{"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":19,"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",{"$f":"C46+D46","v":-450}]
[null,"Nom","Date","Montant","Reçu",null,"Date","Objet","Catégorie","Montant","Balance",null,"Date","Objet","Montant","Balance"]
[null,"Salaire Décembre",null,null,{"$f":"IF(ISTEXT(C4),TRUE,FALSE)","v":false},null,"Lundi 1","Salaire décembre","Revenus mensuels",{"$f":"D4","v":0},{"$f":"J4","v":0}]
[null,null,null,null,{"$f":"IF(ISTEXT(C5),TRUE,FALSE)","v":false},null,"Lundi 1","Reste Décembre","Revenus mensuels",{"$f":"D42","v":0},{"$f":"K4+J5","v":0}]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"Total",{"$f":"SUM(D4:D13)","v":0}]
[]
[null,"Frais mensuels"]
[null,"Nom","Date","Montant","Reçu"]
[null,null,null,null,{"$f":"IF(ISTEXT(C18),TRUE,FALSE)","v":false}]
[null,null,null,null,false,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[null,null,null,null,false]
[null,null,null,null,false]
[null,null,null,null,false]
[null,null,null,null,false]
[null,null,null,null,false]
[null,null,null,null,{"$f":"IF(ISTEXT(C25),TRUE,FALSE)","v":false}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"Total",{"$f":"SUM(D18:D37)","v":0}]
[]
[null,"Budget mensuel"]
[null,"Nom","Montant","Reste mois précédent"]
[null,"Total",{"$f":"C14-C38","v":0}]
[null,"Hygiène",50]
[null,"Vêtements",100]
[null,"Nourriture",300]
[null,"Reste/loisirs",{"$f":"SUM(C42-(C43+C44+C45))","v":-450}]
[]
[null,"Calendrier"]
[null,"Début mois","2024-01-01"]
[null,"Fin mois",{"$f":"EOMONTH(C49,0)","v":"2024-01-31"},"Budget quot."]
[null,"Nmbr de jours",{"$f":"DAY(EOMONTH(C49,0))","v":31},{"$f":"C46/C51","v":-14.516129032258064}]
[]
[null,"Livret A",null,null,null,null,null,null,null,null,null,null,"Dépensé",{"$f":"SUM(O4:O52)","v":0},"Restant",{"$f":"N2+N53","v":-450}]
[null,"Date","Objet","Montant","Balance"]
[null,null,null,null,{"$f":"C53+D55","v":0},null,null,null,null,null,null,null,"Nourriture",{"$f":"C45+D45","v":300}]
[null,null,null,null,{"$f":"IF(D56=\"\",\"\",E55+D56)","v":""},null,null,null,null,null,null,null,"Date","Objet","Montant","Balance"]
[null,null,null,null,{"$f":"IF(D57=\"\",\"\",E56+D57)","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,"Dépensé",{"$f":"SUM(D55:D63)","v":0},"Restant",{"$f":"C53+C64","v":0}]
[]
[null,"Livret Jeune"]
[null,"Date","Objet","Montant","Balance"]
[null,null,null,null,{"$f":"C66+D68","v":0},null,null,null,null,null,{"$f":"IF(J68=\"\",\"\",K67+J68)","v":""}]
[null,null,null,null,{"$f":"IF(D69=\"\",\"\",E68+D69)","v":""},null,null,null,null,null,""]
[null,null,null,null,"",null,null,null,null,null,""]
[null,null,null,null,"",null,null,null,null,null,{"$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,"Dépensé",{"$f":"SUM(D68:D76)","v":0},"Restant",{"$f":"C66+C77","v":0},null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,"LDD Solidaire",null,null,null,null,null,null,null,null,""]
[null,"Date","Objet","Montant","Balance",null,null,null,null,null,""]
[null,null,null,null,{"$f":"C79+D81","v":0},null,null,null,null,null,""]
[null,null,null,null,{"$f":"IF(D82=\"\",\"\",E81+D82)","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,"Dépensé",{"$f":"SUM(D81:D89)","v":0},"Restant",{"$f":"C79+C90","v":0},null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,"Millevie essentiel",null,null,null,null,null,null,null,null,""]
[null,"Date","Objet","Montant","Balance",null,null,null,null,null,""]
[null,null,null,null,{"$f":"C92+D94","v":0},null,null,null,null,null,""]
[null,null,null,null,{"$f":"IF(D95=\"\",\"\",E94+D95)","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,"Dépensé",{"$f":"SUM(D94:D102)","v":0},"Restant",{"$f":"C92+C103","v":0},null,null,null,null,null,""]
[null,null,null,null,null,null,null,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":300}]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,"",null,"Vêtements",{"$f":"C44+D44","v":100}]
[null,null,null,null,null,null,null,null,null,null,"",null,"Date","Objet","Montant","Balance"]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,"",null,"Dépensé",{"$f":"SUM(O110:O128)","v":0},"Restant",{"$f":"N108+N129","v":100}]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,"",null,"Hygiène",{"$f":"C43+D43","v":50}]
[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":0},"Restant",{"$f":"I153+I154","v":0},null,"Dépensé",{"$f":"SUM(O133:O152)","v":0},"Restant",{"$f":"N131+N153","v":50}]
[null,null,null,null,null,null,null,"Dépensé",{"$f":"SUMIF(J4:J152,\"<0\")","v":0}]

{"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",{"$f":"C46+D46","v":-900}]
[null,"Nom","Date","Montant","Reçu",null,"Date","Objet","Catégorie","Montant","Balance",null,"Date","Objet","Montant","Balance"]
[null,"Salaire Février","Jeudi 1",null,{"$f":"IF(ISTEXT(C4),TRUE,FALSE)","v":true},null,"Jeudi 1",{"$f":"B4","v":"Salaire Février"},null,{"$f":"D4","v":0},{"$f":"J4","v":0}]
[null,null,null,null,{"$f":"IF(ISTEXT(C5),TRUE,FALSE)","v":false},null,"Jeudi 1","Reste Décembre",null,{"$f":"D42","v":0},{"$f":"K4+J5","v":0}]
[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",{"$f":"SUM(D4:D13)","v":0},null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,"Frais mensuels",null,null,null,null,null,null,null,null,""]
[null,"Nom","Date","Montant","Reçu",null,null,null,null,null,""]
[null,null,null,null,{"$f":"IF(ISTEXT(C18),TRUE,FALSE)","v":false},null,null,null,null,null,""]
[null,null,null,null,{"$f":"IF(ISTEXT(C19),TRUE,FALSE)","v":false},null,null,null,null,null,""]
[null,null,null,null,{"$f":"IF(ISTEXT(C20),TRUE,FALSE)","v":false},null,null,null,null,null,""]
[null,null,null,null,false,null,null,null,null,null,""]
[null,null,null,null,false,null,null,null,null,null,""]
[null,null,null,null,false,null,null,null,null,null,""]
[null,null,null,null,false,null,null,null,null,null,""]
[null,null,null,null,false,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,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",{"$f":"SUM(D18:D37)","v":0},null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,"Budget mensuel",null,null,null,null,null,null,null,null,""]
[null,"Nom","Montant","Reste mois précédent",null,null,null,null,null,null,""]
[null,"Total",{"$f":"C14-C38","v":0},{"$f":"Janvier!K153","v":0},null,null,null,null,null,null,""]
[null,"Hygiène",50,{"$f":"Janvier!P153","v":50},null,null,null,null,null,null,""]
[null,"Vêtements",100,{"$f":"Janvier!P129","v":100},null,null,null,null,null,null,""]
[null,"Nourriture",300,{"$f":"Janvier!P106","v":300},null,null,null,null,null,null,""]
[null,"Reste/loisirs",{"$f":"SUM(C42-(C43+C44+C45))","v":-450},{"$f":"Janvier!P53","v":-450},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},{"$f":"C46/C51","v":-15.517241379310345},null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,"Livret A",{"$f":"Janvier!E64","v":0},null,null,null,null,null,null,null,"",null,"Dépensé",{"$f":"SUM(O4:O52)","v":0},"Restant",{"$f":"N2+N53","v":-900}]
[null,"Date","Objet","Montant","Balance",null,null,null,null,null,""]
[null,null,null,null,{"$f":"C53+D55","v":0},null,null,null,null,null,"",null,"Nourriture",{"$f":"C45+D45","v":600}]
[null,null,null,null,{"$f":"IF(D56=\"\",\"\",E55+D56)","v":""},null,null,null,null,null,"",null,"Date","Objet","Montant","Balance"]
[null,null,null,null,{"$f":"IF(D57=\"\",\"\",E56+D57)","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,"Dépensé",{"$f":"SUM(D55:D63)","v":0},"Restant",{"$f":"C53+C64","v":0},null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,"Livret Jeune",{"$f":"Janvier!E77","v":0},null,null,null,null,null,null,null,""]
[null,"Date","Objet","Montant","Balance",null,null,null,null,null,""]
[null,null,null,null,{"$f":"C66+D68","v":0},null,null,null,null,null,""]
[null,null,null,null,{"$f":"IF(D69=\"\",\"\",E68+D69)","v":""},null,null,null,null,null,""]
[null,null,null,null,"",null,null,null,null,null,""]
[null,null,null,null,"",null,null,null,null,null,{"$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,"Dépensé",{"$f":"SUM(D68:D76)","v":0},"Restant",{"$f":"C66+C77","v":0},null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,"LDD Solidaire",{"$f":"Janvier!E90","v":0},null,null,null,null,null,null,null,""]
[null,"Date","Objet","Montant","Balance",null,null,null,null,null,""]
[null,null,null,null,{"$f":"C79+D81","v":0},null,null,null,null,null,""]
