{"text_format":"3","workbook":"xlsx","n_sheets":2,"sheets":["Synthèse","Dépenses"],"not_rendered":{"defined_names":5},"read":"whole","date_system":"1900"}

{"sheet":"Synthèse","index":0,"n_rows":10,"n_cols":15,"rows_kept":10,"merged":[[0,1,0,2]]}
[null,"Budget personnel"]
[null,null,"Janv","Févr","Mars","Avril","Mai","Juin","Juillet","Août","Sept","Oct","Nov","Déc","Année"]
[null,"Dépenses totales",{"$f":"Dépenses[[#Totals],[Janv]]","v":{"v":0,"d":"0 €"}},{"$f":"Dépenses[[#Totals],[Févr]]","v":{"v":0,"d":"0 €"}},{"$f":"Dépenses[[#Totals],[Mars]]","v":{"v":0,"d":"0 €"}},{"$f":"Dépenses[[#Totals],[Avril]]","v":{"v":0,"d":"0 €"}},{"$f":"Dépenses[[#Totals],[Mai]]","v":{"v":0,"d":"0 €"}},{"$f":"Dépenses[[#Totals],[Juin]]","v":{"v":0,"d":"0 €"}},{"$f":"Dépenses[[#Totals],[Juillet]]","v":{"v":0,"d":"0 €"}},{"$f":"Dépenses[[#Totals],[Août]]","v":{"v":0,"d":"0 €"}},{"$f":"Dépenses[[#Totals],[Sept]]","v":{"v":0,"d":"0 €"}},{"$f":"Dépenses[[#Totals],[Oct]]","v":{"v":0,"d":"0 €"}},{"$f":"Dépenses[[#Totals],[Nov]]","v":{"v":0,"d":"0 €"}},{"$f":"Dépenses[[#Totals],[Déc]]","v":{"v":0,"d":"0 €"}},{"$f":"SUM(C3:N3)","v":{"v":0,"d":"0 €"}}]
[null,"Déficit/excédent de liquidités",{"$f":"SUM(Revenu[[#Totals],[Janv]]-C3)","v":{"v":0,"d":"0 €"}},{"$f":"SUM(Revenu[[#Totals],[Févr]]-D3)","v":{"v":0,"d":"0 €"}},{"$f":"SUM(Revenu[[#Totals],[Mars]]-E3)","v":{"v":0,"d":"0 €"}},{"$f":"SUM(Revenu[[#Totals],[Avril]]-F3)","v":{"v":0,"d":"0 €"}},{"$f":"SUM(Revenu[[#Totals],[Mai]]-G3)","v":{"v":0,"d":"0 €"}},{"$f":"SUM(Revenu[[#Totals],[Juin]]-H3)","v":{"v":0,"d":"0 €"}},{"$f":"SUM(Revenu[[#Totals],[Juillet]]-I3)","v":{"v":0,"d":"0 €"}},{"$f":"SUM(Revenu[[#Totals],[Août]]-J3)","v":{"v":0,"d":"0 €"}},{"$f":"SUM(Revenu[[#Totals],[Sept]]-K3)","v":{"v":0,"d":"0 €"}},{"$f":"SUM(Revenu[[#Totals],[Oct]]-L3)","v":{"v":0,"d":"0 €"}},{"$f":"SUM(Revenu[[#Totals],[Nov]]-M3)","v":{"v":0,"d":"0 €"}},{"$f":"SUM(Revenu[[#Totals],[Déc]]-N3)","v":{"v":0,"d":"0 €"}},{"$f":"SUM(C4:N4)","v":{"v":0,"d":"0 €"}}]
[null,"Revenu"]
[null,"Catégorie","Janv","Févr","Mars","Avril","Mai","Juin","Juillet","Août","Sept","Oct","Nov","Déc","Année"]
[null,"Salaires",{"$nulls":12},{"$f":"SUM(Revenu[[#This Row],[Janv]:[Déc]])","v":{"v":0,"d":"0 €"}}]
[null,"Intérêts/dividendes",{"$nulls":12},{"$f":"SUM(Revenu[[#This Row],[Janv]:[Déc]])","v":{"v":0,"d":"0 €"}}]
[null,"Divers",{"$nulls":12},{"$f":"SUM(Revenu[[#This Row],[Janv]:[Déc]])","v":{"v":0,"d":"0 €"}}]
