{"text_format":"3","workbook":"xlsx","n_sheets":3,"sheets":["Synthèse","Revenus mensuels","Dépenses mensuelles"],"not_rendered":{"charts":1,"defined_names":8},"read":"whole","date_system":"1900"}

{"sheet":"Synthèse","index":0,"n_rows":10,"n_cols":4,"rows_kept":10,"merged":[[1,1,1,3],[2,1,2,2],[5,1,5,2]]}
[{"$nulls":3},{"$f":"YEAR(TODAY())","v":2018}]
[null,"BUDGET MENSUEL SIMPLE"]
[null,"POURCENTAGE DES REVENUS DÉPENSÉ"]
[null,{"$f":"TotalDépensesMensuelles","v":2336},{"$f":"TotalDépensesMensuelles/TotalRevenusMensuels","v":{"v":0.584,"d":"58%"}}]
[]
[null,"SYNTHÈSE"]
[null,"Total des revenus mensuels",{"$f":"TotalRevenusMensuels","v":{"v":4000,"d":"4,000.00 €"}}]
[null,"Total des dépenses mensuelles",{"$f":"TotalDépensesMensuelles","v":{"v":2336,"d":"2,336.00 €"}}]
[]
[null,"SOLDE",{"$f":"TotalRevenusMensuels-TotalDépensesMensuelles","v":{"v":1664,"d":"1,664.00 €"}}]

{"sheet":"Revenus mensuels","index":1,"n_rows":6,"n_cols":3,"rows_kept":6,"merged":[[0,1,0,2]]}
[null,"REVENUS MENSUELS"]
[null,"Poste","Montant"]
[null,"Revenu 1",{"v":2500,"d":"2,500.00 €"}]
[null,"Revenu 2",{"v":1000,"d":"1,000.00 €"}]
[null,"Revenu 3",{"v":250,"d":"250.00 €"}]
[null,"Autre",{"v":250,"d":"250.00 €"}]

{"sheet":"Dépenses mensuelles","index":2,"n_rows":15,"n_cols":3,"rows_kept":15,"merged":[[0,1,0,2]]}
[null,"DÉPENSES MENSUELLES"]
[null,"Poste","Montant"]
[null,"Location/Prêt immobilier",{"v":800,"d":"800.00 €"}]
[null,"Électricité",{"v":120,"d":"120.00 €"}]
[null,"Gaz",{"v":50,"d":"50.00 €"}]
[null,"Téléphone portable",{"v":45,"d":"45.00 €"}]
[null,"Courses",{"v":500,"d":"500.00 €"}]
[null,"Prêt automobile",{"v":273,"d":"273.00 €"}]
[null,"Frais automobile",{"v":120,"d":"120.00 €"}]
[null,"Prêts étudiant",{"v":50,"d":"50.00 €"}]
[null,"Cartes de crédit",{"v":100,"d":"100.00 €"}]
[null,"Assurance automobile",{"v":78,"d":"78.00 €"}]
[null,"Soins personnels",{"v":50,"d":"50.00 €"}]
[null,"Loisirs",{"v":100,"d":"100.00 €"}]
[null,"Divers",{"v":50,"d":"50.00 €"}]