{"text_format":"1","workbook":"xlsx","n_sheets":16,"sheets":["Calendrier","Récapitulatif annuel","Janv.","Fév.","Mars","Avr.","Mai","Juin","Juil.","Août","Sept.","Oct.","Nov.","Déc.","Graphique","Data"],"not_rendered":{"charts":0,"images":0,"macros":1,"external_links":0,"defined_names":7,"comments":1,"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":"Calendrier","index":0,"n_rows":64,"n_cols":24,"rows_kept":64,"cut":false,"hidden":false,"merged":[[3,1,3,7],[3,9,3,15],[3,17,3,23],[19,17,19,23],[35,1,35,7],[35,9,35,15],[35,17,35,23],[51,1,51,7],[51,9,51,15],[51,17,51,23],[19,1,19,7],[19,9,19,15]]}
[null,{"$f":"MONTH(TODAY())","v":1},{"$f":"YEAR(TODAY())","v":2022},{"$f":"DATE(C1,1,1)","v":"2022-01-01"},{"$f":"EOMONTH(D1,0)","v":"2022-01-31"},{"$f":"WEEKDAY(D1,2)","v":6},null,null,null,null,{"$f":"YEAR(TODAY())","v":2022},{"$f":"DATE(K1,2,1)","v":"2022-02-01"},{"$f":"EOMONTH(L1,0)","v":"2022-02-28"},{"$f":"WEEKDAY(L1,2)","v":2},null,null,null,null,{"$f":"YEAR(TODAY())","v":2022},{"$f":"DATE(S1,3,1)","v":"2022-03-01"},{"$f":"EOMONTH(T1,0)","v":"2022-03-31"},{"$f":"WEEKDAY(T1,2)","v":2}]
[]
[]
[null,{"$f":"PROPER(TEXT(DATE(,1,1),\"mmmm\"))&\" \"& C1","v":"Janvier 2022"},null,null,null,null,null,null,null,{"$f":"PROPER(TEXT(DATE(,2,1),\"mmmm\"))&\" \"& K1","v":"Février 2022"},null,null,null,null,null,null,null,{"$f":"PROPER(TEXT(DATE(,3,1),\"mmmm\"))&\" \"& S1","v":"Mars 2022"}]
[null,"Lundi","Mardi","Mercredi","Jeudi","Vendredi","Samedi","Dimanche",null,"Lundi","Mardi","Mercredi","Jeudi","Vendredi","Samedi","Dimanche",null,"Lundi","Mardi","Mercredi","Jeudi","Vendredi","Samedi","Dimanche"]
[null,{"$f":"D1-F1+1","v":"2021-12-27"},{"$f":"B6+1","v":"2021-12-28"},{"$f":"C6+1","v":"2021-12-29"},"2021-12-30","2021-12-31","2022-01-01","2022-01-02",null,{"$f":"L1-N1+1","v":"2022-01-31"},{"$f":"J6+1","v":"2022-02-01"},{"$f":"K6+1","v":"2022-02-02"},"2022-02-03","2022-02-04","2022-02-05","2022-02-06",null,{"$f":"T1-V1+1","v":"2022-02-28"},{"$f":"R6+1","v":"2022-03-01"},{"$f":"S6+1","v":"2022-03-02"},"2022-03-03","2022-03-04","2022-03-05","2022-03-06"]
[]
[null,{"$f":"B6+7","v":"2022-01-03"},{"$f":"B8+1","v":"2022-01-04"},{"$f":"C8+1","v":"2022-01-05"},{"$f":"D8+1","v":"2022-01-06"},"2022-01-07","2022-01-08","2022-01-09",null,{"$f":"J6+7","v":"2022-02-07"},{"$f":"J8+1","v":"2022-02-08"},{"$f":"K8+1","v":"2022-02-09"},"2022-02-10","2022-02-11","2022-02-12","2022-02-13",null,{"$f":"R6+7","v":"2022-03-07"},{"$f":"R8+1","v":"2022-03-08"},{"$f":"S8+1","v":"2022-03-09"},"2022-03-10","2022-03-11","2022-03-12","2022-03-13"]
[]
[null,{"$f":"B8+7","v":"2022-01-10"},{"$f":"B10+1","v":"2022-01-11"},"2022-01-12","2022-01-13","2022-01-14","2022-01-15","2022-01-16",null,{"$f":"J8+7","v":"2022-02-14"},{"$f":"J10+1","v":"2022-02-15"},{"$f":"K10+1","v":"2022-02-16"},"2022-02-17","2022-02-18","2022-02-19","2022-02-20",null,{"$f":"R8+7","v":"2022-03-14"},{"$f":"R10+1","v":"2022-03-15"},{"$f":"S10+1","v":"2022-03-16"},"2022-03-17","2022-03-18","2022-03-19","2022-03-20"]
[]
[null,{"$f":"B10+7","v":"2022-01-17"},{"$f":"B12+1","v":"2022-01-18"},"2022-01-19","2022-01-20","2022-01-21","2022-01-22","2022-01-23",null,{"$f":"J10+7","v":"2022-02-21"},{"$f":"J12+1","v":"2022-02-22"},{"$f":"K12+1","v":"2022-02-23"},"2022-02-24","2022-02-25","2022-02-26","2022-02-27",null,{"$f":"R10+7","v":"2022-03-21"},{"$f":"R12+1","v":"2022-03-22"},{"$f":"S12+1","v":"2022-03-23"},"2022-03-24","2022-03-25","2022-03-26","2022-03-27"]
[]
[null,{"$f":"B12+7","v":"2022-01-24"},"2022-01-25","2022-01-26",{"$f":"D14+1","v":"2022-01-27"},"2022-01-28","2022-01-29","2022-01-30",null,{"$f":"J12+7","v":"2022-02-28"},{"$f":"J14+1","v":"2022-03-01"},{"$f":"K14+1","v":"2022-03-02"},"2022-03-03","2022-03-04","2022-03-05","2022-03-06",null,{"$f":"R12+7","v":"2022-03-28"},{"$f":"R14+1","v":"2022-03-29"},{"$f":"S14+1","v":"2022-03-30"},"2022-03-31","2022-04-01","2022-04-02","2022-04-03"]
[null,null,null,"Restaurant\r\nCourses\r\nRestaurant\r\nVétérinaire\r\nGPL\r\nHabillement\r\nVidéo/DVD\r\nCompte d’épargne retraite\r\nAvocat\r\n"]
[null,{"$f":"B14+7","v":"2022-01-31"},"2022-02-01","2022-02-02","2022-02-03","2022-02-04","2022-02-05","2022-02-06",null,{"$f":"J14+7","v":"2022-03-07"},{"$f":"J16+1","v":"2022-03-08"},{"$f":"K16+1","v":"2022-03-09"},"2022-03-10","2022-03-11","2022-03-12","2022-03-13",null,{"$f":"R14+7","v":"2022-04-04"},{"$f":"R16+1","v":"2022-04-05"},{"$f":"S16+1","v":"2022-04-06"},"2022-04-07","2022-04-08","2022-04-09","2022-04-10"]
[]
[null,null,{"$f":"YEAR(TODAY())","v":2022},{"$f":"DATE(C18,4,1)","v":"2022-04-01"},{"$f":"EOMONTH(D18,0)","v":"2022-04-30"},{"$f":"WEEKDAY(D18,2)","v":5},null,null,null,null,{"$f":"YEAR(TODAY())","v":2022},{"$f":"DATE(K18,5,1)","v":"2022-05-01"},{"$f":"EOMONTH(L18,0)","v":"2022-05-31"},{"$f":"WEEKDAY(L18,2)","v":7},null,null,null,null,{"$f":"YEAR(TODAY())","v":2022},{"$f":"DATE(S18,6,1)","v":"2022-06-01"},{"$f":"EOMONTH(T18,0)","v":"2022-06-30"},{"$f":"WEEKDAY(T18,2)","v":3}]
[]
[null,{"$f":"PROPER(TEXT(DATE(,4,1),\"mmmm\"))&\" \"& C18","v":"Avril 2022"},null,null,null,null,null,null,null,{"$f":"PROPER(TEXT(DATE(,5,1),\"mmmm\"))&\" \"& K18","v":"Mai 2022"},null,null,null,null,null,null,null,{"$f":"PROPER(TEXT(DATE(,6,1),\"mmmm\"))&\" \"& S18","v":"Juin 2022"}]
[null,"Lundi","Mardi","Mercredi","Jeudi","Vendredi","Samedi","Dimanche",null,"Lundi","Mardi","Mercredi","Jeudi","Vendredi","Samedi","Dimanche",null,"Lundi","Mardi","Mercredi","Jeudi","Vendredi","Samedi","Dimanche"]
[null,{"$f":"D18-F18+1","v":"2022-03-28"},{"$f":"B22+1","v":"2022-03-29"},{"$f":"C22+1","v":"2022-03-30"},"2022-03-31","2022-04-01","2022-04-02","2022-04-03",null,{"$f":"L18-N18+1","v":"2022-04-25"},{"$f":"J22+1","v":"2022-04-26"},{"$f":"K22+1","v":"2022-04-27"},"2022-04-28","2022-04-29","2022-04-30","2022-05-01",null,{"$f":"T18-V18+1","v":"2022-05-30"},{"$f":"R22+1","v":"2022-05-31"},{"$f":"S22+1","v":"2022-06-01"},"2022-06-02","2022-06-03","2022-06-04","2022-06-05"]
[]
[null,{"$f":"B22+7","v":"2022-04-04"},{"$f":"B24+1","v":"2022-04-05"},{"$f":"C24+1","v":"2022-04-06"},"2022-04-07","2022-04-08","2022-04-09","2022-04-10",null,{"$f":"J22+7","v":"2022-05-02"},{"$f":"J24+1","v":"2022-05-03"},{"$f":"K24+1","v":"2022-05-04"},"2022-05-05","2022-05-06","2022-05-07","2022-05-08",null,{"$f":"R22+7","v":"2022-06-06"},{"$f":"R24+1","v":"2022-06-07"},{"$f":"S24+1","v":"2022-06-08"},"2022-06-09","2022-06-10","2022-06-11","2022-06-12"]
[]
[null,{"$f":"B24+7","v":"2022-04-11"},{"$f":"B26+1","v":"2022-04-12"},{"$f":"C26+1","v":"2022-04-13"},"2022-04-14","2022-04-15","2022-04-16","2022-04-17",null,{"$f":"J24+7","v":"2022-05-09"},{"$f":"J26+1","v":"2022-05-10"},{"$f":"K26+1","v":"2022-05-11"},"2022-05-12","2022-05-13","2022-05-14","2022-05-15",null,{"$f":"R24+7","v":"2022-06-13"},{"$f":"R26+1","v":"2022-06-14"},{"$f":"S26+1","v":"2022-06-15"},"2022-06-16","2022-06-17","2022-06-18","2022-06-19"]
[]
[null,{"$f":"B26+7","v":"2022-04-18"},{"$f":"B28+1","v":"2022-04-19"},{"$f":"C28+1","v":"2022-04-20"},"2022-04-21","2022-04-22","2022-04-23","2022-04-24",null,{"$f":"J26+7","v":"2022-05-16"},{"$f":"J28+1","v":"2022-05-17"},{"$f":"K28+1","v":"2022-05-18"},"2022-05-19","2022-05-20","2022-05-21","2022-05-22",null,{"$f":"R26+7","v":"2022-06-20"},{"$f":"R28+1","v":"2022-06-21"},{"$f":"S28+1","v":"2022-06-22"},"2022-06-23","2022-06-24","2022-06-25","2022-06-26"]
[]
[null,{"$f":"B28+7","v":"2022-04-25"},{"$f":"B30+1","v":"2022-04-26"},{"$f":"C30+1","v":"2022-04-27"},"2022-04-28","2022-04-29","2022-04-30","2022-05-01",null,{"$f":"J28+7","v":"2022-05-23"},{"$f":"J30+1","v":"2022-05-24"},{"$f":"K30+1","v":"2022-05-25"},"2022-05-26","2022-05-27","2022-05-28","2022-05-29",null,{"$f":"R28+7","v":"2022-06-27"},{"$f":"R30+1","v":"2022-06-28"},{"$f":"S30+1","v":"2022-06-29"},"2022-06-30","2022-07-01","2022-07-02","2022-07-03"]
[]
[null,{"$f":"B30+7","v":"2022-05-02"},{"$f":"B32+1","v":"2022-05-03"},{"$f":"C32+1","v":"2022-05-04"},"2022-05-05","2022-05-06","2022-05-07","2022-05-08",null,{"$f":"J30+7","v":"2022-05-30"},{"$f":"J32+1","v":"2022-05-31"},{"$f":"K32+1","v":"2022-06-01"},"2022-06-02","2022-06-03","2022-06-04","2022-06-05",null,{"$f":"R30+7","v":"2022-07-04"},{"$f":"R32+1","v":"2022-07-05"},{"$f":"S32+1","v":"2022-07-06"},"2022-07-07","2022-07-08","2022-07-09","2022-07-10"]
[]
[null,null,{"$f":"YEAR(TODAY())","v":2022},{"$f":"DATE(C34,7,1)","v":"2022-07-01"},{"$f":"EOMONTH(D34,0)","v":"2022-07-31"},{"$f":"WEEKDAY(D34,2)","v":5},null,null,null,null,{"$f":"YEAR(TODAY())","v":2022},{"$f":"DATE(K34,8,1)","v":"2022-08-01"},{"$f":"EOMONTH(L34,0)","v":"2022-08-31"},{"$f":"WEEKDAY(L34,2)","v":1},null,null,null,null,{"$f":"YEAR(TODAY())","v":2022},{"$f":"DATE(S34,9,1)","v":"2022-09-01"},{"$f":"EOMONTH(T34,0)","v":"2022-09-30"},{"$f":"WEEKDAY(T34,2)","v":4}]
[]
[null,{"$f":"PROPER(TEXT(DATE(,7,1),\"mmmm\"))&\" \"& C34","v":"Juillet 2022"},null,null,null,null,null,null,null,{"$f":"PROPER(TEXT(DATE(,8,1),\"mmmm\"))&\" \"& K34","v":"Août 2022"},null,null,null,null,null,null,null,{"$f":"PROPER(TEXT(DATE(,9,1),\"mmmm\"))&\" \"& S34","v":"Septembre 2022"}]
[null,"Lundi","Mardi","Mercredi","Jeudi","Vendredi","Samedi","Dimanche",null,"Lundi","Mardi","Mercredi","Jeudi","Vendredi","Samedi","Dimanche",null,"Lundi","Mardi","Mercredi","Jeudi","Vendredi","Samedi","Dimanche"]
[null,{"$f":"D34-F34+1","v":"2022-06-27"},{"$f":"B38+1","v":"2022-06-28"},{"$f":"C38+1","v":"2022-06-29"},"2022-06-30","2022-07-01","2022-07-02","2022-07-03",null,{"$f":"L34-N34+1","v":"2022-08-01"},{"$f":"J38+1","v":"2022-08-02"},{"$f":"K38+1","v":"2022-08-03"},"2022-08-04","2022-08-05","2022-08-06","2022-08-07",null,{"$f":"T34-V34+1","v":"2022-08-29"},{"$f":"R38+1","v":"2022-08-30"},{"$f":"S38+1","v":"2022-08-31"},"2022-09-01","2022-09-02","2022-09-03","2022-09-04"]
[]
[null,{"$f":"B38+7","v":"2022-07-04"},{"$f":"B40+1","v":"2022-07-05"},{"$f":"C40+1","v":"2022-07-06"},"2022-07-07","2022-07-08","2022-07-09","2022-07-10",null,{"$f":"J38+7","v":"2022-08-08"},{"$f":"J40+1","v":"2022-08-09"},{"$f":"K40+1","v":"2022-08-10"},"2022-08-11","2022-08-12","2022-08-13","2022-08-14",null,{"$f":"R38+7","v":"2022-09-05"},{"$f":"R40+1","v":"2022-09-06"},{"$f":"S40+1","v":"2022-09-07"},"2022-09-08","2022-09-09","2022-09-10","2022-09-11"]
[]
[null,{"$f":"B40+7","v":"2022-07-11"},{"$f":"B42+1","v":"2022-07-12"},{"$f":"C42+1","v":"2022-07-13"},"2022-07-14","2022-07-15","2022-07-16","2022-07-17",null,{"$f":"J40+7","v":"2022-08-15"},{"$f":"J42+1","v":"2022-08-16"},{"$f":"K42+1","v":"2022-08-17"},"2022-08-18","2022-08-19","2022-08-20","2022-08-21",null,{"$f":"R40+7","v":"2022-09-12"},{"$f":"R42+1","v":"2022-09-13"},{"$f":"S42+1","v":"2022-09-14"},"2022-09-15","2022-09-16","2022-09-17","2022-09-18"]
[]
[null,{"$f":"B42+7","v":"2022-07-18"},{"$f":"B44+1","v":"2022-07-19"},{"$f":"C44+1","v":"2022-07-20"},"2022-07-21","2022-07-22","2022-07-23","2022-07-24",null,{"$f":"J42+7","v":"2022-08-22"},{"$f":"J44+1","v":"2022-08-23"},{"$f":"K44+1","v":"2022-08-24"},"2022-08-25","2022-08-26","2022-08-27","2022-08-28",null,{"$f":"R42+7","v":"2022-09-19"},{"$f":"R44+1","v":"2022-09-20"},{"$f":"S44+1","v":"2022-09-21"},"2022-09-22","2022-09-23","2022-09-24","2022-09-25"]
[]
[null,{"$f":"B44+7","v":"2022-07-25"},{"$f":"B46+1","v":"2022-07-26"},{"$f":"C46+1","v":"2022-07-27"},"2022-07-28","2022-07-29","2022-07-30","2022-07-31",null,{"$f":"J44+7","v":"2022-08-29"},{"$f":"J46+1","v":"2022-08-30"},{"$f":"K46+1","v":"2022-08-31"},"2022-09-01","2022-09-02","2022-09-03","2022-09-04",null,{"$f":"R44+7","v":"2022-09-26"},{"$f":"R46+1","v":"2022-09-27"},{"$f":"S46+1","v":"2022-09-28"},"2022-09-29","2022-09-30","2022-10-01","2022-10-02"]
[]
[null,{"$f":"B46+7","v":"2022-08-01"},{"$f":"B48+1","v":"2022-08-02"},{"$f":"C48+1","v":"2022-08-03"},"2022-08-04","2022-08-05","2022-08-06","2022-08-07",null,{"$f":"J46+7","v":"2022-09-05"},{"$f":"J48+1","v":"2022-09-06"},{"$f":"K48+1","v":"2022-09-07"},"2022-09-08","2022-09-09","2022-09-10","2022-09-11",null,{"$f":"R46+7","v":"2022-10-03"},{"$f":"R48+1","v":"2022-10-04"},{"$f":"S48+1","v":"2022-10-05"},"2022-10-06","2022-10-07","2022-10-08","2022-10-09"]
[]
[null,null,{"$f":"YEAR(TODAY())","v":2022},{"$f":"DATE(C50,10,1)","v":"2022-10-01"},{"$f":"EOMONTH(D50,0)","v":"2022-10-31"},{"$f":"WEEKDAY(D50,2)","v":6},null,null,null,null,{"$f":"YEAR(TODAY())","v":2022},{"$f":"DATE(K50,11,1)","v":"2022-11-01"},{"$f":"EOMONTH(L50,0)","v":"2022-11-30"},{"$f":"WEEKDAY(L50,2)","v":2},null,null,null,null,{"$f":"YEAR(TODAY())","v":2022},{"$f":"DATE(S50,12,1)","v":"2022-12-01"},{"$f":"EOMONTH(T50,0)","v":"2022-12-31"},{"$f":"WEEKDAY(T50,2)","v":4}]
[]
[null,{"$f":"PROPER(TEXT(DATE(,10,1),\"mmmm\"))&\" \"& C50","v":"Octobre 2022"},null,null,null,null,null,null,null,{"$f":"PROPER(TEXT(DATE(,11,1),\"mmmm\"))&\" \"& K50","v":"Novembre 2022"},null,null,null,null,null,null,null,{"$f":"PROPER(TEXT(DATE(,12,1),\"mmmm\"))&\" \"& S50","v":"Décembre 2022"}]
[null,"Lundi","Mardi","Mercredi","Jeudi","Vendredi","Samedi","Dimanche",null,"Lundi","Mardi","Mercredi","Jeudi","Vendredi","Samedi","Dimanche",null,"Lundi","Mardi","Mercredi","Jeudi","Vendredi","Samedi","Dimanche"]
[null,{"$f":"D50-F50+1","v":"2022-09-26"},{"$f":"B54+1","v":"2022-09-27"},{"$f":"C54+1","v":"2022-09-28"},"2022-09-29","2022-09-30","2022-10-01","2022-10-02",null,{"$f":"L50-N50+1","v":"2022-10-31"},{"$f":"J54+1","v":"2022-11-01"},{"$f":"K54+1","v":"2022-11-02"},"2022-11-03","2022-11-04","2022-11-05","2022-11-06",null,{"$f":"T50-V50+1","v":"2022-11-28"},{"$f":"R54+1","v":"2022-11-29"},{"$f":"S54+1","v":"2022-11-30"},"2022-12-01","2022-12-02","2022-12-03","2022-12-04"]
[]
[null,{"$f":"B54+7","v":"2022-10-03"},{"$f":"B56+1","v":"2022-10-04"},{"$f":"C56+1","v":"2022-10-05"},"2022-10-06","2022-10-07","2022-10-08","2022-10-09",null,{"$f":"J54+7","v":"2022-11-07"},{"$f":"J56+1","v":"2022-11-08"},{"$f":"K56+1","v":"2022-11-09"},"2022-11-10","2022-11-11","2022-11-12","2022-11-13",null,{"$f":"R54+7","v":"2022-12-05"},{"$f":"R56+1","v":"2022-12-06"},{"$f":"S56+1","v":"2022-12-07"},"2022-12-08","2022-12-09","2022-12-10","2022-12-11"]
[]
[null,{"$f":"B56+7","v":"2022-10-10"},{"$f":"B58+1","v":"2022-10-11"},{"$f":"C58+1","v":"2022-10-12"},"2022-10-13","2022-10-14","2022-10-15","2022-10-16",null,{"$f":"J56+7","v":"2022-11-14"},{"$f":"J58+1","v":"2022-11-15"},{"$f":"K58+1","v":"2022-11-16"},"2022-11-17","2022-11-18","2022-11-19","2022-11-20",null,{"$f":"R56+7","v":"2022-12-12"},{"$f":"R58+1","v":"2022-12-13"},{"$f":"S58+1","v":"2022-12-14"},"2022-12-15","2022-12-16","2022-12-17","2022-12-18"]
[]
[null,{"$f":"B58+7","v":"2022-10-17"},{"$f":"B60+1","v":"2022-10-18"},{"$f":"C60+1","v":"2022-10-19"},"2022-10-20","2022-10-21","2022-10-22","2022-10-23",null,{"$f":"J58+7","v":"2022-11-21"},{"$f":"J60+1","v":"2022-11-22"},{"$f":"K60+1","v":"2022-11-23"},"2022-11-24","2022-11-25","2022-11-26","2022-11-27",null,{"$f":"R58+7","v":"2022-12-19"},{"$f":"R60+1","v":"2022-12-20"},{"$f":"S60+1","v":"2022-12-21"},"2022-12-22","2022-12-23","2022-12-24",{"$f":"W60+1","v":"2022-12-25"}]
[]
[null,{"$f":"B60+7","v":"2022-10-24"},{"$f":"B62+1","v":"2022-10-25"},{"$f":"C62+1","v":"2022-10-26"},"2022-10-27","2022-10-28","2022-10-29","2022-10-30",null,{"$f":"J60+7","v":"2022-11-28"},{"$f":"J62+1","v":"2022-11-29"},{"$f":"K62+1","v":"2022-11-30"},"2022-12-01","2022-12-02","2022-12-03","2022-12-04",null,{"$f":"R60+7","v":"2022-12-26"},{"$f":"R62+1","v":"2022-12-27"},{"$f":"S62+1","v":"2022-12-28"},"2022-12-29","2022-12-30","2022-12-31","2023-01-01"]
[]
[null,{"$f":"B62+7","v":"2022-10-31"},{"$f":"B64+1","v":"2022-11-01"},{"$f":"C64+1","v":"2022-11-02"},"2022-11-03","2022-11-04","2022-11-05","2022-11-06",null,{"$f":"J62+7","v":"2022-12-05"},{"$f":"J64+1","v":"2022-12-06"},{"$f":"K64+1","v":"2022-12-07"},"2022-12-08","2022-12-09","2022-12-10","2022-12-11",null,{"$f":"R62+7","v":"2023-01-02"},{"$f":"R64+1","v":"2023-01-03"},{"$f":"S64+1","v":"2023-01-04"},"2023-01-05","2023-01-06","2023-01-07","2023-01-08"]

