{"text_format":"1","workbook":"xlsx","n_sheets":14,"sheets":["ECHEANCIER","TOTAUX","JANVIER","FEVRIER","MARS","AVRIL","MAI","JUIN","JUILLET","AOUT","SEPTEMBRE","OCTOBRE","NOVEMBRE","DECEMBRE"],"not_rendered":{"charts":0,"images":0,"macros":1,"external_links":0,"defined_names":0,"comments":0,"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":"ECHEANCIER","index":0,"n_rows":11,"n_cols":11,"rows_kept":11,"cut":false,"hidden":false,"merged":[[1,0,1,5]]}
[]
[" "]
["JOUR MENSUEL","JOUR TRIMEST.","MODE PAIEM.","TIERS","CATEGORIE","MONTANT","MODIF",null,"COMPTABILISATION","MODE PAIEMENT","TIERS"]
[1,null,"Vir Recu","ARCCO","retraite",1000,null,null,"retraite","Carte","Bontemps "]
[5,null,"Vir Recu","MSA","retraite",350,null,null,"Dep Div","Cheque","Carrefour"]
[10,null,"Vir Recu","CRAM","retraite",1200,null,null,"Rec  Div","Prel","Peltier"]
[15,null,"Prel","ENGIE","Dep Div",150,null,null,"Divers","Retrait","Pharmacie"]
[20,null,"Prel","A.L.M.","Dep Div",40,null,null,"Dons-cotis","Vir emis","Super U"]
[null,null,null,null,null,null,null,null,null,"Depot cheque"]
[null,null,null,null,null,null,null,null,null,"Vir recu"]
[null,null,null,null,null,null,null,null,null,"Vers"]

{"sheet":"TOTAUX","index":1,"n_rows":18,"n_cols":6,"rows_kept":18,"cut":false,"hidden":false,"merged":[[1,1,1,2],[1,3,1,4]]}
[]
["MOIS","RECETTES",null,"DEPENSES",null,"DIVERS"]
[null,"RETRAITE","DIVERSES","DIVERSES","DONS-COTIS."]
["JANVIER",{"$f":"JANVIER!H11","v":0},{"$f":"JANVIER!I11","v":0},{"$f":"JANVIER!J11","v":0},{"$f":"JANVIER!K11","v":0},{"$f":"JANVIER!L11","v":0}]
["FEVRIER",{"$f":"FEVRIER!H12","v":0},{"$f":"FEVRIER!I12","v":0},{"$f":"FEVRIER!K12","v":0},{"$f":"FEVRIER!L12","v":0},{"$f":"FEVRIER!M12","v":0}]
["MARS",{"$f":"MARS!H12","v":0},{"$f":"MARS!I12","v":0},{"$f":"MARS!K12","v":0},{"$f":"MARS!L12","v":0},{"$f":"MARS!M12","v":0}]
["AVRIL",{"$f":"AVRIL!H12","v":0},{"$f":"AVRIL!I12","v":0},{"$f":"AVRIL!J12","v":0},{"$f":"AVRIL!K12","v":0},{"$f":"AVRIL!L12","v":0}]
["MAI",{"$f":"MAI!H12","v":0},{"$f":"MAI!I12","v":0},{"$f":"MAI!K12","v":0},{"$f":"MAI!L12","v":0},{"$f":"MAI!M12","v":0}]
["JUIN",{"$f":"JUIN!H12","v":0},{"$f":"JUIN!I12","v":0},{"$f":"JUIN!K12","v":0},{"$f":"JUIN!L12","v":0},{"$f":"JUIN!M12","v":0}]
["JUILLET",{"$f":"JUILLET!H12","v":0},{"$f":"JUILLET!I12","v":0},{"$f":"JUILLET!K12","v":0},{"$f":"JUILLET!L12","v":0},{"$f":"JUILLET!M12","v":0}]
["AOUT",{"$f":"AOUT!H12","v":0},{"$f":"AOUT!I12","v":0},{"$f":"AOUT!K12","v":0},{"$f":"AOUT!L12","v":0},{"$f":"AOUT!M12","v":0}]
["SEPTEMBRE",{"$f":"SEPTEMBRE!H12","v":0},{"$f":"SEPTEMBRE!I12","v":0},{"$f":"SEPTEMBRE!K12","v":0},{"$f":"SEPTEMBRE!L12","v":0},{"$f":"SEPTEMBRE!M12","v":0}]
["OCTOBRE",{"$f":"OCTOBRE!H12","v":0},{"$f":"OCTOBRE!I12","v":0},{"$f":"OCTOBRE!K12","v":0},{"$f":"OCTOBRE!L12","v":0},{"$f":"OCTOBRE!M12","v":0}]
["NOVEMBRE",{"$f":"NOVEMBRE!H12","v":0},{"$f":"NOVEMBRE!I12","v":0},{"$f":"NOVEMBRE!K12","v":0},{"$f":"NOVEMBRE!L12","v":0},{"$f":"NOVEMBRE!M12","v":0}]
["DECEMBRE",{"$f":"DECEMBRE!H12","v":0},{"$f":"DECEMBRE!I12","v":0},{"$f":"DECEMBRE!K12","v":0},{"$f":"DECEMBRE!L12","v":0},{"$f":"DECEMBRE!M12","v":0}]
[]
["S/TOTAUX",{"$f":"SUM(B4:B15)","v":0},{"$f":"SUM(C4:C15)","v":0},0,0,0]
