{"text_format":"3","workbook":"xlsx","n_sheets":1,"sheets":["Budget de voyage professionnel"],"not_rendered":{"charts":1,"defined_names":3},"read":"whole","date_system":"1900"}

{"sheet":"Budget de voyage professionnel","index":0,"n_rows":16,"n_cols":7,"rows_kept":16,"merged":[[0,1,0,6],[1,1,1,2],[1,3,1,4],[2,1,2,2],[2,3,2,4],[3,1,3,2],[3,3,3,4]]}
[null,"Budget de voyage professionnel"]
[null,"Budget de voyage cible",null,{"v":2500,"d":"2,500.00 $"},null,null,{"$f":"D3","v":{"v":2369.3599999999997,"d":"2,369.36 $"}}]
[null,"Coût total du voyage",null,{"$f":"SUBTOTAL(9,Données[Montant])","v":{"v":2369.3599999999997,"d":"2,369.36 $"}},null,null,{"$f":"D2","v":{"v":2500,"d":"2,500.00 $"}}]
[null,{"$f":"IF(D2>D3,\"Vous êtes en dessous du budget de\",\"Vous dépassez le budget de \")","v":"Vous êtes en dessous du budget de"},null,{"$f":"(D2-D3)","v":{"v":130.64000000000033,"d":"130.64 $"}}]
[null,"Point","Description","Coût","Qté","Montant","Notes"]
[null,"Avion","Billets",{"v":300,"d":"300.00 $"},{"v":1,"d":"1 "},{"$f":"Données[[#This Row],[Qté]]*Données[[#This Row],[Coût]]","v":{"v":300,"d":"300.00 $"}}]
[null,"Avion","Billets",{"v":350,"d":"350.00 $"},{"v":1,"d":"1 "},{"$f":"Données[[#This Row],[Qté]]*Données[[#This Row],[Coût]]","v":{"v":350,"d":"350.00 $"}}]
[null,"Hôtel","Salle",{"v":125,"d":"125.00 $"},{"v":3,"d":"3 "},{"$f":"Données[[#This Row],[Qté]]*Données[[#This Row],[Coût]]","v":{"v":375,"d":"375.00 $"}}]
[null,"Hôtel","Salle",{"v":150,"d":"150.00 $"},{"v":3,"d":"3 "},{"$f":"Données[[#This Row],[Qté]]*Données[[#This Row],[Coût]]","v":{"v":450,"d":"450.00 $"}}]
[null,"Location de voiture","Prix par jour",{"v":52,"d":"52.00 $"},{"v":6,"d":"6 "},{"$f":"Données[[#This Row],[Qté]]*Données[[#This Row],[Coût]]","v":{"v":312,"d":"312.00 $"}}]
[null,"Gaz","Prix moyen du litre",{"v":1.74,"d":"1.74 $"},{"v":14,"d":"14 "},{"$f":"Données[[#This Row],[Qté]]*Données[[#This Row],[Coût]]","v":{"v":24.36,"d":"24.36 $"}}]
[null,"Loisirs","Montant",{"v":130,"d":"130.00 $"},{"v":1,"d":"1 "},{"$f":"Données[[#This Row],[Qté]]*Données[[#This Row],[Coût]]","v":{"v":130,"d":"130.00 $"}}]
[null,"Cadeaux","Montant",{"v":85,"d":"85.00 $"},{"v":1,"d":"1 "},{"$f":"Données[[#This Row],[Qté]]*Données[[#This Row],[Coût]]","v":{"v":85,"d":"85.00 $"}}]
[null,"Divers","Montant",{"v":55,"d":"55.00 $"},{"v":1,"d":"1 "},{"$f":"Données[[#This Row],[Qté]]*Données[[#This Row],[Coût]]","v":{"v":55,"d":"55.00 $"}}]
[null,"Repas","Prix par jour",{"v":48,"d":"48.00 $"},{"v":6,"d":"6 "},{"$f":"Données[[#This Row],[Qté]]*Données[[#This Row],[Coût]]","v":{"v":288,"d":"288.00 $"}}]
[null,"Total",{"$nulls":3},{"$f":"SUBTOTAL(109,Données[Montant])","v":{"v":2369.3599999999997,"d":"2,369.36 $"}}]