{"text_format":"1","workbook":"xlsx","n_sheets":12,"sheets":["Janvier","Février","Mars","Avril","Mai","Juin","Juillet","Août","Septembre","Octobre","Novembre","Décembre"],"not_rendered":{"charts":0,"images":0,"macros":1,"external_links":0,"defined_names":0,"comments":0,"pivot_tables":0},"unopened":[],"bounds":{"document_bytes":16777216,"sheet_cells":100000,"rows_first":2000,"rows_last":500,"rows_between":2000,"halvings":0,"cell_chars":16384,"cell_head_chars":4096},"cells_cut":0,"cells_raw":0,"read":"whole","date_system":"1900"}

{"sheet":"Janvier","index":0,"n_rows":154,"n_cols":16,"rows_kept":154,"cut":false,"hidden":false,"merged":[[1,6,1,7],[43,3,43,4],[44,3,44,4],[45,3,45,4],[1,1,1,2],[15,1,15,2],[40,3,40,4],[41,3,41,4],[42,3,42,4],[39,1,39,2]]}
[]
[null,"Revenus mensuels",null,null,null,null,"Opérations",null,null,null,null,null,"Reste & loisirs"]
[null,"Nom","Date","Montant","Reçu",null,"Date","Objet","Catégorie","Montant","Balance",null,"Date","Objet","Montant","Balance"]
[null,"Reste Décembre",null,100,null,null,{"$f":"B4","v":"Reste Décembre"},null,null,{"$f":"D4","v":100},{"$f":"J4","v":100}]
[null,"Salaire Janvier",null,1800,null,null,{"$f":"B5","v":"Salaire Janvier"},null,null,{"$f":"D5","v":1800},{"$f":"K4+J5","v":1900}]
[null,null,null,null,null,null,"2023-01-01","Objet a","Reste & Loisirs",-20,{"$f":"IF(J6=\"\",\"\",K5+J6)","v":1880}]
[null,null,null,null,null,null,"2023-01-02","Objet b","Nourriture",-32,{"$f":"IF(J7=\"\",\"\",K6+J7)","v":1848}]
[null,null,null,null,null,null,"2023-01-03","Objet c","Vêtements",-42,1806]
[null,null,null,null,null,null,"2023-01-04","Objet d","Hygiène",-22,1784]
[null,null,null,null,null,null,"2023-01-05","Objet e","Livret A",11,1795]
[null,null,null,null,null,null,"2023-01-06","Objet f","Livret Jeune",12,1807]
[null,null,null,null,null,null,"2023-01-07","Objet g","LDD Solidaire",13,1820]
[null,null,null,null,null,null,"2023-01-08","Objet h","Millevie Essentiel",14,1834]
[null,"Total",null,null,null,null,"2023-01-09","Objet i","Revenus mensuels",200,2034]
[null,null,null,null,null,null,"2023-01-10","Objet j","Frais mensuels",100,2134]
[null,"Frais mensuels",null,null,null,null,"2023-01-11","Objet k","Reste & Loisirs",-10,2124]
[null,"Nom","Date","Montant","Reçu",null,"2023-01-12","Objet l","Nourriture",-12,2112]
[null,null,null,null,null,null,"2023-01-13","Objet m","Vêtements",-9,2103]
[null,null,null,null,null,null,"2023-01-14","Objet n","Hygiène",-7,2096]
[null,null,null,null,null,null,"2023-01-15","Objet o","Livret A",15,2111]
[null,null,null,null,null,null,"2023-01-16","Objet p","Livret Jeune",16,2127]
[null,null,null,null,null,null,"2023-01-17","Objet q","LDD Solidaire",17,2144]
[null,null,null,null,null,null,"2023-01-18","Objet r","Millevie Essentiel",18,2162]
[null,null,null,null,null,null,"2023-01-19","Objet s","Revenus mensuels",250,2412]
[null,null,null,null,null,null,"2023-01-20","Objet t","Frais mensuels",150,2562]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,"Total",null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,"Budget mensuel",null,null,null,null,null,null,null,null,""]
[null,"Nom","Montant","Reste mois précédent",null,null,null,null,null,null,""]
[null,"Total",null,{"$f":"D4","v":100},null,null,null,null,null,null,""]
[null,"Hygiène",null,-50,null,null,null,null,null,null,""]
[null,"Vêtements",null,-200,null,null,null,null,null,null,""]
[null,"Nourriture",null,-150,null,null,null,null,null,null,""]
[null,"Reste/loisirs",null,-40,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,"Calendrier",null,null,null,null,null,null,null,null,""]
[null,"Début mois","2024-01-01",null,null,null,null,null,null,null,""]
[null,"Fin mois",{"$f":"EOMONTH(C49,0)","v":"2024-01-31"},"Budget quot.",null,null,null,null,null,null,""]
[null,"Nmbr de jours",{"$f":"DAY(EOMONTH(C49,0))","v":31},{"$f":"C46/C51","v":0},null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,"Livret A",100,null,null,null,null,null,null,null,"",null,"Dépensé",{"$f":"SUM(O4:O52)","v":0},"Restant",{"$f":"N2+N53","v":0}]
[null,"Date","Objet","Montant","Balance",null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,"",null,"Nourriture"]
[null,null,null,null,null,null,null,null,null,null,"",null,"Date","Objet","Montant","Balance"]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,"Dépensé",{"$f":"SUM(D55:D63)","v":0},"Restant",{"$f":"C53+C64","v":100},null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,"Livret Jeune",100,null,null,null,null,null,null,null,""]
[null,"Date","Objet","Montant","Balance",null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J71=\"\",\"\",K70+J71)","v":""}]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,"Dépensé",{"$f":"SUM(D68:D76)","v":0},"Restant",{"$f":"C66+C77","v":100},null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,"LDD Solidaire",100,null,null,null,null,null,null,null,""]
[null,"Date","Objet","Montant","Balance",null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,"Dépensé",{"$f":"SUM(D81:D89)","v":0},"Restant",{"$f":"C79+C90","v":100},null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,"Millevie essentiel",100,null,null,null,null,null,null,null,""]
[null,"Date","Objet","Montant","Balance",null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,"Dépensé",{"$f":"SUM(D94:D102)","v":0},"Restant",{"$f":"C92+C103","v":100},null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,"",null,"Dépensé",{"$f":"SUM(O57:O105)","v":0},"Restant",{"$f":"N55+N106","v":0}]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,"",null,"Vêtements"]
[null,null,null,null,null,null,null,null,null,null,"",null,"Date","Objet","Montant","Balance"]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,"",null,"Dépensé",{"$f":"SUM(O110:O128)","v":0},"Restant",{"$f":"N108+N129","v":0}]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,"",null,"Hygiène"]
[null,null,null,null,null,null,null,null,null,null,"",null,"Date","Objet","Montant","Balance"]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J135=\"\",\"\",K134+J135)","v":""}]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,"Gagné",{"$f":"SUMIF(J4:J152,\">0\")","v":2716},"Restant",{"$f":"I153+I154","v":2562},null,"Dépensé",{"$f":"SUM(O133:O152)","v":0},"Restant",{"$f":"N131+N153","v":0}]
[null,null,null,null,null,null,null,"Dépensé",{"$f":"SUMIF(J4:J152,\"<0\")","v":-154}]

{"sheet":"Février","index":1,"n_rows":154,"n_cols":16,"rows_kept":154,"cut":false,"hidden":false,"merged":[[42,3,42,4],[43,3,43,4],[44,3,44,4],[45,3,45,4],[1,1,1,2],[1,6,1,7],[15,1,15,2],[39,1,39,2],[40,3,40,4],[41,3,41,4]]}
[]
[null,"Revenus mensuels",null,null,null,null,"Opérations",null,null,null,null,null,"Reste & loisirs"]
[null,"Nom","Date","Montant","Reçu",null,"Date","Objet","Catégorie","Montant","Balance",null,"Date","Objet","Montant","Balance"]
[null,"Reste Janvier",null,{"$f":"Janvier!K153","v":2562},null,null,{"$f":"B4","v":"Reste Janvier"},null,null,{"$f":"D4","v":2562},{"$f":"J4","v":2562}]
