{"text_format":"3","workbook":"xlsx","n_sheets":4,"sheets":["Tableau de bord","Budget","Installation","données graphiques"],"not_rendered":{"charts":2,"images":1,"external_links":1,"defined_names":43},"read":"whole","date_system":"1900"}

{"sheet":"Tableau de bord","index":0,"n_rows":13,"n_cols":14,"rows_kept":13,"merged":[[2,0,4,2],[6,0,8,2],[10,0,12,2]]}
[{"$nulls":13},{"$f":"\"BUDGET INTERACTIF \"&BudgetName","v":"BUDGET INTERACTIF FAMILLE DUBOIS 2012"}]
[]
[{"$f":"'données graphiques'!C38","v":{"v":4000,"d":"4,000 €"}}]
[]
[{"$nulls":3},"revenus"]
[]
[{"$f":"'données graphiques'!C39","v":{"v":5933,"d":"5,933 €"}}]
[]
[{"$nulls":3},"dépenses"]
[]
[{"$f":"'données graphiques'!D40&'données graphiques'!C40& \" €\"","v":"-1933 €"}]
[]
[{"$nulls":3},"trésorerie"]

{"sheet":"Budget","index":1,"n_rows":139,"n_cols":16,"rows_kept":139,"merged":[[19,1,19,13],[29,1,29,13],[39,1,39,13],[49,1,49,13],[59,1,59,13],[67,1,67,13],[75,1,75,13],[83,1,83,13],[90,1,90,13],[97,1,97,13],[104,1,104,13],[111,1,111,13],[118,1,118,13],[125,1,125,13],[132,1,132,13]]}
[null,null,"jan","fév","mar","avr","mai","jun","jul","aoû","sep","oct","nov","déc","année","moy."]
[]
[]
[]
[null,"Solde de départ",1000]
[null,"Revenus totaux",{"$f":"SUM(tblIncome[jan])","v":4222},{"$f":"SUM(tblIncome[fév])","v":9033},{"$f":"SUM(tblIncome[mar])","v":4000},{"$f":"SUM(tblIncome[avr])","v":4045},{"$f":"SUM(tblIncome[mai])","v":9000},{"$f":"SUM(tblIncome[jun])","v":1525},{"$f":"SUM(tblIncome[jul])","v":1500},{"$f":"SUM(tblIncome[aoû])","v":6500},{"$f":"SUM(tblIncome[sep])","v":4000},{"$f":"SUM(tblIncome[oct])","v":4000},{"$f":"SUM(tblIncome[nov])","v":9000},{"$f":"SUM(tblIncome[déc])","v":4000},{"$f":"SUM(tblIncome[year])","v":60825},{"$f":"O6/12","v":{"v":5068.75,"d":"5069"}}]
[null,"Dépenses totales",{"$f":"SUM(tblExpenseCategory_01[jan],tblExpenseCategory_02[jan],tblExpenseCategory_03[jan],tblExpenseCategory_04[jan],tblExpenseCategory_05[jan],tblExpenseCategory_06[jan],tblExpenseCategory_07[jan],tblExpenseCategory_08[jan],tblExpenseCategory_09[jan],tblExpenseCategory_10[jan],tblExpenseCategory_11[jan],tblExpenseCategory_12[jan],tblExpenseCategory_13[jan],tblExpenseCategory_14[jan],tblExpenseCategory_15[jan])","v":7936},{"$f":"SUM(tblExpenseCategory_01[fév],tblExpenseCategory_02[fév],tblExpenseCategory_03[fév],tblExpenseCategory_04[fév],tblExpenseCategory_05[fév],tblExpenseCategory_06[fév],tblExpenseCategory_07[fév],tblExpenseCategory_08[fév],tblExpenseCategory_09[fév],tblExpenseCategory_10[fév],tblExpenseCategory_11[fév],tblExpenseCategory_12[fév],tblExpenseCategory_13[fév],tblExpenseCategory_14[fév],tblExpenseCategory_15[fév])","v":5243},{"$f":"SUM(tblExpenseCategory_01[mar],tblExpenseCategory_02[mar],tblExpenseCategory_03[mar],tblExpenseCategory_04[mar],tblExpenseCategory_05[mar],tblExpenseCategory_06[mar],tblExpenseCategory_07[mar],tblExpenseCategory_08[mar],tblExpenseCategory_09[mar],tblExpenseCategory_10[mar],tblExpenseCategory_11[mar],tblExpenseCategory_12[mar],tblExpenseCategory_13[mar],tblExpenseCategory_14[mar],tblExpenseCategory_15[mar])","v":5933},{"$f":"SUM(tblExpenseCategory_01[avr],tblExpenseCategory_02[avr],tblExpenseCategory_03[avr],tblExpenseCategory_04[avr],tblExpenseCategory_05[avr],tblExpenseCategory_06[avr],tblExpenseCategory_07[avr],tblExpenseCategory_08[avr],tblExpenseCategory_09[avr],tblExpenseCategory_10[avr],tblExpenseCategory_11[avr],tblExpenseCategory_12[avr],tblExpenseCategory_13[avr],tblExpenseCategory_14[avr],tblExpenseCategory_15[avr])","v":5858},{"$f":"SUM(tblExpenseCategory_01[mai],tblExpenseCategory_02[mai],tblExpenseCategory_03[mai],tblExpenseCategory_04[mai],tblExpenseCategory_05[mai],tblExpenseCategory_06[mai],tblExpenseCategory_07[mai],tblExpenseCategory_08[mai],tblExpenseCategory_09[mai],tblExpenseCategory_10[mai],tblExpenseCategory_11[mai],tblExpenseCategory_12[mai],tblExpenseCategory_13[mai],tblExpenseCategory_14[mai],tblExpenseCategory_15[mai])","v":5468},{"$f":"SUM(tblExpenseCategory_01[jun],tblExpenseCategory_02[jun],tblExpenseCategory_03[jun],tblExpenseCategory_04[jun],tblExpenseCategory_05[jun],tblExpenseCategory_06[jun],tblExpenseCategory_07[jun],tblExpenseCategory_08[jun],tblExpenseCategory_09[jun],tblExpenseCategory_10[jun],tblExpenseCategory_11[jun],tblExpenseCategory_12[jun],tblExpenseCategory_13[jun],tblExpenseCategory_14[jun],tblExpenseCategory_15[jun])","v":5118},{"$f":"SUM(tblExpenseCategory_01[jul],tblExpenseCategory_02[jul],tblExpenseCategory_03[jul],tblExpenseCategory_04[jul],tblExpenseCategory_05[jul],tblExpenseCategory_06[jul],tblExpenseCategory_07[jul],tblExpenseCategory_08[jul],tblExpenseCategory_09[jul],tblExpenseCategory_10[jul],tblExpenseCategory_11[jul],tblExpenseCategory_12[jul],tblExpenseCategory_13[jul],tblExpenseCategory_14[jul],tblExpenseCategory_15[jul])","v":5743},{"$f":"SUM(tblExpenseCategory_01[aoû],tblExpenseCategory_02[aoû],tblExpenseCategory_03[aoû],tblExpenseCategory_04[aoû],tblExpenseCategory_05[aoû],tblExpenseCategory_06[aoû],tblExpenseCategory_07[aoû],tblExpenseCategory_08[aoû],tblExpenseCategory_09[aoû],tblExpenseCategory_10[aoû],tblExpenseCategory_11[aoû],tblExpenseCategory_12[aoû],tblExpenseCategory_13[aoû],tblExpenseCategory_14[aoû],tblExpenseCategory_15[aoû])","v":5353},{"$f":"SUM(tblExpenseCategory_01[sep],tblExpenseCategory_02[sep],tblExpenseCategory_03[sep],tblExpenseCategory_04[sep],tblExpenseCategory_05[sep],tblExpenseCategory_06[sep],tblExpenseCategory_07[sep],tblExpenseCategory_08[sep],tblExpenseCategory_09[sep],tblExpenseCategory_10[sep],tblExpenseCategory_11[sep],tblExpenseCategory_12[sep],tblExpenseCategory_13[sep],tblExpenseCategory_14[sep],tblExpenseCategory_15[sep])","v":5983},{"$f":"SUM(tblExpenseCategory_01[oct],tblExpenseCategory_02[oct],tblExpenseCategory_03[oct],tblExpenseCategory_04[oct],tblExpenseCategory_05[oct],tblExpenseCategory_06[oct],tblExpenseCategory_07[oct],tblExpenseCategory_08[oct],tblExpenseCategory_09[oct],tblExpenseCategory_10[oct],tblExpenseCategory_11[oct],tblExpenseCategory_12[oct],tblExpenseCategory_13[oct],tblExpenseCategory_14[oct],tblExpenseCategory_15[oct])","v":5943},{"$f":"SUM(tblExpenseCategory_01[nov],tblExpenseCategory_02[nov],tblExpenseCategory_03[nov],tblExpenseCategory_04[nov],tblExpenseCategory_05[nov],tblExpenseCategory_06[nov],tblExpenseCategory_07[nov],tblExpenseCategory_08[nov],tblExpenseCategory_09[nov],tblExpenseCategory_10[nov],tblExpenseCategory_11[nov],tblExpenseCategory_12[nov],tblExpenseCategory_13[nov],tblExpenseCategory_14[nov],tblExpenseCategory_15[nov])","v":5058},{"$f":"SUM(tblExpenseCategory_01[déc],tblExpenseCategory_02[déc],tblExpenseCategory_03[déc],tblExpenseCategory_04[déc],tblExpenseCategory_05[déc],tblExpenseCategory_06[déc],tblExpenseCategory_07[déc],tblExpenseCategory_08[déc],tblExpenseCategory_09[déc],tblExpenseCategory_10[déc],tblExpenseCategory_11[déc],tblExpenseCategory_12[déc],tblExpenseCategory_13[déc],tblExpenseCategory_14[déc],tblExpenseCategory_15[déc])","v":4958},{"$f":"SUM(tblCashFlow[[#This Row],[Jan]:[Déc]])","v":68594},{"$f":"O7/12","v":{"v":5716.166666666667,"d":"5716"}}]
