{"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":15,"n_cols":11,"rows_kept":15,"cut":false,"hidden":false,"merged":[[1,0,1,5]]}
[]
["DEPENSES"]
["JOUR MENS.","JOUR TRIMEST.",null,"TIERS","CATEGORIE","MONTANT","MODIF",null,"COMPTABILISATION","MODE PAIEMENT","TIERS"]
[1,null,"Vir recu","ARCO-CIPC","Retraite",730.58,null,null,"Retraite","Remise Cheque","B Postale"]
[1,null,"Vir recu","ARCO-CPM","Retraite",725.33,null,null,"Rec Div","Carte","Boucherie"]
[null,5,"Prel","ST CHRIST","C Port",-40.1," ",null,"Dep Div","Prel","Boulangerie"]
[5,null,"Prel","UNEO","Dep Div",-204.84,null,null,"C Port","Cheque","Carrefour"]
[10,null,"Prel","FREE","Dep Div",-42.43,null,null,null,"Vir emis","Dr Duchemin"]
[10,null,"Prel","ENF MEKONG","Dep Div",-28,null,null,null,"Retrait","Urssaf"]
[10,null,"Prel","A.L.M.","Dep Div",-45,null,null,null,"Vir Recu","Vir Interne"]
[15,null,"Prel","T.P.ANG N","Dep Div",-165,null,null,null,"Vers"]
[17,null,"Vir recu","LUTZ","C Port",779]
[20,null,"Prel","ENGIE","Dep Div",-205.87]
[null,26,"Vir recu","MONDIALE","Retraite",1176.49]
[26,null,"Prel","C. OUEST","Dep Div",-25.35]

{"sheet":"TOTAUX","index":1,"n_rows":18,"n_cols":6,"rows_kept":18,"cut":false,"hidden":false,"merged":[[1,1,1,2]]}
[]
["MOIS","RECETTES",null,"C. PORT","DEPENSES","DIVERS"]
[null,"RETRAITE","DIVERSES",null,"DIVERSES"]
["JANVIER",{"$f":"JANVIER!K21","v":1455.91},{"$f":"JANVIER!L21","v":45},{"$f":"JANVIER!M21","v":779},{"$f":"JANVIER!N21","v":-716.49},{"$f":"JANVIER!O21","v":0}]
["FEVRIER",{"$f":"FEVRIER!K21","v":1455.91},{"$f":"FEVRIER!L21","v":0},{"$f":"FEVRIER!M21","v":779},{"$f":"FEVRIER!N21","v":-716.49},{"$f":"FEVRIER!O21","v":0}]
["MARS",{"$f":"MARS!K21","v":2632.4},{"$f":"MARS!L21","v":0},{"$f":"MARS!M21","v":738.9},{"$f":"MARS!N21","v":-716.49},{"$f":"MARS!O21","v":0}]
["AVRIL",{"$f":"AVRIL!K21","v":1455.91},{"$f":"AVRIL!L21","v":0},{"$f":"AVRIL!M21","v":779},{"$f":"AVRIL!N21","v":-716.49},{"$f":"AVRIL!O21","v":0}]
["MAI",{"$f":"MAI!K21","v":1455.91},{"$f":"MAI!L21","v":0},{"$f":"MAI!M21","v":0},{"$f":"MAI!N21","v":0},{"$f":"MAI!O21","v":0}]
["JUIN",{"$f":"JUIN!K21","v":0},{"$f":"JUIN!L21","v":0},{"$f":"JUIN!M21","v":0},{"$f":"JUIN!N21","v":0},{"$f":"JUIN!O21","v":0}]
["JUILLET",{"$f":"JUILLET!K21","v":0},{"$f":"JUILLET!L21","v":0},{"$f":"JUILLET!M21","v":0},{"$f":"JUILLET!N21","v":0},{"$f":"JUILLET!O21","v":0}]
["AOUT",{"$f":"AOUT!K21","v":0},{"$f":"AOUT!L21","v":0},{"$f":"AOUT!M21","v":0},{"$f":"AOUT!N21","v":0},{"$f":"AOUT!O21","v":0}]
["SEPTEMBRE",{"$f":"SEPTEMBRE!K21","v":0},{"$f":"SEPTEMBRE!L21","v":0},{"$f":"SEPTEMBRE!M21","v":0},{"$f":"SEPTEMBRE!N21","v":0},{"$f":"SEPTEMBRE!O21","v":0}]
["OCTOBRE",{"$f":"OCTOBRE!K21","v":0},{"$f":"OCTOBRE!L21","v":0},{"$f":"OCTOBRE!M21","v":0},{"$f":"OCTOBRE!N21","v":0},{"$f":"OCTOBRE!O21","v":0}]
["NOVEMBRE",{"$f":"NOVEMBRE!K21","v":0},{"$f":"NOVEMBRE!L21","v":0},{"$f":"NOVEMBRE!M21","v":0},{"$f":"NOVEMBRE!N21","v":0},{"$f":"NOVEMBRE!O21","v":0}]
["DECEMBRE",{"$f":"DECEMBRE!K21","v":0},{"$f":"DECEMBRE!L21","v":0},{"$f":"DECEMBRE!M21","v":0},{"$f":"DECEMBRE!N21","v":0},{"$f":"DECEMBRE!O21","v":0}]
[]
["S/TOTAUX",{"$f":"SUM(B4:B15)","v":8456.0400000000009},{"$f":"SUM(C4:C15)","v":45},{"$f":"SUM(D4:D15)","v":3075.9},{"$f":"SUM(E4:E15)","v":-2865.96},{"$f":"SUM(F4:F15)","v":0}]
["TOTAUX"," ",{"$f":"SUM(B17:C17)","v":8501.0400000000009},{"$f":"SUM(D17:D17)","v":3075.9},{"$f":"SUM(E17:E17)","v":-2865.96},{"$f":"F17","v":0}]

{"sheet":"JANVIER","index":2,"n_rows":24,"n_cols":15,"rows_kept":24,"cut":false,"hidden":false,"merged":[[1,4,1,5],[1,7,1,8],[1,10,1,11]]}
[{"$f":"MID(CELL(\"filename\",A1),FIND(\"]\",CELL(\"filename\",A1))+1,32)","v":"JANVIER"}]
["JOURS","MODE","TIERS","CATEGORIE","BANQUE POSTALE",null,"P","LIVRET A",null,"P","RECETTES",null,"C. PORT","DEPENSES","DIVERS"]
[null,"PAIEMENT",null,null,"DEB./CRED.","SOLDE",null,"DEB./CRED.","SOLDE",null,"RETRAITE","DIVERSES",null,"DIVERSES"," "]
["2018-01-01","REPORT",null,null,null,1500,null,null,15000]
[{"$f":"$A$4","v":"2018-01-01"},{"$f":"ECHEANCIER!C4","v":"Vir recu"},{"$f":"ECHEANCIER!D4","v":"ARCO-CIPC"},{"$f":"ECHEANCIER!E4","v":"Retraite"},{"$f":"IF($A5<=TODAY(),ECHEANCIER!$F4,0)","v":730.58},{"$f":"SUM(F4)+(E5)","v":2230.58},"p",null,{"$f":"SUM(I4)+(H5)","v":15000},null,{"$f":"IF($D5=\"Retraite\",($E5),0)","v":730.58},{"$f":"IF($D5=\"rec div\",($E5+H5),0)","v":0},{"$f":"IF($D5=\"C Port\",($E5),0)","v":0},{"$f":"IF($D5=\"dep div\",($E5),0)","v":0},{"$f":"IF($D5=\"divers\",($E5),0)","v":0}]
[{"$f":"$A$4","v":"2018-01-01"},{"$f":"ECHEANCIER!C5","v":"Vir recu"},{"$f":"ECHEANCIER!D5","v":"ARCO-CPM"},{"$f":"ECHEANCIER!E5","v":"Retraite"},{"$f":"IF($A6<=TODAY(),ECHEANCIER!$F5,0)","v":725.33},{"$f":"SUM(F5+E6)","v":2955.91},"p",null,15000,null,725.33,0,0,0,0]
["2018-01-02","Vir Recu","La Poste-Interet","Rec Div",null,2955.91,null,45,15045,"p",0,45,0,0,0]
[{"$f":"$A$4+4","v":"2018-01-05"},{"$f":"ECHEANCIER!C6","v":"Prel"},{"$f":"ECHEANCIER!D6","v":"ST CHRIST"},{"$f":"ECHEANCIER!E6","v":"C Port"},{"$f":"IF(AND($A8<=TODAY(),$D6=\"c  port\",OR($A$1=\"mars\",$A$1=\"juin\",$A$1=\"septembre\",$A$1=\"decembre\")),ECHEANCIER!$F6,0)","v":0},2955.91,null,null,15045,null,0,0,0,0,0]
[{"$f":"$A$4+4","v":"2018-01-05"},{"$f":"ECHEANCIER!C7","v":"Prel"},{"$f":"ECHEANCIER!D7","v":"UNEO"},{"$f":"ECHEANCIER!E7","v":"Dep Div"},{"$f":"IF($A9<=TODAY(),ECHEANCIER!$F7,0)","v":-204.84},2751.0699999999997,"p",null,15045,null,0,0,0,-204.84,0]
[{"$f":"$A$4+9","v":"2018-01-10"},{"$f":"ECHEANCIER!C8","v":"Prel"},{"$f":"ECHEANCIER!D8","v":"FREE"},{"$f":"ECHEANCIER!E8","v":"Dep Div"},{"$f":"IF($A10<=TODAY(),ECHEANCIER!$F8,0)","v":-42.43},2708.64,"p",null,15045,null,0,0,0,-42.43,0]
[{"$f":"$A$4+9","v":"2018-01-10"},{"$f":"ECHEANCIER!C9","v":"Prel"},{"$f":"ECHEANCIER!D9","v":"ENF MEKONG"},{"$f":"ECHEANCIER!E9","v":"Dep Div"},{"$f":"IF($A11<=TODAY(),ECHEANCIER!$F9,0)","v":-28},2680.64,"p",null,15045,null,0,0,0,-28,0]
[{"$f":"$A$4+9","v":"2018-01-10"},{"$f":"ECHEANCIER!C10","v":"Prel"},{"$f":"ECHEANCIER!D10","v":"A.L.M."},{"$f":"ECHEANCIER!E10","v":"Dep Div"},{"$f":"IF($A12<=TODAY(),ECHEANCIER!$F10,0)","v":-45},2635.64,"p",null,15045,null,0,0,0,-45,0]
[{"$f":"$A$4+14","v":"2018-01-15"},{"$f":"ECHEANCIER!C11","v":"Prel"},{"$f":"ECHEANCIER!D11","v":"T.P.ANG N"},{"$f":"ECHEANCIER!E11","v":"Dep Div"},{"$f":"IF($A13<=TODAY(),ECHEANCIER!$F11,0)","v":-165},2470.64,"p",null,15045,null,0,0,0,-165,0]
[{"$f":"$A$4+16","v":"2018-01-17"},{"$f":"ECHEANCIER!C12","v":"Vir recu"},{"$f":"ECHEANCIER!D12","v":"LUTZ"},{"$f":"ECHEANCIER!E12","v":"C Port"},{"$f":"IF($A14<=TODAY(),ECHEANCIER!$F12,0)","v":779},3249.64,"p",null,15045,null,0,0,779,0,0]
[{"$f":"$A$4+19","v":"2018-01-20"},{"$f":"ECHEANCIER!C13","v":"Prel"},{"$f":"ECHEANCIER!D13","v":"ENGIE"},{"$f":"ECHEANCIER!E13","v":"Dep Div"},{"$f":"IF($A15<=TODAY(),ECHEANCIER!$F13,0)","v":-205.87},3043.77,"p",null,15045,null,0,0,0,-205.87,0]
[{"$f":"$A$4+25","v":"2018-01-26"},{"$f":"ECHEANCIER!C14","v":"Vir recu"},{"$f":"ECHEANCIER!D14","v":"MONDIALE"},{"$f":"ECHEANCIER!E14","v":"Retraite"},{"$f":"IF(AND($A16<=TODAY(),$D16=\"retraite\",OR($A$1=\"mars\",$A$1=\"juin\",$A$1=\"septembre\",$A$1=\"decembre\")),ECHEANCIER!$F14,0)","v":0},3043.77,"p",null,15045,null,0,0,0,0,0]
[{"$f":"$A$4+25","v":"2018-01-26"},{"$f":"ECHEANCIER!C15","v":"Prel"},{"$f":"ECHEANCIER!D15","v":"C. OUEST"},{"$f":"ECHEANCIER!E15","v":"Dep Div"},{"$f":"IF($A17<=TODAY(),ECHEANCIER!$F15,0)","v":-25.35},3018.42,"p",null,15045,null,0,0,0,-25.35,0]
[null,null,null,null,null,{"$f":"SUM(F17+E18)","v":3018.42},null,null,{"$f":"SUM(I17)+(H18)","v":15045},null,0,0,0,0,0]
[null,null,null,null,null,3018.42,null,null,15045,null,0,0,0,0,0]
[null,null,null,null,null,3018.42,null,null,15045,null,0,0,0,0,0]
[null,null,null,null,{"$f":"SUM(E5:E20)","v":1518.42},null,null,{"$f":"SUM(H5:H20)","v":45},null,null,{"$f":"SUM(K5:K20)","v":1455.91},{"$f":"SUM(L5:L20)","v":45},{"$f":"SUM(M5:M20)","v":779},{"$f":"SUM(N5:N20)","v":-716.49},{"$f":"SUM(O5:O20)","v":0}]
[null,null,null,null,null,{"$f":"F20","v":3018.42},null,null,{"$f":"I20","v":15045},null,{"$f":"(K21+K4)","v":1455.91},{"$f":"(L21+L4)","v":45},{"$f":"(M21+M4)","v":779},{"$f":"(N21+N4)","v":-716.49},{"$f":"(O21+O4)","v":0}]
[]
[null,null,"CONTROLE",null,null,{"$f":"(F22)+(I22)","v":18063.419999999998},null,null,null,null,{"$f":"SUM(K21:O21)","v":1563.4199999999998},null,{"$f":"(F4)+(I4)+(K24)","v":18063.419999999998}]

