{"text_format":"3","workbook":"xlsx","n_sheets":6,"sheets":["Base de données","Dépenses","Revenus","Compte Crédit Agricole","Virements","Tableau"],"not_rendered":{"macros":1,"defined_names":9},"read":"whole","date_system":"1900"}

{"sheet":"Base de données","index":0,"n_rows":57,"n_cols":6,"rows_kept":57}
["Alimentation",null,null,"Salaire Sophie",null,"CB"]
["Cantine enfants",null,null,"Salaire Christophe",null,"Chèque"]
["Cantine tof",null,null,"Remboursement CPAM",null,"Prélèvement"]
["Alimentation ",null,null,"Remboursement Mutuelle",null,"Espèces"]
["Restaurant",null,null,"Remboursement Sanofi",null,"Retrait"]
["Communication",null,null,"Cadeaux","   "]
["Téléphone"]
["FREE"]
["Energie"]
["EDF"]
["SAUR"]
["Gaz"]
["Enfants"]
["Argent de poche Max"]
["Argent de poche Clem"]
["Garderie"]
["TAP"]
["Activité sportive "]
["Activité culturel"]
["Famille"]
["Produits hygiène"]
["Produits d'entretien"]
["Tabac"]
["Alcool"]
["Café/Boissons"]
["Habillement"]
["Maxime"]
["Clément"]
["Sophie"]
["Christophe"]
["Maison"]
["Taxe foncière"]
["Impôt locaux"]
["Travaux"]
["Equipement maison"]
["Outillage"]
["Jardinage"]
["Assurance"]
["Droguerie"]
["Retrait Espèces"]
["Santé"]
["Maxime"]
["Spy"]
["Docteur"]
["Dentiste"]
["Orthophoniste"]
["Ophtalmo"]
["Christophe"]
["Voiture"]
["Carburant clio"]
["Carburant 306"]
["Carburant"]
["Assurance clio"]
["Assurance 306"]
["Entretien clio"]
["Entretien 306"]
["Divers"]

{"sheet":"Dépenses","index":1,"n_rows":46,"n_cols":10,"rows_kept":46}
["Date","Libéllé","Montant","Commentaire","Mode de paiement","Montant espèces",{"$f":"SUMIF(E10:E78,\"Espèces\",C10:C78)","v":149.16},{"$f":"SUM(C:C)","v":1292.54},{"$f":"SUMIF(E10:E74,\"Retrait\",F10:F74)","v":{"v":150,"d":"150.00"}},{"$f":"SUM(I1-G1)","v":{"v":0.8400000000000034,"d":"0.84"}}]
[]
[]
[]
[]
[]
[{"$nulls":6},{"v":1414,"d":"1414.00"}]
[]
[]
[{"$nulls":6},{"v":1414,"d":"1414.00"}]
["25/02/2015","Alimentation ",{"v":192.5,"d":"192.50"},"chèque n°0023195","Chèque"]
["25/02/2005","Alcool",6.71,"Biere","Chèque"]
["25/02/2015","Produits d'entretien",14.13,"lessive chèque n°0023195","Chèque"]
["25/02/2015","Equipement maison",{"v":6,"d":"6.00"},null,"Chèque"]
["25/02/2015","Equipement maison",3.87,"Tringle chambre Max chèque n° 0023195","Chèque"]
["25/02/2015","Outillage",3.81,"Equerre chèque n°0023195","Chèque"]
["25/02/2015","Sophie",{"v":6,"d":"6.00"},"Charentaise chèque n° 0023195","Chèque"]
["25/02/2015","Clément",18.03,"Mule Basket chèque n° 0023195","Chèque"]
["25/02/2015","Maxime",47.76,"Veste Sweat Mule Basket chèque n°0023195","Chèque"]
["25/02/2015","Christophe",{"v":7.6,"d":"7.60"},"Chausettes chèque n° 0023195","Chèque"]
["24/02/2015","Téléphone",6.04,"Free téléphone","Prélèvement"]
["18/02/2015","Carburant306",{"v":53.9,"d":"53.90"},null,"CB"]
["19/02/2015","Café/Boissons",{"v":3,"d":"3.00"},"Café Fanta Patinoire","Espèces"]
["19/02/2015","Alimentation",{"v":1.5,"d":"1.50"},"Bouteille  d'eau patinoire","Espèces"]
["19/02/2015","Activitésportive",{"v":12,"d":"12.00"},"Patinoire Tof Max","Espèces"]
["21/02/2015","Equipementmaison",{"v":139.9,"d":"139.90"},"Acompte TV Sony","CB"]
["2015-02-21","Divers",{"v":60,"d":"60.00"},"Clémence","Espèces"]
["21/02/2015","Jardinage",{"v":53.9,"d":"53.90"},"Pots/Arrosoire/Engrais/Terreau","CB"]
["19/02/2015","Carburantclio",45.65,null,"CB"]
["19/02/2015","RetraitEspèces",null,null,"Retrait",{"v":40,"d":"40.00"}]
