{"text_format":"3","workbook":"xls","n_sheets":5,"sheets":["DONNEES GENERALES","1.1 Aide sociale (décisions)","1.2 Aide (placements,AVS,décès)","2-5 SDS, Institutions et divers","RECAP"],"not_rendered":{"images":4,"external_links":1,"defined_names":4},"read":"whole","date_system":"1900","formulas":"cached_only"}

{"sheet":"DONNEES GENERALES","index":0,"n_rows":194,"n_cols":11,"rows_kept":194,"merged":[[10,0,10,1],[10,3,10,4],[11,3,11,4],[12,3,12,4],[13,3,13,4],[14,3,14,4],[15,3,15,4],[16,3,16,4],[17,3,17,4],[18,3,18,4],[19,3,19,4],[20,3,20,4],[21,3,21,4],[22,3,22,4],[23,3,23,4],[24,3,24,4],[25,3,25,4],[26,3,26,4]],"flags":["formulas_cached_only"]}
[{"$nulls":6},"Cantons CH","abréviation",null,"Pays indépendants (code ISO)","abréviation"]
["DONNEES PRINCIPALES",{"$nulls":5},"Argovie","AG",null,"Andorre (l')","AD"]
[{"$nulls":6},"Appenzell R-I","AI",null,"Émirats arabes unis (les)","AE"]
["COMPTE DE L'ACTION SOCIALE DE :",null,null,2025,null,null,"Appenzell R-E","AR",null,"Afghanistan (l')","AF"]
[{"$nulls":6},"Berne","BE",null,"Antigua-et-Barbuda","AG"]
["COMMUNE DE :",null,null,"A remplir",null,null,"Bâle-Campagne","BL",null,"Albanie (l')","AL"]
[{"$nulls":6},"Bâle-Ville","BS",null,"Arménie (l')","AM"]
[{"$nulls":6},"Fribourg","FR",null,"Angola (l')","AO"]
[{"$nulls":6},"Genève","GE",null,"Argentine (l')","AR"]
["TYPES","Abréviations à saisir dans l'onglet \"1.2 Aide (placement,AVS,décès)\"",{"$nulls":4},"Glaris","GL",null,"Autriche (l')","AT"]
["Désignation de l'aide",null,"Bases légales","Précisions",null,null,"Grisons","GR",null,"Australie (l')","AU"]
["URGENCE","aide d'urgence","850.111, art. 51","besoins vitaux, limité au strict nécessaire",null,null,"Jura","JU",null,"Azerbaïdjan (l')","AZ"]
["DECES","frais funéraires","850.111, art. 46","RCJU 850.111.1, art. 21, maximum CHF 4'000.--",null,null,"Lucerne","LU",null,"Bosnie-Herzégovine (la)","BA"]
["AVS/AI","cotisations AVS/AI","850.111.1, art. 19","cotisations minimales dues à l'AVS et à l'AI",null,null,"Neuchâtel","NE",null,"Barbade (la)","BB"]
["PLACEMENT","placement communal","850.111, art. 41","anciens et selon compétence communale",null,null,"Nidwald","NW",null,"Bangladesh (le)","BD"]
["PAFA","Placement assistance","213.32, divers","Placement à des fins d'assistance",null,null,"Obwald","OW",null,"Belgique (la)","BE"]
["INTERMED","à titre d'intermédiaire",null,"gestion communale à titre d'intermédiaire",null,null,"Saint-Gall","SG",null,"Burkina (le)","BF"]
["AUTRES","divers",null,"admis à répartition des charges de l'Action sociale",null,null,"Schaffhouse","SH",null,"Bulgarie (la)","BG"]
[{"$nulls":6},"Soleure","SO",null,"Bahreïn","BH"]
[{"$nulls":6},"Schwyz","SZ",null,"Burundi (le)","BI"]
[{"$nulls":6},"Thurgovie","TG",null,"Bénin (le)","BJ"]
