,"d":"912,529.90"},{"v":814717.9,"d":"814,717.90"},{"v":551743.17,"d":"551,743.17"},{"v":74709.62,"d":"74,709.62"},{"v":855196.39,"d":"855,196.39"},{"v":341095.95,"d":"341,095.95"},{"v":374013.4,"d":"374,013.40"},{"v":701272.33,"d":"701,272.33"},{"v":344803.2,"d":"344,803.20"},{"v":445656.77,"d":"445,656.77"},{"v":269873.33,"d":"269,873.33"},{"v":1048193.1,"d":"1,048,193.10"},{"v":350052.25,"d":"350,052.25"},{"v":90096.39,"d":"90,096.39"},{"v":195715.25,"d":"195,715.25"},{"v":757144.55,"d":"757,144.55"},{"v":168584.85,"d":"168,584.85"},{"v":718761.48,"d":"718,761.48"},{"v":76759.41,"d":"76,759.41"},{"v":3693570.92,"d":"3,693,570.92"},{"v":247550.8,"d":"247,550.80"},{"v":40133119.17999999,"d":"40,133,119.18"},{"v":20638203.490000002,"d":"20,638,203.49"},{"v":6462874.7299999995,"d":"6,462,874.73"},{"v":13032040.96,"d":"13,032,040.96"}]
[null,"dont revenus",{"v":643216.8,"d":"643,216.80"},{"v":190573.9,"d":"190,573.90"},{"v":152124.85,"d":"152,124.85"},{"v":205470.4,"d":"205,470.40"},{"v":1705054.32,"d":"1,705,054.32"},{"v":1288936.02,"d":"1,288,936.02"},{"v":1378315.55,"d":"1,378,315.55"},{"v":10495196.91,"d":"10,495,196.91"},{"v":690088.85,"d":"690,088.85"},{"v":41312.35,"d":"41,312.35"},{"v":3396060.84,"d":"3,396,060.84"},{"v":181121.92,"d":"181,121.92"},{"v":39707,"d":"39,707.00"},{"v":173051.06,"d":"173,051.06"},{"v":288664.3,"d":"288,664.30"},{"v":381537.6,"d":"381,537.60"},{"v":161692.9,"d":"161,692.90"},{"v":165001.44,"d":"165,001.44"},{"v":1024520.4,"d":"1,024,520.40"},{"v":188653.65,"d":"188,653.65"},{"v":769005.35,"d":"769,005.35"},{"v":969764.82,"d":"969,764.82"},{"v":67769.75,"d":"67,769.75"},{"v":113863.7,"d":"113,863.70"},{"v":423002.67,"d":"423,002.67"},{"v":442889.48,"d":"442,889.48"},{"v":409071.99,"d":"409,071.99"},{"v":261995.11,"d":"261,995.11"},{"v":1266913.61,"d":"1,266,913.61"},{"v":1770805,"d":"1,770,805.00"},{"v":173933.89,"d":"173,933.89"},{"v":116399.2,"d":"116,399.20"},{"v":952829.9,"d":"952,829.90"},{"v":708982.05,"d":"708,982.05"},{"v":586993.65,"d":"586,993.65"},{"v":74723.5,"d":"74,723.50"},{"v":784150.72,"d":"784,150.72"},{"v":364501.9,"d":"364,501.90"},{"v":355424.84,"d":"355,424.84"},{"v":658014,"d":"658,014.00"},{"v":384327.38,"d":"384,327.38"},{"v":543380.15,"d":"543,380.15"},{"v":283921.8,"d":"283,921.80"},{"v":1181026.6,"d":"1,181,026.60"},{"v":377025.45,"d":"377,025.45"},{"v":107022.09,"d":"107,022.09"},{"v":225228.3,"d":"225,228.30"},{"v":735511.2,"d":"735,511.20"},{"v":284613.25,"d":"284,613.25"},{"v":687822.26,"d":"687,822.26"},{"v":73476.8,"d":"73,476.80"},{"v":3591909.82,"d":"3,591,909.82"},{"v":285950.1,"d":"285,950.10"},{"v":42822551.39,"d":"42,822,551.39"},{"v":22601647.41,"d":"22,601,647.41"},{"v":6974068.22,"d":"6,974,068.22"},{"v":13246835.760000002,"d":"13,246,835.76"}]
[]
[8,"Economie publique",{"$f":"C37-C38","v":{"v":3640.8500000000004,"d":"3,640.85"}},{"$f":"D37-D38","v":{"v":1752.2,"d":"1,752.20"}},{"v":3363.8,"d":"3,363.80"},{"v":-2256.16,"d":"-2,256.16"},{"v":-105956.19000000006,"d":"-105,956.19"},{"v":-162537.19999999995,"d":"-162,537.20"},{"v":-6591.679999999993,"d":"-6,591.68"},{"v":-287348.25,"d":"-287,348.25"},{"v":-28060.860000000102,"d":"-28,060.86"},{"v":2105.75,"d":"2,105.75"},{"v":48604.619999999995,"d":"48,604.62"},{"v":24124.15000000001,"d":"24,124.15"},{"v":-40711.799999999996,"d":"-40,711.80"},{"v":-15959.199999999997,"d":"-15,959.20"},{"v":-16152.9,"d":"-16,152.90"},{"v":-44076.95000000001,"d":"-44,076.95"},{"v":3418.449999999999,"d":"3,418.45"},{"v":-471.0499999999993,"d":"-471.05"},{"v":-16933.149999999994,"d":"-16,933.15"},{"v":-30340.04999999993,"d":"-30,340.05"},{"v":22698.51,"d":"22,698.51"},{"v":20250.540000000037,"d":"20,250.54"},{"v":10864.75,"d":"10,864.75"},{"v":-17610.96000000002,"d":"-17,610.96"},{"v":-31871.409999999974,"d":"-31,871.41"},{"v":-23206.009999999995,"d":"-23,206.01"},{"v":2390.399999999994,"d":"2,390.40"},{"v":-72258.8500000001,"d":"-72,258.85"},{"v":82061.68000000005,"d":"82,061.68"},{"v":-16147.199999999953,"d":"-16,147.20"},{"v":-1984.8499999999913,"d":"-1,984.85"},{"v":-12756.329999999987,"d":"-12,756.33"},{"v":-16217.700000000012,"d":"-16,217.70"},{"v":-62877.69999999995,"d":"-62,877.70"},{"v":-50174.3,"d":"-50,174.30"},{"v":-17203.93,"d":"-17,203.93"},{"v":133528.44999999998,"d":"133,528.45"},{"v":-60232.130000000005,"d":"-60,232.13"},{"v":10744.539999999999,"d":"10,744.54"},{"v":121991.4,"d":"121,991.40"},{"v":23248.159999999974,"d":"23,248.16"},{"v":-26488.26999999999,"d":"-26,488.27"},{"v":-7123.149999999994,"d":"-7,123.15"},{"v":31877.619999999995,"d":"31,877.62"},{"v":7051.500000000015,"d":"7,051.50"},{"v":18019.969999999994,"d":"18,019.97"},{"v":8253.700000000004,"d":"8,253.70"},{"v":121300.54000000001,"d":"121,300.54"},{"v":25231.04,"d":"25,231.04"},{"v":-163747.65,"d":"-163,747.65"},{"v":-7379.57,"d":"-7,379.57"},{"v":348298.42,"d":"348,298.42"},{"v":-62083,"d":"-62,083.00"},{"v":-331937.40999999986,"d":"-331,937.41"},{"v":-640045.5700000002,"d":"-640,045.57"},{"v":-67909.77999999987,"d":"-67,909.78"},{"v":376017.94,"d":"376,017.94"}]
[null,"dont charges",{"v":18191.45,"d":"18,191.45"},{"v":1770.2,"d":"1,770.20"},{"v":7522.35,"d":"7,522.35"},{"v":25607.45,"d":"25,607.45"},{"v":923102.82,"d":"923,102.82"},{"v":565728.28,"d":"565,728.28"},{"v":348379.77,"d":"348,379.77"},{"v":24509229.13,"d":"24,509,229.13"},{"v":1585275.4,"d":"1,585,275.40"},{"v":4182.55,"d":"4,182.55"},{"v":317483.77,"d":"317,483.77"},{"v":73425.85,"d":"73,425.85"},{"v":412.8,"d":"412.80"},{"v":18546,"d":"18,546.00"},{"v":2304.65,"d":"2,304.65"},{"v":176262,"d":"176,262.00"},{"v":8285.8,"d":"8,285.80"},{"v":21352.9,"d":"21,352.90"},{"v":75295.85,"d":"75,295.85"},{"v":690806.8,"d":"690,806.80"},{"v":24558.66,"d":"24,558.66"},{"v":977561.75,"d":"977,561.75"},{"v":195647.45,"d":"195,647.45"},{"v":297500.24,"d":"297,500.24"},{"v":522170.92,"d":"522,170.92"},{"v":95191.35,"d":"95,191.35"},{"v":209731.36,"d":"209,731.36"},{"v":1370143.71,"d":"1,370,143.71"},{"v":885610.68,"d":"885,610.68"},{"v":913765.05,"d":"913,765.05"},{"v":74994.58,"d":"74,994.58"},{"v":76243.57,"d":"76,243.57"},{"v":197705.96,"d":"197,705.96"},{"v":670289.05,"d":"670,289.05"},{"v":74818.7,"d":"74,818.70"},{"v":57455.37,"d":"57,455.37"},{"v":310968.35,"d":"310,968.35"},{"v":231678.64,"d":"231,678.64"},{"v":16730.3,"d":"16,730.30"},{"v":346892.25,"d":"346,892.25"},{"v":319226.68,"d":"319,226.68"},{"v":240575.66,"d":"240,575.66"},{"v":88336.1,"d":"88,336.10"},{"v":184682.43,"d":"184,682.43"},{"v":134878.2,"d":"134,878.20"},{"v":83443.37,"d":"83,443.37"},{"v":46341.05,"d":"46,341.05"},{"v":143905.54,"d":"143,905.54"},{"v":40291.69,"d":"40,291.69"},{"v":83151.5,"d":"83,151.50"},{"v":44981.03,"d":"44,981.03"},{"v":386182.62,"d":"386,182.62"},{"v":134252.3,"d":"134,252.30"},{"v":38853071.929999985,"d":"38,853,071.93"},{"v":28682359.02,"d":"28,682,359.02"},{"v":6333926.12,"d":"6,333,926.12"},{"v":3836786.79,"d":"3,836,786.79"}]
[null,"dont revenus",{"v":14550.6,"d":"14,550.60"},{"v":18,"d":"18.00"},{"v":4158.55,"d":"4,158.55"},{"v":27863.61,"d":"27,863.61"},{"v":1029059.01,"d":"1,029,059.01"},{"v":728265.48,"d":"728,265.48"},{"v":354971.45,"d":"354,971.45"},{"v":24796577.38,"d":"24,796,577.38"},{"v":1613336.26,"d":"1,613,336.26"},{"v":2076.8,"d":"2,076.80"},{"v":268879.15,"d":"268,879.15"},{"v":49301.7,"d":"49,301.70"},{"v":41124.6,"d":"41,124.60"},{"v":34505.2,"d":"34,505.20"},{"v":18457.55,"d":"18,457.55"},{"v":220338.95,"d":"220,338.95"},{"v":4867.35,"d":"4,867.35"},{"v":21823.95,"d":"21,823.95"},{"v":92229,"d":"92,229.00"},{"v":721146.85,"d":"721,146.85"},{"v":1860.15,"d":"1,860.15"},{"v":957311.21,"d":"957,311.21"},{"v":184782.7,"d":"184,782.70"},{"v":315111.2,"d":"315,111.20"},{"v":554042.33,"d":"554,042.33"},{"v":118397.36,"d":"118,397.36"},{"v":207340.96,"d":"207,340.96"},{"v":1442402.56,"d":"1,442,402.56"},{"v":803549,"d":"803,549.00"},{"v":929912.25,"d":"929,912.25"},{"v":76979.43,"d":"76,979.43"},{"v":88999.9,"d":"88,999.90"},{"v":213923.66,"d":"213,923.66"},{"v":733166.75,"d":"733,166.75"},{"v":124993,"d":"124,993.00"},{"v":74659.3,"d":"74,659.30"},{"v":177439.9,"d":"177,439.90"},{"v":291910.77,"d":"291,910.77"},{"v":5985.76,"d":"5,985.76"},{"v":224900.85,"d":"224,900.85"},{"v":295978.52,"d":"295,978.52"},{"v":267063.93,"d":"267,063.93"},{"v":95459.25,"d":"95,459.25"},{"v":152804.81,"d":"152,804.81"},{"v":127826.7,"d":"127,826.70"},{"v":65423.4,"d":"65,423.40"},{"v":38087.35,"d":"38,087.35"},{"v":22605,"d":"22,605.00"},{"v":15060.65,"d":"15,060.65"},{"v":246899.15,"d":"246,899.15"},{"v":52360.6,"d":"52,360.60"},{"v":37884.2,"d":"37,884.20"},{"v":196335.3,"d":"196,335.30"},{"v":39185009.339999996,"d":"39,185,009.34"},{"v":29322404.59,"d":"29,322,404.59"},{"v":6401835.9,"d":"6,401,835.90"},{"v":3460768.8500000006,"d":"3,460,768.85"}]
[]
[9,"Finances - Impôts",{"$f":"C41-C42","v":{"v":-2694796.66,"d":"-2,694,796.66"}},{"$f":"D41-D42","v":{"v":-827237.57,"d":"-827,237.57"}},{"v":-1230835.17,"d":"-1,230,835.17"},{"v":-1156210.95,"d":"-1,156,210.95"},{"v":-8685565.2,"d":"-8,685,565.20"},{"v":-8868571.700000001,"d":"-8,868,571.70"},{"v":-6791870.78,"d":"-6,791,870.78"},{"v":-44478832.53,"d":"-44,478,832.53"},{"v":-3551287.42,"d":"-3,551,287.42"},{"v":-259979.78,"d":"-259,979.78"},{"v":-18838827.759999998,"d":"-18,838,827.76"},{"v":-1319321.79,"d":"-1,319,321.79"},{"v":-252231.05,"d":"-252,231.05"},{"v":-1151337.1300000001,"d":"-1,151,337.13"},{"v":-803764.99,"d":"-803,764.99"},{"v":-1933064.1999999997,"d":"-1,933,064.20"},{"v":-706972.24,"d":"-706,972.24"},{"v":-1264474.45,"d":"-1,264,474.45"},{"v":-8435576.79,"d":"-8,435,576.79"},{"v":-767324.23,"d":"-767,324.23"},{"v":-3728654.82,"d":"-3,728,654.82"},{"v":-7644621.09,"d":"-7,644,621.09"},{"v":-327940.04,"d":"-327,940.04"},{"v":-324681.86,"d":"-324,681.86"},{"v":-1491444.8900000001,"d":"-1,491,444.89"},{"v":-1837928.22,"d":"-1,837,928.22"},{"v":-1401303.05,"d":"-1,401,303.05"},{"v":-1466781,"d":"-1,466,781.00"},{"v":-6599128.22,"d":"-6,599,128.22"},{"v":-7473142.26,"d":"-7,473,142.26"},{"v":-570377.99,"d":"-570,377.99"},{"v":-332177.47,"d":"-332,177.47"},{"v":-4683273.100000001,"d":"-4,683,273.10"},{"v":-3011292.17,"d":"-3,011,292.17"},{"v":-3315427.33,"d":"-3,315,427.33"},{"v":-379992.56000000006,"d":"-379,992.56"},{"v":-5160278.08,"d":"-5,160,278.08"},{"v":-1866776.8199999998,"d":"-1,866,776.82"},{"v":-1859673.4100000001,"d":"-1,859,673.41"},{"v":-3563577.2,"d":"-3,563,577.20"},{"v":-1918119.72,"d":"-1,918,119.72"},{"v":-2598902.54,"d":"-2,598,902.54"},{"v":-1264639.15,"d":"-1,264,639.15"},{"v":-6311654.2,"d":"-6,311,654.20"},{"v":-2127795.66,"d":"-2,127,795.66"},{"v":-534648.6,"d":"-534,648.60"},{"v":-1108506.19,"d":"-1,108,506.19"},{"v":-5018808.81,"d":"-5,018,808.81"},{"v":-1061975.18,"d":"-1,061,975.18"},{"v":-3380782.86,"d":"-3,380,782.86"},{"v":-427918.30000000005,"d":"-427,918.30"},{"v":-23369596.05,"d":"-23,369,596.05"},{"v":-1539488.68,"d":"-1,539,488.68"},{"v":-221719389.91000003,"d":"-221,719,389.91"},{"v":-113250758.16,"d":"-113,250,758.16"},{"v":-33965505.14,"d":"-33,965,505.14"},{"v":-74503126.61,"d":"-74,503,126.61"}]
[null,"dont charges",{"v":775676.99,"d":"775,676.99"},{"v":55703.9,"d":"55,703.90"},{"v":125870.87,"d":"125,870.87"},{"v":284887.95,"d":"284,887.95"},{"v":1922525.9,"d":"1,922,525.90"},{"v":1587165.19,"d":"1,587,165.19"},{"v":996075.96,"d":"996,075.96"},{"v":8776992.84,"d":"8,776,992.84"},{"v":104238.63,"d":"104,238.63"},{"v":111909.34,"d":"111,909.34"},{"v":875670.64,"d":"875,670.64"},{"v":211757.81,"d":"211,757.81"},{"v":10176.32,"d":"10,176.32"},{"v":80755.48,"d":"80,755.48"},{"v":88937.06,"d":"88,937.06"},{"v":390370.35,"d":"390,370.35"},{"v":37751.31,"d":"37,751.31"},{"v":122480.58,"d":"122,480.58"},{"v":2064722.08,"d":"2,064,722.08"},{"v":100262.48,"d":"100,262.48"},{"v":195159.6,"d":"195,159.60"},{"v":2646663.08,"d":"2,646,663.08"},{"v":23883.63,"d":"23,883.63"},{"v":75366.88,"d":"75,366.88"},{"v":838675.58,"d":"838,675.58"},{"v":344385.78,"d":"344,385.78"},{"v":132620.4,"d":"132,620.40"},{"v":498502.7,"d":"498,502.70"},{"v":520030.78,"d":"520,030.78"},{"v":555578.91,"d":"555,578.91"},{"v":213816.53,"d":"213,816.53"},{"v":114016.88,"d":"114,016.88"},{"v":1221628.72,"d":"1,221,628.72"},{"v":296182.16,"d":"296,182.16"},{"v":228067.83,"d":"228,067.83"},{"v":46866.03,"d":"46,866.03"},{"v":2868701.55,"d":"2,868,701.55"},{"v":261542.46,"d":"261,542.46"},{"v":402869.48,"d":"402,869.48"},{"v":1022378.8,"d":"1,022,378.80"},{"v":204974.16,"d":"204,974.16"},{"v":335580.41,"d":"335,580.41"},{"v":1042085.25,"d":"1,042,085.25"},{"v":801493.58,"d":"801,493.58"},{"v":117273.36,"d":"117,273.36"},{"v":18551.76,"d":"18,551.76"},{"v":106032.81,"d":"106,032.81"},{"v":563407.78,"d":"563,407.78"},{"v":229180.95,"d":"229,180.95"},{"v":583993.19,"d":"583,993.19"},{"v":14504.35,"d":"14,504.35"},{"v":7408689.18,"d":"7,408,689.18"},{"v":92526.26,"d":"92,526.26"},{"v":42749162.50000001,"d":"42,749,162.50"},{"v":18623669.200000003,"d":"18,623,669.20"},{"v":6258963.230000001,"d":"6,258,963.23"},{"v":17866530.069999997,"d":"17,866,530.07"}]
[null,"dont revenus",{"v":3470473.65,"d":"3,470,473.65"},{"v":882941.47,"d":"882,941.47"},{"v":1356706.04,"d":"1,356,706.04"},{"v":1441098.9,"d":"1,441,098.90"},{"v":10608091.1,"d":"10,608,091.10"},{"v":10455736.89,"d":"10,455,736.89"},{"v":7787946.74,"d":"7,787,946.74"},{"v":53255825.37,"d":"53,255,825.37"},{"v":3655526.05,"d":"3,655,526.05"},{"v":371889.12,"d":"371,889.12"},{"v":19714498.4,"d":"19,714,498.40"},{"v":1531079.6,"d":"1,531,079.60"},{"v":262407.37,"d":"262,407.37"},{"v":1232092.61,"d":"1,232,092.61"},{"v":892702.05,"d":"892,702.05"},{"v":2323434.55,"d":"2,323,434.55"},{"v":744723.55,"d":"744,723.55"},{"v":1386955.03,"d":"1,386,955.03"},{"v":10500298.87,"d":"10,500,298.87"},{"v":867586.71,"d":"867,586.71"},{"v":3923814.42,"d":"3,923,814.42"},{"v":10291284.17,"d":"10,291,284.17"},{"v":351823.67,"d":"351,823.67"},{"v":400048.74,"d":"400,048.74"},{"v":2330120.47,"d":"2,330,120.47"},{"v":2182314,"d":"2,182,314.00"},{"v":1533923.45,"d":"1,533,923.45"},{"v":1965283.7,"d":"1,965,283.70"},{"v":7119159,"d":"7,119,159.00"},{"v":8028721.17,"d":"8,028,721.17"},{"v":784194.52,"d":"784,194.52"},{"v":446194.35,"d":"446,194.35"},{"v":5904901.82,"d":"5,904,901.82"},{"v":3307474.33,"d":"3,307,474.33"},{"v":3543495.16,"d":"3,543,495.16"},{"v":426858.59,"d":"426,858.59"},{"v":8028979.63,"d":"8,028,979.63"},{"v":2128319.28,"d":"2,128,319.28"},{"v":2262542.89,"d":"2,262,542.89"},{"v":4585956,"d":"4,585,956.00"},{"v":2123093.88,"d":"2,123,093.88"},{"v":2934482.95,"d":"2,934,482.95"},{"v":2306724.4,"d":"2,306,724.40"},{"v":7113147.78,"d":"7,113,147.78"},{"v":2245069.02,"d":"2,245,069.02"},{"v":553200.36,"d":"553,200.36"},{"v":1214539,"d":"1,214,539.00"},{"v":5582216.59,"d":"5,582,216.59"},{"v":1291156.13,"d":"1,291,156.13"},{"v":3964776.05,"d":"3,964,776.05"},{"v":442422.65,"d":"442,422.65"},{"v":30778285.23,"d":"30,778,285.23"},{"v":1632014.94,"d":"1,632,014.94"},{"v":264468552.40999994,"d":"264,468,552.41"},{"v":131874427.35999998,"d":"131,874,427.36"},{"v":40224468.370000005,"d":"40,224,468.37"},{"v":92369656.68,"d":"92,369,656.68"}]
[]
[null,"Récapitulation générale",{"$f":"C4+C8+C12+C16+C20+C24+C28+C32+C36+C40","v":{"v":-6015.1500000003725,"d":"-6,015.15"}},{"$f":"D4+D8+D12+D16+D20+D24+D28+D32+D36+D40","v":{"v":-183367.53000000003,"d":"-183,367.53"}},{"v":29321.28000000026,"d":"29,321.28"},{"v":-21653.659999999916,"d":"-21,653.66"},{"v":197032.69000000134,"d":"197,032.69"},{"v":-643336.21,"d":"-643,336.21"},{"v":-33519.96999999974,"d":"-33,519.97"},{"v":-2089673.1799999923,"d":"-2,089,673.18"},{"v":1352.859999999404,"d":"1,352.86"},{"v":63918.92000000001,"d":"63,918.92"},{"v":0,"d":"0.00"},{"v":93731.79999999981,"d":"93,731.80"},{"v":9460.810000000056,"d":"9,460.81"},{"v":0,"d":"0.00"},{"v":13071.369999999995,"d":"13,071.37"},{"v":-262757.41999999946,"d":"-262,757.42"},{"v":-9048.709999999963,"d":"-9,048.71"},{"v":151807.1000000001,"d":"151,807.10"},{"v":-8997.449999999255,"d":"-8,997.45"},{"v":-26286.139999999898,"d":"-26,286.14"},{"v":-178997.6799999997,"d":"-178,997.68"},{"v":-3517719.99,"d":"-3,517,719.99"},{"v":11170.270000000019,"d":"11,170.27"},{"v":0,"d":"0.00"},{"v":114596.96999999974,"d":"114,596.97"},{"v":0,"d":"0.00"},{"v":194273.6799999997,"d":"194,273.68"},{"v":-122538.76000000024,"d":"-122,538.76"},{"v":-1107210.2999999998,"d":"-1,107,210.30"},{"v":-243887.3499999987,"d":"-243,887.35"},{"v":2355.960000000079,"d":"2,355.96"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":32824.59000000078,"d":"32,824.59"},{"v":5589.77000000095,"d":"5,589.77"},{"v":-13711.050000000047,"d":"-13,711.05"},{"v":0,"d":"0.00"},{"v":-197653.73999999976,"d":"-197,653.74"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":-52551.100000000326,"d":"-52,551.10"},{"v":0,"d":"0.00"},{"v":-112815.41999999969,"d":"-112,815.42"},{"v":0,"d":"0.00"},{"v":9064.03000000026,"d":"9,064.03"},{"v":-29819.600000000093,"d":"-29,819.60"},{"v":-73689.05000000005,"d":"-73,689.05"},{"v":-40793.4299999997,"d":"-40,793.43"},{"v":-160878.04999999993,"d":"-160,878.05"},{"v":-52053.96999999974,"d":"-52,053.97"},{"v":14911.229999999923,"d":"14,911.23"},{"v":0,"d":"0.00"},{"v":-49199.929999999935,"d":"-49,199.93"},{"v":-8293691.50999999,"d":"-8,293,691.51"},{"v":-2698672.4499999434,"d":"-2,698,672.45"},{"v":-4874243.339999996,"d":"-4,874,243.34"},{"v":-720775.7199999988,"d":"-720,775.72"}]
[null,"dont charges",{"$f":"C5+C9+C13+C17+C21+C25+C29+C33+C37+C41","v":{"v":4365746.93,"d":"4,365,746.93"}},{"$f":"D5+D9+D13+D17+D21+D25+D29+D33+D37+D41","v":{"v":1024476.59,"d":"1,024,476.59"}},{"v":1740654.2200000002,"d":"1,740,654.22"},{"v":1921827.44,"d":"1,921,827.44"},{"v":15287768.480000002,"d":"15,287,768.48"},{"v":14188705.669999998,"d":"14,188,705.67"},{"v":10937539.899999999,"d":"10,937,539.90"},{"v":106435385.74,"d":"106,435,385.74"},{"v":7172640.659999999,"d":"7,172,640.66"},{"v":572476.09,"d":"572,476.09"},{"v":25856206.720000003,"d":"25,856,206.72"},{"v":2024389.12,"d":"2,024,389.12"},{"v":378615.27999999997,"d":"378,615.28"},{"v":1561548.2899999998,"d":"1,561,548.29"},{"v":1356352.4200000002,"d":"1,356,352.42"},{"v":2825790.47,"d":"2,825,790.47"},{"v":1004618.05,"d":"1,004,618.05"},{"v":2419617.22,"d":"2,419,617.22"},{"v":13251486.550000003,"d":"13,251,486.55"},{"v":1847199.7700000003,"d":"1,847,199.77"},{"v":5662732.25,"d":"5,662,732.25"},{"v":10836534.83,"d":"10,836,534.83"},{"v":695563.9400000001,"d":"695,563.94"},{"v":877712.7899999999,"d":"877,712.79"},{"v":3783379.69,"d":"3,783,379.69"},{"v":3494550.84,"d":"3,494,550.84"},{"v":2683306.15,"d":"2,683,306.15"},{"v":3714434.56,"d":"3,714,434.56"},{"v":8821935.77,"d":"8,821,935.77"},{"v":11584752.48,"d":"11,584,752.48"},{"v":1149199.8,"d":"1,149,199.80"},{"v":706963.05,"d":"706,963.05"},{"v":8151911.830000001,"d":"8,151,911.83"},{"v":5780901.57,"d":"5,780,901.57"},{"v":4619970.830000001,"d":"4,619,970.83"},{"v":578675.2400000001,"d":"578,675.24"},{"v":9705576.069999998,"d":"9,705,576.07"},{"v":3777958.18,"d":"3,777,958.18"},{"v":2766644.84,"d":"2,766,644.84"},{"v":7261947.649999999,"d":"7,261,947.65"},{"v":3093416.1800000006,"d":"3,093,416.18"},{"v":4466154.359999999,"d":"4,466,154.36"},{"v":2657454.0300000003,"d":"2,657,454.03"},{"v":9160543.239999998,"d":"9,160,543.24"},{"v":2958283.81,"d":"2,958,283.81"},{"v":741746.2000000001,"d":"741,746.20"},{"v":1492646.5500000003,"d":"1,492,646.55"},{"v":7075034.600000001,"d":"7,075,034.60"},{"v":1743285.93,"d":"1,743,285.93"},{"v":5978229.1,"d":"5,978,229.10"},{"v":636352.83,"d":"636,352.83"},{"v":46046732.97,"d":"46,046,732.97"},{"v":2406762.6599999997,"d":"2,406,762.66"},{"v":401284340.43,"d":"401,284,340.43"},{"v":214325845.84000003,"d":"214,325,845.84"},{"v":55858265.919999994,"d":"55,858,265.92"},{"v":131100228.67,"d":"131,100,228.67"}]
[null,"dont revenus",{"$f":"C6+C10+C14+C18+C22+C26+C30+C34+C38+C42","v":{"v":4371762.08,"d":"4,371,762.08"}},{"$f":"D6+D10+D14+D18+D22+D26+D30+D34+D38+D42","v":{"v":1207844.12,"d":"1,207,844.12"}},{"v":1711332.94,"d":"1,711,332.94"},{"v":1943481.0999999999,"d":"1,943,481.10"},{"v":15090735.79,"d":"15,090,735.79"},{"v":14832041.88,"d":"14,832,041.88"},{"v":10971059.870000001,"d":"10,971,059.87"},{"v":108525058.91999999,"d":"108,525,058.92"},{"v":7171287.8,"d":"7,171,287.80"},{"v":508557.17,"d":"508,557.17"},{"v":25856206.72,"d":"25,856,206.72"},{"v":1930657.32,"d":"1,930,657.32"},{"v":369154.47,"d":"369,154.47"},{"v":1561548.29,"d":"1,561,548.29"},{"v":1343281.05,"d":"1,343,281.05"},{"v":3088547.8899999997,"d":"3,088,547.89"},{"v":1013666.76,"d":"1,013,666.76"},{"v":2267810.12,"d":"2,267,810.12"},{"v":13260484,"d":"13,260,484.00"},{"v":1873485.91,"d":"1,873,485.91"},{"v":5841729.93,"d":"5,841,729.93"},{"v":14354254.82,"d":"14,354,254.82"},{"v":684393.6699999999,"d":"684,393.67"},{"v":877712.79,"d":"877,712.79"},{"v":3668782.72,"d":"3,668,782.72"},{"v":3494550.84,"d":"3,494,550.84"},{"v":2489032.4699999997,"d":"2,489,032.47"},{"v":3836973.3200000003,"d":"3,836,973.32"},{"v":9929146.07,"d":"9,929,146.07"},{"v":11828639.83,"d":"11,828,639.83"},{"v":1146843.84,"d":"1,146,843.84"},{"v":706963.0499999999,"d":"706,963.05"},{"v":8151911.83,"d":"8,151,911.83"},{"v":5748076.98,"d":"5,748,076.98"},{"v":4614381.0600000005,"d":"4,614,381.06"},{"v":592386.29,"d":"592,386.29"},{"v":9705576.07,"d":"9,705,576.07"},{"v":3975611.92,"d":"3,975,611.92"},{"v":2766644.8400000003,"d":"2,766,644.84"},{"v":7261947.65,"d":"7,261,947.65"},{"v":3145967.28,"d":"3,145,967.28"},{"v":4466154.36,"d":"4,466,154.36"},{"v":2770269.4499999997,"d":"2,770,269.45"},{"v":9160543.24,"d":"9,160,543.24"},{"v":2949219.7800000003,"d":"2,949,219.78"},{"v":771565.7999999999,"d":"771,565.80"},{"v":1566335.6,"d":"1,566,335.60"},{"v":7115828.029999999,"d":"7,115,828.03"},{"v":1904163.98,"d":"1,904,163.98"},{"v":6030283.07,"d":"6,030,283.07"},{"v":621441.6000000001,"d":"621,441.60"},{"v":46046732.97,"d":"46,046,732.97"},{"v":2455962.59,"d":"2,455,962.59"},{"v":409578031.93999994,"d":"409,578,031.94"},{"v":217024518.29,"d":"217,024,518.29"},{"v":60732509.260000005,"d":"60,732,509.26"},{"v":131821004.39000002,"d":"131,821,004.39"}]

{"sheet":"4.12 Fonctionnelle par commune","index":16,"n_rows":49,"n_cols":3,"rows_kept":49,"hidden":true}
["Comptes de résultats par fonction 2020 par commune"]
[]
[]
[null,"Boécourt"]
[]
[null,null,"CHF"]
[0,"Administration générale",{"$f":"C8-C9","v":{"v":386762.43000000005,"d":"386,762.43"}}]
[null,"dont charges",{"$f":"HLOOKUP($B$4,'4.11 Comptes 2020 fonctionnelle'!$C$3:$BC$47,3,0)","v":{"v":400522.28,"d":"400,522.28"}}]
[null,"dont revenus",{"$f":"HLOOKUP($B$4,'4.11 Comptes 2020 fonctionnelle'!$C$3:$BC$47,4,0)","v":{"v":13759.85,"d":"13,759.85"}}]
[]
["1","Ordre et sécurité publics - Défense",{"$f":"C12-C13","v":{"v":26900.25,"d":"26,900.25"}}]
[null,"dont charges",{"$f":"HLOOKUP($B$4,'4.11 Comptes 2020 fonctionnelle'!$C$3:$BC$47,7,0)","v":{"v":78596.95,"d":"78,596.95"}}]
[null,"dont revenus",{"$f":"HLOOKUP($B$4,'4.11 Comptes 2020 fonctionnelle'!$C$3:$BC$47,8,0)","v":{"v":51696.7,"d":"51,696.70"}}]
[]
[2,"Formation",{"$f":"C16-C17","v":{"v":1212290.8599999999,"d":"1,212,290.86"}}]
[null,"dont charges",{"$f":"HLOOKUP($B$4,'4.11 Comptes 2020 fonctionnelle'!$C$3:$BC$47,11,0)","v":{"v":1241073.39,"d":"1,241,073.39"}}]
[null,"dont revenus",{"$f":"HLOOKUP($B$4,'4.11 Comptes 2020 fonctionnelle'!$C$3:$BC$47,12,0)","v":{"v":28782.53,"d":"28,782.53"}}]
[]
[3,"Culture - Sports - Loisirs - Eglises",{"$f":"C20-C21","v":{"v":21824,"d":"21,824.00"}}]
[null,"dont charges",{"$f":"HLOOKUP($B$4,'4.11 Comptes 2020 fonctionnelle'!$C$3:$BC$47,15,0)","v":{"v":21824,"d":"21,824.00"}}]
[null,"dont revenus",{"$f":"HLOOKUP($B$4,'4.11 Comptes 2020 fonctionnelle'!$C$3:$BC$47,16,0)","v":{"v":0,"d":"0.00"}}]
[]
[4,"Santé",{"$f":"C24-C25","v":{"v":5476.04,"d":"5,476.04"}}]
[null,"dont charges",{"$f":"HLOOKUP($B$4,'4.11 Comptes 2020 fonctionnelle'!$C$3:$BC$47,19,0)","v":{"v":5476.04,"d":"5,476.04"}}]
[null,"dont revenus",{"$f":"HLOOKUP($B$4,'4.11 Comptes 2020 fonctionnelle'!$C$3:$BC$47,20,0)","v":{"v":0,"d":"0.00"}}]
[]
[5,"Prévoyance sociale",{"$f":"C28-C29","v":{"v":756178.0499999999,"d":"756,178.05"}}]
[null,"dont charges",{"$f":"HLOOKUP($B$4,'4.11 Comptes 2020 fonctionnelle'!$C$3:$BC$47,23,0)","v":{"v":829374.6,"d":"829,374.60"}}]
[null,"dont revenus",{"$f":"HLOOKUP($B$4,'4.11 Comptes 2020 fonctionnelle'!$C$3:$BC$47,24,0)","v":{"v":73196.55,"d":"73,196.55"}}]
[]
[6,"Traffic - Transports - Télécommunications",{"$f":"C32-C33","v":{"v":515947.65,"d":"515,947.65"}}]
[null,"dont charges",{"$f":"HLOOKUP($B$4,'4.11 Comptes 2020 fonctionnelle'!$C$3:$BC$47,27,0)","v":{"v":592033.05,"d":"592,033.05"}}]
[null,"dont revenus",{"$f":"HLOOKUP($B$4,'4.11 Comptes 2020 fonctionnelle'!$C$3:$BC$47,28,0)","v":{"v":76085.4,"d":"76,085.40"}}]
[]
[7,"Protection de l'environnement - Aménagement du territoire",{"$f":"C36-C37","v":{"v":-240238.62000000005,"d":"-240,238.62"}}]
[null,"dont charges",{"$f":"HLOOKUP($B$4,'4.11 Comptes 2020 fonctionnelle'!$C$3:$BC$47,31,0)","v":{"v":402978.18,"d":"402,978.18"}}]
[null,"dont revenus",{"$f":"HLOOKUP($B$4,'4.11 Comptes 2020 fonctionnelle'!$C$3:$BC$47,32,0)","v":{"v":643216.8,"d":"643,216.80"}}]
[]
[8,"Economie publique",{"$f":"C40-C41","v":{"v":3640.8500000000004,"d":"3,640.85"}}]
[null,"dont charges",{"$f":"HLOOKUP($B$4,'4.11 Comptes 2020 fonctionnelle'!$C$3:$BC$47,35,0)","v":{"v":18191.45,"d":"18,191.45"}}]
[null,"dont revenus",{"$f":"HLOOKUP($B$4,'4.11 Comptes 2020 fonctionnelle'!$C$3:$BC$47,36,0)","v":{"v":14550.6,"d":"14,550.60"}}]
[]
[9,"Finances - Impôts",{"$f":"C44-C45","v":{"v":-2694796.66,"d":"-2,694,796.66"}}]
[null,"dont charges",{"$f":"HLOOKUP($B$4,'4.11 Comptes 2020 fonctionnelle'!$C$3:$BC$47,39,0)","v":{"v":775676.99,"d":"775,676.99"}}]
[null,"dont revenus",{"$f":"HLOOKUP($B$4,'4.11 Comptes 2020 fonctionnelle'!$C$3:$BC$47,40,0)","v":{"v":3470473.65,"d":"3,470,473.65"}}]
[]
[null,"Récapitulation générale ( - = excédent de revenus )",{"$f":"C48-C49","v":{"v":-6015.1500000003725,"d":"-6,015.15 "}}]
[null,"dont charges",{"$f":"HLOOKUP($B$4,'4.11 Comptes 2020 fonctionnelle'!$C$3:$BC$47,43,0)","v":{"v":4365746.93,"d":"4,365,746.93"}}]
[null,"dont revenus",{"$f":"HLOOKUP($B$4,'4.11 Comptes 2020 fonctionnelle'!$C$3:$BC$47,44,0)","v":{"v":4371762.08,"d":"4,371,762.08"}}]

{"sheet":"Tableau fonctionnelle","index":17,"n_rows":48,"n_cols":3,"rows_kept":48,"hidden":true}
["Comptes de résultats par fonctions 2020"]
[]
[]
["Ensemble des communes jurassiennes"]
[]
[0,"Administration générale",{"$f":"'4.11 Comptes 2020 fonctionnelle'!BD4","v":{"v":27445094.55000001,"d":"27,445,094.55"}}]
[null,"dont charges",{"$f":"'4.11 Comptes 2020 fonctionnelle'!BD5","v":{"v":31469284.439999998,"d":"31,469,284.44"}}]
[null,"dont revenus",{"$f":"'4.11 Comptes 2020 fonctionnelle'!BD6","v":{"v":4024189.8900000006,"d":"4,024,189.89"}}]
[]
["1","Ordre et sécurité publics - Défense",{"$f":"'4.11 Comptes 2020 fonctionnelle'!BD8","v":{"v":3617160.07,"d":"3,617,160.07"}}]
[null,"dont charges",{"$f":"'4.11 Comptes 2020 fonctionnelle'!BD9","v":{"v":11136519.650000002,"d":"11,136,519.65"}}]
[null,"dont revenus",{"$f":"'4.11 Comptes 2020 fonctionnelle'!BD10","v":{"v":7519359.580000002,"d":"7,519,359.58"}}]
[]
[2,"Formation",{"$f":"'4.11 Comptes 2020 fonctionnelle'!BD12","v":{"v":95580531.25,"d":"95,580,531.25"}}]
[null,"dont charges",{"$f":"'4.11 Comptes 2020 fonctionnelle'!BD13","v":{"v":102323379.91000003,"d":"102,323,379.91"}}]
[null,"dont revenus",{"$f":"'4.11 Comptes 2020 fonctionnelle'!BD14","v":{"v":6742848.660000002,"d":"6,742,848.66"}}]
[]
[3,"Culture - Sports - Loisirs - Eglises",{"$f":"'4.11 Comptes 2020 fonctionnelle'!BD16","v":{"v":12913493.730000004,"d":"12,913,493.73"}}]
[null,"dont charges",{"$f":"'4.11 Comptes 2020 fonctionnelle'!BD17","v":{"v":14985535.060000002,"d":"14,985,535.06"}}]
[null,"dont revenus",{"$f":"'4.11 Comptes 2020 fonctionnelle'!BD18","v":{"v":2072041.33,"d":"2,072,041.33"}}]
[]
[4,"Santé",{"$f":"'4.11 Comptes 2020 fonctionnelle'!BD20","v":{"v":789833.79,"d":"789,833.79"}}]
[null,"dont charges",{"$f":"'4.11 Comptes 2020 fonctionnelle'!BD21","v":{"v":804616.3899999999,"d":"804,616.39"}}]
[null,"dont revenus",{"$f":"'4.11 Comptes 2020 fonctionnelle'!BD22","v":{"v":14782.6,"d":"14,782.60"}}]
[]
[5,"Prévoyance sociale",{"$f":"'4.11 Comptes 2020 fonctionnelle'!BD24","v":{"v":56394229.85000002,"d":"56,394,229.85"}}]
[null,"dont charges",{"$f":"'4.11 Comptes 2020 fonctionnelle'!BD25","v":{"v":91044890.05,"d":"91,044,890.05"}}]
[null,"dont revenus",{"$f":"'4.11 Comptes 2020 fonctionnelle'!BD26","v":{"v":34650660.2,"d":"34,650,660.20"}}]
[]
[6,"Traffic - Transports - Télécommunications",{"$f":"'4.11 Comptes 2020 fonctionnelle'!BD28","v":{"v":19706724.780000005,"d":"19,706,724.78"}}]
[null,"dont charges",{"$f":"'4.11 Comptes 2020 fonctionnelle'!BD29","v":{"v":27784761.32000001,"d":"27,784,761.32"}}]
[null,"dont revenus",{"$f":"'4.11 Comptes 2020 fonctionnelle'!BD30","v":{"v":8078036.539999999,"d":"8,078,036.54"}}]
[]
[7,"Protection de l'environnement - Aménagement du territoire",{"$f":"'4.11 Comptes 2020 fonctionnelle'!BD32","v":{"v":-2689432.210000001,"d":"-2,689,432.21"}}]
[null,"dont charges",{"$f":"'4.11 Comptes 2020 fonctionnelle'!BD33","v":{"v":40133119.17999999,"d":"40,133,119.18"}}]
[null,"dont revenus",{"$f":"'4.11 Comptes 2020 fonctionnelle'!BD34","v":{"v":42822551.39,"d":"42,822,551.39"}}]
[]
[8,"Economie publique",{"$f":"'4.11 Comptes 2020 fonctionnelle'!BD36","v":{"v":-331937.40999999986,"d":"-331,937.41"}}]
[null,"dont charges",{"$f":"'4.11 Comptes 2020 fonctionnelle'!BD37","v":{"v":38853071.929999985,"d":"38,853,071.93"}}]
[null,"dont revenus",{"$f":"'4.11 Comptes 2020 fonctionnelle'!BD38","v":{"v":39185009.339999996,"d":"39,185,009.34"}}]
[]
[9,"Finances - Impôts",{"$f":"'4.11 Comptes 2020 fonctionnelle'!BD40","v":{"v":-221719389.91000003,"d":"-221,719,389.91"}}]
[null,"dont charges",{"$f":"'4.11 Comptes 2020 fonctionnelle'!BD41","v":{"v":42749162.50000001,"d":"42,749,162.50"}}]
[null,"dont revenus",{"$f":"'4.11 Comptes 2020 fonctionnelle'!BD42","v":{"v":264468552.40999994,"d":"264,468,552.41"}}]
[]
[null,"Récapitulation générale",{"$f":"'4.11 Comptes 2020 fonctionnelle'!BD44","v":{"v":-8293691.50999999,"d":"-8,293,691.51"}}]
[null,"dont charges",{"$f":"'4.11 Comptes 2020 fonctionnelle'!BD45","v":{"v":401284340.43,"d":"401,284,340.43"}}]
[null,"dont revenus",{"$f":"'4.11 Comptes 2020 fonctionnelle'!BD46","v":{"v":409578031.93999994,"d":"409,578,031.94"}}]

{"sheet":"4.12.1 et 2 Graph par fonction","index":18,"n_rows":29,"n_cols":2,"rows_kept":29,"hidden":true}
[]
[]
[]
["Charges"]
[]
["0 Administration générale",{"$f":"'Tableau fonctionnelle'!C7","v":{"v":31469284.439999998,"d":"31,469,284.44"}}]
["1 Ordre et sécurité publics - Défense",{"$f":"'Tableau fonctionnelle'!C11","v":{"v":11136519.650000002,"d":"11,136,519.65"}}]
["2 Formation",{"$f":"'Tableau fonctionnelle'!C15","v":{"v":102323379.91000003,"d":"102,323,379.91"}}]
["3 Culture - Sports - Loisirs - Eglises",{"$f":"'Tableau fonctionnelle'!C19","v":{"v":14985535.060000002,"d":"14,985,535.06"}}]
["4 Santé",{"$f":"'Tableau fonctionnelle'!C23","v":{"v":804616.3899999999,"d":"804,616.39"}}]
["5 Prévoyance sociale",{"$f":"'Tableau fonctionnelle'!C27","v":{"v":91044890.05,"d":"91,044,890.05"}}]
["6 Traffic - Transports - Télécommunications",{"$f":"'Tableau fonctionnelle'!C31","v":{"v":27784761.32000001,"d":"27,784,761.32"}}]
["7 Protection de l'environnement - Aménagement du territoire",{"$f":"'Tableau fonctionnelle'!C35","v":{"v":40133119.17999999,"d":"40,133,119.18"}}]
["8 Economie publique",{"$f":"'Tableau fonctionnelle'!C39","v":{"v":38853071.929999985,"d":"38,853,071.93"}}]
["9 Finances - Impôts",{"$f":"'Tableau fonctionnelle'!C43","v":{"v":42749162.50000001,"d":"42,749,162.50"}}]
[]
[]
["Revenus"]
[]
["0 Administration générale",{"$f":"'Tableau fonctionnelle'!C8","v":{"v":4024189.8900000006,"d":"4,024,189.89"}}]
["1 Ordre et sécurité publics - Défense",{"$f":"'Tableau fonctionnelle'!C12","v":{"v":7519359.580000002,"d":"7,519,359.58"}}]
["2 Formation",{"$f":"'Tableau fonctionnelle'!C16","v":{"v":6742848.660000002,"d":"6,742,848.66"}}]
["3 Culture - Sports - Loisirs - Eglises",{"$f":"'Tableau fonctionnelle'!C20","v":{"v":2072041.33,"d":"2,072,041.33"}}]
["4 Santé",{"$f":"'Tableau fonctionnelle'!C24","v":{"v":14782.6,"d":"14,782.60"}}]
["5 Prévoyance sociale",{"$f":"'Tableau fonctionnelle'!C28","v":{"v":34650660.2,"d":"34,650,660.20"}}]
["6 Traffic - Transports - Télécommunications",{"$f":"'Tableau fonctionnelle'!C32","v":{"v":8078036.539999999,"d":"8,078,036.54"}}]
["7 Protection de l'environnement - Aménagement du territoire",{"$f":"'Tableau fonctionnelle'!C36","v":{"v":42822551.39,"d":"42,822,551.39"}}]
["8 Economie publique",{"$f":"'Tableau fonctionnelle'!C40","v":{"v":39185009.339999996,"d":"39,185,009.34"}}]
["9 Finances - Impôts",{"$f":"'Tableau fonctionnelle'!C44","v":{"v":264468552.40999994,"d":"264,468,552.41"}}]

{"sheet":"5. Bilan","index":19,"n_rows":225,"n_cols":62,"rows_kept":225,"hidden":true}
["Bilan 2020"]
["Comptes consolidés de l'ensemble des communes et par district",{"$nulls":4},{"$f":"'Base de données pop.'!C2","v":923},{"$f":"'Base de données pop.'!C3","v":270},{"$f":"'Base de données pop.'!C4","v":485},{"$f":"'Base de données pop.'!C5","v":446},{"$f":"'Base de données pop.'!C6","v":{"v":3631,"d":"3,631"}},{"$f":"'Base de données pop.'!C7","v":{"v":3313,"d":"3,313"}},{"$f":"'Base de données pop.'!C8","v":{"v":2644,"d":"2,644"}},{"$f":"'Base de données pop.'!C9","v":{"v":12618,"d":"12,618"}},{"$f":"'Base de données pop.'!C10","v":{"v":1371,"d":"1,371"}},{"$f":"'Base de données pop.'!C11","v":118},{"$f":"'Base de données pop.'!C12","v":{"v":7167,"d":"7,167"}},{"$f":"'Base de données pop.'!C13","v":528},{"$f":"'Base de données pop.'!C14","v":108},{"$f":"'Base de données pop.'!C15","v":415},{"$f":"'Base de données pop.'!C16","v":349},{"$f":"'Base de données pop.'!C17","v":687},{"$f":"'Base de données pop.'!C18","v":255},{"$f":"'Base de données pop.'!C19","v":436},{"$f":"'Base de données pop.'!C20","v":{"v":3190,"d":"3,190"}},{"$f":"'Base de données pop.'!C21","v":324},{"$f":"'Base de données pop.'!C22","v":{"v":1246,"d":"1,246"}},{"$f":"'Base de données pop.'!C23","v":{"v":1528,"d":"1,528"}},{"$f":"'Base de données pop.'!C24","v":96},{"$f":"'Base de données pop.'!C25","v":149},{"$f":"'Base de données pop.'!C26","v":516},{"$f":"'Base de données pop.'!C27","v":671},{"$f":"'Base de données pop.'!C28","v":572},{"$f":"'Base de données pop.'!C29","v":490},{"$f":"'Base de données pop.'!C30","v":{"v":1914,"d":"1,914"}},{"$f":"'Base de données pop.'!C31","v":{"v":2615,"d":"2,615"}},{"$f":"'Base de données pop.'!C32","v":227},{"$f":"'Base de données pop.'!C33","v":131},{"$f":"'Base de données pop.'!C34","v":{"v":1895,"d":"1,895"}},{"$f":"'Base de données pop.'!C35","v":{"v":1135,"d":"1,135"}},{"$f":"'Base de données pop.'!C36","v":{"v":1241,"d":"1,241"}},{"$f":"'Base de données pop.'!C37","v":119},{"$f":"'Base de données pop.'!C38","v":{"v":1195,"d":"1,195"}},{"$f":"'Base de données pop.'!C39","v":663},{"$f":"'Base de données pop.'!C40","v":645},{"$f":"'Base de données pop.'!C41","v":{"v":1263,"d":"1,263"}},{"$f":"'Base de données pop.'!C42","v":740},{"$f":"'Base de données pop.'!C43","v":{"v":1028,"d":"1,028"}},{"$f":"'Base de données pop.'!C44","v":314},{"$f":"'Base de données pop.'!C45","v":{"v":2400,"d":"2,400"}},{"$f":"'Base de données pop.'!C46","v":755},{"$f":"'Base de données pop.'!C47","v":181},{"$f":"'Base de données pop.'!C48","v":347},{"$f":"'Base de données pop.'!C49","v":{"v":1690,"d":"1,690"}},{"$f":"'Base de données pop.'!C50","v":387},{"$f":"'Base de données pop.'!C51","v":{"v":1096,"d":"1,096"}},{"$f":"'Base de données pop.'!C52","v":188},{"$f":"'Base de données pop.'!C53","v":{"v":6434,"d":"6,434"}},{"$f":"'Base de données pop.'!C54","v":560},{"$f":"SUM(F2:BF2)","v":{"v":73709,"d":"73,709"}},{"$f":"SUM(F2:X2)","v":{"v":38954,"d":"38,954"}},{"$f":"SUM(Y2:AK2)","v":{"v":10479,"d":"10,479"}},{"$f":"SUM(AL2:BF2)","v":{"v":24276,"d":"24,276"}}]
[{"$nulls":5},"Boécourt","Bourrignon","Châtillon","Courchapoix","Courrendlin","Courroux","Courtételle","Delémont","Develier","Ederswiler","Haute-Sorne","Mervelier","Mettembert","Movelier","Pleigne","Rossemaison","Saulcy","Soyhières","Val Terbi","Le Bémont","Les Bois","Les Breuleux","La Chaux-B.","Les Enfers","Les Genevez","Lajoux","Montfaucon","Muriaux","Le Noirmont","Saignelégier","Saint-Brais","Soubey","Alle","La Baroche","Basse-Allaine","Beurnevésin","Boncourt","Bonfol","Bure","Clos du Doubs","Coeuve","Cornol","Courchavon","Courgenay","Courtedoux","Damphreux","Fahy","Fontenais","Grandfontaine","Haute-Ajoie","Lugnez","Porrentruy","Vendlincourt","Total","Delémont","Franches-Montagnes","Porrentruy"]
[1,{"$nulls":3},"Actif",{"$f":"F6+F14+F24+F30+F40+F47+F53+F61+F68+F79+F85+F96+F107","v":{"v":13767242.96,"d":"13,767,242.96"}},{"$f":"G6+G14+G24+G30+G40+G47+G53+G61+G68+G79+G85+G96+G107","v":{"v":3134013.04,"d":"3,134,013.04"}},{"v":7227788.7299999995,"d":"7,227,788.73"},{"v":7239066.02,"d":"7,239,066.02"},{"v":36132344.46,"d":"36,132,344.46"},{"v":32990102.619999997,"d":"32,990,102.62"},{"v":21280661.979999997,"d":"21,280,661.98"},{"v":168397106.65,"d":"168,397,106.65"},{"v":11072422.870000001,"d":"11,072,422.87"},{"v":1660064.28,"d":"1,660,064.28"},{"v":52507769.7,"d":"52,507,769.70"},{"v":5092474.78,"d":"5,092,474.78"},{"v":783728.1500000001,"d":"783,728.15"},{"v":4114146.89,"d":"4,114,146.89"},{"v":5415344.300000001,"d":"5,415,344.30"},{"v":8225810.209999999,"d":"8,225,810.21"},{"v":1843456.42,"d":"1,843,456.42"},{"v":5410806.069999999,"d":"5,410,806.07"},{"v":20965921.919999998,"d":"20,965,921.92"},{"v":3832692.91,"d":"3,832,692.91"},{"v":15059281.839999998,"d":"15,059,281.84"},{"v":30853873.279999997,"d":"30,853,873.28"},{"v":1423804.8399999999,"d":"1,423,804.84"},{"v":3071133.7,"d":"3,071,133.70"},{"v":6033718.76,"d":"6,033,718.76"},{"v":9910326.64,"d":"9,910,326.64"},{"v":7277254.89,"d":"7,277,254.89"},{"v":9021893.55,"d":"9,021,893.55"},{"v":16928536.47,"d":"16,928,536.47"},{"v":28813417.36,"d":"28,813,417.36"},{"v":3862671.66,"d":"3,862,671.66"},{"v":3462349.7399999998,"d":"3,462,349.74"},{"v":21449925.299999997,"d":"21,449,925.30"},{"v":16244866.62,"d":"16,244,866.62"},{"v":15132556.409999998,"d":"15,132,556.41"},{"v":2953726.84,"d":"2,953,726.84"},{"v":30861910.63,"d":"30,861,910.63"},{"v":8168972.459999999,"d":"8,168,972.46"},{"v":7159823.94,"d":"7,159,823.94"},{"v":21077147.229999997,"d":"21,077,147.23"},{"v":7867083.75,"d":"7,867,083.75"},{"v":10163939.720000003,"d":"10,163,939.72"},{"v":6535725.33,"d":"6,535,725.33"},{"v":21685058.689999998,"d":"21,685,058.69"},{"v":8400934.68,"d":"8,400,934.68"},{"v":1547921.45,"d":"1,547,921.45"},{"v":3940327.4,"d":"3,940,327.40"},{"v":24181079.009999998,"d":"24,181,079.01"},{"v":4933281.78,"d":"4,933,281.78"},{"v":14600426.540000001,"d":"14,600,426.54"},{"v":1512817.22,"d":"1,512,817.22"},{"v":80438240.20999998,"d":"80,438,240.21"},{"v":6103718.550000001,"d":"6,103,718.55"},{"$f":"SUM(F4:BF4)","v":{"v":861770711.4499998,"d":"861,770,711.45"}},{"$f":"SUM(F4:X4)","v":{"v":407260272.04999995,"d":"407,260,272.05"}},{"$f":"SUM(Y4:AK4)","v":{"v":139550955.64000002,"d":"139,550,955.64"}},{"$f":"SUM(AL4:BF4)","v":{"v":314959483.75999993,"d":"314,959,483.76"}}]
[null,10,null,null,"Patrimoine financier",{"$f":"F6+F14+F24+F30+F40+F47+F53+F61","v":{"v":6025500.6899999995,"d":"6,025,500.69"}},{"$f":"G6+G14+G24+G30+G40+G47+G53+G61","v":{"v":1369739.14,"d":"1,369,739.14"}},{"v":4309212.78,"d":"4,309,212.78"},{"v":4657259.62,"d":"4,657,259.62"},{"v":15173301.85,"d":"15,173,301.85"},{"v":8929891.379999999,"d":"8,929,891.38"},{"v":10459838.139999999,"d":"10,459,838.14"},{"v":48329637.41,"d":"48,329,637.41"},{"v":4231787.96,"d":"4,231,787.96"},{"v":401366.44,"d":"401,366.44"},{"v":19270794.450000003,"d":"19,270,794.45"},{"v":2306934.99,"d":"2,306,934.99"},{"v":340332.25000000006,"d":"340,332.25"},{"v":1454184.04,"d":"1,454,184.04"},{"v":2240322.35,"d":"2,240,322.35"},{"v":5578034.359999999,"d":"5,578,034.36"},{"v":797906.42,"d":"797,906.42"},{"v":2606499.7699999996,"d":"2,606,499.77"},{"v":5690503.74,"d":"5,690,503.74"},{"v":1782334.11,"d":"1,782,334.11"},{"v":4607305.31,"d":"4,607,305.31"},{"v":22682781.65,"d":"22,682,781.65"},{"v":514539.83999999997,"d":"514,539.84"},{"v":1718422.2500000002,"d":"1,718,422.25"},{"v":3153746.6100000003,"d":"3,153,746.61"},{"v":3204642.4699999997,"d":"3,204,642.47"},{"v":2898436.0999999996,"d":"2,898,436.10"},{"v":4936104.35,"d":"4,936,104.35"},{"v":9508703.83,"d":"9,508,703.83"},{"v":10854436.879999999,"d":"10,854,436.88"},{"v":1895624.56,"d":"1,895,624.56"},{"v":2296499.59,"d":"2,296,499.59"},{"v":5395628.6899999995,"d":"5,395,628.69"},{"v":5311232.77,"d":"5,311,232.77"},{"v":5192149.76,"d":"5,192,149.76"},{"v":945916.8199999998,"d":"945,916.82"},{"v":14951876.23,"d":"14,951,876.23"},{"v":4059251.8099999996,"d":"4,059,251.81"},{"v":3653483.9,"d":"3,653,483.90"},{"v":12084593.45,"d":"12,084,593.45"},{"v":2583134,"d":"2,583,134.00"},{"v":4268060.680000001,"d":"4,268,060.68"},{"v":3818782.6800000006,"d":"3,818,782.68"},{"v":6505495.3100000005,"d":"6,505,495.31"},{"v":3077294.9799999995,"d":"3,077,294.98"},{"v":678851.45,"d":"678,851.45"},{"v":2359237.4,"d":"2,359,237.40"},{"v":4869007.31,"d":"4,869,007.31"},{"v":3035892.37,"d":"3,035,892.37"},{"v":4691561.72,"d":"4,691,561.72"},{"v":866228.97,"d":"866,228.97"},{"v":30853239.349999994,"d":"30,853,239.35"},{"v":2569790.9000000004,"d":"2,569,790.90"},{"$f":"SUM(F5:BF5)","v":{"v":335997335.88,"d":"335,997,335.88"}},{"$f":"SUM(F5:X5)","v":{"v":144173047.77999997,"d":"144,173,047.78"}},{"$f":"SUM(Y5:AK5)","v":{"v":70053577.55000001,"d":"70,053,577.55"}},{"$f":"SUM(AL5:BF5)","v":{"v":121770710.55000001,"d":"121,770,710.55"}}]
[null,null,100,null,"Disponibilité et placements à court terme",{"$f":"F7+F8+F9+F10+F11+F12","v":{"v":4183491.65,"d":"4,183,491.65"}},{"$f":"G7+G8+G9+G10+G11+G12","v":{"v":405753.07999999996,"d":"405,753.08"}},{"v":1307168.44,"d":"1,307,168.44"},{"v":1743060.6099999999,"d":"1,743,060.61"},{"v":1685651.79,"d":"1,685,651.79"},{"v":1703875.35,"d":"1,703,875.35"},{"v":2699596.4499999997,"d":"2,699,596.45"},{"v":5188518.59,"d":"5,188,518.59"},{"v":591818.89,"d":"591,818.89"},{"v":279969.9,"d":"279,969.90"},{"v":4576514.75,"d":"4,576,514.75"},{"v":546233.18,"d":"546,233.18"},{"v":109561.94,"d":"109,561.94"},{"v":481086.54000000004,"d":"481,086.54"},{"v":1370711.23,"d":"1,370,711.23"},{"v":119733.06999999999,"d":"119,733.07"},{"v":58046.72,"d":"58,046.72"},{"v":1189864.0299999998,"d":"1,189,864.03"},{"v":580620.63,"d":"580,620.63"},{"v":1073882.96,"d":"1,073,882.96"},{"v":2088153.6099999999,"d":"2,088,153.61"},{"v":8483396.45,"d":"8,483,396.45"},{"v":123336.65,"d":"123,336.65"},{"v":1528824.9100000001,"d":"1,528,824.91"},{"v":974338.4,"d":"974,338.40"},{"v":858120.13,"d":"858,120.13"},{"v":2443471.8899999997,"d":"2,443,471.89"},{"v":3659418.21,"d":"3,659,418.21"},{"v":4252700.470000001,"d":"4,252,700.47"},{"v":7324483.39,"d":"7,324,483.39"},{"v":877438.24,"d":"877,438.24"},{"v":1016183.35,"d":"1,016,183.35"},{"v":2481561.51,"d":"2,481,561.51"},{"v":2280416.82,"d":"2,280,416.82"},{"v":977791.89,"d":"977,791.89"},{"v":529407.82,"d":"529,407.82"},{"v":2449900.29,"d":"2,449,900.29"},{"v":1601644.2599999998,"d":"1,601,644.26"},{"v":2627047.77,"d":"2,627,047.77"},{"v":2658167.9200000004,"d":"2,658,167.92"},{"v":934115.15,"d":"934,115.15"},{"v":1312497.85,"d":"1,312,497.85"},{"v":2454712.3400000003,"d":"2,454,712.34"},{"v":3062989.4800000004,"d":"3,062,989.48"},{"v":1512293.41,"d":"1,512,293.41"},{"v":399969.95999999996,"d":"399,969.96"},{"v":1607810.3399999999,"d":"1,607,810.34"},{"v":429262.11,"d":"429,262.11"},{"v":1902326.09,"d":"1,902,326.09"},{"v":483533.43,"d":"483,533.43"},{"v":552300.44,"d":"552,300.44"},{"v":4333508.869999999,"d":"4,333,508.87"},{"v":1011017.67,"d":"1,011,017.67"},{"$f":"SUM(F6:BF6)","v":{"v":99127300.92000002,"d":"99,127,300.92"}},{"v":28821276.84,"d":"28,821,276.84"},{"v":34703748.660000004,"d":"34,703,748.66"},{"v":35602275.42,"d":"35,602,275.42"}]
[{"$nulls":3},1000,"Caisse",435.15,166.55,85.15,{"v":2207.02,"d":"2,207.02"},{"v":4419.8,"d":"4,419.80"},{"v":9171.9,"d":"9,171.90"},{"v":3012.95,"d":"3,012.95"},{"v":22766.55,"d":"22,766.55"},{"v":13546.16,"d":"13,546.16"},{"v":748.2,"d":"748.20"},{"v":9259.45,"d":"9,259.45"},{"v":1012.4,"d":"1,012.40"},{"v":151.4,"d":"151.40"},{"v":169.5,"d":"169.50"},211.05,{"v":106477.95,"d":"106,477.95"},{"v":4548.2,"d":"4,548.20"},{"v":3472.65,"d":"3,472.65"},{"v":1731.65,"d":"1,731.65"},{"v":2517.36,"d":"2,517.36"},{"v":9890.2,"d":"9,890.20"},{"v":771.2,"d":"771.20"},{"v":0,"d":"0.00"},{"v":1009.25,"d":"1,009.25"},321.35,{"v":464.9,"d":"464.90"},{"v":3939.2,"d":"3,939.20"},457.05,{"v":5353.95,"d":"5,353.95"},{"v":8493.5,"d":"8,493.50"},626.65,673.35,{"v":2208.05,"d":"2,208.05"},{"v":1328,"d":"1,328.00"},{"v":1191.3,"d":"1,191.30"},{"v":2.6,"d":"2.60"},{"v":1095.75,"d":"1,095.75"},{"v":1301.8,"d":"1,301.80"},{"v":1118,"d":"1,118.00"},{"v":2596.3,"d":"2,596.30"},{"v":1167.55,"d":"1,167.55"},{"v":1685.5,"d":"1,685.50"},377.05,783.05,{"v":1775.15,"d":"1,775.15"},813.35,{"v":79.3,"d":"79.30"},899.45,639.75,{"v":4760.9,"d":"4,760.90"},{"v":1806.1,"d":"1,806.10"},{"v":9321.24,"d":"9,321.24"},{"v":1698.15,"d":"1,698.15"},{"v":254759.97999999992,"d":"254,759.98"},{"v":183593.68,"d":"183,593.68"},{"v":34517.96000000001,"d":"34,517.96"},{"v":36648.34,"d":"36,648.34"}]
[{"$nulls":3},1001,"Poste",{"v":673237.43,"d":"673,237.43"},{"v":317791.38,"d":"317,791.38"},{"v":0,"d":"0.00"},{"v":424196.19,"d":"424,196.19"},{"v":1082880.22,"d":"1,082,880.22"},{"v":919226.03,"d":"919,226.03"},{"v":50496.91,"d":"50,496.91"},{"v":4873232.24,"d":"4,873,232.24"},{"v":76317.12,"d":"76,317.12"},{"v":34984.47,"d":"34,984.47"},{"v":1012344.88,"d":"1,012,344.88"},{"v":157951.69,"d":"157,951.69"},{"v":18779.53,"d":"18,779.53"},{"v":169024.14,"d":"169,024.14"},{"v":335610.6,"d":"335,610.60"},{"v":13255.12,"d":"13,255.12"},{"v":11790.02,"d":"11,790.02"},{"v":72161.74,"d":"72,161.74"},{"v":205059.22,"d":"205,059.22"},{"v":177409.92,"d":"177,409.92"},{"v":200539.76,"d":"200,539.76"},{"v":2509795.49,"d":"2,509,795.49"},{"v":59613.8,"d":"59,613.80"},{"v":602608.75,"d":"602,608.75"},{"v":179698.68,"d":"179,698.68"},{"v":343705.19,"d":"343,705.19"},{"v":935126.97,"d":"935,126.97"},{"v":253295.86,"d":"253,295.86"},{"v":2208927.23,"d":"2,208,927.23"},{"v":920449.76,"d":"920,449.76"},{"v":57809.65,"d":"57,809.65"},{"v":305895.02,"d":"305,895.02"},{"v":999823,"d":"999,823.00"},{"v":60905.28,"d":"60,905.28"},{"v":343666.79,"d":"343,666.79"},{"v":11994.49,"d":"11,994.49"},{"v":204106.8,"d":"204,106.80"},{"v":527072.07,"d":"527,072.07"},{"v":1807250.2,"d":"1,807,250.20"},{"v":435240.88,"d":"435,240.88"},{"v":166567.43,"d":"166,567.43"},{"v":0,"d":"0.00"},{"v":57989.05,"d":"57,989.05"},{"v":1746010.11,"d":"1,746,010.11"},{"v":60099,"d":"60,099.00"},{"v":15188.69,"d":"15,188.69"},{"v":727094.47,"d":"727,094.47"},{"v":60837.21,"d":"60,837.21"},{"v":292165.05,"d":"292,165.05"},{"v":125783.83,"d":"125,783.83"},{"v":45973.4,"d":"45,973.40"},{"v":925725.61,"d":"925,725.61"},{"v":74871.34,"d":"74,871.34"},{"v":27891579.709999993,"d":"27,891,579.71"},{"v":10448338.93,"d":"10,448,338.93"},{"v":8754876.08,"d":"8,754,876.08"},{"v":8688364.7,"d":"8,688,364.70"}]
[{"$nulls":3},1002,"Banques",{"v":3509819.07,"d":"3,509,819.07"},{"v":87795.15,"d":"87,795.15"},{"v":1307083.29,"d":"1,307,083.29"},{"v":1316657.4,"d":"1,316,657.40"},{"v":598351.77,"d":"598,351.77"},{"v":775477.42,"d":"775,477.42"},{"v":2646086.59,"d":"2,646,086.59"},{"v":292519.8,"d":"292,519.80"},{"v":501955.61,"d":"501,955.61"},{"v":244237.23,"d":"244,237.23"},{"v":3554910.42,"d":"3,554,910.42"},{"v":387269.09,"d":"387,269.09"},{"v":90631.01,"d":"90,631.01"},{"v":311892.9,"d":"311,892.90"},{"v":1034889.58,"d":"1,034,889.58"},{"v":0,"d":"0.00"},{"v":41708.5,"d":"41,708.50"},{"v":1114229.64,"d":"1,114,229.64"},{"v":378838.16,"d":"378,838.16"},{"v":893955.68,"d":"893,955.68"},{"v":1877723.65,"d":"1,877,723.65"},{"v":5972829.76,"d":"5,972,829.76"},{"v":63722.85,"d":"63,722.85"},{"v":925206.91,"d":"925,206.91"},{"v":794318.37,"d":"794,318.37"},{"v":409063.8,"d":"409,063.80"},{"v":1504405.72,"d":"1,504,405.72"},{"v":3405665.3,"d":"3,405,665.30"},{"v":2038419.29,"d":"2,038,419.29"},{"v":6395540.13,"d":"6,395,540.13"},{"v":819001.94,"d":"819,001.94"},{"v":709614.98,"d":"709,614.98"},{"v":1479530.46,"d":"1,479,530.46"},{"v":2158183.54,"d":"2,158,183.54"},{"v":632933.8,"d":"632,933.80"},{"v":517410.73,"d":"517,410.73"},{"v":2244697.74,"d":"2,244,697.74"},{"v":1073270.39,"d":"1,073,270.39"},{"v":818679.57,"d":"818,679.57"},{"v":2220086.18,"d":"2,220,086.18"},{"v":766380.17,"d":"766,380.17"},{"v":1310812.35,"d":"1,310,812.35"},{"v":2396346.24,"d":"2,396,346.24"},{"v":1316196.32,"d":"1,316,196.32"},{"v":1444844.69,"d":"1,444,844.69"},{"v":383967.92,"d":"383,967.92"},{"v":880636.57,"d":"880,636.57"},{"v":367525.45,"d":"367,525.45"},{"v":1609521.29,"d":"1,609,521.29"},{"v":352988.7,"d":"352,988.70"},{"v":504520.94,"d":"504,520.94"},{"v":3347873.42,"d":"3,347,873.42"},{"v":934448.18,"d":"934,448.18"},{"v":70764675.66000001,"d":"70,764,675.66"},{"v":18194352.63,"d":"18,194,352.63"},{"v":25809468.38,"d":"25,809,468.38"},{"v":26760854.65,"d":"26,760,854.65"}]
[{"$nulls":3},1003,"Placement à court terme sur le marché monétaire",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":60000,"d":"60,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":60000,"d":"60,000.00"},{"v":0,"d":"0.00"},{"v":120000,"d":"120,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":120000,"d":"120,000.00"}]
[{"$nulls":3},1004,"Carte de débit ou crédit",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},244.56,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":5574.57,"d":"5,574.57"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":-13411.65,"d":"-13,411.65"},{"v":0,"d":"0.00"},{"v":-7592.5199999999995,"d":"-7,592.52"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":-7592.5199999999995,"d":"-7,592.52"}]
[{"$nulls":3},1009,"Autres disponibilité",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":-5008.4,"d":"-5,008.40"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":104886.24,"d":"104,886.24"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":4000.25,"d":"4,000.25"},{"v":0,"d":"0.00"},{"v":103878.09000000001,"d":"103,878.09"},{"v":-5008.4,"d":"-5,008.40"},{"v":104886.24,"d":"104,886.24"},{"v":4000.25,"d":"4,000.25"}]
[]
[null,null,101,null,"Créances",{"$f":"F15+F16+F17+F18+F19+F20+F21+F22","v":{"v":1187638.37,"d":"1,187,638.37"}},{"$f":"G15+G16+G17+G18+G19+G20+G21+G22","v":{"v":114937.51000000001,"d":"114,937.51"}},{"v":437740.33999999997,"d":"437,740.34"},{"v":429541.97000000003,"d":"429,541.97"},{"v":3839284.92,"d":"3,839,284.92"},{"v":2035702.5799999998,"d":"2,035,702.58"},{"v":2964946.42,"d":"2,964,946.42"},{"v":17550279.18,"d":"17,550,279.18"},{"v":1239987.52,"d":"1,239,987.52"},{"v":100526.94,"d":"100,526.94"},{"v":7237971.03,"d":"7,237,971.03"},{"v":797349.13,"d":"797,349.13"},{"v":175084.46000000002,"d":"175,084.46"},{"v":411675.55,"d":"411,675.55"},{"v":427572.07,"d":"427,572.07"},{"v":1556033.55,"d":"1,556,033.55"},{"v":251021.55,"d":"251,021.55"},{"v":637960.27,"d":"637,960.27"},{"v":3065723.6500000004,"d":"3,065,723.65"},{"v":210968.6,"d":"210,968.60"},{"v":1361469.36,"d":"1,361,469.36"},{"v":1387138.1199999999,"d":"1,387,138.12"},{"v":67549.12,"d":"67,549.12"},{"v":109090.64,"d":"109,090.64"},{"v":913463.3600000001,"d":"913,463.36"},{"v":976724.1599999999,"d":"976,724.16"},{"v":450652.9,"d":"450,652.90"},{"v":333130.44,"d":"333,130.44"},{"v":1784159.7599999998,"d":"1,784,159.76"},{"v":2102421.8000000003,"d":"2,102,421.80"},{"v":950770.2200000001,"d":"950,770.22"},{"v":147529.69,"d":"147,529.69"},{"v":1935034.9299999997,"d":"1,935,034.93"},{"v":1742435.6500000001,"d":"1,742,435.65"},{"v":1990534.92,"d":"1,990,534.92"},{"v":203327.8,"d":"203,327.80"},{"v":1662624.29,"d":"1,662,624.29"},{"v":710661.96,"d":"710,661.96"},{"v":470292.15,"d":"470,292.15"},{"v":1604658.58,"d":"1,604,658.58"},{"v":697533.7000000001,"d":"697,533.70"},{"v":1722762.3300000003,"d":"1,722,762.33"},{"v":421847.49000000005,"d":"421,847.49"},{"v":3275783.67,"d":"3,275,783.67"},{"v":732104.2199999999,"d":"732,104.22"},{"v":152932.55,"d":"152,932.55"},{"v":435316.51000000007,"d":"435,316.51"},{"v":2705501.9999999995,"d":"2,705,502.00"},{"v":595587.3300000001,"d":"595,587.33"},{"v":1940931.24,"d":"1,940,931.24"},{"v":258721.04,"d":"258,721.04"},{"v":15379789.459999999,"d":"15,379,789.46"},{"v":470341.2,"d":"470,341.20"},{"v":94364768.19999997,"d":"94,364,768.20"},{"v":44460977.01,"d":"44,460,977.01"},{"v":10795068.170000002,"d":"10,795,068.17"},{"v":39108723.019999996,"d":"39,108,723.02"}]
[{"$nulls":3},1010,"Créances résultant de liraison et de prestations envers des tiers",{"v":317211.65,"d":"317,211.65"},{"v":13779.7,"d":"13,779.70"},{"v":41646.3,"d":"41,646.30"},{"v":112635.34,"d":"112,635.34"},{"v":1625464.05,"d":"1,625,464.05"},{"v":565325.14,"d":"565,325.14"},{"v":694892.09,"d":"694,892.09"},{"v":7659231.65,"d":"7,659,231.65"},{"v":505492.4,"d":"505,492.40"},{"v":3661.73,"d":"3,661.73"},{"v":2216391.86,"d":"2,216,391.86"},{"v":104020.5,"d":"104,020.50"},{"v":6745.75,"d":"6,745.75"},{"v":56145.25,"d":"56,145.25"},{"v":155411.05,"d":"155,411.05"},{"v":602271.74,"d":"602,271.74"},{"v":40008.3,"d":"40,008.30"},{"v":116362.87,"d":"116,362.87"},{"v":1122535.82,"d":"1,122,535.82"},{"v":41180.35,"d":"41,180.35"},{"v":275730.3,"d":"275,730.30"},{"v":761658.05,"d":"761,658.05"},{"v":0,"d":"0.00"},{"v":20350.95,"d":"20,350.95"},{"v":438156.8,"d":"438,156.80"},{"v":668774.03,"d":"668,774.03"},{"v":240858.85,"d":"240,858.85"},{"v":100516.32,"d":"100,516.32"},{"v":1246814.38,"d":"1,246,814.38"},{"v":609816.05,"d":"609,816.05"},{"v":121603.15,"d":"121,603.15"},{"v":45652.09,"d":"45,652.09"},{"v":401430.86,"d":"401,430.86"},{"v":512354.28,"d":"512,354.28"},{"v":378160.2,"d":"378,160.20"},{"v":35812.75,"d":"35,812.75"},{"v":846625.4,"d":"846,625.40"},{"v":710661.96,"d":"710,661.96"},{"v":93243.9,"d":"93,243.90"},{"v":414979.97,"d":"414,979.97"},{"v":42891.8,"d":"42,891.80"},{"v":593932.31,"d":"593,932.31"},{"v":48870.2,"d":"48,870.20"},{"v":643705.31,"d":"643,705.31"},{"v":113567.06,"d":"113,567.06"},{"v":49690.95,"d":"49,690.95"},{"v":106614.85,"d":"106,614.85"},{"v":772371.95,"d":"772,371.95"},{"v":35372.85,"d":"35,372.85"},{"v":465417.19,"d":"465,417.19"},{"v":107233.44,"d":"107,233.44"},{"v":3156803.78,"d":"3,156,803.78"},{"v":62083.64,"d":"62,083.64"},{"v":30122169.16,"d":"30,122,169.16"},{"v":15959233.190000001,"d":"15,959,233.19"},{"v":4571111.32,"d":"4,571,111.32"},{"v":9591824.65,"d":"9,591,824.65"}]
[{"$nulls":3},1011,"Comptes courants avec des tiers",{"v":0,"d":"0.00"},{"v":312.7,"d":"312.70"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":85158.71,"d":"85,158.71"},{"v":1141005.13,"d":"1,141,005.13"},{"v":437610.73,"d":"437,610.73"},{"v":19222.94,"d":"19,222.94"},{"v":49801.81,"d":"49,801.81"},{"v":617272.67,"d":"617,272.67"},{"v":451399.79,"d":"451,399.79"},{"v":39207.44,"d":"39,207.44"},{"v":12746.7,"d":"12,746.70"},{"v":36104.25,"d":"36,104.25"},{"v":79221.3,"d":"79,221.30"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":38710.84,"d":"38,710.84"},{"v":0,"d":"0.00"},{"v":35285.7,"d":"35,285.70"},{"v":4000,"d":"4,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":613525.3,"d":"613,525.30"},{"v":23988.9,"d":"23,988.90"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":279274.8,"d":"279,274.80"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":23200,"d":"23,200.00"},{"v":28400,"d":"28,400.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":838134.85,"d":"838,134.85"},{"v":0,"d":"0.00"},{"v":4853584.56,"d":"4,853,584.56"},{"v":2969064.17,"d":"2,969,064.17"},{"v":715510.7400000001,"d":"715,510.74"},{"v":1169009.65,"d":"1,169,009.65"}]
[{"$nulls":3},1012,"Créances fiscales",{"v":867726.7,"d":"867,726.70"},{"v":100845.05,"d":"100,845.05"},{"v":396094.04,"d":"396,094.04"},{"v":341073.7,"d":"341,073.70"},{"v":2196582.32,"d":"2,196,582.32"},{"v":1348984.68,"d":"1,348,984.68"},{"v":1128699.2,"d":"1,128,699.20"},{"v":8574554.35,"d":"8,574,554.35"},{"v":714524.74,"d":"714,524.74"},{"v":42897.9,"d":"42,897.90"},{"v":4217581.71,"d":"4,217,581.71"},{"v":241928.84,"d":"241,928.84"},{"v":129111.85,"d":"129,111.85"},{"v":342781.85,"d":"342,781.85"},{"v":218872.95,"d":"218,872.95"},{"v":840453.41,"d":"840,453.41"},{"v":211013.25,"d":"211,013.25"},{"v":521595.65,"d":"521,595.65"},{"v":1709576.59,"d":"1,709,576.59"},{"v":169788.25,"d":"169,788.25"},{"v":264819.85,"d":"264,819.85"},{"v":617302.85,"d":"617,302.85"},{"v":67522.5,"d":"67,522.50"},{"v":46932.25,"d":"46,932.25"},{"v":450571.7,"d":"450,571.70"},{"v":216920.75,"d":"216,920.75"},{"v":205761.65,"d":"205,761.65"},{"v":232573.67,"d":"232,573.67"},{"v":534750.13,"d":"534,750.13"},{"v":1515421.4,"d":"1,515,421.40"},{"v":215346,"d":"215,346.00"},{"v":74313.2,"d":"74,313.20"},{"v":1520900.92,"d":"1,520,900.92"},{"v":1229294.32,"d":"1,229,294.32"},{"v":1290330.45,"d":"1,290,330.45"},{"v":157913.3,"d":"157,913.30"},{"v":803678.22,"d":"803,678.22"},{"v":0,"d":"0.00"},{"v":377048.25,"d":"377,048.25"},{"v":1134841.6,"d":"1,134,841.60"},{"v":650781.15,"d":"650,781.15"},{"v":1025412.64,"d":"1,025,412.64"},{"v":372945.9,"d":"372,945.90"},{"v":2121245.77,"d":"2,121,245.77"},{"v":617834.84,"d":"617,834.84"},{"v":103238.85,"d":"103,238.85"},{"v":305444.7,"d":"305,444.70"},{"v":1547719.9,"d":"1,547,719.90"},{"v":512758.95,"d":"512,758.95"},{"v":1474130.22,"d":"1,474,130.22"},{"v":151487.6,"d":"151,487.60"},{"v":8221649.33,"d":"8,221,649.33"},{"v":408257.56,"d":"408,257.56"},{"v":52783837.45000001,"d":"52,783,837.45"},{"v":24144898.78,"d":"24,144,898.78"},{"v":4612024.2,"d":"4,612,024.20"},{"v":24026914.469999995,"d":"24,026,914.47"}]
[{"$nulls":3},1013,"Acomptes à des tiers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":9600,"d":"9,600.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":547990.2,"d":"547,990.20"},{"v":0,"d":"0.00"},{"v":557590.2,"d":"557,590.20"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":557590.2,"d":"557,590.20"}]
[{"$nulls":3},1014,"Créances sur transferts",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":813998.39,"d":"813,998.39"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":2788.6,"d":"2,788.60"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":-3939.85,"d":"-3,939.85"},{"v":0,"d":"0.00"},{"v":1559,"d":"1,559.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":322044.27,"d":"322,044.27"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":356074.75,"d":"356,074.75"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":1492525.1600000001,"d":"1,492,525.16"},{"v":0,"d":"0.00"},{"v":814406.14,"d":"814,406.14"},{"v":678119.02,"d":"678,119.02"}]
[{"$nulls":3},1015,"Comptes courants internes",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":-9313.75,"d":"-9,313.75"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":800410.32,"d":"800,410.32"},433.45,{"v":4165.5,"d":"4,165.50"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":6290.7,"d":"6,290.70"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":233532.35,"d":"233,532.35"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":22065.05,"d":"22,065.05"},{"v":-5117.05,"d":"-5,117.05"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":103128.01,"d":"103,128.01"},{"v":0,"d":"0.00"},{"v":230425.49,"d":"230,425.49"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":2486885.35,"d":"2,486,885.35"},{"v":0,"d":"0.00"},{"v":3872905.42,"d":"3,872,905.42"},{"v":1035518.5699999998,"d":"1,035,518.57"},{"v":16948,"d":"16,948.00"},{"v":2820438.85,"d":"2,820,438.85"}]
[{"$nulls":3},1016,"Avances pour les frais administratifs",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":20000,"d":"20,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":14131.95,"d":"14,131.95"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":34131.95,"d":"34,131.95"},{"v":0,"d":"0.00"},{"v":20000,"d":"20,000.00"},{"v":14131.95,"d":"14,131.95"}]
[{"$nulls":3},1019,"Autres créances et TVA",{"v":2700.02,"d":"2,700.02"},0.06,{"v":0,"d":"0.00"},{"v":-14853.32,"d":"-14,853.32"},{"v":17238.55,"d":"17,238.55"},{"v":36234.05,"d":"36,234.05"},{"v":350,"d":"350.00"},{"v":78472.13,"d":"78,472.13"},313.99,{"v":0,"d":"0.00"},{"v":186724.79,"d":"186,724.79"},{"v":0,"d":"0.00"},19.42,1.75,{"v":17183.82,"d":"17,183.82"},{"v":27796.4,"d":"27,796.40"},{"v":0,"d":"0.00"},1.75,78.89,{"v":0,"d":"0.00"},{"v":6920.82,"d":"6,920.82"},{"v":8177.22,"d":"8,177.22"},26.62,{"v":308,"d":"308.00"},{"v":2669.81,"d":"2,669.81"},{"v":40860.73,"d":"40,860.73"},{"v":32.4,"d":"32.40"},40.45,{"v":2595.25,"d":"2,595.25"},{"v":-18875.8,"d":"-18,875.80"},295.77,{"v":2016.5,"d":"2,016.50"},{"v":-1428.8,"d":"-1,428.80"},787.05,{"v":0,"d":"0.00"},1.75,{"v":12320.67,"d":"12,320.67"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":54837.01,"d":"54,837.01"},{"v":3860.75,"d":"3,860.75"},289.37,31.39,{"v":1132.3,"d":"1,132.30"},702.32,2.75,56.96,{"v":935.4,"d":"935.40"},{"v":47455.53,"d":"47,455.53"},{"v":1383.83,"d":"1,383.83"},{"v":0,"d":"0.00"},{"v":128325.95,"d":"128,325.95"},{"v":0,"d":"0.00"},{"v":648024.3000000002,"d":"648,024.30"},{"v":352262.30000000005,"d":"352,262.30"},{"v":45067.77,"d":"45,067.77"},{"v":250694.23,"d":"250,694.23"}]
[]
[null,null,102,null,"Placements financiers à court terme",{"$f":"F25+F26+F27+F28","v":{"v":0,"d":"0.00"}},{"$f":"G25+G26+G27+G28","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"J25+J26+J27+J28","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":178441.34,"d":"178,441.34"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":593191.55,"d":"593,191.55"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":771632.89,"d":"771,632.89"},{"v":178441.34,"d":"178,441.34"},{"v":593191.55,"d":"593,191.55"},{"v":0,"d":"0.00"}]
[{"$nulls":3},1020,"Prêts à court terme",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":178441.34,"d":"178,441.34"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":593191.55,"d":"593,191.55"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":771632.89,"d":"771,632.89"},{"v":178441.34,"d":"178,441.34"},{"v":593191.55,"d":"593,191.55"},{"v":0,"d":"0.00"}]
[{"$nulls":3},1022,"Placements à intérêts à court terme",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},1023,"Dépôts à terme",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},1029,"Autres placements financiers à court terme",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[null,null,104,null,"Actifs de régularisation",{"$f":"F31+F32+F33+F34+F35+F36+F37+F38","v":{"v":389614.97000000003,"d":"389,614.97"}},{"$f":"G31+G32+G33+G34+G35+G36+G37+G38","v":{"v":49192.7,"d":"49,192.70"}},{"v":857536.55,"d":"857,536.55"},{"v":-20307.11,"d":"-20,307.11"},{"v":1955142.14,"d":"1,955,142.14"},{"v":2171123.45,"d":"2,171,123.45"},{"v":309695.27,"d":"309,695.27"},{"v":6282505.31,"d":"6,282,505.31"},{"v":728013.55,"d":"728,013.55"},{"v":20869.6,"d":"20,869.60"},{"v":988640.9099999999,"d":"988,640.91"},{"v":-27879.95,"d":"-27,879.95"},{"v":29832.7,"d":"29,832.70"},{"v":12221.95,"d":"12,221.95"},{"v":71717.3,"d":"71,717.30"},{"v":21735.65,"d":"21,735.65"},{"v":40838.15,"d":"40,838.15"},{"v":453295.07,"d":"453,295.07"},{"v":814411.46,"d":"814,411.46"},{"v":112182.54999999999,"d":"112,182.55"},{"v":-9226.649999999992,"d":"-9,226.65"},{"v":1573679.73,"d":"1,573,679.73"},{"v":98876.8,"d":"98,876.80"},{"v":1424.85,"d":"1,424.85"},{"v":62340.700000000004,"d":"62,340.70"},{"v":68723.68,"d":"68,723.68"},{"v":1711.31,"d":"1,711.31"},{"v":186771.1,"d":"186,771.10"},{"v":185958.8,"d":"185,958.80"},{"v":720231.69,"d":"720,231.69"},{"v":63256.100000000006,"d":"63,256.10"},{"v":5630.5,"d":"5,630.50"},{"v":0,"d":"0.00"},{"v":107779.9,"d":"107,779.90"},{"v":311822.65,"d":"311,822.65"},{"v":48196.7,"d":"48,196.70"},{"v":1084246.6500000001,"d":"1,084,246.65"},{"v":839225.59,"d":"839,225.59"},{"v":261397.97999999998,"d":"261,397.98"},{"v":1049948.05,"d":"1,049,948.05"},{"v":148788.15,"d":"148,788.15"},{"v":509631.5,"d":"509,631.50"},{"v":617870.1,"d":"617,870.10"},{"v":166713.15999999997,"d":"166,713.16"},{"v":117723.9,"d":"117,723.90"},{"v":37847.94,"d":"37,847.94"},{"v":82625.54999999999,"d":"82,625.55"},{"v":391522.2,"d":"391,522.20"},{"v":137993.95,"d":"137,993.95"},{"v":138146.25,"d":"138,146.25"},{"v":49363.49,"d":"49,363.49"},{"v":1272076.41,"d":"1,272,076.41"},{"v":193093.03,"d":"193,093.03"},{"v":25785773.98,"d":"25,785,773.98"},{"v":15148199.670000002,"d":"15,148,199.67"},{"v":3071561.16,"d":"3,071,561.16"},{"v":7566013.150000001,"d":"7,566,013.15"}]
[{"$nulls":3},1040,"Charges du personnel",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":1881.6,"d":"1,881.60"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":1557.95,"d":"1,557.95"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},537.75,{"v":0,"d":"0.00"},{"v":4460.6,"d":"4,460.60"},{"v":-7954.25,"d":"-7,954.25"},{"v":250,"d":"250.00"},{"v":2119.6,"d":"2,119.60"},{"v":0,"d":"0.00"},{"v":1491.1,"d":"1,491.10"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":14737.65,"d":"14,737.65"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":13429.6,"d":"13,429.60"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":7454.05,"d":"7,454.05"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":39965.65,"d":"39,965.65"},{"v":2853.2500000000014,"d":"2,853.25"},{"v":29658.35,"d":"29,658.35"},{"v":7454.05,"d":"7,454.05"}]
[{"$nulls":3},1041,"Charges de biens et de services et autres charges d'exploitations",{"v":346645.9,"d":"346,645.90"},{"v":49192.7,"d":"49,192.70"},{"v":134788.45,"d":"134,788.45"},{"v":-20317.11,"d":"-20,317.11"},{"v":103007.2,"d":"103,007.20"},{"v":195030.35,"d":"195,030.35"},{"v":309695.27,"d":"309,695.27"},{"v":2854411.84,"d":"2,854,411.84"},{"v":317667.35,"d":"317,667.35"},{"v":20869.6,"d":"20,869.60"},{"v":234955.26,"d":"234,955.26"},{"v":-28442.7,"d":"-28,442.70"},{"v":26781.3,"d":"26,781.30"},{"v":12221.95,"d":"12,221.95"},{"v":13543.25,"d":"13,543.25"},{"v":29689.9,"d":"29,689.90"},{"v":5781.3,"d":"5,781.30"},{"v":186944.15,"d":"186,944.15"},{"v":76398.36,"d":"76,398.36"},{"v":0,"d":"0.00"},{"v":166964.57,"d":"166,964.57"},{"v":1573679.73,"d":"1,573,679.73"},{"v":98876.8,"d":"98,876.80"},{"v":550,"d":"550.00"},{"v":65568.6,"d":"65,568.60"},{"v":12909.8,"d":"12,909.80"},{"v":1711.31,"d":"1,711.31"},{"v":176557.15,"d":"176,557.15"},{"v":57912.8,"d":"57,912.80"},{"v":2529.1,"d":"2,529.10"},{"v":38254.15,"d":"38,254.15"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":107779.9,"d":"107,779.90"},{"v":311822.65,"d":"311,822.65"},{"v":7931.2,"d":"7,931.20"},{"v":68344.85,"d":"68,344.85"},{"v":839132.69,"d":"839,132.69"},{"v":22494.68,"d":"22,494.68"},{"v":0,"d":"0.00"},{"v":148788.15,"d":"148,788.15"},{"v":78440.5,"d":"78,440.50"},{"v":25242.2,"d":"25,242.20"},{"v":158036.36,"d":"158,036.36"},{"v":117723.9,"d":"117,723.90"},{"v":37847.94,"d":"37,847.94"},{"v":0,"d":"0.00"},{"v":391522.2,"d":"391,522.20"},{"v":21787.15,"d":"21,787.15"},{"v":123183.4,"d":"123,183.40"},{"v":49363.49,"d":"49,363.49"},{"v":1272076.41,"d":"1,272,076.41"},{"v":123455.05,"d":"123,455.05"},{"v":10969351.049999999,"d":"10,969,351.05"},{"v":4868864.319999999,"d":"4,868,864.32"},{"v":2195514.0100000002,"d":"2,195,514.01"},{"v":3904972.7199999997,"d":"3,904,972.72"}]
[{"$nulls":3},1042,"Impôts",{"v":42969.05,"d":"42,969.05"},{"v":0,"d":"0.00"},{"v":18714.8,"d":"18,714.80"},{"v":0,"d":"0.00"},{"v":6056.8,"d":"6,056.80"},{"v":808755.5,"d":"808,755.50"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},83.45,{"v":0,"d":"0.00"},{"v":574890.35,"d":"574,890.35"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":700302.5,"d":"700,302.50"},{"v":50045.7,"d":"50,045.70"},{"v":-176191.25,"d":"-176,191.25"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},874.85,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":553487.95,"d":"553,487.95"},{"v":25001.95,"d":"25,001.95"},{"v":1268.05,"d":"1,268.05"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":40265.5,"d":"40,265.50"},{"v":1015901.8,"d":"1,015,901.80"},{"v":92.9,"d":"92.90"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":141430.6,"d":"141,430.60"},{"v":592627.9,"d":"592,627.90"},{"v":8676.8,"d":"8,676.80"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":4405255.2,"d":"4,405,255.20"},{"v":2151772.45,"d":"2,151,772.45"},{"v":454487.24999999994,"d":"454,487.25"},{"v":1798995.5000000002,"d":"1,798,995.50"}]
[{"$nulls":3},1043,"Transferts du compte de résultats",0.02,{"v":0,"d":"0.00"},{"v":54033.3,"d":"54,033.30"},{"v":10,"d":"10.00"},{"v":1225000,"d":"1,225,000.00"},{"v":1164568,"d":"1,164,568.00"},{"v":0,"d":"0.00"},{"v":3408913.63,"d":"3,408,913.63"},{"v":408704.8,"d":"408,704.80"},{"v":0,"d":"0.00"},{"v":178795.3,"d":"178,795.30"},562.75,{"v":2513.65,"d":"2,513.65"},{"v":0,"d":"0.00"},{"v":1714.2,"d":"1,714.20"},{"v":0,"d":"0.00"},{"v":4956.53,"d":"4,956.53"},{"v":264231.32,"d":"264,231.32"},{"v":8529.85,"d":"8,529.85"},{"v":24348.15,"d":"24,348.15"},0.03,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":-3227.9,"d":"-3,227.90"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":10213.95,"d":"10,213.95"},{"v":128046,"d":"128,046.00"},{"v":121317.28,"d":"121,317.28"},{"v":0,"d":"0.00"},{"v":3662.45,"d":"3,662.45"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":282306.35,"d":"282,306.35"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":2500.9,"d":"2,500.90"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":14962.85,"d":"14,962.85"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":69637.98,"d":"69,637.98"},{"v":7376301.3900000015,"d":"7,376,301.39"},{"v":6722533.350000001,"d":"6,722,533.35"},{"v":284359.96,"d":"284,359.96"},{"v":369408.07999999996,"d":"369,408.08"}]
[{"$nulls":3},1044,"Charges financiers / revenus financiers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":13122.15,"d":"13,122.15"},{"v":888,"d":"888.00"},{"v":0,"d":"0.00"},{"v":17027.35,"d":"17,027.35"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":29850.32,"d":"29,850.32"},{"v":0,"d":"0.00"},{"v":29180.75,"d":"29,180.75"},1.75,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":700,"d":"700.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":238903.3,"d":"238,903.30"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":80124.65,"d":"80,124.65"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":409798.27,"d":"409,798.27"},{"v":90068.57,"d":"90,068.57"},701.75,{"v":319027.94999999995,"d":"319,027.95"}]
[{"$nulls":3},1045,"Autres revenus d'exploitations",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":2152.49,"d":"2,152.49"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":51999.25,"d":"51,999.25"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":36295.85,"d":"36,295.85"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":41076.23,"d":"41,076.23"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":16554.76,"d":"16,554.76"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":1003864.65,"d":"1,003,864.65"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":1151943.23,"d":"1,151,943.23"},{"v":54151.74,"d":"54,151.74"},{"v":93926.84,"d":"93,926.84"},{"v":1003864.65,"d":"1,003,864.65"}]
[{"$nulls":3},1046,"Actifs de régularisation du comptes des investissements",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":650000,"d":"650,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":12913,"d":"12,913.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":662913,"d":"662,913.00"},{"v":650000,"d":"650,000.00"},{"v":12913,"d":"12,913.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},1049,"Autres actifs de régularisation du comptes de résultats",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":607955.99,"d":"607,955.99"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":46083.4,"d":"46,083.40"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":116206.8,"d":"116,206.80"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":770246.1900000001,"d":"770,246.19"},{"v":607955.99,"d":"607,955.99"},{"v":0,"d":"0.00"},{"v":162290.2,"d":"162,290.20"}]
[]
[null,null,106,null,"Marchandises, fournitures et travaux en cours",{"$f":"F41+F42+F43+F44+F45","v":{"v":0,"d":"0.00"}},{"$f":"G41+G42+G43+G44+G45","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":580394.33,"d":"580,394.33"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":234360,"d":"234,360.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":4429.85,"d":"4,429.85"},{"v":4800,"d":"4,800.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":6712.1,"d":"6,712.10"},{"v":0,"d":"0.00"},{"v":2913.6,"d":"2,913.60"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":761889.4,"d":"761,889.40"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":19871.05,"d":"19,871.05"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":1291.3,"d":"1,291.30"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":37128,"d":"37,128.00"},{"v":0,"d":"0.00"},{"v":22126.15,"d":"22,126.15"},{"v":0,"d":"0.00"},{"v":1675915.7799999998,"d":"1,675,915.78"},{"v":823984.1799999999,"d":"823,984.18"},{"v":791386.15,"d":"791,386.15"},{"v":60545.450000000004,"d":"60,545.45"}]
[{"$nulls":3},1060,"Articles de commerces",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":4429.85,"d":"4,429.85"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":6712.1,"d":"6,712.10"},{"v":0,"d":"0.00"},{"v":2913.6,"d":"2,913.60"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":1296.8,"d":"1,296.80"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":5058.5,"d":"5,058.50"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":1291.3,"d":"1,291.30"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":22126.15,"d":"22,126.15"},{"v":0,"d":"0.00"},{"v":43828.3,"d":"43,828.30"},{"v":4429.85,"d":"4,429.85"},{"v":15981,"d":"15,981.00"},{"v":23417.45,"d":"23,417.45"}]
[{"$nulls":3},1061,"Matières premières et auxiliaires",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":580394.33,"d":"580,394.33"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":234360,"d":"234,360.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":4800,"d":"4,800.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":14812.55,"d":"14,812.55"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":37128,"d":"37,128.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":871494.88,"d":"871,494.88"},{"v":819554.33,"d":"819,554.33"},{"v":14812.55,"d":"14,812.55"},{"v":37128,"d":"37,128.00"}]
[{"$nulls":3},1062,"Produits semi-finis et finis",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},1063,"Travaux en cours",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":760592.6,"d":"760,592.60"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":760592.6,"d":"760,592.60"},{"v":0,"d":"0.00"},{"v":760592.6,"d":"760,592.60"},{"v":0,"d":"0.00"}]
[{"$nulls":3},1068,"Avances et acomptes versés",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":51},{"v":0,"d":"0.00"}]
[null,null,107,null,"Placements financiers",{"$f":"F48+F49+F50+F51","v":{"v":2601,"d":"2,601.00"}},{"$f":"G48+G49+G50+G51","v":{"v":200,"d":"200.00"}},{"v":0,"d":"0.00"},{"v":2695,"d":"2,695.00"},{"v":275153,"d":"275,153.00"},{"v":1240,"d":"1,240.00"},{"v":20000,"d":"20,000.00"},{"v":1773720,"d":"1,773,720.00"},{"v":1240,"d":"1,240.00"},{"v":0,"d":"0.00"},{"v":284372.5,"d":"284,372.50"},{"v":2102,"d":"2,102.00"},{"v":25853.15,"d":"25,853.15"},{"v":200,"d":"200.00"},{"v":200,"d":"200.00"},{"v":988505.6,"d":"988,505.60"},{"v":0,"d":"0.00"},950.55,{"v":5607,"d":"5,607.00"},{"v":0,"d":"0.00"},{"v":124417.44,"d":"124,417.44"},{"v":10251989.9,"d":"10,251,989.90"},{"v":224777.27,"d":"224,777.27"},{"v":72339.75,"d":"72,339.75"},{"v":39680,"d":"39,680.00"},{"v":744,"d":"744.00"},{"v":2600,"d":"2,600.00"},{"v":0,"d":"0.00"},{"v":342840,"d":"342,840.00"},{"v":107300,"d":"107,300.00"},{"v":4160,"d":"4,160.00"},{"v":37935,"d":"37,935.00"},{"v":559032.25,"d":"559,032.25"},{"v":59726,"d":"59,726.00"},{"v":0,"d":"0.00"},{"v":200,"d":"200.00"},{"v":2000,"d":"2,000.00"},{"v":700,"d":"700.00"},{"v":200,"d":"200.00"},{"v":7080,"d":"7,080.00"},{"v":248000,"d":"248,000.00"},{"v":-1,"d":"-1.00"},{"v":1,"d":"1.00"},{"v":9,"d":"9.00"},{"v":79360,"d":"79,360.00"},{"v":1,"d":"1.00"},{"v":1505,"d":"1,505.00"},{"v":112200,"d":"112,200.00"},{"v":1200,"d":"1,200.00"},{"v":53720,"d":"53,720.00"},{"v":504,"d":"504.00"},{"v":616196.4,"d":"616,196.40"},{"v":4,"d":"4.00"},{"v":16335060.81,"d":"16,335,060.81"},{"v":3384639.8,"d":"3,384,639.80"},{"v":11208783.36,"d":"11,208,783.36"},{"v":1741637.65,"d":"1,741,637.65"}]
[{"$nulls":3},1070,"Actions et parts sociales",{"v":2601,"d":"2,601.00"},{"v":200,"d":"200.00"},{"v":0,"d":"0.00"},{"v":2695,"d":"2,695.00"},{"v":241403,"d":"241,403.00"},{"v":1240,"d":"1,240.00"},{"v":20000,"d":"20,000.00"},{"v":774920,"d":"774,920.00"},{"v":1240,"d":"1,240.00"},{"v":0,"d":"0.00"},{"v":257642.5,"d":"257,642.50"},{"v":2102,"d":"2,102.00"},{"v":25853.15,"d":"25,853.15"},{"v":200,"d":"200.00"},{"v":200,"d":"200.00"},{"v":20800,"d":"20,800.00"},{"v":0,"d":"0.00"},950.55,{"v":5607,"d":"5,607.00"},{"v":0,"d":"0.00"},{"v":611,"d":"611.00"},{"v":904847,"d":"904,847.00"},689.15,{"v":65245,"d":"65,245.00"},{"v":39680,"d":"39,680.00"},{"v":744,"d":"744.00"},{"v":2600,"d":"2,600.00"},{"v":0,"d":"0.00"},{"v":342840,"d":"342,840.00"},{"v":107300,"d":"107,300.00"},{"v":4160,"d":"4,160.00"},{"v":37935,"d":"37,935.00"},{"v":459032.25,"d":"459,032.25"},{"v":59726,"d":"59,726.00"},{"v":0,"d":"0.00"},{"v":200,"d":"200.00"},{"v":2000,"d":"2,000.00"},{"v":700,"d":"700.00"},{"v":200,"d":"200.00"},{"v":7080,"d":"7,080.00"},{"v":248000,"d":"248,000.00"},{"v":0,"d":"0.00"},{"v":1,"d":"1.00"},{"v":9,"d":"9.00"},{"v":79360,"d":"79,360.00"},{"v":1,"d":"1.00"},{"v":1505,"d":"1,505.00"},{"v":112200,"d":"112,200.00"},{"v":1200,"d":"1,200.00"},{"v":53720,"d":"53,720.00"},{"v":504,"d":"504.00"},{"v":613695.4,"d":"613,695.40"},{"v":4,"d":"4.00"},{"v":4503443,"d":"4,503,443.00"},{"v":1357654.2,"d":"1,357,654.20"},{"v":1506651.15,"d":"1,506,651.15"},{"v":1639137.65,"d":"1,639,137.65"}]
[{"$nulls":3},1071,"Placements à intérêts à long terme",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":33750,"d":"33,750.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":998800,"d":"998,800.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":967705.6,"d":"967,705.60"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":123806.44,"d":"123,806.44"},{"v":9347142.9,"d":"9,347,142.90"},{"v":224088.12,"d":"224,088.12"},{"v":7094.75,"d":"7,094.75"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":100000,"d":"100,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":-1,"d":"-1.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":2501,"d":"2,501.00"},{"v":0,"d":"0.00"},{"v":11804887.81,"d":"11,804,887.81"},{"v":2000255.6,"d":"2,000,255.60"},{"v":9702132.209999999,"d":"9,702,132.21"},{"v":102500,"d":"102,500.00"}]
[{"$nulls":3},1072,"Cérances à long terme",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":26730,"d":"26,730.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":26730,"d":"26,730.00"},{"v":26730,"d":"26,730.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},1079,"Autres placements financiers à long terme",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[null,null,108,null,"Immobilisation corporelles du PF",{"$f":"F54+F55+F56+F57+F58+F59","v":{"v":262154.7,"d":"262,154.70"}},{"$f":"G54+G55+G56+G57+G58+G59","v":{"v":799655.85,"d":"799,655.85"}},{"v":1706767.45,"d":"1,706,767.45"},{"v":2502269.15,"d":"2,502,269.15"},{"v":7418070,"d":"7,418,070.00"},{"v":3017950,"d":"3,017,950.00"},{"v":4465600,"d":"4,465,600.00"},{"v":16954220,"d":"16,954,220.00"},{"v":1670728,"d":"1,670,728.00"},{"v":0,"d":"0.00"},{"v":5948935.26,"d":"5,948,935.26"},{"v":989130.6300000001,"d":"989,130.63"},{"v":0,"d":"0.00"},{"v":549000,"d":"549,000.00"},{"v":370121.75,"d":"370,121.75"},{"v":2713585.15,"d":"2,713,585.15"},{"v":448000,"d":"448,000.00"},{"v":320000,"d":"320,000.00"},{"v":1219341,"d":"1,219,341.00"},{"v":385300,"d":"385,300.00"},{"v":449300,"d":"449,300.00"},{"v":986577.45,"d":"986,577.45"},{"v":0,"d":"0.00"},{"v":30,"d":"30.00"},{"v":1163924.15,"d":"1,163,924.15"},{"v":1297416.9,"d":"1,297,416.90"},{"v":0,"d":"0.00"},{"v":756784.6,"d":"756,784.60"},{"v":2181155.4,"d":"2,181,155.40"},{"v":600000,"d":"600,000.00"},{"v":0,"d":"0.00"},{"v":1069350,"d":"1,069,350.00"},{"v":420000,"d":"420,000.00"},{"v":1120874.4,"d":"1,120,874.40"},{"v":1910709,"d":"1,910,709.00"},{"v":164784.5,"d":"164,784.50"},{"v":9753105,"d":"9,753,105.00"},{"v":907020,"d":"907,020.00"},{"v":294546,"d":"294,546.00"},{"v":6764738.9,"d":"6,764,738.90"},{"v":554697,"d":"554,697.00"},{"v":723170,"d":"723,170.00"},{"v":324351.75,"d":"324,351.75"},{"v":0,"d":"0.00"},{"v":635813.45,"d":"635,813.45"},{"v":88100,"d":"88,100.00"},{"v":231980,"d":"231,980.00"},{"v":1230521,"d":"1,230,521.00"},{"v":398785,"d":"398,785.00"},{"v":2038102.8,"d":"2,038,102.80"},{"v":5340,"d":"5,340.00"},{"v":9229542.06,"d":"9,229,542.06"},{"v":895335,"d":"895,335.00"},{"v":97936883.30000001,"d":"97,936,883.30"},{"v":51355528.94,"d":"51,355,528.94"},{"v":8889838.5,"d":"8,889,838.50"},{"v":37691515.86,"d":"37,691,515.86"}]
[{"$nulls":3},1080,"Terrains du PF",{"v":0,"d":"0.00"},{"v":30800,"d":"30,800.00"},{"v":169116,"d":"169,116.00"},{"v":205805,"d":"205,805.00"},{"v":784520,"d":"784,520.00"},{"v":257950,"d":"257,950.00"},{"v":964800,"d":"964,800.00"},{"v":10740740,"d":"10,740,740.00"},{"v":1220178,"d":"1,220,178.00"},{"v":0,"d":"0.00"},{"v":2306481.87,"d":"2,306,481.87"},{"v":294856.08,"d":"294,856.08"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":370121.75,"d":"370,121.75"},{"v":2713585.15,"d":"2,713,585.15"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":661440,"d":"661,440.00"},{"v":0,"d":"0.00"},{"v":449300,"d":"449,300.00"},{"v":848477.45,"d":"848,477.45"},{"v":0,"d":"0.00"},{"v":30,"d":"30.00"},{"v":620279.75,"d":"620,279.75"},{"v":122402.5,"d":"122,402.50"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":626155.4,"d":"626,155.40"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":8710,"d":"8,710.00"},{"v":0,"d":"0.00"},{"v":654397,"d":"654,397.00"},{"v":646092,"d":"646,092.00"},{"v":164784.5,"d":"164,784.50"},{"v":7214915,"d":"7,214,915.00"},{"v":49940,"d":"49,940.00"},{"v":294546,"d":"294,546.00"},{"v":213920,"d":"213,920.00"},{"v":55797,"d":"55,797.00"},{"v":3680,"d":"3,680.00"},{"v":324351.75,"d":"324,351.75"},{"v":0,"d":"0.00"},{"v":108080,"d":"108,080.00"},{"v":88100,"d":"88,100.00"},{"v":73980,"d":"73,980.00"},{"v":721691,"d":"721,691.00"},{"v":158785,"d":"158,785.00"},{"v":888072,"d":"888,072.00"},{"v":5340,"d":"5,340.00"},{"v":7593001.71,"d":"7,593,001.71"},{"v":185335,"d":"185,335.00"},{"v":42840556.91,"d":"42,840,556.91"},{"v":20720393.849999998,"d":"20,720,393.85"},{"v":2675355.1,"d":"2,675,355.10"},{"v":19444807.96,"d":"19,444,807.96"}]
[{"$nulls":3},1084,"Bâtiments, locaux et équipement du PF",{"v":262154.7,"d":"262,154.70"},{"v":766900,"d":"766,900.00"},{"v":1537651.45,"d":"1,537,651.45"},{"v":2296464.15,"d":"2,296,464.15"},{"v":6633550,"d":"6,633,550.00"},{"v":2760000,"d":"2,760,000.00"},{"v":3500800,"d":"3,500,800.00"},{"v":6213480,"d":"6,213,480.00"},{"v":450550,"d":"450,550.00"},{"v":0,"d":"0.00"},{"v":1140840.1,"d":"1,140,840.10"},{"v":694274.55,"d":"694,274.55"},{"v":0,"d":"0.00"},{"v":549000,"d":"549,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":448000,"d":"448,000.00"},{"v":320000,"d":"320,000.00"},{"v":557901,"d":"557,901.00"},{"v":385300,"d":"385,300.00"},{"v":0,"d":"0.00"},{"v":138100,"d":"138,100.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":714728.4,"d":"714,728.40"},{"v":0,"d":"0.00"},{"v":756784.6,"d":"756,784.60"},{"v":1555000,"d":"1,555,000.00"},{"v":600000,"d":"600,000.00"},{"v":0,"d":"0.00"},{"v":1060640,"d":"1,060,640.00"},{"v":420000,"d":"420,000.00"},{"v":466477.4,"d":"466,477.40"},{"v":1264617,"d":"1,264,617.00"},{"v":0,"d":"0.00"},{"v":2538190,"d":"2,538,190.00"},{"v":857080,"d":"857,080.00"},{"v":0,"d":"0.00"},{"v":6074407.2,"d":"6,074,407.20"},{"v":498900,"d":"498,900.00"},{"v":719490,"d":"719,490.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":158000,"d":"158,000.00"},{"v":508830,"d":"508,830.00"},{"v":240000,"d":"240,000.00"},{"v":1150030.8,"d":"1,150,030.80"},{"v":0,"d":"0.00"},{"v":1636540.35,"d":"1,636,540.35"},{"v":710000,"d":"710,000.00"},{"v":50584681.7,"d":"50,584,681.70"},{"v":28131565.950000003,"d":"28,131,565.95"},{"v":5210553,"d":"5,210,553.00"},{"v":17242562.75,"d":"17,242,562.75"}]
[{"$nulls":3},1086,"Biens mobiliers du PF",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},1087,"Installations et constructions du PF",{"v":0,"d":"0.00"},{"v":1955.85,"d":"1,955.85"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":2501613.29,"d":"2,501,613.29"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":543644.4,"d":"543,644.40"},{"v":460286,"d":"460,286.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":476411.7,"d":"476,411.70"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":527733.45,"d":"527,733.45"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":4511644.69,"d":"4,511,644.69"},{"v":2503569.14,"d":"2,503,569.14"},{"v":1003930.4,"d":"1,003,930.40"},{"v":1004145.1499999999,"d":"1,004,145.15"}]
[{"$nulls":3},1088,"Avances terrains, bâtiments, mobilier du PF",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},1089,"Autres immobilisations corporelles du PF",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[null,null,109,null,"Créances envers les financements spéciaux et fonds du capital de tiers",{"$f":"F62+F63+F64+F65","v":{"v":0,"d":"0.00"}},{"$f":"G62+G63+G64+G65","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},1090,"Créances envers les financements spéciaux et fonds du capital de tiers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},1091,"Créances envres les fonds des capitaux de tiers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},1092,"Créances envers les legs et fondations ",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},1093,"Créances envers d'autres capitaux de tiers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[null,14,null,null,"Patrimoine administratif",{"$f":"F68+F79+F85+F96+F107","v":{"v":7741742.270000001,"d":"7,741,742.27"}},{"$f":"G68+G79+G85+G96+G107","v":{"v":1764273.9,"d":"1,764,273.90"}},{"v":2918575.9499999997,"d":"2,918,575.95"},{"v":2581806.4,"d":"2,581,806.40"},{"v":20959042.61,"d":"20,959,042.61"},{"v":24060211.24,"d":"24,060,211.24"},{"v":10820823.84,"d":"10,820,823.84"},{"v":120067469.24,"d":"120,067,469.24"},{"v":6840634.91,"d":"6,840,634.91"},{"v":1258697.84,"d":"1,258,697.84"},{"v":33236975.25,"d":"33,236,975.25"},{"v":2785539.79,"d":"2,785,539.79"},{"v":443395.9,"d":"443,395.90"},{"v":2659962.85,"d":"2,659,962.85"},{"v":3175021.95,"d":"3,175,021.95"},{"v":2647775.8499999996,"d":"2,647,775.85"},{"v":1045550,"d":"1,045,550.00"},{"v":2804306.3,"d":"2,804,306.30"},{"v":15275418.18,"d":"15,275,418.18"},{"v":2050358.7999999998,"d":"2,050,358.80"},{"v":10451976.53,"d":"10,451,976.53"},{"v":8171091.63,"d":"8,171,091.63"},{"v":909265,"d":"909,265.00"},{"v":1352711.45,"d":"1,352,711.45"},{"v":2879972.15,"d":"2,879,972.15"},{"v":6705684.17,"d":"6,705,684.17"},{"v":4378818.79,"d":"4,378,818.79"},{"v":4085789.2,"d":"4,085,789.20"},{"v":7419832.639999999,"d":"7,419,832.64"},{"v":17958980.48,"d":"17,958,980.48"},{"v":1967047.0999999999,"d":"1,967,047.10"},{"v":1165850.15,"d":"1,165,850.15"},{"v":16054296.609999998,"d":"16,054,296.61"},{"v":10933633.85,"d":"10,933,633.85"},{"v":9940406.649999999,"d":"9,940,406.65"},{"v":2007810.02,"d":"2,007,810.02"},{"v":15910034.4,"d":"15,910,034.40"},{"v":4109720.6499999994,"d":"4,109,720.65"},{"v":3506340.0400000005,"d":"3,506,340.04"},{"v":8992553.78,"d":"8,992,553.78"},{"v":5283949.75,"d":"5,283,949.75"},{"v":5895879.04,"d":"5,895,879.04"},{"v":2716942.65,"d":"2,716,942.65"},{"v":15179563.379999999,"d":"15,179,563.38"},{"v":5323639.7,"d":"5,323,639.70"},{"v":869070,"d":"869,070.00"},{"v":1581090,"d":"1,581,090.00"},{"v":19312071.7,"d":"19,312,071.70"},{"v":1897389.4100000001,"d":"1,897,389.41"},{"v":9908864.82,"d":"9,908,864.82"},{"v":646588.25,"d":"646,588.25"},{"v":49585000.85999999,"d":"49,585,000.86"},{"v":3533927.65,"d":"3,533,927.65"},{"v":525773375.5699999,"d":"525,773,375.57"},{"v":263087224.26999998,"d":"263,087,224.27"},{"v":69497378.09,"d":"69,497,378.09"},{"v":193188773.21,"d":"193,188,773.21"}]
[null,null,140,null,"Immobilisation corporelles du PA",{"$f":"F69+F70+F71+F72+F73+F74+F75+F76+F77","v":{"v":7741742.270000001,"d":"7,741,742.27"}},{"$f":"G69+G70+G71+G72+G73+G74+G75+G76+G77","v":{"v":1643726.95,"d":"1,643,726.95"}},{"v":2899364.65,"d":"2,899,364.65"},{"v":2527641.88,"d":"2,527,641.88"},{"v":20563128.16,"d":"20,563,128.16"},{"v":23312673.539999995,"d":"23,312,673.54"},{"v":10471044.34,"d":"10,471,044.34"},{"v":118442625.19,"d":"118,442,625.19"},{"v":6588238.91,"d":"6,588,238.91"},{"v":1258697.84,"d":"1,258,697.84"},{"v":32820851.85,"d":"32,820,851.85"},{"v":2785539.79,"d":"2,785,539.79"},{"v":388650.9,"d":"388,650.90"},{"v":2659962.85,"d":"2,659,962.85"},{"v":3169710.95,"d":"3,169,710.95"},{"v":2647774.8499999996,"d":"2,647,774.85"},{"v":972650,"d":"972,650.00"},{"v":2643606.3,"d":"2,643,606.30"},{"v":14775578.629999999,"d":"14,775,578.63"},{"v":2050347.7999999998,"d":"2,050,347.80"},{"v":9872530.18,"d":"9,872,530.18"},{"v":8171091.63,"d":"8,171,091.63"},{"v":735665,"d":"735,665.00"},{"v":1352711.45,"d":"1,352,711.45"},{"v":2605202.15,"d":"2,605,202.15"},{"v":6705684.17,"d":"6,705,684.17"},{"v":4295867.99,"d":"4,295,867.99"},{"v":3925779.2,"d":"3,925,779.20"},{"v":7304980.839999999,"d":"7,304,980.84"},{"v":17208174.63,"d":"17,208,174.63"},{"v":1697601.0999999999,"d":"1,697,601.10"},{"v":1165850.15,"d":"1,165,850.15"},{"v":15616956.909999998,"d":"15,616,956.91"},{"v":10933633.85,"d":"10,933,633.85"},{"v":9292395.049999999,"d":"9,292,395.05"},{"v":2005301.02,"d":"2,005,301.02"},{"v":15777450.6,"d":"15,777,450.60"},{"v":3745278.7499999995,"d":"3,745,278.75"},{"v":3452336.0400000005,"d":"3,452,336.04"},{"v":8603356.03,"d":"8,603,356.03"},{"v":5254047.75,"d":"5,254,047.75"},{"v":5684539.74,"d":"5,684,539.74"},{"v":2715939.65,"d":"2,715,939.65"},{"v":14879563.379999999,"d":"14,879,563.38"},{"v":5296055.32,"d":"5,296,055.32"},{"v":869070,"d":"869,070.00"},{"v":1570590,"d":"1,570,590.00"},{"v":18561828.55,"d":"18,561,828.55"},{"v":1731589.4100000001,"d":"1,731,589.41"},{"v":9484074.38,"d":"9,484,074.38"},{"v":646588.25,"d":"646,588.25"},{"v":46681501.81999999,"d":"46,681,501.82"},{"v":3510208,"d":"3,510,208.00"},{"v":511717000.64,"d":"511,717,000.64"},{"v":258313209.84999996,"d":"258,313,209.85"},{"v":67091486.28999999,"d":"67,091,486.29"},{"v":186312304.5,"d":"186,312,304.50"}]
[{"$nulls":3},1400,"Terrains non bâtis et terrains bâtis du PA",{"v":180157,"d":"180,157.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":1008210.15,"d":"1,008,210.15"},{"v":909510,"d":"909,510.00"},{"v":146502.1,"d":"146,502.10"},{"v":2531481.1,"d":"2,531,481.10"},{"v":294700,"d":"294,700.00"},{"v":0,"d":"0.00"},{"v":2076271.05,"d":"2,076,271.05"},{"v":105747,"d":"105,747.00"},{"v":0,"d":"0.00"},{"v":216600,"d":"216,600.00"},{"v":213172.3,"d":"213,172.30"},{"v":1839062.95,"d":"1,839,062.95"},{"v":38100,"d":"38,100.00"},{"v":0,"d":"0.00"},{"v":253885.4,"d":"253,885.40"},{"v":190432,"d":"190,432.00"},{"v":0,"d":"0.00"},{"v":6106121.55,"d":"6,106,121.55"},{"v":240870,"d":"240,870.00"},{"v":252850,"d":"252,850.00"},{"v":117191.4,"d":"117,191.40"},{"v":1030108.1,"d":"1,030,108.10"},{"v":124943,"d":"124,943.00"},{"v":1403620,"d":"1,403,620.00"},{"v":238208,"d":"238,208.00"},{"v":2579752.51,"d":"2,579,752.51"},{"v":313841,"d":"313,841.00"},{"v":150590,"d":"150,590.00"},{"v":4500385.14,"d":"4,500,385.14"},{"v":457290,"d":"457,290.00"},{"v":342994.5,"d":"342,994.50"},{"v":0,"d":"0.00"},{"v":319182.2,"d":"319,182.20"},{"v":0,"d":"0.00"},{"v":1,"d":"1.00"},{"v":738172.25,"d":"738,172.25"},{"v":0,"d":"0.00"},{"v":413717.6,"d":"413,717.60"},{"v":1,"d":"1.00"},{"v":4279913.23,"d":"4,279,913.23"},{"v":419229.4,"d":"419,229.40"},{"v":0,"d":"0.00"},{"v":315340,"d":"315,340.00"},{"v":618500,"d":"618,500.00"},{"v":115270,"d":"115,270.00"},{"v":983927.33,"d":"983,927.33"},{"v":10988.35,"d":"10,988.35"},{"v":135480.61,"d":"135,480.61"},{"v":163195,"d":"163,195.00"},{"v":36375514.22,"d":"36,375,514.22"},{"$f":"SUM(F69:X69)","v":{"v":9813399.049999999,"d":"9,813,399.05"}},{"$f":"SUM(Y69:AK69)","v":{"v":12748527.56,"d":"12,748,527.56"}},{"$f":"SUM(AL69:BF69)","v":{"v":13813587.61,"d":"13,813,587.61"}}]
[{"$nulls":3},1401,"Routes et voies de communications du PA",{"v":4030584.47,"d":"4,030,584.47"},{"v":706952.15,"d":"706,952.15"},{"v":130500,"d":"130,500.00"},{"v":667333.89,"d":"667,333.89"},{"v":2592494.23,"d":"2,592,494.23"},{"v":1701444.68,"d":"1,701,444.68"},{"v":2697705.7,"d":"2,697,705.70"},{"v":14782990.95,"d":"14,782,990.95"},{"v":1976140,"d":"1,976,140.00"},{"v":167440,"d":"167,440.00"},{"v":12326752.15,"d":"12,326,752.15"},{"v":771709.15,"d":"771,709.15"},{"v":75442.6,"d":"75,442.60"},{"v":1266665,"d":"1,266,665.00"},{"v":1224475.25,"d":"1,224,475.25"},{"v":0,"d":"0.00"},{"v":353250,"d":"353,250.00"},{"v":1058552.34,"d":"1,058,552.34"},{"v":2672789.63,"d":"2,672,789.63"},{"v":93496.15,"d":"93,496.15"},{"v":772753.9,"d":"772,753.90"},{"v":217273.23,"d":"217,273.23"},{"v":1,"d":"1.00"},{"v":0,"d":"0.00"},{"v":232197,"d":"232,197.00"},{"v":2300703.15,"d":"2,300,703.15"},{"v":684922.69,"d":"684,922.69"},{"v":250170.2,"d":"250,170.20"},{"v":2801200.01,"d":"2,801,200.01"},{"v":2639934.5,"d":"2,639,934.50"},{"v":368916.3,"d":"368,916.30"},{"v":73760,"d":"73,760.00"},{"v":308457.55,"d":"308,457.55"},{"v":2744255.25,"d":"2,744,255.25"},{"v":2212647.46,"d":"2,212,647.46"},{"v":170738.25,"d":"170,738.25"},{"v":4651455.3,"d":"4,651,455.30"},{"v":1039691,"d":"1,039,691.00"},{"v":611531.71,"d":"611,531.71"},{"v":1161666,"d":"1,161,666.00"},{"v":0,"d":"0.00"},{"v":753459.59,"d":"753,459.59"},{"v":752201,"d":"752,201.00"},{"v":0,"d":"0.00"},{"v":2140654.04,"d":"2,140,654.04"},{"v":368500,"d":"368,500.00"},{"v":243000,"d":"243,000.00"},{"v":4782187.5,"d":"4,782,187.50"},{"v":615360,"d":"615,360.00"},{"v":3178309.43,"d":"3,178,309.43"},{"v":111859.95,"d":"111,859.95"},{"v":11150816.89,"d":"11,150,816.89"},{"v":702000,"d":"702,000.00"},{"$f":"SUM(F70:BF70)","v":{"v":97337341.24000001,"d":"97,337,341.24"}},{"v":49203222.190000005,"d":"49,203,222.19"},{"v":10435328.129999999,"d":"10,435,328.13"},{"v":37698790.92,"d":"37,698,790.92"}]
[{"$nulls":3},1402,"Aménagement des plans d'eau et cours d'eau du PA",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":260003.16,"d":"260,003.16"},{"v":0,"d":"0.00"},{"v":657538.54,"d":"657,538.54"},{"v":1761746.11,"d":"1,761,746.11"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":129251.85,"d":"129,251.85"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":366555.1,"d":"366,555.10"},{"v":120945.15,"d":"120,945.15"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":1,"d":"1.00"},{"v":0,"d":"0.00"},{"v":680,"d":"680.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":1,"d":"1.00"},{"v":0,"d":"0.00"},{"v":42240.55,"d":"42,240.55"},{"v":0,"d":"0.00"},{"v":668870.7,"d":"668,870.70"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":57739.25,"d":"57,739.25"},{"v":1,"d":"1.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":122500,"d":"122,500.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":308681.4,"d":"308,681.40"},{"v":0,"d":"0.00"},{"v":4496754.8100000005,"d":"4,496,754.81"},{"v":3296039.91,"d":"3,296,039.91"},{"v":681,"d":"681.00"},{"v":1200033.9,"d":"1,200,033.90"}]
[{"$nulls":3},1403,"Autres ouvrages de génie civil du PA - Collecteurs, canalisations",{"v":2879859.65,"d":"2,879,859.65"},{"v":715535.4,"d":"715,535.40"},{"v":36583.25,"d":"36,583.25"},{"v":258837.89,"d":"258,837.89"},{"v":3098307.71,"d":"3,098,307.71"},{"v":5390326.6,"d":"5,390,326.60"},{"v":2944402.4,"d":"2,944,402.40"},{"v":34405492.46,"d":"34,405,492.46"},{"v":473356.01,"d":"473,356.01"},{"v":443384.09,"d":"443,384.09"},{"v":4708517.5,"d":"4,708,517.50"},{"v":43846.15,"d":"43,846.15"},{"v":73071.3,"d":"73,071.30"},{"v":99697.85,"d":"99,697.85"},{"v":1190964.85,"d":"1,190,964.85"},{"v":635750.85,"d":"635,750.85"},{"v":524900,"d":"524,900.00"},{"v":400198.86,"d":"400,198.86"},{"v":1171861.45,"d":"1,171,861.45"},{"v":175380,"d":"175,380.00"},{"v":1016940.75,"d":"1,016,940.75"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":1052721.75,"d":"1,052,721.75"},{"v":428330.11,"d":"428,330.11"},{"v":410538.3,"d":"410,538.30"},{"v":11456.4,"d":"11,456.40"},{"v":723394.63,"d":"723,394.63"},{"v":4645041.35,"d":"4,645,041.35"},{"v":261249.75,"d":"261,249.75"},{"v":47250,"d":"47,250.00"},{"v":3084692.35,"d":"3,084,692.35"},{"v":3362913.2,"d":"3,362,913.20"},{"v":1308493.64,"d":"1,308,493.64"},{"v":354652.7,"d":"354,652.70"},{"v":5373519.85,"d":"5,373,519.85"},{"v":251319.9,"d":"251,319.90"},{"v":1899538.83,"d":"1,899,538.83"},{"v":1150048.68,"d":"1,150,048.68"},{"v":0,"d":"0.00"},{"v":647604.35,"d":"647,604.35"},{"v":1016353.65,"d":"1,016,353.65"},{"v":5388991.7,"d":"5,388,991.70"},{"v":1490757.02,"d":"1,490,757.02"},{"v":73980,"d":"73,980.00"},{"v":170688,"d":"170,688.00"},{"v":4161228.05,"d":"4,161,228.05"},{"v":0,"d":"0.00"},{"v":1052196.69,"d":"1,052,196.69"},{"v":59332,"d":"59,332.00"},{"v":1772569.81,"d":"1,772,569.81"},{"v":254000,"d":"254,000.00"},{"v":101140077.73,"d":"101,140,077.73"},{"v":59494894.27,"d":"59,494,894.27"},{"v":8772303.04,"d":"8,772,303.04"},{"v":32872880.42,"d":"32,872,880.42"}]
[{"$nulls":3},1404,"Bâtiments, locaux et équipement du PA",{"v":651141.15,"d":"651,141.15"},{"v":182198.4,"d":"182,198.40"},{"v":2419914,"d":"2,419,914.00"},{"v":1601470.1,"d":"1,601,470.10"},{"v":12751307.16,"d":"12,751,307.16"},{"v":10874381.95,"d":"10,874,381.95"},{"v":3774100.3,"d":"3,774,100.30"},{"v":60139034.69,"d":"60,139,034.69"},{"v":3078651.55,"d":"3,078,651.55"},{"v":647873.75,"d":"647,873.75"},{"v":10782246.85,"d":"10,782,246.85"},{"v":1716823.49,"d":"1,716,823.49"},{"v":240137,"d":"240,137.00"},{"v":1077000,"d":"1,077,000.00"},{"v":541098.55,"d":"541,098.55"},{"v":80337.75,"d":"80,337.75"},{"v":56400,"d":"56,400.00"},{"v":800300,"d":"800,300.00"},{"v":9653391.7,"d":"9,653,391.70"},{"v":774682.25,"d":"774,682.25"},{"v":1284389.55,"d":"1,284,389.55"},{"v":0,"d":"0.00"},{"v":411591,"d":"411,591.00"},{"v":0,"d":"0.00"},{"v":681402,"d":"681,402.00"},{"v":214569.59,"d":"214,569.59"},{"v":2168803,"d":"2,168,803.00"},{"v":1731072.6,"d":"1,731,072.60"},{"v":3145187.15,"d":"3,145,187.15"},{"v":5770016.52,"d":"5,770,016.52"},{"v":220541.15,"d":"220,541.15"},{"v":0,"d":"0.00"},{"v":6421405.52,"d":"6,421,405.52"},{"v":1868850,"d":"1,868,850.00"},{"v":3340284.9,"d":"3,340,284.90"},{"v":35755.04,"d":"35,755.04"},{"v":3649573.2,"d":"3,649,573.20"},{"v":510588.2,"d":"510,588.20"},{"v":389307.35,"d":"389,307.35"},{"v":1063793.35,"d":"1,063,793.35"},{"v":69500,"d":"69,500.00"},{"v":2753576.95,"d":"2,753,576.95"},{"v":25802,"d":"25,802.00"},{"v":2967617,"d":"2,967,617.00"},{"v":46723.11,"d":"46,723.11"},{"v":70200,"d":"70,200.00"},{"v":473451,"d":"473,451.00"},{"v":5960388,"d":"5,960,388.00"},{"v":108120,"d":"108,120.00"},{"v":1822082.3,"d":"1,822,082.30"},{"v":75698.4,"d":"75,698.40"},{"v":32562922.62,"d":"32,562,922.62"},{"v":1180000,"d":"1,180,000.00"},{"v":202865702.14,"d":"202,865,702.14"},{"v":121067808.38999999,"d":"121,067,808.39"},{"v":16402254.81,"d":"16,402,254.81"},{"v":65395638.94,"d":"65,395,638.94"}]
[{"$nulls":3},1405,"Forêts du PA",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":621582.5,"d":"621,582.50"},{"v":7585.2,"d":"7,585.20"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":1960,"d":"1,960.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":764990,"d":"764,990.00"},{"v":0,"d":"0.00"},{"v":1796190,"d":"1,796,190.00"},{"v":83200,"d":"83,200.00"},{"v":568660,"d":"568,660.00"},{"v":517690,"d":"517,690.00"},{"v":43513.5,"d":"43,513.50"},{"v":906658,"d":"906,658.00"},{"v":529460,"d":"529,460.00"},{"v":313342.55,"d":"313,342.55"},{"v":1443269.15,"d":"1,443,269.15"},{"v":513240,"d":"513,240.00"},{"v":481320,"d":"481,320.00"},{"v":1257120,"d":"1,257,120.00"},{"v":2500325.4,"d":"2,500,325.40"},{"v":2001670,"d":"2,001,670.00"},{"v":358832,"d":"358,832.00"},{"v":777663,"d":"777,663.00"},{"v":1435420,"d":"1,435,420.00"},{"v":400000,"d":"400,000.00"},{"v":3033211,"d":"3,033,211.00"},{"v":0,"d":"0.00"},{"v":1018940,"d":"1,018,940.00"},{"v":921580,"d":"921,580.00"},{"v":1749763.9,"d":"1,749,763.90"},{"v":1001970,"d":"1,001,970.00"},{"v":356390,"d":"356,390.00"},{"v":368110,"d":"368,110.00"},{"v":2732845,"d":"2,732,845.00"},{"v":272620,"d":"272,620.00"},{"v":2066975,"d":"2,066,975.00"},{"v":388708.55,"d":"388,708.55"},{"v":0,"d":"0.00"},{"v":1211010,"d":"1,211,010.00"},{"v":32445814.75,"d":"32,445,814.75"},{"v":631127.7,"d":"631,127.70"},{"v":7961533.199999999,"d":"7,961,533.20"},{"v":23853153.85,"d":"23,853,153.85"}]
[{"$nulls":3},1406,"Biens mobilier du PA",{"v":0,"d":"0.00"},{"v":34310,"d":"34,310.00"},{"v":182223.8,"d":"182,223.80"},{"v":0,"d":"0.00"},{"v":231223.25,"d":"231,223.25"},{"v":175422.2,"d":"175,422.20"},{"v":213670.3,"d":"213,670.30"},{"v":3134837.8,"d":"3,134,837.80"},{"v":204874.9,"d":"204,874.90"},{"v":0,"d":"0.00"},{"v":493490.6,"d":"493,490.60"},{"v":147414,"d":"147,414.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":92623.3,"d":"92,623.30"},{"v":0,"d":"0.00"},{"v":18000,"d":"18,000.00"},{"v":322850.25,"d":"322,850.25"},{"v":48500,"d":"48,500.00"},{"v":20303.4,"d":"20,303.40"},{"v":51506.85,"d":"51,506.85"},{"v":3,"d":"3.00"},{"v":6300,"d":"6,300.00"},{"v":4000,"d":"4,000.00"},{"v":474577.65,"d":"474,577.65"},{"v":2,"d":"2.00"},{"v":0,"d":"0.00"},{"v":54528.9,"d":"54,528.90"},{"v":112660.55,"d":"112,660.55"},{"v":19812.9,"d":"19,812.90"},{"v":0,"d":"0.00"},{"v":44895.35,"d":"44,895.35"},{"v":0,"d":"0.00"},{"v":44064,"d":"44,064.00"},{"v":2,"d":"2.00"},{"v":83350.25,"d":"83,350.25"},{"v":0,"d":"0.00"},{"v":85073.45,"d":"85,073.45"},{"v":49821.35,"d":"49,821.35"},{"v":0,"d":"0.00"},{"v":39502,"d":"39,502.00"},{"v":1,"d":"1.00"},{"v":187342.85,"d":"187,342.85"},{"v":37823.21,"d":"37,823.21"},{"v":0,"d":"0.00"},{"v":1,"d":"1.00"},{"v":184180,"d":"184,180.00"},{"v":0,"d":"0.00"},{"v":34926.72,"d":"34,926.72"},{"v":1,"d":"1.00"},{"v":885009.66,"d":"885,009.66"},{"v":3,"d":"3.00"},{"v":7719132.489999999,"d":"7,719,132.49"},{"v":5250940.399999999,"d":"5,250,940.40"},{"v":792195.2500000001,"d":"792,195.25"},{"v":1675996.8399999999,"d":"1,675,996.84"}]
[{"$nulls":3},1407,"Immobilisations en construction du PA",{"v":0,"d":"0.00"},{"v":4731,"d":"4,731.00"},{"v":130143.6,"d":"130,143.60"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":4254002.91,"d":"4,254,002.91"},{"v":37125,"d":"37,125.00"},{"v":1687042.08,"d":"1,687,042.08"},{"v":558556.45,"d":"558,556.45"},{"v":0,"d":"0.00"},{"v":2304321.85,"d":"2,304,321.85"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":579855.05,"d":"579,855.05"},{"v":2867.4,"d":"2,867.40"},{"v":6778142.58,"d":"6,778,142.58"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":524901.45,"d":"524,901.45"},{"v":0,"d":"0.00"},{"v":2213882.07,"d":"2,213,882.07"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":28439.6,"d":"28,439.60"},{"v":17500.05,"d":"17,500.05"},{"v":0,"d":"0.00"},{"v":412930.15,"d":"412,930.15"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":1085321.03,"d":"1,085,321.03"},{"v":253836.1,"d":"253,836.10"},{"v":508259.65,"d":"508,259.65"},{"v":66883.7,"d":"66,883.70"},{"v":1406643.4,"d":"1,406,643.40"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":305934.7,"d":"305,934.70"},{"v":158898.54,"d":"158,898.54"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":620219.41,"d":"620,219.41"},{"v":345656.91,"d":"345,656.91"},{"v":0,"d":"0.00"},{"v":-133979.17,"d":"-133,979.17"},{"v":0,"d":"0.00"},{"v":24152115.509999998,"d":"24,152,115.51"},{"v":9555777.940000001,"d":"9,555,777.94"},{"v":9978663.3,"d":"9,978,663.30"},{"v":4617674.2700000005,"d":"4,617,674.27"}]
[{"$nulls":3},1409,"Autres immobilisations corporelles du PA",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":5184547.75,"d":"5,184,547.75"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":5184547.75,"d":"5,184,547.75"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":5184547.75,"d":"5,184,547.75"}]
[]
[null,null,142,null,"Immobilisations incorporelles du PA",{"$f":"F80+F81+F82+F83","v":{"v":0,"d":"0.00"}},{"v":120546.95,"d":"120,546.95"},{"v":19211.3,"d":"19,211.30"},{"v":54164.52,"d":"54,164.52"},{"v":395914.45,"d":"395,914.45"},{"v":20757.6,"d":"20,757.60"},{"v":291879.5,"d":"291,879.50"},{"v":559482.05,"d":"559,482.05"},{"v":29796,"d":"29,796.00"},{"v":0,"d":"0.00"},{"$f":"P80+P81+P82+P83","v":{"v":269313,"d":"269,313.00"}},{"$f":"Q80+Q81+Q82+Q83","v":{"v":0,"d":"0.00"}},{"v":44451,"d":"44,451.00"},{"v":0,"d":"0.00"},{"v":5311,"d":"5,311.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":160700,"d":"160,700.00"},{"v":404839.55,"d":"404,839.55"},{"v":0,"d":"0.00"},{"v":92513.35,"d":"92,513.35"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":108620,"d":"108,620.00"},{"v":0,"d":"0.00"},{"v":82940.8,"d":"82,940.80"},{"v":160000,"d":"160,000.00"},{"v":114851.8,"d":"114,851.80"},{"v":232807.35,"d":"232,807.35"},{"v":17041,"d":"17,041.00"},{"v":0,"d":"0.00"},{"v":437339.7,"d":"437,339.70"},{"v":0,"d":"0.00"},{"v":509844.6,"d":"509,844.60"},{"v":1,"d":"1.00"},{"v":82980.8,"d":"82,980.80"},{"v":329439.9,"d":"329,439.90"},{"v":0,"d":"0.00"},{"v":289192.75,"d":"289,192.75"},{"v":0,"d":"0.00"},{"v":50334.3,"d":"50,334.30"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":17584.38,"d":"17,584.38"},{"v":0,"d":"0.00"},{"v":10500,"d":"10,500.00"},{"v":540238.15,"d":"540,238.15"},{"v":147800,"d":"147,800.00"},{"v":316429.44,"d":"316,429.44"},{"v":0,"d":"0.00"},{"v":365044.55,"d":"365,044.55"},{"v":1219.65,"d":"1,219.65"},{"v":6283090.440000001,"d":"6,283,090.44"},{"v":2376366.92,"d":"2,376,366.92"},{"v":808774.3,"d":"808,774.30"},{"v":3097949.2199999997,"d":"3,097,949.22"}]
[{"$nulls":3},1420,"Logiciels",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":18224,"d":"18,224.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":46327.4,"d":"46,327.40"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":29635,"d":"29,635.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":82980.8,"d":"82,980.80"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":177167.2,"d":"177,167.20"},{"v":94186.4,"d":"94,186.40"},{"v":0,"d":"0.00"},{"v":82980.8,"d":"82,980.80"}]
[{"$nulls":3},1421,"Brevets et licenses",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},1427,"Immobilisations incorporalles en cours de développement",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":20616,"d":"20,616.00"},{"v":0,"d":"0.00"},{"v":178570,"d":"178,570.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":78654.75,"d":"78,654.75"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":108620,"d":"108,620.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":329439.9,"d":"329,439.90"},{"v":0,"d":"0.00"},{"v":375,"d":"375.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":17584.38,"d":"17,584.38"},{"v":0,"d":"0.00"},{"v":10500,"d":"10,500.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":262040.99,"d":"262,040.99"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":1219.65,"d":"1,219.65"},{"v":1007620.67,"d":"1,007,620.67"},{"v":277840.75,"d":"277,840.75"},{"v":108620,"d":"108,620.00"},{"v":621159.92,"d":"621,159.92"}]
[{"$nulls":3},1429,"Autres immobilisations incorporelles",{"v":0,"d":"0.00"},{"v":120546.95,"d":"120,546.95"},{"v":19211.3,"d":"19,211.30"},{"v":54164.52,"d":"54,164.52"},{"v":377690.45,"d":"377,690.45"},{"v":20757.6,"d":"20,757.60"},{"v":291879.5,"d":"291,879.50"},{"v":513154.65,"d":"513,154.65"},{"v":9180,"d":"9,180.00"},{"v":0,"d":"0.00"},{"v":61108,"d":"61,108.00"},{"v":0,"d":"0.00"},{"v":44451,"d":"44,451.00"},{"v":0,"d":"0.00"},{"v":5311,"d":"5,311.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":160700,"d":"160,700.00"},{"v":326184.8,"d":"326,184.80"},{"v":0,"d":"0.00"},{"v":92513.35,"d":"92,513.35"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":82940.8,"d":"82,940.80"},{"v":160000,"d":"160,000.00"},{"v":114851.8,"d":"114,851.80"},{"v":232807.35,"d":"232,807.35"},{"v":17041,"d":"17,041.00"},{"v":0,"d":"0.00"},{"v":437339.7,"d":"437,339.70"},{"v":0,"d":"0.00"},{"v":509844.6,"d":"509,844.60"},{"v":1,"d":"1.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":288817.75,"d":"288,817.75"},{"v":0,"d":"0.00"},{"v":50334.3,"d":"50,334.30"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":540238.15,"d":"540,238.15"},{"v":147800,"d":"147,800.00"},{"v":54388.45,"d":"54,388.45"},{"v":0,"d":"0.00"},{"v":365044.55,"d":"365,044.55"},{"v":0,"d":"0.00"},{"v":5098302.57,"d":"5,098,302.57"},{"v":2004339.77,"d":"2,004,339.77"},{"v":700154.3,"d":"700,154.30"},{"v":2393808.5,"d":"2,393,808.50"}]
[]
[null,null,144,null,"Prêts",{"$f":"F86+F87+F88+F89+F90+F91+F92+F93+F94","v":{"v":0,"d":"0.00"}},{"$f":"G86+G87+G88+G89+G90+G91+G92+G93+G94","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":57900,"d":"57,900.00"},{"v":1065360,"d":"1,065,360.00"},{"v":144000,"d":"144,000.00"},{"v":0,"d":"0.00"},{"v":89560.4,"d":"89,560.40"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":1,"d":"1.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":18000,"d":"18,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":329316.6,"d":"329,316.60"},{"v":245181,"d":"245,181.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":134400,"d":"134,400.00"},{"v":0,"d":"0.00"},{"v":49600,"d":"49,600.00"},{"v":33000,"d":"33,000.00"},{"v":54000,"d":"54,000.00"},{"v":0,"d":"0.00"},{"v":29400,"d":"29,400.00"},{"v":161000,"d":"161,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":18000,"d":"18,000.00"},{"v":108361,"d":"108,361.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":22500,"d":"22,500.00"},{"v":2559580,"d":"2,559,580.00"},{"v":1356821.4,"d":"1,356,821.40"},{"v":592497.6,"d":"592,497.60"},{"v":610261,"d":"610,261.00"}]
[{"$nulls":3},1440,"Prêts à la Confédération",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},1441,"Prêts aux cantons et concordats",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},1442,"Prêts aux communes et associations intercommunales",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":57900,"d":"57,900.00"},{"v":1065360,"d":"1,065,360.00"},{"v":36000,"d":"36,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":1,"d":"1.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":18000,"d":"18,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":134400,"d":"134,400.00"},{"v":0,"d":"0.00"},{"v":49600,"d":"49,600.00"},{"v":33000,"d":"33,000.00"},{"v":54000,"d":"54,000.00"},{"v":0,"d":"0.00"},{"v":29400,"d":"29,400.00"},{"v":60000,"d":"60,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":18000,"d":"18,000.00"},{"v":107200,"d":"107,200.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":22500,"d":"22,500.00"},{"v":1685361,"d":"1,685,361.00"},{"v":1159261,"d":"1,159,261.00"},{"v":18000,"d":"18,000.00"},{"v":508100,"d":"508,100.00"}]
[{"$nulls":3},1443,"Prêts aux assurances sociales publiques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},1444,"Prêts aux entreprises publiques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},1445,"Prêts aux entreprises privées",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":108000,"d":"108,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":329316.6,"d":"329,316.60"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":1161,"d":"1,161.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":438477.6,"d":"438,477.60"},{"v":108000,"d":"108,000.00"},{"v":329316.6,"d":"329,316.60"},{"v":1161,"d":"1,161.00"}]
[{"$nulls":3},1446,"Prêts aux organisations privées à but non lucratif",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":89560.4,"d":"89,560.40"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":245181,"d":"245,181.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":101000,"d":"101,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":435741.4,"d":"435,741.40"},{"v":89560.4,"d":"89,560.40"},{"v":245181,"d":"245,181.00"},{"v":101000,"d":"101,000.00"}]
[{"$nulls":3},1447,"Prêts aux ménages privés",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},1448,"Prêts à l'étranger",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[null,null,145,null,"Participations et capital social",{"$f":"F97+F98+F99+F100+F101+F102+F103+F104+F105","v":{"v":0,"d":"0.00"}},{"$f":"G97+G98+G99+G100+G101+G102+G103+G104+G105","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":45603,"d":"45,603.00"},{"v":0,"d":"0.00"},{"v":2,"d":"2.00"},{"v":78600,"d":"78,600.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":10294,"d":"10,294.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":72900,"d":"72,900.00"},{"v":0,"d":"0.00"},{"v":95000,"d":"95,000.00"},{"v":11,"d":"11.00"},{"v":486933,"d":"486,933.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":148150,"d":"148,150.00"},{"v":0,"d":"0.00"},{"v":10,"d":"10.00"},{"v":10,"d":"10.00"},{"v":0,"d":"0.00"},{"v":188681.9,"d":"188,681.90"},{"v":7224,"d":"7,224.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":3767,"d":"3,767.00"},{"v":2508,"d":"2,508.00"},{"v":3,"d":"3.00"},{"v":2002,"d":"2,002.00"},{"v":4,"d":"4.00"},{"v":100005,"d":"100,005.00"},{"v":502,"d":"502.00"},{"v":4,"d":"4.00"},{"v":1003,"d":"1,003.00"},{"v":300000,"d":"300,000.00"},{"v":10000,"d":"10,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":210005,"d":"210,005.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":2490454.49,"d":"2,490,454.49"},{"v":0,"d":"0.00"},{"v":4253676.390000001,"d":"4,253,676.39"},{"v":302399,"d":"302,399.00"},{"v":831019.9,"d":"831,019.90"},{"v":3120257.49,"d":"3,120,257.49"}]
[{"$nulls":3},1450,"Participations à la Confédération",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":1,"d":"1.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":1,"d":"1.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":1,"d":"1.00"}]
[{"$nulls":3},1451,"Participations aux cantons et concordats",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},1452,"Participations aux communes et associations intercommunales",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":75000,"d":"75,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":10294,"d":"10,294.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":95000,"d":"95,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":3,"d":"3.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":300000,"d":"300,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":480297,"d":"480,297.00"},{"v":180294,"d":"180,294.00"},{"v":0,"d":"0.00"},{"v":300003,"d":"300,003.00"}]
[{"$nulls":3},1453,"Participations aux assurances sociales publiques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},1454,"Participations aux entreprises publiques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":3600,"d":"3,600.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":100005,"d":"100,005.00"},{"v":0,"d":"0.00"},{"v":1,"d":"1.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":210000,"d":"210,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":300000,"d":"300,000.00"},{"v":0,"d":"0.00"},{"v":613606,"d":"613,606.00"},{"v":3600,"d":"3,600.00"},{"v":0,"d":"0.00"},{"v":610006,"d":"610,006.00"}]
[{"$nulls":3},1455,"Participations aux entreprises privées",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":45603,"d":"45,603.00"},{"v":0,"d":"0.00"},{"v":2,"d":"2.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":72900,"d":"72,900.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":11,"d":"11.00"},{"v":486933,"d":"486,933.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":5050,"d":"5,050.00"},{"v":0,"d":"0.00"},{"v":10,"d":"10.00"},{"v":10,"d":"10.00"},{"v":0,"d":"0.00"},{"v":188681.9,"d":"188,681.90"},{"v":7224,"d":"7,224.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":3767,"d":"3,767.00"},{"v":2508,"d":"2,508.00"},{"v":0,"d":"0.00"},{"v":2002,"d":"2,002.00"},{"v":4,"d":"4.00"},{"v":0,"d":"0.00"},{"v":502,"d":"502.00"},{"v":2,"d":"2.00"},{"v":1003,"d":"1,003.00"},{"v":0,"d":"0.00"},{"v":10000,"d":"10,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":5,"d":"5.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":2190454.49,"d":"2,190,454.49"},{"v":0,"d":"0.00"},{"v":3016672.39,"d":"3,016,672.39"},{"v":118505,"d":"118,505.00"},{"v":687919.9,"d":"687,919.90"},{"v":2210247.49,"d":"2,210,247.49"}]
[{"$nulls":3},1456,"Participations aux organisations privées à but non lucratif",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":143100,"d":"143,100.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":143100,"d":"143,100.00"},{"v":0,"d":"0.00"},{"v":143100,"d":"143,100.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},1457,"Participations aux ménages privés",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},1458,"Participations à l'étranger",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[null,null,146,null,"Subventions d'investissements",{"$f":"F108+F109+F110+F111+F112+F113+F114+F115+F116+F117","v":{"v":0,"d":"0.00"}},{"$f":"G108+G109+G110+G111+G112+G113+G114+G115+G116+G117","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":681177.1,"d":"681,177.10"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":57250,"d":"57,250.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":173600,"d":"173,600.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":1,"d":"1.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":48000,"d":"48,000.00"},{"v":0,"d":"0.00"},{"v":960028.1,"d":"960,028.10"},{"v":738427.1,"d":"738,427.10"},{"v":173600,"d":"173,600.00"},{"v":48001,"d":"48,001.00"}]
[{"$nulls":3},1460,"Subventions d'investissements à la Confédération",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},1461,"Subventions d'investissements aux cantons et concordats",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},1462,"Subventions d'investissements aux communes et associations",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":681177.1,"d":"681,177.10"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":173600,"d":"173,600.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":1,"d":"1.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":854778.1,"d":"854,778.10"},{"v":681177.1,"d":"681,177.10"},{"v":173600,"d":"173,600.00"},{"v":1,"d":"1.00"}]
[{"$nulls":3},1463,"Subventions d'investissements aux assurances sociales publiques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},1464,"Subventions d'investissements aux entreprises publiques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":10000,"d":"10,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":10000,"d":"10,000.00"},{"v":10000,"d":"10,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},1465,"Subventions d'investissements aux entreprises privées",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":47250,"d":"47,250.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":47250,"d":"47,250.00"},{"v":47250,"d":"47,250.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},1466,"Subventions d'investissements aux organisations privées à but non luc.",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":48000,"d":"48,000.00"},{"v":0,"d":"0.00"},{"v":48000,"d":"48,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":48000,"d":"48,000.00"}]
[{"$nulls":3},1467,"Subventions d'investissements aux ménages privés",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},1468,"Subventions d'investissements à l'étranger",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},1469,"Subventions d'investissements aux immobilisations en construction",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[]
[2,{"$nulls":3},"Passif",{"$f":"F122+F132+F142+F152+F164+F172+F183+F190+F193+F197+F200+F203+F206+F209+F212+F215","v":{"v":13767242.959999999,"d":"13,767,242.96"}},{"$f":"G122+G132+G142+G152+G164+G172+G183+G190+G193+G197+G200+G203+G206+G209+G212+G215","v":{"v":3134013.04,"d":"3,134,013.04"}},{"v":7227788.7299999995,"d":"7,227,788.73"},{"v":7239066.0200000005,"d":"7,239,066.02"},{"v":36132344.46,"d":"36,132,344.46"},{"v":32990102.62,"d":"32,990,102.62"},{"v":21280661.979999997,"d":"21,280,661.98"},{"v":168397106.64999995,"d":"168,397,106.65"},{"v":11072422.87,"d":"11,072,422.87"},{"v":1660064.2800000003,"d":"1,660,064.28"},{"v":52507769.7,"d":"52,507,769.70"},{"v":5092474.78,"d":"5,092,474.78"},{"v":783728.1500000001,"d":"783,728.15"},{"v":4114146.89,"d":"4,114,146.89"},{"v":5415344.300000002,"d":"5,415,344.30"},{"v":8225810.21,"d":"8,225,810.21"},{"v":1843456.4200000002,"d":"1,843,456.42"},{"v":5410806.069999999,"d":"5,410,806.07"},{"v":20965921.919999998,"d":"20,965,921.92"},{"v":3832692.91,"d":"3,832,692.91"},{"v":15059281.84,"d":"15,059,281.84"},{"v":30853873.28,"d":"30,853,873.28"},{"v":1423804.8399999999,"d":"1,423,804.84"},{"v":3071133.7,"d":"3,071,133.70"},{"v":6033718.76,"d":"6,033,718.76"},{"v":9910326.64,"d":"9,910,326.64"},{"v":7277254.89,"d":"7,277,254.89"},{"v":9021893.55,"d":"9,021,893.55"},{"v":16928536.47,"d":"16,928,536.47"},{"v":28813417.359999996,"d":"28,813,417.36"},{"v":3862671.66,"d":"3,862,671.66"},{"v":3462349.74,"d":"3,462,349.74"},{"v":21449925.3,"d":"21,449,925.30"},{"v":16244866.620000001,"d":"16,244,866.62"},{"v":15132556.410000002,"d":"15,132,556.41"},{"v":2953726.84,"d":"2,953,726.84"},{"v":30861910.63,"d":"30,861,910.63"},{"v":8168972.460000001,"d":"8,168,972.46"},{"v":7159823.94,"d":"7,159,823.94"},{"v":21077147.23,"d":"21,077,147.23"},{"v":7867083.749999999,"d":"7,867,083.75"},{"v":10163939.72,"d":"10,163,939.72"},{"v":6535725.33,"d":"6,535,725.33"},{"v":21685058.69,"d":"21,685,058.69"},{"v":8400934.68,"d":"8,400,934.68"},{"v":1547921.4500000002,"d":"1,547,921.45"},{"v":3940327.4,"d":"3,940,327.40"},{"v":24181079.01,"d":"24,181,079.01"},{"v":4933281.78,"d":"4,933,281.78"},{"v":14600426.54,"d":"14,600,426.54"},{"v":1512817.22,"d":"1,512,817.22"},{"v":80438240.21000001,"d":"80,438,240.21"},{"v":6103718.55,"d":"6,103,718.55"},{"v":861770711.4499998,"d":"861,770,711.45"},{"v":407260272.04999983,"d":"407,260,272.05"},{"v":139550955.64000002,"d":"139,550,955.64"},{"v":314959483.76000005,"d":"314,959,483.76"}]
[null,20,null,null,"Capitaux de tiers",{"$f":"F122+F132+F142+F152+F164+F172+F183","v":{"v":9136260.52,"d":"9,136,260.52"}},{"$f":"G122+G132+G142+G152+G164+G172+G183","v":{"v":2523210.25,"d":"2,523,210.25"}},{"v":6461558.52,"d":"6,461,558.52"},{"v":4936358.18,"d":"4,936,358.18"},{"v":26343468.57,"d":"26,343,468.57"},{"v":25837679.66,"d":"25,837,679.66"},{"v":11484688.11,"d":"11,484,688.11"},{"v":139191397.21999997,"d":"139,191,397.22"},{"v":7307071.83,"d":"7,307,071.83"},{"v":862038.8400000001,"d":"862,038.84"},{"v":46214165.72,"d":"46,214,165.72"},{"v":3674228.8800000004,"d":"3,674,228.88"},{"v":585366.75,"d":"585,366.75"},{"v":3329882.66,"d":"3,329,882.66"},{"v":4328768.28,"d":"4,328,768.28"},{"v":5783474.69,"d":"5,783,474.69"},{"v":1064577.6300000001,"d":"1,064,577.63"},{"v":4351613.58,"d":"4,351,613.58"},{"v":16521169.08,"d":"16,521,169.08"},{"v":701823.61,"d":"701,823.61"},{"v":12393883.23,"d":"12,393,883.23"},{"v":13352559.84,"d":"13,352,559.84"},{"v":650530.85,"d":"650,530.85"},{"v":1324155.57,"d":"1,324,155.57"},{"v":3949290.9899999998,"d":"3,949,290.99"},{"v":8603148.88,"d":"8,603,148.88"},{"v":4184157.13,"d":"4,184,157.13"},{"v":1835141.4,"d":"1,835,141.40"},{"v":8867147.39,"d":"8,867,147.39"},{"v":21041584.22,"d":"21,041,584.22"},{"v":1776842.86,"d":"1,776,842.86"},{"v":1181704,"d":"1,181,704.00"},{"v":17629904.52,"d":"17,629,904.52"},{"v":10327486.98,"d":"10,327,486.98"},{"v":11723916.060000002,"d":"11,723,916.06"},{"v":2118226.58,"d":"2,118,226.58"},{"v":11108782.97,"d":"11,108,782.97"},{"v":5278048.49,"d":"5,278,048.49"},{"v":4581585.83,"d":"4,581,585.83"},{"v":10511435.38,"d":"10,511,435.38"},{"v":5932741.29,"d":"5,932,741.29"},{"v":8541645.55,"d":"8,541,645.55"},{"v":2009618.6500000001,"d":"2,009,618.65"},{"v":14597972.57,"d":"14,597,972.57"},{"v":6019600.25,"d":"6,019,600.25"},{"v":982153.85,"d":"982,153.85"},{"v":2330422.44,"d":"2,330,422.44"},{"v":21035834.38,"d":"21,035,834.38"},{"v":1750180.59,"d":"1,750,180.59"},{"v":10648246.14,"d":"10,648,246.14"},{"v":295678.96,"d":"295,678.96"},{"v":69383333.87,"d":"69,383,333.87"},{"v":4724519.8,"d":"4,724,519.80"},{"v":621330284.0899999,"d":"621,330,284.09"},{"v":319936978.9699999,"d":"319,936,978.97"},{"v":79861969.97,"d":"79,861,969.97"},{"v":221531335.15,"d":"221,531,335.15"}]
[null,null,200,null,"Engagements courants",{"$f":"F123+F124+F125+F126+F127+F128+F129+F130","v":{"v":3771.65,"d":"3,771.65"}},{"$f":"G123+G124+G125+G126+G127+G128+G129+G130","v":{"v":44599,"d":"44,599.00"}},{"v":112759.55,"d":"112,759.55"},{"v":235227.35,"d":"235,227.35"},{"v":600201.07,"d":"600,201.07"},{"v":1247071.52,"d":"1,247,071.52"},{"v":201552.2,"d":"201,552.20"},{"v":9604614.66,"d":"9,604,614.66"},{"v":409615.93,"d":"409,615.93"},{"v":0,"d":"0.00"},{"v":1453277.2199999997,"d":"1,453,277.22"},{"v":97190.07,"d":"97,190.07"},{"v":25537.75,"d":"25,537.75"},{"v":266808.41,"d":"266,808.41"},{"v":563608.91,"d":"563,608.91"},{"v":394276.37,"d":"394,276.37"},{"v":213190.62,"d":"213,190.62"},{"v":221716.44999999998,"d":"221,716.45"},{"v":2071297.1199999999,"d":"2,071,297.12"},{"v":0,"d":"0.00"},{"v":8866789.98,"d":"8,866,789.98"},{"v":3389024.96,"d":"3,389,024.96"},{"v":33957.25,"d":"33,957.25"},{"v":31444.129999999997,"d":"31,444.13"},{"v":287157.11,"d":"287,157.11"},{"v":667667.15,"d":"667,667.15"},{"v":0,"d":"0.00"},{"v":163650.84999999998,"d":"163,650.85"},{"v":1264494.6400000001,"d":"1,264,494.64"},{"v":283596.94999999995,"d":"283,596.95"},{"v":613599.8,"d":"613,599.80"},{"v":43246.05,"d":"43,246.05"},{"v":341959.9,"d":"341,959.90"},{"v":16414.79,"d":"16,414.79"},{"v":228127.4,"d":"228,127.40"},{"v":30726.94,"d":"30,726.94"},{"v":1175364.1,"d":"1,175,364.10"},{"v":422314.19,"d":"422,314.19"},{"v":135767.88,"d":"135,767.88"},{"v":322954.8,"d":"322,954.80"},{"v":362403.69,"d":"362,403.69"},{"v":315891.66,"d":"315,891.66"},{"v":47182.1,"d":"47,182.10"},{"v":526840.46,"d":"526,840.46"},{"v":125306.3,"d":"125,306.30"},{"v":18759.35,"d":"18,759.35"},{"v":158646.05,"d":"158,646.05"},{"v":1392297.75,"d":"1,392,297.75"},{"v":34063.44,"d":"34,063.44"},{"v":1010318.05,"d":"1,010,318.05"},{"v":57543.880000000005,"d":"57,543.88"},{"v":2286095.0300000003,"d":"2,286,095.03"},{"v":403308.85,"d":"403,308.85"},{"v":42823231.32999998,"d":"42,823,231.33"},{"v":17766315.849999998,"d":"17,766,315.85"},{"v":15644628.870000003,"d":"15,644,628.87"},{"v":9412286.61,"d":"9,412,286.61"}]
[{"$nulls":3},2000,"Engagements courants provenant de livraison et de prestations de tiers",{"v":0,"d":"0.00"},{"v":42675.35,"d":"42,675.35"},{"v":112369.55,"d":"112,369.55"},{"v":141826.45,"d":"141,826.45"},{"v":600201.07,"d":"600,201.07"},{"v":711932.23,"d":"711,932.23"},{"v":191915.1,"d":"191,915.10"},{"v":7284458.78,"d":"7,284,458.78"},{"v":408815.93,"d":"408,815.93"},{"v":0,"d":"0.00"},{"v":1354982.15,"d":"1,354,982.15"},0.05,537.75,{"v":266808.41,"d":"266,808.41"},65.35,{"v":394276.37,"d":"394,276.37"},{"v":68172.5,"d":"68,172.50"},{"v":147146.05,"d":"147,146.05"},{"v":1171705.45,"d":"1,171,705.45"},{"v":0,"d":"0.00"},{"v":239364.65,"d":"239,364.65"},{"v":1425943.76,"d":"1,425,943.76"},{"v":33957.25,"d":"33,957.25"},{"v":17721.85,"d":"17,721.85"},{"v":72925.11,"d":"72,925.11"},{"v":624350.5,"d":"624,350.50"},{"v":0,"d":"0.00"},{"v":89073.2,"d":"89,073.20"},{"v":1185117.59,"d":"1,185,117.59"},{"v":279812.6,"d":"279,812.60"},{"v":0,"d":"0.00"},{"v":14802.25,"d":"14,802.25"},{"v":329770.9,"d":"329,770.90"},{"v":16414.79,"d":"16,414.79"},{"v":226267.4,"d":"226,267.40"},{"v":30726.94,"d":"30,726.94"},{"v":1174464.1,"d":"1,174,464.10"},{"v":160388.95,"d":"160,388.95"},{"v":135767.88,"d":"135,767.88"},{"v":320325.25,"d":"320,325.25"},{"v":362403.69,"d":"362,403.69"},{"v":211070.65,"d":"211,070.65"},{"v":47182.1,"d":"47,182.10"},{"v":568205.85,"d":"568,205.85"},{"v":125306.3,"d":"125,306.30"},{"v":18759.35,"d":"18,759.35"},{"v":158646.05,"d":"158,646.05"},{"v":132342.7,"d":"132,342.70"},{"v":34063.44,"d":"34,063.44"},{"v":255255.45,"d":"255,255.45"},{"v":30543.88,"d":"30,543.88"},{"v":2221516.14,"d":"2,221,516.14"},{"v":89314.75,"d":"89,314.75"},{"v":23529693.860000003,"d":"23,529,693.86"},{"v":12897888.540000001,"d":"12,897,888.54"},{"v":3983068.7600000002,"d":"3,983,068.76"},{"v":6648736.5600000005,"d":"6,648,736.56"}]
[{"$nulls":3},2001,"Comptes courants avec des tiers",{"v":7300.55,"d":"7,300.55"},523.65,{"v":0,"d":"0.00"},{"v":-599.1,"d":"-599.10"},{"v":0,"d":"0.00"},{"v":14068.45,"d":"14,068.45"},{"v":9637.1,"d":"9,637.10"},{"v":-166983.51,"d":"-166,983.51"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":66428.47,"d":"66,428.47"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":513751.76,"d":"513,751.76"},{"v":0,"d":"0.00"},{"v":144218.12,"d":"144,218.12"},{"v":0,"d":"0.00"},{"v":28919.75,"d":"28,919.75"},{"v":0,"d":"0.00"},{"v":91576.8,"d":"91,576.80"},{"v":1650.7,"d":"1,650.70"},{"v":0,"d":"0.00"},{"v":13622.28,"d":"13,622.28"},{"v":178167.8,"d":"178,167.80"},{"v":-192.2,"d":"-192.20"},{"v":0,"d":"0.00"},{"v":32360.95,"d":"32,360.95"},{"v":76257.05,"d":"76,257.05"},{"v":0,"d":"0.00"},{"v":613599.8,"d":"613,599.80"},{"v":27023.8,"d":"27,023.80"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":261925.24,"d":"261,925.24"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":1694,"d":"1,694.00"},{"v":0,"d":"0.00"},{"v":-30948.9,"d":"-30,948.90"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":1259411.7,"d":"1,259,411.70"},{"v":0,"d":"0.00"},{"v":-50,"d":"-50.00"},{"v":27000,"d":"27,000.00"},{"v":1547.75,"d":"1,547.75"},{"v":0,"d":"0.00"},{"v":3171912.0100000002,"d":"3,171,912.01"},{"v":617265.24,"d":"617,265.24"},{"v":1034066.98,"d":"1,034,066.98"},{"v":1520579.79,"d":"1,520,579.79"}]
[{"$nulls":3},2002,"Impôts et TVA",{"v":-3528.9,"d":"-3,528.90"},{"v":0,"d":"0.00"},{"v":390,"d":"390.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":59525.84,"d":"59,525.84"},{"v":0,"d":"0.00"},{"v":92661.04,"d":"92,661.04"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":-231.1,"d":"-231.10"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":9490.9,"d":"9,490.90"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":48130.4,"d":"48,130.40"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":1800.27,"d":"1,800.27"},{"v":1961430.5,"d":"1,961,430.50"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},296.95,{"v":43508.85,"d":"43,508.85"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":12189,"d":"12,189.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":2629.55,"d":"2,629.55"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},-737.59,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},543.35,{"v":0,"d":"0.00"},{"v":755112.6,"d":"755,112.60"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":10011.95,"d":"10,011.95"},{"v":2993223.610000001,"d":"2,993,223.61"},{"v":206438.17999999996,"d":"206,438.18"},{"v":2007036.57,"d":"2,007,036.57"},{"v":779748.86,"d":"779,748.86"}]
[{"$nulls":3},2003,"Acomptes de tiers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":22400,"d":"22,400.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":100,"d":"100.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":22500,"d":"22,500.00"},{"v":22400,"d":"22,400.00"},{"v":100,"d":"100.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},2004,"Engagements de transferts",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":450000,"d":"450,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":26380,"d":"26,380.00"},{"v":2603.15,"d":"2,603.15"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":103552,"d":"103,552.00"},{"v":582535.15,"d":"582,535.15"},{"v":478983.15,"d":"478,983.15"},{"v":0,"d":"0.00"},{"v":103552,"d":"103,552.00"}]
[{"$nulls":3},2005,"Comptes courants internes",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":94000,"d":"94,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":2369614.3,"d":"2,369,614.30"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":97190.02,"d":"97,190.02"},{"v":25000,"d":"25,000.00"},{"v":0,"d":"0.00"},{"v":40300.9,"d":"40,300.90"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":866468.77,"d":"866,468.77"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":35407.25,"d":"35,407.25"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":42216.7,"d":"42,216.70"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":103128.01,"d":"103,128.01"},{"v":0,"d":"0.00"},{"v":-13578.9,"d":"-13,578.90"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":60621.14,"d":"60,621.14"},{"v":200430.15,"d":"200,430.15"},{"v":3920798.34,"d":"3,920,798.34"},{"v":3492573.9899999998,"d":"3,492,573.99"},{"v":77623.95,"d":"77,623.95"},{"v":350600.4,"d":"350,600.40"}]
[{"$nulls":3},2006,"Dépôts et cautions",{"v":0,"d":"0.00"},{"v":1400,"d":"1,400.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":11545,"d":"11,545.00"},{"v":0,"d":"0.00"},{"v":24864.05,"d":"24,864.05"},{"v":800,"d":"800.00"},{"v":0,"d":"0.00"},{"v":9697.7,"d":"9,697.70"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":800,"d":"800.00"},{"v":60,"d":"60.00"},{"v":1600,"d":"1,600.00"},{"v":0,"d":"0.00"},{"v":8534048.26,"d":"8,534,048.26"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":360,"d":"360.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":3120,"d":"3,120.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":1420,"d":"1,420.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":1860,"d":"1,860.00"},{"v":0,"d":"0.00"},{"v":900,"d":"900.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":-1,"d":"-1.00"},{"v":0,"d":"0.00"},{"v":3900,"d":"3,900.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":2410,"d":"2,410.00"},{"v":0,"d":"0.00"},{"v":8598784.01,"d":"8,598,784.01"},{"v":50766.75,"d":"50,766.75"},{"v":8538948.26,"d":"8,538,948.26"},{"v":9069,"d":"9,069.00"}]
[{"$nulls":3},2009,"Autres engagements courants",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":3784.35,"d":"3,784.35"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":3784.35,"d":"3,784.35"},{"v":0,"d":"0.00"},{"v":3784.35,"d":"3,784.35"},{"v":0,"d":"0.00"}]
[]
[null,null,201,null,"Engagements financiers à court terme",{"$f":"F133+F134+F135+F136+F137+F138+F139+F140","v":{"v":3909040.7600000002,"d":"3,909,040.76"}},{"$f":"G133+G134+G135+G136+G137+G138+G139+G140","v":{"v":112700,"d":"112,700.00"}},{"v":180090.75,"d":"180,090.75"},{"v":352998.32999999996,"d":"352,998.33"},{"v":4511771.7,"d":"4,511,771.70"},{"v":5916914,"d":"5,916,914.00"},{"v":0,"d":"0.00"},{"v":49004578.5,"d":"49,004,578.50"},{"v":267000,"d":"267,000.00"},{"v":0,"d":"0.00"},{"v":12857311.639999999,"d":"12,857,311.64"},{"v":1264473.87,"d":"1,264,473.87"},{"v":125256.5,"d":"125,256.50"},{"v":0,"d":"0.00"},{"v":2512156.62,"d":"2,512,156.62"},{"v":0,"d":"0.00"},{"v":160308.08000000002,"d":"160,308.08"},{"v":1963055.37,"d":"1,963,055.37"},{"v":-76048.84,"d":"-76,048.84"},{"v":63507.4,"d":"63,507.40"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":795091.5,"d":"795,091.50"},{"v":87760.01,"d":"87,760.01"},{"v":195428.94,"d":"195,428.94"},{"v":484090.64999999997,"d":"484,090.65"},{"v":1436720.75,"d":"1,436,720.75"},{"v":7465503.85,"d":"7,465,503.85"},{"v":64804.64,"d":"64,804.64"},{"v":148300,"d":"148,300.00"},{"v":0,"d":"0.00"},{"v":1134925.8399999999,"d":"1,134,925.84"},{"v":438479.73,"d":"438,479.73"},{"v":0,"d":"0.00"},{"v":1000000,"d":"1,000,000.00"},{"v":50050,"d":"50,050.00"},{"v":334240,"d":"334,240.00"},{"v":524000,"d":"524,000.00"},{"v":333359.06,"d":"333,359.06"},{"v":276059,"d":"276,059.00"},{"v":19300,"d":"19,300.00"},{"v":0,"d":"0.00"},{"v":1227600,"d":"1,227,600.00"},{"v":0,"d":"0.00"},{"v":235243.64,"d":"235,243.64"},{"v":530829.83,"d":"530,829.83"},{"v":772673.41,"d":"772,673.41"},{"v":988442.09,"d":"988,442.09"},{"v":0,"d":"0.00"},{"v":10110840.08,"d":"10,110,840.08"},{"v":150426,"d":"150,426.00"},{"v":111929283.70000002,"d":"111,929,283.70"},{"v":83061607.28,"d":"83,061,607.28"},{"v":10741207.74,"d":"10,741,207.74"},{"v":18126468.68,"d":"18,126,468.68"}]
[{"$nulls":3},2010,"Engagements à court terme envers la Poste",{"v":3848998.77,"d":"3,848,998.77"},{"v":0,"d":"0.00"},{"v":40690.75,"d":"40,690.75"},{"v":189292.9,"d":"189,292.90"},{"v":4511771.7,"d":"4,511,771.70"},{"v":5832364,"d":"5,832,364.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":1264511.07,"d":"1,264,511.07"},{"v":125256.5,"d":"125,256.50"},{"v":0,"d":"0.00"},{"v":2512156.62,"d":"2,512,156.62"},{"v":0,"d":"0.00"},{"v":100208.08,"d":"100,208.08"},{"v":1829150.37,"d":"1,829,150.37"},{"v":-76048.84,"d":"-76,048.84"},{"v":35907.4,"d":"35,907.40"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":728551.5,"d":"728,551.50"},{"v":85426.11,"d":"85,426.11"},{"v":86028.94,"d":"86,028.94"},{"v":442411.55,"d":"442,411.55"},{"v":1436720.75,"d":"1,436,720.75"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":832625.84,"d":"832,625.84"},{"v":151389.73,"d":"151,389.73"},{"v":0,"d":"0.00"},{"v":1000000,"d":"1,000,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":524000,"d":"524,000.00"},{"v":96529.06,"d":"96,529.06"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":235243.64,"d":"235,243.64"},{"v":224096.03,"d":"224,096.03"},{"v":772673.41,"d":"772,673.41"},{"v":725682.09,"d":"725,682.09"},{"v":0,"d":"0.00"},0.08,{"v":1341,"d":"1,341.00"},{"v":27556979.05,"d":"27,556,979.05"},{"v":20178351.92,"d":"20,178,351.92"},{"v":2815046.25,"d":"2,815,046.25"},{"v":4563580.88,"d":"4,563,580.88"}]
[{"$nulls":3},2011,"Engagements à court terme envers les collectivités et associations",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":163705.43,"d":"163,705.43"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":2655.5,"d":"2,655.50"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":9000000,"d":"9,000,000.00"},{"v":-37.2,"d":"-37.20"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":17479.1,"d":"17,479.10"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},897.64,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":20000,"d":"20,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":9204700.47,"d":"9,204,700.47"},{"v":9166323.73,"d":"9,166,323.73"},{"v":18376.739999999998,"d":"18,376.74"},{"v":20000,"d":"20,000.00"}]
[{"$nulls":3},2012,"Engagements à court terme envers des entités consolidées",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"SUM(F135:X135)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Y135:AK135)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(AL135:BF135)","v":{"v":0,"d":"0.00"}}]
[{"$nulls":3},2013,"Engagements à court terme envers des entités indépendantes",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":2333.9,"d":"2,333.90"},{"v":0,"d":"0.00"},{"v":24200,"d":"24,200.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":42640,"d":"42,640.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"SUM(F136:BF136)","v":{"v":69173.9,"d":"69,173.90"}},{"v":0,"d":"0.00"},{"v":69173.9,"d":"69,173.90"},{"v":0,"d":"0.00"}]
[{"$nulls":3},2014,"Parts à court terme d'engagement à long terme",{"v":60041.99,"d":"60,041.99"},{"v":112700,"d":"112,700.00"},{"v":139400,"d":"139,400.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":84550,"d":"84,550.00"},{"v":0,"d":"0.00"},{"v":49001923,"d":"49,001,923.00"},{"v":267000,"d":"267,000.00"},{"v":0,"d":"0.00"},{"v":3666328.2,"d":"3,666,328.20"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":60100,"d":"60,100.00"},{"v":133905,"d":"133,905.00"},{"v":0,"d":"0.00"},{"v":27600,"d":"27,600.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":66540,"d":"66,540.00"},{"v":0,"d":"0.00"},{"v":109400,"d":"109,400.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":7465503.85,"d":"7,465,503.85"},{"v":21267,"d":"21,267.00"},{"v":148300,"d":"148,300.00"},{"v":0,"d":"0.00"},{"v":302300,"d":"302,300.00"},{"v":267090,"d":"267,090.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":50050,"d":"50,050.00"},{"v":334240,"d":"334,240.00"},{"v":0,"d":"0.00"},{"v":236830,"d":"236,830.00"},{"v":276059,"d":"276,059.00"},{"v":19300,"d":"19,300.00"},{"v":0,"d":"0.00"},{"v":1227600,"d":"1,227,600.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":262760,"d":"262,760.00"},{"v":0,"d":"0.00"},{"v":10110840,"d":"10,110,840.00"},{"v":149085,"d":"149,085.00"},{"v":74600713.04,"d":"74,600,713.04"},{"v":53525948.190000005,"d":"53,525,948.19"},{"v":7838610.85,"d":"7,838,610.85"},{"v":13236154,"d":"13,236,154.00"}]
[{"$nulls":3},2015,"Parts à court terme des dettes de locations (leasing) à long terme",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},2016,"Instruments financiers dérivés",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},2019,"Autres engagements financiers à court terme",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":190983.44,"d":"190,983.44"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":306733.8,"d":"306,733.80"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":497717.24,"d":"497,717.24"},{"v":190983.44,"d":"190,983.44"},{"v":0,"d":"0.00"},{"v":306733.8,"d":"306,733.80"}]
[]
[null,null,204,null,"Passifs de régularisation",{"$f":"F143+F144+F145+F146+F147+F148+F149+F150","v":{"v":268600.05000000005,"d":"268,600.05"}},{"$f":"G143+G144+G145+G146+G147+G148+G149+G150","v":{"v":35408.4,"d":"35,408.40"}},{"v":809668.22,"d":"809,668.22"},{"v":280963.07,"d":"280,963.07"},{"v":621074.5,"d":"621,074.50"},{"v":146429.33000000002,"d":"146,429.33"},{"v":521605.15,"d":"521,605.15"},{"v":4205594.06,"d":"4,205,594.06"},{"v":184878.6,"d":"184,878.60"},{"v":36321.94,"d":"36,321.94"},{"v":102766.56,"d":"102,766.56"},{"v":496682.2,"d":"496,682.20"},{"v":48972.5,"d":"48,972.50"},{"v":2100,"d":"2,100.00"},{"v":85964.80000000002,"d":"85,964.80"},{"v":115366.32,"d":"115,366.32"},{"v":70796.15000000001,"d":"70,796.15"},{"v":200674.49000000002,"d":"200,674.49"},{"v":360967.57,"d":"360,967.57"},{"v":74252.21,"d":"74,252.21"},{"v":148965.85,"d":"148,965.85"},{"v":1234334.8800000001,"d":"1,234,334.88"},{"v":6383.6,"d":"6,383.60"},{"v":71712.85,"d":"71,712.85"},{"v":94933.2,"d":"94,933.20"},{"v":23239.440000000002,"d":"23,239.44"},{"v":226502.03,"d":"226,502.03"},{"v":577907.5,"d":"577,907.50"},{"v":309309.25,"d":"309,309.25"},{"v":494605.9,"d":"494,605.90"},{"v":144395.35,"d":"144,395.35"},{"v":18247.95,"d":"18,247.95"},{"v":0,"d":"0.00"},{"v":634996.35,"d":"634,996.35"},{"v":119516.25,"d":"119,516.25"},{"v":29696.75,"d":"29,696.75"},{"v":212893.87,"d":"212,893.87"},{"v":69455.25,"d":"69,455.25"},{"v":90503.1,"d":"90,503.10"},{"v":236360.95,"d":"236,360.95"},{"v":148985.44999999998,"d":"148,985.45"},{"v":234546.2,"d":"234,546.20"},{"v":97145.25,"d":"97,145.25"},{"v":545730.9099999999,"d":"545,730.91"},{"v":159037.5,"d":"159,037.50"},{"v":10000,"d":"10,000.00"},{"v":84974.06000000001,"d":"84,974.06"},{"v":378423.3,"d":"378,423.30"},{"v":72163.74,"d":"72,163.74"},{"v":146420.75,"d":"146,420.75"},{"v":89389.38,"d":"89,389.38"},{"v":1087832.7,"d":"1,087,832.70"},{"v":296463,"d":"296,463.00"},{"v":16764158.679999996,"d":"16,764,158.68"},{"v":8594833.91,"d":"8,594,833.91"},{"v":3424790.0100000007,"d":"3,424,790.01"},{"v":4744534.76,"d":"4,744,534.76"}]
[{"$nulls":3},2040,"Charges du personnel",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":2146.15,"d":"2,146.15"},{"v":7363,"d":"7,363.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":30,"d":"30.00"},{"v":0,"d":"0.00"},{"v":2756.8,"d":"2,756.80"},{"v":0,"d":"0.00"},{"v":3273.55,"d":"3,273.55"},{"v":0,"d":"0.00"},{"v":29731.25,"d":"29,731.25"},{"v":1047.6,"d":"1,047.60"},{"v":0,"d":"0.00"},{"v":32006.6,"d":"32,006.60"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":3885.95,"d":"3,885.95"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":-1879.05,"d":"-1,879.05"},{"v":0,"d":"0.00"},{"v":1131.5,"d":"1,131.50"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":500,"d":"500.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":12070.75,"d":"12,070.75"},{"v":0,"d":"0.00"},{"v":512728,"d":"512,728.00"},{"v":0,"d":"0.00"},{"v":606792.1,"d":"606,792.10"},{"v":45300.75,"d":"45,300.75"},{"v":36940.149999999994,"d":"36,940.15"},{"v":524551.2,"d":"524,551.20"}]
[{"$nulls":3},2041,"Charges de biens et services et autres charges d'exploitation",{"v":192964.2,"d":"192,964.20"},{"v":0,"d":"0.00"},{"v":53924.1,"d":"53,924.10"},{"v":280963.07,"d":"280,963.07"},{"v":0,"d":"0.00"},{"v":60265.3,"d":"60,265.30"},{"v":292253.8,"d":"292,253.80"},{"v":1399127.03,"d":"1,399,127.03"},{"v":900,"d":"900.00"},{"v":36321.94,"d":"36,321.94"},{"v":60756,"d":"60,756.00"},{"v":496682.2,"d":"496,682.20"},{"v":48090.05,"d":"48,090.05"},{"v":2100,"d":"2,100.00"},{"v":62584.25,"d":"62,584.25"},{"v":115366.32,"d":"115,366.32"},{"v":22981.5,"d":"22,981.50"},{"v":21693.76,"d":"21,693.76"},{"v":76019.72,"d":"76,019.72"},{"v":16779.25,"d":"16,779.25"},{"v":148965.85,"d":"148,965.85"},{"v":1202328.28,"d":"1,202,328.28"},{"v":0,"d":"0.00"},{"v":1940.1,"d":"1,940.10"},{"v":94933.2,"d":"94,933.20"},{"v":13004.57,"d":"13,004.57"},{"v":225692.99,"d":"225,692.99"},{"v":577907.5,"d":"577,907.50"},{"v":309309.25,"d":"309,309.25"},{"v":28557.05,"d":"28,557.05"},{"v":144395.35,"d":"144,395.35"},{"v":100,"d":"100.00"},{"v":0,"d":"0.00"},{"v":634996.35,"d":"634,996.35"},{"v":121395.3,"d":"121,395.30"},{"v":16267,"d":"16,267.00"},{"v":211762.37,"d":"211,762.37"},{"v":28064,"d":"28,064.00"},{"v":90503.1,"d":"90,503.10"},{"v":212955.35,"d":"212,955.35"},{"v":140319.55,"d":"140,319.55"},{"v":9396.1,"d":"9,396.10"},{"v":14926,"d":"14,926.00"},{"v":460244.41,"d":"460,244.41"},{"v":159037.5,"d":"159,037.50"},{"v":10000,"d":"10,000.00"},{"v":79133.21,"d":"79,133.21"},{"v":378423.3,"d":"378,423.30"},{"v":3342.39,"d":"3,342.39"},{"v":0,"d":"0.00"},{"v":89389.38,"d":"89,389.38"},{"v":281134.85,"d":"281,134.85"},{"v":71826.45,"d":"71,826.45"},{"v":9000023.239999998,"d":"9,000,023.24"},{"v":3222993.2399999998,"d":"3,222,993.24"},{"v":2763913.39,"d":"2,763,913.39"},{"v":3013116.6100000003,"d":"3,013,116.61"}]
[{"$nulls":3},2042,"Impôts",{"v":75635.85,"d":"75,635.85"},{"v":34108.4,"d":"34,108.40"},{"v":141460.25,"d":"141,460.25"},{"v":0,"d":"0.00"},{"v":189585.75,"d":"189,585.75"},{"v":59402.9,"d":"59,402.90"},{"v":199433.55,"d":"199,433.55"},{"v":2806467.03,"d":"2,806,467.03"},{"v":183978.6,"d":"183,978.60"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":4486.25,"d":"4,486.25"},{"v":0,"d":"0.00"},{"v":11738.6,"d":"11,738.60"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":6383.6,"d":"6,383.60"},{"v":7455.3,"d":"7,455.30"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":271283.1,"d":"271,283.10"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":13429.75,"d":"13,429.75"},{"v":0,"d":"0.00"},{"v":33751.75,"d":"33,751.75"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":206106,"d":"206,106.00"},{"v":82219.25,"d":"82,219.25"},{"v":85137,"d":"85,137.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":68821.35,"d":"68,821.35"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":4480884.279999999,"d":"4,480,884.28"},{"v":3694558.5799999996,"d":"3,694,558.58"},{"v":296860.6,"d":"296,860.60"},{"v":489465.1,"d":"489,465.10"}]
[{"$nulls":3},2043,"Transferts du compte de résultats",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":194551.32,"d":"194,551.32"},{"v":0,"d":"0.00"},{"v":300235.5,"d":"300,235.50"},{"v":0,"d":"0.00"},{"v":28707.65,"d":"28,707.65"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":42047.81,"d":"42,047.81"},{"v":0,"d":"0.00"},852.45,{"v":0,"d":"0.00"},{"v":19251.15,"d":"19,251.15"},{"v":0,"d":"0.00"},{"v":40962.8,"d":"40,962.80"},{"v":174494.48,"d":"174,494.48"},{"v":255216.6,"d":"255,216.60"},{"v":42358.3,"d":"42,358.30"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":52901.35,"d":"52,901.35"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":130250.9,"d":"130,250.90"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":18544.1,"d":"18,544.10"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":131000,"d":"131,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":224636.55,"d":"224,636.55"},{"v":1656010.9600000002,"d":"1,656,010.96"},{"v":1056319.76,"d":"1,056,319.76"},{"v":225510.55,"d":"225,510.55"},{"v":374180.65,"d":"374,180.65"}]
[{"$nulls":3},2044,"Charges financières / revenus financiers",{"v":0,"d":"0.00"},{"v":1300,"d":"1,300.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":129107.1,"d":"129,107.10"},{"v":5398.13,"d":"5,398.13"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":3578.3,"d":"3,578.30"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":2328.46,"d":"2,328.46"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":1733.6,"d":"1,733.60"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},809.04,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":21943.4,"d":"21,943.40"},{"v":0,"d":"0.00"},{"v":1909.05,"d":"1,909.05"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":7639.5,"d":"7,639.50"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":8665.9,"d":"8,665.90"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":349.5,"d":"349.50"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":5840.85,"d":"5,840.85"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":3350,"d":"3,350.00"},{"v":0,"d":"0.00"},{"v":261969.85,"d":"261,969.85"},{"v":0,"d":"0.00"},{"v":455922.68,"d":"455,922.68"},{"v":139383.53,"d":"139,383.53"},{"v":28723.55,"d":"28,723.55"},{"v":287815.6,"d":"287,815.60"}]
[{"$nulls":3},2045,"Autres revenus d'exploitations",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},-37.25,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":1372.6,"d":"1,372.60"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":7682.5,"d":"7,682.50"},{"v":0,"d":"0.00"},{"v":10234.87,"d":"10,234.87"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":38685.5,"d":"38,685.50"},{"v":0,"d":"0.00"},{"v":16238.9,"d":"16,238.90"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":12215.6,"d":"12,215.60"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":86392.72,"d":"86,392.72"},{"v":1335.35,"d":"1,335.35"},{"v":72841.77,"d":"72,841.77"},{"v":12215.6,"d":"12,215.60"}]
[{"$nulls":3},2046,"Passifs de régularisation du compte des investissements",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":419732.55,"d":"419,732.55"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":14000,"d":"14,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":32000,"d":"32,000.00"},{"v":0,"d":"0.00"},{"v":465732.55,"d":"465,732.55"},{"v":433732.55,"d":"433,732.55"},{"v":0,"d":"0.00"},{"v":32000,"d":"32,000.00"}]
[{"$nulls":3},2049,"Autres passifs de régularisation et du compte de résultats",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":1210.15,"d":"1,210.15"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":11190,"d":"11,190.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":12400.15,"d":"12,400.15"},{"v":1210.15,"d":"1,210.15"},{"v":0,"d":"0.00"},{"v":11190,"d":"11,190.00"}]
[]
[null,null,205,null,"Provisions à court terme",{"$f":"F153+F154+F155+F156+F157+F158+F159+F160+F161+F162","v":{"v":0,"d":"0.00"}},{"$f":"G153+G154+G155+G156+G157+G158+G159+G160+G161+G162","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":20000,"d":"20,000.00"},{"v":420000,"d":"420,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":109573.70000000001,"d":"109,573.70"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":-172,"d":"-172.00"},{"v":7500,"d":"7,500.00"},{"v":0,"d":"0.00"},{"v":146094,"d":"146,094.00"},{"v":0,"d":"0.00"},{"v":1.1,"d":"1.10"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":63968,"d":"63,968.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":35000,"d":"35,000.00"},{"v":0,"d":"0.00"},{"v":79613.25,"d":"79,613.25"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":100000,"d":"100,000.00"},{"v":0,"d":"0.00"},{"v":167626.2,"d":"167,626.20"},{"v":21082.1,"d":"21,082.10"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":1170286.35,"d":"1,170,286.35"},{"v":702995.7,"d":"702,995.70"},{"v":63969.1,"d":"63,969.10"},{"v":403321.55,"d":"403,321.55"}]
[{"$nulls":3},2050,"Provisions à court terme pour les prestations supp. du personnel",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":20000,"d":"20,000.00"},{"v":420000,"d":"420,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":105000,"d":"105,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":-172,"d":"-172.00"},{"v":2500,"d":"2,500.00"},{"v":0,"d":"0.00"},{"v":143094,"d":"143,094.00"},{"v":0,"d":"0.00"},{"v":1.1,"d":"1.10"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":50000,"d":"50,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":35000,"d":"35,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":21082.1,"d":"21,082.10"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":796505.2,"d":"796,505.20"},{"v":690422,"d":"690,422.00"},{"v":50001.1,"d":"50,001.10"},{"v":56082.1,"d":"56,082.10"}]
[{"$nulls":3},2051,"Provisions à court terme pour les autres droits du personnel",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},2052,"Provisions à court terme pour les procès",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":5000,"d":"5,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":5000,"d":"5,000.00"},{"v":5000,"d":"5,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},2053,"Provisions à court terme pour les dommages non assurés",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":90763.32,"d":"90,763.32"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":90763.32,"d":"90,763.32"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":90763.32,"d":"90,763.32"}]
[{"$nulls":3},2054,"Provisions à court terme pour les cautions et garantie",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":495.6,"d":"495.60"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":495.6,"d":"495.60"},{"v":495.6,"d":"495.60"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},2055,"Provisions à court terme pour les autres activités d'exploitation",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":100000,"d":"100,000.00"},{"v":0,"d":"0.00"},{"v":76862.88,"d":"76,862.88"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":176862.88,"d":"176,862.88"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":176862.88,"d":"176,862.88"}]
[{"$nulls":3},2056,"Provisions à court terme pour les engagements de prévoyance",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},2057,"Provisions à court terme pour les charges financières",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":13968,"d":"13,968.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":13968,"d":"13,968.00"},{"v":0,"d":"0.00"},{"v":13968,"d":"13,968.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},2058,"Provisions à court terme du compte des investissements",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},2059,"Autres provisions à court terme",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":4078.1,"d":"4,078.10"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":3000,"d":"3,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":79613.25,"d":"79,613.25"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":86691.35,"d":"86,691.35"},{"v":7078.1,"d":"7,078.10"},{"v":0,"d":"0.00"},{"v":79613.25,"d":"79,613.25"}]
[]
[null,null,206,null,"Engagements financiers à long terme",{"$f":"F165+F166+F167+F168+F169+F170","v":{"v":4874949.96,"d":"4,874,949.96"}},{"$f":"G165+G166+G167+G168+G169+G170","v":{"v":2330502.85,"d":"2,330,502.85"}},{"v":5359040,"d":"5,359,040.00"},{"v":3992448.21,"d":"3,992,448.21"},{"v":20219956.25,"d":"20,219,956.25"},{"v":16975600,"d":"16,975,600.00"},{"v":10391906.69,"d":"10,391,906.69"},{"v":74043576.55,"d":"74,043,576.55"},{"v":6416829.75,"d":"6,416,829.75"},{"v":825716.9,"d":"825,716.90"},{"v":30426335.7,"d":"30,426,335.70"},{"v":1797463.35,"d":"1,797,463.35"},{"v":385600,"d":"385,600.00"},{"v":3046722.25,"d":"3,046,722.25"},{"v":1129011,"d":"1,129,011.00"},{"v":5103900,"d":"5,103,900.00"},{"v":564750,"d":"564,750.00"},{"v":1959468.1,"d":"1,959,468.10"},{"v":13434310,"d":"13,434,310.00"},{"v":504064,"d":"504,064.00"},{"v":3210200,"d":"3,210,200.00"},{"v":4729200,"d":"4,729,200.00"},{"v":610190,"d":"610,190.00"},{"v":1200000,"d":"1,200,000.00"},{"v":2672245,"d":"2,672,245.00"},{"v":7824482.28,"d":"7,824,482.28"},{"v":3642000,"d":"3,642,000.00"},{"v":515000,"d":"515,000.00"},{"v":5331400,"d":"5,331,400.00"},{"v":11523397.299999999,"d":"11,523,397.30"},{"v":912417.62,"d":"912,417.62"},{"v":971910,"d":"971,910.00"},{"v":17252944.62,"d":"17,252,944.62"},{"v":8541150,"d":"8,541,150.00"},{"v":10805793.38,"d":"10,805,793.38"},{"v":1600000,"d":"1,600,000.00"},{"v":8720525,"d":"8,720,525.00"},{"v":4736229.05,"d":"4,736,229.05"},{"v":3968985,"d":"3,968,985.00"},{"v":9226404.73,"d":"9,226,404.73"},{"v":5073767.1,"d":"5,073,767.10"},{"v":7532739.12,"d":"7,532,739.12"},{"v":1825965,"d":"1,825,965.00"},{"v":13357775,"d":"13,357,775.00"},{"v":4368892,"d":"4,368,892.00"},{"v":676480,"d":"676,480.00"},{"v":1825900,"d":"1,825,900.00"},{"v":18661404.4,"d":"18,661,404.40"},{"v":871280,"d":"871,280.00"},{"v":8226220,"d":"8,226,220.00"},{"v":148745.7,"d":"148,745.70"},{"v":54697562,"d":"54,697,562.00"},{"v":3874321.95,"d":"3,874,321.95"},{"v":432917677.81,"d":"432,917,677.81"},{"v":203278087.55999997,"d":"203,278,087.56"},{"v":43646506.199999996,"d":"43,646,506.20"},{"v":185993084.05,"d":"185,993,084.05"}]
[{"$nulls":3},2060,"Hypothèques",{"v":0,"d":"0.00"},{"v":610000,"d":"610,000.00"},{"v":5344400,"d":"5,344,400.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":2681105,"d":"2,681,105.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":17864300.15,"d":"17,864,300.15"},{"v":517361.9,"d":"517,361.90"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":7732000,"d":"7,732,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":34749167.05,"d":"34,749,167.05"},{"v":5954400,"d":"5,954,400.00"},{"v":21062767.049999997,"d":"21,062,767.05"},{"v":7732000,"d":"7,732,000.00"}]
[{"$nulls":3},2062,"Bons de caisse",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},2063,"Emprunts",{"v":0,"d":"0.00"},{"v":1643902.85,"d":"1,643,902.85"},{"v":14640,"d":"14,640.00"},{"v":0,"d":"0.00"},{"v":20219956.25,"d":"20,219,956.25"},{"v":16243000,"d":"16,243,000.00"},{"v":9428928.2,"d":"9,428,928.20"},{"v":525950,"d":"525,950.00"},{"v":6289029.75,"d":"6,289,029.75"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":2752472.25,"d":"2,752,472.25"},{"v":0,"d":"0.00"},{"v":5103900,"d":"5,103,900.00"},{"v":10200,"d":"10,200.00"},{"v":238870,"d":"238,870.00"},{"v":12548525,"d":"12,548,525.00"},{"v":504064,"d":"504,064.00"},{"v":3210200,"d":"3,210,200.00"},{"v":3527000,"d":"3,527,000.00"},{"v":610190,"d":"610,190.00"},{"v":1200000,"d":"1,200,000.00"},{"v":57680,"d":"57,680.00"},{"v":7629357.28,"d":"7,629,357.28"},{"v":3751400,"d":"3,751,400.00"},{"v":0,"d":"0.00"},{"v":5331400,"d":"5,331,400.00"},{"v":-6340902.85,"d":"-6,340,902.85"},{"v":458962.72,"d":"458,962.72"},{"v":971910,"d":"971,910.00"},{"v":17007004.62,"d":"17,007,004.62"},{"v":809150,"d":"809,150.00"},{"v":10535953.38,"d":"10,535,953.38"},{"v":1600000,"d":"1,600,000.00"},{"v":8720525,"d":"8,720,525.00"},{"v":4584850,"d":"4,584,850.00"},{"v":4303225,"d":"4,303,225.00"},{"v":8952644.73,"d":"8,952,644.73"},{"v":5099837.1,"d":"5,099,837.10"},{"v":7734450.62,"d":"7,734,450.62"},{"v":1825965,"d":"1,825,965.00"},{"v":13136175,"d":"13,136,175.00"},{"v":55680,"d":"55,680.00"},{"v":676480,"d":"676,480.00"},{"v":1794400,"d":"1,794,400.00"},{"v":28400,"d":"28,400.00"},{"v":859880,"d":"859,880.00"},{"v":8313880,"d":"8,313,880.00"},{"v":148745.7,"d":"148,745.70"},{"v":64047800,"d":"64,047,800.00"},{"v":3874321.95,"d":"3,874,321.95"},{"v":260040003.54999995,"d":"260,040,003.55"},{"v":75019374.3,"d":"75,019,374.30"},{"v":20911261.15,"d":"20,911,261.15"},{"v":164109368.1,"d":"164,109,368.10"}]
[{"$nulls":3},2064,"Emprunts et reconnaissances de dettes",{"v":4874949.96,"d":"4,874,949.96"},{"v":76600,"d":"76,600.00"},{"v":0,"d":"0.00"},{"v":3992448.21,"d":"3,992,448.21"},{"v":0,"d":"0.00"},{"v":732600,"d":"732,600.00"},{"v":962978.49,"d":"962,978.49"},{"v":72841626.55,"d":"72,841,626.55"},{"v":127800,"d":"127,800.00"},{"v":825716.9,"d":"825,716.90"},{"v":30426335.7,"d":"30,426,335.70"},{"v":1797463.35,"d":"1,797,463.35"},{"v":385600,"d":"385,600.00"},{"v":294250,"d":"294,250.00"},{"v":1129011,"d":"1,129,011.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":1720598.1,"d":"1,720,598.10"},{"v":885785,"d":"885,785.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":1202200,"d":"1,202,200.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":195125,"d":"195,125.00"},{"v":0,"d":"0.00"},{"v":515000,"d":"515,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":138940,"d":"138,940.00"},{"v":0,"d":"0.00"},{"v":269840,"d":"269,840.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":151379.05,"d":"151,379.05"},{"v":0,"d":"0.00"},{"v":273760,"d":"273,760.00"},{"v":-26070,"d":"-26,070.00"},{"v":74347.5,"d":"74,347.50"},{"v":0,"d":"0.00"},{"v":221600,"d":"221,600.00"},{"v":5540812,"d":"5,540,812.00"},{"v":0,"d":"0.00"},{"v":31500,"d":"31,500.00"},{"v":18939738.2,"d":"18,939,738.20"},{"v":11400,"d":"11,400.00"},{"v":175100,"d":"175,100.00"},{"v":0,"d":"0.00"},{"v":-9350238,"d":"-9,350,238.00"},{"v":0,"d":"0.00"},{"v":139438197.01,"d":"139,438,197.01"},{"v":121073763.25999999,"d":"121,073,763.26"},{"v":1912325,"d":"1,912,325.00"},{"v":16452108.75,"d":"16,452,108.75"}]
[{"$nulls":3},2067,"Contrats de location",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},2069,"Autres engagements financiers à long terme",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":676000,"d":"676,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":554550,"d":"554,550.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":-66540,"d":"-66,540.00"},{"v":0,"d":"0.00"},{"v":-109400,"d":"-109,400.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":-63907,"d":"-63,907.00"},{"v":0,"d":"0.00"},{"v":107000,"d":"107,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":-334240,"d":"-334,240.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":-276059,"d":"-276,059.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":-1227600,"d":"-1,227,600.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":-306733.8,"d":"-306,733.80"},{"v":0,"d":"0.00"},{"v":-262760,"d":"-262,760.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":-1309689.8,"d":"-1,309,689.80"},{"v":1230550,"d":"1,230,550.00"},{"v":-239847,"d":"-239,847.00"},{"v":-2300392.8,"d":"-2,300,392.80"}]
[]
[null,null,208,null,"Provisions à long terme",{"$f":"F173+F174+F175+F176+F177+F178+F179+F180+F181","v":{"v":0,"d":"0.00"}},{"$f":"G173+G174+G175+G176+G177+G178+G179+G180+G181","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":130830.3,"d":"130,830.30"},{"v":537675.36,"d":"537,675.36"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":477423.5,"d":"477,423.50"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":10691.47,"d":"10,691.47"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":60000,"d":"60,000.00"},{"v":0,"d":"0.00"},{"v":4000000,"d":"4,000,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":46655,"d":"46,655.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":355882.9,"d":"355,882.90"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":457802.89,"d":"457,802.89"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":121926.85,"d":"121,926.85"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":268475.45,"d":"268,475.45"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":6467363.72,"d":"6,467,363.72"},{"v":1156620.6300000001,"d":"1,156,620.63"},{"v":4462537.9,"d":"4,462,537.90"},{"v":848205.19,"d":"848,205.19"}]
[{"$nulls":3},2081,"Provisions à long terme pour les prétentions du personnel",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},2082,"Provisions à long terme pour les procès",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},2083,"Provisions à long terme pour les dommages non assurés",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":10691.47,"d":"10,691.47"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":10691.47,"d":"10,691.47"},{"v":10691.47,"d":"10,691.47"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},2084,"Provisions à long terme pour les cautions et garanties",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},2085,"Provisions à long terme pour les autres activités d'exploitation",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":537675.36,"d":"537,675.36"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":477423.5,"d":"477,423.50"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":60000,"d":"60,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":46655,"d":"46,655.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":355882.9,"d":"355,882.90"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":457802.89,"d":"457,802.89"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":53926.85,"d":"53,926.85"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":1989366.5,"d":"1,989,366.50"},{"v":1015098.86,"d":"1,015,098.86"},{"v":462537.9,"d":"462,537.90"},{"v":511729.74,"d":"511,729.74"}]
[{"$nulls":3},2086,"Provisions à long terme pour les engagements de prévoyance",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},2087,"Provisions à long terme pour les charges financières",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},2088,"Provisions à long terme du compte des investissements",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},2089,"Autres provisions à long terme du compte de résultats",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":130830.3,"d":"130,830.30"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":4000000,"d":"4,000,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":68000,"d":"68,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":268475.45,"d":"268,475.45"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":4467305.75,"d":"4,467,305.75"},{"v":130830.3,"d":"130,830.30"},{"v":4000000,"d":"4,000,000.00"},{"v":336475.45,"d":"336,475.45"}]
[]
[null,null,209,null,"Engagements envers les financements spéciaux et capitaux de tiers",{"$f":"F184+F185+F186+F187","v":{"v":79898.1,"d":"79,898.10"}},{"$f":"G184+G185+G186+G187","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":74721.22,"d":"74,721.22"},{"v":259634.75,"d":"259,634.75"},{"v":1013989.45,"d":"1,013,989.45"},{"v":349624.07,"d":"349,624.07"},{"v":1913033.45,"d":"1,913,033.45"},{"v":28747.55,"d":"28,747.55"},{"v":0,"d":"0.00"},{"v":787477.4,"d":"787,477.40"},{"v":18419.39,"d":"18,419.39"},{"v":0,"d":"0.00"},{"v":14252,"d":"14,252.00"},{"v":38026.95,"d":"38,026.95"},{"v":170104,"d":"170,104.00"},{"v":37341.31,"d":"37,341.31"},{"v":6699.17,"d":"6,699.17"},{"v":584549.23,"d":"584,549.23"},{"v":0,"d":"0.00"},{"v":167926.3,"d":"167,926.30"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":20998.59,"d":"20,998.59"},{"v":99864.18,"d":"99,864.18"},{"v":0,"d":"0.00"},{"v":73571.16,"d":"73,571.16"},{"v":94492.4,"d":"94,492.40"},{"v":525222.75,"d":"525,222.75"},{"v":854629.3200000001,"d":"854,629.32"},{"v":41625.45,"d":"41,625.45"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":52386.05,"d":"52,386.05"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":52089.85,"d":"52,089.85"},{"v":201714.9,"d":"201,714.90"},{"v":14225.99,"d":"14,225.99"},{"v":82409.57,"d":"82,409.57"},{"v":20026.3,"d":"20,026.30"},{"v":0,"d":"0.00"},{"v":117682.35,"d":"117,682.35"},{"v":154987.65,"d":"154,987.65"},{"v":25658.69,"d":"25,658.69"},{"v":72879.1,"d":"72,879.10"},{"v":0,"d":"0.00"},{"v":8369.8,"d":"8,369.80"},{"v":0,"d":"0.00"},{"v":1201004.06,"d":"1,201,004.06"},{"v":0,"d":"0.00"},{"v":9258282.5,"d":"9,258,282.50"},{"v":5376518.039999999,"d":"5,376,518.04"},{"v":1878330.1500000001,"d":"1,878,330.15"},{"v":2003434.31,"d":"2,003,434.31"}]
[{"$nulls":3},2090,"Engagements envers les financements spéciaux et capitaux de tiers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":1013089.45,"d":"1,013,089.45"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":28747.55,"d":"28,747.55"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":14252,"d":"14,252.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":52386.05,"d":"52,386.05"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":1108475.05,"d":"1,108,475.05"},{"v":1056089,"d":"1,056,089.00"},{"v":0,"d":"0.00"},{"v":52386.05,"d":"52,386.05"}]
[{"$nulls":3},2091,"Engagements envers les fonds des capitaux de tiers",{"v":79898.1,"d":"79,898.10"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":74721.22,"d":"74,721.22"},{"v":259634.75,"d":"259,634.75"},{"v":0,"d":"0.00"},{"v":349624.07,"d":"349,624.07"},{"v":1913033.45,"d":"1,913,033.45"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":787477.4,"d":"787,477.40"},{"v":18419.39,"d":"18,419.39"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":38026.95,"d":"38,026.95"},{"v":170104,"d":"170,104.00"},{"v":37341.31,"d":"37,341.31"},{"v":6699.17,"d":"6,699.17"},{"v":584549.23,"d":"584,549.23"},{"v":0,"d":"0.00"},{"v":167926.3,"d":"167,926.30"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":20998.59,"d":"20,998.59"},{"v":99864.18,"d":"99,864.18"},{"v":0,"d":"0.00"},{"v":73571.16,"d":"73,571.16"},{"v":94492.4,"d":"94,492.40"},{"v":525222.75,"d":"525,222.75"},{"v":804569.02,"d":"804,569.02"},{"v":41625.45,"d":"41,625.45"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":52089.85,"d":"52,089.85"},{"v":201714.9,"d":"201,714.90"},{"v":14225.99,"d":"14,225.99"},{"v":82409.57,"d":"82,409.57"},{"v":20026.3,"d":"20,026.30"},{"v":0,"d":"0.00"},{"v":117682.35,"d":"117,682.35"},{"v":154987.65,"d":"154,987.65"},{"v":25658.69,"d":"25,658.69"},{"v":72879.1,"d":"72,879.10"},{"v":0,"d":"0.00"},{"v":8369.8,"d":"8,369.80"},{"v":0,"d":"0.00"},{"v":1201004.06,"d":"1,201,004.06"},{"v":0,"d":"0.00"},{"v":8098847.15,"d":"8,098,847.15"},{"v":4319529.04,"d":"4,319,529.04"},{"v":1828269.8499999999,"d":"1,828,269.85"},{"v":1951048.26,"d":"1,951,048.26"}]
[{"$nulls":3},2092,"Engagements envers les legs et fondations des capitaux de tiers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":900,"d":"900.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":900,"d":"900.00"},{"v":900,"d":"900.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},2093,"Engagements envrers d'autres capitaux de tiers affectés",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":50060.3,"d":"50,060.30"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":50060.3,"d":"50,060.30"},{"v":0,"d":"0.00"},{"v":50060.3,"d":"50,060.30"},{"v":0,"d":"0.00"}]
[]
[null,29,null,null,"Capital propre",{"$f":"F190+F193+F197+F200+F203+F206+F209+F212+F215","v":{"v":4630982.44,"d":"4,630,982.44"}},{"$f":"G190+G193+G197+G200+G203+G206+G209+G212+G215","v":{"v":610802.79,"d":"610,802.79"}},{"v":766230.21,"d":"766,230.21"},{"v":2302707.84,"d":"2,302,707.84"},{"v":9788875.89,"d":"9,788,875.89"},{"v":7152422.960000001,"d":"7,152,422.96"},{"v":9795973.870000001,"d":"9,795,973.87"},{"v":29205709.43,"d":"29,205,709.43"},{"v":3765351.04,"d":"3,765,351.04"},{"v":798025.44,"d":"798,025.44"},{"v":6293603.98,"d":"6,293,603.98"},{"v":1418245.9000000001,"d":"1,418,245.90"},{"v":198361.4,"d":"198,361.40"},{"v":784264.23,"d":"784,264.23"},{"v":1086576.02,"d":"1,086,576.02"},{"v":2442335.52,"d":"2,442,335.52"},{"v":778878.79,"d":"778,878.79"},{"v":1059192.4899999998,"d":"1,059,192.49"},{"v":4444752.84,"d":"4,444,752.84"},{"v":3130869.3,"d":"3,130,869.30"},{"v":2665398.6100000003,"d":"2,665,398.61"},{"v":17501313.439999998,"d":"17,501,313.44"},{"v":773273.99,"d":"773,273.99"},{"v":1746978.13,"d":"1,746,978.13"},{"v":2084427.77,"d":"2,084,427.77"},{"v":1307177.76,"d":"1,307,177.76"},{"v":3093097.76,"d":"3,093,097.76"},{"v":7186752.15,"d":"7,186,752.15"},{"v":8061389.08,"d":"8,061,389.08"},{"v":7771833.140000001,"d":"7,771,833.14"},{"v":2085828.7999999998,"d":"2,085,828.80"},{"v":2280645.74,"d":"2,280,645.74"},{"v":3820020.7800000003,"d":"3,820,020.78"},{"v":5917379.640000001,"d":"5,917,379.64"},{"v":3408640.35,"d":"3,408,640.35"},{"v":835500.26,"d":"835,500.26"},{"v":19753127.66,"d":"19,753,127.66"},{"v":2890923.9699999997,"d":"2,890,923.97"},{"v":2578238.1100000003,"d":"2,578,238.11"},{"v":10565711.85,"d":"10,565,711.85"},{"v":1934342.46,"d":"1,934,342.46"},{"v":1622294.17,"d":"1,622,294.17"},{"v":4526106.68,"d":"4,526,106.68"},{"v":7087086.119999999,"d":"7,087,086.12"},{"v":2381334.43,"d":"2,381,334.43"},{"v":565767.6,"d":"565,767.60"},{"v":1609904.96,"d":"1,609,904.96"},{"v":3145244.6300000004,"d":"3,145,244.63"},{"v":3183101.19,"d":"3,183,101.19"},{"v":3952180.4000000004,"d":"3,952,180.40"},{"v":1217138.26,"d":"1,217,138.26"},{"v":11054906.34,"d":"11,054,906.34"},{"v":1379198.75,"d":"1,379,198.75"},{"v":240440427.36000007,"d":"240,440,427.36"},{"v":87323293.08000001,"d":"87,323,293.08"},{"v":59688985.67,"d":"59,688,985.67"},{"v":93428148.61,"d":"93,428,148.61"}]
[null,null,290,null,"Financement spéciaux du capital propre",{"$f":"F191","v":{"v":1974908.03,"d":"1,974,908.03"}},{"$f":"G191","v":{"v":412806.58,"d":"412,806.58"}},{"v":375820.01,"d":"375,820.01"},{"v":729310.48,"d":"729,310.48"},{"v":4528998.61,"d":"4,528,998.61"},{"v":4538526.48,"d":"4,538,526.48"},{"v":2527597.57,"d":"2,527,597.57"},{"v":20036737.28,"d":"20,036,737.28"},{"v":1117278.02,"d":"1,117,278.02"},{"v":239482.13,"d":"239,482.13"},{"v":2997937.79,"d":"2,997,937.79"},{"v":524142,"d":"524,142.00"},{"v":96480.67,"d":"96,480.67"},{"v":396973.96,"d":"396,973.96"},{"v":1071736.77,"d":"1,071,736.77"},{"v":1606453.47,"d":"1,606,453.47"},{"v":312855.86,"d":"312,855.86"},{"v":479680.85,"d":"479,680.85"},{"v":2129125.01,"d":"2,129,125.01"},{"v":694407.9,"d":"694,407.90"},{"v":1285601.57,"d":"1,285,601.57"},{"v":1245871.68,"d":"1,245,871.68"},{"v":249606.79,"d":"249,606.79"},{"v":599217.19,"d":"599,217.19"},{"v":754052.4,"d":"754,052.40"},{"v":349857.77,"d":"349,857.77"},{"v":1403316.45,"d":"1,403,316.45"},{"v":1965770.06,"d":"1,965,770.06"},{"v":2088951.59,"d":"2,088,951.59"},{"v":5598115.38,"d":"5,598,115.38"},{"v":786054.9,"d":"786,054.90"},{"v":551433.16,"d":"551,433.16"},{"v":1550927.75,"d":"1,550,927.75"},{"v":1341740.31,"d":"1,341,740.31"},{"v":751759.6,"d":"751,759.60"},{"v":325937.35,"d":"325,937.35"},{"v":3164711.94,"d":"3,164,711.94"},{"v":578611.24,"d":"578,611.24"},{"v":567576.37,"d":"567,576.37"},{"v":1647572.02,"d":"1,647,572.02"},{"v":1605038.4,"d":"1,605,038.40"},{"v":577788.79,"d":"577,788.79"},{"v":578699.92,"d":"578,699.92"},{"v":1488772.18,"d":"1,488,772.18"},{"v":1102244.85,"d":"1,102,244.85"},{"v":393459.23,"d":"393,459.23"},{"v":888539.17,"d":"888,539.17"},{"v":805989.62,"d":"805,989.62"},{"v":1476442.34,"d":"1,476,442.34"},{"v":1464840.53,"d":"1,464,840.53"},{"v":338945.49,"d":"338,945.49"},{"v":6759778.61,"d":"6,759,778.61"},{"v":760054.2,"d":"760,054.20"},{"v":91838538.32000004,"d":"91,838,538.32"},{"v":46096851.570000015,"d":"46,096,851.57"},{"v":17572256.84,"d":"17,572,256.84"},{"v":28169429.909999996,"d":"28,169,429.91"}]
[{"$nulls":3},2900,"Financement spéciaux du capital propre",{"v":1974908.03,"d":"1,974,908.03"},{"v":412806.58,"d":"412,806.58"},{"v":375820.01,"d":"375,820.01"},{"v":729310.48,"d":"729,310.48"},{"v":4528998.61,"d":"4,528,998.61"},{"v":4538526.48,"d":"4,538,526.48"},{"v":2527597.57,"d":"2,527,597.57"},{"v":20036737.28,"d":"20,036,737.28"},{"v":1117278.02,"d":"1,117,278.02"},{"v":239482.13,"d":"239,482.13"},{"v":2997937.79,"d":"2,997,937.79"},{"v":524142,"d":"524,142.00"},{"v":96480.67,"d":"96,480.67"},{"v":396973.96,"d":"396,973.96"},{"v":1071736.77,"d":"1,071,736.77"},{"v":1606453.47,"d":"1,606,453.47"},{"v":312855.86,"d":"312,855.86"},{"v":479680.85,"d":"479,680.85"},{"v":2129125.01,"d":"2,129,125.01"},{"v":694407.9,"d":"694,407.90"},{"v":1285601.57,"d":"1,285,601.57"},{"v":1245871.68,"d":"1,245,871.68"},{"v":249606.79,"d":"249,606.79"},{"v":599217.19,"d":"599,217.19"},{"v":754052.4,"d":"754,052.40"},{"v":349857.77,"d":"349,857.77"},{"v":1403316.45,"d":"1,403,316.45"},{"v":1965770.06,"d":"1,965,770.06"},{"v":2088951.59,"d":"2,088,951.59"},{"v":5598115.38,"d":"5,598,115.38"},{"v":786054.9,"d":"786,054.90"},{"v":551433.16,"d":"551,433.16"},{"v":1550927.75,"d":"1,550,927.75"},{"v":1341740.31,"d":"1,341,740.31"},{"v":751759.6,"d":"751,759.60"},{"v":325937.35,"d":"325,937.35"},{"v":3164711.94,"d":"3,164,711.94"},{"v":578611.24,"d":"578,611.24"},{"v":567576.37,"d":"567,576.37"},{"v":1647572.02,"d":"1,647,572.02"},{"v":1605038.4,"d":"1,605,038.40"},{"v":577788.79,"d":"577,788.79"},{"v":578699.92,"d":"578,699.92"},{"v":1488772.18,"d":"1,488,772.18"},{"v":1102244.85,"d":"1,102,244.85"},{"v":393459.23,"d":"393,459.23"},{"v":888539.17,"d":"888,539.17"},{"v":805989.62,"d":"805,989.62"},{"v":1476442.34,"d":"1,476,442.34"},{"v":1464840.53,"d":"1,464,840.53"},{"v":338945.49,"d":"338,945.49"},{"v":6759778.61,"d":"6,759,778.61"},{"v":760054.2,"d":"760,054.20"},{"v":91838538.32000004,"d":"91,838,538.32"},{"v":46096851.570000015,"d":"46,096,851.57"},{"v":17572256.84,"d":"17,572,256.84"},{"v":28169429.909999996,"d":"28,169,429.91"}]
[]
[null,null,291,null,"Fonds du capital propres",{"$f":"F194+F195","v":{"v":109400.8,"d":"109,400.80"}},{"$f":"G194+G195","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":269724.81,"d":"269,724.81"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":20052.07,"d":"20,052.07"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":104720.77,"d":"104,720.77"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":4554477.05,"d":"4,554,477.05"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":380069.05,"d":"380,069.05"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":385749.5,"d":"385,749.50"},{"v":0,"d":"0.00"},{"v":5824194.05,"d":"5,824,194.05"},{"v":379125.61,"d":"379,125.61"},{"v":124772.84,"d":"124,772.84"},{"v":5320295.6,"d":"5,320,295.60"}]
[{"$nulls":3},2910,"Fonds du capital propres",{"v":109400.8,"d":"109,400.80"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":20052.07,"d":"20,052.07"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":104720.77,"d":"104,720.77"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":4554477.05,"d":"4,554,477.05"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":380069.05,"d":"380,069.05"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":385749.5,"d":"385,749.50"},{"v":0,"d":"0.00"},{"v":5554469.239999999,"d":"5,554,469.24"},{"v":109400.8,"d":"109,400.80"},{"v":124772.84,"d":"124,772.84"},{"v":5320295.6,"d":"5,320,295.60"}]
[{"$nulls":3},2911,"Legs et fondations sans personnalité juridique du capital propre",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":269724.81,"d":"269,724.81"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":269724.81,"d":"269,724.81"},{"v":269724.81,"d":"269,724.81"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[null,null,292,null,"Réserves des domaines de l'enveloppe budgétaire",{"$f":"F198","v":{"v":0,"d":"0.00"}},{"$f":"G198","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":176186,"d":"176,186.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":165900,"d":"165,900.00"},{"v":81058.35,"d":"81,058.35"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":127348.1,"d":"127,348.10"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":1605303.7,"d":"1,605,303.70"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":5460,"d":"5,460.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":10267.65,"d":"10,267.65"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":2171523.8,"d":"2,171,523.80"},{"v":176186,"d":"176,186.00"},{"v":374306.45,"d":"374,306.45"},{"v":1621031.3499999999,"d":"1,621,031.35"}]
[{"$nulls":3},2920,"Réserves des domaines de l'enveloppe budgétaire",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":176186,"d":"176,186.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":165900,"d":"165,900.00"},{"v":81058.35,"d":"81,058.35"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":127348.1,"d":"127,348.10"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":1605303.7,"d":"1,605,303.70"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":5460,"d":"5,460.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":10267.65,"d":"10,267.65"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":2171523.8,"d":"2,171,523.80"},{"v":176186,"d":"176,186.00"},{"v":374306.45,"d":"374,306.45"},{"v":1621031.3499999999,"d":"1,621,031.35"}]
[]
[null,null,293,null,"Préfinancements",{"$f":"F201","v":{"v":0,"d":"0.00"}},{"$f":"G201","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":270853.29,"d":"270,853.29"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":407376.52,"d":"407,376.52"},{"v":0,"d":"0.00"},{"v":1299602.26,"d":"1,299,602.26"},{"v":0,"d":"0.00"},{"v":1896550.18,"d":"1,896,550.18"},{"v":0,"d":"0.00"},{"v":6310.55,"d":"6,310.55"},{"v":0,"d":"0.00"},{"v":80623.48,"d":"80,623.48"},{"v":0,"d":"0.00"},{"v":22000,"d":"22,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":63169.25,"d":"63,169.25"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":779952.95,"d":"779,952.95"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":138049.3,"d":"138,049.30"},{"v":0,"d":"0.00"},{"v":55000,"d":"55,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"SUM(F200:BF200)","v":{"v":5019487.779999999,"d":"5,019,487.78"}},{"$f":"SUM(F200:X200)","v":{"v":3983316.28,"d":"3,983,316.28"}},{"$f":"SUM(Y200:AK200)","v":{"v":63169.25,"d":"63,169.25"}},{"$f":"SUM(AL200:BF200)","v":{"v":973002.25,"d":"973,002.25"}}]
[{"$nulls":3},2930,"Préfinancements",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":270853.29,"d":"270,853.29"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":407376.52,"d":"407,376.52"},{"v":0,"d":"0.00"},{"v":1299602.26,"d":"1,299,602.26"},{"v":0,"d":"0.00"},{"v":1896550.18,"d":"1,896,550.18"},{"v":0,"d":"0.00"},{"v":6310.55,"d":"6,310.55"},{"v":0,"d":"0.00"},{"v":80623.48,"d":"80,623.48"},{"v":0,"d":"0.00"},{"v":22000,"d":"22,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":63169.25,"d":"63,169.25"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":779952.95,"d":"779,952.95"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":138049.3,"d":"138,049.30"},{"v":0,"d":"0.00"},{"v":55000,"d":"55,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":5019487.779999999,"d":"5,019,487.78"},{"v":3983316.28,"d":"3,983,316.28"},{"v":63169.25,"d":"63,169.25"},{"v":973002.25,"d":"973,002.25"}]
[]
[null,null,294,null,"Réserves de politique budgétaire",{"$f":"F204","v":{"v":320000,"d":"320,000.00"}},{"$f":"G204","v":{"v":0,"d":"0.00"}},{"v":126657.7,"d":"126,657.70"},{"v":184000,"d":"184,000.00"},{"v":0,"d":"0.00"},{"v":600000,"d":"600,000.00"},{"v":362808.34,"d":"362,808.34"},{"v":8536651,"d":"8,536,651.00"},{"v":360000,"d":"360,000.00"},{"v":0,"d":"0.00"},{"v":604600,"d":"604,600.00"},{"v":29578.3,"d":"29,578.30"},{"v":14000,"d":"14,000.00"},{"v":119000,"d":"119,000.00"},{"v":33509.15,"d":"33,509.15"},{"v":0,"d":"0.00"},{"v":40000,"d":"40,000.00"},{"v":0,"d":"0.00"},{"v":417236.4,"d":"417,236.40"},{"v":178204.62,"d":"178,204.62"},{"v":0,"d":"0.00"},{"v":4448561.59,"d":"4,448,561.59"},{"v":99214.98,"d":"99,214.98"},{"v":0,"d":"0.00"},{"v":320000,"d":"320,000.00"},{"v":178794.63,"d":"178,794.63"},{"v":365000,"d":"365,000.00"},{"v":437550.65,"d":"437,550.65"},{"v":956790.2,"d":"956,790.20"},{"v":300000,"d":"300,000.00"},{"v":140000,"d":"140,000.00"},{"v":84000,"d":"84,000.00"},{"v":1167434.62,"d":"1,167,434.62"},{"v":1188640.64,"d":"1,188,640.64"},{"v":125696.98,"d":"125,696.98"},{"v":0,"d":"0.00"},{"v":1200000,"d":"1,200,000.00"},{"v":342804.5,"d":"342,804.50"},{"v":770000,"d":"770,000.00"},{"v":1221500.6,"d":"1,221,500.60"},{"v":0,"d":"0.00"},{"v":400000,"d":"400,000.00"},{"v":825000,"d":"825,000.00"},{"v":713910.35,"d":"713,910.35"},{"v":381242.15,"d":"381,242.15"},{"v":0,"d":"0.00"},{"v":300279.45,"d":"300,279.45"},{"v":260000,"d":"260,000.00"},{"v":209758.45,"d":"209,758.45"},{"v":133993.94,"d":"133,993.94"},{"v":141999.5,"d":"141,999.50"},{"v":2400000,"d":"2,400,000.00"},{"v":0,"d":"0.00"},{"v":31038418.74,"d":"31,038,418.74"},{"v":11748040.89,"d":"11,748,040.89"},{"v":7508116.670000001,"d":"7,508,116.67"},{"v":11782261.179999998,"d":"11,782,261.18"}]
[{"$nulls":3},2940,"Réserves de politique budgétaire",{"v":320000,"d":"320,000.00"},{"v":0,"d":"0.00"},{"v":126657.7,"d":"126,657.70"},{"v":184000,"d":"184,000.00"},{"v":0,"d":"0.00"},{"v":600000,"d":"600,000.00"},{"v":362808.34,"d":"362,808.34"},{"v":8536651,"d":"8,536,651.00"},{"v":360000,"d":"360,000.00"},{"v":0,"d":"0.00"},{"v":604600,"d":"604,600.00"},{"v":29578.3,"d":"29,578.30"},{"v":14000,"d":"14,000.00"},{"v":119000,"d":"119,000.00"},{"v":33509.15,"d":"33,509.15"},{"v":0,"d":"0.00"},{"v":40000,"d":"40,000.00"},{"v":0,"d":"0.00"},{"v":417236.4,"d":"417,236.40"},{"v":178204.62,"d":"178,204.62"},{"v":0,"d":"0.00"},{"v":4448561.59,"d":"4,448,561.59"},{"v":99214.98,"d":"99,214.98"},{"v":0,"d":"0.00"},{"v":320000,"d":"320,000.00"},{"v":178794.63,"d":"178,794.63"},{"v":365000,"d":"365,000.00"},{"v":437550.65,"d":"437,550.65"},{"v":956790.2,"d":"956,790.20"},{"v":300000,"d":"300,000.00"},{"v":140000,"d":"140,000.00"},{"v":84000,"d":"84,000.00"},{"v":1167434.62,"d":"1,167,434.62"},{"v":1188640.64,"d":"1,188,640.64"},{"v":125696.98,"d":"125,696.98"},{"v":0,"d":"0.00"},{"v":1200000,"d":"1,200,000.00"},{"v":342804.5,"d":"342,804.50"},{"v":770000,"d":"770,000.00"},{"v":1221500.6,"d":"1,221,500.60"},{"v":0,"d":"0.00"},{"v":400000,"d":"400,000.00"},{"v":825000,"d":"825,000.00"},{"v":713910.35,"d":"713,910.35"},{"v":381242.15,"d":"381,242.15"},{"v":0,"d":"0.00"},{"v":300279.45,"d":"300,279.45"},{"v":260000,"d":"260,000.00"},{"v":209758.45,"d":"209,758.45"},{"v":133993.94,"d":"133,993.94"},{"v":141999.5,"d":"141,999.50"},{"v":2400000,"d":"2,400,000.00"},{"v":0,"d":"0.00"},{"v":31038418.74,"d":"31,038,418.74"},{"v":11748040.89,"d":"11,748,040.89"},{"v":7508116.670000001,"d":"7,508,116.67"},{"v":11782261.179999998,"d":"11,782,261.18"}]
[]
[null,null,295,null,"Réserves liées à la réévaluation (introduction MCH2)",{"$f":"F207","v":{"v":0,"d":"0.00"}},{"$f":"G207","v":{"v":0,"d":"0.00"}},{"$f":"H207","v":{"v":-146371.25,"d":"-146,371.25"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":274203.45,"d":"274,203.45"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":2806.05,"d":"2,806.05"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":20310,"d":"20,310.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":73360,"d":"73,360.00"},{"v":-27728.72,"d":"-27,728.72"},{"v":0,"d":"0.00"},{"v":10000,"d":"10,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":-110449.21,"d":"-110,449.21"},{"v":96130.31999999999,"d":"96,130.32"},{"v":130638.25000000001,"d":"130,638.25"},{"v":20310,"d":"20,310.00"},{"v":-54817.93000000001,"d":"-54,817.93"}]
[{"$nulls":3},2950,"Réserves liées à la réévaluation (introduction MCH2)",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":-146371.25,"d":"-146,371.25"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":274203.45,"d":"274,203.45"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":2806.05,"d":"2,806.05"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":20310,"d":"20,310.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":73360,"d":"73,360.00"},{"v":-27728.72,"d":"-27,728.72"},{"v":0,"d":"0.00"},{"v":10000,"d":"10,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":-110449.21,"d":"-110,449.21"},{"v":96130.31999999999,"d":"96,130.32"},{"v":130638.25000000001,"d":"130,638.25"},{"v":20310,"d":"20,310.00"},{"v":-54817.93000000001,"d":"-54,817.93"}]
[]
[null,null,296,null,"Réserves liées à la réévaluation du PF",{"$f":"F210","v":{"v":202488.91,"d":"202,488.91"}},{"$f":"G210","v":{"v":0,"d":"0.00"}},{"v":139076,"d":"139,076.00"},{"v":986714,"d":"986,714.00"},{"v":386612.35,"d":"386,612.35"},{"v":542187.2,"d":"542,187.20"},{"v":3685377.4,"d":"3,685,377.40"},{"v":-3009318,"d":"-3,009,318.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":1227789.07,"d":"1,227,789.07"},{"v":591230,"d":"591,230.00"},{"v":0,"d":"0.00"},{"v":50000,"d":"50,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":400800,"d":"400,800.00"},{"v":290000,"d":"290,000.00"},{"v":268178.95,"d":"268,178.95"},{"v":320565,"d":"320,565.00"},{"v":258000,"d":"258,000.00"},{"v":1104064,"d":"1,104,064.00"},{"v":0,"d":"0.00"},{"v":75796.4,"d":"75,796.40"},{"v":430912.95,"d":"430,912.95"},{"v":0,"d":"0.00"},{"v":2799,"d":"2,799.00"},{"v":0,"d":"0.00"},{"v":1671397.95,"d":"1,671,397.95"},{"v":-188130.8,"d":"-188,130.80"},{"v":51755.2,"d":"51,755.20"},{"v":957212.9,"d":"957,212.90"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":143179,"d":"143,179.00"},{"v":0,"d":"0.00"},{"v":2342125,"d":"2,342,125.00"},{"v":0,"d":"0.00"},{"v":159170,"d":"159,170.00"},{"v":2796091.45,"d":"2,796,091.45"},{"v":32442.55,"d":"32,442.55"},{"v":3679,"d":"3,679.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":74500,"d":"74,500.00"},{"v":0,"d":"0.00"},{"v":213206.65,"d":"213,206.65"},{"v":-155998.75,"d":"-155,998.75"},{"v":0,"d":"0.00"},{"v":38900,"d":"38,900.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":361807.95,"d":"361,807.95"},{"v":16454611.33,"d":"16,454,611.33"},{"v":5761135.88,"d":"5,761,135.88"},{"v":4684372.600000001,"d":"4,684,372.60"},{"v":6009102.850000001,"d":"6,009,102.85"}]
[{"$nulls":3},2960,"Réserves liées à la réévaluation du PF",{"v":202488.91,"d":"202,488.91"},{"v":0,"d":"0.00"},{"v":139076,"d":"139,076.00"},{"v":986714,"d":"986,714.00"},{"v":386612.35,"d":"386,612.35"},{"v":542187.2,"d":"542,187.20"},{"v":3685377.4,"d":"3,685,377.40"},{"v":-3009318,"d":"-3,009,318.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":1227789.07,"d":"1,227,789.07"},{"v":591230,"d":"591,230.00"},{"v":0,"d":"0.00"},{"v":50000,"d":"50,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":400800,"d":"400,800.00"},{"v":290000,"d":"290,000.00"},{"v":268178.95,"d":"268,178.95"},{"v":320565,"d":"320,565.00"},{"v":258000,"d":"258,000.00"},{"v":1104064,"d":"1,104,064.00"},{"v":0,"d":"0.00"},{"v":75796.4,"d":"75,796.40"},{"v":430912.95,"d":"430,912.95"},{"v":0,"d":"0.00"},{"v":2799,"d":"2,799.00"},{"v":0,"d":"0.00"},{"v":1671397.95,"d":"1,671,397.95"},{"v":-188130.8,"d":"-188,130.80"},{"v":51755.2,"d":"51,755.20"},{"v":957212.9,"d":"957,212.90"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":143179,"d":"143,179.00"},{"v":0,"d":"0.00"},{"v":2342125,"d":"2,342,125.00"},{"v":0,"d":"0.00"},{"v":159170,"d":"159,170.00"},{"v":2796091.45,"d":"2,796,091.45"},{"v":32442.55,"d":"32,442.55"},{"v":3679,"d":"3,679.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":74500,"d":"74,500.00"},{"v":0,"d":"0.00"},{"v":213206.65,"d":"213,206.65"},{"v":-155998.75,"d":"-155,998.75"},{"v":0,"d":"0.00"},{"v":38900,"d":"38,900.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":361807.95,"d":"361,807.95"},{"v":16454611.33,"d":"16,454,611.33"},{"v":5761135.88,"d":"5,761,135.88"},{"v":4684372.600000001,"d":"4,684,372.60"},{"v":6009102.850000001,"d":"6,009,102.85"}]
[]
[null,null,298,null,"Autres capitaux propres",{"$f":"F213","v":{"v":0,"d":"0.00"}},{"$f":"G213","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":146786.6,"d":"146,786.60"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":146786.6,"d":"146,786.60"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":146786.6,"d":"146,786.60"}]
[{"$nulls":3},2980,"Autres capitaux propres",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":146786.6,"d":"146,786.60"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":146786.6,"d":"146,786.60"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":146786.6,"d":"146,786.60"}]
[]
[null,null,299,null,"Résultat annuel (excédent de charges ou produits)",{"$f":"F216+F217","v":{"v":2024184.7,"d":"2,024,184.70"}},{"$f":"G216+G217","v":{"v":197996.21000000002,"d":"197,996.21"}},{"v":271047.75,"d":"271,047.75"},{"v":131830.07,"d":"131,830.07"},{"v":4873264.93,"d":"4,873,264.93"},{"v":1471709.2799999998,"d":"1,471,709.28"},{"v":2812814.04,"d":"2,812,814.04"},{"v":3367435.7,"d":"3,367,435.70"},{"v":988470.76,"d":"988,470.76"},{"v":558543.3099999999,"d":"558,543.31"},{"v":-702997.87,"d":"-702,997.87"},{"v":273295.60000000003,"d":"273,295.60"},{"v":81570.18,"d":"81,570.18"},{"v":218290.27000000002,"d":"218,290.27"},{"v":-99293.38,"d":"-99,293.38"},{"v":659696.05,"d":"659,696.05"},{"v":3222.9300000000003,"d":"3,222.93"},{"v":286705.58999999997,"d":"286,705.59"},{"v":1630212.48,"d":"1,630,212.48"},{"v":1937691.78,"d":"1,937,691.78"},{"v":1121797.04,"d":"1,121,797.04"},{"v":10536916.17,"d":"10,536,916.17"},{"v":343393.87,"d":"343,393.87"},{"v":1031602.47,"d":"1,031,602.47"},{"v":579462.42,"d":"579,462.42"},{"v":715356.11,"d":"715,356.11"},{"v":1321982.3099999998,"d":"1,321,982.31"},{"v":4783431.44,"d":"4,783,431.44"},{"v":3216901.24,"d":"3,216,901.24"},{"v":2061848.56,"d":"2,061,848.56"},{"v":1108018.7,"d":"1,108,018.70"},{"v":583278.91,"d":"583,278.91"},{"v":321705.45999999996,"d":"321,705.46"},{"v":3386998.69,"d":"3,386,998.69"},{"v":2314644.77,"d":"2,314,644.77"},{"v":537291.63,"d":"537,291.63"},{"v":6886509.97,"d":"6,886,509.97"},{"v":1959508.23,"d":"1,959,508.23"},{"v":1081491.74,"d":"1,081,491.74"},{"v":4762498.4799999995,"d":"4,762,498.48"},{"v":296861.51,"d":"296,861.51"},{"v":585826.38,"d":"585,826.38"},{"v":2975620.16,"d":"2,975,620.16"},{"v":4884403.59,"d":"4,884,403.59"},{"v":443278.38,"d":"443,278.38"},{"v":166848.37,"d":"166,848.37"},{"v":207879.69,"d":"207,879.69"},{"v":2235253.7600000002,"d":"2,235,253.76"},{"v":1496900.4,"d":"1,496,900.40"},{"v":2314445.93,"d":"2,314,445.93"},{"v":725925.62,"d":"725,925.62"},{"v":1509378.23,"d":"1,509,378.23"},{"v":367785.81,"d":"367,785.81"},{"v":87850736.42000003,"d":"87,850,736.42"},{"v":19047998.599999998,"d":"19,047,998.60"},{"v":29341681.02,"d":"29,341,681.02"},{"v":39461056.8,"d":"39,461,056.80"}]
[{"$nulls":3},2990,"Résultat annuel (excédent de charges ou produits)",{"v":6015.15,"d":"6,015.15"},{"v":149441.67,"d":"149,441.67"},{"v":-35747.06,"d":"-35,747.06 "},{"v":35050.58,"d":"35,050.58"},{"v":-197032.69,"d":"-197,032.69 "},{"v":643336.21,"d":"643,336.21"},{"v":33519.97,"d":"33,519.97"},{"v":-574634.73,"d":"-574,634.73 "},{"v":-144001.48,"d":"-144,001.48 "},{"v":-63918.92,"d":"-63,918.92 "},{"v":-1449255.52,"d":"-1,449,255.52 "},{"v":-93731.8,"d":"-93,731.80 "},{"v":-28876.52,"d":"-28,876.52 "},{"v":-40565.49,"d":"-40,565.49 "},{"v":-162663.04,"d":"-162,663.04 "},{"v":81234.89,"d":"81,234.89"},{"v":-1983.29,"d":"-1,983.29 "},{"v":-151807.1,"d":"-151,807.10 "},{"v":8997.45,"d":"8,997.45"},{"v":15146.84,"d":"15,146.84"},{"v":94732.18,"d":"94,732.18"},{"v":3333844.9,"d":"3,333,844.90"},{"v":-13900.02,"d":"-13,900.02 "},{"v":-8071.54,"d":"-8,071.54 "},{"v":-115008.95,"d":"-115,008.95 "},{"v":-169604.71,"d":"-169,604.71 "},{"v":-167058.57,"d":"-167,058.57 "},{"v":27072.7,"d":"27,072.70"},{"v":902636.72,"d":"902,636.72"},{"v":21604.95,"d":"21,604.95"},{"v":-62965.32,"d":"-62,965.32 "},{"v":-28280.9,"d":"-28,280.90 "},{"v":92720,"d":"92,720.00"},{"v":-32824.59,"d":"-32,824.59 "},{"v":-97730,"d":"-97,730.00 "},{"v":8760.22,"d":"8,760.22"},{"v":313035.14,"d":"313,035.14"},{"v":163646.92,"d":"163,646.92"},{"v":39059.13,"d":"39,059.13"},{"v":21784.22,"d":"21,784.22"},{"v":-27802.82,"d":"-27,802.82 "},{"v":-30052.95,"d":"-30,052.95 "},{"v":81088.7,"d":"81,088.70"},{"v":-430556.03,"d":"-430,556.03 "},{"v":-41819.94,"d":"-41,819.94 "},{"v":10076.97,"d":"10,076.97"},{"v":26132.85,"d":"26,132.85"},{"v":40793.43,"d":"40,793.43"},{"v":24133.4,"d":"24,133.40"},{"v":52053.97,"d":"52,053.97"},{"v":-14911.28,"d":"-14,911.28 "},{"v":189954.45,"d":"189,954.45"},{"v":26545.08,"d":"26,545.08"},{"v":2257613.4299999992,"d":"2,257,613.43"},{"v":-1986621.7200000004,"d":"-1,986,621.72 "},{"v":3830148.2800000003,"d":"3,830,148.28"},{"v":414086.86999999994,"d":"414,086.87"}]
[{"$nulls":3},2999,"Résultats cumulés (fortune nette ou découvert)",{"v":2018169.55,"d":"2,018,169.55"},{"v":48554.54,"d":"48,554.54"},{"v":306794.81,"d":"306,794.81"},{"v":96779.49,"d":"96,779.49"},{"v":5070297.62,"d":"5,070,297.62"},{"v":828373.07,"d":"828,373.07"},{"v":2779294.07,"d":"2,779,294.07"},{"v":3942070.43,"d":"3,942,070.43"},{"v":1132472.24,"d":"1,132,472.24"},{"v":622462.23,"d":"622,462.23"},{"v":746257.65,"d":"746,257.65"},{"v":367027.4,"d":"367,027.40"},{"v":110446.7,"d":"110,446.70"},{"v":258855.76,"d":"258,855.76"},{"v":63369.66,"d":"63,369.66"},{"v":578461.16,"d":"578,461.16"},{"v":5206.22,"d":"5,206.22"},{"v":438512.69,"d":"438,512.69"},{"v":1621215.03,"d":"1,621,215.03"},{"v":1922544.94,"d":"1,922,544.94"},{"v":1027064.86,"d":"1,027,064.86"},{"v":7203071.27,"d":"7,203,071.27"},{"v":357293.89,"d":"357,293.89"},{"v":1039674.01,"d":"1,039,674.01"},{"v":694471.37,"d":"694,471.37"},{"v":884960.82,"d":"884,960.82"},{"v":1489040.88,"d":"1,489,040.88"},{"v":4756358.74,"d":"4,756,358.74"},{"v":2314264.52,"d":"2,314,264.52"},{"v":2040243.61,"d":"2,040,243.61"},{"v":1170984.02,"d":"1,170,984.02"},{"v":611559.81,"d":"611,559.81"},{"v":228985.46,"d":"228,985.46"},{"v":3419823.28,"d":"3,419,823.28"},{"v":2412374.77,"d":"2,412,374.77"},{"v":528531.41,"d":"528,531.41"},{"v":6573474.83,"d":"6,573,474.83"},{"v":1795861.31,"d":"1,795,861.31"},{"v":1042432.61,"d":"1,042,432.61"},{"v":4740714.26,"d":"4,740,714.26"},{"v":324664.33,"d":"324,664.33"},{"v":615879.33,"d":"615,879.33"},{"v":2894531.46,"d":"2,894,531.46"},{"v":5314959.62,"d":"5,314,959.62"},{"v":485098.32,"d":"485,098.32"},{"v":156771.4,"d":"156,771.40"},{"v":181746.84,"d":"181,746.84"},{"v":2194460.33,"d":"2,194,460.33"},{"v":1472767,"d":"1,472,767.00"},{"v":2262391.96,"d":"2,262,391.96"},{"v":740836.9,"d":"740,836.90"},{"v":1319423.78,"d":"1,319,423.78"},{"v":341240.73,"d":"341,240.73"},{"v":85593122.99000002,"d":"85,593,122.99"},{"v":21034620.32,"d":"21,034,620.32"},{"v":25511532.74,"d":"25,511,532.74"},{"v":39046969.92999999,"d":"39,046,969.93"}]
[]
[{"$nulls":4},"Contrôle de la variation de fortune"]
[{"$nulls":3},290,"Résutlats des financements spéciaux",{"$f":"'4.1 Comptes 2020 natures'!E155","v":{"v":332053.85,"d":"332,053.85"}},{"$f":"'4.1 Comptes 2020 natures'!F155","v":{"v":33925.86,"d":"33,925.86"}},{"$f":"'4.1 Comptes 2020 natures'!G155","v":{"v":6425.78,"d":"6,425.78"}},{"$f":"'4.1 Comptes 2020 natures'!H155","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!I155","v":{"v":658656.32,"d":"658,656.32"}},{"$f":"'4.1 Comptes 2020 natures'!J155","v":{"v":407879.73,"d":"407,879.73"}},{"$f":"'4.1 Comptes 2020 natures'!K155","v":{"v":220336.51,"d":"220,336.51"}},{"$f":"'4.1 Comptes 2020 natures'!L155","v":{"v":2664307.91,"d":"2,664,307.91"}},{"$f":"'4.1 Comptes 2020 natures'!M155","v":{"v":142648.62,"d":"142,648.62"}},{"$f":"'4.1 Comptes 2020 natures'!N155","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!O155","v":{"v":271852.05,"d":"271,852.05"}},{"$f":"'4.1 Comptes 2020 natures'!P155","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!Q155","v":{"v":19415.71,"d":"19,415.71"}},{"$f":"'4.1 Comptes 2020 natures'!R155","v":{"v":23711.91,"d":"23,711.91"}},{"$f":"'4.1 Comptes 2020 natures'!S155","v":{"v":149591.67,"d":"149,591.67"}},{"$f":"'4.1 Comptes 2020 natures'!T155","v":{"v":181522.53,"d":"181,522.53"}},{"$f":"'4.1 Comptes 2020 natures'!U155","v":{"v":11032,"d":"11,032.00"}},{"$f":"'4.1 Comptes 2020 natures'!V155","v":-570.06},{"$f":"'4.1 Comptes 2020 natures'!W155","v":{"v":355713.96,"d":"355,713.96"}},{"$f":"'4.1 Comptes 2020 natures'!X155","v":{"v":11139.3,"d":"11,139.30"}},{"$f":"'4.1 Comptes 2020 natures'!Y155","v":{"v":84265.5,"d":"84,265.50"}},{"$f":"'4.1 Comptes 2020 natures'!Z155","v":{"v":183875.09,"d":"183,875.09"}},{"$f":"'4.1 Comptes 2020 natures'!AA155","v":{"v":2729.75,"d":"2,729.75"}},{"$f":"'4.1 Comptes 2020 natures'!AB155","v":{"v":49493.32,"d":"49,493.32"}},{"$f":"'4.1 Comptes 2020 natures'!AC155","v":411.98},{"$f":"'4.1 Comptes 2020 natures'!AD155","v":{"v":70604.25,"d":"70,604.25"}},{"$f":"'4.1 Comptes 2020 natures'!AE155","v":{"v":-27215.11,"d":"-27,215.11"}},{"$f":"'4.1 Comptes 2020 natures'!AF155","v":{"v":95466.06,"d":"95,466.06"}},{"$f":"'4.1 Comptes 2020 natures'!AG155","v":{"v":204573.58,"d":"204,573.58"}},{"$f":"'4.1 Comptes 2020 natures'!AH155","v":{"v":222282.4,"d":"222,282.40"}},{"$f":"'4.1 Comptes 2020 natures'!AI155","v":{"v":1975.55,"d":"1,975.55"}},{"$f":"'4.1 Comptes 2020 natures'!AJ155","v":{"v":50867.3,"d":"50,867.30"}},{"$f":"'4.1 Comptes 2020 natures'!AK155","v":{"v":61000,"d":"61,000.00"}},{"$f":"'4.1 Comptes 2020 natures'!AL155","v":{"v":0,"d":"0.00"}},{"$f":"'4.1 Comptes 2020 natures'!AM155","v":{"v":92140.23,"d":"92,140.23"}},{"$f":"'4.1 Comptes 2020 natures'!AN155","v":{"v":4950.83,"d":"4,950.83"}},{"$f":"'4.1 Comptes 2020 natures'!AO155","v":{"v":28959.38,"d":"28,959.38"}},{"$f":"'4.1 Comptes 2020 natures'!AP155","v":{"v":34006.82,"d":"34,006.82"}},{"$f":"'4.1 Comptes 2020 natures'!AQ155","v":{"v":-15143.36,"d":"-15,143.36"}},{"$f":"'4.1 Comptes 2020 natures'!AR155","v":{"v":28887.57,"d":"28,887.57"}},{"$f":"'4.1 Comptes 2020 natures'!AS155","v":{"v":43885.58,"d":"43,885.58"}},{"$f":"'4.1 Comptes 2020 natures'!AT155","v":{"v":65170.98,"d":"65,170.98"}},{"$f":"'4.1 Comptes 2020 natures'!AU155","v":{"v":31726.72,"d":"31,726.72"}},{"$f":"'4.1 Comptes 2020 natures'!AV155","v":{"v":162048.45,"d":"162,048.45"}},{"$f":"'4.1 Comptes 2020 natures'!AW155","v":{"v":32755.91,"d":"32,755.91"}},{"$f":"'4.1 Comptes 2020 natures'!AX155","v":{"v":19742.63,"d":"19,742.63"}},{"$f":"'4.1 Comptes 2020 natures'!AY155","v":{"v":47556.2,"d":"47,556.20"}},{"$f":"'4.1 Comptes 2020 natures'!AZ155","v":{"v":38249.4,"d":"38,249.40"}},{"$f":"'4.1 Comptes 2020 natures'!BA155","v":{"v":136744.65,"d":"136,744.65"}},{"$f":"'4.1 Comptes 2020 natures'!BB155","v":{"v":140132.98,"d":"140,132.98"}},{"$f":"'4.1 Comptes 2020 natures'!BC155","v":{"v":2276.58,"d":"2,276.58"}},{"$f":"'4.1 Comptes 2020 natures'!BD155","v":{"v":1063773.06,"d":"1,063,773.06"}},{"$f":"'4.1 Comptes 2020 natures'!BE155","v":{"v":41403.6,"d":"41,403.60"}},{"$f":"'4.1 Comptes 2020 natures'!BF155","v":{"v":8489241.530000003,"d":"8,489,241.53"}},{"$f":"'4.1 Comptes 2020 natures'!BG155","v":{"v":5478504.350000001,"d":"5,478,504.35"}},{"$f":"'4.1 Comptes 2020 natures'!BH155","v":{"v":950468.9700000001,"d":"950,468.97"}},{"$f":"'4.1 Comptes 2020 natures'!BI155","v":{"v":2060268.21,"d":"2,060,268.21"}}]
[{"$nulls":3},2990,"Résutlats annuel du compte de résultats général",{"$f":"F216","v":{"v":6015.15,"d":"6,015.15"}},{"$f":"G216","v":{"v":149441.67,"d":"149,441.67"}},{"v":-35747.06,"d":"-35,747.06"},{"v":35050.58,"d":"35,050.58"},{"v":-197032.69,"d":"-197,032.69"},{"v":643336.21,"d":"643,336.21"},{"v":33519.97,"d":"33,519.97"},{"v":-574634.73,"d":"-574,634.73"},{"v":-144001.48,"d":"-144,001.48"},{"v":-63918.92,"d":"-63,918.92"},{"v":-1449255.52,"d":"-1,449,255.52"},{"v":-93731.8,"d":"-93,731.80"},{"v":-28876.52,"d":"-28,876.52"},{"v":-40565.49,"d":"-40,565.49"},{"v":-162663.04,"d":"-162,663.04"},{"v":81234.89,"d":"81,234.89"},{"v":-1983.29,"d":"-1,983.29"},{"v":-151807.1,"d":"-151,807.10"},{"v":8997.45,"d":"8,997.45"},{"v":15146.84,"d":"15,146.84"},{"v":94732.18,"d":"94,732.18"},{"v":3333844.9,"d":"3,333,844.90"},{"v":-13900.02,"d":"-13,900.02"},{"v":-8071.54,"d":"-8,071.54"},{"v":-115008.95,"d":"-115,008.95"},{"v":-169604.71,"d":"-169,604.71"},{"v":-167058.57,"d":"-167,058.57"},{"v":27072.7,"d":"27,072.70"},{"v":902636.72,"d":"902,636.72"},{"v":21604.95,"d":"21,604.95"},{"v":-62965.32,"d":"-62,965.32"},{"v":-28280.9,"d":"-28,280.90"},{"v":92720,"d":"92,720.00"},{"v":-32824.59,"d":"-32,824.59"},{"v":-97730,"d":"-97,730.00"},{"v":8760.22,"d":"8,760.22"},{"v":313035.14,"d":"313,035.14"},{"v":163646.92,"d":"163,646.92"},{"v":39059.13,"d":"39,059.13"},{"v":21784.22,"d":"21,784.22"},{"v":-27802.82,"d":"-27,802.82"},{"v":-30052.95,"d":"-30,052.95"},{"v":81088.7,"d":"81,088.70"},{"v":-430556.03,"d":"-430,556.03"},{"v":-41819.94,"d":"-41,819.94"},{"v":10076.97,"d":"10,076.97"},{"v":26132.85,"d":"26,132.85"},{"v":40793.43,"d":"40,793.43"},{"v":24133.4,"d":"24,133.40"},{"v":52053.97,"d":"52,053.97"},{"v":-14911.28,"d":"-14,911.28"},{"v":189954.45,"d":"189,954.45"},{"v":26545.08,"d":"26,545.08"},{"v":2257613.4299999992,"d":"2,257,613.43"},{"v":-1986621.7200000004,"d":"-1,986,621.72"},{"v":3830148.2800000003,"d":"3,830,148.28"},{"v":414086.86999999994,"d":"414,086.87"}]
[]
[{"$nulls":4},"Réslutat final du compte de résultats global",{"$f":"F220+F221","v":{"v":338069,"d":"338,069.00"}},{"$f":"G220+G221","v":{"v":183367.53000000003,"d":"183,367.53"}},{"v":-29321.28,"d":"-29,321.28 "},{"v":35050.58,"d":"35,050.58"},{"v":461623.62999999995,"d":"461,623.63"},{"v":1051215.94,"d":"1,051,215.94"},{"v":253856.48,"d":"253,856.48"},{"v":2089673.1800000002,"d":"2,089,673.18"},{"v":-1352.8600000000151,"d":"-1,352.86 "},{"v":-63918.92,"d":"-63,918.92 "},{"v":-1177403.47,"d":"-1,177,403.47 "},{"v":-93731.8,"d":"-93,731.80 "},{"v":-9460.810000000001,"d":"-9,460.81 "},{"v":-16853.579999999998,"d":"-16,853.58 "},{"v":-13071.369999999995,"d":"-13,071.37 "},{"v":262757.42,"d":"262,757.42"},{"v":9048.71,"d":"9,048.71"},{"v":-152377.16,"d":"-152,377.16 "},{"v":364711.41000000003,"d":"364,711.41"},{"v":26286.14,"d":"26,286.14"},{"v":178997.68,"d":"178,997.68"},{"v":3517719.9899999998,"d":"3,517,719.99"},{"v":-11170.27,"d":"-11,170.27 "},{"v":41421.78,"d":"41,421.78"},{"v":-114596.97,"d":"-114,596.97 "},{"v":-99000.45999999999,"d":"-99,000.46 "},{"v":-194273.68,"d":"-194,273.68 "},{"v":122538.76,"d":"122,538.76"},{"v":1107210.3,"d":"1,107,210.30"},{"v":243887.35,"d":"243,887.35"},{"v":-60989.77,"d":"-60,989.77 "},{"v":22586.4,"d":"22,586.40"},{"v":153720,"d":"153,720.00"},{"v":-32824.59,"d":"-32,824.59 "},{"v":-5589.770000000004,"d":"-5,589.77 "},{"v":13711.05,"d":"13,711.05"},{"v":341994.52,"d":"341,994.52"},{"v":197653.74000000002,"d":"197,653.74"},{"v":23915.769999999997,"d":"23,915.77"},{"v":50671.79,"d":"50,671.79"},{"v":16082.760000000002,"d":"16,082.76"},{"v":35118.03,"d":"35,118.03"},{"v":112815.42,"d":"112,815.42"},{"v":-268507.58,"d":"-268,507.58 "},{"v":-9064.030000000002,"d":"-9,064.03 "},{"v":29819.6,"d":"29,819.60"},{"v":73689.04999999999,"d":"73,689.05"},{"v":79042.83,"d":"79,042.83"},{"v":160878.05,"d":"160,878.05"},{"v":192186.95,"d":"192,186.95"},{"v":-12634.7,"d":"-12,634.70 "},{"v":1253727.51,"d":"1,253,727.51"},{"v":67948.68,"d":"67,948.68"},{"v":10746854.960000003,"d":"10,746,854.96"},{"v":3491882.63,"d":"3,491,882.63"},{"v":4780617.25,"d":"4,780,617.25"},{"v":2474355.08,"d":"2,474,355.08"}]
[]
[{"$nulls":4},"Contrôle général",{"$f":"F4-F120","v":{"v":0,"d":"0.00"}},{"$f":"G4-G120","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]