["TOTAUX"," ",{"$f":"SUM(B17:C17)","v":0},{"$f":"SUM(D17:E17)","v":0},null,{"$f":"F17","v":0}]

{"sheet":"JANVIER","index":2,"n_rows":14,"n_cols":12,"rows_kept":14,"cut":false,"hidden":false,"merged":[[1,4,1,5],[1,7,1,8],[1,9,1,10]]}
[{"$f":"MID(CELL(\"filename\",A1),FIND(\"]\",CELL(\"filename\",A1))+1,32)","v":"JANVIER"}]
["JOURS","MODE","TIERS","CATEGORIE","BANQUE POSTALE",null,"P","RECETTES",null,"DEPENSES",null,"DIVERS"]
[null,"PAIEMENT",null,null,"DEB./CRED.","SOLDE",null,"RETRAITE","DIVERSES","DIVERSES","DONS-COTIS"," "]
["2016-01-01","REPORT",null,null,null," "]
["2016-01-04",null,null,null,null,{"$f":"SUM(F4+E5)","v":{"$error":"#VALUE!"}},null,{"$f":"IF($D5=\"RETRAITE\",($E5),0)","v":0},{"$f":"IF($D5=\"rec div\",($E5),0)","v":0},{"$f":"IF($D5=\"dep div\",($E5),0)","v":0},{"$f":"IF($D5=\"dep sante\",($E5),0)","v":0},{"$f":"IF($D5=\"divers\",($E5),0)","v":0}]
["2016-01-06",null,null,null,null,{"$f":"SUM(F5+E6)","v":{"$error":"#VALUE!"}},null,{"$f":"IF($D6=\"RETRAITE\",($E6),0)","v":0},{"$f":"IF($D6=\"rec div\",($E6),0)","v":0},{"$f":"IF($D6=\"dep div\",($E6),0)","v":0},{"$f":"IF($D6=\"dep sante\",($E6),0)","v":0},{"$f":"IF($D6=\"divers\",($E6),0)","v":0}]
["2016-01-10",null,null,null,null,{"$f":"SUM(F6)+(E7)","v":{"$error":"#VALUE!"}},null,{"$f":"IF($D7=\"RETRAITE\",($E7),0)","v":0},{"$f":"IF($D7=\"rec div\",($E7),0)","v":0},{"$f":"IF($D7=\"dep div\",($E7),0)","v":0},0,0]
[null,null,null,null,null,{"$f":"SUM(F7+E8)","v":{"$error":"#VALUE!"}},null,{"$f":"IF($D8=\"RETRAITE\",($E8),0)","v":0},{"$f":"IF($D8=\"rec div\",($E8),0)","v":0},0,0,0]
[null,null,null,null,null,{"$f":"SUM(F8)+(E9)","v":{"$error":"#VALUE!"}},null,null,0,0,0,0]
[null,null,null,null,null,{"$f":"SUM(F9+(E10))","v":{"$error":"#VALUE!"}},null,null,{"$f":"IF($D10=\"rec div\",($E10),0)","v":0},0,0,0]
["TOTAL MOIS",null,null,null,{"$f":"SUM(E5:E10)","v":0},null," ",{"$f":"SUM(H5:H10)","v":0},0,0,0,0]
["TOTAL",null,null,null,null,{"$f":"F10","v":{"$error":"#VALUE!"}},null,{"$f":"(H11+H4)","v":0},null,{"$f":"(J11+J4)","v":0},{"$f":"(K11+K4)","v":0},{"$f":"(L11+L4)","v":0}]
[]
[null,null,"CONTROLE",null,null,{"$f":"(F12)","v":{"$error":"#VALUE!"}}]

{"sheet":"FEVRIER","index":3,"n_rows":14,"n_cols":13,"rows_kept":14,"cut":false,"hidden":false,"merged":[[1,4,1,5],[1,7,1,9],[1,10,1,11]]}
[{"$f":"MID(CELL(\"filename\",A1),FIND(\"]\",CELL(\"filename\",A1))+1,32)","v":"FEVRIER"}]
["JOURS","MODE","TIERS","CATEGORIE","BANQUE POSTALE",null,"P","RECETTES",null,null,"DEPENSES",null,"DIVERS"]
[null,"PAIEMENT",null,null,"DEB./CRED.","SOLDE",null,"RETRAITE","DIVERSES","SANTE","DIVERSES","SANTE"," "]
["2016-02-01","REPORT",null,null,null," "]
[null,null,null,null,null,{"$f":"SUM(F4)+(E5)","v":0},null,{"$f":"IF($D5=\"RETRAITE\",($E5),0)","v":0},{"$f":"IF($D5=\"rec div\",($E5),0)","v":0},{"$f":"IF($D5=\"rec sante\",($E5),0)","v":0},{"$f":"IF($D5=\"dep div\",($E5),0)","v":0},{"$f":"IF($D5=\"dep sante\",($E5),0)","v":0},{"$f":"IF($D5=\"divers\",($E5),0)","v":0}]
[null,null,null,null,null,{"$f":"SUM(F5+E6)","v":0},null,{"$f":"IF($D6=\"RETRAITE\",($E6),0)","v":0},{"$f":"IF($D6=\"rec div\",($E6),0)","v":0},{"$f":"IF($D6=\"rec sante\",($E6),0)","v":0},{"$f":"IF($D6=\"dep div\",($E6),0)","v":0},{"$f":"IF($D6=\"dep sante\",($E6),0)","v":0},{"$f":"IF($D6=\"divers\",($E6),0)","v":0}]