[{"$nulls":6},"Tessin","TI",null,"Brunei (le)","BN"]
[{"$nulls":6},"Uri","UR",null,"Bolivie (la)","BO"]
[{"$nulls":6},"Vaud","VD",null,"Brésil (le)","BR"]
[{"$nulls":6},"Valais","VS",null,"Bahamas (les)","BS"]
[{"$nulls":6},"Zoug","ZG",null,"Bhoutan (le)","BT"]
[{"$nulls":6},"Zurich","ZH",null,"Botswana (le)","BW"]
[{"$nulls":9},"Biélorussie (la)","BY"]
[{"$nulls":9},"Bélize (le), ou le Belize","BZ"]
[{"$nulls":9},"Canada (le)","CA"]
[{"$nulls":9},"Congo (la Rép. dém. du)","CD"]
[{"$nulls":9},"Centrafrique (la)","CF"]
[{"$nulls":9},"Congo (le)","CG"]
[{"$nulls":9},"Suisse (la)","CH"]
[{"$nulls":9},"Côte d'Ivoire (la)","CI"]
[{"$nulls":9},"Chili (le)","CL"]
[{"$nulls":9},"Cameroun (le)","CM"]
[{"$nulls":9},"Chine (la)","CN"]
[{"$nulls":9},"Colombie (la)","CO"]
[{"$nulls":9},"Costa Rica (le)","CR"]
[{"$nulls":9},"Serbie-et-Monténégro (la)","CS"]
[{"$nulls":9},"Cuba","CU"]
[{"$nulls":9},"Cap-Vert (le)","CV"]
[{"$nulls":9},"Chypre","CY"]
[{"$nulls":9},"Tchèque (la République)","CZ"]
[{"$nulls":9},"Allemagne (l')","DE"]
[{"$nulls":9},"Djibouti","DJ"]
[{"$nulls":9},"Danemark (le)","DK"]
[{"$nulls":9},"Dominique (la)","DM"]
[{"$nulls":9},"Dominicaine (la République)","DO"]
[{"$nulls":9},"Algérie (l')","DZ"]
[{"$nulls":9},"Équateur (l')","EC"]
[{"$nulls":9},"Estonie (l')","EE"]
[{"$nulls":9},"Égypte (l')","EG"]
[{"$nulls":9},"Érythrée (l')","ER"]
[{"$nulls":9},"Espagne (l')","ES"]
[{"$nulls":9},"Éthiopie (I')","ET"]
[{"$nulls":9},"Finlande (la)","FI"]
[{"$nulls":9},"Fidji (les)","FJ"]
[{"$nulls":9},"Micronésie (la)","FM"]
[{"$nulls":9},"France (la)","FR"]
[{"$nulls":9},"Gabon (le)","GA"]
[{"$nulls":9},"Royaume-Uni (le)","GB"]
[{"$nulls":9},"Grenade (la)","GD"]
[{"$nulls":9},"Géorgie (la)","GE"]
[{"$nulls":9},"Ghana (le)","GH"]
[{"$nulls":9},"Gambie (la)","GM"]
[{"$nulls":9},"Guinée (la)","GN"]
[{"$nulls":9},"Guinée équatoriale (la)","GQ"]
[{"$nulls":9},"Grèce (la)","GR"]
[{"$nulls":9},"Guatémala (le), ou le Guatemala","GT"]
[{"$nulls":9},"Guinée-Bissau (la)","GW"]
[{"$nulls":9},"Guyana (le)","GY"]
[{"$nulls":9},"Honduras (le)","HN"]
[{"$nulls":9},"Croatie (la)","HR"]
[{"$nulls":9},"Haïti","HT"]
[{"$nulls":9},"Hongrie (la)","HU"]
[{"$nulls":9},"Indonésie (l')","ID"]
[{"$nulls":9},"Irlande (l')","IE"]
[{"$nulls":9},"Israël","IL"]
[{"$nulls":9},"Inde (l')","IN"]
[{"$nulls":9},"Irak (l')","IQ"]
[{"$nulls":9},"Iran (I')","IR"]
[{"$nulls":9},"Islande (l')","IS"]
[{"$nulls":9},"Italie (l')","IT"]
[{"$nulls":9},"Jamaïque (la)","JM"]
[{"$nulls":9},"Jordanie (la)","JO"]
[{"$nulls":9},"Japon (le)","JP"]
[{"$nulls":9},"Kenya (le)","KE"]
[{"$nulls":9},"Kirghizstan (le)","KG"]
[{"$nulls":9},"Cambodge (le)","KH"]
[{"$nulls":9},"Kiribati (les)","KI"]
[{"$nulls":9},"Comores (les)","KM"]
