{"text_format":"3","workbook":"xlsx","n_sheets":18,"sheets":["Action","Statistiques","recapitulatif","Janvier ","Fevrier","Mars","Avril","Mai","Juin","Juillet","Aout","Septembre","Octobre","Novembre","Décembre","Liste","Feuil1","Feuil3"],"not_rendered":{"charts":1,"macros":1,"defined_names":3},"read":"whole","date_system":"1900"}

{"sheet":"Action","index":0,"n_rows":0,"n_cols":0,"rows_kept":0}

{"sheet":"Statistiques","index":1,"n_rows":61,"n_cols":13,"rows_kept":61}
["Mois","Janvier","Février","Mars","Avril","Mai","Juin","Juillet","Août","Septembre","Octobre","Novembre","Décembre"]
["Electricité",{"$f":"Feuil1!B5","v":{"v":103,"d":"103.00 €"}},{"$f":"Feuil1!J5","v":{"v":103,"d":"103.00 €"}},{"$f":"Feuil1!R5","v":{"v":103,"d":"103.00 €"}},{"$f":"Feuil1!Z5","v":{"v":103,"d":"103.00 €"}},{"$f":"Feuil1!AH5","v":{"v":103,"d":"103.00 €"}},{"$f":"Feuil1!AP5","v":{"v":103,"d":"103.00 €"}},{"$f":"Feuil1!AX5","v":{"v":103,"d":"103.00 €"}},{"$f":"Feuil1!BF5","v":{"v":103,"d":"103.00 €"}},{"$f":"Feuil1!BN5","v":{"v":103,"d":"103.00 €"}},{"$f":"Feuil1!BV5","v":{"v":103,"d":"103.00 €"}},{"$f":"Feuil1!CD5","v":{"v":103,"d":"103.00 €"}},{"$f":"Feuil1!CL5","v":{"v":103,"d":"103.00 €"}}]
["Gaz",{"$f":"Feuil1!B6","v":{"v":49,"d":"49.00 €"}},{"$f":"Feuil1!J6","v":{"v":49,"d":"49.00 €"}},{"$f":"Feuil1!R6","v":{"v":49,"d":"49.00 €"}},{"$f":"Feuil1!Z6","v":{"v":49,"d":"49.00 €"}},{"$f":"Feuil1!AH6","v":{"v":49,"d":"49.00 €"}},{"$f":"Feuil1!AP6","v":{"v":49,"d":"49.00 €"}},{"$f":"Feuil1!AX6","v":{"v":49,"d":"49.00 €"}},{"$f":"Feuil1!BF6","v":{"v":49,"d":"49.00 €"}},{"$f":"Feuil1!BN6","v":{"v":49,"d":"49.00 €"}},{"$f":"Feuil1!BV6","v":{"v":49,"d":"49.00 €"}},{"$f":"Feuil1!CD6","v":{"v":49,"d":"49.00 €"}},{"$f":"Feuil1!CL6","v":{"v":49,"d":"49.00 €"}}]
["Bois",{"$f":"Feuil1!B7","v":{"v":0,"d":"0.00 €"}},{"$f":"Feuil1!J7","v":{"v":0,"d":"0.00 €"}},{"$f":"Feuil1!R7","v":{"v":0,"d":"0.00 €"}},{"$f":"Feuil1!Z7","v":{"v":0,"d":"0.00 €"}},{"$f":"Feuil1!AH7","v":{"v":0,"d":"0.00 €"}},{"$f":"Feuil1!AP7","v":{"v":0,"d":"0.00 €"}},{"$f":"Feuil1!AX7","v":{"v":0,"d":"0.00 €"}},{"$f":"Feuil1!BF7","v":{"v":0,"d":"0.00 €"}},{"$f":"Feuil1!BN7","v":{"v":0,"d":"0.00 €"}},{"$f":"Feuil1!BV7","v":{"v":0,"d":"0.00 €"}},{"$f":"Feuil1!CD7","v":{"v":0,"d":"0.00 €"}},{"$f":"Feuil1!CL7","v":{"v":0,"d":"0.00 €"}}]
["Eau ",{"$f":"Feuil1!B8","v":{"v":0,"d":"0.00 €"}},{"$f":"Feuil1!J8","v":{"v":0,"d":"0.00 €"}},{"$f":"Feuil1!R8","v":{"v":0,"d":"0.00 €"}},{"$f":"Feuil1!Z8","v":{"v":0,"d":"0.00 €"}},{"$f":"Feuil1!AH8","v":{"v":0,"d":"0.00 €"}},{"$f":"Feuil1!AP8","v":{"v":0,"d":"0.00 €"}},{"$f":"Feuil1!AX8","v":{"v":0,"d":"0.00 €"}},{"$f":"Feuil1!BF8","v":{"v":0,"d":"0.00 €"}},{"$f":"Feuil1!BN8","v":{"v":0,"d":"0.00 €"}},{"$f":"Feuil1!BV8","v":{"v":0,"d":"0.00 €"}},{"$f":"Feuil1!CD8","v":{"v":0,"d":"0.00 €"}},{"$f":"Feuil1!CL8","v":{"v":0,"d":"0.00 €"}}]
["Jardin",{"$f":"Feuil1!B10","v":{"v":0,"d":"0.00 €"}},{"$f":"Feuil1!J10","v":{"v":0,"d":"0.00 €"}},{"$f":"Feuil1!R10","v":{"v":0,"d":"0.00 €"}},{"$f":"Feuil1!Z10","v":{"v":0,"d":"0.00 €"}},{"$f":"Feuil1!AH10","v":{"v":0,"d":"0.00 €"}},{"$f":"Feuil1!AP10","v":{"v":0,"d":"0.00 €"}},{"$f":"Feuil1!AX10","v":{"v":0,"d":"0.00 €"}},{"$f":"Feuil1!BF10","v":{"v":0,"d":"0.00 €"}},{"$f":"Feuil1!BN10","v":{"v":0,"d":"0.00 €"}},{"$f":"Feuil1!BV10","v":{"v":0,"d":"0.00 €"}},{"$f":"Feuil1!CD10","v":{"v":0,"d":"0.00 €"}},{"$f":"Feuil1!CL10","v":{"v":0,"d":"0.00 €"}}]
["Travaux",{"$f":"Feuil1!B11","v":{"v":0,"d":"0.00 €"}},{"$f":"Feuil1!J11","v":{"v":-50,"d":"-50.00 €"}},{"$f":"Feuil1!R11","v":{"v":-50,"d":"-50.00 €"}},{"$f":"Feuil1!Z11","v":{"v":-50,"d":"-50.00 €"}},{"$f":"Feuil1!AH11","v":{"v":-50,"d":"-50.00 €"}},{"$f":"Feuil1!AP11","v":{"v":-50,"d":"-50.00 €"}},{"$f":"Feuil1!AX11","v":{"v":-50,"d":"-50.00 €"}},{"$f":"Feuil1!BF11","v":{"v":-50,"d":"-50.00 €"}},{"$f":"Feuil1!BN11","v":{"v":-50,"d":"-50.00 €"}},{"$f":"Feuil1!BV11","v":{"v":-50,"d":"-50.00 €"}},{"$f":"Feuil1!CD11","v":{"v":-50,"d":"-50.00 €"}},{"$f":"Feuil1!CL11","v":{"v":-50,"d":"-50.00 €"}}]
["Prêt travaux",{"$f":"Feuil1!B12","v":{"v":0,"d":"0.00 €"}},{"$f":"Feuil1!J12","v":{"v":225.71,"d":"225.71 €"}},{"$f":"Feuil1!R12","v":{"v":225.71,"d":"225.71 €"}},{"$f":"Feuil1!Z12","v":{"v":225.71,"d":"225.71 €"}},{"$f":"Feuil1!AH12","v":{"v":225.71,"d":"225.71 €"}},{"$f":"Feuil1!AP12","v":{"v":225.71,"d":"225.71 €"}},{"$f":"Feuil1!AX12","v":{"v":225.71,"d":"225.71 €"}},{"$f":"Feuil1!BF12","v":{"v":225.71,"d":"225.71 €"}},{"$f":"Feuil1!BN12","v":{"v":225.71,"d":"225.71 €"}},{"$f":"Feuil1!BV12","v":{"v":225.71,"d":"225.71 €"}},{"$f":"Feuil1!CD12","v":{"v":225.71,"d":"225.71 €"}},{"$f":"Feuil1!CL12","v":{"v":225.71,"d":"225.71 €"}}]
["Loyer",{"$f":"Feuil1!B14","v":{"v":0,"d":"0.00 €"}},{"$f":"Feuil1!J14","v":{"v":0,"d":"0.00 €"}},{"$f":"Feuil1!R14","v":{"v":0,"d":"0.00 €"}},{"$f":"Feuil1!Z14","v":{"v":0,"d":"0.00 €"}},{"$f":"Feuil1!AH14","v":{"v":0,"d":"0.00 €"}},{"$f":"Feuil1!AP14","v":{"v":0,"d":"0.00 €"}},{"$f":"Feuil1!AX14","v":{"v":0,"d":"0.00 €"}},{"$f":"Feuil1!BF14","v":{"v":0,"d":"0.00 €"}},{"$f":"Feuil1!BN14","v":{"v":0,"d":"0.00 €"}},{"$f":"Feuil1!BV14","v":{"v":0,"d":"0.00 €"}},{"$f":"Feuil1!CD14","v":{"v":0,"d":"0.00 €"}},{"$f":"Feuil1!CL14","v":{"v":0,"d":"0.00 €"}}]
["Prêt maison",{"$f":"Feuil1!B15","v":{"v":0,"d":"0.00 €"}},{"$f":"Feuil1!J15","v":{"v":443.23,"d":"443.23 €"}},{"$f":"Feuil1!R15","v":{"v":443.23,"d":"443.23 €"}},{"$f":"Feuil1!Z15","v":{"v":443.23,"d":"443.23 €"}},{"$f":"Feuil1!AH15","v":{"v":443.23,"d":"443.23 €"}},{"$f":"Feuil1!AP15","v":{"v":443.23,"d":"443.23 €"}},{"$f":"Feuil1!AX15","v":{"v":443.23,"d":"443.23 €"}},{"$f":"Feuil1!BF15","v":{"v":443.23,"d":"443.23 €"}},{"$f":"Feuil1!BN15","v":{"v":443.23,"d":"443.23 €"}},{"$f":"Feuil1!BV15","v":{"v":443.23,"d":"443.23 €"}},{"$f":"Feuil1!CD15","v":{"v":443.23,"d":"443.23 €"}},{"$f":"Feuil1!CL15","v":{"v":443.23,"d":"443.23 €"}}]
["Carburant",{"$f":"Feuil1!B18","v":{"v":0,"d":"0.00 €"}},{"$f":"Feuil1!J18","v":{"v":0,"d":"0.00 €"}},{"$f":"Feuil1!R18","v":{"v":0,"d":"0.00 €"}},{"$f":"Feuil1!Z18","v":{"v":0,"d":"0.00 €"}},{"$f":"Feuil1!AH18","v":{"v":0,"d":"0.00 €"}},{"$f":"Feuil1!AP18","v":{"v":0,"d":"0.00 €"}},{"$f":"Feuil1!AX18","v":{"v":0,"d":"0.00 €"}},{"$f":"Feuil1!BF18","v":{"v":0,"d":"0.00 €"}},{"$f":"Feuil1!BN18","v":{"v":0,"d":"0.00 €"}},{"$f":"Feuil1!BV18","v":{"v":0,"d":"0.00 €"}},{"$f":"Feuil1!CD18","v":{"v":0,"d":"0.00 €"}},{"$f":"Feuil1!CL18","v":{"v":0,"d":"0.00 €"}}]
["Entretien voiture",{"$f":"Feuil1!B19","v":{"v":0,"d":"0.00 €"}},{"$f":"Feuil1!J19","v":{"v":0,"d":"0.00 €"}},{"$f":"Feuil1!R19","v":{"v":0,"d":"0.00 €"}},{"$f":"Feuil1!Z19","v":{"v":0,"d":"0.00 €"}},{"$f":"Feuil1!AH19","v":{"v":0,"d":"0.00 €"}},{"$f":"Feuil1!AP19","v":{"v":0,"d":"0.00 €"}},{"$f":"Feuil1!AX19","v":{"v":0,"d":"0.00 €"}},{"$f":"Feuil1!BF19","v":{"v":0,"d":"0.00 €"}},{"$f":"Feuil1!BN19","v":{"v":0,"d":"0.00 €"}},{"$f":"Feuil1!BV19","v":{"v":0,"d":"0.00 €"}},{"$f":"Feuil1!CD19","v":{"v":0,"d":"0.00 €"}},{"$f":"Feuil1!CL19","v":{"v":0,"d":"0.00 €"}}]
["Covoiturage",{"$f":"Feuil1!B20","v":{"v":0,"d":"0.00 €"}},{"$f":"Feuil1!J20","v":{"v":0,"d":"0.00 €"}},{"$f":"Feuil1!R20","v":{"v":0,"d":"0.00 €"}},{"$f":"Feuil1!Z20","v":{"v":0,"d":"0.00 €"}},{"$f":"Feuil1!AH20","v":{"v":0,"d":"0.00 €"}},{"$f":"Feuil1!AP20","v":{"v":0,"d":"0.00 €"}},{"$f":"Feuil1!AX20","v":{"v":0,"d":"0.00 €"}},{"$f":"Feuil1!BF20","v":{"v":0,"d":"0.00 €"}},{"$f":"Feuil1!BN20","v":{"v":0,"d":"0.00 €"}},{"$f":"Feuil1!BV20","v":{"v":0,"d":"0.00 €"}},{"$f":"Feuil1!CD20","v":{"v":0,"d":"0.00 €"}},{"$f":"Feuil1!CL20","v":{"v":0,"d":"0.00 €"}}]
["Prêt Duster",{"$f":"Feuil1!B21","v":{"v":0,"d":"0.00 €"}},{"$f":"Feuil1!J21","v":{"v":323.97,"d":"323.97 €"}},{"$f":"Feuil1!R21","v":{"v":323.97,"d":"323.97 €"}},{"$f":"Feuil1!Z21","v":{"v":323.97,"d":"323.97 €"}},{"$f":"Feuil1!AH21","v":{"v":323.97,"d":"323.97 €"}},{"$f":"Feuil1!AP21","v":{"v":323.97,"d":"323.97 €"}},{"$f":"Feuil1!AX21","v":{"v":323.97,"d":"323.97 €"}},{"$f":"Feuil1!BF21","v":{"v":323.97,"d":"323.97 €"}},{"$f":"Feuil1!BN21","v":{"v":323.97,"d":"323.97 €"}},{"$f":"Feuil1!BV21","v":{"v":323.97,"d":"323.97 €"}},{"$f":"Feuil1!CD21","v":{"v":323.97,"d":"323.97 €"}},{"$f":"Feuil1!CL21","v":{"v":323.97,"d":"323.97 €"}}]
["Consommable",{"$f":"Feuil1!B23","v":{"v":0,"d":"0.00 €"}},{"$f":"Feuil1!J23","v":{"v":0,"d":"0.00 €"}},{"$f":"Feuil1!R23","v":{"v":0,"d":"0.00 €"}},{"$f":"Feuil1!Z23","v":{"v":0,"d":"0.00 €"}},{"$f":"Feuil1!AH23","v":{"v":0,"d":"0.00 €"}},{"$f":"Feuil1!AP23","v":{"v":0,"d":"0.00 €"}},{"$f":"Feuil1!AX23","v":{"v":0,"d":"0.00 €"}},{"$f":"Feuil1!BF23","v":{"v":0,"d":"0.00 €"}},{"$f":"Feuil1!BN23","v":{"v":0,"d":"0.00 €"}},{"$f":"Feuil1!BV23","v":{"v":0,"d":"0.00 €"}},{"$f":"Feuil1!CD23","v":{"v":0,"d":"0.00 €"}},{"$f":"Feuil1!CL23","v":{"v":0,"d":"0.00 €"}}]
["Prêt conso",{"$f":"Feuil1!B24","v":{"v":0,"d":"0.00 €"}},{"$f":"Feuil1!J24","v":{"v":0,"d":"0.00 €"}},{"$f":"Feuil1!R24","v":{"v":0,"d":"0.00 €"}},{"$f":"Feuil1!Z24","v":{"v":0,"d":"0.00 €"}},{"$f":"Feuil1!AH24","v":{"v":0,"d":"0.00 €"}},{"$f":"Feuil1!AP24","v":{"v":0,"d":"0.00 €"}},{"$f":"Feuil1!AX24","v":{"v":0,"d":"0.00 €"}},{"$f":"Feuil1!BF24","v":{"v":0,"d":"0.00 €"}},{"$f":"Feuil1!BN24","v":{"v":0,"d":"0.00 €"}},{"$f":"Feuil1!BV24","v":{"v":0,"d":"0.00 €"}},{"$f":"Feuil1!CD24","v":{"v":0,"d":"0.00 €"}},{"$f":"Feuil1!CL24","v":{"v":0,"d":"0.00 €"}}]
["Téléphone",{"$f":"Feuil1!B25","v":{"v":45.83,"d":"45.83 €"}},{"$f":"Feuil1!J25","v":{"v":45.83,"d":"45.83 €"}},{"$f":"Feuil1!R25","v":{"v":45.83,"d":"45.83 €"}},{"$f":"Feuil1!Z25","v":{"v":45.83,"d":"45.83 €"}},{"$f":"Feuil1!AH25","v":{"v":45.83,"d":"45.83 €"}},{"$f":"Feuil1!AP25","v":{"v":45.83,"d":"45.83 €"}},{"$f":"Feuil1!AX25","v":{"v":45.83,"d":"45.83 €"}},{"$f":"Feuil1!BF25","v":{"v":45.83,"d":"45.83 €"}},{"$f":"Feuil1!BN25","v":{"v":45.83,"d":"45.83 €"}},{"$f":"Feuil1!BV25","v":{"v":45.83,"d":"45.83 €"}},{"$f":"Feuil1!CD25","v":{"v":45.83,"d":"45.83 €"}},{"$f":"Feuil1!CL25","v":{"v":45.83,"d":"45.83 €"}}]
["Divers",{"$f":"Feuil1!B26","v":{"v":0,"d":"0.00 €"}},{"$f":"Feuil1!J26","v":{"v":0,"d":"0.00 €"}},{"$f":"Feuil1!R26","v":{"v":0,"d":"0.00 €"}},{"$f":"Feuil1!Z26","v":{"v":0,"d":"0.00 €"}},{"$f":"Feuil1!AH26","v":{"v":0,"d":"0.00 €"}},{"$f":"Feuil1!AP26","v":{"v":0,"d":"0.00 €"}},{"$f":"Feuil1!AX26","v":{"v":0,"d":"0.00 €"}},{"$f":"Feuil1!BF26","v":{"v":0,"d":"0.00 €"}},{"$f":"Feuil1!BN26","v":{"v":0,"d":"0.00 €"}},{"$f":"Feuil1!BV26","v":{"v":0,"d":"0.00 €"}},{"$f":"Feuil1!CD26","v":{"v":0,"d":"0.00 €"}},{"$f":"Feuil1!CL26","v":{"v":0,"d":"0.00 €"}}]
["Medecin",{"$f":"Feuil1!B28","v":{"v":0,"d":"0.00 €"}},{"$f":"Feuil1!J28","v":{"v":0,"d":"0.00 €"}},{"$f":"Feuil1!R28","v":{"v":0,"d":"0.00 €"}},{"$f":"Feuil1!Z28","v":{"v":0,"d":"0.00 €"}},{"$f":"Feuil1!AH28","v":{"v":0,"d":"0.00 €"}},{"$f":"Feuil1!AP28","v":{"v":0,"d":"0.00 €"}},{"$f":"Feuil1!AX28","v":{"v":0,"d":"0.00 €"}},{"$f":"Feuil1!BF28","v":{"v":0,"d":"0.00 €"}},{"$f":"Feuil1!BN28","v":{"v":0,"d":"0.00 €"}},{"$f":"Feuil1!BV28","v":{"v":0,"d":"0.00 €"}},{"$f":"Feuil1!CD28","v":{"v":0,"d":"0.00 €"}},{"$f":"Feuil1!CL28","v":{"v":0,"d":"0.00 €"}}]
["Mutuelle",{"$f":"Feuil1!B29","v":{"v":0,"d":"0.00 €"}},{"$f":"Feuil1!J29","v":{"v":70,"d":"70.00 €"}},{"$f":"Feuil1!R29","v":{"v":70,"d":"70.00 €"}},{"$f":"Feuil1!Z29","v":{"v":70,"d":"70.00 €"}},{"$f":"Feuil1!AH29","v":{"v":70,"d":"70.00 €"}},{"$f":"Feuil1!AP29","v":{"v":70,"d":"70.00 €"}},{"$f":"Feuil1!AX29","v":{"v":70,"d":"70.00 €"}},{"$f":"Feuil1!BF29","v":{"v":70,"d":"70.00 €"}},{"$f":"Feuil1!BN29","v":{"v":70,"d":"70.00 €"}},{"$f":"Feuil1!BV29","v":{"v":70,"d":"70.00 €"}},{"$f":"Feuil1!CD29","v":{"v":70,"d":"70.00 €"}},{"$f":"Feuil1!CL29","v":{"v":70,"d":"70.00 €"}}]
["Thérapeuthe",{"$f":"Feuil1!B30","v":{"v":0,"d":"0.00 €"}},{"$f":"Feuil1!J30","v":{"v":0,"d":"0.00 €"}},{"$f":"Feuil1!R30","v":{"v":0,"d":"0.00 €"}},{"$f":"Feuil1!Z30","v":{"v":0,"d":"0.00 €"}},{"$f":"Feuil1!AH30","v":{"v":0,"d":"0.00 €"}},{"$f":"Feuil1!AP30","v":{"v":0,"d":"0.00 €"}},{"$f":"Feuil1!AX30","v":{"v":0,"d":"0.00 €"}},{"$f":"Feuil1!BF30","v":{"v":0,"d":"0.00 €"}},{"$f":"Feuil1!BN30","v":{"v":0,"d":"0.00 €"}},{"$f":"Feuil1!BV30","v":{"v":0,"d":"0.00 €"}},{"$f":"Feuil1!CD30","v":{"v":0,"d":"0.00 €"}},{"$f":"Feuil1!CL30","v":{"v":0,"d":"0.00 €"}}]
["Nourrice",{"$f":"Feuil1!B32","v":{"v":-319.07,"d":"-319.07 €"}},{"$f":"Feuil1!J32","v":{"v":-199.07,"d":"-199.07 €"}},{"$f":"Feuil1!R32","v":{"v":-199.07,"d":"-199.07 €"}},{"$f":"Feuil1!Z32","v":{"v":-199.07,"d":"-199.07 €"}},{"$f":"Feuil1!AH32","v":{"v":-199.07,"d":"-199.07 €"}},{"$f":"Feuil1!AP32","v":{"v":-199.07,"d":"-199.07 €"}},{"$f":"Feuil1!AX32","v":{"v":-199.07,"d":"-199.07 €"}},{"$f":"Feuil1!BF32","v":{"v":-199.07,"d":"-199.07 €"}},{"$f":"Feuil1!BN32","v":{"v":-199.07,"d":"-199.07 €"}},{"$f":"Feuil1!BV32","v":{"v":-199.07,"d":"-199.07 €"}},{"$f":"Feuil1!CD32","v":{"v":-199.07,"d":"-199.07 €"}},{"$f":"Feuil1!CL32","v":{"v":-199.07,"d":"-199.07 €"}}]
["Scolarité",{"$f":"Feuil1!B33","v":{"v":55.139999999999986,"d":"55.14 €"}},{"$f":"Feuil1!J33","v":{"v":0,"d":"0.00 €"}},{"$f":"Feuil1!R33","v":{"v":0,"d":"0.00 €"}},{"$f":"Feuil1!Z33","v":{"v":0,"d":"0.00 €"}},{"$f":"Feuil1!AH33","v":{"v":0,"d":"0.00 €"}},{"$f":"Feuil1!AP33","v":{"v":0,"d":"0.00 €"}},{"$f":"Feuil1!AX33","v":{"v":0,"d":"0.00 €"}},{"$f":"Feuil1!BF33","v":{"v":0,"d":"0.00 €"}},{"$f":"Feuil1!BN33","v":{"v":0,"d":"0.00 €"}},{"$f":"Feuil1!BV33","v":{"v":0,"d":"0.00 €"}},{"$f":"Feuil1!CD33","v":{"v":0,"d":"0.00 €"}},{"$f":"Feuil1!CL33","v":{"v":0,"d":"0.00 €"}}]
["Vétement",{"$f":"Feuil1!B35","v":{"v":0,"d":"0.00 €"}},{"$f":"Feuil1!J35","v":{"v":0,"d":"0.00 €"}},{"$f":"Feuil1!R35","v":{"v":0,"d":"0.00 €"}},{"$f":"Feuil1!Z35","v":{"v":0,"d":"0.00 €"}},{"$f":"Feuil1!AH35","v":{"v":0,"d":"0.00 €"}},{"$f":"Feuil1!AP35","v":{"v":0,"d":"0.00 €"}},{"$f":"Feuil1!AX35","v":{"v":0,"d":"0.00 €"}},{"$f":"Feuil1!BF35","v":{"v":0,"d":"0.00 €"}},{"$f":"Feuil1!BN35","v":{"v":0,"d":"0.00 €"}},{"$f":"Feuil1!BV35","v":{"v":0,"d":"0.00 €"}},{"$f":"Feuil1!CD35","v":{"v":0,"d":"0.00 €"}},{"$f":"Feuil1!CL35","v":{"v":0,"d":"0.00 €"}}]
["Coiffeur",{"$f":"Feuil1!B36","v":{"v":0,"d":"0.00 €"}},{"$f":"Feuil1!J36","v":{"v":0,"d":"0.00 €"}},{"$f":"Feuil1!R36","v":{"v":0,"d":"0.00 €"}},{"$f":"Feuil1!Z36","v":{"v":0,"d":"0.00 €"}},{"$f":"Feuil1!AH36","v":{"v":0,"d":"0.00 €"}},{"$f":"Feuil1!AP36","v":{"v":0,"d":"0.00 €"}},{"$f":"Feuil1!AX36","v":{"v":0,"d":"0.00 €"}},{"$f":"Feuil1!BF36","v":{"v":0,"d":"0.00 €"}},{"$f":"Feuil1!BN36","v":{"v":0,"d":"0.00 €"}},{"$f":"Feuil1!BV36","v":{"v":0,"d":"0.00 €"}},{"$f":"Feuil1!CD36","v":{"v":0,"d":"0.00 €"}},{"$f":"Feuil1!CL36","v":{"v":0,"d":"0.00 €"}}]
["Loisir",{"$f":"Feuil1!B38","v":{"v":33.73,"d":"33.73 €"}},{"$f":"Feuil1!J38","v":{"v":14.74,"d":"14.74 €"}},{"$f":"Feuil1!R38","v":{"v":14.74,"d":"14.74 €"}},{"$f":"Feuil1!Z38","v":{"v":14.74,"d":"14.74 €"}},{"$f":"Feuil1!AH38","v":{"v":14.74,"d":"14.74 €"}},{"$f":"Feuil1!AP38","v":{"v":14.74,"d":"14.74 €"}},{"$f":"Feuil1!AX38","v":{"v":14.74,"d":"14.74 €"}},{"$f":"Feuil1!BF38","v":{"v":14.74,"d":"14.74 €"}},{"$f":"Feuil1!BN38","v":{"v":14.74,"d":"14.74 €"}},{"$f":"Feuil1!BV38","v":{"v":14.74,"d":"14.74 €"}},{"$f":"Feuil1!CD38","v":{"v":14.74,"d":"14.74 €"}},{"$f":"Feuil1!CL38","v":{"v":14.74,"d":"14.74 €"}}]
["Restaurant",{"$f":"Feuil1!B39","v":{"v":0,"d":"0.00 €"}},{"$f":"Feuil1!J39","v":{"v":0,"d":"0.00 €"}},{"$f":"Feuil1!R39","v":{"v":0,"d":"0.00 €"}},{"$f":"Feuil1!Z39","v":{"v":0,"d":"0.00 €"}},{"$f":"Feuil1!AH39","v":{"v":0,"d":"0.00 €"}},{"$f":"Feuil1!AP39","v":{"v":0,"d":"0.00 €"}},{"$f":"Feuil1!AX39","v":{"v":0,"d":"0.00 €"}},{"$f":"Feuil1!BF39","v":{"v":0,"d":"0.00 €"}},{"$f":"Feuil1!BN39","v":{"v":0,"d":"0.00 €"}},{"$f":"Feuil1!BV39","v":{"v":0,"d":"0.00 €"}},{"$f":"Feuil1!CD39","v":{"v":0,"d":"0.00 €"}},{"$f":"Feuil1!CL39","v":{"v":0,"d":"0.00 €"}}]
["Sorties diverses",{"$f":"Feuil1!B40","v":{"v":0,"d":"0.00 €"}},{"$f":"Feuil1!J40","v":{"v":0,"d":"0.00 €"}},{"$f":"Feuil1!R40","v":{"v":0,"d":"0.00 €"}},{"$f":"Feuil1!Z40","v":{"v":0,"d":"0.00 €"}},{"$f":"Feuil1!AH40","v":{"v":0,"d":"0.00 €"}},{"$f":"Feuil1!AP40","v":{"v":0,"d":"0.00 €"}},{"$f":"Feuil1!AX40","v":{"v":0,"d":"0.00 €"}},{"$f":"Feuil1!BF40","v":{"v":0,"d":"0.00 €"}},{"$f":"Feuil1!BN40","v":{"v":0,"d":"0.00 €"}},{"$f":"Feuil1!BV40","v":{"v":0,"d":"0.00 €"}},{"$f":"Feuil1!CD40","v":{"v":0,"d":"0.00 €"}},{"$f":"Feuil1!CL40","v":{"v":0,"d":"0.00 €"}}]
["Vacances",{"$f":"Feuil1!B41","v":{"v":0,"d":"0.00 €"}},{"$f":"Feuil1!J41","v":{"v":0,"d":"0.00 €"}},{"$f":"Feuil1!R41","v":{"v":0,"d":"0.00 €"}},{"$f":"Feuil1!Z41","v":{"v":0,"d":"0.00 €"}},{"$f":"Feuil1!AH41","v":{"v":0,"d":"0.00 €"}},{"$f":"Feuil1!AP41","v":{"v":0,"d":"0.00 €"}},{"$f":"Feuil1!AX41","v":{"v":0,"d":"0.00 €"}},{"$f":"Feuil1!BF41","v":{"v":0,"d":"0.00 €"}},{"$f":"Feuil1!BN41","v":{"v":0,"d":"0.00 €"}},{"$f":"Feuil1!BV41","v":{"v":0,"d":"0.00 €"}},{"$f":"Feuil1!CD41","v":{"v":0,"d":"0.00 €"}},{"$f":"Feuil1!CL41","v":{"v":0,"d":"0.00 €"}}]
["Animaux",{"$f":"Feuil1!B42","v":{"v":0,"d":"0.00 €"}},{"$f":"Feuil1!J42","v":{"v":0,"d":"0.00 €"}},{"$f":"Feuil1!R42","v":{"v":0,"d":"0.00 €"}},{"$f":"Feuil1!Z42","v":{"v":0,"d":"0.00 €"}},{"$f":"Feuil1!AH42","v":{"v":0,"d":"0.00 €"}},{"$f":"Feuil1!AP42","v":{"v":0,"d":"0.00 €"}},{"$f":"Feuil1!AX42","v":{"v":0,"d":"0.00 €"}},{"$f":"Feuil1!BF42","v":{"v":0,"d":"0.00 €"}},{"$f":"Feuil1!BN42","v":{"v":0,"d":"0.00 €"}},{"$f":"Feuil1!BV42","v":{"v":0,"d":"0.00 €"}},{"$f":"Feuil1!CD42","v":{"v":0,"d":"0.00 €"}},{"$f":"Feuil1!CL42","v":{"v":0,"d":"0.00 €"}}]
["Cadeaux ",{"$f":"Feuil1!B43","v":{"v":0,"d":"0.00 €"}},{"$f":"Feuil1!J43","v":{"v":0,"d":"0.00 €"}},{"$f":"Feuil1!R43","v":{"v":0,"d":"0.00 €"}},{"$f":"Feuil1!Z43","v":{"v":0,"d":"0.00 €"}},{"$f":"Feuil1!AH43","v":{"v":0,"d":"0.00 €"}},{"$f":"Feuil1!AP43","v":{"v":0,"d":"0.00 €"}},{"$f":"Feuil1!AX43","v":{"v":0,"d":"0.00 €"}},{"$f":"Feuil1!BF43","v":{"v":0,"d":"0.00 €"}},{"$f":"Feuil1!BN43","v":{"v":0,"d":"0.00 €"}},{"$f":"Feuil1!BV43","v":{"v":0,"d":"0.00 €"}},{"$f":"Feuil1!CD43","v":{"v":0,"d":"0.00 €"}},{"$f":"Feuil1!CL43","v":{"v":0,"d":"0.00 €"}}]
["Sport",{"$f":"Feuil1!B44","v":{"v":0,"d":"0.00 €"}},{"$f":"Feuil1!J44","v":{"v":0,"d":"0.00 €"}},{"$f":"Feuil1!R44","v":{"v":0,"d":"0.00 €"}},{"$f":"Feuil1!Z44","v":{"v":0,"d":"0.00 €"}},{"$f":"Feuil1!AH44","v":{"v":0,"d":"0.00 €"}},{"$f":"Feuil1!AP44","v":{"v":0,"d":"0.00 €"}},{"$f":"Feuil1!AX44","v":{"v":0,"d":"0.00 €"}},{"$f":"Feuil1!BF44","v":{"v":0,"d":"0.00 €"}},{"$f":"Feuil1!BN44","v":{"v":0,"d":"0.00 €"}},{"$f":"Feuil1!BV44","v":{"v":0,"d":"0.00 €"}},{"$f":"Feuil1!CD44","v":{"v":0,"d":"0.00 €"}},{"$f":"Feuil1!CL44","v":{"v":0,"d":"0.00 €"}}]
["Voyages",{"$f":"Feuil1!B45","v":{"v":0,"d":"0.00 €"}},{"$f":"Feuil1!J45","v":{"v":0,"d":"0.00 €"}},{"$f":"Feuil1!R45","v":{"v":0,"d":"0.00 €"}},{"$f":"Feuil1!Z45","v":{"v":0,"d":"0.00 €"}},{"$f":"Feuil1!AH45","v":{"v":0,"d":"0.00 €"}},{"$f":"Feuil1!AP45","v":{"v":0,"d":"0.00 €"}},{"$f":"Feuil1!AX45","v":{"v":0,"d":"0.00 €"}},{"$f":"Feuil1!BF45","v":{"v":0,"d":"0.00 €"}},{"$f":"Feuil1!BN45","v":{"v":0,"d":"0.00 €"}},{"$f":"Feuil1!BV45","v":{"v":0,"d":"0.00 €"}},{"$f":"Feuil1!CD45","v":{"v":0,"d":"0.00 €"}},{"$f":"Feuil1!CL45","v":{"v":0,"d":"0.00 €"}}]
["Assurances",{"$f":"Feuil1!B47","v":{"v":0,"d":"0.00 €"}},{"$f":"Feuil1!J47","v":{"v":0,"d":"0.00 €"}},{"$f":"Feuil1!R47","v":{"v":0,"d":"0.00 €"}},{"$f":"Feuil1!Z47","v":{"v":0,"d":"0.00 €"}},{"$f":"Feuil1!AH47","v":{"v":0,"d":"0.00 €"}},{"$f":"Feuil1!AP47","v":{"v":0,"d":"0.00 €"}},{"$f":"Feuil1!AX47","v":{"v":0,"d":"0.00 €"}},{"$f":"Feuil1!BF47","v":{"v":0,"d":"0.00 €"}},{"$f":"Feuil1!BN47","v":{"v":0,"d":"0.00 €"}},{"$f":"Feuil1!BV47","v":{"v":0,"d":"0.00 €"}},{"$f":"Feuil1!CD47","v":{"v":0,"d":"0.00 €"}},{"$f":"Feuil1!CL47","v":{"v":0,"d":"0.00 €"}}]
["Salaire",{"$f":"Feuil1!B48","v":{"v":-3444.13,"d":"-3,444.13 €"}},{"$f":"Feuil1!J48","v":{"v":-3564.13,"d":"-3,564.13 €"}},{"$f":"Feuil1!R48","v":{"v":-3564.13,"d":"-3,564.13 €"}},{"$f":"Feuil1!Z48","v":{"v":-3564.13,"d":"-3,564.13 €"}},{"$f":"Feuil1!AH48","v":{"v":-3564.13,"d":"-3,564.13 €"}},{"$f":"Feuil1!AP48","v":{"v":-3564.13,"d":"-3,564.13 €"}},{"$f":"Feuil1!AX48","v":{"v":-3564.13,"d":"-3,564.13 €"}},{"$f":"Feuil1!BF48","v":{"v":-3564.13,"d":"-3,564.13 €"}},{"$f":"Feuil1!BN48","v":{"v":-3564.13,"d":"-3,564.13 €"}},{"$f":"Feuil1!BV48","v":{"v":-3564.13,"d":"-3,564.13 €"}},{"$f":"Feuil1!CD48","v":{"v":-3564.13,"d":"-3,564.13 €"}},{"$f":"Feuil1!CL48","v":{"v":-3564.13,"d":"-3,564.13 €"}}]
["Dette",{"$f":"Feuil1!B49","v":{"v":0,"d":"0.00 €"}},{"$f":"Feuil1!J49","v":{"v":0,"d":"0.00 €"}},{"$f":"Feuil1!R49","v":{"v":0,"d":"0.00 €"}},{"$f":"Feuil1!Z49","v":{"v":0,"d":"0.00 €"}},{"$f":"Feuil1!AH49","v":{"v":0,"d":"0.00 €"}},{"$f":"Feuil1!AP49","v":{"v":0,"d":"0.00 €"}},{"$f":"Feuil1!AX49","v":{"v":0,"d":"0.00 €"}},{"$f":"Feuil1!BF49","v":{"v":0,"d":"0.00 €"}},{"$f":"Feuil1!BN49","v":{"v":0,"d":"0.00 €"}},{"$f":"Feuil1!BV49","v":{"v":0,"d":"0.00 €"}},{"$f":"Feuil1!CD49","v":{"v":0,"d":"0.00 €"}},{"$f":"Feuil1!CL49","v":{"v":0,"d":"0.00 €"}}]
["Prêt",{"$f":"Feuil1!B50","v":{"v":0,"d":"0.00 €"}},{"$f":"Feuil1!J50","v":{"v":0,"d":"0.00 €"}},{"$f":"Feuil1!R50","v":{"v":0,"d":"0.00 €"}},{"$f":"Feuil1!Z50","v":{"v":0,"d":"0.00 €"}},{"$f":"Feuil1!AH50","v":{"v":0,"d":"0.00 €"}},{"$f":"Feuil1!AP50","v":{"v":0,"d":"0.00 €"}},{"$f":"Feuil1!AX50","v":{"v":0,"d":"0.00 €"}},{"$f":"Feuil1!BF50","v":{"v":0,"d":"0.00 €"}},{"$f":"Feuil1!BN50","v":{"v":0,"d":"0.00 €"}},{"$f":"Feuil1!BV50","v":{"v":0,"d":"0.00 €"}},{"$f":"Feuil1!CD50","v":{"v":0,"d":"0.00 €"}},{"$f":"Feuil1!CL50","v":{"v":0,"d":"0.00 €"}}]
["Frais boulot",{"$f":"Feuil1!B51","v":{"v":0,"d":"0.00 €"}},{"$f":"Feuil1!J51","v":{"v":0,"d":"0.00 €"}},{"$f":"Feuil1!R51","v":{"v":0,"d":"0.00 €"}},{"$f":"Feuil1!Z51","v":{"v":0,"d":"0.00 €"}},{"$f":"Feuil1!AH51","v":{"v":0,"d":"0.00 €"}},{"$f":"Feuil1!AP51","v":{"v":0,"d":"0.00 €"}},{"$f":"Feuil1!AX51","v":{"v":0,"d":"0.00 €"}},{"$f":"Feuil1!BF51","v":{"v":0,"d":"0.00 €"}},{"$f":"Feuil1!BN51","v":{"v":0,"d":"0.00 €"}},{"$f":"Feuil1!BV51","v":{"v":0,"d":"0.00 €"}},{"$f":"Feuil1!CD51","v":{"v":0,"d":"0.00 €"}},{"$f":"Feuil1!CL51","v":{"v":0,"d":"0.00 €"}}]
["Remboursement ",{"$f":"Feuil1!B52","v":{"v":0,"d":"0.00 €"}},{"$f":"Feuil1!J52","v":{"v":0,"d":"0.00 €"}},{"$f":"Feuil1!R52","v":{"v":0,"d":"0.00 €"}},{"$f":"Feuil1!Z52","v":{"v":0,"d":"0.00 €"}},{"$f":"Feuil1!AH52","v":{"v":0,"d":"0.00 €"}},{"$f":"Feuil1!AP52","v":{"v":0,"d":"0.00 €"}},{"$f":"Feuil1!AX52","v":{"v":0,"d":"0.00 €"}},{"$f":"Feuil1!BF52","v":{"v":0,"d":"0.00 €"}},{"$f":"Feuil1!BN52","v":{"v":0,"d":"0.00 €"}},{"$f":"Feuil1!BV52","v":{"v":0,"d":"0.00 €"}},{"$f":"Feuil1!CD52","v":{"v":0,"d":"0.00 €"}},{"$f":"Feuil1!CL52","v":{"v":0,"d":"0.00 €"}}]
["Frais Banquaire",{"$f":"Feuil1!B53","v":{"v":0,"d":"0.00 €"}},{"$f":"Feuil1!J53","v":{"v":14.280000000000001,"d":"14.28 €"}},{"$f":"Feuil1!R53","v":{"v":14.280000000000001,"d":"14.28 €"}},{"$f":"Feuil1!Z53","v":{"v":14.280000000000001,"d":"14.28 €"}},{"$f":"Feuil1!AH53","v":{"v":14.280000000000001,"d":"14.28 €"}},{"$f":"Feuil1!AP53","v":{"v":14.280000000000001,"d":"14.28 €"}},{"$f":"Feuil1!AX53","v":{"v":14.280000000000001,"d":"14.28 €"}},{"$f":"Feuil1!BF53","v":{"v":14.280000000000001,"d":"14.28 €"}},{"$f":"Feuil1!BN53","v":{"v":14.280000000000001,"d":"14.28 €"}},{"$f":"Feuil1!BV53","v":{"v":14.280000000000001,"d":"14.28 €"}},{"$f":"Feuil1!CD53","v":{"v":14.280000000000001,"d":"14.28 €"}},{"$f":"Feuil1!CL53","v":{"v":14.280000000000001,"d":"14.28 €"}}]
["Frais asso",{"$f":"Feuil1!B54","v":{"v":0,"d":"0.00 €"}},{"$f":"Feuil1!J54","v":{"v":0,"d":"0.00 €"}},{"$f":"Feuil1!R54","v":{"v":0,"d":"0.00 €"}},{"$f":"Feuil1!Z54","v":{"v":0,"d":"0.00 €"}},{"$f":"Feuil1!AH54","v":{"v":0,"d":"0.00 €"}},{"$f":"Feuil1!AP54","v":{"v":0,"d":"0.00 €"}},{"$f":"Feuil1!AX54","v":{"v":0,"d":"0.00 €"}},{"$f":"Feuil1!BF54","v":{"v":0,"d":"0.00 €"}},{"$f":"Feuil1!BN54","v":{"v":0,"d":"0.00 €"}},{"$f":"Feuil1!BV54","v":{"v":0,"d":"0.00 €"}},{"$f":"Feuil1!CD54","v":{"v":0,"d":"0.00 €"}},{"$f":"Feuil1!CL54","v":{"v":0,"d":"0.00 €"}}]
["autre revenu",{"$f":"Feuil1!B55","v":{"v":0,"d":"0.00 €"}},{"$f":"Feuil1!J55","v":{"v":0,"d":"0.00 €"}},{"$f":"Feuil1!R55","v":{"v":0,"d":"0.00 €"}},{"$f":"Feuil1!Z55","v":{"v":0,"d":"0.00 €"}},{"$f":"Feuil1!AH55","v":{"v":0,"d":"0.00 €"}},{"$f":"Feuil1!AP55","v":{"v":0,"d":"0.00 €"}},{"$f":"Feuil1!AX55","v":{"v":0,"d":"0.00 €"}},{"$f":"Feuil1!BF55","v":{"v":0,"d":"0.00 €"}},{"$f":"Feuil1!BN55","v":{"v":0,"d":"0.00 €"}},{"$f":"Feuil1!BV55","v":{"v":0,"d":"0.00 €"}},{"$f":"Feuil1!CD55","v":{"v":0,"d":"0.00 €"}},{"$f":"Feuil1!CL55","v":{"v":0,"d":"0.00 €"}}]
["Impot et taxe",{"$f":"Feuil1!B56","v":{"v":0,"d":"0.00 €"}},{"$f":"Feuil1!J56","v":{"v":0,"d":"0.00 €"}},{"$f":"Feuil1!R56","v":{"v":0,"d":"0.00 €"}},{"$f":"Feuil1!Z56","v":{"v":0,"d":"0.00 €"}},{"$f":"Feuil1!AH56","v":{"v":0,"d":"0.00 €"}},{"$f":"Feuil1!AP56","v":{"v":0,"d":"0.00 €"}},{"$f":"Feuil1!AX56","v":{"v":0,"d":"0.00 €"}},{"$f":"Feuil1!BF56","v":{"v":0,"d":"0.00 €"}},{"$f":"Feuil1!BN56","v":{"v":0,"d":"0.00 €"}},{"$f":"Feuil1!BV56","v":{"v":0,"d":"0.00 €"}},{"$f":"Feuil1!CD56","v":{"v":0,"d":"0.00 €"}},{"$f":"Feuil1!CL56","v":{"v":0,"d":"0.00 €"}}]
["Epargne",{"$f":"Feuil1!B58","v":{"v":70,"d":"70.00 €"}},{"$f":"Feuil1!J58","v":{"v":70,"d":"70.00 €"}},{"$f":"Feuil1!R58","v":{"v":70,"d":"70.00 €"}},{"$f":"Feuil1!Z58","v":{"v":70,"d":"70.00 €"}},{"$f":"Feuil1!AH58","v":{"v":70,"d":"70.00 €"}},{"$f":"Feuil1!AP58","v":{"v":70,"d":"70.00 €"}},{"$f":"Feuil1!AX58","v":{"v":70,"d":"70.00 €"}},{"$f":"Feuil1!BF58","v":{"v":70,"d":"70.00 €"}},{"$f":"Feuil1!BN58","v":{"v":70,"d":"70.00 €"}},{"$f":"Feuil1!BV58","v":{"v":70,"d":"70.00 €"}},{"$f":"Feuil1!CD58","v":{"v":70,"d":"70.00 €"}},{"$f":"Feuil1!CL58","v":{"v":70,"d":"70.00 €"}}]
["Epargne enfant",{"$f":"Feuil1!B59","v":{"v":0,"d":"0.00 €"}},{"$f":"Feuil1!J59","v":{"v":0,"d":"0.00 €"}},{"$f":"Feuil1!R59","v":{"v":0,"d":"0.00 €"}},{"$f":"Feuil1!Z59","v":{"v":0,"d":"0.00 €"}},{"$f":"Feuil1!AH59","v":{"v":0,"d":"0.00 €"}},{"$f":"Feuil1!AP59","v":{"v":0,"d":"0.00 €"}},{"$f":"Feuil1!AX59","v":{"v":0,"d":"0.00 €"}},{"$f":"Feuil1!BF59","v":{"v":0,"d":"0.00 €"}},{"$f":"Feuil1!BN59","v":{"v":0,"d":"0.00 €"}},{"$f":"Feuil1!BV59","v":{"v":0,"d":"0.00 €"}},{"$f":"Feuil1!CD59","v":{"v":0,"d":"0.00 €"}},{"$f":"Feuil1!CL59","v":{"v":0,"d":"0.00 €"}}]
["Investissement pièces",{"$f":"Feuil1!B60","v":{"v":0,"d":"0.00 €"}},{"$f":"Feuil1!J60","v":{"v":0,"d":"0.00 €"}},{"$f":"Feuil1!R60","v":{"v":0,"d":"0.00 €"}},{"$f":"Feuil1!Z60","v":{"v":0,"d":"0.00 €"}},{"$f":"Feuil1!AH60","v":{"v":0,"d":"0.00 €"}},{"$f":"Feuil1!AP60","v":{"v":0,"d":"0.00 €"}},{"$f":"Feuil1!AX60","v":{"v":0,"d":"0.00 €"}},{"$f":"Feuil1!BF60","v":{"v":0,"d":"0.00 €"}},{"$f":"Feuil1!BN60","v":{"v":0,"d":"0.00 €"}},{"$f":"Feuil1!BV60","v":{"v":0,"d":"0.00 €"}},{"$f":"Feuil1!CD60","v":{"v":0,"d":"0.00 €"}},{"$f":"Feuil1!CL60","v":{"v":0,"d":"0.00 €"}}]
["Stock mapie",{"$f":"Feuil1!B61","v":{"v":0,"d":"0.00 €"}},{"$f":"Feuil1!J61","v":{"v":0,"d":"0.00 €"}},{"$f":"Feuil1!R61","v":{"v":0,"d":"0.00 €"}},{"$f":"Feuil1!Z61","v":{"v":0,"d":"0.00 €"}},{"$f":"Feuil1!AH61","v":{"v":0,"d":"0.00 €"}},{"$f":"Feuil1!AP61","v":{"v":0,"d":"0.00 €"}},{"$f":"Feuil1!AX61","v":{"v":0,"d":"0.00 €"}},{"$f":"Feuil1!BF61","v":{"v":0,"d":"0.00 €"}},{"$f":"Feuil1!BN61","v":{"v":0,"d":"0.00 €"}},{"$f":"Feuil1!BV61","v":{"v":0,"d":"0.00 €"}},{"$f":"Feuil1!CD61","v":{"v":0,"d":"0.00 €"}},{"$f":"Feuil1!CL61","v":{"v":0,"d":"0.00 €"}}]
[]
[]
[null,"Electricité","Carburant","Medecin","Investissement pièces","Consommable"]
["Janvier",{"$f":"IF(B50=\"\",\"\",VLOOKUP(B$50,$A$1:$M$47,2,0))","v":103},{"$f":"IF(C50=\"\",\"\",VLOOKUP(C$50,$A$1:$M$47,2,0))","v":0},0,0,0]
["Février",{"$f":"IF(B50=\"\",\"\",VLOOKUP(B$50,$A$1:$M$47,3,0))","v":103},{"$f":"IF(C50=\"\",\"\",VLOOKUP(C$50,$A$1:$M$47,3,0))","v":0},0,0,0]
["Mars",{"$f":"IF(B50=\"\",\"\",VLOOKUP(B$50,$A$1:$M$47,4,0))","v":103},{"$f":"IF(C50=\"\",\"\",VLOOKUP(C$50,$A$1:$M$47,4,0))","v":0},0,0,0]
["Avril",{"$f":"IF(B50=\"\",\"\",VLOOKUP(B$50,$A$1:$M$47,5,0))","v":103},{"$f":"IF(C50=\"\",\"\",VLOOKUP(C$50,$A$1:$M$47,5,0))","v":0},0,0,0]
["Mai",{"$f":"IF(B50=\"\",\"\",VLOOKUP(B$50,$A$1:$M$47,6,0))","v":103},{"$f":"IF(C50=\"\",\"\",VLOOKUP(C$50,$A$1:$M$47,6,0))","v":0},0,0,0]
["Juin",{"$f":"IF(B50=\"\",\"\",VLOOKUP(B$50,$A$1:$M$47,7,0))","v":103},{"$f":"IF(C50=\"\",\"\",VLOOKUP(C$50,$A$1:$M$47,7,0))","v":0},0,0,0]
["Juillet",{"$f":"IF(B50=\"\",\"\",VLOOKUP(B$50,$A$1:$M$47,8,0))","v":103},{"$f":"IF(C50=\"\",\"\",VLOOKUP(C$50,$A$1:$M$47,8,0))","v":0},0,0,0]
["Août",{"$f":"IF(B50=\"\",\"\",VLOOKUP(B$50,$A$1:$M$47,9,0))","v":103},{"$f":"IF(C50=\"\",\"\",VLOOKUP(C$50,$A$1:$M$47,9,0))","v":0},0,0,0]
["Septembre",{"$f":"IF(B50=\"\",\"\",VLOOKUP(B$50,$A$1:$M$47,10,0))","v":103},{"$f":"IF(C50=\"\",\"\",VLOOKUP(C$50,$A$1:$M$47,10,0))","v":0},0,0,0]
["Octobre",{"$f":"IF(B50=\"\",\"\",VLOOKUP(B$50,$A$1:$M$47,11,0))","v":103},{"$f":"IF(C50=\"\",\"\",VLOOKUP(C$50,$A$1:$M$47,11,0))","v":0},0,0,0]
["Novembre",{"$f":"IF(B50=\"\",\"\",VLOOKUP(B$50,$A$1:$M$47,12,0))","v":103},{"$f":"IF(C50=\"\",\"\",VLOOKUP(C$50,$A$1:$M$47,12,0))","v":0},0,0,0]