["19/02/2015","Alimentation",7.86,"épicerie","Espèces"]
["19/02/2015","Activitéculturel",{"v":14.5,"d":"14.50"},"Cnéma Sof clem","Espèces"]
["19/02/2015","Restaurant",{"v":2.3,"d":"2.30"},"McDO","Espèces"]
["21/02/2015","RetraitEspèces"," ",null,"Retrait",{"v":60,"d":"60.00"}]
["15/02/2015","Divers",{"v":48,"d":"48.00"},"30 sarments","Espèces"]
["15/02/2015","RetraitEspèces",null,"","Retrait",{"v":50,"d":"50.00"}]
["20/02/2015","Carburantclio",45.65,null,"CB"]
["21/02/2016","Entretien306",{"v":50,"d":"50.00"},"Vitre arrière + Serrure","CB"]
["19/02/2015","Maxime",{"v":38,"d":"38.00"},"chèque n°0023188 SPY","Chèque"]
["19/02/2015","Sophie",{"v":7.8,"d":"7.80"},"chèque n°0023193 consult. main sof","Chèque"]
["19/02/2015","TAP",{"v":16.5,"d":"16.50"},"chèque n°0023192 JANVIER","Chèque"]
["19/02/2015","EDF",231.41,"facture n° 24224177561","Prélèvement"]
["19/02/2015","Outillage",{"v":60.1,"d":"60.10"},"chèque n°0023190 scie sabre agraffes","Chèque"]
["21/02/2016","Equipementmaison",25.98,"chèque n°0023190 tablettes bois ","Chèque"]
["15/02/2015","Clément",12.14,"Arnica","CB"]
["15/02/2015","Carburant306",{"v":50,"d":"50.00"},null,"CB"]

{"sheet":"Revenus","index":2,"n_rows":27,"n_cols":6,"rows_kept":27}
["Date","Libéllé","Montant","Commentaires",null,{"$f":"SUM(C:C)","v":4150.32}]
["25/02/2015",""]
["25/02/2015","Salaire Christophe",2394.64]
[]
["20/02/2015","Salaire Sophie",1755.68]
{"$rows_empty":9}
[null,""]
{"$rows_empty":11}
[null,""]

{"sheet":"Compte Crédit Agricole","index":3,"n_rows":1,"n_cols":7,"rows_kept":1}
["Compte courant",{"$f":"SUM(F1-Dépenses!H1+Revenus!F1-Virements!F1+Virements!G1)","v":{"v":379.8099999999995,"d":"379.81"}},"LEP",{"$f":"SUM(G1-Virements!G1+Virements!F1)","v":3200},null,322.03,400]

{"sheet":"Virements","index":4,"n_rows":5,"n_cols":7,"rows_kept":5}
["Date","Virement Compte Courant /LEP","Virement LEP/Compte Courant",null,null,{"$f":"SUM(B:B)","v":3000},{"$f":"SUM(C:C)","v":200}]
[]
[null,1800]
["2015-02-23",null,200]
["20/02/2015",1200]

{"sheet":"Tableau","index":5,"n_rows":59,"n_cols":13,"rows_kept":59,"merged":[[1,1,1,2],[1,3,1,4],[1,5,1,6],[1,7,1,8],[1,9,1,10],[1,11,1,12],[2,1,2,2],[2,3,2,4],[3,1,3,2],[3,3,3,4],[3,5,3,6],[3,7,3,8],[3,9,3,10],[3,11,3,12],[4,1,4,2],[4,3,4,4],[4,5,4,6],[5,1,5,2],[5,3,5,4],[5,5,5,6],[6,1,6,2],[6,3,6,4],[6,5,6,6],[7,1,7,2],[7,3,7,4],[7,5,7,6],[8,1,8,2],[8,3,8,4],[8,5,8,6],[9,1,9,2],[9,3,9,4],[9,5,9,6],[10,1,10,2],[10,3,10,4],[10,5,10,6],[11,1,11,2],[11,3,11,4],[11,5,11,6],[12,1,12,2],[12,3,12,4],[12,5,12,6],[13,1,13,2],[13,3,13,4],[13,5,13,6],[14,1,14,2],[14,3,14,4],[14,5,14,6],[15,1,15,2],[15,3,15,4],[15,5,15,6],[16,1,16,2],[16,3,16,4],[16,5,16,6],[17,1,17,2],[17,3,17,4],[17,5,17,6],[18,1,18,2],[18,3,18,4],[18,5,18,6],[19,1,19,2],[19,3,19,4],[19,5,19,6],[20,1,20,2],[20,3,20,4],[20,5,20,6],[21,1,21,2],[21,3,21,4],[21,5,21,6],[22,1,22,2],[22,3,22,4],[22,5,22,6],[23,1,23,2],[23,3,23,4],[23,5,23,6],[24,1,24,2],[24,3,24,4],[24,5,24,6],[25,1,25,2],[25,3,25,4],[25,5,25,6],[26,1,26,2],[26,3,26,4],[26,5,26,6],[27,1,27,2],[27,3,27,4],[27,5,27,6],[28,1,28,2],[28,3,28,4],[28,5,28,6],[29,1,29,2],[29,3,29,4],[29,5,29,6],[30,1,30,2],[30,3,30,4],[30,5,30,6],[31,1,31,2],[31,3,31,4],[31,5,31,6],[32,1,32,2],[32,3,32,4],[32,5,32,6],[33,1,33,2],[33,3,33,4],[33,5,33,6],[34,1,34,2],[34,3,34,4],[34,5,34,6],[35,1,35,2],[35,3,35,4],[35,5,35,6],[36,1,36,2],[36,3,36