[{"$nulls":9},"Saint-Christophe-et-Niévès","KN"]
[{"$nulls":9},"Corée du Nord (la)","KP"]
[{"$nulls":9},"Corée du Sud (la)","KR"]
[{"$nulls":9},"Kosovo (le)","KS"]
[{"$nulls":9},"Koweït (le)","KW"]
[{"$nulls":9},"Kazakhstan (le)","KZ"]
[{"$nulls":9},"Laos (le)","LA"]
[{"$nulls":9},"Liban (le)","LB"]
[{"$nulls":9},"Sainte-Lucie","LC"]
[{"$nulls":9},"Liechtenstein (le)","LI"]
[{"$nulls":9},"Sri Lanka (le)","LK"]
[{"$nulls":9},"Libéria (le), ou le Liberia","LR"]
[{"$nulls":9},"Lesotho (le)","LS"]
[{"$nulls":9},"Lituanie (la)","LT"]
[{"$nulls":9},"Luxembourg (le)","LU"]
[{"$nulls":9},"Lettonie (la)","LV"]
[{"$nulls":9},"Libye (la)","LY"]
[{"$nulls":9},"Maroc (le)","MA"]
[{"$nulls":9},"Monaco","MC"]
[{"$nulls":9},"Moldavie (la)","MD"]
[{"$nulls":9},"Madagascar","MG"]
[{"$nulls":9},"Marshall (les)","MH"]
[{"$nulls":9},"Macédoine","MK"]
[{"$nulls":9},"Mali (le)","ML"]
[{"$nulls":9},"Birmanie (la)","MM"]
[{"$nulls":9},"Mongolie (la)","MN"]
[{"$nulls":9},"Mauritanie (la)","MR"]
[{"$nulls":9},"Malte","MT"]
[{"$nulls":9},"Maurice","MU"]
[{"$nulls":9},"Maldives (les)","MV"]
[{"$nulls":9},"Malawi (le)","MW"]
[{"$nulls":9},"Mexique (le)","MX"]
[{"$nulls":9},"Malaisie (la)","MY"]
[{"$nulls":9},"Mozambique (le)","MZ"]
[{"$nulls":9},"Namibie (la)","NA"]
[{"$nulls":9},"Niger (le)","NE"]
[{"$nulls":9},"Nigéria (le), ou le Nigeria","NG"]
[{"$nulls":9},"Nicaragua (le)","NI"]
[{"$nulls":9},"Pays-Bas (les)","NL"]
[{"$nulls":9},"Norvège (la)","NO"]
[{"$nulls":9},"Népal (le)","NP"]
[{"$nulls":9},"Nauru","NR"]
[{"$nulls":9},"Nouvelle-Zélande (la)","NZ"]
[{"$nulls":9},"Oman","OM"]
[{"$nulls":9},"Panama (le)","PA"]
[{"$nulls":9},"Pérou (le)","PE"]
[{"$nulls":9},"Papouasie-Nouvelle-Guinée (la)","PG"]
[{"$nulls":9},"Philippines (les)","PH"]
[{"$nulls":9},"Pakistan (le)","PK"]
[{"$nulls":9},"Pologne (la)","PL"]
[{"$nulls":9},"Portugal (le)","PT"]
[{"$nulls":9},"Palaos (les)","PW"]
[{"$nulls":9},"Paraguay (le)","PY"]
[{"$nulls":9},"Qatar (le)","QA"]
[{"$nulls":9},"Roumanie (la)","RO"]
[{"$nulls":9},"Russie (la)","RU"]
[{"$nulls":9},"Rwanda (le)","RW"]
[{"$nulls":9},"Arabie saoudite (l')","SA"]
[{"$nulls":9},"Salomon (les)","SB"]
[{"$nulls":9},"Seychelles (les)","SC"]
[{"$nulls":9},"Soudan (le)","SD"]
[{"$nulls":9},"Suède (la)","SE"]
[{"$nulls":9},"Singapour","SG"]
[{"$nulls":9},"Slovénie (la)","SI"]
[{"$nulls":9},"Slovaquie (la)","SK"]
[{"$nulls":9},"Sierra Leone (la)","SL"]
[{"$nulls":9},"Saint-Marin","SM"]
[{"$nulls":9},"Sénégal (le)","SN"]
[{"$nulls":9},"Somalie (la)","SO"]
[{"$nulls":9},"Suriname (le)","SR"]
[{"$nulls":9},"Sao Tomé-et-Principe","ST"]
[{"$nulls":9},"Salvador (le)","SV"]
[{"$nulls":9},"Syrie (la)","SY"]
[{"$nulls":9},"Swaziland (le)","SZ"]
[{"$nulls":9},"Tchad (le)","TD"]