{"sheet":"FEVRIER","index":3,"n_rows":24,"n_cols":15,"rows_kept":24,"cut":false,"hidden":false,"merged":[[1,4,1,5],[1,7,1,8],[1,10,1,11]]}
[{"$f":"MID(CELL(\"filename\",A1),FIND(\"]\",CELL(\"filename\",A1))+1,32)","v":"FEVRIER"}]
["JOURS","MODE","TIERS","CATEGORIE","BANQUE POSTALE",null,"P","LIVRET A",null,"P","RECETTES",null,"C. PORT","DEPENSES","DIVERS"]
[null,"PAIEMENT",null,null,"DEB./CRED.","SOLDE",null,"DEB./CRED.","SOLDE",null,"RETRAITE","DIVERSES",null,"DIVERSES"," "]
["2018-02-01","REPORT",null,null,null,{"$f":"JANVIER!F22","v":3018.42},null,null,{"$f":"JANVIER!I22","v":15045},null,{"$f":"JANVIER!K22","v":1455.91},{"$f":"JANVIER!L22","v":45},{"$f":"JANVIER!M22","v":779},{"$f":"JANVIER!N22","v":-716.49},{"$f":"JANVIER!O22","v":0}]
[{"$f":"$A$4","v":"2018-02-01"},{"$f":"ECHEANCIER!C4","v":"Vir recu"},{"$f":"ECHEANCIER!D4","v":"ARCO-CIPC"},{"$f":"ECHEANCIER!E4","v":"Retraite"},{"$f":"IF($A5<=TODAY(),ECHEANCIER!$F4,0)","v":730.58},{"$f":"SUM(F4)+(E5)","v":3749},null,null,{"$f":"SUM(I4)+(H5)","v":15045},null,{"$f":"IF($D5=\"Retraite\",($E5),0)","v":730.58},{"$f":"IF($D5=\"rec div\",($E5+H5),0)","v":0},{"$f":"IF($D5=\"C Port\",($E5),0)","v":0},{"$f":"IF($D5=\"dep div\",($E5),0)","v":0},{"$f":"IF($D5=\"divers\",($E5),0)","v":0}]
[{"$f":"$A$4","v":"2018-02-01"},{"$f":"ECHEANCIER!C5","v":"Vir recu"},{"$f":"ECHEANCIER!D5","v":"ARCO-CPM"},{"$f":"ECHEANCIER!E5","v":"Retraite"},{"$f":"IF($A6<=TODAY(),ECHEANCIER!$F5,0)","v":725.33},{"$f":"SUM(F5+E6)","v":4474.33},null,null,{"$f":"SUM(I5)+(H6)","v":15045},null,725.33,0,0,0,0]
[{"$f":"$A$4+4","v":"2018-02-05"},{"$f":"ECHEANCIER!C6","v":"Prel"},{"$f":"ECHEANCIER!D6","v":"ST CHRIST"},{"$f":"ECHEANCIER!E6","v":"C Port"},{"$f":"IF(AND($A7<=TODAY(),$D5=\"c  port\",OR($A$1=\"mars\",$A$1=\"juin\",$A$1=\"septembre\",$A$1=\"decembre\")),ECHEANCIER!$F5,0)","v":0},4474.33,null,null,15045,null,0,0,0,0,0]
[{"$f":"$A$4+4","v":"2018-02-05"},{"$f":"ECHEANCIER!C7","v":"Prel"},{"$f":"ECHEANCIER!D7","v":"UNEO"},{"$f":"ECHEANCIER!E7","v":"Dep Div"},{"$f":"IF($A8<=TODAY(),ECHEANCIER!$F7,0)","v":-204.84},4269.49,null,null,15045,null,0,0,0,-204.84,0]
[{"$f":"$A$4+9","v":"2018-02-10"},{"$f":"ECHEANCIER!C8","v":"Prel"},{"$f":"ECHEANCIER!D8","v":"FREE"},{"$f":"ECHEANCIER!E8","v":"Dep Div"},{"$f":"IF($A9<=TODAY(),ECHEANCIER!$F8,0)","v":-42.43},4227.0599999999995,null,null,{"$f":"SUM(I8)+(H9)","v":15045},null,0,0,0,-42.43,0]
[{"$f":"$A$4+9","v":"2018-02-10"},{"$f":"ECHEANCIER!C9","v":"Prel"},{"$f":"ECHEANCIER!D9","v":"ENF MEKONG"},{"$f":"ECHEANCIER!E9","v":"Dep Div"},{"$f":"IF($A10<=TODAY(),ECHEANCIER!$F9,0)","v":-28},4199.0599999999995,null,null,15045,null,0,0,0,-28,0]
[{"$f":"$A$4+9","v":"2018-02-10"},{"$f":"ECHEANCIER!C10","v":"Prel"},{"$f":"ECHEANCIER!D10","v":"A.L.M."},{"$f":"ECHEANCIER!E10","v":"Dep Div"},{"$f":"IF($A11<=TODAY(),ECHEANCIER!$F10,0)","v":-45},4154.0599999999995,null,null,15045,null,0,0,0,-45,0]
[{"$f":"$A$4+14","v":"2018-02-15"},{"$f":"ECHEANCIER!C11","v":"Prel"},{"$f":"ECHEANCIER!D11","v":"T.P.ANG N"},{"$f":"ECHEANCIER!E11","v":"Dep Div"},{"$f":"IF($A12<=TODAY(),ECHEANCIER!$F11,0)","v":-165},3989.0599999999995,null,null,15045,null,0,0,0,-165,0]
[{"$f":"$A$4+16","v":"2018-02-17"},{"$f":"ECHEANCIER!C12","v":"Vir recu"},{"$f":"ECHEANCIER!D12","v":"LUTZ"},{"$f":"ECHEANCIER!E12","v":"C Port"},{"$f":"IF($A13<=TODAY(),ECHEANCIER!$F12,0)","v":779},4768.0599999999995,null,null,15045,null,0,0,779,0,0]
[{"$f":"$A$4+19","v":"2018-02-20"},{"$f":"ECHEANCIER!C13","v":"Prel"},{"$f":"ECHEANCIER!D13","v":"ENGIE"},{"$f":"ECHEANCIER!E13","v":"Dep Div"},{"$f":"IF($A14<=TODAY(),ECHEANCIER!$F13,0)","v":-205.87},4562.1899999999996,null,null,15045,null,0,0,0,-205.87,0]
[{"$f":"$A$4+25","v":"2018-02-26"},{"$f":"ECHEANCIER!C14","v":"Vir recu"},{"$f":"ECHEANCIER!D14","v":"MONDIALE"},{"$f":"ECHEANCIER!E14","v":"Retraite"},{"$f":"IF(AND($A15<=TODAY(),$D15=\"retraite\",OR($A$1=\"mars\",$A$1=\"juin\",$A$1=\"septembre\",$A$1=\"decembre\")),ECHEANCIER!$F14,0)","v":0},4562.1899999999996,null,null,15045,null,0,0,0,0,0]
[{"$f":"$A$4+25","v":"2018-02-26"},{"$f":"ECHEANCIER!C15","v":"Prel"},{"$f":"ECHEANCIER!D15","v":"C. OUEST"},{"$f":"ECHEANCIER!E15","v":"Dep Div"},{"$f":"IF($A16<=TODAY(),ECHEANCIER!$F15,0)","v":-25.35},4536.8399999999992,null,null,15045,null,0,0,0,-25.35,0]
[null,null,null,null,null,4536.8399999999992,null,null,15045,null,0,0,0,0,0]
[null,null,null,null,null,4536.8399999999992,null,null,15045,null,0,0,0,0,0]
[null,null,null,null,null,4536.8399999999992,null,null,15045,null,0,0,0,0,0]
[null,null,null,null,null,4536.8399999999992,null,null,15045,null,0,0,0,0,0]
[null,null,null,null,{"$f":"SUM(E5:E20)","v":1518.42},null,null,{"$f":"SUM(H5:H20)","v":0},null,null,{"$f":"SUM(K5:K20)","v":1455.91},{"$f":"SUM(L5:L20)","v":0},{"$f":"SUM(M5:M20)","v":779},{"$f":"SUM(N5:N20)","v":-716.49},{"$f":"SUM(O5:O20)","v":0}]
[null,null,null,null,null,{"$f":"F20","v":4536.8399999999992},null,null,{"$f":"I20","v":15045},null,{"$f":"(K21+K4)","v":2911.82},{"$f":"(L21+L4)","v":45},{"$f":"(M21+M4)","v":1558},{"$f":"(N21+N4)","v":-1432.98},{"$f":"(O21+O4)","v":0}]
[]
[null,null,"CONTROLE",null,null,{"$f":"(F22)+(I22)","v":19581.84},null,null,null,null,{"$f":"SUM(K21:O21)","v":1518.4199999999998},null,{"$f":"(F4)+(I4)+(K24)","v":19581.839999999997}]

{"sheet":"MARS","index":4,"n_rows":24,"n_cols":15,"rows_kept":24,"cut":false,"hidden":false,"merged":[[1,4,1,5],[1,7,1,8],[1,10,1,11]]}
[{"$f":"MID(CELL(\"filename\",A1),FIND(\"]\",CELL(\"filename\",A1))+1,32)","v":"MARS"}]
["JOURS","MODE","TIERS","CATEGORIE","BANQUE POSTALE",null,"P","LIVRET A",null,"P","RECETTES",null,"C. PORT","DEPENSES","DIVERS"]
[null,"PAIEMENT",null,null,"DEB./CRED.","SOLDE",null,"DEB./CRED.","SOLDE",null,"RETRAITE","DIVERSES",null,"DIVERSES"," "]
["2018-03-01","REPORT",null,null,null,{"$f":"FEVRIER!F22","v":4536.8399999999992},null,{"$f":"JANVIER!H22","v":0},{"$f":"FEVRIER!I22","v":15045},null,{"$f":"FEVRIER!K22","v":2911.82},{"$f":"FEVRIER!L22","v":45},{"$f":"FEVRIER!M22","v":1558},{"$f":"FEVRIER!N22","v":-1432.98},{"$f":"FEVRIER!O22","v":0}]
[{"$f":"$A$4","v":"2018-03-01"},{"$f":"ECHEANCIER!C4","v":"Vir recu"},{"$f":"ECHEANCIER!D4","v":"ARCO-CIPC"},{"$f":"ECHEANCIER!E4","v":"Retraite"},{"$f":"IF($A5<=TODAY(),ECHEANCIER!$F4,0)","v":730.58},{"$f":"SUM(F4)+(E5)","v":5267.4199999999992},null,null,{"$f":"SUM(I4)+(H5)","v":15045},null,{"$f":"IF($D5=\"Retraite\",($E5),0)","v":730.58},{"$f":"IF($D5=\"rec div\",($E5+H5),0)","v":0},{"$f":"IF($D5=\"C Port\",($E5),0)","v":0},{"$f":"IF($D5=\"dep div\",($E5),0)","v":0},{"$f":"IF($D5=\"divers\",($E5),0)","v":0}]
[{"$f":"$A$4","v":"2018-03-01"},{"$f":"ECHEANCIER!C5","v":"Vir recu"},{"$f":"ECHEANCIER!D5","v":"ARCO-CPM"},{"$f":"ECHEANCIER!E5","v":"Retraite"},{"$f":"IF($A6<=TODAY(),ECHEANCIER!$F5,0)","v":725.33},{"$f":"SUM(F5+E6)","v":5992.7499999999991},null,null,{"$f":"SUM(I5)+(H6)","v":15045},null,725.33,0,0,0,0]
[{"$f":"$A$4+4","v":"2018-03-05"},{"$f":"ECHEANCIER!C6","v":"Prel"},{"$f":"ECHEANCIER!D6","v":"ST CHRIST"},{"$f":"ECHEANCIER!E6","v":"C Port"},{"$f":"IF(AND($A7<=TODAY(),$D7=\"c port\",OR($A$1=\"mars\",$A$1=\"juin\",$A$1=\"septembre\",$A$1=\"decembre\")),ECHEANCIER!$F6,0)","v":-40.1},5952.6499999999987,null,null,15045,null,0,0,-40.1,0,0]
[{"$f":"$A$4+4","v":"2018-03-05"},{"$f":"ECHEANCIER!C7","v":"Prel"},{"$f":"ECHEANCIER!D7","v":"UNEO"},{"$f":"ECHEANCIER!E7","v":"Dep Div"},{"$f":"IF($A8<=TODAY(),ECHEANCIER!$F7,0)","v":-204.84},5747.8099999999986,null,null,15045,null,0,0,0,-204.84,0]
[{"$f":"$A$4+9","v":"2018-03-10"},{"$f":"ECHEANCIER!C8","v":"Prel"},{"$f":"ECHEANCIER!D8","v":"FREE"},{"$f":"ECHEANCIER!E8","v":"Dep Div"},{"$f":"IF($A9<=TODAY(),ECHEANCIER!$F8,0)","v":-42.43},5705.3799999999983,null,null,{"$f":"SUM(I8)+(H9)","v":15045},null,0,0,0,-42.43,0]
[{"$f":"$A$4+9","v":"2018-03-10"},{"$f":"ECHEANCIER!C9","v":"Prel"},{"$f":"ECHEANCIER!D9","v":"ENF MEKONG"},{"$f":"ECHEANCIER!E9","v":"Dep Div"},{"$f":"IF($A10<=TODAY(),ECHEANCIER!$F9,0)","v":-28},5677.3799999999983,null,null,15045,null,0,0,0,-28,0]
[{"$f":"$A$4+9","v":"2018-03-10"},{"$f":"ECHEANCIER!C10","v":"Prel"},{"$f":"ECHEANCIER!D10","v":"A.L.M."},{"$f":"ECHEANCIER!E10","v":"Dep Div"},{"$f":"IF($A11<=TODAY(),ECHEANCIER!$F10,0)","v":-45},5632.3799999999983,null,null,15045,null,0,0,0,-45,0]
