{"text_format":"3","workbook":"xlsx","n_sheets":1,"sheets":["Budget mariage 2010"],"not_rendered":{"charts":1,"images":1,"defined_names":2},"read":"whole","date_system":"1900"}

{"sheet":"Budget mariage 2010","index":0,"n_rows":88,"n_cols":9,"rows_kept":88,"merged":[[0,0,0,8]]}
[]
[null,"Estimé","Réel","Dépassement"]
["Total dépenses",{"$f":"SUM(B19,G27,B29,G38,B37,G49,B51,G64,G73,B67)","v":{"v":10,"d":"10.00 €"}},{"$f":"SUM(C19,H27,C29,H38,C37,H49,C51,H64,H73,C67)","v":{"v":10,"d":"10.00 €"}},{"$f":"B3-C3","v":{"v":0,"d":"0.00 €"}}]
[]
[]
[null,"Estimé","Réel","Dépassement"]
["Costumes"]
["Bague fiançailles",{"v":1,"d":"1.00 €"},{"v":1,"d":"1.00 €"},{"$f":"B8-C8","v":{"v":0,"d":"0.00 €"}}]
["Alliances",{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"$f":"B9-C9","v":{"v":0,"d":"0.00 €"}}]
["Robe de mariée",{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"}]
["Voile/Couronne",{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"}]
["Souliers mariée",{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"}]
["Bijoux",{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"}]
["Jarretelle",{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"}]
["Lingerie",{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"}]
["Smoking",{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"}]
["Souliers marié",{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"}]
["Autres_______________________",{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"}]
["Total costumes",{"$f":"SUM(B8:B18)","v":{"v":1,"d":"1.00 €"}},{"$f":"SUM(C8:C18)","v":{"v":1,"d":"1.00 €"}},{"v":0,"d":"0.00 €"},null,null,"Estimé","Réel","Dépassement"]
[{"$nulls":5},"Décorations"]
[{"$nulls":5},"Nœuds pour bancs de l'église",{"v":1,"d":"1.00 €"},{"v":1,"d":"1.00 €"},{"$f":"G21-H21","v":{"v":0,"d":"0.00 €"}}]
[null,"Estimé","Réel","Dépassement",null,"Décoration de table (hors fleurs)",{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"$f":"G22-H22","v":{"v":0,"d":"0.00 €"}}]
["Cadeaux",{"$nulls":4},"Bougies",{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"}]
["Témoins",{"v":1,"d":"1.00 €"},{"v":1,"d":"1.00 €"},{"$f":"B24-C24","v":{"v":0,"d":"0.00 €"}},null,"Éclairage",{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"}]
["Mariés",{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},null,"Ballons",{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"}]
["Parents",{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},null,"Autres________________",{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"}]
["Autres participants",{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},null,"Total décorations",{"$f":"SUM(G21:G26)","v":{"v":1,"d":"1.00 €"}},{"$f":"SUM(H21:H26)","v":{"v":1,"d":"1.00 €"}},{"v":0,"d":"0.00 €"}]
["Autres________________",{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"}]
["Total cadeaux",{"$f":"SUM(B24:B28)","v":{"v":1,"d":"1.00 €"}},{"$f":"SUM(C24:C28)","v":{"v":1,"d":"1.00 €"}},{"v":0,"d":"0.00 €"}]
[{"$nulls":6},"Estimé","Réel","Dépassement"]
[{"$nulls":5},"Fleurs"]
[null,"Estimé","Réel","Dépassement",null,"Bouquets mariés",{"v":1,"d":"1.00 €"},{"v":1,"d":"1.00 €"},{"$f":"G32-H32","v":{"v":0,"d":"0.00 €"}}]
["Musique",{"$nulls":4},"Boutonnières",{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"}]
["Musiciens cérémonie",{"v":1,"d":"1.00 €"},{"v":1,"d":"1.00 €"},{"$f":"B34-C34","v":{"v":0,"d":"0.00 €"}},null,"Corsages",{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"}]
["Orchestre/DJ réception",{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"$f":"B35-C35","v":{"v":0,"d":"0.00 €"}},null,"Cérémonie",{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"}]
["Autres________________",{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"$f":"B36-C36","v":{"v":0,"d":"0.00 €"}},null,"Réception",{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"}]
["Total musique",{"$f":"SUM(B34:B36)","v":{"v":1,"d":"1.00 €"}},{"$f":"SUM(C34:C36)","v":{"v":1,"d":"1.00 €"}},{"$f":"B37-C37","v":{"v":0,"d":"0.00 €"}},null,"Autres________________",{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"}]
[{"$nulls":5},"Total fleurs",{"$f":"SUM(G32:G37)","v":{"v":1,"d":"1.00 €"}},{"$f":"SUM(H32:H37)","v":{"v":1,"d":"1.00 €"}},{"v":0,"d":"0.00 €"}]
[]
[null,"Estimé","Réel","Dépassement"]
["Réception (hors musique et décorations)",{"$nulls":5},"Estimé","Réel","Dépassement"]
["Frais de salle",{"v":1,"d":"1.00 €"},{"v":1,"d":"1.00 €"},{"$f":"B42-C42","v":{"v":0,"d":"0.00 €"}},null,"Photographie"]
["Tables et chaises",{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"$f":"B43-C43","v":{"v":0,"d":"0.00 €"}},null,"Officielles",{"v":1,"d":"1.00 €"},{"v":1,"d":"1.00 €"},{"$f":"G43-H43","v":{"v":0,"d":"0.00 €"}}]