[{"$nulls":9},"Togo (le)","TG"]
[{"$nulls":9},"Thaïlande (la)","TH"]
[{"$nulls":9},"Tadjikistan (le)","TJ"]
[{"$nulls":9},"Timor oriental (le)","TL"]
[{"$nulls":9},"Turkménistan (le)","TM"]
[{"$nulls":9},"Tunisie (la)","TN"]
[{"$nulls":9},"Tonga (les)","TO"]
[{"$nulls":9},"Turquie (la)","TR"]
[{"$nulls":9},"Trinité-et-Tobago (la)","TT"]
[{"$nulls":9},"Tuvalu (les)","TV"]
[{"$nulls":9},"Tanzanie (la)","TZ"]
[{"$nulls":9},"Ukraine (l')","UA"]
[{"$nulls":9},"Ouganda (l')","UG"]
[{"$nulls":9},"États-Unis (les)","US"]
[{"$nulls":9},"Uruguay (l')","UY"]
[{"$nulls":9},"Ouzbékistan (l')","UZ"]
[{"$nulls":9},"Vatican (le), ou le Saint-Siège","VA"]
[{"$nulls":9},"Saint-Vincent-et-les-Grenadines","VC"]
[{"$nulls":9},"Vénézuéla (le), ou le Venezuela","VE"]
[{"$nulls":9},"Vietnam (le), ou le Viêt Nam","VN"]
[{"$nulls":9},"Vanuatu (le)","VU"]
[{"$nulls":9},"Samoa (les)","WS"]
[{"$nulls":9},"Yémen (le)","YE"]
[{"$nulls":9},"Afrique du Sud (l’)","ZA"]
[{"$nulls":9},"Zambie (la)","ZM"]
[{"$nulls":9},"Zimbab","ZW"]

{"sheet":"1.1 Aide sociale (décisions)","index":1,"n_rows":61,"n_cols":13,"rows_kept":61,"merged":[[11,0,13,6],[11,7,13,7],[11,8,13,8],[11,9,11,12],[12,9,12,10],[12,11,12,12],[14,0,14,1],[57,0,59,6],[60,0,60,1]],"flags":["formulas_cached_only"]}
[]
[]
[]
[]
[]
[null,"Année 2025"]
[null,"Commune de A remplir"]
[null,"Récapitulation du compte de l'Aide sociale",{"$nulls":6},"1.1  Aide sociale (avec décision SAS)"]
[null,"Etat des personnes aidées"]
[]
[]
["Remarques: si Suisse alors CH et canton d'origine par exemple VD si originaire de Lausanne, si étrangers alors selon abréviation connue pour le pays par exemple DE pour Allemagne, si origine inconnue mettre -",{"$nulls":6},"Dépenses","Recettes","A remplir par le Service de l'Action sociale"]
[{"$nulls":9},"Apurements",null,"Montants admis"]
[{"$nulls":9},"Dépenses","Recettes","Dépenses","Recettes"]
["No dossier",null,"Nom","Prénom","Année","Pays","Origine","CHF","CHF","CHF","CHF","CHF","CHF"]
["JU",{"$nulls":10},"",""]
["JU",{"$nulls":10},"",""]
["JU",{"$nulls":10},"",""]
["JU",{"$nulls":10},"",""]
["JU",{"$nulls":10},"",""]
["JU",{"$nulls":10},"",""]
["JU",{"$nulls":10},"",""]
["JU",{"$nulls":10},"",""]
["JU",{"$nulls":10},"",""]
["JU",{"$nulls":10},"",""]
["JU",{"$nulls":10},"",""]
["JU",{"$nulls":10},"",""]
["JU",{"$nulls":10},"",""]
["JU",{"$nulls":10},"",""]
["JU",{"$nulls":10},"",""]
["JU",{"$nulls":10},"",""]
["JU",{"$nulls":10},"",""]
["JU",{"$nulls":10},"",""]
["JU",{"$nulls":10},"",""]
["JU",{"$nulls":10},"",""]
["JU",{"$nulls":10},"",""]
["JU",{"$nulls":10},"",""]
["JU",{"$nulls":10},"",""]
["JU",{"$nulls":10},"",""]
["JU",{"$nulls":10},"",""]
["JU",{"$nulls":10},"",""]
["JU",{"$nulls":10},"",""]
["JU",{"$nulls":10},"",""]
["JU",{"$nulls":10},"",""]