{"sheet":"Récapitulatif annuel","index":1,"n_rows":44,"n_cols":23,"rows_kept":44,"cut":false,"hidden":true,"merged":[[11,18,11,19],[11,21,11,22],[13,1,43,1],[11,3,11,4],[11,6,11,7],[11,9,11,10],[11,12,11,13],[11,15,11,16]]}
[0,0,0]
[null,null,null,null,"trimestre égal affichage 3 mois + graphique à coté BOUTON QUI AFFICHE CASE A COCHER"]
[null,null,null,null,"par mois égal affichage mois à mois en fonction de ce que l'on veut voir (affichage par défault du mois en cours) + graphique BOUTON QUI AFFICHE CASE A COCHER"]
[null,null,null,null,"par catégories égal affichage sur les grosses catégorie (alimentation, etc) + graphique BOUTON QUI AFFICHE CASE A COCHER"]
[null,null,null,null,"par sous catégories égale détails d'une seule chose de la catégorie (courses pour alimentation, etc) + graphique CASE A COCHER"]
[null,null,null,null,"année en cours"]
[]
[]
[]
[]
[]
[null,null,null,"Alimentation",null,null,"Animaux",null,null,"Transport",null,null,"Soins/personnels",null,null,"Loisirs",null,null,"Epargne/investissement",null,null,"Juridique"]
[]
[null,"JANVIER",null,{"$f":"IF(Janv.!B33=0,\"\",Janv.!B33)","v":"Restaurant"},{"$f":"IF(Janv.!D33=0,\"\",Janv.!D33)","v":15},null,{"$f":"IF(Janv.!F33=0,\"\",Janv.!F33)","v":"Vétérinaire"},{"$f":"IF(Janv.!H33=0,\"\",Janv.!H33)","v":200},null,{"$f":"IF(Janv.!J33=0,\"\",Janv.!J33)","v":"GPL"},{"$f":"IF(Janv.!L33=0,\"\",Janv.!L33)","v":20},null,{"$f":"IF(Janv.!N33=0,\"\",Janv.!N33)","v":"Habillement"},{"$f":"IF(Janv.!P33=0,\"\",Janv.!P33)","v":50},null,{"$f":"IF(Janv.!R33=0,\"\",Janv.!R33)","v":"Vidéo/DVD"},{"$f":"IF(Janv.!T33=0,\"\",Janv.!T33)","v":12.5},null,{"$f":"IF(Janv.!V33=0,\"\",Janv.!V33)","v":"Compte d’épargne retraite"},{"$f":"IF(Janv.!X33=0,\"\",Janv.!X33)","v":50},null,{"$f":"IF(Janv.!Z33=0,\"\",Janv.!Z33)","v":"Avocat"},{"$f":"IF(Janv.!AB33=0,\"\",Janv.!AB33)","v":150}]
[null,null,null,{"$f":"IF(Janv.!B34=0,\"\",Janv.!B34)","v":"Courses"},{"$f":"IF(Janv.!D34=0,\"\",Janv.!D34)","v":35},null,{"$f":"IF(Janv.!F34=0,\"\",Janv.!F34)","v":""},{"$f":"IF(Janv.!H34=0,\"\",Janv.!H34)","v":""},null,{"$f":"IF(Janv.!J34=0,\"\",Janv.!J34)","v":""},{"$f":"IF(Janv.!L34=0,\"\",Janv.!L34)","v":""},null,{"$f":"IF(Janv.!N34=0,\"\",Janv.!N34)","v":""},{"$f":"IF(Janv.!P34=0,\"\",Janv.!P34)","v":""},null,{"$f":"IF(Janv.!R34=0,\"\",Janv.!R34)","v":""},{"$f":"IF(Janv.!T34=0,\"\",Janv.!T34)","v":""},null,{"$f":"IF(Janv.!V34=0,\"\",Janv.!V34)","v":""},{"$f":"IF(Janv.!X34=0,\"\",Janv.!X34)","v":""},null,{"$f":"IF(Janv.!Z34=0,\"\",Janv.!Z34)","v":""},{"$f":"IF(Janv.!AB34=0,\"\",Janv.!AB34)","v":""}]
[null,null,null,{"$f":"IF(Janv.!B35=0,\"\",Janv.!B35)","v":"Restaurant"},{"$f":"IF(Janv.!D35=0,\"\",Janv.!D35)","v":15},null,{"$f":"IF(Janv.!F35=0,\"\",Janv.!F35)","v":""},{"$f":"IF(Janv.!H35=0,\"\",Janv.!H35)","v":""},null,{"$f":"IF(Janv.!J35=0,\"\",Janv.!J35)","v":""},{"$f":"IF(Janv.!L35=0,\"\",Janv.!L35)","v":""},null,{"$f":"IF(Janv.!N35=0,\"\",Janv.!N35)","v":""},{"$f":"IF(Janv.!P35=0,\"\",Janv.!P35)","v":""},null,{"$f":"IF(Janv.!R35=0,\"\",Janv.!R35)","v":""},{"$f":"IF(Janv.!T35=0,\"\",Janv.!T35)","v":""},null,{"$f":"IF(Janv.!V35=0,\"\",Janv.!V35)","v":""},{"$f":"IF(Janv.!X35=0,\"\",Janv.!X35)","v":""},null,{"$f":"IF(Janv.!Z35=0,\"\",Janv.!Z35)","v":""},{"$f":"IF(Janv.!AB35=0,\"\",Janv.!AB35)","v":""}]
[null,null,null,{"$f":"IF(Janv.!B36=0,\"\",Janv.!B36)","v":"Fast-food"},{"$f":"IF(Janv.!D36=0,\"\",Janv.!D36)","v":""},null,{"$f":"IF(Janv.!F36=0,\"\",Janv.!F36)","v":""},{"$f":"IF(Janv.!H36=0,\"\",Janv.!H36)","v":""},null,{"$f":"IF(Janv.!J36=0,\"\",Janv.!J36)","v":""},{"$f":"IF(Janv.!L36=0,\"\",Janv.!L36)","v":""},null,{"$f":"IF(Janv.!N36=0,\"\",Janv.!N36)","v":""},{"$f":"IF(Janv.!P36=0,\"\",Janv.!P36)","v":""},null,{"$f":"IF(Janv.!R36=0,\"\",Janv.!R36)","v":""},{"$f":"IF(Janv.!T36=0,\"\",Janv.!T36)","v":""},null,{"$f":"IF(Janv.!V36=0,\"\",Janv.!V36)","v":""},{"$f":"IF(Janv.!X36=0,\"\",Janv.!X36)","v":""},null,{"$f":"IF(Janv.!Z36=0,\"\",Janv.!Z36)","v":""},{"$f":"IF(Janv.!AB36=0,\"\",Janv.!AB36)","v":""}]
[null,null,null,{"$f":"IF(Janv.!B37=0,\"\",Janv.!B37)","v":""},{"$f":"IF(Janv.!D37=0,\"\",Janv.!D37)","v":""},null,{"$f":"IF(Janv.!F37=0,\"\",Janv.!F37)","v":""},{"$f":"IF(Janv.!H37=0,\"\",Janv.!H37)","v":""},null,{"$f":"IF(Janv.!J37=0,\"\",Janv.!J37)","v":""},{"$f":"IF(Janv.!L37=0,\"\",Janv.!L37)","v":""},null,{"$f":"IF(Janv.!N37=0,\"\",Janv.!N37)","v":""},{"$f":"IF(Janv.!P37=0,\"\",Janv.!P37)","v":""},null,{"$f":"IF(Janv.!R37=0,\"\",Janv.!R37)","v":""},{"$f":"IF(Janv.!T37=0,\"\",Janv.!T37)","v":""},null,{"$f":"IF(Janv.!V37=0,\"\",Janv.!V37)","v":""},{"$f":"IF(Janv.!X37=0,\"\",Janv.!X37)","v":""},null,{"$f":"IF(Janv.!Z37=0,\"\",Janv.!Z37)","v":""},{"$f":"IF(Janv.!AB37=0,\"\",Janv.!AB37)","v":""}]
[null,null,null,{"$f":"IF(Janv.!B38=0,\"\",Janv.!B38)","v":""},{"$f":"IF(Janv.!D38=0,\"\",Janv.!D38)","v":""},null,{"$f":"IF(Janv.!F38=0,\"\",Janv.!F38)","v":""},{"$f":"IF(Janv.!H38=0,\"\",Janv.!H38)","v":""},null,{"$f":"IF(Janv.!J38=0,\"\",Janv.!J38)","v":""},{"$f":"IF(Janv.!L38=0,\"\",Janv.!L38)","v":""},null,{"$f":"IF(Janv.!N38=0,\"\",Janv.!N38)","v":""},{"$f":"IF(Janv.!P38=0,\"\",Janv.!P38)","v":""},null,{"$f":"IF(Janv.!R38=0,\"\",Janv.!R38)","v":""},{"$f":"IF(Janv.!T38=0,\"\",Janv.!T38)","v":""},null,{"$f":"IF(Janv.!V38=0,\"\",Janv.!V38)","v":""},{"$f":"IF(Janv.!X38=0,\"\",Janv.!X38)","v":""},null,{"$f":"IF(Janv.!Z38=0,\"\",Janv.!Z38)","v":""},{"$f":"IF(Janv.!AB38=0,\"\",Janv.!AB38)","v":""}]
[null,null,null,{"$f":"IF(Janv.!B39=0,\"\",Janv.!B39)","v":""},{"$f":"IF(Janv.!D39=0,\"\",Janv.!D39)","v":""},null,{"$f":"IF(Janv.!F39=0,\"\",Janv.!F39)","v":""},{"$f":"IF(Janv.!H39=0,\"\",Janv.!H39)","v":""},null,{"$f":"IF(Janv.!J39=0,\"\",Janv.!J39)","v":""},{"$f":"IF(Janv.!L39=0,\"\",Janv.!L39)","v":""},null,{"$f":"IF(Janv.!N39=0,\"\",Janv.!N39)","v":""},{"$f":"IF(Janv.!P39=0,\"\",Janv.!P39)","v":""},null,{"$f":"IF(Janv.!R39=0,\"\",Janv.!R39)","v":""},{"$f":"IF(Janv.!T39=0,\"\",Janv.!T39)","v":""},null,{"$f":"IF(Janv.!V39=0,\"\",Janv.!V39)","v":""},{"$f":"IF(Janv.!X39=0,\"\",Janv.!X39)","v":""},null,{"$f":"IF(Janv.!Z39=0,\"\",Janv.!Z39)","v":""},{"$f":"IF(Janv.!AB39=0,\"\",Janv.!AB39)","v":""}]
[null,null,null,{"$f":"IF(Janv.!B40=0,\"\",Janv.!B40)","v":""},{"$f":"IF(Janv.!D40=0,\"\",Janv.!D40)","v":""},null,{"$f":"IF(Janv.!F40=0,\"\",Janv.!F40)","v":""},{"$f":"IF(Janv.!H40=0,\"\",Janv.!H40)","v":""},null,{"$f":"IF(Janv.!J40=0,\"\",Janv.!J40)","v":""},{"$f":"IF(Janv.!L40=0,\"\",Janv.!L40)","v":""},null,{"$f":"IF(Janv.!N40=0,\"\",Janv.!N40)","v":""},{"$f":"IF(Janv.!P40=0,\"\",Janv.!P40)","v":""},null,{"$f":"IF(Janv.!R40=0,\"\",Janv.!R40)","v":""},{"$f":"IF(Janv.!T40=0,\"\",Janv.!T40)","v":""},null,{"$f":"IF(Janv.!V40=0,\"\",Janv.!V40)","v":""},{"$f":"IF(Janv.!X40=0,\"\",Janv.!X40)","v":""},null,{"$f":"IF(Janv.!Z40=0,\"\",Janv.!Z40)","v":""},{"$f":"IF(Janv.!AB40=0,\"\",Janv.!AB40)","v":""}]
[null,null,null,{"$f":"IF(Janv.!B41=0,\"\",Janv.!B41)","v":""},{"$f":"IF(Janv.!D41=0,\"\",Janv.!D41)","v":""},null,{"$f":"IF(Janv.!F41=0,\"\",Janv.!F41)","v":""},{"$f":"IF(Janv.!H41=0,\"\",Janv.!H41)","v":""},null,{"$f":"IF(Janv.!J41=0,\"\",Janv.!J41)","v":""},{"$f":"IF(Janv.!L41=0,\"\",Janv.!L41)","v":""},null,{"$f":"IF(Janv.!N41=0,\"\",Janv.!N41)","v":""},{"$f":"IF(Janv.!P41=0,\"\",Janv.!P41)","v":""},null,{"$f":"IF(Janv.!R41=0,\"\",Janv.!R41)","v":""},{"$f":"IF(Janv.!T41=0,\"\",Janv.!T41)","v":""},null,{"$f":"IF(Janv.!V41=0,\"\",Janv.!V41)","v":""},{"$f":"IF(Janv.!X41=0,\"\",Janv.!X41)","v":""},null,{"$f":"IF(Janv.!Z41=0,\"\",Janv.!Z41)","v":""},{"$f":"IF(Janv.!AB41=0,\"\",Janv.!AB41)","v":""}]
[null,null,null,{"$f":"IF(Janv.!B42=0,\"\",Janv.!B42)","v":""},{"$f":"IF(Janv.!D42=0,\"\",Janv.!D42)","v":""},null,{"$f":"IF(Janv.!F42=0,\"\",Janv.!F42)","v":""},{"$f":"IF(Janv.!H42=0,\"\",Janv.!H42)","v":""},null,{"$f":"IF(Janv.!J42=0,\"\",Janv.!J42)","v":""},{"$f":"IF(Janv.!L42=0,\"\",Janv.!L42)","v":""},null,{"$f":"IF(Janv.!N42=0,\"\",Janv.!N42)","v":""},{"$f":"IF(Janv.!P42=0,\"\",Janv.!P42)","v":""},null,{"$f":"IF(Janv.!R42=0,\"\",Janv.!R42)","v":""},{"$f":"IF(Janv.!T42=0,\"\",Janv.!T42)","v":""},null,{"$f":"IF(Janv.!V42=0,\"\",Janv.!V42)","v":""},{"$f":"IF(Janv.!X42=0,\"\",Janv.!X42)","v":""},null,{"$f":"IF(Janv.!Z42=0,\"\",Janv.!Z42)","v":""},{"$f":"IF(Janv.!AB42=0,\"\",Janv.!AB42)","v":""}]
[null,null,null,{"$f":"IF(Janv.!B43=0,\"\",Janv.!B43)","v":""},{"$f":"IF(Janv.!D43=0,\"\",Janv.!D43)","v":""},null,{"$f":"IF(Janv.!F43=0,\"\",Janv.!F43)","v":""},{"$f":"IF(Janv.!H43=0,\"\",Janv.!H43)","v":""},null,{"$f":"IF(Janv.!J43=0,\"\",Janv.!J43)","v":""},{"$f":"IF(Janv.!L43=0,\"\",Janv.!L43)","v":""},null,{"$f":"IF(Janv.!N43=0,\"\",Janv.!N43)","v":""},{"$f":"IF(Janv.!P43=0,\"\",Janv.!P43)","v":""},null,{"$f":"IF(Janv.!R43=0,\"\",Janv.!R43)","v":""},{"$f":"IF(Janv.!T43=0,\"\",Janv.!T43)","v":""},null,{"$f":"IF(Janv.!V43=0,\"\",Janv.!V43)","v":""},{"$f":"IF(Janv.!X43=0,\"\",Janv.!X43)","v":""},null,{"$f":"IF(Janv.!Z43=0,\"\",Janv.!Z43)","v":""},{"$f":"IF(Janv.!AB43=0,\"\",Janv.!AB43)","v":""}]
[null,null,null,{"$f":"IF(Janv.!B44=0,\"\",Janv.!B44)","v":""},{"$f":"IF(Janv.!D44=0,\"\",Janv.!D44)","v":""},null,{"$f":"IF(Janv.!F44=0,\"\",Janv.!F44)","v":""},{"$f":"IF(Janv.!H44=0,\"\",Janv.!H44)","v":""},null,{"$f":"IF(Janv.!J44=0,\"\",Janv.!J44)","v":""},{"$f":"IF(Janv.!L44=0,\"\",Janv.!L44)","v":""},null,{"$f":"IF(Janv.!N44=0,\"\",Janv.!N44)","v":""},{"$f":"IF(Janv.!P44=0,\"\",Janv.!P44)","v":""},null,{"$f":"IF(Janv.!R44=0,\"\",Janv.!R44)","v":""},{"$f":"IF(Janv.!T44=0,\"\",Janv.!T44)","v":""},null,{"$f":"IF(Janv.!V44=0,\"\",Janv.!V44)","v":""},{"$f":"IF(Janv.!X44=0,\"\",Janv.!X44)","v":""},null,{"$f":"IF(Janv.!Z44=0,\"\",Janv.!Z44)","v":""},{"$f":"IF(Janv.!AB44=0,\"\",Janv.!AB44)","v":""}]
[null,null,null,{"$f":"IF(Janv.!B45=0,\"\",Janv.!B45)","v":""},{"$f":"IF(Janv.!D45=0,\"\",Janv.!D45)","v":""},null,{"$f":"IF(Janv.!F45=0,\"\",Janv.!F45)","v":""},{"$f":"IF(Janv.!H45=0,\"\",Janv.!H45)","v":""},null,{"$f":"IF(Janv.!J45=0,\"\",Janv.!J45)","v":""},{"$f":"IF(Janv.!L45=0,\"\",Janv.!L45)","v":""},null,{"$f":"IF(Janv.!N45=0,\"\",Janv.!N45)","v":""},{"$f":"IF(Janv.!P45=0,\"\",Janv.!P45)","v":""},null,{"$f":"IF(Janv.!R45=0,\"\",Janv.!R45)","v":""},{"$f":"IF(Janv.!T45=0,\"\",Janv.!T45)","v":""},null,{"$f":"IF(Janv.!V45=0,\"\",Janv.!V45)","v":""},{"$f":"IF(Janv.!X45=0,\"\",Janv.!X45)","v":""},null,{"$f":"IF(Janv.!Z45=0,\"\",Janv.!Z45)","v":""},{"$f":"IF(Janv.!AB45=0,\"\",Janv.!AB45)","v":""}]
[null,null,null,{"$f":"IF(Janv.!B46=0,\"\",Janv.!B46)","v":""},{"$f":"IF(Janv.!D46=0,\"\",Janv.!D46)","v":""},null,{"$f":"IF(Janv.!F46=0,\"\",Janv.!F46)","v":""},{"$f":"IF(Janv.!H46=0,\"\",Janv.!H46)","v":""},null,{"$f":"IF(Janv.!J46=0,\"\",Janv.!J46)","v":""},{"$f":"IF(Janv.!L46=0,\"\",Janv.!L46)","v":""},null,{"$f":"IF(Janv.!N46=0,\"\",Janv.!N46)","v":""},{"$f":"IF(Janv.!P46=0,\"\",Janv.!P46)","v":""},null,{"$f":"IF(Janv.!R46=0,\"\",Janv.!R46)","v":""},{"$f":"IF(Janv.!T46=0,\"\",Janv.!T46)","v":""},null,{"$f":"IF(Janv.!V46=0,\"\",Janv.!V46)","v":""},{"$f":"IF(Janv.!X46=0,\"\",Janv.!X46)","v":""},null,{"$f":"IF(Janv.!Z46=0,\"\",Janv.!Z46)","v":""},{"$f":"IF(Janv.!AB46=0,\"\",Janv.!AB46)","v":""}]
[null,null,null,{"$f":"IF(Janv.!B47=0,\"\",Janv.!B47)","v":""},{"$f":"IF(Janv.!D47=0,\"\",Janv.!D47)","v":""},null,{"$f":"IF(Janv.!F47=0,\"\",Janv.!F47)","v":""},{"$f":"IF(Janv.!H47=0,\"\",Janv.!H47)","v":""},null,{"$f":"IF(Janv.!J47=0,\"\",Janv.!J47)","v":""},{"$f":"IF(Janv.!L47=0,\"\",Janv.!L47)","v":""},null,{"$f":"IF(Janv.!N47=0,\"\",Janv.!N47)","v":""},{"$f":"IF(Janv.!P47=0,\"\",Janv.!P47)","v":""},null,{"$f":"IF(Janv.!R47=0,\"\",Janv.!R47)","v":""},{"$f":"IF(Janv.!T47=0,\"\",Janv.!T47)","v":""},null,{"$f":"IF(Janv.!V47=0,\"\",Janv.!V47)","v":""},{"$f":"IF(Janv.!X47=0,\"\",Janv.!X47)","v":""},null,{"$f":"IF(Janv.!Z47=0,\"\",Janv.!Z47)","v":""},{"$f":"IF(Janv.!AB47=0,\"\",Janv.!AB47)","v":""}]
[null,null,null,{"$f":"IF(Janv.!B48=0,\"\",Janv.!B48)","v":""},{"$f":"IF(Janv.!D48=0,\"\",Janv.!D48)","v":""},null,{"$f":"IF(Janv.!F48=0,\"\",Janv.!F48)","v":""},{"$f":"IF(Janv.!H48=0,\"\",Janv.!H48)","v":""},null,{"$f":"IF(Janv.!J48=0,\"\",Janv.!J48)","v":""},{"$f":"IF(Janv.!L48=0,\"\",Janv.!L48)","v":""},null,{"$f":"IF(Janv.!N48=0,\"\",Janv.!N48)","v":""},{"$f":"IF(Janv.!P48=0,\"\",Janv.!P48)","v":""},null,{"$f":"IF(Janv.!R48=0,\"\",Janv.!R48)","v":""},{"$f":"IF(Janv.!T48=0,\"\",Janv.!T48)","v":""},null,{"$f":"IF(Janv.!V48=0,\"\",Janv.!V48)","v":""},{"$f":"IF(Janv.!X48=0,\"\",Janv.!X48)","v":""},null,{"$f":"IF(Janv.!Z48=0,\"\",Janv.!Z48)","v":""},{"$f":"IF(Janv.!AB48=0,\"\",Janv.!AB48)","v":""}]
[null,null,null,{"$f":"IF(Janv.!B49=0,\"\",Janv.!B49)","v":""},{"$f":"IF(Janv.!D49=0,\"\",Janv.!D49)","v":""},null,{"$f":"IF(Janv.!F49=0,\"\",Janv.!F49)","v":""},{"$f":"IF(Janv.!H49=0,\"\",Janv.!H49)","v":""},null,{"$f":"IF(Janv.!J49=0,\"\",Janv.!J49)","v":""},{"$f":"IF(Janv.!L49=0,\"\",Janv.!L49)","v":""},null,{"$f":"IF(Janv.!N49=0,\"\",Janv.!N49)","v":""},{"$f":"IF(Janv.!P49=0,\"\",Janv.!P49)","v":""},null,{"$f":"IF(Janv.!R49=0,\"\",Janv.!R49)","v":""},{"$f":"IF(Janv.!T49=0,\"\",Janv.!T49)","v":""},null,{"$f":"IF(Janv.!V49=0,\"\",Janv.!V49)","v":""},{"$f":"IF(Janv.!X49=0,\"\",Janv.!X49)","v":""},null,{"$f":"IF(Janv.!Z49=0,\"\",Janv.!Z49)","v":""},{"$f":"IF(Janv.!AB49=0,\"\",Janv.!AB49)","v":""}]
[null,null,null,{"$f":"IF(Janv.!B50=0,\"\",Janv.!B50)","v":""},{"$f":"IF(Janv.!D50=0,\"\",Janv.!D50)","v":""},null,{"$f":"IF(Janv.!F50=0,\"\",Janv.!F50)","v":""},{"$f":"IF(Janv.!H50=0,\"\",Janv.!H50)","v":""},null,{"$f":"IF(Janv.!J50=0,\"\",Janv.!J50)","v":""},{"$f":"IF(Janv.!L50=0,\"\",Janv.!L50)","v":""},null,{"$f":"IF(Janv.!N50=0,\"\",Janv.!N50)","v":""},{"$f":"IF(Janv.!P50=0,\"\",Janv.!P50)","v":""},null,{"$f":"IF(Janv.!R50=0,\"\",Janv.!R50)","v":""},{"$f":"IF(Janv.!T50=0,\"\",Janv.!T50)","v":""},null,{"$f":"IF(Janv.!V50=0,\"\",Janv.!V50)","v":""},{"$f":"IF(Janv.!X50=0,\"\",Janv.!X50)","v":""},null,{"$f":"IF(Janv.!Z50=0,\"\",Janv.!Z50)","v":""},{"$f":"IF(Janv.!AB50=0,\"\",Janv.!AB50)","v":""}]
[null,null,null,{"$f":"IF(Janv.!B51=0,\"\",Janv.!B51)","v":""},{"$f":"IF(Janv.!D51=0,\"\",Janv.!D51)","v":""},null,{"$f":"IF(Janv.!F51=0,\"\",Janv.!F51)","v":""},{"$f":"IF(Janv.!H51=0,\"\",Janv.!H51)","v":""},null,{"$f":"IF(Janv.!J51=0,\"\",Janv.!J51)","v":""},{"$f":"IF(Janv.!L51=0,\"\",Janv.!L51)","v":""},null,{"$f":"IF(Janv.!N51=0,\"\",Janv.!N51)","v":""},{"$f":"IF(Janv.!P51=0,\"\",Janv.!P51)","v":""},null,{"$f":"IF(Janv.!R51=0,\"\",Janv.!R51)","v":""},{"$f":"IF(Janv.!T51=0,\"\",Janv.!T51)","v":""},null,{"$f":"IF(Janv.!V51=0,\"\",Janv.!V51)","v":""},{"$f":"IF(Janv.!X51=0,\"\",Janv.!X51)","v":""},null,{"$f":"IF(Janv.!Z51=0,\"\",Janv.!Z51)","v":""},{"$f":"IF(Janv.!AB51=0,\"\",Janv.!AB51)","v":""}]
[null,null,null,{"$f":"IF(Janv.!B52=0,\"\",Janv.!B52)","v":""},{"$f":"IF(Janv.!D52=0,\"\",Janv.!D52)","v":""},null,{"$f":"IF(Janv.!F52=0,\"\",Janv.!F52)","v":""},{"$f":"IF(Janv.!H52=0,\"\",Janv.!H52)","v":""},null,{"$f":"IF(Janv.!J52=0,\"\",Janv.!J52)","v":""},{"$f":"IF(Janv.!L52=0,\"\",Janv.!L52)","v":""},null,{"$f":"IF(Janv.!N52=0,\"\",Janv.!N52)","v":""},{"$f":"IF(Janv.!P52=0,\"\",Janv.!P52)","v":""},null,{"$f":"IF(Janv.!R52=0,\"\",Janv.!R52)","v":""},{"$f":"IF(Janv.!T52=0,\"\",Janv.!T52)","v":""},null,{"$f":"IF(Janv.!V52=0,\"\",Janv.!V52)","v":""},{"$f":"IF(Janv.!X52=0,\"\",Janv.!X52)","v":""},null,{"$f":"IF(Janv.!Z52=0,\"\",Janv.!Z52)","v":""},{"$f":"IF(Janv.!AB52=0,\"\",Janv.!AB52)","v":""}]
[null,null,null,{"$f":"IF(Janv.!B53=0,\"\",Janv.!B53)","v":""},{"$f":"IF(Janv.!D53=0,\"\",Janv.!D53)","v":""},null,{"$f":"IF(Janv.!F53=0,\"\",Janv.!F53)","v":""},{"$f":"IF(Janv.!H53=0,\"\",Janv.!H53)","v":""},null,{"$f":"IF(Janv.!J53=0,\"\",Janv.!J53)","v":""},{"$f":"IF(Janv.!L53=0,\"\",Janv.!L53)","v":""},null,{"$f":"IF(Janv.!N53=0,\"\",Janv.!N53)","v":""},{"$f":"IF(Janv.!P53=0,\"\",Janv.!P53)","v":""},null,{"$f":"IF(Janv.!R53=0,\"\",Janv.!R53)","v":""},{"$f":"IF(Janv.!T53=0,\"\",Janv.!T53)","v":""},null,{"$f":"IF(Janv.!V53=0,\"\",Janv.!V53)","v":""},{"$f":"IF(Janv.!X53=0,\"\",Janv.!X53)","v":""},null,{"$f":"IF(Janv.!Z53=0,\"\",Janv.!Z53)","v":""},{"$f":"IF(Janv.!AB53=0,\"\",Janv.!AB53)","v":""}]
[null,null,null,{"$f":"IF(Janv.!B54=0,\"\",Janv.!B54)","v":""},{"$f":"IF(Janv.!D54=0,\"\",Janv.!D54)","v":""},null,{"$f":"IF(Janv.!F54=0,\"\",Janv.!F54)","v":""},{"$f":"IF(Janv.!H54=0,\"\",Janv.!H54)","v":""},null,{"$f":"IF(Janv.!J54=0,\"\",Janv.!J54)","v":""},{"$f":"IF(Janv.!L54=0,\"\",Janv.!L54)","v":""},null,{"$f":"IF(Janv.!N54=0,\"\",Janv.!N54)","v":""},{"$f":"IF(Janv.!P54=0,\"\",Janv.!P54)","v":""},null,{"$f":"IF(Janv.!R54=0,\"\",Janv.!R54)","v":""},{"$f":"IF(Janv.!T54=0,\"\",Janv.!T54)","v":""},null,{"$f":"IF(Janv.!V54=0,\"\",Janv.!V54)","v":""},{"$f":"IF(Janv.!X54=0,\"\",Janv.!X54)","v":""},null,{"$f":"IF(Janv.!Z54=0,\"\",Janv.!Z54)","v":""},{"$f":"IF(Janv.!AB54=0,\"\",Janv.!AB54)","v":""}]
[null,null,null,{"$f":"IF(Janv.!B55=0,\"\",Janv.!B55)","v":""},{"$f":"IF(Janv.!D55=0,\"\",Janv.!D55)","v":""},null,{"$f":"IF(Janv.!F55=0,\"\",Janv.!F55)","v":""},{"$f":"IF(Janv.!H55=0,\"\",Janv.!H55)","v":""},null,{"$f":"IF(Janv.!J55=0,\"\",Janv.!J55)","v":""},{"$f":"IF(Janv.!L55=0,\"\",Janv.!L55)","v":""},null,{"$f":"IF(Janv.!N55=0,\"\",Janv.!N55)","v":""},{"$f":"IF(Janv.!P55=0,\"\",Janv.!P55)","v":""},null,{"$f":"IF(Janv.!R55=0,\"\",Janv.!R55)","v":""},{"$f":"IF(Janv.!T55=0,\"\",Janv.!T55)","v":""},null,{"$f":"IF(Janv.!V55=0,\"\",Janv.!V55)","v":""},{"$f":"IF(Janv.!X55=0,\"\",Janv.!X55)","v":""},null,{"$f":"IF(Janv.!Z55=0,\"\",Janv.!Z55)","v":""},{"$f":"IF(Janv.!AB55=0,\"\",Janv.!AB55)","v":""}]
[null,null,null,{"$f":"IF(Janv.!B56=0,\"\",Janv.!B56)","v":""},{"$f":"IF(Janv.!D56=0,\"\",Janv.!D56)","v":""},null,{"$f":"IF(Janv.!F56=0,\"\",Janv.!F56)","v":""},{"$f":"IF(Janv.!H56=0,\"\",Janv.!H56)","v":""},null,{"$f":"IF(Janv.!J56=0,\"\",Janv.!J56)","v":""},{"$f":"IF(Janv.!L56=0,\"\",Janv.!L56)","v":""},null,{"$f":"IF(Janv.!N56=0,\"\",Janv.!N56)","v":""},{"$f":"IF(Janv.!P56=0,\"\",Janv.!P56)","v":""},null,{"$f":"IF(Janv.!R56=0,\"\",Janv.!R56)","v":""},{"$f":"IF(Janv.!T56=0,\"\",Janv.!T56)","v":""},null,{"$f":"IF(Janv.!V56=0,\"\",Janv.!V56)","v":""},{"$f":"IF(Janv.!X56=0,\"\",Janv.!X56)","v":""},null,{"$f":"IF(Janv.!Z56=0,\"\",Janv.!Z56)","v":""},{"$f":"IF(Janv.!AB56=0,\"\",Janv.!AB56)","v":""}]
[null,null,null,{"$f":"IF(Janv.!B57=0,\"\",Janv.!B57)","v":""},{"$f":"IF(Janv.!D57=0,\"\",Janv.!D57)","v":""},null,{"$f":"IF(Janv.!F57=0,\"\",Janv.!F57)","v":""},{"$f":"IF(Janv.!H57=0,\"\",Janv.!H57)","v":""},null,{"$f":"IF(Janv.!J57=0,\"\",Janv.!J57)","v":""},{"$f":"IF(Janv.!L57=0,\"\",Janv.!L57)","v":""},null,{"$f":"IF(Janv.!N57=0,\"\",Janv.!N57)","v":""},{"$f":"IF(Janv.!P57=0,\"\",Janv.!P57)","v":""},null,{"$f":"IF(Janv.!R57=0,\"\",Janv.!R57)","v":""},{"$f":"IF(Janv.!T57=0,\"\",Janv.!T57)","v":""},null,{"$f":"IF(Janv.!V57=0,\"\",Janv.!V57)","v":""},{"$f":"IF(Janv.!X57=0,\"\",Janv.!X57)","v":""},null,{"$f":"IF(Janv.!Z57=0,\"\",Janv.!Z57)","v":""},{"$f":"IF(Janv.!AB57=0,\"\",Janv.!AB57)","v":""}]
[null,null,null,{"$f":"IF(Janv.!B58=0,\"\",Janv.!B58)","v":""},{"$f":"IF(Janv.!D58=0,\"\",Janv.!D58)","v":""},null,{"$f":"IF(Janv.!F58=0,\"\",Janv.!F58)","v":""},{"$f":"IF(Janv.!H58=0,\"\",Janv.!H58)","v":""},null,{"$f":"IF(Janv.!J58=0,\"\",Janv.!J58)","v":""},{"$f":"IF(Janv.!L58=0,\"\",Janv.!L58)","v":""},null,{"$f":"IF(Janv.!N58=0,\"\",Janv.!N58)","v":""},{"$f":"IF(Janv.!P58=0,\"\",Janv.!P58)","v":""},null,{"$f":"IF(Janv.!R58=0,\"\",Janv.!R58)","v":""},{"$f":"IF(Janv.!T58=0,\"\",Janv.!T58)","v":""},null,{"$f":"IF(Janv.!V58=0,\"\",Janv.!V58)","v":""},{"$f":"IF(Janv.!X58=0,\"\",Janv.!X58)","v":""},null,{"$f":"IF(Janv.!Z58=0,\"\",Janv.!Z58)","v":""},{"$f":"IF(Janv.!AB58=0,\"\",Janv.!AB58)","v":""}]
[null,null,null,{"$f":"IF(Janv.!B59=0,\"\",Janv.!B59)","v":""},{"$f":"IF(Janv.!D59=0,\"\",Janv.!D59)","v":""},null,{"$f":"IF(Janv.!F59=0,\"\",Janv.!F59)","v":""},{"$f":"IF(Janv.!H59=0,\"\",Janv.!H59)","v":""},null,{"$f":"IF(Janv.!J59=0,\"\",Janv.!J59)","v":""},{"$f":"IF(Janv.!L59=0,\"\",Janv.!L59)","v":""},null,{"$f":"IF(Janv.!N59=0,\"\",Janv.!N59)","v":""},{"$f":"IF(Janv.!P59=0,\"\",Janv.!P59)","v":""},null,{"$f":"IF(Janv.!R59=0,\"\",Janv.!R59)","v":""},{"$f":"IF(Janv.!T59=0,\"\",Janv.!T59)","v":""},null,{"$f":"IF(Janv.!V59=0,\"\",Janv.!V59)","v":""},{"$f":"IF(Janv.!X59=0,\"\",Janv.!X59)","v":""},null,{"$f":"IF(Janv.!Z59=0,\"\",Janv.!Z59)","v":""},{"$f":"IF(Janv.!AB59=0,\"\",Janv.!AB59)","v":""}]
[null,null,null,{"$f":"IF(Janv.!B60=0,\"\",Janv.!B60)","v":""},{"$f":"IF(Janv.!D60=0,\"\",Janv.!D60)","v":""},null,{"$f":"IF(Janv.!F60=0,\"\",Janv.!F60)","v":""},{"$f":"IF(Janv.!H60=0,\"\",Janv.!H60)","v":""},null,{"$f":"IF(Janv.!J60=0,\"\",Janv.!J60)","v":""},{"$f":"IF(Janv.!L60=0,\"\",Janv.!L60)","v":""},null,{"$f":"IF(Janv.!N60=0,\"\",Janv.!N60)","v":""},{"$f":"IF(Janv.!P60=0,\"\",Janv.!P60)","v":""},null,{"$f":"IF(Janv.!R60=0,\"\",Janv.!R60)","v":""},{"$f":"IF(Janv.!T60=0,\"\",Janv.!T60)","v":""},null,{"$f":"IF(Janv.!V60=0,\"\",Janv.!V60)","v":""},{"$f":"IF(Janv.!X60=0,\"\",Janv.!X60)","v":""},null,{"$f":"IF(Janv.!Z60=0,\"\",Janv.!Z60)","v":""},{"$f":"IF(Janv.!AB60=0,\"\",Janv.!AB60)","v":""}]
[null,null,null,{"$f":"IF(Janv.!B61=0,\"\",Janv.!B61)","v":""},{"$f":"IF(Janv.!D61=0,\"\",Janv.!D61)","v":""},null,{"$f":"IF(Janv.!F61=0,\"\",Janv.!F61)","v":""},{"$f":"IF(Janv.!H61=0,\"\",Janv.!H61)","v":""},null,{"$f":"IF(Janv.!J61=0,\"\",Janv.!J61)","v":""},{"$f":"IF(Janv.!L61=0,\"\",Janv.!L61)","v":""},null,{"$f":"IF(Janv.!N61=0,\"\",Janv.!N61)","v":""},{"$f":"IF(Janv.!P61=0,\"\",Janv.!P61)","v":""},null,{"$f":"IF(Janv.!R61=0,\"\",Janv.!R61)","v":""},{"$f":"IF(Janv.!T61=0,\"\",Janv.!T61)","v":""},null,{"$f":"IF(Janv.!V61=0,\"\",Janv.!V61)","v":""},{"$f":"IF(Janv.!X61=0,\"\",Janv.!X61)","v":""},null,{"$f":"IF(Janv.!Z61=0,\"\",Janv.!Z61)","v":""},{"$f":"IF(Janv.!AB61=0,\"\",Janv.!AB61)","v":""}]
[null,null,null,{"$f":"IF(Janv.!B38=0,\"\",Janv.!B38)","v":""},{"$f":"IF(Janv.!D38=0,\"\",Janv.!D38)","v":""}]
[null,null,null,{"$f":"\"Total\" & \" \" & $P$1","v":"Total "},{"$f":"SUBTOTAL(109,E14:E18)","v":0},null,{"$f":"\"Total\" & \" \" & $P$1","v":"Total "},{"$f":"SUBTOTAL(109,H14:H18)","v":0},null,{"$f":"\"Total\" & \" \" & $P$1","v":"Total "},{"$f":"SUBTOTAL(109,K14:K18)","v":0},null,{"$f":"\"Total\" & \" \" & $P$1","v":"Total "},{"$f":"SUBTOTAL(109,N14:N18)","v":0},null,{"$f":"\"Total\" & \" \" & $P$1","v":"Total "},{"$f":"SUBTOTAL(109,Q14:Q18)","v":0},null,{"$f":"\"Total\" & \" \" & $P$1","v":"Total "},{"$f":"SUBTOTAL(109,T14:T18)","v":0},null,{"$f":"\"Total\" & \" \" & $P$1","v":"Total "},{"$f":"SUBTOTAL(109,W14:W18)","v":0}]

