{"text_format":"3","workbook":"xlsx","n_sheets":1,"sheets":["Budget mensuel de la famille"],"not_rendered":{"defined_names":1},"read":"whole","date_system":"1900"}

{"sheet":"Budget mensuel de la famille","index":0,"n_rows":67,"n_cols":9,"rows_kept":67,"merged":[[0,0,0,8],[2,5,2,6],[8,5,8,6]]}
["Budget mensuel de la famille"]
[]
[null,"Dépenses totales prévues","Dépenses totales réelles","Différence totale",null,"Salaire mensuel prévu"]
[null,{"$f":"SUM(B19,B29,B35,B40,B51,B58,B67,G36,G44,G50,G56,G61,G67)","v":{"v":1195,"d":"1,195€"}},{"$f":"SUM(C19,C29,C35,C40,C51,C58,C67,H36,H44,H50,H56,H61,H67)","v":{"v":1236,"d":"1,236€"}},{"$f":"SUM(D19,D29,D35,D40,D51,D58,D67,I36,I44,I50,I56,I61,I67)","v":{"v":-41,"d":"(41 €)"}},null,"Salaire 1",{"v":4000,"d":"4,000€"}]
[{"$nulls":5},"Salaire 2",{"v":1300,"d":"1,300€"}]
[null,"Dépenses prévues","Dépenses réelles","Différence",null,"Revenu supplémentaire",{"v":300,"d":"300€"}]
["Habitation",{"$nulls":4},"Revenu mensuel total",{"$f":"SUM(G4:G6)","v":{"v":5600,"d":"5,600€"}}]
["Emprunt ou loyer",{"v":1000,"d":"1,000€"},{"v":1000,"d":"1,000€"},{"$f":"B8-C8","v":{"v":0,"d":"0€"}}]
["Second emprunt ou loyer",{"v":0,"d":"0€"},{"v":0,"d":"0€"},{"v":0,"d":"0€"},null,"Revenu mensuel réel"]
["Téléphone",{"v":54,"d":"54€"},{"v":100,"d":"100€"},{"v":-46,"d":"(46 €)"},null,"Salaire 1",{"v":4000,"d":"4,000€"}]
["Électricité",{"v":44,"d":"44€"},{"v":56,"d":"56€"},{"v":-12,"d":"(12 €)"},null,"Salaire 2",{"v":1300,"d":"1,300€"}]
["Gaz",{"v":22,"d":"22€"},{"v":28,"d":"28€"},{"v":-6,"d":"(6 €)"},null,"Revenu supplémentaire",{"v":300,"d":"300€"}]
["Eau",{"v":8,"d":"8€"},{"v":8,"d":"8€"},{"v":0,"d":"0€"},null,"Revenu mensuel total",{"$f":"SUM(G10:G12)","v":{"v":5600,"d":"5,600€"}}]
["Câble",{"v":34,"d":"34€"},{"v":34,"d":"34€"},{"v":0,"d":"0€"}]
["Ordures ménagères",{"v":10,"d":"10€"},{"v":10,"d":"10€"},{"v":0,"d":"0€"},null,"Balance prévue\n(Revenu moins dépenses prévus)",{"$f":"G7-B4","v":{"v":4405,"d":"4,405€"}}]
["Entretien ou réparations",{"v":23,"d":"23€"},{"v":0,"d":"0€"},{"v":23,"d":"23€"}]
["Fournitures",{"v":0,"d":"0€"},{"v":0,"d":"0€"},{"v":0,"d":"0€"},null,"Balance réelle\n(Revenu moins dépenses réels)",{"$f":"G13-C4","v":{"v":4364,"d":"4,364€"}}]
["Divers",{"v":0,"d":"0€"},{"v":0,"d":"0€"},{"v":0,"d":"0€"}]
["Sous-totaux",{"$f":"SUM(B8:B18)","v":{"v":1195,"d":"1,195€"}},{"$f":"SUM(C8:C18)","v":{"v":1236,"d":"1,236€"}},{"$f":"SUM(D8:D18)","v":{"v":-41,"d":"(41 €)"}},null,"Différence (Réel moins prévu)",{"$f":"G17-G15","v":{"v":-41,"d":"(41 €)"}}]
["Transport"]
["Paiement automobile 1",null,null,{"$f":"B21-C21","v":{"v":0,"d":"0€"}}]
["Paiement automobile 2",null,null,{"v":0,"d":"0€"}]
["Bus/taxi",null,null,{"v":0,"d":"0€"}]
