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

{"sheet":"Budget personnel mensuel","index":0,"n_rows":63,"n_cols":9,"rows_kept":63,"merged":[[0,0,0,8],[2,5,2,6],[7,5,7,6]]}
["Budget personnel mensuel"]
[]
[null,"Coût total prévu","Coût total réel","Différence",null,"Revenus mensuels prévus"]
[null,{"$f":"SUM(B18,B27,B33,B38,B45,B54,B63,G41,G47,G52,G57,G63)","v":{"v":1195,"d":"1,195 €"}},{"$f":"SUM(C18,C27,C33,C38,C45,C54,C63,H41,H47,H52,H57,H63)","v":{"v":1236,"d":"1,236 €"}},{"$f":"SUM(D18,D27,D33,D38,D45,D54,D63,I41,I47,I52,I57,I63)","v":{"v":-41,"d":"(41) €"}},null,"Salaire 1",{"v":4300,"d":"4,300 €"}]
[{"$nulls":5},"Revenu supplémentaire",{"v":300,"d":"300 €"}]
[null,"Coût prévu","Coût réel","Différence",null,"Total des revenus mensuels",{"$f":"SUM(G4:G5)","v":{"v":4600,"d":"4,600 €"}}]
["Habitation"]
["Loyer ou remboursement du prêt",{"v":1000,"d":"1,000 €"},{"v":1000,"d":"1,000 €"},{"$f":"B8-C8","v":{"v":0,"d":"0 €"}},null,"Revenus mensuels actuels"]
["Téléphone",{"v":54,"d":"54 €"},{"v":100,"d":"100 €"},{"v":-46,"d":"(46) €"},null,"Salaire 1",{"v":4000,"d":"4,000 €"}]
["Gaz/électricité",{"v":44,"d":"44 €"},{"v":56,"d":"56 €"},{"v":-12,"d":"(12) €"},null,"Revenu supplémentaire",{"v":300,"d":"300 €"}]
["Eau",{"v":22,"d":"22 €"},{"v":28,"d":"28 €"},{"v":-6,"d":"(6) €"},null,"Total des revenus mensuels",{"$f":"SUM(G9:G10)","v":{"v":4300,"d":"4,300 €"}}]
["Charges",{"v":8,"d":"8 €"},{"v":8,"d":"8 €"},{"v":0,"d":"0 €"}]
["Câble",{"v":34,"d":"34 €"},{"v":34,"d":"34 €"},{"v":0,"d":"0 €"},null,"Solde prévu\n(revenus prévus moins les dépenses)",{"$f":"G6-B4","v":{"v":3405,"d":"3,405 €"}}]
["Redevance télé",{"v":10,"d":"10 €"},{"v":10,"d":"10 €"},{"v":0,"d":"0 €"}]
["Entretien ou réparations",{"v":23,"d":"23 €"},{"v":0,"d":"0 €"},{"v":23,"d":"23 €"},null,"Solde réel\n(revenus actuels moins les dépenses)",{"$f":"G11-C4","v":{"v":3064,"d":"3,064 €"}}]
["Appareils ménager",{"v":0,"d":"0 €"},{"v":0,"d":"0 €"},{"v":0,"d":"0 €"}]
["Autre",{"v":0,"d":"0 €"},{"v":0,"d":"0 €"},{"v":0,"d":"0 €"},null,"Différence (solde réel moins solde prévu)",{"$f":"G15-G13","v":{"v":-341,"d":"(341) €"}}]
["Sous-total",{"$f":"SUM(B8:B17)","v":{"v":1195,"d":"1,195 €"}},{"$f":"SUM(C8:C17)","v":{"v":1236,"d":"1,236 €"}},{"$f":"SUM(D8:D17)","v":{"v":-41,"d":"(41) €"}}]
["Transport"]
["Remboursement de la voiture",null,null,{"$f":"B20-C20","v":{"v":0,"d":"0 €"}}]