[{"$f":"$A$4+14","v":"2018-03-15"},{"$f":"ECHEANCIER!C11","v":"Prel"},{"$f":"ECHEANCIER!D11","v":"T.P.ANG N"},{"$f":"ECHEANCIER!E11","v":"Dep Div"},{"$f":"IF($A12<=TODAY(),ECHEANCIER!$F11,0)","v":-165},5467.3799999999983,null,null,15045,null,0,0,0,-165,0]
[{"$f":"$A$4+16","v":"2018-03-17"},{"$f":"ECHEANCIER!C12","v":"Vir recu"},{"$f":"ECHEANCIER!D12","v":"LUTZ"},{"$f":"ECHEANCIER!E12","v":"C Port"},{"$f":"IF($A13<=TODAY(),ECHEANCIER!$F12,0)","v":779},6246.3799999999983,null,null,15045,null,0,0,779,0,0]
[{"$f":"$A$4+19","v":"2018-03-20"},{"$f":"ECHEANCIER!C13","v":"Prel"},{"$f":"ECHEANCIER!D13","v":"ENGIE"},{"$f":"ECHEANCIER!E13","v":"Dep Div"},{"$f":"IF($A14<=TODAY(),ECHEANCIER!$F13,0)","v":-205.87},6040.5099999999984,null,null,15045,null,0,0,0,-205.87,0]
[{"$f":"$A$4+25","v":"2018-03-26"},{"$f":"ECHEANCIER!C14","v":"Vir recu"},{"$f":"ECHEANCIER!D14","v":"MONDIALE"},{"$f":"ECHEANCIER!E14","v":"Retraite"},{"$f":"IF(AND($A15<=TODAY(),$D15=\"retraite\",OR($A$1=\"mars\",$A$1=\"juin\",$A$1=\"septembre\",$A$1=\"decembre\")),ECHEANCIER!$F14,0)","v":1176.49},7216.9999999999982,null,null,15045,null,1176.49,0,0,0,0]
[{"$f":"$A$4+25","v":"2018-03-26"},{"$f":"ECHEANCIER!C15","v":"Prel"},{"$f":"ECHEANCIER!D15","v":"C. OUEST"},{"$f":"ECHEANCIER!E15","v":"Dep Div"},{"$f":"IF($A16<=TODAY(),ECHEANCIER!$F15,0)","v":-25.35},7191.6499999999978,null,null,15045,null,0,0,0,-25.35,0]
[null,null,null,null,null,7191.6499999999978,null,null,15045,null,0,0,0,0,0]
[null,null,null,null,null,7191.6499999999978,null,null,15045,null,0,0,0,0,0]
[null,null,null,null,null,7191.6499999999978,null,null,15045,null,0,0,0,0,0]
[null,null,null,null,null,7191.6499999999978,null,null,15045,null,0,0,0,0,0]
[null,null,null,null,{"$f":"SUM(E5:E20)","v":2654.81},null,null,{"$f":"SUM(H5:H20)","v":0},null,null,{"$f":"SUM(K5:K20)","v":2632.4},{"$f":"SUM(L5:L20)","v":0},{"$f":"SUM(M5:M20)","v":738.9},{"$f":"SUM(N5:N20)","v":-716.49},{"$f":"SUM(O5:O20)","v":0}]
[null,null,null,null,null,{"$f":"F20","v":7191.6499999999978},null,null,{"$f":"I20","v":15045},null,{"$f":"(K21+K4)","v":5544.22},{"$f":"(L21+L4)","v":45},{"$f":"(M21+M4)","v":2296.9},{"$f":"(N21+N4)","v":-2149.4700000000003},{"$f":"(O21+O4)","v":0}]
[]
[null,null,"CONTROLE",null,null,{"$f":"(F22)+(I22)","v":22236.649999999998},null,null,null,null,{"$f":"SUM(K21:O21)","v":2654.8100000000004},null,{"$f":"(F4)+(I4)+(K24)","v":22236.65}]

{"sheet":"AVRIL","index":5,"n_rows":24,"n_cols":15,"rows_kept":24,"cut":false,"hidden":false,"merged":[[1,4,1,5],[1,7,1,8],[1,10,1,11]]}
[{"$f":"MID(CELL(\"filename\",A1),FIND(\"]\",CELL(\"filename\",A1))+1,32)","v":"AVRIL"}]
["JOURS","MODE","TIERS","CATEGORIE","BANQUE POSTALE",null,"P","LIVRET A",null,"P","RECETTES",null,"C. PORT","DEPENSES","DIVERS"]
[null,"PAIEMENT",null,null,"DEB./CRED.","SOLDE",null,"DEB./CRED.","SOLDE",null,"RETRAITE","DIVERSES",null,"DIVERSES"," "]
["2018-04-01","REPORT",null,null,null,{"$f":"MARS!F22","v":7191.6499999999978},null,{"$f":"JANVIER!H22","v":0},{"$f":"MARS!I22","v":15045},null,{"$f":"MARS!K22","v":5544.22},{"$f":"MARS!L22","v":45},{"$f":"MARS!M22","v":2296.9},{"$f":"MARS!N22","v":-2149.4700000000003},{"$f":"MARS!O22","v":0}]
[{"$f":"$A$4","v":"2018-04-01"},{"$f":"ECHEANCIER!C4","v":"Vir recu"},{"$f":"ECHEANCIER!D4","v":"ARCO-CIPC"},{"$f":"ECHEANCIER!E4","v":"Retraite"},{"$f":"IF($A5<=TODAY(),ECHEANCIER!$F4,0)","v":730.58},{"$f":"SUM(F4)+(E5)","v":7922.2299999999977},null,null,{"$f":"SUM(I4)+(H5)","v":15045},null,{"$f":"IF($D5=\"Retraite\",($E5),0)","v":730.58},{"$f":"IF($D5=\"rec div\",($E5+H5),0)","v":0},{"$f":"IF($D5=\"C Port\",($E5),0)","v":0},{"$f":"IF($D5=\"dep div\",($E5),0)","v":0},{"$f":"IF($D5=\"divers\",($E5),0)","v":0}]
[{"$f":"$A$4","v":"2018-04-01"},{"$f":"ECHEANCIER!C5","v":"Vir recu"},{"$f":"ECHEANCIER!D5","v":"ARCO-CPM"},{"$f":"ECHEANCIER!E5","v":"Retraite"},{"$f":"IF($A6<=TODAY(),ECHEANCIER!$F5,0)","v":725.33},{"$f":"SUM(F5+E6)","v":8647.5599999999977},null,null,{"$f":"SUM(I5)+(H6)","v":15045},null,725.33,0,0,0,0]
[{"$f":"$A$4+4","v":"2018-04-05"},{"$f":"ECHEANCIER!C6","v":"Prel"},{"$f":"ECHEANCIER!D6","v":"ST CHRIST"},{"$f":"ECHEANCIER!E6","v":"C Port"},{"$f":"IF(AND($A7<=TODAY(),$D7=\"c  port\",OR($A$1=\"mars\",$A$1=\"juin\",$A$1=\"septembre\",$A$1=\"decembre\")),ECHEANCIER!$F6,0)","v":0},8647.5599999999977,null,null,15045,null,0,0,0,0,0]
[{"$f":"$A$4+4","v":"2018-04-05"},{"$f":"ECHEANCIER!C7","v":"Prel"},{"$f":"ECHEANCIER!D7","v":"UNEO"},{"$f":"ECHEANCIER!E7","v":"Dep Div"},{"$f":"IF($A8<=TODAY(),ECHEANCIER!$F7,0)","v":-204.84},8442.7199999999975,null,null,15045,null,0,0,0,-204.84,0]
[{"$f":"$A$4+9","v":"2018-04-10"},{"$f":"ECHEANCIER!C8","v":"Prel"},{"$f":"ECHEANCIER!D8","v":"FREE"},{"$f":"ECHEANCIER!E8","v":"Dep Div"},{"$f":"IF($A9<=TODAY(),ECHEANCIER!$F8,0)","v":-42.43},8400.2899999999972,null,null,{"$f":"SUM(I8)+(H9)","v":15045},null,0,0,0,-42.43,0]
[{"$f":"$A$4+9","v":"2018-04-10"},{"$f":"ECHEANCIER!C9","v":"Prel"},{"$f":"ECHEANCIER!D9","v":"ENF MEKONG"},{"$f":"ECHEANCIER!E9","v":"Dep Div"},{"$f":"IF($A10<=TODAY(),ECHEANCIER!$F9,0)","v":-28},8372.2899999999972,null,null,15045,null,0,0,0,-28,0]
[{"$f":"$A$4+9","v":"2018-04-10"},{"$f":"ECHEANCIER!C10","v":"Prel"},{"$f":"ECHEANCIER!D10","v":"A.L.M."},{"$f":"ECHEANCIER!E10","v":"Dep Div"},{"$f":"IF($A11<=TODAY(),ECHEANCIER!$F10,0)","v":-45},8327.2899999999972,null,null,15045,null,0,0,0,-45,0]
[{"$f":"$A$4+14","v":"2018-04-15"},{"$f":"ECHEANCIER!C11","v":"Prel"},{"$f":"ECHEANCIER!D11","v":"T.P.ANG N"},{"$f":"ECHEANCIER!E11","v":"Dep Div"},{"$f":"IF($A12<=TODAY(),ECHEANCIER!$F11,0)","v":-165},8162.2899999999972,null,null,15045,null,0,0,0,-165,0]
[{"$f":"$A$4+16","v":"2018-04-17"},{"$f":"ECHEANCIER!C12","v":"Vir recu"},{"$f":"ECHEANCIER!D12","v":"LUTZ"},{"$f":"ECHEANCIER!E12","v":"C Port"},{"$f":"IF($A13<=TODAY(),ECHEANCIER!$F12,0)","v":779},8941.2899999999972,null,null,15045,null,0,0,779,0,0]
[{"$f":"$A$4+19","v":"2018-04-20"},{"$f":"ECHEANCIER!C13","v":"Prel"},{"$f":"ECHEANCIER!D13","v":"ENGIE"},{"$f":"ECHEANCIER!E13","v":"Dep Div"},{"$f":"IF($A14<=TODAY(),ECHEANCIER!$F13,0)","v":-205.87},8735.4199999999964,null,null,15045,null,0,0,0,-205.87,0]
[{"$f":"$A$4+25","v":"2018-04-26"},{"$f":"ECHEANCIER!C14","v":"Vir recu"},{"$f":"ECHEANCIER!D14","v":"MONDIALE"},{"$f":"ECHEANCIER!E14","v":"Retraite"},{"$f":"IF(AND($A15<=TODAY(),$D15=\"retraite\",OR($A$1=\"mars\",$A$1=\"juin\",$A$1=\"septembre\",$A$1=\"decembre\")),ECHEANCIER!$F14,0)","v":0},8735.4199999999964,null,null,15045,null,0,0,0,0,0]
[{"$f":"$A$4+25","v":"2018-04-26"},{"$f":"ECHEANCIER!C15","v":"Prel"},{"$f":"ECHEANCIER!D15","v":"C. OUEST"},{"$f":"ECHEANCIER!E15","v":"Dep Div"},{"$f":"IF($A16<=TODAY(),ECHEANCIER!$F15,0)","v":-25.35},8710.0699999999961,null,null,15045,null,0,0,0,-25.35,0]
[null,null,null,null,null,8710.0699999999961,null,null,15045,null,0,0,0,0,0]
[null,null,null,null,null,8710.0699999999961,null,null,15045,null,0,0,0,0,0]
[null,null,null,null,null,8710.0699999999961,null,null,15045,null,0,0,0,0,0]
[null,null,null,null,null,8710.0699999999961,null,null,15045,null,0,0,0,0,0]
[null,null,null,null,{"$f":"SUM(E5:E20)","v":1518.42},null,null,{"$f":"SUM(H5:H20)","v":0},null,null,{"$f":"SUM(K5:K20)","v":1455.91},{"$f":"SUM(L5:L20)","v":0},{"$f":"SUM(M5:M20)","v":779},{"$f":"SUM(N5:N20)","v":-716.49},{"$f":"SUM(O5:O20)","v":0}]
[null,null,null,null,null,{"$f":"F20","v":8710.0699999999961},null,null,{"$f":"I20","v":15045},null,{"$f":"(K21+K4)","v":7000.13},{"$f":"(L21+L4)","v":45},{"$f":"(M21+M4)","v":3075.9},{"$f":"(N21+N4)","v":-2865.96},{"$f":"(O21+O4)","v":0}]
[]
[null,null,"CONTROLE",null,null,{"$f":"(F22)+(I22)","v":23755.069999999996},null,null,null,null,{"$f":"SUM(K21:O21)","v":1518.4199999999998},null,{"$f":"(F4)+(I4)+(K24)","v":23755.069999999996}]

{"sheet":"MAI","index":6,"n_rows":24,"n_cols":15,"rows_kept":24,"cut":false,"hidden":false,"merged":[[1,4,1,5],[1,7,1,8],[1,10,1,11]]}
[{"$f":"MID(CELL(\"filename\",A1),FIND(\"]\",CELL(\"filename\",A1))+1,32)","v":"MAI"}]
["JOURS","MODE","TIERS","CATEGORIE","BANQUE POSTALE",null,"P","LIVRET A",null,"P","RECETTES",null,"C. PORT","DEPENSES","DIVERS"]
[null,"PAIEMENT",null,null,"DEB./CRED.","SOLDE",null,"DEB./CRED.","SOLDE",null,"RETRAITE","DIVERSES",null,"DIVERSES"," "]
