{"text_format":"1","workbook":"xlsx","n_sheets":3,"sheets":["créanciers","MOI","LUI"],"not_rendered":{"charts":0,"images":0,"macros":1,"external_links":0,"defined_names":4,"comments":2,"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"}

{"sheet":"créanciers","index":0,"n_rows":14,"n_cols":4,"rows_kept":14,"cut":false,"hidden":false,"merged":[[1,0,5,0],[6,0,8,0],[9,0,12,0]]}
[]
["EN COMMUN","Date d'échéance","Créanciers","Montant facture"]
[null,"DEBUT DE MOIS","FONCIA",733]
[null,"DEBUT DE MOIS","EDF",122]
[null,"DEBUT DE MOIS","STE DES EAUX",113]
[null,"DEBUT DE MOIS","?? (rachat de crédit)",450]
["JEROME","DEBUT DE MOIS","FGA CAPITAL FIAT (lising lancia)",123]
[null,"MILIEU DE MOIS","MATMUT",110]
[null,"DEBUT DE MOIS","FRANFINANCE (école chez soi)",53]
["WILDA","DEBUT DE MOIS","S2P",90]
[null,"FIN DE MOIS","ORANGE",40]
[null,"DEBUT DE MOIS","IMAGIN'R",59]
[null,"MILIEU DE MOIS","MATMUT",15]
[null,null,null,{"$f":"SUM(D3:D13)","v":1908}]

{"sheet":"MOI","index":1,"n_rows":65,"n_cols":8,"rows_kept":65,"cut":false,"hidden":false,"merged":[[29,198,29,205],[29,150,29,157],[29,174,29,181],[9,0,9,7],[29,54,29,61],[29,38,29,45],[29,0,29,7],[29,14,29,21],[29,190,29,197],[0,1,0,7],[29,30,29,37],[25,0,25,7],[29,166,29,173],[29,182,29,189],[29,46,29,53],[29,8,29,13],[29,22,29,29],[29,62,29,69],[29,70,29,77],[29,214,29,221],[29,230,29,237],[29,246,29,253],[29,78,29,85],[29,86,29,93],[29,102,29,109],[29,118,29,125],[29,94,29,101],[29,126,29,133],[29,142,29,149],[29,158,29,165],[29,110,29,117],[29,134,29,141],[29,206,29,213],[29,222,29,229],[29,238,29,245]]}
["Moi",2013]
[]
["REPORT",-350,{"$f":"B6-B50","v":33},19,-21.5,83,201.5,361]
["SALAIRE",1303,0,1000,1000,1000,1000,1000]
["et autres revenus"]
["SOLDE debut de mois",{"$f":"SUM(B3:B5)","v":953},{"$f":"SUM(C3:C4)","v":33},1019,978.5,1083,1201.5,1361]
[]
["Solde fin de mois",{"$f":"B6-B50","v":33},19,-21.5,83,201.5,361,520.5]
[]
["DEPENSES OBLIGATOIRES RÉCURRENTES"]
[null,"Juin","Juillet","Août","Septembre","Octobre","Novembre","Décembre"]
["FONCIA",null,null,366.5,366.5,366.5,366.5,366.5]
["EDF"]
["MATMUT",15,null,15,15,15,15,15]
["COFIDIS",null,null,100,100,100,100,100]
["EAUX"]
["ORANGE",45,null,45,45,45,45,45]
["VOITURE",350]
["S2P (échéance par mois)",null,null,90,90,90,90,90]
["PENSION ALIMENTAIRE"]
["BILLETS Enfant"]
["IMAGIN'R",59,null,59,59,59,59,59]
["S2P",null,null,100,100,100,100,100]
["VACANCES",null,null,50,50,50,50,50]
["LIVRET JEUNE",null,null,15,15,15,15,15]
["DEPENSES OBLIGATOIRES OCCASIONNELLES"]
["GAN",198]
["FREE",206]
["ECOLE",null,null,200]
["DÉPENSES PERSONNELLES"]
["EX : salon de coiffure",30,null,null,55]
["cigarettes x2 paquets",13,14,null,null,41]
[null,4]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,{"$f":"SUM(B12:B49)","v":920},14,1040.5,895.5,881.5,840.5,840.5]
[null,"Budget "]
[null,448,40,300,40,40,40,40]
[]
[null,{"$f":"B52-SUM(B27:B49)","v":-3},{"$f":"C52-SUM(C27:C49)","v":26},100,-15,-1,40,40]
[null,"formule pour trouver -3€ en rouge clignottant"]
[]
[]
[]
[]
["S2P"]
[{"$f":"SUM(B22:GQL22)","v":354}]
["VACANCES"]
[{"$f":"SUM(B23:GQL23)","v":500}]
["LIVRET JEUNE"]
[{"$f":"SUM(B24:GQL24)","v":250}]

