{"text_format":"3","workbook":"xlsx","n_sheets":3,"sheets":["Avoir net personnel","Avoirs","Dettes"],"not_rendered":{"charts":2,"images":2,"defined_names":1},"read":"whole","date_system":"1900"}

{"sheet":"Avoir net personnel","index":0,"n_rows":21,"n_cols":25,"rows_kept":21,"merged":[[3,2,4,7]]}
[{"$nulls":14}," "]
[{"$nulls":16},"Espèces et quasi-espèces",{"$f":"SUMIF(TBL_Assets[Catégorie],'Avoir net personnel'!Q2,TBL_Assets[Valeur])+ROW(Q2)/10000","v":42500.0002},{"$f":"_xlfn.RANK.EQ(R2,$R$2:$R$6,0)","v":5},null,{"$f":"INDEX($Q$2:$R$6,MATCH(5,$S$2:$S$6,0),1)","v":"Espèces et quasi-espèces"},{"$f":"ROUND(INDEX($Q$2:$R$6,MATCH(5,$S$2:$S$6,0),2),2)","v":42500},null,"Total des actifs",{"$f":"SUM(TBL_Assets[Valeur])","v":1923500}]
[null,null,"AVOIR NET PERSONNEL",{"$nulls":13},"Biens immobiliers",{"$f":"SUMIF(TBL_Assets[Catégorie],'Avoir net personnel'!Q3,TBL_Assets[Valeur])+ROW(Q3)/10000","v":1205000.0003},{"$f":"_xlfn.RANK.EQ(R3,$R$2:$R$6,0)","v":1},null,{"$f":"INDEX($Q$2:$R$6,MATCH(4,$S$2:$S$6,0),1)","v":"Épargne retraite"},{"$f":"ROUND(INDEX($Q$2:$R$6,MATCH(4,$S$2:$S$6,0),2),2)","v":98000},null,"Total des dettes",{"$f":"SUM(TBL_Debts[Valeur])","v":652500}]
[null,null,{"$f":"F6-F8","v":{"v":1271000,"d":"1,271,000 $"}},{"$nulls":6},"ACTIFS vs DETTES",{"$nulls":6},"Investissements",{"$f":"SUMIF(TBL_Assets[Catégorie],'Avoir net personnel'!Q4,TBL_Assets[Valeur])+ROW(Q4)/10000","v":475000.0004},{"$f":"_xlfn.RANK.EQ(R4,$R$2:$R$6,0)","v":2},null,{"$f":"INDEX($Q$2:$R$6,MATCH(3,$S$2:$S$6,0),1)","v":"Assurance vie"},{"$f":"ROUND(INDEX($Q$2:$R$6,MATCH(3,$S$2:$S$6,0),2),2)","v":103000}]
[{"$nulls":16},"Épargne retraite",{"$f":"SUMIF(TBL_Assets[Catégorie],'Avoir net personnel'!Q5,TBL_Assets[Valeur])+ROW(Q5)/10000","v":98000.0005},{"$f":"_xlfn.RANK.EQ(R5,$R$2:$R$6,0)","v":4},null,{"$f":"INDEX($Q$2:$R$6,MATCH(2,$S$2:$S$6,0),1)","v":"Investissements"},{"$f":"ROUND(INDEX($Q$2:$R$6,MATCH(2,$S$2:$S$6,0),2),2)","v":475000}]
[{"$nulls":4},"Total des actifs",{"$f":"SUM(TBL_Assets[Valeur])","v":{"v":1923500,"d":"1,923,500 $"}},{"$nulls":10},"Assurance vie",{"$f":"SUMIF(TBL_Assets[Catégorie],'Avoir net personnel'!Q6,TBL_Assets[Valeur])+ROW(Q6)/10000","v":103000.0006},{"$f":"_xlfn.RANK.EQ(R6,$R$2:$R$6,0)","v":3},null,{"$f":"INDEX($Q$2:$R$6,MATCH(1,$S$2:$S$6,0),1)","v":"Biens immobiliers"},{"$f":"ROUND(INDEX($Q$2:$R$6,MATCH(1,$S$2:$S$6,0),2),2)","v":1205000}]
[]
[{"$nulls":4},"Total des dettes",{"$f":"SUM(TBL_Debts[Valeur])","v":{"v":652500,"d":"652,500 $"}}]
[]
[]
[]
[{"$nulls":3},"SOMMAIRE DES ACTIFS"]
[{"$nulls":10},{"$f":"U6","v":"Biens immobiliers"},{"$f":"V6","v":{"v":1205000,"d":"1,205,000 $"}}]
[]
[{"$nulls":10},{"$f":"U5","v":"Investissements"},{"$f":"V5","v":{"v":475000,"d":"475,000 $"}}]
[]
[{"$nulls":10},{"$f":"U4","v":"Assurance vie"},{"$f":"V4","v":{"v":103000,"d":"103,000 $"}}]
[]
[{"$nulls":10},{"$f":"U3","v":"Épargne retraite"},{"$f":"V3","v":{"v":98000,"d":"98,000 $"}}]
[]
[{"$nulls":10},{"$f":"U2","v":"Espèces et quasi-espèces"},{"$f":"V2","v":{"v":42500,"d":"42,500 $"}}]