{"sheet":"Janv.","index":2,"n_rows":62,"n_cols":28,"rows_kept":62,"cut":false,"hidden":false,"merged":[[3,13,3,15],[3,17,3,19],[3,21,3,23],[1,9,1,23],[1,1,1,7],[3,1,3,3],[3,9,3,11],[3,5,3,7],[27,1,27,27],[23,1,24,3],[23,5,24,7],[29,9,29,11],[29,13,29,15],[29,17,29,19],[29,21,29,23],[29,25,29,27],[29,1,29,3],[29,5,29,7]]}
[]
[null,"CREDIT",null,null,null,null,null,null,null,"DEBITS MENSUEL"]
[]
[null,"Revenu",null,null,null,"Reste à vivre",null,null,null,"Logement",null,null,null,"Assurance",null,null,null,"Emprunt",null,null,null,"Impôt"]
[]
[null,"Revenu mensuel",null,1000,null,"Restant après débit mensuel",null,{"$f":"Revenu[[#Totals],[Colonne2]]-(SUM(Logement[[#Totals],[Colonne2]],Assurance[[#Totals],[Colonne2]],Emprunt[[#Totals],[Colonne2]],Impôts[[#Totals],[Colonne2]]))","v":1000},null,"Emprunt ou loyer N°1",null,0,null,"Maison",null,0,null,"Personnels",null,0,null,"Locaux",null,0]
[null,"Restant année précédente",null,0,null,"Frais annuel assurance voiture",null,0,null,"Emprunt ou loyer N°2",null,0,null,"Santé",null,0,null,"Étudiants",null,0,null,"Foncier",null,0]
[null,"Remboursement frais bancaire",null,0,null,"Frais annuel assurance vie",null,0,null,"Téléphone",null,0,null,"Vie",null,0,null,"Carte de crédit",null,0,null,"Habitation",null,0]
[null,"Autres revenus",null,0,null,"Frais annuel assurance maison",null,0,null,"Électricité",null,0,null,"Mutuelle",null,0,null,"Carte de crédit",null,0,null,"Autre",null,0]
[null,"Autres revenus",null,0,null,"Abonnement annuel Amazon",null,0,null,"Gaz",null,0,null,"Voiture",null,0,null,"Carte de crédit",null,0,null,"Autre",null,0]
[null,"Autres revenus",null,0,null,"Autre",null,0,null,"Eau",null,0,null,"Autre",null,0,null,"Autre",null,0,null,"Autre",null,0]
[null,"Autres revenus",null,0,null,"Autre",null,0,null,"Internet",null,0,null,"Autre",null,0,null,"Autre",null,0,null,"Autre",null,0]
[null,"Autres revenus",null,0,null,"Autre",null,0,null,"Ordures ménagères",null,0,null,"Autre",null,0,null,"Autre",null,0,null,"Autre",null,0]
[null,"Total",null,{"$f":"SUBTOTAL(109,Revenu[Colonne2])","v":1000},null,"Autre",null,0,null,"Entretien ou réparations",null,0,null,"Autre",null,0,null,"Autre",null,0,null,"Total",null,{"$f":"SUBTOTAL(109,Impôts[Colonne2])","v":0}]
[null,null,null,null,null,"Autre",null,0,null,"Copropriété",null,0,null,"Autre",null,0,null,"Autre",null,0]
[null,null,null,null,null,"Total",null,{"$f":"SUBTOTAL(109,Reste_à_vivre[Colonne2])","v":1000},null,"Autre",null,0,null,"Total",null,{"$f":"SUBTOTAL(109,Assurance[Colonne2])","v":0},null,"Total",null,{"$f":"SUBTOTAL(109,Emprunt[Colonne2])","v":0}]
[null,null,null,null,null,null,null,null,null,"Autre",null,0]
[null,null,null,null,null,null,null,null,null,"Autre",null,0]
[null,null,null,null,null,null,null,null,null,"Autre",null,0]
[null,null,null,null,null,null,null,null,null,"Autre",null,0]
[null,null,null,null,null,null,null,null,null,"Total",null,{"$f":"SUBTOTAL(109,Logement[Colonne2])","v":0}]
[]
[]
[null,"Restant total",null,null,null,{"$f":"Reste_à_vivre[[#Totals],[Colonne2]]-(SUM(Dépense_alimentation[[#Totals],[Somme]],Dépense_animaux[[#Totals],[Somme]],Dépense_transport[[#Totals],[Somme]],Dépense_soins_personnels[[#Totals],[Somme]],Dépense_loisirs[[#Totals],[Somme]],Dépense_epargne_investissement[[#Totals],[Somme]],Dépense_juridique[[#Totals],[Somme]]))","v":452.5}]
[]
[]
[]
[null,"LISTE DES DEPENSES"]
[]
[null,"Alimentation",null,null,null,"Animaux",null,null,null,"Transport",null,null,null,"Soins / personnels",null,null,null,"Loisirs",null,null,null,"Epargne/investissement",null,null,null,"Juridique"]
[]
[null,"Type","Date","Somme",null,"Type","Date","Somme",null,"Type","Date","Somme",null,"Type","Date","Somme",null,"Type","Date","Somme",null,"Type","Date","Somme",null,"Type","Date","Somme"]
[null,"Restaurant","2022-01-26",15,null,"Vétérinaire","2022-01-26",200,null,"GPL","2022-01-26",20,null,"Habillement","2022-01-26",50,null,"Vidéo/DVD","2022-01-26",12.5,null,"Compte d’épargne retraite","2022-01-26",50,null,"Avocat","2022-01-26",150]
[null,"Courses","2022-01-26",35,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0]
[null,"Restaurant","2022-01-26",15,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0]
[null,"Fast-food","2022-01-27",0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0]
[null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0]
[null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0]
[null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0]
[null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0]
[null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0]
[null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0]
[null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0]
[null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0]
[null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0]
[null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0]
[null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0]
[null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0]
[null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0]
[null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0]
[null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0]
[null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0]
[null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0]
[null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0]
[null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0]
[null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0]
[null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0]
[null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0]
[null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0]
[null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0]
[null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0]
[null,"Total",null,{"$f":"SUBTOTAL(109,Dépense_alimentation[Somme])","v":65},null,"Total",null,{"$f":"SUBTOTAL(109,Dépense_animaux[Somme])","v":200},null,"Total",null,{"$f":"SUBTOTAL(109,Dépense_transport[Somme])","v":20},null,"Total",null,{"$f":"SUBTOTAL(109,Dépense_soins_personnels[Somme])","v":50},null,"Total",null,{"$f":"SUBTOTAL(109,Dépense_loisirs[Somme])","v":12.5},null,"Total",null,{"$f":"SUBTOTAL(109,Dépense_epargne_investissement[Somme])","v":50},null,"Total",null,{"$f":"SUBTOTAL(109,Dépense_juridique[Somme])","v":150}]