{"sheet":"LUI","index":2,"n_rows":65,"n_cols":8,"rows_kept":65,"cut":false,"hidden":false,"merged":[[29,214,29,221],[29,222,29,229],[29,230,29,237],[29,238,29,245],[29,246,29,253],[29,166,29,173],[29,174,29,181],[29,182,29,189],[29,190,29,197],[29,198,29,205],[29,206,29,213],[29,118,29,125],[29,126,29,133],[29,134,29,141],[29,142,29,149],[29,150,29,157],[29,158,29,165],[29,70,29,77],[29,78,29,85],[29,86,29,93],[29,94,29,101],[29,102,29,109],[29,110,29,117],[29,22,29,29],[29,30,29,37],[29,38,29,45],[29,46,29,53],[29,54,29,61],[29,62,29,69],[0,1,0,7],[9,0,9,7],[25,0,25,7],[29,0,29,7],[29,8,29,13],[29,14,29,21]]}
["Lui",2013]
[]
["REPORT",-350,{"$f":"B6-B50","v":33},19,-132.5,-28,90.5,250]
["SALAIRE",1303,0,1000,1000,1000,1000,1000]
["et autres revenus"]
["SOLDE debut de mois",{"$f":"SUM(B3:B5)","v":953},{"$f":"SUM(C3:C4)","v":33},1019,867.5,972,1090.5,1250]
[]
["Solde fin de mois",{"$f":"B6-B50","v":33},19,-132.5,-28,90.5,250,409.5]
[]
["DEPENSES OBLIGATOIRES RÉCURRENTES"]
[null,"Juin","Juillet","Août","Septembre","Octobre","Novembre","Décembre"]
["FONCIA",null,null,366.5,366.5,366.5,366.5,366.5]
["EDF"]
["MATMUT",15,null,15,15,15,15,15]
["COFIDIS",null,null,100,100,100,100,100]
["EAUX"]
["ORANGE",45,null,45,45,45,45,45]
["VOITURE",350]
["S2P (échéance par mois)",null,null,90,90,90,90,90]
["PENSION ALIMENTAIRE"]
["BILLETS Enfant"]
["IMAGIN'R",59,null,59,59,59,59,59]
["S2P",null,null,100,100,100,100,100]
["VACANCES",null,null,50,50,50,50,50]
["LIVRET JEUNE",null,null,15,15,15,15,15]
["DEPENSES OBLIGATOIRES OCCASIONNELLES"]
["GAN",198]
["FREE",206]
["ECOLE",null,null,200]
["DÉPENSES PERSONNELLES"]
["EX : salon de coiffure",30,null,null,55]
["cigarettes x2 paquets",13,14,null,null,41]
[null,4,null,111]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,{"$f":"SUM(B12:B49)","v":920},14,1151.5,895.5,881.5,840.5,840.5]
[null,"Budget "]
[null,448,40,300,40,40,40,40]
[]
[null,{"$f":"B52-SUM(B27:B49)","v":-3},{"$f":"C52-SUM(C27:C49)","v":26},-11,-15,-1,40,40]
[null,"formule pour trouver -3€ en rouge clignottant"]
[]
[]
[]
[]
["S2P"]
[{"$f":"SUM(B22:GQL22)","v":354}]
["VACANCES"]
[{"$f":"SUM(B23:GQL23)","v":500}]
["LIVRET JEUNE"]
[{"$f":"SUM(B24:GQL24)","v":250}]