{"sheet":"recapitulatif","index":2,"n_rows":41,"n_cols":63,"rows_kept":41,"merged":[[0,3,0,7],[0,8,0,12],[0,13,0,17],[0,18,0,22],[0,23,0,27],[0,28,0,32],[0,33,0,37],[0,38,0,42],[0,43,0,47],[0,48,0,52],[0,53,0,57],[0,58,0,62],[2,1,3,1],[2,2,3,2],[2,3,3,3],[2,8,3,8],[2,13,3,13],[2,18,3,18],[2,23,3,23],[2,28,3,28],[2,33,3,33],[2,38,3,38],[2,43,3,43],[2,48,3,48],[2,53,3,53],[2,58,3,58],[4,1,5,1],[4,2,5,2],[4,3,5,3],[4,8,5,8],[4,13,5,13],[4,18,5,18],[4,23,5,23],[4,28,5,28],[4,33,5,33],[4,38,5,38],[4,43,5,43],[4,48,5,48],[4,53,5,53],[4,58,5,58],[6,1,7,1],[6,2,7,2],[6,3,7,3],[6,8,7,8],[6,13,7,13],[6,18,7,18],[6,23,7,23],[6,28,7,28],[6,33,7,33],[6,38,7,38],[6,43,7,43],[6,48,7,48],[6,53,7,53],[6,58,7,58],[8,1,9,1],[8,2,9,2],[8,3,9,3],[8,8,9,8],[8,13,9,13],[8,18,9,18],[8,23,9,23],[8,28,9,28],[8,33,9,33],[8,38,9,38],[8,43,9,43],[8,48,9,48],[8,53,9,53],[8,58,9,58],[10,1,11,1],[10,2,11,2],[10,3,11,3],[10,8,11,8],[10,13,11,13],[10,18,11,18],[10,23,11,23],[10,28,11,28],[10,33,11,33],[10,38,11,38],[10,43,11,43],[10,48,11,48],[10,53,11,53],[10,58,11,58],[12,1,13,1],[12,2,13,2],[12,3,13,3],[12,8,13,8],[12,13,13,13],[12,18,13,18],[12,23,13,23],[12,28,13,28],[12,33,13,33],[12,38,13,38],[12,43,13,43],[12,48,13,48],[12,53,13,53],[12,58,13,58],[14,1,15,1],[14,2,15,2],[14,3,15,3],[14,8,15,8],[14,13,15,13],[14,18,15,18],[14,23,15,23],[14,28,15,28],[14,33,15,33],[14,38,15,38],[14,43,15,43],[14,48,15,48],[14,53,15,53],[14,58,15,58],[16,1,17,1],[16,2,17,2],[16,3,17,3],[16,8,17,8],[16,13,17,13],[16,18,17,18],[16,23,17,23],[16,28,17,28],[16,33,17,33],[16,38,17,38],[16,43,17,43],[16,48,17,48],[16,53,17,53],[16,58,17,58],[18,1,19,1],[18,2,19,2],[18,3,19,3],[18,8,19,8],[18,13,19,13],[18,18,19,18],[18,23,19,23],[18,28,19,28],[18,33,19,33],[18,38,19,38],[18,43,19,43],[18,48,19,48],[18,53,19,53],[18,58,19,58],[20,1,21,1],[20,2,21,2],[20,3,21,3],[20,8,21,8],[20,13,21,13],[20,18,21,18],[20,23,21,23],[20,28,21,28],[20,33,21,33],[20,38,21,38],[20,43,21,43],[20,48,21,48],[20,53,21,53],[20,58,21,58],[22,1,23,1],[22,2,23,2],[22,3,23,3],[22,8,23,8],[22,13,23,13],[22,18,23,18],[22,23,23,23],[22,28,23,28],[22,33,23,33],[22,38,23,38],[22,43,23,43],[22,48,23,48],[22,53,23,53],[22,58,23,58],[24,1,25,1],[24,2,25,2],[24,3,25,3],[24,8,25,8],[24,13,25,13],[24,18,25,18],[24,23,25,23],[24,28,25,28],[24,33,25,33],[24,38,25,38],[24,43,25,43],[24,48,25,48],[24,53,25,53],[24,58,25,58],[26,1,27,1],[26,2,27,2],[26,3,27,3],[26,8,27,8],[26,13,27,13],[26,18,27,18],[26,23,27,23],[26,28,27,28],[26,33,27,33],[26,38,27,38],[26,43,27,43],[26,48,27,48],[26,53,27,53],[26,58,27,58],[28,1,29,1],[28,2,29,2],[28,3,29,3],[28,8,29,8],[28,13,29,13],[28,18,29,18],[28,23,29,23],[28,28,29,28],[28,33,29,33],[28,38,29,38],[28,43,29,43],[28,48,29,48],[28,53,29,53],[28,58,29,58],[30,1,31,1],[30,2,31,2],[30,3,31,3],[30,8,31,8],[30,13,31,13],[30,18,31,18],[30,23,31,23],[30,28,31,28],[30,33,31,33],[30,38,31,38],[30,43,31,43],[30,48,31,48],[30,53,31,53],[30,58,31,58],[32,1,33,1],[32,2,33,2],[32,3,33,3],[32,8,33,8],[32,13,33,13],[32,18,33,18],[32,23,33,23],[32,28,33,28],[32,33,33,33],[32,38,33,38],[32,43,33,43],[32,48,33,48],[32,53,33,53],[32,58,33,58],[34,1,35,1],[34,2,35,2],[34,3,35,3],[34,8,35,8],[34,13,35,13],[34,18,35,18],[34,23,35,23],[34,28,35,28],[34,33,35,33],[34,38,35,38],[34,43,35,43],[34,48,35,48],[34,53,35,53],[34,58,35,58],[36,1,37,1],[36,2,37,2],[36,3,37,3],[36,8,37,8],[36,13,37,13],[36,18,37,18],[36,23,37,23],[36,28,37,28],[36,33,37,33],[36,38,37,38],[36,43,37,43],[36,48,37,48],[36,53,37,53],[36,58,37,58],[38,1,39,1],[38,2,39,2],[38,3,39,3],[38,8,39,8],[38,13,39,13],[38,18,39,18],[38,23,39,23],[38,28,39,28],[38,33,39,33],[38,38,39,38],[38,43,39,43],[38,48,39,48],[38,53,39,53],[38,58,39,58]]}
[null,"Mois",null,"Janvier",{"$nulls":4},"Février",{"$nulls":4},"Mars",{"$nulls":4},"Avril",{"$nulls":4},"Mai",{"$nulls":4},"Juin",{"$nulls":4},"Juillet",{"$nulls":4},"Août",{"$nulls":4},"Septembre",{"$nulls":4},"Octobre",{"$nulls":4},"Novembre",{"$nulls":4},"Décembre"]
[{"$nulls":5},"Cpt joint","LivA Charlie","LEP charlie"]
[null,"Electricité",{"v":0,"d":"0 €"},{"$f":"C3+E3","v":{"v":105,"d":"105 €"}},{"$f":"SUM(F3:H3)","v":{"v":105,"d":"105 €"}},{"$f":"SUMPRODUCT(('Janvier '!$D$164:$D$232=$B3)*'Janvier '!$G$164:$G$232)","v":{"v":105,"d":"105.00 €"}},{"$f":"SUMPRODUCT(('Janvier '!$M$13:$M$46=$B3)*'Janvier '!$P$13:$P$46)-SUMPRODUCT(('Janvier '!$M$58:$M$73=$B3)*'Janvier '!$P$58:$P$73)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT(('Janvier '!$V$8:$V$76=$B3)*'Janvier '!$Y$8:$Y$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"H3+J3","v":{"v":105,"d":"105 €"}},{"$f":"SUM(K3:M3)","v":{"v":105,"d":"105 €"}},{"$f":"SUMPRODUCT((Fevrier!$D$164:$D$232=$B3)*Fevrier!$G$164:$G$232)","v":{"v":105,"d":"105.00 €"}},{"$f":"SUMPRODUCT((Fevrier!$M$13:$M$46=$B3)*Fevrier!$P$13:$P$46)-SUMPRODUCT((Fevrier!$M$58:$M$73=$B3)*Fevrier!$P$58:$P$73)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Fevrier!$V$8:$V$76=$B3)*Fevrier!$Y$8:$Y$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"M3+O3","v":{"v":105,"d":"105 €"}},{"$f":"SUM(P3:R3)","v":{"v":105,"d":"105 €"}},{"$f":"SUMPRODUCT((Mars!$D$164:$D$232=$B3)*Mars!$G$164:$G$232)","v":{"v":105,"d":"105.00 €"}},{"$f":"SUMPRODUCT((Mars!$M$13:$M$46=$B3)*Mars!$P$13:$P$46)-SUMPRODUCT((Mars!$M$58:$M$73=$B3)*Mars!$P$58:$P$73)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Mars!$V$8:$V$76=$B3)*Mars!$Y$8:$Y$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"R3+T3","v":{"v":105,"d":"105 €"}},{"$f":"SUM(U3:W3)","v":{"v":105,"d":"105 €"}},{"$f":"SUMPRODUCT((Avril!$D$164:$D$232=$B3)*Avril!$G$164:$G$232)","v":{"v":105,"d":"105.00 €"}},{"$f":"SUMPRODUCT((Avril!$M$13:$M$46=$B3)*Avril!$P$13:$P$46)-SUMPRODUCT((Avril!$M$58:$M$73=$B3)*Avril!$P$58:$P$73)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Avril!$V$8:$V$76=$B3)*Avril!$Y$8:$Y$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"W3+Y3","v":{"v":105,"d":"105 €"}},{"$f":"SUM(Z3:AB3)","v":{"v":105,"d":"105 €"}},{"$f":"SUMPRODUCT((Mai!$D$164:$D$232=$B3)*Mai!$G$164:$G$232)","v":{"v":105,"d":"105.00 €"}},{"$f":"SUMPRODUCT((Mai!$M$13:$M$46=$B3)*Mai!$P$13:$P$46)-SUMPRODUCT((Mai!$M$58:$M$73=$B3)*Mai!$P$58:$P$73)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Mai!$V$8:$V$76=$B3)*Mai!$Y$8:$Y$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"AB3+AD3","v":{"v":105,"d":"105 €"}},{"$f":"SUM(AE3:AG3)","v":{"v":105,"d":"105 €"}},{"$f":"SUMPRODUCT((Juin!$D$164:$D$232=$B3)*Juin!$G$164:$G$232)","v":{"v":105,"d":"105.00 €"}},{"$f":"SUMPRODUCT((Juin!$M$13:$M$46=$B3)*Juin!$P$13:$P$46)-SUMPRODUCT((Juin!$M$58:$M$73=$B3)*Juin!$P$58:$P$73)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Juin!$V$8:$V$76=$B3)*Juin!$Y$8:$Y$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"AG3+AI3","v":{"v":105,"d":"105 €"}},{"$f":"SUM(AJ3:AL3)","v":{"v":105,"d":"105 €"}},{"$f":"SUMPRODUCT((Juillet!$D$164:$D$232=$B3)*Juillet!$G$164:$G$232)","v":{"v":105,"d":"105.00 €"}},{"$f":"SUMPRODUCT((Juillet!$M$13:$M$46=$B3)*Juillet!$P$13:$P$46)-SUMPRODUCT((Juillet!$M$58:$M$73=$B3)*Juillet!$P$58:$P$73)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Juillet!$V$8:$V$76=$B3)*Juillet!$Y$8:$Y$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"AL3+AN3","v":{"v":105,"d":"105 €"}},{"$f":"SUM(AO3:AQ3)","v":{"v":105,"d":"105 €"}},{"$f":"SUMPRODUCT((Aout!$D$164:$D$232=$B3)*Aout!$G$164:$G$232)","v":{"v":105,"d":"105.00 €"}},{"$f":"SUMPRODUCT((Aout!$M$13:$M$46=$B3)*Aout!$P$13:$P$46)-SUMPRODUCT((Aout!$M$58:$M$73=$B3)*Aout!$P$58:$P$73)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Aout!$V$8:$V$76=$B3)*Aout!$Y$8:$Y$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"AQ3+AS3","v":{"v":105,"d":"105 €"}},{"$f":"SUM(AT3:AV3)","v":{"v":105,"d":"105 €"}},{"$f":"SUMPRODUCT((Septembre!$D$164:$D$232=$B3)*Septembre!$G$164:$G$232)","v":{"v":105,"d":"105.00 €"}},{"$f":"SUMPRODUCT((Septembre!$M$13:$M$46=$B3)*Septembre!$P$13:$P$46)-SUMPRODUCT((Septembre!$M$58:$M$73=$B3)*Septembre!$P$58:$P$73)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Septembre!$V$8:$V$76=$B3)*Septembre!$Y$8:$Y$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"AV3+AX3","v":{"v":105,"d":"105 €"}},{"$f":"SUM(AY3:BA3)","v":{"v":105,"d":"105 €"}},{"$f":"SUMPRODUCT((Octobre!$D$164:$D$232=$B3)*Octobre!$G$164:$G$232)","v":{"v":105,"d":"105.00 €"}},{"$f":"SUMPRODUCT((Octobre!$M$13:$M$46=$B3)*Octobre!$P$13:$P$46)-SUMPRODUCT((Octobre!$M$58:$M$73=$B3)*Octobre!$P$58:$P$73)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Octobre!$V$8:$V$76=$B3)*Octobre!$Y$8:$Y$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"BA3+BC3","v":{"v":105,"d":"105 €"}},{"$f":"SUM(BD3:BF3)","v":{"v":105,"d":"105 €"}},{"$f":"SUMPRODUCT((Novembre!$D$164:$D$232=$B3)*Novembre!$G$164:$G$232)","v":{"v":105,"d":"105.00 €"}},{"$f":"SUMPRODUCT((Novembre!$M$13:$M$46=$B3)*Novembre!$P$13:$P$46)-SUMPRODUCT((Novembre!$M$58:$M$73=$B3)*Novembre!$P$58:$P$73)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Novembre!$V$8:$V$76=$B3)*Novembre!$Y$8:$Y$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"BF3+BH3","v":{"v":105,"d":"105 €"}},{"$f":"SUM(BI3:BK3)","v":{"v":105,"d":"105 €"}},{"$f":"SUMPRODUCT((Décembre!$D$164:$D$232=$B3)*Décembre!$G$164:$G$232)","v":{"v":105,"d":"105.00 €"}},{"$f":"SUMPRODUCT((Décembre!$M$13:$M$46=$B3)*Décembre!$P$13:$P$46)-SUMPRODUCT((Décembre!$M$58:$M$73=$B3)*Décembre!$P$58:$P$73)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Décembre!$V$8:$V$76=$B3)*Décembre!$Y$8:$Y$76)","v":{"v":0,"d":"0.00 €"}}]
[{"$nulls":4},{"v":103,"d":"103 €"},{"$f":"SUMPRODUCT(('Janvier '!$D$164:$D$232=$B3)*'Janvier '!$F$164:$F$232)","v":{"v":103,"d":"103 €"}},{"$f":"SUMPRODUCT(('Janvier '!$M$13:$M$46=$B3)*'Janvier '!$O$13:$O$46)+SUMPRODUCT(('Janvier '!$M$58:$M$73=$B3)*'Janvier '!$O$58:$O$73)","v":{"v":0,"d":"0 €"}},{"$f":"SUMPRODUCT(('Janvier '!$V$8:$V$76=$B3)*'Janvier '!$X$8:$X$76)","v":{"v":0,"d":"0 €"}},null,{"v":103,"d":"103 €"},{"$f":"SUMPRODUCT((Fevrier!$D$164:$D$232=$B3)*Fevrier!$F$164:$F$232)","v":{"v":103,"d":"103 €"}},{"$f":"SUMPRODUCT((Fevrier!$M$13:$M$46=$B3)*Fevrier!$O$13:$O$46)+SUMPRODUCT((Fevrier!$M$58:$M$73=$B3)*Fevrier!$O$58:$O$73)","v":{"v":0,"d":"0 €"}},{"$f":"SUMPRODUCT((Fevrier!$V$8:$V$76=$B3)*Fevrier!$X$8:$X$76)","v":{"v":0,"d":"0 €"}},null,{"v":103,"d":"103 €"},{"$f":"SUMPRODUCT((Mars!$D$164:$D$232=$B3)*Mars!$F$164:$F$232)","v":{"v":103,"d":"103 €"}},{"$f":"SUMPRODUCT((Mars!$M$13:$M$46=$B3)*Mars!$O$13:$O$46)+SUMPRODUCT((Mars!$M$58:$M$73=$B3)*Mars!$O$58:$O$73)","v":{"v":0,"d":"0 €"}},{"$f":"SUMPRODUCT((Mars!$V$8:$V$76=$B3)*Mars!$X$8:$X$76)","v":{"v":0,"d":"0 €"}},null,{"v":103,"d":"103 €"},{"$f":"SUMPRODUCT((Avril!$D$164:$D$232=$B3)*Avril!$F$164:$F$232)","v":{"v":103,"d":"103 €"}},{"$f":"SUMPRODUCT((Avril!$M$13:$M$46=$B3)*Avril!$O$13:$O$46)+SUMPRODUCT((Avril!$M$58:$M$73=$B3)*Avril!$O$58:$O$73)","v":{"v":0,"d":"0 €"}},{"$f":"SUMPRODUCT((Avril!$V$8:$V$76=$B3)*Avril!$X$8:$X$76)","v":{"v":0,"d":"0 €"}},null,{"v":103,"d":"103 €"},{"$f":"SUMPRODUCT((Mai!$D$164:$D$232=$B3)*Mai!$F$164:$F$232)","v":{"v":103,"d":"103 €"}},{"$f":"SUMPRODUCT((Mai!$M$13:$M$46=$B3)*Mai!$O$13:$O$46)+SUMPRODUCT((Mai!$M$58:$M$73=$B3)*Mai!$O$58:$O$73)","v":{"v":0,"d":"0 €"}},{"$f":"SUMPRODUCT((Mai!$V$8:$V$76=$B3)*Mai!$X$8:$X$76)","v":{"v":0,"d":"0 €"}},null,{"v":103,"d":"103 €"},{"$f":"SUMPRODUCT((Juin!$D$164:$D$232=$B3)*Juin!$F$164:$F$232)","v":{"v":103,"d":"103 €"}},{"$f":"SUMPRODUCT((Juin!$M$13:$M$46=$B3)*Juin!$O$13:$O$46)+SUMPRODUCT((Juin!$M$58:$M$73=$B3)*Juin!$O$58:$O$73)","v":{"v":0,"d":"0 €"}},{"$f":"SUMPRODUCT((Juin!$V$8:$V$76=$B3)*Juin!$X$8:$X$76)","v":{"v":0,"d":"0 €"}},null,{"v":103,"d":"103 €"},{"$f":"SUMPRODUCT((Juillet!$D$164:$D$232=$B3)*Juillet!$F$164:$F$232)","v":{"v":103,"d":"103 €"}},{"$f":"SUMPRODUCT((Juillet!$M$13:$M$46=$B3)*Juillet!$O$13:$O$46)+SUMPRODUCT((Juillet!$M$58:$M$73=$B3)*Juillet!$O$58:$O$73)","v":{"v":0,"d":"0 €"}},{"$f":"SUMPRODUCT((Juillet!$V$8:$V$76=$B3)*Juillet!$X$8:$X$76)","v":{"v":0,"d":"0 €"}},null,{"v":103,"d":"103 €"},{"$f":"SUMPRODUCT((Aout!$D$164:$D$232=$B3)*Aout!$F$164:$F$232)","v":{"v":103,"d":"103 €"}},{"$f":"SUMPRODUCT((Aout!$M$13:$M$46=$B3)*Aout!$O$13:$O$46)+SUMPRODUCT((Aout!$M$58:$M$73=$B3)*Aout!$O$58:$O$73)","v":{"v":0,"d":"0 €"}},{"$f":"SUMPRODUCT((Aout!$V$8:$V$76=$B3)*Aout!$X$8:$X$76)","v":{"v":0,"d":"0 €"}},null,{"v":103,"d":"103 €"},{"$f":"SUMPRODUCT((Septembre!$D$164:$D$232=$B3)*Septembre!$F$164:$F$232)","v":{"v":103,"d":"103 €"}},{"$f":"SUMPRODUCT((Septembre!$M$13:$M$46=$B3)*Septembre!$O$13:$O$46)+SUMPRODUCT((Septembre!$M$58:$M$73=$B3)*Septembre!$O$58:$O$73)","v":{"v":0,"d":"0 €"}},{"$f":"SUMPRODUCT((Septembre!$V$8:$V$76=$B3)*Septembre!$X$8:$X$76)","v":{"v":0,"d":"0 €"}},null,{"v":103,"d":"103 €"},{"$f":"SUMPRODUCT((Octobre!$D$164:$D$232=$B3)*Octobre!$F$164:$F$232)","v":{"v":103,"d":"103 €"}},{"$f":"SUMPRODUCT((Octobre!$M$13:$M$46=$B3)*Octobre!$O$13:$O$46)+SUMPRODUCT((Octobre!$M$58:$M$73=$B3)*Octobre!$O$58:$O$73)","v":{"v":0,"d":"0 €"}},{"$f":"SUMPRODUCT((Octobre!$V$8:$V$76=$B3)*Octobre!$X$8:$X$76)","v":{"v":0,"d":"0 €"}},null,{"v":103,"d":"103 €"},{"$f":"SUMPRODUCT((Novembre!$D$164:$D$232=$B3)*Novembre!$F$164:$F$232)","v":{"v":103,"d":"103 €"}},{"$f":"SUMPRODUCT((Novembre!$M$13:$M$46=$B3)*Novembre!$O$13:$O$46)+SUMPRODUCT((Novembre!$M$58:$M$73=$B3)*Novembre!$O$58:$O$73)","v":{"v":0,"d":"0 €"}},{"$f":"SUMPRODUCT((Novembre!$V$8:$V$76=$B3)*Novembre!$X$8:$X$76)","v":{"v":0,"d":"0 €"}},null,{"v":103,"d":"103 €"},{"$f":"SUMPRODUCT((Décembre!$D$164:$D$232=$B3)*Décembre!$F$164:$F$232)","v":{"v":103,"d":"103 €"}},{"$f":"SUMPRODUCT((Décembre!$M$13:$M$46=$B3)*Décembre!$O$13:$O$46)+SUMPRODUCT((Décembre!$M$58:$M$73=$B3)*Décembre!$O$58:$O$73)","v":{"v":0,"d":"0 €"}},{"$f":"SUMPRODUCT((Décembre!$V$8:$V$76=$B3)*Décembre!$X$8:$X$76)","v":{"v":0,"d":"0 €"}}]
[null,"Gaz",{"v":0,"d":"0 €"},{"$f":"C5+E5","v":{"v":70,"d":"70 €"}},{"v":70,"d":"70 €"},{"$f":"SUMPRODUCT(('Janvier '!$D$164:$D$232=$B5)*'Janvier '!$G$164:$G$232)","v":{"v":70,"d":"70.00 €"}},{"$f":"SUMPRODUCT(('Janvier '!$M$13:$M$46=$B5)*'Janvier '!$P$13:$P$46)-SUMPRODUCT(('Janvier '!$M$58:$M$73=$B5)*'Janvier '!$P$58:$P$73)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT(('Janvier '!$V$8:$V$76=$B5)*'Janvier '!$Y$8:$Y$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"H5+J5","v":{"v":70,"d":"70 €"}},{"v":70,"d":"70 €"},{"$f":"SUMPRODUCT((Fevrier!$D$164:$D$232=$B5)*Fevrier!$G$164:$G$232)","v":{"v":70,"d":"70.00 €"}},{"$f":"SUMPRODUCT((Fevrier!$M$13:$M$46=$B5)*Fevrier!$P$13:$P$46)-SUMPRODUCT((Fevrier!$M$58:$M$73=$B5)*Fevrier!$P$58:$P$73)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Fevrier!$V$8:$V$76=$B5)*Fevrier!$Y$8:$Y$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"M5+O5","v":{"v":70,"d":"70 €"}},{"v":70,"d":"70 €"},{"$f":"SUMPRODUCT((Mars!$D$164:$D$232=$B5)*Mars!$G$164:$G$232)","v":{"v":70,"d":"70.00 €"}},{"$f":"SUMPRODUCT((Mars!$M$13:$M$46=$B5)*Mars!$P$13:$P$46)-SUMPRODUCT((Mars!$M$58:$M$73=$B5)*Mars!$P$58:$P$73)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Mars!$V$8:$V$76=$B5)*Mars!$Y$8:$Y$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"R5+T5","v":{"v":70,"d":"70 €"}},{"v":70,"d":"70 €"},{"$f":"SUMPRODUCT((Avril!$D$164:$D$232=$B5)*Avril!$G$164:$G$232)","v":{"v":70,"d":"70.00 €"}},{"$f":"SUMPRODUCT((Avril!$M$13:$M$46=$B5)*Avril!$P$13:$P$46)-SUMPRODUCT((Avril!$M$58:$M$73=$B5)*Avril!$P$58:$P$73)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Avril!$V$8:$V$76=$B5)*Avril!$Y$8:$Y$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"W5+Y5","v":{"v":70,"d":"70 €"}},{"v":70,"d":"70 €"},{"$f":"SUMPRODUCT((Mai!$D$164:$D$232=$B5)*Mai!$G$164:$G$232)","v":{"v":70,"d":"70.00 €"}},{"$f":"SUMPRODUCT((Mai!$M$13:$M$46=$B5)*Mai!$P$13:$P$46)-SUMPRODUCT((Mai!$M$58:$M$73=$B5)*Mai!$P$58:$P$73)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Mai!$V$8:$V$76=$B5)*Mai!$Y$8:$Y$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"AB5+AD5","v":{"v":70,"d":"70 €"}},{"v":70,"d":"70 €"},{"$f":"SUMPRODUCT((Juin!$D$164:$D$232=$B5)*Juin!$G$164:$G$232)","v":{"v":70,"d":"70.00 €"}},{"$f":"SUMPRODUCT((Juin!$M$13:$M$46=$B5)*Juin!$P$13:$P$46)-SUMPRODUCT((Juin!$M$58:$M$73=$B5)*Juin!$P$58:$P$73)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Juin!$V$8:$V$76=$B5)*Juin!$Y$8:$Y$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"AG5+AI5","v":{"v":70,"d":"70 €"}},{"v":70,"d":"70 €"},{"$f":"SUMPRODUCT((Juillet!$D$164:$D$232=$B5)*Juillet!$G$164:$G$232)","v":{"v":70,"d":"70.00 €"}},{"$f":"SUMPRODUCT((Juillet!$M$13:$M$46=$B5)*Juillet!$P$13:$P$46)-SUMPRODUCT((Juillet!$M$58:$M$73=$B5)*Juillet!$P$58:$P$73)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Juillet!$V$8:$V$76=$B5)*Juillet!$Y$8:$Y$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"AL5+AN5","v":{"v":70,"d":"70 €"}},{"v":70,"d":"70 €"},{"$f":"SUMPRODUCT((Aout!$D$164:$D$232=$B5)*Aout!$G$164:$G$232)","v":{"v":70,"d":"70.00 €"}},{"$f":"SUMPRODUCT((Aout!$M$13:$M$46=$B5)*Aout!$P$13:$P$46)-SUMPRODUCT((Aout!$M$58:$M$73=$B5)*Aout!$P$58:$P$73)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Aout!$V$8:$V$76=$B5)*Aout!$Y$8:$Y$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"AQ5+AS5","v":{"v":70,"d":"70 €"}},{"v":70,"d":"70 €"},{"$f":"SUMPRODUCT((Septembre!$D$164:$D$232=$B5)*Septembre!$G$164:$G$232)","v":{"v":70,"d":"70.00 €"}},{"$f":"SUMPRODUCT((Septembre!$M$13:$M$46=$B5)*Septembre!$P$13:$P$46)-SUMPRODUCT((Septembre!$M$58:$M$73=$B5)*Septembre!$P$58:$P$73)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Septembre!$V$8:$V$76=$B5)*Septembre!$Y$8:$Y$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"AV5+AX5","v":{"v":70,"d":"70 €"}},{"v":70,"d":"70 €"},{"$f":"SUMPRODUCT((Octobre!$D$164:$D$232=$B5)*Octobre!$G$164:$G$232)","v":{"v":70,"d":"70.00 €"}},{"$f":"SUMPRODUCT((Octobre!$M$13:$M$46=$B5)*Octobre!$P$13:$P$46)-SUMPRODUCT((Octobre!$M$58:$M$73=$B5)*Octobre!$P$58:$P$73)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Octobre!$V$8:$V$76=$B5)*Octobre!$Y$8:$Y$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"BA5+BC5","v":{"v":70,"d":"70 €"}},{"v":70,"d":"70 €"},{"$f":"SUMPRODUCT((Novembre!$D$164:$D$232=$B5)*Novembre!$G$164:$G$232)","v":{"v":70,"d":"70.00 €"}},{"$f":"SUMPRODUCT((Novembre!$M$13:$M$46=$B5)*Novembre!$P$13:$P$46)-SUMPRODUCT((Novembre!$M$58:$M$73=$B5)*Novembre!$P$58:$P$73)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Novembre!$V$8:$V$76=$B5)*Novembre!$Y$8:$Y$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"BF5+BH5","v":{"v":70,"d":"70 €"}},{"v":70,"d":"70 €"},{"$f":"SUMPRODUCT((Décembre!$D$164:$D$232=$B5)*Décembre!$G$164:$G$232)","v":{"v":70,"d":"70.00 €"}},{"$f":"SUMPRODUCT((Décembre!$M$13:$M$46=$B5)*Décembre!$P$13:$P$46)-SUMPRODUCT((Décembre!$M$58:$M$73=$B5)*Décembre!$P$58:$P$73)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Décembre!$V$8:$V$76=$B5)*Décembre!$Y$8:$Y$76)","v":{"v":0,"d":"0.00 €"}}]
[{"$nulls":4},{"v":49,"d":"49 €"},{"$f":"SUMPRODUCT(('Janvier '!$D$164:$D$232=$B5)*'Janvier '!$F$164:$F$232)","v":{"v":49,"d":"49 €"}},{"$f":"SUMPRODUCT(('Janvier '!$M$13:$M$46=$B5)*'Janvier '!$O$13:$O$46)+SUMPRODUCT(('Janvier '!$M$58:$M$73=$B5)*'Janvier '!$O$58:$O$73)","v":{"v":0,"d":"0 €"}},{"$f":"SUMPRODUCT(('Janvier '!$V$8:$V$76=$B5)*'Janvier '!$X$8:$X$76)","v":{"v":0,"d":"0 €"}},null,{"v":49,"d":"49 €"},{"$f":"SUMPRODUCT((Fevrier!$D$164:$D$232=$B5)*Fevrier!$F$164:$F$232)","v":{"v":49,"d":"49 €"}},{"$f":"SUMPRODUCT((Fevrier!$M$13:$M$46=$B5)*Fevrier!$O$13:$O$46)+SUMPRODUCT((Fevrier!$M$58:$M$73=$B5)*Fevrier!$O$58:$O$73)","v":{"v":0,"d":"0 €"}},{"$f":"SUMPRODUCT((Fevrier!$V$8:$V$76=$B5)*Fevrier!$X$8:$X$76)","v":{"v":0,"d":"0 €"}},null,{"v":49,"d":"49 €"},{"$f":"SUMPRODUCT((Mars!$D$164:$D$232=$B5)*Mars!$F$164:$F$232)","v":{"v":49,"d":"49 €"}},{"$f":"SUMPRODUCT((Mars!$M$13:$M$46=$B5)*Mars!$O$13:$O$46)+SUMPRODUCT((Mars!$M$58:$M$73=$B5)*Mars!$O$58:$O$73)","v":{"v":0,"d":"0 €"}},{"$f":"SUMPRODUCT((Mars!$V$8:$V$76=$B5)*Mars!$X$8:$X$76)","v":{"v":0,"d":"0 €"}},null,{"v":49,"d":"49 €"},{"$f":"SUMPRODUCT((Avril!$D$164:$D$232=$B5)*Avril!$F$164:$F$232)","v":{"v":49,"d":"49 €"}},{"$f":"SUMPRODUCT((Avril!$M$13:$M$46=$B5)*Avril!$O$13:$O$46)+SUMPRODUCT((Avril!$M$58:$M$73=$B5)*Avril!$O$58:$O$73)","v":{"v":0,"d":"0 €"}},{"$f":"SUMPRODUCT((Avril!$V$8:$V$76=$B5)*Avril!$X$8:$X$76)","v":{"v":0,"d":"0 €"}},null,{"v":49,"d":"49 €"},{"$f":"SUMPRODUCT((Mai!$D$164:$D$232=$B5)*Mai!$F$164:$F$232)","v":{"v":49,"d":"49 €"}},{"$f":"SUMPRODUCT((Mai!$M$13:$M$46=$B5)*Mai!$O$13:$O$46)+SUMPRODUCT((Mai!$M$58:$M$73=$B5)*Mai!$O$58:$O$73)","v":{"v":0,"d":"0 €"}},{"$f":"SUMPRODUCT((Mai!$V$8:$V$76=$B5)*Mai!$X$8:$X$76)","v":{"v":0,"d":"0 €"}},null,{"v":49,"d":"49 €"},{"$f":"SUMPRODUCT((Juin!$D$164:$D$232=$B5)*Juin!$F$164:$F$232)","v":{"v":49,"d":"49 €"}},{"$f":"SUMPRODUCT((Juin!$M$13:$M$46=$B5)*Juin!$O$13:$O$46)+SUMPRODUCT((Juin!$M$58:$M$73=$B5)*Juin!$O$58:$O$73)","v":{"v":0,"d":"0 €"}},{"$f":"SUMPRODUCT((Juin!$V$8:$V$76=$B5)*Juin!$X$8:$X$76)","v":{"v":0,"d":"0 €"}},null,{"v":49,"d":"49 €"},{"$f":"SUMPRODUCT((Juillet!$D$164:$D$232=$B5)*Juillet!$F$164:$F$232)","v":{"v":49,"d":"49 €"}},{"$f":"SUMPRODUCT((Juillet!$M$13:$M$46=$B5)*Juillet!$O$13:$O$46)+SUMPRODUCT((Juillet!$M$58:$M$73=$B5)*Juillet!$O$58:$O$73)","v":{"v":0,"d":"0 €"}},{"$f":"SUMPRODUCT((Juillet!$V$8:$V$76=$B5)*Juillet!$X$8:$X$76)","v":{"v":0,"d":"0 €"}},null,{"v":49,"d":"49 €"},{"$f":"SUMPRODUCT((Aout!$D$164:$D$232=$B5)*Aout!$F$164:$F$232)","v":{"v":49,"d":"49 €"}},{"$f":"SUMPRODUCT((Aout!$M$13:$M$46=$B5)*Aout!$O$13:$O$46)+SUMPRODUCT((Aout!$M$58:$M$73=$B5)*Aout!$O$58:$O$73)","v":{"v":0,"d":"0 €"}},{"$f":"SUMPRODUCT((Aout!$V$8:$V$76=$B5)*Aout!$X$8:$X$76)","v":{"v":0,"d":"0 €"}},null,{"v":49,"d":"49 €"},{"$f":"SUMPRODUCT((Septembre!$D$164:$D$232=$B5)*Septembre!$F$164:$F$232)","v":{"v":49,"d":"49 €"}},{"$f":"SUMPRODUCT((Septembre!$M$13:$M$46=$B5)*Septembre!$O$13:$O$46)+SUMPRODUCT((Septembre!$M$58:$M$73=$B5)*Septembre!$O$58:$O$73)","v":{"v":0,"d":"0 €"}},{"$f":"SUMPRODUCT((Septembre!$V$8:$V$76=$B5)*Septembre!$X$8:$X$76)","v":{"v":0,"d":"0 €"}},null,{"v":49,"d":"49 €"},{"$f":"SUMPRODUCT((Octobre!$D$164:$D$232=$B5)*Octobre!$F$164:$F$232)","v":{"v":49,"d":"49 €"}},{"$f":"SUMPRODUCT((Octobre!$M$13:$M$46=$B5)*Octobre!$O$13:$O$46)+SUMPRODUCT((Octobre!$M$58:$M$73=$B5)*Octobre!$O$58:$O$73)","v":{"v":0,"d":"0 €"}},{"$f":"SUMPRODUCT((Octobre!$V$8:$V$76=$B5)*Octobre!$X$8:$X$76)","v":{"v":0,"d":"0 €"}},null,{"v":49,"d":"49 €"},{"$f":"SUMPRODUCT((Novembre!$D$164:$D$232=$B5)*Novembre!$F$164:$F$232)","v":{"v":49,"d":"49 €"}},{"$f":"SUMPRODUCT((Novembre!$M$13:$M$46=$B5)*Novembre!$O$13:$O$46)+SUMPRODUCT((Novembre!$M$58:$M$73=$B5)*Novembre!$O$58:$O$73)","v":{"v":0,"d":"0 €"}},{"$f":"SUMPRODUCT((Novembre!$V$8:$V$76=$B5)*Novembre!$X$8:$X$76)","v":{"v":0,"d":"0 €"}},null,{"v":49,"d":"49 €"},{"$f":"SUMPRODUCT((Décembre!$D$164:$D$232=$B5)*Décembre!$F$164:$F$232)","v":{"v":49,"d":"49 €"}},{"$f":"SUMPRODUCT((Décembre!$M$13:$M$46=$B5)*Décembre!$O$13:$O$46)+SUMPRODUCT((Décembre!$M$58:$M$73=$B5)*Décembre!$O$58:$O$73)","v":{"v":0,"d":"0 €"}},{"$f":"SUMPRODUCT((Décembre!$V$8:$V$76=$B5)*Décembre!$X$8:$X$76)","v":{"v":0,"d":"0 €"}}]
[null,"Bois",{"v":0,"d":"0 €"},{"$f":"C7+E7","v":{"v":60,"d":"60 €"}},{"v":60,"d":"60 €"},{"$f":"SUMPRODUCT(('Janvier '!$D$164:$D$232=$B7)*'Janvier '!$G$164:$G$232)","v":{"v":60,"d":"60.00 €"}},{"$f":"SUMPRODUCT(('Janvier '!$M$13:$M$46=$B7)*'Janvier '!$P$13:$P$46)-SUMPRODUCT(('Janvier '!$M$58:$M$73=$B7)*'Janvier '!$P$58:$P$73)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT(('Janvier '!$V$8:$V$76=$B7)*'Janvier '!$Y$8:$Y$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"H7+J7","v":{"v":60,"d":"60 €"}},{"v":60,"d":"60 €"},{"$f":"SUMPRODUCT((Fevrier!$D$164:$D$232=$B7)*Fevrier!$G$164:$G$232)","v":{"v":60,"d":"60.00 €"}},{"$f":"SUMPRODUCT((Fevrier!$M$13:$M$46=$B7)*Fevrier!$P$13:$P$46)-SUMPRODUCT((Fevrier!$M$58:$M$73=$B7)*Fevrier!$P$58:$P$73)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Fevrier!$V$8:$V$76=$B7)*Fevrier!$Y$8:$Y$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"M7+O7","v":{"v":60,"d":"60 €"}},{"v":60,"d":"60 €"},{"$f":"SUMPRODUCT((Mars!$D$164:$D$232=$B7)*Mars!$G$164:$G$232)","v":{"v":60,"d":"60.00 €"}},{"$f":"SUMPRODUCT((Mars!$M$13:$M$46=$B7)*Mars!$P$13:$P$46)-SUMPRODUCT((Mars!$M$58:$M$73=$B7)*Mars!$P$58:$P$73)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Mars!$V$8:$V$76=$B7)*Mars!$Y$8:$Y$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"R7+T7","v":{"v":60,"d":"60 €"}},{"v":60,"d":"60 €"},{"$f":"SUMPRODUCT((Avril!$D$164:$D$232=$B7)*Avril!$G$164:$G$232)","v":{"v":60,"d":"60.00 €"}},{"$f":"SUMPRODUCT((Avril!$M$13:$M$46=$B7)*Avril!$P$13:$P$46)-SUMPRODUCT((Avril!$M$58:$M$73=$B7)*Avril!$P$58:$P$73)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Avril!$V$8:$V$76=$B7)*Avril!$Y$8:$Y$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"W7+Y7","v":{"v":60,"d":"60 €"}},{"v":60,"d":"60 €"},{"$f":"SUMPRODUCT((Mai!$D$164:$D$232=$B7)*Mai!$G$164:$G$232)","v":{"v":60,"d":"60.00 €"}},{"$f":"SUMPRODUCT((Mai!$M$13:$M$46=$B7)*Mai!$P$13:$P$46)-SUMPRODUCT((Mai!$M$58:$M$73=$B7)*Mai!$P$58:$P$73)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Mai!$V$8:$V$76=$B7)*Mai!$Y$8:$Y$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"AB7+AD7","v":{"v":60,"d":"60 €"}},{"v":60,"d":"60 €"},{"$f":"SUMPRODUCT((Juin!$D$164:$D$232=$B7)*Juin!$G$164:$G$232)","v":{"v":60,"d":"60.00 €"}},{"$f":"SUMPRODUCT((Juin!$M$13:$M$46=$B7)*Juin!$P$13:$P$46)-SUMPRODUCT((Juin!$M$58:$M$73=$B7)*Juin!$P$58:$P$73)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Juin!$V$8:$V$76=$B7)*Juin!$Y$8:$Y$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"AG7+AI7","v":{"v":60,"d":"60 €"}},{"v":60,"d":"60 €"},{"$f":"SUMPRODUCT((Juillet!$D$164:$D$232=$B7)*Juillet!$G$164:$G$232)","v":{"v":60,"d":"60.00 €"}},{"$f":"SUMPRODUCT((Juillet!$M$13:$M$46=$B7)*Juillet!$P$13:$P$46)-SUMPRODUCT((Juillet!$M$58:$M$73=$B7)*Juillet!$P$58:$P$73)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Juillet!$V$8:$V$76=$B7)*Juillet!$Y$8:$Y$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"AL7+AN7","v":{"v":60,"d":"60 €"}},{"v":60,"d":"60 €"},{"$f":"SUMPRODUCT((Aout!$D$164:$D$232=$B7)*Aout!$G$164:$G$232)","v":{"v":60,"d":"60.00 €"}},{"$f":"SUMPRODUCT((Aout!$M$13:$M$46=$B7)*Aout!$P$13:$P$46)-SUMPRODUCT((Aout!$M$58:$M$73=$B7)*Aout!$P$58:$P$73)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Aout!$V$8:$V$76=$B7)*Aout!$Y$8:$Y$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"AQ7+AS7","v":{"v":60,"d":"60 €"}},{"v":60,"d":"60 €"},{"$f":"SUMPRODUCT((Septembre!$D$164:$D$232=$B7)*Septembre!$G$164:$G$232)","v":{"v":60,"d":"60.00 €"}},{"$f":"SUMPRODUCT((Septembre!$M$13:$M$46=$B7)*Septembre!$P$13:$P$46)-SUMPRODUCT((Septembre!$M$58:$M$73=$B7)*Septembre!$P$58:$P$73)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Septembre!$V$8:$V$76=$B7)*Septembre!$Y$8:$Y$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"AV7+AX7","v":{"v":60,"d":"60 €"}},{"v":60,"d":"60 €"},{"$f":"SUMPRODUCT((Octobre!$D$164:$D$232=$B7)*Octobre!$G$164:$G$232)","v":{"v":60,"d":"60.00 €"}},{"$f":"SUMPRODUCT((Octobre!$M$13:$M$46=$B7)*Octobre!$P$13:$P$46)-SUMPRODUCT((Octobre!$M$58:$M$73=$B7)*Octobre!$P$58:$P$73)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Octobre!$V$8:$V$76=$B7)*Octobre!$Y$8:$Y$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"BA7+BC7","v":{"v":60,"d":"60 €"}},{"v":60,"d":"60 €"},{"$f":"SUMPRODUCT((Novembre!$D$164:$D$232=$B7)*Novembre!$G$164:$G$232)","v":{"v":60,"d":"60.00 €"}},{"$f":"SUMPRODUCT((Novembre!$M$13:$M$46=$B7)*Novembre!$P$13:$P$46)-SUMPRODUCT((Novembre!$M$58:$M$73=$B7)*Novembre!$P$58:$P$73)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Novembre!$V$8:$V$76=$B7)*Novembre!$Y$8:$Y$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"BF7+BH7","v":{"v":60,"d":"60 €"}},{"v":60,"d":"60 €"},{"$f":"SUMPRODUCT((Décembre!$D$164:$D$232=$B7)*Décembre!$G$164:$G$232)","v":{"v":60,"d":"60.00 €"}},{"$f":"SUMPRODUCT((Décembre!$M$13:$M$46=$B7)*Décembre!$P$13:$P$46)-SUMPRODUCT((Décembre!$M$58:$M$73=$B7)*Décembre!$P$58:$P$73)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Décembre!$V$8:$V$76=$B7)*Décembre!$Y$8:$Y$76)","v":{"v":0,"d":"0.00 €"}}]
[{"$nulls":4},{"v":0,"d":"0 €"},{"$f":"SUMPRODUCT(('Janvier '!$D$164:$D$232=$B7)*'Janvier '!$F$164:$F$232)","v":{"v":0,"d":"0 €"}},{"$f":"SUMPRODUCT(('Janvier '!$M$13:$M$46=$B7)*'Janvier '!$O$13:$O$46)+SUMPRODUCT(('Janvier '!$M$58:$M$73=$B7)*'Janvier '!$O$58:$O$73)","v":{"v":0,"d":"0 €"}},{"$f":"SUMPRODUCT(('Janvier '!$V$8:$V$76=$B7)*'Janvier '!$X$8:$X$76)","v":{"v":0,"d":"0 €"}},null,{"v":0,"d":"0 €"},{"$f":"SUMPRODUCT((Fevrier!$D$164:$D$232=$B7)*Fevrier!$F$164:$F$232)","v":{"v":0,"d":"0 €"}},{"$f":"SUMPRODUCT((Fevrier!$M$13:$M$46=$B7)*Fevrier!$O$13:$O$46)+SUMPRODUCT((Fevrier!$M$58:$M$73=$B7)*Fevrier!$O$58:$O$73)","v":{"v":0,"d":"0 €"}},{"$f":"SUMPRODUCT((Fevrier!$V$8:$V$76=$B7)*Fevrier!$X$8:$X$76)","v":{"v":0,"d":"0 €"}},null,{"v":0,"d":"0 €"},{"$f":"SUMPRODUCT((Mars!$D$164:$D$232=$B7)*Mars!$F$164:$F$232)","v":{"v":0,"d":"0 €"}},{"$f":"SUMPRODUCT((Mars!$M$13:$M$46=$B7)*Mars!$O$13:$O$46)+SUMPRODUCT((Mars!$M$58:$M$73=$B7)*Mars!$O$58:$O$73)","v":{"v":0,"d":"0 €"}},{"$f":"SUMPRODUCT((Mars!$V$8:$V$76=$B7)*Mars!$X$8:$X$76)","v":{"v":0,"d":"0 €"}},null,{"v":0,"d":"0 €"},{"$f":"SUMPRODUCT((Avril!$D$164:$D$232=$B7)*Avril!$F$164:$F$232)","v":{"v":0,"d":"0 €"}},{"$f":"SUMPRODUCT((Avril!$M$13:$M$46=$B7)*Avril!$O$13:$O$46)+SUMPRODUCT((Avril!$M$58:$M$73=$B7)*Avril!$O$58:$O$73)","v":{"v":0,"d":"0 €"}},{"$f":"SUMPRODUCT((Avril!$V$8:$V$76=$B7)*Avril!$X$8:$X$76)","v":{"v":0,"d":"0 €"}},null,{"v":0,"d":"0 €"},{"$f":"SUMPRODUCT((Mai!$D$164:$D$232=$B7)*Mai!$F$164:$F$232)","v":{"v":0,"d":"0 €"}},{"$f":"SUMPRODUCT((Mai!$M$13:$M$46=$B7)*Mai!$O$13:$O$46)+SUMPRODUCT((Mai!$M$58:$M$73=$B7)*Mai!$O$58:$O$73)","v":{"v":0,"d":"0 €"}},{"$f":"SUMPRODUCT((Mai!$V$8:$V$76=$B7)*Mai!$X$8:$X$76)","v":{"v":0,"d":"0 €"}},null,{"v":0,"d":"0 €"},{"$f":"SUMPRODUCT((Juin!$D$164:$D$232=$B7)*Juin!$F$164:$F$232)","v":{"v":0,"d":"0 €"}},{"$f":"SUMPRODUCT((Juin!$M$13:$M$46=$B7)*Juin!$O$13:$O$46)+SUMPRODUCT((Juin!$M$58:$M$73=$B7)*Juin!$O$58:$O$73)","v":{"v":0,"d":"0 €"}},{"$f":"SUMPRODUCT((Juin!$V$8:$V$76=$B7)*Juin!$X$8:$X$76)","v":{"v":0,"d":"0 €"}},null,{"v":0,"d":"0 €"},{"$f":"SUMPRODUCT((Juillet!$D$164:$D$232=$B7)*Juillet!$F$164:$F$232)","v":{"v":0,"d":"0 €"}},{"$f":"SUMPRODUCT((Juillet!$M$13:$M$46=$B7)*Juillet!$O$13:$O$46)+SUMPRODUCT((Juillet!$M$58:$M$73=$B7)*Juillet!$O$58:$O$73)","v":{"v":0,"d":"0 €"}},{"$f":"SUMPRODUCT((Juillet!$V$8:$V$76=$B7)*Juillet!$X$8:$X$76)","v":{"v":0,"d":"0 €"}},null,{"v":0,"d":"0 €"},{"$f":"SUMPRODUCT((Aout!$D$164:$D$232=$B7)*Aout!$F$164:$F$232)","v":{"v":0,"d":"0 €"}},{"$f":"SUMPRODUCT((Aout!$M$13:$M$46=$B7)*Aout!$O$13:$O$46)+SUMPRODUCT((Aout!$M$58:$M$73=$B7)*Aout!$O$58:$O$73)","v":{"v":0,"d":"0 €"}},{"$f":"SUMPRODUCT((Aout!$V$8:$V$76=$B7)*Aout!$X$8:$X$76)","v":{"v":0,"d":"0 €"}},null,{"v":0,"d":"0 €"},{"$f":"SUMPRODUCT((Septembre!$D$164:$D$232=$B7)*Septembre!$F$164:$F$232)","v":{"v":0,"d":"0 €"}},{"$f":"SUMPRODUCT((Septembre!$M$13:$M$46=$B7)*Septembre!$O$13:$O$46)+SUMPRODUCT((Septembre!$M$58:$M$73=$B7)*Septembre!$O$58:$O$73)","v":{"v":0,"d":"0 €"}},{"$f":"SUMPRODUCT((Septembre!$V$8:$V$76=$B7)*Septembre!$X$8:$X$76)","v":{"v":0,"d":"0 €"}},null,{"v":0,"d":"0 €"},{"$f":"SUMPRODUCT((Octobre!$D$164:$D$232=$B7)*Octobre!$F$164:$F$232)","v":{"v":0,"d":"0 €"}},{"$f":"SUMPRODUCT((Octobre!$M$13:$M$46=$B7)*Octobre!$O$13:$O$46)+SUMPRODUCT((Octobre!$M$58:$M$73=$B7)*Octobre!$O$58:$O$73)","v":{"v":0,"d":"0 €"}},{"$f":"SUMPRODUCT((Octobre!$V$8:$V$76=$B7)*Octobre!$X$8:$X$76)","v":{"v":0,"d":"0 €"}},null,{"v":0,"d":"0 €"},{"$f":"SUMPRODUCT((Novembre!$D$164:$D$232=$B7)*Novembre!$F$164:$F$232)","v":{"v":0,"d":"0 €"}},{"$f":"SUMPRODUCT((Novembre!$M$13:$M$46=$B7)*Novembre!$O$13:$O$46)+SUMPRODUCT((Novembre!$M$58:$M$73=$B7)*Novembre!$O$58:$O$73)","v":{"v":0,"d":"0 €"}},{"$f":"SUMPRODUCT((Novembre!$V$8:$V$76=$B7)*Novembre!$X$8:$X$76)","v":{"v":0,"d":"0 €"}},null,{"v":0,"d":"0 €"},{"$f":"SUMPRODUCT((Décembre!$D$164:$D$232=$B7)*Décembre!$F$164:$F$232)","v":{"v":0,"d":"0 €"}},{"$f":"SUMPRODUCT((Décembre!$M$13:$M$46=$B7)*Décembre!$O$13:$O$46)+SUMPRODUCT((Décembre!$M$58:$M$73=$B7)*Décembre!$O$58:$O$73)","v":{"v":0,"d":"0 €"}},{"$f":"SUMPRODUCT((Décembre!$V$8:$V$76=$B7)*Décembre!$X$8:$X$76)","v":{"v":0,"d":"0 €"}}]