["JU",{"$nulls":10},"",""]
["JU",{"$nulls":10},"",""]
["JU",{"$nulls":10},"",""]
["JU",{"$nulls":10},"",""]
["JU",{"$nulls":10},"",""]
["JU",{"$nulls":10},"",""]
["JU",{"$nulls":10},"",""]
["JU",{"$nulls":10},"",""]
["JU",{"$nulls":10},"",""]
["JU",{"$nulls":10},"",""]
["JU",{"$nulls":10},"",""]
["JU",{"$nulls":10},"",""]
["JU",{"$nulls":10},"",""]
["Total (à reporter au n° 1.1 de la récapitulation générale)"]
[{"$nulls":7},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
["2026-03-04"]

{"sheet":"1.2 Aide (placements,AVS,décès)","index":2,"n_rows":61,"n_cols":13,"rows_kept":61,"merged":[[11,0,13,6],[11,7,13,7],[11,8,13,8],[11,9,11,12],[12,9,12,10],[12,11,12,12],[14,0,14,1],[15,0,15,1],[16,0,16,1],[17,0,17,1],[18,0,18,1],[19,0,19,1],[20,0,20,1],[21,0,21,1],[22,0,22,1],[23,0,23,1],[24,0,24,1],[25,0,25,1],[26,0,26,1],[27,0,27,1],[28,0,28,1],[29,0,29,1],[30,0,30,1],[31,0,31,1],[32,0,32,1],[33,0,33,1],[34,0,34,1],[35,0,35,1],[36,0,36,1],[37,0,37,1],[38,0,38,1],[39,0,39,1],[40,0,40,1],[41,0,41,1],[42,0,42,1],[43,0,43,1],[44,0,44,1],[45,0,45,1],[46,0,46,1],[47,0,47,1],[48,0,48,1],[49,0,49,1],[50,0,50,1],[51,0,51,1],[52,0,52,1],[53,0,53,1],[54,0,54,1],[55,0,55,1],[56,0,56,1],[57,0,59,6],[60,0,60,1]],"flags":["formulas_cached_only"]}
[]
[]
[]
[]
[]
[null,"Année 2025"]
[null,"Commune de A remplir"]
[null,"Récapitulation du compte de l'Aide sociale",{"$nulls":6},"1.2  Aide sociale (sans décision SAS)"]
[null,"Etat des personnes aidées",{"$nulls":6},"       Primes AVS, RC, Placements, Frais funéraires"]
[]
[]
["Remarques: si Suisse alors CH et canton d'origine par exemple VD si originaire de Lausanne, si étrangers alors selon abréviation connue pour le pays par exemple DE pour Allemagne, si origine inconnue mettre -",{"$nulls":6},"Dépenses","Recettes","A remplir par le Service de l'Action sociale"]
[{"$nulls":9},"Apurements",null,"Montants admis"]
[{"$nulls":9},"Dépenses","Recettes","Dépenses","Recettes"]
["Types",null,"Nom","Prénom","Année","Pays","Origine","CHF","CHF","CHF","CHF","CHF","CHF"]
[{"$nulls":11},"",""]
[{"$nulls":11},"",""]
[{"$nulls":11},"",""]
[{"$nulls":11},"",""]
[{"$nulls":11},"",""]
[{"$nulls":11},"",""]
[{"$nulls":11},"",""]
[{"$nulls":11},"",""]
[{"$nulls":11},"",""]
[{"$nulls":11},"",""]
[{"$nulls":11},"",""]
[{"$nulls":11},"",""]
[{"$nulls":11},"",""]
[{"$nulls":11},"",""]
[{"$nulls":11},"",""]
[{"$nulls":11},"",""]
[{"$nulls":11},"",""]
[{"$nulls":11},"",""]
[{"$nulls":11},"",""]
[{"$nulls":11},"",""]
[{"$nulls":11},"",""]
[{"$nulls":11},"",""]
[{"$nulls":11},"",""]
[{"$nulls":11},"",""]
[{"$nulls":11},"",""]
[{"$nulls":11},"",""]
[{"$nulls":11},"",""]
[{"$nulls":11},"",""]
[{"$nulls":11},"",""]
[{"$nulls":11},"",""]
[{"$nulls":11},"",""]