["Carte de transport/taxi",null,null,{"v":0,"d":"0 €"}]
["Assurance",null,null,{"v":0,"d":"0 €"}]
["Vignette",null,null,{"v":0,"d":"0 €"}]
["Carburant",null,null,{"v":0,"d":"0 €"}]
["Entretien",null,null,{"v":0,"d":"0 €"}]
["Autre",null,null,{"v":0,"d":"0 €"}]
["Sous-total",{"$f":"SUM(B20:B26)","v":{"v":0,"d":"0 €"}},{"$f":"SUM(C20:C26)","v":{"v":0,"d":"0 €"}},{"$f":"SUM(D20:D26)","v":{"v":0,"d":"0 €"}}]
["Assurances"]
["Habitation",null,null,{"$f":"B29-C29","v":{"v":0,"d":"0 €"}}]
["Maladie",null,null,{"$f":"B30-C30","v":{"v":0,"d":"0 €"}}]
["Vie",null,null,{"$f":"B31-C31","v":{"v":0,"d":"0 €"}}]
["Autre",null,null,{"$f":"B32-C32","v":{"v":0,"d":"0 €"}}]
["Sous-total",{"$f":"SUM(B29:B32)","v":{"v":0,"d":"0 €"}},{"$f":"SUM(C29:C32)","v":{"v":0,"d":"0 €"}},{"$f":"SUM(D29:D32)","v":{"v":0,"d":"0 €"}},null,null,"Coût prévu","Coût réel","Différence"]
["Alimentation",{"$nulls":4},"Prêts"]
["Épicerie",null,null,{"$f":"B35-C35","v":{"v":0,"d":"0 €"}},null,"Personnel",null,null,{"$f":"G35-H35","v":{"v":0,"d":"0 €"}}]
["Restaurants",null,null,{"$f":"B36-C36","v":{"v":0,"d":"0 €"}},null,"Étudiant",null,null,{"v":0,"d":"0 €"}]
["Autre",null,null,{"$f":"B37-C37","v":{"v":0,"d":"0 €"}},null,"Carte de crédit",null,null,{"v":0,"d":"0 €"}]
["Sous-total",{"$f":"SUM(B35:B37)","v":{"v":0,"d":"0 €"}},{"$f":"SUM(C35:C37)","v":{"v":0,"d":"0 €"}},{"$f":"SUM(D35:D37)","v":{"v":0,"d":"0 €"}},null,"Carte de crédit",null,null,{"v":0,"d":"0 €"}]
["Animaux domestiques",{"$nulls":4},"Carte de crédit",null,null,{"v":0,"d":"0 €"}]
["Nourriture",null,null,{"$f":"B40-C40","v":{"v":0,"d":"0 €"}},null,"Autre",null,null,{"v":0,"d":"0 €"}]
["Vétérinaire",null,null,{"$f":"B41-C41","v":{"v":0,"d":"0 €"}},null,"Sous-total",{"$f":"SUM(G35:G40)","v":{"v":0,"d":"0 €"}},{"$f":"SUM(H35:H40)","v":{"v":0,"d":"0 €"}},{"$f":"SUM(I35:I40)","v":{"v":0,"d":"0 €"}}]
["Toilettage",null,null,{"$f":"B42-C42","v":{"v":0,"d":"0 €"}},null,"Impôts"]
["Jouets",null,null,{"$f":"B43-C43","v":{"v":0,"d":"0 €"}},null,"Sur le revenu",null,null,{"$f":"G43-H43","v":{"v":0,"d":"0 €"}}]
["Autre",null,null,{"$f":"B44-C44","v":{"v":0,"d":"0 €"}},null,"Taxe d'habitation",null,null,{"$f":"G44-H44","v":{"v":0,"d":"0 €"}}]
["Sous-total",{"$f":"SUM(B40:B44)","v":{"v":0,"d":"0 €"}},{"$f":"SUM(C40:C44)","v":{"v":0,"d":"0 €"}},{"$f":"SUM(D40:D44)","v":{"v":0,"d":"0 €"}},null,"Taxes foncières",null,null,{"$f":"G45-H45","v":{"v":0,"d":"0 €"}}]