,4],[36,5,36,6],[37,1,37,2],[37,3,37,4],[37,5,37,6],[38,1,38,2],[38,3,38,4],[38,5,38,6],[39,1,39,2],[39,3,39,4],[39,5,39,6],[40,1,40,2],[40,3,40,4],[40,5,40,6],[41,1,41,2],[41,3,41,4],[41,5,41,6],[42,1,42,2],[42,3,42,4],[42,5,42,6],[43,1,43,2],[43,3,43,4],[43,5,43,6],[44,1,44,2],[44,3,44,4],[44,5,44,6],[45,1,45,2],[45,3,45,4],[45,5,45,6],[46,1,46,2],[46,3,46,4],[46,5,46,6],[47,1,47,2],[47,3,47,4],[47,5,47,6],[48,1,48,2],[48,3,48,4],[48,5,48,6],[49,1,49,2],[49,3,49,4],[49,5,49,6],[50,1,50,2],[50,3,50,4],[50,5,50,6],[51,1,51,2],[51,3,51,4],[51,5,51,6],[52,1,52,2],[52,3,52,4],[52,5,52,6],[53,1,53,2],[53,3,53,4],[53,5,53,6],[54,1,54,2],[54,3,54,4],[54,5,54,6],[55,1,55,2],[55,3,55,4],[55,5,55,6],[56,1,56,2],[56,3,56,4],[56,5,56,6],[57,1,57,2],[57,3,57,4],[57,5,57,6],[58,1,58,2],[58,3,58,4],[58,5,58,6]]}
[null,"2015-02-01","2015-02-28","2015-03-01","2015-03-31","2015-04-01","2015-04-30","2015-05-01","2015-05-31","2015-06-01","2015-06-30","2015-07-01","2015-07-31"]
["DEPENSES","FEVRIER",null,"MARS",null,"AVRIL",null,"MAI",null,"JUIN",null,"JUILLET"]
["Alimentation"]
["      Cantine enfants",{"$f":"SUMIF(Dépenses!$B$10:$B$74,\"Cantine enfants\",Dépenses!$C$10:$C$74)","v":0},null,{"$f":"SUMIFS(Dépenses!$C$12:$C$39,Dépenses!$B$12:$B$39, \"Cantine enfants\", Dépenses!$A$12:$A$39, \">=\" &$D$1)","v":0},null,{"$f":"SUMIFS(Dépenses!$C$12:$C$39,Dépenses!$B$12:$B$39, \"Cantine enfants\", Dépenses!$A$12:$A$39, \">=\" &$F$1)","v":0}]
["      Cantine tof",{"$f":"SUMIF(Dépenses!$B$10:$B$74,\"Cantine tof\",Dépenses!$C$10:$C$74)","v":0},null,{"$f":"SUMIFS(Dépenses!$C$12:$C$39,Dépenses!$B$12:$B$39, \"Cantine tof\", Dépenses!$A$12:$A$39, \">=\" &$D$1)","v":0},null,{"$f":"SUMIFS(Dépenses!$C$12:$C$39,Dépenses!$B$12:$B$39, \"Cantine enfants\", Dépenses!$A$12:$A$39, \">=\" &$F$1)","v":0}]
["      Alimentation ",{"$f":"SUMIF(Dépenses!$B$10:$B$74,\"Alimentation\",Dépenses!$C$10:$C$74)","v":9.36},null,{"$f":"SUMIFS(Dépenses!$C$12:$C$39,Dépenses!$B$12:$B$39, \"Alimentation\", Dépenses!$A$12:$A$39, \">=\" &$D$1)","v":0},null,{"$f":"SUMIFS(Dépenses!$C$12:$C$39,Dépenses!$B$12:$B$39, \"Cantine enfants\", Dépenses!$A$12:$A$39, \">=\" &$F$1)","v":0}]
["      Restaurant",{"$f":"SUMIF(Dépenses!$B$10:$B$74,\"Restaurant\",Dépenses!$C$10:$C$74)","v":2.3},null,{"$f":"SUMIFS(Dépenses!$C$12:$C$39,Dépenses!$B$12:$B$39, \"Cantine enfants\", Dépenses!$A$12:$A$39, \">=\" &$D$1)","v":0},null,{"$f":"SUMIFS(Dépenses!$C$12:$C$39,Dépenses!$B$12:$B$39, \"Cantine enfants\", Dépenses!$A$12:$A$39, \">=\" &$F$1)","v":0}]
["Communication",null,null,{"$f":"SUMIFS(Dépenses!$C$12:$C$39,Dépenses!$B$12:$B$39, \"Cantine enfants\", Dépenses!$A$12:$A$39, \">=\" &$D$1)","v":0},null,{"$f":"SUMIFS(Dépenses!$C$12:$C$39,Dépenses!$B$12:$B$39, \"Cantine enfants\", Dépenses!$A$12:$A$39, \">=\" &$F$1)","v":0}]
["      Téléphone",{"$f":"SUMIF(Dépenses!$B$10:$B$74,\"Téléphone\",Dépenses!$C$10:$C$74)","v":6.04},null,{"$f":"SUMIFS(Dépenses!$C$12:$C$39,Dépenses!$B$12:$B$39, \"Téléphone\", Dépenses!$A$12:$A$39, \">=\" &$D$1)","v":0},null,{"$f":"SUMIFS(Dépenses!$C$12:$C$39,Dépenses!$B$12:$B$39, \"Cantine enfants\", Dépenses!$A$12:$A$39, \">=\" &$F$1)","v":0}]
["      FREE",{"$f":"SUMIF(Dépenses!$B$10:$B$74,\"FREE\",Dépenses!$C$10:$C$74)","v":0},null,{"$f":"SUMIFS(Dépenses!$C$12:$C$39,Dépenses!$B$12:$B$39, \"Cantine enfants\", Dépenses!$A$12:$A$39, \">=\" &$D$1)","v":0},null,{"$f":"SUMIFS(Dépenses!$C$12:$C$39,Dépenses!$B$12:$B$39, \"Cantine enfants\", Dépenses!$A$12:$A$39, \">=\" &$F$1)","v":0}]