[{"$nulls":11},"",""]
[{"$nulls":11},"",""]
[{"$nulls":11},"",""]
[{"$nulls":11},"",""]
[{"$nulls":11},"",""]
[{"$nulls":11},"",""]
[{"$nulls":11},"",""]
[{"$nulls":11},"",""]
[{"$nulls":11},"",""]
[{"$nulls":11},"",""]
[{"$nulls":11},"",""]
["Total (à reporter au n° 1.2 de la récapitulation générale)"]
[{"$nulls":7},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
["2026-03-04"]

{"sheet":"2-5 SDS, Institutions et divers","index":3,"n_rows":55,"n_cols":9,"rows_kept":55,"merged":[[15,4,15,7],[16,4,16,5],[16,6,16,7],[53,4,55,7],[54,0,54,1]],"flags":["formulas_cached_only"]}
[]
[]
[]
[]
[]
[null,"Année 2025"]
[null,"Commune de A remplir"]
[null,"Récapitulation des dépenses institutions communales "]
[null,"ou régionales de prévoyance et d'aide sociale",null,null,"2    Service dentaire scolaire"]
[null,"Service dentaire scolaire",null,null,"3/4 Diverses institutions communales "]
[null,"Crèches, Garderie, UAPE, CAD, CENTRE DE JOUR",null,null,"     (excédent des dépenses)"]
[null,"Espace Jeunes",null,null,"5    Frais de personnel admis à répartition"]
[null,"Frais de formation soumis à la répartition"]
[]
[]
[{"$nulls":4},"A remplir par le Service de l'Action sociale"]
[{"$nulls":4},"Apurements",null,"Montants admis"]
[null,null,"Dépenses","Recettes","Dépenses","Recettes","Dépenses","Recettes","Excédent   des dépenses"]
[null,null,"CHF","CHF ","CHF","CHF","CHF","CHF","CHF"]
[]
[]
[2,"SERVICE DENTAIRE SCOLAIRE",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[2.1,"Participation communale (dès 1.4.2007)",{"$nulls":4},"","",{"v":0,"d":"0.00"}]
[null,"conformément au fichier SDS (à joindre)"]
[]
[]
[3,"CRECHE/GARDERIE/UAPE/CENTRE JOUR",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[3.1,"Crèche ………….",{"$nulls":4},"","",{"v":0,"d":"0.00"}]
[3.1,"Encadrement spécialisé",{"$nulls":4},"","",{"v":0,"d":"0.00"}]
[3.2,"Garderie …………..",{"$nulls":4},"","",{"v":0,"d":"0.00"}]
[3.3,"Crèche à domicile ………………..",{"$nulls":4},"","",{"v":0,"d":"0.00"}]
[3.4,"Jardins d'enfant",{"$nulls":4},"","",{"v":0,"d":"0.00"}]
[3.5,"UAPE ………………..",{"$nulls":4},"","",{"v":0,"d":"0.00"}]
[3.5,"Encadrement spécialisé",{"$nulls":4},"","",{"v":0,"d":"0.00"}]
[3.6,"Halte-garderie ………………..",{"$nulls":4},"","",{"v":0,"d":"0.00"}]
[3.7,"Centre de jour……………………..",{"$nulls":4},"","",{"v":0,"d":"0.00"}]
[]
[]
[4,"ESPACE JEUNES (RSJU 853.21, art. 23)",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},"","",{"v":0,"d":"0.00"}]
[4.1,"…",{"$nulls":4},"","",{"v":0,"d":"0.00"}]
[null,"dès le 1er février 2007, seuls sont admis les"]
[null,"frais de rémunération du personnel d'animation"]
[]
[]
[{"$nulls":6},"",""]
[5,"FRAIS DE FORMATION DES",{"$nulls":4},"",""]