["Assurance",null,null,{"v":0,"d":"0€"}]
["Permis",null,null,{"v":0,"d":"0€"}]
["Essence",null,null,{"v":0,"d":"0€"},null,null,"Dépenses prévues","Dépenses réelles","Différence"]
["Entretien",null,null,{"v":0,"d":"0€"}]
["Divers",null,null,{"v":0,"d":"0€"},null,"Divertissement"]
["Sous-totaux",{"$f":"SUM(B21:B28)","v":{"v":0,"d":"0€"}},{"$f":"SUM(C21:C28)","v":{"v":0,"d":"0€"}},{"$f":"SUM(D21:D28)","v":{"v":0,"d":"0€"}},null,"Vidéo/DVD",null,null,{"$f":"G29-H29","v":{"v":0,"d":"0€"}}]
["Assurance",{"$nulls":4},"CD",null,null,{"v":0,"d":"0€"}]
["Habitation",null,null,{"$f":"B31-C31","v":{"v":0,"d":"0€"}},null,"Cinéma",null,null,{"v":0,"d":"0€"}]
["Santé",null,null,{"$f":"B32-C32","v":{"v":0,"d":"0€"}},null,"Concerts",null,null,{"v":0,"d":"0€"}]
["Vie",null,null,{"$f":"B33-C33","v":{"v":0,"d":"0€"}},null,"Sport",null,null,{"v":0,"d":"0€"}]
["Divers",null,null,{"$f":"B34-C34","v":{"v":0,"d":"0€"}},null,"Théâtre",null,null,{"v":0,"d":"0€"}]
["Sous-totaux",{"$f":"SUM(B31:B34)","v":{"v":0,"d":"0€"}},{"$f":"SUM(C31:C34)","v":{"v":0,"d":"0€"}},{"$f":"SUM(D31:D34)","v":{"v":0,"d":"0€"}},null,"Divers",null,null,{"v":0,"d":"0€"}]
["Alimentation",{"$nulls":4},"Sous-totaux",{"$f":"SUM(G29:G35)","v":{"v":0,"d":"0€"}},{"$f":"SUM(H29:H35)","v":{"v":0,"d":"0€"}},{"$f":"SUM(I29:I35)","v":{"v":0,"d":"0€"}}]
["Courses",null,null,{"$f":"B37-C37","v":{"v":0,"d":"0€"}},null,"Prêts"]
["Restaurants",null,null,{"$f":"B38-C38","v":{"v":0,"d":"0€"}},null,"Personnel",null,null,{"$f":"G38-H38","v":{"v":0,"d":"0€"}}]
["Autre",null,null,{"$f":"B39-C39","v":{"v":0,"d":"0€"}},null,"Étudiant",null,null,{"v":0,"d":"0€"}]
["Sous-totaux",{"$f":"SUM(B37:B39)","v":{"v":0,"d":"0€"}},{"$f":"SUM(C37:C39)","v":{"v":0,"d":"0€"}},{"$f":"SUM(D37:D39)","v":{"v":0,"d":"0€"}},null,"Carte de crédit",null,null,{"v":0,"d":"0€"}]
["Enfants",{"$nulls":4},"Carte de crédit",null,null,{"v":0,"d":"0€"}]
["Médecin",null,null,{"$f":"B42-C42","v":{"v":0,"d":"0€"}},null,"Carte de crédit",null,null,{"v":0,"d":"0€"}]
["Habillement",null,null,{"v":0,"d":"0€"},null,"Autre",null,null,{"v":0,"d":"0€"}]
["Frais de scolarité",null,null,{"v":0,"d":"0€"},null,"Sous-totaux",{"$f":"SUM(G38:G43)","v":{"v":0,"d":"0€"}},{"$f":"SUM(H38:H43)","v":{"v":0,"d":"0€"}},{"$f":"SUM(I38:I43)","v":{"v":0,"d":"0€"}}]
["Fournitures scolaires",null,null,{"v":0,"d":"0€"},null,"Impôts"]
["Cotisations ou frais d'organisation",null,null,{"v":0,"d":"0€"},null,"Fédéral",null,null,{"$f":"G46-H46","v":{"v":0,"d":"0€"}}]
["Déjeuner",null,null,{"v":0,"d":"0€"},null,"État",null,null,{"$f":"G47-H47","v":{"v":0,"d":"0€"}}]
["Garderie",null,null,{"v":0,"d":"0€"},null,"Local",null,null,{"$f":"G48-H48","v":{"v":0,"d":"0€"}}]