["Energie",null,null,{"$f":"SUMIFS(Dépenses!$C$12:$C$39,Dépenses!$B$12:$B$39, \"Cantine enfants\", Dépenses!$A$12:$A$39, \">=\" &$D$1)","v":0},null,{"$f":"SUMIFS(Dépenses!$C$12:$C$39,Dépenses!$B$12:$B$39, \"Cantine enfants\", Dépenses!$A$12:$A$39, \">=\" &$F$1)","v":0}]
["      EDF",{"$f":"SUMIF(Dépenses!$B$10:$B$74,\"EDF\",Dépenses!$C$10:$C$74)","v":231.41},null,{"$f":"SUMIFS(Dépenses!$C$12:$C$39,Dépenses!$B$12:$B$39, \"Cantine enfants\", Dépenses!$A$12:$A$39, \">=\" &$D$1)","v":0},null,{"$f":"SUMIFS(Dépenses!$C$12:$C$39,Dépenses!$B$12:$B$39, \"Cantine enfants\", Dépenses!$A$12:$A$39, \">=\" &$F$1)","v":0}]
["      SAUR",{"$f":"SUMIF(Dépenses!$B$10:$B$74,\"SAUR\",Dépenses!$C$10:$C$74)","v":0},null,{"$f":"SUMIFS(Dépenses!$C$12:$C$39,Dépenses!$B$12:$B$39, \"Cantine enfants\", Dépenses!$A$12:$A$39, \">=\" &$D$1)","v":0},null,{"$f":"SUMIFS(Dépenses!$C$12:$C$39,Dépenses!$B$12:$B$39, \"Cantine enfants\", Dépenses!$A$12:$A$39, \">=\" &$F$1)","v":0}]
["      Gaz",{"$f":"SUMIF(Dépenses!$B$10:$B$74,\"Gaz\",Dépenses!$C$10:$C$74)","v":0},null,{"$f":"SUMIFS(Dépenses!$C$12:$C$39,Dépenses!$B$12:$B$39, \"Cantine enfants\", Dépenses!$A$12:$A$39, \">=\" &$D$1)","v":0},null,{"$f":"SUMIFS(Dépenses!$C$12:$C$39,Dépenses!$B$12:$B$39, \"Cantine enfants\", Dépenses!$A$12:$A$39, \">=\" &$F$1)","v":0}]
["Enfants",null,null,{"$f":"SUMIFS(Dépenses!$C$12:$C$39,Dépenses!$B$12:$B$39, \"Cantine enfants\", Dépenses!$A$12:$A$39, \">=\" &$D$1)","v":0},null,{"$f":"SUMIFS(Dépenses!$C$12:$C$39,Dépenses!$B$12:$B$39, \"Cantine enfants\", Dépenses!$A$12:$A$39, \">=\" &$F$1)","v":0}]
["      Argent de poche Max",{"$f":"SUMIF(Dépenses!$B$10:$B$74,\"Argent de poche Max\",Dépenses!$C$10:$C$74)","v":0},null,{"$f":"SUMIFS(Dépenses!$C$12:$C$39,Dépenses!$B$12:$B$39, \"Cantine enfants\", Dépenses!$A$12:$A$39, \">=\" &$D$1)","v":0},null,{"$f":"SUMIFS(Dépenses!$C$12:$C$39,Dépenses!$B$12:$B$39, \"Cantine enfants\", Dépenses!$A$12:$A$39, \">=\" &$F$1)","v":0}]
["      Argent de poche Clem",{"$f":"SUMIF(Dépenses!$B$10:$B$74,\"Argent de poche Clem\",Dépenses!$C$10:$C$74)","v":0},null,{"$f":"SUMIFS(Dépenses!$C$12:$C$39,Dépenses!$B$12:$B$39, \"Cantine enfants\", Dépenses!$A$12:$A$39, \">=\" &$D$1)","v":0},null,{"$f":"SUMIFS(Dépenses!$C$12:$C$39,Dépenses!$B$12:$B$39, \"Cantine enfants\", Dépenses!$A$12:$A$39, \">=\" &$F$1)","v":0}]
["      Garderie",{"$f":"SUMIF(Dépenses!$B$10:$B$74,\"Garderie\",Dépenses!$C$10:$C$74)","v":0},null,{"$f":"SUMIFS(Dépenses!$C$12:$C$39,Dépenses!$B$12:$B$39, \"Cantine enfants\", Dépenses!$A$12:$A$39, \">=\" &$D$1)","v":0},null,{"$f":"SUMIFS(Dépenses!$C$12:$C$39,Dépenses!$B$12:$B$39, \"Cantine enfants\", Dépenses!$A$12:$A$39, \">=\" &$F$1)","v":0}]
["      TAP",{"$f":"SUMIF(Dépenses!$B$10:$B$74,\"TAP\",Dépenses!$C$10:$C$74)","v":16.5},null,{"$f":"SUMIFS(Dépenses!$C$12:$C$39,Dépenses!$B$12:$B$39, \"Cantine enfants\", Dépenses!$A$12:$A$39, \">=\" &$D$1)","v":0},null,{"$f":"SUMIFS(Dépenses!$C$12:$C$39,Dépenses!$B$12:$B$39, \"Cantine enfants\", Dépenses!$A$12:$A$39, \">=\" &$F$1)","v":0}]
["      Activité sportive ",{"$f":"SUMIF(Dépenses!$B$10:$B$74,\"Activitésportive\",Dépenses!$C$10:$C$74)","v":12},null,{"$f":"SUMIFS(Dépenses!$C$12:$C$39,Dépenses!$B$12:$B$39, \"Cantine enfants\", Dépenses!$A$12:$A$39, \">=\" &$D$1)","v":0},null,{"$f":"SUMIFS(Dépenses!$C$12:$C$39,Dépenses!$B$12:$B$39, \"Cantine enfants\", Dépenses!$A$12:$A$39, \">=\" &$F$1)","v":0}]