["2018-05-01","REPORT",null,null,null,{"$f":"AVRIL!F22","v":8710.0699999999961},null,{"$f":"JANVIER!H22","v":0},{"$f":"AVRIL!I22","v":15045},null,{"$f":"AVRIL!K22","v":7000.13},{"$f":"AVRIL!L22","v":45},{"$f":"AVRIL!M22","v":3075.9},{"$f":"AVRIL!N22","v":-2865.96},{"$f":"AVRIL!O22","v":0}]
[{"$f":"$A$4","v":"2018-05-01"},{"$f":"ECHEANCIER!C4","v":"Vir recu"},{"$f":"ECHEANCIER!D4","v":"ARCO-CIPC"},{"$f":"ECHEANCIER!E4","v":"Retraite"},{"$f":"IF($A5<=TODAY(),ECHEANCIER!$F4,0)","v":730.58},{"$f":"SUM(F4)+(E5)","v":9440.649999999996},null,null,{"$f":"SUM(I4)+(H5)","v":15045},null,{"$f":"IF($D5=\"Retraite\",($E5),0)","v":730.58},{"$f":"IF($D5=\"rec div\",($E5+H5),0)","v":0},{"$f":"IF($D5=\"C Port\",($E5),0)","v":0},{"$f":"IF($D5=\"dep div\",($E5),0)","v":0},{"$f":"IF($D5=\"divers\",($E5),0)","v":0}]
[{"$f":"$A$4","v":"2018-05-01"},{"$f":"ECHEANCIER!C5","v":"Vir recu"},{"$f":"ECHEANCIER!D5","v":"ARCO-CPM"},{"$f":"ECHEANCIER!E5","v":"Retraite"},{"$f":"IF($A6<=TODAY(),ECHEANCIER!$F5,0)","v":725.33},{"$f":"SUM(F5+E6)","v":10165.979999999996},null,null,{"$f":"SUM(I5)+(H6)","v":15045},null,725.33,0,0,0,0]
[{"$f":"$A$4+4","v":"2018-05-05"},{"$f":"ECHEANCIER!C6","v":"Prel"},{"$f":"ECHEANCIER!D6","v":"ST CHRIST"},{"$f":"ECHEANCIER!E6","v":"C Port"},{"$f":"IF(AND($A7<=TODAY(),$D7=\"c  port\",OR($A$1=\"mars\",$A$1=\"juin\",$A$1=\"septembre\",$A$1=\"decembre\")),ECHEANCIER!$F6,0)","v":0},10165.979999999996,null,null,15045,null,0,0,0,0,0]
[{"$f":"$A$4+4","v":"2018-05-05"},{"$f":"ECHEANCIER!C7","v":"Prel"},{"$f":"ECHEANCIER!D7","v":"UNEO"},{"$f":"ECHEANCIER!E7","v":"Dep Div"},{"$f":"IF($A8<=TODAY(),ECHEANCIER!$F7,0)","v":0},10165.979999999996,null,null,15045,null,0,0,0,0,0]
[{"$f":"$A$4+9","v":"2018-05-10"},{"$f":"ECHEANCIER!C8","v":"Prel"},{"$f":"ECHEANCIER!D8","v":"FREE"},{"$f":"ECHEANCIER!E8","v":"Dep Div"},{"$f":"IF($A9<=TODAY(),ECHEANCIER!$F8,0)","v":0},10165.979999999996,null,null,{"$f":"SUM(I8)+(H9)","v":15045},null,0,0,0,0,0]
[{"$f":"$A$4+9","v":"2018-05-10"},{"$f":"ECHEANCIER!C9","v":"Prel"},{"$f":"ECHEANCIER!D9","v":"ENF MEKONG"},{"$f":"ECHEANCIER!E9","v":"Dep Div"},{"$f":"IF($A10<=TODAY(),ECHEANCIER!$F9,0)","v":0},10165.979999999996,null,null,15045,null,0,0,0,0,0]
[{"$f":"$A$4+9","v":"2018-05-10"},{"$f":"ECHEANCIER!C10","v":"Prel"},{"$f":"ECHEANCIER!D10","v":"A.L.M."},{"$f":"ECHEANCIER!E10","v":"Dep Div"},{"$f":"IF($A11<=TODAY(),ECHEANCIER!$F10,0)","v":0},10165.979999999996,null,null,15045,null,0,0,0,0,0]
[{"$f":"$A$4+14","v":"2018-05-15"},{"$f":"ECHEANCIER!C11","v":"Prel"},{"$f":"ECHEANCIER!D11","v":"T.P.ANG N"},{"$f":"ECHEANCIER!E11","v":"Dep Div"},{"$f":"IF($A12<=TODAY(),ECHEANCIER!$F11,0)","v":0},10165.979999999996,null,null,15045,null,0,0,0,0,0]
[{"$f":"$A$4+16","v":"2018-05-17"},{"$f":"ECHEANCIER!C12","v":"Vir recu"},{"$f":"ECHEANCIER!D12","v":"LUTZ"},{"$f":"ECHEANCIER!E12","v":"C Port"},{"$f":"IF($A13<=TODAY(),ECHEANCIER!$F12,0)","v":0},10165.979999999996,null,null,15045,null,0,0,0,0,0]
[{"$f":"$A$4+19","v":"2018-05-20"},{"$f":"ECHEANCIER!C13","v":"Prel"},{"$f":"ECHEANCIER!D13","v":"ENGIE"},{"$f":"ECHEANCIER!E13","v":"Dep Div"},{"$f":"IF($A14<=TODAY(),ECHEANCIER!$F13,0)","v":0},10165.979999999996,null,null,15045,null,0,0,0,0,0]
[{"$f":"$A$4+25","v":"2018-05-26"},{"$f":"ECHEANCIER!C14","v":"Vir recu"},{"$f":"ECHEANCIER!D14","v":"MONDIALE"},{"$f":"ECHEANCIER!E14","v":"Retraite"},{"$f":"IF(AND($A15<=TODAY(),$D15=\"retraite\",OR($A$1=\"mars\",$A$1=\"juin\",$A$1=\"septembre\",$A$1=\"decembre\")),ECHEANCIER!$F14,0)","v":0},10165.979999999996,null,null,15045,null,0,0,0,0,0]
[{"$f":"$A$4+25","v":"2018-05-26"},{"$f":"ECHEANCIER!C15","v":"Prel"},{"$f":"ECHEANCIER!D15","v":"C. OUEST"},{"$f":"ECHEANCIER!E15","v":"Dep Div"},{"$f":"IF($A16<=TODAY(),ECHEANCIER!$F15,0)","v":0},10165.979999999996,null,null,15045,null,0,0,0,0,0]
[null,null,null,null,null,10165.979999999996,null,null,15045,null,0,0,0,0,0]
[null,null,null,null,null,10165.979999999996,null,null,15045,null,0,0,0,0,0]
[null,null,null,null,null,10165.979999999996,null,null,15045,null,0,0,0,0,0]
[null,null,null,null,null,10165.979999999996,null,null,15045,null,0,0,0,0,0]
[null,null,null,null,{"$f":"SUM(E5:E20)","v":1455.91},null,null,{"$f":"SUM(H5:H20)","v":0},null,null,{"$f":"SUM(K5:K20)","v":1455.91},{"$f":"SUM(L5:L20)","v":0},{"$f":"SUM(M5:M20)","v":0},{"$f":"SUM(N5:N20)","v":0},{"$f":"SUM(O5:O20)","v":0}]
[null,null,null,null,null,{"$f":"F20","v":10165.979999999996},null,null,{"$f":"I20","v":15045},null,{"$f":"(K21+K4)","v":8456.0400000000009},{"$f":"(L21+L4)","v":45},{"$f":"(M21+M4)","v":3075.9},{"$f":"(N21+N4)","v":-2865.96},{"$f":"(O21+O4)","v":0}]
[]
[null,null,"CONTROLE",null,null,{"$f":"(F22)+(I22)","v":25210.979999999996},null,null,null,null,{"$f":"SUM(K21:O21)","v":1455.91},null,{"$f":"(F4)+(I4)+(K24)","v":25210.979999999996}]

{"sheet":"JUIN","index":7,"n_rows":24,"n_cols":15,"rows_kept":24,"cut":false,"hidden":false,"merged":[[1,4,1,5],[1,7,1,8],[1,10,1,11]]}
[{"$f":"MID(CELL(\"filename\",A1),FIND(\"]\",CELL(\"filename\",A1))+1,32)","v":"JUIN"}]
["JOURS","MODE","TIERS","CATEGORIE","BANQUE POSTALE",null,"P","LIVRET A",null,"P","RECETTES",null,"C. PORT","DEPENSES","DIVERS"]
[null,"PAIEMENT",null,null,"DEB./CRED.","SOLDE",null,"DEB./CRED.","SOLDE",null,"RETRAITE","DIVERSES",null,"DIVERSES"," "]
["2018-06-01","REPORT",null,null,null,{"$f":"MAI!F22","v":10165.979999999996},null,{"$f":"JANVIER!H22","v":0},{"$f":"MAI!I22","v":15045},null,{"$f":"MAI!K22","v":8456.0400000000009},{"$f":"MAI!L22","v":45},{"$f":"MAI!M22","v":3075.9},{"$f":"MAI!N22","v":-2865.96},{"$f":"MAI!O22","v":0}]
[{"$f":"$A$4","v":"2018-06-01"},{"$f":"ECHEANCIER!C4","v":"Vir recu"},{"$f":"ECHEANCIER!D4","v":"ARCO-CIPC"},{"$f":"ECHEANCIER!E4","v":"Retraite"},{"$f":"IF($A5<=TODAY(),ECHEANCIER!$F4,0)","v":0},{"$f":"SUM(F4)+(E5)","v":10165.979999999996},null,null,{"$f":"SUM(I4)+(H5)","v":15045},null,{"$f":"IF($D5=\"Retraite\",($E5),0)","v":0},{"$f":"IF($D5=\"rec div\",($E5+H5),0)","v":0},{"$f":"IF($D5=\"C Port\",($E5),0)","v":0},{"$f":"IF($D5=\"dep div\",($E5),0)","v":0},{"$f":"IF($D5=\"divers\",($E5),0)","v":0}]
[{"$f":"$A$4","v":"2018-06-01"},{"$f":"ECHEANCIER!C5","v":"Vir recu"},{"$f":"ECHEANCIER!D5","v":"ARCO-CPM"},{"$f":"ECHEANCIER!E5","v":"Retraite"},{"$f":"IF($A6<=TODAY(),ECHEANCIER!$F5,0)","v":0},{"$f":"SUM(F5+E6)","v":10165.979999999996},null,null,{"$f":"SUM(I5)+(H6)","v":15045},null,0,0,0,0,0]
[{"$f":"$A$4+4","v":"2018-06-05"},{"$f":"ECHEANCIER!C6","v":"Prel"},{"$f":"ECHEANCIER!D6","v":"ST CHRIST"},{"$f":"ECHEANCIER!E6","v":"C Port"},{"$f":"IF(AND($A7<=TODAY(),$D7=\"c port\",OR($A$1=\"mars\",$A$1=\"juin\",$A$1=\"septembre\",$A$1=\"decembre\")),ECHEANCIER!$F6,0)","v":0},10165.979999999996,null,null,15045,null,0,0,0,0,0]
[{"$f":"$A$4+4","v":"2018-06-05"},{"$f":"ECHEANCIER!C7","v":"Prel"},{"$f":"ECHEANCIER!D7","v":"UNEO"},{"$f":"ECHEANCIER!E7","v":"Dep Div"},{"$f":"IF($A8<=TODAY(),ECHEANCIER!$F7,0)","v":0},10165.979999999996,null,null,15045,null,0,0,0,0,0]
[{"$f":"$A$4+9","v":"2018-06-10"},{"$f":"ECHEANCIER!C8","v":"Prel"},{"$f":"ECHEANCIER!D8","v":"FREE"},{"$f":"ECHEANCIER!E8","v":"Dep Div"},{"$f":"IF($A9<=TODAY(),ECHEANCIER!$F8,0)","v":0},10165.979999999996,null,null,{"$f":"SUM(I8)+(H9)","v":15045},null,0,0,0,0,0]
[{"$f":"$A$4+9","v":"2018-06-10"},{"$f":"ECHEANCIER!C9","v":"Prel"},{"$f":"ECHEANCIER!D9","v":"ENF MEKONG"},{"$f":"ECHEANCIER!E9","v":"Dep Div"},{"$f":"IF($A10<=TODAY(),ECHEANCIER!$F9,0)","v":0},10165.979999999996,null,null,15045,null,0,0,0,0,0]
[{"$f":"$A$4+9","v":"2018-06-10"},{"$f":"ECHEANCIER!C10","v":"Prel"},{"$f":"ECHEANCIER!D10","v":"A.L.M."},{"$f":"ECHEANCIER!E10","v":"Dep Div"},{"$f":"IF($A11<=TODAY(),ECHEANCIER!$F10,0)","v":0},10165.979999999996,null,null,15045,null,0,0,0,0,0]
[{"$f":"$A$4+14","v":"2018-06-15"},{"$f":"ECHEANCIER!C11","v":"Prel"},{"$f":"ECHEANCIER!D11","v":"T.P.ANG N"},{"$f":"ECHEANCIER!E11","v":"Dep Div"},{"$f":"IF($A12<=TODAY(),ECHEANCIER!$F11,0)","v":0},10165.979999999996,null,null,15045,null,0,0,0,0,0]
[{"$f":"$A$4+16","v":"2018-06-17"},{"$f":"ECHEANCIER!C12","v":"Vir recu"},{"$f":"ECHEANCIER!D12","v":"LUTZ"},{"$f":"ECHEANCIER!E12","v":"C Port"},{"$f":"IF($A13<=TODAY(),ECHEANCIER!$F12,0)","v":0},10165.979999999996,null,null,15045,null,0,0,0,0,0]
[{"$f":"$A$4+19","v":"2018-06-20"},{"$f":"ECHEANCIER!C13","v":"Prel"},{"$f":"ECHEANCIER!D13","v":"ENGIE"},{"$f":"ECHEANCIER!E13","v":"Dep Div"},{"$f":"IF($A14<=TODAY(),ECHEANCIER!$F13,0)","v":0},10165.979999999996,null,null,15045,null,0,0,0,0,0]