[null,"Revenus nets",{"$f":"C6-C7","v":-3714},{"$f":"D6-D7","v":3790},-1933,-1813,3532,-3593,-4243,1147,-1983,-1943,3942,-958,-7769,{"$f":"O8/12","v":{"v":-647.4166666666666,"d":"-647"}}]
[null,"TRÉSORERIE TOTALE",{"$f":"C5+C6-C7","v":-2714},{"$f":"C9+D6-D7","v":1076},{"$f":"D9+E6-E7","v":-857},-2670,862,-2731,-6974,-5827,-7810,-9753,-5811,-6769]
[]
[]
[null,"revenus"]
[null,"Salaires et pourboires",4000,4000,4000,4000,4000,1000,1000,1000,4000,4000,4000,4000,{"$f":"SUM(tblIncome[[#This Row],[jan]:[déc]])","v":39000},{"$f":"tblIncome[[#This Row],[year]]/12","v":3250}]
[null,"Intérêt des revenus",222,33,null,45,null,25,{"$nulls":6},{"$f":"SUM(tblIncome[[#This Row],[jan]:[déc]])","v":325},{"$f":"tblIncome[[#This Row],[year]]/12","v":{"v":27.083333333333332,"d":"27"}}]
[null,"Dividendes",null,5000,null,null,5000,null,null,5000,null,null,5000,null,{"$f":"SUM(tblIncome[[#This Row],[jan]:[déc]])","v":20000},{"$f":"tblIncome[[#This Row],[year]]/12","v":{"v":1666.6666666666667,"d":"1667"}}]
[null,"remboursements",{"$nulls":5},500,500,500,{"$nulls":4},{"$f":"SUM(tblIncome[[#This Row],[jan]:[déc]])","v":1500},{"$f":"tblIncome[[#This Row],[year]]/12","v":125}]
[null,"Autre",{"$nulls":12},{"$f":"SUM(tblIncome[[#This Row],[jan]:[déc]])","v":0},{"$f":"tblIncome[[#This Row],[year]]/12","v":0}]
[null,"REVENUS TOTAUX",{"$f":"SUM(tblIncome[jan])","v":4222},{"$f":"SUM(tblIncome[fév])","v":9033},{"$f":"SUM(tblIncome[mar])","v":4000},{"$f":"SUM(tblIncome[avr])","v":4045},{"$f":"SUM(tblIncome[mai])","v":9000},{"$f":"SUM(tblIncome[jun])","v":1525},{"$f":"SUM(tblIncome[jul])","v":1500},{"$f":"SUM(tblIncome[aoû])","v":6500},{"$f":"SUM(tblIncome[sep])","v":4000},{"$f":"SUM(tblIncome[oct])","v":4000},{"$f":"SUM(tblIncome[nov])","v":9000},{"$f":"SUM(tblIncome[déc])","v":4000},{"$f":"SUM(tblIncome[year])","v":60825},{"$f":"tblIncome[[#Totals],[year]]/12","v":{"v":5068.75,"d":"5069"}}]
[]
[]
[]
[null,"foyer"]
[null,"Emprunt hypothécaire/loyer",850,850,850,850,850,850,850,850,850,850,900,900,{"$f":"SUM(tblExpenseCategory_01[[#This Row],[jan]:[déc]])","v":10300},{"$f":"tblExpenseCategory_01[[#This Row],[année]]/12","v":{"v":858.3333333333334,"d":"858"}}]
[null,"Électricité",200,200,175,150,150,175,225,275,200,150,150,150,{"$f":"SUM(tblExpenseCategory_01[[#This Row],[jan]:[déc]])","v":2200},{"$f":"tblExpenseCategory_01[[#This Row],[année]]/12","v":{"v":183.33333333333334,"d":"183"}}]
[null,"Téléphone",50,50,100,100,50,50,100,100,50,50,50,50,{"$f":"SUM(tblExpenseCategory_01[[#This Row],[jan]:[déc]])","v":800},{"$f":"tblExpenseCategory_01[[#This Row],[année]]/12","v":{"v":66.66666666666667,"d":"67"}}]
[null,"Câble/Satellite",69,69,69,69,69,69,69,69,69,69,69,69,{"$f":"SUM(tblExpenseCategory_01[[#This Row],[jan]:[déc]])","v":828},{"$f":"tblExpenseCategory_01[[#This Row],[année]]/12","v":69}]
[null,"Internet",39,39,39,39,39,39,39,39,39,39,39,39,{"$f":"SUM(tblExpenseCategory_01[[#This Row],[jan]:[déc]])","v":468},{"$f":"tblExpenseCategory_01[[#This Row],[année]]/12","v":39}]
[null,{"$f":"UPPER(\"Total \" & B22)","v":"TOTAL FOYER"},{"$f":"SUM(tblExpenseCategory_01[jan])","v":1208},{"$f":"SUM(tblExpenseCategory_01[fév])","v":1208},{"$f":"SUM(tblExpenseCategory_01[mar])","v":1233},{"$f":"SUM(tblExpenseCategory_01[avr])","v":1208},{"$f":"SUM(tblExpenseCategory_01[mai])","v":1158},{"$f":"SUM(tblExpenseCategory_01[jun])","v":1183},{"$f":"SUM(tblExpenseCategory_01[jul])","v":1283},{"$f":"SUM(tblExpenseCategory_01[aoû])","v":1333},{"$f":"SUM(tblExpenseCategory_01[sep])","v":1208},{"$f":"SUM(tblExpenseCategory_01[oct])","v":1158},{"$f":"SUM(tblExpenseCategory_01[nov])","v":1208},{"$f":"SUM(tblExpenseCategory_01[déc])","v":1208},{"$f":"SUM(tblExpenseCategory_01[année])","v":14596},{"$f":"tblExpenseCategory_01[[#Totals],[année]]/12","v":{"v":1216.3333333333333,"d":"1216"}}]
[]
[]
[]
[null,"vie quotidienne"]
[null,"Courses",345,250,200,400,350,250,400,350,250,400,350,250,{"$f":"SUM(tblExpenseCategory_02[[#This Row],[jan]:[déc]])","v":3795},{"$f":"tblExpenseCategory_02[[#This Row],[année]]/12","v":{"v":316.25,"d":"316"}}]
[null,"Vêtements",300,null,null,300,null,null,300,null,null,300,null,null,{"$f":"SUM(tblExpenseCategory_02[[#This Row],[jan]:[déc]])","v":1200},{"$f":"tblExpenseCategory_02[[#This Row],[année]]/12","v":100}]
[null,"Restaurants",125,125,300,125,125,200,125,125,125,125,125,125,{"$f":"SUM(tblExpenseCategory_02[[#This Row],[jan]:[déc]])","v":1750},{"$f":"tblExpenseCategory_02[[#This Row],[année]]/12","v":{"v":145.83333333333334,"d":"146"}}]
[null,"Coiffeur",25,null,50,null,25,null,50,null,25,null,100,null,{"$f":"SUM(tblExpenseCategory_02[[#This Row],[jan]:[déc]])","v":275},{"$f":"tblExpenseCategory_02[[#This Row],[année]]/12","v":{"v":22.916666666666668,"d":"23"}}]
[null,"Autre",{"$nulls":12},{"$f":"SUM(tblExpenseCategory_02[[#This Row],[jan]:[déc]])","v":0},{"$f":"tblExpenseCategory_02[[#This Row],[année]]/12","v":0}]
[null,{"$f":"UPPER(\"Total \" & B32)","v":"TOTAL VIE QUOTIDIENNE"},{"$f":"SUM(tblExpenseCategory_02[jan])","v":795},{"$f":"SUM(tblExpenseCategory_02[fév])","v":375},{"$f":"SUM(tblExpenseCategory_02[mar])","v":550},{"$f":"SUM(tblExpenseCategory_02[avr])","v":825},{"$f":"SUBTOTAL(109,tblExpenseCategory_02[mai])","v":500},{"$f":"SUM(tblExpenseCategory_02[jun])","v":450},{"$f":"SUM(tblExpenseCategory_02[jul])","v":875},{"$f":"SUM(tblExpenseCategory_02[aoû])","v":475},{"$f":"SUM(tblExpenseCategory_02[sep])","v":400},{"$f":"SUM(tblExpenseCategory_02[oct])","v":825},{"$f":"SUM(tblExpenseCategory_02[nov])","v":575},{"$f":"SUM(tblExpenseCategory_02[déc])","v":375},{"$f":"SUM(tblExpenseCategory_02[année])","v":7020},{"$f":"tblExpenseCategory_02[[#Totals],[année]]/12","v":585}]
