{"text_format":"3","workbook":"xlsx","n_sheets":6,"sheets":["Budget","Tableau de Bord Global","Tableau de Bord Intermediaire","Tableau de Bord Analytiques","Source","Feuil1"],"not_rendered":{"macros":1,"defined_names":6},"read":"whole","date_system":"1900"}

{"sheet":"Budget","index":0,"n_rows":52,"n_cols":14,"rows_kept":52,"merged":[[1,2,1,11],[2,3,3,11],[12,9,12,10],[21,9,21,10]]}
[]
[null,null,{"$f":"(N4& \" de\"&\" \" &N2&\" \"&N3)","v":"Budget Personnel de Août 2017"},{"$nulls":9},"Mois :","Août"]
[{"$nulls":12},"Année :",2017]
[{"$nulls":12},"Titre du Tableau :","Budget Personnel"]
[{"$nulls":3},"Dépenses totales prévues","Dépenses totales réelles","Différence totale",{"$nulls":3},"Balance prévue (Epargne Prévu)\n(Revenu moins dépenses prévus)",{"$f":"K19-D6","v":{"v":506.53999999999996,"d":"507€"}}]
[{"$nulls":3},{"$f":"E16+E23+E30+E38+E46+E52","v":{"v":1200,"d":"1,200€"}},{"$f":"F16+F23+F30+F38+F46+F52","v":{"v":249.20000000000002,"d":"249€"}},{"$f":"G16+G23+G30+G38+G46+G52","v":{"v":950.8000000000001,"d":"951€"}}]
[{"$nulls":9},"Balance réelle (Epargne Réel)\n(Revenu moins dépenses réels)",{"$f":"K28-E6","v":{"v":177.33999999999995,"d":"177€"}}]
[]
[{"$nulls":9},"Différence des balances (Réel moins prévu)",{"$f":"K7-K5","v":{"v":-329.20000000000005,"d":"(329 €)"}}]
[]
[{"$nulls":4},"Dépenses prévues","Dépenses réelles","Différence"]
[]
[{"$nulls":3},"Habitation",{"$nulls":5},"Salaire mensuel prévu"]
[{"$nulls":3},"Téléphone maison ",{"v":50,"d":"50€"},{"v":47.9,"d":"48€"},{"$f":"E14-F14","v":{"v":2.1000000000000014,"d":"2€"}},null,null,"Salaire 1",{"v":1200,"d":"1,200€"}]
[{"$nulls":3},"Téléphone Mobile",{"v":20,"d":"20€"},null,{"v":20,"d":"20€"},null,null,"Salaire 2",{"v":300,"d":"300€"}]
[{"$nulls":3},"Sous-totaux",{"$f":"SUM(E14:E15)","v":{"v":70,"d":"70€"}},{"$f":"SUM(F14:F15)","v":{"v":47.9,"d":"48€"}},{"$f":"SUM(G14:G15)","v":{"v":22.1,"d":"22€"}},null,null,"Indémnité Transport",{"$f":"F19/2","v":{"v":0,"d":"0€"}}]
[{"$nulls":9},"Indémnité ",{"v":206.54,"d":"207€"}]
[{"$nulls":3},"Transport",{"$nulls":5},"Revenu supplémentaire (retour épargne extérieur)"]
[{"$nulls":3},"Train ",{"v":65,"d":"65€"},null,{"$f":"E19-F19","v":{"v":65,"d":"65€"}},null,null,"Revenu mensuel total",{"$f":"SUM(K14:K18)","v":{"v":1706.54,"d":"1,707€"}}]
