{"text_format":"1","workbook":"xlsx","n_sheets":4,"sheets":["Budget - Priorité 1","Budget - Priorité 2 ","Budget - Priorité 3","Budget - Priorité 4"],"not_rendered":{"charts":0,"images":1,"macros":0,"external_links":0,"defined_names":9,"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"}

{"sheet":"Budget - Priorité 1","index":0,"n_rows":43,"n_cols":20,"rows_kept":43,"cut":false,"hidden":false,"merged":[[41,1,41,2],[42,1,42,4],[42,5,42,7],[52,3,53,7],[15,1,18,1],[19,1,22,1],[23,1,26,1],[28,1,31,1],[32,1,35,1],[36,1,39,1],[8,5,8,7],[10,5,10,7],[13,1,14,1],[13,2,14,2],[13,3,14,3],[13,4,14,4],[13,5,13,7]]}
[]
[null,"REGION HAUTS-DE-FRANCE"]
[null,"Direction de la Recherche, de l'Enseignement Supérieur "]
[null,"et des Formations Sanitaires et Sociales "]
[]
[]
[]
[]
[null,"PLAN DE FINANCEMENT PREVISIONNEL DU PROJET :",null,null,null,"ENS SUP - 2024"]
[]
[null,"Tableau récapitulatif des dépenses et des recettes prévisionnelles en TTC",null,null,null,"Priorité 1"]
[]
[]
[null,"Nature et intitulé des postes de dépenses","Nature de l'investissement et du fonctionnement","Coûts","Dépenses subventionnables","Recettes"]
[null,null,null,null,null,"Région","Etablissement","Autre                                                                                                                                Précisez : _____________"]
[null,null,"Détail 1"]
[null,null,"Détail 2"]
[null,null,"Détail 3"]
[null,null,"Détail..."]
[null,null,"Détail 1"]
[null,null,"Détail 2"]
[null,null,"Détail 3"]
[null,null,"Détail..."]
[null,null,"Détail 1"]
[null,null,"Détail 2"]
[null,null,"Détail 3"]
[null,null,"Détail..."]
[null,"Investissement","Sous total ",{"$f":"SUM(D16:D27)","v":0},{"$f":"SUM(E16:E27)","v":0},{"$f":"SUM(F16:F27)","v":0},{"$f":"SUM(G16:G27)","v":0},{"$f":"SUM(H16:H27)","v":0}]
[null,null,"Détail 1"]
[null,null,"Détail 2"]
[null,null,"Détail 3"]
[null,null,"Détail…"]
[null,null,"Détail 1"]
[null,null,"Détail 2"]
[null,null,"Détail 3"]
[null,null,"Détail…"]
[null,null,"Détail 1",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"*"]
[null,null,"Détail 2"]
[null,null,"Détail 3"]
[null,null,"Détail…"]
[null,"Fonctionnement","Sous total",{"$f":"D29+D30+D32+D33+D34+D36+D37+D38+D40+D31+D35+D39","v":0},{"$f":"E29+E30+E32+E33+E34+E36+E37+E38+E40+E31+E35+E39","v":0},{"$f":"F29+F30+F32+F33+F34+F36+F37+F38+F40+F31+F35+F39","v":0},{"$f":"G29+G30+G32+G33+G34+G36+G37+G38+G40+G31+G35+G39","v":0},{"$f":"H29+H30+H32+H33+H34+H36+H37+H38+H40+H31+H35+H39","v":0}]
[null,"Total Fonctionnement + Investissement",null,{"$f":"D28+D41","v":0},{"$f":"E28+E41","v":0},{"$f":"F28+F41","v":0},{"$f":"G28+G41","v":0},{"$f":"H28+H41","v":0}]
[null,"Total Recettes",null,null,null,{"$f":"F42+G42+H42","v":0}]

{"sheet":"Budget - Priorité 2 ","index":1,"n_rows":43,"n_cols":20,"rows_kept":43,"cut":false,"hidden":false,"merged":[[41,1,41,2],[42,1,42,4],[42,5,42,7],[52,3,53,7],[15,1,18,1],[19,1,22,1],[23,1,26,1],[28,1,31,1],[32,1,35,1],[36,1,39,1],[8,5,8,7],[10,5,10,7],[13,1,14,1],[13,2,14,2],[13,3,14,3],[13,4,14,4],[13,5,13,7]]}
[]
[null,"REGION HAUTS-DE-FRANCE"]
[null,"Direction de la Recherche, de l'Enseignement Supérieur "]
[null,"et des Formations Sanitaires et Sociales "]
[]
[]
[]
[]
[null,"PLAN DE FINANCEMENT PREVISIONNEL DU PROJET :",null,null,null,"ENS SUP - 2024"]
[]
[null,"Tableau récapitulatif des dépenses et des recettes prévisionnelles en TTC",null,null,null,"Priorité 2"]
[]
[]
[null,"Nature et intitulé des postes de dépenses","Nature de l'investissement et du fonctionnement","Coûts","Dépenses subventionnables","Recettes"]
[null,null,null,null,null,"Région","Etablissement","Autre                                                                                                                                Précisez : _____________"]
[null,null,"Détail 1"]
[null,null,"Détail 2"]
[null,null,"Détail 3"]
[null,null,"Détail..."]