[{"$f":"$A$4+25","v":"2018-06-26"},{"$f":"ECHEANCIER!C14","v":"Vir recu"},{"$f":"ECHEANCIER!D14","v":"MONDIALE"},{"$f":"ECHEANCIER!E14","v":"Retraite"},{"$f":"IF(AND($A15<=TODAY(),$D15=\"retraite\",OR($A$1=\"mars\",$A$1=\"juin\",$A$1=\"septembre\",$A$1=\"decembre\")),ECHEANCIER!$F14,0)","v":0},10165.979999999996,null,null,15045,null,0,0,0,0,0]
[{"$f":"$A$4+25","v":"2018-06-26"},{"$f":"ECHEANCIER!C15","v":"Prel"},{"$f":"ECHEANCIER!D15","v":"C. OUEST"},{"$f":"ECHEANCIER!E15","v":"Dep Div"},{"$f":"IF($A16<=TODAY(),ECHEANCIER!$F15,0)","v":0},10165.979999999996,null,null,15045,null,0,0,0,0,0]
[null,null,null,null,null,10165.979999999996,null,null,15045,null,0,0,0,0,0]
[null,null,null,null,null,10165.979999999996,null,null,15045,null,0,0,0,0,0]
[null,null,null,null,null,10165.979999999996,null,null,15045,null,0,0,0,0,0]
[null,null,null,null,null,10165.979999999996,null,null,15045,null,0,0,0,0,0]
[null,null,null,null,{"$f":"SUM(E5:E20)","v":0},null,null,{"$f":"SUM(H5:H20)","v":0},null,null,{"$f":"SUM(K5:K20)","v":0},{"$f":"SUM(L5:L20)","v":0},{"$f":"SUM(M5:M20)","v":0},{"$f":"SUM(N5:N20)","v":0},{"$f":"SUM(O5:O20)","v":0}]
[null,null,null,null,null,{"$f":"F20","v":10165.979999999996},null,null,{"$f":"I20","v":15045},null,{"$f":"(K21+K4)","v":8456.0400000000009},{"$f":"(L21+L4)","v":45},{"$f":"(M21+M4)","v":3075.9},{"$f":"(N21+N4)","v":-2865.96},{"$f":"(O21+O4)","v":0}]
[]
[null,null,"CONTROLE",null,null,{"$f":"(F22)+(I22)","v":25210.979999999996},null,null,null,null,{"$f":"SUM(K21:O21)","v":0},null,{"$f":"(F4)+(I4)+(K24)","v":25210.979999999996}]

{"sheet":"JUILLET","index":8,"n_rows":24,"n_cols":15,"rows_kept":24,"cut":false,"hidden":false,"merged":[[1,4,1,5],[1,7,1,8],[1,10,1,11]]}
[{"$f":"MID(CELL(\"filename\",A1),FIND(\"]\",CELL(\"filename\",A1))+1,32)","v":"JUILLET"}]
["JOURS","MODE","TIERS","CATEGORIE","BANQUE POSTALE",null,"P","LIVRET A",null,"P","RECETTES",null,"C. PORT","DEPENSES","DIVERS"]
[null,"PAIEMENT",null,null,"DEB./CRED.","SOLDE",null,"DEB./CRED.","SOLDE",null,"RETRAITE","DIVERSES",null,"DIVERSES"," "]
["2018-07-01","REPORT",null,null,null,{"$f":"JUIN!F22","v":10165.979999999996},null,{"$f":"JANVIER!H22","v":0},{"$f":"JUIN!I22","v":15045},null,{"$f":"JUIN!K22","v":8456.0400000000009},{"$f":"JUIN!L22","v":45},{"$f":"JUIN!M22","v":3075.9},{"$f":"JUIN!N22","v":-2865.96},{"$f":"JUIN!O22","v":0}]
[{"$f":"$A$4","v":"2018-07-01"},{"$f":"ECHEANCIER!C4","v":"Vir recu"},{"$f":"ECHEANCIER!D4","v":"ARCO-CIPC"},{"$f":"ECHEANCIER!E4","v":"Retraite"},{"$f":"IF($A5<=TODAY(),ECHEANCIER!$F4,0)","v":0},{"$f":"SUM(F4)+(E5)","v":10165.979999999996},null,null,{"$f":"SUM(I4)+(H5)","v":15045},null,{"$f":"IF($D5=\"Retraite\",($E5),0)","v":0},{"$f":"IF($D5=\"rec div\",($E5+H5),0)","v":0},{"$f":"IF($D5=\"C Port\",($E5),0)","v":0},{"$f":"IF($D5=\"dep div\",($E5),0)","v":0},{"$f":"IF($D5=\"divers\",($E5),0)","v":0}]
[{"$f":"$A$4","v":"2018-07-01"},{"$f":"ECHEANCIER!C5","v":"Vir recu"},{"$f":"ECHEANCIER!D5","v":"ARCO-CPM"},{"$f":"ECHEANCIER!E5","v":"Retraite"},{"$f":"IF($A6<=TODAY(),ECHEANCIER!$F5,0)","v":0},{"$f":"SUM(F5+E6)","v":10165.979999999996},null,null,{"$f":"SUM(I5)+(H6)","v":15045},null,0,0,0,0,0]
[{"$f":"$A$4+4","v":"2018-07-05"},{"$f":"ECHEANCIER!C6","v":"Prel"},{"$f":"ECHEANCIER!D6","v":"ST CHRIST"},{"$f":"ECHEANCIER!E6","v":"C Port"},{"$f":"IF(AND($A7<=TODAY(),$D7=\"c  port\",OR($A$1=\"mars\",$A$1=\"juin\",$A$1=\"septembre\",$A$1=\"decembre\")),ECHEANCIER!$F6,0)","v":0},10165.979999999996,null,null,15045,null,0,0,0,0,0]
[{"$f":"$A$4+4","v":"2018-07-05"},{"$f":"ECHEANCIER!C7","v":"Prel"},{"$f":"ECHEANCIER!D7","v":"UNEO"},{"$f":"ECHEANCIER!E7","v":"Dep Div"},{"$f":"IF($A8<=TODAY(),ECHEANCIER!$F7,0)","v":0},10165.979999999996,null,null,15045,null,0,0,0,0,0]
[{"$f":"$A$4+9","v":"2018-07-10"},{"$f":"ECHEANCIER!C8","v":"Prel"},{"$f":"ECHEANCIER!D8","v":"FREE"},{"$f":"ECHEANCIER!E8","v":"Dep Div"},{"$f":"IF($A9<=TODAY(),ECHEANCIER!$F8,0)","v":0},10165.979999999996,null,null,{"$f":"SUM(I8)+(H9)","v":15045},null,0,0,0,0,0]
[{"$f":"$A$4+9","v":"2018-07-10"},{"$f":"ECHEANCIER!C9","v":"Prel"},{"$f":"ECHEANCIER!D9","v":"ENF MEKONG"},{"$f":"ECHEANCIER!E9","v":"Dep Div"},{"$f":"IF($A10<=TODAY(),ECHEANCIER!$F9,0)","v":0},10165.979999999996,null,null,15045,null,0,0,0,0,0]
[{"$f":"$A$4+9","v":"2018-07-10"},{"$f":"ECHEANCIER!C10","v":"Prel"},{"$f":"ECHEANCIER!D10","v":"A.L.M."},{"$f":"ECHEANCIER!E10","v":"Dep Div"},{"$f":"IF($A11<=TODAY(),ECHEANCIER!$F10,0)","v":0},10165.979999999996,null,null,15045,null,0,0,0,0,0]
[{"$f":"$A$4+14","v":"2018-07-15"},{"$f":"ECHEANCIER!C11","v":"Prel"},{"$f":"ECHEANCIER!D11","v":"T.P.ANG N"},{"$f":"ECHEANCIER!E11","v":"Dep Div"},{"$f":"IF($A12<=TODAY(),ECHEANCIER!$F11,0)","v":0},10165.979999999996,null,null,15045,null,0,0,0,0,0]
[{"$f":"$A$4+16","v":"2018-07-17"},{"$f":"ECHEANCIER!C12","v":"Vir recu"},{"$f":"ECHEANCIER!D12","v":"LUTZ"},{"$f":"ECHEANCIER!E12","v":"C Port"},{"$f":"IF($A13<=TODAY(),ECHEANCIER!$F12,0)","v":0},10165.979999999996,null,null,15045,null,0,0,0,0,0]
[{"$f":"$A$4+19","v":"2018-07-20"},{"$f":"ECHEANCIER!C13","v":"Prel"},{"$f":"ECHEANCIER!D13","v":"ENGIE"},{"$f":"ECHEANCIER!E13","v":"Dep Div"},{"$f":"IF($A14<=TODAY(),ECHEANCIER!$F13,0)","v":0},10165.979999999996,null,null,15045,null,0,0,0,0,0]
[{"$f":"$A$4+25","v":"2018-07-26"},{"$f":"ECHEANCIER!C14","v":"Vir recu"},{"$f":"ECHEANCIER!D14","v":"MONDIALE"},{"$f":"ECHEANCIER!E14","v":"Retraite"},{"$f":"IF(AND($A15<=TODAY(),$D15=\"retraite\",OR($A$1=\"mars\",$A$1=\"juin\",$A$1=\"septembre\",$A$1=\"decembre\")),ECHEANCIER!$F14,0)","v":0},10165.979999999996,null,null,15045,null,0,0,0,0,0]
[{"$f":"$A$4+25","v":"2018-07-26"},{"$f":"ECHEANCIER!C15","v":"Prel"},{"$f":"ECHEANCIER!D15","v":"C. OUEST"},{"$f":"ECHEANCIER!E15","v":"Dep Div"},{"$f":"IF($A16<=TODAY(),ECHEANCIER!$F15,0)","v":0},10165.979999999996,null,null,15045,null,0,0,0,0,0]
[null,null,null,null,null,10165.979999999996,null,null,15045,null,0,0,0,0,0]
[null,null,null,null,null,10165.979999999996,null,null,15045,null,0,0,0,0,0]
[null,null,null,null,null,10165.979999999996,null,null,15045,null,0,0,0,0,0]
[null,null,null,null,null,10165.979999999996,null,null,15045,null,0,0,0,0,0]
[null,null,null,null,{"$f":"SUM(E5:E20)","v":0},null,null,{"$f":"SUM(H5:H20)","v":0},null,null,{"$f":"SUM(K5:K20)","v":0},{"$f":"SUM(L5:L20)","v":0},{"$f":"SUM(M5:M20)","v":0},{"$f":"SUM(N5:N20)","v":0},{"$f":"SUM(O5:O20)","v":0}]
[null,null,null,null,null,{"$f":"F20","v":10165.979999999996},null,null,{"$f":"I20","v":15045},null,{"$f":"(K21+K4)","v":8456.0400000000009},{"$f":"(L21+L4)","v":45},{"$f":"(M21+M4)","v":3075.9},{"$f":"(N21+N4)","v":-2865.96},{"$f":"(O21+O4)","v":0}]
[]
[null,null,"CONTROLE",null,null,{"$f":"(F22)+(I22)","v":25210.979999999996},null,null,null,null,{"$f":"SUM(K21:O21)","v":0},null,{"$f":"(F4)+(I4)+(K24)","v":25210.979999999996}]

{"sheet":"AOUT","index":9,"n_rows":24,"n_cols":15,"rows_kept":24,"cut":false,"hidden":false,"merged":[[1,4,1,5],[1,7,1,8],[1,10,1,11]]}
[{"$f":"MID(CELL(\"filename\",A1),FIND(\"]\",CELL(\"filename\",A1))+1,32)","v":"AOUT"}]
["JOURS","MODE","TIERS","CATEGORIE","BANQUE POSTALE",null,"P","LIVRET A",null,"P","RECETTES",null,"C. PORT","DEPENSES","DIVERS"]
[null,"PAIEMENT",null,null,"DEB./CRED.","SOLDE",null,"DEB./CRED.","SOLDE",null,"RETRAITE","DIVERSES",null,"DIVERSES"," "]
["2018-08-01","REPORT",null,null,null,{"$f":"JUILLET!F22","v":10165.979999999996},null,{"$f":"JANVIER!H22","v":0},{"$f":"JUILLET!I22","v":15045},null,{"$f":"JUILLET!K22","v":8456.0400000000009},{"$f":"JUILLET!L22","v":45},{"$f":"JUILLET!M22","v":3075.9},{"$f":"JUILLET!N22","v":-2865.96},{"$f":"JUILLET!O22","v":0}]
[{"$f":"$A$4","v":"2018-08-01"},{"$f":"ECHEANCIER!C4","v":"Vir recu"},{"$f":"ECHEANCIER!D4","v":"ARCO-CIPC"},{"$f":"ECHEANCIER!E4","v":"Retraite"},{"$f":"IF($A5<=TODAY(),ECHEANCIER!$F4,0)","v":0},{"$f":"SUM(F4)+(E5)","v":10165.979999999996},null,null,{"$f":"SUM(I4)+(H5)","v":15045},null,{"$f":"IF($D5=\"Retraite\",($E5),0)","v":0},{"$f":"IF($D5=\"rec div\",($E5+H5),0)","v":0},{"$f":"IF($D5=\"C Port\",($E5),0)","v":0},{"$f":"IF($D5=\"dep div\",($E5),0)","v":0},{"$f":"IF($D5=\"divers\",($E5),0)","v":0}]
