{"text_format":"1","workbook":"xls","n_sheets":1,"sheets":["Budget personnel mensuel"],"not_rendered":{"charts":0,"images":0,"macros":0,"external_links":0,"defined_names":0,"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":"Budget personnel mensuel","index":0,"n_rows":63,"n_cols":9,"rows_kept":63,"cut":false,"hidden":false,"merged":[[0,0,0,8],[2,5,2,6],[7,5,7,6]],"flags":["formulas_cached_only"]}
["Budget personnel mensuel"]
[]
[null,"Coût total prévu","Coût total réel","Différence",null,"Revenus mensuels prévus"]
[null,1195,1236,-41,null,"Salaire 1",4300]
[null,null,null,null,null,"Revenu supplémentaire",300]
[null,"Coût prévu","Coût réel","Différence",null,"Total des revenus mensuels",4600]
["Habitation"]
["Loyer ou remboursement du prêt",1000,1000,0,null,"Revenus mensuels actuels"]
["Téléphone",54,100,-46,null,"Salaire 1",4000]
["Gaz/électricité",44,56,-12,null,"Revenu supplémentaire",300]
["Eau",22,28,-6,null,"Total des revenus mensuels",4300]
["Charges",8,8,0]
["Câble",34,34,0,null,"Solde prévu\n(revenus prévus moins les dépenses)",3405]
["Redevance télé",10,10,0]
["Entretien ou réparations",23,0,23,null,"Solde réel\n(revenus actuels moins les dépenses)",3064]
["Appareils ménager",0,0,0]
["Autre",0,0,0,null,"Différence (solde réel moins solde prévu)",-341]
["Sous-total",1195,1236,-41]
["Transport"]
["Remboursement de la voiture",null,null,0]
["Carte de transport/taxi",null,null,0]
["Assurance",null,null,0]
["Vignette",null,null,0]
["Carburant",null,null,0]
["Entretien",null,null,0]
["Autre",null,null,0]
["Sous-total",0,0,0]
["Assurances"]
["Habitation",null,null,0]
["Maladie",null,null,0]
["Vie",null,null,0]
["Autre",null,null,0]
["Sous-total",0,0,0,null,null,"Coût prévu","Coût réel","Différence"]
["Alimentation",null,null,null,null,"Prêts"]
["Épicerie",null,null,0,null,"Personnel",null,null,0]
["Restaurants",null,null,0,null,"Étudiant",null,null,0]
["Autre",null,null,0,null,"Carte de crédit",null,null,0]
["Sous-total",0,0,0,null,"Carte de crédit",null,null,0]
["Animaux domestiques",null,null,null,null,"Carte de crédit",null,null,0]
["Nourriture",null,null,0,null,"Autre",null,null,0]
["Vétérinaire",null,null,0,null,"Sous-total",0,0,0]
["Toilettage",null,null,0,null,"Impôts"]
["Jouets",null,null,0,null,"Sur le revenu",null,null,0]
["Autre",null,null,0,null,"Taxe d'habitation",null,null,0]
["Sous-total",0,0,0,null,"Taxes foncières",null,null,0]
["Santé, habillement et hygiène corporelle",null,null,null,null,"Autre",null,null,0]
["Médecin",null,null,0,null,"Sous-total",0,0,0]
["Coiffeur",null,null,0,null,"Épargne ou investissements"]
["Habillement",null,null,0,null,"CEP",null,null,0]
["Pressing",null,null,0,null,"Compte d'épargne",null,null,0]
["Club de sport",null,null,0,null,"Autre",null,null,0]
["Pharmacie",null,null,0,null,"Sous-total",0,0,0]
["Autre",null,null,0,null,"Cadeaux et dons"]
["Sous-total",0,0,0,null,"Don 1",null,null,0]
["Loisirs",null,null,null,null,"Don 2",null,null,0]
["Vidéo/DVD",null,null,0,null,"Don 3",null,null,0]
["CD audio",null,null,0,null,"Sous-total",0,0,0]
["Cinéma",null,null,0,null,"Dépenses liées à la justice"]
["Concerts",null,null,0,null,"Avocat",null,null,0]
["Événements sportifs",null,null,0,null,"Pension alimentaire",null,null,0]
["Théâtre",null,null,0,null,"Paiements suite à un jugement",null,null,0]
["Autre",null,null,0,null,"Autre",null,null,0]
["Sous-total",0,0,0,null,"Sous-total",0,0,0]