["Jouets/jeux",null,null,{"v":0,"d":"0€"},null,"Autre",null,null,{"$f":"G49-H49","v":{"v":0,"d":"0€"}}]
["Autre",null,null,{"v":0,"d":"0€"},null,"Sous-totaux",{"$f":"SUM(G46:G49)","v":{"v":0,"d":"0€"}},{"$f":"SUM(H46:H49)","v":{"v":0,"d":"0€"}},{"$f":"SUM(I46:I49)","v":{"v":0,"d":"0€"}}]
["Sous-totaux",{"$f":"SUM(B42:B50)","v":{"v":0,"d":"0€"}},{"$f":"SUM(C42:C50)","v":{"v":0,"d":"0€"}},{"$f":"SUM(D42:D50)","v":{"v":0,"d":"0€"}},null,"Économies ou investissements"]
["Animaux",{"$nulls":4},"Retraite",null,null,{"$f":"G52-H52","v":{"v":0,"d":"0€"}}]
["Alimentation",null,null,{"$f":"B53-C53","v":{"v":0,"d":"0€"}},null,"Investissement",null,null,{"$f":"G53-H53","v":{"v":0,"d":"0€"}}]
["Soins médicaux",null,null,{"$f":"B54-C54","v":{"v":0,"d":"0€"}},null,"Études",null,null,{"$f":"G54-H54","v":{"v":0,"d":"0€"}}]
["Toilettage",null,null,{"$f":"B55-C55","v":{"v":0,"d":"0€"}},null,"Autre",null,null,{"$f":"G55-H55","v":{"v":0,"d":"0€"}}]
["Jouets",null,null,{"$f":"B56-C56","v":{"v":0,"d":"0€"}},null,"Sous-totaux",{"$f":"SUM(G52:G55)","v":{"v":0,"d":"0€"}},{"$f":"SUM(H52:H55)","v":{"v":0,"d":"0€"}},{"$f":"SUM(I52:I55)","v":{"v":0,"d":"0€"}}]
["Autre",null,null,{"$f":"B57-C57","v":{"v":0,"d":"0€"}},null,"Cadeaux et dons"]
["Sous-totaux",{"$f":"SUM(B53:B57)","v":{"v":0,"d":"0€"}},{"$f":"SUM(C53:C57)","v":{"v":0,"d":"0€"}},{"$f":"SUM(D53:D57)","v":{"v":0,"d":"0€"}},null,"Oeuvre de charité 1",null,null,{"$f":"G58-H58","v":{"v":0,"d":"0€"}}]
["Soins de la personne",{"$nulls":4},"Oeuvre de charité 2",null,null,{"$f":"G59-H59","v":{"v":0,"d":"0€"}}]
["Soins médicaux",null,null,{"$f":"B60-C60","v":{"v":0,"d":"0€"}},null,"Oeuvre de charité 3",null,null,{"$f":"G60-H60","v":{"v":0,"d":"0€"}}]
["Coiffeur/manucure",null,null,{"v":0,"d":"0€"},null,"Sous-totaux",{"$f":"SUM(G58:G60)","v":{"v":0,"d":"0€"}},{"$f":"SUM(H58:H60)","v":{"v":0,"d":"0€"}},{"$f":"SUM(I58:I60)","v":{"v":0,"d":"0€"}}]
["Habillement",null,null,{"v":0,"d":"0€"},null,"Judiciaire"]
["Pressing",null,null,{"v":0,"d":"0€"},null,"Avocat",null,null,{"$f":"G63-H63","v":{"v":0,"d":"0€"}}]
["Club de sport",null,null,{"v":0,"d":"0€"},null,"Pension alimentaire",null,null,{"$f":"G64-H64","v":{"v":0,"d":"0€"}}]
["Cotisations ou frais d'organisation",null,null,{"v":0,"d":"0€"},null,"Paiements sur droit de gage ou jugement",null,null,{"$f":"G65-H65","v":{"v":0,"d":"0€"}}]
["Autre",null,null,{"v":0,"d":"0€"},null,"Autre",null,null,{"$f":"G66-H66","v":{"v":0,"d":"0€"}}]
["Sous-totaux",{"$f":"SUM(B60:B66)","v":{"v":0,"d":"0€"}},{"$f":"SUM(C60:C66)","v":{"v":0,"d":"0€"}},{"$f":"SUM(D60:D66)","v":{"v":0,"d":"0€"}},null,"Sous-totaux",{"$f":"SUM(G63:G66)","v":{"v":0,"d":"0€"}},{"$f":"SUM(H63:H66)","v":{"v":0,"d":"0€"}},{"$f":"SUM(I63:I66)","v":{"v":0,"d":"0€"}}]