["      Activité culturel",{"$f":"SUMIF(Dépenses!$B$10:$B$74,\"Activitéculturel\",Dépenses!$C$10:$C$74)","v":14.5},null,{"$f":"SUMIFS(Dépenses!$C$12:$C$39,Dépenses!$B$12:$B$39, \"Cantine enfants\", Dépenses!$A$12:$A$39, \">=\" &$D$1)","v":0},null,{"$f":"SUMIFS(Dépenses!$C$12:$C$39,Dépenses!$B$12:$B$39, \"Cantine enfants\", Dépenses!$A$12:$A$39, \">=\" &$F$1)","v":0}]
["Famille",null,null,{"$f":"SUMIFS(Dépenses!$C$12:$C$39,Dépenses!$B$12:$B$39, \"Cantine enfants\", Dépenses!$A$12:$A$39, \">=\" &$D$1)","v":0},null,{"$f":"SUMIFS(Dépenses!$C$12:$C$39,Dépenses!$B$12:$B$39, \"Cantine enfants\", Dépenses!$A$12:$A$39, \">=\" &$F$1)","v":0}]
["     Produits hygiène",{"$f":"SUMIF(Dépenses!$B$10:$B$74,\"Produithygiène\",Dépenses!$C$10:$C$74)","v":0},null,{"$f":"SUMIFS(Dépenses!$C$12:$C$39,Dépenses!$B$12:$B$39, \"Cantine enfants\", Dépenses!$A$12:$A$39, \">=\" &$D$1)","v":0},null,{"$f":"SUMIFS(Dépenses!$C$12:$C$39,Dépenses!$B$12:$B$39, \"Cantine enfants\", Dépenses!$A$12:$A$39, \">=\" &$F$1)","v":0}]
["     Produits d'entretien",{"$f":"SUMIF(Dépenses!$B$10:$B$74,\"Produits d'entretien\",Dépenses!$C$10:$C$74)","v":14.13},null,{"$f":"SUMIFS(Dépenses!$C$12:$C$39,Dépenses!$B$12:$B$39, \"Cantine enfants\", Dépenses!$A$12:$A$39, \">=\" &$D$1)","v":0},null,{"$f":"SUMIFS(Dépenses!$C$12:$C$39,Dépenses!$B$12:$B$39, \"Cantine enfants\", Dépenses!$A$12:$A$39, \">=\" &$F$1)","v":0}]
["     Tabac",{"$f":"SUMIF(Dépenses!$B$10:$B$74,\"Tabac\",Dépenses!$C$10:$C$74)","v":0},null,{"$f":"SUMIFS(Dépenses!$C$12:$C$39,Dépenses!$B$12:$B$39, \"Cantine enfants\", Dépenses!$A$12:$A$39, \">=\" &$D$1)","v":0},null,{"$f":"SUMIFS(Dépenses!$C$12:$C$39,Dépenses!$B$12:$B$39, \"Cantine enfants\", Dépenses!$A$12:$A$39, \">=\" &$F$1)","v":0}]
["     Alcool",{"$f":"SUMIF(Dépenses!$B$10:$B$74,\"Alcool\",Dépenses!$C$10:$C$74)","v":6.71},null,{"$f":"SUMIFS(Dépenses!$C$12:$C$39,Dépenses!$B$12:$B$39, \"Cantine enfants\", Dépenses!$A$12:$A$39, \">=\" &$D$1)","v":0},null,{"$f":"SUMIFS(Dépenses!$C$12:$C$39,Dépenses!$B$12:$B$39, \"Cantine enfants\", Dépenses!$A$12:$A$39, \">=\" &$F$1)","v":0}]
["     Café/Boissons",{"$f":"SUMIF(Dépenses!$B$10:$B$74,\"Café/Boissons\",Dépenses!$C$10:$C$74)","v":3},null,{"$f":"SUMIFS(Dépenses!$C$12:$C$39,Dépenses!$B$12:$B$39, \"Cantine enfants\", Dépenses!$A$12:$A$39, \">=\" &$D$1)","v":0},null,{"$f":"SUMIFS(Dépenses!$C$12:$C$39,Dépenses!$B$12:$B$39, \"Cantine enfants\", Dépenses!$A$12:$A$39, \">=\" &$F$1)","v":0}]
["Habillement",null,null,{"$f":"SUMIFS(Dépenses!$C$12:$C$39,Dépenses!$B$12:$B$39, \"Cantine enfants\", Dépenses!$A$12:$A$39, \">=\" &$D$1)","v":0},null,{"$f":"SUMIFS(Dépenses!$C$12:$C$39,Dépenses!$B$12:$B$39, \"Cantine enfants\", Dépenses!$A$12:$A$39, \">=\" &$F$1)","v":0}]
["      Maxime",{"$f":"SUMIF(Dépenses!$B$10:$B$74,\"Maxime\",Dépenses!$C$10:$C$74)","v":85.75999999999999},null,{"$f":"SUMIFS(Dépenses!$C$12:$C$39,Dépenses!$B$12:$B$39, \"Cantine enfants\", Dépenses!$A$12:$A$39, \">=\" &$D$1)","v":0},null,{"$f":"SUMIFS(Dépenses!$C$12:$C$39,Dépenses!$B$12:$B$39, \"Cantine enfants\", Dépenses!$A$12:$A$39, \">=\" &$F$1)","v":0}]
["      Clément",{"$f":"SUMIF(Dépenses!$B$10:$B$74,\"Clément\",Dépenses!$C$10:$C$74)","v":30.17},null,{"$f":"SUMIFS(Dépenses!$C$12:$C$39,Dépenses!$B$12:$B$39, \"Cantine enfants\", Dépenses!$A$12:$A$39, \">=\" &$D$1)","v":0},null,{"$f":"SUMIFS(Dépenses!$C$12:$C$39,Dépenses!$B$12:$B$39, \"Cantine enfants\", Dépenses!$A$12:$A$39, \">=\" &$F$1)","v":0}]