[{"$nulls":3},"Assurance automobile",{"v":100,"d":"100€"},{"v":40,"d":"40€"},{"v":60,"d":"60€"}]
[{"$nulls":3},"Essence",{"v":80,"d":"80€"},null,{"$f":"E21-F21","v":{"v":80,"d":"80€"}}]
[{"$nulls":3},"Divers",{"v":270,"d":"270€"},null,{"$f":"E22-F22","v":{"v":270,"d":"270€"}},null,null,"Salaire mensuel réel"]
[{"$nulls":3},"Sous-totaux",{"$f":"SUM(E19:E22)","v":{"v":515,"d":"515€"}},{"$f":"SUM(F19:F22)","v":{"v":40,"d":"40€"}},{"$f":"SUM(G19:G22)","v":{"v":475,"d":"475€"}},null,null,"Salaire 1"]
[{"$nulls":9},"Salaire 2",{"$f":"120+30","v":{"v":150,"d":"150€"}}]
[{"$nulls":9},"Indémnité Transport "]
[{"$nulls":3},"Alimentation",{"$nulls":5},"Indémnité ",{"v":206.54,"d":"207€"}]
[{"$nulls":3},"Courses",{"v":70,"d":"70€"},null,{"$f":"E27-F27","v":{"v":70,"d":"70€"}},null,null,"Revenu supplémentaire (retour épargne extérieur)",{"$f":"50+20","v":{"v":70,"d":"70€"}}]
[{"$nulls":3},"Restaurants",{"v":100,"d":"100€"},{"v":25,"d":"25€"},{"$f":"E28-F28","v":{"v":75,"d":"75€"}},null,null,"Revenu mensuel total",{"$f":"SUM(K23:K27)","v":{"v":426.53999999999996,"d":"427€"}}]
[{"$nulls":3},"Divers",{"v":50,"d":"50€"},{"$f":"5.9+5.5","v":{"v":11.4,"d":"11€"}},{"$f":"E29-F29","v":{"v":38.6,"d":"39€"}}]
[{"$nulls":3},"Sous-totaux",{"$f":"SUM(E27:E29)","v":{"v":220,"d":"220€"}},{"$f":"SUM(F27:F29)","v":{"v":36.4,"d":"36€"}},{"$f":"SUM(G27:G29)","v":{"v":183.6,"d":"184€"}}]
[]
[]
[{"$nulls":3},"Soins de la personne"]
[{"$nulls":3},"Coiffeur",{"v":40,"d":"40€"},null,{"$f":"E34-F34","v":{"v":40,"d":"40€"}}]
[{"$nulls":3},"Vetements/Chaussure",{"v":60,"d":"60€"},null,{"v":60,"d":"60€"}]
[{"$nulls":3},"Club de sport",{"v":25,"d":"25€"},null,{"v":25,"d":"25€"}]
[{"$nulls":3},"Divers",null,null,{"v":0,"d":"0€"}]
[{"$nulls":3},"Sous-totaux",{"$f":"SUM(E34:E37)","v":{"v":125,"d":"125€"}},{"$f":"SUM(F34:F37)","v":{"v":0,"d":"0€"}},{"$f":"SUM(G34:G37)","v":{"v":125,"d":"125€"}}]
[]
[]
[{"$nulls":3},"Divertissement"]
[{"$nulls":3},"Cinéma",{"v":20,"d":"20€"},null,{"$f":"E42-F42","v":{"v":20,"d":"20€"}}]
[{"$nulls":3},"Sport",{"v":20,"d":"20€"},null,{"v":20,"d":"20€"}]
[{"$nulls":3},"Chicha",{"v":30,"d":"30€"},{"v":120,"d":"120€"},{"v":-90,"d":"(90 €)"}]
[{"$nulls":3},"Divers",null,{"v":4.9,"d":"5€"},{"v":-4.9,"d":"(5 €)"}]