[null,null,null,null,{"$f":"IF(D82=\"\",\"\",E81+D82)","v":""},null,null,null,null,null,""]
[null,null,null,null,"",null,null,null,null,null,""]
[null,null,null,null,"",null,null,null,null,null,""]
[null,null,null,null,"",null,null,null,null,null,""]
[null,null,null,null,"",null,null,null,null,null,""]
[null,null,null,null,"",null,null,null,null,null,""]
[null,null,null,null,"",null,null,null,null,null,""]
[null,null,null,null,"",null,null,null,null,null,""]
[null,"Dépensé",{"$f":"SUM(D81:D89)","v":0},"Restant",{"$f":"C79+C90","v":0},null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,"Millevie essentiel",{"$f":"Janvier!E103","v":0},null,null,null,null,null,null,null,""]
[null,"Date","Objet","Montant","Balance",null,null,null,null,null,""]
[null,"Vendredi 5","Assurance vie",53.06,{"$f":"C92+D94","v":53.06},null,null,null,null,null,""]
[null,null,null,null,{"$f":"IF(D95=\"\",\"\",E94+D95)","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,"Dépensé",{"$f":"SUM(D94:D102)","v":53.06},"Restant",{"$f":"C92+C103","v":53.06},null,null,null,null,null,""]
[null,null,null,null,null,null,null,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":600}]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,"",null,"Vêtements",{"$f":"C44+D44","v":200}]
[null,null,null,null,null,null,null,null,null,null,"",null,"Date","Objet","Montant","Balance"]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,"",null,"Dépensé",{"$f":"SUM(O110:O128)","v":0},"Restant",{"$f":"N108+N129","v":200}]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,"",null,"Hygiène",{"$f":"C43+D43","v":100}]
[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":0},"Restant",{"$f":"I153+I154","v":0},null,"Dépensé",{"$f":"SUM(O133:O152)","v":0},"Restant",{"$f":"N131+N153","v":100}]
[null,null,null,null,null,null,null,"Dépensé",{"$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",{"$f":"C46+D46","v":-1348}]
[null,"Nom","Date","Montant","Reçu",null,"Date","Objet","Catégorie","Montant","Balance",null,"Date","Objet","Montant","Balance"]
[null,"Salaire Mars",null,2,{"$f":"IF(ISTEXT(C4),TRUE,FALSE)","v":false},null,{"$f":"B4","v":"Salaire Mars"},null,null,{"$f":"D4","v":2},{"$f":"J4","v":2}]
[null,null,null,null,{"$f":"IF(ISTEXT(C5),TRUE,FALSE)","v":false},null,null,null,null,null,{"$f":"K4+J5","v":2}]
[null,null,null,null,{"$f":"IF(ISTEXT(C6),TRUE,FALSE)","v":false},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",{"$f":"SUM(D4:D13)","v":2},null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,"Frais mensuels",null,null,null,null,null,null,null,null,""]
[null,"Nom","Date","Montant","Reçu",null,null,null,null,null,""]
[null,null,null,null,{"$f":"IF(ISTEXT(C18),TRUE,FALSE)","v":false},null,null,null,null,null,""]
[null,null,null,null,{"$f":"IF(ISTEXT(C19),TRUE,FALSE)","v":false},null,null,null,null,null,""]
[null,null,null,null,{"$f":"IF(ISTEXT(C20),TRUE,FALSE)","v":false},null,null,null,null,null,""]
[null,null,null,null,false,null,null,null,null,null,""]
[null,null,null,null,false,null,null,null,null,null,""]
[null,null,null,null,false,null,null,null,null,null,""]
[null,null,null,null,false,null,null,null,null,null,""]
[null,null,null,null,false,null,null,null,null,null,""]
[null,null,null,null,false,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,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",{"$f":"SUM(D18:D37)","v":0},null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,"Budget mensuel",null,null,null,null,null,null,null,null,""]
[null,"Nom","Montant","Reste mois précédent",null,null,null,null,null,null,""]
[null,"Total",{"$f":"C14-C38","v":2},{"$f":"D4","v":2},null,null,null,null,null,null,""]
[null,"Hygiène",50,{"$f":"Février!P153","v":100},null,null,null,null,null,null,""]
[null,"Vêtements",100,{"$f":"Février!P129","v":200},null,null,null,null,null,null,""]
[null,"Nourriture",300,{"$f":"Février!P106","v":600},null,null,null,null,null,null,""]
[null,"Reste/loisirs",{"$f":"SUM(C42-(C43+C44+C45))","v":-448},{"$f":"Février!P53","v":-900},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},{"$f":"C46/C51","v":-14.451612903225806},null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,"Livret A",{"$f":"Février!E64","v":0},null,null,null,null,null,null,null,"",null,"Dépensé",{"$f":"SUM(O4:O52)","v":0},"Restant",{"$f":"N2+N53","v":-1348}]
[null,"Date","Objet","Montant","Balance",null,null,null,null,null,""]
[null,null,null,null,{"$f":"C53+D55","v":0},null,null,null,null,null,"",null,"Nourriture",{"$f":"C45+D45","v":900}]
[null,null,null,null,{"$f":"IF(D56=\"\",\"\",E55+D56)","v":""},null,null,null,null,null,"",null,"Date","Objet","Montant","Balance"]
[null,null,null,null,{"$f":"IF(D57=\"\",\"\",E56+D57)","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,"Dépensé",{"$f":"SUM(D55:D63)","v":0},"Restant",{"$f":"C53+C64","v":0},null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,"Livret Jeune",{"$f":"Février!E77","v":0},null,null,null,null,null,null,null,""]
[null,"Date","Objet","Montant","Balance",null,null,null,null,null,""]
[null,null,null,null,{"$f":"C66+D68","v":0},null,null,null,null,null,""]
[null,null,null,null,{"$f":"IF(D69=\"\",\"\",E68+D69)","v":""},null,null,null,null,null,""]
[null,null,null,null,"",null,null,null,null,null,""]
[null,null,null,null,"",null,null,null,null,null,{"$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,"Dépensé",{"$f":"SUM(D68:D76)","v":0},"Restant",{"$f":"C66+C77","v":0},null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,"LDD Solidaire",{"$f":"Février!E90","v":0},null,null,null,null,null,null,null,""]
[null,"Date","Objet","Montant","Balance",null,null,null,null,null,""]
[null,null,null,null,{"$f":"C79+D81","v":0},null,null,null,null,null,""]
[null,null,null,null,{"$f":"IF(D82=\"\",\"\",E81+D82)","v":""},null,null,null,null,null,""]
[null,null,null,null,"",null,null,null,null,null,""]
[null,null,null,null,"",null,null,null,null,null,""]
[null,null,null,null,"",null,null,null,null,null,""]
[null,null,null,null,"",null,null,null,null,null,""]
[null,null,null,null,"",null,null,null,null,null,""]
[null,null,null,null,"",null,null,null,null,null,""]
[null,null,null,null,"",null,null,null,null,null,""]
[null,"Dépensé",{"$f":"SUM(D81:D89)","v":0},"Restant",{"$f":"C79+C90","v":0},null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,"Millevie essentiel",{"$f":"Février!E103","v":53.06},null,null,null,null,null,null,null,""]
[null,"Date","Objet","Montant","Balance",null,null,null,null,null,""]
[null,null,null,null,{"$f":"C92+D94","v":53.06},null,null,null,null,null,""]
[null,null,null,null,{"$f":"IF(D95=\"\",\"\",E94+D95)","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,"Dépensé",{"$f":"SUM(D94:D102)","v":0},"Restant",{"$f":"C92+C103","v":53.06},null,null,null,null,null,""]
[null,null,null,null,null,null,null,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":900}]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,"",null,"Vêtements",{"$f":"C44+D44","v":300}]
[null,null,null,null,null,null,null,null,null,null,"",null,"Date","Objet","Montant","Balance"]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,"",null,"Dépensé",{"$f":"SUM(O110:O128)","v":0},"Restant",{"$f":"N108+N129","v":300}]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,"",null,"Hygiène",{"$f":"C43+D43","v":150}]
[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":2},"Restant",{"$f":"I153+I154","v":2},null,"Dépensé",{"$f":"SUM(O133:O152)","v":0},"Restant",{"$f":"N131+N153","v":150}]
[null,null,null,null,null,null,null,"Dépensé",{"$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",{"$f":"C46+D46","v":-1796}]
[null,"Nom","Date","Montant","Reçu",null,"Date","Objet","Catégorie","Montant","Balance",null,"Date","Objet","Montant","Balance"]
[null,"Salaire Avril",null,2,{"$f":"IF(ISTEXT(C4),TRUE,FALSE)","v":false},null,{"$f":"B4","v":"Salaire Avril"},null,null,{"$f":"D4","v":2},{"$f":"J4","v":2}]
[null,null,null,null,{"$f":"IF(ISTEXT(C5),TRUE,FALSE)","v":false},null,{"$f":"B5","v":0},null,null,{"$f":"D5","v":0},{"$f":"K4+J5","v":2}]
[null,null,null,null,{"$f":"IF(ISTEXT(C6),TRUE,FALSE)","v":false},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",{"$f":"SUM(D4:D13)","v":2},null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,"Frais mensuels",null,null,null,null,null,null,null,null,""]
[null,"Nom","Date","Montant","Reçu",null,null,null,null,null,""]