[null,"Salaire Février",null,2,null,null,{"$f":"B5","v":"Salaire Février"},null,null,{"$f":"D5","v":2},{"$f":"K4+J5","v":2564}]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J6=\"\",\"\",K5+J6)","v":""}]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J7=\"\",\"\",K6+J7)","v":""}]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,"Total",null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,"Frais mensuels",null,null,null,null,null,null,null,null,""]
[null,"Nom","Date","Montant","Reçu",null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,"Total",null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,"Budget mensuel",null,null,null,null,null,null,null,null,""]
[null,"Nom","Montant","Reste mois précédent",null,null,null,null,null,null,""]
[null,"Total",null,{"$f":"D4","v":2562},null,null,null,null,null,null,""]
[null,"Hygiène",null,null,null,null,null,null,null,null,""]
[null,"Vêtements",null,null,null,null,null,null,null,null,""]
[null,"Nourriture",null,null,null,null,null,null,null,null,""]
[null,"Reste/loisirs",null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,"Calendrier",null,null,null,null,null,null,null,null,""]
[null,"Début mois","2024-02-01",null,null,null,null,null,null,null,""]
[null,"Fin mois",{"$f":"EOMONTH(C49,0)","v":"2024-02-29"},"Budget quot.",null,null,null,null,null,null,""]
[null,"Nmbr de jours",{"$f":"DAY(EOMONTH(C49,0))","v":29},{"$f":"C46/C51","v":0},null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,"Livret A",{"$f":"Janvier!E64","v":100},null,null,null,null,null,null,null,"",null,"Dépensé",{"$f":"SUM(O4:O52)","v":0},"Restant",{"$f":"N2+N53","v":0}]
[null,"Date","Objet","Montant","Balance",null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,"",null,"Nourriture"]
[null,null,null,null,null,null,null,null,null,null,"",null,"Date","Objet","Montant","Balance"]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,"Dépensé",{"$f":"SUM(D55:D63)","v":0},"Restant",{"$f":"C53+C64","v":100},null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,"Livret Jeune",{"$f":"Janvier!E77","v":100},null,null,null,null,null,null,null,""]
[null,"Date","Objet","Montant","Balance",null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J71=\"\",\"\",K70+J71)","v":""}]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,"Dépensé",{"$f":"SUM(D68:D76)","v":0},"Restant",{"$f":"C66+C77","v":100},null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,"LDD Solidaire",{"$f":"Janvier!E90","v":100},null,null,null,null,null,null,null,""]
[null,"Date","Objet","Montant","Balance",null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,"Dépensé",{"$f":"SUM(D81:D89)","v":0},"Restant",{"$f":"C79+C90","v":100},null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,"Millevie essentiel",{"$f":"Janvier!E103","v":100},null,null,null,null,null,null,null,""]
[null,"Date","Objet","Montant","Balance",null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,"Dépensé",{"$f":"SUM(D94:D102)","v":0},"Restant",{"$f":"C92+C103","v":100},null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,"",null,"Dépensé",{"$f":"SUM(O57:O105)","v":0},"Restant",{"$f":"N55+N106","v":0}]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,"",null,"Vêtements"]
[null,null,null,null,null,null,null,null,null,null,"",null,"Date","Objet","Montant","Balance"]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,"",null,"Dépensé",{"$f":"SUM(O110:O128)","v":0},"Restant",{"$f":"N108+N129","v":0}]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,"",null,"Hygiène"]
[null,null,null,null,null,null,null,null,null,null,"",null,"Date","Objet","Montant","Balance"]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J135=\"\",\"\",K134+J135)","v":""}]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,"Gagné",{"$f":"SUMIF(J4:J152,\">0\")","v":2564},"Restant",{"$f":"I153+I154","v":2564},null,"Dépensé",{"$f":"SUM(O133:O152)","v":0},"Restant",{"$f":"N131+N153","v":0}]
[null,null,null,null,null,null,null,"Dépensé",{"$f":"SUMIF(J4:J152,\"<0\")","v":0}]

{"sheet":"Mars","index":2,"n_rows":154,"n_cols":16,"rows_kept":154,"cut":false,"hidden":false,"merged":[[42,3,42,4],[43,3,43,4],[44,3,44,4],[45,3,45,4],[1,1,1,2],[1,6,1,7],[15,1,15,2],[39,1,39,2],[40,3,40,4],[41,3,41,4]]}
[]
[null,"Revenus mensuels",null,null,null,null,"Opérations",null,null,null,null,null,"Reste & loisirs"]
[null,"Nom","Date","Montant","Reçu",null,"Date","Objet","Catégorie","Montant","Balance",null,"Date","Objet","Montant","Balance"]
[null,"Reste Février",null,{"$f":"Février!K153","v":2564},null,null,{"$f":"B4","v":"Reste Février"},null,null,{"$f":"D4","v":2564},{"$f":"J4","v":2564}]
[null,"Salaire Mars",null,2,null,null,{"$f":"B5","v":"Salaire Mars"},null,null,{"$f":"D5","v":2},{"$f":"K4+J5","v":2566}]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J6=\"\",\"\",K5+J6)","v":""}]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J7=\"\",\"\",K6+J7)","v":""}]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,"Total",null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,"Frais mensuels",null,null,null,null,null,null,null,null,""]
[null,"Nom","Date","Montant","Reçu",null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,"Total",null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,"Budget mensuel",null,null,null,null,null,null,null,null,""]
[null,"Nom","Montant","Reste mois précédent",null,null,null,null,null,null,""]
[null,"Total",null,{"$f":"D4","v":2564},null,null,null,null,null,null,""]
[null,"Hygiène",null,null,null,null,null,null,null,null,""]
[null,"Vêtements",null,null,null,null,null,null,null,null,""]
[null,"Nourriture",null,null,null,null,null,null,null,null,""]
[null,"Reste/loisirs",null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,"Calendrier",null,null,null,null,null,null,null,null,""]
[null,"Début mois","2024-03-01",null,null,null,null,null,null,null,""]
[null,"Fin mois",{"$f":"EOMONTH(C49,0)","v":"2024-03-31"},"Budget quot.",null,null,null,null,null,null,""]
[null,"Nmbr de jours",{"$f":"DAY(EOMONTH(C49,0))","v":31},{"$f":"C46/C51","v":0},null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,"Livret A",{"$f":"Février!E64","v":100},null,null,null,null,null,null,null,"",null,"Dépensé",{"$f":"SUM(O4:O52)","v":0},"Restant",{"$f":"N2+N53","v":0}]
[null,"Date","Objet","Montant","Balance",null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,"",null,"Nourriture"]
[null,null,null,null,null,null,null,null,null,null,"",null,"Date","Objet","Montant","Balance"]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,"Dépensé",{"$f":"SUM(D55:D63)","v":0},"Restant",{"$f":"C53+C64","v":100},null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,"Livret Jeune",{"$f":"Février!E77","v":100},null,null,null,null,null,null,null,""]
[null,"Date","Objet","Montant","Balance",null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J71=\"\",\"\",K70+J71)","v":""}]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,"Dépensé",{"$f":"SUM(D68:D76)","v":0},"Restant",{"$f":"C66+C77","v":100},null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,"LDD Solidaire",{"$f":"Février!E90","v":100},null,null,null,null,null,null,null,""]
[null,"Date","Objet","Montant","Balance",null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,"Dépensé",{"$f":"SUM(D81:D89)","v":0},"Restant",{"$f":"C79+C90","v":100},null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,"Millevie essentiel",{"$f":"Février!E103","v":100},null,null,null,null,null,null,null,""]