[]
[]
[]
[null,"enfants"]
[null,"Fournitures scolaires",123,null,100,{"$nulls":4},345,{"$nulls":4},{"$f":"SUM(tblExpenseCategory_03[[#This Row],[jan]:[déc]])","v":568},{"$f":"tblExpenseCategory_03[[#This Row],[année]]/12","v":{"v":47.333333333333336,"d":"47"}}]
[null,"Vêtements",null,100,null,null,100,{"$nulls":3},100,null,null,100,{"$f":"SUM(tblExpenseCategory_03[[#This Row],[jan]:[déc]])","v":400},{"$f":"tblExpenseCategory_03[[#This Row],[année]]/12","v":{"v":33.333333333333336,"d":"33"}}]
[null,"Cantine scolaire",50,50,50,50,50,50,null,null,50,50,50,50,{"$f":"SUM(tblExpenseCategory_03[[#This Row],[jan]:[déc]])","v":500},{"$f":"tblExpenseCategory_03[[#This Row],[année]]/12","v":{"v":41.666666666666664,"d":"42"}}]
[null,"Soins",200,200,200,200,200,200,200,200,200,200,200,200,{"$f":"SUM(tblExpenseCategory_03[[#This Row],[jan]:[déc]])","v":2400},{"$f":"tblExpenseCategory_03[[#This Row],[année]]/12","v":200}]
[null,"Autre",2000,150,{"$nulls":3},200,{"$nulls":3},100,null,null,{"$f":"SUM(tblExpenseCategory_03[[#This Row],[jan]:[déc]])","v":2450},{"$f":"tblExpenseCategory_03[[#This Row],[année]]/12","v":{"v":204.16666666666666,"d":"204"}}]
[null,{"$f":"UPPER(\"Total \" & B42)","v":"TOTAL ENFANTS"},{"$f":"SUM(tblExpenseCategory_03[jan])","v":2373},{"$f":"SUM(tblExpenseCategory_03[fév])","v":500},{"$f":"SUM(tblExpenseCategory_03[mar])","v":350},{"$f":"SUM(tblExpenseCategory_03[avr])","v":250},{"$f":"SUM(tblExpenseCategory_03[mai])","v":350},{"$f":"SUM(tblExpenseCategory_03[jun])","v":450},{"$f":"SUM(tblExpenseCategory_03[jul])","v":200},{"$f":"SUM(tblExpenseCategory_03[aoû])","v":545},{"$f":"SUM(tblExpenseCategory_03[sep])","v":350},{"$f":"SUM(tblExpenseCategory_03[oct])","v":350},{"$f":"SUM(tblExpenseCategory_03[nov])","v":250},{"$f":"SUM(tblExpenseCategory_03[déc])","v":350},{"$f":"SUM(tblExpenseCategory_03[année])","v":6318},{"$f":"tblExpenseCategory_03[[#Totals],[année]]/12","v":{"v":526.5,"d":"527"}}]
[]
[]
[]
[null,"transport"]
[null,"Traites du véhicule",600,600,600,600,600,600,600,600,600,600,600,600,{"$f":"SUM(tblExpenseCategory_04[[#This Row],[jan]:[déc]])","v":7200},{"$f":"tblExpenseCategory_04[[#This Row],[année]]/12","v":600}]
[null,"Carburant",325,325,325,325,325,500,500,500,325,325,325,325,{"$f":"SUM(tblExpenseCategory_04[[#This Row],[jan]:[déc]])","v":4425},{"$f":"tblExpenseCategory_04[[#This Row],[année]]/12","v":{"v":368.75,"d":"369"}}]
[null,"Réparations",null,100,null,100,null,100,null,100,null,100,null,null,{"$f":"SUM(tblExpenseCategory_04[[#This Row],[jan]:[déc]])","v":500},{"$f":"tblExpenseCategory_04[[#This Row],[année]]/12","v":{"v":41.666666666666664,"d":"42"}}]
[null,"Immatriculation",185,{"$nulls":7},225,{"$nulls":3},{"$f":"SUM(tblExpenseCategory_04[[#This Row],[jan]:[déc]])","v":410},{"$f":"tblExpenseCategory_04[[#This Row],[année]]/12","v":{"v":34.166666666666664,"d":"34"}}]
[null,"Autre",{"$nulls":4},400,{"$nulls":7},{"$f":"SUM(tblExpenseCategory_04[[#This Row],[jan]:[déc]])","v":400},{"$f":"tblExpenseCategory_04[[#This Row],[année]]/12","v":{"v":33.333333333333336,"d":"33"}}]
[null,{"$f":"UPPER(\"Total \" & B52)","v":"TOTAL TRANSPORT"},{"$f":"SUM(tblExpenseCategory_04[jan])","v":1110},{"$f":"SUM(tblExpenseCategory_04[fév])","v":1025},{"$f":"SUM(tblExpenseCategory_04[mar])","v":925},{"$f":"SUM(tblExpenseCategory_04[avr])","v":1025},{"$f":"SUM(tblExpenseCategory_04[mai])","v":1325},{"$f":"SUM(tblExpenseCategory_04[jun])","v":1200},{"$f":"SUM(tblExpenseCategory_04[jul])","v":1100},{"$f":"SUM(tblExpenseCategory_04[aoû])","v":1200},{"$f":"SUM(tblExpenseCategory_04[sep])","v":1150},{"$f":"SUM(tblExpenseCategory_04[oct])","v":1025},{"$f":"SUM(tblExpenseCategory_04[nov])","v":925},{"$f":"SUM(tblExpenseCategory_04[déc])","v":925},{"$f":"SUM(tblExpenseCategory_04[année])","v":12935},{"$f":"tblExpenseCategory_04[[#Totals],[année]]/12","v":{"v":1077.9166666666667,"d":"1078"}}]
[]
[]
[]
[null,"santé"]
[null,"Docteur/Dentiste",null,35,null,null,35,35,35,null,null,35,null,null,{"$f":"SUM(tblExpenseCategory_05[[#This Row],[jan]:[déc]])","v":175},{"$f":"tblExpenseCategory_05[[#This Row],[année]]/12","v":{"v":14.583333333333334,"d":"15"}}]
[null,"Médicaments",25,25,25,25,25,25,25,25,25,25,25,25,{"$f":"SUM(tblExpenseCategory_05[[#This Row],[jan]:[déc]])","v":300},{"$f":"tblExpenseCategory_05[[#This Row],[année]]/12","v":25}]
[null,"Autre",null,null,150,{"$nulls":5},150,{"$nulls":3},{"$f":"SUM(tblExpenseCategory_05[[#This Row],[jan]:[déc]])","v":300},{"$f":"tblExpenseCategory_05[[#This Row],[année]]/12","v":25}]
[null,{"$f":"UPPER(\"Total \" & B62)","v":"TOTAL SANTÉ"},{"$f":"SUM(tblExpenseCategory_05[jan])","v":25},{"$f":"SUM(tblExpenseCategory_05[fév])","v":60},{"$f":"SUM(tblExpenseCategory_05[mar])","v":175},{"$f":"SUM(tblExpenseCategory_05[avr])","v":25},{"$f":"SUM(tblExpenseCategory_05[mai])","v":60},{"$f":"SUM(tblExpenseCategory_05[jun])","v":60},{"$f":"SUM(tblExpenseCategory_05[jul])","v":60},{"$f":"SUM(tblExpenseCategory_05[aoû])","v":25},{"$f":"SUM(tblExpenseCategory_05[sep])","v":175},{"$f":"SUM(tblExpenseCategory_05[oct])","v":60},{"$f":"SUM(tblExpenseCategory_05[nov])","v":25},{"$f":"SUM(tblExpenseCategory_05[déc])","v":25},{"$f":"SUM(tblExpenseCategory_05[année])","v":775},{"$f":"tblExpenseCategory_05[[#Totals],[année]]/12","v":{"v":64.58333333333333,"d":"65"}}]
[]
[]
[]
[null,"assurance"]
[null,"Auto",150,150,150,150,150,150,150,150,150,150,150,150,{"$f":"SUM(tblExpenseCategory_06[[#This Row],[jan]:[déc]])","v":1800},{"$f":"tblExpenseCategory_06[[#This Row],[année]]/12","v":150}]
[null,"Santé",675,675,675,675,675,675,675,675,675,675,675,675,{"$f":"SUM(tblExpenseCategory_06[[#This Row],[jan]:[déc]])","v":8100},{"$f":"tblExpenseCategory_06[[#This Row],[année]]/12","v":675}]
[null,"Vie",150,150,150,150,150,150,150,150,150,150,150,150,{"$f":"SUM(tblExpenseCategory_06[[#This Row],[jan]:[déc]])","v":1800},{"$f":"tblExpenseCategory_06[[#This Row],[année]]/12","v":150}]