[null,null,null,null,null,{"$f":"SUM(F6+E7)","v":0},null,0,0,0,{"$f":"IF($D7=\"dep div\",($E7),0)","v":0},0,0]
[null,null,null,null,null,0,null,0,0,0,0,0,0]
[" ",null,null,null,null,0,null,null,0,0,0,0,0]
[null,null,null,null,null,{"$f":"SUM(F9+(E10))","v":0},null,null,0,0,0,0,0]
["TOTAL MOIS",null,null,null,{"$f":"SUM(E5:E10)","v":0},null," ",{"$f":"SUM(H5:H10)","v":0},0,0,0,0,0]
["TOTAL",null,null,null,null,{"$f":"F10","v":0},null,{"$f":"(H11+H4)","v":0},null,{"$f":"(J11+J4)","v":0},{"$f":"(K11+K4)","v":0},{"$f":"(L11+L4)","v":0},{"$f":"(M11+M4)","v":0}]
[]
[null,null,"CONTROLE",null,null,{"$f":"(F12)","v":0},null,null,null,{"$f":"SUM(H11:M11)","v":0}]

{"sheet":"MARS","index":4,"n_rows":14,"n_cols":13,"rows_kept":14,"cut":false,"hidden":false,"merged":[[1,4,1,5],[1,7,1,9],[1,10,1,11]]}
[{"$f":"MID(CELL(\"filename\",A1),FIND(\"]\",CELL(\"filename\",A1))+1,32)","v":"MARS"}]
["JOURS","MODE","TIERS","CATEGORIE","BANQUE POSTALE",null,"P","RECETTES",null,null,"DEPENSES",null,"DIVERS"]
[null,"PAIEMENT",null,null,"DEB./CRED.","SOLDE",null,"RETRAITE","DIVERSES","SANTE","DIVERSES","SANTE"," "]
["2016-03-01","REPORT",null,null,null," "]
[null,null,null,null,null,{"$f":"SUM(F4)+(E5)","v":0},null,{"$f":"IF($D5=\"RETRAITE\",($E5),0)","v":0},{"$f":"IF($D5=\"rec div\",($E5),0)","v":0},{"$f":"IF($D5=\"rec sante\",($E5),0)","v":0},{"$f":"IF($D5=\"dep div\",($E5),0)","v":0},{"$f":"IF($D5=\"dep sante\",($E5),0)","v":0},{"$f":"IF($D5=\"divers\",($E5),0)","v":0}]
[null,null,null,null,null,{"$f":"SUM(F5+E6)","v":0},null,{"$f":"IF($D6=\"RETRAITE\",($E6),0)","v":0},{"$f":"IF($D6=\"rec div\",($E6),0)","v":0},{"$f":"IF($D6=\"rec sante\",($E6),0)","v":0},{"$f":"IF($D6=\"dep div\",($E6),0)","v":0},{"$f":"IF($D6=\"dep sante\",($E6),0)","v":0},{"$f":"IF($D6=\"divers\",($E6),0)","v":0}]
[null,null,null,null,null,{"$f":"SUM(F6+E7)","v":0},null,0,0,0,{"$f":"IF($D7=\"dep div\",($E7),0)","v":0},0,0]
[null,null,null,null,null,0,null,0,0,0,0,0,0]
[" ",null,null,null,null,0,null,null,0,0,0,0,0]
[null,null,null,null,null,{"$f":"SUM(F9+(E10))","v":0},null,null,0,0,0,0,0]
["TOTAL MOIS",null,null,null,{"$f":"SUM(E5:E10)","v":0},null," ",{"$f":"SUM(H5:H10)","v":0},0,0,0,0,0]
["TOTAL",null,null,null,null,{"$f":"F10","v":0},null,{"$f":"(H11+H4)","v":0},null,{"$f":"(J11+J4)","v":0},{"$f":"(K11+K4)","v":0},{"$f":"(L11+L4)","v":0},{"$f":"(M11+M4)","v":0}]
[]
[null,null,"CONTROLE",null,null,{"$f":"(F12)","v":0},null,null,null,{"$f":"SUM(H11:M11)","v":0}]

{"sheet":"AVRIL","index":5,"n_rows":14,"n_cols":12,"rows_kept":14,"cut":false,"hidden":false,"merged":[[1,4,1,5],[1,7,1,8],[1,9,1,10]]}
[{"$f":"MID(CELL(\"filename\",A1),FIND(\"]\",CELL(\"filename\",A1))+1,32)","v":"AVRIL"}]
["JOURS","MODE","TIERS","CATEGORIE","BANQUE POSTALE",null,"P","RECETTES",null,"DEPENSES",null,"DIVERS"]
[null,"PAIEMENT",null,null,"DEB./CRED.","SOLDE",null,"RETRAITE","DIVERSES","DIVERSES","DONS-COTIS."," "]
["2016-04-01","REPORT",null,null,null," "]
["2016-04-02",null,null,null,{"$f":"SUM(E1:E4)","v":0},null," ",{"$f":"SUM(H1:H4)","v":0},{"$f":"SUM(I1:I4)","v":0},{"$f":"IF($D5=\"dep div\",($E5),0)","v":0},{"$f":"IF($D5=\"dep sante\",($E5),0)","v":0},{"$f":"IF($D5=\"divers\",($E5),0)","v":0}]
