{"text_format":"3","workbook":"xlsx","n_sheets":4,"sheets":["Revenu mensuel","Économies mensuelles","Dépenses mensuelles","Données du diagramme"],"not_rendered":{"charts":1,"defined_names":10},"read":"whole","date_system":"1900"}

{"sheet":"Revenu mensuel","index":0,"n_rows":16,"n_cols":3,"rows_kept":16}
[null,"BUDGET"]
[null,"Pourcentage du revenu dépensé","Résumé"]
[null,"Graphique en secteurs du pourcentage du revenu dépensé. La valeur de pourcentage figure dans la cellule ci-dessous","Revenu mensuel total"]
[null,null,{"$f":"SUM(Revenu[Montant])","v":{"v":3750,"d":"3,750 €"}}]
[null,null,"Dépenses mensuelles totales"]
[null,null,{"$f":"SUM(Dépenses[[#All],[Montant]])","v":{"v":2058,"d":"2,058 €"}}]
[null,null,"Économies mensuelles totales"]
[null,null,{"$f":"SUM(Épargne[[#All],[Montant]])","v":{"v":550,"d":"550 €"}}]
[null,null,"Solde en espèces"]
[null,null,{"$f":"Revenu_Mensuel_Total-Dépenses_Mensuelles_Totales-Économies_Mensuelles_Totales","v":{"v":1142,"d":"1,142 €"}}]
[null,{"$f":"MIN(Dépenses_Mensuelles_Totales/Revenu_Mensuel_Total,1)","v":{"v":0.5488,"d":"55%"}}]
[null,"Revenu mensuel"]
[null,"Élément","Montant"]
[null,"Source de revenu 1",{"v":2500,"d":"2,500.00 €"}]
[null,"Source de revenu 2",{"v":1000,"d":"1,000.00 €"}]
[null,"Autres",{"v":250,"d":"250.00 €"}]

{"sheet":"Économies mensuelles","index":1,"n_rows":6,"n_cols":3,"rows_kept":6}
[null,{"$f":"TitreBudget","v":"BUDGET"}]
[null,"Économies mensuelles"]
[null,"Date","Montant"]
[null,"Date",{"v":200,"d":"200.00 €"}]
[null,"Date",{"v":250,"d":"250.00 €"}]
[null,"Date",{"v":100,"d":"100.00 €"}]

{"sheet":"Dépenses mensuelles","index":2,"n_rows":12,"n_cols":3,"rows_kept":12}
[null,{"$f":"TitreBudget","v":"BUDGET"}]
[null,"Dépenses mensuelles"]
[null,"Élément","Montant"]
[null,"Location/Prêt immobilier",{"v":800,"d":"800.00 €"}]
[null,"Électricité",{"v":120,"d":"120.00 €"}]
[null,"Gaz",{"v":50,"d":"50.00 €"}]
[null,"Téléphone portable",{"v":45,"d":"45.00 €"}]
[null,"Courses",{"v":500,"d":"500.00 €"}]
[null,"Prêt automobile",{"v":273,"d":"273.00 €"}]
[null,"Cartes de crédit",{"v":120,"d":"120.00 €"}]
[null,"Assurance automobile",{"v":50,"d":"50.00 €"}]
[null,"Divers",{"v":100,"d":"100.00 €"}]

{"sheet":"Données du diagramme","index":3,"n_rows":4,"n_cols":2,"rows_kept":4,"hidden":true}
[null,"DONNÉES DU DIAGRAMME"]
[null,{"$f":"MIN(1-B3,1)","v":{"v":0.45120000000000005,"d":"45%"}}]
[null,{"$f":"MIN(Dépenses_Mensuelles_Totales/Revenu_Mensuel_Total,1)","v":{"v":0.5488,"d":"55%"}}]
[null,{"$f":"(Dépenses_Mensuelles_Totales/Revenu_Mensuel_Total)>1","v":false}]