{"sheet":"5.2 Bilan par commune","index":20,"n_rows":228,"n_cols":6,"rows_kept":228,"hidden":true}
["Bilan 2020 par commune"]
[]
[]
["Commune :",{"$nulls":3},"Vendlincourt"]
[]
[]
[1,{"$nulls":3},"Actif",{"$f":"HLOOKUP($E$4,'5. Bilan'!$F$3:$BF$226,2,0)","v":{"v":6103718.550000001,"d":"6,103,718.55"}}]
[null,10,null,null,"Patrimoine financier",{"$f":"HLOOKUP($E$4,'5. Bilan'!$F$3:$BF$226,3,0)","v":{"v":2569790.9000000004,"d":"2,569,790.90"}}]
[null,null,100,null,"Disponibilité et placements à court terme",{"$f":"SUM(F10:F15)","v":{"v":1011017.67,"d":"1,011,017.67"}}]
[{"$nulls":3},1000,"Caisse",{"$f":"HLOOKUP($E$4,'5. Bilan'!$F$3:$BF$226,5,0)","v":{"v":1698.15,"d":"1,698.15"}}]
[{"$nulls":3},1001,"Poste",{"$f":"HLOOKUP($E$4,'5. Bilan'!$F$3:$BF$226,6,0)","v":{"v":74871.34,"d":"74,871.34"}}]
[{"$nulls":3},1002,"Banques",{"$f":"HLOOKUP($E$4,'5. Bilan'!$F$3:$BF$226,7,0)","v":{"v":934448.18,"d":"934,448.18"}}]
[{"$nulls":3},1003,"Placement à court terme sur le marché monétaire",{"$f":"HLOOKUP($E$4,'5. Bilan'!$F$3:$BF$226,8,0)","v":{"v":0,"d":"0.00"}}]
[{"$nulls":3},1004,"Carte de débit ou crédit",{"$f":"HLOOKUP($E$4,'5. Bilan'!$F$3:$BF$226,9,0)","v":{"v":0,"d":"0.00"}}]
[{"$nulls":3},1009,"Autres disponibilité",{"$f":"HLOOKUP($E$4,'5. Bilan'!$F$3:$BF$226,10,0)","v":{"v":0,"d":"0.00"}}]
[]
[null,null,101,null,"Créances",{"$f":"SUM(F18:F25)","v":{"v":470341.2,"d":"470,341.20"}}]
[{"$nulls":3},1010,"Créances résultant de liraison et de prestations envers des tiers",{"$f":"HLOOKUP($E$4,'5. Bilan'!$F$3:$BF$226,13,0)","v":{"v":62083.64,"d":"62,083.64"}}]
[{"$nulls":3},1011,"Comptes courants avec des tiers",{"$f":"HLOOKUP($E$4,'5. Bilan'!$F$3:$BF$226,14,0)","v":{"v":0,"d":"0.00"}}]
[{"$nulls":3},1012,"Créances fiscales",{"$f":"HLOOKUP($E$4,'5. Bilan'!$F$3:$BF$226,15,0)","v":{"v":408257.56,"d":"408,257.56"}}]
[{"$nulls":3},1013,"Acomptes à des tiers",{"$f":"HLOOKUP($E$4,'5. Bilan'!$F$3:$BF$226,16,0)","v":{"v":0,"d":"0.00"}}]
[{"$nulls":3},1014,"Créances sur transferts",{"$f":"HLOOKUP($E$4,'5. Bilan'!$F$3:$BF$226,17,0)","v":{"v":0,"d":"0.00"}}]
[{"$nulls":3},1015,"Comptes courants internes",{"$f":"HLOOKUP($E$4,'5. Bilan'!$F$3:$BF$226,18,0)","v":{"v":0,"d":"0.00"}}]
[{"$nulls":3},1016,"Avances pour les frais administratifs",{"$f":"HLOOKUP($E$4,'5. Bilan'!$F$3:$BF$226,19,0)","v":{"v":0,"d":"0.00"}}]
[{"$nulls":3},1019,"Autres créances et TVA",{"$f":"HLOOKUP($E$4,'5. Bilan'!$F$3:$BF$226,20,0)","v":{"v":0,"d":"0.00"}}]
[]
[null,null,102,null,"Placements financiers à court terme",{"$f":"SUM(F28:F31)","v":{"v":0,"d":"0.00"}}]
[{"$nulls":3},1020,"Prêts à court terme",{"$f":"HLOOKUP($E$4,'5. Bilan'!$F$3:$BF$226,23,0)","v":{"v":0,"d":"0.00"}}]
[{"$nulls":3},1022,"Placements à intérêts à court terme",{"$f":"HLOOKUP($E$4,'5. Bilan'!$F$3:$BF$226,24,0)","v":{"v":0,"d":"0.00"}}]
[{"$nulls":3},1023,"Dépôts à terme",{"$f":"HLOOKUP($E$4,'5. Bilan'!$F$3:$BF$226,25,0)","v":{"v":0,"d":"0.00"}}]
[{"$nulls":3},1029,"Autres placements financiers à court terme",{"$f":"HLOOKUP($E$4,'5. Bilan'!$F$3:$BF$226,26,0)","v":{"v":0,"d":"0.00"}}]
[]
[null,null,104,null,"Actifs de régularisation",{"$f":"SUM(F34:F41)","v":{"v":193093.03,"d":"193,093.03"}}]
[{"$nulls":3},1040,"Charges du personnel",{"$f":"HLOOKUP($E$4,'5. Bilan'!$F$3:$BF$226,29,0)","v":{"v":0,"d":"0.00"}}]
[{"$nulls":3},1041,"Charges de biens et de services et autres charges d'exploitations",{"$f":"HLOOKUP($E$4,'5. Bilan'!$F$3:$BF$226,30,0)","v":{"v":123455.05,"d":"123,455.05"}}]
[{"$nulls":3},1042,"Impôts",{"$f":"HLOOKUP($E$4,'5. Bilan'!$F$3:$BF$226,31,0)","v":{"v":0,"d":"0.00"}}]
[{"$nulls":3},1043,"Transferts du compte de résultats",{"$f":"HLOOKUP($E$4,'5. Bilan'!$F$3:$BF$226,32,0)","v":{"v":69637.98,"d":"69,637.98"}}]
[{"$nulls":3},1044,"Charges financiers / revenus financiers",{"$f":"HLOOKUP($E$4,'5. Bilan'!$F$3:$BF$226,33,0)","v":{"v":0,"d":"0.00"}}]
[{"$nulls":3},1045,"Autres revenus d'exploitations",{"$f":"HLOOKUP($E$4,'5. Bilan'!$F$3:$BF$226,34,0)","v":{"v":0,"d":"0.00"}}]
[{"$nulls":3},1046,"Actifs de régularisation du comptes des investissements",{"$f":"HLOOKUP($E$4,'5. Bilan'!$F$3:$BF$226,35,0)","v":{"v":0,"d":"0.00"}}]
[{"$nulls":3},1049,"Autres actifs de régularisation du comptes de résultats",{"$f":"HLOOKUP($E$4,'5. Bilan'!$F$3:$BF$226,36,0)","v":{"v":0,"d":"0.00"}}]
[]
[null,null,106,null,"Marchandises, fournitures et travaux en cours",{"$f":"SUM(F44:F48)","v":{"v":0,"d":"0.00"}}]
[{"$nulls":3},1060,"Articles de commerces",{"$f":"HLOOKUP($E$4,'5. Bilan'!$F$3:$BF$226,39,0)","v":{"v":0,"d":"0.00"}}]
[{"$nulls":3},1061,"Matières premières et auxiliaires",{"$f":"HLOOKUP($E$4,'5. Bilan'!$F$3:$BF$226,40,0)","v":{"v":0,"d":"0.00"}}]
[{"$nulls":3},1062,"Produits semi-finis et finis",{"$f":"HLOOKUP($E$4,'5. Bilan'!$F$3:$BF$226,41,0)","v":{"v":0,"d":"0.00"}}]
[{"$nulls":3},1063,"Travaux en cours",{"$f":"HLOOKUP($E$4,'5. Bilan'!$F$3:$BF$226,42,0)","v":{"v":0,"d":"0.00"}}]
[{"$nulls":3},1068,"Avances et acomptes versés",{"$f":"HLOOKUP($E$4,'5. Bilan'!$F$3:$BF$226,43,0)","v":{"v":0,"d":"0.00"}}]
[]
[null,null,107,null,"Placements financiers",{"$f":"SUM(F51:F54)","v":{"v":4,"d":"4.00"}}]
[{"$nulls":3},1070,"Actions et parts sociales",{"$f":"HLOOKUP($E$4,'5. Bilan'!$F$3:$BF$226,46,0)","v":{"v":4,"d":"4.00"}}]
[{"$nulls":3},1071,"Placements à intérêts à long terme",{"$f":"HLOOKUP($E$4,'5. Bilan'!$F$3:$BF$226,47,0)","v":{"v":0,"d":"0.00"}}]
[{"$nulls":3},1072,"Cérances à long terme",{"$f":"HLOOKUP($E$4,'5. Bilan'!$F$3:$BF$226,48,0)","v":{"v":0,"d":"0.00"}}]
[{"$nulls":3},1079,"Autres placements financiers à long terme",{"$f":"HLOOKUP($E$4,'5. Bilan'!$F$3:$BF$226,49,0)","v":{"v":0,"d":"0.00"}}]
[]
[null,null,108,null,"Immobilisation corporelles du PF",{"$f":"SUM(F57:F62)","v":{"v":895335,"d":"895,335.00"}}]
[{"$nulls":3},1080,"Terrains du PF",{"$f":"HLOOKUP($E$4,'5. Bilan'!$F$3:$BF$226,52,0)","v":{"v":185335,"d":"185,335.00"}}]
[{"$nulls":3},1084,"Bâtiments, locaux et équipement du PF",{"$f":"HLOOKUP($E$4,'5. Bilan'!$F$3:$BF$226,53,0)","v":{"v":710000,"d":"710,000.00"}}]
[{"$nulls":3},1086,"Biens mobiliers du PF",{"$f":"HLOOKUP($E$4,'5. Bilan'!$F$3:$BF$226,54,0)","v":{"v":0,"d":"0.00"}}]
[{"$nulls":3},1087,"Installations et constructions du PF",{"$f":"HLOOKUP($E$4,'5. Bilan'!$F$3:$BF$226,55,0)","v":{"v":0,"d":"0.00"}}]
[{"$nulls":3},1088,"Avances terrains, bâtiments, mobilier du PF",{"$f":"HLOOKUP($E$4,'5. Bilan'!$F$3:$BF$226,56,0)","v":{"v":0,"d":"0.00"}}]
[{"$nulls":3},1089,"Autres immobilisations corporelles du PF",{"$f":"HLOOKUP($E$4,'5. Bilan'!$F$3:$BF$226,57,0)","v":{"v":0,"d":"0.00"}}]
[]
[null,null,109,null,"Créances envers les financements spéciaux et fonds du capital de tiers",{"$f":"SUM(F65:F68)","v":{"v":0,"d":"0.00"}}]
[{"$nulls":3},1090,"Créances envers les financements spéciaux et fonds du capital de tiers",{"$f":"HLOOKUP($E$4,'5. Bilan'!$F$3:$BF$226,60,0)","v":{"v":0,"d":"0.00"}}]
[{"$nulls":3},1091,"Créances envres les fonds des capitaux de tiers",{"$f":"HLOOKUP($E$4,'5. Bilan'!$F$3:$BF$226,61,0)","v":{"v":0,"d":"0.00"}}]
[{"$nulls":3},1092,"Créances envers les legs et fondations ",{"$f":"HLOOKUP($E$4,'5. Bilan'!$F$3:$BF$226,62,0)","v":{"v":0,"d":"0.00"}}]
[{"$nulls":3},1093,"Créances envers d'autres capitaux de tiers",{"$f":"HLOOKUP($E$4,'5. Bilan'!$F$3:$BF$226,63,0)","v":{"v":0,"d":"0.00"}}]
[]
[null,14,null,null,"Patrimoine administratif",{"$f":"HLOOKUP($E$4,'5. Bilan'!$F$3:$BF$226,65,0)","v":{"v":3533927.65,"d":"3,533,927.65"}}]
[null,null,140,null,"Immobilisation corporelles du PA",{"$f":"SUM(F72:F80)","v":{"v":3510208,"d":"3,510,208.00"}}]
[{"$nulls":3},1400,"Terrains non bâtis et terrains bâtis du PA",{"$f":"HLOOKUP($E$4,'5. Bilan'!$F$3:$BF$226,67,0)","v":{"v":163195,"d":"163,195.00"}}]
[{"$nulls":3},1401,"Routes et voies de communications du PA",{"$f":"HLOOKUP($E$4,'5. Bilan'!$F$3:$BF$226,68,0)","v":{"v":702000,"d":"702,000.00"}}]
[{"$nulls":3},1402,"Aménagement des plans d'eau et cours d'eau du PA",{"$f":"HLOOKUP($E$4,'5. Bilan'!$F$3:$BF$226,69,0)","v":{"v":0,"d":"0.00"}}]
[{"$nulls":3},1403,"Autres ouvrages de génie civil du PA - Collecteurs, canalisations",{"$f":"HLOOKUP($E$4,'5. Bilan'!$F$3:$BF$226,70,0)","v":{"v":254000,"d":"254,000.00"}}]
[{"$nulls":3},1404,"Bâtiments, locaux et équipement du PA",{"$f":"HLOOKUP($E$4,'5. Bilan'!$F$3:$BF$226,71,0)","v":{"v":1180000,"d":"1,180,000.00"}}]
[{"$nulls":3},1405,"Forêts du PA",{"$f":"HLOOKUP($E$4,'5. Bilan'!$F$3:$BF$226,72,0)","v":{"v":1211010,"d":"1,211,010.00"}}]
[{"$nulls":3},1406,"Biens mobilier du PA",{"$f":"HLOOKUP($E$4,'5. Bilan'!$F$3:$BF$226,73,0)","v":{"v":3,"d":"3.00"}}]
[{"$nulls":3},1407,"Immobilisations en construction du PA",{"$f":"HLOOKUP($E$4,'5. Bilan'!$F$3:$BF$226,74,0)","v":{"v":0,"d":"0.00"}}]
[{"$nulls":3},1409,"Autres immobilisations corporelles du PA",{"$f":"HLOOKUP($E$4,'5. Bilan'!$F$3:$BF$226,75,0)","v":{"v":0,"d":"0.00"}}]
[]
[null,null,142,null,"Immobilisations incorporelles du PA",{"$f":"SUM(F83:F86)","v":{"v":1219.65,"d":"1,219.65"}}]
[{"$nulls":3},1420,"Logiciels",{"$f":"HLOOKUP($E$4,'5. Bilan'!$F$3:$BF$226,78,0)","v":{"v":0,"d":"0.00"}}]
[{"$nulls":3},1421,"Brevets et licenses",{"$f":"HLOOKUP($E$4,'5. Bilan'!$F$3:$BF$226,79,0)","v":{"v":0,"d":"0.00"}}]
[{"$nulls":3},1427,"Immobilisations incorporalles en cours de développement",{"$f":"HLOOKUP($E$4,'5. Bilan'!$F$3:$BF$226,80,0)","v":{"v":1219.65,"d":"1,219.65"}}]
[{"$nulls":3},1429,"Autres immobilisations incorporelles",{"$f":"HLOOKUP($E$4,'5. Bilan'!$F$3:$BF$226,81,0)","v":{"v":0,"d":"0.00"}}]
[]
[null,null,144,null,"Prêts",{"$f":"SUM(F89:F97)","v":{"v":22500,"d":"22,500.00"}}]
[{"$nulls":3},1440,"Prêts à la Confédération",{"$f":"HLOOKUP($E$4,'5. Bilan'!$F$3:$BF$226,84,0)","v":{"v":0,"d":"0.00"}}]
[{"$nulls":3},1441,"Prêts aux cantons et concordats",{"$f":"HLOOKUP($E$4,'5. Bilan'!$F$3:$BF$226,85,0)","v":{"v":0,"d":"0.00"}}]
[{"$nulls":3},1442,"Prêts aux communes et associations intercommunales",{"$f":"HLOOKUP($E$4,'5. Bilan'!$F$3:$BF$226,86,0)","v":{"v":22500,"d":"22,500.00"}}]
[{"$nulls":3},1443,"Prêts aux assurances sociales publiques",{"$f":"HLOOKUP($E$4,'5. Bilan'!$F$3:$BF$226,87,0)","v":{"v":0,"d":"0.00"}}]
[{"$nulls":3},1444,"Prêts aux entreprises publiques",{"$f":"HLOOKUP($E$4,'5. Bilan'!$F$3:$BF$226,88,0)","v":{"v":0,"d":"0.00"}}]
[{"$nulls":3},1445,"Prêts aux entreprises privées",{"$f":"HLOOKUP($E$4,'5. Bilan'!$F$3:$BF$226,89,0)","v":{"v":0,"d":"0.00"}}]
[{"$nulls":3},1446,"Prêts aux organisations privées à but non lucratif",{"$f":"HLOOKUP($E$4,'5. Bilan'!$F$3:$BF$226,90,0)","v":{"v":0,"d":"0.00"}}]
[{"$nulls":3},1447,"Prêts aux ménages privés",{"$f":"HLOOKUP($E$4,'5. Bilan'!$F$3:$BF$226,91,0)","v":{"v":0,"d":"0.00"}}]
[{"$nulls":3},1448,"Prêts à l'étranger",{"$f":"HLOOKUP($E$4,'5. Bilan'!$F$3:$BF$226,92,0)","v":{"v":0,"d":"0.00"}}]
[]
[null,null,145,null,"Participations et capital social",{"$f":"SUM(F100:F108)","v":{"v":0,"d":"0.00"}}]
[{"$nulls":3},1450,"Participations à la Confédération",{"$f":"HLOOKUP($E$4,'5. Bilan'!$F$3:$BF$226,95,0)","v":{"v":0,"d":"0.00"}}]
[{"$nulls":3},1451,"Participations aux cantons et concordats",{"$f":"HLOOKUP($E$4,'5. Bilan'!$F$3:$BF$226,96,0)","v":{"v":0,"d":"0.00"}}]
[{"$nulls":3},1452,"Participations aux communes et associations intercommunales",{"$f":"HLOOKUP($E$4,'5. Bilan'!$F$3:$BF$226,97,0)","v":{"v":0,"d":"0.00"}}]
[{"$nulls":3},1453,"Participations aux assurances sociales publiques",{"$f":"HLOOKUP($E$4,'5. Bilan'!$F$3:$BF$226,98,0)","v":{"v":0,"d":"0.00"}}]
[{"$nulls":3},1454,"Participations aux entreprises publiques",{"$f":"HLOOKUP($E$4,'5. Bilan'!$F$3:$BF$226,99,0)","v":{"v":0,"d":"0.00"}}]
[{"$nulls":3},1455,"Participations aux entreprises privées",{"$f":"HLOOKUP($E$4,'5. Bilan'!$F$3:$BF$226,100,0)","v":{"v":0,"d":"0.00"}}]
[{"$nulls":3},1456,"Participations aux organisations privées à but non lucratif",{"$f":"HLOOKUP($E$4,'5. Bilan'!$F$3:$BF$226,101,0)","v":{"v":0,"d":"0.00"}}]
[{"$nulls":3},1457,"Participations aux ménages privés",{"$f":"HLOOKUP($E$4,'5. Bilan'!$F$3:$BF$226,102,0)","v":{"v":0,"d":"0.00"}}]
[{"$nulls":3},1458,"Participations à l'étranger",{"$f":"HLOOKUP($E$4,'5. Bilan'!$F$3:$BF$226,103,0)","v":{"v":0,"d":"0.00"}}]
[]
[null,null,146,null,"Subventions d'investissements",{"$f":"SUM(F111:F120)","v":{"v":0,"d":"0.00"}}]
[{"$nulls":3},1460,"Subventions d'investissements à la Confédération",{"$f":"HLOOKUP($E$4,'5. Bilan'!$F$3:$BF$226,106,0)","v":{"v":0,"d":"0.00"}}]
[{"$nulls":3},1461,"Subventions d'investissements aux cantons et concordats",{"$f":"HLOOKUP($E$4,'5. Bilan'!$F$3:$BF$226,107,0)","v":{"v":0,"d":"0.00"}}]
[{"$nulls":3},1462,"Subventions d'investissements aux communes et associations",{"$f":"HLOOKUP($E$4,'5. Bilan'!$F$3:$BF$226,108,0)","v":{"v":0,"d":"0.00"}}]
[{"$nulls":3},1463,"Subventions d'investissements aux assurances sociales publiques",{"$f":"HLOOKUP($E$4,'5. Bilan'!$F$3:$BF$226,109,0)","v":{"v":0,"d":"0.00"}}]
[{"$nulls":3},1464,"Subventions d'investissements aux entreprises publiques",{"$f":"HLOOKUP($E$4,'5. Bilan'!$F$3:$BF$226,110,0)","v":{"v":0,"d":"0.00"}}]
[{"$nulls":3},1465,"Subventions d'investissements aux entreprises privées",{"$f":"HLOOKUP($E$4,'5. Bilan'!$F$3:$BF$226,111,0)","v":{"v":0,"d":"0.00"}}]
[{"$nulls":3},1466,"Subventions d'investissements aux organisations privées à but non luc.",{"$f":"HLOOKUP($E$4,'5. Bilan'!$F$3:$BF$226,112,0)","v":{"v":0,"d":"0.00"}}]
[{"$nulls":3},1467,"Subventions d'investissements aux ménages privés",{"$f":"HLOOKUP($E$4,'5. Bilan'!$F$3:$BF$226,113,0)","v":{"v":0,"d":"0.00"}}]
[{"$nulls":3},1468,"Subventions d'investissements à l'étranger",{"$f":"HLOOKUP($E$4,'5. Bilan'!$F$3:$BF$226,114,0)","v":{"v":0,"d":"0.00"}}]
[{"$nulls":3},1469,"Subventions d'investissements aux immobilisations en construction",{"$f":"HLOOKUP($E$4,'5. Bilan'!$F$3:$BF$226,115,0)","v":{"v":0,"d":"0.00"}}]
[]
[]
[2,{"$nulls":3},"Passif",{"$f":"HLOOKUP($E$4,'5. Bilan'!$F$3:$BF$226,118,0)","v":{"v":6103718.55,"d":"6,103,718.55"}}]
[null,20,null,null,"Capitaux de tiers",{"$f":"HLOOKUP($E$4,'5. Bilan'!$F$3:$BF$226,119,0)","v":{"v":4724519.8,"d":"4,724,519.80"}}]
[null,null,200,null,"Engagements courants",{"$f":"SUM(F126:F133)","v":{"v":403308.85,"d":"403,308.85"}}]
[{"$nulls":3},2000,"Engagements courants provenant de livraison et de prestations de tiers",{"$f":"HLOOKUP($E$4,'5. Bilan'!$F$3:$BF$226,121,0)","v":{"v":89314.75,"d":"89,314.75"}}]
[{"$nulls":3},2001,"Comptes courants avec des tiers",{"$f":"HLOOKUP($E$4,'5. Bilan'!$F$3:$BF$226,122,0)","v":{"v":0,"d":"0.00"}}]
[{"$nulls":3},2002,"Impôts et TVA",{"$f":"HLOOKUP($E$4,'5. Bilan'!$F$3:$BF$226,123,0)","v":{"v":10011.95,"d":"10,011.95"}}]
[{"$nulls":3},2003,"Acomptes de tiers",{"$f":"HLOOKUP($E$4,'5. Bilan'!$F$3:$BF$226,124,0)","v":{"v":0,"d":"0.00"}}]
[{"$nulls":3},2004,"Engagements de transferts",{"$f":"HLOOKUP($E$4,'5. Bilan'!$F$3:$BF$226,125,0)","v":{"v":103552,"d":"103,552.00"}}]
[{"$nulls":3},2005,"Comptes courants internes",{"$f":"HLOOKUP($E$4,'5. Bilan'!$F$3:$BF$226,126,0)","v":{"v":200430.15,"d":"200,430.15"}}]
[{"$nulls":3},2006,"Dépôts et cautions",{"$f":"HLOOKUP($E$4,'5. Bilan'!$F$3:$BF$226,127,0)","v":{"v":0,"d":"0.00"}}]
[{"$nulls":3},2009,"Autres engagements courants",{"$f":"HLOOKUP($E$4,'5. Bilan'!$F$3:$BF$226,128,0)","v":{"v":0,"d":"0.00"}}]
[]
[null,null,201,null,"Engagements financiers à court terme",{"$f":"SUM(F136:F143)","v":{"v":150426,"d":"150,426.00"}}]
[{"$nulls":3},2010,"Engagements à court terme envers la Poste",{"$f":"HLOOKUP($E$4,'5. Bilan'!$F$3:$BF$226,131,0)","v":{"v":1341,"d":"1,341.00"}}]
[{"$nulls":3},2011,"Engagements à court terme envers les collectivités et associations",{"$f":"HLOOKUP($E$4,'5. Bilan'!$F$3:$BF$226,132,0)","v":{"v":0,"d":"0.00"}}]
[{"$nulls":3},2012,"Engagements à court terme envers des entités consolidées",{"$f":"HLOOKUP($E$4,'5. Bilan'!$F$3:$BF$226,133,0)","v":{"v":0,"d":"0.00"}}]
[{"$nulls":3},2013,"Engagements à court terme envers des entités indépendantes",{"$f":"HLOOKUP($E$4,'5. Bilan'!$F$3:$BF$226,134,0)","v":{"v":0,"d":"0.00"}}]
[{"$nulls":3},2014,"Parts à court terme d'engagement à long terme",{"$f":"HLOOKUP($E$4,'5. Bilan'!$F$3:$BF$226,135,0)","v":{"v":149085,"d":"149,085.00"}}]
[{"$nulls":3},2015,"Parts à court terme des dettes de locations (leasing) à long terme",{"$f":"HLOOKUP($E$4,'5. Bilan'!$F$3:$BF$226,136,0)","v":{"v":0,"d":"0.00"}}]
[{"$nulls":3},2016,"Instruments financiers dérivés",{"$f":"HLOOKUP($E$4,'5. Bilan'!$F$3:$BF$226,137,0)","v":{"v":0,"d":"0.00"}}]
[{"$nulls":3},2019,"Autres engagements financiers à court terme",{"$f":"HLOOKUP($E$4,'5. Bilan'!$F$3:$BF$226,138,0)","v":{"v":0,"d":"0.00"}}]
[]
[null,null,204,null,"Passifs de régularisation",{"$f":"SUM(F146:F153)","v":{"v":296463,"d":"296,463.00"}}]
[{"$nulls":3},2040,"Charges du personnel",{"$f":"HLOOKUP($E$4,'5. Bilan'!$F$3:$BF$226,141,0)","v":{"v":0,"d":"0.00"}}]
[{"$nulls":3},2041,"Charges de biens et services et autres charges d'exploitation",{"$f":"HLOOKUP($E$4,'5. Bilan'!$F$3:$BF$226,142,0)","v":{"v":71826.45,"d":"71,826.45"}}]
[{"$nulls":3},2042,"Impôts",{"$f":"HLOOKUP($E$4,'5. Bilan'!$F$3:$BF$226,143,0)","v":{"v":0,"d":"0.00"}}]
[{"$nulls":3},2043,"Transferts du compte de résultats",{"$f":"HLOOKUP($E$4,'5. Bilan'!$F$3:$BF$226,144,0)","v":{"v":224636.55,"d":"224,636.55"}}]
[{"$nulls":3},2044,"Charges financières / revenus financiers",{"$f":"HLOOKUP($E$4,'5. Bilan'!$F$3:$BF$226,145,0)","v":{"v":0,"d":"0.00"}}]
[{"$nulls":3},2045,"Autres revenus d'exploitations",{"$f":"HLOOKUP($E$4,'5. Bilan'!$F$3:$BF$226,146,0)","v":{"v":0,"d":"0.00"}}]
[{"$nulls":3},2046,"Passifs de régularisation du compte des investissements",{"$f":"HLOOKUP($E$4,'5. Bilan'!$F$3:$BF$226,147,0)","v":{"v":0,"d":"0.00"}}]
[{"$nulls":3},2049,"Autres passifs de régularisation et du compte de résultats",{"$f":"HLOOKUP($E$4,'5. Bilan'!$F$3:$BF$226,148,0)","v":{"v":0,"d":"0.00"}}]
[]
[null,null,205,null,"Provisions à court terme",{"$f":"SUM(F156:F165)","v":{"v":0,"d":"0.00"}}]
[{"$nulls":3},2050,"Provisions à court terme pour les prestations supp. du personnel",{"$f":"HLOOKUP($E$4,'5. Bilan'!$F$3:$BF$226,151,0)","v":{"v":0,"d":"0.00"}}]
[{"$nulls":3},2051,"Provisions à court terme pour les autres droits du personnel",{"$f":"HLOOKUP($E$4,'5. Bilan'!$F$3:$BF$226,152,0)","v":{"v":0,"d":"0.00"}}]
[{"$nulls":3},2052,"Provisions à court terme pour les procès",{"$f":"HLOOKUP($E$4,'5. Bilan'!$F$3:$BF$226,153,0)","v":{"v":0,"d":"0.00"}}]
[{"$nulls":3},2053,"Provisions à court terme pour les dommages non assurés",{"$f":"HLOOKUP($E$4,'5. Bilan'!$F$3:$BF$226,154,0)","v":{"v":0,"d":"0.00"}}]
[{"$nulls":3},2054,"Provisions à court terme pour les cautions et garantie",{"$f":"HLOOKUP($E$4,'5. Bilan'!$F$3:$BF$226,155,0)","v":{"v":0,"d":"0.00"}}]
[{"$nulls":3},2055,"Provisions à court terme pour les autres activités d'exploitation",{"$f":"HLOOKUP($E$4,'5. Bilan'!$F$3:$BF$226,156,0)","v":{"v":0,"d":"0.00"}}]
[{"$nulls":3},2056,"Provisions à court terme pour les engagements de prévoyance",{"$f":"HLOOKUP($E$4,'5. Bilan'!$F$3:$BF$226,157,0)","v":{"v":0,"d":"0.00"}}]
[{"$nulls":3},2057,"Provisions à court terme pour les charges financières",{"$f":"HLOOKUP($E$4,'5. Bilan'!$F$3:$BF$226,158,0)","v":{"v":0,"d":"0.00"}}]
[{"$nulls":3},2058,"Provisions à court terme du compte des investissements",{"$f":"HLOOKUP($E$4,'5. Bilan'!$F$3:$BF$226,159,0)","v":{"v":0,"d":"0.00"}}]
[{"$nulls":3},2059,"Autres provisions à court terme",{"$f":"HLOOKUP($E$4,'5. Bilan'!$F$3:$BF$226,160,0)","v":{"v":0,"d":"0.00"}}]
[]
[null,null,206,null,"Engagements financiers à long terme",{"$f":"SUM(F168:F173)","v":{"v":3874321.95,"d":"3,874,321.95"}}]
[{"$nulls":3},2060,"Hypothèques",{"$f":"HLOOKUP($E$4,'5. Bilan'!$F$3:$BF$226,163,0)","v":{"v":0,"d":"0.00"}}]
[{"$nulls":3},2062,"Bons de caisse",{"$f":"HLOOKUP($E$4,'5. Bilan'!$F$3:$BF$226,164,0)","v":{"v":0,"d":"0.00"}}]
[{"$nulls":3},2063,"Emprunts",{"$f":"HLOOKUP($E$4,'5. Bilan'!$F$3:$BF$226,165,0)","v":{"v":3874321.95,"d":"3,874,321.95"}}]
[{"$nulls":3},2064,"Emprunts et reconnaissances de dettes",{"$f":"HLOOKUP($E$4,'5. Bilan'!$F$3:$BF$226,166,0)","v":{"v":0,"d":"0.00"}}]
[{"$nulls":3},2067,"Contrats de location",{"$f":"HLOOKUP($E$4,'5. Bilan'!$F$3:$BF$226,167,0)","v":{"v":0,"d":"0.00"}}]
[{"$nulls":3},2069,"Autres engagements financiers à long terme",{"$f":"HLOOKUP($E$4,'5. Bilan'!$F$3:$BF$226,168,0)","v":{"v":0,"d":"0.00"}}]
[]
[null,null,208,null,"Provisions à long terme",{"$f":"SUM(F176:F184)","v":{"v":0,"d":"0.00"}}]
[{"$nulls":3},2081,"Provisions à long terme pour les prétentions du personnel",{"$f":"HLOOKUP($E$4,'5. Bilan'!$F$3:$BF$226,171,0)","v":{"v":0,"d":"0.00"}}]
[{"$nulls":3},2082,"Provisions à long terme pour les procès",{"$f":"HLOOKUP($E$4,'5. Bilan'!$F$3:$BF$226,172,0)","v":{"v":0,"d":"0.00"}}]
[{"$nulls":3},2083,"Provisions à long terme pour les dommages non assurés",{"$f":"HLOOKUP($E$4,'5. Bilan'!$F$3:$BF$226,173,0)","v":{"v":0,"d":"0.00"}}]
[{"$nulls":3},2084,"Provisions à long terme pour les cautions et garanties",{"$f":"HLOOKUP($E$4,'5. Bilan'!$F$3:$BF$226,174,0)","v":{"v":0,"d":"0.00"}}]
[{"$nulls":3},2085,"Provisions à long terme pour les autres activités d'exploitation",{"$f":"HLOOKUP($E$4,'5. Bilan'!$F$3:$BF$226,175,0)","v":{"v":0,"d":"0.00"}}]
[{"$nulls":3},2086,"Provisions à long terme pour les engagements de prévoyance",{"$f":"HLOOKUP($E$4,'5. Bilan'!$F$3:$BF$226,176,0)","v":{"v":0,"d":"0.00"}}]
[{"$nulls":3},2087,"Provisions à long terme pour les charges financières",{"$f":"HLOOKUP($E$4,'5. Bilan'!$F$3:$BF$226,177,0)","v":{"v":0,"d":"0.00"}}]
[{"$nulls":3},2088,"Provisions à long terme du compte des investissements",{"$f":"HLOOKUP($E$4,'5. Bilan'!$F$3:$BF$226,178,0)","v":{"v":0,"d":"0.00"}}]
[{"$nulls":3},2089,"Autres provisions à long terme du compte de résultats",{"$f":"HLOOKUP($E$4,'5. Bilan'!$F$3:$BF$226,179,0)","v":{"v":0,"d":"0.00"}}]
[]
[null,null,209,null,"Engagements envers les financements spéciaux et capitaux de tiers",{"$f":"SUM(F187:F190)","v":{"v":0,"d":"0.00"}}]
[{"$nulls":3},2090,"Engagements envers les financements spéciaux et capitaux de tiers",{"$f":"HLOOKUP($E$4,'5. Bilan'!$F$3:$BF$226,182,0)","v":{"v":0,"d":"0.00"}}]
[{"$nulls":3},2091,"Engagements envers les fonds des capitaux de tiers",{"$f":"HLOOKUP($E$4,'5. Bilan'!$F$3:$BF$226,183,0)","v":{"v":0,"d":"0.00"}}]
[{"$nulls":3},2092,"Engagements envers les legs et fondations des capitaux de tiers",{"$f":"HLOOKUP($E$4,'5. Bilan'!$F$3:$BF$226,184,0)","v":{"v":0,"d":"0.00"}}]
[{"$nulls":3},2093,"Engagements envrers d'autres capitaux de tiers affectés",{"$f":"HLOOKUP($E$4,'5. Bilan'!$F$3:$BF$226,185,0)","v":{"v":0,"d":"0.00"}}]
[]
[null,29,null,null,"Capital propre",{"$f":"HLOOKUP($E$4,'5. Bilan'!$F$3:$BF$226,187,0)","v":{"v":1379198.75,"d":"1,379,198.75"}}]
[null,null,290,null,"Financement spéciaux du capital propre",{"$f":"SUM(F194)","v":{"v":760054.2,"d":"760,054.20"}}]
[{"$nulls":3},2900,"Financement spéciaux du capital propre",{"$f":"HLOOKUP($E$4,'5. Bilan'!$F$3:$BF$226,189,0)","v":{"v":760054.2,"d":"760,054.20"}}]
[]
[null,null,291,null,"Fonds du capital propres",{"$f":"SUM(F197:F198)","v":{"v":0,"d":"0.00"}}]
[{"$nulls":3},2910,"Fonds du capital propres",{"$f":"HLOOKUP($E$4,'5. Bilan'!$F$3:$BF$226,192,0)","v":{"v":0,"d":"0.00"}}]
[{"$nulls":3},2911,"Legs et fondations sans personnalité juridique du capital propre",{"$f":"HLOOKUP($E$4,'5. Bilan'!$F$3:$BF$226,193,0)","v":{"v":0,"d":"0.00"}}]
[]
[null,null,292,null,"Réserves des domaines de l'enveloppe budgétaire",{"$f":"SUM(F201)","v":{"v":0,"d":"0.00"}}]
[{"$nulls":3},2920,"Réserves des domaines de l'enveloppe budgétaire",{"$f":"HLOOKUP($E$4,'5. Bilan'!$F$3:$BF$226,196,0)","v":{"v":0,"d":"0.00"}}]
[]
[null,null,293,null,"Préfinancements",{"$f":"SUM(F204)","v":{"v":0,"d":"0.00"}}]
[{"$nulls":3},2930,"Préfinancements",{"$f":"HLOOKUP($E$4,'5. Bilan'!$F$3:$BF$226,199,0)","v":{"v":0,"d":"0.00"}}]
[]
[null,null,294,null,"Réserves de politique budgétaire",{"$f":"SUM(F207)","v":{"v":0,"d":"0.00"}}]
[{"$nulls":3},2940,"Réserves de politique budgétaire",{"$f":"HLOOKUP($E$4,'5. Bilan'!$F$3:$BF$226,202,0)","v":{"v":0,"d":"0.00"}}]
[]
[null,null,295,null,"Réserves liées à la réévaluation (introduction MCH2)",{"$f":"SUM(F210)","v":{"v":-110449.21,"d":"-110,449.21"}}]
[{"$nulls":3},2950,"Réserves liées à la réévaluation (introduction MCH2)",{"$f":"HLOOKUP($E$4,'5. Bilan'!$F$3:$BF$226,205,0)","v":{"v":-110449.21,"d":"-110,449.21"}}]
[]
[null,null,296,null,"Réserves liées à la réévaluation du PF",{"$f":"SUM(F213)","v":{"v":361807.95,"d":"361,807.95"}}]
[{"$nulls":3},2960,"Réserves liées à la réévaluation du PF",{"$f":"HLOOKUP($E$4,'5. Bilan'!$F$3:$BF$226,208,0)","v":{"v":361807.95,"d":"361,807.95"}}]
[]
[null,null,298,null,"Autres capitaux propres",{"$f":"SUM(F216)","v":{"v":0,"d":"0.00"}}]
[{"$nulls":3},2980,"Autres capitaux propres",{"$f":"HLOOKUP($E$4,'5. Bilan'!$F$3:$BF$226,211,0)","v":{"v":0,"d":"0.00"}}]
[]
[null,null,299,null,"Résultat annuel (excédent de charges ou produits)",{"$f":"SUM(F219:F220)","v":{"v":367785.81,"d":"367,785.81"}}]
[{"$nulls":3},2990,"Résultat annuel (excédent de charges ou produits)",{"$f":"HLOOKUP($E$4,'5. Bilan'!$F$3:$BF$226,214,0)","v":{"v":26545.08,"d":"26,545.08"}}]
[{"$nulls":3},2999,"Résultats cumulés (fortune nette ou découvert)",{"$f":"HLOOKUP($E$4,'5. Bilan'!$F$3:$BF$226,215,0)","v":{"v":341240.73,"d":"341,240.73"}}]
[]
[{"$nulls":4},"Contrôle de la variation de fortune"]
[{"$nulls":3},290,"Résutlats des financements spéciaux",{"$f":"HLOOKUP($E$4,'5. Bilan'!$F$3:$BF$226,218,0)","v":{"v":41403.6,"d":"41,403.60"}}]
[{"$nulls":3},2990,"Résutlats annuel du compte de résultats général",{"$f":"HLOOKUP($E$4,'5. Bilan'!$F$3:$BF$226,219,0)","v":{"v":26545.08,"d":"26,545.08"}}]
[]
[{"$nulls":4},"Réslutat final du compte de résultats global",{"$f":"HLOOKUP($E$4,'5. Bilan'!$F$3:$BF$226,221,0)","v":{"v":67948.68,"d":"67,948.68"}}]
[]
[{"$nulls":4},"Contrôle général",{"$f":"HLOOKUP($E$4,'5. Bilan'!$F$3:$BF$226,223,0)","v":{"v":0,"d":"0.00"}}]

{"sheet":"5.1.1 Tableau bilan","index":21,"n_rows":219,"n_cols":6,"rows_kept":219,"hidden":true}
["Bilan 2020"]
["Ensemble des communes jurassiennes",{"$nulls":4},{"$f":"'5. Bilan'!BG2","v":{"v":73709,"d":"73,709"}}]
[{"$nulls":5},"Jura"]
[1,{"$nulls":3},"Actif",{"$f":"'5. Bilan'!BG4","v":{"v":861770711.4499998,"d":"861,770,711.45"}}]
[null,10,null,null,"Patrimoine financier",{"$f":"'5. Bilan'!BG5","v":{"v":335997335.88,"d":"335,997,335.88"}}]
[null,null,100,null,"Disponibilité et placements à court terme",{"$f":"'5. Bilan'!BG6","v":{"v":99127300.92000002,"d":"99,127,300.92"}}]
[{"$nulls":3},1000,"Caisse",{"$f":"'5. Bilan'!BG7","v":{"v":254759.97999999992,"d":"254,759.98"}}]
[{"$nulls":3},1001,"Poste",{"$f":"'5. Bilan'!BG8","v":{"v":27891579.709999993,"d":"27,891,579.71"}}]
[{"$nulls":3},1002,"Banques",{"$f":"'5. Bilan'!BG9","v":{"v":70764675.66000001,"d":"70,764,675.66"}}]
[{"$nulls":3},1003,"Placement à court terme sur le marché monétaire",{"$f":"'5. Bilan'!BG10","v":{"v":120000,"d":"120,000.00"}}]
[{"$nulls":3},1004,"Carte de débit ou crédit",{"$f":"'5. Bilan'!BG11","v":{"v":-7592.5199999999995,"d":"-7,592.52"}}]
[{"$nulls":3},1009,"Autres disponibilité",{"$f":"'5. Bilan'!BG12","v":{"v":103878.09000000001,"d":"103,878.09"}}]
[]
[null,null,101,null,"Créances",{"$f":"'5. Bilan'!BG14","v":{"v":94364768.19999997,"d":"94,364,768.20"}}]
[{"$nulls":3},1010,"Créances résultant de liraison et de prestations envers des tiers",{"$f":"'5. Bilan'!BG15","v":{"v":30122169.16,"d":"30,122,169.16"}}]
[{"$nulls":3},1011,"Comptes courants avec des tiers",{"$f":"'5. Bilan'!BG16","v":{"v":4853584.56,"d":"4,853,584.56"}}]
[{"$nulls":3},1012,"Créances fiscales",{"$f":"'5. Bilan'!BG17","v":{"v":52783837.45000001,"d":"52,783,837.45"}}]
[{"$nulls":3},1013,"Acomptes à des tiers",{"$f":"'5. Bilan'!BG18","v":{"v":557590.2,"d":"557,590.20"}}]
[{"$nulls":3},1014,"Créances sur transferts",{"$f":"'5. Bilan'!BG19","v":{"v":1492525.1600000001,"d":"1,492,525.16"}}]
[{"$nulls":3},1015,"Comptes courants internes",{"$f":"'5. Bilan'!BG20","v":{"v":3872905.42,"d":"3,872,905.42"}}]
[{"$nulls":3},1016,"Avances pour les frais administratifs",{"$f":"'5. Bilan'!BG21","v":{"v":34131.95,"d":"34,131.95"}}]
[{"$nulls":3},1019,"Autres créances et TVA",{"$f":"'5. Bilan'!BG22","v":{"v":648024.3000000002,"d":"648,024.30"}}]
[]
[null,null,102,null,"Placements financiers à court terme",{"$f":"'5. Bilan'!BG24","v":{"v":771632.89,"d":"771,632.89"}}]
[{"$nulls":3},1020,"Prêts à court terme",{"$f":"'5. Bilan'!BG25","v":{"v":771632.89,"d":"771,632.89"}}]
[{"$nulls":3},1022,"Placements à intérêts à court terme",{"$f":"'5. Bilan'!BG26","v":{"v":0,"d":"0.00"}}]
[{"$nulls":3},1023,"Dépôts à terme",{"$f":"'5. Bilan'!BG27","v":{"v":0,"d":"0.00"}}]
[{"$nulls":3},1029,"Autres placements financiers à court terme",{"$f":"'5. Bilan'!BG28","v":{"v":0,"d":"0.00"}}]
[]
[null,null,104,null,"Actifs de régularisation",{"$f":"'5. Bilan'!BG30","v":{"v":25785773.98,"d":"25,785,773.98"}}]
[{"$nulls":3},1040,"Charges du personnel",{"$f":"'5. Bilan'!BG31","v":{"v":39965.65,"d":"39,965.65"}}]
[{"$nulls":3},1041,"Charges de biens et de services et autres charges d'exploitations",{"$f":"'5. Bilan'!BG32","v":{"v":10969351.049999999,"d":"10,969,351.05"}}]
[{"$nulls":3},1042,"Impôts",{"$f":"'5. Bilan'!BG33","v":{"v":4405255.2,"d":"4,405,255.20"}}]
[{"$nulls":3},1043,"Transferts du compte de résultats",{"$f":"'5. Bilan'!BG34","v":{"v":7376301.3900000015,"d":"7,376,301.39"}}]
[{"$nulls":3},1044,"Charges financiers / revenus financiers",{"$f":"'5. Bilan'!BG35","v":{"v":409798.27,"d":"409,798.27"}}]
[{"$nulls":3},1045,"Autres revenus d'exploitations",{"$f":"'5. Bilan'!BG36","v":{"v":1151943.23,"d":"1,151,943.23"}}]
[{"$nulls":3},1046,"Actifs de régularisation du comptes des investissements",{"$f":"'5. Bilan'!BG37","v":{"v":662913,"d":"662,913.00"}}]
[{"$nulls":3},1049,"Autres actifs de régularisation du comptes de résultats",{"$f":"'5. Bilan'!BG38","v":{"v":770246.1900000001,"d":"770,246.19"}}]
[]
[null,null,106,null,"Marchandises, fournitures et travaux en cours",{"$f":"'5. Bilan'!BG40","v":{"v":1675915.7799999998,"d":"1,675,915.78"}}]
[{"$nulls":3},1060,"Articles de commerces",{"$f":"'5. Bilan'!BG41","v":{"v":43828.3,"d":"43,828.30"}}]
[{"$nulls":3},1061,"Matières premières et auxiliaires",{"$f":"'5. Bilan'!BG42","v":{"v":871494.88,"d":"871,494.88"}}]
[{"$nulls":3},1062,"Produits semi-finis et finis",{"$f":"'5. Bilan'!BG43","v":{"v":0,"d":"0.00"}}]
[{"$nulls":3},1063,"Travaux en cours",{"$f":"'5. Bilan'!BG44","v":{"v":760592.6,"d":"760,592.60"}}]
[{"$nulls":3},1068,"Avances et acomptes versés",{"$f":"'5. Bilan'!BG45","v":{"v":0,"d":"0.00"}}]
[]
[null,null,107,null,"Placements financiers",{"$f":"'5. Bilan'!BG47","v":{"v":16335060.81,"d":"16,335,060.81"}}]
[{"$nulls":3},1070,"Actions et parts sociales",{"$f":"'5. Bilan'!BG48","v":{"v":4503443,"d":"4,503,443.00"}}]
[{"$nulls":3},1071,"Placements à intérêts à long terme",{"$f":"'5. Bilan'!BG49","v":{"v":11804887.81,"d":"11,804,887.81"}}]
[{"$nulls":3},1072,"Cérances à long terme",{"$f":"'5. Bilan'!BG50","v":{"v":26730,"d":"26,730.00"}}]
[{"$nulls":3},1079,"Autres placements financiers à long terme",{"$f":"'5. Bilan'!BG51","v":{"v":0,"d":"0.00"}}]
[]
[null,null,108,null,"Immobilisation corporelles du PF",{"$f":"'5. Bilan'!BG53","v":{"v":97936883.30000001,"d":"97,936,883.30"}}]
[{"$nulls":3},1080,"Terrains du PF",{"$f":"'5. Bilan'!BG54","v":{"v":42840556.91,"d":"42,840,556.91"}}]
[{"$nulls":3},1084,"Bâtiments, locaux et équipement du PF",{"$f":"'5. Bilan'!BG55","v":{"v":50584681.7,"d":"50,584,681.70"}}]
[{"$nulls":3},1086,"Biens mobiliers du PF",{"$f":"'5. Bilan'!BG56","v":{"v":0,"d":"0.00"}}]
[{"$nulls":3},1087,"Installations et constructions du PF",{"$f":"'5. Bilan'!BG57","v":{"v":4511644.69,"d":"4,511,644.69"}}]
[{"$nulls":3},1088,"Avances terrains, bâtiments, mobilier du PF",{"$f":"'5. Bilan'!BG58","v":{"v":0,"d":"0.00"}}]
[{"$nulls":3},1089,"Autres immobilisations corporelles du PF",{"$f":"'5. Bilan'!BG59","v":{"v":0,"d":"0.00"}}]
[]
[null,null,109,null,"Créances envers les financements spéciaux et fonds du capital de tiers",{"$f":"'5. Bilan'!BG61","v":{"v":0,"d":"0.00"}}]
[{"$nulls":3},1090,"Créances envers les financements spéciaux et fonds du capital de tiers",{"$f":"'5. Bilan'!BG62","v":{"v":0,"d":"0.00"}}]
[{"$nulls":3},1091,"Créances envres les fonds des capitaux de tiers",{"$f":"'5. Bilan'!BG63","v":{"v":0,"d":"0.00"}}]
[{"$nulls":3},1092,"Créances envers les legs et fondations ",{"$f":"'5. Bilan'!BG64","v":{"v":0,"d":"0.00"}}]
[{"$nulls":3},1093,"Créances envers d'autres capitaux de tiers",{"$f":"'5. Bilan'!BG65","v":{"v":0,"d":"0.00"}}]
[]
[null,14,null,null,"Patrimoine administratif",{"$f":"'5. Bilan'!BG67","v":{"v":525773375.5699999,"d":"525,773,375.57"}}]
[null,null,140,null,"Immobilisation corporelles du PA",{"$f":"'5. Bilan'!BG68","v":{"v":511717000.64,"d":"511,717,000.64"}}]
[{"$nulls":3},1400,"Terrains non bâtis et terrains bâtis du PA",{"$f":"'5. Bilan'!BG69","v":{"v":36375514.22,"d":"36,375,514.22"}}]
[{"$nulls":3},1401,"Routes et voies de communications du PA",{"$f":"'5. Bilan'!BG70","v":{"v":97337341.24000001,"d":"97,337,341.24"}}]
[{"$nulls":3},1402,"Aménagement des plans d'eau et cours d'eau du PA",{"$f":"'5. Bilan'!BG71","v":{"v":4496754.8100000005,"d":"4,496,754.81"}}]
[{"$nulls":3},1403,"Autres ouvrages de génie civil du PA - Collecteurs, canalisations",{"$f":"'5. Bilan'!BG72","v":{"v":101140077.73,"d":"101,140,077.73"}}]
[{"$nulls":3},1404,"Bâtiments, locaux et équipement du PA",{"$f":"'5. Bilan'!BG73","v":{"v":202865702.14,"d":"202,865,702.14"}}]
[{"$nulls":3},1405,"Forêts du PA",{"$f":"'5. Bilan'!BG74","v":{"v":32445814.75,"d":"32,445,814.75"}}]
[{"$nulls":3},1406,"Biens mobilier du PA",{"$f":"'5. Bilan'!BG75","v":{"v":7719132.489999999,"d":"7,719,132.49"}}]
[{"$nulls":3},1407,"Immobilisations en construction du PA",{"$f":"'5. Bilan'!BG76","v":{"v":24152115.509999998,"d":"24,152,115.51"}}]
[{"$nulls":3},1409,"Autres immobilisations corporelles du PA",{"$f":"'5. Bilan'!BG77","v":{"v":5184547.75,"d":"5,184,547.75"}}]
[]
[null,null,142,null,"Immobilisation incorporelles du PA",{"$f":"'5. Bilan'!BG79","v":{"v":6283090.440000001,"d":"6,283,090.44"}}]
[{"$nulls":3},1420,"Logiciels",{"$f":"'5. Bilan'!BG80","v":{"v":177167.2,"d":"177,167.20"}}]
[{"$nulls":3},1421,"Brevets et licenses",{"$f":"'5. Bilan'!BG81","v":{"v":0,"d":"0.00"}}]
[]
[null,null,144,null,"Prêts",{"$f":"'5. Bilan'!BG85","v":{"v":2559580,"d":"2,559,580.00"}}]
[{"$nulls":3},1440,"Prêts à la Confédération",{"$f":"'5. Bilan'!BG86","v":{"v":0,"d":"0.00"}}]
[{"$nulls":3},1441,"Prêts aux cantons et concordats",{"$f":"'5. Bilan'!BG87","v":{"v":0,"d":"0.00"}}]
[{"$nulls":3},1442,"Prêts aux communes et associations intercommunales",{"$f":"'5. Bilan'!BG88","v":{"v":1685361,"d":"1,685,361.00"}}]
[{"$nulls":3},1443,"Prêts aux assurances sociales publiques",{"$f":"'5. Bilan'!BG89","v":{"v":0,"d":"0.00"}}]
[{"$nulls":3},1444,"Prêts aux entreprises publiques",{"$f":"'5. Bilan'!BG90","v":{"v":0,"d":"0.00"}}]
[{"$nulls":3},1445,"Prêts aux entreprises privées",{"$f":"'5. Bilan'!BG91","v":{"v":438477.6,"d":"438,477.60"}}]
[{"$nulls":3},1446,"Prêts aux organisations privées à but non lucratif",{"$f":"'5. Bilan'!BG92","v":{"v":435741.4,"d":"435,741.40"}}]
[{"$nulls":3},1447,"Prêts aux ménages privés",{"$f":"'5. Bilan'!BG93","v":{"v":0,"d":"0.00"}}]
[{"$nulls":3},1448,"Prêts à l'étranger",{"$f":"'5. Bilan'!BG94","v":{"v":0,"d":"0.00"}}]
[]
[null,null,145,null,"Participations et capital social",{"$f":"'5. Bilan'!BG96","v":{"v":4253676.390000001,"d":"4,253,676.39"}}]
[{"$nulls":3},1450,"Participations à la Confédération",{"$f":"'5. Bilan'!BG97","v":{"v":1,"d":"1.00"}}]
[{"$nulls":3},1451,"Participations aux cantons et concordats",{"$f":"'5. Bilan'!BG98","v":{"v":0,"d":"0.00"}}]
[{"$nulls":3},1452,"Participations aux communes et associations intercommunales",{"$f":"'5. Bilan'!BG99","v":{"v":480297,"d":"480,297.00"}}]
[{"$nulls":3},1453,"Participations aux assurances sociales publiques",{"$f":"'5. Bilan'!BG100","v":{"v":0,"d":"0.00"}}]
[{"$nulls":3},1454,"Participations aux entreprises publiques",{"$f":"'5. Bilan'!BG101","v":{"v":613606,"d":"613,606.00"}}]
[{"$nulls":3},1455,"Participations aux entreprises privées",{"$f":"'5. Bilan'!BG102","v":{"v":3016672.39,"d":"3,016,672.39"}}]
[{"$nulls":3},1456,"Participations aux organisations privées à but non lucratif",{"$f":"'5. Bilan'!BG103","v":{"v":143100,"d":"143,100.00"}}]
[{"$nulls":3},1457,"Participations aux ménages privés",{"$f":"'5. Bilan'!BG104","v":{"v":0,"d":"0.00"}}]
[{"$nulls":3},1458,"Participations à l'étranger",{"$f":"'5. Bilan'!BG105","v":{"v":0,"d":"0.00"}}]
[]
[null,null,146,null,"Subventions d'investissements",{"$f":"'5. Bilan'!BG107","v":{"v":960028.1,"d":"960,028.10"}}]
[{"$nulls":3},1460,"Subventions d'investissements à la Confédération",{"$f":"'5. Bilan'!BG108","v":{"v":0,"d":"0.00"}}]
[{"$nulls":3},1461,"Subventions d'investissements aux cantons et concordats",{"$f":"'5. Bilan'!BG109","v":{"v":0,"d":"0.00"}}]
[{"$nulls":3},1462,"Subventions d'investissements aux communes et associations",{"$f":"'5. Bilan'!BG110","v":{"v":854778.1,"d":"854,778.10"}}]
[{"$nulls":3},1463,"Subventions d'investissements aux assurances sociales publiques",{"$f":"'5. Bilan'!BG111","v":{"v":0,"d":"0.00"}}]
[{"$nulls":3},1464,"Subventions d'investissements aux entreprises publiques",{"$f":"'5. Bilan'!BG112","v":{"v":10000,"d":"10,000.00"}}]
[{"$nulls":3},1465,"Subventions d'investissements aux entreprises privées",{"$f":"'5. Bilan'!BG113","v":{"v":47250,"d":"47,250.00"}}]
[{"$nulls":3},1466,"Subventions d'investissements aux organisations privées à but non luc.",{"$f":"'5. Bilan'!BG114","v":{"v":48000,"d":"48,000.00"}}]
[{"$nulls":3},1467,"Subventions d'investissements aux ménages privés",{"$f":"'5. Bilan'!BG115","v":{"v":0,"d":"0.00"}}]
[{"$nulls":3},1468,"Subventions d'investissements à l'étranger",{"$f":"'5. Bilan'!BG116","v":{"v":0,"d":"0.00"}}]
[{"$nulls":3},1469,"Subventions d'investissements aux immobilisations en construction",{"$f":"'5. Bilan'!BG117","v":{"v":0,"d":"0.00"}}]
[]
[]
[2,{"$nulls":3},"Passif",{"$f":"'5. Bilan'!BG120","v":{"v":861770711.4499998,"d":"861,770,711.45"}}]
[null,20,null,null,"Capitaux de tiers",{"$f":"'5. Bilan'!BG121","v":{"v":621330284.0899999,"d":"621,330,284.09"}}]
[null,null,200,null,"Engagements courants",{"$f":"'5. Bilan'!BG122","v":{"v":42823231.32999998,"d":"42,823,231.33"}}]
[{"$nulls":3},2000,"Engagements courants provenant de livraison et de prestations de tiers",{"$f":"'5. Bilan'!BG123","v":{"v":23529693.860000003,"d":"23,529,693.86"}}]
[{"$nulls":3},2001,"Comptes courants avec des tiers",{"$f":"'5. Bilan'!BG124","v":{"v":3171912.0100000002,"d":"3,171,912.01"}}]
[{"$nulls":3},2002,"Impôts et TVA",{"$f":"'5. Bilan'!BG125","v":{"v":2993223.610000001,"d":"2,993,223.61"}}]
[{"$nulls":3},2003,"Acomptes de tiers",{"$f":"'5. Bilan'!BG126","v":{"v":22500,"d":"22,500.00"}}]
[{"$nulls":3},2004,"Engagements de transferts",{"$f":"'5. Bilan'!BG127","v":{"v":582535.15,"d":"582,535.15"}}]
[{"$nulls":3},2005,"Comptes courants internes",{"$f":"'5. Bilan'!BG128","v":{"v":3920798.34,"d":"3,920,798.34"}}]
[{"$nulls":3},2006,"Dépôts et caution",{"$f":"'5. Bilan'!BG129","v":{"v":8598784.01,"d":"8,598,784.01"}}]
[{"$nulls":3},2009,"Autres engagements courants",{"$f":"'5. Bilan'!BG130","v":{"v":3784.35,"d":"3,784.35"}}]
[]
[null,null,201,null,"Engagements financiers à court terme",{"$f":"'5. Bilan'!BG132","v":{"v":111929283.70000002,"d":"111,929,283.70"}}]
[{"$nulls":3},2010,"Engagements à court terme envers la Poste",{"$f":"'5. Bilan'!BG133","v":{"v":27556979.05,"d":"27,556,979.05"}}]
[{"$nulls":3},2011,"Engagements à court terme envers les collectivités et associations",{"$f":"'5. Bilan'!BG134","v":{"v":9204700.47,"d":"9,204,700.47"}}]
[{"$nulls":3},2012,"Engagements à court terme envers des entités consolidées",{"$f":"'5. Bilan'!BG135","v":{"v":0,"d":"0.00"}}]
[{"$nulls":3},2013,"Engagements à court terme envers des entités indépendantes",{"$f":"'5. Bilan'!BG136","v":{"v":69173.9,"d":"69,173.90"}}]
[{"$nulls":3},2014,"Parts à court terme d'engagement à long terme",{"$f":"'5. Bilan'!BG137","v":{"v":74600713.04,"d":"74,600,713.04"}}]
[{"$nulls":3},2015,"Parts à court terme des dettes de locations (leasing) à long terme",{"$f":"'5. Bilan'!BG138","v":{"v":0,"d":"0.00"}}]
[{"$nulls":3},2016,"Instruments financiers dérivés",{"$f":"'5. Bilan'!BG139","v":{"v":0,"d":"0.00"}}]
[{"$nulls":3},2019,"Autres engagements financiers à court terme",{"$f":"'5. Bilan'!BG140","v":{"v":497717.24,"d":"497,717.24"}}]
[]
[null,null,204,null,"Passifs de régularisation",{"$f":"'5. Bilan'!BG142","v":{"v":16764158.679999996,"d":"16,764,158.68"}}]
[{"$nulls":3},2040,"Charges du personnel",{"$f":"'5. Bilan'!BG143","v":{"v":606792.1,"d":"606,792.10"}}]
[{"$nulls":3},2041,"Charges de biens et services et autres charges d'exploitation",{"$f":"'5. Bilan'!BG144","v":{"v":9000023.239999998,"d":"9,000,023.24"}}]
[{"$nulls":3},2042,"Impôts",{"$f":"'5. Bilan'!BG145","v":{"v":4480884.279999999,"d":"4,480,884.28"}}]
[{"$nulls":3},2043,"Transferts du compte de résultats",{"$f":"'5. Bilan'!BG146","v":{"v":1656010.9600000002,"d":"1,656,010.96"}}]
[{"$nulls":3},2044,"Charges financières / revenus financiers",{"$f":"'5. Bilan'!BG147","v":{"v":455922.68,"d":"455,922.68"}}]
[{"$nulls":3},2045,"Autres revenus d'exploitations",{"$f":"'5. Bilan'!BG148","v":{"v":86392.72,"d":"86,392.72"}}]
[{"$nulls":3},2046,"Passifs de régularisation du compte des investissements",{"$f":"'5. Bilan'!BG149","v":{"v":465732.55,"d":"465,732.55"}}]
[{"$nulls":3},2049,"Autres passifs de régularisation et du compte de résultats",{"$f":"'5. Bilan'!BG150","v":{"v":12400.15,"d":"12,400.15"}}]
[]
[null,null,205,null,"Provisions à court terme",{"$f":"'5. Bilan'!BG152","v":{"v":1170286.35,"d":"1,170,286.35"}}]
[{"$nulls":3},2050,"Provisions à court terme pour les prestations supp. du personnel",{"$f":"'5. Bilan'!BG153","v":{"v":796505.2,"d":"796,505.20"}}]
[{"$nulls":3},2051,"Provisions à court terme pour les autres droits du personnel",{"$f":"'5. Bilan'!BG154","v":{"v":0,"d":"0.00"}}]
[{"$nulls":3},2052,"Provisions à court terme pour les procès",{"$f":"'5. Bilan'!BG155","v":{"v":5000,"d":"5,000.00"}}]
[{"$nulls":3},2053,"Provisions à court terme pour les dommages non assurés",{"$f":"'5. Bilan'!BG156","v":{"v":90763.32,"d":"90,763.32"}}]
[{"$nulls":3},2054,"Provisions à court terme pour les cautions et garantie",{"$f":"'5. Bilan'!BG157","v":{"v":495.6,"d":"495.60"}}]
[{"$nulls":3},2055,"Provisions à court terme pour les autres activités d'exploitation",{"$f":"'5. Bilan'!BG158","v":{"v":176862.88,"d":"176,862.88"}}]
[{"$nulls":3},2056,"Provisions à court terme pour les engagements de prévoyance",{"$f":"'5. Bilan'!BG159","v":{"v":0,"d":"0.00"}}]
[{"$nulls":3},2057,"Provisions à court terme pour les charges financières",{"$f":"'5. Bilan'!BG160","v":{"v":13968,"d":"13,968.00"}}]
[{"$nulls":3},2058,"Provisions à court terme du compte des investissements",{"$f":"'5. Bilan'!BG161","v":{"v":0,"d":"0.00"}}]
[{"$nulls":3},2059,"Autres provisions à court terme",{"$f":"'5. Bilan'!BG162","v":{"v":86691.35,"d":"86,691.35"}}]
[]
[null,null,206,null,"Engagements financiers à long terme",{"$f":"'5. Bilan'!BG164","v":{"v":432917677.81,"d":"432,917,677.81"}}]
[{"$nulls":3},2060,"Hypothèques",{"$f":"'5. Bilan'!BG165","v":{"v":34749167.05,"d":"34,749,167.05"}}]
[{"$nulls":3},2062,"Bons de caisse",{"$f":"'5. Bilan'!BG166","v":{"v":0,"d":"0.00"}}]
[{"$nulls":3},2063,"Emprunts",{"$f":"'5. Bilan'!BG167","v":{"v":260040003.54999995,"d":"260,040,003.55"}}]
[{"$nulls":3},2064,"Emprunts et reconnaissance de dettes",{"$f":"'5. Bilan'!BG168","v":{"v":139438197.01,"d":"139,438,197.01"}}]
[{"$nulls":3},2067,"Contrats de location",{"$f":"'5. Bilan'!BG169","v":{"v":0,"d":"0.00"}}]
[{"$nulls":3},2069,"Autres engagements financiers à long terme",{"$f":"'5. Bilan'!BG170","v":{"v":-1309689.8,"d":"-1,309,689.80"}}]
[]
[null,null,208,null,"Provisions à long terme",{"$f":"'5. Bilan'!BG172","v":{"v":6467363.72,"d":"6,467,363.72"}}]
[{"$nulls":3},2081,"Provisions à long terme pour les prétentions du personnel",{"$f":"'5. Bilan'!BG173","v":{"v":0,"d":"0.00"}}]
[{"$nulls":3},2082,"Provisions à long terme pour les procès",{"$f":"'5. Bilan'!BG174","v":{"v":0,"d":"0.00"}}]
[{"$nulls":3},2083,"Provisions à long terme pour les dommages non assurés",{"$f":"'5. Bilan'!BG175","v":{"v":10691.47,"d":"10,691.47"}}]
[{"$nulls":3},2084,"Provisions à long terme pour les cautions et garanties",{"$f":"'5. Bilan'!BG176","v":{"v":0,"d":"0.00"}}]
[{"$nulls":3},2085,"Provisions à long terme pour les autres activités d'exploitation",{"$f":"'5. Bilan'!BG177","v":{"v":1989366.5,"d":"1,989,366.50"}}]
[{"$nulls":3},2086,"Provisions à long terme pour les engagements de prévoyance",{"$f":"'5. Bilan'!BG178","v":{"v":0,"d":"0.00"}}]
[{"$nulls":3},2087,"Provisions à long terme pour les charges financières",{"$f":"'5. Bilan'!BG179","v":{"v":0,"d":"0.00"}}]
[{"$nulls":3},2088,"Provisions à long terme du compte des investissements",{"$f":"'5. Bilan'!BG180","v":{"v":0,"d":"0.00"}}]
[{"$nulls":3},2089,"Autres provisions à long terme du compte de résultats",{"$f":"'5. Bilan'!BG181","v":{"v":4467305.75,"d":"4,467,305.75"}}]
[]
[null,null,209,null,"Engagements envers les financements spéciaux et capitaux de tiers",{"$f":"'5. Bilan'!BG183","v":{"v":9258282.5,"d":"9,258,282.50"}}]
[{"$nulls":3},2090,"Engagements envers les financements spéciaux et capitaux de tiers",{"$f":"'5. Bilan'!BG184","v":{"v":1108475.05,"d":"1,108,475.05"}}]
[{"$nulls":3},2091,"Engagements envers les fonds des capitaux de tiers",{"$f":"'5. Bilan'!BG185","v":{"v":8098847.15,"d":"8,098,847.15"}}]
[{"$nulls":3},2092,"Engagements envers les legs et fondations des capitaux de tiers",{"$f":"'5. Bilan'!BG186","v":{"v":900,"d":"900.00"}}]
[{"$nulls":3},2093,"Engagements envrers d'autres capitaux de tiers affectés",{"$f":"'5. Bilan'!BG187","v":{"v":50060.3,"d":"50,060.30"}}]
[]
[null,29,null,null,"Capital propre",{"$f":"'5. Bilan'!BG189","v":{"v":240440427.36000007,"d":"240,440,427.36"}}]
[null,null,290,null,"Financement spéciaux du capital propre",{"$f":"'5. Bilan'!BG190","v":{"v":91838538.32000004,"d":"91,838,538.32"}}]
[{"$nulls":3},2900,"Financement spéciaux du capital propre",{"$f":"'5. Bilan'!BG191","v":{"v":91838538.32000004,"d":"91,838,538.32"}}]
[]
[null,null,291,null,"Fonds du capital propres",{"$f":"'5. Bilan'!BG193","v":{"v":5824194.05,"d":"5,824,194.05"}}]
[{"$nulls":3},2910,"Fonds du capital propres",{"$f":"'5. Bilan'!BG194","v":{"v":5554469.239999999,"d":"5,554,469.24"}}]
[{"$nulls":3},2911,"Legs et fondations sans personnalité juridique du capital propre",{"$f":"'5. Bilan'!BG195","v":{"v":269724.81,"d":"269,724.81"}}]
[]
[null,null,292,null,"Réserves des domaines de l'enveloppe budgétaire",{"$f":"'5. Bilan'!BG197","v":{"v":2171523.8,"d":"2,171,523.80"}}]
[{"$nulls":3},2920,"Réserves des domaines de l'enveloppe budgétaire",{"$f":"'5. Bilan'!BG198","v":{"v":2171523.8,"d":"2,171,523.80"}}]
[]
[null,null,293,null,"Préfinancements",{"$f":"'5. Bilan'!BG200","v":{"v":5019487.779999999,"d":"5,019,487.78"}}]
[{"$nulls":3},2930,"Préfinancements",{"$f":"'5. Bilan'!BG201","v":{"v":5019487.779999999,"d":"5,019,487.78"}}]
[]
[null,null,294,null,"Réserves de politique budgétaire",{"$f":"'5. Bilan'!BG203","v":{"v":31038418.74,"d":"31,038,418.74"}}]
[{"$nulls":3},2940,"Réserves de politique budgétaire",{"$f":"'5. Bilan'!BG204","v":{"v":31038418.74,"d":"31,038,418.74"}}]
[]
[null,null,295,null,"Réserves liées à la réévaluation (introduction MCH2)",{"$f":"'5. Bilan'!BG206","v":{"v":96130.31999999999,"d":"96,130.32"}}]
[{"$nulls":3},2950,"Réserves liées à la réévaluation (introduction MCH2)",{"$f":"'5. Bilan'!BG207","v":{"v":96130.31999999999,"d":"96,130.32"}}]
[]
[null,null,296,null,"Réserves liées à la réévaluation du PF",{"$f":"'5. Bilan'!BG209","v":{"v":16454611.33,"d":"16,454,611.33"}}]
[{"$nulls":3},2960,"Réserves liées à la réévaluation du PF",{"$f":"'5. Bilan'!BG210","v":{"v":16454611.33,"d":"16,454,611.33"}}]
[]
[null,null,298,null,"Autres capitaux propres",{"$f":"'5. Bilan'!BG212","v":{"v":146786.6,"d":"146,786.60"}}]
[{"$nulls":3},2980,"Autres capitaux propres",{"$f":"'5. Bilan'!BG213","v":{"v":146786.6,"d":"146,786.60"}}]
[]
[null,null,299,null,"Résultat annuel (excédent de charges ou produits)",{"$f":"'5. Bilan'!BG215","v":{"v":87850736.42000003,"d":"87,850,736.42"}}]
[{"$nulls":3},2990,"Résultat annuel (excédent de charges ou produits)",{"$f":"'5. Bilan'!BG216","v":{"v":2257613.4299999992,"d":"2,257,613.43"}}]
[{"$nulls":3},2999,"Résultats cumulés (fortune nette ou découvert)",{"$f":"'5. Bilan'!BG217","v":{"v":85593122.99000002,"d":"85,593,122.99"}}]
[]
[]
[]
[{"$nulls":4},"Contrôle",{"$f":"'5. Bilan'!BG225","v":{"v":0,"d":"0.00"}}]

{"sheet":"5.1.2Graphique capitaux propres","index":22,"n_rows":10,"n_cols":5,"rows_kept":10,"hidden":true}
[]
[null,290,null,"Financement spéciaux du capital propre",{"$f":"'5.1.1 Tableau bilan'!F188","v":{"v":91838538.32000004,"d":"91,838,538.32"}}]
[null,291,null,"Fonds du capital propres",{"$f":"'5.1.1 Tableau bilan'!F191","v":{"v":5824194.05,"d":"5,824,194.05"}}]
[null,292,null,"Réserves des domaines de l'enveloppe budgétaire",{"$f":"'5.1.1 Tableau bilan'!F195","v":{"v":2171523.8,"d":"2,171,523.80"}}]
[null,293,null,"Préfinancements",{"$f":"'5.1.1 Tableau bilan'!F198","v":{"v":5019487.779999999,"d":"5,019,487.78"}}]
[null,294,null,"Réserves de politique budgétaire",{"$f":"'5.1.1 Tableau bilan'!F201","v":{"v":31038418.74,"d":"31,038,418.74"}}]
[null,295,null,"Réserves liées à la réévaluation (introduction MCH2)",{"$f":"'5.1.1 Tableau bilan'!F204","v":{"v":96130.31999999999,"d":"96,130.32"}}]
[null,296,null,"Réserves liées à la réévaluation du PF",{"$f":"'5.1.1 Tableau bilan'!F207","v":{"v":16454611.33,"d":"16,454,611.33"}}]
[null,298,null,"Autres capitaux propres",{"$f":"'5.1.1 Tableau bilan'!F210","v":{"v":146786.6,"d":"146,786.60"}}]
[null,299,null,"Résultat annuel (excédent de charges ou produits)",{"$f":"'5.1.1 Tableau bilan'!F213","v":{"v":87850736.42000003,"d":"87,850,736.42"}}]

{"sheet":"5.3 Tableau de l'endettement","index":23,"n_rows":46,"n_cols":59,"rows_kept":46,"hidden":true}
["Tableau de l'endettement 2020"]
["Ensemble des communes"]
[]
[]
[null,null,{"$f":"'Base de données pop.'!C2","v":923},{"$f":"'Base de données pop.'!C3","v":270},{"$f":"'Base de données pop.'!C4","v":485},{"$f":"'Base de données pop.'!C5","v":446},{"$f":"'Base de données pop.'!C6","v":{"v":3631,"d":"3,631"}},{"$f":"'Base de données pop.'!C7","v":{"v":3313,"d":"3,313"}},{"$f":"'Base de données pop.'!C8","v":{"v":2644,"d":"2,644"}},{"$f":"'Base de données pop.'!C9","v":{"v":12618,"d":"12,618"}},{"$f":"'Base de données pop.'!C10","v":{"v":1371,"d":"1,371"}},{"$f":"'Base de données pop.'!C11","v":118},{"$f":"'Base de données pop.'!C12","v":{"v":7167,"d":"7,167"}},{"$f":"'Base de données pop.'!C13","v":528},{"$f":"'Base de données pop.'!C14","v":108},{"$f":"'Base de données pop.'!C15","v":415},{"$f":"'Base de données pop.'!C16","v":349},{"$f":"'Base de données pop.'!C17","v":687},{"$f":"'Base de données pop.'!C18","v":255},{"$f":"'Base de données pop.'!C19","v":436},{"$f":"'Base de données pop.'!C20","v":{"v":3190,"d":"3,190"}},{"$f":"'Base de données pop.'!C21","v":324},{"$f":"'Base de données pop.'!C22","v":{"v":1246,"d":"1,246"}},{"$f":"'Base de données pop.'!C23","v":{"v":1528,"d":"1,528"}},{"$f":"'Base de données pop.'!C24","v":96},{"$f":"'Base de données pop.'!C25","v":149},{"$f":"'Base de données pop.'!C26","v":516},{"$f":"'Base de données pop.'!C27","v":671},{"$f":"'Base de données pop.'!C28","v":572},{"$f":"'Base de données pop.'!C29","v":490},{"$f":"'Base de données pop.'!C30","v":{"v":1914,"d":"1,914"}},{"$f":"'Base de données pop.'!C31","v":{"v":2615,"d":"2,615"}},{"$f":"'Base de données pop.'!C32","v":227},{"$f":"'Base de données pop.'!C33","v":131},{"$f":"'Base de données pop.'!C34","v":{"v":1895,"d":"1,895"}},{"$f":"'Base de données pop.'!C35","v":{"v":1135,"d":"1,135"}},{"$f":"'Base de données pop.'!C36","v":{"v":1241,"d":"1,241"}},{"$f":"'Base de données pop.'!C37","v":119},{"$f":"'Base de données pop.'!C38","v":{"v":1195,"d":"1,195"}},{"$f":"'Base de données pop.'!C39","v":663},{"$f":"'Base de données pop.'!C40","v":645},{"$f":"'Base de données pop.'!C41","v":{"v":1263,"d":"1,263"}},{"$f":"'Base de données pop.'!C42","v":740},{"$f":"'Base de données pop.'!C43","v":{"v":1028,"d":"1,028"}},{"$f":"'Base de données pop.'!C44","v":314},{"$f":"'Base de données pop.'!C45","v":{"v":2400,"d":"2,400"}},{"$f":"'Base de données pop.'!C46","v":755},{"$f":"'Base de données pop.'!C47","v":181},{"$f":"'Base de données pop.'!C48","v":347},{"$f":"'Base de données pop.'!C49","v":{"v":1690,"d":"1,690"}},{"$f":"'Base de données pop.'!C50","v":387},{"$f":"'Base de données pop.'!C51","v":{"v":1096,"d":"1,096"}},{"$f":"'Base de données pop.'!C52","v":188},{"$f":"'Base de données pop.'!C53","v":{"v":6434,"d":"6,434"}},{"$f":"'Base de données pop.'!C54","v":560},{"$f":"SUM(C5:BC5)","v":{"v":73709,"d":"73,709"}},{"$f":"SUM(C5:U5)","v":{"v":38954,"d":"38,954"}},{"$f":"SUM(V5:AH5)","v":{"v":10479,"d":"10,479"}},{"$f":"SUM(AI5:BC5)","v":{"v":24276,"d":"24,276"}}]
[null,null,"Boécourt","Bourrignon","Châtillon","Courchapoix","Courrendlin","Courroux","Courtételle","Delémont","Develier","Ederswiler","Haute-Sorne","Mervelier","Mettembert","Movelier","Pleigne","Rossemaison","Saulcy","Soyhières","Val Terbi","Le Bémont","Les Bois","Les Breuleux","La Chaux-B.","Les Enfers","Les Genevez","Lajoux","Montfaucon","Muriaux","Le Noirmont","Saignelégier","Saint-Brais","Soubey","Alle","La Baroche","Basse-Allaine","Beurnevésin","Boncourt","Bonfol","Bure","Clos du Doubs","Coeuve","Cornol","Courchavon","Courgenay","Courtedoux","Damphreux","Fahy","Fontenais","Grandfontaine","Haute-Ajoie","Lugnez","Porrentruy","Vendlincourt","Total","Delémont","Franches-Montagnes","Porrentruy"]
[10,"Patrimoine financier",{"$f":"'5. Bilan'!F5","v":{"v":6025500.6899999995,"d":"6,025,500.69"}},{"$f":"'5. Bilan'!G5","v":{"v":1369739.14,"d":"1,369,739.14"}},{"$f":"'5. Bilan'!H5","v":{"v":4309212.78,"d":"4,309,212.78"}},{"$f":"'5. Bilan'!I5","v":{"v":4657259.62,"d":"4,657,259.62"}},{"$f":"'5. Bilan'!J5","v":{"v":15173301.85,"d":"15,173,301.85"}},{"$f":"'5. Bilan'!K5","v":{"v":8929891.379999999,"d":"8,929,891.38"}},{"$f":"'5. Bilan'!L5","v":{"v":10459838.139999999,"d":"10,459,838.14"}},{"$f":"'5. Bilan'!M5","v":{"v":48329637.41,"d":"48,329,637.41"}},{"$f":"'5. Bilan'!N5","v":{"v":4231787.96,"d":"4,231,787.96"}},{"$f":"'5. Bilan'!O5","v":{"v":401366.44,"d":"401,366.44"}},{"$f":"'5. Bilan'!P5","v":{"v":19270794.450000003,"d":"19,270,794.45"}},{"$f":"'5. Bilan'!Q5","v":{"v":2306934.99,"d":"2,306,934.99"}},{"$f":"'5. Bilan'!R5","v":{"v":340332.25000000006,"d":"340,332.25"}},{"$f":"'5. Bilan'!S5","v":{"v":1454184.04,"d":"1,454,184.04"}},{"$f":"'5. Bilan'!T5","v":{"v":2240322.35,"d":"2,240,322.35"}},{"$f":"'5. Bilan'!U5","v":{"v":5578034.359999999,"d":"5,578,034.36"}},{"$f":"'5. Bilan'!V5","v":{"v":797906.42,"d":"797,906.42"}},{"$f":"'5. Bilan'!W5","v":{"v":2606499.7699999996,"d":"2,606,499.77"}},{"$f":"'5. Bilan'!X5","v":{"v":5690503.74,"d":"5,690,503.74"}},{"$f":"'5. Bilan'!Y5","v":{"v":1782334.11,"d":"1,782,334.11"}},{"$f":"'5. Bilan'!Z5","v":{"v":4607305.31,"d":"4,607,305.31"}},{"$f":"'5. Bilan'!AA5","v":{"v":22682781.65,"d":"22,682,781.65"}},{"$f":"'5. Bilan'!AB5","v":{"v":514539.83999999997,"d":"514,539.84"}},{"$f":"'5. Bilan'!AC5","v":{"v":1718422.2500000002,"d":"1,718,422.25"}},{"$f":"'5. Bilan'!AD5","v":{"v":3153746.6100000003,"d":"3,153,746.61"}},{"$f":"'5. Bilan'!AE5","v":{"v":3204642.4699999997,"d":"3,204,642.47"}},{"$f":"'5. Bilan'!AF5","v":{"v":2898436.0999999996,"d":"2,898,436.10"}},{"$f":"'5. Bilan'!AG5","v":{"v":4936104.35,"d":"4,936,104.35"}},{"$f":"'5. Bilan'!AH5","v":{"v":9508703.83,"d":"9,508,703.83"}},{"$f":"'5. Bilan'!AI5","v":{"v":10854436.879999999,"d":"10,854,436.88"}},{"$f":"'5. Bilan'!AJ5","v":{"v":1895624.56,"d":"1,895,624.56"}},{"$f":"'5. Bilan'!AK5","v":{"v":2296499.59,"d":"2,296,499.59"}},{"$f":"'5. Bilan'!AL5","v":{"v":5395628.6899999995,"d":"5,395,628.69"}},{"$f":"'5. Bilan'!AM5","v":{"v":5311232.77,"d":"5,311,232.77"}},{"$f":"'5. Bilan'!AN5","v":{"v":5192149.76,"d":"5,192,149.76"}},{"$f":"'5. Bilan'!AO5","v":{"v":945916.8199999998,"d":"945,916.82"}},{"$f":"'5. Bilan'!AP5","v":{"v":14951876.23,"d":"14,951,876.23"}},{"$f":"'5. Bilan'!AQ5","v":{"v":4059251.8099999996,"d":"4,059,251.81"}},{"$f":"'5. Bilan'!AR5","v":{"v":3653483.9,"d":"3,653,483.90"}},{"$f":"'5. Bilan'!AS5","v":{"v":12084593.45,"d":"12,084,593.45"}},{"$f":"'5. Bilan'!AT5","v":{"v":2583134,"d":"2,583,134.00"}},{"$f":"'5. Bilan'!AU5","v":{"v":4268060.680000001,"d":"4,268,060.68"}},{"$f":"'5. Bilan'!AV5","v":{"v":3818782.6800000006,"d":"3,818,782.68"}},{"$f":"'5. Bilan'!AW5","v":{"v":6505495.3100000005,"d":"6,505,495.31"}},{"$f":"'5. Bilan'!AX5","v":{"v":3077294.9799999995,"d":"3,077,294.98"}},{"$f":"'5. Bilan'!AY5","v":{"v":678851.45,"d":"678,851.45"}},{"$f":"'5. Bilan'!AZ5","v":{"v":2359237.4,"d":"2,359,237.40"}},{"$f":"'5. Bilan'!BA5","v":{"v":4869007.31,"d":"4,869,007.31"}},{"$f":"'5. Bilan'!BB5","v":{"v":3035892.37,"d":"3,035,892.37"}},{"$f":"'5. Bilan'!BC5","v":{"v":4691561.72,"d":"4,691,561.72"}},{"$f":"'5. Bilan'!BD5","v":{"v":866228.97,"d":"866,228.97"}},{"$f":"'5. Bilan'!BE5","v":{"v":30853239.349999994,"d":"30,853,239.35"}},{"$f":"'5. Bilan'!BF5","v":{"v":2569790.9000000004,"d":"2,569,790.90"}},{"$f":"SUM(C7:BC7)","v":{"v":335997335.88,"d":"335,997,335.88"}},{"$f":"SUM(C7:U7)","v":{"v":144173047.77999997,"d":"144,173,047.78"}},{"$f":"SUM(V7:AH7)","v":{"v":70053577.55000001,"d":"70,053,577.55"}},{"$f":"SUM(AI7:BC7)","v":{"v":121770710.55000001,"d":"121,770,710.55"}}]
[]
[20,"Capitaux de tiers",{"$f":"'5. Bilan'!F121","v":{"v":9136260.52,"d":"9,136,260.52"}},{"$f":"'5. Bilan'!G121","v":{"v":2523210.25,"d":"2,523,210.25"}},{"$f":"'5. Bilan'!H121","v":{"v":6461558.52,"d":"6,461,558.52"}},{"$f":"'5. Bilan'!I121","v":{"v":4936358.18,"d":"4,936,358.18"}},{"$f":"'5. Bilan'!J121","v":{"v":26343468.57,"d":"26,343,468.57"}},{"$f":"'5. Bilan'!K121","v":{"v":25837679.66,"d":"25,837,679.66"}},{"$f":"'5. Bilan'!L121","v":{"v":11484688.11,"d":"11,484,688.11"}},{"$f":"'5. Bilan'!M121","v":{"v":139191397.21999997,"d":"139,191,397.22"}},{"$f":"'5. Bilan'!N121","v":{"v":7307071.83,"d":"7,307,071.83"}},{"$f":"'5. Bilan'!O121","v":{"v":862038.8400000001,"d":"862,038.84"}},{"$f":"'5. Bilan'!P121","v":{"v":46214165.72,"d":"46,214,165.72"}},{"$f":"'5. Bilan'!Q121","v":{"v":3674228.8800000004,"d":"3,674,228.88"}},{"$f":"'5. Bilan'!R121","v":{"v":585366.75,"d":"585,366.75"}},{"$f":"'5. Bilan'!S121","v":{"v":3329882.66,"d":"3,329,882.66"}},{"$f":"'5. Bilan'!T121","v":{"v":4328768.28,"d":"4,328,768.28"}},{"$f":"'5. Bilan'!U121","v":{"v":5783474.69,"d":"5,783,474.69"}},{"$f":"'5. Bilan'!V121","v":{"v":1064577.6300000001,"d":"1,064,577.63"}},{"$f":"'5. Bilan'!W121","v":{"v":4351613.58,"d":"4,351,613.58"}},{"$f":"'5. Bilan'!X121","v":{"v":16521169.08,"d":"16,521,169.08"}},{"$f":"'5. Bilan'!Y121","v":{"v":701823.61,"d":"701,823.61"}},{"$f":"'5. Bilan'!Z121","v":{"v":12393883.23,"d":"12,393,883.23"}},{"$f":"'5. Bilan'!AA121","v":{"v":13352559.84,"d":"13,352,559.84"}},{"$f":"'5. Bilan'!AB121","v":{"v":650530.85,"d":"650,530.85"}},{"$f":"'5. Bilan'!AC121","v":{"v":1324155.57,"d":"1,324,155.57"}},{"$f":"'5. Bilan'!AD121","v":{"v":3949290.9899999998,"d":"3,949,290.99"}},{"$f":"'5. Bilan'!AE121","v":{"v":8603148.88,"d":"8,603,148.88"}},{"$f":"'5. Bilan'!AF121","v":{"v":4184157.13,"d":"4,184,157.13"}},{"$f":"'5. Bilan'!AG121","v":{"v":1835141.4,"d":"1,835,141.40"}},{"$f":"'5. Bilan'!AH121","v":{"v":8867147.39,"d":"8,867,147.39"}},{"$f":"'5. Bilan'!AI121","v":{"v":21041584.22,"d":"21,041,584.22"}},{"$f":"'5. Bilan'!AJ121","v":{"v":1776842.86,"d":"1,776,842.86"}},{"$f":"'5. Bilan'!AK121","v":{"v":1181704,"d":"1,181,704.00"}},{"$f":"'5. Bilan'!AL121","v":{"v":17629904.52,"d":"17,629,904.52"}},{"$f":"'5. Bilan'!AM121","v":{"v":10327486.98,"d":"10,327,486.98"}},{"$f":"'5. Bilan'!AN121","v":{"v":11723916.060000002,"d":"11,723,916.06"}},{"$f":"'5. Bilan'!AO121","v":{"v":2118226.58,"d":"2,118,226.58"}},{"$f":"'5. Bilan'!AP121","v":{"v":11108782.97,"d":"11,108,782.97"}},{"$f":"'5. Bilan'!AQ121","v":{"v":5278048.49,"d":"5,278,048.49"}},{"$f":"'5. Bilan'!AR121","v":{"v":4581585.83,"d":"4,581,585.83"}},{"$f":"'5. Bilan'!AS121","v":{"v":10511435.38,"d":"10,511,435.38"}},{"$f":"'5. Bilan'!AT121","v":{"v":5932741.29,"d":"5,932,741.29"}},{"$f":"'5. Bilan'!AU121","v":{"v":8541645.55,"d":"8,541,645.55"}},{"$f":"'5. Bilan'!AV121","v":{"v":2009618.6500000001,"d":"2,009,618.65"}},{"$f":"'5. Bilan'!AW121","v":{"v":14597972.57,"d":"14,597,972.57"}},{"$f":"'5. Bilan'!AX121","v":{"v":6019600.25,"d":"6,019,600.25"}},{"$f":"'5. Bilan'!AY121","v":{"v":982153.85,"d":"982,153.85"}},{"$f":"'5. Bilan'!AZ121","v":{"v":2330422.44,"d":"2,330,422.44"}},{"$f":"'5. Bilan'!BA121","v":{"v":21035834.38,"d":"21,035,834.38"}},{"$f":"'5. Bilan'!BB121","v":{"v":1750180.59,"d":"1,750,180.59"}},{"$f":"'5. Bilan'!BC121","v":{"v":10648246.14,"d":"10,648,246.14"}},{"$f":"'5. Bilan'!BD121","v":{"v":295678.96,"d":"295,678.96"}},{"$f":"'5. Bilan'!BE121","v":{"v":69383333.87,"d":"69,383,333.87"}},{"$f":"'5. Bilan'!BF121","v":{"v":4724519.8,"d":"4,724,519.80"}},{"$f":"SUM(C9:BC9)","v":{"v":621330284.0899999,"d":"621,330,284.09"}},{"$f":"SUM(C9:U9)","v":{"v":319936978.9699999,"d":"319,936,978.97"}},{"$f":"SUM(V9:AH9)","v":{"v":79861969.97,"d":"79,861,969.97"}},{"$f":"SUM(AI9:BC9)","v":{"v":221531335.15,"d":"221,531,335.15"}}]
[]
[200,"Engagements courant",{"$f":"'5. Bilan'!F122","v":{"v":3771.65,"d":"3,771.65"}},{"$f":"'5. Bilan'!G122","v":{"v":44599,"d":"44,599.00"}},{"$f":"'5. Bilan'!H122","v":{"v":112759.55,"d":"112,759.55"}},{"$f":"'5. Bilan'!I122","v":{"v":235227.35,"d":"235,227.35"}},{"$f":"'5. Bilan'!J122","v":{"v":600201.07,"d":"600,201.07"}},{"$f":"'5. Bilan'!K122","v":{"v":1247071.52,"d":"1,247,071.52"}},{"$f":"'5. Bilan'!L122","v":{"v":201552.2,"d":"201,552.20"}},{"$f":"'5. Bilan'!M122","v":{"v":9604614.66,"d":"9,604,614.66"}},{"$f":"'5. Bilan'!N122","v":{"v":409615.93,"d":"409,615.93"}},{"$f":"'5. Bilan'!O122","v":{"v":0,"d":"0.00"}},{"$f":"'5. Bilan'!P122","v":{"v":1453277.2199999997,"d":"1,453,277.22"}},{"$f":"'5. Bilan'!Q122","v":{"v":97190.07,"d":"97,190.07"}},{"$f":"'5. Bilan'!R122","v":{"v":25537.75,"d":"25,537.75"}},{"$f":"'5. Bilan'!S122","v":{"v":266808.41,"d":"266,808.41"}},{"$f":"'5. Bilan'!T122","v":{"v":563608.91,"d":"563,608.91"}},{"$f":"'5. Bilan'!U122","v":{"v":394276.37,"d":"394,276.37"}},{"$f":"'5. Bilan'!V122","v":{"v":213190.62,"d":"213,190.62"}},{"$f":"'5. Bilan'!W122","v":{"v":221716.44999999998,"d":"221,716.45"}},{"$f":"'5. Bilan'!X122","v":{"v":2071297.1199999999,"d":"2,071,297.12"}},{"$f":"'5. Bilan'!Y122","v":{"v":0,"d":"0.00"}},{"$f":"'5. Bilan'!Z122","v":{"v":8866789.98,"d":"8,866,789.98"}},{"$f":"'5. Bilan'!AA122","v":{"v":3389024.96,"d":"3,389,024.96"}},{"$f":"'5. Bilan'!AB122","v":{"v":33957.25,"d":"33,957.25"}},{"$f":"'5. Bilan'!AC122","v":{"v":31444.129999999997,"d":"31,444.13"}},{"$f":"'5. Bilan'!AD122","v":{"v":287157.11,"d":"287,157.11"}},{"$f":"'5. Bilan'!AE122","v":{"v":667667.15,"d":"667,667.15"}},{"$f":"'5. Bilan'!AF122","v":{"v":0,"d":"0.00"}},{"$f":"'5. Bilan'!AG122","v":{"v":163650.84999999998,"d":"163,650.85"}},{"$f":"'5. Bilan'!AH122","v":{"v":1264494.6400000001,"d":"1,264,494.64"}},{"$f":"'5. Bilan'!AI122","v":{"v":283596.94999999995,"d":"283,596.95"}},{"$f":"'5. Bilan'!AJ122","v":{"v":613599.8,"d":"613,599.80"}},{"$f":"'5. Bilan'!AK122","v":{"v":43246.05,"d":"43,246.05"}},{"$f":"'5. Bilan'!AL122","v":{"v":341959.9,"d":"341,959.90"}},{"$f":"'5. Bilan'!AM122","v":{"v":16414.79,"d":"16,414.79"}},{"$f":"'5. Bilan'!AN122","v":{"v":228127.4,"d":"228,127.40"}},{"$f":"'5. Bilan'!AO122","v":{"v":30726.94,"d":"30,726.94"}},{"$f":"'5. Bilan'!AP122","v":{"v":1175364.1,"d":"1,175,364.10"}},{"$f":"'5. Bilan'!AQ122","v":{"v":422314.19,"d":"422,314.19"}},{"$f":"'5. Bilan'!AR122","v":{"v":135767.88,"d":"135,767.88"}},{"$f":"'5. Bilan'!AS122","v":{"v":322954.8,"d":"322,954.80"}},{"$f":"'5. Bilan'!AT122","v":{"v":362403.69,"d":"362,403.69"}},{"$f":"'5. Bilan'!AU122","v":{"v":315891.66,"d":"315,891.66"}},{"$f":"'5. Bilan'!AV122","v":{"v":47182.1,"d":"47,182.10"}},{"$f":"'5. Bilan'!AW122","v":{"v":526840.46,"d":"526,840.46"}},{"$f":"'5. Bilan'!AX122","v":{"v":125306.3,"d":"125,306.30"}},{"$f":"'5. Bilan'!AY122","v":{"v":18759.35,"d":"18,759.35"}},{"$f":"'5. Bilan'!AZ122","v":{"v":158646.05,"d":"158,646.05"}},{"$f":"'5. Bilan'!BA122","v":{"v":1392297.75,"d":"1,392,297.75"}},{"$f":"'5. Bilan'!BB122","v":{"v":34063.44,"d":"34,063.44"}},{"$f":"'5. Bilan'!BC122","v":{"v":1010318.05,"d":"1,010,318.05"}},{"$f":"'5. Bilan'!BD122","v":{"v":57543.880000000005,"d":"57,543.88"}},{"$f":"'5. Bilan'!BE122","v":{"v":2286095.0300000003,"d":"2,286,095.03"}},{"$f":"'5. Bilan'!BF122","v":{"v":403308.85,"d":"403,308.85"}},{"$f":"SUM(C11:BC11)","v":{"v":42823231.32999998,"d":"42,823,231.33"}},{"v":17766315.849999998,"d":"17,766,315.85"},{"v":15644628.870000003,"d":"15,644,628.87"},{"v":9412286.61,"d":"9,412,286.61"}]
[]
[201,"Engagements financiers à court terme",{"$f":"'5. Bilan'!F132","v":{"v":3909040.7600000002,"d":"3,909,040.76"}},{"$f":"'5. Bilan'!G132","v":{"v":112700,"d":"112,700.00"}},{"$f":"'5. Bilan'!H132","v":{"v":180090.75,"d":"180,090.75"}},{"$f":"'5. Bilan'!I132","v":{"v":352998.32999999996,"d":"352,998.33"}},{"$f":"'5. Bilan'!J132","v":{"v":4511771.7,"d":"4,511,771.70"}},{"$f":"'5. Bilan'!K132","v":{"v":5916914,"d":"5,916,914.00"}},{"$f":"'5. Bilan'!L132","v":{"v":0,"d":"0.00"}},{"$f":"'5. Bilan'!M132","v":{"v":49004578.5,"d":"49,004,578.50"}},{"$f":"'5. Bilan'!N132","v":{"v":267000,"d":"267,000.00"}},{"$f":"'5. Bilan'!O132","v":{"v":0,"d":"0.00"}},{"$f":"'5. Bilan'!P132","v":{"v":12857311.639999999,"d":"12,857,311.64"}},{"$f":"'5. Bilan'!Q132","v":{"v":1264473.87,"d":"1,264,473.87"}},{"$f":"'5. Bilan'!R132","v":{"v":125256.5,"d":"125,256.50"}},{"$f":"'5. Bilan'!S132","v":{"v":0,"d":"0.00"}},{"$f":"'5. Bilan'!T132","v":{"v":2512156.62,"d":"2,512,156.62"}},{"$f":"'5. Bilan'!U132","v":{"v":0,"d":"0.00"}},{"$f":"'5. Bilan'!V132","v":{"v":160308.08000000002,"d":"160,308.08"}},{"$f":"'5. Bilan'!W132","v":{"v":1963055.37,"d":"1,963,055.37"}},{"$f":"'5. Bilan'!X132","v":{"v":-76048.84,"d":"-76,048.84 "}},{"$f":"'5. Bilan'!Y132","v":{"v":63507.4,"d":"63,507.40"}},{"$f":"'5. Bilan'!Z132","v":{"v":0,"d":"0.00"}},{"$f":"'5. Bilan'!AA132","v":{"v":0,"d":"0.00"}},{"$f":"'5. Bilan'!AB132","v":{"v":0,"d":"0.00"}},{"$f":"'5. Bilan'!AC132","v":{"v":0,"d":"0.00"}},{"$f":"'5. Bilan'!AD132","v":{"v":795091.5,"d":"795,091.50"}},{"$f":"'5. Bilan'!AE132","v":{"v":87760.01,"d":"87,760.01"}},{"$f":"'5. Bilan'!AF132","v":{"v":195428.94,"d":"195,428.94"}},{"$f":"'5. Bilan'!AG132","v":{"v":484090.64999999997,"d":"484,090.65"}},{"$f":"'5. Bilan'!AH132","v":{"v":1436720.75,"d":"1,436,720.75"}},{"$f":"'5. Bilan'!AI132","v":{"v":7465503.85,"d":"7,465,503.85"}},{"$f":"'5. Bilan'!AJ132","v":{"v":64804.64,"d":"64,804.64"}},{"$f":"'5. Bilan'!AK132","v":{"v":148300,"d":"148,300.00"}},{"$f":"'5. Bilan'!AL132","v":{"v":0,"d":"0.00"}},{"$f":"'5. Bilan'!AM132","v":{"v":1134925.8399999999,"d":"1,134,925.84"}},{"$f":"'5. Bilan'!AN132","v":{"v":438479.73,"d":"438,479.73"}},{"$f":"'5. Bilan'!AO132","v":{"v":0,"d":"0.00"}},{"$f":"'5. Bilan'!AP132","v":{"v":1000000,"d":"1,000,000.00"}},{"$f":"'5. Bilan'!AQ132","v":{"v":50050,"d":"50,050.00"}},{"$f":"'5. Bilan'!AR132","v":{"v":334240,"d":"334,240.00"}},{"$f":"'5. Bilan'!AS132","v":{"v":524000,"d":"524,000.00"}},{"$f":"'5. Bilan'!AT132","v":{"v":333359.06,"d":"333,359.06"}},{"$f":"'5. Bilan'!AU132","v":{"v":276059,"d":"276,059.00"}},{"$f":"'5. Bilan'!AV132","v":{"v":19300,"d":"19,300.00"}},{"$f":"'5. Bilan'!AW132","v":{"v":0,"d":"0.00"}},{"$f":"'5. Bilan'!AX132","v":{"v":1227600,"d":"1,227,600.00"}},{"$f":"'5. Bilan'!AY132","v":{"v":0,"d":"0.00"}},{"$f":"'5. Bilan'!AZ132","v":{"v":235243.64,"d":"235,243.64"}},{"$f":"'5. Bilan'!BA132","v":{"v":530829.83,"d":"530,829.83"}},{"$f":"'5. Bilan'!BB132","v":{"v":772673.41,"d":"772,673.41"}},{"$f":"'5. Bilan'!BC132","v":{"v":988442.09,"d":"988,442.09"}},{"$f":"'5. Bilan'!BD132","v":{"v":0,"d":"0.00"}},{"$f":"'5. Bilan'!BE132","v":{"v":10110840.08,"d":"10,110,840.08"}},{"$f":"'5. Bilan'!BF132","v":{"v":150426,"d":"150,426.00"}},{"$f":"SUM(C13:BC13)","v":{"v":111929283.70000002,"d":"111,929,283.70"}},{"v":83061607.28,"d":"83,061,607.28"},{"v":10741207.74,"d":"10,741,207.74"},{"v":18126468.68,"d":"18,126,468.68"}]
[]
[206,"Engagements financiers à long terme",{"$f":"'5. Bilan'!F164","v":{"v":4874949.96,"d":"4,874,949.96"}},{"$f":"'5. Bilan'!G164","v":{"v":2330502.85,"d":"2,330,502.85"}},{"$f":"'5. Bilan'!H164","v":{"v":5359040,"d":"5,359,040.00"}},{"$f":"'5. Bilan'!I164","v":{"v":3992448.21,"d":"3,992,448.21"}},{"$f":"'5. Bilan'!J164","v":{"v":20219956.25,"d":"20,219,956.25"}},{"$f":"'5. Bilan'!K164","v":{"v":16975600,"d":"16,975,600.00"}},{"$f":"'5. Bilan'!L164","v":{"v":10391906.69,"d":"10,391,906.69"}},{"$f":"'5. Bilan'!M164","v":{"v":74043576.55,"d":"74,043,576.55"}},{"$f":"'5. Bilan'!N164","v":{"v":6416829.75,"d":"6,416,829.75"}},{"$f":"'5. Bilan'!O164","v":{"v":825716.9,"d":"825,716.90"}},{"$f":"'5. Bilan'!P164","v":{"v":30426335.7,"d":"30,426,335.70"}},{"$f":"'5. Bilan'!Q164","v":{"v":1797463.35,"d":"1,797,463.35"}},{"$f":"'5. Bilan'!R164","v":{"v":385600,"d":"385,600.00"}},{"$f":"'5. Bilan'!S164","v":{"v":3046722.25,"d":"3,046,722.25"}},{"$f":"'5. Bilan'!T164","v":{"v":1129011,"d":"1,129,011.00"}},{"$f":"'5. Bilan'!U164","v":{"v":5103900,"d":"5,103,900.00"}},{"$f":"'5. Bilan'!V164","v":{"v":564750,"d":"564,750.00"}},{"$f":"'5. Bilan'!W164","v":{"v":1959468.1,"d":"1,959,468.10"}},{"$f":"'5. Bilan'!X164","v":{"v":13434310,"d":"13,434,310.00"}},{"$f":"'5. Bilan'!Y164","v":{"v":504064,"d":"504,064.00"}},{"$f":"'5. Bilan'!Z164","v":{"v":3210200,"d":"3,210,200.00"}},{"$f":"'5. Bilan'!AA164","v":{"v":4729200,"d":"4,729,200.00"}},{"$f":"'5. Bilan'!AB164","v":{"v":610190,"d":"610,190.00"}},{"$f":"'5. Bilan'!AC164","v":{"v":1200000,"d":"1,200,000.00"}},{"$f":"'5. Bilan'!AD164","v":{"v":2672245,"d":"2,672,245.00"}},{"$f":"'5. Bilan'!AE164","v":{"v":7824482.28,"d":"7,824,482.28"}},{"$f":"'5. Bilan'!AF164","v":{"v":3642000,"d":"3,642,000.00"}},{"$f":"'5. Bilan'!AG164","v":{"v":515000,"d":"515,000.00"}},{"$f":"'5. Bilan'!AH164","v":{"v":5331400,"d":"5,331,400.00"}},{"$f":"'5. Bilan'!AI164","v":{"v":11523397.299999999,"d":"11,523,397.30"}},{"$f":"'5. Bilan'!AJ164","v":{"v":912417.62,"d":"912,417.62"}},{"$f":"'5. Bilan'!AK164","v":{"v":971910,"d":"971,910.00"}},{"$f":"'5. Bilan'!AL164","v":{"v":17252944.62,"d":"17,252,944.62"}},{"$f":"'5. Bilan'!AM164","v":{"v":8541150,"d":"8,541,150.00"}},{"$f":"'5. Bilan'!AN164","v":{"v":10805793.38,"d":"10,805,793.38"}},{"$f":"'5. Bilan'!AO164","v":{"v":1600000,"d":"1,600,000.00"}},{"$f":"'5. Bilan'!AP164","v":{"v":8720525,"d":"8,720,525.00"}},{"$f":"'5. Bilan'!AQ164","v":{"v":4736229.05,"d":"4,736,229.05"}},{"$f":"'5. Bilan'!AR164","v":{"v":3968985,"d":"3,968,985.00"}},{"$f":"'5. Bilan'!AS164","v":{"v":9226404.73,"d":"9,226,404.73"}},{"$f":"'5. Bilan'!AT164","v":{"v":5073767.1,"d":"5,073,767.10"}},{"$f":"'5. Bilan'!AU164","v":{"v":7532739.12,"d":"7,532,739.12"}},{"$f":"'5. Bilan'!AV164","v":{"v":1825965,"d":"1,825,965.00"}},{"$f":"'5. Bilan'!AW164","v":{"v":13357775,"d":"13,357,775.00"}},{"$f":"'5. Bilan'!AX164","v":{"v":4368892,"d":"4,368,892.00"}},{"$f":"'5. Bilan'!AY164","v":{"v":676480,"d":"676,480.00"}},{"$f":"'5. Bilan'!AZ164","v":{"v":1825900,"d":"1,825,900.00"}},{"$f":"'5. Bilan'!BA164","v":{"v":18661404.4,"d":"18,661,404.40"}},{"$f":"'5. Bilan'!BB164","v":{"v":871280,"d":"871,280.00"}},{"$f":"'5. Bilan'!BC164","v":{"v":8226220,"d":"8,226,220.00"}},{"$f":"'5. Bilan'!BD164","v":{"v":148745.7,"d":"148,745.70"}},{"$f":"'5. Bilan'!BE164","v":{"v":54697562,"d":"54,697,562.00"}},{"$f":"'5. Bilan'!BF164","v":{"v":3874321.95,"d":"3,874,321.95"}},{"$f":"SUM(C15:BC15)","v":{"v":432917677.81,"d":"432,917,677.81"}},{"v":203278087.55999997,"d":"203,278,087.56"},{"v":43646506.199999996,"d":"43,646,506.20"},{"v":185993084.05,"d":"185,993,084.05"}]
[]
[2016,"Instruments financiers dérivés",{"$f":"'5. Bilan'!F139","v":{"v":0,"d":"0.00"}},{"$f":"'5. Bilan'!G139","v":{"v":0,"d":"0.00"}},{"$f":"'5. Bilan'!H139","v":{"v":0,"d":"0.00"}},{"$f":"'5. Bilan'!I139","v":{"v":0,"d":"0.00"}},{"$f":"'5. Bilan'!J139","v":{"v":0,"d":"0.00"}},{"$f":"'5. Bilan'!K139","v":{"v":0,"d":"0.00"}},{"$f":"'5. Bilan'!L139","v":{"v":0,"d":"0.00"}},{"$f":"'5. Bilan'!M139","v":{"v":0,"d":"0.00"}},{"$f":"'5. Bilan'!N139","v":{"v":0,"d":"0.00"}},{"$f":"'5. Bilan'!O139","v":{"v":0,"d":"0.00"}},{"$f":"'5. Bilan'!P139","v":{"v":0,"d":"0.00"}},{"$f":"'5. Bilan'!Q139","v":{"v":0,"d":"0.00"}},{"$f":"'5. Bilan'!R139","v":{"v":0,"d":"0.00"}},{"$f":"'5. Bilan'!S139","v":{"v":0,"d":"0.00"}},{"$f":"'5. Bilan'!T139","v":{"v":0,"d":"0.00"}},{"$f":"'5. Bilan'!U139","v":{"v":0,"d":"0.00"}},{"$f":"'5. Bilan'!V139","v":{"v":0,"d":"0.00"}},{"$f":"'5. Bilan'!W139","v":{"v":0,"d":"0.00"}},{"$f":"'5. Bilan'!X139","v":{"v":0,"d":"0.00"}},{"$f":"'5. Bilan'!Y139","v":{"v":0,"d":"0.00"}},{"$f":"'5. Bilan'!Z139","v":{"v":0,"d":"0.00"}},{"$f":"'5. Bilan'!AA139","v":{"v":0,"d":"0.00"}},{"$f":"'5. Bilan'!AB139","v":{"v":0,"d":"0.00"}},{"$f":"'5. Bilan'!AC139","v":{"v":0,"d":"0.00"}},{"$f":"'5. Bilan'!AD139","v":{"v":0,"d":"0.00"}},{"$f":"'5. Bilan'!AE139","v":{"v":0,"d":"0.00"}},{"$f":"'5. Bilan'!AF139","v":{"v":0,"d":"0.00"}},{"$f":"'5. Bilan'!AG139","v":{"v":0,"d":"0.00"}},{"$f":"'5. Bilan'!AH139","v":{"v":0,"d":"0.00"}},{"$f":"'5. Bilan'!AI139","v":{"v":0,"d":"0.00"}},{"$f":"'5. Bilan'!AJ139","v":{"v":0,"d":"0.00"}},{"$f":"'5. Bilan'!AK139","v":{"v":0,"d":"0.00"}},{"$f":"'5. Bilan'!AL139","v":{"v":0,"d":"0.00"}},{"$f":"'5. Bilan'!AM139","v":{"v":0,"d":"0.00"}},{"$f":"'5. Bilan'!AN139","v":{"v":0,"d":"0.00"}},{"$f":"'5. Bilan'!AO139","v":{"v":0,"d":"0.00"}},{"$f":"'5. Bilan'!AP139","v":{"v":0,"d":"0.00"}},{"$f":"'5. Bilan'!AQ139","v":{"v":0,"d":"0.00"}},{"$f":"'5. Bilan'!AR139","v":{"v":0,"d":"0.00"}},{"$f":"'5. Bilan'!AS139","v":{"v":0,"d":"0.00"}},{"$f":"'5. Bilan'!AT139","v":{"v":0,"d":"0.00"}},{"$f":"'5. Bilan'!AU139","v":{"v":0,"d":"0.00"}},{"$f":"'5. Bilan'!AV139","v":{"v":0,"d":"0.00"}},{"$f":"'5. Bilan'!AW139","v":{"v":0,"d":"0.00"}},{"$f":"'5. Bilan'!AX139","v":{"v":0,"d":"0.00"}},{"$f":"'5. Bilan'!AY139","v":{"v":0,"d":"0.00"}},{"$f":"'5. Bilan'!AZ139","v":{"v":0,"d":"0.00"}},{"$f":"'5. Bilan'!BA139","v":{"v":0,"d":"0.00"}},{"$f":"'5. Bilan'!BB139","v":{"v":0,"d":"0.00"}},{"$f":"'5. Bilan'!BC139","v":{"v":0,"d":"0.00"}},{"$f":"'5. Bilan'!BD139","v":{"v":0,"d":"0.00"}},{"$f":"'5. Bilan'!BE139","v":{"v":0,"d":"0.00"}},{"$f":"'5. Bilan'!BF139","v":{"v":0,"d":"0.00"}},{"$f":"SUM(C17:BC17)","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[]
[null,"Endettement brut y compris les financements spéciaux",{"$f":"C11+C13+C15-C17","v":{"v":8787762.370000001,"d":"8,787,762.37"}},{"$f":"D11+D13+D15-D17","v":{"v":2487801.85,"d":"2,487,801.85"}},{"v":5651890.3,"d":"5,651,890.30"},{"v":4580673.89,"d":"4,580,673.89"},{"v":25331929.02,"d":"25,331,929.02"},{"v":24139585.52,"d":"24,139,585.52"},{"v":10593458.889999999,"d":"10,593,458.89"},{"v":132652769.71,"d":"132,652,769.71"},{"v":7093445.68,"d":"7,093,445.68"},{"v":825716.9,"d":"825,716.90"},{"v":44736924.56,"d":"44,736,924.56"},{"v":3159127.29,"d":"3,159,127.29"},{"v":536394.25,"d":"536,394.25"},{"v":3313530.66,"d":"3,313,530.66"},{"v":4204776.53,"d":"4,204,776.53"},{"v":5498176.37,"d":"5,498,176.37"},{"v":938248.7,"d":"938,248.70"},{"v":4144239.9200000004,"d":"4,144,239.92"},{"v":15429558.28,"d":"15,429,558.28"},{"v":567571.4,"d":"567,571.40"},{"v":12076989.98,"d":"12,076,989.98"},{"v":8118224.96,"d":"8,118,224.96"},{"v":644147.25,"d":"644,147.25"},{"v":1231444.13,"d":"1,231,444.13"},{"v":3754493.61,"d":"3,754,493.61"},{"v":8579909.44,"d":"8,579,909.44"},{"v":3837428.94,"d":"3,837,428.94"},{"v":1162741.5,"d":"1,162,741.50"},{"v":8032615.390000001,"d":"8,032,615.39"},{"v":19272498.099999998,"d":"19,272,498.10"},{"v":1590822.06,"d":"1,590,822.06"},{"v":1163456.05,"d":"1,163,456.05"},{"v":17594904.52,"d":"17,594,904.52"},{"v":9692490.629999999,"d":"9,692,490.63"},{"v":11472400.510000002,"d":"11,472,400.51"},{"v":1630726.94,"d":"1,630,726.94"},{"v":10895889.1,"d":"10,895,889.10"},{"v":5208593.24,"d":"5,208,593.24"},{"v":4438992.88,"d":"4,438,992.88"},{"v":10073359.530000001,"d":"10,073,359.53"},{"v":5769529.85,"d":"5,769,529.85"},{"v":8124689.78,"d":"8,124,689.78"},{"v":1892447.1,"d":"1,892,447.10"},{"v":13884615.46,"d":"13,884,615.46"},{"v":5721798.3,"d":"5,721,798.30"},{"v":695239.35,"d":"695,239.35"},{"v":2219789.69,"d":"2,219,789.69"},{"v":20584531.979999997,"d":"20,584,531.98"},{"v":1678016.85,"d":"1,678,016.85"},{"v":10224980.14,"d":"10,224,980.14"},{"v":206289.58000000002,"d":"206,289.58"},{"v":67094497.11,"d":"67,094,497.11"},{"v":4428056.8,"d":"4,428,056.80"},{"$f":"SUM(C20:BC20)","v":{"v":587670192.84,"d":"587,670,192.84"}},{"v":304106010.69,"d":"304,106,010.69"},{"v":70032342.80999999,"d":"70,032,342.81"},{"v":213531839.33999997,"d":"213,531,839.34"}]
[null,"Par habitant",{"$f":"C20/C5","v":{"v":9520.869306608885,"d":"9,520.87"}},{"$f":"D20/D5","v":{"v":9214.080925925926,"d":"9,214.08"}},{"v":11653.38206185567,"d":"11,653.38"},{"v":10270.569260089685,"d":"10,270.57"},{"v":6976.570922610851,"d":"6,976.57"},{"v":7286.322221551463,"d":"7,286.32"},{"v":4006.6032110438723,"d":"4,006.60"},{"v":10512.97905452528,"d":"10,512.98"},{"v":5173.920991976659,"d":"5,173.92"},{"v":6997.600847457627,"d":"6,997.60"},{"v":6242.071237616856,"d":"6,242.07"},{"v":5983.195625,"d":"5,983.20"},{"v":4966.613425925926,"d":"4,966.61"},{"v":7984.411228915663,"d":"7,984.41"},{"v":12048.070286532951,"d":"12,048.07"},{"v":8003.167933042213,"d":"8,003.17"},{"v":3679.4066666666663,"d":"3,679.41"},{"v":9505.137431192661,"d":"9,505.14"},{"v":4836.85212539185,"d":"4,836.85"},{"v":1751.7635802469138,"d":"1,751.76"},{"v":9692.608330658106,"d":"9,692.61"},{"v":5312.9744502617805,"d":"5,312.97"},{"v":6709.8671875,"d":"6,709.87"},{"v":8264.725704697987,"d":"8,264.73"},{"v":7276.150406976744,"d":"7,276.15"},{"v":12786.750283159463,"d":"12,786.75"},{"v":6708.791853146853,"d":"6,708.79"},{"v":2372.941836734694,"d":"2,372.94"},{"v":4196.7687513061655,"d":"4,196.77"},{"v":7369.980152963671,"d":"7,369.98"},{"v":7008.026696035243,"d":"7,008.03"},{"v":8881.343893129771,"d":"8,881.34"},{"v":9284.910036939315,"d":"9,284.91"},{"v":8539.639321585903,"d":"8,539.64"},{"v":9244.480668815473,"d":"9,244.48"},{"v":13703.587731092437,"d":"13,703.59"},{"v":9117.898828451882,"d":"9,117.90"},{"v":7856.0984012066365,"d":"7,856.10"},{"v":6882.159503875969,"d":"6,882.16"},{"v":7975.7399287410935,"d":"7,975.74"},{"v":7796.661959459459,"d":"7,796.66"},{"v":7903.39472762646,"d":"7,903.39"},{"v":6026.9015923566885,"d":"6,026.90"},{"v":5785.256441666667,"d":"5,785.26"},{"v":7578.540794701987,"d":"7,578.54"},{"v":3841.1013812154697,"d":"3,841.10"},{"v":6397.088443804035,"d":"6,397.09"},{"v":12180.196437869821,"d":"12,180.20"},{"v":4335.960852713179,"d":"4,335.96"},{"v":9329.36144160584,"d":"9,329.36"},{"v":1097.285,"d":"1,097.29"},{"v":10428.115808206403,"d":"10,428.12"},{"v":7907.244285714285,"d":"7,907.24"},{"$f":"BD20/BD5","v":{"v":7972.841753924216,"d":"7,972.84"}},{"$f":"BE20/BE5","v":{"v":7806.798035888483,"d":"7,806.80"}},{"v":6683.113160606927,"d":"6,683.11"},{"v":8796.005904597132,"d":"8,796.01"}]
[]
[null,"Endettement net y compris les financements spéciaux",{"$f":"C9-C7","v":{"v":3110759.83,"d":"3,110,759.83"}},{"$f":"D9-D7","v":{"v":1153471.11,"d":"1,153,471.11"}},{"v":2152345.7399999993,"d":"2,152,345.74"},{"v":279098.5599999996,"d":"279,098.56"},{"v":11170166.72,"d":"11,170,166.72"},{"v":16907788.28,"d":"16,907,788.28"},{"v":1024849.9700000007,"d":"1,024,849.97"},{"v":90861759.80999997,"d":"90,861,759.81"},{"v":3075283.87,"d":"3,075,283.87"},{"v":460672.4000000001,"d":"460,672.40"},{"v":26943371.269999996,"d":"26,943,371.27"},{"v":1367293.8900000001,"d":"1,367,293.89"},{"v":245034.49999999994,"d":"245,034.50"},{"v":1875698.62,"d":"1,875,698.62"},{"v":2088445.9300000002,"d":"2,088,445.93"},{"v":205440.330000001,"d":"205,440.33"},{"v":266671.2100000001,"d":"266,671.21"},{"v":1745113.8100000005,"d":"1,745,113.81"},{"v":10830665.34,"d":"10,830,665.34"},{"v":-1080510.5,"d":"-1,080,510.50 "},{"v":7786577.920000001,"d":"7,786,577.92"},{"v":-9330221.809999999,"d":"-9,330,221.81 "},{"v":135991.01,"d":"135,991.01"},{"v":-394266.68000000017,"d":"-394,266.68 "},{"v":795544.3799999994,"d":"795,544.38"},{"v":5398506.410000001,"d":"5,398,506.41"},{"v":1285721.0300000003,"d":"1,285,721.03"},{"v":-3100962.9499999997,"d":"-3,100,962.95 "},{"v":-641556.4399999995,"d":"-641,556.44 "},{"v":10187147.34,"d":"10,187,147.34"},{"v":-118781.69999999995,"d":"-118,781.70 "},{"v":-1114795.5899999999,"d":"-1,114,795.59 "},{"v":12234275.83,"d":"12,234,275.83"},{"v":5016254.210000001,"d":"5,016,254.21"},{"v":6531766.300000003,"d":"6,531,766.30"},{"v":1172309.7600000002,"d":"1,172,309.76"},{"v":-3843093.26,"d":"-3,843,093.26 "},{"v":1218796.6800000006,"d":"1,218,796.68"},{"v":928101.9300000002,"d":"928,101.93"},{"v":-1573158.0699999984,"d":"-1,573,158.07 "},{"v":3349607.29,"d":"3,349,607.29"},{"v":4273584.87,"d":"4,273,584.87"},{"v":-1809164.0300000005,"d":"-1,809,164.03 "},{"v":8092477.26,"d":"8,092,477.26"},{"v":2942305.2700000005,"d":"2,942,305.27"},{"v":303302.4,"d":"303,302.40"},{"v":-28814.959999999963,"d":"-28,814.96 "},{"v":16166827.07,"d":"16,166,827.07"},{"v":-1285711.78,"d":"-1,285,711.78 "},{"v":5956684.420000001,"d":"5,956,684.42"},{"v":-570550.01,"d":"-570,550.01 "},{"v":38530094.52000001,"d":"38,530,094.52"},{"v":2154728.8999999994,"d":"2,154,728.90"},{"$f":"SUM(C23:BC23)","v":{"v":285332948.21000004,"d":"285,332,948.21"}},{"v":175763931.19000003,"d":"175,763,931.19"},{"v":9808392.420000004,"d":"9,808,392.42"},{"v":99760624.60000002,"d":"99,760,624.60"}]
[null,"Par habitant",{"$f":"C23/C5","v":{"v":3370.270671722644,"d":"3,370.27"}},{"$f":"D23/D5","v":{"v":4272.115222222223,"d":"4,272.12"}},{"v":4437.826268041235,"d":"4,437.83"},{"v":625.7815246636762,"d":"625.78"},{"v":3076.3334398237403,"d":"3,076.33"},{"v":5103.467636583157,"d":"5,103.47"},{"v":387.6134531013618,"d":"387.61"},{"v":7200.9636875891565,"d":"7,200.96"},{"v":2243.0954558716267,"d":"2,243.10"},{"v":3904.003389830509,"d":"3,904.00"},{"v":3759.3653230082314,"d":"3,759.37"},{"v":2589.5717613636366,"d":"2,589.57"},{"v":2268.8379629629626,"d":"2,268.84"},{"v":4519.755710843374,"d":"4,519.76"},{"v":5984.085759312321,"d":"5,984.09"},{"v":299.0397816593901,"d":"299.04"},{"v":1045.7694509803925,"d":"1,045.77"},{"v":4002.5546100917445,"d":"4,002.55"},{"v":3395.192896551724,"d":"3,395.19"},{"v":-3334.908950617284,"d":"-3,334.91 "},{"v":6249.259967897272,"d":"6,249.26"},{"v":-6106.166106020942,"d":"-6,106.17 "},{"v":1416.5730208333334,"d":"1,416.57"},{"v":-2646.085100671142,"d":"-2,646.09 "},{"v":1541.7526744186034,"d":"1,541.75"},{"v":8045.464098360658,"d":"8,045.46"},{"v":2247.764038461539,"d":"2,247.76"},{"v":-6328.49581632653,"d":"-6,328.50 "},{"v":-335.19145245559014,"d":"-335.19 "},{"v":3895.658638623327,"d":"3,895.66"},{"v":-523.267400881057,"d":"-523.27 "},{"v":-8509.89,"d":"-8,509.89 "},{"v":6456.082232189974,"d":"6,456.08"},{"v":4419.607233480177,"d":"4,419.61"},{"v":5263.308863819502,"d":"5,263.31"},{"v":9851.342521008406,"d":"9,851.34"},{"v":-3215.977623430962,"d":"-3,215.98 "},{"v":1838.3057013574671,"d":"1,838.31"},{"v":1438.917720930233,"d":"1,438.92"},{"v":-1245.572501979413,"d":"-1,245.57 "},{"v":4526.496337837838,"d":"4,526.50"},{"v":4157.183725680934,"d":"4,157.18"},{"v":-5761.66888535032,"d":"-5,761.67 "},{"v":3371.8655249999997,"d":"3,371.87"},{"v":3897.093072847683,"d":"3,897.09"},{"v":1675.7038674033151,"d":"1,675.70"},{"v":-83.04023054755032,"d":"-83.04 "},{"v":9566.169863905325,"d":"9,566.17"},{"v":-3322.252661498708,"d":"-3,322.25 "},{"v":5434.931040145986,"d":"5,434.93"},{"v":-3034.8404787234044,"d":"-3,034.84 "},{"v":5988.513291886853,"d":"5,988.51"},{"v":3847.7301785714276,"d":"3,847.73"},{"v":3871.0733860179903,"d":"3,871.07"},{"v":4512.089418031525,"d":"4,512.09"},{"v":936.0046206699116,"d":"936.00"},{"v":4109.434198385237,"d":"4,109.43"}]
[]
[]
["Endettement sans les financements spéciaux"]
[]
[10,"Patrimoine financier",{"$f":"'Base de données indicateurs1'!E5","v":{"v":5729343.4,"d":"5,729,343.40"}},{"$f":"'Base de données indicateurs1'!F5","v":{"v":1313751.4,"d":"1,313,751.40"}},{"$f":"'Base de données indicateurs1'!G5","v":{"v":4291473.13,"d":"4,291,473.13"}},{"$f":"'Base de données indicateurs1'!H5","v":{"v":4279580.06,"d":"4,279,580.06"}},{"$f":"'Base de données indicateurs1'!I5","v":{"v":15173301,"d":"15,173,301.00"}},{"$f":"'Base de données indicateurs1'!J5","v":{"v":8024691.85,"d":"8,024,691.85"}},{"$f":"'Base de données indicateurs1'!K5","v":{"v":10459838.14,"d":"10,459,838.14"}},{"$f":"'Base de données indicateurs1'!L5","v":{"v":55034877.58,"d":"55,034,877.58"}},{"$f":"'Base de données indicateurs1'!M5","v":{"v":3743166.68,"d":"3,743,166.68"}},{"$f":"'Base de données indicateurs1'!N5","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!O5","v":{"v":17870825.22,"d":"17,870,825.22"}},{"$f":"'Base de données indicateurs1'!P5","v":{"v":2306934.99,"d":"2,306,934.99"}},{"$f":"'Base de données indicateurs1'!Q5","v":{"v":340332.25,"d":"340,332.25"}},{"$f":"'Base de données indicateurs1'!R5","v":{"v":1454384.04,"d":"1,454,384.04"}},{"$f":"'Base de données indicateurs1'!S5","v":{"v":2174540.65,"d":"2,174,540.65"}},{"$f":"'Base de données indicateurs1'!T5","v":{"v":5578034.36,"d":"5,578,034.36"}},{"$f":"'Base de données indicateurs1'!U5","v":{"v":771790.42,"d":"771,790.42"}},{"$f":"'Base de données indicateurs1'!V5","v":{"v":2513060.25,"d":"2,513,060.25"}},{"$f":"'Base de données indicateurs1'!W5","v":{"v":5690503.74,"d":"5,690,503.74"}},{"$f":"'Base de données indicateurs1'!X5","v":{"v":1782334,"d":"1,782,334.00"}},{"$f":"'Base de données indicateurs1'!Y5","v":{"v":4607305.31,"d":"4,607,305.31"}},{"$f":"'Base de données indicateurs1'!Z5","v":{"v":22337836.73,"d":"22,337,836.73"}},{"$f":"'Base de données indicateurs1'!AA5","v":{"v":514539,"d":"514,539.00"}},{"$f":"'Base de données indicateurs1'!AB5","v":{"v":1164911.31,"d":"1,164,911.31"}},{"$f":"'Base de données indicateurs1'!AC5","v":{"v":3000469.46,"d":"3,000,469.46"}},{"$f":"'Base de données indicateurs1'!AD5","v":{"v":1298160.9,"d":"1,298,160.90"}},{"$f":"'Base de données indicateurs1'!AE5","v":{"v":2898436.1,"d":"2,898,436.10"}},{"$f":"'Base de données indicateurs1'!AF5","v":{"v":4936104.35,"d":"4,936,104.35"}},{"$f":"'Base de données indicateurs1'!AG5","v":{"v":8990815.18,"d":"8,990,815.18"}},{"$f":"'Base de données indicateurs1'!AH5","v":{"v":10854437,"d":"10,854,437.00"}},{"$f":"'Base de données indicateurs1'!AI5","v":{"v":907440,"d":"907,440.00"}},{"$f":"'Base de données indicateurs1'!AJ5","v":{"v":1868313.05,"d":"1,868,313.05"}},{"$f":"'Base de données indicateurs1'!AK5","v":{"v":5849957.46,"d":"5,849,957.46"}},{"$f":"'Base de données indicateurs1'!AL5","v":{"v":3398783,"d":"3,398,783.00"}},{"$f":"'Base de données indicateurs1'!AM5","v":{"v":4876876.11,"d":"4,876,876.11"}},{"$f":"'Base de données indicateurs1'!AN5","v":{"v":529407.82,"d":"529,407.82"}},{"$f":"'Base de données indicateurs1'!AO5","v":{"v":14951876,"d":"14,951,876.00"}},{"$f":"'Base de données indicateurs1'!AP5","v":{"v":3720554.4,"d":"3,720,554.40"}},{"$f":"'Base de données indicateurs1'!AQ5","v":{"v":3653484,"d":"3,653,484.00"}},{"$f":"'Base de données indicateurs1'!AR5","v":{"v":11819557.02,"d":"11,819,557.02"}},{"$f":"'Base de données indicateurs1'!AS5","v":{"v":2533324.3,"d":"2,533,324.30"}},{"$f":"'Base de données indicateurs1'!AT5","v":{"v":3348405.97,"d":"3,348,405.97"}},{"$f":"'Base de données indicateurs1'!AU5","v":{"v":3818782.68,"d":"3,818,782.68"}},{"$f":"'Base de données indicateurs1'!AV5","v":{"v":4797496.66,"d":"4,797,496.66"}},{"$f":"'Base de données indicateurs1'!AW5","v":{"v":3077294.98,"d":"3,077,294.98"}},{"$f":"'Base de données indicateurs1'!AX5","v":{"v":678851.45,"d":"678,851.45"}},{"$f":"'Base de données indicateurs1'!AY5","v":{"v":2029594.24,"d":"2,029,594.24"}},{"$f":"'Base de données indicateurs1'!AZ5","v":{"v":4272308.31,"d":"4,272,308.31"}},{"$f":"'Base de données indicateurs1'!BA5","v":{"v":1690939.23,"d":"1,690,939.23"}},{"$f":"'Base de données indicateurs1'!BB5","v":{"v":4279723.32,"d":"4,279,723.32"}},{"$f":"'Base de données indicateurs1'!BC5","v":{"v":866229.02,"d":"866,229.02"}},{"$f":"'Base de données indicateurs1'!BD5","v":{"v":28478770,"d":"28,478,770.00"}},{"$f":"'Base de données indicateurs1'!BE5","v":{"v":2581993.19,"d":"2,581,993.19"}},{"$f":"SUM(C29:BC29)","v":{"v":323165740.7100001,"d":"323,165,740.71"}},{"$f":"SUM(C29:U29)","v":{"v":146750429.16000003,"d":"146,750,429.16"}},{"$f":"SUM(V29:AH29)","v":{"v":65161102.39,"d":"65,161,102.39"}},{"$f":"SUM(AI29:BC29)","v":{"v":111254209.16000001,"d":"111,254,209.16"}}]
[]
[20,"Capitaux de tiers",{"$f":"'Base de données indicateurs1'!E8","v":{"v":7710885.7,"d":"7,710,885.70"}},{"$f":"'Base de données indicateurs1'!F8","v":{"v":1661251.45,"d":"1,661,251.45"}},{"$f":"'Base de données indicateurs1'!G8","v":{"v":6404558.52,"d":"6,404,558.52"}},{"$f":"'Base de données indicateurs1'!H8","v":{"v":4613400.94,"d":"4,613,400.94"}},{"$f":"'Base de données indicateurs1'!I8","v":{"v":26343468,"d":"26,343,468.00"}},{"$f":"'Base de données indicateurs1'!J8","v":{"v":21137174.78,"d":"21,137,174.78"}},{"$f":"'Base de données indicateurs1'!K8","v":{"v":11484688.11,"d":"11,484,688.11"}},{"$f":"'Base de données indicateurs1'!L8","v":{"v":125557688.95,"d":"125,557,688.95"}},{"$f":"'Base de données indicateurs1'!M8","v":{"v":5868070.63,"d":"5,868,070.63"}},{"$f":"'Base de données indicateurs1'!N8","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!O8","v":{"v":39464606.92,"d":"39,464,606.92"}},{"$f":"'Base de données indicateurs1'!P8","v":{"v":3674228.88,"d":"3,674,228.88"}},{"$f":"'Base de données indicateurs1'!Q8","v":{"v":585366.75,"d":"585,366.75"}},{"$f":"'Base de données indicateurs1'!R8","v":{"v":3329882.66,"d":"3,329,882.66"}},{"$f":"'Base de données indicateurs1'!S8","v":{"v":4328768.28,"d":"4,328,768.28"}},{"$f":"'Base de données indicateurs1'!T8","v":{"v":5790676.89,"d":"5,790,676.89"}},{"$f":"'Base de données indicateurs1'!U8","v":{"v":1064577.63,"d":"1,064,577.63"}},{"$f":"'Base de données indicateurs1'!V8","v":{"v":2952271.95,"d":"2,952,271.95"}},{"$f":"'Base de données indicateurs1'!W8","v":{"v":16108731.58,"d":"16,108,731.58"}},{"$f":"'Base de données indicateurs1'!X8","v":{"v":701824,"d":"701,824.00"}},{"$f":"'Base de données indicateurs1'!Y8","v":{"v":12393883.23,"d":"12,393,883.23"}},{"$f":"'Base de données indicateurs1'!Z8","v":{"v":13352559.84,"d":"13,352,559.84"}},{"$f":"'Base de données indicateurs1'!AA8","v":{"v":650530,"d":"650,530.00"}},{"$f":"'Base de données indicateurs1'!AB8","v":{"v":1324155.57,"d":"1,324,155.57"}},{"$f":"'Base de données indicateurs1'!AC8","v":{"v":3262180.61,"d":"3,262,180.61"}},{"$f":"'Base de données indicateurs1'!AD8","v":{"v":7901506.13,"d":"7,901,506.13"}},{"$f":"'Base de données indicateurs1'!AE8","v":{"v":4184157.13,"d":"4,184,157.13"}},{"$f":"'Base de données indicateurs1'!AF8","v":{"v":1835141.4,"d":"1,835,141.40"}},{"$f":"'Base de données indicateurs1'!AG8","v":{"v":7913147.39,"d":"7,913,147.39"}},{"$f":"'Base de données indicateurs1'!AH8","v":{"v":21041584,"d":"21,041,584.00"}},{"$f":"'Base de données indicateurs1'!AI8","v":{"v":1029453,"d":"1,029,453.00"}},{"$f":"'Base de données indicateurs1'!AJ8","v":{"v":737274,"d":"737,274.00"}},{"$f":"'Base de données indicateurs1'!AK8","v":{"v":17215810.02,"d":"17,215,810.02"}},{"$f":"'Base de données indicateurs1'!AL8","v":{"v":16414,"d":"16,414.00"}},{"$f":"'Base de données indicateurs1'!AM8","v":{"v":11723916.06,"d":"11,723,916.06"}},{"$f":"'Base de données indicateurs1'!AN8","v":{"v":11500,"d":"11,500.00"}},{"$f":"'Base de données indicateurs1'!AO8","v":{"v":11108782.97,"d":"11,108,782.97"}},{"$f":"'Base de données indicateurs1'!AP8","v":{"v":5180403.14,"d":"5,180,403.14"}},{"$f":"'Base de données indicateurs1'!AQ8","v":{"v":4581586,"d":"4,581,586.00"}},{"$f":"'Base de données indicateurs1'!AR8","v":{"v":9798705.83,"d":"9,798,705.83"}},{"$f":"'Base de données indicateurs1'!AS8","v":{"v":5672676.19,"d":"5,672,676.19"}},{"$f":"'Base de données indicateurs1'!AT8","v":{"v":8438512.14,"d":"8,438,512.14"}},{"$f":"'Base de données indicateurs1'!AU8","v":{"v":2009618.65,"d":"2,009,618.65"}},{"$f":"'Base de données indicateurs1'!AV8","v":{"v":14597972.57,"d":"14,597,972.57"}},{"$f":"'Base de données indicateurs1'!AW8","v":{"v":6019600.25,"d":"6,019,600.25"}},{"$f":"'Base de données indicateurs1'!AX8","v":{"v":982153.85,"d":"982,153.85"}},{"$f":"'Base de données indicateurs1'!AY8","v":{"v":2091959,"d":"2,091,959.00"}},{"$f":"'Base de données indicateurs1'!AZ8","v":{"v":21006891.08,"d":"21,006,891.08"}},{"$f":"'Base de données indicateurs1'!BA8","v":{"v":1270560.39,"d":"1,270,560.39"}},{"$f":"'Base de données indicateurs1'!BB8","v":{"v":10609246.14,"d":"10,609,246.14"}},{"$f":"'Base de données indicateurs1'!BC8","v":{"v":295678.96,"d":"295,678.96"}},{"$f":"'Base de données indicateurs1'!BD8","v":{"v":69341997.88,"d":"69,341,997.88"}},{"$f":"'Base de données indicateurs1'!BE8","v":{"v":4724519.8,"d":"4,724,519.80"}},{"$f":"SUM(C31:BC31)","v":{"v":571106199.8399997,"d":"571,106,199.84"}},{"$f":"SUM(C31:U31)","v":{"v":288080298.61999995,"d":"288,080,298.62"}},{"$f":"SUM(V31:AH31)","v":{"v":76327396.30000001,"d":"76,327,396.30"}},{"$f":"SUM(AI31:BC31)","v":{"v":206698504.92,"d":"206,698,504.92"}}]
[]
[200,"Engagements courant",{"$f":"'Base de données indicateurs1'!E9","v":{"v":3771.65,"d":"3,771.65"}},{"$f":"'Base de données indicateurs1'!F9","v":{"v":44599,"d":"44,599.00"}},{"$f":"'Base de données indicateurs1'!G9","v":{"v":112759.55,"d":"112,759.55"}},{"$f":"'Base de données indicateurs1'!H9","v":{"v":233640.35,"d":"233,640.35"}},{"$f":"'Base de données indicateurs1'!I9","v":{"v":600201,"d":"600,201.00"}},{"$f":"'Base de données indicateurs1'!J9","v":{"v":950985.5,"d":"950,985.50"}},{"$f":"'Base de données indicateurs1'!K9","v":{"v":201552.2,"d":"201,552.20"}},{"$f":"'Base de données indicateurs1'!L9","v":{"v":3705859.12,"d":"3,705,859.12"}},{"$f":"'Base de données indicateurs1'!M9","v":{"v":242544.73,"d":"242,544.73"}},{"$f":"'Base de données indicateurs1'!N9","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!O9","v":{"v":1453277.22,"d":"1,453,277.22"}},{"$f":"'Base de données indicateurs1'!P9","v":{"v":91190.97,"d":"91,190.97"}},{"$f":"'Base de données indicateurs1'!Q9","v":{"v":25537.75,"d":"25,537.75"}},{"$f":"'Base de données indicateurs1'!R9","v":{"v":266808.41,"d":"266,808.41"}},{"$f":"'Base de données indicateurs1'!S9","v":{"v":563608.91,"d":"563,608.91"}},{"$f":"'Base de données indicateurs1'!T9","v":{"v":401478.57,"d":"401,478.57"}},{"$f":"'Base de données indicateurs1'!U9","v":{"v":213190.62,"d":"213,190.62"}},{"$f":"'Base de données indicateurs1'!V9","v":{"v":221716.45,"d":"221,716.45"}},{"$f":"'Base de données indicateurs1'!W9","v":{"v":2071297.12,"d":"2,071,297.12"}},{"$f":"'Base de données indicateurs1'!X9","v":{"v":135,"d":"135.00"}},{"$f":"'Base de données indicateurs1'!Y9","v":{"v":8866789.98,"d":"8,866,789.98"}},{"$f":"'Base de données indicateurs1'!Z9","v":{"v":3389024.96,"d":"3,389,024.96"}},{"$f":"'Base de données indicateurs1'!AA9","v":{"v":33957,"d":"33,957.00"}},{"$f":"'Base de données indicateurs1'!AB9","v":{"v":31444.13,"d":"31,444.13"}},{"$f":"'Base de données indicateurs1'!AC9","v":{"v":287157.11,"d":"287,157.11"}},{"$f":"'Base de données indicateurs1'!AD9","v":{"v":640852.55,"d":"640,852.55"}},{"$f":"'Base de données indicateurs1'!AE9","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!AF9","v":{"v":163650.85,"d":"163,650.85"}},{"$f":"'Base de données indicateurs1'!AG9","v":{"v":1264494.64,"d":"1,264,494.64"}},{"$f":"'Base de données indicateurs1'!AH9","v":{"v":283597,"d":"283,597.00"}},{"$f":"'Base de données indicateurs1'!AI9","v":{"v":74.5,"d":"74.50"}},{"$f":"'Base de données indicateurs1'!AJ9","v":{"v":43246.05,"d":"43,246.05"}},{"$f":"'Base de données indicateurs1'!AK9","v":{"v":341865.4,"d":"341,865.40"}},{"$f":"'Base de données indicateurs1'!AL9","v":{"v":320246,"d":"320,246.00"}},{"$f":"'Base de données indicateurs1'!AM9","v":{"v":179595.55,"d":"179,595.55"}},{"$f":"'Base de données indicateurs1'!AN9","v":{"v":30726.94,"d":"30,726.94"}},{"$f":"'Base de données indicateurs1'!AO9","v":{"v":1175364.1,"d":"1,175,364.10"}},{"$f":"'Base de données indicateurs1'!AP9","v":{"v":352732.84,"d":"352,732.84"}},{"$f":"'Base de données indicateurs1'!AQ9","v":{"v":135768,"d":"135,768.00"}},{"$f":"'Base de données indicateurs1'!AR9","v":{"v":320325.25,"d":"320,325.25"}},{"$f":"'Base de données indicateurs1'!AS9","v":{"v":362403.69,"d":"362,403.69"}},{"$f":"'Base de données indicateurs1'!AT9","v":{"v":212758.25,"d":"212,758.25"}},{"$f":"'Base de données indicateurs1'!AU9","v":{"v":47182.1,"d":"47,182.10"}},{"$f":"'Base de données indicateurs1'!AV9","v":{"v":526840.46,"d":"526,840.46"}},{"$f":"'Base de données indicateurs1'!AW9","v":{"v":125306.3,"d":"125,306.30"}},{"$f":"'Base de données indicateurs1'!AX9","v":{"v":18759.35,"d":"18,759.35"}},{"$f":"'Base de données indicateurs1'!AY9","v":{"v":110841.3,"d":"110,841.30"}},{"$f":"'Base de données indicateurs1'!AZ9","v":{"v":1391754.4,"d":"1,391,754.40"}},{"$f":"'Base de données indicateurs1'!BA9","v":{"v":34063.44,"d":"34,063.44"}},{"$f":"'Base de données indicateurs1'!BB9","v":{"v":1010318.05,"d":"1,010,318.05"}},{"$f":"'Base de données indicateurs1'!BC9","v":{"v":57543.88,"d":"57,543.88"}},{"$f":"'Base de données indicateurs1'!BD9","v":{"v":2244759.54,"d":"2,244,759.54"}},{"$f":"'Base de données indicateurs1'!BE9","v":{"v":403308.85,"d":"403,308.85"}},{"v":35810906.58000001,"d":"35,810,906.58"},{"v":11404019.119999997,"d":"11,404,019.12"},{"v":15004423.770000003,"d":"15,004,423.77"},{"v":9402463.69,"d":"9,402,463.69"}]
[]
[201,"Engagements financiers à court terme",{"$f":"'Base de données indicateurs1'!E10","v":{"v":3909040.76,"d":"3,909,040.76"}},{"$f":"'Base de données indicateurs1'!F10","v":{"v":74260,"d":"74,260.00"}},{"$f":"'Base de données indicateurs1'!G10","v":{"v":180090.75,"d":"180,090.75"}},{"$f":"'Base de données indicateurs1'!H10","v":{"v":352998.33,"d":"352,998.33"}},{"$f":"'Base de données indicateurs1'!I10","v":{"v":4511771,"d":"4,511,771.00"}},{"$f":"'Base de données indicateurs1'!J10","v":{"v":5336550,"d":"5,336,550.00"}},{"$f":"'Base de données indicateurs1'!K10","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!L10","v":{"v":49004578.5,"d":"49,004,578.50"}},{"$f":"'Base de données indicateurs1'!M10","v":{"v":213200,"d":"213,200.00"}},{"$f":"'Base de données indicateurs1'!N10","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!O10","v":{"v":3586455.24,"d":"3,586,455.24"}},{"$f":"'Base de données indicateurs1'!P10","v":{"v":1264473.87,"d":"1,264,473.87"}},{"$f":"'Base de données indicateurs1'!Q10","v":{"v":125256.5,"d":"125,256.50"}},{"$f":"'Base de données indicateurs1'!R10","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!S10","v":{"v":2512156.62,"d":"2,512,156.62"}},{"$f":"'Base de données indicateurs1'!T10","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!U10","v":{"v":160308.08,"d":"160,308.08"}},{"$f":"'Base de données indicateurs1'!V10","v":{"v":675483.74,"d":"675,483.74"}},{"$f":"'Base de données indicateurs1'!W10","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!X10","v":{"v":63507,"d":"63,507.00"}},{"$f":"'Base de données indicateurs1'!Y10","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!Z10","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!AA10","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!AB10","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!AC10","v":{"v":795091.5,"d":"795,091.50"}},{"$f":"'Base de données indicateurs1'!AD10","v":{"v":87760.01,"d":"87,760.01"}},{"$f":"'Base de données indicateurs1'!AE10","v":{"v":195428.94,"d":"195,428.94"}},{"$f":"'Base de données indicateurs1'!AF10","v":{"v":484090.65,"d":"484,090.65"}},{"$f":"'Base de données indicateurs1'!AG10","v":{"v":1436720.75,"d":"1,436,720.75"}},{"$f":"'Base de données indicateurs1'!AH10","v":{"v":7465504,"d":"7,465,504.00"}},{"$f":"'Base de données indicateurs1'!AI10","v":{"v":-28418,"d":"-28,418.00 "}},{"$f":"'Base de données indicateurs1'!AJ10","v":{"v":16520,"d":"16,520.00"}},{"$f":"'Base de données indicateurs1'!AK10","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!AL10","v":{"v":512379,"d":"512,379.00"}},{"$f":"'Base de données indicateurs1'!AM10","v":{"v":438479.73,"d":"438,479.73"}},{"$f":"'Base de données indicateurs1'!AN10","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!AO10","v":{"v":1000000,"d":"1,000,000.00"}},{"$f":"'Base de données indicateurs1'!AP10","v":{"v":50050,"d":"50,050.00"}},{"$f":"'Base de données indicateurs1'!AQ10","v":{"v":334240,"d":"334,240.00"}},{"$f":"'Base de données indicateurs1'!AR10","v":{"v":32000,"d":"32,000.00"}},{"$f":"'Base de données indicateurs1'!AS10","v":{"v":333359.06,"d":"333,359.06"}},{"$f":"'Base de données indicateurs1'!AT10","v":{"v":276059,"d":"276,059.00"}},{"$f":"'Base de données indicateurs1'!AU10","v":{"v":19300,"d":"19,300.00"}},{"$f":"'Base de données indicateurs1'!AV10","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!AW10","v":{"v":1227600,"d":"1,227,600.00"}},{"$f":"'Base de données indicateurs1'!AX10","v":{"v":10000,"d":"10,000.00"}},{"$f":"'Base de données indicateurs1'!AY10","v":{"v":235243.64,"d":"235,243.64"}},{"$f":"'Base de données indicateurs1'!AZ10","v":{"v":530829.83,"d":"530,829.83"}},{"$f":"'Base de données indicateurs1'!BA10","v":{"v":306582.07,"d":"306,582.07"}},{"$f":"'Base de données indicateurs1'!BB10","v":{"v":725276.54,"d":"725,276.54"}},{"$f":"'Base de données indicateurs1'!BC10","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!BD10","v":{"v":10110840.08,"d":"10,110,840.08"}},{"$f":"'Base de données indicateurs1'!BE10","v":{"v":150426,"d":"150,426.00"}},{"v":98715493.19000001,"d":"98,715,493.19"},{"v":71906623.39,"d":"71,906,623.39"},{"v":10516204.85,"d":"10,516,204.85"},{"v":16292664.95,"d":"16,292,664.95"}]
[]
[206,"Engagements financiers à long terme",{"$f":"'Base de données indicateurs1'!E12","v":{"v":3449574.66,"d":"3,449,574.66"}},{"$f":"'Base de données indicateurs1'!F12","v":{"v":1575200.85,"d":"1,575,200.85"}},{"$f":"'Base de données indicateurs1'!G12","v":{"v":5302040,"d":"5,302,040.00"}},{"$f":"'Base de données indicateurs1'!H12","v":{"v":3739314.97,"d":"3,739,314.97"}},{"$f":"'Base de données indicateurs1'!I12","v":{"v":17801406,"d":"17,801,406.00"}},{"$f":"'Base de données indicateurs1'!J12","v":{"v":14552620,"d":"14,552,620.00"}},{"$f":"'Base de données indicateurs1'!K12","v":{"v":6615738.49,"d":"6,615,738.49"}},{"$f":"'Base de données indicateurs1'!L12","v":{"v":66513986.55,"d":"66,513,986.55"}},{"$f":"'Base de données indicateurs1'!M12","v":{"v":5198699.75,"d":"5,198,699.75"}},{"$f":"'Base de données indicateurs1'!N12","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!O12","v":{"v":32997633.3,"d":"32,997,633.30"}},{"$f":"'Base de données indicateurs1'!P12","v":{"v":1797463.35,"d":"1,797,463.35"}},{"$f":"'Base de données indicateurs1'!Q12","v":{"v":385600,"d":"385,600.00"}},{"$f":"'Base de données indicateurs1'!R12","v":{"v":3046722.25,"d":"3,046,722.25"}},{"$f":"'Base de données indicateurs1'!S12","v":{"v":1129011,"d":"1,129,011.00"}},{"$f":"'Base de données indicateurs1'!T12","v":{"v":5103900,"d":"5,103,900.00"}},{"$f":"'Base de données indicateurs1'!U12","v":{"v":280221.77,"d":"280,221.77"}},{"$f":"'Base de données indicateurs1'!V12","v":{"v":1847698.1,"d":"1,847,698.10"}},{"$f":"'Base de données indicateurs1'!W12","v":{"v":12761720,"d":"12,761,720.00"}},{"$f":"'Base de données indicateurs1'!X12","v":{"v":504064,"d":"504,064.00"}},{"$f":"'Base de données indicateurs1'!Y12","v":{"v":3210200,"d":"3,210,200.00"}},{"$f":"'Base de données indicateurs1'!Z12","v":{"v":4729200,"d":"4,729,200.00"}},{"$f":"'Base de données indicateurs1'!AA12","v":{"v":610190,"d":"610,190.00"}},{"$f":"'Base de données indicateurs1'!AB12","v":{"v":1200000,"d":"1,200,000.00"}},{"$f":"'Base de données indicateurs1'!AC12","v":{"v":1985134.62,"d":"1,985,134.62"}},{"$f":"'Base de données indicateurs1'!AD12","v":{"v":6970357.28,"d":"6,970,357.28"}},{"$f":"'Base de données indicateurs1'!AE12","v":{"v":3642000,"d":"3,642,000.00"}},{"$f":"'Base de données indicateurs1'!AF12","v":{"v":515000,"d":"515,000.00"}},{"$f":"'Base de données indicateurs1'!AG12","v":{"v":4377400,"d":"4,377,400.00"}},{"$f":"'Base de données indicateurs1'!AH12","v":{"v":11523397,"d":"11,523,397.00"}},{"$f":"'Base de données indicateurs1'!AI12","v":{"v":913401,"d":"913,401.00"}},{"$f":"'Base de données indicateurs1'!AJ12","v":{"v":659260,"d":"659,260.00"}},{"$f":"'Base de données indicateurs1'!AK12","v":{"v":16838944.62,"d":"16,838,944.62"}},{"$f":"'Base de données indicateurs1'!AL12","v":{"v":5808800,"d":"5,808,800.00"}},{"$f":"'Base de données indicateurs1'!AM12","v":{"v":10805793.38,"d":"10,805,793.38"}},{"$f":"'Base de données indicateurs1'!AN12","v":{"v":1600000,"d":"1,600,000.00"}},{"$f":"'Base de données indicateurs1'!AO12","v":{"v":7922475,"d":"7,922,475.00"}},{"$f":"'Base de données indicateurs1'!AP12","v":{"v":4736229.05,"d":"4,736,229.05"}},{"$f":"'Base de données indicateurs1'!AQ12","v":{"v":3968985,"d":"3,968,985.00"}},{"$f":"'Base de données indicateurs1'!AR12","v":{"v":9008304.73,"d":"9,008,304.73"}},{"$f":"'Base de données indicateurs1'!AS12","v":{"v":4813702,"d":"4,813,702.00"}},{"$f":"'Base de données indicateurs1'!AT12","v":{"v":7532739.12,"d":"7,532,739.12"}},{"$f":"'Base de données indicateurs1'!AU12","v":{"v":1825965,"d":"1,825,965.00"}},{"$f":"'Base de données indicateurs1'!AV12","v":{"v":13357775,"d":"13,357,775.00"}},{"$f":"'Base de données indicateurs1'!AW12","v":{"v":4368892,"d":"4,368,892.00"}},{"$f":"'Base de données indicateurs1'!AX12","v":{"v":798406.85,"d":"798,406.85"}},{"$f":"'Base de données indicateurs1'!AY12","v":{"v":1660900,"d":"1,660,900.00"}},{"$f":"'Base de données indicateurs1'!AZ12","v":{"v":18633004.4,"d":"18,633,004.40"}},{"$f":"'Base de données indicateurs1'!BA12","v":{"v":871280,"d":"871,280.00"}},{"$f":"'Base de données indicateurs1'!BB12","v":{"v":8489385.55,"d":"8,489,385.55"}},{"$f":"'Base de données indicateurs1'!BC12","v":{"v":148745.7,"d":"148,745.70"}},{"$f":"'Base de données indicateurs1'!BD12","v":{"v":52347931,"d":"52,347,931.00"}},{"$f":"'Base de données indicateurs1'!BE12","v":{"v":3874321.95,"d":"3,874,321.95"}},{"v":404350735.29,"d":"404,350,735.29"},{"v":184098551.04000002,"d":"184,098,551.04"},{"v":40839603.900000006,"d":"40,839,603.90"},{"v":179412580.35,"d":"179,412,580.35"}]
[]
[2016,"Instruments financiers dérivés",{"$f":"'Base de données indicateurs1'!E11","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!F11","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!G11","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!H11","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!I11","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!J11","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!K11","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!L11","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!M11","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!N11","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!O11","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!P11","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!Q11","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!R11","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!S11","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!T11","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!U11","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!V11","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!W11","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!X11","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!Y11","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!Z11","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!AA11","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!AB11","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!AC11","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!AD11","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!AE11","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!AF11","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!AG11","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!AH11","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!AI11","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!AJ11","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!AK11","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!AL11","v":{"v":162300,"d":"162,300.00"}},{"$f":"'Base de données indicateurs1'!AM11","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!AN11","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!AO11","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!AP11","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!AQ11","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!AR11","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!AS11","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!AT11","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!AU11","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!AV11","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!AW11","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!AX11","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!AY11","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!AZ11","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!BA11","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!BB11","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!BC11","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!BD11","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!BE11","v":{"v":0,"d":"0.00"}},{"v":162300,"d":"162,300.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":162300,"d":"162,300.00"}]
[]
[]
[null,"Endettement brut sans les financements spéciaux",{"$f":"C33+C35+C37-C39","v":{"v":7362387.07,"d":"7,362,387.07"}},{"$f":"D33+D35+D37-D39","v":{"v":1694059.85,"d":"1,694,059.85"}},{"v":5594890.3,"d":"5,594,890.30"},{"v":4325953.65,"d":"4,325,953.65"},{"v":22913378,"d":"22,913,378.00"},{"v":20840155.5,"d":"20,840,155.50"},{"v":6817290.69,"d":"6,817,290.69"},{"v":119224424.16999999,"d":"119,224,424.17"},{"v":5654444.48,"d":"5,654,444.48"},{"v":0,"d":"0.00"},{"v":38037365.76,"d":"38,037,365.76"},{"v":3153128.1900000004,"d":"3,153,128.19"},{"v":536394.25,"d":"536,394.25"},{"v":3313530.66,"d":"3,313,530.66"},{"v":4204776.53,"d":"4,204,776.53"},{"v":5505378.57,"d":"5,505,378.57"},{"v":653720.47,"d":"653,720.47"},{"v":2744898.29,"d":"2,744,898.29"},{"v":14833017.120000001,"d":"14,833,017.12"},{"v":567706,"d":"567,706.00"},{"v":12076989.98,"d":"12,076,989.98"},{"v":8118224.96,"d":"8,118,224.96"},{"v":644147,"d":"644,147.00"},{"v":1231444.13,"d":"1,231,444.13"},{"v":3067383.23,"d":"3,067,383.23"},{"v":7698969.84,"d":"7,698,969.84"},{"v":3837428.94,"d":"3,837,428.94"},{"v":1162741.5,"d":"1,162,741.50"},{"v":7078615.39,"d":"7,078,615.39"},{"v":19272498,"d":"19,272,498.00"},{"v":885057.5,"d":"885,057.50"},{"v":719026.05,"d":"719,026.05"},{"v":17180810.02,"d":"17,180,810.02"},{"v":6479125,"d":"6,479,125.00"},{"v":11423868.66,"d":"11,423,868.66"},{"v":1630726.94,"d":"1,630,726.94"},{"v":10097839.1,"d":"10,097,839.10"},{"v":5139011.89,"d":"5,139,011.89"},{"v":4438993,"d":"4,438,993.00"},{"v":9360629.98,"d":"9,360,629.98"},{"v":5509464.75,"d":"5,509,464.75"},{"v":8021556.37,"d":"8,021,556.37"},{"v":1892447.1,"d":"1,892,447.10"},{"v":13884615.46,"d":"13,884,615.46"},{"v":5721798.3,"d":"5,721,798.30"},{"v":827166.2,"d":"827,166.20"},{"v":2006984.94,"d":"2,006,984.94"},{"v":20555588.63,"d":"20,555,588.63"},{"v":1211925.51,"d":"1,211,925.51"},{"v":10224980.14,"d":"10,224,980.14"},{"v":206289.58000000002,"d":"206,289.58"},{"v":64703530.620000005,"d":"64,703,530.62"},{"v":4428056.8,"d":"4,428,056.80"},{"$f":"SUM(C42:BC42)","v":{"v":538714835.06,"d":"538,714,835.06"}},{"$f":"SUM(C42:U42)","v":{"v":267409193.54999995,"d":"267,409,193.55"}},{"$f":"SUM(V42:AH42)","v":{"v":66360232.519999996,"d":"66,360,232.52"}},{"$f":"SUM(AI42:BC42)","v":{"v":204945408.99000004,"d":"204,945,408.99"}}]
[null,"Par habitant",{"$f":"C42/C5","v":{"v":7976.584041170097,"d":"7,976.58"}},{"$f":"D42/D5","v":{"v":6274.295740740741,"d":"6,274.30"}},{"v":11535.856288659794,"d":"11,535.86"},{"v":9699.44764573991,"d":"9,699.45"},{"v":6310.486918204351,"d":"6,310.49"},{"v":6290.41820102626,"d":"6,290.42"},{"v":2578.4004122541605,"d":"2,578.40"},{"v":9448.75766127754,"d":"9,448.76"},{"v":4124.321283734501,"d":"4,124.32"},{"v":0,"d":"0.00"},{"v":5307.292557555462,"d":"5,307.29"},{"v":5971.833693181819,"d":"5,971.83"},{"v":4966.613425925926,"d":"4,966.61"},{"v":7984.411228915663,"d":"7,984.41"},{"v":12048.070286532951,"d":"12,048.07"},{"v":8013.651484716158,"d":"8,013.65"},{"v":2563.60968627451,"d":"2,563.61"},{"v":6295.638279816514,"d":"6,295.64"},{"v":4649.848626959248,"d":"4,649.85"},{"v":1752.179012345679,"d":"1,752.18"},{"v":9692.608330658106,"d":"9,692.61"},{"v":5312.9744502617805,"d":"5,312.97"},{"v":6709.864583333333,"d":"6,709.86"},{"v":8264.725704697987,"d":"8,264.73"},{"v":5944.541143410853,"d":"5,944.54"},{"v":11473.874575260805,"d":"11,473.87"},{"v":6708.791853146853,"d":"6,708.79"},{"v":2372.941836734694,"d":"2,372.94"},{"v":3698.336149425287,"d":"3,698.34"},{"v":7369.980114722754,"d":"7,369.98"},{"v":3898.931718061674,"d":"3,898.93"},{"v":5488.748473282443,"d":"5,488.75"},{"v":9066.390511873351,"d":"9,066.39"},{"v":5708.480176211454,"d":"5,708.48"},{"v":9205.37361804996,"d":"9,205.37"},{"v":13703.587731092437,"d":"13,703.59"},{"v":8450.074560669456,"d":"8,450.07"},{"v":7751.149155354449,"d":"7,751.15"},{"v":6882.1596899224805,"d":"6,882.16"},{"v":7411.425162311956,"d":"7,411.43"},{"v":7445.2226351351355,"d":"7,445.22"},{"v":7803.070398832685,"d":"7,803.07"},{"v":6026.9015923566885,"d":"6,026.90"},{"v":5785.256441666667,"d":"5,785.26"},{"v":7578.540794701987,"d":"7,578.54"},{"v":4569.979005524861,"d":"4,569.98"},{"v":5783.818270893372,"d":"5,783.82"},{"v":12163.070195266271,"d":"12,163.07"},{"v":3131.590465116279,"d":"3,131.59"},{"v":9329.36144160584,"d":"9,329.36"},{"v":1097.285,"d":"1,097.29"},{"v":10056.501495181847,"d":"10,056.50"},{"v":7907.244285714285,"d":"7,907.24"},{"$f":"BD42/BD5","v":{"v":7308.67105862242,"d":"7,308.67"}},{"$f":"BE42/BE5","v":{"v":6864.7428646608805,"d":"6,864.74"}},{"$f":"BF42/BF5","v":{"v":6332.687519801508,"d":"6,332.69"}},{"$f":"BG42/BG5","v":{"v":8442.305527681663,"d":"8,442.31"}}]
[]
[null,"Endettement net y sans les financements spéciaux",{"$f":"C31-C29","v":{"v":1981542.2999999998,"d":"1,981,542.30"}},{"$f":"D31-D29","v":{"v":347500.05000000005,"d":"347,500.05"}},{"v":2113085.3899999997,"d":"2,113,085.39"},{"v":333820.8800000008,"d":"333,820.88"},{"v":11170167,"d":"11,170,167.00"},{"v":13112482.930000002,"d":"13,112,482.93"},{"v":1024849.9699999988,"d":"1,024,849.97"},{"v":70522811.37,"d":"70,522,811.37"},{"v":2124903.9499999997,"d":"2,124,903.95"},{"v":0,"d":"0.00"},{"v":21593781.700000003,"d":"21,593,781.70"},{"v":1367293.8899999997,"d":"1,367,293.89"},{"v":245034.5,"d":"245,034.50"},{"v":1875498.62,"d":"1,875,498.62"},{"v":2154227.6300000004,"d":"2,154,227.63"},{"v":212642.52999999933,"d":"212,642.53"},{"v":292787.20999999985,"d":"292,787.21"},{"v":439211.7000000002,"d":"439,211.70"},{"v":10418227.84,"d":"10,418,227.84"},{"v":-1080510,"d":"-1,080,510.00"},{"v":7786577.920000001,"d":"7,786,577.92"},{"v":-8985276.89,"d":"-8,985,276.89"},{"v":135991,"d":"135,991.00"},{"v":159244.26,"d":"159,244.26"},{"v":261711.1499999999,"d":"261,711.15"},{"v":6603345.23,"d":"6,603,345.23"},{"v":1285721.0299999998,"d":"1,285,721.03"},{"v":-3100962.9499999997,"d":"-3,100,962.95"},{"v":-1077667.79,"d":"-1,077,667.79"},{"v":10187147,"d":"10,187,147.00"},{"v":122013,"d":"122,013.00"},{"v":-1131039.05,"d":"-1,131,039.05"},{"v":11365852.559999999,"d":"11,365,852.56"},{"v":-3382369,"d":"-3,382,369.00"},{"v":6847039.95,"d":"6,847,039.95"},{"v":-517907.81999999995,"d":"-517,907.82"},{"v":-3843093.0299999993,"d":"-3,843,093.03"},{"v":1459848.7399999998,"d":"1,459,848.74"},{"v":928102,"d":"928,102.00"},{"v":-2020851.1899999995,"d":"-2,020,851.19"},{"v":3139351.8900000006,"d":"3,139,351.89"},{"v":5090106.17,"d":"5,090,106.17"},{"v":-1809164.0300000003,"d":"-1,809,164.03"},{"v":9800475.91,"d":"9,800,475.91"},{"v":2942305.27,"d":"2,942,305.27"},{"v":303302.4,"d":"303,302.40"},{"v":62364.76000000001,"d":"62,364.76"},{"v":16734582.77,"d":"16,734,582.77"},{"v":-420378.8400000001,"d":"-420,378.84"},{"v":6329522.82,"d":"6,329,522.82"},{"v":-570550.06,"d":"-570,550.06"},{"v":40863227.879999995,"d":"40,863,227.88"},{"v":2142526.61,"d":"2,142,526.61"},{"v":247940459.12999958,"d":"247,940,459.13"},{"v":141329869.45999992,"d":"141,329,869.46"},{"v":11166293.910000011,"d":"11,166,293.91"},{"v":95444295.75999998,"d":"95,444,295.76"}]
[null,"Par habitant",{"$f":"C45/C5","v":{"v":2146.8497291440954,"d":"2,146.85"}},{"$f":"D45/D5","v":{"v":1287.0372222222225,"d":"1,287.04"}},{"v":4356.877092783505,"d":"4,356.88"},{"v":748.4773094170422,"d":"748.48"},{"v":3076.3335169374827,"d":"3,076.33"},{"v":3957.8879957742233,"d":"3,957.89"},{"v":387.61345310136113,"d":"387.61"},{"v":5589.064144079886,"d":"5,589.06"},{"v":1549.8934719183076,"d":"1,549.89"},{"v":0,"d":"0.00"},{"v":3012.9456815962053,"d":"3,012.95"},{"v":2589.5717613636357,"d":"2,589.57"},{"v":2268.837962962963,"d":"2,268.84"},{"v":4519.27378313253,"d":"4,519.27"},{"v":6172.57200573066,"d":"6,172.57"},{"v":309.52333333333235,"d":"309.52"},{"v":1148.1851372549013,"d":"1,148.19"},{"v":1007.3662844036702,"d":"1,007.37"},{"v":3265.902144200627,"d":"3,265.90"},{"v":-3334.9074074074074,"d":"-3,334.91"},{"v":6249.259967897272,"d":"6,249.26"},{"v":-5880.416812827226,"d":"-5,880.42"},{"v":1416.5729166666667,"d":"1,416.57"},{"v":1068.753422818792,"d":"1,068.75"},{"v":507.19215116279054,"d":"507.19"},{"v":9841.051013412818,"d":"9,841.05"},{"v":2247.764038461538,"d":"2,247.76"},{"v":-6328.49581632653,"d":"-6,328.50"},{"v":-563.0448223615465,"d":"-563.04"},{"v":3895.6585086042064,"d":"3,895.66"},{"v":537.5022026431718,"d":"537.50"},{"v":-8633.885877862596,"d":"-8,633.89"},{"v":5997.811377308706,"d":"5,997.81"},{"v":-2980.0607929515418,"d":"-2,980.06"},{"v":5517.356929895246,"d":"5,517.36"},{"v":-4352.166554621848,"d":"-4,352.17"},{"v":-3215.9774309623426,"d":"-3,215.98"},{"v":2201.8834690799395,"d":"2,201.88"},{"v":1438.9178294573644,"d":"1,438.92"},{"v":-1600.0405304829767,"d":"-1,600.04"},{"v":4242.36741891892,"d":"4,242.37"},{"v":4951.465145914397,"d":"4,951.47"},{"v":-5761.668885350319,"d":"-5,761.67"},{"v":4083.531629166667,"d":"4,083.53"},{"v":3897.093072847682,"d":"3,897.09"},{"v":1675.7038674033151,"d":"1,675.70"},{"v":179.7255331412104,"d":"179.73"},{"v":9902.11998224852,"d":"9,902.12"},{"v":-1086.2502325581397,"d":"-1,086.25"},{"v":5775.112062043796,"d":"5,775.11"},{"v":-3034.8407446808515,"d":"-3,034.84"},{"v":6351.138930680758,"d":"6,351.14"},{"v":3825.9403749999997,"d":"3,825.94"},{"$f":"BD45/BD5","v":{"v":3363.7745611797686,"d":"3,363.77"}},{"$f":"BE45/BE5","v":{"v":3628.122130204855,"d":"3,628.12"}},{"$f":"BF45/BF5","v":{"v":1065.5877383338116,"d":"1,065.59"}},{"$f":"BG45/BG5","v":{"v":3931.6318899324424,"d":"3,931.63"}}]