["2016-04-03",null,null,null,null,{"$f":"SUM(F5)+(E6)","v":0},null,{"$f":"IF($D6=\"RETRAITE\",($E6),0)","v":0},{"$f":"IF($D6=\"rec div\",($E6),0)","v":0},{"$f":"IF($D6=\"dep div\",($E6),0)","v":0},{"$f":"IF($D6=\"dep sante\",($E6),0)","v":0},{"$f":"IF($D6=\"divers\",($E6),0)","v":0}]
["2016-04-04",null,null,null,null,{"$f":"SUM(F6+E7)","v":0},null,{"$f":"IF($D7=\"RETRAITE\",($E7),0)","v":0},{"$f":"IF($D7=\"rec div\",($E7),0)","v":0},{"$f":"IF($D7=\"dep div\",($E7),0)","v":0},0,0]
["10/04/02016",null,null,null,null,{"$f":"SUM(F7)+(E8)","v":0},null,null,{"$f":"IF($D8=\"rec div\",($E8),0)","v":0},0,0,0]
[null,null,null,null,null,{"$f":"SUM(F8+E9)","v":0},null,{"$f":"IF($D9=\"RETRAITE\",($E9),0)","v":0},{"$f":"IF($D9=\"rec div\",($E9),0)","v":0},0,0,0]
[null,null,null,null,null,{"$f":"SUM(F9+E10)","v":0},null,{"$f":"IF($D10=\"RETRAITE\",($E10),0)","v":0},0,0,0,0]
["TOTAL MOIS",null,null,null,null,{"$f":"SUM(F10+(E11))","v":0},null,null,0,{"$f":"SUM(J5:J10)","v":0},0,0]
["TOTAL",null,null,null,null,{"$f":"F10","v":0},null,{"$f":"(H11+H4)","v":0},null,{"$f":"(J11+J4)","v":0},{"$f":"(K11+K4)","v":0},{"$f":"(L11+L4)","v":0}]
[]
[null,null,"CONTROLE",null,null,{"$f":"(F12)","v":0}]

{"sheet":"MAI","index":6,"n_rows":14,"n_cols":13,"rows_kept":14,"cut":false,"hidden":false,"merged":[[1,4,1,5],[1,7,1,9],[1,10,1,11]]}
[{"$f":"MID(CELL(\"filename\",A1),FIND(\"]\",CELL(\"filename\",A1))+1,32)","v":"MAI"}]
["JOURS","MODE","TIERS","CATEGORIE","BANQUE POSTALE",null,"P","RECETTES",null,null,"DEPENSES",null,"DIVERS"]
[null,"PAIEMENT",null,null,"DEB./CRED.","SOLDE",null,"RETRAITE","DIVERSES","SANTE","DIVERSES","SANTE"," "]
["2016-05-01","REPORT",null,null,null," "]
[null,null,null,null,null,{"$f":"SUM(F4)+(E5)","v":0},null,{"$f":"IF($D5=\"RETRAITE\",($E5),0)","v":0},{"$f":"IF($D5=\"rec div\",($E5),0)","v":0},{"$f":"IF($D5=\"rec sante\",($E5),0)","v":0},{"$f":"IF($D5=\"dep div\",($E5),0)","v":0},{"$f":"IF($D5=\"dep sante\",($E5),0)","v":0},{"$f":"IF($D5=\"divers\",($E5),0)","v":0}]
[null,null,null,null,null,{"$f":"SUM(F5+E6)","v":0},null,{"$f":"IF($D6=\"RETRAITE\",($E6),0)","v":0},{"$f":"IF($D6=\"rec div\",($E6),0)","v":0},{"$f":"IF($D6=\"rec sante\",($E6),0)","v":0},{"$f":"IF($D6=\"dep div\",($E6),0)","v":0},{"$f":"IF($D6=\"dep sante\",($E6),0)","v":0},{"$f":"IF($D6=\"divers\",($E6),0)","v":0}]
[null,null,null,null,null,{"$f":"SUM(F6+E7)","v":0},null,0,0,0,{"$f":"IF($D7=\"dep div\",($E7),0)","v":0},0,0]
[null,null,null,null,null,0,null,0,0,0,0,0,0]
[" ",null,null,null,null,0,null,null,0,0,0,0,0]
[null,null,null,null,null,{"$f":"SUM(F9+(E10))","v":0},null,null,0,0,0,0,0]
["TOTAL MOIS",null,null,null,{"$f":"SUM(E5:E10)","v":0},null," ",{"$f":"SUM(H5:H10)","v":0},0,0,0,0,0]
["TOTAL",null,null,null,null,{"$f":"F10","v":0},null,{"$f":"(H11+H4)","v":0},null,{"$f":"(J11+J4)","v":0},{"$f":"(K11+K4)","v":0},{"$f":"(L11+L4)","v":0},{"$f":"(M11+M4)","v":0}]
[]
[null,null,"CONTROLE",null,null,{"$f":"(F12)","v":0},null,null,null,{"$f":"SUM(H11:M11)","v":0}]

{"sheet":"JUIN","index":7,"n_rows":16,"n_cols":14,"rows_kept":16,"cut":false,"hidden":false,"merged":[[1,4,1,5],[1,7,1,9],[1,10,1,11],[3,4,3,5],[3,7,3,9],[3,10,3,11]]}