["      Sophie",{"$f":"SUMIF(Dépenses!$B$10:$B$74,\"Sophie\",Dépenses!$C$10:$C$74)","v":13.8},null,{"$f":"SUMIFS(Dépenses!$C$12:$C$39,Dépenses!$B$12:$B$39, \"Cantine enfants\", Dépenses!$A$12:$A$39, \">=\" &$D$1)","v":0},null,{"$f":"SUMIFS(Dépenses!$C$12:$C$39,Dépenses!$B$12:$B$39, \"Cantine enfants\", Dépenses!$A$12:$A$39, \">=\" &$F$1)","v":0}]
["      Christophe",{"$f":"SUMIF(Dépenses!$B$10:$B$74,\"Christophe\",Dépenses!$C$10:$C$74)","v":7.6},null,{"$f":"SUMIFS(Dépenses!$C$12:$C$39,Dépenses!$B$12:$B$39, \"Cantine enfants\", Dépenses!$A$12:$A$39, \">=\" &$D$1)","v":0},null,{"$f":"SUMIFS(Dépenses!$C$12:$C$39,Dépenses!$B$12:$B$39, \"Cantine enfants\", Dépenses!$A$12:$A$39, \">=\" &$F$1)","v":0}]
["Maison",null,null,{"$f":"SUMIFS(Dépenses!$C$12:$C$39,Dépenses!$B$12:$B$39, \"Cantine enfants\", Dépenses!$A$12:$A$39, \">=\" &$D$1)","v":0},null,{"$f":"SUMIFS(Dépenses!$C$12:$C$39,Dépenses!$B$12:$B$39, \"Cantine enfants\", Dépenses!$A$12:$A$39, \">=\" &$F$1)","v":0}]
["      Taxe foncière",{"$f":"SUMIF(Dépenses!$B$10:$B$74,\"Taxefoncière\",Dépenses!$C$10:$C$74)","v":0},null,{"$f":"SUMIFS(Dépenses!$C$12:$C$39,Dépenses!$B$12:$B$39, \"Cantine enfants\", Dépenses!$A$12:$A$39, \">=\" &$D$1)","v":0},null,{"$f":"SUMIFS(Dépenses!$C$12:$C$39,Dépenses!$B$12:$B$39, \"Cantine enfants\", Dépenses!$A$12:$A$39, \">=\" &$F$1)","v":0}]
["      Impôt locaux",{"$f":"SUMIF(Dépenses!$B$10:$B$74,\"Impôtlocaux\",Dépenses!$C$10:$C$74)","v":0},null,{"$f":"SUMIFS(Dépenses!$C$12:$C$39,Dépenses!$B$12:$B$39, \"Cantine enfants\", Dépenses!$A$12:$A$39, \">=\" &$D$1)","v":0},null,{"$f":"SUMIFS(Dépenses!$C$12:$C$39,Dépenses!$B$12:$B$39, \"Cantine enfants\", Dépenses!$A$12:$A$39, \">=\" &$F$1)","v":0}]
["      Travaux",{"$f":"SUMIF(Dépenses!$B$10:$B$74,\"Travaux\",Dépenses!$C$10:$C$74)","v":0},null,{"$f":"SUMIFS(Dépenses!$C$12:$C$39,Dépenses!$B$12:$B$39, \"Cantine enfants\", Dépenses!$A$12:$A$39, \">=\" &$D$1)","v":0},null,{"$f":"SUMIFS(Dépenses!$C$12:$C$39,Dépenses!$B$12:$B$39, \"Cantine enfants\", Dépenses!$A$12:$A$39, \">=\" &$F$1)","v":0}]
["      Equipement maison",{"$f":"SUMIF(Dépenses!$B$10:$B$74,\"Equipementmaison\",Dépenses!$C$10:$C$74)","v":165.88},null,{"$f":"SUMIFS(Dépenses!$C$12:$C$39,Dépenses!$B$12:$B$39, \"Cantine enfants\", Dépenses!$A$12:$A$39, \">=\" &$D$1)","v":0},null,{"$f":"SUMIFS(Dépenses!$C$12:$C$39,Dépenses!$B$12:$B$39, \"Cantine enfants\", Dépenses!$A$12:$A$39, \">=\" &$F$1)","v":0}]
["      Outillage",{"$f":"SUMIF(Dépenses!$B$10:$B$74,\"Outillage\",Dépenses!$C$10:$C$74)","v":63.910000000000004},null,{"$f":"SUMIFS(Dépenses!$C$12:$C$39,Dépenses!$B$12:$B$39, \"Cantine enfants\", Dépenses!$A$12:$A$39, \">=\" &$D$1)","v":0},null,{"$f":"SUMIFS(Dépenses!$C$12:$C$39,Dépenses!$B$12:$B$39, \"Cantine enfants\", Dépenses!$A$12:$A$39, \">=\" &$F$1)","v":0}]
["      Jardinage",{"$f":"SUMIF(Dépenses!$B$10:$B$74,\"Jardinage\",Dépenses!$C$10:$C$74)","v":53.9},null,{"$f":"SUMIFS(Dépenses!$C$12:$C$39,Dépenses!$B$12:$B$39, \"Cantine enfants\", Dépenses!$A$12:$A$39, \">=\" &$D$1)","v":0},null,{"$f":"SUMIFS(Dépenses!$C$12:$C$39,Dépenses!$B$12:$B$39, \"Cantine enfants\", Dépenses!$A$12:$A$39, \">=\" &$F$1)","v":0}]