[null,null,null,null,{"$f":"IF(ISTEXT(C18),TRUE,FALSE)","v":false},null,null,null,null,null,""]
[null,null,null,null,{"$f":"IF(ISTEXT(C19),TRUE,FALSE)","v":false},null,null,null,null,null,""]
[null,null,null,null,{"$f":"IF(ISTEXT(C20),TRUE,FALSE)","v":false},null,null,null,null,null,""]
[null,null,null,null,false,null,null,null,null,null,""]
[null,null,null,null,false,null,null,null,null,null,""]
[null,null,null,null,false,null,null,null,null,null,""]
[null,null,null,null,false,null,null,null,null,null,""]
[null,null,null,null,false,null,null,null,null,null,""]
[null,null,null,null,false,null,null,null,null,null,""]
[null,null,null,null,false,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,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",{"$f":"SUM(D18:D37)","v":0},null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,"Budget mensuel",null,null,null,null,null,null,null,null,""]
[null,"Nom","Montant","Reste mois précédent",null,null,null,null,null,null,""]
[null,"Total",{"$f":"C14-C38","v":2},{"$f":"D4","v":2},null,null,null,null,null,null,""]
[null,"Hygiène",50,{"$f":"Mars!P153","v":150},null,null,null,null,null,null,""]
[null,"Vêtements",100,{"$f":"Mars!P129","v":300},null,null,null,null,null,null,""]
[null,"Nourriture",300,{"$f":"Mars!P106","v":900},null,null,null,null,null,null,""]
[null,"Reste/loisirs",{"$f":"SUM(C42-(C43+C44+C45))","v":-448},{"$f":"Mars!P53","v":-1348},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},{"$f":"C46/C51","v":-14.933333333333334},null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,"Livret A",{"$f":"Mars!E64","v":0},null,null,null,null,null,null,null,"",null,"Dépensé",{"$f":"SUM(O4:O52)","v":0},"Restant",{"$f":"N2+N53","v":-1796}]
[null,"Date","Objet","Montant","Balance",null,null,null,null,null,""]
[null,null,null,null,{"$f":"C53+D55","v":0},null,null,null,null,null,"",null,"Nourriture",{"$f":"C45+D45","v":1200}]
[null,null,null,null,{"$f":"IF(D56=\"\",\"\",E55+D56)","v":""},null,null,null,null,null,"",null,"Date","Objet","Montant","Balance"]
[null,null,null,null,{"$f":"IF(D57=\"\",\"\",E56+D57)","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,"Dépensé",{"$f":"SUM(D55:D63)","v":0},"Restant",{"$f":"C53+C64","v":0},null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,"Livret Jeune",{"$f":"Mars!E77","v":0},null,null,null,null,null,null,null,""]
[null,"Date","Objet","Montant","Balance",null,null,null,null,null,""]
[null,null,null,null,{"$f":"C66+D68","v":0},null,null,null,null,null,""]
[null,null,null,null,{"$f":"IF(D69=\"\",\"\",E68+D69)","v":""},null,null,null,null,null,""]
[null,null,null,null,"",null,null,null,null,null,""]
[null,null,null,null,"",null,null,null,null,null,{"$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,"Dépensé",{"$f":"SUM(D68:D76)","v":0},"Restant",{"$f":"C66+C77","v":0},null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,"LDD Solidaire",{"$f":"Mars!E90","v":0},null,null,null,null,null,null,null,""]
[null,"Date","Objet","Montant","Balance",null,null,null,null,null,""]
[null,null,null,null,{"$f":"C79+D81","v":0},null,null,null,null,null,""]
[null,null,null,null,{"$f":"IF(D82=\"\",\"\",E81+D82)","v":""},null,null,null,null,null,""]
[null,null,null,null,"",null,null,null,null,null,""]
[null,null,null,null,"",null,null,null,null,null,""]
[null,null,null,null,"",null,null,null,null,null,""]
[null,null,null,null,"",null,null,null,null,null,""]
[null,null,null,null,"",null,null,null,null,null,""]
[null,null,null,null,"",null,null,null,null,null,""]
[null,null,null,null,"",null,null,null,null,null,""]
[null,"Dépensé",{"$f":"SUM(D81:D89)","v":0},"Restant",{"$f":"C79+C90","v":0},null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,"Millevie essentiel",{"$f":"Mars!E103","v":53.06},null,null,null,null,null,null,null,""]
[null,"Date","Objet","Montant","Balance",null,null,null,null,null,""]
[null,null,null,null,{"$f":"C92+D94","v":53.06},null,null,null,null,null,""]
[null,null,null,null,{"$f":"IF(D95=\"\",\"\",E94+D95)","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,"Dépensé",{"$f":"SUM(D94:D102)","v":0},"Restant",{"$f":"C92+C103","v":53.06},null,null,null,null,null,""]
[null,null,null,null,null,null,null,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":1200}]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,"",null,"Vêtements",{"$f":"C44+D44","v":400}]
[null,null,null,null,null,null,null,null,null,null,"",null,"Date","Objet","Montant","Balance"]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,"",null,"Dépensé",{"$f":"SUM(O110:O128)","v":0},"Restant",{"$f":"N108+N129","v":400}]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,"",null,"Hygiène",{"$f":"C43+D43","v":200}]
[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":2},"Restant",{"$f":"I153+I154","v":2},null,"Dépensé",{"$f":"SUM(O133:O152)","v":0},"Restant",{"$f":"N131+N153","v":200}]
[null,null,null,null,null,null,null,"Dépensé",{"$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",{"$f":"C46+D46","v":-2244}]
[null,"Nom","Date","Montant","Reçu",null,"Date","Objet","Catégorie","Montant","Balance",null,"Date","Objet","Montant","Balance"]
[null,"Salaire Mai",null,2,{"$f":"IF(ISTEXT(C4),TRUE,FALSE)","v":false},null,{"$f":"B4","v":"Salaire Mai"},null,null,{"$f":"D4","v":2},{"$f":"J4","v":2}]
[null,null,null,null,{"$f":"IF(ISTEXT(C5),TRUE,FALSE)","v":false},null,{"$f":"B5","v":0},null,null,{"$f":"D5","v":0},{"$f":"K4+J5","v":2}]
[null,null,null,null,{"$f":"IF(ISTEXT(C6),TRUE,FALSE)","v":false},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",{"$f":"SUM(D4:D13)","v":2},null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,"Frais mensuels",null,null,null,null,null,null,null,null,""]
[null,"Nom","Date","Montant","Reçu",null,null,null,null,null,""]
[null,null,null,null,{"$f":"IF(ISTEXT(C18),TRUE,FALSE)","v":false},null,null,null,null,null,""]
[null,null,null,null,false,null,null,null,null,null,""]
[null,null,null,null,false,null,null,null,null,null,""]
[null,null,null,null,false,null,null,null,null,null,""]
[null,null,null,null,false,null,null,null,null,null,""]
[null,null,null,null,false,null,null,null,null,null,""]
[null,null,null,null,false,null,null,null,null,null,""]
[null,null,null,null,false,null,null,null,null,null,""]
[null,null,null,null,false,null,null,null,null,null,""]
[null,null,null,null,false,null,null,null,null,null,""]
[null,null,null,null,false,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,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",{"$f":"SUM(D18:D37)","v":0},null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,"Budget mensuel",null,null,null,null,null,null,null,null,""]
[null,"Nom","Montant","Reste mois précédent",null,null,null,null,null,null,""]
[null,"Total",{"$f":"C14-C38","v":2},{"$f":"D4","v":2},null,null,null,null,null,null,""]
[null,"Hygiène",50,{"$f":"Avril!P153","v":200},null,null,null,null,null,null,""]
[null,"Vêtements",100,{"$f":"Avril!P129","v":400},null,null,null,null,null,null,""]
[null,"Nourriture",300,{"$f":"Avril!P106","v":1200},null,null,null,null,null,null,""]
[null,"Reste/loisirs",{"$f":"SUM(C42-(C43+C44+C45))","v":-448},{"$f":"Avril!P53","v":-1796},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},{"$f":"C46/C51","v":-14.451612903225806},null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,"Livret A",{"$f":"Avril!E64","v":0},null,null,null,null,null,null,null,"",null,"Dépensé",{"$f":"SUM(O4:O52)","v":0},"Restant",{"$f":"N2+N53","v":-2244}]
[null,"Date","Objet","Montant","Balance",null,null,null,null,null,""]
[null,null,null,null,{"$f":"C53+D55","v":0},null,null,null,null,null,"",null,"Nourriture",{"$f":"C45+D45","v":1500}]
[null,null,null,null,{"$f":"IF(D56=\"\",\"\",E55+D56)","v":""},null,null,null,null,null,"",null,"Date","Objet","Montant","Balance"]
[null,null,null,null,{"$f":"IF(D57=\"\",\"\",E56+D57)","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,"Dépensé",{"$f":"SUM(D55:D63)","v":0},"Restant",{"$f":"C53+C64","v":0},null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,"Livret Jeune",{"$f":"Avril!E77","v":0},null,null,null,null,null,null,null,""]
[null,"Date","Objet","Montant","Balance",null,null,null,null,null,""]
[null,null,null,null,{"$f":"C66+D68","v":0},null,null,null,null,null,""]
[null,null,null,null,{"$f":"IF(D69=\"\",\"\",E68+D69)","v":""},null,null,null,null,null,""]