[null,"Date","Objet","Montant","Balance",null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,"Dépensé",{"$f":"SUM(D94:D102)","v":0},"Restant",{"$f":"C92+C103","v":100},null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,"",null,"Dépensé",{"$f":"SUM(O57:O105)","v":0},"Restant",{"$f":"N55+N106","v":0}]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,"",null,"Vêtements"]
[null,null,null,null,null,null,null,null,null,null,"",null,"Date","Objet","Montant","Balance"]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,"",null,"Dépensé",{"$f":"SUM(O110:O128)","v":0},"Restant",{"$f":"N108+N129","v":0}]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,"",null,"Hygiène"]
[null,null,null,null,null,null,null,null,null,null,"",null,"Date","Objet","Montant","Balance"]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J135=\"\",\"\",K134+J135)","v":""}]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,"Gagné",{"$f":"SUMIF(J4:J152,\">0\")","v":2566},"Restant",{"$f":"I153+I154","v":2566},null,"Dépensé",{"$f":"SUM(O133:O152)","v":0},"Restant",{"$f":"N131+N153","v":0}]
[null,null,null,null,null,null,null,"Dépensé",{"$f":"SUMIF(J4:J152,\"<0\")","v":0}]

{"sheet":"Avril","index":3,"n_rows":154,"n_cols":16,"rows_kept":154,"cut":false,"hidden":false,"merged":[[1,6,1,7],[15,1,15,2],[39,1,39,2],[40,3,40,4],[41,3,41,4],[42,3,42,4],[43,3,43,4],[44,3,44,4],[45,3,45,4],[1,1,1,2]]}
[]
[null,"Revenus mensuels",null,null,null,null,"Opérations",null,null,null,null,null,"Reste & loisirs"]
[null,"Nom","Date","Montant","Reçu",null,"Date","Objet","Catégorie","Montant","Balance",null,"Date","Objet","Montant","Balance"]
[null,"Reste Mars",null,{"$f":"Mars!K153","v":2566},null,null,{"$f":"B4","v":"Reste Mars"},null,null,{"$f":"D4","v":2566},{"$f":"J4","v":2566}]
[null,"Salaire Avril",null,2,null,null,{"$f":"B5","v":"Salaire Avril"},null,null,{"$f":"D5","v":2},{"$f":"K4+J5","v":2568}]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J6=\"\",\"\",K5+J6)","v":""}]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J7=\"\",\"\",K6+J7)","v":""}]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,"Total",null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,"Frais mensuels",null,null,null,null,null,null,null,null,""]
[null,"Nom","Date","Montant","Reçu",null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,"Total",null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,"Budget mensuel",null,null,null,null,null,null,null,null,""]
[null,"Nom","Montant","Reste mois précédent",null,null,null,null,null,null,""]
[null,"Total",null,{"$f":"D4","v":2566},null,null,null,null,null,null,""]
[null,"Hygiène",null,null,null,null,null,null,null,null,""]
[null,"Vêtements",null,null,null,null,null,null,null,null,""]
[null,"Nourriture",null,null,null,null,null,null,null,null,""]
[null,"Reste/loisirs",null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,"Calendrier",null,null,null,null,null,null,null,null,""]
[null,"Début mois","2024-04-01",null,null,null,null,null,null,null,""]
[null,"Fin mois",{"$f":"EOMONTH(C49,0)","v":"2024-04-30"},"Budget quot.",null,null,null,null,null,null,""]
[null,"Nmbr de jours",{"$f":"DAY(EOMONTH(C49,0))","v":30},{"$f":"C46/C51","v":0},null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,"Livret A",{"$f":"Mars!E64","v":100},null,null,null,null,null,null,null,"",null,"Dépensé",{"$f":"SUM(O4:O52)","v":0},"Restant",{"$f":"N2+N53","v":0}]
[null,"Date","Objet","Montant","Balance",null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,"",null,"Nourriture"]
[null,null,null,null,null,null,null,null,null,null,"",null,"Date","Objet","Montant","Balance"]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,"Dépensé",{"$f":"SUM(D55:D63)","v":0},"Restant",{"$f":"C53+C64","v":100},null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,"Livret Jeune",{"$f":"Mars!E77","v":100},null,null,null,null,null,null,null,""]
[null,"Date","Objet","Montant","Balance",null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J71=\"\",\"\",K70+J71)","v":""}]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,"Dépensé",{"$f":"SUM(D68:D76)","v":0},"Restant",{"$f":"C66+C77","v":100},null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,"LDD Solidaire",{"$f":"Mars!E90","v":100},null,null,null,null,null,null,null,""]
[null,"Date","Objet","Montant","Balance",null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,"Dépensé",{"$f":"SUM(D81:D89)","v":0},"Restant",{"$f":"C79+C90","v":100},null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,"Millevie essentiel",{"$f":"Mars!E103","v":100},null,null,null,null,null,null,null,""]
[null,"Date","Objet","Montant","Balance",null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,"Dépensé",{"$f":"SUM(D94:D102)","v":0},"Restant",{"$f":"C92+C103","v":100},null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,"",null,"Dépensé",{"$f":"SUM(O57:O105)","v":0},"Restant",{"$f":"N55+N106","v":0}]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,"",null,"Vêtements"]
[null,null,null,null,null,null,null,null,null,null,"",null,"Date","Objet","Montant","Balance"]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,"",null,"Dépensé",{"$f":"SUM(O110:O128)","v":0},"Restant",{"$f":"N108+N129","v":0}]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,"",null,"Hygiène"]
[null,null,null,null,null,null,null,null,null,null,"",null,"Date","Objet","Montant","Balance"]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J135=\"\",\"\",K134+J135)","v":""}]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,"Gagné",{"$f":"SUMIF(J4:J152,\">0\")","v":2568},"Restant",{"$f":"I153+I154","v":2568},null,"Dépensé",{"$f":"SUM(O133:O152)","v":0},"Restant",{"$f":"N131+N153","v":0}]
[null,null,null,null,null,null,null,"Dépensé",{"$f":"SUMIF(J4:J152,\"<0\")","v":0}]

{"sheet":"Mai","index":4,"n_rows":154,"n_cols":16,"rows_kept":154,"cut":false,"hidden":false,"merged":[[1,6,1,7],[15,1,15,2],[39,1,39,2],[40,3,40,4],[41,3,41,4],[42,3,42,4],[43,3,43,4],[44,3,44,4],[45,3,45,4],[1,1,1,2]]}
[]
[null,"Revenus mensuels",null,null,null,null,"Opérations",null,null,null,null,null,"Reste & loisirs"]
[null,"Nom","Date","Montant","Reçu",null,"Date","Objet","Catégorie","Montant","Balance",null,"Date","Objet","Montant","Balance"]
[null,"Reste Avril",null,{"$f":"Avril!K153","v":2568},null,null,{"$f":"B4","v":"Reste Avril"},null,null,{"$f":"D4","v":2568},{"$f":"J4","v":2568}]
[null,"Salaire Mai",null,2,null,null,{"$f":"B5","v":"Salaire Mai"},null,null,{"$f":"D5","v":2},{"$f":"K4+J5","v":2570}]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J6=\"\",\"\",K5+J6)","v":""}]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J7=\"\",\"\",K6+J7)","v":""}]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,"Total",null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,"Frais mensuels",null,null,null,null,null,null,null,null,""]
[null,"Nom","Date","Montant","Reçu",null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,"Total",null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,"Budget mensuel",null,null,null,null,null,null,null,null,""]
