{"text_format":"1","workbook":"xls","n_sheets":1,"sheets":["Budget mensuel de la famille"],"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 mensuel de la famille","index":0,"n_rows":67,"n_cols":9,"rows_kept":67,"cut":false,"hidden":false,"merged":[[0,0,0,8],[2,5,2,6],[8,5,8,6]],"flags":["formulas_cached_only"]}
["Budget mensuel de la famille"]
[]
[null,"Dépenses totales prévues","Dépenses totales réelles","Différence totale",null,"Salaire mensuel prévu"]
[null,1195,1236,-41,null,"Salaire 1",4000]
[null,null,null,null,null,"Salaire 2",1300]
[null,"Dépenses prévues","Dépenses réelles","Différence",null,"Revenu supplémentaire",300]
["Habitation",null,null,null,null,"Revenu mensuel total",5600]
["Emprunt ou loyer",1000,1000,0]
["Second emprunt ou loyer",0,0,0,null,"Revenu mensuel réel"]
["Téléphone",54,100,-46,null,"Salaire 1",4000]
["Électricité",44,56,-12,null,"Salaire 2",1300]
["Gaz",22,28,-6,null,"Revenu supplémentaire",300]
["Eau",8,8,0,null,"Revenu mensuel total",5600]
["Câble",34,34,0]
["Ordures ménagères",10,10,0,null,"Balance prévue\n(Revenu moins dépenses prévus)",4405]
["Entretien ou réparations",23,0,23]
["Fournitures",0,0,0,null,"Balance réelle\n(Revenu moins dépenses réels)",4364]
["Divers",0,0,0]
["Sous-totaux",1195,1236,-41,null,"Différence (Réel moins prévu)",-41]
["Transport"]
["Paiement automobile 1",null,null,0]
["Paiement automobile 2",null,null,0]
["Bus/taxi",null,null,0]
["Assurance",null,null,0]
["Permis",null,null,0]
["Essence",null,null,0,null,null,"Dépenses prévues","Dépenses réelles","Différence"]
["Entretien",null,null,0]
["Divers",null,null,0,null,"Divertissement"]
["Sous-totaux",0,0,0,null,"Vidéo/DVD",null,null,0]
["Assurance",null,null,null,null,"CD",null,null,0]
["Habitation",null,null,0,null,"Cinéma",null,null,0]
["Santé",null,null,0,null,"Concerts",null,null,0]
["Vie",null,null,0,null,"Sport",null,null,0]
["Divers",null,null,0,null,"Théâtre",null,null,0]
["Sous-totaux",0,0,0,null,"Divers",null,null,0]
["Alimentation",null,null,null,null,"Sous-totaux",0,0,0]
["Courses",null,null,0,null,"Prêts"]
["Restaurants",null,null,0,null,"Personnel",null,null,0]
["Autre",null,null,0,null,"Étudiant",null,null,0]
["Sous-totaux",0,0,0,null,"Carte de crédit",null,null,0]
["Enfants",null,null,null,null,"Carte de crédit",null,null,0]
["Médecin",null,null,0,null,"Carte de crédit",null,null,0]
["Habillement",null,null,0,null,"Autre",null,null,0]
["Frais de scolarité",null,null,0,null,"Sous-totaux",0,0,0]
["Fournitures scolaires",null,null,0,null,"Impôts"]
["Cotisations ou frais d'organisation",null,null,0,null,"Fédéral",null,null,0]
["Déjeuner",null,null,0,null,"État",null,null,0]
["Garderie",null,null,0,null,"Local",null,null,0]
["Jouets/jeux",null,null,0,null,"Autre",null,null,0]
["Autre",null,null,0,null,"Sous-totaux",0,0,0]
["Sous-totaux",0,0,0,null,"Économies ou investissements"]
["Animaux",null,null,null,null,"Retraite",null,null,0]
["Alimentation",null,null,0,null,"Investissement",null,null,0]
["Soins médicaux",null,null,0,null,"Études",null,null,0]
["Toilettage",null,null,0,null,"Autre",null,null,0]
["Jouets",null,null,0,null,"Sous-totaux",0,0,0]
["Autre",null,null,0,null,"Cadeaux et dons"]
["Sous-totaux",0,0,0,null,"Oeuvre de charité 1",null,null,0]
["Soins de la personne",null,null,null,null,"Oeuvre de charité 2",null,null,0]
["Soins médicaux",null,null,0,null,"Oeuvre de charité 3",null,null,0]
["Coiffeur/manucure",null,null,0,null,"Sous-totaux",0,0,0]
["Habillement",null,null,0,null,"Judiciaire"]
["Pressing",null,null,0,null,"Avocat",null,null,0]
["Club de sport",null,null,0,null,"Pension alimentaire",null,null,0]
["Cotisations ou frais d'organisation",null,null,0,null,"Paiements sur droit de gage ou jugement",null,null,0]
["Autre",null,null,0,null,"Autre",null,null,0]
["Sous-totaux",0,0,0,null,"Sous-totaux",0,0,0]