[null,null,null,null,"",null,null,null,null,null,""]
[null,null,null,null,"",null,null,null,null,null,{"$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,"Dépensé",{"$f":"SUM(D68:D76)","v":0},"Restant",{"$f":"C66+C77","v":0},null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,"LDD Solidaire",{"$f":"Avril!E90","v":0},null,null,null,null,null,null,null,""]
[null,"Date","Objet","Montant","Balance",null,null,null,null,null,""]
[null,null,null,null,{"$f":"C79+D81","v":0},null,null,null,null,null,""]
[null,null,null,null,{"$f":"IF(D82=\"\",\"\",E81+D82)","v":""},null,null,null,null,null,""]
[null,null,null,null,"",null,null,null,null,null,""]
[null,null,null,null,"",null,null,null,null,null,""]
[null,null,null,null,"",null,null,null,null,null,""]
[null,null,null,null,"",null,null,null,null,null,""]
[null,null,null,null,"",null,null,null,null,null,""]
[null,null,null,null,"",null,null,null,null,null,""]
[null,null,null,null,"",null,null,null,null,null,""]
[null,"Dépensé",{"$f":"SUM(D81:D89)","v":0},"Restant",{"$f":"C79+C90","v":0},null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,"Millevie essentiel",{"$f":"Avril!E103","v":53.06},null,null,null,null,null,null,null,""]
[null,"Date","Objet","Montant","Balance",null,null,null,null,null,""]
[null,null,null,null,{"$f":"C92+D94","v":53.06},null,null,null,null,null,""]
[null,null,null,null,{"$f":"IF(D95=\"\",\"\",E94+D95)","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,"Dépensé",{"$f":"SUM(D94:D102)","v":0},"Restant",{"$f":"C92+C103","v":53.06},null,null,null,null,null,""]
[null,null,null,null,null,null,null,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":1500}]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,"",null,"Vêtements",{"$f":"C44+D44","v":500}]
[null,null,null,null,null,null,null,null,null,null,"",null,"Date","Objet","Montant","Balance"]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,"",null,"Dépensé",{"$f":"SUM(O110:O128)","v":0},"Restant",{"$f":"N108+N129","v":500}]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,"",null,"Hygiène",{"$f":"C43+D43","v":250}]
[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":2},"Restant",{"$f":"I153+I154","v":2},null,"Dépensé",{"$f":"SUM(O133:O152)","v":0},"Restant",{"$f":"N131+N153","v":250}]
[null,null,null,null,null,null,null,"Dépensé",{"$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",{"$f":"C46+D46","v":-2692}]
[null,"Nom","Date","Montant","Reçu",null,"Date","Objet","Catégorie","Montant","Balance",null,"Date","Objet","Montant","Balance"]
[null,"Salaire Juin",null,2,{"$f":"IF(ISTEXT(C4),TRUE,FALSE)","v":false},null,{"$f":"B4","v":"Salaire Juin"},null,null,{"$f":"D4","v":2},{"$f":"J4","v":2}]
[null,null,null,null,{"$f":"IF(ISTEXT(C5),TRUE,FALSE)","v":false},null,{"$f":"B5","v":0},null,null,{"$f":"D5","v":0},{"$f":"K4+J5","v":2}]
[null,null,null,null,{"$f":"IF(ISTEXT(C6),TRUE,FALSE)","v":false},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",{"$f":"SUM(D4:D13)","v":2},null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,"Frais mensuels",null,null,null,null,null,null,null,null,""]
[null,"Nom","Date","Montant","Reçu",null,null,null,null,null,""]
[null,null,null,null,{"$f":"IF(ISTEXT(C18),TRUE,FALSE)","v":false},null,null,null,null,null,""]
[null,null,null,null,false,null,null,null,null,null,""]
[null,null,null,null,false,null,null,null,null,null,""]
[null,null,null,null,false,null,null,null,null,null,""]
[null,null,null,null,false,null,null,null,null,null,""]
[null,null,null,null,false,null,null,null,null,null,""]
[null,null,null,null,false,null,null,null,null,null,""]
[null,null,null,null,false,null,null,null,null,null,""]
[null,null,null,null,false,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,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",{"$f":"SUM(D18:D37)","v":0},null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,"Budget mensuel",null,null,null,null,null,null,null,null,""]
[null,"Nom","Montant","Reste mois précédent",null,null,null,null,null,null,""]
[null,"Total",{"$f":"C14-C38","v":2},{"$f":"D4","v":2},null,null,null,null,null,null,""]
[null,"Hygiène",50,{"$f":"Mai!P153","v":250},null,null,null,null,null,null,""]
[null,"Vêtements",100,{"$f":"Mai!P129","v":500},null,null,null,null,null,null,""]
[null,"Nourriture",300,{"$f":"Mai!P106","v":1500},null,null,null,null,null,null,""]
[null,"Reste/loisirs",{"$f":"SUM(C42-(C43+C44+C45))","v":-448},{"$f":"Mai!P53","v":-2244},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},{"$f":"C46/C51","v":-14.933333333333334},null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,"Livret A",{"$f":"Mai!E64","v":0},null,null,null,null,null,null,null,"",null,"Dépensé",{"$f":"SUM(O4:O52)","v":0},"Restant",{"$f":"N2+N53","v":-2692}]
[null,"Date","Objet","Montant","Balance",null,null,null,null,null,""]
[null,null,null,null,{"$f":"C53+D55","v":0},null,null,null,null,null,"",null,"Nourriture",{"$f":"C45+D45","v":1800}]
[null,null,null,null,{"$f":"IF(D56=\"\",\"\",E55+D56)","v":""},null,null,null,null,null,"",null,"Date","Objet","Montant","Balance"]
[null,null,null,null,{"$f":"IF(D57=\"\",\"\",E56+D57)","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,"Dépensé",{"$f":"SUM(D55:D63)","v":0},"Restant",{"$f":"C53+C64","v":0},null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,"Livret Jeune",{"$f":"Mai!E77","v":0},null,null,null,null,null,null,null,""]
[null,"Date","Objet","Montant","Balance",null,null,null,null,null,""]
[null,null,null,null,{"$f":"C66+D68","v":0},null,null,null,null,null,""]
[null,null,null,null,{"$f":"IF(D69=\"\",\"\",E68+D69)","v":""},null,null,null,null,null,""]
[null,null,null,null,"",null,null,null,null,null,""]
[null,null,null,null,"",null,null,null,null,null,{"$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,"Dépensé",{"$f":"SUM(D68:D76)","v":0},"Restant",{"$f":"C66+C77","v":0},null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,"LDD Solidaire",{"$f":"Mai!E90","v":0},null,null,null,null,null,null,null,""]
[null,"Date","Objet","Montant","Balance",null,null,null,null,null,""]
[null,null,null,null,{"$f":"C79+D81","v":0},null,null,null,null,null,""]
[null,null,null,null,{"$f":"IF(D82=\"\",\"\",E81+D82)","v":""},null,null,null,null,null,""]
[null,null,null,null,"",null,null,null,null,null,""]
[null,null,null,null,"",null,null,null,null,null,""]
[null,null,null,null,"",null,null,null,null,null,""]
[null,null,null,null,"",null,null,null,null,null,""]
[null,null,null,null,"",null,null,null,null,null,""]
[null,null,null,null,"",null,null,null,null,null,""]
[null,null,null,null,"",null,null,null,null,null,""]
[null,"Dépensé",{"$f":"SUM(D81:D89)","v":0},"Restant",{"$f":"C79+C90","v":0},null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,"Millevie essentiel",{"$f":"Mai!E103","v":53.06},null,null,null,null,null,null,null,""]
[null,"Date","Objet","Montant","Balance",null,null,null,null,null,""]
[null,null,null,null,{"$f":"C92+D94","v":53.06},null,null,null,null,null,""]
[null,null,null,null,{"$f":"IF(D95=\"\",\"\",E94+D95)","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,"Dépensé",{"$f":"SUM(D94:D102)","v":0},"Restant",{"$f":"C92+C103","v":53.06},null,null,null,null,null,""]
[null,null,null,null,null,null,null,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":1800}]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,"",null,"Vêtements",{"$f":"C44+D44","v":600}]
[null,null,null,null,null,null,null,null,null,null,"",null,"Date","Objet","Montant","Balance"]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,"",null,"Dépensé",{"$f":"SUM(O110:O128)","v":0},"Restant",{"$f":"N108+N129","v":600}]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,"",null,"Hygiène",{"$f":"C43+D43","v":300}]
[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":2},"Restant",{"$f":"I153+I154","v":2},null,"Dépensé",{"$f":"SUM(O133:O152)","v":0},"Restant",{"$f":"N131+N153","v":300}]
[null,null,null,null,null,null,null,"Dépensé",{"$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",{"$f":"C46+D46","v":-3140}]
[null,"Nom","Date","Montant","Reçu",null,"Date","Objet","Catégorie","Montant","Balance",null,"Date","Objet","Montant","Balance"]
[null,"Salaire Juillet",null,2,{"$f":"IF(ISTEXT(C4),TRUE,FALSE)","v":false},null,{"$f":"B4","v":"Salaire Juillet"},null,null,{"$f":"D4","v":2},{"$f":"J4","v":2}]