["Nourriture",{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},null,"Instantanées",{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"}]
["Boissons",{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},null,"Tirages supplémentaires",{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"}]
["Linge de table",{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},null,"Albums photo",{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"}]
["Gâteau",{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},null,"Vidéo",{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"}]
["Dragées",{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},null,"Autres_________________",{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"}]
["Personnel et pourboire",{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},null,"Total photographie",{"$f":"SUM(G43:G48)","v":{"v":1,"d":"1.00 €"}},{"$f":"SUM(H43:H48)","v":{"v":1,"d":"1.00 €"}},{"v":0,"d":"0.00 €"}]
["Autres_________________",{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"}]
["Total réception",{"$f":"SUM(B42:B50)","v":{"v":1,"d":"1.00 €"}},{"$f":"SUM(C42:C50)","v":{"v":1,"d":"1.00 €"}},{"v":0,"d":"0.00 €"}]
[{"$nulls":6},"Estimé","Réel","Dépassement"]
[{"$nulls":5},"Papeterie/Impression"]
[null,"Estimé","Réel","Dépassement",null,"Invitations",{"v":1,"d":"1.00 €"},{"v":1,"d":"1.00 €"},{"$f":"G54-H54","v":{"v":0,"d":"0.00 €"}}]
["Autres dépenses",{"$nulls":4},"Faire-part",{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"}]
["Officiant",{"v":1,"d":"1.00 €"},{"v":1,"d":"1.00 €"},{"$f":"B56-C56","v":{"v":0,"d":"0.00 €"}},null,"Cartes de remerciement",{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"}]
["Frais église/lieu de cérémonie",{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},null,"Papier personnalisé",{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"}]
["Coordinateur mariage",{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},null,"Livre d'invités",{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"}]
["Dîner répétition",{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},null,"Menus",{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"}]
["Fête fiançailles",{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},null,"Serviettes réception",{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"}]
["Fêtes cadeaux",{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},null,"Pochettes d'allumettes",{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"}]
["Institut de beauté",{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},null,"Calligraphie",{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"}]
["Enterrement vie de célibataire",{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},null,"Autres_________________",{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"}]
["Apéritif",{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},null,"Total papeterie/impression",{"$f":"SUM(G54:G63)","v":{"v":1,"d":"1.00 €"}},{"$f":"SUM(H54:H63)","v":{"v":1,"d":"1.00 €"}},{"v":0,"d":"0.00 €"}]
["Chambres d'hôtel",{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"}]
["Autres________________",{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"}]
["Total autres dépenses",{"$f":"SUM(B56:B66)","v":{"v":1,"d":"1.00 €"}},{"$f":"SUM(C56:C66)","v":{"v":1,"d":"1.00 €"}},{"v":0,"d":"0.00 €"},null,null,"Estimé","Réel","Dépassement"]
[{"$nulls":5},"Transport"]
[{"$nulls":5},"Limousine",{"v":1,"d":"1.00 €"},{"v":1,"d":"1.00 €"},{"$f":"G69-H69","v":{"v":0,"d":"0.00 €"}}]
[{"$nulls":5},"Parking",{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"$f":"G70-H70","v":{"v":0,"d":"0.00 €"}}]
[{"$nulls":5},"Taxis",{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"$f":"G71-H71","v":{"v":0,"d":"0.00 €"}}]
[{"$nulls":5},"Autres_________________",{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"$f":"G72-H72","v":{"v":0,"d":"0.00 €"}}]
[{"$nulls":5},"Total transport",{"$f":"SUM(G69:G72)","v":{"v":1,"d":"1.00 €"}},{"$f":"SUM(H69:H72)","v":{"v":1,"d":"1.00 €"}},{"$f":"G73-H73","v":{"v":0,"d":"0.00 €"}}]
[]
[]
[]
[]
[{"$nulls":6},"Catégorie","Montant"]
[{"$nulls":6},"Costumes",{"$f":"C19","v":{"v":1,"d":"1.00 €"}}]
[{"$nulls":6},"Décorations",{"$f":"H27","v":{"v":1,"d":"1.00 €"}}]
[{"$nulls":6},"Cadeaux",{"$f":"C29","v":{"v":1,"d":"1.00 €"}}]
[{"$nulls":6},"Fleurs",{"$f":"H38","v":{"v":1,"d":"1.00 €"}}]
[{"$nulls":6},"Musique",{"$f":"C37","v":{"v":1,"d":"1.00 €"}}]
[{"$nulls":6},"Photographie",{"$f":"H49","v":{"v":1,"d":"1.00 €"}}]
[{"$nulls":6},"Réception",{"$f":"C51","v":{"v":1,"d":"1.00 €"}}]
[{"$nulls":6},"Papeterie",{"$f":"H64","v":{"v":1,"d":"1.00 €"}}]
[{"$nulls":6},"Transport",{"$f":"H73","v":{"v":1,"d":"1.00 €"}}]
[{"$nulls":6},"Autres",{"$f":"C67","v":{"v":1,"d":"1.00 €"}}]