{"sheet":"Fév.","index":3,"n_rows":62,"n_cols":28,"rows_kept":62,"cut":false,"hidden":true,"merged":[[1,1,1,7],[1,9,1,23],[3,1,3,3],[3,5,3,7],[3,9,3,11],[3,13,3,15],[3,17,3,19],[3,21,3,23],[23,1,24,3],[23,5,24,7],[27,1,27,27],[29,1,29,3],[29,5,29,7],[29,9,29,11],[29,13,29,15],[29,17,29,19],[29,21,29,23],[29,25,29,27]]}
[]
[null,"CREDIT",null,null,null,null,null,null,null,"DEBITS MENSUEL"]
[]
[null,"Revenu",null,null,null,"Reste à vivre",null,null,null,"Logement",null,null,null,"Assurance",null,null,null,"Emprunt",null,null,null,"Impôt"]
[]
[null,"Revenu mensuel",null,1000,null,"Restant après débit mensuel",null,{"$f":"Revenu32[[#Totals],[Colonne2]]-(SUM(Logement33[[#Totals],[Colonne2]],Assurance34[[#Totals],[Colonne2]],Emprunt35[[#Totals],[Colonne2]],Impôts36[[#Totals],[Colonne2]]))","v":1452.5},null,"Emprunt ou loyer N°1",null,0,null,"Maison",null,0,null,"Personnels",null,0,null,"Locaux",null,0]
[null,"Restant mois précédent",null,{"$f":"Janv.!F24","v":452.5},null,"Frais annuel assurance voiture",null,0,null,"Emprunt ou loyer N°2",null,0,null,"Santé",null,0,null,"Étudiants",null,0,null,"Foncier",null,0]
[null,"Remboursement frais bancaire",null,0,null,"Frais annuel assurance vie",null,0,null,"Téléphone",null,0,null,"Vie",null,0,null,"Carte de crédit",null,0,null,"Habitation",null,0]
[null,"Autres revenus",null,0,null,"Frais annuel assurance maison",null,0,null,"Électricité",null,0,null,"Mutuelle",null,0,null,"Carte de crédit",null,0,null,"Autre",null,0]
[null,"Autres revenus",null,0,null,"Abonnement annuel Amazon",null,0,null,"Gaz",null,0,null,"Voiture",null,0,null,"Carte de crédit",null,0,null,"Autre",null,0]
[null,"Autres revenus",null,0,null,"Autre",null,0,null,"Eau",null,0,null,"Autre",null,0,null,"Autre",null,0,null,"Autre",null,0]
[null,"Autres revenus",null,0,null,"Autre",null,0,null,"Internet",null,0,null,"Autre",null,0,null,"Autre",null,0,null,"Autre",null,0]
[null,"Autres revenus",null,0,null,"Autre",null,0,null,"Ordures ménagères",null,0,null,"Autre",null,0,null,"Autre",null,0,null,"Autre",null,0]
[null,"Total",null,{"$f":"SUBTOTAL(109,Revenu32[Colonne2])","v":1452.5},null,"Autre",null,0,null,"Entretien ou réparations",null,0,null,"Autre",null,0,null,"Autre",null,0,null,"Total",null,{"$f":"SUBTOTAL(109,Impôts36[Colonne2])","v":0}]
[null,null,null,null,null,"Autre",null,0,null,"Copropriété",null,0,null,"Autre",null,0,null,"Autre",null,0]
[null,null,null,null,null,"Total",null,{"$f":"SUBTOTAL(109,Reste_à_vivre37[Colonne2])","v":1452.5},null,"Autre",null,0,null,"Total",null,{"$f":"SUBTOTAL(109,Assurance34[Colonne2])","v":0},null,"Total",null,{"$f":"SUBTOTAL(109,Emprunt35[Colonne2])","v":0}]
[null,null,null,null,null,null,null,null,null,"Autre",null,0]
[null,null,null,null,null,null,null,null,null,"Autre",null,0]
[null,null,null,null,null,null,null,null,null,"Autre",null,0]
[null,null,null,null,null,null,null,null,null,"Autre",null,0]
[null,null,null,null,null,null,null,null,null,"Total",null,{"$f":"SUBTOTAL(109,Logement33[Colonne2])","v":0}]
[]
[]
[null,"Restant total",null,null,null,{"$f":"Reste_à_vivre37[[#Totals],[Colonne2]]-(SUM(Dépense_alimentation38[[#Totals],[Somme]],Dépense_animaux39[[#Totals],[Somme]],Dépense_transport40[[#Totals],[Somme]],Dépense_soins_personnels41[[#Totals],[Somme]],Dépense_loisirs42[[#Totals],[Somme]],Dépense_epargne_investissement43[[#Totals],[Somme]],Dépense_juridique44[[#Totals],[Somme]]))","v":1452.5}]
[]
[]
[]
[null,"LISTE DES DEPENSES"]
[]
[null,"Alimentation",null,null,null,"Animaux",null,null,null,"Transport",null,null,null,"Soins / personnels",null,null,null,"Loisirs",null,null,null,"Epargne/investissement",null,null,null,"Juridique"]
[]
[null,"Type","Date","Somme",null,"Type","Date","Somme",null,"Type","Date","Somme",null,"Type","Date","Somme",null,"Type","Date","Somme",null,"Type","Date","Somme",null,"Type","Date","Somme"]
[null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0]
[null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0]
[null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0]
[null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0]
[null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0]
[null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0]
[null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0]
[null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0]
[null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0]
[null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0]
[null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0]
[null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0]
[null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0]
[null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0]
[null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0]
[null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0]
[null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0]
[null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0]
[null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0]
[null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0]
[null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0]
[null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0]
[null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0]
[null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0]
[null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0]
[null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0]
[null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0]
[null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0]
[null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0]
[null,"Total",null,{"$f":"SUBTOTAL(109,Dépense_alimentation38[Somme])","v":0},null,"Total",null,{"$f":"SUBTOTAL(109,Dépense_animaux39[Somme])","v":0},null,"Total",null,{"$f":"SUBTOTAL(109,Dépense_transport40[Somme])","v":0},null,"Total",null,{"$f":"SUBTOTAL(109,Dépense_soins_personnels41[Somme])","v":0},null,"Total",null,{"$f":"SUBTOTAL(109,Dépense_loisirs42[Somme])","v":0},null,"Total",null,{"$f":"SUBTOTAL(109,Dépense_epargne_investissement43[Somme])","v":0},null,"Total",null,{"$f":"SUBTOTAL(109,Dépense_juridique44[Somme])","v":0}]