[null,"Eau ",{"v":0,"d":"0 €"},{"$f":"C9+E9","v":{"v":55,"d":"55 €"}},{"v":55,"d":"55 €"},{"$f":"SUMPRODUCT(('Janvier '!$D$164:$D$232=$B9)*'Janvier '!$G$164:$G$232)","v":{"v":55,"d":"55.00 €"}},{"$f":"SUMPRODUCT(('Janvier '!$M$13:$M$46=$B9)*'Janvier '!$P$13:$P$46)-SUMPRODUCT(('Janvier '!$M$58:$M$73=$B9)*'Janvier '!$P$58:$P$73)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT(('Janvier '!$V$8:$V$76=$B9)*'Janvier '!$Y$8:$Y$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"H9+J9","v":{"v":55,"d":"55 €"}},{"v":55,"d":"55 €"},{"$f":"SUMPRODUCT((Fevrier!$D$164:$D$232=$B9)*Fevrier!$G$164:$G$232)","v":{"v":55,"d":"55.00 €"}},{"$f":"SUMPRODUCT((Fevrier!$M$13:$M$46=$B9)*Fevrier!$P$13:$P$46)-SUMPRODUCT((Fevrier!$M$58:$M$73=$B9)*Fevrier!$P$58:$P$73)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Fevrier!$V$8:$V$76=$B9)*Fevrier!$Y$8:$Y$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"M9+O9","v":{"v":55,"d":"55 €"}},{"v":55,"d":"55 €"},{"$f":"SUMPRODUCT((Mars!$D$164:$D$232=$B9)*Mars!$G$164:$G$232)","v":{"v":55,"d":"55.00 €"}},{"$f":"SUMPRODUCT((Mars!$M$13:$M$46=$B9)*Mars!$P$13:$P$46)-SUMPRODUCT((Mars!$M$58:$M$73=$B9)*Mars!$P$58:$P$73)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Mars!$V$8:$V$76=$B9)*Mars!$Y$8:$Y$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"R9+T9","v":{"v":55,"d":"55 €"}},{"v":55,"d":"55 €"},{"$f":"SUMPRODUCT((Avril!$D$164:$D$232=$B9)*Avril!$G$164:$G$232)","v":{"v":55,"d":"55.00 €"}},{"$f":"SUMPRODUCT((Avril!$M$13:$M$46=$B9)*Avril!$P$13:$P$46)-SUMPRODUCT((Avril!$M$58:$M$73=$B9)*Avril!$P$58:$P$73)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Avril!$V$8:$V$76=$B9)*Avril!$Y$8:$Y$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"W9+Y9","v":{"v":55,"d":"55 €"}},{"v":55,"d":"55 €"},{"$f":"SUMPRODUCT((Mai!$D$164:$D$232=$B9)*Mai!$G$164:$G$232)","v":{"v":55,"d":"55.00 €"}},{"$f":"SUMPRODUCT((Mai!$M$13:$M$46=$B9)*Mai!$P$13:$P$46)-SUMPRODUCT((Mai!$M$58:$M$73=$B9)*Mai!$P$58:$P$73)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Mai!$V$8:$V$76=$B9)*Mai!$Y$8:$Y$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"AB9+AD9","v":{"v":55,"d":"55 €"}},{"v":55,"d":"55 €"},{"$f":"SUMPRODUCT((Juin!$D$164:$D$232=$B9)*Juin!$G$164:$G$232)","v":{"v":55,"d":"55.00 €"}},{"$f":"SUMPRODUCT((Juin!$M$13:$M$46=$B9)*Juin!$P$13:$P$46)-SUMPRODUCT((Juin!$M$58:$M$73=$B9)*Juin!$P$58:$P$73)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Juin!$V$8:$V$76=$B9)*Juin!$Y$8:$Y$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"AG9+AI9","v":{"v":55,"d":"55 €"}},{"v":55,"d":"55 €"},{"$f":"SUMPRODUCT((Juillet!$D$164:$D$232=$B9)*Juillet!$G$164:$G$232)","v":{"v":55,"d":"55.00 €"}},{"$f":"SUMPRODUCT((Juillet!$M$13:$M$46=$B9)*Juillet!$P$13:$P$46)-SUMPRODUCT((Juillet!$M$58:$M$73=$B9)*Juillet!$P$58:$P$73)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Juillet!$V$8:$V$76=$B9)*Juillet!$Y$8:$Y$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"AL9+AN9","v":{"v":55,"d":"55 €"}},{"v":55,"d":"55 €"},{"$f":"SUMPRODUCT((Aout!$D$164:$D$232=$B9)*Aout!$G$164:$G$232)","v":{"v":55,"d":"55.00 €"}},{"$f":"SUMPRODUCT((Aout!$M$13:$M$46=$B9)*Aout!$P$13:$P$46)-SUMPRODUCT((Aout!$M$58:$M$73=$B9)*Aout!$P$58:$P$73)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Aout!$V$8:$V$76=$B9)*Aout!$Y$8:$Y$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"AQ9+AS9","v":{"v":55,"d":"55 €"}},{"v":55,"d":"55 €"},{"$f":"SUMPRODUCT((Septembre!$D$164:$D$232=$B9)*Septembre!$G$164:$G$232)","v":{"v":55,"d":"55.00 €"}},{"$f":"SUMPRODUCT((Septembre!$M$13:$M$46=$B9)*Septembre!$P$13:$P$46)-SUMPRODUCT((Septembre!$M$58:$M$73=$B9)*Septembre!$P$58:$P$73)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Septembre!$V$8:$V$76=$B9)*Septembre!$Y$8:$Y$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"AV9+AX9","v":{"v":55,"d":"55 €"}},{"v":55,"d":"55 €"},{"$f":"SUMPRODUCT((Octobre!$D$164:$D$232=$B9)*Octobre!$G$164:$G$232)","v":{"v":55,"d":"55.00 €"}},{"$f":"SUMPRODUCT((Octobre!$M$13:$M$46=$B9)*Octobre!$P$13:$P$46)-SUMPRODUCT((Octobre!$M$58:$M$73=$B9)*Octobre!$P$58:$P$73)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Octobre!$V$8:$V$76=$B9)*Octobre!$Y$8:$Y$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"BA9+BC9","v":{"v":55,"d":"55 €"}},{"v":55,"d":"55 €"},{"$f":"SUMPRODUCT((Novembre!$D$164:$D$232=$B9)*Novembre!$G$164:$G$232)","v":{"v":55,"d":"55.00 €"}},{"$f":"SUMPRODUCT((Novembre!$M$13:$M$46=$B9)*Novembre!$P$13:$P$46)-SUMPRODUCT((Novembre!$M$58:$M$73=$B9)*Novembre!$P$58:$P$73)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Novembre!$V$8:$V$76=$B9)*Novembre!$Y$8:$Y$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"BF9+BH9","v":{"v":55,"d":"55 €"}},{"v":55,"d":"55 €"},{"$f":"SUMPRODUCT((Décembre!$D$164:$D$232=$B9)*Décembre!$G$164:$G$232)","v":{"v":55,"d":"55.00 €"}},{"$f":"SUMPRODUCT((Décembre!$M$13:$M$46=$B9)*Décembre!$P$13:$P$46)-SUMPRODUCT((Décembre!$M$58:$M$73=$B9)*Décembre!$P$58:$P$73)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Décembre!$V$8:$V$76=$B9)*Décembre!$Y$8:$Y$76)","v":{"v":0,"d":"0.00 €"}}]
[{"$nulls":4},{"v":0,"d":"0 €"},{"$f":"SUMPRODUCT(('Janvier '!$D$164:$D$232=$B9)*'Janvier '!$F$164:$F$232)","v":{"v":0,"d":"0 €"}},{"$f":"SUMPRODUCT(('Janvier '!$M$13:$M$46=$B9)*'Janvier '!$O$13:$O$46)+SUMPRODUCT(('Janvier '!$M$58:$M$73=$B9)*'Janvier '!$O$58:$O$73)","v":{"v":0,"d":"0 €"}},{"$f":"SUMPRODUCT(('Janvier '!$V$8:$V$76=$B9)*'Janvier '!$X$8:$X$76)","v":{"v":0,"d":"0 €"}},null,{"v":0,"d":"0 €"},{"$f":"SUMPRODUCT((Fevrier!$D$164:$D$232=$B9)*Fevrier!$F$164:$F$232)","v":{"v":0,"d":"0 €"}},{"$f":"SUMPRODUCT((Fevrier!$M$13:$M$46=$B9)*Fevrier!$O$13:$O$46)+SUMPRODUCT((Fevrier!$M$58:$M$73=$B9)*Fevrier!$O$58:$O$73)","v":{"v":0,"d":"0 €"}},{"$f":"SUMPRODUCT((Fevrier!$V$8:$V$76=$B9)*Fevrier!$X$8:$X$76)","v":{"v":0,"d":"0 €"}},null,{"v":0,"d":"0 €"},{"$f":"SUMPRODUCT((Mars!$D$164:$D$232=$B9)*Mars!$F$164:$F$232)","v":{"v":0,"d":"0 €"}},{"$f":"SUMPRODUCT((Mars!$M$13:$M$46=$B9)*Mars!$O$13:$O$46)+SUMPRODUCT((Mars!$M$58:$M$73=$B9)*Mars!$O$58:$O$73)","v":{"v":0,"d":"0 €"}},{"$f":"SUMPRODUCT((Mars!$V$8:$V$76=$B9)*Mars!$X$8:$X$76)","v":{"v":0,"d":"0 €"}},null,{"v":0,"d":"0 €"},{"$f":"SUMPRODUCT((Avril!$D$164:$D$232=$B9)*Avril!$F$164:$F$232)","v":{"v":0,"d":"0 €"}},{"$f":"SUMPRODUCT((Avril!$M$13:$M$46=$B9)*Avril!$O$13:$O$46)+SUMPRODUCT((Avril!$M$58:$M$73=$B9)*Avril!$O$58:$O$73)","v":{"v":0,"d":"0 €"}},{"$f":"SUMPRODUCT((Avril!$V$8:$V$76=$B9)*Avril!$X$8:$X$76)","v":{"v":0,"d":"0 €"}},null,{"v":0,"d":"0 €"},{"$f":"SUMPRODUCT((Mai!$D$164:$D$232=$B9)*Mai!$F$164:$F$232)","v":{"v":0,"d":"0 €"}},{"$f":"SUMPRODUCT((Mai!$M$13:$M$46=$B9)*Mai!$O$13:$O$46)+SUMPRODUCT((Mai!$M$58:$M$73=$B9)*Mai!$O$58:$O$73)","v":{"v":0,"d":"0 €"}},{"$f":"SUMPRODUCT((Mai!$V$8:$V$76=$B9)*Mai!$X$8:$X$76)","v":{"v":0,"d":"0 €"}},null,{"v":0,"d":"0 €"},{"$f":"SUMPRODUCT((Juin!$D$164:$D$232=$B9)*Juin!$F$164:$F$232)","v":{"v":0,"d":"0 €"}},{"$f":"SUMPRODUCT((Juin!$M$13:$M$46=$B9)*Juin!$O$13:$O$46)+SUMPRODUCT((Juin!$M$58:$M$73=$B9)*Juin!$O$58:$O$73)","v":{"v":0,"d":"0 €"}},{"$f":"SUMPRODUCT((Juin!$V$8:$V$76=$B9)*Juin!$X$8:$X$76)","v":{"v":0,"d":"0 €"}},null,{"v":0,"d":"0 €"},{"$f":"SUMPRODUCT((Juillet!$D$164:$D$232=$B9)*Juillet!$F$164:$F$232)","v":{"v":0,"d":"0 €"}},{"$f":"SUMPRODUCT((Juillet!$M$13:$M$46=$B9)*Juillet!$O$13:$O$46)+SUMPRODUCT((Juillet!$M$58:$M$73=$B9)*Juillet!$O$58:$O$73)","v":{"v":0,"d":"0 €"}},{"$f":"SUMPRODUCT((Juillet!$V$8:$V$76=$B9)*Juillet!$X$8:$X$76)","v":{"v":0,"d":"0 €"}},null,{"v":0,"d":"0 €"},{"$f":"SUMPRODUCT((Aout!$D$164:$D$232=$B9)*Aout!$F$164:$F$232)","v":{"v":0,"d":"0 €"}},{"$f":"SUMPRODUCT((Aout!$M$13:$M$46=$B9)*Aout!$O$13:$O$46)+SUMPRODUCT((Aout!$M$58:$M$73=$B9)*Aout!$O$58:$O$73)","v":{"v":0,"d":"0 €"}},{"$f":"SUMPRODUCT((Aout!$V$8:$V$76=$B9)*Aout!$X$8:$X$76)","v":{"v":0,"d":"0 €"}},null,{"v":0,"d":"0 €"},{"$f":"SUMPRODUCT((Septembre!$D$164:$D$232=$B9)*Septembre!$F$164:$F$232)","v":{"v":0,"d":"0 €"}},{"$f":"SUMPRODUCT((Septembre!$M$13:$M$46=$B9)*Septembre!$O$13:$O$46)+SUMPRODUCT((Septembre!$M$58:$M$73=$B9)*Septembre!$O$58:$O$73)","v":{"v":0,"d":"0 €"}},{"$f":"SUMPRODUCT((Septembre!$V$8:$V$76=$B9)*Septembre!$X$8:$X$76)","v":{"v":0,"d":"0 €"}},null,{"v":0,"d":"0 €"},{"$f":"SUMPRODUCT((Octobre!$D$164:$D$232=$B9)*Octobre!$F$164:$F$232)","v":{"v":0,"d":"0 €"}},{"$f":"SUMPRODUCT((Octobre!$M$13:$M$46=$B9)*Octobre!$O$13:$O$46)+SUMPRODUCT((Octobre!$M$58:$M$73=$B9)*Octobre!$O$58:$O$73)","v":{"v":0,"d":"0 €"}},{"$f":"SUMPRODUCT((Octobre!$V$8:$V$76=$B9)*Octobre!$X$8:$X$76)","v":{"v":0,"d":"0 €"}},null,{"v":0,"d":"0 €"},{"$f":"SUMPRODUCT((Novembre!$D$164:$D$232=$B9)*Novembre!$F$164:$F$232)","v":{"v":0,"d":"0 €"}},{"$f":"SUMPRODUCT((Novembre!$M$13:$M$46=$B9)*Novembre!$O$13:$O$46)+SUMPRODUCT((Novembre!$M$58:$M$73=$B9)*Novembre!$O$58:$O$73)","v":{"v":0,"d":"0 €"}},{"$f":"SUMPRODUCT((Novembre!$V$8:$V$76=$B9)*Novembre!$X$8:$X$76)","v":{"v":0,"d":"0 €"}},null,{"v":0,"d":"0 €"},{"$f":"SUMPRODUCT((Décembre!$D$164:$D$232=$B9)*Décembre!$F$164:$F$232)","v":{"v":0,"d":"0 €"}},{"$f":"SUMPRODUCT((Décembre!$M$13:$M$46=$B9)*Décembre!$O$13:$O$46)+SUMPRODUCT((Décembre!$M$58:$M$73=$B9)*Décembre!$O$58:$O$73)","v":{"v":0,"d":"0 €"}},{"$f":"SUMPRODUCT((Décembre!$V$8:$V$76=$B9)*Décembre!$X$8:$X$76)","v":{"v":0,"d":"0 €"}}]
[null,"Animaux",{"v":0,"d":"0 €"},{"$f":"C11+E11","v":{"v":70,"d":"70 €"}},{"v":70,"d":"70 €"},{"$f":"SUMPRODUCT(('Janvier '!$D$164:$D$232=$B11)*'Janvier '!$G$164:$G$232)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT(('Janvier '!$M$13:$M$46=$B11)*'Janvier '!$P$13:$P$46)","v":{"v":70,"d":"70.00 €"}},{"$f":"SUMPRODUCT(('Janvier '!$V$8:$V$76=$B11)*'Janvier '!$Y$8:$Y$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"H11+J11","v":{"v":70,"d":"70 €"}},{"v":70,"d":"70 €"},{"$f":"SUMPRODUCT((Fevrier!$D$164:$D$232=$B11)*Fevrier!$G$164:$G$232)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Fevrier!$M$13:$M$46=$B11)*Fevrier!$P$13:$P$46)","v":{"v":70,"d":"70.00 €"}},{"$f":"SUMPRODUCT((Fevrier!$V$8:$V$76=$B11)*Fevrier!$Y$8:$Y$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"M11+O11","v":{"v":70,"d":"70 €"}},{"v":70,"d":"70 €"},{"$f":"SUMPRODUCT((Mars!$D$164:$D$232=$B11)*Mars!$G$164:$G$232)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Mars!$M$13:$M$46=$B11)*Mars!$P$13:$P$46)","v":{"v":70,"d":"70.00 €"}},{"$f":"SUMPRODUCT((Mars!$V$8:$V$76=$B11)*Mars!$Y$8:$Y$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"R11+T11","v":{"v":70,"d":"70 €"}},{"v":70,"d":"70 €"},{"$f":"SUMPRODUCT((Avril!$D$164:$D$232=$B11)*Avril!$G$164:$G$232)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Avril!$M$13:$M$46=$B11)*Avril!$P$13:$P$46)","v":{"v":70,"d":"70.00 €"}},{"$f":"SUMPRODUCT((Avril!$V$8:$V$76=$B11)*Avril!$Y$8:$Y$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"W11+Y11","v":{"v":70,"d":"70 €"}},{"v":70,"d":"70 €"},{"$f":"SUMPRODUCT((Mai!$D$164:$D$232=$B11)*Mai!$G$164:$G$232)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Mai!$M$13:$M$46=$B11)*Mai!$P$13:$P$46)","v":{"v":70,"d":"70.00 €"}},{"$f":"SUMPRODUCT((Mai!$V$8:$V$76=$B11)*Mai!$Y$8:$Y$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"AB11+AD11","v":{"v":70,"d":"70 €"}},{"v":70,"d":"70 €"},{"$f":"SUMPRODUCT((Juin!$D$164:$D$232=$B11)*Juin!$G$164:$G$232)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Juin!$M$13:$M$46=$B11)*Juin!$P$13:$P$46)","v":{"v":70,"d":"70.00 €"}},{"$f":"SUMPRODUCT((Juin!$V$8:$V$76=$B11)*Juin!$Y$8:$Y$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"AG11+AI11","v":{"v":70,"d":"70 €"}},{"v":70,"d":"70 €"},{"$f":"SUMPRODUCT((Juillet!$D$164:$D$232=$B11)*Juillet!$G$164:$G$232)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Juillet!$M$13:$M$46=$B11)*Juillet!$P$13:$P$46)","v":{"v":70,"d":"70.00 €"}},{"$f":"SUMPRODUCT((Juillet!$V$8:$V$76=$B11)*Juillet!$Y$8:$Y$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"AL11+AN11","v":{"v":70,"d":"70 €"}},{"v":70,"d":"70 €"},{"$f":"SUMPRODUCT((Aout!$D$164:$D$232=$B11)*Aout!$G$164:$G$232)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Aout!$M$13:$M$46=$B11)*Aout!$P$13:$P$46)","v":{"v":70,"d":"70.00 €"}},{"$f":"SUMPRODUCT((Aout!$V$8:$V$76=$B11)*Aout!$Y$8:$Y$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"AQ11+AS11","v":{"v":70,"d":"70 €"}},{"v":70,"d":"70 €"},{"$f":"SUMPRODUCT((Septembre!$D$164:$D$232=$B11)*Septembre!$G$164:$G$232)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Septembre!$M$13:$M$46=$B11)*Septembre!$P$13:$P$46)","v":{"v":70,"d":"70.00 €"}},{"$f":"SUMPRODUCT((Septembre!$V$8:$V$76=$B11)*Septembre!$Y$8:$Y$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"AV11+AX11","v":{"v":70,"d":"70 €"}},{"v":70,"d":"70 €"},{"$f":"SUMPRODUCT((Octobre!$D$164:$D$232=$B11)*Octobre!$G$164:$G$232)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Octobre!$M$13:$M$46=$B11)*Octobre!$P$13:$P$46)","v":{"v":70,"d":"70.00 €"}},{"$f":"SUMPRODUCT((Octobre!$V$8:$V$76=$B11)*Octobre!$Y$8:$Y$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"BA11+BC11","v":{"v":70,"d":"70 €"}},{"v":70,"d":"70 €"},{"$f":"SUMPRODUCT((Novembre!$D$164:$D$232=$B11)*Novembre!$G$164:$G$232)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Novembre!$M$13:$M$46=$B11)*Novembre!$P$13:$P$46)","v":{"v":70,"d":"70.00 €"}},{"$f":"SUMPRODUCT((Novembre!$V$8:$V$76=$B11)*Novembre!$Y$8:$Y$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"BF11+BH11","v":{"v":70,"d":"70 €"}},{"v":70,"d":"70 €"},{"$f":"SUMPRODUCT((Décembre!$D$164:$D$232=$B11)*Décembre!$G$164:$G$232)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Décembre!$M$13:$M$46=$B11)*Décembre!$P$13:$P$46)","v":{"v":70,"d":"70.00 €"}},{"$f":"SUMPRODUCT((Décembre!$V$8:$V$76=$B11)*Décembre!$Y$8:$Y$76)","v":{"v":0,"d":"0.00 €"}}]
[{"$nulls":4},{"v":0,"d":"0 €"},{"$f":"SUMPRODUCT(('Janvier '!$D$164:$D$232=$B11)*'Janvier '!$F$164:$F$232)","v":{"v":0,"d":"0 €"}},{"$f":"SUMPRODUCT(('Janvier '!$M$13:$M$46=$B11)*'Janvier '!$O$13:$O$46)","v":{"v":0,"d":"0 €"}},{"$f":"SUMPRODUCT(('Janvier '!$V$8:$V$76=$B11)*'Janvier '!$X$8:$X$76)","v":{"v":0,"d":"0 €"}},null,{"v":0,"d":"0 €"},{"$f":"SUMPRODUCT((Fevrier!$D$164:$D$232=$B11)*Fevrier!$F$164:$F$232)","v":{"v":0,"d":"0 €"}},{"$f":"SUMPRODUCT((Fevrier!$M$13:$M$46=$B11)*Fevrier!$O$13:$O$46)","v":{"v":0,"d":"0 €"}},{"$f":"SUMPRODUCT((Fevrier!$V$8:$V$76=$B11)*Fevrier!$X$8:$X$76)","v":{"v":0,"d":"0 €"}},null,{"v":0,"d":"0 €"},{"$f":"SUMPRODUCT((Mars!$D$164:$D$232=$B11)*Mars!$F$164:$F$232)","v":{"v":0,"d":"0 €"}},{"$f":"SUMPRODUCT((Mars!$M$13:$M$46=$B11)*Mars!$O$13:$O$46)","v":{"v":0,"d":"0 €"}},{"$f":"SUMPRODUCT((Mars!$V$8:$V$76=$B11)*Mars!$X$8:$X$76)","v":{"v":0,"d":"0 €"}},null,{"v":0,"d":"0 €"},{"$f":"SUMPRODUCT((Avril!$D$164:$D$232=$B11)*Avril!$F$164:$F$232)","v":{"v":0,"d":"0 €"}},{"$f":"SUMPRODUCT((Avril!$M$13:$M$46=$B11)*Avril!$O$13:$O$46)","v":{"v":0,"d":"0 €"}},{"$f":"SUMPRODUCT((Avril!$V$8:$V$76=$B11)*Avril!$X$8:$X$76)","v":{"v":0,"d":"0 €"}},null,{"v":0,"d":"0 €"},{"$f":"SUMPRODUCT((Mai!$D$164:$D$232=$B11)*Mai!$F$164:$F$232)","v":{"v":0,"d":"0 €"}},{"$f":"SUMPRODUCT((Mai!$M$13:$M$46=$B11)*Mai!$O$13:$O$46)","v":{"v":0,"d":"0 €"}},{"$f":"SUMPRODUCT((Mai!$V$8:$V$76=$B11)*Mai!$X$8:$X$76)","v":{"v":0,"d":"0 €"}},null,{"v":0,"d":"0 €"},{"$f":"SUMPRODUCT((Juin!$D$164:$D$232=$B11)*Juin!$F$164:$F$232)","v":{"v":0,"d":"0 €"}},{"$f":"SUMPRODUCT((Juin!$M$13:$M$46=$B11)*Juin!$O$13:$O$46)","v":{"v":0,"d":"0 €"}},{"$f":"SUMPRODUCT((Juin!$V$8:$V$76=$B11)*Juin!$X$8:$X$76)","v":{"v":0,"d":"0 €"}},null,{"v":0,"d":"0 €"},{"$f":"SUMPRODUCT((Juillet!$D$164:$D$232=$B11)*Juillet!$F$164:$F$232)","v":{"v":0,"d":"0 €"}},{"$f":"SUMPRODUCT((Juillet!$M$13:$M$46=$B11)*Juillet!$O$13:$O$46)","v":{"v":0,"d":"0 €"}},{"$f":"SUMPRODUCT((Juillet!$V$8:$V$76=$B11)*Juillet!$X$8:$X$76)","v":{"v":0,"d":"0 €"}},null,{"v":0,"d":"0 €"},{"$f":"SUMPRODUCT((Aout!$D$164:$D$232=$B11)*Aout!$F$164:$F$232)","v":{"v":0,"d":"0 €"}},{"$f":"SUMPRODUCT((Aout!$M$13:$M$46=$B11)*Aout!$O$13:$O$46)","v":{"v":0,"d":"0 €"}},{"$f":"SUMPRODUCT((Aout!$V$8:$V$76=$B11)*Aout!$X$8:$X$76)","v":{"v":0,"d":"0 €"}},null,{"v":0,"d":"0 €"},{"$f":"SUMPRODUCT((Septembre!$D$164:$D$232=$B11)*Septembre!$F$164:$F$232)","v":{"v":0,"d":"0 €"}},{"$f":"SUMPRODUCT((Septembre!$M$13:$M$46=$B11)*Septembre!$O$13:$O$46)","v":{"v":0,"d":"0 €"}},{"$f":"SUMPRODUCT((Septembre!$V$8:$V$76=$B11)*Septembre!$X$8:$X$76)","v":{"v":0,"d":"0 €"}},null,{"v":0,"d":"0 €"},{"$f":"SUMPRODUCT((Octobre!$D$164:$D$232=$B11)*Octobre!$F$164:$F$232)","v":{"v":0,"d":"0 €"}},{"$f":"SUMPRODUCT((Octobre!$M$13:$M$46=$B11)*Octobre!$O$13:$O$46)","v":{"v":0,"d":"0 €"}},{"$f":"SUMPRODUCT((Octobre!$V$8:$V$76=$B11)*Octobre!$X$8:$X$76)","v":{"v":0,"d":"0 €"}},null,{"v":0,"d":"0 €"},{"$f":"SUMPRODUCT((Novembre!$D$164:$D$232=$B11)*Novembre!$F$164:$F$232)","v":{"v":0,"d":"0 €"}},{"$f":"SUMPRODUCT((Novembre!$M$13:$M$46=$B11)*Novembre!$O$13:$O$46)","v":{"v":0,"d":"0 €"}},{"$f":"SUMPRODUCT((Novembre!$V$8:$V$76=$B11)*Novembre!$X$8:$X$76)","v":{"v":0,"d":"0 €"}},null,{"v":0,"d":"0 €"},{"$f":"SUMPRODUCT((Décembre!$D$164:$D$232=$B11)*Décembre!$F$164:$F$232)","v":{"v":0,"d":"0 €"}},{"$f":"SUMPRODUCT((Décembre!$M$13:$M$46=$B11)*Décembre!$O$13:$O$46)","v":{"v":0,"d":"0 €"}},{"$f":"SUMPRODUCT((Décembre!$V$8:$V$76=$B11)*Décembre!$X$8:$X$76)","v":{"v":0,"d":"0 €"}}]
[null,"Assurances",{"v":0,"d":"0 €"},{"$f":"C13+E13","v":{"v":130,"d":"130 €"}},{"v":130,"d":"130 €"},{"$f":"SUMPRODUCT(('Janvier '!$D$164:$D$232=$B13)*'Janvier '!$G$164:$G$232)","v":{"v":130,"d":"130.00 €"}},{"$f":"SUMPRODUCT(('Janvier '!$M$13:$M$46=$B13)*'Janvier '!$P$13:$P$46)-SUMPRODUCT(('Janvier '!$M$58:$M$73=$B13)*'Janvier '!$P$58:$P$73)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT(('Janvier '!$V$8:$V$76=$B13)*'Janvier '!$Y$8:$Y$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"H13+J13","v":{"v":130,"d":"130 €"}},{"v":130,"d":"130 €"},{"$f":"SUMPRODUCT((Fevrier!$D$164:$D$232=$B13)*Fevrier!$G$164:$G$232)","v":{"v":130,"d":"130.00 €"}},{"$f":"SUMPRODUCT((Fevrier!$M$13:$M$46=$B13)*Fevrier!$P$13:$P$46)-SUMPRODUCT((Fevrier!$M$58:$M$73=$B13)*Fevrier!$P$58:$P$73)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Fevrier!$V$8:$V$76=$B13)*Fevrier!$Y$8:$Y$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"M13+O13","v":{"v":130,"d":"130 €"}},{"v":130,"d":"130 €"},{"$f":"SUMPRODUCT((Mars!$D$164:$D$232=$B13)*Mars!$G$164:$G$232)","v":{"v":130,"d":"130.00 €"}},{"$f":"SUMPRODUCT((Mars!$M$13:$M$46=$B13)*Mars!$P$13:$P$46)-SUMPRODUCT((Mars!$M$58:$M$73=$B13)*Mars!$P$58:$P$73)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Mars!$V$8:$V$76=$B13)*Mars!$Y$8:$Y$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"R13+T13","v":{"v":130,"d":"130 €"}},{"v":130,"d":"130 €"},{"$f":"SUMPRODUCT((Avril!$D$164:$D$232=$B13)*Avril!$G$164:$G$232)","v":{"v":130,"d":"130.00 €"}},{"$f":"SUMPRODUCT((Avril!$M$13:$M$46=$B13)*Avril!$P$13:$P$46)-SUMPRODUCT((Avril!$M$58:$M$73=$B13)*Avril!$P$58:$P$73)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Avril!$V$8:$V$76=$B13)*Avril!$Y$8:$Y$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"W13+Y13","v":{"v":130,"d":"130 €"}},{"v":130,"d":"130 €"},{"$f":"SUMPRODUCT((Mai!$D$164:$D$232=$B13)*Mai!$G$164:$G$232)","v":{"v":130,"d":"130.00 €"}},{"$f":"SUMPRODUCT((Mai!$M$13:$M$46=$B13)*Mai!$P$13:$P$46)-SUMPRODUCT((Mai!$M$58:$M$73=$B13)*Mai!$P$58:$P$73)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Mai!$V$8:$V$76=$B13)*Mai!$Y$8:$Y$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"AB13+AD13","v":{"v":130,"d":"130 €"}},{"v":130,"d":"130 €"},{"$f":"SUMPRODUCT((Juin!$D$164:$D$232=$B13)*Juin!$G$164:$G$232)","v":{"v":130,"d":"130.00 €"}},{"$f":"SUMPRODUCT((Juin!$M$13:$M$46=$B13)*Juin!$P$13:$P$46)-SUMPRODUCT((Juin!$M$58:$M$73=$B13)*Juin!$P$58:$P$73)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Juin!$V$8:$V$76=$B13)*Juin!$Y$8:$Y$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"AG13+AI13","v":{"v":130,"d":"130 €"}},{"v":130,"d":"130 €"},{"$f":"SUMPRODUCT((Juillet!$D$164:$D$232=$B13)*Juillet!$G$164:$G$232)","v":{"v":130,"d":"130.00 €"}},{"$f":"SUMPRODUCT((Juillet!$M$13:$M$46=$B13)*Juillet!$P$13:$P$46)-SUMPRODUCT((Juillet!$M$58:$M$73=$B13)*Juillet!$P$58:$P$73)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Juillet!$V$8:$V$76=$B13)*Juillet!$Y$8:$Y$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"AL13+AN13","v":{"v":130,"d":"130 €"}},{"v":130,"d":"130 €"},{"$f":"SUMPRODUCT((Aout!$D$164:$D$232=$B13)*Aout!$G$164:$G$232)","v":{"v":130,"d":"130.00 €"}},{"$f":"SUMPRODUCT((Aout!$M$13:$M$46=$B13)*Aout!$P$13:$P$46)-SUMPRODUCT((Aout!$M$58:$M$73=$B13)*Aout!$P$58:$P$73)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Aout!$V$8:$V$76=$B13)*Aout!$Y$8:$Y$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"AQ13+AS13","v":{"v":130,"d":"130 €"}},{"v":130,"d":"130 €"},{"$f":"SUMPRODUCT((Septembre!$D$164:$D$232=$B13)*Septembre!$G$164:$G$232)","v":{"v":130,"d":"130.00 €"}},{"$f":"SUMPRODUCT((Septembre!$M$13:$M$46=$B13)*Septembre!$P$13:$P$46)-SUMPRODUCT((Septembre!$M$58:$M$73=$B13)*Septembre!$P$58:$P$73)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Septembre!$V$8:$V$76=$B13)*Septembre!$Y$8:$Y$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"AV13+AX13","v":{"v":130,"d":"130 €"}},{"v":130,"d":"130 €"},{"$f":"SUMPRODUCT((Octobre!$D$164:$D$232=$B13)*Octobre!$G$164:$G$232)","v":{"v":130,"d":"130.00 €"}},{"$f":"SUMPRODUCT((Octobre!$M$13:$M$46=$B13)*Octobre!$P$13:$P$46)-SUMPRODUCT((Octobre!$M$58:$M$73=$B13)*Octobre!$P$58:$P$73)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Octobre!$V$8:$V$76=$B13)*Octobre!$Y$8:$Y$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"BA13+BC13","v":{"v":130,"d":"130 €"}},{"v":130,"d":"130 €"},{"$f":"SUMPRODUCT((Novembre!$D$164:$D$232=$B13)*Novembre!$G$164:$G$232)","v":{"v":130,"d":"130.00 €"}},{"$f":"SUMPRODUCT((Novembre!$M$13:$M$46=$B13)*Novembre!$P$13:$P$46)-SUMPRODUCT((Novembre!$M$58:$M$73=$B13)*Novembre!$P$58:$P$73)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Novembre!$V$8:$V$76=$B13)*Novembre!$Y$8:$Y$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"BF13+BH13","v":{"v":130,"d":"130 €"}},{"v":130,"d":"130 €"},{"$f":"SUMPRODUCT((Décembre!$D$164:$D$232=$B13)*Décembre!$G$164:$G$232)","v":{"v":130,"d":"130.00 €"}},{"$f":"SUMPRODUCT((Décembre!$M$13:$M$46=$B13)*Décembre!$P$13:$P$46)-SUMPRODUCT((Décembre!$M$58:$M$73=$B13)*Décembre!$P$58:$P$73)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Décembre!$V$8:$V$76=$B13)*Décembre!$Y$8:$Y$76)","v":{"v":0,"d":"0.00 €"}}]
[{"$nulls":4},{"v":0,"d":"0 €"},{"$f":"SUMPRODUCT(('Janvier '!$D$164:$D$232=$B13)*'Janvier '!$F$164:$F$232)","v":{"v":0,"d":"0 €"}},{"$f":"SUMPRODUCT(('Janvier '!$M$13:$M$46=$B13)*'Janvier '!$O$13:$O$46)+SUMPRODUCT(('Janvier '!$M$58:$M$73=$B13)*'Janvier '!$O$58:$O$73)","v":{"v":0,"d":"0 €"}},{"$f":"SUMPRODUCT(('Janvier '!$V$8:$V$76=$B13)*'Janvier '!$X$8:$X$76)","v":{"v":0,"d":"0 €"}},null,{"v":0,"d":"0 €"},{"$f":"SUMPRODUCT((Fevrier!$D$164:$D$232=$B13)*Fevrier!$F$164:$F$232)","v":{"v":0,"d":"0 €"}},{"$f":"SUMPRODUCT((Fevrier!$M$13:$M$46=$B13)*Fevrier!$O$13:$O$46)+SUMPRODUCT((Fevrier!$M$58:$M$73=$B13)*Fevrier!$O$58:$O$73)","v":{"v":0,"d":"0 €"}},{"$f":"SUMPRODUCT((Fevrier!$V$8:$V$76=$B13)*Fevrier!$X$8:$X$76)","v":{"v":0,"d":"0 €"}},null,{"v":0,"d":"0 €"},{"$f":"SUMPRODUCT((Mars!$D$164:$D$232=$B13)*Mars!$F$164:$F$232)","v":{"v":0,"d":"0 €"}},{"$f":"SUMPRODUCT((Mars!$M$13:$M$46=$B13)*Mars!$O$13:$O$46)+SUMPRODUCT((Mars!$M$58:$M$73=$B13)*Mars!$O$58:$O$73)","v":{"v":0,"d":"0 €"}},{"$f":"SUMPRODUCT((Mars!$V$8:$V$76=$B13)*Mars!$X$8:$X$76)","v":{"v":0,"d":"0 €"}},null,{"v":0,"d":"0 €"},{"$f":"SUMPRODUCT((Avril!$D$164:$D$232=$B13)*Avril!$F$164:$F$232)","v":{"v":0,"d":"0 €"}},{"$f":"SUMPRODUCT((Avril!$M$13:$M$46=$B13)*Avril!$O$13:$O$46)+SUMPRODUCT((Avril!$M$58:$M$73=$B13)*Avril!$O$58:$O$73)","v":{"v":0,"d":"0 €"}},{"$f":"SUMPRODUCT((Avril!$V$8:$V$76=$B13)*Avril!$X$8:$X$76)","v":{"v":0,"d":"0 €"}},null,{"v":0,"d":"0 €"},{"$f":"SUMPRODUCT((Mai!$D$164:$D$232=$B13)*Mai!$F$164:$F$232)","v":{"v":0,"d":"0 €"}},{"$f":"SUMPRODUCT((Mai!$M$13:$M$46=$B13)*Mai!$O$13:$O$46)+SUMPRODUCT((Mai!$M$58:$M$73=$B13)*Mai!$O$58:$O$73)","v":{"v":0,"d":"0 €"}},{"$f":"SUMPRODUCT((Mai!$V$8:$V$76=$B13)*Mai!$X$8:$X$76)","v":{"v":0,"d":"0 €"}},null,{"v":0,"d":"0 €"},{"$f":"SUMPRODUCT((Juin!$D$164:$D$232=$B13)*Juin!$F$164:$F$232)","v":{"v":0,"d":"0 €"}},{"$f":"SUMPRODUCT((Juin!$M$13:$M$46=$B13)*Juin!$O$13:$O$46)+SUMPRODUCT((Juin!$M$58:$M$73=$B13)*Juin!$O$58:$O$73)","v":{"v":0,"d":"0 €"}},{"$f":"SUMPRODUCT((Juin!$V$8:$V$76=$B13)*Juin!$X$8:$X$76)","v":{"v":0,"d":"0 €"}},null,{"v":0,"d":"0 €"},{"$f":"SUMPRODUCT((Juillet!$D$164:$D$232=$B13)*Juillet!$F$164:$F$232)","v":{"v":0,"d":"0 €"}},{"$f":"SUMPRODUCT((Juillet!$M$13:$M$46=$B13)*Juillet!$O$13:$O$46)+SUMPRODUCT((Juillet!$M$58:$M$73=$B13)*Juillet!$O$58:$O$73)","v":{"v":0,"d":"0 €"}},{"$f":"SUMPRODUCT((Juillet!$V$8:$V$76=$B13)*Juillet!$X$8:$X$76)","v":{"v":0,"d":"0 €"}},null,{"v":0,"d":"0 €"},{"$f":"SUMPRODUCT((Aout!$D$164:$D$232=$B13)*Aout!$F$164:$F$232)","v":{"v":0,"d":"0 €"}},{"$f":"SUMPRODUCT((Aout!$M$13:$M$46=$B13)*Aout!$O$13:$O$46)+SUMPRODUCT((Aout!$M$58:$M$73=$B13)*Aout!$O$58:$O$73)","v":{"v":0,"d":"0 €"}},{"$f":"SUMPRODUCT((Aout!$V$8:$V$76=$B13)*Aout!$X$8:$X$76)","v":{"v":0,"d":"0 €"}},null,{"v":0,"d":"0 €"},{"$f":"SUMPRODUCT((Septembre!$D$164:$D$232=$B13)*Septembre!$F$164:$F$232)","v":{"v":0,"d":"0 €"}},{"$f":"SUMPRODUCT((Septembre!$M$13:$M$46=$B13)*Septembre!$O$13:$O$46)+SUMPRODUCT((Septembre!$M$58:$M$73=$B13)*Septembre!$O$58:$O$73)","v":{"v":0,"d":"0 €"}},{"$f":"SUMPRODUCT((Septembre!$V$8:$V$76=$B13)*Septembre!$X$8:$X$76)","v":{"v":0,"d":"0 €"}},null,{"v":0,"d":"0 €"},{"$f":"SUMPRODUCT((Octobre!$D$164:$D$232=$B13)*Octobre!$F$164:$F$232)","v":{"v":0,"d":"0 €"}},{"$f":"SUMPRODUCT((Octobre!$M$13:$M$46=$B13)*Octobre!$O$13:$O$46)+SUMPRODUCT((Octobre!$M$58:$M$73=$B13)*Octobre!$O$58:$O$73)","v":{"v":0,"d":"0 €"}},{"$f":"SUMPRODUCT((Octobre!$V$8:$V$76=$B13)*Octobre!$X$8:$X$76)","v":{"v":0,"d":"0 €"}},null,{"v":0,"d":"0 €"},{"$f":"SUMPRODUCT((Novembre!$D$164:$D$232=$B13)*Novembre!$F$164:$F$232)","v":{"v":0,"d":"0 €"}},{"$f":"SUMPRODUCT((Novembre!$M$13:$M$46=$B13)*Novembre!$O$13:$O$46)+SUMPRODUCT((Novembre!$M$58:$M$73=$B13)*Novembre!$O$58:$O$73)","v":{"v":0,"d":"0 €"}},{"$f":"SUMPRODUCT((Novembre!$V$8:$V$76=$B13)*Novembre!$X$8:$X$76)","v":{"v":0,"d":"0 €"}},null,{"v":0,"d":"0 €"},{"$f":"SUMPRODUCT((Décembre!$D$164:$D$232=$B13)*Décembre!$F$164:$F$232)","v":{"v":0,"d":"0 €"}},{"$f":"SUMPRODUCT((Décembre!$M$13:$M$46=$B13)*Décembre!$O$13:$O$46)+SUMPRODUCT((Décembre!$M$58:$M$73=$B13)*Décembre!$O$58:$O$73)","v":{"v":0,"d":"0 €"}},{"$f":"SUMPRODUCT((Décembre!$V$8:$V$76=$B13)*Décembre!$X$8:$X$76)","v":{"v":0,"d":"0 €"}}]
[null,"Téléphone",{"v":0,"d":"0 €"},{"$f":"C15+E15","v":{"v":55,"d":"55 €"}},{"v":55,"d":"55 €"},{"$f":"SUMPRODUCT(('Janvier '!$D$164:$D$232=$B15)*'Janvier '!$G$164:$G$232)","v":{"v":55,"d":"55.00 €"}},{"$f":"SUMPRODUCT(('Janvier '!$M$13:$M$46=$B15)*'Janvier '!$P$13:$P$46)-SUMPRODUCT(('Janvier '!$M$58:$M$73=$B15)*'Janvier '!$P$58:$P$73)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT(('Janvier '!$V$8:$V$76=$B15)*'Janvier '!$Y$8:$Y$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"H15+J15","v":{"v":55,"d":"55 €"}},{"v":55,"d":"55 €"},{"$f":"SUMPRODUCT((Fevrier!$D$164:$D$232=$B15)*Fevrier!$G$164:$G$232)","v":{"v":55,"d":"55.00 €"}},{"$f":"SUMPRODUCT((Fevrier!$M$13:$M$46=$B15)*Fevrier!$P$13:$P$46)-SUMPRODUCT((Fevrier!$M$58:$M$73=$B15)*Fevrier!$P$58:$P$73)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Fevrier!$V$8:$V$76=$B15)*Fevrier!$Y$8:$Y$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"M15+O15","v":{"v":55,"d":"55 €"}},{"v":55,"d":"55 €"},{"$f":"SUMPRODUCT((Mars!$D$164:$D$232=$B15)*Mars!$G$164:$G$232)","v":{"v":55,"d":"55.00 €"}},{"$f":"SUMPRODUCT((Mars!$M$13:$M$46=$B15)*Mars!$P$13:$P$46)-SUMPRODUCT((Mars!$M$58:$M$73=$B15)*Mars!$P$58:$P$73)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Mars!$V$8:$V$76=$B15)*Mars!$Y$8:$Y$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"R15+T15","v":{"v":55,"d":"55 €"}},{"v":55,"d":"55 €"},{"$f":"SUMPRODUCT((Avril!$D$164:$D$232=$B15)*Avril!$G$164:$G$232)","v":{"v":55,"d":"55.00 €"}},{"$f":"SUMPRODUCT((Avril!$M$13:$M$46=$B15)*Avril!$P$13:$P$46)-SUMPRODUCT((Avril!$M$58:$M$73=$B15)*Avril!$P$58:$P$73)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Avril!$V$8:$V$76=$B15)*Avril!$Y$8:$Y$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"W15+Y15","v":{"v":55,"d":"55 €"}},{"v":55,"d":"55 €"},{"$f":"SUMPRODUCT((Mai!$D$164:$D$232=$B15)*Mai!$G$164:$G$232)","v":{"v":55,"d":"55.00 €"}},{"$f":"SUMPRODUCT((Mai!$M$13:$M$46=$B15)*Mai!$P$13:$P$46)-SUMPRODUCT((Mai!$M$58:$M$73=$B15)*Mai!$P$58:$P$73)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Mai!$V$8:$V$76=$B15)*Mai!$Y$8:$Y$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"AB15+AD15","v":{"v":55,"d":"55 €"}},{"v":55,"d":"55 €"},{"$f":"SUMPRODUCT((Juin!$D$164:$D$232=$B15)*Juin!$G$164:$G$232)","v":{"v":55,"d":"55.00 €"}},{"$f":"SUMPRODUCT((Juin!$M$13:$M$46=$B15)*Juin!$P$13:$P$46)-SUMPRODUCT((Juin!$M$58:$M$73=$B15)*Juin!$P$58:$P$73)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Juin!$V$8:$V$76=$B15)*Juin!$Y$8:$Y$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"AG15+AI15","v":{"v":55,"d":"55 €"}},{"v":55,"d":"55 €"},{"$f":"SUMPRODUCT((Juillet!$D$164:$D$232=$B15)*Juillet!$G$164:$G$232)","v":{"v":55,"d":"55.00 €"}},{"$f":"SUMPRODUCT((Juillet!$M$13:$M$46=$B15)*Juillet!$P$13:$P$46)-SUMPRODUCT((Juillet!$M$58:$M$73=$B15)*Juillet!$P$58:$P$73)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Juillet!$V$8:$V$76=$B15)*Juillet!$Y$8:$Y$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"AL15+AN15","v":{"v":55,"d":"55 €"}},{"v":55,"d":"55 €"},{"$f":"SUMPRODUCT((Aout!$D$164:$D$232=$B15)*Aout!$G$164:$G$232)","v":{"v":55,"d":"55.00 €"}},{"$f":"SUMPRODUCT((Aout!$M$13:$M$46=$B15)*Aout!$P$13:$P$46)-SUMPRODUCT((Aout!$M$58:$M$73=$B15)*Aout!$P$58:$P$73)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Aout!$V$8:$V$76=$B15)*Aout!$Y$8:$Y$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"AQ15+AS15","v":{"v":55,"d":"55 €"}},{"v":55,"d":"55 €"},{"$f":"SUMPRODUCT((Septembre!$D$164:$D$232=$B15)*Septembre!$G$164:$G$232)","v":{"v":55,"d":"55.00 €"}},{"$f":"SUMPRODUCT((Septembre!$M$13:$M$46=$B15)*Septembre!$P$13:$P$46)-SUMPRODUCT((Septembre!$M$58:$M$73=$B15)*Septembre!$P$58:$P$73)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Septembre!$V$8:$V$76=$B15)*Septembre!$Y$8:$Y$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"AV15+AX15","v":{"v":55,"d":"55 €"}},{"v":55,"d":"55 €"},{"$f":"SUMPRODUCT((Octobre!$D$164:$D$232=$B15)*Octobre!$G$164:$G$232)","v":{"v":55,"d":"55.00 €"}},{"$f":"SUMPRODUCT((Octobre!$M$13:$M$46=$B15)*Octobre!$P$13:$P$46)-SUMPRODUCT((Octobre!$M$58:$M$73=$B15)*Octobre!$P$58:$P$73)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Octobre!$V$8:$V$76=$B15)*Octobre!$Y$8:$Y$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"BA15+BC15","v":{"v":55,"d":"55 €"}},{"v":55,"d":"55 €"},{"$f":"SUMPRODUCT((Novembre!$D$164:$D$232=$B15)*Novembre!$G$164:$G$232)","v":{"v":55,"d":"55.00 €"}},{"$f":"SUMPRODUCT((Novembre!$M$13:$M$46=$B15)*Novembre!$P$13:$P$46)-SUMPRODUCT((Novembre!$M$58:$M$73=$B15)*Novembre!$P$58:$P$73)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Novembre!$V$8:$V$76=$B15)*Novembre!$Y$8:$Y$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"BF15+BH15","v":{"v":55,"d":"55 €"}},{"v":55,"d":"55 €"},{"$f":"SUMPRODUCT((Décembre!$D$164:$D$232=$B15)*Décembre!$G$164:$G$232)","v":{"v":55,"d":"55.00 €"}},{"$f":"SUMPRODUCT((Décembre!$M$13:$M$46=$B15)*Décembre!$P$13:$P$46)-SUMPRODUCT((Décembre!$M$58:$M$73=$B15)*Décembre!$P$58:$P$73)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Décembre!$V$8:$V$76=$B15)*Décembre!$Y$8:$Y$76)","v":{"v":0,"d":"0.00 €"}}]