[{"$nulls":3},"Sous-totaux",{"$f":"SUM(E42:E45)","v":{"v":70,"d":"70€"}},{"$f":"SUM(F42:F45)","v":{"v":124.9,"d":"125€"}},{"$f":"SUM(G42:G45)","v":{"v":-54.9,"d":"(55 €)"}}]
[]
[]
[{"$nulls":3},"Cadeaux et dons"]
[{"$nulls":3},"Maman",{"v":100,"d":"100€"},null,{"$f":"E50-F50","v":{"v":100,"d":"100€"}}]
[{"$nulls":3},"Divers",{"v":100,"d":"100€"},null,{"$f":"E51-F51","v":{"v":100,"d":"100€"}}]
[{"$nulls":3},"Sous-totaux",{"$f":"SUM(E50:E51)","v":{"v":200,"d":"200€"}},{"$f":"SUM(F50:F51)","v":{"v":0,"d":"0€"}},{"v":200,"d":"200€"}]

{"sheet":"Tableau de Bord Global","index":1,"n_rows":28,"n_cols":15,"rows_kept":28,"merged":[[0,0,0,14],[2,12,2,13]]}
["Tableaux de Bords Global"]
[]
[null,"Solde de départ",null,null,"Epargne extérieur",{"$f":"150+700+200+300","v":{"v":1350,"d":"1,350€"}},{"$nulls":4},"DATE DE DÉBUT","2017-08-30","PÉRIODE (EN JOURS)",null,32]
[]
[]
[]
[null,null,{"$f":"UPPER(TEXT($L$3,\"mmmm-aa\"))","v":"AOÛT-17"},{"$f":"UPPER(TEXT(C7+$O$3,\"mmm-aa\"))","v":"SEPT-17"},"OCT-17","NOV-17","DÉC-17","JANV-18","FÉVR-18","MARS-18","AVR-18","MAI-18","JUIN-18","JUIL-18","AOÛT-18"]
[null,"Reel"]
[]
[null,"Solde Début de mois ",{"$f":"C3","v":{"v":0,"d":"0€"}}]
[]
[null,"Revenus Totaux"]
[null,"Dépenses Totales"]
[]
[null,"Solde fin de Mois ",{"$f":"C10+C12-C13","v":{"v":0,"d":"0€"}}]
[]
[]
[]
[]
[null,null,{"$f":"UPPER(TEXT($L$3,\"mmmm-aa\"))","v":"AOÛT-17"},{"$f":"UPPER(TEXT(C20+$O$3,\"mmm-aa\"))","v":"SEPT-17"},"OCT-17","NOV-17","DÉC-17","JANV-18","FÉVR-18","MARS-18","AVR-18","MAI-18","JUIN-18","JUIL-18","AOÛT-18"]
[null,"Previsionnel"]
[]
[null,"Solde Début de mois ",{"$f":"C3","v":{"v":0,"d":"0€"}}]
[]
[null,"Revenus Totaux"]
[null,"Dépenses Totales"]
[]
[null,"Solde fin de Mois ",{"$f":"C23+C25-C26","v":{"v":0,"d":"0€"}}]

{"sheet":"Tableau de Bord Intermediaire","index":2,"n_rows":47,"n_cols":15,"rows_kept":47,"merged":[[0,0,0,14],[2,12,2,13]]}
["Tableaux de Bords Intermédiaires"]
[]
[null,"Solde de départ",null,null,"Epargne extérieur",{"$f":"150+700+200+300","v":{"v":1350,"d":"1,350€"}},{"$nulls":4},"DATE DE DÉBUT","2017-08-30","PÉRIODE (EN JOURS)",null,32]
[]
[]
[null,null,{"$f":"UPPER(TEXT($L$3,\"mmmm-aa\"))","v":"AOÛT-17"},{"$f":"UPPER(TEXT(C6+$O$3,\"mmm-aa\"))","v":"SEPT-17"},"OCT-17","NOV-17","DÉC-17","JANV-18","FÉVR-18","MARS-18","AVR-18","MAI-18","JUIN-18","JUIL-18","AOÛT-18"]