[null,null,"Détail 1"]
[null,null,"Détail 2"]
[null,null,"Détail 3"]
[null,null,"Détail..."]
[null,null,"Détail 1"]
[null,null,"Détail 2"]
[null,null,"Détail 3"]
[null,null,"Détail..."]
[null,"Investissement","Sous total ",{"$f":"SUM(D16:D27)","v":0},{"$f":"SUM(E16:E27)","v":0},{"$f":"SUM(F16:F27)","v":0},{"$f":"SUM(G16:G27)","v":0},{"$f":"SUM(H16:H27)","v":0}]
[null,null,"Détail 1"]
[null,null,"Détail 2"]
[null,null,"Détail 3"]
[null,null,"Détail…"]
[null,null,"Détail 1"]
[null,null,"Détail 2"]
[null,null,"Détail 3"]
[null,null,"Détail…"]
[null,null,"Détail 1",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"*"]
[null,null,"Détail 2"]
[null,null,"Détail 3"]
[null,null,"Détail…"]
[null,"Fonctionnement","Sous total",{"$f":"D29+D30+D32+D33+D34+D36+D37+D38+D40+D31+D35+D39","v":0},{"$f":"E29+E30+E32+E33+E34+E36+E37+E38+E40+E31+E35+E39","v":0},{"$f":"F29+F30+F32+F33+F34+F36+F37+F38+F40+F31+F35+F39","v":0},{"$f":"G29+G30+G32+G33+G34+G36+G37+G38+G40+G31+G35+G39","v":0},{"$f":"H29+H30+H32+H33+H34+H36+H37+H38+H40+H31+H35+H39","v":0}]
[null,"Total Fonctionnement + Investissement",null,{"$f":"D28+D41","v":0},{"$f":"E28+E41","v":0},{"$f":"F28+F41","v":0},{"$f":"G28+G41","v":0},{"$f":"H28+H41","v":0}]
[null,"Total Recettes",null,null,null,{"$f":"F42+G42+H42","v":0}]

{"sheet":"Budget - Priorité 3","index":2,"n_rows":43,"n_cols":20,"rows_kept":43,"cut":false,"hidden":false,"merged":[[41,1,41,2],[42,1,42,4],[42,5,42,7],[52,3,53,7],[15,1,18,1],[19,1,22,1],[23,1,26,1],[28,1,31,1],[32,1,35,1],[36,1,39,1],[8,5,8,7],[10,5,10,7],[13,1,14,1],[13,2,14,2],[13,3,14,3],[13,4,14,4],[13,5,13,7]]}
[]
[null,"REGION HAUTS-DE-FRANCE"]
[null,"Direction de la Recherche, de l'Enseignement Supérieur "]
[null,"et des Formations Sanitaires et Sociales "]
[]
[]
[]
[]
[null,"PLAN DE FINANCEMENT PREVISIONNEL DU PROJET :",null,null,null,"ENS SUP - 2024"]
[]
[null,"Tableau récapitulatif des dépenses et des recettes prévisionnelles en TTC",null,null,null,"Priorité 3"]
[]
[]
[null,"Nature et intitulé des postes de dépenses","Nature de l'investissement et du fonctionnement","Coûts","Dépenses subventionnables","Recettes"]
[null,null,null,null,null,"Région","Etablissement","Autre                                                                                                                                Précisez : _____________"]
[null,null,"Détail 1"]
[null,null,"Détail 2"]
[null,null,"Détail 3"]
[null,null,"Détail..."]
[null,null,"Détail 1"]
[null,null,"Détail 2"]
[null,null,"Détail 3"]
[null,null,"Détail..."]
[null,null,"Détail 1"]
[null,null,"Détail 2"]
[null,null,"Détail 3"]
[null,null,"Détail..."]