["Santé, habillement et hygiène corporelle",{"$nulls":4},"Autre",null,null,{"$f":"G46-H46","v":{"v":0,"d":"0 €"}}]
["Médecin",null,null,{"$f":"B47-C47","v":{"v":0,"d":"0 €"}},null,"Sous-total",{"$f":"SUM(G43:G46)","v":{"v":0,"d":"0 €"}},{"$f":"SUM(H43:H46)","v":{"v":0,"d":"0 €"}},{"$f":"SUM(I43:I46)","v":{"v":0,"d":"0 €"}}]
["Coiffeur",null,null,{"v":0,"d":"0 €"},null,"Épargne ou investissements"]
["Habillement",null,null,{"v":0,"d":"0 €"},null,"CEP",null,null,{"$f":"G49-H49","v":{"v":0,"d":"0 €"}}]
["Pressing",null,null,{"v":0,"d":"0 €"},null,"Compte d'épargne",null,null,{"$f":"G50-H50","v":{"v":0,"d":"0 €"}}]
["Club de sport",null,null,{"v":0,"d":"0 €"},null,"Autre",null,null,{"$f":"G51-H51","v":{"v":0,"d":"0 €"}}]
["Pharmacie",null,null,{"v":0,"d":"0 €"},null,"Sous-total",{"$f":"SUM(G49:G51)","v":{"v":0,"d":"0 €"}},{"$f":"SUM(H49:H51)","v":{"v":0,"d":"0 €"}},{"$f":"SUM(I49:I51)","v":{"v":0,"d":"0 €"}}]
["Autre",null,null,{"v":0,"d":"0 €"},null,"Cadeaux et dons"]
["Sous-total",{"$f":"SUM(B47:B53)","v":{"v":0,"d":"0 €"}},{"$f":"SUM(C47:C53)","v":{"v":0,"d":"0 €"}},{"$f":"SUM(D47:D53)","v":{"v":0,"d":"0 €"}},null,"Don 1",null,null,{"$f":"G54-H54","v":{"v":0,"d":"0 €"}}]
["Loisirs",{"$nulls":4},"Don 2",null,null,{"$f":"G55-H55","v":{"v":0,"d":"0 €"}}]
["Vidéo/DVD",null,null,{"$f":"B56-C56","v":{"v":0,"d":"0 €"}},null,"Don 3",null,null,{"$f":"G56-H56","v":{"v":0,"d":"0 €"}}]
["CD audio",null,null,{"v":0,"d":"0 €"},null,"Sous-total",{"$f":"SUM(G54:G56)","v":{"v":0,"d":"0 €"}},{"$f":"SUM(H54:H56)","v":{"v":0,"d":"0 €"}},{"$f":"SUM(I54:I56)","v":{"v":0,"d":"0 €"}}]
["Cinéma",null,null,{"v":0,"d":"0 €"},null,"Dépenses liées à la justice"]
["Concerts",null,null,{"v":0,"d":"0 €"},null,"Avocat",null,null,{"$f":"G59-H59","v":{"v":0,"d":"0 €"}}]
["Événements sportifs",null,null,{"v":0,"d":"0 €"},null,"Pension alimentaire",null,null,{"$f":"G60-H60","v":{"v":0,"d":"0 €"}}]
["Théâtre",null,null,{"v":0,"d":"0 €"},null,"Paiements suite à un jugement",null,null,{"$f":"G61-H61","v":{"v":0,"d":"0 €"}}]
["Autre",null,null,{"v":0,"d":"0 €"},null,"Autre",null,null,{"$f":"G62-H62","v":{"v":0,"d":"0 €"}}]
["Sous-total",{"$f":"SUM(B56:B62)","v":{"v":0,"d":"0 €"}},{"$f":"SUM(C56:C62)","v":{"v":0,"d":"0 €"}},{"$f":"SUM(D56:D62)","v":{"v":0,"d":"0 €"}},null,"Sous-total",{"$f":"SUM(G59:G62)","v":{"v":0,"d":"0 €"}},{"$f":"SUM(H59:H62)","v":{"v":0,"d":"0 €"}},{"$f":"SUM(I59:I62)","v":{"v":0,"d":"0 €"}}]