[null,"AUTORITES ET DU PERSONNEL",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,"(admis à répartition des charges)",{"$nulls":4},"",""]
[5.1,"Frais de cours ",{"$nulls":4},"","",{"v":0,"d":"0.00"}]
[5.2,"Indemnités",{"$nulls":4},"","",{"v":0,"d":"0.00"}]
[5.3,"Déplacements",{"$nulls":4},"","",{"v":0,"d":"0.00"}]
[]
[]
[{"$nulls":4},"Total des dépenses nettes 2-5"]
["2026-03-04",{"$nulls":7},{"v":0,"d":"0.00"}]

{"sheet":"RECAP","index":4,"n_rows":47,"n_cols":9,"rows_kept":47,"merged":[[2,0,3,3],[5,5,6,6],[10,0,13,0],[10,1,13,1],[10,2,12,2],[10,3,12,3],[10,4,10,7],[11,4,11,5],[11,6,11,7],[46,6,46,7]],"flags":["formulas_cached_only"]}
[]
[]
[]
[]
[]
[null,"Compte de l'action sociale pour l'année :        2025",{"$nulls":3},"Commune de :"]
[]
[null,"RECAPITULATION GENERALE",{"$nulls":3},"A remplir"]
[]
[]
["N° ",null,"Dépenses","Recettes","A remplir par le Service de l'Action sociale"]
[{"$nulls":4},"Apurements",null,"Montants admis"]
[{"$nulls":4},"Dépenses","Recettes","Dépenses","Recettes"]
[null,null,"CHF","CHF","CHF","CHF","CHF","CHF"]
["1"," Aide sociale"]
["1.1"," Selon décision cantonale (SAS)",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["1.2"," Autres aides sociales à répartition",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["1"," Total de l'aide sociale",{"v":0,"d":"0.00"},{"v":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," Institutions"]
["2"," Service dentaire scolaire ",{"$nulls":6}," "]
[null,"(participation communale)",{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"}]
[]
["3"," Crèches/Garderies/UAPE/CAD/CDJ"]
[null,"    (excédent des dépenses)",{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"}]
[]
["4"," Espace Jeunes"]
[null,"    (dépenses admises à répartition)",{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"}]
[]
["2-4"," Total institutions ",{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"}]
[{"$nulls":6},"",""]
[]
["5"," Frais de personnel à répartition"]
["5.1"," Frais de cours ",{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"}]
["5.2"," Indemnités",{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"}]
["5.3"," Déplacements",{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"}]
["5"," Total des frais de personnel",{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"}]
[]
[]
[null," Total des dépenses et recettes                (Nos 1-5)",{"v":0,"d":"0.00"},{"v":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," Excédent des dépenses",null,{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"}]
[null," Excédent des recettes",{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"}]
[null," Bilan",{"v":0,"d":"0.00"},{"v":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,"Caissier-ère :"]
[{"$nulls":5},"A remplir","2026-03-04"]