[{"$f":"MID(CELL(\"filename\",A1),FIND(\"]\",CELL(\"filename\",A1))+1,32)","v":"JUIN"}]
["JOURS","MODE","TIERS","CATEGORIE","CREDIT MUTUEL",null,"P","RECETTES",null,null,"DEPENSES",null,"C. PORT","DIVERS"]
[null,"PAIEMENT",null,null,"DEB./CRED.","SOLDE",null,"RETRAITE","DIVERSES","SANTE","DIVERSES","SANTE",null," "]
["JOURS","MODE","TIERS","CATEGORIE","BANQUE POSTALE",null,"P","RECETTES",null,null,"DEPENSES",null,"DIVERS"]
[null,"PAIEMENT",null,null,"DEB./CRED.","SOLDE",null,"RETRAITE","DIVERSES","SANTE","DIVERSES","SANTE"," "]
["2016-06-01","REPORT",null,null,null," "]
[null,null,null,null,null,{"$f":"SUM(F6)+(E7)","v":0},null,{"$f":"IF($D7=\"RETRAITE\",($E7),0)","v":0},{"$f":"IF($D7=\"rec div\",($E7),0)","v":0},{"$f":"IF($D7=\"rec sante\",($E7),0)","v":0},{"$f":"IF($D7=\"dep div\",($E7),0)","v":0},{"$f":"IF($D7=\"dep sante\",($E7),0)","v":0},{"$f":"IF($D7=\"divers\",($E7),0)","v":0}]
[null,null,null,null,null,{"$f":"SUM(F7+E8)","v":0},null,{"$f":"IF($D8=\"RETRAITE\",($E8),0)","v":0},{"$f":"IF($D8=\"rec div\",($E8),0)","v":0},{"$f":"IF($D8=\"rec sante\",($E8),0)","v":0},{"$f":"IF($D8=\"dep div\",($E8),0)","v":0},{"$f":"IF($D8=\"dep sante\",($E8),0)","v":0},{"$f":"IF($D8=\"divers\",($E8),0)","v":0}]
[null,null,null,null,null,{"$f":"SUM(F8+E9)","v":0},null,0,0,0,{"$f":"IF($D9=\"dep div\",($E9),0)","v":0},0,0]
[null,null,null,null,null,0,null,0,0,0,0,0,0]
[" ",null,null,null,null,0,null,null,0,0,0,0,0]
[null,null,null,null,null,{"$f":"SUM(F11+(E12))","v":0},null,null,0,0,0,0,0]
["TOTAL MOIS",null,null,null,{"$f":"SUM(E7:E12)","v":0},null," ",{"$f":"SUM(H7:H12)","v":0},0,0,0,0,0]
["TOTAL",null,null,null,null,{"$f":"F12","v":0},null,{"$f":"(H13+H6)","v":0},null,{"$f":"(J13+J6)","v":0},{"$f":"(K13+K6)","v":0},{"$f":"(L13+L6)","v":0},{"$f":"(M13+M6)","v":0}]
[]
[null,null,"CONTROLE",null,null,{"$f":"(F14)","v":0},null,null,null,{"$f":"SUM(H13:M13)","v":0}]

{"sheet":"JUILLET","index":8,"n_rows":14,"n_cols":13,"rows_kept":14,"cut":false,"hidden":false,"merged":[[1,4,1,5],[1,7,1,9],[1,10,1,11]]}
[{"$f":"MID(CELL(\"filename\",A1),FIND(\"]\",CELL(\"filename\",A1))+1,32)","v":"JUILLET"}]
["JOURS","MODE","TIERS","CATEGORIE","BANQUE POSTALE",null,"P","RECETTES",null,null,"DEPENSES",null,"DIVERS"]
[null,"PAIEMENT",null,null,"DEB./CRED.","SOLDE",null,"RETRAITE","DIVERSES","SANTE","DIVERSES","SANTE"," "]
["2016-07-01","REPORT",null,null,null," "]
[null,null,null,null,null,{"$f":"SUM(F4)+(E5)","v":0},null,{"$f":"IF($D5=\"RETRAITE\",($E5),0)","v":0},{"$f":"IF($D5=\"rec div\",($E5),0)","v":0},{"$f":"IF($D5=\"rec sante\",($E5),0)","v":0},{"$f":"IF($D5=\"dep div\",($E5),0)","v":0},{"$f":"IF($D5=\"dep sante\",($E5),0)","v":0},{"$f":"IF($D5=\"divers\",($E5),0)","v":0}]
[null,null,null,null,null,{"$f":"SUM(F5+E6)","v":0},null,{"$f":"IF($D6=\"RETRAITE\",($E6),0)","v":0},{"$f":"IF($D6=\"rec div\",($E6),0)","v":0},{"$f":"IF($D6=\"rec sante\",($E6),0)","v":0},{"$f":"IF($D6=\"dep div\",($E6),0)","v":0},{"$f":"IF($D6=\"dep sante\",($E6),0)","v":0},{"$f":"IF($D6=\"divers\",($E6),0)","v":0}]
[null,null,null,null,null,{"$f":"SUM(F6+E7)","v":0},null,0,0,0,{"$f":"IF($D7=\"dep div\",($E7),0)","v":0},0,0]