[null,null,null,null,{"$f":"IF(ISTEXT(C5),TRUE,FALSE)","v":false},null,{"$f":"B5","v":0},null,null,{"$f":"D5","v":0},{"$f":"K4+J5","v":2}]
[null,null,null,null,{"$f":"IF(ISTEXT(C6),TRUE,FALSE)","v":false},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",{"$f":"SUM(D4:D13)","v":2},null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,"Frais mensuels",null,null,null,null,null,null,null,null,""]
[null,"Nom","Date","Montant","Reçu",null,null,null,null,null,""]
[null,null,null,null,{"$f":"IF(ISTEXT(C18),TRUE,FALSE)","v":false},null,null,null,null,null,""]
[null,null,null,null,false,null,null,null,null,null,""]
[null,null,null,null,false,null,null,null,null,null,""]
[null,null,null,null,false,null,null,null,null,null,""]
[null,null,null,null,false,null,null,null,null,null,""]
[null,null,null,null,false,null,null,null,null,null,""]
[null,null,null,null,false,null,null,null,null,null,""]
[null,null,null,null,false,null,null,null,null,null,""]
[null,null,null,null,false,null,null,null,null,null,""]
[null,null,null,null,false,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,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",{"$f":"SUM(D18:D37)","v":0},null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,"Budget mensuel",null,null,null,null,null,null,null,null,""]
[null,"Nom","Montant","Reste mois précédent",null,null,null,null,null,null,""]
[null,"Total",{"$f":"C14-C38","v":2},{"$f":"D4","v":2},null,null,null,null,null,null,""]
[null,"Hygiène",50,{"$f":"Juin!P153","v":300},null,null,null,null,null,null,""]
[null,"Vêtements",100,{"$f":"Juin!P129","v":600},null,null,null,null,null,null,""]
[null,"Nourriture",300,{"$f":"Juin!P106","v":1800},null,null,null,null,null,null,""]
[null,"Reste/loisirs",{"$f":"SUM(C42-(C43+C44+C45))","v":-448},{"$f":"Juin!P53","v":-2692},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},{"$f":"C46/C51","v":-14.933333333333334},null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,"Livret A",{"$f":"Juin!E64","v":0},null,null,null,null,null,null,null,"",null,"Dépensé",{"$f":"SUM(O4:O52)","v":0},"Restant",{"$f":"N2+N53","v":-3140}]
[null,"Date","Objet","Montant","Balance",null,null,null,null,null,""]
[null,null,null,null,{"$f":"C53+D55","v":0},null,null,null,null,null,"",null,"Nourriture",{"$f":"C45+D45","v":2100}]
[null,null,null,null,{"$f":"IF(D56=\"\",\"\",E55+D56)","v":""},null,null,null,null,null,"",null,"Date","Objet","Montant","Balance"]
[null,null,null,null,{"$f":"IF(D57=\"\",\"\",E56+D57)","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,"Dépensé",{"$f":"SUM(D55:D63)","v":0},"Restant",{"$f":"C53+C64","v":0},null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,"Livret Jeune",{"$f":"Juin!E77","v":0},null,null,null,null,null,null,null,""]
[null,"Date","Objet","Montant","Balance",null,null,null,null,null,""]
[null,null,null,null,{"$f":"C66+D68","v":0},null,null,null,null,null,""]
[null,null,null,null,{"$f":"IF(D69=\"\",\"\",E68+D69)","v":""},null,null,null,null,null,""]
[null,null,null,null,"",null,null,null,null,null,""]
[null,null,null,null,"",null,null,null,null,null,{"$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,"Dépensé",{"$f":"SUM(D68:D76)","v":0},"Restant",{"$f":"C66+C77","v":0},null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,"LDD Solidaire",{"$f":"Juin!E90","v":0},null,null,null,null,null,null,null,""]
[null,"Date","Objet","Montant","Balance",null,null,null,null,null,""]
[null,null,null,null,{"$f":"C79+D81","v":0},null,null,null,null,null,""]
[null,null,null,null,{"$f":"IF(D82=\"\",\"\",E81+D82)","v":""},null,null,null,null,null,""]
[null,null,null,null,"",null,null,null,null,null,""]
[null,null,null,null,"",null,null,null,null,null,""]
[null,null,null,null,"",null,null,null,null,null,""]
[null,null,null,null,"",null,null,null,null,null,""]
[null,null,null,null,"",null,null,null,null,null,""]
[null,null,null,null,"",null,null,null,null,null,""]
[null,null,null,null,"",null,null,null,null,null,""]
[null,"Dépensé",{"$f":"SUM(D81:D89)","v":0},"Restant",{"$f":"C79+C90","v":0},null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,"Millevie essentiel",{"$f":"Juin!E103","v":53.06},null,null,null,null,null,null,null,""]
[null,"Date","Objet","Montant","Balance",null,null,null,null,null,""]
[null,null,null,null,{"$f":"C92+D94","v":53.06},null,null,null,null,null,""]
[null,null,null,null,{"$f":"IF(D95=\"\",\"\",E94+D95)","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,"Dépensé",{"$f":"SUM(D94:D102)","v":0},"Restant",{"$f":"C92+C103","v":53.06},null,null,null,null,null,""]
[null,null,null,null,null,null,null,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":2100}]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,"",null,"Vêtements",{"$f":"C44+D44","v":700}]
[null,null,null,null,null,null,null,null,null,null,"",null,"Date","Objet","Montant","Balance"]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,"",null,"Dépensé",{"$f":"SUM(O110:O128)","v":0},"Restant",{"$f":"N108+N129","v":700}]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,"",null,"Hygiène",{"$f":"C43+D43","v":350}]
[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":2},"Restant",{"$f":"I153+I154","v":2},null,"Dépensé",{"$f":"SUM(O133:O152)","v":0},"Restant",{"$f":"N131+N153","v":350}]
[null,null,null,null,null,null,null,"Dépensé",{"$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",{"$f":"C46+D46","v":-3588}]
[null,"Nom","Date","Montant","Reçu",null,"Date","Objet","Catégorie","Montant","Balance",null,"Date","Objet","Montant","Balance"]
[null,"Salaire Août",null,2,{"$f":"IF(ISTEXT(C4),TRUE,FALSE)","v":false},null,{"$f":"B4","v":"Salaire Août"},null,null,{"$f":"D4","v":2},{"$f":"J4","v":2}]
[null,null,null,null,{"$f":"IF(ISTEXT(C5),TRUE,FALSE)","v":false},null,{"$f":"B5","v":0},null,null,{"$f":"D5","v":0},{"$f":"K4+J5","v":2}]
[null,null,null,null,{"$f":"IF(ISTEXT(C6),TRUE,FALSE)","v":false},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",{"$f":"SUM(D4:D13)","v":2},null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,"Frais mensuels",null,null,null,null,null,null,null,null,""]
[null,"Nom","Date","Montant","Reçu",null,null,null,null,null,""]
[null,null,null,null,{"$f":"IF(ISTEXT(C18),TRUE,FALSE)","v":false},null,null,null,null,null,""]
[null,null,null,null,false,null,null,null,null,null,""]
[null,null,null,null,false,null,null,null,null,null,""]
[null,null,null,null,false,null,null,null,null,null,""]
[null,null,null,null,false,null,null,null,null,null,""]
[null,null,null,null,false,null,null,null,null,null,""]
[null,null,null,null,false,null,null,null,null,null,""]
[null,null,null,null,false,null,null,null,null,null,""]
[null,null,null,null,false,null,null,null,null,null,""]
[null,null,null,null,false,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,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",{"$f":"SUM(D18:D37)","v":0},null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,"Budget mensuel",null,null,null,null,null,null,null,null,""]
[null,"Nom","Montant","Reste mois précédent",null,null,null,null,null,null,""]
[null,"Total",{"$f":"C14-C38","v":2},{"$f":"D4","v":2},null,null,null,null,null,null,""]
[null,"Hygiène",50,{"$f":"Juillet!P153","v":350},null,null,null,null,null,null,""]
[null,"Vêtements",100,{"$f":"Juillet!P129","v":700},null,null,null,null,null,null,""]
[null,"Nourriture",300,{"$f":"Juillet!P106","v":2100},null,null,null,null,null,null,""]
[null,"Reste/loisirs",{"$f":"SUM(C42-(C43+C44+C45))","v":-448},{"$f":"Juillet!P53","v":-3140},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},{"$f":"C46/C51","v":-14.451612903225806},null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,"Livret A",{"$f":"Juillet!E64","v":0},null,null,null,null,null,null,null,"",null,"Dépensé",{"$f":"SUM(O4:O52)","v":0},"Restant",{"$f":"N2+N53","v":-3588}]
[null,"Date","Objet","Montant","Balance",null,null,null,null,null,""]
[null,null,null,null,{"$f":"C53+D55","v":0},null,null,null,null,null,"",null,"Nourriture",{"$f":"C45+D45","v":2400}]
[null,null,null,null,{"$f":"IF(D56=\"\",\"\",E55+D56)","v":""},null,null,null,null,null,"",null,"Date","Objet","Montant","Balance"]
[null,null,null,null,{"$f":"IF(D57=\"\",\"\",E56+D57)","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,"Dépensé",{"$f":"SUM(D55:D63)","v":0},"Restant",{"$f":"C53+C64","v":0},null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,"Livret Jeune",{"$f":"Juillet!E77","v":0},null,null,null,null,null,null,null,""]