["      Assurance",{"$f":"SUMIF(Dépenses!$B$10:$B$74,\"Assurance\",Dépenses!$C$10:$C$74)","v":0},null,{"$f":"SUMIFS(Dépenses!$C$12:$C$39,Dépenses!$B$12:$B$39, \"Cantine enfants\", Dépenses!$A$12:$A$39, \">=\" &$D$1)","v":0},null,{"$f":"SUMIFS(Dépenses!$C$12:$C$39,Dépenses!$B$12:$B$39, \"Cantine enfants\", Dépenses!$A$12:$A$39, \">=\" &$F$1)","v":0}]
["      Droguerie",{"$f":"SUMIF(Dépenses!$B$10:$B$74,\"Droguerie\",Dépenses!$C$10:$C$74)","v":0},null,{"$f":"SUMIFS(Dépenses!$C$12:$C$39,Dépenses!$B$12:$B$39, \"Cantine enfants\", Dépenses!$A$12:$A$39, \">=\" &$D$1)","v":0},null,{"$f":"SUMIFS(Dépenses!$C$12:$C$39,Dépenses!$B$12:$B$39, \"Cantine enfants\", Dépenses!$A$12:$A$39, \">=\" &$F$1)","v":0}]
["Retrait Espèces",null,null,{"$f":"SUMIFS(Dépenses!$C$12:$C$39,Dépenses!$B$12:$B$39, \"Cantine enfants\", Dépenses!$A$12:$A$39, \">=\" &$D$1)","v":0},null,{"$f":"SUMIFS(Dépenses!$C$12:$C$39,Dépenses!$B$12:$B$39, \"Cantine enfants\", Dépenses!$A$12:$A$39, \">=\" &$F$1)","v":0}]
["Santé",null,null,{"$f":"SUMIFS(Dépenses!$C$12:$C$39,Dépenses!$B$12:$B$39, \"Cantine enfants\", Dépenses!$A$12:$A$39, \">=\" &$D$1)","v":0},null,{"$f":"SUMIFS(Dépenses!$C$12:$C$39,Dépenses!$B$12:$B$39, \"Cantine enfants\", Dépenses!$A$12:$A$39, \">=\" &$F$1)","v":0}]
["      Maxime",{"$f":"SUMIF(Dépenses!$B$10:$B$74,\"Maxime\",Dépenses!$C$10:$C$74)","v":85.75999999999999},null,{"$f":"SUMIFS(Dépenses!$C$12:$C$39,Dépenses!$B$12:$B$39, \"Cantine enfants\", Dépenses!$A$12:$A$39, \">=\" &$D$1)","v":0},null,{"$f":"SUMIFS(Dépenses!$C$12:$C$39,Dépenses!$B$12:$B$39, \"Cantine enfants\", Dépenses!$A$12:$A$39, \">=\" &$F$1)","v":0}]
["      Spy",{"$f":"SUMIF(Dépenses!$B$10:$B$74,\"Spy\",Dépenses!$C$10:$C$74)","v":0},null,{"$f":"SUMIFS(Dépenses!$C$12:$C$39,Dépenses!$B$12:$B$39, \"Cantine enfants\", Dépenses!$A$12:$A$39, \">=\" &$D$1)","v":0},null,{"$f":"SUMIFS(Dépenses!$C$12:$C$39,Dépenses!$B$12:$B$39, \"Cantine enfants\", Dépenses!$A$12:$A$39, \">=\" &$F$1)","v":0}]
["      Docteur",{"$f":"SUMIF(Dépenses!$B$10:$B$74,\"Docteur\",Dépenses!$C$10:$C$74)","v":0},null,{"$f":"SUMIFS(Dépenses!$C$12:$C$39,Dépenses!$B$12:$B$39, \"Cantine enfants\", Dépenses!$A$12:$A$39, \">=\" &$D$1)","v":0},null,{"$f":"SUMIFS(Dépenses!$C$12:$C$39,Dépenses!$B$12:$B$39, \"Cantine enfants\", Dépenses!$A$12:$A$39, \">=\" &$F$1)","v":0}]
["      Dentiste",{"$f":"SUMIF(Dépenses!$B$10:$B$74,\"Dentiste\",Dépenses!$C$10:$C$74)","v":0},null,{"$f":"SUMIFS(Dépenses!$C$12:$C$39,Dépenses!$B$12:$B$39, \"Cantine enfants\", Dépenses!$A$12:$A$39, \">=\" &$D$1)","v":0},null,{"$f":"SUMIFS(Dépenses!$C$12:$C$39,Dépenses!$B$12:$B$39, \"Cantine enfants\", Dépenses!$A$12:$A$39, \">=\" &$F$1)","v":0}]
["      Orthophoniste",{"$f":"SUMIF(Dépenses!$B$10:$B$74,\"Orthophoniste\",Dépenses!$C$10:$C$74)","v":0},null,{"$f":"SUMIFS(Dépenses!$C$12:$C$39,Dépenses!$B$12:$B$39, \"Cantine enfants\", Dépenses!$A$12:$A$39, \">=\" &$D$1)","v":0},null,{"$f":"SUMIFS(Dépenses!$C$12:$C$39,Dépenses!$B$12:$B$39, \"Cantine enfants\", Dépenses!$A$12:$A$39, \">=\" &$F$1)","v":0}]
["      Ophtalmo",{"$f":"SUMIF(Dépenses!$B$10:$B$74,\"Ophtalmo\",Dépenses!$C$10:$C$74)","v":0},null,{"$f":"SUMIFS(Dépenses!$C$12:$C$39,Dépenses!$B$12:$B$39, \"Cantine enfants\", Dépenses!$A$12:$A$39, \">=\" &$D$1)","v":0},null,{"$f":"SUMIFS(Dépenses!$C$12:$C$39,Dépenses!$B$12:$B$39, \"Cantine enfants\", Dépenses!$A$12:$A$39, \">=\" &$F$1)","v":0}]