[null,"Nom","Montant","Reste mois précédent",null,null,null,null,null,null,""]
[null,"Total",null,{"$f":"D4","v":2568},null,null,null,null,null,null,""]
[null,"Hygiène",null,null,null,null,null,null,null,null,""]
[null,"Vêtements",null,null,null,null,null,null,null,null,""]
[null,"Nourriture",null,null,null,null,null,null,null,null,""]
[null,"Reste/loisirs",null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,"Calendrier",null,null,null,null,null,null,null,null,""]
[null,"Début mois","2024-05-01",null,null,null,null,null,null,null,""]
[null,"Fin mois",{"$f":"EOMONTH(C49,0)","v":"2024-05-31"},"Budget quot.",null,null,null,null,null,null,""]
[null,"Nmbr de jours",{"$f":"DAY(EOMONTH(C49,0))","v":31},{"$f":"C46/C51","v":0},null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,"Livret A",{"$f":"Avril!E64","v":100},null,null,null,null,null,null,null,"",null,"Dépensé",{"$f":"SUM(O4:O52)","v":0},"Restant",{"$f":"N2+N53","v":0}]
[null,"Date","Objet","Montant","Balance",null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,"",null,"Nourriture"]
[null,null,null,null,null,null,null,null,null,null,"",null,"Date","Objet","Montant","Balance"]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,"Dépensé",{"$f":"SUM(D55:D63)","v":0},"Restant",{"$f":"C53+C64","v":100},null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,"Livret Jeune",{"$f":"Avril!E77","v":100},null,null,null,null,null,null,null,""]
[null,"Date","Objet","Montant","Balance",null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J71=\"\",\"\",K70+J71)","v":""}]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,"Dépensé",{"$f":"SUM(D68:D76)","v":0},"Restant",{"$f":"C66+C77","v":100},null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,"LDD Solidaire",{"$f":"Avril!E90","v":100},null,null,null,null,null,null,null,""]
[null,"Date","Objet","Montant","Balance",null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,"Dépensé",{"$f":"SUM(D81:D89)","v":0},"Restant",{"$f":"C79+C90","v":100},null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,"Millevie essentiel",{"$f":"Avril!E103","v":100},null,null,null,null,null,null,null,""]
[null,"Date","Objet","Montant","Balance",null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,"Dépensé",{"$f":"SUM(D94:D102)","v":0},"Restant",{"$f":"C92+C103","v":100},null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,"",null,"Dépensé",{"$f":"SUM(O57:O105)","v":0},"Restant",{"$f":"N55+N106","v":0}]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,"",null,"Vêtements"]
[null,null,null,null,null,null,null,null,null,null,"",null,"Date","Objet","Montant","Balance"]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,"",null,"Dépensé",{"$f":"SUM(O110:O128)","v":0},"Restant",{"$f":"N108+N129","v":0}]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,"",null,"Hygiène"]
[null,null,null,null,null,null,null,null,null,null,"",null,"Date","Objet","Montant","Balance"]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J135=\"\",\"\",K134+J135)","v":""}]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,"Gagné",{"$f":"SUMIF(J4:J152,\">0\")","v":2570},"Restant",{"$f":"I153+I154","v":2570},null,"Dépensé",{"$f":"SUM(O133:O152)","v":0},"Restant",{"$f":"N131+N153","v":0}]
[null,null,null,null,null,null,null,"Dépensé",{"$f":"SUMIF(J4:J152,\"<0\")","v":0}]

{"sheet":"Juin","index":5,"n_rows":154,"n_cols":16,"rows_kept":154,"cut":false,"hidden":false,"merged":[[1,6,1,7],[15,1,15,2],[39,1,39,2],[40,3,40,4],[41,3,41,4],[42,3,42,4],[43,3,43,4],[44,3,44,4],[45,3,45,4],[1,1,1,2]]}
[]
[null,"Revenus mensuels",null,null,null,null,"Opérations",null,null,null,null,null,"Reste & loisirs"]
[null,"Nom","Date","Montant","Reçu",null,"Date","Objet","Catégorie","Montant","Balance",null,"Date","Objet","Montant","Balance"]
[null,"Reste Mai",null,{"$f":"Mai!K153","v":2570},null,null,{"$f":"B4","v":"Reste Mai"},null,null,{"$f":"D4","v":2570},{"$f":"J4","v":2570}]
[null,"Salaire Juin",null,2,null,null,{"$f":"B5","v":"Salaire Juin"},null,null,{"$f":"D5","v":2},{"$f":"K4+J5","v":2572}]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J6=\"\",\"\",K5+J6)","v":""}]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J7=\"\",\"\",K6+J7)","v":""}]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,"Total",null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,"Frais mensuels",null,null,null,null,null,null,null,null,""]
[null,"Nom","Date","Montant","Reçu",null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,"Total",null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,"Budget mensuel",null,null,null,null,null,null,null,null,""]
[null,"Nom","Montant","Reste mois précédent",null,null,null,null,null,null,""]
[null,"Total",null,{"$f":"D4","v":2570},null,null,null,null,null,null,""]
[null,"Hygiène",null,null,null,null,null,null,null,null,""]
[null,"Vêtements",null,null,null,null,null,null,null,null,""]
[null,"Nourriture",null,null,null,null,null,null,null,null,""]
[null,"Reste/loisirs",null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,"Calendrier",null,null,null,null,null,null,null,null,""]
[null,"Début mois","2024-06-01",null,null,null,null,null,null,null,""]
[null,"Fin mois",{"$f":"EOMONTH(C49,0)","v":"2024-06-30"},"Budget quot.",null,null,null,null,null,null,""]
[null,"Nmbr de jours",{"$f":"DAY(EOMONTH(C49,0))","v":30},{"$f":"C46/C51","v":0},null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,"Livret A",{"$f":"Mai!E64","v":100},null,null,null,null,null,null,null,"",null,"Dépensé",{"$f":"SUM(O4:O52)","v":0},"Restant",{"$f":"N2+N53","v":0}]
[null,"Date","Objet","Montant","Balance",null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,"",null,"Nourriture"]
[null,null,null,null,null,null,null,null,null,null,"",null,"Date","Objet","Montant","Balance"]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,"Dépensé",{"$f":"SUM(D55:D63)","v":0},"Restant",{"$f":"C53+C64","v":100},null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,"Livret Jeune",{"$f":"Mai!E77","v":100},null,null,null,null,null,null,null,""]
[null,"Date","Objet","Montant","Balance",null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J71=\"\",\"\",K70+J71)","v":""}]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,"Dépensé",{"$f":"SUM(D68:D76)","v":0},"Restant",{"$f":"C66+C77","v":100},null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,"LDD Solidaire",{"$f":"Mai!E90","v":100},null,null,null,null,null,null,null,""]
[null,"Date","Objet","Montant","Balance",null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,"Dépensé",{"$f":"SUM(D81:D89)","v":0},"Restant",{"$f":"C79+C90","v":100},null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,"Millevie essentiel",{"$f":"Mai!E103","v":100},null,null,null,null,null,null,null,""]
[null,"Date","Objet","Montant","Balance",null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,"Dépensé",{"$f":"SUM(D94:D102)","v":0},"Restant",{"$f":"C92+C103","v":100},null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,"",null,"Dépensé",{"$f":"SUM(O57:O105)","v":0},"Restant",{"$f":"N55+N106","v":0}]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,"",null,"Vêtements"]