[null,"Date","Objet","Montant","Balance",null,null,null,null,null,""]
[null,null,null,null,{"$f":"C66+D68","v":0},null,null,null,null,null,""]
[null,null,null,null,{"$f":"IF(D69=\"\",\"\",E68+D69)","v":""},null,null,null,null,null,""]
[null,null,null,null,"",null,null,null,null,null,""]
[null,null,null,null,"",null,null,null,null,null,{"$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,"Dépensé",{"$f":"SUM(D68:D76)","v":0},"Restant",{"$f":"C66+C77","v":0},null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,"LDD Solidaire",{"$f":"Juillet!E90","v":0},null,null,null,null,null,null,null,""]
[null,"Date","Objet","Montant","Balance",null,null,null,null,null,""]
[null,null,null,null,{"$f":"C79+D81","v":0},null,null,null,null,null,""]
[null,null,null,null,{"$f":"IF(D82=\"\",\"\",E81+D82)","v":""},null,null,null,null,null,""]
[null,null,null,null,"",null,null,null,null,null,""]
[null,null,null,null,"",null,null,null,null,null,""]
[null,null,null,null,"",null,null,null,null,null,""]
[null,null,null,null,"",null,null,null,null,null,""]
[null,null,null,null,"",null,null,null,null,null,""]
[null,null,null,null,"",null,null,null,null,null,""]
[null,null,null,null,"",null,null,null,null,null,""]
[null,"Dépensé",{"$f":"SUM(D81:D89)","v":0},"Restant",{"$f":"C79+C90","v":0},null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,"Millevie essentiel",{"$f":"Juillet!E103","v":53.06},null,null,null,null,null,null,null,""]
[null,"Date","Objet","Montant","Balance",null,null,null,null,null,""]
[null,null,null,null,{"$f":"C92+D94","v":53.06},null,null,null,null,null,""]
[null,null,null,null,{"$f":"IF(D95=\"\",\"\",E94+D95)","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,"Dépensé",{"$f":"SUM(D94:D102)","v":0},"Restant",{"$f":"C92+C103","v":53.06},null,null,null,null,null,""]
[null,null,null,null,null,null,null,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":2400}]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,"",null,"Vêtements",{"$f":"C44+D44","v":800}]
[null,null,null,null,null,null,null,null,null,null,"",null,"Date","Objet","Montant","Balance"]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,"",null,"Dépensé",{"$f":"SUM(O110:O128)","v":0},"Restant",{"$f":"N108+N129","v":800}]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,"",null,"Hygiène",{"$f":"C43+D43","v":400}]
[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":2},"Restant",{"$f":"I153+I154","v":2},null,"Dépensé",{"$f":"SUM(O133:O152)","v":0},"Restant",{"$f":"N131+N153","v":400}]
[null,null,null,null,null,null,null,"Dépensé",{"$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",{"$f":"C46+D46","v":-4036}]
[null,"Nom","Date","Montant","Reçu",null,"Date","Objet","Catégorie","Montant","Balance",null,"Date","Objet","Montant","Balance"]
[null,"Salaire Septembre",null,2,{"$f":"IF(ISTEXT(C4),TRUE,FALSE)","v":false},null,{"$f":"B4","v":"Salaire Septembre"},null,null,{"$f":"D4","v":2},{"$f":"J4","v":2}]
[null,null,null,null,{"$f":"IF(ISTEXT(C5),TRUE,FALSE)","v":false},null,{"$f":"B5","v":0},null,null,{"$f":"D5","v":0},{"$f":"K4+J5","v":2}]
[null,null,null,null,{"$f":"IF(ISTEXT(C6),TRUE,FALSE)","v":false},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",{"$f":"SUM(D4:D13)","v":2},null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,"Frais mensuels",null,null,null,null,null,null,null,null,""]
[null,"Nom","Date","Montant","Reçu",null,null,null,null,null,""]
[null,null,null,null,{"$f":"IF(ISTEXT(C18),TRUE,FALSE)","v":false},null,null,null,null,null,""]
[null,null,null,null,false,null,null,null,null,null,""]
[null,null,null,null,false,null,null,null,null,null,""]
[null,null,null,null,false,null,null,null,null,null,""]
[null,null,null,null,false,null,null,null,null,null,""]
[null,null,null,null,false,null,null,null,null,null,""]
[null,null,null,null,false,null,null,null,null,null,""]
[null,null,null,null,false,null,null,null,null,null,""]
[null,null,null,null,false,null,null,null,null,null,""]
[null,null,null,null,false,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,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",{"$f":"SUM(D18:D37)","v":0},null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,"Budget mensuel",null,null,null,null,null,null,null,null,""]
[null,"Nom","Montant","Reste mois précédent",null,null,null,null,null,null,""]
[null,"Total",{"$f":"C14-C38","v":2},{"$f":"D4","v":2},null,null,null,null,null,null,""]
[null,"Hygiène",50,{"$f":"Août!P153","v":400},null,null,null,null,null,null,""]
[null,"Vêtements",100,{"$f":"Août!P129","v":800},null,null,null,null,null,null,""]
[null,"Nourriture",300,{"$f":"Août!P106","v":2400},null,null,null,null,null,null,""]
[null,"Reste/loisirs",{"$f":"SUM(C42-(C43+C44+C45))","v":-448},{"$f":"Août!P53","v":-3588},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},{"$f":"C46/C51","v":-14.933333333333334},null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,"Livret A",{"$f":"Août!E64","v":0},null,null,null,null,null,null,null,"",null,"Dépensé",{"$f":"SUM(O4:O52)","v":0},"Restant",{"$f":"N2+N53","v":-4036}]
[null,"Date","Objet","Montant","Balance",null,null,null,null,null,""]
[null,null,null,null,{"$f":"C53+D55","v":0},null,null,null,null,null,"",null,"Nourriture",{"$f":"C45+D45","v":2700}]
[null,null,null,null,{"$f":"IF(D56=\"\",\"\",E55+D56)","v":""},null,null,null,null,null,"",null,"Date","Objet","Montant","Balance"]
[null,null,null,null,{"$f":"IF(D57=\"\",\"\",E56+D57)","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,"Dépensé",{"$f":"SUM(D55:D63)","v":0},"Restant",{"$f":"C53+C64","v":0},null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,"Livret Jeune",{"$f":"Août!E77","v":0},null,null,null,null,null,null,null,""]
[null,"Date","Objet","Montant","Balance",null,null,null,null,null,""]
[null,null,null,null,{"$f":"C66+D68","v":0},null,null,null,null,null,""]
[null,null,null,null,{"$f":"IF(D69=\"\",\"\",E68+D69)","v":""},null,null,null,null,null,""]
[null,null,null,null,"",null,null,null,null,null,""]
[null,null,null,null,"",null,null,null,null,null,{"$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,"Dépensé",{"$f":"SUM(D68:D76)","v":0},"Restant",{"$f":"C66+C77","v":0},null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,"LDD Solidaire",{"$f":"Août!E90","v":0},null,null,null,null,null,null,null,""]
[null,"Date","Objet","Montant","Balance",null,null,null,null,null,""]
[null,null,null,null,{"$f":"C79+D81","v":0},null,null,null,null,null,""]
[null,null,null,null,{"$f":"IF(D82=\"\",\"\",E81+D82)","v":""},null,null,null,null,null,""]
[null,null,null,null,"",null,null,null,null,null,""]
[null,null,null,null,"",null,null,null,null,null,""]
[null,null,null,null,"",null,null,null,null,null,""]
[null,null,null,null,"",null,null,null,null,null,""]
[null,null,null,null,"",null,null,null,null,null,""]
[null,null,null,null,"",null,null,null,null,null,""]
[null,null,null,null,"",null,null,null,null,null,""]
[null,"Dépensé",{"$f":"SUM(D81:D89)","v":0},"Restant",{"$f":"C79+C90","v":0},null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,"Millevie essentiel",{"$f":"Août!E103","v":53.06},null,null,null,null,null,null,null,""]
[null,"Date","Objet","Montant","Balance",null,null,null,null,null,""]
[null,null,null,null,{"$f":"C92+D94","v":53.06},null,null,null,null,null,""]
[null,null,null,null,{"$f":"IF(D95=\"\",\"\",E94+D95)","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,"Dépensé",{"$f":"SUM(D94:D102)","v":0},"Restant",{"$f":"C92+C103","v":53.06},null,null,null,null,null,""]
[null,null,null,null,null,null,null,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":2700}]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,"",null,"Vêtements",{"$f":"C44+D44","v":900}]
[null,null,null,null,null,null,null,null,null,null,"",null,"Date","Objet","Montant","Balance"]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,"",null,"Dépensé",{"$f":"SUM(O110:O128)","v":0},"Restant",{"$f":"N108+N129","v":900}]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,"",null,"Hygiène",{"$f":"C43+D43","v":450}]
[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":2},"Restant",{"$f":"I153+I154","v":2},null,"Dépensé",{"$f":"SUM(O133:O152)","v":0},"Restant",{"$f":"N131+N153","v":450}]