["      Christophe",{"$f":"SUMIF(Dépenses!$B$10:$B$74,\"Christophe\",Dépenses!$C$10:$C$74)","v":7.6},null,{"$f":"SUMIFS(Dépenses!$C$12:$C$39,Dépenses!$B$12:$B$39, \"Cantine enfants\", Dépenses!$A$12:$A$39, \">=\" &$D$1)","v":0},null,{"$f":"SUMIFS(Dépenses!$C$12:$C$39,Dépenses!$B$12:$B$39, \"Cantine enfants\", Dépenses!$A$12:$A$39, \">=\" &$F$1)","v":0}]
["Voiture",null,null,{"$f":"SUMIFS(Dépenses!$C$12:$C$39,Dépenses!$B$12:$B$39, \"Cantine enfants\", Dépenses!$A$12:$A$39, \">=\" &$D$1)","v":0},null,{"$f":"SUMIFS(Dépenses!$C$12:$C$39,Dépenses!$B$12:$B$39, \"Cantine enfants\", Dépenses!$A$12:$A$39, \">=\" &$F$1)","v":0}]
["      Carburant clio",{"$f":"SUMIF(Dépenses!$B$10:$B$74,\"Carburantclio\",Dépenses!$C$10:$C$74)","v":91.3},null,{"$f":"SUMIFS(Dépenses!$C$12:$C$39,Dépenses!$B$12:$B$39, \"Cantine enfants\", Dépenses!$A$12:$A$39, \">=\" &$D$1)","v":0},null,{"$f":"SUMIFS(Dépenses!$C$12:$C$39,Dépenses!$B$12:$B$39, \"Cantine enfants\", Dépenses!$A$12:$A$39, \">=\" &$F$1)","v":0}]
["      Carburant 306",{"$f":"SUMIF(Dépenses!$B$10:$B$74,\"Carburant306\",Dépenses!$C$10:$C$74)","v":103.9},null,{"$f":"SUMIFS(Dépenses!$C$12:$C$39,Dépenses!$B$12:$B$39, \"Cantine enfants\", Dépenses!$A$12:$A$39, \">=\" &$D$1)","v":0},null,{"$f":"SUMIFS(Dépenses!$C$12:$C$39,Dépenses!$B$12:$B$39, \"Cantine enfants\", Dépenses!$A$12:$A$39, \">=\" &$F$1)","v":0}]
["      Carburant",{"$f":"SUMIF(Dépenses!$B$10:$B$74,\"Carburant\",Dépenses!$C$10:$C$74)","v":0},null,{"$f":"SUMIFS(Dépenses!$C$12:$C$39,Dépenses!$B$12:$B$39, \"Cantine enfants\", Dépenses!$A$12:$A$39, \">=\" &$D$1)","v":0},null,{"$f":"SUMIFS(Dépenses!$C$12:$C$39,Dépenses!$B$12:$B$39, \"Cantine enfants\", Dépenses!$A$12:$A$39, \">=\" &$F$1)","v":0}]
["      Assurance clio",{"$f":"SUMIF(Dépenses!$B$10:$B$74,\"Assuranceclio\",Dépenses!$C$10:$C$74)","v":0},null,{"$f":"SUMIFS(Dépenses!$C$12:$C$39,Dépenses!$B$12:$B$39, \"Cantine enfants\", Dépenses!$A$12:$A$39, \">=\" &$D$1)","v":0},null,{"$f":"SUMIFS(Dépenses!$C$12:$C$39,Dépenses!$B$12:$B$39, \"Cantine enfants\", Dépenses!$A$12:$A$39, \">=\" &$F$1)","v":0}]
["      Assurance 306",{"$f":"SUMIF(Dépenses!$B$10:$B$74,\"Assurance306\",Dépenses!$C$10:$C$74)","v":0},null,{"$f":"SUMIFS(Dépenses!$C$12:$C$39,Dépenses!$B$12:$B$39, \"Cantine enfants\", Dépenses!$A$12:$A$39, \">=\" &$D$1)","v":0},null,{"$f":"SUMIFS(Dépenses!$C$12:$C$39,Dépenses!$B$12:$B$39, \"Cantine enfants\", Dépenses!$A$12:$A$39, \">=\" &$F$1)","v":0}]
["      Entretien clio",{"$f":"SUMIF(Dépenses!$B$10:$B$74,\"Entretienclio\",Dépenses!$C$10:$C$74)","v":0},null,{"$f":"SUMIFS(Dépenses!$C$12:$C$39,Dépenses!$B$12:$B$39, \"Cantine enfants\", Dépenses!$A$12:$A$39, \">=\" &$D$1)","v":0},null,{"$f":"SUMIFS(Dépenses!$C$12:$C$39,Dépenses!$B$12:$B$39, \"Cantine enfants\", Dépenses!$A$12:$A$39, \">=\" &$F$1)","v":0}]
["      Entretien 306",{"$f":"SUMIF(Dépenses!$B$10:$B$74,\"Entretien306\",Dépenses!$C$10:$C$74)","v":50},null,{"$f":"SUMIFS(Dépenses!$C$12:$C$39,Dépenses!$B$12:$B$39, \"Cantine enfants\", Dépenses!$A$12:$A$39, \">=\" &$D$1)","v":0},null,{"$f":"SUMIFS(Dépenses!$C$12:$C$39,Dépenses!$B$12:$B$39, \"Cantine enfants\", Dépenses!$A$12:$A$39, \">=\" &$F$1)","v":0}]
["Divers",{"$f":"SUMIF(Dépenses!$B$10:$B$74,\"Divers\",Dépenses!$C$10:$C$74)","v":108},null,{"$f":"SUMIFS(Dépenses!$C$12:$C$39,Dépenses!$B$12:$B$39, \"Cantine enfants\", Dépenses!$A$12:$A$39, \">=\" &$D$1)","v":0},null,{"$f":"SUMIFS(Dépenses!$C$12:$C$39,Dépenses!$B$12:$B$39, \"Cantine enfants\", Dépenses!$A$12:$A$39, \">=\" &$F$1)","v":0}]