[null,null,null,null,null,null,null,null,null,null,"",null,"Date","Objet","Montant","Balance"]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,"",null,"Dépensé",{"$f":"SUM(O110:O128)","v":0},"Restant",{"$f":"N108+N129","v":0}]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,"",null,"Hygiène"]
[null,null,null,null,null,null,null,null,null,null,"",null,"Date","Objet","Montant","Balance"]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J135=\"\",\"\",K134+J135)","v":""}]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,"Gagné",{"$f":"SUMIF(J4:J152,\">0\")","v":2572},"Restant",{"$f":"I153+I154","v":2572},null,"Dépensé",{"$f":"SUM(O133:O152)","v":0},"Restant",{"$f":"N131+N153","v":0}]
[null,null,null,null,null,null,null,"Dépensé",{"$f":"SUMIF(J4:J152,\"<0\")","v":0}]

{"sheet":"Juillet","index":6,"n_rows":154,"n_cols":16,"rows_kept":154,"cut":false,"hidden":false,"merged":[[1,6,1,7],[15,1,15,2],[39,1,39,2],[40,3,40,4],[41,3,41,4],[42,3,42,4],[43,3,43,4],[44,3,44,4],[45,3,45,4],[1,1,1,2]]}
[]
[null,"Revenus mensuels",null,null,null,null,"Opérations",null,null,null,null,null,"Reste & loisirs"]
[null,"Nom","Date","Montant","Reçu",null,"Date","Objet","Catégorie","Montant","Balance",null,"Date","Objet","Montant","Balance"]
[null,"Reste Juin",null,{"$f":"Juin!K153","v":2572},null,null,{"$f":"B4","v":"Reste Juin"},null,null,{"$f":"D4","v":2572},{"$f":"J4","v":2572}]
[null,"Salaire Juillet",null,2,null,null,{"$f":"B5","v":"Salaire Juillet"},null,null,{"$f":"D5","v":2},{"$f":"K4+J5","v":2574}]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J6=\"\",\"\",K5+J6)","v":""}]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J7=\"\",\"\",K6+J7)","v":""}]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,"Total",null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,"Frais mensuels",null,null,null,null,null,null,null,null,""]
[null,"Nom","Date","Montant","Reçu",null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,"Total",null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,"Budget mensuel",null,null,null,null,null,null,null,null,""]
[null,"Nom","Montant","Reste mois précédent",null,null,null,null,null,null,""]
[null,"Total",null,{"$f":"D4","v":2572},null,null,null,null,null,null,""]
[null,"Hygiène",null,null,null,null,null,null,null,null,""]
[null,"Vêtements",null,null,null,null,null,null,null,null,""]
[null,"Nourriture",null,null,null,null,null,null,null,null,""]
[null,"Reste/loisirs",null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,"Calendrier",null,null,null,null,null,null,null,null,""]
[null,"Début mois","2024-06-01",null,null,null,null,null,null,null,""]
[null,"Fin mois",{"$f":"EOMONTH(C49,0)","v":"2024-06-30"},"Budget quot.",null,null,null,null,null,null,""]
[null,"Nmbr de jours",{"$f":"DAY(EOMONTH(C49,0))","v":30},{"$f":"C46/C51","v":0},null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,"Livret A",{"$f":"Juin!E64","v":100},null,null,null,null,null,null,null,"",null,"Dépensé",{"$f":"SUM(O4:O52)","v":0},"Restant",{"$f":"N2+N53","v":0}]
[null,"Date","Objet","Montant","Balance",null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,"",null,"Nourriture"]
[null,null,null,null,null,null,null,null,null,null,"",null,"Date","Objet","Montant","Balance"]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,"Dépensé",{"$f":"SUM(D55:D63)","v":0},"Restant",{"$f":"C53+C64","v":100},null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,"Livret Jeune",{"$f":"Juin!E77","v":100},null,null,null,null,null,null,null,""]
[null,"Date","Objet","Montant","Balance",null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J71=\"\",\"\",K70+J71)","v":""}]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,"Dépensé",{"$f":"SUM(D68:D76)","v":0},"Restant",{"$f":"C66+C77","v":100},null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,"LDD Solidaire",{"$f":"Juin!E90","v":100},null,null,null,null,null,null,null,""]
[null,"Date","Objet","Montant","Balance",null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,"Dépensé",{"$f":"SUM(D81:D89)","v":0},"Restant",{"$f":"C79+C90","v":100},null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,"Millevie essentiel",{"$f":"Juin!E103","v":100},null,null,null,null,null,null,null,""]
[null,"Date","Objet","Montant","Balance",null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,"Dépensé",{"$f":"SUM(D94:D102)","v":0},"Restant",{"$f":"C92+C103","v":100},null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,"",null,"Dépensé",{"$f":"SUM(O57:O105)","v":0},"Restant",{"$f":"N55+N106","v":0}]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,"",null,"Vêtements"]
[null,null,null,null,null,null,null,null,null,null,"",null,"Date","Objet","Montant","Balance"]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,"",null,"Dépensé",{"$f":"SUM(O110:O128)","v":0},"Restant",{"$f":"N108+N129","v":0}]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,"",null,"Hygiène"]
[null,null,null,null,null,null,null,null,null,null,"",null,"Date","Objet","Montant","Balance"]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J135=\"\",\"\",K134+J135)","v":""}]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,"Gagné",{"$f":"SUMIF(J4:J152,\">0\")","v":2574},"Restant",{"$f":"I153+I154","v":2574},null,"Dépensé",{"$f":"SUM(O133:O152)","v":0},"Restant",{"$f":"N131+N153","v":0}]
[null,null,null,null,null,null,null,"Dépensé",{"$f":"SUMIF(J4:J152,\"<0\")","v":0}]

{"sheet":"Août","index":7,"n_rows":154,"n_cols":16,"rows_kept":154,"cut":false,"hidden":false,"merged":[[1,6,1,7],[15,1,15,2],[39,1,39,2],[40,3,40,4],[41,3,41,4],[42,3,42,4],[43,3,43,4],[44,3,44,4],[45,3,45,4],[1,1,1,2]]}
[]
[null,"Revenus mensuels",null,null,null,null,"Opérations",null,null,null,null,null,"Reste & loisirs"]
[null,"Nom","Date","Montant","Reçu",null,"Date","Objet","Catégorie","Montant","Balance",null,"Date","Objet","Montant","Balance"]
[null,"Reste Juillet",null,{"$f":"Juillet!K153","v":2574},null,null,{"$f":"B4","v":"Reste Juillet"},null,null,{"$f":"D4","v":2574},{"$f":"J4","v":2574}]
[null,"Salaire Août",null,2,null,null,{"$f":"B5","v":"Salaire Août"},null,null,{"$f":"D5","v":2},{"$f":"K4+J5","v":2576}]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J6=\"\",\"\",K5+J6)","v":""}]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J7=\"\",\"\",K6+J7)","v":""}]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,"Total",null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,"Frais mensuels",null,null,null,null,null,null,null,null,""]
[null,"Nom","Date","Montant","Reçu",null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,"Total",null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,"Budget mensuel",null,null,null,null,null,null,null,null,""]
[null,"Nom","Montant","Reste mois précédent",null,null,null,null,null,null,""]
[null,"Total",null,{"$f":"D4","v":2574},null,null,null,null,null,null,""]
[null,"Hygiène",null,null,null,null,null,null,null,null,""]
[null,"Vêtements",null,null,null,null,null,null,null,null,""]
[null,"Nourriture",null,null,null,null,null,null,null,null,""]
[null,"Reste/loisirs",null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,"Calendrier",null,null,null,null,null,null,null,null,""]