[null,{"$f":"UPPER(\"Total \" & B70)","v":"TOTAL ASSURANCE"},{"$f":"SUM(tblExpenseCategory_06[jan])","v":975},{"$f":"SUM(tblExpenseCategory_06[fév])","v":975},{"$f":"SUM(tblExpenseCategory_06[mar])","v":975},{"$f":"SUM(tblExpenseCategory_06[avr])","v":975},{"$f":"SUBTOTAL(109,tblExpenseCategory_06[mai])","v":975},{"$f":"SUBTOTAL(109,tblExpenseCategory_06[jun])","v":975},{"$f":"SUBTOTAL(109,tblExpenseCategory_06[jul])","v":975},{"$f":"SUM(tblExpenseCategory_06[aoû])","v":975},{"$f":"SUM(tblExpenseCategory_06[sep])","v":975},{"$f":"SUM(tblExpenseCategory_06[oct])","v":975},{"$f":"SUM(tblExpenseCategory_06[oct])","v":975},{"$f":"SUM(tblExpenseCategory_06[déc])","v":975},{"$f":"SUM(tblExpenseCategory_06[année])","v":11700},{"$f":"tblExpenseCategory_06[[#Totals],[année]]/12","v":975}]
[]
[]
[]
[null,"enseignement"]
[null,"Scolarité",null,null,400,{"$nulls":5},400,{"$nulls":3},{"$f":"SUM(tblExpenseCategory_07[[#This Row],[jan]:[déc]])","v":800},{"$f":"tblExpenseCategory_07[[#This Row],[année]]/12","v":{"v":66.66666666666667,"d":"67"}}]
[null,"Livres",null,null,225,{"$nulls":5},225,{"$nulls":3},{"$f":"SUM(tblExpenseCategory_07[[#This Row],[jan]:[déc]])","v":450},{"$f":"tblExpenseCategory_07[[#This Row],[année]]/12","v":{"v":37.5,"d":"38"}}]
[null,"Autre",{"$nulls":12},{"$f":"SUM(tblExpenseCategory_07[[#This Row],[jan]:[déc]])","v":0},{"$f":"tblExpenseCategory_07[[#This Row],[année]]/12","v":0}]
[null,{"$f":"UPPER(\"Total \" & B78)","v":"TOTAL ENSEIGNEMENT"},{"$f":"SUM(tblExpenseCategory_07[jan])","v":0},{"$f":"SUM(tblExpenseCategory_07[fév])","v":0},{"$f":"SUM(tblExpenseCategory_07[mar])","v":625},{"$f":"SUM(tblExpenseCategory_07[avr])","v":0},{"$f":"SUM(tblExpenseCategory_07[mai])","v":0},{"$f":"SUM(tblExpenseCategory_07[jun])","v":0},{"$f":"SUM(tblExpenseCategory_07[jul])","v":0},{"$f":"SUM(tblExpenseCategory_07[aoû])","v":0},{"$f":"SUM(tblExpenseCategory_07[sep])","v":625},{"$f":"SUM(tblExpenseCategory_07[oct])","v":0},{"$f":"SUM(tblExpenseCategory_07[nov])","v":0},{"$f":"SUM(tblExpenseCategory_07[déc])","v":0},{"$f":"SUM(tblExpenseCategory_07[année])","v":1250},{"$f":"tblExpenseCategory_07[[#Totals],[année]]/12","v":{"v":104.16666666666667,"d":"104"}}]
[]
[]
[]
[null,"charité"]
[null,"Cadeaux",null,100,{"$nulls":3},100,{"$nulls":3},100,null,null,{"$f":"SUM(tblExpenseCategory_08[[#This Row],[jan]:[déc]])","v":300},{"$f":"tblExpenseCategory_08[[#This Row],[année]]/12","v":25}]
[null,"Dons",null,null,100,null,100,null,100,null,100,null,100,null,{"$f":"SUM(tblExpenseCategory_08[[#This Row],[jan]:[déc]])","v":500},{"$f":"tblExpenseCategory_08[[#This Row],[année]]/12","v":{"v":41.666666666666664,"d":"42"}}]
[null,"Autre",{"$nulls":3},100,{"$nulls":3},100,{"$nulls":3},100,{"$f":"SUM(tblExpenseCategory_08[[#This Row],[jan]:[déc]])","v":300},{"$f":"tblExpenseCategory_08[[#This Row],[année]]/12","v":25}]
[null,{"$f":"UPPER(\"Total \" & B86)","v":"TOTAL CHARITÉ"},{"$f":"SUM(tblExpenseCategory_08[jan])","v":0},{"$f":"SUM(tblExpenseCategory_08[fév])","v":100},{"$f":"SUM(tblExpenseCategory_08[mar])","v":100},{"$f":"SUM(tblExpenseCategory_08[avr])","v":100},{"$f":"SUM(tblExpenseCategory_08[mai])","v":100},{"$f":"SUM(tblExpenseCategory_08[jun])","v":100},{"$f":"SUM(tblExpenseCategory_08[jul])","v":100},{"$f":"SUM(tblExpenseCategory_08[aoû])","v":100},{"$f":"SUM(tblExpenseCategory_08[sep])","v":100},{"$f":"SUM(tblExpenseCategory_08[oct])","v":100},{"$f":"SUM(tblExpenseCategory_08[nov])","v":100},{"$f":"SUM(tblExpenseCategory_08[déc])","v":100},{"$f":"SUM(tblExpenseCategory_08[année])","v":1100},{"$f":"tblExpenseCategory_08[[#Totals],[année]]/12","v":{"v":91.66666666666667,"d":"92"}}]
[]
[]
[null,"épargne"]
[null,"Fonds d'urgence",100,100,100,100,100,{"$nulls":3},100,100,100,100,{"$f":"SUM(tblExpenseCategory_09[[#This Row],[jan]:[déc]])","v":900},{"$f":"tblExpenseCategory_09[[#This Row],[année]]/12","v":75}]
[null,"Retraite",500,500,500,500,500,500,500,500,500,500,500,500,{"$f":"SUM(tblExpenseCategory_09[[#This Row],[jan]:[déc]])","v":6000},{"$f":"tblExpenseCategory_09[[#This Row],[année]]/12","v":500}]
[null,"Virements sur livret",200,200,200,200,200,{"$nulls":3},200,200,200,200,{"$f":"SUM(tblExpenseCategory_09[[#This Row],[jan]:[déc]])","v":1800},{"$f":"tblExpenseCategory_09[[#This Row],[année]]/12","v":150}]
[null,{"$f":"UPPER(\"Total \" & B93)","v":"TOTAL ÉPARGNE"},{"$f":"SUM(tblExpenseCategory_09[jan])","v":800},{"$f":"SUM(tblExpenseCategory_09[fév])","v":800},{"$f":"SUM(tblExpenseCategory_09[mar])","v":800},{"$f":"SUM(tblExpenseCategory_09[avr])","v":800},{"$f":"SUM(tblExpenseCategory_09[mai])","v":800},{"$f":"SUM(tblExpenseCategory_09[jun])","v":500},{"$f":"SUM(tblExpenseCategory_09[jul])","v":500},{"$f":"SUM(tblExpenseCategory_09[aoû])","v":500},{"$f":"SUM(tblExpenseCategory_09[sep])","v":800},{"$f":"SUM(tblExpenseCategory_09[oct])","v":800},{"$f":"SUM(tblExpenseCategory_09[nov])","v":800},{"$f":"SUM(tblExpenseCategory_09[déc])","v":800},{"$f":"SUM(tblExpenseCategory_09[année])","v":8700},{"$f":"tblExpenseCategory_09[[#Totals],[année]]/12","v":725}]
[]
[]
[null,"obligations"]
[null,"Carte bancaire 1",145,145,145,145,145,145,145,145,145,145,145,145,{"$f":"SUM(tblExpenseCategory_10[[#This Row],[jan]:[déc]])","v":1740},{"$f":"tblExpenseCategory_10[[#This Row],[année]]/12","v":145}]
[null,"Impôts",450,null,null,450,null,null,450,null,null,450,null,null,{"$f":"SUM(tblExpenseCategory_10[[#This Row],[jan]:[déc]])","v":1800},{"$f":"tblExpenseCategory_10[[#This Row],[année]]/12","v":150}]
[null,"Prêt étudiant",55,55,55,55,55,55,55,55,55,55,55,55,{"$f":"SUM(tblExpenseCategory_10[[#This Row],[jan]:[déc]])","v":660},{"$f":"tblExpenseCategory_10[[#This Row],[année]]/12","v":55}]
[null,{"$f":"UPPER(\"Total \" & B100)","v":"TOTAL OBLIGATIONS"},{"$f":"SUM(tblExpenseCategory_10[jan])","v":650},{"$f":"SUM(tblExpenseCategory_10[fév])","v":200},{"$f":"SUM(tblExpenseCategory_10[mar])","v":200},{"$f":"SUM(tblExpenseCategory_10[avr])","v":650},{"$f":"SUM(tblExpenseCategory_10[mai])","v":200},{"$f":"SUM(tblExpenseCategory_10[jun])","v":200},{"$f":"SUM(tblExpenseCategory_10[jul])","v":650},{"$f":"SUM(tblExpenseCategory_10[aoû])","v":200},{"$f":"SUM(tblExpenseCategory_10[sep])","v":200},{"$f":"SUM(tblExpenseCategory_10[oct])","v":650},{"$f":"SUM(tblExpenseCategory_10[nov])","v":200},{"$f":"SUM(tblExpenseCategory_10[déc])","v":200},{"$f":"SUM(tblExpenseCategory_10[année])","v":4200},{"$f":"tblExpenseCategory_10[[#Totals],[année]]/12","v":350}]
[]
[]
[null," "]
[{"$nulls":14},{"$f":"SUM(tblExpenseCategory_11[[#This Row],[jan]:[déc]])","v":0},{"$f":"tblExpenseCategory_11[[#This Row],[année]]/12","v":0}]