[null,null,null,null,null,null,null,"Dépensé",{"$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",{"$f":"C46+D46","v":-4484}]
[null,"Nom","Date","Montant","Reçu",null,"Date","Objet","Catégorie","Montant","Balance",null,"Date","Objet","Montant","Balance"]
[null,"Salaire Octobre",null,2,{"$f":"IF(ISTEXT(C4),TRUE,FALSE)","v":false},null,{"$f":"B4","v":"Salaire Octobre"},null,null,{"$f":"D4","v":2},{"$f":"J4","v":2}]
[null,null,null,null,{"$f":"IF(ISTEXT(C5),TRUE,FALSE)","v":false},null,{"$f":"B5","v":0},null,null,{"$f":"D5","v":0},{"$f":"K4+J5","v":2}]
[null,null,null,null,{"$f":"IF(ISTEXT(C6),TRUE,FALSE)","v":false},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",{"$f":"SUM(D4:D13)","v":2},null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,"Frais mensuels",null,null,null,null,null,null,null,null,""]
[null,"Nom","Date","Montant","Reçu",null,null,null,null,null,""]
[null,null,null,null,{"$f":"IF(ISTEXT(C18),TRUE,FALSE)","v":false},null,null,null,null,null,""]
[null,null,null,null,false,null,null,null,null,null,""]
[null,null,null,null,false,null,null,null,null,null,""]
[null,null,null,null,false,null,null,null,null,null,""]
[null,null,null,null,false,null,null,null,null,null,""]
[null,null,null,null,false,null,null,null,null,null,""]
[null,null,null,null,false,null,null,null,null,null,""]
[null,null,null,null,false,null,null,null,null,null,""]
[null,null,null,null,false,null,null,null,null,null,""]
[null,null,null,null,false,null,null,null,null,null,""]
[null,null,null,null,false,null,null,null,null,null,""]
[null,null,null,null,false,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,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",{"$f":"SUM(D18:D37)","v":0},null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,"Budget mensuel",null,null,null,null,null,null,null,null,""]
[null,"Nom","Montant","Reste mois précédent",null,null,null,null,null,null,""]
[null,"Total",{"$f":"C14-C38","v":2},{"$f":"D4","v":2},null,null,null,null,null,null,""]
[null,"Hygiène",50,{"$f":"Septembre!P153","v":450},null,null,null,null,null,null,""]
[null,"Vêtements",100,{"$f":"Septembre!P129","v":900},null,null,null,null,null,null,""]
[null,"Nourriture",300,{"$f":"Septembre!P106","v":2700},null,null,null,null,null,null,""]
[null,"Reste/loisirs",{"$f":"SUM(C42-(C43+C44+C45))","v":-448},{"$f":"Septembre!P53","v":-4036},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},{"$f":"C46/C51","v":-14.451612903225806},null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,"Livret A",{"$f":"Septembre!E64","v":0},null,null,null,null,null,null,null,"",null,"Dépensé",{"$f":"SUM(O4:O52)","v":0},"Restant",{"$f":"N2+N53","v":-4484}]
[null,"Date","Objet","Montant","Balance",null,null,null,null,null,""]
[null,null,null,null,{"$f":"C53+D55","v":0},null,null,null,null,null,"",null,"Nourriture",{"$f":"C45+D45","v":3000}]
[null,null,null,null,{"$f":"IF(D56=\"\",\"\",E55+D56)","v":""},null,null,null,null,null,"",null,"Date","Objet","Montant","Balance"]
[null,null,null,null,{"$f":"IF(D57=\"\",\"\",E56+D57)","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,"Dépensé",{"$f":"SUM(D55:D63)","v":0},"Restant",{"$f":"C53+C64","v":0},null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,"Livret Jeune",{"$f":"Septembre!E77","v":0},null,null,null,null,null,null,null,""]
[null,"Date","Objet","Montant","Balance",null,null,null,null,null,""]
[null,null,null,null,{"$f":"C66+D68","v":0},null,null,null,null,null,""]
[null,null,null,null,{"$f":"IF(D69=\"\",\"\",E68+D69)","v":""},null,null,null,null,null,""]
[null,null,null,null,"",null,null,null,null,null,""]
[null,null,null,null,"",null,null,null,null,null,{"$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,"Dépensé",{"$f":"SUM(D68:D76)","v":0},"Restant",{"$f":"C66+C77","v":0},null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,"LDD Solidaire",{"$f":"Septembre!E90","v":0},null,null,null,null,null,null,null,""]
[null,"Date","Objet","Montant","Balance",null,null,null,null,null,""]
[null,null,null,null,{"$f":"C79+D81","v":0},null,null,null,null,null,""]
[null,null,null,null,{"$f":"IF(D82=\"\",\"\",E81+D82)","v":""},null,null,null,null,null,""]
[null,null,null,null,"",null,null,null,null,null,""]
[null,null,null,null,"",null,null,null,null,null,""]
[null,null,null,null,"",null,null,null,null,null,""]
[null,null,null,null,"",null,null,null,null,null,""]
[null,null,null,null,"",null,null,null,null,null,""]
[null,null,null,null,"",null,null,null,null,null,""]
[null,null,null,null,"",null,null,null,null,null,""]
[null,"Dépensé",{"$f":"SUM(D81:D89)","v":0},"Restant",{"$f":"C79+C90","v":0},null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,"Millevie essentiel",{"$f":"Septembre!E103","v":53.06},null,null,null,null,null,null,null,""]
[null,"Date","Objet","Montant","Balance",null,null,null,null,null,""]
[null,null,null,null,{"$f":"C92+D94","v":53.06},null,null,null,null,null,""]
[null,null,null,null,{"$f":"IF(D95=\"\",\"\",E94+D95)","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,"Dépensé",{"$f":"SUM(D94:D102)","v":0},"Restant",{"$f":"C92+C103","v":53.06},null,null,null,null,null,""]
[null,null,null,null,null,null,null,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":3000}]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,"",null,"Vêtements",{"$f":"C44+D44","v":1000}]
[null,null,null,null,null,null,null,null,null,null,"",null,"Date","Objet","Montant","Balance"]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,"",null,"Dépensé",{"$f":"SUM(O110:O128)","v":0},"Restant",{"$f":"N108+N129","v":1000}]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,"",null,"Hygiène",{"$f":"C43+D43","v":500}]
[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":2},"Restant",{"$f":"I153+I154","v":2},null,"Dépensé",{"$f":"SUM(O133:O152)","v":0},"Restant",{"$f":"N131+N153","v":500}]
[null,null,null,null,null,null,null,"Dépensé",{"$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",{"$f":"C46+D46","v":-4932}]
[null,"Nom","Date","Montant","Reçu",null,"Date","Objet","Catégorie","Montant","Balance",null,"Date","Objet","Montant","Balance"]
[null,"Salaire Novembre",null,2,{"$f":"IF(ISTEXT(C4),TRUE,FALSE)","v":false},null,{"$f":"B4","v":"Salaire Novembre"},null,null,{"$f":"D4","v":2},{"$f":"J4","v":2}]
[null,null,null,null,{"$f":"IF(ISTEXT(C5),TRUE,FALSE)","v":false},null,{"$f":"B5","v":0},null,null,{"$f":"D5","v":0},{"$f":"K4+J5","v":2}]
[null,null,null,null,{"$f":"IF(ISTEXT(C6),TRUE,FALSE)","v":false},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",{"$f":"SUM(D4:D13)","v":2},null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,"Frais mensuels",null,null,null,null,null,null,null,null,""]
[null,"Nom","Date","Montant","Reçu",null,null,null,null,null,""]
[null,null,null,null,{"$f":"IF(ISTEXT(C18),TRUE,FALSE)","v":false},null,null,null,null,null,""]
[null,null,null,null,false,null,null,null,null,null,""]
[null,null,null,null,false,null,null,null,null,null,""]
[null,null,null,null,false,null,null,null,null,null,""]
[null,null,null,null,false,null,null,null,null,null,""]
[null,null,null,null,false,null,null,null,null,null,""]
[null,null,null,null,false,null,null,null,null,null,""]
[null,null,null,null,false,null,null,null,null,null,""]
[null,null,null,null,false,null,null,null,null,null,""]
[null,null,null,null,false,null,null,null,null,null,""]
[null,null,null,null,false,null,null,null,null,null,""]
[null,null,null,null,false,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,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",{"$f":"SUM(D18:D37)","v":0},null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,"Budget mensuel",null,null,null,null,null,null,null,null,""]
[null,"Nom","Montant","Reste mois précédent",null,null,null,null,null,null,""]
[null,"Total",{"$f":"C14-C38","v":2},{"$f":"D4","v":2},null,null,null,null,null,null,""]
[null,"Hygiène",50,{"$f":"Octobre!P153","v":500},null,null,null,null,null,null,""]
[null,"Vêtements",100,{"$f":"Octobre!P129","v":1000},null,null,null,null,null,null,""]
[null,"Nourriture",300,{"$f":"Octobre!P106","v":3000},null,null,null,null,null,null,""]
[null,"Reste/loisirs",{"$f":"SUM(C42-(C43+C44+C45))","v":-448},{"$f":"Octobre!P53","v":-4484},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},{"$f":"C46/C51","v":-14.933333333333334},null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,"Livret A",{"$f":"Octobre!E64","v":0},null,null,null,null,null,null,null,"",null,"Dépensé",{"$f":"SUM(O4:O52)","v":0},"Restant",{"$f":"N2+N53","v":-4932}]