[null,"Début mois","2024-08-01",null,null,null,null,null,null,null,""]
[null,"Fin mois",{"$f":"EOMONTH(C49,0)","v":"2024-08-31"},"Budget quot.",null,null,null,null,null,null,""]
[null,"Nmbr de jours",{"$f":"DAY(EOMONTH(C49,0))","v":31},{"$f":"C46/C51","v":0},null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,"Livret A",{"$f":"Juillet!E64","v":100},null,null,null,null,null,null,null,"",null,"Dépensé",{"$f":"SUM(O4:O52)","v":0},"Restant",{"$f":"N2+N53","v":0}]
[null,"Date","Objet","Montant","Balance",null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,"",null,"Nourriture"]
[null,null,null,null,null,null,null,null,null,null,"",null,"Date","Objet","Montant","Balance"]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,"Dépensé",{"$f":"SUM(D55:D63)","v":0},"Restant",{"$f":"C53+C64","v":100},null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,"Livret Jeune",{"$f":"Juillet!E77","v":100},null,null,null,null,null,null,null,""]
[null,"Date","Objet","Montant","Balance",null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J71=\"\",\"\",K70+J71)","v":""}]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,"Dépensé",{"$f":"SUM(D68:D76)","v":0},"Restant",{"$f":"C66+C77","v":100},null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,"LDD Solidaire",{"$f":"Juillet!E90","v":100},null,null,null,null,null,null,null,""]
[null,"Date","Objet","Montant","Balance",null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,"Dépensé",{"$f":"SUM(D81:D89)","v":0},"Restant",{"$f":"C79+C90","v":100},null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,"Millevie essentiel",{"$f":"Juillet!E103","v":100},null,null,null,null,null,null,null,""]
[null,"Date","Objet","Montant","Balance",null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,"Dépensé",{"$f":"SUM(D94:D102)","v":0},"Restant",{"$f":"C92+C103","v":100},null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,"",null,"Dépensé",{"$f":"SUM(O57:O105)","v":0},"Restant",{"$f":"N55+N106","v":0}]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,"",null,"Vêtements"]
[null,null,null,null,null,null,null,null,null,null,"",null,"Date","Objet","Montant","Balance"]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,"",null,"Dépensé",{"$f":"SUM(O110:O128)","v":0},"Restant",{"$f":"N108+N129","v":0}]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,"",null,"Hygiène"]
[null,null,null,null,null,null,null,null,null,null,"",null,"Date","Objet","Montant","Balance"]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J135=\"\",\"\",K134+J135)","v":""}]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,"Gagné",{"$f":"SUMIF(J4:J152,\">0\")","v":2576},"Restant",{"$f":"I153+I154","v":2576},null,"Dépensé",{"$f":"SUM(O133:O152)","v":0},"Restant",{"$f":"N131+N153","v":0}]
[null,null,null,null,null,null,null,"Dépensé",{"$f":"SUMIF(J4:J152,\"<0\")","v":0}]

{"sheet":"Septembre","index":8,"n_rows":154,"n_cols":16,"rows_kept":154,"cut":false,"hidden":false,"merged":[[1,6,1,7],[15,1,15,2],[39,1,39,2],[40,3,40,4],[41,3,41,4],[42,3,42,4],[43,3,43,4],[44,3,44,4],[45,3,45,4],[1,1,1,2]]}
[]
[null,"Revenus mensuels",null,null,null,null,"Opérations",null,null,null,null,null,"Reste & loisirs"]
[null,"Nom","Date","Montant","Reçu",null,"Date","Objet","Catégorie","Montant","Balance",null,"Date","Objet","Montant","Balance"]
[null,"Reste Août",null,{"$f":"Août!K153","v":2576},null,null,{"$f":"B4","v":"Reste Août"},null,null,{"$f":"D4","v":2576},{"$f":"J4","v":2576}]
[null,"Salaire Septembre",null,2,null,null,{"$f":"B5","v":"Salaire Septembre"},null,null,{"$f":"D5","v":2},{"$f":"K4+J5","v":2578}]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J6=\"\",\"\",K5+J6)","v":""}]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J7=\"\",\"\",K6+J7)","v":""}]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,"Total",null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,"Frais mensuels",null,null,null,null,null,null,null,null,""]
[null,"Nom","Date","Montant","Reçu",null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,"Total",null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,"Budget mensuel",null,null,null,null,null,null,null,null,""]
[null,"Nom","Montant","Reste mois précédent",null,null,null,null,null,null,""]
[null,"Total",null,{"$f":"D4","v":2576},null,null,null,null,null,null,""]
[null,"Hygiène",null,null,null,null,null,null,null,null,""]
[null,"Vêtements",null,null,null,null,null,null,null,null,""]
[null,"Nourriture",null,null,null,null,null,null,null,null,""]
[null,"Reste/loisirs",null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,"Calendrier",null,null,null,null,null,null,null,null,""]
[null,"Début mois","2024-09-01",null,null,null,null,null,null,null,""]
[null,"Fin mois",{"$f":"EOMONTH(C49,0)","v":"2024-09-30"},"Budget quot.",null,null,null,null,null,null,""]
[null,"Nmbr de jours",{"$f":"DAY(EOMONTH(C49,0))","v":30},{"$f":"C46/C51","v":0},null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,"Livret A",{"$f":"Août!E64","v":100},null,null,null,null,null,null,null,"",null,"Dépensé",{"$f":"SUM(O4:O52)","v":0},"Restant",{"$f":"N2+N53","v":0}]
[null,"Date","Objet","Montant","Balance",null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,"",null,"Nourriture"]
[null,null,null,null,null,null,null,null,null,null,"",null,"Date","Objet","Montant","Balance"]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,"Dépensé",{"$f":"SUM(D55:D63)","v":0},"Restant",{"$f":"C53+C64","v":100},null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,"Livret Jeune",{"$f":"Août!E77","v":100},null,null,null,null,null,null,null,""]
[null,"Date","Objet","Montant","Balance",null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J71=\"\",\"\",K70+J71)","v":""}]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,"Dépensé",{"$f":"SUM(D68:D76)","v":0},"Restant",{"$f":"C66+C77","v":100},null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,"LDD Solidaire",{"$f":"Août!E90","v":100},null,null,null,null,null,null,null,""]
[null,"Date","Objet","Montant","Balance",null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,"Dépensé",{"$f":"SUM(D81:D89)","v":0},"Restant",{"$f":"C79+C90","v":100},null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,"Millevie essentiel",{"$f":"Août!E103","v":100},null,null,null,null,null,null,null,""]
[null,"Date","Objet","Montant","Balance",null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,"Dépensé",{"$f":"SUM(D94:D102)","v":0},"Restant",{"$f":"C92+C103","v":100},null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,"",null,"Dépensé",{"$f":"SUM(O57:O105)","v":0},"Restant",{"$f":"N55+N106","v":0}]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,"",null,"Vêtements"]
[null,null,null,null,null,null,null,null,null,null,"",null,"Date","Objet","Montant","Balance"]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,"",null,"Dépensé",{"$f":"SUM(O110:O128)","v":0},"Restant",{"$f":"N108+N129","v":0}]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,"",null,"Hygiène"]
