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

{"sheet":"Dépenses","index":0,"n_rows":32,"n_cols":8,"rows_kept":32,"merged":[[0,1,0,3],[2,1,3,1]]}
[null,"Budget d’événement pour [Nom de l’événement] ",{"$nulls":5},"DÉPENSES"]
[]
[null,"TOTAL DES DÉPENSES",{"$nulls":4},"Estimé","Réel"]
[{"$nulls":6},{"$f":"SUM(C11,C19,C25,C32,G11,G19,G24)","v":{"v":882,"d":"882.00 €"}},{"$f":"SUM(D11,D19,D25,D32,H11,H19,H24)","v":{"v":333,"d":"333.00 €"}}]
[]
[null,"Site","Estimé","Réel",null,"Rafraîchissements","Estimé","Réel"]
[null,"Location de salle",{"v":500,"d":"500.00 €"},null,null,"Repas"]
[null,"Personnel du site",{"$nulls":3},"Boissons",{"v":20,"d":"20.00 €"}]
[null,"Matériel",{"$nulls":3},"Linge de table",null,{"v":20,"d":"20.00 €"}]
[null,"Tables et chaises",{"$nulls":3},"Personnel et pourboires"]
[null,"Total",{"$f":"SUBTOTAL(109,Tableau1[Estimé])","v":{"v":500,"d":"500.00 €"}},{"$f":"SUBTOTAL(109,Tableau1[Réel])","v":{"v":0,"d":"0.00 €"}},null,"Total",{"$f":"SUBTOTAL(109,Tableau3[Estimé])","v":{"v":20,"d":"20.00 €"}},{"$f":"SUBTOTAL(109,Tableau3[Réel])","v":{"v":20,"d":"20.00 €"}}]
[]
[null,"Décorations","Estimé","Réel",null,"Programme","Estimé","Réel"]
[null,"Fleurs",{"v":200,"d":"200.00 €"},{"v":300,"d":"300.00 €"},null,"Intervenants"]
[null,"Bougies",{"$nulls":3},"Présentateurs",{"v":30,"d":"30.00 €"}]
[null,"Éclairage",{"$nulls":3},"Déplacements"]
[null,"Ballons",{"$nulls":3},"Hôtel"]
[null,"Fournitures papier",{"$nulls":3},"Autres"]
[null,"Total",{"$f":"SUBTOTAL(109,Tableau4[Estimé])","v":{"v":200,"d":"200.00 €"}},{"$f":"SUBTOTAL(109,Tableau4[Réel])","v":{"v":300,"d":"300.00 €"}},null,"Total",{"$f":"SUBTOTAL(109,Tableau5[Estimé])","v":{"v":30,"d":"30.00 €"}},{"$f":"SUBTOTAL(109,Tableau5[Réel])","v":{"v":0,"d":"0.00 €"}}]
[]
[null,"Publicité","Estimé","Réel",null,"Prix","Estimé","Réel"]
[null,"Travail graphique",{"$nulls":3},"Rubans/Plaques/Coupes"]
[null,"Photocopie/Impression",{"v":20,"d":"20.00 €"},null,null,"Cadeaux",{"v":100,"d":"100.00 €"}]
[null,"Affranchissement",{"$nulls":3},"Total",{"$f":"SUBTOTAL(109,Tableau7[Estimé])","v":{"v":100,"d":"100.00 €"}},{"$f":"SUBTOTAL(109,Tableau7[Réel])","v":{"v":0,"d":"0.00 €"}}]
[null,"Total",{"$f":"SUBTOTAL(109,Tableau6[Estimé])","v":{"v":20,"d":"20.00 €"}},{"$f":"SUBTOTAL(109,Tableau6[Réel])","v":{"v":0,"d":"0.00 €"}}]
[]
[null,"Divers","Estimé","Réel"]
[null,"Téléphone",null,{"v":13,"d":"13.00 €"}]
[null,"Transport",{"v":12,"d":"12.00 €"}]
[null,"Papeterie"]
[null,"Télécopie"]
[null,"Total",{"$f":"SUBTOTAL(109,Tableau8[Estimé])","v":{"v":12,"d":"12.00 €"}},{"$f":"SUBTOTAL(109,Tableau8[Réel])","v":{"v":13,"d":"13.00 €"}}]