[{"$nulls":4},{"v":45.83,"d":"46 €"},{"$f":"SUMPRODUCT(('Janvier '!$D$164:$D$232=$B15)*'Janvier '!$F$164:$F$232)","v":{"v":45.83,"d":"46 €"}},{"$f":"SUMPRODUCT(('Janvier '!$M$13:$M$46=$B15)*'Janvier '!$O$13:$O$46)+SUMPRODUCT(('Janvier '!$M$58:$M$73=$B15)*'Janvier '!$O$58:$O$73)","v":{"v":0,"d":"0 €"}},{"$f":"SUMPRODUCT(('Janvier '!$V$8:$V$76=$B15)*'Janvier '!$X$8:$X$76)","v":{"v":0,"d":"0 €"}},null,{"v":45.83,"d":"46 €"},{"$f":"SUMPRODUCT((Fevrier!$D$164:$D$232=$B15)*Fevrier!$F$164:$F$232)","v":{"v":45.83,"d":"46 €"}},{"$f":"SUMPRODUCT((Fevrier!$M$13:$M$46=$B15)*Fevrier!$O$13:$O$46)+SUMPRODUCT((Fevrier!$M$58:$M$73=$B15)*Fevrier!$O$58:$O$73)","v":{"v":0,"d":"0 €"}},{"$f":"SUMPRODUCT((Fevrier!$V$8:$V$76=$B15)*Fevrier!$X$8:$X$76)","v":{"v":0,"d":"0 €"}},null,{"v":45.83,"d":"46 €"},{"$f":"SUMPRODUCT((Mars!$D$164:$D$232=$B15)*Mars!$F$164:$F$232)","v":{"v":45.83,"d":"46 €"}},{"$f":"SUMPRODUCT((Mars!$M$13:$M$46=$B15)*Mars!$O$13:$O$46)+SUMPRODUCT((Mars!$M$58:$M$73=$B15)*Mars!$O$58:$O$73)","v":{"v":0,"d":"0 €"}},{"$f":"SUMPRODUCT((Mars!$V$8:$V$76=$B15)*Mars!$X$8:$X$76)","v":{"v":0,"d":"0 €"}},null,{"v":45.83,"d":"46 €"},{"$f":"SUMPRODUCT((Avril!$D$164:$D$232=$B15)*Avril!$F$164:$F$232)","v":{"v":45.83,"d":"46 €"}},{"$f":"SUMPRODUCT((Avril!$M$13:$M$46=$B15)*Avril!$O$13:$O$46)+SUMPRODUCT((Avril!$M$58:$M$73=$B15)*Avril!$O$58:$O$73)","v":{"v":0,"d":"0 €"}},{"$f":"SUMPRODUCT((Avril!$V$8:$V$76=$B15)*Avril!$X$8:$X$76)","v":{"v":0,"d":"0 €"}},null,{"v":45.83,"d":"46 €"},{"$f":"SUMPRODUCT((Mai!$D$164:$D$232=$B15)*Mai!$F$164:$F$232)","v":{"v":45.83,"d":"46 €"}},{"$f":"SUMPRODUCT((Mai!$M$13:$M$46=$B15)*Mai!$O$13:$O$46)+SUMPRODUCT((Mai!$M$58:$M$73=$B15)*Mai!$O$58:$O$73)","v":{"v":0,"d":"0 €"}},{"$f":"SUMPRODUCT((Mai!$V$8:$V$76=$B15)*Mai!$X$8:$X$76)","v":{"v":0,"d":"0 €"}},null,{"v":45.83,"d":"46 €"},{"$f":"SUMPRODUCT((Juin!$D$164:$D$232=$B15)*Juin!$F$164:$F$232)","v":{"v":45.83,"d":"46 €"}},{"$f":"SUMPRODUCT((Juin!$M$13:$M$46=$B15)*Juin!$O$13:$O$46)+SUMPRODUCT((Juin!$M$58:$M$73=$B15)*Juin!$O$58:$O$73)","v":{"v":0,"d":"0 €"}},{"$f":"SUMPRODUCT((Juin!$V$8:$V$76=$B15)*Juin!$X$8:$X$76)","v":{"v":0,"d":"0 €"}},null,{"v":45.83,"d":"46 €"},{"$f":"SUMPRODUCT((Juillet!$D$164:$D$232=$B15)*Juillet!$F$164:$F$232)","v":{"v":45.83,"d":"46 €"}},{"$f":"SUMPRODUCT((Juillet!$M$13:$M$46=$B15)*Juillet!$O$13:$O$46)+SUMPRODUCT((Juillet!$M$58:$M$73=$B15)*Juillet!$O$58:$O$73)","v":{"v":0,"d":"0 €"}},{"$f":"SUMPRODUCT((Juillet!$V$8:$V$76=$B15)*Juillet!$X$8:$X$76)","v":{"v":0,"d":"0 €"}},null,{"v":45.83,"d":"46 €"},{"$f":"SUMPRODUCT((Aout!$D$164:$D$232=$B15)*Aout!$F$164:$F$232)","v":{"v":45.83,"d":"46 €"}},{"$f":"SUMPRODUCT((Aout!$M$13:$M$46=$B15)*Aout!$O$13:$O$46)+SUMPRODUCT((Aout!$M$58:$M$73=$B15)*Aout!$O$58:$O$73)","v":{"v":0,"d":"0 €"}},{"$f":"SUMPRODUCT((Aout!$V$8:$V$76=$B15)*Aout!$X$8:$X$76)","v":{"v":0,"d":"0 €"}},null,{"v":45.83,"d":"46 €"},{"$f":"SUMPRODUCT((Septembre!$D$164:$D$232=$B15)*Septembre!$F$164:$F$232)","v":{"v":45.83,"d":"46 €"}},{"$f":"SUMPRODUCT((Septembre!$M$13:$M$46=$B15)*Septembre!$O$13:$O$46)+SUMPRODUCT((Septembre!$M$58:$M$73=$B15)*Septembre!$O$58:$O$73)","v":{"v":0,"d":"0 €"}},{"$f":"SUMPRODUCT((Septembre!$V$8:$V$76=$B15)*Septembre!$X$8:$X$76)","v":{"v":0,"d":"0 €"}},null,{"v":45.83,"d":"46 €"},{"$f":"SUMPRODUCT((Octobre!$D$164:$D$232=$B15)*Octobre!$F$164:$F$232)","v":{"v":45.83,"d":"46 €"}},{"$f":"SUMPRODUCT((Octobre!$M$13:$M$46=$B15)*Octobre!$O$13:$O$46)+SUMPRODUCT((Octobre!$M$58:$M$73=$B15)*Octobre!$O$58:$O$73)","v":{"v":0,"d":"0 €"}},{"$f":"SUMPRODUCT((Octobre!$V$8:$V$76=$B15)*Octobre!$X$8:$X$76)","v":{"v":0,"d":"0 €"}},null,{"v":45.83,"d":"46 €"},{"$f":"SUMPRODUCT((Novembre!$D$164:$D$232=$B15)*Novembre!$F$164:$F$232)","v":{"v":45.83,"d":"46 €"}},{"$f":"SUMPRODUCT((Novembre!$M$13:$M$46=$B15)*Novembre!$O$13:$O$46)+SUMPRODUCT((Novembre!$M$58:$M$73=$B15)*Novembre!$O$58:$O$73)","v":{"v":0,"d":"0 €"}},{"$f":"SUMPRODUCT((Novembre!$V$8:$V$76=$B15)*Novembre!$X$8:$X$76)","v":{"v":0,"d":"0 €"}},null,{"v":45.83,"d":"46 €"},{"$f":"SUMPRODUCT((Décembre!$D$164:$D$232=$B15)*Décembre!$F$164:$F$232)","v":{"v":45.83,"d":"46 €"}},{"$f":"SUMPRODUCT((Décembre!$M$13:$M$46=$B15)*Décembre!$O$13:$O$46)+SUMPRODUCT((Décembre!$M$58:$M$73=$B15)*Décembre!$O$58:$O$73)","v":{"v":0,"d":"0 €"}},{"$f":"SUMPRODUCT((Décembre!$V$8:$V$76=$B15)*Décembre!$X$8:$X$76)","v":{"v":0,"d":"0 €"}}]
[null,"Nourrice",{"v":0,"d":"0 €"},{"$f":"C17+E17","v":{"v":489.07,"d":"489 €"}},{"v":489.07,"d":"489 €"},{"$f":"SUMPRODUCT(('Janvier '!$D$164:$D$232=$B17)*'Janvier '!$G$164:$G$232)","v":{"v":489.07,"d":"489.07 €"}},{"$f":"SUMPRODUCT(('Janvier '!$M$13:$M$46=$B17)*'Janvier '!$P$13:$P$46)-SUMPRODUCT(('Janvier '!$M$58:$M$73=$B17)*'Janvier '!$P$58:$P$73)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT(('Janvier '!$V$8:$V$76=$B17)*'Janvier '!$Y$8:$Y$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"H17+J17","v":{"v":369.07,"d":"369 €"}},{"v":369.07,"d":"369 €"},{"$f":"SUMPRODUCT((Fevrier!$D$164:$D$232=$B17)*Fevrier!$G$164:$G$232)","v":{"v":369.07,"d":"369.07 €"}},{"$f":"SUMPRODUCT((Fevrier!$M$13:$M$46=$B17)*Fevrier!$P$13:$P$46)-SUMPRODUCT((Fevrier!$M$58:$M$73=$B17)*Fevrier!$P$58:$P$73)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Fevrier!$V$8:$V$76=$B17)*Fevrier!$Y$8:$Y$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"M17+O17","v":{"v":369.07,"d":"369 €"}},{"v":369.07,"d":"369 €"},{"$f":"SUMPRODUCT((Mars!$D$164:$D$232=$B17)*Mars!$G$164:$G$232)","v":{"v":369.07,"d":"369.07 €"}},{"$f":"SUMPRODUCT((Mars!$M$13:$M$46=$B17)*Mars!$P$13:$P$46)-SUMPRODUCT((Mars!$M$58:$M$73=$B17)*Mars!$P$58:$P$73)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Mars!$V$8:$V$76=$B17)*Mars!$Y$8:$Y$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"R17+T17","v":{"v":369.07,"d":"369 €"}},{"v":369.07,"d":"369 €"},{"$f":"SUMPRODUCT((Avril!$D$164:$D$232=$B17)*Avril!$G$164:$G$232)","v":{"v":369.07,"d":"369.07 €"}},{"$f":"SUMPRODUCT((Avril!$M$13:$M$46=$B17)*Avril!$P$13:$P$46)-SUMPRODUCT((Avril!$M$58:$M$73=$B17)*Avril!$P$58:$P$73)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Avril!$V$8:$V$76=$B17)*Avril!$Y$8:$Y$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"W17+Y17","v":{"v":369.07,"d":"369 €"}},{"v":369.07,"d":"369 €"},{"$f":"SUMPRODUCT((Mai!$D$164:$D$232=$B17)*Mai!$G$164:$G$232)","v":{"v":369.07,"d":"369.07 €"}},{"$f":"SUMPRODUCT((Mai!$M$13:$M$46=$B17)*Mai!$P$13:$P$46)-SUMPRODUCT((Mai!$M$58:$M$73=$B17)*Mai!$P$58:$P$73)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Mai!$V$8:$V$76=$B17)*Mai!$Y$8:$Y$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"AB17+AD17","v":{"v":369.07,"d":"369 €"}},{"v":369.07,"d":"369 €"},{"$f":"SUMPRODUCT((Juin!$D$164:$D$232=$B17)*Juin!$G$164:$G$232)","v":{"v":369.07,"d":"369.07 €"}},{"$f":"SUMPRODUCT((Juin!$M$13:$M$46=$B17)*Juin!$P$13:$P$46)-SUMPRODUCT((Juin!$M$58:$M$73=$B17)*Juin!$P$58:$P$73)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Juin!$V$8:$V$76=$B17)*Juin!$Y$8:$Y$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"AG17+AI17","v":{"v":369.07,"d":"369 €"}},{"v":369.07,"d":"369 €"},{"$f":"SUMPRODUCT((Juillet!$D$164:$D$232=$B17)*Juillet!$G$164:$G$232)","v":{"v":369.07,"d":"369.07 €"}},{"$f":"SUMPRODUCT((Juillet!$M$13:$M$46=$B17)*Juillet!$P$13:$P$46)-SUMPRODUCT((Juillet!$M$58:$M$73=$B17)*Juillet!$P$58:$P$73)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Juillet!$V$8:$V$76=$B17)*Juillet!$Y$8:$Y$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"AL17+AN17","v":{"v":369.07,"d":"369 €"}},{"v":369.07,"d":"369 €"},{"$f":"SUMPRODUCT((Aout!$D$164:$D$232=$B17)*Aout!$G$164:$G$232)","v":{"v":369.07,"d":"369.07 €"}},{"$f":"SUMPRODUCT((Aout!$M$13:$M$46=$B17)*Aout!$P$13:$P$46)-SUMPRODUCT((Aout!$M$58:$M$73=$B17)*Aout!$P$58:$P$73)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Aout!$V$8:$V$76=$B17)*Aout!$Y$8:$Y$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"AQ17+AS17","v":{"v":369.07,"d":"369 €"}},{"v":369.07,"d":"369 €"},{"$f":"SUMPRODUCT((Septembre!$D$164:$D$232=$B17)*Septembre!$G$164:$G$232)","v":{"v":369.07,"d":"369.07 €"}},{"$f":"SUMPRODUCT((Septembre!$M$13:$M$46=$B17)*Septembre!$P$13:$P$46)-SUMPRODUCT((Septembre!$M$58:$M$73=$B17)*Septembre!$P$58:$P$73)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Septembre!$V$8:$V$76=$B17)*Septembre!$Y$8:$Y$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"AV17+AX17","v":{"v":369.07,"d":"369 €"}},{"v":369.07,"d":"369 €"},{"$f":"SUMPRODUCT((Octobre!$D$164:$D$232=$B17)*Octobre!$G$164:$G$232)","v":{"v":369.07,"d":"369.07 €"}},{"$f":"SUMPRODUCT((Octobre!$M$13:$M$46=$B17)*Octobre!$P$13:$P$46)-SUMPRODUCT((Octobre!$M$58:$M$73=$B17)*Octobre!$P$58:$P$73)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Octobre!$V$8:$V$76=$B17)*Octobre!$Y$8:$Y$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"BA17+BC17","v":{"v":369.07,"d":"369 €"}},{"v":369.07,"d":"369 €"},{"$f":"SUMPRODUCT((Novembre!$D$164:$D$232=$B17)*Novembre!$G$164:$G$232)","v":{"v":369.07,"d":"369.07 €"}},{"$f":"SUMPRODUCT((Novembre!$M$13:$M$46=$B17)*Novembre!$P$13:$P$46)-SUMPRODUCT((Novembre!$M$58:$M$73=$B17)*Novembre!$P$58:$P$73)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Novembre!$V$8:$V$76=$B17)*Novembre!$Y$8:$Y$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"BF17+BH17","v":{"v":369.07,"d":"369 €"}},{"v":369.07,"d":"369 €"},{"$f":"SUMPRODUCT((Décembre!$D$164:$D$232=$B17)*Décembre!$G$164:$G$232)","v":{"v":369.07,"d":"369.07 €"}},{"$f":"SUMPRODUCT((Décembre!$M$13:$M$46=$B17)*Décembre!$P$13:$P$46)-SUMPRODUCT((Décembre!$M$58:$M$73=$B17)*Décembre!$P$58:$P$73)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Décembre!$V$8:$V$76=$B17)*Décembre!$Y$8:$Y$76)","v":{"v":0,"d":"0.00 €"}}]
[{"$nulls":4},{"v":0,"d":"0 €"},{"$f":"SUMPRODUCT(('Janvier '!$D$164:$D$232=$B17)*'Janvier '!$F$164:$F$232)","v":{"v":0,"d":"0 €"}},{"$f":"SUMPRODUCT(('Janvier '!$M$13:$M$46=$B17)*'Janvier '!$O$13:$O$46)+SUMPRODUCT(('Janvier '!$M$58:$M$73=$B17)*'Janvier '!$O$58:$O$73)","v":{"v":0,"d":"0 €"}},{"$f":"SUMPRODUCT(('Janvier '!$V$8:$V$76=$B17)*'Janvier '!$X$8:$X$76)","v":{"v":0,"d":"0 €"}},null,{"v":0,"d":"0 €"},{"$f":"SUMPRODUCT((Fevrier!$D$164:$D$232=$B17)*Fevrier!$F$164:$F$232)","v":{"v":0,"d":"0 €"}},{"$f":"SUMPRODUCT((Fevrier!$M$13:$M$46=$B17)*Fevrier!$O$13:$O$46)+SUMPRODUCT((Fevrier!$M$58:$M$73=$B17)*Fevrier!$O$58:$O$73)","v":{"v":0,"d":"0 €"}},{"$f":"SUMPRODUCT((Fevrier!$V$8:$V$76=$B17)*Fevrier!$X$8:$X$76)","v":{"v":0,"d":"0 €"}},null,{"v":0,"d":"0 €"},{"$f":"SUMPRODUCT((Mars!$D$164:$D$232=$B17)*Mars!$F$164:$F$232)","v":{"v":0,"d":"0 €"}},{"$f":"SUMPRODUCT((Mars!$M$13:$M$46=$B17)*Mars!$O$13:$O$46)+SUMPRODUCT((Mars!$M$58:$M$73=$B17)*Mars!$O$58:$O$73)","v":{"v":0,"d":"0 €"}},{"$f":"SUMPRODUCT((Mars!$V$8:$V$76=$B17)*Mars!$X$8:$X$76)","v":{"v":0,"d":"0 €"}},null,{"v":0,"d":"0 €"},{"$f":"SUMPRODUCT((Avril!$D$164:$D$232=$B17)*Avril!$F$164:$F$232)","v":{"v":0,"d":"0 €"}},{"$f":"SUMPRODUCT((Avril!$M$13:$M$46=$B17)*Avril!$O$13:$O$46)+SUMPRODUCT((Avril!$M$58:$M$73=$B17)*Avril!$O$58:$O$73)","v":{"v":0,"d":"0 €"}},{"$f":"SUMPRODUCT((Avril!$V$8:$V$76=$B17)*Avril!$X$8:$X$76)","v":{"v":0,"d":"0 €"}},null,{"v":0,"d":"0 €"},{"$f":"SUMPRODUCT((Mai!$D$164:$D$232=$B17)*Mai!$F$164:$F$232)","v":{"v":0,"d":"0 €"}},{"$f":"SUMPRODUCT((Mai!$M$13:$M$46=$B17)*Mai!$O$13:$O$46)+SUMPRODUCT((Mai!$M$58:$M$73=$B17)*Mai!$O$58:$O$73)","v":{"v":0,"d":"0 €"}},{"$f":"SUMPRODUCT((Mai!$V$8:$V$76=$B17)*Mai!$X$8:$X$76)","v":{"v":0,"d":"0 €"}},null,{"v":0,"d":"0 €"},{"$f":"SUMPRODUCT((Juin!$D$164:$D$232=$B17)*Juin!$F$164:$F$232)","v":{"v":0,"d":"0 €"}},{"$f":"SUMPRODUCT((Juin!$M$13:$M$46=$B17)*Juin!$O$13:$O$46)+SUMPRODUCT((Juin!$M$58:$M$73=$B17)*Juin!$O$58:$O$73)","v":{"v":0,"d":"0 €"}},{"$f":"SUMPRODUCT((Juin!$V$8:$V$76=$B17)*Juin!$X$8:$X$76)","v":{"v":0,"d":"0 €"}},null,{"v":0,"d":"0 €"},{"$f":"SUMPRODUCT((Juillet!$D$164:$D$232=$B17)*Juillet!$F$164:$F$232)","v":{"v":0,"d":"0 €"}},{"$f":"SUMPRODUCT((Juillet!$M$13:$M$46=$B17)*Juillet!$O$13:$O$46)+SUMPRODUCT((Juillet!$M$58:$M$73=$B17)*Juillet!$O$58:$O$73)","v":{"v":0,"d":"0 €"}},{"$f":"SUMPRODUCT((Juillet!$V$8:$V$76=$B17)*Juillet!$X$8:$X$76)","v":{"v":0,"d":"0 €"}},null,{"v":0,"d":"0 €"},{"$f":"SUMPRODUCT((Aout!$D$164:$D$232=$B17)*Aout!$F$164:$F$232)","v":{"v":0,"d":"0 €"}},{"$f":"SUMPRODUCT((Aout!$M$13:$M$46=$B17)*Aout!$O$13:$O$46)+SUMPRODUCT((Aout!$M$58:$M$73=$B17)*Aout!$O$58:$O$73)","v":{"v":0,"d":"0 €"}},{"$f":"SUMPRODUCT((Aout!$V$8:$V$76=$B17)*Aout!$X$8:$X$76)","v":{"v":0,"d":"0 €"}},null,{"v":0,"d":"0 €"},{"$f":"SUMPRODUCT((Septembre!$D$164:$D$232=$B17)*Septembre!$F$164:$F$232)","v":{"v":0,"d":"0 €"}},{"$f":"SUMPRODUCT((Septembre!$M$13:$M$46=$B17)*Septembre!$O$13:$O$46)+SUMPRODUCT((Septembre!$M$58:$M$73=$B17)*Septembre!$O$58:$O$73)","v":{"v":0,"d":"0 €"}},{"$f":"SUMPRODUCT((Septembre!$V$8:$V$76=$B17)*Septembre!$X$8:$X$76)","v":{"v":0,"d":"0 €"}},null,{"v":0,"d":"0 €"},{"$f":"SUMPRODUCT((Octobre!$D$164:$D$232=$B17)*Octobre!$F$164:$F$232)","v":{"v":0,"d":"0 €"}},{"$f":"SUMPRODUCT((Octobre!$M$13:$M$46=$B17)*Octobre!$O$13:$O$46)+SUMPRODUCT((Octobre!$M$58:$M$73=$B17)*Octobre!$O$58:$O$73)","v":{"v":0,"d":"0 €"}},{"$f":"SUMPRODUCT((Octobre!$V$8:$V$76=$B17)*Octobre!$X$8:$X$76)","v":{"v":0,"d":"0 €"}},null,{"v":0,"d":"0 €"},{"$f":"SUMPRODUCT((Novembre!$D$164:$D$232=$B17)*Novembre!$F$164:$F$232)","v":{"v":0,"d":"0 €"}},{"$f":"SUMPRODUCT((Novembre!$M$13:$M$46=$B17)*Novembre!$O$13:$O$46)+SUMPRODUCT((Novembre!$M$58:$M$73=$B17)*Novembre!$O$58:$O$73)","v":{"v":0,"d":"0 €"}},{"$f":"SUMPRODUCT((Novembre!$V$8:$V$76=$B17)*Novembre!$X$8:$X$76)","v":{"v":0,"d":"0 €"}},null,{"v":0,"d":"0 €"},{"$f":"SUMPRODUCT((Décembre!$D$164:$D$232=$B17)*Décembre!$F$164:$F$232)","v":{"v":0,"d":"0 €"}},{"$f":"SUMPRODUCT((Décembre!$M$13:$M$46=$B17)*Décembre!$O$13:$O$46)+SUMPRODUCT((Décembre!$M$58:$M$73=$B17)*Décembre!$O$58:$O$73)","v":{"v":0,"d":"0 €"}},{"$f":"SUMPRODUCT((Décembre!$V$8:$V$76=$B17)*Décembre!$X$8:$X$76)","v":{"v":0,"d":"0 €"}}]
[null,"Covoiturage",{"v":0,"d":"0 €"},{"$f":"C19+E19","v":{"v":0,"d":"0 €"}},{"v":0,"d":"0 €"},{"$f":"SUMPRODUCT(('Janvier '!$D$164:$D$232=$B19)*'Janvier '!$G$164:$G$232)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT(('Janvier '!$M$13:$M$46=$B19)*'Janvier '!$P$13:$P$46)-SUMPRODUCT(('Janvier '!$M$58:$M$73=$B19)*'Janvier '!$P$58:$P$73)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT(('Janvier '!$V$8:$V$76=$B19)*'Janvier '!$Y$8:$Y$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"H19+J19","v":{"v":0,"d":"0 €"}},{"v":0,"d":"0 €"},{"$f":"SUMPRODUCT((Fevrier!$D$164:$D$232=$B19)*Fevrier!$G$164:$G$232)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Fevrier!$M$13:$M$46=$B19)*Fevrier!$P$13:$P$46)-SUMPRODUCT((Fevrier!$M$58:$M$73=$B19)*Fevrier!$P$58:$P$73)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Fevrier!$V$8:$V$76=$B19)*Fevrier!$Y$8:$Y$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"M19+O19","v":{"v":0,"d":"0 €"}},{"v":0,"d":"0 €"},{"$f":"SUMPRODUCT((Mars!$D$164:$D$232=$B19)*Mars!$G$164:$G$232)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Mars!$M$13:$M$46=$B19)*Mars!$P$13:$P$46)-SUMPRODUCT((Mars!$M$58:$M$73=$B19)*Mars!$P$58:$P$73)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Mars!$V$8:$V$76=$B19)*Mars!$Y$8:$Y$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"R19+T19","v":{"v":0,"d":"0 €"}},{"v":0,"d":"0 €"},{"$f":"SUMPRODUCT((Avril!$D$164:$D$232=$B19)*Avril!$G$164:$G$232)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Avril!$M$13:$M$46=$B19)*Avril!$P$13:$P$46)-SUMPRODUCT((Avril!$M$58:$M$73=$B19)*Avril!$P$58:$P$73)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Avril!$V$8:$V$76=$B19)*Avril!$Y$8:$Y$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"W19+Y19","v":{"v":0,"d":"0 €"}},{"v":0,"d":"0 €"},{"$f":"SUMPRODUCT((Mai!$D$164:$D$232=$B19)*Mai!$G$164:$G$232)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Mai!$M$13:$M$46=$B19)*Mai!$P$13:$P$46)-SUMPRODUCT((Mai!$M$58:$M$73=$B19)*Mai!$P$58:$P$73)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Mai!$V$8:$V$76=$B19)*Mai!$Y$8:$Y$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"AB19+AD19","v":{"v":0,"d":"0 €"}},{"v":0,"d":"0 €"},{"$f":"SUMPRODUCT((Juin!$D$164:$D$232=$B19)*Juin!$G$164:$G$232)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Juin!$M$13:$M$46=$B19)*Juin!$P$13:$P$46)-SUMPRODUCT((Juin!$M$58:$M$73=$B19)*Juin!$P$58:$P$73)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Juin!$V$8:$V$76=$B19)*Juin!$Y$8:$Y$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"AG19+AI19","v":{"v":0,"d":"0 €"}},{"v":0,"d":"0 €"},{"$f":"SUMPRODUCT((Juillet!$D$164:$D$232=$B19)*Juillet!$G$164:$G$232)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Juillet!$M$13:$M$46=$B19)*Juillet!$P$13:$P$46)-SUMPRODUCT((Juillet!$M$58:$M$73=$B19)*Juillet!$P$58:$P$73)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Juillet!$V$8:$V$76=$B19)*Juillet!$Y$8:$Y$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"AL19+AN19","v":{"v":0,"d":"0 €"}},{"v":0,"d":"0 €"},{"$f":"SUMPRODUCT((Aout!$D$164:$D$232=$B19)*Aout!$G$164:$G$232)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Aout!$M$13:$M$46=$B19)*Aout!$P$13:$P$46)-SUMPRODUCT((Aout!$M$58:$M$73=$B19)*Aout!$P$58:$P$73)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Aout!$V$8:$V$76=$B19)*Aout!$Y$8:$Y$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"AQ19+AS19","v":{"v":0,"d":"0 €"}},{"v":0,"d":"0 €"},{"$f":"SUMPRODUCT((Septembre!$D$164:$D$232=$B19)*Septembre!$G$164:$G$232)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Septembre!$M$13:$M$46=$B19)*Septembre!$P$13:$P$46)-SUMPRODUCT((Septembre!$M$58:$M$73=$B19)*Septembre!$P$58:$P$73)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Septembre!$V$8:$V$76=$B19)*Septembre!$Y$8:$Y$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"AV19+AX19","v":{"v":0,"d":"0 €"}},{"v":0,"d":"0 €"},{"$f":"SUMPRODUCT((Octobre!$D$164:$D$232=$B19)*Octobre!$G$164:$G$232)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Octobre!$M$13:$M$46=$B19)*Octobre!$P$13:$P$46)-SUMPRODUCT((Octobre!$M$58:$M$73=$B19)*Octobre!$P$58:$P$73)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Octobre!$V$8:$V$76=$B19)*Octobre!$Y$8:$Y$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"BA19+BC19","v":{"v":0,"d":"0 €"}},{"v":0,"d":"0 €"},{"$f":"SUMPRODUCT((Novembre!$D$164:$D$232=$B19)*Novembre!$G$164:$G$232)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Novembre!$M$13:$M$46=$B19)*Novembre!$P$13:$P$46)-SUMPRODUCT((Novembre!$M$58:$M$73=$B19)*Novembre!$P$58:$P$73)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Novembre!$V$8:$V$76=$B19)*Novembre!$Y$8:$Y$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"BF19+BH19","v":{"v":0,"d":"0 €"}},{"v":0,"d":"0 €"},{"$f":"SUMPRODUCT((Décembre!$D$164:$D$232=$B19)*Décembre!$G$164:$G$232)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Décembre!$M$13:$M$46=$B19)*Décembre!$P$13:$P$46)-SUMPRODUCT((Décembre!$M$58:$M$73=$B19)*Décembre!$P$58:$P$73)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Décembre!$V$8:$V$76=$B19)*Décembre!$Y$8:$Y$76)","v":{"v":0,"d":"0.00 €"}}]
[{"$nulls":4},{"v":0,"d":"0 €"},{"$f":"SUMPRODUCT(('Janvier '!$D$164:$D$232=$B19)*'Janvier '!$F$164:$F$232)","v":{"v":0,"d":"0 €"}},{"$f":"SUMPRODUCT(('Janvier '!$M$13:$M$46=$B19)*'Janvier '!$O$13:$O$46)+SUMPRODUCT(('Janvier '!$M$58:$M$73=$B19)*'Janvier '!$O$58:$O$73)","v":{"v":0,"d":"0 €"}},{"$f":"SUMPRODUCT(('Janvier '!$V$8:$V$76=$B19)*'Janvier '!$X$8:$X$76)","v":{"v":0,"d":"0 €"}},null,{"v":0,"d":"0 €"},{"$f":"SUMPRODUCT((Fevrier!$D$164:$D$232=$B19)*Fevrier!$F$164:$F$232)","v":{"v":0,"d":"0 €"}},{"$f":"SUMPRODUCT((Fevrier!$M$13:$M$46=$B19)*Fevrier!$O$13:$O$46)+SUMPRODUCT((Fevrier!$M$58:$M$73=$B19)*Fevrier!$O$58:$O$73)","v":{"v":0,"d":"0 €"}},{"$f":"SUMPRODUCT((Fevrier!$V$8:$V$76=$B19)*Fevrier!$X$8:$X$76)","v":{"v":0,"d":"0 €"}},null,{"v":0,"d":"0 €"},{"$f":"SUMPRODUCT((Mars!$D$164:$D$232=$B19)*Mars!$F$164:$F$232)","v":{"v":0,"d":"0 €"}},{"$f":"SUMPRODUCT((Mars!$M$13:$M$46=$B19)*Mars!$O$13:$O$46)+SUMPRODUCT((Mars!$M$58:$M$73=$B19)*Mars!$O$58:$O$73)","v":{"v":0,"d":"0 €"}},{"$f":"SUMPRODUCT((Mars!$V$8:$V$76=$B19)*Mars!$X$8:$X$76)","v":{"v":0,"d":"0 €"}},null,{"v":0,"d":"0 €"},{"$f":"SUMPRODUCT((Avril!$D$164:$D$232=$B19)*Avril!$F$164:$F$232)","v":{"v":0,"d":"0 €"}},{"$f":"SUMPRODUCT((Avril!$M$13:$M$46=$B19)*Avril!$O$13:$O$46)+SUMPRODUCT((Avril!$M$58:$M$73=$B19)*Avril!$O$58:$O$73)","v":{"v":0,"d":"0 €"}},{"$f":"SUMPRODUCT((Avril!$V$8:$V$76=$B19)*Avril!$X$8:$X$76)","v":{"v":0,"d":"0 €"}},null,{"v":0,"d":"0 €"},{"$f":"SUMPRODUCT((Mai!$D$164:$D$232=$B19)*Mai!$F$164:$F$232)","v":{"v":0,"d":"0 €"}},{"$f":"SUMPRODUCT((Mai!$M$13:$M$46=$B19)*Mai!$O$13:$O$46)+SUMPRODUCT((Mai!$M$58:$M$73=$B19)*Mai!$O$58:$O$73)","v":{"v":0,"d":"0 €"}},{"$f":"SUMPRODUCT((Mai!$V$8:$V$76=$B19)*Mai!$X$8:$X$76)","v":{"v":0,"d":"0 €"}},null,{"v":0,"d":"0 €"},{"$f":"SUMPRODUCT((Juin!$D$164:$D$232=$B19)*Juin!$F$164:$F$232)","v":{"v":0,"d":"0 €"}},{"$f":"SUMPRODUCT((Juin!$M$13:$M$46=$B19)*Juin!$O$13:$O$46)+SUMPRODUCT((Juin!$M$58:$M$73=$B19)*Juin!$O$58:$O$73)","v":{"v":0,"d":"0 €"}},{"$f":"SUMPRODUCT((Juin!$V$8:$V$76=$B19)*Juin!$X$8:$X$76)","v":{"v":0,"d":"0 €"}},null,{"v":0,"d":"0 €"},{"$f":"SUMPRODUCT((Juillet!$D$164:$D$232=$B19)*Juillet!$F$164:$F$232)","v":{"v":0,"d":"0 €"}},{"$f":"SUMPRODUCT((Juillet!$M$13:$M$46=$B19)*Juillet!$O$13:$O$46)+SUMPRODUCT((Juillet!$M$58:$M$73=$B19)*Juillet!$O$58:$O$73)","v":{"v":0,"d":"0 €"}},{"$f":"SUMPRODUCT((Juillet!$V$8:$V$76=$B19)*Juillet!$X$8:$X$76)","v":{"v":0,"d":"0 €"}},null,{"v":0,"d":"0 €"},{"$f":"SUMPRODUCT((Aout!$D$164:$D$232=$B19)*Aout!$F$164:$F$232)","v":{"v":0,"d":"0 €"}},{"$f":"SUMPRODUCT((Aout!$M$13:$M$46=$B19)*Aout!$O$13:$O$46)+SUMPRODUCT((Aout!$M$58:$M$73=$B19)*Aout!$O$58:$O$73)","v":{"v":0,"d":"0 €"}},{"$f":"SUMPRODUCT((Aout!$V$8:$V$76=$B19)*Aout!$X$8:$X$76)","v":{"v":0,"d":"0 €"}},null,{"v":0,"d":"0 €"},{"$f":"SUMPRODUCT((Septembre!$D$164:$D$232=$B19)*Septembre!$F$164:$F$232)","v":{"v":0,"d":"0 €"}},{"$f":"SUMPRODUCT((Septembre!$M$13:$M$46=$B19)*Septembre!$O$13:$O$46)+SUMPRODUCT((Septembre!$M$58:$M$73=$B19)*Septembre!$O$58:$O$73)","v":{"v":0,"d":"0 €"}},{"$f":"SUMPRODUCT((Septembre!$V$8:$V$76=$B19)*Septembre!$X$8:$X$76)","v":{"v":0,"d":"0 €"}},null,{"v":0,"d":"0 €"},{"$f":"SUMPRODUCT((Octobre!$D$164:$D$232=$B19)*Octobre!$F$164:$F$232)","v":{"v":0,"d":"0 €"}},{"$f":"SUMPRODUCT((Octobre!$M$13:$M$46=$B19)*Octobre!$O$13:$O$46)+SUMPRODUCT((Octobre!$M$58:$M$73=$B19)*Octobre!$O$58:$O$73)","v":{"v":0,"d":"0 €"}},{"$f":"SUMPRODUCT((Octobre!$V$8:$V$76=$B19)*Octobre!$X$8:$X$76)","v":{"v":0,"d":"0 €"}},null,{"v":0,"d":"0 €"},{"$f":"SUMPRODUCT((Novembre!$D$164:$D$232=$B19)*Novembre!$F$164:$F$232)","v":{"v":0,"d":"0 €"}},{"$f":"SUMPRODUCT((Novembre!$M$13:$M$46=$B19)*Novembre!$O$13:$O$46)+SUMPRODUCT((Novembre!$M$58:$M$73=$B19)*Novembre!$O$58:$O$73)","v":{"v":0,"d":"0 €"}},{"$f":"SUMPRODUCT((Novembre!$V$8:$V$76=$B19)*Novembre!$X$8:$X$76)","v":{"v":0,"d":"0 €"}},null,{"v":0,"d":"0 €"},{"$f":"SUMPRODUCT((Décembre!$D$164:$D$232=$B19)*Décembre!$F$164:$F$232)","v":{"v":0,"d":"0 €"}},{"$f":"SUMPRODUCT((Décembre!$M$13:$M$46=$B19)*Décembre!$O$13:$O$46)+SUMPRODUCT((Décembre!$M$58:$M$73=$B19)*Décembre!$O$58:$O$73)","v":{"v":0,"d":"0 €"}},{"$f":"SUMPRODUCT((Décembre!$V$8:$V$76=$B19)*Décembre!$X$8:$X$76)","v":{"v":0,"d":"0 €"}}]
[null,"Frais Banquaire",{"v":0,"d":"0 €"},{"$f":"C21+E21","v":{"v":20,"d":"20 €"}},{"v":20,"d":"20 €"},{"$f":"SUMPRODUCT(('Janvier '!$D$164:$D$232=$B21)*'Janvier '!$G$164:$G$232)","v":{"v":20,"d":"20.00 €"}},{"$f":"SUMPRODUCT(('Janvier '!$M$13:$M$46=$B21)*'Janvier '!$P$13:$P$46)-SUMPRODUCT(('Janvier '!$M$58:$M$73=$B21)*'Janvier '!$P$58:$P$73)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT(('Janvier '!$V$8:$V$76=$B21)*'Janvier '!$Y$8:$Y$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"H21+J21","v":{"v":29.18,"d":"29 €"}},{"v":29.18,"d":"29 €"},{"$f":"SUMPRODUCT((Fevrier!$D$164:$D$232=$B21)*Fevrier!$G$164:$G$232)","v":{"v":29.18,"d":"29.18 €"}},{"$f":"SUMPRODUCT((Fevrier!$M$13:$M$46=$B21)*Fevrier!$P$13:$P$46)-SUMPRODUCT((Fevrier!$M$58:$M$73=$B21)*Fevrier!$P$58:$P$73)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Fevrier!$V$8:$V$76=$B21)*Fevrier!$Y$8:$Y$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"M21+O21","v":{"v":29.18,"d":"29 €"}},{"v":29.18,"d":"29 €"},{"$f":"SUMPRODUCT((Mars!$D$164:$D$232=$B21)*Mars!$G$164:$G$232)","v":{"v":29.18,"d":"29.18 €"}},{"$f":"SUMPRODUCT((Mars!$M$13:$M$46=$B21)*Mars!$P$13:$P$46)-SUMPRODUCT((Mars!$M$58:$M$73=$B21)*Mars!$P$58:$P$73)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Mars!$V$8:$V$76=$B21)*Mars!$Y$8:$Y$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"R21+T21","v":{"v":29.18,"d":"29 €"}},{"v":29.18,"d":"29 €"},{"$f":"SUMPRODUCT((Avril!$D$164:$D$232=$B21)*Avril!$G$164:$G$232)","v":{"v":29.18,"d":"29.18 €"}},{"$f":"SUMPRODUCT((Avril!$M$13:$M$46=$B21)*Avril!$P$13:$P$46)-SUMPRODUCT((Avril!$M$58:$M$73=$B21)*Avril!$P$58:$P$73)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Avril!$V$8:$V$76=$B21)*Avril!$Y$8:$Y$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"W21+Y21","v":{"v":29.18,"d":"29 €"}},{"v":29.18,"d":"29 €"},{"$f":"SUMPRODUCT((Mai!$D$164:$D$232=$B21)*Mai!$G$164:$G$232)","v":{"v":29.18,"d":"29.18 €"}},{"$f":"SUMPRODUCT((Mai!$M$13:$M$46=$B21)*Mai!$P$13:$P$46)-SUMPRODUCT((Mai!$M$58:$M$73=$B21)*Mai!$P$58:$P$73)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Mai!$V$8:$V$76=$B21)*Mai!$Y$8:$Y$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"AB21+AD21","v":{"v":29.18,"d":"29 €"}},{"v":29.18,"d":"29 €"},{"$f":"SUMPRODUCT((Juin!$D$164:$D$232=$B21)*Juin!$G$164:$G$232)","v":{"v":29.18,"d":"29.18 €"}},{"$f":"SUMPRODUCT((Juin!$M$13:$M$46=$B21)*Juin!$P$13:$P$46)-SUMPRODUCT((Juin!$M$58:$M$73=$B21)*Juin!$P$58:$P$73)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Juin!$V$8:$V$76=$B21)*Juin!$Y$8:$Y$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"AG21+AI21","v":{"v":29.18,"d":"29 €"}},{"v":29.18,"d":"29 €"},{"$f":"SUMPRODUCT((Juillet!$D$164:$D$232=$B21)*Juillet!$G$164:$G$232)","v":{"v":29.18,"d":"29.18 €"}},{"$f":"SUMPRODUCT((Juillet!$M$13:$M$46=$B21)*Juillet!$P$13:$P$46)-SUMPRODUCT((Juillet!$M$58:$M$73=$B21)*Juillet!$P$58:$P$73)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Juillet!$V$8:$V$76=$B21)*Juillet!$Y$8:$Y$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"AL21+AN21","v":{"v":29.18,"d":"29 €"}},{"v":29.18,"d":"29 €"},{"$f":"SUMPRODUCT((Aout!$D$164:$D$232=$B21)*Aout!$G$164:$G$232)","v":{"v":29.18,"d":"29.18 €"}},{"$f":"SUMPRODUCT((Aout!$M$13:$M$46=$B21)*Aout!$P$13:$P$46)-SUMPRODUCT((Aout!$M$58:$M$73=$B21)*Aout!$P$58:$P$73)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Aout!$V$8:$V$76=$B21)*Aout!$Y$8:$Y$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"AQ21+AS21","v":{"v":29.18,"d":"29 €"}},{"v":29.18,"d":"29 €"},{"$f":"SUMPRODUCT((Septembre!$D$164:$D$232=$B21)*Septembre!$G$164:$G$232)","v":{"v":29.18,"d":"29.18 €"}},{"$f":"SUMPRODUCT((Septembre!$M$13:$M$46=$B21)*Septembre!$P$13:$P$46)-SUMPRODUCT((Septembre!$M$58:$M$73=$B21)*Septembre!$P$58:$P$73)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Septembre!$V$8:$V$76=$B21)*Septembre!$Y$8:$Y$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"AV21+AX21","v":{"v":29.18,"d":"29 €"}},{"v":29.18,"d":"29 €"},{"$f":"SUMPRODUCT((Octobre!$D$164:$D$232=$B21)*Octobre!$G$164:$G$232)","v":{"v":29.18,"d":"29.18 €"}},{"$f":"SUMPRODUCT((Octobre!$M$13:$M$46=$B21)*Octobre!$P$13:$P$46)-SUMPRODUCT((Octobre!$M$58:$M$73=$B21)*Octobre!$P$58:$P$73)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Octobre!$V$8:$V$76=$B21)*Octobre!$Y$8:$Y$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"BA21+BC21","v":{"v":29.18,"d":"29 €"}},{"v":29.18,"d":"29 €"},{"$f":"SUMPRODUCT((Novembre!$D$164:$D$232=$B21)*Novembre!$G$164:$G$232)","v":{"v":29.18,"d":"29.18 €"}},{"$f":"SUMPRODUCT((Novembre!$M$13:$M$46=$B21)*Novembre!$P$13:$P$46)-SUMPRODUCT((Novembre!$M$58:$M$73=$B21)*Novembre!$P$58:$P$73)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Novembre!$V$8:$V$76=$B21)*Novembre!$Y$8:$Y$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"BF21+BH21","v":{"v":29.18,"d":"29 €"}},{"v":29.18,"d":"29 €"},{"$f":"SUMPRODUCT((Décembre!$D$164:$D$232=$B21)*Décembre!$G$164:$G$232)","v":{"v":29.18,"d":"29.18 €"}},{"$f":"SUMPRODUCT((Décembre!$M$13:$M$46=$B21)*Décembre!$P$13:$P$46)-SUMPRODUCT((Décembre!$M$58:$M$73=$B21)*Décembre!$P$58:$P$73)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Décembre!$V$8:$V$76=$B21)*Décembre!$Y$8:$Y$76)","v":{"v":0,"d":"0.00 €"}}]