[null,"Total",{"$f":"SUBTOTAL(109,Revenu[Janv])","v":{"v":0,"d":"0 €"}},{"$f":"SUBTOTAL(109,Revenu[Févr])","v":{"v":0,"d":"0 €"}},{"$f":"SUBTOTAL(109,Revenu[Mars])","v":{"v":0,"d":"0 €"}},{"$f":"SUBTOTAL(109,Revenu[Avril])","v":{"v":0,"d":"0 €"}},{"$f":"SUBTOTAL(109,Revenu[Mai])","v":{"v":0,"d":"0 €"}},{"$f":"SUBTOTAL(109,Revenu[Juin])","v":{"v":0,"d":"0 €"}},{"$f":"SUBTOTAL(109,Revenu[Juillet])","v":{"v":0,"d":"0 €"}},{"$f":"SUBTOTAL(109,Revenu[Août])","v":{"v":0,"d":"0 €"}},{"$f":"SUBTOTAL(109,Revenu[Sept])","v":{"v":0,"d":"0 €"}},{"$f":"SUBTOTAL(109,Revenu[Oct])","v":{"v":0,"d":"0 €"}},{"$f":"SUBTOTAL(109,Revenu[Nov])","v":{"v":0,"d":"0 €"}},{"$f":"SUBTOTAL(109,Revenu[Déc])","v":{"v":0,"d":"0 €"}},{"$f":"SUBTOTAL(109,Revenu[Année])","v":{"v":0,"d":"0 €"}}]

{"sheet":"Dépenses","index":1,"n_rows":12,"n_cols":16,"rows_kept":12,"merged":[[0,1,0,2]]}
[null,"Budget personnel"]
[null,"Dépenses"]
[null,"Catégorie","Sous-catégorie","Janv","Févr","Mars","Avril","Mai","Juin","Juillet","Août","Sept","Oct","Nov","Déc","Année"]
[null,"Maison","Prêt immobilier/loyer",{"$nulls":12},{"$f":"SUM(Dépenses!$D4:$O4)","v":{"v":0,"d":"0 €"}}]
[null,"Vie quotidienne","Courses ",{"$nulls":12},{"$f":"SUM(Dépenses!$D5:$O5)","v":{"v":0,"d":"0 €"}}]
[null,"Transport","Gaz/carburant",{"$nulls":12},{"$f":"SUM(Dépenses!$D6:$O6)","v":{"v":0,"d":"0 €"}}]
[null,"Divertissements","Télévision par câble",{"$nulls":12},{"$f":"SUM(Dépenses!$D7:$O7)","v":{"v":0,"d":"0 €"}}]
[null,"Santé","Cotisation club de sport",{"$nulls":12},{"$f":"SUM(Dépenses!$D8:$O8)","v":{"v":0,"d":"0 €"}}]
[null,"Vacances","Avion",{"$nulls":12},{"$f":"SUM(Dépenses!$D9:$O9)","v":{"v":0,"d":"0 €"}}]
[null,"Loisirs","Salle de sport",{"$nulls":12},{"$f":"SUM(Dépenses!$D10:$O10)","v":{"v":0,"d":"0 €"}}]
[null,"Frais/abonnements","Magazines",{"$nulls":12},{"$f":"SUM(Dépenses!$D11:$O11)","v":{"v":0,"d":"0 €"}}]
[null,"Total",null,{"$f":"SUBTOTAL(109,Dépenses[Janv])","v":{"v":0,"d":"0 €"}},{"$f":"SUBTOTAL(109,Dépenses[Févr])","v":{"v":0,"d":"0 €"}},{"$f":"SUBTOTAL(109,Dépenses[Mars])","v":{"v":0,"d":"0 €"}},{"$f":"SUBTOTAL(109,Dépenses[Avril])","v":{"v":0,"d":"0 €"}},{"$f":"SUBTOTAL(109,Dépenses[Mai])","v":{"v":0,"d":"0 €"}},{"$f":"SUBTOTAL(109,Dépenses[Juin])","v":{"v":0,"d":"0 €"}},{"$f":"SUBTOTAL(109,Dépenses[Juillet])","v":{"v":0,"d":"0 €"}},{"$f":"SUBTOTAL(109,Dépenses[Août])","v":{"v":0,"d":"0 €"}},{"$f":"SUBTOTAL(109,Dépenses[Sept])","v":{"v":0,"d":"0 €"}},{"$f":"SUBTOTAL(109,Dépenses[Oct])","v":{"v":0,"d":"0 €"}},{"$f":"SUBTOTAL(109,Dépenses[Nov])","v":{"v":0,"d":"0 €"}},{"$f":"SUBTOTAL(109,Dépenses[Déc])","v":{"v":0,"d":"0 €"}},{"$f":"SUBTOTAL(109,Dépenses[Année])","v":{"v":0,"d":"0 €"}}]