{"sheet":"5.3.1Graphique de l'endettement","index":24,"n_rows":55,"n_cols":5,"rows_kept":55,"hidden":true}
[]
["Communes","Brut","Brut par habitant","Net","Net par habitant"]
["Boécourt",{"$f":"'5.3 Tableau de l''endettement'!C20","v":{"v":8787762.370000001,"d":"8,787,762.37"}},{"$f":"'5.3 Tableau de l''endettement'!C21","v":{"v":9520.869306608885,"d":"9,520.87"}},{"$f":"'5.3 Tableau de l''endettement'!C23","v":{"v":3110759.83,"d":"3,110,759.83"}},{"$f":"'5.3 Tableau de l''endettement'!C24","v":{"v":3370.270671722644,"d":"3,370.27"}}]
["Bourrignon",{"$f":"'5.3 Tableau de l''endettement'!D20","v":{"v":2487801.85,"d":"2,487,801.85"}},{"$f":"'5.3 Tableau de l''endettement'!D21","v":{"v":9214.080925925926,"d":"9,214.08"}},{"$f":"'5.3 Tableau de l''endettement'!D23","v":{"v":1153471.11,"d":"1,153,471.11"}},{"$f":"'5.3 Tableau de l''endettement'!D24","v":{"v":4272.115222222223,"d":"4,272.12"}}]
["Châtillon",{"$f":"'5.3 Tableau de l''endettement'!E20","v":{"v":5651890.3,"d":"5,651,890.30"}},{"$f":"'5.3 Tableau de l''endettement'!E21","v":{"v":11653.38206185567,"d":"11,653.38"}},{"$f":"'5.3 Tableau de l''endettement'!E23","v":{"v":2152345.7399999993,"d":"2,152,345.74"}},{"$f":"'5.3 Tableau de l''endettement'!E24","v":{"v":4437.826268041235,"d":"4,437.83"}}]
["Courchapoix",{"$f":"'5.3 Tableau de l''endettement'!F20","v":{"v":4580673.89,"d":"4,580,673.89"}},{"$f":"'5.3 Tableau de l''endettement'!F21","v":{"v":10270.569260089685,"d":"10,270.57"}},{"$f":"'5.3 Tableau de l''endettement'!F23","v":{"v":279098.5599999996,"d":"279,098.56"}},{"$f":"'5.3 Tableau de l''endettement'!F24","v":{"v":625.7815246636762,"d":"625.78"}}]
["Courrendlin",{"$f":"'5.3 Tableau de l''endettement'!G20","v":{"v":25331929.02,"d":"25,331,929.02"}},{"$f":"'5.3 Tableau de l''endettement'!G21","v":{"v":6976.570922610851,"d":"6,976.57"}},{"$f":"'5.3 Tableau de l''endettement'!G23","v":{"v":11170166.72,"d":"11,170,166.72"}},{"$f":"'5.3 Tableau de l''endettement'!G24","v":{"v":3076.3334398237403,"d":"3,076.33"}}]
["Courroux",{"$f":"'5.3 Tableau de l''endettement'!H20","v":{"v":24139585.52,"d":"24,139,585.52"}},{"$f":"'5.3 Tableau de l''endettement'!H21","v":{"v":7286.322221551463,"d":"7,286.32"}},{"$f":"'5.3 Tableau de l''endettement'!H23","v":{"v":16907788.28,"d":"16,907,788.28"}},{"$f":"'5.3 Tableau de l''endettement'!H24","v":{"v":5103.467636583157,"d":"5,103.47"}}]
["Courtételle",{"$f":"'5.3 Tableau de l''endettement'!I20","v":{"v":10593458.889999999,"d":"10,593,458.89"}},{"$f":"'5.3 Tableau de l''endettement'!I21","v":{"v":4006.6032110438723,"d":"4,006.60"}},{"$f":"'5.3 Tableau de l''endettement'!I23","v":{"v":1024849.9700000007,"d":"1,024,849.97"}},{"$f":"'5.3 Tableau de l''endettement'!I24","v":{"v":387.6134531013618,"d":"387.61"}}]
["Delémont",{"$f":"'5.3 Tableau de l''endettement'!J20","v":{"v":132652769.71,"d":"132,652,769.71"}},{"$f":"'5.3 Tableau de l''endettement'!J21","v":{"v":10512.97905452528,"d":"10,512.98"}},{"$f":"'5.3 Tableau de l''endettement'!J23","v":{"v":90861759.80999997,"d":"90,861,759.81"}},{"$f":"'5.3 Tableau de l''endettement'!J24","v":{"v":7200.9636875891565,"d":"7,200.96"}}]
["Develier",{"$f":"'5.3 Tableau de l''endettement'!K20","v":{"v":7093445.68,"d":"7,093,445.68"}},{"$f":"'5.3 Tableau de l''endettement'!K21","v":{"v":5173.920991976659,"d":"5,173.92"}},{"$f":"'5.3 Tableau de l''endettement'!K23","v":{"v":3075283.87,"d":"3,075,283.87"}},{"$f":"'5.3 Tableau de l''endettement'!K24","v":{"v":2243.0954558716267,"d":"2,243.10"}}]
["Ederswiler",{"$f":"'5.3 Tableau de l''endettement'!L20","v":{"v":825716.9,"d":"825,716.90"}},{"$f":"'5.3 Tableau de l''endettement'!L21","v":{"v":6997.600847457627,"d":"6,997.60"}},{"$f":"'5.3 Tableau de l''endettement'!L23","v":{"v":460672.4000000001,"d":"460,672.40"}},{"$f":"'5.3 Tableau de l''endettement'!L24","v":{"v":3904.003389830509,"d":"3,904.00"}}]
["Haute-Sorne",{"$f":"'5.3 Tableau de l''endettement'!M20","v":{"v":44736924.56,"d":"44,736,924.56"}},{"$f":"'5.3 Tableau de l''endettement'!M21","v":{"v":6242.071237616856,"d":"6,242.07"}},{"$f":"'5.3 Tableau de l''endettement'!M23","v":{"v":26943371.269999996,"d":"26,943,371.27"}},{"$f":"'5.3 Tableau de l''endettement'!M24","v":{"v":3759.3653230082314,"d":"3,759.37"}}]
["Mervelier",{"$f":"'5.3 Tableau de l''endettement'!N20","v":{"v":3159127.29,"d":"3,159,127.29"}},{"$f":"'5.3 Tableau de l''endettement'!N21","v":{"v":5983.195625,"d":"5,983.20"}},{"$f":"'5.3 Tableau de l''endettement'!N23","v":{"v":1367293.8900000001,"d":"1,367,293.89"}},{"$f":"'5.3 Tableau de l''endettement'!N24","v":{"v":2589.5717613636366,"d":"2,589.57"}}]
["Mettembert",{"$f":"'5.3 Tableau de l''endettement'!O20","v":{"v":536394.25,"d":"536,394.25"}},{"$f":"'5.3 Tableau de l''endettement'!O21","v":{"v":4966.613425925926,"d":"4,966.61"}},{"$f":"'5.3 Tableau de l''endettement'!O23","v":{"v":245034.49999999994,"d":"245,034.50"}},{"$f":"'5.3 Tableau de l''endettement'!O24","v":{"v":2268.8379629629626,"d":"2,268.84"}}]
["Movelier",{"$f":"'5.3 Tableau de l''endettement'!P20","v":{"v":3313530.66,"d":"3,313,530.66"}},{"$f":"'5.3 Tableau de l''endettement'!P21","v":{"v":7984.411228915663,"d":"7,984.41"}},{"$f":"'5.3 Tableau de l''endettement'!P23","v":{"v":1875698.62,"d":"1,875,698.62"}},{"$f":"'5.3 Tableau de l''endettement'!P24","v":{"v":4519.755710843374,"d":"4,519.76"}}]
["Pleigne",{"$f":"'5.3 Tableau de l''endettement'!Q20","v":{"v":4204776.53,"d":"4,204,776.53"}},{"$f":"'5.3 Tableau de l''endettement'!Q21","v":{"v":12048.070286532951,"d":"12,048.07"}},{"$f":"'5.3 Tableau de l''endettement'!Q23","v":{"v":2088445.9300000002,"d":"2,088,445.93"}},{"$f":"'5.3 Tableau de l''endettement'!Q24","v":{"v":5984.085759312321,"d":"5,984.09"}}]
["Rossemaison",{"$f":"'5.3 Tableau de l''endettement'!R20","v":{"v":5498176.37,"d":"5,498,176.37"}},{"$f":"'5.3 Tableau de l''endettement'!R21","v":{"v":8003.167933042213,"d":"8,003.17"}},{"$f":"'5.3 Tableau de l''endettement'!R23","v":{"v":205440.330000001,"d":"205,440.33"}},{"$f":"'5.3 Tableau de l''endettement'!R24","v":{"v":299.0397816593901,"d":"299.04"}}]
["Saulcy",{"$f":"'5.3 Tableau de l''endettement'!S20","v":{"v":938248.7,"d":"938,248.70"}},{"$f":"'5.3 Tableau de l''endettement'!S21","v":{"v":3679.4066666666663,"d":"3,679.41"}},{"$f":"'5.3 Tableau de l''endettement'!S23","v":{"v":266671.2100000001,"d":"266,671.21"}},{"$f":"'5.3 Tableau de l''endettement'!S24","v":{"v":1045.7694509803925,"d":"1,045.77"}}]
["Soyhières",{"$f":"'5.3 Tableau de l''endettement'!T20","v":{"v":4144239.9200000004,"d":"4,144,239.92"}},{"$f":"'5.3 Tableau de l''endettement'!T21","v":{"v":9505.137431192661,"d":"9,505.14"}},{"$f":"'5.3 Tableau de l''endettement'!T23","v":{"v":1745113.8100000005,"d":"1,745,113.81"}},{"$f":"'5.3 Tableau de l''endettement'!T24","v":{"v":4002.5546100917445,"d":"4,002.55"}}]
["Val Terbi",{"$f":"'5.3 Tableau de l''endettement'!U20","v":{"v":15429558.28,"d":"15,429,558.28"}},{"$f":"'5.3 Tableau de l''endettement'!U21","v":{"v":4836.85212539185,"d":"4,836.85"}},{"$f":"'5.3 Tableau de l''endettement'!U23","v":{"v":10830665.34,"d":"10,830,665.34"}},{"$f":"'5.3 Tableau de l''endettement'!U24","v":{"v":3395.192896551724,"d":"3,395.19"}}]
["Le Bémont",{"$f":"'5.3 Tableau de l''endettement'!V20","v":{"v":567571.4,"d":"567,571.40"}},{"$f":"'5.3 Tableau de l''endettement'!V21","v":{"v":1751.7635802469138,"d":"1,751.76"}},{"$f":"'5.3 Tableau de l''endettement'!V23","v":{"v":-1080510.5,"d":"-1,080,510.50"}},{"$f":"'5.3 Tableau de l''endettement'!V24","v":{"v":-3334.908950617284,"d":"-3,334.91"}}]
["Les Bois",{"$f":"'5.3 Tableau de l''endettement'!W20","v":{"v":12076989.98,"d":"12,076,989.98"}},{"$f":"'5.3 Tableau de l''endettement'!W21","v":{"v":9692.608330658106,"d":"9,692.61"}},{"$f":"'5.3 Tableau de l''endettement'!W23","v":{"v":7786577.920000001,"d":"7,786,577.92"}},{"$f":"'5.3 Tableau de l''endettement'!W24","v":{"v":6249.259967897272,"d":"6,249.26"}}]
["Les Breuleux",{"$f":"'5.3 Tableau de l''endettement'!X20","v":{"v":8118224.96,"d":"8,118,224.96"}},{"$f":"'5.3 Tableau de l''endettement'!X21","v":{"v":5312.9744502617805,"d":"5,312.97"}},{"$f":"'5.3 Tableau de l''endettement'!X23","v":{"v":-9330221.809999999,"d":"-9,330,221.81"}},{"$f":"'5.3 Tableau de l''endettement'!X24","v":{"v":-6106.166106020942,"d":"-6,106.17"}}]
["La Chaux-B.",{"$f":"'5.3 Tableau de l''endettement'!Y20","v":{"v":644147.25,"d":"644,147.25"}},{"$f":"'5.3 Tableau de l''endettement'!Y21","v":{"v":6709.8671875,"d":"6,709.87"}},{"$f":"'5.3 Tableau de l''endettement'!Y23","v":{"v":135991.01,"d":"135,991.01"}},{"$f":"'5.3 Tableau de l''endettement'!Y24","v":{"v":1416.5730208333334,"d":"1,416.57"}}]
["Les Enfers",{"$f":"'5.3 Tableau de l''endettement'!Z20","v":{"v":1231444.13,"d":"1,231,444.13"}},{"$f":"'5.3 Tableau de l''endettement'!Z21","v":{"v":8264.725704697987,"d":"8,264.73"}},{"$f":"'5.3 Tableau de l''endettement'!Z23","v":{"v":-394266.68000000017,"d":"-394,266.68"}},{"$f":"'5.3 Tableau de l''endettement'!Z24","v":{"v":-2646.085100671142,"d":"-2,646.09"}}]
["Les Genevez",{"$f":"'5.3 Tableau de l''endettement'!AA20","v":{"v":3754493.61,"d":"3,754,493.61"}},{"$f":"'5.3 Tableau de l''endettement'!AA21","v":{"v":7276.150406976744,"d":"7,276.15"}},{"$f":"'5.3 Tableau de l''endettement'!AA23","v":{"v":795544.3799999994,"d":"795,544.38"}},{"$f":"'5.3 Tableau de l''endettement'!AA24","v":{"v":1541.7526744186034,"d":"1,541.75"}}]
["Lajoux",{"$f":"'5.3 Tableau de l''endettement'!AB20","v":{"v":8579909.44,"d":"8,579,909.44"}},{"$f":"'5.3 Tableau de l''endettement'!AB21","v":{"v":12786.750283159463,"d":"12,786.75"}},{"$f":"'5.3 Tableau de l''endettement'!AB23","v":{"v":5398506.410000001,"d":"5,398,506.41"}},{"$f":"'5.3 Tableau de l''endettement'!AB24","v":{"v":8045.464098360658,"d":"8,045.46"}}]
["Montfaucon",{"$f":"'5.3 Tableau de l''endettement'!AC20","v":{"v":3837428.94,"d":"3,837,428.94"}},{"$f":"'5.3 Tableau de l''endettement'!AC21","v":{"v":6708.791853146853,"d":"6,708.79"}},{"$f":"'5.3 Tableau de l''endettement'!AC23","v":{"v":1285721.0300000003,"d":"1,285,721.03"}},{"$f":"'5.3 Tableau de l''endettement'!AC24","v":{"v":2247.764038461539,"d":"2,247.76"}}]
["Muriaux",{"$f":"'5.3 Tableau de l''endettement'!AD20","v":{"v":1162741.5,"d":"1,162,741.50"}},{"$f":"'5.3 Tableau de l''endettement'!AD21","v":{"v":2372.941836734694,"d":"2,372.94"}},{"$f":"'5.3 Tableau de l''endettement'!AD23","v":{"v":-3100962.9499999997,"d":"-3,100,962.95"}},{"$f":"'5.3 Tableau de l''endettement'!AD24","v":{"v":-6328.49581632653,"d":"-6,328.50"}}]
["Le Noirmont",{"$f":"'5.3 Tableau de l''endettement'!AE20","v":{"v":8032615.390000001,"d":"8,032,615.39"}},{"$f":"'5.3 Tableau de l''endettement'!AE21","v":{"v":4196.7687513061655,"d":"4,196.77"}},{"$f":"'5.3 Tableau de l''endettement'!AE23","v":{"v":-641556.4399999995,"d":"-641,556.44"}},{"$f":"'5.3 Tableau de l''endettement'!AE24","v":{"v":-335.19145245559014,"d":"-335.19"}}]
["Saignelégier",{"$f":"'5.3 Tableau de l''endettement'!AF20","v":{"v":19272498.099999998,"d":"19,272,498.10"}},{"$f":"'5.3 Tableau de l''endettement'!AF21","v":{"v":7369.980152963671,"d":"7,369.98"}},{"$f":"'5.3 Tableau de l''endettement'!AF23","v":{"v":10187147.34,"d":"10,187,147.34"}},{"$f":"'5.3 Tableau de l''endettement'!AF24","v":{"v":3895.658638623327,"d":"3,895.66"}}]
["Saint-Brais",{"$f":"'5.3 Tableau de l''endettement'!AG20","v":{"v":1590822.06,"d":"1,590,822.06"}},{"$f":"'5.3 Tableau de l''endettement'!AG21","v":{"v":7008.026696035243,"d":"7,008.03"}},{"$f":"'5.3 Tableau de l''endettement'!AG23","v":{"v":-118781.69999999995,"d":"-118,781.70"}},{"$f":"'5.3 Tableau de l''endettement'!AG24","v":{"v":-523.267400881057,"d":"-523.27"}}]
["Soubey",{"$f":"'5.3 Tableau de l''endettement'!AH20","v":{"v":1163456.05,"d":"1,163,456.05"}},{"$f":"'5.3 Tableau de l''endettement'!AH21","v":{"v":8881.343893129771,"d":"8,881.34"}},{"$f":"'5.3 Tableau de l''endettement'!AH23","v":{"v":-1114795.5899999999,"d":"-1,114,795.59"}},{"$f":"'5.3 Tableau de l''endettement'!AH24","v":{"v":-8509.89,"d":"-8,509.89"}}]
["Alle",{"$f":"'5.3 Tableau de l''endettement'!AI20","v":{"v":17594904.52,"d":"17,594,904.52"}},{"$f":"'5.3 Tableau de l''endettement'!AI21","v":{"v":9284.910036939315,"d":"9,284.91"}},{"$f":"'5.3 Tableau de l''endettement'!AI23","v":{"v":12234275.83,"d":"12,234,275.83"}},{"$f":"'5.3 Tableau de l''endettement'!AI24","v":{"v":6456.082232189974,"d":"6,456.08"}}]
["La Baroche",{"$f":"'5.3 Tableau de l''endettement'!AJ20","v":{"v":9692490.629999999,"d":"9,692,490.63"}},{"$f":"'5.3 Tableau de l''endettement'!AJ21","v":{"v":8539.639321585903,"d":"8,539.64"}},{"$f":"'5.3 Tableau de l''endettement'!AJ23","v":{"v":5016254.210000001,"d":"5,016,254.21"}},{"$f":"'5.3 Tableau de l''endettement'!AJ24","v":{"v":4419.607233480177,"d":"4,419.61"}}]
["Basse-Allaine",{"$f":"'5.3 Tableau de l''endettement'!AK20","v":{"v":11472400.510000002,"d":"11,472,400.51"}},{"$f":"'5.3 Tableau de l''endettement'!AK21","v":{"v":9244.480668815473,"d":"9,244.48"}},{"$f":"'5.3 Tableau de l''endettement'!AK23","v":{"v":6531766.300000003,"d":"6,531,766.30"}},{"$f":"'5.3 Tableau de l''endettement'!AK24","v":{"v":5263.308863819502,"d":"5,263.31"}}]
["Beurnevésin",{"$f":"'5.3 Tableau de l''endettement'!AL20","v":{"v":1630726.94,"d":"1,630,726.94"}},{"$f":"'5.3 Tableau de l''endettement'!AL21","v":{"v":13703.587731092437,"d":"13,703.59"}},{"$f":"'5.3 Tableau de l''endettement'!AL23","v":{"v":1172309.7600000002,"d":"1,172,309.76"}},{"$f":"'5.3 Tableau de l''endettement'!AL24","v":{"v":9851.342521008406,"d":"9,851.34"}}]
["Boncourt",{"$f":"'5.3 Tableau de l''endettement'!AM20","v":{"v":10895889.1,"d":"10,895,889.10"}},{"$f":"'5.3 Tableau de l''endettement'!AM21","v":{"v":9117.898828451882,"d":"9,117.90"}},{"$f":"'5.3 Tableau de l''endettement'!AM23","v":{"v":-3843093.26,"d":"-3,843,093.26"}},{"$f":"'5.3 Tableau de l''endettement'!AM24","v":{"v":-3215.977623430962,"d":"-3,215.98"}}]
["Bonfol",{"$f":"'5.3 Tableau de l''endettement'!AN20","v":{"v":5208593.24,"d":"5,208,593.24"}},{"$f":"'5.3 Tableau de l''endettement'!AN21","v":{"v":7856.0984012066365,"d":"7,856.10"}},{"$f":"'5.3 Tableau de l''endettement'!AN23","v":{"v":1218796.6800000006,"d":"1,218,796.68"}},{"$f":"'5.3 Tableau de l''endettement'!AN24","v":{"v":1838.3057013574671,"d":"1,838.31"}}]
["Bure",{"$f":"'5.3 Tableau de l''endettement'!AO20","v":{"v":4438992.88,"d":"4,438,992.88"}},{"$f":"'5.3 Tableau de l''endettement'!AO21","v":{"v":6882.159503875969,"d":"6,882.16"}},{"$f":"'5.3 Tableau de l''endettement'!AO23","v":{"v":928101.9300000002,"d":"928,101.93"}},{"$f":"'5.3 Tableau de l''endettement'!AO24","v":{"v":1438.917720930233,"d":"1,438.92"}}]
["Clos du Doubs",{"$f":"'5.3 Tableau de l''endettement'!AP20","v":{"v":10073359.530000001,"d":"10,073,359.53"}},{"$f":"'5.3 Tableau de l''endettement'!AP21","v":{"v":7975.7399287410935,"d":"7,975.74"}},{"$f":"'5.3 Tableau de l''endettement'!AP23","v":{"v":-1573158.0699999984,"d":"-1,573,158.07"}},{"$f":"'5.3 Tableau de l''endettement'!AP24","v":{"v":-1245.572501979413,"d":"-1,245.57"}}]
["Coeuve",{"$f":"'5.3 Tableau de l''endettement'!AQ20","v":{"v":5769529.85,"d":"5,769,529.85"}},{"$f":"'5.3 Tableau de l''endettement'!AQ21","v":{"v":7796.661959459459,"d":"7,796.66"}},{"$f":"'5.3 Tableau de l''endettement'!AQ23","v":{"v":3349607.29,"d":"3,349,607.29"}},{"$f":"'5.3 Tableau de l''endettement'!AQ24","v":{"v":4526.496337837838,"d":"4,526.50"}}]
["Cornol",{"$f":"'5.3 Tableau de l''endettement'!AR20","v":{"v":8124689.78,"d":"8,124,689.78"}},{"$f":"'5.3 Tableau de l''endettement'!AR21","v":{"v":7903.39472762646,"d":"7,903.39"}},{"$f":"'5.3 Tableau de l''endettement'!AR23","v":{"v":4273584.87,"d":"4,273,584.87"}},{"$f":"'5.3 Tableau de l''endettement'!AR24","v":{"v":4157.183725680934,"d":"4,157.18"}}]
["Courchavon",{"$f":"'5.3 Tableau de l''endettement'!AS20","v":{"v":1892447.1,"d":"1,892,447.10"}},{"$f":"'5.3 Tableau de l''endettement'!AS21","v":{"v":6026.9015923566885,"d":"6,026.90"}},{"$f":"'5.3 Tableau de l''endettement'!AS23","v":{"v":-1809164.0300000005,"d":"-1,809,164.03"}},{"$f":"'5.3 Tableau de l''endettement'!AS24","v":{"v":-5761.66888535032,"d":"-5,761.67"}}]
["Courgenay",{"$f":"'5.3 Tableau de l''endettement'!AT20","v":{"v":13884615.46,"d":"13,884,615.46"}},{"$f":"'5.3 Tableau de l''endettement'!AT21","v":{"v":5785.256441666667,"d":"5,785.26"}},{"$f":"'5.3 Tableau de l''endettement'!AT23","v":{"v":8092477.26,"d":"8,092,477.26"}},{"$f":"'5.3 Tableau de l''endettement'!AT24","v":{"v":3371.8655249999997,"d":"3,371.87"}}]
["Courtedoux",{"$f":"'5.3 Tableau de l''endettement'!AU20","v":{"v":5721798.3,"d":"5,721,798.30"}},{"$f":"'5.3 Tableau de l''endettement'!AU21","v":{"v":7578.540794701987,"d":"7,578.54"}},{"$f":"'5.3 Tableau de l''endettement'!AU23","v":{"v":2942305.2700000005,"d":"2,942,305.27"}},{"$f":"'5.3 Tableau de l''endettement'!AU24","v":{"v":3897.093072847683,"d":"3,897.09"}}]
["Damphreux",{"$f":"'5.3 Tableau de l''endettement'!AV20","v":{"v":695239.35,"d":"695,239.35"}},{"$f":"'5.3 Tableau de l''endettement'!AV21","v":{"v":3841.1013812154697,"d":"3,841.10"}},{"$f":"'5.3 Tableau de l''endettement'!AV23","v":{"v":303302.4,"d":"303,302.40"}},{"$f":"'5.3 Tableau de l''endettement'!AV24","v":{"v":1675.7038674033151,"d":"1,675.70"}}]
["Fahy",{"$f":"'5.3 Tableau de l''endettement'!AW20","v":{"v":2219789.69,"d":"2,219,789.69"}},{"$f":"'5.3 Tableau de l''endettement'!AW21","v":{"v":6397.088443804035,"d":"6,397.09"}},{"$f":"'5.3 Tableau de l''endettement'!AW23","v":{"v":-28814.959999999963,"d":"-28,814.96"}},{"$f":"'5.3 Tableau de l''endettement'!AW24","v":{"v":-83.04023054755032,"d":"-83.04"}}]
["Fontenais",{"$f":"'5.3 Tableau de l''endettement'!AX20","v":{"v":20584531.979999997,"d":"20,584,531.98"}},{"$f":"'5.3 Tableau de l''endettement'!AX21","v":{"v":12180.196437869821,"d":"12,180.20"}},{"$f":"'5.3 Tableau de l''endettement'!AX23","v":{"v":16166827.07,"d":"16,166,827.07"}},{"$f":"'5.3 Tableau de l''endettement'!AX24","v":{"v":9566.169863905325,"d":"9,566.17"}}]
["Grandfontaine",{"$f":"'5.3 Tableau de l''endettement'!AY20","v":{"v":1678016.85,"d":"1,678,016.85"}},{"$f":"'5.3 Tableau de l''endettement'!AY21","v":{"v":4335.960852713179,"d":"4,335.96"}},{"$f":"'5.3 Tableau de l''endettement'!AY23","v":{"v":-1285711.78,"d":"-1,285,711.78"}},{"$f":"'5.3 Tableau de l''endettement'!AY24","v":{"v":-3322.252661498708,"d":"-3,322.25"}}]
["Haute-Ajoie",{"$f":"'5.3 Tableau de l''endettement'!AZ20","v":{"v":10224980.14,"d":"10,224,980.14"}},{"$f":"'5.3 Tableau de l''endettement'!AZ21","v":{"v":9329.36144160584,"d":"9,329.36"}},{"$f":"'5.3 Tableau de l''endettement'!AZ23","v":{"v":5956684.420000001,"d":"5,956,684.42"}},{"$f":"'5.3 Tableau de l''endettement'!AZ24","v":{"v":5434.931040145986,"d":"5,434.93"}}]
["Lugnez",{"$f":"'5.3 Tableau de l''endettement'!BA20","v":{"v":206289.58000000002,"d":"206,289.58"}},{"$f":"'5.3 Tableau de l''endettement'!BA21","v":{"v":1097.285,"d":"1,097.29"}},{"$f":"'5.3 Tableau de l''endettement'!BA23","v":{"v":-570550.01,"d":"-570,550.01"}},{"$f":"'5.3 Tableau de l''endettement'!BA24","v":{"v":-3034.8404787234044,"d":"-3,034.84"}}]
["Porrentruy",{"$f":"'5.3 Tableau de l''endettement'!BB20","v":{"v":67094497.11,"d":"67,094,497.11"}},{"$f":"'5.3 Tableau de l''endettement'!BB21","v":{"v":10428.115808206403,"d":"10,428.12"}},{"$f":"'5.3 Tableau de l''endettement'!BB23","v":{"v":38530094.52000001,"d":"38,530,094.52"}},{"$f":"'5.3 Tableau de l''endettement'!BB24","v":{"v":5988.513291886853,"d":"5,988.51"}}]
["Vendlincourt",{"$f":"'5.3 Tableau de l''endettement'!BC20","v":{"v":4428056.8,"d":"4,428,056.80"}},{"$f":"'5.3 Tableau de l''endettement'!BC21","v":{"v":7907.244285714285,"d":"7,907.24"}},{"$f":"'5.3 Tableau de l''endettement'!BC23","v":{"v":2154728.8999999994,"d":"2,154,728.90"}},{"$f":"'5.3 Tableau de l''endettement'!BC24","v":{"v":3847.7301785714276,"d":"3,847.73"}}]

{"sheet":"5.4 Endettement par commune","index":25,"n_rows":46,"n_cols":3,"rows_kept":46,"hidden":true}
["Tableau de l'endettement 2020 par commune"]
[]
[]
[null,"Lugnez"]
[]
[null,null,"CHF"]
[10,"Patrimoine financier",{"$f":"HLOOKUP($B$4,'5.3 Tableau de l''endettement'!$C$6:$BC$24,2,0)","v":{"v":866228.97,"d":"866,228.97"}}]
[]
[20,"Capitaux de tiers",{"$f":"HLOOKUP($B$4,'5.3 Tableau de l''endettement'!$C$6:$BC$24,4,0)","v":{"v":295678.96,"d":"295,678.96"}}]
[]
[200,"Engagements courant",{"$f":"HLOOKUP($B$4,'5.3 Tableau de l''endettement'!$C$6:$BC$24,6,0)","v":{"v":57543.880000000005,"d":"57,543.88"}}]
[]
[201,"Engagements financiers à court terme",{"$f":"HLOOKUP($B$4,'5.3 Tableau de l''endettement'!$C$6:$BC$24,8,0)","v":{"v":0,"d":"0.00"}}]
[]
[206,"Engagements financiers à long terme",{"$f":"HLOOKUP($B$4,'5.3 Tableau de l''endettement'!$C$6:$BC$24,10,0)","v":{"v":148745.7,"d":"148,745.70"}}]
[]
[2016,"Instruments financiers dérivés",{"$f":"HLOOKUP($B$4,'5.3 Tableau de l''endettement'!$C$6:$BC$24,12,0)","v":{"v":0,"d":"0.00"}}]
[]
[]
[null,"Endettement brut y compris les financements spéciaux",{"$f":"HLOOKUP($B$4,'5.3 Tableau de l''endettement'!$C$6:$BC$24,15,0)","v":{"v":206289.58000000002,"d":"206,289.58"}}]
[null,"Par habitant",{"$f":"HLOOKUP($B$4,'5.3 Tableau de l''endettement'!$C$6:$BC$24,16,0)","v":{"v":1097.285,"d":"1,097.29"}}]
[]
[null,"Endettement net y compris les financements spéciaux",{"$f":"HLOOKUP($B$4,'5.3 Tableau de l''endettement'!$C$6:$BC$24,18,0)","v":{"v":-570550.01,"d":"-570,550.01"}}]
[null,"Par habitant",{"$f":"HLOOKUP($B$4,'5.3 Tableau de l''endettement'!$C$6:$BC$24,19,0)","v":{"v":-3034.8404787234044,"d":"-3,034.84"}}]
[]
[]
["Endettement sans les financements spéciaux"]
[]
[10,"Patrimoine financier",{"$f":"HLOOKUP($B$4,'5.3 Tableau de l''endettement'!$C$6:$BC$49,24,0)","v":{"v":866229.02,"d":"866,229.02"}}]
[]
[20,"Capitaux de tiers",{"$f":"HLOOKUP($B$4,'5.3 Tableau de l''endettement'!$C$6:$BC$49,26,0)","v":{"v":295678.96,"d":"295,678.96"}}]
[]
[200,"Engagements courant",{"$f":"HLOOKUP($B$4,'5.3 Tableau de l''endettement'!$C$6:$BC$49,28,0)","v":{"v":57543.88,"d":"57,543.88"}}]
[]
[201,"Engagements financiers à court terme",{"$f":"HLOOKUP($B$4,'5.3 Tableau de l''endettement'!$C$6:$BC$49,30,0)","v":{"v":0,"d":"0.00"}}]
[]
[206,"Engagements financiers à long terme",{"$f":"HLOOKUP($B$4,'5.3 Tableau de l''endettement'!$C$6:$BC$49,32,0)","v":{"v":148745.7,"d":"148,745.70"}}]
[]
[2016,"Instruments financiers dérivés",{"$f":"HLOOKUP($B$4,'5.3 Tableau de l''endettement'!$C$6:$BC$49,34,0)","v":{"v":0,"d":"0.00"}}]
[]
[]
[null,"Endettement brut sans les financements spéciaux",{"$f":"HLOOKUP($B$4,'5.3 Tableau de l''endettement'!$C$6:$BC$49,37,0)","v":{"v":206289.58000000002,"d":"206,289.58"}}]
[null,"Par habitant",{"$f":"HLOOKUP($B$4,'5.3 Tableau de l''endettement'!$C$6:$BC$49,38,0)","v":{"v":1097.285,"d":"1,097.29"}}]
[]
[null,"Endettement net y sans les financements spéciaux",{"$f":"HLOOKUP($B$4,'5.3 Tableau de l''endettement'!$C$6:$BC$49,40,0)","v":{"v":-570550.06,"d":"-570,550.06"}}]
[null,"Par habitant",{"$f":"HLOOKUP($B$4,'5.3 Tableau de l''endettement'!$C$6:$BC$49,41,0)","v":{"v":-3034.8407446808515,"d":"-3,034.84"}}]

{"sheet":"6. Investissements","index":26,"n_rows":182,"n_cols":61,"rows_kept":182,"hidden":true}
["Comptes des investissements 2020"]
["Comptes consolidés de l'ensemble des communes et par district",{"$nulls":3},{"$f":"'Base de données pop.'!C2","v":923},{"$f":"'Base de données pop.'!C3","v":270},{"$f":"'Base de données pop.'!C4","v":485},{"$f":"'Base de données pop.'!C5","v":446},{"$f":"'Base de données pop.'!C6","v":{"v":3631,"d":"3,631"}},{"$f":"'Base de données pop.'!C7","v":{"v":3313,"d":"3,313"}},{"$f":"'Base de données pop.'!C8","v":{"v":2644,"d":"2,644"}},{"$f":"'Base de données pop.'!C9","v":{"v":12618,"d":"12,618"}},{"$f":"'Base de données pop.'!C10","v":{"v":1371,"d":"1,371"}},{"$f":"'Base de données pop.'!C11","v":118},{"$f":"'Base de données pop.'!C12","v":{"v":7167,"d":"7,167"}},{"$f":"'Base de données pop.'!C13","v":528},{"$f":"'Base de données pop.'!C14","v":108},{"$f":"'Base de données pop.'!C15","v":415},{"$f":"'Base de données pop.'!C16","v":349},{"$f":"'Base de données pop.'!C17","v":687},{"$f":"'Base de données pop.'!C18","v":255},{"$f":"'Base de données pop.'!C19","v":436},{"$f":"'Base de données pop.'!C20","v":{"v":3190,"d":"3,190"}},{"$f":"'Base de données pop.'!C21","v":324},{"$f":"'Base de données pop.'!C22","v":{"v":1246,"d":"1,246"}},{"$f":"'Base de données pop.'!C23","v":{"v":1528,"d":"1,528"}},{"$f":"'Base de données pop.'!C24","v":96},{"$f":"'Base de données pop.'!C25","v":149},{"$f":"'Base de données pop.'!C26","v":516},{"$f":"'Base de données pop.'!C27","v":671},{"$f":"'Base de données pop.'!C28","v":572},{"$f":"'Base de données pop.'!C29","v":490},{"$f":"'Base de données pop.'!C30","v":{"v":1914,"d":"1,914"}},{"$f":"'Base de données pop.'!C31","v":{"v":2615,"d":"2,615"}},{"$f":"'Base de données pop.'!C32","v":227},{"$f":"'Base de données pop.'!C33","v":131},{"$f":"'Base de données pop.'!C34","v":{"v":1895,"d":"1,895"}},{"$f":"'Base de données pop.'!C35","v":{"v":1135,"d":"1,135"}},{"$f":"'Base de données pop.'!C36","v":{"v":1241,"d":"1,241"}},{"$f":"'Base de données pop.'!C37","v":119},{"$f":"'Base de données pop.'!C38","v":{"v":1195,"d":"1,195"}},{"$f":"'Base de données pop.'!C39","v":663},{"$f":"'Base de données pop.'!C40","v":645},{"$f":"'Base de données pop.'!C41","v":{"v":1263,"d":"1,263"}},{"$f":"'Base de données pop.'!C42","v":740},{"$f":"'Base de données pop.'!C43","v":{"v":1028,"d":"1,028"}},{"$f":"'Base de données pop.'!C44","v":314},{"$f":"'Base de données pop.'!C45","v":{"v":2400,"d":"2,400"}},{"$f":"'Base de données pop.'!C46","v":755},{"$f":"'Base de données pop.'!C47","v":181},{"$f":"'Base de données pop.'!C48","v":347},{"$f":"'Base de données pop.'!C49","v":{"v":1690,"d":"1,690"}},{"$f":"'Base de données pop.'!C50","v":387},{"$f":"'Base de données pop.'!C51","v":{"v":1096,"d":"1,096"}},{"$f":"'Base de données pop.'!C52","v":188},{"$f":"'Base de données pop.'!C53","v":{"v":6434,"d":"6,434"}},{"$f":"'Base de données pop.'!C54","v":560},{"$f":"SUM(E2:BE2)","v":{"v":73709,"d":"73,709"}},{"$f":"SUM(E2:W2)","v":{"v":38954,"d":"38,954"}},{"$f":"SUM(X2:AJ2)","v":{"v":10479,"d":"10,479"}},{"$f":"SUM(AK2:BE2)","v":{"v":24276,"d":"24,276"}}]
[{"$nulls":4},"Boécourt","Bourrignon","Châtillon","Courchapoix","Courrendlin","Courroux","Courtételle","Delémont","Develier","Ederswiler","Haute-Sorne","Mervelier","Mettembert","Movelier","Pleigne","Rossemaison","Saulcy","Soyhières","Val Terbi","Le Bémont","Les Bois","Les Breuleux","La Chaux-B.","Les Enfers","Les Genevez","Lajoux","Montfaucon","Muriaux","Le Noirmont","Saignelégier","Saint-Brais","Soubey","Alle","La Baroche","Basse-Allaine","Beurnevésin","Boncourt","Bonfol","Bure","Clos du Doubs","Coeuve","Cornol","Courchavon","Courgenay","Courtedoux","Damphreux","Fahy","Fontenais","Grandfontaine","Haute-Ajoie","Lugnez","Porrentruy","Vendlincourt","Total","Delémont","Franches-Montagnes","Porrentruy"]
[5,null,null,"Dépenses d'investissements",{"$f":"E5+E15+E25+E30+E41+E52+E63+E74","v":{"v":1961429.61,"d":"1,961,429.61"}},{"$f":"F5+F15+F25+F30+F41+F52+F63+F74","v":{"v":79668.1,"d":"79,668.10"}},{"v":2716359.2,"d":"2,716,359.20"},{"v":225335,"d":"225,335.00"},{"v":2306777.68,"d":"2,306,777.68"},{"v":2683861.3699999996,"d":"2,683,861.37"},{"v":1170459.2400000002,"d":"1,170,459.24"},{"v":17936434.639999997,"d":"17,936,434.64"},{"v":259678.55,"d":"259,678.55"},{"v":41267.75,"d":"41,267.75"},{"v":3698416.9,"d":"3,698,416.90"},{"v":175184.23,"d":"175,184.23"},{"v":0,"d":"0.00"},{"v":19797.85,"d":"19,797.85"},{"v":171236.7,"d":"171,236.70"},{"v":288552.75,"d":"288,552.75"},{"v":131008.2,"d":"131,008.20"},{"v":217980.51,"d":"217,980.51"},{"v":2336211.5500000003,"d":"2,336,211.55"},{"v":115618.35,"d":"115,618.35"},{"v":128183.25,"d":"128,183.25"},{"v":577502.38,"d":"577,502.38"},{"v":0,"d":"0.00"},{"v":389450.25,"d":"389,450.25"},{"v":100268.8,"d":"100,268.80"},{"v":611053.91,"d":"611,053.91"},{"v":251003.7,"d":"251,003.70"},{"v":727420.4,"d":"727,420.40"},{"v":678259.1,"d":"678,259.10"},{"v":531422.15,"d":"531,422.15"},{"v":30396.55,"d":"30,396.55"},{"v":851165,"d":"851,165.00"},{"v":2035877.68,"d":"2,035,877.68"},{"v":824973.4,"d":"824,973.40"},{"v":338610.8,"d":"338,610.80"},{"v":612014,"d":"612,014.00"},{"v":989111.1499999999,"d":"989,111.15"},{"v":601050.7999999999,"d":"601,050.80"},{"v":49042.100000000006,"d":"49,042.10"},{"v":1510247.9000000004,"d":"1,510,247.90"},{"v":86654.54999999999,"d":"86,654.55"},{"v":311519.8,"d":"311,519.80"},{"v":290607.3,"d":"290,607.30"},{"v":642916.7100000001,"d":"642,916.71"},{"v":112008.6,"d":"112,008.60"},{"v":49000,"d":"49,000.00"},{"v":0,"d":"0.00"},{"v":19064.1,"d":"19,064.10"},{"v":593823.55,"d":"593,823.55"},{"v":398381.60000000003,"d":"398,381.60"},{"v":0,"d":"0.00"},{"v":3906156.4699999997,"d":"3,906,156.47"},{"v":6219.65,"d":"6,219.65"},{"v":54788683.83,"d":"54,788,683.83"},{"v":36419659.83,"d":"36,419,659.83"},{"v":4991743.840000001,"d":"4,991,743.84"},{"v":13377280.160000004,"d":"13,377,280.16"}]
[null,50,null,"Immobilisations corporelles",{"$f":"E6+E7+E8+E9+E10+E11+E12+E13","v":{"v":1961429.61,"d":"1,961,429.61"}},{"$f":"F6+F7+F8+F9+F10+F11+F12+F13","v":{"v":79668.1,"d":"79,668.10"}},{"v":2716359.2,"d":"2,716,359.20"},{"v":225335,"d":"225,335.00"},{"v":2257683.58,"d":"2,257,683.58"},{"v":2659948.7199999997,"d":"2,659,948.72"},{"v":1165410.1400000001,"d":"1,165,410.14"},{"v":17611603.009999998,"d":"17,611,603.01"},{"v":239062.55,"d":"239,062.55"},{"v":41267.75,"d":"41,267.75"},{"v":3514137.4,"d":"3,514,137.40"},{"v":175184.23,"d":"175,184.23"},{"v":0,"d":"0.00"},{"v":19797.85,"d":"19,797.85"},{"v":171236.7,"d":"171,236.70"},{"v":288552.75,"d":"288,552.75"},{"v":131008.2,"d":"131,008.20"},{"v":217980.51,"d":"217,980.51"},{"v":2336211.5500000003,"d":"2,336,211.55"},{"v":114697,"d":"114,697.00"},{"v":128183.25,"d":"128,183.25"},{"v":577502.38,"d":"577,502.38"},{"v":0,"d":"0.00"},{"v":389450.25,"d":"389,450.25"},{"v":70268.8,"d":"70,268.80"},{"v":611053.91,"d":"611,053.91"},{"v":251003.7,"d":"251,003.70"},{"v":713750.1,"d":"713,750.10"},{"v":552805.75,"d":"552,805.75"},{"v":462444.8,"d":"462,444.80"},{"v":30396.55,"d":"30,396.55"},{"v":851165,"d":"851,165.00"},{"v":307135.75,"d":"307,135.75"},{"v":800862.6,"d":"800,862.60"},{"v":321151.25,"d":"321,151.25"},{"v":612014,"d":"612,014.00"},{"v":989111.1499999999,"d":"989,111.15"},{"v":556070.7999999999,"d":"556,070.80"},{"v":36166.3,"d":"36,166.30"},{"v":1509872.9000000004,"d":"1,509,872.90"},{"v":77331.9,"d":"77,331.90"},{"v":265987.5,"d":"265,987.50"},{"v":170882.3,"d":"170,882.30"},{"v":610737.2600000001,"d":"610,737.26"},{"v":89929.95,"d":"89,929.95"},{"v":49000,"d":"49,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":593823.55,"d":"593,823.55"},{"v":296339.5,"d":"296,339.50"},{"v":0,"d":"0.00"},{"v":3420371.06,"d":"3,420,371.06"},{"v":0,"d":"0.00"},{"$f":"BF6+BF7+BF8+BF9+BF10+BF11+BF12+BF13","v":{"v":51271386.11,"d":"51,271,386.11"}},{"v":35811876.85,"d":"35,811,876.85"},{"v":4752721.49,"d":"4,752,721.49"},{"v":10706787.770000001,"d":"10,706,787.77"}]
[null,null,500,"Terrains",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":7474.33,"d":"7,474.33"},{"v":0,"d":"0.00"},{"v":163350.75,"d":"163,350.75"},{"v":0,"d":"0.00"},{"v":187677.25,"d":"187,677.25"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},364.95,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":25495.2,"d":"25,495.20"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":350727.35,"d":"350,727.35"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":15003.5,"d":"15,003.50"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":35495.15,"d":"35,495.15"},372.65,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":72209.4,"d":"72,209.40"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":63278.6,"d":"63,278.60"},{"v":58698.15,"d":"58,698.15"},{"v":2400,"d":"2,400.00"},{"v":0,"d":"0.00"},{"v":348021.9,"d":"348,021.90"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":89455.8,"d":"89,455.80"},{"v":124781.4,"d":"124,781.40"},{"v":0,"d":"0.00"},{"v":240806.95,"d":"240,806.95"},{"v":0,"d":"0.00"},{"$f":"SUM(E6:BE6)","v":{"v":1785613.33,"d":"1,785,613.33"}},{"$f":"SUM(E6:W6)","v":{"v":735089.83,"d":"735,089.83"}},{"$f":"SUM(X6:AJ6)","v":{"v":50871.3,"d":"50,871.30"}},{"$f":"SUM(AK6:BE6)","v":{"v":999652.2000000002,"d":"999,652.20"}}]
[null,null,501,"Routes et voies de communications",{"v":593862.55,"d":"593,862.55"},{"v":3231,"d":"3,231.00"},{"v":0,"d":"0.00"},{"v":31315.17,"d":"31,315.17"},{"v":150789.55,"d":"150,789.55"},{"v":451167.64,"d":"451,167.64"},{"v":29080.05,"d":"29,080.05"},{"v":1996872.8,"d":"1,996,872.80"},{"v":130768.95,"d":"130,768.95"},{"v":41267.75,"d":"41,267.75"},{"v":1880774.7,"d":"1,880,774.70"},{"v":173446.47,"d":"173,446.47"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":114327.35,"d":"114,327.35"},{"v":82784.65,"d":"82,784.65"},{"v":25917.03,"d":"25,917.03"},{"v":469740.5,"d":"469,740.50"},{"v":35907.4,"d":"35,907.40"},{"v":63379.85,"d":"63,379.85"},{"v":98397.78,"d":"98,397.78"},{"v":0,"d":"0.00"},{"v":324805.1,"d":"324,805.10"},{"v":34773.65,"d":"34,773.65"},{"v":2238.6,"d":"2,238.60"},{"v":40403.8,"d":"40,403.80"},{"v":713750.1,"d":"713,750.10"},{"v":460817.85,"d":"460,817.85"},{"v":186409.3,"d":"186,409.30"},{"v":0,"d":"0.00"},{"v":838961.2,"d":"838,961.20"},{"v":241020.55,"d":"241,020.55"},{"v":354146.85,"d":"354,146.85"},{"v":84370.35,"d":"84,370.35"},{"v":612014,"d":"612,014.00"},{"v":530889.2,"d":"530,889.20"},{"v":337362.2,"d":"337,362.20"},{"v":11002.1,"d":"11,002.10"},{"v":1368263.85,"d":"1,368,263.85"},{"v":0,"d":"0.00"},{"v":105306.6,"d":"105,306.60"},{"v":169985,"d":"169,985.00"},{"v":231695.01,"d":"231,695.01"},{"v":15664.2,"d":"15,664.20"},{"v":49000,"d":"49,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":87339.15,"d":"87,339.15"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":1148047.87,"d":"1,148,047.87"},{"v":0,"d":"0.00"},{"$f":"SUM(E7:BE7)","v":{"v":14321297.719999995,"d":"14,321,297.72"}},{"$f":"SUM(E7:W7)","v":{"v":6175346.16,"d":"6,175,346.16"}},{"$f":"SUM(X7:AJ7)","v":{"v":2799844.63,"d":"2,799,844.63"}},{"$f":"SUM(AK7:BE7)","v":{"v":5346106.930000001,"d":"5,346,106.93"}}]
[null,null,502,"Aménagements des cours d'eau",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":25524.5,"d":"25,524.50"},{"v":186545.5,"d":"186,545.50"},{"v":10000,"d":"10,000.00"},{"v":364897.85,"d":"364,897.85"},{"v":648878.54,"d":"648,878.54"},{"v":703430.1,"d":"703,430.10"},{"v":44309.45,"d":"44,309.45"},{"v":0,"d":"0.00"},{"v":74237.35,"d":"74,237.35"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":20941.95,"d":"20,941.95"},{"v":967868.6,"d":"967,868.60"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":9278.45,"d":"9,278.45"},{"v":0,"d":"0.00"},{"v":972.1,"d":"972.10"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":29019.25,"d":"29,019.25"},{"v":897.3,"d":"897.30"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":46615.05,"d":"46,615.05"},{"v":0,"d":"0.00"},{"v":3133415.99,"d":"3,133,415.99"},{"v":3046633.8400000003,"d":"3,046,633.84"},{"v":0,"d":"0.00"},{"v":86782.15000000001,"d":"86,782.15"}]
[null,null,503,"Autres travaux et ouvrages de génie civil",{"v":1367567.06,"d":"1,367,567.06"},{"v":0,"d":"0.00"},{"v":125759.9,"d":"125,759.90"},{"v":0,"d":"0.00"},{"v":68859.25,"d":"68,859.25"},{"v":428123.98,"d":"428,123.98"},{"v":12181.2,"d":"12,181.20"},{"v":6759656.26,"d":"6,759,656.26"},{"v":63984.15,"d":"63,984.15"},{"v":0,"d":"0.00"},{"v":869808.65,"d":"869,808.65"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":19797.85,"d":"19,797.85"},{"v":145741.5,"d":"145,741.50"},{"v":133942.05,"d":"133,942.05"},{"v":48223.55,"d":"48,223.55"},{"v":171121.53,"d":"171,121.53"},{"v":286038.5,"d":"286,038.50"},{"v":24939.6,"d":"24,939.60"},{"v":0,"d":"0.00"},{"v":151936.9,"d":"151,936.90"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":466618,"d":"466,618.00"},{"v":210599.9,"d":"210,599.90"},{"v":0,"d":"0.00"},{"v":21400,"d":"21,400.00"},{"v":153609.7,"d":"153,609.70"},{"v":27916,"d":"27,916.00"},{"v":12203.8,"d":"12,203.80"},{"v":66115.2,"d":"66,115.20"},{"v":265357.8,"d":"265,357.80"},{"v":155293.05,"d":"155,293.05"},{"v":0,"d":"0.00"},{"v":156619.1,"d":"156,619.10"},{"v":139519.9,"d":"139,519.90"},{"v":0,"d":"0.00"},{"v":60581.85,"d":"60,581.85"},{"v":15218.35,"d":"15,218.35"},{"v":37911,"d":"37,911.00"},{"v":0,"d":"0.00"},{"v":21648.3,"d":"21,648.30"},{"v":41766.2,"d":"41,766.20"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":417028.6,"d":"417,028.60"},{"v":171558.1,"d":"171,558.10"},{"v":0,"d":"0.00"},{"v":801012.41,"d":"801,012.41"},{"v":0,"d":"0.00"},{"v":13919659.190000001,"d":"13,919,659.19"},{"v":10500805.430000002,"d":"10,500,805.43"},{"v":1069223.9000000001,"d":"1,069,223.90"},{"v":2349629.8600000003,"d":"2,349,629.86"}]
[null,null,504,"Bâtiments",{"v":0,"d":"0.00"},{"v":76437.1,"d":"76,437.10"},{"v":2561171.95,"d":"2,561,171.95"},{"v":0,"d":"0.00"},{"v":1876917.53,"d":"1,876,917.53"},{"v":1230883,"d":"1,230,883.00"},{"v":328667.8,"d":"328,667.80"},{"v":6724187.9,"d":"6,724,187.90"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":521680.65,"d":"521,680.65"},{"v":1372.81,"d":"1,372.81"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":15000,"d":"15,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":172602,"d":"172,602.00"},{"v":0,"d":"0.00"},{"v":42151,"d":"42,151.00"},{"v":255795.8,"d":"255,795.80"},{"v":0,"d":"0.00"},{"v":64645.15,"d":"64,645.15"},{"v":0,"d":"0.00"},{"v":108824.66,"d":"108,824.66"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":51124.55,"d":"51,124.55"},{"v":2480.55,"d":"2,480.55"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":74571.4,"d":"74,571.40"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":293280.75,"d":"293,280.75"},{"v":45158,"d":"45,158.00"},{"v":25164.2,"d":"25,164.20"},{"v":17748.6,"d":"17,748.60"},{"v":3415.4,"d":"3,415.40"},{"v":51850.65,"d":"51,850.65"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":15954.55,"d":"15,954.55"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":864389.98,"d":"864,389.98"},{"v":0,"d":"0.00"},{"v":15425475.980000006,"d":"15,425,475.98"},{"v":13508920.740000002,"d":"13,508,920.74"},{"v":525021.71,"d":"525,021.71"},{"v":1391533.53,"d":"1,391,533.53"}]
[null,null,505,"Forêts",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":4861.55,"d":"4,861.55"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":106786.55,"d":"106,786.55"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":13985.45,"d":"13,985.45"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":125633.55,"d":"125,633.55"},{"v":0,"d":"0.00"},{"v":4861.55,"d":"4,861.55"},{"v":120772,"d":"120,772.00"}]
[null,null,506,"Biens mobiliers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":3902.85,"d":"3,902.85"},{"v":0,"d":"0.00"},{"v":151117.25,"d":"151,117.25"},{"v":21525.5,"d":"21,525.50"},{"v":146602.55,"d":"146,602.55"},{"v":1200408.55,"d":"1,200,408.55"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":167636.05,"d":"167,636.05"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":25283.35,"d":"25,283.35"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":89234.6,"d":"89,234.60"},{"v":53850,"d":"53,850.00"},{"v":20303.4,"d":"20,303.40"},{"v":51506.85,"d":"51,506.85"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":33000,"d":"33,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":70587.9,"d":"70,587.90"},{"v":71301.25,"d":"71,301.25"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":20045.25,"d":"20,045.25"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":39500,"d":"39,500.00"},{"v":0,"d":"0.00"},{"v":9372.05,"d":"9,372.05"},{"v":16545,"d":"16,545.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":296686.75,"d":"296,686.75"},{"v":0,"d":"0.00"},{"v":2488409.1500000004,"d":"2,488,409.15"},{"v":1805710.7000000004,"d":"1,805,710.70"},{"v":300549.4,"d":"300,549.40"},{"v":382149.05,"d":"382,149.05"}]
[null,null,509,"Autres immobilisation corporelles",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":39370.15,"d":"39,370.15"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":2349,"d":"2,349.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":7350,"d":"7,350.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":22812.05,"d":"22,812.05"},{"v":0,"d":"0.00"},{"v":71881.2,"d":"71,881.20"},{"v":39370.15,"d":"39,370.15"},{"v":2349,"d":"2,349.00"},{"v":30162.05,"d":"30,162.05"}]
[]
[null,51,null,"Investissement pour le compte de tiers",{"$f":"E16+E17+E18+E19+E20+E21+E22+E23","v":{"v":0,"d":"0.00"}},{"$f":"F16+F17+F18+F19+F20+F21+F22+F23","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":49094.1,"d":"49,094.10"},{"v":0,"d":"0.00"},{"v":5049.1,"d":"5,049.10"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":13670.3,"d":"13,670.30"},{"v":52710.9,"d":"52,710.90"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":1728741.93,"d":"1,728,741.93"},{"v":0,"d":"0.00"},{"v":14958,"d":"14,958.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":119725,"d":"119,725.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":47654.65,"d":"47,654.65"},{"v":0,"d":"0.00"},{"v":219757.80000000002,"d":"219,757.80"},{"v":0,"d":"0.00"},{"$f":"BF16+BF17+BF18+BF19+BF20+BF21+BF22+BF23","v":{"v":2251361.7800000003,"d":"2,251,361.78"}},{"$f":"BG16+BG17+BG18+BG19+BG20+BG21+BG22+BG23","v":{"v":54143.2,"d":"54,143.20"}},{"$f":"BH16+BH17+BH18+BH19+BH20+BH21+BH22+BH23","v":{"v":66381.2,"d":"66,381.20"}},{"$f":"BI16+BI17+BI18+BI19+BI20+BI21+BI22+BI23","v":{"v":2130837.38,"d":"2,130,837.38"}}]
[null,null,510,"Terrains",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":17540.1,"d":"17,540.10"},{"v":0,"d":"0.00"},{"v":5049.1,"d":"5,049.10"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":119725,"d":"119,725.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":150000,"d":"150,000.00"},{"v":0,"d":"0.00"},{"$f":"SUM(E16:BE16)","v":{"v":292314.2,"d":"292,314.20"}},{"$f":"SUM(E16:W16)","v":{"v":22589.199999999997,"d":"22,589.20"}},{"$f":"SUM(X16:AJ16)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(AK16:BE16)","v":{"v":269725,"d":"269,725.00"}}]
[null,null,511,"Routes et voies de communications",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"SUM(E17:BE17)","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,512,"Aménagements des cours d'eau",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":28486.2,"d":"28,486.20"},{"v":0,"d":"0.00"},{"v":28486.2,"d":"28,486.20"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":28486.2,"d":"28,486.20"}]
[null,null,513,"Autres travaux et ouvrages de génie civil",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":31554,"d":"31,554.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":52710.9,"d":"52,710.90"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":84264.9,"d":"84,264.90"},{"v":31554,"d":"31,554.00"},{"v":52710.9,"d":"52,710.90"},{"v":0,"d":"0.00"}]
[null,null,514,"Bâtiments",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":13670.3,"d":"13,670.30"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":1728741.93,"d":"1,728,741.93"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":1742412.23,"d":"1,742,412.23"},{"v":0,"d":"0.00"},{"v":13670.3,"d":"13,670.30"},{"v":1728741.93,"d":"1,728,741.93"}]
[null,null,515,"Forêts",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,516,"Biens mobiliers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":14958,"d":"14,958.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":47654.65,"d":"47,654.65"},{"v":0,"d":"0.00"},{"v":41271.6,"d":"41,271.60"},{"v":0,"d":"0.00"},{"v":103884.25,"d":"103,884.25"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":103884.25,"d":"103,884.25"}]
[null,null,519,"Autres immobilisation corporelles",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[null,52,null,"Immobilisations incorporelles",{"$f":"E26+E27+E28","v":{"v":0,"d":"0.00"}},{"$f":"F26+F27+F28","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":23912.65,"d":"23,912.65"},{"v":0,"d":"0.00"},{"v":324831.63,"d":"324,831.63"},{"v":20616,"d":"20,616.00"},{"v":0,"d":"0.00"},{"v":144281.95,"d":"144,281.95"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},921.35,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":30000,"d":"30,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":72742.45,"d":"72,742.45"},{"v":68977.35,"d":"68,977.35"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":2501.55,"d":"2,501.55"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":44980,"d":"44,980.00"},{"v":12875.8,"d":"12,875.80"},{"v":375,"d":"375.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":32179.45,"d":"32,179.45"},{"v":22078.65,"d":"22,078.65"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":19064.1,"d":"19,064.10"},{"v":0,"d":"0.00"},{"v":54387.45,"d":"54,387.45"},{"v":0,"d":"0.00"},{"v":248550.56,"d":"248,550.56"},{"v":6219.65,"d":"6,219.65"},{"$f":"BF26+BF27+BF28","v":{"v":1129495.5899999999,"d":"1,129,495.59"}},{"$f":"BG26+BG27+BG28","v":{"v":513642.23,"d":"513,642.23"}},{"$f":"BH26+BH27+BH28","v":{"v":172641.15,"d":"172,641.15"}},{"$f":"BI26+BI27+BI28","v":{"v":443212.21,"d":"443,212.21"}}]
[null,null,520,"Logiciels",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":324831.63,"d":"324,831.63"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":37045.35,"d":"37,045.35"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"SUM(E26:BE26)","v":{"v":361876.98,"d":"361,876.98"}},{"$f":"SUM(E26:W26)","v":{"v":361876.98,"d":"361,876.98"}},{"$f":"SUM(X26:AJ26)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(AK26:BE26)","v":{"v":0,"d":"0.00"}}]
[null,null,521,"Brevets et licenses",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,529,"Autres immobilisations incorporelles",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":23912.65,"d":"23,912.65"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":20616,"d":"20,616.00"},{"v":0,"d":"0.00"},{"v":107236.6,"d":"107,236.60"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},921.35,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":30000,"d":"30,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":72742.45,"d":"72,742.45"},{"v":68977.35,"d":"68,977.35"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":2501.55,"d":"2,501.55"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":44980,"d":"44,980.00"},{"v":12875.8,"d":"12,875.80"},{"v":375,"d":"375.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":32179.45,"d":"32,179.45"},{"v":22078.65,"d":"22,078.65"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":19064.1,"d":"19,064.10"},{"v":0,"d":"0.00"},{"v":54387.45,"d":"54,387.45"},{"v":0,"d":"0.00"},{"v":248550.56,"d":"248,550.56"},{"v":6219.65,"d":"6,219.65"},{"v":767618.61,"d":"767,618.61"},{"v":151765.25,"d":"151,765.25"},{"v":172641.15,"d":"172,641.15"},{"v":443212.21,"d":"443,212.21"}]
[]
[null,54,null,"Prêts",{"$f":"E31+E32+E33+E34+E35+E36+E37+E38+E39","v":{"v":0,"d":"0.00"}},{"$f":"F31+F32+F33+F34+F35+F36+F37+F38+F39","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"BF31+BF32+BF33+BF34+BF35+BF36+BF37+BF38+BF39","v":{"v":0,"d":"0.00"}},{"$f":"BG31+BG32+BG33+BG34+BG35+BG36+BG37+BG38+BG39","v":{"v":0,"d":"0.00"}},{"$f":"BH31+BH32+BH33+BH34+BH35+BH36+BH37+BH38+BH39","v":{"v":0,"d":"0.00"}},{"$f":"BI31+BI32+BI33+BI34+BI35+BI36+BI37+BI38+BI39","v":{"v":0,"d":"0.00"}}]
[null,null,540,"Confédération",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"SUM(E31:BE31)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(E31:W31)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(X31:AJ31)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(AK31:BE31)","v":{"v":0,"d":"0.00"}}]
[null,null,541,"Cantons et concordats",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,542,"Communes et associations intercommunales",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,543,"Assurances sociales publiques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,544,"Entreprises publiques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,545,"Entreprises privées",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,546,"Organisations privées à but non lucratif",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,547,"Ménages privés",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,548,"Etrangers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[null,55,null,"Participations et capital social",{"$f":"E42+E43+E44+E45+E46+E47+E48+E49+E50","v":{"v":0,"d":"0.00"}},{"$f":"F42+F43+F44+F45+F46+F47+F48+F49+F50","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"BF42+BF43+BF44+BF45+BF46+BF47+BF48+BF49+BF50","v":{"v":0,"d":"0.00"}},{"$f":"BG42+BG43+BG44+BG45+BG46+BG47+BG48+BG49+BG50","v":{"v":0,"d":"0.00"}},{"$f":"BH42+BH43+BH44+BH45+BH46+BH47+BH48+BH49+BH50","v":{"v":0,"d":"0.00"}},{"$f":"BI42+BI43+BI44+BI45+BI46+BI47+BI48+BI49+BI50","v":{"v":0,"d":"0.00"}}]
[null,null,550,"Confédération",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"SUM(E42:BE42)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(E42:W42)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(X42:AJ42)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(AK42:BE42)","v":{"v":0,"d":"0.00"}}]
[null,null,551,"Cantons et concordats",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,552,"Communes et associations intercommunales",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,553,"Assurances sociales publiques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,554,"Entreprises publiques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,555,"Entreprises privées",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,556,"Organisations privées à but non lucratif",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,557,"Ménages privés",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,558,"Etrangers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[null,56,null,"Propres suventions des investissements",{"$f":"E53+E54+E55+E56+E57+E58+E59+E60+E61","v":{"v":0,"d":"0.00"}},{"$f":"F53+F54+F55+F56+F57+F58+F59+F60+F61","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":39997.55,"d":"39,997.55"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"BF53+BF54+BF55+BF56+BF57+BF58+BF59+BF60+BF61","v":{"v":39997.55,"d":"39,997.55"}},{"$f":"BG53+BG54+BG55+BG56+BG57+BG58+BG59+BG60+BG61","v":{"v":39997.55,"d":"39,997.55"}},{"$f":"BH53+BH54+BH55+BH56+BH57+BH58+BH59+BH60+BH61","v":{"v":0,"d":"0.00"}},{"$f":"BI53+BI54+BI55+BI56+BI57+BI58+BI59+BI60+BI61","v":{"v":0,"d":"0.00"}}]
[null,null,560,"Confédération",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"SUM(E53:BE53)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(E53:W53)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(X53:AJ53)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(AK53:BE53)","v":{"v":0,"d":"0.00"}}]
[null,null,561,"Cantons et concordats",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,562,"Communes et associations intercommunales",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":39997.55,"d":"39,997.55"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":39997.55,"d":"39,997.55"},{"v":39997.55,"d":"39,997.55"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,563,"Assurances sociales publiques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,564,"Entreprises publiques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,565,"Entreprises privées",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,566,"Organisations privées à but non lucratif",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,567,"Ménages privés",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,568,"Etrangers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[null,57,null,"Subventions des investissements à redistribuer",{"$f":"E64+E65+E66+E67+E68+E69+E70+E71+E72","v":{"v":0,"d":"0.00"}},{"$f":"F64+F65+F66+F67+F68+F69+F70+F71+F72","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"BF64+BF65+BF66+BF67+BF68+BF69+BF70+BF71+BF72","v":{"v":0,"d":"0.00"}},{"$f":"BG64+BG65+BG66+BG67+BG68+BG69+BG70+BG71+BG72","v":{"v":0,"d":"0.00"}},{"$f":"BH64+BH65+BH66+BH67+BH68+BH69+BH70+BH71+BH72","v":{"v":0,"d":"0.00"}},{"$f":"BI64+BI65+BI66+BI67+BI68+BI69+BI70+BI71+BI72","v":{"v":0,"d":"0.00"}}]
[null,null,570,"Confédération",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"SUM(E64:BE64)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(E64:W64)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(X64:AJ64)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(AK64:BE64)","v":{"v":0,"d":"0.00"}}]
[null,null,571,"Cantons et concordats",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,572,"Communes et associations intercommunales",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,573,"Assurances sociales publiques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,574,"Entreprises publiques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,575,"Entreprises privées",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,576,"Organisations privées à but non lucratif",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,577,"Ménages privés",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,578,"Etrangers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[null,58,null,"Investissements extraordinaires",{"$f":"E75+E76+E77+E78+E79+E80","v":{"v":0,"d":"0.00"}},{"$f":"F75+F76+F77+F78+F79+F80","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":24110.8,"d":"24,110.80"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":9322.65,"d":"9,322.65"},{"v":45532.3,"d":"45,532.30"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":17477.05,"d":"17,477.05"},{"v":0,"d":"0.00"},{"$f":"BF75+BF76+BF77+BF78+BF79+BF80","v":{"v":96442.8,"d":"96,442.80"}},{"$f":"BG75+BG76+BG77+BG78+BG79+BG80","v":{"v":0,"d":"0.00"}},{"$f":"BH75+BH76+BH77+BH78+BH79+BH80","v":{"v":0,"d":"0.00"}},{"$f":"BI75+BI76+BI77+BI78+BI79+BI80","v":{"v":96442.8,"d":"96,442.80"}}]
[null,null,580,"Immobilisations corporelles",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":9322.65,"d":"9,322.65"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"SUM(E75:BE75)","v":{"v":9322.65,"d":"9,322.65"}},{"$f":"SUM(E75:W75)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(X75:AJ75)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(AK75:BE75)","v":{"v":9322.65,"d":"9,322.65"}}]
[null,null,582,"Immobilisations incorporelles",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":45532.3,"d":"45,532.30"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":17477.05,"d":"17,477.05"},{"v":0,"d":"0.00"},{"v":63009.350000000006,"d":"63,009.35"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":63009.350000000006,"d":"63,009.35"}]
[null,null,584,"Prêts",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,585,"Participations et capital social",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,586,"Subventions",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":24110.8,"d":"24,110.80"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":24110.8,"d":"24,110.80"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":24110.8,"d":"24,110.80"}]
[null,null,589,"Autres investissements extraordinaires",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[null,59,null,"Report au bilan des recettes d'investissement",{"$f":"E83","v":{"v":520000,"d":"520,000.00"}},{"$f":"F83","v":{"v":219058.75,"d":"219,058.75"}},{"v":1004384.3,"d":"1,004,384.30"},{"v":299151.65,"d":"299,151.65"},{"v":125435.9,"d":"125,435.90"},{"v":773321.15,"d":"773,321.15"},{"v":0,"d":"0.00"},{"v":3093083.45,"d":"3,093,083.45"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":1113465.65,"d":"1,113,465.65"},{"v":144165,"d":"144,165.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":25394,"d":"25,394.00"},{"v":16987.7,"d":"16,987.70"},{"v":312999.1,"d":"312,999.10"},{"v":1995868.95,"d":"1,995,868.95"},{"v":48040,"d":"48,040.00"},{"v":1664429.65,"d":"1,664,429.65"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":433035,"d":"433,035.00"},{"v":7475,"d":"7,475.00"},{"v":47972.93,"d":"47,972.93"},{"v":194701,"d":"194,701.00"},{"v":471042,"d":"471,042.00"},{"v":275505.7,"d":"275,505.70"},{"v":527484.5,"d":"527,484.50"},{"v":20900,"d":"20,900.00"},{"v":524300,"d":"524,300.00"},{"v":0,"d":"0.00"},{"v":111328.8,"d":"111,328.80"},{"v":6439.05,"d":"6,439.05"},{"v":49260,"d":"49,260.00"},{"v":5797,"d":"5,797.00"},{"v":200300,"d":"200,300.00"},{"v":9656,"d":"9,656.00"},{"v":76707.75,"d":"76,707.75"},{"v":168314,"d":"168,314.00"},{"v":141767.05,"d":"141,767.05"},{"v":98690,"d":"98,690.00"},{"v":36642,"d":"36,642.00"},{"v":58983,"d":"58,983.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":18782.5,"d":"18,782.50"},{"v":115050,"d":"115,050.00"},{"v":48455.85,"d":"48,455.85"},{"v":0,"d":"0.00"},{"v":3323252.15,"d":"3,323,252.15"},{"v":0,"d":"0.00"},{"$f":"BF83","v":{"v":18327626.53,"d":"18,327,626.53"}},{"$f":"BG83","v":{"v":9643315.6,"d":"9,643,315.60"}},{"$f":"BH83","v":{"v":4214885.78,"d":"4,214,885.78"}},{"$f":"BI83","v":{"v":4469425.15,"d":"4,469,425.15"}}]
[null,null,590,"Report au bilan des recettes d'investissement",{"v":520000,"d":"520,000.00"},{"v":219058.75,"d":"219,058.75"},{"v":1004384.3,"d":"1,004,384.30"},{"v":299151.65,"d":"299,151.65"},{"v":125435.9,"d":"125,435.90"},{"v":773321.15,"d":"773,321.15"},{"v":0,"d":"0.00"},{"v":3093083.45,"d":"3,093,083.45"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":1113465.65,"d":"1,113,465.65"},{"v":144165,"d":"144,165.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":25394,"d":"25,394.00"},{"v":16987.7,"d":"16,987.70"},{"v":312999.1,"d":"312,999.10"},{"v":1995868.95,"d":"1,995,868.95"},{"v":48040,"d":"48,040.00"},{"v":1664429.65,"d":"1,664,429.65"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":433035,"d":"433,035.00"},{"v":7475,"d":"7,475.00"},{"v":47972.93,"d":"47,972.93"},{"v":194701,"d":"194,701.00"},{"v":471042,"d":"471,042.00"},{"v":275505.7,"d":"275,505.70"},{"v":527484.5,"d":"527,484.50"},{"v":20900,"d":"20,900.00"},{"v":524300,"d":"524,300.00"},{"v":0,"d":"0.00"},{"v":111328.8,"d":"111,328.80"},{"v":6439.05,"d":"6,439.05"},{"v":49260,"d":"49,260.00"},{"v":5797,"d":"5,797.00"},{"v":200300,"d":"200,300.00"},{"v":9656,"d":"9,656.00"},{"v":76707.75,"d":"76,707.75"},{"v":168314,"d":"168,314.00"},{"v":141767.05,"d":"141,767.05"},{"v":98690,"d":"98,690.00"},{"v":36642,"d":"36,642.00"},{"v":58983,"d":"58,983.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":18782.5,"d":"18,782.50"},{"v":115050,"d":"115,050.00"},{"v":48455.85,"d":"48,455.85"},{"v":0,"d":"0.00"},{"v":3323252.15,"d":"3,323,252.15"},{"v":0,"d":"0.00"},{"$f":"SUM(E83:BE83)","v":{"v":18327626.53,"d":"18,327,626.53"}},{"$f":"SUM(E83:W83)","v":{"v":9643315.6,"d":"9,643,315.60"}},{"$f":"SUM(X83:AJ83)","v":{"v":4214885.78,"d":"4,214,885.78"}},{"$f":"SUM(AK83:BE83)","v":{"v":4469425.15,"d":"4,469,425.15"}}]
[]
[]
[]
[6,null,null,"Recettes des investissements",{"$f":"E88+E98+E108+E113+E124+E135+E146+E157+E168","v":{"v":520000,"d":"520,000.00"}},{"$f":"F88+F98+F108+F113+F124+F135+F146+F157+F168","v":{"v":293540,"d":"293,540.00"}},{"v":1004384.2999999999,"d":"1,004,384.30"},{"v":299151.65,"d":"299,151.65"},{"v":125435.9,"d":"125,435.90"},{"v":773321.15,"d":"773,321.15"},{"v":96070,"d":"96,070.00"},{"v":3093083.45,"d":"3,093,083.45"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":1113465.65,"d":"1,113,465.65"},{"v":144165,"d":"144,165.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":25394,"d":"25,394.00"},{"v":16987.7,"d":"16,987.70"},{"v":312999.1,"d":"312,999.10"},{"v":1995868.95,"d":"1,995,868.95"},{"v":48040,"d":"48,040.00"},{"v":1165367.0499999998,"d":"1,165,367.05"},{"v":73879,"d":"73,879.00"},{"v":0,"d":"0.00"},{"v":433035,"d":"433,035.00"},{"v":7475,"d":"7,475.00"},{"v":47972.93,"d":"47,972.93"},{"v":194701,"d":"194,701.00"},{"v":471042,"d":"471,042.00"},{"v":275505.7,"d":"275,505.70"},{"v":527484.5,"d":"527,484.50"},{"v":20900,"d":"20,900.00"},{"v":524300,"d":"524,300.00"},{"v":0,"d":"0.00"},{"v":111328.8,"d":"111,328.80"},{"v":6439.049999999999,"d":"6,439.05"},{"v":49260,"d":"49,260.00"},{"v":0,"d":"0.00"},{"v":210225.55,"d":"210,225.55"},{"v":9656,"d":"9,656.00"},{"v":753030,"d":"753,030.00"},{"v":168314,"d":"168,314.00"},{"v":128230,"d":"128,230.00"},{"v":98690,"d":"98,690.00"},{"v":36642,"d":"36,642.00"},{"v":58983,"d":"58,983.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":18782.5,"d":"18,782.50"},{"v":115050,"d":"115,050.00"},{"v":48455.85,"d":"48,455.85"},{"v":0,"d":"0.00"},{"v":3343252.15,"d":"3,343,252.15"},{"v":0,"d":"0.00"},{"v":18759907.93,"d":"18,759,907.93"},{"v":9813866.85,"d":"9,813,866.85"},{"v":3789702.1799999997,"d":"3,789,702.18"},{"v":5156338.9,"d":"5,156,338.90"}]
[null,60,null,"Transferts d'immobilisation corporelles dans le patrimoine financier",{"$f":"E89+E90+E91+E92+E93+E94+E95+E96","v":{"v":0,"d":"0.00"}},{"$f":"F89+F90+F91+F92+F93+F94+F95+F96","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":299151.65,"d":"299,151.65"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":96070,"d":"96,070.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":15000,"d":"15,000.00"},{"v":144165,"d":"144,165.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":10600,"d":"10,600.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":2450.65,"d":"2,450.65"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":7475,"d":"7,475.00"},{"v":27972.93,"d":"27,972.93"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":142000,"d":"142,000.00"},{"v":0,"d":"0.00"},{"v":106786.55,"d":"106,786.55"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":53516,"d":"53,516.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":2723690,"d":"2,723,690.00"},{"v":0,"d":"0.00"},{"v":3628877.78,"d":"3,628,877.78"},{"v":564986.65,"d":"564,986.65"},{"v":179898.58,"d":"179,898.58"},{"v":2883992.55,"d":"2,883,992.55"}]
[null,null,600,"Terrains",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":10600,"d":"10,600.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":7475,"d":"7,475.00"},{"v":20000,"d":"20,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":53516,"d":"53,516.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":1173690,"d":"1,173,690.00"},{"v":0,"d":"0.00"},{"$f":"SUM(E89:BE89)","v":{"v":1265281,"d":"1,265,281.00"}},{"$f":"SUM(E89:W89)","v":{"v":10600,"d":"10,600.00"}},{"$f":"SUM(X89:AJ89)","v":{"v":27475,"d":"27,475.00"}},{"$f":"SUM(AK89:BE89)","v":{"v":1227206,"d":"1,227,206.00"}}]
[null,null,601,"Routes et voies de communications",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":299151.65,"d":"299,151.65"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":144165,"d":"144,165.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":142000,"d":"142,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":585316.65,"d":"585,316.65"},{"v":443316.65,"d":"443,316.65"},{"v":142000,"d":"142,000.00"},{"v":0,"d":"0.00"}]
[null,null,602,"Aménagements des cours d'eau",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,603,"Autres travaux et ouvrages de génie civil",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":106786.55,"d":"106,786.55"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":106786.55,"d":"106,786.55"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":106786.55,"d":"106,786.55"}]
[null,null,604,"Bâtiments",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":96070,"d":"96,070.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":15000,"d":"15,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":7972.93,"d":"7,972.93"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":1550000,"d":"1,550,000.00"},{"v":0,"d":"0.00"},{"v":1669042.93,"d":"1,669,042.93"},{"v":111070,"d":"111,070.00"},{"v":7972.93,"d":"7,972.93"},{"v":1550000,"d":"1,550,000.00"}]
[null,null,605,"Forêts",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,606,"Biens mobiliers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,609,"Autres immobilisation corporelles",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":2450.65,"d":"2,450.65"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":2450.65,"d":"2,450.65"},{"v":0,"d":"0.00"},{"v":2450.65,"d":"2,450.65"},{"v":0,"d":"0.00"}]
[]
[null,61,null,"Remboursement de tiers",{"$f":"E99+E100+E101+E102+E103+E104+E105+E106","v":{"v":0,"d":"0.00"}},{"$f":"F99+F100+F101+F102+F103+F104+F105+F106","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":4080,"d":"4,080.00"},{"v":0,"d":"0.00"},{"v":177710,"d":"177,710.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":175804.8,"d":"175,804.80"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":16987.7,"d":"16,987.70"},{"v":35035.85,"d":"35,035.85"},{"v":0,"d":"0.00"},{"v":48040,"d":"48,040.00"},{"v":3000,"d":"3,000.00"},{"v":73879,"d":"73,879.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":194701,"d":"194,701.00"},{"v":0,"d":"0.00"},{"v":231684.3,"d":"231,684.30"},{"v":502077.1,"d":"502,077.10"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":1869.4,"d":"1,869.40"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":30000,"d":"30,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":53690,"d":"53,690.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":1548559.1500000001,"d":"1,548,559.15"},{"v":409618.35,"d":"409,618.35"},{"v":1053381.4,"d":"1,053,381.40"},{"v":85559.4,"d":"85,559.40"}]
[null,null,610,"Terrains",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":173960,"d":"173,960.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":15003.5,"d":"15,003.50"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":502077.1,"d":"502,077.10"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":53690,"d":"53,690.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"SUM(E99:BE99)","v":{"v":744730.6,"d":"744,730.60"}},{"$f":"SUM(E99:W99)","v":{"v":173960,"d":"173,960.00"}},{"$f":"SUM(X99:AJ99)","v":{"v":517080.6,"d":"517,080.60"}},{"$f":"SUM(AK99:BE99)","v":{"v":53690,"d":"53,690.00"}}]
[null,null,611,"Routes et voies de communications",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":175804.8,"d":"175,804.80"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":16987.7,"d":"16,987.70"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":48040,"d":"48,040.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":30000,"d":"30,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":270832.5,"d":"270,832.50"},{"v":192792.5,"d":"192,792.50"},{"v":48040,"d":"48,040.00"},{"v":30000,"d":"30,000.00"}]
[null,null,612,"Aménagements des cours d'eau",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":4080,"d":"4,080.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":1869.4,"d":"1,869.40"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":5949.4,"d":"5,949.40"},{"v":4080,"d":"4,080.00"},{"v":0,"d":"0.00"},{"v":1869.4,"d":"1,869.40"}]
[null,null,613,"Autres travaux et ouvrages de génie civil",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":35035.85,"d":"35,035.85"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":3000,"d":"3,000.00"},{"v":54013.95,"d":"54,013.95"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":194701,"d":"194,701.00"},{"v":0,"d":"0.00"},{"v":221684.3,"d":"221,684.30"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":508435.1,"d":"508,435.10"},{"v":35035.85,"d":"35,035.85"},{"v":473399.25,"d":"473,399.25"},{"v":0,"d":"0.00"}]
[null,null,614,"Bâtiments",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":3750,"d":"3,750.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":3750,"d":"3,750.00"},{"v":3750,"d":"3,750.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,615,"Forêts",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":4861.55,"d":"4,861.55"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":4861.55,"d":"4,861.55"},{"v":0,"d":"0.00"},{"v":4861.55,"d":"4,861.55"},{"v":0,"d":"0.00"}]
[null,null,616,"Biens mobiliers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":10000,"d":"10,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":10000,"d":"10,000.00"},{"v":0,"d":"0.00"},{"v":10000,"d":"10,000.00"},{"v":0,"d":"0.00"}]
[null,null,619,"Autres immobilisation corporelles",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[null,62,null,"Transferts d'immobilisation incorporelles dans le patrimoin financier",{"$f":"E109+E110+E111","v":{"v":0,"d":"0.00"}},{"$f":"F109+F110+F111","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,620,"Logiciels",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"SUM(E109:BE109)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(E109:W109)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(X109:AJ109)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(AK109:BE109)","v":{"v":0,"d":"0.00"}}]
[null,null,621,"Brevets et licenses",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,629,"Autres immobilisations incorporelles",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[null,63,null,"Subventions acquis des investissements",{"$f":"E114+E115+E116+E117+E118+E119+E120+E121+E122","v":{"v":0,"d":"0.00"}},{"$f":"F114+F115+F116+F117+F118+F119+F120+F121+F122","v":{"v":293540,"d":"293,540.00"}},{"v":1004384.2999999999,"d":"1,004,384.30"},{"v":0,"d":"0.00"},{"v":125435.9,"d":"125,435.90"},{"v":769241.15,"d":"769,241.15"},{"v":0,"d":"0.00"},{"v":2915373.45,"d":"2,915,373.45"},{"$f":"M114+M115+M116+M117+M118+M119+M120+M121+M122","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":922660.85,"d":"922,660.85"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":14794,"d":"14,794.00"},{"v":0,"d":"0.00"},{"v":277963.25,"d":"277,963.25"},{"v":1995868.95,"d":"1,995,868.95"},{"v":0,"d":"0.00"},{"v":1159916.4,"d":"1,159,916.40"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":433035,"d":"433,035.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":471042,"d":"471,042.00"},{"v":43821.4,"d":"43,821.40"},{"v":12913,"d":"12,913.00"},{"v":20900,"d":"20,900.00"},{"v":382300,"d":"382,300.00"},{"v":0,"d":"0.00"},{"v":4542.25,"d":"4,542.25"},{"v":4569.65,"d":"4,569.65"},{"v":49260,"d":"49,260.00"},{"v":0,"d":"0.00"},{"v":210225.55,"d":"210,225.55"},{"v":9656,"d":"9,656.00"},{"v":723030,"d":"723,030.00"},{"v":114798,"d":"114,798.00"},{"v":128230,"d":"128,230.00"},{"v":45000,"d":"45,000.00"},{"v":36642,"d":"36,642.00"},{"v":50275,"d":"50,275.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":16698,"d":"16,698.00"},{"v":115050,"d":"115,050.00"},{"v":48455.85,"d":"48,455.85"},{"v":0,"d":"0.00"},{"v":619562.15,"d":"619,562.15"},{"v":0,"d":"0.00"},{"v":13019184.1,"d":"13,019,184.10"},{"v":8319261.85,"d":"8,319,261.85"},{"v":2523927.8,"d":"2,523,927.80"},{"v":2175994.45,"d":"2,175,994.45"}]
[null,null,630,"Confédération",{"v":0,"d":"0.00"},{"v":137429,"d":"137,429.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":29806,"d":"29,806.00"},{"v":571217.05,"d":"571,217.05"},{"v":0,"d":"0.00"},{"v":1757412.65,"d":"1,757,412.65"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":6000,"d":"6,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":750270.2,"d":"750,270.20"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":275000,"d":"275,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":208600,"d":"208,600.00"},{"v":0,"d":"0.00"},{"v":4542.25,"d":"4,542.25"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":99400,"d":"99,400.00"},{"v":0,"d":"0.00"},{"v":31033,"d":"31,033.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":275588.5,"d":"275,588.50"},{"v":0,"d":"0.00"},{"$f":"SUM(E114:BE114)","v":{"v":4146298.6500000004,"d":"4,146,298.65"}},{"$f":"SUM(E114:W114)","v":{"v":3252134.9000000004,"d":"3,252,134.90"}},{"$f":"SUM(X114:AJ114)","v":{"v":483600,"d":"483,600.00"}},{"$f":"SUM(AK114:BE114)","v":{"v":410563.75,"d":"410,563.75"}}]
[null,null,631,"Cantons et concordats",{"v":0,"d":"0.00"},{"v":156111,"d":"156,111.00"},{"v":682024.7,"d":"682,024.70"},{"v":0,"d":"0.00"},{"v":73461,"d":"73,461.00"},{"v":71402.15,"d":"71,402.15"},{"v":0,"d":"0.00"},{"v":1050975.05,"d":"1,050,975.05"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":886719.35,"d":"886,719.35"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":8794,"d":"8,794.00"},{"v":0,"d":"0.00"},{"v":100902.25,"d":"100,902.25"},{"v":1095598.75,"d":"1,095,598.75"},{"v":0,"d":"0.00"},{"v":805905,"d":"805,905.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":178410,"d":"178,410.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":196042,"d":"196,042.00"},{"v":43821.4,"d":"43,821.40"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":173700,"d":"173,700.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":4569.65,"d":"4,569.65"},{"v":49260,"d":"49,260.00"},{"v":0,"d":"0.00"},{"v":30225.55,"d":"30,225.55"},{"v":9656,"d":"9,656.00"},{"v":461000,"d":"461,000.00"},{"v":114798,"d":"114,798.00"},{"v":97197,"d":"97,197.00"},{"v":10000,"d":"10,000.00"},{"v":36642,"d":"36,642.00"},{"v":50275,"d":"50,275.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":16698,"d":"16,698.00"},{"v":0,"d":"0.00"},{"v":45255.85,"d":"45,255.85"},{"v":0,"d":"0.00"},{"v":365053.65,"d":"365,053.65"},{"v":0,"d":"0.00"},{"v":6814497.350000001,"d":"6,814,497.35"},{"v":4125988.25,"d":"4,125,988.25"},{"v":1397878.4,"d":"1,397,878.40"},{"v":1290630.7,"d":"1,290,630.70"}]
[null,null,632,"Communes et associations intercommunales",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":22168.9,"d":"22,168.90"},{"v":94468.2,"d":"94,468.20"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":150000,"d":"150,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":3200,"d":"3,200.00"},{"v":0,"d":"0.00"},{"v":-21080,"d":"-21,080.00"},{"v":0,"d":"0.00"},{"v":248757.09999999998,"d":"248,757.10"},{"v":266637.1,"d":"266,637.10"},{"v":0,"d":"0.00"},{"v":-17880,"d":"-17,880.00"}]
[null,null,633,"Assurances sociales publiques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,634,"Entreprises publiques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":6587.75,"d":"6,587.75"},{"v":0,"d":"0.00"},{"v":35000,"d":"35,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":12913,"d":"12,913.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":35000,"d":"35,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":89500.75,"d":"89,500.75"},{"v":41587.75,"d":"41,587.75"},{"v":12913,"d":"12,913.00"},{"v":35000,"d":"35,000.00"}]
[null,null,635,"Entreprises privées",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":11189.6,"d":"11,189.60"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":177061,"d":"177,061.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":112625,"d":"112,625.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":180000,"d":"180,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":480875.6,"d":"480,875.60"},{"v":188250.6,"d":"188,250.60"},{"v":112625,"d":"112,625.00"},{"v":180000,"d":"180,000.00"}]
[null,null,636,"Organisations privées à but non lucratif",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":310000,"d":"310,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":4134.9,"d":"4,134.90"},{"v":0,"d":"0.00"},{"v":71985.75,"d":"71,985.75"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":300000,"d":"300,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":142000,"d":"142,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":20900,"d":"20,900.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":115050,"d":"115,050.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":964070.65,"d":"964,070.65"},{"v":386120.65,"d":"386,120.65"},{"v":462900,"d":"462,900.00"},{"v":115050,"d":"115,050.00"}]
[null,null,637,"Ménages privés",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":1170,"d":"1,170.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":21431.1,"d":"21,431.10"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":35941.5,"d":"35,941.50"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":54011.4,"d":"54,011.40"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":162630,"d":"162,630.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":275184,"d":"275,184.00"},{"v":58542.6,"d":"58,542.60"},{"v":54011.4,"d":"54,011.40"},{"v":162630,"d":"162,630.00"}]
[null,null,638,"Etrangers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":52},{"v":0,"d":"0.00"},{"$nulls":7},{"v":0,"d":"0.00"}]
[null,64,null,"Remboursement de prêts",{"$f":"E125+E126+E127+E128+E129+E130+E131+E132+E133","v":{"v":0,"d":"0.00"}},{"$f":"F125+F126+F127+F128+F129+F130+F131+F132+F133","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,640,"Confédération",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"SUM(E125:BE125)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(E125:W125)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(X125:AJ125)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(AK125:BE125)","v":{"v":0,"d":"0.00"}}]
[null,null,641,"Cantons et concordats",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,642,"Communes et associations intercommunales",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,643,"Assurances sociales publiques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,644,"Entreprises publiques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,645,"Entreprises privées",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,646,"Organisations privées à but non lucratif",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,647,"Ménages privés",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,648,"Etrangers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[null,65,null,"Transferts de participations et de capital social dans le PF",{"$f":"E136+E137+E138+E139+E140+E141+E142+E143+E144","v":{"v":0,"d":"0.00"}},{"$f":"F136+F137+F138+F139+F140+F141+F142+F143+F144","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,650,"Confédération",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"SUM(E136:BE136)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(E136:W136)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(X136:AJ136)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(AK136:BE136)","v":{"v":0,"d":"0.00"}}]
[null,null,651,"Cantons et concordats",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,652,"Communes et associations intercommunales",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,653,"Assurances sociales publiques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,654,"Entreprises publiques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,655,"Entreprises privées",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,656,"Organisations privées à but non lucratif",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,657,"Ménages privés",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,658,"Etrangers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[null,66,null,"Remboursements de propres subventions des investissements",{"$f":"E147+E148+E149+E150+E151+E152+E153+E154+E155","v":{"v":0,"d":"0.00"}},{"$f":"F147+F148+F149+F150+F151+F152+F153+F154+F155","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":8708,"d":"8,708.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":2084.5,"d":"2,084.50"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":10792.5,"d":"10,792.50"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":10792.5,"d":"10,792.50"}]
[null,null,660,"Confédération",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"SUM(E147:BE147)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(E147:W147)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(X147:AJ147)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(AK147:BE147)","v":{"v":0,"d":"0.00"}}]
[null,null,661,"Cantons et concordats",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":8708,"d":"8,708.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":8708,"d":"8,708.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":8708,"d":"8,708.00"}]
[null,null,662,"Communes et associations intercommunales",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":2084.5,"d":"2,084.50"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":2084.5,"d":"2,084.50"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":2084.5,"d":"2,084.50"}]
[null,null,663,"Assurances sociales publiques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,664,"Entreprises publiques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,665,"Entreprises privées",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,666,"Organisations privées à but non lucratif",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,667,"Ménages privés",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,668,"Etrangers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[null,67,null,"Subventions des investissements à redistribuer",{"$f":"E158+E159+E160+E161+E162+E163+E164+E165+E166","v":{"v":0,"d":"0.00"}},{"$f":"F158+F159+F160+F161+F162+F163+F164+F165+F166","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,670,"Confédération",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"SUM(E158:BE158)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(E158:W158)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(X158:AJ158)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(AK158:BE158)","v":{"v":0,"d":"0.00"}}]
[null,null,671,"Cantons et concordats",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,672,"Communes et associations intercommunales",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,673,"Assurances sociales publiques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,674,"Entreprises publiques",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,675,"Entreprises privées",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,676,"Organisations privées à but non lucratif",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,677,"Ménages privés",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,678,"Etrangers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[null,68,null,"Recettes extraordinaires des investissements",{"$f":"E169+E170+E171+E172+E173+E174+E175","v":{"v":520000,"d":"520,000.00"}},{"$f":"F169+F170+F171+F172+F173+F174+F175","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":20000,"d":"20,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":12494.4,"d":"12,494.40"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":552494.4,"d":"552,494.40"},{"v":520000,"d":"520,000.00"},{"v":32494.4,"d":"32,494.40"},{"v":0,"d":"0.00"}]
[null,null,680,"Immobilisations corporelles",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":20000,"d":"20,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"SUM(E169:BE169)","v":{"v":20000,"d":"20,000.00"}},{"$f":"SUM(E169:W169)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(X169:AJ169)","v":{"v":20000,"d":"20,000.00"}},{"$f":"SUM(AK169:BE169)","v":{"v":0,"d":"0.00"}}]
[null,null,682,"Immobilisations incorporelles",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,683,"Subventions exraordinaires acquises des investissements",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,684,"Prêts",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,685,"Participations et capital social",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,686,"Propres subventions des investissements",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,689,"Autres recettes extraordinaires des investissements",{"v":520000,"d":"520,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":12494.4,"d":"12,494.40"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":532494.4,"d":"532,494.40"},{"v":520000,"d":"520,000.00"},{"v":12494.4,"d":"12,494.40"},{"v":0,"d":"0.00"}]
[{"$nulls":57},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"}]
[null,69,null,"Report au bilan des dépenses d'investissements",{"$f":"E178","v":{"v":1961429.61,"d":"1,961,429.61"}},{"$f":"F178","v":{"v":5186.85,"d":"5,186.85"}},{"v":2752359.2,"d":"2,752,359.20"},{"v":225335,"d":"225,335.00"},{"v":2306777.68,"d":"2,306,777.68"},{"v":2683861.37,"d":"2,683,861.37"},{"v":1170459.24,"d":"1,170,459.24"},{"v":17936434.64,"d":"17,936,434.64"},{"v":259678.55,"d":"259,678.55"},{"v":41267.75,"d":"41,267.75"},{"v":3698416.9,"d":"3,698,416.90"},{"v":175184.23,"d":"175,184.23"},{"v":0,"d":"0.00"},{"v":19797.85,"d":"19,797.85"},{"v":171236.7,"d":"171,236.70"},{"v":263158.75,"d":"263,158.75"},{"v":131008.2,"d":"131,008.20"},{"v":217980.51,"d":"217,980.51"},{"v":2336211.55,"d":"2,336,211.55"},{"v":67578.35,"d":"67,578.35"},{"v":128183.25,"d":"128,183.25"},{"v":503623.38,"d":"503,623.38"},{"v":0,"d":"0.00"},{"v":389450.25,"d":"389,450.25"},{"v":100268.8,"d":"100,268.80"},{"v":611053.91,"d":"611,053.91"},{"v":251003.7,"d":"251,003.70"},{"v":727420.4,"d":"727,420.40"},{"v":678259.1,"d":"678,259.10"},{"v":531422.15,"d":"531,422.15"},{"v":30396.55,"d":"30,396.55"},{"v":851165,"d":"851,165.00"},{"v":2035877.68,"d":"2,035,877.68"},{"v":665423,"d":"665,423.00"},{"v":338610.8,"d":"338,610.80"},{"v":612014,"d":"612,014.00"},{"v":994908.15,"d":"994,908.15"},{"v":591125.25,"d":"591,125.25"},{"v":49042.1,"d":"49,042.10"},{"v":833925.65,"d":"833,925.65"},{"v":86654.55,"d":"86,654.55"},{"v":325056.85,"d":"325,056.85"},{"v":290607.3,"d":"290,607.30"},{"v":610737.26,"d":"610,737.26"},{"v":112008.6,"d":"112,008.60"},{"v":49000,"d":"49,000.00"},{"v":0,"d":"0.00"},{"v":19064.1,"d":"19,064.10"},{"v":593823.55,"d":"593,823.55"},{"v":398381.6,"d":"398,381.60"},{"v":0,"d":"0.00"},{"$f":"BD178","v":{"v":3886156.47,"d":"3,886,156.47"}},{"v":6219.65,"d":"6,219.65"},{"v":53724245.97999999,"d":"53,724,245.98"},{"v":36355784.580000006,"d":"36,355,784.58"},{"v":4869824.84,"d":"4,869,824.84"},{"v":12498636.559999999,"d":"12,498,636.56"}]
[null,null,690,"Report au bilan des dépenses d'investissements",{"v":1961429.61,"d":"1,961,429.61"},{"v":5186.85,"d":"5,186.85"},{"v":2752359.2,"d":"2,752,359.20"},{"v":225335,"d":"225,335.00"},{"v":2306777.68,"d":"2,306,777.68"},{"v":2683861.37,"d":"2,683,861.37"},{"v":1170459.24,"d":"1,170,459.24"},{"v":17936434.64,"d":"17,936,434.64"},{"v":259678.55,"d":"259,678.55"},{"v":41267.75,"d":"41,267.75"},{"v":3698416.9,"d":"3,698,416.90"},{"v":175184.23,"d":"175,184.23"},{"v":0,"d":"0.00"},{"v":19797.85,"d":"19,797.85"},{"v":171236.7,"d":"171,236.70"},{"v":263158.75,"d":"263,158.75"},{"v":131008.2,"d":"131,008.20"},{"v":217980.51,"d":"217,980.51"},{"v":2336211.55,"d":"2,336,211.55"},{"v":67578.35,"d":"67,578.35"},{"v":128183.25,"d":"128,183.25"},{"v":503623.38,"d":"503,623.38"},{"v":0,"d":"0.00"},{"v":389450.25,"d":"389,450.25"},{"v":100268.8,"d":"100,268.80"},{"v":611053.91,"d":"611,053.91"},{"v":251003.7,"d":"251,003.70"},{"v":727420.4,"d":"727,420.40"},{"v":678259.1,"d":"678,259.10"},{"v":531422.15,"d":"531,422.15"},{"v":30396.55,"d":"30,396.55"},{"v":851165,"d":"851,165.00"},{"v":2035877.68,"d":"2,035,877.68"},{"v":665423,"d":"665,423.00"},{"v":338610.8,"d":"338,610.80"},{"v":612014,"d":"612,014.00"},{"v":994908.15,"d":"994,908.15"},{"v":591125.25,"d":"591,125.25"},{"v":49042.1,"d":"49,042.10"},{"v":833925.65,"d":"833,925.65"},{"v":86654.55,"d":"86,654.55"},{"v":325056.85,"d":"325,056.85"},{"v":290607.3,"d":"290,607.30"},{"v":610737.26,"d":"610,737.26"},{"v":112008.6,"d":"112,008.60"},{"v":49000,"d":"49,000.00"},{"v":0,"d":"0.00"},{"v":19064.1,"d":"19,064.10"},{"v":593823.55,"d":"593,823.55"},{"v":398381.6,"d":"398,381.60"},{"v":0,"d":"0.00"},{"v":3886156.47,"d":"3,886,156.47"},{"v":6219.65,"d":"6,219.65"},{"$f":"SUM(E178:BE178)","v":{"v":53724245.97999999,"d":"53,724,245.98"}},{"$f":"SUM(E178:W178)","v":{"v":36355784.580000006,"d":"36,355,784.58"}},{"$f":"SUM(X178:AJ178)","v":{"v":4869824.84,"d":"4,869,824.84"}},{"$f":"SUM(AK178:BE178)","v":{"v":12498636.559999999,"d":"12,498,636.56"}}]
[]
[]
[]
[{"$nulls":3},"Investissements nets",{"$f":"E4-E87","v":{"v":1441429.61,"d":"1,441,429.61"}},{"$f":"F4-F87","v":{"v":-213871.9,"d":"-213,871.90 "}},{"v":1711974.9000000004,"d":"1,711,974.90"},{"v":-73816.65000000002,"d":"-73,816.65 "},{"v":2181341.7800000003,"d":"2,181,341.78"},{"v":1910540.2199999997,"d":"1,910,540.22"},{"v":1074389.2400000002,"d":"1,074,389.24"},{"v":14843351.189999998,"d":"14,843,351.19"},{"v":259678.55,"d":"259,678.55"},{"v":41267.75,"d":"41,267.75"},{"v":2584951.25,"d":"2,584,951.25"},{"v":31019.23000000001,"d":"31,019.23"},{"v":0,"d":"0.00"},{"v":19797.85,"d":"19,797.85"},{"v":171236.7,"d":"171,236.70"},{"v":263158.75,"d":"263,158.75"},{"v":114020.5,"d":"114,020.50"},{"v":-95018.58999999997,"d":"-95,018.59 "},{"v":340342.6000000003,"d":"340,342.60"},{"v":67578.35,"d":"67,578.35"},{"v":-1037183.7999999998,"d":"-1,037,183.80 "},{"v":503623.38,"d":"503,623.38"},{"v":0,"d":"0.00"},{"v":-43584.75,"d":"-43,584.75 "},{"v":92793.8,"d":"92,793.80"},{"v":563080.98,"d":"563,080.98"},{"v":56302.70000000001,"d":"56,302.70"},{"v":256378.40000000002,"d":"256,378.40"},{"v":402753.39999999997,"d":"402,753.40"},{"v":3937.6500000000233,"d":"3,937.65"},{"v":9496.55,"d":"9,496.55"},{"v":326865,"d":"326,865.00"},{"v":2035877.68,"d":"2,035,877.68"},{"v":713644.6,"d":"713,644.60"},{"v":332171.75,"d":"332,171.75"},{"v":562754,"d":"562,754.00"},{"v":989111.1499999999,"d":"989,111.15"},{"v":390825.24999999994,"d":"390,825.25"},{"v":39386.100000000006,"d":"39,386.10"},{"v":757217.9000000004,"d":"757,217.90"},{"v":-81659.45000000001,"d":"-81,659.45 "},{"v":183289.8,"d":"183,289.80"},{"v":191917.3,"d":"191,917.30"},{"v":606274.7100000001,"d":"606,274.71"},{"v":53025.600000000006,"d":"53,025.60"},{"v":49000,"d":"49,000.00"},{"v":0,"d":"0.00"},{"v":281.59999999999854,"d":"281.60"},{"v":478773.55000000005,"d":"478,773.55"},{"v":349925.75000000006,"d":"349,925.75"},{"v":0,"d":"0.00"},{"v":562904.3199999998,"d":"562,904.32"},{"v":6219.65,"d":"6,219.65"},{"v":36028775.9,"d":"36,028,775.90"},{"v":26605792.979999997,"d":"26,605,792.98"},{"v":1202041.660000001,"d":"1,202,041.66"},{"v":8220941.2600000035,"d":"8,220,941.26"}]

{"sheet":"6.1 Investissements par commune","index":27,"n_rows":185,"n_cols":5,"rows_kept":185,"hidden":true}
["Comptes des investissements 2020 par commune"]
[]
[]
["Communes :",null,null,"Vendlincourt"]
[]
[]
[5,null,null,"Dépenses d'investissements",{"$f":"HLOOKUP($D$4,'6. Investissements'!$E$3:$BE$185,2,0)","v":{"v":6219.65,"d":"6,219.65"}}]
[null,50,null,"Immobilisations corporelles",{"$f":"SUM(E9:E16)","v":{"v":0,"d":"0.00"}}]
[null,null,500,"Terrains",{"$f":"HLOOKUP($D$4,'6. Investissements'!$E$3:$BE$185,4,0)","v":{"v":0,"d":"0.00"}}]
[null,null,501,"Routes et voies de communications",{"$f":"HLOOKUP($D$4,'6. Investissements'!$E$3:$BE$185,5,0)","v":{"v":0,"d":"0.00"}}]
[null,null,502,"Aménagements des cours d'eau",{"$f":"HLOOKUP($D$4,'6. Investissements'!$E$3:$BE$185,6,0)","v":{"v":0,"d":"0.00"}}]
[null,null,503,"Autres travaux et ouvrages de génie civil",{"$f":"HLOOKUP($D$4,'6. Investissements'!$E$3:$BE$185,7,0)","v":{"v":0,"d":"0.00"}}]
[null,null,504,"Bâtiments",{"$f":"HLOOKUP($D$4,'6. Investissements'!$E$3:$BE$185,8,0)","v":{"v":0,"d":"0.00"}}]
[null,null,505,"Forêts",{"$f":"HLOOKUP($D$4,'6. Investissements'!$E$3:$BE$185,9,0)","v":{"v":0,"d":"0.00"}}]
[null,null,506,"Biens mobiliers",{"$f":"HLOOKUP($D$4,'6. Investissements'!$E$3:$BE$185,10,0)","v":{"v":0,"d":"0.00"}}]
[null,null,509,"Autres immobilisation corporelles",{"$f":"HLOOKUP($D$4,'6. Investissements'!$E$3:$BE$185,11,0)","v":{"v":0,"d":"0.00"}}]
[]
[null,51,null,"Investissement pour le compte de tiers",{"$f":"SUM(E19:E26)","v":{"v":0,"d":"0.00"}}]
[null,null,510,"Terrains",{"$f":"HLOOKUP($D$4,'6. Investissements'!$E$3:$BE$185,14,0)","v":{"v":0,"d":"0.00"}}]
[null,null,511,"Routes et voies de communications",{"$f":"HLOOKUP($D$4,'6. Investissements'!$E$3:$BE$185,15,0)","v":{"v":0,"d":"0.00"}}]
[null,null,512,"Aménagements des cours d'eau",{"$f":"HLOOKUP($D$4,'6. Investissements'!$E$3:$BE$185,16,0)","v":{"v":0,"d":"0.00"}}]
[null,null,513,"Autres travaux et ouvrages de génie civil",{"$f":"HLOOKUP($D$4,'6. Investissements'!$E$3:$BE$185,17,0)","v":{"v":0,"d":"0.00"}}]
[null,null,514,"Bâtiments",{"$f":"HLOOKUP($D$4,'6. Investissements'!$E$3:$BE$185,18,0)","v":{"v":0,"d":"0.00"}}]
[null,null,515,"Forêts",{"$f":"HLOOKUP($D$4,'6. Investissements'!$E$3:$BE$185,19,0)","v":{"v":0,"d":"0.00"}}]
[null,null,516,"Biens mobiliers",{"$f":"HLOOKUP($D$4,'6. Investissements'!$E$3:$BE$185,20,0)","v":{"v":0,"d":"0.00"}}]
[null,null,519,"Autres immobilisation corporelles",{"$f":"HLOOKUP($D$4,'6. Investissements'!$E$3:$BE$185,21,0)","v":{"v":0,"d":"0.00"}}]
[]
[null,52,null,"Immobilisations incorporelles",{"$f":"SUM(E29:E31)","v":{"v":6219.65,"d":"6,219.65"}}]
[null,null,520,"Logiciels",{"$f":"HLOOKUP($D$4,'6. Investissements'!$E$3:$BE$185,24,0)","v":{"v":0,"d":"0.00"}}]
[null,null,521,"Brevets et licenses",{"$f":"HLOOKUP($D$4,'6. Investissements'!$E$3:$BE$185,25,0)","v":{"v":0,"d":"0.00"}}]
[null,null,529,"Autres immobilisations incorporelles",{"$f":"HLOOKUP($D$4,'6. Investissements'!$E$3:$BE$185,26,0)","v":{"v":6219.65,"d":"6,219.65"}}]
[]
[null,54,null,"Prêts",{"$f":"SUM(E34:E42)","v":{"v":0,"d":"0.00"}}]
[null,null,540,"Confédération",{"$f":"HLOOKUP($D$4,'6. Investissements'!$E$3:$BE$185,29,0)","v":{"v":0,"d":"0.00"}}]
[null,null,541,"Cantons et concordats",{"$f":"HLOOKUP($D$4,'6. Investissements'!$E$3:$BE$185,30,0)","v":{"v":0,"d":"0.00"}}]
[null,null,542,"Communes et associations intercommunales",{"$f":"HLOOKUP($D$4,'6. Investissements'!$E$3:$BE$185,31,0)","v":{"v":0,"d":"0.00"}}]
[null,null,543,"Assurances sociales publiques",{"$f":"HLOOKUP($D$4,'6. Investissements'!$E$3:$BE$185,32,0)","v":{"v":0,"d":"0.00"}}]
[null,null,544,"Entreprises publiques",{"$f":"HLOOKUP($D$4,'6. Investissements'!$E$3:$BE$185,33,0)","v":{"v":0,"d":"0.00"}}]
[null,null,545,"Entreprises privées",{"$f":"HLOOKUP($D$4,'6. Investissements'!$E$3:$BE$185,34,0)","v":{"v":0,"d":"0.00"}}]
[null,null,546,"Organisations privées à but non lucratif",{"$f":"HLOOKUP($D$4,'6. Investissements'!$E$3:$BE$185,35,0)","v":{"v":0,"d":"0.00"}}]
[null,null,547,"Ménages privés",{"$f":"HLOOKUP($D$4,'6. Investissements'!$E$3:$BE$185,36,0)","v":{"v":0,"d":"0.00"}}]
[null,null,548,"Etrangers",{"$f":"HLOOKUP($D$4,'6. Investissements'!$E$3:$BE$185,37,0)","v":{"v":0,"d":"0.00"}}]
[]
[null,55,null,"Participations et capital social",{"$f":"SUM(E45:E53)","v":{"v":0,"d":"0.00"}}]
[null,null,550,"Confédération",{"$f":"HLOOKUP($D$4,'6. Investissements'!$E$3:$BE$185,40,0)","v":{"v":0,"d":"0.00"}}]
[null,null,551,"Cantons et concordats",{"$f":"HLOOKUP($D$4,'6. Investissements'!$E$3:$BE$185,41,0)","v":{"v":0,"d":"0.00"}}]
[null,null,552,"Communes et associations intercommunales",{"$f":"HLOOKUP($D$4,'6. Investissements'!$E$3:$BE$185,42,0)","v":{"v":0,"d":"0.00"}}]
[null,null,553,"Assurances sociales publiques",{"$f":"HLOOKUP($D$4,'6. Investissements'!$E$3:$BE$185,43,0)","v":{"v":0,"d":"0.00"}}]
[null,null,554,"Entreprises publiques",{"$f":"HLOOKUP($D$4,'6. Investissements'!$E$3:$BE$185,44,0)","v":{"v":0,"d":"0.00"}}]
[null,null,555,"Entreprises privées",{"$f":"HLOOKUP($D$4,'6. Investissements'!$E$3:$BE$185,45,0)","v":{"v":0,"d":"0.00"}}]
[null,null,556,"Organisations privées à but non lucratif",{"$f":"HLOOKUP($D$4,'6. Investissements'!$E$3:$BE$185,46,0)","v":{"v":0,"d":"0.00"}}]
[null,null,557,"Ménages privés",{"$f":"HLOOKUP($D$4,'6. Investissements'!$E$3:$BE$185,47,0)","v":{"v":0,"d":"0.00"}}]
[null,null,558,"Etrangers",{"$f":"HLOOKUP($D$4,'6. Investissements'!$E$3:$BE$185,48,0)","v":{"v":0,"d":"0.00"}}]
[]
[null,56,null,"Propres suventions des investissements",{"$f":"SUM(E56:E64)","v":{"v":0,"d":"0.00"}}]
[null,null,560,"Confédération",{"$f":"HLOOKUP($D$4,'6. Investissements'!$E$3:$BE$185,51,0)","v":{"v":0,"d":"0.00"}}]
[null,null,561,"Cantons et concordats",{"$f":"HLOOKUP($D$4,'6. Investissements'!$E$3:$BE$185,52,0)","v":{"v":0,"d":"0.00"}}]
[null,null,562,"Communes et associations intercommunales",{"$f":"HLOOKUP($D$4,'6. Investissements'!$E$3:$BE$185,53,0)","v":{"v":0,"d":"0.00"}}]
[null,null,563,"Assurances sociales publiques",{"$f":"HLOOKUP($D$4,'6. Investissements'!$E$3:$BE$185,54,0)","v":{"v":0,"d":"0.00"}}]
[null,null,564,"Entreprises publiques",{"$f":"HLOOKUP($D$4,'6. Investissements'!$E$3:$BE$185,55,0)","v":{"v":0,"d":"0.00"}}]
[null,null,565,"Entreprises privées",{"$f":"HLOOKUP($D$4,'6. Investissements'!$E$3:$BE$185,56,0)","v":{"v":0,"d":"0.00"}}]
[null,null,566,"Organisations privées à but non lucratif",{"$f":"HLOOKUP($D$4,'6. Investissements'!$E$3:$BE$185,57,0)","v":{"v":0,"d":"0.00"}}]
[null,null,567,"Ménages privés",{"$f":"HLOOKUP($D$4,'6. Investissements'!$E$3:$BE$185,58,0)","v":{"v":0,"d":"0.00"}}]
[null,null,568,"Etrangers",{"$f":"HLOOKUP($D$4,'6. Investissements'!$E$3:$BE$185,59,0)","v":{"v":0,"d":"0.00"}}]
[]
[null,57,null,"Subventions des investissements à redistribuer",{"$f":"SUM(E67:E75)","v":{"v":0,"d":"0.00"}}]
[null,null,570,"Confédération",{"$f":"HLOOKUP($D$4,'6. Investissements'!$E$3:$BE$185,62,0)","v":{"v":0,"d":"0.00"}}]
[null,null,571,"Cantons et concordats",{"$f":"HLOOKUP($D$4,'6. Investissements'!$E$3:$BE$185,63,0)","v":{"v":0,"d":"0.00"}}]
[null,null,572,"Communes et associations intercommunales",{"$f":"HLOOKUP($D$4,'6. Investissements'!$E$3:$BE$185,64,0)","v":{"v":0,"d":"0.00"}}]
[null,null,573,"Assurances sociales publiques",{"$f":"HLOOKUP($D$4,'6. Investissements'!$E$3:$BE$185,65,0)","v":{"v":0,"d":"0.00"}}]
[null,null,574,"Entreprises publiques",{"$f":"HLOOKUP($D$4,'6. Investissements'!$E$3:$BE$185,66,0)","v":{"v":0,"d":"0.00"}}]
[null,null,575,"Entreprises privées",{"$f":"HLOOKUP($D$4,'6. Investissements'!$E$3:$BE$185,67,0)","v":{"v":0,"d":"0.00"}}]
[null,null,576,"Organisations privées à but non lucratif",{"$f":"HLOOKUP($D$4,'6. Investissements'!$E$3:$BE$185,68,0)","v":{"v":0,"d":"0.00"}}]
[null,null,577,"Ménages privés",{"$f":"HLOOKUP($D$4,'6. Investissements'!$E$3:$BE$185,69,0)","v":{"v":0,"d":"0.00"}}]
[null,null,578,"Etrangers",{"$f":"HLOOKUP($D$4,'6. Investissements'!$E$3:$BE$185,70,0)","v":{"v":0,"d":"0.00"}}]
[]
[null,58,null,"Investissements extraordinaires",{"$f":"SUM(E78:E83)","v":{"v":0,"d":"0.00"}}]
[null,null,580,"Immobilisations corporelles",{"$f":"HLOOKUP($D$4,'6. Investissements'!$E$3:$BE$185,73,0)","v":{"v":0,"d":"0.00"}}]
[null,null,582,"Immobilisations incorporelles",{"$f":"HLOOKUP($D$4,'6. Investissements'!$E$3:$BE$185,74,0)","v":{"v":0,"d":"0.00"}}]
[null,null,584,"Prêts",{"$f":"HLOOKUP($D$4,'6. Investissements'!$E$3:$BE$185,75,0)","v":{"v":0,"d":"0.00"}}]
[null,null,585,"Participations et capital social",{"$f":"HLOOKUP($D$4,'6. Investissements'!$E$3:$BE$185,76,0)","v":{"v":0,"d":"0.00"}}]
[null,null,586,"Subventions",{"$f":"HLOOKUP($D$4,'6. Investissements'!$E$3:$BE$185,77,0)","v":{"v":0,"d":"0.00"}}]
[null,null,589,"Autres investissements extraordinaires",{"$f":"HLOOKUP($D$4,'6. Investissements'!$E$3:$BE$185,78,0)","v":{"v":0,"d":"0.00"}}]
[]
[null,59,null,"Report au bilan des recettes d'investissement",{"$f":"SUM(E86)","v":{"v":0,"d":"0.00"}}]
[null,null,590,"Report au bilan des recettes d'investissement",{"$f":"HLOOKUP($D$4,'6. Investissements'!$E$3:$BE$185,81,0)","v":{"v":0,"d":"0.00"}}]
[]
[]
[]
[6,null,null,"Recettes des investissements",{"$f":"HLOOKUP($D$4,'6. Investissements'!$E$3:$BE$185,85,0)","v":{"v":0,"d":"0.00"}}]
[null,60,null,"Transferts d'immobilisation corporelles dans le patrimoine financier",{"$f":"SUM(E92:E99)","v":{"v":0,"d":"0.00"}}]
[null,null,600,"Terrains",{"$f":"HLOOKUP($D$4,'6. Investissements'!$E$3:$BE$185,87,0)","v":{"v":0,"d":"0.00"}}]
[null,null,601,"Routes et voies de communications",{"$f":"HLOOKUP($D$4,'6. Investissements'!$E$3:$BE$185,88,0)","v":{"v":0,"d":"0.00"}}]
[null,null,602,"Aménagements des cours d'eau",{"$f":"HLOOKUP($D$4,'6. Investissements'!$E$3:$BE$185,89,0)","v":{"v":0,"d":"0.00"}}]
[null,null,603,"Autres travaux et ouvrages de génie civil",{"$f":"HLOOKUP($D$4,'6. Investissements'!$E$3:$BE$185,90,0)","v":{"v":0,"d":"0.00"}}]
[null,null,604,"Bâtiments",{"$f":"HLOOKUP($D$4,'6. Investissements'!$E$3:$BE$185,91,0)","v":{"v":0,"d":"0.00"}}]
[null,null,605,"Forêts",{"$f":"HLOOKUP($D$4,'6. Investissements'!$E$3:$BE$185,92,0)","v":{"v":0,"d":"0.00"}}]
[null,null,606,"Biens mobiliers",{"$f":"HLOOKUP($D$4,'6. Investissements'!$E$3:$BE$185,93,0)","v":{"v":0,"d":"0.00"}}]
[null,null,609,"Autres immobilisation corporelles",{"$f":"HLOOKUP($D$4,'6. Investissements'!$E$3:$BE$185,94,0)","v":{"v":0,"d":"0.00"}}]
[]
[null,61,null,"Remboursement de tiers",{"$f":"SUM(E102:E109)","v":{"v":0,"d":"0.00"}}]
[null,null,610,"Terrains",{"$f":"HLOOKUP($D$4,'6. Investissements'!$E$3:$BE$185,97,0)","v":{"v":0,"d":"0.00"}}]
[null,null,611,"Routes et voies de communications",{"$f":"HLOOKUP($D$4,'6. Investissements'!$E$3:$BE$185,98,0)","v":{"v":0,"d":"0.00"}}]
[null,null,612,"Aménagements des cours d'eau",{"$f":"HLOOKUP($D$4,'6. Investissements'!$E$3:$BE$185,99,0)","v":{"v":0,"d":"0.00"}}]
[null,null,613,"Autres travaux et ouvrages de génie civil",{"$f":"HLOOKUP($D$4,'6. Investissements'!$E$3:$BE$185,100,0)","v":{"v":0,"d":"0.00"}}]
[null,null,614,"Bâtiments",{"$f":"HLOOKUP($D$4,'6. Investissements'!$E$3:$BE$185,101,0)","v":{"v":0,"d":"0.00"}}]
[null,null,615,"Forêts",{"$f":"HLOOKUP($D$4,'6. Investissements'!$E$3:$BE$185,102,0)","v":{"v":0,"d":"0.00"}}]
[null,null,616,"Biens mobiliers",{"$f":"HLOOKUP($D$4,'6. Investissements'!$E$3:$BE$185,103,0)","v":{"v":0,"d":"0.00"}}]
[null,null,619,"Autres immobilisation corporelles",{"$f":"HLOOKUP($D$4,'6. Investissements'!$E$3:$BE$185,104,0)","v":{"v":0,"d":"0.00"}}]
[]
[null,62,null,"Transferts d'immobilisation incorporelles dans le patrimoin financier",{"$f":"SUM(E112:E114)","v":{"v":0,"d":"0.00"}}]
[null,null,620,"Logiciels",{"$f":"HLOOKUP($D$4,'6. Investissements'!$E$3:$BE$185,107,0)","v":{"v":0,"d":"0.00"}}]
[null,null,621,"Brevets et licenses",{"$f":"HLOOKUP($D$4,'6. Investissements'!$E$3:$BE$185,108,0)","v":{"v":0,"d":"0.00"}}]
[null,null,629,"Autres immobilisations incorporelles",{"$f":"HLOOKUP($D$4,'6. Investissements'!$E$3:$BE$185,109,0)","v":{"v":0,"d":"0.00"}}]
[]
[null,63,null,"Subventions acquiss des investissements",{"$f":"SUM(E117:E125)","v":{"v":0,"d":"0.00"}}]
[null,null,630,"Confédération",{"$f":"HLOOKUP($D$4,'6. Investissements'!$E$3:$BE$185,112,0)","v":{"v":0,"d":"0.00"}}]
[null,null,631,"Cantons et concordats",{"$f":"HLOOKUP($D$4,'6. Investissements'!$E$3:$BE$185,113,0)","v":{"v":0,"d":"0.00"}}]
[null,null,632,"Communes et associations intercommunales",{"$f":"HLOOKUP($D$4,'6. Investissements'!$E$3:$BE$185,114,0)","v":{"v":0,"d":"0.00"}}]
[null,null,633,"Assurances sociales publiques",{"$f":"HLOOKUP($D$4,'6. Investissements'!$E$3:$BE$185,115,0)","v":{"v":0,"d":"0.00"}}]
[null,null,634,"Entreprises publiques",{"$f":"HLOOKUP($D$4,'6. Investissements'!$E$3:$BE$185,116,0)","v":{"v":0,"d":"0.00"}}]
[null,null,635,"Entreprises privées",{"$f":"HLOOKUP($D$4,'6. Investissements'!$E$3:$BE$185,117,0)","v":{"v":0,"d":"0.00"}}]
[null,null,636,"Organisations privées à but non lucratif",{"$f":"HLOOKUP($D$4,'6. Investissements'!$E$3:$BE$185,118,0)","v":{"v":0,"d":"0.00"}}]
[null,null,637,"Ménages privés",{"$f":"HLOOKUP($D$4,'6. Investissements'!$E$3:$BE$185,119,0)","v":{"v":0,"d":"0.00"}}]
[null,null,638,"Etrangers",{"$f":"HLOOKUP($D$4,'6. Investissements'!$E$3:$BE$185,120,0)","v":{"v":0,"d":"0.00"}}]
[]
[null,64,null,"Remboursement de prêts",{"$f":"SUM(E128:E136)","v":{"v":0,"d":"0.00"}}]
[null,null,640,"Confédération",{"$f":"HLOOKUP($D$4,'6. Investissements'!$E$3:$BE$185,123,0)","v":{"v":0,"d":"0.00"}}]
[null,null,641,"Cantons et concordats",{"$f":"HLOOKUP($D$4,'6. Investissements'!$E$3:$BE$185,124,0)","v":{"v":0,"d":"0.00"}}]
[null,null,642,"Communes et associations intercommunales",{"$f":"HLOOKUP($D$4,'6. Investissements'!$E$3:$BE$185,125,0)","v":{"v":0,"d":"0.00"}}]
[null,null,643,"Assurances sociales publiques",{"$f":"HLOOKUP($D$4,'6. Investissements'!$E$3:$BE$185,126,0)","v":{"v":0,"d":"0.00"}}]
[null,null,644,"Entreprises publiques",{"$f":"HLOOKUP($D$4,'6. Investissements'!$E$3:$BE$185,127,0)","v":{"v":0,"d":"0.00"}}]
[null,null,645,"Entreprises privées",{"$f":"HLOOKUP($D$4,'6. Investissements'!$E$3:$BE$185,128,0)","v":{"v":0,"d":"0.00"}}]
[null,null,646,"Organisations privées à but non lucratif",{"$f":"HLOOKUP($D$4,'6. Investissements'!$E$3:$BE$185,129,0)","v":{"v":0,"d":"0.00"}}]
[null,null,647,"Ménages privés",{"$f":"HLOOKUP($D$4,'6. Investissements'!$E$3:$BE$185,130,0)","v":{"v":0,"d":"0.00"}}]
[null,null,648,"Etrangers",{"$f":"HLOOKUP($D$4,'6. Investissements'!$E$3:$BE$185,131,0)","v":{"v":0,"d":"0.00"}}]
[]
[null,65,null,"Transferts de participations et de capital social dans le PF",{"$f":"SUM(E139:E147)","v":{"v":0,"d":"0.00"}}]
[null,null,650,"Confédération",{"$f":"HLOOKUP($D$4,'6. Investissements'!$E$3:$BE$185,134,0)","v":{"v":0,"d":"0.00"}}]
[null,null,651,"Cantons et concordats",{"$f":"HLOOKUP($D$4,'6. Investissements'!$E$3:$BE$185,135,0)","v":{"v":0,"d":"0.00"}}]
[null,null,652,"Communes et associations intercommunales",{"$f":"HLOOKUP($D$4,'6. Investissements'!$E$3:$BE$185,136,0)","v":{"v":0,"d":"0.00"}}]
[null,null,653,"Assurances sociales publiques",{"$f":"HLOOKUP($D$4,'6. Investissements'!$E$3:$BE$185,137,0)","v":{"v":0,"d":"0.00"}}]
[null,null,654,"Entreprises publiques",{"$f":"HLOOKUP($D$4,'6. Investissements'!$E$3:$BE$185,138,0)","v":{"v":0,"d":"0.00"}}]
[null,null,655,"Entreprises privées",{"$f":"HLOOKUP($D$4,'6. Investissements'!$E$3:$BE$185,139,0)","v":{"v":0,"d":"0.00"}}]
[null,null,656,"Organisations privées à but non lucratif",{"$f":"HLOOKUP($D$4,'6. Investissements'!$E$3:$BE$185,140,0)","v":{"v":0,"d":"0.00"}}]
[null,null,657,"Ménages privés",{"$f":"HLOOKUP($D$4,'6. Investissements'!$E$3:$BE$185,141,0)","v":{"v":0,"d":"0.00"}}]
[null,null,658,"Etrangers",{"$f":"HLOOKUP($D$4,'6. Investissements'!$E$3:$BE$185,142,0)","v":{"v":0,"d":"0.00"}}]
[]
[null,66,null,"Remboursements de propres subventions des investissements",{"$f":"SUM(E150:E158)","v":{"v":0,"d":"0.00"}}]
[null,null,660,"Confédération",{"$f":"HLOOKUP($D$4,'6. Investissements'!$E$3:$BE$185,145,0)","v":{"v":0,"d":"0.00"}}]
[null,null,661,"Cantons et concordats",{"$f":"HLOOKUP($D$4,'6. Investissements'!$E$3:$BE$185,146,0)","v":{"v":0,"d":"0.00"}}]
[null,null,662,"Communes et associations intercommunales",{"$f":"HLOOKUP($D$4,'6. Investissements'!$E$3:$BE$185,147,0)","v":{"v":0,"d":"0.00"}}]
[null,null,663,"Assurances sociales publiques",{"$f":"HLOOKUP($D$4,'6. Investissements'!$E$3:$BE$185,148,0)","v":{"v":0,"d":"0.00"}}]
[null,null,664,"Entreprises publiques",{"$f":"HLOOKUP($D$4,'6. Investissements'!$E$3:$BE$185,149,0)","v":{"v":0,"d":"0.00"}}]
[null,null,665,"Entreprises privées",{"$f":"HLOOKUP($D$4,'6. Investissements'!$E$3:$BE$185,150,0)","v":{"v":0,"d":"0.00"}}]
[null,null,666,"Organisations privées à but non lucratif",{"$f":"HLOOKUP($D$4,'6. Investissements'!$E$3:$BE$185,151,0)","v":{"v":0,"d":"0.00"}}]
[null,null,667,"Ménages privés",{"$f":"HLOOKUP($D$4,'6. Investissements'!$E$3:$BE$185,152,0)","v":{"v":0,"d":"0.00"}}]
[null,null,668,"Etrangers",{"$f":"HLOOKUP($D$4,'6. Investissements'!$E$3:$BE$185,153,0)","v":{"v":0,"d":"0.00"}}]
[]
[null,67,null,"Subventions des investissements à redistribuer",{"$f":"SUM(E161:E169)","v":{"v":0,"d":"0.00"}}]
[null,null,670,"Confédération",{"$f":"HLOOKUP($D$4,'6. Investissements'!$E$3:$BE$185,156,0)","v":{"v":0,"d":"0.00"}}]
[null,null,671,"Cantons et concordats",{"$f":"HLOOKUP($D$4,'6. Investissements'!$E$3:$BE$185,157,0)","v":{"v":0,"d":"0.00"}}]
[null,null,672,"Communes et associations intercommunales",{"$f":"HLOOKUP($D$4,'6. Investissements'!$E$3:$BE$185,158,0)","v":{"v":0,"d":"0.00"}}]
[null,null,673,"Assurances sociales publiques",{"$f":"HLOOKUP($D$4,'6. Investissements'!$E$3:$BE$185,159,0)","v":{"v":0,"d":"0.00"}}]
[null,null,674,"Entreprises publiques",{"$f":"HLOOKUP($D$4,'6. Investissements'!$E$3:$BE$185,160,0)","v":{"v":0,"d":"0.00"}}]
[null,null,675,"Entreprises privées",{"$f":"HLOOKUP($D$4,'6. Investissements'!$E$3:$BE$185,161,0)","v":{"v":0,"d":"0.00"}}]
[null,null,676,"Organisations privées à but non lucratif",{"$f":"HLOOKUP($D$4,'6. Investissements'!$E$3:$BE$185,162,0)","v":{"v":0,"d":"0.00"}}]
[null,null,677,"Ménages privés",{"$f":"HLOOKUP($D$4,'6. Investissements'!$E$3:$BE$185,163,0)","v":{"v":0,"d":"0.00"}}]
[null,null,678,"Etrangers",{"$f":"HLOOKUP($D$4,'6. Investissements'!$E$3:$BE$185,164,0)","v":{"v":0,"d":"0.00"}}]
[]
[null,68,null,"Recettes extraordinaires des investissements",{"$f":"SUM(E172:E178)","v":{"v":0,"d":"0.00"}}]
[null,null,680,"Immobilisations corporelles",{"$f":"HLOOKUP($D$4,'6. Investissements'!$E$3:$BE$185,167,0)","v":{"v":0,"d":"0.00"}}]
[null,null,682,"Immobilisations incorporelles",{"$f":"HLOOKUP($D$4,'6. Investissements'!$E$3:$BE$185,168,0)","v":{"v":0,"d":"0.00"}}]
[null,null,683,"Subventions exraordinaires acquises des investissements",{"$f":"HLOOKUP($D$4,'6. Investissements'!$E$3:$BE$185,169,0)","v":{"v":0,"d":"0.00"}}]
[null,null,684,"Prêts",{"$f":"HLOOKUP($D$4,'6. Investissements'!$E$3:$BE$185,170,0)","v":{"v":0,"d":"0.00"}}]
[null,null,685,"Participations et capital social",{"$f":"HLOOKUP($D$4,'6. Investissements'!$E$3:$BE$185,171,0)","v":{"v":0,"d":"0.00"}}]
[null,null,686,"Propres subventions des investissements",{"$f":"HLOOKUP($D$4,'6. Investissements'!$E$3:$BE$185,172,0)","v":{"v":0,"d":"0.00"}}]
[null,null,689,"Autres recettes extraordinaires des investissements",{"$f":"HLOOKUP($D$4,'6. Investissements'!$E$3:$BE$185,173,0)","v":{"v":0,"d":"0.00"}}]
[]
[null,69,null,"Report au bilan des dépenses d'investissements",{"$f":"SUM(E181)","v":{"v":6219.65,"d":"6,219.65"}}]
[null,null,690,"Report au bilan des dépenses d'investissements",{"$f":"HLOOKUP($D$4,'6. Investissements'!$E$3:$BE$185,176,0)","v":{"v":6219.65,"d":"6,219.65"}}]
[]
[]
[]
[{"$nulls":3},"Investissements nets",{"$f":"HLOOKUP($D$4,'6. Investissements'!$E$3:$BE$185,180,0)","v":{"v":6219.65,"d":"6,219.65"}}]

{"sheet":"Définition des indicateurs","index":28,"n_rows":102,"n_cols":4,"rows_kept":102,"hidden":true,"merged":[[13,0,13,7],[23,0,23,7],[31,0,31,7],[41,0,41,7],[52,0,52,7],[61,0,61,7],[70,0,70,7],[80,0,80,7],[88,0,88,7],[97,0,97,7]]}
{"$rows_empty":7}
["Annexe aux comptes annuels H - Les indicateurs financiers"]
[]
["Définition :"]
[]
["I. Quotient d'endettement net"]
[]
["Le quotient d'endettement net indique la part des revenus fiscaux (impôts directs des personnes physiques et des personnes morales) ainsi que des prestations de la péréquation financière qui serait nécessaire pour amortir la dette nette. Une valeur négative atteste de l'existence d'une fortune nette."]
[]
[null,"Echelle : ","< 0%","Très faible endettement net"]
[null,null,"1% à 50%","Faible endettement net"]
[null,null,"51% à 100%","Endettement net moyen"]
[null,null,"101% à 150%","Endettement net élevé"]
[null,null,"> 150%","Endettement net très élevé"]
[]
["II. Degré d'autofinancement"]
[]
["Le degré d'autofinancement détermine la part des revenus affectée au financement des investissements nouveaux. S'il est de supérieur à 100%, il permet le financement d'investissements ou conduit à un désendettement, tandis que s'il est inférieur à 100%, il entraîne un nouvel endettement ou emprunt. Cet indicateur peut considérablement varier d'une année à l'autre, en particulier dans les petites corporations dès lors qu'elles investissent à intervalles irréguliers. Il ne peut donc être apprécié que sur plusieurs années."]
[]
[null,"Echelle :","> 100%","Idéal"]
[null,null,"70% à 100%","acceptable à bon"]
[null,null,"< 70%","Problématique"]
[]
["III. Quotité de la charge des intérêts"]
[]
["La quotité de la charge des intérêts indique la part des revenus qui est absorbée par les intérets nets. Plus elle est élevée et plus l'endettement est important. A l'inverse, moins elle est élevée et plus grande est la marge de  manœuvre financière de la collectivité. Une quotité de la charge des intérêts négative signifie que les revenus du patrimoine sont supérieurs au montant des intérêts de la dette."]
[]
[null,"Echelle :","< -1%","Charge extrêmement faible"]
[null,null,"-1% à 0%","Charge très faible"]
[null,null,"0% à 1%","Charge faible"]
[null,null,"1% à 2%","Charge moyenne"]
[null,null,"> 2%","Charge élevée"]
[]
["IV. Dettes brutes par rapport aux revenus"]
[]
["La dette brute par rapport aux revenus permet d'évaluer la situation d'endettement, et en particulier de déterminer si l'endettement est proportionné compte tenu des revenus obtenus. Cet indicateur renseigne sur le pourcentage des revenus qui est nécessaire au remboursement de la dette brute en une seule fois."]
[]
[null,"Echelle :"]
[null,null,"< 50%","Très bon"]
[null,null,"50,1% à 100%","Bon"]
[null,null,"100,1% à 150%","Moyen"]
[null,null,"150,1% à 200%","Mauvais"]
[null,null,"> 200%","Critique"]
[]
["V. Quotité d'investissement"]
[]
["La quotité d'investissement renseigne sur le rapport entre les activitéss d'investissement et les charges annuelles globales. Cet indicateur ne permet toutefois pas à lui seul de tirer des conclusions sur la situation financière de la commune."]
[]
[null,"Echelle :","< 10%","Peu important"]
[null,null,"10,1% à 20%","Importance moyenne"]
[null,null,"20,1% à 30%","Importantes"]
[null,null,"> 30%","Très importante"]
[]
["VI. Quotité de la charge financière"]
[]
["La quotité de la charge financière indique l'incidence des frais financiers sur le budget. On entend par charge financière la somme des intérêts nets, des amortissements et des réévaluations. Cet indicateur permet de constater dans quelle mesure les revenus courants sont absorbés par le service de la dette et les amortissements planifiés. Une hausse de ce taux équivaut à une réduction de la marge budgétaire."]
[]
[null,"Echelle :","< 5%","Faible charge"]
[null,null,"5% à 15%","Charge supportable"]
[null,null,"15% à 25%","Charge élevée à très élevée"]
[null,null,"> 25%","Charge à peine supportable"]
[]
["VII. Endettement net en francs par habitant"]
[]
["L'endettement net en francs par habitant sert à mesurer l'importance de la dette et doit être apprécié en même temps que la capacité financière de la commune (quotité d'autofinancement). Une valeur négative reflète l'existence d'une fortune nette par habitant."]
[]
[null,"Echelle :","< 0","Fortune nette"]
[null,null,"0 à 1'000","Endettement faible "]
[null,null,"1'001 à 3'000 ","Endettement moyen"]
[null,null,"3'001 à 5'000","Endettement haut"]
[null,null,"> 5'000","Endettement critique"]
[]
["VIII. Quotité d'autofinancement (capacité d'autofinancement)"]
[]
["La quotité d'autofinancement, également appelée capacité d'autofinancement, reflète la capacité d'une commune ainsi que sa marge de manœuvre budgétaire. Cet indicateur renseigne sur la part des revenus pouvant être affectée au financement d'investissements ou au désendettement."]
[]
[null,"Echelle :","> 20 %","Bonne"]
[null,null,"10% à 20%","Moyenne"]
[null,null,"< 10%","Faible"]
[]
["IX. Quotité de la charge des intérêts nets"]
[]
["La quotité de la charge des intérêts indique la part de revenus qui est absorbée par les intérêts nets. Plus elle est élevée et plus l'endettement est important. A l'inverse, moins elle est élevée et plus grande est la marge de manœuvre financière de la collectivité. Une quotité de la charge des intérêts négative signifie que les revenus du patrimoine sont supérieurs au montant des intérêts de la dette. Cet indicateur reflète donc la situation financière de la commune."]
[]
[null,"Echelle :","< 2%","Faible"]
[null,null,"2% à 5%","Moyenne"]
[null,null,"5% à 8%","Forte"]
[null,null,"> 8%","Très forte"]
[]
["X. Quotient de l'excédent au bilan"]
[]
["Le quotient de l'excédent du bilan est en quelque sorte le thermomètre renseignant sur l'état de santé des capitaux propres. Une valeur négative signifie un découvert au bilan. L'évolution de cet indicateur doit être observée sur plusieurs années."]
[]
[null,"Echelle :","> 60&","Elevé"]
[null,null,"30% à 60%","Moyen"]
[null,null,"< 30%","Faible"]

