{"text_format":"3","workbook":"xlsx","n_sheets":3,"sheets":["RÉCAPITULATIF DU BUDGET","DÉPENSES DÉTAILLÉES","DonnéesDeGraphique"],"not_rendered":{"charts":1,"images":1,"defined_names":11},"read":"whole","date_system":"1900"}

{"sheet":"RÉCAPITULATIF DU BUDGET","index":0,"n_rows":17,"n_cols":4,"rows_kept":17,"merged":[[3,2,3,3],[4,2,4,3],[5,2,5,3],[6,2,6,3],[7,2,7,3],[8,2,8,3],[9,2,9,3],[10,2,10,3]]}
[{"$nulls":3},"Dépenses détaillées"]
[null,"MAISON","BUDGET DE \nCONSTRUCTION"]
[null,"INFORMATIONS SUR LE PROJET"]
[null,"Nom du projet","Rénovation de cuisine"]
[null,"Description du projet","Enlever l’ancien plancher, le remplacer par un nouveau.  Réaliser les finitions du nouveau plancher.  Remplacer les meubles de rangement par d’autres, plus modernes.  Réaliser les finitions des meubles de rangement."]
[null,"Entrepreneur","Alpine Ski House"]
[null,"Numéro de licence/de garantie","C# 12345678"]
[null,"Nom du contact","René Pelletier"]
[null,"Site web","http://www.alpineskihouse.com/"]
[null,"Téléphone",{"v":6035550198,"d":"60 35 55 01 98"}]
[null,"Adresse","78 rue des acacias, 35 000 Rennes"]
[null,"STATUT FINANCIER"]
[null,"Montant de la trésorerie",{"v":3500,"d":"3,500 €"}]
[null,"Montant du financement",{"v":0,"d":"0 €"}]
[null,"Total fonds alloués",{"$f":"SUM(C13:C14)","v":{"v":3500,"d":"3,500 €"}}]
[null,"Fonds utilisés à ce jour",{"$f":"SUM(Données[Montant])","v":{"v":2810,"d":"2,810 €"}}]
[null,"Fonds restants",{"$f":"C15-C16","v":{"v":690,"d":"690 €"}}]

{"sheet":"DÉPENSES DÉTAILLÉES","index":1,"n_rows":27,"n_cols":5,"rows_kept":27,"merged":[[1,3,1,4]]}
[{"$nulls":4},"Récapitulatif du budget"]
[null,"LISTE","DES \nDÉPENSES"]
[null,"FONDS DE PROJET ALLOUÉS","FONDS UTILISÉS À CE JOUR","FONDS RESTANTS"]
[null,{"$f":"FondsAlloués","v":{"v":3500,"d":"3,500.00 €"}},{"$f":"SUM(Données[Montant])","v":{"v":2810,"d":"2,810.00 €"}},{"$f":"FondsRestants","v":{"v":690,"d":"690.00 €"}}]
[null,"Élément","Catégorie","Montant"]
[null,"Revêtement de sol","Matériaux",{"v":350,"d":"350.00 €"}]
[null,"Colle de plancher","Matériaux",{"v":75,"d":"75.00 €"}]
[null,"Plancher","Matériaux",{"v":400,"d":"400.00 €"}]
[null,"Calfeutrage sol","Matériaux",{"v":20,"d":"20.00 €"}]
[null,"Découpage plancher","Matériaux",{"v":40,"d":"40.00 €"}]
[null,"Nouveaux meubles de rangement","Matériaux",{"v":250,"d":"250.00 €"}]
[null,"Revêtement meuble","Matériaux",{"v":200,"d":"200.00 €"}]
[null,"Quincaillerie meuble","Matériaux",{"v":100,"d":"100.00 €"}]
[null,"Enlever le revêtement de plancher","Main-d’œuvre",{"v":150,"d":"150.00 €"}]
[null,"Racler la colle de plancher","Main-d’œuvre",{"v":50,"d":"50.00 €"}]
[null,"Plancher sable","Main-d’œuvre",{"v":50,"d":"50.00 €"}]
[null,"Préparer le plancher","Main-d’œuvre",{"v":100,"d":"100.00 €"}]
[null,"Installation du plancher","Main-d’œuvre",{"v":200,"d":"200.00 €"}]
[null,"Calfeutrage sol","Main-d’œuvre",{"v":25,"d":"25.00 €"}]
[null,"Découpage plancher","Main-d’œuvre",{"v":50,"d":"50.00 €"}]
[null,"Enlever les anciens meubles","Main-d’œuvre",{"v":150,"d":"150.00 €"}]
[null,"Préparer la zone","Main-d’œuvre",{"v":50,"d":"50.00 €"}]
[null,"Installer les nouveaux meubles","Main-d’œuvre",{"v":300,"d":"300.00 €"}]
[null,"Calfeutrer les meubles","Main-d’œuvre",{"v":100,"d":"100.00 €"}]
[null,"Appliquer le revêtement des meubles","Main-d’œuvre",{"v":100,"d":"100.00 €"}]
[null,"Installer la quincaillerie (meuble)","Main-d’œuvre",{"v":50,"d":"50.00 €"}]
[null,"Total",null,{"$f":"SUBTOTAL(109,Données[Montant])","v":{"v":2810,"d":"2,810.00 €"}}]

{"sheet":"DonnéesDeGraphique","index":2,"n_rows":4,"n_cols":1,"rows_kept":4,"hidden":true}
["Cette feuille doit rester masquée."]
["Étiquettes de graphique"]
[{"$f":"ÉtiquetteFondsUtilisés&\": \"&TEXT(FondsUtilisés,\"# ##0,00 €\")&\" (\"&TEXT(FondsUtilisés/SUM(FondsUtilisés:FondsRestants),\"0%\")&\")\"","v":"Fonds utilisés à ce jour:  2,810 € (80%)"}]
[{"$f":"ÉtiquetteFondsRestants&\": \"&TEXT(FondsRestants,\"# ##0,00 €\")&\" (\"&TEXT(FondsRestants/SUM(FondsUtilisés:FondsRestants),\"0%\")&\")\"","v":"Fonds restants:  690 € (20%)"}]