[{"$f":"$A$4","v":"2018-08-01"},{"$f":"ECHEANCIER!C5","v":"Vir recu"},{"$f":"ECHEANCIER!D5","v":"ARCO-CPM"},{"$f":"ECHEANCIER!E5","v":"Retraite"},{"$f":"IF($A6<=TODAY(),ECHEANCIER!$F5,0)","v":0},{"$f":"SUM(F5+E6)","v":10165.979999999996},null,null,{"$f":"SUM(I5)+(H6)","v":15045},null,0,0,0,0,0]
[{"$f":"$A$4+4","v":"2018-08-05"},{"$f":"ECHEANCIER!C6","v":"Prel"},{"$f":"ECHEANCIER!D6","v":"ST CHRIST"},{"$f":"ECHEANCIER!E6","v":"C Port"},{"$f":"IF(AND($A7<=TODAY(),$D7=\"c  port\",OR($A$1=\"mars\",$A$1=\"juin\",$A$1=\"septembre\",$A$1=\"decembre\")),ECHEANCIER!$F6,0)","v":0},10165.979999999996,null,null,15045,null,0,0,0,0,0]
[{"$f":"$A$4+4","v":"2018-08-05"},{"$f":"ECHEANCIER!C7","v":"Prel"},{"$f":"ECHEANCIER!D7","v":"UNEO"},{"$f":"ECHEANCIER!E7","v":"Dep Div"},{"$f":"IF($A8<=TODAY(),ECHEANCIER!$F7,0)","v":0},10165.979999999996,null,null,15045,null,0,0,0,0,0]
[{"$f":"$A$4+9","v":"2018-08-10"},{"$f":"ECHEANCIER!C8","v":"Prel"},{"$f":"ECHEANCIER!D8","v":"FREE"},{"$f":"ECHEANCIER!E8","v":"Dep Div"},{"$f":"IF($A9<=TODAY(),ECHEANCIER!$F8,0)","v":0},10165.979999999996,null,null,{"$f":"SUM(I8)+(H9)","v":15045},null,0,0,0,0,0]
[{"$f":"$A$4+9","v":"2018-08-10"},{"$f":"ECHEANCIER!C9","v":"Prel"},{"$f":"ECHEANCIER!D9","v":"ENF MEKONG"},{"$f":"ECHEANCIER!E9","v":"Dep Div"},{"$f":"IF($A10<=TODAY(),ECHEANCIER!$F9,0)","v":0},10165.979999999996,null,null,15045,null,0,0,0,0,0]
[{"$f":"$A$4+9","v":"2018-08-10"},{"$f":"ECHEANCIER!C10","v":"Prel"},{"$f":"ECHEANCIER!D10","v":"A.L.M."},{"$f":"ECHEANCIER!E10","v":"Dep Div"},{"$f":"IF($A11<=TODAY(),ECHEANCIER!$F10,0)","v":0},10165.979999999996,null,null,15045,null,0,0,0,0,0]
[{"$f":"$A$4+14","v":"2018-08-15"},{"$f":"ECHEANCIER!C11","v":"Prel"},{"$f":"ECHEANCIER!D11","v":"T.P.ANG N"},{"$f":"ECHEANCIER!E11","v":"Dep Div"},{"$f":"IF($A12<=TODAY(),ECHEANCIER!$F11,0)","v":0},10165.979999999996,null,null,15045,null,0,0,0,0,0]
[{"$f":"$A$4+16","v":"2018-08-17"},{"$f":"ECHEANCIER!C12","v":"Vir recu"},{"$f":"ECHEANCIER!D12","v":"LUTZ"},{"$f":"ECHEANCIER!E12","v":"C Port"},{"$f":"IF($A13<=TODAY(),ECHEANCIER!$F12,0)","v":0},10165.979999999996,null,null,15045,null,0,0,0,0,0]
[{"$f":"$A$4+19","v":"2018-08-20"},{"$f":"ECHEANCIER!C13","v":"Prel"},{"$f":"ECHEANCIER!D13","v":"ENGIE"},{"$f":"ECHEANCIER!E13","v":"Dep Div"},{"$f":"IF($A14<=TODAY(),ECHEANCIER!$F13,0)","v":0},10165.979999999996,null,null,15045,null,0,0,0,0,0]
[{"$f":"$A$4+25","v":"2018-08-26"},{"$f":"ECHEANCIER!C14","v":"Vir recu"},{"$f":"ECHEANCIER!D14","v":"MONDIALE"},{"$f":"ECHEANCIER!E14","v":"Retraite"},{"$f":"IF(AND($A15<=TODAY(),$D15=\"retraite\",OR($A$1=\"mars\",$A$1=\"juin\",$A$1=\"septembre\",$A$1=\"decembre\")),ECHEANCIER!$F14,0)","v":0},10165.979999999996,null,null,15045,null,0,0,0,0,0]
[{"$f":"$A$4+25","v":"2018-08-26"},{"$f":"ECHEANCIER!C15","v":"Prel"},{"$f":"ECHEANCIER!D15","v":"C. OUEST"},{"$f":"ECHEANCIER!E15","v":"Dep Div"},{"$f":"IF($A16<=TODAY(),ECHEANCIER!$F15,0)","v":0},10165.979999999996,null,null,15045,null,0,0,0,0,0]
[null,null,null,null,null,10165.979999999996,null,null,15045,null,0,0,0,0,0]
[null,null,null,null,null,10165.979999999996,null,null,15045,null,0,0,0,0,0]
[null,null,null,null,null,10165.979999999996,null,null,15045,null,0,0,0,0,0]
[null,null,null,null,null,10165.979999999996,null,null,15045,null,0,0,0,0,0]
[null,null,null,null,{"$f":"SUM(E5:E20)","v":0},null,null,{"$f":"SUM(H5:H20)","v":0},null,null,{"$f":"SUM(K5:K20)","v":0},{"$f":"SUM(L5:L20)","v":0},{"$f":"SUM(M5:M20)","v":0},{"$f":"SUM(N5:N20)","v":0},{"$f":"SUM(O5:O20)","v":0}]
[null,null,null,null,null,{"$f":"F20","v":10165.979999999996},null,null,{"$f":"I20","v":15045},null,{"$f":"(K21+K4)","v":8456.0400000000009},{"$f":"(L21+L4)","v":45},{"$f":"(M21+M4)","v":3075.9},{"$f":"(N21+N4)","v":-2865.96},{"$f":"(O21+O4)","v":0}]
[]
[null,null,"CONTROLE",null,null,{"$f":"(F22)+(I22)","v":25210.979999999996},null,null,null,null,{"$f":"SUM(K21:O21)","v":0},null,{"$f":"(F4)+(I4)+(K24)","v":25210.979999999996}]

{"sheet":"SEPTEMBRE","index":10,"n_rows":24,"n_cols":15,"rows_kept":24,"cut":false,"hidden":false,"merged":[[1,4,1,5],[1,7,1,8],[1,10,1,11]]}
[{"$f":"MID(CELL(\"filename\",A1),FIND(\"]\",CELL(\"filename\",A1))+1,32)","v":"SEPTEMBRE"}]
["JOURS","MODE","TIERS","CATEGORIE","BANQUE POSTALE",null,"P","LIVRET A",null,"P","RECETTES",null,"C. PORT","DEPENSES","DIVERS"]
[null,"PAIEMENT",null,null,"DEB./CRED.","SOLDE",null,"DEB./CRED.","SOLDE",null,"RETRAITE","DIVERSES",null,"DIVERSES"," "]
["2018-09-01","REPORT",null,null,null,{"$f":"AOUT!F22","v":10165.979999999996},null,{"$f":"JANVIER!H22","v":0},{"$f":"AOUT!I22","v":15045},null,{"$f":"AOUT!K22","v":8456.0400000000009},{"$f":"AOUT!L22","v":45},{"$f":"AOUT!M22","v":3075.9},{"$f":"AOUT!N22","v":-2865.96},{"$f":"AOUT!O22","v":0}]
[{"$f":"$A$4","v":"2018-09-01"},{"$f":"ECHEANCIER!C4","v":"Vir recu"},{"$f":"ECHEANCIER!D4","v":"ARCO-CIPC"},{"$f":"ECHEANCIER!E4","v":"Retraite"},{"$f":"IF($A5<=TODAY(),ECHEANCIER!$F4,0)","v":0},{"$f":"SUM(F4)+(E5)","v":10165.979999999996},null,null,{"$f":"SUM(I4)+(H5)","v":15045},null,{"$f":"IF($D5=\"Retraite\",($E5),0)","v":0},{"$f":"IF($D5=\"rec div\",($E5+H5),0)","v":0},{"$f":"IF($D5=\"C Port\",($E5),0)","v":0},{"$f":"IF($D5=\"dep div\",($E5),0)","v":0},{"$f":"IF($D5=\"divers\",($E5),0)","v":0}]
[{"$f":"$A$4","v":"2018-09-01"},{"$f":"ECHEANCIER!C5","v":"Vir recu"},{"$f":"ECHEANCIER!D5","v":"ARCO-CPM"},{"$f":"ECHEANCIER!E5","v":"Retraite"},{"$f":"IF($A6<=TODAY(),ECHEANCIER!$F5,0)","v":0},{"$f":"SUM(F5+E6)","v":10165.979999999996},null,null,{"$f":"SUM(I5)+(H6)","v":15045},null,0,0,0,0,0]
[{"$f":"$A$4+4","v":"2018-09-05"},{"$f":"ECHEANCIER!C6","v":"Prel"},{"$f":"ECHEANCIER!D6","v":"ST CHRIST"},{"$f":"ECHEANCIER!E6","v":"C Port"},{"$f":"IF(AND($A7<=TODAY(),$D7=\"c  port\",OR($A$1=\"mars\",$A$1=\"juin\",$A$1=\"septembre\",$A$1=\"decembre\")),ECHEANCIER!$F6,0)","v":0},10165.979999999996,null,null,15045,null,0,0,0,0,0]
[{"$f":"$A$4+4","v":"2018-09-05"},{"$f":"ECHEANCIER!C7","v":"Prel"},{"$f":"ECHEANCIER!D7","v":"UNEO"},{"$f":"ECHEANCIER!E7","v":"Dep Div"},{"$f":"IF($A8<=TODAY(),ECHEANCIER!$F7,0)","v":0},10165.979999999996,null,null,15045,null,0,0,0,0,0]
[{"$f":"$A$4+9","v":"2018-09-10"},{"$f":"ECHEANCIER!C8","v":"Prel"},{"$f":"ECHEANCIER!D8","v":"FREE"},{"$f":"ECHEANCIER!E8","v":"Dep Div"},{"$f":"IF($A9<=TODAY(),ECHEANCIER!$F8,0)","v":0},10165.979999999996,null,null,{"$f":"SUM(I8)+(H9)","v":15045},null,0,0,0,0,0]
[{"$f":"$A$4+9","v":"2018-09-10"},{"$f":"ECHEANCIER!C9","v":"Prel"},{"$f":"ECHEANCIER!D9","v":"ENF MEKONG"},{"$f":"ECHEANCIER!E9","v":"Dep Div"},{"$f":"IF($A10<=TODAY(),ECHEANCIER!$F9,0)","v":0},10165.979999999996,null,null,15045,null,0,0,0,0,0]
[{"$f":"$A$4+9","v":"2018-09-10"},{"$f":"ECHEANCIER!C10","v":"Prel"},{"$f":"ECHEANCIER!D10","v":"A.L.M."},{"$f":"ECHEANCIER!E10","v":"Dep Div"},{"$f":"IF($A11<=TODAY(),ECHEANCIER!$F10,0)","v":0},10165.979999999996,null,null,15045,null,0,0,0,0,0]
[{"$f":"$A$4+14","v":"2018-09-15"},{"$f":"ECHEANCIER!C11","v":"Prel"},{"$f":"ECHEANCIER!D11","v":"T.P.ANG N"},{"$f":"ECHEANCIER!E11","v":"Dep Div"},{"$f":"IF($A12<=TODAY(),ECHEANCIER!$F11,0)","v":0},10165.979999999996,null,null,15045,null,0,0,0,0,0]
[{"$f":"$A$4+16","v":"2018-09-17"},{"$f":"ECHEANCIER!C12","v":"Vir recu"},{"$f":"ECHEANCIER!D12","v":"LUTZ"},{"$f":"ECHEANCIER!E12","v":"C Port"},{"$f":"IF($A13<=TODAY(),ECHEANCIER!$F12,0)","v":0},10165.979999999996,null,null,15045,null,0,0,0,0,0]
[{"$f":"$A$4+19","v":"2018-09-20"},{"$f":"ECHEANCIER!C13","v":"Prel"},{"$f":"ECHEANCIER!D13","v":"ENGIE"},{"$f":"ECHEANCIER!E13","v":"Dep Div"},{"$f":"IF($A14<=TODAY(),ECHEANCIER!$F13,0)","v":0},10165.979999999996,null,null,15045,null,0,0,0,0,0]
[{"$f":"$A$4+25","v":"2018-09-26"},{"$f":"ECHEANCIER!C14","v":"Vir recu"},{"$f":"ECHEANCIER!D14","v":"MONDIALE"},{"$f":"ECHEANCIER!E14","v":"Retraite"},{"$f":"IF(AND($A15<=TODAY(),$D15=\"retraite\",OR($A$1=\"mars\",$A$1=\"juin\",$A$1=\"septembre\",$A$1=\"decembre\")),ECHEANCIER!$F14,0)","v":0},10165.979999999996,null,null,15045,null,0,0,0,0,0]
[{"$f":"$A$4+25","v":"2018-09-26"},{"$f":"ECHEANCIER!C15","v":"Prel"},{"$f":"ECHEANCIER!D15","v":"C. OUEST"},{"$f":"ECHEANCIER!E15","v":"Dep Div"},{"$f":"IF($A16<=TODAY(),ECHEANCIER!$F15,0)","v":0},10165.979999999996,null,null,15045,null,0,0,0,0,0]
[null,null,null,null,null,10165.979999999996,null,null,15045,null,0,0,0,0,0]
[null,null,null,null,null,10165.979999999996,null,null,15045,null,0,0,0,0,0]
