{"text_format":"3","workbook":"xlsx","n_sheets":3,"sheets":["Dépenses","Recettes","Récapitulatif"],"not_rendered":{"charts":1,"defined_names":2},"read":"whole","date_system":"1900"}

{"sheet":"Dépenses","index":0,"n_rows":35,"n_cols":9,"rows_kept":35,"merged":[[0,6,0,8],[1,6,1,7],[2,1,2,8],[3,7,3,8]]}
[]
[]
[null,"Budget d’événement pour \n[Nom de l’événement]"]
[{"$nulls":7}," Dépenses"]
[]
[{"$nulls":7},"Estimé","Réel"]
[null,null,"Total des dépenses",{"$nulls":4},{"$f":"SUM(D14,D22,D28,D35,H14,H22,H27)","v":{"v":1145,"d":"1,145.00 $"}},{"$f":"SUM(E14,E22,E28,E35,I14,I22,I27)","v":{"v":395,"d":"395.00 $"}}]
[]
[null,null,"Site","Estimé","Réel",null,"Rafraîchissements","Estimé","Réel"]
[null,null,"Location de salle",{"v":500,"d":"500.00 $"},{"v":250,"d":"250.00 $"},null,"Repas"]
[null,null,"Personnel du site",{"v":400,"d":"400.00 $"},{"v":50,"d":"50.00 $"},null,"Boissons"]
[null,null,"Matériel",{"$nulls":3},"Linge de table"]
[null,null,"Tables et chaises",{"$nulls":3},"Personnel et pourboires"]
[null,null,"Total",{"$f":"SUBTOTAL(109,Tableau1[Estimé])","v":{"v":900,"d":"900.00 $"}},{"$f":"SUBTOTAL(109,Tableau1[Réel])","v":{"v":300,"d":"300.00 $"}},null,"Total",{"$f":"SUBTOTAL(109,Tableau5[Estimé])","v":{"v":0,"d":"0.00 $"}},{"$f":"SUBTOTAL(109,Tableau5[Réel])","v":{"v":0,"d":"0.00 $"}}]
[]
[null,null,"Décorations","Estimé","Réel",null,"Programme","Estimé","Réel"]
[null,null,"Fleurs",{"v":200,"d":"200.00 $"},{"v":50,"d":"50.00 $"},null,"Intervenants"]
[null,null,"Bougies",{"$nulls":3},"Présentateurs"]
[null,null,"Éclairage",{"$nulls":3},"Déplacements"]
[null,null,"Ballons",{"$nulls":3},"Hôtel"]
[null,null,"Fournitures papier",{"$nulls":3},"Autres"]
[null,null,"Total",{"$f":"SUBTOTAL(109,Tableau2[Estimé])","v":{"v":200,"d":"200.00 $"}},{"$f":"SUBTOTAL(109,Tableau2[Réel])","v":{"v":50,"d":"50.00 $"}},null,"Total",{"$f":"SUBTOTAL(109,Tableau6[Estimé])","v":{"v":0,"d":"0.00 $"}},{"$f":"SUBTOTAL(109,Tableau6[Réel])","v":{"v":0,"d":"0.00 $"}}]
[]
[null,null,"Publicité","Estimé","Réel",null,"Prix","Estimé","Réel"]
[null,null,"Travail graphique",{"v":45,"d":"45.00 $"},{"v":45,"d":"45.00 $"},null,"Rubans/Plaques/Coupes"]
[null,null,"Photocopie/Impression",{"$nulls":3},"Cadeaux"]
[null,null,"Affranchissement",{"$nulls":3},"Total",{"$f":"SUBTOTAL(109,Tableau7[Estimé])","v":{"v":0,"d":"0.00 $"}},{"$f":"SUBTOTAL(109,Tableau7[Réel])","v":{"v":0,"d":"0.00 $"}}]
[null,null,"Total",{"$f":"SUBTOTAL(109,Tableau3[Estimé])","v":{"v":45,"d":"45.00 $"}},{"$f":"SUBTOTAL(109,Tableau3[Réel])","v":{"v":45,"d":"45.00 $"}}]
[]
[null,null,"Divers","Estimé","Réel"]
[null,null,"Téléphone"]
[null,null,"Transport"]
[null,null,"Papeterie"]
[null,null,"Télécopie"]
[null,null,"Total",{"$f":"SUBTOTAL(109,Tableau4[Estimé])","v":{"v":0,"d":"0.00 $"}},{"$f":"SUBTOTAL(109,Tableau4[Réel])","v":{"v":0,"d":"0.00 $"}}]