[null,"REVENU NET réel",{"$f":"C13-C23","v":{"v":0,"d":"0€"}},{"v":0,"d":"0€"},{"v":0,"d":"0€"},{"v":0,"d":"0€"},{"v":0,"d":"0€"},{"v":0,"d":"0€"},{"v":0,"d":"0€"},{"v":0,"d":"0€"},{"v":0,"d":"0€"},{"v":0,"d":"0€"},{"v":0,"d":"0€"},{"v":0,"d":"0€"},{"v":0,"d":"0€"}]
[]
[null,"Revenus ",{"$f":"C13","v":{"v":0,"d":"0€"}},{"v":0,"d":"0€"},{"v":0,"d":"0€"},{"v":0,"d":"0€"},{"v":0,"d":"0€"},{"v":0,"d":"0€"},{"v":0,"d":"0€"},{"v":0,"d":"0€"},{"v":0,"d":"0€"},{"v":0,"d":"0€"},{"v":0,"d":"0€"},{"v":0,"d":"0€"},{"v":0,"d":"0€"}]
[null,"Salaire Caf du Rhône (Prime activité + Indmnité Transport)"]
[null,"Fast Pizza "]
[null,"Revenu supplémentaire (retour épargne extérieur)"]
[null,"Revenus Totaux ",{"$f":"SUM(C10:C12)","v":{"v":0,"d":"0€"}},{"$f":"SUM(D10:D12)","v":{"v":0,"d":"0€"}},{"$f":"SUM(E10:E12)","v":{"v":0,"d":"0€"}},{"$f":"SUM(F10:F12)","v":{"v":0,"d":"0€"}},{"$f":"SUM(G10:G12)","v":{"v":0,"d":"0€"}},{"$f":"SUM(H10:H12)","v":{"v":0,"d":"0€"}},{"$f":"SUM(I10:I12)","v":{"v":0,"d":"0€"}},{"$f":"SUM(J10:J12)","v":{"v":0,"d":"0€"}},{"$f":"SUM(K10:K12)","v":{"v":0,"d":"0€"}},{"$f":"SUM(L10:L12)","v":{"v":0,"d":"0€"}},{"$f":"SUM(M10:M12)","v":{"v":0,"d":"0€"}},{"$f":"SUM(N10:N12)","v":{"v":0,"d":"0€"}},{"$f":"SUM(O10:O12)","v":{"v":0,"d":"0€"}}]
[]
[]
[null,"Dépenses",{"$f":"C23","v":{"v":0,"d":"0€"}},{"v":0,"d":"0€"},{"v":0,"d":"0€"},{"v":0,"d":"0€"},{"v":0,"d":"0€"},{"v":0,"d":"0€"},{"v":0,"d":"0€"},{"v":0,"d":"0€"},{"v":0,"d":"0€"},{"v":0,"d":"0€"},{"v":0,"d":"0€"},{"v":0,"d":"0€"},{"v":0,"d":"0€"}]
[null,"Habitation "]
[null,"Transport "]
[null,"Alimentation "]
[null,"Soins de la personne "]
[null,"Divertissement"]
[null,"Cadeaux "]
[null,"Dépenses Totales",{"$f":"SUM(C17:C22)","v":{"v":0,"d":"0€"}},{"v":0,"d":"0€"},{"v":0,"d":"0€"},{"v":0,"d":"0€"},{"v":0,"d":"0€"},{"v":0,"d":"0€"},{"v":0,"d":"0€"},{"v":0,"d":"0€"},{"v":0,"d":"0€"},{"v":0,"d":"0€"},{"v":0,"d":"0€"},{"v":0,"d":"0€"},{"v":0,"d":"0€"}]
[]
[]
[]
[]
[]
[]
[null,null,{"$f":"UPPER(TEXT($L$3,\"mmmm-aa\"))","v":"AOÛT-17"},{"$f":"UPPER(TEXT(C30+$O$3,\"mmm-aa\"))","v":"SEPT-17"},"OCT-17","NOV-17","DÉC-17","JANV-18","FÉVR-18","MARS-18","AVR-18","MAI-18","JUIN-18","JUIL-18","AOÛT-18"]