[null,null,null,null,null,10165.979999999996,null,null,15045,null,0,0,0,0,0]
[null,null,null,null,null,10165.979999999996,null,null,15045,null,0,0,0,0,0]
[null,null,null,null,{"$f":"SUM(E5:E20)","v":0},null,null,{"$f":"SUM(H5:H20)","v":0},null,null,{"$f":"SUM(K5:K20)","v":0},{"$f":"SUM(L5:L20)","v":0},{"$f":"SUM(M5:M20)","v":0},{"$f":"SUM(N5:N20)","v":0},{"$f":"SUM(O5:O20)","v":0}]
[null,null,null,null,null,{"$f":"F20","v":10165.979999999996},null,null,{"$f":"I20","v":15045},null,{"$f":"(K21+K4)","v":8456.0400000000009},{"$f":"(L21+L4)","v":45},{"$f":"(M21+M4)","v":3075.9},{"$f":"(N21+N4)","v":-2865.96},{"$f":"(O21+O4)","v":0}]
[]
[null,null,"CONTROLE",null,null,{"$f":"(F22)+(I22)","v":25210.979999999996},null,null,null,null,{"$f":"SUM(K21:O21)","v":0},null,{"$f":"(F4)+(I4)+(K24)","v":25210.979999999996}]

{"sheet":"OCTOBRE","index":11,"n_rows":24,"n_cols":15,"rows_kept":24,"cut":false,"hidden":false,"merged":[[1,4,1,5],[1,7,1,8],[1,10,1,11]]}
[{"$f":"MID(CELL(\"filename\",A1),FIND(\"]\",CELL(\"filename\",A1))+1,32)","v":"OCTOBRE"}]
["JOURS","MODE","TIERS","CATEGORIE","BANQUE POSTALE",null,"P","LIVRET A",null,"P","RECETTES",null,"C. PORT","DEPENSES","DIVERS"]
[null,"PAIEMENT",null,null,"DEB./CRED.","SOLDE",null,"DEB./CRED.","SOLDE",null,"RETRAITE","DIVERSES",null,"DIVERSES"," "]
["2018-10-01","REPORT",null,null,null,{"$f":"SEPTEMBRE!F22","v":10165.979999999996},null,{"$f":"JANVIER!H22","v":0},{"$f":"SEPTEMBRE!I22","v":15045},null,{"$f":"SEPTEMBRE!K22","v":8456.0400000000009},{"$f":"SEPTEMBRE!L22","v":45},{"$f":"SEPTEMBRE!M22","v":3075.9},{"$f":"SEPTEMBRE!N22","v":-2865.96},{"$f":"SEPTEMBRE!O22","v":0}]
[{"$f":"$A$4","v":"2018-10-01"},{"$f":"ECHEANCIER!C4","v":"Vir recu"},{"$f":"ECHEANCIER!D4","v":"ARCO-CIPC"},{"$f":"ECHEANCIER!E4","v":"Retraite"},{"$f":"IF($A5<=TODAY(),ECHEANCIER!$F4,0)","v":0},{"$f":"SUM(F4)+(E5)","v":10165.979999999996},null,null,{"$f":"SUM(I4)+(H5)","v":15045},null,{"$f":"IF($D5=\"Retraite\",($E5),0)","v":0},{"$f":"IF($D5=\"rec div\",($E5+H5),0)","v":0},{"$f":"IF($D5=\"C Port\",($E5),0)","v":0},{"$f":"IF($D5=\"dep div\",($E5),0)","v":0},{"$f":"IF($D5=\"divers\",($E5),0)","v":0}]
[{"$f":"$A$4","v":"2018-10-01"},{"$f":"ECHEANCIER!C5","v":"Vir recu"},{"$f":"ECHEANCIER!D5","v":"ARCO-CPM"},{"$f":"ECHEANCIER!E5","v":"Retraite"},{"$f":"IF($A6<=TODAY(),ECHEANCIER!$F5,0)","v":0},{"$f":"SUM(F5+E6)","v":10165.979999999996},null,null,{"$f":"SUM(I5)+(H6)","v":15045},null,0,0,0,0,0]
[{"$f":"$A$4+4","v":"2018-10-05"},{"$f":"ECHEANCIER!C6","v":"Prel"},{"$f":"ECHEANCIER!D6","v":"ST CHRIST"},{"$f":"ECHEANCIER!E6","v":"C Port"},{"$f":"IF(AND($A7<=TODAY(),$D7=\"c  port\",OR($A$1=\"mars\",$A$1=\"juin\",$A$1=\"septembre\",$A$1=\"decembre\")),ECHEANCIER!$F6,0)","v":0},10165.979999999996,null,null,15045,null,0,0,0,0,0]
[{"$f":"$A$4+4","v":"2018-10-05"},{"$f":"ECHEANCIER!C7","v":"Prel"},{"$f":"ECHEANCIER!D7","v":"UNEO"},{"$f":"ECHEANCIER!E7","v":"Dep Div"},{"$f":"IF($A8<=TODAY(),ECHEANCIER!$F7,0)","v":0},10165.979999999996,null,null,15045,null,0,0,0,0,0]
[{"$f":"$A$4+9","v":"2018-10-10"},{"$f":"ECHEANCIER!C8","v":"Prel"},{"$f":"ECHEANCIER!D8","v":"FREE"},{"$f":"ECHEANCIER!E8","v":"Dep Div"},{"$f":"IF($A9<=TODAY(),ECHEANCIER!$F8,0)","v":0},10165.979999999996,null,null,{"$f":"SUM(I8)+(H9)","v":15045},null,0,0,0,0,0]
[{"$f":"$A$4+9","v":"2018-10-10"},{"$f":"ECHEANCIER!C9","v":"Prel"},{"$f":"ECHEANCIER!D9","v":"ENF MEKONG"},{"$f":"ECHEANCIER!E9","v":"Dep Div"},{"$f":"IF($A10<=TODAY(),ECHEANCIER!$F9,0)","v":0},10165.979999999996,null,null,15045,null,0,0,0,0,0]
[{"$f":"$A$4+9","v":"2018-10-10"},{"$f":"ECHEANCIER!C10","v":"Prel"},{"$f":"ECHEANCIER!D10","v":"A.L.M."},{"$f":"ECHEANCIER!E10","v":"Dep Div"},{"$f":"IF($A11<=TODAY(),ECHEANCIER!$F10,0)","v":0},10165.979999999996,null,null,15045,null,0,0,0,0,0]
[{"$f":"$A$4+14","v":"2018-10-15"},{"$f":"ECHEANCIER!C11","v":"Prel"},{"$f":"ECHEANCIER!D11","v":"T.P.ANG N"},{"$f":"ECHEANCIER!E11","v":"Dep Div"},{"$f":"IF($A12<=TODAY(),ECHEANCIER!$F11,0)","v":0},10165.979999999996,null,null,15045,null,0,0,0,0,0]
[{"$f":"$A$4+16","v":"2018-10-17"},{"$f":"ECHEANCIER!C12","v":"Vir recu"},{"$f":"ECHEANCIER!D12","v":"LUTZ"},{"$f":"ECHEANCIER!E12","v":"C Port"},{"$f":"IF($A13<=TODAY(),ECHEANCIER!$F12,0)","v":0},10165.979999999996,null,null,15045,null,0,0,0,0,0]
[{"$f":"$A$4+19","v":"2018-10-20"},{"$f":"ECHEANCIER!C13","v":"Prel"},{"$f":"ECHEANCIER!D13","v":"ENGIE"},{"$f":"ECHEANCIER!E13","v":"Dep Div"},{"$f":"IF($A14<=TODAY(),ECHEANCIER!$F13,0)","v":0},10165.979999999996,null,null,15045,null,0,0,0,0,0]
[{"$f":"$A$4+25","v":"2018-10-26"},{"$f":"ECHEANCIER!C14","v":"Vir recu"},{"$f":"ECHEANCIER!D14","v":"MONDIALE"},{"$f":"ECHEANCIER!E14","v":"Retraite"},{"$f":"IF(AND($A15<=TODAY(),$D15=\"retraite\",OR($A$1=\"mars\",$A$1=\"juin\",$A$1=\"septembre\",$A$1=\"decembre\")),ECHEANCIER!$F14,0)","v":0},10165.979999999996,null,null,15045,null,0,0,0,0,0]
[{"$f":"$A$4+25","v":"2018-10-26"},{"$f":"ECHEANCIER!C15","v":"Prel"},{"$f":"ECHEANCIER!D15","v":"C. OUEST"},{"$f":"ECHEANCIER!E15","v":"Dep Div"},{"$f":"IF($A16<=TODAY(),ECHEANCIER!$F15,0)","v":0},10165.979999999996,null,null,15045,null,0,0,0,0,0]
[null,null,null,null,null,10165.979999999996,null,null,15045,null,0,0,0,0,0]
[null,null,null,null,null,10165.979999999996,null,null,15045,null,0,0,0,0,0]
[null,null,null,null,null,10165.979999999996,null,null,15045,null,0,0,0,0,0]
[null,null,null,null,null,10165.979999999996,null,null,15045,null,0,0,0,0,0]
[null,null,null,null,{"$f":"SUM(E5:E20)","v":0},null,null,{"$f":"SUM(H5:H20)","v":0},null,null,{"$f":"SUM(K5:K20)","v":0},{"$f":"SUM(L5:L20)","v":0},{"$f":"SUM(M5:M20)","v":0},{"$f":"SUM(N5:N20)","v":0},{"$f":"SUM(O5:O20)","v":0}]
[null,null,null,null,null,{"$f":"F20","v":10165.979999999996},null,null,{"$f":"I20","v":15045},null,{"$f":"(K21+K4)","v":8456.0400000000009},{"$f":"(L21+L4)","v":45},{"$f":"(M21+M4)","v":3075.9},{"$f":"(N21+N4)","v":-2865.96},{"$f":"(O21+O4)","v":0}]
[]
[null,null,"CONTROLE",null,null,{"$f":"(F22)+(I22)","v":25210.979999999996},null,null,null,null,{"$f":"SUM(K21:O21)","v":0},null,{"$f":"(F4)+(I4)+(K24)","v":25210.979999999996}]

{"sheet":"NOVEMBRE","index":12,"n_rows":24,"n_cols":15,"rows_kept":24,"cut":false,"hidden":false,"merged":[[1,4,1,5],[1,7,1,8],[1,10,1,11]]}
[{"$f":"MID(CELL(\"filename\",A1),FIND(\"]\",CELL(\"filename\",A1))+1,32)","v":"NOVEMBRE"}]
["JOURS","MODE","TIERS","CATEGORIE","BANQUE POSTALE",null,"P","LIVRET A",null,"P","RECETTES",null,"C. PORT","DEPENSES","DIVERS"]
[null,"PAIEMENT",null,null,"DEB./CRED.","SOLDE",null,"DEB./CRED.","SOLDE",null,"RETRAITE","DIVERSES",null,"DIVERSES"," "]
["2018-11-01","REPORT",null,null,null,{"$f":"OCTOBRE!F22","v":10165.979999999996},null,{"$f":"JANVIER!H22","v":0},{"$f":"OCTOBRE!I22","v":15045},null,{"$f":"OCTOBRE!K22","v":8456.0400000000009},{"$f":"OCTOBRE!L22","v":45},{"$f":"OCTOBRE!M22","v":3075.9},{"$f":"OCTOBRE!N22","v":-2865.96},{"$f":"OCTOBRE!O22","v":0}]
[{"$f":"$A$4","v":"2018-11-01"},{"$f":"ECHEANCIER!C4","v":"Vir recu"},{"$f":"ECHEANCIER!D4","v":"ARCO-CIPC"},{"$f":"ECHEANCIER!E4","v":"Retraite"},{"$f":"IF($A5<=TODAY(),ECHEANCIER!$F4,0)","v":0},{"$f":"SUM(F4)+(E5)","v":10165.979999999996},null,null,{"$f":"SUM(I4)+(H5)","v":15045},null,{"$f":"IF($D5=\"Retraite\",($E5),0)","v":0},{"$f":"IF($D5=\"rec div\",($E5+H5),0)","v":0},{"$f":"IF($D5=\"C Port\",($E5),0)","v":0},{"$f":"IF($D5=\"dep div\",($E5),0)","v":0},{"$f":"IF($D5=\"divers\",($E5),0)","v":0}]
[{"$f":"$A$4","v":"2018-11-01"},{"$f":"ECHEANCIER!C5","v":"Vir recu"},{"$f":"ECHEANCIER!D5","v":"ARCO-CPM"},{"$f":"ECHEANCIER!E5","v":"Retraite"},{"$f":"IF($A6<=TODAY(),ECHEANCIER!$F5,0)","v":0},{"$f":"SUM(F5+E6)","v":10165.979999999996},null,null,{"$f":"SUM(I5)+(H6)","v":15045},null,0,0,0,0,0]
[{"$f":"$A$4+4","v":"2018-11-05"},{"$f":"ECHEANCIER!C6","v":"Prel"},{"$f":"ECHEANCIER!D6","v":"ST CHRIST"},{"$f":"ECHEANCIER!E6","v":"C Port"},{"$f":"IF(AND($A7<=TODAY(),$D7=\"c  port\",OR($A$1=\"mars\",$A$1=\"juin\",$A$1=\"septembre\",$A$1=\"decembre\")),ECHEANCIER!$F6,0)","v":0},10165.979999999996,null,null,15045,null,0,0,0,0,0]
[{"$f":"$A$4+4","v":"2018-11-05"},{"$f":"ECHEANCIER!C7","v":"Prel"},{"$f":"ECHEANCIER!D7","v":"UNEO"},{"$f":"ECHEANCIER!E7","v":"Dep Div"},{"$f":"IF($A8<=TODAY(),ECHEANCIER!$F7,0)","v":0},10165.979999999996,null,null,15045,null,0,0,0,0,0]