[{"$nulls":4},{"v":0,"d":"0 €"},{"$f":"SUMPRODUCT(('Janvier '!$D$164:$D$232=$B21)*'Janvier '!$F$164:$F$232)","v":{"v":0,"d":"0 €"}},{"$f":"SUMPRODUCT(('Janvier '!$M$13:$M$46=$B21)*'Janvier '!$O$13:$O$46)+SUMPRODUCT(('Janvier '!$M$58:$M$73=$B21)*'Janvier '!$O$58:$O$73)","v":{"v":0,"d":"0 €"}},{"$f":"SUMPRODUCT(('Janvier '!$V$8:$V$76=$B21)*'Janvier '!$X$8:$X$76)","v":{"v":0,"d":"0 €"}},null,{"v":23.46,"d":"23 €"},{"$f":"SUMPRODUCT((Fevrier!$D$164:$D$232=$B21)*Fevrier!$F$164:$F$232)","v":{"v":23.46,"d":"23 €"}},{"$f":"SUMPRODUCT((Fevrier!$M$13:$M$46=$B21)*Fevrier!$O$13:$O$46)+SUMPRODUCT((Fevrier!$M$58:$M$73=$B21)*Fevrier!$O$58:$O$73)","v":{"v":0,"d":"0 €"}},{"$f":"SUMPRODUCT((Fevrier!$V$8:$V$76=$B21)*Fevrier!$X$8:$X$76)","v":{"v":0,"d":"0 €"}},null,{"v":23.46,"d":"23 €"},{"$f":"SUMPRODUCT((Mars!$D$164:$D$232=$B21)*Mars!$F$164:$F$232)","v":{"v":23.46,"d":"23 €"}},{"$f":"SUMPRODUCT((Mars!$M$13:$M$46=$B21)*Mars!$O$13:$O$46)+SUMPRODUCT((Mars!$M$58:$M$73=$B21)*Mars!$O$58:$O$73)","v":{"v":0,"d":"0 €"}},{"$f":"SUMPRODUCT((Mars!$V$8:$V$76=$B21)*Mars!$X$8:$X$76)","v":{"v":0,"d":"0 €"}},null,{"v":23.46,"d":"23 €"},{"$f":"SUMPRODUCT((Avril!$D$164:$D$232=$B21)*Avril!$F$164:$F$232)","v":{"v":23.46,"d":"23 €"}},{"$f":"SUMPRODUCT((Avril!$M$13:$M$46=$B21)*Avril!$O$13:$O$46)+SUMPRODUCT((Avril!$M$58:$M$73=$B21)*Avril!$O$58:$O$73)","v":{"v":0,"d":"0 €"}},{"$f":"SUMPRODUCT((Avril!$V$8:$V$76=$B21)*Avril!$X$8:$X$76)","v":{"v":0,"d":"0 €"}},null,{"v":23.46,"d":"23 €"},{"$f":"SUMPRODUCT((Mai!$D$164:$D$232=$B21)*Mai!$F$164:$F$232)","v":{"v":23.46,"d":"23 €"}},{"$f":"SUMPRODUCT((Mai!$M$13:$M$46=$B21)*Mai!$O$13:$O$46)+SUMPRODUCT((Mai!$M$58:$M$73=$B21)*Mai!$O$58:$O$73)","v":{"v":0,"d":"0 €"}},{"$f":"SUMPRODUCT((Mai!$V$8:$V$76=$B21)*Mai!$X$8:$X$76)","v":{"v":0,"d":"0 €"}},null,{"v":23.46,"d":"23 €"},{"$f":"SUMPRODUCT((Juin!$D$164:$D$232=$B21)*Juin!$F$164:$F$232)","v":{"v":23.46,"d":"23 €"}},{"$f":"SUMPRODUCT((Juin!$M$13:$M$46=$B21)*Juin!$O$13:$O$46)+SUMPRODUCT((Juin!$M$58:$M$73=$B21)*Juin!$O$58:$O$73)","v":{"v":0,"d":"0 €"}},{"$f":"SUMPRODUCT((Juin!$V$8:$V$76=$B21)*Juin!$X$8:$X$76)","v":{"v":0,"d":"0 €"}},null,{"v":23.46,"d":"23 €"},{"$f":"SUMPRODUCT((Juillet!$D$164:$D$232=$B21)*Juillet!$F$164:$F$232)","v":{"v":23.46,"d":"23 €"}},{"$f":"SUMPRODUCT((Juillet!$M$13:$M$46=$B21)*Juillet!$O$13:$O$46)+SUMPRODUCT((Juillet!$M$58:$M$73=$B21)*Juillet!$O$58:$O$73)","v":{"v":0,"d":"0 €"}},{"$f":"SUMPRODUCT((Juillet!$V$8:$V$76=$B21)*Juillet!$X$8:$X$76)","v":{"v":0,"d":"0 €"}},null,{"v":23.46,"d":"23 €"},{"$f":"SUMPRODUCT((Aout!$D$164:$D$232=$B21)*Aout!$F$164:$F$232)","v":{"v":23.46,"d":"23 €"}},{"$f":"SUMPRODUCT((Aout!$M$13:$M$46=$B21)*Aout!$O$13:$O$46)+SUMPRODUCT((Aout!$M$58:$M$73=$B21)*Aout!$O$58:$O$73)","v":{"v":0,"d":"0 €"}},{"$f":"SUMPRODUCT((Aout!$V$8:$V$76=$B21)*Aout!$X$8:$X$76)","v":{"v":0,"d":"0 €"}},null,{"v":23.46,"d":"23 €"},{"$f":"SUMPRODUCT((Septembre!$D$164:$D$232=$B21)*Septembre!$F$164:$F$232)","v":{"v":23.46,"d":"23 €"}},{"$f":"SUMPRODUCT((Septembre!$M$13:$M$46=$B21)*Septembre!$O$13:$O$46)+SUMPRODUCT((Septembre!$M$58:$M$73=$B21)*Septembre!$O$58:$O$73)","v":{"v":0,"d":"0 €"}},{"$f":"SUMPRODUCT((Septembre!$V$8:$V$76=$B21)*Septembre!$X$8:$X$76)","v":{"v":0,"d":"0 €"}},null,{"v":23.46,"d":"23 €"},{"$f":"SUMPRODUCT((Octobre!$D$164:$D$232=$B21)*Octobre!$F$164:$F$232)","v":{"v":23.46,"d":"23 €"}},{"$f":"SUMPRODUCT((Octobre!$M$13:$M$46=$B21)*Octobre!$O$13:$O$46)+SUMPRODUCT((Octobre!$M$58:$M$73=$B21)*Octobre!$O$58:$O$73)","v":{"v":0,"d":"0 €"}},{"$f":"SUMPRODUCT((Octobre!$V$8:$V$76=$B21)*Octobre!$X$8:$X$76)","v":{"v":0,"d":"0 €"}},null,{"v":23.46,"d":"23 €"},{"$f":"SUMPRODUCT((Novembre!$D$164:$D$232=$B21)*Novembre!$F$164:$F$232)","v":{"v":23.46,"d":"23 €"}},{"$f":"SUMPRODUCT((Novembre!$M$13:$M$46=$B21)*Novembre!$O$13:$O$46)+SUMPRODUCT((Novembre!$M$58:$M$73=$B21)*Novembre!$O$58:$O$73)","v":{"v":0,"d":"0 €"}},{"$f":"SUMPRODUCT((Novembre!$V$8:$V$76=$B21)*Novembre!$X$8:$X$76)","v":{"v":0,"d":"0 €"}},null,{"v":23.46,"d":"23 €"},{"$f":"SUMPRODUCT((Décembre!$D$164:$D$232=$B21)*Décembre!$F$164:$F$232)","v":{"v":23.46,"d":"23 €"}},{"$f":"SUMPRODUCT((Décembre!$M$13:$M$46=$B21)*Décembre!$O$13:$O$46)+SUMPRODUCT((Décembre!$M$58:$M$73=$B21)*Décembre!$O$58:$O$73)","v":{"v":0,"d":"0 €"}},{"$f":"SUMPRODUCT((Décembre!$V$8:$V$76=$B21)*Décembre!$X$8:$X$76)","v":{"v":0,"d":"0 €"}}]
[null,"Entretien voiture",{"v":0,"d":"0 €"},{"$f":"C23+E23","v":{"v":75,"d":"75 €"}},{"v":75,"d":"75 €"},{"$f":"SUMPRODUCT(('Janvier '!$D$164:$D$232=$B23)*'Janvier '!$G$164:$G$232)","v":{"v":75,"d":"75.00 €"}},{"$f":"SUMPRODUCT(('Janvier '!$M$13:$M$46=$B23)*'Janvier '!$P$13:$P$46)-SUMPRODUCT(('Janvier '!$M$58:$M$73=$B23)*'Janvier '!$P$58:$P$73)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT(('Janvier '!$V$8:$V$76=$B23)*'Janvier '!$Y$8:$Y$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"H23+J23","v":{"v":75,"d":"75 €"}},{"v":75,"d":"75 €"},{"$f":"SUMPRODUCT((Fevrier!$D$164:$D$232=$B23)*Fevrier!$G$164:$G$232)","v":{"v":75,"d":"75.00 €"}},{"$f":"SUMPRODUCT((Fevrier!$M$13:$M$46=$B23)*Fevrier!$P$13:$P$46)-SUMPRODUCT((Fevrier!$M$58:$M$73=$B23)*Fevrier!$P$58:$P$73)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Fevrier!$V$8:$V$76=$B23)*Fevrier!$Y$8:$Y$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"M23+O23","v":{"v":75,"d":"75 €"}},{"v":75,"d":"75 €"},{"$f":"SUMPRODUCT((Mars!$D$164:$D$232=$B23)*Mars!$G$164:$G$232)","v":{"v":75,"d":"75.00 €"}},{"$f":"SUMPRODUCT((Mars!$M$13:$M$46=$B23)*Mars!$P$13:$P$46)-SUMPRODUCT((Mars!$M$58:$M$73=$B23)*Mars!$P$58:$P$73)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Mars!$V$8:$V$76=$B23)*Mars!$Y$8:$Y$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"R23+T23","v":{"v":75,"d":"75 €"}},{"v":75,"d":"75 €"},{"$f":"SUMPRODUCT((Avril!$D$164:$D$232=$B23)*Avril!$G$164:$G$232)","v":{"v":75,"d":"75.00 €"}},{"$f":"SUMPRODUCT((Avril!$M$13:$M$46=$B23)*Avril!$P$13:$P$46)-SUMPRODUCT((Avril!$M$58:$M$73=$B23)*Avril!$P$58:$P$73)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Avril!$V$8:$V$76=$B23)*Avril!$Y$8:$Y$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"W23+Y23","v":{"v":75,"d":"75 €"}},{"v":75,"d":"75 €"},{"$f":"SUMPRODUCT((Mai!$D$164:$D$232=$B23)*Mai!$G$164:$G$232)","v":{"v":75,"d":"75.00 €"}},{"$f":"SUMPRODUCT((Mai!$M$13:$M$46=$B23)*Mai!$P$13:$P$46)-SUMPRODUCT((Mai!$M$58:$M$73=$B23)*Mai!$P$58:$P$73)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Mai!$V$8:$V$76=$B23)*Mai!$Y$8:$Y$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"AB23+AD23","v":{"v":75,"d":"75 €"}},{"v":75,"d":"75 €"},{"$f":"SUMPRODUCT((Juin!$D$164:$D$232=$B23)*Juin!$G$164:$G$232)","v":{"v":75,"d":"75.00 €"}},{"$f":"SUMPRODUCT((Juin!$M$13:$M$46=$B23)*Juin!$P$13:$P$46)-SUMPRODUCT((Juin!$M$58:$M$73=$B23)*Juin!$P$58:$P$73)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Juin!$V$8:$V$76=$B23)*Juin!$Y$8:$Y$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"AG23+AI23","v":{"v":75,"d":"75 €"}},{"v":75,"d":"75 €"},{"$f":"SUMPRODUCT((Juillet!$D$164:$D$232=$B23)*Juillet!$G$164:$G$232)","v":{"v":75,"d":"75.00 €"}},{"$f":"SUMPRODUCT((Juillet!$M$13:$M$46=$B23)*Juillet!$P$13:$P$46)-SUMPRODUCT((Juillet!$M$58:$M$73=$B23)*Juillet!$P$58:$P$73)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Juillet!$V$8:$V$76=$B23)*Juillet!$Y$8:$Y$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"AL23+AN23","v":{"v":75,"d":"75 €"}},{"v":75,"d":"75 €"},{"$f":"SUMPRODUCT((Aout!$D$164:$D$232=$B23)*Aout!$G$164:$G$232)","v":{"v":75,"d":"75.00 €"}},{"$f":"SUMPRODUCT((Aout!$M$13:$M$46=$B23)*Aout!$P$13:$P$46)-SUMPRODUCT((Aout!$M$58:$M$73=$B23)*Aout!$P$58:$P$73)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Aout!$V$8:$V$76=$B23)*Aout!$Y$8:$Y$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"AQ23+AS23","v":{"v":75,"d":"75 €"}},{"v":75,"d":"75 €"},{"$f":"SUMPRODUCT((Septembre!$D$164:$D$232=$B23)*Septembre!$G$164:$G$232)","v":{"v":75,"d":"75.00 €"}},{"$f":"SUMPRODUCT((Septembre!$M$13:$M$46=$B23)*Septembre!$P$13:$P$46)-SUMPRODUCT((Septembre!$M$58:$M$73=$B23)*Septembre!$P$58:$P$73)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Septembre!$V$8:$V$76=$B23)*Septembre!$Y$8:$Y$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"AV23+AX23","v":{"v":75,"d":"75 €"}},{"v":75,"d":"75 €"},{"$f":"SUMPRODUCT((Octobre!$D$164:$D$232=$B23)*Octobre!$G$164:$G$232)","v":{"v":75,"d":"75.00 €"}},{"$f":"SUMPRODUCT((Octobre!$M$13:$M$46=$B23)*Octobre!$P$13:$P$46)-SUMPRODUCT((Octobre!$M$58:$M$73=$B23)*Octobre!$P$58:$P$73)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Octobre!$V$8:$V$76=$B23)*Octobre!$Y$8:$Y$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"BA23+BC23","v":{"v":75,"d":"75 €"}},{"v":75,"d":"75 €"},{"$f":"SUMPRODUCT((Novembre!$D$164:$D$232=$B23)*Novembre!$G$164:$G$232)","v":{"v":75,"d":"75.00 €"}},{"$f":"SUMPRODUCT((Novembre!$M$13:$M$46=$B23)*Novembre!$P$13:$P$46)-SUMPRODUCT((Novembre!$M$58:$M$73=$B23)*Novembre!$P$58:$P$73)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Novembre!$V$8:$V$76=$B23)*Novembre!$Y$8:$Y$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"BF23+BH23","v":{"v":75,"d":"75 €"}},{"v":75,"d":"75 €"},{"$f":"SUMPRODUCT((Décembre!$D$164:$D$232=$B23)*Décembre!$G$164:$G$232)","v":{"v":75,"d":"75.00 €"}},{"$f":"SUMPRODUCT((Décembre!$M$13:$M$46=$B23)*Décembre!$P$13:$P$46)-SUMPRODUCT((Décembre!$M$58:$M$73=$B23)*Décembre!$P$58:$P$73)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Décembre!$V$8:$V$76=$B23)*Décembre!$Y$8:$Y$76)","v":{"v":0,"d":"0.00 €"}}]
[{"$nulls":4},{"v":0,"d":"0 €"},{"$f":"SUMPRODUCT(('Janvier '!$D$164:$D$232=$B23)*'Janvier '!$F$164:$F$232)","v":{"v":0,"d":"0 €"}},{"$f":"SUMPRODUCT(('Janvier '!$M$13:$M$46=$B23)*'Janvier '!$O$13:$O$46)+SUMPRODUCT(('Janvier '!$M$58:$M$73=$B23)*'Janvier '!$O$58:$O$73)","v":{"v":0,"d":"0 €"}},{"$f":"SUMPRODUCT(('Janvier '!$V$8:$V$76=$B23)*'Janvier '!$X$8:$X$76)","v":{"v":0,"d":"0 €"}},null,{"v":0,"d":"0 €"},{"$f":"SUMPRODUCT((Fevrier!$D$164:$D$232=$B23)*Fevrier!$F$164:$F$232)","v":{"v":0,"d":"0 €"}},{"$f":"SUMPRODUCT((Fevrier!$M$13:$M$46=$B23)*Fevrier!$O$13:$O$46)+SUMPRODUCT((Fevrier!$M$58:$M$73=$B23)*Fevrier!$O$58:$O$73)","v":{"v":0,"d":"0 €"}},{"$f":"SUMPRODUCT((Fevrier!$V$8:$V$76=$B23)*Fevrier!$X$8:$X$76)","v":{"v":0,"d":"0 €"}},null,{"v":0,"d":"0 €"},{"$f":"SUMPRODUCT((Mars!$D$164:$D$232=$B23)*Mars!$F$164:$F$232)","v":{"v":0,"d":"0 €"}},{"$f":"SUMPRODUCT((Mars!$M$13:$M$46=$B23)*Mars!$O$13:$O$46)+SUMPRODUCT((Mars!$M$58:$M$73=$B23)*Mars!$O$58:$O$73)","v":{"v":0,"d":"0 €"}},{"$f":"SUMPRODUCT((Mars!$V$8:$V$76=$B23)*Mars!$X$8:$X$76)","v":{"v":0,"d":"0 €"}},null,{"v":0,"d":"0 €"},{"$f":"SUMPRODUCT((Avril!$D$164:$D$232=$B23)*Avril!$F$164:$F$232)","v":{"v":0,"d":"0 €"}},{"$f":"SUMPRODUCT((Avril!$M$13:$M$46=$B23)*Avril!$O$13:$O$46)+SUMPRODUCT((Avril!$M$58:$M$73=$B23)*Avril!$O$58:$O$73)","v":{"v":0,"d":"0 €"}},{"$f":"SUMPRODUCT((Avril!$V$8:$V$76=$B23)*Avril!$X$8:$X$76)","v":{"v":0,"d":"0 €"}},null,{"v":0,"d":"0 €"},{"$f":"SUMPRODUCT((Mai!$D$164:$D$232=$B23)*Mai!$F$164:$F$232)","v":{"v":0,"d":"0 €"}},{"$f":"SUMPRODUCT((Mai!$M$13:$M$46=$B23)*Mai!$O$13:$O$46)+SUMPRODUCT((Mai!$M$58:$M$73=$B23)*Mai!$O$58:$O$73)","v":{"v":0,"d":"0 €"}},{"$f":"SUMPRODUCT((Mai!$V$8:$V$76=$B23)*Mai!$X$8:$X$76)","v":{"v":0,"d":"0 €"}},null,{"v":0,"d":"0 €"},{"$f":"SUMPRODUCT((Juin!$D$164:$D$232=$B23)*Juin!$F$164:$F$232)","v":{"v":0,"d":"0 €"}},{"$f":"SUMPRODUCT((Juin!$M$13:$M$46=$B23)*Juin!$O$13:$O$46)+SUMPRODUCT((Juin!$M$58:$M$73=$B23)*Juin!$O$58:$O$73)","v":{"v":0,"d":"0 €"}},{"$f":"SUMPRODUCT((Juin!$V$8:$V$76=$B23)*Juin!$X$8:$X$76)","v":{"v":0,"d":"0 €"}},null,{"v":0,"d":"0 €"},{"$f":"SUMPRODUCT((Juillet!$D$164:$D$232=$B23)*Juillet!$F$164:$F$232)","v":{"v":0,"d":"0 €"}},{"$f":"SUMPRODUCT((Juillet!$M$13:$M$46=$B23)*Juillet!$O$13:$O$46)+SUMPRODUCT((Juillet!$M$58:$M$73=$B23)*Juillet!$O$58:$O$73)","v":{"v":0,"d":"0 €"}},{"$f":"SUMPRODUCT((Juillet!$V$8:$V$76=$B23)*Juillet!$X$8:$X$76)","v":{"v":0,"d":"0 €"}},null,{"v":0,"d":"0 €"},{"$f":"SUMPRODUCT((Aout!$D$164:$D$232=$B23)*Aout!$F$164:$F$232)","v":{"v":0,"d":"0 €"}},{"$f":"SUMPRODUCT((Aout!$M$13:$M$46=$B23)*Aout!$O$13:$O$46)+SUMPRODUCT((Aout!$M$58:$M$73=$B23)*Aout!$O$58:$O$73)","v":{"v":0,"d":"0 €"}},{"$f":"SUMPRODUCT((Aout!$V$8:$V$76=$B23)*Aout!$X$8:$X$76)","v":{"v":0,"d":"0 €"}},null,{"v":0,"d":"0 €"},{"$f":"SUMPRODUCT((Septembre!$D$164:$D$232=$B23)*Septembre!$F$164:$F$232)","v":{"v":0,"d":"0 €"}},{"$f":"SUMPRODUCT((Septembre!$M$13:$M$46=$B23)*Septembre!$O$13:$O$46)+SUMPRODUCT((Septembre!$M$58:$M$73=$B23)*Septembre!$O$58:$O$73)","v":{"v":0,"d":"0 €"}},{"$f":"SUMPRODUCT((Septembre!$V$8:$V$76=$B23)*Septembre!$X$8:$X$76)","v":{"v":0,"d":"0 €"}},null,{"v":0,"d":"0 €"},{"$f":"SUMPRODUCT((Octobre!$D$164:$D$232=$B23)*Octobre!$F$164:$F$232)","v":{"v":0,"d":"0 €"}},{"$f":"SUMPRODUCT((Octobre!$M$13:$M$46=$B23)*Octobre!$O$13:$O$46)+SUMPRODUCT((Octobre!$M$58:$M$73=$B23)*Octobre!$O$58:$O$73)","v":{"v":0,"d":"0 €"}},{"$f":"SUMPRODUCT((Octobre!$V$8:$V$76=$B23)*Octobre!$X$8:$X$76)","v":{"v":0,"d":"0 €"}},null,{"v":0,"d":"0 €"},{"$f":"SUMPRODUCT((Novembre!$D$164:$D$232=$B23)*Novembre!$F$164:$F$232)","v":{"v":0,"d":"0 €"}},{"$f":"SUMPRODUCT((Novembre!$M$13:$M$46=$B23)*Novembre!$O$13:$O$46)+SUMPRODUCT((Novembre!$M$58:$M$73=$B23)*Novembre!$O$58:$O$73)","v":{"v":0,"d":"0 €"}},{"$f":"SUMPRODUCT((Novembre!$V$8:$V$76=$B23)*Novembre!$X$8:$X$76)","v":{"v":0,"d":"0 €"}},null,{"v":0,"d":"0 €"},{"$f":"SUMPRODUCT((Décembre!$D$164:$D$232=$B23)*Décembre!$F$164:$F$232)","v":{"v":0,"d":"0 €"}},{"$f":"SUMPRODUCT((Décembre!$M$13:$M$46=$B23)*Décembre!$O$13:$O$46)+SUMPRODUCT((Décembre!$M$58:$M$73=$B23)*Décembre!$O$58:$O$73)","v":{"v":0,"d":"0 €"}},{"$f":"SUMPRODUCT((Décembre!$V$8:$V$76=$B23)*Décembre!$X$8:$X$76)","v":{"v":0,"d":"0 €"}}]
[null,"Travaux",{"v":0,"d":"0 €"},{"$f":"C25+E25","v":{"v":50,"d":"50 €"}},{"v":50,"d":"50 €"},{"$f":"SUMPRODUCT(('Janvier '!$D$164:$D$232=$B25)*'Janvier '!$G$164:$G$232)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT(('Janvier '!$M$13:$M$46=$B25)*'Janvier '!$P$13:$P$46)-SUMPRODUCT(('Janvier '!$M$58:$M$73=$B25)*'Janvier '!$P$58:$P$73)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT(('Janvier '!$V$8:$V$76=$B25)*'Janvier '!$Y$8:$Y$76)","v":{"v":50,"d":"50.00 €"}},{"$f":"H25+J25","v":{"v":100,"d":"100 €"}},{"v":50,"d":"50 €"},{"$f":"SUMPRODUCT((Fevrier!$D$164:$D$232=$B25)*Fevrier!$G$164:$G$232)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Fevrier!$M$13:$M$46=$B25)*Fevrier!$P$13:$P$46)-SUMPRODUCT((Fevrier!$M$58:$M$73=$B25)*Fevrier!$P$58:$P$73)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Fevrier!$V$8:$V$76=$B25)*Fevrier!$Y$8:$Y$76)","v":{"v":50,"d":"50.00 €"}},{"$f":"M25+O25","v":{"v":100,"d":"100 €"}},{"v":50,"d":"50 €"},{"$f":"SUMPRODUCT((Mars!$D$164:$D$232=$B25)*Mars!$G$164:$G$232)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Mars!$M$13:$M$46=$B25)*Mars!$P$13:$P$46)-SUMPRODUCT((Mars!$M$58:$M$73=$B25)*Mars!$P$58:$P$73)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Mars!$V$8:$V$76=$B25)*Mars!$Y$8:$Y$76)","v":{"v":50,"d":"50.00 €"}},{"$f":"R25+T25","v":{"v":100,"d":"100 €"}},{"v":50,"d":"50 €"},{"$f":"SUMPRODUCT((Avril!$D$164:$D$232=$B25)*Avril!$G$164:$G$232)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Avril!$M$13:$M$46=$B25)*Avril!$P$13:$P$46)-SUMPRODUCT((Avril!$M$58:$M$73=$B25)*Avril!$P$58:$P$73)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Avril!$V$8:$V$76=$B25)*Avril!$Y$8:$Y$76)","v":{"v":50,"d":"50.00 €"}},{"$f":"W25+Y25","v":{"v":100,"d":"100 €"}},{"v":50,"d":"50 €"},{"$f":"SUMPRODUCT((Mai!$D$164:$D$232=$B25)*Mai!$G$164:$G$232)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Mai!$M$13:$M$46=$B25)*Mai!$P$13:$P$46)-SUMPRODUCT((Mai!$M$58:$M$73=$B25)*Mai!$P$58:$P$73)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Mai!$V$8:$V$76=$B25)*Mai!$Y$8:$Y$76)","v":{"v":50,"d":"50.00 €"}},{"$f":"AB25+AD25","v":{"v":100,"d":"100 €"}},{"v":50,"d":"50 €"},{"$f":"SUMPRODUCT((Juin!$D$164:$D$232=$B25)*Juin!$G$164:$G$232)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Juin!$M$13:$M$46=$B25)*Juin!$P$13:$P$46)-SUMPRODUCT((Juin!$M$58:$M$73=$B25)*Juin!$P$58:$P$73)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Juin!$V$8:$V$76=$B25)*Juin!$Y$8:$Y$76)","v":{"v":50,"d":"50.00 €"}},{"$f":"AG25+AI25","v":{"v":100,"d":"100 €"}},{"v":50,"d":"50 €"},{"$f":"SUMPRODUCT((Juillet!$D$164:$D$232=$B25)*Juillet!$G$164:$G$232)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Juillet!$M$13:$M$46=$B25)*Juillet!$P$13:$P$46)-SUMPRODUCT((Juillet!$M$58:$M$73=$B25)*Juillet!$P$58:$P$73)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Juillet!$V$8:$V$76=$B25)*Juillet!$Y$8:$Y$76)","v":{"v":50,"d":"50.00 €"}},{"$f":"AL25+AN25","v":{"v":100,"d":"100 €"}},{"v":50,"d":"50 €"},{"$f":"SUMPRODUCT((Aout!$D$164:$D$232=$B25)*Aout!$G$164:$G$232)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Aout!$M$13:$M$46=$B25)*Aout!$P$13:$P$46)-SUMPRODUCT((Aout!$M$58:$M$73=$B25)*Aout!$P$58:$P$73)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Aout!$V$8:$V$76=$B25)*Aout!$Y$8:$Y$76)","v":{"v":50,"d":"50.00 €"}},{"$f":"AQ25+AS25","v":{"v":100,"d":"100 €"}},{"v":50,"d":"50 €"},{"$f":"SUMPRODUCT((Septembre!$D$164:$D$232=$B25)*Septembre!$G$164:$G$232)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Septembre!$M$13:$M$46=$B25)*Septembre!$P$13:$P$46)-SUMPRODUCT((Septembre!$M$58:$M$73=$B25)*Septembre!$P$58:$P$73)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Septembre!$V$8:$V$76=$B25)*Septembre!$Y$8:$Y$76)","v":{"v":50,"d":"50.00 €"}},{"$f":"AV25+AX25","v":{"v":100,"d":"100 €"}},{"v":50,"d":"50 €"},{"$f":"SUMPRODUCT((Octobre!$D$164:$D$232=$B25)*Octobre!$G$164:$G$232)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Octobre!$M$13:$M$46=$B25)*Octobre!$P$13:$P$46)-SUMPRODUCT((Octobre!$M$58:$M$73=$B25)*Octobre!$P$58:$P$73)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Octobre!$V$8:$V$76=$B25)*Octobre!$Y$8:$Y$76)","v":{"v":50,"d":"50.00 €"}},{"$f":"BA25+BC25","v":{"v":100,"d":"100 €"}},{"v":50,"d":"50 €"},{"$f":"SUMPRODUCT((Novembre!$D$164:$D$232=$B25)*Novembre!$G$164:$G$232)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Novembre!$M$13:$M$46=$B25)*Novembre!$P$13:$P$46)-SUMPRODUCT((Novembre!$M$58:$M$73=$B25)*Novembre!$P$58:$P$73)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Novembre!$V$8:$V$76=$B25)*Novembre!$Y$8:$Y$76)","v":{"v":50,"d":"50.00 €"}},{"$f":"BF25+BH25","v":{"v":100,"d":"100 €"}},{"v":50,"d":"50 €"},{"$f":"SUMPRODUCT((Décembre!$D$164:$D$232=$B25)*Décembre!$G$164:$G$232)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Décembre!$M$13:$M$46=$B25)*Décembre!$P$13:$P$46)-SUMPRODUCT((Décembre!$M$58:$M$73=$B25)*Décembre!$P$58:$P$73)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Décembre!$V$8:$V$76=$B25)*Décembre!$Y$8:$Y$76)","v":{"v":50,"d":"50.00 €"}}]
[{"$nulls":4},{"v":0,"d":"0 €"},{"$f":"SUMPRODUCT(('Janvier '!$D$164:$D$232=$B25)*'Janvier '!$F$164:$F$232)","v":{"v":0,"d":"0 €"}},{"$f":"SUMPRODUCT(('Janvier '!$M$13:$M$46=$B25)*'Janvier '!$O$13:$O$46)+SUMPRODUCT(('Janvier '!$M$58:$M$73=$B25)*'Janvier '!$O$58:$O$73)","v":{"v":0,"d":"0 €"}},{"$f":"SUMPRODUCT(('Janvier '!$V$8:$V$76=$B25)*'Janvier '!$X$8:$X$76)","v":{"v":0,"d":"0 €"}},null,{"v":0,"d":"0 €"},{"$f":"SUMPRODUCT((Fevrier!$D$164:$D$232=$B25)*Fevrier!$F$164:$F$232)","v":{"v":0,"d":"0 €"}},{"$f":"SUMPRODUCT((Fevrier!$M$13:$M$46=$B25)*Fevrier!$O$13:$O$46)+SUMPRODUCT((Fevrier!$M$58:$M$73=$B25)*Fevrier!$O$58:$O$73)","v":{"v":0,"d":"0 €"}},{"$f":"SUMPRODUCT((Fevrier!$V$8:$V$76=$B25)*Fevrier!$X$8:$X$76)","v":{"v":0,"d":"0 €"}},null,{"v":0,"d":"0 €"},{"$f":"SUMPRODUCT((Mars!$D$164:$D$232=$B25)*Mars!$F$164:$F$232)","v":{"v":0,"d":"0 €"}},{"$f":"SUMPRODUCT((Mars!$M$13:$M$46=$B25)*Mars!$O$13:$O$46)+SUMPRODUCT((Mars!$M$58:$M$73=$B25)*Mars!$O$58:$O$73)","v":{"v":0,"d":"0 €"}},{"$f":"SUMPRODUCT((Mars!$V$8:$V$76=$B25)*Mars!$X$8:$X$76)","v":{"v":0,"d":"0 €"}},null,{"v":0,"d":"0 €"},{"$f":"SUMPRODUCT((Avril!$D$164:$D$232=$B25)*Avril!$F$164:$F$232)","v":{"v":0,"d":"0 €"}},{"$f":"SUMPRODUCT((Avril!$M$13:$M$46=$B25)*Avril!$O$13:$O$46)+SUMPRODUCT((Avril!$M$58:$M$73=$B25)*Avril!$O$58:$O$73)","v":{"v":0,"d":"0 €"}},{"$f":"SUMPRODUCT((Avril!$V$8:$V$76=$B25)*Avril!$X$8:$X$76)","v":{"v":0,"d":"0 €"}},null,{"v":0,"d":"0 €"},{"$f":"SUMPRODUCT((Mai!$D$164:$D$232=$B25)*Mai!$F$164:$F$232)","v":{"v":0,"d":"0 €"}},{"$f":"SUMPRODUCT((Mai!$M$13:$M$46=$B25)*Mai!$O$13:$O$46)+SUMPRODUCT((Mai!$M$58:$M$73=$B25)*Mai!$O$58:$O$73)","v":{"v":0,"d":"0 €"}},{"$f":"SUMPRODUCT((Mai!$V$8:$V$76=$B25)*Mai!$X$8:$X$76)","v":{"v":0,"d":"0 €"}},null,{"v":0,"d":"0 €"},{"$f":"SUMPRODUCT((Juin!$D$164:$D$232=$B25)*Juin!$F$164:$F$232)","v":{"v":0,"d":"0 €"}},{"$f":"SUMPRODUCT((Juin!$M$13:$M$46=$B25)*Juin!$O$13:$O$46)+SUMPRODUCT((Juin!$M$58:$M$73=$B25)*Juin!$O$58:$O$73)","v":{"v":0,"d":"0 €"}},{"$f":"SUMPRODUCT((Juin!$V$8:$V$76=$B25)*Juin!$X$8:$X$76)","v":{"v":0,"d":"0 €"}},null,{"v":0,"d":"0 €"},{"$f":"SUMPRODUCT((Juillet!$D$164:$D$232=$B25)*Juillet!$F$164:$F$232)","v":{"v":0,"d":"0 €"}},{"$f":"SUMPRODUCT((Juillet!$M$13:$M$46=$B25)*Juillet!$O$13:$O$46)+SUMPRODUCT((Juillet!$M$58:$M$73=$B25)*Juillet!$O$58:$O$73)","v":{"v":0,"d":"0 €"}},{"$f":"SUMPRODUCT((Juillet!$V$8:$V$76=$B25)*Juillet!$X$8:$X$76)","v":{"v":0,"d":"0 €"}},null,{"v":0,"d":"0 €"},{"$f":"SUMPRODUCT((Aout!$D$164:$D$232=$B25)*Aout!$F$164:$F$232)","v":{"v":0,"d":"0 €"}},{"$f":"SUMPRODUCT((Aout!$M$13:$M$46=$B25)*Aout!$O$13:$O$46)+SUMPRODUCT((Aout!$M$58:$M$73=$B25)*Aout!$O$58:$O$73)","v":{"v":0,"d":"0 €"}},{"$f":"SUMPRODUCT((Aout!$V$8:$V$76=$B25)*Aout!$X$8:$X$76)","v":{"v":0,"d":"0 €"}},null,{"v":0,"d":"0 €"},{"$f":"SUMPRODUCT((Septembre!$D$164:$D$232=$B25)*Septembre!$F$164:$F$232)","v":{"v":0,"d":"0 €"}},{"$f":"SUMPRODUCT((Septembre!$M$13:$M$46=$B25)*Septembre!$O$13:$O$46)+SUMPRODUCT((Septembre!$M$58:$M$73=$B25)*Septembre!$O$58:$O$73)","v":{"v":0,"d":"0 €"}},{"$f":"SUMPRODUCT((Septembre!$V$8:$V$76=$B25)*Septembre!$X$8:$X$76)","v":{"v":0,"d":"0 €"}},null,{"v":0,"d":"0 €"},{"$f":"SUMPRODUCT((Octobre!$D$164:$D$232=$B25)*Octobre!$F$164:$F$232)","v":{"v":0,"d":"0 €"}},{"$f":"SUMPRODUCT((Octobre!$M$13:$M$46=$B25)*Octobre!$O$13:$O$46)+SUMPRODUCT((Octobre!$M$58:$M$73=$B25)*Octobre!$O$58:$O$73)","v":{"v":0,"d":"0 €"}},{"$f":"SUMPRODUCT((Octobre!$V$8:$V$76=$B25)*Octobre!$X$8:$X$76)","v":{"v":0,"d":"0 €"}},null,{"v":0,"d":"0 €"},{"$f":"SUMPRODUCT((Novembre!$D$164:$D$232=$B25)*Novembre!$F$164:$F$232)","v":{"v":0,"d":"0 €"}},{"$f":"SUMPRODUCT((Novembre!$M$13:$M$46=$B25)*Novembre!$O$13:$O$46)+SUMPRODUCT((Novembre!$M$58:$M$73=$B25)*Novembre!$O$58:$O$73)","v":{"v":0,"d":"0 €"}},{"$f":"SUMPRODUCT((Novembre!$V$8:$V$76=$B25)*Novembre!$X$8:$X$76)","v":{"v":0,"d":"0 €"}},null,{"v":0,"d":"0 €"},{"$f":"SUMPRODUCT((Décembre!$D$164:$D$232=$B25)*Décembre!$F$164:$F$232)","v":{"v":0,"d":"0 €"}},{"$f":"SUMPRODUCT((Décembre!$M$13:$M$46=$B25)*Décembre!$O$13:$O$46)+SUMPRODUCT((Décembre!$M$58:$M$73=$B25)*Décembre!$O$58:$O$73)","v":{"v":0,"d":"0 €"}},{"$f":"SUMPRODUCT((Décembre!$V$8:$V$76=$B25)*Décembre!$X$8:$X$76)","v":{"v":0,"d":"0 €"}}]
[null,"Prêt travaux",{"v":0,"d":"0 €"},{"$f":"C27+E27","v":{"v":225.71,"d":"226 €"}},{"v":225.71,"d":"226 €"},{"$f":"SUMPRODUCT(('Janvier '!$D$164:$D$232=$B27)*'Janvier '!$G$164:$G$232)","v":{"v":225.71,"d":"225.71 €"}},{"$f":"SUMPRODUCT(('Janvier '!$M$13:$M$46=$B27)*'Janvier '!$P$13:$P$46)-SUMPRODUCT(('Janvier '!$M$58:$M$73=$B27)*'Janvier '!$P$58:$P$73)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT(('Janvier '!$V$8:$V$76=$B27)*'Janvier '!$Y$8:$Y$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"H27+J27","v":{"v":225.71,"d":"226 €"}},{"v":225.71,"d":"226 €"},{"$f":"SUMPRODUCT((Fevrier!$D$164:$D$232=$B27)*Fevrier!$G$164:$G$232)","v":{"v":225.71,"d":"225.71 €"}},{"$f":"SUMPRODUCT((Fevrier!$M$13:$M$46=$B27)*Fevrier!$P$13:$P$46)-SUMPRODUCT((Fevrier!$M$58:$M$73=$B27)*Fevrier!$P$58:$P$73)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Fevrier!$V$8:$V$76=$B27)*Fevrier!$Y$8:$Y$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"M27+O27","v":{"v":225.71,"d":"226 €"}},{"v":225.71,"d":"226 €"},{"$f":"SUMPRODUCT((Mars!$D$164:$D$232=$B27)*Mars!$G$164:$G$232)","v":{"v":225.71,"d":"225.71 €"}},{"$f":"SUMPRODUCT((Mars!$M$13:$M$46=$B27)*Mars!$P$13:$P$46)-SUMPRODUCT((Mars!$M$58:$M$73=$B27)*Mars!$P$58:$P$73)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Mars!$V$8:$V$76=$B27)*Mars!$Y$8:$Y$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"R27+T27","v":{"v":225.71,"d":"226 €"}},{"v":225.71,"d":"226 €"},{"$f":"SUMPRODUCT((Avril!$D$164:$D$232=$B27)*Avril!$G$164:$G$232)","v":{"v":225.71,"d":"225.71 €"}},{"$f":"SUMPRODUCT((Avril!$M$13:$M$46=$B27)*Avril!$P$13:$P$46)-SUMPRODUCT((Avril!$M$58:$M$73=$B27)*Avril!$P$58:$P$73)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Avril!$V$8:$V$76=$B27)*Avril!$Y$8:$Y$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"W27+Y27","v":{"v":225.71,"d":"226 €"}},{"v":225.71,"d":"226 €"},{"$f":"SUMPRODUCT((Mai!$D$164:$D$232=$B27)*Mai!$G$164:$G$232)","v":{"v":225.71,"d":"225.71 €"}},{"$f":"SUMPRODUCT((Mai!$M$13:$M$46=$B27)*Mai!$P$13:$P$46)-SUMPRODUCT((Mai!$M$58:$M$73=$B27)*Mai!$P$58:$P$73)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Mai!$V$8:$V$76=$B27)*Mai!$Y$8:$Y$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"AB27+AD27","v":{"v":225.71,"d":"226 €"}},{"v":225.71,"d":"226 €"},{"$f":"SUMPRODUCT((Juin!$D$164:$D$232=$B27)*Juin!$G$164:$G$232)","v":{"v":225.71,"d":"225.71 €"}},{"$f":"SUMPRODUCT((Juin!$M$13:$M$46=$B27)*Juin!$P$13:$P$46)-SUMPRODUCT((Juin!$M$58:$M$73=$B27)*Juin!$P$58:$P$73)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Juin!$V$8:$V$76=$B27)*Juin!$Y$8:$Y$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"AG27+AI27","v":{"v":225.71,"d":"226 €"}},{"v":225.71,"d":"226 €"},{"$f":"SUMPRODUCT((Juillet!$D$164:$D$232=$B27)*Juillet!$G$164:$G$232)","v":{"v":225.71,"d":"225.71 €"}},{"$f":"SUMPRODUCT((Juillet!$M$13:$M$46=$B27)*Juillet!$P$13:$P$46)-SUMPRODUCT((Juillet!$M$58:$M$73=$B27)*Juillet!$P$58:$P$73)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Juillet!$V$8:$V$76=$B27)*Juillet!$Y$8:$Y$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"AL27+AN27","v":{"v":225.71,"d":"226 €"}},{"v":225.71,"d":"226 €"},{"$f":"SUMPRODUCT((Aout!$D$164:$D$232=$B27)*Aout!$G$164:$G$232)","v":{"v":225.71,"d":"225.71 €"}},{"$f":"SUMPRODUCT((Aout!$M$13:$M$46=$B27)*Aout!$P$13:$P$46)-SUMPRODUCT((Aout!$M$58:$M$73=$B27)*Aout!$P$58:$P$73)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Aout!$V$8:$V$76=$B27)*Aout!$Y$8:$Y$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"AQ27+AS27","v":{"v":225.71,"d":"226 €"}},{"v":225.71,"d":"226 €"},{"$f":"SUMPRODUCT((Septembre!$D$164:$D$232=$B27)*Septembre!$G$164:$G$232)","v":{"v":225.71,"d":"225.71 €"}},{"$f":"SUMPRODUCT((Septembre!$M$13:$M$46=$B27)*Septembre!$P$13:$P$46)-SUMPRODUCT((Septembre!$M$58:$M$73=$B27)*Septembre!$P$58:$P$73)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Septembre!$V$8:$V$76=$B27)*Septembre!$Y$8:$Y$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"AV27+AX27","v":{"v":225.71,"d":"226 €"}},{"v":225.71,"d":"226 €"},{"$f":"SUMPRODUCT((Octobre!$D$164:$D$232=$B27)*Octobre!$G$164:$G$232)","v":{"v":225.71,"d":"225.71 €"}},{"$f":"SUMPRODUCT((Octobre!$M$13:$M$46=$B27)*Octobre!$P$13:$P$46)-SUMPRODUCT((Octobre!$M$58:$M$73=$B27)*Octobre!$P$58:$P$73)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Octobre!$V$8:$V$76=$B27)*Octobre!$Y$8:$Y$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"BA27+BC27","v":{"v":225.71,"d":"226 €"}},{"v":225.71,"d":"226 €"},{"$f":"SUMPRODUCT((Novembre!$D$164:$D$232=$B27)*Novembre!$G$164:$G$232)","v":{"v":225.71,"d":"225.71 €"}},{"$f":"SUMPRODUCT((Novembre!$M$13:$M$46=$B27)*Novembre!$P$13:$P$46)-SUMPRODUCT((Novembre!$M$58:$M$73=$B27)*Novembre!$P$58:$P$73)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Novembre!$V$8:$V$76=$B27)*Novembre!$Y$8:$Y$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"BF27+BH27","v":{"v":225.71,"d":"226 €"}},{"v":225.71,"d":"226 €"},{"$f":"SUMPRODUCT((Décembre!$D$164:$D$232=$B27)*Décembre!$G$164:$G$232)","v":{"v":225.71,"d":"225.71 €"}},{"$f":"SUMPRODUCT((Décembre!$M$13:$M$46=$B27)*Décembre!$P$13:$P$46)-SUMPRODUCT((Décembre!$M$58:$M$73=$B27)*Décembre!$P$58:$P$73)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Décembre!$V$8:$V$76=$B27)*Décembre!$Y$8:$Y$76)","v":{"v":0,"d":"0.00 €"}}]
[{"$nulls":4},{"v":0,"d":"0 €"},{"$f":"SUMPRODUCT(('Janvier '!$D$164:$D$232=$B27)*'Janvier '!$F$164:$F$232)","v":{"v":0,"d":"0 €"}},{"$f":"SUMPRODUCT(('Janvier '!$M$13:$M$46=$B27)*'Janvier '!$O$13:$O$46)+SUMPRODUCT(('Janvier '!$M$58:$M$73=$B27)*'Janvier '!$O$58:$O$73)","v":{"v":0,"d":"0 €"}},{"$f":"SUMPRODUCT(('Janvier '!$V$8:$V$76=$B27)*'Janvier '!$X$8:$X$76)","v":{"v":0,"d":"0 €"}},null,{"v":225.71,"d":"226 €"},{"$f":"SUMPRODUCT((Fevrier!$D$164:$D$232=$B27)*Fevrier!$F$164:$F$232)","v":{"v":225.71,"d":"226 €"}},{"$f":"SUMPRODUCT((Fevrier!$M$13:$M$46=$B27)*Fevrier!$O$13:$O$46)+SUMPRODUCT((Fevrier!$M$58:$M$73=$B27)*Fevrier!$O$58:$O$73)","v":{"v":0,"d":"0 €"}},{"$f":"SUMPRODUCT((Fevrier!$V$8:$V$76=$B27)*Fevrier!$X$8:$X$76)","v":{"v":0,"d":"0 €"}},null,{"v":225.71,"d":"226 €"},{"$f":"SUMPRODUCT((Mars!$D$164:$D$232=$B27)*Mars!$F$164:$F$232)","v":{"v":225.71,"d":"226 €"}},{"$f":"SUMPRODUCT((Mars!$M$13:$M$46=$B27)*Mars!$O$13:$O$46)+SUMPRODUCT((Mars!$M$58:$M$73=$B27)*Mars!$O$58:$O$73)","v":{"v":0,"d":"0 €"}},{"$f":"SUMPRODUCT((Mars!$V$8:$V$76=$B27)*Mars!$X$8:$X$76)","v":{"v":0,"d":"0 €"}},null,{"v":225.71,"d":"226 €"},{"$f":"SUMPRODUCT((Avril!$D$164:$D$232=$B27)*Avril!$F$164:$F$232)","v":{"v":225.71,"d":"226 €"}},{"$f":"SUMPRODUCT((Avril!$M$13:$M$46=$B27)*Avril!$O$13:$O$46)+SUMPRODUCT((Avril!$M$58:$M$73=$B27)*Avril!$O$58:$O$73)","v":{"v":0,"d":"0 €"}},{"$f":"SUMPRODUCT((Avril!$V$8:$V$76=$B27)*Avril!$X$8:$X$76)","v":{"v":0,"d":"0 €"}},null,{"v":225.71,"d":"226 €"},{"$f":"SUMPRODUCT((Mai!$D$164:$D$232=$B27)*Mai!$F$164:$F$232)","v":{"v":225.71,"d":"226 €"}},{"$f":"SUMPRODUCT((Mai!$M$13:$M$46=$B27)*Mai!$O$13:$O$46)+SUMPRODUCT((Mai!$M$58:$M$73=$B27)*Mai!$O$58:$O$73)","v":{"v":0,"d":"0 €"}},{"$f":"SUMPRODUCT((Mai!$V$8:$V$76=$B27)*Mai!$X$8:$X$76)","v":{"v":0,"d":"0 €"}},null,{"v":225.71,"d":"226 €"},{"$f":"SUMPRODUCT((Juin!$D$164:$D$232=$B27)*Juin!$F$164:$F$232)","v":{"v":225.71,"d":"226 €"}},{"$f":"SUMPRODUCT((Juin!$M$13:$M$46=$B27)*Juin!$O$13:$O$46)+SUMPRODUCT((Juin!$M$58:$M$73=$B27)*Juin!$O$58:$O$73)","v":{"v":0,"d":"0 €"}},{"$f":"SUMPRODUCT((Juin!$V$8:$V$76=$B27)*Juin!$X$8:$X$76)","v":{"v":0,"d":"0 €"}},null,{"v":225.71,"d":"226 €"},{"$f":"SUMPRODUCT((Juillet!$D$164:$D$232=$B27)*Juillet!$F$164:$F$232)","v":{"v":225.71,"d":"226 €"}},{"$f":"SUMPRODUCT((Juillet!$M$13:$M$46=$B27)*Juillet!$O$13:$O$46)+SUMPRODUCT((Juillet!$M$58:$M$73=$B27)*Juillet!$O$58:$O$73)","v":{"v":0,"d":"0 €"}},{"$f":"SUMPRODUCT((Juillet!$V$8:$V$76=$B27)*Juillet!$X$8:$X$76)","v":{"v":0,"d":"0 €"}},null,{"v":225.71,"d":"226 €"},{"$f":"SUMPRODUCT((Aout!$D$164:$D$232=$B27)*Aout!$F$164:$F$232)","v":{"v":225.71,"d":"226 €"}},{"$f":"SUMPRODUCT((Aout!$M$13:$M$46=$B27)*Aout!$O$13:$O$46)+SUMPRODUCT((Aout!$M$58:$M$73=$B27)*Aout!$O$58:$O$73)","v":{"v":0,"d":"0 €"}},{"$f":"SUMPRODUCT((Aout!$V$8:$V$76=$B27)*Aout!$X$8:$X$76)","v":{"v":0,"d":"0 €"}},null,{"v":225.71,"d":"226 €"},{"$f":"SUMPRODUCT((Septembre!$D$164:$D$232=$B27)*Septembre!$F$164:$F$232)","v":{"v":225.71,"d":"226 €"}},{"$f":"SUMPRODUCT((Septembre!$M$13:$M$46=$B27)*Septembre!$O$13:$O$46)+SUMPRODUCT((Septembre!$M$58:$M$73=$B27)*Septembre!$O$58:$O$73)","v":{"v":0,"d":"0 €"}},{"$f":"SUMPRODUCT((Septembre!$V$8:$V$76=$B27)*Septembre!$X$8:$X$76)","v":{"v":0,"d":"0 €"}},null,{"v":225.71,"d":"226 €"},{"$f":"SUMPRODUCT((Octobre!$D$164:$D$232=$B27)*Octobre!$F$164:$F$232)","v":{"v":225.71,"d":"226 €"}},{"$f":"SUMPRODUCT((Octobre!$M$13:$M$46=$B27)*Octobre!$O$13:$O$46)+SUMPRODUCT((Octobre!$M$58:$M$73=$B27)*Octobre!$O$58:$O$73)","v":{"v":0,"d":"0 €"}},{"$f":"SUMPRODUCT((Octobre!$V$8:$V$76=$B27)*Octobre!$X$8:$X$76)","v":{"v":0,"d":"0 €"}},null,{"v":225.71,"d":"226 €"},{"$f":"SUMPRODUCT((Novembre!$D$164:$D$232=$B27)*Novembre!$F$164:$F$232)","v":{"v":225.71,"d":"226 €"}},{"$f":"SUMPRODUCT((Novembre!$M$13:$M$46=$B27)*Novembre!$O$13:$O$46)+SUMPRODUCT((Novembre!$M$58:$M$73=$B27)*Novembre!$O$58:$O$73)","v":{"v":0,"d":"0 €"}},{"$f":"SUMPRODUCT((Novembre!$V$8:$V$76=$B27)*Novembre!$X$8:$X$76)","v":{"v":0,"d":"0 €"}},null,{"v":225.71,"d":"226 €"},{"$f":"SUMPRODUCT((Décembre!$D$164:$D$232=$B27)*Décembre!$F$164:$F$232)","v":{"v":225.71,"d":"226 €"}},{"$f":"SUMPRODUCT((Décembre!$M$13:$M$46=$B27)*Décembre!$O$13:$O$46)+SUMPRODUCT((Décembre!$M$58:$M$73=$B27)*Décembre!$O$58:$O$73)","v":{"v":0,"d":"0 €"}},{"$f":"SUMPRODUCT((Décembre!$V$8:$V$76=$B27)*Décembre!$X$8:$X$76)","v":{"v":0,"d":"0 €"}}]