[null,"REVENU NET Prévisionnel",{"$f":"C37-C47","v":{"v":0,"d":"0€"}},{"v":0,"d":"0€"},{"v":0,"d":"0€"},{"v":0,"d":"0€"},{"v":0,"d":"0€"},{"v":0,"d":"0€"},{"v":0,"d":"0€"},{"v":0,"d":"0€"},{"v":0,"d":"0€"},{"v":0,"d":"0€"},{"v":0,"d":"0€"},{"v":0,"d":"0€"},{"v":0,"d":"0€"}]
[]
[null,"Revenus ",{"$f":"C37","v":{"v":0,"d":"0€"}},{"v":0,"d":"0€"},{"v":0,"d":"0€"},{"v":0,"d":"0€"},{"v":0,"d":"0€"},{"v":0,"d":"0€"},{"v":0,"d":"0€"},{"v":0,"d":"0€"},{"v":0,"d":"0€"},{"v":0,"d":"0€"},{"v":0,"d":"0€"},{"v":0,"d":"0€"},{"v":0,"d":"0€"}]
[null,"Salaire Caf du Rhône (Prime activité + Indmnité Transport)"]
[null,"Fast Pizza "]
[null,"Revenu supplémentaire (retour épargne extérieur)"]
[null,"Revenus Totaux ",{"$f":"SUM(C34:C36)","v":{"v":0,"d":"0€"}},{"v":0,"d":"0€"},{"v":0,"d":"0€"},{"v":0,"d":"0€"},{"v":0,"d":"0€"},{"v":0,"d":"0€"},{"v":0,"d":"0€"},{"v":0,"d":"0€"},{"v":0,"d":"0€"},{"v":0,"d":"0€"},{"v":0,"d":"0€"},{"v":0,"d":"0€"},{"v":0,"d":"0€"}]
[]
[]
[null,"Dépenses",{"$f":"C47","v":{"v":0,"d":"0€"}},{"v":0,"d":"0€"},{"v":0,"d":"0€"},{"v":0,"d":"0€"},{"v":0,"d":"0€"},{"v":0,"d":"0€"},{"v":0,"d":"0€"},{"v":0,"d":"0€"},{"v":0,"d":"0€"},{"v":0,"d":"0€"},{"v":0,"d":"0€"},{"v":0,"d":"0€"},{"v":0,"d":"0€"}]
[null,"Habitation "]
[null,"Transport "]
[null,"Alimentation "]
[null,"Soins de la personne "]
[null,"Divertissement"]
[null,"Cadeaux "]
[null,"Dépenses Totales",{"$f":"SUM(C41:C46)","v":{"v":0,"d":"0€"}},{"v":0,"d":"0€"},{"v":0,"d":"0€"},{"v":0,"d":"0€"},{"v":0,"d":"0€"},{"v":0,"d":"0€"},{"v":0,"d":"0€"},{"v":0,"d":"0€"},{"v":0,"d":"0€"},{"v":0,"d":"0€"},{"v":0,"d":"0€"},{"v":0,"d":"0€"},{"v":0,"d":"0€"}]

{"sheet":"Tableau de Bord Analytiques","index":3,"n_rows":88,"n_cols":15,"rows_kept":88,"merged":[[0,0,0,14],[2,12,2,13]]}
["Tableaux de Bords Analytiques"]
[]
[null,"Solde de départ",null,null,"Epargne extérieur",{"$f":"150+700+200+300","v":{"v":1350,"d":"1,350€"}},{"$nulls":4},"DATE DE DÉBUT","2017-08-30","PÉRIODE (EN JOURS)",null,32]
[]
[null,null,{"$f":"UPPER(TEXT($L$3,\"mmmm-aa\"))","v":"AOÛT-17"},{"$f":"UPPER(TEXT(C5+$O$3,\"mmm-aa\"))","v":"SEPT-17"},"OCT-17","NOV-17","DÉC-17","JANV-18","FÉVR-18","MARS-18","AVR-18","MAI-18","JUIN-18","JUIL-18","AOÛT-18"]
[null,"REVENU NET réel",{"$f":"C14-C43","v":{"v":0,"d":"0€"}},{"v":0,"d":"0€"},{"v":0,"d":"0€"},{"v":0,"d":"0€"},{"v":0,"d":"0€"},{"v":0,"d":"0€"},{"v":0,"d":"0€"},{"v":0,"d":"0€"},{"v":0,"d":"0€"},{"v":0,"d":"0€"},{"v":0,"d":"0€"},{"v":0,"d":"0€"},{"v":0,"d":"0€"}]