[null,null,null,null,null,0,null,0,0,0,0,0,0]
[" ",null,null,null,null,0,null,null,0,0,0,0,0]
[null,null,null,null,null,{"$f":"SUM(F9+(E10))","v":0},null,null,0,0,0,0,0]
["TOTAL MOIS",null,null,null,{"$f":"SUM(E5:E10)","v":0},null," ",{"$f":"SUM(H5:H10)","v":0},0,0,0,0,0]
["TOTAL",null,null,null,null,{"$f":"F10","v":0},null,{"$f":"(H11+H4)","v":0},null,{"$f":"(J11+J4)","v":0},{"$f":"(K11+K4)","v":0},{"$f":"(L11+L4)","v":0},{"$f":"(M11+M4)","v":0}]
[]
[null,null,"CONTROLE",null,null,{"$f":"(F12)","v":0},null,null,null,{"$f":"SUM(H11:M11)","v":0}]

{"sheet":"AOUT","index":9,"n_rows":14,"n_cols":13,"rows_kept":14,"cut":false,"hidden":false,"merged":[[1,4,1,5],[1,7,1,9],[1,10,1,11]]}
[{"$f":"MID(CELL(\"filename\",A1),FIND(\"]\",CELL(\"filename\",A1))+1,32)","v":"AOUT"}]
["JOURS","MODE","TIERS","CATEGORIE","BANQUE POSTALE",null,"P","RECETTES",null,null,"DEPENSES",null,"DIVERS"]
[null,"PAIEMENT",null,null,"DEB./CRED.","SOLDE",null,"RETRAITE","DIVERSES","SANTE","DIVERSES","SANTE"," "]
["2016-08-01","REPORT",null,null,null," "]
[null,null,null,null,null,{"$f":"SUM(F4)+(E5)","v":0},null,{"$f":"IF($D5=\"RETRAITE\",($E5),0)","v":0},{"$f":"IF($D5=\"rec div\",($E5),0)","v":0},{"$f":"IF($D5=\"rec sante\",($E5),0)","v":0},{"$f":"IF($D5=\"dep div\",($E5),0)","v":0},{"$f":"IF($D5=\"dep sante\",($E5),0)","v":0},{"$f":"IF($D5=\"divers\",($E5),0)","v":0}]
[null,null,null,null,null,{"$f":"SUM(F5+E6)","v":0},null,{"$f":"IF($D6=\"RETRAITE\",($E6),0)","v":0},{"$f":"IF($D6=\"rec div\",($E6),0)","v":0},{"$f":"IF($D6=\"rec sante\",($E6),0)","v":0},{"$f":"IF($D6=\"dep div\",($E6),0)","v":0},{"$f":"IF($D6=\"dep sante\",($E6),0)","v":0},{"$f":"IF($D6=\"divers\",($E6),0)","v":0}]
[null,null,null,null,null,{"$f":"SUM(F6+E7)","v":0},null,0,0,0,{"$f":"IF($D7=\"dep div\",($E7),0)","v":0},0,0]
[null,null,null,null,null,0,null,0,0,0,0,0,0]
[" ",null,null,null,null,0,null,null,0,0,0,0,0]
[null,null,null,null,null,{"$f":"SUM(F9+(E10))","v":0},null,null,0,0,0,0,0]
["TOTAL MOIS",null,null,null,{"$f":"SUM(E5:E10)","v":0},null," ",{"$f":"SUM(H5:H10)","v":0},0,0,0,0,0]
["TOTAL",null,null,null,null,{"$f":"F10","v":0},null,{"$f":"(H11+H4)","v":0},null,{"$f":"(J11+J4)","v":0},{"$f":"(K11+K4)","v":0},{"$f":"(L11+L4)","v":0},{"$f":"(M11+M4)","v":0}]
[]
[null,null,"CONTROLE",null,null,{"$f":"(F12)","v":0},null,null,null,{"$f":"SUM(H11:M11)","v":0}]

{"sheet":"SEPTEMBRE","index":10,"n_rows":14,"n_cols":13,"rows_kept":14,"cut":false,"hidden":false,"merged":[[1,4,1,5],[1,7,1,9],[1,10,1,11]]}
[{"$f":"MID(CELL(\"filename\",A1),FIND(\"]\",CELL(\"filename\",A1))+1,32)","v":"SEPTEMBRE"}]
["JOURS","MODE","TIERS","CATEGORIE","BANQUE POSTALE",null,"P","RECETTES",null,null,"DEPENSES",null,"DIVERS"]
[null,"PAIEMENT",null,null,"DEB./CRED.","SOLDE",null,"RETRAITE","DIVERSES","SANTE","DIVERSES","SANTE"," "]
["2016-09-01","REPORT",null,null,null," "]
[null,null,null,null,null,{"$f":"SUM(F4)+(E5)","v":0},null,{"$f":"IF($D5=\"RETRAITE\",($E5),0)","v":0},{"$f":"IF($D5=\"rec div\",($E5),0)","v":0},{"$f":"IF($D5=\"rec sante\",($E5),0)","v":0},{"$f":"IF($D5=\"dep div\",($E5),0)","v":0},{"$f":"IF($D5=\"dep sante\",($E5),0)","v":0},{"$f":"IF($D5=\"divers\",($E5),0)","v":0}]