{"sheet":"Recettes","index":1,"n_rows":36,"n_cols":7,"rows_kept":36,"merged":[[2,1,2,6],[3,5,3,6],[14,1,14,6],[21,1,21,6],[28,1,28,6]]}
[]
[]
[null,"Budget d’événement pour \n[Nom de l’événement]"]
[{"$nulls":5}," Revenu"]
[]
[{"$nulls":5},"Estimé","Réel"]
[null,"Total des revenus",{"$nulls":3},{"$f":"SUM(F14,F21,F28,F36)","v":{"v":1936,"d":"1,936.00 $"}},{"$f":"SUM(G14,G21,G28,G36)","v":{"v":1831,"d":"1,831.00 $"}}]
[]
[null,"Entrées"]
[null,"Estimé","Réel",null,null,"Estimé","Réel"]
[null,300,278,"Adultes @",{"v":5,"d":"5.00 $"},{"$f":"B11*E11","v":{"v":1500,"d":"1,500.00 $"}},{"$f":"C11*E11","v":{"v":1390,"d":"1,390.00 $"}}]
[null,197,195,"Enfants @",{"v":2,"d":"2.00 $"},{"$f":"B12*E12","v":{"v":394,"d":"394.00 $"}},{"$f":"C12*E12","v":{"v":390,"d":"390.00 $"}}]
[null,42,51,"Autres @",{"v":1,"d":"1.00 $"},{"$f":"B13*E13","v":{"v":42,"d":"42.00 $"}},{"$f":"C13*E13","v":{"v":51,"d":"51.00 $"}}]
[{"$nulls":5},{"$f":"SUM(F11:F13)","v":{"v":1936,"d":"1,936.00 $"}},{"$f":"SUM(G11:G13)","v":{"v":1831,"d":"1,831.00 $"}}]
[]
[null,"Publicités dans le programme"]
[null,"Estimé","Réel",null,null,"Estimé","Réel"]
[{"$nulls":3},"Couvertures @",null,{"$f":"B18*E18","v":{"v":0,"d":"0.00 $"}},{"$f":"C18*E18","v":{"v":0,"d":"0.00 $"}}]
[{"$nulls":3},"Demi-page @",null,{"$f":"B19*E19","v":{"v":0,"d":"0.00 $"}},{"$f":"C19*E19","v":{"v":0,"d":"0.00 $"}}]
[{"$nulls":3},"Quart de page @",null,{"$f":"B20*E20","v":{"v":0,"d":"0.00 $"}},{"$f":"C20*E20","v":{"v":0,"d":"0.00 $"}}]
[{"$nulls":5},{"$f":"SUM(F18:F20)","v":{"v":0,"d":"0.00 $"}},{"$f":"SUM(G18:G20)","v":{"v":0,"d":"0.00 $"}}]
[]
[null,"Exposants/Fournisseurs"]
[null,"Estimé","Réel",null,null,"Estimé","Réel"]
[{"$nulls":3},"Grands stands @",null,{"$f":"B25*E25","v":{"v":0,"d":"0.00 $"}},{"$f":"C25*E25","v":{"v":0,"d":"0.00 $"}}]
[{"$nulls":3},"Stands moyens @",null,{"$f":"B26*E26","v":{"v":0,"d":"0.00 $"}},{"$f":"C26*E26","v":{"v":0,"d":"0.00 $"}}]
[{"$nulls":3},"Petits stands @",null,{"$f":"B27*E27","v":{"v":0,"d":"0.00 $"}},{"$f":"C27*E27","v":{"v":0,"d":"0.00 $"}}]
[{"$nulls":5},{"$f":"SUM(F25:F27)","v":{"v":0,"d":"0.00 $"}},{"$f":"SUM(G25:G27)","v":{"v":0,"d":"0.00 $"}}]
[]
[null,"Vente d’articles"]
[null,"Estimé","Réel",null,null,"Estimé","Réel"]
[{"$nulls":3},"Articles @",null,{"$f":"B32*E32","v":{"v":0,"d":"0.00 $"}},{"$f":"C32*E32","v":{"v":0,"d":"0.00 $"}}]
[{"$nulls":3},"Articles @",null,{"$f":"B33*E33","v":{"v":0,"d":"0.00 $"}},{"$f":"C33*E33","v":{"v":0,"d":"0.00 $"}}]
[{"$nulls":3},"Articles @",null,{"$f":"B34*E34","v":{"v":0,"d":"0.00 $"}},{"$f":"C34*E34","v":{"v":0,"d":"0.00 $"}}]
[{"$nulls":3},"Articles @",null,{"$f":"B35*E35","v":{"v":0,"d":"0.00 $"}},{"$f":"C35*E35","v":{"v":0,"d":"0.00 $"}}]
[{"$nulls":5},{"$f":"SUM(F32:F35)","v":{"v":0,"d":"0.00 $"}},{"$f":"SUM(G32:G35)","v":{"v":0,"d":"0.00 $"}}]

{"sheet":"Récapitulatif","index":2,"n_rows":9,"n_cols":7,"rows_kept":9,"merged":[[2,1,2,6],[3,5,3,6]]}
[]
[]
[null,"Budget d’événement pour \n[Nom de l’événement]"]
[{"$nulls":5},"Synthèse de compte de résultat"]
[]
[{"$nulls":5},"Estimé","Réel"]
[null,"Total des recettes",{"$nulls":3},{"$f":"Recettes!F7","v":{"v":1936,"d":"1,936.00 $"}},{"$f":"Recettes!G7","v":{"v":1831,"d":"1,831.00 $"}}]
[null,"Total des dépenses",{"$nulls":3},{"$f":"Dépenses!H7","v":{"v":1145,"d":"1,145.00 $"}},{"$f":"Dépenses!I7","v":{"v":395,"d":"395.00 $"}}]
[null,"Total des profits (ou pertes)",{"$nulls":3},{"$f":"F7-F8","v":{"v":791,"d":"791.00 $"}},{"$f":"G7-G8","v":{"v":1436,"d":"1,436.00 $"}}]