[]
[null,"Revenus ",{"$f":"C14","v":{"v":0,"d":"0€"}},{"v":0,"d":"0€"},{"v":0,"d":"0€"},{"v":0,"d":"0€"},{"v":0,"d":"0€"},{"v":0,"d":"0€"},{"v":0,"d":"0€"},{"v":0,"d":"0€"},{"v":0,"d":"0€"},{"v":0,"d":"0€"},{"v":0,"d":"0€"},{"v":0,"d":"0€"},{"v":0,"d":"0€"}]
[null,"Salaire Caf du Rhône "]
[null,"Fast Pizza "]
[null,"Indémnité Transport Caf "]
[null,"Indémnité \"Prime à l'emploi\""]
[null,"Revenu supplémentaire (retour épargne extérieur)"]
[null,"Revenus Totaux ",{"$f":"SUM(C9:C13)","v":{"v":0,"d":"0€"}},{"v":0,"d":"0€"},{"v":0,"d":"0€"},{"v":0,"d":"0€"},{"v":0,"d":"0€"},{"v":0,"d":"0€"},{"v":0,"d":"0€"},{"v":0,"d":"0€"},{"v":0,"d":"0€"},{"v":0,"d":"0€"},{"v":0,"d":"0€"},{"v":0,"d":"0€"},{"v":0,"d":"0€"}]
[]
[]
[null,"Dépenses",{"$f":"C43","v":{"v":0,"d":"0€"}},{"v":0,"d":"0€"},{"v":0,"d":"0€"},{"v":0,"d":"0€"},{"v":0,"d":"0€"},{"v":0,"d":"0€"},{"v":0,"d":"0€"},{"v":0,"d":"0€"},{"v":0,"d":"0€"},{"v":0,"d":"0€"},{"v":0,"d":"0€"},{"v":0,"d":"0€"},{"v":0,"d":"0€"}]
[null,"Habitation :"]
[null,"Forfait Maison"]
[null,"Forfait Portable"]
[null,"Transport :"]
[null,"Train "]
[null,"Assurance automobile"]
[null,"Essence"]
[null,"Divers"]
[null,"Alimentation : "]
[null,"Courses"]
[null,"Restaurants"]
[null,"Divers"]
[null,"Soins de la personne :"]
[null,"Coiffeur"]
[null,"Vetements/Chaussure"]
[null,"Club de sport"]
[null,"Divers"]
[null,"Divertissement :"]
[null,"Cinéma"]
[null,"Sport"]
[null,"Chicha"]
[null,"Divers"]
[null,"Cadeaux :"]
[null,"Maman"]
[null,"Divers"]
[null,"Dépenses Totales",{"$f":"SUM(C18:C42)","v":{"v":0,"d":"0€"}},{"v":0,"d":"0€"},{"v":0,"d":"0€"},{"v":0,"d":"0€"},{"v":0,"d":"0€"},{"v":0,"d":"0€"},{"v":0,"d":"0€"},{"v":0,"d":"0€"},{"v":0,"d":"0€"},{"v":0,"d":"0€"},{"v":0,"d":"0€"},{"v":0,"d":"0€"},{"v":0,"d":"0€"}]
[]
[]
[]
[]
[]
[]
[null,null,{"$f":"UPPER(TEXT($L$3,\"mmmm-aa\"))","v":"AOÛT-17"},{"$f":"UPPER(TEXT(C50+$O$3,\"mmm-aa\"))","v":"SEPT-17"},"OCT-17","NOV-17","DÉC-17","JANV-18","FÉVR-18","MARS-18","AVR-18","MAI-18","JUIN-18","JUIL-18","AOÛT-18"]
[null,"REVENU NET prévisionnel",{"$f":"C59-C88","v":{"v":0,"d":"0€"}},{"v":0,"d":"0€"},{"v":0,"d":"0€"},{"v":0,"d":"0€"},{"v":0,"d":"0€"},{"v":0,"d":"0€"},{"v":0,"d":"0€"},{"v":0,"d":"0€"},{"v":0,"d":"0€"},{"v":0,"d":"0€"},{"v":0,"d":"0€"},{"v":0,"d":"0€"},{"v":0,"d":"0€"}]
