{"text_format":"1","workbook":"xls","n_sheets":3,"sheets":["Dépenses","Recettes","Synthèse pertes - profits"],"not_rendered":{"charts":1,"images":0,"macros":0,"external_links":1,"defined_names":1,"comments":0,"pivot_tables":0},"unopened":[],"bounds":{"document_bytes":16777216,"sheet_cells":100000,"rows_first":2000,"rows_last":500,"rows_between":2000,"halvings":0,"cell_chars":16384,"cell_head_chars":4096},"cells_cut":0,"cells_raw":0,"read":"whole","date_system":"1900","formulas":"cached_only"}

{"sheet":"Dépenses","index":0,"n_rows":33,"n_cols":7,"rows_kept":33,"cut":false,"hidden":false,"merged":[[0,0,0,6]],"flags":["formulas_cached_only"]}
["Budget pour [Nom de l'événement]"]
["Dépenses"]
[null,null,null,null,null,"Estimation","Réel"]
["Total des dépenses",null,null,null,null,700,300]
[]
[null,"Estimation","Réel",null,null,"Estimation","Réel"]
["Site",null,null,null,"Rafraîchissements"]
["Frais de salle",500,null,null,"Nourriture"]
["Personnel du site",null,null,null,"Boissons"]
["Matériel",null,null,null,"Linge"]
["Tables et chaises",null,null,null,"Personnel et pourboires"]
["Total",500,0,null,"Total",0,0]
[]
["Décorations",null,null,null,"Programme"]
["Fleurs",200,300,null,"Intervenants"]
["Bougies",null,null,null,"Présentateurs"]
["Éclairage",null,null,null,"Voyage"]
["Ballons",null,null,null,"Hôtel"]
["Papier",null,null,null,"Autre"]
["Total",200,300,null,"Total",0,0]
[]
["Publicité",null,null,null,"Récompenses"]
["Travaux graphiques",null,null,null,"Rubans/Plaques/Trophées"]
["Photocopies/Impressions",null,null,null,"Cadeaux"]
["Affranchissement",null,null,null,"Total",0,0]
["Total",0,0]
[]
["Divers"]
["Téléphone"]
["Transport"]
["Fournitures de bureau"]
["Services de télécopie"]
["Total",0,0]

{"sheet":"Recettes","index":1,"n_rows":33,"n_cols":7,"rows_kept":33,"cut":false,"hidden":false,"merged":[[0,0,0,6]],"flags":["formulas_cached_only"]}
["Budget pour [Nom de l'événement]"]
["Recettes"]
[null,null,null,null,null,"Estimation","Réel"]
["Total des recettes",null,null,null,null,1936,1831]
[]
["Entrées"]
["Estimation","Réel",null,null,null,"Estimation","Réel"]
[300,278,"Adultes à",5,null,1500,1390]
[197,195,"Enfants à",2,null,394,390]
[42,51,"Autres à",1,null,42,51]
[null,null,null,null,null,1936,1831]
[]
[]
["Annonces publicitaires dans le programme"]
[null,null,"Couvertures à",null,null,0,0]
[null,null,"Demi-pages à",null,null,0,0]
[null,null,"Quarts de page à",null,null,0,0]
[null,null,null,null,null,0,0]
[]
[]
["Exposants/Marchands"]
[null,null,"Grands stands à",null,null,0,0]
[null,null,"Stands moyens à",null,null,0,0]
[null,null,"Petits stands à",null,null,0,0]
[null,null,null,null,null,0,0]
[]
[]
["Vente d'articles"]
[null,null,"Articles à",null,null,0,0]
[null,null,"Articles à",null,null,0,0]
[null,null,"Articles à",null,null,0,0]
[null,null,"Articles à",null,null,0,0]
[null,null,null,null,null,0,0]

{"sheet":"Synthèse pertes - profits","index":2,"n_rows":9,"n_cols":3,"rows_kept":9,"cut":false,"hidden":false,"merged":[[0,0,0,6]],"flags":["formulas_cached_only"]}
["Budget pour [Nom de l'événement]"]
["Synthèse pertes/profits"]
[]
[]
[null,"Estimation","Réel"]
["Total des recettes",1936,1831]
["Total des dépenses",700,300]
[]
["Total des profits (ou des pertes)",1236,1531]