[{"$nulls":14},{"$f":"SUM(tblExpenseCategory_11[[#This Row],[jan]:[déc]])","v":0},{"$f":"tblExpenseCategory_11[[#This Row],[année]]/12","v":0}]
[{"$nulls":14},{"$f":"SUM(tblExpenseCategory_11[[#This Row],[jan]:[déc]])","v":0},{"$f":"tblExpenseCategory_11[[#This Row],[année]]/12","v":0}]
[null,{"$f":"UPPER(\"Total \" & B107)","v":"TOTAL  "},{"$f":"SUM(tblExpenseCategory_11[jan])","v":0},{"$f":"SUM(tblExpenseCategory_11[fév])","v":0},{"$f":"SUM(tblExpenseCategory_11[mar])","v":0},{"$f":"SUM(tblExpenseCategory_11[avr])","v":0},{"$f":"SUM(tblExpenseCategory_11[mai])","v":0},{"$f":"SUM(tblExpenseCategory_11[jun])","v":0},{"$f":"SUM(tblExpenseCategory_11[jul])","v":0},{"$f":"SUM(tblExpenseCategory_11[aoû])","v":0},{"$f":"SUM(tblExpenseCategory_11[sep])","v":0},{"$f":"SUM(tblExpenseCategory_11[oct])","v":0},{"$f":"SUM(tblExpenseCategory_11[nov])","v":0},{"$f":"SUM(tblExpenseCategory_11[déc])","v":0},{"$f":"SUM(tblExpenseCategory_11[année])","v":0},{"$f":"tblExpenseCategory_11[[#Totals],[année]]/12","v":0}]
[]
[]
[null," "]
[{"$nulls":14},{"$f":"SUM(tblExpenseCategory_12[[#This Row],[jan]:[déc]])","v":0},{"$f":"tblExpenseCategory_12[[#This Row],[année]]/12","v":0}]
[{"$nulls":14},{"$f":"SUM(tblExpenseCategory_12[[#This Row],[jan]:[déc]])","v":0},{"$f":"tblExpenseCategory_12[[#This Row],[année]]/12","v":0}]
[{"$nulls":14},{"$f":"SUM(tblExpenseCategory_12[[#This Row],[jan]:[déc]])","v":0},{"$f":"tblExpenseCategory_12[[#This Row],[année]]/12","v":0}]
[null,{"$f":"UPPER(\"Total \" & B114)","v":"TOTAL  "},{"$f":"SUM(tblExpenseCategory_12[jan])","v":0},{"$f":"SUM(tblExpenseCategory_12[fév])","v":0},{"$f":"SUM(tblExpenseCategory_12[mar])","v":0},{"$f":"SUM(tblExpenseCategory_12[avr])","v":0},{"$f":"SUM(tblExpenseCategory_12[mai])","v":0},{"$f":"SUM(tblExpenseCategory_12[jun])","v":0},{"$f":"SUM(tblExpenseCategory_12[jul])","v":0},{"$f":"SUM(tblExpenseCategory_12[aoû])","v":0},{"$f":"SUM(tblExpenseCategory_12[sep])","v":0},{"$f":"SUM(tblExpenseCategory_12[oct])","v":0},{"$f":"SUM(tblExpenseCategory_12[nov])","v":0},{"$f":"SUM(tblExpenseCategory_12[déc])","v":0},{"$f":"SUM(tblExpenseCategory_12[année])","v":0},{"$f":"tblExpenseCategory_12[[#Totals],[année]]/12","v":0}]
[]
[]
[null," "]
[{"$nulls":14},{"$f":"SUM(tblExpenseCategory_13[[#This Row],[jan]:[déc]])","v":0},{"$f":"tblExpenseCategory_13[[#This Row],[année]]/12","v":0}]
[{"$nulls":14},{"$f":"SUM(tblExpenseCategory_13[[#This Row],[jan]:[déc]])","v":0},{"$f":"tblExpenseCategory_13[[#This Row],[année]]/12","v":0}]
[{"$nulls":14},{"$f":"SUM(tblExpenseCategory_13[[#This Row],[jan]:[déc]])","v":0},{"$f":"tblExpenseCategory_13[[#This Row],[année]]/12","v":0}]
[null,{"$f":"UPPER(\"Total \" & B121)","v":"TOTAL  "},{"$f":"SUM(tblExpenseCategory_13[jan])","v":0},{"$f":"SUM(tblExpenseCategory_13[fév])","v":0},{"$f":"SUM(tblExpenseCategory_13[mar])","v":0},{"$f":"SUM(tblExpenseCategory_13[avr])","v":0},{"$f":"SUM(tblExpenseCategory_13[mai])","v":0},{"$f":"SUM(tblExpenseCategory_13[jun])","v":0},{"$f":"SUM(tblExpenseCategory_13[jul])","v":0},{"$f":"SUM(tblExpenseCategory_13[aoû])","v":0},{"$f":"SUM(tblExpenseCategory_13[sep])","v":0},{"$f":"SUM(tblExpenseCategory_13[oct])","v":0},{"$f":"SUM(tblExpenseCategory_13[nov])","v":0},{"$f":"SUM(tblExpenseCategory_13[déc])","v":0},{"$f":"SUM(tblExpenseCategory_13[année])","v":0},{"$f":"tblExpenseCategory_13[[#Totals],[année]]/12","v":0}]
[]
[]
[null," "]
[{"$nulls":14},{"$f":"SUM(tblExpenseCategory_14[[#This Row],[jan]:[déc]])","v":0},{"$f":"tblExpenseCategory_14[[#This Row],[année]]/12","v":0}]
[{"$nulls":14},{"$f":"SUM(tblExpenseCategory_14[[#This Row],[jan]:[déc]])","v":0},{"$f":"tblExpenseCategory_14[[#This Row],[année]]/12","v":0}]
[{"$nulls":14},{"$f":"SUM(tblExpenseCategory_14[[#This Row],[jan]:[déc]])","v":0},{"$f":"tblExpenseCategory_14[[#This Row],[année]]/12","v":0}]
[null,{"$f":"UPPER(\"Total \" & B128)","v":"TOTAL  "},{"$f":"SUM(tblExpenseCategory_14[jan])","v":0},{"$f":"SUM(tblExpenseCategory_14[fév])","v":0},{"$f":"SUM(tblExpenseCategory_14[mar])","v":0},{"$f":"SUM(tblExpenseCategory_14[avr])","v":0},{"$f":"SUM(tblExpenseCategory_14[mai])","v":0},{"$f":"SUM(tblExpenseCategory_14[jun])","v":0},{"$f":"SUM(tblExpenseCategory_14[jul])","v":0},{"$f":"SUM(tblExpenseCategory_14[aoû])","v":0},{"$f":"SUM(tblExpenseCategory_14[sep])","v":0},{"$f":"SUM(tblExpenseCategory_14[oct])","v":0},{"$f":"SUM(tblExpenseCategory_14[nov])","v":0},{"$f":"SUM(tblExpenseCategory_14[déc])","v":0},{"$f":"SUM(tblExpenseCategory_14[année])","v":0},{"$f":"tblExpenseCategory_14[[#Totals],[année]]/12","v":0}]
[]
[]
[null," "]
[{"$nulls":14},{"$f":"SUM(tblExpenseCategory_15[[#This Row],[jan]:[déc]])","v":0},{"$f":"tblExpenseCategory_15[[#This Row],[année]]/12","v":0}]
[{"$nulls":14},{"$f":"SUM(tblExpenseCategory_15[[#This Row],[jan]:[déc]])","v":0},{"$f":"tblExpenseCategory_15[[#This Row],[année]]/12","v":0}]
[{"$nulls":14},{"$f":"SUM(tblExpenseCategory_15[[#This Row],[jan]:[déc]])","v":0},{"$f":"tblExpenseCategory_15[[#This Row],[année]]/12","v":0}]
[null,{"$f":"UPPER(\"Total \" & B135)","v":"TOTAL  "},{"$f":"SUM(tblExpenseCategory_15[jan])","v":0},{"$f":"SUM(tblExpenseCategory_15[fév])","v":0},{"$f":"SUM(tblExpenseCategory_15[mar])","v":0},{"$f":"SUM(tblExpenseCategory_15[avr])","v":0},{"$f":"SUM(tblExpenseCategory_15[mai])","v":0},{"$f":"SUM(tblExpenseCategory_15[jun])","v":0},{"$f":"SUM(tblExpenseCategory_15[jul])","v":0},{"$f":"SUM(tblExpenseCategory_15[aoû])","v":0},{"$f":"SUM(tblExpenseCategory_15[sep])","v":0},{"$f":"SUM(tblExpenseCategory_15[oct])","v":0},{"$f":"SUM(tblExpenseCategory_15[nov])","v":0},{"$f":"SUM(tblExpenseCategory_15[déc])","v":0},{"$f":"SUM(tblExpenseCategory_15[année])","v":0},{"$f":"tblExpenseCategory_15[[#Totals],[année]]/12","v":0}]

{"sheet":"Installation","index":2,"n_rows":59,"n_cols":10,"rows_kept":59}
[null,"FAMILLE DUBOIS 2012"]
[null,"revenus",null,"dépenses"]
[null,"salaires et pourboires",null," "]
[null,"intérêt des revenus",null,"foyer",null,"foyer",null,"vie quotidienne",null,"enfants"]
[null,"dividendes",null,"vie quotidienne",null,"emprunt hypothécaire/loyer",null,"courses",null,"soins"]
[null,"cadeaux reçus",null,"enfants",null,"électricité",null,"fournitures personnelles",null,"vêtements"]