[null,"Prêt maison",{"v":0,"d":"0 €"},{"$f":"C29+E29","v":{"v":443.23,"d":"443 €"}},{"v":443.23,"d":"443 €"},{"$f":"SUMPRODUCT(('Janvier '!$D$164:$D$232=$B29)*'Janvier '!$G$164:$G$232)","v":{"v":443.23,"d":"443.23 €"}},{"$f":"SUMPRODUCT(('Janvier '!$M$13:$M$46=$B29)*'Janvier '!$P$13:$P$46)-SUMPRODUCT(('Janvier '!$M$58:$M$73=$B29)*'Janvier '!$P$58:$P$73)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT(('Janvier '!$V$8:$V$76=$B29)*'Janvier '!$Y$8:$Y$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"H29+J29","v":{"v":443.23,"d":"443 €"}},{"v":443.23,"d":"443 €"},{"$f":"SUMPRODUCT((Fevrier!$D$164:$D$232=$B29)*Fevrier!$G$164:$G$232)","v":{"v":443.23,"d":"443.23 €"}},{"$f":"SUMPRODUCT((Fevrier!$M$13:$M$46=$B29)*Fevrier!$P$13:$P$46)-SUMPRODUCT((Fevrier!$M$58:$M$73=$B29)*Fevrier!$P$58:$P$73)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Fevrier!$V$8:$V$76=$B29)*Fevrier!$Y$8:$Y$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"M29+O29","v":{"v":443.23,"d":"443 €"}},{"v":443.23,"d":"443 €"},{"$f":"SUMPRODUCT((Mars!$D$164:$D$232=$B29)*Mars!$G$164:$G$232)","v":{"v":443.23,"d":"443.23 €"}},{"$f":"SUMPRODUCT((Mars!$M$13:$M$46=$B29)*Mars!$P$13:$P$46)-SUMPRODUCT((Mars!$M$58:$M$73=$B29)*Mars!$P$58:$P$73)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Mars!$V$8:$V$76=$B29)*Mars!$Y$8:$Y$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"R29+T29","v":{"v":443.23,"d":"443 €"}},{"v":443.23,"d":"443 €"},{"$f":"SUMPRODUCT((Avril!$D$164:$D$232=$B29)*Avril!$G$164:$G$232)","v":{"v":443.23,"d":"443.23 €"}},{"$f":"SUMPRODUCT((Avril!$M$13:$M$46=$B29)*Avril!$P$13:$P$46)-SUMPRODUCT((Avril!$M$58:$M$73=$B29)*Avril!$P$58:$P$73)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Avril!$V$8:$V$76=$B29)*Avril!$Y$8:$Y$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"W29+Y29","v":{"v":443.23,"d":"443 €"}},{"v":443.23,"d":"443 €"},{"$f":"SUMPRODUCT((Mai!$D$164:$D$232=$B29)*Mai!$G$164:$G$232)","v":{"v":443.23,"d":"443.23 €"}},{"$f":"SUMPRODUCT((Mai!$M$13:$M$46=$B29)*Mai!$P$13:$P$46)-SUMPRODUCT((Mai!$M$58:$M$73=$B29)*Mai!$P$58:$P$73)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Mai!$V$8:$V$76=$B29)*Mai!$Y$8:$Y$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"AB29+AD29","v":{"v":443.23,"d":"443 €"}},{"v":443.23,"d":"443 €"},{"$f":"SUMPRODUCT((Juin!$D$164:$D$232=$B29)*Juin!$G$164:$G$232)","v":{"v":443.23,"d":"443.23 €"}},{"$f":"SUMPRODUCT((Juin!$M$13:$M$46=$B29)*Juin!$P$13:$P$46)-SUMPRODUCT((Juin!$M$58:$M$73=$B29)*Juin!$P$58:$P$73)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Juin!$V$8:$V$76=$B29)*Juin!$Y$8:$Y$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"AG29+AI29","v":{"v":443.23,"d":"443 €"}},{"v":443.23,"d":"443 €"},{"$f":"SUMPRODUCT((Juillet!$D$164:$D$232=$B29)*Juillet!$G$164:$G$232)","v":{"v":443.23,"d":"443.23 €"}},{"$f":"SUMPRODUCT((Juillet!$M$13:$M$46=$B29)*Juillet!$P$13:$P$46)-SUMPRODUCT((Juillet!$M$58:$M$73=$B29)*Juillet!$P$58:$P$73)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Juillet!$V$8:$V$76=$B29)*Juillet!$Y$8:$Y$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"AL29+AN29","v":{"v":443.23,"d":"443 €"}},{"v":443.23,"d":"443 €"},{"$f":"SUMPRODUCT((Aout!$D$164:$D$232=$B29)*Aout!$G$164:$G$232)","v":{"v":443.23,"d":"443.23 €"}},{"$f":"SUMPRODUCT((Aout!$M$13:$M$46=$B29)*Aout!$P$13:$P$46)-SUMPRODUCT((Aout!$M$58:$M$73=$B29)*Aout!$P$58:$P$73)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Aout!$V$8:$V$76=$B29)*Aout!$Y$8:$Y$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"AQ29+AS29","v":{"v":443.23,"d":"443 €"}},{"v":443.23,"d":"443 €"},{"$f":"SUMPRODUCT((Septembre!$D$164:$D$232=$B29)*Septembre!$G$164:$G$232)","v":{"v":443.23,"d":"443.23 €"}},{"$f":"SUMPRODUCT((Septembre!$M$13:$M$46=$B29)*Septembre!$P$13:$P$46)-SUMPRODUCT((Septembre!$M$58:$M$73=$B29)*Septembre!$P$58:$P$73)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Septembre!$V$8:$V$76=$B29)*Septembre!$Y$8:$Y$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"AV29+AX29","v":{"v":443.23,"d":"443 €"}},{"v":443.23,"d":"443 €"},{"$f":"SUMPRODUCT((Octobre!$D$164:$D$232=$B29)*Octobre!$G$164:$G$232)","v":{"v":443.23,"d":"443.23 €"}},{"$f":"SUMPRODUCT((Octobre!$M$13:$M$46=$B29)*Octobre!$P$13:$P$46)-SUMPRODUCT((Octobre!$M$58:$M$73=$B29)*Octobre!$P$58:$P$73)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Octobre!$V$8:$V$76=$B29)*Octobre!$Y$8:$Y$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"BA29+BC29","v":{"v":443.23,"d":"443 €"}},{"v":443.23,"d":"443 €"},{"$f":"SUMPRODUCT((Novembre!$D$164:$D$232=$B29)*Novembre!$G$164:$G$232)","v":{"v":443.23,"d":"443.23 €"}},{"$f":"SUMPRODUCT((Novembre!$M$13:$M$46=$B29)*Novembre!$P$13:$P$46)-SUMPRODUCT((Novembre!$M$58:$M$73=$B29)*Novembre!$P$58:$P$73)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Novembre!$V$8:$V$76=$B29)*Novembre!$Y$8:$Y$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"BF29+BH29","v":{"v":443.23,"d":"443 €"}},{"v":443.23,"d":"443 €"},{"$f":"SUMPRODUCT((Décembre!$D$164:$D$232=$B29)*Décembre!$G$164:$G$232)","v":{"v":443.23,"d":"443.23 €"}},{"$f":"SUMPRODUCT((Décembre!$M$13:$M$46=$B29)*Décembre!$P$13:$P$46)-SUMPRODUCT((Décembre!$M$58:$M$73=$B29)*Décembre!$P$58:$P$73)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Décembre!$V$8:$V$76=$B29)*Décembre!$Y$8:$Y$76)","v":{"v":0,"d":"0.00 €"}}]
[{"$nulls":4},{"v":0,"d":"0 €"},{"$f":"SUMPRODUCT(('Janvier '!$D$164:$D$232=$B29)*'Janvier '!$F$164:$F$232)","v":{"v":0,"d":"0 €"}},{"$f":"SUMPRODUCT(('Janvier '!$M$13:$M$46=$B29)*'Janvier '!$O$13:$O$46)+SUMPRODUCT(('Janvier '!$M$58:$M$73=$B29)*'Janvier '!$O$58:$O$73)","v":{"v":0,"d":"0 €"}},{"$f":"SUMPRODUCT(('Janvier '!$V$8:$V$76=$B29)*'Janvier '!$X$8:$X$76)","v":{"v":0,"d":"0 €"}},null,{"v":443.23,"d":"443 €"},{"$f":"SUMPRODUCT((Fevrier!$D$164:$D$232=$B29)*Fevrier!$F$164:$F$232)","v":{"v":443.23,"d":"443 €"}},{"$f":"SUMPRODUCT((Fevrier!$M$13:$M$46=$B29)*Fevrier!$O$13:$O$46)+SUMPRODUCT((Fevrier!$M$58:$M$73=$B29)*Fevrier!$O$58:$O$73)","v":{"v":0,"d":"0 €"}},{"$f":"SUMPRODUCT((Fevrier!$V$8:$V$76=$B29)*Fevrier!$X$8:$X$76)","v":{"v":0,"d":"0 €"}},null,{"v":443.23,"d":"443 €"},{"$f":"SUMPRODUCT((Mars!$D$164:$D$232=$B29)*Mars!$F$164:$F$232)","v":{"v":443.23,"d":"443 €"}},{"$f":"SUMPRODUCT((Mars!$M$13:$M$46=$B29)*Mars!$O$13:$O$46)+SUMPRODUCT((Mars!$M$58:$M$73=$B29)*Mars!$O$58:$O$73)","v":{"v":0,"d":"0 €"}},{"$f":"SUMPRODUCT((Mars!$V$8:$V$76=$B29)*Mars!$X$8:$X$76)","v":{"v":0,"d":"0 €"}},null,{"v":443.23,"d":"443 €"},{"$f":"SUMPRODUCT((Avril!$D$164:$D$232=$B29)*Avril!$F$164:$F$232)","v":{"v":443.23,"d":"443 €"}},{"$f":"SUMPRODUCT((Avril!$M$13:$M$46=$B29)*Avril!$O$13:$O$46)+SUMPRODUCT((Avril!$M$58:$M$73=$B29)*Avril!$O$58:$O$73)","v":{"v":0,"d":"0 €"}},{"$f":"SUMPRODUCT((Avril!$V$8:$V$76=$B29)*Avril!$X$8:$X$76)","v":{"v":0,"d":"0 €"}},null,{"v":443.23,"d":"443 €"},{"$f":"SUMPRODUCT((Mai!$D$164:$D$232=$B29)*Mai!$F$164:$F$232)","v":{"v":443.23,"d":"443 €"}},{"$f":"SUMPRODUCT((Mai!$M$13:$M$46=$B29)*Mai!$O$13:$O$46)+SUMPRODUCT((Mai!$M$58:$M$73=$B29)*Mai!$O$58:$O$73)","v":{"v":0,"d":"0 €"}},{"$f":"SUMPRODUCT((Mai!$V$8:$V$76=$B29)*Mai!$X$8:$X$76)","v":{"v":0,"d":"0 €"}},null,{"v":443.23,"d":"443 €"},{"$f":"SUMPRODUCT((Juin!$D$164:$D$232=$B29)*Juin!$F$164:$F$232)","v":{"v":443.23,"d":"443 €"}},{"$f":"SUMPRODUCT((Juin!$M$13:$M$46=$B29)*Juin!$O$13:$O$46)+SUMPRODUCT((Juin!$M$58:$M$73=$B29)*Juin!$O$58:$O$73)","v":{"v":0,"d":"0 €"}},{"$f":"SUMPRODUCT((Juin!$V$8:$V$76=$B29)*Juin!$X$8:$X$76)","v":{"v":0,"d":"0 €"}},null,{"v":443.23,"d":"443 €"},{"$f":"SUMPRODUCT((Juillet!$D$164:$D$232=$B29)*Juillet!$F$164:$F$232)","v":{"v":443.23,"d":"443 €"}},{"$f":"SUMPRODUCT((Juillet!$M$13:$M$46=$B29)*Juillet!$O$13:$O$46)+SUMPRODUCT((Juillet!$M$58:$M$73=$B29)*Juillet!$O$58:$O$73)","v":{"v":0,"d":"0 €"}},{"$f":"SUMPRODUCT((Juillet!$V$8:$V$76=$B29)*Juillet!$X$8:$X$76)","v":{"v":0,"d":"0 €"}},null,{"v":443.23,"d":"443 €"},{"$f":"SUMPRODUCT((Aout!$D$164:$D$232=$B29)*Aout!$F$164:$F$232)","v":{"v":443.23,"d":"443 €"}},{"$f":"SUMPRODUCT((Aout!$M$13:$M$46=$B29)*Aout!$O$13:$O$46)+SUMPRODUCT((Aout!$M$58:$M$73=$B29)*Aout!$O$58:$O$73)","v":{"v":0,"d":"0 €"}},{"$f":"SUMPRODUCT((Aout!$V$8:$V$76=$B29)*Aout!$X$8:$X$76)","v":{"v":0,"d":"0 €"}},null,{"v":443.23,"d":"443 €"},{"$f":"SUMPRODUCT((Septembre!$D$164:$D$232=$B29)*Septembre!$F$164:$F$232)","v":{"v":443.23,"d":"443 €"}},{"$f":"SUMPRODUCT((Septembre!$M$13:$M$46=$B29)*Septembre!$O$13:$O$46)+SUMPRODUCT((Septembre!$M$58:$M$73=$B29)*Septembre!$O$58:$O$73)","v":{"v":0,"d":"0 €"}},{"$f":"SUMPRODUCT((Septembre!$V$8:$V$76=$B29)*Septembre!$X$8:$X$76)","v":{"v":0,"d":"0 €"}},null,{"v":443.23,"d":"443 €"},{"$f":"SUMPRODUCT((Octobre!$D$164:$D$232=$B29)*Octobre!$F$164:$F$232)","v":{"v":443.23,"d":"443 €"}},{"$f":"SUMPRODUCT((Octobre!$M$13:$M$46=$B29)*Octobre!$O$13:$O$46)+SUMPRODUCT((Octobre!$M$58:$M$73=$B29)*Octobre!$O$58:$O$73)","v":{"v":0,"d":"0 €"}},{"$f":"SUMPRODUCT((Octobre!$V$8:$V$76=$B29)*Octobre!$X$8:$X$76)","v":{"v":0,"d":"0 €"}},null,{"v":443.23,"d":"443 €"},{"$f":"SUMPRODUCT((Novembre!$D$164:$D$232=$B29)*Novembre!$F$164:$F$232)","v":{"v":443.23,"d":"443 €"}},{"$f":"SUMPRODUCT((Novembre!$M$13:$M$46=$B29)*Novembre!$O$13:$O$46)+SUMPRODUCT((Novembre!$M$58:$M$73=$B29)*Novembre!$O$58:$O$73)","v":{"v":0,"d":"0 €"}},{"$f":"SUMPRODUCT((Novembre!$V$8:$V$76=$B29)*Novembre!$X$8:$X$76)","v":{"v":0,"d":"0 €"}},null,{"v":443.23,"d":"443 €"},{"$f":"SUMPRODUCT((Décembre!$D$164:$D$232=$B29)*Décembre!$F$164:$F$232)","v":{"v":443.23,"d":"443 €"}},{"$f":"SUMPRODUCT((Décembre!$M$13:$M$46=$B29)*Décembre!$O$13:$O$46)+SUMPRODUCT((Décembre!$M$58:$M$73=$B29)*Décembre!$O$58:$O$73)","v":{"v":0,"d":"0 €"}},{"$f":"SUMPRODUCT((Décembre!$V$8:$V$76=$B29)*Décembre!$X$8:$X$76)","v":{"v":0,"d":"0 €"}}]
[null,"Jardin",{"v":0,"d":"0 €"},{"$f":"C31+E31","v":{"v":0,"d":"0 €"}},{"v":0,"d":"0 €"},{"$f":"SUMPRODUCT(('Janvier '!$D$164:$D$232=$B31)*'Janvier '!$G$164:$G$232)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT(('Janvier '!$M$13:$M$46=$B31)*'Janvier '!$P$13:$P$46)-SUMPRODUCT(('Janvier '!$M$58:$M$73=$B31)*'Janvier '!$P$58:$P$73)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT(('Janvier '!$V$8:$V$76=$B31)*'Janvier '!$Y$8:$Y$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"H31+J31","v":{"v":0,"d":"0 €"}},{"v":0,"d":"0 €"},{"$f":"SUMPRODUCT((Fevrier!$D$164:$D$232=$B31)*Fevrier!$G$164:$G$232)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Fevrier!$M$13:$M$46=$B31)*Fevrier!$P$13:$P$46)-SUMPRODUCT((Fevrier!$M$58:$M$73=$B31)*Fevrier!$P$58:$P$73)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Fevrier!$V$8:$V$76=$B31)*Fevrier!$Y$8:$Y$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"M31+O31","v":{"v":0,"d":"0 €"}},{"v":0,"d":"0 €"},{"$f":"SUMPRODUCT((Mars!$D$164:$D$232=$B31)*Mars!$G$164:$G$232)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Mars!$M$13:$M$46=$B31)*Mars!$P$13:$P$46)-SUMPRODUCT((Mars!$M$58:$M$73=$B31)*Mars!$P$58:$P$73)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Mars!$V$8:$V$76=$B31)*Mars!$Y$8:$Y$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"R31+T31","v":{"v":0,"d":"0 €"}},{"v":0,"d":"0 €"},{"$f":"SUMPRODUCT((Avril!$D$164:$D$232=$B31)*Avril!$G$164:$G$232)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Avril!$M$13:$M$46=$B31)*Avril!$P$13:$P$46)-SUMPRODUCT((Avril!$M$58:$M$73=$B31)*Avril!$P$58:$P$73)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Avril!$V$8:$V$76=$B31)*Avril!$Y$8:$Y$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"W31+Y31","v":{"v":0,"d":"0 €"}},{"v":0,"d":"0 €"},{"$f":"SUMPRODUCT((Mai!$D$164:$D$232=$B31)*Mai!$G$164:$G$232)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Mai!$M$13:$M$46=$B31)*Mai!$P$13:$P$46)-SUMPRODUCT((Mai!$M$58:$M$73=$B31)*Mai!$P$58:$P$73)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Mai!$V$8:$V$76=$B31)*Mai!$Y$8:$Y$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"AB31+AD31","v":{"v":0,"d":"0 €"}},{"v":0,"d":"0 €"},{"$f":"SUMPRODUCT((Juin!$D$164:$D$232=$B31)*Juin!$G$164:$G$232)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Juin!$M$13:$M$46=$B31)*Juin!$P$13:$P$46)-SUMPRODUCT((Juin!$M$58:$M$73=$B31)*Juin!$P$58:$P$73)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Juin!$V$8:$V$76=$B31)*Juin!$Y$8:$Y$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"AG31+AI31","v":{"v":0,"d":"0 €"}},{"v":0,"d":"0 €"},{"$f":"SUMPRODUCT((Juillet!$D$164:$D$232=$B31)*Juillet!$G$164:$G$232)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Juillet!$M$13:$M$46=$B31)*Juillet!$P$13:$P$46)-SUMPRODUCT((Juillet!$M$58:$M$73=$B31)*Juillet!$P$58:$P$73)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Juillet!$V$8:$V$76=$B31)*Juillet!$Y$8:$Y$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"AL31+AN31","v":{"v":0,"d":"0 €"}},{"v":0,"d":"0 €"},{"$f":"SUMPRODUCT((Aout!$D$164:$D$232=$B31)*Aout!$G$164:$G$232)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Aout!$M$13:$M$46=$B31)*Aout!$P$13:$P$46)-SUMPRODUCT((Aout!$M$58:$M$73=$B31)*Aout!$P$58:$P$73)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Aout!$V$8:$V$76=$B31)*Aout!$Y$8:$Y$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"AQ31+AS31","v":{"v":0,"d":"0 €"}},{"v":0,"d":"0 €"},{"$f":"SUMPRODUCT((Septembre!$D$164:$D$232=$B31)*Septembre!$G$164:$G$232)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Septembre!$M$13:$M$46=$B31)*Septembre!$P$13:$P$46)-SUMPRODUCT((Septembre!$M$58:$M$73=$B31)*Septembre!$P$58:$P$73)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Septembre!$V$8:$V$76=$B31)*Septembre!$Y$8:$Y$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"AV31+AX31","v":{"v":0,"d":"0 €"}},{"v":0,"d":"0 €"},{"$f":"SUMPRODUCT((Octobre!$D$164:$D$232=$B31)*Octobre!$G$164:$G$232)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Octobre!$M$13:$M$46=$B31)*Octobre!$P$13:$P$46)-SUMPRODUCT((Octobre!$M$58:$M$73=$B31)*Octobre!$P$58:$P$73)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Octobre!$V$8:$V$76=$B31)*Octobre!$Y$8:$Y$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"BA31+BC31","v":{"v":0,"d":"0 €"}},{"v":0,"d":"0 €"},{"$f":"SUMPRODUCT((Novembre!$D$164:$D$232=$B31)*Novembre!$G$164:$G$232)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Novembre!$M$13:$M$46=$B31)*Novembre!$P$13:$P$46)-SUMPRODUCT((Novembre!$M$58:$M$73=$B31)*Novembre!$P$58:$P$73)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Novembre!$V$8:$V$76=$B31)*Novembre!$Y$8:$Y$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"BF31+BH31","v":{"v":0,"d":"0 €"}},{"v":0,"d":"0 €"},{"$f":"SUMPRODUCT((Décembre!$D$164:$D$232=$B31)*Décembre!$G$164:$G$232)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Décembre!$M$13:$M$46=$B31)*Décembre!$P$13:$P$46)-SUMPRODUCT((Décembre!$M$58:$M$73=$B31)*Décembre!$P$58:$P$73)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Décembre!$V$8:$V$76=$B31)*Décembre!$Y$8:$Y$76)","v":{"v":0,"d":"0.00 €"}}]
[{"$nulls":4},{"v":0,"d":"0 €"},{"$f":"SUMPRODUCT(('Janvier '!$D$164:$D$232=$B31)*'Janvier '!$F$164:$F$232)","v":{"v":0,"d":"0 €"}},{"$f":"SUMPRODUCT(('Janvier '!$M$13:$M$46=$B31)*'Janvier '!$O$13:$O$46)+SUMPRODUCT(('Janvier '!$M$58:$M$73=$B31)*'Janvier '!$O$58:$O$73)","v":{"v":0,"d":"0 €"}},{"$f":"SUMPRODUCT(('Janvier '!$V$8:$V$76=$B31)*'Janvier '!$X$8:$X$76)","v":{"v":0,"d":"0 €"}},null,{"v":0,"d":"0 €"},{"$f":"SUMPRODUCT((Fevrier!$D$164:$D$232=$B31)*Fevrier!$F$164:$F$232)","v":{"v":0,"d":"0 €"}},{"$f":"SUMPRODUCT((Fevrier!$M$13:$M$46=$B31)*Fevrier!$O$13:$O$46)+SUMPRODUCT((Fevrier!$M$58:$M$73=$B31)*Fevrier!$O$58:$O$73)","v":{"v":0,"d":"0 €"}},{"$f":"SUMPRODUCT((Fevrier!$V$8:$V$76=$B31)*Fevrier!$X$8:$X$76)","v":{"v":0,"d":"0 €"}},null,{"v":0,"d":"0 €"},{"$f":"SUMPRODUCT((Mars!$D$164:$D$232=$B31)*Mars!$F$164:$F$232)","v":{"v":0,"d":"0 €"}},{"$f":"SUMPRODUCT((Mars!$M$13:$M$46=$B31)*Mars!$O$13:$O$46)+SUMPRODUCT((Mars!$M$58:$M$73=$B31)*Mars!$O$58:$O$73)","v":{"v":0,"d":"0 €"}},{"$f":"SUMPRODUCT((Mars!$V$8:$V$76=$B31)*Mars!$X$8:$X$76)","v":{"v":0,"d":"0 €"}},null,{"v":0,"d":"0 €"},{"$f":"SUMPRODUCT((Avril!$D$164:$D$232=$B31)*Avril!$F$164:$F$232)","v":{"v":0,"d":"0 €"}},{"$f":"SUMPRODUCT((Avril!$M$13:$M$46=$B31)*Avril!$O$13:$O$46)+SUMPRODUCT((Avril!$M$58:$M$73=$B31)*Avril!$O$58:$O$73)","v":{"v":0,"d":"0 €"}},{"$f":"SUMPRODUCT((Avril!$V$8:$V$76=$B31)*Avril!$X$8:$X$76)","v":{"v":0,"d":"0 €"}},null,{"v":0,"d":"0 €"},{"$f":"SUMPRODUCT((Mai!$D$164:$D$232=$B31)*Mai!$F$164:$F$232)","v":{"v":0,"d":"0 €"}},{"$f":"SUMPRODUCT((Mai!$M$13:$M$46=$B31)*Mai!$O$13:$O$46)+SUMPRODUCT((Mai!$M$58:$M$73=$B31)*Mai!$O$58:$O$73)","v":{"v":0,"d":"0 €"}},{"$f":"SUMPRODUCT((Mai!$V$8:$V$76=$B31)*Mai!$X$8:$X$76)","v":{"v":0,"d":"0 €"}},null,{"v":0,"d":"0 €"},{"$f":"SUMPRODUCT((Juin!$D$164:$D$232=$B31)*Juin!$F$164:$F$232)","v":{"v":0,"d":"0 €"}},{"$f":"SUMPRODUCT((Juin!$M$13:$M$46=$B31)*Juin!$O$13:$O$46)+SUMPRODUCT((Juin!$M$58:$M$73=$B31)*Juin!$O$58:$O$73)","v":{"v":0,"d":"0 €"}},{"$f":"SUMPRODUCT((Juin!$V$8:$V$76=$B31)*Juin!$X$8:$X$76)","v":{"v":0,"d":"0 €"}},null,{"v":0,"d":"0 €"},{"$f":"SUMPRODUCT((Juillet!$D$164:$D$232=$B31)*Juillet!$F$164:$F$232)","v":{"v":0,"d":"0 €"}},{"$f":"SUMPRODUCT((Juillet!$M$13:$M$46=$B31)*Juillet!$O$13:$O$46)+SUMPRODUCT((Juillet!$M$58:$M$73=$B31)*Juillet!$O$58:$O$73)","v":{"v":0,"d":"0 €"}},{"$f":"SUMPRODUCT((Juillet!$V$8:$V$76=$B31)*Juillet!$X$8:$X$76)","v":{"v":0,"d":"0 €"}},null,{"v":0,"d":"0 €"},{"$f":"SUMPRODUCT((Aout!$D$164:$D$232=$B31)*Aout!$F$164:$F$232)","v":{"v":0,"d":"0 €"}},{"$f":"SUMPRODUCT((Aout!$M$13:$M$46=$B31)*Aout!$O$13:$O$46)+SUMPRODUCT((Aout!$M$58:$M$73=$B31)*Aout!$O$58:$O$73)","v":{"v":0,"d":"0 €"}},{"$f":"SUMPRODUCT((Aout!$V$8:$V$76=$B31)*Aout!$X$8:$X$76)","v":{"v":0,"d":"0 €"}},null,{"v":0,"d":"0 €"},{"$f":"SUMPRODUCT((Septembre!$D$164:$D$232=$B31)*Septembre!$F$164:$F$232)","v":{"v":0,"d":"0 €"}},{"$f":"SUMPRODUCT((Septembre!$M$13:$M$46=$B31)*Septembre!$O$13:$O$46)+SUMPRODUCT((Septembre!$M$58:$M$73=$B31)*Septembre!$O$58:$O$73)","v":{"v":0,"d":"0 €"}},{"$f":"SUMPRODUCT((Septembre!$V$8:$V$76=$B31)*Septembre!$X$8:$X$76)","v":{"v":0,"d":"0 €"}},null,{"v":0,"d":"0 €"},{"$f":"SUMPRODUCT((Octobre!$D$164:$D$232=$B31)*Octobre!$F$164:$F$232)","v":{"v":0,"d":"0 €"}},{"$f":"SUMPRODUCT((Octobre!$M$13:$M$46=$B31)*Octobre!$O$13:$O$46)+SUMPRODUCT((Octobre!$M$58:$M$73=$B31)*Octobre!$O$58:$O$73)","v":{"v":0,"d":"0 €"}},{"$f":"SUMPRODUCT((Octobre!$V$8:$V$76=$B31)*Octobre!$X$8:$X$76)","v":{"v":0,"d":"0 €"}},null,{"v":0,"d":"0 €"},{"$f":"SUMPRODUCT((Novembre!$D$164:$D$232=$B31)*Novembre!$F$164:$F$232)","v":{"v":0,"d":"0 €"}},{"$f":"SUMPRODUCT((Novembre!$M$13:$M$46=$B31)*Novembre!$O$13:$O$46)+SUMPRODUCT((Novembre!$M$58:$M$73=$B31)*Novembre!$O$58:$O$73)","v":{"v":0,"d":"0 €"}},{"$f":"SUMPRODUCT((Novembre!$V$8:$V$76=$B31)*Novembre!$X$8:$X$76)","v":{"v":0,"d":"0 €"}},null,{"v":0,"d":"0 €"},{"$f":"SUMPRODUCT((Décembre!$D$164:$D$232=$B31)*Décembre!$F$164:$F$232)","v":{"v":0,"d":"0 €"}},{"$f":"SUMPRODUCT((Décembre!$M$13:$M$46=$B31)*Décembre!$O$13:$O$46)+SUMPRODUCT((Décembre!$M$58:$M$73=$B31)*Décembre!$O$58:$O$73)","v":{"v":0,"d":"0 €"}},{"$f":"SUMPRODUCT((Décembre!$V$8:$V$76=$B31)*Décembre!$X$8:$X$76)","v":{"v":0,"d":"0 €"}}]
[null,"Sport",{"v":0,"d":"0 €"},{"$f":"C33+E33","v":{"v":130,"d":"130 €"}},{"v":130,"d":"130 €"},{"$f":"SUMPRODUCT(('Janvier '!$D$164:$D$232=$B33)*'Janvier '!$G$164:$G$232)","v":{"v":130,"d":"130.00 €"}},{"$f":"SUMPRODUCT(('Janvier '!$M$13:$M$46=$B33)*'Janvier '!$P$13:$P$46)-SUMPRODUCT(('Janvier '!$M$58:$M$73=$B33)*'Janvier '!$P$58:$P$73)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT(('Janvier '!$V$8:$V$76=$B33)*'Janvier '!$Y$8:$Y$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"H33+J33","v":{"v":130,"d":"130 €"}},{"v":130,"d":"130 €"},{"$f":"SUMPRODUCT((Fevrier!$D$164:$D$232=$B33)*Fevrier!$G$164:$G$232)","v":{"v":130,"d":"130.00 €"}},{"$f":"SUMPRODUCT((Fevrier!$M$13:$M$46=$B33)*Fevrier!$P$13:$P$46)-SUMPRODUCT((Fevrier!$M$58:$M$73=$B33)*Fevrier!$P$58:$P$73)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Fevrier!$V$8:$V$76=$B33)*Fevrier!$Y$8:$Y$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"M33+O33","v":{"v":130,"d":"130 €"}},{"v":130,"d":"130 €"},{"$f":"SUMPRODUCT((Mars!$D$164:$D$232=$B33)*Mars!$G$164:$G$232)","v":{"v":130,"d":"130.00 €"}},{"$f":"SUMPRODUCT((Mars!$M$13:$M$46=$B33)*Mars!$P$13:$P$46)-SUMPRODUCT((Mars!$M$58:$M$73=$B33)*Mars!$P$58:$P$73)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Mars!$V$8:$V$76=$B33)*Mars!$Y$8:$Y$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"R33+T33","v":{"v":130,"d":"130 €"}},{"v":130,"d":"130 €"},{"$f":"SUMPRODUCT((Avril!$D$164:$D$232=$B33)*Avril!$G$164:$G$232)","v":{"v":130,"d":"130.00 €"}},{"$f":"SUMPRODUCT((Avril!$M$13:$M$46=$B33)*Avril!$P$13:$P$46)-SUMPRODUCT((Avril!$M$58:$M$73=$B33)*Avril!$P$58:$P$73)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Avril!$V$8:$V$76=$B33)*Avril!$Y$8:$Y$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"W33+Y33","v":{"v":130,"d":"130 €"}},{"v":130,"d":"130 €"},{"$f":"SUMPRODUCT((Mai!$D$164:$D$232=$B33)*Mai!$G$164:$G$232)","v":{"v":130,"d":"130.00 €"}},{"$f":"SUMPRODUCT((Mai!$M$13:$M$46=$B33)*Mai!$P$13:$P$46)-SUMPRODUCT((Mai!$M$58:$M$73=$B33)*Mai!$P$58:$P$73)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Mai!$V$8:$V$76=$B33)*Mai!$Y$8:$Y$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"AB33+AD33","v":{"v":130,"d":"130 €"}},{"v":130,"d":"130 €"},{"$f":"SUMPRODUCT((Juin!$D$164:$D$232=$B33)*Juin!$G$164:$G$232)","v":{"v":130,"d":"130.00 €"}},{"$f":"SUMPRODUCT((Juin!$M$13:$M$46=$B33)*Juin!$P$13:$P$46)-SUMPRODUCT((Juin!$M$58:$M$73=$B33)*Juin!$P$58:$P$73)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Juin!$V$8:$V$76=$B33)*Juin!$Y$8:$Y$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"AG33+AI33","v":{"v":130,"d":"130 €"}},{"v":130,"d":"130 €"},{"$f":"SUMPRODUCT((Juillet!$D$164:$D$232=$B33)*Juillet!$G$164:$G$232)","v":{"v":130,"d":"130.00 €"}},{"$f":"SUMPRODUCT((Juillet!$M$13:$M$46=$B33)*Juillet!$P$13:$P$46)-SUMPRODUCT((Juillet!$M$58:$M$73=$B33)*Juillet!$P$58:$P$73)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Juillet!$V$8:$V$76=$B33)*Juillet!$Y$8:$Y$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"AL33+AN33","v":{"v":130,"d":"130 €"}},{"v":130,"d":"130 €"},{"$f":"SUMPRODUCT((Aout!$D$164:$D$232=$B33)*Aout!$G$164:$G$232)","v":{"v":130,"d":"130.00 €"}},{"$f":"SUMPRODUCT((Aout!$M$13:$M$46=$B33)*Aout!$P$13:$P$46)-SUMPRODUCT((Aout!$M$58:$M$73=$B33)*Aout!$P$58:$P$73)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Aout!$V$8:$V$76=$B33)*Aout!$Y$8:$Y$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"AQ33+AS33","v":{"v":130,"d":"130 €"}},{"v":130,"d":"130 €"},{"$f":"SUMPRODUCT((Septembre!$D$164:$D$232=$B33)*Septembre!$G$164:$G$232)","v":{"v":130,"d":"130.00 €"}},{"$f":"SUMPRODUCT((Septembre!$M$13:$M$46=$B33)*Septembre!$P$13:$P$46)-SUMPRODUCT((Septembre!$M$58:$M$73=$B33)*Septembre!$P$58:$P$73)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Septembre!$V$8:$V$76=$B33)*Septembre!$Y$8:$Y$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"AV33+AX33","v":{"v":130,"d":"130 €"}},{"v":130,"d":"130 €"},{"$f":"SUMPRODUCT((Octobre!$D$164:$D$232=$B33)*Octobre!$G$164:$G$232)","v":{"v":130,"d":"130.00 €"}},{"$f":"SUMPRODUCT((Octobre!$M$13:$M$46=$B33)*Octobre!$P$13:$P$46)-SUMPRODUCT((Octobre!$M$58:$M$73=$B33)*Octobre!$P$58:$P$73)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Octobre!$V$8:$V$76=$B33)*Octobre!$Y$8:$Y$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"BA33+BC33","v":{"v":130,"d":"130 €"}},{"v":130,"d":"130 €"},{"$f":"SUMPRODUCT((Novembre!$D$164:$D$232=$B33)*Novembre!$G$164:$G$232)","v":{"v":130,"d":"130.00 €"}},{"$f":"SUMPRODUCT((Novembre!$M$13:$M$46=$B33)*Novembre!$P$13:$P$46)-SUMPRODUCT((Novembre!$M$58:$M$73=$B33)*Novembre!$P$58:$P$73)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Novembre!$V$8:$V$76=$B33)*Novembre!$Y$8:$Y$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"BF33+BH33","v":{"v":130,"d":"130 €"}},{"v":130,"d":"130 €"},{"$f":"SUMPRODUCT((Décembre!$D$164:$D$232=$B33)*Décembre!$G$164:$G$232)","v":{"v":130,"d":"130.00 €"}},{"$f":"SUMPRODUCT((Décembre!$M$13:$M$46=$B33)*Décembre!$P$13:$P$46)-SUMPRODUCT((Décembre!$M$58:$M$73=$B33)*Décembre!$P$58:$P$73)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Décembre!$V$8:$V$76=$B33)*Décembre!$Y$8:$Y$76)","v":{"v":0,"d":"0.00 €"}}]
[{"$nulls":4},{"v":0,"d":"0 €"},{"$f":"SUMPRODUCT(('Janvier '!$D$164:$D$232=$B33)*'Janvier '!$F$164:$F$232)","v":{"v":0,"d":"0 €"}},{"$f":"SUMPRODUCT(('Janvier '!$M$13:$M$46=$B33)*'Janvier '!$O$13:$O$46)+SUMPRODUCT(('Janvier '!$M$58:$M$73=$B33)*'Janvier '!$O$58:$O$73)","v":{"v":0,"d":"0 €"}},{"$f":"SUMPRODUCT(('Janvier '!$V$8:$V$76=$B33)*'Janvier '!$X$8:$X$76)","v":{"v":0,"d":"0 €"}},null,{"v":0,"d":"0 €"},{"$f":"SUMPRODUCT((Fevrier!$D$164:$D$232=$B33)*Fevrier!$F$164:$F$232)","v":{"v":0,"d":"0 €"}},{"$f":"SUMPRODUCT((Fevrier!$M$13:$M$46=$B33)*Fevrier!$O$13:$O$46)+SUMPRODUCT((Fevrier!$M$58:$M$73=$B33)*Fevrier!$O$58:$O$73)","v":{"v":0,"d":"0 €"}},{"$f":"SUMPRODUCT((Fevrier!$V$8:$V$76=$B33)*Fevrier!$X$8:$X$76)","v":{"v":0,"d":"0 €"}},null,{"v":0,"d":"0 €"},{"$f":"SUMPRODUCT((Mars!$D$164:$D$232=$B33)*Mars!$F$164:$F$232)","v":{"v":0,"d":"0 €"}},{"$f":"SUMPRODUCT((Mars!$M$13:$M$46=$B33)*Mars!$O$13:$O$46)+SUMPRODUCT((Mars!$M$58:$M$73=$B33)*Mars!$O$58:$O$73)","v":{"v":0,"d":"0 €"}},{"$f":"SUMPRODUCT((Mars!$V$8:$V$76=$B33)*Mars!$X$8:$X$76)","v":{"v":0,"d":"0 €"}},null,{"v":0,"d":"0 €"},{"$f":"SUMPRODUCT((Avril!$D$164:$D$232=$B33)*Avril!$F$164:$F$232)","v":{"v":0,"d":"0 €"}},{"$f":"SUMPRODUCT((Avril!$M$13:$M$46=$B33)*Avril!$O$13:$O$46)+SUMPRODUCT((Avril!$M$58:$M$73=$B33)*Avril!$O$58:$O$73)","v":{"v":0,"d":"0 €"}},{"$f":"SUMPRODUCT((Avril!$V$8:$V$76=$B33)*Avril!$X$8:$X$76)","v":{"v":0,"d":"0 €"}},null,{"v":0,"d":"0 €"},{"$f":"SUMPRODUCT((Mai!$D$164:$D$232=$B33)*Mai!$F$164:$F$232)","v":{"v":0,"d":"0 €"}},{"$f":"SUMPRODUCT((Mai!$M$13:$M$46=$B33)*Mai!$O$13:$O$46)+SUMPRODUCT((Mai!$M$58:$M$73=$B33)*Mai!$O$58:$O$73)","v":{"v":0,"d":"0 €"}},{"$f":"SUMPRODUCT((Mai!$V$8:$V$76=$B33)*Mai!$X$8:$X$76)","v":{"v":0,"d":"0 €"}},null,{"v":0,"d":"0 €"},{"$f":"SUMPRODUCT((Juin!$D$164:$D$232=$B33)*Juin!$F$164:$F$232)","v":{"v":0,"d":"0 €"}},{"$f":"SUMPRODUCT((Juin!$M$13:$M$46=$B33)*Juin!$O$13:$O$46)+SUMPRODUCT((Juin!$M$58:$M$73=$B33)*Juin!$O$58:$O$73)","v":{"v":0,"d":"0 €"}},{"$f":"SUMPRODUCT((Juin!$V$8:$V$76=$B33)*Juin!$X$8:$X$76)","v":{"v":0,"d":"0 €"}},null,{"v":0,"d":"0 €"},{"$f":"SUMPRODUCT((Juillet!$D$164:$D$232=$B33)*Juillet!$F$164:$F$232)","v":{"v":0,"d":"0 €"}},{"$f":"SUMPRODUCT((Juillet!$M$13:$M$46=$B33)*Juillet!$O$13:$O$46)+SUMPRODUCT((Juillet!$M$58:$M$73=$B33)*Juillet!$O$58:$O$73)","v":{"v":0,"d":"0 €"}},{"$f":"SUMPRODUCT((Juillet!$V$8:$V$76=$B33)*Juillet!$X$8:$X$76)","v":{"v":0,"d":"0 €"}},null,{"v":0,"d":"0 €"},{"$f":"SUMPRODUCT((Aout!$D$164:$D$232=$B33)*Aout!$F$164:$F$232)","v":{"v":0,"d":"0 €"}},{"$f":"SUMPRODUCT((Aout!$M$13:$M$46=$B33)*Aout!$O$13:$O$46)+SUMPRODUCT((Aout!$M$58:$M$73=$B33)*Aout!$O$58:$O$73)","v":{"v":0,"d":"0 €"}},{"$f":"SUMPRODUCT((Aout!$V$8:$V$76=$B33)*Aout!$X$8:$X$76)","v":{"v":0,"d":"0 €"}},null,{"v":0,"d":"0 €"},{"$f":"SUMPRODUCT((Septembre!$D$164:$D$232=$B33)*Septembre!$F$164:$F$232)","v":{"v":0,"d":"0 €"}},{"$f":"SUMPRODUCT((Septembre!$M$13:$M$46=$B33)*Septembre!$O$13:$O$46)+SUMPRODUCT((Septembre!$M$58:$M$73=$B33)*Septembre!$O$58:$O$73)","v":{"v":0,"d":"0 €"}},{"$f":"SUMPRODUCT((Septembre!$V$8:$V$76=$B33)*Septembre!$X$8:$X$76)","v":{"v":0,"d":"0 €"}},null,{"v":0,"d":"0 €"},{"$f":"SUMPRODUCT((Octobre!$D$164:$D$232=$B33)*Octobre!$F$164:$F$232)","v":{"v":0,"d":"0 €"}},{"$f":"SUMPRODUCT((Octobre!$M$13:$M$46=$B33)*Octobre!$O$13:$O$46)+SUMPRODUCT((Octobre!$M$58:$M$73=$B33)*Octobre!$O$58:$O$73)","v":{"v":0,"d":"0 €"}},{"$f":"SUMPRODUCT((Octobre!$V$8:$V$76=$B33)*Octobre!$X$8:$X$76)","v":{"v":0,"d":"0 €"}},null,{"v":0,"d":"0 €"},{"$f":"SUMPRODUCT((Novembre!$D$164:$D$232=$B33)*Novembre!$F$164:$F$232)","v":{"v":0,"d":"0 €"}},{"$f":"SUMPRODUCT((Novembre!$M$13:$M$46=$B33)*Novembre!$O$13:$O$46)+SUMPRODUCT((Novembre!$M$58:$M$73=$B33)*Novembre!$O$58:$O$73)","v":{"v":0,"d":"0 €"}},{"$f":"SUMPRODUCT((Novembre!$V$8:$V$76=$B33)*Novembre!$X$8:$X$76)","v":{"v":0,"d":"0 €"}},null,{"v":0,"d":"0 €"},{"$f":"SUMPRODUCT((Décembre!$D$164:$D$232=$B33)*Décembre!$F$164:$F$232)","v":{"v":0,"d":"0 €"}},{"$f":"SUMPRODUCT((Décembre!$M$13:$M$46=$B33)*Décembre!$O$13:$O$46)+SUMPRODUCT((Décembre!$M$58:$M$73=$B33)*Décembre!$O$58:$O$73)","v":{"v":0,"d":"0 €"}},{"$f":"SUMPRODUCT((Décembre!$V$8:$V$76=$B33)*Décembre!$X$8:$X$76)","v":{"v":0,"d":"0 €"}}]