{"sheet":"Base de données indicateurs1","index":29,"n_rows":61,"n_cols":61,"rows_kept":61,"hidden":true}
["Indicateurs financiers"]
["Exercice 2020",{"$nulls":3},{"$f":"'Base de données pop.'!C2","v":923},{"$f":"'Base de données pop.'!C3","v":270},{"$f":"'Base de données pop.'!C4","v":485},{"$f":"'Base de données pop.'!C5","v":446},{"$f":"'Base de données pop.'!C6","v":{"v":3631,"d":"3,631"}},{"$f":"'Base de données pop.'!C7","v":{"v":3313,"d":"3,313"}},{"$f":"'Base de données pop.'!C8","v":{"v":2644,"d":"2,644"}},{"$f":"'Base de données pop.'!C9","v":{"v":12618,"d":"12,618"}},{"$f":"'Base de données pop.'!C10","v":{"v":1371,"d":"1,371"}},{"$f":"'Base de données pop.'!C11","v":118},{"$f":"'Base de données pop.'!C12","v":{"v":7167,"d":"7,167"}},{"$f":"'Base de données pop.'!C13","v":528},{"$f":"'Base de données pop.'!C14","v":108},{"$f":"'Base de données pop.'!C15","v":415},{"$f":"'Base de données pop.'!C16","v":349},{"$f":"'Base de données pop.'!C17","v":687},{"$f":"'Base de données pop.'!C18","v":255},{"$f":"'Base de données pop.'!C19","v":436},{"$f":"'Base de données pop.'!C20","v":{"v":3190,"d":"3,190"}},{"$f":"'Base de données pop.'!C21","v":324},{"$f":"'Base de données pop.'!C22","v":{"v":1246,"d":"1,246"}},{"$f":"'Base de données pop.'!C23","v":{"v":1528,"d":"1,528"}},{"$f":"'Base de données pop.'!C24","v":96},{"$f":"'Base de données pop.'!C25","v":149},{"$f":"'Base de données pop.'!C26","v":516},{"$f":"'Base de données pop.'!C27","v":671},{"$f":"'Base de données pop.'!C28","v":572},{"$f":"'Base de données pop.'!C29","v":490},{"$f":"'Base de données pop.'!C30","v":{"v":1914,"d":"1,914"}},{"$f":"'Base de données pop.'!C31","v":{"v":2615,"d":"2,615"}},{"$f":"'Base de données pop.'!C32","v":227},{"$f":"'Base de données pop.'!C33","v":131},{"$f":"'Base de données pop.'!C34","v":{"v":1895,"d":"1,895"}},{"$f":"'Base de données pop.'!C35","v":{"v":1135,"d":"1,135"}},{"$f":"'Base de données pop.'!C36","v":{"v":1241,"d":"1,241"}},{"$f":"'Base de données pop.'!C37","v":119},{"$f":"'Base de données pop.'!C38","v":{"v":1195,"d":"1,195"}},{"$f":"'Base de données pop.'!C39","v":663},{"$f":"'Base de données pop.'!C40","v":645},{"$f":"'Base de données pop.'!C41","v":{"v":1263,"d":"1,263"}},{"$f":"'Base de données pop.'!C42","v":740},{"$f":"'Base de données pop.'!C43","v":{"v":1028,"d":"1,028"}},{"$f":"'Base de données pop.'!C44","v":314},{"$f":"'Base de données pop.'!C45","v":{"v":2400,"d":"2,400"}},{"$f":"'Base de données pop.'!C46","v":755},{"$f":"'Base de données pop.'!C47","v":181},{"$f":"'Base de données pop.'!C48","v":347},{"$f":"'Base de données pop.'!C49","v":{"v":1690,"d":"1,690"}},{"$f":"'Base de données pop.'!C50","v":387},{"$f":"'Base de données pop.'!C51","v":{"v":1096,"d":"1,096"}},{"$f":"'Base de données pop.'!C52","v":188},{"$f":"'Base de données pop.'!C53","v":{"v":6434,"d":"6,434"}},{"$f":"'Base de données pop.'!C54","v":560},{"$f":"SUM(E2:BE2)","v":{"v":73709,"d":"73,709"}},{"$f":"SUM(E2:W2)","v":{"v":38954,"d":"38,954"}},{"$f":"SUM(X2:AJ2)","v":{"v":10479,"d":"10,479"}},{"$f":"SUM(AK2:BE2)","v":{"v":24276,"d":"24,276"}}]
[{"$nulls":4},"Boécourt","Bourrignon","Châtillon","Courchapoix","Courrendlin","Courroux","Courtételle","Delémont","Develier","Ederswiler","Haute-Sorne","Mervelier","Mettembert","Movelier","Pleigne","Rossemaison","Saulcy","Soyhières","Val Terbi","Le Bémont","Les Bois","Les Breuleux","La Chaux-B.","Les Enfers","Les Genevez","Lajoux","Montfaucon","Muriaux","Le Noirmont","Saignelégier","Saint-Brais","Soubey","Alle","La Baroche","Basse-Allaine","Beurnevésin","Boncourt","Bonfol","Bure","Clos du Doubs","Coeuve","Cornol","Courchavon","Courgenay","Courtedoux","Damphreux","Fahy","Fontenais","Grandfontaine","Haute-Ajoie","Lugnez","Porrentruy","Vendlincourt","Total","Delémont","Franches-Montagnes","Porrentruy"]
[1,null,null,"Actif"]
[null,null,10,"Patrimoine financier",{"v":5729343.4,"d":"5,729,343.40"},{"v":1313751.4,"d":"1,313,751.40"},{"v":4291473.13,"d":"4,291,473.13"},{"v":4279580.06,"d":"4,279,580.06"},{"v":15173301,"d":"15,173,301.00"},{"v":8024691.85,"d":"8,024,691.85"},{"v":10459838.14,"d":"10,459,838.14"},{"v":55034877.58,"d":"55,034,877.58"},{"v":3743166.68,"d":"3,743,166.68"},{"v":0,"d":"0.00"},{"v":17870825.22,"d":"17,870,825.22"},{"v":2306934.99,"d":"2,306,934.99"},{"v":340332.25,"d":"340,332.25"},{"v":1454384.04,"d":"1,454,384.04"},{"v":2174540.65,"d":"2,174,540.65"},{"v":5578034.36,"d":"5,578,034.36"},{"v":771790.42,"d":"771,790.42"},{"v":2513060.25,"d":"2,513,060.25"},{"v":5690503.74,"d":"5,690,503.74"},{"v":1782334,"d":"1,782,334.00"},{"v":4607305.31,"d":"4,607,305.31"},{"v":22337836.73,"d":"22,337,836.73"},{"v":514539,"d":"514,539.00"},{"v":1164911.31,"d":"1,164,911.31"},{"v":3000469.46,"d":"3,000,469.46"},{"v":1298160.9,"d":"1,298,160.90"},{"v":2898436.1,"d":"2,898,436.10"},{"v":4936104.35,"d":"4,936,104.35"},{"v":8990815.18,"d":"8,990,815.18"},{"v":10854437,"d":"10,854,437.00"},{"v":907440,"d":"907,440.00"},{"v":1868313.05,"d":"1,868,313.05"},{"v":5849957.46,"d":"5,849,957.46"},{"v":3398783,"d":"3,398,783.00"},{"v":4876876.11,"d":"4,876,876.11"},{"v":529407.82,"d":"529,407.82"},{"v":14951876,"d":"14,951,876.00"},{"v":3720554.4,"d":"3,720,554.40"},{"v":3653484,"d":"3,653,484.00"},{"v":11819557.02,"d":"11,819,557.02"},{"v":2533324.3,"d":"2,533,324.30"},{"v":3348405.97,"d":"3,348,405.97"},{"v":3818782.68,"d":"3,818,782.68"},{"v":4797496.66,"d":"4,797,496.66"},{"v":3077294.98,"d":"3,077,294.98"},{"v":678851.45,"d":"678,851.45"},{"v":2029594.24,"d":"2,029,594.24"},{"v":4272308.31,"d":"4,272,308.31"},{"v":1690939.23,"d":"1,690,939.23"},{"v":4279723.32,"d":"4,279,723.32"},{"v":866229.02,"d":"866,229.02"},{"v":28478770,"d":"28,478,770.00"},{"v":2581993.19,"d":"2,581,993.19"},{"$f":"SUM(E5:BE5)","v":{"v":323165740.7100001,"d":"323,165,740.71"}},{"$f":"SUM(E5:W5)","v":{"v":146750429.16000003,"d":"146,750,429.16"}},{"$f":"SUM(X5:AJ5)","v":{"v":65161102.39,"d":"65,161,102.39"}},{"$f":"SUM(AK5:BE5)","v":{"v":111254209.16000001,"d":"111,254,209.16"}}]
[]
[2,null,null,"Passif"]
[null,null,20,"Capitaux de tiers",{"v":7710885.7,"d":"7,710,885.70"},{"v":1661251.45,"d":"1,661,251.45"},{"v":6404558.52,"d":"6,404,558.52"},{"v":4613400.94,"d":"4,613,400.94"},{"v":26343468,"d":"26,343,468.00"},{"v":21137174.78,"d":"21,137,174.78"},{"v":11484688.11,"d":"11,484,688.11"},{"v":125557688.95,"d":"125,557,688.95"},{"v":5868070.63,"d":"5,868,070.63"},{"v":0,"d":"0.00"},{"v":39464606.92,"d":"39,464,606.92"},{"v":3674228.88,"d":"3,674,228.88"},{"v":585366.75,"d":"585,366.75"},{"v":3329882.66,"d":"3,329,882.66"},{"v":4328768.28,"d":"4,328,768.28"},{"v":5790676.89,"d":"5,790,676.89"},{"v":1064577.63,"d":"1,064,577.63"},{"v":2952271.95,"d":"2,952,271.95"},{"v":16108731.58,"d":"16,108,731.58"},{"v":701824,"d":"701,824.00"},{"v":12393883.23,"d":"12,393,883.23"},{"v":13352559.84,"d":"13,352,559.84"},{"v":650530,"d":"650,530.00"},{"v":1324155.57,"d":"1,324,155.57"},{"v":3262180.61,"d":"3,262,180.61"},{"v":7901506.13,"d":"7,901,506.13"},{"v":4184157.13,"d":"4,184,157.13"},{"v":1835141.4,"d":"1,835,141.40"},{"v":7913147.39,"d":"7,913,147.39"},{"v":21041584,"d":"21,041,584.00"},{"v":1029453,"d":"1,029,453.00"},{"v":737274,"d":"737,274.00"},{"v":17215810.02,"d":"17,215,810.02"},{"v":16414,"d":"16,414.00"},{"v":11723916.06,"d":"11,723,916.06"},{"v":11500,"d":"11,500.00"},{"v":11108782.97,"d":"11,108,782.97"},{"v":5180403.14,"d":"5,180,403.14"},{"v":4581586,"d":"4,581,586.00"},{"v":9798705.83,"d":"9,798,705.83"},{"v":5672676.19,"d":"5,672,676.19"},{"v":8438512.14,"d":"8,438,512.14"},{"v":2009618.65,"d":"2,009,618.65"},{"v":14597972.57,"d":"14,597,972.57"},{"v":6019600.25,"d":"6,019,600.25"},{"v":982153.85,"d":"982,153.85"},{"v":2091959,"d":"2,091,959.00"},{"v":21006891.08,"d":"21,006,891.08"},{"v":1270560.39,"d":"1,270,560.39"},{"v":10609246.14,"d":"10,609,246.14"},{"v":295678.96,"d":"295,678.96"},{"v":69341997.88,"d":"69,341,997.88"},{"v":4724519.8,"d":"4,724,519.80"},{"$f":"SUM(E8:BE8)","v":{"v":571106199.8399997,"d":"571,106,199.84"}},{"$f":"SUM(E8:W8)","v":{"v":288080298.61999995,"d":"288,080,298.62"}},{"$f":"SUM(X8:AJ8)","v":{"v":76327396.30000001,"d":"76,327,396.30"}},{"$f":"SUM(AK8:BE8)","v":{"v":206698504.92,"d":"206,698,504.92"}}]
[null,null,200,"Engagements courants",{"v":3771.65,"d":"3,771.65"},{"v":44599,"d":"44,599.00"},{"v":112759.55,"d":"112,759.55"},{"v":233640.35,"d":"233,640.35"},{"v":600201,"d":"600,201.00"},{"v":950985.5,"d":"950,985.50"},{"v":201552.2,"d":"201,552.20"},{"v":3705859.12,"d":"3,705,859.12"},{"v":242544.73,"d":"242,544.73"},{"v":0,"d":"0.00"},{"v":1453277.22,"d":"1,453,277.22"},{"v":91190.97,"d":"91,190.97"},{"v":25537.75,"d":"25,537.75"},{"v":266808.41,"d":"266,808.41"},{"v":563608.91,"d":"563,608.91"},{"v":401478.57,"d":"401,478.57"},{"v":213190.62,"d":"213,190.62"},{"v":221716.45,"d":"221,716.45"},{"v":2071297.12,"d":"2,071,297.12"},{"v":135,"d":"135.00"},{"v":8866789.98,"d":"8,866,789.98"},{"v":3389024.96,"d":"3,389,024.96"},{"v":33957,"d":"33,957.00"},{"v":31444.13,"d":"31,444.13"},{"v":287157.11,"d":"287,157.11"},{"v":640852.55,"d":"640,852.55"},{"v":0,"d":"0.00"},{"v":163650.85,"d":"163,650.85"},{"v":1264494.64,"d":"1,264,494.64"},{"v":283597,"d":"283,597.00"},{"v":74.5,"d":"74.50"},{"v":43246.05,"d":"43,246.05"},{"v":341865.4,"d":"341,865.40"},{"v":320246,"d":"320,246.00"},{"v":179595.55,"d":"179,595.55"},{"v":30726.94,"d":"30,726.94"},{"v":1175364.1,"d":"1,175,364.10"},{"v":352732.84,"d":"352,732.84"},{"v":135768,"d":"135,768.00"},{"v":320325.25,"d":"320,325.25"},{"v":362403.69,"d":"362,403.69"},{"v":212758.25,"d":"212,758.25"},{"v":47182.1,"d":"47,182.10"},{"v":526840.46,"d":"526,840.46"},{"v":125306.3,"d":"125,306.30"},{"v":18759.35,"d":"18,759.35"},{"v":110841.3,"d":"110,841.30"},{"v":1391754.4,"d":"1,391,754.40"},{"v":34063.44,"d":"34,063.44"},{"v":1010318.05,"d":"1,010,318.05"},{"v":57543.88,"d":"57,543.88"},{"v":2244759.54,"d":"2,244,759.54"},{"v":403308.85,"d":"403,308.85"},{"v":35810906.58000001,"d":"35,810,906.58"},{"v":11404019.119999997,"d":"11,404,019.12"},{"v":15004423.770000003,"d":"15,004,423.77"},{"v":9402463.69,"d":"9,402,463.69"}]
[null,null,201,"Engagements financiers à court terme",{"v":3909040.76,"d":"3,909,040.76"},{"v":74260,"d":"74,260.00"},{"v":180090.75,"d":"180,090.75"},{"v":352998.33,"d":"352,998.33"},{"v":4511771,"d":"4,511,771.00"},{"v":5336550,"d":"5,336,550.00"},{"v":0,"d":"0.00"},{"v":49004578.5,"d":"49,004,578.50"},{"v":213200,"d":"213,200.00"},{"v":0,"d":"0.00"},{"v":3586455.24,"d":"3,586,455.24"},{"v":1264473.87,"d":"1,264,473.87"},{"v":125256.5,"d":"125,256.50"},{"v":0,"d":"0.00"},{"v":2512156.62,"d":"2,512,156.62"},{"v":0,"d":"0.00"},{"v":160308.08,"d":"160,308.08"},{"v":675483.74,"d":"675,483.74"},{"v":0,"d":"0.00"},{"v":63507,"d":"63,507.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":795091.5,"d":"795,091.50"},{"v":87760.01,"d":"87,760.01"},{"v":195428.94,"d":"195,428.94"},{"v":484090.65,"d":"484,090.65"},{"v":1436720.75,"d":"1,436,720.75"},{"v":7465504,"d":"7,465,504.00"},{"v":-28418,"d":"-28,418.00"},{"v":16520,"d":"16,520.00"},{"v":0,"d":"0.00"},{"v":512379,"d":"512,379.00"},{"v":438479.73,"d":"438,479.73"},{"v":0,"d":"0.00"},{"v":1000000,"d":"1,000,000.00"},{"v":50050,"d":"50,050.00"},{"v":334240,"d":"334,240.00"},{"v":32000,"d":"32,000.00"},{"v":333359.06,"d":"333,359.06"},{"v":276059,"d":"276,059.00"},{"v":19300,"d":"19,300.00"},{"v":0,"d":"0.00"},{"v":1227600,"d":"1,227,600.00"},{"v":10000,"d":"10,000.00"},{"v":235243.64,"d":"235,243.64"},{"v":530829.83,"d":"530,829.83"},{"v":306582.07,"d":"306,582.07"},{"v":725276.54,"d":"725,276.54"},{"v":0,"d":"0.00"},{"v":10110840.08,"d":"10,110,840.08"},{"v":150426,"d":"150,426.00"},{"v":98715493.19000001,"d":"98,715,493.19"},{"v":71906623.39,"d":"71,906,623.39"},{"v":10516204.85,"d":"10,516,204.85"},{"v":16292664.95,"d":"16,292,664.95"}]
[null,null,2016,"Instruments financiers dérivés",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":162300,"d":"162,300.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":162300,"d":"162,300.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":162300,"d":"162,300.00"}]
[null,null,206,"Engagements financiers à long terme",{"v":3449574.66,"d":"3,449,574.66"},{"v":1575200.85,"d":"1,575,200.85"},{"v":5302040,"d":"5,302,040.00"},{"v":3739314.97,"d":"3,739,314.97"},{"v":17801406,"d":"17,801,406.00"},{"v":14552620,"d":"14,552,620.00"},{"v":6615738.49,"d":"6,615,738.49"},{"v":66513986.55,"d":"66,513,986.55"},{"v":5198699.75,"d":"5,198,699.75"},{"v":0,"d":"0.00"},{"v":32997633.3,"d":"32,997,633.30"},{"v":1797463.35,"d":"1,797,463.35"},{"v":385600,"d":"385,600.00"},{"v":3046722.25,"d":"3,046,722.25"},{"v":1129011,"d":"1,129,011.00"},{"v":5103900,"d":"5,103,900.00"},{"v":280221.77,"d":"280,221.77"},{"v":1847698.1,"d":"1,847,698.10"},{"v":12761720,"d":"12,761,720.00"},{"v":504064,"d":"504,064.00"},{"v":3210200,"d":"3,210,200.00"},{"v":4729200,"d":"4,729,200.00"},{"v":610190,"d":"610,190.00"},{"v":1200000,"d":"1,200,000.00"},{"v":1985134.62,"d":"1,985,134.62"},{"v":6970357.28,"d":"6,970,357.28"},{"v":3642000,"d":"3,642,000.00"},{"v":515000,"d":"515,000.00"},{"v":4377400,"d":"4,377,400.00"},{"v":11523397,"d":"11,523,397.00"},{"v":913401,"d":"913,401.00"},{"v":659260,"d":"659,260.00"},{"v":16838944.62,"d":"16,838,944.62"},{"v":5808800,"d":"5,808,800.00"},{"v":10805793.38,"d":"10,805,793.38"},{"v":1600000,"d":"1,600,000.00"},{"v":7922475,"d":"7,922,475.00"},{"v":4736229.05,"d":"4,736,229.05"},{"v":3968985,"d":"3,968,985.00"},{"v":9008304.73,"d":"9,008,304.73"},{"v":4813702,"d":"4,813,702.00"},{"v":7532739.12,"d":"7,532,739.12"},{"v":1825965,"d":"1,825,965.00"},{"v":13357775,"d":"13,357,775.00"},{"v":4368892,"d":"4,368,892.00"},{"v":798406.85,"d":"798,406.85"},{"v":1660900,"d":"1,660,900.00"},{"v":18633004.4,"d":"18,633,004.40"},{"v":871280,"d":"871,280.00"},{"v":8489385.55,"d":"8,489,385.55"},{"v":148745.7,"d":"148,745.70"},{"v":52347931,"d":"52,347,931.00"},{"v":3874321.95,"d":"3,874,321.95"},{"v":404350735.29,"d":"404,350,735.29"},{"v":184098551.04000002,"d":"184,098,551.04"},{"v":40839603.900000006,"d":"40,839,603.90"},{"v":179412580.35,"d":"179,412,580.35"}]
[null,null,29,"Capital propre",{"v":3556841.05,"d":"3,556,841.05"},{"v":424484.22,"d":"424,484.22"},{"v":426157.26,"d":"426,157.26"},{"v":1573416.94,"d":"1,573,416.94"},{"v":4528998,"d":"4,528,998.00"},{"v":2613926.48,"d":"2,613,926.48"},{"v":9795973.87,"d":"9,795,973.87"},{"v":9469403.43,"d":"9,469,403.43"},{"v":1428470.76,"d":"1,428,470.76"},{"v":0,"d":"0.00"},{"v":1406930.34,"d":"1,406,930.34"},{"v":1418245.9,"d":"1,418,245.90"},{"v":198361.4,"d":"198,361.40"},{"v":387290.27,"d":"387,290.27"},{"v":1086576.02,"d":"1,086,576.02"},{"v":2442335.52,"d":"2,442,335.52"},{"v":506479.81,"d":"506,479.81"},{"v":579511.64,"d":"579,511.64"},{"v":2306630.38,"d":"2,306,630.38"},{"v":3130869,"d":"3,130,869.00"},{"v":2665398.61,"d":"2,665,398.61"},{"v":17457784.33,"d":"17,457,784.33"},{"v":787174,"d":"787,174.00"},{"v":1193467.19,"d":"1,193,467.19"},{"v":1658594.32,"d":"1,658,594.32"},{"v":1476782.47,"d":"1,476,782.47"},{"v":3093097.76,"d":"3,093,097.76"},{"v":7186752.15,"d":"7,186,752.15"},{"v":6277779.99,"d":"6,277,779.99"},{"v":7771833,"d":"7,771,833.00"},{"v":1673621,"d":"1,673,621.00"},{"v":1852459.2,"d":"1,852,459.20"},{"v":2269093.03,"d":"2,269,093.03"},{"v":209363,"d":"209,363.00"},{"v":2655880.75,"d":"2,655,880.75"},{"v":528531.41,"d":"528,531.41"},{"v":16275380.58,"d":"16,275,380.58"},{"v":2312312.73,"d":"2,312,312.73"},{"v":2202763,"d":"2,202,763.00"},{"v":8918139.83,"d":"8,918,139.83"},{"v":787625.26,"d":"787,625.26"},{"v":989505.38,"d":"989,505.38"},{"v":4110967.01,"d":"4,110,967.01"},{"v":5618048.56,"d":"5,618,048.56"},{"v":1695122.93,"d":"1,695,122.93"},{"v":565767.6,"d":"565,767.60"},{"v":721365.79,"d":"721,365.79"},{"v":2339255.01,"d":"2,339,255.01"},{"v":1702511.6,"d":"1,702,511.60"},{"v":3308556.82,"d":"3,308,556.82"},{"v":1229772.96,"d":"1,229,772.96"},{"v":4295127.73,"d":"4,295,127.73"},{"v":763224.75,"d":"763,224.75"},{"v":163873962.03999996,"d":"163,873,962.04"},{"v":44150033.290000014,"d":"44,150,033.29"},{"v":56225613.02,"d":"56,225,613.02"},{"v":63498315.730000004,"d":"63,498,315.73"}]
[null,null,299,"Excédent (+) / découvert (-)",{"v":2032602.43,"d":"2,032,602.43"},{"v":259669.26,"d":"259,669.26"},{"v":306794.81,"d":"306,794.81"},{"v":131830.07,"d":"131,830.07"},{"v":4873264,"d":"4,873,264.00"},{"v":1471739.28,"d":"1,471,739.28"},{"v":2812814.04,"d":"2,812,814.04"},{"v":3367435.7,"d":"3,367,435.70"},{"v":988470.76,"d":"988,470.76"},{"v":0,"d":"0.00"},{"v":-745183.54,"d":"-745,183.54"},{"v":273295.6,"d":"273,295.60"},{"v":81570.18,"d":"81,570.18"},{"v":218290.27,"d":"218,290.27"},{"v":99293.38,"d":"99,293.38"},{"v":659696.05,"d":"659,696.05"},{"v":3343.42,"d":"3,343.42"},{"v":286705.59,"d":"286,705.59"},{"v":1621215.03,"d":"1,621,215.03"},{"v":1937692,"d":"1,937,692.00"},{"v":1121797.04,"d":"1,121,797.04"},{"v":10536916.17,"d":"10,536,916.17"},{"v":357293,"d":"357,293.00"},{"v":1031602.47,"d":"1,031,602.47"},{"v":579462.42,"d":"579,462.42"},{"v":884960.82,"d":"884,960.82"},{"v":1321982.31,"d":"1,321,982.31"},{"v":4783431.44,"d":"4,783,431.44"},{"v":3216901.24,"d":"3,216,901.24"},{"v":2061849,"d":"2,061,849.00"},{"v":1113598,"d":"1,113,598.00"},{"v":583278.91,"d":"583,278.91"},{"v":321705.46,"d":"321,705.46"},{"v":-32824,"d":"-32,824.00"},{"v":2314644.77,"d":"2,314,644.77"},{"v":8760.22,"d":"8,760.22"},{"v":6886509.97,"d":"6,886,509.97"},{"v":1959508.23,"d":"1,959,508.23"},{"v":1081492,"d":"1,081,492.00"},{"v":4762498.48,"d":"4,762,498.48"},{"v":296861.51,"d":"296,861.51"},{"v":585826.38,"d":"585,826.38"},{"v":2975620.16,"d":"2,975,620.16"},{"v":4884403.59,"d":"4,884,403.59"},{"v":443278.43,"d":"443,278.43"},{"v":166848.37,"d":"166,848.37"},{"v":207879.69,"d":"207,879.69"},{"v":2235253.76,"d":"2,235,253.76"},{"v":1496239.95,"d":"1,496,239.95"},{"v":1806369.39,"d":"1,806,369.39"},{"v":725925.62,"d":"725,925.62"},{"v":1509378.23,"d":"1,509,378.23"},{"v":364615.26,"d":"364,615.26"},{"v":83274406.62000003,"d":"83,274,406.62"},{"v":18742846.330000002,"d":"18,742,846.33"},{"v":29530764.820000004,"d":"29,530,764.82"},{"v":35000795.47,"d":"35,000,795.47"}]
[]
[3,null,null,"Charges"]
[null,null,30,"Charges de personnel",{"v":470114.3,"d":"470,114.30"},{"v":33790.6,"d":"33,790.60"},{"v":132370.55,"d":"132,370.55"},{"v":234232.2,"d":"234,232.20"},{"v":2614007,"d":"2,614,007.00"},{"v":2914897.7,"d":"2,914,897.70"},{"v":1052579.25,"d":"1,052,579.25"},{"v":19606286.83,"d":"19,606,286.83"},{"v":1235277.3,"d":"1,235,277.30"},{"v":0,"d":"0.00"},{"v":3355866.1,"d":"3,355,866.10"},{"v":166881.05,"d":"166,881.05"},{"v":69596.65,"d":"69,596.65"},{"v":238242.75,"d":"238,242.75"},{"v":120756.95,"d":"120,756.95"},{"v":287755,"d":"287,755.00"},{"v":106789,"d":"106,789.00"},{"v":333879.65,"d":"333,879.65"},{"v":2111725.83,"d":"2,111,725.83"},{"v":99579,"d":"99,579.00"},{"v":1191421.6,"d":"1,191,421.60"},{"v":1513460.5,"d":"1,513,460.50"},{"v":93557,"d":"93,557.00"},{"v":58454.1,"d":"58,454.10"},{"v":238202.45,"d":"238,202.45"},{"v":545174.2,"d":"545,174.20"},{"v":297597.05,"d":"297,597.05"},{"v":357056.9,"d":"357,056.90"},{"v":837538.1,"d":"837,538.10"},{"v":1592396,"d":"1,592,396.00"},{"v":83492,"d":"83,492.00"},{"v":58225.8,"d":"58,225.80"},{"v":684219.85,"d":"684,219.85"},{"v":420037,"d":"420,037.00"},{"v":494732.75,"d":"494,732.75"},{"v":66430.3,"d":"66,430.30"},{"v":1213438.14,"d":"1,213,438.14"},{"v":784212.55,"d":"784,212.55"},{"v":234203,"d":"234,203.00"},{"v":1090599.7,"d":"1,090,599.70"},{"v":440814.85,"d":"440,814.85"},{"v":411550.05,"d":"411,550.05"},{"v":107092.01,"d":"107,092.01"},{"v":988286.2,"d":"988,286.20"},{"v":451651.45,"d":"451,651.45"},{"v":86578.74,"d":"86,578.74"},{"v":136178.7,"d":"136,178.70"},{"v":861631.8,"d":"861,631.80"},{"v":118392.9,"d":"118,392.90"},{"v":1272093.46,"d":"1,272,093.46"},{"v":72984.6,"d":"72,984.60"},{"v":10089330.32,"d":"10,089,330.32"},{"v":316780.65,"d":"316,780.65"},{"$f":"SUM(E17:BE17)","v":{"v":62392442.43000001,"d":"62,392,442.43"}},{"$f":"SUM(E17:W17)","v":{"v":35085048.71,"d":"35,085,048.71"}},{"$f":"SUM(X17:AJ17)","v":{"v":6966154.7,"d":"6,966,154.70"}},{"$f":"SUM(AK17:BE17)","v":{"v":20341239.019999996,"d":"20,341,239.02"}}]
[null,null,31,"Charges de biens et services et autres charges d'exploitation",{"v":427006.53,"d":"427,006.53"},{"v":109341.55,"d":"109,341.55"},{"v":162658.44,"d":"162,658.44"},{"v":169499.04,"d":"169,499.04"},{"v":1351042,"d":"1,351,042.00"},{"v":989580.55,"d":"989,580.55"},{"v":870080.81,"d":"870,080.81"},{"v":6472698.65,"d":"6,472,698.65"},{"v":455373.48,"d":"455,373.48"},{"v":0,"d":"0.00"},{"v":2262722.02,"d":"2,262,722.02"},{"v":488433.9,"d":"488,433.90"},{"v":47140,"d":"47,140.00"},{"v":156580.06,"d":"156,580.06"},{"v":386409.94,"d":"386,409.94"},{"v":296090.25,"d":"296,090.25"},{"v":142237,"d":"142,237.00"},{"v":463620.3,"d":"463,620.30"},{"v":1491682.19,"d":"1,491,682.19"},{"v":490521,"d":"490,521.00"},{"v":705013.06,"d":"705,013.06"},{"v":1897606.49,"d":"1,897,606.49"},{"v":81902,"d":"81,902.00"},{"v":145386.71,"d":"145,386.71"},{"v":521420.78,"d":"521,420.78"},{"v":566829.05,"d":"566,829.05"},{"v":887967.67,"d":"887,967.67"},{"v":923720.35,"d":"923,720.35"},{"v":898217.02,"d":"898,217.02"},{"v":1522013,"d":"1,522,013.00"},{"v":104066,"d":"104,066.00"},{"v":120434.1,"d":"120,434.10"},{"v":900963.89,"d":"900,963.89"},{"v":619988,"d":"619,988.00"},{"v":1016617.37,"d":"1,016,617.37"},{"v":135760.01,"d":"135,760.01"},{"v":1214719.85,"d":"1,214,719.85"},{"v":215224.04,"d":"215,224.04"},{"v":286519,"d":"286,519.00"},{"v":990421.36,"d":"990,421.36"},{"v":393121.48,"d":"393,121.48"},{"v":437216.28,"d":"437,216.28"},{"v":398705.82,"d":"398,705.82"},{"v":1090158.54,"d":"1,090,158.54"},{"v":438452.33,"d":"438,452.33"},{"v":69188.6,"d":"69,188.60"},{"v":206333.94,"d":"206,333.94"},{"v":650080.6,"d":"650,080.60"},{"v":515024.4,"d":"515,024.40"},{"v":1480527.4,"d":"1,480,527.40"},{"v":137825.36,"d":"137,825.36"},{"v":4850554.4,"d":"4,850,554.40"},{"v":311899.3,"d":"311,899.30"},{"v":41966595.910000004,"d":"41,966,595.91"},{"v":16742196.71,"d":"16,742,196.71"},{"v":8865097.229999999,"d":"8,865,097.23"},{"v":16359301.97,"d":"16,359,301.97"}]
[null,null,3180,"Réévaluations de créances",{"v":89412.95,"d":"89,412.95"},{"v":-22573.3,"d":"-22,573.30"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":69066.95,"d":"69,066.95"},{"v":8573.05,"d":"8,573.05"},{"v":-750000,"d":"-750,000.00"},{"v":-79432.4,"d":"-79,432.40"},{"v":0,"d":"0.00"},{"v":-356022.92,"d":"-356,022.92"},214.85,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":-2945.1,"d":"-2,945.10"},{"v":2081.6,"d":"2,081.60"},{"v":51965.66,"d":"51,965.66"},{"v":11000,"d":"11,000.00"},{"v":0.5,"d":"0.50"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":20500,"d":"20,500.00"},{"v":24341.87,"d":"24,341.87"},{"v":0,"d":"0.00"},{"v":7116.5,"d":"7,116.50"},{"v":100,"d":"100.00"},{"v":0,"d":"0.00"},{"v":8346.4,"d":"8,346.40"},{"v":0,"d":"0.00"},{"v":64499.65,"d":"64,499.65"},{"v":230770,"d":"230,770.00"},{"v":36930,"d":"36,930.00"},{"v":0,"d":"0.00"},{"v":193723.5,"d":"193,723.50"},{"v":-147064.94,"d":"-147,064.94"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":12355.1,"d":"12,355.10"},{"v":-30292.01,"d":"-30,292.01"},{"v":64000,"d":"64,000.00"},{"v":0,"d":"0.00"},{"v":4673.78,"d":"4,673.78"},{"v":0,"d":"0.00"},{"v":2015.25,"d":"2,015.25"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":33200,"d":"33,200.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":21039,"d":"21,039.00"},{"v":-432404.0600000002,"d":"-432,404.06"},{"v":-989658.6600000001,"d":"-989,658.66"},{"v":71405.26999999999,"d":"71,405.27"},{"v":485849.33,"d":"485,849.33"}]
[null,null,33,"Amortissements du patrimoine administratif",{"v":487774.58,"d":"487,774.58"},{"v":50349,"d":"50,349.00"},{"v":26490.3,"d":"26,490.30"},{"v":93840,"d":"93,840.00"},{"v":497197,"d":"497,197.00"},{"v":834227.87,"d":"834,227.87"},{"v":436693.95,"d":"436,693.95"},{"v":3184573.05,"d":"3,184,573.05"},{"v":192920,"d":"192,920.00"},{"v":0,"d":"0.00"},{"v":1048101.7,"d":"1,048,101.70"},{"v":137078,"d":"137,078.00"},{"v":12845,"d":"12,845.00"},{"v":81200,"d":"81,200.00"},{"v":67550,"d":"67,550.00"},{"v":102560,"d":"102,560.00"},{"v":21086,"d":"21,086.00"},{"v":149609.55,"d":"149,609.55"},{"v":849975.67,"d":"849,975.67"},{"v":51671,"d":"51,671.00"},{"v":216817,"d":"216,817.00"},{"v":268500,"d":"268,500.00"},{"v":40237,"d":"40,237.00"},{"v":700,"d":"700.00"},{"v":59546.8,"d":"59,546.80"},{"v":118375,"d":"118,375.00"},{"v":112900,"d":"112,900.00"},{"v":46101.55,"d":"46,101.55"},{"v":439539,"d":"439,539.00"},{"v":966285,"d":"966,285.00"},{"v":47194,"d":"47,194.00"},{"v":4720,"d":"4,720.00"},{"v":0,"d":"0.00"},{"v":236997,"d":"236,997.00"},{"v":172530,"d":"172,530.00"},{"v":18600,"d":"18,600.00"},{"v":371459,"d":"371,459.00"},{"v":54350,"d":"54,350.00"},{"v":151720,"d":"151,720.00"},{"v":509414.85,"d":"509,414.85"},{"v":99234.8,"d":"99,234.80"},{"v":150006.67,"d":"150,006.67"},{"v":432093.9,"d":"432,093.90"},{"v":337553.91,"d":"337,553.91"},{"v":70004.16,"d":"70,004.16"},{"v":11750,"d":"11,750.00"},{"v":141500,"d":"141,500.00"},{"v":451323.05,"d":"451,323.05"},{"v":29040,"d":"29,040.00"},{"v":381409.63,"d":"381,409.63"},{"v":12476,"d":"12,476.00"},{"v":3089940.09,"d":"3,089,940.09"},{"v":97600.32,"d":"97,600.32"},{"v":17465661.400000006,"d":"17,465,661.40"},{"v":8274071.67,"d":"8,274,071.67"},{"v":2372586.35,"d":"2,372,586.35"},{"v":6819003.380000001,"d":"6,819,003.38"}]
[null,null,34,"Charges financières",{"v":25957.09,"d":"25,957.09"},{"v":53622.65,"d":"53,622.65"},{"v":109242.38,"d":"109,242.38"},{"v":79602.07,"d":"79,602.07"},{"v":167746,"d":"167,746.00"},{"v":353755.02,"d":"353,755.02"},{"v":190806.37,"d":"190,806.37"},{"v":1293539.25,"d":"1,293,539.25"},{"v":62498.61,"d":"62,498.61"},{"v":0,"d":"0.00"},{"v":409269.4,"d":"409,269.40"},{"v":49806.81,"d":"49,806.81"},{"v":9325.53,"d":"9,325.53"},{"v":38513.27,"d":"38,513.27"},{"v":62506.13,"d":"62,506.13"},{"v":106712.1,"d":"106,712.10"},{"v":10641,"d":"10,641.00"},{"v":64002.95,"d":"64,002.95"},{"v":206751.8,"d":"206,751.80"},{"v":17824,"d":"17,824.00"},{"v":161629.55,"d":"161,629.55"},{"v":49245.58,"d":"49,245.58"},{"v":4961,"d":"4,961.00"},{"v":14428.89,"d":"14,428.89"},{"v":36916.46,"d":"36,916.46"},{"v":126012.01,"d":"126,012.01"},{"v":38360.71,"d":"38,360.71"},{"v":53662.75,"d":"53,662.75"},{"v":135089.7,"d":"135,089.70"},{"v":309966,"d":"309,966.00"},{"v":20703,"d":"20,703.00"},{"v":42883.78,"d":"42,883.78"},{"v":202458.52,"d":"202,458.52"},{"v":35284,"d":"35,284.00"},{"v":163768.8,"d":"163,768.80"},{"v":28646.12,"d":"28,646.12"},{"v":251870.98,"d":"251,870.98"},{"v":59393.55,"d":"59,393.55"},{"v":47702,"d":"47,702.00"},{"v":253950.22,"d":"253,950.22"},{"v":105100.13,"d":"105,100.13"},{"v":150456.45,"d":"150,456.45"},{"v":23204.25,"d":"23,204.25"},{"v":205298.78,"d":"205,298.78"},{"v":48284.98,"d":"48,284.98"},{"v":12648.8,"d":"12,648.80"},{"v":16514.06,"d":"16,514.06"},{"v":249349.03,"d":"249,349.03"},{"v":12565.11,"d":"12,565.11"},{"v":114102.89,"d":"114,102.89"},{"v":450.2,"d":"450.20"},{"v":962411.89,"d":"962,411.89"},{"v":21151.45,"d":"21,151.45"},{"v":7270594.07,"d":"7,270,594.07"},{"v":3294298.4299999997,"d":"3,294,298.43"},{"v":1011683.4300000002,"d":"1,011,683.43"},{"v":2964612.21,"d":"2,964,612.21"}]
[null,null,340,"Charges d'intérêts",{"v":25957.09,"d":"25,957.09"},{"v":34741.2,"d":"34,741.20"},{"v":63086.15,"d":"63,086.15"},{"v":62822.72,"d":"62,822.72"},{"v":313671,"d":"313,671.00"},{"v":230949.12,"d":"230,949.12"},{"v":94301.96,"d":"94,301.96"},{"v":1098788.75,"d":"1,098,788.75"},{"v":52189.76,"d":"52,189.76"},{"v":0,"d":"0.00"},{"v":281598.65,"d":"281,598.65"},{"v":39215.76,"d":"39,215.76"},{"v":9095.53,"d":"9,095.53"},{"v":36877.37,"d":"36,877.37"},{"v":56844.93,"d":"56,844.93"},{"v":52274.2,"d":"52,274.20"},{"v":5116.74,"d":"5,116.74"},{"v":54207.25,"d":"54,207.25"},{"v":194511.55,"d":"194,511.55"},{"v":1027,"d":"1,027.00"},{"v":161777.7,"d":"161,777.70"},{"v":12098.93,"d":"12,098.93"},{"v":4856,"d":"4,856.00"},{"v":3291.6,"d":"3,291.60"},{"v":30053.56,"d":"30,053.56"},{"v":97145.66,"d":"97,145.66"},{"v":38160.71,"d":"38,160.71"},{"v":2733,"d":"2,733.00"},{"v":88080.1,"d":"88,080.10"},{"v":187345,"d":"187,345.00"},{"v":14551.37,"d":"14,551.37"},{"v":4665.28,"d":"4,665.28"},{"v":143147.37,"d":"143,147.37"},{"v":114622,"d":"114,622.00"},{"v":109327.4,"d":"109,327.40"},{"v":0,"d":"0.00"},{"v":71278.63,"d":"71,278.63"},{"v":53670.15,"d":"53,670.15"},{"v":47702,"d":"47,702.00"},{"v":89632.52,"d":"89,632.52"},{"v":75220.63,"d":"75,220.63"},{"v":121767.45,"d":"121,767.45"},{"v":23204.25,"d":"23,204.25"},{"v":200299.78,"d":"200,299.78"},{"v":47265.91,"d":"47,265.91"},{"v":7348.8,"d":"7,348.80"},{"v":16514.06,"d":"16,514.06"},{"v":317070.18,"d":"317,070.18"},{"v":10122.76,"d":"10,122.76"},{"v":91910.14,"d":"91,910.14"},{"v":0,"d":"0.00"},{"v":868835,"d":"868,835.00"},{"v":47741.65,"d":"47,741.65"},{"v":5808716.32,"d":"5,808,716.32"},{"v":2706249.73,"d":"2,706,249.73"},{"v":645785.91,"d":"645,785.91"},{"v":2456680.6799999997,"d":"2,456,680.68"}]
[null,null,344,"Réévaluations des immobilisation du patrimoine financier",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":31600,"d":"31,600.00"},{"v":2471.9,"d":"2,471.90"},{"v":600,"d":"600.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":4462.9,"d":"4,462.90"},{"v":0,"d":"0.00"},{"v":40,"d":"40.00"},{"v":0,"d":"0.00"},{"v":4800,"d":"4,800.00"},{"v":12853.8,"d":"12,853.80"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":40,"d":"40.00"},{"v":200,"d":"200.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":5130.85,"d":"5,130.85"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},22.15,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":4999,"d":"4,999.00"},{"v":0,"d":"0.00"},{"v":5300,"d":"5,300.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":1080,"d":"1,080.00"},{"v":15,"d":"15.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":73615.6,"d":"73,615.60"},{"v":56828.600000000006,"d":"56,828.60"},{"v":5370.85,"d":"5,370.85"},{"v":11416.15,"d":"11,416.15"}]
[null,null,35,"Attributions aux financements spéciaux",{"v":21282.55,"d":"21,282.55"},{"v":5654.61,"d":"5,654.61"},{"v":0,"d":"0.00"},{"v":94934.75,"d":"94,934.75"},{"v":0,"d":"0.00"},{"v":8283.8,"d":"8,283.80"},{"v":42325.02,"d":"42,325.02"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":43166.75,"d":"43,166.75"},{"v":0,"d":"0.00"},{"v":125,"d":"125.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":4815,"d":"4,815.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":44370,"d":"44,370.00"},{"v":304.9,"d":"304.90"},{"v":14938.12,"d":"14,938.12"},{"v":7247,"d":"7,247.00"},{"v":0,"d":"0.00"},978.98,{"v":4605.65,"d":"4,605.65"},{"v":6363.23,"d":"6,363.23"},{"v":88954,"d":"88,954.00"},{"v":0,"d":"0.00"},{"v":35175,"d":"35,175.00"},{"v":10405,"d":"10,405.00"},{"v":3000,"d":"3,000.00"},{"v":5000,"d":"5,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},668.62,{"v":747.6,"d":"747.60"},{"v":0,"d":"0.00"},{"v":12042,"d":"12,042.00"},{"v":88595.55,"d":"88,595.55"},{"v":91611.82,"d":"91,611.82"},{"v":1674.66,"d":"1,674.66"},{"v":86982.5,"d":"86,982.50"},357.23,{"v":15048,"d":"15,048.00"},117.04,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":38678.46,"d":"38,678.46"},{"v":0,"d":"0.00"},{"v":6315,"d":"6,315.00"},{"v":12780.29,"d":"12,780.29"},{"v":797548.13,"d":"797,548.13"},{"v":220587.48,"d":"220,587.48"},{"v":216341.88,"d":"216,341.88"},{"v":360618.76999999996,"d":"360,618.77"}]
[null,null,36,"Charges de transfert",{"v":1999065.78,"d":"1,999,065.78"},{"v":576026.65,"d":"576,026.65"},{"v":1159845.23,"d":"1,159,845.23"},{"v":843401.01,"d":"843,401.01"},{"v":6545591,"d":"6,545,591.00"},{"v":6377951.08,"d":"6,377,951.08"},{"v":6076386.76,"d":"6,076,386.76"},{"v":34426017.45,"d":"34,426,017.45"},{"v":2891860.82,"d":"2,891,860.82"},{"v":0,"d":"0.00"},{"v":15252198.06,"d":"15,252,198.06"},{"v":1094747.1,"d":"1,094,747.10"},{"v":239708.1,"d":"239,708.10"},{"v":862630.35,"d":"862,630.35"},{"v":719129.4,"d":"719,129.40"},{"v":1411870.5,"d":"1,411,870.50"},{"v":568635,"d":"568,635.00"},{"v":1206071.13,"d":"1,206,071.13"},{"v":5823642.21,"d":"5,823,642.21"},{"v":637067,"d":"637,067.00"},{"v":2728584.74,"d":"2,728,584.74"},{"v":5878218.61,"d":"5,878,218.61"},{"v":197997,"d":"197,997.00"},{"v":320531.08,"d":"320,531.08"},{"v":1309529.98,"d":"1,309,529.98"},{"v":1583761.05,"d":"1,583,761.05"},{"v":1252974.64,"d":"1,252,974.64"},{"v":1188304.51,"d":"1,188,304.51"},{"v":4829110.02,"d":"4,829,110.02"},{"v":5432323,"d":"5,432,323.00"},{"v":475508,"d":"475,508.00"},{"v":258095.72,"d":"258,095.72"},{"v":4576125.83,"d":"4,576,125.83"},{"v":402529,"d":"402,529.00"},{"v":2583987,"d":"2,583,987.00"},{"v":312725.97,"d":"312,725.97"},{"v":4537846.69,"d":"4,537,846.69"},{"v":1679129.55,"d":"1,679,129.55"},{"v":1310051,"d":"1,310,051.00"},{"v":2970777.7,"d":"2,970,777.70"},{"v":1483835.4,"d":"1,483,835.40"},{"v":2633624.35,"d":"2,633,624.35"},{"v":770045,"d":"770,045.00"},{"v":5209458.53,"d":"5,209,458.53"},{"v":1586217.05,"d":"1,586,217.05"},{"v":390124.75,"d":"390,124.75"},{"v":671138.15,"d":"671,138.15"},{"v":3774199.92,"d":"3,774,199.92"},{"v":841600.12,"d":"841,600.12"},{"v":2700481.75,"d":"2,700,481.75"},{"v":409932.67,"d":"409,932.67"},{"v":17780151.14,"d":"17,780,151.14"},{"v":1309702.2,"d":"1,309,702.20"},{"v":172100466.74999994,"d":"172,100,466.75"},{"v":88074777.62999998,"d":"88,074,777.63"},{"v":26092005.35,"d":"26,092,005.35"},{"v":57933683.77,"d":"57,933,683.77"}]
[null,null,36227,"Péréquation financière horizontal",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":137171,"d":"137,171.00"},{"v":182436,"d":"182,436.00"},{"v":901898,"d":"901,898.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":41206,"d":"41,206.00"},{"v":4300,"d":"4,300.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":2537577,"d":"2,537,577.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":31717,"d":"31,717.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":375788,"d":"375,788.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":1752363,"d":"1,752,363.00"},{"v":6367,"d":"6,367.00"},{"v":13147,"d":"13,147.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":115158,"d":"115,158.00"},{"v":79015,"d":"79,015.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":52605,"d":"52,605.00"},{"v":0,"d":"0.00"},{"v":272347,"d":"272,347.00"},{"v":0,"d":"0.00"},{"v":6503095,"d":"6,503,095.00"},{"v":1267011,"d":"1,267,011.00"},{"v":2945082,"d":"2,945,082.00"},{"v":2291002,"d":"2,291,002.00"}]
[null,null,36228,"Contributions aux communes-centres",{"v":0,"d":"0.00"},{"v":6500,"d":"6,500.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":144368,"d":"144,368.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":18532.5,"d":"18,532.50"},{"v":56291,"d":"56,291.00"},{"v":0,"d":"0.00"},{"v":230163,"d":"230,163.00"},{"v":0,"d":"0.00"},{"v":3539,"d":"3,539.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":7927.95,"d":"7,927.95"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":62922,"d":"62,922.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":46344,"d":"46,344.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":33596,"d":"33,596.00"},{"v":3776,"d":"3,776.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":613959.45,"d":"613,959.45"},{"v":467321.45,"d":"467,321.45"},{"v":0,"d":"0.00"},{"v":146638,"d":"146,638.00"}]
[null,null,364,"Réévaluations des prêts du patrimoine administratif",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,365,"Réévaluations des participations du patrimoine administratif",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":8100,"d":"8,100.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":8100,"d":"8,100.00"},{"v":8100,"d":"8,100.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,366,"Amortissements des subventions des investissements",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":15247.55,"d":"15,247.55"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":15247.55,"d":"15,247.55"},{"v":15247.55,"d":"15,247.55"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,389,"Attributions au capital propre",{"v":320000,"d":"320,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},201.69,{"v":0,"d":"0.00"},{"v":400000,"d":"400,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":8327.56,"d":"8,327.56"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":250000,"d":"250,000.00"},{"v":70000,"d":"70,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":400000,"d":"400,000.00"},{"v":0,"d":"0.00"},{"v":150000,"d":"150,000.00"},{"v":140000,"d":"140,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":148400,"d":"148,400.00"},{"v":0,"d":"0.00"},492.17,{"v":0,"d":"0.00"},{"v":300000,"d":"300,000.00"},{"v":100000,"d":"100,000.00"},{"v":520000,"d":"520,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":826972.2,"d":"826,972.20"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":58000,"d":"58,000.00"},{"v":150000,"d":"150,000.00"},{"v":200000,"d":"200,000.00"},{"v":454000,"d":"454,000.00"},{"v":0,"d":"0.00"},{"v":800000,"d":"800,000.00"},{"v":0,"d":"0.00"},{"v":5296393.62,"d":"5,296,393.62"},{"v":978529.25,"d":"978,529.25"},{"v":760000,"d":"760,000.00"},{"v":3557864.37,"d":"3,557,864.37"}]
[null,null,3898,"Attributions aux autres capitaux propres",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,90010,"Clôture du compte de résultats / excédent de charges",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":197032,"d":"197,032.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":197032,"d":"197,032.00"},{"v":197032,"d":"197,032.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,9031,"Clôture d'autres capitaux propres / excédent de charges",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[4,null,null,"Produits"]
[null,null,40,"Revenus fiscaux",{"v":3316356.05,"d":"3,316,356.05"},{"v":739829.35,"d":"739,829.35"},{"v":1154064.7,"d":"1,154,064.70"},{"v":1062792.55,"d":"1,062,792.55"},{"v":8115298,"d":"8,115,298.00"},{"v":9445275.55,"d":"9,445,275.55"},{"v":7112250.36,"d":"7,112,250.36"},{"v":39079842.8,"d":"39,079,842.80"},{"v":3480267.04,"d":"3,480,267.04"},{"v":0,"d":"0.00"},{"v":16475938,"d":"16,475,938.00"},{"v":1259404.95,"d":"1,259,404.95"},{"v":207655.7,"d":"207,655.70"},{"v":1011482.65,"d":"1,011,482.65"},{"v":722909.15,"d":"722,909.15"},{"v":2005442.1,"d":"2,005,442.10"},{"v":596548.8,"d":"596,548.80"},{"v":1358899.35,"d":"1,358,899.35"},{"v":7646026.9,"d":"7,646,026.90"},{"v":848811,"d":"848,811.00"},{"v":3758598.17,"d":"3,758,598.17"},{"v":9945240.5,"d":"9,945,240.50"},{"v":235146,"d":"235,146.00"},{"v":289463.2,"d":"289,463.20"},{"v":1246815.85,"d":"1,246,815.85"},{"v":1439744.55,"d":"1,439,744.55"},{"v":1317292.6,"d":"1,317,292.60"},{"v":1892861.9,"d":"1,892,861.90"},{"v":6916532.85,"d":"6,916,532.85"},{"v":7704002,"d":"7,704,002.00"},{"v":522916.35,"d":"522,916.35"},{"v":299937.8,"d":"299,937.80"},{"v":5443392.9,"d":"5,443,392.90"},{"v":2482113.44,"d":"2,482,113.44"},{"v":2964717.4,"d":"2,964,717.40"},{"v":334540.35,"d":"334,540.35"},{"v":6870594.75,"d":"6,870,594.75"},{"v":2024840.18,"d":"2,024,840.18"},{"v":1951760,"d":"1,951,760.00"},{"v":3379801.6,"d":"3,379,801.60"},{"v":1748640.05,"d":"1,748,640.05"},{"v":2441707.95,"d":"2,441,707.95"},{"v":2265017.35,"d":"2,265,017.35"},{"v":6073809.83,"d":"6,073,809.83"},{"v":2202056.9,"d":"2,202,056.90"},{"v":406157.7,"d":"406,157.70"},{"v":902646.45,"d":"902,646.45"},{"v":5009992.2,"d":"5,009,992.20"},{"v":984706.9,"d":"984,706.90"},{"v":3659638.59,"d":"3,659,638.59"},{"v":341684.35,"d":"341,684.35"},{"v":24686130.6,"d":"24,686,130.60"},{"v":1073776.35,"d":"1,073,776.35"},{"$f":"SUM(E37:BE37)","v":{"v":218455372.60999998,"d":"218,455,372.61"}},{"$f":"SUM(E37:W37)","v":{"v":104790284.00000001,"d":"104,790,284.00"}},{"$f":"SUM(X37:AJ37)","v":{"v":36417362.769999996,"d":"36,417,362.77"}},{"$f":"SUM(AK37:BE37)","v":{"v":77247725.84,"d":"77,247,725.84"}}]
[null,null,400,"Impôts directs, personnes physiques",{"v":2399050.6,"d":"2,399,050.60"},{"v":537011.25,"d":"537,011.25"},{"v":955512.5,"d":"955,512.50"},{"v":877308.4,"d":"877,308.40"},{"v":6506383,"d":"6,506,383.00"},{"v":7933663.85,"d":"7,933,663.85"},{"v":5544167.3,"d":"5,544,167.30"},{"v":28553161.5,"d":"28,553,161.50"},{"v":2748752.09,"d":"2,748,752.09"},{"v":0,"d":"0.00"},{"v":13756608,"d":"13,756,608.00"},{"v":1011339.5,"d":"1,011,339.50"},{"v":180720.2,"d":"180,720.20"},{"v":854184.35,"d":"854,184.35"},{"v":602762.5,"d":"602,762.50"},{"v":1797303.6,"d":"1,797,303.60"},{"v":494316.95,"d":"494,316.95"},{"v":1157764.65,"d":"1,157,764.65"},{"v":6519291.8,"d":"6,519,291.80"},{"v":722638,"d":"722,638.00"},{"v":3318239.37,"d":"3,318,239.37"},{"v":2784771.7,"d":"2,784,771.70"},{"v":166231,"d":"166,231.00"},{"v":246851.8,"d":"246,851.80"},{"v":1347499.1,"d":"1,347,499.10"},{"v":1163704.65,"d":"1,163,704.65"},{"v":1089524.5,"d":"1,089,524.50"},{"v":980100.75,"d":"980,100.75"},{"v":4420675.25,"d":"4,420,675.25"},{"v":6191256.5,"d":"6,191,256.50"},{"v":456991,"d":"456,991.00"},{"v":243519.25,"d":"243,519.25"},{"v":4302044.3,"d":"4,302,044.30"},{"v":1732264,"d":"1,732,264.00"},{"v":2498137.95,"d":"2,498,137.95"},{"v":261580.65,"d":"261,580.65"},{"v":3827633.75,"d":"3,827,633.75"},{"v":1314195.3,"d":"1,314,195.30"},{"v":1533277,"d":"1,533,277.00"},{"v":2280940.4,"d":"2,280,940.40"},{"v":1444177.6,"d":"1,444,177.60"},{"v":2102457.75,"d":"2,102,457.75"},{"v":2205801.55,"d":"2,205,801.55"},{"v":5082414.08,"d":"5,082,414.08"},{"v":1664323.5,"d":"1,664,323.50"},{"v":335760.2,"d":"335,760.20"},{"v":756659.25,"d":"756,659.25"},{"v":4231081.1,"d":"4,231,081.10"},{"v":807108.35,"d":"807,108.35"},{"v":2596328.95,"d":"2,596,328.95"},{"v":306282.3,"d":"306,282.30"},{"v":19029351.1,"d":"19,029,351.10"},{"v":1073776.35,"d":"1,073,776.35"},{"v":164946900.33999997,"d":"164,946,900.34"},{"v":82429302.04,"d":"82,429,302.04"},{"v":23132002.87,"d":"23,132,002.87"},{"v":59385595.43000001,"d":"59,385,595.43"}]
[null,null,401,"Impôts directs, personnes morales",{"v":186863.75,"d":"186,863.75"},{"v":12530.3,"d":"12,530.30"},{"v":72576.7,"d":"72,576.70"},{"v":82257.15,"d":"82,257.15"},{"v":402270,"d":"402,270.00"},{"v":637302.1,"d":"637,302.10"},{"v":948116.15,"d":"948,116.15"},{"v":5630325.2,"d":"5,630,325.20"},{"v":440551.95,"d":"440,551.95"},{"v":0,"d":"0.00"},{"v":648784.6,"d":"648,784.60"},{"v":43209.25,"d":"43,209.25"},{"v":-2994.7,"d":"-2,994.70"},{"v":11294.05,"d":"11,294.05"},{"v":-4335.8,"d":"-4,335.80"},{"v":39931.45,"d":"39,931.45"},{"v":21951.7,"d":"21,951.70"},{"v":91657.95,"d":"91,657.95"},{"v":154646.65,"d":"154,646.65"},{"v":5100,"d":"5,100.00"},{"v":115383.25,"d":"115,383.25"},{"v":6765508.15,"d":"6,765,508.15"},{"v":927,"d":"927.00"},{"v":8935.8,"d":"8,935.80"},{"v":-224747.75,"d":"-224,747.75"},{"v":70136.85,"d":"70,136.85"},{"v":33283.55,"d":"33,283.55"},{"v":728213.45,"d":"728,213.45"},{"v":1712675.4,"d":"1,712,675.40"},{"v":682151.5,"d":"682,151.50"},{"v":7959,"d":"7,959.00"},{"v":7036.8,"d":"7,036.80"},{"v":543718.55,"d":"543,718.55"},{"v":-65142,"d":"-65,142.00"},{"v":44564.75,"d":"44,564.75"},{"v":1227.2,"d":"1,227.20"},{"v":2557137.35,"d":"2,557,137.35"},{"v":504468,"d":"504,468.00"},{"v":144303,"d":"144,303.00"},{"v":234509.05,"d":"234,509.05"},{"v":17997.35,"d":"17,997.35"},{"v":5799,"d":"5,799.00"},{"v":-66532.05,"d":"-66,532.05"},{"v":121676.35,"d":"121,676.35"},{"v":271631.65,"d":"271,631.65"},{"v":10577.2,"d":"10,577.20"},{"v":20567.45,"d":"20,567.45"},{"v":333389.45,"d":"333,389.45"},{"v":13071.35,"d":"13,071.35"},{"v":590684,"d":"590,684.00"},{"v":1833.95,"d":"1,833.95"},{"v":3114215.25,"d":"3,114,215.25"},{"v":54685.45,"d":"54,685.45"},{"v":27783883.75,"d":"27,783,883.75"},{"v":9416938.449999997,"d":"9,416,938.45"},{"v":9912563,"d":"9,912,563.00"},{"v":8454382.3,"d":"8,454,382.30"}]
[null,null,402,"Autres impôts directs",{"v":731404.75,"d":"731,404.75"},{"v":185389.8,"d":"185,389.80"},{"v":121243.5,"d":"121,243.50"},{"v":100067,"d":"100,067.00"},{"v":1206720,"d":"1,206,720.00"},{"v":858889.8,"d":"858,889.80"},{"v":569577.16,"d":"569,577.16"},{"v":4805039.65,"d":"4,805,039.65"},{"v":285438.1,"d":"285,438.10"},{"v":0,"d":"0.00"},{"v":2018940.6,"d":"2,018,940.60"},{"v":201596.2,"d":"201,596.20"},{"v":25861.6,"d":"25,861.60"},{"v":129743.5,"d":"129,743.50"},{"v":112995.25,"d":"112,995.25"},{"v":165077.05,"d":"165,077.05"},{"v":68771.95,"d":"68,771.95"},{"v":100820.15,"d":"100,820.15"},{"v":929582.2,"d":"929,582.20"},{"v":88712,"d":"88,712.00"},{"v":309706.15,"d":"309,706.15"},{"v":384754.9,"d":"384,754.90"},{"v":57724,"d":"57,724.00"},{"v":30357.6,"d":"30,357.60"},{"v":115397.1,"d":"115,397.10"},{"v":189921.65,"d":"189,921.65"},{"v":163073.15,"d":"163,073.15"},{"v":175788.1,"d":"175,788.10"},{"v":760741.25,"d":"760,741.25"},{"v":709266.15,"d":"709,266.15"},{"v":49796.55,"d":"49,796.55"},{"v":47831.75,"d":"47,831.75"},{"v":588045.05,"d":"588,045.05"},{"v":379495,"d":"379,495.00"},{"v":399385.15,"d":"399,385.15"},{"v":60708.15,"d":"60,708.15"},{"v":483487.25,"d":"483,487.25"},{"v":194160.08,"d":"194,160.08"},{"v":248238.75,"d":"248,238.75"},{"v":746276.6,"d":"746,276.60"},{"v":279977.3,"d":"279,977.30"},{"v":325815.2,"d":"325,815.20"},{"v":121529.85,"d":"121,529.85"},{"v":863280.8,"d":"863,280.80"},{"v":262032.55,"d":"262,032.55"},{"v":59010,"d":"59,010.00"},{"v":118839.75,"d":"118,839.75"},{"v":422436.6,"d":"422,436.60"},{"v":150432.65,"d":"150,432.65"},{"v":412332.79,"d":"412,332.79"},{"v":31918.1,"d":"31,918.10"},{"v":2493852.55,"d":"2,493,852.55"},{"v":257679.8,"d":"257,679.80"},{"v":24599162.580000002,"d":"24,599,162.58"},{"v":12617158.259999998,"d":"12,617,158.26"},{"v":3083070.3499999996,"d":"3,083,070.35"},{"v":8898933.97,"d":"8,898,933.97"}]
[null,null,440,"Revenus des intérêts",{"v":23418.3,"d":"23,418.30"},{"v":14462.33,"d":"14,462.33"},{"v":8419.7,"d":"8,419.70"},{"v":8186.86,"d":"8,186.86"},{"v":153171,"d":"153,171.00"},{"v":129767.64,"d":"129,767.64"},{"v":41256.25,"d":"41,256.25"},{"v":889346.59,"d":"889,346.59"},{"v":40171.1,"d":"40,171.10"},{"v":0,"d":"0.00"},{"v":135941.74,"d":"135,941.74"},{"v":9076.1,"d":"9,076.10"},{"v":4220.45,"d":"4,220.45"},158.27,{"v":6042.65,"d":"6,042.65"},{"v":18851.05,"d":"18,851.05"},{"v":6215.75,"d":"6,215.75"},{"v":10386.93,"d":"10,386.93"},{"v":79792.3,"d":"79,792.30"},{"v":3271,"d":"3,271.00"},{"v":41377.25,"d":"41,377.25"},{"v":36248.74,"d":"36,248.74"},{"v":562,"d":"562.00"},{"v":2678,"d":"2,678.00"},{"v":8518.55,"d":"8,518.55"},{"v":115681.05,"d":"115,681.05"},{"v":10361.08,"d":"10,361.08"},{"v":296.7,"d":"296.70"},{"v":29889.65,"d":"29,889.65"},{"v":41227.97,"d":"41,227.97"},{"v":12342.43,"d":"12,342.43"},{"v":4175.1,"d":"4,175.10"},{"v":105842.76,"d":"105,842.76"},{"v":26934,"d":"26,934.00"},{"v":42752.8,"d":"42,752.80"},{"v":6870.04,"d":"6,870.04"},{"v":28354.12,"d":"28,354.12"},{"v":25847.45,"d":"25,847.45"},{"v":16980.4,"d":"16,980.40"},{"v":31166.18,"d":"31,166.18"},{"v":43080.91,"d":"43,080.91"},{"v":66001.04,"d":"66,001.04"},{"v":4916.35,"d":"4,916.35"},{"v":51808.72,"d":"51,808.72"},{"v":15471.29,"d":"15,471.29"},{"v":3549.64,"d":"3,549.64"},{"v":8404.1,"d":"8,404.10"},{"v":52198.84,"d":"52,198.84"},{"v":12193.98,"d":"12,193.98"},{"v":38820,"d":"38,820.00"},{"v":3699.85,"d":"3,699.85"},{"v":268547.32,"d":"268,547.32"},{"v":23228.99,"d":"23,228.99"},{"v":2762183.310000001,"d":"2,762,183.31"},{"v":1578885.01,"d":"1,578,885.01"},{"v":306629.51999999996,"d":"306,629.52"},{"v":876668.78,"d":"876,668.78"}]
[null,null,441,"Gains réalisés du patrimoine financier",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":5580,"d":"5,580.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":86244.2,"d":"86,244.20"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":740,"d":"740.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":46655,"d":"46,655.00"},{"v":0,"d":"0.00"},{"v":3210,"d":"3,210.00"},{"v":152600.55,"d":"152,600.55"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":1400,"d":"1,400.00"},{"v":0,"d":"0.00"},{"v":75390,"d":"75,390.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":43060,"d":"43,060.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":4030,"d":"4,030.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":24672.5,"d":"24,672.50"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":443582.25,"d":"443,582.25"},{"v":91824.2,"d":"91,824.20"},{"v":203205.55,"d":"203,205.55"},{"v":148552.5,"d":"148,552.50"}]
[null,null,442,"Revenus de participations du patrimoine financier",{"v":60.1,"d":"60.10"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":6026,"d":"6,026.00"},{"v":37,"d":"37.00"},{"v":0,"d":"0.00"},{"v":56657.5,"d":"56,657.50"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":3677.5,"d":"3,677.50"},{"v":0,"d":"0.00"},34.67,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":325,"d":"325.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},219.42,{"v":5,"d":"5.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":880,"d":"880.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":11004.9,"d":"11,004.90"},{"v":7415,"d":"7,415.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":1618,"d":"1,618.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":20,"d":"20.00"},{"v":0,"d":"0.00"},{"v":6957,"d":"6,957.00"},{"v":0,"d":"0.00"},{"v":380,"d":"380.00"},{"v":0,"d":"0.00"},{"v":1657.5,"d":"1,657.50"},{"v":1926.33,"d":"1,926.33"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},302.25,{"v":0,"d":"0.00"},{"v":22531.75,"d":"22,531.75"},{"v":20,"d":"20.00"},{"v":121754.92,"d":"121,754.92"},{"v":67037.19,"d":"67,037.19"},{"v":19304.9,"d":"19,304.90"},{"v":35412.83,"d":"35,412.83"}]
[null,null,443,"Revenus des biens fonds, bâtiments et immeubles du PF",{"v":22991.5,"d":"22,991.50"},{"v":19700,"d":"19,700.00"},{"v":106274.55,"d":"106,274.55"},{"v":75065,"d":"75,065.00"},{"v":385439,"d":"385,439.00"},{"v":130480,"d":"130,480.00"},{"v":130147,"d":"130,147.00"},{"v":515299.8,"d":"515,299.80"},{"v":20756.9,"d":"20,756.90"},{"v":0,"d":"0.00"},{"v":128634.95,"d":"128,634.95"},{"v":27510,"d":"27,510.00"},{"v":10140,"d":"10,140.00"},{"v":28680,"d":"28,680.00"},{"v":11400,"d":"11,400.00"},{"v":55367,"d":"55,367.00"},{"v":0,"d":"0.00"},{"v":23605,"d":"23,605.00"},{"v":126933.5,"d":"126,933.50"},{"v":14330,"d":"14,330.00"},{"v":42715,"d":"42,715.00"},{"v":9605,"d":"9,605.00"},{"v":13934,"d":"13,934.00"},{"v":23780,"d":"23,780.00"},{"v":12404.1,"d":"12,404.10"},{"v":80000.5,"d":"80,000.50"},{"v":2110,"d":"2,110.00"},{"v":87195,"d":"87,195.00"},{"v":93783.45,"d":"93,783.45"},{"v":46144,"d":"46,144.00"},{"v":0,"d":"0.00"},{"v":41705,"d":"41,705.00"},{"v":0,"d":"0.00"},{"v":124060,"d":"124,060.00"},{"v":75767,"d":"75,767.00"},{"v":10735.7,"d":"10,735.70"},{"v":204430.2,"d":"204,430.20"},{"v":25952.2,"d":"25,952.20"},{"v":4193.55,"d":"4,193.55"},{"v":437887.87,"d":"437,887.87"},{"v":10542.4,"d":"10,542.40"},{"v":82790,"d":"82,790.00"},{"v":25640,"d":"25,640.00"},{"v":0,"d":"0.00"},{"v":11017.35,"d":"11,017.35"},{"v":13505.9,"d":"13,505.90"},{"v":39303.7,"d":"39,303.70"},{"v":66998.3,"d":"66,998.30"},{"v":32771,"d":"32,771.00"},{"v":113307.5,"d":"113,307.50"},{"v":3000,"d":"3,000.00"},{"v":261552.3,"d":"261,552.30"},{"v":49874.6,"d":"49,874.60"},{"v":3879459.8200000003,"d":"3,879,459.82"},{"v":1818424.2,"d":"1,818,424.20"},{"v":467706.05,"d":"467,706.05"},{"v":1593329.5700000003,"d":"1,593,329.57"}]
[null,null,444,"Réévaluation des immobilisation du patrimoine financier",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":61160,"d":"61,160.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":140,"d":"140.00"},{"v":0,"d":"0.00"},{"v":22240,"d":"22,240.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":14800,"d":"14,800.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":200,"d":"200.00"},{"v":0,"d":"0.00"},{"v":11120,"d":"11,120.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":26480,"d":"26,480.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":140026,"d":"140,026.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":22240,"d":"22,240.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":26800,"d":"26,800.00"},{"v":40,"d":"40.00"},{"v":11120,"d":"11,120.00"},{"v":0,"d":"0.00"},{"v":813614.4,"d":"813,614.40"},{"v":0,"d":"0.00"},{"v":1149980.4,"d":"1,149,980.40"},{"v":98340,"d":"98,340.00"},{"v":37800,"d":"37,800.00"},{"v":1013840.4,"d":"1,013,840.40"}]
[null,null,4490,"Rééavaluation du patrimoine administratif",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":299999,"d":"299,999.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":299999,"d":"299,999.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":299999,"d":"299,999.00"}]
[null,null,45,"Prélèvement sur les financements spéciaux",{"v":2612.45,"d":"2,612.45"},{"v":0,"d":"0.00"},{"v":52538.2,"d":"52,538.20"},{"v":21235,"d":"21,235.00"},{"v":0,"d":"0.00"},{"v":9247.6,"d":"9,247.60"},{"v":25559.85,"d":"25,559.85"},{"v":41211.35,"d":"41,211.35"},{"v":3896.35,"d":"3,896.35"},{"v":0,"d":"0.00"},{"v":19882.5,"d":"19,882.50"},{"v":28838.6,"d":"28,838.60"},{"v":37386,"d":"37,386.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":1908.7,"d":"1,908.70"},760.75,{"v":1216,"d":"1,216.00"},{"v":9045.5,"d":"9,045.50"},{"v":41224,"d":"41,224.00"},{"v":3475.3,"d":"3,475.30"},{"v":4342.89,"d":"4,342.89"},{"v":0,"d":"0.00"},{"v":1826.7,"d":"1,826.70"},{"v":17757.55,"d":"17,757.55"},{"v":1896.3,"d":"1,896.30"},{"v":1622.9,"d":"1,622.90"},{"v":101694.38,"d":"101,694.38"},{"v":15235.5,"d":"15,235.50"},{"v":18816,"d":"18,816.00"},{"v":2,"d":"2.00"},{"v":13682,"d":"13,682.00"},{"v":19457.7,"d":"19,457.70"},{"v":1404,"d":"1,404.00"},{"v":0,"d":"0.00"},{"v":329.1,"d":"329.10"},{"v":30380.65,"d":"30,380.65"},{"v":0,"d":"0.00"},{"v":1827,"d":"1,827.00"},{"v":414185.15,"d":"414,185.15"},{"v":15731.1,"d":"15,731.10"},{"v":20060.32,"d":"20,060.32"},{"v":70569.3,"d":"70,569.30"},{"v":6699.85,"d":"6,699.85"},{"v":2179.95,"d":"2,179.95"},529.95,{"v":0,"d":"0.00"},{"v":9743.15,"d":"9,743.15"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},820.95,{"v":96,"d":"96.00"},{"v":1070928.5399999998,"d":"1,070,928.54"},{"v":255338.85000000003,"d":"255,338.85"},{"v":221575.52000000002,"d":"221,575.52"},{"v":594014.1699999999,"d":"594,014.17"}]
[null,null,46227,"Péréquation financière horizontale",{"v":93242,"d":"93,242.00"},{"v":211892,"d":"211,892.00"},{"v":81088,"d":"81,088.00"},{"v":159252,"d":"159,252.00"},{"v":1174020,"d":"1,174,020.00"},{"v":534289,"d":"534,289.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":1414183,"d":"1,414,183.00"},{"v":283212,"d":"283,212.00"},{"v":28845,"d":"28,845.00"},{"v":157798,"d":"157,798.00"},{"v":175314,"d":"175,314.00"},{"v":0,"d":"0.00"},{"v":132202,"d":"132,202.00"},{"v":0,"d":"0.00"},{"v":1341516,"d":"1,341,516.00"},{"v":31284,"d":"31,284.00"},{"v":74686,"d":"74,686.00"},{"v":28100,"d":"28,100.00"},{"v":83038,"d":"83,038.00"},{"v":61512,"d":"61,512.00"},{"v":0,"d":"0.00"},{"v":188290,"d":"188,290.00"},{"v":189290,"d":"189,290.00"},{"v":28448,"d":"28,448.00"},{"v":0,"d":"0.00"},{"v":96532,"d":"96,532.00"},{"v":218340,"d":"218,340.00"},{"v":52532,"d":"52,532.00"},{"v":218212,"d":"218,212.00"},{"v":662458,"d":"662,458.00"},{"v":482860,"d":"482,860.00"},{"v":66682,"d":"66,682.00"},{"v":0,"d":"0.00"},{"v":523,"d":"523.00"},{"v":81733,"d":"81,733.00"},{"v":684808,"d":"684,808.00"},{"v":192432,"d":"192,432.00"},{"v":249338,"d":"249,338.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":140996,"d":"140,996.00"},{"v":276102,"d":"276,102.00"},{"v":408224,"d":"408,224.00"},{"v":295366,"d":"295,366.00"},{"v":0,"d":"0.00"},{"v":92938,"d":"92,938.00"},{"v":0,"d":"0.00"},{"v":182616,"d":"182,616.00"},{"v":10874193,"d":"10,874,193.00"},{"v":5786853,"d":"5,786,853.00"},{"v":1052052,"d":"1,052,052.00"},{"v":4035288,"d":"4,035,288.00"}]
[null,null,46228,"Contributions des communes-centres",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":962414.35,"d":"962,414.35"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":4300,"d":"4,300.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":332198,"d":"332,198.00"},{"v":0,"d":"0.00"},{"v":1298912.35,"d":"1,298,912.35"},{"v":966714.35,"d":"966,714.35"},{"v":0,"d":"0.00"},{"v":332198,"d":"332,198.00"}]
[null,null,47,"Subventions à redistribuer",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":1665,"d":"1,665.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":428675.8,"d":"428,675.80"},{"v":159491,"d":"159,491.00"},{"v":0,"d":"0.00"},{"v":155601.8,"d":"155,601.80"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":570898.3,"d":"570,898.30"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":1500,"d":"1,500.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":57050,"d":"57,050.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":79548.3,"d":"79,548.30"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":1454430.2000000002,"d":"1,454,430.20"},{"v":1665,"d":"1,665.00"},{"v":1316166.9000000001,"d":"1,316,166.90"},{"v":136598.3,"d":"136,598.30"}]
[null,null,489,"Prélèvement sur les capitaux propres",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":300000,"d":"300,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":1100000,"d":"1,100,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":2478.3,"d":"2,478.30"},{"v":0,"d":"0.00"},{"v":20000,"d":"20,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":206471.32,"d":"206,471.32"},{"v":151113.5,"d":"151,113.50"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":50000,"d":"50,000.00"},{"v":0,"d":"0.00"},{"v":425359,"d":"425,359.00"},{"v":0,"d":"0.00"},{"v":20000,"d":"20,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":1,"d":"1.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":2275423.12,"d":"2,275,423.12"},{"v":1422478.3,"d":"1,422,478.30"},{"v":357584.82,"d":"357,584.82"},{"v":495360,"d":"495,360.00"}]
[null,null,4896,"Prélèvement sur la réserve liée de réévaluation",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,49,"Imputations internes",{"v":0,"d":"0.00"},{"v":31349.99,"d":"31,349.99"},{"v":2814.4,"d":"2,814.40"},{"v":31545.85,"d":"31,545.85"},{"v":309300,"d":"309,300.00"},{"v":59158,"d":"59,158.00"},{"v":37587.75,"d":"37,587.75"},{"v":1802641,"d":"1,802,641.00"},{"v":99719.41,"d":"99,719.41"},{"v":0,"d":"0.00"},{"v":64560,"d":"64,560.00"},{"v":35547.95,"d":"35,547.95"},{"v":0,"d":"0.00"},{"v":22300,"d":"22,300.00"},{"v":0,"d":"0.00"},{"v":6500,"d":"6,500.00"},{"v":0,"d":"0.00"},{"v":60358.1,"d":"60,358.10"},{"v":286000.15,"d":"286,000.15"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":24713,"d":"24,713.00"},{"v":3256,"d":"3,256.00"},{"v":26841.7,"d":"26,841.70"},{"v":120062.5,"d":"120,062.50"},{"v":87127.35,"d":"87,127.35"},{"v":69667.45,"d":"69,667.45"},{"v":1500,"d":"1,500.00"},{"v":28100,"d":"28,100.00"},{"v":0,"d":"0.00"},{"v":1051.15,"d":"1,051.15"},{"v":16350,"d":"16,350.00"},{"v":0,"d":"0.00"},{"v":3700,"d":"3,700.00"},{"v":0,"d":"0.00"},{"v":41758.8,"d":"41,758.80"},{"v":93043.1,"d":"93,043.10"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":59398.05,"d":"59,398.05"},{"v":0,"d":"0.00"},{"v":10800,"d":"10,800.00"},{"v":15863,"d":"15,863.00"},{"v":0,"d":"0.00"},{"v":7348.8,"d":"7,348.80"},{"v":0,"d":"0.00"},{"v":152452.6,"d":"152,452.60"},{"v":0,"d":"0.00"},{"v":46154.88,"d":"46,154.88"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":15500,"d":"15,500.00"},{"v":3674070.9800000004,"d":"3,674,070.98"},{"v":2849382.6000000006,"d":"2,849,382.60"},{"v":362319.15,"d":"362,319.15"},{"v":462369.23,"d":"462,369.23"}]
[null,null,9000,"Clôture du compte de résultats / excédent de produits",{"v":6015.15,"d":"6,015.15"},{"v":149441.67,"d":"149,441.67"},{"v":-35747.06,"d":"-35,747.06"},{"v":21653.66,"d":"21,653.66"},{"v":-197032.69,"d":"-197,032.69"},{"v":643336.21,"d":"643,336.21"},{"v":33519.97,"d":"33,519.97"},{"v":-574635,"d":"-574,635.00"},{"v":-144001.48,"d":"-144,001.48"},{"v":0,"d":"0.00"},{"v":-1449255.52,"d":"-1,449,255.52"},{"v":-93731.8,"d":"-93,731.80"},{"v":-28876.52,"d":"-28,876.52"},{"v":-16853.58,"d":"-16,853.58"},{"v":-13071.37,"d":"-13,071.37"},{"v":81234.89,"d":"81,234.89"},{"v":-1983,"d":"-1,983.00"},{"v":-152377.16,"d":"-152,377.16"},{"v":8997.45,"d":"8,997.45"},{"v":26286,"d":"26,286.00"},{"v":94732.18,"d":"94,732.18"},{"v":3333844.9,"d":"3,333,844.90"},{"v":-2729.75,"d":"-2,729.75"},{"v":-8071.54,"d":"-8,071.54"},{"v":-115009,"d":"-115,009.00"},{"v":-169604.71,"d":"-169,604.71"},{"v":-167058.57,"d":"-167,058.57"},{"v":27072.7,"d":"27,072.70"},{"v":902636.72,"d":"902,636.72"},{"v":21605,"d":"21,605.00"},{"v":2281,"d":"2,281.00"},{"v":-28280.9,"d":"-28,280.90"},{"v":92720,"d":"92,720.00"},{"v":-32824,"d":"-32,824.00"},{"v":-97730,"d":"-97,730.00"},{"v":14511.05,"d":"14,511.05"},{"v":313035.14,"d":"313,035.14"},{"v":197653.74,"d":"197,653.74"},{"v":39059,"d":"39,059.00"},{"v":50671.79,"d":"50,671.79"},{"v":8666,"d":"8,666.00"},{"v":-30052.95,"d":"-30,052.95"},{"v":81088.7,"d":"81,088.70"},{"v":-430556.03,"d":"-430,556.03"},{"v":-41819.89,"d":"-41,819.89"},{"v":10076.97,"d":"10,076.97"},{"v":26132.85,"d":"26,132.85"},{"v":79042.83,"d":"79,042.83"},{"v":24133.4,"d":"24,133.40"},{"v":-104585.94,"d":"-104,585.94"},{"v":-2276.58,"d":"-2,276.58"},{"v":189954.45,"d":"189,954.45"},{"v":7796.33,"d":"7,796.33"},{"v":2549034.7099999995,"d":"2,549,034.71"},{"v":-1763366.1800000004,"d":"-1,763,366.18"},{"v":3917704.0300000007,"d":"3,917,704.03"},{"v":394696.86000000004,"d":"394,696.86"}]
[null,null,9029,"Clôture d'autres capitaux propres / excédent de produits",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":35},{"v":0,"d":"0.00"}]
[5,null,null,"Dépenses"]
[null,null,690,"Report au bilan des dépenses",{"v":593862.55,"d":"593,862.55"},{"v":5186.85,"d":"5,186.85"},{"v":2700857.55,"d":"2,700,857.55"},{"v":225335,"d":"225,335.00"},{"v":2251481,"d":"2,251,481.00"},{"v":2280577.79,"d":"2,280,577.79"},{"v":1266529.24,"d":"1,266,529.24"},{"v":10477858.53,"d":"10,477,858.53"},{"v":184436.45,"d":"184,436.45"},{"v":41267.75,"d":"41,267.75"},{"v":2081646.1,"d":"2,081,646.10"},{"v":175184.23,"d":"175,184.23"},{"v":0,"d":"0.00"},{"v":15814,"d":"15,814.00"},{"v":171236.7,"d":"171,236.70"},{"v":217977.15,"d":"217,977.15"},{"v":82785,"d":"82,785.00"},{"v":312999.1,"d":"312,999.10"},{"v":1022304.45,"d":"1,022,304.45"},{"v":65578.35,"d":"65,578.35"},{"v":128183.25,"d":"128,183.25"},{"v":503623.38,"d":"503,623.38"},{"v":0,"d":"0.00"},{"v":64645.15,"d":"64,645.15"},{"v":100268.8,"d":"100,268.80"},{"v":144435.91,"d":"144,435.91"},{"v":40403.8,"d":"40,403.80"},{"v":727420.4,"d":"727,420.40"},{"v":678259.1,"d":"678,259.10"},{"v":347396.95,"d":"347,396.95"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":1969762.48,"d":"1,969,762.48"},{"v":373870,"d":"373,870.00"},{"v":293387.9,"d":"293,387.90"},{"v":612014,"d":"612,014.00"},{"v":858933.3,"d":"858,933.30"},{"v":387302.1,"d":"387,302.10"},{"v":49042.1,"d":"49,042.10"},{"v":449074.2,"d":"449,074.20"},{"v":71436,"d":"71,436.00"},{"v":236030.35,"d":"236,030.35"},{"v":290607.3,"d":"290,607.30"},{"v":617598.75,"d":"617,598.75"},{"v":57242.4,"d":"57,242.40"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":176794.95,"d":"176,794.95"},{"v":374230.1,"d":"374,230.10"},{"v":0,"d":"0.00"},{"v":2976255.58,"d":"2,976,255.58"},{"v":6219.65,"d":"6,219.65"},{"$f":"SUM(E58:BE58)","v":{"v":36707355.69,"d":"36,707,355.69"}},{"$f":"SUM(E58:W58)","v":{"v":24107339.439999998,"d":"24,107,339.44"}},{"$f":"SUM(X58:AJ58)","v":{"v":2800215.0900000003,"d":"2,800,215.09"}},{"$f":"SUM(AK58:BE58)","v":{"v":9799801.159999998,"d":"9,799,801.16"}}]
[]
[6,null,null,"Recettes"]
[null,null,590,"Report au bilan des recettes",{"v":0,"d":"0.00"},{"v":219058.75,"d":"219,058.75"},{"v":1004384.3,"d":"1,004,384.30"},{"v":299151.65,"d":"299,151.65"},{"v":125435,"d":"125,435.00"},{"v":751645.2,"d":"751,645.20"},{"v":0,"d":"0.00"},{"v":551165,"d":"551,165.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":301809.8,"d":"301,809.80"},{"v":144165,"d":"144,165.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":16988,"d":"16,988.00"},{"v":217980.51,"d":"217,980.51"},{"v":698023,"d":"698,023.00"},{"v":0,"d":"0.00"},{"v":1165367.05,"d":"1,165,367.05"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":154625,"d":"154,625.00"},{"v":7475,"d":"7,475.00"},{"v":27972.93,"d":"27,972.93"},{"v":0,"d":"0.00"},{"v":471042,"d":"471,042.00"},{"v":275505.7,"d":"275,505.70"},{"v":514990.01,"d":"514,990.01"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":58854.55,"d":"58,854.55"},{"v":49260,"d":"49,260.00"},{"v":5797,"d":"5,797.00"},{"v":200300,"d":"200,300.00"},{"v":9656,"d":"9,656.00"},{"v":76707.75,"d":"76,707.75"},{"v":53516,"d":"53,516.00"},{"v":141767.05,"d":"141,767.05"},{"v":98690,"d":"98,690.00"},{"v":4462.55,"d":"4,462.55"},{"v":8708,"d":"8,708.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":65550,"d":"65,550.00"},{"v":24304.35,"d":"24,304.35"},{"v":0,"d":"0.00"},{"v":3253507.1,"d":"3,253,507.10"},{"v":0,"d":"0.00"},{"$f":"SUM(E61:BE61)","v":{"v":10997864.249999998,"d":"10,997,864.25"}},{"$f":"SUM(E61:W61)","v":{"v":4329806.21,"d":"4,329,806.21"}},{"$f":"SUM(X61:AJ61)","v":{"v":2616977.6900000004,"d":"2,616,977.69"}},{"$f":"SUM(AK61:BE61)","v":{"v":4051080.35,"d":"4,051,080.35"}}]

{"sheet":"Endett. net + degré d'auto.","index":30,"n_rows":49,"n_cols":60,"rows_kept":49,"hidden":true,"merged":[[7,0,7,3]]}
{"$rows_empty":7}
["Annexe aux comptes annuels H - Les indicateurs financiers"]
[]
["I. Quotient d'endettement net",null,"Groupe","Montant",{"$f":"'4.1 Comptes 2020 natures'!E2","v":923},{"$f":"'4.1 Comptes 2020 natures'!F2","v":270},{"$f":"'4.1 Comptes 2020 natures'!G2","v":485},{"$f":"'4.1 Comptes 2020 natures'!H2","v":446},{"$f":"'4.1 Comptes 2020 natures'!I2","v":{"v":3631,"d":"3,631"}},{"$f":"'4.1 Comptes 2020 natures'!J2","v":{"v":3313,"d":"3,313"}},{"$f":"'4.1 Comptes 2020 natures'!K2","v":{"v":2644,"d":"2,644"}},{"$f":"'4.1 Comptes 2020 natures'!L2","v":{"v":12618,"d":"12,618"}},{"$f":"'4.1 Comptes 2020 natures'!M2","v":{"v":1371,"d":"1,371"}},{"$f":"'4.1 Comptes 2020 natures'!N2","v":118},{"$f":"'4.1 Comptes 2020 natures'!O2","v":{"v":7167,"d":"7,167"}},{"$f":"'4.1 Comptes 2020 natures'!P2","v":528},{"$f":"'4.1 Comptes 2020 natures'!Q2","v":108},{"$f":"'4.1 Comptes 2020 natures'!R2","v":415},{"$f":"'4.1 Comptes 2020 natures'!S2","v":349},{"$f":"'4.1 Comptes 2020 natures'!T2","v":687},{"$f":"'4.1 Comptes 2020 natures'!U2","v":255},{"$f":"'4.1 Comptes 2020 natures'!V2","v":436},{"$f":"'4.1 Comptes 2020 natures'!W2","v":{"v":3190,"d":"3,190"}},{"$f":"'4.1 Comptes 2020 natures'!X2","v":324},{"$f":"'4.1 Comptes 2020 natures'!Y2","v":{"v":1246,"d":"1,246"}},{"$f":"'4.1 Comptes 2020 natures'!Z2","v":{"v":1528,"d":"1,528"}},{"$f":"'4.1 Comptes 2020 natures'!AA2","v":96},{"$f":"'4.1 Comptes 2020 natures'!AB2","v":149},{"$f":"'4.1 Comptes 2020 natures'!AC2","v":516},{"$f":"'4.1 Comptes 2020 natures'!AD2","v":671},{"$f":"'4.1 Comptes 2020 natures'!AE2","v":572},{"$f":"'4.1 Comptes 2020 natures'!AF2","v":490},{"$f":"'4.1 Comptes 2020 natures'!AG2","v":{"v":1914,"d":"1,914"}},{"$f":"'4.1 Comptes 2020 natures'!AH2","v":{"v":2615,"d":"2,615"}},{"$f":"'4.1 Comptes 2020 natures'!AI2","v":227},{"$f":"'4.1 Comptes 2020 natures'!AJ2","v":131},{"$f":"'4.1 Comptes 2020 natures'!AK2","v":{"v":1895,"d":"1,895"}},{"$f":"'4.1 Comptes 2020 natures'!AL2","v":{"v":1135,"d":"1,135"}},{"$f":"'4.1 Comptes 2020 natures'!AM2","v":{"v":1241,"d":"1,241"}},{"$f":"'4.1 Comptes 2020 natures'!AN2","v":119},{"$f":"'4.1 Comptes 2020 natures'!AO2","v":{"v":1195,"d":"1,195"}},{"$f":"'4.1 Comptes 2020 natures'!AP2","v":663},{"$f":"'4.1 Comptes 2020 natures'!AQ2","v":645},{"$f":"'4.1 Comptes 2020 natures'!AR2","v":{"v":1263,"d":"1,263"}},{"$f":"'4.1 Comptes 2020 natures'!AS2","v":740},{"$f":"'4.1 Comptes 2020 natures'!AT2","v":{"v":1028,"d":"1,028"}},{"$f":"'4.1 Comptes 2020 natures'!AU2","v":314},{"$f":"'4.1 Comptes 2020 natures'!AV2","v":{"v":2400,"d":"2,400"}},{"$f":"'4.1 Comptes 2020 natures'!AW2","v":755},{"$f":"'4.1 Comptes 2020 natures'!AX2","v":181},{"$f":"'4.1 Comptes 2020 natures'!AY2","v":347},{"$f":"'4.1 Comptes 2020 natures'!AZ2","v":{"v":1690,"d":"1,690"}},{"$f":"'4.1 Comptes 2020 natures'!BA2","v":387},{"$f":"'4.1 Comptes 2020 natures'!BB2","v":{"v":1096,"d":"1,096"}},{"$f":"'4.1 Comptes 2020 natures'!BC2","v":188},{"$f":"'4.1 Comptes 2020 natures'!BD2","v":{"v":6434,"d":"6,434"}},{"$f":"'4.1 Comptes 2020 natures'!BE2","v":560},{"$f":"'4.1 Comptes 2020 natures'!BG2","v":{"v":38954,"d":"38,954"}},{"$f":"'4.1 Comptes 2020 natures'!BH2","v":{"v":10479,"d":"10,479"}},{"$f":"'4.1 Comptes 2020 natures'!BI2","v":{"v":24276,"d":"24,276"}}]
[{"$nulls":4},"Boécourt","Bourrignon","Châtillon","Courchapoix","Courrendlin","Courroux","Courtételle","Delémont","Develier","Ederswiler","Haute-Sorne","Mervelier","Mettembert","Movelier","Pleigne","Rossemaison","Saulcy","Soyhières","Val Terbi","Le Bémont","Les Bois","Les Breuleux","La Chaux-B.","Les Enfers","Les Genevez","Lajoux","Montfaucon","Muriaux","Le Noirmont","Saignelégier","Saint-Brais","Soubey","Alle","La Baroche","Basse-Allaine","Beurnevésin","Boncourt","Bonfol","Bure","Clos du Doubs","Coeuve","Cornol","Courchavon","Courgenay","Courtedoux","Damphreux","Fahy","Fontenais","Grandfontaine","Haute-Ajoie","Lugnez","Porrentruy","Vendlincourt","Delémont","Franches-Montagnes","Porrentruy"]
["Capitaux de tiers","+",20,{"$f":"'Base de données indicateurs1'!BF8","v":{"v":571106199.8399997,"d":"571,106,199.84"}},{"$f":"'Base de données indicateurs1'!E8","v":{"v":7710885.7,"d":"7,710,885.70"}},{"$f":"'Base de données indicateurs1'!F8","v":{"v":1661251.45,"d":"1,661,251.45"}},{"$f":"'Base de données indicateurs1'!G8","v":{"v":6404558.52,"d":"6,404,558.52"}},{"$f":"'Base de données indicateurs1'!H8","v":{"v":4613400.94,"d":"4,613,400.94"}},{"$f":"'Base de données indicateurs1'!I8","v":{"v":26343468,"d":"26,343,468.00"}},{"$f":"'Base de données indicateurs1'!J8","v":{"v":21137174.78,"d":"21,137,174.78"}},{"$f":"'Base de données indicateurs1'!K8","v":{"v":11484688.11,"d":"11,484,688.11"}},{"$f":"'Base de données indicateurs1'!L8","v":{"v":125557688.95,"d":"125,557,688.95"}},{"$f":"'Base de données indicateurs1'!M8","v":{"v":5868070.63,"d":"5,868,070.63"}},{"$f":"'Base de données indicateurs1'!N8","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!O8","v":{"v":39464606.92,"d":"39,464,606.92"}},{"$f":"'Base de données indicateurs1'!P8","v":{"v":3674228.88,"d":"3,674,228.88"}},{"$f":"'Base de données indicateurs1'!Q8","v":{"v":585366.75,"d":"585,366.75"}},{"$f":"'Base de données indicateurs1'!R8","v":{"v":3329882.66,"d":"3,329,882.66"}},{"$f":"'Base de données indicateurs1'!S8","v":{"v":4328768.28,"d":"4,328,768.28"}},{"$f":"'Base de données indicateurs1'!T8","v":{"v":5790676.89,"d":"5,790,676.89"}},{"$f":"'Base de données indicateurs1'!U8","v":{"v":1064577.63,"d":"1,064,577.63"}},{"$f":"'Base de données indicateurs1'!V8","v":{"v":2952271.95,"d":"2,952,271.95"}},{"$f":"'Base de données indicateurs1'!W8","v":{"v":16108731.58,"d":"16,108,731.58"}},{"$f":"'Base de données indicateurs1'!X8","v":{"v":701824,"d":"701,824.00"}},{"$f":"'Base de données indicateurs1'!Y8","v":{"v":12393883.23,"d":"12,393,883.23"}},{"$f":"'Base de données indicateurs1'!Z8","v":{"v":13352559.84,"d":"13,352,559.84"}},{"$f":"'Base de données indicateurs1'!AA8","v":{"v":650530,"d":"650,530.00"}},{"$f":"'Base de données indicateurs1'!AB8","v":{"v":1324155.57,"d":"1,324,155.57"}},{"$f":"'Base de données indicateurs1'!AC8","v":{"v":3262180.61,"d":"3,262,180.61"}},{"$f":"'Base de données indicateurs1'!AD8","v":{"v":7901506.13,"d":"7,901,506.13"}},{"$f":"'Base de données indicateurs1'!AE8","v":{"v":4184157.13,"d":"4,184,157.13"}},{"$f":"'Base de données indicateurs1'!AF8","v":{"v":1835141.4,"d":"1,835,141.40"}},{"$f":"'Base de données indicateurs1'!AG8","v":{"v":7913147.39,"d":"7,913,147.39"}},{"$f":"'Base de données indicateurs1'!AH8","v":{"v":21041584,"d":"21,041,584.00"}},{"$f":"'Base de données indicateurs1'!AI8","v":{"v":1029453,"d":"1,029,453.00"}},{"$f":"'Base de données indicateurs1'!AJ8","v":{"v":737274,"d":"737,274.00"}},{"$f":"'Base de données indicateurs1'!AK8","v":{"v":17215810.02,"d":"17,215,810.02"}},{"$f":"'Base de données indicateurs1'!AL8","v":{"v":16414,"d":"16,414.00"}},{"$f":"'Base de données indicateurs1'!AM8","v":{"v":11723916.06,"d":"11,723,916.06"}},{"$f":"'Base de données indicateurs1'!AN8","v":{"v":11500,"d":"11,500.00"}},{"$f":"'Base de données indicateurs1'!AO8","v":{"v":11108782.97,"d":"11,108,782.97"}},{"$f":"'Base de données indicateurs1'!AP8","v":{"v":5180403.14,"d":"5,180,403.14"}},{"$f":"'Base de données indicateurs1'!AQ8","v":{"v":4581586,"d":"4,581,586.00"}},{"$f":"'Base de données indicateurs1'!AR8","v":{"v":9798705.83,"d":"9,798,705.83"}},{"$f":"'Base de données indicateurs1'!AS8","v":{"v":5672676.19,"d":"5,672,676.19"}},{"$f":"'Base de données indicateurs1'!AT8","v":{"v":8438512.14,"d":"8,438,512.14"}},{"$f":"'Base de données indicateurs1'!AU8","v":{"v":2009618.65,"d":"2,009,618.65"}},{"$f":"'Base de données indicateurs1'!AV8","v":{"v":14597972.57,"d":"14,597,972.57"}},{"$f":"'Base de données indicateurs1'!AW8","v":{"v":6019600.25,"d":"6,019,600.25"}},{"$f":"'Base de données indicateurs1'!AX8","v":{"v":982153.85,"d":"982,153.85"}},{"$f":"'Base de données indicateurs1'!AY8","v":{"v":2091959,"d":"2,091,959.00"}},{"$f":"'Base de données indicateurs1'!AZ8","v":{"v":21006891.08,"d":"21,006,891.08"}},{"$f":"'Base de données indicateurs1'!BA8","v":{"v":1270560.39,"d":"1,270,560.39"}},{"$f":"'Base de données indicateurs1'!BB8","v":{"v":10609246.14,"d":"10,609,246.14"}},{"$f":"'Base de données indicateurs1'!BC8","v":{"v":295678.96,"d":"295,678.96"}},{"$f":"'Base de données indicateurs1'!BD8","v":{"v":69341997.88,"d":"69,341,997.88"}},{"$f":"'Base de données indicateurs1'!BE8","v":{"v":4724519.8,"d":"4,724,519.80"}},{"$f":"SUM(E12:W12)","v":{"v":288080298.61999995,"d":"288,080,298.62"}},{"$f":"SUM(X12:AJ12)","v":{"v":76327396.30000001,"d":"76,327,396.30"}},{"$f":"SUM(AK12:BE12)","v":{"v":206698504.92,"d":"206,698,504.92"}}]
["Patrimoine financier","-",10,{"$f":"'Base de données indicateurs1'!BF5","v":{"v":323165740.7100001,"d":"323,165,740.71"}},{"$f":"'Base de données indicateurs1'!E5","v":{"v":5729343.4,"d":"5,729,343.40"}},{"$f":"'Base de données indicateurs1'!F5","v":{"v":1313751.4,"d":"1,313,751.40"}},{"$f":"'Base de données indicateurs1'!G5","v":{"v":4291473.13,"d":"4,291,473.13"}},{"$f":"'Base de données indicateurs1'!H5","v":{"v":4279580.06,"d":"4,279,580.06"}},{"$f":"'Base de données indicateurs1'!I5","v":{"v":15173301,"d":"15,173,301.00"}},{"$f":"'Base de données indicateurs1'!J5","v":{"v":8024691.85,"d":"8,024,691.85"}},{"$f":"'Base de données indicateurs1'!K5","v":{"v":10459838.14,"d":"10,459,838.14"}},{"$f":"'Base de données indicateurs1'!L5","v":{"v":55034877.58,"d":"55,034,877.58"}},{"$f":"'Base de données indicateurs1'!M5","v":{"v":3743166.68,"d":"3,743,166.68"}},{"$f":"'Base de données indicateurs1'!N5","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!O5","v":{"v":17870825.22,"d":"17,870,825.22"}},{"$f":"'Base de données indicateurs1'!P5","v":{"v":2306934.99,"d":"2,306,934.99"}},{"$f":"'Base de données indicateurs1'!Q5","v":{"v":340332.25,"d":"340,332.25"}},{"$f":"'Base de données indicateurs1'!R5","v":{"v":1454384.04,"d":"1,454,384.04"}},{"$f":"'Base de données indicateurs1'!S5","v":{"v":2174540.65,"d":"2,174,540.65"}},{"$f":"'Base de données indicateurs1'!T5","v":{"v":5578034.36,"d":"5,578,034.36"}},{"$f":"'Base de données indicateurs1'!U5","v":{"v":771790.42,"d":"771,790.42"}},{"$f":"'Base de données indicateurs1'!V5","v":{"v":2513060.25,"d":"2,513,060.25"}},{"$f":"'Base de données indicateurs1'!W5","v":{"v":5690503.74,"d":"5,690,503.74"}},{"$f":"'Base de données indicateurs1'!X5","v":{"v":1782334,"d":"1,782,334.00"}},{"$f":"'Base de données indicateurs1'!Y5","v":{"v":4607305.31,"d":"4,607,305.31"}},{"$f":"'Base de données indicateurs1'!Z5","v":{"v":22337836.73,"d":"22,337,836.73"}},{"$f":"'Base de données indicateurs1'!AA5","v":{"v":514539,"d":"514,539.00"}},{"$f":"'Base de données indicateurs1'!AB5","v":{"v":1164911.31,"d":"1,164,911.31"}},{"$f":"'Base de données indicateurs1'!AC5","v":{"v":3000469.46,"d":"3,000,469.46"}},{"$f":"'Base de données indicateurs1'!AD5","v":{"v":1298160.9,"d":"1,298,160.90"}},{"$f":"'Base de données indicateurs1'!AE5","v":{"v":2898436.1,"d":"2,898,436.10"}},{"$f":"'Base de données indicateurs1'!AF5","v":{"v":4936104.35,"d":"4,936,104.35"}},{"$f":"'Base de données indicateurs1'!AG5","v":{"v":8990815.18,"d":"8,990,815.18"}},{"$f":"'Base de données indicateurs1'!AH5","v":{"v":10854437,"d":"10,854,437.00"}},{"$f":"'Base de données indicateurs1'!AI5","v":{"v":907440,"d":"907,440.00"}},{"$f":"'Base de données indicateurs1'!AJ5","v":{"v":1868313.05,"d":"1,868,313.05"}},{"$f":"'Base de données indicateurs1'!AK5","v":{"v":5849957.46,"d":"5,849,957.46"}},{"$f":"'Base de données indicateurs1'!AL5","v":{"v":3398783,"d":"3,398,783.00"}},{"$f":"'Base de données indicateurs1'!AM5","v":{"v":4876876.11,"d":"4,876,876.11"}},{"$f":"'Base de données indicateurs1'!AN5","v":{"v":529407.82,"d":"529,407.82"}},{"$f":"'Base de données indicateurs1'!AO5","v":{"v":14951876,"d":"14,951,876.00"}},{"$f":"'Base de données indicateurs1'!AP5","v":{"v":3720554.4,"d":"3,720,554.40"}},{"$f":"'Base de données indicateurs1'!AQ5","v":{"v":3653484,"d":"3,653,484.00"}},{"$f":"'Base de données indicateurs1'!AR5","v":{"v":11819557.02,"d":"11,819,557.02"}},{"$f":"'Base de données indicateurs1'!AS5","v":{"v":2533324.3,"d":"2,533,324.30"}},{"$f":"'Base de données indicateurs1'!AT5","v":{"v":3348405.97,"d":"3,348,405.97"}},{"$f":"'Base de données indicateurs1'!AU5","v":{"v":3818782.68,"d":"3,818,782.68"}},{"$f":"'Base de données indicateurs1'!AV5","v":{"v":4797496.66,"d":"4,797,496.66"}},{"$f":"'Base de données indicateurs1'!AW5","v":{"v":3077294.98,"d":"3,077,294.98"}},{"$f":"'Base de données indicateurs1'!AX5","v":{"v":678851.45,"d":"678,851.45"}},{"$f":"'Base de données indicateurs1'!AY5","v":{"v":2029594.24,"d":"2,029,594.24"}},{"$f":"'Base de données indicateurs1'!AZ5","v":{"v":4272308.31,"d":"4,272,308.31"}},{"$f":"'Base de données indicateurs1'!BA5","v":{"v":1690939.23,"d":"1,690,939.23"}},{"$f":"'Base de données indicateurs1'!BB5","v":{"v":4279723.32,"d":"4,279,723.32"}},{"$f":"'Base de données indicateurs1'!BC5","v":{"v":866229.02,"d":"866,229.02"}},{"$f":"'Base de données indicateurs1'!BD5","v":{"v":28478770,"d":"28,478,770.00"}},{"$f":"'Base de données indicateurs1'!BE5","v":{"v":2581993.19,"d":"2,581,993.19"}},{"$f":"SUM(E13:W13)","v":{"v":146750429.16000003,"d":"146,750,429.16"}},{"$f":"SUM(X13:AJ13)","v":{"v":65161102.39,"d":"65,161,102.39"}},{"$f":"SUM(AK13:BE13)","v":{"v":111254209.16000001,"d":"111,254,209.16"}}]
[]
["Endettement net",null,null,{"$f":"D12-D13","v":{"v":247940459.12999958,"d":"247,940,459.13"}},{"$f":"E12-E13","v":{"v":1981542.2999999998,"d":"1,981,542.30"}},{"$f":"F12-F13","v":{"v":347500.05000000005,"d":"347,500.05"}},{"v":2113085.3899999997,"d":"2,113,085.39"},{"v":333820.8800000008,"d":"333,820.88"},{"v":11170167,"d":"11,170,167.00"},{"v":13112482.930000002,"d":"13,112,482.93"},{"v":1024849.9699999988,"d":"1,024,849.97"},{"v":70522811.37,"d":"70,522,811.37"},{"v":2124903.9499999997,"d":"2,124,903.95"},{"v":0,"d":"0.00"},{"v":21593781.700000003,"d":"21,593,781.70"},{"v":1367293.8899999997,"d":"1,367,293.89"},{"v":245034.5,"d":"245,034.50"},{"v":1875498.62,"d":"1,875,498.62"},{"v":2154227.6300000004,"d":"2,154,227.63"},{"v":212642.52999999933,"d":"212,642.53"},{"v":292787.20999999985,"d":"292,787.21"},{"v":439211.7000000002,"d":"439,211.70"},{"v":10418227.84,"d":"10,418,227.84"},{"v":-1080510,"d":"-1,080,510.00"},{"v":7786577.920000001,"d":"7,786,577.92"},{"v":-8985276.89,"d":"-8,985,276.89"},{"v":135991,"d":"135,991.00"},{"v":159244.26,"d":"159,244.26"},{"v":261711.1499999999,"d":"261,711.15"},{"v":6603345.23,"d":"6,603,345.23"},{"v":1285721.0299999998,"d":"1,285,721.03"},{"v":-3100962.9499999997,"d":"-3,100,962.95"},{"v":-1077667.79,"d":"-1,077,667.79"},{"v":10187147,"d":"10,187,147.00"},{"v":122013,"d":"122,013.00"},{"v":-1131039.05,"d":"-1,131,039.05"},{"v":11365852.559999999,"d":"11,365,852.56"},{"v":-3382369,"d":"-3,382,369.00"},{"v":6847039.95,"d":"6,847,039.95"},{"v":-517907.81999999995,"d":"-517,907.82"},{"v":-3843093.0299999993,"d":"-3,843,093.03"},{"v":1459848.7399999998,"d":"1,459,848.74"},{"v":928102,"d":"928,102.00"},{"v":-2020851.1899999995,"d":"-2,020,851.19"},{"v":3139351.8900000006,"d":"3,139,351.89"},{"v":5090106.17,"d":"5,090,106.17"},{"v":-1809164.0300000003,"d":"-1,809,164.03"},{"v":9800475.91,"d":"9,800,475.91"},{"v":2942305.27,"d":"2,942,305.27"},{"v":303302.4,"d":"303,302.40"},{"v":62364.76000000001,"d":"62,364.76"},{"v":16734582.77,"d":"16,734,582.77"},{"v":-420378.8400000001,"d":"-420,378.84"},{"v":6329522.82,"d":"6,329,522.82"},{"v":-570550.06,"d":"-570,550.06"},{"v":40863227.879999995,"d":"40,863,227.88"},{"v":2142526.61,"d":"2,142,526.61"},{"v":141329869.46,"d":"141,329,869.46"},{"v":11166293.91,"d":"11,166,293.91"},{"v":95444295.75999998,"d":"95,444,295.76"}]
[]
["Impôts directs, personnes physiques","+",400,{"$f":"'Base de données indicateurs1'!BF38","v":{"v":164946900.33999997,"d":"164,946,900.34"}},{"$f":"'Base de données indicateurs1'!E38","v":{"v":2399050.6,"d":"2,399,050.60"}},{"$f":"'Base de données indicateurs1'!F38","v":{"v":537011.25,"d":"537,011.25"}},{"$f":"'Base de données indicateurs1'!G38","v":{"v":955512.5,"d":"955,512.50"}},{"$f":"'Base de données indicateurs1'!H38","v":{"v":877308.4,"d":"877,308.40"}},{"$f":"'Base de données indicateurs1'!I38","v":{"v":6506383,"d":"6,506,383.00"}},{"$f":"'Base de données indicateurs1'!J38","v":{"v":7933663.85,"d":"7,933,663.85"}},{"$f":"'Base de données indicateurs1'!K38","v":{"v":5544167.3,"d":"5,544,167.30"}},{"$f":"'Base de données indicateurs1'!L38","v":{"v":28553161.5,"d":"28,553,161.50"}},{"$f":"'Base de données indicateurs1'!M38","v":{"v":2748752.09,"d":"2,748,752.09"}},{"$f":"'Base de données indicateurs1'!N38","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!O38","v":{"v":13756608,"d":"13,756,608.00"}},{"$f":"'Base de données indicateurs1'!P38","v":{"v":1011339.5,"d":"1,011,339.50"}},{"$f":"'Base de données indicateurs1'!Q38","v":{"v":180720.2,"d":"180,720.20"}},{"$f":"'Base de données indicateurs1'!R38","v":{"v":854184.35,"d":"854,184.35"}},{"$f":"'Base de données indicateurs1'!S38","v":{"v":602762.5,"d":"602,762.50"}},{"$f":"'Base de données indicateurs1'!T38","v":{"v":1797303.6,"d":"1,797,303.60"}},{"$f":"'Base de données indicateurs1'!U38","v":{"v":494316.95,"d":"494,316.95"}},{"$f":"'Base de données indicateurs1'!V38","v":{"v":1157764.65,"d":"1,157,764.65"}},{"$f":"'Base de données indicateurs1'!W38","v":{"v":6519291.8,"d":"6,519,291.80"}},{"$f":"'Base de données indicateurs1'!X38","v":{"v":722638,"d":"722,638.00"}},{"$f":"'Base de données indicateurs1'!Y38","v":{"v":3318239.37,"d":"3,318,239.37"}},{"$f":"'Base de données indicateurs1'!Z38","v":{"v":2784771.7,"d":"2,784,771.70"}},{"$f":"'Base de données indicateurs1'!AA38","v":{"v":166231,"d":"166,231.00"}},{"$f":"'Base de données indicateurs1'!AB38","v":{"v":246851.8,"d":"246,851.80"}},{"$f":"'Base de données indicateurs1'!AC38","v":{"v":1347499.1,"d":"1,347,499.10"}},{"$f":"'Base de données indicateurs1'!AD38","v":{"v":1163704.65,"d":"1,163,704.65"}},{"$f":"'Base de données indicateurs1'!AE38","v":{"v":1089524.5,"d":"1,089,524.50"}},{"$f":"'Base de données indicateurs1'!AF38","v":{"v":980100.75,"d":"980,100.75"}},{"$f":"'Base de données indicateurs1'!AG38","v":{"v":4420675.25,"d":"4,420,675.25"}},{"$f":"'Base de données indicateurs1'!AH38","v":{"v":6191256.5,"d":"6,191,256.50"}},{"$f":"'Base de données indicateurs1'!AI38","v":{"v":456991,"d":"456,991.00"}},{"$f":"'Base de données indicateurs1'!AJ38","v":{"v":243519.25,"d":"243,519.25"}},{"$f":"'Base de données indicateurs1'!AK38","v":{"v":4302044.3,"d":"4,302,044.30"}},{"$f":"'Base de données indicateurs1'!AL38","v":{"v":1732264,"d":"1,732,264.00"}},{"$f":"'Base de données indicateurs1'!AM38","v":{"v":2498137.95,"d":"2,498,137.95"}},{"$f":"'Base de données indicateurs1'!AN38","v":{"v":261580.65,"d":"261,580.65"}},{"$f":"'Base de données indicateurs1'!AO38","v":{"v":3827633.75,"d":"3,827,633.75"}},{"$f":"'Base de données indicateurs1'!AP38","v":{"v":1314195.3,"d":"1,314,195.30"}},{"$f":"'Base de données indicateurs1'!AQ38","v":{"v":1533277,"d":"1,533,277.00"}},{"$f":"'Base de données indicateurs1'!AR38","v":{"v":2280940.4,"d":"2,280,940.40"}},{"$f":"'Base de données indicateurs1'!AS38","v":{"v":1444177.6,"d":"1,444,177.60"}},{"$f":"'Base de données indicateurs1'!AT38","v":{"v":2102457.75,"d":"2,102,457.75"}},{"$f":"'Base de données indicateurs1'!AU38","v":{"v":2205801.55,"d":"2,205,801.55"}},{"$f":"'Base de données indicateurs1'!AV38","v":{"v":5082414.08,"d":"5,082,414.08"}},{"$f":"'Base de données indicateurs1'!AW38","v":{"v":1664323.5,"d":"1,664,323.50"}},{"$f":"'Base de données indicateurs1'!AX38","v":{"v":335760.2,"d":"335,760.20"}},{"$f":"'Base de données indicateurs1'!AY38","v":{"v":756659.25,"d":"756,659.25"}},{"$f":"'Base de données indicateurs1'!AZ38","v":{"v":4231081.1,"d":"4,231,081.10"}},{"$f":"'Base de données indicateurs1'!BA38","v":{"v":807108.35,"d":"807,108.35"}},{"$f":"'Base de données indicateurs1'!BB38","v":{"v":2596328.95,"d":"2,596,328.95"}},{"$f":"'Base de données indicateurs1'!BC38","v":{"v":306282.3,"d":"306,282.30"}},{"$f":"'Base de données indicateurs1'!BD38","v":{"v":19029351.1,"d":"19,029,351.10"}},{"$f":"'Base de données indicateurs1'!BE38","v":{"v":1073776.35,"d":"1,073,776.35"}},{"v":82429302.04,"d":"82,429,302.04"},{"v":23132002.87,"d":"23,132,002.87"},{"v":59385595.43000001,"d":"59,385,595.43"}]
["Impôts directs, personnes morales","+",401,{"$f":"'Base de données indicateurs1'!BF39","v":{"v":27783883.75,"d":"27,783,883.75"}},{"$f":"'Base de données indicateurs1'!E39","v":{"v":186863.75,"d":"186,863.75"}},{"$f":"'Base de données indicateurs1'!F39","v":{"v":12530.3,"d":"12,530.30"}},{"$f":"'Base de données indicateurs1'!G39","v":{"v":72576.7,"d":"72,576.70"}},{"$f":"'Base de données indicateurs1'!H39","v":{"v":82257.15,"d":"82,257.15"}},{"$f":"'Base de données indicateurs1'!I39","v":{"v":402270,"d":"402,270.00"}},{"$f":"'Base de données indicateurs1'!J39","v":{"v":637302.1,"d":"637,302.10"}},{"$f":"'Base de données indicateurs1'!K39","v":{"v":948116.15,"d":"948,116.15"}},{"$f":"'Base de données indicateurs1'!L39","v":{"v":5630325.2,"d":"5,630,325.20"}},{"$f":"'Base de données indicateurs1'!M39","v":{"v":440551.95,"d":"440,551.95"}},{"$f":"'Base de données indicateurs1'!N39","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!O39","v":{"v":648784.6,"d":"648,784.60"}},{"$f":"'Base de données indicateurs1'!P39","v":{"v":43209.25,"d":"43,209.25"}},{"$f":"'Base de données indicateurs1'!Q39","v":{"v":-2994.7,"d":"-2,994.70"}},{"$f":"'Base de données indicateurs1'!R39","v":{"v":11294.05,"d":"11,294.05"}},{"$f":"'Base de données indicateurs1'!S39","v":{"v":-4335.8,"d":"-4,335.80"}},{"$f":"'Base de données indicateurs1'!T39","v":{"v":39931.45,"d":"39,931.45"}},{"$f":"'Base de données indicateurs1'!U39","v":{"v":21951.7,"d":"21,951.70"}},{"$f":"'Base de données indicateurs1'!V39","v":{"v":91657.95,"d":"91,657.95"}},{"$f":"'Base de données indicateurs1'!W39","v":{"v":154646.65,"d":"154,646.65"}},{"$f":"'Base de données indicateurs1'!X39","v":{"v":5100,"d":"5,100.00"}},{"$f":"'Base de données indicateurs1'!Y39","v":{"v":115383.25,"d":"115,383.25"}},{"$f":"'Base de données indicateurs1'!Z39","v":{"v":6765508.15,"d":"6,765,508.15"}},{"$f":"'Base de données indicateurs1'!AA39","v":{"v":927,"d":"927.00"}},{"$f":"'Base de données indicateurs1'!AB39","v":{"v":8935.8,"d":"8,935.80"}},{"$f":"'Base de données indicateurs1'!AC39","v":{"v":-224747.75,"d":"-224,747.75"}},{"$f":"'Base de données indicateurs1'!AD39","v":{"v":70136.85,"d":"70,136.85"}},{"$f":"'Base de données indicateurs1'!AE39","v":{"v":33283.55,"d":"33,283.55"}},{"$f":"'Base de données indicateurs1'!AF39","v":{"v":728213.45,"d":"728,213.45"}},{"$f":"'Base de données indicateurs1'!AG39","v":{"v":1712675.4,"d":"1,712,675.40"}},{"$f":"'Base de données indicateurs1'!AH39","v":{"v":682151.5,"d":"682,151.50"}},{"$f":"'Base de données indicateurs1'!AI39","v":{"v":7959,"d":"7,959.00"}},{"$f":"'Base de données indicateurs1'!AJ39","v":{"v":7036.8,"d":"7,036.80"}},{"$f":"'Base de données indicateurs1'!AK39","v":{"v":543718.55,"d":"543,718.55"}},{"$f":"'Base de données indicateurs1'!AL39","v":{"v":-65142,"d":"-65,142.00"}},{"$f":"'Base de données indicateurs1'!AM39","v":{"v":44564.75,"d":"44,564.75"}},{"$f":"'Base de données indicateurs1'!AN39","v":{"v":1227.2,"d":"1,227.20"}},{"$f":"'Base de données indicateurs1'!AO39","v":{"v":2557137.35,"d":"2,557,137.35"}},{"$f":"'Base de données indicateurs1'!AP39","v":{"v":504468,"d":"504,468.00"}},{"$f":"'Base de données indicateurs1'!AQ39","v":{"v":144303,"d":"144,303.00"}},{"$f":"'Base de données indicateurs1'!AR39","v":{"v":234509.05,"d":"234,509.05"}},{"$f":"'Base de données indicateurs1'!AS39","v":{"v":17997.35,"d":"17,997.35"}},{"$f":"'Base de données indicateurs1'!AT39","v":{"v":5799,"d":"5,799.00"}},{"$f":"'Base de données indicateurs1'!AU39","v":{"v":-66532.05,"d":"-66,532.05"}},{"$f":"'Base de données indicateurs1'!AV39","v":{"v":121676.35,"d":"121,676.35"}},{"$f":"'Base de données indicateurs1'!AW39","v":{"v":271631.65,"d":"271,631.65"}},{"$f":"'Base de données indicateurs1'!AX39","v":{"v":10577.2,"d":"10,577.20"}},{"$f":"'Base de données indicateurs1'!AY39","v":{"v":20567.45,"d":"20,567.45"}},{"$f":"'Base de données indicateurs1'!AZ39","v":{"v":333389.45,"d":"333,389.45"}},{"$f":"'Base de données indicateurs1'!BA39","v":{"v":13071.35,"d":"13,071.35"}},{"$f":"'Base de données indicateurs1'!BB39","v":{"v":590684,"d":"590,684.00"}},{"$f":"'Base de données indicateurs1'!BC39","v":{"v":1833.95,"d":"1,833.95"}},{"$f":"'Base de données indicateurs1'!BD39","v":{"v":3114215.25,"d":"3,114,215.25"}},{"$f":"'Base de données indicateurs1'!BE39","v":{"v":54685.45,"d":"54,685.45"}},{"v":9416938.449999997,"d":"9,416,938.45"},{"v":9912563,"d":"9,912,563.00"},{"v":8454382.3,"d":"8,454,382.30"}]
["Péréquation financière","+/-","4622/3622",{"$f":"'Base de données indicateurs1'!BF48+'Base de données indicateurs1'!BF26","v":{"v":17377288,"d":"17,377,288.00"}},{"$f":"'Base de données indicateurs1'!E48-'Base de données indicateurs1'!E26","v":{"v":93242,"d":"93,242.00"}},{"$f":"'Base de données indicateurs1'!F48-'Base de données indicateurs1'!F26","v":{"v":211892,"d":"211,892.00"}},{"$f":"'Base de données indicateurs1'!G48-'Base de données indicateurs1'!G26","v":{"v":81088,"d":"81,088.00"}},{"$f":"'Base de données indicateurs1'!H48-'Base de données indicateurs1'!H26","v":{"v":159252,"d":"159,252.00"}},{"$f":"'Base de données indicateurs1'!I48-'Base de données indicateurs1'!I26","v":{"v":1174020,"d":"1,174,020.00"}},{"$f":"'Base de données indicateurs1'!J48-'Base de données indicateurs1'!J26","v":{"v":397118,"d":"397,118.00"}},{"$f":"'Base de données indicateurs1'!K48-'Base de données indicateurs1'!K26","v":{"v":-182436,"d":"-182,436.00"}},{"$f":"'Base de données indicateurs1'!L48-'Base de données indicateurs1'!L26","v":{"v":-901898,"d":"-901,898.00"}},{"$f":"'Base de données indicateurs1'!M48-'Base de données indicateurs1'!M26","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!N48-'Base de données indicateurs1'!N26","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!O48-'Base de données indicateurs1'!O26","v":{"v":1414183,"d":"1,414,183.00"}},{"$f":"'Base de données indicateurs1'!P48-'Base de données indicateurs1'!P26","v":{"v":283212,"d":"283,212.00"}},{"$f":"'Base de données indicateurs1'!Q48-'Base de données indicateurs1'!Q26","v":{"v":28845,"d":"28,845.00"}},{"$f":"'Base de données indicateurs1'!R48-'Base de données indicateurs1'!R26","v":{"v":157798,"d":"157,798.00"}},{"$f":"'Base de données indicateurs1'!S48-'Base de données indicateurs1'!S26","v":{"v":175314,"d":"175,314.00"}},{"$f":"'Base de données indicateurs1'!T48-'Base de données indicateurs1'!T26","v":{"v":-41206,"d":"-41,206.00"}},{"$f":"'Base de données indicateurs1'!U48-'Base de données indicateurs1'!U26","v":{"v":127902,"d":"127,902.00"}},{"$f":"'Base de données indicateurs1'!V48-'Base de données indicateurs1'!V26","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!W48-'Base de données indicateurs1'!W26","v":{"v":1341516,"d":"1,341,516.00"}},{"$f":"'Base de données indicateurs1'!X48-'Base de données indicateurs1'!X26","v":{"v":31284,"d":"31,284.00"}},{"$f":"'Base de données indicateurs1'!Y48-'Base de données indicateurs1'!Y26","v":{"v":74686,"d":"74,686.00"}},{"$f":"'Base de données indicateurs1'!Z48-'Base de données indicateurs1'!Z26","v":{"v":-2509477,"d":"-2,509,477.00"}},{"$f":"'Base de données indicateurs1'!AA48-'Base de données indicateurs1'!AA26","v":{"v":83038,"d":"83,038.00"}},{"$f":"'Base de données indicateurs1'!AB48-'Base de données indicateurs1'!AB26","v":{"v":61512,"d":"61,512.00"}},{"$f":"'Base de données indicateurs1'!AC48-'Base de données indicateurs1'!AC26","v":{"v":-31717,"d":"-31,717.00"}},{"$f":"'Base de données indicateurs1'!AD48-'Base de données indicateurs1'!AD26","v":{"v":188290,"d":"188,290.00"}},{"$f":"'Base de données indicateurs1'!AE48-'Base de données indicateurs1'!AE26","v":{"v":189290,"d":"189,290.00"}},{"$f":"'Base de données indicateurs1'!AF48-'Base de données indicateurs1'!AF26","v":{"v":28448,"d":"28,448.00"}},{"$f":"'Base de données indicateurs1'!AG48-'Base de données indicateurs1'!AG26","v":{"v":-375788,"d":"-375,788.00"}},{"$f":"'Base de données indicateurs1'!AH48-'Base de données indicateurs1'!AH26","v":{"v":96532,"d":"96,532.00"}},{"$f":"'Base de données indicateurs1'!AI48-'Base de données indicateurs1'!AI26","v":{"v":218340,"d":"218,340.00"}},{"$f":"'Base de données indicateurs1'!AJ48-'Base de données indicateurs1'!AJ26","v":{"v":52532,"d":"52,532.00"}},{"$f":"'Base de données indicateurs1'!AK48-'Base de données indicateurs1'!AK26","v":{"v":218212,"d":"218,212.00"}},{"$f":"'Base de données indicateurs1'!AL48-'Base de données indicateurs1'!AL26","v":{"v":662458,"d":"662,458.00"}},{"$f":"'Base de données indicateurs1'!AM48-'Base de données indicateurs1'!AM26","v":{"v":482860,"d":"482,860.00"}},{"$f":"'Base de données indicateurs1'!AN48-'Base de données indicateurs1'!AN26","v":{"v":66682,"d":"66,682.00"}},{"$f":"'Base de données indicateurs1'!AO48-'Base de données indicateurs1'!AO26","v":{"v":-1752363,"d":"-1,752,363.00"}},{"$f":"'Base de données indicateurs1'!AP48-'Base de données indicateurs1'!AP26","v":{"v":-5844,"d":"-5,844.00"}},{"$f":"'Base de données indicateurs1'!AQ48-'Base de données indicateurs1'!AQ26","v":{"v":68586,"d":"68,586.00"}},{"$f":"'Base de données indicateurs1'!AR48-'Base de données indicateurs1'!AR26","v":{"v":684808,"d":"684,808.00"}},{"$f":"'Base de données indicateurs1'!AS48-'Base de données indicateurs1'!AS26","v":{"v":192432,"d":"192,432.00"}},{"$f":"'Base de données indicateurs1'!AT48-'Base de données indicateurs1'!AT26","v":{"v":249338,"d":"249,338.00"}},{"$f":"'Base de données indicateurs1'!AU48-'Base de données indicateurs1'!AU26","v":{"v":-115158,"d":"-115,158.00"}},{"$f":"'Base de données indicateurs1'!AV48-'Base de données indicateurs1'!AV26","v":{"v":-79015,"d":"-79,015.00"}},{"$f":"'Base de données indicateurs1'!AW48-'Base de données indicateurs1'!AW26","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!AX48-'Base de données indicateurs1'!AX26","v":{"v":140996,"d":"140,996.00"}},{"$f":"'Base de données indicateurs1'!AY48-'Base de données indicateurs1'!AY26","v":{"v":276102,"d":"276,102.00"}},{"$f":"'Base de données indicateurs1'!AZ48-'Base de données indicateurs1'!AZ26","v":{"v":408224,"d":"408,224.00"}},{"$f":"'Base de données indicateurs1'!BA48-'Base de données indicateurs1'!BA26","v":{"v":295366,"d":"295,366.00"}},{"$f":"'Base de données indicateurs1'!BB48-'Base de données indicateurs1'!BB26","v":{"v":-52605,"d":"-52,605.00"}},{"$f":"'Base de données indicateurs1'!BC48-'Base de données indicateurs1'!BC26","v":{"v":92938,"d":"92,938.00"}},{"$f":"'Base de données indicateurs1'!BD48-'Base de données indicateurs1'!BD26","v":{"v":-272347,"d":"-272,347.00"}},{"$f":"'Base de données indicateurs1'!BE48-'Base de données indicateurs1'!BE26","v":{"v":182616,"d":"182,616.00"}},{"v":4519842,"d":"4,519,842.00"},{"v":-1893030,"d":"-1,893,030.00"},{"v":1744286,"d":"1,744,286.00"}]
["Compensation communes-centres","+",46228,{"$f":"'Base de données indicateurs1'!BF49","v":{"v":1298912.35,"d":"1,298,912.35"}},{"$f":"'Base de données indicateurs1'!E49","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!F49","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!G49","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!H49","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!I49","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!J49","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!K49","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!L49","v":{"v":962414.35,"d":"962,414.35"}},{"$f":"'Base de données indicateurs1'!M49","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!N49","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!O49","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!P49","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!Q49","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!R49","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!S49","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!T49","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!U49","v":{"v":4300,"d":"4,300.00"}},{"$f":"'Base de données indicateurs1'!V49","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!W49","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!X49","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!Y49","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!Z49","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!AA49","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!AB49","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!AC49","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!AD49","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!AE49","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!AF49","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!AG49","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!AH49","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!AI49","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!AJ49","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!AK49","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!AL49","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!AM49","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!AN49","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!AO49","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!AP49","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!AQ49","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!AR49","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!AS49","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!AT49","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!AU49","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!AV49","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!AW49","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!AX49","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!AY49","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!AZ49","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!BA49","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!BB49","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!BC49","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!BD49","v":{"v":332198,"d":"332,198.00"}},{"$f":"'Base de données indicateurs1'!BE49","v":{"v":0,"d":"0.00"}},{"v":966714.35,"d":"966,714.35"},{"v":0,"d":"0.00"},{"v":332198,"d":"332,198.00"}]
[]
["Impôts directs PP et PM et péréquation financière",null,null,{"$f":"D17+D18+D19+D20","v":{"v":211406984.43999997,"d":"211,406,984.44"}},{"$f":"E17+E18+E19+E20","v":{"v":2679156.35,"d":"2,679,156.35"}},{"$f":"F17+F18+F19+F20","v":{"v":761433.55,"d":"761,433.55"}},{"v":1109177.2,"d":"1,109,177.20"},{"v":1118817.55,"d":"1,118,817.55"},{"v":8082673,"d":"8,082,673.00"},{"v":8968083.95,"d":"8,968,083.95"},{"v":6309847.45,"d":"6,309,847.45"},{"v":34244003.050000004,"d":"34,244,003.05"},{"v":3189304.04,"d":"3,189,304.04"},{"v":0,"d":"0.00"},{"v":15819575.6,"d":"15,819,575.60"},{"v":1337760.75,"d":"1,337,760.75"},{"v":206570.5,"d":"206,570.50"},{"v":1023276.4,"d":"1,023,276.40"},{"v":773740.7,"d":"773,740.70"},{"v":1796029.05,"d":"1,796,029.05"},{"v":648470.65,"d":"648,470.65"},{"v":1249422.5999999999,"d":"1,249,422.60"},{"v":8015454.45,"d":"8,015,454.45"},{"v":759022,"d":"759,022.00"},{"v":3508308.62,"d":"3,508,308.62"},{"v":7040802.8500000015,"d":"7,040,802.85"},{"v":250196,"d":"250,196.00"},{"v":317299.6,"d":"317,299.60"},{"v":1091034.35,"d":"1,091,034.35"},{"v":1422131.5,"d":"1,422,131.50"},{"v":1312098.05,"d":"1,312,098.05"},{"v":1736762.2,"d":"1,736,762.20"},{"v":5757562.65,"d":"5,757,562.65"},{"v":6969940,"d":"6,969,940.00"},{"v":683290,"d":"683,290.00"},{"v":303088.05,"d":"303,088.05"},{"v":5063974.85,"d":"5,063,974.85"},{"v":2329580,"d":"2,329,580.00"},{"v":3025562.7,"d":"3,025,562.70"},{"v":329489.85,"d":"329,489.85"},{"v":4632408.1,"d":"4,632,408.10"},{"v":1812819.3,"d":"1,812,819.30"},{"v":1746166,"d":"1,746,166.00"},{"v":3200257.4499999997,"d":"3,200,257.45"},{"v":1654606.9500000002,"d":"1,654,606.95"},{"v":2357594.75,"d":"2,357,594.75"},{"v":2024111.5,"d":"2,024,111.50"},{"v":5125075.43,"d":"5,125,075.43"},{"v":1935955.15,"d":"1,935,955.15"},{"v":487333.4,"d":"487,333.40"},{"v":1053328.7,"d":"1,053,328.70"},{"v":4972694.55,"d":"4,972,694.55"},{"v":1115545.7,"d":"1,115,545.70"},{"v":3134407.95,"d":"3,134,407.95"},{"v":401054.25,"d":"401,054.25"},{"v":22203417.35,"d":"22,203,417.35"},{"v":1311077.8,"d":"1,311,077.80"},{"v":97332796.84000002,"d":"97,332,796.84"},{"v":31151535.87,"d":"31,151,535.87"},{"v":69916461.73,"d":"69,916,461.73"}]
[]
["Quotient d'endettement net",null,null,{"$f":"IF(D22<>0,D15/D22,\"\")*100","v":{"v":117.28111054929138,"d":"117.28"}},{"$f":"IF(E22<>0,E15/E22,\"\")*100","v":{"v":73.96142819361773,"d":"73.96"}},{"$f":"IF(F22<>0,F15/F22,\"\")*100","v":{"v":45.63760685354619,"d":"45.64"}},{"v":190.50927029513406,"d":"190.51"},{"v":29.836936326213404,"d":"29.84"},{"v":138.1989225594058,"d":"138.20"},{"v":146.21275852351943,"d":"146.21"},{"v":16.242072064674066,"d":"16.24"},{"v":205.94207770344184,"d":"205.94"},{"v":66.6259448252541,"d":"66.63"},{"$error":"#VALUE!"},{"v":136.50038563613555,"d":"136.50"},{"v":102.20765484411167,"d":"102.21"},{"v":118.6202773387294,"d":"118.62"},{"v":183.28367780200932,"d":"183.28"},{"v":278.4172565822117,"d":"278.42"},{"v":11.83959301771869,"d":"11.84"},{"v":45.15041814151493,"d":"45.15"},{"v":35.1531739541129,"d":"35.15"},{"v":129.976758086374,"d":"129.98"},{"v":-142.35555754642158,"d":"-142.36"},{"v":221.9467773048997,"d":"221.95"},{"v":-127.61722038559849,"d":"-127.62"},{"v":54.353786631281075,"d":"54.35"},{"v":50.18734974768327,"d":"50.19"},{"v":23.987434492782,"d":"23.99"},{"v":464.32733048948006,"d":"464.33"},{"v":97.98970663815861,"d":"97.99"},{"v":-178.5485053739654,"d":"-178.55"},{"v":-18.717430543287268,"d":"-18.72"},{"v":146.15831700129414,"d":"146.16"},{"v":17.856693351285692,"d":"17.86"},{"v":-373.1717730210743,"d":"-373.17"},{"v":224.44528056848463,"d":"224.45"},{"v":-145.1922234909297,"d":"-145.19"},{"v":226.3063313809362,"d":"226.31"},{"v":-157.1847569811331,"d":"-157.18"},{"v":-82.96102042477646,"d":"-82.96"},{"v":80.52919229180756,"d":"80.53"},{"v":53.150845910411725,"d":"53.15"},{"v":-63.146519352685196,"d":"-63.15"},{"v":189.73399634275683,"d":"189.73"},{"v":215.90250699362136,"d":"215.90"},{"v":-89.38065072008139,"d":"-89.38"},{"v":191.2259837705452,"d":"191.23"},{"v":151.982098862156,"d":"151.98"},{"v":62.23714606878987,"d":"62.24"},{"v":5.920731107013415,"d":"5.92"},{"v":336.5294731404727,"d":"336.53"},{"v":-37.683695074079,"d":"-37.68"},{"v":201.93679064653983,"d":"201.94"},{"v":-142.26256422915355,"d":"-142.26"},{"v":184.0402638740653,"d":"184.04"},{"v":163.41719843017705,"d":"163.42"},{"v":145.202721023546,"d":"145.20"},{"v":35.84508306941465,"d":"35.85"},{"v":136.51190778014785,"d":"136.51"}]
["(Endettement net / impôts directs PP et PM et PF*100)"]
[]
[]
["II. Degré d'autofinancement"]
[]
["Résultat global du compte de résultat",null,90,{"$f":"'Base de données indicateurs1'!BF33-'Base de données indicateurs1'!BF33+'Base de données indicateurs1'!BF54-'Base de données indicateurs1'!BF55","v":{"v":2549034.7099999995,"d":"2,549,034.71"}},{"$f":"'Base de données indicateurs1'!E33-'Base de données indicateurs1'!E33+'Base de données indicateurs1'!E54-'Base de données indicateurs1'!E55","v":{"v":6015.15,"d":"6,015.15"}},{"$f":"'Base de données indicateurs1'!F33-'Base de données indicateurs1'!F33+'Base de données indicateurs1'!F54-'Base de données indicateurs1'!F55","v":{"v":149441.67,"d":"149,441.67"}},{"$f":"'Base de données indicateurs1'!G33-'Base de données indicateurs1'!G33+'Base de données indicateurs1'!G54-'Base de données indicateurs1'!G55","v":{"v":-35747.06,"d":"-35,747.06"}},{"$f":"'Base de données indicateurs1'!H33-'Base de données indicateurs1'!H33+'Base de données indicateurs1'!H54-'Base de données indicateurs1'!H55","v":{"v":21653.66,"d":"21,653.66"}},{"$f":"'Base de données indicateurs1'!I33-'Base de données indicateurs1'!I33+'Base de données indicateurs1'!I54-'Base de données indicateurs1'!I55","v":{"v":-197032.69,"d":"-197,032.69"}},{"$f":"'Base de données indicateurs1'!J33-'Base de données indicateurs1'!J33+'Base de données indicateurs1'!J54-'Base de données indicateurs1'!J55","v":{"v":643336.21,"d":"643,336.21"}},{"$f":"'Base de données indicateurs1'!K33-'Base de données indicateurs1'!K33+'Base de données indicateurs1'!K54-'Base de données indicateurs1'!K55","v":{"v":33519.97,"d":"33,519.97"}},{"$f":"'Base de données indicateurs1'!L33-'Base de données indicateurs1'!L33+'Base de données indicateurs1'!L54-'Base de données indicateurs1'!L55","v":{"v":-574635,"d":"-574,635.00"}},{"$f":"'Base de données indicateurs1'!M33-'Base de données indicateurs1'!M33+'Base de données indicateurs1'!M54-'Base de données indicateurs1'!M55","v":{"v":-144001.48,"d":"-144,001.48"}},{"$f":"'Base de données indicateurs1'!N33-'Base de données indicateurs1'!N33+'Base de données indicateurs1'!N54-'Base de données indicateurs1'!N55","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!O33-'Base de données indicateurs1'!O33+'Base de données indicateurs1'!O54-'Base de données indicateurs1'!O55","v":{"v":-1449255.52,"d":"-1,449,255.52"}},{"$f":"'Base de données indicateurs1'!P33-'Base de données indicateurs1'!P33+'Base de données indicateurs1'!P54-'Base de données indicateurs1'!P55","v":{"v":-93731.8,"d":"-93,731.80"}},{"$f":"'Base de données indicateurs1'!Q33-'Base de données indicateurs1'!Q33+'Base de données indicateurs1'!Q54-'Base de données indicateurs1'!Q55","v":{"v":-28876.52,"d":"-28,876.52"}},{"$f":"'Base de données indicateurs1'!R33-'Base de données indicateurs1'!R33+'Base de données indicateurs1'!R54-'Base de données indicateurs1'!R55","v":{"v":-16853.58,"d":"-16,853.58"}},{"$f":"'Base de données indicateurs1'!S33-'Base de données indicateurs1'!S33+'Base de données indicateurs1'!S54-'Base de données indicateurs1'!S55","v":{"v":-13071.37,"d":"-13,071.37"}},{"$f":"'Base de données indicateurs1'!T33-'Base de données indicateurs1'!T33+'Base de données indicateurs1'!T54-'Base de données indicateurs1'!T55","v":{"v":81234.89,"d":"81,234.89"}},{"$f":"'Base de données indicateurs1'!U33-'Base de données indicateurs1'!U33+'Base de données indicateurs1'!U54-'Base de données indicateurs1'!U55","v":{"v":-1983,"d":"-1,983.00"}},{"$f":"'Base de données indicateurs1'!V33-'Base de données indicateurs1'!V33+'Base de données indicateurs1'!V54-'Base de données indicateurs1'!V55","v":{"v":-152377.16,"d":"-152,377.16"}},{"$f":"'Base de données indicateurs1'!W33-'Base de données indicateurs1'!W33+'Base de données indicateurs1'!W54-'Base de données indicateurs1'!W55","v":{"v":8997.45,"d":"8,997.45"}},{"$f":"'Base de données indicateurs1'!X33-'Base de données indicateurs1'!X33+'Base de données indicateurs1'!X54-'Base de données indicateurs1'!X55","v":{"v":26286,"d":"26,286.00"}},{"$f":"'Base de données indicateurs1'!Y33-'Base de données indicateurs1'!Y33+'Base de données indicateurs1'!Y54-'Base de données indicateurs1'!Y55","v":{"v":94732.18,"d":"94,732.18"}},{"$f":"'Base de données indicateurs1'!Z33-'Base de données indicateurs1'!Z33+'Base de données indicateurs1'!Z54-'Base de données indicateurs1'!Z55","v":{"v":3333844.9,"d":"3,333,844.90"}},{"$f":"'Base de données indicateurs1'!AA33-'Base de données indicateurs1'!AA33+'Base de données indicateurs1'!AA54-'Base de données indicateurs1'!AA55","v":{"v":-2729.75,"d":"-2,729.75"}},{"$f":"'Base de données indicateurs1'!AB33-'Base de données indicateurs1'!AB33+'Base de données indicateurs1'!AB54-'Base de données indicateurs1'!AB55","v":{"v":-8071.54,"d":"-8,071.54"}},{"$f":"'Base de données indicateurs1'!AC33-'Base de données indicateurs1'!AC33+'Base de données indicateurs1'!AC54-'Base de données indicateurs1'!AC55","v":{"v":-115009,"d":"-115,009.00"}},{"$f":"'Base de données indicateurs1'!AD33-'Base de données indicateurs1'!AD33+'Base de données indicateurs1'!AD54-'Base de données indicateurs1'!AD55","v":{"v":-169604.71,"d":"-169,604.71"}},{"$f":"'Base de données indicateurs1'!AE33-'Base de données indicateurs1'!AE33+'Base de données indicateurs1'!AE54-'Base de données indicateurs1'!AE55","v":{"v":-167058.57,"d":"-167,058.57"}},{"$f":"'Base de données indicateurs1'!AF33-'Base de données indicateurs1'!AF33+'Base de données indicateurs1'!AF54-'Base de données indicateurs1'!AF55","v":{"v":27072.7,"d":"27,072.70"}},{"$f":"'Base de données indicateurs1'!AG33-'Base de données indicateurs1'!AG33+'Base de données indicateurs1'!AG54-'Base de données indicateurs1'!AG55","v":{"v":902636.72,"d":"902,636.72"}},{"$f":"'Base de données indicateurs1'!AH33-'Base de données indicateurs1'!AH33+'Base de données indicateurs1'!AH54-'Base de données indicateurs1'!AH55","v":{"v":21605,"d":"21,605.00"}},{"$f":"'Base de données indicateurs1'!AI33-'Base de données indicateurs1'!AI33+'Base de données indicateurs1'!AI54-'Base de données indicateurs1'!AI55","v":{"v":2281,"d":"2,281.00"}},{"$f":"'Base de données indicateurs1'!AJ33-'Base de données indicateurs1'!AJ33+'Base de données indicateurs1'!AJ54-'Base de données indicateurs1'!AJ55","v":{"v":-28280.9,"d":"-28,280.90"}},{"$f":"'Base de données indicateurs1'!AK33-'Base de données indicateurs1'!AK33+'Base de données indicateurs1'!AK54-'Base de données indicateurs1'!AK55","v":{"v":92720,"d":"92,720.00"}},{"$f":"'Base de données indicateurs1'!AL33-'Base de données indicateurs1'!AL33+'Base de données indicateurs1'!AL54-'Base de données indicateurs1'!AL55","v":{"v":-32824,"d":"-32,824.00"}},{"$f":"'Base de données indicateurs1'!AM33-'Base de données indicateurs1'!AM33+'Base de données indicateurs1'!AM54-'Base de données indicateurs1'!AM55","v":{"v":-97730,"d":"-97,730.00"}},{"$f":"'Base de données indicateurs1'!AN33-'Base de données indicateurs1'!AN33+'Base de données indicateurs1'!AN54-'Base de données indicateurs1'!AN55","v":{"v":14511.05,"d":"14,511.05"}},{"$f":"'Base de données indicateurs1'!AO33-'Base de données indicateurs1'!AO33+'Base de données indicateurs1'!AO54-'Base de données indicateurs1'!AO55","v":{"v":313035.14,"d":"313,035.14"}},{"$f":"'Base de données indicateurs1'!AP33-'Base de données indicateurs1'!AP33+'Base de données indicateurs1'!AP54-'Base de données indicateurs1'!AP55","v":{"v":197653.74,"d":"197,653.74"}},{"$f":"'Base de données indicateurs1'!AQ33-'Base de données indicateurs1'!AQ33+'Base de données indicateurs1'!AQ54-'Base de données indicateurs1'!AQ55","v":{"v":39059,"d":"39,059.00"}},{"$f":"'Base de données indicateurs1'!AR33-'Base de données indicateurs1'!AR33+'Base de données indicateurs1'!AR54-'Base de données indicateurs1'!AR55","v":{"v":50671.79,"d":"50,671.79"}},{"$f":"'Base de données indicateurs1'!AS33-'Base de données indicateurs1'!AS33+'Base de données indicateurs1'!AS54-'Base de données indicateurs1'!AS55","v":{"v":8666,"d":"8,666.00"}},{"$f":"'Base de données indicateurs1'!AT33-'Base de données indicateurs1'!AT33+'Base de données indicateurs1'!AT54-'Base de données indicateurs1'!AT55","v":{"v":-30052.95,"d":"-30,052.95"}},{"$f":"'Base de données indicateurs1'!AU33-'Base de données indicateurs1'!AU33+'Base de données indicateurs1'!AU54-'Base de données indicateurs1'!AU55","v":{"v":81088.7,"d":"81,088.70"}},{"$f":"'Base de données indicateurs1'!AV33-'Base de données indicateurs1'!AV33+'Base de données indicateurs1'!AV54-'Base de données indicateurs1'!AV55","v":{"v":-430556.03,"d":"-430,556.03"}},{"$f":"'Base de données indicateurs1'!AW33-'Base de données indicateurs1'!AW33+'Base de données indicateurs1'!AW54-'Base de données indicateurs1'!AW55","v":{"v":-41819.89,"d":"-41,819.89"}},{"$f":"'Base de données indicateurs1'!AX33-'Base de données indicateurs1'!AX33+'Base de données indicateurs1'!AX54-'Base de données indicateurs1'!AX55","v":{"v":10076.97,"d":"10,076.97"}},{"$f":"'Base de données indicateurs1'!AY33-'Base de données indicateurs1'!AY33+'Base de données indicateurs1'!AY54-'Base de données indicateurs1'!AY55","v":{"v":26132.85,"d":"26,132.85"}},{"$f":"'Base de données indicateurs1'!AZ33-'Base de données indicateurs1'!AZ33+'Base de données indicateurs1'!AZ54-'Base de données indicateurs1'!AZ55","v":{"v":79042.83,"d":"79,042.83"}},{"$f":"'Base de données indicateurs1'!BA33-'Base de données indicateurs1'!BA33+'Base de données indicateurs1'!BA54-'Base de données indicateurs1'!BA55","v":{"v":24133.4,"d":"24,133.40"}},{"$f":"'Base de données indicateurs1'!BB33-'Base de données indicateurs1'!BB33+'Base de données indicateurs1'!BB54-'Base de données indicateurs1'!BB55","v":{"v":-104585.94,"d":"-104,585.94"}},{"$f":"'Base de données indicateurs1'!BC33-'Base de données indicateurs1'!BC33+'Base de données indicateurs1'!BC54-'Base de données indicateurs1'!BC55","v":{"v":-2276.58,"d":"-2,276.58"}},{"$f":"'Base de données indicateurs1'!BD33-'Base de données indicateurs1'!BD33+'Base de données indicateurs1'!BD54-'Base de données indicateurs1'!BD55","v":{"v":189954.45,"d":"189,954.45"}},{"$f":"'Base de données indicateurs1'!BE33-'Base de données indicateurs1'!BE33+'Base de données indicateurs1'!BE54-'Base de données indicateurs1'!BE55","v":{"v":7796.33,"d":"7,796.33"}},{"v":-1763366.1800000004,"d":"-1,763,366.18"},{"v":3917704.0300000007,"d":"3,917,704.03"},{"v":394696.86000000004,"d":"394,696.86"}]
["Amortissements du patrimoine administratif","+",33,{"$f":"'Base de données indicateurs1'!BF20","v":{"v":17465661.400000006,"d":"17,465,661.40"}},{"$f":"'Base de données indicateurs1'!E20","v":{"v":487774.58,"d":"487,774.58"}},{"$f":"'Base de données indicateurs1'!F20","v":{"v":50349,"d":"50,349.00"}},{"$f":"'Base de données indicateurs1'!G20","v":{"v":26490.3,"d":"26,490.30"}},{"$f":"'Base de données indicateurs1'!H20","v":{"v":93840,"d":"93,840.00"}},{"$f":"'Base de données indicateurs1'!I20","v":{"v":497197,"d":"497,197.00"}},{"$f":"'Base de données indicateurs1'!J20","v":{"v":834227.87,"d":"834,227.87"}},{"$f":"'Base de données indicateurs1'!K20","v":{"v":436693.95,"d":"436,693.95"}},{"$f":"'Base de données indicateurs1'!L20","v":{"v":3184573.05,"d":"3,184,573.05"}},{"$f":"'Base de données indicateurs1'!M20","v":{"v":192920,"d":"192,920.00"}},{"$f":"'Base de données indicateurs1'!N20","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!O20","v":{"v":1048101.7,"d":"1,048,101.70"}},{"$f":"'Base de données indicateurs1'!P20","v":{"v":137078,"d":"137,078.00"}},{"$f":"'Base de données indicateurs1'!Q20","v":{"v":12845,"d":"12,845.00"}},{"$f":"'Base de données indicateurs1'!R20","v":{"v":81200,"d":"81,200.00"}},{"$f":"'Base de données indicateurs1'!S20","v":{"v":67550,"d":"67,550.00"}},{"$f":"'Base de données indicateurs1'!T20","v":{"v":102560,"d":"102,560.00"}},{"$f":"'Base de données indicateurs1'!U20","v":{"v":21086,"d":"21,086.00"}},{"$f":"'Base de données indicateurs1'!V20","v":{"v":149609.55,"d":"149,609.55"}},{"$f":"'Base de données indicateurs1'!W20","v":{"v":849975.67,"d":"849,975.67"}},{"$f":"'Base de données indicateurs1'!X20","v":{"v":51671,"d":"51,671.00"}},{"$f":"'Base de données indicateurs1'!Y20","v":{"v":216817,"d":"216,817.00"}},{"$f":"'Base de données indicateurs1'!Z20","v":{"v":268500,"d":"268,500.00"}},{"$f":"'Base de données indicateurs1'!AA20","v":{"v":40237,"d":"40,237.00"}},{"$f":"'Base de données indicateurs1'!AB20","v":{"v":700,"d":"700.00"}},{"$f":"'Base de données indicateurs1'!AC20","v":{"v":59546.8,"d":"59,546.80"}},{"$f":"'Base de données indicateurs1'!AD20","v":{"v":118375,"d":"118,375.00"}},{"$f":"'Base de données indicateurs1'!AE20","v":{"v":112900,"d":"112,900.00"}},{"$f":"'Base de données indicateurs1'!AF20","v":{"v":46101.55,"d":"46,101.55"}},{"$f":"'Base de données indicateurs1'!AG20","v":{"v":439539,"d":"439,539.00"}},{"$f":"'Base de données indicateurs1'!AH20","v":{"v":966285,"d":"966,285.00"}},{"$f":"'Base de données indicateurs1'!AI20","v":{"v":47194,"d":"47,194.00"}},{"$f":"'Base de données indicateurs1'!AJ20","v":{"v":4720,"d":"4,720.00"}},{"$f":"'Base de données indicateurs1'!AK20","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!AL20","v":{"v":236997,"d":"236,997.00"}},{"$f":"'Base de données indicateurs1'!AM20","v":{"v":172530,"d":"172,530.00"}},{"$f":"'Base de données indicateurs1'!AN20","v":{"v":18600,"d":"18,600.00"}},{"$f":"'Base de données indicateurs1'!AO20","v":{"v":371459,"d":"371,459.00"}},{"$f":"'Base de données indicateurs1'!AP20","v":{"v":54350,"d":"54,350.00"}},{"$f":"'Base de données indicateurs1'!AQ20","v":{"v":151720,"d":"151,720.00"}},{"$f":"'Base de données indicateurs1'!AR20","v":{"v":509414.85,"d":"509,414.85"}},{"$f":"'Base de données indicateurs1'!AS20","v":{"v":99234.8,"d":"99,234.80"}},{"$f":"'Base de données indicateurs1'!AT20","v":{"v":150006.67,"d":"150,006.67"}},{"$f":"'Base de données indicateurs1'!AU20","v":{"v":432093.9,"d":"432,093.90"}},{"$f":"'Base de données indicateurs1'!AV20","v":{"v":337553.91,"d":"337,553.91"}},{"$f":"'Base de données indicateurs1'!AW20","v":{"v":70004.16,"d":"70,004.16"}},{"$f":"'Base de données indicateurs1'!AX20","v":{"v":11750,"d":"11,750.00"}},{"$f":"'Base de données indicateurs1'!AY20","v":{"v":141500,"d":"141,500.00"}},{"$f":"'Base de données indicateurs1'!AZ20","v":{"v":451323.05,"d":"451,323.05"}},{"$f":"'Base de données indicateurs1'!BA20","v":{"v":29040,"d":"29,040.00"}},{"$f":"'Base de données indicateurs1'!BB20","v":{"v":381409.63,"d":"381,409.63"}},{"$f":"'Base de données indicateurs1'!BC20","v":{"v":12476,"d":"12,476.00"}},{"$f":"'Base de données indicateurs1'!BD20","v":{"v":3089940.09,"d":"3,089,940.09"}},{"$f":"'Base de données indicateurs1'!BE20","v":{"v":97600.32,"d":"97,600.32"}},{"v":8274071.67,"d":"8,274,071.67"},{"v":2372586.35,"d":"2,372,586.35"},{"v":6819003.380000001,"d":"6,819,003.38"}]
["Attributions aux financements spéciaux","+",35,{"$f":"'Base de données indicateurs1'!BF24","v":{"v":797548.13,"d":"797,548.13"}},{"$f":"'Base de données indicateurs1'!E24","v":{"v":21282.55,"d":"21,282.55"}},{"$f":"'Base de données indicateurs1'!F24","v":{"v":5654.61,"d":"5,654.61"}},{"$f":"'Base de données indicateurs1'!G24","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!H24","v":{"v":94934.75,"d":"94,934.75"}},{"$f":"'Base de données indicateurs1'!I24","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!J24","v":{"v":8283.8,"d":"8,283.80"}},{"$f":"'Base de données indicateurs1'!K24","v":{"v":42325.02,"d":"42,325.02"}},{"$f":"'Base de données indicateurs1'!L24","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!M24","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!N24","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!O24","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!P24","v":{"v":43166.75,"d":"43,166.75"}},{"$f":"'Base de données indicateurs1'!Q24","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!R24","v":{"v":125,"d":"125.00"}},{"$f":"'Base de données indicateurs1'!S24","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!T24","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!U24","v":{"v":4815,"d":"4,815.00"}},{"$f":"'Base de données indicateurs1'!V24","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!W24","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!X24","v":{"v":44370,"d":"44,370.00"}},{"$f":"'Base de données indicateurs1'!Y24","v":{"v":304.9,"d":"304.90"}},{"$f":"'Base de données indicateurs1'!Z24","v":{"v":14938.12,"d":"14,938.12"}},{"$f":"'Base de données indicateurs1'!AA24","v":{"v":7247,"d":"7,247.00"}},{"$f":"'Base de données indicateurs1'!AB24","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!AC24","v":978.98},{"$f":"'Base de données indicateurs1'!AD24","v":{"v":4605.65,"d":"4,605.65"}},{"$f":"'Base de données indicateurs1'!AE24","v":{"v":6363.23,"d":"6,363.23"}},{"$f":"'Base de données indicateurs1'!AF24","v":{"v":88954,"d":"88,954.00"}},{"$f":"'Base de données indicateurs1'!AG24","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!AH24","v":{"v":35175,"d":"35,175.00"}},{"$f":"'Base de données indicateurs1'!AI24","v":{"v":10405,"d":"10,405.00"}},{"$f":"'Base de données indicateurs1'!AJ24","v":{"v":3000,"d":"3,000.00"}},{"$f":"'Base de données indicateurs1'!AK24","v":{"v":5000,"d":"5,000.00"}},{"$f":"'Base de données indicateurs1'!AL24","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!AM24","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!AN24","v":668.62},{"$f":"'Base de données indicateurs1'!AO24","v":{"v":747.6,"d":"747.60"}},{"$f":"'Base de données indicateurs1'!AP24","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!AQ24","v":{"v":12042,"d":"12,042.00"}},{"$f":"'Base de données indicateurs1'!AR24","v":{"v":88595.55,"d":"88,595.55"}},{"$f":"'Base de données indicateurs1'!AS24","v":{"v":91611.82,"d":"91,611.82"}},{"$f":"'Base de données indicateurs1'!AT24","v":{"v":1674.66,"d":"1,674.66"}},{"$f":"'Base de données indicateurs1'!AU24","v":{"v":86982.5,"d":"86,982.50"}},{"$f":"'Base de données indicateurs1'!AV24","v":357.23},{"$f":"'Base de données indicateurs1'!AW24","v":{"v":15048,"d":"15,048.00"}},{"$f":"'Base de données indicateurs1'!AX24","v":117.04},{"$f":"'Base de données indicateurs1'!AY24","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!AZ24","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!BA24","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!BB24","v":{"v":38678.46,"d":"38,678.46"}},{"$f":"'Base de données indicateurs1'!BC24","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!BD24","v":{"v":6315,"d":"6,315.00"}},{"$f":"'Base de données indicateurs1'!BE24","v":{"v":12780.29,"d":"12,780.29"}},{"v":220587.48,"d":"220,587.48"},{"v":216341.88,"d":"216,341.88"},{"v":360618.76999999996,"d":"360,618.77"}]
["Prélèvements sur les financements spéciaux","-",45,{"$f":"'Base de données indicateurs1'!BF47","v":{"v":1070928.5399999998,"d":"1,070,928.54"}},{"$f":"'Base de données indicateurs1'!E47","v":{"v":2612.45,"d":"2,612.45"}},{"$f":"'Base de données indicateurs1'!F47","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!G47","v":{"v":52538.2,"d":"52,538.20"}},{"$f":"'Base de données indicateurs1'!H47","v":{"v":21235,"d":"21,235.00"}},{"$f":"'Base de données indicateurs1'!I47","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!J47","v":{"v":9247.6,"d":"9,247.60"}},{"$f":"'Base de données indicateurs1'!K47","v":{"v":25559.85,"d":"25,559.85"}},{"$f":"'Base de données indicateurs1'!L47","v":{"v":41211.35,"d":"41,211.35"}},{"$f":"'Base de données indicateurs1'!M47","v":{"v":3896.35,"d":"3,896.35"}},{"$f":"'Base de données indicateurs1'!N47","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!O47","v":{"v":19882.5,"d":"19,882.50"}},{"$f":"'Base de données indicateurs1'!P47","v":{"v":28838.6,"d":"28,838.60"}},{"$f":"'Base de données indicateurs1'!Q47","v":{"v":37386,"d":"37,386.00"}},{"$f":"'Base de données indicateurs1'!R47","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!S47","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!T47","v":{"v":1908.7,"d":"1,908.70"}},{"$f":"'Base de données indicateurs1'!U47","v":760.75},{"$f":"'Base de données indicateurs1'!V47","v":{"v":1216,"d":"1,216.00"}},{"$f":"'Base de données indicateurs1'!W47","v":{"v":9045.5,"d":"9,045.50"}},{"$f":"'Base de données indicateurs1'!X47","v":{"v":41224,"d":"41,224.00"}},{"$f":"'Base de données indicateurs1'!Y47","v":{"v":3475.3,"d":"3,475.30"}},{"$f":"'Base de données indicateurs1'!Z47","v":{"v":4342.89,"d":"4,342.89"}},{"$f":"'Base de données indicateurs1'!AA47","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!AB47","v":{"v":1826.7,"d":"1,826.70"}},{"$f":"'Base de données indicateurs1'!AC47","v":{"v":17757.55,"d":"17,757.55"}},{"$f":"'Base de données indicateurs1'!AD47","v":{"v":1896.3,"d":"1,896.30"}},{"$f":"'Base de données indicateurs1'!AE47","v":{"v":1622.9,"d":"1,622.90"}},{"$f":"'Base de données indicateurs1'!AF47","v":{"v":101694.38,"d":"101,694.38"}},{"$f":"'Base de données indicateurs1'!AG47","v":{"v":15235.5,"d":"15,235.50"}},{"$f":"'Base de données indicateurs1'!AH47","v":{"v":18816,"d":"18,816.00"}},{"$f":"'Base de données indicateurs1'!AI47","v":{"v":2,"d":"2.00"}},{"$f":"'Base de données indicateurs1'!AJ47","v":{"v":13682,"d":"13,682.00"}},{"$f":"'Base de données indicateurs1'!AK47","v":{"v":19457.7,"d":"19,457.70"}},{"$f":"'Base de données indicateurs1'!AL47","v":{"v":1404,"d":"1,404.00"}},{"$f":"'Base de données indicateurs1'!AM47","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!AN47","v":{"v":329.1,"d":"329.10"}},{"$f":"'Base de données indicateurs1'!AO47","v":{"v":30380.65,"d":"30,380.65"}},{"$f":"'Base de données indicateurs1'!AP47","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!AQ47","v":{"v":1827,"d":"1,827.00"}},{"$f":"'Base de données indicateurs1'!AR47","v":{"v":414185.15,"d":"414,185.15"}},{"$f":"'Base de données indicateurs1'!AS47","v":{"v":15731.1,"d":"15,731.10"}},{"$f":"'Base de données indicateurs1'!AT47","v":{"v":20060.32,"d":"20,060.32"}},{"$f":"'Base de données indicateurs1'!AU47","v":{"v":70569.3,"d":"70,569.30"}},{"$f":"'Base de données indicateurs1'!AV47","v":{"v":6699.85,"d":"6,699.85"}},{"$f":"'Base de données indicateurs1'!AW47","v":{"v":2179.95,"d":"2,179.95"}},{"$f":"'Base de données indicateurs1'!AX47","v":529.95},{"$f":"'Base de données indicateurs1'!AY47","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!AZ47","v":{"v":9743.15,"d":"9,743.15"}},{"$f":"'Base de données indicateurs1'!BA47","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!BB47","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!BC47","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!BD47","v":820.95},{"$f":"'Base de données indicateurs1'!BE47","v":{"v":96,"d":"96.00"}},{"v":255338.85000000003,"d":"255,338.85"},{"v":221575.52000000002,"d":"221,575.52"},{"v":594014.1699999999,"d":"594,014.17"}]
["Réévaluation, prêts du patrimoine administratif","+",364,{"$f":"'Base de données indicateurs1'!BF28","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!E28","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!F28","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!G28","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!H28","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!I28","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!J28","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!K28","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!L28","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!M28","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!N28","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!O28","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!P28","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!Q28","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!R28","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!S28","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!T28","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!U28","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!V28","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!W28","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!X28","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!Y28","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!Z28","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!AA28","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!AB28","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!AC28","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!AD28","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!AE28","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!AF28","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!AG28","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!AH28","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!AI28","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!AJ28","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!AK28","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!AL28","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!AM28","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!AN28","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!AO28","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!AP28","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!AQ28","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!AR28","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!AS28","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!AT28","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!AU28","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!AV28","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!AW28","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!AX28","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!AY28","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!AZ28","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!BA28","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!BB28","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!BC28","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!BD28","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!BE28","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["Réévaluations, participations du patrimoine administratif","+",365,{"$f":"'Base de données indicateurs1'!BF29","v":{"v":8100,"d":"8,100.00"}},{"$f":"'Base de données indicateurs1'!E29","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!F29","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!G29","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!H29","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!I29","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!J29","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!K29","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!L29","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!M29","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!N29","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!O29","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!P29","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!Q29","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!R29","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!S29","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!T29","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!U29","v":{"v":8100,"d":"8,100.00"}},{"$f":"'Base de données indicateurs1'!V29","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!W29","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!X29","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!Y29","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!Z29","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!AA29","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!AB29","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!AC29","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!AD29","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!AE29","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!AF29","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!AG29","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!AH29","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!AI29","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!AJ29","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!AK29","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!AL29","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!AM29","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!AN29","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!AO29","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!AP29","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!AQ29","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!AR29","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!AS29","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!AT29","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!AU29","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!AV29","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!AW29","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!AX29","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!AY29","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!AZ29","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!BA29","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!BB29","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!BC29","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!BD29","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!BE29","v":{"v":0,"d":"0.00"}},{"v":8100,"d":"8,100.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["Amortissements, subventions d'investissement","+",366,{"$f":"'Base de données indicateurs1'!BF30","v":{"v":15247.55,"d":"15,247.55"}},{"$f":"'Base de données indicateurs1'!E30","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!F30","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!G30","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!H30","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!I30","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!J30","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!K30","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!L30","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!M30","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!N30","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!O30","v":{"v":15247.55,"d":"15,247.55"}},{"$f":"'Base de données indicateurs1'!P30","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!Q30","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!R30","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!S30","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!T30","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!U30","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!V30","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!W30","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!X30","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!Y30","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!Z30","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!AA30","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!AB30","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!AC30","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!AD30","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!AE30","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!AF30","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!AG30","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!AH30","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!AI30","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!AJ30","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!AK30","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!AL30","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!AM30","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!AN30","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!AO30","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!AP30","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!AQ30","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!AR30","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!AS30","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!AT30","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!AU30","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!AV30","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!AW30","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!AX30","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!AY30","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!AZ30","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!BA30","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!BB30","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!BC30","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!BD30","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!BE30","v":{"v":0,"d":"0.00"}},{"v":15247.55,"d":"15,247.55"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["Attributions aux captiaux propres","+",389,{"$f":"'Base de données indicateurs1'!BF31","v":{"v":5296393.62,"d":"5,296,393.62"}},{"$f":"'Base de données indicateurs1'!E31","v":{"v":320000,"d":"320,000.00"}},{"$f":"'Base de données indicateurs1'!F31","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!G31","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!H31","v":201.69},{"$f":"'Base de données indicateurs1'!I31","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!J31","v":{"v":400000,"d":"400,000.00"}},{"$f":"'Base de données indicateurs1'!K31","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!L31","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!M31","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!N31","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!O31","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!P31","v":{"v":8327.56,"d":"8,327.56"}},{"$f":"'Base de données indicateurs1'!Q31","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!R31","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!S31","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!T31","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!U31","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!V31","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!W31","v":{"v":250000,"d":"250,000.00"}},{"$f":"'Base de données indicateurs1'!X31","v":{"v":70000,"d":"70,000.00"}},{"$f":"'Base de données indicateurs1'!Y31","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!Z31","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!AA31","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!AB31","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!AC31","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!AD31","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!AE31","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!AF31","v":{"v":400000,"d":"400,000.00"}},{"$f":"'Base de données indicateurs1'!AG31","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!AH31","v":{"v":150000,"d":"150,000.00"}},{"$f":"'Base de données indicateurs1'!AI31","v":{"v":140000,"d":"140,000.00"}},{"$f":"'Base de données indicateurs1'!AJ31","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!AK31","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!AL31","v":{"v":148400,"d":"148,400.00"}},{"$f":"'Base de données indicateurs1'!AM31","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!AN31","v":492.17},{"$f":"'Base de données indicateurs1'!AO31","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!AP31","v":{"v":300000,"d":"300,000.00"}},{"$f":"'Base de données indicateurs1'!AQ31","v":{"v":100000,"d":"100,000.00"}},{"$f":"'Base de données indicateurs1'!AR31","v":{"v":520000,"d":"520,000.00"}},{"$f":"'Base de données indicateurs1'!AS31","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!AT31","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!AU31","v":{"v":826972.2,"d":"826,972.20"}},{"$f":"'Base de données indicateurs1'!AV31","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!AW31","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!AX31","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!AY31","v":{"v":58000,"d":"58,000.00"}},{"$f":"'Base de données indicateurs1'!AZ31","v":{"v":150000,"d":"150,000.00"}},{"$f":"'Base de données indicateurs1'!BA31","v":{"v":200000,"d":"200,000.00"}},{"$f":"'Base de données indicateurs1'!BB31","v":{"v":454000,"d":"454,000.00"}},{"$f":"'Base de données indicateurs1'!BC31","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!BD31","v":{"v":800000,"d":"800,000.00"}},{"$f":"'Base de données indicateurs1'!BE31","v":{"v":0,"d":"0.00"}},{"v":978529.25,"d":"978,529.25"},{"v":760000,"d":"760,000.00"},{"v":3557864.37,"d":"3,557,864.37"}]
["Prélèvements sur les capitaux propres","-",489,{"$f":"'Base de données indicateurs1'!BF51","v":{"v":2275423.12,"d":"2,275,423.12"}},{"$f":"'Base de données indicateurs1'!E51","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!F51","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!G51","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!H51","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!I51","v":{"v":300000,"d":"300,000.00"}},{"$f":"'Base de données indicateurs1'!J51","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!K51","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!L51","v":{"v":1100000,"d":"1,100,000.00"}},{"$f":"'Base de données indicateurs1'!M51","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!N51","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!O51","v":{"v":2478.3,"d":"2,478.30"}},{"$f":"'Base de données indicateurs1'!P51","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!Q51","v":{"v":20000,"d":"20,000.00"}},{"$f":"'Base de données indicateurs1'!R51","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!S51","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!T51","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!U51","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!V51","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!W51","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!X51","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!Y51","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!Z51","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!AA51","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!AB51","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!AC51","v":{"v":206471.32,"d":"206,471.32"}},{"$f":"'Base de données indicateurs1'!AD51","v":{"v":151113.5,"d":"151,113.50"}},{"$f":"'Base de données indicateurs1'!AE51","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!AF51","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!AG51","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!AH51","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!AI51","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!AJ51","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!AK51","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!AL51","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!AM51","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!AN51","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!AO51","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!AP51","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!AQ51","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!AR51","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!AS51","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!AT51","v":{"v":50000,"d":"50,000.00"}},{"$f":"'Base de données indicateurs1'!AU51","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!AV51","v":{"v":425359,"d":"425,359.00"}},{"$f":"'Base de données indicateurs1'!AW51","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!AX51","v":{"v":20000,"d":"20,000.00"}},{"$f":"'Base de données indicateurs1'!AY51","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!AZ51","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!BA51","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!BB51","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!BC51","v":{"v":1,"d":"1.00"}},{"$f":"'Base de données indicateurs1'!BD51","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!BE51","v":{"v":0,"d":"0.00"}},{"v":1422478.3,"d":"1,422,478.30"},{"v":357584.82,"d":"357,584.82"},{"v":495360,"d":"495,360.00"}]
["Revalorisations PA","-",4490,{"$f":"'Base de données indicateurs1'!BF46","v":{"v":299999,"d":"299,999.00"}},{"$f":"'Base de données indicateurs1'!E46","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!F46","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!G46","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!H46","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!I46","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!J46","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!K46","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!L46","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!M46","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!N46","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!O46","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!P46","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!Q46","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!R46","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!S46","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!T46","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!U46","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!V46","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!W46","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!X46","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!Y46","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!Z46","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!AA46","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!AB46","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!AC46","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!AD46","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!AE46","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!AF46","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!AG46","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!AH46","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!AI46","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!AJ46","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!AK46","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!AL46","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!AM46","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!AN46","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!AO46","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!AP46","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!AQ46","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!AR46","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!AS46","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!AT46","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!AU46","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!AV46","v":{"v":299999,"d":"299,999.00"}},{"$f":"'Base de données indicateurs1'!AW46","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!AX46","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!AY46","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!AZ46","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!BA46","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!BB46","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!BC46","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!BD46","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!BE46","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":299999,"d":"299,999.00"}]
[]
["Autofiancement",null,null,{"$f":"SUM(D30:D32,D34:D37)-SUM(D33,D38:D39)","v":{"v":22485634.750000007,"d":"22,485,634.75"}},{"$f":"SUM(E30:E32,E34:E37)-SUM(E33,E38:E39)","v":{"v":832459.8300000001,"d":"832,459.83"}},{"$f":"SUM(F30:F32,F34:F37)-SUM(F33,F38:F39)","v":{"v":205445.28,"d":"205,445.28"}},{"v":-61794.95999999999,"d":"-61,794.96"},{"v":189395.1,"d":"189,395.10"},{"v":164.30999999999767,"d":"164.31"},{"v":1876600.28,"d":"1,876,600.28"},{"v":486979.0900000001,"d":"486,979.09"},{"v":1468726.6999999997,"d":"1,468,726.70"},{"v":45022.16999999999,"d":"45,022.17"},{"v":0,"d":"0.00"},{"v":-408267.07000000007,"d":"-408,267.07"},{"v":66001.91,"d":"66,001.91"},{"v":-73417.52,"d":"-73,417.52"},{"v":64471.42,"d":"64,471.42"},{"v":54478.63,"d":"54,478.63"},{"v":181886.19,"d":"181,886.19"},{"v":31257.25,"d":"31,257.25"},{"v":-3983.610000000015,"d":"-3,983.61"},{"v":1099927.62,"d":"1,099,927.62"},{"v":151103,"d":"151,103.00"},{"v":308378.78,"d":"308,378.78"},{"v":3612940.13,"d":"3,612,940.13"},{"v":44754.25,"d":"44,754.25"},{"v":-9198.24,"d":"-9,198.24"},{"v":-278712.08999999997,"d":"-278,712.09"},{"v":-199633.86,"d":"-199,633.86"},{"v":-49418.24000000001,"d":"-49,418.24"},{"v":460433.87,"d":"460,433.87"},{"v":1326940.22,"d":"1,326,940.22"},{"v":1154249,"d":"1,154,249.00"},{"v":199878,"d":"199,878.00"},{"v":-34242.9,"d":"-34,242.90"},{"v":78262.3,"d":"78,262.30"},{"v":351169,"d":"351,169.00"},{"v":74800,"d":"74,800.00"},{"v":33942.740000000005,"d":"33,942.74"},{"v":654861.09,"d":"654,861.09"},{"v":552003.74,"d":"552,003.74"},{"v":300994,"d":"300,994.00"},{"v":754497.0399999999,"d":"754,497.04"},{"v":183781.52,"d":"183,781.52"},{"v":51568.06000000001,"d":"51,568.06"},{"v":1356568,"d":"1,356,568.00"},{"v":-824702.74,"d":"-824,702.74"},{"v":41052.32000000001,"d":"41,052.32"},{"v":1414.0600000000013,"d":"1,414.06"},{"v":225632.85,"d":"225,632.85"},{"v":670622.73,"d":"670,622.73"},{"v":253173.4,"d":"253,173.40"},{"v":769502.15,"d":"769,502.15"},{"v":10198.42,"d":"10,198.42"},{"v":4085388.59,"d":"4,085,388.59"},{"v":118080.94,"d":"118,080.94"},{"v":6055352.620000001,"d":"6,055,352.62"},{"v":6687471.92,"d":"6,687,471.92"},{"v":9742810.209999999,"d":"9,742,810.21"}]
[]
["Dépenses reportées au bilan","+",690,{"$f":"'Base de données indicateurs1'!BF58","v":{"v":36707355.69,"d":"36,707,355.69"}},{"$f":"'Base de données indicateurs1'!E58","v":{"v":593862.55,"d":"593,862.55"}},{"$f":"'Base de données indicateurs1'!F58","v":{"v":5186.85,"d":"5,186.85"}},{"$f":"'Base de données indicateurs1'!G58","v":{"v":2700857.55,"d":"2,700,857.55"}},{"$f":"'Base de données indicateurs1'!H58","v":{"v":225335,"d":"225,335.00"}},{"$f":"'Base de données indicateurs1'!I58","v":{"v":2251481,"d":"2,251,481.00"}},{"$f":"'Base de données indicateurs1'!J58","v":{"v":2280577.79,"d":"2,280,577.79"}},{"$f":"'Base de données indicateurs1'!K58","v":{"v":1266529.24,"d":"1,266,529.24"}},{"$f":"'Base de données indicateurs1'!L58","v":{"v":10477858.53,"d":"10,477,858.53"}},{"$f":"'Base de données indicateurs1'!M58","v":{"v":184436.45,"d":"184,436.45"}},{"$f":"'Base de données indicateurs1'!N58","v":{"v":41267.75,"d":"41,267.75"}},{"$f":"'Base de données indicateurs1'!O58","v":{"v":2081646.1,"d":"2,081,646.10"}},{"$f":"'Base de données indicateurs1'!P58","v":{"v":175184.23,"d":"175,184.23"}},{"$f":"'Base de données indicateurs1'!Q58","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!R58","v":{"v":15814,"d":"15,814.00"}},{"$f":"'Base de données indicateurs1'!S58","v":{"v":171236.7,"d":"171,236.70"}},{"$f":"'Base de données indicateurs1'!T58","v":{"v":217977.15,"d":"217,977.15"}},{"$f":"'Base de données indicateurs1'!U58","v":{"v":82785,"d":"82,785.00"}},{"v":217980.51,"d":"217,980.51"},{"$f":"'Base de données indicateurs1'!W58","v":{"v":1022304.45,"d":"1,022,304.45"}},{"$f":"'Base de données indicateurs1'!X58","v":{"v":65578.35,"d":"65,578.35"}},{"$f":"'Base de données indicateurs1'!Y58","v":{"v":128183.25,"d":"128,183.25"}},{"$f":"'Base de données indicateurs1'!Z58","v":{"v":503623.38,"d":"503,623.38"}},{"$f":"'Base de données indicateurs1'!AA58","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!AB58","v":{"v":64645.15,"d":"64,645.15"}},{"$f":"'Base de données indicateurs1'!AC58","v":{"v":100268.8,"d":"100,268.80"}},{"$f":"'Base de données indicateurs1'!AD58","v":{"v":144435.91,"d":"144,435.91"}},{"$f":"'Base de données indicateurs1'!AE58","v":{"v":40403.8,"d":"40,403.80"}},{"$f":"'Base de données indicateurs1'!AF58","v":{"v":727420.4,"d":"727,420.40"}},{"$f":"'Base de données indicateurs1'!AG58","v":{"v":678259.1,"d":"678,259.10"}},{"$f":"'Base de données indicateurs1'!AH58","v":{"v":347396.95,"d":"347,396.95"}},{"$f":"'Base de données indicateurs1'!AI58","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!AJ58","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!AK58","v":{"v":1969762.48,"d":"1,969,762.48"}},{"$f":"'Base de données indicateurs1'!AL58","v":{"v":373870,"d":"373,870.00"}},{"$f":"'Base de données indicateurs1'!AM58","v":{"v":293387.9,"d":"293,387.90"}},{"$f":"'Base de données indicateurs1'!AN58","v":{"v":612014,"d":"612,014.00"}},{"$f":"'Base de données indicateurs1'!AO58","v":{"v":858933.3,"d":"858,933.30"}},{"$f":"'Base de données indicateurs1'!AP58","v":{"v":387302.1,"d":"387,302.10"}},{"$f":"'Base de données indicateurs1'!AQ58","v":{"v":49042.1,"d":"49,042.10"}},{"$f":"'Base de données indicateurs1'!AR58","v":{"v":449074.2,"d":"449,074.20"}},{"$f":"'Base de données indicateurs1'!AS58","v":{"v":71436,"d":"71,436.00"}},{"$f":"'Base de données indicateurs1'!AT58","v":{"v":236030.35,"d":"236,030.35"}},{"$f":"'Base de données indicateurs1'!AU58","v":{"v":290607.3,"d":"290,607.30"}},{"$f":"'Base de données indicateurs1'!AV58","v":{"v":617598.75,"d":"617,598.75"}},{"$f":"'Base de données indicateurs1'!AW58","v":{"v":57242.4,"d":"57,242.40"}},{"$f":"'Base de données indicateurs1'!AX58","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!AY58","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!AZ58","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!BA58","v":{"v":176794.95,"d":"176,794.95"}},{"$f":"'Base de données indicateurs1'!BB58","v":{"v":374230.1,"d":"374,230.10"}},{"$f":"'Base de données indicateurs1'!BC58","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!BD58","v":{"v":2976255.58,"d":"2,976,255.58"}},{"$f":"'Base de données indicateurs1'!BE58","v":{"v":6219.65,"d":"6,219.65"}},{"v":24012320.849999998,"d":"24,012,320.85"},{"v":2800215.0900000003,"d":"2,800,215.09"},{"v":9799801.159999998,"d":"9,799,801.16"}]
["Recettes reportées au bilan","-",590,{"$f":"'Base de données indicateurs1'!BF61","v":{"v":10997864.249999998,"d":"10,997,864.25"}},{"$f":"'Base de données indicateurs1'!E61","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!F61","v":{"v":219058.75,"d":"219,058.75"}},{"$f":"'Base de données indicateurs1'!G61","v":{"v":1004384.3,"d":"1,004,384.30"}},{"$f":"'Base de données indicateurs1'!H61","v":{"v":299151.65,"d":"299,151.65"}},{"$f":"'Base de données indicateurs1'!I61","v":{"v":125435,"d":"125,435.00"}},{"$f":"'Base de données indicateurs1'!J61","v":{"v":751645.2,"d":"751,645.20"}},{"$f":"'Base de données indicateurs1'!K61","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!L61","v":{"v":551165,"d":"551,165.00"}},{"$f":"'Base de données indicateurs1'!M61","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!N61","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!O61","v":{"v":301809.8,"d":"301,809.80"}},{"$f":"'Base de données indicateurs1'!P61","v":{"v":144165,"d":"144,165.00"}},{"$f":"'Base de données indicateurs1'!Q61","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!R61","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!S61","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!T61","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!U61","v":{"v":16988,"d":"16,988.00"}},{"v":312999.1,"d":"312,999.10"},{"$f":"'Base de données indicateurs1'!W61","v":{"v":698023,"d":"698,023.00"}},{"$f":"'Base de données indicateurs1'!X61","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!Y61","v":{"v":1165367.05,"d":"1,165,367.05"}},{"$f":"'Base de données indicateurs1'!Z61","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!AA61","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!AB61","v":{"v":154625,"d":"154,625.00"}},{"$f":"'Base de données indicateurs1'!AC61","v":{"v":7475,"d":"7,475.00"}},{"$f":"'Base de données indicateurs1'!AD61","v":{"v":27972.93,"d":"27,972.93"}},{"$f":"'Base de données indicateurs1'!AE61","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!AF61","v":{"v":471042,"d":"471,042.00"}},{"$f":"'Base de données indicateurs1'!AG61","v":{"v":275505.7,"d":"275,505.70"}},{"$f":"'Base de données indicateurs1'!AH61","v":{"v":514990.01,"d":"514,990.01"}},{"$f":"'Base de données indicateurs1'!AI61","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!AJ61","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!AK61","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!AL61","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!AM61","v":{"v":58854.55,"d":"58,854.55"}},{"$f":"'Base de données indicateurs1'!AN61","v":{"v":49260,"d":"49,260.00"}},{"$f":"'Base de données indicateurs1'!AO61","v":{"v":5797,"d":"5,797.00"}},{"$f":"'Base de données indicateurs1'!AP61","v":{"v":200300,"d":"200,300.00"}},{"$f":"'Base de données indicateurs1'!AQ61","v":{"v":9656,"d":"9,656.00"}},{"$f":"'Base de données indicateurs1'!AR61","v":{"v":76707.75,"d":"76,707.75"}},{"$f":"'Base de données indicateurs1'!AS61","v":{"v":53516,"d":"53,516.00"}},{"$f":"'Base de données indicateurs1'!AT61","v":{"v":141767.05,"d":"141,767.05"}},{"$f":"'Base de données indicateurs1'!AU61","v":{"v":98690,"d":"98,690.00"}},{"$f":"'Base de données indicateurs1'!AV61","v":{"v":4462.55,"d":"4,462.55"}},{"$f":"'Base de données indicateurs1'!AW61","v":{"v":8708,"d":"8,708.00"}},{"$f":"'Base de données indicateurs1'!AX61","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!AY61","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!AZ61","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!BA61","v":{"v":65550,"d":"65,550.00"}},{"$f":"'Base de données indicateurs1'!BB61","v":{"v":24304.35,"d":"24,304.35"}},{"$f":"'Base de données indicateurs1'!BC61","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!BD61","v":{"v":3253507.1,"d":"3,253,507.10"}},{"$f":"'Base de données indicateurs1'!BE61","v":{"v":0,"d":"0.00"}},{"v":4424824.800000001,"d":"4,424,824.80"},{"v":2616977.6900000004,"d":"2,616,977.69"},{"v":4051080.35,"d":"4,051,080.35"}]
[]
["Investissements nets",null,null,{"$f":"D43-D44","v":{"v":25709491.439999998,"d":"25,709,491.44"}},{"$f":"E43-E44","v":{"v":593862.55,"d":"593,862.55"}},{"$f":"F43-F44","v":{"v":-213871.9,"d":"-213,871.90"}},{"v":1696473.2499999998,"d":"1,696,473.25"},{"v":-73816.65000000002,"d":"-73,816.65"},{"v":2126046,"d":"2,126,046.00"},{"v":1528932.59,"d":"1,528,932.59"},{"v":1266529.24,"d":"1,266,529.24"},{"v":9926693.53,"d":"9,926,693.53"},{"v":184436.45,"d":"184,436.45"},{"v":41267.75,"d":"41,267.75"},{"v":1779836.3,"d":"1,779,836.30"},{"v":31019.23000000001,"d":"31,019.23"},{"v":0,"d":"0.00"},{"v":15814,"d":"15,814.00"},{"v":171236.7,"d":"171,236.70"},{"v":217977.15,"d":"217,977.15"},{"v":65797,"d":"65,797.00"},{"v":-95018.58999999997,"d":"-95,018.59"},{"v":324281.44999999995,"d":"324,281.45"},{"v":65578.35,"d":"65,578.35"},{"v":-1037183.8,"d":"-1,037,183.80"},{"v":503623.38,"d":"503,623.38"},{"v":0,"d":"0.00"},{"v":-89979.85,"d":"-89,979.85"},{"v":92793.8,"d":"92,793.80"},{"v":116462.98000000001,"d":"116,462.98"},{"v":40403.8,"d":"40,403.80"},{"v":256378.40000000002,"d":"256,378.40"},{"v":402753.39999999997,"d":"402,753.40"},{"v":-167593.06,"d":"-167,593.06"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":1969762.48,"d":"1,969,762.48"},{"v":373870,"d":"373,870.00"},{"v":234533.35000000003,"d":"234,533.35"},{"v":562754,"d":"562,754.00"},{"v":853136.3,"d":"853,136.30"},{"v":187002.09999999998,"d":"187,002.10"},{"v":39386.1,"d":"39,386.10"},{"v":372366.45,"d":"372,366.45"},{"v":17920,"d":"17,920.00"},{"v":94263.30000000002,"d":"94,263.30"},{"v":191917.3,"d":"191,917.30"},{"v":613136.2,"d":"613,136.20"},{"v":48534.4,"d":"48,534.40"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":111244.95000000001,"d":"111,244.95"},{"v":349925.75,"d":"349,925.75"},{"v":0,"d":"0.00"},{"v":-277251.52,"d":"-277,251.52"},{"v":6219.65,"d":"6,219.65"},{"v":19587496.049999997,"d":"19,587,496.05"},{"v":183237.39999999997,"d":"183,237.40"},{"v":5748720.8100000005,"d":"5,748,720.81"}]
[]
["Degré d'autofiancement",null,null,{"$f":"IF(D46<>0,D41/D46,\"\")*100","v":{"v":87.46044161346511,"d":"87.46"}},{"$f":"IF(E46<>0,E41/E46,\"\")*100","v":{"v":140.17718914924,"d":"140.18"}},{"$f":"IF(F46<>0,F41/F46,\"\")*100","v":{"v":-96.05996860737666,"d":"-96.06"}},{"v":-3.64255434030569,"d":"-3.64"},{"v":-256.5750409968482,"d":"-256.58"},{"v":0.00772843108756808,"d":"0.01"},{"v":122.73924254567692,"d":"122.74"},{"v":38.4498892421939,"d":"38.45"},{"v":14.795729268374016,"d":"14.80"},{"v":24.410668281676422,"d":"24.41"},{"v":0,"d":"0.00"},{"$f":"IF(O46<>0,O41/O46,\"\")*100","v":{"v":-22.938461812471182,"d":"-22.94"}},{"v":212.77739647309096,"d":"212.78"},{"$error":"#VALUE!"},{"v":407.68572151258377,"d":"407.69"},{"v":31.81480955893217,"d":"31.81"},{"v":83.4427782912108,"d":"83.44"},{"v":47.5055853610347,"d":"47.51"},{"v":4.19245328729885,"d":"4.19"},{"v":339.1891888974841,"d":"339.19"},{"v":230.41598332376464,"d":"230.42"},{"v":-29.73231745424485,"d":"-29.73"},{"$f":"IF(Z46<>0,Z41/Z46,\"\")*100","v":{"v":717.3892780752157,"d":"717.39"}},{"$error":"#VALUE!"},{"v":10.222555383233022,"d":"10.22"},{"v":-300.3563707920141,"d":"-300.36"},{"v":-171.4140064078731,"d":"-171.41"},{"v":-122.31087174968694,"d":"-122.31"},{"v":179.59152175066228,"d":"179.59"},{"v":329.4671677507875,"d":"329.47"},{"v":-688.7212394117036,"d":"-688.72"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"v":3.9731846247777045,"d":"3.97"},{"v":93.92810335143231,"d":"93.93"},{"v":31.893118825105255,"d":"31.89"},{"v":6.031541312900487,"d":"6.03"},{"v":76.75925757701319,"d":"76.76"},{"v":295.18585085408137,"d":"295.19"},{"v":764.2137708480911,"d":"764.21"},{"v":202.6221857527712,"d":"202.62"},{"v":1025.5665178571428,"d":"1,025.57"},{"v":54.7064021734864,"d":"54.71"},{"v":706.8502943715862,"d":"706.85"},{"v":-134.50563512642054,"d":"-134.51"},{"v":84.5839651875783,"d":"84.58"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"v":227.58192619080683,"d":"227.58"},{"v":219.90440829233057,"d":"219.90"},{"$error":"#VALUE!"},{"v":-1473.5315391598212,"d":"-1,473.53"},{"v":1898.514225076974,"d":"1,898.51"},{"v":30.914378257143294,"d":"30.91"},{"v":3649.621703866133,"d":"3,649.62"},{"v":169.47788094096012,"d":"169.48"}]
["(Autofinancement/Investissements nets*100)"]

{"sheet":"Quotité d'intéret + revenus det","index":31,"n_rows":41,"n_cols":60,"rows_kept":41,"hidden":true}
{"$rows_empty":7}
["Annexe aux comptes annuels H - Les indicateurs financiers"]
[]
["III. Quotité de la charge des intérets",null,"Groupe","Montant",{"$f":"'4.1 Comptes 2020 natures'!E2","v":923},{"$f":"'4.1 Comptes 2020 natures'!F2","v":270},{"$f":"'4.1 Comptes 2020 natures'!G2","v":485},{"$f":"'4.1 Comptes 2020 natures'!H2","v":446},{"$f":"'4.1 Comptes 2020 natures'!I2","v":{"v":3631,"d":"3,631"}},{"$f":"'4.1 Comptes 2020 natures'!J2","v":{"v":3313,"d":"3,313"}},{"$f":"'4.1 Comptes 2020 natures'!K2","v":{"v":2644,"d":"2,644"}},{"$f":"'4.1 Comptes 2020 natures'!L2","v":{"v":12618,"d":"12,618"}},{"$f":"'4.1 Comptes 2020 natures'!M2","v":{"v":1371,"d":"1,371"}},{"$f":"'4.1 Comptes 2020 natures'!N2","v":118},{"$f":"'4.1 Comptes 2020 natures'!O2","v":{"v":7167,"d":"7,167"}},{"$f":"'4.1 Comptes 2020 natures'!P2","v":528},{"$f":"'4.1 Comptes 2020 natures'!Q2","v":108},{"$f":"'4.1 Comptes 2020 natures'!R2","v":415},{"$f":"'4.1 Comptes 2020 natures'!S2","v":349},{"$f":"'4.1 Comptes 2020 natures'!T2","v":687},{"$f":"'4.1 Comptes 2020 natures'!U2","v":255},{"$f":"'4.1 Comptes 2020 natures'!V2","v":436},{"$f":"'4.1 Comptes 2020 natures'!W2","v":{"v":3190,"d":"3,190"}},{"$f":"'4.1 Comptes 2020 natures'!X2","v":324},{"$f":"'4.1 Comptes 2020 natures'!Y2","v":{"v":1246,"d":"1,246"}},{"$f":"'4.1 Comptes 2020 natures'!Z2","v":{"v":1528,"d":"1,528"}},{"$f":"'4.1 Comptes 2020 natures'!AA2","v":96},{"$f":"'4.1 Comptes 2020 natures'!AB2","v":149},{"$f":"'4.1 Comptes 2020 natures'!AC2","v":516},{"$f":"'4.1 Comptes 2020 natures'!AD2","v":671},{"$f":"'4.1 Comptes 2020 natures'!AE2","v":572},{"$f":"'4.1 Comptes 2020 natures'!AF2","v":490},{"$f":"'4.1 Comptes 2020 natures'!AG2","v":{"v":1914,"d":"1,914"}},{"$f":"'4.1 Comptes 2020 natures'!AH2","v":{"v":2615,"d":"2,615"}},{"$f":"'4.1 Comptes 2020 natures'!AI2","v":227},{"$f":"'4.1 Comptes 2020 natures'!AJ2","v":131},{"$f":"'4.1 Comptes 2020 natures'!AK2","v":{"v":1895,"d":"1,895"}},{"$f":"'4.1 Comptes 2020 natures'!AL2","v":{"v":1135,"d":"1,135"}},{"$f":"'4.1 Comptes 2020 natures'!AM2","v":{"v":1241,"d":"1,241"}},{"$f":"'4.1 Comptes 2020 natures'!AN2","v":119},{"$f":"'4.1 Comptes 2020 natures'!AO2","v":{"v":1195,"d":"1,195"}},{"$f":"'4.1 Comptes 2020 natures'!AP2","v":663},{"$f":"'4.1 Comptes 2020 natures'!AQ2","v":645},{"$f":"'4.1 Comptes 2020 natures'!AR2","v":{"v":1263,"d":"1,263"}},{"$f":"'4.1 Comptes 2020 natures'!AS2","v":740},{"$f":"'4.1 Comptes 2020 natures'!AT2","v":{"v":1028,"d":"1,028"}},{"$f":"'4.1 Comptes 2020 natures'!AU2","v":314},{"$f":"'4.1 Comptes 2020 natures'!AV2","v":{"v":2400,"d":"2,400"}},{"$f":"'4.1 Comptes 2020 natures'!AW2","v":755},{"$f":"'4.1 Comptes 2020 natures'!AX2","v":181},{"$f":"'4.1 Comptes 2020 natures'!AY2","v":347},{"$f":"'4.1 Comptes 2020 natures'!AZ2","v":{"v":1690,"d":"1,690"}},{"$f":"'4.1 Comptes 2020 natures'!BA2","v":387},{"$f":"'4.1 Comptes 2020 natures'!BB2","v":{"v":1096,"d":"1,096"}},{"$f":"'4.1 Comptes 2020 natures'!BC2","v":188},{"$f":"'4.1 Comptes 2020 natures'!BD2","v":{"v":6434,"d":"6,434"}},{"$f":"'4.1 Comptes 2020 natures'!BE2","v":560},{"$f":"'4.1 Comptes 2020 natures'!BG2","v":{"v":38954,"d":"38,954"}},{"$f":"'4.1 Comptes 2020 natures'!BH2","v":{"v":10479,"d":"10,479"}},{"$f":"'4.1 Comptes 2020 natures'!BI2","v":{"v":24276,"d":"24,276"}}]
[{"$nulls":4},"Boécourt","Bourrignon","Châtillon","Courchapoix","Courrendlin","Courroux","Courtételle","Delémont","Develier","Ederswiler","Haute-Sorne","Mervelier","Mettembert","Movelier","Pleigne","Rossemaison","Saulcy","Soyhières","Val Terbi","Le Bémont","Les Bois","Les Breuleux","La Chaux-B.","Les Enfers","Les Genevez","Lajoux","Montfaucon","Muriaux","Le Noirmont","Saignelégier","Saint-Brais","Soubey","Alle","La Baroche","Basse-Allaine","Beurnevésin","Boncourt","Bonfol","Bure","Clos du Doubs","Coeuve","Cornol","Courchavon","Courgenay","Courtedoux","Damphreux","Fahy","Fontenais","Grandfontaine","Haute-Ajoie","Lugnez","Porrentruy","Vendlincourt","Delémont","Franches-Montagnes","Porrentruy"]
["Charges d'intérêts","+",340,{"$f":"'Base de données indicateurs1'!BF22","v":{"v":5808716.32,"d":"5,808,716.32"}},{"$f":"'Base de données indicateurs1'!E22","v":{"v":25957.09,"d":"25,957.09"}},{"$f":"'Base de données indicateurs1'!F22","v":{"v":34741.2,"d":"34,741.20"}},{"$f":"'Base de données indicateurs1'!G22","v":{"v":63086.15,"d":"63,086.15"}},{"$f":"'Base de données indicateurs1'!H22","v":{"v":62822.72,"d":"62,822.72"}},{"$f":"'Base de données indicateurs1'!I22","v":{"v":313671,"d":"313,671.00"}},{"$f":"'Base de données indicateurs1'!J22","v":{"v":230949.12,"d":"230,949.12"}},{"$f":"'Base de données indicateurs1'!K22","v":{"v":94301.96,"d":"94,301.96"}},{"$f":"'Base de données indicateurs1'!L22","v":{"v":1098788.75,"d":"1,098,788.75"}},{"$f":"'Base de données indicateurs1'!M22","v":{"v":52189.76,"d":"52,189.76"}},{"$f":"'Base de données indicateurs1'!N22","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!O22","v":{"v":281598.65,"d":"281,598.65"}},{"$f":"'Base de données indicateurs1'!P22","v":{"v":39215.76,"d":"39,215.76"}},{"$f":"'Base de données indicateurs1'!Q22","v":{"v":9095.53,"d":"9,095.53"}},{"$f":"'Base de données indicateurs1'!R22","v":{"v":36877.37,"d":"36,877.37"}},{"$f":"'Base de données indicateurs1'!S22","v":{"v":56844.93,"d":"56,844.93"}},{"$f":"'Base de données indicateurs1'!T22","v":{"v":52274.2,"d":"52,274.20"}},{"$f":"'Base de données indicateurs1'!U22","v":{"v":5116.74,"d":"5,116.74"}},{"$f":"'Base de données indicateurs1'!V22","v":{"v":54207.25,"d":"54,207.25"}},{"$f":"'Base de données indicateurs1'!W22","v":{"v":194511.55,"d":"194,511.55"}},{"$f":"'Base de données indicateurs1'!X22","v":{"v":1027,"d":"1,027.00"}},{"$f":"'Base de données indicateurs1'!Y22","v":{"v":161777.7,"d":"161,777.70"}},{"$f":"'Base de données indicateurs1'!Z22","v":{"v":12098.93,"d":"12,098.93"}},{"$f":"'Base de données indicateurs1'!AA22","v":{"v":4856,"d":"4,856.00"}},{"$f":"'Base de données indicateurs1'!AB22","v":{"v":3291.6,"d":"3,291.60"}},{"$f":"'Base de données indicateurs1'!AC22","v":{"v":30053.56,"d":"30,053.56"}},{"$f":"'Base de données indicateurs1'!AD22","v":{"v":97145.66,"d":"97,145.66"}},{"$f":"'Base de données indicateurs1'!AE22","v":{"v":38160.71,"d":"38,160.71"}},{"$f":"'Base de données indicateurs1'!AF22","v":{"v":2733,"d":"2,733.00"}},{"$f":"'Base de données indicateurs1'!AG22","v":{"v":88080.1,"d":"88,080.10"}},{"$f":"'Base de données indicateurs1'!AH22","v":{"v":187345,"d":"187,345.00"}},{"$f":"'Base de données indicateurs1'!AI22","v":{"v":14551.37,"d":"14,551.37"}},{"$f":"'Base de données indicateurs1'!AJ22","v":{"v":4665.28,"d":"4,665.28"}},{"$f":"'Base de données indicateurs1'!AK22","v":{"v":143147.37,"d":"143,147.37"}},{"$f":"'Base de données indicateurs1'!AL22","v":{"v":114622,"d":"114,622.00"}},{"$f":"'Base de données indicateurs1'!AM22","v":{"v":109327.4,"d":"109,327.40"}},{"$f":"'Base de données indicateurs1'!AN22","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!AO22","v":{"v":71278.63,"d":"71,278.63"}},{"$f":"'Base de données indicateurs1'!AP22","v":{"v":53670.15,"d":"53,670.15"}},{"$f":"'Base de données indicateurs1'!AQ22","v":{"v":47702,"d":"47,702.00"}},{"$f":"'Base de données indicateurs1'!AR22","v":{"v":89632.52,"d":"89,632.52"}},{"$f":"'Base de données indicateurs1'!AS22","v":{"v":75220.63,"d":"75,220.63"}},{"$f":"'Base de données indicateurs1'!AT22","v":{"v":121767.45,"d":"121,767.45"}},{"$f":"'Base de données indicateurs1'!AU22","v":{"v":23204.25,"d":"23,204.25"}},{"$f":"'Base de données indicateurs1'!AV22","v":{"v":200299.78,"d":"200,299.78"}},{"$f":"'Base de données indicateurs1'!AW22","v":{"v":47265.91,"d":"47,265.91"}},{"$f":"'Base de données indicateurs1'!AX22","v":{"v":7348.8,"d":"7,348.80"}},{"$f":"'Base de données indicateurs1'!AY22","v":{"v":16514.06,"d":"16,514.06"}},{"$f":"'Base de données indicateurs1'!AZ22","v":{"v":317070.18,"d":"317,070.18"}},{"$f":"'Base de données indicateurs1'!BA22","v":{"v":10122.76,"d":"10,122.76"}},{"$f":"'Base de données indicateurs1'!BB22","v":{"v":91910.14,"d":"91,910.14"}},{"$f":"'Base de données indicateurs1'!BC22","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!BD22","v":{"v":868835,"d":"868,835.00"}},{"$f":"'Base de données indicateurs1'!BE22","v":{"v":47741.65,"d":"47,741.65"}},{"$f":"SUM(E12:W12)","v":{"v":2706249.73,"d":"2,706,249.73"}},{"$f":"SUM(X12:AJ12)","v":{"v":645785.91,"d":"645,785.91"}},{"$f":"SUM(AK12:BE12)","v":{"v":2456680.6799999997,"d":"2,456,680.68"}}]
["Revenus des intérêts","-",440,{"$f":"'Base de données indicateurs1'!BF41","v":{"v":2762183.310000001,"d":"2,762,183.31"}},{"$f":"'Base de données indicateurs1'!E41","v":{"v":23418.3,"d":"23,418.30"}},{"$f":"'Base de données indicateurs1'!F41","v":{"v":14462.33,"d":"14,462.33"}},{"$f":"'Base de données indicateurs1'!G41","v":{"v":8419.7,"d":"8,419.70"}},{"$f":"'Base de données indicateurs1'!H41","v":{"v":8186.86,"d":"8,186.86"}},{"$f":"'Base de données indicateurs1'!I41","v":{"v":153171,"d":"153,171.00"}},{"$f":"'Base de données indicateurs1'!J41","v":{"v":129767.64,"d":"129,767.64"}},{"$f":"'Base de données indicateurs1'!K41","v":{"v":41256.25,"d":"41,256.25"}},{"$f":"'Base de données indicateurs1'!L41","v":{"v":889346.59,"d":"889,346.59"}},{"$f":"'Base de données indicateurs1'!M41","v":{"v":40171.1,"d":"40,171.10"}},{"$f":"'Base de données indicateurs1'!N41","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!O41","v":{"v":135941.74,"d":"135,941.74"}},{"$f":"'Base de données indicateurs1'!P41","v":{"v":9076.1,"d":"9,076.10"}},{"$f":"'Base de données indicateurs1'!Q41","v":{"v":4220.45,"d":"4,220.45"}},{"$f":"'Base de données indicateurs1'!R41","v":158.27},{"$f":"'Base de données indicateurs1'!S41","v":{"v":6042.65,"d":"6,042.65"}},{"$f":"'Base de données indicateurs1'!T41","v":{"v":18851.05,"d":"18,851.05"}},{"$f":"'Base de données indicateurs1'!U41","v":{"v":6215.75,"d":"6,215.75"}},{"$f":"'Base de données indicateurs1'!V41","v":{"v":10386.93,"d":"10,386.93"}},{"$f":"'Base de données indicateurs1'!W41","v":{"v":79792.3,"d":"79,792.30"}},{"$f":"'Base de données indicateurs1'!X41","v":{"v":3271,"d":"3,271.00"}},{"$f":"'Base de données indicateurs1'!Y41","v":{"v":41377.25,"d":"41,377.25"}},{"$f":"'Base de données indicateurs1'!Z41","v":{"v":36248.74,"d":"36,248.74"}},{"$f":"'Base de données indicateurs1'!AA41","v":{"v":562,"d":"562.00"}},{"$f":"'Base de données indicateurs1'!AB41","v":{"v":2678,"d":"2,678.00"}},{"$f":"'Base de données indicateurs1'!AC41","v":{"v":8518.55,"d":"8,518.55"}},{"$f":"'Base de données indicateurs1'!AD41","v":{"v":115681.05,"d":"115,681.05"}},{"$f":"'Base de données indicateurs1'!AE41","v":{"v":10361.08,"d":"10,361.08"}},{"$f":"'Base de données indicateurs1'!AF41","v":{"v":296.7,"d":"296.70"}},{"$f":"'Base de données indicateurs1'!AG41","v":{"v":29889.65,"d":"29,889.65"}},{"$f":"'Base de données indicateurs1'!AH41","v":{"v":41227.97,"d":"41,227.97"}},{"$f":"'Base de données indicateurs1'!AI41","v":{"v":12342.43,"d":"12,342.43"}},{"$f":"'Base de données indicateurs1'!AJ41","v":{"v":4175.1,"d":"4,175.10"}},{"$f":"'Base de données indicateurs1'!AK41","v":{"v":105842.76,"d":"105,842.76"}},{"$f":"'Base de données indicateurs1'!AL41","v":{"v":26934,"d":"26,934.00"}},{"$f":"'Base de données indicateurs1'!AM41","v":{"v":42752.8,"d":"42,752.80"}},{"$f":"'Base de données indicateurs1'!AN41","v":{"v":6870.04,"d":"6,870.04"}},{"$f":"'Base de données indicateurs1'!AO41","v":{"v":28354.12,"d":"28,354.12"}},{"$f":"'Base de données indicateurs1'!AP41","v":{"v":25847.45,"d":"25,847.45"}},{"$f":"'Base de données indicateurs1'!AQ41","v":{"v":16980.4,"d":"16,980.40"}},{"$f":"'Base de données indicateurs1'!AR41","v":{"v":31166.18,"d":"31,166.18"}},{"$f":"'Base de données indicateurs1'!AS41","v":{"v":43080.91,"d":"43,080.91"}},{"$f":"'Base de données indicateurs1'!AT41","v":{"v":66001.04,"d":"66,001.04"}},{"$f":"'Base de données indicateurs1'!AU41","v":{"v":4916.35,"d":"4,916.35"}},{"$f":"'Base de données indicateurs1'!AV41","v":{"v":51808.72,"d":"51,808.72"}},{"$f":"'Base de données indicateurs1'!AW41","v":{"v":15471.29,"d":"15,471.29"}},{"$f":"'Base de données indicateurs1'!AX41","v":{"v":3549.64,"d":"3,549.64"}},{"$f":"'Base de données indicateurs1'!AY41","v":{"v":8404.1,"d":"8,404.10"}},{"$f":"'Base de données indicateurs1'!AZ41","v":{"v":52198.84,"d":"52,198.84"}},{"$f":"'Base de données indicateurs1'!BA41","v":{"v":12193.98,"d":"12,193.98"}},{"$f":"'Base de données indicateurs1'!BB41","v":{"v":38820,"d":"38,820.00"}},{"$f":"'Base de données indicateurs1'!BC41","v":{"v":3699.85,"d":"3,699.85"}},{"$f":"'Base de données indicateurs1'!BD41","v":{"v":268547.32,"d":"268,547.32"}},{"$f":"'Base de données indicateurs1'!BE41","v":{"v":23228.99,"d":"23,228.99"}},{"$f":"SUM(E13:W13)","v":{"v":1578885.01,"d":"1,578,885.01"}},{"$f":"SUM(X13:AJ13)","v":{"v":306629.51999999996,"d":"306,629.52"}},{"$f":"SUM(AK13:BE13)","v":{"v":876668.78,"d":"876,668.78"}}]
[]
["Charge nette des intérêts",null,null,{"$f":"D12-D13","v":{"v":3046533.0099999993,"d":"3,046,533.01"}},{"$f":"E12-E13","v":{"v":2538.790000000001,"d":"2,538.79"}},{"$f":"F12-F13","v":{"v":20278.869999999995,"d":"20,278.87"}},{"v":54666.45,"d":"54,666.45"},{"v":54635.86,"d":"54,635.86"},{"v":160500,"d":"160,500.00"},{"v":101181.48,"d":"101,181.48"},{"v":53045.71000000001,"d":"53,045.71"},{"v":209442.16000000003,"d":"209,442.16"},{"v":12018.660000000003,"d":"12,018.66"},{"v":0,"d":"0.00"},{"v":145656.91000000003,"d":"145,656.91"},{"v":30139.660000000003,"d":"30,139.66"},{"v":4875.080000000001,"d":"4,875.08"},{"v":36719.100000000006,"d":"36,719.10"},{"v":50802.28,"d":"50,802.28"},{"v":33423.149999999994,"d":"33,423.15"},{"v":-1099.0100000000002,"d":"-1,099.01"},{"v":43820.32,"d":"43,820.32"},{"v":114719.24999999999,"d":"114,719.25"},{"v":-2244,"d":"-2,244.00"},{"v":120400.45000000001,"d":"120,400.45"},{"v":-24149.809999999998,"d":"-24,149.81"},{"v":4294,"d":"4,294.00"},{"v":613.5999999999999,"d":"613.60"},{"v":21535.010000000002,"d":"21,535.01"},{"v":-18535.39,"d":"-18,535.39"},{"v":27799.629999999997,"d":"27,799.63"},{"v":2436.3,"d":"2,436.30"},{"v":58190.450000000004,"d":"58,190.45"},{"v":146117.03,"d":"146,117.03"},{"v":2208.9400000000005,"d":"2,208.94"},{"v":490.1799999999994,"d":"490.18"},{"v":37304.61,"d":"37,304.61"},{"v":87688,"d":"87,688.00"},{"v":66574.59999999999,"d":"66,574.60"},{"v":-6870.04,"d":"-6,870.04"},{"v":42924.51000000001,"d":"42,924.51"},{"v":27822.7,"d":"27,822.70"},{"v":30721.6,"d":"30,721.60"},{"v":58466.340000000004,"d":"58,466.34"},{"v":32139.72,"d":"32,139.72"},{"v":55766.41,"d":"55,766.41"},{"v":18287.9,"d":"18,287.90"},{"v":148491.06,"d":"148,491.06"},{"v":31794.620000000003,"d":"31,794.62"},{"v":3799.1600000000003,"d":"3,799.16"},{"v":8109.960000000001,"d":"8,109.96"},{"v":264871.33999999997,"d":"264,871.34"},{"v":-2071.2199999999993,"d":"-2,071.22"},{"v":53090.14,"d":"53,090.14"},{"v":-3699.85,"d":"-3,699.85"},{"v":600287.6799999999,"d":"600,287.68"},{"v":24512.66,"d":"24,512.66"},{"v":1127364.72,"d":"1,127,364.72"},{"v":339156.39,"d":"339,156.39"},{"v":1580011.9000000001,"d":"1,580,011.90"}]
[]
["Revenus fiscaux","+",40,{"$f":"'Base de données indicateurs1'!BF37","v":{"v":218455372.60999998,"d":"218,455,372.61"}},{"$f":"'Base de données indicateurs1'!E37","v":{"v":3316356.05,"d":"3,316,356.05"}},{"$f":"'Base de données indicateurs1'!F37","v":{"v":739829.35,"d":"739,829.35"}},{"$f":"'Base de données indicateurs1'!G37","v":{"v":1154064.7,"d":"1,154,064.70"}},{"$f":"'Base de données indicateurs1'!H37","v":{"v":1062792.55,"d":"1,062,792.55"}},{"$f":"'Base de données indicateurs1'!I37","v":{"v":8115298,"d":"8,115,298.00"}},{"$f":"'Base de données indicateurs1'!J37","v":{"v":9445275.55,"d":"9,445,275.55"}},{"$f":"'Base de données indicateurs1'!K37","v":{"v":7112250.36,"d":"7,112,250.36"}},{"$f":"'Base de données indicateurs1'!L37","v":{"v":39079842.8,"d":"39,079,842.80"}},{"$f":"'Base de données indicateurs1'!M37","v":{"v":3480267.04,"d":"3,480,267.04"}},{"$f":"'Base de données indicateurs1'!N37","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!O37","v":{"v":16475938,"d":"16,475,938.00"}},{"$f":"'Base de données indicateurs1'!P37","v":{"v":1259404.95,"d":"1,259,404.95"}},{"$f":"'Base de données indicateurs1'!Q37","v":{"v":207655.7,"d":"207,655.70"}},{"$f":"'Base de données indicateurs1'!R37","v":{"v":1011482.65,"d":"1,011,482.65"}},{"$f":"'Base de données indicateurs1'!S37","v":{"v":722909.15,"d":"722,909.15"}},{"$f":"'Base de données indicateurs1'!T37","v":{"v":2005442.1,"d":"2,005,442.10"}},{"$f":"'Base de données indicateurs1'!U37","v":{"v":596548.8,"d":"596,548.80"}},{"$f":"'Base de données indicateurs1'!V37","v":{"v":1358899.35,"d":"1,358,899.35"}},{"$f":"'Base de données indicateurs1'!W37","v":{"v":7646026.9,"d":"7,646,026.90"}},{"$f":"'Base de données indicateurs1'!X37","v":{"v":848811,"d":"848,811.00"}},{"$f":"'Base de données indicateurs1'!Y37","v":{"v":3758598.17,"d":"3,758,598.17"}},{"$f":"'Base de données indicateurs1'!Z37","v":{"v":9945240.5,"d":"9,945,240.50"}},{"$f":"'Base de données indicateurs1'!AA37","v":{"v":235146,"d":"235,146.00"}},{"$f":"'Base de données indicateurs1'!AB37","v":{"v":289463.2,"d":"289,463.20"}},{"$f":"'Base de données indicateurs1'!AC37","v":{"v":1246815.85,"d":"1,246,815.85"}},{"$f":"'Base de données indicateurs1'!AD37","v":{"v":1439744.55,"d":"1,439,744.55"}},{"$f":"'Base de données indicateurs1'!AE37","v":{"v":1317292.6,"d":"1,317,292.60"}},{"$f":"'Base de données indicateurs1'!AF37","v":{"v":1892861.9,"d":"1,892,861.90"}},{"$f":"'Base de données indicateurs1'!AG37","v":{"v":6916532.85,"d":"6,916,532.85"}},{"$f":"'Base de données indicateurs1'!AH37","v":{"v":7704002,"d":"7,704,002.00"}},{"$f":"'Base de données indicateurs1'!AI37","v":{"v":522916.35,"d":"522,916.35"}},{"$f":"'Base de données indicateurs1'!AJ37","v":{"v":299937.8,"d":"299,937.80"}},{"$f":"'Base de données indicateurs1'!AK37","v":{"v":5443392.9,"d":"5,443,392.90"}},{"$f":"'Base de données indicateurs1'!AL37","v":{"v":2482113.44,"d":"2,482,113.44"}},{"$f":"'Base de données indicateurs1'!AM37","v":{"v":2964717.4,"d":"2,964,717.40"}},{"$f":"'Base de données indicateurs1'!AN37","v":{"v":334540.35,"d":"334,540.35"}},{"$f":"'Base de données indicateurs1'!AO37","v":{"v":6870594.75,"d":"6,870,594.75"}},{"$f":"'Base de données indicateurs1'!AP37","v":{"v":2024840.18,"d":"2,024,840.18"}},{"$f":"'Base de données indicateurs1'!AQ37","v":{"v":1951760,"d":"1,951,760.00"}},{"$f":"'Base de données indicateurs1'!AR37","v":{"v":3379801.6,"d":"3,379,801.60"}},{"$f":"'Base de données indicateurs1'!AS37","v":{"v":1748640.05,"d":"1,748,640.05"}},{"$f":"'Base de données indicateurs1'!AT37","v":{"v":2441707.95,"d":"2,441,707.95"}},{"$f":"'Base de données indicateurs1'!AU37","v":{"v":2265017.35,"d":"2,265,017.35"}},{"$f":"'Base de données indicateurs1'!AV37","v":{"v":6073809.83,"d":"6,073,809.83"}},{"$f":"'Base de données indicateurs1'!AW37","v":{"v":2202056.9,"d":"2,202,056.90"}},{"$f":"'Base de données indicateurs1'!AX37","v":{"v":406157.7,"d":"406,157.70"}},{"$f":"'Base de données indicateurs1'!AY37","v":{"v":902646.45,"d":"902,646.45"}},{"$f":"'Base de données indicateurs1'!AZ37","v":{"v":5009992.2,"d":"5,009,992.20"}},{"$f":"'Base de données indicateurs1'!BA37","v":{"v":984706.9,"d":"984,706.90"}},{"$f":"'Base de données indicateurs1'!BB37","v":{"v":3659638.59,"d":"3,659,638.59"}},{"$f":"'Base de données indicateurs1'!BC37","v":{"v":341684.35,"d":"341,684.35"}},{"$f":"'Base de données indicateurs1'!BD37","v":{"v":24686130.6,"d":"24,686,130.60"}},{"$f":"'Base de données indicateurs1'!BE37","v":{"v":1073776.35,"d":"1,073,776.35"}},{"v":104790284.00000001,"d":"104,790,284.00"},{"v":36417362.769999996,"d":"36,417,362.77"},{"v":77247725.84,"d":"77,247,725.84"}]
["Subventions à redistribuer","-",47,{"$f":"'Base de données indicateurs1'!BF50","v":{"v":1454430.2000000002,"d":"1,454,430.20"}},{"$f":"'Base de données indicateurs1'!E50","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!F50","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!G50","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!H50","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!I50","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!J50","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!K50","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!L50","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!M50","v":{"v":1665,"d":"1,665.00"}},{"$f":"'Base de données indicateurs1'!N50","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!O50","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!P50","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!Q50","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!R50","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!S50","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!T50","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!U50","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!V50","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!W50","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!X50","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!Y50","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!Z50","v":{"v":428675.8,"d":"428,675.80"}},{"$f":"'Base de données indicateurs1'!AA50","v":{"v":159491,"d":"159,491.00"}},{"$f":"'Base de données indicateurs1'!AB50","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!AC50","v":{"v":155601.8,"d":"155,601.80"}},{"$f":"'Base de données indicateurs1'!AD50","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!AE50","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!AF50","v":{"v":570898.3,"d":"570,898.30"}},{"$f":"'Base de données indicateurs1'!AG50","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!AH50","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!AI50","v":{"v":1500,"d":"1,500.00"}},{"$f":"'Base de données indicateurs1'!AJ50","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!AK50","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!AL50","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!AM50","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!AN50","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!AO50","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!AP50","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!AQ50","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!AR50","v":{"v":57050,"d":"57,050.00"}},{"$f":"'Base de données indicateurs1'!AS50","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!AT50","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!AU50","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!AV50","v":{"v":79548.3,"d":"79,548.30"}},{"$f":"'Base de données indicateurs1'!AW50","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!AX50","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!AY50","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!AZ50","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!BA50","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!BB50","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!BC50","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!BD50","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!BE50","v":{"v":0,"d":"0.00"}},{"v":1665,"d":"1,665.00"},{"v":1316166.9000000001,"d":"1,316,166.90"},{"v":136598.3,"d":"136,598.30"}]
["Imputations internes","-",49,{"$f":"'Base de données indicateurs1'!BF53","v":{"v":3674070.9800000004,"d":"3,674,070.98"}},{"$f":"'Base de données indicateurs1'!E53","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!F53","v":{"v":31349.99,"d":"31,349.99"}},{"$f":"'Base de données indicateurs1'!G53","v":{"v":2814.4,"d":"2,814.40"}},{"$f":"'Base de données indicateurs1'!H53","v":{"v":31545.85,"d":"31,545.85"}},{"$f":"'Base de données indicateurs1'!I53","v":{"v":309300,"d":"309,300.00"}},{"$f":"'Base de données indicateurs1'!J53","v":{"v":59158,"d":"59,158.00"}},{"$f":"'Base de données indicateurs1'!K53","v":{"v":37587.75,"d":"37,587.75"}},{"$f":"'Base de données indicateurs1'!L53","v":{"v":1802641,"d":"1,802,641.00"}},{"$f":"'Base de données indicateurs1'!M53","v":{"v":99719.41,"d":"99,719.41"}},{"$f":"'Base de données indicateurs1'!N53","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!O53","v":{"v":64560,"d":"64,560.00"}},{"$f":"'Base de données indicateurs1'!P53","v":{"v":35547.95,"d":"35,547.95"}},{"$f":"'Base de données indicateurs1'!Q53","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!R53","v":{"v":22300,"d":"22,300.00"}},{"$f":"'Base de données indicateurs1'!S53","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!T53","v":{"v":6500,"d":"6,500.00"}},{"$f":"'Base de données indicateurs1'!U53","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!V53","v":{"v":60358.1,"d":"60,358.10"}},{"$f":"'Base de données indicateurs1'!W53","v":{"v":286000.15,"d":"286,000.15"}},{"$f":"'Base de données indicateurs1'!X53","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!Y53","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!Z53","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!AA53","v":{"v":24713,"d":"24,713.00"}},{"$f":"'Base de données indicateurs1'!AB53","v":{"v":3256,"d":"3,256.00"}},{"$f":"'Base de données indicateurs1'!AC53","v":{"v":26841.7,"d":"26,841.70"}},{"$f":"'Base de données indicateurs1'!AD53","v":{"v":120062.5,"d":"120,062.50"}},{"$f":"'Base de données indicateurs1'!AE53","v":{"v":87127.35,"d":"87,127.35"}},{"$f":"'Base de données indicateurs1'!AF53","v":{"v":69667.45,"d":"69,667.45"}},{"$f":"'Base de données indicateurs1'!AG53","v":{"v":1500,"d":"1,500.00"}},{"$f":"'Base de données indicateurs1'!AH53","v":{"v":28100,"d":"28,100.00"}},{"$f":"'Base de données indicateurs1'!AI53","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!AJ53","v":{"v":1051.15,"d":"1,051.15"}},{"$f":"'Base de données indicateurs1'!AK53","v":{"v":16350,"d":"16,350.00"}},{"$f":"'Base de données indicateurs1'!AL53","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!AM53","v":{"v":3700,"d":"3,700.00"}},{"$f":"'Base de données indicateurs1'!AN53","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!AO53","v":{"v":41758.8,"d":"41,758.80"}},{"$f":"'Base de données indicateurs1'!AP53","v":{"v":93043.1,"d":"93,043.10"}},{"$f":"'Base de données indicateurs1'!AQ53","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!AR53","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!AS53","v":{"v":59398.05,"d":"59,398.05"}},{"$f":"'Base de données indicateurs1'!AT53","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!AU53","v":{"v":10800,"d":"10,800.00"}},{"$f":"'Base de données indicateurs1'!AV53","v":{"v":15863,"d":"15,863.00"}},{"$f":"'Base de données indicateurs1'!AW53","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!AX53","v":{"v":7348.8,"d":"7,348.80"}},{"$f":"'Base de données indicateurs1'!AY53","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!AZ53","v":{"v":152452.6,"d":"152,452.60"}},{"$f":"'Base de données indicateurs1'!BA53","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!BB53","v":{"v":46154.88,"d":"46,154.88"}},{"$f":"'Base de données indicateurs1'!BC53","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!BD53","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!BE53","v":{"v":15500,"d":"15,500.00"}},{"v":2849382.6000000006,"d":"2,849,382.60"},{"v":362319.15,"d":"362,319.15"},{"v":462369.23,"d":"462,369.23"}]
["Prélèvements sur les capitaux propres","-",489,{"$f":"'Base de données indicateurs1'!BF51","v":{"v":2275423.12,"d":"2,275,423.12"}},{"$f":"'Base de données indicateurs1'!E51","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!F51","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!G51","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!H51","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!I51","v":{"v":300000,"d":"300,000.00"}},{"$f":"'Base de données indicateurs1'!J51","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!K51","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!L51","v":{"v":1100000,"d":"1,100,000.00"}},{"$f":"'Base de données indicateurs1'!M51","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!N51","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!O51","v":{"v":2478.3,"d":"2,478.30"}},{"$f":"'Base de données indicateurs1'!P51","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!Q51","v":{"v":20000,"d":"20,000.00"}},{"$f":"'Base de données indicateurs1'!R51","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!S51","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!T51","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!U51","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!V51","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!W51","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!X51","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!Y51","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!Z51","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!AA51","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!AB51","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!AC51","v":{"v":206471.32,"d":"206,471.32"}},{"$f":"'Base de données indicateurs1'!AD51","v":{"v":151113.5,"d":"151,113.50"}},{"$f":"'Base de données indicateurs1'!AE51","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!AF51","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!AG51","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!AH51","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!AI51","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!AJ51","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!AK51","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!AL51","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!AM51","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!AN51","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!AO51","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!AP51","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!AQ51","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!AR51","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!AS51","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!AT51","v":{"v":50000,"d":"50,000.00"}},{"$f":"'Base de données indicateurs1'!AU51","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!AV51","v":{"v":425359,"d":"425,359.00"}},{"$f":"'Base de données indicateurs1'!AW51","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!AX51","v":{"v":20000,"d":"20,000.00"}},{"$f":"'Base de données indicateurs1'!AY51","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!AZ51","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!BA51","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!BB51","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!BC51","v":{"v":1,"d":"1.00"}},{"$f":"'Base de données indicateurs1'!BD51","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!BE51","v":{"v":0,"d":"0.00"}},{"v":1422478.3,"d":"1,422,478.30"},{"v":357584.82,"d":"357,584.82"},{"v":495360,"d":"495,360.00"}]
["Prélèvements sur la réserves liée à la réévaluation","+",4896,{"$f":"'Base de données indicateurs1'!BF52","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!E52","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!F52","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!G52","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!H52","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!I52","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!J52","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!K52","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!L52","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!M52","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!N52","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!O52","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!P52","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!Q52","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!R52","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!S52","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!T52","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!U52","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!V52","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!W52","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!X52","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!Y52","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!Z52","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!AA52","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!AB52","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!AC52","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!AD52","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!AE52","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!AF52","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!AG52","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!AH52","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!AI52","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!AJ52","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!AK52","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!AL52","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!AM52","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!AN52","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!AO52","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!AP52","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!AQ52","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!AR52","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!AS52","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!AT52","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!AU52","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!AV52","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!AW52","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!AX52","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!AY52","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!AZ52","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!BA52","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!BB52","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!BC52","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!BD52","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!BE52","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
["Revenus courants",null,null,{"$f":"SUM(D17,D21)-SUM(D18:D20)","v":{"v":211051448.30999997,"d":"211,051,448.31"}},{"$f":"SUM(E17,E21)-SUM(E18:E20)","v":{"v":3316356.05,"d":"3,316,356.05"}},{"$f":"SUM(F17,F21)-SUM(F18:F20)","v":{"v":708479.36,"d":"708,479.36"}},{"v":1151250.3,"d":"1,151,250.30"},{"v":1031246.7000000001,"d":"1,031,246.70"},{"v":7505998,"d":"7,505,998.00"},{"v":9386117.55,"d":"9,386,117.55"},{"v":7074662.61,"d":"7,074,662.61"},{"v":36177201.8,"d":"36,177,201.80"},{"v":3378882.63,"d":"3,378,882.63"},{"v":0,"d":"0.00"},{"v":16408899.7,"d":"16,408,899.70"},{"v":1223857,"d":"1,223,857.00"},{"v":187655.7,"d":"187,655.70"},{"v":989182.65,"d":"989,182.65"},{"v":722909.15,"d":"722,909.15"},{"v":1998942.1,"d":"1,998,942.10"},{"v":596548.8,"d":"596,548.80"},{"v":1298541.25,"d":"1,298,541.25"},{"v":7360026.75,"d":"7,360,026.75"},{"v":848811,"d":"848,811.00"},{"v":3758598.17,"d":"3,758,598.17"},{"v":9516564.7,"d":"9,516,564.70"},{"v":50942,"d":"50,942.00"},{"v":286207.2,"d":"286,207.20"},{"v":857901.03,"d":"857,901.03"},{"v":1168568.55,"d":"1,168,568.55"},{"v":1230165.25,"d":"1,230,165.25"},{"v":1252296.15,"d":"1,252,296.15"},{"v":6915032.85,"d":"6,915,032.85"},{"v":7675902,"d":"7,675,902.00"},{"v":521416.35,"d":"521,416.35"},{"v":298886.64999999997,"d":"298,886.65"},{"v":5427042.9,"d":"5,427,042.90"},{"v":2482113.44,"d":"2,482,113.44"},{"v":2961017.4,"d":"2,961,017.40"},{"v":334540.35,"d":"334,540.35"},{"v":6828835.95,"d":"6,828,835.95"},{"v":1931797.0799999998,"d":"1,931,797.08"},{"v":1951760,"d":"1,951,760.00"},{"v":3322751.6,"d":"3,322,751.60"},{"v":1689242,"d":"1,689,242.00"},{"v":2391707.95,"d":"2,391,707.95"},{"v":2254217.35,"d":"2,254,217.35"},{"v":5553039.53,"d":"5,553,039.53"},{"v":2202056.9,"d":"2,202,056.90"},{"v":378808.9,"d":"378,808.90"},{"v":902646.45,"d":"902,646.45"},{"v":4857539.600000001,"d":"4,857,539.60"},{"v":984706.9,"d":"984,706.90"},{"v":3613483.71,"d":"3,613,483.71"},{"v":341683.35,"d":"341,683.35"},{"v":24686130.6,"d":"24,686,130.60"},{"v":1058276.35,"d":"1,058,276.35"},{"v":100516758.10000001,"d":"100,516,758.10"},{"v":34381291.9,"d":"34,381,291.90"},{"v":76153398.31,"d":"76,153,398.31"}]
[]
["Quotité de la charge des intérêts",null,null,{"$f":"IF(D23<>0,D15/D23,\"\")*100","v":{"v":1.4435025366540681,"d":"1.44"}},{"$f":"IF(E23<>0,E15/E23,\"\")*100","v":{"v":0.07655360165564855,"d":"0.08"}},{"$f":"IF(F23<>0,F15/F23,\"\")*100","v":{"v":2.862309213919795,"d":"2.86"}},{"v":4.74844175936371,"d":"4.75"},{"v":5.298039741605961,"d":"5.30"},{"v":2.138289938260042,"d":"2.14"},{"v":1.077990760940342,"d":"1.08"},{"v":0.7497984416249074,"d":"0.75"},{"v":0.5789341065068223,"d":"0.58"},{"v":0.3556992448713735,"d":"0.36"},{"$error":"#VALUE!"},{"v":0.8876701830287868,"d":"0.89"},{"v":2.4626782377352914,"d":"2.46"},{"v":2.5978853826449186,"d":"2.60"},{"v":3.7120647031162552,"d":"3.71"},{"v":7.027477795792183,"d":"7.03"},{"v":1.6720419265770625,"d":"1.67"},{"v":-0.1842280128633232,"d":"-0.18"},{"v":3.374580514866201,"d":"3.37"},{"v":1.5586797969178576,"d":"1.56"},{"v":-0.2643698067060865,"d":"-0.26"},{"v":3.2033339174429494,"d":"3.20"},{"v":-0.25376604648103745,"d":"-0.25"},{"v":8.429193985316633,"d":"8.43"},{"v":0.2143901341405806,"d":"0.21"},{"v":2.510197475809069,"d":"2.51"},{"v":-1.5861619756923973,"d":"-1.59"},{"v":2.2598289132293403,"d":"2.26"},{"v":0.19454663339817824,"d":"0.19"},{"v":0.8415064868419244,"d":"0.84"},{"v":1.9035812338406615,"d":"1.90"},{"v":0.4236422582452585,"d":"0.42"},{"v":0.1640019719850316,"d":"0.16"},{"v":0.6873837315713867,"d":"0.69"},{"v":3.5327958258023857,"d":"3.53"},{"v":2.2483690909752845,"d":"2.25"},{"v":-2.053575898990959,"d":"-2.05"},{"v":0.6285772613998731,"d":"0.63"},{"v":1.4402496146230848,"d":"1.44"},{"v":1.5740459892609744,"d":"1.57"},{"v":1.75957600923283,"d":"1.76"},{"v":1.9026119407402848,"d":"1.90"},{"v":2.331656337890251,"d":"2.33"},{"v":0.8112749198740752,"d":"0.81"},{"v":2.6740501161172174,"d":"2.67"},{"v":1.4438600564771966,"d":"1.44"},{"v":1.0029225818084,"d":"1.00"},{"v":0.8984647311247944,"d":"0.90"},{"v":5.452788074028258,"d":"5.45"},{"v":-0.21033873125089297,"d":"-0.21"},{"v":1.4692231724492817,"d":"1.47"},{"v":-1.0828300530300936,"d":"-1.08"},{"v":2.4316799166573313,"d":"2.43"},{"v":2.3162815648294512,"d":"2.32"},{"v":1.121568921749775,"d":"1.12"},{"v":0.9864562128335848,"d":"0.99"},{"v":2.074775302302593,"d":"2.07"}]
["(Charge nette des intérêts / revenus courants*100)"]
[]
[]
["IV. Dette brute par rapport aux revenus"]
[]
["Engagements courants","+",200,{"$f":"'Base de données indicateurs1'!BF9","v":{"v":35810906.58000001,"d":"35,810,906.58"}},{"$f":"'Base de données indicateurs1'!E9","v":{"v":3771.65,"d":"3,771.65"}},{"$f":"'Base de données indicateurs1'!F9","v":{"v":44599,"d":"44,599.00"}},{"$f":"'Base de données indicateurs1'!G9","v":{"v":112759.55,"d":"112,759.55"}},{"$f":"'Base de données indicateurs1'!H9","v":{"v":233640.35,"d":"233,640.35"}},{"$f":"'Base de données indicateurs1'!I9","v":{"v":600201,"d":"600,201.00"}},{"$f":"'Base de données indicateurs1'!J9","v":{"v":950985.5,"d":"950,985.50"}},{"$f":"'Base de données indicateurs1'!K9","v":{"v":201552.2,"d":"201,552.20"}},{"$f":"'Base de données indicateurs1'!L9","v":{"v":3705859.12,"d":"3,705,859.12"}},{"$f":"'Base de données indicateurs1'!M9","v":{"v":242544.73,"d":"242,544.73"}},{"$f":"'Base de données indicateurs1'!N9","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!O9","v":{"v":1453277.22,"d":"1,453,277.22"}},{"$f":"'Base de données indicateurs1'!P9","v":{"v":91190.97,"d":"91,190.97"}},{"$f":"'Base de données indicateurs1'!Q9","v":{"v":25537.75,"d":"25,537.75"}},{"$f":"'Base de données indicateurs1'!R9","v":{"v":266808.41,"d":"266,808.41"}},{"$f":"'Base de données indicateurs1'!S9","v":{"v":563608.91,"d":"563,608.91"}},{"$f":"'Base de données indicateurs1'!T9","v":{"v":401478.57,"d":"401,478.57"}},{"$f":"'Base de données indicateurs1'!U9","v":{"v":213190.62,"d":"213,190.62"}},{"$f":"'Base de données indicateurs1'!V9","v":{"v":221716.45,"d":"221,716.45"}},{"$f":"'Base de données indicateurs1'!W9","v":{"v":2071297.12,"d":"2,071,297.12"}},{"$f":"'Base de données indicateurs1'!X9","v":{"v":135,"d":"135.00"}},{"$f":"'Base de données indicateurs1'!Y9","v":{"v":8866789.98,"d":"8,866,789.98"}},{"$f":"'Base de données indicateurs1'!Z9","v":{"v":3389024.96,"d":"3,389,024.96"}},{"$f":"'Base de données indicateurs1'!AA9","v":{"v":33957,"d":"33,957.00"}},{"$f":"'Base de données indicateurs1'!AB9","v":{"v":31444.13,"d":"31,444.13"}},{"$f":"'Base de données indicateurs1'!AC9","v":{"v":287157.11,"d":"287,157.11"}},{"$f":"'Base de données indicateurs1'!AD9","v":{"v":640852.55,"d":"640,852.55"}},{"$f":"'Base de données indicateurs1'!AE9","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!AF9","v":{"v":163650.85,"d":"163,650.85"}},{"$f":"'Base de données indicateurs1'!AG9","v":{"v":1264494.64,"d":"1,264,494.64"}},{"$f":"'Base de données indicateurs1'!AH9","v":{"v":283597,"d":"283,597.00"}},{"$f":"'Base de données indicateurs1'!AI9","v":{"v":74.5,"d":"74.50"}},{"$f":"'Base de données indicateurs1'!AJ9","v":{"v":43246.05,"d":"43,246.05"}},{"$f":"'Base de données indicateurs1'!AK9","v":{"v":341865.4,"d":"341,865.40"}},{"$f":"'Base de données indicateurs1'!AL9","v":{"v":320246,"d":"320,246.00"}},{"$f":"'Base de données indicateurs1'!AM9","v":{"v":179595.55,"d":"179,595.55"}},{"$f":"'Base de données indicateurs1'!AN9","v":{"v":30726.94,"d":"30,726.94"}},{"$f":"'Base de données indicateurs1'!AO9","v":{"v":1175364.1,"d":"1,175,364.10"}},{"$f":"'Base de données indicateurs1'!AP9","v":{"v":352732.84,"d":"352,732.84"}},{"$f":"'Base de données indicateurs1'!AQ9","v":{"v":135768,"d":"135,768.00"}},{"$f":"'Base de données indicateurs1'!AR9","v":{"v":320325.25,"d":"320,325.25"}},{"$f":"'Base de données indicateurs1'!AS9","v":{"v":362403.69,"d":"362,403.69"}},{"$f":"'Base de données indicateurs1'!AT9","v":{"v":212758.25,"d":"212,758.25"}},{"$f":"'Base de données indicateurs1'!AU9","v":{"v":47182.1,"d":"47,182.10"}},{"$f":"'Base de données indicateurs1'!AV9","v":{"v":526840.46,"d":"526,840.46"}},{"$f":"'Base de données indicateurs1'!AW9","v":{"v":125306.3,"d":"125,306.30"}},{"$f":"'Base de données indicateurs1'!AX9","v":{"v":18759.35,"d":"18,759.35"}},{"$f":"'Base de données indicateurs1'!AY9","v":{"v":110841.3,"d":"110,841.30"}},{"$f":"'Base de données indicateurs1'!AZ9","v":{"v":1391754.4,"d":"1,391,754.40"}},{"$f":"'Base de données indicateurs1'!BA9","v":{"v":34063.44,"d":"34,063.44"}},{"$f":"'Base de données indicateurs1'!BB9","v":{"v":1010318.05,"d":"1,010,318.05"}},{"$f":"'Base de données indicateurs1'!BC9","v":{"v":57543.88,"d":"57,543.88"}},{"$f":"'Base de données indicateurs1'!BD9","v":{"v":2244759.54,"d":"2,244,759.54"}},{"$f":"'Base de données indicateurs1'!BE9","v":{"v":403308.85,"d":"403,308.85"}},{"v":11404019.119999997,"d":"11,404,019.12"},{"v":15004423.770000003,"d":"15,004,423.77"},{"v":9402463.69,"d":"9,402,463.69"}]
["Engagements financiers à court terme","+",201,{"$f":"'Base de données indicateurs1'!BF10","v":{"v":98715493.19000001,"d":"98,715,493.19"}},{"$f":"'Base de données indicateurs1'!E10","v":{"v":3909040.76,"d":"3,909,040.76"}},{"$f":"'Base de données indicateurs1'!F10","v":{"v":74260,"d":"74,260.00"}},{"$f":"'Base de données indicateurs1'!G10","v":{"v":180090.75,"d":"180,090.75"}},{"$f":"'Base de données indicateurs1'!H10","v":{"v":352998.33,"d":"352,998.33"}},{"$f":"'Base de données indicateurs1'!I10","v":{"v":4511771,"d":"4,511,771.00"}},{"$f":"'Base de données indicateurs1'!J10","v":{"v":5336550,"d":"5,336,550.00"}},{"$f":"'Base de données indicateurs1'!K10","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!L10","v":{"v":49004578.5,"d":"49,004,578.50"}},{"$f":"'Base de données indicateurs1'!M10","v":{"v":213200,"d":"213,200.00"}},{"$f":"'Base de données indicateurs1'!N10","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!O10","v":{"v":3586455.24,"d":"3,586,455.24"}},{"$f":"'Base de données indicateurs1'!P10","v":{"v":1264473.87,"d":"1,264,473.87"}},{"$f":"'Base de données indicateurs1'!Q10","v":{"v":125256.5,"d":"125,256.50"}},{"$f":"'Base de données indicateurs1'!R10","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!S10","v":{"v":2512156.62,"d":"2,512,156.62"}},{"$f":"'Base de données indicateurs1'!T10","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!U10","v":{"v":160308.08,"d":"160,308.08"}},{"$f":"'Base de données indicateurs1'!V10","v":{"v":675483.74,"d":"675,483.74"}},{"$f":"'Base de données indicateurs1'!W10","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!X10","v":{"v":63507,"d":"63,507.00"}},{"$f":"'Base de données indicateurs1'!Y10","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!Z10","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!AA10","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!AB10","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!AC10","v":{"v":795091.5,"d":"795,091.50"}},{"$f":"'Base de données indicateurs1'!AD10","v":{"v":87760.01,"d":"87,760.01"}},{"$f":"'Base de données indicateurs1'!AE10","v":{"v":195428.94,"d":"195,428.94"}},{"$f":"'Base de données indicateurs1'!AF10","v":{"v":484090.65,"d":"484,090.65"}},{"$f":"'Base de données indicateurs1'!AG10","v":{"v":1436720.75,"d":"1,436,720.75"}},{"$f":"'Base de données indicateurs1'!AH10","v":{"v":7465504,"d":"7,465,504.00"}},{"$f":"'Base de données indicateurs1'!AI10","v":{"v":-28418,"d":"-28,418.00"}},{"$f":"'Base de données indicateurs1'!AJ10","v":{"v":16520,"d":"16,520.00"}},{"$f":"'Base de données indicateurs1'!AK10","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!AL10","v":{"v":512379,"d":"512,379.00"}},{"$f":"'Base de données indicateurs1'!AM10","v":{"v":438479.73,"d":"438,479.73"}},{"$f":"'Base de données indicateurs1'!AN10","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!AO10","v":{"v":1000000,"d":"1,000,000.00"}},{"$f":"'Base de données indicateurs1'!AP10","v":{"v":50050,"d":"50,050.00"}},{"$f":"'Base de données indicateurs1'!AQ10","v":{"v":334240,"d":"334,240.00"}},{"$f":"'Base de données indicateurs1'!AR10","v":{"v":32000,"d":"32,000.00"}},{"$f":"'Base de données indicateurs1'!AS10","v":{"v":333359.06,"d":"333,359.06"}},{"$f":"'Base de données indicateurs1'!AT10","v":{"v":276059,"d":"276,059.00"}},{"$f":"'Base de données indicateurs1'!AU10","v":{"v":19300,"d":"19,300.00"}},{"$f":"'Base de données indicateurs1'!AV10","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!AW10","v":{"v":1227600,"d":"1,227,600.00"}},{"$f":"'Base de données indicateurs1'!AX10","v":{"v":10000,"d":"10,000.00"}},{"$f":"'Base de données indicateurs1'!AY10","v":{"v":235243.64,"d":"235,243.64"}},{"$f":"'Base de données indicateurs1'!AZ10","v":{"v":530829.83,"d":"530,829.83"}},{"$f":"'Base de données indicateurs1'!BA10","v":{"v":306582.07,"d":"306,582.07"}},{"$f":"'Base de données indicateurs1'!BB10","v":{"v":725276.54,"d":"725,276.54"}},{"$f":"'Base de données indicateurs1'!BC10","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!BD10","v":{"v":10110840.08,"d":"10,110,840.08"}},{"$f":"'Base de données indicateurs1'!BE10","v":{"v":150426,"d":"150,426.00"}},{"v":71906623.39,"d":"71,906,623.39"},{"v":10516204.85,"d":"10,516,204.85"},{"v":16292664.95,"d":"16,292,664.95"}]
["Instruments financiers dérivés","-",2016,{"$f":"'Base de données indicateurs1'!BF11","v":{"v":162300,"d":"162,300.00"}},{"$f":"'Base de données indicateurs1'!E11","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!F11","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!G11","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!H11","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!I11","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!J11","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!K11","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!L11","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!M11","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!N11","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!O11","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!P11","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!Q11","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!R11","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!S11","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!T11","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!U11","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!V11","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!W11","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!X11","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!Y11","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!Z11","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!AA11","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!AB11","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!AC11","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!AD11","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!AE11","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!AF11","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!AG11","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!AH11","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!AI11","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!AJ11","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!AK11","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!AL11","v":{"v":162300,"d":"162,300.00"}},{"$f":"'Base de données indicateurs1'!AM11","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!AN11","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!AO11","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!AP11","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!AQ11","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!AR11","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!AS11","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!AT11","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!AU11","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!AV11","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!AW11","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!AX11","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!AY11","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!AZ11","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!BA11","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!BB11","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!BC11","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!BD11","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!BE11","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":162300,"d":"162,300.00"}]
["Engagements financiers à long terme","+",206,{"$f":"'Base de données indicateurs1'!BF12","v":{"v":404350735.29,"d":"404,350,735.29"}},{"$f":"'Base de données indicateurs1'!E12","v":{"v":3449574.66,"d":"3,449,574.66"}},{"$f":"'Base de données indicateurs1'!F12","v":{"v":1575200.85,"d":"1,575,200.85"}},{"$f":"'Base de données indicateurs1'!G12","v":{"v":5302040,"d":"5,302,040.00"}},{"$f":"'Base de données indicateurs1'!H12","v":{"v":3739314.97,"d":"3,739,314.97"}},{"$f":"'Base de données indicateurs1'!I12","v":{"v":17801406,"d":"17,801,406.00"}},{"$f":"'Base de données indicateurs1'!J12","v":{"v":14552620,"d":"14,552,620.00"}},{"$f":"'Base de données indicateurs1'!K12","v":{"v":6615738.49,"d":"6,615,738.49"}},{"$f":"'Base de données indicateurs1'!L12","v":{"v":66513986.55,"d":"66,513,986.55"}},{"$f":"'Base de données indicateurs1'!M12","v":{"v":5198699.75,"d":"5,198,699.75"}},{"$f":"'Base de données indicateurs1'!N12","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!O12","v":{"v":32997633.3,"d":"32,997,633.30"}},{"$f":"'Base de données indicateurs1'!P12","v":{"v":1797463.35,"d":"1,797,463.35"}},{"$f":"'Base de données indicateurs1'!Q12","v":{"v":385600,"d":"385,600.00"}},{"$f":"'Base de données indicateurs1'!R12","v":{"v":3046722.25,"d":"3,046,722.25"}},{"$f":"'Base de données indicateurs1'!S12","v":{"v":1129011,"d":"1,129,011.00"}},{"$f":"'Base de données indicateurs1'!T12","v":{"v":5103900,"d":"5,103,900.00"}},{"$f":"'Base de données indicateurs1'!U12","v":{"v":280221.77,"d":"280,221.77"}},{"$f":"'Base de données indicateurs1'!V12","v":{"v":1847698.1,"d":"1,847,698.10"}},{"$f":"'Base de données indicateurs1'!W12","v":{"v":12761720,"d":"12,761,720.00"}},{"$f":"'Base de données indicateurs1'!X12","v":{"v":504064,"d":"504,064.00"}},{"$f":"'Base de données indicateurs1'!Y12","v":{"v":3210200,"d":"3,210,200.00"}},{"$f":"'Base de données indicateurs1'!Z12","v":{"v":4729200,"d":"4,729,200.00"}},{"$f":"'Base de données indicateurs1'!AA12","v":{"v":610190,"d":"610,190.00"}},{"$f":"'Base de données indicateurs1'!AB12","v":{"v":1200000,"d":"1,200,000.00"}},{"$f":"'Base de données indicateurs1'!AC12","v":{"v":1985134.62,"d":"1,985,134.62"}},{"$f":"'Base de données indicateurs1'!AD12","v":{"v":6970357.28,"d":"6,970,357.28"}},{"$f":"'Base de données indicateurs1'!AE12","v":{"v":3642000,"d":"3,642,000.00"}},{"$f":"'Base de données indicateurs1'!AF12","v":{"v":515000,"d":"515,000.00"}},{"$f":"'Base de données indicateurs1'!AG12","v":{"v":4377400,"d":"4,377,400.00"}},{"$f":"'Base de données indicateurs1'!AH12","v":{"v":11523397,"d":"11,523,397.00"}},{"$f":"'Base de données indicateurs1'!AI12","v":{"v":913401,"d":"913,401.00"}},{"$f":"'Base de données indicateurs1'!AJ12","v":{"v":659260,"d":"659,260.00"}},{"$f":"'Base de données indicateurs1'!AK12","v":{"v":16838944.62,"d":"16,838,944.62"}},{"$f":"'Base de données indicateurs1'!AL12","v":{"v":5808800,"d":"5,808,800.00"}},{"$f":"'Base de données indicateurs1'!AM12","v":{"v":10805793.38,"d":"10,805,793.38"}},{"$f":"'Base de données indicateurs1'!AN12","v":{"v":1600000,"d":"1,600,000.00"}},{"$f":"'Base de données indicateurs1'!AO12","v":{"v":7922475,"d":"7,922,475.00"}},{"$f":"'Base de données indicateurs1'!AP12","v":{"v":4736229.05,"d":"4,736,229.05"}},{"$f":"'Base de données indicateurs1'!AQ12","v":{"v":3968985,"d":"3,968,985.00"}},{"$f":"'Base de données indicateurs1'!AR12","v":{"v":9008304.73,"d":"9,008,304.73"}},{"$f":"'Base de données indicateurs1'!AS12","v":{"v":4813702,"d":"4,813,702.00"}},{"$f":"'Base de données indicateurs1'!AT12","v":{"v":7532739.12,"d":"7,532,739.12"}},{"$f":"'Base de données indicateurs1'!AU12","v":{"v":1825965,"d":"1,825,965.00"}},{"$f":"'Base de données indicateurs1'!AV12","v":{"v":13357775,"d":"13,357,775.00"}},{"$f":"'Base de données indicateurs1'!AW12","v":{"v":4368892,"d":"4,368,892.00"}},{"$f":"'Base de données indicateurs1'!AX12","v":{"v":798406.85,"d":"798,406.85"}},{"$f":"'Base de données indicateurs1'!AY12","v":{"v":1660900,"d":"1,660,900.00"}},{"$f":"'Base de données indicateurs1'!AZ12","v":{"v":18633004.4,"d":"18,633,004.40"}},{"$f":"'Base de données indicateurs1'!BA12","v":{"v":871280,"d":"871,280.00"}},{"$f":"'Base de données indicateurs1'!BB12","v":{"v":8489385.55,"d":"8,489,385.55"}},{"$f":"'Base de données indicateurs1'!BC12","v":{"v":148745.7,"d":"148,745.70"}},{"$f":"'Base de données indicateurs1'!BD12","v":{"v":52347931,"d":"52,347,931.00"}},{"$f":"'Base de données indicateurs1'!BE12","v":{"v":3874321.95,"d":"3,874,321.95"}},{"v":184098551.04000002,"d":"184,098,551.04"},{"v":40839603.900000006,"d":"40,839,603.90"},{"v":179412580.35,"d":"179,412,580.35"}]
[]
["Dette brute",null,null,{"$f":"SUM(D31:D32,D34)-D33","v":{"v":538714835.0600001,"d":"538,714,835.06"}},{"$f":"SUM(E31:E32,E34)-E33","v":{"v":7362387.07,"d":"7,362,387.07"}},{"$f":"SUM(F31:F32,F34)-F33","v":{"v":1694059.85,"d":"1,694,059.85"}},{"v":5594890.3,"d":"5,594,890.30"},{"v":4325953.65,"d":"4,325,953.65"},{"v":22913378,"d":"22,913,378.00"},{"v":20840155.5,"d":"20,840,155.50"},{"v":6817290.69,"d":"6,817,290.69"},{"v":119224424.16999999,"d":"119,224,424.17"},{"v":5654444.48,"d":"5,654,444.48"},{"v":0,"d":"0.00"},{"v":38037365.76,"d":"38,037,365.76"},{"v":3153128.1900000004,"d":"3,153,128.19"},{"v":536394.25,"d":"536,394.25"},{"v":3313530.66,"d":"3,313,530.66"},{"v":4204776.53,"d":"4,204,776.53"},{"v":5505378.57,"d":"5,505,378.57"},{"v":653720.47,"d":"653,720.47"},{"v":2744898.29,"d":"2,744,898.29"},{"v":14833017.120000001,"d":"14,833,017.12"},{"v":567706,"d":"567,706.00"},{"v":12076989.98,"d":"12,076,989.98"},{"v":8118224.96,"d":"8,118,224.96"},{"v":644147,"d":"644,147.00"},{"v":1231444.13,"d":"1,231,444.13"},{"v":3067383.23,"d":"3,067,383.23"},{"v":7698969.84,"d":"7,698,969.84"},{"v":3837428.94,"d":"3,837,428.94"},{"v":1162741.5,"d":"1,162,741.50"},{"v":7078615.39,"d":"7,078,615.39"},{"v":19272498,"d":"19,272,498.00"},{"v":885057.5,"d":"885,057.50"},{"v":719026.05,"d":"719,026.05"},{"v":17180810.02,"d":"17,180,810.02"},{"v":6479125,"d":"6,479,125.00"},{"v":11423868.66,"d":"11,423,868.66"},{"v":1630726.94,"d":"1,630,726.94"},{"v":10097839.1,"d":"10,097,839.10"},{"v":5139011.89,"d":"5,139,011.89"},{"v":4438993,"d":"4,438,993.00"},{"v":9360629.98,"d":"9,360,629.98"},{"v":5509464.75,"d":"5,509,464.75"},{"v":8021556.37,"d":"8,021,556.37"},{"v":1892447.1,"d":"1,892,447.10"},{"v":13884615.46,"d":"13,884,615.46"},{"v":5721798.3,"d":"5,721,798.30"},{"v":827166.2,"d":"827,166.20"},{"v":2006984.94,"d":"2,006,984.94"},{"v":20555588.63,"d":"20,555,588.63"},{"v":1211925.51,"d":"1,211,925.51"},{"v":10224980.14,"d":"10,224,980.14"},{"v":206289.58000000002,"d":"206,289.58"},{"v":64703530.620000005,"d":"64,703,530.62"},{"v":4428056.8,"d":"4,428,056.80"},{"v":267409193.54999995,"d":"267,409,193.55"},{"v":66360232.519999996,"d":"66,360,232.52"},{"v":204945408.99000004,"d":"204,945,408.99"}]
[]
["Revenus courants",null,null,{"$f":"D23","v":{"v":211051448.30999997,"d":"211,051,448.31"}},{"$f":"E23","v":{"v":3316356.05,"d":"3,316,356.05"}},{"$f":"F23","v":{"v":708479.36,"d":"708,479.36"}},{"v":1151250.3,"d":"1,151,250.30"},{"v":1031246.7000000001,"d":"1,031,246.70"},{"v":7505998,"d":"7,505,998.00"},{"v":9386117.55,"d":"9,386,117.55"},{"v":7074662.61,"d":"7,074,662.61"},{"v":36177201.8,"d":"36,177,201.80"},{"v":3378882.63,"d":"3,378,882.63"},{"v":0,"d":"0.00"},{"v":16408899.7,"d":"16,408,899.70"},{"v":1223857,"d":"1,223,857.00"},{"v":187655.7,"d":"187,655.70"},{"v":989182.65,"d":"989,182.65"},{"v":722909.15,"d":"722,909.15"},{"v":1998942.1,"d":"1,998,942.10"},{"v":596548.8,"d":"596,548.80"},{"v":1298541.25,"d":"1,298,541.25"},{"v":7360026.75,"d":"7,360,026.75"},{"v":848811,"d":"848,811.00"},{"v":3758598.17,"d":"3,758,598.17"},{"v":9516564.7,"d":"9,516,564.70"},{"v":50942,"d":"50,942.00"},{"v":286207.2,"d":"286,207.20"},{"v":857901.03,"d":"857,901.03"},{"v":1168568.55,"d":"1,168,568.55"},{"v":1230165.25,"d":"1,230,165.25"},{"v":1252296.15,"d":"1,252,296.15"},{"v":6915032.85,"d":"6,915,032.85"},{"v":7675902,"d":"7,675,902.00"},{"v":521416.35,"d":"521,416.35"},{"v":298886.64999999997,"d":"298,886.65"},{"v":5427042.9,"d":"5,427,042.90"},{"v":2482113.44,"d":"2,482,113.44"},{"v":2961017.4,"d":"2,961,017.40"},{"v":334540.35,"d":"334,540.35"},{"v":6828835.95,"d":"6,828,835.95"},{"v":1931797.0799999998,"d":"1,931,797.08"},{"v":1951760,"d":"1,951,760.00"},{"v":3322751.6,"d":"3,322,751.60"},{"v":1689242,"d":"1,689,242.00"},{"v":2391707.95,"d":"2,391,707.95"},{"v":2254217.35,"d":"2,254,217.35"},{"v":5553039.53,"d":"5,553,039.53"},{"v":2202056.9,"d":"2,202,056.90"},{"v":378808.9,"d":"378,808.90"},{"v":902646.45,"d":"902,646.45"},{"v":4857539.600000001,"d":"4,857,539.60"},{"v":984706.9,"d":"984,706.90"},{"v":3613483.71,"d":"3,613,483.71"},{"v":341683.35,"d":"341,683.35"},{"v":24686130.6,"d":"24,686,130.60"},{"v":1058276.35,"d":"1,058,276.35"},{"v":100516758.10000001,"d":"100,516,758.10"},{"v":34381291.9,"d":"34,381,291.90"},{"v":76153398.31,"d":"76,153,398.31"}]
[]
["Dette brute par rapports au revenus",null,null,{"$f":"IF(D38<>0,D36/D38,\"\")*100","v":{"v":255.25284918619286,"d":"255.25"}},{"$f":"IF(E38<>0,E36/E38,\"\")*100","v":{"v":222.00231094004522,"d":"222.00"}},{"$f":"IF(F38<>0,F36/F38,\"\")*100","v":{"v":239.11209636368235,"d":"239.11"}},{"v":485.98382992820933,"d":"485.98"},{"v":419.4877569062767,"d":"419.49"},{"v":305.26757401214337,"d":"305.27"},{"v":222.0316908347264,"d":"222.03"},{"v":96.36206086158504,"d":"96.36"},{"v":329.5567878055179,"d":"329.56"},{"v":167.34657871202828,"d":"167.35"},{"$error":"#VALUE!"},{"v":231.80936233037005,"d":"231.81"},{"v":257.63861219080337,"d":"257.64"},{"v":285.8395721526178,"d":"285.84"},{"v":334.9766253987573,"d":"334.98"},{"v":581.6466052476995,"d":"581.65"},{"v":275.41460905746095,"d":"275.41"},{"v":109.58373732375289,"d":"109.58"},{"v":211.38321866941078,"d":"211.38"},{"v":201.5348262151357,"d":"201.53"},{"v":66.88249798836254,"d":"66.88"},{"v":321.31633746844506,"d":"321.32"},{"v":85.30625510274731,"d":"85.31"},{"v":1264.471359585411,"d":"1,264.47"},{"v":430.2631555041242,"d":"430.26"},{"v":357.5451156644491,"d":"357.55"},{"v":658.8376728091818,"d":"658.84"},{"v":311.9441831087328,"d":"311.94"},{"v":92.84876424797761,"d":"92.85"},{"v":102.36560756179199,"d":"102.37"},{"v":251.07795800415377,"d":"251.08"},{"v":169.74103324531347,"d":"169.74"},{"v":240.56813845650186,"d":"240.57"},{"v":316.57774476041084,"d":"316.58"},{"v":261.0325900334354,"d":"261.03"},{"v":385.80890000849035,"d":"385.81"},{"v":487.4529903492957,"d":"487.45"},{"v":147.87057668298502,"d":"147.87"},{"v":266.0223448520794,"d":"266.02"},{"v":227.4353916465139,"d":"227.44"},{"v":281.71320359908935,"d":"281.71"},{"v":326.15011644275955,"d":"326.15"},{"v":335.3902958762168,"d":"335.39"},{"v":83.95140335513787,"d":"83.95"},{"v":250.0363158769014,"d":"250.04"},{"v":259.8388034387304,"d":"259.84"},{"v":218.3597587068308,"d":"218.36"},{"v":222.34452259796734,"d":"222.34"},{"v":423.1687299059795,"d":"423.17"},{"v":123.07474538870397,"d":"123.07"},{"v":282.9673788677465,"d":"282.97"},{"v":60.374490006609925,"d":"60.37"},{"v":262.10478939943715,"d":"262.10"},{"v":418.4215965895864,"d":"418.42"},{"v":266.03443903748416,"d":"266.03"},{"v":193.0126206804928,"d":"193.01"},{"v":269.1218166728718,"d":"269.12"}]
["Dette brute/revenus courants*100)"]