[null,null,null,null,null,{"$f":"SUM(F5+E6)","v":0},null,{"$f":"IF($D6=\"RETRAITE\",($E6),0)","v":0},{"$f":"IF($D6=\"rec div\",($E6),0)","v":0},{"$f":"IF($D6=\"rec sante\",($E6),0)","v":0},{"$f":"IF($D6=\"dep div\",($E6),0)","v":0},{"$f":"IF($D6=\"dep sante\",($E6),0)","v":0},{"$f":"IF($D6=\"divers\",($E6),0)","v":0}]
[null,null,null,null,null,{"$f":"SUM(F6+E7)","v":0},null,0,0,0,{"$f":"IF($D7=\"dep div\",($E7),0)","v":0},0,0]
[null,null,null,null,null,0,null,0,0,0,0,0,0]
[" ",null,null,null,null,0,null,null,0,0,0,0,0]
[null,null,null,null,null,{"$f":"SUM(F9+(E10))","v":0},null,null,0,0,0,0,0]
["TOTAL MOIS",null,null,null,{"$f":"SUM(E5:E10)","v":0},null," ",{"$f":"SUM(H5:H10)","v":0},0,0,0,0,0]
["TOTAL",null,null,null,null,{"$f":"F10","v":0},null,{"$f":"(H11+H4)","v":0},null,{"$f":"(J11+J4)","v":0},{"$f":"(K11+K4)","v":0},{"$f":"(L11+L4)","v":0},{"$f":"(M11+M4)","v":0}]
[]
[null,null,"CONTROLE",null,null,{"$f":"(F12)","v":0},null,null,null,{"$f":"SUM(H11:M11)","v":0}]

{"sheet":"OCTOBRE","index":11,"n_rows":14,"n_cols":13,"rows_kept":14,"cut":false,"hidden":false,"merged":[[1,4,1,5],[1,7,1,9],[1,10,1,11]]}
[{"$f":"MID(CELL(\"filename\",A1),FIND(\"]\",CELL(\"filename\",A1))+1,32)","v":"OCTOBRE"}]
["JOURS","MODE","TIERS","CATEGORIE","BANQUE POSTALE",null,"P","RECETTES",null,null,"DEPENSES",null,"DIVERS"]
[null,"PAIEMENT",null,null,"DEB./CRED.","SOLDE",null,"RETRAITE","DIVERSES","SANTE","DIVERSES","SANTE"," "]
["2016-10-01","REPORT",null,null,null," "]
[null,null,null,null,null,{"$f":"SUM(F4)+(E5)","v":0},null,{"$f":"IF($D5=\"RETRAITE\",($E5),0)","v":0},{"$f":"IF($D5=\"rec div\",($E5),0)","v":0},{"$f":"IF($D5=\"rec sante\",($E5),0)","v":0},{"$f":"IF($D5=\"dep div\",($E5),0)","v":0},{"$f":"IF($D5=\"dep sante\",($E5),0)","v":0},{"$f":"IF($D5=\"divers\",($E5),0)","v":0}]
[null,null,null,null,null,{"$f":"SUM(F5+E6)","v":0},null,{"$f":"IF($D6=\"RETRAITE\",($E6),0)","v":0},{"$f":"IF($D6=\"rec div\",($E6),0)","v":0},{"$f":"IF($D6=\"rec sante\",($E6),0)","v":0},{"$f":"IF($D6=\"dep div\",($E6),0)","v":0},{"$f":"IF($D6=\"dep sante\",($E6),0)","v":0},{"$f":"IF($D6=\"divers\",($E6),0)","v":0}]
[null,null,null,null,null,{"$f":"SUM(F6+E7)","v":0},null,0,0,0,{"$f":"IF($D7=\"dep div\",($E7),0)","v":0},0,0]
[null,null,null,null,null,0,null,0,0,0,0,0,0]
[" ",null,null,null,null,0,null,null,0,0,0,0,0]
[null,null,null,null,null,{"$f":"SUM(F9+(E10))","v":0},null,null,0,0,0,0,0]
["TOTAL MOIS",null,null,null,{"$f":"SUM(E5:E10)","v":0},null," ",{"$f":"SUM(H5:H10)","v":0},0,0,0,0,0]
["TOTAL",null,null,null,null,{"$f":"F10","v":0},null,{"$f":"(H11+H4)","v":0},null,{"$f":"(J11+J4)","v":0},{"$f":"(K11+K4)","v":0},{"$f":"(L11+L4)","v":0},{"$f":"(M11+M4)","v":0}]
[]
[null,null,"CONTROLE",null,null,{"$f":"(F12)","v":0},null,null,null,{"$f":"SUM(H11:M11)","v":0}]

{"sheet":"NOVEMBRE","index":12,"n_rows":14,"n_cols":13,"rows_kept":14,"cut":false,"hidden":false,"merged":[[1,4,1,5],[1,7,1,9],[1,10,1,11]]}
[{"$f":"MID(CELL(\"filename\",A1),FIND(\"]\",CELL(\"filename\",A1))+1,32)","v":"NOVEMBRE"}]
["JOURS","MODE","TIERS","CATEGORIE","BANQUE POSTALE",null,"P","RECETTES",null,null,"DEPENSES",null,"DIVERS"]
[null,"PAIEMENT",null,null,"DEB./CRED.","SOLDE",null,"RETRAITE","DIVERSES","SANTE","DIVERSES","SANTE"," "]