{"sheet":"Mars","index":4,"n_rows":62,"n_cols":28,"rows_kept":62,"cut":false,"hidden":true,"merged":[[1,1,1,7],[1,9,1,23],[3,1,3,3],[3,5,3,7],[3,9,3,11],[3,13,3,15],[3,17,3,19],[3,21,3,23],[23,1,24,3],[23,5,24,7],[27,1,27,27],[29,1,29,3],[29,5,29,7],[29,9,29,11],[29,13,29,15],[29,17,29,19],[29,21,29,23],[29,25,29,27]]}
[]
[null,"CREDIT",null,null,null,null,null,null,null,"DEBITS MENSUEL"]
[]
[null,"Revenu",null,null,null,"Reste à vivre",null,null,null,"Logement",null,null,null,"Assurance",null,null,null,"Emprunt",null,null,null,"Impôt"]
[]
[null,"Revenu mensuel",null,1000,null,"Restant après débit mensuel",null,{"$f":"Revenu3245[[#Totals],[Colonne2]]-(SUM(Logement3346[[#Totals],[Colonne2]],Assurance3447[[#Totals],[Colonne2]],Emprunt3548[[#Totals],[Colonne2]],Impôts3649[[#Totals],[Colonne2]]))","v":2452.5},null,"Emprunt ou loyer N°1",null,0,null,"Maison",null,0,null,"Personnels",null,0,null,"Locaux",null,0]
[null,"Restant mois précédent",null,{"$f":"Fév.!F24","v":1452.5},null,"Frais annuel assurance voiture",null,0,null,"Emprunt ou loyer N°2",null,0,null,"Santé",null,0,null,"Étudiants",null,0,null,"Foncier",null,0]
[null,"Remboursement frais bancaire",null,0,null,"Frais annuel assurance vie",null,0,null,"Téléphone",null,0,null,"Vie",null,0,null,"Carte de crédit",null,0,null,"Habitation",null,0]
[null,"Autres revenus",null,0,null,"Frais annuel assurance maison",null,0,null,"Électricité",null,0,null,"Mutuelle",null,0,null,"Carte de crédit",null,0,null,"Autre",null,0]
[null,"Autres revenus",null,0,null,"Abonnement annuel Amazon",null,0,null,"Gaz",null,0,null,"Voiture",null,0,null,"Carte de crédit",null,0,null,"Autre",null,0]
[null,"Autres revenus",null,0,null,"Autre",null,0,null,"Eau",null,0,null,"Autre",null,0,null,"Autre",null,0,null,"Autre",null,0]
[null,"Autres revenus",null,0,null,"Autre",null,0,null,"Internet",null,0,null,"Autre",null,0,null,"Autre",null,0,null,"Autre",null,0]
[null,"Autres revenus",null,0,null,"Autre",null,0,null,"Ordures ménagères",null,0,null,"Autre",null,0,null,"Autre",null,0,null,"Autre",null,0]
[null,"Total",null,{"$f":"SUBTOTAL(109,Revenu3245[Colonne2])","v":2452.5},null,"Autre",null,0,null,"Entretien ou réparations",null,0,null,"Autre",null,0,null,"Autre",null,0,null,"Total",null,{"$f":"SUBTOTAL(109,Impôts3649[Colonne2])","v":0}]
[null,null,null,null,null,"Autre",null,0,null,"Copropriété",null,0,null,"Autre",null,0,null,"Autre",null,0]
[null,null,null,null,null,"Total",null,{"$f":"SUBTOTAL(109,Reste_à_vivre3750[Colonne2])","v":2452.5},null,"Autre",null,0,null,"Total",null,{"$f":"SUBTOTAL(109,Assurance3447[Colonne2])","v":0},null,"Total",null,{"$f":"SUBTOTAL(109,Emprunt3548[Colonne2])","v":0}]
[null,null,null,null,null,null,null,null,null,"Autre",null,0]
[null,null,null,null,null,null,null,null,null,"Autre",null,0]
[null,null,null,null,null,null,null,null,null,"Autre",null,0]
[null,null,null,null,null,null,null,null,null,"Autre",null,0]
[null,null,null,null,null,null,null,null,null,"Total",null,{"$f":"SUBTOTAL(109,Logement3346[Colonne2])","v":0}]
[]
[]
[null,"Restant total",null,null,null,{"$f":"Reste_à_vivre3750[[#Totals],[Colonne2]]-(SUM(Dépense_alimentation3851[[#Totals],[Somme]],Dépense_animaux3952[[#Totals],[Somme]],Dépense_transport4053[[#Totals],[Somme]],Dépense_soins_personnels4154[[#Totals],[Somme]],Dépense_loisirs4255[[#Totals],[Somme]],Dépense_epargne_investissement4356[[#Totals],[Somme]],Dépense_juridique4457[[#Totals],[Somme]]))","v":2452.5}]
[]
[]
[]
[null,"LISTE DES DEPENSES"]
[]
[null,"Alimentation",null,null,null,"Animaux",null,null,null,"Transport",null,null,null,"Soins / personnels",null,null,null,"Loisirs",null,null,null,"Epargne/investissement",null,null,null,"Juridique"]
[]
[null,"Type","Date","Somme",null,"Type","Date","Somme",null,"Type","Date","Somme",null,"Type","Date","Somme",null,"Type","Date","Somme",null,"Type","Date","Somme",null,"Type","Date","Somme"]
[null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0]
[null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0]
[null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0]
[null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0]
[null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0]
[null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0]
[null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0]
[null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0]
[null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0]
[null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0]
[null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0]
[null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0]
[null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0]
[null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0]
[null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0]
[null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0]
[null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0]
[null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0]
[null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0]
[null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0]
[null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0]
[null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0]
[null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0]
[null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0]
[null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0]
[null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0]
[null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0]
[null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0]
[null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0]
[null,"Total",null,{"$f":"SUBTOTAL(109,Dépense_alimentation3851[Somme])","v":0},null,"Total",null,{"$f":"SUBTOTAL(109,Dépense_animaux3952[Somme])","v":0},null,"Total",null,{"$f":"SUBTOTAL(109,Dépense_transport4053[Somme])","v":0},null,"Total",null,{"$f":"SUBTOTAL(109,Dépense_soins_personnels4154[Somme])","v":0},null,"Total",null,{"$f":"SUBTOTAL(109,Dépense_loisirs4255[Somme])","v":0},null,"Total",null,{"$f":"SUBTOTAL(109,Dépense_epargne_investissement4356[Somme])","v":0},null,"Total",null,{"$f":"SUBTOTAL(109,Dépense_juridique4457[Somme])","v":0}]

{"sheet":"Avr.","index":5,"n_rows":62,"n_cols":28,"rows_kept":62,"cut":false,"hidden":true,"merged":[[1,1,1,7],[1,9,1,23],[3,1,3,3],[3,5,3,7],[3,9,3,11],[3,13,3,15],[3,17,3,19],[3,21,3,23],[23,1,24,3],[23,5,24,7],[27,1,27,27],[29,1,29,3],[29,5,29,7],[29,9,29,11],[29,13,29,15],[29,17,29,19],[29,21,29,23],[29,25,29,27]]}
[]
[null,"CREDIT",null,null,null,null,null,null,null,"DEBITS MENSUEL"]
[]
[null,"Revenu",null,null,null,"Reste à vivre",null,null,null,"Logement",null,null,null,"Assurance",null,null,null,"Emprunt",null,null,null,"Impôt"]
[]
[null,"Revenu mensuel",null,1000,null,"Restant après débit mensuel",null,{"$f":"Revenu324558[[#Totals],[Colonne2]]-(SUM(Logement334659[[#Totals],[Colonne2]],Assurance344760[[#Totals],[Colonne2]],Emprunt354861[[#Totals],[Colonne2]],Impôts364962[[#Totals],[Colonne2]]))","v":3452.5},null,"Emprunt ou loyer N°1",null,0,null,"Maison",null,0,null,"Personnels",null,0,null,"Locaux",null,0]
[null,"Restant mois précédent",null,{"$f":"Mars!F24","v":2452.5},null,"Frais annuel assurance voiture",null,0,null,"Emprunt ou loyer N°2",null,0,null,"Santé",null,0,null,"Étudiants",null,0,null,"Foncier",null,0]
[null,"Remboursement frais bancaire",null,0,null,"Frais annuel assurance vie",null,0,null,"Téléphone",null,0,null,"Vie",null,0,null,"Carte de crédit",null,0,null,"Habitation",null,0]
[null,"Autres revenus",null,0,null,"Frais annuel assurance maison",null,0,null,"Électricité",null,0,null,"Mutuelle",null,0,null,"Carte de crédit",null,0,null,"Autre",null,0]
[null,"Autres revenus",null,0,null,"Abonnement annuel Amazon",null,0,null,"Gaz",null,0,null,"Voiture",null,0,null,"Carte de crédit",null,0,null,"Autre",null,0]
[null,"Autres revenus",null,0,null,"Autre",null,0,null,"Eau",null,0,null,"Autre",null,0,null,"Autre",null,0,null,"Autre",null,0]
[null,"Autres revenus",null,0,null,"Autre",null,0,null,"Internet",null,0,null,"Autre",null,0,null,"Autre",null,0,null,"Autre",null,0]
[null,"Autres revenus",null,0,null,"Autre",null,0,null,"Ordures ménagères",null,0,null,"Autre",null,0,null,"Autre",null,0,null,"Autre",null,0]
[null,"Total",null,{"$f":"SUBTOTAL(109,Revenu324558[Colonne2])","v":3452.5},null,"Autre",null,0,null,"Entretien ou réparations",null,0,null,"Autre",null,0,null,"Autre",null,0,null,"Total",null,{"$f":"SUBTOTAL(109,Impôts364962[Colonne2])","v":0}]
[null,null,null,null,null,"Autre",null,0,null,"Copropriété",null,0,null,"Autre",null,0,null,"Autre",null,0]
[null,null,null,null,null,"Total",null,{"$f":"SUBTOTAL(109,Reste_à_vivre375063[Colonne2])","v":3452.5},null,"Autre",null,0,null,"Total",null,{"$f":"SUBTOTAL(109,Assurance344760[Colonne2])","v":0},null,"Total",null,{"$f":"SUBTOTAL(109,Emprunt354861[Colonne2])","v":0}]
[null,null,null,null,null,null,null,null,null,"Autre",null,0]
[null,null,null,null,null,null,null,null,null,"Autre",null,0]
[null,null,null,null,null,null,null,null,null,"Autre",null,0]
[null,null,null,null,null,null,null,null,null,"Autre",null,0]
[null,null,null,null,null,null,null,null,null,"Total",null,{"$f":"SUBTOTAL(109,Logement334659[Colonne2])","v":0}]
[]
[]
[null,"Restant total",null,null,null,{"$f":"Reste_à_vivre375063[[#Totals],[Colonne2]]-(SUM(Dépense_alimentation385164[[#Totals],[Somme]],Dépense_animaux395265[[#Totals],[Somme]],Dépense_transport405366[[#Totals],[Somme]],Dépense_soins_personnels415467[[#Totals],[Somme]],Dépense_loisirs425568[[#Totals],[Somme]],Dépense_epargne_investissement435669[[#Totals],[Somme]],Dépense_juridique445770[[#Totals],[Somme]]))","v":3452.5}]
[]
[]
[]
[null,"LISTE DES DEPENSES"]
[]
[null,"Alimentation",null,null,null,"Animaux",null,null,null,"Transport",null,null,null,"Soins / personnels",null,null,null,"Loisirs",null,null,null,"Epargne/investissement",null,null,null,"Juridique"]
[]
[null,"Type","Date","Somme",null,"Type","Date","Somme",null,"Type","Date","Somme",null,"Type","Date","Somme",null,"Type","Date","Somme",null,"Type","Date","Somme",null,"Type","Date","Somme"]
[null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0]
[null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0]
[null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0]
[null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0]
[null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0]
[null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0]
[null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0]
[null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0]
[null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0]
[null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0]
[null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0]
[null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0]
[null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0]
[null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0]
[null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0]
[null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0]
[null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0]
[null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0]
[null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0]
[null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0]
[null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0]
[null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0]
[null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0]
[null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0]
[null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0]
[null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0]
[null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0]
[null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0]
[null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0]
[null,"Total",null,{"$f":"SUBTOTAL(109,Dépense_alimentation385164[Somme])","v":0},null,"Total",null,{"$f":"SUBTOTAL(109,Dépense_animaux395265[Somme])","v":0},null,"Total",null,{"$f":"SUBTOTAL(109,Dépense_transport405366[Somme])","v":0},null,"Total",null,{"$f":"SUBTOTAL(109,Dépense_soins_personnels415467[Somme])","v":0},null,"Total",null,{"$f":"SUBTOTAL(109,Dépense_loisirs425568[Somme])","v":0},null,"Total",null,{"$f":"SUBTOTAL(109,Dépense_epargne_investissement435669[Somme])","v":0},null,"Total",null,{"$f":"SUBTOTAL(109,Dépense_juridique445770[Somme])","v":0}]