[null,"Scolarité",{"v":0,"d":"0 €"},{"$f":"C35+E35","v":{"v":280,"d":"280 €"}},{"v":280,"d":"280 €"},{"$f":"SUMPRODUCT(('Janvier '!$D$164:$D$232=$B35)*'Janvier '!$G$164:$G$232)","v":{"v":280,"d":"280.00 €"}},{"$f":"SUMPRODUCT(('Janvier '!$M$13:$M$46=$B35)*'Janvier '!$P$13:$P$46)-SUMPRODUCT(('Janvier '!$M$58:$M$73=$B35)*'Janvier '!$P$58:$P$73)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT(('Janvier '!$V$8:$V$76=$B35)*'Janvier '!$Y$8:$Y$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"H35+J35","v":{"v":280,"d":"280 €"}},{"v":280,"d":"280 €"},{"$f":"SUMPRODUCT((Fevrier!$D$164:$D$232=$B35)*Fevrier!$G$164:$G$232)","v":{"v":280,"d":"280.00 €"}},{"$f":"SUMPRODUCT((Fevrier!$M$13:$M$46=$B35)*Fevrier!$P$13:$P$46)-SUMPRODUCT((Fevrier!$M$58:$M$73=$B35)*Fevrier!$P$58:$P$73)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Fevrier!$V$8:$V$76=$B35)*Fevrier!$Y$8:$Y$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"M35+O35","v":{"v":280,"d":"280 €"}},{"v":280,"d":"280 €"},{"$f":"SUMPRODUCT((Mars!$D$164:$D$232=$B35)*Mars!$G$164:$G$232)","v":{"v":280,"d":"280.00 €"}},{"$f":"SUMPRODUCT((Mars!$M$13:$M$46=$B35)*Mars!$P$13:$P$46)-SUMPRODUCT((Mars!$M$58:$M$73=$B35)*Mars!$P$58:$P$73)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Mars!$V$8:$V$76=$B35)*Mars!$Y$8:$Y$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"R35+T35","v":{"v":280,"d":"280 €"}},{"v":280,"d":"280 €"},{"$f":"SUMPRODUCT((Avril!$D$164:$D$232=$B35)*Avril!$G$164:$G$232)","v":{"v":280,"d":"280.00 €"}},{"$f":"SUMPRODUCT((Avril!$M$13:$M$46=$B35)*Avril!$P$13:$P$46)-SUMPRODUCT((Avril!$M$58:$M$73=$B35)*Avril!$P$58:$P$73)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Avril!$V$8:$V$76=$B35)*Avril!$Y$8:$Y$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"W35+Y35","v":{"v":280,"d":"280 €"}},{"v":280,"d":"280 €"},{"$f":"SUMPRODUCT((Mai!$D$164:$D$232=$B35)*Mai!$G$164:$G$232)","v":{"v":280,"d":"280.00 €"}},{"$f":"SUMPRODUCT((Mai!$M$13:$M$46=$B35)*Mai!$P$13:$P$46)-SUMPRODUCT((Mai!$M$58:$M$73=$B35)*Mai!$P$58:$P$73)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Mai!$V$8:$V$76=$B35)*Mai!$Y$8:$Y$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"AB35+AD35","v":{"v":280,"d":"280 €"}},{"v":280,"d":"280 €"},{"$f":"SUMPRODUCT((Juin!$D$164:$D$232=$B35)*Juin!$G$164:$G$232)","v":{"v":280,"d":"280.00 €"}},{"$f":"SUMPRODUCT((Juin!$M$13:$M$46=$B35)*Juin!$P$13:$P$46)-SUMPRODUCT((Juin!$M$58:$M$73=$B35)*Juin!$P$58:$P$73)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Juin!$V$8:$V$76=$B35)*Juin!$Y$8:$Y$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"AG35+AI35","v":{"v":280,"d":"280 €"}},{"v":280,"d":"280 €"},{"$f":"SUMPRODUCT((Juillet!$D$164:$D$232=$B35)*Juillet!$G$164:$G$232)","v":{"v":280,"d":"280.00 €"}},{"$f":"SUMPRODUCT((Juillet!$M$13:$M$46=$B35)*Juillet!$P$13:$P$46)-SUMPRODUCT((Juillet!$M$58:$M$73=$B35)*Juillet!$P$58:$P$73)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Juillet!$V$8:$V$76=$B35)*Juillet!$Y$8:$Y$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"AL35+AN35","v":{"v":280,"d":"280 €"}},{"v":280,"d":"280 €"},{"$f":"SUMPRODUCT((Aout!$D$164:$D$232=$B35)*Aout!$G$164:$G$232)","v":{"v":280,"d":"280.00 €"}},{"$f":"SUMPRODUCT((Aout!$M$13:$M$46=$B35)*Aout!$P$13:$P$46)-SUMPRODUCT((Aout!$M$58:$M$73=$B35)*Aout!$P$58:$P$73)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Aout!$V$8:$V$76=$B35)*Aout!$Y$8:$Y$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"AQ35+AS35","v":{"v":280,"d":"280 €"}},{"v":280,"d":"280 €"},{"$f":"SUMPRODUCT((Septembre!$D$164:$D$232=$B35)*Septembre!$G$164:$G$232)","v":{"v":280,"d":"280.00 €"}},{"$f":"SUMPRODUCT((Septembre!$M$13:$M$46=$B35)*Septembre!$P$13:$P$46)-SUMPRODUCT((Septembre!$M$58:$M$73=$B35)*Septembre!$P$58:$P$73)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Septembre!$V$8:$V$76=$B35)*Septembre!$Y$8:$Y$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"AV35+AX35","v":{"v":280,"d":"280 €"}},{"v":280,"d":"280 €"},{"$f":"SUMPRODUCT((Octobre!$D$164:$D$232=$B35)*Octobre!$G$164:$G$232)","v":{"v":280,"d":"280.00 €"}},{"$f":"SUMPRODUCT((Octobre!$M$13:$M$46=$B35)*Octobre!$P$13:$P$46)-SUMPRODUCT((Octobre!$M$58:$M$73=$B35)*Octobre!$P$58:$P$73)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Octobre!$V$8:$V$76=$B35)*Octobre!$Y$8:$Y$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"BA35+BC35","v":{"v":280,"d":"280 €"}},{"v":280,"d":"280 €"},{"$f":"SUMPRODUCT((Novembre!$D$164:$D$232=$B35)*Novembre!$G$164:$G$232)","v":{"v":280,"d":"280.00 €"}},{"$f":"SUMPRODUCT((Novembre!$M$13:$M$46=$B35)*Novembre!$P$13:$P$46)-SUMPRODUCT((Novembre!$M$58:$M$73=$B35)*Novembre!$P$58:$P$73)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Novembre!$V$8:$V$76=$B35)*Novembre!$Y$8:$Y$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"BF35+BH35","v":{"v":280,"d":"280 €"}},{"v":280,"d":"280 €"},{"$f":"SUMPRODUCT((Décembre!$D$164:$D$232=$B35)*Décembre!$G$164:$G$232)","v":{"v":280,"d":"280.00 €"}},{"$f":"SUMPRODUCT((Décembre!$M$13:$M$46=$B35)*Décembre!$P$13:$P$46)-SUMPRODUCT((Décembre!$M$58:$M$73=$B35)*Décembre!$P$58:$P$73)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Décembre!$V$8:$V$76=$B35)*Décembre!$Y$8:$Y$76)","v":{"v":0,"d":"0.00 €"}}]
[{"$nulls":4},{"v":55.14,"d":"55 €"},{"$f":"SUMPRODUCT(('Janvier '!$D$164:$D$232=$B35)*'Janvier '!$F$164:$F$232)","v":{"v":55.14,"d":"55 €"}},{"$f":"SUMPRODUCT(('Janvier '!$M$13:$M$46=$B35)*'Janvier '!$O$13:$O$46)+SUMPRODUCT(('Janvier '!$M$58:$M$73=$B35)*'Janvier '!$O$58:$O$73)","v":{"v":0,"d":"0 €"}},{"$f":"SUMPRODUCT(('Janvier '!$V$8:$V$76=$B35)*'Janvier '!$X$8:$X$76)","v":{"v":0,"d":"0 €"}},null,{"v":0,"d":"0 €"},{"$f":"SUMPRODUCT((Fevrier!$D$164:$D$232=$B35)*Fevrier!$F$164:$F$232)","v":{"v":0,"d":"0 €"}},{"$f":"SUMPRODUCT((Fevrier!$M$13:$M$46=$B35)*Fevrier!$O$13:$O$46)+SUMPRODUCT((Fevrier!$M$58:$M$73=$B35)*Fevrier!$O$58:$O$73)","v":{"v":0,"d":"0 €"}},{"$f":"SUMPRODUCT((Fevrier!$V$8:$V$76=$B35)*Fevrier!$X$8:$X$76)","v":{"v":0,"d":"0 €"}},null,{"v":0,"d":"0 €"},{"$f":"SUMPRODUCT((Mars!$D$164:$D$232=$B35)*Mars!$F$164:$F$232)","v":{"v":0,"d":"0 €"}},{"$f":"SUMPRODUCT((Mars!$M$13:$M$46=$B35)*Mars!$O$13:$O$46)+SUMPRODUCT((Mars!$M$58:$M$73=$B35)*Mars!$O$58:$O$73)","v":{"v":0,"d":"0 €"}},{"$f":"SUMPRODUCT((Mars!$V$8:$V$76=$B35)*Mars!$X$8:$X$76)","v":{"v":0,"d":"0 €"}},null,{"v":0,"d":"0 €"},{"$f":"SUMPRODUCT((Avril!$D$164:$D$232=$B35)*Avril!$F$164:$F$232)","v":{"v":0,"d":"0 €"}},{"$f":"SUMPRODUCT((Avril!$M$13:$M$46=$B35)*Avril!$O$13:$O$46)+SUMPRODUCT((Avril!$M$58:$M$73=$B35)*Avril!$O$58:$O$73)","v":{"v":0,"d":"0 €"}},{"$f":"SUMPRODUCT((Avril!$V$8:$V$76=$B35)*Avril!$X$8:$X$76)","v":{"v":0,"d":"0 €"}},null,{"v":0,"d":"0 €"},{"$f":"SUMPRODUCT((Mai!$D$164:$D$232=$B35)*Mai!$F$164:$F$232)","v":{"v":0,"d":"0 €"}},{"$f":"SUMPRODUCT((Mai!$M$13:$M$46=$B35)*Mai!$O$13:$O$46)+SUMPRODUCT((Mai!$M$58:$M$73=$B35)*Mai!$O$58:$O$73)","v":{"v":0,"d":"0 €"}},{"$f":"SUMPRODUCT((Mai!$V$8:$V$76=$B35)*Mai!$X$8:$X$76)","v":{"v":0,"d":"0 €"}},null,{"v":0,"d":"0 €"},{"$f":"SUMPRODUCT((Juin!$D$164:$D$232=$B35)*Juin!$F$164:$F$232)","v":{"v":0,"d":"0 €"}},{"$f":"SUMPRODUCT((Juin!$M$13:$M$46=$B35)*Juin!$O$13:$O$46)+SUMPRODUCT((Juin!$M$58:$M$73=$B35)*Juin!$O$58:$O$73)","v":{"v":0,"d":"0 €"}},{"$f":"SUMPRODUCT((Juin!$V$8:$V$76=$B35)*Juin!$X$8:$X$76)","v":{"v":0,"d":"0 €"}},null,{"v":0,"d":"0 €"},{"$f":"SUMPRODUCT((Juillet!$D$164:$D$232=$B35)*Juillet!$F$164:$F$232)","v":{"v":0,"d":"0 €"}},{"$f":"SUMPRODUCT((Juillet!$M$13:$M$46=$B35)*Juillet!$O$13:$O$46)+SUMPRODUCT((Juillet!$M$58:$M$73=$B35)*Juillet!$O$58:$O$73)","v":{"v":0,"d":"0 €"}},{"$f":"SUMPRODUCT((Juillet!$V$8:$V$76=$B35)*Juillet!$X$8:$X$76)","v":{"v":0,"d":"0 €"}},null,{"v":0,"d":"0 €"},{"$f":"SUMPRODUCT((Aout!$D$164:$D$232=$B35)*Aout!$F$164:$F$232)","v":{"v":0,"d":"0 €"}},{"$f":"SUMPRODUCT((Aout!$M$13:$M$46=$B35)*Aout!$O$13:$O$46)+SUMPRODUCT((Aout!$M$58:$M$73=$B35)*Aout!$O$58:$O$73)","v":{"v":0,"d":"0 €"}},{"$f":"SUMPRODUCT((Aout!$V$8:$V$76=$B35)*Aout!$X$8:$X$76)","v":{"v":0,"d":"0 €"}},null,{"v":0,"d":"0 €"},{"$f":"SUMPRODUCT((Septembre!$D$164:$D$232=$B35)*Septembre!$F$164:$F$232)","v":{"v":0,"d":"0 €"}},{"$f":"SUMPRODUCT((Septembre!$M$13:$M$46=$B35)*Septembre!$O$13:$O$46)+SUMPRODUCT((Septembre!$M$58:$M$73=$B35)*Septembre!$O$58:$O$73)","v":{"v":0,"d":"0 €"}},{"$f":"SUMPRODUCT((Septembre!$V$8:$V$76=$B35)*Septembre!$X$8:$X$76)","v":{"v":0,"d":"0 €"}},null,{"v":0,"d":"0 €"},{"$f":"SUMPRODUCT((Octobre!$D$164:$D$232=$B35)*Octobre!$F$164:$F$232)","v":{"v":0,"d":"0 €"}},{"$f":"SUMPRODUCT((Octobre!$M$13:$M$46=$B35)*Octobre!$O$13:$O$46)+SUMPRODUCT((Octobre!$M$58:$M$73=$B35)*Octobre!$O$58:$O$73)","v":{"v":0,"d":"0 €"}},{"$f":"SUMPRODUCT((Octobre!$V$8:$V$76=$B35)*Octobre!$X$8:$X$76)","v":{"v":0,"d":"0 €"}},null,{"v":0,"d":"0 €"},{"$f":"SUMPRODUCT((Novembre!$D$164:$D$232=$B35)*Novembre!$F$164:$F$232)","v":{"v":0,"d":"0 €"}},{"$f":"SUMPRODUCT((Novembre!$M$13:$M$46=$B35)*Novembre!$O$13:$O$46)+SUMPRODUCT((Novembre!$M$58:$M$73=$B35)*Novembre!$O$58:$O$73)","v":{"v":0,"d":"0 €"}},{"$f":"SUMPRODUCT((Novembre!$V$8:$V$76=$B35)*Novembre!$X$8:$X$76)","v":{"v":0,"d":"0 €"}},null,{"v":0,"d":"0 €"},{"$f":"SUMPRODUCT((Décembre!$D$164:$D$232=$B35)*Décembre!$F$164:$F$232)","v":{"v":0,"d":"0 €"}},{"$f":"SUMPRODUCT((Décembre!$M$13:$M$46=$B35)*Décembre!$O$13:$O$46)+SUMPRODUCT((Décembre!$M$58:$M$73=$B35)*Décembre!$O$58:$O$73)","v":{"v":0,"d":"0 €"}},{"$f":"SUMPRODUCT((Décembre!$V$8:$V$76=$B35)*Décembre!$X$8:$X$76)","v":{"v":0,"d":"0 €"}}]
[null,"Prêt Duster",{"v":0,"d":"0 €"},{"$f":"C37+E37","v":{"v":323.97,"d":"324 €"}},{"v":323.97,"d":"324 €"},{"$f":"SUMPRODUCT(('Janvier '!$D$164:$D$232=$B37)*'Janvier '!$G$164:$G$232)","v":{"v":323.97,"d":"323.97 €"}},{"$f":"SUMPRODUCT(('Janvier '!$M$13:$M$46=$B37)*'Janvier '!$P$13:$P$46)-SUMPRODUCT(('Janvier '!$M$58:$M$73=$B37)*'Janvier '!$P$58:$P$73)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT(('Janvier '!$V$8:$V$76=$B37)*'Janvier '!$Y$8:$Y$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"H37+J37","v":{"v":323.97,"d":"324 €"}},{"v":323.97,"d":"324 €"},{"$f":"SUMPRODUCT((Fevrier!$D$164:$D$232=$B37)*Fevrier!$G$164:$G$232)","v":{"v":323.97,"d":"323.97 €"}},{"$f":"SUMPRODUCT((Fevrier!$M$13:$M$46=$B37)*Fevrier!$P$13:$P$46)-SUMPRODUCT((Fevrier!$M$58:$M$73=$B37)*Fevrier!$P$58:$P$73)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Fevrier!$V$8:$V$76=$B37)*Fevrier!$Y$8:$Y$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"M37+O37","v":{"v":323.97,"d":"324 €"}},{"v":323.97,"d":"324 €"},{"$f":"SUMPRODUCT((Mars!$D$164:$D$232=$B37)*Mars!$G$164:$G$232)","v":{"v":323.97,"d":"323.97 €"}},{"$f":"SUMPRODUCT((Mars!$M$13:$M$46=$B37)*Mars!$P$13:$P$46)-SUMPRODUCT((Mars!$M$58:$M$73=$B37)*Mars!$P$58:$P$73)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Mars!$V$8:$V$76=$B37)*Mars!$Y$8:$Y$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"R37+T37","v":{"v":323.97,"d":"324 €"}},{"v":323.97,"d":"324 €"},{"$f":"SUMPRODUCT((Avril!$D$164:$D$232=$B37)*Avril!$G$164:$G$232)","v":{"v":323.97,"d":"323.97 €"}},{"$f":"SUMPRODUCT((Avril!$M$13:$M$46=$B37)*Avril!$P$13:$P$46)-SUMPRODUCT((Avril!$M$58:$M$73=$B37)*Avril!$P$58:$P$73)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Avril!$V$8:$V$76=$B37)*Avril!$Y$8:$Y$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"W37+Y37","v":{"v":323.97,"d":"324 €"}},{"v":323.97,"d":"324 €"},{"$f":"SUMPRODUCT((Mai!$D$164:$D$232=$B37)*Mai!$G$164:$G$232)","v":{"v":323.97,"d":"323.97 €"}},{"$f":"SUMPRODUCT((Mai!$M$13:$M$46=$B37)*Mai!$P$13:$P$46)-SUMPRODUCT((Mai!$M$58:$M$73=$B37)*Mai!$P$58:$P$73)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Mai!$V$8:$V$76=$B37)*Mai!$Y$8:$Y$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"AB37+AD37","v":{"v":323.97,"d":"324 €"}},{"v":323.97,"d":"324 €"},{"$f":"SUMPRODUCT((Juin!$D$164:$D$232=$B37)*Juin!$G$164:$G$232)","v":{"v":323.97,"d":"323.97 €"}},{"$f":"SUMPRODUCT((Juin!$M$13:$M$46=$B37)*Juin!$P$13:$P$46)-SUMPRODUCT((Juin!$M$58:$M$73=$B37)*Juin!$P$58:$P$73)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Juin!$V$8:$V$76=$B37)*Juin!$Y$8:$Y$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"AG37+AI37","v":{"v":323.97,"d":"324 €"}},{"v":323.97,"d":"324 €"},{"$f":"SUMPRODUCT((Juillet!$D$164:$D$232=$B37)*Juillet!$G$164:$G$232)","v":{"v":323.97,"d":"323.97 €"}},{"$f":"SUMPRODUCT((Juillet!$M$13:$M$46=$B37)*Juillet!$P$13:$P$46)-SUMPRODUCT((Juillet!$M$58:$M$73=$B37)*Juillet!$P$58:$P$73)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Juillet!$V$8:$V$76=$B37)*Juillet!$Y$8:$Y$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"AL37+AN37","v":{"v":323.97,"d":"324 €"}},{"v":323.97,"d":"324 €"},{"$f":"SUMPRODUCT((Aout!$D$164:$D$232=$B37)*Aout!$G$164:$G$232)","v":{"v":323.97,"d":"323.97 €"}},{"$f":"SUMPRODUCT((Aout!$M$13:$M$46=$B37)*Aout!$P$13:$P$46)-SUMPRODUCT((Aout!$M$58:$M$73=$B37)*Aout!$P$58:$P$73)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Aout!$V$8:$V$76=$B37)*Aout!$Y$8:$Y$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"AQ37+AS37","v":{"v":323.97,"d":"324 €"}},{"v":323.97,"d":"324 €"},{"$f":"SUMPRODUCT((Septembre!$D$164:$D$232=$B37)*Septembre!$G$164:$G$232)","v":{"v":323.97,"d":"323.97 €"}},{"$f":"SUMPRODUCT((Septembre!$M$13:$M$46=$B37)*Septembre!$P$13:$P$46)-SUMPRODUCT((Septembre!$M$58:$M$73=$B37)*Septembre!$P$58:$P$73)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Septembre!$V$8:$V$76=$B37)*Septembre!$Y$8:$Y$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"AV37+AX37","v":{"v":323.97,"d":"324 €"}},{"v":323.97,"d":"324 €"},{"$f":"SUMPRODUCT((Octobre!$D$164:$D$232=$B37)*Octobre!$G$164:$G$232)","v":{"v":323.97,"d":"323.97 €"}},{"$f":"SUMPRODUCT((Octobre!$M$13:$M$46=$B37)*Octobre!$P$13:$P$46)-SUMPRODUCT((Octobre!$M$58:$M$73=$B37)*Octobre!$P$58:$P$73)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Octobre!$V$8:$V$76=$B37)*Octobre!$Y$8:$Y$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"BA37+BC37","v":{"v":323.97,"d":"324 €"}},{"v":323.97,"d":"324 €"},{"$f":"SUMPRODUCT((Novembre!$D$164:$D$232=$B37)*Novembre!$G$164:$G$232)","v":{"v":323.97,"d":"323.97 €"}},{"$f":"SUMPRODUCT((Novembre!$M$13:$M$46=$B37)*Novembre!$P$13:$P$46)-SUMPRODUCT((Novembre!$M$58:$M$73=$B37)*Novembre!$P$58:$P$73)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Novembre!$V$8:$V$76=$B37)*Novembre!$Y$8:$Y$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"BF37+BH37","v":{"v":323.97,"d":"324 €"}},{"v":323.97,"d":"324 €"},{"$f":"SUMPRODUCT((Décembre!$D$164:$D$232=$B37)*Décembre!$G$164:$G$232)","v":{"v":323.97,"d":"323.97 €"}},{"$f":"SUMPRODUCT((Décembre!$M$13:$M$46=$B37)*Décembre!$P$13:$P$46)-SUMPRODUCT((Décembre!$M$58:$M$73=$B37)*Décembre!$P$58:$P$73)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Décembre!$V$8:$V$76=$B37)*Décembre!$Y$8:$Y$76)","v":{"v":0,"d":"0.00 €"}}]
[{"$nulls":4},{"v":0,"d":"0 €"},{"$f":"SUMPRODUCT(('Janvier '!$D$164:$D$232=$B37)*'Janvier '!$F$164:$F$232)","v":{"v":0,"d":"0 €"}},{"$f":"SUMPRODUCT(('Janvier '!$M$13:$M$46=$B37)*'Janvier '!$O$13:$O$46)+SUMPRODUCT(('Janvier '!$M$58:$M$73=$B37)*'Janvier '!$O$58:$O$73)","v":{"v":0,"d":"0 €"}},{"$f":"SUMPRODUCT(('Janvier '!$V$8:$V$76=$B37)*'Janvier '!$X$8:$X$76)","v":{"v":0,"d":"0 €"}},null,{"v":323.97,"d":"324 €"},{"$f":"SUMPRODUCT((Fevrier!$D$164:$D$232=$B37)*Fevrier!$F$164:$F$232)","v":{"v":323.97,"d":"324 €"}},{"$f":"SUMPRODUCT((Fevrier!$M$13:$M$46=$B37)*Fevrier!$O$13:$O$46)+SUMPRODUCT((Fevrier!$M$58:$M$73=$B37)*Fevrier!$O$58:$O$73)","v":{"v":0,"d":"0 €"}},{"$f":"SUMPRODUCT((Fevrier!$V$8:$V$76=$B37)*Fevrier!$X$8:$X$76)","v":{"v":0,"d":"0 €"}},null,{"v":323.97,"d":"324 €"},{"$f":"SUMPRODUCT((Mars!$D$164:$D$232=$B37)*Mars!$F$164:$F$232)","v":{"v":323.97,"d":"324 €"}},{"$f":"SUMPRODUCT((Mars!$M$13:$M$46=$B37)*Mars!$O$13:$O$46)+SUMPRODUCT((Mars!$M$58:$M$73=$B37)*Mars!$O$58:$O$73)","v":{"v":0,"d":"0 €"}},{"$f":"SUMPRODUCT((Mars!$V$8:$V$76=$B37)*Mars!$X$8:$X$76)","v":{"v":0,"d":"0 €"}},null,{"v":323.97,"d":"324 €"},{"$f":"SUMPRODUCT((Avril!$D$164:$D$232=$B37)*Avril!$F$164:$F$232)","v":{"v":323.97,"d":"324 €"}},{"$f":"SUMPRODUCT((Avril!$M$13:$M$46=$B37)*Avril!$O$13:$O$46)+SUMPRODUCT((Avril!$M$58:$M$73=$B37)*Avril!$O$58:$O$73)","v":{"v":0,"d":"0 €"}},{"$f":"SUMPRODUCT((Avril!$V$8:$V$76=$B37)*Avril!$X$8:$X$76)","v":{"v":0,"d":"0 €"}},null,{"v":323.97,"d":"324 €"},{"$f":"SUMPRODUCT((Mai!$D$164:$D$232=$B37)*Mai!$F$164:$F$232)","v":{"v":323.97,"d":"324 €"}},{"$f":"SUMPRODUCT((Mai!$M$13:$M$46=$B37)*Mai!$O$13:$O$46)+SUMPRODUCT((Mai!$M$58:$M$73=$B37)*Mai!$O$58:$O$73)","v":{"v":0,"d":"0 €"}},{"$f":"SUMPRODUCT((Mai!$V$8:$V$76=$B37)*Mai!$X$8:$X$76)","v":{"v":0,"d":"0 €"}},null,{"v":323.97,"d":"324 €"},{"$f":"SUMPRODUCT((Juin!$D$164:$D$232=$B37)*Juin!$F$164:$F$232)","v":{"v":323.97,"d":"324 €"}},{"$f":"SUMPRODUCT((Juin!$M$13:$M$46=$B37)*Juin!$O$13:$O$46)+SUMPRODUCT((Juin!$M$58:$M$73=$B37)*Juin!$O$58:$O$73)","v":{"v":0,"d":"0 €"}},{"$f":"SUMPRODUCT((Juin!$V$8:$V$76=$B37)*Juin!$X$8:$X$76)","v":{"v":0,"d":"0 €"}},null,{"v":323.97,"d":"324 €"},{"$f":"SUMPRODUCT((Juillet!$D$164:$D$232=$B37)*Juillet!$F$164:$F$232)","v":{"v":323.97,"d":"324 €"}},{"$f":"SUMPRODUCT((Juillet!$M$13:$M$46=$B37)*Juillet!$O$13:$O$46)+SUMPRODUCT((Juillet!$M$58:$M$73=$B37)*Juillet!$O$58:$O$73)","v":{"v":0,"d":"0 €"}},{"$f":"SUMPRODUCT((Juillet!$V$8:$V$76=$B37)*Juillet!$X$8:$X$76)","v":{"v":0,"d":"0 €"}},null,{"v":323.97,"d":"324 €"},{"$f":"SUMPRODUCT((Aout!$D$164:$D$232=$B37)*Aout!$F$164:$F$232)","v":{"v":323.97,"d":"324 €"}},{"$f":"SUMPRODUCT((Aout!$M$13:$M$46=$B37)*Aout!$O$13:$O$46)+SUMPRODUCT((Aout!$M$58:$M$73=$B37)*Aout!$O$58:$O$73)","v":{"v":0,"d":"0 €"}},{"$f":"SUMPRODUCT((Aout!$V$8:$V$76=$B37)*Aout!$X$8:$X$76)","v":{"v":0,"d":"0 €"}},null,{"v":323.97,"d":"324 €"},{"$f":"SUMPRODUCT((Septembre!$D$164:$D$232=$B37)*Septembre!$F$164:$F$232)","v":{"v":323.97,"d":"324 €"}},{"$f":"SUMPRODUCT((Septembre!$M$13:$M$46=$B37)*Septembre!$O$13:$O$46)+SUMPRODUCT((Septembre!$M$58:$M$73=$B37)*Septembre!$O$58:$O$73)","v":{"v":0,"d":"0 €"}},{"$f":"SUMPRODUCT((Septembre!$V$8:$V$76=$B37)*Septembre!$X$8:$X$76)","v":{"v":0,"d":"0 €"}},null,{"v":323.97,"d":"324 €"},{"$f":"SUMPRODUCT((Octobre!$D$164:$D$232=$B37)*Octobre!$F$164:$F$232)","v":{"v":323.97,"d":"324 €"}},{"$f":"SUMPRODUCT((Octobre!$M$13:$M$46=$B37)*Octobre!$O$13:$O$46)+SUMPRODUCT((Octobre!$M$58:$M$73=$B37)*Octobre!$O$58:$O$73)","v":{"v":0,"d":"0 €"}},{"$f":"SUMPRODUCT((Octobre!$V$8:$V$76=$B37)*Octobre!$X$8:$X$76)","v":{"v":0,"d":"0 €"}},null,{"v":323.97,"d":"324 €"},{"$f":"SUMPRODUCT((Novembre!$D$164:$D$232=$B37)*Novembre!$F$164:$F$232)","v":{"v":323.97,"d":"324 €"}},{"$f":"SUMPRODUCT((Novembre!$M$13:$M$46=$B37)*Novembre!$O$13:$O$46)+SUMPRODUCT((Novembre!$M$58:$M$73=$B37)*Novembre!$O$58:$O$73)","v":{"v":0,"d":"0 €"}},{"$f":"SUMPRODUCT((Novembre!$V$8:$V$76=$B37)*Novembre!$X$8:$X$76)","v":{"v":0,"d":"0 €"}},null,{"v":323.97,"d":"324 €"},{"$f":"SUMPRODUCT((Décembre!$D$164:$D$232=$B37)*Décembre!$F$164:$F$232)","v":{"v":323.97,"d":"324 €"}},{"$f":"SUMPRODUCT((Décembre!$M$13:$M$46=$B37)*Décembre!$O$13:$O$46)+SUMPRODUCT((Décembre!$M$58:$M$73=$B37)*Décembre!$O$58:$O$73)","v":{"v":0,"d":"0 €"}},{"$f":"SUMPRODUCT((Décembre!$V$8:$V$76=$B37)*Décembre!$X$8:$X$76)","v":{"v":0,"d":"0 €"}}]
[null,"mutuelle",{"v":0,"d":"0 €"},{"$f":"C39+E39","v":{"v":70,"d":"70 €"}},{"v":70,"d":"70 €"},{"$f":"SUMPRODUCT(('Janvier '!$D$164:$D$232=$B39)*'Janvier '!$G$164:$G$232)","v":{"v":70,"d":"70.00 €"}},{"$f":"SUMPRODUCT(('Janvier '!$M$13:$M$46=$B39)*'Janvier '!$P$13:$P$46)-SUMPRODUCT(('Janvier '!$M$58:$M$73=$B39)*'Janvier '!$P$58:$P$73)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT(('Janvier '!$V$8:$V$76=$B39)*'Janvier '!$Y$8:$Y$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"H39+J39","v":{"v":70,"d":"70 €"}},{"v":70,"d":"70 €"},{"$f":"SUMPRODUCT((Fevrier!$D$164:$D$232=$B39)*Fevrier!$G$164:$G$232)","v":{"v":70,"d":"70.00 €"}},{"$f":"SUMPRODUCT((Fevrier!$M$13:$M$46=$B39)*Fevrier!$P$13:$P$46)-SUMPRODUCT((Fevrier!$M$58:$M$73=$B39)*Fevrier!$P$58:$P$73)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Fevrier!$V$8:$V$76=$B39)*Fevrier!$Y$8:$Y$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"M39+O39","v":{"v":70,"d":"70 €"}},{"v":70,"d":"70 €"},{"$f":"SUMPRODUCT((Mars!$D$164:$D$232=$B39)*Mars!$G$164:$G$232)","v":{"v":70,"d":"70.00 €"}},{"$f":"SUMPRODUCT((Mars!$M$13:$M$46=$B39)*Mars!$P$13:$P$46)-SUMPRODUCT((Mars!$M$58:$M$73=$B39)*Mars!$P$58:$P$73)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Mars!$V$8:$V$76=$B39)*Mars!$Y$8:$Y$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"R39+T39","v":{"v":70,"d":"70 €"}},{"v":70,"d":"70 €"},{"$f":"SUMPRODUCT((Avril!$D$164:$D$232=$B39)*Avril!$G$164:$G$232)","v":{"v":70,"d":"70.00 €"}},{"$f":"SUMPRODUCT((Avril!$M$13:$M$46=$B39)*Avril!$P$13:$P$46)-SUMPRODUCT((Avril!$M$58:$M$73=$B39)*Avril!$P$58:$P$73)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Avril!$V$8:$V$76=$B39)*Avril!$Y$8:$Y$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"W39+Y39","v":{"v":70,"d":"70 €"}},{"v":70,"d":"70 €"},{"$f":"SUMPRODUCT((Mai!$D$164:$D$232=$B39)*Mai!$G$164:$G$232)","v":{"v":70,"d":"70.00 €"}},{"$f":"SUMPRODUCT((Mai!$M$13:$M$46=$B39)*Mai!$P$13:$P$46)-SUMPRODUCT((Mai!$M$58:$M$73=$B39)*Mai!$P$58:$P$73)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Mai!$V$8:$V$76=$B39)*Mai!$Y$8:$Y$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"AB39+AD39","v":{"v":70,"d":"70 €"}},{"v":70,"d":"70 €"},{"$f":"SUMPRODUCT((Juin!$D$164:$D$232=$B39)*Juin!$G$164:$G$232)","v":{"v":70,"d":"70.00 €"}},{"$f":"SUMPRODUCT((Juin!$M$13:$M$46=$B39)*Juin!$P$13:$P$46)-SUMPRODUCT((Juin!$M$58:$M$73=$B39)*Juin!$P$58:$P$73)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Juin!$V$8:$V$76=$B39)*Juin!$Y$8:$Y$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"AG39+AI39","v":{"v":70,"d":"70 €"}},{"v":70,"d":"70 €"},{"$f":"SUMPRODUCT((Juillet!$D$164:$D$232=$B39)*Juillet!$G$164:$G$232)","v":{"v":70,"d":"70.00 €"}},{"$f":"SUMPRODUCT((Juillet!$M$13:$M$46=$B39)*Juillet!$P$13:$P$46)-SUMPRODUCT((Juillet!$M$58:$M$73=$B39)*Juillet!$P$58:$P$73)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Juillet!$V$8:$V$76=$B39)*Juillet!$Y$8:$Y$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"AL39+AN39","v":{"v":70,"d":"70 €"}},{"v":70,"d":"70 €"},{"$f":"SUMPRODUCT((Aout!$D$164:$D$232=$B39)*Aout!$G$164:$G$232)","v":{"v":70,"d":"70.00 €"}},{"$f":"SUMPRODUCT((Aout!$M$13:$M$46=$B39)*Aout!$P$13:$P$46)-SUMPRODUCT((Aout!$M$58:$M$73=$B39)*Aout!$P$58:$P$73)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Aout!$V$8:$V$76=$B39)*Aout!$Y$8:$Y$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"AQ39+AS39","v":{"v":70,"d":"70 €"}},{"v":70,"d":"70 €"},{"$f":"SUMPRODUCT((Septembre!$D$164:$D$232=$B39)*Septembre!$G$164:$G$232)","v":{"v":70,"d":"70.00 €"}},{"$f":"SUMPRODUCT((Septembre!$M$13:$M$46=$B39)*Septembre!$P$13:$P$46)-SUMPRODUCT((Septembre!$M$58:$M$73=$B39)*Septembre!$P$58:$P$73)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Septembre!$V$8:$V$76=$B39)*Septembre!$Y$8:$Y$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"AV39+AX39","v":{"v":70,"d":"70 €"}},{"v":70,"d":"70 €"},{"$f":"SUMPRODUCT((Octobre!$D$164:$D$232=$B39)*Octobre!$G$164:$G$232)","v":{"v":70,"d":"70.00 €"}},{"$f":"SUMPRODUCT((Octobre!$M$13:$M$46=$B39)*Octobre!$P$13:$P$46)-SUMPRODUCT((Octobre!$M$58:$M$73=$B39)*Octobre!$P$58:$P$73)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Octobre!$V$8:$V$76=$B39)*Octobre!$Y$8:$Y$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"BA39+BC39","v":{"v":70,"d":"70 €"}},{"v":70,"d":"70 €"},{"$f":"SUMPRODUCT((Novembre!$D$164:$D$232=$B39)*Novembre!$G$164:$G$232)","v":{"v":70,"d":"70.00 €"}},{"$f":"SUMPRODUCT((Novembre!$M$13:$M$46=$B39)*Novembre!$P$13:$P$46)-SUMPRODUCT((Novembre!$M$58:$M$73=$B39)*Novembre!$P$58:$P$73)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Novembre!$V$8:$V$76=$B39)*Novembre!$Y$8:$Y$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"BF39+BH39","v":{"v":70,"d":"70 €"}},{"v":70,"d":"70 €"},{"$f":"SUMPRODUCT((Décembre!$D$164:$D$232=$B39)*Décembre!$G$164:$G$232)","v":{"v":70,"d":"70.00 €"}},{"$f":"SUMPRODUCT((Décembre!$M$13:$M$46=$B39)*Décembre!$P$13:$P$46)-SUMPRODUCT((Décembre!$M$58:$M$73=$B39)*Décembre!$P$58:$P$73)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Décembre!$V$8:$V$76=$B39)*Décembre!$Y$8:$Y$76)","v":{"v":0,"d":"0.00 €"}}]
[{"$nulls":4},{"v":0,"d":"0 €"},{"$f":"SUMPRODUCT(('Janvier '!$D$164:$D$232=$B39)*'Janvier '!$F$164:$F$232)","v":{"v":0,"d":"0 €"}},{"$f":"SUMPRODUCT(('Janvier '!$M$13:$M$46=$B39)*'Janvier '!$O$13:$O$46)+SUMPRODUCT(('Janvier '!$M$58:$M$73=$B39)*'Janvier '!$O$58:$O$73)","v":{"v":0,"d":"0 €"}},{"$f":"SUMPRODUCT(('Janvier '!$V$8:$V$76=$B39)*'Janvier '!$X$8:$X$76)","v":{"v":0,"d":"0 €"}},null,{"v":70,"d":"70 €"},{"$f":"SUMPRODUCT((Fevrier!$D$164:$D$232=$B39)*Fevrier!$F$164:$F$232)","v":{"v":70,"d":"70 €"}},{"$f":"SUMPRODUCT((Fevrier!$M$13:$M$46=$B39)*Fevrier!$O$13:$O$46)+SUMPRODUCT((Fevrier!$M$58:$M$73=$B39)*Fevrier!$O$58:$O$73)","v":{"v":0,"d":"0 €"}},{"$f":"SUMPRODUCT((Fevrier!$V$8:$V$76=$B39)*Fevrier!$X$8:$X$76)","v":{"v":0,"d":"0 €"}},null,{"v":70,"d":"70 €"},{"$f":"SUMPRODUCT((Mars!$D$164:$D$232=$B39)*Mars!$F$164:$F$232)","v":{"v":70,"d":"70 €"}},{"$f":"SUMPRODUCT((Mars!$M$13:$M$46=$B39)*Mars!$O$13:$O$46)+SUMPRODUCT((Mars!$M$58:$M$73=$B39)*Mars!$O$58:$O$73)","v":{"v":0,"d":"0 €"}},{"$f":"SUMPRODUCT((Mars!$V$8:$V$76=$B39)*Mars!$X$8:$X$76)","v":{"v":0,"d":"0 €"}},null,{"v":70,"d":"70 €"},{"$f":"SUMPRODUCT((Avril!$D$164:$D$232=$B39)*Avril!$F$164:$F$232)","v":{"v":70,"d":"70 €"}},{"$f":"SUMPRODUCT((Avril!$M$13:$M$46=$B39)*Avril!$O$13:$O$46)+SUMPRODUCT((Avril!$M$58:$M$73=$B39)*Avril!$O$58:$O$73)","v":{"v":0,"d":"0 €"}},{"$f":"SUMPRODUCT((Avril!$V$8:$V$76=$B39)*Avril!$X$8:$X$76)","v":{"v":0,"d":"0 €"}},null,{"v":70,"d":"70 €"},{"$f":"SUMPRODUCT((Mai!$D$164:$D$232=$B39)*Mai!$F$164:$F$232)","v":{"v":70,"d":"70 €"}},{"$f":"SUMPRODUCT((Mai!$M$13:$M$46=$B39)*Mai!$O$13:$O$46)+SUMPRODUCT((Mai!$M$58:$M$73=$B39)*Mai!$O$58:$O$73)","v":{"v":0,"d":"0 €"}},{"$f":"SUMPRODUCT((Mai!$V$8:$V$76=$B39)*Mai!$X$8:$X$76)","v":{"v":0,"d":"0 €"}},null,{"v":70,"d":"70 €"},{"$f":"SUMPRODUCT((Juin!$D$164:$D$232=$B39)*Juin!$F$164:$F$232)","v":{"v":70,"d":"70 €"}},{"$f":"SUMPRODUCT((Juin!$M$13:$M$46=$B39)*Juin!$O$13:$O$46)+SUMPRODUCT((Juin!$M$58:$M$73=$B39)*Juin!$O$58:$O$73)","v":{"v":0,"d":"0 €"}},{"$f":"SUMPRODUCT((Juin!$V$8:$V$76=$B39)*Juin!$X$8:$X$76)","v":{"v":0,"d":"0 €"}},null,{"v":70,"d":"70 €"},{"$f":"SUMPRODUCT((Juillet!$D$164:$D$232=$B39)*Juillet!$F$164:$F$232)","v":{"v":70,"d":"70 €"}},{"$f":"SUMPRODUCT((Juillet!$M$13:$M$46=$B39)*Juillet!$O$13:$O$46)+SUMPRODUCT((Juillet!$M$58:$M$73=$B39)*Juillet!$O$58:$O$73)","v":{"v":0,"d":"0 €"}},{"$f":"SUMPRODUCT((Juillet!$V$8:$V$76=$B39)*Juillet!$X$8:$X$76)","v":{"v":0,"d":"0 €"}},null,{"v":70,"d":"70 €"},{"$f":"SUMPRODUCT((Aout!$D$164:$D$232=$B39)*Aout!$F$164:$F$232)","v":{"v":70,"d":"70 €"}},{"$f":"SUMPRODUCT((Aout!$M$13:$M$46=$B39)*Aout!$O$13:$O$46)+SUMPRODUCT((Aout!$M$58:$M$73=$B39)*Aout!$O$58:$O$73)","v":{"v":0,"d":"0 €"}},{"$f":"SUMPRODUCT((Aout!$V$8:$V$76=$B39)*Aout!$X$8:$X$76)","v":{"v":0,"d":"0 €"}},null,{"v":70,"d":"70 €"},{"$f":"SUMPRODUCT((Septembre!$D$164:$D$232=$B39)*Septembre!$F$164:$F$232)","v":{"v":70,"d":"70 €"}},{"$f":"SUMPRODUCT((Septembre!$M$13:$M$46=$B39)*Septembre!$O$13:$O$46)+SUMPRODUCT((Septembre!$M$58:$M$73=$B39)*Septembre!$O$58:$O$73)","v":{"v":0,"d":"0 €"}},{"$f":"SUMPRODUCT((Septembre!$V$8:$V$76=$B39)*Septembre!$X$8:$X$76)","v":{"v":0,"d":"0 €"}},null,{"v":70,"d":"70 €"},{"$f":"SUMPRODUCT((Octobre!$D$164:$D$232=$B39)*Octobre!$F$164:$F$232)","v":{"v":70,"d":"70 €"}},{"$f":"SUMPRODUCT((Octobre!$M$13:$M$46=$B39)*Octobre!$O$13:$O$46)+SUMPRODUCT((Octobre!$M$58:$M$73=$B39)*Octobre!$O$58:$O$73)","v":{"v":0,"d":"0 €"}},{"$f":"SUMPRODUCT((Octobre!$V$8:$V$76=$B39)*Octobre!$X$8:$X$76)","v":{"v":0,"d":"0 €"}},null,{"v":70,"d":"70 €"},{"$f":"SUMPRODUCT((Novembre!$D$164:$D$232=$B39)*Novembre!$F$164:$F$232)","v":{"v":70,"d":"70 €"}},{"$f":"SUMPRODUCT((Novembre!$M$13:$M$46=$B39)*Novembre!$O$13:$O$46)+SUMPRODUCT((Novembre!$M$58:$M$73=$B39)*Novembre!$O$58:$O$73)","v":{"v":0,"d":"0 €"}},{"$f":"SUMPRODUCT((Novembre!$V$8:$V$76=$B39)*Novembre!$X$8:$X$76)","v":{"v":0,"d":"0 €"}},null,{"v":70,"d":"70 €"},{"$f":"SUMPRODUCT((Décembre!$D$164:$D$232=$B39)*Décembre!$F$164:$F$232)","v":{"v":70,"d":"70 €"}},{"$f":"SUMPRODUCT((Décembre!$M$13:$M$46=$B39)*Décembre!$O$13:$O$46)+SUMPRODUCT((Décembre!$M$58:$M$73=$B39)*Décembre!$O$58:$O$73)","v":{"v":0,"d":"0 €"}},{"$f":"SUMPRODUCT((Décembre!$V$8:$V$76=$B39)*Décembre!$X$8:$X$76)","v":{"v":0,"d":"0 €"}}]
[null,"somme debut ",{"$f":"C35+C17+C15+C7+C5+C3","v":{"v":0,"d":"0 €"}}]

{"sheet":"Janvier ","index":3,"n_rows":313,"n_cols":28,"rows_kept":313,"merged":[[1,0,77,0],[1,1,2,8],[1,9,77,9],[1,10,2,17],[1,18,77,18],[1,19,2,26],[4,4,4,5],[4,10,4,11],[4,13,4,14],[4,22,4,23],[6,10,6,17],[8,10,8,11],[8,13,8,14],[10,10,11,10],[10,11,11,11],[10,12,11,12],[10,13,11,13],[10,14,11,14],[10,15,11,15],[10,16,11,16],[10,17,11,17],[47,14,47,15],[50,10,51,17],[53,10,53,11],[53,13,53,14],[55,10,56,10],[55,11,56,11],[55,12,56,12],[55,13,56,13],[55,14,56,14],[55,15,56,15],[55,16,56,16],[55,17,56,17],[74,14,74,15],[77,5,77,6],[77,14,77,15],[77,23,77,24],[79,0,155,0],[79,1,80,8],[79,10,80,17],[79,19,80,26],[82,4,82,5],[82,13,82,14],[82,22,82,23],[155,5,155,6],[155,14,155,15],[155,23,155,24],[157,0,233,0],[157,1,158,8],[160,1,160,2],[160,4,160,5],[233,5,233,6],[235,10,236,17],[238,10,238,11],[238,13,238,14],[240,10,241,10],[240,11,241,11],[240,12,241,12],[240,13,241,13],[240,14,241,14],[240,15,241,15],[240,16,241,16],[240,17,241,17],[259,14,259,15],[261,10,262,17],[264,10,264,11],[264,13,264,14],[266,10,267,10],[266,11,267,11],[266,12,267,12],[266,13,267,13],[266,14,267,14],[266,15,267,15],[266,16,267,16],[266,17,267,17],[285,14,285,15],[287,10,288,17],[290,10,290,11],[290,13,290,14],[292,10,293,10],[292,11,293,11],[292,12,293,12],[292,13,293,13],[292,14,293,14],[292,15,293,15],[292,16,293,16],[292,17,293,17],[311,14,311,15]]}
[{"$nulls":9},"Compte chèque",{"$nulls":8},"Livret A",{"$nulls":8},"LEP"]
["Cpt Charlie","Compte chèque Charlie",{"$nulls":7},"Livret A Charlie","Livret A",{"$nulls":7},"LEP  Charlie","LEP"]
[]
[]
[{"$nulls":4},"Fin de moi précédent",null,{"v":-61.36,"d":"-61.36 €"},{"$nulls":3},{"$f":"IF((P9+P54=P5),0,1)","v":0},null,null,"Fin de moi précédent",null,{"v":800,"d":"800.00 €"},{"$nulls":6},"Fin de moi précédent",null,160]
[]
[null,"N° de transaction","Date","Objet","Précision","debit","Crédit","Type de paiment","Divers",null,"Animaux",{"$nulls":8},"N° de transaction","Date","Objet","Précision","debit","Crédit","Type de paiment","Divers"]
[null,1,"2024-01-02","Salaire","Décembre",null,{"v":2304.59,"d":"2,304.59 €"},"Virement banquaire",{"$nulls":11},1,"2024-01-05","travaux",null,null,{"v":50,"d":"50.00 €"},"Virement intercompte"]
[null,2,"2024-01-05","Bois",null,{"v":60,"d":"60.00 €"},null,"Virement intercompte","Cpt Cjoint",{"$nulls":4},"Fin de moi précédent",null,{"v":500,"d":"500.00 €"},{"$nulls":3},2]
[null,3,"2024-01-05","Prêt maison",null,{"v":443.23,"d":"443.23 €"},null,"Virement intercompte","Cpt Cjoint",{"$nulls":10},3]
[null,4,"2024-01-05","Prêt travaux",null,{"v":70.34,"d":"70.34 €"},null,"Virement intercompte","Cpt Cjoint",null,"N° de transaction","Date","Objet","Précision","debit","Crédit","Type de paiment","Divers",null,4]
[null,5,"2024-01-05","Prêt travaux",null,{"v":155.37,"d":"155.37 €"},null,"Virement intercompte","Cpt Cjoint",{"$nulls":10},5]
[null,6,"2024-01-05","Frais Banquaire",null,{"v":10,"d":"10.00 €"},null,"Virement intercompte","Cpt Cjoint",null,1,"2024-01-05","animaux",null,null,{"v":70,"d":"70.00 €"},"Virement intercompte",null,null,6]