{"sheet":"Quotité d'invest + fin.","index":32,"n_rows":44,"n_cols":60,"rows_kept":44,"hidden":true,"merged":[[7,0,7,3]]}
{"$rows_empty":7}
["Annexe aux comptes annuels H - Les indicateurs financiers"]
[]
["V. Quotité d'investissement",null,"Groupe","Montant",{"$f":"'4.1 Comptes 2020 natures'!E2","v":923},{"$f":"'4.1 Comptes 2020 natures'!F2","v":270},{"$f":"'4.1 Comptes 2020 natures'!G2","v":485},{"$f":"'4.1 Comptes 2020 natures'!H2","v":446},{"$f":"'4.1 Comptes 2020 natures'!I2","v":{"v":3631,"d":"3,631"}},{"$f":"'4.1 Comptes 2020 natures'!J2","v":{"v":3313,"d":"3,313"}},{"$f":"'4.1 Comptes 2020 natures'!K2","v":{"v":2644,"d":"2,644"}},{"$f":"'4.1 Comptes 2020 natures'!L2","v":{"v":12618,"d":"12,618"}},{"$f":"'4.1 Comptes 2020 natures'!M2","v":{"v":1371,"d":"1,371"}},{"$f":"'4.1 Comptes 2020 natures'!N2","v":118},{"$f":"'4.1 Comptes 2020 natures'!O2","v":{"v":7167,"d":"7,167"}},{"$f":"'4.1 Comptes 2020 natures'!P2","v":528},{"$f":"'4.1 Comptes 2020 natures'!Q2","v":108},{"$f":"'4.1 Comptes 2020 natures'!R2","v":415},{"$f":"'4.1 Comptes 2020 natures'!S2","v":349},{"$f":"'4.1 Comptes 2020 natures'!T2","v":687},{"$f":"'4.1 Comptes 2020 natures'!U2","v":255},{"$f":"'4.1 Comptes 2020 natures'!V2","v":436},{"$f":"'4.1 Comptes 2020 natures'!W2","v":{"v":3190,"d":"3,190"}},{"$f":"'4.1 Comptes 2020 natures'!X2","v":324},{"$f":"'4.1 Comptes 2020 natures'!Y2","v":{"v":1246,"d":"1,246"}},{"$f":"'4.1 Comptes 2020 natures'!Z2","v":{"v":1528,"d":"1,528"}},{"$f":"'4.1 Comptes 2020 natures'!AA2","v":96},{"$f":"'4.1 Comptes 2020 natures'!AB2","v":149},{"$f":"'4.1 Comptes 2020 natures'!AC2","v":516},{"$f":"'4.1 Comptes 2020 natures'!AD2","v":671},{"$f":"'4.1 Comptes 2020 natures'!AE2","v":572},{"$f":"'4.1 Comptes 2020 natures'!AF2","v":490},{"$f":"'4.1 Comptes 2020 natures'!AG2","v":{"v":1914,"d":"1,914"}},{"$f":"'4.1 Comptes 2020 natures'!AH2","v":{"v":2615,"d":"2,615"}},{"$f":"'4.1 Comptes 2020 natures'!AI2","v":227},{"$f":"'4.1 Comptes 2020 natures'!AJ2","v":131},{"$f":"'4.1 Comptes 2020 natures'!AK2","v":{"v":1895,"d":"1,895"}},{"$f":"'4.1 Comptes 2020 natures'!AL2","v":{"v":1135,"d":"1,135"}},{"$f":"'4.1 Comptes 2020 natures'!AM2","v":{"v":1241,"d":"1,241"}},{"$f":"'4.1 Comptes 2020 natures'!AN2","v":119},{"$f":"'4.1 Comptes 2020 natures'!AO2","v":{"v":1195,"d":"1,195"}},{"$f":"'4.1 Comptes 2020 natures'!AP2","v":663},{"$f":"'4.1 Comptes 2020 natures'!AQ2","v":645},{"$f":"'4.1 Comptes 2020 natures'!AR2","v":{"v":1263,"d":"1,263"}},{"$f":"'4.1 Comptes 2020 natures'!AS2","v":740},{"$f":"'4.1 Comptes 2020 natures'!AT2","v":{"v":1028,"d":"1,028"}},{"$f":"'4.1 Comptes 2020 natures'!AU2","v":314},{"$f":"'4.1 Comptes 2020 natures'!AV2","v":{"v":2400,"d":"2,400"}},{"$f":"'4.1 Comptes 2020 natures'!AW2","v":755},{"$f":"'4.1 Comptes 2020 natures'!AX2","v":181},{"$f":"'4.1 Comptes 2020 natures'!AY2","v":347},{"$f":"'4.1 Comptes 2020 natures'!AZ2","v":{"v":1690,"d":"1,690"}},{"$f":"'4.1 Comptes 2020 natures'!BA2","v":387},{"$f":"'4.1 Comptes 2020 natures'!BB2","v":{"v":1096,"d":"1,096"}},{"$f":"'4.1 Comptes 2020 natures'!BC2","v":188},{"$f":"'4.1 Comptes 2020 natures'!BD2","v":{"v":6434,"d":"6,434"}},{"$f":"'4.1 Comptes 2020 natures'!BE2","v":560},{"$f":"'4.1 Comptes 2020 natures'!BG2","v":{"v":38954,"d":"38,954"}},{"$f":"'4.1 Comptes 2020 natures'!BH2","v":{"v":10479,"d":"10,479"}},{"$f":"'4.1 Comptes 2020 natures'!BI2","v":{"v":24276,"d":"24,276"}}]
[{"$nulls":4},"Boécourt","Bourrignon","Châtillon","Courchapoix","Courrendlin","Courroux","Courtételle","Delémont","Develier","Ederswiler","Haute-Sorne","Mervelier","Mettembert","Movelier","Pleigne","Rossemaison","Saulcy","Soyhières","Val Terbi","Le Bémont","Les Bois","Les Breuleux","La Chaux-B.","Les Enfers","Les Genevez","Lajoux","Montfaucon","Muriaux","Le Noirmont","Saignelégier","Saint-Brais","Soubey","Alle","La Baroche","Basse-Allaine","Beurnevésin","Boncourt","Bonfol","Bure","Clos du Doubs","Coeuve","Cornol","Courchavon","Courgenay","Courtedoux","Damphreux","Fahy","Fontenais","Grandfontaine","Haute-Ajoie","Lugnez","Porrentruy","Vendlincourt","Delémont","Franches-Montagnes","Porrentruy"]
["Investissements bruts (total des dépenses d'investissement)",null,690,{"$f":"'Base de données indicateurs1'!BF58","v":{"v":36707355.69,"d":"36,707,355.69"}},{"$f":"'Base de données indicateurs1'!E58","v":{"v":593862.55,"d":"593,862.55"}},{"$f":"'Base de données indicateurs1'!F58","v":{"v":5186.85,"d":"5,186.85"}},{"$f":"'Base de données indicateurs1'!G58","v":{"v":2700857.55,"d":"2,700,857.55"}},{"$f":"'Base de données indicateurs1'!H58","v":{"v":225335,"d":"225,335.00"}},{"$f":"'Base de données indicateurs1'!I58","v":{"v":2251481,"d":"2,251,481.00"}},{"$f":"'Base de données indicateurs1'!J58","v":{"v":2280577.79,"d":"2,280,577.79"}},{"$f":"'Base de données indicateurs1'!K58","v":{"v":1266529.24,"d":"1,266,529.24"}},{"$f":"'Base de données indicateurs1'!L58","v":{"v":10477858.53,"d":"10,477,858.53"}},{"$f":"'Base de données indicateurs1'!M58","v":{"v":184436.45,"d":"184,436.45"}},{"$f":"'Base de données indicateurs1'!N58","v":{"v":41267.75,"d":"41,267.75"}},{"$f":"'Base de données indicateurs1'!O58","v":{"v":2081646.1,"d":"2,081,646.10"}},{"$f":"'Base de données indicateurs1'!P58","v":{"v":175184.23,"d":"175,184.23"}},{"$f":"'Base de données indicateurs1'!Q58","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!R58","v":{"v":15814,"d":"15,814.00"}},{"$f":"'Base de données indicateurs1'!S58","v":{"v":171236.7,"d":"171,236.70"}},{"$f":"'Base de données indicateurs1'!T58","v":{"v":217977.15,"d":"217,977.15"}},{"$f":"'Base de données indicateurs1'!U58","v":{"v":82785,"d":"82,785.00"}},{"$f":"'Base de données indicateurs1'!V58","v":{"v":312999.1,"d":"312,999.10"}},{"$f":"'Base de données indicateurs1'!W58","v":{"v":1022304.45,"d":"1,022,304.45"}},{"$f":"'Base de données indicateurs1'!X58","v":{"v":65578.35,"d":"65,578.35"}},{"$f":"'Base de données indicateurs1'!Y58","v":{"v":128183.25,"d":"128,183.25"}},{"$f":"'Base de données indicateurs1'!Z58","v":{"v":503623.38,"d":"503,623.38"}},{"$f":"'Base de données indicateurs1'!AA58","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!AB58","v":{"v":64645.15,"d":"64,645.15"}},{"$f":"'Base de données indicateurs1'!AC58","v":{"v":100268.8,"d":"100,268.80"}},{"$f":"'Base de données indicateurs1'!AD58","v":{"v":144435.91,"d":"144,435.91"}},{"$f":"'Base de données indicateurs1'!AE58","v":{"v":40403.8,"d":"40,403.80"}},{"$f":"'Base de données indicateurs1'!AF58","v":{"v":727420.4,"d":"727,420.40"}},{"$f":"'Base de données indicateurs1'!AG58","v":{"v":678259.1,"d":"678,259.10"}},{"$f":"'Base de données indicateurs1'!AH58","v":{"v":347396.95,"d":"347,396.95"}},{"$f":"'Base de données indicateurs1'!AI58","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!AJ58","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!AK58","v":{"v":1969762.48,"d":"1,969,762.48"}},{"$f":"'Base de données indicateurs1'!AL58","v":{"v":373870,"d":"373,870.00"}},{"$f":"'Base de données indicateurs1'!AM58","v":{"v":293387.9,"d":"293,387.90"}},{"$f":"'Base de données indicateurs1'!AN58","v":{"v":612014,"d":"612,014.00"}},{"$f":"'Base de données indicateurs1'!AO58","v":{"v":858933.3,"d":"858,933.30"}},{"$f":"'Base de données indicateurs1'!AP58","v":{"v":387302.1,"d":"387,302.10"}},{"$f":"'Base de données indicateurs1'!AQ58","v":{"v":49042.1,"d":"49,042.10"}},{"$f":"'Base de données indicateurs1'!AR58","v":{"v":449074.2,"d":"449,074.20"}},{"$f":"'Base de données indicateurs1'!AS58","v":{"v":71436,"d":"71,436.00"}},{"$f":"'Base de données indicateurs1'!AT58","v":{"v":236030.35,"d":"236,030.35"}},{"$f":"'Base de données indicateurs1'!AU58","v":{"v":290607.3,"d":"290,607.30"}},{"$f":"'Base de données indicateurs1'!AV58","v":{"v":617598.75,"d":"617,598.75"}},{"$f":"'Base de données indicateurs1'!AW58","v":{"v":57242.4,"d":"57,242.40"}},{"$f":"'Base de données indicateurs1'!AX58","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!AY58","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!AZ58","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!BA58","v":{"v":176794.95,"d":"176,794.95"}},{"$f":"'Base de données indicateurs1'!BB58","v":{"v":374230.1,"d":"374,230.10"}},{"$f":"'Base de données indicateurs1'!BC58","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!BD58","v":{"v":2976255.58,"d":"2,976,255.58"}},{"$f":"'Base de données indicateurs1'!BE58","v":{"v":6219.65,"d":"6,219.65"}},{"$f":"SUM(E12:W12)","v":{"v":24107339.439999998,"d":"24,107,339.44"}},{"$f":"SUM(X12:AJ12)","v":{"v":2800215.0900000003,"d":"2,800,215.09"}},{"$f":"SUM(AK12:BE12)","v":{"v":9799801.159999998,"d":"9,799,801.16"}}]
[]
["Charges de personnel","+",30,{"$f":"'Base de données indicateurs1'!BF17","v":{"v":62392442.43000001,"d":"62,392,442.43"}},{"$f":"'Base de données indicateurs1'!E17","v":{"v":470114.3,"d":"470,114.30"}},{"$f":"'Base de données indicateurs1'!F17","v":{"v":33790.6,"d":"33,790.60"}},{"$f":"'Base de données indicateurs1'!G17","v":{"v":132370.55,"d":"132,370.55"}},{"$f":"'Base de données indicateurs1'!H17","v":{"v":234232.2,"d":"234,232.20"}},{"$f":"'Base de données indicateurs1'!I17","v":{"v":2614007,"d":"2,614,007.00"}},{"$f":"'Base de données indicateurs1'!J17","v":{"v":2914897.7,"d":"2,914,897.70"}},{"$f":"'Base de données indicateurs1'!K17","v":{"v":1052579.25,"d":"1,052,579.25"}},{"$f":"'Base de données indicateurs1'!L17","v":{"v":19606286.83,"d":"19,606,286.83"}},{"$f":"'Base de données indicateurs1'!M17","v":{"v":1235277.3,"d":"1,235,277.30"}},{"$f":"'Base de données indicateurs1'!N17","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!O17","v":{"v":3355866.1,"d":"3,355,866.10"}},{"$f":"'Base de données indicateurs1'!P17","v":{"v":166881.05,"d":"166,881.05"}},{"$f":"'Base de données indicateurs1'!Q17","v":{"v":69596.65,"d":"69,596.65"}},{"$f":"'Base de données indicateurs1'!R17","v":{"v":238242.75,"d":"238,242.75"}},{"$f":"'Base de données indicateurs1'!S17","v":{"v":120756.95,"d":"120,756.95"}},{"$f":"'Base de données indicateurs1'!T17","v":{"v":287755,"d":"287,755.00"}},{"$f":"'Base de données indicateurs1'!U17","v":{"v":106789,"d":"106,789.00"}},{"$f":"'Base de données indicateurs1'!V17","v":{"v":333879.65,"d":"333,879.65"}},{"$f":"'Base de données indicateurs1'!W17","v":{"v":2111725.83,"d":"2,111,725.83"}},{"$f":"'Base de données indicateurs1'!X17","v":{"v":99579,"d":"99,579.00"}},{"$f":"'Base de données indicateurs1'!Y17","v":{"v":1191421.6,"d":"1,191,421.60"}},{"$f":"'Base de données indicateurs1'!Z17","v":{"v":1513460.5,"d":"1,513,460.50"}},{"$f":"'Base de données indicateurs1'!AA17","v":{"v":93557,"d":"93,557.00"}},{"$f":"'Base de données indicateurs1'!AB17","v":{"v":58454.1,"d":"58,454.10"}},{"$f":"'Base de données indicateurs1'!AC17","v":{"v":238202.45,"d":"238,202.45"}},{"$f":"'Base de données indicateurs1'!AD17","v":{"v":545174.2,"d":"545,174.20"}},{"$f":"'Base de données indicateurs1'!AE17","v":{"v":297597.05,"d":"297,597.05"}},{"$f":"'Base de données indicateurs1'!AF17","v":{"v":357056.9,"d":"357,056.90"}},{"$f":"'Base de données indicateurs1'!AG17","v":{"v":837538.1,"d":"837,538.10"}},{"$f":"'Base de données indicateurs1'!AH17","v":{"v":1592396,"d":"1,592,396.00"}},{"$f":"'Base de données indicateurs1'!AI17","v":{"v":83492,"d":"83,492.00"}},{"$f":"'Base de données indicateurs1'!AJ17","v":{"v":58225.8,"d":"58,225.80"}},{"$f":"'Base de données indicateurs1'!AK17","v":{"v":684219.85,"d":"684,219.85"}},{"$f":"'Base de données indicateurs1'!AL17","v":{"v":420037,"d":"420,037.00"}},{"$f":"'Base de données indicateurs1'!AM17","v":{"v":494732.75,"d":"494,732.75"}},{"$f":"'Base de données indicateurs1'!AN17","v":{"v":66430.3,"d":"66,430.30"}},{"$f":"'Base de données indicateurs1'!AO17","v":{"v":1213438.14,"d":"1,213,438.14"}},{"$f":"'Base de données indicateurs1'!AP17","v":{"v":784212.55,"d":"784,212.55"}},{"$f":"'Base de données indicateurs1'!AQ17","v":{"v":234203,"d":"234,203.00"}},{"$f":"'Base de données indicateurs1'!AR17","v":{"v":1090599.7,"d":"1,090,599.70"}},{"$f":"'Base de données indicateurs1'!AS17","v":{"v":440814.85,"d":"440,814.85"}},{"$f":"'Base de données indicateurs1'!AT17","v":{"v":411550.05,"d":"411,550.05"}},{"$f":"'Base de données indicateurs1'!AU17","v":{"v":107092.01,"d":"107,092.01"}},{"$f":"'Base de données indicateurs1'!AV17","v":{"v":988286.2,"d":"988,286.20"}},{"$f":"'Base de données indicateurs1'!AW17","v":{"v":451651.45,"d":"451,651.45"}},{"$f":"'Base de données indicateurs1'!AX17","v":{"v":86578.74,"d":"86,578.74"}},{"$f":"'Base de données indicateurs1'!AY17","v":{"v":136178.7,"d":"136,178.70"}},{"$f":"'Base de données indicateurs1'!AZ17","v":{"v":861631.8,"d":"861,631.80"}},{"$f":"'Base de données indicateurs1'!BA17","v":{"v":118392.9,"d":"118,392.90"}},{"$f":"'Base de données indicateurs1'!BB17","v":{"v":1272093.46,"d":"1,272,093.46"}},{"$f":"'Base de données indicateurs1'!BC17","v":{"v":72984.6,"d":"72,984.60"}},{"$f":"'Base de données indicateurs1'!BD17","v":{"v":10089330.32,"d":"10,089,330.32"}},{"$f":"'Base de données indicateurs1'!BE17","v":{"v":316780.65,"d":"316,780.65"}},{"$f":"SUM(E14:W14)","v":{"v":35085048.71,"d":"35,085,048.71"}},{"$f":"SUM(X14:AJ14)","v":{"v":6966154.7,"d":"6,966,154.70"}},{"$f":"SUM(AK14:BE14)","v":{"v":20341239.019999996,"d":"20,341,239.02"}}]
["Charges de biens et services et autres charges exploitation","+",31,{"$f":"'Base de données indicateurs1'!BF18","v":{"v":41966595.910000004,"d":"41,966,595.91"}},{"$f":"'Base de données indicateurs1'!E18","v":{"v":427006.53,"d":"427,006.53"}},{"$f":"'Base de données indicateurs1'!F18","v":{"v":109341.55,"d":"109,341.55"}},{"$f":"'Base de données indicateurs1'!G18","v":{"v":162658.44,"d":"162,658.44"}},{"$f":"'Base de données indicateurs1'!H18","v":{"v":169499.04,"d":"169,499.04"}},{"$f":"'Base de données indicateurs1'!I18","v":{"v":1351042,"d":"1,351,042.00"}},{"$f":"'Base de données indicateurs1'!J18","v":{"v":989580.55,"d":"989,580.55"}},{"$f":"'Base de données indicateurs1'!K18","v":{"v":870080.81,"d":"870,080.81"}},{"$f":"'Base de données indicateurs1'!L18","v":{"v":6472698.65,"d":"6,472,698.65"}},{"$f":"'Base de données indicateurs1'!M18","v":{"v":455373.48,"d":"455,373.48"}},{"$f":"'Base de données indicateurs1'!N18","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!O18","v":{"v":2262722.02,"d":"2,262,722.02"}},{"$f":"'Base de données indicateurs1'!P18","v":{"v":488433.9,"d":"488,433.90"}},{"$f":"'Base de données indicateurs1'!Q18","v":{"v":47140,"d":"47,140.00"}},{"$f":"'Base de données indicateurs1'!R18","v":{"v":156580.06,"d":"156,580.06"}},{"$f":"'Base de données indicateurs1'!S18","v":{"v":386409.94,"d":"386,409.94"}},{"$f":"'Base de données indicateurs1'!T18","v":{"v":296090.25,"d":"296,090.25"}},{"$f":"'Base de données indicateurs1'!U18","v":{"v":142237,"d":"142,237.00"}},{"$f":"'Base de données indicateurs1'!V18","v":{"v":463620.3,"d":"463,620.30"}},{"$f":"'Base de données indicateurs1'!W18","v":{"v":1491682.19,"d":"1,491,682.19"}},{"$f":"'Base de données indicateurs1'!X18","v":{"v":490521,"d":"490,521.00"}},{"$f":"'Base de données indicateurs1'!Y18","v":{"v":705013.06,"d":"705,013.06"}},{"$f":"'Base de données indicateurs1'!Z18","v":{"v":1897606.49,"d":"1,897,606.49"}},{"$f":"'Base de données indicateurs1'!AA18","v":{"v":81902,"d":"81,902.00"}},{"$f":"'Base de données indicateurs1'!AB18","v":{"v":145386.71,"d":"145,386.71"}},{"$f":"'Base de données indicateurs1'!AC18","v":{"v":521420.78,"d":"521,420.78"}},{"$f":"'Base de données indicateurs1'!AD18","v":{"v":566829.05,"d":"566,829.05"}},{"$f":"'Base de données indicateurs1'!AE18","v":{"v":887967.67,"d":"887,967.67"}},{"$f":"'Base de données indicateurs1'!AF18","v":{"v":923720.35,"d":"923,720.35"}},{"$f":"'Base de données indicateurs1'!AG18","v":{"v":898217.02,"d":"898,217.02"}},{"$f":"'Base de données indicateurs1'!AH18","v":{"v":1522013,"d":"1,522,013.00"}},{"$f":"'Base de données indicateurs1'!AI18","v":{"v":104066,"d":"104,066.00"}},{"$f":"'Base de données indicateurs1'!AJ18","v":{"v":120434.1,"d":"120,434.10"}},{"$f":"'Base de données indicateurs1'!AK18","v":{"v":900963.89,"d":"900,963.89"}},{"$f":"'Base de données indicateurs1'!AL18","v":{"v":619988,"d":"619,988.00"}},{"$f":"'Base de données indicateurs1'!AM18","v":{"v":1016617.37,"d":"1,016,617.37"}},{"$f":"'Base de données indicateurs1'!AN18","v":{"v":135760.01,"d":"135,760.01"}},{"$f":"'Base de données indicateurs1'!AO18","v":{"v":1214719.85,"d":"1,214,719.85"}},{"$f":"'Base de données indicateurs1'!AP18","v":{"v":215224.04,"d":"215,224.04"}},{"$f":"'Base de données indicateurs1'!AQ18","v":{"v":286519,"d":"286,519.00"}},{"$f":"'Base de données indicateurs1'!AR18","v":{"v":990421.36,"d":"990,421.36"}},{"$f":"'Base de données indicateurs1'!AS18","v":{"v":393121.48,"d":"393,121.48"}},{"$f":"'Base de données indicateurs1'!AT18","v":{"v":437216.28,"d":"437,216.28"}},{"$f":"'Base de données indicateurs1'!AU18","v":{"v":398705.82,"d":"398,705.82"}},{"$f":"'Base de données indicateurs1'!AV18","v":{"v":1090158.54,"d":"1,090,158.54"}},{"$f":"'Base de données indicateurs1'!AW18","v":{"v":438452.33,"d":"438,452.33"}},{"$f":"'Base de données indicateurs1'!AX18","v":{"v":69188.6,"d":"69,188.60"}},{"$f":"'Base de données indicateurs1'!AY18","v":{"v":206333.94,"d":"206,333.94"}},{"$f":"'Base de données indicateurs1'!AZ18","v":{"v":650080.6,"d":"650,080.60"}},{"$f":"'Base de données indicateurs1'!BA18","v":{"v":515024.4,"d":"515,024.40"}},{"$f":"'Base de données indicateurs1'!BB18","v":{"v":1480527.4,"d":"1,480,527.40"}},{"$f":"'Base de données indicateurs1'!BC18","v":{"v":137825.36,"d":"137,825.36"}},{"$f":"'Base de données indicateurs1'!BD18","v":{"v":4850554.4,"d":"4,850,554.40"}},{"$f":"'Base de données indicateurs1'!BE18","v":{"v":311899.3,"d":"311,899.30"}},{"v":16742196.71,"d":"16,742,196.71"},{"v":8865097.229999999,"d":"8,865,097.23"},{"v":16359301.97,"d":"16,359,301.97"}]
["Réévaluation de créances","-",3180,{"$f":"'Base de données indicateurs1'!BF19","v":{"v":-432404.0600000002,"d":"-432,404.06"}},{"$f":"'Base de données indicateurs1'!E19","v":{"v":89412.95,"d":"89,412.95"}},{"$f":"'Base de données indicateurs1'!F19","v":{"v":-22573.3,"d":"-22,573.30"}},{"$f":"'Base de données indicateurs1'!G19","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!H19","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!I19","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!J19","v":{"v":69066.95,"d":"69,066.95"}},{"$f":"'Base de données indicateurs1'!K19","v":{"v":8573.05,"d":"8,573.05"}},{"$f":"'Base de données indicateurs1'!L19","v":{"v":-750000,"d":"-750,000.00"}},{"$f":"'Base de données indicateurs1'!M19","v":{"v":-79432.4,"d":"-79,432.40"}},{"$f":"'Base de données indicateurs1'!N19","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!O19","v":{"v":-356022.92,"d":"-356,022.92"}},{"$f":"'Base de données indicateurs1'!P19","v":214.85},{"$f":"'Base de données indicateurs1'!Q19","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!R19","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!S19","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!T19","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!U19","v":{"v":-2945.1,"d":"-2,945.10"}},{"$f":"'Base de données indicateurs1'!V19","v":{"v":2081.6,"d":"2,081.60"}},{"$f":"'Base de données indicateurs1'!W19","v":{"v":51965.66,"d":"51,965.66"}},{"$f":"'Base de données indicateurs1'!X19","v":{"v":11000,"d":"11,000.00"}},{"$f":"'Base de données indicateurs1'!Y19","v":{"v":0.5,"d":"0.50"}},{"$f":"'Base de données indicateurs1'!Z19","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!AA19","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!AB19","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!AC19","v":{"v":20500,"d":"20,500.00"}},{"$f":"'Base de données indicateurs1'!AD19","v":{"v":24341.87,"d":"24,341.87"}},{"$f":"'Base de données indicateurs1'!AE19","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!AF19","v":{"v":7116.5,"d":"7,116.50"}},{"$f":"'Base de données indicateurs1'!AG19","v":{"v":100,"d":"100.00"}},{"$f":"'Base de données indicateurs1'!AH19","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!AI19","v":{"v":8346.4,"d":"8,346.40"}},{"$f":"'Base de données indicateurs1'!AJ19","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!AK19","v":{"v":64499.65,"d":"64,499.65"}},{"$f":"'Base de données indicateurs1'!AL19","v":{"v":230770,"d":"230,770.00"}},{"$f":"'Base de données indicateurs1'!AM19","v":{"v":36930,"d":"36,930.00"}},{"$f":"'Base de données indicateurs1'!AN19","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!AO19","v":{"v":193723.5,"d":"193,723.50"}},{"$f":"'Base de données indicateurs1'!AP19","v":{"v":-147064.94,"d":"-147,064.94"}},{"$f":"'Base de données indicateurs1'!AQ19","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!AR19","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!AS19","v":{"v":12355.1,"d":"12,355.10"}},{"$f":"'Base de données indicateurs1'!AT19","v":{"v":-30292.01,"d":"-30,292.01"}},{"$f":"'Base de données indicateurs1'!AU19","v":{"v":64000,"d":"64,000.00"}},{"$f":"'Base de données indicateurs1'!AV19","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!AW19","v":{"v":4673.78,"d":"4,673.78"}},{"$f":"'Base de données indicateurs1'!AX19","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!AY19","v":{"v":2015.25,"d":"2,015.25"}},{"$f":"'Base de données indicateurs1'!AZ19","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!BA19","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!BB19","v":{"v":33200,"d":"33,200.00"}},{"$f":"'Base de données indicateurs1'!BC19","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!BD19","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!BE19","v":{"v":21039,"d":"21,039.00"}},{"v":-989658.6600000001,"d":"-989,658.66"},{"v":71405.26999999999,"d":"71,405.27"},{"v":485849.33,"d":"485,849.33"}]
["Charges financières","+",34,{"$f":"'Base de données indicateurs1'!BF21","v":{"v":7270594.07,"d":"7,270,594.07"}},{"$f":"'Base de données indicateurs1'!E21","v":{"v":25957.09,"d":"25,957.09"}},{"$f":"'Base de données indicateurs1'!F21","v":{"v":53622.65,"d":"53,622.65"}},{"$f":"'Base de données indicateurs1'!G21","v":{"v":109242.38,"d":"109,242.38"}},{"$f":"'Base de données indicateurs1'!H21","v":{"v":79602.07,"d":"79,602.07"}},{"$f":"'Base de données indicateurs1'!I21","v":{"v":167746,"d":"167,746.00"}},{"$f":"'Base de données indicateurs1'!J21","v":{"v":353755.02,"d":"353,755.02"}},{"$f":"'Base de données indicateurs1'!K21","v":{"v":190806.37,"d":"190,806.37"}},{"$f":"'Base de données indicateurs1'!L21","v":{"v":1293539.25,"d":"1,293,539.25"}},{"$f":"'Base de données indicateurs1'!M21","v":{"v":62498.61,"d":"62,498.61"}},{"$f":"'Base de données indicateurs1'!N21","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!O21","v":{"v":409269.4,"d":"409,269.40"}},{"$f":"'Base de données indicateurs1'!P21","v":{"v":49806.81,"d":"49,806.81"}},{"$f":"'Base de données indicateurs1'!Q21","v":{"v":9325.53,"d":"9,325.53"}},{"$f":"'Base de données indicateurs1'!R21","v":{"v":38513.27,"d":"38,513.27"}},{"$f":"'Base de données indicateurs1'!S21","v":{"v":62506.13,"d":"62,506.13"}},{"$f":"'Base de données indicateurs1'!T21","v":{"v":106712.1,"d":"106,712.10"}},{"$f":"'Base de données indicateurs1'!U21","v":{"v":10641,"d":"10,641.00"}},{"$f":"'Base de données indicateurs1'!V21","v":{"v":64002.95,"d":"64,002.95"}},{"$f":"'Base de données indicateurs1'!W21","v":{"v":206751.8,"d":"206,751.80"}},{"$f":"'Base de données indicateurs1'!X21","v":{"v":17824,"d":"17,824.00"}},{"$f":"'Base de données indicateurs1'!Y21","v":{"v":161629.55,"d":"161,629.55"}},{"$f":"'Base de données indicateurs1'!Z21","v":{"v":49245.58,"d":"49,245.58"}},{"$f":"'Base de données indicateurs1'!AA21","v":{"v":4961,"d":"4,961.00"}},{"$f":"'Base de données indicateurs1'!AB21","v":{"v":14428.89,"d":"14,428.89"}},{"$f":"'Base de données indicateurs1'!AC21","v":{"v":36916.46,"d":"36,916.46"}},{"$f":"'Base de données indicateurs1'!AD21","v":{"v":126012.01,"d":"126,012.01"}},{"$f":"'Base de données indicateurs1'!AE21","v":{"v":38360.71,"d":"38,360.71"}},{"$f":"'Base de données indicateurs1'!AF21","v":{"v":53662.75,"d":"53,662.75"}},{"$f":"'Base de données indicateurs1'!AG21","v":{"v":135089.7,"d":"135,089.70"}},{"$f":"'Base de données indicateurs1'!AH21","v":{"v":309966,"d":"309,966.00"}},{"$f":"'Base de données indicateurs1'!AI21","v":{"v":20703,"d":"20,703.00"}},{"$f":"'Base de données indicateurs1'!AJ21","v":{"v":42883.78,"d":"42,883.78"}},{"$f":"'Base de données indicateurs1'!AK21","v":{"v":202458.52,"d":"202,458.52"}},{"$f":"'Base de données indicateurs1'!AL21","v":{"v":35284,"d":"35,284.00"}},{"$f":"'Base de données indicateurs1'!AM21","v":{"v":163768.8,"d":"163,768.80"}},{"$f":"'Base de données indicateurs1'!AN21","v":{"v":28646.12,"d":"28,646.12"}},{"$f":"'Base de données indicateurs1'!AO21","v":{"v":251870.98,"d":"251,870.98"}},{"$f":"'Base de données indicateurs1'!AP21","v":{"v":59393.55,"d":"59,393.55"}},{"$f":"'Base de données indicateurs1'!AQ21","v":{"v":47702,"d":"47,702.00"}},{"$f":"'Base de données indicateurs1'!AR21","v":{"v":253950.22,"d":"253,950.22"}},{"$f":"'Base de données indicateurs1'!AS21","v":{"v":105100.13,"d":"105,100.13"}},{"$f":"'Base de données indicateurs1'!AT21","v":{"v":150456.45,"d":"150,456.45"}},{"$f":"'Base de données indicateurs1'!AU21","v":{"v":23204.25,"d":"23,204.25"}},{"$f":"'Base de données indicateurs1'!AV21","v":{"v":205298.78,"d":"205,298.78"}},{"$f":"'Base de données indicateurs1'!AW21","v":{"v":48284.98,"d":"48,284.98"}},{"$f":"'Base de données indicateurs1'!AX21","v":{"v":12648.8,"d":"12,648.80"}},{"$f":"'Base de données indicateurs1'!AY21","v":{"v":16514.06,"d":"16,514.06"}},{"$f":"'Base de données indicateurs1'!AZ21","v":{"v":249349.03,"d":"249,349.03"}},{"$f":"'Base de données indicateurs1'!BA21","v":{"v":12565.11,"d":"12,565.11"}},{"$f":"'Base de données indicateurs1'!BB21","v":{"v":114102.89,"d":"114,102.89"}},{"$f":"'Base de données indicateurs1'!BC21","v":{"v":450.2,"d":"450.20"}},{"$f":"'Base de données indicateurs1'!BD21","v":{"v":962411.89,"d":"962,411.89"}},{"$f":"'Base de données indicateurs1'!BE21","v":{"v":21151.45,"d":"21,151.45"}},{"v":3294298.4299999997,"d":"3,294,298.43"},{"v":1011683.4300000002,"d":"1,011,683.43"},{"v":2964612.21,"d":"2,964,612.21"}]
["Réévaluations des immobilisations du PF","-",344,{"$f":"'Base de données indicateurs1'!BF23","v":{"v":73615.6,"d":"73,615.60"}},{"$f":"'Base de données indicateurs1'!E23","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!F23","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!G23","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!H23","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!I23","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!J23","v":{"v":31600,"d":"31,600.00"}},{"$f":"'Base de données indicateurs1'!K23","v":{"v":2471.9,"d":"2,471.90"}},{"$f":"'Base de données indicateurs1'!L23","v":{"v":600,"d":"600.00"}},{"$f":"'Base de données indicateurs1'!M23","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!N23","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!O23","v":{"v":4462.9,"d":"4,462.90"}},{"$f":"'Base de données indicateurs1'!P23","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!Q23","v":{"v":40,"d":"40.00"}},{"$f":"'Base de données indicateurs1'!R23","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!S23","v":{"v":4800,"d":"4,800.00"}},{"$f":"'Base de données indicateurs1'!T23","v":{"v":12853.8,"d":"12,853.80"}},{"$f":"'Base de données indicateurs1'!U23","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!V23","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!W23","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!X23","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!Y23","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!Z23","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!AA23","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!AB23","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!AC23","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!AD23","v":{"v":40,"d":"40.00"}},{"$f":"'Base de données indicateurs1'!AE23","v":{"v":200,"d":"200.00"}},{"$f":"'Base de données indicateurs1'!AF23","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!AG23","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!AH23","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!AI23","v":{"v":5130.85,"d":"5,130.85"}},{"$f":"'Base de données indicateurs1'!AJ23","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!AK23","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!AL23","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!AM23","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!AN23","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!AO23","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!AP23","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!AQ23","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!AR23","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!AS23","v":22.15},{"$f":"'Base de données indicateurs1'!AT23","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!AU23","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!AV23","v":{"v":4999,"d":"4,999.00"}},{"$f":"'Base de données indicateurs1'!AW23","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!AX23","v":{"v":5300,"d":"5,300.00"}},{"$f":"'Base de données indicateurs1'!AY23","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!AZ23","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!BA23","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!BB23","v":{"v":1080,"d":"1,080.00"}},{"$f":"'Base de données indicateurs1'!BC23","v":{"v":15,"d":"15.00"}},{"$f":"'Base de données indicateurs1'!BD23","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!BE23","v":{"v":0,"d":"0.00"}},{"v":56828.600000000006,"d":"56,828.60"},{"v":5370.85,"d":"5,370.85"},{"v":11416.15,"d":"11,416.15"}]
["Charges de transfert","+",36,{"$f":"'Base de données indicateurs1'!BF25","v":{"v":172100466.74999994,"d":"172,100,466.75"}},{"$f":"'Base de données indicateurs1'!E25","v":{"v":1999065.78,"d":"1,999,065.78"}},{"$f":"'Base de données indicateurs1'!F25","v":{"v":576026.65,"d":"576,026.65"}},{"$f":"'Base de données indicateurs1'!G25","v":{"v":1159845.23,"d":"1,159,845.23"}},{"$f":"'Base de données indicateurs1'!H25","v":{"v":843401.01,"d":"843,401.01"}},{"$f":"'Base de données indicateurs1'!I25","v":{"v":6545591,"d":"6,545,591.00"}},{"$f":"'Base de données indicateurs1'!J25","v":{"v":6377951.08,"d":"6,377,951.08"}},{"$f":"'Base de données indicateurs1'!K25","v":{"v":6076386.76,"d":"6,076,386.76"}},{"$f":"'Base de données indicateurs1'!L25","v":{"v":34426017.45,"d":"34,426,017.45"}},{"$f":"'Base de données indicateurs1'!M25","v":{"v":2891860.82,"d":"2,891,860.82"}},{"$f":"'Base de données indicateurs1'!N25","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!O25","v":{"v":15252198.06,"d":"15,252,198.06"}},{"$f":"'Base de données indicateurs1'!P25","v":{"v":1094747.1,"d":"1,094,747.10"}},{"$f":"'Base de données indicateurs1'!Q25","v":{"v":239708.1,"d":"239,708.10"}},{"$f":"'Base de données indicateurs1'!R25","v":{"v":862630.35,"d":"862,630.35"}},{"$f":"'Base de données indicateurs1'!S25","v":{"v":719129.4,"d":"719,129.40"}},{"$f":"'Base de données indicateurs1'!T25","v":{"v":1411870.5,"d":"1,411,870.50"}},{"$f":"'Base de données indicateurs1'!U25","v":{"v":568635,"d":"568,635.00"}},{"$f":"'Base de données indicateurs1'!V25","v":{"v":1206071.13,"d":"1,206,071.13"}},{"$f":"'Base de données indicateurs1'!W25","v":{"v":5823642.21,"d":"5,823,642.21"}},{"$f":"'Base de données indicateurs1'!X25","v":{"v":637067,"d":"637,067.00"}},{"$f":"'Base de données indicateurs1'!Y25","v":{"v":2728584.74,"d":"2,728,584.74"}},{"$f":"'Base de données indicateurs1'!Z25","v":{"v":5878218.61,"d":"5,878,218.61"}},{"$f":"'Base de données indicateurs1'!AA25","v":{"v":197997,"d":"197,997.00"}},{"$f":"'Base de données indicateurs1'!AB25","v":{"v":320531.08,"d":"320,531.08"}},{"$f":"'Base de données indicateurs1'!AC25","v":{"v":1309529.98,"d":"1,309,529.98"}},{"$f":"'Base de données indicateurs1'!AD25","v":{"v":1583761.05,"d":"1,583,761.05"}},{"$f":"'Base de données indicateurs1'!AE25","v":{"v":1252974.64,"d":"1,252,974.64"}},{"$f":"'Base de données indicateurs1'!AF25","v":{"v":1188304.51,"d":"1,188,304.51"}},{"$f":"'Base de données indicateurs1'!AG25","v":{"v":4829110.02,"d":"4,829,110.02"}},{"$f":"'Base de données indicateurs1'!AH25","v":{"v":5432323,"d":"5,432,323.00"}},{"$f":"'Base de données indicateurs1'!AI25","v":{"v":475508,"d":"475,508.00"}},{"$f":"'Base de données indicateurs1'!AJ25","v":{"v":258095.72,"d":"258,095.72"}},{"$f":"'Base de données indicateurs1'!AK25","v":{"v":4576125.83,"d":"4,576,125.83"}},{"$f":"'Base de données indicateurs1'!AL25","v":{"v":402529,"d":"402,529.00"}},{"$f":"'Base de données indicateurs1'!AM25","v":{"v":2583987,"d":"2,583,987.00"}},{"$f":"'Base de données indicateurs1'!AN25","v":{"v":312725.97,"d":"312,725.97"}},{"$f":"'Base de données indicateurs1'!AO25","v":{"v":4537846.69,"d":"4,537,846.69"}},{"$f":"'Base de données indicateurs1'!AP25","v":{"v":1679129.55,"d":"1,679,129.55"}},{"$f":"'Base de données indicateurs1'!AQ25","v":{"v":1310051,"d":"1,310,051.00"}},{"$f":"'Base de données indicateurs1'!AR25","v":{"v":2970777.7,"d":"2,970,777.70"}},{"$f":"'Base de données indicateurs1'!AS25","v":{"v":1483835.4,"d":"1,483,835.40"}},{"$f":"'Base de données indicateurs1'!AT25","v":{"v":2633624.35,"d":"2,633,624.35"}},{"$f":"'Base de données indicateurs1'!AU25","v":{"v":770045,"d":"770,045.00"}},{"$f":"'Base de données indicateurs1'!AV25","v":{"v":5209458.53,"d":"5,209,458.53"}},{"$f":"'Base de données indicateurs1'!AW25","v":{"v":1586217.05,"d":"1,586,217.05"}},{"$f":"'Base de données indicateurs1'!AX25","v":{"v":390124.75,"d":"390,124.75"}},{"$f":"'Base de données indicateurs1'!AY25","v":{"v":671138.15,"d":"671,138.15"}},{"$f":"'Base de données indicateurs1'!AZ25","v":{"v":3774199.92,"d":"3,774,199.92"}},{"$f":"'Base de données indicateurs1'!BA25","v":{"v":841600.12,"d":"841,600.12"}},{"$f":"'Base de données indicateurs1'!BB25","v":{"v":2700481.75,"d":"2,700,481.75"}},{"$f":"'Base de données indicateurs1'!BC25","v":{"v":409932.67,"d":"409,932.67"}},{"$f":"'Base de données indicateurs1'!BD25","v":{"v":17780151.14,"d":"17,780,151.14"}},{"$f":"'Base de données indicateurs1'!BE25","v":{"v":1309702.2,"d":"1,309,702.20"}},{"v":88074777.62999998,"d":"88,074,777.63"},{"v":26092005.35,"d":"26,092,005.35"},{"v":57933683.77,"d":"57,933,683.77"}]
["Réévaluations des prêts du PA","-",364,{"$f":"'Base de données indicateurs1'!BF28","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!E28","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!F28","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!G28","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!H28","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!I28","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!J28","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!K28","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!L28","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!M28","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!N28","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!O28","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!P28","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!Q28","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!R28","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!S28","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!T28","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!U28","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!V28","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!W28","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!X28","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!Y28","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!Z28","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!AA28","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!AB28","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!AC28","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!AD28","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!AE28","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!AF28","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!AG28","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!AH28","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!AI28","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!AJ28","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!AK28","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!AL28","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!AM28","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!AN28","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!AO28","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!AP28","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!AQ28","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!AR28","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!AS28","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!AT28","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!AU28","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!AV28","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!AW28","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!AX28","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!AY28","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!AZ28","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!BA28","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!BB28","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!BC28","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!BD28","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!BE28","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["Réévaluations des participations du PA","-",365,{"$f":"'Base de données indicateurs1'!BF29","v":{"v":8100,"d":"8,100.00"}},{"$f":"'Base de données indicateurs1'!E29","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!F29","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!G29","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!H29","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!I29","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!J29","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!K29","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!L29","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!M29","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!N29","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!O29","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!P29","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!Q29","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!R29","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!S29","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!T29","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!U29","v":{"v":8100,"d":"8,100.00"}},{"$f":"'Base de données indicateurs1'!V29","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!W29","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!X29","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!Y29","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!Z29","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!AA29","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!AB29","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!AC29","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!AD29","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!AE29","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!AF29","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!AG29","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!AH29","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!AI29","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!AJ29","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!AK29","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!AL29","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!AM29","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!AN29","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!AO29","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!AP29","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!AQ29","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!AR29","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!AS29","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!AT29","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!AU29","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!AV29","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!AW29","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!AX29","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!AY29","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!AZ29","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!BA29","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!BB29","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!BC29","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!BD29","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!BE29","v":{"v":0,"d":"0.00"}},{"v":8100,"d":"8,100.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["Amortissements des subventions d'investissement","-",366,{"$f":"'Base de données indicateurs1'!BF30","v":{"v":15247.55,"d":"15,247.55"}},{"$f":"'Base de données indicateurs1'!E30","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!F30","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!G30","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!H30","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!I30","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!J30","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!K30","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!L30","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!M30","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!N30","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!O30","v":{"v":15247.55,"d":"15,247.55"}},{"$f":"'Base de données indicateurs1'!P30","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!Q30","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!R30","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!S30","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!T30","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!U30","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!V30","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!W30","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!X30","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!Y30","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!Z30","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!AA30","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!AB30","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!AC30","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!AD30","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!AE30","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!AF30","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!AG30","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!AH30","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!AI30","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!AJ30","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!AK30","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!AL30","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!AM30","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!AN30","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!AO30","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!AP30","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!AQ30","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!AR30","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!AS30","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!AT30","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!AU30","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!AV30","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!AW30","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!AX30","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!AY30","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!AZ30","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!BA30","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!BB30","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!BC30","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!BD30","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!BE30","v":{"v":0,"d":"0.00"}},{"v":15247.55,"d":"15,247.55"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
["Charges globales",null,null,{"$f":"SUM(D14:D15,D17,D19)-SUM(D16,D18,D20:D22)+D12","v":{"v":320772895.76,"d":"320,772,895.76"}},{"$f":"SUM(E14:E15,E17,E19)-SUM(E16,E18,E20:E22)+E12","v":{"v":3426593.3,"d":"3,426,593.30"}},{"$f":"SUM(F14:F15,F17,F19)-SUM(F16,F18,F20:F22)+F12","v":{"v":800541.6,"d":"800,541.60"}},{"v":4264974.15,"d":"4,264,974.15"},{"v":1552069.32,"d":"1,552,069.32"},{"v":12929867,"d":"12,929,867.00"},{"v":12816095.190000001,"d":"12,816,095.19"},{"v":9445337.479999999,"d":"9,445,337.48"},{"v":73025800.71,"d":"73,025,800.71"},{"v":4908879.0600000005,"d":"4,908,879.06"},{"v":41267.75,"d":"41,267.75"},{"v":23698014.150000002,"d":"23,698,014.15"},{"v":1974838.24,"d":"1,974,838.24"},{"v":365730.28,"d":"365,730.28"},{"v":1311780.43,"d":"1,311,780.43"},{"v":1455239.1199999999,"d":"1,455,239.12"},{"v":2307551.2,"d":"2,307,551.20"},{"v":905932.1,"d":"905,932.10"},{"v":2378491.53,"d":"2,378,491.53"},{"v":10604140.819999998,"d":"10,604,140.82"},{"v":1299569.35,"d":"1,299,569.35"},{"v":4914831.7,"d":"4,914,831.70"},{"v":9842154.56,"d":"9,842,154.56"},{"v":378417,"d":"378,417.00"},{"v":603445.93,"d":"603,445.93"},{"v":2185838.4699999997,"d":"2,185,838.47"},{"v":2941830.35,"d":"2,941,830.35"},{"v":2517103.8699999996,"d":"2,517,103.87"},{"v":3243048.4099999997,"d":"3,243,048.41"},{"v":7378113.9399999995,"d":"7,378,113.94"},{"v":9204094.95,"d":"9,204,094.95"},{"v":670291.75,"d":"670,291.75"},{"v":479639.4,"d":"479,639.40"},{"v":8269030.92,"d":"8,269,030.92"},{"v":1620938,"d":"1,620,938.00"},{"v":4515563.82,"d":"4,515,563.82"},{"v":1155576.4,"d":"1,155,576.40"},{"v":7883085.46,"d":"7,883,085.46"},{"v":3272326.7300000004,"d":"3,272,326.73"},{"v":1927517.1,"d":"1,927,517.10"},{"v":5754823.180000001,"d":"5,754,823.18"},{"v":2481930.61,"d":"2,481,930.61"},{"v":3899169.4899999998,"d":"3,899,169.49"},{"v":1525654.3800000001,"d":"1,525,654.38"},{"v":8105801.800000001,"d":"8,105,801.80"},{"v":2577174.43,"d":"2,577,174.43"},{"v":553240.89,"d":"553,240.89"},{"v":1028149.6000000001,"d":"1,028,149.60"},{"v":5535261.35,"d":"5,535,261.35"},{"v":1664377.48,"d":"1,664,377.48"},{"v":5907155.6,"d":"5,907,155.60"},{"v":621177.83,"d":"621,177.83"},{"v":36658703.33,"d":"36,658,703.33"},{"v":1944714.2499999998,"d":"1,944,714.25"},{"v":168213143.43,"d":"168,213,143.43"},{"v":45658379.68,"d":"45,658,379.68"},{"v":106901372.65,"d":"106,901,372.65"}]
[]
["Quotité d'investissement",null,null,{"$f":"IF(D24<>0,D12/D24,\"\")*100","v":{"v":11.443409394995824,"d":"11.44"}},{"$f":"IF(E24<>0,E12/E24,\"\")*100","v":{"v":17.330990228691572,"d":"17.33"}},{"$f":"IF(F24<>0,F12/F24,\"\")*100","v":{"v":0.6479176097781802,"d":"0.65"}},{"v":63.32646939958592,"d":"63.33"},{"v":14.518359270190329,"d":"14.52"},{"v":17.413025207451863,"d":"17.41"},{"v":17.794638352713417,"d":"17.79"},{"v":13.40904168518921,"d":"13.41"},{"v":14.348159730024273,"d":"14.35"},{"v":3.7572009362153644,"d":"3.76"},{"v":100,"d":"100.00"},{"v":8.784052903437058,"d":"8.78"},{"v":8.870814148302092,"d":"8.87"},{"v":0,"d":"0.00"},{"v":1.20553711873869,"d":"1.21"},{"v":11.76691154371936,"d":"11.77"},{"v":9.446254106951125,"d":"9.45"},{"v":9.13810207188817,"d":"9.14"},{"v":13.15956336409573,"d":"13.16"},{"v":9.640615560969136,"d":"9.64"},{"v":5.046160099112833,"d":"5.05"},{"v":2.6080903238253303,"d":"2.61"},{"v":5.1170033647591895,"d":"5.12"},{"v":0,"d":"0.00"},{"v":10.712666501868693,"d":"10.71"},{"v":4.587200809948231,"d":"4.59"},{"v":4.9097294138664385,"d":"4.91"},{"v":1.6051701513612948,"d":"1.61"},{"v":22.430143125738912,"d":"22.43"},{"v":9.192852069183417,"d":"9.19"},{"v":3.774373818253581,"d":"3.77"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":23.82095917957941,"d":"23.82"},{"v":23.06504011874606,"d":"23.07"},{"v":6.497259516088513,"d":"6.50"},{"v":52.961794650704185,"d":"52.96"},{"v":10.89590242752487,"d":"10.90"},{"v":11.83567937911872,"d":"11.84"},{"v":2.5443146522539277,"d":"2.54"},{"v":7.803440452535328,"d":"7.80"},{"v":2.8782432398462583,"d":"2.88"},{"v":6.053349324909701,"d":"6.05"},{"v":19.04804284703066,"d":"19.05"},{"v":7.619218496065374,"d":"7.62"},{"v":2.2211302166303115,"d":"2.22"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":10.62228683844004,"d":"10.62"},{"v":6.3351996348293245,"d":"6.34"},{"v":0,"d":"0.00"},{"v":8.11882393440892,"d":"8.12"},{"v":0.3198233365133207,"d":"0.32"},{"v":14.331424375308696,"d":"14.33"},{"v":6.132970792274072,"d":"6.13"},{"v":9.167142495059439,"d":"9.17"}]
["(Investissements burts / charges globales*100)"]
[]
[]
["VI. Quotité de la charge fiancière",null,"Groupe","Montant"]
[]
["Charges d'intérêts","+",340,{"$f":"'Base de données indicateurs1'!BF22","v":{"v":5808716.32,"d":"5,808,716.32"}},{"$f":"'Base de données indicateurs1'!E22","v":{"v":25957.09,"d":"25,957.09"}},{"$f":"'Base de données indicateurs1'!F22","v":{"v":34741.2,"d":"34,741.20"}},{"$f":"'Base de données indicateurs1'!G22","v":{"v":63086.15,"d":"63,086.15"}},{"$f":"'Base de données indicateurs1'!H22","v":{"v":62822.72,"d":"62,822.72"}},{"$f":"'Base de données indicateurs1'!I22","v":{"v":313671,"d":"313,671.00"}},{"$f":"'Base de données indicateurs1'!J22","v":{"v":230949.12,"d":"230,949.12"}},{"$f":"'Base de données indicateurs1'!K22","v":{"v":94301.96,"d":"94,301.96"}},{"$f":"'Base de données indicateurs1'!L22","v":{"v":1098788.75,"d":"1,098,788.75"}},{"$f":"'Base de données indicateurs1'!M22","v":{"v":52189.76,"d":"52,189.76"}},{"$f":"'Base de données indicateurs1'!N22","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!O22","v":{"v":281598.65,"d":"281,598.65"}},{"$f":"'Base de données indicateurs1'!P22","v":{"v":39215.76,"d":"39,215.76"}},{"$f":"'Base de données indicateurs1'!Q22","v":{"v":9095.53,"d":"9,095.53"}},{"$f":"'Base de données indicateurs1'!R22","v":{"v":36877.37,"d":"36,877.37"}},{"$f":"'Base de données indicateurs1'!S22","v":{"v":56844.93,"d":"56,844.93"}},{"$f":"'Base de données indicateurs1'!T22","v":{"v":52274.2,"d":"52,274.20"}},{"$f":"'Base de données indicateurs1'!U22","v":{"v":5116.74,"d":"5,116.74"}},{"$f":"'Base de données indicateurs1'!V22","v":{"v":54207.25,"d":"54,207.25"}},{"$f":"'Base de données indicateurs1'!W22","v":{"v":194511.55,"d":"194,511.55"}},{"$f":"'Base de données indicateurs1'!X22","v":{"v":1027,"d":"1,027.00"}},{"$f":"'Base de données indicateurs1'!Y22","v":{"v":161777.7,"d":"161,777.70"}},{"$f":"'Base de données indicateurs1'!Z22","v":{"v":12098.93,"d":"12,098.93"}},{"$f":"'Base de données indicateurs1'!AA22","v":{"v":4856,"d":"4,856.00"}},{"$f":"'Base de données indicateurs1'!AB22","v":{"v":3291.6,"d":"3,291.60"}},{"$f":"'Base de données indicateurs1'!AC22","v":{"v":30053.56,"d":"30,053.56"}},{"$f":"'Base de données indicateurs1'!AD22","v":{"v":97145.66,"d":"97,145.66"}},{"$f":"'Base de données indicateurs1'!AE22","v":{"v":38160.71,"d":"38,160.71"}},{"$f":"'Base de données indicateurs1'!AF22","v":{"v":2733,"d":"2,733.00"}},{"$f":"'Base de données indicateurs1'!AG22","v":{"v":88080.1,"d":"88,080.10"}},{"$f":"'Base de données indicateurs1'!AH22","v":{"v":187345,"d":"187,345.00"}},{"$f":"'Base de données indicateurs1'!AI22","v":{"v":14551.37,"d":"14,551.37"}},{"$f":"'Base de données indicateurs1'!AJ22","v":{"v":4665.28,"d":"4,665.28"}},{"$f":"'Base de données indicateurs1'!AK22","v":{"v":143147.37,"d":"143,147.37"}},{"$f":"'Base de données indicateurs1'!AL22","v":{"v":114622,"d":"114,622.00"}},{"$f":"'Base de données indicateurs1'!AM22","v":{"v":109327.4,"d":"109,327.40"}},{"$f":"'Base de données indicateurs1'!AN22","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!AO22","v":{"v":71278.63,"d":"71,278.63"}},{"$f":"'Base de données indicateurs1'!AP22","v":{"v":53670.15,"d":"53,670.15"}},{"$f":"'Base de données indicateurs1'!AQ22","v":{"v":47702,"d":"47,702.00"}},{"$f":"'Base de données indicateurs1'!AR22","v":{"v":89632.52,"d":"89,632.52"}},{"$f":"'Base de données indicateurs1'!AS22","v":{"v":75220.63,"d":"75,220.63"}},{"$f":"'Base de données indicateurs1'!AT22","v":{"v":121767.45,"d":"121,767.45"}},{"$f":"'Base de données indicateurs1'!AU22","v":{"v":23204.25,"d":"23,204.25"}},{"$f":"'Base de données indicateurs1'!AV22","v":{"v":200299.78,"d":"200,299.78"}},{"$f":"'Base de données indicateurs1'!AW22","v":{"v":47265.91,"d":"47,265.91"}},{"$f":"'Base de données indicateurs1'!AX22","v":{"v":7348.8,"d":"7,348.80"}},{"$f":"'Base de données indicateurs1'!AY22","v":{"v":16514.06,"d":"16,514.06"}},{"$f":"'Base de données indicateurs1'!AZ22","v":{"v":317070.18,"d":"317,070.18"}},{"$f":"'Base de données indicateurs1'!BA22","v":{"v":10122.76,"d":"10,122.76"}},{"$f":"'Base de données indicateurs1'!BB22","v":{"v":91910.14,"d":"91,910.14"}},{"$f":"'Base de données indicateurs1'!BC22","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!BD22","v":{"v":868835,"d":"868,835.00"}},{"$f":"'Base de données indicateurs1'!BE22","v":{"v":47741.65,"d":"47,741.65"}},{"v":2706249.73,"d":"2,706,249.73"},{"v":645785.91,"d":"645,785.91"},{"v":2456680.6799999997,"d":"2,456,680.68"}]
["Revenus des intérêts","-",440,{"$f":"'Base de données indicateurs1'!BF41","v":{"v":2762183.310000001,"d":"2,762,183.31"}},{"$f":"'Base de données indicateurs1'!E41","v":{"v":23418.3,"d":"23,418.30"}},{"$f":"'Base de données indicateurs1'!F41","v":{"v":14462.33,"d":"14,462.33"}},{"$f":"'Base de données indicateurs1'!G41","v":{"v":8419.7,"d":"8,419.70"}},{"$f":"'Base de données indicateurs1'!H41","v":{"v":8186.86,"d":"8,186.86"}},{"$f":"'Base de données indicateurs1'!I41","v":{"v":153171,"d":"153,171.00"}},{"$f":"'Base de données indicateurs1'!J41","v":{"v":129767.64,"d":"129,767.64"}},{"$f":"'Base de données indicateurs1'!K41","v":{"v":41256.25,"d":"41,256.25"}},{"$f":"'Base de données indicateurs1'!L41","v":{"v":889346.59,"d":"889,346.59"}},{"$f":"'Base de données indicateurs1'!M41","v":{"v":40171.1,"d":"40,171.10"}},{"$f":"'Base de données indicateurs1'!N41","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!O41","v":{"v":135941.74,"d":"135,941.74"}},{"$f":"'Base de données indicateurs1'!P41","v":{"v":9076.1,"d":"9,076.10"}},{"$f":"'Base de données indicateurs1'!Q41","v":{"v":4220.45,"d":"4,220.45"}},{"$f":"'Base de données indicateurs1'!R41","v":158.27},{"$f":"'Base de données indicateurs1'!S41","v":{"v":6042.65,"d":"6,042.65"}},{"$f":"'Base de données indicateurs1'!T41","v":{"v":18851.05,"d":"18,851.05"}},{"$f":"'Base de données indicateurs1'!U41","v":{"v":6215.75,"d":"6,215.75"}},{"$f":"'Base de données indicateurs1'!V41","v":{"v":10386.93,"d":"10,386.93"}},{"$f":"'Base de données indicateurs1'!W41","v":{"v":79792.3,"d":"79,792.30"}},{"$f":"'Base de données indicateurs1'!X41","v":{"v":3271,"d":"3,271.00"}},{"$f":"'Base de données indicateurs1'!Y41","v":{"v":41377.25,"d":"41,377.25"}},{"$f":"'Base de données indicateurs1'!Z41","v":{"v":36248.74,"d":"36,248.74"}},{"$f":"'Base de données indicateurs1'!AA41","v":{"v":562,"d":"562.00"}},{"$f":"'Base de données indicateurs1'!AB41","v":{"v":2678,"d":"2,678.00"}},{"$f":"'Base de données indicateurs1'!AC41","v":{"v":8518.55,"d":"8,518.55"}},{"$f":"'Base de données indicateurs1'!AD41","v":{"v":115681.05,"d":"115,681.05"}},{"$f":"'Base de données indicateurs1'!AE41","v":{"v":10361.08,"d":"10,361.08"}},{"$f":"'Base de données indicateurs1'!AF41","v":{"v":296.7,"d":"296.70"}},{"$f":"'Base de données indicateurs1'!AG41","v":{"v":29889.65,"d":"29,889.65"}},{"$f":"'Base de données indicateurs1'!AH41","v":{"v":41227.97,"d":"41,227.97"}},{"$f":"'Base de données indicateurs1'!AI41","v":{"v":12342.43,"d":"12,342.43"}},{"$f":"'Base de données indicateurs1'!AJ41","v":{"v":4175.1,"d":"4,175.10"}},{"$f":"'Base de données indicateurs1'!AK41","v":{"v":105842.76,"d":"105,842.76"}},{"$f":"'Base de données indicateurs1'!AL41","v":{"v":26934,"d":"26,934.00"}},{"$f":"'Base de données indicateurs1'!AM41","v":{"v":42752.8,"d":"42,752.80"}},{"$f":"'Base de données indicateurs1'!AN41","v":{"v":6870.04,"d":"6,870.04"}},{"$f":"'Base de données indicateurs1'!AO41","v":{"v":28354.12,"d":"28,354.12"}},{"$f":"'Base de données indicateurs1'!AP41","v":{"v":25847.45,"d":"25,847.45"}},{"$f":"'Base de données indicateurs1'!AQ41","v":{"v":16980.4,"d":"16,980.40"}},{"$f":"'Base de données indicateurs1'!AR41","v":{"v":31166.18,"d":"31,166.18"}},{"$f":"'Base de données indicateurs1'!AS41","v":{"v":43080.91,"d":"43,080.91"}},{"$f":"'Base de données indicateurs1'!AT41","v":{"v":66001.04,"d":"66,001.04"}},{"$f":"'Base de données indicateurs1'!AU41","v":{"v":4916.35,"d":"4,916.35"}},{"$f":"'Base de données indicateurs1'!AV41","v":{"v":51808.72,"d":"51,808.72"}},{"$f":"'Base de données indicateurs1'!AW41","v":{"v":15471.29,"d":"15,471.29"}},{"$f":"'Base de données indicateurs1'!AX41","v":{"v":3549.64,"d":"3,549.64"}},{"$f":"'Base de données indicateurs1'!AY41","v":{"v":8404.1,"d":"8,404.10"}},{"$f":"'Base de données indicateurs1'!AZ41","v":{"v":52198.84,"d":"52,198.84"}},{"$f":"'Base de données indicateurs1'!BA41","v":{"v":12193.98,"d":"12,193.98"}},{"$f":"'Base de données indicateurs1'!BB41","v":{"v":38820,"d":"38,820.00"}},{"$f":"'Base de données indicateurs1'!BC41","v":{"v":3699.85,"d":"3,699.85"}},{"$f":"'Base de données indicateurs1'!BD41","v":{"v":268547.32,"d":"268,547.32"}},{"$f":"'Base de données indicateurs1'!BE41","v":{"v":23228.99,"d":"23,228.99"}},{"v":1578885.01,"d":"1,578,885.01"},{"v":306629.51999999996,"d":"306,629.52"},{"v":876668.78,"d":"876,668.78"}]
["Amortissement du patrimoine administratif","+",33,{"$f":"'Base de données indicateurs1'!BF20","v":{"v":17465661.400000006,"d":"17,465,661.40"}},{"$f":"'Base de données indicateurs1'!E20","v":{"v":487774.58,"d":"487,774.58"}},{"$f":"'Base de données indicateurs1'!F20","v":{"v":50349,"d":"50,349.00"}},{"$f":"'Base de données indicateurs1'!G20","v":{"v":26490.3,"d":"26,490.30"}},{"$f":"'Base de données indicateurs1'!H20","v":{"v":93840,"d":"93,840.00"}},{"$f":"'Base de données indicateurs1'!I20","v":{"v":497197,"d":"497,197.00"}},{"$f":"'Base de données indicateurs1'!J20","v":{"v":834227.87,"d":"834,227.87"}},{"$f":"'Base de données indicateurs1'!K20","v":{"v":436693.95,"d":"436,693.95"}},{"$f":"'Base de données indicateurs1'!L20","v":{"v":3184573.05,"d":"3,184,573.05"}},{"$f":"'Base de données indicateurs1'!M20","v":{"v":192920,"d":"192,920.00"}},{"$f":"'Base de données indicateurs1'!N20","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!O20","v":{"v":1048101.7,"d":"1,048,101.70"}},{"$f":"'Base de données indicateurs1'!P20","v":{"v":137078,"d":"137,078.00"}},{"$f":"'Base de données indicateurs1'!Q20","v":{"v":12845,"d":"12,845.00"}},{"$f":"'Base de données indicateurs1'!R20","v":{"v":81200,"d":"81,200.00"}},{"$f":"'Base de données indicateurs1'!S20","v":{"v":67550,"d":"67,550.00"}},{"$f":"'Base de données indicateurs1'!T20","v":{"v":102560,"d":"102,560.00"}},{"$f":"'Base de données indicateurs1'!U20","v":{"v":21086,"d":"21,086.00"}},{"$f":"'Base de données indicateurs1'!V20","v":{"v":149609.55,"d":"149,609.55"}},{"$f":"'Base de données indicateurs1'!W20","v":{"v":849975.67,"d":"849,975.67"}},{"$f":"'Base de données indicateurs1'!X20","v":{"v":51671,"d":"51,671.00"}},{"$f":"'Base de données indicateurs1'!Y20","v":{"v":216817,"d":"216,817.00"}},{"$f":"'Base de données indicateurs1'!Z20","v":{"v":268500,"d":"268,500.00"}},{"$f":"'Base de données indicateurs1'!AA20","v":{"v":40237,"d":"40,237.00"}},{"$f":"'Base de données indicateurs1'!AB20","v":{"v":700,"d":"700.00"}},{"$f":"'Base de données indicateurs1'!AC20","v":{"v":59546.8,"d":"59,546.80"}},{"$f":"'Base de données indicateurs1'!AD20","v":{"v":118375,"d":"118,375.00"}},{"$f":"'Base de données indicateurs1'!AE20","v":{"v":112900,"d":"112,900.00"}},{"$f":"'Base de données indicateurs1'!AF20","v":{"v":46101.55,"d":"46,101.55"}},{"$f":"'Base de données indicateurs1'!AG20","v":{"v":439539,"d":"439,539.00"}},{"$f":"'Base de données indicateurs1'!AH20","v":{"v":966285,"d":"966,285.00"}},{"$f":"'Base de données indicateurs1'!AI20","v":{"v":47194,"d":"47,194.00"}},{"$f":"'Base de données indicateurs1'!AJ20","v":{"v":4720,"d":"4,720.00"}},{"$f":"'Base de données indicateurs1'!AK20","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!AL20","v":{"v":236997,"d":"236,997.00"}},{"$f":"'Base de données indicateurs1'!AM20","v":{"v":172530,"d":"172,530.00"}},{"$f":"'Base de données indicateurs1'!AN20","v":{"v":18600,"d":"18,600.00"}},{"$f":"'Base de données indicateurs1'!AO20","v":{"v":371459,"d":"371,459.00"}},{"$f":"'Base de données indicateurs1'!AP20","v":{"v":54350,"d":"54,350.00"}},{"$f":"'Base de données indicateurs1'!AQ20","v":{"v":151720,"d":"151,720.00"}},{"$f":"'Base de données indicateurs1'!AR20","v":{"v":509414.85,"d":"509,414.85"}},{"$f":"'Base de données indicateurs1'!AS20","v":{"v":99234.8,"d":"99,234.80"}},{"$f":"'Base de données indicateurs1'!AT20","v":{"v":150006.67,"d":"150,006.67"}},{"$f":"'Base de données indicateurs1'!AU20","v":{"v":432093.9,"d":"432,093.90"}},{"$f":"'Base de données indicateurs1'!AV20","v":{"v":337553.91,"d":"337,553.91"}},{"$f":"'Base de données indicateurs1'!AW20","v":{"v":70004.16,"d":"70,004.16"}},{"$f":"'Base de données indicateurs1'!AX20","v":{"v":11750,"d":"11,750.00"}},{"$f":"'Base de données indicateurs1'!AY20","v":{"v":141500,"d":"141,500.00"}},{"$f":"'Base de données indicateurs1'!AZ20","v":{"v":451323.05,"d":"451,323.05"}},{"$f":"'Base de données indicateurs1'!BA20","v":{"v":29040,"d":"29,040.00"}},{"$f":"'Base de données indicateurs1'!BB20","v":{"v":381409.63,"d":"381,409.63"}},{"$f":"'Base de données indicateurs1'!BC20","v":{"v":12476,"d":"12,476.00"}},{"$f":"'Base de données indicateurs1'!BD20","v":{"v":3089940.09,"d":"3,089,940.09"}},{"$f":"'Base de données indicateurs1'!BE20","v":{"v":97600.32,"d":"97,600.32"}},{"v":8274071.67,"d":"8,274,071.67"},{"v":2372586.35,"d":"2,372,586.35"},{"v":6819003.380000001,"d":"6,819,003.38"}]
["Réévaluations des prêts du PA","+",364,{"$f":"'Base de données indicateurs1'!BF28","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!E28","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!F28","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!G28","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!H28","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!I28","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!J28","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!K28","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!L28","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!M28","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!N28","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!O28","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!P28","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!Q28","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!R28","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!S28","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!T28","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!U28","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!V28","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!W28","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!X28","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!Y28","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!Z28","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!AA28","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!AB28","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!AC28","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!AD28","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!AE28","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!AF28","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!AG28","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!AH28","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!AI28","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!AJ28","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!AK28","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!AL28","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!AM28","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!AN28","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!AO28","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!AP28","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!AQ28","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!AR28","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!AS28","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!AT28","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!AU28","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!AV28","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!AW28","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!AX28","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!AY28","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!AZ28","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!BA28","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!BB28","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!BC28","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!BD28","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!BE28","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["Réévaluations des participations du PA","+",365,{"$f":"'Base de données indicateurs1'!BF29","v":{"v":8100,"d":"8,100.00"}},{"$f":"'Base de données indicateurs1'!E29","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!F29","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!G29","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!H29","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!I29","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!J29","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!K29","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!L29","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!M29","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!N29","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!O29","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!P29","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!Q29","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!R29","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!S29","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!T29","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!U29","v":{"v":8100,"d":"8,100.00"}},{"$f":"'Base de données indicateurs1'!V29","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!W29","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!X29","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!Y29","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!Z29","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!AA29","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!AB29","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!AC29","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!AD29","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!AE29","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!AF29","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!AG29","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!AH29","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!AI29","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!AJ29","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!AK29","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!AL29","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!AM29","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!AN29","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!AO29","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!AP29","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!AQ29","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!AR29","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!AS29","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!AT29","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!AU29","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!AV29","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!AW29","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!AX29","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!AY29","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!AZ29","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!BA29","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!BB29","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!BC29","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!BD29","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!BE29","v":{"v":0,"d":"0.00"}},{"v":8100,"d":"8,100.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["Amortissement des subventions d'investissement","+",366,{"$f":"'Base de données indicateurs1'!BF30","v":{"v":15247.55,"d":"15,247.55"}},{"$f":"'Base de données indicateurs1'!E30","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!F30","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!G30","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!H30","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!I30","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!J30","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!K30","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!L30","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!M30","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!N30","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!O30","v":{"v":15247.55,"d":"15,247.55"}},{"$f":"'Base de données indicateurs1'!P30","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!Q30","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!R30","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!S30","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!T30","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!U30","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!V30","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!W30","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!X30","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!Y30","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!Z30","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!AA30","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!AB30","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!AC30","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!AD30","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!AE30","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!AF30","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!AG30","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!AH30","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!AI30","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!AJ30","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!AK30","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!AL30","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!AM30","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!AN30","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!AO30","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!AP30","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!AQ30","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!AR30","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!AS30","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!AT30","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!AU30","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!AV30","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!AW30","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!AX30","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!AY30","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!AZ30","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!BA30","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!BB30","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!BC30","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!BD30","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!BE30","v":{"v":0,"d":"0.00"}},{"v":15247.55,"d":"15,247.55"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
["Charge financière",null,null,{"$f":"SUM(D32,D34:D37)-D33","v":{"v":20535541.960000005,"d":"20,535,541.96"}},{"$f":"SUM(E32,E34:E37)-E33","v":{"v":490313.37000000005,"d":"490,313.37"}},{"$f":"SUM(F32,F34:F37)-F33","v":{"v":70627.87,"d":"70,627.87"}},{"v":81156.75,"d":"81,156.75"},{"v":148475.86000000002,"d":"148,475.86"},{"v":657697,"d":"657,697.00"},{"v":935409.35,"d":"935,409.35"},{"v":489739.66000000003,"d":"489,739.66"},{"v":3394015.21,"d":"3,394,015.21"},{"v":204938.66,"d":"204,938.66"},{"v":0,"d":"0.00"},{"v":1209006.1600000001,"d":"1,209,006.16"},{"v":167217.66,"d":"167,217.66"},{"v":17720.079999999998,"d":"17,720.08"},{"v":117919.09999999999,"d":"117,919.10"},{"v":118352.28,"d":"118,352.28"},{"v":135983.15000000002,"d":"135,983.15"},{"v":28086.989999999998,"d":"28,086.99"},{"v":193429.87,"d":"193,429.87"},{"v":964694.9199999999,"d":"964,694.92"},{"v":49427,"d":"49,427.00"},{"v":337217.45,"d":"337,217.45"},{"v":244350.19,"d":"244,350.19"},{"v":44531,"d":"44,531.00"},{"v":1313.6,"d":"1,313.60"},{"v":81081.81,"d":"81,081.81"},{"v":99839.61,"d":"99,839.61"},{"v":140699.63,"d":"140,699.63"},{"v":48537.850000000006,"d":"48,537.85"},{"v":497729.44999999995,"d":"497,729.45"},{"v":1112402.03,"d":"1,112,402.03"},{"v":49402.94,"d":"49,402.94"},{"v":5210.1799999999985,"d":"5,210.18"},{"v":37304.61,"d":"37,304.61"},{"v":324685,"d":"324,685.00"},{"v":239104.60000000003,"d":"239,104.60"},{"v":11729.96,"d":"11,729.96"},{"v":414383.51,"d":"414,383.51"},{"v":82172.7,"d":"82,172.70"},{"v":182441.6,"d":"182,441.60"},{"v":567881.19,"d":"567,881.19"},{"v":131374.52,"d":"131,374.52"},{"v":205773.08000000002,"d":"205,773.08"},{"v":450381.80000000005,"d":"450,381.80"},{"v":486044.97,"d":"486,044.97"},{"v":101798.78,"d":"101,798.78"},{"v":15549.16,"d":"15,549.16"},{"v":149609.96,"d":"149,609.96"},{"v":716194.39,"d":"716,194.39"},{"v":26968.780000000002,"d":"26,968.78"},{"v":434499.77,"d":"434,499.77"},{"v":8776.15,"d":"8,776.15"},{"v":3690227.77,"d":"3,690,227.77"},{"v":122112.98,"d":"122,112.98"},{"v":9424783.940000001,"d":"9,424,783.94"},{"v":2711742.74,"d":"2,711,742.74"},{"v":8399015.280000001,"d":"8,399,015.28"}]
[]
["Revenus courants",null,null,{"$f":"'Quotité d''intéret + revenus det'!D23","v":{"v":211051448.30999997,"d":"211,051,448.31"}},{"$f":"'Quotité d''intéret + revenus det'!E23","v":{"v":3316356.05,"d":"3,316,356.05"}},{"$f":"'Quotité d''intéret + revenus det'!F23","v":{"v":708479.36,"d":"708,479.36"}},{"$f":"'Quotité d''intéret + revenus det'!G23","v":{"v":1151250.3,"d":"1,151,250.30"}},{"$f":"'Quotité d''intéret + revenus det'!H23","v":{"v":1031246.7000000001,"d":"1,031,246.70"}},{"$f":"'Quotité d''intéret + revenus det'!I23","v":{"v":7505998,"d":"7,505,998.00"}},{"$f":"'Quotité d''intéret + revenus det'!J23","v":{"v":9386117.55,"d":"9,386,117.55"}},{"$f":"'Quotité d''intéret + revenus det'!K23","v":{"v":7074662.61,"d":"7,074,662.61"}},{"$f":"'Quotité d''intéret + revenus det'!L23","v":{"v":36177201.8,"d":"36,177,201.80"}},{"$f":"'Quotité d''intéret + revenus det'!M23","v":{"v":3378882.63,"d":"3,378,882.63"}},{"$f":"'Quotité d''intéret + revenus det'!N23","v":{"v":0,"d":"0.00"}},{"$f":"'Quotité d''intéret + revenus det'!O23","v":{"v":16408899.7,"d":"16,408,899.70"}},{"$f":"'Quotité d''intéret + revenus det'!P23","v":{"v":1223857,"d":"1,223,857.00"}},{"$f":"'Quotité d''intéret + revenus det'!Q23","v":{"v":187655.7,"d":"187,655.70"}},{"$f":"'Quotité d''intéret + revenus det'!R23","v":{"v":989182.65,"d":"989,182.65"}},{"$f":"'Quotité d''intéret + revenus det'!S23","v":{"v":722909.15,"d":"722,909.15"}},{"$f":"'Quotité d''intéret + revenus det'!T23","v":{"v":1998942.1,"d":"1,998,942.10"}},{"$f":"'Quotité d''intéret + revenus det'!U23","v":{"v":596548.8,"d":"596,548.80"}},{"$f":"'Quotité d''intéret + revenus det'!V23","v":{"v":1298541.25,"d":"1,298,541.25"}},{"$f":"'Quotité d''intéret + revenus det'!W23","v":{"v":7360026.75,"d":"7,360,026.75"}},{"$f":"'Quotité d''intéret + revenus det'!X23","v":{"v":848811,"d":"848,811.00"}},{"$f":"'Quotité d''intéret + revenus det'!Y23","v":{"v":3758598.17,"d":"3,758,598.17"}},{"$f":"'Quotité d''intéret + revenus det'!Z23","v":{"v":9516564.7,"d":"9,516,564.70"}},{"$f":"'Quotité d''intéret + revenus det'!AA23","v":{"v":50942,"d":"50,942.00"}},{"$f":"'Quotité d''intéret + revenus det'!AB23","v":{"v":286207.2,"d":"286,207.20"}},{"$f":"'Quotité d''intéret + revenus det'!AC23","v":{"v":857901.03,"d":"857,901.03"}},{"$f":"'Quotité d''intéret + revenus det'!AD23","v":{"v":1168568.55,"d":"1,168,568.55"}},{"$f":"'Quotité d''intéret + revenus det'!AE23","v":{"v":1230165.25,"d":"1,230,165.25"}},{"$f":"'Quotité d''intéret + revenus det'!AF23","v":{"v":1252296.15,"d":"1,252,296.15"}},{"$f":"'Quotité d''intéret + revenus det'!AG23","v":{"v":6915032.85,"d":"6,915,032.85"}},{"$f":"'Quotité d''intéret + revenus det'!AH23","v":{"v":7675902,"d":"7,675,902.00"}},{"$f":"'Quotité d''intéret + revenus det'!AI23","v":{"v":521416.35,"d":"521,416.35"}},{"$f":"'Quotité d''intéret + revenus det'!AJ23","v":{"v":298886.64999999997,"d":"298,886.65"}},{"$f":"'Quotité d''intéret + revenus det'!AK23","v":{"v":5427042.9,"d":"5,427,042.90"}},{"$f":"'Quotité d''intéret + revenus det'!AL23","v":{"v":2482113.44,"d":"2,482,113.44"}},{"$f":"'Quotité d''intéret + revenus det'!AM23","v":{"v":2961017.4,"d":"2,961,017.40"}},{"$f":"'Quotité d''intéret + revenus det'!AN23","v":{"v":334540.35,"d":"334,540.35"}},{"$f":"'Quotité d''intéret + revenus det'!AO23","v":{"v":6828835.95,"d":"6,828,835.95"}},{"$f":"'Quotité d''intéret + revenus det'!AP23","v":{"v":1931797.0799999998,"d":"1,931,797.08"}},{"$f":"'Quotité d''intéret + revenus det'!AQ23","v":{"v":1951760,"d":"1,951,760.00"}},{"$f":"'Quotité d''intéret + revenus det'!AR23","v":{"v":3322751.6,"d":"3,322,751.60"}},{"$f":"'Quotité d''intéret + revenus det'!AS23","v":{"v":1689242,"d":"1,689,242.00"}},{"$f":"'Quotité d''intéret + revenus det'!AT23","v":{"v":2391707.95,"d":"2,391,707.95"}},{"$f":"'Quotité d''intéret + revenus det'!AU23","v":{"v":2254217.35,"d":"2,254,217.35"}},{"$f":"'Quotité d''intéret + revenus det'!AV23","v":{"v":5553039.53,"d":"5,553,039.53"}},{"$f":"'Quotité d''intéret + revenus det'!AW23","v":{"v":2202056.9,"d":"2,202,056.90"}},{"$f":"'Quotité d''intéret + revenus det'!AX23","v":{"v":378808.9,"d":"378,808.90"}},{"$f":"'Quotité d''intéret + revenus det'!AY23","v":{"v":902646.45,"d":"902,646.45"}},{"$f":"'Quotité d''intéret + revenus det'!AZ23","v":{"v":4857539.600000001,"d":"4,857,539.60"}},{"$f":"'Quotité d''intéret + revenus det'!BA23","v":{"v":984706.9,"d":"984,706.90"}},{"$f":"'Quotité d''intéret + revenus det'!BB23","v":{"v":3613483.71,"d":"3,613,483.71"}},{"$f":"'Quotité d''intéret + revenus det'!BC23","v":{"v":341683.35,"d":"341,683.35"}},{"$f":"'Quotité d''intéret + revenus det'!BD23","v":{"v":24686130.6,"d":"24,686,130.60"}},{"$f":"'Quotité d''intéret + revenus det'!BE23","v":{"v":1058276.35,"d":"1,058,276.35"}},{"v":100516758.10000001,"d":"100,516,758.10"},{"v":34381291.9,"d":"34,381,291.90"},{"v":76153398.31,"d":"76,153,398.31"}]
[]
["Quotité de la charge financière",null,null,{"$f":"IF(D41<>0,D39/D41,\"\")*100","v":{"v":9.730111839761772,"d":"9.73"}},{"$f":"IF(E41<>0,E39/E41,\"\")*100","v":{"v":14.784702324106608,"d":"14.78"}},{"$f":"IF(F41<>0,F39/F41,\"\")*100","v":{"v":9.968938262365187,"d":"9.97"}},{"v":7.0494444170828885,"d":"7.05"},{"v":14.397705224171869,"d":"14.40"},{"v":8.762285841269875,"d":"8.76"},{"v":9.965881473538545,"d":"9.97"},{"v":6.922445450723763,"d":"6.92"},{"v":9.38164103670395,"d":"9.38"},{"v":6.065279041669465,"d":"6.07"},{"$error":"#VALUE!"},{"v":7.367990432655276,"d":"7.37"},{"v":13.663169798432333,"d":"13.66"},{"v":9.442867975766255,"d":"9.44"},{"v":11.920862138049024,"d":"11.92"},{"v":16.37166717283908,"d":"16.37"},{"v":6.802755817689768,"d":"6.80"},{"v":4.708246835799518,"d":"4.71"},{"v":14.895935727879264,"d":"14.90"},{"v":13.107220296447972,"d":"13.11"},{"v":5.8230866470863365,"d":"5.82"},{"v":8.971894167659853,"d":"8.97"},{"v":2.5676302079888136,"d":"2.57"},{"v":87.41509952494995,"d":"87.42"},{"v":0.458968188081921,"d":"0.46"},{"v":9.451184596432993,"d":"9.45"},{"v":8.543752953132275,"d":"8.54"},{"v":11.437457691151657,"d":"11.44"},{"v":3.8759082665869418,"d":"3.88"},{"v":7.197788655479778,"d":"7.20"},{"v":14.492134344602107,"d":"14.49"},{"v":9.47475851112072,"d":"9.47"},{"v":1.7431959573972269,"d":"1.74"},{"v":0.6873837315713867,"d":"0.69"},{"v":13.080989561863055,"d":"13.08"},{"v":8.075082571281076,"d":"8.08"},{"v":3.50629154300819,"d":"3.51"},{"v":6.068142697145917,"d":"6.07"},{"v":4.253692111388842,"d":"4.25"},{"v":9.347542730663607,"d":"9.35"},{"v":17.090690438611176,"d":"17.09"},{"v":7.7771284398564555,"d":"7.78"},{"v":8.603603964271642,"d":"8.60"},{"v":19.97951972111296,"d":"19.98"},{"v":8.752773456305649,"d":"8.75"},{"v":4.622895075962842,"d":"4.62"},{"v":4.1047504427694275,"d":"4.10"},{"v":16.57459130316194,"d":"16.57"},{"v":14.743974295134926,"d":"14.74"},{"v":2.738762163644837,"d":"2.74"},{"v":12.024400962361057,"d":"12.02"},{"v":2.568503850129074,"d":"2.57"},{"v":14.948587244369516,"d":"14.95"},{"v":11.53885561176908,"d":"11.54"},{"v":9.376330990125716,"d":"9.38"},{"v":7.887262491145658,"d":"7.89"},{"v":11.029074823174495,"d":"11.03"}]
["(charge financière / revenus courants*100)"]

{"sheet":"Quotité d'autofinancement","index":33,"n_rows":49,"n_cols":60,"rows_kept":49,"hidden":true,"merged":[[7,0,7,3]]}
{"$rows_empty":7}
["Annexe aux comptes annuels H - Les indicateurs financiers"]
[]
["VII. Endettement net en francs par habitant",null,"Groupe","Montant",{"$f":"'4.1 Comptes 2020 natures'!E2","v":923},{"$f":"'4.1 Comptes 2020 natures'!F2","v":270},{"$f":"'4.1 Comptes 2020 natures'!G2","v":485},{"$f":"'4.1 Comptes 2020 natures'!H2","v":446},{"$f":"'4.1 Comptes 2020 natures'!I2","v":{"v":3631,"d":"3,631"}},{"$f":"'4.1 Comptes 2020 natures'!J2","v":{"v":3313,"d":"3,313"}},{"$f":"'4.1 Comptes 2020 natures'!K2","v":{"v":2644,"d":"2,644"}},{"$f":"'4.1 Comptes 2020 natures'!L2","v":{"v":12618,"d":"12,618"}},{"$f":"'4.1 Comptes 2020 natures'!M2","v":{"v":1371,"d":"1,371"}},{"$f":"'4.1 Comptes 2020 natures'!N2","v":118},{"$f":"'4.1 Comptes 2020 natures'!O2","v":{"v":7167,"d":"7,167"}},{"$f":"'4.1 Comptes 2020 natures'!P2","v":528},{"$f":"'4.1 Comptes 2020 natures'!Q2","v":108},{"$f":"'4.1 Comptes 2020 natures'!R2","v":415},{"$f":"'4.1 Comptes 2020 natures'!S2","v":349},{"$f":"'4.1 Comptes 2020 natures'!T2","v":687},{"$f":"'4.1 Comptes 2020 natures'!U2","v":255},{"$f":"'4.1 Comptes 2020 natures'!V2","v":436},{"$f":"'4.1 Comptes 2020 natures'!W2","v":{"v":3190,"d":"3,190"}},{"$f":"'4.1 Comptes 2020 natures'!X2","v":324},{"$f":"'4.1 Comptes 2020 natures'!Y2","v":{"v":1246,"d":"1,246"}},{"$f":"'4.1 Comptes 2020 natures'!Z2","v":{"v":1528,"d":"1,528"}},{"$f":"'4.1 Comptes 2020 natures'!AA2","v":96},{"$f":"'4.1 Comptes 2020 natures'!AB2","v":149},{"$f":"'4.1 Comptes 2020 natures'!AC2","v":516},{"$f":"'4.1 Comptes 2020 natures'!AD2","v":671},{"$f":"'4.1 Comptes 2020 natures'!AE2","v":572},{"$f":"'4.1 Comptes 2020 natures'!AF2","v":490},{"$f":"'4.1 Comptes 2020 natures'!AG2","v":{"v":1914,"d":"1,914"}},{"$f":"'4.1 Comptes 2020 natures'!AH2","v":{"v":2615,"d":"2,615"}},{"$f":"'4.1 Comptes 2020 natures'!AI2","v":227},{"$f":"'4.1 Comptes 2020 natures'!AJ2","v":131},{"$f":"'4.1 Comptes 2020 natures'!AK2","v":{"v":1895,"d":"1,895"}},{"$f":"'4.1 Comptes 2020 natures'!AL2","v":{"v":1135,"d":"1,135"}},{"$f":"'4.1 Comptes 2020 natures'!AM2","v":{"v":1241,"d":"1,241"}},{"$f":"'4.1 Comptes 2020 natures'!AN2","v":119},{"$f":"'4.1 Comptes 2020 natures'!AO2","v":{"v":1195,"d":"1,195"}},{"$f":"'4.1 Comptes 2020 natures'!AP2","v":663},{"$f":"'4.1 Comptes 2020 natures'!AQ2","v":645},{"$f":"'4.1 Comptes 2020 natures'!AR2","v":{"v":1263,"d":"1,263"}},{"$f":"'4.1 Comptes 2020 natures'!AS2","v":740},{"$f":"'4.1 Comptes 2020 natures'!AT2","v":{"v":1028,"d":"1,028"}},{"$f":"'4.1 Comptes 2020 natures'!AU2","v":314},{"$f":"'4.1 Comptes 2020 natures'!AV2","v":{"v":2400,"d":"2,400"}},{"$f":"'4.1 Comptes 2020 natures'!AW2","v":755},{"$f":"'4.1 Comptes 2020 natures'!AX2","v":181},{"$f":"'4.1 Comptes 2020 natures'!AY2","v":347},{"$f":"'4.1 Comptes 2020 natures'!AZ2","v":{"v":1690,"d":"1,690"}},{"$f":"'4.1 Comptes 2020 natures'!BA2","v":387},{"$f":"'4.1 Comptes 2020 natures'!BB2","v":{"v":1096,"d":"1,096"}},{"$f":"'4.1 Comptes 2020 natures'!BC2","v":188},{"$f":"'4.1 Comptes 2020 natures'!BD2","v":{"v":6434,"d":"6,434"}},{"$f":"'4.1 Comptes 2020 natures'!BE2","v":560},{"$f":"'4.1 Comptes 2020 natures'!BG2","v":{"v":38954,"d":"38,954"}},{"$f":"'4.1 Comptes 2020 natures'!BH2","v":{"v":10479,"d":"10,479"}},{"$f":"'4.1 Comptes 2020 natures'!BI2","v":{"v":24276,"d":"24,276"}}]
[{"$nulls":4},"Boécourt","Bourrignon","Châtillon","Courchapoix","Courrendlin","Courroux","Courtételle","Delémont","Develier","Ederswiler","Haute-Sorne","Mervelier","Mettembert","Movelier","Pleigne","Rossemaison","Saulcy","Soyhières","Val Terbi","Le Bémont","Les Bois","Les Breuleux","La Chaux-B.","Les Enfers","Les Genevez","Lajoux","Montfaucon","Muriaux","Le Noirmont","Saignelégier","Saint-Brais","Soubey","Alle","La Baroche","Basse-Allaine","Beurnevésin","Boncourt","Bonfol","Bure","Clos du Doubs","Coeuve","Cornol","Courchavon","Courgenay","Courtedoux","Damphreux","Fahy","Fontenais","Grandfontaine","Haute-Ajoie","Lugnez","Porrentruy","Vendlincourt","Delémont","Franches-Montagnes","Porrentruy"]
["Capitaux de tiers","+",20,{"$f":"'Base de données indicateurs1'!BF8","v":{"v":571106199.8399997,"d":"571,106,199.84"}},{"$f":"'Base de données indicateurs1'!E8","v":{"v":7710885.7,"d":"7,710,885.70"}},{"$f":"'Base de données indicateurs1'!F8","v":{"v":1661251.45,"d":"1,661,251.45"}},{"$f":"'Base de données indicateurs1'!G8","v":{"v":6404558.52,"d":"6,404,558.52"}},{"$f":"'Base de données indicateurs1'!H8","v":{"v":4613400.94,"d":"4,613,400.94"}},{"$f":"'Base de données indicateurs1'!I8","v":{"v":26343468,"d":"26,343,468.00"}},{"$f":"'Base de données indicateurs1'!J8","v":{"v":21137174.78,"d":"21,137,174.78"}},{"$f":"'Base de données indicateurs1'!K8","v":{"v":11484688.11,"d":"11,484,688.11"}},{"$f":"'Base de données indicateurs1'!L8","v":{"v":125557688.95,"d":"125,557,688.95"}},{"$f":"'Base de données indicateurs1'!M8","v":{"v":5868070.63,"d":"5,868,070.63"}},{"$f":"'Base de données indicateurs1'!N8","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!O8","v":{"v":39464606.92,"d":"39,464,606.92"}},{"$f":"'Base de données indicateurs1'!P8","v":{"v":3674228.88,"d":"3,674,228.88"}},{"$f":"'Base de données indicateurs1'!Q8","v":{"v":585366.75,"d":"585,366.75"}},{"$f":"'Base de données indicateurs1'!R8","v":{"v":3329882.66,"d":"3,329,882.66"}},{"$f":"'Base de données indicateurs1'!S8","v":{"v":4328768.28,"d":"4,328,768.28"}},{"$f":"'Base de données indicateurs1'!T8","v":{"v":5790676.89,"d":"5,790,676.89"}},{"$f":"'Base de données indicateurs1'!U8","v":{"v":1064577.63,"d":"1,064,577.63"}},{"$f":"'Base de données indicateurs1'!V8","v":{"v":2952271.95,"d":"2,952,271.95"}},{"$f":"'Base de données indicateurs1'!W8","v":{"v":16108731.58,"d":"16,108,731.58"}},{"$f":"'Base de données indicateurs1'!X8","v":{"v":701824,"d":"701,824.00"}},{"$f":"'Base de données indicateurs1'!Y8","v":{"v":12393883.23,"d":"12,393,883.23"}},{"$f":"'Base de données indicateurs1'!Z8","v":{"v":13352559.84,"d":"13,352,559.84"}},{"$f":"'Base de données indicateurs1'!AA8","v":{"v":650530,"d":"650,530.00"}},{"$f":"'Base de données indicateurs1'!AB8","v":{"v":1324155.57,"d":"1,324,155.57"}},{"$f":"'Base de données indicateurs1'!AC8","v":{"v":3262180.61,"d":"3,262,180.61"}},{"$f":"'Base de données indicateurs1'!AD8","v":{"v":7901506.13,"d":"7,901,506.13"}},{"$f":"'Base de données indicateurs1'!AE8","v":{"v":4184157.13,"d":"4,184,157.13"}},{"$f":"'Base de données indicateurs1'!AF8","v":{"v":1835141.4,"d":"1,835,141.40"}},{"$f":"'Base de données indicateurs1'!AG8","v":{"v":7913147.39,"d":"7,913,147.39"}},{"$f":"'Base de données indicateurs1'!AH8","v":{"v":21041584,"d":"21,041,584.00"}},{"$f":"'Base de données indicateurs1'!AI8","v":{"v":1029453,"d":"1,029,453.00"}},{"$f":"'Base de données indicateurs1'!AJ8","v":{"v":737274,"d":"737,274.00"}},{"$f":"'Base de données indicateurs1'!AK8","v":{"v":17215810.02,"d":"17,215,810.02"}},{"$f":"'Base de données indicateurs1'!AL8","v":{"v":16414,"d":"16,414.00"}},{"$f":"'Base de données indicateurs1'!AM8","v":{"v":11723916.06,"d":"11,723,916.06"}},{"$f":"'Base de données indicateurs1'!AN8","v":{"v":11500,"d":"11,500.00"}},{"$f":"'Base de données indicateurs1'!AO8","v":{"v":11108782.97,"d":"11,108,782.97"}},{"$f":"'Base de données indicateurs1'!AP8","v":{"v":5180403.14,"d":"5,180,403.14"}},{"$f":"'Base de données indicateurs1'!AQ8","v":{"v":4581586,"d":"4,581,586.00"}},{"$f":"'Base de données indicateurs1'!AR8","v":{"v":9798705.83,"d":"9,798,705.83"}},{"$f":"'Base de données indicateurs1'!AS8","v":{"v":5672676.19,"d":"5,672,676.19"}},{"$f":"'Base de données indicateurs1'!AT8","v":{"v":8438512.14,"d":"8,438,512.14"}},{"$f":"'Base de données indicateurs1'!AU8","v":{"v":2009618.65,"d":"2,009,618.65"}},{"$f":"'Base de données indicateurs1'!AV8","v":{"v":14597972.57,"d":"14,597,972.57"}},{"$f":"'Base de données indicateurs1'!AW8","v":{"v":6019600.25,"d":"6,019,600.25"}},{"$f":"'Base de données indicateurs1'!AX8","v":{"v":982153.85,"d":"982,153.85"}},{"$f":"'Base de données indicateurs1'!AY8","v":{"v":2091959,"d":"2,091,959.00"}},{"$f":"'Base de données indicateurs1'!AZ8","v":{"v":21006891.08,"d":"21,006,891.08"}},{"$f":"'Base de données indicateurs1'!BA8","v":{"v":1270560.39,"d":"1,270,560.39"}},{"$f":"'Base de données indicateurs1'!BB8","v":{"v":10609246.14,"d":"10,609,246.14"}},{"$f":"'Base de données indicateurs1'!BC8","v":{"v":295678.96,"d":"295,678.96"}},{"$f":"'Base de données indicateurs1'!BD8","v":{"v":69341997.88,"d":"69,341,997.88"}},{"$f":"'Base de données indicateurs1'!BE8","v":{"v":4724519.8,"d":"4,724,519.80"}},{"$f":"SUM(E12:W12)","v":{"v":288080298.61999995,"d":"288,080,298.62"}},{"$f":"SUM(X12:AJ12)","v":{"v":76327396.30000001,"d":"76,327,396.30"}},{"$f":"SUM(AK12:BE12)","v":{"v":206698504.92,"d":"206,698,504.92"}}]
["Patrimoine financier","-",10,{"$f":"'Base de données indicateurs1'!BF5","v":{"v":323165740.7100001,"d":"323,165,740.71"}},{"$f":"'Base de données indicateurs1'!E5","v":{"v":5729343.4,"d":"5,729,343.40"}},{"$f":"'Base de données indicateurs1'!F5","v":{"v":1313751.4,"d":"1,313,751.40"}},{"$f":"'Base de données indicateurs1'!G5","v":{"v":4291473.13,"d":"4,291,473.13"}},{"$f":"'Base de données indicateurs1'!H5","v":{"v":4279580.06,"d":"4,279,580.06"}},{"$f":"'Base de données indicateurs1'!I5","v":{"v":15173301,"d":"15,173,301.00"}},{"$f":"'Base de données indicateurs1'!J5","v":{"v":8024691.85,"d":"8,024,691.85"}},{"$f":"'Base de données indicateurs1'!K5","v":{"v":10459838.14,"d":"10,459,838.14"}},{"$f":"'Base de données indicateurs1'!L5","v":{"v":55034877.58,"d":"55,034,877.58"}},{"$f":"'Base de données indicateurs1'!M5","v":{"v":3743166.68,"d":"3,743,166.68"}},{"$f":"'Base de données indicateurs1'!N5","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!O5","v":{"v":17870825.22,"d":"17,870,825.22"}},{"$f":"'Base de données indicateurs1'!P5","v":{"v":2306934.99,"d":"2,306,934.99"}},{"$f":"'Base de données indicateurs1'!Q5","v":{"v":340332.25,"d":"340,332.25"}},{"$f":"'Base de données indicateurs1'!R5","v":{"v":1454384.04,"d":"1,454,384.04"}},{"$f":"'Base de données indicateurs1'!S5","v":{"v":2174540.65,"d":"2,174,540.65"}},{"$f":"'Base de données indicateurs1'!T5","v":{"v":5578034.36,"d":"5,578,034.36"}},{"$f":"'Base de données indicateurs1'!U5","v":{"v":771790.42,"d":"771,790.42"}},{"$f":"'Base de données indicateurs1'!V5","v":{"v":2513060.25,"d":"2,513,060.25"}},{"$f":"'Base de données indicateurs1'!W5","v":{"v":5690503.74,"d":"5,690,503.74"}},{"$f":"'Base de données indicateurs1'!X5","v":{"v":1782334,"d":"1,782,334.00"}},{"$f":"'Base de données indicateurs1'!Y5","v":{"v":4607305.31,"d":"4,607,305.31"}},{"$f":"'Base de données indicateurs1'!Z5","v":{"v":22337836.73,"d":"22,337,836.73"}},{"$f":"'Base de données indicateurs1'!AA5","v":{"v":514539,"d":"514,539.00"}},{"$f":"'Base de données indicateurs1'!AB5","v":{"v":1164911.31,"d":"1,164,911.31"}},{"$f":"'Base de données indicateurs1'!AC5","v":{"v":3000469.46,"d":"3,000,469.46"}},{"$f":"'Base de données indicateurs1'!AD5","v":{"v":1298160.9,"d":"1,298,160.90"}},{"$f":"'Base de données indicateurs1'!AE5","v":{"v":2898436.1,"d":"2,898,436.10"}},{"$f":"'Base de données indicateurs1'!AF5","v":{"v":4936104.35,"d":"4,936,104.35"}},{"$f":"'Base de données indicateurs1'!AG5","v":{"v":8990815.18,"d":"8,990,815.18"}},{"$f":"'Base de données indicateurs1'!AH5","v":{"v":10854437,"d":"10,854,437.00"}},{"$f":"'Base de données indicateurs1'!AI5","v":{"v":907440,"d":"907,440.00"}},{"$f":"'Base de données indicateurs1'!AJ5","v":{"v":1868313.05,"d":"1,868,313.05"}},{"$f":"'Base de données indicateurs1'!AK5","v":{"v":5849957.46,"d":"5,849,957.46"}},{"$f":"'Base de données indicateurs1'!AL5","v":{"v":3398783,"d":"3,398,783.00"}},{"$f":"'Base de données indicateurs1'!AM5","v":{"v":4876876.11,"d":"4,876,876.11"}},{"$f":"'Base de données indicateurs1'!AN5","v":{"v":529407.82,"d":"529,407.82"}},{"$f":"'Base de données indicateurs1'!AO5","v":{"v":14951876,"d":"14,951,876.00"}},{"$f":"'Base de données indicateurs1'!AP5","v":{"v":3720554.4,"d":"3,720,554.40"}},{"$f":"'Base de données indicateurs1'!AQ5","v":{"v":3653484,"d":"3,653,484.00"}},{"$f":"'Base de données indicateurs1'!AR5","v":{"v":11819557.02,"d":"11,819,557.02"}},{"$f":"'Base de données indicateurs1'!AS5","v":{"v":2533324.3,"d":"2,533,324.30"}},{"$f":"'Base de données indicateurs1'!AT5","v":{"v":3348405.97,"d":"3,348,405.97"}},{"$f":"'Base de données indicateurs1'!AU5","v":{"v":3818782.68,"d":"3,818,782.68"}},{"$f":"'Base de données indicateurs1'!AV5","v":{"v":4797496.66,"d":"4,797,496.66"}},{"$f":"'Base de données indicateurs1'!AW5","v":{"v":3077294.98,"d":"3,077,294.98"}},{"$f":"'Base de données indicateurs1'!AX5","v":{"v":678851.45,"d":"678,851.45"}},{"$f":"'Base de données indicateurs1'!AY5","v":{"v":2029594.24,"d":"2,029,594.24"}},{"$f":"'Base de données indicateurs1'!AZ5","v":{"v":4272308.31,"d":"4,272,308.31"}},{"$f":"'Base de données indicateurs1'!BA5","v":{"v":1690939.23,"d":"1,690,939.23"}},{"$f":"'Base de données indicateurs1'!BB5","v":{"v":4279723.32,"d":"4,279,723.32"}},{"$f":"'Base de données indicateurs1'!BC5","v":{"v":866229.02,"d":"866,229.02"}},{"$f":"'Base de données indicateurs1'!BD5","v":{"v":28478770,"d":"28,478,770.00"}},{"$f":"'Base de données indicateurs1'!BE5","v":{"v":2581993.19,"d":"2,581,993.19"}},{"$f":"SUM(E13:W13)","v":{"v":146750429.16000003,"d":"146,750,429.16"}},{"$f":"SUM(X13:AJ13)","v":{"v":65161102.39,"d":"65,161,102.39"}},{"$f":"SUM(AK13:BE13)","v":{"v":111254209.16000001,"d":"111,254,209.16"}}]
[]
["Endettement net",null,null,{"$f":"D12-D13","v":{"v":247940459.12999958,"d":"247,940,459.13"}},{"$f":"E12-E13","v":{"v":1981542.2999999998,"d":"1,981,542.30"}},{"$f":"F12-F13","v":{"v":347500.05000000005,"d":"347,500.05"}},{"v":2113085.3899999997,"d":"2,113,085.39"},{"v":333820.8800000008,"d":"333,820.88"},{"v":11170167,"d":"11,170,167.00"},{"v":13112482.930000002,"d":"13,112,482.93"},{"v":1024849.9699999988,"d":"1,024,849.97"},{"v":70522811.37,"d":"70,522,811.37"},{"v":2124903.9499999997,"d":"2,124,903.95"},{"v":0,"d":"0.00"},{"v":21593781.700000003,"d":"21,593,781.70"},{"v":1367293.8899999997,"d":"1,367,293.89"},{"v":245034.5,"d":"245,034.50"},{"v":1875498.62,"d":"1,875,498.62"},{"v":2154227.6300000004,"d":"2,154,227.63"},{"v":212642.52999999933,"d":"212,642.53"},{"v":292787.20999999985,"d":"292,787.21"},{"v":439211.7000000002,"d":"439,211.70"},{"v":10418227.84,"d":"10,418,227.84"},{"v":-1080510,"d":"-1,080,510.00"},{"v":7786577.920000001,"d":"7,786,577.92"},{"v":-8985276.89,"d":"-8,985,276.89"},{"v":135991,"d":"135,991.00"},{"v":159244.26,"d":"159,244.26"},{"v":261711.1499999999,"d":"261,711.15"},{"v":6603345.23,"d":"6,603,345.23"},{"v":1285721.0299999998,"d":"1,285,721.03"},{"v":-3100962.9499999997,"d":"-3,100,962.95"},{"v":-1077667.79,"d":"-1,077,667.79"},{"v":10187147,"d":"10,187,147.00"},{"v":122013,"d":"122,013.00"},{"v":-1131039.05,"d":"-1,131,039.05"},{"v":11365852.559999999,"d":"11,365,852.56"},{"v":-3382369,"d":"-3,382,369.00"},{"v":6847039.95,"d":"6,847,039.95"},{"v":-517907.81999999995,"d":"-517,907.82"},{"v":-3843093.0299999993,"d":"-3,843,093.03"},{"v":1459848.7399999998,"d":"1,459,848.74"},{"v":928102,"d":"928,102.00"},{"v":-2020851.1899999995,"d":"-2,020,851.19"},{"v":3139351.8900000006,"d":"3,139,351.89"},{"v":5090106.17,"d":"5,090,106.17"},{"v":-1809164.0300000003,"d":"-1,809,164.03"},{"v":9800475.91,"d":"9,800,475.91"},{"v":2942305.27,"d":"2,942,305.27"},{"v":303302.4,"d":"303,302.40"},{"v":62364.76000000001,"d":"62,364.76"},{"v":16734582.77,"d":"16,734,582.77"},{"v":-420378.8400000001,"d":"-420,378.84"},{"v":6329522.82,"d":"6,329,522.82"},{"v":-570550.06,"d":"-570,550.06"},{"v":40863227.879999995,"d":"40,863,227.88"},{"v":2142526.61,"d":"2,142,526.61"},{"v":141329869.46,"d":"141,329,869.46"},{"v":11166293.91,"d":"11,166,293.91"},{"v":95444295.75999998,"d":"95,444,295.76"}]
[]
["Population ",null,null,{"$f":"'Base de données indicateurs1'!BF2","v":{"v":73709,"d":"73,709"}},{"$f":"E10","v":923},{"$f":"F10","v":270},485,446,{"v":3631,"d":"3,631"},{"v":3313,"d":"3,313"},{"v":2644,"d":"2,644"},{"v":12618,"d":"12,618"},{"v":1371,"d":"1,371"},118,{"v":7167,"d":"7,167"},528,108,415,349,687,255,436,{"v":3190,"d":"3,190"},324,{"v":1246,"d":"1,246"},{"v":1528,"d":"1,528"},96,149,516,671,572,490,{"v":1914,"d":"1,914"},{"v":2615,"d":"2,615"},227,131,{"v":1895,"d":"1,895"},{"v":1135,"d":"1,135"},{"v":1241,"d":"1,241"},119,{"v":1195,"d":"1,195"},663,645,{"v":1263,"d":"1,263"},740,{"v":1028,"d":"1,028"},314,{"v":2400,"d":"2,400"},755,181,347,{"v":1690,"d":"1,690"},387,{"v":1096,"d":"1,096"},188,{"v":6434,"d":"6,434"},560,{"v":38954,"d":"38,954.00"},{"v":10479,"d":"10,479.00"},{"v":24276,"d":"24,276.00"}]
[]
["Endettement net en francs par habitant",null,null,{"$f":"IF(D17=\"\",\"\",D15/D17)","v":{"v":3363.7745611797686,"d":"3,363.77"}},{"$f":"IF(E17=\"\",\"\",E15/E17)","v":{"v":2146.8497291440954,"d":"2,146.85"}},{"$f":"IF(F17=\"\",\"\",F15/F17)","v":{"v":1287.0372222222225,"d":"1,287.04"}},{"v":4356.877092783505,"d":"4,356.88"},{"v":748.4773094170422,"d":"748.48"},{"v":3076.3335169374827,"d":"3,076.33"},{"v":3957.8879957742233,"d":"3,957.89"},{"v":387.61345310136113,"d":"387.61"},{"v":5589.064144079886,"d":"5,589.06"},{"v":1549.8934719183076,"d":"1,549.89"},{"v":0,"d":"0.00"},{"v":3012.9456815962053,"d":"3,012.95"},{"v":2589.5717613636357,"d":"2,589.57"},{"v":2268.837962962963,"d":"2,268.84"},{"v":4519.27378313253,"d":"4,519.27"},{"v":6172.57200573066,"d":"6,172.57"},{"v":309.52333333333235,"d":"309.52"},{"v":1148.1851372549013,"d":"1,148.19"},{"v":1007.3662844036702,"d":"1,007.37"},{"v":3265.902144200627,"d":"3,265.90"},{"v":-3334.9074074074074,"d":"-3,334.91"},{"v":6249.259967897272,"d":"6,249.26"},{"v":-5880.416812827226,"d":"-5,880.42"},{"v":1416.5729166666667,"d":"1,416.57"},{"v":1068.753422818792,"d":"1,068.75"},{"v":507.19215116279054,"d":"507.19"},{"v":9841.051013412818,"d":"9,841.05"},{"v":2247.764038461538,"d":"2,247.76"},{"v":-6328.49581632653,"d":"-6,328.50"},{"v":-563.0448223615465,"d":"-563.04"},{"v":3895.6585086042064,"d":"3,895.66"},{"v":537.5022026431718,"d":"537.50"},{"v":-8633.885877862596,"d":"-8,633.89"},{"v":5997.811377308706,"d":"5,997.81"},{"v":-2980.0607929515418,"d":"-2,980.06"},{"v":5517.356929895246,"d":"5,517.36"},{"v":-4352.166554621848,"d":"-4,352.17"},{"v":-3215.9774309623426,"d":"-3,215.98"},{"v":2201.8834690799395,"d":"2,201.88"},{"v":1438.9178294573644,"d":"1,438.92"},{"v":-1600.0405304829767,"d":"-1,600.04"},{"v":4242.36741891892,"d":"4,242.37"},{"v":4951.465145914397,"d":"4,951.47"},{"v":-5761.668885350319,"d":"-5,761.67"},{"v":4083.531629166667,"d":"4,083.53"},{"v":3897.093072847682,"d":"3,897.09"},{"v":1675.7038674033151,"d":"1,675.70"},{"v":179.7255331412104,"d":"179.73"},{"v":9902.11998224852,"d":"9,902.12"},{"v":-1086.2502325581397,"d":"-1,086.25"},{"v":5775.112062043796,"d":"5,775.11"},{"v":-3034.8407446808515,"d":"-3,034.84"},{"v":6351.138930680758,"d":"6,351.14"},{"v":3825.9403749999997,"d":"3,825.94"},{"v":3628.122130204857,"d":"3,628.12"},{"v":1065.5877383338104,"d":"1,065.59"},{"v":3931.6318899324424,"d":"3,931.63"}]
["(Endettement net / population)"]
[]
["VIII. Quotité d'autofinancement (capacité)",null,"Groupe","Montant"]
[]
["Autofinancement",null,null,{"$f":"'Endett. net + degré d''auto.'!D41","v":{"v":22485634.750000007,"d":"22,485,634.75"}},{"$f":"'Endett. net + degré d''auto.'!E41","v":{"v":832459.8300000001,"d":"832,459.83"}},{"$f":"'Endett. net + degré d''auto.'!F41","v":{"v":205445.28,"d":"205,445.28"}},{"$f":"'Endett. net + degré d''auto.'!G41","v":{"v":-61794.95999999999,"d":"-61,794.96"}},{"$f":"'Endett. net + degré d''auto.'!H41","v":{"v":189395.1,"d":"189,395.10"}},{"$f":"'Endett. net + degré d''auto.'!I41","v":{"v":164.30999999999767,"d":"164.31"}},{"$f":"'Endett. net + degré d''auto.'!J41","v":{"v":1876600.28,"d":"1,876,600.28"}},{"$f":"'Endett. net + degré d''auto.'!K41","v":{"v":486979.0900000001,"d":"486,979.09"}},{"$f":"'Endett. net + degré d''auto.'!L41","v":{"v":1468726.6999999997,"d":"1,468,726.70"}},{"$f":"'Endett. net + degré d''auto.'!M41","v":{"v":45022.16999999999,"d":"45,022.17"}},{"$f":"'Endett. net + degré d''auto.'!N41","v":{"v":0,"d":"0.00"}},{"$f":"'Endett. net + degré d''auto.'!O41","v":{"v":-408267.07000000007,"d":"-408,267.07"}},{"$f":"'Endett. net + degré d''auto.'!P41","v":{"v":66001.91,"d":"66,001.91"}},{"$f":"'Endett. net + degré d''auto.'!Q41","v":{"v":-73417.52,"d":"-73,417.52"}},{"$f":"'Endett. net + degré d''auto.'!R41","v":{"v":64471.42,"d":"64,471.42"}},{"$f":"'Endett. net + degré d''auto.'!S41","v":{"v":54478.63,"d":"54,478.63"}},{"$f":"'Endett. net + degré d''auto.'!T41","v":{"v":181886.19,"d":"181,886.19"}},{"$f":"'Endett. net + degré d''auto.'!U41","v":{"v":31257.25,"d":"31,257.25"}},{"$f":"'Endett. net + degré d''auto.'!V41","v":{"v":-3983.610000000015,"d":"-3,983.61"}},{"$f":"'Endett. net + degré d''auto.'!W41","v":{"v":1099927.62,"d":"1,099,927.62"}},{"$f":"'Endett. net + degré d''auto.'!X41","v":{"v":151103,"d":"151,103.00"}},{"$f":"'Endett. net + degré d''auto.'!Y41","v":{"v":308378.78,"d":"308,378.78"}},{"$f":"'Endett. net + degré d''auto.'!Z41","v":{"v":3612940.13,"d":"3,612,940.13"}},{"$f":"'Endett. net + degré d''auto.'!AA41","v":{"v":44754.25,"d":"44,754.25"}},{"$f":"'Endett. net + degré d''auto.'!AB41","v":{"v":-9198.24,"d":"-9,198.24"}},{"$f":"'Endett. net + degré d''auto.'!AC41","v":{"v":-278712.08999999997,"d":"-278,712.09"}},{"$f":"'Endett. net + degré d''auto.'!AD41","v":{"v":-199633.86,"d":"-199,633.86"}},{"$f":"'Endett. net + degré d''auto.'!AE41","v":{"v":-49418.24000000001,"d":"-49,418.24"}},{"$f":"'Endett. net + degré d''auto.'!AF41","v":{"v":460433.87,"d":"460,433.87"}},{"$f":"'Endett. net + degré d''auto.'!AG41","v":{"v":1326940.22,"d":"1,326,940.22"}},{"$f":"'Endett. net + degré d''auto.'!AH41","v":{"v":1154249,"d":"1,154,249.00"}},{"$f":"'Endett. net + degré d''auto.'!AI41","v":{"v":199878,"d":"199,878.00"}},{"$f":"'Endett. net + degré d''auto.'!AJ41","v":{"v":-34242.9,"d":"-34,242.90"}},{"$f":"'Endett. net + degré d''auto.'!AK41","v":{"v":78262.3,"d":"78,262.30"}},{"$f":"'Endett. net + degré d''auto.'!AL41","v":{"v":351169,"d":"351,169.00"}},{"$f":"'Endett. net + degré d''auto.'!AM41","v":{"v":74800,"d":"74,800.00"}},{"$f":"'Endett. net + degré d''auto.'!AN41","v":{"v":33942.740000000005,"d":"33,942.74"}},{"$f":"'Endett. net + degré d''auto.'!AO41","v":{"v":654861.09,"d":"654,861.09"}},{"$f":"'Endett. net + degré d''auto.'!AP41","v":{"v":552003.74,"d":"552,003.74"}},{"$f":"'Endett. net + degré d''auto.'!AQ41","v":{"v":300994,"d":"300,994.00"}},{"$f":"'Endett. net + degré d''auto.'!AR41","v":{"v":754497.0399999999,"d":"754,497.04"}},{"$f":"'Endett. net + degré d''auto.'!AS41","v":{"v":183781.52,"d":"183,781.52"}},{"$f":"'Endett. net + degré d''auto.'!AT41","v":{"v":51568.06000000001,"d":"51,568.06"}},{"$f":"'Endett. net + degré d''auto.'!AU41","v":{"v":1356568,"d":"1,356,568.00"}},{"$f":"'Endett. net + degré d''auto.'!AV41","v":{"v":-824702.74,"d":"-824,702.74"}},{"$f":"'Endett. net + degré d''auto.'!AW41","v":{"v":41052.32000000001,"d":"41,052.32"}},{"$f":"'Endett. net + degré d''auto.'!AX41","v":{"v":1414.0600000000013,"d":"1,414.06"}},{"$f":"'Endett. net + degré d''auto.'!AY41","v":{"v":225632.85,"d":"225,632.85"}},{"$f":"'Endett. net + degré d''auto.'!AZ41","v":{"v":670622.73,"d":"670,622.73"}},{"$f":"'Endett. net + degré d''auto.'!BA41","v":{"v":253173.4,"d":"253,173.40"}},{"$f":"'Endett. net + degré d''auto.'!BB41","v":{"v":769502.15,"d":"769,502.15"}},{"$f":"'Endett. net + degré d''auto.'!BC41","v":{"v":10198.42,"d":"10,198.42"}},{"$f":"'Endett. net + degré d''auto.'!BD41","v":{"v":4085388.59,"d":"4,085,388.59"}},{"$f":"'Endett. net + degré d''auto.'!BE41","v":{"v":118080.94,"d":"118,080.94"}},{"v":6055352.620000001,"d":"6,055,352.62"},{"v":6687471.92,"d":"6,687,471.92"},{"v":9742810.209999999,"d":"9,742,810.21"}]
[]
["Revenus courants",null,null,{"$f":"'Quotité d''intéret + revenus det'!D23","v":{"v":211051448.30999997,"d":"211,051,448.31"}},{"$f":"'Quotité d''intéret + revenus det'!E23","v":{"v":3316356.05,"d":"3,316,356.05"}},{"$f":"'Quotité d''intéret + revenus det'!F23","v":{"v":708479.36,"d":"708,479.36"}},{"$f":"'Quotité d''intéret + revenus det'!G23","v":{"v":1151250.3,"d":"1,151,250.30"}},{"$f":"'Quotité d''intéret + revenus det'!H23","v":{"v":1031246.7000000001,"d":"1,031,246.70"}},{"$f":"'Quotité d''intéret + revenus det'!I23","v":{"v":7505998,"d":"7,505,998.00"}},{"$f":"'Quotité d''intéret + revenus det'!J23","v":{"v":9386117.55,"d":"9,386,117.55"}},{"$f":"'Quotité d''intéret + revenus det'!K23","v":{"v":7074662.61,"d":"7,074,662.61"}},{"$f":"'Quotité d''intéret + revenus det'!L23","v":{"v":36177201.8,"d":"36,177,201.80"}},{"$f":"'Quotité d''intéret + revenus det'!M23","v":{"v":3378882.63,"d":"3,378,882.63"}},{"$f":"'Quotité d''intéret + revenus det'!N23","v":{"v":0,"d":"0.00"}},{"$f":"'Quotité d''intéret + revenus det'!O23","v":{"v":16408899.7,"d":"16,408,899.70"}},{"$f":"'Quotité d''intéret + revenus det'!P23","v":{"v":1223857,"d":"1,223,857.00"}},{"$f":"'Quotité d''intéret + revenus det'!Q23","v":{"v":187655.7,"d":"187,655.70"}},{"$f":"'Quotité d''intéret + revenus det'!R23","v":{"v":989182.65,"d":"989,182.65"}},{"$f":"'Quotité d''intéret + revenus det'!S23","v":{"v":722909.15,"d":"722,909.15"}},{"$f":"'Quotité d''intéret + revenus det'!T23","v":{"v":1998942.1,"d":"1,998,942.10"}},{"$f":"'Quotité d''intéret + revenus det'!U23","v":{"v":596548.8,"d":"596,548.80"}},{"$f":"'Quotité d''intéret + revenus det'!V23","v":{"v":1298541.25,"d":"1,298,541.25"}},{"$f":"'Quotité d''intéret + revenus det'!W23","v":{"v":7360026.75,"d":"7,360,026.75"}},{"$f":"'Quotité d''intéret + revenus det'!X23","v":{"v":848811,"d":"848,811.00"}},{"$f":"'Quotité d''intéret + revenus det'!Y23","v":{"v":3758598.17,"d":"3,758,598.17"}},{"$f":"'Quotité d''intéret + revenus det'!Z23","v":{"v":9516564.7,"d":"9,516,564.70"}},{"$f":"'Quotité d''intéret + revenus det'!AA23","v":{"v":50942,"d":"50,942.00"}},{"$f":"'Quotité d''intéret + revenus det'!AB23","v":{"v":286207.2,"d":"286,207.20"}},{"$f":"'Quotité d''intéret + revenus det'!AC23","v":{"v":857901.03,"d":"857,901.03"}},{"$f":"'Quotité d''intéret + revenus det'!AD23","v":{"v":1168568.55,"d":"1,168,568.55"}},{"$f":"'Quotité d''intéret + revenus det'!AE23","v":{"v":1230165.25,"d":"1,230,165.25"}},{"$f":"'Quotité d''intéret + revenus det'!AF23","v":{"v":1252296.15,"d":"1,252,296.15"}},{"$f":"'Quotité d''intéret + revenus det'!AG23","v":{"v":6915032.85,"d":"6,915,032.85"}},{"$f":"'Quotité d''intéret + revenus det'!AH23","v":{"v":7675902,"d":"7,675,902.00"}},{"$f":"'Quotité d''intéret + revenus det'!AI23","v":{"v":521416.35,"d":"521,416.35"}},{"$f":"'Quotité d''intéret + revenus det'!AJ23","v":{"v":298886.64999999997,"d":"298,886.65"}},{"$f":"'Quotité d''intéret + revenus det'!AK23","v":{"v":5427042.9,"d":"5,427,042.90"}},{"$f":"'Quotité d''intéret + revenus det'!AL23","v":{"v":2482113.44,"d":"2,482,113.44"}},{"$f":"'Quotité d''intéret + revenus det'!AM23","v":{"v":2961017.4,"d":"2,961,017.40"}},{"$f":"'Quotité d''intéret + revenus det'!AN23","v":{"v":334540.35,"d":"334,540.35"}},{"$f":"'Quotité d''intéret + revenus det'!AO23","v":{"v":6828835.95,"d":"6,828,835.95"}},{"$f":"'Quotité d''intéret + revenus det'!AP23","v":{"v":1931797.0799999998,"d":"1,931,797.08"}},{"$f":"'Quotité d''intéret + revenus det'!AQ23","v":{"v":1951760,"d":"1,951,760.00"}},{"$f":"'Quotité d''intéret + revenus det'!AR23","v":{"v":3322751.6,"d":"3,322,751.60"}},{"$f":"'Quotité d''intéret + revenus det'!AS23","v":{"v":1689242,"d":"1,689,242.00"}},{"$f":"'Quotité d''intéret + revenus det'!AT23","v":{"v":2391707.95,"d":"2,391,707.95"}},{"$f":"'Quotité d''intéret + revenus det'!AU23","v":{"v":2254217.35,"d":"2,254,217.35"}},{"$f":"'Quotité d''intéret + revenus det'!AV23","v":{"v":5553039.53,"d":"5,553,039.53"}},{"$f":"'Quotité d''intéret + revenus det'!AW23","v":{"v":2202056.9,"d":"2,202,056.90"}},{"$f":"'Quotité d''intéret + revenus det'!AX23","v":{"v":378808.9,"d":"378,808.90"}},{"$f":"'Quotité d''intéret + revenus det'!AY23","v":{"v":902646.45,"d":"902,646.45"}},{"$f":"'Quotité d''intéret + revenus det'!AZ23","v":{"v":4857539.600000001,"d":"4,857,539.60"}},{"$f":"'Quotité d''intéret + revenus det'!BA23","v":{"v":984706.9,"d":"984,706.90"}},{"$f":"'Quotité d''intéret + revenus det'!BB23","v":{"v":3613483.71,"d":"3,613,483.71"}},{"$f":"'Quotité d''intéret + revenus det'!BC23","v":{"v":341683.35,"d":"341,683.35"}},{"$f":"'Quotité d''intéret + revenus det'!BD23","v":{"v":24686130.6,"d":"24,686,130.60"}},{"$f":"'Quotité d''intéret + revenus det'!BE23","v":{"v":1058276.35,"d":"1,058,276.35"}},{"v":100516758.10000001,"d":"100,516,758.10"},{"v":34381291.9,"d":"34,381,291.90"},{"v":76153398.31,"d":"76,153,398.31"}]
[]
["Quotité d'autofinancement (capacité)",null,null,{"$f":"IF(D26<>0,D24/D26,\"\")*100","v":{"v":10.65410113508072,"d":"10.65"}},{"$f":"IF(E26<>0,E24/E26,\"\")*100","v":{"v":25.10164220756695,"d":"25.10"}},{"$f":"IF(F26<>0,F24/F26,\"\")*100","v":{"v":28.99806142552974,"d":"29.00"}},{"v":-5.36763899214619,"d":"-5.37"},{"v":18.36564422460697,"d":"18.37"},{"v":0.002189049344271044,"d":"0.00"},{"v":19.99336008741974,"d":"19.99"},{"v":6.883424932683822,"d":"6.88"},{"v":4.059812884699114,"d":"4.06"},{"v":1.3324573514410587,"d":"1.33"},{"$error":"#VALUE!"},{"v":-2.488083158921375,"d":"-2.49"},{"v":5.3929429663759745,"d":"5.39"},{"v":-39.12352249358799,"d":"-39.12"},{"v":6.517645654217651,"d":"6.52"},{"v":7.536027175752305,"d":"7.54"},{"v":9.099122480836238,"d":"9.10"},{"v":5.239680307797116,"d":"5.24"},{"v":-0.30677577627973046,"d":"-0.31"},{"v":14.944614433636403,"d":"14.94"},{"v":17.801725001207572,"d":"17.80"},{"v":8.204622203602042,"d":"8.20"},{"v":37.964751398159464,"d":"37.96"},{"v":87.85334301754936,"d":"87.85"},{"v":-3.213839484121993,"d":"-3.21"},{"v":-32.4876740152649,"d":"-32.49"},{"v":-17.08362423411104,"d":"-17.08"},{"v":-4.01720337978983,"d":"-4.02"},{"v":36.76717124779151,"d":"36.77"},{"v":19.189210648507622,"d":"19.19"},{"v":15.0373076675549,"d":"15.04"},{"v":38.333665601395126,"d":"38.33"},{"v":-11.456818161667643,"d":"-11.46"},{"v":1.4420799953506909,"d":"1.44"},{"v":14.147983502317283,"d":"14.15"},{"v":2.5261587453015304,"d":"2.53"},{"v":10.146082527862486,"d":"10.15"},{"v":9.589644483991448,"d":"9.59"},{"v":28.574623376074264,"d":"28.57"},{"v":15.421670697216872,"d":"15.42"},{"v":22.706995009798504,"d":"22.71"},{"v":10.879525846503935,"d":"10.88"},{"v":2.156118601353481,"d":"2.16"},{"v":60.17911271954321,"d":"60.18"},{"v":-14.851375279152748,"d":"-14.85"},{"v":1.8642715363077136,"d":"1.86"},{"v":0.37329112383579194,"d":"0.37"},{"v":24.9968135364627,"d":"25.00"},{"v":13.805810867707594,"d":"13.81"},{"v":25.71053376390477,"d":"25.71"},{"v":21.29529871327412,"d":"21.30"},{"v":2.9847576711010357,"d":"2.98"},{"v":16.549327459200917,"d":"16.55"},{"v":11.157854940252609,"d":"11.16"},{"v":6.02422196503371,"d":"6.02"},{"v":19.450903530474957,"d":"19.45"},{"v":12.79366440134377,"d":"12.79"}]
["(Autofinancement/revenus courants*100)"]
[]
["IX. Quotité de la charge des intérêts nets",null,"Groupe","Montant"]
[]
["Charges financières","+",34,{"$f":"'Base de données indicateurs1'!BF21","v":{"v":7270594.07,"d":"7,270,594.07"}},{"$f":"'Base de données indicateurs1'!E21","v":{"v":25957.09,"d":"25,957.09"}},{"$f":"'Base de données indicateurs1'!F21","v":{"v":53622.65,"d":"53,622.65"}},{"$f":"'Base de données indicateurs1'!G21","v":{"v":109242.38,"d":"109,242.38"}},{"$f":"'Base de données indicateurs1'!H21","v":{"v":79602.07,"d":"79,602.07"}},{"$f":"'Base de données indicateurs1'!I21","v":{"v":167746,"d":"167,746.00"}},{"$f":"'Base de données indicateurs1'!J21","v":{"v":353755.02,"d":"353,755.02"}},{"$f":"'Base de données indicateurs1'!K21","v":{"v":190806.37,"d":"190,806.37"}},{"$f":"'Base de données indicateurs1'!L21","v":{"v":1293539.25,"d":"1,293,539.25"}},{"$f":"'Base de données indicateurs1'!M21","v":{"v":62498.61,"d":"62,498.61"}},{"$f":"'Base de données indicateurs1'!N21","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!O21","v":{"v":409269.4,"d":"409,269.40"}},{"$f":"'Base de données indicateurs1'!P21","v":{"v":49806.81,"d":"49,806.81"}},{"$f":"'Base de données indicateurs1'!Q21","v":{"v":9325.53,"d":"9,325.53"}},{"$f":"'Base de données indicateurs1'!R21","v":{"v":38513.27,"d":"38,513.27"}},{"$f":"'Base de données indicateurs1'!S21","v":{"v":62506.13,"d":"62,506.13"}},{"$f":"'Base de données indicateurs1'!T21","v":{"v":106712.1,"d":"106,712.10"}},{"$f":"'Base de données indicateurs1'!U21","v":{"v":10641,"d":"10,641.00"}},{"$f":"'Base de données indicateurs1'!V21","v":{"v":64002.95,"d":"64,002.95"}},{"$f":"'Base de données indicateurs1'!W21","v":{"v":206751.8,"d":"206,751.80"}},{"$f":"'Base de données indicateurs1'!X21","v":{"v":17824,"d":"17,824.00"}},{"$f":"'Base de données indicateurs1'!Y21","v":{"v":161629.55,"d":"161,629.55"}},{"$f":"'Base de données indicateurs1'!Z21","v":{"v":49245.58,"d":"49,245.58"}},{"$f":"'Base de données indicateurs1'!AA21","v":{"v":4961,"d":"4,961.00"}},{"$f":"'Base de données indicateurs1'!AB21","v":{"v":14428.89,"d":"14,428.89"}},{"$f":"'Base de données indicateurs1'!AC21","v":{"v":36916.46,"d":"36,916.46"}},{"$f":"'Base de données indicateurs1'!AD21","v":{"v":126012.01,"d":"126,012.01"}},{"$f":"'Base de données indicateurs1'!AE21","v":{"v":38360.71,"d":"38,360.71"}},{"$f":"'Base de données indicateurs1'!AF21","v":{"v":53662.75,"d":"53,662.75"}},{"$f":"'Base de données indicateurs1'!AG21","v":{"v":135089.7,"d":"135,089.70"}},{"$f":"'Base de données indicateurs1'!AH21","v":{"v":309966,"d":"309,966.00"}},{"$f":"'Base de données indicateurs1'!AI21","v":{"v":20703,"d":"20,703.00"}},{"$f":"'Base de données indicateurs1'!AJ21","v":{"v":42883.78,"d":"42,883.78"}},{"$f":"'Base de données indicateurs1'!AK21","v":{"v":202458.52,"d":"202,458.52"}},{"$f":"'Base de données indicateurs1'!AL21","v":{"v":35284,"d":"35,284.00"}},{"$f":"'Base de données indicateurs1'!AM21","v":{"v":163768.8,"d":"163,768.80"}},{"$f":"'Base de données indicateurs1'!AN21","v":{"v":28646.12,"d":"28,646.12"}},{"$f":"'Base de données indicateurs1'!AO21","v":{"v":251870.98,"d":"251,870.98"}},{"$f":"'Base de données indicateurs1'!AP21","v":{"v":59393.55,"d":"59,393.55"}},{"$f":"'Base de données indicateurs1'!AQ21","v":{"v":47702,"d":"47,702.00"}},{"$f":"'Base de données indicateurs1'!AR21","v":{"v":253950.22,"d":"253,950.22"}},{"$f":"'Base de données indicateurs1'!AS21","v":{"v":105100.13,"d":"105,100.13"}},{"$f":"'Base de données indicateurs1'!AT21","v":{"v":150456.45,"d":"150,456.45"}},{"$f":"'Base de données indicateurs1'!AU21","v":{"v":23204.25,"d":"23,204.25"}},{"$f":"'Base de données indicateurs1'!AV21","v":{"v":205298.78,"d":"205,298.78"}},{"$f":"'Base de données indicateurs1'!AW21","v":{"v":48284.98,"d":"48,284.98"}},{"$f":"'Base de données indicateurs1'!AX21","v":{"v":12648.8,"d":"12,648.80"}},{"$f":"'Base de données indicateurs1'!AY21","v":{"v":16514.06,"d":"16,514.06"}},{"$f":"'Base de données indicateurs1'!AZ21","v":{"v":249349.03,"d":"249,349.03"}},{"$f":"'Base de données indicateurs1'!BA21","v":{"v":12565.11,"d":"12,565.11"}},{"$f":"'Base de données indicateurs1'!BB21","v":{"v":114102.89,"d":"114,102.89"}},{"$f":"'Base de données indicateurs1'!BC21","v":{"v":450.2,"d":"450.20"}},{"$f":"'Base de données indicateurs1'!BD21","v":{"v":962411.89,"d":"962,411.89"}},{"$f":"'Base de données indicateurs1'!BE21","v":{"v":21151.45,"d":"21,151.45"}},{"v":3294298.4299999997,"d":"3,294,298.43"},{"v":1011683.4300000002,"d":"1,011,683.43"},{"v":2964612.21,"d":"2,964,612.21"}]
["Revenus des intérêts","-",440,{"$f":"'Base de données indicateurs1'!BF41","v":{"v":2762183.310000001,"d":"2,762,183.31"}},{"$f":"'Base de données indicateurs1'!E41","v":{"v":23418.3,"d":"23,418.30"}},{"$f":"'Base de données indicateurs1'!F41","v":{"v":14462.33,"d":"14,462.33"}},{"$f":"'Base de données indicateurs1'!G41","v":{"v":8419.7,"d":"8,419.70"}},{"$f":"'Base de données indicateurs1'!H41","v":{"v":8186.86,"d":"8,186.86"}},{"$f":"'Base de données indicateurs1'!I41","v":{"v":153171,"d":"153,171.00"}},{"$f":"'Base de données indicateurs1'!J41","v":{"v":129767.64,"d":"129,767.64"}},{"$f":"'Base de données indicateurs1'!K41","v":{"v":41256.25,"d":"41,256.25"}},{"$f":"'Base de données indicateurs1'!L41","v":{"v":889346.59,"d":"889,346.59"}},{"$f":"'Base de données indicateurs1'!M41","v":{"v":40171.1,"d":"40,171.10"}},{"$f":"'Base de données indicateurs1'!N41","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!O41","v":{"v":135941.74,"d":"135,941.74"}},{"$f":"'Base de données indicateurs1'!P41","v":{"v":9076.1,"d":"9,076.10"}},{"$f":"'Base de données indicateurs1'!Q41","v":{"v":4220.45,"d":"4,220.45"}},{"$f":"'Base de données indicateurs1'!R41","v":158.27},{"$f":"'Base de données indicateurs1'!S41","v":{"v":6042.65,"d":"6,042.65"}},{"$f":"'Base de données indicateurs1'!T41","v":{"v":18851.05,"d":"18,851.05"}},{"$f":"'Base de données indicateurs1'!U41","v":{"v":6215.75,"d":"6,215.75"}},{"$f":"'Base de données indicateurs1'!V41","v":{"v":10386.93,"d":"10,386.93"}},{"$f":"'Base de données indicateurs1'!W41","v":{"v":79792.3,"d":"79,792.30"}},{"$f":"'Base de données indicateurs1'!X41","v":{"v":3271,"d":"3,271.00"}},{"$f":"'Base de données indicateurs1'!Y41","v":{"v":41377.25,"d":"41,377.25"}},{"$f":"'Base de données indicateurs1'!Z41","v":{"v":36248.74,"d":"36,248.74"}},{"$f":"'Base de données indicateurs1'!AA41","v":{"v":562,"d":"562.00"}},{"$f":"'Base de données indicateurs1'!AB41","v":{"v":2678,"d":"2,678.00"}},{"$f":"'Base de données indicateurs1'!AC41","v":{"v":8518.55,"d":"8,518.55"}},{"$f":"'Base de données indicateurs1'!AD41","v":{"v":115681.05,"d":"115,681.05"}},{"$f":"'Base de données indicateurs1'!AE41","v":{"v":10361.08,"d":"10,361.08"}},{"$f":"'Base de données indicateurs1'!AF41","v":{"v":296.7,"d":"296.70"}},{"$f":"'Base de données indicateurs1'!AG41","v":{"v":29889.65,"d":"29,889.65"}},{"$f":"'Base de données indicateurs1'!AH41","v":{"v":41227.97,"d":"41,227.97"}},{"$f":"'Base de données indicateurs1'!AI41","v":{"v":12342.43,"d":"12,342.43"}},{"$f":"'Base de données indicateurs1'!AJ41","v":{"v":4175.1,"d":"4,175.10"}},{"$f":"'Base de données indicateurs1'!AK41","v":{"v":105842.76,"d":"105,842.76"}},{"$f":"'Base de données indicateurs1'!AL41","v":{"v":26934,"d":"26,934.00"}},{"$f":"'Base de données indicateurs1'!AM41","v":{"v":42752.8,"d":"42,752.80"}},{"$f":"'Base de données indicateurs1'!AN41","v":{"v":6870.04,"d":"6,870.04"}},{"$f":"'Base de données indicateurs1'!AO41","v":{"v":28354.12,"d":"28,354.12"}},{"$f":"'Base de données indicateurs1'!AP41","v":{"v":25847.45,"d":"25,847.45"}},{"$f":"'Base de données indicateurs1'!AQ41","v":{"v":16980.4,"d":"16,980.40"}},{"$f":"'Base de données indicateurs1'!AR41","v":{"v":31166.18,"d":"31,166.18"}},{"$f":"'Base de données indicateurs1'!AS41","v":{"v":43080.91,"d":"43,080.91"}},{"$f":"'Base de données indicateurs1'!AT41","v":{"v":66001.04,"d":"66,001.04"}},{"$f":"'Base de données indicateurs1'!AU41","v":{"v":4916.35,"d":"4,916.35"}},{"$f":"'Base de données indicateurs1'!AV41","v":{"v":51808.72,"d":"51,808.72"}},{"$f":"'Base de données indicateurs1'!AW41","v":{"v":15471.29,"d":"15,471.29"}},{"$f":"'Base de données indicateurs1'!AX41","v":{"v":3549.64,"d":"3,549.64"}},{"$f":"'Base de données indicateurs1'!AY41","v":{"v":8404.1,"d":"8,404.10"}},{"$f":"'Base de données indicateurs1'!AZ41","v":{"v":52198.84,"d":"52,198.84"}},{"$f":"'Base de données indicateurs1'!BA41","v":{"v":12193.98,"d":"12,193.98"}},{"$f":"'Base de données indicateurs1'!BB41","v":{"v":38820,"d":"38,820.00"}},{"$f":"'Base de données indicateurs1'!BC41","v":{"v":3699.85,"d":"3,699.85"}},{"$f":"'Base de données indicateurs1'!BD41","v":{"v":268547.32,"d":"268,547.32"}},{"$f":"'Base de données indicateurs1'!BE41","v":{"v":23228.99,"d":"23,228.99"}},{"v":1578885.01,"d":"1,578,885.01"},{"v":306629.51999999996,"d":"306,629.52"},{"v":876668.78,"d":"876,668.78"}]
["Gains réalisés PF","-",441,{"$f":"'Base de données indicateurs1'!BF42","v":{"v":443582.25,"d":"443,582.25"}},{"$f":"'Base de données indicateurs1'!E42","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!F42","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!G42","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!H42","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!I42","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!J42","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!K42","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!L42","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!M42","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!N42","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!O42","v":{"v":5580,"d":"5,580.00"}},{"$f":"'Base de données indicateurs1'!P42","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!Q42","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!R42","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!S42","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!T42","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!U42","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!V42","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!W42","v":{"v":86244.2,"d":"86,244.20"}},{"$f":"'Base de données indicateurs1'!X42","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!Y42","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!Z42","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!AA42","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!AB42","v":{"v":740,"d":"740.00"}},{"$f":"'Base de données indicateurs1'!AC42","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!AD42","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!AE42","v":{"v":46655,"d":"46,655.00"}},{"$f":"'Base de données indicateurs1'!AF42","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!AG42","v":{"v":3210,"d":"3,210.00"}},{"$f":"'Base de données indicateurs1'!AH42","v":{"v":152600.55,"d":"152,600.55"}},{"$f":"'Base de données indicateurs1'!AI42","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!AJ42","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!AK42","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!AL42","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!AM42","v":{"v":1400,"d":"1,400.00"}},{"$f":"'Base de données indicateurs1'!AN42","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!AO42","v":{"v":75390,"d":"75,390.00"}},{"$f":"'Base de données indicateurs1'!AP42","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!AQ42","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!AR42","v":{"v":43060,"d":"43,060.00"}},{"$f":"'Base de données indicateurs1'!AS42","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!AT42","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!AU42","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!AV42","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!AW42","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!AX42","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!AY42","v":{"v":4030,"d":"4,030.00"}},{"$f":"'Base de données indicateurs1'!AZ42","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!BA42","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!BB42","v":{"v":24672.5,"d":"24,672.50"}},{"$f":"'Base de données indicateurs1'!BC42","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!BD42","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!BE42","v":{"v":0,"d":"0.00"}},{"v":91824.2,"d":"91,824.20"},{"v":203205.55,"d":"203,205.55"},{"v":148552.5,"d":"148,552.50"}]
["Revenus de participations PF","-",442,{"$f":"'Base de données indicateurs1'!BF43","v":{"v":121754.92,"d":"121,754.92"}},{"$f":"'Base de données indicateurs1'!E43","v":{"v":60.1,"d":"60.10"}},{"$f":"'Base de données indicateurs1'!F43","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!G43","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!H43","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!I43","v":{"v":6026,"d":"6,026.00"}},{"$f":"'Base de données indicateurs1'!J43","v":{"v":37,"d":"37.00"}},{"$f":"'Base de données indicateurs1'!K43","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!L43","v":{"v":56657.5,"d":"56,657.50"}},{"$f":"'Base de données indicateurs1'!M43","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!N43","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!O43","v":{"v":3677.5,"d":"3,677.50"}},{"$f":"'Base de données indicateurs1'!P43","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!Q43","v":34.67},{"$f":"'Base de données indicateurs1'!R43","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!S43","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!T43","v":{"v":325,"d":"325.00"}},{"$f":"'Base de données indicateurs1'!U43","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!V43","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!W43","v":219.42},{"$f":"'Base de données indicateurs1'!X43","v":{"v":5,"d":"5.00"}},{"$f":"'Base de données indicateurs1'!Y43","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!Z43","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!AA43","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!AB43","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!AC43","v":{"v":880,"d":"880.00"}},{"$f":"'Base de données indicateurs1'!AD43","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!AE43","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!AF43","v":{"v":11004.9,"d":"11,004.90"}},{"$f":"'Base de données indicateurs1'!AG43","v":{"v":7415,"d":"7,415.00"}},{"$f":"'Base de données indicateurs1'!AH43","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!AI43","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!AJ43","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!AK43","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!AL43","v":{"v":1618,"d":"1,618.00"}},{"$f":"'Base de données indicateurs1'!AM43","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!AN43","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!AO43","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!AP43","v":{"v":20,"d":"20.00"}},{"$f":"'Base de données indicateurs1'!AQ43","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!AR43","v":{"v":6957,"d":"6,957.00"}},{"$f":"'Base de données indicateurs1'!AS43","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!AT43","v":{"v":380,"d":"380.00"}},{"$f":"'Base de données indicateurs1'!AU43","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!AV43","v":{"v":1657.5,"d":"1,657.50"}},{"$f":"'Base de données indicateurs1'!AW43","v":{"v":1926.33,"d":"1,926.33"}},{"$f":"'Base de données indicateurs1'!AX43","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!AY43","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!AZ43","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!BA43","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!BB43","v":302.25},{"$f":"'Base de données indicateurs1'!BC43","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!BD43","v":{"v":22531.75,"d":"22,531.75"}},{"$f":"'Base de données indicateurs1'!BE43","v":{"v":20,"d":"20.00"}},{"v":67037.19,"d":"67,037.19"},{"v":19304.9,"d":"19,304.90"},{"v":35412.83,"d":"35,412.83"}]
["Revenus des biens fonds PF","-",443,{"$f":"'Base de données indicateurs1'!BF44","v":{"v":3879459.8200000003,"d":"3,879,459.82"}},{"$f":"'Base de données indicateurs1'!E44","v":{"v":22991.5,"d":"22,991.50"}},{"$f":"'Base de données indicateurs1'!F44","v":{"v":19700,"d":"19,700.00"}},{"$f":"'Base de données indicateurs1'!G44","v":{"v":106274.55,"d":"106,274.55"}},{"$f":"'Base de données indicateurs1'!H44","v":{"v":75065,"d":"75,065.00"}},{"$f":"'Base de données indicateurs1'!I44","v":{"v":385439,"d":"385,439.00"}},{"$f":"'Base de données indicateurs1'!J44","v":{"v":130480,"d":"130,480.00"}},{"$f":"'Base de données indicateurs1'!K44","v":{"v":130147,"d":"130,147.00"}},{"$f":"'Base de données indicateurs1'!L44","v":{"v":515299.8,"d":"515,299.80"}},{"$f":"'Base de données indicateurs1'!M44","v":{"v":20756.9,"d":"20,756.90"}},{"$f":"'Base de données indicateurs1'!N44","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!O44","v":{"v":128634.95,"d":"128,634.95"}},{"$f":"'Base de données indicateurs1'!P44","v":{"v":27510,"d":"27,510.00"}},{"$f":"'Base de données indicateurs1'!Q44","v":{"v":10140,"d":"10,140.00"}},{"$f":"'Base de données indicateurs1'!R44","v":{"v":28680,"d":"28,680.00"}},{"$f":"'Base de données indicateurs1'!S44","v":{"v":11400,"d":"11,400.00"}},{"$f":"'Base de données indicateurs1'!T44","v":{"v":55367,"d":"55,367.00"}},{"$f":"'Base de données indicateurs1'!U44","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!V44","v":{"v":23605,"d":"23,605.00"}},{"$f":"'Base de données indicateurs1'!W44","v":{"v":126933.5,"d":"126,933.50"}},{"$f":"'Base de données indicateurs1'!X44","v":{"v":14330,"d":"14,330.00"}},{"$f":"'Base de données indicateurs1'!Y44","v":{"v":42715,"d":"42,715.00"}},{"$f":"'Base de données indicateurs1'!Z44","v":{"v":9605,"d":"9,605.00"}},{"$f":"'Base de données indicateurs1'!AA44","v":{"v":13934,"d":"13,934.00"}},{"$f":"'Base de données indicateurs1'!AB44","v":{"v":23780,"d":"23,780.00"}},{"$f":"'Base de données indicateurs1'!AC44","v":{"v":12404.1,"d":"12,404.10"}},{"$f":"'Base de données indicateurs1'!AD44","v":{"v":80000.5,"d":"80,000.50"}},{"$f":"'Base de données indicateurs1'!AE44","v":{"v":2110,"d":"2,110.00"}},{"$f":"'Base de données indicateurs1'!AF44","v":{"v":87195,"d":"87,195.00"}},{"$f":"'Base de données indicateurs1'!AG44","v":{"v":93783.45,"d":"93,783.45"}},{"$f":"'Base de données indicateurs1'!AH44","v":{"v":46144,"d":"46,144.00"}},{"$f":"'Base de données indicateurs1'!AI44","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!AJ44","v":{"v":41705,"d":"41,705.00"}},{"$f":"'Base de données indicateurs1'!AK44","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!AL44","v":{"v":124060,"d":"124,060.00"}},{"$f":"'Base de données indicateurs1'!AM44","v":{"v":75767,"d":"75,767.00"}},{"$f":"'Base de données indicateurs1'!AN44","v":{"v":10735.7,"d":"10,735.70"}},{"$f":"'Base de données indicateurs1'!AO44","v":{"v":204430.2,"d":"204,430.20"}},{"$f":"'Base de données indicateurs1'!AP44","v":{"v":25952.2,"d":"25,952.20"}},{"$f":"'Base de données indicateurs1'!AQ44","v":{"v":4193.55,"d":"4,193.55"}},{"$f":"'Base de données indicateurs1'!AR44","v":{"v":437887.87,"d":"437,887.87"}},{"$f":"'Base de données indicateurs1'!AS44","v":{"v":10542.4,"d":"10,542.40"}},{"$f":"'Base de données indicateurs1'!AT44","v":{"v":82790,"d":"82,790.00"}},{"$f":"'Base de données indicateurs1'!AU44","v":{"v":25640,"d":"25,640.00"}},{"$f":"'Base de données indicateurs1'!AV44","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!AW44","v":{"v":11017.35,"d":"11,017.35"}},{"$f":"'Base de données indicateurs1'!AX44","v":{"v":13505.9,"d":"13,505.90"}},{"$f":"'Base de données indicateurs1'!AY44","v":{"v":39303.7,"d":"39,303.70"}},{"$f":"'Base de données indicateurs1'!AZ44","v":{"v":66998.3,"d":"66,998.30"}},{"$f":"'Base de données indicateurs1'!BA44","v":{"v":32771,"d":"32,771.00"}},{"$f":"'Base de données indicateurs1'!BB44","v":{"v":113307.5,"d":"113,307.50"}},{"$f":"'Base de données indicateurs1'!BC44","v":{"v":3000,"d":"3,000.00"}},{"$f":"'Base de données indicateurs1'!BD44","v":{"v":261552.3,"d":"261,552.30"}},{"$f":"'Base de données indicateurs1'!BE44","v":{"v":49874.6,"d":"49,874.60"}},{"v":1818424.2,"d":"1,818,424.20"},{"v":467706.05,"d":"467,706.05"},{"v":1593329.5700000003,"d":"1,593,329.57"}]
["Réévaluations des immobilisation du PF","-",444,{"$f":"'Base de données indicateurs1'!BF45","v":{"v":1149980.4,"d":"1,149,980.40"}},{"$f":"'Base de données indicateurs1'!E45","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!F45","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!G45","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!H45","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!I45","v":{"v":61160,"d":"61,160.00"}},{"$f":"'Base de données indicateurs1'!J45","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!K45","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!L45","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!M45","v":{"v":140,"d":"140.00"}},{"$f":"'Base de données indicateurs1'!N45","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!O45","v":{"v":22240,"d":"22,240.00"}},{"$f":"'Base de données indicateurs1'!P45","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!Q45","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!R45","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!S45","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!T45","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!U45","v":{"v":14800,"d":"14,800.00"}},{"$f":"'Base de données indicateurs1'!V45","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!W45","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!X45","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!Y45","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!Z45","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!AA45","v":{"v":200,"d":"200.00"}},{"$f":"'Base de données indicateurs1'!AB45","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!AC45","v":{"v":11120,"d":"11,120.00"}},{"$f":"'Base de données indicateurs1'!AD45","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!AE45","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!AF45","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!AG45","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!AH45","v":{"v":26480,"d":"26,480.00"}},{"$f":"'Base de données indicateurs1'!AI45","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!AJ45","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!AK45","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!AL45","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!AM45","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!AN45","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!AO45","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!AP45","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!AQ45","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!AR45","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!AS45","v":{"v":140026,"d":"140,026.00"}},{"$f":"'Base de données indicateurs1'!AT45","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!AU45","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!AV45","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!AW45","v":{"v":22240,"d":"22,240.00"}},{"$f":"'Base de données indicateurs1'!AX45","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!AY45","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!AZ45","v":{"v":26800,"d":"26,800.00"}},{"$f":"'Base de données indicateurs1'!BA45","v":{"v":40,"d":"40.00"}},{"$f":"'Base de données indicateurs1'!BB45","v":{"v":11120,"d":"11,120.00"}},{"$f":"'Base de données indicateurs1'!BC45","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!BD45","v":{"v":813614.4,"d":"813,614.40"}},{"$f":"'Base de données indicateurs1'!BE45","v":{"v":0,"d":"0.00"}},{"v":98340,"d":"98,340.00"},{"v":37800,"d":"37,800.00"},{"v":1013840.4,"d":"1,013,840.40"}]
[]
["Charges financières nettes",null,null,{"$f":"D33-D34-D35-D36-D37-D38","v":{"v":-1086366.6300000004,"d":"-1,086,366.63"}},{"$f":"E33-E34-E35-E36-E37-E38","v":{"v":-20512.809999999998,"d":"-20,512.81"}},{"$f":"F33-F34-F35-F36-F37-F38","v":{"v":19460.32,"d":"19,460.32"}},{"v":-5451.869999999995,"d":"-5,451.87"},{"v":-3649.7899999999936,"d":"-3,649.79"},{"v":-438050,"d":"-438,050.00"},{"v":93470.38,"d":"93,470.38"},{"v":19403.119999999995,"d":"19,403.12"},{"v":-167764.63999999996,"d":"-167,764.64"},{"v":1430.6100000000006,"d":"1,430.61"},{"v":0,"d":"0.00"},{"v":113195.21000000002,"d":"113,195.21"},{"v":13220.71,"d":"13,220.71"},{"v":-5069.589999999999,"d":"-5,069.59"},{"v":9675,"d":"9,675.00"},{"v":45063.479999999996,"d":"45,063.48"},{"v":32169.050000000003,"d":"32,169.05"},{"v":-10374.75,"d":"-10,374.75"},{"v":30011.019999999997,"d":"30,011.02"},{"v":-86437.62000000001,"d":"-86,437.62"},{"v":218,"d":"218.00"},{"v":77537.29999999999,"d":"77,537.30"},{"v":3391.840000000004,"d":"3,391.84"},{"v":-9735,"d":"-9,735.00"},{"v":-12769.11,"d":"-12,769.11"},{"v":3993.8099999999995,"d":"3,993.81"},{"v":-69669.54000000001,"d":"-69,669.54"},{"v":-20765.370000000003,"d":"-20,765.37"},{"v":-44833.85,"d":"-44,833.85"},{"v":791.6000000000204,"d":"791.60"},{"v":43513.48000000004,"d":"43,513.48"},{"v":8360.57,"d":"8,360.57"},{"v":-2996.3199999999997,"d":"-2,996.32"},{"v":96615.76,"d":"96,615.76"},{"v":-117328,"d":"-117,328.00"},{"v":43848.999999999985,"d":"43,849.00"},{"v":11040.379999999997,"d":"11,040.38"},{"v":-56303.34,"d":"-56,303.34"},{"v":7573.900000000005,"d":"7,573.90"},{"v":26528.05,"d":"26,528.05"},{"v":-265120.82999999996,"d":"-265,120.83"},{"v":-88549.18,"d":"-88,549.18"},{"v":1285.410000000018,"d":"1,285.41"},{"v":-7352.0999999999985,"d":"-7,352.10"},{"v":151832.56,"d":"151,832.56"},{"v":-2369.989999999998,"d":"-2,369.99"},{"v":-4406.74,"d":"-4,406.74"},{"v":-35223.74,"d":"-35,223.74"},{"v":103351.89,"d":"103,351.89"},{"v":-32439.87,"d":"-32,439.87"},{"v":-74119.36,"d":"-74,119.36"},{"v":-6249.65,"d":"-6,249.65"},{"v":-403833.87999999995,"d":"-403,833.88"},{"v":-51972.14,"d":"-51,972.14"},{"v":-360212.1699999999,"d":"-360,212.17"},{"v":-22962.589999999967,"d":"-22,962.59"},{"v":-703191.8699999998,"d":"-703,191.87"}]
[]
["Impôts sur le revenu des personnes physiques","+",400,{"$f":"'Base de données indicateurs1'!BF38","v":{"v":164946900.33999997,"d":"164,946,900.34"}},{"$f":"'Base de données indicateurs1'!E38","v":{"v":2399050.6,"d":"2,399,050.60"}},{"$f":"'Base de données indicateurs1'!F38","v":{"v":537011.25,"d":"537,011.25"}},{"$f":"'Base de données indicateurs1'!G38","v":{"v":955512.5,"d":"955,512.50"}},{"$f":"'Base de données indicateurs1'!H38","v":{"v":877308.4,"d":"877,308.40"}},{"$f":"'Base de données indicateurs1'!I38","v":{"v":6506383,"d":"6,506,383.00"}},{"$f":"'Base de données indicateurs1'!J38","v":{"v":7933663.85,"d":"7,933,663.85"}},{"$f":"'Base de données indicateurs1'!K38","v":{"v":5544167.3,"d":"5,544,167.30"}},{"$f":"'Base de données indicateurs1'!L38","v":{"v":28553161.5,"d":"28,553,161.50"}},{"$f":"'Base de données indicateurs1'!M38","v":{"v":2748752.09,"d":"2,748,752.09"}},{"$f":"'Base de données indicateurs1'!N38","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!O38","v":{"v":13756608,"d":"13,756,608.00"}},{"$f":"'Base de données indicateurs1'!P38","v":{"v":1011339.5,"d":"1,011,339.50"}},{"$f":"'Base de données indicateurs1'!Q38","v":{"v":180720.2,"d":"180,720.20"}},{"$f":"'Base de données indicateurs1'!R38","v":{"v":854184.35,"d":"854,184.35"}},{"$f":"'Base de données indicateurs1'!S38","v":{"v":602762.5,"d":"602,762.50"}},{"$f":"'Base de données indicateurs1'!T38","v":{"v":1797303.6,"d":"1,797,303.60"}},{"$f":"'Base de données indicateurs1'!U38","v":{"v":494316.95,"d":"494,316.95"}},{"$f":"'Base de données indicateurs1'!V38","v":{"v":1157764.65,"d":"1,157,764.65"}},{"$f":"'Base de données indicateurs1'!W38","v":{"v":6519291.8,"d":"6,519,291.80"}},{"$f":"'Base de données indicateurs1'!X38","v":{"v":722638,"d":"722,638.00"}},{"$f":"'Base de données indicateurs1'!Y38","v":{"v":3318239.37,"d":"3,318,239.37"}},{"$f":"'Base de données indicateurs1'!Z38","v":{"v":2784771.7,"d":"2,784,771.70"}},{"$f":"'Base de données indicateurs1'!AA38","v":{"v":166231,"d":"166,231.00"}},{"$f":"'Base de données indicateurs1'!AB38","v":{"v":246851.8,"d":"246,851.80"}},{"$f":"'Base de données indicateurs1'!AC38","v":{"v":1347499.1,"d":"1,347,499.10"}},{"$f":"'Base de données indicateurs1'!AD38","v":{"v":1163704.65,"d":"1,163,704.65"}},{"$f":"'Base de données indicateurs1'!AE38","v":{"v":1089524.5,"d":"1,089,524.50"}},{"$f":"'Base de données indicateurs1'!AF38","v":{"v":980100.75,"d":"980,100.75"}},{"$f":"'Base de données indicateurs1'!AG38","v":{"v":4420675.25,"d":"4,420,675.25"}},{"$f":"'Base de données indicateurs1'!AH38","v":{"v":6191256.5,"d":"6,191,256.50"}},{"$f":"'Base de données indicateurs1'!AI38","v":{"v":456991,"d":"456,991.00"}},{"$f":"'Base de données indicateurs1'!AJ38","v":{"v":243519.25,"d":"243,519.25"}},{"$f":"'Base de données indicateurs1'!AK38","v":{"v":4302044.3,"d":"4,302,044.30"}},{"$f":"'Base de données indicateurs1'!AL38","v":{"v":1732264,"d":"1,732,264.00"}},{"$f":"'Base de données indicateurs1'!AM38","v":{"v":2498137.95,"d":"2,498,137.95"}},{"$f":"'Base de données indicateurs1'!AN38","v":{"v":261580.65,"d":"261,580.65"}},{"$f":"'Base de données indicateurs1'!AO38","v":{"v":3827633.75,"d":"3,827,633.75"}},{"$f":"'Base de données indicateurs1'!AP38","v":{"v":1314195.3,"d":"1,314,195.30"}},{"$f":"'Base de données indicateurs1'!AQ38","v":{"v":1533277,"d":"1,533,277.00"}},{"$f":"'Base de données indicateurs1'!AR38","v":{"v":2280940.4,"d":"2,280,940.40"}},{"$f":"'Base de données indicateurs1'!AS38","v":{"v":1444177.6,"d":"1,444,177.60"}},{"$f":"'Base de données indicateurs1'!AT38","v":{"v":2102457.75,"d":"2,102,457.75"}},{"$f":"'Base de données indicateurs1'!AU38","v":{"v":2205801.55,"d":"2,205,801.55"}},{"$f":"'Base de données indicateurs1'!AV38","v":{"v":5082414.08,"d":"5,082,414.08"}},{"$f":"'Base de données indicateurs1'!AW38","v":{"v":1664323.5,"d":"1,664,323.50"}},{"$f":"'Base de données indicateurs1'!AX38","v":{"v":335760.2,"d":"335,760.20"}},{"$f":"'Base de données indicateurs1'!AY38","v":{"v":756659.25,"d":"756,659.25"}},{"$f":"'Base de données indicateurs1'!AZ38","v":{"v":4231081.1,"d":"4,231,081.10"}},{"$f":"'Base de données indicateurs1'!BA38","v":{"v":807108.35,"d":"807,108.35"}},{"$f":"'Base de données indicateurs1'!BB38","v":{"v":2596328.95,"d":"2,596,328.95"}},{"$f":"'Base de données indicateurs1'!BC38","v":{"v":306282.3,"d":"306,282.30"}},{"$f":"'Base de données indicateurs1'!BD38","v":{"v":19029351.1,"d":"19,029,351.10"}},{"$f":"'Base de données indicateurs1'!BE38","v":{"v":1073776.35,"d":"1,073,776.35"}},{"v":82429302.04,"d":"82,429,302.04"},{"v":23132002.87,"d":"23,132,002.87"},{"v":59385595.43000001,"d":"59,385,595.43"}]
["Impôts directs,personnes morales","+",401,{"$f":"'Base de données indicateurs1'!BF39","v":{"v":27783883.75,"d":"27,783,883.75"}},{"$f":"'Base de données indicateurs1'!E39","v":{"v":186863.75,"d":"186,863.75"}},{"$f":"'Base de données indicateurs1'!F39","v":{"v":12530.3,"d":"12,530.30"}},{"$f":"'Base de données indicateurs1'!G39","v":{"v":72576.7,"d":"72,576.70"}},{"$f":"'Base de données indicateurs1'!H39","v":{"v":82257.15,"d":"82,257.15"}},{"$f":"'Base de données indicateurs1'!I39","v":{"v":402270,"d":"402,270.00"}},{"$f":"'Base de données indicateurs1'!J39","v":{"v":637302.1,"d":"637,302.10"}},{"$f":"'Base de données indicateurs1'!K39","v":{"v":948116.15,"d":"948,116.15"}},{"$f":"'Base de données indicateurs1'!L39","v":{"v":5630325.2,"d":"5,630,325.20"}},{"$f":"'Base de données indicateurs1'!M39","v":{"v":440551.95,"d":"440,551.95"}},{"$f":"'Base de données indicateurs1'!N39","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!O39","v":{"v":648784.6,"d":"648,784.60"}},{"$f":"'Base de données indicateurs1'!P39","v":{"v":43209.25,"d":"43,209.25"}},{"$f":"'Base de données indicateurs1'!Q39","v":{"v":-2994.7,"d":"-2,994.70"}},{"$f":"'Base de données indicateurs1'!R39","v":{"v":11294.05,"d":"11,294.05"}},{"$f":"'Base de données indicateurs1'!S39","v":{"v":-4335.8,"d":"-4,335.80"}},{"$f":"'Base de données indicateurs1'!T39","v":{"v":39931.45,"d":"39,931.45"}},{"$f":"'Base de données indicateurs1'!U39","v":{"v":21951.7,"d":"21,951.70"}},{"$f":"'Base de données indicateurs1'!V39","v":{"v":91657.95,"d":"91,657.95"}},{"$f":"'Base de données indicateurs1'!W39","v":{"v":154646.65,"d":"154,646.65"}},{"$f":"'Base de données indicateurs1'!X39","v":{"v":5100,"d":"5,100.00"}},{"$f":"'Base de données indicateurs1'!Y39","v":{"v":115383.25,"d":"115,383.25"}},{"$f":"'Base de données indicateurs1'!Z39","v":{"v":6765508.15,"d":"6,765,508.15"}},{"$f":"'Base de données indicateurs1'!AA39","v":{"v":927,"d":"927.00"}},{"$f":"'Base de données indicateurs1'!AB39","v":{"v":8935.8,"d":"8,935.80"}},{"$f":"'Base de données indicateurs1'!AC39","v":{"v":-224747.75,"d":"-224,747.75"}},{"$f":"'Base de données indicateurs1'!AD39","v":{"v":70136.85,"d":"70,136.85"}},{"$f":"'Base de données indicateurs1'!AE39","v":{"v":33283.55,"d":"33,283.55"}},{"$f":"'Base de données indicateurs1'!AF39","v":{"v":728213.45,"d":"728,213.45"}},{"$f":"'Base de données indicateurs1'!AG39","v":{"v":1712675.4,"d":"1,712,675.40"}},{"$f":"'Base de données indicateurs1'!AH39","v":{"v":682151.5,"d":"682,151.50"}},{"$f":"'Base de données indicateurs1'!AI39","v":{"v":7959,"d":"7,959.00"}},{"$f":"'Base de données indicateurs1'!AJ39","v":{"v":7036.8,"d":"7,036.80"}},{"$f":"'Base de données indicateurs1'!AK39","v":{"v":543718.55,"d":"543,718.55"}},{"$f":"'Base de données indicateurs1'!AL39","v":{"v":-65142,"d":"-65,142.00"}},{"$f":"'Base de données indicateurs1'!AM39","v":{"v":44564.75,"d":"44,564.75"}},{"$f":"'Base de données indicateurs1'!AN39","v":{"v":1227.2,"d":"1,227.20"}},{"$f":"'Base de données indicateurs1'!AO39","v":{"v":2557137.35,"d":"2,557,137.35"}},{"$f":"'Base de données indicateurs1'!AP39","v":{"v":504468,"d":"504,468.00"}},{"$f":"'Base de données indicateurs1'!AQ39","v":{"v":144303,"d":"144,303.00"}},{"$f":"'Base de données indicateurs1'!AR39","v":{"v":234509.05,"d":"234,509.05"}},{"$f":"'Base de données indicateurs1'!AS39","v":{"v":17997.35,"d":"17,997.35"}},{"$f":"'Base de données indicateurs1'!AT39","v":{"v":5799,"d":"5,799.00"}},{"$f":"'Base de données indicateurs1'!AU39","v":{"v":-66532.05,"d":"-66,532.05"}},{"$f":"'Base de données indicateurs1'!AV39","v":{"v":121676.35,"d":"121,676.35"}},{"$f":"'Base de données indicateurs1'!AW39","v":{"v":271631.65,"d":"271,631.65"}},{"$f":"'Base de données indicateurs1'!AX39","v":{"v":10577.2,"d":"10,577.20"}},{"$f":"'Base de données indicateurs1'!AY39","v":{"v":20567.45,"d":"20,567.45"}},{"$f":"'Base de données indicateurs1'!AZ39","v":{"v":333389.45,"d":"333,389.45"}},{"$f":"'Base de données indicateurs1'!BA39","v":{"v":13071.35,"d":"13,071.35"}},{"$f":"'Base de données indicateurs1'!BB39","v":{"v":590684,"d":"590,684.00"}},{"$f":"'Base de données indicateurs1'!BC39","v":{"v":1833.95,"d":"1,833.95"}},{"$f":"'Base de données indicateurs1'!BD39","v":{"v":3114215.25,"d":"3,114,215.25"}},{"$f":"'Base de données indicateurs1'!BE39","v":{"v":54685.45,"d":"54,685.45"}},{"v":9416938.449999997,"d":"9,416,938.45"},{"v":9912563,"d":"9,912,563.00"},{"v":8454382.3,"d":"8,454,382.30"}]
["Autres impôts directs","+",402,{"$f":"'Base de données indicateurs1'!BF40","v":{"v":24599162.580000002,"d":"24,599,162.58"}},{"$f":"'Base de données indicateurs1'!E40","v":{"v":731404.75,"d":"731,404.75"}},{"$f":"'Base de données indicateurs1'!F40","v":{"v":185389.8,"d":"185,389.80"}},{"$f":"'Base de données indicateurs1'!G40","v":{"v":121243.5,"d":"121,243.50"}},{"$f":"'Base de données indicateurs1'!H40","v":{"v":100067,"d":"100,067.00"}},{"$f":"'Base de données indicateurs1'!I40","v":{"v":1206720,"d":"1,206,720.00"}},{"$f":"'Base de données indicateurs1'!J40","v":{"v":858889.8,"d":"858,889.80"}},{"$f":"'Base de données indicateurs1'!K40","v":{"v":569577.16,"d":"569,577.16"}},{"$f":"'Base de données indicateurs1'!L40","v":{"v":4805039.65,"d":"4,805,039.65"}},{"$f":"'Base de données indicateurs1'!M40","v":{"v":285438.1,"d":"285,438.10"}},{"$f":"'Base de données indicateurs1'!N40","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!O40","v":{"v":2018940.6,"d":"2,018,940.60"}},{"$f":"'Base de données indicateurs1'!P40","v":{"v":201596.2,"d":"201,596.20"}},{"$f":"'Base de données indicateurs1'!Q40","v":{"v":25861.6,"d":"25,861.60"}},{"$f":"'Base de données indicateurs1'!R40","v":{"v":129743.5,"d":"129,743.50"}},{"$f":"'Base de données indicateurs1'!S40","v":{"v":112995.25,"d":"112,995.25"}},{"$f":"'Base de données indicateurs1'!T40","v":{"v":165077.05,"d":"165,077.05"}},{"$f":"'Base de données indicateurs1'!U40","v":{"v":68771.95,"d":"68,771.95"}},{"$f":"'Base de données indicateurs1'!V40","v":{"v":100820.15,"d":"100,820.15"}},{"$f":"'Base de données indicateurs1'!W40","v":{"v":929582.2,"d":"929,582.20"}},{"$f":"'Base de données indicateurs1'!X40","v":{"v":88712,"d":"88,712.00"}},{"$f":"'Base de données indicateurs1'!Y40","v":{"v":309706.15,"d":"309,706.15"}},{"$f":"'Base de données indicateurs1'!Z40","v":{"v":384754.9,"d":"384,754.90"}},{"$f":"'Base de données indicateurs1'!AA40","v":{"v":57724,"d":"57,724.00"}},{"$f":"'Base de données indicateurs1'!AB40","v":{"v":30357.6,"d":"30,357.60"}},{"$f":"'Base de données indicateurs1'!AC40","v":{"v":115397.1,"d":"115,397.10"}},{"$f":"'Base de données indicateurs1'!AD40","v":{"v":189921.65,"d":"189,921.65"}},{"$f":"'Base de données indicateurs1'!AE40","v":{"v":163073.15,"d":"163,073.15"}},{"$f":"'Base de données indicateurs1'!AF40","v":{"v":175788.1,"d":"175,788.10"}},{"$f":"'Base de données indicateurs1'!AG40","v":{"v":760741.25,"d":"760,741.25"}},{"$f":"'Base de données indicateurs1'!AH40","v":{"v":709266.15,"d":"709,266.15"}},{"$f":"'Base de données indicateurs1'!AI40","v":{"v":49796.55,"d":"49,796.55"}},{"$f":"'Base de données indicateurs1'!AJ40","v":{"v":47831.75,"d":"47,831.75"}},{"$f":"'Base de données indicateurs1'!AK40","v":{"v":588045.05,"d":"588,045.05"}},{"$f":"'Base de données indicateurs1'!AL40","v":{"v":379495,"d":"379,495.00"}},{"$f":"'Base de données indicateurs1'!AM40","v":{"v":399385.15,"d":"399,385.15"}},{"$f":"'Base de données indicateurs1'!AN40","v":{"v":60708.15,"d":"60,708.15"}},{"$f":"'Base de données indicateurs1'!AO40","v":{"v":483487.25,"d":"483,487.25"}},{"$f":"'Base de données indicateurs1'!AP40","v":{"v":194160.08,"d":"194,160.08"}},{"$f":"'Base de données indicateurs1'!AQ40","v":{"v":248238.75,"d":"248,238.75"}},{"$f":"'Base de données indicateurs1'!AR40","v":{"v":746276.6,"d":"746,276.60"}},{"$f":"'Base de données indicateurs1'!AS40","v":{"v":279977.3,"d":"279,977.30"}},{"$f":"'Base de données indicateurs1'!AT40","v":{"v":325815.2,"d":"325,815.20"}},{"$f":"'Base de données indicateurs1'!AU40","v":{"v":121529.85,"d":"121,529.85"}},{"$f":"'Base de données indicateurs1'!AV40","v":{"v":863280.8,"d":"863,280.80"}},{"$f":"'Base de données indicateurs1'!AW40","v":{"v":262032.55,"d":"262,032.55"}},{"$f":"'Base de données indicateurs1'!AX40","v":{"v":59010,"d":"59,010.00"}},{"$f":"'Base de données indicateurs1'!AY40","v":{"v":118839.75,"d":"118,839.75"}},{"$f":"'Base de données indicateurs1'!AZ40","v":{"v":422436.6,"d":"422,436.60"}},{"$f":"'Base de données indicateurs1'!BA40","v":{"v":150432.65,"d":"150,432.65"}},{"$f":"'Base de données indicateurs1'!BB40","v":{"v":412332.79,"d":"412,332.79"}},{"$f":"'Base de données indicateurs1'!BC40","v":{"v":31918.1,"d":"31,918.10"}},{"$f":"'Base de données indicateurs1'!BD40","v":{"v":2493852.55,"d":"2,493,852.55"}},{"$f":"'Base de données indicateurs1'!BE40","v":{"v":257679.8,"d":"257,679.80"}},{"v":12617158.259999998,"d":"12,617,158.26"},{"v":3083070.3499999996,"d":"3,083,070.35"},{"v":8898933.97,"d":"8,898,933.97"}]
[]
["Revenus fiscaux (impôts directs)=",null,null,{"$f":"SUM(D42:D44)","v":{"v":217329946.67,"d":"217,329,946.67"}},{"$f":"SUM(E42:E44)","v":{"v":3317319.1,"d":"3,317,319.10"}},{"$f":"SUM(F42:F44)","v":{"v":734931.3500000001,"d":"734,931.35"}},{"v":1149332.7,"d":"1,149,332.70"},{"v":1059632.55,"d":"1,059,632.55"},{"v":8115373,"d":"8,115,373.00"},{"v":9429855.75,"d":"9,429,855.75"},{"v":7061860.61,"d":"7,061,860.61"},{"v":38988526.35,"d":"38,988,526.35"},{"v":3474742.14,"d":"3,474,742.14"},{"v":0,"d":"0.00"},{"v":16424333.2,"d":"16,424,333.20"},{"v":1256144.95,"d":"1,256,144.95"},{"v":203587.1,"d":"203,587.10"},{"v":995221.9,"d":"995,221.90"},{"v":711421.95,"d":"711,421.95"},{"v":2002312.1,"d":"2,002,312.10"},{"v":585040.6,"d":"585,040.60"},{"v":1350242.7499999998,"d":"1,350,242.75"},{"v":7603520.65,"d":"7,603,520.65"},{"v":816450,"d":"816,450.00"},{"v":3743328.77,"d":"3,743,328.77"},{"v":9935034.750000002,"d":"9,935,034.75"},{"v":224882,"d":"224,882.00"},{"v":286145.19999999995,"d":"286,145.20"},{"v":1238148.4500000002,"d":"1,238,148.45"},{"v":1423763.15,"d":"1,423,763.15"},{"v":1285881.2,"d":"1,285,881.20"},{"v":1884102.3,"d":"1,884,102.30"},{"v":6894091.9,"d":"6,894,091.90"},{"v":7582674.15,"d":"7,582,674.15"},{"v":514746.55,"d":"514,746.55"},{"v":298387.8,"d":"298,387.80"},{"v":5433807.899999999,"d":"5,433,807.90"},{"v":2046617,"d":"2,046,617.00"},{"v":2942087.85,"d":"2,942,087.85"},{"v":323516,"d":"323,516.00"},{"v":6868258.35,"d":"6,868,258.35"},{"v":2012823.3800000001,"d":"2,012,823.38"},{"v":1925818.75,"d":"1,925,818.75"},{"v":3261726.05,"d":"3,261,726.05"},{"v":1742152.2500000002,"d":"1,742,152.25"},{"v":2434071.95,"d":"2,434,071.95"},{"v":2260799.35,"d":"2,260,799.35"},{"v":6067371.2299999995,"d":"6,067,371.23"},{"v":2197987.6999999997,"d":"2,197,987.70"},{"v":405347.4,"d":"405,347.40"},{"v":896066.45,"d":"896,066.45"},{"v":4986907.149999999,"d":"4,986,907.15"},{"v":970612.35,"d":"970,612.35"},{"v":3599345.74,"d":"3,599,345.74"},{"v":340034.35,"d":"340,034.35"},{"v":24637418.900000002,"d":"24,637,418.90"},{"v":1386141.6,"d":"1,386,141.60"},{"v":104463398.75,"d":"104,463,398.75"},{"v":36127636.21999999,"d":"36,127,636.22"},{"v":76738911.7,"d":"76,738,911.70"}]
[]
["Quotité de la charge des intérêts nets",null,null,{"$f":"IF(D46<>0,D40/D46,\"\")*100","v":{"v":-0.49986973569250925,"d":"-0.50"}},{"$f":"IF(E46<>0,E40/E46,\"\")*100","v":{"v":-0.6183550445900726,"d":"-0.62"}},{"$f":"IF(F46<>0,F40/F46,\"\")*100","v":{"v":2.647909903421591,"d":"2.65"}},{"v":-0.4743508994393003,"d":"-0.47"},{"v":-0.34443921149836265,"d":"-0.34"},{"v":-5.397780237581193,"d":"-5.40"},{"v":0.9912174955592508,"d":"0.99"},{"v":0.2747593172898947,"d":"0.27"},{"v":-0.43029233393941796,"d":"-0.43"},{"v":0.041171688210509934,"d":"0.04"},{"$error":"#VALUE!"},{"v":0.6891921189226727,"d":"0.69"},{"v":1.0524828364752012,"d":"1.05"},{"v":-2.490133215709639,"d":"-2.49"},{"v":0.9721450060534239,"d":"0.97"},{"v":6.3342830510079144,"d":"6.33"},{"v":1.6065951956240987,"d":"1.61"},{"v":-1.7733384657406683,"d":"-1.77"},{"v":2.222638855124384,"d":"2.22"},{"v":-1.1368104852848662,"d":"-1.14"},{"v":0.02670096147957621,"d":"0.03"},{"v":2.0713462472600286,"d":"2.07"},{"v":0.03414019261482707,"d":"0.03"},{"v":-4.328936953602334,"d":"-4.33"},{"v":-4.4624582205118255,"d":"-4.46"},{"v":0.32256309814869116,"d":"0.32"},{"v":-4.893337771805655,"d":"-4.89"},{"v":-1.614874686712894,"d":"-1.61"},{"v":-2.3795868196753434,"d":"-2.38"},{"v":0.011482295441985918,"d":"0.01"},{"v":0.5738540142859764,"d":"0.57"},{"v":1.6242109830556417,"d":"1.62"},{"v":-1.0041697415242847,"d":"-1.00"},{"v":1.7780488706639779,"d":"1.78"},{"v":-5.732777554373877,"d":"-5.73"},{"v":1.4904041699502613,"d":"1.49"},{"v":3.412622559626107,"d":"3.41"},{"v":-0.8197615338683351,"d":"-0.82"},{"v":0.37628239393761437,"d":"0.38"},{"v":1.3774946370212668,"d":"1.38"},{"v":-8.128237195150094,"d":"-8.13"},{"v":-5.08274635583658,"d":"-5.08"},{"v":0.05280903877964733,"d":"0.05"},{"v":-0.3251991380836162,"d":"-0.33"},{"v":2.5024438796371458,"d":"2.50"},{"v":-0.10782544415512418,"d":"-0.11"},{"v":-1.0871514162913094,"d":"-1.09"},{"v":-3.9309294528324323,"d":"-3.93"},{"v":2.0724646938734366,"d":"2.07"},{"v":-3.342206597721531,"d":"-3.34"},{"v":-2.0592453560740736,"d":"-2.06"},{"v":-1.8379466662706283,"d":"-1.84"},{"v":-1.639107901842753,"d":"-1.64"},{"v":-3.749410594126891,"d":"-3.75"},{"v":-0.3448214152614864,"d":"-0.34"},{"v":-0.0635596247154638,"d":"-0.06"},{"v":-0.9163432923691043,"d":"-0.92"}]
["(Charges financières nettes / revenus fiscaux*100)"]