{"sheet":"Avoirs","index":1,"n_rows":25,"n_cols":5,"rows_kept":25}
[{"$nulls":4}," "]
[null,"AVOIRS"]
[]
[null,"Catégorie","Élément","Valeur"]
[null,"Biens immobiliers","Maison",{"v":560000,"d":"560,000.00 $"}]
[null,"Biens immobiliers","Autre",{"v":255000,"d":"255,000.00 $"}]
[null,"Épargne retraite","Comptes d’épargne retraite",{"v":98000,"d":"98,000.00 $"}]
[null,"Investissements","Actions",{"v":53000,"d":"53,000.00 $"}]
[null,"Investissements","Obligations",{"v":25000,"d":"25,000.00 $"}]
[null,"Investissements","Fonds communs",{"v":33000,"d":"33,000.00 $"}]
[null,"Investissements","Certificats de dépôt",{"v":74000,"d":"74,000.00 $"}]
[null,"Investissements","Lingots",{"v":20000,"d":"20,000.00 $"}]
[null,"Investissements","Fonds fiduciaires",{"v":250000,"d":"250,000.00 $"}]
[null,"Assurance vie","Compte épargne santé",{"v":18000,"d":"18,000.00 $"}]
[null,"Assurance vie","Valeur nominale de police d’assurance vie",{"v":85000,"d":"85,000.00 $"}]
[null,"Investissements","Autre",{"v":20000,"d":"20,000.00 $"}]
[null,"Espèces et quasi-espèces","Comptes courants",{"v":35500,"d":"35,500.00 $"}]
[null,"Espèces et quasi-espèces","Comptes d’épargne",{"v":5000,"d":"5,000.00 $"}]
[null,"Espèces et quasi-espèces","Autre",{"v":2000,"d":"2,000.00 $"}]
[null,"Biens immobiliers","Voitures",{"v":55000,"d":"55,000.00 $"}]
[null,"Biens immobiliers","Autres véhicules",{"v":85000,"d":"85,000.00 $"}]
[null,"Biens immobiliers","Mobilier",{"v":100000,"d":"100,000.00 $"}]
[null,"Biens immobiliers","Pièces de collection",{"v":50000,"d":"50,000.00 $"}]
[null,"Biens immobiliers","Bijoux",{"v":60000,"d":"60,000.00 $"}]
[null,"Biens immobiliers","Autres articles de luxe",{"v":40000,"d":"40,000.00 $"}]

{"sheet":"Dettes","index":2,"n_rows":14,"n_cols":4,"rows_kept":14}
[{"$nulls":3}," "]
[null,"DETTES"]
[]
[null,"Catégorie","Valeur"]
[null,"Hypothèques",{"v":400000,"d":"400,000.00 $"}]
[null,"Prêts sur valeur domiciliaire",{"v":50000,"d":"50,000.00 $"}]
[null,"Prêts voiture",{"v":30000,"d":"30,000.00 $"}]
[null,"Prêts personnel",{"v":12500,"d":"12,500.00 $"}]
[null,"Cartes de crédit",{"v":65000,"d":"65,000.00 $"}]
[null,"Prêts étudiant",{"v":10000,"d":"10,000.00 $"}]
[null,"Prêts pour investissements",{"v":20000,"d":"20,000.00 $"}]
[null,"Prêts sur assurance-vie",{"v":5000,"d":"5,000.00 $"}]
[null,"Autres prêts à tempérament",{"v":10000,"d":"10,000.00 $"}]
[null,"Autres dettes",{"v":50000,"d":"50,000.00 $"}]