{"sheet":"Mai","index":6,"n_rows":62,"n_cols":28,"rows_kept":62,"cut":false,"hidden":true,"merged":[[1,1,1,7],[1,9,1,23],[3,1,3,3],[3,5,3,7],[3,9,3,11],[3,13,3,15],[3,17,3,19],[3,21,3,23],[23,1,24,3],[23,5,24,7],[27,1,27,27],[29,1,29,3],[29,5,29,7],[29,9,29,11],[29,13,29,15],[29,17,29,19],[29,21,29,23],[29,25,29,27]]}
[]
[null,"CREDIT",null,null,null,null,null,null,null,"DEBITS MENSUEL"]
[]
[null,"Revenu",null,null,null,"Reste à vivre",null,null,null,"Logement",null,null,null,"Assurance",null,null,null,"Emprunt",null,null,null,"Impôt"]
[]
[null,"Revenu mensuel",null,1000,null,"Restant après débit mensuel",null,{"$f":"Revenu324571[[#Totals],[Colonne2]]-(SUM(Logement334672[[#Totals],[Colonne2]],Assurance344773[[#Totals],[Colonne2]],Emprunt354874[[#Totals],[Colonne2]],Impôts364975[[#Totals],[Colonne2]]))","v":4452.5},null,"Emprunt ou loyer N°1",null,0,null,"Maison",null,0,null,"Personnels",null,0,null,"Locaux",null,0]
[null,"Restant mois précédent",null,{"$f":"Avr.!F24","v":3452.5},null,"Frais annuel assurance voiture",null,0,null,"Emprunt ou loyer N°2",null,0,null,"Santé",null,0,null,"Étudiants",null,0,null,"Foncier",null,0]
[null,"Remboursement frais bancaire",null,0,null,"Frais annuel assurance vie",null,0,null,"Téléphone",null,0,null,"Vie",null,0,null,"Carte de crédit",null,0,null,"Habitation",null,0]
[null,"Autres revenus",null,0,null,"Frais annuel assurance maison",null,0,null,"Électricité",null,0,null,"Mutuelle",null,0,null,"Carte de crédit",null,0,null,"Autre",null,0]
[null,"Autres revenus",null,0,null,"Abonnement annuel Amazon",null,0,null,"Gaz",null,0,null,"Voiture",null,0,null,"Carte de crédit",null,0,null,"Autre",null,0]
[null,"Autres revenus",null,0,null,"Autre",null,0,null,"Eau",null,0,null,"Autre",null,0,null,"Autre",null,0,null,"Autre",null,0]
[null,"Autres revenus",null,0,null,"Autre",null,0,null,"Internet",null,0,null,"Autre",null,0,null,"Autre",null,0,null,"Autre",null,0]
[null,"Autres revenus",null,0,null,"Autre",null,0,null,"Ordures ménagères",null,0,null,"Autre",null,0,null,"Autre",null,0,null,"Autre",null,0]
[null,"Total",null,{"$f":"SUBTOTAL(109,Revenu324571[Colonne2])","v":4452.5},null,"Autre",null,0,null,"Entretien ou réparations",null,0,null,"Autre",null,0,null,"Autre",null,0,null,"Total",null,{"$f":"SUBTOTAL(109,Impôts364975[Colonne2])","v":0}]
[null,null,null,null,null,"Autre",null,0,null,"Copropriété",null,0,null,"Autre",null,0,null,"Autre",null,0]
[null,null,null,null,null,"Total",null,{"$f":"SUBTOTAL(109,Reste_à_vivre375076[Colonne2])","v":4452.5},null,"Autre",null,0,null,"Total",null,{"$f":"SUBTOTAL(109,Assurance344773[Colonne2])","v":0},null,"Total",null,{"$f":"SUBTOTAL(109,Emprunt354874[Colonne2])","v":0}]
[null,null,null,null,null,null,null,null,null,"Autre",null,0]
[null,null,null,null,null,null,null,null,null,"Autre",null,0]
[null,null,null,null,null,null,null,null,null,"Autre",null,0]
[null,null,null,null,null,null,null,null,null,"Autre",null,0]
[null,null,null,null,null,null,null,null,null,"Total",null,{"$f":"SUBTOTAL(109,Logement334672[Colonne2])","v":0}]
[]
[]
[null,"Restant total",null,null,null,{"$f":"Reste_à_vivre375076[[#Totals],[Colonne2]]-(SUM(Dépense_alimentation385177[[#Totals],[Somme]],Dépense_animaux395278[[#Totals],[Somme]],Dépense_transport405379[[#Totals],[Somme]],Dépense_soins_personnels415480[[#Totals],[Somme]],Dépense_loisirs425581[[#Totals],[Somme]],Dépense_epargne_investissement435682[[#Totals],[Somme]],Dépense_juridique445783[[#Totals],[Somme]]))","v":4452.5}]
[]
[]
[]
[null,"LISTE DES DEPENSES"]
[]
[null,"Alimentation",null,null,null,"Animaux",null,null,null,"Transport",null,null,null,"Soins / personnels",null,null,null,"Loisirs",null,null,null,"Epargne/investissement",null,null,null,"Juridique"]
[]
[null,"Type","Date","Somme",null,"Type","Date","Somme",null,"Type","Date","Somme",null,"Type","Date","Somme",null,"Type","Date","Somme",null,"Type","Date","Somme",null,"Type","Date","Somme"]
[null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0]
[null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0]
[null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0]
[null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0]
[null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0]
[null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0]
[null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0]
[null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0]
[null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0]
[null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0]
[null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0]
[null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0]
[null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0]
[null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0]
[null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0]
[null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0]
[null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0]
[null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0]
[null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0]
[null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0]
[null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0]
[null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0]
[null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0]
[null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0]
[null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0]
[null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0]
[null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0]
[null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0]
[null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0]
[null,"Total",null,{"$f":"SUBTOTAL(109,Dépense_alimentation385177[Somme])","v":0},null,"Total",null,{"$f":"SUBTOTAL(109,Dépense_animaux395278[Somme])","v":0},null,"Total",null,{"$f":"SUBTOTAL(109,Dépense_transport405379[Somme])","v":0},null,"Total",null,{"$f":"SUBTOTAL(109,Dépense_soins_personnels415480[Somme])","v":0},null,"Total",null,{"$f":"SUBTOTAL(109,Dépense_loisirs425581[Somme])","v":0},null,"Total",null,{"$f":"SUBTOTAL(109,Dépense_epargne_investissement435682[Somme])","v":0},null,"Total",null,{"$f":"SUBTOTAL(109,Dépense_juridique445783[Somme])","v":0}]

{"sheet":"Juin","index":7,"n_rows":62,"n_cols":28,"rows_kept":62,"cut":false,"hidden":true,"merged":[[1,1,1,7],[1,9,1,23],[3,1,3,3],[3,5,3,7],[3,9,3,11],[3,13,3,15],[3,17,3,19],[3,21,3,23],[23,1,24,3],[23,5,24,7],[27,1,27,27],[29,1,29,3],[29,5,29,7],[29,9,29,11],[29,13,29,15],[29,17,29,19],[29,21,29,23],[29,25,29,27]]}
[]
[null,"CREDIT",null,null,null,null,null,null,null,"DEBITS MENSUEL"]
[]
[null,"Revenu",null,null,null,"Reste à vivre",null,null,null,"Logement",null,null,null,"Assurance",null,null,null,"Emprunt",null,null,null,"Impôt"]
[]
[null,"Revenu mensuel",null,1000,null,"Restant après débit mensuel",null,{"$f":"Revenu324584[[#Totals],[Colonne2]]-(SUM(Logement334685[[#Totals],[Colonne2]],Assurance344786[[#Totals],[Colonne2]],Emprunt354887[[#Totals],[Colonne2]],Impôts364988[[#Totals],[Colonne2]]))","v":5452.5},null,"Emprunt ou loyer N°1",null,0,null,"Maison",null,0,null,"Personnels",null,0,null,"Locaux",null,0]
[null,"Restant mois précédent",null,{"$f":"Mai!F24","v":4452.5},null,"Frais annuel assurance voiture",null,0,null,"Emprunt ou loyer N°2",null,0,null,"Santé",null,0,null,"Étudiants",null,0,null,"Foncier",null,0]
[null,"Remboursement frais bancaire",null,0,null,"Frais annuel assurance vie",null,0,null,"Téléphone",null,0,null,"Vie",null,0,null,"Carte de crédit",null,0,null,"Habitation",null,0]
[null,"Autres revenus",null,0,null,"Frais annuel assurance maison",null,0,null,"Électricité",null,0,null,"Mutuelle",null,0,null,"Carte de crédit",null,0,null,"Autre",null,0]
[null,"Autres revenus",null,0,null,"Abonnement annuel Amazon",null,0,null,"Gaz",null,0,null,"Voiture",null,0,null,"Carte de crédit",null,0,null,"Autre",null,0]
[null,"Autres revenus",null,0,null,"Autre",null,0,null,"Eau",null,0,null,"Autre",null,0,null,"Autre",null,0,null,"Autre",null,0]
[null,"Autres revenus",null,0,null,"Autre",null,0,null,"Internet",null,0,null,"Autre",null,0,null,"Autre",null,0,null,"Autre",null,0]
[null,"Autres revenus",null,0,null,"Autre",null,0,null,"Ordures ménagères",null,0,null,"Autre",null,0,null,"Autre",null,0,null,"Autre",null,0]
[null,"Total",null,{"$f":"SUBTOTAL(109,Revenu324584[Colonne2])","v":5452.5},null,"Autre",null,0,null,"Entretien ou réparations",null,0,null,"Autre",null,0,null,"Autre",null,0,null,"Total",null,{"$f":"SUBTOTAL(109,Impôts364988[Colonne2])","v":0}]
[null,null,null,null,null,"Autre",null,0,null,"Copropriété",null,0,null,"Autre",null,0,null,"Autre",null,0]
[null,null,null,null,null,"Total",null,{"$f":"SUBTOTAL(109,Reste_à_vivre375089[Colonne2])","v":5452.5},null,"Autre",null,0,null,"Total",null,{"$f":"SUBTOTAL(109,Assurance344786[Colonne2])","v":0},null,"Total",null,{"$f":"SUBTOTAL(109,Emprunt354887[Colonne2])","v":0}]
[null,null,null,null,null,null,null,null,null,"Autre",null,0]
[null,null,null,null,null,null,null,null,null,"Autre",null,0]
[null,null,null,null,null,null,null,null,null,"Autre",null,0]
[null,null,null,null,null,null,null,null,null,"Autre",null,0]
[null,null,null,null,null,null,null,null,null,"Total",null,{"$f":"SUBTOTAL(109,Logement334685[Colonne2])","v":0}]
[]
[]
[null,"Restant total",null,null,null,{"$f":"Reste_à_vivre375089[[#Totals],[Colonne2]]-(SUM(Dépense_alimentation385190[[#Totals],[Somme]],Dépense_animaux395291[[#Totals],[Somme]],Dépense_transport405392[[#Totals],[Somme]],Dépense_soins_personnels415493[[#Totals],[Somme]],Dépense_loisirs425594[[#Totals],[Somme]],Dépense_epargne_investissement435695[[#Totals],[Somme]],Dépense_juridique445796[[#Totals],[Somme]]))","v":5452.5}]
[]
[]
[]
[null,"LISTE DES DEPENSES"]
[]
[null,"Alimentation",null,null,null,"Animaux",null,null,null,"Transport",null,null,null,"Soins / personnels",null,null,null,"Loisirs",null,null,null,"Epargne/investissement",null,null,null,"Juridique"]
[]
[null,"Type","Date","Somme",null,"Type","Date","Somme",null,"Type","Date","Somme",null,"Type","Date","Somme",null,"Type","Date","Somme",null,"Type","Date","Somme",null,"Type","Date","Somme"]
[null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0]
[null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0]
[null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0]
[null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0]
[null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0]
[null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0]
[null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0]
[null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0]
[null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0]
[null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0]
[null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0]
[null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0]
[null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0]
[null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0]
[null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0]
[null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0]
[null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0]
[null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0]
[null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0]
[null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0]
[null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0]
[null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0]
[null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0]
[null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0]
[null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0]
[null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0]
[null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0]
[null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0]
[null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0]
[null,"Total",null,{"$f":"SUBTOTAL(109,Dépense_alimentation385190[Somme])","v":0},null,"Total",null,{"$f":"SUBTOTAL(109,Dépense_animaux395291[Somme])","v":0},null,"Total",null,{"$f":"SUBTOTAL(109,Dépense_transport405392[Somme])","v":0},null,"Total",null,{"$f":"SUBTOTAL(109,Dépense_soins_personnels415493[Somme])","v":0},null,"Total",null,{"$f":"SUBTOTAL(109,Dépense_loisirs425594[Somme])","v":0},null,"Total",null,{"$f":"SUBTOTAL(109,Dépense_epargne_investissement435695[Somme])","v":0},null,"Total",null,{"$f":"SUBTOTAL(109,Dépense_juridique445796[Somme])","v":0}]

{"sheet":"Juil.","index":8,"n_rows":53,"n_cols":28,"rows_kept":53,"cut":false,"hidden":true,"merged":[[1,1,1,7],[1,9,1,23],[3,1,3,3],[3,5,3,7],[3,9,3,11],[3,13,3,15],[3,17,3,19],[3,21,3,23],[23,1,24,3],[23,5,24,7],[27,1,27,27],[29,1,29,3],[29,5,29,7],[29,9,29,11],[29,13,29,15],[29,17,29,19],[29,21,29,23],[29,25,29,27]]}
[]
[null,"CREDIT",null,null,null,null,null,null,null,"DEBITS MENSUEL"]
[]
[null,"Revenu",null,null,null,"Reste à vivre",null,null,null,"Logement",null,null,null,"Assurance",null,null,null,"Emprunt",null,null,null,"Impôt"]
[]
[null,"Revenu mensuel",null,1000,null,"Restant après débit mensuel",null,{"$f":"Revenu324597[[#Totals],[Colonne2]]-(SUM(Logement334698[[#Totals],[Colonne2]],Assurance344799[[#Totals],[Colonne2]],Emprunt3548100[[#Totals],[Colonne2]],Impôts3649101[[#Totals],[Colonne2]]))","v":6452.5},null,"Emprunt ou loyer N°1",null,0,null,"Maison",null,0,null,"Personnels",null,0,null,"Locaux",null,0]
[null,"Restant mois précédent",null,{"$f":"Juin!F24","v":5452.5},null,"Frais annuel assurance voiture",null,0,null,"Emprunt ou loyer N°2",null,0,null,"Santé",null,0,null,"Étudiants",null,0,null,"Foncier",null,0]
[null,"Remboursement frais bancaire",null,0,null,"Frais annuel assurance vie",null,0,null,"Téléphone",null,0,null,"Vie",null,0,null,"Carte de crédit",null,0,null,"Habitation",null,0]
[null,"Autres revenus",null,0,null,"Frais annuel assurance maison",null,0,null,"Électricité",null,0,null,"Mutuelle",null,0,null,"Carte de crédit",null,0,null,"Autre",null,0]
[null,"Autres revenus",null,0,null,"Abonnement annuel Amazon",null,0,null,"Gaz",null,0,null,"Voiture",null,0,null,"Carte de crédit",null,0,null,"Autre",null,0]
[null,"Autres revenus",null,0,null,"Autre",null,0,null,"Eau",null,0,null,"Autre",null,0,null,"Autre",null,0,null,"Autre",null,0]
[null,"Autres revenus",null,0,null,"Autre",null,0,null,"Internet",null,0,null,"Autre",null,0,null,"Autre",null,0,null,"Autre",null,0]
[null,"Autres revenus",null,0,null,"Autre",null,0,null,"Ordures ménagères",null,0,null,"Autre",null,0,null,"Autre",null,0,null,"Autre",null,0]
[null,"Total",null,{"$f":"SUBTOTAL(109,Revenu324597[Colonne2])","v":6452.5},null,"Autre",null,0,null,"Entretien ou réparations",null,0,null,"Autre",null,0,null,"Autre",null,0,null,"Total",null,{"$f":"SUBTOTAL(109,Impôts3649101[Colonne2])","v":0}]
[null,null,null,null,null,"Autre",null,0,null,"Copropriété",null,0,null,"Autre",null,0,null,"Autre",null,0]
[null,null,null,null,null,"Total",null,{"$f":"SUBTOTAL(109,Reste_à_vivre3750102[Colonne2])","v":6452.5},null,"Autre",null,0,null,"Total",null,{"$f":"SUBTOTAL(109,Assurance344799[Colonne2])","v":0},null,"Total",null,{"$f":"SUBTOTAL(109,Emprunt3548100[Colonne2])","v":0}]
[null,null,null,null,null,null,null,null,null,"Autre",null,0]
[null,null,null,null,null,null,null,null,null,"Autre",null,0]
[null,null,null,null,null,null,null,null,null,"Autre",null,0]
[null,null,null,null,null,null,null,null,null,"Autre",null,0]
[null,null,null,null,null,null,null,null,null,"Total",null,{"$f":"SUBTOTAL(109,Logement334698[Colonne2])","v":0}]
[]
[]
[null,"Restant total",null,null,null,{"$f":"Reste_à_vivre3750102[[#Totals],[Colonne2]]-(SUM(Dépense_alimentation3851103[[#Totals],[Somme]],Dépense_animaux3952104[[#Totals],[Somme]],Dépense_transport4053105[[#Totals],[Somme]],Dépense_soins_personnels4154106[[#Totals],[Somme]],Dépense_loisirs4255107[[#Totals],[Somme]],Dépense_epargne_investissement4356108[[#Totals],[Somme]],Dépense_juridique4457109[[#Totals],[Somme]]))","v":6452.5}]
[]
[]
[]
[null,"LISTE DES DEPENSES"]
[]
[null,"Alimentation",null,null,null,"Animaux",null,null,null,"Transport",null,null,null,"Soins / personnels",null,null,null,"Loisirs",null,null,null,"Epargne/investissement",null,null,null,"Juridique"]
[]
[null,"Type","Date","Somme",null,"Type","Date","Somme",null,"Type","Date","Somme",null,"Type","Date","Somme",null,"Type","Date","Somme",null,"Type","Date","Somme",null,"Type","Date","Somme"]
[null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0]
[null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0]
[null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0]
[null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0]
[null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0]
[null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0]
[null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0]
[null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0]
[null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0]
[null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0]
[null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0]
[null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0]
[null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0]
[null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0]
[null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0]
[null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0]
[null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0]
[null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0]
[null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0]
[null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0]
[null,"Total",null,{"$f":"SUBTOTAL(109,Dépense_alimentation3851103[Somme])","v":0},null,"Total",null,{"$f":"SUBTOTAL(109,Dépense_animaux3952104[Somme])","v":0},null,"Total",null,{"$f":"SUBTOTAL(109,Dépense_transport4053105[Somme])","v":0},null,"Total",null,{"$f":"SUBTOTAL(109,Dépense_soins_personnels4154106[Somme])","v":0},null,"Total",null,{"$f":"SUBTOTAL(109,Dépense_loisirs4255107[Somme])","v":0},null,"Total",null,{"$f":"SUBTOTAL(109,Dépense_epargne_investissement4356108[Somme])","v":0},null,"Total",null,{"$f":"SUBTOTAL(109,Dépense_juridique4457109[Somme])","v":0}]