[null,"Date","Objet","Montant","Balance",null,null,null,null,null,""]
[null,null,null,null,{"$f":"C53+D55","v":0},null,null,null,null,null,"",null,"Nourriture",{"$f":"C45+D45","v":3300}]
[null,null,null,null,{"$f":"IF(D56=\"\",\"\",E55+D56)","v":""},null,null,null,null,null,"",null,"Date","Objet","Montant","Balance"]
[null,null,null,null,{"$f":"IF(D57=\"\",\"\",E56+D57)","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,"Dépensé",{"$f":"SUM(D55:D63)","v":0},"Restant",{"$f":"C53+C64","v":0},null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,"Livret Jeune",{"$f":"Octobre!E77","v":0},null,null,null,null,null,null,null,""]
[null,"Date","Objet","Montant","Balance",null,null,null,null,null,""]
[null,null,null,null,{"$f":"C66+D68","v":0},null,null,null,null,null,""]
[null,null,null,null,{"$f":"IF(D69=\"\",\"\",E68+D69)","v":""},null,null,null,null,null,""]
[null,null,null,null,"",null,null,null,null,null,""]
[null,null,null,null,"",null,null,null,null,null,{"$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,"Dépensé",{"$f":"SUM(D68:D76)","v":0},"Restant",{"$f":"C66+C77","v":0},null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,"LDD Solidaire",{"$f":"Octobre!E90","v":0},null,null,null,null,null,null,null,""]
[null,"Date","Objet","Montant","Balance",null,null,null,null,null,""]
[null,null,null,null,{"$f":"C79+D81","v":0},null,null,null,null,null,""]
[null,null,null,null,{"$f":"IF(D82=\"\",\"\",E81+D82)","v":""},null,null,null,null,null,""]
[null,null,null,null,"",null,null,null,null,null,""]
[null,null,null,null,"",null,null,null,null,null,""]
[null,null,null,null,"",null,null,null,null,null,""]
[null,null,null,null,"",null,null,null,null,null,""]
[null,null,null,null,"",null,null,null,null,null,""]
[null,null,null,null,"",null,null,null,null,null,""]
[null,null,null,null,"",null,null,null,null,null,""]
[null,"Dépensé",{"$f":"SUM(D81:D89)","v":0},"Restant",{"$f":"C79+C90","v":0},null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,"Millevie essentiel",{"$f":"Octobre!E103","v":53.06},null,null,null,null,null,null,null,""]
[null,"Date","Objet","Montant","Balance",null,null,null,null,null,""]
[null,null,null,null,{"$f":"C92+D94","v":53.06},null,null,null,null,null,""]
[null,null,null,null,{"$f":"IF(D95=\"\",\"\",E94+D95)","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,"Dépensé",{"$f":"SUM(D94:D102)","v":0},"Restant",{"$f":"C92+C103","v":53.06},null,null,null,null,null,""]
[null,null,null,null,null,null,null,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":3300}]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,"",null,"Vêtements",{"$f":"C44+D44","v":1100}]
[null,null,null,null,null,null,null,null,null,null,"",null,"Date","Objet","Montant","Balance"]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,"",null,"Dépensé",{"$f":"SUM(O110:O128)","v":0},"Restant",{"$f":"N108+N129","v":1100}]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,"",null,"Hygiène",{"$f":"C43+D43","v":550}]
[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":2},"Restant",{"$f":"I153+I154","v":2},null,"Dépensé",{"$f":"SUM(O133:O152)","v":0},"Restant",{"$f":"N131+N153","v":550}]
[null,null,null,null,null,null,null,"Dépensé",{"$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",{"$f":"C46+D46","v":-5380}]
[null,"Nom","Date","Montant","Reçu",null,"Date","Objet","Catégorie","Montant","Balance",null,"Date","Objet","Montant","Balance"]
[null,"Salaire Décembre",null,2,null,null,{"$f":"B4","v":"Salaire Décembre"},null,null,{"$f":"D4","v":2},{"$f":"J4","v":2}]
[null,null,null,null,null,null,{"$f":"B5","v":0},null,null,{"$f":"D5","v":0},{"$f":"K4+J5","v":2}]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J6=\"\",\"\",K5+J6)","v":""}]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J7=\"\",\"\",K6+J7)","v":""}]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,"Total",{"$f":"SUM(D4:D13)","v":2},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",{"$f":"SUM(D18:D37)","v":0},null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,"Budget mensuel",null,null,null,null,null,null,null,null,""]
[null,"Nom","Montant","Reste mois précédent",null,null,null,null,null,null,""]
[null,"Total",{"$f":"C14-C38","v":2},{"$f":"D4","v":2},null,null,null,null,null,null,""]
[null,"Hygiène",50,{"$f":"Novembre!P153","v":550},null,null,null,null,null,null,""]
[null,"Vêtements",100,{"$f":"Novembre!P129","v":1100},null,null,null,null,null,null,""]
[null,"Nourriture",300,{"$f":"Novembre!P106","v":3300},null,null,null,null,null,null,""]
[null,"Reste/loisirs",{"$f":"SUM(C42-(C43+C44+C45))","v":-448},{"$f":"Novembre!P53","v":-4932},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},{"$f":"C46/C51","v":-14.451612903225806},null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,"Livret A",{"$f":"Novembre!E64","v":0},null,null,null,null,null,null,null,"",null,"Dépensé",{"$f":"SUM(O4:O52)","v":0},"Restant",{"$f":"N2+N53","v":-5380}]
[null,"Date","Objet","Montant","Balance",null,null,null,null,null,""]
[null,null,null,null,{"$f":"C53+D55","v":0},null,null,null,null,null,"",null,"Nourriture",{"$f":"C45+D45","v":3600}]
[null,null,null,null,{"$f":"IF(D56=\"\",\"\",E55+D56)","v":""},null,null,null,null,null,"",null,"Date","Objet","Montant","Balance"]
[null,null,null,null,{"$f":"IF(D57=\"\",\"\",E56+D57)","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,"Dépensé",{"$f":"SUM(D55:D63)","v":0},"Restant",{"$f":"C53+C64","v":0},null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,"Livret Jeune",{"$f":"Novembre!E77","v":0},null,null,null,null,null,null,null,""]
[null,"Date","Objet","Montant","Balance",null,null,null,null,null,""]
[null,null,null,null,{"$f":"C66+D68","v":0},null,null,null,null,null,""]
[null,null,null,null,{"$f":"IF(D69=\"\",\"\",E68+D69)","v":""},null,null,null,null,null,""]
[null,null,null,null,"",null,null,null,null,null,""]
[null,null,null,null,"",null,null,null,null,null,{"$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,"Dépensé",{"$f":"SUM(D68:D76)","v":0},"Restant",{"$f":"C66+C77","v":0},null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,"LDD Solidaire",{"$f":"Novembre!E90","v":0},null,null,null,null,null,null,null,""]
[null,"Date","Objet","Montant","Balance",null,null,null,null,null,""]
[null,null,null,null,{"$f":"C79+D81","v":0},null,null,null,null,null,""]
[null,null,null,null,{"$f":"IF(D82=\"\",\"\",E81+D82)","v":""},null,null,null,null,null,""]
[null,null,null,null,"",null,null,null,null,null,""]
[null,null,null,null,"",null,null,null,null,null,""]
[null,null,null,null,"",null,null,null,null,null,""]
[null,null,null,null,"",null,null,null,null,null,""]
[null,null,null,null,"",null,null,null,null,null,""]
[null,null,null,null,"",null,null,null,null,null,""]
[null,null,null,null,"",null,null,null,null,null,""]
[null,"Dépensé",{"$f":"SUM(D81:D89)","v":0},"Restant",{"$f":"C79+C90","v":0},null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,"Millevie essentiel",{"$f":"Novembre!E103","v":53.06},null,null,null,null,null,null,null,""]
[null,"Date","Objet","Montant","Balance",null,null,null,null,null,""]
[null,null,null,null,{"$f":"C92+D94","v":53.06},null,null,null,null,null,""]
[null,null,null,null,{"$f":"IF(D95=\"\",\"\",E94+D95)","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,"Dépensé",{"$f":"SUM(D94:D102)","v":0},"Restant",{"$f":"C92+C103","v":53.06},null,null,null,null,null,""]
[null,null,null,null,null,null,null,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":3600}]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,"",null,"Vêtements",{"$f":"C44+D44","v":1200}]
[null,null,null,null,null,null,null,null,null,null,"",null,"Date","Objet","Montant","Balance"]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,"",null,"Dépensé",{"$f":"SUM(O110:O128)","v":0},"Restant",{"$f":"N108+N129","v":1200}]
[null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,"",null,"Hygiène",{"$f":"C43+D43","v":600}]
[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":2},"Restant",{"$f":"I153+I154","v":2},null,"Dépensé",{"$f":"SUM(O133:O152)","v":0},"Restant",{"$f":"N131+N153","v":600}]
[null,null,null,null,null,null,null,"Dépensé",{"$f":"SUMIF(J4:J152,\"<0\")","v":0}]