[null,"remboursements",null,"transport",null,"gaz/fioul",null,"vêtements",null,"droits de scolarité"]
[null,"virements sur livret",null,"santé",null,"eau/assainissement/déchets",null,"services de nettoyage",null,"cantine scolaire"]
[null,"autre",null,"assurance",null,"téléphone",null,"restaurants",null,"fournitures scolaires"]
[{"$nulls":3},"enseignement",null,"câble/satellite",null,"nettoyage à sec",null,"babysitting"]
[{"$nulls":3},"charité",null,"internet",null,"coiffeur",null,"jouets"]
[{"$nulls":3},"épargne",null,"mobilier/électroménager",null,"autre",null,"autre"]
[{"$nulls":3},"obligations",null,"tonte/jardin"]
[{"$nulls":3},"loisirs",null,"produits pour la maison"]
[{"$nulls":3},"animaux familiers",null,"entretien"]
[{"$nulls":3},"abonnements",null,"améliorations"]
[{"$nulls":3},"vacances",null,"autre"]
[{"$nulls":3},"divers"]
[]
[{"$nulls":5},"transport",null,"santé",null,"assurance"]
[{"$nulls":5},"traites du véhicule",null,"docteur/dentiste",null,"auto"]
[{"$nulls":5},"carburant",null,"médicaments",null,"santé"]
[{"$nulls":5},"bus/taxi/train",null,"échéance club de sport",null,"foyer/loyer"]
[{"$nulls":5},"réparations",null,"urgence",null,"vie"]
[{"$nulls":5},"immatriculation",null,"autre",null,"autre"]
[{"$nulls":5},"autre"]
[]
[]
[{"$nulls":5},"enseignement",null,"charité",null,"épargne"]
[{"$nulls":5},"scolarité",null,"cadeaux",null,"fonds d'urgence"]
[{"$nulls":5},"livres",null,"dons",null,"virements sur livret"]
[{"$nulls":5},"leçons de musique",null,"dons à l'église",null,"retraite"]
[{"$nulls":5},"autre",null,"autre",null,"investissements"]
[{"$nulls":9},"faculté"]
[{"$nulls":9},"autre"]
[]
[]
[{"$nulls":5},"obligations",null,"loisirs",null,"animaux familiers"]
[{"$nulls":5},"prêt étudiant",null,"vidéos/dvd",null,"nourriture"]
[{"$nulls":5},"autre prêt",null,"musique",null,"soins"]
[{"$nulls":5},"carte bancaire 1",null,"jeux",null,"jouets/fournitures"]
[{"$nulls":5},"carte bancaire 2",null,"locations",null,"autre"]
[{"$nulls":5},"carte bancaire 3",null,"films/cinéma"]
[{"$nulls":5},"pension alimentaire",null,"concerts/pièces de théâtre"]
[{"$nulls":5},"impôts",null,"livres"]
[{"$nulls":5},"impôts fonciers",null,"hobbies"]
[{"$nulls":5},"impôts locaux",null,"film/photos"]
[{"$nulls":5},"frais de copropriété",null,"sports"]
[{"$nulls":5},"frais juridiques",null,"activités de plein air"]
[{"$nulls":5},"autre",null,"jouets/gadgets"]
[{"$nulls":7},"autre"]
[]
[{"$nulls":5},"abonnements",null,"vacances",null,"divers"]
[{"$nulls":5},"journal",null,"voyage",null,"frais bancaires"]
[{"$nulls":5},"magazines",null,"hébergement",null,"frais d'envoi"]
[{"$nulls":5},"échéance",null,"nourriture",null,"autre"]
[{"$nulls":5},"abonnements à un club",null,"location de voiture"]
[{"$nulls":5},"autre",null,"loisirs"]
[{"$nulls":7},"autre"]

{"sheet":"données graphiques","index":3,"n_rows":40,"n_cols":16,"rows_kept":40,"hidden":true}
[null,"*** Cette feuille doit rester masquée ***"]
[]
[]
[null,"Période",3]
[]
[null,null,"jan","fév","mar","avr","mai","jun","jul","aoû","sep","oct","nov","déc","année","Moy."]
[null,{"$f":"LOWER(Budget!B135)","v":" "},{"$f":"SUM(tblExpenseCategory_15[jan])","v":0},{"$f":"SUM(tblExpenseCategory_15[fév])","v":0},{"$f":"SUM(tblExpenseCategory_15[mar])","v":0},{"$f":"SUM(tblExpenseCategory_15[avr])","v":0},{"$f":"SUM(tblExpenseCategory_15[mai])","v":0},{"$f":"SUM(tblExpenseCategory_15[jun])","v":0},{"$f":"SUM(tblExpenseCategory_15[jul])","v":0},{"$f":"SUM(tblExpenseCategory_15[aoû])","v":0},{"$f":"SUM(tblExpenseCategory_15[sep])","v":0},{"$f":"SUM(tblExpenseCategory_15[oct])","v":0},{"$f":"SUM(tblExpenseCategory_15[nov])","v":0},{"$f":"SUM(tblExpenseCategory_15[déc])","v":0},{"$f":"SUM(tblExpenseCategory_15[année])","v":0},{"$f":"SUM(tblExpenseCategory_15[moy.])","v":0}]
[null,{"$f":"LOWER(Budget!B128)","v":" "},{"$f":"SUM(tblExpenseCategory_14[jan])","v":0},{"$f":"SUM(tblExpenseCategory_14[fév])","v":0},{"$f":"SUM(tblExpenseCategory_14[mar])","v":0},{"$f":"SUM(tblExpenseCategory_14[avr])","v":0},{"$f":"SUM(tblExpenseCategory_14[mai])","v":0},{"$f":"SUM(tblExpenseCategory_14[jun])","v":0},{"$f":"SUM(tblExpenseCategory_14[jul])","v":0},{"$f":"SUM(tblExpenseCategory_14[aoû])","v":0},{"$f":"SUM(tblExpenseCategory_14[sep])","v":0},{"$f":"SUM(tblExpenseCategory_14[oct])","v":0},{"$f":"SUM(tblExpenseCategory_14[nov])","v":0},{"$f":"SUM(tblExpenseCategory_14[déc])","v":0},{"$f":"SUM(tblExpenseCategory_14[année])","v":0},{"$f":"SUM(tblExpenseCategory_14[moy.])","v":0}]
[null,{"$f":"LOWER(Budget!B121)","v":" "},{"$f":"SUM(tblExpenseCategory_13[jan])","v":0},{"$f":"SUM(tblExpenseCategory_13[fév])","v":0},{"$f":"SUM(tblExpenseCategory_13[mar])","v":0},{"$f":"SUM(tblExpenseCategory_13[avr])","v":0},{"$f":"SUM(tblExpenseCategory_13[mai])","v":0},{"$f":"SUM(tblExpenseCategory_13[jun])","v":0},{"$f":"SUM(tblExpenseCategory_13[jul])","v":0},{"$f":"SUM(tblExpenseCategory_13[aoû])","v":0},{"$f":"SUM(tblExpenseCategory_13[sep])","v":0},{"$f":"SUM(tblExpenseCategory_13[oct])","v":0},{"$f":"SUM(tblExpenseCategory_13[nov])","v":0},{"$f":"SUM(tblExpenseCategory_13[déc])","v":0},{"$f":"SUM(tblExpenseCategory_13[année])","v":0},{"$f":"SUM(tblExpenseCategory_13[moy.])","v":0}]
[null,{"$f":"LOWER(Budget!B114)","v":" "},{"$f":"SUM(tblExpenseCategory_12[jan])","v":0},{"$f":"SUM(tblExpenseCategory_12[fév])","v":0},{"$f":"SUM(tblExpenseCategory_12[mar])","v":0},{"$f":"SUM(tblExpenseCategory_12[avr])","v":0},{"$f":"SUM(tblExpenseCategory_12[mai])","v":0},{"$f":"SUM(tblExpenseCategory_12[jun])","v":0},{"$f":"SUM(tblExpenseCategory_12[jul])","v":0},{"$f":"SUM(tblExpenseCategory_12[aoû])","v":0},{"$f":"SUM(tblExpenseCategory_12[sep])","v":0},{"$f":"SUM(tblExpenseCategory_12[oct])","v":0},{"$f":"SUM(tblExpenseCategory_12[nov])","v":0},{"$f":"SUM(tblExpenseCategory_12[déc])","v":0},{"$f":"SUM(tblExpenseCategory_12[année])","v":0},{"$f":"SUM(tblExpenseCategory_12[moy.])","v":0}]
[null,{"$f":"LOWER(Budget!B107)","v":" "},{"$f":"SUM(tblExpenseCategory_11[jan])","v":0},{"$f":"SUM(tblExpenseCategory_11[fév])","v":0},{"$f":"SUM(tblExpenseCategory_11[mar])","v":0},{"$f":"SUM(tblExpenseCategory_11[avr])","v":0},{"$f":"SUM(tblExpenseCategory_11[mai])","v":0},{"$f":"SUM(tblExpenseCategory_11[jun])","v":0},{"$f":"SUM(tblExpenseCategory_11[jul])","v":0},{"$f":"SUM(tblExpenseCategory_11[aoû])","v":0},{"$f":"SUM(tblExpenseCategory_11[sep])","v":0},{"$f":"SUM(tblExpenseCategory_11[oct])","v":0},{"$f":"SUM(tblExpenseCategory_11[nov])","v":0},{"$f":"SUM(tblExpenseCategory_11[déc])","v":0},{"$f":"SUM(tblExpenseCategory_11[année])","v":0},{"$f":"SUM(tblExpenseCategory_11[moy.])","v":0}]