{"sheet":"Août","index":9,"n_rows":62,"n_cols":28,"rows_kept":62,"cut":false,"hidden":true,"merged":[[1,1,1,7],[1,9,1,23],[3,1,3,3],[3,5,3,7],[3,9,3,11],[3,13,3,15],[3,17,3,19],[3,21,3,23],[23,1,24,3],[23,5,24,7],[27,1,27,27],[29,1,29,3],[29,5,29,7],[29,9,29,11],[29,13,29,15],[29,17,29,19],[29,21,29,23],[29,25,29,27]]}
[]
[null,"CREDIT",null,null,null,null,null,null,null,"DEBITS MENSUEL"]
[]
[null,"Revenu",null,null,null,"Reste à vivre",null,null,null,"Logement",null,null,null,"Assurance",null,null,null,"Emprunt",null,null,null,"Impôt"]
[]
[null,"Revenu mensuel",null,1000,null,"Restant après débit mensuel",null,{"$f":"Revenu3245110[[#Totals],[Colonne2]]-(SUM(Logement3346111[[#Totals],[Colonne2]],Assurance3447112[[#Totals],[Colonne2]],Emprunt3548113[[#Totals],[Colonne2]],Impôts3649114[[#Totals],[Colonne2]]))","v":7452.5},null,"Emprunt ou loyer N°1",null,0,null,"Maison",null,0,null,"Personnels",null,0,null,"Locaux",null,0]
[null,"Restant mois précédent",null,{"$f":"Juil.!F24","v":6452.5},null,"Frais annuel assurance voiture",null,0,null,"Emprunt ou loyer N°2",null,0,null,"Santé",null,0,null,"Étudiants",null,0,null,"Foncier",null,0]
[null,"Remboursement frais bancaire",null,0,null,"Frais annuel assurance vie",null,0,null,"Téléphone",null,0,null,"Vie",null,0,null,"Carte de crédit",null,0,null,"Habitation",null,0]
[null,"Autres revenus",null,0,null,"Frais annuel assurance maison",null,0,null,"Électricité",null,0,null,"Mutuelle",null,0,null,"Carte de crédit",null,0,null,"Autre",null,0]
[null,"Autres revenus",null,0,null,"Abonnement annuel Amazon",null,0,null,"Gaz",null,0,null,"Voiture",null,0,null,"Carte de crédit",null,0,null,"Autre",null,0]
[null,"Autres revenus",null,0,null,"Autre",null,0,null,"Eau",null,0,null,"Autre",null,0,null,"Autre",null,0,null,"Autre",null,0]
[null,"Autres revenus",null,0,null,"Autre",null,0,null,"Internet",null,0,null,"Autre",null,0,null,"Autre",null,0,null,"Autre",null,0]
[null,"Autres revenus",null,0,null,"Autre",null,0,null,"Ordures ménagères",null,0,null,"Autre",null,0,null,"Autre",null,0,null,"Autre",null,0]
[null,"Total",null,{"$f":"SUBTOTAL(109,Revenu3245110[Colonne2])","v":7452.5},null,"Autre",null,0,null,"Entretien ou réparations",null,0,null,"Autre",null,0,null,"Autre",null,0,null,"Total",null,{"$f":"SUBTOTAL(109,Impôts3649114[Colonne2])","v":0}]
[null,null,null,null,null,"Autre",null,0,null,"Copropriété",null,0,null,"Autre",null,0,null,"Autre",null,0]
[null,null,null,null,null,"Total",null,{"$f":"SUBTOTAL(109,Reste_à_vivre3750115[Colonne2])","v":7452.5},null,"Autre",null,0,null,"Total",null,{"$f":"SUBTOTAL(109,Assurance3447112[Colonne2])","v":0},null,"Total",null,{"$f":"SUBTOTAL(109,Emprunt3548113[Colonne2])","v":0}]
[null,null,null,null,null,null,null,null,null,"Autre",null,0]
[null,null,null,null,null,null,null,null,null,"Autre",null,0]
[null,null,null,null,null,null,null,null,null,"Autre",null,0]
[null,null,null,null,null,null,null,null,null,"Autre",null,0]
[null,null,null,null,null,null,null,null,null,"Total",null,{"$f":"SUBTOTAL(109,Logement3346111[Colonne2])","v":0}]
[]
[]
[null,"Restant total",null,null,null,{"$f":"Reste_à_vivre3750115[[#Totals],[Colonne2]]-(SUM(Dépense_alimentation3851116[[#Totals],[Somme]],Dépense_animaux3952117[[#Totals],[Somme]],Dépense_transport4053118[[#Totals],[Somme]],Dépense_soins_personnels4154119[[#Totals],[Somme]],Dépense_loisirs4255120[[#Totals],[Somme]],Dépense_epargne_investissement4356121[[#Totals],[Somme]],Dépense_juridique4457122[[#Totals],[Somme]]))","v":7452.5}]
[]
[]
[]
[null,"LISTE DES DEPENSES"]
[]
[null,"Alimentation",null,null,null,"Animaux",null,null,null,"Transport",null,null,null,"Soins / personnels",null,null,null,"Loisirs",null,null,null,"Epargne/investissement",null,null,null,"Juridique"]
[]
[null,"Type","Date","Somme",null,"Type","Date","Somme",null,"Type","Date","Somme",null,"Type","Date","Somme",null,"Type","Date","Somme",null,"Type","Date","Somme",null,"Type","Date","Somme"]
[null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0]
[null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0]
[null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0]
[null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0]
[null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0]
[null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0]
[null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0]
[null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0]
[null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0]
[null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0]
[null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0]
[null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0]
[null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0]
[null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0]
[null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0]
[null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0]
[null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0]
[null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0]
[null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0]
[null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0]
[null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0]
[null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0]
[null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0]
[null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0]
[null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0]
[null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0]
[null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0]
[null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0]
[null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0]
[null,"Total",null,{"$f":"SUBTOTAL(109,Dépense_alimentation3851116[Somme])","v":0},null,"Total",null,{"$f":"SUBTOTAL(109,Dépense_animaux3952117[Somme])","v":0},null,"Total",null,{"$f":"SUBTOTAL(109,Dépense_transport4053118[Somme])","v":0},null,"Total",null,{"$f":"SUBTOTAL(109,Dépense_soins_personnels4154119[Somme])","v":0},null,"Total",null,{"$f":"SUBTOTAL(109,Dépense_loisirs4255120[Somme])","v":0},null,"Total",null,{"$f":"SUBTOTAL(109,Dépense_epargne_investissement4356121[Somme])","v":0},null,"Total",null,{"$f":"SUBTOTAL(109,Dépense_juridique4457122[Somme])","v":0}]

{"sheet":"Sept.","index":10,"n_rows":62,"n_cols":28,"rows_kept":62,"cut":false,"hidden":true,"merged":[[1,1,1,7],[1,9,1,23],[3,1,3,3],[3,5,3,7],[3,9,3,11],[3,13,3,15],[3,17,3,19],[3,21,3,23],[23,1,24,3],[23,5,24,7],[27,1,27,27],[29,1,29,3],[29,5,29,7],[29,9,29,11],[29,13,29,15],[29,17,29,19],[29,21,29,23],[29,25,29,27]]}
[]
[null,"CREDIT",null,null,null,null,null,null,null,"DEBITS MENSUEL"]
[]
[null,"Revenu",null,null,null,"Reste à vivre",null,null,null,"Logement",null,null,null,"Assurance",null,null,null,"Emprunt",null,null,null,"Impôt"]
[]
[null,"Revenu mensuel",null,1000,null,"Restant après débit mensuel",null,{"$f":"Revenu3245123[[#Totals],[Colonne2]]-(SUM(Logement3346124[[#Totals],[Colonne2]],Assurance3447125[[#Totals],[Colonne2]],Emprunt3548126[[#Totals],[Colonne2]],Impôts3649127[[#Totals],[Colonne2]]))","v":8452.5},null,"Emprunt ou loyer N°1",null,0,null,"Maison",null,0,null,"Personnels",null,0,null,"Locaux",null,0]
[null,"Restant mois précédent",null,{"$f":"Août!F24","v":7452.5},null,"Frais annuel assurance voiture",null,0,null,"Emprunt ou loyer N°2",null,0,null,"Santé",null,0,null,"Étudiants",null,0,null,"Foncier",null,0]
[null,"Remboursement frais bancaire",null,0,null,"Frais annuel assurance vie",null,0,null,"Téléphone",null,0,null,"Vie",null,0,null,"Carte de crédit",null,0,null,"Habitation",null,0]
[null,"Autres revenus",null,0,null,"Frais annuel assurance maison",null,0,null,"Électricité",null,0,null,"Mutuelle",null,0,null,"Carte de crédit",null,0,null,"Autre",null,0]
[null,"Autres revenus",null,0,null,"Abonnement annuel Amazon",null,0,null,"Gaz",null,0,null,"Voiture",null,0,null,"Carte de crédit",null,0,null,"Autre",null,0]
[null,"Autres revenus",null,0,null,"Autre",null,0,null,"Eau",null,0,null,"Autre",null,0,null,"Autre",null,0,null,"Autre",null,0]
[null,"Autres revenus",null,0,null,"Autre",null,0,null,"Internet",null,0,null,"Autre",null,0,null,"Autre",null,0,null,"Autre",null,0]
[null,"Autres revenus",null,0,null,"Autre",null,0,null,"Ordures ménagères",null,0,null,"Autre",null,0,null,"Autre",null,0,null,"Autre",null,0]
[null,"Total",null,{"$f":"SUBTOTAL(109,Revenu3245123[Colonne2])","v":8452.5},null,"Autre",null,0,null,"Entretien ou réparations",null,0,null,"Autre",null,0,null,"Autre",null,0,null,"Total",null,{"$f":"SUBTOTAL(109,Impôts3649127[Colonne2])","v":0}]
[null,null,null,null,null,"Autre",null,0,null,"Copropriété",null,0,null,"Autre",null,0,null,"Autre",null,0]
[null,null,null,null,null,"Total",null,{"$f":"SUBTOTAL(109,Reste_à_vivre3750128[Colonne2])","v":8452.5},null,"Autre",null,0,null,"Total",null,{"$f":"SUBTOTAL(109,Assurance3447125[Colonne2])","v":0},null,"Total",null,{"$f":"SUBTOTAL(109,Emprunt3548126[Colonne2])","v":0}]
[null,null,null,null,null,null,null,null,null,"Autre",null,0]
[null,null,null,null,null,null,null,null,null,"Autre",null,0]
[null,null,null,null,null,null,null,null,null,"Autre",null,0]
[null,null,null,null,null,null,null,null,null,"Autre",null,0]
[null,null,null,null,null,null,null,null,null,"Total",null,{"$f":"SUBTOTAL(109,Logement3346124[Colonne2])","v":0}]
[]
[]
[null,"Restant total",null,null,null,{"$f":"Reste_à_vivre3750128[[#Totals],[Colonne2]]-(SUM(Dépense_alimentation3851129[[#Totals],[Somme]],Dépense_animaux3952130[[#Totals],[Somme]],Dépense_transport4053131[[#Totals],[Somme]],Dépense_soins_personnels4154132[[#Totals],[Somme]],Dépense_loisirs4255133[[#Totals],[Somme]],Dépense_epargne_investissement4356134[[#Totals],[Somme]],Dépense_juridique4457135[[#Totals],[Somme]]))","v":8452.5}]
[]
[]
[]
[null,"LISTE DES DEPENSES"]
[]
[null,"Alimentation",null,null,null,"Animaux",null,null,null,"Transport",null,null,null,"Soins / personnels",null,null,null,"Loisirs",null,null,null,"Epargne/investissement",null,null,null,"Juridique"]
[]
[null,"Type","Date","Somme",null,"Type","Date","Somme",null,"Type","Date","Somme",null,"Type","Date","Somme",null,"Type","Date","Somme",null,"Type","Date","Somme",null,"Type","Date","Somme"]
[null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0]
[null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0]
[null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0]
[null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0]
[null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0]
[null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0]
[null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0]
[null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0]
[null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0]
[null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0]
[null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0]
[null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0]
[null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0]
[null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0]
[null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0]
[null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0]
[null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0]
[null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0]
[null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0]
[null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0]
[null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0]
[null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0]
[null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0]
[null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0]
[null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0]
[null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0]
[null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0]
[null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0]
[null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0]
[null,"Total",null,{"$f":"SUBTOTAL(109,Dépense_alimentation3851129[Somme])","v":0},null,"Total",null,{"$f":"SUBTOTAL(109,Dépense_animaux3952130[Somme])","v":0},null,"Total",null,{"$f":"SUBTOTAL(109,Dépense_transport4053131[Somme])","v":0},null,"Total",null,{"$f":"SUBTOTAL(109,Dépense_soins_personnels4154132[Somme])","v":0},null,"Total",null,{"$f":"SUBTOTAL(109,Dépense_loisirs4255133[Somme])","v":0},null,"Total",null,{"$f":"SUBTOTAL(109,Dépense_epargne_investissement4356134[Somme])","v":0},null,"Total",null,{"$f":"SUBTOTAL(109,Dépense_juridique4457135[Somme])","v":0}]

