{"text_format":"3","workbook":"xlsx","n_sheets":3,"sheets":["Valeur nette personnelle","Actifs","Dette"],"not_rendered":{"charts":2,"defined_names":1},"read":"whole","date_system":"1900"}

{"sheet":"Valeur nette personnelle","index":0,"n_rows":19,"n_cols":21,"rows_kept":19,"merged":[[0,2,0,9],[2,2,2,4],[3,2,3,4],[8,2,8,4]]}
[{"$nulls":12},"Espèces et quasi-espèces",{"$f":"SUMIF(TBL_Assets[Catégorie],'Valeur nette personnelle'!M1,TBL_Assets[Valeur])+ROW(M1)/10000","v":42500.0001},{"$f":"_xlfn.RANK.EQ(N1,$N$1:$N$5,0)","v":5},null,{"$f":"INDEX($M$1:$N$5,MATCH(5,$O$1:$O$5,0),1)","v":"Espèces et quasi-espèces"},{"$f":"ROUND(INDEX($M$1:$N$5,MATCH(5,$O$1:$O$5,0),2),2)","v":42500},null,"Total de l’actif",{"$f":"SUM(TBL_Assets[Valeur])","v":1923500}]
[{"$nulls":12},"Propriétés",{"$f":"SUMIF(TBL_Assets[Catégorie],'Valeur nette personnelle'!M2,TBL_Assets[Valeur])+ROW(M2)/10000","v":1205000.0002},{"$f":"_xlfn.RANK.EQ(N2,$N$1:$N$5,0)","v":1},null,{"$f":"INDEX($M$1:$N$5,MATCH(4,$O$1:$O$5,0),1)","v":"Épargne retraite"},{"$f":"ROUND(INDEX($M$1:$N$5,MATCH(4,$O$1:$O$5,0),2),2)","v":98000},null,"Total des dettes",{"$f":"SUM(TBL_Debts[Valeur])","v":652500}]
[null,null,"VALEUR NETTE PERSONNELLE",{"$nulls":3},"ACTIF VS DETTE",{"$nulls":5},"Investissements",{"$f":"SUMIF(TBL_Assets[Catégorie],'Valeur nette personnelle'!M3,TBL_Assets[Valeur])+ROW(M3)/10000","v":475000.0003},{"$f":"_xlfn.RANK.EQ(N3,$N$1:$N$5,0)","v":2},null,{"$f":"INDEX($M$1:$N$5,MATCH(3,$O$1:$O$5,0),1)","v":"Assurance vie"},{"$f":"ROUND(INDEX($M$1:$N$5,MATCH(3,$O$1:$O$5,0),2),2)","v":103000}]
[null,null,{"$f":"E5-E7","v":{"v":1271000,"d":"1,271,000 €"}},{"$nulls":9},"Épargne retraite",{"$f":"SUMIF(TBL_Assets[Catégorie],'Valeur nette personnelle'!M4,TBL_Assets[Valeur])+ROW(M4)/10000","v":98000.0004},{"$f":"_xlfn.RANK.EQ(N4,$N$1:$N$5,0)","v":4},null,{"$f":"INDEX($M$1:$N$5,MATCH(2,$O$1:$O$5,0),1)","v":"Investissements"},{"$f":"ROUND(INDEX($M$1:$N$5,MATCH(2,$O$1:$O$5,0),2),2)","v":475000}]
[{"$nulls":3},"Actifs totaux",{"$f":"SUM(TBL_Assets[Valeur])","v":{"v":1923500,"d":" 1,923,500 €"}},{"$nulls":7},"Assurance vie",{"$f":"SUMIF(TBL_Assets[Catégorie],'Valeur nette personnelle'!M5,TBL_Assets[Valeur])+ROW(M5)/10000","v":103000.0005},{"$f":"_xlfn.RANK.EQ(N5,$N$1:$N$5,0)","v":3},null,{"$f":"INDEX($M$1:$N$5,MATCH(1,$O$1:$O$5,0),1)","v":"Propriétés"},{"$f":"ROUND(INDEX($M$1:$N$5,MATCH(1,$O$1:$O$5,0),2),2)","v":1205000}]
[]
[{"$nulls":3},"Dette totale",{"$f":"SUM(TBL_Debts[Valeur])","v":{"v":652500,"d":" 652,500 €"}}]
[]
[null,null,"SOMMAIRE DES ACTIFS"]
[]
[{"$nulls":7},{"$f":"Q5","v":"Propriétés"},{"$f":"R5","v":{"v":1205000,"d":" 1,205,000 €"}}]
[]
[{"$nulls":7},{"$f":"Q4","v":"Investissements"},{"$f":"R4","v":{"v":475000,"d":" 475,000 €"}}]
[]
[{"$nulls":7},{"$f":"Q3","v":"Assurance vie"},{"$f":"R3","v":{"v":103000,"d":" 103,000 €"}}]
[]
[{"$nulls":7},{"$f":"Q2","v":"Épargne retraite"},{"$f":"R2","v":{"v":98000,"d":" 98,000 €"}}]
[]
[{"$nulls":7},{"$f":"Q1","v":"Espèces et quasi-espèces"},{"$f":"R1","v":{"v":42500,"d":" 42,500 €"}}]

{"sheet":"Actifs","index":1,"n_rows":24,"n_cols":5,"rows_kept":24,"merged":[[1,1,1,3]]}
[{"$nulls":4}," "]
[null,"ACTIFS"]
[null,"Catégorie","Élément","Valeur"]
[null,"Propriétés","Maison",{"v":560000,"d":"560,000.00 €"}]
[null,"Propriétés","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 en fidéicommis ",{"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,"Propriétés","Voitures",{"v":55000,"d":"55,000.00 €"}]
[null,"Propriétés","Autres véhicules",{"v":85000,"d":"85,000.00 €"}]
[null,"Propriétés","Mobilier",{"v":100000,"d":"100,000.00 €"}]
[null,"Propriétés","Pièces de collection",{"v":50000,"d":"50,000.00 €"}]
[null,"Propriétés","Bijoux",{"v":60000,"d":"60,000.00 €"}]
[null,"Propriétés","Autres articles de luxe",{"v":40000,"d":"40,000.00 €"}]

{"sheet":"Dette","index":2,"n_rows":13,"n_cols":4,"rows_kept":13}
[{"$nulls":3}," "]
[null,"DETTE"]
[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 €"}]