[null,{"$f":"LOWER(Budget!B100)","v":"obligations"},{"$f":"SUM(tblExpenseCategory_10[jan])","v":650},{"$f":"SUM(tblExpenseCategory_10[fév])","v":200},{"$f":"SUM(tblExpenseCategory_10[mar])","v":200},{"$f":"SUM(tblExpenseCategory_10[avr])","v":650},{"$f":"SUM(tblExpenseCategory_10[mai])","v":200},{"$f":"SUM(tblExpenseCategory_10[jun])","v":200},{"$f":"SUM(tblExpenseCategory_10[jul])","v":650},{"$f":"SUM(tblExpenseCategory_10[aoû])","v":200},{"$f":"SUM(tblExpenseCategory_10[sep])","v":200},{"$f":"SUM(tblExpenseCategory_10[oct])","v":650},{"$f":"SUM(tblExpenseCategory_10[nov])","v":200},{"$f":"SUM(tblExpenseCategory_10[déc])","v":200},{"$f":"SUM(tblExpenseCategory_10[année])","v":{"v":4200,"d":"4,200"}},{"$f":"SUM(tblExpenseCategory_10[moy.])","v":350}]
[null,{"$f":"LOWER(Budget!B93)","v":"épargne"},{"$f":"SUM(tblExpenseCategory_09[jan])","v":800},{"$f":"SUM(tblExpenseCategory_09[fév])","v":800},{"$f":"SUM(tblExpenseCategory_09[mar])","v":800},{"$f":"SUM(tblExpenseCategory_09[avr])","v":800},{"$f":"SUM(tblExpenseCategory_09[mai])","v":800},{"$f":"SUM(tblExpenseCategory_09[jun])","v":500},{"$f":"SUM(tblExpenseCategory_09[jul])","v":500},{"$f":"SUM(tblExpenseCategory_09[aoû])","v":500},{"$f":"SUM(tblExpenseCategory_09[sep])","v":800},{"$f":"SUM(tblExpenseCategory_09[oct])","v":800},{"$f":"SUM(tblExpenseCategory_09[nov])","v":800},{"$f":"SUM(tblExpenseCategory_09[déc])","v":800},{"$f":"SUM(tblExpenseCategory_09[année])","v":{"v":8700,"d":"8,700"}},{"$f":"SUM(tblExpenseCategory_09[moy.])","v":725}]
[null,{"$f":"LOWER(Budget!B86)","v":"charité"},{"$f":"SUM(tblExpenseCategory_08[jan])","v":0},{"$f":"SUM(tblExpenseCategory_08[fév])","v":100},{"$f":"SUM(tblExpenseCategory_08[mar])","v":100},{"$f":"SUM(tblExpenseCategory_08[avr])","v":100},{"$f":"SUM(tblExpenseCategory_08[mai])","v":100},{"$f":"SUM(tblExpenseCategory_08[jun])","v":100},{"$f":"SUM(tblExpenseCategory_08[jul])","v":100},{"$f":"SUM(tblExpenseCategory_08[aoû])","v":100},{"$f":"SUM(tblExpenseCategory_08[sep])","v":100},{"$f":"SUM(tblExpenseCategory_08[oct])","v":100},{"$f":"SUM(tblExpenseCategory_08[nov])","v":100},{"$f":"SUM(tblExpenseCategory_08[déc])","v":100},{"$f":"SUM(tblExpenseCategory_08[année])","v":{"v":1100,"d":"1,100"}},{"$f":"SUM(tblExpenseCategory_08[moy.])","v":{"v":91.66666666666666,"d":"92"}}]
[null,{"$f":"LOWER(Budget!B78)","v":"enseignement"},{"$f":"SUM(tblExpenseCategory_07[jan])","v":0},{"$f":"SUM(tblExpenseCategory_07[fév])","v":0},{"$f":"SUM(tblExpenseCategory_07[mar])","v":625},{"$f":"SUM(tblExpenseCategory_07[avr])","v":0},{"$f":"SUM(tblExpenseCategory_07[mai])","v":0},{"$f":"SUM(tblExpenseCategory_07[jun])","v":0},{"$f":"SUM(tblExpenseCategory_07[jul])","v":0},{"$f":"SUM(tblExpenseCategory_07[aoû])","v":0},{"$f":"SUM(tblExpenseCategory_07[sep])","v":625},{"$f":"SUM(tblExpenseCategory_07[oct])","v":0},{"$f":"SUM(tblExpenseCategory_07[nov])","v":0},{"$f":"SUM(tblExpenseCategory_07[déc])","v":0},{"$f":"SUM(tblExpenseCategory_07[année])","v":{"v":1250,"d":"1,250"}},{"$f":"SUM(tblExpenseCategory_07[moy.])","v":{"v":104.16666666666667,"d":"104"}}]
[null,{"$f":"LOWER(Budget!B70)","v":"assurance"},{"$f":"SUM(tblExpenseCategory_06[jan])","v":975},{"$f":"SUM(tblExpenseCategory_06[fév])","v":975},{"$f":"SUM(tblExpenseCategory_06[mar])","v":975},{"$f":"SUM(tblExpenseCategory_06[avr])","v":975},{"$f":"SUM(tblExpenseCategory_06[mai])","v":975},{"$f":"SUM(tblExpenseCategory_06[jun])","v":975},{"$f":"SUM(tblExpenseCategory_06[jul])","v":975},{"$f":"SUM(tblExpenseCategory_06[aoû])","v":975},{"$f":"SUM(tblExpenseCategory_06[sep])","v":975},{"$f":"SUM(tblExpenseCategory_06[oct])","v":975},{"$f":"SUM(tblExpenseCategory_06[nov])","v":975},{"$f":"SUM(tblExpenseCategory_06[déc])","v":975},{"$f":"SUM(tblExpenseCategory_06[année])","v":{"v":11700,"d":"11,700"}},{"$f":"SUM(tblExpenseCategory_06[moy.])","v":975}]
[null,{"$f":"LOWER(Budget!B62)","v":"santé"},{"$f":"SUM(tblExpenseCategory_05[jan])","v":25},{"$f":"SUM(tblExpenseCategory_05[fév])","v":60},{"$f":"SUM(tblExpenseCategory_05[mar])","v":175},{"$f":"SUM(tblExpenseCategory_05[avr])","v":25},{"$f":"SUM(tblExpenseCategory_05[mai])","v":60},{"$f":"SUM(tblExpenseCategory_05[jun])","v":60},{"$f":"SUM(tblExpenseCategory_05[jul])","v":60},{"$f":"SUM(tblExpenseCategory_05[aoû])","v":25},{"$f":"SUM(tblExpenseCategory_05[sep])","v":175},{"$f":"SUM(tblExpenseCategory_05[oct])","v":60},{"$f":"SUM(tblExpenseCategory_05[nov])","v":25},{"$f":"SUM(tblExpenseCategory_05[déc])","v":25},{"$f":"SUM(tblExpenseCategory_05[année])","v":775},{"$f":"SUM(tblExpenseCategory_05[moy.])","v":{"v":64.58333333333334,"d":"65"}}]
[null,{"$f":"LOWER(Budget!B52)","v":"transport"},{"$f":"SUM(tblExpenseCategory_04[jan])","v":{"v":1110,"d":"1,110"}},{"$f":"SUM(tblExpenseCategory_04[fév])","v":{"v":1025,"d":"1,025"}},{"$f":"SUM(tblExpenseCategory_04[mar])","v":925},{"$f":"SUM(tblExpenseCategory_04[avr])","v":{"v":1025,"d":"1,025"}},{"$f":"SUM(tblExpenseCategory_04[mai])","v":{"v":1325,"d":"1,325"}},{"$f":"SUM(tblExpenseCategory_04[jun])","v":{"v":1200,"d":"1,200"}},{"$f":"SUM(tblExpenseCategory_04[jul])","v":{"v":1100,"d":"1,100"}},{"$f":"SUM(tblExpenseCategory_04[aoû])","v":{"v":1200,"d":"1,200"}},{"$f":"SUM(tblExpenseCategory_04[sep])","v":{"v":1150,"d":"1,150"}},{"$f":"SUM(tblExpenseCategory_04[oct])","v":{"v":1025,"d":"1,025"}},{"$f":"SUM(tblExpenseCategory_04[nov])","v":925},{"$f":"SUM(tblExpenseCategory_04[déc])","v":925},{"$f":"SUM(tblExpenseCategory_04[année])","v":{"v":12935,"d":"12,935"}},{"$f":"SUM(tblExpenseCategory_04[moy.])","v":{"v":1077.9166666666665,"d":"1,078"}}]
[null,{"$f":"LOWER(Budget!B42)","v":"enfants"},{"$f":"SUM(tblExpenseCategory_03[jan])","v":{"v":2373,"d":"2,373"}},{"$f":"SUM(tblExpenseCategory_03[fév])","v":500},{"$f":"SUM(tblExpenseCategory_03[mar])","v":350},{"$f":"SUM(tblExpenseCategory_03[avr])","v":250},{"$f":"SUM(tblExpenseCategory_03[mai])","v":350},{"$f":"SUM(tblExpenseCategory_03[jun])","v":450},{"$f":"SUM(tblExpenseCategory_03[jul])","v":200},{"$f":"SUM(tblExpenseCategory_03[aoû])","v":545},{"$f":"SUM(tblExpenseCategory_03[sep])","v":350},{"$f":"SUM(tblExpenseCategory_03[oct])","v":350},{"$f":"SUM(tblExpenseCategory_03[nov])","v":250},{"$f":"SUM(tblExpenseCategory_03[déc])","v":350},{"$f":"SUM(tblExpenseCategory_03[année])","v":{"v":6318,"d":"6,318"}},{"$f":"SUM(tblExpenseCategory_03[moy.])","v":{"v":526.5,"d":"527"}}]
