{"text_format":"3","workbook":"xlsx","n_sheets":3,"sheets":["Feuil1","Feuil2","Feuil3"],"not_rendered":{"charts":1,"defined_names":3},"read":"whole","date_system":"1900"}

{"sheet":"Feuil1","index":0,"n_rows":21,"n_cols":7,"rows_kept":21}
["                      Calcul budgétaire : Calculez et enregistrez sous un autre nom : ceci est un exemple !"]
[]
[]
[null,"MOIS !!","Budget brut ??","Budget arrondi !!","Argent par jour ??","Unités ??","Arrondir à ??"]
[null,"Janvier",0,{"$f":"ROUND(Tableau5[[#This Row],[Budget brut ??]],Tableau6[[#This Row],[Arrondir à ??]])","v":0},{"$f":"D5/31","v":{"v":0,"d":"0.00"}},"€",0]
[null,"Février",0,{"$f":"ROUND(Tableau5[[#This Row],[Budget brut ??]],Tableau6[[#This Row],[Arrondir à ??]])","v":0},{"$f":"D6/28","v":{"v":0,"d":"0.00"}},"€",0]
[null,"Mars",0,{"$f":"ROUND(Tableau5[[#This Row],[Budget brut ??]],Tableau6[[#This Row],[Arrondir à ??]])","v":0},{"$f":"D7/31","v":{"v":0,"d":"0.00"}},"€",0]
[null,"Avril",0,{"$f":"ROUND(Tableau5[[#This Row],[Budget brut ??]],Tableau6[[#This Row],[Arrondir à ??]])","v":0},{"$f":"D8/30","v":{"v":0,"d":"0.00"}},"€",0]
[null,"Mai",0,{"$f":"ROUND(Tableau5[[#This Row],[Budget brut ??]],Tableau6[[#This Row],[Arrondir à ??]])","v":0},{"$f":"D9/31","v":{"v":0,"d":"0.00"}},"€",0]
[null,"Juin",0,{"$f":"ROUND(Tableau5[[#This Row],[Budget brut ??]],Tableau6[[#This Row],[Arrondir à ??]])","v":0},{"$f":"D10/30","v":{"v":0,"d":"0.00"}},"€",0]
[null,"Juillet",0,{"$f":"ROUND(Tableau5[[#This Row],[Budget brut ??]],Tableau6[[#This Row],[Arrondir à ??]])","v":0},{"$f":"D11/31","v":{"v":0,"d":"0.00"}},"€",0]
[null,"Août",0,{"$f":"ROUND(Tableau5[[#This Row],[Budget brut ??]],Tableau6[[#This Row],[Arrondir à ??]])","v":0},{"$f":"D12/31","v":{"v":0,"d":"0.00"}},"€",0]
[null,"Septembre",0,{"$f":"ROUND(Tableau5[[#This Row],[Budget brut ??]],Tableau6[[#This Row],[Arrondir à ??]])","v":0},{"$f":"D13/30","v":{"v":0,"d":"0.00"}},"€",0]
[null,"Octobre",0,{"$f":"ROUND(Tableau5[[#This Row],[Budget brut ??]],Tableau6[[#This Row],[Arrondir à ??]])","v":0},{"$f":"D14/31","v":{"v":0,"d":"0.00"}},"€",0]
[null,"Novembre",0,{"$f":"ROUND(Tableau5[[#This Row],[Budget brut ??]],Tableau6[[#This Row],[Arrondir à ??]])","v":0},{"$f":"D15/30","v":{"v":0,"d":"0.00"}},"€",0]
[null,"Décembre",0,{"$f":"ROUND(Tableau5[[#This Row],[Budget brut ??]],Tableau6[[#This Row],[Arrondir à ??]])","v":0},{"$f":"D16/31","v":{"v":0,"d":"0.00"}},"€",0]
["              TOTAL A L'ANNEE :",null,0,null,{"$f":"D17/28","v":{"v":0,"d":"0.00"}},"€/an"]
["               TOTAL PAR JOUR :",null,{"$f":"QUOTIENT(C17,365)","v":0},null,{"v":0,"d":"0.00"},"€/jour"]
[]
[]
[null,"Légendes :","!! : ne pas modifier cette colonne",null,"?? : Vous pouvez modifier cette colonne"]

{"sheet":"Feuil2","index":1,"n_rows":0,"n_cols":0,"rows_kept":0}

{"sheet":"Feuil3","index":2,"n_rows":0,"n_cols":0,"rows_kept":0}