["2016-11-01","REPORT",null,null,null," "]
[null,null,null,null,null,{"$f":"SUM(F4)+(E5)","v":0},null,{"$f":"IF($D5=\"RETRAITE\",($E5),0)","v":0},{"$f":"IF($D5=\"rec div\",($E5),0)","v":0},{"$f":"IF($D5=\"rec sante\",($E5),0)","v":0},{"$f":"IF($D5=\"dep div\",($E5),0)","v":0},{"$f":"IF($D5=\"dep sante\",($E5),0)","v":0},{"$f":"IF($D5=\"divers\",($E5),0)","v":0}]
[null,null,null,null,null,{"$f":"SUM(F5+E6)","v":0},null,{"$f":"IF($D6=\"RETRAITE\",($E6),0)","v":0},{"$f":"IF($D6=\"rec div\",($E6),0)","v":0},{"$f":"IF($D6=\"rec sante\",($E6),0)","v":0},{"$f":"IF($D6=\"dep div\",($E6),0)","v":0},{"$f":"IF($D6=\"dep sante\",($E6),0)","v":0},{"$f":"IF($D6=\"divers\",($E6),0)","v":0}]
[null,null,null,null,null,{"$f":"SUM(F6+E7)","v":0},null,0,0,0,{"$f":"IF($D7=\"dep div\",($E7),0)","v":0},0,0]
[null,null,null,null,null,0,null,0,0,0,0,0,0]
[" ",null,null,null,null,0,null,null,0,0,0,0,0]
[null,null,null,null,null,{"$f":"SUM(F9+(E10))","v":0},null,null,0,0,0,0,0]
["TOTAL MOIS",null,null,null,{"$f":"SUM(E5:E10)","v":0},null," ",{"$f":"SUM(H5:H10)","v":0},0,0,0,0,0]
["TOTAL",null,null,null,null,{"$f":"F10","v":0},null,{"$f":"(H11+H4)","v":0},null,{"$f":"(J11+J4)","v":0},{"$f":"(K11+K4)","v":0},{"$f":"(L11+L4)","v":0},{"$f":"(M11+M4)","v":0}]
[]
[null,null,"CONTROLE",null,null,{"$f":"(F12)","v":0},null,null,null,{"$f":"SUM(H11:M11)","v":0}]

{"sheet":"DECEMBRE","index":13,"n_rows":14,"n_cols":13,"rows_kept":14,"cut":false,"hidden":false,"merged":[[1,4,1,5],[1,7,1,9],[1,10,1,11]]}
[{"$f":"MID(CELL(\"filename\",A1),FIND(\"]\",CELL(\"filename\",A1))+1,32)","v":"DECEMBRE"}]
["JOURS","MODE","TIERS","CATEGORIE","BANQUE POSTALE",null,"P","RECETTES",null,null,"DEPENSES",null,"DIVERS"]
[null,"PAIEMENT",null,null,"DEB./CRED.","SOLDE",null,"RETRAITE","DIVERSES","SANTE","DIVERSES","SANTE"," "]
["2016-12-01","REPORT",null,null,null," "]
[null,null,null,null,null,{"$f":"SUM(F4)+(E5)","v":0},null,{"$f":"IF($D5=\"RETRAITE\",($E5),0)","v":0},{"$f":"IF($D5=\"rec div\",($E5),0)","v":0},{"$f":"IF($D5=\"rec sante\",($E5),0)","v":0},{"$f":"IF($D5=\"dep div\",($E5),0)","v":0},{"$f":"IF($D5=\"dep sante\",($E5),0)","v":0},{"$f":"IF($D5=\"divers\",($E5),0)","v":0}]
[null,null,null,null,null,{"$f":"SUM(F5+E6)","v":0},null,{"$f":"IF($D6=\"RETRAITE\",($E6),0)","v":0},{"$f":"IF($D6=\"rec div\",($E6),0)","v":0},{"$f":"IF($D6=\"rec sante\",($E6),0)","v":0},{"$f":"IF($D6=\"dep div\",($E6),0)","v":0},{"$f":"IF($D6=\"dep sante\",($E6),0)","v":0},{"$f":"IF($D6=\"divers\",($E6),0)","v":0}]
[null,null,null,null,null,{"$f":"SUM(F6+E7)","v":0},null,0,0,0,{"$f":"IF($D7=\"dep div\",($E7),0)","v":0},0,0]
[null,null,null,null,null,0,null,0,0,0,0,0,0]
[" ",null,null,null,null,0,null,null,0,0,0,0,0]
[null,null,null,null,null,{"$f":"SUM(F9+(E10))","v":0},null,null,0,0,0,0,0]
["TOTAL MOIS",null,null,null,{"$f":"SUM(E5:E10)","v":0},null," ",{"$f":"SUM(H5:H10)","v":0},0,0,0,0,0]
["TOTAL",null,null,null,null,{"$f":"F10","v":0},null,{"$f":"(H11+H4)","v":0},null,{"$f":"(J11+J4)","v":0},{"$f":"(K11+K4)","v":0},{"$f":"(L11+L4)","v":0},{"$f":"(M11+M4)","v":0}]
[]
[null,null,"CONTROLE",null,null,{"$f":"(F12)","v":0},null,null,null,{"$f":"SUM(H11:M11)","v":0}]