[null,{"$f":"LOWER(Budget!B32)","v":"vie quotidienne"},{"$f":"SUM(tblExpenseCategory_02[jan])","v":795},{"$f":"SUM(tblExpenseCategory_02[fév])","v":375},{"$f":"SUM(tblExpenseCategory_02[mar])","v":550},{"$f":"SUM(tblExpenseCategory_02[avr])","v":825},{"$f":"SUM(tblExpenseCategory_02[mai])","v":500},{"$f":"SUM(tblExpenseCategory_02[jun])","v":450},{"$f":"SUM(tblExpenseCategory_02[jul])","v":875},{"$f":"SUM(tblExpenseCategory_02[aoû])","v":475},{"$f":"SUM(tblExpenseCategory_02[sep])","v":400},{"$f":"SUM(tblExpenseCategory_02[oct])","v":825},{"$f":"SUM(tblExpenseCategory_02[nov])","v":575},{"$f":"SUM(tblExpenseCategory_02[déc])","v":375},{"$f":"SUM(tblExpenseCategory_02[année])","v":{"v":7020,"d":"7,020"}},{"$f":"SUM(tblExpenseCategory_02[moy.])","v":585}]
[null,{"$f":"LOWER(Budget!B22)","v":"foyer"},{"$f":"SUM(tblExpenseCategory_01[jan])","v":{"v":1208,"d":"1,208"}},{"$f":"SUM(tblExpenseCategory_01[fév])","v":{"v":1208,"d":"1,208"}},{"$f":"SUM(tblExpenseCategory_01[mar])","v":{"v":1233,"d":"1,233"}},{"$f":"SUM(tblExpenseCategory_01[avr])","v":{"v":1208,"d":"1,208"}},{"$f":"SUM(tblExpenseCategory_01[mai])","v":{"v":1158,"d":"1,158"}},{"$f":"SUM(tblExpenseCategory_01[jun])","v":{"v":1183,"d":"1,183"}},{"$f":"SUM(tblExpenseCategory_01[jul])","v":{"v":1283,"d":"1,283"}},{"$f":"SUM(tblExpenseCategory_01[aoû])","v":{"v":1333,"d":"1,333"}},{"$f":"SUM(tblExpenseCategory_01[sep])","v":{"v":1208,"d":"1,208"}},{"$f":"SUM(tblExpenseCategory_01[oct])","v":{"v":1158,"d":"1,158"}},{"$f":"SUM(tblExpenseCategory_01[nov])","v":{"v":1208,"d":"1,208"}},{"$f":"SUM(tblExpenseCategory_01[déc])","v":{"v":1208,"d":"1,208"}},{"$f":"SUM(tblExpenseCategory_01[année])","v":{"v":14596,"d":"14,596"}},{"$f":"SUM(tblExpenseCategory_01[moy.])","v":{"v":1216.3333333333335,"d":"1,216"}}]
[]
[]
[]
[]
[null,"Trésorerie cumulative",{"$f":"SUM(Budget!$C$8:C$8)","v":{"v":-3714,"d":"-3,714"}},{"$f":"SUM(Budget!$C$8:D$8)","v":76},{"$f":"SUM(Budget!$C$8:E$8)","v":{"v":-1857,"d":"-1,857"}},{"$f":"SUM(Budget!$C$8:F$8)","v":{"v":-3670,"d":"-3,670"}},{"$f":"SUM(Budget!$C$8:G$8)","v":-138},{"$f":"SUM(Budget!$C$8:H$8)","v":{"v":-3731,"d":"-3,731"}},{"$f":"SUM(Budget!$C$8:I$8)","v":{"v":-7974,"d":"-7,974"}},{"$f":"SUM(Budget!$C$8:J$8)","v":{"v":-6827,"d":"-6,827"}},{"$f":"SUM(Budget!$C$8:K$8)","v":{"v":-8810,"d":"-8,810"}},{"$f":"SUM(Budget!$C$8:L$8)","v":{"v":-10753,"d":"-10,753"}},{"$f":"SUM(Budget!$C$8:M$8)","v":{"v":-6811,"d":"-6,811"}},{"$f":"SUM(Budget!$C$8:N$8)","v":{"v":-7769,"d":"-7,769"}},{"$f":"SUM(Budget!$C$8:O$8)","v":{"v":-15538,"d":"-15,538"}}]
[]
[null,"Trésorerie annuelle positive",{"$f":"IF(Budget!C$8<0,NA(),IF(Période+2<>COLUMN(Budget!C$8),NA(),Budget!C$8))","v":{"$error":"#N/A"}},{"$f":"IF(Budget!D$8<0,NA(),IF(Période+2<>COLUMN(Budget!D$8),NA(),Budget!D$8))","v":{"$error":"#N/A"}},{"$f":"IF(Budget!E$8<0,NA(),IF(Période+2<>COLUMN(Budget!E$8),NA(),Budget!E$8))","v":{"$error":"#N/A"}},{"$f":"IF(Budget!F$8<0,NA(),IF(Période+2<>COLUMN(Budget!F$8),NA(),Budget!F$8))","v":{"$error":"#N/A"}},{"$f":"IF(Budget!G$8<0,NA(),IF(Période+2<>COLUMN(Budget!G$8),NA(),Budget!G$8))","v":{"$error":"#N/A"}},{"$f":"IF(Budget!H$8<0,NA(),IF(Période+2<>COLUMN(Budget!H$8),NA(),Budget!H$8))","v":{"$error":"#N/A"}},{"$f":"IF(Budget!I$8<0,NA(),IF(Période+2<>COLUMN(Budget!I$8),NA(),Budget!I$8))","v":{"$error":"#N/A"}},{"$f":"IF(Budget!J$8<0,NA(),IF(Période+2<>COLUMN(Budget!J$8),NA(),Budget!J$8))","v":{"$error":"#N/A"}},{"$f":"IF(Budget!K$8<0,NA(),IF(Période+2<>COLUMN(Budget!K$8),NA(),Budget!K$8))","v":{"$error":"#N/A"}},{"$f":"IF(Budget!L$8<0,NA(),IF(Période+2<>COLUMN(Budget!L$8),NA(),Budget!L$8))","v":{"$error":"#N/A"}},{"$f":"IF(Budget!M$8<0,NA(),IF(Période+2<>COLUMN(Budget!M$8),NA(),Budget!M$8))","v":{"$error":"#N/A"}},{"$f":"IF(Budget!N$8<0,NA(),IF(Période+2<>COLUMN(Budget!N$8),NA(),Budget!N$8))","v":{"$error":"#N/A"}},{"$f":"IF(Budget!O$8<0,NA(),IF(Période+2<>COLUMN(Budget!O$8),NA(),Budget!O$8))","v":{"$error":"#N/A"}}]
[null,"Trésorerie annuelle négative",{"$f":"IF(Budget!C$8>=0,NA(),IF(Période+2<>COLUMN(Budget!C$8),NA(),Budget!C$8))","v":{"$error":"#N/A"}},{"$f":"IF(Budget!D$8>=0,NA(),IF(Période+2<>COLUMN(Budget!D$8),NA(),Budget!D$8))","v":{"$error":"#N/A"}},{"$f":"IF(Budget!E$8>=0,NA(),IF(Période+2<>COLUMN(Budget!E$8),NA(),Budget!E$8))","v":{"v":-1933,"d":"-1,933"}},{"$f":"IF(Budget!F$8>=0,NA(),IF(Période+2<>COLUMN(Budget!F$8),NA(),Budget!F$8))","v":{"$error":"#N/A"}},{"$f":"IF(Budget!G$8>=0,NA(),IF(Période+2<>COLUMN(Budget!G$8),NA(),Budget!G$8))","v":{"$error":"#N/A"}},{"$f":"IF(Budget!H$8>=0,NA(),IF(Période+2<>COLUMN(Budget!H$8),NA(),Budget!H$8))","v":{"$error":"#N/A"}},{"$f":"IF(Budget!I$8>=0,NA(),IF(Période+2<>COLUMN(Budget!I$8),NA(),Budget!I$8))","v":{"$error":"#N/A"}},{"$f":"IF(Budget!J$8>=0,NA(),IF(Période+2<>COLUMN(Budget!J$8),NA(),Budget!J$8))","v":{"$error":"#N/A"}},{"$f":"IF(Budget!K$8>=0,NA(),IF(Période+2<>COLUMN(Budget!K$8),NA(),Budget!K$8))","v":{"$error":"#N/A"}},{"$f":"IF(Budget!L$8>=0,NA(),IF(Période+2<>COLUMN(Budget!L$8),NA(),Budget!L$8))","v":{"$error":"#N/A"}},{"$f":"IF(Budget!M$8>=0,NA(),IF(Période+2<>COLUMN(Budget!M$8),NA(),Budget!M$8))","v":{"$error":"#N/A"}},{"$f":"IF(Budget!N$8>=0,NA(),IF(Période+2<>COLUMN(Budget!N$8),NA(),Budget!N$8))","v":{"$error":"#N/A"}},{"$f":"IF(Budget!O$8>=0,NA(),IF(Période+2<>COLUMN(Budget!O$8),NA(),Budget!O$8))","v":{"$error":"#N/A"}}]
{"$rows_empty":7}
[null,{"$f":"LOWER(display_long_period)","v":"mars"}]
[null,{"$f":"\"Revenus \" & display_long_period","v":"Revenus mars"},{"$f":"INDEX(Budget!$C$6:$P$6,,Période)","v":{"v":4000,"d":"4,000 €"}}]
[null,{"$f":"\"Dépenses \" & display_long_period & \" : \" & TEXT(INDEX(Budget!$C$7:$P$7,,Période),\"# ##0 €\")","v":"Dépenses mars : 5 933 €"},{"$f":"INDEX(Budget!$C$7:$P$7,,Période)","v":{"v":5933,"d":"5,933 €"}}]
[null,{"$f":" \"Trésorerie \"& display_long_period","v":"Trésorerie mars"},{"$f":"ABS(INDEX(Budget!$C$8:$P$8,,Période))","v":{"v":1933,"d":"1,933 €"}},{"$f":"REPT(\"-\",INDEX(Budget!$C$8:$P$8,,Période)<0)","v":"-"}]