{"sheet":"Quotient excédent du bilan","index":34,"n_rows":19,"n_cols":60,"rows_kept":19,"hidden":true,"merged":[[7,0,7,3]]}
{"$rows_empty":7}
["Annexe aux comptes annuels H - Les indicateurs financiers"]
[]
["X. Quotient excédent du bilan",null,"Groupe","Montant",{"$f":"'4.1 Comptes 2020 natures'!E2","v":923},{"$f":"'4.1 Comptes 2020 natures'!F2","v":270},{"$f":"'4.1 Comptes 2020 natures'!G2","v":485},{"$f":"'4.1 Comptes 2020 natures'!H2","v":446},{"$f":"'4.1 Comptes 2020 natures'!I2","v":{"v":3631,"d":"3,631"}},{"$f":"'4.1 Comptes 2020 natures'!J2","v":{"v":3313,"d":"3,313"}},{"$f":"'4.1 Comptes 2020 natures'!K2","v":{"v":2644,"d":"2,644"}},{"$f":"'4.1 Comptes 2020 natures'!L2","v":{"v":12618,"d":"12,618"}},{"$f":"'4.1 Comptes 2020 natures'!M2","v":{"v":1371,"d":"1,371"}},{"$f":"'4.1 Comptes 2020 natures'!N2","v":118},{"$f":"'4.1 Comptes 2020 natures'!O2","v":{"v":7167,"d":"7,167"}},{"$f":"'4.1 Comptes 2020 natures'!P2","v":528},{"$f":"'4.1 Comptes 2020 natures'!Q2","v":108},{"$f":"'4.1 Comptes 2020 natures'!R2","v":415},{"$f":"'4.1 Comptes 2020 natures'!S2","v":349},{"$f":"'4.1 Comptes 2020 natures'!T2","v":687},{"$f":"'4.1 Comptes 2020 natures'!U2","v":255},{"$f":"'4.1 Comptes 2020 natures'!V2","v":436},{"$f":"'4.1 Comptes 2020 natures'!W2","v":{"v":3190,"d":"3,190"}},{"$f":"'4.1 Comptes 2020 natures'!X2","v":324},{"$f":"'4.1 Comptes 2020 natures'!Y2","v":{"v":1246,"d":"1,246"}},{"$f":"'4.1 Comptes 2020 natures'!Z2","v":{"v":1528,"d":"1,528"}},{"$f":"'4.1 Comptes 2020 natures'!AA2","v":96},{"$f":"'4.1 Comptes 2020 natures'!AB2","v":149},{"$f":"'4.1 Comptes 2020 natures'!AC2","v":516},{"$f":"'4.1 Comptes 2020 natures'!AD2","v":671},{"$f":"'4.1 Comptes 2020 natures'!AE2","v":572},{"$f":"'4.1 Comptes 2020 natures'!AF2","v":490},{"$f":"'4.1 Comptes 2020 natures'!AG2","v":{"v":1914,"d":"1,914"}},{"$f":"'4.1 Comptes 2020 natures'!AH2","v":{"v":2615,"d":"2,615"}},{"$f":"'4.1 Comptes 2020 natures'!AI2","v":227},{"$f":"'4.1 Comptes 2020 natures'!AJ2","v":131},{"$f":"'4.1 Comptes 2020 natures'!AK2","v":{"v":1895,"d":"1,895"}},{"$f":"'4.1 Comptes 2020 natures'!AL2","v":{"v":1135,"d":"1,135"}},{"$f":"'4.1 Comptes 2020 natures'!AM2","v":{"v":1241,"d":"1,241"}},{"$f":"'4.1 Comptes 2020 natures'!AN2","v":119},{"$f":"'4.1 Comptes 2020 natures'!AO2","v":{"v":1195,"d":"1,195"}},{"$f":"'4.1 Comptes 2020 natures'!AP2","v":663},{"$f":"'4.1 Comptes 2020 natures'!AQ2","v":645},{"$f":"'4.1 Comptes 2020 natures'!AR2","v":{"v":1263,"d":"1,263"}},{"$f":"'4.1 Comptes 2020 natures'!AS2","v":740},{"$f":"'4.1 Comptes 2020 natures'!AT2","v":{"v":1028,"d":"1,028"}},{"$f":"'4.1 Comptes 2020 natures'!AU2","v":314},{"$f":"'4.1 Comptes 2020 natures'!AV2","v":{"v":2400,"d":"2,400"}},{"$f":"'4.1 Comptes 2020 natures'!AW2","v":755},{"$f":"'4.1 Comptes 2020 natures'!AX2","v":181},{"$f":"'4.1 Comptes 2020 natures'!AY2","v":347},{"$f":"'4.1 Comptes 2020 natures'!AZ2","v":{"v":1690,"d":"1,690"}},{"$f":"'4.1 Comptes 2020 natures'!BA2","v":387},{"$f":"'4.1 Comptes 2020 natures'!BB2","v":{"v":1096,"d":"1,096"}},{"$f":"'4.1 Comptes 2020 natures'!BC2","v":188},{"$f":"'4.1 Comptes 2020 natures'!BD2","v":{"v":6434,"d":"6,434"}},{"$f":"'4.1 Comptes 2020 natures'!BE2","v":560},{"$f":"'4.1 Comptes 2020 natures'!BG2","v":{"v":38954,"d":"38,954"}},{"$f":"'4.1 Comptes 2020 natures'!BH2","v":{"v":10479,"d":"10,479"}},{"$f":"'4.1 Comptes 2020 natures'!BI2","v":{"v":24276,"d":"24,276"}}]
[{"$nulls":4},"Boécourt","Bourrignon","Châtillon","Courchapoix","Courrendlin","Courroux","Courtételle","Delémont","Develier","Ederswiler","Haute-Sorne","Mervelier","Mettembert","Movelier","Pleigne","Rossemaison","Saulcy","Soyhières","Val Terbi","Le Bémont","Les Bois","Les Breuleux","La Chaux-B.","Les Enfers","Les Genevez","Lajoux","Montfaucon","Muriaux","Le Noirmont","Saignelégier","Saint-Brais","Soubey","Alle","La Baroche","Basse-Allaine","Beurnevésin","Boncourt","Bonfol","Bure","Clos du Doubs","Coeuve","Cornol","Courchavon","Courgenay","Courtedoux","Damphreux","Fahy","Fontenais","Grandfontaine","Haute-Ajoie","Lugnez","Porrentruy","Vendlincourt","Delémont","Franches-Montagnes","Porrentruy"]
["Excendent / Découvert du bilan","+/-",299,{"$f":"'Base de données indicateurs1'!BF14","v":{"v":83274406.62000003,"d":"83,274,406.62"}},{"$f":"'Base de données indicateurs1'!E14","v":{"v":2032602.43,"d":"2,032,602.43"}},{"$f":"'Base de données indicateurs1'!F14","v":{"v":259669.26,"d":"259,669.26"}},{"$f":"'Base de données indicateurs1'!G14","v":{"v":306794.81,"d":"306,794.81"}},{"$f":"'Base de données indicateurs1'!H14","v":{"v":131830.07,"d":"131,830.07"}},{"$f":"'Base de données indicateurs1'!I14","v":{"v":4873264,"d":"4,873,264.00"}},{"$f":"'Base de données indicateurs1'!J14","v":{"v":1471739.28,"d":"1,471,739.28"}},{"$f":"'Base de données indicateurs1'!K14","v":{"v":2812814.04,"d":"2,812,814.04"}},{"$f":"'Base de données indicateurs1'!L14","v":{"v":3367435.7,"d":"3,367,435.70"}},{"$f":"'Base de données indicateurs1'!M14","v":{"v":988470.76,"d":"988,470.76"}},{"$f":"'Base de données indicateurs1'!N14","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!O14","v":{"v":-745183.54,"d":"-745,183.54"}},{"$f":"'Base de données indicateurs1'!P14","v":{"v":273295.6,"d":"273,295.60"}},{"$f":"'Base de données indicateurs1'!Q14","v":{"v":81570.18,"d":"81,570.18"}},{"$f":"'Base de données indicateurs1'!R14","v":{"v":218290.27,"d":"218,290.27"}},{"$f":"'Base de données indicateurs1'!S14","v":{"v":99293.38,"d":"99,293.38"}},{"$f":"'Base de données indicateurs1'!T14","v":{"v":659696.05,"d":"659,696.05"}},{"$f":"'Base de données indicateurs1'!U14","v":{"v":3343.42,"d":"3,343.42"}},{"$f":"'Base de données indicateurs1'!V14","v":{"v":286705.59,"d":"286,705.59"}},{"$f":"'Base de données indicateurs1'!W14","v":{"v":1621215.03,"d":"1,621,215.03"}},{"$f":"'Base de données indicateurs1'!X14","v":{"v":1937692,"d":"1,937,692.00"}},{"$f":"'Base de données indicateurs1'!Y14","v":{"v":1121797.04,"d":"1,121,797.04"}},{"$f":"'Base de données indicateurs1'!Z14","v":{"v":10536916.17,"d":"10,536,916.17"}},{"$f":"'Base de données indicateurs1'!AA14","v":{"v":357293,"d":"357,293.00"}},{"$f":"'Base de données indicateurs1'!AB14","v":{"v":1031602.47,"d":"1,031,602.47"}},{"$f":"'Base de données indicateurs1'!AC14","v":{"v":579462.42,"d":"579,462.42"}},{"$f":"'Base de données indicateurs1'!AD14","v":{"v":884960.82,"d":"884,960.82"}},{"$f":"'Base de données indicateurs1'!AE14","v":{"v":1321982.31,"d":"1,321,982.31"}},{"$f":"'Base de données indicateurs1'!AF14","v":{"v":4783431.44,"d":"4,783,431.44"}},{"$f":"'Base de données indicateurs1'!AG14","v":{"v":3216901.24,"d":"3,216,901.24"}},{"$f":"'Base de données indicateurs1'!AH14","v":{"v":2061849,"d":"2,061,849.00"}},{"$f":"'Base de données indicateurs1'!AI14","v":{"v":1113598,"d":"1,113,598.00"}},{"$f":"'Base de données indicateurs1'!AJ14","v":{"v":583278.91,"d":"583,278.91"}},{"$f":"'Base de données indicateurs1'!AK14","v":{"v":321705.46,"d":"321,705.46"}},{"$f":"'Base de données indicateurs1'!AL14","v":{"v":-32824,"d":"-32,824.00"}},{"$f":"'Base de données indicateurs1'!AM14","v":{"v":2314644.77,"d":"2,314,644.77"}},{"$f":"'Base de données indicateurs1'!AN14","v":{"v":8760.22,"d":"8,760.22"}},{"$f":"'Base de données indicateurs1'!AO14","v":{"v":6886509.97,"d":"6,886,509.97"}},{"$f":"'Base de données indicateurs1'!AP14","v":{"v":1959508.23,"d":"1,959,508.23"}},{"$f":"'Base de données indicateurs1'!AQ14","v":{"v":1081492,"d":"1,081,492.00"}},{"$f":"'Base de données indicateurs1'!AR14","v":{"v":4762498.48,"d":"4,762,498.48"}},{"$f":"'Base de données indicateurs1'!AS14","v":{"v":296861.51,"d":"296,861.51"}},{"$f":"'Base de données indicateurs1'!AT14","v":{"v":585826.38,"d":"585,826.38"}},{"$f":"'Base de données indicateurs1'!AU14","v":{"v":2975620.16,"d":"2,975,620.16"}},{"$f":"'Base de données indicateurs1'!AV14","v":{"v":4884403.59,"d":"4,884,403.59"}},{"$f":"'Base de données indicateurs1'!AW14","v":{"v":443278.43,"d":"443,278.43"}},{"$f":"'Base de données indicateurs1'!AX14","v":{"v":166848.37,"d":"166,848.37"}},{"$f":"'Base de données indicateurs1'!AY14","v":{"v":207879.69,"d":"207,879.69"}},{"$f":"'Base de données indicateurs1'!AZ14","v":{"v":2235253.76,"d":"2,235,253.76"}},{"$f":"'Base de données indicateurs1'!BA14","v":{"v":1496239.95,"d":"1,496,239.95"}},{"$f":"'Base de données indicateurs1'!BB14","v":{"v":1806369.39,"d":"1,806,369.39"}},{"$f":"'Base de données indicateurs1'!BC14","v":{"v":725925.62,"d":"725,925.62"}},{"$f":"'Base de données indicateurs1'!BD14","v":{"v":1509378.23,"d":"1,509,378.23"}},{"$f":"'Base de données indicateurs1'!BE14","v":{"v":364615.26,"d":"364,615.26"}},{"$f":"SUM(E12:W12)","v":{"v":18742846.330000002,"d":"18,742,846.33"}},{"$f":"SUM(X12:AJ12)","v":{"v":29530764.820000004,"d":"29,530,764.82"}},{"$f":"SUM(AK12:BE12)","v":{"v":35000795.47,"d":"35,000,795.47"}}]
[]
["Excédent / découvert au bilan",null,null,{"$f":"D12","v":{"v":83274406.62000003,"d":"83,274,406.62"}},{"$f":"E12","v":{"v":2032602.43,"d":"2,032,602.43"}},{"$f":"F12","v":{"v":259669.26,"d":"259,669.26"}},{"v":306794.81,"d":"306,794.81"},{"v":131830.07,"d":"131,830.07"},{"v":4873264,"d":"4,873,264.00"},{"v":1471739.28,"d":"1,471,739.28"},{"v":2812814.04,"d":"2,812,814.04"},{"v":3367435.7,"d":"3,367,435.70"},{"v":988470.76,"d":"988,470.76"},{"v":0,"d":"0.00"},{"v":-745183.54,"d":"-745,183.54"},{"v":273295.6,"d":"273,295.60"},{"v":81570.18,"d":"81,570.18"},{"v":218290.27,"d":"218,290.27"},{"v":99293.38,"d":"99,293.38"},{"v":659696.05,"d":"659,696.05"},{"v":3343.42,"d":"3,343.42"},{"v":286705.59,"d":"286,705.59"},{"v":1621215.03,"d":"1,621,215.03"},{"v":1937692,"d":"1,937,692.00"},{"v":1121797.04,"d":"1,121,797.04"},{"v":10536916.17,"d":"10,536,916.17"},{"v":357293,"d":"357,293.00"},{"v":1031602.47,"d":"1,031,602.47"},{"v":579462.42,"d":"579,462.42"},{"v":884960.82,"d":"884,960.82"},{"v":1321982.31,"d":"1,321,982.31"},{"v":4783431.44,"d":"4,783,431.44"},{"v":3216901.24,"d":"3,216,901.24"},{"v":2061849,"d":"2,061,849.00"},{"v":1113598,"d":"1,113,598.00"},{"v":583278.91,"d":"583,278.91"},{"v":321705.46,"d":"321,705.46"},{"v":-32824,"d":"-32,824.00"},{"v":2314644.77,"d":"2,314,644.77"},{"v":8760.22,"d":"8,760.22"},{"v":6886509.97,"d":"6,886,509.97"},{"v":1959508.23,"d":"1,959,508.23"},{"v":1081492,"d":"1,081,492.00"},{"v":4762498.48,"d":"4,762,498.48"},{"v":296861.51,"d":"296,861.51"},{"v":585826.38,"d":"585,826.38"},{"v":2975620.16,"d":"2,975,620.16"},{"v":4884403.59,"d":"4,884,403.59"},{"v":443278.43,"d":"443,278.43"},{"v":166848.37,"d":"166,848.37"},{"v":207879.69,"d":"207,879.69"},{"v":2235253.76,"d":"2,235,253.76"},{"v":1496239.95,"d":"1,496,239.95"},{"v":1806369.39,"d":"1,806,369.39"},{"v":725925.62,"d":"725,925.62"},{"v":1509378.23,"d":"1,509,378.23"},{"v":364615.26,"d":"364,615.26"},{"$f":"SUM(E14:W14)","v":{"v":18742846.330000002,"d":"18,742,846.33"}},{"$f":"SUM(X14:AJ14)","v":{"v":29530764.820000004,"d":"29,530,764.82"}},{"$f":"SUM(AK14:BE14)","v":{"v":35000795.47,"d":"35,000,795.47"}}]
[]
["Impôts directs PP et PM et péréquation financière",null,null,{"$f":"'Endett. net + degré d''auto.'!D22","v":{"v":211406984.43999997,"d":"211,406,984.44"}},{"$f":"'Endett. net + degré d''auto.'!E22","v":{"v":2679156.35,"d":"2,679,156.35"}},{"$f":"'Endett. net + degré d''auto.'!F22","v":{"v":761433.55,"d":"761,433.55"}},{"$f":"'Endett. net + degré d''auto.'!G22","v":{"v":1109177.2,"d":"1,109,177.20"}},{"$f":"'Endett. net + degré d''auto.'!H22","v":{"v":1118817.55,"d":"1,118,817.55"}},{"$f":"'Endett. net + degré d''auto.'!I22","v":{"v":8082673,"d":"8,082,673.00"}},{"$f":"'Endett. net + degré d''auto.'!J22","v":{"v":8968083.95,"d":"8,968,083.95"}},{"$f":"'Endett. net + degré d''auto.'!K22","v":{"v":6309847.45,"d":"6,309,847.45"}},{"$f":"'Endett. net + degré d''auto.'!L22","v":{"v":34244003.050000004,"d":"34,244,003.05"}},{"$f":"'Endett. net + degré d''auto.'!M22","v":{"v":3189304.04,"d":"3,189,304.04"}},{"$f":"'Endett. net + degré d''auto.'!N22","v":{"v":0,"d":"0.00"}},{"$f":"'Endett. net + degré d''auto.'!O22","v":{"v":15819575.6,"d":"15,819,575.60"}},{"$f":"'Endett. net + degré d''auto.'!P22","v":{"v":1337760.75,"d":"1,337,760.75"}},{"$f":"'Endett. net + degré d''auto.'!Q22","v":{"v":206570.5,"d":"206,570.50"}},{"$f":"'Endett. net + degré d''auto.'!R22","v":{"v":1023276.4,"d":"1,023,276.40"}},{"$f":"'Endett. net + degré d''auto.'!S22","v":{"v":773740.7,"d":"773,740.70"}},{"$f":"'Endett. net + degré d''auto.'!T22","v":{"v":1796029.05,"d":"1,796,029.05"}},{"$f":"'Endett. net + degré d''auto.'!U22","v":{"v":648470.65,"d":"648,470.65"}},{"$f":"'Endett. net + degré d''auto.'!V22","v":{"v":1249422.5999999999,"d":"1,249,422.60"}},{"$f":"'Endett. net + degré d''auto.'!W22","v":{"v":8015454.45,"d":"8,015,454.45"}},{"$f":"'Endett. net + degré d''auto.'!X22","v":{"v":759022,"d":"759,022.00"}},{"$f":"'Endett. net + degré d''auto.'!Y22","v":{"v":3508308.62,"d":"3,508,308.62"}},{"$f":"'Endett. net + degré d''auto.'!Z22","v":{"v":7040802.8500000015,"d":"7,040,802.85"}},{"$f":"'Endett. net + degré d''auto.'!AA22","v":{"v":250196,"d":"250,196.00"}},{"$f":"'Endett. net + degré d''auto.'!AB22","v":{"v":317299.6,"d":"317,299.60"}},{"$f":"'Endett. net + degré d''auto.'!AC22","v":{"v":1091034.35,"d":"1,091,034.35"}},{"$f":"'Endett. net + degré d''auto.'!AD22","v":{"v":1422131.5,"d":"1,422,131.50"}},{"$f":"'Endett. net + degré d''auto.'!AE22","v":{"v":1312098.05,"d":"1,312,098.05"}},{"$f":"'Endett. net + degré d''auto.'!AF22","v":{"v":1736762.2,"d":"1,736,762.20"}},{"$f":"'Endett. net + degré d''auto.'!AG22","v":{"v":5757562.65,"d":"5,757,562.65"}},{"$f":"'Endett. net + degré d''auto.'!AH22","v":{"v":6969940,"d":"6,969,940.00"}},{"$f":"'Endett. net + degré d''auto.'!AI22","v":{"v":683290,"d":"683,290.00"}},{"$f":"'Endett. net + degré d''auto.'!AJ22","v":{"v":303088.05,"d":"303,088.05"}},{"$f":"'Endett. net + degré d''auto.'!AK22","v":{"v":5063974.85,"d":"5,063,974.85"}},{"$f":"'Endett. net + degré d''auto.'!AL22","v":{"v":2329580,"d":"2,329,580.00"}},{"$f":"'Endett. net + degré d''auto.'!AM22","v":{"v":3025562.7,"d":"3,025,562.70"}},{"$f":"'Endett. net + degré d''auto.'!AN22","v":{"v":329489.85,"d":"329,489.85"}},{"$f":"'Endett. net + degré d''auto.'!AO22","v":{"v":4632408.1,"d":"4,632,408.10"}},{"$f":"'Endett. net + degré d''auto.'!AP22","v":{"v":1812819.3,"d":"1,812,819.30"}},{"$f":"'Endett. net + degré d''auto.'!AQ22","v":{"v":1746166,"d":"1,746,166.00"}},{"$f":"'Endett. net + degré d''auto.'!AR22","v":{"v":3200257.4499999997,"d":"3,200,257.45"}},{"$f":"'Endett. net + degré d''auto.'!AS22","v":{"v":1654606.9500000002,"d":"1,654,606.95"}},{"$f":"'Endett. net + degré d''auto.'!AT22","v":{"v":2357594.75,"d":"2,357,594.75"}},{"$f":"'Endett. net + degré d''auto.'!AU22","v":{"v":2024111.5,"d":"2,024,111.50"}},{"$f":"'Endett. net + degré d''auto.'!AV22","v":{"v":5125075.43,"d":"5,125,075.43"}},{"$f":"'Endett. net + degré d''auto.'!AW22","v":{"v":1935955.15,"d":"1,935,955.15"}},{"$f":"'Endett. net + degré d''auto.'!AX22","v":{"v":487333.4,"d":"487,333.40"}},{"$f":"'Endett. net + degré d''auto.'!AY22","v":{"v":1053328.7,"d":"1,053,328.70"}},{"$f":"'Endett. net + degré d''auto.'!AZ22","v":{"v":4972694.55,"d":"4,972,694.55"}},{"$f":"'Endett. net + degré d''auto.'!BA22","v":{"v":1115545.7,"d":"1,115,545.70"}},{"$f":"'Endett. net + degré d''auto.'!BB22","v":{"v":3134407.95,"d":"3,134,407.95"}},{"$f":"'Endett. net + degré d''auto.'!BC22","v":{"v":401054.25,"d":"401,054.25"}},{"$f":"'Endett. net + degré d''auto.'!BD22","v":{"v":22203417.35,"d":"22,203,417.35"}},{"$f":"'Endett. net + degré d''auto.'!BE22","v":{"v":1311077.8,"d":"1,311,077.80"}},{"v":97332796.84000002,"d":"97,332,796.84"},{"v":31151535.87,"d":"31,151,535.87"},{"v":69916461.73,"d":"69,916,461.73"}]
[]
["Quotient de l'excédent du bilan",null,null,{"$f":"IF(D16<>0,D14/D16,\"\")*100","v":{"v":39.39056547284245,"d":"39.39"}},{"$f":"IF(E16<>0,E14/E16,\"\")*100","v":{"v":75.86725686987248,"d":"75.87"}},{"$f":"IF(F16<>0,F14/F16,\"\")*100","v":{"v":34.10268171135879,"d":"34.10"}},{"v":27.659675117735922,"d":"27.66"},{"v":11.78298195268746,"d":"11.78"},{"v":60.29272741826869,"d":"60.29"},{"v":16.41085529758004,"d":"16.41"},{"v":44.57816234527191,"d":"44.58"},{"v":9.833650858759633,"d":"9.83"},{"v":30.993305987848057,"d":"30.99"},{"$error":"#VALUE!"},{"v":-4.710515369325079,"d":"-4.71"},{"v":20.429333122533304,"d":"20.43"},{"v":39.487816508165494,"d":"39.49"},{"v":21.332483579216717,"d":"21.33"},{"v":12.832901254903614,"d":"12.83"},{"v":36.730811787259235,"d":"36.73"},{"v":0.5155854008196052,"d":"0.52"},{"v":22.94704689990401,"d":"22.95"},{"v":20.22611493974618,"d":"20.23"},{"v":255.2879890174461,"d":"255.29"},{"v":31.975437782323723,"d":"31.98"},{"v":149.65503784841806,"d":"149.66"},{"v":142.80524069129802,"d":"142.81"},{"v":325.11937298376677,"d":"325.12"},{"v":53.11129021739783,"d":"53.11"},{"v":62.22777710781317,"d":"62.23"},{"v":100.75331717778255,"d":"100.75"},{"v":275.4223600674865,"d":"275.42"},{"v":55.87262241948857,"d":"55.87"},{"v":29.58201935741197,"d":"29.58"},{"v":162.9758960324313,"d":"162.98"},{"v":192.44536694864743,"d":"192.45"},{"v":6.352824994776585,"d":"6.35"},{"v":-1.409009349324771,"d":"-1.41"},{"v":76.50295166581739,"d":"76.50"},{"v":2.658722264130443,"d":"2.66"},{"v":148.65939747406972,"d":"148.66"},{"v":108.09175685629559,"d":"108.09"},{"v":61.9352341071811,"d":"61.94"},{"v":148.8161047793202,"d":"148.82"},{"v":17.941512333185834,"d":"17.94"},{"v":24.848476609476673,"d":"24.85"},{"v":147.0087077712863,"d":"147.01"},{"v":95.30403321302921,"d":"95.30"},{"v":22.89714356244255,"d":"22.90"},{"v":34.23700694432189,"d":"34.24"},{"v":19.735500418815136,"d":"19.74"},{"v":44.95055422215708,"d":"44.95"},{"v":134.12628007978518,"d":"134.13"},{"v":57.63032186030538,"d":"57.63"},{"v":181.0043454220969,"d":"181.00"},{"v":6.797954595038948,"d":"6.80"},{"v":27.81034504588515,"d":"27.81"},{"v":19.25645510917592,"d":"19.26"},{"v":94.79713919479374,"d":"94.80"},{"v":50.06087923208181,"d":"50.06"}]
["(Excédent, découvert au bilan/impôts directs PP et PM et PF*100)"]

{"sheet":"Récapitulatif","index":35,"n_rows":45,"n_cols":60,"rows_kept":45,"hidden":true,"merged":[[7,0,7,3],[9,0,9,3]]}
["Commune de : Ensemble des communes jurassiennes"]
[]
[]
[]
[]
[]
[]
["Annexe aux comptes annuels H - Les indicateurs financiers"]
[]
["RECAPITULATIF",{"$nulls":3},"Boécourt","Bourrignon","Châtillon","Courchapoix","Courrendlin","Courroux","Courtételle","Delémont","Develier","Ederswiler","Haute-Sorne","Mervelier","Mettembert","Movelier","Pleigne","Rossemaison","Saulcy","Soyhières","Val Terbi","Le Bémont","Les Bois","Les Breuleux","La Chaux-B.","Les Enfers","Les Genevez","Lajoux","Montfaucon","Muriaux","Le Noirmont","Saignelégier","Saint-Brais","Soubey","Alle","La Baroche","Basse-Allaine","Beurnevésin","Boncourt","Bonfol","Bure","Clos du Doubs","Coeuve","Cornol","Courchavon","Courgenay","Courtedoux","Damphreux","Fahy","Fontenais","Grandfontaine","Haute-Ajoie","Lugnez","Porrentruy","Vendlincourt","Delémont","Franches-Montagnes","Porrentruy"]
[{"$nulls":4},{"$f":"'4.1 Comptes 2020 natures'!E2","v":923},{"$f":"'4.1 Comptes 2020 natures'!F2","v":270},{"$f":"'4.1 Comptes 2020 natures'!G2","v":485},{"$f":"'4.1 Comptes 2020 natures'!H2","v":446},{"$f":"'4.1 Comptes 2020 natures'!I2","v":{"v":3631,"d":"3,631"}},{"$f":"'4.1 Comptes 2020 natures'!J2","v":{"v":3313,"d":"3,313"}},{"$f":"'4.1 Comptes 2020 natures'!K2","v":{"v":2644,"d":"2,644"}},{"$f":"'4.1 Comptes 2020 natures'!L2","v":{"v":12618,"d":"12,618"}},{"$f":"'4.1 Comptes 2020 natures'!M2","v":{"v":1371,"d":"1,371"}},{"$f":"'4.1 Comptes 2020 natures'!N2","v":118},{"$f":"'4.1 Comptes 2020 natures'!O2","v":{"v":7167,"d":"7,167"}},{"$f":"'4.1 Comptes 2020 natures'!P2","v":528},{"$f":"'4.1 Comptes 2020 natures'!Q2","v":108},{"$f":"'4.1 Comptes 2020 natures'!R2","v":415},{"$f":"'4.1 Comptes 2020 natures'!S2","v":349},{"$f":"'4.1 Comptes 2020 natures'!T2","v":687},{"$f":"'4.1 Comptes 2020 natures'!U2","v":255},{"$f":"'4.1 Comptes 2020 natures'!V2","v":436},{"$f":"'4.1 Comptes 2020 natures'!W2","v":{"v":3190,"d":"3,190"}},{"$f":"'4.1 Comptes 2020 natures'!X2","v":324},{"$f":"'4.1 Comptes 2020 natures'!Y2","v":{"v":1246,"d":"1,246"}},{"$f":"'4.1 Comptes 2020 natures'!Z2","v":{"v":1528,"d":"1,528"}},{"$f":"'4.1 Comptes 2020 natures'!AA2","v":96},{"$f":"'4.1 Comptes 2020 natures'!AB2","v":149},{"$f":"'4.1 Comptes 2020 natures'!AC2","v":516},{"$f":"'4.1 Comptes 2020 natures'!AD2","v":671},{"$f":"'4.1 Comptes 2020 natures'!AE2","v":572},{"$f":"'4.1 Comptes 2020 natures'!AF2","v":490},{"$f":"'4.1 Comptes 2020 natures'!AG2","v":{"v":1914,"d":"1,914"}},{"$f":"'4.1 Comptes 2020 natures'!AH2","v":{"v":2615,"d":"2,615"}},{"$f":"'4.1 Comptes 2020 natures'!AI2","v":227},{"$f":"'4.1 Comptes 2020 natures'!AJ2","v":131},{"$f":"'4.1 Comptes 2020 natures'!AK2","v":{"v":1895,"d":"1,895"}},{"$f":"'4.1 Comptes 2020 natures'!AL2","v":{"v":1135,"d":"1,135"}},{"$f":"'4.1 Comptes 2020 natures'!AM2","v":{"v":1241,"d":"1,241"}},{"$f":"'4.1 Comptes 2020 natures'!AN2","v":119},{"$f":"'4.1 Comptes 2020 natures'!AO2","v":{"v":1195,"d":"1,195"}},{"$f":"'4.1 Comptes 2020 natures'!AP2","v":663},{"$f":"'4.1 Comptes 2020 natures'!AQ2","v":645},{"$f":"'4.1 Comptes 2020 natures'!AR2","v":{"v":1263,"d":"1,263"}},{"$f":"'4.1 Comptes 2020 natures'!AS2","v":740},{"$f":"'4.1 Comptes 2020 natures'!AT2","v":{"v":1028,"d":"1,028"}},{"$f":"'4.1 Comptes 2020 natures'!AU2","v":314},{"$f":"'4.1 Comptes 2020 natures'!AV2","v":{"v":2400,"d":"2,400"}},{"$f":"'4.1 Comptes 2020 natures'!AW2","v":755},{"$f":"'4.1 Comptes 2020 natures'!AX2","v":181},{"$f":"'4.1 Comptes 2020 natures'!AY2","v":347},{"$f":"'4.1 Comptes 2020 natures'!AZ2","v":{"v":1690,"d":"1,690"}},{"$f":"'4.1 Comptes 2020 natures'!BA2","v":387},{"$f":"'4.1 Comptes 2020 natures'!BB2","v":{"v":1096,"d":"1,096"}},{"$f":"'4.1 Comptes 2020 natures'!BC2","v":188},{"$f":"'4.1 Comptes 2020 natures'!BD2","v":{"v":6434,"d":"6,434"}},{"$f":"'4.1 Comptes 2020 natures'!BE2","v":560},{"$f":"'4.1 Comptes 2020 natures'!BG2","v":{"v":38954,"d":"38,954"}},{"$f":"'4.1 Comptes 2020 natures'!BH2","v":{"v":10479,"d":"10,479"}},{"$f":"'4.1 Comptes 2020 natures'!BI2","v":{"v":24276,"d":"24,276"}}]
[]
["I. Quotient d'endettement net"]
[]
["Endettement brut",null,null,{"$f":"'Quotité d''intéret + revenus det'!D36","v":{"v":538714835.0600001,"d":"538,714,835.06"}},{"$f":"'Quotité d''intéret + revenus det'!E36","v":{"v":7362387.07,"d":"7,362,387.07"}},{"$f":"'Quotité d''intéret + revenus det'!F36","v":{"v":1694059.85,"d":"1,694,059.85"}},{"$f":"'Quotité d''intéret + revenus det'!G36","v":{"v":5594890.3,"d":"5,594,890.30"}},{"$f":"'Quotité d''intéret + revenus det'!H36","v":{"v":4325953.65,"d":"4,325,953.65"}},{"$f":"'Quotité d''intéret + revenus det'!I36","v":{"v":22913378,"d":"22,913,378.00"}},{"$f":"'Quotité d''intéret + revenus det'!J36","v":{"v":20840155.5,"d":"20,840,155.50"}},{"$f":"'Quotité d''intéret + revenus det'!K36","v":{"v":6817290.69,"d":"6,817,290.69"}},{"$f":"'Quotité d''intéret + revenus det'!L36","v":{"v":119224424.16999999,"d":"119,224,424.17"}},{"$f":"'Quotité d''intéret + revenus det'!M36","v":{"v":5654444.48,"d":"5,654,444.48"}},{"$f":"'Quotité d''intéret + revenus det'!N36","v":{"v":0,"d":"0.00"}},{"$f":"'Quotité d''intéret + revenus det'!O36","v":{"v":38037365.76,"d":"38,037,365.76"}},{"$f":"'Quotité d''intéret + revenus det'!P36","v":{"v":3153128.1900000004,"d":"3,153,128.19"}},{"$f":"'Quotité d''intéret + revenus det'!Q36","v":{"v":536394.25,"d":"536,394.25"}},{"$f":"'Quotité d''intéret + revenus det'!R36","v":{"v":3313530.66,"d":"3,313,530.66"}},{"$f":"'Quotité d''intéret + revenus det'!S36","v":{"v":4204776.53,"d":"4,204,776.53"}},{"$f":"'Quotité d''intéret + revenus det'!T36","v":{"v":5505378.57,"d":"5,505,378.57"}},{"$f":"'Quotité d''intéret + revenus det'!U36","v":{"v":653720.47,"d":"653,720.47"}},{"$f":"'Quotité d''intéret + revenus det'!V36","v":{"v":2744898.29,"d":"2,744,898.29"}},{"$f":"'Quotité d''intéret + revenus det'!W36","v":{"v":14833017.120000001,"d":"14,833,017.12"}},{"$f":"'Quotité d''intéret + revenus det'!X36","v":{"v":567706,"d":"567,706.00"}},{"$f":"'Quotité d''intéret + revenus det'!Y36","v":{"v":12076989.98,"d":"12,076,989.98"}},{"$f":"'Quotité d''intéret + revenus det'!Z36","v":{"v":8118224.96,"d":"8,118,224.96"}},{"$f":"'Quotité d''intéret + revenus det'!AA36","v":{"v":644147,"d":"644,147.00"}},{"$f":"'Quotité d''intéret + revenus det'!AB36","v":{"v":1231444.13,"d":"1,231,444.13"}},{"$f":"'Quotité d''intéret + revenus det'!AC36","v":{"v":3067383.23,"d":"3,067,383.23"}},{"$f":"'Quotité d''intéret + revenus det'!AD36","v":{"v":7698969.84,"d":"7,698,969.84"}},{"$f":"'Quotité d''intéret + revenus det'!AE36","v":{"v":3837428.94,"d":"3,837,428.94"}},{"$f":"'Quotité d''intéret + revenus det'!AF36","v":{"v":1162741.5,"d":"1,162,741.50"}},{"$f":"'Quotité d''intéret + revenus det'!AG36","v":{"v":7078615.39,"d":"7,078,615.39"}},{"$f":"'Quotité d''intéret + revenus det'!AH36","v":{"v":19272498,"d":"19,272,498.00"}},{"$f":"'Quotité d''intéret + revenus det'!AI36","v":{"v":885057.5,"d":"885,057.50"}},{"$f":"'Quotité d''intéret + revenus det'!AJ36","v":{"v":719026.05,"d":"719,026.05"}},{"$f":"'Quotité d''intéret + revenus det'!AK36","v":{"v":17180810.02,"d":"17,180,810.02"}},{"$f":"'Quotité d''intéret + revenus det'!AL36","v":{"v":6479125,"d":"6,479,125.00"}},{"$f":"'Quotité d''intéret + revenus det'!AM36","v":{"v":11423868.66,"d":"11,423,868.66"}},{"$f":"'Quotité d''intéret + revenus det'!AN36","v":{"v":1630726.94,"d":"1,630,726.94"}},{"$f":"'Quotité d''intéret + revenus det'!AO36","v":{"v":10097839.1,"d":"10,097,839.10"}},{"$f":"'Quotité d''intéret + revenus det'!AP36","v":{"v":5139011.89,"d":"5,139,011.89"}},{"$f":"'Quotité d''intéret + revenus det'!AQ36","v":{"v":4438993,"d":"4,438,993.00"}},{"$f":"'Quotité d''intéret + revenus det'!AR36","v":{"v":9360629.98,"d":"9,360,629.98"}},{"$f":"'Quotité d''intéret + revenus det'!AS36","v":{"v":5509464.75,"d":"5,509,464.75"}},{"$f":"'Quotité d''intéret + revenus det'!AT36","v":{"v":8021556.37,"d":"8,021,556.37"}},{"$f":"'Quotité d''intéret + revenus det'!AU36","v":{"v":1892447.1,"d":"1,892,447.10"}},{"$f":"'Quotité d''intéret + revenus det'!AV36","v":{"v":13884615.46,"d":"13,884,615.46"}},{"$f":"'Quotité d''intéret + revenus det'!AW36","v":{"v":5721798.3,"d":"5,721,798.30"}},{"$f":"'Quotité d''intéret + revenus det'!AX36","v":{"v":827166.2,"d":"827,166.20"}},{"$f":"'Quotité d''intéret + revenus det'!AY36","v":{"v":2006984.94,"d":"2,006,984.94"}},{"$f":"'Quotité d''intéret + revenus det'!AZ36","v":{"v":20555588.63,"d":"20,555,588.63"}},{"$f":"'Quotité d''intéret + revenus det'!BA36","v":{"v":1211925.51,"d":"1,211,925.51"}},{"$f":"'Quotité d''intéret + revenus det'!BB36","v":{"v":10224980.14,"d":"10,224,980.14"}},{"$f":"'Quotité d''intéret + revenus det'!BC36","v":{"v":206289.58000000002,"d":"206,289.58"}},{"$f":"'Quotité d''intéret + revenus det'!BD36","v":{"v":64703530.620000005,"d":"64,703,530.62"}},{"$f":"'Quotité d''intéret + revenus det'!BE36","v":{"v":4428056.8,"d":"4,428,056.80"}},{"$f":"SUM(E15:W15)","v":{"v":267409193.54999995,"d":"267,409,193.55"}},{"$f":"SUM(X15:AJ15)","v":{"v":66360232.519999996,"d":"66,360,232.52"}},{"$f":"SUM(AK15:BE15)","v":{"v":204945408.99000004,"d":"204,945,408.99"}}]
[]
["Endettement net",null,null,{"$f":"'Endett. net + degré d''auto.'!D15","v":{"v":247940459.12999958,"d":"247,940,459.13"}},{"$f":"'Endett. net + degré d''auto.'!E15","v":{"v":1981542.2999999998,"d":"1,981,542.30"}},{"$f":"'Endett. net + degré d''auto.'!F15","v":{"v":347500.05000000005,"d":"347,500.05"}},{"$f":"'Endett. net + degré d''auto.'!G15","v":{"v":2113085.3899999997,"d":"2,113,085.39"}},{"$f":"'Endett. net + degré d''auto.'!H15","v":{"v":333820.8800000008,"d":"333,820.88"}},{"$f":"'Endett. net + degré d''auto.'!I15","v":{"v":11170167,"d":"11,170,167.00"}},{"$f":"'Endett. net + degré d''auto.'!J15","v":{"v":13112482.930000002,"d":"13,112,482.93"}},{"$f":"'Endett. net + degré d''auto.'!K15","v":{"v":1024849.9699999988,"d":"1,024,849.97"}},{"$f":"'Endett. net + degré d''auto.'!L15","v":{"v":70522811.37,"d":"70,522,811.37"}},{"$f":"'Endett. net + degré d''auto.'!M15","v":{"v":2124903.9499999997,"d":"2,124,903.95"}},{"$f":"'Endett. net + degré d''auto.'!N15","v":{"v":0,"d":"0.00"}},{"$f":"'Endett. net + degré d''auto.'!O15","v":{"v":21593781.700000003,"d":"21,593,781.70"}},{"$f":"'Endett. net + degré d''auto.'!P15","v":{"v":1367293.8899999997,"d":"1,367,293.89"}},{"$f":"'Endett. net + degré d''auto.'!Q15","v":{"v":245034.5,"d":"245,034.50"}},{"$f":"'Endett. net + degré d''auto.'!R15","v":{"v":1875498.62,"d":"1,875,498.62"}},{"$f":"'Endett. net + degré d''auto.'!S15","v":{"v":2154227.6300000004,"d":"2,154,227.63"}},{"$f":"'Endett. net + degré d''auto.'!T15","v":{"v":212642.52999999933,"d":"212,642.53"}},{"$f":"'Endett. net + degré d''auto.'!U15","v":{"v":292787.20999999985,"d":"292,787.21"}},{"$f":"'Endett. net + degré d''auto.'!V15","v":{"v":439211.7000000002,"d":"439,211.70"}},{"$f":"'Endett. net + degré d''auto.'!W15","v":{"v":10418227.84,"d":"10,418,227.84"}},{"$f":"'Endett. net + degré d''auto.'!X15","v":{"v":-1080510,"d":"-1,080,510.00"}},{"$f":"'Endett. net + degré d''auto.'!Y15","v":{"v":7786577.920000001,"d":"7,786,577.92"}},{"$f":"'Endett. net + degré d''auto.'!Z15","v":{"v":-8985276.89,"d":"-8,985,276.89"}},{"$f":"'Endett. net + degré d''auto.'!AA15","v":{"v":135991,"d":"135,991.00"}},{"$f":"'Endett. net + degré d''auto.'!AB15","v":{"v":159244.26,"d":"159,244.26"}},{"$f":"'Endett. net + degré d''auto.'!AC15","v":{"v":261711.1499999999,"d":"261,711.15"}},{"$f":"'Endett. net + degré d''auto.'!AD15","v":{"v":6603345.23,"d":"6,603,345.23"}},{"$f":"'Endett. net + degré d''auto.'!AE15","v":{"v":1285721.0299999998,"d":"1,285,721.03"}},{"$f":"'Endett. net + degré d''auto.'!AF15","v":{"v":-3100962.9499999997,"d":"-3,100,962.95"}},{"$f":"'Endett. net + degré d''auto.'!AG15","v":{"v":-1077667.79,"d":"-1,077,667.79"}},{"$f":"'Endett. net + degré d''auto.'!AH15","v":{"v":10187147,"d":"10,187,147.00"}},{"$f":"'Endett. net + degré d''auto.'!AI15","v":{"v":122013,"d":"122,013.00"}},{"$f":"'Endett. net + degré d''auto.'!AJ15","v":{"v":-1131039.05,"d":"-1,131,039.05"}},{"$f":"'Endett. net + degré d''auto.'!AK15","v":{"v":11365852.559999999,"d":"11,365,852.56"}},{"$f":"'Endett. net + degré d''auto.'!AL15","v":{"v":-3382369,"d":"-3,382,369.00"}},{"$f":"'Endett. net + degré d''auto.'!AM15","v":{"v":6847039.95,"d":"6,847,039.95"}},{"$f":"'Endett. net + degré d''auto.'!AN15","v":{"v":-517907.81999999995,"d":"-517,907.82"}},{"$f":"'Endett. net + degré d''auto.'!AO15","v":{"v":-3843093.0299999993,"d":"-3,843,093.03"}},{"$f":"'Endett. net + degré d''auto.'!AP15","v":{"v":1459848.7399999998,"d":"1,459,848.74"}},{"$f":"'Endett. net + degré d''auto.'!AQ15","v":{"v":928102,"d":"928,102.00"}},{"$f":"'Endett. net + degré d''auto.'!AR15","v":{"v":-2020851.1899999995,"d":"-2,020,851.19"}},{"$f":"'Endett. net + degré d''auto.'!AS15","v":{"v":3139351.8900000006,"d":"3,139,351.89"}},{"$f":"'Endett. net + degré d''auto.'!AT15","v":{"v":5090106.17,"d":"5,090,106.17"}},{"$f":"'Endett. net + degré d''auto.'!AU15","v":{"v":-1809164.0300000003,"d":"-1,809,164.03"}},{"$f":"'Endett. net + degré d''auto.'!AV15","v":{"v":9800475.91,"d":"9,800,475.91"}},{"$f":"'Endett. net + degré d''auto.'!AW15","v":{"v":2942305.27,"d":"2,942,305.27"}},{"$f":"'Endett. net + degré d''auto.'!AX15","v":{"v":303302.4,"d":"303,302.40"}},{"$f":"'Endett. net + degré d''auto.'!AY15","v":{"v":62364.76000000001,"d":"62,364.76"}},{"$f":"'Endett. net + degré d''auto.'!AZ15","v":{"v":16734582.77,"d":"16,734,582.77"}},{"$f":"'Endett. net + degré d''auto.'!BA15","v":{"v":-420378.8400000001,"d":"-420,378.84"}},{"$f":"'Endett. net + degré d''auto.'!BB15","v":{"v":6329522.82,"d":"6,329,522.82"}},{"$f":"'Endett. net + degré d''auto.'!BC15","v":{"v":-570550.06,"d":"-570,550.06"}},{"$f":"'Endett. net + degré d''auto.'!BD15","v":{"v":40863227.879999995,"d":"40,863,227.88"}},{"$f":"'Endett. net + degré d''auto.'!BE15","v":{"v":2142526.61,"d":"2,142,526.61"}},{"$f":"SUM(E17:W17)","v":{"v":141329869.46,"d":"141,329,869.46"}},{"$f":"SUM(X17:AJ17)","v":{"v":11166293.91,"d":"11,166,293.91"}},{"$f":"SUM(AK17:BE17)","v":{"v":95444295.75999998,"d":"95,444,295.76"}}]
[]
["Quotient d'endettement net",null,null,{"$f":"'Endett. net + degré d''auto.'!D24","v":{"v":117.28111054929138,"d":"117.28"}},{"$f":"'Endett. net + degré d''auto.'!E24","v":{"v":73.96142819361773,"d":"73.96"}},{"$f":"'Endett. net + degré d''auto.'!F24","v":{"v":45.63760685354619,"d":"45.64"}},{"$f":"'Endett. net + degré d''auto.'!G24","v":{"v":190.50927029513406,"d":"190.51"}},{"$f":"'Endett. net + degré d''auto.'!H24","v":{"v":29.836936326213404,"d":"29.84"}},{"$f":"'Endett. net + degré d''auto.'!I24","v":{"v":138.1989225594058,"d":"138.20"}},{"$f":"'Endett. net + degré d''auto.'!J24","v":{"v":146.21275852351943,"d":"146.21"}},{"$f":"'Endett. net + degré d''auto.'!K24","v":{"v":16.242072064674066,"d":"16.24"}},{"$f":"'Endett. net + degré d''auto.'!L24","v":{"v":205.94207770344184,"d":"205.94"}},{"$f":"'Endett. net + degré d''auto.'!M24","v":{"v":66.6259448252541,"d":"66.63"}},{"$f":"'Endett. net + degré d''auto.'!N24","v":{"$error":"#VALUE!"}},{"$f":"'Endett. net + degré d''auto.'!O24","v":{"v":136.50038563613555,"d":"136.50"}},{"$f":"'Endett. net + degré d''auto.'!P24","v":{"v":102.20765484411167,"d":"102.21"}},{"$f":"'Endett. net + degré d''auto.'!Q24","v":{"v":118.6202773387294,"d":"118.62"}},{"$f":"'Endett. net + degré d''auto.'!R24","v":{"v":183.28367780200932,"d":"183.28"}},{"$f":"'Endett. net + degré d''auto.'!S24","v":{"v":278.4172565822117,"d":"278.42"}},{"$f":"'Endett. net + degré d''auto.'!T24","v":{"v":11.83959301771869,"d":"11.84"}},{"$f":"'Endett. net + degré d''auto.'!U24","v":{"v":45.15041814151493,"d":"45.15"}},{"$f":"'Endett. net + degré d''auto.'!V24","v":{"v":35.1531739541129,"d":"35.15"}},{"$f":"'Endett. net + degré d''auto.'!W24","v":{"v":129.976758086374,"d":"129.98"}},{"$f":"'Endett. net + degré d''auto.'!X24","v":{"v":-142.35555754642158,"d":"-142.36"}},{"$f":"'Endett. net + degré d''auto.'!Y24","v":{"v":221.9467773048997,"d":"221.95"}},{"$f":"'Endett. net + degré d''auto.'!Z24","v":{"v":-127.61722038559849,"d":"-127.62"}},{"$f":"'Endett. net + degré d''auto.'!AA24","v":{"v":54.353786631281075,"d":"54.35"}},{"$f":"'Endett. net + degré d''auto.'!AB24","v":{"v":50.18734974768327,"d":"50.19"}},{"$f":"'Endett. net + degré d''auto.'!AC24","v":{"v":23.987434492782,"d":"23.99"}},{"$f":"'Endett. net + degré d''auto.'!AD24","v":{"v":464.32733048948006,"d":"464.33"}},{"$f":"'Endett. net + degré d''auto.'!AE24","v":{"v":97.98970663815861,"d":"97.99"}},{"$f":"'Endett. net + degré d''auto.'!AF24","v":{"v":-178.5485053739654,"d":"-178.55"}},{"$f":"'Endett. net + degré d''auto.'!AG24","v":{"v":-18.717430543287268,"d":"-18.72"}},{"$f":"'Endett. net + degré d''auto.'!AH24","v":{"v":146.15831700129414,"d":"146.16"}},{"$f":"'Endett. net + degré d''auto.'!AI24","v":{"v":17.856693351285692,"d":"17.86"}},{"$f":"'Endett. net + degré d''auto.'!AJ24","v":{"v":-373.1717730210743,"d":"-373.17"}},{"$f":"'Endett. net + degré d''auto.'!AK24","v":{"v":224.44528056848463,"d":"224.45"}},{"$f":"'Endett. net + degré d''auto.'!AL24","v":{"v":-145.1922234909297,"d":"-145.19"}},{"$f":"'Endett. net + degré d''auto.'!AM24","v":{"v":226.3063313809362,"d":"226.31"}},{"$f":"'Endett. net + degré d''auto.'!AN24","v":{"v":-157.1847569811331,"d":"-157.18"}},{"$f":"'Endett. net + degré d''auto.'!AO24","v":{"v":-82.96102042477646,"d":"-82.96"}},{"$f":"'Endett. net + degré d''auto.'!AP24","v":{"v":80.52919229180756,"d":"80.53"}},{"$f":"'Endett. net + degré d''auto.'!AQ24","v":{"v":53.150845910411725,"d":"53.15"}},{"$f":"'Endett. net + degré d''auto.'!AR24","v":{"v":-63.146519352685196,"d":"-63.15"}},{"$f":"'Endett. net + degré d''auto.'!AS24","v":{"v":189.73399634275683,"d":"189.73"}},{"$f":"'Endett. net + degré d''auto.'!AT24","v":{"v":215.90250699362136,"d":"215.90"}},{"$f":"'Endett. net + degré d''auto.'!AU24","v":{"v":-89.38065072008139,"d":"-89.38"}},{"$f":"'Endett. net + degré d''auto.'!AV24","v":{"v":191.2259837705452,"d":"191.23"}},{"$f":"'Endett. net + degré d''auto.'!AW24","v":{"v":151.982098862156,"d":"151.98"}},{"$f":"'Endett. net + degré d''auto.'!AX24","v":{"v":62.23714606878987,"d":"62.24"}},{"$f":"'Endett. net + degré d''auto.'!AY24","v":{"v":5.920731107013415,"d":"5.92"}},{"$f":"'Endett. net + degré d''auto.'!AZ24","v":{"v":336.5294731404727,"d":"336.53"}},{"$f":"'Endett. net + degré d''auto.'!BA24","v":{"v":-37.683695074079,"d":"-37.68"}},{"$f":"'Endett. net + degré d''auto.'!BB24","v":{"v":201.93679064653983,"d":"201.94"}},{"$f":"'Endett. net + degré d''auto.'!BC24","v":{"v":-142.26256422915355,"d":"-142.26"}},{"$f":"'Endett. net + degré d''auto.'!BD24","v":{"v":184.0402638740653,"d":"184.04"}},{"$f":"'Endett. net + degré d''auto.'!BE24","v":{"v":163.41719843017705,"d":"163.42"}},{"$error":"#VALUE!"},{"v":236.39690878651754,"d":"236.40"},{"v":1569.5464091149393,"d":"1,569.55"}]
[]
[]
["II. Degré d'autofinancement"]
[]
["Autofinancement",null,null,{"$f":"'Endett. net + degré d''auto.'!D41","v":{"v":22485634.750000007,"d":"22,485,634.75"}},{"$f":"'Endett. net + degré d''auto.'!E41","v":{"v":832459.8300000001,"d":"832,459.83"}},{"$f":"'Endett. net + degré d''auto.'!F41","v":{"v":205445.28,"d":"205,445.28"}},{"$f":"'Endett. net + degré d''auto.'!G41","v":{"v":-61794.95999999999,"d":"-61,794.96"}},{"$f":"'Endett. net + degré d''auto.'!H41","v":{"v":189395.1,"d":"189,395.10"}},{"$f":"'Endett. net + degré d''auto.'!I41","v":{"v":164.30999999999767,"d":"164.31"}},{"$f":"'Endett. net + degré d''auto.'!J41","v":{"v":1876600.28,"d":"1,876,600.28"}},{"$f":"'Endett. net + degré d''auto.'!K41","v":{"v":486979.0900000001,"d":"486,979.09"}},{"$f":"'Endett. net + degré d''auto.'!L41","v":{"v":1468726.6999999997,"d":"1,468,726.70"}},{"$f":"'Endett. net + degré d''auto.'!M41","v":{"v":45022.16999999999,"d":"45,022.17"}},{"$f":"'Endett. net + degré d''auto.'!N41","v":{"v":0,"d":"0.00"}},{"$f":"'Endett. net + degré d''auto.'!O41","v":{"v":-408267.07000000007,"d":"-408,267.07"}},{"$f":"'Endett. net + degré d''auto.'!P41","v":{"v":66001.91,"d":"66,001.91"}},{"$f":"'Endett. net + degré d''auto.'!Q41","v":{"v":-73417.52,"d":"-73,417.52"}},{"$f":"'Endett. net + degré d''auto.'!R41","v":{"v":64471.42,"d":"64,471.42"}},{"$f":"'Endett. net + degré d''auto.'!S41","v":{"v":54478.63,"d":"54,478.63"}},{"$f":"'Endett. net + degré d''auto.'!T41","v":{"v":181886.19,"d":"181,886.19"}},{"$f":"'Endett. net + degré d''auto.'!U41","v":{"v":31257.25,"d":"31,257.25"}},{"$f":"'Endett. net + degré d''auto.'!V41","v":{"v":-3983.610000000015,"d":"-3,983.61"}},{"$f":"'Endett. net + degré d''auto.'!W41","v":{"v":1099927.62,"d":"1,099,927.62"}},{"$f":"'Endett. net + degré d''auto.'!X41","v":{"v":151103,"d":"151,103.00"}},{"$f":"'Endett. net + degré d''auto.'!Y41","v":{"v":308378.78,"d":"308,378.78"}},{"$f":"'Endett. net + degré d''auto.'!Z41","v":{"v":3612940.13,"d":"3,612,940.13"}},{"$f":"'Endett. net + degré d''auto.'!AA41","v":{"v":44754.25,"d":"44,754.25"}},{"$f":"'Endett. net + degré d''auto.'!AB41","v":{"v":-9198.24,"d":"-9,198.24"}},{"$f":"'Endett. net + degré d''auto.'!AC41","v":{"v":-278712.08999999997,"d":"-278,712.09"}},{"$f":"'Endett. net + degré d''auto.'!AD41","v":{"v":-199633.86,"d":"-199,633.86"}},{"$f":"'Endett. net + degré d''auto.'!AE41","v":{"v":-49418.24000000001,"d":"-49,418.24"}},{"$f":"'Endett. net + degré d''auto.'!AF41","v":{"v":460433.87,"d":"460,433.87"}},{"$f":"'Endett. net + degré d''auto.'!AG41","v":{"v":1326940.22,"d":"1,326,940.22"}},{"$f":"'Endett. net + degré d''auto.'!AH41","v":{"v":1154249,"d":"1,154,249.00"}},{"$f":"'Endett. net + degré d''auto.'!AI41","v":{"v":199878,"d":"199,878.00"}},{"$f":"'Endett. net + degré d''auto.'!AJ41","v":{"v":-34242.9,"d":"-34,242.90"}},{"$f":"'Endett. net + degré d''auto.'!AK41","v":{"v":78262.3,"d":"78,262.30"}},{"$f":"'Endett. net + degré d''auto.'!AL41","v":{"v":351169,"d":"351,169.00"}},{"$f":"'Endett. net + degré d''auto.'!AM41","v":{"v":74800,"d":"74,800.00"}},{"$f":"'Endett. net + degré d''auto.'!AN41","v":{"v":33942.740000000005,"d":"33,942.74"}},{"$f":"'Endett. net + degré d''auto.'!AO41","v":{"v":654861.09,"d":"654,861.09"}},{"$f":"'Endett. net + degré d''auto.'!AP41","v":{"v":552003.74,"d":"552,003.74"}},{"$f":"'Endett. net + degré d''auto.'!AQ41","v":{"v":300994,"d":"300,994.00"}},{"$f":"'Endett. net + degré d''auto.'!AR41","v":{"v":754497.0399999999,"d":"754,497.04"}},{"$f":"'Endett. net + degré d''auto.'!AS41","v":{"v":183781.52,"d":"183,781.52"}},{"$f":"'Endett. net + degré d''auto.'!AT41","v":{"v":51568.06000000001,"d":"51,568.06"}},{"$f":"'Endett. net + degré d''auto.'!AU41","v":{"v":1356568,"d":"1,356,568.00"}},{"$f":"'Endett. net + degré d''auto.'!AV41","v":{"v":-824702.74,"d":"-824,702.74"}},{"$f":"'Endett. net + degré d''auto.'!AW41","v":{"v":41052.32000000001,"d":"41,052.32"}},{"$f":"'Endett. net + degré d''auto.'!AX41","v":{"v":1414.0600000000013,"d":"1,414.06"}},{"$f":"'Endett. net + degré d''auto.'!AY41","v":{"v":225632.85,"d":"225,632.85"}},{"$f":"'Endett. net + degré d''auto.'!AZ41","v":{"v":670622.73,"d":"670,622.73"}},{"$f":"'Endett. net + degré d''auto.'!BA41","v":{"v":253173.4,"d":"253,173.40"}},{"$f":"'Endett. net + degré d''auto.'!BB41","v":{"v":769502.15,"d":"769,502.15"}},{"$f":"'Endett. net + degré d''auto.'!BC41","v":{"v":10198.42,"d":"10,198.42"}},{"$f":"'Endett. net + degré d''auto.'!BD41","v":{"v":4085388.59,"d":"4,085,388.59"}},{"$f":"'Endett. net + degré d''auto.'!BE41","v":{"v":118080.94,"d":"118,080.94"}},{"v":6055352.620000001,"d":"6,055,352.62"},{"v":6687471.92,"d":"6,687,471.92"},{"v":9742810.209999999,"d":"9,742,810.21"}]
[]
["Degré d'autofinancement",null,null,{"$f":"'Endett. net + degré d''auto.'!D48","v":{"v":87.46044161346511,"d":"87.46"}},{"$f":"'Endett. net + degré d''auto.'!E48","v":{"v":140.17718914924,"d":"140.18"}},{"$f":"'Endett. net + degré d''auto.'!F48","v":{"v":-96.05996860737666,"d":"-96.06"}},{"$f":"'Endett. net + degré d''auto.'!G48","v":{"v":-3.64255434030569,"d":"-3.64"}},{"$f":"'Endett. net + degré d''auto.'!H48","v":{"v":-256.5750409968482,"d":"-256.58"}},{"$f":"'Endett. net + degré d''auto.'!I48","v":{"v":0.00772843108756808,"d":"0.01"}},{"$f":"'Endett. net + degré d''auto.'!J48","v":{"v":122.73924254567692,"d":"122.74"}},{"$f":"'Endett. net + degré d''auto.'!K48","v":{"v":38.4498892421939,"d":"38.45"}},{"$f":"'Endett. net + degré d''auto.'!L48","v":{"v":14.795729268374016,"d":"14.80"}},{"$f":"'Endett. net + degré d''auto.'!M48","v":{"v":24.410668281676422,"d":"24.41"}},{"$f":"'Endett. net + degré d''auto.'!N48","v":{"v":0,"d":"0.00"}},{"$f":"'Endett. net + degré d''auto.'!O48","v":{"v":-22.938461812471182,"d":"-22.94"}},{"$f":"'Endett. net + degré d''auto.'!P48","v":{"v":212.77739647309096,"d":"212.78"}},{"$f":"'Endett. net + degré d''auto.'!Q48","v":{"$error":"#VALUE!"}},{"$f":"'Endett. net + degré d''auto.'!R48","v":{"v":407.68572151258377,"d":"407.69"}},{"$f":"'Endett. net + degré d''auto.'!S48","v":{"v":31.81480955893217,"d":"31.81"}},{"$f":"'Endett. net + degré d''auto.'!T48","v":{"v":83.4427782912108,"d":"83.44"}},{"$f":"'Endett. net + degré d''auto.'!U48","v":{"v":47.5055853610347,"d":"47.51"}},{"$f":"'Endett. net + degré d''auto.'!V48","v":{"v":4.19245328729885,"d":"4.19"}},{"$f":"'Endett. net + degré d''auto.'!W48","v":{"v":339.1891888974841,"d":"339.19"}},{"$f":"'Endett. net + degré d''auto.'!X48","v":{"v":230.41598332376464,"d":"230.42"}},{"$f":"'Endett. net + degré d''auto.'!Y48","v":{"v":-29.73231745424485,"d":"-29.73"}},{"$f":"'Endett. net + degré d''auto.'!Z48","v":{"v":717.3892780752157,"d":"717.39"}},{"$f":"'Endett. net + degré d''auto.'!AA48","v":{"$error":"#VALUE!"}},{"$f":"'Endett. net + degré d''auto.'!AB48","v":{"v":10.222555383233022,"d":"10.22"}},{"$f":"'Endett. net + degré d''auto.'!AC48","v":{"v":-300.3563707920141,"d":"-300.36"}},{"$f":"'Endett. net + degré d''auto.'!AD48","v":{"v":-171.4140064078731,"d":"-171.41"}},{"$f":"'Endett. net + degré d''auto.'!AE48","v":{"v":-122.31087174968694,"d":"-122.31"}},{"$f":"'Endett. net + degré d''auto.'!AF48","v":{"v":179.59152175066228,"d":"179.59"}},{"$f":"'Endett. net + degré d''auto.'!AG48","v":{"v":329.4671677507875,"d":"329.47"}},{"$f":"'Endett. net + degré d''auto.'!AH48","v":{"v":-688.7212394117036,"d":"-688.72"}},{"$f":"'Endett. net + degré d''auto.'!AI48","v":{"$error":"#VALUE!"}},{"$f":"'Endett. net + degré d''auto.'!AJ48","v":{"$error":"#VALUE!"}},{"$f":"'Endett. net + degré d''auto.'!AK48","v":{"v":3.9731846247777045,"d":"3.97"}},{"$f":"'Endett. net + degré d''auto.'!AL48","v":{"v":93.92810335143231,"d":"93.93"}},{"$f":"'Endett. net + degré d''auto.'!AM48","v":{"v":31.893118825105255,"d":"31.89"}},{"$f":"'Endett. net + degré d''auto.'!AN48","v":{"v":6.031541312900487,"d":"6.03"}},{"$f":"'Endett. net + degré d''auto.'!AO48","v":{"v":76.75925757701319,"d":"76.76"}},{"$f":"'Endett. net + degré d''auto.'!AP48","v":{"v":295.18585085408137,"d":"295.19"}},{"$f":"'Endett. net + degré d''auto.'!AQ48","v":{"v":764.2137708480911,"d":"764.21"}},{"$f":"'Endett. net + degré d''auto.'!AR48","v":{"v":202.6221857527712,"d":"202.62"}},{"$f":"'Endett. net + degré d''auto.'!AS48","v":{"v":1025.5665178571428,"d":"1,025.57"}},{"$f":"'Endett. net + degré d''auto.'!AT48","v":{"v":54.7064021734864,"d":"54.71"}},{"$f":"'Endett. net + degré d''auto.'!AU48","v":{"v":706.8502943715862,"d":"706.85"}},{"$f":"'Endett. net + degré d''auto.'!AV48","v":{"v":-134.50563512642054,"d":"-134.51"}},{"$f":"'Endett. net + degré d''auto.'!AW48","v":{"v":84.5839651875783,"d":"84.58"}},{"$f":"'Endett. net + degré d''auto.'!AX48","v":{"$error":"#VALUE!"}},{"$f":"'Endett. net + degré d''auto.'!AY48","v":{"$error":"#VALUE!"}},{"$f":"'Endett. net + degré d''auto.'!AZ48","v":{"$error":"#VALUE!"}},{"$f":"'Endett. net + degré d''auto.'!BA48","v":{"v":227.58192619080683,"d":"227.58"}},{"$f":"'Endett. net + degré d''auto.'!BB48","v":{"v":219.90440829233057,"d":"219.90"}},{"$f":"'Endett. net + degré d''auto.'!BC48","v":{"$error":"#VALUE!"}},{"$f":"'Endett. net + degré d''auto.'!BD48","v":{"v":-1473.5315391598212,"d":"-1,473.53"}},{"$f":"'Endett. net + degré d''auto.'!BE48","v":{"v":1898.514225076974,"d":"1,898.51"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[]
[]
["III. Quotité de la charge des intérêts",null,null,{"$f":"'Quotité d''intéret + revenus det'!D25","v":{"v":1.4435025366540681,"d":"1.44"}},{"$f":"'Quotité d''intéret + revenus det'!E25","v":{"v":0.07655360165564855,"d":"0.08"}},{"$f":"'Quotité d''intéret + revenus det'!F25","v":{"v":2.862309213919795,"d":"2.86"}},{"$f":"'Quotité d''intéret + revenus det'!G25","v":{"v":4.74844175936371,"d":"4.75"}},{"$f":"'Quotité d''intéret + revenus det'!H25","v":{"v":5.298039741605961,"d":"5.30"}},{"$f":"'Quotité d''intéret + revenus det'!I25","v":{"v":2.138289938260042,"d":"2.14"}},{"$f":"'Quotité d''intéret + revenus det'!J25","v":{"v":1.077990760940342,"d":"1.08"}},{"$f":"'Quotité d''intéret + revenus det'!K25","v":{"v":0.7497984416249074,"d":"0.75"}},{"$f":"'Quotité d''intéret + revenus det'!L25","v":{"v":0.5789341065068223,"d":"0.58"}},{"$f":"'Quotité d''intéret + revenus det'!M25","v":{"v":0.3556992448713735,"d":"0.36"}},{"$f":"'Quotité d''intéret + revenus det'!N25","v":{"$error":"#VALUE!"}},{"$f":"'Quotité d''intéret + revenus det'!O25","v":{"v":0.8876701830287868,"d":"0.89"}},{"$f":"'Quotité d''intéret + revenus det'!P25","v":{"v":2.4626782377352914,"d":"2.46"}},{"$f":"'Quotité d''intéret + revenus det'!Q25","v":{"v":2.5978853826449186,"d":"2.60"}},{"$f":"'Quotité d''intéret + revenus det'!R25","v":{"v":3.7120647031162552,"d":"3.71"}},{"$f":"'Quotité d''intéret + revenus det'!S25","v":{"v":7.027477795792183,"d":"7.03"}},{"$f":"'Quotité d''intéret + revenus det'!T25","v":{"v":1.6720419265770625,"d":"1.67"}},{"$f":"'Quotité d''intéret + revenus det'!U25","v":{"v":-0.1842280128633232,"d":"-0.18"}},{"$f":"'Quotité d''intéret + revenus det'!V25","v":{"v":3.374580514866201,"d":"3.37"}},{"$f":"'Quotité d''intéret + revenus det'!W25","v":{"v":1.5586797969178576,"d":"1.56"}},{"$f":"'Quotité d''intéret + revenus det'!X25","v":{"v":-0.2643698067060865,"d":"-0.26"}},{"$f":"'Quotité d''intéret + revenus det'!Y25","v":{"v":3.2033339174429494,"d":"3.20"}},{"$f":"'Quotité d''intéret + revenus det'!Z25","v":{"v":-0.25376604648103745,"d":"-0.25"}},{"$f":"'Quotité d''intéret + revenus det'!AA25","v":{"v":8.429193985316633,"d":"8.43"}},{"$f":"'Quotité d''intéret + revenus det'!AB25","v":{"v":0.2143901341405806,"d":"0.21"}},{"$f":"'Quotité d''intéret + revenus det'!AC25","v":{"v":2.510197475809069,"d":"2.51"}},{"$f":"'Quotité d''intéret + revenus det'!AD25","v":{"v":-1.5861619756923973,"d":"-1.59"}},{"$f":"'Quotité d''intéret + revenus det'!AE25","v":{"v":2.2598289132293403,"d":"2.26"}},{"$f":"'Quotité d''intéret + revenus det'!AF25","v":{"v":0.19454663339817824,"d":"0.19"}},{"$f":"'Quotité d''intéret + revenus det'!AG25","v":{"v":0.8415064868419244,"d":"0.84"}},{"$f":"'Quotité d''intéret + revenus det'!AH25","v":{"v":1.9035812338406615,"d":"1.90"}},{"$f":"'Quotité d''intéret + revenus det'!AI25","v":{"v":0.4236422582452585,"d":"0.42"}},{"$f":"'Quotité d''intéret + revenus det'!AJ25","v":{"v":0.1640019719850316,"d":"0.16"}},{"$f":"'Quotité d''intéret + revenus det'!AK25","v":{"v":0.6873837315713867,"d":"0.69"}},{"$f":"'Quotité d''intéret + revenus det'!AL25","v":{"v":3.5327958258023857,"d":"3.53"}},{"$f":"'Quotité d''intéret + revenus det'!AM25","v":{"v":2.2483690909752845,"d":"2.25"}},{"$f":"'Quotité d''intéret + revenus det'!AN25","v":{"v":-2.053575898990959,"d":"-2.05"}},{"$f":"'Quotité d''intéret + revenus det'!AO25","v":{"v":0.6285772613998731,"d":"0.63"}},{"$f":"'Quotité d''intéret + revenus det'!AP25","v":{"v":1.4402496146230848,"d":"1.44"}},{"$f":"'Quotité d''intéret + revenus det'!AQ25","v":{"v":1.5740459892609744,"d":"1.57"}},{"$f":"'Quotité d''intéret + revenus det'!AR25","v":{"v":1.75957600923283,"d":"1.76"}},{"$f":"'Quotité d''intéret + revenus det'!AS25","v":{"v":1.9026119407402848,"d":"1.90"}},{"$f":"'Quotité d''intéret + revenus det'!AT25","v":{"v":2.331656337890251,"d":"2.33"}},{"$f":"'Quotité d''intéret + revenus det'!AU25","v":{"v":0.8112749198740752,"d":"0.81"}},{"$f":"'Quotité d''intéret + revenus det'!AV25","v":{"v":2.6740501161172174,"d":"2.67"}},{"$f":"'Quotité d''intéret + revenus det'!AW25","v":{"v":1.4438600564771966,"d":"1.44"}},{"$f":"'Quotité d''intéret + revenus det'!AX25","v":{"v":1.0029225818084,"d":"1.00"}},{"$f":"'Quotité d''intéret + revenus det'!AY25","v":{"v":0.8984647311247944,"d":"0.90"}},{"$f":"'Quotité d''intéret + revenus det'!AZ25","v":{"v":5.452788074028258,"d":"5.45"}},{"$f":"'Quotité d''intéret + revenus det'!BA25","v":{"v":-0.21033873125089297,"d":"-0.21"}},{"$f":"'Quotité d''intéret + revenus det'!BB25","v":{"v":1.4692231724492817,"d":"1.47"}},{"$f":"'Quotité d''intéret + revenus det'!BC25","v":{"v":-1.0828300530300936,"d":"-1.08"}},{"$f":"'Quotité d''intéret + revenus det'!BD25","v":{"v":2.4316799166573313,"d":"2.43"}},{"$f":"'Quotité d''intéret + revenus det'!BE25","v":{"v":2.3162815648294512,"d":"2.32"}},{"$error":"#VALUE!"},{"v":18.0399251813701,"d":"18.04"},{"v":31.259066251590415,"d":"31.26"}]
[]
["IV. Dettes brutes par rapport aux revenus",null,null,{"$f":"'Quotité d''intéret + revenus det'!D40","v":{"v":255.25284918619286,"d":"255.25"}},{"$f":"'Quotité d''intéret + revenus det'!E40","v":{"v":222.00231094004522,"d":"222.00"}},{"$f":"'Quotité d''intéret + revenus det'!F40","v":{"v":239.11209636368235,"d":"239.11"}},{"$f":"'Quotité d''intéret + revenus det'!G40","v":{"v":485.98382992820933,"d":"485.98"}},{"$f":"'Quotité d''intéret + revenus det'!H40","v":{"v":419.4877569062767,"d":"419.49"}},{"$f":"'Quotité d''intéret + revenus det'!I40","v":{"v":305.26757401214337,"d":"305.27"}},{"$f":"'Quotité d''intéret + revenus det'!J40","v":{"v":222.0316908347264,"d":"222.03"}},{"$f":"'Quotité d''intéret + revenus det'!K40","v":{"v":96.36206086158504,"d":"96.36"}},{"$f":"'Quotité d''intéret + revenus det'!L40","v":{"v":329.5567878055179,"d":"329.56"}},{"$f":"'Quotité d''intéret + revenus det'!M40","v":{"v":167.34657871202828,"d":"167.35"}},{"$f":"'Quotité d''intéret + revenus det'!N40","v":{"$error":"#VALUE!"}},{"$f":"'Quotité d''intéret + revenus det'!O40","v":{"v":231.80936233037005,"d":"231.81"}},{"$f":"'Quotité d''intéret + revenus det'!P40","v":{"v":257.63861219080337,"d":"257.64"}},{"$f":"'Quotité d''intéret + revenus det'!Q40","v":{"v":285.8395721526178,"d":"285.84"}},{"$f":"'Quotité d''intéret + revenus det'!R40","v":{"v":334.9766253987573,"d":"334.98"}},{"$f":"'Quotité d''intéret + revenus det'!S40","v":{"v":581.6466052476995,"d":"581.65"}},{"$f":"'Quotité d''intéret + revenus det'!T40","v":{"v":275.41460905746095,"d":"275.41"}},{"$f":"'Quotité d''intéret + revenus det'!U40","v":{"v":109.58373732375289,"d":"109.58"}},{"$f":"'Quotité d''intéret + revenus det'!V40","v":{"v":211.38321866941078,"d":"211.38"}},{"$f":"'Quotité d''intéret + revenus det'!W40","v":{"v":201.5348262151357,"d":"201.53"}},{"$f":"'Quotité d''intéret + revenus det'!X40","v":{"v":66.88249798836254,"d":"66.88"}},{"$f":"'Quotité d''intéret + revenus det'!Y40","v":{"v":321.31633746844506,"d":"321.32"}},{"$f":"'Quotité d''intéret + revenus det'!Z40","v":{"v":85.30625510274731,"d":"85.31"}},{"$f":"'Quotité d''intéret + revenus det'!AA40","v":{"v":1264.471359585411,"d":"1,264.47"}},{"$f":"'Quotité d''intéret + revenus det'!AB40","v":{"v":430.2631555041242,"d":"430.26"}},{"$f":"'Quotité d''intéret + revenus det'!AC40","v":{"v":357.5451156644491,"d":"357.55"}},{"$f":"'Quotité d''intéret + revenus det'!AD40","v":{"v":658.8376728091818,"d":"658.84"}},{"$f":"'Quotité d''intéret + revenus det'!AE40","v":{"v":311.9441831087328,"d":"311.94"}},{"$f":"'Quotité d''intéret + revenus det'!AF40","v":{"v":92.84876424797761,"d":"92.85"}},{"$f":"'Quotité d''intéret + revenus det'!AG40","v":{"v":102.36560756179199,"d":"102.37"}},{"$f":"'Quotité d''intéret + revenus det'!AH40","v":{"v":251.07795800415377,"d":"251.08"}},{"$f":"'Quotité d''intéret + revenus det'!AI40","v":{"v":169.74103324531347,"d":"169.74"}},{"$f":"'Quotité d''intéret + revenus det'!AJ40","v":{"v":240.56813845650186,"d":"240.57"}},{"$f":"'Quotité d''intéret + revenus det'!AK40","v":{"v":316.57774476041084,"d":"316.58"}},{"$f":"'Quotité d''intéret + revenus det'!AL40","v":{"v":261.0325900334354,"d":"261.03"}},{"$f":"'Quotité d''intéret + revenus det'!AM40","v":{"v":385.80890000849035,"d":"385.81"}},{"$f":"'Quotité d''intéret + revenus det'!AN40","v":{"v":487.4529903492957,"d":"487.45"}},{"$f":"'Quotité d''intéret + revenus det'!AO40","v":{"v":147.87057668298502,"d":"147.87"}},{"$f":"'Quotité d''intéret + revenus det'!AP40","v":{"v":266.0223448520794,"d":"266.02"}},{"$f":"'Quotité d''intéret + revenus det'!AQ40","v":{"v":227.4353916465139,"d":"227.44"}},{"$f":"'Quotité d''intéret + revenus det'!AR40","v":{"v":281.71320359908935,"d":"281.71"}},{"$f":"'Quotité d''intéret + revenus det'!AS40","v":{"v":326.15011644275955,"d":"326.15"}},{"$f":"'Quotité d''intéret + revenus det'!AT40","v":{"v":335.3902958762168,"d":"335.39"}},{"$f":"'Quotité d''intéret + revenus det'!AU40","v":{"v":83.95140335513787,"d":"83.95"}},{"$f":"'Quotité d''intéret + revenus det'!AV40","v":{"v":250.0363158769014,"d":"250.04"}},{"$f":"'Quotité d''intéret + revenus det'!AW40","v":{"v":259.8388034387304,"d":"259.84"}},{"$f":"'Quotité d''intéret + revenus det'!AX40","v":{"v":218.3597587068308,"d":"218.36"}},{"$f":"'Quotité d''intéret + revenus det'!AY40","v":{"v":222.34452259796734,"d":"222.34"}},{"$f":"'Quotité d''intéret + revenus det'!AZ40","v":{"v":423.1687299059795,"d":"423.17"}},{"$f":"'Quotité d''intéret + revenus det'!BA40","v":{"v":123.07474538870397,"d":"123.07"}},{"$f":"'Quotité d''intéret + revenus det'!BB40","v":{"v":282.9673788677465,"d":"282.97"}},{"$f":"'Quotité d''intéret + revenus det'!BC40","v":{"v":60.374490006609925,"d":"60.37"}},{"$f":"'Quotité d''intéret + revenus det'!BD40","v":{"v":262.10478939943715,"d":"262.10"}},{"$f":"'Quotité d''intéret + revenus det'!BE40","v":{"v":418.4215965895864,"d":"418.42"}},{"$error":"#VALUE!"},{"v":4353.168078747192,"d":"4,353.17"},{"v":5640.096688384908,"d":"5,640.10"}]
[]
["V. Quotité d'investissement",null,null,{"$f":"'Quotité d''invest + fin.'!D26","v":{"v":11.443409394995824,"d":"11.44"}},{"$f":"'Quotité d''invest + fin.'!E26","v":{"v":17.330990228691572,"d":"17.33"}},{"$f":"'Quotité d''invest + fin.'!F26","v":{"v":0.6479176097781802,"d":"0.65"}},{"$f":"'Quotité d''invest + fin.'!G26","v":{"v":63.32646939958592,"d":"63.33"}},{"$f":"'Quotité d''invest + fin.'!H26","v":{"v":14.518359270190329,"d":"14.52"}},{"$f":"'Quotité d''invest + fin.'!I26","v":{"v":17.413025207451863,"d":"17.41"}},{"$f":"'Quotité d''invest + fin.'!J26","v":{"v":17.794638352713417,"d":"17.79"}},{"$f":"'Quotité d''invest + fin.'!K26","v":{"v":13.40904168518921,"d":"13.41"}},{"$f":"'Quotité d''invest + fin.'!L26","v":{"v":14.348159730024273,"d":"14.35"}},{"$f":"'Quotité d''invest + fin.'!M26","v":{"v":3.7572009362153644,"d":"3.76"}},{"$f":"'Quotité d''invest + fin.'!N26","v":{"v":100,"d":"100.00"}},{"$f":"'Quotité d''invest + fin.'!O26","v":{"v":8.784052903437058,"d":"8.78"}},{"$f":"'Quotité d''invest + fin.'!P26","v":{"v":8.870814148302092,"d":"8.87"}},{"$f":"'Quotité d''invest + fin.'!Q26","v":{"v":0,"d":"0.00"}},{"$f":"'Quotité d''invest + fin.'!R26","v":{"v":1.20553711873869,"d":"1.21"}},{"$f":"'Quotité d''invest + fin.'!S26","v":{"v":11.76691154371936,"d":"11.77"}},{"$f":"'Quotité d''invest + fin.'!T26","v":{"v":9.446254106951125,"d":"9.45"}},{"$f":"'Quotité d''invest + fin.'!U26","v":{"v":9.13810207188817,"d":"9.14"}},{"$f":"'Quotité d''invest + fin.'!V26","v":{"v":13.15956336409573,"d":"13.16"}},{"$f":"'Quotité d''invest + fin.'!W26","v":{"v":9.640615560969136,"d":"9.64"}},{"$f":"'Quotité d''invest + fin.'!X26","v":{"v":5.046160099112833,"d":"5.05"}},{"$f":"'Quotité d''invest + fin.'!Y26","v":{"v":2.6080903238253303,"d":"2.61"}},{"$f":"'Quotité d''invest + fin.'!Z26","v":{"v":5.1170033647591895,"d":"5.12"}},{"$f":"'Quotité d''invest + fin.'!AA26","v":{"v":0,"d":"0.00"}},{"$f":"'Quotité d''invest + fin.'!AB26","v":{"v":10.712666501868693,"d":"10.71"}},{"$f":"'Quotité d''invest + fin.'!AC26","v":{"v":4.587200809948231,"d":"4.59"}},{"$f":"'Quotité d''invest + fin.'!AD26","v":{"v":4.9097294138664385,"d":"4.91"}},{"$f":"'Quotité d''invest + fin.'!AE26","v":{"v":1.6051701513612948,"d":"1.61"}},{"$f":"'Quotité d''invest + fin.'!AF26","v":{"v":22.430143125738912,"d":"22.43"}},{"$f":"'Quotité d''invest + fin.'!AG26","v":{"v":9.192852069183417,"d":"9.19"}},{"$f":"'Quotité d''invest + fin.'!AH26","v":{"v":3.774373818253581,"d":"3.77"}},{"$f":"'Quotité d''invest + fin.'!AI26","v":{"v":0,"d":"0.00"}},{"$f":"'Quotité d''invest + fin.'!AJ26","v":{"v":0,"d":"0.00"}},{"$f":"'Quotité d''invest + fin.'!AK26","v":{"v":23.82095917957941,"d":"23.82"}},{"$f":"'Quotité d''invest + fin.'!AL26","v":{"v":23.06504011874606,"d":"23.07"}},{"$f":"'Quotité d''invest + fin.'!AM26","v":{"v":6.497259516088513,"d":"6.50"}},{"$f":"'Quotité d''invest + fin.'!AN26","v":{"v":52.961794650704185,"d":"52.96"}},{"$f":"'Quotité d''invest + fin.'!AO26","v":{"v":10.89590242752487,"d":"10.90"}},{"$f":"'Quotité d''invest + fin.'!AP26","v":{"v":11.83567937911872,"d":"11.84"}},{"$f":"'Quotité d''invest + fin.'!AQ26","v":{"v":2.5443146522539277,"d":"2.54"}},{"$f":"'Quotité d''invest + fin.'!AR26","v":{"v":7.803440452535328,"d":"7.80"}},{"$f":"'Quotité d''invest + fin.'!AS26","v":{"v":2.8782432398462583,"d":"2.88"}},{"$f":"'Quotité d''invest + fin.'!AT26","v":{"v":6.053349324909701,"d":"6.05"}},{"$f":"'Quotité d''invest + fin.'!AU26","v":{"v":19.04804284703066,"d":"19.05"}},{"$f":"'Quotité d''invest + fin.'!AV26","v":{"v":7.619218496065374,"d":"7.62"}},{"$f":"'Quotité d''invest + fin.'!AW26","v":{"v":2.2211302166303115,"d":"2.22"}},{"$f":"'Quotité d''invest + fin.'!AX26","v":{"v":0,"d":"0.00"}},{"$f":"'Quotité d''invest + fin.'!AY26","v":{"v":0,"d":"0.00"}},{"$f":"'Quotité d''invest + fin.'!AZ26","v":{"v":0,"d":"0.00"}},{"$f":"'Quotité d''invest + fin.'!BA26","v":{"v":10.62228683844004,"d":"10.62"}},{"$f":"'Quotité d''invest + fin.'!BB26","v":{"v":6.3351996348293245,"d":"6.34"}},{"$f":"'Quotité d''invest + fin.'!BC26","v":{"v":0,"d":"0.00"}},{"$f":"'Quotité d''invest + fin.'!BD26","v":{"v":8.11882393440892,"d":"8.12"}},{"$f":"'Quotité d''invest + fin.'!BE26","v":{"v":0.3198233365133207,"d":"0.32"}},{"v":334.55765323794145,"d":"334.56"},{"v":69.98338967791791,"d":"69.98"},{"v":202.64050824522494,"d":"202.64"}]
[]
["VI. Quotité de la charge financière",null,null,{"$f":"'Quotité d''invest + fin.'!D43","v":{"v":9.730111839761772,"d":"9.73"}},{"$f":"'Quotité d''invest + fin.'!E43","v":{"v":14.784702324106608,"d":"14.78"}},{"$f":"'Quotité d''invest + fin.'!F43","v":{"v":9.968938262365187,"d":"9.97"}},{"$f":"'Quotité d''invest + fin.'!G43","v":{"v":7.0494444170828885,"d":"7.05"}},{"$f":"'Quotité d''invest + fin.'!H43","v":{"v":14.397705224171869,"d":"14.40"}},{"$f":"'Quotité d''invest + fin.'!I43","v":{"v":8.762285841269875,"d":"8.76"}},{"$f":"'Quotité d''invest + fin.'!J43","v":{"v":9.965881473538545,"d":"9.97"}},{"$f":"'Quotité d''invest + fin.'!K43","v":{"v":6.922445450723763,"d":"6.92"}},{"$f":"'Quotité d''invest + fin.'!L43","v":{"v":9.38164103670395,"d":"9.38"}},{"$f":"'Quotité d''invest + fin.'!M43","v":{"v":6.065279041669465,"d":"6.07"}},{"$f":"'Quotité d''invest + fin.'!N43","v":{"$error":"#VALUE!"}},{"$f":"'Quotité d''invest + fin.'!O43","v":{"v":7.367990432655276,"d":"7.37"}},{"$f":"'Quotité d''invest + fin.'!P43","v":{"v":13.663169798432333,"d":"13.66"}},{"$f":"'Quotité d''invest + fin.'!Q43","v":{"v":9.442867975766255,"d":"9.44"}},{"$f":"'Quotité d''invest + fin.'!R43","v":{"v":11.920862138049024,"d":"11.92"}},{"$f":"'Quotité d''invest + fin.'!S43","v":{"v":16.37166717283908,"d":"16.37"}},{"$f":"'Quotité d''invest + fin.'!T43","v":{"v":6.802755817689768,"d":"6.80"}},{"$f":"'Quotité d''invest + fin.'!U43","v":{"v":4.708246835799518,"d":"4.71"}},{"$f":"'Quotité d''invest + fin.'!V43","v":{"v":14.895935727879264,"d":"14.90"}},{"$f":"'Quotité d''invest + fin.'!W43","v":{"v":13.107220296447972,"d":"13.11"}},{"$f":"'Quotité d''invest + fin.'!X43","v":{"v":5.8230866470863365,"d":"5.82"}},{"$f":"'Quotité d''invest + fin.'!Y43","v":{"v":8.971894167659853,"d":"8.97"}},{"$f":"'Quotité d''invest + fin.'!Z43","v":{"v":2.5676302079888136,"d":"2.57"}},{"$f":"'Quotité d''invest + fin.'!AA43","v":{"v":87.41509952494995,"d":"87.42"}},{"$f":"'Quotité d''invest + fin.'!AB43","v":{"v":0.458968188081921,"d":"0.46"}},{"$f":"'Quotité d''invest + fin.'!AC43","v":{"v":9.451184596432993,"d":"9.45"}},{"$f":"'Quotité d''invest + fin.'!AD43","v":{"v":8.543752953132275,"d":"8.54"}},{"$f":"'Quotité d''invest + fin.'!AE43","v":{"v":11.437457691151657,"d":"11.44"}},{"$f":"'Quotité d''invest + fin.'!AF43","v":{"v":3.8759082665869418,"d":"3.88"}},{"$f":"'Quotité d''invest + fin.'!AG43","v":{"v":7.197788655479778,"d":"7.20"}},{"$f":"'Quotité d''invest + fin.'!AH43","v":{"v":14.492134344602107,"d":"14.49"}},{"$f":"'Quotité d''invest + fin.'!AI43","v":{"v":9.47475851112072,"d":"9.47"}},{"$f":"'Quotité d''invest + fin.'!AJ43","v":{"v":1.7431959573972269,"d":"1.74"}},{"$f":"'Quotité d''invest + fin.'!AK43","v":{"v":0.6873837315713867,"d":"0.69"}},{"$f":"'Quotité d''invest + fin.'!AL43","v":{"v":13.080989561863055,"d":"13.08"}},{"$f":"'Quotité d''invest + fin.'!AM43","v":{"v":8.075082571281076,"d":"8.08"}},{"$f":"'Quotité d''invest + fin.'!AN43","v":{"v":3.50629154300819,"d":"3.51"}},{"$f":"'Quotité d''invest + fin.'!AO43","v":{"v":6.068142697145917,"d":"6.07"}},{"$f":"'Quotité d''invest + fin.'!AP43","v":{"v":4.253692111388842,"d":"4.25"}},{"$f":"'Quotité d''invest + fin.'!AQ43","v":{"v":9.347542730663607,"d":"9.35"}},{"$f":"'Quotité d''invest + fin.'!AR43","v":{"v":17.090690438611176,"d":"17.09"}},{"$f":"'Quotité d''invest + fin.'!AS43","v":{"v":7.7771284398564555,"d":"7.78"}},{"$f":"'Quotité d''invest + fin.'!AT43","v":{"v":8.603603964271642,"d":"8.60"}},{"$f":"'Quotité d''invest + fin.'!AU43","v":{"v":19.97951972111296,"d":"19.98"}},{"$f":"'Quotité d''invest + fin.'!AV43","v":{"v":8.752773456305649,"d":"8.75"}},{"$f":"'Quotité d''invest + fin.'!AW43","v":{"v":4.622895075962842,"d":"4.62"}},{"$f":"'Quotité d''invest + fin.'!AX43","v":{"v":4.1047504427694275,"d":"4.10"}},{"$f":"'Quotité d''invest + fin.'!AY43","v":{"v":16.57459130316194,"d":"16.57"}},{"$f":"'Quotité d''invest + fin.'!AZ43","v":{"v":14.743974295134926,"d":"14.74"}},{"$f":"'Quotité d''invest + fin.'!BA43","v":{"v":2.738762163644837,"d":"2.74"}},{"$f":"'Quotité d''invest + fin.'!BB43","v":{"v":12.024400962361057,"d":"12.02"}},{"$f":"'Quotité d''invest + fin.'!BC43","v":{"v":2.568503850129074,"d":"2.57"}},{"$f":"'Quotité d''invest + fin.'!BD43","v":{"v":14.948587244369516,"d":"14.95"}},{"$f":"'Quotité d''invest + fin.'!BE43","v":{"v":11.53885561176908,"d":"11.54"}},{"$error":"#VALUE!"},{"v":171.45285971167058,"d":"171.45"},{"v":191.08816191638272,"d":"191.09"}]
[]
["VII. Endettement net en francs par habitant",null,null,{"$f":"'Quotité d''autofinancement'!D19","v":{"v":3363.7745611797686,"d":"3,363.77"}},{"$f":"'Quotité d''autofinancement'!E19","v":{"v":2146.8497291440954,"d":"2,146.85"}},{"$f":"'Quotité d''autofinancement'!F19","v":{"v":1287.0372222222225,"d":"1,287.04"}},{"$f":"'Quotité d''autofinancement'!G19","v":{"v":4356.877092783505,"d":"4,356.88"}},{"$f":"'Quotité d''autofinancement'!H19","v":{"v":748.4773094170422,"d":"748.48"}},{"$f":"'Quotité d''autofinancement'!I19","v":{"v":3076.3335169374827,"d":"3,076.33"}},{"$f":"'Quotité d''autofinancement'!J19","v":{"v":3957.8879957742233,"d":"3,957.89"}},{"$f":"'Quotité d''autofinancement'!K19","v":{"v":387.61345310136113,"d":"387.61"}},{"$f":"'Quotité d''autofinancement'!L19","v":{"v":5589.064144079886,"d":"5,589.06"}},{"$f":"'Quotité d''autofinancement'!M19","v":{"v":1549.8934719183076,"d":"1,549.89"}},{"$f":"'Quotité d''autofinancement'!N19","v":{"v":0,"d":"0.00"}},{"$f":"'Quotité d''autofinancement'!O19","v":{"v":3012.9456815962053,"d":"3,012.95"}},{"$f":"'Quotité d''autofinancement'!P19","v":{"v":2589.5717613636357,"d":"2,589.57"}},{"$f":"'Quotité d''autofinancement'!Q19","v":{"v":2268.837962962963,"d":"2,268.84"}},{"$f":"'Quotité d''autofinancement'!R19","v":{"v":4519.27378313253,"d":"4,519.27"}},{"$f":"'Quotité d''autofinancement'!S19","v":{"v":6172.57200573066,"d":"6,172.57"}},{"$f":"'Quotité d''autofinancement'!T19","v":{"v":309.52333333333235,"d":"309.52"}},{"$f":"'Quotité d''autofinancement'!U19","v":{"v":1148.1851372549013,"d":"1,148.19"}},{"$f":"'Quotité d''autofinancement'!V19","v":{"v":1007.3662844036702,"d":"1,007.37"}},{"$f":"'Quotité d''autofinancement'!W19","v":{"v":3265.902144200627,"d":"3,265.90"}},{"$f":"'Quotité d''autofinancement'!X19","v":{"v":-3334.9074074074074,"d":"-3,334.91"}},{"$f":"'Quotité d''autofinancement'!Y19","v":{"v":6249.259967897272,"d":"6,249.26"}},{"$f":"'Quotité d''autofinancement'!Z19","v":{"v":-5880.416812827226,"d":"-5,880.42"}},{"$f":"'Quotité d''autofinancement'!AA19","v":{"v":1416.5729166666667,"d":"1,416.57"}},{"$f":"'Quotité d''autofinancement'!AB19","v":{"v":1068.753422818792,"d":"1,068.75"}},{"$f":"'Quotité d''autofinancement'!AC19","v":{"v":507.19215116279054,"d":"507.19"}},{"$f":"'Quotité d''autofinancement'!AD19","v":{"v":9841.051013412818,"d":"9,841.05"}},{"$f":"'Quotité d''autofinancement'!AE19","v":{"v":2247.764038461538,"d":"2,247.76"}},{"$f":"'Quotité d''autofinancement'!AF19","v":{"v":-6328.49581632653,"d":"-6,328.50"}},{"$f":"'Quotité d''autofinancement'!AG19","v":{"v":-563.0448223615465,"d":"-563.04"}},{"$f":"'Quotité d''autofinancement'!AH19","v":{"v":3895.6585086042064,"d":"3,895.66"}},{"$f":"'Quotité d''autofinancement'!AI19","v":{"v":537.5022026431718,"d":"537.50"}},{"$f":"'Quotité d''autofinancement'!AJ19","v":{"v":-8633.885877862596,"d":"-8,633.89"}},{"$f":"'Quotité d''autofinancement'!AK19","v":{"v":5997.811377308706,"d":"5,997.81"}},{"$f":"'Quotité d''autofinancement'!AL19","v":{"v":-2980.0607929515418,"d":"-2,980.06"}},{"$f":"'Quotité d''autofinancement'!AM19","v":{"v":5517.356929895246,"d":"5,517.36"}},{"$f":"'Quotité d''autofinancement'!AN19","v":{"v":-4352.166554621848,"d":"-4,352.17"}},{"$f":"'Quotité d''autofinancement'!AO19","v":{"v":-3215.9774309623426,"d":"-3,215.98"}},{"$f":"'Quotité d''autofinancement'!AP19","v":{"v":2201.8834690799395,"d":"2,201.88"}},{"$f":"'Quotité d''autofinancement'!AQ19","v":{"v":1438.9178294573644,"d":"1,438.92"}},{"$f":"'Quotité d''autofinancement'!AR19","v":{"v":-1600.0405304829767,"d":"-1,600.04"}},{"$f":"'Quotité d''autofinancement'!AS19","v":{"v":4242.36741891892,"d":"4,242.37"}},{"$f":"'Quotité d''autofinancement'!AT19","v":{"v":4951.465145914397,"d":"4,951.47"}},{"$f":"'Quotité d''autofinancement'!AU19","v":{"v":-5761.668885350319,"d":"-5,761.67"}},{"$f":"'Quotité d''autofinancement'!AV19","v":{"v":4083.531629166667,"d":"4,083.53"}},{"$f":"'Quotité d''autofinancement'!AW19","v":{"v":3897.093072847682,"d":"3,897.09"}},{"$f":"'Quotité d''autofinancement'!AX19","v":{"v":1675.7038674033151,"d":"1,675.70"}},{"$f":"'Quotité d''autofinancement'!AY19","v":{"v":179.7255331412104,"d":"179.73"}},{"$f":"'Quotité d''autofinancement'!AZ19","v":{"v":9902.11998224852,"d":"9,902.12"}},{"$f":"'Quotité d''autofinancement'!BA19","v":{"v":-1086.2502325581397,"d":"-1,086.25"}},{"$f":"'Quotité d''autofinancement'!BB19","v":{"v":5775.112062043796,"d":"5,775.11"}},{"$f":"'Quotité d''autofinancement'!BC19","v":{"v":-3034.8407446808515,"d":"-3,034.84"}},{"$f":"'Quotité d''autofinancement'!BD19","v":{"v":6351.138930680758,"d":"6,351.14"}},{"$f":"'Quotité d''autofinancement'!BE19","v":{"v":3825.9403749999997,"d":"3,825.94"}},{"v":47394.21202935665,"d":"47,394.21"},{"v":1023.0034848819487,"d":"1,023.00"},{"v":38009.162451498494,"d":"38,009.16"}]
[]
["VIII. Quotité d'autofinancement (capacité)",null,null,{"$f":"'Quotité d''autofinancement'!D28","v":{"v":10.65410113508072,"d":"10.65"}},{"$f":"'Quotité d''autofinancement'!E28","v":{"v":25.10164220756695,"d":"25.10"}},{"$f":"'Quotité d''autofinancement'!F28","v":{"v":28.99806142552974,"d":"29.00"}},{"$f":"'Quotité d''autofinancement'!G28","v":{"v":-5.36763899214619,"d":"-5.37"}},{"$f":"'Quotité d''autofinancement'!H28","v":{"v":18.36564422460697,"d":"18.37"}},{"$f":"'Quotité d''autofinancement'!I28","v":{"v":0.002189049344271044,"d":"0.00"}},{"$f":"'Quotité d''autofinancement'!J28","v":{"v":19.99336008741974,"d":"19.99"}},{"$f":"'Quotité d''autofinancement'!K28","v":{"v":6.883424932683822,"d":"6.88"}},{"$f":"'Quotité d''autofinancement'!L28","v":{"v":4.059812884699114,"d":"4.06"}},{"$f":"'Quotité d''autofinancement'!M28","v":{"v":1.3324573514410587,"d":"1.33"}},{"$f":"'Quotité d''autofinancement'!N28","v":{"$error":"#VALUE!"}},{"$f":"'Quotité d''autofinancement'!O28","v":{"v":-2.488083158921375,"d":"-2.49"}},{"$f":"'Quotité d''autofinancement'!P28","v":{"v":5.3929429663759745,"d":"5.39"}},{"$f":"'Quotité d''autofinancement'!Q28","v":{"v":-39.12352249358799,"d":"-39.12"}},{"$f":"'Quotité d''autofinancement'!R28","v":{"v":6.517645654217651,"d":"6.52"}},{"$f":"'Quotité d''autofinancement'!S28","v":{"v":7.536027175752305,"d":"7.54"}},{"$f":"'Quotité d''autofinancement'!T28","v":{"v":9.099122480836238,"d":"9.10"}},{"$f":"'Quotité d''autofinancement'!U28","v":{"v":5.239680307797116,"d":"5.24"}},{"$f":"'Quotité d''autofinancement'!V28","v":{"v":-0.30677577627973046,"d":"-0.31"}},{"$f":"'Quotité d''autofinancement'!W28","v":{"v":14.944614433636403,"d":"14.94"}},{"$f":"'Quotité d''autofinancement'!X28","v":{"v":17.801725001207572,"d":"17.80"}},{"$f":"'Quotité d''autofinancement'!Y28","v":{"v":8.204622203602042,"d":"8.20"}},{"$f":"'Quotité d''autofinancement'!Z28","v":{"v":37.964751398159464,"d":"37.96"}},{"$f":"'Quotité d''autofinancement'!AA28","v":{"v":87.85334301754936,"d":"87.85"}},{"$f":"'Quotité d''autofinancement'!AB28","v":{"v":-3.213839484121993,"d":"-3.21"}},{"$f":"'Quotité d''autofinancement'!AC28","v":{"v":-32.4876740152649,"d":"-32.49"}},{"$f":"'Quotité d''autofinancement'!AD28","v":{"v":-17.08362423411104,"d":"-17.08"}},{"$f":"'Quotité d''autofinancement'!AE28","v":{"v":-4.01720337978983,"d":"-4.02"}},{"$f":"'Quotité d''autofinancement'!AF28","v":{"v":36.76717124779151,"d":"36.77"}},{"$f":"'Quotité d''autofinancement'!AG28","v":{"v":19.189210648507622,"d":"19.19"}},{"$f":"'Quotité d''autofinancement'!AH28","v":{"v":15.0373076675549,"d":"15.04"}},{"$f":"'Quotité d''autofinancement'!AI28","v":{"v":38.333665601395126,"d":"38.33"}},{"$f":"'Quotité d''autofinancement'!AJ28","v":{"v":-11.456818161667643,"d":"-11.46"}},{"$f":"'Quotité d''autofinancement'!AK28","v":{"v":1.4420799953506909,"d":"1.44"}},{"$f":"'Quotité d''autofinancement'!AL28","v":{"v":14.147983502317283,"d":"14.15"}},{"$f":"'Quotité d''autofinancement'!AM28","v":{"v":2.5261587453015304,"d":"2.53"}},{"$f":"'Quotité d''autofinancement'!AN28","v":{"v":10.146082527862486,"d":"10.15"}},{"$f":"'Quotité d''autofinancement'!AO28","v":{"v":9.589644483991448,"d":"9.59"}},{"$f":"'Quotité d''autofinancement'!AP28","v":{"v":28.574623376074264,"d":"28.57"}},{"$f":"'Quotité d''autofinancement'!AQ28","v":{"v":15.421670697216872,"d":"15.42"}},{"$f":"'Quotité d''autofinancement'!AR28","v":{"v":22.706995009798504,"d":"22.71"}},{"$f":"'Quotité d''autofinancement'!AS28","v":{"v":10.879525846503935,"d":"10.88"}},{"$f":"'Quotité d''autofinancement'!AT28","v":{"v":2.156118601353481,"d":"2.16"}},{"$f":"'Quotité d''autofinancement'!AU28","v":{"v":60.17911271954321,"d":"60.18"}},{"$f":"'Quotité d''autofinancement'!AV28","v":{"v":-14.851375279152748,"d":"-14.85"}},{"$f":"'Quotité d''autofinancement'!AW28","v":{"v":1.8642715363077136,"d":"1.86"}},{"$f":"'Quotité d''autofinancement'!AX28","v":{"v":0.37329112383579194,"d":"0.37"}},{"$f":"'Quotité d''autofinancement'!AY28","v":{"v":24.9968135364627,"d":"25.00"}},{"$f":"'Quotité d''autofinancement'!AZ28","v":{"v":13.805810867707594,"d":"13.81"}},{"$f":"'Quotité d''autofinancement'!BA28","v":{"v":25.71053376390477,"d":"25.71"}},{"$f":"'Quotité d''autofinancement'!BB28","v":{"v":21.29529871327412,"d":"21.30"}},{"$f":"'Quotité d''autofinancement'!BC28","v":{"v":2.9847576711010357,"d":"2.98"}},{"$f":"'Quotité d''autofinancement'!BD28","v":{"v":16.549327459200917,"d":"16.55"}},{"$f":"'Quotité d''autofinancement'!BE28","v":{"v":11.157854940252609,"d":"11.16"}},{"$error":"#VALUE!"},{"v":192.89263751081216,"d":"192.89"},{"v":281.6565798382082,"d":"281.66"}]
[]
["IX. Quotité de la charge des intérêts nets",null,null,{"$f":"'Quotité d''autofinancement'!D48","v":{"v":-0.49986973569250925,"d":"-0.50"}},{"$f":"'Quotité d''autofinancement'!E48","v":{"v":-0.6183550445900726,"d":"-0.62"}},{"$f":"'Quotité d''autofinancement'!F48","v":{"v":2.647909903421591,"d":"2.65"}},{"$f":"'Quotité d''autofinancement'!G48","v":{"v":-0.4743508994393003,"d":"-0.47"}},{"$f":"'Quotité d''autofinancement'!H48","v":{"v":-0.34443921149836265,"d":"-0.34"}},{"$f":"'Quotité d''autofinancement'!I48","v":{"v":-5.397780237581193,"d":"-5.40"}},{"$f":"'Quotité d''autofinancement'!J48","v":{"v":0.9912174955592508,"d":"0.99"}},{"$f":"'Quotité d''autofinancement'!K48","v":{"v":0.2747593172898947,"d":"0.27"}},{"$f":"'Quotité d''autofinancement'!L48","v":{"v":-0.43029233393941796,"d":"-0.43"}},{"$f":"'Quotité d''autofinancement'!M48","v":{"v":0.041171688210509934,"d":"0.04"}},{"$f":"'Quotité d''autofinancement'!N48","v":{"$error":"#VALUE!"}},{"$f":"'Quotité d''autofinancement'!O48","v":{"v":0.6891921189226727,"d":"0.69"}},{"$f":"'Quotité d''autofinancement'!P48","v":{"v":1.0524828364752012,"d":"1.05"}},{"$f":"'Quotité d''autofinancement'!Q48","v":{"v":-2.490133215709639,"d":"-2.49"}},{"$f":"'Quotité d''autofinancement'!R48","v":{"v":0.9721450060534239,"d":"0.97"}},{"$f":"'Quotité d''autofinancement'!S48","v":{"v":6.3342830510079144,"d":"6.33"}},{"$f":"'Quotité d''autofinancement'!T48","v":{"v":1.6065951956240987,"d":"1.61"}},{"$f":"'Quotité d''autofinancement'!U48","v":{"v":-1.7733384657406683,"d":"-1.77"}},{"$f":"'Quotité d''autofinancement'!V48","v":{"v":2.222638855124384,"d":"2.22"}},{"$f":"'Quotité d''autofinancement'!W48","v":{"v":-1.1368104852848662,"d":"-1.14"}},{"$f":"'Quotité d''autofinancement'!X48","v":{"v":0.02670096147957621,"d":"0.03"}},{"$f":"'Quotité d''autofinancement'!Y48","v":{"v":2.0713462472600286,"d":"2.07"}},{"$f":"'Quotité d''autofinancement'!Z48","v":{"v":0.03414019261482707,"d":"0.03"}},{"$f":"'Quotité d''autofinancement'!AA48","v":{"v":-4.328936953602334,"d":"-4.33"}},{"$f":"'Quotité d''autofinancement'!AB48","v":{"v":-4.4624582205118255,"d":"-4.46"}},{"$f":"'Quotité d''autofinancement'!AC48","v":{"v":0.32256309814869116,"d":"0.32"}},{"$f":"'Quotité d''autofinancement'!AD48","v":{"v":-4.893337771805655,"d":"-4.89"}},{"$f":"'Quotité d''autofinancement'!AE48","v":{"v":-1.614874686712894,"d":"-1.61"}},{"$f":"'Quotité d''autofinancement'!AF48","v":{"v":-2.3795868196753434,"d":"-2.38"}},{"$f":"'Quotité d''autofinancement'!AG48","v":{"v":0.011482295441985918,"d":"0.01"}},{"$f":"'Quotité d''autofinancement'!AH48","v":{"v":0.5738540142859764,"d":"0.57"}},{"$f":"'Quotité d''autofinancement'!AI48","v":{"v":1.6242109830556417,"d":"1.62"}},{"$f":"'Quotité d''autofinancement'!AJ48","v":{"v":-1.0041697415242847,"d":"-1.00"}},{"$f":"'Quotité d''autofinancement'!AK48","v":{"v":1.7780488706639779,"d":"1.78"}},{"$f":"'Quotité d''autofinancement'!AL48","v":{"v":-5.732777554373877,"d":"-5.73"}},{"$f":"'Quotité d''autofinancement'!AM48","v":{"v":1.4904041699502613,"d":"1.49"}},{"$f":"'Quotité d''autofinancement'!AN48","v":{"v":3.412622559626107,"d":"3.41"}},{"$f":"'Quotité d''autofinancement'!AO48","v":{"v":-0.8197615338683351,"d":"-0.82"}},{"$f":"'Quotité d''autofinancement'!AP48","v":{"v":0.37628239393761437,"d":"0.38"}},{"$f":"'Quotité d''autofinancement'!AQ48","v":{"v":1.3774946370212668,"d":"1.38"}},{"$f":"'Quotité d''autofinancement'!AR48","v":{"v":-8.128237195150094,"d":"-8.13"}},{"$f":"'Quotité d''autofinancement'!AS48","v":{"v":-5.08274635583658,"d":"-5.08"}},{"$f":"'Quotité d''autofinancement'!AT48","v":{"v":0.05280903877964733,"d":"0.05"}},{"$f":"'Quotité d''autofinancement'!AU48","v":{"v":-0.3251991380836162,"d":"-0.33"}},{"$f":"'Quotité d''autofinancement'!AV48","v":{"v":2.5024438796371458,"d":"2.50"}},{"$f":"'Quotité d''autofinancement'!AW48","v":{"v":-0.10782544415512418,"d":"-0.11"}},{"$f":"'Quotité d''autofinancement'!AX48","v":{"v":-1.0871514162913094,"d":"-1.09"}},{"$f":"'Quotité d''autofinancement'!AY48","v":{"v":-3.9309294528324323,"d":"-3.93"}},{"$f":"'Quotité d''autofinancement'!AZ48","v":{"v":2.0724646938734366,"d":"2.07"}},{"$f":"'Quotité d''autofinancement'!BA48","v":{"v":-3.342206597721531,"d":"-3.34"}},{"$f":"'Quotité d''autofinancement'!BB48","v":{"v":-2.0592453560740736,"d":"-2.06"}},{"$f":"'Quotité d''autofinancement'!BC48","v":{"v":-1.8379466662706283,"d":"-1.84"}},{"$f":"'Quotité d''autofinancement'!BD48","v":{"v":-1.639107901842753,"d":"-1.64"}},{"$f":"'Quotité d''autofinancement'!BE48","v":{"v":-3.749410594126891,"d":"-3.75"}},{"$error":"#VALUE!"},{"v":-14.019066401545606,"d":"-14.02"},{"v":-24.779974963137782,"d":"-24.78"}]
[]
["X. Quotient de l'excédent du bilan",null,null,{"$f":"'Quotient excédent du bilan'!D18","v":{"v":39.39056547284245,"d":"39.39"}},{"$f":"'Quotient excédent du bilan'!E18","v":{"v":75.86725686987248,"d":"75.87"}},{"$f":"'Quotient excédent du bilan'!F18","v":{"v":34.10268171135879,"d":"34.10"}},{"$f":"'Quotient excédent du bilan'!G18","v":{"v":27.659675117735922,"d":"27.66"}},{"$f":"'Quotient excédent du bilan'!H18","v":{"v":11.78298195268746,"d":"11.78"}},{"$f":"'Quotient excédent du bilan'!I18","v":{"v":60.29272741826869,"d":"60.29"}},{"$f":"'Quotient excédent du bilan'!J18","v":{"v":16.41085529758004,"d":"16.41"}},{"$f":"'Quotient excédent du bilan'!K18","v":{"v":44.57816234527191,"d":"44.58"}},{"$f":"'Quotient excédent du bilan'!L18","v":{"v":9.833650858759633,"d":"9.83"}},{"$f":"'Quotient excédent du bilan'!M18","v":{"v":30.993305987848057,"d":"30.99"}},{"$f":"'Quotient excédent du bilan'!N18","v":{"$error":"#VALUE!"}},{"$f":"'Quotient excédent du bilan'!O18","v":{"v":-4.710515369325079,"d":"-4.71"}},{"$f":"'Quotient excédent du bilan'!P18","v":{"v":20.429333122533304,"d":"20.43"}},{"$f":"'Quotient excédent du bilan'!Q18","v":{"v":39.487816508165494,"d":"39.49"}},{"$f":"'Quotient excédent du bilan'!R18","v":{"v":21.332483579216717,"d":"21.33"}},{"$f":"'Quotient excédent du bilan'!S18","v":{"v":12.832901254903614,"d":"12.83"}},{"$f":"'Quotient excédent du bilan'!T18","v":{"v":36.730811787259235,"d":"36.73"}},{"$f":"'Quotient excédent du bilan'!U18","v":{"v":0.5155854008196052,"d":"0.52"}},{"$f":"'Quotient excédent du bilan'!V18","v":{"v":22.94704689990401,"d":"22.95"}},{"$f":"'Quotient excédent du bilan'!W18","v":{"v":20.22611493974618,"d":"20.23"}},{"$f":"'Quotient excédent du bilan'!X18","v":{"v":255.2879890174461,"d":"255.29"}},{"$f":"'Quotient excédent du bilan'!Y18","v":{"v":31.975437782323723,"d":"31.98"}},{"$f":"'Quotient excédent du bilan'!Z18","v":{"v":149.65503784841806,"d":"149.66"}},{"$f":"'Quotient excédent du bilan'!AA18","v":{"v":142.80524069129802,"d":"142.81"}},{"$f":"'Quotient excédent du bilan'!AB18","v":{"v":325.11937298376677,"d":"325.12"}},{"$f":"'Quotient excédent du bilan'!AC18","v":{"v":53.11129021739783,"d":"53.11"}},{"$f":"'Quotient excédent du bilan'!AD18","v":{"v":62.22777710781317,"d":"62.23"}},{"$f":"'Quotient excédent du bilan'!AE18","v":{"v":100.75331717778255,"d":"100.75"}},{"$f":"'Quotient excédent du bilan'!AF18","v":{"v":275.4223600674865,"d":"275.42"}},{"$f":"'Quotient excédent du bilan'!AG18","v":{"v":55.87262241948857,"d":"55.87"}},{"$f":"'Quotient excédent du bilan'!AH18","v":{"v":29.58201935741197,"d":"29.58"}},{"$f":"'Quotient excédent du bilan'!AI18","v":{"v":162.9758960324313,"d":"162.98"}},{"$f":"'Quotient excédent du bilan'!AJ18","v":{"v":192.44536694864743,"d":"192.45"}},{"$f":"'Quotient excédent du bilan'!AK18","v":{"v":6.352824994776585,"d":"6.35"}},{"$f":"'Quotient excédent du bilan'!AL18","v":{"v":-1.409009349324771,"d":"-1.41"}},{"$f":"'Quotient excédent du bilan'!AM18","v":{"v":76.50295166581739,"d":"76.50"}},{"$f":"'Quotient excédent du bilan'!AN18","v":{"v":2.658722264130443,"d":"2.66"}},{"$f":"'Quotient excédent du bilan'!AO18","v":{"v":148.65939747406972,"d":"148.66"}},{"$f":"'Quotient excédent du bilan'!AP18","v":{"v":108.09175685629559,"d":"108.09"}},{"$f":"'Quotient excédent du bilan'!AQ18","v":{"v":61.9352341071811,"d":"61.94"}},{"$f":"'Quotient excédent du bilan'!AR18","v":{"v":148.8161047793202,"d":"148.82"}},{"$f":"'Quotient excédent du bilan'!AS18","v":{"v":17.941512333185834,"d":"17.94"}},{"$f":"'Quotient excédent du bilan'!AT18","v":{"v":24.848476609476673,"d":"24.85"}},{"$f":"'Quotient excédent du bilan'!AU18","v":{"v":147.0087077712863,"d":"147.01"}},{"$f":"'Quotient excédent du bilan'!AV18","v":{"v":95.30403321302921,"d":"95.30"}},{"$f":"'Quotient excédent du bilan'!AW18","v":{"v":22.89714356244255,"d":"22.90"}},{"$f":"'Quotient excédent du bilan'!AX18","v":{"v":34.23700694432189,"d":"34.24"}},{"$f":"'Quotient excédent du bilan'!AY18","v":{"v":19.735500418815136,"d":"19.74"}},{"$f":"'Quotient excédent du bilan'!AZ18","v":{"v":44.95055422215708,"d":"44.95"}},{"$f":"'Quotient excédent du bilan'!BA18","v":{"v":134.12628007978518,"d":"134.13"}},{"$f":"'Quotient excédent du bilan'!BB18","v":{"v":57.63032186030538,"d":"57.63"}},{"$f":"'Quotient excédent du bilan'!BC18","v":{"v":181.0043454220969,"d":"181.00"}},{"$f":"'Quotient excédent du bilan'!BD18","v":{"v":6.797954595038948,"d":"6.80"}},{"$f":"'Quotient excédent du bilan'!BE18","v":{"v":27.81034504588515,"d":"27.81"}},{"$error":"#VALUE!"},{"v":1837.2337276517121,"d":"1,837.23"},{"v":1365.9001648700928,"d":"1,365.90"}]
[]
["Les valeurs ci-dessus s'entendent sans les financements spéciaux"]

{"sheet":"Indicateurs par commune","index":36,"n_rows":51,"n_cols":4,"rows_kept":51,"hidden":true,"merged":[[5,0,5,3],[6,0,6,3],[7,0,7,3],[7,4,7,7],[9,1,9,3],[10,1,10,3],[12,0,12,3]]}
{"$rows_empty":7}
["Annexe aux comptes annuels H - Les indicateurs financiers"]
[]
[null,"Veuillez selectionner votre commune ci-dessous"]
["Commune de :","Porrentruy"]
[]
["RECAPITULATIF"]
[]
[]
["I. Quotient d'endettement net"]
[]
["Endettement brut (sans les financements spéciaux)",null,null,{"$f":"HLOOKUP($B$11,Récapitulatif!E10:BE43,6,0)","v":{"v":64703530.620000005,"d":"64,703,530.62"}}]
["Par habitant",null,null,{"$f":"D18/HLOOKUP(B11,Récapitulatif!E10:BE11,2,0)","v":{"v":10056.501495181847,"d":"10,056.50"}}]
[]
["Endettement net (sans les financements spéciaux)",null,null,{"$f":"HLOOKUP($B$11,Récapitulatif!E10:BE43,8,0)","v":{"v":40863227.879999995,"d":"40,863,227.88"}}]
["Par habitant",null,null,{"$f":"D21/HLOOKUP(B11,Récapitulatif!E10:BE11,2,0)","v":{"v":6351.138930680758,"d":"6,351.14"}}]
[]
["Quotient d'endettement net",null,null,{"$f":"HLOOKUP($B$11,Récapitulatif!E10:BE43,10,0)","v":{"v":184.0402638740653,"d":"184.04"}}]
[]
["II. Degré d'autofinancement"]
[]
["Autofinancement",null,null,{"$f":"HLOOKUP($B$11,Récapitulatif!E10:BE43,15,0)","v":{"v":4085388.59,"d":"4,085,388.59"}}]
[]
["Degré d'autofinancement",null,null,{"$f":"HLOOKUP($B$11,Récapitulatif!E10:BE43,17,0)","v":{"v":-1473.5315391598212,"d":"-1,473.53"}}]
[]
["III. Quotité de la charge des intérêts",null,null,{"$f":"HLOOKUP($B$11,Récapitulatif!E10:BE43,20,0)","v":{"v":2.4316799166573313,"d":"2.43"}}]
[]
["IV. Dettes brutes par rapport aux revenus",null,null,{"$f":"HLOOKUP($B$11,Récapitulatif!E10:BE43,22,0)","v":{"v":262.10478939943715,"d":"262.10"}}]
[]
["V. Quotité d'investissement",null,null,{"$f":"HLOOKUP($B$11,Récapitulatif!E10:BE43,24,0)","v":{"v":8.11882393440892,"d":"8.12"}}]
[]
["VI. Quotité de la charge financière",null,null,{"$f":"HLOOKUP($B$11,Récapitulatif!E10:BE43,26,0)","v":{"v":14.948587244369516,"d":"14.95"}}]
[]
["VII. Endettement net en francs par habitant",null,null,{"$f":"HLOOKUP($B$11,Récapitulatif!E10:BE43,28,0)","v":{"v":6351.138930680758,"d":"6,351.14"}}]
[]
["VIII. Quotité d'autofinancement (capacité)",null,null,{"$f":"HLOOKUP($B$11,Récapitulatif!E10:BE43,30,0)","v":{"v":16.549327459200917,"d":"16.55"}}]
[]
["IX. Quotité de la charge des intérêts nets",null,null,{"$f":"HLOOKUP($B$11,Récapitulatif!E10:BE43,32,0)","v":{"v":-1.639107901842753,"d":"-1.64"}}]
[]
["X. Quotient de l'excédent du bilan",null,null,{"$f":"HLOOKUP($B$11,Récapitulatif!E10:BE43,34,0)","v":{"v":6.797954595038948,"d":"6.80"}}]
[]
["Les valeurs ci-dessus s'entendent sans les financements spéciaux"]
[]
[]
["Délégué aux affaires communales, Delémont le","05,05,2022"]

{"sheet":"Bourgeoisies Comptes 2020","index":37,"n_rows":165,"n_cols":19,"rows_kept":165,"hidden":true}
["Comptes de résultats par natures 2020"]
["Bourgeoisies",{"$nulls":3},1,2,3,4,5,6,7,8,9,10,11,12,13,{"$f":"SUM(E2:Q2)","v":91}]
[{"$nulls":4},"Boécourt","Bourrignon","Châtillon","Corban","Courrendlin","Delémont","Montavon","Porrentruy","Les Riedes-Dessus","Sceut","Soyhières","Undervelier","2ème section Les Bois","Total"]
[3,null,null,"Charges",{"$f":"E5+E15+E27+E31+E39+E43+E53+E56+E64","v":{"v":807498.95,"d":"807,498.95"}},{"$f":"F5+F15+F27+F31+F39+F43+F53+F56+F64","v":{"v":0,"d":"0.00"}},{"v":123187.69,"d":"123,187.69"},{"v":36425.54,"d":"36,425.54"},{"v":302706.64999999997,"d":"302,706.65"},{"v":1823722.5999999999,"d":"1,823,722.60"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":146812.36,"d":"146,812.36"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":3240353.7900000005,"d":"3,240,353.79"},2]
[null,30,null,"Charges du personnel",{"$f":"E6+E7+E8+E9+E10+E11+E12+E13","v":{"v":205518.05,"d":"205,518.05"}},{"$f":"F6+F7+F8+F9+F10+F11+F12+F13","v":{"v":0,"d":"0.00"}},{"v":11955.349999999999,"d":"11,955.35"},{"v":9924.85,"d":"9,924.85"},{"v":33536.9,"d":"33,536.90"},{"v":388212.29999999993,"d":"388,212.30"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":27216.5,"d":"27,216.50"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":676363.95,"d":"676,363.95"},3]
[null,null,300,"Autorités et commissions",{"v":16485.25,"d":"16,485.25"},null,{"v":6242.2,"d":"6,242.20"},{"v":2670,"d":"2,670.00"},{"v":11120,"d":"11,120.00"},{"v":47100,"d":"47,100.00"},{"$nulls":4},{"v":21807.5,"d":"21,807.50"},null,null,{"$f":"SUM(E6:Q6)","v":{"v":105424.95,"d":"105,424.95"}},4]
[null,null,301,"Personnel administratif et d'exploitation",{"v":169946.85,"d":"169,946.85"},null,{"v":4202.4,"d":"4,202.40"},{"v":6200,"d":"6,200.00"},{"v":17838,"d":"17,838.00"},{"v":245737.5,"d":"245,737.50"},{"$nulls":4},{"v":200,"d":"200.00"},null,null,{"v":444124.75,"d":"444,124.75"},5]
[null,null,302,"Enseignants",{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$nulls":4},{"v":0,"d":"0.00"},null,null,{"v":0,"d":"0.00"},6]
[null,null,303,"Personnel temporaire administratif et d'exploitation",{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$nulls":4},{"v":0,"d":"0.00"},null,null,{"v":0,"d":"0.00"},7]
[null,null,304,"Allocations et indemnités",{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":8107.3,"d":"8,107.30"},{"$nulls":4},{"v":0,"d":"0.00"},null,null,{"v":8107.3,"d":"8,107.30"},8]
[null,null,305,"Charges de l'employeur",{"v":17560.4,"d":"17,560.40"},null,{"v":1510.75,"d":"1,510.75"},{"v":1054.85,"d":"1,054.85"},{"v":3071.8,"d":"3,071.80"},{"v":79504.9,"d":"79,504.90"},{"$nulls":4},{"v":3837.5,"d":"3,837.50"},null,null,{"v":106540.2,"d":"106,540.20"},9]
[null,null,306,"Prestations sociales de l'employeur",{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$nulls":4},{"v":0,"d":"0.00"},null,null,{"v":0,"d":"0.00"},10]
[null,null,309,"Autres charges du personnel",{"v":1525.55,"d":"1,525.55"},null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":1507.1,"d":"1,507.10"},{"v":7762.6,"d":"7,762.60"},{"$nulls":4},{"v":1371.5,"d":"1,371.50"},null,null,{"v":12166.75,"d":"12,166.75"},11]
[{"$nulls":18},12]
[null,31,null,"Charges de biens et de services et autres charges d'exploitation",{"$f":"E16+E17+E18+E19+E20+E21+E22+E23+E24+E25","v":{"v":253904.08000000002,"d":"253,904.08"}},{"$f":"F16+F17+F18+F19+F20+F21+F22+F23+F24+F25","v":{"v":0,"d":"0.00"}},{"v":57426.9,"d":"57,426.90"},{"v":20762.28,"d":"20,762.28"},{"v":129539.25,"d":"129,539.25"},{"v":595456.8,"d":"595,456.80"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":77265.5,"d":"77,265.50"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":1134354.8100000003,"d":"1,134,354.81"},13]
[null,null,310,"Charges de matériel et de marchandises",{"v":30868.26,"d":"30,868.26"},null,{"v":1020,"d":"1,020.00"},{"v":1326.3,"d":"1,326.30"},{"v":2835.95,"d":"2,835.95"},{"v":9944.55,"d":"9,944.55"},{"$nulls":4},{"v":1640.8,"d":"1,640.80"},null,null,{"$f":"SUM(E16:Q16)","v":{"v":47635.86,"d":"47,635.86"}},14]
[null,null,311,"Immobilisations ne pouvant être portées à l'actif",{"v":600,"d":"600.00"},null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":2119.35,"d":"2,119.35"},{"$nulls":4},{"v":0,"d":"0.00"},null,null,{"v":2719.35,"d":"2,719.35"},15]
[null,null,312,"Alimentations et éliminations des biens-fonds du PA",{"v":10441.1,"d":"10,441.10"},null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":888,"d":"888.00"},{"v":121050.8,"d":"121,050.80"},{"$nulls":4},{"v":710.5,"d":"710.50"},null,null,{"v":133090.4,"d":"133,090.40"},16]
[null,null,313,"Prestations de services et honoraires",{"v":186498.52,"d":"186,498.52"},null,{"v":53127.5,"d":"53,127.50"},{"v":13522.2,"d":"13,522.20"},{"v":114463.75,"d":"114,463.75"},{"v":290485.7,"d":"290,485.70"},{"$nulls":4},{"v":36366.55,"d":"36,366.55"},null,null,{"v":694464.22,"d":"694,464.22"},17]
[null,null,314,"Gros entretien et entretien courtant du PA",{"v":6874.55,"d":"6,874.55"},null,{"v":850.9,"d":"850.90"},{"v":4499.28,"d":"4,499.28"},{"v":8408.8,"d":"8,408.80"},{"v":168164.4,"d":"168,164.40"},{"$nulls":4},{"v":37356.25,"d":"37,356.25"},null,null,{"v":226154.18,"d":"226,154.18"},18]
[null,null,315,"Entretien des biens mobiliers et des immobilisations corporelles du PA",{"v":12697.35,"d":"12,697.35"},null,{"v":538.5,"d":"538.50"},{"v":0,"d":"0.00"},{"v":2692.5,"d":"2,692.50"},{"v":0,"d":"0.00"},{"$nulls":4},{"v":0,"d":"0.00"},null,null,{"v":15928.35,"d":"15,928.35"},19]
[null,null,316,"Loyers - crédits-bails (leasing) - baux à fermes - taxes d'utilisation",{"v":2112.85,"d":"2,112.85"},null,{"v":950,"d":"950.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$nulls":4},{"v":0,"d":"0.00"},null,null,{"v":3062.85,"d":"3,062.85"},20]
[null,null,317,"Indemnités et dédommagements",{"v":3811.45,"d":"3,811.45"},null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":3692,"d":"3,692.00"},{"$nulls":4},{"v":1041.4,"d":"1,041.40"},null,null,{"v":8544.85,"d":"8,544.85"},21]
[null,null,318,"Réévaluations de créances",{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$nulls":4},{"v":0,"d":"0.00"},null,null,{"v":0,"d":"0.00"},22]
[null,null,319,"Divers charges d'exploitation",{"v":0,"d":"0.00"},null,{"v":940,"d":"940.00"},{"v":1414.5,"d":"1,414.50"},250.25,{"v":0,"d":"0.00"},{"$nulls":4},{"v":150,"d":"150.00"},null,null,{"v":2754.75,"d":"2,754.75"},23]
[{"$nulls":18},24]
[null,33,null,"Amortissements du patrimoine administratif",{"$f":"E28+E29","v":{"v":60162.8,"d":"60,162.80"}},{"$f":"F28+F29","v":{"v":0,"d":"0.00"}},{"v":30335,"d":"30,335.00"},{"v":0,"d":"0.00"},{"v":17020,"d":"17,020.00"},{"v":197327.15,"d":"197,327.15"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":25500,"d":"25,500.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":330344.95,"d":"330,344.95"},25]
[null,null,330,"Amortissements des immobilisations corporelles du PA",{"v":60162.8,"d":"60,162.80"},null,{"v":30335,"d":"30,335.00"},{"v":0,"d":"0.00"},{"v":17020,"d":"17,020.00"},{"v":197327.15,"d":"197,327.15"},{"$nulls":4},{"v":25500,"d":"25,500.00"},null,null,{"$f":"SUM(E28:Q28)","v":{"v":330344.95,"d":"330,344.95"}},26]
[null,null,332,"Amortissements des immobilisations incorporelles du PA",{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$nulls":4},{"v":0,"d":"0.00"},null,null,{"$f":"SUM(E29:Q29)","v":{"v":0,"d":"0.00"}},27]
[{"$nulls":18},28]
[null,34,null,"Charges financières",{"$f":"E32+E33+E34+E35+E36+E37","v":{"v":78298.81999999999,"d":"78,298.82"}},{"$f":"F32+F33+F34+F35+F36+F37","v":{"v":0,"d":"0.00"}},{"v":9289.35,"d":"9,289.35"},{"v":0,"d":"0.00"},{"v":12643.05,"d":"12,643.05"},{"v":118687.45,"d":"118,687.45"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":402.7,"d":"402.70"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":219321.37000000002,"d":"219,321.37"},29]
[null,null,340,"Charges d'intérets",{"v":24101.2,"d":"24,101.20"},null,{"v":2978.6,"d":"2,978.60"},{"v":0,"d":"0.00"},{"v":5312.8,"d":"5,312.80"},{"v":24969.6,"d":"24,969.60"},{"$nulls":4},{"v":0,"d":"0.00"},null,null,{"$f":"SUM(E32:Q32)","v":{"v":57362.2,"d":"57,362.20"}},30]
[null,null,341,"Pertes sur les placements financiers et les immobilisations du PF",{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$nulls":4},{"v":0,"d":"0.00"},null,null,{"v":0,"d":"0.00"},31]
[null,null,342,"Frais d'acquisitions des capitaux et frais administratifs",{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$nulls":4},{"v":0,"d":"0.00"},null,null,{"v":0,"d":"0.00"},32]
[null,null,343,"Charges pour les biens-fonds du PF",{"v":45914.46,"d":"45,914.46"},null,{"v":5102.5,"d":"5,102.50"},{"v":0,"d":"0.00"},{"v":7330.25,"d":"7,330.25"},{"v":91628.3,"d":"91,628.30"},{"$nulls":4},{"v":0,"d":"0.00"},null,null,{"v":149975.51,"d":"149,975.51"},33]
[null,null,344,"Réévaluations des immobilisations du PF",{"v":5376.01,"d":"5,376.01"},null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$nulls":4},{"v":0,"d":"0.00"},null,null,{"v":5376.01,"d":"5,376.01"},34]
[null,null,349,"Autres charges financières",{"v":2907.15,"d":"2,907.15"},null,{"v":1208.25,"d":"1,208.25"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":2089.55,"d":"2,089.55"},{"$nulls":4},{"v":402.7,"d":"402.70"},null,null,{"v":6607.65,"d":"6,607.65"},35]
[{"$nulls":18},36]
[null,35,null,"Attributions aux financements spéciaux des capitaux de tiers",{"$f":"E40+E41","v":{"v":0,"d":"0.00"}},{"$f":"F40+F41","v":{"v":0,"d":"0.00"}},22.29,{"v":1099.31,"d":"1,099.31"},{"v":34712,"d":"34,712.00"},{"v":464005.7,"d":"464,005.70"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},99.16,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":499938.45999999996,"d":"499,938.46"},37]
[null,null,350,"Attributions aux financements spéciaux des capitaux de tiers",{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$nulls":4},{"v":0,"d":"0.00"},null,null,{"$f":"SUM(E40:Q40)","v":{"v":0,"d":"0.00"}},38]
[null,null,351,"Attributions aux financements spéciaux du capital propres",{"v":0,"d":"0.00"},null,22.29,{"v":1099.31,"d":"1,099.31"},{"v":34712,"d":"34,712.00"},{"v":464005.7,"d":"464,005.70"},{"$nulls":4},99.16,null,null,{"v":499938.45999999996,"d":"499,938.46"},39]
[{"$nulls":18},40]
[null,36,null,"Charges de transferts",{"$f":"E44+E45+E46+E47+E48+E49+E50+E51","v":{"v":55547.35,"d":"55,547.35"}},{"$f":"F44+F45+F46+F47+F48+F49+F50+F51","v":{"v":0,"d":"0.00"}},{"v":14158.8,"d":"14,158.80"},{"v":4639.1,"d":"4,639.10"},{"v":75255.45,"d":"75,255.45"},{"v":60033.2,"d":"60,033.20"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":16328.5,"d":"16,328.50"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":225962.4,"d":"225,962.40"},41]
[null,null,360,"Parts de revenus destinés à des collectivités publiques",{"v":2858.8,"d":"2,858.80"},null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":2000,"d":"2,000.00"},{"$nulls":4},{"v":0,"d":"0.00"},null,null,{"$f":"SUM(E44:Q44)","v":{"v":4858.8,"d":"4,858.80"}},42]
[null,null,361,"Dédommagements aux collectivités publiques",{"v":1859.05,"d":"1,859.05"},null,-580.25,{"v":0,"d":"0.00"},{"v":52984,"d":"52,984.00"},{"v":0,"d":"0.00"},{"$nulls":4},{"v":0,"d":"0.00"},null,null,{"v":54262.8,"d":"54,262.80"},43]
[null,null,362,"Péréquation financière et compensation de charges",{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$nulls":4},{"v":4297.1,"d":"4,297.10"},null,null,{"v":4297.1,"d":"4,297.10"},44]
[null,null,363,"Subventions à des collectivités publiques et des tiers",{"v":50829.5,"d":"50,829.50"},null,{"v":14739.05,"d":"14,739.05"},{"v":4639.1,"d":"4,639.10"},{"v":22271.45,"d":"22,271.45"},{"v":58033.2,"d":"58,033.20"},{"$nulls":4},{"v":12031.4,"d":"12,031.40"},null,null,{"v":162543.69999999998,"d":"162,543.70"},45]
[null,null,364,"Réévaluations des prets du PA",{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$nulls":4},{"v":0,"d":"0.00"},null,null,{"v":0,"d":"0.00"},46]
[null,null,365,"Réévaluations des participations du PA",{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$nulls":4},{"v":0,"d":"0.00"},null,null,{"v":0,"d":"0.00"},47]
[null,null,366,"Amortissements des subventions des investissements",{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$nulls":4},{"v":0,"d":"0.00"},null,null,{"v":0,"d":"0.00"},48]
[null,null,369,"Différentes charges de transfert à des collectivités publiques et tiers",{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$nulls":4},{"v":0,"d":"0.00"},null,null,{"v":0,"d":"0.00"},49]
[{"$nulls":18},50]
[null,37,null,"Subventions à redistribuer",{"$f":"E54","v":{"v":67300,"d":"67,300.00"}},{"$f":"F54","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":67300,"d":"67,300.00"},51]
[null,null,370,"Subventions à redistribuer à des collectivités publiques et des tiers",{"v":67300,"d":"67,300.00"},null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$nulls":4},{"v":0,"d":"0.00"},null,null,{"$f":"SUM(E54:Q54)","v":{"v":67300,"d":"67,300.00"}},52]
[{"$nulls":18},53]
[null,38,null,"Charges extraordinaires",{"$f":"E57+E58+E59+E60+E61+E62","v":{"v":0,"d":"0.00"}},{"$f":"F57+F58+F59+F60+F61+F62","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},54]
[null,null,380,"Charges extraordinaires du personnel administratif et d'exploitation",{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$nulls":4},{"v":0,"d":"0.00"},null,null,{"$f":"SUM(E57:Q57)","v":{"v":0,"d":"0.00"}},55]
[null,null,381,"charges extraordinaires de biens et de services d'exploitation",{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$nulls":4},{"v":0,"d":"0.00"},null,null,{"v":0,"d":"0.00"},56]
[null,null,384,"Charges extraordinaires financières et comptables",{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$nulls":4},{"v":0,"d":"0.00"},null,null,{"v":0,"d":"0.00"},57]
[null,null,385,"Attributions extraordinaires aux financements spéciaux",{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$nulls":4},{"v":0,"d":"0.00"},null,null,{"v":0,"d":"0.00"},58]
[null,null,386,"Charges de transfert extraordinaires au collectivités et aux tiers",{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$nulls":4},{"v":0,"d":"0.00"},null,null,{"v":0,"d":"0.00"},59]
[null,null,389,"Attributions au capital propre",{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$nulls":4},{"v":0,"d":"0.00"},null,null,{"v":0,"d":"0.00"},60]
[{"$nulls":18},61]
[null,39,null,"Imputations internes",{"$f":"E65+E66+E67+E68+E69+E70+E71+E72","v":{"v":86767.85,"d":"86,767.85"}},{"$f":"F65+F66+F67+F68+F69+F70+F71+F72","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":86767.85,"d":"86,767.85"},62]
[null,null,390,"Approvisionnement en matériel et en marchandises",{"v":15634.5,"d":"15,634.50"},null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$nulls":4},{"v":0,"d":"0.00"},null,null,{"$f":"SUM(E65:Q65)","v":{"v":15634.5,"d":"15,634.50"}},63]
[null,null,391,"Prestations de services",{"v":71053.35,"d":"71,053.35"},null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$nulls":4},{"v":0,"d":"0.00"},null,null,{"v":71053.35,"d":"71,053.35"},64]
[null,null,392,"Loyer, baux à ferme et frais d'utilisation",{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$nulls":4},{"v":0,"d":"0.00"},null,null,{"v":0,"d":"0.00"},65]
[null,null,393,"Frais administratifs et d'exploitation",{"v":80,"d":"80.00"},null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$nulls":4},{"v":0,"d":"0.00"},null,null,{"v":80,"d":"80.00"},66]
[null,null,394,"Intérêts et charges financières théoriques",{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$nulls":4},{"v":0,"d":"0.00"},null,null,{"v":0,"d":"0.00"},67]
[null,null,395,"Amortissements planifiés et non planifiés du PA",{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$nulls":4},{"v":0,"d":"0.00"},null,null,{"v":0,"d":"0.00"},68]
[null,null,398,"Virements comptabiles",{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$nulls":4},{"v":0,"d":"0.00"},null,null,{"v":0,"d":"0.00"},69]
[null,null,399,"Autres imputations internes",{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$nulls":4},{"v":0,"d":"0.00"},null,null,{"v":0,"d":"0.00"},70]
[{"$nulls":17},{"v":0,"d":"0.00"},71]
[{"$nulls":18},72]
[4,null,null,"Revenus",{"$f":"E76+E82+E88+E99+E105+E117+E121+E128+E131+E140","v":{"v":836624.8200000001,"d":"836,624.82"}},{"$f":"F76+F82+F88+F99+F105+F117+F121+F128+F131+F140","v":{"v":0,"d":"0.00"}},{"v":122059.7,"d":"122,059.70"},{"v":53730.19,"d":"53,730.19"},{"v":278821.9,"d":"278,821.90"},{"v":1980996.5999999999,"d":"1,980,996.60"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":164791,"d":"164,791.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":3437024.21,"d":"3,437,024.21"},73]
[null,40,null,"Revenus fiscaux",{"$f":"E77+E78+E79+E80","v":{"v":2475,"d":"2,475.00"}},{"$f":"F77+F78+F79+F80","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":2475,"d":"2,475.00"},74]
[null,null,400,"Impôts directs des personnes physiques",{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$nulls":4},{"v":0,"d":"0.00"},null,null,{"$f":"SUM(E77:Q77)","v":{"v":0,"d":"0.00"}},75]
[null,null,401,"Impôts directs des personnes morales",{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$nulls":4},{"v":0,"d":"0.00"},null,null,{"$f":"SUM(E78:Q78)","v":{"v":0,"d":"0.00"}},76]
[null,null,402,"Autres impôts directs",{"v":2475,"d":"2,475.00"},null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$nulls":4},{"v":0,"d":"0.00"},null,null,{"$f":"SUM(E79:Q79)","v":{"v":2475,"d":"2,475.00"}},77]
[null,null,403,"Impôts sur la possession et les dépenses",{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$nulls":4},{"v":0,"d":"0.00"},null,null,{"$f":"SUM(E80:Q80)","v":{"v":0,"d":"0.00"}},78]
[{"$nulls":18},79]
[null,41,null,"Revenus de patentes et de concessions",{"$f":"E83+E84+E85+E86","v":{"v":35000,"d":"35,000.00"}},{"$f":"F83+F84+F85+F86","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":35000,"d":"35,000.00"},80]
[null,null,410,"Revenus de patentes  ",{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$nulls":4},{"v":0,"d":"0.00"},null,null,{"$f":"SUM(E83:Q83)","v":{"v":0,"d":"0.00"}},81]
[null,null,411,"Revenus de la Banque Nationale",{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$nulls":4},{"v":0,"d":"0.00"},null,null,{"$f":"SUM(E84:Q84)","v":{"v":0,"d":"0.00"}},82]
[null,null,412,"Revenus des concessions",{"v":35000,"d":"35,000.00"},null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$nulls":4},{"v":0,"d":"0.00"},null,null,{"$f":"SUM(E85:Q85)","v":{"v":35000,"d":"35,000.00"}},83]
[null,null,413,"Parts des revenus de loterie et paris",{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$nulls":4},{"v":0,"d":"0.00"},null,null,{"$f":"SUM(E86:Q86)","v":{"v":0,"d":"0.00"}},84]
[{"$nulls":18},85]
[null,42,null,"Taxes",{"$f":"E89+E90+E91+E92+E93+E94+E95+E96+E97","v":{"v":212476.87,"d":"212,476.87"}},{"$f":"F89+F90+F91+F92+F93+F94+F95+F96+F97","v":{"v":0,"d":"0.00"}},{"v":48517.6,"d":"48,517.60"},{"v":11871.25,"d":"11,871.25"},{"v":110874,"d":"110,874.00"},{"v":431067,"d":"431,067.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":33072.6,"d":"33,072.60"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":847879.3199999998,"d":"847,879.32"},86]
[null,null,420,"Taxes d'exemption et de compensation",{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$nulls":4},{"v":0,"d":"0.00"},null,null,{"$f":"SUM(E89:Q89)","v":{"v":0,"d":"0.00"}},87]
[null,null,421,"Emoluments administratif",{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":5562,"d":"5,562.00"},{"$nulls":4},{"v":0,"d":"0.00"},null,null,{"v":5562,"d":"5,562.00"},88]
[null,null,422,"Taxes et émoluments hospitaliers et médico-sociaux et foyers",{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$nulls":4},{"v":0,"d":"0.00"},null,null,{"v":0,"d":"0.00"},89]
[null,null,423,"Frais d'écolage",{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$nulls":4},{"v":0,"d":"0.00"},null,null,{"v":0,"d":"0.00"},90]
[null,null,424,"Taxes d'utilisation et de prestation de services",{"v":29780,"d":"29,780.00"},null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":39917.6,"d":"39,917.60"},{"$nulls":4},{"v":0,"d":"0.00"},null,null,{"v":69697.6,"d":"69,697.60"},91]
[null,null,425,"Revenus des ventes",{"v":182696.87,"d":"182,696.87"},null,{"v":48380.7,"d":"48,380.70"},{"v":9551,"d":"9,551.00"},{"v":84492.9,"d":"84,492.90"},{"v":328014.95,"d":"328,014.95"},{"$nulls":4},{"v":33072.6,"d":"33,072.60"},null,null,{"v":686209.0199999999,"d":"686,209.02"},92]
[null,null,426,"remboursements",{"v":0,"d":"0.00"},null,{"v":136.9,"d":"136.90"},{"v":2320.25,"d":"2,320.25"},{"v":26381.1,"d":"26,381.10"},{"v":57572.45,"d":"57,572.45"},{"$nulls":4},{"v":0,"d":"0.00"},null,null,{"v":86410.7,"d":"86,410.70"},93]
[null,null,427,"Amendes",{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$nulls":4},{"v":0,"d":"0.00"},null,null,{"v":0,"d":"0.00"},94]
[null,null,429,"Autres taxes et compensations",{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$nulls":4},{"v":0,"d":"0.00"},null,null,{"v":0,"d":"0.00"},95]
[{"$nulls":18},96]
[null,43,null,"Revenus divers",{"$f":"E100+E101+E102+E103","v":{"v":47102,"d":"47,102.00"}},{"$f":"F100+F101+F102+F103","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":47102,"d":"47,102.00"},97]
[null,null,430,"Revenus divers d'exploitation",{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$nulls":4},{"v":0,"d":"0.00"},null,null,{"$f":"SUM(E100:Q100)","v":{"v":0,"d":"0.00"}},98]
[null,null,431,"Inscriptions de prestations propres portées à l'actif",{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$nulls":4},{"v":0,"d":"0.00"},null,null,{"$f":"SUM(E101:Q101)","v":{"v":0,"d":"0.00"}},99]
[null,null,432,"Variation de stock",{"v":47102,"d":"47,102.00"},null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$nulls":4},{"v":0,"d":"0.00"},null,null,{"$f":"SUM(E102:Q102)","v":{"v":47102,"d":"47,102.00"}},100]
[null,null,439,"Autres revenus divers",{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$nulls":4},{"v":0,"d":"0.00"},null,null,{"$f":"SUM(E103:Q103)","v":{"v":0,"d":"0.00"}},101]
[{"$nulls":18},102]
[null,44,null,"Revenus financiers",{"$f":"E106+E107+E108+E109+E110+E111+E112+E113+E114+E115","v":{"v":178267.9,"d":"178,267.90"}},{"$f":"F106+F107+F108+F109+F110+F111+F112+F113+F114+F115","v":{"v":0,"d":"0.00"}},{"v":37739.35,"d":"37,739.35"},{"v":41858.94,"d":"41,858.94"},{"v":99080.15,"d":"99,080.15"},{"v":1125019.2999999998,"d":"1,125,019.30"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":127526.4,"d":"127,526.40"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":1609492.04,"d":"1,609,492.04"},103]
[null,null,440,"Revenus des intérets",236.06,null,{"v":25.9,"d":"25.90"},121.94,3.25,{"v":44055.95,"d":"44,055.95"},{"$nulls":4},{"v":372.9,"d":"372.90"},null,null,{"$f":"SUM(E106:Q106)","v":{"v":44816,"d":"44,816.00"}},104]
[null,null,441,"Gains réalisés du PF",{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":8250,"d":"8,250.00"},{"v":17070,"d":"17,070.00"},{"$nulls":4},{"v":0,"d":"0.00"},null,null,{"v":25320,"d":"25,320.00"},105]
[null,null,442,"Revenus de participations du PF",{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":3250.65,"d":"3,250.65"},{"$nulls":4},{"v":0,"d":"0.00"},null,null,{"v":3250.65,"d":"3,250.65"},106]
[null,null,443,"Revenus des biens-fonds, des bâtiments et immeubles du PF",{"v":135021.8,"d":"135,021.80"},null,{"v":12100,"d":"12,100.00"},{"v":0,"d":"0.00"},{"v":36811.4,"d":"36,811.40"},{"v":653106.95,"d":"653,106.95"},{"$nulls":4},{"v":0,"d":"0.00"},null,null,{"v":837040.1499999999,"d":"837,040.15"},107]
[null,null,444,"Réévaluations des immobilisations du PF",{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$nulls":4},{"v":0,"d":"0.00"},null,null,{"v":0,"d":"0.00"},108]
[null,null,445,"Revenus financiers de prêts et de participation du PA",{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$nulls":4},{"v":0,"d":"0.00"},null,null,{"v":0,"d":"0.00"},109]
[null,null,446,"Revenus financiers d'entreprises publiques",{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$nulls":4},{"v":0,"d":"0.00"},null,null,{"v":0,"d":"0.00"},110]
[null,null,447,"Revenus des biens-fonds, des bâtiments et immeubles du PA",{"v":43010.04,"d":"43,010.04"},null,{"v":25613.45,"d":"25,613.45"},{"v":41737,"d":"41,737.00"},{"v":54015.5,"d":"54,015.50"},{"v":407429.75,"d":"407,429.75"},{"$nulls":4},{"v":127153.5,"d":"127,153.50"},null,null,{"v":698959.24,"d":"698,959.24"},111]
[null,null,448,"Revenus des biens-fonds loués",{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$nulls":4},{"v":0,"d":"0.00"},null,null,{"v":0,"d":"0.00"},112]
[null,null,449,"Autres revenus financiers",{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":106,"d":"106.00"},{"$nulls":4},{"v":0,"d":"0.00"},null,null,{"v":106,"d":"106.00"},113]
[{"$nulls":18},114]
[null,45,null,"Prélèvements sur les financements spéciaux",{"$f":"E118+E119","v":{"v":0,"d":"0.00"}},{"$f":"F118+F119","v":{"v":0,"d":"0.00"}},{"v":27625.55,"d":"27,625.55"},{"v":0,"d":"0.00"},{"v":45906.85,"d":"45,906.85"},{"v":64520.05,"d":"64,520.05"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":138052.44999999998,"d":"138,052.45"},115]
[null,null,450,"Prélèvements sur les financements spéciaux des capitaux de tiers",{"v":0,"d":"0.00"},null,{"v":27625.55,"d":"27,625.55"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$nulls":4},{"v":0,"d":"0.00"},null,null,{"$f":"SUM(E118:Q118)","v":{"v":27625.55,"d":"27,625.55"}},116]
[null,null,451,"Prélèvements sur les financements spéciaux du capital propre",{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":45906.85,"d":"45,906.85"},{"v":64520.05,"d":"64,520.05"},{"$nulls":4},{"v":0,"d":"0.00"},null,null,{"$f":"SUM(E119:Q119)","v":{"v":110426.9,"d":"110,426.90"}},117]
[{"$nulls":18},118]
[null,46,null,"Revenus de transfert",{"$f":"E122+E123+E124+E125+E126","v":{"v":178675.80000000002,"d":"178,675.80"}},{"$f":"F122+F123+F124+F125+F126","v":{"v":0,"d":"0.00"}},{"v":8177.2,"d":"8,177.20"},{"v":0,"d":"0.00"},{"v":22960.899999999998,"d":"22,960.90"},{"v":360390.25,"d":"360,390.25"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":4192,"d":"4,192.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":574396.15,"d":"574,396.15"},119]
[null,null,460,"Parts à des revenus des collectivités publiques",{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$nulls":4},{"v":0,"d":"0.00"},null,null,{"$f":"SUM(E122:Q122)","v":{"v":0,"d":"0.00"}},120]
[null,null,461,"Dédommagements des collectivités publiques",{"v":700,"d":"700.00"},null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},670.95,{"v":0,"d":"0.00"},{"$nulls":4},{"v":0,"d":"0.00"},null,null,{"$f":"SUM(E123:Q123)","v":{"v":1370.95,"d":"1,370.95"}},121]
[null,null,462,"Péréquation financière et compensation de charges",{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$nulls":4},{"v":0,"d":"0.00"},null,null,{"$f":"SUM(E124:Q124)","v":{"v":0,"d":"0.00"}},122]
[null,null,463,"Subventions de collectivités publiques et de tiers",{"v":175762.85,"d":"175,762.85"},null,{"v":7109.45,"d":"7,109.45"},{"v":0,"d":"0.00"},{"v":21204.85,"d":"21,204.85"},{"v":360390.25,"d":"360,390.25"},{"$nulls":4},{"v":3162.5,"d":"3,162.50"},null,null,{"$f":"SUM(E125:Q125)","v":{"v":567629.9,"d":"567,629.90"}},123]
[null,null,469,"Différents revenus et transferts de collectivités publiques et de tiers",{"v":2212.95,"d":"2,212.95"},null,{"v":1067.75,"d":"1,067.75"},{"v":0,"d":"0.00"},{"v":1085.1,"d":"1,085.10"},{"v":0,"d":"0.00"},{"$nulls":4},{"v":1029.5,"d":"1,029.50"},null,null,{"$f":"SUM(E126:Q126)","v":{"v":5395.299999999999,"d":"5,395.30"}},124]
[{"$nulls":18},125]
[null,47,null,"Subventions à redistribuer",{"$f":"E129","v":{"v":0,"d":"0.00"}},{"$f":"F129","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},126]
[null,null,470,"Subventions à redistribuer des collectivités publiques et de tiers",{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$nulls":4},{"v":0,"d":"0.00"},null,null,{"$f":"SUM(E129:Q129)","v":{"v":0,"d":"0.00"}},127]
[{"$nulls":18},128]
[null,48,null,"Revenus extraordinaires",{"$f":"E132+E133+E134+E135+E136+E137+E138","v":{"v":71400,"d":"71,400.00"}},{"$f":"F132+F133+F134+F135+F136+F137+F138","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":71400,"d":"71,400.00"},129]
[null,null,481,"Revenus extraordinaires de patentes et de concessions",{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$nulls":4},{"v":0,"d":"0.00"},null,null,{"$f":"SUM(E132:Q132)","v":{"v":0,"d":"0.00"}},130]
[null,null,482,"Contributions extraordinaires",{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$nulls":4},{"v":0,"d":"0.00"},null,null,{"v":0,"d":"0.00"},131]
[null,null,483,"Revenus divers extraordinaires",{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$nulls":4},{"v":0,"d":"0.00"},null,null,{"v":0,"d":"0.00"},132]
[null,null,484,"Revenus financiers extraordinaires",{"v":71400,"d":"71,400.00"},null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$nulls":4},{"v":0,"d":"0.00"},null,null,{"v":71400,"d":"71,400.00"},133]
[null,null,485,"Prélèvements extraordinaires sur les financements spéciaux",{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$nulls":4},{"v":0,"d":"0.00"},null,null,{"v":0,"d":"0.00"},134]
[null,null,486,"Parts aux revenus extraordinaires de transferts des collectivités et tiers",{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$nulls":4},{"v":0,"d":"0.00"},null,null,{"v":0,"d":"0.00"},135]
[null,null,489,"Prélèvement sur le capital propre",{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$nulls":4},{"v":0,"d":"0.00"},null,null,{"v":0,"d":"0.00"},136]
[{"$nulls":18},137]
[null,49,null,"Imputations internes",{"$f":"E141+E142+E143+E144+E145+E146+E147+E148","v":{"v":111227.25,"d":"111,227.25"}},{"$f":"F141+F142+F143+F144+F145+F146+F147+F148","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":111227.25,"d":"111,227.25"},138]
[null,null,490,"Approvisionnement en matériel et en marchandises",{"v":46093.6,"d":"46,093.60"},null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$nulls":4},{"v":0,"d":"0.00"},null,null,{"$f":"SUM(E141:Q141)","v":{"v":46093.6,"d":"46,093.60"}},139]
[null,null,491,"Prestations de services",{"v":65013.65,"d":"65,013.65"},null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$nulls":4},{"v":0,"d":"0.00"},null,null,{"v":65013.65,"d":"65,013.65"},140]
[null,null,492,"Fermages, loyers et frais d'utilisation",{"v":120,"d":"120.00"},null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$nulls":4},{"v":0,"d":"0.00"},null,null,{"v":120,"d":"120.00"},141]
[null,null,493,"Frais administratifs et d'exploitations",{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$nulls":4},{"v":0,"d":"0.00"},null,null,{"v":0,"d":"0.00"},142]
[null,null,494,"Intérêts et charges financières théoriques",{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$nulls":4},{"v":0,"d":"0.00"},null,null,{"v":0,"d":"0.00"},143]
[null,null,495,"Amortissements planifiés et non planifiés",{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$nulls":4},{"v":0,"d":"0.00"},null,null,{"v":0,"d":"0.00"},144]
[null,null,498,"Virements comptables",{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$nulls":4},{"v":0,"d":"0.00"},null,null,{"v":0,"d":"0.00"},145]
[null,null,499,"Autres imputations internes",{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$nulls":4},{"v":0,"d":"0.00"},null,null,{"v":0,"d":"0.00"},146]
[{"$nulls":18},147]
[{"$nulls":18},148]
[{"$nulls":18},149]
[9,null,null,"Comptes de clôture",{"$nulls":14},150]
[null,90,null,"Clôture du compte de résultats",{"$f":"E154+E155","v":{"v":29125.87,"d":"29,125.87"}},{"$f":"F154+F155","v":{"v":0,"d":"0.00"}},{"v":-1127.99,"d":"-1,127.99"},{"v":17304.65,"d":"17,304.65"},{"v":-23884.75,"d":"-23,884.75"},{"v":157274,"d":"157,274.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":17978.64,"d":"17,978.64"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":196670.41999999998,"d":"196,670.42"},151]
[null,null,900,"Compte général (+ / -)",{"v":29125.87,"d":"29,125.87"},null,{"v":-1127.99,"d":"-1,127.99"},{"v":17304.65,"d":"17,304.65"},{"v":-23884.75,"d":"-23,884.75"},{"v":157274,"d":"157,274.00"},{"$nulls":4},{"v":17978.64,"d":"17,978.64"},null,null,{"$f":"SUM(E154:Q154)","v":{"v":196670.41999999998,"d":"196,670.42"}},152]
[null,null,901,"Financements spéciaux (+ / -)",{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$nulls":4},{"v":0,"d":"0.00"},null,null,{"$f":"SUM(E155:Q155)","v":{"v":0,"d":"0.00"}},153]
[{"$nulls":18},154]
[{"$nulls":3},"Résultat global",{"$f":"E154+E155","v":{"v":29125.87,"d":"29,125.87"}},{"$f":"F154+F155","v":{"v":0,"d":"0.00"}},{"v":-1127.99,"d":"-1,127.99"},{"v":17304.65,"d":"17,304.65"},{"v":-23884.75,"d":"-23,884.75"},{"v":157274,"d":"157,274.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":17978.64,"d":"17,978.64"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":196670.41999999998,"d":"196,670.42"},155]
[{"$nulls":18},156]
[{"$nulls":4},{"$f":"E75-E4","v":{"v":29125.87000000011,"d":"29,125.87"}},{"v":0,"d":"0.00"},{"v":-1127.9900000000052,"d":"-1,127.99"},{"v":17304.65,"d":"17,304.65"},{"v":-23884.74999999994,"d":"-23,884.75"},{"v":157274,"d":"157,274.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":17978.640000000014,"d":"17,978.64"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":196670.41999999946,"d":"196,670.42"},157]
[{"$nulls":3},"Contrôle",{"$f":"E157-E159","v":{"v":-1.127773430198431E-10,"d":"-0.00"}},{"v":0,"d":"0.00"},{"v":5.229594535194337e-12,"d":"0.00"},{"v":0,"d":"0.00"},{"v":-5.820766091346741e-11,"d":"-0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":5.238689482212067e-10,"d":"0.00"},158]
[{"$nulls":18},159]
[{"$nulls":3},"Contrôle des imputations internes",{"$f":"E64-E140","v":{"v":-24459.399999999994,"d":"-24,459.40 "}},{"$f":"F64-F140","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":-24459.399999999994,"d":"-24,459.40 "},160]
[{"$nulls":18},161]
[{"$nulls":3},"Charges d'exploitation (30, 31, 33, 35, 36, 37)",{"$f":"E5+E15+E27+E39+E43+E53","v":{"v":642432.28,"d":"642,432.28"}},{"$f":"F5+F15+F27+F39+F43+F53","v":{"v":0,"d":"0.00"}},{"v":113898.34,"d":"113,898.34"},{"v":36425.54,"d":"36,425.54"},{"v":290063.6,"d":"290,063.60"},{"v":1705035.15,"d":"1,705,035.15"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":146409.66,"d":"146,409.66"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":2934264.5700000003,"d":"2,934,264.57"},162]
[{"$nulls":3},"Revenus d'exploitation (40, 41, 42, 43, 45, 46, 47)",{"$f":"E76+E82+E88+E99+E117+E121+E128","v":{"v":475729.67000000004,"d":"475,729.67"}},{"$f":"F76+F82+F88+F99+F117+F121+F128","v":{"v":0,"d":"0.00"}},{"v":84320.34999999999,"d":"84,320.35"},{"v":11871.25,"d":"11,871.25"},{"v":179741.75,"d":"179,741.75"},{"v":855977.3,"d":"855,977.30"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":37264.6,"d":"37,264.60"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":1644904.92,"d":"1,644,904.92"},163]

{"sheet":"Comptes 2020 par Bourgeoisie","index":38,"n_rows":161,"n_cols":5,"rows_kept":161,"hidden":true}
[]
["Comptes de résultats par natures 2020"]
[]
[]
["Bourgeoisie :",null,null,"Delémont"]
[]
[{"$nulls":4},"CHF"]
[3,null,null,"Charges",{"$f":"HLOOKUP($D$5,'Bourgeoisies Comptes 2020'!$E$3:$R$165,2,0)","v":{"v":1823722.5999999999,"d":"1,823,722.60"}}]
[null,30,null,"Charges du personnel",{"$f":"HLOOKUP($D$5,'Bourgeoisies Comptes 2020'!$E$3:$R$165,3,0)","v":{"v":388212.29999999993,"d":"388,212.30"}}]
[null,null,300,"Autorités et commissions",{"$f":"HLOOKUP($D$5,'Bourgeoisies Comptes 2020'!$E$3:$R$165,4,0)","v":{"v":47100,"d":"47,100.00"}}]
[null,null,301,"Personnel administratif et d'exploitation",{"$f":"HLOOKUP($D$5,'Bourgeoisies Comptes 2020'!$E$3:$R$165,5,0)","v":{"v":245737.5,"d":"245,737.50"}}]
[null,null,302,"Enseignants",{"$f":"HLOOKUP($D$5,'Bourgeoisies Comptes 2020'!$E$3:$R$165,6,0)","v":{"v":0,"d":"0.00"}}]
[null,null,303,"Personnel temporaire administratif et d'exploitation",{"$f":"HLOOKUP($D$5,'Bourgeoisies Comptes 2020'!$E$3:$R$165,7,0)","v":{"v":0,"d":"0.00"}}]
[null,null,304,"Allocations et indemnités",{"$f":"HLOOKUP($D$5,'Bourgeoisies Comptes 2020'!$E$3:$R$165,8,0)","v":{"v":8107.3,"d":"8,107.30"}}]
[null,null,305,"Charges de l'employeur",{"$f":"HLOOKUP($D$5,'Bourgeoisies Comptes 2020'!$E$3:$R$165,9,0)","v":{"v":79504.9,"d":"79,504.90"}}]
[null,null,306,"Prestations sociales de l'employeur",{"$f":"HLOOKUP($D$5,'Bourgeoisies Comptes 2020'!$E$3:$R$165,10,0)","v":{"v":0,"d":"0.00"}}]
[null,null,309,"Autres charges du personnel",{"$f":"HLOOKUP($D$5,'Bourgeoisies Comptes 2020'!$E$3:$R$165,11,0)","v":{"v":7762.6,"d":"7,762.60"}}]
[]
[null,31,null,"Charges de biens et de services et autres charges d'exploitation",{"$f":"SUM(E20:E29)","v":{"v":595456.8,"d":"595,456.80"}}]
[null,null,310,"Charges de matériel et de marchandises",{"$f":"HLOOKUP($D$5,'Bourgeoisies Comptes 2020'!$E$3:$R$165,14,0)","v":{"v":9944.55,"d":"9,944.55"}}]
[null,null,311,"Immobilisations ne pouvant être portées à l'actif",{"$f":"HLOOKUP($D$5,'Bourgeoisies Comptes 2020'!$E$3:$R$165,15,0)","v":{"v":2119.35,"d":"2,119.35"}}]
[null,null,312,"Alimentations et éliminations des biens-fonds du PA",{"$f":"HLOOKUP($D$5,'Bourgeoisies Comptes 2020'!$E$3:$R$165,16,0)","v":{"v":121050.8,"d":"121,050.80"}}]
[null,null,313,"Prestations de services et honoraires",{"$f":"HLOOKUP($D$5,'Bourgeoisies Comptes 2020'!$E$3:$R$165,17,0)","v":{"v":290485.7,"d":"290,485.70"}}]
[null,null,314,"Gros entretien et entretien courtant du PA",{"$f":"HLOOKUP($D$5,'Bourgeoisies Comptes 2020'!$E$3:$R$165,18,0)","v":{"v":168164.4,"d":"168,164.40"}}]
[null,null,315,"Entretien des biens mobiliers et des immobilisations corporelles du PA",{"$f":"HLOOKUP($D$5,'Bourgeoisies Comptes 2020'!$E$3:$R$165,19,0)","v":{"v":0,"d":"0.00"}}]
[null,null,316,"Loyers - crédits-bails (leasing) - baux à fermes - taxes d'utilisation",{"$f":"HLOOKUP($D$5,'Bourgeoisies Comptes 2020'!$E$3:$R$165,20,0)","v":{"v":0,"d":"0.00"}}]
[null,null,317,"Indemnités et dédommagements",{"$f":"HLOOKUP($D$5,'Bourgeoisies Comptes 2020'!$E$3:$R$165,21,0)","v":{"v":3692,"d":"3,692.00"}}]
[null,null,318,"Réévaluations de créances",{"$f":"HLOOKUP($D$5,'Bourgeoisies Comptes 2020'!$E$3:$R$165,22,0)","v":{"v":0,"d":"0.00"}}]
[null,null,319,"Divers charges d'exploitation",{"$f":"HLOOKUP($D$5,'Bourgeoisies Comptes 2020'!$E$3:$R$165,23,0)","v":{"v":0,"d":"0.00"}}]
[]
[null,33,null,"Amortissements du patrimoine administratif",{"$f":"SUM(E32:E33)","v":{"v":197327.15,"d":"197,327.15"}}]
[null,null,330,"Amortissements des immobilisations corporelles du PA",{"$f":"HLOOKUP($D$5,'Bourgeoisies Comptes 2020'!$E$3:$R$165,26,0)","v":{"v":197327.15,"d":"197,327.15"}}]
[null,null,332,"Amortissements des immobilisations incorporelles du PA",{"$f":"HLOOKUP($D$5,'Bourgeoisies Comptes 2020'!$E$3:$R$165,27,0)","v":{"v":0,"d":"0.00"}}]
[]
[null,34,null,"Charges financières",{"$f":"SUM(E36:E41)","v":{"v":118687.45,"d":"118,687.45"}}]
[null,null,340,"Charges d'intérets",{"$f":"HLOOKUP($D$5,'Bourgeoisies Comptes 2020'!$E$3:$R$165,30,0)","v":{"v":24969.6,"d":"24,969.60"}}]
[null,null,341,"Pertes sur les placements financiers et les immobilisations du PF",{"$f":"HLOOKUP($D$5,'Bourgeoisies Comptes 2020'!$E$3:$R$165,31,0)","v":{"v":0,"d":"0.00"}}]
[null,null,342,"Frais d'acquisitions des capitaux et frais administratifs",{"$f":"HLOOKUP($D$5,'Bourgeoisies Comptes 2020'!$E$3:$R$165,32,0)","v":{"v":0,"d":"0.00"}}]
[null,null,343,"Charges pour les biens-fonds du PF",{"$f":"HLOOKUP($D$5,'Bourgeoisies Comptes 2020'!$E$3:$R$165,33,0)","v":{"v":91628.3,"d":"91,628.30"}}]
[null,null,344,"Réévaluations des immobilisations du PF",{"$f":"HLOOKUP($D$5,'Bourgeoisies Comptes 2020'!$E$3:$R$165,34,0)","v":{"v":0,"d":"0.00"}}]
[null,null,349,"Autres charges financières",{"$f":"HLOOKUP($D$5,'Bourgeoisies Comptes 2020'!$E$3:$R$165,35,0)","v":{"v":2089.55,"d":"2,089.55"}}]
[]
[null,35,null,"Attributions aux financements spéciaux des capitaux de tiers",{"$f":"SUM(E44:E45)","v":{"v":464005.7,"d":"464,005.70"}}]
[null,null,350,"Attributions aux financements spéciaux des capitaux de tiers",{"$f":"HLOOKUP($D$5,'Bourgeoisies Comptes 2020'!$E$3:$R$165,38,0)","v":{"v":0,"d":"0.00"}}]
[null,null,351,"Attributions aux financements spéciaux du capital propres",{"$f":"HLOOKUP($D$5,'Bourgeoisies Comptes 2020'!$E$3:$R$165,39,0)","v":{"v":464005.7,"d":"464,005.70"}}]
[]
[null,36,null,"Charges de transferts",{"$f":"SUM(E48:E55)","v":{"v":60033.2,"d":"60,033.20"}}]
[null,null,360,"Parts de revenus destinés à des collectivités publiques",{"$f":"HLOOKUP($D$5,'Bourgeoisies Comptes 2020'!$E$3:$R$165,42,0)","v":{"v":2000,"d":"2,000.00"}}]
[null,null,361,"Dédommagements aux collectivités publiques",{"$f":"HLOOKUP($D$5,'Bourgeoisies Comptes 2020'!$E$3:$R$165,43,0)","v":{"v":0,"d":"0.00"}}]
[null,null,362,"Péréquation financière et compensation de charges",{"$f":"HLOOKUP($D$5,'Bourgeoisies Comptes 2020'!$E$3:$R$165,44,0)","v":{"v":0,"d":"0.00"}}]
[null,null,363,"Subventions à des collectivités publiques et des tiers",{"$f":"HLOOKUP($D$5,'Bourgeoisies Comptes 2020'!$E$3:$R$165,45,0)","v":{"v":58033.2,"d":"58,033.20"}}]
[null,null,364,"Réévaluations des prets du PA",{"$f":"HLOOKUP($D$5,'Bourgeoisies Comptes 2020'!$E$3:$R$165,46,0)","v":{"v":0,"d":"0.00"}}]
[null,null,365,"Réévaluations des participations du PA",{"$f":"HLOOKUP($D$5,'Bourgeoisies Comptes 2020'!$E$3:$R$165,47,0)","v":{"v":0,"d":"0.00"}}]
[null,null,366,"Amortissements des subventions des investissements",{"$f":"HLOOKUP($D$5,'Bourgeoisies Comptes 2020'!$E$3:$R$165,48,0)","v":{"v":0,"d":"0.00"}}]
[null,null,369,"Différentes charges de transfert à des collectivités publiques et tiers",{"$f":"HLOOKUP($D$5,'Bourgeoisies Comptes 2020'!$E$3:$R$165,49,0)","v":{"v":0,"d":"0.00"}}]
[]
[null,37,null,"Subventions à redistribuer",{"$f":"SUM(E58)","v":{"v":0,"d":"0.00"}}]
[null,null,370,"Subventions à redistribuer à des collectivités publiques et des tiers",{"$f":"HLOOKUP($D$5,'Bourgeoisies Comptes 2020'!$E$3:$R$165,52,0)","v":{"v":0,"d":"0.00"}}]
[]
[null,38,null,"Charges extraordinaires",{"$f":"SUM(E61:E66)","v":{"v":0,"d":"0.00"}}]
[null,null,380,"Charges extraordinaires du personnel administratif et d'exploitation",{"$f":"HLOOKUP($D$5,'Bourgeoisies Comptes 2020'!$E$3:$R$165,55,0)","v":{"v":0,"d":"0.00"}}]
[null,null,381,"charges extraordinaires de biens et de services d'exploitation",{"$f":"HLOOKUP($D$5,'Bourgeoisies Comptes 2020'!$E$3:$R$165,56,0)","v":{"v":0,"d":"0.00"}}]
[null,null,384,"Charges extraordinaires financières et comptables",{"$f":"HLOOKUP($D$5,'Bourgeoisies Comptes 2020'!$E$3:$R$165,57,0)","v":{"v":0,"d":"0.00"}}]
[null,null,385,"Attributions extraordinaires aux financements spéciaux",{"$f":"HLOOKUP($D$5,'Bourgeoisies Comptes 2020'!$E$3:$R$165,58,0)","v":{"v":0,"d":"0.00"}}]
[null,null,386,"Charges de transfert extraordinaires au collectivités et aux tiers",{"$f":"HLOOKUP($D$5,'Bourgeoisies Comptes 2020'!$E$3:$R$165,59,0)","v":{"v":0,"d":"0.00"}}]
[null,null,389,"Attributions au capital propre",{"$f":"HLOOKUP($D$5,'Bourgeoisies Comptes 2020'!$E$3:$R$165,60,0)","v":{"v":0,"d":"0.00"}}]
[]
[null,39,null,"Imputations internes",{"$f":"SUM(E69:E76)","v":{"v":0,"d":"0.00"}}]
[null,null,390,"Approvisionnement en matériel et en marchandises",{"$f":"HLOOKUP($D$5,'Bourgeoisies Comptes 2020'!$E$3:$R$165,63,0)","v":{"v":0,"d":"0.00"}}]
[null,null,391,"Prestations de services",{"$f":"HLOOKUP($D$5,'Bourgeoisies Comptes 2020'!$E$3:$R$165,64,0)","v":{"v":0,"d":"0.00"}}]
[null,null,392,"Loyer, baux à ferme et frais d'utilisation",{"$f":"HLOOKUP($D$5,'Bourgeoisies Comptes 2020'!$E$3:$R$165,65,0)","v":{"v":0,"d":"0.00"}}]
[null,null,393,"Frais administratifs et d'exploitation",{"$f":"HLOOKUP($D$5,'Bourgeoisies Comptes 2020'!$E$3:$R$165,66,0)","v":{"v":0,"d":"0.00"}}]
[null,null,394,"Intérêts et charges financières théoriques",{"$f":"HLOOKUP($D$5,'Bourgeoisies Comptes 2020'!$E$3:$R$165,67,0)","v":{"v":0,"d":"0.00"}}]
[null,null,395,"Amortissements planifiés et non planifiés du PA",{"$f":"HLOOKUP($D$5,'Bourgeoisies Comptes 2020'!$E$3:$R$165,68,0)","v":{"v":0,"d":"0.00"}}]
[null,null,398,"Virements comptabiles",{"$f":"HLOOKUP($D$5,'Bourgeoisies Comptes 2020'!$E$3:$R$165,69,0)","v":{"v":0,"d":"0.00"}}]
[null,null,399,"Autres imputations internes",{"$f":"HLOOKUP($D$5,'Bourgeoisies Comptes 2020'!$E$3:$R$165,70,0)","v":{"v":0,"d":"0.00"}}]
[]
[]
[4,null,null,"Revenus",{"$f":"HLOOKUP($D$5,'Bourgeoisies Comptes 2020'!$E$3:$R$165,73,0)","v":{"v":1980996.5999999999,"d":"1,980,996.60"}}]
[null,40,null,"Revenus fiscaux",{"$f":"SUM(E81:E84)","v":{"v":0,"d":"0.00"}}]
[null,null,400,"Impôts directs des personnes physiques",{"$f":"HLOOKUP($D$5,'Bourgeoisies Comptes 2020'!$E$3:$R$165,75,0)","v":{"v":0,"d":"0.00"}}]
[null,null,401,"Impôts directs des personnes morales",{"$f":"HLOOKUP($D$5,'Bourgeoisies Comptes 2020'!$E$3:$R$165,76,0)","v":{"v":0,"d":"0.00"}}]
[null,null,402,"Autres impôts directs",{"$f":"HLOOKUP($D$5,'Bourgeoisies Comptes 2020'!$E$3:$R$165,77,0)","v":{"v":0,"d":"0.00"}}]
[null,null,403,"Impôts sur la possession et les dépenses",{"$f":"HLOOKUP($D$5,'Bourgeoisies Comptes 2020'!$E$3:$R$165,78,0)","v":{"v":0,"d":"0.00"}}]
[]
[null,41,null,"Revenus de patentes et de concessions",{"$f":"SUM(E87:E90)","v":{"v":0,"d":"0.00"}}]
[null,null,410,"Revenus de patentes  ",{"$f":"HLOOKUP($D$5,'Bourgeoisies Comptes 2020'!$E$3:$R$165,81,0)","v":{"v":0,"d":"0.00"}}]
[null,null,411,"Revenus de la Banque Nationale",{"$f":"HLOOKUP($D$5,'Bourgeoisies Comptes 2020'!$E$3:$R$165,82,0)","v":{"v":0,"d":"0.00"}}]
[null,null,412,"Revenus des concessions",{"$f":"HLOOKUP($D$5,'Bourgeoisies Comptes 2020'!$E$3:$R$165,83,0)","v":{"v":0,"d":"0.00"}}]
[null,null,413,"Parts des revenus de loterie et paris",{"$f":"HLOOKUP($D$5,'Bourgeoisies Comptes 2020'!$E$3:$R$165,84,0)","v":{"v":0,"d":"0.00"}}]
[]
[null,42,null,"Taxes",{"$f":"SUM(E93:E101)","v":{"v":431067,"d":"431,067.00"}}]
[null,null,420,"Taxes d'exemption et de compensation",{"$f":"HLOOKUP($D$5,'Bourgeoisies Comptes 2020'!$E$3:$R$165,87,0)","v":{"v":0,"d":"0.00"}}]
[null,null,421,"Emoluments administratif",{"$f":"HLOOKUP($D$5,'Bourgeoisies Comptes 2020'!$E$3:$R$165,88,0)","v":{"v":5562,"d":"5,562.00"}}]
[null,null,422,"Taxes et émoluments hospitaliers et médico-sociaux et foyers",{"$f":"HLOOKUP($D$5,'Bourgeoisies Comptes 2020'!$E$3:$R$165,89,0)","v":{"v":0,"d":"0.00"}}]
[null,null,423,"Frais d'écolage",{"$f":"HLOOKUP($D$5,'Bourgeoisies Comptes 2020'!$E$3:$R$165,90,0)","v":{"v":0,"d":"0.00"}}]
[null,null,424,"Taxes d'utilisation et de prestation de services",{"$f":"HLOOKUP($D$5,'Bourgeoisies Comptes 2020'!$E$3:$R$165,91,0)","v":{"v":39917.6,"d":"39,917.60"}}]
[null,null,425,"Revenus des ventes",{"$f":"HLOOKUP($D$5,'Bourgeoisies Comptes 2020'!$E$3:$R$165,92,0)","v":{"v":328014.95,"d":"328,014.95"}}]
[null,null,426,"remboursements",{"$f":"HLOOKUP($D$5,'Bourgeoisies Comptes 2020'!$E$3:$R$165,93,0)","v":{"v":57572.45,"d":"57,572.45"}}]
[null,null,427,"Amendes",{"$f":"HLOOKUP($D$5,'Bourgeoisies Comptes 2020'!$E$3:$R$165,94,0)","v":{"v":0,"d":"0.00"}}]
[null,null,429,"Autres taxes et compensations",{"$f":"HLOOKUP($D$5,'Bourgeoisies Comptes 2020'!$E$3:$R$165,95,0)","v":{"v":0,"d":"0.00"}}]
[]
[null,43,null,"Revenus divers",{"$f":"SUM(E104:E107)","v":{"v":0,"d":"0.00"}}]
[null,null,430,"Revenus divers d'exploitation",{"$f":"HLOOKUP($D$5,'Bourgeoisies Comptes 2020'!$E$3:$R$165,98,0)","v":{"v":0,"d":"0.00"}}]
[null,null,431,"Inscriptions de prestations propres portées à l'actif",{"$f":"HLOOKUP($D$5,'Bourgeoisies Comptes 2020'!$E$3:$R$165,99,0)","v":{"v":0,"d":"0.00"}}]
[null,null,432,"Variation de stock",{"$f":"HLOOKUP($D$5,'Bourgeoisies Comptes 2020'!$E$3:$R$165,100,0)","v":{"v":0,"d":"0.00"}}]
[null,null,439,"Autres revenus divers",{"$f":"HLOOKUP($D$5,'Bourgeoisies Comptes 2020'!$E$3:$R$165,101,0)","v":{"v":0,"d":"0.00"}}]
[]
[null,44,null,"Revenus financiers",{"$f":"SUM(E110:E119)","v":{"v":1125019.2999999998,"d":"1,125,019.30"}}]
[null,null,440,"Revenus des intérets",{"$f":"HLOOKUP($D$5,'Bourgeoisies Comptes 2020'!$E$3:$R$165,104,0)","v":{"v":44055.95,"d":"44,055.95"}}]
[null,null,441,"Gains réalisés du PF",{"$f":"HLOOKUP($D$5,'Bourgeoisies Comptes 2020'!$E$3:$R$165,105,0)","v":{"v":17070,"d":"17,070.00"}}]
[null,null,442,"Revenus de participations du PF",{"$f":"HLOOKUP($D$5,'Bourgeoisies Comptes 2020'!$E$3:$R$165,106,0)","v":{"v":3250.65,"d":"3,250.65"}}]
[null,null,443,"Revenus des biens-fonds, des bâtiments et immeubles du PF",{"$f":"HLOOKUP($D$5,'Bourgeoisies Comptes 2020'!$E$3:$R$165,107,0)","v":{"v":653106.95,"d":"653,106.95"}}]
[null,null,444,"Réévaluations des immobilisations du PF",{"$f":"HLOOKUP($D$5,'Bourgeoisies Comptes 2020'!$E$3:$R$165,108,0)","v":{"v":0,"d":"0.00"}}]
[null,null,445,"Revenus financiers de prêts et de participation du PA",{"$f":"HLOOKUP($D$5,'Bourgeoisies Comptes 2020'!$E$3:$R$165,109,0)","v":{"v":0,"d":"0.00"}}]
[null,null,446,"Revenus financiers d'entreprises publiques",{"$f":"HLOOKUP($D$5,'Bourgeoisies Comptes 2020'!$E$3:$R$165,110,0)","v":{"v":0,"d":"0.00"}}]
[null,null,447,"Revenus des biens-fonds, des bâtiments et immeubles du PA",{"$f":"HLOOKUP($D$5,'Bourgeoisies Comptes 2020'!$E$3:$R$165,111,0)","v":{"v":407429.75,"d":"407,429.75"}}]
[null,null,448,"Revenus des biens-fonds loués",{"$f":"HLOOKUP($D$5,'Bourgeoisies Comptes 2020'!$E$3:$R$165,112,0)","v":{"v":0,"d":"0.00"}}]
[null,null,449,"Autres revenus financiers",{"$f":"HLOOKUP($D$5,'Bourgeoisies Comptes 2020'!$E$3:$R$165,113,0)","v":{"v":106,"d":"106.00"}}]
[]
[null,45,null,"Prélèvements sur les financements spéciaux",{"$f":"SUM(E122:E123)","v":{"v":64520.05,"d":"64,520.05"}}]
[null,null,450,"Prélèvements sur les financements spéciaux des capitaux de tiers",{"$f":"HLOOKUP($D$5,'Bourgeoisies Comptes 2020'!$E$3:$R$165,116,0)","v":{"v":0,"d":"0.00"}}]
[null,null,451,"Prélèvements sur les financements spéciaux du capital propre",{"$f":"HLOOKUP($D$5,'Bourgeoisies Comptes 2020'!$E$3:$R$165,117,0)","v":{"v":64520.05,"d":"64,520.05"}}]
[]
[null,46,null,"Revenus de transfert",{"$f":"SUM(E126:E130)","v":{"v":360390.25,"d":"360,390.25"}}]
[null,null,460,"Parts à des revenus des collectivités publiques",{"$f":"HLOOKUP($D$5,'Bourgeoisies Comptes 2020'!$E$3:$R$165,120,0)","v":{"v":0,"d":"0.00"}}]
[null,null,461,"Dédommagements des collectivités publiques",{"$f":"HLOOKUP($D$5,'Bourgeoisies Comptes 2020'!$E$3:$R$165,121,0)","v":{"v":0,"d":"0.00"}}]
[null,null,462,"Péréquation financière et compensation de charges",{"$f":"HLOOKUP($D$5,'Bourgeoisies Comptes 2020'!$E$3:$R$165,122,0)","v":{"v":0,"d":"0.00"}}]
[null,null,463,"Subventions de collectivités publiques et de tiers",{"$f":"HLOOKUP($D$5,'Bourgeoisies Comptes 2020'!$E$3:$R$165,123,0)","v":{"v":360390.25,"d":"360,390.25"}}]
[null,null,469,"Différents revenus et transferts de collectivités publiques et de tiers",{"$f":"HLOOKUP($D$5,'Bourgeoisies Comptes 2020'!$E$3:$R$165,124,0)","v":{"v":0,"d":"0.00"}}]
[]
[null,47,null,"Subventions à redistribuer",{"$f":"SUM(E133)","v":{"v":0,"d":"0.00"}}]
[null,null,470,"Subventions à redistribuer des collectivités publiques et de tiers",{"$f":"HLOOKUP($D$5,'Bourgeoisies Comptes 2020'!$E$3:$R$165,127,0)","v":{"v":0,"d":"0.00"}}]
[]
[null,48,null,"Revenus extraordinaires",{"$f":"SUM(E136:E142)","v":{"v":0,"d":"0.00"}}]
[null,null,481,"Revenus extraordinaires de patentes et de concessions",{"$f":"HLOOKUP($D$5,'Bourgeoisies Comptes 2020'!$E$3:$R$165,130,0)","v":{"v":0,"d":"0.00"}}]
[null,null,482,"Contributions extraordinaires",{"$f":"HLOOKUP($D$5,'Bourgeoisies Comptes 2020'!$E$3:$R$165,131,0)","v":{"v":0,"d":"0.00"}}]
[null,null,483,"Revenus divers extraordinaires",{"$f":"HLOOKUP($D$5,'Bourgeoisies Comptes 2020'!$E$3:$R$165,132,0)","v":{"v":0,"d":"0.00"}}]
[null,null,484,"Revenus financiers extraordinaires",{"$f":"HLOOKUP($D$5,'Bourgeoisies Comptes 2020'!$E$3:$R$165,133,0)","v":{"v":0,"d":"0.00"}}]
[null,null,485,"Prélèvements extraordinaires sur les financements spéciaux",{"$f":"HLOOKUP($D$5,'Bourgeoisies Comptes 2020'!$E$3:$R$165,134,0)","v":{"v":0,"d":"0.00"}}]
[null,null,486,"Parts aux revenus extraordinaires de transferts des collectivités et tiers",{"$f":"HLOOKUP($D$5,'Bourgeoisies Comptes 2020'!$E$3:$R$165,135,0)","v":{"v":0,"d":"0.00"}}]
[null,null,489,"Prélèvement sur le capital propre",{"$f":"HLOOKUP($D$5,'Bourgeoisies Comptes 2020'!$E$3:$R$165,136,0)","v":{"v":0,"d":"0.00"}}]
[]
[null,49,null,"Imputations internes",{"$f":"SUM(E145:E152)","v":{"v":0,"d":"0.00"}}]
[null,null,490,"Approvisionnement en matériel et en marchandises",{"$f":"HLOOKUP($D$5,'Bourgeoisies Comptes 2020'!$E$3:$R$165,139,0)","v":{"v":0,"d":"0.00"}}]
[null,null,491,"Prestations de services",{"$f":"HLOOKUP($D$5,'Bourgeoisies Comptes 2020'!$E$3:$R$165,140,0)","v":{"v":0,"d":"0.00"}}]
[null,null,492,"Fermages, loyers et frais d'utilisation",{"$f":"HLOOKUP($D$5,'Bourgeoisies Comptes 2020'!$E$3:$R$165,141,0)","v":{"v":0,"d":"0.00"}}]
[null,null,493,"Frais administratifs et d'exploitations",{"$f":"HLOOKUP($D$5,'Bourgeoisies Comptes 2020'!$E$3:$R$165,142,0)","v":{"v":0,"d":"0.00"}}]
[null,null,494,"Intérêts et charges financières théoriques",{"$f":"HLOOKUP($D$5,'Bourgeoisies Comptes 2020'!$E$3:$R$165,143,0)","v":{"v":0,"d":"0.00"}}]
[null,null,495,"Amortissements planifiés et non planifiés",{"$f":"HLOOKUP($D$5,'Bourgeoisies Comptes 2020'!$E$3:$R$165,144,0)","v":{"v":0,"d":"0.00"}}]
[null,null,498,"Virements comptables",{"$f":"HLOOKUP($D$5,'Bourgeoisies Comptes 2020'!$E$3:$R$165,145,0)","v":{"v":0,"d":"0.00"}}]
[null,null,499,"Autres imputations internes",{"$f":"HLOOKUP($D$5,'Bourgeoisies Comptes 2020'!$E$3:$R$165,146,0)","v":{"v":0,"d":"0.00"}}]
[]
[]
[]
[9,null,null,"Comptes de clôture"]
[null,90,null,"Clôture du compte de résultats",{"$f":"SUM(E158:E159)","v":{"v":157274,"d":"157,274.00"}}]
[null,null,900,"Compte général (+ / -)",{"$f":"HLOOKUP($D$5,'Bourgeoisies Comptes 2020'!$E$3:$R$165,152,0)","v":{"v":157274,"d":"157,274.00"}}]
[null,null,901,"Financements spéciaux (+ / -)",{"$f":"HLOOKUP($D$5,'Bourgeoisies Comptes 2020'!$E$3:$R$165,153,0)","v":{"v":0,"d":"0.00"}}]
[]
[{"$nulls":3},"Résultat global",{"$f":"HLOOKUP($D$5,'Bourgeoisies Comptes 2020'!$E$3:$R$165,155,0)","v":{"v":157274,"d":"157,274.00"}}]

{"sheet":"Bourgeoisie vue d'ensemble","index":39,"n_rows":9,"n_cols":3,"rows_kept":9,"hidden":true}
["Vue d'ensemble 2020"]
[]
["Ensemble des Bourgeoisies"]
[]
["Comptes","Libellés","comptes 2020"]
[90,"Clôture du compte général",{"$f":"'Bourgeoisies Comptes 2020'!R153","v":{"v":196670.41999999998,"d":"196,670.42"}}]
[900,"Compte général",{"$f":"'Bourgeoisies Comptes 2020'!R154","v":{"v":196670.41999999998,"d":"196,670.42"}}]
[901,"Clôture des financements spéciaux",{"$f":"'Bourgeoisies Comptes 2020'!R155","v":{"v":0,"d":"0.00"}}]
["5 ./. 6","Investissements nets",{"$f":"'Bourgeoisie investissement'!R182","v":{"v":1464421.3,"d":"1,464,421.30"}}]

{"sheet":"Vue d'ensemble par Bourgeoisie","index":40,"n_rows":12,"n_cols":3,"rows_kept":12,"hidden":true}
["Vue d'ensemble 2020 par commune"]
[]
[]
[null,"Veuillez choisir votre bourgeoisie ci-dessous"]
[null,"Delémont"]
[]
[]
["Comptes","Libellés","comptes 2020"]
[90,"Clôture du compte général",{"$f":"HLOOKUP($B$5,'Bourgeoisies Comptes 2020'!$E$3:$R$165,151,0)","v":{"v":157274,"d":"157,274.00"}}]
[900,"Compte général",{"$f":"HLOOKUP($B$5,'Bourgeoisies Comptes 2020'!$E$3:$R$165,152,0)","v":{"v":157274,"d":"157,274.00"}}]
[901,"Clôture des financements spéciaux",{"$f":"HLOOKUP($B$5,'Bourgeoisies Comptes 2020'!$E$3:$R$165,153,0)","v":{"v":0,"d":"0.00"}}]
["5 ./. 6","Investissements nets",{"$f":"HLOOKUP($B$5,'Bourgeoisie investissement'!$E$3:$R$184,180,0)","v":{"v":208472.60000000003,"d":"208,472.60"}}]

{"sheet":"Bourgeoisie résultats 3 niveaux","index":41,"n_rows":22,"n_cols":3,"rows_kept":22,"hidden":true}
["Comptes de résultats par natures à trois niveaux 2020"]
[]
[]
["Ensemble des bourgeoisies"]
["Comptes 2020 à trois niveaux"]
[]
["Comptes  ","Libellés","CHF"]
["30, 31 33, 35, 36, 37","Charges d'exploitation",{"$f":"'Bourgeoisies Comptes 2020'!R5+'Bourgeoisies Comptes 2020'!R15+'Bourgeoisies Comptes 2020'!R27+'Bourgeoisies Comptes 2020'!R39+'Bourgeoisies Comptes 2020'!R43+'Bourgeoisies Comptes 2020'!R53","v":{"v":2934264.5700000003,"d":"2,934,264.57"}}]
["40, 41, 42, 43, 45, 46, 47","Revenus d'exploitation",{"$f":"'Bourgeoisies Comptes 2020'!R76+'Bourgeoisies Comptes 2020'!R82+'Bourgeoisies Comptes 2020'!R88+'Bourgeoisies Comptes 2020'!R99+'Bourgeoisies Comptes 2020'!R117+'Bourgeoisies Comptes 2020'!R121+'Bourgeoisies Comptes 2020'!R128","v":{"v":1644904.92,"d":"1,644,904.92"}}]
[null,"Résultat de l'activité d'exploitation",{"$f":"C9-C8","v":{"v":-1289359.6500000004,"d":"-1,289,359.65 "}}]
[]
[34,"Charges financières",{"$f":"'Bourgeoisies Comptes 2020'!R31","v":{"v":219321.37000000002,"d":"219,321.37"}}]
[44,"Revenus financiers",{"$f":"'Bourgeoisies Comptes 2020'!R105","v":{"v":1609492.04,"d":"1,609,492.04"}}]
[null,"Résultat provenant du financement",{"$f":"C13-C12","v":{"v":1390170.67,"d":"1,390,170.67"}}]
[]
[null,"Résultat opérationnel",{"$f":"C10+C14","v":{"v":100811.01999999955,"d":"100,811.02"}}]
[]
[38,"Charges extraordinaires",{"$f":"'Bourgeoisies Comptes 2020'!R56","v":{"v":0,"d":"0.00"}}]
[48,"Revenus extraordinaires",{"$f":"'Bourgeoisies Comptes 2020'!R131","v":{"v":71400,"d":"71,400.00"}}]
[null,"Résultat extraordinaire",{"$f":"C19-C18","v":{"v":71400,"d":"71,400.00"}}]
[]
[null,"Résultat total, compte de résultats",{"$f":"C16+C20","v":{"v":172211.01999999955,"d":"172,211.02"}}]

{"sheet":"Résultats 3 nivaux par Bourgeoi","index":42,"n_rows":22,"n_cols":3,"rows_kept":22,"hidden":true}
["Comptes de résultats par natures à trois niveaux 2020"]
[]
[]
[null,"Veuillez choisir votre bourgeoisie ci-dessous"]
[null,"Delémont"]
[]
["Comptes  ","Libellés","CHF"]
["30, 31 33, 35, 36, 37","Charges d'exploitation",{"$f":"HLOOKUP($B$5,'Bourgeoisies Comptes 2020'!$E$3:$R$168,162,0)","v":{"v":1705035.15,"d":"1,705,035.15"}}]
["40, 41, 42, 43, 45, 46, 47","Revenus d'exploitation",{"$f":"HLOOKUP($B$5,'Bourgeoisies Comptes 2020'!$E$3:$R$168,163,0)","v":{"v":855977.3,"d":"855,977.30"}}]
[null,"Résultat de l'activité d'exploitation",{"$f":"C9-C8","v":{"v":-849057.8499999999,"d":"-849,057.85 "}}]
[]
[34,"Charges financières",{"$f":"HLOOKUP($B$5,'Bourgeoisies Comptes 2020'!$E$3:$R$168,29,0)","v":{"v":118687.45,"d":"118,687.45"}}]
[44,"Revenus financiers",{"$f":"HLOOKUP($B$5,'Bourgeoisies Comptes 2020'!$E$3:$R$168,103,0)","v":{"v":1125019.2999999998,"d":"1,125,019.30"}}]
[null,"Résultat provenant du financement",{"$f":"C13-C12","v":{"v":1006331.8499999999,"d":"1,006,331.85"}}]
[]
[null,"Résultat opérationnel",{"$f":"C10+C14","v":{"v":157274,"d":"157,274.00"}}]
[]
[38,"Charges extraordinaires",{"$f":"HLOOKUP($B$5,'Bourgeoisies Comptes 2020'!$E$3:$R$168,54,0)","v":{"v":0,"d":"0.00"}}]
[48,"Revenus extraordinaires",{"$f":"HLOOKUP($B$5,'Bourgeoisies Comptes 2020'!$E$3:$R$168,129,0)","v":{"v":0,"d":"0.00"}}]
[null,"Résultat extraordinaire",{"$f":"C19-C18","v":{"v":0,"d":"0.00"}}]
[]
[null,"Résultat total, compte de résultats",{"$f":"C16+C20","v":{"v":157274,"d":"157,274.00"}}]

{"sheet":"Bourgeoisie autofinancement","index":43,"n_rows":23,"n_cols":4,"rows_kept":23,"hidden":true}
["Résultat du financement (autofinancement)"]
[]
[]
["Ensemble des bourgeoisies"]
["Autofinancement 2020"]
[]
["comptes",null,"Libellés","CHF"]
[90,null,"Clôture du compte de résultats",{"$f":"'Bourgeoisies Comptes 2020'!R153","v":{"v":196670.41999999998,"d":"196,670.42"}}]
[33,"+","Amortissements du patrimoine administratif",{"$f":"'Bourgeoisies Comptes 2020'!R27","v":{"v":330344.95,"d":"330,344.95"}}]
[35,"+","Attributions aux financements spéciaux",{"$f":"'Bourgeoisies Comptes 2020'!R39","v":{"v":499938.45999999996,"d":"499,938.46"}}]
[45,"-","Prélèvements sur les financements spéciaux",{"$f":"'Bourgeoisies Comptes 2020'!R117","v":{"v":138052.44999999998,"d":"138,052.45"}}]
[364,"+","Réévaluations des prêts du patrimoine administratif",{"$f":"'Bourgeoisies Comptes 2020'!R48","v":{"v":0,"d":"0.00"}}]
[365,"+","Réévaluations des participations du patrimoine administratif",{"$f":"'Bourgeoisies Comptes 2020'!R49","v":{"v":0,"d":"0.00"}}]
[366,"+","Amortissements des subventions d'investissements",{"$f":"'Bourgeoisies Comptes 2020'!R50","v":{"v":0,"d":"0.00"}}]
[389,"+","Attributions aux capitaux propres",{"$f":"'Bourgeoisies Comptes 2020'!R62","v":{"v":0,"d":"0.00"}}]
[4490,"-","Revalorisations du patrimoine financier",{"$f":"'Bourgeoisies Comptes 2020'!R115","v":{"v":106,"d":"106.00"}}]
[489,"-","Prélèvements sur les capitaux propres",{"$f":"'Bourgeoisies Comptes 2020'!R138","v":{"v":0,"d":"0.00"}}]
[]
[null,null,"Autofinancement (Cash flow)",{"$f":"D8+D9+D10-D11+D12+D13+D14+D15-D16-D17","v":{"v":888795.38,"d":"888,795.38"}}]
[]
["690 ./. 590","-","Résultat du compte d'investissements",{"$f":"'Bourgeoisie investissement'!R182","v":{"v":1464421.3,"d":"1,464,421.30"}}]
[]
[null,null,"Résultat de financement (+ = excédent / - = découvert de financement)",{"$f":"D19-D21","v":{"v":-575625.92,"d":"-575,625.92 "}}]