[{"$f":"$A$4+9","v":"2018-11-10"},{"$f":"ECHEANCIER!C8","v":"Prel"},{"$f":"ECHEANCIER!D8","v":"FREE"},{"$f":"ECHEANCIER!E8","v":"Dep Div"},{"$f":"IF($A9<=TODAY(),ECHEANCIER!$F8,0)","v":0},10165.979999999996,null,null,{"$f":"SUM(I8)+(H9)","v":15045},null,0,0,0,0,0]
[{"$f":"$A$4+9","v":"2018-11-10"},{"$f":"ECHEANCIER!C9","v":"Prel"},{"$f":"ECHEANCIER!D9","v":"ENF MEKONG"},{"$f":"ECHEANCIER!E9","v":"Dep Div"},{"$f":"IF($A10<=TODAY(),ECHEANCIER!$F9,0)","v":0},10165.979999999996,null,null,15045,null,0,0,0,0,0]
[{"$f":"$A$4+9","v":"2018-11-10"},{"$f":"ECHEANCIER!C10","v":"Prel"},{"$f":"ECHEANCIER!D10","v":"A.L.M."},{"$f":"ECHEANCIER!E10","v":"Dep Div"},{"$f":"IF($A11<=TODAY(),ECHEANCIER!$F10,0)","v":0},10165.979999999996,null,null,15045,null,0,0,0,0,0]
[{"$f":"$A$4+14","v":"2018-11-15"},{"$f":"ECHEANCIER!C11","v":"Prel"},{"$f":"ECHEANCIER!D11","v":"T.P.ANG N"},{"$f":"ECHEANCIER!E11","v":"Dep Div"},{"$f":"IF($A12<=TODAY(),ECHEANCIER!$F11,0)","v":0},10165.979999999996,null,null,15045,null,0,0,0,0,0]
[{"$f":"$A$4+16","v":"2018-11-17"},{"$f":"ECHEANCIER!C12","v":"Vir recu"},{"$f":"ECHEANCIER!D12","v":"LUTZ"},{"$f":"ECHEANCIER!E12","v":"C Port"},{"$f":"IF($A13<=TODAY(),ECHEANCIER!$F12,0)","v":0},10165.979999999996,null,null,15045,null,0,0,0,0,0]
[{"$f":"$A$4+19","v":"2018-11-20"},{"$f":"ECHEANCIER!C13","v":"Prel"},{"$f":"ECHEANCIER!D13","v":"ENGIE"},{"$f":"ECHEANCIER!E13","v":"Dep Div"},{"$f":"IF($A14<=TODAY(),ECHEANCIER!$F13,0)","v":0},10165.979999999996,null,null,15045,null,0,0,0,0,0]
[{"$f":"$A$4+25","v":"2018-11-26"},{"$f":"ECHEANCIER!C14","v":"Vir recu"},{"$f":"ECHEANCIER!D14","v":"MONDIALE"},{"$f":"ECHEANCIER!E14","v":"Retraite"},{"$f":"IF(AND($A15<=TODAY(),$D15=\"retraite\",OR($A$1=\"mars\",$A$1=\"juin\",$A$1=\"septembre\",$A$1=\"decembre\")),ECHEANCIER!$F14,0)","v":0},10165.979999999996,null,null,15045,null,0,0,0,0,0]
[{"$f":"$A$4+25","v":"2018-11-26"},{"$f":"ECHEANCIER!C15","v":"Prel"},{"$f":"ECHEANCIER!D15","v":"C. OUEST"},{"$f":"ECHEANCIER!E15","v":"Dep Div"},{"$f":"IF($A16<=TODAY(),ECHEANCIER!$F15,0)","v":0},10165.979999999996,null,null,15045,null,0,0,0,0,0]
[null,null,null,null,null,10165.979999999996,null,null,15045,null,0,0,0,0,0]
[null,null,null,null,null,10165.979999999996,null,null,15045,null,0,0,0,0,0]
[null,null,null,null,null,10165.979999999996,null,null,15045,null,0,0,0,0,0]
[null,null,null,null,null,10165.979999999996,null,null,15045,null,0,0,0,0,0]
[null,null,null,null,{"$f":"SUM(E5:E20)","v":0},null,null,{"$f":"SUM(H5:H20)","v":0},null,null,{"$f":"SUM(K5:K20)","v":0},{"$f":"SUM(L5:L20)","v":0},{"$f":"SUM(M5:M20)","v":0},{"$f":"SUM(N5:N20)","v":0},{"$f":"SUM(O5:O20)","v":0}]
[null,null,null,null,null,{"$f":"F20","v":10165.979999999996},null,null,{"$f":"I20","v":15045},null,{"$f":"(K21+K4)","v":8456.0400000000009},{"$f":"(L21+L4)","v":45},{"$f":"(M21+M4)","v":3075.9},{"$f":"(N21+N4)","v":-2865.96},{"$f":"(O21+O4)","v":0}]
[]
[null,null,"CONTROLE",null,null,{"$f":"(F22)+(I22)","v":25210.979999999996},null,null,null,null,{"$f":"SUM(K21:O21)","v":0},null,{"$f":"(F4)+(I4)+(K24)","v":25210.979999999996}]

{"sheet":"DECEMBRE","index":13,"n_rows":24,"n_cols":15,"rows_kept":24,"cut":false,"hidden":false,"merged":[[1,4,1,5],[1,7,1,8],[1,10,1,11]]}
[{"$f":"MID(CELL(\"filename\",A1),FIND(\"]\",CELL(\"filename\",A1))+1,32)","v":"DECEMBRE"}]
["JOURS","MODE","TIERS","CATEGORIE","BANQUE POSTALE",null,"P","LIVRET A",null,"P","RECETTES",null,"C. PORT","DEPENSES","DIVERS"]
[null,"PAIEMENT",null,null,"DEB./CRED.","SOLDE",null,"DEB./CRED.","SOLDE",null,"RETRAITE","DIVERSES",null,"DIVERSES"," "]
["2018-12-01","REPORT",null,null,null,{"$f":"NOVEMBRE!F22","v":10165.979999999996},null,null,{"$f":"NOVEMBRE!I22","v":15045},null,{"$f":"NOVEMBRE!K22","v":8456.0400000000009},{"$f":"NOVEMBRE!L22","v":45},{"$f":"NOVEMBRE!M22","v":3075.9},{"$f":"NOVEMBRE!N22","v":-2865.96},{"$f":"NOVEMBRE!O22","v":0}]
[{"$f":"$A$4","v":"2018-12-01"},{"$f":"ECHEANCIER!C4","v":"Vir recu"},{"$f":"ECHEANCIER!D4","v":"ARCO-CIPC"},{"$f":"ECHEANCIER!E4","v":"Retraite"},{"$f":"IF($A5<=TODAY(),ECHEANCIER!$F4,0)","v":0},{"$f":"SUM(F4)+(E5)","v":10165.979999999996},null,null,{"$f":"SUM(I4)+(H5)","v":15045},null,{"$f":"IF($D5=\"Retraite\",($E5),0)","v":0},{"$f":"IF($D5=\"rec div\",($E5+H5),0)","v":0},{"$f":"IF($D5=\"C Port\",($E5),0)","v":0},{"$f":"IF($D5=\"dep div\",($E5),0)","v":0},{"$f":"IF($D5=\"divers\",($E5),0)","v":0}]
[{"$f":"$A$4","v":"2018-12-01"},{"$f":"ECHEANCIER!C5","v":"Vir recu"},{"$f":"ECHEANCIER!D5","v":"ARCO-CPM"},{"$f":"ECHEANCIER!E5","v":"Retraite"},{"$f":"IF($A6<=TODAY(),ECHEANCIER!$F5,0)","v":0},{"$f":"SUM(F5+E6)","v":10165.979999999996},null,null,{"$f":"SUM(I5)+(H6)","v":15045},null,0,0,0,0,0]
[{"$f":"$A$4+4","v":"2018-12-05"},{"$f":"ECHEANCIER!C6","v":"Prel"},{"$f":"ECHEANCIER!D6","v":"ST CHRIST"},{"$f":"ECHEANCIER!E6","v":"C Port"},{"$f":"IF(AND($A7<=TODAY(),$D7=\"c port\",OR($A$1=\"mars\",$A$1=\"juin\",$A$1=\"septembre\",$A$1=\"decembre\")),ECHEANCIER!$F6,0)","v":0},10165.979999999996,null,null,15045,null,0,0,0,0,0]
[{"$f":"$A$4+4","v":"2018-12-05"},{"$f":"ECHEANCIER!C7","v":"Prel"},{"$f":"ECHEANCIER!D7","v":"UNEO"},{"$f":"ECHEANCIER!E7","v":"Dep Div"},{"$f":"IF($A8<=TODAY(),ECHEANCIER!$F7,0)","v":0},10165.979999999996,null,null,15045,null,0,0,0,0,0]
[{"$f":"$A$4+9","v":"2018-12-10"},{"$f":"ECHEANCIER!C8","v":"Prel"},{"$f":"ECHEANCIER!D8","v":"FREE"},{"$f":"ECHEANCIER!E8","v":"Dep Div"},{"$f":"IF($A9<=TODAY(),ECHEANCIER!$F8,0)","v":0},10165.979999999996,null,null,{"$f":"SUM(I8)+(H9)","v":15045},null,0,0,0,0,0]
[{"$f":"$A$4+9","v":"2018-12-10"},{"$f":"ECHEANCIER!C9","v":"Prel"},{"$f":"ECHEANCIER!D9","v":"ENF MEKONG"},{"$f":"ECHEANCIER!E9","v":"Dep Div"},{"$f":"IF($A10<=TODAY(),ECHEANCIER!$F9,0)","v":0},10165.979999999996,null,null,15045,null,0,0,0,0,0]
[{"$f":"$A$4+9","v":"2018-12-10"},{"$f":"ECHEANCIER!C10","v":"Prel"},{"$f":"ECHEANCIER!D10","v":"A.L.M."},{"$f":"ECHEANCIER!E10","v":"Dep Div"},{"$f":"IF($A11<=TODAY(),ECHEANCIER!$F10,0)","v":0},10165.979999999996,null,null,15045,null,0,0,0,0,0]
[{"$f":"$A$4+14","v":"2018-12-15"},{"$f":"ECHEANCIER!C11","v":"Prel"},{"$f":"ECHEANCIER!D11","v":"T.P.ANG N"},{"$f":"ECHEANCIER!E11","v":"Dep Div"},{"$f":"IF($A12<=TODAY(),ECHEANCIER!$F11,0)","v":0},10165.979999999996,null,null,15045,null,0,0,0,0,0]
[{"$f":"$A$4+16","v":"2018-12-17"},{"$f":"ECHEANCIER!C12","v":"Vir recu"},{"$f":"ECHEANCIER!D12","v":"LUTZ"},{"$f":"ECHEANCIER!E12","v":"C Port"},{"$f":"IF($A13<=TODAY(),ECHEANCIER!$F12,0)","v":0},10165.979999999996,null,null,15045,null,0,0,0,0,0]
[{"$f":"$A$4+19","v":"2018-12-20"},{"$f":"ECHEANCIER!C13","v":"Prel"},{"$f":"ECHEANCIER!D13","v":"ENGIE"},{"$f":"ECHEANCIER!E13","v":"Dep Div"},{"$f":"IF($A14<=TODAY(),ECHEANCIER!$F13,0)","v":0},10165.979999999996,null,null,15045,null,0,0,0,0,0]
[{"$f":"$A$4+25","v":"2018-12-26"},{"$f":"ECHEANCIER!C14","v":"Vir recu"},{"$f":"ECHEANCIER!D14","v":"MONDIALE"},{"$f":"ECHEANCIER!E14","v":"Retraite"},{"$f":"IF(AND($A15<=TODAY(),$D15=\"retraite\",OR($A$1=\"mars\",$A$1=\"juin\",$A$1=\"septembre\",$A$1=\"decembre\")),ECHEANCIER!$F14,0)","v":0},10165.979999999996,null,null,15045,null,0,0,0,0,0]
[{"$f":"$A$4+25","v":"2018-12-26"},{"$f":"ECHEANCIER!C15","v":"Prel"},{"$f":"ECHEANCIER!D15","v":"C. OUEST"},{"$f":"ECHEANCIER!E15","v":"Dep Div"},{"$f":"IF($A16<=TODAY(),ECHEANCIER!$F15,0)","v":0},10165.979999999996,null,null,15045,null,0,0,0,0,0]
[null,null,null,null,null,10165.979999999996,null,null,15045,null,0,0,0,0,0]
[null,null,null,null,null,10165.979999999996,null,null,15045,null,0,0,0,0,0]
[null,null,null,null,null,10165.979999999996,null,null,15045,null,0,0,0,0,0]
[null,null,null,null,null,10165.979999999996,null,null,15045,null,0,0,0,0,0]
[null,null,null,null,{"$f":"SUM(E5:E20)","v":0},null,null,{"$f":"SUM(H5:H20)","v":0},null,null,{"$f":"SUM(K5:K20)","v":0},{"$f":"SUM(L5:L20)","v":0},{"$f":"SUM(M5:M20)","v":0},{"$f":"SUM(N5:N20)","v":0},{"$f":"SUM(O5:O20)","v":0}]
[null,null,null,null,null,{"$f":"F20","v":10165.979999999996},null,null,{"$f":"I20","v":15045},null,{"$f":"(K21+K4)","v":8456.0400000000009},{"$f":"(L21+L4)","v":45},{"$f":"(M21+M4)","v":3075.9},{"$f":"(N21+N4)","v":-2865.96},{"$f":"(O21+O4)","v":0}]
[]
[null,null,"CONTROLE",null,null,{"$f":"(F22)+(I22)","v":25210.979999999996},null,null,null,null,{"$f":"SUM(K21:O21)","v":0},null,{"$f":"(F4)+(I4)+(K24)","v":25210.979999999996}]