[]
[null,"Revenus ",{"$f":"C59","v":{"v":0,"d":"0€"}},{"v":0,"d":"0€"},{"v":0,"d":"0€"},{"v":0,"d":"0€"},{"v":0,"d":"0€"},{"v":0,"d":"0€"},{"v":0,"d":"0€"},{"v":0,"d":"0€"},{"v":0,"d":"0€"},{"v":0,"d":"0€"},{"v":0,"d":"0€"},{"v":0,"d":"0€"},{"v":0,"d":"0€"}]
[null,"Salaire Caf du Rhône "]
[null,"Fast Pizza "]
[null,"Indémnité Transport Caf "]
[null,"Indémnité \"Prime à l'emploi\""]
[null,"Revenu supplémentaire (retour épargne extérieur)"]
[null,"Revenus Totaux ",{"$f":"SUM(C54:C58)","v":{"v":0,"d":"0€"}},{"v":0,"d":"0€"},{"v":0,"d":"0€"},{"v":0,"d":"0€"},{"v":0,"d":"0€"},{"v":0,"d":"0€"},{"v":0,"d":"0€"},{"v":0,"d":"0€"},{"v":0,"d":"0€"},{"v":0,"d":"0€"},{"v":0,"d":"0€"},{"v":0,"d":"0€"},{"v":0,"d":"0€"}]
[]
[]
[null,"Dépenses",{"$f":"C88","v":{"v":0,"d":"0€"}},{"v":0,"d":"0€"},{"v":0,"d":"0€"},{"v":0,"d":"0€"},{"v":0,"d":"0€"},{"v":0,"d":"0€"},{"v":0,"d":"0€"},{"v":0,"d":"0€"},{"v":0,"d":"0€"},{"v":0,"d":"0€"},{"v":0,"d":"0€"},{"v":0,"d":"0€"},{"v":0,"d":"0€"}]
[null,"Habitation :"]
[null,"Forfait Maison"]
[null,"Forfait Portable"]
[null,"Transport :"]
[null,"Train "]
[null,"Assurance automobile"]
[null,"Essence"]
[null,"Divers"]
[null,"Alimentation : "]
[null,"Courses"]
[null,"Restaurants"]
[null,"Divers"]
[null,"Soins de la personne :"]
[null,"Coiffeur"]
[null,"Vetements/Chaussure"]
[null,"Club de sport"]
[null,"Divers"]
[null,"Divertissement :"]
[null,"Cinéma"]
[null,"Sport"]
[null,"Chicha"]
[null,"Divers"]
[null,"Cadeaux :"]
[null,"Maman"]
[null,"Divers"]
[null,"Dépenses Totales",{"$f":"SUM(C63:C87)","v":{"v":0,"d":"0€"}},{"v":0,"d":"0€"},{"v":0,"d":"0€"},{"v":0,"d":"0€"},{"v":0,"d":"0€"},{"v":0,"d":"0€"},{"v":0,"d":"0€"},{"v":0,"d":"0€"},{"v":0,"d":"0€"},{"v":0,"d":"0€"},{"v":0,"d":"0€"},{"v":0,"d":"0€"},{"v":0,"d":"0€"}]

{"sheet":"Source","index":4,"n_rows":14,"n_cols":3,"rows_kept":14}
[]
[null,"Année","Mois "]
[null,2017,"Janvier "]
[null,2018,"Février "]
[null,2019,"Mars"]
[null,2020,"Avril"]
[null,2021,"Mai"]
[null,2022,"Juin"]
[null,2023,"Juillet"]
[null,2024,"Août"]
[null,2025,"Septembre"]
[null,2026,"Octobre"]
[null,2027,"Novembre"]
[null,2028,"Décembre"]

{"sheet":"Feuil1","index":5,"n_rows":0,"n_cols":0,"rows_kept":0}