[null,"Investissement","Sous total ",{"$f":"SUM(D16:D27)","v":0},{"$f":"SUM(E16:E27)","v":0},{"$f":"SUM(F16:F27)","v":0},{"$f":"SUM(G16:G27)","v":0},{"$f":"SUM(H16:H27)","v":0}]
[null,null,"Détail 1"]
[null,null,"Détail 2"]
[null,null,"Détail 3"]
[null,null,"Détail…"]
[null,null,"Détail 1"]
[null,null,"Détail 2"]
[null,null,"Détail 3"]
[null,null,"Détail…"]
[null,null,"Détail 1",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"*"]
[null,null,"Détail 2"]
[null,null,"Détail 3"]
[null,null,"Détail…"]
[null,"Fonctionnement","Sous total",{"$f":"D29+D30+D32+D33+D34+D36+D37+D38+D40+D31+D35+D39","v":0},{"$f":"E29+E30+E32+E33+E34+E36+E37+E38+E40+E31+E35+E39","v":0},{"$f":"F29+F30+F32+F33+F34+F36+F37+F38+F40+F31+F35+F39","v":0},{"$f":"G29+G30+G32+G33+G34+G36+G37+G38+G40+G31+G35+G39","v":0},{"$f":"H29+H30+H32+H33+H34+H36+H37+H38+H40+H31+H35+H39","v":0}]
[null,"Total Fonctionnement + Investissement",null,{"$f":"D28+D41","v":0},{"$f":"E28+E41","v":0},{"$f":"F28+F41","v":0},{"$f":"G28+G41","v":0},{"$f":"H28+H41","v":0}]
[null,"Total Recettes",null,null,null,{"$f":"F42+G42+H42","v":0}]

{"sheet":"Budget - Priorité 4","index":3,"n_rows":43,"n_cols":20,"rows_kept":43,"cut":false,"hidden":false,"merged":[[8,5,8,7],[10,5,10,7],[13,1,14,1],[13,2,14,2],[13,3,14,3],[13,4,14,4],[13,5,13,7],[41,1,41,2],[42,1,42,4],[42,5,42,7],[52,3,53,7],[15,1,18,1],[28,1,31,1],[32,1,35,1],[36,1,39,1],[19,1,22,1],[23,1,26,1]]}
[]
[null,"REGION HAUTS-DE-FRANCE"]
[null,"Direction de la Recherche, de l'Enseignement Supérieur "]
[null,"et des Formations Sanitaires et Sociales "]
[]
[]
[]
[]
[null,"PLAN DE FINANCEMENT PREVISIONNEL DU PROJET :",null,null,null,"ENS SUP - 2024"]
[]
[null,"Tableau récapitulatif des dépenses et des recettes prévisionnelles en TTC",null,null,null,"Priorité 4"]
[]
[]
[null,"Nature et intitulé des postes de dépenses","Nature de l'investissement et du fonctionnement","Coûts","Dépenses subventionnables","Recettes"]
[null,null,null,null,null,"Région","Etablissement","Autre                                                                                                                                Précisez : _____________"]
[null,null,"Détail 1"]
[null,null,"Détail 2"]
[null,null,"Détail 3"]
[null,null,"Détail..."]
[null,null,"Détail 1"]
[null,null,"Détail 2"]
[null,null,"Détail 3"]
[null,null,"Détail..."]
[null,null,"Détail 1"]
[null,null,"Détail 2"]
[null,null,"Détail 3"]
[null,null,"Détail..."]
[null,"Investissement","Sous total ",{"$f":"SUM(D16:D27)","v":0},{"$f":"SUM(E16:E27)","v":0},{"$f":"SUM(F16:F27)","v":0},{"$f":"SUM(G16:G27)","v":0},{"$f":"SUM(H16:H27)","v":0}]
[null,null,"Détail 1"]
[null,null,"Détail 2"]
[null,null,"Détail 3"]
[null,null,"Détail…"]
[null,null,"Détail 1"]
[null,null,"Détail 2"]
[null,null,"Détail 3"]
[null,null,"Détail…"]
[null,null,"Détail 1",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"*"]
[null,null,"Détail 2"]
[null,null,"Détail 3"]
[null,null,"Détail…"]
[null,"Fonctionnement","Sous total",{"$f":"D29+D30+D32+D33+D34+D36+D37+D38+D40+D31+D35+D39","v":0},{"$f":"E29+E30+E32+E33+E34+E36+E37+E38+E40+E31+E35+E39","v":0},{"$f":"F29+F30+F32+F33+F34+F36+F37+F38+F40+F31+F35+F39","v":0},{"$f":"G29+G30+G32+G33+G34+G36+G37+G38+G40+G31+G35+G39","v":0},{"$f":"H29+H30+H32+H33+H34+H36+H37+H38+H40+H31+H35+H39","v":0}]
[null,"Total Fonctionnement + Investissement",null,{"$f":"D28+D41","v":0},{"$f":"E28+E41","v":0},{"$f":"F28+F41","v":0},{"$f":"G28+G41","v":0},{"$f":"H28+H41","v":0}]
[null,"Total Recettes",null,null,null,{"$f":"F42+G42+H42","v":0}]