{"sheet":"Autofinancement par Bourgeoisie","index":44,"n_rows":23,"n_cols":5,"rows_kept":23,"hidden":true,"merged":[[4,1,4,3]]}
["Résultat du financement (autofinancement) par commune"]
[]
[]
[null,"Veuillez choisir votre bourgeoisie ci-dessous"]
[null,"Delémont"]
[]
[null,"comptes",null,"Libellés","CHF"]
[null,90,null,"Clôture du compte de résultats",{"$f":"HLOOKUP($B$5,'Bourgeoisies Comptes 2020'!$E$3:$R$167,151,0)","v":{"v":157274,"d":"157,274.00"}}]
[null,33,"+","Amortissements du patrimoine administratif",{"$f":"HLOOKUP($B$5,'Bourgeoisies Comptes 2020'!$E$3:$R$167,25,0)","v":{"v":197327.15,"d":"197,327.15"}}]
[null,35,"+","Attributions aux financements spéciaux",{"$f":"HLOOKUP($B$5,'Bourgeoisies Comptes 2020'!$E$3:$R$167,37,0)","v":{"v":464005.7,"d":"464,005.70"}}]
[null,45,"-","Prélèvements sur les financements spéciaux",{"$f":"HLOOKUP($B$5,'Bourgeoisies Comptes 2020'!$E$3:$R$167,115,0)","v":{"v":64520.05,"d":"64,520.05"}}]
[null,364,"+","Réévaluations des prêts du patrimoine administratif",{"$f":"HLOOKUP($B$5,'Bourgeoisies Comptes 2020'!$E$3:$R$167,46,0)","v":{"v":0,"d":"0.00"}}]
[null,365,"+","Réévaluations des participations du patrimoine administratif",{"$f":"HLOOKUP($B$5,'Bourgeoisies Comptes 2020'!$E$3:$R$167,47,0)","v":{"v":0,"d":"0.00"}}]
[null,366,"+","Amortissements des subventions d'investissements",{"$f":"HLOOKUP($B$5,'Bourgeoisies Comptes 2020'!$E$3:$R$167,48,0)","v":{"v":0,"d":"0.00"}}]
[null,389,"+","Attributions aux capitaux propres",{"$f":"HLOOKUP($B$5,'Bourgeoisies Comptes 2020'!$E$3:$R$167,60,0)","v":{"v":0,"d":"0.00"}}]
[null,4490,"-","Revalorisations du patrimoine financier",{"$f":"HLOOKUP($B$5,'Bourgeoisies Comptes 2020'!$E$3:$R$167,113,0)","v":{"v":106,"d":"106.00"}}]
[null,489,"-","Prélèvements sur les capitaux propres",{"$f":"HLOOKUP($B$5,'Bourgeoisies Comptes 2020'!$E$3:$R$167,136,0)","v":{"v":0,"d":"0.00"}}]
[]
[{"$nulls":3},"Autofinancement (Cash flow)",{"$f":"E8+E9+E10-E11+E12+E13+E14+E15-E16-E17","v":{"v":753980.8,"d":"753,980.80"}}]
[]
[null,"690 ./. 590","-","Résultat du compte d'investissements",{"$f":"HLOOKUP($B$5,'Bourgeoisie investissement'!$E$3:$R$183,180,0)","v":{"v":208472.60000000003,"d":"208,472.60"}}]
[]
[{"$nulls":3},"Résultat de financement (+ = excédent / - = découvert de financement)",{"$f":"E19-E21","v":{"v":545508.2,"d":"545,508.20"}}]

{"sheet":"Bourgeoisie bilan","index":45,"n_rows":225,"n_cols":20,"rows_kept":225,"hidden":true}
["Bilan 2020"]
["Bourgeoisies",{"$nulls":4},1,2,3,4,5,6,7,8,9,10,11,12,13,{"$f":"SUM(F2:R2)","v":91}]
[{"$nulls":5},"Boécourt","Bourrignon","Châtillon","Corban","Courrendlin","Delémont","Montavon","Porrentruy","Les Riedes-Dessus","Sceut","Soyhières","Undervelier","2ème section Les Bois","Total"]
[1,{"$nulls":3},"Actif",{"$f":"F6+F14+F24+F30+F40+F47+F53+F61+F68+F79+F85+F96+F107","v":{"v":10598676.65,"d":"10,598,676.65"}},{"$f":"G6+G14+G24+G30+G40+G47+G53+G61+G68+G79+G85+G96+G107","v":{"v":0,"d":"0.00"}},{"v":1075855.0699999998,"d":"1,075,855.07"},{"v":846345.96,"d":"846,345.96"},{"v":2741475.79,"d":"2,741,475.79"},{"v":33840776.82,"d":"33,840,776.82"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":2594873.75,"d":"2,594,873.75"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"SUM(F4:R4)","v":{"v":51698004.04,"d":"51,698,004.04"}},2]
[null,10,null,null,"Patrimoine financier",{"$f":"F6+F14+F24+F30+F40+F47+F53+F61","v":{"v":8294311.8,"d":"8,294,311.80"}},{"$f":"G6+G14+G24+G30+G40+G47+G53+G61","v":{"v":0,"d":"0.00"}},{"v":426496.12,"d":"426,496.12"},{"v":274576.96,"d":"274,576.96"},{"v":1295252.44,"d":"1,295,252.44"},{"v":31488589.369999997,"d":"31,488,589.37"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":1298489.6,"d":"1,298,489.60"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":43077716.29,"d":"43,077,716.29"},3]
[null,null,100,null,"Disponibilité et placements à court terme",{"$f":"F7+F8+F9+F10+F11+F12","v":{"v":1238555.7,"d":"1,238,555.70"}},{"$f":"G7+G8+G9+G10+G11+G12","v":{"v":0,"d":"0.00"}},{"v":135771.22,"d":"135,771.22"},{"v":261593.04,"d":"261,593.04"},{"v":578368.74,"d":"578,368.74"},{"v":1011426.0800000001,"d":"1,011,426.08"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":684048.64,"d":"684,048.64"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":3909763.4200000004,"d":"3,909,763.42"},4]
[{"$nulls":3},1000,"Caisse",{"v":1464.65,"d":"1,464.65"},null,{"v":1624.62,"d":"1,624.62"},{"v":479.2,"d":"479.20"},{"v":190.2,"d":"190.20"},{"v":1966.95,"d":"1,966.95"},{"$nulls":4},{"v":176.4,"d":"176.40"},null,null,{"v":5902.0199999999995,"d":"5,902.02"},5]
[{"$nulls":3},1001,"Poste",{"v":1364.71,"d":"1,364.71"},null,{"v":45188.99,"d":"45,188.99"},{"v":0,"d":"0.00"},{"v":122667.1,"d":"122,667.10"},{"v":25523.09,"d":"25,523.09"},{"$nulls":4},{"v":0,"d":"0.00"},null,null,{"v":194743.88999999998,"d":"194,743.89"},6]
[{"$nulls":3},1002,"Banques",{"v":1228383.39,"d":"1,228,383.39"},null,{"v":88957.61,"d":"88,957.61"},{"v":261113.84,"d":"261,113.84"},{"v":435227.34,"d":"435,227.34"},{"v":983936.04,"d":"983,936.04"},{"$nulls":4},{"v":683872.24,"d":"683,872.24"},null,null,{"v":3681490.46,"d":"3,681,490.46"},7]
[{"$nulls":3},1003,"Placement à court terme sur le marché monétaire",{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":20284.1,"d":"20,284.10"},{"v":0,"d":"0.00"},{"$nulls":4},{"v":0,"d":"0.00"},null,null,{"v":20284.1,"d":"20,284.10"},8]
[{"$nulls":3},1004,"Carte de débit ou crédit",{"v":7342.95,"d":"7,342.95"},null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$nulls":4},{"v":0,"d":"0.00"},null,null,{"v":7342.95,"d":"7,342.95"},9]
[{"$nulls":3},1009,"Autres disponibilité",{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$nulls":4},{"v":0,"d":"0.00"},null,null,{"v":0,"d":"0.00"},10]
[{"$nulls":19},11]
[null,null,101,null,"Créances",{"$f":"F15+F16+F17+F18+F19+F20+F21+F22","v":{"v":18007.2,"d":"18,007.20"}},{"$f":"G15+G16+G17+G18+G19+G20+G21+G22","v":{"v":0,"d":"0.00"}},1.75,{"v":12742.42,"d":"12,742.42"},{"v":1000,"d":"1,000.00"},{"v":3389056.94,"d":"3,389,056.94"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},0.31,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"SUM(F14:R14)","v":{"v":3420808.62,"d":"3,420,808.62"}},12]
[{"$nulls":3},1010,"Créances résultant de liraison et de prestations envers des tiers",{"v":17935.45,"d":"17,935.45"},null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":1000,"d":"1,000.00"},{"v":3389056.94,"d":"3,389,056.94"},{"$nulls":4},0.31,null,null,{"v":3407992.7,"d":"3,407,992.70"},13]
[{"$nulls":3},1011,"Comptes courants avec des tiers",{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"},{"v":12742.42,"d":"12,742.42"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$nulls":4},{"v":0,"d":"0.00"},null,null,{"v":12742.42,"d":"12,742.42"},14]
[{"$nulls":3},1012,"Créances fiscales",{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$nulls":4},{"v":0,"d":"0.00"},null,null,{"v":0,"d":"0.00"},15]
[{"$nulls":3},1013,"Acomptes à des tiers",{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$nulls":4},{"v":0,"d":"0.00"},null,null,{"v":0,"d":"0.00"},16]
[{"$nulls":3},1014,"Créances sur transferts",{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$nulls":4},{"v":0,"d":"0.00"},null,null,{"v":0,"d":"0.00"},17]
[{"$nulls":3},1015,"Comptes courants internes",{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$nulls":4},{"v":0,"d":"0.00"},null,null,{"v":0,"d":"0.00"},18]
[{"$nulls":3},1016,"Avances pour les frais administratifs",{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$nulls":4},{"v":0,"d":"0.00"},null,null,{"v":0,"d":"0.00"},19]
[{"$nulls":3},1019,"Autres créances et TVA",71.75,null,1.75,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$nulls":4},{"v":0,"d":"0.00"},null,null,{"v":73.5,"d":"73.50"},20]
[{"$nulls":19},21]
[null,null,102,null,"Placements financiers à court terme",{"$f":"F25+F26+F27+F28","v":{"v":0,"d":"0.00"}},{"$f":"G25+G26+G27+G28","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"J25+J26+J27+J28","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"SUM(F24:R24)","v":{"v":0,"d":"0.00"}},22]
[{"$nulls":3},1020,"Prêts à court terme",{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$nulls":4},{"v":0,"d":"0.00"},null,null,{"$f":"SUM(F25:R25)","v":{"v":0,"d":"0.00"}},23]
[{"$nulls":3},1022,"Placements à intérêts à court terme",{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$nulls":4},{"v":0,"d":"0.00"},null,null,{"$f":"SUM(F26:R26)","v":{"v":0,"d":"0.00"}},24]
[{"$nulls":3},1023,"Dépôts à terme",{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$nulls":4},{"v":0,"d":"0.00"},null,null,{"$f":"SUM(F27:R27)","v":{"v":0,"d":"0.00"}},25]
[{"$nulls":3},1029,"Autres placements financiers à court terme",{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$nulls":4},{"v":0,"d":"0.00"},null,null,{"$f":"SUM(F28:R28)","v":{"v":0,"d":"0.00"}},26]
[{"$nulls":19},27]
[null,null,104,null,"Actifs de régularisation",{"$f":"F31+F32+F33+F34+F35+F36+F37+F38","v":{"v":12961,"d":"12,961.00"}},{"$f":"G31+G32+G33+G34+G35+G36+G37+G38","v":{"v":0,"d":"0.00"}},{"v":125,"d":"125.00"},{"v":235.5,"d":"235.50"},{"v":4239.7,"d":"4,239.70"},406.35,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":4688.65,"d":"4,688.65"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"SUM(F30:R30)","v":{"v":22656.199999999997,"d":"22,656.20"}},28]
[{"$nulls":3},1040,"Charges du personnel",{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":4239.7,"d":"4,239.70"},{"v":0,"d":"0.00"},{"$nulls":4},{"v":0,"d":"0.00"},null,null,{"v":4239.7,"d":"4,239.70"},29]
[{"$nulls":3},1041,"Charges de biens et de services et autres charges d'exploitations",{"v":12961,"d":"12,961.00"},null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$nulls":4},{"v":0,"d":"0.00"},null,null,{"v":12961,"d":"12,961.00"},30]
[{"$nulls":3},1042,"Impôts",{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$nulls":4},{"v":0,"d":"0.00"},null,null,{"v":0,"d":"0.00"},31]
[{"$nulls":3},1043,"Transferts du compte de résultats",{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$nulls":4},{"v":0,"d":"0.00"},null,null,{"v":0,"d":"0.00"},32]
[{"$nulls":3},1044,"Charges financiers / revenus financiers",{"v":0,"d":"0.00"},null,{"v":125,"d":"125.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$nulls":4},{"v":0,"d":"0.00"},null,null,{"v":125,"d":"125.00"},33]
[{"$nulls":3},1045,"Autres revenus d'exploitations",{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$nulls":4},{"v":0,"d":"0.00"},null,null,{"v":0,"d":"0.00"},34]
[{"$nulls":3},1046,"Actifs de régularisation du comptes des investissements",{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$nulls":4},{"v":0,"d":"0.00"},null,null,{"v":0,"d":"0.00"},35]
[{"$nulls":3},1049,"Autres actifs de régularisation du comptes de résultats",{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"},{"v":235.5,"d":"235.50"},{"v":0,"d":"0.00"},406.35,{"$nulls":4},{"v":4688.65,"d":"4,688.65"},null,null,{"v":5330.5,"d":"5,330.50"},36]
[{"$nulls":19},37]
[null,null,106,null,"Marchandises, fournitures et travaux en cours",{"$f":"F41+F42+F43+F44+F45","v":{"v":102863.3,"d":"102,863.30"}},{"$f":"G41+G42+G43+G44+G45","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"SUM(F40:R40)","v":{"v":102863.3,"d":"102,863.30"}},38]
[{"$nulls":3},1060,"Articles de commerces",{"v":102863.3,"d":"102,863.30"},null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$nulls":4},{"v":0,"d":"0.00"},null,null,{"v":102863.3,"d":"102,863.30"},39]
[{"$nulls":3},1061,"Matières premières et auxiliaires",{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$nulls":4},{"v":0,"d":"0.00"},null,null,{"v":0,"d":"0.00"},40]
[{"$nulls":3},1062,"Produits semi-finis et finis",{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$nulls":4},{"v":0,"d":"0.00"},null,null,{"v":0,"d":"0.00"},41]
[{"$nulls":3},1063,"Travaux en cours",{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$nulls":4},{"v":0,"d":"0.00"},null,null,{"v":0,"d":"0.00"},42]
[{"$nulls":3},1068,"Avances et acomptes versés",{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$nulls":4},{"v":0,"d":"0.00"},null,null,{"v":0,"d":"0.00"},43]
[{"$nulls":19},44]
[null,null,107,null,"Placements financiers",{"$f":"F48+F49+F50+F51","v":{"v":13945.25,"d":"13,945.25"}},{"$f":"G48+G49+G50+G51","v":{"v":0,"d":"0.00"}},{"v":702,"d":"702.00"},{"v":6,"d":"6.00"},{"v":1200,"d":"1,200.00"},{"v":161350,"d":"161,350.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":452,"d":"452.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"SUM(F47:R47)","v":{"v":177655.25,"d":"177,655.25"}},45]
[{"$nulls":3},1070,"Actions et parts sociales",{"v":13945.25,"d":"13,945.25"},null,{"v":702,"d":"702.00"},{"v":6,"d":"6.00"},{"v":1200,"d":"1,200.00"},{"v":161350,"d":"161,350.00"},{"$nulls":4},{"v":452,"d":"452.00"},null,null,{"v":177655.25,"d":"177,655.25"},46]
[{"$nulls":3},1071,"Placements à intérêts à long terme",{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$nulls":4},{"v":0,"d":"0.00"},null,null,{"v":0,"d":"0.00"},47]
[{"$nulls":3},1072,"Cérances à long terme",{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$nulls":4},{"v":0,"d":"0.00"},null,null,{"v":0,"d":"0.00"},48]
[{"$nulls":3},1079,"Autres placements financiers à long terme",{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$nulls":4},{"v":0,"d":"0.00"},null,null,{"v":0,"d":"0.00"},49]
[{"$nulls":5},{"v":0,"d":"0.00"},{"$nulls":12},{"v":0,"d":"0.00"},50]
[null,null,108,null,"Immobilisation corporelles du PF",{"$f":"F54+F55+F56+F57+F58+F59","v":{"v":6907979.35,"d":"6,907,979.35"}},{"$f":"G54+G55+G56+G57+G58+G59","v":{"v":0,"d":"0.00"}},{"v":289896.15,"d":"289,896.15"},{"v":0,"d":"0.00"},{"v":710444,"d":"710,444.00"},{"v":26926350,"d":"26,926,350.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":609300,"d":"609,300.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"SUM(F53:R53)","v":{"v":35443969.5,"d":"35,443,969.50"}},51]
[{"$nulls":3},1080,"Terrains du PF",{"v":509535,"d":"509,535.00"},null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":44284,"d":"44,284.00"},{"v":21626550,"d":"21,626,550.00"},{"$nulls":4},{"v":0,"d":"0.00"},null,null,{"v":22180369,"d":"22,180,369.00"},52]
[{"$nulls":3},1084,"Bâtiments, locaux et équipement du PF",{"v":1273320,"d":"1,273,320.00"},null,{"v":289896.15,"d":"289,896.15"},{"v":0,"d":"0.00"},{"v":666160,"d":"666,160.00"},{"v":5299800,"d":"5,299,800.00"},{"$nulls":4},{"v":609300,"d":"609,300.00"},null,null,{"v":8138476.15,"d":"8,138,476.15"},53]
[{"$nulls":3},1086,"Biens mobiliers du PF",{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$nulls":4},{"v":0,"d":"0.00"},null,null,{"v":0,"d":"0.00"},54]
[{"$nulls":3},1087,"Installations et constructions du PF",{"v":4967124.35,"d":"4,967,124.35"},null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$nulls":4},{"v":0,"d":"0.00"},null,null,{"v":4967124.35,"d":"4,967,124.35"},55]
[{"$nulls":3},1088,"Avances terrains, bâtiments, mobilier du PF",{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$nulls":4},{"v":0,"d":"0.00"},null,null,{"v":0,"d":"0.00"},56]
[{"$nulls":3},1089,"Autres immobilisations corporelles du PF",{"v":158000,"d":"158,000.00"},null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$nulls":4},{"v":0,"d":"0.00"},null,null,{"v":158000,"d":"158,000.00"},57]
[{"$nulls":19},58]
[null,null,109,null,"Créances envers les financements spéciaux et fonds du capital de tiers",{"$f":"F62+F63+F64+F65","v":{"v":0,"d":"0.00"}},{"$f":"G62+G63+G64+G65","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"SUM(F61:R61)","v":{"v":0,"d":"0.00"}},59]
[{"$nulls":3},1090,"Créances envers les financements spéciaux et fonds du capital de tiers",{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$nulls":4},{"v":0,"d":"0.00"},null,null,{"v":0,"d":"0.00"},60]
[{"$nulls":3},1091,"Créances envres les fonds des capitaux de tiers",{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$nulls":4},{"v":0,"d":"0.00"},null,null,{"v":0,"d":"0.00"},61]
[{"$nulls":3},1092,"Créances envers les legs et fondations ",{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$nulls":4},{"v":0,"d":"0.00"},null,null,{"v":0,"d":"0.00"},62]
[{"$nulls":3},1093,"Créances envers d'autres capitaux de tiers",{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$nulls":4},{"v":0,"d":"0.00"},null,null,{"v":0,"d":"0.00"},63]
[{"$nulls":18},{"v":0,"d":"0.00"},64]
[null,14,null,null,"Patrimoine administratif",{"$f":"F68+F79+F85+F96+F107","v":{"v":2304364.85,"d":"2,304,364.85"}},{"$f":"G68+G79+G85+G96+G107","v":{"v":0,"d":"0.00"}},{"v":649358.95,"d":"649,358.95"},{"v":571769,"d":"571,769.00"},{"v":1446223.35,"d":"1,446,223.35"},{"v":2352187.45,"d":"2,352,187.45"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":1296384.15,"d":"1,296,384.15"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"SUM(F67:R67)","v":{"v":8620287.75,"d":"8,620,287.75"}},65]
[null,null,140,null,"Immobilisation corporelles du PA",{"$f":"F69+F70+F71+F72+F73+F74+F75+F76+F77","v":{"v":2235564.85,"d":"2,235,564.85"}},{"$f":"G69+G70+G71+G72+G73+G74+G75+G76+G77","v":{"v":0,"d":"0.00"}},{"v":649358.95,"d":"649,358.95"},{"v":571769,"d":"571,769.00"},{"v":1446223.35,"d":"1,446,223.35"},{"v":2280183.45,"d":"2,280,183.45"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":1295883.15,"d":"1,295,883.15"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":8478982.75,"d":"8,478,982.75"},66]
[{"$nulls":3},1400,"Terrains non bâtis et terrains bâtis du PA",{"v":637850,"d":"637,850.00"},null,{"v":0,"d":"0.00"},{"v":260230,"d":"260,230.00"},{"v":336990,"d":"336,990.00"},{"v":764001,"d":"764,001.00"},{"$nulls":4},{"v":476564.55,"d":"476,564.55"},null,null,{"v":2475635.55,"d":"2,475,635.55"},67]
[{"$nulls":3},1401,"Routes et voies de communications du PA",{"v":69823.85,"d":"69,823.85"},null,{"v":75906.95,"d":"75,906.95"},{"v":0,"d":"0.00"},{"v":90000,"d":"90,000.00"},{"v":1,"d":"1.00"},{"$nulls":4},{"v":103903.2,"d":"103,903.20"},null,null,{"v":339635,"d":"339,635.00"},68]
[{"$nulls":3},1402,"Aménagement des plans d'eau et cours d'eau du PA",{"v":0,"d":"0.00"},null,{"v":1,"d":"1.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$nulls":4},{"v":0,"d":"0.00"},null,null,{"v":1,"d":"1.00"},69]
[{"$nulls":3},1403,"Autres ouvrages de génie civil du PA - Collecteurs, canalisations",{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$nulls":4},{"v":0,"d":"0.00"},null,null,{"v":0,"d":"0.00"},70]
[{"$nulls":3},1404,"Bâtiments, locaux et équipement du PA",{"v":519100,"d":"519,100.00"},null,{"v":1,"d":"1.00"},{"v":2,"d":"2.00"},{"v":132617.35,"d":"132,617.35"},{"v":138011.45,"d":"138,011.45"},{"$nulls":4},{"v":143549.4,"d":"143,549.40"},null,null,{"v":933281.2000000001,"d":"933,281.20"},71]
[{"$nulls":3},1405,"Forêts du PA",{"v":907190,"d":"907,190.00"},null,{"v":570450,"d":"570,450.00"},{"v":311535,"d":"311,535.00"},{"v":886616,"d":"886,616.00"},{"v":1378170,"d":"1,378,170.00"},{"$nulls":4},{"v":571866,"d":"571,866.00"},null,null,{"v":4625827,"d":"4,625,827.00"},72]
[{"$nulls":3},1406,"Biens mobilier du PA",{"v":101601,"d":"101,601.00"},null,{"v":3000,"d":"3,000.00"},{"v":2,"d":"2.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$nulls":4},{"v":0,"d":"0.00"},null,null,{"v":104603,"d":"104,603.00"},73]
[{"$nulls":3},1407,"Immobilisations en construction du PA",{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$nulls":4},{"v":0,"d":"0.00"},null,null,{"v":0,"d":"0.00"},74]
[{"$nulls":3},1409,"Autres immobilisations corporelles du PA",{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$nulls":4},{"v":0,"d":"0.00"},null,null,{"v":0,"d":"0.00"},75]
[{"$nulls":19},76]
[null,null,142,null,"Immobilisations incorporelles du PA",{"$f":"F80+F81+F82+F83","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"P80+P81+P82+P83","v":{"v":0,"d":"0.00"}},{"$f":"Q80+Q81+Q82+Q83","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"$f":"SUM(F79:R79)","v":{"v":0,"d":"0.00"}},77]
[{"$nulls":3},1420,"Logiciels",{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$nulls":4},{"v":0,"d":"0.00"},null,null,{"$f":"SUM(F80:R80)","v":{"v":0,"d":"0.00"}},78]
[{"$nulls":3},1421,"Brevets et licenses",{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$nulls":4},{"v":0,"d":"0.00"},null,null,{"$f":"SUM(F81:R81)","v":{"v":0,"d":"0.00"}},79]
[{"$nulls":3},1427,"Immobilisations incorporalles en cours de développement",{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$nulls":4},{"v":0,"d":"0.00"},null,null,{"$f":"SUM(F82:R82)","v":{"v":0,"d":"0.00"}},80]
[{"$nulls":3},1429,"Autres immobilisations incorporelles",{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$nulls":4},{"v":0,"d":"0.00"},null,null,{"$f":"SUM(F83:R83)","v":{"v":0,"d":"0.00"}},81]
[{"$nulls":19},82]
[null,null,144,null,"Prêts",{"$f":"F86+F87+F88+F89+F90+F91+F92+F93+F94","v":{"v":68800,"d":"68,800.00"}},{"$f":"G86+G87+G88+G89+G90+G91+G92+G93+G94","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"SUM(F85:R85)","v":{"v":68800,"d":"68,800.00"}},83]
[{"$nulls":3},1440,"Prêts à la Confédération",{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$nulls":4},{"v":0,"d":"0.00"},null,null,{"v":0,"d":"0.00"},84]
[{"$nulls":3},1441,"Prêts aux cantons et concordats",{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$nulls":4},{"v":0,"d":"0.00"},null,null,{"v":0,"d":"0.00"},85]
[{"$nulls":3},1442,"Prêts aux communes et associations intercommunales",{"v":22800,"d":"22,800.00"},null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$nulls":4},{"v":0,"d":"0.00"},null,null,{"v":22800,"d":"22,800.00"},86]
[{"$nulls":3},1443,"Prêts aux assurances sociales publiques",{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$nulls":4},{"v":0,"d":"0.00"},null,null,{"v":0,"d":"0.00"},87]
[{"$nulls":3},1444,"Prêts aux entreprises publiques",{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$nulls":4},{"v":0,"d":"0.00"},null,null,{"v":0,"d":"0.00"},88]
[{"$nulls":3},1445,"Prêts aux entreprises privées",{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$nulls":4},{"v":0,"d":"0.00"},null,null,{"v":0,"d":"0.00"},89]
[{"$nulls":3},1446,"Prêts aux organisations privées à but non lucratif",{"v":46000,"d":"46,000.00"},null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$nulls":4},{"v":0,"d":"0.00"},null,null,{"v":46000,"d":"46,000.00"},90]
[{"$nulls":3},1447,"Prêts aux ménages privés",{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$nulls":4},{"v":0,"d":"0.00"},null,null,{"v":0,"d":"0.00"},91]
[{"$nulls":3},1448,"Prêts à l'étranger",{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$nulls":4},{"v":0,"d":"0.00"},null,null,{"v":0,"d":"0.00"},92]
[{"$nulls":19},93]
[null,null,145,null,"Participations et capital social",{"$f":"F97+F98+F99+F100+F101+F102+F103+F104+F105","v":{"v":0,"d":"0.00"}},{"$f":"G97+G98+G99+G100+G101+G102+G103+G104+G105","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":72004,"d":"72,004.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"SUM(F96:R96)","v":{"v":72004,"d":"72,004.00"}},94]
[{"$nulls":3},1450,"Participations à la Confédération",{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$nulls":4},{"v":0,"d":"0.00"},null,null,{"v":0,"d":"0.00"},95]
[{"$nulls":3},1451,"Participations aux cantons et concordats",{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$nulls":4},{"v":0,"d":"0.00"},null,null,{"v":0,"d":"0.00"},96]
[{"$nulls":3},1452,"Participations aux communes et associations intercommunales",{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$nulls":4},{"v":0,"d":"0.00"},null,null,{"v":0,"d":"0.00"},97]
[{"$nulls":3},1453,"Participations aux assurances sociales publiques",{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$nulls":4},{"v":0,"d":"0.00"},null,null,{"v":0,"d":"0.00"},98]
[{"$nulls":3},1454,"Participations aux entreprises publiques",{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$nulls":4},{"v":0,"d":"0.00"},null,null,{"v":0,"d":"0.00"},99]
[{"$nulls":3},1455,"Participations aux entreprises privées",{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":72004,"d":"72,004.00"},{"$nulls":4},{"v":0,"d":"0.00"},null,null,{"v":72004,"d":"72,004.00"},100]
[{"$nulls":3},1456,"Participations aux organisations privées à but non lucratif",{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$nulls":4},{"v":0,"d":"0.00"},null,null,{"v":0,"d":"0.00"},101]
[{"$nulls":3},1457,"Participations aux ménages privés",{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$nulls":4},{"v":0,"d":"0.00"},null,null,{"v":0,"d":"0.00"},102]
[{"$nulls":3},1458,"Participations à l'étranger",{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$nulls":4},{"v":0,"d":"0.00"},null,null,{"v":0,"d":"0.00"},103]
[{"$nulls":19},104]
[null,null,146,null,"Subventions d'investissements",{"$f":"F108+F109+F110+F111+F112+F113+F114+F115+F116+F117","v":{"v":0,"d":"0.00"}},{"$f":"G108+G109+G110+G111+G112+G113+G114+G115+G116+G117","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":501,"d":"501.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"SUM(F107:R107)","v":{"v":501,"d":"501.00"}},105]
[{"$nulls":3},1460,"Subventions d'investissements à la Confédération",{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$nulls":4},{"v":0,"d":"0.00"},null,null,{"v":0,"d":"0.00"},106]
[{"$nulls":3},1461,"Subventions d'investissements aux cantons et concordats",{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$nulls":4},{"v":0,"d":"0.00"},null,null,{"v":0,"d":"0.00"},107]
[{"$nulls":3},1462,"Subventions d'investissements aux communes et associations",{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$nulls":4},{"v":0,"d":"0.00"},null,null,{"v":0,"d":"0.00"},108]
[{"$nulls":3},1463,"Subventions d'investissements aux assurances sociales publiques",{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$nulls":4},{"v":0,"d":"0.00"},null,null,{"v":0,"d":"0.00"},109]
[{"$nulls":3},1464,"Subventions d'investissements aux entreprises publiques",{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$nulls":4},{"v":0,"d":"0.00"},null,null,{"v":0,"d":"0.00"},110]
[{"$nulls":3},1465,"Subventions d'investissements aux entreprises privées",{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$nulls":4},{"v":0,"d":"0.00"},null,null,{"v":0,"d":"0.00"},111]
[{"$nulls":3},1466,"Subventions d'investissements aux organisations privées à but non luc.",{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$nulls":4},{"v":501,"d":"501.00"},null,null,{"v":501,"d":"501.00"},112]
[{"$nulls":3},1467,"Subventions d'investissements aux ménages privés",{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$nulls":4},{"v":0,"d":"0.00"},null,null,{"v":0,"d":"0.00"},113]
[{"$nulls":3},1468,"Subventions d'investissements à l'étranger",{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$nulls":4},{"v":0,"d":"0.00"},null,null,{"v":0,"d":"0.00"},114]
[{"$nulls":3},1469,"Subventions d'investissements aux immobilisations en construction",{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$nulls":4},{"v":0,"d":"0.00"},null,null,{"v":0,"d":"0.00"},115]
[{"$nulls":18},{"v":0,"d":"0.00"},116]
[{"$nulls":19},117]
[2,{"$nulls":3},"Passif",{"$f":"F122+F132+F142+F152+F164+F172+F183+F190+F193+F197+F200+F203+F206+F209+F212+F215","v":{"v":10598676.65,"d":"10,598,676.65"}},{"$f":"G122+G132+G142+G152+G164+G172+G183+G190+G193+G197+G200+G203+G206+G209+G212+G215","v":{"v":0,"d":"0.00"}},{"v":1075855.07,"d":"1,075,855.07"},{"v":846345.9600000001,"d":"846,345.96"},{"v":2741475.79,"d":"2,741,475.79"},{"v":33840776.82,"d":"33,840,776.82"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":2594873.75,"d":"2,594,873.75"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"SUM(F120:R120)","v":{"v":51698004.04000001,"d":"51,698,004.04"}},118]
[null,20,null,null,"Capitaux de tiers",{"$f":"F122+F132+F142+F152+F164+F172+F183","v":{"v":3140653.1,"d":"3,140,653.10"}},{"$f":"G122+G132+G142+G152+G164+G172+G183","v":{"v":0,"d":"0.00"}},{"v":326299.3,"d":"326,299.30"},{"v":177.1,"d":"177.10"},{"v":599187.85,"d":"599,187.85"},{"v":3922850.45,"d":"3,922,850.45"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":25318.6,"d":"25,318.60"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":8014486.4,"d":"8,014,486.40"},119]
[null,null,200,null,"Engagements courants",{"$f":"F123+F124+F125+F126+F127+F128+F129+F130","v":{"v":73180.2,"d":"73,180.20"}},{"$f":"G123+G124+G125+G126+G127+G128+G129+G130","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":17194.05,"d":"17,194.05"},{"v":92626.65,"d":"92,626.65"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":183000.9,"d":"183,000.90"},120]
[{"$nulls":3},2000,"Engagements courants provenant de livraison et de prestations de tiers",{"v":73180.2,"d":"73,180.20"},null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":17194.05,"d":"17,194.05"},{"v":84383.65,"d":"84,383.65"},{"$nulls":4},{"v":0,"d":"0.00"},null,null,{"v":174757.9,"d":"174,757.90"},121]
[{"$nulls":3},2001,"Comptes courants avec des tiers",{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$nulls":4},{"v":0,"d":"0.00"},null,null,{"v":0,"d":"0.00"},122]
[{"$nulls":3},2002,"Impôts et TVA",{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$nulls":4},{"v":0,"d":"0.00"},null,null,{"v":0,"d":"0.00"},123]
[{"$nulls":3},2003,"Acomptes de tiers",{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":6143,"d":"6,143.00"},{"$nulls":4},{"v":0,"d":"0.00"},null,null,{"v":6143,"d":"6,143.00"},124]
[{"$nulls":3},2004,"Engagements de transferts",{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$nulls":4},{"v":0,"d":"0.00"},null,null,{"v":0,"d":"0.00"},125]
[{"$nulls":3},2005,"Comptes courants internes",{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$nulls":4},{"v":0,"d":"0.00"},null,null,{"v":0,"d":"0.00"},126]
[{"$nulls":3},2006,"Dépôts et cautions",{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":2100,"d":"2,100.00"},{"$nulls":4},{"v":0,"d":"0.00"},null,null,{"v":2100,"d":"2,100.00"},127]
[{"$nulls":3},2009,"Autres engagements courants",{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$nulls":4},{"v":0,"d":"0.00"},null,null,{"v":0,"d":"0.00"},128]
[{"$nulls":19},129]
[null,null,201,null,"Engagements financiers à court terme",{"$f":"F133+F134+F135+F136+F137+F138+F139+F140","v":{"v":0,"d":"0.00"}},{"$f":"G133+G134+G135+G136+G137+G138+G139+G140","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"SUM(F132:R132)","v":{"v":0,"d":"0.00"}},130]
[{"$nulls":3},2010,"Engagements à court terme envers la Poste",{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$nulls":4},{"v":0,"d":"0.00"},null,null,{"v":0,"d":"0.00"},131]
[{"$nulls":3},2011,"Engagements à court terme envers les collectivités et associations",{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$nulls":4},{"v":0,"d":"0.00"},null,null,{"v":0,"d":"0.00"},132]
[{"$nulls":3},2012,"Engagements à court terme envers des entités consolidées",{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$nulls":4},{"v":0,"d":"0.00"},null,null,{"v":0,"d":"0.00"},133]
[{"$nulls":3},2013,"Engagements à court terme envers des entités indépendantes",{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$nulls":4},{"v":0,"d":"0.00"},null,null,{"v":0,"d":"0.00"},134]
[{"$nulls":3},2014,"Parts à court terme d'engagement à long terme",{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$nulls":4},{"v":0,"d":"0.00"},null,null,{"v":0,"d":"0.00"},135]
[{"$nulls":3},2015,"Parts à court terme des dettes de locations (leasing) à long terme",{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$nulls":4},{"v":0,"d":"0.00"},null,null,{"v":0,"d":"0.00"},136]
[{"$nulls":3},2016,"Instruments financiers dérivés",{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$nulls":4},{"v":0,"d":"0.00"},null,null,{"v":0,"d":"0.00"},137]
[{"$nulls":3},2019,"Autres engagements financiers à court terme",{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$nulls":4},{"v":0,"d":"0.00"},null,null,{"v":0,"d":"0.00"},138]
[{"$nulls":19},139]
[null,null,204,null,"Passifs de régularisation",{"$f":"F143+F144+F145+F146+F147+F148+F149+F150","v":{"v":56886.2,"d":"56,886.20"}},{"$f":"G143+G144+G145+G146+G147+G148+G149+G150","v":{"v":0,"d":"0.00"}},{"v":34873.7,"d":"34,873.70"},{"v":177.1,"d":"177.10"},{"v":41633.8,"d":"41,633.80"},{"v":495748.8,"d":"495,748.80"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":25318.6,"d":"25,318.60"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"SUM(F142:R142)","v":{"v":654638.2,"d":"654,638.20"}},140]
[{"$nulls":3},2040,"Charges du personnel",{"v":25428.8,"d":"25,428.80"},null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":68.6,"d":"68.60"},{"v":4127.55,"d":"4,127.55"},{"$nulls":4},{"v":0,"d":"0.00"},null,null,{"v":29624.949999999997,"d":"29,624.95"},141]
[{"$nulls":3},2041,"Charges de biens et services et autres charges d'exploitation",{"v":22847.4,"d":"22,847.40"},null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":565.2,"d":"565.20"},{"v":130000,"d":"130,000.00"},{"$nulls":4},{"v":0,"d":"0.00"},null,null,{"v":153412.6,"d":"153,412.60"},142]
[{"$nulls":3},2042,"Impôts",{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$nulls":4},{"v":0,"d":"0.00"},null,null,{"v":0,"d":"0.00"},143]
[{"$nulls":3},2043,"Transferts du compte de résultats",{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$nulls":4},{"v":0,"d":"0.00"},null,null,{"v":0,"d":"0.00"},144]
[{"$nulls":3},2044,"Charges financières / revenus financiers",{"v":8610,"d":"8,610.00"},null,{"v":34873.7,"d":"34,873.70"},{"v":0,"d":"0.00"},{"v":41000,"d":"41,000.00"},{"v":0,"d":"0.00"},{"$nulls":4},{"v":0,"d":"0.00"},null,null,{"v":84483.7,"d":"84,483.70"},145]
[{"$nulls":3},2045,"Autres revenus d'exploitations",{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$nulls":4},{"v":0,"d":"0.00"},null,null,{"v":0,"d":"0.00"},146]
[{"$nulls":3},2046,"Passifs de régularisation du compte des investissements",{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$nulls":4},{"v":0,"d":"0.00"},null,null,{"v":0,"d":"0.00"},147]
[{"$nulls":3},2049,"Autres passifs de régularisation et du compte de résultats",{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"},{"v":177.1,"d":"177.10"},{"v":0,"d":"0.00"},{"v":361621.25,"d":"361,621.25"},{"$nulls":4},{"v":25318.6,"d":"25,318.60"},null,null,{"v":387116.94999999995,"d":"387,116.95"},148]
[{"$nulls":19},149]
[null,null,205,null,"Provisions à court terme",{"$f":"F153+F154+F155+F156+F157+F158+F159+F160+F161+F162","v":{"v":0,"d":"0.00"}},{"$f":"G153+G154+G155+G156+G157+G158+G159+G160+G161+G162","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"SUM(F152:R152)","v":{"v":0,"d":"0.00"}},150]
[{"$nulls":3},2050,"Provisions à court terme pour les prestations supp. du personnel",{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$nulls":4},{"v":0,"d":"0.00"},null,null,{"v":0,"d":"0.00"},151]
[{"$nulls":3},2051,"Provisions à court terme pour les autres droits du personnel",{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$nulls":4},{"v":0,"d":"0.00"},null,null,{"v":0,"d":"0.00"},152]
[{"$nulls":3},2052,"Provisions à court terme pour les procès",{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$nulls":4},{"v":0,"d":"0.00"},null,null,{"v":0,"d":"0.00"},153]
[{"$nulls":3},2053,"Provisions à court terme pour les dommages non assurés",{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$nulls":4},{"v":0,"d":"0.00"},null,null,{"v":0,"d":"0.00"},154]
[{"$nulls":3},2054,"Provisions à court terme pour les cautions et garantie",{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$nulls":4},{"v":0,"d":"0.00"},null,null,{"v":0,"d":"0.00"},155]
[{"$nulls":3},2055,"Provisions à court terme pour les autres activités d'exploitation",{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$nulls":4},{"v":0,"d":"0.00"},null,null,{"v":0,"d":"0.00"},156]
[{"$nulls":3},2056,"Provisions à court terme pour les engagements de prévoyance",{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$nulls":4},{"v":0,"d":"0.00"},null,null,{"v":0,"d":"0.00"},157]
[{"$nulls":3},2057,"Provisions à court terme pour les charges financières",{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$nulls":4},{"v":0,"d":"0.00"},null,null,{"v":0,"d":"0.00"},158]
[{"$nulls":3},2058,"Provisions à court terme du compte des investissements",{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$nulls":4},{"v":0,"d":"0.00"},null,null,{"v":0,"d":"0.00"},159]
[{"$nulls":3},2059,"Autres provisions à court terme",{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$nulls":4},{"v":0,"d":"0.00"},null,null,{"v":0,"d":"0.00"},160]
[{"$nulls":19},161]
[null,null,206,null,"Engagements financiers à long terme",{"$f":"F165+F166+F167+F168+F169+F170","v":{"v":3008500,"d":"3,008,500.00"}},{"$f":"G165+G166+G167+G168+G169+G170","v":{"v":0,"d":"0.00"}},{"v":291425.6,"d":"291,425.60"},{"v":0,"d":"0.00"},{"v":393600,"d":"393,600.00"},{"v":3334475,"d":"3,334,475.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"SUM(F164:R164)","v":{"v":7028000.6,"d":"7,028,000.60"}},162]
[{"$nulls":3},2060,"Hypothèques",{"v":3008500,"d":"3,008,500.00"},null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":3334475,"d":"3,334,475.00"},{"$nulls":4},{"v":0,"d":"0.00"},null,null,{"v":6342975,"d":"6,342,975.00"},163]
[{"$nulls":3},2062,"Bons de caisse",{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$nulls":4},{"v":0,"d":"0.00"},null,null,{"v":0,"d":"0.00"},164]
[{"$nulls":3},2063,"Emprunts",{"v":0,"d":"0.00"},null,{"v":283000,"d":"283,000.00"},{"v":0,"d":"0.00"},{"v":393600,"d":"393,600.00"},{"v":0,"d":"0.00"},{"$nulls":4},{"v":0,"d":"0.00"},null,null,{"v":676600,"d":"676,600.00"},165]
[{"$nulls":3},2064,"Emprunts et reconnaissances de dettes",{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$nulls":4},{"v":0,"d":"0.00"},null,null,{"v":0,"d":"0.00"},166]
[{"$nulls":3},2067,"Contrats de location",{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$nulls":4},{"v":0,"d":"0.00"},null,null,{"v":0,"d":"0.00"},167]
[{"$nulls":3},2069,"Autres engagements financiers à long terme",{"v":0,"d":"0.00"},null,{"v":8425.6,"d":"8,425.60"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$nulls":4},{"v":0,"d":"0.00"},null,null,{"v":8425.6,"d":"8,425.60"},168]
[{"$nulls":19},169]
[null,null,208,null,"Provisions à long terme",{"$f":"F173+F174+F175+F176+F177+F178+F179+F180+F181","v":{"v":2086.7,"d":"2,086.70"}},{"$f":"G173+G174+G175+G176+G177+G178+G179+G180+G181","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":21800,"d":"21,800.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"SUM(F172:R172)","v":{"v":23886.7,"d":"23,886.70"}},170]
[{"$nulls":3},2081,"Provisions à long terme pour les prétentions du personnel",{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$nulls":4},{"v":0,"d":"0.00"},null,null,{"v":0,"d":"0.00"},171]
[{"$nulls":3},2082,"Provisions à long terme pour les procès",{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$nulls":4},{"v":0,"d":"0.00"},null,null,{"v":0,"d":"0.00"},172]
[{"$nulls":3},2083,"Provisions à long terme pour les dommages non assurés",{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$nulls":4},{"v":0,"d":"0.00"},null,null,{"v":0,"d":"0.00"},173]
[{"$nulls":3},2084,"Provisions à long terme pour les cautions et garanties",{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$nulls":4},{"v":0,"d":"0.00"},null,null,{"v":0,"d":"0.00"},174]
[{"$nulls":3},2085,"Provisions à long terme pour les autres activités d'exploitation",{"v":2086.7,"d":"2,086.70"},null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":21800,"d":"21,800.00"},{"v":0,"d":"0.00"},{"$nulls":4},{"v":0,"d":"0.00"},null,null,{"v":23886.7,"d":"23,886.70"},175]
[{"$nulls":3},2086,"Provisions à long terme pour les engagements de prévoyance",{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$nulls":4},{"v":0,"d":"0.00"},null,null,{"v":0,"d":"0.00"},176]
[{"$nulls":3},2087,"Provisions à long terme pour les charges financières",{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$nulls":4},{"v":0,"d":"0.00"},null,null,{"v":0,"d":"0.00"},177]
[{"$nulls":3},2088,"Provisions à long terme du compte des investissements",{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$nulls":4},{"v":0,"d":"0.00"},null,null,{"v":0,"d":"0.00"},178]
[{"$nulls":3},2089,"Autres provisions à long terme du compte de résultats",{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$nulls":4},{"v":0,"d":"0.00"},null,null,{"v":0,"d":"0.00"},179]
[{"$nulls":19},180]
[null,null,209,null,"Engagements envers les financements spéciaux et capitaux de tiers",{"$f":"F184+F185+F186+F187","v":{"v":0,"d":"0.00"}},{"$f":"G184+G185+G186+G187","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":124960,"d":"124,960.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"SUM(F183:R183)","v":{"v":124960,"d":"124,960.00"}},181]
[{"$nulls":3},2090,"Engagements envers les financements spéciaux et capitaux de tiers",{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":124960,"d":"124,960.00"},{"v":0,"d":"0.00"},{"$nulls":4},{"v":0,"d":"0.00"},null,null,{"$f":"SUM(F184:R184)","v":{"v":124960,"d":"124,960.00"}},182]
[{"$nulls":3},2091,"Engagements envers les fonds des capitaux de tiers",{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$nulls":4},{"v":0,"d":"0.00"},null,null,{"$f":"SUM(F185:R185)","v":{"v":0,"d":"0.00"}},183]
[{"$nulls":3},2092,"Engagements envers les legs et fondations des capitaux de tiers",{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$nulls":4},{"v":0,"d":"0.00"},null,null,{"$f":"SUM(F186:R186)","v":{"v":0,"d":"0.00"}},184]
[{"$nulls":3},2093,"Engagements envrers d'autres capitaux de tiers affectés",{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$nulls":4},{"v":0,"d":"0.00"},null,null,{"$f":"SUM(F187:R187)","v":{"v":0,"d":"0.00"}},185]
[{"$nulls":19},186]
[null,29,null,null,"Capital propre",{"$f":"F190+F193+F197+F200+F203+F206+F209+F212+F215","v":{"v":7458023.550000001,"d":"7,458,023.55"}},{"$f":"G190+G193+G197+G200+G203+G206+G209+G212+G215","v":{"v":0,"d":"0.00"}},{"v":749555.77,"d":"749,555.77"},{"v":846168.8600000001,"d":"846,168.86"},{"v":2142287.94,"d":"2,142,287.94"},{"v":29917926.37,"d":"29,917,926.37"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":2569555.15,"d":"2,569,555.15"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":43683517.64,"d":"43,683,517.64"},187]
[null,null,290,null,"Financement spéciaux du capital propre",{"$f":"F191","v":{"v":337949.99,"d":"337,949.99"}},{"$f":"G191","v":{"v":0,"d":"0.00"}},{"v":39384,"d":"39,384.00"},{"v":12742.42,"d":"12,742.42"},{"v":342848.15,"d":"342,848.15"},{"v":2764165,"d":"2,764,165.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":99258.29,"d":"99,258.29"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"SUM(F190:R190)","v":{"v":3596347.85,"d":"3,596,347.85"}},188]
[{"$nulls":3},2900,"Financement spéciaux du capital propre",{"v":337949.99,"d":"337,949.99"},null,{"v":39384,"d":"39,384.00"},{"v":12742.42,"d":"12,742.42"},{"v":342848.15,"d":"342,848.15"},{"v":2764165,"d":"2,764,165.00"},{"$nulls":4},{"v":99258.29,"d":"99,258.29"},null,null,{"$f":"SUM(F191:R191)","v":{"v":3596347.85,"d":"3,596,347.85"}},189]
[{"$nulls":19},190]
[null,null,291,null,"Fonds du capital propres",{"$f":"F194+F195","v":{"v":0,"d":"0.00"}},{"$f":"G194+G195","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"SUM(F193:R193)","v":{"v":0,"d":"0.00"}},191]
[{"$nulls":3},2910,"Fonds du capital propres",{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$nulls":4},{"v":0,"d":"0.00"},null,null,{"$f":"SUM(F194:R194)","v":{"v":0,"d":"0.00"}},192]
[{"$nulls":3},2911,"Legs et fondations sans personnalité juridique du capital propre",{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$nulls":4},{"v":0,"d":"0.00"},null,null,{"$f":"SUM(F195:R195)","v":{"v":0,"d":"0.00"}},193]
[{"$nulls":19},194]
[null,null,292,null,"Réserves des domaines de l'enveloppe budgétaire",{"$f":"F198","v":{"v":0,"d":"0.00"}},{"$f":"G198","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"SUM(F197:R197)","v":{"v":0,"d":"0.00"}},195]
[{"$nulls":3},2920,"Réserves des domaines de l'enveloppe budgétaire",{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$nulls":4},{"v":0,"d":"0.00"},null,null,{"$f":"SUM(F198:R198)","v":{"v":0,"d":"0.00"}},196]
[{"$nulls":19},197]
[null,null,293,null,"Préfinancements",{"$f":"F201","v":{"v":0,"d":"0.00"}},{"$f":"G201","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"SUM(F200:R200)","v":{"v":0,"d":"0.00"}},198]
[{"$nulls":3},2930,"Préfinancements",{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$nulls":4},{"v":0,"d":"0.00"},null,null,{"$f":"SUM(F201:R201)","v":{"v":0,"d":"0.00"}},199]
[{"$nulls":19},200]
[null,null,294,null,"Réserves de politique budgétaire",{"$f":"F204","v":{"v":0,"d":"0.00"}},{"$f":"G204","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":10000,"d":"10,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":45855.4,"d":"45,855.40"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"SUM(F203:R203)","v":{"v":55855.4,"d":"55,855.40"}},201]
[{"$nulls":3},2940,"Réserves de politique budgétaire",{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":10000,"d":"10,000.00"},{"$nulls":4},{"v":45855.4,"d":"45,855.40"},null,null,{"$f":"SUM(F204:R204)","v":{"v":55855.4,"d":"55,855.40"}},202]
[{"$nulls":19},203]
[null,null,295,null,"Réserves liées à la réévaluation (introduction MCH2)",{"$f":"F207","v":{"v":1000,"d":"1,000.00"}},{"$f":"G207","v":{"v":0,"d":"0.00"}},{"$f":"H207","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"SUM(F206:R206)","v":{"v":1000,"d":"1,000.00"}},204]
[{"$nulls":3},2950,"Réserves liées à la réévaluation (introduction MCH2)",{"v":1000,"d":"1,000.00"},null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$nulls":4},{"v":0,"d":"0.00"},null,null,{"$f":"SUM(F207:R207)","v":{"v":1000,"d":"1,000.00"}},205]
[{"$nulls":19},206]
[null,null,296,null,"Réserves liées à la réévaluation du PF",{"$f":"F210","v":{"v":28424.25,"d":"28,424.25"}},{"$f":"G210","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":23558788,"d":"23,558,788.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":430911.55,"d":"430,911.55"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"SUM(F209:R209)","v":{"v":24018123.8,"d":"24,018,123.80"}},207]
[{"$nulls":3},2960,"Réserves liées à la réévaluation du PF",{"v":28424.25,"d":"28,424.25"},null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":23558788,"d":"23,558,788.00"},{"$nulls":4},{"v":430911.55,"d":"430,911.55"},null,null,{"$f":"SUM(F210:R210)","v":{"v":24018123.8,"d":"24,018,123.80"}},208]
[{"$nulls":19},209]
[null,null,298,null,"Autres capitaux propres",{"$f":"F213","v":{"v":0,"d":"0.00"}},{"$f":"G213","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"SUM(F212:R212)","v":{"v":0,"d":"0.00"}},210]
[{"$nulls":3},2980,"Autres capitaux propres",{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$nulls":4},{"v":0,"d":"0.00"},null,null,{"$f":"SUM(F213:R213)","v":{"v":0,"d":"0.00"}},211]
[{"$nulls":19},212]
[null,null,299,null,"Résultat annuel (excédent de charges ou produits)",{"$f":"F216+F217","v":{"v":7090649.3100000005,"d":"7,090,649.31"}},{"$f":"G216+G217","v":{"v":0,"d":"0.00"}},{"v":710171.77,"d":"710,171.77"},{"v":833426.4400000001,"d":"833,426.44"},{"v":1799439.79,"d":"1,799,439.79"},{"v":3584973.37,"d":"3,584,973.37"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":1993529.91,"d":"1,993,529.91"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"SUM(F215:R215)","v":{"v":16012190.59,"d":"16,012,190.59"}},213]
[{"$nulls":3},2990,"Résultat annuel (excédent de charges ou produits)",{"v":29125.87,"d":"29,125.87"},null,{"v":-1127.99,"d":"-1,127.99"},{"v":17304.65,"d":"17,304.65"},{"v":-23884.75,"d":"-23,884.75"},{"v":157274,"d":"157,274.00"},{"$nulls":4},{"v":17978.64,"d":"17,978.64"},null,null,{"$f":"SUM(F216:R216)","v":{"v":196670.41999999998,"d":"196,670.42"}},214]
[{"$nulls":3},2999,"Résultats cumulés (fortune nette ou découvert)",{"v":7061523.44,"d":"7,061,523.44"},null,{"v":711299.76,"d":"711,299.76"},{"v":816121.79,"d":"816,121.79"},{"v":1823324.54,"d":"1,823,324.54"},{"v":3427699.37,"d":"3,427,699.37"},{"$nulls":4},{"v":1975551.27,"d":"1,975,551.27"},null,null,{"$f":"SUM(F217:R217)","v":{"v":15815520.170000002,"d":"15,815,520.17"}},215]
[{"$nulls":19},216]
[{"$nulls":4},"Contrôle de la variation de fortune",{"$nulls":14},217]
[{"$nulls":3},290,"Résutlats des financements spéciaux",{"$f":"'Bourgeoisies Comptes 2020'!E155","v":{"v":0,"d":"0.00"}},{"$f":"'Bourgeoisies Comptes 2020'!F155","v":{"v":0,"d":"0.00"}},{"$f":"'Bourgeoisies Comptes 2020'!G155","v":{"v":0,"d":"0.00"}},{"$f":"'Bourgeoisies Comptes 2020'!H155","v":{"v":0,"d":"0.00"}},{"$f":"'Bourgeoisies Comptes 2020'!I155","v":{"v":0,"d":"0.00"}},{"$f":"'Bourgeoisies Comptes 2020'!J155","v":{"v":0,"d":"0.00"}},{"$f":"'Bourgeoisies Comptes 2020'!K155","v":{"v":0,"d":"0.00"}},{"$f":"'Bourgeoisies Comptes 2020'!L155","v":{"v":0,"d":"0.00"}},{"$f":"'Bourgeoisies Comptes 2020'!M155","v":{"v":0,"d":"0.00"}},{"$f":"'Bourgeoisies Comptes 2020'!N155","v":{"v":0,"d":"0.00"}},{"$f":"'Bourgeoisies Comptes 2020'!O155","v":{"v":0,"d":"0.00"}},{"$f":"'Bourgeoisies Comptes 2020'!P155","v":{"v":0,"d":"0.00"}},{"$f":"'Bourgeoisies Comptes 2020'!Q155","v":{"v":0,"d":"0.00"}},{"$f":"'Bourgeoisies Comptes 2020'!R155","v":{"v":0,"d":"0.00"}},218]
[{"$nulls":3},2990,"Résutlats annuel du compte de résultats général",{"$f":"F216","v":{"v":29125.87,"d":"29,125.87"}},{"$f":"G216","v":{"v":0,"d":"0.00"}},{"v":-1127.99,"d":"-1,127.99"},{"v":17304.65,"d":"17,304.65"},{"v":-23884.75,"d":"-23,884.75"},{"v":157274,"d":"157,274.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":17978.64,"d":"17,978.64"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":196670.41999999998,"d":"196,670.42"},219]
[{"$nulls":19},220]
[{"$nulls":4},"Réslutat final du compte de résultats global",{"$f":"F220+F221","v":{"v":29125.87,"d":"29,125.87"}},{"$f":"G220+G221","v":{"v":0,"d":"0.00"}},{"v":-1127.99,"d":"-1,127.99"},{"v":17304.65,"d":"17,304.65"},{"v":-23884.75,"d":"-23,884.75"},{"v":157274,"d":"157,274.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":17978.64,"d":"17,978.64"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":196670.41999999998,"d":"196,670.42"},221]
[{"$nulls":19},222]
[{"$nulls":4},"Contrôle général",{"$f":"F4-F120","v":{"v":0,"d":"0.00"}},{"$f":"G4-G120","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},223]

{"sheet":"Bilan par bourrgeoisie","index":46,"n_rows":228,"n_cols":6,"rows_kept":228,"hidden":true}
["Bilan 2020 par commune"]
[]
[]
["Bourgeoisie :",{"$nulls":3},"Boécourt"]
[]
[]
[1,{"$nulls":3},"Actif",{"$f":"HLOOKUP($E$4,'Bourgeoisie bilan'!$F$3:$S$228,2,0)","v":{"v":10598676.65,"d":"10,598,676.65"}}]
[null,10,null,null,"Patrimoine financier",{"$f":"HLOOKUP($E$4,'Bourgeoisie bilan'!$F$3:$S$228,2,0)","v":{"v":10598676.65,"d":"10,598,676.65"}}]
[null,null,100,null,"Disponibilité et placements à court terme",{"$f":"HLOOKUP($E$4,'Bourgeoisie bilan'!$F$3:$S$228,2,0)","v":{"v":10598676.65,"d":"10,598,676.65"}}]
[{"$nulls":3},1000,"Caisse",{"$f":"HLOOKUP($E$4,'Bourgeoisie bilan'!$F$3:$S$228,5,0)","v":{"v":1464.65,"d":"1,464.65"}}]
[{"$nulls":3},1001,"Poste",{"$f":"HLOOKUP($E$4,'Bourgeoisie bilan'!$F$3:$S$228,6,0)","v":{"v":1364.71,"d":"1,364.71"}}]
[{"$nulls":3},1002,"Banques",{"$f":"HLOOKUP($E$4,'Bourgeoisie bilan'!$F$3:$S$228,7,0)","v":{"v":1228383.39,"d":"1,228,383.39"}}]
[{"$nulls":3},1003,"Placement à court terme sur le marché monétaire",{"$f":"HLOOKUP($E$4,'Bourgeoisie bilan'!$F$3:$S$228,8,0)","v":{"v":0,"d":"0.00"}}]
[{"$nulls":3},1004,"Carte de débit ou crédit",{"$f":"HLOOKUP($E$4,'Bourgeoisie bilan'!$F$3:$S$228,9,0)","v":{"v":7342.95,"d":"7,342.95"}}]
[{"$nulls":3},1009,"Autres disponibilité",{"$f":"HLOOKUP($E$4,'Bourgeoisie bilan'!$F$3:$S$228,10,0)","v":{"v":0,"d":"0.00"}}]
[]
[null,null,101,null,"Créances",{"$f":"HLOOKUP($E$4,'Bourgeoisie bilan'!$F$3:$S$228,12,0)","v":{"v":18007.2,"d":"18,007.20"}}]
[{"$nulls":3},1010,"Créances résultant de liraison et de prestations envers des tiers",{"$f":"HLOOKUP($E$4,'Bourgeoisie bilan'!$F$3:$S$228,13,0)","v":{"v":17935.45,"d":"17,935.45"}}]
[{"$nulls":3},1011,"Comptes courants avec des tiers",{"$f":"HLOOKUP($E$4,'Bourgeoisie bilan'!$F$3:$S$228,14,0)","v":{"v":0,"d":"0.00"}}]
[{"$nulls":3},1012,"Créances fiscales",{"$f":"HLOOKUP($E$4,'Bourgeoisie bilan'!$F$3:$S$228,15,0)","v":{"v":0,"d":"0.00"}}]
[{"$nulls":3},1013,"Acomptes à des tiers",{"$f":"HLOOKUP($E$4,'Bourgeoisie bilan'!$F$3:$S$228,16,0)","v":{"v":0,"d":"0.00"}}]
[{"$nulls":3},1014,"Créances sur transferts",{"$f":"HLOOKUP($E$4,'Bourgeoisie bilan'!$F$3:$S$228,17,0)","v":{"v":0,"d":"0.00"}}]
[{"$nulls":3},1015,"Comptes courants internes",{"$f":"HLOOKUP($E$4,'Bourgeoisie bilan'!$F$3:$S$228,18,0)","v":{"v":0,"d":"0.00"}}]
[{"$nulls":3},1016,"Avances pour les frais administratifs",{"$f":"HLOOKUP($E$4,'Bourgeoisie bilan'!$F$3:$S$228,19,0)","v":{"v":0,"d":"0.00"}}]
[{"$nulls":3},1019,"Autres créances et TVA",{"$f":"HLOOKUP($E$4,'Bourgeoisie bilan'!$F$3:$S$228,20,0)","v":71.75}]
[]
[null,null,102,null,"Placements financiers à court terme",{"$f":"HLOOKUP($E$4,'Bourgeoisie bilan'!$F$3:$S$228,22,0)","v":{"v":0,"d":"0.00"}}]
[{"$nulls":3},1020,"Prêts à court terme",{"$f":"HLOOKUP($E$4,'Bourgeoisie bilan'!$F$3:$S$228,23,0)","v":{"v":0,"d":"0.00"}}]
[{"$nulls":3},1022,"Placements à intérêts à court terme",{"$f":"HLOOKUP($E$4,'Bourgeoisie bilan'!$F$3:$S$228,24,0)","v":{"v":0,"d":"0.00"}}]
[{"$nulls":3},1023,"Dépôts à terme",{"$f":"HLOOKUP($E$4,'Bourgeoisie bilan'!$F$3:$S$228,25,0)","v":{"v":0,"d":"0.00"}}]
[{"$nulls":3},1029,"Autres placements financiers à court terme",{"$f":"HLOOKUP($E$4,'Bourgeoisie bilan'!$F$3:$S$228,26,0)","v":{"v":0,"d":"0.00"}}]
[]
[null,null,104,null,"Actifs de régularisation",{"$f":"HLOOKUP($E$4,'Bourgeoisie bilan'!$F$3:$S$228,28,0)","v":{"v":12961,"d":"12,961.00"}}]
[{"$nulls":3},1040,"Charges du personnel",{"$f":"HLOOKUP($E$4,'Bourgeoisie bilan'!$F$3:$S$228,29,0)","v":{"v":0,"d":"0.00"}}]
[{"$nulls":3},1041,"Charges de biens et de services et autres charges d'exploitations",{"$f":"HLOOKUP($E$4,'Bourgeoisie bilan'!$F$3:$S$228,30,0)","v":{"v":12961,"d":"12,961.00"}}]
[{"$nulls":3},1042,"Impôts",{"$f":"HLOOKUP($E$4,'Bourgeoisie bilan'!$F$3:$S$228,31,0)","v":{"v":0,"d":"0.00"}}]
[{"$nulls":3},1043,"Transferts du compte de résultats",{"$f":"HLOOKUP($E$4,'Bourgeoisie bilan'!$F$3:$S$228,32,0)","v":{"v":0,"d":"0.00"}}]
[{"$nulls":3},1044,"Charges financiers / revenus financiers",{"$f":"HLOOKUP($E$4,'Bourgeoisie bilan'!$F$3:$S$228,33,0)","v":{"v":0,"d":"0.00"}}]
[{"$nulls":3},1045,"Autres revenus d'exploitations",{"$f":"HLOOKUP($E$4,'Bourgeoisie bilan'!$F$3:$S$228,34,0)","v":{"v":0,"d":"0.00"}}]
[{"$nulls":3},1046,"Actifs de régularisation du comptes des investissements",{"$f":"HLOOKUP($E$4,'Bourgeoisie bilan'!$F$3:$S$228,35,0)","v":{"v":0,"d":"0.00"}}]
[{"$nulls":3},1049,"Autres actifs de régularisation du comptes de résultats",{"$f":"HLOOKUP($E$4,'Bourgeoisie bilan'!$F$3:$S$228,36,0)","v":{"v":0,"d":"0.00"}}]
[]
[null,null,106,null,"Marchandises, fournitures et travaux en cours",{"$f":"HLOOKUP($E$4,'Bourgeoisie bilan'!$F$3:$S$228,38,0)","v":{"v":102863.3,"d":"102,863.30"}}]
[{"$nulls":3},1060,"Articles de commerces",{"$f":"HLOOKUP($E$4,'Bourgeoisie bilan'!$F$3:$S$228,39,0)","v":{"v":102863.3,"d":"102,863.30"}}]
[{"$nulls":3},1061,"Matières premières et auxiliaires",{"$f":"HLOOKUP($E$4,'Bourgeoisie bilan'!$F$3:$S$228,40,0)","v":{"v":0,"d":"0.00"}}]
[{"$nulls":3},1062,"Produits semi-finis et finis",{"$f":"HLOOKUP($E$4,'Bourgeoisie bilan'!$F$3:$S$228,41,0)","v":{"v":0,"d":"0.00"}}]
[{"$nulls":3},1063,"Travaux en cours",{"$f":"HLOOKUP($E$4,'Bourgeoisie bilan'!$F$3:$S$228,42,0)","v":{"v":0,"d":"0.00"}}]
[{"$nulls":3},1068,"Avances et acomptes versés",{"$f":"HLOOKUP($E$4,'Bourgeoisie bilan'!$F$3:$S$228,43,0)","v":{"v":0,"d":"0.00"}}]
[]
[null,null,107,null,"Placements financiers",{"$f":"HLOOKUP($E$4,'Bourgeoisie bilan'!$F$3:$S$228,45,0)","v":{"v":13945.25,"d":"13,945.25"}}]
[{"$nulls":3},1070,"Actions et parts sociales",{"$f":"HLOOKUP($E$4,'Bourgeoisie bilan'!$F$3:$S$228,46,0)","v":{"v":13945.25,"d":"13,945.25"}}]
[{"$nulls":3},1071,"Placements à intérêts à long terme",{"$f":"HLOOKUP($E$4,'Bourgeoisie bilan'!$F$3:$S$228,47,0)","v":{"v":0,"d":"0.00"}}]
[{"$nulls":3},1072,"Cérances à long terme",{"$f":"HLOOKUP($E$4,'Bourgeoisie bilan'!$F$3:$S$228,48,0)","v":{"v":0,"d":"0.00"}}]
[{"$nulls":3},1079,"Autres placements financiers à long terme",{"$f":"HLOOKUP($E$4,'Bourgeoisie bilan'!$F$3:$S$228,49,0)","v":{"v":0,"d":"0.00"}}]
[]
[null,null,108,null,"Immobilisation corporelles du PF",{"$f":"HLOOKUP($E$4,'Bourgeoisie bilan'!$F$3:$S$228,51,0)","v":{"v":6907979.35,"d":"6,907,979.35"}}]
[{"$nulls":3},1080,"Terrains du PF",{"$f":"HLOOKUP($E$4,'Bourgeoisie bilan'!$F$3:$S$228,52,0)","v":{"v":509535,"d":"509,535.00"}}]
[{"$nulls":3},1084,"Bâtiments, locaux et équipement du PF",{"$f":"HLOOKUP($E$4,'Bourgeoisie bilan'!$F$3:$S$228,53,0)","v":{"v":1273320,"d":"1,273,320.00"}}]
[{"$nulls":3},1086,"Biens mobiliers du PF",{"$f":"HLOOKUP($E$4,'Bourgeoisie bilan'!$F$3:$S$228,54,0)","v":{"v":0,"d":"0.00"}}]
[{"$nulls":3},1087,"Installations et constructions du PF",{"$f":"HLOOKUP($E$4,'Bourgeoisie bilan'!$F$3:$S$228,55,0)","v":{"v":4967124.35,"d":"4,967,124.35"}}]
[{"$nulls":3},1088,"Avances terrains, bâtiments, mobilier du PF",{"$f":"HLOOKUP($E$4,'Bourgeoisie bilan'!$F$3:$S$228,56,0)","v":{"v":0,"d":"0.00"}}]
[{"$nulls":3},1089,"Autres immobilisations corporelles du PF",{"$f":"HLOOKUP($E$4,'Bourgeoisie bilan'!$F$3:$S$228,57,0)","v":{"v":158000,"d":"158,000.00"}}]
[]
[null,null,109,null,"Créances envers les financements spéciaux et fonds du capital de tiers",{"$f":"HLOOKUP($E$4,'Bourgeoisie bilan'!$F$3:$S$228,59,0)","v":{"v":0,"d":"0.00"}}]
[{"$nulls":3},1090,"Créances envers les financements spéciaux et fonds du capital de tiers",{"$f":"HLOOKUP($E$4,'Bourgeoisie bilan'!$F$3:$S$228,60,0)","v":{"v":0,"d":"0.00"}}]
[{"$nulls":3},1091,"Créances envres les fonds des capitaux de tiers",{"$f":"HLOOKUP($E$4,'Bourgeoisie bilan'!$F$3:$S$228,61,0)","v":{"v":0,"d":"0.00"}}]
[{"$nulls":3},1092,"Créances envers les legs et fondations ",{"$f":"HLOOKUP($E$4,'Bourgeoisie bilan'!$F$3:$S$228,62,0)","v":{"v":0,"d":"0.00"}}]
[{"$nulls":3},1093,"Créances envers d'autres capitaux de tiers",{"$f":"HLOOKUP($E$4,'Bourgeoisie bilan'!$F$3:$S$228,63,0)","v":{"v":0,"d":"0.00"}}]
[]
[null,14,null,null,"Patrimoine administratif",{"$f":"HLOOKUP($E$4,'Bourgeoisie bilan'!$F$3:$S$228,65,0)","v":{"v":2304364.85,"d":"2,304,364.85"}}]
[null,null,140,null,"Immobilisation corporelles du PA",{"$f":"HLOOKUP($E$4,'Bourgeoisie bilan'!$F$3:$S$228,66,0)","v":{"v":2235564.85,"d":"2,235,564.85"}}]
[{"$nulls":3},1400,"Terrains non bâtis et terrains bâtis du PA",{"$f":"HLOOKUP($E$4,'Bourgeoisie bilan'!$F$3:$S$228,67,0)","v":{"v":637850,"d":"637,850.00"}}]
[{"$nulls":3},1401,"Routes et voies de communications du PA",{"$f":"HLOOKUP($E$4,'Bourgeoisie bilan'!$F$3:$S$228,68,0)","v":{"v":69823.85,"d":"69,823.85"}}]
[{"$nulls":3},1402,"Aménagement des plans d'eau et cours d'eau du PA",{"$f":"HLOOKUP($E$4,'Bourgeoisie bilan'!$F$3:$S$228,69,0)","v":{"v":0,"d":"0.00"}}]
[{"$nulls":3},1403,"Autres ouvrages de génie civil du PA - Collecteurs, canalisations",{"$f":"HLOOKUP($E$4,'Bourgeoisie bilan'!$F$3:$S$228,70,0)","v":{"v":0,"d":"0.00"}}]
[{"$nulls":3},1404,"Bâtiments, locaux et équipement du PA",{"$f":"HLOOKUP($E$4,'Bourgeoisie bilan'!$F$3:$S$228,71,0)","v":{"v":519100,"d":"519,100.00"}}]
[{"$nulls":3},1405,"Forêts du PA",{"$f":"HLOOKUP($E$4,'Bourgeoisie bilan'!$F$3:$S$228,72,0)","v":{"v":907190,"d":"907,190.00"}}]
[{"$nulls":3},1406,"Biens mobilier du PA",{"$f":"HLOOKUP($E$4,'Bourgeoisie bilan'!$F$3:$S$228,73,0)","v":{"v":101601,"d":"101,601.00"}}]
[{"$nulls":3},1407,"Immobilisations en construction du PA",{"$f":"HLOOKUP($E$4,'Bourgeoisie bilan'!$F$3:$S$228,74,0)","v":{"v":0,"d":"0.00"}}]
[{"$nulls":3},1409,"Autres immobilisations corporelles du PA",{"$f":"HLOOKUP($E$4,'Bourgeoisie bilan'!$F$3:$S$228,75,0)","v":{"v":0,"d":"0.00"}}]
[]
[null,null,142,null,"Immobilisations incorporelles du PA",{"$f":"HLOOKUP($E$4,'Bourgeoisie bilan'!$F$3:$S$228,77,0)","v":{"v":0,"d":"0.00"}}]
[{"$nulls":3},1420,"Logiciels",{"$f":"HLOOKUP($E$4,'Bourgeoisie bilan'!$F$3:$S$228,78,0)","v":{"v":0,"d":"0.00"}}]
[{"$nulls":3},1421,"Brevets et licenses",{"$f":"HLOOKUP($E$4,'Bourgeoisie bilan'!$F$3:$S$228,79,0)","v":{"v":0,"d":"0.00"}}]
[{"$nulls":3},1427,"Immobilisations incorporalles en cours de développement",{"$f":"HLOOKUP($E$4,'Bourgeoisie bilan'!$F$3:$S$228,80,0)","v":{"v":0,"d":"0.00"}}]
[{"$nulls":3},1429,"Autres immobilisations incorporelles",{"$f":"HLOOKUP($E$4,'Bourgeoisie bilan'!$F$3:$S$228,81,0)","v":{"v":0,"d":"0.00"}}]
[]
[null,null,144,null,"Prêts",{"$f":"HLOOKUP($E$4,'Bourgeoisie bilan'!$F$3:$S$228,83,0)","v":{"v":68800,"d":"68,800.00"}}]
[{"$nulls":3},1440,"Prêts à la Confédération",{"$f":"HLOOKUP($E$4,'Bourgeoisie bilan'!$F$3:$S$228,83,0)","v":{"v":68800,"d":"68,800.00"}}]
[{"$nulls":3},1441,"Prêts aux cantons et concordats",{"$f":"HLOOKUP($E$4,'Bourgeoisie bilan'!$F$3:$S$228,85,0)","v":{"v":0,"d":"0.00"}}]
[{"$nulls":3},1442,"Prêts aux communes et associations intercommunales",{"$f":"HLOOKUP($E$4,'Bourgeoisie bilan'!$F$3:$S$228,86,0)","v":{"v":22800,"d":"22,800.00"}}]
[{"$nulls":3},1443,"Prêts aux assurances sociales publiques",{"$f":"HLOOKUP($E$4,'Bourgeoisie bilan'!$F$3:$S$228,87,0)","v":{"v":0,"d":"0.00"}}]
[{"$nulls":3},1444,"Prêts aux entreprises publiques",{"$f":"HLOOKUP($E$4,'Bourgeoisie bilan'!$F$3:$S$228,88,0)","v":{"v":0,"d":"0.00"}}]
[{"$nulls":3},1445,"Prêts aux entreprises privées",{"$f":"HLOOKUP($E$4,'Bourgeoisie bilan'!$F$3:$S$228,89,0)","v":{"v":0,"d":"0.00"}}]
[{"$nulls":3},1446,"Prêts aux organisations privées à but non lucratif",{"$f":"HLOOKUP($E$4,'Bourgeoisie bilan'!$F$3:$S$228,90,0)","v":{"v":46000,"d":"46,000.00"}}]
[{"$nulls":3},1447,"Prêts aux ménages privés",{"$f":"HLOOKUP($E$4,'Bourgeoisie bilan'!$F$3:$S$228,91,0)","v":{"v":0,"d":"0.00"}}]
[{"$nulls":3},1448,"Prêts à l'étranger",{"$f":"HLOOKUP($E$4,'Bourgeoisie bilan'!$F$3:$S$228,92,0)","v":{"v":0,"d":"0.00"}}]
[]
[null,null,145,null,"Participations et capital social",{"$f":"HLOOKUP($E$4,'Bourgeoisie bilan'!$F$3:$S$228,94,0)","v":{"v":0,"d":"0.00"}}]
[{"$nulls":3},1450,"Participations à la Confédération",{"$f":"HLOOKUP($E$4,'Bourgeoisie bilan'!$F$3:$S$228,95,0)","v":{"v":0,"d":"0.00"}}]
[{"$nulls":3},1451,"Participations aux cantons et concordats",{"$f":"HLOOKUP($E$4,'Bourgeoisie bilan'!$F$3:$S$228,96,0)","v":{"v":0,"d":"0.00"}}]
[{"$nulls":3},1452,"Participations aux communes et associations intercommunales",{"$f":"HLOOKUP($E$4,'Bourgeoisie bilan'!$F$3:$S$228,97,0)","v":{"v":0,"d":"0.00"}}]
[{"$nulls":3},1453,"Participations aux assurances sociales publiques",{"$f":"HLOOKUP($E$4,'Bourgeoisie bilan'!$F$3:$S$228,98,0)","v":{"v":0,"d":"0.00"}}]
[{"$nulls":3},1454,"Participations aux entreprises publiques",{"$f":"HLOOKUP($E$4,'Bourgeoisie bilan'!$F$3:$S$228,99,0)","v":{"v":0,"d":"0.00"}}]
[{"$nulls":3},1455,"Participations aux entreprises privées",{"$f":"HLOOKUP($E$4,'Bourgeoisie bilan'!$F$3:$S$228,100,0)","v":{"v":0,"d":"0.00"}}]
[{"$nulls":3},1456,"Participations aux organisations privées à but non lucratif",{"$f":"HLOOKUP($E$4,'Bourgeoisie bilan'!$F$3:$S$228,101,0)","v":{"v":0,"d":"0.00"}}]
[{"$nulls":3},1457,"Participations aux ménages privés",{"$f":"HLOOKUP($E$4,'Bourgeoisie bilan'!$F$3:$S$228,102,0)","v":{"v":0,"d":"0.00"}}]
[{"$nulls":3},1458,"Participations à l'étranger",{"$f":"HLOOKUP($E$4,'Bourgeoisie bilan'!$F$3:$S$228,103,0)","v":{"v":0,"d":"0.00"}}]
[]
[null,null,146,null,"Subventions d'investissements",{"$f":"HLOOKUP($E$4,'Bourgeoisie bilan'!$F$3:$S$228,105,0)","v":{"v":0,"d":"0.00"}}]
[{"$nulls":3},1460,"Subventions d'investissements à la Confédération",{"$f":"HLOOKUP($E$4,'Bourgeoisie bilan'!$F$3:$S$228,106,0)","v":{"v":0,"d":"0.00"}}]
[{"$nulls":3},1461,"Subventions d'investissements aux cantons et concordats",{"$f":"HLOOKUP($E$4,'Bourgeoisie bilan'!$F$3:$S$228,107,0)","v":{"v":0,"d":"0.00"}}]
[{"$nulls":3},1462,"Subventions d'investissements aux communes et associations",{"$f":"HLOOKUP($E$4,'Bourgeoisie bilan'!$F$3:$S$228,108,0)","v":{"v":0,"d":"0.00"}}]
[{"$nulls":3},1463,"Subventions d'investissements aux assurances sociales publiques",{"$f":"HLOOKUP($E$4,'Bourgeoisie bilan'!$F$3:$S$228,109,0)","v":{"v":0,"d":"0.00"}}]
[{"$nulls":3},1464,"Subventions d'investissements aux entreprises publiques",{"$f":"HLOOKUP($E$4,'Bourgeoisie bilan'!$F$3:$S$228,110,0)","v":{"v":0,"d":"0.00"}}]
[{"$nulls":3},1465,"Subventions d'investissements aux entreprises privées",{"$f":"HLOOKUP($E$4,'Bourgeoisie bilan'!$F$3:$S$228,111,0)","v":{"v":0,"d":"0.00"}}]
[{"$nulls":3},1466,"Subventions d'investissements aux organisations privées à but non luc.",{"$f":"HLOOKUP($E$4,'Bourgeoisie bilan'!$F$3:$S$228,112,0)","v":{"v":0,"d":"0.00"}}]
[{"$nulls":3},1467,"Subventions d'investissements aux ménages privés",{"$f":"HLOOKUP($E$4,'Bourgeoisie bilan'!$F$3:$S$228,113,0)","v":{"v":0,"d":"0.00"}}]
[{"$nulls":3},1468,"Subventions d'investissements à l'étranger",{"$f":"HLOOKUP($E$4,'Bourgeoisie bilan'!$F$3:$S$228,114,0)","v":{"v":0,"d":"0.00"}}]
[{"$nulls":3},1469,"Subventions d'investissements aux immobilisations en construction",{"$f":"HLOOKUP($E$4,'Bourgeoisie bilan'!$F$3:$S$228,115,0)","v":{"v":0,"d":"0.00"}}]
[]
[]
[2,{"$nulls":3},"Passif",{"$f":"HLOOKUP($E$4,'Bourgeoisie bilan'!$F$3:$S$228,118,0)","v":{"v":10598676.65,"d":"10,598,676.65"}}]
[null,20,null,null,"Capitaux de tiers",{"$f":"HLOOKUP($E$4,'Bourgeoisie bilan'!$F$3:$S$228,119,0)","v":{"v":3140653.1,"d":"3,140,653.10"}}]
[null,null,200,null,"Engagements courants",{"$f":"HLOOKUP($E$4,'Bourgeoisie bilan'!$F$3:$S$228,120,0)","v":{"v":73180.2,"d":"73,180.20"}}]
[{"$nulls":3},2000,"Engagements courants provenant de livraison et de prestations de tiers",{"$f":"HLOOKUP($E$4,'Bourgeoisie bilan'!$F$3:$S$228,121,0)","v":{"v":73180.2,"d":"73,180.20"}}]
[{"$nulls":3},2001,"Comptes courants avec des tiers",{"$f":"HLOOKUP($E$4,'Bourgeoisie bilan'!$F$3:$S$228,122,0)","v":{"v":0,"d":"0.00"}}]
[{"$nulls":3},2002,"Impôts et TVA",{"$f":"HLOOKUP($E$4,'Bourgeoisie bilan'!$F$3:$S$228,123,0)","v":{"v":0,"d":"0.00"}}]
[{"$nulls":3},2003,"Acomptes de tiers",{"$f":"HLOOKUP($E$4,'Bourgeoisie bilan'!$F$3:$S$228,124,0)","v":{"v":0,"d":"0.00"}}]
[{"$nulls":3},2004,"Engagements de transferts",{"$f":"HLOOKUP($E$4,'Bourgeoisie bilan'!$F$3:$S$228,125,0)","v":{"v":0,"d":"0.00"}}]
[{"$nulls":3},2005,"Comptes courants internes",{"$f":"HLOOKUP($E$4,'Bourgeoisie bilan'!$F$3:$S$228,126,0)","v":{"v":0,"d":"0.00"}}]
[{"$nulls":3},2006,"Dépôts et cautions",{"$f":"HLOOKUP($E$4,'Bourgeoisie bilan'!$F$3:$S$228,127,0)","v":{"v":0,"d":"0.00"}}]
[{"$nulls":3},2009,"Autres engagements courants",{"$f":"HLOOKUP($E$4,'Bourgeoisie bilan'!$F$3:$S$228,128,0)","v":{"v":0,"d":"0.00"}}]
[]
[null,null,201,null,"Engagements financiers à court terme",{"$f":"HLOOKUP($E$4,'Bourgeoisie bilan'!$F$3:$S$228,130,0)","v":{"v":0,"d":"0.00"}}]
[{"$nulls":3},2010,"Engagements à court terme envers la Poste",{"$f":"HLOOKUP($E$4,'Bourgeoisie bilan'!$F$3:$S$228,131,0)","v":{"v":0,"d":"0.00"}}]
[{"$nulls":3},2011,"Engagements à court terme envers les collectivités et associations",{"$f":"HLOOKUP($E$4,'Bourgeoisie bilan'!$F$3:$S$228,132,0)","v":{"v":0,"d":"0.00"}}]
[{"$nulls":3},2012,"Engagements à court terme envers des entités consolidées",{"$f":"HLOOKUP($E$4,'Bourgeoisie bilan'!$F$3:$S$228,133,0)","v":{"v":0,"d":"0.00"}}]
[{"$nulls":3},2013,"Engagements à court terme envers des entités indépendantes",{"$f":"HLOOKUP($E$4,'Bourgeoisie bilan'!$F$3:$S$228,134,0)","v":{"v":0,"d":"0.00"}}]
[{"$nulls":3},2014,"Parts à court terme d'engagement à long terme",{"$f":"HLOOKUP($E$4,'Bourgeoisie bilan'!$F$3:$S$228,135,0)","v":{"v":0,"d":"0.00"}}]
[{"$nulls":3},2015,"Parts à court terme des dettes de locations (leasing) à long terme",{"$f":"HLOOKUP($E$4,'Bourgeoisie bilan'!$F$3:$S$228,136,0)","v":{"v":0,"d":"0.00"}}]
[{"$nulls":3},2016,"Instruments financiers dérivés",{"$f":"HLOOKUP($E$4,'Bourgeoisie bilan'!$F$3:$S$228,137,0)","v":{"v":0,"d":"0.00"}}]
[{"$nulls":3},2019,"Autres engagements financiers à court terme",{"$f":"HLOOKUP($E$4,'Bourgeoisie bilan'!$F$3:$S$228,138,0)","v":{"v":0,"d":"0.00"}}]
[]
[null,null,204,null,"Passifs de régularisation",{"$f":"HLOOKUP($E$4,'Bourgeoisie bilan'!$F$3:$S$228,140,0)","v":{"v":56886.2,"d":"56,886.20"}}]
[{"$nulls":3},2040,"Charges du personnel",{"$f":"HLOOKUP($E$4,'Bourgeoisie bilan'!$F$3:$S$228,141,0)","v":{"v":25428.8,"d":"25,428.80"}}]
[{"$nulls":3},2041,"Charges de biens et services et autres charges d'exploitation",{"$f":"HLOOKUP($E$4,'Bourgeoisie bilan'!$F$3:$S$228,142,0)","v":{"v":22847.4,"d":"22,847.40"}}]
[{"$nulls":3},2042,"Impôts",{"$f":"HLOOKUP($E$4,'Bourgeoisie bilan'!$F$3:$S$228,143,0)","v":{"v":0,"d":"0.00"}}]
[{"$nulls":3},2043,"Transferts du compte de résultats",{"$f":"HLOOKUP($E$4,'Bourgeoisie bilan'!$F$3:$S$228,144,0)","v":{"v":0,"d":"0.00"}}]
[{"$nulls":3},2044,"Charges financières / revenus financiers",{"$f":"HLOOKUP($E$4,'Bourgeoisie bilan'!$F$3:$S$228,145,0)","v":{"v":8610,"d":"8,610.00"}}]
[{"$nulls":3},2045,"Autres revenus d'exploitations",{"$f":"HLOOKUP($E$4,'Bourgeoisie bilan'!$F$3:$S$228,146,0)","v":{"v":0,"d":"0.00"}}]
[{"$nulls":3},2046,"Passifs de régularisation du compte des investissements",{"$f":"HLOOKUP($E$4,'Bourgeoisie bilan'!$F$3:$S$228,147,0)","v":{"v":0,"d":"0.00"}}]
[{"$nulls":3},2049,"Autres passifs de régularisation et du compte de résultats",{"$f":"HLOOKUP($E$4,'Bourgeoisie bilan'!$F$3:$S$228,148,0)","v":{"v":0,"d":"0.00"}}]
[]
[null,null,205,null,"Provisions à court terme",{"$f":"HLOOKUP($E$4,'Bourgeoisie bilan'!$F$3:$S$228,150,0)","v":{"v":0,"d":"0.00"}}]
[{"$nulls":3},2050,"Provisions à court terme pour les prestations supp. du personnel",{"$f":"HLOOKUP($E$4,'Bourgeoisie bilan'!$F$3:$S$228,151,0)","v":{"v":0,"d":"0.00"}}]
[{"$nulls":3},2051,"Provisions à court terme pour les autres droits du personnel",{"$f":"HLOOKUP($E$4,'Bourgeoisie bilan'!$F$3:$S$228,152,0)","v":{"v":0,"d":"0.00"}}]
[{"$nulls":3},2052,"Provisions à court terme pour les procès",{"$f":"HLOOKUP($E$4,'Bourgeoisie bilan'!$F$3:$S$228,153,0)","v":{"v":0,"d":"0.00"}}]
[{"$nulls":3},2053,"Provisions à court terme pour les dommages non assurés",{"$f":"HLOOKUP($E$4,'Bourgeoisie bilan'!$F$3:$S$228,154,0)","v":{"v":0,"d":"0.00"}}]
[{"$nulls":3},2054,"Provisions à court terme pour les cautions et garantie",{"$f":"HLOOKUP($E$4,'Bourgeoisie bilan'!$F$3:$S$228,155,0)","v":{"v":0,"d":"0.00"}}]
[{"$nulls":3},2055,"Provisions à court terme pour les autres activités d'exploitation",{"$f":"HLOOKUP($E$4,'Bourgeoisie bilan'!$F$3:$S$228,156,0)","v":{"v":0,"d":"0.00"}}]
[{"$nulls":3},2056,"Provisions à court terme pour les engagements de prévoyance",{"$f":"HLOOKUP($E$4,'Bourgeoisie bilan'!$F$3:$S$228,157,0)","v":{"v":0,"d":"0.00"}}]
[{"$nulls":3},2057,"Provisions à court terme pour les charges financières",{"$f":"HLOOKUP($E$4,'Bourgeoisie bilan'!$F$3:$S$228,158,0)","v":{"v":0,"d":"0.00"}}]
[{"$nulls":3},2058,"Provisions à court terme du compte des investissements",{"$f":"HLOOKUP($E$4,'Bourgeoisie bilan'!$F$3:$S$228,159,0)","v":{"v":0,"d":"0.00"}}]
[{"$nulls":3},2059,"Autres provisions à court terme",{"$f":"HLOOKUP($E$4,'Bourgeoisie bilan'!$F$3:$S$228,160,0)","v":{"v":0,"d":"0.00"}}]
[]
[null,null,206,null,"Engagements financiers à long terme",{"$f":"HLOOKUP($E$4,'Bourgeoisie bilan'!$F$3:$S$228,162,0)","v":{"v":3008500,"d":"3,008,500.00"}}]
[{"$nulls":3},2060,"Hypothèques",{"$f":"HLOOKUP($E$4,'Bourgeoisie bilan'!$F$3:$S$228,163,0)","v":{"v":3008500,"d":"3,008,500.00"}}]
[{"$nulls":3},2062,"Bons de caisse",{"$f":"HLOOKUP($E$4,'Bourgeoisie bilan'!$F$3:$S$228,164,0)","v":{"v":0,"d":"0.00"}}]
[{"$nulls":3},2063,"Emprunts",{"$f":"HLOOKUP($E$4,'Bourgeoisie bilan'!$F$3:$S$228,165,0)","v":{"v":0,"d":"0.00"}}]
[{"$nulls":3},2064,"Emprunts et reconnaissances de dettes",{"$f":"HLOOKUP($E$4,'Bourgeoisie bilan'!$F$3:$S$228,166,0)","v":{"v":0,"d":"0.00"}}]
[{"$nulls":3},2067,"Contrats de location",{"$f":"HLOOKUP($E$4,'Bourgeoisie bilan'!$F$3:$S$228,167,0)","v":{"v":0,"d":"0.00"}}]
[{"$nulls":3},2069,"Autres engagements financiers à long terme",{"$f":"HLOOKUP($E$4,'Bourgeoisie bilan'!$F$3:$S$228,168,0)","v":{"v":0,"d":"0.00"}}]
[]
[null,null,208,null,"Provisions à long terme",{"$f":"HLOOKUP($E$4,'Bourgeoisie bilan'!$F$3:$S$228,170,0)","v":{"v":2086.7,"d":"2,086.70"}}]
[{"$nulls":3},2081,"Provisions à long terme pour les prétentions du personnel",{"$f":"HLOOKUP($E$4,'Bourgeoisie bilan'!$F$3:$S$228,171,0)","v":{"v":0,"d":"0.00"}}]
[{"$nulls":3},2082,"Provisions à long terme pour les procès",{"$f":"HLOOKUP($E$4,'Bourgeoisie bilan'!$F$3:$S$228,172,0)","v":{"v":0,"d":"0.00"}}]
[{"$nulls":3},2083,"Provisions à long terme pour les dommages non assurés",{"$f":"HLOOKUP($E$4,'Bourgeoisie bilan'!$F$3:$S$228,173,0)","v":{"v":0,"d":"0.00"}}]
[{"$nulls":3},2084,"Provisions à long terme pour les cautions et garanties",{"$f":"HLOOKUP($E$4,'Bourgeoisie bilan'!$F$3:$S$228,174,0)","v":{"v":0,"d":"0.00"}}]
[{"$nulls":3},2085,"Provisions à long terme pour les autres activités d'exploitation",{"$f":"HLOOKUP($E$4,'Bourgeoisie bilan'!$F$3:$S$228,175,0)","v":{"v":2086.7,"d":"2,086.70"}}]
[{"$nulls":3},2086,"Provisions à long terme pour les engagements de prévoyance",{"$f":"HLOOKUP($E$4,'Bourgeoisie bilan'!$F$3:$S$228,176,0)","v":{"v":0,"d":"0.00"}}]
[{"$nulls":3},2087,"Provisions à long terme pour les charges financières",{"$f":"HLOOKUP($E$4,'Bourgeoisie bilan'!$F$3:$S$228,177,0)","v":{"v":0,"d":"0.00"}}]
[{"$nulls":3},2088,"Provisions à long terme du compte des investissements",{"$f":"HLOOKUP($E$4,'Bourgeoisie bilan'!$F$3:$S$228,178,0)","v":{"v":0,"d":"0.00"}}]
[{"$nulls":3},2089,"Autres provisions à long terme du compte de résultats",{"$f":"HLOOKUP($E$4,'Bourgeoisie bilan'!$F$3:$S$228,179,0)","v":{"v":0,"d":"0.00"}}]
[]
[null,null,209,null,"Engagements envers les financements spéciaux et capitaux de tiers",{"$f":"HLOOKUP($E$4,'Bourgeoisie bilan'!$F$3:$S$228,181,0)","v":{"v":0,"d":"0.00"}}]
[{"$nulls":3},2090,"Engagements envers les financements spéciaux et capitaux de tiers",{"$f":"HLOOKUP($E$4,'Bourgeoisie bilan'!$F$3:$S$228,182,0)","v":{"v":0,"d":"0.00"}}]
[{"$nulls":3},2091,"Engagements envers les fonds des capitaux de tiers",{"$f":"HLOOKUP($E$4,'Bourgeoisie bilan'!$F$3:$S$228,183,0)","v":{"v":0,"d":"0.00"}}]
[{"$nulls":3},2092,"Engagements envers les legs et fondations des capitaux de tiers",{"$f":"HLOOKUP($E$4,'Bourgeoisie bilan'!$F$3:$S$228,184,0)","v":{"v":0,"d":"0.00"}}]
[{"$nulls":3},2093,"Engagements envrers d'autres capitaux de tiers affectés",{"$f":"HLOOKUP($E$4,'Bourgeoisie bilan'!$F$3:$S$228,185,0)","v":{"v":0,"d":"0.00"}}]
[]
[null,29,null,null,"Capital propre",{"$f":"HLOOKUP($E$4,'Bourgeoisie bilan'!$F$3:$S$228,187,0)","v":{"v":7458023.550000001,"d":"7,458,023.55"}}]
[null,null,290,null,"Financement spéciaux du capital propre",{"$f":"HLOOKUP($E$4,'Bourgeoisie bilan'!$F$3:$S$228,188,0)","v":{"v":337949.99,"d":"337,949.99"}}]
[{"$nulls":3},2900,"Financement spéciaux du capital propre",{"$f":"HLOOKUP($E$4,'Bourgeoisie bilan'!$F$3:$S$228,189,0)","v":{"v":337949.99,"d":"337,949.99"}}]
[]
[null,null,291,null,"Fonds du capital propres",{"$f":"HLOOKUP($E$4,'Bourgeoisie bilan'!$F$3:$S$228,191,0)","v":{"v":0,"d":"0.00"}}]
[{"$nulls":3},2910,"Fonds du capital propres",{"$f":"HLOOKUP($E$4,'Bourgeoisie bilan'!$F$3:$S$228,192,0)","v":{"v":0,"d":"0.00"}}]
[{"$nulls":3},2911,"Legs et fondations sans personnalité juridique du capital propre",{"$f":"HLOOKUP($E$4,'Bourgeoisie bilan'!$F$3:$S$228,193,0)","v":{"v":0,"d":"0.00"}}]
[]
[null,null,292,null,"Réserves des domaines de l'enveloppe budgétaire",{"$f":"HLOOKUP($E$4,'Bourgeoisie bilan'!$F$3:$S$228,195,0)","v":{"v":0,"d":"0.00"}}]
[{"$nulls":3},2920,"Réserves des domaines de l'enveloppe budgétaire",{"$f":"HLOOKUP($E$4,'Bourgeoisie bilan'!$F$3:$S$228,196,0)","v":{"v":0,"d":"0.00"}}]
[]
[null,null,293,null,"Préfinancements",{"$f":"HLOOKUP($E$4,'Bourgeoisie bilan'!$F$3:$S$228,198,0)","v":{"v":0,"d":"0.00"}}]
[{"$nulls":3},2930,"Préfinancements",{"$f":"HLOOKUP($E$4,'Bourgeoisie bilan'!$F$3:$S$228,199,0)","v":{"v":0,"d":"0.00"}}]
[]
[null,null,294,null,"Réserves de politique budgétaire",{"$f":"HLOOKUP($E$4,'Bourgeoisie bilan'!$F$3:$S$228,201,0)","v":{"v":0,"d":"0.00"}}]
[{"$nulls":3},2940,"Réserves de politique budgétaire",{"$f":"HLOOKUP($E$4,'Bourgeoisie bilan'!$F$3:$S$228,202,0)","v":{"v":0,"d":"0.00"}}]
[]
[null,null,295,null,"Réserves liées à la réévaluation (introduction MCH2)",{"$f":"HLOOKUP($E$4,'Bourgeoisie bilan'!$F$3:$S$228,204,0)","v":{"v":1000,"d":"1,000.00"}}]
[{"$nulls":3},2950,"Réserves liées à la réévaluation (introduction MCH2)",{"$f":"HLOOKUP($E$4,'Bourgeoisie bilan'!$F$3:$S$228,205,0)","v":{"v":1000,"d":"1,000.00"}}]
[]
[null,null,296,null,"Réserves liées à la réévaluation du PF",{"$f":"HLOOKUP($E$4,'Bourgeoisie bilan'!$F$3:$S$228,207,0)","v":{"v":28424.25,"d":"28,424.25"}}]
[{"$nulls":3},2960,"Réserves liées à la réévaluation du PF",{"$f":"HLOOKUP($E$4,'Bourgeoisie bilan'!$F$3:$S$228,208,0)","v":{"v":28424.25,"d":"28,424.25"}}]
[]
[null,null,298,null,"Autres capitaux propres",{"$f":"HLOOKUP($E$4,'Bourgeoisie bilan'!$F$3:$S$228,210,0)","v":{"v":0,"d":"0.00"}}]
[{"$nulls":3},2980,"Autres capitaux propres",{"$f":"HLOOKUP($E$4,'Bourgeoisie bilan'!$F$3:$S$228,211,0)","v":{"v":0,"d":"0.00"}}]
[]
[null,null,299,null,"Résultat annuel (excédent de charges ou produits)",{"$f":"HLOOKUP($E$4,'Bourgeoisie bilan'!$F$3:$S$228,213,0)","v":{"v":7090649.3100000005,"d":"7,090,649.31"}}]
[{"$nulls":3},2990,"Résultat annuel (excédent de charges ou produits)",{"$f":"HLOOKUP($E$4,'Bourgeoisie bilan'!$F$3:$S$228,214,0)","v":{"v":29125.87,"d":"29,125.87"}}]
[{"$nulls":3},2999,"Résultats cumulés (fortune nette ou découvert)",{"$f":"HLOOKUP($E$4,'Bourgeoisie bilan'!$F$3:$S$228,215,0)","v":{"v":7061523.44,"d":"7,061,523.44"}}]
[]
[{"$nulls":4},"Contrôle de la variation de fortune",{"$f":"HLOOKUP($E$4,'Bourgeoisie bilan'!$F$3:$S$228,217,0)","v":{"v":0,"d":"0.00"}}]
[{"$nulls":3},290,"Résutlats des financements spéciaux",{"$f":"HLOOKUP($E$4,'Bourgeoisie bilan'!$F$3:$S$228,218,0)","v":{"v":0,"d":"0.00"}}]
[{"$nulls":3},2990,"Résutlats annuel du compte de résultats général",{"$f":"HLOOKUP($E$4,'Bourgeoisie bilan'!$F$3:$S$228,219,0)","v":{"v":29125.87,"d":"29,125.87"}}]
[]
[{"$nulls":4},"Réslutat final du compte de résultats global",{"$f":"HLOOKUP($E$4,'Bourgeoisie bilan'!$F$3:$S$228,221,0)","v":{"v":29125.87,"d":"29,125.87"}}]
[{"$nulls":5},{"$f":"HLOOKUP($E$4,'Bourgeoisie bilan'!$F$3:$S$228,222,0)","v":{"v":0,"d":"0.00"}}]
[{"$nulls":4},"Contrôle général",{"$f":"HLOOKUP($E$4,'Bourgeoisie bilan'!$F$3:$S$228,223,0)","v":{"v":0,"d":"0.00"}}]

{"sheet":"Bourgeoisie endettement","index":47,"n_rows":22,"n_cols":16,"rows_kept":22,"hidden":true}
["Tableau de l'endettement 2020"]
["Ensemble des Bourgeoisies"]
[]
[]
[]
[null,null,"Boécourt","Bourrignon","Châtillon","Corban","Courrendlin","Delémont","Montavon","Porrentruy","Les Riedes-Dessus","Sceut","Soyhières","Undervelier","2ème section Les Bois","Total"]
[10,"Patrimoine financier",{"$f":"'Bourgeoisie bilan'!F5","v":{"v":8294311.8,"d":"8,294,311.80"}},{"$f":"'Bourgeoisie bilan'!G5","v":{"v":0,"d":"0.00"}},{"$f":"'Bourgeoisie bilan'!H5","v":{"v":426496.12,"d":"426,496.12"}},{"$f":"'Bourgeoisie bilan'!I5","v":{"v":274576.96,"d":"274,576.96"}},{"$f":"'Bourgeoisie bilan'!J5","v":{"v":1295252.44,"d":"1,295,252.44"}},{"$f":"'Bourgeoisie bilan'!K5","v":{"v":31488589.369999997,"d":"31,488,589.37"}},{"$f":"'Bourgeoisie bilan'!L5","v":{"v":0,"d":"0.00"}},{"$f":"'Bourgeoisie bilan'!M5","v":{"v":0,"d":"0.00"}},{"$f":"'Bourgeoisie bilan'!N5","v":{"v":0,"d":"0.00"}},{"$f":"'Bourgeoisie bilan'!O5","v":{"v":0,"d":"0.00"}},{"$f":"'Bourgeoisie bilan'!P5","v":{"v":1298489.6,"d":"1,298,489.60"}},{"$f":"'Bourgeoisie bilan'!Q5","v":{"v":0,"d":"0.00"}},{"$f":"'Bourgeoisie bilan'!R5","v":{"v":0,"d":"0.00"}},{"$f":"SUM(C7:O7)","v":{"v":43077716.29,"d":"43,077,716.29"}}]
[]
[20,"Capitaux de tiers",{"$f":"'Bourgeoisie bilan'!F121","v":{"v":3140653.1,"d":"3,140,653.10"}},{"$f":"'Bourgeoisie bilan'!G121","v":{"v":0,"d":"0.00"}},{"$f":"'Bourgeoisie bilan'!H121","v":{"v":326299.3,"d":"326,299.30"}},{"$f":"'Bourgeoisie bilan'!I121","v":{"v":177.1,"d":"177.10"}},{"$f":"'Bourgeoisie bilan'!J121","v":{"v":599187.85,"d":"599,187.85"}},{"$f":"'Bourgeoisie bilan'!K121","v":{"v":3922850.45,"d":"3,922,850.45"}},{"$f":"'Bourgeoisie bilan'!L121","v":{"v":0,"d":"0.00"}},{"$f":"'Bourgeoisie bilan'!M121","v":{"v":0,"d":"0.00"}},{"$f":"'Bourgeoisie bilan'!N121","v":{"v":0,"d":"0.00"}},{"$f":"'Bourgeoisie bilan'!O121","v":{"v":0,"d":"0.00"}},{"$f":"'Bourgeoisie bilan'!P121","v":{"v":25318.6,"d":"25,318.60"}},{"$f":"'Bourgeoisie bilan'!Q121","v":{"v":0,"d":"0.00"}},{"$f":"'Bourgeoisie bilan'!R121","v":{"v":0,"d":"0.00"}},{"$f":"SUM(C9:O9)","v":{"v":8014486.4,"d":"8,014,486.40"}}]
[]
[200,"Engagements courant",{"$f":"'Bourgeoisie bilan'!F122","v":{"v":73180.2,"d":"73,180.20"}},{"$f":"'Bourgeoisie bilan'!G122","v":{"v":0,"d":"0.00"}},{"$f":"'Bourgeoisie bilan'!H122","v":{"v":0,"d":"0.00"}},{"$f":"'Bourgeoisie bilan'!I122","v":{"v":0,"d":"0.00"}},{"$f":"'Bourgeoisie bilan'!J122","v":{"v":17194.05,"d":"17,194.05"}},{"$f":"'Bourgeoisie bilan'!K122","v":{"v":92626.65,"d":"92,626.65"}},{"$f":"'Bourgeoisie bilan'!L122","v":{"v":0,"d":"0.00"}},{"$f":"'Bourgeoisie bilan'!M122","v":{"v":0,"d":"0.00"}},{"$f":"'Bourgeoisie bilan'!N122","v":{"v":0,"d":"0.00"}},{"$f":"'Bourgeoisie bilan'!O122","v":{"v":0,"d":"0.00"}},{"$f":"'Bourgeoisie bilan'!P122","v":{"v":0,"d":"0.00"}},{"$f":"'Bourgeoisie bilan'!Q122","v":{"v":0,"d":"0.00"}},{"$f":"'Bourgeoisie bilan'!R122","v":{"v":0,"d":"0.00"}},{"$f":"SUM(C11:O11)","v":{"v":183000.9,"d":"183,000.90"}}]
[]
[201,"Engagements financiers à court terme",{"$f":"'Bourgeoisie bilan'!F132","v":{"v":0,"d":"0.00"}},{"$f":"'Bourgeoisie bilan'!G132","v":{"v":0,"d":"0.00"}},{"$f":"'Bourgeoisie bilan'!H132","v":{"v":0,"d":"0.00"}},{"$f":"'Bourgeoisie bilan'!I132","v":{"v":0,"d":"0.00"}},{"$f":"'Bourgeoisie bilan'!J132","v":{"v":0,"d":"0.00"}},{"$f":"'Bourgeoisie bilan'!K132","v":{"v":0,"d":"0.00"}},{"$f":"'Bourgeoisie bilan'!L132","v":{"v":0,"d":"0.00"}},{"$f":"'Bourgeoisie bilan'!M132","v":{"v":0,"d":"0.00"}},{"$f":"'Bourgeoisie bilan'!N132","v":{"v":0,"d":"0.00"}},{"$f":"'Bourgeoisie bilan'!O132","v":{"v":0,"d":"0.00"}},{"$f":"'Bourgeoisie bilan'!P132","v":{"v":0,"d":"0.00"}},{"$f":"'Bourgeoisie bilan'!Q132","v":{"v":0,"d":"0.00"}},{"$f":"'Bourgeoisie bilan'!R132","v":{"v":0,"d":"0.00"}},{"$f":"SUM(C13:O13)","v":{"v":0,"d":"0.00"}}]
[]
[206,"Engagements financiers à long terme",{"$f":"'Bourgeoisie bilan'!F164","v":{"v":3008500,"d":"3,008,500.00"}},{"$f":"'Bourgeoisie bilan'!G164","v":{"v":0,"d":"0.00"}},{"$f":"'Bourgeoisie bilan'!H164","v":{"v":291425.6,"d":"291,425.60"}},{"$f":"'Bourgeoisie bilan'!I164","v":{"v":0,"d":"0.00"}},{"$f":"'Bourgeoisie bilan'!J164","v":{"v":393600,"d":"393,600.00"}},{"$f":"'Bourgeoisie bilan'!K164","v":{"v":3334475,"d":"3,334,475.00"}},{"$f":"'Bourgeoisie bilan'!L164","v":{"v":0,"d":"0.00"}},{"$f":"'Bourgeoisie bilan'!M164","v":{"v":0,"d":"0.00"}},{"$f":"'Bourgeoisie bilan'!N164","v":{"v":0,"d":"0.00"}},{"$f":"'Bourgeoisie bilan'!O164","v":{"v":0,"d":"0.00"}},{"$f":"'Bourgeoisie bilan'!P164","v":{"v":0,"d":"0.00"}},{"$f":"'Bourgeoisie bilan'!Q164","v":{"v":0,"d":"0.00"}},{"$f":"'Bourgeoisie bilan'!R164","v":{"v":0,"d":"0.00"}},{"$f":"SUM(C15:O15)","v":{"v":7028000.6,"d":"7,028,000.60"}}]
[]
[2016,"Instruments financiers dérivés",{"$f":"'Bourgeoisie bilan'!F139","v":{"v":0,"d":"0.00"}},{"$f":"'Bourgeoisie bilan'!G139","v":{"v":0,"d":"0.00"}},{"$f":"'Bourgeoisie bilan'!H139","v":{"v":0,"d":"0.00"}},{"$f":"'Bourgeoisie bilan'!I139","v":{"v":0,"d":"0.00"}},{"$f":"'Bourgeoisie bilan'!J139","v":{"v":0,"d":"0.00"}},{"$f":"'Bourgeoisie bilan'!K139","v":{"v":0,"d":"0.00"}},{"$f":"'Bourgeoisie bilan'!L139","v":{"v":0,"d":"0.00"}},{"$f":"'Bourgeoisie bilan'!M139","v":{"v":0,"d":"0.00"}},{"$f":"'Bourgeoisie bilan'!N139","v":{"v":0,"d":"0.00"}},{"$f":"'Bourgeoisie bilan'!O139","v":{"v":0,"d":"0.00"}},{"$f":"'Bourgeoisie bilan'!P139","v":{"v":0,"d":"0.00"}},{"$f":"'Bourgeoisie bilan'!Q139","v":{"v":0,"d":"0.00"}},{"$f":"'Bourgeoisie bilan'!R139","v":{"v":0,"d":"0.00"}},{"$f":"SUM(C17:O17)","v":{"v":0,"d":"0.00"}}]
[]
[]
[null,"Endettement brut",{"$f":"C11+C13+C15-C17","v":{"v":3081680.2,"d":"3,081,680.20"}},{"$f":"D11+D13+D15-D17","v":{"v":0,"d":"0.00"}},{"v":291425.6,"d":"291,425.60"},{"v":0,"d":"0.00"},{"v":410794.05,"d":"410,794.05"},{"v":3427101.65,"d":"3,427,101.65"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"SUM(C20:O20)","v":{"v":7211001.5,"d":"7,211,001.50"}}]
[]
[null,"Endettement net",{"$f":"C9-C7","v":{"v":-5153658.699999999,"d":"-5,153,658.70 "}},{"v":0,"d":"0.00"},{"v":-100196.82,"d":"-100,196.82 "},{"v":-274399.86000000004,"d":"-274,399.86 "},{"v":-696064.59,"d":"-696,064.59 "},{"v":-27565738.919999998,"d":"-27,565,738.92 "},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":-1273171,"d":"-1,273,171.00 "},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"SUM(C22:O22)","v":{"v":-35063229.89,"d":"-35,063,229.89 "}}]

{"sheet":"Endettement par bourgeoisie","index":48,"n_rows":22,"n_cols":3,"rows_kept":22,"hidden":true}
["Tableau de l'endettement 2020 par Bourgeoisie"]
[]
[null,"Veuillez choisir votre bourgeoisie ci-dessous"]
[null,"Delémont"]
[]
[null,null,"CHF"]
[10,"Patrimoine financier",{"$f":"HLOOKUP($B$4,'Bourgeoisie endettement'!$C$6:$P$22,2,0)","v":{"v":31488589.369999997,"d":"31,488,589.37"}}]
[]
[20,"Capitaux de tiers",{"$f":"HLOOKUP($B$4,'Bourgeoisie endettement'!$C$6:$P$22,4,0)","v":{"v":3922850.45,"d":"3,922,850.45"}}]
[]
[200,"Engagements courant",{"$f":"HLOOKUP($B$4,'Bourgeoisie endettement'!$C$6:$P$22,6,0)","v":{"v":92626.65,"d":"92,626.65"}}]
[]
[201,"Engagements financiers à court terme",{"$f":"HLOOKUP($B$4,'Bourgeoisie endettement'!$C$6:$P$22,8,0)","v":{"v":0,"d":"0.00"}}]
[]
[206,"Engagements financiers à long terme",{"$f":"HLOOKUP($B$4,'Bourgeoisie endettement'!$C$6:$P$22,10,0)","v":{"v":3334475,"d":"3,334,475.00"}}]
[]
[2016,"Instruments financiers dérivés",{"$f":"HLOOKUP($B$4,'Bourgeoisie endettement'!$C$6:$P$22,12,0)","v":{"v":0,"d":"0.00"}}]
[]
[]
[null,"Endettement brut",{"$f":"HLOOKUP($B$4,'Bourgeoisie endettement'!$C$6:$P$22,15,0)","v":{"v":3427101.65,"d":"3,427,101.65"}}]
[]
[null,"Endettement net",{"$f":"HLOOKUP($B$4,'Bourgeoisie endettement'!$C$6:$P$22,17,0)","v":{"v":-27565738.919999998,"d":"-27,565,738.92"}}]

{"sheet":"Bourgeoisie investissement","index":49,"n_rows":182,"n_cols":19,"rows_kept":182,"hidden":true}
["Comptes des investissements 2020"]
["Bourgeoisies",{"$nulls":3},{"$f":"'Base de données pop.'!C2","v":923},{"$f":"'Base de données pop.'!C3","v":270},{"$f":"'Base de données pop.'!C4","v":485},{"$f":"'Base de données pop.'!C5","v":446},{"$f":"'Base de données pop.'!C6","v":{"v":3631,"d":"3,631"}},{"$f":"'Base de données pop.'!C7","v":{"v":3313,"d":"3,313"}},{"$f":"'Base de données pop.'!C8","v":{"v":2644,"d":"2,644"}},{"$f":"'Base de données pop.'!C9","v":{"v":12618,"d":"12,618"}},{"$f":"'Base de données pop.'!C10","v":{"v":1371,"d":"1,371"}},{"$f":"'Base de données pop.'!C11","v":118},{"$f":"'Base de données pop.'!C12","v":{"v":7167,"d":"7,167"}},{"$f":"'Base de données pop.'!C13","v":528},{"$f":"'Base de données pop.'!C14","v":108},{"$f":"SUM(E2:Q2)","v":{"v":33622,"d":"33,622"}}]
[{"$nulls":4},"Boécourt","Bourrignon","Châtillon","Corban","Courrendlin","Delémont","Montavon","Porrentruy","Les Riedes-Dessus","Sceut","Soyhières","Undervelier","2ème section Les Bois","Total"]
[5,null,null,"Dépenses d'investissements",{"$f":"E5+E15+E25+E30+E41+E52+E63+E74","v":{"v":1231750.7000000002,"d":"1,231,750.70"}},{"$f":"F5+F15+F25+F30+F41+F52+F63+F74","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":24198,"d":"24,198.00"},{"v":299600.60000000003,"d":"299,600.60"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":1555549.3,"d":"1,555,549.30"}]
[null,50,null,"Immobilisations corporelles",{"$f":"E6+E7+E8+E9+E10+E11+E12+E13","v":{"v":1231750.7000000002,"d":"1,231,750.70"}},{"$f":"F6+F7+F8+F9+F10+F11+F12+F13","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":24198,"d":"24,198.00"},{"v":299600.60000000003,"d":"299,600.60"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":1555549.3,"d":"1,555,549.30"}]
[null,null,500,"Terrains",{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$nulls":4},{"v":0,"d":"0.00"},null,null,{"$f":"SUM(E6:Q6)","v":{"v":0,"d":"0.00"}},4]
[null,null,501,"Routes et voies de communications",{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$nulls":4},{"v":0,"d":"0.00"},null,null,{"v":0,"d":"0.00"},5]
[null,null,502,"Aménagements des cours d'eau",{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$nulls":4},{"v":0,"d":"0.00"},null,null,{"v":0,"d":"0.00"},6]
[null,null,503,"Autres travaux et ouvrages de génie civil",{"v":6423.85,"d":"6,423.85"},null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":39823.15,"d":"39,823.15"},{"$nulls":4},{"v":0,"d":"0.00"},null,null,{"v":46247,"d":"46,247.00"},7]
[null,null,504,"Bâtiments",{"v":1210526.85,"d":"1,210,526.85"},null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":24198,"d":"24,198.00"},{"v":259777.45,"d":"259,777.45"},{"$nulls":4},{"v":0,"d":"0.00"},null,null,{"v":1494502.3,"d":"1,494,502.30"},8]
[null,null,505,"Forêts",{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$nulls":4},{"v":0,"d":"0.00"},null,null,{"v":0,"d":"0.00"},9]
[null,null,506,"Biens mobiliers",{"v":14800,"d":"14,800.00"},null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$nulls":4},{"v":0,"d":"0.00"},null,null,{"v":14800,"d":"14,800.00"},10]
[null,null,509,"Autres immobilisation corporelles",{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$nulls":4},{"v":0,"d":"0.00"},null,null,{"v":0,"d":"0.00"},11]
[{"$nulls":18},12]
[null,51,null,"Investissement pour le compte de tiers",{"$f":"E16+E17+E18+E19+E20+E21+E22+E23","v":{"v":0,"d":"0.00"}},{"$f":"F16+F17+F18+F19+F20+F21+F22+F23","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},13]
[null,null,510,"Terrains",{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$nulls":4},{"v":0,"d":"0.00"},null,null,{"$f":"SUM(E16:Q16)","v":{"v":0,"d":"0.00"}},14]
[null,null,511,"Routes et voies de communications",{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$nulls":4},{"v":0,"d":"0.00"},null,null,{"v":0,"d":"0.00"},15]
[null,null,512,"Aménagements des cours d'eau",{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$nulls":4},{"v":0,"d":"0.00"},null,null,{"v":0,"d":"0.00"},16]
[null,null,513,"Autres travaux et ouvrages de génie civil",{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$nulls":4},{"v":0,"d":"0.00"},null,null,{"v":0,"d":"0.00"},17]
[null,null,514,"Bâtiments",{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$nulls":4},{"v":0,"d":"0.00"},null,null,{"v":0,"d":"0.00"},18]
[null,null,515,"Forêts",{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$nulls":4},{"v":0,"d":"0.00"},null,null,{"v":0,"d":"0.00"},19]
[null,null,516,"Biens mobiliers",{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$nulls":4},{"v":0,"d":"0.00"},null,null,{"v":0,"d":"0.00"},20]
[null,null,519,"Autres immobilisation corporelles",{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$nulls":4},{"v":0,"d":"0.00"},null,null,{"v":0,"d":"0.00"},21]
[{"$nulls":18},22]
[null,52,null,"Immobilisations incorporelles",{"$f":"E26+E27+E28","v":{"v":0,"d":"0.00"}},{"$f":"F26+F27+F28","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},23]
[null,null,520,"Logiciels",{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$nulls":4},{"v":0,"d":"0.00"},null,null,{"$f":"SUM(E26:Q26)","v":{"v":0,"d":"0.00"}},24]
[null,null,521,"Brevets et licenses",{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$nulls":4},{"v":0,"d":"0.00"},null,null,{"$f":"SUM(E27:Q27)","v":{"v":0,"d":"0.00"}},25]
[null,null,529,"Autres immobilisations incorporelles",{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$nulls":4},{"v":0,"d":"0.00"},null,null,{"$f":"SUM(E28:Q28)","v":{"v":0,"d":"0.00"}},26]
[{"$nulls":18},27]
[null,54,null,"Prêts",{"$f":"E31+E32+E33+E34+E35+E36+E37+E38+E39","v":{"v":0,"d":"0.00"}},{"$f":"F31+F32+F33+F34+F35+F36+F37+F38+F39","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},28]
[null,null,540,"Confédération",{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$nulls":4},{"v":0,"d":"0.00"},null,null,{"$f":"SUM(E31:Q31)","v":{"v":0,"d":"0.00"}},29]
[null,null,541,"Cantons et concordats",{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$nulls":4},{"v":0,"d":"0.00"},null,null,{"v":0,"d":"0.00"},30]
[null,null,542,"Communes et associations intercommunales",{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$nulls":4},{"v":0,"d":"0.00"},null,null,{"v":0,"d":"0.00"},31]
[null,null,543,"Assurances sociales publiques",{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$nulls":4},{"v":0,"d":"0.00"},null,null,{"v":0,"d":"0.00"},32]
[null,null,544,"Entreprises publiques",{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$nulls":4},{"v":0,"d":"0.00"},null,null,{"v":0,"d":"0.00"},33]
[null,null,545,"Entreprises privées",{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$nulls":4},{"v":0,"d":"0.00"},null,null,{"v":0,"d":"0.00"},34]
[null,null,546,"Organisations privées à but non lucratif",{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$nulls":4},{"v":0,"d":"0.00"},null,null,{"v":0,"d":"0.00"},35]
[null,null,547,"Ménages privés",{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$nulls":4},{"v":0,"d":"0.00"},null,null,{"v":0,"d":"0.00"},36]
[null,null,548,"Etrangers",{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$nulls":4},{"v":0,"d":"0.00"},null,null,{"v":0,"d":"0.00"},37]
[{"$nulls":18},38]
[null,55,null,"Participations et capital social",{"$f":"E42+E43+E44+E45+E46+E47+E48+E49+E50","v":{"v":0,"d":"0.00"}},{"$f":"F42+F43+F44+F45+F46+F47+F48+F49+F50","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},39]
[null,null,550,"Confédération",{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$nulls":4},{"v":0,"d":"0.00"},null,null,{"$f":"SUM(E42:Q42)","v":{"v":0,"d":"0.00"}},40]
[null,null,551,"Cantons et concordats",{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$nulls":4},{"v":0,"d":"0.00"},null,null,{"v":0,"d":"0.00"},41]
[null,null,552,"Communes et associations intercommunales",{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$nulls":4},{"v":0,"d":"0.00"},null,null,{"v":0,"d":"0.00"},42]
[null,null,553,"Assurances sociales publiques",{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$nulls":4},{"v":0,"d":"0.00"},null,null,{"v":0,"d":"0.00"},43]
[null,null,554,"Entreprises publiques",{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$nulls":4},{"v":0,"d":"0.00"},null,null,{"v":0,"d":"0.00"},44]
[null,null,555,"Entreprises privées",{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$nulls":4},{"v":0,"d":"0.00"},null,null,{"v":0,"d":"0.00"},45]
[null,null,556,"Organisations privées à but non lucratif",{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$nulls":4},{"v":0,"d":"0.00"},null,null,{"v":0,"d":"0.00"},46]
[null,null,557,"Ménages privés",{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$nulls":4},{"v":0,"d":"0.00"},null,null,{"v":0,"d":"0.00"},47]
[null,null,558,"Etrangers",{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$nulls":4},{"v":0,"d":"0.00"},null,null,{"v":0,"d":"0.00"},48]
[{"$nulls":18},49]
[null,56,null,"Propres suventions des investissements",{"$f":"E53+E54+E55+E56+E57+E58+E59+E60+E61","v":{"v":0,"d":"0.00"}},{"$f":"F53+F54+F55+F56+F57+F58+F59+F60+F61","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},50]
[null,null,560,"Confédération",{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$nulls":4},{"v":0,"d":"0.00"},null,null,{"$f":"SUM(E53:Q53)","v":{"v":0,"d":"0.00"}},51]
[null,null,561,"Cantons et concordats",{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$nulls":4},{"v":0,"d":"0.00"},null,null,{"v":0,"d":"0.00"},52]
[null,null,562,"Communes et associations intercommunales",{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$nulls":4},{"v":0,"d":"0.00"},null,null,{"v":0,"d":"0.00"},53]
[null,null,563,"Assurances sociales publiques",{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$nulls":4},{"v":0,"d":"0.00"},null,null,{"v":0,"d":"0.00"},54]
[null,null,564,"Entreprises publiques",{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$nulls":4},{"v":0,"d":"0.00"},null,null,{"v":0,"d":"0.00"},55]
[null,null,565,"Entreprises privées",{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$nulls":4},{"v":0,"d":"0.00"},null,null,{"v":0,"d":"0.00"},56]
[null,null,566,"Organisations privées à but non lucratif",{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$nulls":4},{"v":0,"d":"0.00"},null,null,{"v":0,"d":"0.00"},57]
[null,null,567,"Ménages privés",{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$nulls":4},{"v":0,"d":"0.00"},null,null,{"v":0,"d":"0.00"},58]
[null,null,568,"Etrangers",{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$nulls":4},{"v":0,"d":"0.00"},null,null,{"v":0,"d":"0.00"},59]
[{"$nulls":18},60]
[null,57,null,"Subventions des investissements à redistribuer",{"$f":"E64+E65+E66+E67+E68+E69+E70+E71+E72","v":{"v":0,"d":"0.00"}},{"$f":"F64+F65+F66+F67+F68+F69+F70+F71+F72","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},61]
[null,null,570,"Confédération",{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$nulls":4},{"v":0,"d":"0.00"},null,null,{"$f":"SUM(E64:Q64)","v":{"v":0,"d":"0.00"}},62]
[null,null,571,"Cantons et concordats",{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$nulls":4},{"v":0,"d":"0.00"},null,null,{"v":0,"d":"0.00"},63]
[null,null,572,"Communes et associations intercommunales",{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$nulls":4},{"v":0,"d":"0.00"},null,null,{"v":0,"d":"0.00"},64]
[null,null,573,"Assurances sociales publiques",{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$nulls":4},{"v":0,"d":"0.00"},null,null,{"v":0,"d":"0.00"},65]
[null,null,574,"Entreprises publiques",{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$nulls":4},{"v":0,"d":"0.00"},null,null,{"v":0,"d":"0.00"},66]
[null,null,575,"Entreprises privées",{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$nulls":4},{"v":0,"d":"0.00"},null,null,{"v":0,"d":"0.00"},67]
[null,null,576,"Organisations privées à but non lucratif",{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$nulls":4},{"v":0,"d":"0.00"},null,null,{"v":0,"d":"0.00"},68]
[null,null,577,"Ménages privés",{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$nulls":4},{"v":0,"d":"0.00"},null,null,{"v":0,"d":"0.00"},69]
[null,null,578,"Etrangers",{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$nulls":4},{"v":0,"d":"0.00"},null,null,{"v":0,"d":"0.00"},70]
[{"$nulls":18},71]
[null,58,null,"Investissements extraordinaires",{"$f":"E75+E76+E77+E78+E79+E80","v":{"v":0,"d":"0.00"}},{"$f":"F75+F76+F77+F78+F79+F80","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},72]
[null,null,580,"Immobilisations corporelles",{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$nulls":4},{"v":0,"d":"0.00"},null,null,{"$f":"SUM(E75:Q75)","v":{"v":0,"d":"0.00"}},73]
[null,null,582,"Immobilisations incorporelles",{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$nulls":4},{"v":0,"d":"0.00"},null,null,{"v":0,"d":"0.00"},74]
[null,null,584,"Prêts",{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$nulls":4},{"v":0,"d":"0.00"},null,null,{"v":0,"d":"0.00"},75]
[null,null,585,"Participations et capital social",{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$nulls":4},{"v":0,"d":"0.00"},null,null,{"v":0,"d":"0.00"},76]
[null,null,586,"Subventions",{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$nulls":4},{"v":0,"d":"0.00"},null,null,{"v":0,"d":"0.00"},77]
[null,null,589,"Autres investissements extraordinaires",{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$nulls":4},{"v":0,"d":"0.00"},null,null,{"v":0,"d":"0.00"},78]
[{"$nulls":18},79]
[null,59,null,"Report au bilan des recettes d'investissement",{"$f":"E83","v":{"v":0,"d":"0.00"}},{"$f":"F83","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":91128,"d":"91,128.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":91128,"d":"91,128.00"},80]
[null,null,590,"Report au bilan des recettes d'investissement",{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":91128,"d":"91,128.00"},{"$nulls":4},{"v":0,"d":"0.00"},null,null,{"$f":"SUM(E83:Q83)","v":{"v":91128,"d":"91,128.00"}},81]
[{"$nulls":18},82]
[{"$nulls":18},83]
[{"$nulls":18},84]
[6,null,null,"Recettes des investissements",{"$f":"E88+E98+E108+E113+E124+E135+E146+E157+E168","v":{"v":0,"d":"0.00"}},{"$f":"F88+F98+F108+F113+F124+F135+F146+F157+F168","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":91128,"d":"91,128.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":91128,"d":"91,128.00"},85]
[null,60,null,"Transferts d'immobilisation corporelles dans le patrimoine financier",{"$f":"E89+E90+E91+E92+E93+E94+E95+E96","v":{"v":0,"d":"0.00"}},{"$f":"F89+F90+F91+F92+F93+F94+F95+F96","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},86]
[null,null,600,"Terrains",{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$nulls":4},{"v":0,"d":"0.00"},null,null,{"$f":"SUM(E89:Q89)","v":{"v":0,"d":"0.00"}},87]
[null,null,601,"Routes et voies de communications",{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$nulls":4},{"v":0,"d":"0.00"},null,null,{"v":0,"d":"0.00"},88]
[null,null,602,"Aménagements des cours d'eau",{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$nulls":4},{"v":0,"d":"0.00"},null,null,{"v":0,"d":"0.00"},89]
[null,null,603,"Autres travaux et ouvrages de génie civil",{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$nulls":4},{"v":0,"d":"0.00"},null,null,{"v":0,"d":"0.00"},90]
[null,null,604,"Bâtiments",{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$nulls":4},{"v":0,"d":"0.00"},null,null,{"v":0,"d":"0.00"},91]
[null,null,605,"Forêts",{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$nulls":4},{"v":0,"d":"0.00"},null,null,{"v":0,"d":"0.00"},92]
[null,null,606,"Biens mobiliers",{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$nulls":4},{"v":0,"d":"0.00"},null,null,{"v":0,"d":"0.00"},93]
[null,null,609,"Autres immobilisation corporelles",{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$nulls":4},{"v":0,"d":"0.00"},null,null,{"v":0,"d":"0.00"},94]
[{"$nulls":18},95]
[null,61,null,"Remboursement de tiers",{"$f":"E99+E100+E101+E102+E103+E104+E105+E106","v":{"v":0,"d":"0.00"}},{"$f":"F99+F100+F101+F102+F103+F104+F105+F106","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},96]
[null,null,610,"Terrains",{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$nulls":4},{"v":0,"d":"0.00"},null,null,{"$f":"SUM(E99:Q99)","v":{"v":0,"d":"0.00"}},97]
[null,null,611,"Routes et voies de communications",{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$nulls":4},{"v":0,"d":"0.00"},null,null,{"v":0,"d":"0.00"},98]
[null,null,612,"Aménagements des cours d'eau",{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$nulls":4},{"v":0,"d":"0.00"},null,null,{"v":0,"d":"0.00"},99]
[null,null,613,"Autres travaux et ouvrages de génie civil",{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$nulls":4},{"v":0,"d":"0.00"},null,null,{"v":0,"d":"0.00"},100]
[null,null,614,"Bâtiments",{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$nulls":4},{"v":0,"d":"0.00"},null,null,{"v":0,"d":"0.00"},101]
[null,null,615,"Forêts",{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$nulls":4},{"v":0,"d":"0.00"},null,null,{"v":0,"d":"0.00"},102]
[null,null,616,"Biens mobiliers",{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$nulls":4},{"v":0,"d":"0.00"},null,null,{"v":0,"d":"0.00"},103]
[null,null,619,"Autres immobilisation corporelles",{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$nulls":4},{"v":0,"d":"0.00"},null,null,{"v":0,"d":"0.00"},104]
[{"$nulls":18},105]
[null,62,null,"Transferts d'immobilisation incorporelles dans le patrimoin financier",{"$f":"E109+E110+E111","v":{"v":0,"d":"0.00"}},{"$f":"F109+F110+F111","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},106]
[null,null,620,"Logiciels",{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$nulls":4},{"v":0,"d":"0.00"},null,null,{"$f":"SUM(E109:Q109)","v":{"v":0,"d":"0.00"}},107]
[null,null,621,"Brevets et licenses",{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$nulls":4},{"v":0,"d":"0.00"},null,null,{"$f":"SUM(E110:Q110)","v":{"v":0,"d":"0.00"}},108]
[null,null,629,"Autres immobilisations incorporelles",{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$nulls":4},{"v":0,"d":"0.00"},null,null,{"$f":"SUM(E111:Q111)","v":{"v":0,"d":"0.00"}},109]
[{"$nulls":18},110]
[null,63,null,"Subventions acquis des investissements",{"$f":"E114+E115+E116+E117+E118+E119+E120+E121+E122","v":{"v":0,"d":"0.00"}},{"$f":"F114+F115+F116+F117+F118+F119+F120+F121+F122","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":91128,"d":"91,128.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"M114+M115+M116+M117+M118+M119+M120+M121+M122","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":91128,"d":"91,128.00"},111]
[null,null,630,"Confédération",{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$nulls":4},{"v":0,"d":"0.00"},null,null,{"$f":"SUM(E114:Q114)","v":{"v":0,"d":"0.00"}},112]
[null,null,631,"Cantons et concordats",{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":91128,"d":"91,128.00"},{"$nulls":4},{"v":0,"d":"0.00"},null,null,{"v":91128,"d":"91,128.00"},113]
[null,null,632,"Communes et associations intercommunales",{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$nulls":4},{"v":0,"d":"0.00"},null,null,{"v":0,"d":"0.00"},114]
[null,null,633,"Assurances sociales publiques",{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$nulls":4},{"v":0,"d":"0.00"},null,null,{"v":0,"d":"0.00"},115]
[null,null,634,"Entreprises publiques",{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$nulls":4},{"v":0,"d":"0.00"},null,null,{"v":0,"d":"0.00"},116]
[null,null,635,"Entreprises privées",{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$nulls":4},{"v":0,"d":"0.00"},null,null,{"v":0,"d":"0.00"},117]
[null,null,636,"Organisations privées à but non lucratif",{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$nulls":4},{"v":0,"d":"0.00"},null,null,{"v":0,"d":"0.00"},118]
[null,null,637,"Ménages privés",{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$nulls":4},{"v":0,"d":"0.00"},null,null,{"v":0,"d":"0.00"},119]
[null,null,638,"Etrangers",{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$nulls":4},{"v":0,"d":"0.00"},null,null,{"v":0,"d":"0.00"},120]
[{"$nulls":18},121]
[null,64,null,"Remboursement de prêts",{"$f":"E125+E126+E127+E128+E129+E130+E131+E132+E133","v":{"v":0,"d":"0.00"}},{"$f":"F125+F126+F127+F128+F129+F130+F131+F132+F133","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},122]
[null,null,640,"Confédération",{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$nulls":4},{"v":0,"d":"0.00"},null,null,{"$f":"SUM(E125:Q125)","v":{"v":0,"d":"0.00"}},123]
[null,null,641,"Cantons et concordats",{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$nulls":4},{"v":0,"d":"0.00"},null,null,{"v":0,"d":"0.00"},124]
[null,null,642,"Communes et associations intercommunales",{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$nulls":4},{"v":0,"d":"0.00"},null,null,{"v":0,"d":"0.00"},125]
[null,null,643,"Assurances sociales publiques",{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$nulls":4},{"v":0,"d":"0.00"},null,null,{"v":0,"d":"0.00"},126]
[null,null,644,"Entreprises publiques",{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$nulls":4},{"v":0,"d":"0.00"},null,null,{"v":0,"d":"0.00"},127]
[null,null,645,"Entreprises privées",{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$nulls":4},{"v":0,"d":"0.00"},null,null,{"v":0,"d":"0.00"},128]
[null,null,646,"Organisations privées à but non lucratif",{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$nulls":4},{"v":0,"d":"0.00"},null,null,{"v":0,"d":"0.00"},129]
[null,null,647,"Ménages privés",{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$nulls":4},{"v":0,"d":"0.00"},null,null,{"v":0,"d":"0.00"},130]
[null,null,648,"Etrangers",{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$nulls":4},{"v":0,"d":"0.00"},null,null,{"v":0,"d":"0.00"},131]
[{"$nulls":18},132]
[null,65,null,"Transferts de participations et de capital social dans le PF",{"$f":"E136+E137+E138+E139+E140+E141+E142+E143+E144","v":{"v":0,"d":"0.00"}},{"$f":"F136+F137+F138+F139+F140+F141+F142+F143+F144","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},133]
[null,null,650,"Confédération",{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$nulls":4},{"v":0,"d":"0.00"},null,null,{"$f":"SUM(E136:Q136)","v":{"v":0,"d":"0.00"}},134]
[null,null,651,"Cantons et concordats",{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$nulls":4},{"v":0,"d":"0.00"},null,null,{"v":0,"d":"0.00"},135]
[null,null,652,"Communes et associations intercommunales",{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$nulls":4},{"v":0,"d":"0.00"},null,null,{"v":0,"d":"0.00"},136]
[null,null,653,"Assurances sociales publiques",{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$nulls":4},{"v":0,"d":"0.00"},null,null,{"v":0,"d":"0.00"},137]
[null,null,654,"Entreprises publiques",{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$nulls":4},{"v":0,"d":"0.00"},null,null,{"v":0,"d":"0.00"},138]
[null,null,655,"Entreprises privées",{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$nulls":4},{"v":0,"d":"0.00"},null,null,{"v":0,"d":"0.00"},139]
[null,null,656,"Organisations privées à but non lucratif",{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$nulls":4},{"v":0,"d":"0.00"},null,null,{"v":0,"d":"0.00"},140]
[null,null,657,"Ménages privés",{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$nulls":4},{"v":0,"d":"0.00"},null,null,{"v":0,"d":"0.00"},141]
[null,null,658,"Etrangers",{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$nulls":4},{"v":0,"d":"0.00"},null,null,{"v":0,"d":"0.00"},142]
[{"$nulls":18},143]
[null,66,null,"Remboursements de propres subventions des investissements",{"$f":"E147+E148+E149+E150+E151+E152+E153+E154+E155","v":{"v":0,"d":"0.00"}},{"$f":"F147+F148+F149+F150+F151+F152+F153+F154+F155","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},144]
[null,null,660,"Confédération",{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$nulls":4},{"v":0,"d":"0.00"},null,null,{"$f":"SUM(E147:Q147)","v":{"v":0,"d":"0.00"}},145]
[null,null,661,"Cantons et concordats",{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$nulls":4},{"v":0,"d":"0.00"},null,null,{"v":0,"d":"0.00"},146]
[null,null,662,"Communes et associations intercommunales",{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$nulls":4},{"v":0,"d":"0.00"},null,null,{"v":0,"d":"0.00"},147]
[null,null,663,"Assurances sociales publiques",{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$nulls":4},{"v":0,"d":"0.00"},null,null,{"v":0,"d":"0.00"},148]
[null,null,664,"Entreprises publiques",{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$nulls":4},{"v":0,"d":"0.00"},null,null,{"v":0,"d":"0.00"},149]
[null,null,665,"Entreprises privées",{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$nulls":4},{"v":0,"d":"0.00"},null,null,{"v":0,"d":"0.00"},150]
[null,null,666,"Organisations privées à but non lucratif",{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$nulls":4},{"v":0,"d":"0.00"},null,null,{"v":0,"d":"0.00"},151]
[null,null,667,"Ménages privés",{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$nulls":4},{"v":0,"d":"0.00"},null,null,{"v":0,"d":"0.00"},152]
[null,null,668,"Etrangers",{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$nulls":4},{"v":0,"d":"0.00"},null,null,{"v":0,"d":"0.00"},153]
[{"$nulls":18},154]
[null,67,null,"Subventions des investissements à redistribuer",{"$f":"E158+E159+E160+E161+E162+E163+E164+E165+E166","v":{"v":0,"d":"0.00"}},{"$f":"F158+F159+F160+F161+F162+F163+F164+F165+F166","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},155]
[null,null,670,"Confédération",{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$nulls":4},{"v":0,"d":"0.00"},null,null,{"$f":"SUM(E158:Q158)","v":{"v":0,"d":"0.00"}},156]
[null,null,671,"Cantons et concordats",{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$nulls":4},{"v":0,"d":"0.00"},null,null,{"v":0,"d":"0.00"},157]
[null,null,672,"Communes et associations intercommunales",{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$nulls":4},{"v":0,"d":"0.00"},null,null,{"v":0,"d":"0.00"},158]
[null,null,673,"Assurances sociales publiques",{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$nulls":4},{"v":0,"d":"0.00"},null,null,{"v":0,"d":"0.00"},159]
[null,null,674,"Entreprises publiques",{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$nulls":4},{"v":0,"d":"0.00"},null,null,{"v":0,"d":"0.00"},160]
[null,null,675,"Entreprises privées",{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$nulls":4},{"v":0,"d":"0.00"},null,null,{"v":0,"d":"0.00"},161]
[null,null,676,"Organisations privées à but non lucratif",{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$nulls":4},{"v":0,"d":"0.00"},null,null,{"v":0,"d":"0.00"},162]
[null,null,677,"Ménages privés",{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$nulls":4},{"v":0,"d":"0.00"},null,null,{"v":0,"d":"0.00"},163]
[null,null,678,"Etrangers",{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$nulls":4},{"v":0,"d":"0.00"},null,null,{"v":0,"d":"0.00"},164]
[{"$nulls":18},165]
[null,68,null,"Recettes extraordinaires des investissements",{"$f":"E169+E170+E171+E172+E173+E174+E175","v":{"v":0,"d":"0.00"}},{"$f":"F169+F170+F171+F172+F173+F174+F175","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},166]
[null,null,680,"Immobilisations corporelles",{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$nulls":4},{"v":0,"d":"0.00"},null,null,{"$f":"SUM(E169:Q169)","v":{"v":0,"d":"0.00"}},167]
[null,null,682,"Immobilisations incorporelles",{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$nulls":4},{"v":0,"d":"0.00"},null,null,{"v":0,"d":"0.00"},168]
[null,null,683,"Subventions exraordinaires acquises des investissements",{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$nulls":4},{"v":0,"d":"0.00"},null,null,{"v":0,"d":"0.00"},169]
[null,null,684,"Prêts",{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$nulls":4},{"v":0,"d":"0.00"},null,null,{"v":0,"d":"0.00"},170]
[null,null,685,"Participations et capital social",{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$nulls":4},{"v":0,"d":"0.00"},null,null,{"v":0,"d":"0.00"},171]
[null,null,686,"Propres subventions des investissements",{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$nulls":4},{"v":0,"d":"0.00"},null,null,{"v":0,"d":"0.00"},172]
[null,null,689,"Autres recettes extraordinaires des investissements",{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$nulls":4},{"v":0,"d":"0.00"},null,null,{"v":0,"d":"0.00"},173]
[{"$nulls":17},{"v":0,"d":"0.00"},174]
[null,69,null,"Report au bilan des dépenses d'investissements",{"$f":"E178","v":{"v":1231750.7,"d":"1,231,750.70"}},{"$f":"F178","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":24198,"d":"24,198.00"},{"v":299600.6,"d":"299,600.60"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":1555549.2999999998,"d":"1,555,549.30"},175]
[null,null,690,"Report au bilan des dépenses d'investissements",{"v":1231750.7,"d":"1,231,750.70"},null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":24198,"d":"24,198.00"},{"v":299600.6,"d":"299,600.60"},{"$nulls":4},{"v":0,"d":"0.00"},null,null,{"$f":"SUM(E178:Q178)","v":{"v":1555549.2999999998,"d":"1,555,549.30"}},176]
[{"$nulls":18},177]
[{"$nulls":18},178]
[{"$nulls":18},179]
[{"$nulls":3},"Investissements nets",{"$f":"E4-E87","v":{"v":1231750.7000000002,"d":"1,231,750.70"}},{"$f":"F4-F87","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":24198,"d":"24,198.00"},{"v":208472.60000000003,"d":"208,472.60"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":1464421.3,"d":"1,464,421.30"},180]

{"sheet":"Investissement par bourgeoisie","index":50,"n_rows":185,"n_cols":5,"rows_kept":185,"hidden":true}
["Comptes des investissements 2020 par bourgeoisie"]
[]
[]
["Bourgeoisie :",null,null,"Delémont"]
[]
[]
[5,null,null,"Dépenses d'investissements",{"$f":"HLOOKUP($D$4,'Bourgeoisie investissement'!$E$3:$R$184,2,0)","v":{"v":299600.60000000003,"d":"299,600.60"}}]
[null,50,null,"Immobilisations corporelles",{"$f":"HLOOKUP($D$4,'Bourgeoisie investissement'!$E$3:$R$184,3,0)","v":{"v":299600.60000000003,"d":"299,600.60"}}]
[null,null,500,"Terrains",{"$f":"HLOOKUP($D$4,'Bourgeoisie investissement'!$E$3:$R$184,4,0)","v":{"v":0,"d":"0.00"}}]
[null,null,501,"Routes et voies de communications",{"$f":"HLOOKUP($D$4,'Bourgeoisie investissement'!$E$3:$R$184,5,0)","v":{"v":0,"d":"0.00"}}]
[null,null,502,"Aménagements des cours d'eau",{"$f":"HLOOKUP($D$4,'Bourgeoisie investissement'!$E$3:$R$184,6,0)","v":{"v":0,"d":"0.00"}}]
[null,null,503,"Autres travaux et ouvrages de génie civil",{"$f":"HLOOKUP($D$4,'Bourgeoisie investissement'!$E$3:$R$184,7,0)","v":{"v":39823.15,"d":"39,823.15"}}]
[null,null,504,"Bâtiments",{"$f":"HLOOKUP($D$4,'Bourgeoisie investissement'!$E$3:$R$184,8,0)","v":{"v":259777.45,"d":"259,777.45"}}]
[null,null,505,"Forêts",{"$f":"HLOOKUP($D$4,'Bourgeoisie investissement'!$E$3:$R$184,9,0)","v":{"v":0,"d":"0.00"}}]
[null,null,506,"Biens mobiliers",{"$f":"HLOOKUP($D$4,'Bourgeoisie investissement'!$E$3:$R$184,10,0)","v":{"v":0,"d":"0.00"}}]
[null,null,509,"Autres immobilisation corporelles",{"$f":"HLOOKUP($D$4,'Bourgeoisie investissement'!$E$3:$R$184,11,0)","v":{"v":0,"d":"0.00"}}]
[]
[null,51,null,"Investissement pour le compte de tiers",{"$f":"HLOOKUP($D$4,'Bourgeoisie investissement'!$E$3:$R$184,13,0)","v":{"v":0,"d":"0.00"}}]
[null,null,510,"Terrains",{"$f":"HLOOKUP($D$4,'Bourgeoisie investissement'!$E$3:$R$184,14,0)","v":{"v":0,"d":"0.00"}}]
[null,null,511,"Routes et voies de communications",{"$f":"HLOOKUP($D$4,'Bourgeoisie investissement'!$E$3:$R$184,15,0)","v":{"v":0,"d":"0.00"}}]
[null,null,512,"Aménagements des cours d'eau",{"$f":"HLOOKUP($D$4,'Bourgeoisie investissement'!$E$3:$R$184,16,0)","v":{"v":0,"d":"0.00"}}]
[null,null,513,"Autres travaux et ouvrages de génie civil",{"$f":"HLOOKUP($D$4,'Bourgeoisie investissement'!$E$3:$R$184,17,0)","v":{"v":0,"d":"0.00"}}]
[null,null,514,"Bâtiments",{"$f":"HLOOKUP($D$4,'Bourgeoisie investissement'!$E$3:$R$184,18,0)","v":{"v":0,"d":"0.00"}}]
[null,null,515,"Forêts",{"$f":"HLOOKUP($D$4,'Bourgeoisie investissement'!$E$3:$R$184,19,0)","v":{"v":0,"d":"0.00"}}]
[null,null,516,"Biens mobiliers",{"$f":"HLOOKUP($D$4,'Bourgeoisie investissement'!$E$3:$R$184,20,0)","v":{"v":0,"d":"0.00"}}]
[null,null,519,"Autres immobilisation corporelles",{"$f":"HLOOKUP($D$4,'Bourgeoisie investissement'!$E$3:$R$184,21,0)","v":{"v":0,"d":"0.00"}}]
[]
[null,52,null,"Immobilisations incorporelles",{"$f":"HLOOKUP($D$4,'Bourgeoisie investissement'!$E$3:$R$184,23,0)","v":{"v":0,"d":"0.00"}}]
[null,null,520,"Logiciels",{"$f":"HLOOKUP($D$4,'Bourgeoisie investissement'!$E$3:$R$184,24,0)","v":{"v":0,"d":"0.00"}}]
[null,null,521,"Brevets et licenses",{"$f":"HLOOKUP($D$4,'Bourgeoisie investissement'!$E$3:$R$184,25,0)","v":{"v":0,"d":"0.00"}}]
[null,null,529,"Autres immobilisations incorporelles",{"$f":"HLOOKUP($D$4,'Bourgeoisie investissement'!$E$3:$R$184,26,0)","v":{"v":0,"d":"0.00"}}]
[]
[null,54,null,"Prêts",{"$f":"HLOOKUP($D$4,'Bourgeoisie investissement'!$E$3:$R$184,28,0)","v":{"v":0,"d":"0.00"}}]
[null,null,540,"Confédération",{"$f":"HLOOKUP($D$4,'Bourgeoisie investissement'!$E$3:$R$184,29,0)","v":{"v":0,"d":"0.00"}}]
[null,null,541,"Cantons et concordats",{"$f":"HLOOKUP($D$4,'Bourgeoisie investissement'!$E$3:$R$184,30,0)","v":{"v":0,"d":"0.00"}}]
[null,null,542,"Communes et associations intercommunales",{"$f":"HLOOKUP($D$4,'Bourgeoisie investissement'!$E$3:$R$184,31,0)","v":{"v":0,"d":"0.00"}}]
[null,null,543,"Assurances sociales publiques",{"$f":"HLOOKUP($D$4,'Bourgeoisie investissement'!$E$3:$R$184,32,0)","v":{"v":0,"d":"0.00"}}]
[null,null,544,"Entreprises publiques",{"$f":"HLOOKUP($D$4,'Bourgeoisie investissement'!$E$3:$R$184,33,0)","v":{"v":0,"d":"0.00"}}]
[null,null,545,"Entreprises privées",{"$f":"HLOOKUP($D$4,'Bourgeoisie investissement'!$E$3:$R$184,34,0)","v":{"v":0,"d":"0.00"}}]
[null,null,546,"Organisations privées à but non lucratif",{"$f":"HLOOKUP($D$4,'Bourgeoisie investissement'!$E$3:$R$184,35,0)","v":{"v":0,"d":"0.00"}}]
[null,null,547,"Ménages privés",{"$f":"HLOOKUP($D$4,'Bourgeoisie investissement'!$E$3:$R$184,36,0)","v":{"v":0,"d":"0.00"}}]
[null,null,548,"Etrangers",{"$f":"HLOOKUP($D$4,'Bourgeoisie investissement'!$E$3:$R$184,37,0)","v":{"v":0,"d":"0.00"}}]
[]
[null,55,null,"Participations et capital social",{"$f":"HLOOKUP($D$4,'Bourgeoisie investissement'!$E$3:$R$184,39,0)","v":{"v":0,"d":"0.00"}}]
[null,null,550,"Confédération",{"$f":"HLOOKUP($D$4,'Bourgeoisie investissement'!$E$3:$R$184,40,0)","v":{"v":0,"d":"0.00"}}]
[null,null,551,"Cantons et concordats",{"$f":"HLOOKUP($D$4,'Bourgeoisie investissement'!$E$3:$R$184,41,0)","v":{"v":0,"d":"0.00"}}]
[null,null,552,"Communes et associations intercommunales",{"$f":"HLOOKUP($D$4,'Bourgeoisie investissement'!$E$3:$R$184,42,0)","v":{"v":0,"d":"0.00"}}]
[null,null,553,"Assurances sociales publiques",{"$f":"HLOOKUP($D$4,'Bourgeoisie investissement'!$E$3:$R$184,43,0)","v":{"v":0,"d":"0.00"}}]
[null,null,554,"Entreprises publiques",{"$f":"HLOOKUP($D$4,'Bourgeoisie investissement'!$E$3:$R$184,44,0)","v":{"v":0,"d":"0.00"}}]
[null,null,555,"Entreprises privées",{"$f":"HLOOKUP($D$4,'Bourgeoisie investissement'!$E$3:$R$184,45,0)","v":{"v":0,"d":"0.00"}}]
[null,null,556,"Organisations privées à but non lucratif",{"$f":"HLOOKUP($D$4,'Bourgeoisie investissement'!$E$3:$R$184,46,0)","v":{"v":0,"d":"0.00"}}]
[null,null,557,"Ménages privés",{"$f":"HLOOKUP($D$4,'Bourgeoisie investissement'!$E$3:$R$184,47,0)","v":{"v":0,"d":"0.00"}}]
[null,null,558,"Etrangers",{"$f":"HLOOKUP($D$4,'Bourgeoisie investissement'!$E$3:$R$184,48,0)","v":{"v":0,"d":"0.00"}}]
[]
[null,56,null,"Propres suventions des investissements",{"$f":"HLOOKUP($D$4,'Bourgeoisie investissement'!$E$3:$R$184,50,0)","v":{"v":0,"d":"0.00"}}]
[null,null,560,"Confédération",{"$f":"HLOOKUP($D$4,'Bourgeoisie investissement'!$E$3:$R$184,51,0)","v":{"v":0,"d":"0.00"}}]
[null,null,561,"Cantons et concordats",{"$f":"HLOOKUP($D$4,'Bourgeoisie investissement'!$E$3:$R$184,52,0)","v":{"v":0,"d":"0.00"}}]
[null,null,562,"Communes et associations intercommunales",{"$f":"HLOOKUP($D$4,'Bourgeoisie investissement'!$E$3:$R$184,53,0)","v":{"v":0,"d":"0.00"}}]
[null,null,563,"Assurances sociales publiques",{"$f":"HLOOKUP($D$4,'Bourgeoisie investissement'!$E$3:$R$184,54,0)","v":{"v":0,"d":"0.00"}}]
[null,null,564,"Entreprises publiques",{"$f":"HLOOKUP($D$4,'Bourgeoisie investissement'!$E$3:$R$184,55,0)","v":{"v":0,"d":"0.00"}}]
[null,null,565,"Entreprises privées",{"$f":"HLOOKUP($D$4,'Bourgeoisie investissement'!$E$3:$R$184,56,0)","v":{"v":0,"d":"0.00"}}]
[null,null,566,"Organisations privées à but non lucratif",{"$f":"HLOOKUP($D$4,'Bourgeoisie investissement'!$E$3:$R$184,57,0)","v":{"v":0,"d":"0.00"}}]
[null,null,567,"Ménages privés",{"$f":"HLOOKUP($D$4,'Bourgeoisie investissement'!$E$3:$R$184,58,0)","v":{"v":0,"d":"0.00"}}]
[null,null,568,"Etrangers",{"$f":"HLOOKUP($D$4,'Bourgeoisie investissement'!$E$3:$R$184,59,0)","v":{"v":0,"d":"0.00"}}]
[]
[null,57,null,"Subventions des investissements à redistribuer",{"$f":"HLOOKUP($D$4,'Bourgeoisie investissement'!$E$3:$R$184,61,0)","v":{"v":0,"d":"0.00"}}]
[null,null,570,"Confédération",{"$f":"HLOOKUP($D$4,'Bourgeoisie investissement'!$E$3:$R$184,62,0)","v":{"v":0,"d":"0.00"}}]
[null,null,571,"Cantons et concordats",{"$f":"HLOOKUP($D$4,'Bourgeoisie investissement'!$E$3:$R$184,63,0)","v":{"v":0,"d":"0.00"}}]
[null,null,572,"Communes et associations intercommunales",{"$f":"HLOOKUP($D$4,'Bourgeoisie investissement'!$E$3:$R$184,64,0)","v":{"v":0,"d":"0.00"}}]
[null,null,573,"Assurances sociales publiques",{"$f":"HLOOKUP($D$4,'Bourgeoisie investissement'!$E$3:$R$184,65,0)","v":{"v":0,"d":"0.00"}}]
[null,null,574,"Entreprises publiques",{"$f":"HLOOKUP($D$4,'Bourgeoisie investissement'!$E$3:$R$184,66,0)","v":{"v":0,"d":"0.00"}}]
[null,null,575,"Entreprises privées",{"$f":"HLOOKUP($D$4,'Bourgeoisie investissement'!$E$3:$R$184,67,0)","v":{"v":0,"d":"0.00"}}]
[null,null,576,"Organisations privées à but non lucratif",{"$f":"HLOOKUP($D$4,'Bourgeoisie investissement'!$E$3:$R$184,68,0)","v":{"v":0,"d":"0.00"}}]
[null,null,577,"Ménages privés",{"$f":"HLOOKUP($D$4,'Bourgeoisie investissement'!$E$3:$R$184,69,0)","v":{"v":0,"d":"0.00"}}]
[null,null,578,"Etrangers",{"$f":"HLOOKUP($D$4,'Bourgeoisie investissement'!$E$3:$R$184,70,0)","v":{"v":0,"d":"0.00"}}]
[]
[null,58,null,"Investissements extraordinaires",{"$f":"HLOOKUP($D$4,'Bourgeoisie investissement'!$E$3:$R$184,72,0)","v":{"v":0,"d":"0.00"}}]
[null,null,580,"Immobilisations corporelles",{"$f":"HLOOKUP($D$4,'Bourgeoisie investissement'!$E$3:$R$184,73,0)","v":{"v":0,"d":"0.00"}}]
[null,null,582,"Immobilisations incorporelles",{"$f":"HLOOKUP($D$4,'Bourgeoisie investissement'!$E$3:$R$184,74,0)","v":{"v":0,"d":"0.00"}}]
[null,null,584,"Prêts",{"$f":"HLOOKUP($D$4,'Bourgeoisie investissement'!$E$3:$R$184,75,0)","v":{"v":0,"d":"0.00"}}]
[null,null,585,"Participations et capital social",{"$f":"HLOOKUP($D$4,'Bourgeoisie investissement'!$E$3:$R$184,76,0)","v":{"v":0,"d":"0.00"}}]
[null,null,586,"Subventions",{"$f":"HLOOKUP($D$4,'Bourgeoisie investissement'!$E$3:$R$184,77,0)","v":{"v":0,"d":"0.00"}}]
[null,null,589,"Autres investissements extraordinaires",{"$f":"HLOOKUP($D$4,'Bourgeoisie investissement'!$E$3:$R$184,78,0)","v":{"v":0,"d":"0.00"}}]
[]
[null,59,null,"Report au bilan des recettes d'investissement",{"$f":"HLOOKUP($D$4,'Bourgeoisie investissement'!$E$3:$R$184,80,0)","v":{"v":91128,"d":"91,128.00"}}]
[null,null,590,"Report au bilan des recettes d'investissement",{"$f":"HLOOKUP($D$4,'Bourgeoisie investissement'!$E$3:$R$184,81,0)","v":{"v":91128,"d":"91,128.00"}}]
[]
[]
[]
[6,null,null,"Recettes des investissements",{"$f":"HLOOKUP($D$4,'Bourgeoisie investissement'!$E$3:$R$184,85,0)","v":{"v":91128,"d":"91,128.00"}}]
[null,60,null,"Transferts d'immobilisation corporelles dans le patrimoine financier",{"$f":"HLOOKUP($D$4,'Bourgeoisie investissement'!$E$3:$R$184,86,0)","v":{"v":0,"d":"0.00"}}]
[null,null,600,"Terrains",{"$f":"HLOOKUP($D$4,'Bourgeoisie investissement'!$E$3:$R$184,87,0)","v":{"v":0,"d":"0.00"}}]
[null,null,601,"Routes et voies de communications",{"$f":"HLOOKUP($D$4,'Bourgeoisie investissement'!$E$3:$R$184,88,0)","v":{"v":0,"d":"0.00"}}]
[null,null,602,"Aménagements des cours d'eau",{"$f":"HLOOKUP($D$4,'Bourgeoisie investissement'!$E$3:$R$184,89,0)","v":{"v":0,"d":"0.00"}}]
[null,null,603,"Autres travaux et ouvrages de génie civil",{"$f":"HLOOKUP($D$4,'Bourgeoisie investissement'!$E$3:$R$184,90,0)","v":{"v":0,"d":"0.00"}}]
[null,null,604,"Bâtiments",{"$f":"HLOOKUP($D$4,'Bourgeoisie investissement'!$E$3:$R$184,91,0)","v":{"v":0,"d":"0.00"}}]
[null,null,605,"Forêts",{"$f":"HLOOKUP($D$4,'Bourgeoisie investissement'!$E$3:$R$184,92,0)","v":{"v":0,"d":"0.00"}}]
[null,null,606,"Biens mobiliers",{"$f":"HLOOKUP($D$4,'Bourgeoisie investissement'!$E$3:$R$184,93,0)","v":{"v":0,"d":"0.00"}}]
[null,null,609,"Autres immobilisation corporelles",{"$f":"HLOOKUP($D$4,'Bourgeoisie investissement'!$E$3:$R$184,94,0)","v":{"v":0,"d":"0.00"}}]
[]
[null,61,null,"Remboursement de tiers",{"$f":"HLOOKUP($D$4,'Bourgeoisie investissement'!$E$3:$R$184,96,0)","v":{"v":0,"d":"0.00"}}]
[null,null,610,"Terrains",{"$f":"HLOOKUP($D$4,'Bourgeoisie investissement'!$E$3:$R$184,97,0)","v":{"v":0,"d":"0.00"}}]
[null,null,611,"Routes et voies de communications",{"$f":"HLOOKUP($D$4,'Bourgeoisie investissement'!$E$3:$R$184,98,0)","v":{"v":0,"d":"0.00"}}]
[null,null,612,"Aménagements des cours d'eau",{"$f":"HLOOKUP($D$4,'Bourgeoisie investissement'!$E$3:$R$184,99,0)","v":{"v":0,"d":"0.00"}}]
[null,null,613,"Autres travaux et ouvrages de génie civil",{"$f":"HLOOKUP($D$4,'Bourgeoisie investissement'!$E$3:$R$184,100,0)","v":{"v":0,"d":"0.00"}}]
[null,null,614,"Bâtiments",{"$f":"HLOOKUP($D$4,'Bourgeoisie investissement'!$E$3:$R$184,101,0)","v":{"v":0,"d":"0.00"}}]
[null,null,615,"Forêts",{"$f":"HLOOKUP($D$4,'Bourgeoisie investissement'!$E$3:$R$184,102,0)","v":{"v":0,"d":"0.00"}}]
[null,null,616,"Biens mobiliers",{"$f":"HLOOKUP($D$4,'Bourgeoisie investissement'!$E$3:$R$184,103,0)","v":{"v":0,"d":"0.00"}}]
[null,null,619,"Autres immobilisation corporelles",{"$f":"HLOOKUP($D$4,'Bourgeoisie investissement'!$E$3:$R$184,104,0)","v":{"v":0,"d":"0.00"}}]
[]
[null,62,null,"Transferts d'immobilisation incorporelles dans le patrimoin financier",{"$f":"HLOOKUP($D$4,'Bourgeoisie investissement'!$E$3:$R$184,106,0)","v":{"v":0,"d":"0.00"}}]
[null,null,620,"Logiciels",{"$f":"HLOOKUP($D$4,'Bourgeoisie investissement'!$E$3:$R$184,107,0)","v":{"v":0,"d":"0.00"}}]
[null,null,621,"Brevets et licenses",{"$f":"HLOOKUP($D$4,'Bourgeoisie investissement'!$E$3:$R$184,108,0)","v":{"v":0,"d":"0.00"}}]
[null,null,629,"Autres immobilisations incorporelles",{"$f":"HLOOKUP($D$4,'Bourgeoisie investissement'!$E$3:$R$184,109,0)","v":{"v":0,"d":"0.00"}}]
[]
[null,63,null,"Subventions acquiss des investissements",{"$f":"HLOOKUP($D$4,'Bourgeoisie investissement'!$E$3:$R$184,111,0)","v":{"v":91128,"d":"91,128.00"}}]
[null,null,630,"Confédération",{"$f":"HLOOKUP($D$4,'Bourgeoisie investissement'!$E$3:$R$184,112,0)","v":{"v":0,"d":"0.00"}}]
[null,null,631,"Cantons et concordats",{"$f":"HLOOKUP($D$4,'Bourgeoisie investissement'!$E$3:$R$184,113,0)","v":{"v":91128,"d":"91,128.00"}}]
[null,null,632,"Communes et associations intercommunales",{"$f":"HLOOKUP($D$4,'Bourgeoisie investissement'!$E$3:$R$184,114,0)","v":{"v":0,"d":"0.00"}}]
[null,null,633,"Assurances sociales publiques",{"$f":"HLOOKUP($D$4,'Bourgeoisie investissement'!$E$3:$R$184,115,0)","v":{"v":0,"d":"0.00"}}]
[null,null,634,"Entreprises publiques",{"$f":"HLOOKUP($D$4,'Bourgeoisie investissement'!$E$3:$R$184,116,0)","v":{"v":0,"d":"0.00"}}]
[null,null,635,"Entreprises privées",{"$f":"HLOOKUP($D$4,'Bourgeoisie investissement'!$E$3:$R$184,117,0)","v":{"v":0,"d":"0.00"}}]
[null,null,636,"Organisations privées à but non lucratif",{"$f":"HLOOKUP($D$4,'Bourgeoisie investissement'!$E$3:$R$184,118,0)","v":{"v":0,"d":"0.00"}}]
[null,null,637,"Ménages privés",{"$f":"HLOOKUP($D$4,'Bourgeoisie investissement'!$E$3:$R$184,119,0)","v":{"v":0,"d":"0.00"}}]
[null,null,638,"Etrangers",{"$f":"HLOOKUP($D$4,'Bourgeoisie investissement'!$E$3:$R$184,120,0)","v":{"v":0,"d":"0.00"}}]
[]
[null,64,null,"Remboursement de prêts",{"$f":"HLOOKUP($D$4,'Bourgeoisie investissement'!$E$3:$R$184,122,0)","v":{"v":0,"d":"0.00"}}]
[null,null,640,"Confédération",{"$f":"HLOOKUP($D$4,'Bourgeoisie investissement'!$E$3:$R$184,123,0)","v":{"v":0,"d":"0.00"}}]
[null,null,641,"Cantons et concordats",{"$f":"HLOOKUP($D$4,'Bourgeoisie investissement'!$E$3:$R$184,124,0)","v":{"v":0,"d":"0.00"}}]
[null,null,642,"Communes et associations intercommunales",{"$f":"HLOOKUP($D$4,'Bourgeoisie investissement'!$E$3:$R$184,125,0)","v":{"v":0,"d":"0.00"}}]
[null,null,643,"Assurances sociales publiques",{"$f":"HLOOKUP($D$4,'Bourgeoisie investissement'!$E$3:$R$184,126,0)","v":{"v":0,"d":"0.00"}}]
[null,null,644,"Entreprises publiques",{"$f":"HLOOKUP($D$4,'Bourgeoisie investissement'!$E$3:$R$184,127,0)","v":{"v":0,"d":"0.00"}}]
[null,null,645,"Entreprises privées",{"$f":"HLOOKUP($D$4,'Bourgeoisie investissement'!$E$3:$R$184,128,0)","v":{"v":0,"d":"0.00"}}]
[null,null,646,"Organisations privées à but non lucratif",{"$f":"HLOOKUP($D$4,'Bourgeoisie investissement'!$E$3:$R$184,129,0)","v":{"v":0,"d":"0.00"}}]
[null,null,647,"Ménages privés",{"$f":"HLOOKUP($D$4,'Bourgeoisie investissement'!$E$3:$R$184,130,0)","v":{"v":0,"d":"0.00"}}]
[null,null,648,"Etrangers",{"$f":"HLOOKUP($D$4,'Bourgeoisie investissement'!$E$3:$R$184,131,0)","v":{"v":0,"d":"0.00"}}]
[]
[null,65,null,"Transferts de participations et de capital social dans le PF",{"$f":"HLOOKUP($D$4,'Bourgeoisie investissement'!$E$3:$R$184,133,0)","v":{"v":0,"d":"0.00"}}]
[null,null,650,"Confédération",{"$f":"HLOOKUP($D$4,'Bourgeoisie investissement'!$E$3:$R$184,134,0)","v":{"v":0,"d":"0.00"}}]
[null,null,651,"Cantons et concordats",{"$f":"HLOOKUP($D$4,'Bourgeoisie investissement'!$E$3:$R$184,135,0)","v":{"v":0,"d":"0.00"}}]
[null,null,652,"Communes et associations intercommunales",{"$f":"HLOOKUP($D$4,'Bourgeoisie investissement'!$E$3:$R$184,136,0)","v":{"v":0,"d":"0.00"}}]
[null,null,653,"Assurances sociales publiques",{"$f":"HLOOKUP($D$4,'Bourgeoisie investissement'!$E$3:$R$184,137,0)","v":{"v":0,"d":"0.00"}}]
[null,null,654,"Entreprises publiques",{"$f":"HLOOKUP($D$4,'Bourgeoisie investissement'!$E$3:$R$184,138,0)","v":{"v":0,"d":"0.00"}}]
[null,null,655,"Entreprises privées",{"$f":"HLOOKUP($D$4,'Bourgeoisie investissement'!$E$3:$R$184,139,0)","v":{"v":0,"d":"0.00"}}]
[null,null,656,"Organisations privées à but non lucratif",{"$f":"HLOOKUP($D$4,'Bourgeoisie investissement'!$E$3:$R$184,140,0)","v":{"v":0,"d":"0.00"}}]
[null,null,657,"Ménages privés",{"$f":"HLOOKUP($D$4,'Bourgeoisie investissement'!$E$3:$R$184,141,0)","v":{"v":0,"d":"0.00"}}]
[null,null,658,"Etrangers",{"$f":"HLOOKUP($D$4,'Bourgeoisie investissement'!$E$3:$R$184,142,0)","v":{"v":0,"d":"0.00"}}]
[]
[null,66,null,"Remboursements de propres subventions des investissements",{"$f":"HLOOKUP($D$4,'Bourgeoisie investissement'!$E$3:$R$184,144,0)","v":{"v":0,"d":"0.00"}}]
[null,null,660,"Confédération",{"$f":"HLOOKUP($D$4,'Bourgeoisie investissement'!$E$3:$R$184,145,0)","v":{"v":0,"d":"0.00"}}]
[null,null,661,"Cantons et concordats",{"$f":"HLOOKUP($D$4,'Bourgeoisie investissement'!$E$3:$R$184,146,0)","v":{"v":0,"d":"0.00"}}]
[null,null,662,"Communes et associations intercommunales",{"$f":"HLOOKUP($D$4,'Bourgeoisie investissement'!$E$3:$R$184,147,0)","v":{"v":0,"d":"0.00"}}]
[null,null,663,"Assurances sociales publiques",{"$f":"HLOOKUP($D$4,'Bourgeoisie investissement'!$E$3:$R$184,148,0)","v":{"v":0,"d":"0.00"}}]
[null,null,664,"Entreprises publiques",{"$f":"HLOOKUP($D$4,'Bourgeoisie investissement'!$E$3:$R$184,149,0)","v":{"v":0,"d":"0.00"}}]
[null,null,665,"Entreprises privées",{"$f":"HLOOKUP($D$4,'Bourgeoisie investissement'!$E$3:$R$184,150,0)","v":{"v":0,"d":"0.00"}}]
[null,null,666,"Organisations privées à but non lucratif",{"$f":"HLOOKUP($D$4,'Bourgeoisie investissement'!$E$3:$R$184,151,0)","v":{"v":0,"d":"0.00"}}]
[null,null,667,"Ménages privés",{"$f":"HLOOKUP($D$4,'Bourgeoisie investissement'!$E$3:$R$184,152,0)","v":{"v":0,"d":"0.00"}}]
[null,null,668,"Etrangers",{"$f":"HLOOKUP($D$4,'Bourgeoisie investissement'!$E$3:$R$184,153,0)","v":{"v":0,"d":"0.00"}}]
[]
[null,67,null,"Subventions des investissements à redistribuer",{"$f":"HLOOKUP($D$4,'Bourgeoisie investissement'!$E$3:$R$184,155,0)","v":{"v":0,"d":"0.00"}}]
[null,null,670,"Confédération",{"$f":"HLOOKUP($D$4,'Bourgeoisie investissement'!$E$3:$R$184,156,0)","v":{"v":0,"d":"0.00"}}]
[null,null,671,"Cantons et concordats",{"$f":"HLOOKUP($D$4,'Bourgeoisie investissement'!$E$3:$R$184,157,0)","v":{"v":0,"d":"0.00"}}]
[null,null,672,"Communes et associations intercommunales",{"$f":"HLOOKUP($D$4,'Bourgeoisie investissement'!$E$3:$R$184,158,0)","v":{"v":0,"d":"0.00"}}]
[null,null,673,"Assurances sociales publiques",{"$f":"HLOOKUP($D$4,'Bourgeoisie investissement'!$E$3:$R$184,159,0)","v":{"v":0,"d":"0.00"}}]
[null,null,674,"Entreprises publiques",{"$f":"HLOOKUP($D$4,'Bourgeoisie investissement'!$E$3:$R$184,160,0)","v":{"v":0,"d":"0.00"}}]
[null,null,675,"Entreprises privées",{"$f":"HLOOKUP($D$4,'Bourgeoisie investissement'!$E$3:$R$184,161,0)","v":{"v":0,"d":"0.00"}}]
[null,null,676,"Organisations privées à but non lucratif",{"$f":"HLOOKUP($D$4,'Bourgeoisie investissement'!$E$3:$R$184,162,0)","v":{"v":0,"d":"0.00"}}]
[null,null,677,"Ménages privés",{"$f":"HLOOKUP($D$4,'Bourgeoisie investissement'!$E$3:$R$184,163,0)","v":{"v":0,"d":"0.00"}}]
[null,null,678,"Etrangers",{"$f":"HLOOKUP($D$4,'Bourgeoisie investissement'!$E$3:$R$184,164,0)","v":{"v":0,"d":"0.00"}}]
[]
[null,68,null,"Recettes extraordinaires des investissements",{"$f":"HLOOKUP($D$4,'Bourgeoisie investissement'!$E$3:$R$184,166,0)","v":{"v":0,"d":"0.00"}}]
[null,null,680,"Immobilisations corporelles",{"$f":"HLOOKUP($D$4,'Bourgeoisie investissement'!$E$3:$R$184,167,0)","v":{"v":0,"d":"0.00"}}]
[null,null,682,"Immobilisations incorporelles",{"$f":"HLOOKUP($D$4,'Bourgeoisie investissement'!$E$3:$R$184,168,0)","v":{"v":0,"d":"0.00"}}]
[null,null,683,"Subventions exraordinaires acquises des investissements",{"$f":"HLOOKUP($D$4,'Bourgeoisie investissement'!$E$3:$R$184,169,0)","v":{"v":0,"d":"0.00"}}]
[null,null,684,"Prêts",{"$f":"HLOOKUP($D$4,'Bourgeoisie investissement'!$E$3:$R$184,170,0)","v":{"v":0,"d":"0.00"}}]
[null,null,685,"Participations et capital social",{"$f":"HLOOKUP($D$4,'Bourgeoisie investissement'!$E$3:$R$184,171,0)","v":{"v":0,"d":"0.00"}}]
[null,null,686,"Propres subventions des investissements",{"$f":"HLOOKUP($D$4,'Bourgeoisie investissement'!$E$3:$R$184,172,0)","v":{"v":0,"d":"0.00"}}]
[null,null,689,"Autres recettes extraordinaires des investissements",{"$f":"HLOOKUP($D$4,'Bourgeoisie investissement'!$E$3:$R$184,173,0)","v":{"v":0,"d":"0.00"}}]
[]
[null,69,null,"Report au bilan des dépenses d'investissements",{"$f":"HLOOKUP($D$4,'Bourgeoisie investissement'!$E$3:$R$184,175,0)","v":{"v":299600.6,"d":"299,600.60"}}]
[null,null,690,"Report au bilan des dépenses d'investissements",{"$f":"HLOOKUP($D$4,'Bourgeoisie investissement'!$E$3:$R$184,176,0)","v":{"v":299600.6,"d":"299,600.60"}}]
[]
[]
[]
[{"$nulls":3},"Investissements nets",{"$f":"HLOOKUP($D$4,'Bourgeoisie investissement'!$E$3:$R$184,180,0)","v":{"v":208472.60000000003,"d":"208,472.60"}}]

{"sheet":"Syndicats comptes 2020","index":51,"n_rows":167,"n_cols":61,"rows_kept":167,"hidden":true}
["Comptes de résultats par natures 2020"]
["Syndicats",{"$nulls":3},1,2,3,4,5,6,7,8,9,10,11,12,13,{"$nulls":40},{"$f":"SUM(E2:BE2)","v":91},{"$f":"SUM(E2:W2)","v":91},{"$f":"SUM(X2:AJ2)","v":0},{"$f":"SUM(AK2:BE2)","v":0}]
[{"$nulls":4},"Boécourt","Bourrignon","Châtillon","Courchapoix","Courrendlin","Courroux","Courtételle","Delémont","Develier","Ederswiler","Haute-Sorne","Mervelier","Mettembert",{"$nulls":40},"Total","Delémont","Franches-Montagnes","Porrentruy"]
[3,null,null,"Charges",{"$f":"E5+E15+E27+E31+E39+E43+E53+E56+E64","v":{"v":0,"d":"0.00"}},{"$f":"F5+F15+F27+F31+F39+F43+F53+F56+F64","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,30,null,"Charges du personnel",{"$f":"E6+E7+E8+E9+E10+E11+E12+E13","v":{"v":0,"d":"0.00"}},{"$f":"F6+F7+F8+F9+F10+F11+F12+F13","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,300,"Autorités et commissions",{"$nulls":53},{"$f":"SUM(E6:BE6)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(E6:W6)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(X6:AJ6)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(AK6:BE6)","v":{"v":0,"d":"0.00"}}]
[null,null,301,"Personnel administratif et d'exploitation",{"$nulls":53},{"$f":"SUM(E7:BE7)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(E7:W7)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(X7:AJ7)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(AK7:BE7)","v":{"v":0,"d":"0.00"}}]
[null,null,302,"Enseignants",{"$nulls":53},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,303,"Personnel temporaire administratif et d'exploitation",{"$nulls":53},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,304,"Allocations et indemnités",{"$nulls":53},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,305,"Charges de l'employeur",{"$nulls":53},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,306,"Prestations sociales de l'employeur",{"$nulls":53},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,309,"Autres charges du personnel",{"$nulls":53},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[null,31,null,"Charges de biens et de services et autres charges d'exploitation",{"$f":"E16+E17+E18+E19+E20+E21+E22+E23+E24+E25","v":{"v":0,"d":"0.00"}},{"$f":"F16+F17+F18+F19+F20+F21+F22+F23+F24+F25","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,310,"Charges de matériel et de marchandises",{"$nulls":53},{"$f":"SUM(E16:BE16)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(E16:W16)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(X16:AJ16)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(AK16:BE16)","v":{"v":0,"d":"0.00"}}]
[null,null,311,"Immobilisations ne pouvant être portées à l'actif",{"$nulls":53},{"$f":"SUM(E17:BE17)","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,312,"Alimentations et éliminations des biens-fonds du PA",{"$nulls":53},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,313,"Prestations de services et honoraires",{"$nulls":53},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,314,"Gros entretien et entretien courtant du PA",{"$nulls":53},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,315,"Entretien des biens mobiliers et des immobilisations corporelles du PA",{"$nulls":53},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,316,"Loyers - crédits-bails (leasing) - baux à fermes - taxes d'utilisation",{"$nulls":53},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,317,"Indemnités et dédommagements",{"$nulls":53},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,318,"Réévaluations de créances",{"$nulls":53},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,319,"Divers charges d'exploitation",{"$nulls":53},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[null,33,null,"Amortissements du patrimoine administratif",{"$f":"E28+E29","v":{"v":0,"d":"0.00"}},{"$f":"F28+F29","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,330,"Amortissements des immobilisations corporelles du PA",{"$nulls":53},{"$f":"SUM(E28:BE28)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(E28:W28)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(X28:AJ28)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(AK28:BE28)","v":{"v":0,"d":"0.00"}}]
[null,null,332,"Amortissements des immobilisations incorporelles du PA",{"$nulls":53},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[null,34,null,"Charges financières",{"$f":"E32+E33+E34+E35+E36+E37","v":{"v":0,"d":"0.00"}},{"$f":"F32+F33+F34+F35+F36+F37","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,340,"Charges d'intérets",{"$nulls":53},{"$f":"SUM(E32:BE32)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(E32:W32)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(X32:AJ32)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(AK32:BE32)","v":{"v":0,"d":"0.00"}}]
[null,null,341,"Pertes sur les placements financiers et les immobilisations du PF",{"$nulls":53},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,342,"Frais d'acquisitions des capitaux et frais administratifs",{"$nulls":53},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,343,"Charges pour les biens-fonds du PF",{"$nulls":53},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,344,"Réévaluations des immobilisations du PF",{"$nulls":53},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,349,"Autres charges financières",{"$nulls":53},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[null,35,null,"Attributions aux financements spéciaux des capitaux de tiers",{"$f":"E40+E41","v":{"v":0,"d":"0.00"}},{"$f":"F40+F41","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,350,"Attributions aux financements spéciaux des capitaux de tiers",{"$nulls":54},{"$f":"SUM(E40:W40)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(X40:AJ40)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(AK40:BE40)","v":{"v":0,"d":"0.00"}}]
[null,null,351,"Attributions aux financements spéciaux du capital propres",{"$nulls":54},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[null,36,null,"Charges de transferts",{"$f":"E44+E45+E46+E47+E48+E49+E50+E51","v":{"v":0,"d":"0.00"}},{"$f":"F44+F45+F46+F47+F48+F49+F50+F51","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,360,"Parts de revenus destinés à des collectivités publiques",{"$nulls":53},{"$f":"SUM(E44:BE44)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(E44:W44)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(X44:AJ44)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(AK44:BE44)","v":{"v":0,"d":"0.00"}}]
[null,null,361,"Dédommagements aux collectivités publiques",{"$nulls":53},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,362,"Péréquation financière et compensation de charges",{"$nulls":53},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,363,"Subventions à des collectivités publiques et des tiers",{"$nulls":53},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,364,"Réévaluations des prets du PA",{"$nulls":53},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,365,"Réévaluations des participations du PA",{"$nulls":53},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,366,"Amortissements des subventions des investissements",{"$nulls":53},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,369,"Différentes charges de transfert à des collectivités publiques et tiers",{"$nulls":53},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":52},{"v":0,"d":"0.00"},{"$nulls":7},{"v":0,"d":"0.00"}]
[null,37,null,"Subventions à redistribuer",{"$f":"E54","v":{"v":0,"d":"0.00"}},{"$f":"F54","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,370,"Subventions à redistribuer à des collectivités publiques et des tiers",{"$nulls":53},{"$f":"SUM(E54:BE54)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(E54:W54)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(X54:AJ54)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(AK54:BE54)","v":{"v":0,"d":"0.00"}}]
[]
[null,38,null,"Charges extraordinaires",{"$f":"E57+E58+E59+E60+E61+E62","v":{"v":0,"d":"0.00"}},{"$f":"F57+F58+F59+F60+F61+F62","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,380,"Charges extraordinaires du personnel administratif et d'exploitation",{"$nulls":53},{"$f":"SUM(E57:BE57)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(E57:W57)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(X57:AJ57)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(AK57:BE57)","v":{"v":0,"d":"0.00"}}]
[null,null,381,"charges extraordinaires de biens et de services d'exploitation",{"$nulls":53},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,384,"Charges extraordinaires financières et comptables",{"$nulls":53},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,385,"Attributions extraordinaires aux financements spéciaux",{"$nulls":53},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,386,"Charges de transfert extraordinaires au collectivités et aux tiers",{"$nulls":53},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,389,"Attributions au capital propre",{"$nulls":53},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[null,39,null,"Imputations internes",{"$f":"E65+E66+E67+E68+E69+E70+E71+E72","v":{"v":0,"d":"0.00"}},{"$f":"F65+F66+F67+F68+F69+F70+F71+F72","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,390,"Approvisionnement en matériel et en marchandises",{"$nulls":53},{"$f":"SUM(E65:BE65)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(E65:W65)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(X65:AJ65)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(AK65:BE65)","v":{"v":0,"d":"0.00"}}]
[null,null,391,"Prestations de services",{"$nulls":53},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,392,"Loyer, baux à ferme et frais d'utilisation",{"$nulls":53},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,393,"Frais administratifs et d'exploitation",{"$nulls":53},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,394,"Intérêts et charges financières théoriques",{"$nulls":53},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,395,"Amortissements planifiés et non planifiés du PA",{"$nulls":53},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,398,"Virements comptabiles",{"$nulls":53},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,399,"Autres imputations internes",{"$nulls":53},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":57},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[4,null,null,"Revenus",{"$f":"E76+E82+E88+E99+E105+E117+E121+E128+E131+E140","v":{"v":0,"d":"0.00"}},{"$f":"F76+F82+F88+F99+F105+F117+F121+F128+F131+F140","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,40,null,"Revenus fiscaux",{"$f":"E77+E78+E79+E80","v":{"v":0,"d":"0.00"}},{"$f":"F77+F78+F79+F80","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,400,"Impôts directs des personnes physiques",{"$nulls":53},{"$f":"SUM(E77:BE77)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(E77:W77)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(X77:AJ77)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(AK77:BE77)","v":{"v":0,"d":"0.00"}}]
[null,null,401,"Impôts directs des personnes morales",{"$nulls":53},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,402,"Autres impôts directs",{"$nulls":53},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,403,"Impôts sur la possession et les dépenses",{"$nulls":53},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[null,41,null,"Revenus de patentes et de concessions",{"$f":"E83+E84+E85+E86","v":{"v":0,"d":"0.00"}},{"$f":"F83+F84+F85+F86","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,410,"Revenus de patentes  ",{"$nulls":53},{"$f":"SUM(E83:BE83)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(E83:W83)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(X83:AJ83)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(AK83:BE83)","v":{"v":0,"d":"0.00"}}]
[null,null,411,"Revenus de la Banque Nationale",{"$nulls":53},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,412,"Revenus des concessions",{"$nulls":53},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,413,"Parts des revenus de loterie et paris",{"$nulls":53},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":30},{"v":0,"d":"0.00"}]
[null,42,null,"Taxes",{"$f":"E89+E90+E91+E92+E93+E94+E95+E96+E97","v":{"v":0,"d":"0.00"}},{"$f":"F89+F90+F91+F92+F93+F94+F95+F96+F97","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,420,"Taxes d'exemption et de compensation",{"$nulls":53},{"$f":"SUM(E89:BE89)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(E89:W89)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(X89:AJ89)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(AK89:BE89)","v":{"v":0,"d":"0.00"}}]
[null,null,421,"Emoluments administratif",{"$nulls":53},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,422,"Taxes et émoluments hospitaliers et médico-sociaux et foyers",{"$nulls":53},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,423,"Frais d'écolage",{"$nulls":53},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,424,"Taxes d'utilisation et de prestation de services",{"$nulls":53},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,425,"Revenus des ventes",{"$nulls":53},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,426,"remboursements",{"$nulls":53},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,427,"Amendes",{"$nulls":53},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,429,"Autres taxes et compensations",{"$nulls":53},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[null,43,null,"Revenus divers",{"$f":"E100+E101+E102+E103","v":{"v":0,"d":"0.00"}},{"$f":"F100+F101+F102+F103","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,430,"Revenus divers d'exploitation",{"$nulls":53},{"$f":"SUM(E100:BE100)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(E100:W100)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(X100:AJ100)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(AK100:BE100)","v":{"v":0,"d":"0.00"}}]
[null,null,431,"Inscriptions de prestations propres portées à l'actif",{"$nulls":53},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,432,"Variation de stock",{"$nulls":53},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,439,"Autres revenus divers",{"$nulls":53},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[null,44,null,"Revenus financiers",{"$f":"E106+E107+E108+E109+E110+E111+E112+E113+E114+E115","v":{"v":0,"d":"0.00"}},{"$f":"F106+F107+F108+F109+F110+F111+F112+F113+F114+F115","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,440,"Revenus des intérets",{"$nulls":53},{"$f":"SUM(E106:BE106)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(E106:W106)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(X106:AJ106)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(AK106:BE106)","v":{"v":0,"d":"0.00"}}]
[null,null,441,"Gains réalisés du PF",{"$nulls":53},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,442,"Revenus de participations du PF",{"$nulls":53},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,443,"Revenus des biens-fonds, des bâtiments et immeubles du PF",{"$nulls":53},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,444,"Réévaluations des immobilisations du PF",{"$nulls":53},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,445,"Revenus financiers de prêts et de participation du PA",{"$nulls":53},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,446,"Revenus financiers d'entreprises publiques",{"$nulls":53},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,447,"Revenus des biens-fonds, des bâtiments et immeubles du PA",{"$nulls":53},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,448,"Revenus des biens-fonds loués",{"$nulls":53},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,449,"Autres revenus financiers",{"$nulls":53},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[null,45,null,"Prélèvements sur les financements spéciaux",{"$f":"E118+E119","v":{"v":0,"d":"0.00"}},{"$f":"F118+F119","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,450,"Prélèvements sur les financements spéciaux des capitaux de tiers",{"$nulls":53},{"$f":"SUM(E118:BE118)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(E118:W118)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(X118:AJ118)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(AK118:BE118)","v":{"v":0,"d":"0.00"}}]
[null,null,451,"Prélèvements sur les financements spéciaux du capital propre",{"$nulls":53},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[null,46,null,"Revenus de transfert",{"$f":"E122+E123+E124+E125+E126","v":{"v":0,"d":"0.00"}},{"$f":"F122+F123+F124+F125+F126","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,460,"Parts à des revenus des collectivités publiques",{"$nulls":53},{"$f":"SUM(E122:BE122)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(E122:W122)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(X122:AJ122)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(AK122:BE122)","v":{"v":0,"d":"0.00"}}]
[null,null,461,"Dédommagements des collectivités publiques",{"$nulls":53},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,462,"Péréquation financière et compensation de charges",{"$nulls":53},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,463,"Subventions de collectivités publiques et de tiers",{"$nulls":53},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,469,"Différents revenus et transferts de collectivités publiques et de tiers",{"$nulls":53},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[null,47,null,"Subventions à redistribuer",{"$f":"E129","v":{"v":0,"d":"0.00"}},{"$f":"F129","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,470,"Subventions à redistribuer des collectivités publiques et de tiers",{"$nulls":53},{"$f":"SUM(E129:BE129)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(E129:W129)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(X129:AJ129)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(AK129:BE129)","v":{"v":0,"d":"0.00"}}]
[]
[null,48,null,"Revenus extraordinaires",{"$f":"E132+E133+E134+E135+E136+E137+E138","v":{"v":0,"d":"0.00"}},{"$f":"F132+F133+F134+F135+F136+F137+F138","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,481,"Revenus extraordinaires de patentes et de concessions",{"$nulls":53},{"$f":"SUM(E132:BE132)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(E132:W132)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(X132:AJ132)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(AK132:BE132)","v":{"v":0,"d":"0.00"}}]
[null,null,482,"Contributions extraordinaires",{"$nulls":53},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,483,"Revenus divers extraordinaires",{"$nulls":53},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,484,"Revenus financiers extraordinaires",{"$nulls":53},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,485,"Prélèvements extraordinaires sur les financements spéciaux",{"$nulls":53},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,486,"Parts aux revenus extraordinaires de transferts des collectivités et tiers",{"$nulls":53},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,489,"Prélèvement sur le capital propre",{"$nulls":53},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[null,49,null,"Imputations internes",{"$f":"E141+E142+E143+E144+E145+E146+E147+E148","v":{"v":0,"d":"0.00"}},{"$f":"F141+F142+F143+F144+F145+F146+F147+F148","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,490,"Approvisionnement en matériel et en marchandises",{"$nulls":53},{"$f":"SUM(E141:BE141)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(E141:W141)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(X141:AJ141)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(AK141:BE141)","v":{"v":0,"d":"0.00"}}]
[null,null,491,"Prestations de services",{"$nulls":53},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,492,"Fermages, loyers et frais d'utilisation",{"$nulls":53},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,493,"Frais administratifs et d'exploitations",{"$nulls":53},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,494,"Intérêts et charges financières théoriques",{"$nulls":53},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,495,"Amortissements planifiés et non planifiés",{"$nulls":53},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,498,"Virements comptables",{"$nulls":53},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,499,"Autres imputations internes",{"$nulls":53},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[]
[{"$nulls":57},{"$f":"SUM(E151:BE151)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(E151:W151)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(X151:AJ151)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(AK151:BE151)","v":{"v":0,"d":"0.00"}}]
[9,null,null,"Comptes de clôture"]
[null,90,null,"Clôture du compte de résultats",{"$f":"E154+E155","v":{"v":0,"d":"0.00"}},{"$f":"F154+F155","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,900,"Compte général (+ / -)",{"$nulls":53},{"$f":"SUM(E154:BE154)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(E154:W154)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(X154:AJ154)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(AK154:BE154)","v":{"v":0,"d":"0.00"}}]
[null,null,901,"Financements spéciaux (+ / -)",{"$nulls":53},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[{"$nulls":3},"Résultat global",{"$f":"E154+E155","v":{"v":0,"d":"0.00"}},{"$f":"F154+F155","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[null,null,29900,"Variation de fortune",{"$nulls":53},{"$f":"SUM(E159:BE159)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(E159:W159)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(X159:AJ159)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(AK159:BE159)","v":{"v":0,"d":"0.00"}}]
[]
[{"$nulls":4},{"$f":"E75-E4","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},"Contrôle",{"$f":"E157-E161","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"O157-O161","v":{"v":0,"d":"0.00"}},{"$f":"P157-P161","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[{"$nulls":3},"Contrôle des imputations internes",{"$f":"E64-E140","v":{"v":0,"d":"0.00"}},{"$f":"F64-F140","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[{"$nulls":3},"Charges d'exploitation (30, 31, 33, 35, 36, 37)",{"$f":"E5+E15+E27+E39+E43+E53","v":{"v":0,"d":"0.00"}},{"$f":"F5+F15+F27+F39+F43+F53","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},"Revenus d'exploitation (40, 41, 42, 43, 45, 46, 47)",{"$f":"E76+E82+E88+E99+E117+E121+E128","v":{"v":0,"d":"0.00"}},{"$f":"F76+F82+F88+F99+F117+F121+F128","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]