[null,null,null,null,null,null,null,null,null,null,"",null,"Date","Objet","Montant","Balance"]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J135=\"\",\"\",K134+J135)","v":""}]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,"Gagné",{"$f":"SUMIF(J4:J152,\">0\")","v":2578},"Restant",{"$f":"I153+I154","v":2578},null,"Dépensé",{"$f":"SUM(O133:O152)","v":0},"Restant",{"$f":"N131+N153","v":0}]
[null,null,null,null,null,null,null,"Dépensé",{"$f":"SUMIF(J4:J152,\"<0\")","v":0}]

{"sheet":"Octobre","index":9,"n_rows":154,"n_cols":16,"rows_kept":154,"cut":false,"hidden":false,"merged":[[1,6,1,7],[15,1,15,2],[39,1,39,2],[40,3,40,4],[41,3,41,4],[42,3,42,4],[43,3,43,4],[44,3,44,4],[45,3,45,4],[1,1,1,2]]}
[]
[null,"Revenus mensuels",null,null,null,null,"Opérations",null,null,null,null,null,"Reste & loisirs"]
[null,"Nom","Date","Montant","Reçu",null,"Date","Objet","Catégorie","Montant","Balance",null,"Date","Objet","Montant","Balance"]
[null,"Reste Septembre",null,{"$f":"Septembre!K153","v":2578},null,null,{"$f":"B4","v":"Reste Septembre"},null,null,{"$f":"D4","v":2578},{"$f":"J4","v":2578}]
[null,"Salaire Octobre",null,2,null,null,{"$f":"B5","v":"Salaire Octobre"},null,null,{"$f":"D5","v":2},{"$f":"K4+J5","v":2580}]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J6=\"\",\"\",K5+J6)","v":""}]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J7=\"\",\"\",K6+J7)","v":""}]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,"Total",null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,"Frais mensuels",null,null,null,null,null,null,null,null,""]
[null,"Nom","Date","Montant","Reçu",null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,"Total",null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,"Budget mensuel",null,null,null,null,null,null,null,null,""]
[null,"Nom","Montant","Reste mois précédent",null,null,null,null,null,null,""]
[null,"Total",null,{"$f":"D4","v":2578},null,null,null,null,null,null,""]
[null,"Hygiène",null,null,null,null,null,null,null,null,""]
[null,"Vêtements",null,null,null,null,null,null,null,null,""]
[null,"Nourriture",null,null,null,null,null,null,null,null,""]
[null,"Reste/loisirs",null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,"Calendrier",null,null,null,null,null,null,null,null,""]
[null,"Début mois","2024-10-01",null,null,null,null,null,null,null,""]
[null,"Fin mois",{"$f":"EOMONTH(C49,0)","v":"2024-10-31"},"Budget quot.",null,null,null,null,null,null,""]
[null,"Nmbr de jours",{"$f":"DAY(EOMONTH(C49,0))","v":31},{"$f":"C46/C51","v":0},null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,"Livret A",{"$f":"Septembre!E64","v":100},null,null,null,null,null,null,null,"",null,"Dépensé",{"$f":"SUM(O4:O52)","v":0},"Restant",{"$f":"N2+N53","v":0}]
[null,"Date","Objet","Montant","Balance",null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,"",null,"Nourriture"]
[null,null,null,null,null,null,null,null,null,null,"",null,"Date","Objet","Montant","Balance"]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,"Dépensé",{"$f":"SUM(D55:D63)","v":0},"Restant",{"$f":"C53+C64","v":100},null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,"Livret Jeune",{"$f":"Septembre!E77","v":100},null,null,null,null,null,null,null,""]
[null,"Date","Objet","Montant","Balance",null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J71=\"\",\"\",K70+J71)","v":""}]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,"Dépensé",{"$f":"SUM(D68:D76)","v":0},"Restant",{"$f":"C66+C77","v":100},null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,"LDD Solidaire",{"$f":"Septembre!E90","v":100},null,null,null,null,null,null,null,""]
[null,"Date","Objet","Montant","Balance",null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,"Dépensé",{"$f":"SUM(D81:D89)","v":0},"Restant",{"$f":"C79+C90","v":100},null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,"Millevie essentiel",{"$f":"Septembre!E103","v":100},null,null,null,null,null,null,null,""]
[null,"Date","Objet","Montant","Balance",null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,"Dépensé",{"$f":"SUM(D94:D102)","v":0},"Restant",{"$f":"C92+C103","v":100},null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,"",null,"Dépensé",{"$f":"SUM(O57:O105)","v":0},"Restant",{"$f":"N55+N106","v":0}]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,"",null,"Vêtements"]
[null,null,null,null,null,null,null,null,null,null,"",null,"Date","Objet","Montant","Balance"]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,"",null,"Dépensé",{"$f":"SUM(O110:O128)","v":0},"Restant",{"$f":"N108+N129","v":0}]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,"",null,"Hygiène"]
[null,null,null,null,null,null,null,null,null,null,"",null,"Date","Objet","Montant","Balance"]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J135=\"\",\"\",K134+J135)","v":""}]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,"Gagné",{"$f":"SUMIF(J4:J152,\">0\")","v":2580},"Restant",{"$f":"I153+I154","v":2580},null,"Dépensé",{"$f":"SUM(O133:O152)","v":0},"Restant",{"$f":"N131+N153","v":0}]
[null,null,null,null,null,null,null,"Dépensé",{"$f":"SUMIF(J4:J152,\"<0\")","v":0}]

{"sheet":"Novembre","index":10,"n_rows":154,"n_cols":16,"rows_kept":154,"cut":false,"hidden":false,"merged":[[1,6,1,7],[15,1,15,2],[39,1,39,2],[40,3,40,4],[41,3,41,4],[42,3,42,4],[43,3,43,4],[44,3,44,4],[45,3,45,4],[1,1,1,2]]}
[]
[null,"Revenus mensuels",null,null,null,null,"Opérations",null,null,null,null,null,"Reste & loisirs"]
[null,"Nom","Date","Montant","Reçu",null,"Date","Objet","Catégorie","Montant","Balance",null,"Date","Objet","Montant","Balance"]
[null,"Reste Octobre",null,{"$f":"Octobre!K153","v":2580},null,null,{"$f":"B4","v":"Reste Octobre"},null,null,{"$f":"D4","v":2580},{"$f":"J4","v":2580}]
[null,"Salaire Novembre",null,2,null,null,{"$f":"B5","v":"Salaire Novembre"},null,null,{"$f":"D5","v":2},{"$f":"K4+J5","v":2582}]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J6=\"\",\"\",K5+J6)","v":""}]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J7=\"\",\"\",K6+J7)","v":""}]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,"Total",null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,"Frais mensuels",null,null,null,null,null,null,null,null,""]
[null,"Nom","Date","Montant","Reçu",null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,"Total",null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,"Budget mensuel",null,null,null,null,null,null,null,null,""]
[null,"Nom","Montant","Reste mois précédent",null,null,null,null,null,null,""]
[null,"Total",null,{"$f":"D4","v":2580},null,null,null,null,null,null,""]
[null,"Hygiène",null,null,null,null,null,null,null,null,""]
[null,"Vêtements",null,null,null,null,null,null,null,null,""]
[null,"Nourriture",null,null,null,null,null,null,null,null,""]
[null,"Reste/loisirs",null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,"Calendrier",null,null,null,null,null,null,null,null,""]
[null,"Début mois","2024-11-01",null,null,null,null,null,null,null,""]
[null,"Fin mois",{"$f":"EOMONTH(C49,0)","v":"2024-11-30"},"Budget quot.",null,null,null,null,null,null,""]
[null,"Nmbr de jours",{"$f":"DAY(EOMONTH(C49,0))","v":30},{"$f":"C46/C51","v":0},null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,"Livret A",{"$f":"Octobre!E64","v":100},null,null,null,null,null,null,null,"",null,"Dépensé",{"$f":"SUM(O4:O52)","v":0},"Restant",{"$f":"N2+N53","v":0}]