{"sheet":"Recettes","index":1,"n_rows":33,"n_cols":7,"rows_kept":33,"merged":[[0,1,0,3],[2,1,3,1]]}
[null,"Budget d’événement pour [Nom de l’événement] ",{"$nulls":4},"REVENUS"]
[]
[null,"TOTAL DES REVENUS",{"$nulls":3},"Estimé","Réels"]
[{"$nulls":5},{"$f":"SUM(F11, F18, F25, F33)","v":{"v":1936,"d":"1,936.00 €"}},{"$f":"SUM(G11,G18,G25, G33)","v":{"v":1831,"d":"1,831.00 €"}}]
[]
[null,"ENTRÉES"]
[null,"Nombre estimé","Nombre réel","Type","Prix","Revenus estimés","Revenus réels"]
[null,300,278,"Adultes",{"v":5,"d":"5.00 €"},{"$f":"B8*E8","v":{"v":1500,"d":"1,500.00 €"}},{"$f":"C8*E8","v":{"v":1390,"d":"1,390.00 €"}}]
[null,197,195,"Enfants",{"v":2,"d":"2.00 €"},{"$f":"B9*E9","v":{"v":394,"d":"394.00 €"}},{"$f":"C9*E9","v":{"v":390,"d":"390.00 €"}}]
[null,42,51,"Autres",{"v":1,"d":"1.00 €"},{"$f":"B10*E10","v":{"v":42,"d":"42.00 €"}},{"$f":"C10*E10","v":{"v":51,"d":"51.00 €"}}]
[null,"Total",{"$nulls":3},{"$f":"SUBTOTAL(109,Tableau9[Revenus estimés])","v":{"v":1936,"d":"1,936.00 €"}},{"$f":"SUBTOTAL(109,Tableau9[Revenus réels])","v":{"v":1831,"d":"1,831.00 €"}}]
[]
[null,"PUBLICITÉS DANS LE PROGRAMME"]
[null,"Nombre estimé","Nombre réel","Type","Prix","Revenus estimés","Revenus réels"]
[null,12,null,"Couverture",null,{"$f":"B15*E15","v":{"v":0,"d":"0.00 €"}},{"$f":"C15*E15","v":{"v":0,"d":"0.00 €"}}]
[null,null,158,"Demi-page",null,{"$f":"B16*E16","v":{"v":0,"d":"0.00 €"}},{"$f":"C16*E16","v":{"v":0,"d":"0.00 €"}}]
[null,4,null,"Quart de page",null,{"$f":"B17*E17","v":{"v":0,"d":"0.00 €"}},{"$f":"C17*E17","v":{"v":0,"d":"0.00 €"}}]
[null,"Total",{"$nulls":3},{"$f":"SUBTOTAL(109,Tableau10[Revenus estimés])","v":{"v":0,"d":"0.00 €"}},{"$f":"SUBTOTAL(109,Tableau10[Revenus réels])","v":{"v":0,"d":"0.00 €"}}]
[]
[null,"EXPOSANTS/FOURNISSEURS"]
[null,"Nombre estimé","Nombre réel","Type","Prix","Revenus estimés","Revenus réels"]
[null,23,null,"Grands stands",null,{"$f":"B22*E22","v":{"v":0,"d":"0.00 €"}},{"$f":"C22*E22","v":{"v":0,"d":"0.00 €"}}]
[null,354,null,"Stands moyens",null,{"$f":"B23*E23","v":{"v":0,"d":"0.00 €"}},{"$f":"C23*E23","v":{"v":0,"d":"0.00 €"}}]
[null,56,null,"Petits stands",null,{"$f":"B24*E24","v":{"v":0,"d":"0.00 €"}},{"$f":"C24*E24","v":{"v":0,"d":"0.00 €"}}]
[null,"Total",{"$nulls":3},{"$f":"SUBTOTAL(109,Tableau11[Revenus estimés])","v":{"v":0,"d":"0.00 €"}},{"$f":"SUBTOTAL(109,Tableau11[Revenus réels])","v":{"v":0,"d":"0.00 €"}}]
[]
[null,"VENTE D’ARTICLES"]
[null,"Nombre estimé","Nombre réel","Type","Prix","Revenus estimés","Revenus réels"]
[{"$nulls":3},"Articles",null,{"$f":"B29*E29","v":{"v":0,"d":"0.00 €"}},{"$f":"C29*E29","v":{"v":0,"d":"0.00 €"}}]
[null,123,null,"Articles",null,{"$f":"B30*E30","v":{"v":0,"d":"0.00 €"}},{"$f":"C30*E30","v":{"v":0,"d":"0.00 €"}}]
[{"$nulls":3},"Articles",null,{"$f":"B31*E31","v":{"v":0,"d":"0.00 €"}},{"$f":"C31*E31","v":{"v":0,"d":"0.00 €"}}]
[null,13,null,"Articles",null,{"$f":"B32*E32","v":{"v":0,"d":"0.00 €"}},{"$f":"C32*E32","v":{"v":0,"d":"0.00 €"}}]
[null,"Total",{"$nulls":3},{"$f":"SUBTOTAL(109,Tableau12[Revenus estimés])","v":{"v":0,"d":"0.00 €"}},{"$f":"SUBTOTAL(109,Tableau12[Revenus réels])","v":{"v":0,"d":"0.00 €"}}]

{"sheet":"Récapitulatif Résultat","index":2,"n_rows":9,"n_cols":7,"rows_kept":9,"merged":[[0,1,0,3]]}
[null,"Budget d’événement pour [Nom de l’événement] ",{"$nulls":4},"BÉNÉFICES "]
[{"$nulls":6},"du compte de résultat"]
[]
[]
[null,null,"Estimé","Réel"]
[null,"Total des recettes",{"$f":"Recettes!F4","v":{"v":1936,"d":"1,936.00 €"}},{"$f":"Recettes!G4","v":{"v":1831,"d":"1,831.00 €"}}]
[null,"Total des dépenses",{"$f":"Dépenses!G4","v":{"v":882,"d":"882.00 €"}},{"$f":"Dépenses!H4","v":{"v":333,"d":"333.00 €"}}]
[]
[null,"Total des profits (ou pertes)",{"$f":"C6-C7","v":{"v":1054,"d":"1,054.00 €"}},{"$f":"D6-D7","v":{"v":1498,"d":"1,498.00 €"}}]