{"sheet":"Comptes 2020 par Syndicats","index":52,"n_rows":161,"n_cols":5,"rows_kept":161,"hidden":true}
[]
["Comptes de résultats par natures 2020"]
[]
[]
["Syndicat :",null,null,"Val Terbi"]
[]
[{"$nulls":4},"CHF"]
[3,null,null,"Charges",{"$f":"HLOOKUP(D5,'4.1 Comptes 2020 natures'!$E$3:$BE$158,2,0)","v":{"v":11757343.74,"d":"11,757,343.74"}}]
[null,30,null,"Charges du personnel",{"$f":"HLOOKUP($D$5,'4.1 Comptes 2020 natures'!$E$3:$BE$158,3,0)","v":{"v":2126563.1999999997,"d":"2,126,563.20"}}]
[null,null,300,"Autorités et commissions",{"$f":"HLOOKUP($D$5,'4.1 Comptes 2020 natures'!$E$3:$BE$158,4,0)","v":{"v":94890.6,"d":"94,890.60"}}]
[null,null,301,"Personnel administratif et d'exploitation",{"$f":"HLOOKUP($D$5,'4.1 Comptes 2020 natures'!$E$3:$BE$158,5,0)","v":{"v":1693877.5,"d":"1,693,877.50"}}]
[null,null,302,"Enseignants",{"$f":"HLOOKUP($D$5,'4.1 Comptes 2020 natures'!$E$3:$BE$158,6,0)","v":{"v":0,"d":"0.00"}}]
[null,null,303,"Personnel temporaire administratif et d'exploitation",{"$f":"HLOOKUP($D$5,'4.1 Comptes 2020 natures'!$E$3:$BE$158,7,0)","v":{"v":0,"d":"0.00"}}]
[null,null,304,"Allocations et indemnités",{"$f":"HLOOKUP($D$5,'4.1 Comptes 2020 natures'!$E$3:$BE$158,8,0)","v":{"v":0,"d":"0.00"}}]
[null,null,305,"Charges de l'employeur",{"$f":"HLOOKUP($D$5,'4.1 Comptes 2020 natures'!$E$3:$BE$158,9,0)","v":{"v":321191.8,"d":"321,191.80"}}]
[null,null,306,"Prestations sociales de l'employeur",{"$f":"HLOOKUP($D$5,'4.1 Comptes 2020 natures'!$E$3:$BE$158,10,0)","v":{"v":0,"d":"0.00"}}]
[null,null,309,"Autres charges du personnel",{"$f":"HLOOKUP($D$5,'4.1 Comptes 2020 natures'!$E$3:$BE$158,11,0)","v":{"v":16603.3,"d":"16,603.30"}}]
[]
[null,31,null,"Charges de biens et de services et autres charges d'exploitation",{"$f":"SUM(E20:E29)","v":{"v":1803554.98,"d":"1,803,554.98"}}]
[null,null,310,"Charges de matériel et de marchandises",{"$f":"HLOOKUP($D$5,'4.1 Comptes 2020 natures'!$E$3:$BE$158,14,0)","v":{"v":238295.07,"d":"238,295.07"}}]
[null,null,311,"Immobilisations ne pouvant être portées à l'actif",{"$f":"HLOOKUP($D$5,'4.1 Comptes 2020 natures'!$E$3:$BE$158,15,0)","v":{"v":65770.4,"d":"65,770.40"}}]
[null,null,312,"Alimentations et éliminations des biens-fonds du PA",{"$f":"HLOOKUP($D$5,'4.1 Comptes 2020 natures'!$E$3:$BE$158,16,0)","v":{"v":256606.73,"d":"256,606.73"}}]
[null,null,313,"Prestations de services et honoraires",{"$f":"HLOOKUP($D$5,'4.1 Comptes 2020 natures'!$E$3:$BE$158,17,0)","v":{"v":579434.35,"d":"579,434.35"}}]
[null,null,314,"Gros entretien et entretien courtant du PA",{"$f":"HLOOKUP($D$5,'4.1 Comptes 2020 natures'!$E$3:$BE$158,18,0)","v":{"v":235417.63,"d":"235,417.63"}}]
[null,null,315,"Entretien des biens mobiliers et des immobilisations corporelles du PA",{"$f":"HLOOKUP($D$5,'4.1 Comptes 2020 natures'!$E$3:$BE$158,19,0)","v":{"v":125111.69,"d":"125,111.69"}}]
[null,null,316,"Loyers - crédits-bails (leasing) - baux à fermes - taxes d'utilisation",{"$f":"HLOOKUP($D$5,'4.1 Comptes 2020 natures'!$E$3:$BE$158,20,0)","v":{"v":113662.35,"d":"113,662.35"}}]
[null,null,317,"Indemnités et dédommagements",{"$f":"HLOOKUP($D$5,'4.1 Comptes 2020 natures'!$E$3:$BE$158,21,0)","v":{"v":17203.55,"d":"17,203.55"}}]
[null,null,318,"Réévaluations de créances",{"$f":"HLOOKUP($D$5,'4.1 Comptes 2020 natures'!$E$3:$BE$158,22,0)","v":{"v":165098.11,"d":"165,098.11"}}]
[null,null,319,"Divers charges d'exploitation",{"$f":"HLOOKUP($D$5,'4.1 Comptes 2020 natures'!$E$3:$BE$158,23,0)","v":{"v":6955.1,"d":"6,955.10"}}]
[]
[null,33,null,"Amortissements du patrimoine administratif",{"$f":"SUM(E32:E33)","v":{"v":954867.77,"d":"954,867.77"}}]
[null,null,330,"Amortissements des immobilisations corporelles du PA",{"$f":"HLOOKUP($D$5,'4.1 Comptes 2020 natures'!$E$3:$BE$158,26,0)","v":{"v":900538.02,"d":"900,538.02"}}]
[null,null,332,"Amortissements des immobilisations incorporelles du PA",{"$f":"HLOOKUP($D$5,'4.1 Comptes 2020 natures'!$E$3:$BE$158,27,0)","v":{"v":54329.75,"d":"54,329.75"}}]
[]
[null,34,null,"Charges financières",{"$f":"SUM(E36:E41)","v":{"v":236226.93,"d":"236,226.93"}}]
[null,null,340,"Charges d'intérets",{"$f":"HLOOKUP($D$5,'4.1 Comptes 2020 natures'!$E$3:$BE$158,30,0)","v":{"v":223986.68,"d":"223,986.68"}}]
[null,null,341,"Pertes sur les placements financiers et les immobilisations du PF",{"$f":"HLOOKUP($D$5,'4.1 Comptes 2020 natures'!$E$3:$BE$158,31,0)","v":{"v":0,"d":"0.00"}}]
[null,null,342,"Frais d'acquisitions des capitaux et frais administratifs",{"$f":"HLOOKUP($D$5,'4.1 Comptes 2020 natures'!$E$3:$BE$158,32,0)","v":{"v":0,"d":"0.00"}}]
[null,null,343,"Charges pour les biens-fonds du PF",{"$f":"HLOOKUP($D$5,'4.1 Comptes 2020 natures'!$E$3:$BE$158,33,0)","v":{"v":12231.25,"d":"12,231.25"}}]
[null,null,344,"Réévaluations des immobilisations du PF",{"$f":"HLOOKUP($D$5,'4.1 Comptes 2020 natures'!$E$3:$BE$158,34,0)","v":{"v":0,"d":"0.00"}}]
[null,null,349,"Autres charges financières",{"$f":"HLOOKUP($D$5,'4.1 Comptes 2020 natures'!$E$3:$BE$158,35,0)","v":{"v":9,"d":"9.00"}}]
[]
[null,35,null,"Attributions aux financements spéciaux des capitaux de tiers",{"$f":"SUM(E44:E45)","v":{"v":0,"d":"0.00"}}]
[null,null,350,"Attributions aux financements spéciaux des capitaux de tiers",{"$f":"HLOOKUP($D$5,'4.1 Comptes 2020 natures'!$E$3:$BE$158,38,0)","v":{"v":0,"d":"0.00"}}]
[null,null,351,"Attributions aux financements spéciaux du capital propres",{"$f":"HLOOKUP($D$5,'4.1 Comptes 2020 natures'!$E$3:$BE$158,39,0)","v":{"v":0,"d":"0.00"}}]
[]
[null,36,null,"Charges de transferts",{"$f":"SUM(E48:E55)","v":{"v":6100130.71,"d":"6,100,130.71"}}]
[null,null,360,"Parts de revenus destinés à des collectivités publiques",{"$f":"HLOOKUP($D$5,'4.1 Comptes 2020 natures'!$E$3:$BE$158,42,0)","v":{"v":7220,"d":"7,220.00"}}]
[null,null,361,"Dédommagements aux collectivités publiques",{"$f":"HLOOKUP($D$5,'4.1 Comptes 2020 natures'!$E$3:$BE$158,43,0)","v":{"v":4387628.09,"d":"4,387,628.09"}}]
[null,null,362,"Péréquation financière et compensation de charges",{"$f":"HLOOKUP($D$5,'4.1 Comptes 2020 natures'!$E$3:$BE$158,44,0)","v":{"v":0,"d":"0.00"}}]
[null,null,363,"Subventions à des collectivités publiques et des tiers",{"$f":"HLOOKUP($D$5,'4.1 Comptes 2020 natures'!$E$3:$BE$158,45,0)","v":{"v":1705282.62,"d":"1,705,282.62"}}]
[null,null,364,"Réévaluations des prets du PA",{"$f":"HLOOKUP($D$5,'4.1 Comptes 2020 natures'!$E$3:$BE$158,46,0)","v":{"v":0,"d":"0.00"}}]
[null,null,365,"Réévaluations des participations du PA",{"$f":"HLOOKUP($D$5,'4.1 Comptes 2020 natures'!$E$3:$BE$158,47,0)","v":{"v":0,"d":"0.00"}}]
[null,null,366,"Amortissements des subventions des investissements",{"$f":"HLOOKUP($D$5,'4.1 Comptes 2020 natures'!$E$3:$BE$158,48,0)","v":{"v":0,"d":"0.00"}}]
[null,null,369,"Différentes charges de transfert à des collectivités publiques et tiers",{"$f":"HLOOKUP($D$5,'4.1 Comptes 2020 natures'!$E$3:$BE$158,49,0)","v":{"v":0,"d":"0.00"}}]
[]
[null,37,null,"Subventions à redistribuer",{"$f":"SUM(E58)","v":{"v":0,"d":"0.00"}}]
[null,null,370,"Subventions à redistribuer à des collectivités publiques et des tiers",{"$f":"HLOOKUP($D$5,'4.1 Comptes 2020 natures'!$E$3:$BE$158,52,0)","v":{"v":0,"d":"0.00"}}]
[]
[null,38,null,"Charges extraordinaires",{"$f":"SUM(E61:E66)","v":{"v":250000,"d":"250,000.00"}}]
[null,null,380,"Charges extraordinaires du personnel administratif et d'exploitation",{"$f":"HLOOKUP($D$5,'4.1 Comptes 2020 natures'!$E$3:$BE$158,55,0)","v":{"v":0,"d":"0.00"}}]
[null,null,381,"charges extraordinaires de biens et de services d'exploitation",{"$f":"HLOOKUP($D$5,'4.1 Comptes 2020 natures'!$E$3:$BE$158,56,0)","v":{"v":0,"d":"0.00"}}]
[null,null,384,"Charges extraordinaires financières et comptables",{"$f":"HLOOKUP($D$5,'4.1 Comptes 2020 natures'!$E$3:$BE$158,57,0)","v":{"v":0,"d":"0.00"}}]
[null,null,385,"Attributions extraordinaires aux financements spéciaux",{"$f":"HLOOKUP($D$5,'4.1 Comptes 2020 natures'!$E$3:$BE$158,58,0)","v":{"v":0,"d":"0.00"}}]
[null,null,386,"Charges de transfert extraordinaires au collectivités et aux tiers",{"$f":"HLOOKUP($D$5,'4.1 Comptes 2020 natures'!$E$3:$BE$158,59,0)","v":{"v":0,"d":"0.00"}}]
[null,null,389,"Attributions au capital propre",{"$f":"HLOOKUP($D$5,'4.1 Comptes 2020 natures'!$E$3:$BE$158,60,0)","v":{"v":250000,"d":"250,000.00"}}]
[]
[null,39,null,"Imputations internes",{"$f":"SUM(E69:E76)","v":{"v":286000.15,"d":"286,000.15"}}]
[null,null,390,"Approvisionnement en matériel et en marchandises",{"$f":"HLOOKUP($D$5,'4.1 Comptes 2020 natures'!$E$3:$BE$158,63,0)","v":{"v":13000,"d":"13,000.00"}}]
[null,null,391,"Prestations de services",{"$f":"HLOOKUP($D$5,'4.1 Comptes 2020 natures'!$E$3:$BE$158,64,0)","v":{"v":88799,"d":"88,799.00"}}]
[null,null,392,"Loyer, baux à ferme et frais d'utilisation",{"$f":"HLOOKUP($D$5,'4.1 Comptes 2020 natures'!$E$3:$BE$158,65,0)","v":{"v":0,"d":"0.00"}}]
[null,null,393,"Frais administratifs et d'exploitation",{"$f":"HLOOKUP($D$5,'4.1 Comptes 2020 natures'!$E$3:$BE$158,66,0)","v":{"v":4000,"d":"4,000.00"}}]
[null,null,394,"Intérêts et charges financières théoriques",{"$f":"HLOOKUP($D$5,'4.1 Comptes 2020 natures'!$E$3:$BE$158,67,0)","v":{"v":174801.15,"d":"174,801.15"}}]
[null,null,395,"Amortissements planifiés et non planifiés du PA",{"$f":"HLOOKUP($D$5,'4.1 Comptes 2020 natures'!$E$3:$BE$158,68,0)","v":{"v":0,"d":"0.00"}}]
[null,null,398,"Virements comptabiles",{"$f":"HLOOKUP($D$5,'4.1 Comptes 2020 natures'!$E$3:$BE$158,69,0)","v":{"v":0,"d":"0.00"}}]
[null,null,399,"Autres imputations internes",{"$f":"HLOOKUP($D$5,'4.1 Comptes 2020 natures'!$E$3:$BE$158,70,0)","v":{"v":5400,"d":"5,400.00"}}]
[]
[]
[4,null,null,"Revenus",{"$f":"HLOOKUP($D$5,'4.1 Comptes 2020 natures'!$E$3:$BE$158,73,0)","v":{"v":12122055.15,"d":"12,122,055.15"}}]
[null,40,null,"Revenus fiscaux",{"$f":"SUM(E81:E84)","v":{"v":7697736.75,"d":"7,697,736.75"}}]
[null,null,400,"Impôts directs des personnes physiques",{"$f":"HLOOKUP($D$5,'4.1 Comptes 2020 natures'!$E$3:$BE$158,75,0)","v":{"v":6519291.8,"d":"6,519,291.80"}}]
[null,null,401,"Impôts directs des personnes morales",{"$f":"HLOOKUP($D$5,'4.1 Comptes 2020 natures'!$E$3:$BE$158,76,0)","v":{"v":154646.65,"d":"154,646.65"}}]
[null,null,402,"Autres impôts directs",{"$f":"HLOOKUP($D$5,'4.1 Comptes 2020 natures'!$E$3:$BE$158,77,0)","v":{"v":981292.05,"d":"981,292.05"}}]
[null,null,403,"Impôts sur la possession et les dépenses",{"$f":"HLOOKUP($D$5,'4.1 Comptes 2020 natures'!$E$3:$BE$158,78,0)","v":{"v":42506.25,"d":"42,506.25"}}]
[]
[null,41,null,"Revenus de patentes et de concessions",{"$f":"SUM(E87:E90)","v":{"v":7233,"d":"7,233.00"}}]
[null,null,410,"Revenus de patentes  ",{"$f":"HLOOKUP($D$5,'4.1 Comptes 2020 natures'!$E$3:$BE$158,81,0)","v":{"v":0,"d":"0.00"}}]
[null,null,411,"Revenus de la Banque Nationale",{"$f":"HLOOKUP($D$5,'4.1 Comptes 2020 natures'!$E$3:$BE$158,82,0)","v":{"v":0,"d":"0.00"}}]
[null,null,412,"Revenus des concessions",{"$f":"HLOOKUP($D$5,'4.1 Comptes 2020 natures'!$E$3:$BE$158,83,0)","v":{"v":7233,"d":"7,233.00"}}]
[null,null,413,"Parts des revenus de loterie et paris",{"$f":"HLOOKUP($D$5,'4.1 Comptes 2020 natures'!$E$3:$BE$158,84,0)","v":{"v":0,"d":"0.00"}}]
[]
[null,42,null,"Taxes",{"$f":"SUM(E93:E101)","v":{"v":1568564.23,"d":"1,568,564.23"}}]
[null,null,420,"Taxes d'exemption et de compensation",{"$f":"HLOOKUP($D$5,'4.1 Comptes 2020 natures'!$E$3:$BE$158,87,0)","v":{"v":113300.6,"d":"113,300.60"}}]
[null,null,421,"Emoluments administratif",{"$f":"HLOOKUP($D$5,'4.1 Comptes 2020 natures'!$E$3:$BE$158,88,0)","v":{"v":40907.2,"d":"40,907.20"}}]
[null,null,422,"Taxes et émoluments hospitaliers et médico-sociaux et foyers",{"$f":"HLOOKUP($D$5,'4.1 Comptes 2020 natures'!$E$3:$BE$158,89,0)","v":{"v":0,"d":"0.00"}}]
[null,null,423,"Frais d'écolage",{"$f":"HLOOKUP($D$5,'4.1 Comptes 2020 natures'!$E$3:$BE$158,90,0)","v":{"v":9000,"d":"9,000.00"}}]
[null,null,424,"Taxes d'utilisation et de prestation de services",{"$f":"HLOOKUP($D$5,'4.1 Comptes 2020 natures'!$E$3:$BE$158,91,0)","v":{"v":1342279.7,"d":"1,342,279.70"}}]
[null,null,425,"Revenus des ventes",{"$f":"HLOOKUP($D$5,'4.1 Comptes 2020 natures'!$E$3:$BE$158,92,0)","v":{"v":27500.44,"d":"27,500.44"}}]
[null,null,426,"remboursements",{"$f":"HLOOKUP($D$5,'4.1 Comptes 2020 natures'!$E$3:$BE$158,93,0)","v":{"v":35576.29,"d":"35,576.29"}}]
[null,null,427,"Amendes",{"$f":"HLOOKUP($D$5,'4.1 Comptes 2020 natures'!$E$3:$BE$158,94,0)","v":{"v":0,"d":"0.00"}}]
[null,null,429,"Autres taxes et compensations",{"$f":"HLOOKUP($D$5,'4.1 Comptes 2020 natures'!$E$3:$BE$158,95,0)","v":{"v":0,"d":"0.00"}}]
[]
[null,43,null,"Revenus divers",{"$f":"SUM(E104:E107)","v":{"v":3069.5,"d":"3,069.50"}}]
[null,null,430,"Revenus divers d'exploitation",{"$f":"HLOOKUP($D$5,'4.1 Comptes 2020 natures'!$E$3:$BE$158,98,0)","v":{"v":3069.5,"d":"3,069.50"}}]
[null,null,431,"Inscriptions de prestations propres portées à l'actif",{"$f":"HLOOKUP($D$5,'4.1 Comptes 2020 natures'!$E$3:$BE$158,99,0)","v":{"v":0,"d":"0.00"}}]
[null,null,432,"Variation de stock",{"$f":"HLOOKUP($D$5,'4.1 Comptes 2020 natures'!$E$3:$BE$158,100,0)","v":{"v":0,"d":"0.00"}}]
[null,null,439,"Autres revenus divers",{"$f":"HLOOKUP($D$5,'4.1 Comptes 2020 natures'!$E$3:$BE$158,101,0)","v":{"v":0,"d":"0.00"}}]
[]
[null,44,null,"Revenus financiers",{"$f":"SUM(E110:E119)","v":{"v":463779.32000000007,"d":"463,779.32"}}]
[null,null,440,"Revenus des intérets",{"$f":"HLOOKUP($D$5,'4.1 Comptes 2020 natures'!$E$3:$BE$158,104,0)","v":{"v":79792.3,"d":"79,792.30"}}]
[null,null,441,"Gains réalisés du PF",{"$f":"HLOOKUP($D$5,'4.1 Comptes 2020 natures'!$E$3:$BE$158,105,0)","v":{"v":86244.2,"d":"86,244.20"}}]
[null,null,442,"Revenus de participations du PF",{"$f":"HLOOKUP($D$5,'4.1 Comptes 2020 natures'!$E$3:$BE$158,106,0)","v":219.42}]
[null,null,443,"Revenus des biens-fonds, des bâtiments et immeubles du PF",{"$f":"HLOOKUP($D$5,'4.1 Comptes 2020 natures'!$E$3:$BE$158,107,0)","v":{"v":126933.5,"d":"126,933.50"}}]
[null,null,444,"Réévaluations des immobilisations du PF",{"$f":"HLOOKUP($D$5,'4.1 Comptes 2020 natures'!$E$3:$BE$158,108,0)","v":{"v":0,"d":"0.00"}}]
[null,null,445,"Revenus financiers de prêts et de participation du PA",{"$f":"HLOOKUP($D$5,'4.1 Comptes 2020 natures'!$E$3:$BE$158,109,0)","v":{"v":0,"d":"0.00"}}]
[null,null,446,"Revenus financiers d'entreprises publiques",{"$f":"HLOOKUP($D$5,'4.1 Comptes 2020 natures'!$E$3:$BE$158,110,0)","v":{"v":0,"d":"0.00"}}]
[null,null,447,"Revenus des biens-fonds, des bâtiments et immeubles du PA",{"$f":"HLOOKUP($D$5,'4.1 Comptes 2020 natures'!$E$3:$BE$158,111,0)","v":{"v":170589.9,"d":"170,589.90"}}]
[null,null,448,"Revenus des biens-fonds loués",{"$f":"HLOOKUP($D$5,'4.1 Comptes 2020 natures'!$E$3:$BE$158,112,0)","v":{"v":0,"d":"0.00"}}]
[null,null,449,"Autres revenus financiers",{"$f":"HLOOKUP($D$5,'4.1 Comptes 2020 natures'!$E$3:$BE$158,113,0)","v":{"v":0,"d":"0.00"}}]
[]
[null,45,null,"Prélèvements sur les financements spéciaux",{"$f":"SUM(E122:E123)","v":{"v":9045.5,"d":"9,045.50"}}]
[null,null,450,"Prélèvements sur les financements spéciaux des capitaux de tiers",{"$f":"HLOOKUP($D$5,'4.1 Comptes 2020 natures'!$E$3:$BE$158,116,0)","v":{"v":9045.5,"d":"9,045.50"}}]
[null,null,451,"Prélèvements sur les financements spéciaux du capital propre",{"$f":"HLOOKUP($D$5,'4.1 Comptes 2020 natures'!$E$3:$BE$158,117,0)","v":{"v":0,"d":"0.00"}}]
[]
[null,46,null,"Revenus de transfert",{"$f":"SUM(E126:E130)","v":{"v":2086626.7,"d":"2,086,626.70"}}]
[null,null,460,"Parts à des revenus des collectivités publiques",{"$f":"HLOOKUP($D$5,'4.1 Comptes 2020 natures'!$E$3:$BE$158,120,0)","v":{"v":19713,"d":"19,713.00"}}]
[null,null,461,"Dédommagements des collectivités publiques",{"$f":"HLOOKUP($D$5,'4.1 Comptes 2020 natures'!$E$3:$BE$158,121,0)","v":{"v":388781.8,"d":"388,781.80"}}]
[null,null,462,"Péréquation financière et compensation de charges",{"$f":"HLOOKUP($D$5,'4.1 Comptes 2020 natures'!$E$3:$BE$158,122,0)","v":{"v":1341516,"d":"1,341,516.00"}}]
[null,null,463,"Subventions de collectivités publiques et de tiers",{"$f":"HLOOKUP($D$5,'4.1 Comptes 2020 natures'!$E$3:$BE$158,123,0)","v":{"v":335761.95,"d":"335,761.95"}}]
[null,null,469,"Différents revenus et transferts de collectivités publiques et de tiers",{"$f":"HLOOKUP($D$5,'4.1 Comptes 2020 natures'!$E$3:$BE$158,124,0)","v":853.95}]
[]
[null,47,null,"Subventions à redistribuer",{"$f":"SUM(E133)","v":{"v":0,"d":"0.00"}}]
[null,null,470,"Subventions à redistribuer des collectivités publiques et de tiers",{"$f":"HLOOKUP($D$5,'4.1 Comptes 2020 natures'!$E$3:$BE$158,127,0)","v":{"v":0,"d":"0.00"}}]
[]
[null,48,null,"Revenus extraordinaires",{"$f":"SUM(E136:E142)","v":{"v":0,"d":"0.00"}}]
[null,null,481,"Revenus extraordinaires de patentes et de concessions",{"$f":"HLOOKUP($D$5,'4.1 Comptes 2020 natures'!$E$3:$BE$158,130,0)","v":{"v":0,"d":"0.00"}}]
[null,null,482,"Contributions extraordinaires",{"$f":"HLOOKUP($D$5,'4.1 Comptes 2020 natures'!$E$3:$BE$158,131,0)","v":{"v":0,"d":"0.00"}}]
[null,null,483,"Revenus divers extraordinaires",{"$f":"HLOOKUP($D$5,'4.1 Comptes 2020 natures'!$E$3:$BE$158,132,0)","v":{"v":0,"d":"0.00"}}]
[null,null,484,"Revenus financiers extraordinaires",{"$f":"HLOOKUP($D$5,'4.1 Comptes 2020 natures'!$E$3:$BE$158,133,0)","v":{"v":0,"d":"0.00"}}]
[null,null,485,"Prélèvements extraordinaires sur les financements spéciaux",{"$f":"HLOOKUP($D$5,'4.1 Comptes 2020 natures'!$E$3:$BE$158,134,0)","v":{"v":0,"d":"0.00"}}]
[null,null,486,"Parts aux revenus extraordinaires de transferts des collectivités et tiers",{"$f":"HLOOKUP($D$5,'4.1 Comptes 2020 natures'!$E$3:$BE$158,135,0)","v":{"v":0,"d":"0.00"}}]
[null,null,489,"Prélèvement sur le capital propre",{"$f":"HLOOKUP($D$5,'4.1 Comptes 2020 natures'!$E$3:$BE$158,136,0)","v":{"v":0,"d":"0.00"}}]
[]
[null,49,null,"Imputations internes",{"$f":"SUM(E145:E152)","v":{"v":286000.15,"d":"286,000.15"}}]
[null,null,490,"Approvisionnement en matériel et en marchandises",{"$f":"HLOOKUP($D$5,'4.1 Comptes 2020 natures'!$E$3:$BE$158,139,0)","v":{"v":3000,"d":"3,000.00"}}]
[null,null,491,"Prestations de services",{"$f":"HLOOKUP($D$5,'4.1 Comptes 2020 natures'!$E$3:$BE$158,140,0)","v":{"v":88799,"d":"88,799.00"}}]
[null,null,492,"Fermages, loyers et frais d'utilisation",{"$f":"HLOOKUP($D$5,'4.1 Comptes 2020 natures'!$E$3:$BE$158,141,0)","v":{"v":6400,"d":"6,400.00"}}]
[null,null,493,"Frais administratifs et d'exploitations",{"$f":"HLOOKUP($D$5,'4.1 Comptes 2020 natures'!$E$3:$BE$158,142,0)","v":{"v":10000,"d":"10,000.00"}}]
[null,null,494,"Intérêts et charges financières théoriques",{"$f":"HLOOKUP($D$5,'4.1 Comptes 2020 natures'!$E$3:$BE$158,143,0)","v":{"v":174801.15,"d":"174,801.15"}}]
[null,null,495,"Amortissements planifiés et non planifiés",{"$f":"HLOOKUP($D$5,'4.1 Comptes 2020 natures'!$E$3:$BE$158,144,0)","v":{"v":0,"d":"0.00"}}]
[null,null,498,"Virements comptables",{"$f":"HLOOKUP($D$5,'4.1 Comptes 2020 natures'!$E$3:$BE$158,145,0)","v":{"v":0,"d":"0.00"}}]
[null,null,499,"Autres imputations internes",{"$f":"HLOOKUP($D$5,'4.1 Comptes 2020 natures'!$E$3:$BE$158,146,0)","v":{"v":3000,"d":"3,000.00"}}]
[]
[]
[]
[9,null,null,"Comptes de clôture"]
[null,90,null,"Clôture du compte de résultats",{"$f":"SUM(E158:E159)","v":{"v":364711.41000000003,"d":"364,711.41"}}]
[null,null,900,"Compte général (+ / -)",{"$f":"HLOOKUP($D$5,'4.1 Comptes 2020 natures'!$E$3:$BE$158,152,0)","v":{"v":8997.45,"d":"8,997.45"}}]
[null,null,901,"Financements spéciaux (+ / -)",{"$f":"HLOOKUP($D$5,'4.1 Comptes 2020 natures'!$E$3:$BE$158,153,0)","v":{"v":355713.96,"d":"355,713.96"}}]
[]
[{"$nulls":3},"Résultat global",{"$f":"HLOOKUP($D$5,'4.1 Comptes 2020 natures'!$E$3:$BE$158,155,0)","v":{"v":364711.41000000003,"d":"364,711.41"}}]

{"sheet":"Syndicats vue d'ensemble","index":53,"n_rows":48,"n_cols":3,"rows_kept":48,"hidden":true}
["Vue d'ensemble 2020"]
[]
["Ensemble des communes jurassiennes"]
[]
["Comptes","Libellés","comptes 2020"]
[90,"Clôture du compte général",{"$f":"'4.1 Comptes 2020 natures'!BF153","v":{"v":10804534.910000002,"d":"10,804,534.91"}}]
[900,"Compte général",{"$f":"'4.1 Comptes 2020 natures'!BF154","v":{"v":2315293.3799999994,"d":"2,315,293.38"}}]
[901,"Clôture des financements spéciaux",{"$f":"'4.1 Comptes 2020 natures'!BF155","v":{"v":8489241.530000003,"d":"8,489,241.53"}}]
[400,"Impôts directs des personnes physiques",{"$f":"'4.1 Comptes 2020 natures'!BF77","v":{"v":165448839.82,"d":"165,448,839.82"}}]
[401,"Impôts directs des personnes morales",{"$f":"'4.1 Comptes 2020 natures'!BF78","v":{"v":27763214.739999995,"d":"27,763,214.74"}}]
[4021,"Impôts fonciers",{"$f":"'4.1 Comptes 2020 natures'!BF163","v":{"v":14738369.829999996,"d":"14,738,369.83"}}]
["5 ./. 6","Investissements nets",{"$f":"'6. Investissements'!BF182","v":{"v":36028775.9,"d":"36,028,775.90"}}]
[]
[]
["District de Delémont"]
[]
["Comptes","Libellés","comptes 2020"]
[90,"Clôture du compte général",{"$f":"'4.1 Comptes 2020 natures'!BG153","v":{"v":3478485.71,"d":"3,478,485.71"}}]
[900,"Compte général",{"$f":"'4.1 Comptes 2020 natures'!BG154","v":{"v":-2000018.6400000006,"d":"-2,000,018.64"}}]
[901,"Clôture des financements spéciaux",{"$f":"'4.1 Comptes 2020 natures'!BG155","v":{"v":5478504.350000001,"d":"5,478,504.35"}}]
[400,"Impôts directs des personnes physiques",{"$f":"'4.1 Comptes 2020 natures'!BG77","v":{"v":82544081.64,"d":"82,544,081.64"}}]
[401,"Impôts directs des personnes morales",{"$f":"'4.1 Comptes 2020 natures'!BG78","v":{"v":9419045.599999998,"d":"9,419,045.60"}}]
[4021,"Impôts fonciers",{"$f":"'4.1 Comptes 2020 natures'!BG163","v":{"v":7305835.81,"d":"7,305,835.81"}}]
["5 ./. 6","Investissements nets",{"$f":"'6. Investissements'!BG182","v":{"v":26605792.979999997,"d":"26,605,792.98"}}]
[]
[]
["District des Franches-Montagnes"]
[]
["Comptes","Libellés","comptes 2020"]
[90,"Clôture du compte général",{"$f":"'4.1 Comptes 2020 natures'!BH153","v":{"v":4836251.0600000005,"d":"4,836,251.06"}}]
[900,"Compte général",{"$f":"'4.1 Comptes 2020 natures'!BH154","v":{"v":3885782.0900000003,"d":"3,885,782.09"}}]
[901,"Clôture des financements spéciaux",{"$f":"'4.1 Comptes 2020 natures'!BH155","v":{"v":950468.9700000001,"d":"950,468.97"}}]
[400,"Impôts directs des personnes physiques",{"$f":"'4.1 Comptes 2020 natures'!BH77","v":{"v":23132697.620000005,"d":"23,132,697.62"}}]
[401,"Impôts directs des personnes morales",{"$f":"'4.1 Comptes 2020 natures'!BH78","v":{"v":9911869.100000001,"d":"9,911,869.10"}}]
[4021,"Impôts fonciers",{"$f":"'4.1 Comptes 2020 natures'!BH163","v":{"v":2036995.75,"d":"2,036,995.75"}}]
["5 ./. 6","Investissements nets",{"$f":"'6. Investissements'!BH182","v":{"v":1202041.660000001,"d":"1,202,041.66"}}]
[]
[]
["District de Porrentruy"]
[]
["Comptes","Libellés","comptes 2020"]
[90,"Clôture du compte général",{"$f":"'4.1 Comptes 2020 natures'!BI153","v":{"v":2489798.14,"d":"2,489,798.14"}}]
[900,"Compte général",{"$f":"'4.1 Comptes 2020 natures'!BI154","v":{"v":429529.93000000005,"d":"429,529.93"}}]
[901,"Clôture des financements spéciaux",{"$f":"'4.1 Comptes 2020 natures'!BI155","v":{"v":2060268.21,"d":"2,060,268.21"}}]
[400,"Impôts directs des personnes physiques",{"$f":"'4.1 Comptes 2020 natures'!BI77","v":{"v":59772060.56,"d":"59,772,060.56"}}]
[401,"Impôts directs des personnes morales",{"$f":"'4.1 Comptes 2020 natures'!BI78","v":{"v":8432300.040000001,"d":"8,432,300.04"}}]
[4021,"Impôts fonciers",{"$f":"'4.1 Comptes 2020 natures'!BI163","v":{"v":5395538.2700000005,"d":"5,395,538.27"}}]
["5 ./. 6","Investissements nets",{"$f":"'6. Investissements'!BI182","v":{"v":8220941.2600000035,"d":"8,220,941.26"}}]

{"sheet":"Vue d'ensemble par syndicat","index":54,"n_rows":15,"n_cols":3,"rows_kept":15,"hidden":true}
["Vue d'ensemble 2020 par commune"]
[]
[]
[null,"Veuillez choisir votre commune ci-dessous"]
[null,"La Baroche"]
[]
[]
["Comptes","Libellés","comptes 2020"]
[90,"Clôture du compte général",{"$f":"HLOOKUP($B$5,'4.1 Comptes 2020 natures'!$E$3:$BE$179,151,0)","v":{"v":-32824.59,"d":"-32,824.59"}}]
[900,"Compte général",{"$f":"HLOOKUP($B$5,'4.1 Comptes 2020 natures'!$E$3:$BE$179,152,0)","v":{"v":-32824.59,"d":"-32,824.59"}}]
[901,"Clôture des financements spéciaux",{"$f":"HLOOKUP($B$5,'4.1 Comptes 2020 natures'!$E$3:$BE$179,153,0)","v":{"v":0,"d":"0.00"}}]
[400,"Impôts directs des personnes physiques",{"$f":"HLOOKUP($B$5,'4.1 Comptes 2020 natures'!$E$3:$BE$179,75,0)","v":{"v":2118729.04,"d":"2,118,729.04"}}]
[401,"Impôts directs des personnes morales",{"$f":"HLOOKUP($B$5,'4.1 Comptes 2020 natures'!$E$3:$BE$179,76,0)","v":{"v":-87224.51,"d":"-87,224.51"}}]
[4021,"Impôts fonciers",{"$f":"HLOOKUP($B$5,'4.1 Comptes 2020 natures'!$E$3:$BE$179,163,0)","v":{"v":0,"d":"0.00"}}]
["5 ./. 6","Investissements nets",{"$f":"HLOOKUP($B$5,'4.1 Comptes 2020 natures'!$E$3:$BE$179,177,0)","v":{"v":0,"d":"0.00"}}]

{"sheet":"Syndicats résultat à 3 niveaux","index":55,"n_rows":85,"n_cols":3,"rows_kept":85,"hidden":true}
["Comptes de résultats par natures à trois niveaux 2020"]
[]
[]
["Ensemble des communes jurassiennes"]
["Comptes 2020 à trois niveaux"]
[]
["Comptes  ","Libellés","CHF"]
["30, 31 33, 35, 36, 37","Charges d'exploitation",{"$f":"'4.1 Comptes 2020 natures'!BF5+'4.1 Comptes 2020 natures'!BF15+'4.1 Comptes 2020 natures'!BF27+'4.1 Comptes 2020 natures'!BF39+'4.1 Comptes 2020 natures'!BF43+'4.1 Comptes 2020 natures'!BF53","v":{"v":355766168.86000013,"d":"355,766,168.86"}}]
["40, 41, 42, 43, 45, 46, 47","Revenus d'exploitation",{"$f":"'4.1 Comptes 2020 natures'!BF76+'4.1 Comptes 2020 natures'!BF82+'4.1 Comptes 2020 natures'!BF88+'4.1 Comptes 2020 natures'!BF99+'4.1 Comptes 2020 natures'!BF117+'4.1 Comptes 2020 natures'!BF121+'4.1 Comptes 2020 natures'!BF128","v":{"v":364767819.93,"d":"364,767,819.93"}}]
[null,"Résultat de l'activité d'exploitation",{"$f":"C9-C8","v":{"v":9001651.069999874,"d":"9,001,651.07"}}]
[]
[34,"Charges financières",{"$f":"'4.1 Comptes 2020 natures'!BF31","v":{"v":9277984.349999998,"d":"9,277,984.35"}}]
[44,"Revenus financiers",{"$f":"'4.1 Comptes 2020 natures'!BF105","v":{"v":13891621.57,"d":"13,891,621.57"}}]
[null,"Résultat provenant du financement",{"$f":"C13-C12","v":{"v":4613637.2200000025,"d":"4,613,637.22"}}]
[]
[null,"Résultat opérationnel",{"$f":"C10+C14","v":{"v":13615288.289999876,"d":"13,615,288.29"}}]
[]
[38,"Charges extraordinaires",{"$f":"'4.1 Comptes 2020 natures'!BF56","v":{"v":5292667.44,"d":"5,292,667.44"}}]
[48,"Revenus extraordinaires",{"$f":"'4.1 Comptes 2020 natures'!BF131","v":{"v":2567175.7,"d":"2,567,175.70"}}]
[null,"Résultat extraordinaire",{"$f":"C19-C18","v":{"v":-2725491.74,"d":"-2,725,491.74 "}}]
[]
[null,"Résultat total, compte de résultats",{"$f":"C16+C20","v":{"v":10889796.549999876,"d":"10,889,796.55"}}]
[]
[]
["District de Delémont"]
["Comptes 2020 à trois niveaux"]
[]
["Comptes  ","Libellés","CHF"]
["30, 31 33, 35, 36, 37","Charges d'exploitation",{"$f":"'4.1 Comptes 2020 natures'!BG5+'4.1 Comptes 2020 natures'!BG15+'4.1 Comptes 2020 natures'!BG27+'4.1 Comptes 2020 natures'!BG39+'4.1 Comptes 2020 natures'!BG43+'4.1 Comptes 2020 natures'!BG53","v":{"v":188244587.87,"d":"188,244,587.87"}}]
["40, 41, 42, 43, 45, 46, 47","Revenus d'exploitation",{"$f":"'4.1 Comptes 2020 natures'!BG76+'4.1 Comptes 2020 natures'!BG82+'4.1 Comptes 2020 natures'!BG88+'4.1 Comptes 2020 natures'!BG99+'4.1 Comptes 2020 natures'!BG117+'4.1 Comptes 2020 natures'!BG121+'4.1 Comptes 2020 natures'!BG128","v":{"v":189855043.45,"d":"189,855,043.45"}}]
[null,"Résultat de l'activité d'exploitation",{"$f":"C30-C29","v":{"v":1610455.5799999833,"d":"1,610,455.58"}}]
[]
[34,"Charges financières",{"$f":"'4.1 Comptes 2020 natures'!BG31","v":{"v":4729206.14,"d":"4,729,206.14"}}]
[44,"Revenus financiers",{"$f":"'4.1 Comptes 2020 natures'!BG105","v":{"v":6031841.8,"d":"6,031,841.80"}}]
[null,"Résultat provenant du financement",{"$f":"C34-C33","v":{"v":1302635.6600000001,"d":"1,302,635.66"}}]
[]
[null,"Résultat opérationnel",{"$f":"C31+C35","v":{"v":2913091.2399999835,"d":"2,913,091.24"}}]
[]
[38,"Charges extraordinaires",{"$f":"'4.1 Comptes 2020 natures'!BG56","v":{"v":987812.67,"d":"987,812.67"}}]
[48,"Revenus extraordinaires",{"$f":"'4.1 Comptes 2020 natures'!BG131","v":{"v":1527131.03,"d":"1,527,131.03"}}]
[null,"Résultat extraordinaire",{"$f":"C40-C39","v":{"v":539318.36,"d":"539,318.36"}}]
[]
[null,"Résultat total, compte de résultats",{"$f":"C37+C41","v":{"v":3452409.5999999833,"d":"3,452,409.60"}}]
[]
[]
["District des Franches-Montagnes"]
["Comptes 2020 à trois niveaux"]
[]
["Comptes  ","Libellés","CHF"]
["30, 31 33, 35, 36, 37","Charges d'exploitation",{"$f":"'4.1 Comptes 2020 natures'!BH5+'4.1 Comptes 2020 natures'!BH15+'4.1 Comptes 2020 natures'!BH27+'4.1 Comptes 2020 natures'!BH39+'4.1 Comptes 2020 natures'!BH43+'4.1 Comptes 2020 natures'!BH53","v":{"v":52327622.39000001,"d":"52,327,622.39"}}]
["40, 41, 42, 43, 45, 46, 47","Revenus d'exploitation",{"$f":"'4.1 Comptes 2020 natures'!BH76+'4.1 Comptes 2020 natures'!BH82+'4.1 Comptes 2020 natures'!BH88+'4.1 Comptes 2020 natures'!BH99+'4.1 Comptes 2020 natures'!BH117+'4.1 Comptes 2020 natures'!BH121+'4.1 Comptes 2020 natures'!BH128","v":{"v":56992939.2,"d":"56,992,939.20"}}]
[null,"Résultat de l'activité d'exploitation",{"$f":"C51-C50","v":{"v":4665316.809999995,"d":"4,665,316.81"}}]
[]
[34,"Charges financières",{"$f":"'4.1 Comptes 2020 natures'!BH31","v":{"v":1127442.0800000003,"d":"1,127,442.08"}}]
[44,"Revenus financiers",{"$f":"'4.1 Comptes 2020 natures'!BH105","v":{"v":1668859.72,"d":"1,668,859.72"}}]
[null,"Résultat provenant du financement",{"$f":"C55-C54","v":{"v":541417.6399999997,"d":"541,417.64"}}]
[]
[null,"Résultat opérationnel",{"$f":"C52+C56","v":{"v":5206734.449999995,"d":"5,206,734.45"}}]
[]
[38,"Charges extraordinaires",{"$f":"'4.1 Comptes 2020 natures'!BH56","v":{"v":762430,"d":"762,430.00"}}]
[48,"Revenus extraordinaires",{"$f":"'4.1 Comptes 2020 natures'!BH131","v":{"v":375093.52,"d":"375,093.52"}}]
[null,"Résultat extraordinaire",{"$f":"C61-C60","v":{"v":-387336.48,"d":"-387,336.48 "}}]
[]
[null,"Résultat total, compte de résultats",{"$f":"C58+C62","v":{"v":4819397.969999995,"d":"4,819,397.97"}}]
[]
[]
["District de Porrentruy"]
["Comptes 2020 à trois niveaux"]
[]
["Comptes  ","Libellés","CHF"]
["30, 31 33, 35, 36, 37","Charges d'exploitation",{"$f":"'4.1 Comptes 2020 natures'!BI5+'4.1 Comptes 2020 natures'!BI15+'4.1 Comptes 2020 natures'!BI27+'4.1 Comptes 2020 natures'!BI39+'4.1 Comptes 2020 natures'!BI43+'4.1 Comptes 2020 natures'!BI53","v":{"v":115193958.6,"d":"115,193,958.60"}}]
["40, 41, 42, 43, 45, 46, 47","Revenus d'exploitation",{"$f":"'4.1 Comptes 2020 natures'!BI76+'4.1 Comptes 2020 natures'!BI82+'4.1 Comptes 2020 natures'!BI88+'4.1 Comptes 2020 natures'!BI99+'4.1 Comptes 2020 natures'!BI117+'4.1 Comptes 2020 natures'!BI121+'4.1 Comptes 2020 natures'!BI128","v":{"v":117919837.27999999,"d":"117,919,837.28"}}]
[null,"Résultat de l'activité d'exploitation",{"$f":"C72-C71","v":{"v":2725878.6799999923,"d":"2,725,878.68"}}]
[]
[34,"Charges financières",{"$f":"'4.1 Comptes 2020 natures'!BI31","v":{"v":3421336.13,"d":"3,421,336.13"}}]
[44,"Revenus financiers",{"$f":"'4.1 Comptes 2020 natures'!BI105","v":{"v":6190920.05,"d":"6,190,920.05"}}]
[null,"Résultat provenant du financement",{"$f":"C76-C75","v":{"v":2769583.92,"d":"2,769,583.92"}}]
[]
[null,"Résultat opérationnel",{"$f":"C73+C77","v":{"v":5495462.599999992,"d":"5,495,462.60"}}]
[]
[38,"Charges extraordinaires",{"$f":"'4.1 Comptes 2020 natures'!BI56","v":{"v":3542424.7700000005,"d":"3,542,424.77"}}]
[48,"Revenus extraordinaires",{"$f":"'4.1 Comptes 2020 natures'!BI131","v":{"v":664951.15,"d":"664,951.15"}}]
[null,"Résultat extraordinaire",{"$f":"C82-C81","v":{"v":-2877473.6200000006,"d":"-2,877,473.62 "}}]
[]
[null,"Résultat total, compte de résultats",{"$f":"C79+C83","v":{"v":2617988.9799999916,"d":"2,617,988.98"}}]

{"sheet":"Résultat 3 niveaux par syndicat","index":56,"n_rows":22,"n_cols":3,"rows_kept":22,"hidden":true}
["Comptes de résultats par natures à trois niveaux 2020"]
[]
[]
[null,"Veuillez choisir votre commune ci-dessous"]
[null,"La Baroche"]
[]
["Comptes  ","Libellés","CHF"]
["30, 31 33, 35, 36, 37","Charges d'exploitation",{"$f":"HLOOKUP($B$5,'4.1 Comptes 2020 natures'!$E$3:$BE$183,181,0)","v":{"v":0,"d":"0.00"}}]
["40, 41, 42, 43, 45, 46, 47","Revenus d'exploitation",{"$f":"HLOOKUP($B$5,'4.1 Comptes 2020 natures'!$E$3:$BE$183,182,0)","v":{"$error":"#REF!"}}]
[null,"Résultat de l'activité d'exploitation",{"$f":"C9-C8","v":{"$error":"#REF!"}}]
[]
[34,"Charges financières",{"$f":"HLOOKUP($B$5,'4.1 Comptes 2020 natures'!$E$3:$BE$183,29,0)","v":{"v":190129.1,"d":"190,129.10"}}]
[44,"Revenus financiers",{"$f":"HLOOKUP($B$5,'4.1 Comptes 2020 natures'!$E$3:$BE$183,103,0)","v":{"v":589775.1499999999,"d":"589,775.15"}}]
[null,"Résultat provenant du financement",{"$f":"C13-C12","v":{"v":399646.04999999993,"d":"399,646.05"}}]
[]
[null,"Résultat opérationnel",{"$f":"C10+C14","v":{"$error":"#REF!"}}]
[]
[38,"Charges extraordinaires",{"$f":"HLOOKUP($B$5,'4.1 Comptes 2020 natures'!$E$3:$BE$183,54,0)","v":{"v":208871.4,"d":"208,871.40"}}]
[48,"Revenus extraordinaires",{"$f":"HLOOKUP($B$5,'4.1 Comptes 2020 natures'!$E$3:$BE$183,129,0)","v":{"v":0,"d":"0.00"}}]
[null,"Résultat extraordinaire",{"$f":"C19-C18","v":{"v":-208871.4,"d":"-208,871.40 "}}]
[]
[null,"Résultat total, compte de résultats",{"$f":"C16+C20","v":{"$error":"#REF!"}}]

{"sheet":"Syndicats Bilan","index":57,"n_rows":226,"n_cols":62,"rows_kept":226,"hidden":true}
["Bilan 2020"]
["Bourgeoisies",{"$nulls":4},1,2,3,4,5,6,7,8,9,10,11,12,13,{"$nulls":40},{"$f":"SUM(F2:BF2)","v":91},{"$f":"SUM(F2:X2)","v":91},{"$f":"SUM(Y2:AK2)","v":0},{"$f":"SUM(AL2:BF2)","v":0}]
[{"$nulls":5},"Boécourt","Bourrignon","Châtillon","Courchapoix","Courrendlin","Courroux","Courtételle","Delémont","Develier","Ederswiler","Haute-Sorne","Mervelier","Mettembert",{"$nulls":40},"Total","Delémont","Franches-Montagnes","Porrentruy"]
[1,{"$nulls":3},"Actif",{"$f":"F6+F14+F24+F30+F40+F47+F53+F61+F68+F79+F85+F96+F107","v":{"v":0,"d":"0.00"}},{"$f":"G6+G14+G24+G30+G40+G47+G53+G61+G68+G79+G85+G96+G107","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"SUM(F4:BF4)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(F4:X4)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Y4:AK4)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(AL4:BF4)","v":{"v":0,"d":"0.00"}}]
[null,10,null,null,"Patrimoine financier",{"$f":"F6+F14+F24+F30+F40+F47+F53+F61","v":{"v":0,"d":"0.00"}},{"$f":"G6+G14+G24+G30+G40+G47+G53+G61","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"SUM(F5:BF5)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(F5:X5)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Y5:AK5)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(AL5:BF5)","v":{"v":0,"d":"0.00"}}]
[null,null,100,null,"Disponibilité et placements à court terme",{"$f":"F7+F8+F9+F10+F11+F12","v":{"v":0,"d":"0.00"}},{"$f":"G7+G8+G9+G10+G11+G12","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"SUM(F6:BF6)","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},1000,"Caisse",{"$nulls":53},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},1001,"Poste",{"$nulls":53},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},1002,"Banques",{"$nulls":53},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},1003,"Placement à court terme sur le marché monétaire",{"$nulls":53},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},1004,"Carte de débit ou crédit",{"$nulls":53},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},1009,"Autres disponibilité",{"$nulls":53},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[null,null,101,null,"Créances",{"$f":"F15+F16+F17+F18+F19+F20+F21+F22","v":{"v":0,"d":"0.00"}},{"$f":"G15+G16+G17+G18+G19+G20+G21+G22","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},1010,"Créances résultant de liraison et de prestations envers des tiers",{"$nulls":53},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},1011,"Comptes courants avec des tiers",{"$nulls":53},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},1012,"Créances fiscales",{"$nulls":53},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},1013,"Acomptes à des tiers",{"$nulls":53},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},1014,"Créances sur transferts",{"$nulls":53},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},1015,"Comptes courants internes",{"$nulls":53},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},1016,"Avances pour les frais administratifs",{"$nulls":53},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},1019,"Autres créances et TVA",{"$nulls":53},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[null,null,102,null,"Placements financiers à court terme",{"$f":"F25+F26+F27+F28","v":{"v":0,"d":"0.00"}},{"$f":"G25+G26+G27+G28","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"J25+J26+J27+J28","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},1020,"Prêts à court terme",{"$nulls":53},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},1022,"Placements à intérêts à court terme",{"$nulls":53},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},1023,"Dépôts à terme",{"$nulls":53},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},1029,"Autres placements financiers à court terme",{"$nulls":53},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[null,null,104,null,"Actifs de régularisation",{"$f":"F31+F32+F33+F34+F35+F36+F37+F38","v":{"v":0,"d":"0.00"}},{"$f":"G31+G32+G33+G34+G35+G36+G37+G38","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},1040,"Charges du personnel",{"$nulls":53},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},1041,"Charges de biens et de services et autres charges d'exploitations",{"$nulls":53},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},1042,"Impôts",{"$nulls":53},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},1043,"Transferts du compte de résultats",{"$nulls":53},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},1044,"Charges financiers / revenus financiers",{"$nulls":53},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},1045,"Autres revenus d'exploitations",{"$nulls":53},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},1046,"Actifs de régularisation du comptes des investissements",{"$nulls":53},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},1049,"Autres actifs de régularisation du comptes de résultats",{"$nulls":53},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[null,null,106,null,"Marchandises, fournitures et travaux en cours",{"$f":"F41+F42+F43+F44+F45","v":{"v":0,"d":"0.00"}},{"$f":"G41+G42+G43+G44+G45","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},1060,"Articles de commerces",{"$nulls":53},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},1061,"Matières premières et auxiliaires",{"$nulls":53},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},1062,"Produits semi-finis et finis",{"$nulls":53},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},1063,"Travaux en cours",{"$nulls":53},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},1068,"Avances et acomptes versés",{"$nulls":53},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[null,null,107,null,"Placements financiers",{"$f":"F48+F49+F50+F51","v":{"v":0,"d":"0.00"}},{"$f":"G48+G49+G50+G51","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},1070,"Actions et parts sociales",{"$nulls":53},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},1071,"Placements à intérêts à long terme",{"$nulls":53},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},1072,"Cérances à long terme",{"$nulls":53},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},1079,"Autres placements financiers à long terme",{"$nulls":53},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[null,null,108,null,"Immobilisation corporelles du PF",{"$f":"F54+F55+F56+F57+F58+F59","v":{"v":0,"d":"0.00"}},{"$f":"G54+G55+G56+G57+G58+G59","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},1080,"Terrains du PF",{"$nulls":53},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},1084,"Bâtiments, locaux et équipement du PF",{"$nulls":53},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},1086,"Biens mobiliers du PF",{"$nulls":53},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},1087,"Installations et constructions du PF",{"$nulls":53},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},1088,"Avances terrains, bâtiments, mobilier du PF",{"$nulls":53},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},1089,"Autres immobilisations corporelles du PF",{"$nulls":53},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[null,null,109,null,"Créances envers les financements spéciaux et fonds du capital de tiers",{"$f":"F62+F63+F64+F65","v":{"v":0,"d":"0.00"}},{"$f":"G62+G63+G64+G65","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},1090,"Créances envers les financements spéciaux et fonds du capital de tiers",{"$nulls":53},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},1091,"Créances envres les fonds des capitaux de tiers",{"$nulls":53},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},1092,"Créances envers les legs et fondations ",{"$nulls":53},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},1093,"Créances envers d'autres capitaux de tiers",{"$nulls":53},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[null,14,null,null,"Patrimoine administratif",{"$f":"F68+F79+F85+F96+F107","v":{"v":0,"d":"0.00"}},{"$f":"G68+G79+G85+G96+G107","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,140,null,"Immobilisation corporelles du PA",{"$f":"F69+F70+F71+F72+F73+F74+F75+F76+F77","v":{"v":0,"d":"0.00"}},{"$f":"G69+G70+G71+G72+G73+G74+G75+G76+G77","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},1400,"Terrains non bâtis et terrains bâtis du PA",{"$nulls":53},{"v":0,"d":"0.00"},{"$f":"SUM(F69:X69)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Y69:AK69)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(AL69:BF69)","v":{"v":0,"d":"0.00"}}]
[{"$nulls":3},1401,"Routes et voies de communications du PA",{"$nulls":53},{"$f":"SUM(F70:BF70)","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},1402,"Aménagement des plans d'eau et cours d'eau du PA",{"$nulls":53},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},1403,"Autres ouvrages de génie civil du PA - Collecteurs, canalisations",{"$nulls":53},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},1404,"Bâtiments, locaux et équipement du PA",{"$nulls":53},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},1405,"Forêts du PA",{"$nulls":53},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},1406,"Biens mobilier du PA",{"$nulls":53},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},1407,"Immobilisations en construction du PA",{"$nulls":53},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},1409,"Autres immobilisations corporelles du PA",{"$nulls":53},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[null,null,142,null,"Immobilisations incorporelles du PA",{"$f":"F80+F81+F82+F83","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"P80+P81+P82+P83","v":{"v":0,"d":"0.00"}},{"$f":"Q80+Q81+Q82+Q83","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},1420,"Logiciels",{"$nulls":53},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},1421,"Brevets et licenses",{"$nulls":53},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},1427,"Immobilisations incorporalles en cours de développement",{"$nulls":53},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},1429,"Autres immobilisations incorporelles",{"$nulls":53},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[null,null,144,null,"Prêts",{"$f":"F86+F87+F88+F89+F90+F91+F92+F93+F94","v":{"v":0,"d":"0.00"}},{"$f":"G86+G87+G88+G89+G90+G91+G92+G93+G94","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},1440,"Prêts à la Confédération",{"$nulls":53},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},1441,"Prêts aux cantons et concordats",{"$nulls":53},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},1442,"Prêts aux communes et associations intercommunales",{"$nulls":53},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},1443,"Prêts aux assurances sociales publiques",{"$nulls":53},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},1444,"Prêts aux entreprises publiques",{"$nulls":53},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},1445,"Prêts aux entreprises privées",{"$nulls":53},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},1446,"Prêts aux organisations privées à but non lucratif",{"$nulls":53},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},1447,"Prêts aux ménages privés",{"$nulls":53},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},1448,"Prêts à l'étranger",{"$nulls":53},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[null,null,145,null,"Participations et capital social",{"$f":"F97+F98+F99+F100+F101+F102+F103+F104+F105","v":{"v":0,"d":"0.00"}},{"$f":"G97+G98+G99+G100+G101+G102+G103+G104+G105","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},1450,"Participations à la Confédération",{"$nulls":53},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},1451,"Participations aux cantons et concordats",{"$nulls":53},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},1452,"Participations aux communes et associations intercommunales",{"$nulls":53},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},1453,"Participations aux assurances sociales publiques",{"$nulls":53},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},1454,"Participations aux entreprises publiques",{"$nulls":53},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},1455,"Participations aux entreprises privées",{"$nulls":53},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},1456,"Participations aux organisations privées à but non lucratif",{"$nulls":53},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},1457,"Participations aux ménages privés",{"$nulls":53},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},1458,"Participations à l'étranger",{"$nulls":53},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[null,null,146,null,"Subventions d'investissements",{"$f":"F108+F109+F110+F111+F112+F113+F114+F115+F116+F117","v":{"v":0,"d":"0.00"}},{"$f":"G108+G109+G110+G111+G112+G113+G114+G115+G116+G117","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},1460,"Subventions d'investissements à la Confédération",{"$nulls":53},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},1461,"Subventions d'investissements aux cantons et concordats",{"$nulls":53},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},1462,"Subventions d'investissements aux communes et associations",{"$nulls":53},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},1463,"Subventions d'investissements aux assurances sociales publiques",{"$nulls":53},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},1464,"Subventions d'investissements aux entreprises publiques",{"$nulls":53},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},1465,"Subventions d'investissements aux entreprises privées",{"$nulls":53},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},1466,"Subventions d'investissements aux organisations privées à but non luc.",{"$nulls":53},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},1467,"Subventions d'investissements aux ménages privés",{"$nulls":53},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},1468,"Subventions d'investissements à l'étranger",{"$nulls":53},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},1469,"Subventions d'investissements aux immobilisations en construction",{"$nulls":53},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[]
[2,{"$nulls":3},"Passif",{"$f":"F122+F132+F142+F152+F164+F172+F183+F190+F193+F197+F200+F203+F206+F209+F212+F215","v":{"v":0,"d":"0.00"}},{"$f":"G122+G132+G142+G152+G164+G172+G183+G190+G193+G197+G200+G203+G206+G209+G212+G215","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,20,null,null,"Capitaux de tiers",{"$f":"F122+F132+F142+F152+F164+F172+F183","v":{"v":0,"d":"0.00"}},{"$f":"G122+G132+G142+G152+G164+G172+G183","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,200,null,"Engagements courants",{"$f":"F123+F124+F125+F126+F127+F128+F129+F130","v":{"v":0,"d":"0.00"}},{"$f":"G123+G124+G125+G126+G127+G128+G129+G130","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},2000,"Engagements courants provenant de livraison et de prestations de tiers",{"$nulls":53},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},2001,"Comptes courants avec des tiers",{"$nulls":53},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},2002,"Impôts et TVA",{"$nulls":53},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},2003,"Acomptes de tiers",{"$nulls":53},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},2004,"Engagements de transferts",{"$nulls":53},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},2005,"Comptes courants internes",{"$nulls":53},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},2006,"Dépôts et cautions",{"$nulls":53},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},2009,"Autres engagements courants",{"$nulls":53},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[null,null,201,null,"Engagements financiers à court terme",{"$f":"F133+F134+F135+F136+F137+F138+F139+F140","v":{"v":0,"d":"0.00"}},{"$f":"G133+G134+G135+G136+G137+G138+G139+G140","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},2010,"Engagements à court terme envers la Poste",{"$nulls":53},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},2011,"Engagements à court terme envers les collectivités et associations",{"$nulls":53},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},2012,"Engagements à court terme envers des entités consolidées",{"$nulls":53},{"v":0,"d":"0.00"},{"$f":"SUM(F135:X135)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Y135:AK135)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(AL135:BF135)","v":{"v":0,"d":"0.00"}}]
[{"$nulls":3},2013,"Engagements à court terme envers des entités indépendantes",{"$nulls":53},{"$f":"SUM(F136:BF136)","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},2014,"Parts à court terme d'engagement à long terme",{"$nulls":53},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},2015,"Parts à court terme des dettes de locations (leasing) à long terme",{"$nulls":53},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},2016,"Instruments financiers dérivés",{"$nulls":53},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},2019,"Autres engagements financiers à court terme",{"$nulls":53},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[null,null,204,null,"Passifs de régularisation",{"$f":"F143+F144+F145+F146+F147+F148+F149+F150","v":{"v":0,"d":"0.00"}},{"$f":"G143+G144+G145+G146+G147+G148+G149+G150","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},2040,"Charges du personnel",{"$nulls":53},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},2041,"Charges de biens et services et autres charges d'exploitation",{"$nulls":53},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},2042,"Impôts",{"$nulls":53},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},2043,"Transferts du compte de résultats",{"$nulls":53},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},2044,"Charges financières / revenus financiers",{"$nulls":53},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},2045,"Autres revenus d'exploitations",{"$nulls":53},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},2046,"Passifs de régularisation du compte des investissements",{"$nulls":53},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},2049,"Autres passifs de régularisation et du compte de résultats",{"$nulls":53},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[null,null,205,null,"Provisions à court terme",{"$f":"F153+F154+F155+F156+F157+F158+F159+F160+F161+F162","v":{"v":0,"d":"0.00"}},{"$f":"G153+G154+G155+G156+G157+G158+G159+G160+G161+G162","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},2050,"Provisions à court terme pour les prestations supp. du personnel",{"$nulls":53},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},2051,"Provisions à court terme pour les autres droits du personnel",{"$nulls":53},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},2052,"Provisions à court terme pour les procès",{"$nulls":53},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},2053,"Provisions à court terme pour les dommages non assurés",{"$nulls":53},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},2054,"Provisions à court terme pour les cautions et garantie",{"$nulls":53},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},2055,"Provisions à court terme pour les autres activités d'exploitation",{"$nulls":53},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},2056,"Provisions à court terme pour les engagements de prévoyance",{"$nulls":53},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},2057,"Provisions à court terme pour les charges financières",{"$nulls":53},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},2058,"Provisions à court terme du compte des investissements",{"$nulls":53},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},2059,"Autres provisions à court terme",{"$nulls":53},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[null,null,206,null,"Engagements financiers à long terme",{"$f":"F165+F166+F167+F168+F169+F170","v":{"v":0,"d":"0.00"}},{"$f":"G165+G166+G167+G168+G169+G170","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},2060,"Hypothèques",{"$nulls":53},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},2062,"Bons de caisse",{"$nulls":53},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},2063,"Emprunts",{"$nulls":53},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},2064,"Emprunts et reconnaissances de dettes",{"$nulls":53},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},2067,"Contrats de location",{"$nulls":53},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},2069,"Autres engagements financiers à long terme",{"$nulls":53},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[null,null,208,null,"Provisions à long terme",{"$f":"F173+F174+F175+F176+F177+F178+F179+F180+F181","v":{"v":0,"d":"0.00"}},{"$f":"G173+G174+G175+G176+G177+G178+G179+G180+G181","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},2081,"Provisions à long terme pour les prétentions du personnel",{"$nulls":53},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},2082,"Provisions à long terme pour les procès",{"$nulls":53},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},2083,"Provisions à long terme pour les dommages non assurés",{"$nulls":53},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},2084,"Provisions à long terme pour les cautions et garanties",{"$nulls":53},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},2085,"Provisions à long terme pour les autres activités d'exploitation",{"$nulls":53},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},2086,"Provisions à long terme pour les engagements de prévoyance",{"$nulls":53},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},2087,"Provisions à long terme pour les charges financières",{"$nulls":53},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},2088,"Provisions à long terme du compte des investissements",{"$nulls":53},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},2089,"Autres provisions à long terme du compte de résultats",{"$nulls":53},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[null,null,209,null,"Engagements envers les financements spéciaux et capitaux de tiers",{"$f":"F184+F185+F186+F187","v":{"v":0,"d":"0.00"}},{"$f":"G184+G185+G186+G187","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},2090,"Engagements envers les financements spéciaux et capitaux de tiers",{"$nulls":53},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},2091,"Engagements envers les fonds des capitaux de tiers",{"$nulls":53},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},2092,"Engagements envers les legs et fondations des capitaux de tiers",{"$nulls":53},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},2093,"Engagements envrers d'autres capitaux de tiers affectés",{"$nulls":53},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[null,29,null,null,"Capital propre",{"$f":"F190+F193+F197+F200+F203+F206+F209+F212+F215","v":{"v":0,"d":"0.00"}},{"$f":"G190+G193+G197+G200+G203+G206+G209+G212+G215","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,290,null,"Financement spéciaux du capital propre",{"$f":"F191","v":{"v":0,"d":"0.00"}},{"$f":"G191","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},2900,"Financement spéciaux du capital propre",{"$nulls":53},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[null,null,291,null,"Fonds du capital propres",{"$f":"F194+F195","v":{"v":0,"d":"0.00"}},{"$f":"G194+G195","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},2910,"Fonds du capital propres",{"$nulls":53},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},2911,"Legs et fondations sans personnalité juridique du capital propre",{"$nulls":53},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[null,null,292,null,"Réserves des domaines de l'enveloppe budgétaire",{"$f":"F198","v":{"v":0,"d":"0.00"}},{"$f":"G198","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},2920,"Réserves des domaines de l'enveloppe budgétaire",{"$nulls":53},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[null,null,293,null,"Préfinancements",{"$f":"F201","v":{"v":0,"d":"0.00"}},{"$f":"G201","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"SUM(F200:BF200)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(F200:X200)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Y200:AK200)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(AL200:BF200)","v":{"v":0,"d":"0.00"}}]
[{"$nulls":3},2930,"Préfinancements",{"$nulls":53},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[null,null,294,null,"Réserves de politique budgétaire",{"$f":"F204","v":{"v":0,"d":"0.00"}},{"$f":"G204","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},2940,"Réserves de politique budgétaire",{"$nulls":53},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[null,null,295,null,"Réserves liées à la réévaluation (introduction MCH2)",{"$f":"F207","v":{"v":0,"d":"0.00"}},{"$f":"G207","v":{"v":0,"d":"0.00"}},{"$f":"H207","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},2950,"Réserves liées à la réévaluation (introduction MCH2)",{"$nulls":53},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[null,null,296,null,"Réserves liées à la réévaluation du PF",{"$f":"F210","v":{"v":0,"d":"0.00"}},{"$f":"G210","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},2960,"Réserves liées à la réévaluation du PF",{"$nulls":53},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[null,null,298,null,"Autres capitaux propres",{"$f":"F213","v":{"v":0,"d":"0.00"}},{"$f":"G213","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},2980,"Autres capitaux propres",{"$nulls":53},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[null,null,299,null,"Résultat annuel (excédent de charges ou produits)",{"$f":"F216+F217","v":{"v":0,"d":"0.00"}},{"$f":"G216+G217","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},2990,"Résultat annuel (excédent de charges ou produits)",{"$nulls":53},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},2999,"Résultats cumulés (fortune nette ou découvert)",{"$nulls":53},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[{"$nulls":4},"Contrôle de la variation de fortune"]
[{"$nulls":3},290,"Résutlats des financements spéciaux",{"$f":"'Bourgeoisies Comptes 2020'!E155","v":{"v":0,"d":"0.00"}},{"$f":"'Bourgeoisies Comptes 2020'!F155","v":{"v":0,"d":"0.00"}},{"$f":"'Bourgeoisies Comptes 2020'!G155","v":{"v":0,"d":"0.00"}},{"$f":"'Bourgeoisies Comptes 2020'!H155","v":{"v":0,"d":"0.00"}},{"$f":"'Bourgeoisies Comptes 2020'!I155","v":{"v":0,"d":"0.00"}},{"$f":"'Bourgeoisies Comptes 2020'!J155","v":{"v":0,"d":"0.00"}},{"$f":"'Bourgeoisies Comptes 2020'!K155","v":{"v":0,"d":"0.00"}},{"$f":"'Bourgeoisies Comptes 2020'!L155","v":{"v":0,"d":"0.00"}},{"$f":"'Bourgeoisies Comptes 2020'!M155","v":{"v":0,"d":"0.00"}},{"$f":"'Bourgeoisies Comptes 2020'!N155","v":{"v":0,"d":"0.00"}},{"$f":"'Bourgeoisies Comptes 2020'!O155","v":{"v":0,"d":"0.00"}},{"$f":"'Bourgeoisies Comptes 2020'!P155","v":{"v":0,"d":"0.00"}},{"$f":"'Bourgeoisies Comptes 2020'!Q155","v":{"v":0,"d":"0.00"}},{"$f":"'Bourgeoisies Comptes 2020'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Bourgeoisies Comptes 2020'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Bourgeoisies Comptes 2020'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Bourgeoisies Comptes 2020'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Bourgeoisies Comptes 2020'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Bourgeoisies Comptes 2020'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Bourgeoisies Comptes 2020'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Bourgeoisies Comptes 2020'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Bourgeoisies Comptes 2020'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Bourgeoisies Comptes 2020'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Bourgeoisies Comptes 2020'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Bourgeoisies Comptes 2020'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Bourgeoisies Comptes 2020'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Bourgeoisies Comptes 2020'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Bourgeoisies Comptes 2020'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Bourgeoisies Comptes 2020'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Bourgeoisies Comptes 2020'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Bourgeoisies Comptes 2020'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Bourgeoisies Comptes 2020'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Bourgeoisies Comptes 2020'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Bourgeoisies Comptes 2020'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Bourgeoisies Comptes 2020'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Bourgeoisies Comptes 2020'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Bourgeoisies Comptes 2020'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Bourgeoisies Comptes 2020'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Bourgeoisies Comptes 2020'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Bourgeoisies Comptes 2020'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Bourgeoisies Comptes 2020'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Bourgeoisies Comptes 2020'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Bourgeoisies Comptes 2020'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Bourgeoisies Comptes 2020'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Bourgeoisies Comptes 2020'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Bourgeoisies Comptes 2020'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Bourgeoisies Comptes 2020'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Bourgeoisies Comptes 2020'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Bourgeoisies Comptes 2020'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Bourgeoisies Comptes 2020'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Bourgeoisies Comptes 2020'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Bourgeoisies Comptes 2020'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Bourgeoisies Comptes 2020'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Bourgeoisies Comptes 2020'!R155","v":{"v":0,"d":"0.00"}},{"$f":"'Bourgeoisies Comptes 2020'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Bourgeoisies Comptes 2020'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Bourgeoisies Comptes 2020'!#REF!","v":{"$error":"#REF!"}}]
[{"$nulls":3},2990,"Résutlats annuel du compte de résultats général",{"$f":"F216","v":{"v":0,"d":"0.00"}},{"$f":"G216","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[{"$nulls":4},"Réslutat final du compte de résultats global",{"$f":"F220+F221","v":{"v":0,"d":"0.00"}},{"$f":"G220+G221","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"v":0,"d":"0.00"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[]
[{"$nulls":4},"Contrôle général",{"$f":"F4-F120","v":{"v":0,"d":"0.00"}},{"$f":"G4-G120","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":19},{"$f":"T225/2","v":0}]

{"sheet":"Bilan par Syndicats","index":58,"n_rows":228,"n_cols":6,"rows_kept":228,"hidden":true}
["Bilan 2020 par commune"]
[]
[]
["Commune :",{"$nulls":3},"Vendlincourt"]
[]
[]
[1,{"$nulls":3},"Actif",{"$f":"HLOOKUP($E$4,'5. Bilan'!$F$3:$BF$226,2,0)","v":{"v":6103718.550000001,"d":"6,103,718.55"}}]
[null,10,null,null,"Patrimoine financier",{"$f":"HLOOKUP($E$4,'5. Bilan'!$F$3:$BF$226,3,0)","v":{"v":2569790.9000000004,"d":"2,569,790.90"}}]
[null,null,100,null,"Disponibilité et placements à court terme",{"$f":"SUM(F10:F15)","v":{"v":1011017.67,"d":"1,011,017.67"}}]
[{"$nulls":3},1000,"Caisse",{"$f":"HLOOKUP($E$4,'5. Bilan'!$F$3:$BF$226,5,0)","v":{"v":1698.15,"d":"1,698.15"}}]
[{"$nulls":3},1001,"Poste",{"$f":"HLOOKUP($E$4,'5. Bilan'!$F$3:$BF$226,6,0)","v":{"v":74871.34,"d":"74,871.34"}}]
[{"$nulls":3},1002,"Banques",{"$f":"HLOOKUP($E$4,'5. Bilan'!$F$3:$BF$226,7,0)","v":{"v":934448.18,"d":"934,448.18"}}]
[{"$nulls":3},1003,"Placement à court terme sur le marché monétaire",{"$f":"HLOOKUP($E$4,'5. Bilan'!$F$3:$BF$226,8,0)","v":{"v":0,"d":"0.00"}}]
[{"$nulls":3},1004,"Carte de débit ou crédit",{"$f":"HLOOKUP($E$4,'5. Bilan'!$F$3:$BF$226,9,0)","v":{"v":0,"d":"0.00"}}]
[{"$nulls":3},1009,"Autres disponibilité",{"$f":"HLOOKUP($E$4,'5. Bilan'!$F$3:$BF$226,10,0)","v":{"v":0,"d":"0.00"}}]
[]
[null,null,101,null,"Créances",{"$f":"SUM(F18:F25)","v":{"v":470341.2,"d":"470,341.20"}}]
[{"$nulls":3},1010,"Créances résultant de liraison et de prestations envers des tiers",{"$f":"HLOOKUP($E$4,'5. Bilan'!$F$3:$BF$226,13,0)","v":{"v":62083.64,"d":"62,083.64"}}]
[{"$nulls":3},1011,"Comptes courants avec des tiers",{"$f":"HLOOKUP($E$4,'5. Bilan'!$F$3:$BF$226,14,0)","v":{"v":0,"d":"0.00"}}]
[{"$nulls":3},1012,"Créances fiscales",{"$f":"HLOOKUP($E$4,'5. Bilan'!$F$3:$BF$226,15,0)","v":{"v":408257.56,"d":"408,257.56"}}]
[{"$nulls":3},1013,"Acomptes à des tiers",{"$f":"HLOOKUP($E$4,'5. Bilan'!$F$3:$BF$226,16,0)","v":{"v":0,"d":"0.00"}}]
[{"$nulls":3},1014,"Créances sur transferts",{"$f":"HLOOKUP($E$4,'5. Bilan'!$F$3:$BF$226,17,0)","v":{"v":0,"d":"0.00"}}]
[{"$nulls":3},1015,"Comptes courants internes",{"$f":"HLOOKUP($E$4,'5. Bilan'!$F$3:$BF$226,18,0)","v":{"v":0,"d":"0.00"}}]
[{"$nulls":3},1016,"Avances pour les frais administratifs",{"$f":"HLOOKUP($E$4,'5. Bilan'!$F$3:$BF$226,19,0)","v":{"v":0,"d":"0.00"}}]
[{"$nulls":3},1019,"Autres créances et TVA",{"$f":"HLOOKUP($E$4,'5. Bilan'!$F$3:$BF$226,20,0)","v":{"v":0,"d":"0.00"}}]
[]
[null,null,102,null,"Placements financiers à court terme",{"$f":"SUM(F28:F31)","v":{"v":0,"d":"0.00"}}]
[{"$nulls":3},1020,"Prêts à court terme",{"$f":"HLOOKUP($E$4,'5. Bilan'!$F$3:$BF$226,23,0)","v":{"v":0,"d":"0.00"}}]
[{"$nulls":3},1022,"Placements à intérêts à court terme",{"$f":"HLOOKUP($E$4,'5. Bilan'!$F$3:$BF$226,24,0)","v":{"v":0,"d":"0.00"}}]
[{"$nulls":3},1023,"Dépôts à terme",{"$f":"HLOOKUP($E$4,'5. Bilan'!$F$3:$BF$226,25,0)","v":{"v":0,"d":"0.00"}}]
[{"$nulls":3},1029,"Autres placements financiers à court terme",{"$f":"HLOOKUP($E$4,'5. Bilan'!$F$3:$BF$226,26,0)","v":{"v":0,"d":"0.00"}}]
[]
[null,null,104,null,"Actifs de régularisation",{"$f":"SUM(F34:F41)","v":{"v":193093.03,"d":"193,093.03"}}]
[{"$nulls":3},1040,"Charges du personnel",{"$f":"HLOOKUP($E$4,'5. Bilan'!$F$3:$BF$226,29,0)","v":{"v":0,"d":"0.00"}}]
[{"$nulls":3},1041,"Charges de biens et de services et autres charges d'exploitations",{"$f":"HLOOKUP($E$4,'5. Bilan'!$F$3:$BF$226,30,0)","v":{"v":123455.05,"d":"123,455.05"}}]
[{"$nulls":3},1042,"Impôts",{"$f":"HLOOKUP($E$4,'5. Bilan'!$F$3:$BF$226,31,0)","v":{"v":0,"d":"0.00"}}]
[{"$nulls":3},1043,"Transferts du compte de résultats",{"$f":"HLOOKUP($E$4,'5. Bilan'!$F$3:$BF$226,32,0)","v":{"v":69637.98,"d":"69,637.98"}}]
[{"$nulls":3},1044,"Charges financiers / revenus financiers",{"$f":"HLOOKUP($E$4,'5. Bilan'!$F$3:$BF$226,33,0)","v":{"v":0,"d":"0.00"}}]
[{"$nulls":3},1045,"Autres revenus d'exploitations",{"$f":"HLOOKUP($E$4,'5. Bilan'!$F$3:$BF$226,34,0)","v":{"v":0,"d":"0.00"}}]
[{"$nulls":3},1046,"Actifs de régularisation du comptes des investissements",{"$f":"HLOOKUP($E$4,'5. Bilan'!$F$3:$BF$226,35,0)","v":{"v":0,"d":"0.00"}}]
[{"$nulls":3},1049,"Autres actifs de régularisation du comptes de résultats",{"$f":"HLOOKUP($E$4,'5. Bilan'!$F$3:$BF$226,36,0)","v":{"v":0,"d":"0.00"}}]
[]
[null,null,106,null,"Marchandises, fournitures et travaux en cours",{"$f":"SUM(F44:F48)","v":{"v":0,"d":"0.00"}}]
[{"$nulls":3},1060,"Articles de commerces",{"$f":"HLOOKUP($E$4,'5. Bilan'!$F$3:$BF$226,39,0)","v":{"v":0,"d":"0.00"}}]
[{"$nulls":3},1061,"Matières premières et auxiliaires",{"$f":"HLOOKUP($E$4,'5. Bilan'!$F$3:$BF$226,40,0)","v":{"v":0,"d":"0.00"}}]
[{"$nulls":3},1062,"Produits semi-finis et finis",{"$f":"HLOOKUP($E$4,'5. Bilan'!$F$3:$BF$226,41,0)","v":{"v":0,"d":"0.00"}}]
[{"$nulls":3},1063,"Travaux en cours",{"$f":"HLOOKUP($E$4,'5. Bilan'!$F$3:$BF$226,42,0)","v":{"v":0,"d":"0.00"}}]
[{"$nulls":3},1068,"Avances et acomptes versés",{"$f":"HLOOKUP($E$4,'5. Bilan'!$F$3:$BF$226,43,0)","v":{"v":0,"d":"0.00"}}]
[]
[null,null,107,null,"Placements financiers",{"$f":"SUM(F51:F54)","v":{"v":4,"d":"4.00"}}]
[{"$nulls":3},1070,"Actions et parts sociales",{"$f":"HLOOKUP($E$4,'5. Bilan'!$F$3:$BF$226,46,0)","v":{"v":4,"d":"4.00"}}]
[{"$nulls":3},1071,"Placements à intérêts à long terme",{"$f":"HLOOKUP($E$4,'5. Bilan'!$F$3:$BF$226,47,0)","v":{"v":0,"d":"0.00"}}]
[{"$nulls":3},1072,"Cérances à long terme",{"$f":"HLOOKUP($E$4,'5. Bilan'!$F$3:$BF$226,48,0)","v":{"v":0,"d":"0.00"}}]
[{"$nulls":3},1079,"Autres placements financiers à long terme",{"$f":"HLOOKUP($E$4,'5. Bilan'!$F$3:$BF$226,49,0)","v":{"v":0,"d":"0.00"}}]
[]
[null,null,108,null,"Immobilisation corporelles du PF",{"$f":"SUM(F57:F62)","v":{"v":895335,"d":"895,335.00"}}]
[{"$nulls":3},1080,"Terrains du PF",{"$f":"HLOOKUP($E$4,'5. Bilan'!$F$3:$BF$226,52,0)","v":{"v":185335,"d":"185,335.00"}}]
[{"$nulls":3},1084,"Bâtiments, locaux et équipement du PF",{"$f":"HLOOKUP($E$4,'5. Bilan'!$F$3:$BF$226,53,0)","v":{"v":710000,"d":"710,000.00"}}]
[{"$nulls":3},1086,"Biens mobiliers du PF",{"$f":"HLOOKUP($E$4,'5. Bilan'!$F$3:$BF$226,54,0)","v":{"v":0,"d":"0.00"}}]
[{"$nulls":3},1087,"Installations et constructions du PF",{"$f":"HLOOKUP($E$4,'5. Bilan'!$F$3:$BF$226,55,0)","v":{"v":0,"d":"0.00"}}]
[{"$nulls":3},1088,"Avances terrains, bâtiments, mobilier du PF",{"$f":"HLOOKUP($E$4,'5. Bilan'!$F$3:$BF$226,56,0)","v":{"v":0,"d":"0.00"}}]
[{"$nulls":3},1089,"Autres immobilisations corporelles du PF",{"$f":"HLOOKUP($E$4,'5. Bilan'!$F$3:$BF$226,57,0)","v":{"v":0,"d":"0.00"}}]
[]
[null,null,109,null,"Créances envers les financements spéciaux et fonds du capital de tiers",{"$f":"SUM(F65:F68)","v":{"v":0,"d":"0.00"}}]
[{"$nulls":3},1090,"Créances envers les financements spéciaux et fonds du capital de tiers",{"$f":"HLOOKUP($E$4,'5. Bilan'!$F$3:$BF$226,60,0)","v":{"v":0,"d":"0.00"}}]
[{"$nulls":3},1091,"Créances envres les fonds des capitaux de tiers",{"$f":"HLOOKUP($E$4,'5. Bilan'!$F$3:$BF$226,61,0)","v":{"v":0,"d":"0.00"}}]
[{"$nulls":3},1092,"Créances envers les legs et fondations ",{"$f":"HLOOKUP($E$4,'5. Bilan'!$F$3:$BF$226,62,0)","v":{"v":0,"d":"0.00"}}]
[{"$nulls":3},1093,"Créances envers d'autres capitaux de tiers",{"$f":"HLOOKUP($E$4,'5. Bilan'!$F$3:$BF$226,63,0)","v":{"v":0,"d":"0.00"}}]
[]
[null,14,null,null,"Patrimoine administratif",{"$f":"HLOOKUP($E$4,'5. Bilan'!$F$3:$BF$226,65,0)","v":{"v":3533927.65,"d":"3,533,927.65"}}]
[null,null,140,null,"Immobilisation corporelles du PA",{"$f":"SUM(F72:F80)","v":{"v":3510208,"d":"3,510,208.00"}}]
[{"$nulls":3},1400,"Terrains non bâtis et terrains bâtis du PA",{"$f":"HLOOKUP($E$4,'5. Bilan'!$F$3:$BF$226,67,0)","v":{"v":163195,"d":"163,195.00"}}]
[{"$nulls":3},1401,"Routes et voies de communications du PA",{"$f":"HLOOKUP($E$4,'5. Bilan'!$F$3:$BF$226,68,0)","v":{"v":702000,"d":"702,000.00"}}]
[{"$nulls":3},1402,"Aménagement des plans d'eau et cours d'eau du PA",{"$f":"HLOOKUP($E$4,'5. Bilan'!$F$3:$BF$226,69,0)","v":{"v":0,"d":"0.00"}}]
[{"$nulls":3},1403,"Autres ouvrages de génie civil du PA - Collecteurs, canalisations",{"$f":"HLOOKUP($E$4,'5. Bilan'!$F$3:$BF$226,70,0)","v":{"v":254000,"d":"254,000.00"}}]
[{"$nulls":3},1404,"Bâtiments, locaux et équipement du PA",{"$f":"HLOOKUP($E$4,'5. Bilan'!$F$3:$BF$226,71,0)","v":{"v":1180000,"d":"1,180,000.00"}}]
[{"$nulls":3},1405,"Forêts du PA",{"$f":"HLOOKUP($E$4,'5. Bilan'!$F$3:$BF$226,72,0)","v":{"v":1211010,"d":"1,211,010.00"}}]
[{"$nulls":3},1406,"Biens mobilier du PA",{"$f":"HLOOKUP($E$4,'5. Bilan'!$F$3:$BF$226,73,0)","v":{"v":3,"d":"3.00"}}]
[{"$nulls":3},1407,"Immobilisations en construction du PA",{"$f":"HLOOKUP($E$4,'5. Bilan'!$F$3:$BF$226,74,0)","v":{"v":0,"d":"0.00"}}]
[{"$nulls":3},1409,"Autres immobilisations corporelles du PA",{"$f":"HLOOKUP($E$4,'5. Bilan'!$F$3:$BF$226,75,0)","v":{"v":0,"d":"0.00"}}]
[]
[null,null,142,null,"Immobilisations incorporelles du PA",{"$f":"SUM(F83:F86)","v":{"v":1219.65,"d":"1,219.65"}}]
[{"$nulls":3},1420,"Logiciels",{"$f":"HLOOKUP($E$4,'5. Bilan'!$F$3:$BF$226,78,0)","v":{"v":0,"d":"0.00"}}]
[{"$nulls":3},1421,"Brevets et licenses",{"$f":"HLOOKUP($E$4,'5. Bilan'!$F$3:$BF$226,79,0)","v":{"v":0,"d":"0.00"}}]
[{"$nulls":3},1427,"Immobilisations incorporalles en cours de développement",{"$f":"HLOOKUP($E$4,'5. Bilan'!$F$3:$BF$226,80,0)","v":{"v":1219.65,"d":"1,219.65"}}]
[{"$nulls":3},1429,"Autres immobilisations incorporelles",{"$f":"HLOOKUP($E$4,'5. Bilan'!$F$3:$BF$226,81,0)","v":{"v":0,"d":"0.00"}}]
[]
[null,null,144,null,"Prêts",{"$f":"SUM(F89:F97)","v":{"v":22500,"d":"22,500.00"}}]
[{"$nulls":3},1440,"Prêts à la Confédération",{"$f":"HLOOKUP($E$4,'5. Bilan'!$F$3:$BF$226,84,0)","v":{"v":0,"d":"0.00"}}]
[{"$nulls":3},1441,"Prêts aux cantons et concordats",{"$f":"HLOOKUP($E$4,'5. Bilan'!$F$3:$BF$226,85,0)","v":{"v":0,"d":"0.00"}}]
[{"$nulls":3},1442,"Prêts aux communes et associations intercommunales",{"$f":"HLOOKUP($E$4,'5. Bilan'!$F$3:$BF$226,86,0)","v":{"v":22500,"d":"22,500.00"}}]
[{"$nulls":3},1443,"Prêts aux assurances sociales publiques",{"$f":"HLOOKUP($E$4,'5. Bilan'!$F$3:$BF$226,87,0)","v":{"v":0,"d":"0.00"}}]
[{"$nulls":3},1444,"Prêts aux entreprises publiques",{"$f":"HLOOKUP($E$4,'5. Bilan'!$F$3:$BF$226,88,0)","v":{"v":0,"d":"0.00"}}]
[{"$nulls":3},1445,"Prêts aux entreprises privées",{"$f":"HLOOKUP($E$4,'5. Bilan'!$F$3:$BF$226,89,0)","v":{"v":0,"d":"0.00"}}]
[{"$nulls":3},1446,"Prêts aux organisations privées à but non lucratif",{"$f":"HLOOKUP($E$4,'5. Bilan'!$F$3:$BF$226,90,0)","v":{"v":0,"d":"0.00"}}]
[{"$nulls":3},1447,"Prêts aux ménages privés",{"$f":"HLOOKUP($E$4,'5. Bilan'!$F$3:$BF$226,91,0)","v":{"v":0,"d":"0.00"}}]
[{"$nulls":3},1448,"Prêts à l'étranger",{"$f":"HLOOKUP($E$4,'5. Bilan'!$F$3:$BF$226,92,0)","v":{"v":0,"d":"0.00"}}]
[]
[null,null,145,null,"Participations et capital social",{"$f":"SUM(F100:F108)","v":{"v":0,"d":"0.00"}}]
[{"$nulls":3},1450,"Participations à la Confédération",{"$f":"HLOOKUP($E$4,'5. Bilan'!$F$3:$BF$226,95,0)","v":{"v":0,"d":"0.00"}}]
[{"$nulls":3},1451,"Participations aux cantons et concordats",{"$f":"HLOOKUP($E$4,'5. Bilan'!$F$3:$BF$226,96,0)","v":{"v":0,"d":"0.00"}}]
[{"$nulls":3},1452,"Participations aux communes et associations intercommunales",{"$f":"HLOOKUP($E$4,'5. Bilan'!$F$3:$BF$226,97,0)","v":{"v":0,"d":"0.00"}}]
[{"$nulls":3},1453,"Participations aux assurances sociales publiques",{"$f":"HLOOKUP($E$4,'5. Bilan'!$F$3:$BF$226,98,0)","v":{"v":0,"d":"0.00"}}]
[{"$nulls":3},1454,"Participations aux entreprises publiques",{"$f":"HLOOKUP($E$4,'5. Bilan'!$F$3:$BF$226,99,0)","v":{"v":0,"d":"0.00"}}]
[{"$nulls":3},1455,"Participations aux entreprises privées",{"$f":"HLOOKUP($E$4,'5. Bilan'!$F$3:$BF$226,100,0)","v":{"v":0,"d":"0.00"}}]
[{"$nulls":3},1456,"Participations aux organisations privées à but non lucratif",{"$f":"HLOOKUP($E$4,'5. Bilan'!$F$3:$BF$226,101,0)","v":{"v":0,"d":"0.00"}}]
[{"$nulls":3},1457,"Participations aux ménages privés",{"$f":"HLOOKUP($E$4,'5. Bilan'!$F$3:$BF$226,102,0)","v":{"v":0,"d":"0.00"}}]
[{"$nulls":3},1458,"Participations à l'étranger",{"$f":"HLOOKUP($E$4,'5. Bilan'!$F$3:$BF$226,103,0)","v":{"v":0,"d":"0.00"}}]
[]
[null,null,146,null,"Subventions d'investissements",{"$f":"SUM(F111:F120)","v":{"v":0,"d":"0.00"}}]
[{"$nulls":3},1460,"Subventions d'investissements à la Confédération",{"$f":"HLOOKUP($E$4,'5. Bilan'!$F$3:$BF$226,106,0)","v":{"v":0,"d":"0.00"}}]
[{"$nulls":3},1461,"Subventions d'investissements aux cantons et concordats",{"$f":"HLOOKUP($E$4,'5. Bilan'!$F$3:$BF$226,107,0)","v":{"v":0,"d":"0.00"}}]
[{"$nulls":3},1462,"Subventions d'investissements aux communes et associations",{"$f":"HLOOKUP($E$4,'5. Bilan'!$F$3:$BF$226,108,0)","v":{"v":0,"d":"0.00"}}]
[{"$nulls":3},1463,"Subventions d'investissements aux assurances sociales publiques",{"$f":"HLOOKUP($E$4,'5. Bilan'!$F$3:$BF$226,109,0)","v":{"v":0,"d":"0.00"}}]
[{"$nulls":3},1464,"Subventions d'investissements aux entreprises publiques",{"$f":"HLOOKUP($E$4,'5. Bilan'!$F$3:$BF$226,110,0)","v":{"v":0,"d":"0.00"}}]
[{"$nulls":3},1465,"Subventions d'investissements aux entreprises privées",{"$f":"HLOOKUP($E$4,'5. Bilan'!$F$3:$BF$226,111,0)","v":{"v":0,"d":"0.00"}}]
[{"$nulls":3},1466,"Subventions d'investissements aux organisations privées à but non luc.",{"$f":"HLOOKUP($E$4,'5. Bilan'!$F$3:$BF$226,112,0)","v":{"v":0,"d":"0.00"}}]
[{"$nulls":3},1467,"Subventions d'investissements aux ménages privés",{"$f":"HLOOKUP($E$4,'5. Bilan'!$F$3:$BF$226,113,0)","v":{"v":0,"d":"0.00"}}]
[{"$nulls":3},1468,"Subventions d'investissements à l'étranger",{"$f":"HLOOKUP($E$4,'5. Bilan'!$F$3:$BF$226,114,0)","v":{"v":0,"d":"0.00"}}]
[{"$nulls":3},1469,"Subventions d'investissements aux immobilisations en construction",{"$f":"HLOOKUP($E$4,'5. Bilan'!$F$3:$BF$226,115,0)","v":{"v":0,"d":"0.00"}}]
[]
[]
[2,{"$nulls":3},"Passif",{"$f":"HLOOKUP($E$4,'5. Bilan'!$F$3:$BF$226,118,0)","v":{"v":6103718.55,"d":"6,103,718.55"}}]
[null,20,null,null,"Capitaux de tiers",{"$f":"HLOOKUP($E$4,'5. Bilan'!$F$3:$BF$226,119,0)","v":{"v":4724519.8,"d":"4,724,519.80"}}]
[null,null,200,null,"Engagements courants",{"$f":"SUM(F126:F133)","v":{"v":403308.85,"d":"403,308.85"}}]
[{"$nulls":3},2000,"Engagements courants provenant de livraison et de prestations de tiers",{"$f":"HLOOKUP($E$4,'5. Bilan'!$F$3:$BF$226,121,0)","v":{"v":89314.75,"d":"89,314.75"}}]
[{"$nulls":3},2001,"Comptes courants avec des tiers",{"$f":"HLOOKUP($E$4,'5. Bilan'!$F$3:$BF$226,122,0)","v":{"v":0,"d":"0.00"}}]
[{"$nulls":3},2002,"Impôts et TVA",{"$f":"HLOOKUP($E$4,'5. Bilan'!$F$3:$BF$226,123,0)","v":{"v":10011.95,"d":"10,011.95"}}]
[{"$nulls":3},2003,"Acomptes de tiers",{"$f":"HLOOKUP($E$4,'5. Bilan'!$F$3:$BF$226,124,0)","v":{"v":0,"d":"0.00"}}]
[{"$nulls":3},2004,"Engagements de transferts",{"$f":"HLOOKUP($E$4,'5. Bilan'!$F$3:$BF$226,125,0)","v":{"v":103552,"d":"103,552.00"}}]
[{"$nulls":3},2005,"Comptes courants internes",{"$f":"HLOOKUP($E$4,'5. Bilan'!$F$3:$BF$226,126,0)","v":{"v":200430.15,"d":"200,430.15"}}]
[{"$nulls":3},2006,"Dépôts et cautions",{"$f":"HLOOKUP($E$4,'5. Bilan'!$F$3:$BF$226,127,0)","v":{"v":0,"d":"0.00"}}]
[{"$nulls":3},2009,"Autres engagements courants",{"$f":"HLOOKUP($E$4,'5. Bilan'!$F$3:$BF$226,128,0)","v":{"v":0,"d":"0.00"}}]
[]
[null,null,201,null,"Engagements financiers à court terme",{"$f":"SUM(F136:F143)","v":{"v":150426,"d":"150,426.00"}}]
[{"$nulls":3},2010,"Engagements à court terme envers la Poste",{"$f":"HLOOKUP($E$4,'5. Bilan'!$F$3:$BF$226,131,0)","v":{"v":1341,"d":"1,341.00"}}]
[{"$nulls":3},2011,"Engagements à court terme envers les collectivités et associations",{"$f":"HLOOKUP($E$4,'5. Bilan'!$F$3:$BF$226,132,0)","v":{"v":0,"d":"0.00"}}]
[{"$nulls":3},2012,"Engagements à court terme envers des entités consolidées",{"$f":"HLOOKUP($E$4,'5. Bilan'!$F$3:$BF$226,133,0)","v":{"v":0,"d":"0.00"}}]
[{"$nulls":3},2013,"Engagements à court terme envers des entités indépendantes",{"$f":"HLOOKUP($E$4,'5. Bilan'!$F$3:$BF$226,134,0)","v":{"v":0,"d":"0.00"}}]
[{"$nulls":3},2014,"Parts à court terme d'engagement à long terme",{"$f":"HLOOKUP($E$4,'5. Bilan'!$F$3:$BF$226,135,0)","v":{"v":149085,"d":"149,085.00"}}]
[{"$nulls":3},2015,"Parts à court terme des dettes de locations (leasing) à long terme",{"$f":"HLOOKUP($E$4,'5. Bilan'!$F$3:$BF$226,136,0)","v":{"v":0,"d":"0.00"}}]
[{"$nulls":3},2016,"Instruments financiers dérivés",{"$f":"HLOOKUP($E$4,'5. Bilan'!$F$3:$BF$226,137,0)","v":{"v":0,"d":"0.00"}}]
[{"$nulls":3},2019,"Autres engagements financiers à court terme",{"$f":"HLOOKUP($E$4,'5. Bilan'!$F$3:$BF$226,138,0)","v":{"v":0,"d":"0.00"}}]
[]
[null,null,204,null,"Passifs de régularisation",{"$f":"SUM(F146:F153)","v":{"v":296463,"d":"296,463.00"}}]
[{"$nulls":3},2040,"Charges du personnel",{"$f":"HLOOKUP($E$4,'5. Bilan'!$F$3:$BF$226,141,0)","v":{"v":0,"d":"0.00"}}]
[{"$nulls":3},2041,"Charges de biens et services et autres charges d'exploitation",{"$f":"HLOOKUP($E$4,'5. Bilan'!$F$3:$BF$226,142,0)","v":{"v":71826.45,"d":"71,826.45"}}]
[{"$nulls":3},2042,"Impôts",{"$f":"HLOOKUP($E$4,'5. Bilan'!$F$3:$BF$226,143,0)","v":{"v":0,"d":"0.00"}}]
[{"$nulls":3},2043,"Transferts du compte de résultats",{"$f":"HLOOKUP($E$4,'5. Bilan'!$F$3:$BF$226,144,0)","v":{"v":224636.55,"d":"224,636.55"}}]
[{"$nulls":3},2044,"Charges financières / revenus financiers",{"$f":"HLOOKUP($E$4,'5. Bilan'!$F$3:$BF$226,145,0)","v":{"v":0,"d":"0.00"}}]
[{"$nulls":3},2045,"Autres revenus d'exploitations",{"$f":"HLOOKUP($E$4,'5. Bilan'!$F$3:$BF$226,146,0)","v":{"v":0,"d":"0.00"}}]
[{"$nulls":3},2046,"Passifs de régularisation du compte des investissements",{"$f":"HLOOKUP($E$4,'5. Bilan'!$F$3:$BF$226,147,0)","v":{"v":0,"d":"0.00"}}]
[{"$nulls":3},2049,"Autres passifs de régularisation et du compte de résultats",{"$f":"HLOOKUP($E$4,'5. Bilan'!$F$3:$BF$226,148,0)","v":{"v":0,"d":"0.00"}}]
[]
[null,null,205,null,"Provisions à court terme",{"$f":"SUM(F156:F165)","v":{"v":0,"d":"0.00"}}]
[{"$nulls":3},2050,"Provisions à court terme pour les prestations supp. du personnel",{"$f":"HLOOKUP($E$4,'5. Bilan'!$F$3:$BF$226,151,0)","v":{"v":0,"d":"0.00"}}]
[{"$nulls":3},2051,"Provisions à court terme pour les autres droits du personnel",{"$f":"HLOOKUP($E$4,'5. Bilan'!$F$3:$BF$226,152,0)","v":{"v":0,"d":"0.00"}}]
[{"$nulls":3},2052,"Provisions à court terme pour les procès",{"$f":"HLOOKUP($E$4,'5. Bilan'!$F$3:$BF$226,153,0)","v":{"v":0,"d":"0.00"}}]
[{"$nulls":3},2053,"Provisions à court terme pour les dommages non assurés",{"$f":"HLOOKUP($E$4,'5. Bilan'!$F$3:$BF$226,154,0)","v":{"v":0,"d":"0.00"}}]
[{"$nulls":3},2054,"Provisions à court terme pour les cautions et garantie",{"$f":"HLOOKUP($E$4,'5. Bilan'!$F$3:$BF$226,155,0)","v":{"v":0,"d":"0.00"}}]
[{"$nulls":3},2055,"Provisions à court terme pour les autres activités d'exploitation",{"$f":"HLOOKUP($E$4,'5. Bilan'!$F$3:$BF$226,156,0)","v":{"v":0,"d":"0.00"}}]
[{"$nulls":3},2056,"Provisions à court terme pour les engagements de prévoyance",{"$f":"HLOOKUP($E$4,'5. Bilan'!$F$3:$BF$226,157,0)","v":{"v":0,"d":"0.00"}}]
[{"$nulls":3},2057,"Provisions à court terme pour les charges financières",{"$f":"HLOOKUP($E$4,'5. Bilan'!$F$3:$BF$226,158,0)","v":{"v":0,"d":"0.00"}}]
[{"$nulls":3},2058,"Provisions à court terme du compte des investissements",{"$f":"HLOOKUP($E$4,'5. Bilan'!$F$3:$BF$226,159,0)","v":{"v":0,"d":"0.00"}}]
[{"$nulls":3},2059,"Autres provisions à court terme",{"$f":"HLOOKUP($E$4,'5. Bilan'!$F$3:$BF$226,160,0)","v":{"v":0,"d":"0.00"}}]
[]
[null,null,206,null,"Engagements financiers à long terme",{"$f":"SUM(F168:F173)","v":{"v":3874321.95,"d":"3,874,321.95"}}]
[{"$nulls":3},2060,"Hypothèques",{"$f":"HLOOKUP($E$4,'5. Bilan'!$F$3:$BF$226,163,0)","v":{"v":0,"d":"0.00"}}]
[{"$nulls":3},2062,"Bons de caisse",{"$f":"HLOOKUP($E$4,'5. Bilan'!$F$3:$BF$226,164,0)","v":{"v":0,"d":"0.00"}}]
[{"$nulls":3},2063,"Emprunts",{"$f":"HLOOKUP($E$4,'5. Bilan'!$F$3:$BF$226,165,0)","v":{"v":3874321.95,"d":"3,874,321.95"}}]
[{"$nulls":3},2064,"Emprunts et reconnaissances de dettes",{"$f":"HLOOKUP($E$4,'5. Bilan'!$F$3:$BF$226,166,0)","v":{"v":0,"d":"0.00"}}]
[{"$nulls":3},2067,"Contrats de location",{"$f":"HLOOKUP($E$4,'5. Bilan'!$F$3:$BF$226,167,0)","v":{"v":0,"d":"0.00"}}]
[{"$nulls":3},2069,"Autres engagements financiers à long terme",{"$f":"HLOOKUP($E$4,'5. Bilan'!$F$3:$BF$226,168,0)","v":{"v":0,"d":"0.00"}}]
[]
[null,null,208,null,"Provisions à long terme",{"$f":"SUM(F176:F184)","v":{"v":0,"d":"0.00"}}]
[{"$nulls":3},2081,"Provisions à long terme pour les prétentions du personnel",{"$f":"HLOOKUP($E$4,'5. Bilan'!$F$3:$BF$226,171,0)","v":{"v":0,"d":"0.00"}}]
[{"$nulls":3},2082,"Provisions à long terme pour les procès",{"$f":"HLOOKUP($E$4,'5. Bilan'!$F$3:$BF$226,172,0)","v":{"v":0,"d":"0.00"}}]
[{"$nulls":3},2083,"Provisions à long terme pour les dommages non assurés",{"$f":"HLOOKUP($E$4,'5. Bilan'!$F$3:$BF$226,173,0)","v":{"v":0,"d":"0.00"}}]
[{"$nulls":3},2084,"Provisions à long terme pour les cautions et garanties",{"$f":"HLOOKUP($E$4,'5. Bilan'!$F$3:$BF$226,174,0)","v":{"v":0,"d":"0.00"}}]
[{"$nulls":3},2085,"Provisions à long terme pour les autres activités d'exploitation",{"$f":"HLOOKUP($E$4,'5. Bilan'!$F$3:$BF$226,175,0)","v":{"v":0,"d":"0.00"}}]
[{"$nulls":3},2086,"Provisions à long terme pour les engagements de prévoyance",{"$f":"HLOOKUP($E$4,'5. Bilan'!$F$3:$BF$226,176,0)","v":{"v":0,"d":"0.00"}}]
[{"$nulls":3},2087,"Provisions à long terme pour les charges financières",{"$f":"HLOOKUP($E$4,'5. Bilan'!$F$3:$BF$226,177,0)","v":{"v":0,"d":"0.00"}}]
[{"$nulls":3},2088,"Provisions à long terme du compte des investissements",{"$f":"HLOOKUP($E$4,'5. Bilan'!$F$3:$BF$226,178,0)","v":{"v":0,"d":"0.00"}}]
[{"$nulls":3},2089,"Autres provisions à long terme du compte de résultats",{"$f":"HLOOKUP($E$4,'5. Bilan'!$F$3:$BF$226,179,0)","v":{"v":0,"d":"0.00"}}]
[]
[null,null,209,null,"Engagements envers les financements spéciaux et capitaux de tiers",{"$f":"SUM(F187:F190)","v":{"v":0,"d":"0.00"}}]
[{"$nulls":3},2090,"Engagements envers les financements spéciaux et capitaux de tiers",{"$f":"HLOOKUP($E$4,'5. Bilan'!$F$3:$BF$226,182,0)","v":{"v":0,"d":"0.00"}}]
[{"$nulls":3},2091,"Engagements envers les fonds des capitaux de tiers",{"$f":"HLOOKUP($E$4,'5. Bilan'!$F$3:$BF$226,183,0)","v":{"v":0,"d":"0.00"}}]
[{"$nulls":3},2092,"Engagements envers les legs et fondations des capitaux de tiers",{"$f":"HLOOKUP($E$4,'5. Bilan'!$F$3:$BF$226,184,0)","v":{"v":0,"d":"0.00"}}]
[{"$nulls":3},2093,"Engagements envrers d'autres capitaux de tiers affectés",{"$f":"HLOOKUP($E$4,'5. Bilan'!$F$3:$BF$226,185,0)","v":{"v":0,"d":"0.00"}}]
[]
[null,29,null,null,"Capital propre",{"$f":"HLOOKUP($E$4,'5. Bilan'!$F$3:$BF$226,187,0)","v":{"v":1379198.75,"d":"1,379,198.75"}}]
[null,null,290,null,"Financement spéciaux du capital propre",{"$f":"SUM(F194)","v":{"v":760054.2,"d":"760,054.20"}}]
[{"$nulls":3},2900,"Financement spéciaux du capital propre",{"$f":"HLOOKUP($E$4,'5. Bilan'!$F$3:$BF$226,189,0)","v":{"v":760054.2,"d":"760,054.20"}}]
[]
[null,null,291,null,"Fonds du capital propres",{"$f":"SUM(F197:F198)","v":{"v":0,"d":"0.00"}}]
[{"$nulls":3},2910,"Fonds du capital propres",{"$f":"HLOOKUP($E$4,'5. Bilan'!$F$3:$BF$226,192,0)","v":{"v":0,"d":"0.00"}}]
[{"$nulls":3},2911,"Legs et fondations sans personnalité juridique du capital propre",{"$f":"HLOOKUP($E$4,'5. Bilan'!$F$3:$BF$226,193,0)","v":{"v":0,"d":"0.00"}}]
[]
[null,null,292,null,"Réserves des domaines de l'enveloppe budgétaire",{"$f":"SUM(F201)","v":{"v":0,"d":"0.00"}}]
[{"$nulls":3},2920,"Réserves des domaines de l'enveloppe budgétaire",{"$f":"HLOOKUP($E$4,'5. Bilan'!$F$3:$BF$226,196,0)","v":{"v":0,"d":"0.00"}}]
[]
[null,null,293,null,"Préfinancements",{"$f":"SUM(F204)","v":{"v":0,"d":"0.00"}}]
[{"$nulls":3},2930,"Préfinancements",{"$f":"HLOOKUP($E$4,'5. Bilan'!$F$3:$BF$226,199,0)","v":{"v":0,"d":"0.00"}}]
[]
[null,null,294,null,"Réserves de politique budgétaire",{"$f":"SUM(F207)","v":{"v":0,"d":"0.00"}}]
[{"$nulls":3},2940,"Réserves de politique budgétaire",{"$f":"HLOOKUP($E$4,'5. Bilan'!$F$3:$BF$226,202,0)","v":{"v":0,"d":"0.00"}}]
[]
[null,null,295,null,"Réserves liées à la réévaluation (introduction MCH2)",{"$f":"SUM(F210)","v":{"v":-110449.21,"d":"-110,449.21"}}]
[{"$nulls":3},2950,"Réserves liées à la réévaluation (introduction MCH2)",{"$f":"HLOOKUP($E$4,'5. Bilan'!$F$3:$BF$226,205,0)","v":{"v":-110449.21,"d":"-110,449.21"}}]
[]
[null,null,296,null,"Réserves liées à la réévaluation du PF",{"$f":"SUM(F213)","v":{"v":361807.95,"d":"361,807.95"}}]
[{"$nulls":3},2960,"Réserves liées à la réévaluation du PF",{"$f":"HLOOKUP($E$4,'5. Bilan'!$F$3:$BF$226,208,0)","v":{"v":361807.95,"d":"361,807.95"}}]
[]
[null,null,298,null,"Autres capitaux propres",{"$f":"SUM(F216)","v":{"v":0,"d":"0.00"}}]
[{"$nulls":3},2980,"Autres capitaux propres",{"$f":"HLOOKUP($E$4,'5. Bilan'!$F$3:$BF$226,211,0)","v":{"v":0,"d":"0.00"}}]
[]
[null,null,299,null,"Résultat annuel (excédent de charges ou produits)",{"$f":"SUM(F219:F220)","v":{"v":367785.81,"d":"367,785.81"}}]
[{"$nulls":3},2990,"Résultat annuel (excédent de charges ou produits)",{"$f":"HLOOKUP($E$4,'5. Bilan'!$F$3:$BF$226,214,0)","v":{"v":26545.08,"d":"26,545.08"}}]
[{"$nulls":3},2999,"Résultats cumulés (fortune nette ou découvert)",{"$f":"HLOOKUP($E$4,'5. Bilan'!$F$3:$BF$226,215,0)","v":{"v":341240.73,"d":"341,240.73"}}]
[]
[{"$nulls":4},"Contrôle de la variation de fortune"]
[{"$nulls":3},290,"Résutlats des financements spéciaux",{"$f":"HLOOKUP($E$4,'5. Bilan'!$F$3:$BF$226,218,0)","v":{"v":41403.6,"d":"41,403.60"}}]
[{"$nulls":3},2990,"Résutlats annuel du compte de résultats général",{"$f":"HLOOKUP($E$4,'5. Bilan'!$F$3:$BF$226,219,0)","v":{"v":26545.08,"d":"26,545.08"}}]
[]
[{"$nulls":4},"Réslutat final du compte de résultats global",{"$f":"HLOOKUP($E$4,'5. Bilan'!$F$3:$BF$226,221,0)","v":{"v":67948.68,"d":"67,948.68"}}]
[]
[{"$nulls":4},"Contrôle général",{"$f":"HLOOKUP($E$4,'5. Bilan'!$F$3:$BF$226,223,0)","v":{"v":0,"d":"0.00"}}]

{"sheet":"Syndicats endettement","index":59,"n_rows":46,"n_cols":59,"rows_kept":46,"hidden":true}
["Tableau de l'endettement 2020"]
["Ensemble des communes"]
[]
[]
[null,null,{"$f":"'Base de données pop.'!C2","v":923},{"$f":"'Base de données pop.'!C3","v":270},{"$f":"'Base de données pop.'!C4","v":485},{"$f":"'Base de données pop.'!C5","v":446},{"$f":"'Base de données pop.'!C6","v":{"v":3631,"d":"3,631"}},{"$f":"'Base de données pop.'!C7","v":{"v":3313,"d":"3,313"}},{"$f":"'Base de données pop.'!C8","v":{"v":2644,"d":"2,644"}},{"$f":"'Base de données pop.'!C9","v":{"v":12618,"d":"12,618"}},{"$f":"'Base de données pop.'!C10","v":{"v":1371,"d":"1,371"}},{"$f":"'Base de données pop.'!C11","v":118},{"$f":"'Base de données pop.'!C12","v":{"v":7167,"d":"7,167"}},{"$f":"'Base de données pop.'!C13","v":528},{"$f":"'Base de données pop.'!C14","v":108},{"$f":"'Base de données pop.'!C15","v":415},{"$f":"'Base de données pop.'!C16","v":349},{"$f":"'Base de données pop.'!C17","v":687},{"$f":"'Base de données pop.'!C18","v":255},{"$f":"'Base de données pop.'!C19","v":436},{"$f":"'Base de données pop.'!C20","v":{"v":3190,"d":"3,190"}},{"$f":"'Base de données pop.'!C21","v":324},{"$f":"'Base de données pop.'!C22","v":{"v":1246,"d":"1,246"}},{"$f":"'Base de données pop.'!C23","v":{"v":1528,"d":"1,528"}},{"$f":"'Base de données pop.'!C24","v":96},{"$f":"'Base de données pop.'!C25","v":149},{"$f":"'Base de données pop.'!C26","v":516},{"$f":"'Base de données pop.'!C27","v":671},{"$f":"'Base de données pop.'!C28","v":572},{"$f":"'Base de données pop.'!C29","v":490},{"$f":"'Base de données pop.'!C30","v":{"v":1914,"d":"1,914"}},{"$f":"'Base de données pop.'!C31","v":{"v":2615,"d":"2,615"}},{"$f":"'Base de données pop.'!C32","v":227},{"$f":"'Base de données pop.'!C33","v":131},{"$f":"'Base de données pop.'!C34","v":{"v":1895,"d":"1,895"}},{"$f":"'Base de données pop.'!C35","v":{"v":1135,"d":"1,135"}},{"$f":"'Base de données pop.'!C36","v":{"v":1241,"d":"1,241"}},{"$f":"'Base de données pop.'!C37","v":119},{"$f":"'Base de données pop.'!C38","v":{"v":1195,"d":"1,195"}},{"$f":"'Base de données pop.'!C39","v":663},{"$f":"'Base de données pop.'!C40","v":645},{"$f":"'Base de données pop.'!C41","v":{"v":1263,"d":"1,263"}},{"$f":"'Base de données pop.'!C42","v":740},{"$f":"'Base de données pop.'!C43","v":{"v":1028,"d":"1,028"}},{"$f":"'Base de données pop.'!C44","v":314},{"$f":"'Base de données pop.'!C45","v":{"v":2400,"d":"2,400"}},{"$f":"'Base de données pop.'!C46","v":755},{"$f":"'Base de données pop.'!C47","v":181},{"$f":"'Base de données pop.'!C48","v":347},{"$f":"'Base de données pop.'!C49","v":{"v":1690,"d":"1,690"}},{"$f":"'Base de données pop.'!C50","v":387},{"$f":"'Base de données pop.'!C51","v":{"v":1096,"d":"1,096"}},{"$f":"'Base de données pop.'!C52","v":188},{"$f":"'Base de données pop.'!C53","v":{"v":6434,"d":"6,434"}},{"$f":"'Base de données pop.'!C54","v":560},{"$f":"SUM(C5:BC5)","v":{"v":73709,"d":"73,709"}},{"$f":"SUM(C5:U5)","v":{"v":38954,"d":"38,954"}},{"$f":"SUM(V5:AH5)","v":{"v":10479,"d":"10,479"}},{"$f":"SUM(AI5:BC5)","v":{"v":24276,"d":"24,276"}}]
[null,null,"Boécourt","Bourrignon","Châtillon","Courchapoix","Courrendlin","Courroux","Courtételle","Delémont","Develier","Ederswiler","Haute-Sorne","Mervelier","Mettembert","Movelier","Pleigne","Rossemaison","Saulcy","Soyhières","Val Terbi","Le Bémont","Les Bois","Les Breuleux","La Chaux-B.","Les Enfers","Les Genevez","Lajoux","Montfaucon","Muriaux","Le Noirmont","Saignelégier","Saint-Brais","Soubey","Alle","La Baroche","Basse-Allaine","Beurnevésin","Boncourt","Bonfol","Bure","Clos du Doubs","Coeuve","Cornol","Courchavon","Courgenay","Courtedoux","Damphreux","Fahy","Fontenais","Grandfontaine","Haute-Ajoie","Lugnez","Porrentruy","Vendlincourt","Total","Delémont","Franches-Montagnes","Porrentruy"]
[10,"Patrimoine financier",{"$f":"'5. Bilan'!F5","v":{"v":6025500.6899999995,"d":"6,025,500.69"}},{"$f":"'5. Bilan'!G5","v":{"v":1369739.14,"d":"1,369,739.14"}},{"$f":"'5. Bilan'!H5","v":{"v":4309212.78,"d":"4,309,212.78"}},{"$f":"'5. Bilan'!I5","v":{"v":4657259.62,"d":"4,657,259.62"}},{"$f":"'5. Bilan'!J5","v":{"v":15173301.85,"d":"15,173,301.85"}},{"$f":"'5. Bilan'!K5","v":{"v":8929891.379999999,"d":"8,929,891.38"}},{"$f":"'5. Bilan'!L5","v":{"v":10459838.139999999,"d":"10,459,838.14"}},{"$f":"'5. Bilan'!M5","v":{"v":48329637.41,"d":"48,329,637.41"}},{"$f":"'5. Bilan'!N5","v":{"v":4231787.96,"d":"4,231,787.96"}},{"$f":"'5. Bilan'!O5","v":{"v":401366.44,"d":"401,366.44"}},{"$f":"'5. Bilan'!P5","v":{"v":19270794.450000003,"d":"19,270,794.45"}},{"$f":"'5. Bilan'!Q5","v":{"v":2306934.99,"d":"2,306,934.99"}},{"$f":"'5. Bilan'!R5","v":{"v":340332.25000000006,"d":"340,332.25"}},{"$f":"'5. Bilan'!S5","v":{"v":1454184.04,"d":"1,454,184.04"}},{"$f":"'5. Bilan'!T5","v":{"v":2240322.35,"d":"2,240,322.35"}},{"$f":"'5. Bilan'!U5","v":{"v":5578034.359999999,"d":"5,578,034.36"}},{"$f":"'5. Bilan'!V5","v":{"v":797906.42,"d":"797,906.42"}},{"$f":"'5. Bilan'!W5","v":{"v":2606499.7699999996,"d":"2,606,499.77"}},{"$f":"'5. Bilan'!X5","v":{"v":5690503.74,"d":"5,690,503.74"}},{"$f":"'5. Bilan'!Y5","v":{"v":1782334.11,"d":"1,782,334.11"}},{"$f":"'5. Bilan'!Z5","v":{"v":4607305.31,"d":"4,607,305.31"}},{"$f":"'5. Bilan'!AA5","v":{"v":22682781.65,"d":"22,682,781.65"}},{"$f":"'5. Bilan'!AB5","v":{"v":514539.83999999997,"d":"514,539.84"}},{"$f":"'5. Bilan'!AC5","v":{"v":1718422.2500000002,"d":"1,718,422.25"}},{"$f":"'5. Bilan'!AD5","v":{"v":3153746.6100000003,"d":"3,153,746.61"}},{"$f":"'5. Bilan'!AE5","v":{"v":3204642.4699999997,"d":"3,204,642.47"}},{"$f":"'5. Bilan'!AF5","v":{"v":2898436.0999999996,"d":"2,898,436.10"}},{"$f":"'5. Bilan'!AG5","v":{"v":4936104.35,"d":"4,936,104.35"}},{"$f":"'5. Bilan'!AH5","v":{"v":9508703.83,"d":"9,508,703.83"}},{"$f":"'5. Bilan'!AI5","v":{"v":10854436.879999999,"d":"10,854,436.88"}},{"$f":"'5. Bilan'!AJ5","v":{"v":1895624.56,"d":"1,895,624.56"}},{"$f":"'5. Bilan'!AK5","v":{"v":2296499.59,"d":"2,296,499.59"}},{"$f":"'5. Bilan'!AL5","v":{"v":5395628.6899999995,"d":"5,395,628.69"}},{"$f":"'5. Bilan'!AM5","v":{"v":5311232.77,"d":"5,311,232.77"}},{"$f":"'5. Bilan'!AN5","v":{"v":5192149.76,"d":"5,192,149.76"}},{"$f":"'5. Bilan'!AO5","v":{"v":945916.8199999998,"d":"945,916.82"}},{"$f":"'5. Bilan'!AP5","v":{"v":14951876.23,"d":"14,951,876.23"}},{"$f":"'5. Bilan'!AQ5","v":{"v":4059251.8099999996,"d":"4,059,251.81"}},{"$f":"'5. Bilan'!AR5","v":{"v":3653483.9,"d":"3,653,483.90"}},{"$f":"'5. Bilan'!AS5","v":{"v":12084593.45,"d":"12,084,593.45"}},{"$f":"'5. Bilan'!AT5","v":{"v":2583134,"d":"2,583,134.00"}},{"$f":"'5. Bilan'!AU5","v":{"v":4268060.680000001,"d":"4,268,060.68"}},{"$f":"'5. Bilan'!AV5","v":{"v":3818782.6800000006,"d":"3,818,782.68"}},{"$f":"'5. Bilan'!AW5","v":{"v":6505495.3100000005,"d":"6,505,495.31"}},{"$f":"'5. Bilan'!AX5","v":{"v":3077294.9799999995,"d":"3,077,294.98"}},{"$f":"'5. Bilan'!AY5","v":{"v":678851.45,"d":"678,851.45"}},{"$f":"'5. Bilan'!AZ5","v":{"v":2359237.4,"d":"2,359,237.40"}},{"$f":"'5. Bilan'!BA5","v":{"v":4869007.31,"d":"4,869,007.31"}},{"$f":"'5. Bilan'!BB5","v":{"v":3035892.37,"d":"3,035,892.37"}},{"$f":"'5. Bilan'!BC5","v":{"v":4691561.72,"d":"4,691,561.72"}},{"$f":"'5. Bilan'!BD5","v":{"v":866228.97,"d":"866,228.97"}},{"$f":"'5. Bilan'!BE5","v":{"v":30853239.349999994,"d":"30,853,239.35"}},{"$f":"'5. Bilan'!BF5","v":{"v":2569790.9000000004,"d":"2,569,790.90"}},{"$f":"SUM(C7:BC7)","v":{"v":335997335.88,"d":"335,997,335.88"}},{"$f":"SUM(C7:U7)","v":{"v":144173047.77999997,"d":"144,173,047.78"}},{"$f":"SUM(V7:AH7)","v":{"v":70053577.55000001,"d":"70,053,577.55"}},{"$f":"SUM(AI7:BC7)","v":{"v":121770710.55000001,"d":"121,770,710.55"}}]
[]
[20,"Capitaux de tiers",{"$f":"'5. Bilan'!F121","v":{"v":9136260.52,"d":"9,136,260.52"}},{"$f":"'5. Bilan'!G121","v":{"v":2523210.25,"d":"2,523,210.25"}},{"$f":"'5. Bilan'!H121","v":{"v":6461558.52,"d":"6,461,558.52"}},{"$f":"'5. Bilan'!I121","v":{"v":4936358.18,"d":"4,936,358.18"}},{"$f":"'5. Bilan'!J121","v":{"v":26343468.57,"d":"26,343,468.57"}},{"$f":"'5. Bilan'!K121","v":{"v":25837679.66,"d":"25,837,679.66"}},{"$f":"'5. Bilan'!L121","v":{"v":11484688.11,"d":"11,484,688.11"}},{"$f":"'5. Bilan'!M121","v":{"v":139191397.21999997,"d":"139,191,397.22"}},{"$f":"'5. Bilan'!N121","v":{"v":7307071.83,"d":"7,307,071.83"}},{"$f":"'5. Bilan'!O121","v":{"v":862038.8400000001,"d":"862,038.84"}},{"$f":"'5. Bilan'!P121","v":{"v":46214165.72,"d":"46,214,165.72"}},{"$f":"'5. Bilan'!Q121","v":{"v":3674228.8800000004,"d":"3,674,228.88"}},{"$f":"'5. Bilan'!R121","v":{"v":585366.75,"d":"585,366.75"}},{"$f":"'5. Bilan'!S121","v":{"v":3329882.66,"d":"3,329,882.66"}},{"$f":"'5. Bilan'!T121","v":{"v":4328768.28,"d":"4,328,768.28"}},{"$f":"'5. Bilan'!U121","v":{"v":5783474.69,"d":"5,783,474.69"}},{"$f":"'5. Bilan'!V121","v":{"v":1064577.6300000001,"d":"1,064,577.63"}},{"$f":"'5. Bilan'!W121","v":{"v":4351613.58,"d":"4,351,613.58"}},{"$f":"'5. Bilan'!X121","v":{"v":16521169.08,"d":"16,521,169.08"}},{"$f":"'5. Bilan'!Y121","v":{"v":701823.61,"d":"701,823.61"}},{"$f":"'5. Bilan'!Z121","v":{"v":12393883.23,"d":"12,393,883.23"}},{"$f":"'5. Bilan'!AA121","v":{"v":13352559.84,"d":"13,352,559.84"}},{"$f":"'5. Bilan'!AB121","v":{"v":650530.85,"d":"650,530.85"}},{"$f":"'5. Bilan'!AC121","v":{"v":1324155.57,"d":"1,324,155.57"}},{"$f":"'5. Bilan'!AD121","v":{"v":3949290.9899999998,"d":"3,949,290.99"}},{"$f":"'5. Bilan'!AE121","v":{"v":8603148.88,"d":"8,603,148.88"}},{"$f":"'5. Bilan'!AF121","v":{"v":4184157.13,"d":"4,184,157.13"}},{"$f":"'5. Bilan'!AG121","v":{"v":1835141.4,"d":"1,835,141.40"}},{"$f":"'5. Bilan'!AH121","v":{"v":8867147.39,"d":"8,867,147.39"}},{"$f":"'5. Bilan'!AI121","v":{"v":21041584.22,"d":"21,041,584.22"}},{"$f":"'5. Bilan'!AJ121","v":{"v":1776842.86,"d":"1,776,842.86"}},{"$f":"'5. Bilan'!AK121","v":{"v":1181704,"d":"1,181,704.00"}},{"$f":"'5. Bilan'!AL121","v":{"v":17629904.52,"d":"17,629,904.52"}},{"$f":"'5. Bilan'!AM121","v":{"v":10327486.98,"d":"10,327,486.98"}},{"$f":"'5. Bilan'!AN121","v":{"v":11723916.060000002,"d":"11,723,916.06"}},{"$f":"'5. Bilan'!AO121","v":{"v":2118226.58,"d":"2,118,226.58"}},{"$f":"'5. Bilan'!AP121","v":{"v":11108782.97,"d":"11,108,782.97"}},{"$f":"'5. Bilan'!AQ121","v":{"v":5278048.49,"d":"5,278,048.49"}},{"$f":"'5. Bilan'!AR121","v":{"v":4581585.83,"d":"4,581,585.83"}},{"$f":"'5. Bilan'!AS121","v":{"v":10511435.38,"d":"10,511,435.38"}},{"$f":"'5. Bilan'!AT121","v":{"v":5932741.29,"d":"5,932,741.29"}},{"$f":"'5. Bilan'!AU121","v":{"v":8541645.55,"d":"8,541,645.55"}},{"$f":"'5. Bilan'!AV121","v":{"v":2009618.6500000001,"d":"2,009,618.65"}},{"$f":"'5. Bilan'!AW121","v":{"v":14597972.57,"d":"14,597,972.57"}},{"$f":"'5. Bilan'!AX121","v":{"v":6019600.25,"d":"6,019,600.25"}},{"$f":"'5. Bilan'!AY121","v":{"v":982153.85,"d":"982,153.85"}},{"$f":"'5. Bilan'!AZ121","v":{"v":2330422.44,"d":"2,330,422.44"}},{"$f":"'5. Bilan'!BA121","v":{"v":21035834.38,"d":"21,035,834.38"}},{"$f":"'5. Bilan'!BB121","v":{"v":1750180.59,"d":"1,750,180.59"}},{"$f":"'5. Bilan'!BC121","v":{"v":10648246.14,"d":"10,648,246.14"}},{"$f":"'5. Bilan'!BD121","v":{"v":295678.96,"d":"295,678.96"}},{"$f":"'5. Bilan'!BE121","v":{"v":69383333.87,"d":"69,383,333.87"}},{"$f":"'5. Bilan'!BF121","v":{"v":4724519.8,"d":"4,724,519.80"}},{"$f":"SUM(C9:BC9)","v":{"v":621330284.0899999,"d":"621,330,284.09"}},{"$f":"SUM(C9:U9)","v":{"v":319936978.9699999,"d":"319,936,978.97"}},{"$f":"SUM(V9:AH9)","v":{"v":79861969.97,"d":"79,861,969.97"}},{"$f":"SUM(AI9:BC9)","v":{"v":221531335.15,"d":"221,531,335.15"}}]
[]
[200,"Engagements courant",{"$f":"'5. Bilan'!F122","v":{"v":3771.65,"d":"3,771.65"}},{"$f":"'5. Bilan'!G122","v":{"v":44599,"d":"44,599.00"}},{"$f":"'5. Bilan'!H122","v":{"v":112759.55,"d":"112,759.55"}},{"$f":"'5. Bilan'!I122","v":{"v":235227.35,"d":"235,227.35"}},{"$f":"'5. Bilan'!J122","v":{"v":600201.07,"d":"600,201.07"}},{"$f":"'5. Bilan'!K122","v":{"v":1247071.52,"d":"1,247,071.52"}},{"$f":"'5. Bilan'!L122","v":{"v":201552.2,"d":"201,552.20"}},{"$f":"'5. Bilan'!M122","v":{"v":9604614.66,"d":"9,604,614.66"}},{"$f":"'5. Bilan'!N122","v":{"v":409615.93,"d":"409,615.93"}},{"$f":"'5. Bilan'!O122","v":{"v":0,"d":"0.00"}},{"$f":"'5. Bilan'!P122","v":{"v":1453277.2199999997,"d":"1,453,277.22"}},{"$f":"'5. Bilan'!Q122","v":{"v":97190.07,"d":"97,190.07"}},{"$f":"'5. Bilan'!R122","v":{"v":25537.75,"d":"25,537.75"}},{"$f":"'5. Bilan'!S122","v":{"v":266808.41,"d":"266,808.41"}},{"$f":"'5. Bilan'!T122","v":{"v":563608.91,"d":"563,608.91"}},{"$f":"'5. Bilan'!U122","v":{"v":394276.37,"d":"394,276.37"}},{"$f":"'5. Bilan'!V122","v":{"v":213190.62,"d":"213,190.62"}},{"$f":"'5. Bilan'!W122","v":{"v":221716.44999999998,"d":"221,716.45"}},{"$f":"'5. Bilan'!X122","v":{"v":2071297.1199999999,"d":"2,071,297.12"}},{"$f":"'5. Bilan'!Y122","v":{"v":0,"d":"0.00"}},{"$f":"'5. Bilan'!Z122","v":{"v":8866789.98,"d":"8,866,789.98"}},{"$f":"'5. Bilan'!AA122","v":{"v":3389024.96,"d":"3,389,024.96"}},{"$f":"'5. Bilan'!AB122","v":{"v":33957.25,"d":"33,957.25"}},{"$f":"'5. Bilan'!AC122","v":{"v":31444.129999999997,"d":"31,444.13"}},{"$f":"'5. Bilan'!AD122","v":{"v":287157.11,"d":"287,157.11"}},{"$f":"'5. Bilan'!AE122","v":{"v":667667.15,"d":"667,667.15"}},{"$f":"'5. Bilan'!AF122","v":{"v":0,"d":"0.00"}},{"$f":"'5. Bilan'!AG122","v":{"v":163650.84999999998,"d":"163,650.85"}},{"$f":"'5. Bilan'!AH122","v":{"v":1264494.6400000001,"d":"1,264,494.64"}},{"$f":"'5. Bilan'!AI122","v":{"v":283596.94999999995,"d":"283,596.95"}},{"$f":"'5. Bilan'!AJ122","v":{"v":613599.8,"d":"613,599.80"}},{"$f":"'5. Bilan'!AK122","v":{"v":43246.05,"d":"43,246.05"}},{"$f":"'5. Bilan'!AL122","v":{"v":341959.9,"d":"341,959.90"}},{"$f":"'5. Bilan'!AM122","v":{"v":16414.79,"d":"16,414.79"}},{"$f":"'5. Bilan'!AN122","v":{"v":228127.4,"d":"228,127.40"}},{"$f":"'5. Bilan'!AO122","v":{"v":30726.94,"d":"30,726.94"}},{"$f":"'5. Bilan'!AP122","v":{"v":1175364.1,"d":"1,175,364.10"}},{"$f":"'5. Bilan'!AQ122","v":{"v":422314.19,"d":"422,314.19"}},{"$f":"'5. Bilan'!AR122","v":{"v":135767.88,"d":"135,767.88"}},{"$f":"'5. Bilan'!AS122","v":{"v":322954.8,"d":"322,954.80"}},{"$f":"'5. Bilan'!AT122","v":{"v":362403.69,"d":"362,403.69"}},{"$f":"'5. Bilan'!AU122","v":{"v":315891.66,"d":"315,891.66"}},{"$f":"'5. Bilan'!AV122","v":{"v":47182.1,"d":"47,182.10"}},{"$f":"'5. Bilan'!AW122","v":{"v":526840.46,"d":"526,840.46"}},{"$f":"'5. Bilan'!AX122","v":{"v":125306.3,"d":"125,306.30"}},{"$f":"'5. Bilan'!AY122","v":{"v":18759.35,"d":"18,759.35"}},{"$f":"'5. Bilan'!AZ122","v":{"v":158646.05,"d":"158,646.05"}},{"$f":"'5. Bilan'!BA122","v":{"v":1392297.75,"d":"1,392,297.75"}},{"$f":"'5. Bilan'!BB122","v":{"v":34063.44,"d":"34,063.44"}},{"$f":"'5. Bilan'!BC122","v":{"v":1010318.05,"d":"1,010,318.05"}},{"$f":"'5. Bilan'!BD122","v":{"v":57543.880000000005,"d":"57,543.88"}},{"$f":"'5. Bilan'!BE122","v":{"v":2286095.0300000003,"d":"2,286,095.03"}},{"$f":"'5. Bilan'!BF122","v":{"v":403308.85,"d":"403,308.85"}},{"$f":"SUM(C11:BC11)","v":{"v":42823231.32999998,"d":"42,823,231.33"}},{"v":17766315.849999998,"d":"17,766,315.85"},{"v":15644628.870000003,"d":"15,644,628.87"},{"v":9412286.61,"d":"9,412,286.61"}]
[]
[201,"Engagements financiers à court terme",{"$f":"'5. Bilan'!F132","v":{"v":3909040.7600000002,"d":"3,909,040.76"}},{"$f":"'5. Bilan'!G132","v":{"v":112700,"d":"112,700.00"}},{"$f":"'5. Bilan'!H132","v":{"v":180090.75,"d":"180,090.75"}},{"$f":"'5. Bilan'!I132","v":{"v":352998.32999999996,"d":"352,998.33"}},{"$f":"'5. Bilan'!J132","v":{"v":4511771.7,"d":"4,511,771.70"}},{"$f":"'5. Bilan'!K132","v":{"v":5916914,"d":"5,916,914.00"}},{"$f":"'5. Bilan'!L132","v":{"v":0,"d":"0.00"}},{"$f":"'5. Bilan'!M132","v":{"v":49004578.5,"d":"49,004,578.50"}},{"$f":"'5. Bilan'!N132","v":{"v":267000,"d":"267,000.00"}},{"$f":"'5. Bilan'!O132","v":{"v":0,"d":"0.00"}},{"$f":"'5. Bilan'!P132","v":{"v":12857311.639999999,"d":"12,857,311.64"}},{"$f":"'5. Bilan'!Q132","v":{"v":1264473.87,"d":"1,264,473.87"}},{"$f":"'5. Bilan'!R132","v":{"v":125256.5,"d":"125,256.50"}},{"$f":"'5. Bilan'!S132","v":{"v":0,"d":"0.00"}},{"$f":"'5. Bilan'!T132","v":{"v":2512156.62,"d":"2,512,156.62"}},{"$f":"'5. Bilan'!U132","v":{"v":0,"d":"0.00"}},{"$f":"'5. Bilan'!V132","v":{"v":160308.08000000002,"d":"160,308.08"}},{"$f":"'5. Bilan'!W132","v":{"v":1963055.37,"d":"1,963,055.37"}},{"$f":"'5. Bilan'!X132","v":{"v":-76048.84,"d":"-76,048.84 "}},{"$f":"'5. Bilan'!Y132","v":{"v":63507.4,"d":"63,507.40"}},{"$f":"'5. Bilan'!Z132","v":{"v":0,"d":"0.00"}},{"$f":"'5. Bilan'!AA132","v":{"v":0,"d":"0.00"}},{"$f":"'5. Bilan'!AB132","v":{"v":0,"d":"0.00"}},{"$f":"'5. Bilan'!AC132","v":{"v":0,"d":"0.00"}},{"$f":"'5. Bilan'!AD132","v":{"v":795091.5,"d":"795,091.50"}},{"$f":"'5. Bilan'!AE132","v":{"v":87760.01,"d":"87,760.01"}},{"$f":"'5. Bilan'!AF132","v":{"v":195428.94,"d":"195,428.94"}},{"$f":"'5. Bilan'!AG132","v":{"v":484090.64999999997,"d":"484,090.65"}},{"$f":"'5. Bilan'!AH132","v":{"v":1436720.75,"d":"1,436,720.75"}},{"$f":"'5. Bilan'!AI132","v":{"v":7465503.85,"d":"7,465,503.85"}},{"$f":"'5. Bilan'!AJ132","v":{"v":64804.64,"d":"64,804.64"}},{"$f":"'5. Bilan'!AK132","v":{"v":148300,"d":"148,300.00"}},{"$f":"'5. Bilan'!AL132","v":{"v":0,"d":"0.00"}},{"$f":"'5. Bilan'!AM132","v":{"v":1134925.8399999999,"d":"1,134,925.84"}},{"$f":"'5. Bilan'!AN132","v":{"v":438479.73,"d":"438,479.73"}},{"$f":"'5. Bilan'!AO132","v":{"v":0,"d":"0.00"}},{"$f":"'5. Bilan'!AP132","v":{"v":1000000,"d":"1,000,000.00"}},{"$f":"'5. Bilan'!AQ132","v":{"v":50050,"d":"50,050.00"}},{"$f":"'5. Bilan'!AR132","v":{"v":334240,"d":"334,240.00"}},{"$f":"'5. Bilan'!AS132","v":{"v":524000,"d":"524,000.00"}},{"$f":"'5. Bilan'!AT132","v":{"v":333359.06,"d":"333,359.06"}},{"$f":"'5. Bilan'!AU132","v":{"v":276059,"d":"276,059.00"}},{"$f":"'5. Bilan'!AV132","v":{"v":19300,"d":"19,300.00"}},{"$f":"'5. Bilan'!AW132","v":{"v":0,"d":"0.00"}},{"$f":"'5. Bilan'!AX132","v":{"v":1227600,"d":"1,227,600.00"}},{"$f":"'5. Bilan'!AY132","v":{"v":0,"d":"0.00"}},{"$f":"'5. Bilan'!AZ132","v":{"v":235243.64,"d":"235,243.64"}},{"$f":"'5. Bilan'!BA132","v":{"v":530829.83,"d":"530,829.83"}},{"$f":"'5. Bilan'!BB132","v":{"v":772673.41,"d":"772,673.41"}},{"$f":"'5. Bilan'!BC132","v":{"v":988442.09,"d":"988,442.09"}},{"$f":"'5. Bilan'!BD132","v":{"v":0,"d":"0.00"}},{"$f":"'5. Bilan'!BE132","v":{"v":10110840.08,"d":"10,110,840.08"}},{"$f":"'5. Bilan'!BF132","v":{"v":150426,"d":"150,426.00"}},{"$f":"SUM(C13:BC13)","v":{"v":111929283.70000002,"d":"111,929,283.70"}},{"v":83061607.28,"d":"83,061,607.28"},{"v":10741207.74,"d":"10,741,207.74"},{"v":18126468.68,"d":"18,126,468.68"}]
[]
[206,"Engagements financiers à long terme",{"$f":"'5. Bilan'!F164","v":{"v":4874949.96,"d":"4,874,949.96"}},{"$f":"'5. Bilan'!G164","v":{"v":2330502.85,"d":"2,330,502.85"}},{"$f":"'5. Bilan'!H164","v":{"v":5359040,"d":"5,359,040.00"}},{"$f":"'5. Bilan'!I164","v":{"v":3992448.21,"d":"3,992,448.21"}},{"$f":"'5. Bilan'!J164","v":{"v":20219956.25,"d":"20,219,956.25"}},{"$f":"'5. Bilan'!K164","v":{"v":16975600,"d":"16,975,600.00"}},{"$f":"'5. Bilan'!L164","v":{"v":10391906.69,"d":"10,391,906.69"}},{"$f":"'5. Bilan'!M164","v":{"v":74043576.55,"d":"74,043,576.55"}},{"$f":"'5. Bilan'!N164","v":{"v":6416829.75,"d":"6,416,829.75"}},{"$f":"'5. Bilan'!O164","v":{"v":825716.9,"d":"825,716.90"}},{"$f":"'5. Bilan'!P164","v":{"v":30426335.7,"d":"30,426,335.70"}},{"$f":"'5. Bilan'!Q164","v":{"v":1797463.35,"d":"1,797,463.35"}},{"$f":"'5. Bilan'!R164","v":{"v":385600,"d":"385,600.00"}},{"$f":"'5. Bilan'!S164","v":{"v":3046722.25,"d":"3,046,722.25"}},{"$f":"'5. Bilan'!T164","v":{"v":1129011,"d":"1,129,011.00"}},{"$f":"'5. Bilan'!U164","v":{"v":5103900,"d":"5,103,900.00"}},{"$f":"'5. Bilan'!V164","v":{"v":564750,"d":"564,750.00"}},{"$f":"'5. Bilan'!W164","v":{"v":1959468.1,"d":"1,959,468.10"}},{"$f":"'5. Bilan'!X164","v":{"v":13434310,"d":"13,434,310.00"}},{"$f":"'5. Bilan'!Y164","v":{"v":504064,"d":"504,064.00"}},{"$f":"'5. Bilan'!Z164","v":{"v":3210200,"d":"3,210,200.00"}},{"$f":"'5. Bilan'!AA164","v":{"v":4729200,"d":"4,729,200.00"}},{"$f":"'5. Bilan'!AB164","v":{"v":610190,"d":"610,190.00"}},{"$f":"'5. Bilan'!AC164","v":{"v":1200000,"d":"1,200,000.00"}},{"$f":"'5. Bilan'!AD164","v":{"v":2672245,"d":"2,672,245.00"}},{"$f":"'5. Bilan'!AE164","v":{"v":7824482.28,"d":"7,824,482.28"}},{"$f":"'5. Bilan'!AF164","v":{"v":3642000,"d":"3,642,000.00"}},{"$f":"'5. Bilan'!AG164","v":{"v":515000,"d":"515,000.00"}},{"$f":"'5. Bilan'!AH164","v":{"v":5331400,"d":"5,331,400.00"}},{"$f":"'5. Bilan'!AI164","v":{"v":11523397.299999999,"d":"11,523,397.30"}},{"$f":"'5. Bilan'!AJ164","v":{"v":912417.62,"d":"912,417.62"}},{"$f":"'5. Bilan'!AK164","v":{"v":971910,"d":"971,910.00"}},{"$f":"'5. Bilan'!AL164","v":{"v":17252944.62,"d":"17,252,944.62"}},{"$f":"'5. Bilan'!AM164","v":{"v":8541150,"d":"8,541,150.00"}},{"$f":"'5. Bilan'!AN164","v":{"v":10805793.38,"d":"10,805,793.38"}},{"$f":"'5. Bilan'!AO164","v":{"v":1600000,"d":"1,600,000.00"}},{"$f":"'5. Bilan'!AP164","v":{"v":8720525,"d":"8,720,525.00"}},{"$f":"'5. Bilan'!AQ164","v":{"v":4736229.05,"d":"4,736,229.05"}},{"$f":"'5. Bilan'!AR164","v":{"v":3968985,"d":"3,968,985.00"}},{"$f":"'5. Bilan'!AS164","v":{"v":9226404.73,"d":"9,226,404.73"}},{"$f":"'5. Bilan'!AT164","v":{"v":5073767.1,"d":"5,073,767.10"}},{"$f":"'5. Bilan'!AU164","v":{"v":7532739.12,"d":"7,532,739.12"}},{"$f":"'5. Bilan'!AV164","v":{"v":1825965,"d":"1,825,965.00"}},{"$f":"'5. Bilan'!AW164","v":{"v":13357775,"d":"13,357,775.00"}},{"$f":"'5. Bilan'!AX164","v":{"v":4368892,"d":"4,368,892.00"}},{"$f":"'5. Bilan'!AY164","v":{"v":676480,"d":"676,480.00"}},{"$f":"'5. Bilan'!AZ164","v":{"v":1825900,"d":"1,825,900.00"}},{"$f":"'5. Bilan'!BA164","v":{"v":18661404.4,"d":"18,661,404.40"}},{"$f":"'5. Bilan'!BB164","v":{"v":871280,"d":"871,280.00"}},{"$f":"'5. Bilan'!BC164","v":{"v":8226220,"d":"8,226,220.00"}},{"$f":"'5. Bilan'!BD164","v":{"v":148745.7,"d":"148,745.70"}},{"$f":"'5. Bilan'!BE164","v":{"v":54697562,"d":"54,697,562.00"}},{"$f":"'5. Bilan'!BF164","v":{"v":3874321.95,"d":"3,874,321.95"}},{"$f":"SUM(C15:BC15)","v":{"v":432917677.81,"d":"432,917,677.81"}},{"v":203278087.55999997,"d":"203,278,087.56"},{"v":43646506.199999996,"d":"43,646,506.20"},{"v":185993084.05,"d":"185,993,084.05"}]
[]
[2016,"Instruments financiers dérivés",{"$f":"'5. Bilan'!F139","v":{"v":0,"d":"0.00"}},{"$f":"'5. Bilan'!G139","v":{"v":0,"d":"0.00"}},{"$f":"'5. Bilan'!H139","v":{"v":0,"d":"0.00"}},{"$f":"'5. Bilan'!I139","v":{"v":0,"d":"0.00"}},{"$f":"'5. Bilan'!J139","v":{"v":0,"d":"0.00"}},{"$f":"'5. Bilan'!K139","v":{"v":0,"d":"0.00"}},{"$f":"'5. Bilan'!L139","v":{"v":0,"d":"0.00"}},{"$f":"'5. Bilan'!M139","v":{"v":0,"d":"0.00"}},{"$f":"'5. Bilan'!N139","v":{"v":0,"d":"0.00"}},{"$f":"'5. Bilan'!O139","v":{"v":0,"d":"0.00"}},{"$f":"'5. Bilan'!P139","v":{"v":0,"d":"0.00"}},{"$f":"'5. Bilan'!Q139","v":{"v":0,"d":"0.00"}},{"$f":"'5. Bilan'!R139","v":{"v":0,"d":"0.00"}},{"$f":"'5. Bilan'!S139","v":{"v":0,"d":"0.00"}},{"$f":"'5. Bilan'!T139","v":{"v":0,"d":"0.00"}},{"$f":"'5. Bilan'!U139","v":{"v":0,"d":"0.00"}},{"$f":"'5. Bilan'!V139","v":{"v":0,"d":"0.00"}},{"$f":"'5. Bilan'!W139","v":{"v":0,"d":"0.00"}},{"$f":"'5. Bilan'!X139","v":{"v":0,"d":"0.00"}},{"$f":"'5. Bilan'!Y139","v":{"v":0,"d":"0.00"}},{"$f":"'5. Bilan'!Z139","v":{"v":0,"d":"0.00"}},{"$f":"'5. Bilan'!AA139","v":{"v":0,"d":"0.00"}},{"$f":"'5. Bilan'!AB139","v":{"v":0,"d":"0.00"}},{"$f":"'5. Bilan'!AC139","v":{"v":0,"d":"0.00"}},{"$f":"'5. Bilan'!AD139","v":{"v":0,"d":"0.00"}},{"$f":"'5. Bilan'!AE139","v":{"v":0,"d":"0.00"}},{"$f":"'5. Bilan'!AF139","v":{"v":0,"d":"0.00"}},{"$f":"'5. Bilan'!AG139","v":{"v":0,"d":"0.00"}},{"$f":"'5. Bilan'!AH139","v":{"v":0,"d":"0.00"}},{"$f":"'5. Bilan'!AI139","v":{"v":0,"d":"0.00"}},{"$f":"'5. Bilan'!AJ139","v":{"v":0,"d":"0.00"}},{"$f":"'5. Bilan'!AK139","v":{"v":0,"d":"0.00"}},{"$f":"'5. Bilan'!AL139","v":{"v":0,"d":"0.00"}},{"$f":"'5. Bilan'!AM139","v":{"v":0,"d":"0.00"}},{"$f":"'5. Bilan'!AN139","v":{"v":0,"d":"0.00"}},{"$f":"'5. Bilan'!AO139","v":{"v":0,"d":"0.00"}},{"$f":"'5. Bilan'!AP139","v":{"v":0,"d":"0.00"}},{"$f":"'5. Bilan'!AQ139","v":{"v":0,"d":"0.00"}},{"$f":"'5. Bilan'!AR139","v":{"v":0,"d":"0.00"}},{"$f":"'5. Bilan'!AS139","v":{"v":0,"d":"0.00"}},{"$f":"'5. Bilan'!AT139","v":{"v":0,"d":"0.00"}},{"$f":"'5. Bilan'!AU139","v":{"v":0,"d":"0.00"}},{"$f":"'5. Bilan'!AV139","v":{"v":0,"d":"0.00"}},{"$f":"'5. Bilan'!AW139","v":{"v":0,"d":"0.00"}},{"$f":"'5. Bilan'!AX139","v":{"v":0,"d":"0.00"}},{"$f":"'5. Bilan'!AY139","v":{"v":0,"d":"0.00"}},{"$f":"'5. Bilan'!AZ139","v":{"v":0,"d":"0.00"}},{"$f":"'5. Bilan'!BA139","v":{"v":0,"d":"0.00"}},{"$f":"'5. Bilan'!BB139","v":{"v":0,"d":"0.00"}},{"$f":"'5. Bilan'!BC139","v":{"v":0,"d":"0.00"}},{"$f":"'5. Bilan'!BD139","v":{"v":0,"d":"0.00"}},{"$f":"'5. Bilan'!BE139","v":{"v":0,"d":"0.00"}},{"$f":"'5. Bilan'!BF139","v":{"v":0,"d":"0.00"}},{"$f":"SUM(C17:BC17)","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[]
[null,"Endettement brut y compris les financements spéciaux",{"$f":"C11+C13+C15-C17","v":{"v":8787762.370000001,"d":"8,787,762.37"}},{"$f":"D11+D13+D15-D17","v":{"v":2487801.85,"d":"2,487,801.85"}},{"v":5651890.3,"d":"5,651,890.30"},{"v":4580673.89,"d":"4,580,673.89"},{"v":25331929.02,"d":"25,331,929.02"},{"v":24139585.52,"d":"24,139,585.52"},{"v":10593458.889999999,"d":"10,593,458.89"},{"v":132652769.71,"d":"132,652,769.71"},{"v":7093445.68,"d":"7,093,445.68"},{"v":825716.9,"d":"825,716.90"},{"v":44736924.56,"d":"44,736,924.56"},{"v":3159127.29,"d":"3,159,127.29"},{"v":536394.25,"d":"536,394.25"},{"v":3313530.66,"d":"3,313,530.66"},{"v":4204776.53,"d":"4,204,776.53"},{"v":5498176.37,"d":"5,498,176.37"},{"v":938248.7,"d":"938,248.70"},{"v":4144239.9200000004,"d":"4,144,239.92"},{"v":15429558.28,"d":"15,429,558.28"},{"v":567571.4,"d":"567,571.40"},{"v":12076989.98,"d":"12,076,989.98"},{"v":8118224.96,"d":"8,118,224.96"},{"v":644147.25,"d":"644,147.25"},{"v":1231444.13,"d":"1,231,444.13"},{"v":3754493.61,"d":"3,754,493.61"},{"v":8579909.44,"d":"8,579,909.44"},{"v":3837428.94,"d":"3,837,428.94"},{"v":1162741.5,"d":"1,162,741.50"},{"v":8032615.390000001,"d":"8,032,615.39"},{"v":19272498.099999998,"d":"19,272,498.10"},{"v":1590822.06,"d":"1,590,822.06"},{"v":1163456.05,"d":"1,163,456.05"},{"v":17594904.52,"d":"17,594,904.52"},{"v":9692490.629999999,"d":"9,692,490.63"},{"v":11472400.510000002,"d":"11,472,400.51"},{"v":1630726.94,"d":"1,630,726.94"},{"v":10895889.1,"d":"10,895,889.10"},{"v":5208593.24,"d":"5,208,593.24"},{"v":4438992.88,"d":"4,438,992.88"},{"v":10073359.530000001,"d":"10,073,359.53"},{"v":5769529.85,"d":"5,769,529.85"},{"v":8124689.78,"d":"8,124,689.78"},{"v":1892447.1,"d":"1,892,447.10"},{"v":13884615.46,"d":"13,884,615.46"},{"v":5721798.3,"d":"5,721,798.30"},{"v":695239.35,"d":"695,239.35"},{"v":2219789.69,"d":"2,219,789.69"},{"v":20584531.979999997,"d":"20,584,531.98"},{"v":1678016.85,"d":"1,678,016.85"},{"v":10224980.14,"d":"10,224,980.14"},{"v":206289.58000000002,"d":"206,289.58"},{"v":67094497.11,"d":"67,094,497.11"},{"v":4428056.8,"d":"4,428,056.80"},{"$f":"SUM(C20:BC20)","v":{"v":587670192.84,"d":"587,670,192.84"}},{"v":304106010.69,"d":"304,106,010.69"},{"v":70032342.80999999,"d":"70,032,342.81"},{"v":213531839.33999997,"d":"213,531,839.34"}]
[null,"Par habitant",{"$f":"C20/C5","v":{"v":9520.869306608885,"d":"9,520.87"}},{"$f":"D20/D5","v":{"v":9214.080925925926,"d":"9,214.08"}},{"v":11653.38206185567,"d":"11,653.38"},{"v":10270.569260089685,"d":"10,270.57"},{"v":6976.570922610851,"d":"6,976.57"},{"v":7286.322221551463,"d":"7,286.32"},{"v":4006.6032110438723,"d":"4,006.60"},{"v":10512.97905452528,"d":"10,512.98"},{"v":5173.920991976659,"d":"5,173.92"},{"v":6997.600847457627,"d":"6,997.60"},{"v":6242.071237616856,"d":"6,242.07"},{"v":5983.195625,"d":"5,983.20"},{"v":4966.613425925926,"d":"4,966.61"},{"v":7984.411228915663,"d":"7,984.41"},{"v":12048.070286532951,"d":"12,048.07"},{"v":8003.167933042213,"d":"8,003.17"},{"v":3679.4066666666663,"d":"3,679.41"},{"v":9505.137431192661,"d":"9,505.14"},{"v":4836.85212539185,"d":"4,836.85"},{"v":1751.7635802469138,"d":"1,751.76"},{"v":9692.608330658106,"d":"9,692.61"},{"v":5312.9744502617805,"d":"5,312.97"},{"v":6709.8671875,"d":"6,709.87"},{"v":8264.725704697987,"d":"8,264.73"},{"v":7276.150406976744,"d":"7,276.15"},{"v":12786.750283159463,"d":"12,786.75"},{"v":6708.791853146853,"d":"6,708.79"},{"v":2372.941836734694,"d":"2,372.94"},{"v":4196.7687513061655,"d":"4,196.77"},{"v":7369.980152963671,"d":"7,369.98"},{"v":7008.026696035243,"d":"7,008.03"},{"v":8881.343893129771,"d":"8,881.34"},{"v":9284.910036939315,"d":"9,284.91"},{"v":8539.639321585903,"d":"8,539.64"},{"v":9244.480668815473,"d":"9,244.48"},{"v":13703.587731092437,"d":"13,703.59"},{"v":9117.898828451882,"d":"9,117.90"},{"v":7856.0984012066365,"d":"7,856.10"},{"v":6882.159503875969,"d":"6,882.16"},{"v":7975.7399287410935,"d":"7,975.74"},{"v":7796.661959459459,"d":"7,796.66"},{"v":7903.39472762646,"d":"7,903.39"},{"v":6026.9015923566885,"d":"6,026.90"},{"v":5785.256441666667,"d":"5,785.26"},{"v":7578.540794701987,"d":"7,578.54"},{"v":3841.1013812154697,"d":"3,841.10"},{"v":6397.088443804035,"d":"6,397.09"},{"v":12180.196437869821,"d":"12,180.20"},{"v":4335.960852713179,"d":"4,335.96"},{"v":9329.36144160584,"d":"9,329.36"},{"v":1097.285,"d":"1,097.29"},{"v":10428.115808206403,"d":"10,428.12"},{"v":7907.244285714285,"d":"7,907.24"},{"$f":"SUM(C21:BC21)","v":{"v":396406.14147839695,"d":"396,406.14"}},{"v":144861.8247639307,"d":"144,861.82"},{"v":88332.6931268174,"d":"88,332.69"},{"v":163211.62358764902,"d":"163,211.62"}]
[]
[null,"Endettement net y compris les financements spéciaux",{"$f":"C9-C7","v":{"v":3110759.83,"d":"3,110,759.83"}},{"$f":"D9-D7","v":{"v":1153471.11,"d":"1,153,471.11"}},{"v":2152345.7399999993,"d":"2,152,345.74"},{"v":279098.5599999996,"d":"279,098.56"},{"v":11170166.72,"d":"11,170,166.72"},{"v":16907788.28,"d":"16,907,788.28"},{"v":1024849.9700000007,"d":"1,024,849.97"},{"v":90861759.80999997,"d":"90,861,759.81"},{"v":3075283.87,"d":"3,075,283.87"},{"v":460672.4000000001,"d":"460,672.40"},{"v":26943371.269999996,"d":"26,943,371.27"},{"v":1367293.8900000001,"d":"1,367,293.89"},{"v":245034.49999999994,"d":"245,034.50"},{"v":1875698.62,"d":"1,875,698.62"},{"v":2088445.9300000002,"d":"2,088,445.93"},{"v":205440.330000001,"d":"205,440.33"},{"v":266671.2100000001,"d":"266,671.21"},{"v":1745113.8100000005,"d":"1,745,113.81"},{"v":10830665.34,"d":"10,830,665.34"},{"v":-1080510.5,"d":"-1,080,510.50 "},{"v":7786577.920000001,"d":"7,786,577.92"},{"v":-9330221.809999999,"d":"-9,330,221.81 "},{"v":135991.01,"d":"135,991.01"},{"v":-394266.68000000017,"d":"-394,266.68 "},{"v":795544.3799999994,"d":"795,544.38"},{"v":5398506.410000001,"d":"5,398,506.41"},{"v":1285721.0300000003,"d":"1,285,721.03"},{"v":-3100962.9499999997,"d":"-3,100,962.95 "},{"v":-641556.4399999995,"d":"-641,556.44 "},{"v":10187147.34,"d":"10,187,147.34"},{"v":-118781.69999999995,"d":"-118,781.70 "},{"v":-1114795.5899999999,"d":"-1,114,795.59 "},{"v":12234275.83,"d":"12,234,275.83"},{"v":5016254.210000001,"d":"5,016,254.21"},{"v":6531766.300000003,"d":"6,531,766.30"},{"v":1172309.7600000002,"d":"1,172,309.76"},{"v":-3843093.26,"d":"-3,843,093.26 "},{"v":1218796.6800000006,"d":"1,218,796.68"},{"v":928101.9300000002,"d":"928,101.93"},{"v":-1573158.0699999984,"d":"-1,573,158.07 "},{"v":3349607.29,"d":"3,349,607.29"},{"v":4273584.87,"d":"4,273,584.87"},{"v":-1809164.0300000005,"d":"-1,809,164.03 "},{"v":8092477.26,"d":"8,092,477.26"},{"v":2942305.2700000005,"d":"2,942,305.27"},{"v":303302.4,"d":"303,302.40"},{"v":-28814.959999999963,"d":"-28,814.96 "},{"v":16166827.07,"d":"16,166,827.07"},{"v":-1285711.78,"d":"-1,285,711.78 "},{"v":5956684.420000001,"d":"5,956,684.42"},{"v":-570550.01,"d":"-570,550.01 "},{"v":38530094.52000001,"d":"38,530,094.52"},{"v":2154728.8999999994,"d":"2,154,728.90"},{"$f":"SUM(C23:BC23)","v":{"v":285332948.21000004,"d":"285,332,948.21"}},{"v":175763931.19000003,"d":"175,763,931.19"},{"v":9808392.420000004,"d":"9,808,392.42"},{"v":99760624.60000002,"d":"99,760,624.60"}]
[null,"Par habitant",{"$f":"C23/C5","v":{"v":3370.270671722644,"d":"3,370.27"}},{"$f":"D23/D5","v":{"v":4272.115222222223,"d":"4,272.12"}},{"v":4437.826268041235,"d":"4,437.83"},{"v":625.7815246636762,"d":"625.78"},{"v":3076.3334398237403,"d":"3,076.33"},{"v":5103.467636583157,"d":"5,103.47"},{"v":387.6134531013618,"d":"387.61"},{"v":7200.9636875891565,"d":"7,200.96"},{"v":2243.0954558716267,"d":"2,243.10"},{"v":3904.003389830509,"d":"3,904.00"},{"v":3759.3653230082314,"d":"3,759.37"},{"v":2589.5717613636366,"d":"2,589.57"},{"v":2268.8379629629626,"d":"2,268.84"},{"v":4519.755710843374,"d":"4,519.76"},{"v":5984.085759312321,"d":"5,984.09"},{"v":299.0397816593901,"d":"299.04"},{"v":1045.7694509803925,"d":"1,045.77"},{"v":4002.5546100917445,"d":"4,002.55"},{"v":3395.192896551724,"d":"3,395.19"},{"v":-3334.908950617284,"d":"-3,334.91 "},{"v":6249.259967897272,"d":"6,249.26"},{"v":-6106.166106020942,"d":"-6,106.17 "},{"v":1416.5730208333334,"d":"1,416.57"},{"v":-2646.085100671142,"d":"-2,646.09 "},{"v":1541.7526744186034,"d":"1,541.75"},{"v":8045.464098360658,"d":"8,045.46"},{"v":2247.764038461539,"d":"2,247.76"},{"v":-6328.49581632653,"d":"-6,328.50 "},{"v":-335.19145245559014,"d":"-335.19 "},{"v":3895.658638623327,"d":"3,895.66"},{"v":-523.267400881057,"d":"-523.27 "},{"v":-8509.89,"d":"-8,509.89 "},{"v":6456.082232189974,"d":"6,456.08"},{"v":4419.607233480177,"d":"4,419.61"},{"v":5263.308863819502,"d":"5,263.31"},{"v":9851.342521008406,"d":"9,851.34"},{"v":-3215.977623430962,"d":"-3,215.98 "},{"v":1838.3057013574671,"d":"1,838.31"},{"v":1438.917720930233,"d":"1,438.92"},{"v":-1245.572501979413,"d":"-1,245.57 "},{"v":4526.496337837838,"d":"4,526.50"},{"v":4157.183725680934,"d":"4,157.18"},{"v":-5761.66888535032,"d":"-5,761.67 "},{"v":3371.8655249999997,"d":"3,371.87"},{"v":3897.093072847683,"d":"3,897.09"},{"v":1675.7038674033151,"d":"1,675.70"},{"v":-83.04023054755032,"d":"-83.04 "},{"v":9566.169863905325,"d":"9,566.17"},{"v":-3322.252661498708,"d":"-3,322.25 "},{"v":5434.931040145986,"d":"5,434.93"},{"v":-3034.8404787234044,"d":"-3,034.84 "},{"v":5988.513291886853,"d":"5,988.51"},{"v":3847.7301785714276,"d":"3,847.73"},{"$f":"SUM(C24:BC24)","v":{"v":113168.01041238003,"d":"113,168.01"}},{"v":62485.64400622311,"d":"62,485.64"},{"v":-4387.532388377812,"d":"-4,387.53 "},{"v":55069.898794534776,"d":"55,069.90"}]
[]
[]
["Endettement sans les financements spéciaux"]
[]
[10,"Patrimoine financier",{"$f":"'Base de données indicateurs1'!E5","v":{"v":5729343.4,"d":"5,729,343.40"}},{"$f":"'Base de données indicateurs1'!F5","v":{"v":1313751.4,"d":"1,313,751.40"}},{"$f":"'Base de données indicateurs1'!G5","v":{"v":4291473.13,"d":"4,291,473.13"}},{"$f":"'Base de données indicateurs1'!H5","v":{"v":4279580.06,"d":"4,279,580.06"}},{"$f":"'Base de données indicateurs1'!I5","v":{"v":15173301,"d":"15,173,301.00"}},{"$f":"'Base de données indicateurs1'!J5","v":{"v":8024691.85,"d":"8,024,691.85"}},{"$f":"'Base de données indicateurs1'!K5","v":{"v":10459838.14,"d":"10,459,838.14"}},{"$f":"'Base de données indicateurs1'!L5","v":{"v":55034877.58,"d":"55,034,877.58"}},{"$f":"'Base de données indicateurs1'!M5","v":{"v":3743166.68,"d":"3,743,166.68"}},{"$f":"'Base de données indicateurs1'!N5","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!O5","v":{"v":17870825.22,"d":"17,870,825.22"}},{"$f":"'Base de données indicateurs1'!P5","v":{"v":2306934.99,"d":"2,306,934.99"}},{"$f":"'Base de données indicateurs1'!Q5","v":{"v":340332.25,"d":"340,332.25"}},{"$f":"'Base de données indicateurs1'!R5","v":{"v":1454384.04,"d":"1,454,384.04"}},{"$f":"'Base de données indicateurs1'!S5","v":{"v":2174540.65,"d":"2,174,540.65"}},{"$f":"'Base de données indicateurs1'!T5","v":{"v":5578034.36,"d":"5,578,034.36"}},{"$f":"'Base de données indicateurs1'!U5","v":{"v":771790.42,"d":"771,790.42"}},{"$f":"'Base de données indicateurs1'!V5","v":{"v":2513060.25,"d":"2,513,060.25"}},{"$f":"'Base de données indicateurs1'!W5","v":{"v":5690503.74,"d":"5,690,503.74"}},{"$f":"'Base de données indicateurs1'!X5","v":{"v":1782334,"d":"1,782,334.00"}},{"$f":"'Base de données indicateurs1'!Y5","v":{"v":4607305.31,"d":"4,607,305.31"}},{"$f":"'Base de données indicateurs1'!Z5","v":{"v":22337836.73,"d":"22,337,836.73"}},{"$f":"'Base de données indicateurs1'!AA5","v":{"v":514539,"d":"514,539.00"}},{"$f":"'Base de données indicateurs1'!AB5","v":{"v":1164911.31,"d":"1,164,911.31"}},{"$f":"'Base de données indicateurs1'!AC5","v":{"v":3000469.46,"d":"3,000,469.46"}},{"$f":"'Base de données indicateurs1'!AD5","v":{"v":1298160.9,"d":"1,298,160.90"}},{"$f":"'Base de données indicateurs1'!AE5","v":{"v":2898436.1,"d":"2,898,436.10"}},{"$f":"'Base de données indicateurs1'!AF5","v":{"v":4936104.35,"d":"4,936,104.35"}},{"$f":"'Base de données indicateurs1'!AG5","v":{"v":8990815.18,"d":"8,990,815.18"}},{"$f":"'Base de données indicateurs1'!AH5","v":{"v":10854437,"d":"10,854,437.00"}},{"$f":"'Base de données indicateurs1'!AI5","v":{"v":907440,"d":"907,440.00"}},{"$f":"'Base de données indicateurs1'!AJ5","v":{"v":1868313.05,"d":"1,868,313.05"}},{"$f":"'Base de données indicateurs1'!AK5","v":{"v":5849957.46,"d":"5,849,957.46"}},{"$f":"'Base de données indicateurs1'!AL5","v":{"v":3398783,"d":"3,398,783.00"}},{"$f":"'Base de données indicateurs1'!AM5","v":{"v":4876876.11,"d":"4,876,876.11"}},{"$f":"'Base de données indicateurs1'!AN5","v":{"v":529407.82,"d":"529,407.82"}},{"$f":"'Base de données indicateurs1'!AO5","v":{"v":14951876,"d":"14,951,876.00"}},{"$f":"'Base de données indicateurs1'!AP5","v":{"v":3720554.4,"d":"3,720,554.40"}},{"$f":"'Base de données indicateurs1'!AQ5","v":{"v":3653484,"d":"3,653,484.00"}},{"$f":"'Base de données indicateurs1'!AR5","v":{"v":11819557.02,"d":"11,819,557.02"}},{"$f":"'Base de données indicateurs1'!AS5","v":{"v":2533324.3,"d":"2,533,324.30"}},{"$f":"'Base de données indicateurs1'!AT5","v":{"v":3348405.97,"d":"3,348,405.97"}},{"$f":"'Base de données indicateurs1'!AU5","v":{"v":3818782.68,"d":"3,818,782.68"}},{"$f":"'Base de données indicateurs1'!AV5","v":{"v":4797496.66,"d":"4,797,496.66"}},{"$f":"'Base de données indicateurs1'!AW5","v":{"v":3077294.98,"d":"3,077,294.98"}},{"$f":"'Base de données indicateurs1'!AX5","v":{"v":678851.45,"d":"678,851.45"}},{"$f":"'Base de données indicateurs1'!AY5","v":{"v":2029594.24,"d":"2,029,594.24"}},{"$f":"'Base de données indicateurs1'!AZ5","v":{"v":4272308.31,"d":"4,272,308.31"}},{"$f":"'Base de données indicateurs1'!BA5","v":{"v":1690939.23,"d":"1,690,939.23"}},{"$f":"'Base de données indicateurs1'!BB5","v":{"v":4279723.32,"d":"4,279,723.32"}},{"$f":"'Base de données indicateurs1'!BC5","v":{"v":866229.02,"d":"866,229.02"}},{"$f":"'Base de données indicateurs1'!BD5","v":{"v":28478770,"d":"28,478,770.00"}},{"$f":"'Base de données indicateurs1'!BE5","v":{"v":2581993.19,"d":"2,581,993.19"}},{"$f":"SUM(C29:BC29)","v":{"v":323165740.7100001,"d":"323,165,740.71"}},{"$f":"SUM(C29:U29)","v":{"v":146750429.16000003,"d":"146,750,429.16"}},{"$f":"SUM(V29:AH29)","v":{"v":65161102.39,"d":"65,161,102.39"}},{"$f":"SUM(AI29:BC29)","v":{"v":111254209.16000001,"d":"111,254,209.16"}}]
[]
[20,"Capitaux de tiers",{"$f":"'Base de données indicateurs1'!E8","v":{"v":7710885.7,"d":"7,710,885.70"}},{"$f":"'Base de données indicateurs1'!F8","v":{"v":1661251.45,"d":"1,661,251.45"}},{"$f":"'Base de données indicateurs1'!G8","v":{"v":6404558.52,"d":"6,404,558.52"}},{"$f":"'Base de données indicateurs1'!H8","v":{"v":4613400.94,"d":"4,613,400.94"}},{"$f":"'Base de données indicateurs1'!I8","v":{"v":26343468,"d":"26,343,468.00"}},{"$f":"'Base de données indicateurs1'!J8","v":{"v":21137174.78,"d":"21,137,174.78"}},{"$f":"'Base de données indicateurs1'!K8","v":{"v":11484688.11,"d":"11,484,688.11"}},{"$f":"'Base de données indicateurs1'!L8","v":{"v":125557688.95,"d":"125,557,688.95"}},{"$f":"'Base de données indicateurs1'!M8","v":{"v":5868070.63,"d":"5,868,070.63"}},{"$f":"'Base de données indicateurs1'!N8","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!O8","v":{"v":39464606.92,"d":"39,464,606.92"}},{"$f":"'Base de données indicateurs1'!P8","v":{"v":3674228.88,"d":"3,674,228.88"}},{"$f":"'Base de données indicateurs1'!Q8","v":{"v":585366.75,"d":"585,366.75"}},{"$f":"'Base de données indicateurs1'!R8","v":{"v":3329882.66,"d":"3,329,882.66"}},{"$f":"'Base de données indicateurs1'!S8","v":{"v":4328768.28,"d":"4,328,768.28"}},{"$f":"'Base de données indicateurs1'!T8","v":{"v":5790676.89,"d":"5,790,676.89"}},{"$f":"'Base de données indicateurs1'!U8","v":{"v":1064577.63,"d":"1,064,577.63"}},{"$f":"'Base de données indicateurs1'!V8","v":{"v":2952271.95,"d":"2,952,271.95"}},{"$f":"'Base de données indicateurs1'!W8","v":{"v":16108731.58,"d":"16,108,731.58"}},{"$f":"'Base de données indicateurs1'!X8","v":{"v":701824,"d":"701,824.00"}},{"$f":"'Base de données indicateurs1'!Y8","v":{"v":12393883.23,"d":"12,393,883.23"}},{"$f":"'Base de données indicateurs1'!Z8","v":{"v":13352559.84,"d":"13,352,559.84"}},{"$f":"'Base de données indicateurs1'!AA8","v":{"v":650530,"d":"650,530.00"}},{"$f":"'Base de données indicateurs1'!AB8","v":{"v":1324155.57,"d":"1,324,155.57"}},{"$f":"'Base de données indicateurs1'!AC8","v":{"v":3262180.61,"d":"3,262,180.61"}},{"$f":"'Base de données indicateurs1'!AD8","v":{"v":7901506.13,"d":"7,901,506.13"}},{"$f":"'Base de données indicateurs1'!AE8","v":{"v":4184157.13,"d":"4,184,157.13"}},{"$f":"'Base de données indicateurs1'!AF8","v":{"v":1835141.4,"d":"1,835,141.40"}},{"$f":"'Base de données indicateurs1'!AG8","v":{"v":7913147.39,"d":"7,913,147.39"}},{"$f":"'Base de données indicateurs1'!AH8","v":{"v":21041584,"d":"21,041,584.00"}},{"$f":"'Base de données indicateurs1'!AI8","v":{"v":1029453,"d":"1,029,453.00"}},{"$f":"'Base de données indicateurs1'!AJ8","v":{"v":737274,"d":"737,274.00"}},{"$f":"'Base de données indicateurs1'!AK8","v":{"v":17215810.02,"d":"17,215,810.02"}},{"$f":"'Base de données indicateurs1'!AL8","v":{"v":16414,"d":"16,414.00"}},{"$f":"'Base de données indicateurs1'!AM8","v":{"v":11723916.06,"d":"11,723,916.06"}},{"$f":"'Base de données indicateurs1'!AN8","v":{"v":11500,"d":"11,500.00"}},{"$f":"'Base de données indicateurs1'!AO8","v":{"v":11108782.97,"d":"11,108,782.97"}},{"$f":"'Base de données indicateurs1'!AP8","v":{"v":5180403.14,"d":"5,180,403.14"}},{"$f":"'Base de données indicateurs1'!AQ8","v":{"v":4581586,"d":"4,581,586.00"}},{"$f":"'Base de données indicateurs1'!AR8","v":{"v":9798705.83,"d":"9,798,705.83"}},{"$f":"'Base de données indicateurs1'!AS8","v":{"v":5672676.19,"d":"5,672,676.19"}},{"$f":"'Base de données indicateurs1'!AT8","v":{"v":8438512.14,"d":"8,438,512.14"}},{"$f":"'Base de données indicateurs1'!AU8","v":{"v":2009618.65,"d":"2,009,618.65"}},{"$f":"'Base de données indicateurs1'!AV8","v":{"v":14597972.57,"d":"14,597,972.57"}},{"$f":"'Base de données indicateurs1'!AW8","v":{"v":6019600.25,"d":"6,019,600.25"}},{"$f":"'Base de données indicateurs1'!AX8","v":{"v":982153.85,"d":"982,153.85"}},{"$f":"'Base de données indicateurs1'!AY8","v":{"v":2091959,"d":"2,091,959.00"}},{"$f":"'Base de données indicateurs1'!AZ8","v":{"v":21006891.08,"d":"21,006,891.08"}},{"$f":"'Base de données indicateurs1'!BA8","v":{"v":1270560.39,"d":"1,270,560.39"}},{"$f":"'Base de données indicateurs1'!BB8","v":{"v":10609246.14,"d":"10,609,246.14"}},{"$f":"'Base de données indicateurs1'!BC8","v":{"v":295678.96,"d":"295,678.96"}},{"$f":"'Base de données indicateurs1'!BD8","v":{"v":69341997.88,"d":"69,341,997.88"}},{"$f":"'Base de données indicateurs1'!BE8","v":{"v":4724519.8,"d":"4,724,519.80"}},{"$f":"SUM(C31:BC31)","v":{"v":571106199.8399997,"d":"571,106,199.84"}},{"$f":"SUM(C31:U31)","v":{"v":288080298.61999995,"d":"288,080,298.62"}},{"$f":"SUM(V31:AH31)","v":{"v":76327396.30000001,"d":"76,327,396.30"}},{"$f":"SUM(AI31:BC31)","v":{"v":206698504.92,"d":"206,698,504.92"}}]
[]
[200,"Engagements courant",{"$f":"'Base de données indicateurs1'!E9","v":{"v":3771.65,"d":"3,771.65"}},{"$f":"'Base de données indicateurs1'!F9","v":{"v":44599,"d":"44,599.00"}},{"$f":"'Base de données indicateurs1'!G9","v":{"v":112759.55,"d":"112,759.55"}},{"$f":"'Base de données indicateurs1'!H9","v":{"v":233640.35,"d":"233,640.35"}},{"$f":"'Base de données indicateurs1'!I9","v":{"v":600201,"d":"600,201.00"}},{"$f":"'Base de données indicateurs1'!J9","v":{"v":950985.5,"d":"950,985.50"}},{"$f":"'Base de données indicateurs1'!K9","v":{"v":201552.2,"d":"201,552.20"}},{"$f":"'Base de données indicateurs1'!L9","v":{"v":3705859.12,"d":"3,705,859.12"}},{"$f":"'Base de données indicateurs1'!M9","v":{"v":242544.73,"d":"242,544.73"}},{"$f":"'Base de données indicateurs1'!N9","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!O9","v":{"v":1453277.22,"d":"1,453,277.22"}},{"$f":"'Base de données indicateurs1'!P9","v":{"v":91190.97,"d":"91,190.97"}},{"$f":"'Base de données indicateurs1'!Q9","v":{"v":25537.75,"d":"25,537.75"}},{"$f":"'Base de données indicateurs1'!R9","v":{"v":266808.41,"d":"266,808.41"}},{"$f":"'Base de données indicateurs1'!S9","v":{"v":563608.91,"d":"563,608.91"}},{"$f":"'Base de données indicateurs1'!T9","v":{"v":401478.57,"d":"401,478.57"}},{"$f":"'Base de données indicateurs1'!U9","v":{"v":213190.62,"d":"213,190.62"}},{"$f":"'Base de données indicateurs1'!V9","v":{"v":221716.45,"d":"221,716.45"}},{"$f":"'Base de données indicateurs1'!W9","v":{"v":2071297.12,"d":"2,071,297.12"}},{"$f":"'Base de données indicateurs1'!X9","v":{"v":135,"d":"135.00"}},{"$f":"'Base de données indicateurs1'!Y9","v":{"v":8866789.98,"d":"8,866,789.98"}},{"$f":"'Base de données indicateurs1'!Z9","v":{"v":3389024.96,"d":"3,389,024.96"}},{"$f":"'Base de données indicateurs1'!AA9","v":{"v":33957,"d":"33,957.00"}},{"$f":"'Base de données indicateurs1'!AB9","v":{"v":31444.13,"d":"31,444.13"}},{"$f":"'Base de données indicateurs1'!AC9","v":{"v":287157.11,"d":"287,157.11"}},{"$f":"'Base de données indicateurs1'!AD9","v":{"v":640852.55,"d":"640,852.55"}},{"$f":"'Base de données indicateurs1'!AE9","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!AF9","v":{"v":163650.85,"d":"163,650.85"}},{"$f":"'Base de données indicateurs1'!AG9","v":{"v":1264494.64,"d":"1,264,494.64"}},{"$f":"'Base de données indicateurs1'!AH9","v":{"v":283597,"d":"283,597.00"}},{"$f":"'Base de données indicateurs1'!AI9","v":{"v":74.5,"d":"74.50"}},{"$f":"'Base de données indicateurs1'!AJ9","v":{"v":43246.05,"d":"43,246.05"}},{"$f":"'Base de données indicateurs1'!AK9","v":{"v":341865.4,"d":"341,865.40"}},{"$f":"'Base de données indicateurs1'!AL9","v":{"v":320246,"d":"320,246.00"}},{"$f":"'Base de données indicateurs1'!AM9","v":{"v":179595.55,"d":"179,595.55"}},{"$f":"'Base de données indicateurs1'!AN9","v":{"v":30726.94,"d":"30,726.94"}},{"$f":"'Base de données indicateurs1'!AO9","v":{"v":1175364.1,"d":"1,175,364.10"}},{"$f":"'Base de données indicateurs1'!AP9","v":{"v":352732.84,"d":"352,732.84"}},{"$f":"'Base de données indicateurs1'!AQ9","v":{"v":135768,"d":"135,768.00"}},{"$f":"'Base de données indicateurs1'!AR9","v":{"v":320325.25,"d":"320,325.25"}},{"$f":"'Base de données indicateurs1'!AS9","v":{"v":362403.69,"d":"362,403.69"}},{"$f":"'Base de données indicateurs1'!AT9","v":{"v":212758.25,"d":"212,758.25"}},{"$f":"'Base de données indicateurs1'!AU9","v":{"v":47182.1,"d":"47,182.10"}},{"$f":"'Base de données indicateurs1'!AV9","v":{"v":526840.46,"d":"526,840.46"}},{"$f":"'Base de données indicateurs1'!AW9","v":{"v":125306.3,"d":"125,306.30"}},{"$f":"'Base de données indicateurs1'!AX9","v":{"v":18759.35,"d":"18,759.35"}},{"$f":"'Base de données indicateurs1'!AY9","v":{"v":110841.3,"d":"110,841.30"}},{"$f":"'Base de données indicateurs1'!AZ9","v":{"v":1391754.4,"d":"1,391,754.40"}},{"$f":"'Base de données indicateurs1'!BA9","v":{"v":34063.44,"d":"34,063.44"}},{"$f":"'Base de données indicateurs1'!BB9","v":{"v":1010318.05,"d":"1,010,318.05"}},{"$f":"'Base de données indicateurs1'!BC9","v":{"v":57543.88,"d":"57,543.88"}},{"$f":"'Base de données indicateurs1'!BD9","v":{"v":2244759.54,"d":"2,244,759.54"}},{"$f":"'Base de données indicateurs1'!BE9","v":{"v":403308.85,"d":"403,308.85"}},{"v":35810906.58000001,"d":"35,810,906.58"},{"v":11404019.119999997,"d":"11,404,019.12"},{"v":15004423.770000003,"d":"15,004,423.77"},{"v":9402463.69,"d":"9,402,463.69"}]
[]
[201,"Engagements financiers à court terme",{"$f":"'Base de données indicateurs1'!E10","v":{"v":3909040.76,"d":"3,909,040.76"}},{"$f":"'Base de données indicateurs1'!F10","v":{"v":74260,"d":"74,260.00"}},{"$f":"'Base de données indicateurs1'!G10","v":{"v":180090.75,"d":"180,090.75"}},{"$f":"'Base de données indicateurs1'!H10","v":{"v":352998.33,"d":"352,998.33"}},{"$f":"'Base de données indicateurs1'!I10","v":{"v":4511771,"d":"4,511,771.00"}},{"$f":"'Base de données indicateurs1'!J10","v":{"v":5336550,"d":"5,336,550.00"}},{"$f":"'Base de données indicateurs1'!K10","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!L10","v":{"v":49004578.5,"d":"49,004,578.50"}},{"$f":"'Base de données indicateurs1'!M10","v":{"v":213200,"d":"213,200.00"}},{"$f":"'Base de données indicateurs1'!N10","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!O10","v":{"v":3586455.24,"d":"3,586,455.24"}},{"$f":"'Base de données indicateurs1'!P10","v":{"v":1264473.87,"d":"1,264,473.87"}},{"$f":"'Base de données indicateurs1'!Q10","v":{"v":125256.5,"d":"125,256.50"}},{"$f":"'Base de données indicateurs1'!R10","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!S10","v":{"v":2512156.62,"d":"2,512,156.62"}},{"$f":"'Base de données indicateurs1'!T10","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!U10","v":{"v":160308.08,"d":"160,308.08"}},{"$f":"'Base de données indicateurs1'!V10","v":{"v":675483.74,"d":"675,483.74"}},{"$f":"'Base de données indicateurs1'!W10","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!X10","v":{"v":63507,"d":"63,507.00"}},{"$f":"'Base de données indicateurs1'!Y10","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!Z10","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!AA10","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!AB10","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!AC10","v":{"v":795091.5,"d":"795,091.50"}},{"$f":"'Base de données indicateurs1'!AD10","v":{"v":87760.01,"d":"87,760.01"}},{"$f":"'Base de données indicateurs1'!AE10","v":{"v":195428.94,"d":"195,428.94"}},{"$f":"'Base de données indicateurs1'!AF10","v":{"v":484090.65,"d":"484,090.65"}},{"$f":"'Base de données indicateurs1'!AG10","v":{"v":1436720.75,"d":"1,436,720.75"}},{"$f":"'Base de données indicateurs1'!AH10","v":{"v":7465504,"d":"7,465,504.00"}},{"$f":"'Base de données indicateurs1'!AI10","v":{"v":-28418,"d":"-28,418.00 "}},{"$f":"'Base de données indicateurs1'!AJ10","v":{"v":16520,"d":"16,520.00"}},{"$f":"'Base de données indicateurs1'!AK10","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!AL10","v":{"v":512379,"d":"512,379.00"}},{"$f":"'Base de données indicateurs1'!AM10","v":{"v":438479.73,"d":"438,479.73"}},{"$f":"'Base de données indicateurs1'!AN10","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!AO10","v":{"v":1000000,"d":"1,000,000.00"}},{"$f":"'Base de données indicateurs1'!AP10","v":{"v":50050,"d":"50,050.00"}},{"$f":"'Base de données indicateurs1'!AQ10","v":{"v":334240,"d":"334,240.00"}},{"$f":"'Base de données indicateurs1'!AR10","v":{"v":32000,"d":"32,000.00"}},{"$f":"'Base de données indicateurs1'!AS10","v":{"v":333359.06,"d":"333,359.06"}},{"$f":"'Base de données indicateurs1'!AT10","v":{"v":276059,"d":"276,059.00"}},{"$f":"'Base de données indicateurs1'!AU10","v":{"v":19300,"d":"19,300.00"}},{"$f":"'Base de données indicateurs1'!AV10","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!AW10","v":{"v":1227600,"d":"1,227,600.00"}},{"$f":"'Base de données indicateurs1'!AX10","v":{"v":10000,"d":"10,000.00"}},{"$f":"'Base de données indicateurs1'!AY10","v":{"v":235243.64,"d":"235,243.64"}},{"$f":"'Base de données indicateurs1'!AZ10","v":{"v":530829.83,"d":"530,829.83"}},{"$f":"'Base de données indicateurs1'!BA10","v":{"v":306582.07,"d":"306,582.07"}},{"$f":"'Base de données indicateurs1'!BB10","v":{"v":725276.54,"d":"725,276.54"}},{"$f":"'Base de données indicateurs1'!BC10","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!BD10","v":{"v":10110840.08,"d":"10,110,840.08"}},{"$f":"'Base de données indicateurs1'!BE10","v":{"v":150426,"d":"150,426.00"}},{"v":98715493.19000001,"d":"98,715,493.19"},{"v":71906623.39,"d":"71,906,623.39"},{"v":10516204.85,"d":"10,516,204.85"},{"v":16292664.95,"d":"16,292,664.95"}]
[]
[206,"Engagements financiers à long terme",{"$f":"'Base de données indicateurs1'!E12","v":{"v":3449574.66,"d":"3,449,574.66"}},{"$f":"'Base de données indicateurs1'!F12","v":{"v":1575200.85,"d":"1,575,200.85"}},{"$f":"'Base de données indicateurs1'!G12","v":{"v":5302040,"d":"5,302,040.00"}},{"$f":"'Base de données indicateurs1'!H12","v":{"v":3739314.97,"d":"3,739,314.97"}},{"$f":"'Base de données indicateurs1'!I12","v":{"v":17801406,"d":"17,801,406.00"}},{"$f":"'Base de données indicateurs1'!J12","v":{"v":14552620,"d":"14,552,620.00"}},{"$f":"'Base de données indicateurs1'!K12","v":{"v":6615738.49,"d":"6,615,738.49"}},{"$f":"'Base de données indicateurs1'!L12","v":{"v":66513986.55,"d":"66,513,986.55"}},{"$f":"'Base de données indicateurs1'!M12","v":{"v":5198699.75,"d":"5,198,699.75"}},{"$f":"'Base de données indicateurs1'!N12","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!O12","v":{"v":32997633.3,"d":"32,997,633.30"}},{"$f":"'Base de données indicateurs1'!P12","v":{"v":1797463.35,"d":"1,797,463.35"}},{"$f":"'Base de données indicateurs1'!Q12","v":{"v":385600,"d":"385,600.00"}},{"$f":"'Base de données indicateurs1'!R12","v":{"v":3046722.25,"d":"3,046,722.25"}},{"$f":"'Base de données indicateurs1'!S12","v":{"v":1129011,"d":"1,129,011.00"}},{"$f":"'Base de données indicateurs1'!T12","v":{"v":5103900,"d":"5,103,900.00"}},{"$f":"'Base de données indicateurs1'!U12","v":{"v":280221.77,"d":"280,221.77"}},{"$f":"'Base de données indicateurs1'!V12","v":{"v":1847698.1,"d":"1,847,698.10"}},{"$f":"'Base de données indicateurs1'!W12","v":{"v":12761720,"d":"12,761,720.00"}},{"$f":"'Base de données indicateurs1'!X12","v":{"v":504064,"d":"504,064.00"}},{"$f":"'Base de données indicateurs1'!Y12","v":{"v":3210200,"d":"3,210,200.00"}},{"$f":"'Base de données indicateurs1'!Z12","v":{"v":4729200,"d":"4,729,200.00"}},{"$f":"'Base de données indicateurs1'!AA12","v":{"v":610190,"d":"610,190.00"}},{"$f":"'Base de données indicateurs1'!AB12","v":{"v":1200000,"d":"1,200,000.00"}},{"$f":"'Base de données indicateurs1'!AC12","v":{"v":1985134.62,"d":"1,985,134.62"}},{"$f":"'Base de données indicateurs1'!AD12","v":{"v":6970357.28,"d":"6,970,357.28"}},{"$f":"'Base de données indicateurs1'!AE12","v":{"v":3642000,"d":"3,642,000.00"}},{"$f":"'Base de données indicateurs1'!AF12","v":{"v":515000,"d":"515,000.00"}},{"$f":"'Base de données indicateurs1'!AG12","v":{"v":4377400,"d":"4,377,400.00"}},{"$f":"'Base de données indicateurs1'!AH12","v":{"v":11523397,"d":"11,523,397.00"}},{"$f":"'Base de données indicateurs1'!AI12","v":{"v":913401,"d":"913,401.00"}},{"$f":"'Base de données indicateurs1'!AJ12","v":{"v":659260,"d":"659,260.00"}},{"$f":"'Base de données indicateurs1'!AK12","v":{"v":16838944.62,"d":"16,838,944.62"}},{"$f":"'Base de données indicateurs1'!AL12","v":{"v":5808800,"d":"5,808,800.00"}},{"$f":"'Base de données indicateurs1'!AM12","v":{"v":10805793.38,"d":"10,805,793.38"}},{"$f":"'Base de données indicateurs1'!AN12","v":{"v":1600000,"d":"1,600,000.00"}},{"$f":"'Base de données indicateurs1'!AO12","v":{"v":7922475,"d":"7,922,475.00"}},{"$f":"'Base de données indicateurs1'!AP12","v":{"v":4736229.05,"d":"4,736,229.05"}},{"$f":"'Base de données indicateurs1'!AQ12","v":{"v":3968985,"d":"3,968,985.00"}},{"$f":"'Base de données indicateurs1'!AR12","v":{"v":9008304.73,"d":"9,008,304.73"}},{"$f":"'Base de données indicateurs1'!AS12","v":{"v":4813702,"d":"4,813,702.00"}},{"$f":"'Base de données indicateurs1'!AT12","v":{"v":7532739.12,"d":"7,532,739.12"}},{"$f":"'Base de données indicateurs1'!AU12","v":{"v":1825965,"d":"1,825,965.00"}},{"$f":"'Base de données indicateurs1'!AV12","v":{"v":13357775,"d":"13,357,775.00"}},{"$f":"'Base de données indicateurs1'!AW12","v":{"v":4368892,"d":"4,368,892.00"}},{"$f":"'Base de données indicateurs1'!AX12","v":{"v":798406.85,"d":"798,406.85"}},{"$f":"'Base de données indicateurs1'!AY12","v":{"v":1660900,"d":"1,660,900.00"}},{"$f":"'Base de données indicateurs1'!AZ12","v":{"v":18633004.4,"d":"18,633,004.40"}},{"$f":"'Base de données indicateurs1'!BA12","v":{"v":871280,"d":"871,280.00"}},{"$f":"'Base de données indicateurs1'!BB12","v":{"v":8489385.55,"d":"8,489,385.55"}},{"$f":"'Base de données indicateurs1'!BC12","v":{"v":148745.7,"d":"148,745.70"}},{"$f":"'Base de données indicateurs1'!BD12","v":{"v":52347931,"d":"52,347,931.00"}},{"$f":"'Base de données indicateurs1'!BE12","v":{"v":3874321.95,"d":"3,874,321.95"}},{"v":404350735.29,"d":"404,350,735.29"},{"v":184098551.04000002,"d":"184,098,551.04"},{"v":40839603.900000006,"d":"40,839,603.90"},{"v":179412580.35,"d":"179,412,580.35"}]
[]
[2016,"Instruments financiers dérivés",{"$f":"'Base de données indicateurs1'!E11","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!F11","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!G11","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!H11","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!I11","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!J11","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!K11","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!L11","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!M11","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!N11","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!O11","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!P11","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!Q11","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!R11","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!S11","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!T11","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!U11","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!V11","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!W11","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!X11","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!Y11","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!Z11","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!AA11","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!AB11","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!AC11","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!AD11","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!AE11","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!AF11","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!AG11","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!AH11","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!AI11","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!AJ11","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!AK11","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!AL11","v":{"v":162300,"d":"162,300.00"}},{"$f":"'Base de données indicateurs1'!AM11","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!AN11","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!AO11","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!AP11","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!AQ11","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!AR11","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!AS11","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!AT11","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!AU11","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!AV11","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!AW11","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!AX11","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!AY11","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!AZ11","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!BA11","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!BB11","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!BC11","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!BD11","v":{"v":0,"d":"0.00"}},{"$f":"'Base de données indicateurs1'!BE11","v":{"v":0,"d":"0.00"}},{"v":162300,"d":"162,300.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":162300,"d":"162,300.00"}]
[]
[]
[null,"Endettement brut sans les financements spéciaux",{"$f":"C33+C35+C37-C39","v":{"v":7362387.07,"d":"7,362,387.07"}},{"$f":"D33+D35+D37-D39","v":{"v":1694059.85,"d":"1,694,059.85"}},{"v":5594890.3,"d":"5,594,890.30"},{"v":4325953.65,"d":"4,325,953.65"},{"v":22913378,"d":"22,913,378.00"},{"v":20840155.5,"d":"20,840,155.50"},{"v":6817290.69,"d":"6,817,290.69"},{"v":119224424.16999999,"d":"119,224,424.17"},{"v":5654444.48,"d":"5,654,444.48"},{"v":0,"d":"0.00"},{"v":38037365.76,"d":"38,037,365.76"},{"v":3153128.1900000004,"d":"3,153,128.19"},{"v":536394.25,"d":"536,394.25"},{"v":3313530.66,"d":"3,313,530.66"},{"v":4204776.53,"d":"4,204,776.53"},{"v":5505378.57,"d":"5,505,378.57"},{"v":653720.47,"d":"653,720.47"},{"v":2744898.29,"d":"2,744,898.29"},{"v":14833017.120000001,"d":"14,833,017.12"},{"v":567706,"d":"567,706.00"},{"v":12076989.98,"d":"12,076,989.98"},{"v":8118224.96,"d":"8,118,224.96"},{"v":644147,"d":"644,147.00"},{"v":1231444.13,"d":"1,231,444.13"},{"v":3067383.23,"d":"3,067,383.23"},{"v":7698969.84,"d":"7,698,969.84"},{"v":3837428.94,"d":"3,837,428.94"},{"v":1162741.5,"d":"1,162,741.50"},{"v":7078615.39,"d":"7,078,615.39"},{"v":19272498,"d":"19,272,498.00"},{"v":885057.5,"d":"885,057.50"},{"v":719026.05,"d":"719,026.05"},{"v":17180810.02,"d":"17,180,810.02"},{"v":6479125,"d":"6,479,125.00"},{"v":11423868.66,"d":"11,423,868.66"},{"v":1630726.94,"d":"1,630,726.94"},{"v":10097839.1,"d":"10,097,839.10"},{"v":5139011.89,"d":"5,139,011.89"},{"v":4438993,"d":"4,438,993.00"},{"v":9360629.98,"d":"9,360,629.98"},{"v":5509464.75,"d":"5,509,464.75"},{"v":8021556.37,"d":"8,021,556.37"},{"v":1892447.1,"d":"1,892,447.10"},{"v":13884615.46,"d":"13,884,615.46"},{"v":5721798.3,"d":"5,721,798.30"},{"v":827166.2,"d":"827,166.20"},{"v":2006984.94,"d":"2,006,984.94"},{"v":20555588.63,"d":"20,555,588.63"},{"v":1211925.51,"d":"1,211,925.51"},{"v":10224980.14,"d":"10,224,980.14"},{"v":206289.58000000002,"d":"206,289.58"},{"v":64703530.620000005,"d":"64,703,530.62"},{"v":4428056.8,"d":"4,428,056.80"},{"$f":"SUM(C42:BC42)","v":{"v":538714835.06,"d":"538,714,835.06"}},{"$f":"SUM(C42:U42)","v":{"v":267409193.54999995,"d":"267,409,193.55"}},{"$f":"SUM(V42:AH42)","v":{"v":66360232.519999996,"d":"66,360,232.52"}},{"$f":"SUM(AI42:BC42)","v":{"v":204945408.99000004,"d":"204,945,408.99"}}]
[null,"Par habitant",{"$f":"C42/C5","v":{"v":7976.584041170097,"d":"7,976.58"}},{"$f":"D42/D5","v":{"v":6274.295740740741,"d":"6,274.30"}},{"v":11535.856288659794,"d":"11,535.86"},{"v":9699.44764573991,"d":"9,699.45"},{"v":6310.486918204351,"d":"6,310.49"},{"v":6290.41820102626,"d":"6,290.42"},{"v":2578.4004122541605,"d":"2,578.40"},{"v":9448.75766127754,"d":"9,448.76"},{"v":4124.321283734501,"d":"4,124.32"},{"v":0,"d":"0.00"},{"v":5307.292557555462,"d":"5,307.29"},{"v":5971.833693181819,"d":"5,971.83"},{"v":4966.613425925926,"d":"4,966.61"},{"v":7984.411228915663,"d":"7,984.41"},{"v":12048.070286532951,"d":"12,048.07"},{"v":8013.651484716158,"d":"8,013.65"},{"v":2563.60968627451,"d":"2,563.61"},{"v":6295.638279816514,"d":"6,295.64"},{"v":4649.848626959248,"d":"4,649.85"},{"v":1752.179012345679,"d":"1,752.18"},{"v":9692.608330658106,"d":"9,692.61"},{"v":5312.9744502617805,"d":"5,312.97"},{"v":6709.864583333333,"d":"6,709.86"},{"v":8264.725704697987,"d":"8,264.73"},{"v":5944.541143410853,"d":"5,944.54"},{"v":11473.874575260805,"d":"11,473.87"},{"v":6708.791853146853,"d":"6,708.79"},{"v":2372.941836734694,"d":"2,372.94"},{"v":3698.336149425287,"d":"3,698.34"},{"v":7369.980114722754,"d":"7,369.98"},{"v":3898.931718061674,"d":"3,898.93"},{"v":5488.748473282443,"d":"5,488.75"},{"v":9066.390511873351,"d":"9,066.39"},{"v":5708.480176211454,"d":"5,708.48"},{"v":9205.37361804996,"d":"9,205.37"},{"v":13703.587731092437,"d":"13,703.59"},{"v":8450.074560669456,"d":"8,450.07"},{"v":7751.149155354449,"d":"7,751.15"},{"v":6882.1596899224805,"d":"6,882.16"},{"v":7411.425162311956,"d":"7,411.43"},{"v":7445.2226351351355,"d":"7,445.22"},{"v":7803.070398832685,"d":"7,803.07"},{"v":6026.9015923566885,"d":"6,026.90"},{"v":5785.256441666667,"d":"5,785.26"},{"v":7578.540794701987,"d":"7,578.54"},{"v":4569.979005524861,"d":"4,569.98"},{"v":5783.818270893372,"d":"5,783.82"},{"v":12163.070195266271,"d":"12,163.07"},{"v":3131.590465116279,"d":"3,131.59"},{"v":9329.36144160584,"d":"9,329.36"},{"v":1097.285,"d":"1,097.29"},{"v":10056.501495181847,"d":"10,056.50"},{"v":7907.244285714285,"d":"7,907.24"},{"$f":"BD42/BD5","v":{"v":7308.67105862242,"d":"7,308.67"}},{"$f":"BE42/BE5","v":{"v":6864.7428646608805,"d":"6,864.74"}},{"$f":"BF42/BF5","v":{"v":6332.687519801508,"d":"6,332.69"}},{"$f":"BG42/BG5","v":{"v":8442.305527681663,"d":"8,442.31"}}]
[]
[null,"Endettement net y sans les financements spéciaux",{"$f":"C31-C29","v":{"v":1981542.2999999998,"d":"1,981,542.30"}},{"$f":"D31-D29","v":{"v":347500.05000000005,"d":"347,500.05"}},{"v":2113085.3899999997,"d":"2,113,085.39"},{"v":333820.8800000008,"d":"333,820.88"},{"v":11170167,"d":"11,170,167.00"},{"v":13112482.930000002,"d":"13,112,482.93"},{"v":1024849.9699999988,"d":"1,024,849.97"},{"v":70522811.37,"d":"70,522,811.37"},{"v":2124903.9499999997,"d":"2,124,903.95"},{"v":0,"d":"0.00"},{"v":21593781.700000003,"d":"21,593,781.70"},{"v":1367293.8899999997,"d":"1,367,293.89"},{"v":245034.5,"d":"245,034.50"},{"v":1875498.62,"d":"1,875,498.62"},{"v":2154227.6300000004,"d":"2,154,227.63"},{"v":212642.52999999933,"d":"212,642.53"},{"v":292787.20999999985,"d":"292,787.21"},{"v":439211.7000000002,"d":"439,211.70"},{"v":10418227.84,"d":"10,418,227.84"},{"v":-1080510,"d":"-1,080,510.00"},{"v":7786577.920000001,"d":"7,786,577.92"},{"v":-8985276.89,"d":"-8,985,276.89"},{"v":135991,"d":"135,991.00"},{"v":159244.26,"d":"159,244.26"},{"v":261711.1499999999,"d":"261,711.15"},{"v":6603345.23,"d":"6,603,345.23"},{"v":1285721.0299999998,"d":"1,285,721.03"},{"v":-3100962.9499999997,"d":"-3,100,962.95"},{"v":-1077667.79,"d":"-1,077,667.79"},{"v":10187147,"d":"10,187,147.00"},{"v":122013,"d":"122,013.00"},{"v":-1131039.05,"d":"-1,131,039.05"},{"v":11365852.559999999,"d":"11,365,852.56"},{"v":-3382369,"d":"-3,382,369.00"},{"v":6847039.95,"d":"6,847,039.95"},{"v":-517907.81999999995,"d":"-517,907.82"},{"v":-3843093.0299999993,"d":"-3,843,093.03"},{"v":1459848.7399999998,"d":"1,459,848.74"},{"v":928102,"d":"928,102.00"},{"v":-2020851.1899999995,"d":"-2,020,851.19"},{"v":3139351.8900000006,"d":"3,139,351.89"},{"v":5090106.17,"d":"5,090,106.17"},{"v":-1809164.0300000003,"d":"-1,809,164.03"},{"v":9800475.91,"d":"9,800,475.91"},{"v":2942305.27,"d":"2,942,305.27"},{"v":303302.4,"d":"303,302.40"},{"v":62364.76000000001,"d":"62,364.76"},{"v":16734582.77,"d":"16,734,582.77"},{"v":-420378.8400000001,"d":"-420,378.84"},{"v":6329522.82,"d":"6,329,522.82"},{"v":-570550.06,"d":"-570,550.06"},{"v":40863227.879999995,"d":"40,863,227.88"},{"v":2142526.61,"d":"2,142,526.61"},{"v":247940459.12999958,"d":"247,940,459.13"},{"v":141329869.45999992,"d":"141,329,869.46"},{"v":11166293.910000011,"d":"11,166,293.91"},{"v":95444295.75999998,"d":"95,444,295.76"}]
[null,"Par habitant",{"$f":"C45/C5","v":{"v":2146.8497291440954,"d":"2,146.85"}},{"$f":"D45/D5","v":{"v":1287.0372222222225,"d":"1,287.04"}},{"v":4356.877092783505,"d":"4,356.88"},{"v":748.4773094170422,"d":"748.48"},{"v":3076.3335169374827,"d":"3,076.33"},{"v":3957.8879957742233,"d":"3,957.89"},{"v":387.61345310136113,"d":"387.61"},{"v":5589.064144079886,"d":"5,589.06"},{"v":1549.8934719183076,"d":"1,549.89"},{"v":0,"d":"0.00"},{"v":3012.9456815962053,"d":"3,012.95"},{"v":2589.5717613636357,"d":"2,589.57"},{"v":2268.837962962963,"d":"2,268.84"},{"v":4519.27378313253,"d":"4,519.27"},{"v":6172.57200573066,"d":"6,172.57"},{"v":309.52333333333235,"d":"309.52"},{"v":1148.1851372549013,"d":"1,148.19"},{"v":1007.3662844036702,"d":"1,007.37"},{"v":3265.902144200627,"d":"3,265.90"},{"v":-3334.9074074074074,"d":"-3,334.91"},{"v":6249.259967897272,"d":"6,249.26"},{"v":-5880.416812827226,"d":"-5,880.42"},{"v":1416.5729166666667,"d":"1,416.57"},{"v":1068.753422818792,"d":"1,068.75"},{"v":507.19215116279054,"d":"507.19"},{"v":9841.051013412818,"d":"9,841.05"},{"v":2247.764038461538,"d":"2,247.76"},{"v":-6328.49581632653,"d":"-6,328.50"},{"v":-563.0448223615465,"d":"-563.04"},{"v":3895.6585086042064,"d":"3,895.66"},{"v":537.5022026431718,"d":"537.50"},{"v":-8633.885877862596,"d":"-8,633.89"},{"v":5997.811377308706,"d":"5,997.81"},{"v":-2980.0607929515418,"d":"-2,980.06"},{"v":5517.356929895246,"d":"5,517.36"},{"v":-4352.166554621848,"d":"-4,352.17"},{"v":-3215.9774309623426,"d":"-3,215.98"},{"v":2201.8834690799395,"d":"2,201.88"},{"v":1438.9178294573644,"d":"1,438.92"},{"v":-1600.0405304829767,"d":"-1,600.04"},{"v":4242.36741891892,"d":"4,242.37"},{"v":4951.465145914397,"d":"4,951.47"},{"v":-5761.668885350319,"d":"-5,761.67"},{"v":4083.531629166667,"d":"4,083.53"},{"v":3897.093072847682,"d":"3,897.09"},{"v":1675.7038674033151,"d":"1,675.70"},{"v":179.7255331412104,"d":"179.73"},{"v":9902.11998224852,"d":"9,902.12"},{"v":-1086.2502325581397,"d":"-1,086.25"},{"v":5775.112062043796,"d":"5,775.11"},{"v":-3034.8407446808515,"d":"-3,034.84"},{"v":6351.138930680758,"d":"6,351.14"},{"v":3825.9403749999997,"d":"3,825.94"},{"$f":"BD45/BD5","v":{"v":3363.7745611797686,"d":"3,363.77"}},{"$f":"BE45/BE5","v":{"v":3628.122130204855,"d":"3,628.12"}},{"$f":"BF45/BF5","v":{"v":1065.5877383338116,"d":"1,065.59"}},{"$f":"BG45/BG5","v":{"v":3931.6318899324424,"d":"3,931.63"}}]

{"sheet":"Endettement par syndicat","index":60,"n_rows":46,"n_cols":3,"rows_kept":46,"hidden":true}
["Tableau de l'endettement 2020 par commune"]
[]
[]
[null,"La Baroche"]
[]
[null,null,"CHF"]
[10,"Patrimoine financier",{"$f":"HLOOKUP($B$4,'5.3 Tableau de l''endettement'!$C$6:$BC$24,2,0)","v":{"v":5311232.77,"d":"5,311,232.77"}}]
[]
[20,"Capitaux de tiers",{"$f":"HLOOKUP($B$4,'5.3 Tableau de l''endettement'!$C$6:$BC$24,4,0)","v":{"v":10327486.98,"d":"10,327,486.98"}}]
[]
[200,"Engagements courant",{"$f":"HLOOKUP($B$4,'5.3 Tableau de l''endettement'!$C$6:$BC$24,6,0)","v":{"v":16414.79,"d":"16,414.79"}}]
[]
[201,"Engagements financiers à court terme",{"$f":"HLOOKUP($B$4,'5.3 Tableau de l''endettement'!$C$6:$BC$24,8,0)","v":{"v":1134925.8399999999,"d":"1,134,925.84"}}]
[]
[206,"Engagements financiers à long terme",{"$f":"HLOOKUP($B$4,'5.3 Tableau de l''endettement'!$C$6:$BC$24,10,0)","v":{"v":8541150,"d":"8,541,150.00"}}]
[]
[2016,"Instruments financiers dérivés",{"$f":"HLOOKUP($B$4,'5.3 Tableau de l''endettement'!$C$6:$BC$24,12,0)","v":{"v":0,"d":"0.00"}}]
[]
[]
[null,"Endettement brut y compris les financements spéciaux",{"$f":"HLOOKUP($B$4,'5.3 Tableau de l''endettement'!$C$6:$BC$24,15,0)","v":{"v":9692490.629999999,"d":"9,692,490.63"}}]
[null,"Par habitant",{"$f":"HLOOKUP($B$4,'5.3 Tableau de l''endettement'!$C$6:$BC$24,16,0)","v":{"v":8539.639321585903,"d":"8,539.64"}}]
[]
[null,"Endettement net y compris les financements spéciaux",{"$f":"HLOOKUP($B$4,'5.3 Tableau de l''endettement'!$C$6:$BC$24,18,0)","v":{"v":5016254.210000001,"d":"5,016,254.21"}}]
[null,"Par habitant",{"$f":"HLOOKUP($B$4,'5.3 Tableau de l''endettement'!$C$6:$BC$24,19,0)","v":{"v":4419.607233480177,"d":"4,419.61"}}]
[]
[]
["Endettement sans les financements spéciaux"]
[]
[10,"Patrimoine financier",{"$f":"HLOOKUP($B$4,'5.3 Tableau de l''endettement'!$C$6:$BC$49,24,0)","v":{"v":3398783,"d":"3,398,783.00"}}]
[]
[20,"Capitaux de tiers",{"$f":"HLOOKUP($B$4,'5.3 Tableau de l''endettement'!$C$6:$BC$49,26,0)","v":{"v":16414,"d":"16,414.00"}}]
[]
[200,"Engagements courant",{"$f":"HLOOKUP($B$4,'5.3 Tableau de l''endettement'!$C$6:$BC$49,28,0)","v":{"v":320246,"d":"320,246.00"}}]
[]
[201,"Engagements financiers à court terme",{"$f":"HLOOKUP($B$4,'5.3 Tableau de l''endettement'!$C$6:$BC$49,30,0)","v":{"v":512379,"d":"512,379.00"}}]
[]
[206,"Engagements financiers à long terme",{"$f":"HLOOKUP($B$4,'5.3 Tableau de l''endettement'!$C$6:$BC$49,32,0)","v":{"v":5808800,"d":"5,808,800.00"}}]
[]
[2016,"Instruments financiers dérivés",{"$f":"HLOOKUP($B$4,'5.3 Tableau de l''endettement'!$C$6:$BC$49,34,0)","v":{"v":162300,"d":"162,300.00"}}]
[]
[]
[null,"Endettement brut sans les financements spéciaux",{"$f":"HLOOKUP($B$4,'5.3 Tableau de l''endettement'!$C$6:$BC$49,37,0)","v":{"v":6479125,"d":"6,479,125.00"}}]
[null,"Par habitant",{"$f":"HLOOKUP($B$4,'5.3 Tableau de l''endettement'!$C$6:$BC$49,38,0)","v":{"v":5708.480176211454,"d":"5,708.48"}}]
[]
[null,"Endettement net y sans les financements spéciaux",{"$f":"HLOOKUP($B$4,'5.3 Tableau de l''endettement'!$C$6:$BC$49,40,0)","v":{"v":-3382369,"d":"-3,382,369.00"}}]
[null,"Par habitant",{"$f":"HLOOKUP($B$4,'5.3 Tableau de l''endettement'!$C$6:$BC$49,41,0)","v":{"v":-2980.0607929515418,"d":"-2,980.06"}}]