[null,"Date","Objet","Montant","Balance",null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,"",null,"Nourriture"]
[null,null,null,null,null,null,null,null,null,null,"",null,"Date","Objet","Montant","Balance"]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,"Dépensé",{"$f":"SUM(D55:D63)","v":0},"Restant",{"$f":"C53+C64","v":100},null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,"Livret Jeune",{"$f":"Octobre!E77","v":100},null,null,null,null,null,null,null,""]
[null,"Date","Objet","Montant","Balance",null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J71=\"\",\"\",K70+J71)","v":""}]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,"Dépensé",{"$f":"SUM(D68:D76)","v":0},"Restant",{"$f":"C66+C77","v":100},null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,"LDD Solidaire",{"$f":"Octobre!E90","v":100},null,null,null,null,null,null,null,""]
[null,"Date","Objet","Montant","Balance",null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,"Dépensé",{"$f":"SUM(D81:D89)","v":0},"Restant",{"$f":"C79+C90","v":100},null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,"Millevie essentiel",{"$f":"Octobre!E103","v":100},null,null,null,null,null,null,null,""]
[null,"Date","Objet","Montant","Balance",null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,"Dépensé",{"$f":"SUM(D94:D102)","v":0},"Restant",{"$f":"C92+C103","v":100},null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,"",null,"Dépensé",{"$f":"SUM(O57:O105)","v":0},"Restant",{"$f":"N55+N106","v":0}]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,"",null,"Vêtements"]
[null,null,null,null,null,null,null,null,null,null,"",null,"Date","Objet","Montant","Balance"]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,"",null,"Dépensé",{"$f":"SUM(O110:O128)","v":0},"Restant",{"$f":"N108+N129","v":0}]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,"",null,"Hygiène"]
[null,null,null,null,null,null,null,null,null,null,"",null,"Date","Objet","Montant","Balance"]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J135=\"\",\"\",K134+J135)","v":""}]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,"Gagné",{"$f":"SUMIF(J4:J152,\">0\")","v":2582},"Restant",{"$f":"I153+I154","v":2582},null,"Dépensé",{"$f":"SUM(O133:O152)","v":0},"Restant",{"$f":"N131+N153","v":0}]
[null,null,null,null,null,null,null,"Dépensé",{"$f":"SUMIF(J4:J152,\"<0\")","v":0}]

{"sheet":"Décembre","index":11,"n_rows":154,"n_cols":16,"rows_kept":154,"cut":false,"hidden":false,"merged":[[1,6,1,7],[15,1,15,2],[39,1,39,2],[40,3,40,4],[41,3,41,4],[42,3,42,4],[43,3,43,4],[44,3,44,4],[45,3,45,4],[1,1,1,2]]}
[]
[null,"Revenus mensuels",null,null,null,null,"Opérations",null,null,null,null,null,"Reste & loisirs"]
[null,"Nom","Date","Montant","Reçu",null,"Date","Objet","Catégorie","Montant","Balance",null,"Date","Objet","Montant","Balance"]
[null,"Reste Novembre",null,{"$f":"Novembre!K153","v":2582},null,null,{"$f":"B4","v":"Reste Novembre"},null,null,{"$f":"D4","v":2582},{"$f":"J4","v":2582}]
[null,"Salaire Décembre",null,2,null,null,{"$f":"B5","v":"Salaire Décembre"},null,null,{"$f":"D5","v":2},{"$f":"K4+J5","v":2584}]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J6=\"\",\"\",K5+J6)","v":""}]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J7=\"\",\"\",K6+J7)","v":""}]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,"Total",null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,"Frais mensuels",null,null,null,null,null,null,null,null,""]
[null,"Nom","Date","Montant","Reçu",null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,"Total",null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,"Budget mensuel",null,null,null,null,null,null,null,null,""]
[null,"Nom","Montant","Reste mois précédent",null,null,null,null,null,null,""]
[null,"Total",null,{"$f":"D4","v":2582},null,null,null,null,null,null,""]
[null,"Hygiène",null,null,null,null,null,null,null,null,""]
[null,"Vêtements",null,null,null,null,null,null,null,null,""]
[null,"Nourriture",null,null,null,null,null,null,null,null,""]
[null,"Reste/loisirs",null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,"Calendrier",null,null,null,null,null,null,null,null,""]
[null,"Début mois","2024-12-01",null,null,null,null,null,null,null,""]
[null,"Fin mois",{"$f":"EOMONTH(C49,0)","v":"2024-12-31"},"Budget quot.",null,null,null,null,null,null,""]
[null,"Nmbr de jours",{"$f":"DAY(EOMONTH(C49,0))","v":31},{"$f":"C46/C51","v":0},null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,"Livret A",{"$f":"Novembre!E64","v":100},null,null,null,null,null,null,null,"",null,"Dépensé",{"$f":"SUM(O4:O52)","v":0},"Restant",{"$f":"N2+N53","v":0}]
[null,"Date","Objet","Montant","Balance",null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,"",null,"Nourriture"]
[null,null,null,null,null,null,null,null,null,null,"",null,"Date","Objet","Montant","Balance"]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,"Dépensé",{"$f":"SUM(D55:D63)","v":0},"Restant",{"$f":"C53+C64","v":100},null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,"Livret Jeune",{"$f":"Novembre!E77","v":100},null,null,null,null,null,null,null,""]
[null,"Date","Objet","Montant","Balance",null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J71=\"\",\"\",K70+J71)","v":""}]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,"Dépensé",{"$f":"SUM(D68:D76)","v":0},"Restant",{"$f":"C66+C77","v":100},null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,"LDD Solidaire",{"$f":"Novembre!E90","v":100},null,null,null,null,null,null,null,""]
[null,"Date","Objet","Montant","Balance",null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,"Dépensé",{"$f":"SUM(D81:D89)","v":0},"Restant",{"$f":"C79+C90","v":100},null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,"Millevie essentiel",{"$f":"Novembre!E103","v":100},null,null,null,null,null,null,null,""]
[null,"Date","Objet","Montant","Balance",null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,"Dépensé",{"$f":"SUM(D94:D102)","v":0},"Restant",{"$f":"C92+C103","v":100},null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,"",null,"Dépensé",{"$f":"SUM(O57:O105)","v":0},"Restant",{"$f":"N55+N106","v":0}]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,"",null,"Vêtements"]
[null,null,null,null,null,null,null,null,null,null,"",null,"Date","Objet","Montant","Balance"]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,"",null,"Dépensé",{"$f":"SUM(O110:O128)","v":0},"Restant",{"$f":"N108+N129","v":0}]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,"",null,"Hygiène"]
[null,null,null,null,null,null,null,null,null,null,"",null,"Date","Objet","Montant","Balance"]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J135=\"\",\"\",K134+J135)","v":""}]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,"Gagné",{"$f":"SUMIF(J4:J152,\">0\")","v":2584},"Restant",{"$f":"I153+I154","v":2584},null,"Dépensé",{"$f":"SUM(O133:O152)","v":0},"Restant",{"$f":"N131+N153","v":0}]
[null,null,null,null,null,null,null,"Dépensé",{"$f":"SUMIF(J4:J152,\"<0\")","v":0}]