{"sheet":"Oct.","index":11,"n_rows":62,"n_cols":28,"rows_kept":62,"cut":false,"hidden":true,"merged":[[1,1,1,7],[1,9,1,23],[3,1,3,3],[3,5,3,7],[3,9,3,11],[3,13,3,15],[3,17,3,19],[3,21,3,23],[23,1,24,3],[23,5,24,7],[27,1,27,27],[29,1,29,3],[29,5,29,7],[29,9,29,11],[29,13,29,15],[29,17,29,19],[29,21,29,23],[29,25,29,27]]}
[]
[null,"CREDIT",null,null,null,null,null,null,null,"DEBITS MENSUEL"]
[]
[null,"Revenu",null,null,null,"Reste à vivre",null,null,null,"Logement",null,null,null,"Assurance",null,null,null,"Emprunt",null,null,null,"Impôt"]
[]
[null,"Revenu mensuel",null,1000,null,"Restant après débit mensuel",null,{"$f":"Revenu3245136[[#Totals],[Colonne2]]-(SUM(Logement3346137[[#Totals],[Colonne2]],Assurance3447138[[#Totals],[Colonne2]],Emprunt3548139[[#Totals],[Colonne2]],Impôts3649140[[#Totals],[Colonne2]]))","v":9452.5},null,"Emprunt ou loyer N°1",null,0,null,"Maison",null,0,null,"Personnels",null,0,null,"Locaux",null,0]
[null,"Restant mois précédent",null,{"$f":"Sept.!F24","v":8452.5},null,"Frais annuel assurance voiture",null,0,null,"Emprunt ou loyer N°2",null,0,null,"Santé",null,0,null,"Étudiants",null,0,null,"Foncier",null,0]
[null,"Remboursement frais bancaire",null,0,null,"Frais annuel assurance vie",null,0,null,"Téléphone",null,0,null,"Vie",null,0,null,"Carte de crédit",null,0,null,"Habitation",null,0]
[null,"Autres revenus",null,0,null,"Frais annuel assurance maison",null,0,null,"Électricité",null,0,null,"Mutuelle",null,0,null,"Carte de crédit",null,0,null,"Autre",null,0]
[null,"Autres revenus",null,0,null,"Abonnement annuel Amazon",null,0,null,"Gaz",null,0,null,"Voiture",null,0,null,"Carte de crédit",null,0,null,"Autre",null,0]
[null,"Autres revenus",null,0,null,"Autre",null,0,null,"Eau",null,0,null,"Autre",null,0,null,"Autre",null,0,null,"Autre",null,0]
[null,"Autres revenus",null,0,null,"Autre",null,0,null,"Internet",null,0,null,"Autre",null,0,null,"Autre",null,0,null,"Autre",null,0]
[null,"Autres revenus",null,0,null,"Autre",null,0,null,"Ordures ménagères",null,0,null,"Autre",null,0,null,"Autre",null,0,null,"Autre",null,0]
[null,"Total",null,{"$f":"SUBTOTAL(109,Revenu3245136[Colonne2])","v":9452.5},null,"Autre",null,0,null,"Entretien ou réparations",null,0,null,"Autre",null,0,null,"Autre",null,0,null,"Total",null,{"$f":"SUBTOTAL(109,Impôts3649140[Colonne2])","v":0}]
[null,null,null,null,null,"Autre",null,0,null,"Copropriété",null,0,null,"Autre",null,0,null,"Autre",null,0]
[null,null,null,null,null,"Total",null,{"$f":"SUBTOTAL(109,Reste_à_vivre3750141[Colonne2])","v":9452.5},null,"Autre",null,0,null,"Total",null,{"$f":"SUBTOTAL(109,Assurance3447138[Colonne2])","v":0},null,"Total",null,{"$f":"SUBTOTAL(109,Emprunt3548139[Colonne2])","v":0}]
[null,null,null,null,null,null,null,null,null,"Autre",null,0]
[null,null,null,null,null,null,null,null,null,"Autre",null,0]
[null,null,null,null,null,null,null,null,null,"Autre",null,0]
[null,null,null,null,null,null,null,null,null,"Autre",null,0]
[null,null,null,null,null,null,null,null,null,"Total",null,{"$f":"SUBTOTAL(109,Logement3346137[Colonne2])","v":0}]
[]
[]
[null,"Restant total",null,null,null,{"$f":"Reste_à_vivre3750141[[#Totals],[Colonne2]]-(SUM(Dépense_alimentation3851142[[#Totals],[Somme]],Dépense_animaux3952143[[#Totals],[Somme]],Dépense_transport4053144[[#Totals],[Somme]],Dépense_soins_personnels4154145[[#Totals],[Somme]],Dépense_loisirs4255146[[#Totals],[Somme]],Dépense_epargne_investissement4356147[[#Totals],[Somme]],Dépense_juridique4457148[[#Totals],[Somme]]))","v":9452.5}]
[]
[]
[]
[null,"LISTE DES DEPENSES"]
[]
[null,"Alimentation",null,null,null,"Animaux",null,null,null,"Transport",null,null,null,"Soins / personnels",null,null,null,"Loisirs",null,null,null,"Epargne/investissement",null,null,null,"Juridique"]
[]
[null,"Type","Date","Somme",null,"Type","Date","Somme",null,"Type","Date","Somme",null,"Type","Date","Somme",null,"Type","Date","Somme",null,"Type","Date","Somme",null,"Type","Date","Somme"]
[null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0]
[null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0]
[null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0]
[null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0]
[null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0]
[null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0]
[null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0]
[null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0]
[null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0]
[null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0]
[null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0]
[null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0]
[null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0]
[null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0]
[null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0]
[null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0]
[null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0]
[null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0]
[null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0]
[null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0]
[null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0]
[null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0]
[null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0]
[null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0]
[null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0]
[null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0]
[null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0]
[null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0]
[null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0]
[null,"Total",null,{"$f":"SUBTOTAL(109,Dépense_alimentation3851142[Somme])","v":0},null,"Total",null,{"$f":"SUBTOTAL(109,Dépense_animaux3952143[Somme])","v":0},null,"Total",null,{"$f":"SUBTOTAL(109,Dépense_transport4053144[Somme])","v":0},null,"Total",null,{"$f":"SUBTOTAL(109,Dépense_soins_personnels4154145[Somme])","v":0},null,"Total",null,{"$f":"SUBTOTAL(109,Dépense_loisirs4255146[Somme])","v":0},null,"Total",null,{"$f":"SUBTOTAL(109,Dépense_epargne_investissement4356147[Somme])","v":0},null,"Total",null,{"$f":"SUBTOTAL(109,Dépense_juridique4457148[Somme])","v":0}]

{"sheet":"Nov.","index":12,"n_rows":62,"n_cols":28,"rows_kept":62,"cut":false,"hidden":true,"merged":[[1,1,1,7],[1,9,1,23],[3,1,3,3],[3,5,3,7],[3,9,3,11],[3,13,3,15],[3,17,3,19],[3,21,3,23],[23,1,24,3],[23,5,24,7],[27,1,27,27],[29,1,29,3],[29,5,29,7],[29,9,29,11],[29,13,29,15],[29,17,29,19],[29,21,29,23],[29,25,29,27]]}
[]
[null,"CREDIT",null,null,null,null,null,null,null,"DEBITS MENSUEL"]
[]
[null,"Revenu",null,null,null,"Reste à vivre",null,null,null,"Logement",null,null,null,"Assurance",null,null,null,"Emprunt",null,null,null,"Impôt"]
[]
[null,"Revenu mensuel",null,1000,null,"Restant après débit mensuel",null,{"$f":"Revenu3245149[[#Totals],[Colonne2]]-(SUM(Logement3346150[[#Totals],[Colonne2]],Assurance3447151[[#Totals],[Colonne2]],Emprunt3548152[[#Totals],[Colonne2]],Impôts3649153[[#Totals],[Colonne2]]))","v":10452.5},null,"Emprunt ou loyer N°1",null,0,null,"Maison",null,0,null,"Personnels",null,0,null,"Locaux",null,0]
[null,"Restant mois précédent",null,{"$f":"Oct.!F24","v":9452.5},null,"Frais annuel assurance voiture",null,0,null,"Emprunt ou loyer N°2",null,0,null,"Santé",null,0,null,"Étudiants",null,0,null,"Foncier",null,0]
[null,"Remboursement frais bancaire",null,0,null,"Frais annuel assurance vie",null,0,null,"Téléphone",null,0,null,"Vie",null,0,null,"Carte de crédit",null,0,null,"Habitation",null,0]
[null,"Autres revenus",null,0,null,"Frais annuel assurance maison",null,0,null,"Électricité",null,0,null,"Mutuelle",null,0,null,"Carte de crédit",null,0,null,"Autre",null,0]
[null,"Autres revenus",null,0,null,"Abonnement annuel Amazon",null,0,null,"Gaz",null,0,null,"Voiture",null,0,null,"Carte de crédit",null,0,null,"Autre",null,0]
[null,"Autres revenus",null,0,null,"Autre",null,0,null,"Eau",null,0,null,"Autre",null,0,null,"Autre",null,0,null,"Autre",null,0]
[null,"Autres revenus",null,0,null,"Autre",null,0,null,"Internet",null,0,null,"Autre",null,0,null,"Autre",null,0,null,"Autre",null,0]
[null,"Autres revenus",null,0,null,"Autre",null,0,null,"Ordures ménagères",null,0,null,"Autre",null,0,null,"Autre",null,0,null,"Autre",null,0]
[null,"Total",null,{"$f":"SUBTOTAL(109,Revenu3245149[Colonne2])","v":10452.5},null,"Autre",null,0,null,"Entretien ou réparations",null,0,null,"Autre",null,0,null,"Autre",null,0,null,"Total",null,{"$f":"SUBTOTAL(109,Impôts3649153[Colonne2])","v":0}]
[null,null,null,null,null,"Autre",null,0,null,"Copropriété",null,0,null,"Autre",null,0,null,"Autre",null,0]
[null,null,null,null,null,"Total",null,{"$f":"SUBTOTAL(109,Reste_à_vivre3750154[Colonne2])","v":10452.5},null,"Autre",null,0,null,"Total",null,{"$f":"SUBTOTAL(109,Assurance3447151[Colonne2])","v":0},null,"Total",null,{"$f":"SUBTOTAL(109,Emprunt3548152[Colonne2])","v":0}]
[null,null,null,null,null,null,null,null,null,"Autre",null,0]
[null,null,null,null,null,null,null,null,null,"Autre",null,0]
[null,null,null,null,null,null,null,null,null,"Autre",null,0]
[null,null,null,null,null,null,null,null,null,"Autre",null,0]
[null,null,null,null,null,null,null,null,null,"Total",null,{"$f":"SUBTOTAL(109,Logement3346150[Colonne2])","v":0}]
[]
[]
[null,"Restant total",null,null,null,{"$f":"Reste_à_vivre3750154[[#Totals],[Colonne2]]-(SUM(Dépense_alimentation3851155[[#Totals],[Somme]],Dépense_animaux3952156[[#Totals],[Somme]],Dépense_transport4053157[[#Totals],[Somme]],Dépense_soins_personnels4154158[[#Totals],[Somme]],Dépense_loisirs4255159[[#Totals],[Somme]],Dépense_epargne_investissement4356160[[#Totals],[Somme]],Dépense_juridique4457161[[#Totals],[Somme]]))","v":10452.5}]
[]
[]
[]
[null,"LISTE DES DEPENSES"]
[]
[null,"Alimentation",null,null,null,"Animaux",null,null,null,"Transport",null,null,null,"Soins / personnels",null,null,null,"Loisirs",null,null,null,"Epargne/investissement",null,null,null,"Juridique"]
[]
[null,"Type","Date","Somme",null,"Type","Date","Somme",null,"Type","Date","Somme",null,"Type","Date","Somme",null,"Type","Date","Somme",null,"Type","Date","Somme",null,"Type","Date","Somme"]
[null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0]
[null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0]
[null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0]
[null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0]
[null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0]
[null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0]
[null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0]
[null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0]
[null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0]
[null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0]
[null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0]
[null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0]
[null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0]
[null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0]
[null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0]
[null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0]
[null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0]
[null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0]
[null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0]
[null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0]
[null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0]
[null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0]
[null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0]
[null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0]
[null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0]
[null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0]
[null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0]
[null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0]
[null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0]
[null,"Total",null,{"$f":"SUBTOTAL(109,Dépense_alimentation3851155[Somme])","v":0},null,"Total",null,{"$f":"SUBTOTAL(109,Dépense_animaux3952156[Somme])","v":0},null,"Total",null,{"$f":"SUBTOTAL(109,Dépense_transport4053157[Somme])","v":0},null,"Total",null,{"$f":"SUBTOTAL(109,Dépense_soins_personnels4154158[Somme])","v":0},null,"Total",null,{"$f":"SUBTOTAL(109,Dépense_loisirs4255159[Somme])","v":0},null,"Total",null,{"$f":"SUBTOTAL(109,Dépense_epargne_investissement4356160[Somme])","v":0},null,"Total",null,{"$f":"SUBTOTAL(109,Dépense_juridique4457161[Somme])","v":0}]

{"sheet":"Déc.","index":13,"n_rows":62,"n_cols":28,"rows_kept":62,"cut":false,"hidden":true,"merged":[[1,1,1,7],[1,9,1,23],[3,1,3,3],[3,5,3,7],[3,9,3,11],[3,13,3,15],[3,17,3,19],[3,21,3,23],[23,1,24,3],[23,5,24,7],[27,1,27,27],[29,1,29,3],[29,5,29,7],[29,9,29,11],[29,13,29,15],[29,17,29,19],[29,21,29,23],[29,25,29,27]]}
[]
[null,"CREDIT",null,null,null,null,null,null,null,"DEBITS MENSUEL"]
[]
[null,"Revenu",null,null,null,"Reste à vivre",null,null,null,"Logement",null,null,null,"Assurance",null,null,null,"Emprunt",null,null,null,"Impôt"]
[]
[null,"Revenu mensuel",null,1000,null,"Restant après débit mensuel",null,{"$f":"Revenu3245162[[#Totals],[Colonne2]]-(SUM(Logement3346163[[#Totals],[Colonne2]],Assurance3447164[[#Totals],[Colonne2]],Emprunt3548165[[#Totals],[Colonne2]],Impôts3649166[[#Totals],[Colonne2]]))","v":11452.5},null,"Emprunt ou loyer N°1",null,0,null,"Maison",null,0,null,"Personnels",null,0,null,"Locaux",null,0]
[null,"Restant mois précédent",null,{"$f":"Nov.!F24","v":10452.5},null,"Frais annuel assurance voiture",null,0,null,"Emprunt ou loyer N°2",null,0,null,"Santé",null,0,null,"Étudiants",null,0,null,"Foncier",null,0]
[null,"Remboursement frais bancaire",null,0,null,"Frais annuel assurance vie",null,0,null,"Téléphone",null,0,null,"Vie",null,0,null,"Carte de crédit",null,0,null,"Habitation",null,0]
[null,"Autres revenus",null,0,null,"Frais annuel assurance maison",null,0,null,"Électricité",null,0,null,"Mutuelle",null,0,null,"Carte de crédit",null,0,null,"Autre",null,0]
[null,"Autres revenus",null,0,null,"Abonnement annuel Amazon",null,0,null,"Gaz",null,0,null,"Voiture",null,0,null,"Carte de crédit",null,0,null,"Autre",null,0]
[null,"Autres revenus",null,0,null,"Autre",null,0,null,"Eau",null,0,null,"Autre",null,0,null,"Autre",null,0,null,"Autre",null,0]
[null,"Autres revenus",null,0,null,"Autre",null,0,null,"Internet",null,0,null,"Autre",null,0,null,"Autre",null,0,null,"Autre",null,0]
[null,"Autres revenus",null,0,null,"Autre",null,0,null,"Ordures ménagères",null,0,null,"Autre",null,0,null,"Autre",null,0,null,"Autre",null,0]
[null,"Total",null,{"$f":"SUBTOTAL(109,Revenu3245162[Colonne2])","v":11452.5},null,"Autre",null,0,null,"Entretien ou réparations",null,0,null,"Autre",null,0,null,"Autre",null,0,null,"Total",null,{"$f":"SUBTOTAL(109,Impôts3649166[Colonne2])","v":0}]
[null,null,null,null,null,"Autre",null,0,null,"Copropriété",null,0,null,"Autre",null,0,null,"Autre",null,0]
[null,null,null,null,null,"Total",null,{"$f":"SUBTOTAL(109,Reste_à_vivre3750167[Colonne2])","v":11452.5},null,"Autre",null,0,null,"Total",null,{"$f":"SUBTOTAL(109,Assurance3447164[Colonne2])","v":0},null,"Total",null,{"$f":"SUBTOTAL(109,Emprunt3548165[Colonne2])","v":0}]
[null,null,null,null,null,null,null,null,null,"Autre",null,0]
[null,null,null,null,null,null,null,null,null,"Autre",null,0]
[null,null,null,null,null,null,null,null,null,"Autre",null,0]
[null,null,null,null,null,null,null,null,null,"Autre",null,0]
[null,null,null,null,null,null,null,null,null,"Total",null,{"$f":"SUBTOTAL(109,Logement3346163[Colonne2])","v":0}]
[]
[]
[null,"Restant total",null,null,null,{"$f":"Reste_à_vivre3750167[[#Totals],[Colonne2]]-(SUM(Dépense_alimentation3851168[[#Totals],[Somme]],Dépense_animaux3952169[[#Totals],[Somme]],Dépense_transport4053170[[#Totals],[Somme]],Dépense_soins_personnels4154171[[#Totals],[Somme]],Dépense_loisirs4255172[[#Totals],[Somme]],Dépense_epargne_investissement4356173[[#Totals],[Somme]],Dépense_juridique4457174[[#Totals],[Somme]]))","v":11452.5}]
[]
[]
[]
[null,"LISTE DES DEPENSES"]
[]
[null,"Alimentation",null,null,null,"Animaux",null,null,null,"Transport",null,null,null,"Soins / personnels",null,null,null,"Loisirs",null,null,null,"Epargne/investissement",null,null,null,"Juridique"]
[]
[null,"Type","Date","Somme",null,"Type","Date","Somme",null,"Type","Date","Somme",null,"Type","Date","Somme",null,"Type","Date","Somme",null,"Type","Date","Somme",null,"Type","Date","Somme"]
[null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0]
[null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0]
[null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0]
[null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0]
[null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0]
[null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0]
[null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0]
[null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0]
[null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0]
[null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0]
[null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0]
[null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0]
[null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0]
[null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0]
[null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0]
[null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0]
[null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0]
[null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0]
[null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0]
[null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0]
[null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0]
[null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0]
[null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0]
[null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0]
[null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0]
[null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0]
[null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0]
[null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0]
[null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0]
[null,"Total",null,{"$f":"SUBTOTAL(109,Dépense_alimentation3851168[Somme])","v":0},null,"Total",null,{"$f":"SUBTOTAL(109,Dépense_animaux3952169[Somme])","v":0},null,"Total",null,{"$f":"SUBTOTAL(109,Dépense_transport4053170[Somme])","v":0},null,"Total",null,{"$f":"SUBTOTAL(109,Dépense_soins_personnels4154171[Somme])","v":0},null,"Total",null,{"$f":"SUBTOTAL(109,Dépense_loisirs4255172[Somme])","v":0},null,"Total",null,{"$f":"SUBTOTAL(109,Dépense_epargne_investissement4356173[Somme])","v":0},null,"Total",null,{"$f":"SUBTOTAL(109,Dépense_juridique4457174[Somme])","v":0}]

{"sheet":"Graphique","index":14,"n_rows":0,"n_cols":0,"rows_kept":0,"cut":false,"hidden":true,"merged":[]}

{"sheet":"Data","index":15,"n_rows":11,"n_cols":7,"rows_kept":11,"cut":false,"hidden":false,"merged":[]}
["Alimentation","Animaux","Transport","Soins & personnels","Loisirs","Epargne/investissement","Juridique"]
[]
["Courses","Alimentation","Essence","Frais médicaux","Vidéo/DVD","Compte d’épargne retraite","Avocat"]
["Restaurant","Vétérinaire","Diesel","Coiffeur/manucure","CD","Compte d’investissement","Pension alimentaire"]
["Fast-food","Toilettage","GPL","Habillement","Cinéma","Autre","Paiements suite à un recours ou à un jugement"]
["Autre","Jouets","Autre","Nettoyage à sec","Concerts",null,"Autre"]
[null,"Récréation",null,"Club de sport","Événements sportifs"]
[null,"Garde",null,"Cotisations ou frais d’inscription","Théâtre"]
[null,"Autre",null,"Boulangerie","Autre"]
[null,null,null,"Patisserie"]
[null,null,null,"Autre"]