[null,7,"2024-01-05","Eau ",null,{"v":55,"d":"55.00 €"},null,"Virement intercompte","Cpt Cjoint",null,2,{"$nulls":8},7]
[null,8,"2024-01-05","Prêt Duster",null,{"v":323.97,"d":"323.97 €"},null,"Virement intercompte","Cpt Cjoint",null,3,{"$nulls":8},8]
[null,9,"2024-01-05","Assurances",null,{"v":130,"d":"130.00 €"},null,"Virement intercompte","Cpt Cjoint",null,4,{"$nulls":8},9]
[null,10,"2024-01-05","Téléphone",null,{"v":55,"d":"55.00 €"},null,"Virement intercompte","Cpt Cjoint",null,5,{"$nulls":8},10]
[null,11,"2024-01-05","mutuelle",null,{"v":70,"d":"70.00 €"},null,"Virement intercompte","Cpt Cjoint",null,6,{"$nulls":8},11]
[null,12,"2024-01-05","Electricité",null,{"v":105,"d":"105.00 €"},null,"Virement intercompte","Cpt Cjoint",null,7,{"$nulls":8},12]
[null,13,"2024-01-05","gaz",null,{"v":70,"d":"70.00 €"},null,"Virement intercompte","Cpt Cjoint",null,8,{"$nulls":8},13]
[null,14,"2024-01-05","Impot et taxe",null,{"v":100,"d":"100.00 €"},null,"Virement intercompte","Livret A Charlie",null,9,{"$nulls":8},14]
[null,15,"2024-01-05","Travaux",null,{"v":50,"d":"50.00 €"},null,"Virement intercompte","LEP Charlie",null,10,{"$nulls":8},15]
[null,16,"2024-01-05","Animaux",null,{"v":70,"d":"70.00 €"},null,"Virement intercompte","Livret A Charlie",null,11,{"$nulls":8},16]
[null,17,"2024-01-05","Entretien voiture",null,{"v":75,"d":"75.00 €"},null,"Virement intercompte","Cpt Cjoint",null,12,{"$nulls":8},17]
[null,18,"2024-01-01","Loisir","Weigth Watcher",{"v":8.75,"d":"8.75 €"},null,"Paypal",null,null,13,{"$nulls":8},18]
[null,19,"2024-01-07","Loisir","Familleo",{"v":5.99,"d":"5.99 €"},null,"Prélèvement",null,null,14,{"$nulls":8},19]
[null,20,"2024-01-08","Loisir","Netflix",{"v":18.99,"d":"18.99 €"},null,"Paypal",null,null,15,{"$nulls":8},20]
[null,21,{"$nulls":8},16,{"$nulls":8},21]
[null,22,{"$nulls":8},17,{"$nulls":8},22]
[null,23,{"$nulls":8},18,{"$nulls":8},23]
[null,24,{"$nulls":8},19,{"$nulls":8},24]
[null,25,{"$nulls":8},20,{"$nulls":8},25]
[null,26,{"$nulls":8},21,{"$nulls":8},26]
[null,27,{"$nulls":8},22,{"$nulls":8},27]
[null,28,{"$nulls":8},23,{"$nulls":8},28]
[null,29,{"$nulls":8},24,{"$nulls":8},29]
[null,30,{"$nulls":8},25,{"$nulls":8},30]
[null,31,{"$nulls":8},26,{"$nulls":8},31]
[null,32,{"$nulls":8},27,{"$nulls":8},32]
[null,33,{"$nulls":8},28,{"$nulls":8},33]
[null,34,{"$nulls":8},29,{"$nulls":8},34]
[null,35,{"$nulls":8},30,{"$nulls":8},35]
[null,36,{"$nulls":8},31,{"$nulls":8},36]
[null,37,{"$nulls":8},32,{"$nulls":8},37]
[null,38,{"$nulls":8},33,{"$nulls":8},38]
[null,39,{"$nulls":8},34,{"$nulls":8},39]
[null,40,{"$nulls":11},"Sous Total",{"$f":"SUM(O13:O46)","v":{"v":0,"d":"0.00 €"}},{"v":70,"d":"70.00 €"},{"$nulls":3},40]
[null,41,{"$nulls":11},"Total",{"$f":"P47-O47+P9","v":{"v":570,"d":"570.00 €"}},{"$nulls":4},41]
[null,42,{"$nulls":17},42]
[null,43,{"$nulls":17},43]
[null,44,{"$nulls":8},"Impot et taxe",{"$nulls":8},44]
[null,45,{"$nulls":17},45]
[null,46,{"$nulls":17},46]
[null,47,{"$nulls":11},"Fin de moi précédent",null,{"v":300,"d":"300.00 €"},{"$nulls":3},47]
[null,48,{"$nulls":17},48]
[null,49,{"$nulls":8},"N° de transaction","Date","Objet","Précision","debit","Crédit","Virement intercompte","Divers",null,49]
[null,50,{"$nulls":17},50]
[null,51,{"$nulls":8},1,"2024-01-05","Impot et taxe","charlie",null,{"v":100,"d":"100.00 €"},"Virement intercompte",null,null,51]
[null,52,{"$nulls":8},2,{"$nulls":8},52]
[null,53,{"$nulls":8},3,{"$nulls":8},53]
[null,54,{"$nulls":8},4,{"$nulls":8},54]
[null,55,{"$nulls":8},5,{"$nulls":8},55]
[null,56,{"$nulls":8},6,{"$nulls":8},56]
[null,57,{"$nulls":8},7,{"$nulls":8},57]
[null,58,{"$nulls":8},8,{"$nulls":8},58]
[null,59,{"$nulls":8},9,{"$nulls":8},59]
[null,60,{"$nulls":8},10,{"$nulls":8},60]
[null,61,{"$nulls":8},11,{"$nulls":8},61]
[null,62,{"$nulls":8},12,{"$nulls":8},62]
[null,63,{"$nulls":8},13,{"$nulls":8},63]
[null,64,{"$nulls":8},14,{"$nulls":8},64]
[null,65,{"$nulls":8},15,{"$nulls":8},65]
[null,66,{"$nulls":8},16,{"$nulls":8},66]
[null,67,{"$nulls":11},"Sous Total",{"$f":"SUM(O58:O73)","v":{"v":0,"d":"0.00 €"}},{"v":100,"d":"100.00 €"},{"$nulls":3},67]
[null,68,{"$nulls":11},"Total",{"$f":"P74-O74+P54","v":{"v":400,"d":"400.00 €"}},{"$nulls":4},68]
[null,69,{"$nulls":17},69]
[{"$nulls":4},"Sous Total",{"$f":"SUM(F8:F76)","v":{"v":1876.64,"d":"1,876.64 €"}},{"v":2304.59,"d":"2,304.59 €"},{"$nulls":6},"Sous Total",{"$f":"O74+O47","v":{"v":0,"d":"0.00 €"}},{"v":170,"d":"170.00 €"},{"$nulls":6},"Sous Total",{"$f":"SUM(X8:X76)","v":{"v":0,"d":"0.00 €"}},{"v":50,"d":"50.00 €"}]
[{"$nulls":4},"Total",{"$f":"G77-F77+G5","v":{"v":366.59000000000003,"d":"366.59 €"}},{"$nulls":7},"Total",{"$f":"P5+P77-O77","v":{"v":970,"d":"970.00 €"}},{"$nulls":7},"Total",{"$f":"Y5+Y77-X77","v":{"v":210,"d":"210.00 €"}}]
["Charlie"]
["Cpt Mapie","Compte chèque Mapie",{"$nulls":8},"Livret A Mapie",{"$nulls":8},"LEP Mapie"]
[]
[]
[{"$nulls":4},"Fin de moi précédent",null,0,{"$nulls":6},"Fin de moi précédent",null,{"v":2471.43,"d":"2,471.43 €"},{"$nulls":6},"Fin de moi précédent",null,{"v":3092.2,"d":"3,092.20 €"}]
[]
[null,"N° de transaction","Date","Objet","Précision","debit","Crédit","Type de paiment","Divers",null,"N° de transaction","Date","Objet","Précision","debit","Crédit","Type de paiment","Divers",null,"N° de transaction","Date","Objet","Précision","debit","Crédit","Type de paiment","Divers"]
[null,1,"2024-01-02","Salaire","aide de fin de formation",null,{"v":723.23,"d":"723.23 €"},"Virement banquaire",null,null,1,{"$nulls":8},1]
[null,2,"2024-01-03","Salaire","CAF",null,{"v":416.31,"d":"416.31 €"},"Virement banquaire","Cpt Cjoint",null,2,{"$nulls":8},2]
[null,3,"2024-01-05","Frais Banquaire",null,{"v":10,"d":"10.00 €"},null,"Virement intercompte","Cpt Cjoint",null,3,{"$nulls":8},3]
[null,4,"2024-01-05","Scolarité",null,{"v":280,"d":"280.00 €"},null,"Virement intercompte","Cpt Cjoint",null,4,{"$nulls":8},4]
[null,5,"2024-01-05","sport",null,{"v":130,"d":"130.00 €"},null,"Virement intercompte","Cpt Cjoint",null,5,{"$nulls":8},5]
[null,6,"2024-01-05","Nourrice","salaire",{"v":120,"d":"120.00 €"},null,"Virement intercompte","Cpt Cjoint",null,6,{"$nulls":8},6]
[null,7,"2024-01-05","Nourrice","congé",{"v":50,"d":"50.00 €"},null,"Virement intercompte","Cpt Cjoint",null,7,{"$nulls":8},7]
[null,8,"2024-01-05","Epargne","Arzhel",{"v":20,"d":"20.00 €"},null,"Virement intercompte","Livret A Arzhel",null,8,{"$nulls":8},8]
[null,9,"2024-01-05","Epargne","Azylis",{"v":20,"d":"20.00 €"},null,"Virement intercompte","Livret A Azylis",null,9,{"$nulls":8},9]
[null,10,"2024-01-05","Epargne","Azekiel",{"v":30,"d":"30.00 €"},null,"Virement intercompte","Livret A Azekiel",null,10,{"$nulls":8},10]
[null,11,{"$nulls":8},11,{"$nulls":8},11]
[null,12,{"$nulls":8},12,{"$nulls":8},12]
[null,13,{"$nulls":8},13,{"$nulls":8},13]
[null,14,{"$nulls":8},14,{"$nulls":8},14]
[null,15,{"$nulls":8},15,{"$nulls":8},15]
[null,16,{"$nulls":8},16,{"$nulls":8},16]
[null,17,{"$nulls":8},17,{"$nulls":8},17]
[null,18,{"$nulls":8},18,{"$nulls":8},18]
[null,19,{"$nulls":8},19,{"$nulls":8},19]
[null,20,{"$nulls":8},20,{"$nulls":8},20]
[null,21,{"$nulls":8},21,{"$nulls":8},21]
[null,22,{"$nulls":8},22,{"$nulls":8},22]
[null,23,{"$nulls":8},23,{"$nulls":8},23]
[null,24,{"$nulls":8},24,{"$nulls":8},24]
[null,25,{"$nulls":8},25,{"$nulls":8},25]
[null,26,{"$nulls":8},26,{"$nulls":8},26]
[null,27,{"$nulls":8},27,{"$nulls":8},27]
[null,28,{"$nulls":8},28,{"$nulls":8},28]
[null,29,{"$nulls":8},29,{"$nulls":8},29]
[null,30,{"$nulls":8},30,{"$nulls":8},30]
[null,31,{"$nulls":8},31,{"$nulls":8},31]
[null,32,{"$nulls":8},32,{"$nulls":8},32]
[null,33,{"$nulls":8},33,{"$nulls":8},33]
[null,34,{"$nulls":8},34,{"$nulls":8},34]
[null,35,{"$nulls":8},35,{"$nulls":8},35]
[null,36,{"$nulls":8},36,{"$nulls":8},36]
[null,37,{"$nulls":8},37,{"$nulls":8},37]
[null,38,{"$nulls":8},38,{"$nulls":8},38]
[null,39,{"$nulls":8},39,{"$nulls":8},39]
[null,40,{"$nulls":8},40,{"$nulls":8},40]
[null,41,{"$nulls":8},41,{"$nulls":8},41]
[null,42,{"$nulls":8},42,{"$nulls":8},42]
[null,43,{"$nulls":8},43,{"$nulls":8},43]
[null,44,{"$nulls":8},44,{"$nulls":8},44]
[null,45,{"$nulls":8},45,{"$nulls":8},45]
[null,46,{"$nulls":8},46,{"$nulls":8},46]
[null,47,{"$nulls":8},47,{"$nulls":8},47]
[null,48,{"$nulls":8},48,{"$nulls":8},48]
[null,49,{"$nulls":8},49,{"$nulls":8},49]
[null,50,{"$nulls":8},50,{"$nulls":8},50]
[null,51,{"$nulls":8},51,{"$nulls":8},51]
[null,52,{"$nulls":8},52,{"$nulls":8},52]
[null,53,{"$nulls":8},53,{"$nulls":8},53]
[null,54,{"$nulls":8},54,{"$nulls":8},54]
[null,55,{"$nulls":8},55,{"$nulls":8},55]
[null,56,{"$nulls":8},56,{"$nulls":8},56]
[null,57,{"$nulls":8},57,{"$nulls":8},57]
[null,58,{"$nulls":8},58,{"$nulls":8},58]
[null,59,{"$nulls":8},59,{"$nulls":8},59]
[null,60,{"$nulls":8},60,{"$nulls":8},60]
[null,61,{"$nulls":8},61,{"$nulls":8},61]
[null,62,{"$nulls":8},62,{"$nulls":8},62]
[null,63,{"$nulls":8},63,{"$nulls":8},63]
[null,64,{"$nulls":8},64,{"$nulls":8},64]
[null,65,{"$nulls":8},65,{"$nulls":8},65]
[null,66,{"$nulls":8},66,{"$nulls":8},66]
[null,67,{"$nulls":8},67,{"$nulls":8},67]
[null,68,{"$nulls":8},68,{"$nulls":8},68]
[null,69,{"$nulls":8},70,{"$nulls":8},70]
[{"$nulls":4},"Sous Total",{"$f":"SUM(F86:F154)","v":{"v":660,"d":"660.00 €"}},{"v":1139.54,"d":"1,139.54 €"},{"$nulls":6},"Sous Total",{"$f":"SUM(O86:O154)","v":0},0,{"$nulls":6},"Sous Total",{"$f":"SUM(X86:X154)","v":0},0]
[{"$nulls":4},"Total",{"$f":"G155-F155+G83","v":{"v":479.53999999999996,"d":"479.54 €"}},{"$nulls":7},"Total",{"$f":"P155-O155+P83","v":{"v":2471.43,"d":"2,471.43 €"}},{"$nulls":7},"Total",{"$f":"Y155-X155+Y83","v":{"v":3092.2,"d":"3,092.20 €"}}]
["Mapie"]
["Cpt Joint","Compte maison"]
[]
[]
[{"$nulls":4},"Fin de moi précédent",null,{"v":1113.55,"d":"1,113.55 €"}]
[]
[null,"N° de transaction","Date","Objet","Précision","debit","Crédit","Type de paiment","Divers"]
[null,1,"2024-01-05","Electricité",null,null,{"v":105,"d":"105.00 €"},"Virement intercompte"]
[null,2,"2024-01-05","gaz",null,null,{"v":70,"d":"70.00 €"},"Virement intercompte"]
[null,3,"2024-01-05","Bois",null,null,{"v":60,"d":"60.00 €"},"Virement intercompte"]
[null,4,"2024-01-05","Prêt maison",null,null,{"v":443.23,"d":"443.23 €"},"Virement intercompte"]
[null,5,"2024-01-05","Prêt travaux",null,null,{"v":70.34,"d":"70.34 €"},"Virement intercompte"]
[null,6,"2024-01-05","Prêt travaux",null,null,{"v":155.37,"d":"155.37 €"},"Virement intercompte"]
[null,7,"2024-01-05","Frais Banquaire",null,null,{"v":10,"d":"10.00 €"},"Virement Mapie"]
[null,8,"2024-01-05","Frais Banquaire",null,null,{"v":10,"d":"10.00 €"},"Virement intercompte"]
[null,9,"2024-01-05","Frais Banquaire",{"$nulls":3},"Virement banquaire"]
[null,10,"2024-01-05","Eau ",null,null,{"v":55,"d":"55.00 €"},"Virement intercompte"]
[null,11,"2024-01-05","Prêt Duster",null,null,{"v":323.97,"d":"323.97 €"},"Virement intercompte"]
[null,12,"2024-01-05","Scolarité",null,null,{"v":280,"d":"280.00 €"},"Virement Mapie"]
[null,13,"2024-01-05","sport",null,null,{"v":130,"d":"130.00 €"},"Virement Mapie"]
[null,14,"2024-01-05","Assurances",null,null,{"v":130,"d":"130.00 €"},"Virement intercompte"]
[null,15,"2024-01-05","Téléphone",null,null,{"v":55,"d":"55.00 €"},"Virement intercompte"]
[null,16,"2024-01-05","mutuelle",null,null,{"v":70,"d":"70.00 €"},"Virement intercompte"]
[null,17,"2024-01-05","Nourrice",null,null,{"v":120,"d":"120.00 €"}]
[null,18,"2024-01-05","Nourrice","congé",null,{"v":50,"d":"50.00 €"},"Virement Mapie"]
[null,19,"2024-01-05","Nourrice","recouvrement PAJE",null,{"v":319.07,"d":"319.07 €"},"Virement banquaire"]
[null,20,"2024-01-05","Entretien voiture",null,null,{"v":75,"d":"75.00 €"},"Virement intercompte"]
[null,21,null,"Nourrice","Salaire",null,null,"Virement banquaire"]
[null,22,"2024-01-04","Electricité",null,{"v":103,"d":"103.00 €"},null,"Prélèvement"]
[null,23,"2024-01-08","gaz",null,{"v":49,"d":"49.00 €"},null,"Prélèvement"]
[null,24,null,"Prêt maison",{"$nulls":3},"Prélèvement"]
[null,25,null,"Prêt travaux",{"$nulls":3},"Prélèvement"]
[null,26,null,"Prêt travaux",{"$nulls":3},"Prélèvement"]
[null,27,null,"Frais Banquaire",{"$nulls":3},"Prélèvement"]
[null,28,null,"Prêt Duster",{"$nulls":3},"Prélèvement"]
[null,29,null,"Scolarité",{"$nulls":3},"Prélèvement"]
[null,30,"2024-01-04","Téléphone",null,{"v":16.84,"d":"16.84 €"},null,"Prélèvement"]
[null,31,"2024-01-01","Téléphone",null,{"v":28.99,"d":"28.99 €"},null,"Prélèvement"]
[null,32,null,"mutuelle",{"$nulls":3},"Prélèvement"]
[null,33,"2024-01-04","Scolarité","Azylis centre aéré",{"v":55.14,"d":"55.14 €"},null,"Prélèvement"]
[null,34]
[null,35]
[null,36]
[null,37]
[null,38]
[null,39]
[null,40]
[null,41]
[null,42]
[null,43]
[null,44]
[null,45]
[null,46]
[null,47]
[null,48]
[null,49]
[null,50]
[null,51]
[null,52]
[null,53]
[null,54]
[null,55]
[null,56]
[null,57]
[null,58]
[null,59]
[null,60]
[null,61]
[null,62]
[null,63]
[null,64]
[null,65]
[null,66]
[null,67]
[null,68]
[null,69]
[{"$nulls":4},"Sous Total",{"$f":"SUM(F164:F232)","v":{"v":252.97000000000003,"d":"252.97 €"}},{"$f":"SUM(G164:G232)","v":{"v":2531.98,"d":"2,531.98 €"}}]
[{"$nulls":4},"Total",{"$f":"G161+G233-F233","v":{"v":3392.5599999999995,"d":"3,392.56 €"}}]
["Commun"]
[{"$nulls":10},"Livret A Arzhel"]
[]
[]
[{"$nulls":13},"Fin de moi précédent",null,{"v":2135,"d":"2,135.00 €"}]
[]
[{"$nulls":10},"N° de transaction","Date","Objet","Précision","debit","Crédit","Virement intercompte","Divers"]
[]
[{"$nulls":10},1,"2024-01-05","Epargne","mensuelle",null,{"v":20,"d":"20.00 €"},"Virement intercompte"]
[{"$nulls":10},2]
[{"$nulls":10},3]
[{"$nulls":10},4]
[{"$nulls":10},5]
[{"$nulls":10},6]
[{"$nulls":10},7]
[{"$nulls":10},8]
[{"$nulls":10},9]
[{"$nulls":10},10]
[{"$nulls":10},11]
[{"$nulls":10},12]
[{"$nulls":10},13]
[{"$nulls":10},14]
[{"$nulls":10},15]
[{"$nulls":10},16]
[{"$nulls":13},"Sous Total",{"$f":"SUM(O243:O258)","v":{"v":0,"d":"0.00 €"}},{"v":20,"d":"20.00 €"}]
[{"$nulls":13},"Total",{"$f":"P259-O259+P239","v":{"v":2155,"d":"2,155.00 €"}}]
["Arzhel"]
[{"$nulls":10},"Livret A Azylis"]
[]
[]
[{"$nulls":13},"Fin de moi précédent",null,{"v":1520,"d":"1,520.00 €"}]
[]
[{"$nulls":10},"N° de transaction","Date","Objet","Précision","debit","Crédit","Virement intercompte","Divers"]
[]
[{"$nulls":10},1,"2024-01-05","Epargne","Mensuelle",null,{"v":20,"d":"20.00 €"},"Virement intercompte"]
[{"$nulls":10},2]
[{"$nulls":10},3]
[{"$nulls":10},4]
[{"$nulls":10},5]
[{"$nulls":10},6]
[{"$nulls":10},7]
[{"$nulls":10},8]
[{"$nulls":10},9]
[{"$nulls":10},10]
[{"$nulls":10},11]
[{"$nulls":10},12]
[{"$nulls":10},13]
[{"$nulls":10},14]
[{"$nulls":10},15]
[{"$nulls":10},16]
[{"$nulls":13},"Sous Total",{"$f":"SUM(O269:O284)","v":{"v":0,"d":"0.00 €"}},{"v":20,"d":"20.00 €"}]
[{"$nulls":13},"Total",{"$f":"P285-O285+P265","v":{"v":1540,"d":"1,540.00 €"}}]
["Azylis"]
[{"$nulls":10},"Livret A Azekiel"]
[]
[]
[{"$nulls":13},"Fin de moi précédent",null,{"v":990,"d":"990.00 €"}]
[]
[{"$nulls":10},"N° de transaction","Date","Objet","Précision","debit","Crédit","Virement intercompte","Divers"]
[]
[{"$nulls":10},1,"2024-01-05","Epargne","mensuell",null,{"v":30,"d":"30.00 €"},"Virement intercompte"]
[{"$nulls":10},2]
[{"$nulls":10},3]
[{"$nulls":10},4]
[{"$nulls":10},5]
[{"$nulls":10},6]
[{"$nulls":10},7]
[{"$nulls":10},8]
[{"$nulls":10},9]
[{"$nulls":10},10]
[{"$nulls":10},11]
[{"$nulls":10},12]
[{"$nulls":10},13]
[{"$nulls":10},14]
[{"$nulls":10},15]
[{"$nulls":10},16]
[{"$nulls":13},"Sous Total",{"$f":"SUM(O295:O310)","v":{"v":0,"d":"0.00 €"}},{"v":30,"d":"30.00 €"}]
[{"$nulls":13},"Total",{"$f":"P311-O311+P291","v":{"v":1020,"d":"1,020.00 €"}}]
["Azekiel"]

{"sheet":"Fevrier","index":4,"n_rows":313,"n_cols":28,"rows_kept":313,"merged":[[1,0,77,0],[1,1,2,8],[1,9,77,9],[1,10,2,17],[1,18,77,18],[1,19,2,26],[4,4,4,5],[4,10,4,11],[4,13,4,14],[4,22,4,23],[6,10,6,17],[8,10,8,11],[8,13,8,14],[10,10,11,10],[10,11,11,11],[10,12,11,12],[10,13,11,13],[10,14,11,14],[10,15,11,15],[10,16,11,16],[10,17,11,17],[47,14,47,15],[50,10,51,17],[53,10,53,11],[53,13,53,14],[55,10,56,10],[55,11,56,11],[55,12,56,12],[55,13,56,13],[55,14,56,14],[55,15,56,15],[55,16,56,16],[55,17,56,17],[74,14,74,15],[77,5,77,6],[77,14,77,15],[77,23,77,24],[79,0,155,0],[79,1,80,8],[79,10,80,17],[79,19,80,26],[82,4,82,5],[82,13,82,14],[82,22,82,23],[155,5,155,6],[155,14,155,15],[155,23,155,24],[157,0,233,0],[157,1,158,8],[160,1,160,2],[160,4,160,5],[233,5,233,6],[235,10,236,17],[238,10,238,11],[238,13,238,14],[240,10,241,10],[240,11,241,11],[240,12,241,12],[240,13,241,13],[240,14,241,14],[240,15,241,15],[240,16,241,16],[240,17,241,17],[259,14,259,15],[261,10,262,17],[264,10,264,11],[264,13,264,14],[266,10,267,10],[266,11,267,11],[266,12,267,12],[266,13,267,13],[266,14,267,14],[266,15,267,15],[266,16,267,16],[266,17,267,17],[285,14,285,15],[287,10,288,17],[290,10,290,11],[290,13,290,14],[292,10,293,10],[292,11,293,11],[292,12,293,12],[292,13,293,13],[292,14,293,14],[292,15,293,15],[292,16,293,16],[292,17,293,17],[311,14,311,15]]}
[{"$nulls":9},"Compte chèque",{"$nulls":8},"Livret A",{"$nulls":8},"LEP"]
["Cpt Charlie","Compte chèque Charlie",{"$nulls":7},"Livret A Charlie","Livret A",{"$nulls":7},"LEP  Charlie","LEP"]
[]
[]
[{"$nulls":4},"Fin de moi précédent",null,{"$f":"'Janvier '!F78:G78","v":{"v":366.59000000000003,"d":"366.59 €"}},{"v":0,"d":"0.00 €"},null,null,{"$f":"IF((P9+P54=P5),0,1)","v":0},null,null,"Fin de moi précédent",null,{"$f":"'Janvier '!O78:P78","v":{"v":970,"d":"970.00 €"}},0,{"$nulls":5},"Fin de moi précédent",null,{"$f":"'Janvier '!X78:Y78","v":210},0]
[]
[null,"N° de transaction","Date","Objet","Précision","debit","Crédit","Type de paiment","Divers",null,"Animaux",{"$nulls":8},"N° de transaction","Date","Objet","Précision","debit","Crédit","Type de paiment","Divers"]
[null,1,"2024-02-02","Salaire","Décembre",null,{"v":2304.59,"d":"2,304.59 €"},"Virement banquaire",{"$nulls":11},1,"2024-02-05","travaux",null,null,{"v":50,"d":"50.00 €"},"Virement intercompte"]
[null,2,"2024-02-05","Bois",null,{"v":60,"d":"60.00 €"},null,"Virement intercompte","Cpt Cjoint",{"$nulls":4},"Fin de moi précédent",null,{"$f":"'Janvier '!O48:P48","v":{"v":570,"d":"570.00 €"}},0,null,null,2]
[null,3,"2024-02-05","Prêt maison",null,{"v":443.23,"d":"443.23 €"},null,"Virement intercompte","Cpt Cjoint",{"$nulls":10},3]
[null,4,"2024-02-05","Prêt travaux",null,{"v":70.34,"d":"70.34 €"},null,"Virement intercompte","Cpt Cjoint",null,"N° de transaction","Date","Objet","Précision","debit","Crédit","Type de paiment","Divers",null,4]
[null,5,"2024-02-05","Prêt travaux",null,{"v":155.37,"d":"155.37 €"},null,"Virement intercompte","Cpt Cjoint",{"$nulls":10},5]
[null,6,"2024-02-05","Frais Banquaire",null,{"v":10,"d":"10.00 €"},null,"Virement intercompte","Cpt Cjoint",null,1,"2024-02-05","animaux",null,null,{"v":70,"d":"70.00 €"},"Virement intercompte",null,null,6]
[null,7,"2024-02-05","Eau ",null,{"v":55,"d":"55.00 €"},null,"Virement intercompte","Cpt Cjoint",null,2,{"$nulls":8},7]
[null,8,"2024-02-05","Prêt Duster",null,{"v":323.97,"d":"323.97 €"},null,"Virement intercompte","Cpt Cjoint",null,3,{"$nulls":8},8]
[null,9,"2024-02-05","Assurances",null,{"v":130,"d":"130.00 €"},null,"Virement intercompte","Cpt Cjoint",null,4,{"$nulls":8},9]
[null,10,"2024-02-05","Téléphone",null,{"v":55,"d":"55.00 €"},null,"Virement intercompte","Cpt Cjoint",null,5,{"$nulls":8},10]
[null,11,"2024-02-05","mutuelle",null,{"v":70,"d":"70.00 €"},null,"Virement intercompte","Cpt Cjoint",null,6,{"$nulls":8},11]
[null,12,"2024-02-05","Electricité",null,{"v":105,"d":"105.00 €"},null,"Virement intercompte","Cpt Cjoint",null,7,{"$nulls":8},12]
[null,13,"2024-02-05","gaz",null,{"v":70,"d":"70.00 €"},null,"Virement intercompte","Cpt Cjoint",null,8,{"$nulls":8},13]
[null,14,"2024-02-05","Impot et taxe",null,{"v":100,"d":"100.00 €"},null,"Virement intercompte","Livret A Charlie",null,9,{"$nulls":8},14]
[null,15,"2024-02-05","Travaux",null,{"v":50,"d":"50.00 €"},null,"Virement intercompte","LEP Charlie",null,10,{"$nulls":8},15]
[null,16,"2024-02-05","Animaux",null,{"v":70,"d":"70.00 €"},null,"Virement intercompte","Livret A Charlie",null,11,{"$nulls":8},16]
[null,17,"2024-02-05","Entretien voiture",null,{"v":75,"d":"75.00 €"},null,"Virement intercompte","Cpt Cjoint",null,12,{"$nulls":8},17]
[null,18,null,"Loisir","Weigth Watcher",{"v":8.75,"d":"8.75 €"},null,"Paypal",null,null,13,{"$nulls":8},18]
[null,19,null,"Loisir","Familleo",{"v":5.99,"d":"5.99 €"},null,"Prélèvement",null,null,14,{"$nulls":8},19]
[null,20,null,null,"Netflix",{"v":18.99,"d":"18.99 €"},{"$nulls":4},15,{"$nulls":8},20]
[null,21,{"$nulls":8},16,{"$nulls":8},21]
[null,22,{"$nulls":8},17,{"$nulls":8},22]
[null,23,{"$nulls":8},18,{"$nulls":8},23]
[null,24,{"$nulls":8},19,{"$nulls":8},24]
[null,25,{"$nulls":8},20,{"$nulls":8},25]
[null,26,{"$nulls":8},21,{"$nulls":8},26]
[null,27,{"$nulls":8},22,{"$nulls":8},27]
[null,28,{"$nulls":8},23,{"$nulls":8},28]
[null,29,{"$nulls":8},24,{"$nulls":8},29]
[null,30,{"$nulls":8},25,{"$nulls":8},30]
[null,31,{"$nulls":8},26,{"$nulls":8},31]
[null,32,{"$nulls":8},27,{"$nulls":8},32]
[null,33,{"$nulls":8},28,{"$nulls":8},33]
[null,34,{"$nulls":8},29,{"$nulls":8},34]
[null,35,{"$nulls":8},30,{"$nulls":8},35]
[null,36,{"$nulls":8},31,{"$nulls":8},36]
[null,37,{"$nulls":8},32,{"$nulls":8},37]
[null,38,{"$nulls":8},33,{"$nulls":8},38]
[null,39,{"$nulls":8},34,{"$nulls":8},39]
[null,40,{"$nulls":11},"Sous Total",{"$f":"SUM(O13:O46)","v":{"v":0,"d":"0.00 €"}},{"v":70,"d":"70.00 €"},{"$nulls":3},40]
[null,41,{"$nulls":11},"Total",{"$f":"P47-O47+P9","v":{"v":640,"d":"640.00 €"}},{"$nulls":4},41]
[null,42,{"$nulls":17},42]
[null,43,{"$nulls":17},43]
[null,44,{"$nulls":8},"Impot et taxe",{"$nulls":8},44]
[null,45,{"$nulls":17},45]
[null,46,{"$nulls":17},46]
[null,47,{"$nulls":11},"Fin de moi précédent",null,{"$f":"'Janvier '!O75:P75","v":{"v":400,"d":"400.00 €"}},0,null,null,47]
[null,48,{"$nulls":17},48]
[null,49,{"$nulls":8},"N° de transaction","Date","Objet","Précision","debit","Crédit","Virement intercompte","Divers",null,49]
[null,50,{"$nulls":17},50]
[null,51,{"$nulls":8},1,"2024-02-05","Impot et taxe","charlie",null,{"v":100,"d":"100.00 €"},"Virement intercompte",null,null,51]
[null,52,{"$nulls":8},2,{"$nulls":8},52]
[null,53,{"$nulls":8},3,{"$nulls":8},53]
[null,54,{"$nulls":8},4,{"$nulls":8},54]
[null,55,{"$nulls":8},5,{"$nulls":8},55]
[null,56,{"$nulls":8},6,{"$nulls":8},56]
[null,57,{"$nulls":8},7,{"$nulls":8},57]
[null,58,{"$nulls":8},8,{"$nulls":8},58]
[null,59,{"$nulls":8},9,{"$nulls":8},59]
[null,60,{"$nulls":8},10,{"$nulls":8},60]
[null,61,{"$nulls":8},11,{"$nulls":8},61]
[null,62,{"$nulls":8},12,{"$nulls":8},62]
[null,63,{"$nulls":8},13,{"$nulls":8},63]
[null,64,{"$nulls":8},14,{"$nulls":8},64]
[null,65,{"$nulls":8},15,{"$nulls":8},65]
[null,66,{"$nulls":8},16,{"$nulls":8},66]
[null,67,{"$nulls":11},"Sous Total",{"$f":"SUM(O58:O73)","v":{"v":0,"d":"0.00 €"}},{"v":100,"d":"100.00 €"},{"$nulls":3},67]
[null,68,{"$nulls":11},"Total",{"$f":"P74-O74+P54","v":{"v":500,"d":"500.00 €"}},{"$nulls":4},68]
[null,69,{"$nulls":17},69]
[{"$nulls":4},"Sous Total",{"$f":"SUM(F8:F76)","v":{"v":1876.64,"d":"1,876.64 €"}},{"v":2304.59,"d":"2,304.59 €"},{"$nulls":6},"Sous Total",{"$f":"O74+O47","v":{"v":0,"d":"0.00 €"}},{"v":170,"d":"170.00 €"},{"$nulls":6},"Sous Total",{"$f":"SUM(X8:X76)","v":{"v":0,"d":"0.00 €"}},{"v":50,"d":"50.00 €"}]
[{"$nulls":4},"Total",{"$f":"G5+G77-F77","v":{"v":794.5400000000002,"d":"794.54 €"}},{"$nulls":7},"Total",{"$f":"P5+P77-O77","v":{"v":1140,"d":"1,140.00 €"}},{"$nulls":7},"Total",{"$f":"Y5+Y77-X77","v":{"v":260,"d":"260.00 €"}}]
["Charlie"]
["Cpt Mapie","Compte chèque Mapie",{"$nulls":8},"Livret A Mapie",{"$nulls":8},"LEP Mapie"]
[]
[]
[{"$nulls":4},"Fin de moi précédent",null,{"$f":"'Janvier '!F156:G156","v":{"v":479.53999999999996,"d":"479.54 €"}},{"v":0,"d":"0.00 €"},{"$nulls":5},"Fin de moi précédent",null,{"$f":"'Janvier '!O156:P156","v":{"v":2471.43,"d":"2,471.43 €"}},{"v":0,"d":"0.00 €"},{"$nulls":5},"Fin de moi précédent",null,{"$f":"'Janvier '!X156:Y156","v":{"v":3092.2,"d":"3,092.20 €"}},{"v":0,"d":"0.00 €"}]
[]
[null,"N° de transaction","Date","Objet","Précision","debit","Crédit","Type de paiment","Divers",null,"N° de transaction","Date","Objet","Précision","debit","Crédit","Type de paiment","Divers",null,"N° de transaction","Date","Objet","Précision","debit","Crédit","Type de paiment","Divers"]
[null,1,"2024-02-02","Salaire","aide de fin de formation",null,{"v":723.23,"d":"723.23 €"},"Virement banquaire",null,null,1,{"$nulls":8},1]
[null,2,"2024-02-03","Salaire","CAF",null,{"v":416.31,"d":"416.31 €"},"Virement banquaire","Cpt Cjoint",null,2,{"$nulls":8},2]
[null,3,"2024-02-05","Frais Banquaire",null,{"v":10,"d":"10.00 €"},null,"Virement intercompte","Cpt Cjoint",null,3,{"$nulls":8},3]
[null,4,"2024-02-05","Scolarité",null,{"v":280,"d":"280.00 €"},null,"Virement intercompte","Cpt Cjoint",null,4,{"$nulls":8},4]
[null,5,"2024-02-05","sport",null,{"v":130,"d":"130.00 €"},null,"Virement intercompte","Cpt Cjoint",null,5,{"$nulls":8},5]
[null,6,"2024-02-05","Nourrice","salaire",{"v":120,"d":"120.00 €"},null,"Virement intercompte","Cpt Cjoint",null,6,{"$nulls":8},6]
[null,7,"2024-02-05","Nourrice","congé",{"v":50,"d":"50.00 €"},null,"Virement intercompte","Cpt Cjoint",null,7,{"$nulls":8},7]
[null,8,"2024-02-05","Epargne","Arzhel",{"v":20,"d":"20.00 €"},null,"Virement intercompte","Livret A Azylis",null,8,{"$nulls":8},8]
[null,9,"2024-02-05","Epargne","Azylis",{"v":20,"d":"20.00 €"},null,"Virement intercompte","Livret A Azylis",null,9,{"$nulls":8},9]
[null,10,"2024-02-05","Epargne","Azekiel",{"v":30,"d":"30.00 €"},null,"Virement intercompte","Livret A Azekiel",null,10,{"$nulls":8},10]
[null,11,{"$nulls":8},11,{"$nulls":8},11]
[null,12,{"$nulls":8},12,{"$nulls":8},12]
[null,13,{"$nulls":8},13,{"$nulls":8},13]
[null,14,{"$nulls":8},14,{"$nulls":8},14]
[null,15,{"$nulls":8},15,{"$nulls":8},15]
[null,16,{"$nulls":8},16,{"$nulls":8},16]
[null,17,{"$nulls":8},17,{"$nulls":8},17]
[null,18,{"$nulls":8},18,{"$nulls":8},18]
[null,19,{"$nulls":8},19,{"$nulls":8},19]
[null,20,{"$nulls":8},20,{"$nulls":8},20]
[null,21,{"$nulls":8},21,{"$nulls":8},21]
[null,22,{"$nulls":8},22,{"$nulls":8},22]
[null,23,{"$nulls":8},23,{"$nulls":8},23]
[null,24,{"$nulls":8},24,{"$nulls":8},24]
[null,25,{"$nulls":8},25,{"$nulls":8},25]
[null,26,{"$nulls":8},26,{"$nulls":8},26]
[null,27,{"$nulls":8},27,{"$nulls":8},27]
[null,28,{"$nulls":8},28,{"$nulls":8},28]
[null,29,{"$nulls":8},29,{"$nulls":8},29]
[null,30,{"$nulls":8},30,{"$nulls":8},30]
[null,31,{"$nulls":8},31,{"$nulls":8},31]
[null,32,{"$nulls":8},32,{"$nulls":8},32]
[null,33,{"$nulls":8},33,{"$nulls":8},33]
[null,34,{"$nulls":8},34,{"$nulls":8},34]
[null,35,{"$nulls":8},35,{"$nulls":8},35]
[null,36,{"$nulls":8},36,{"$nulls":8},36]
[null,37,{"$nulls":8},37,{"$nulls":8},37]
[null,38,{"$nulls":8},38,{"$nulls":8},38]
[null,39,{"$nulls":8},39,{"$nulls":8},39]
[null,40,{"$nulls":8},40,{"$nulls":8},40]
[null,41,{"$nulls":8},41,{"$nulls":8},41]
[null,42,{"$nulls":8},42,{"$nulls":8},42]
[null,43,{"$nulls":8},43,{"$nulls":8},43]
[null,44,{"$nulls":8},44,{"$nulls":8},44]
[null,45,{"$nulls":8},45,{"$nulls":8},45]
[null,46,{"$nulls":8},46,{"$nulls":8},46]
[null,47,{"$nulls":8},47,{"$nulls":8},47]
[null,48,{"$nulls":8},48,{"$nulls":8},48]
[null,49,{"$nulls":8},49,{"$nulls":8},49]
[null,50,{"$nulls":8},50,{"$nulls":8},50]
[null,51,{"$nulls":8},51,{"$nulls":8},51]
[null,52,{"$nulls":8},52,{"$nulls":8},52]
[null,53,{"$nulls":8},53,{"$nulls":8},53]
[null,54,{"$nulls":8},54,{"$nulls":8},54]
[null,55,{"$nulls":8},55,{"$nulls":8},55]
[null,56,{"$nulls":8},56,{"$nulls":8},56]
[null,57,{"$nulls":8},57,{"$nulls":8},57]
[null,58,{"$nulls":8},58,{"$nulls":8},58]
[null,59,{"$nulls":8},59,{"$nulls":8},59]
[null,60,{"$nulls":8},60,{"$nulls":8},60]
[null,61,{"$nulls":8},61,{"$nulls":8},61]
[null,62,{"$nulls":8},62,{"$nulls":8},62]
[null,63,{"$nulls":8},63,{"$nulls":8},63]
[null,64,{"$nulls":8},64,{"$nulls":8},64]
[null,65,{"$nulls":8},65,{"$nulls":8},65]
[null,66,{"$nulls":8},66,{"$nulls":8},66]
[null,67,{"$nulls":8},67,{"$nulls":8},67]
[null,68,{"$nulls":8},68,{"$nulls":8},68]
[null,69,{"$nulls":8},70,{"$nulls":8},70]
[{"$nulls":4},"Sous Total",{"$f":"SUM(F86:F154)","v":{"v":660,"d":"660.00 €"}},{"v":1139.54,"d":"1,139.54 €"},{"$nulls":6},"Sous Total",{"$f":"SUM(O86:O154)","v":0},{"$f":"SUM(P86:P154)","v":0},{"$nulls":6},"Sous Total",{"$f":"SUM(X86:X154)","v":0},0]
[{"$nulls":4},"Total",{"$f":"G155-F155+G83","v":{"v":959.0799999999999,"d":"959.08 €"}},{"$nulls":7},"Total",{"$f":"P155-O155+P83","v":{"v":2471.43,"d":"2,471.43 €"}},{"$nulls":7},"Total",{"$f":"Y155-X155+Y83","v":{"v":3092.2,"d":"3,092.20 €"}}]
["Mapie"]
["Cpt Joint","Compte maison"]
[]
[]
[{"$nulls":4},"Fin de moi précédent",null,{"$f":"'Janvier '!F234:G234","v":{"v":3392.5599999999995,"d":"3,392.56 €"}},{"v":0,"d":"0.00 €"}]
[]
[null,"N° de transaction","Date","Objet","Précision","debit","Crédit","Type de paiment","Divers"]
[null,1,"2024-02-05","Electricité",null,null,{"v":105,"d":"105.00 €"},"Virement intercompte"]
[null,2,"2024-02-05","gaz",null,null,{"v":70,"d":"70.00 €"},"Virement intercompte"]
[null,3,"2024-02-05","Bois",null,null,{"v":60,"d":"60.00 €"},"Virement intercompte"]
[null,4,"2024-02-05","Prêt maison",null,null,{"v":443.23,"d":"443.23 €"},"Virement intercompte"]
[null,5,"2024-02-05","Prêt travaux",null,null,{"v":70.34,"d":"70.34 €"},"Virement intercompte"]
[null,6,"2024-02-05","Prêt travaux",null,null,{"v":155.37,"d":"155.37 €"},"Virement intercompte"]
[null,7,"2024-02-05","Frais Banquaire",null,null,{"v":10,"d":"10.00 €"},"Virement Mapie"]
[null,8,"2024-02-05","Frais Banquaire",null,null,{"v":10,"d":"10.00 €"},"Virement intercompte"]
[null,9,"2024-02-05","Frais Banquaire",null,null,{"v":9.18,"d":"9.18 €"},"Virement banquaire"]
[null,10,"2024-02-05","Eau ",null,null,{"v":55,"d":"55.00 €"},"Virement intercompte"]
[null,11,"2024-02-05","Prêt Duster",null,null,{"v":323.97,"d":"323.97 €"},"Virement intercompte"]
[null,12,"2024-02-05","Scolarité",null,null,{"v":280,"d":"280.00 €"},"Virement Mapie"]
[null,13,"2024-02-05","sport",null,null,{"v":130,"d":"130.00 €"},"Virement Mapie"]
[null,14,"2024-02-05","Assurances",null,null,{"v":130,"d":"130.00 €"},"Virement intercompte"]
[null,15,"2024-02-05","Téléphone",null,null,{"v":55,"d":"55.00 €"},"Virement intercompte"]
[null,16,"2024-02-05","mutuelle",null,null,{"v":70,"d":"70.00 €"},"Virement intercompte"]
[null,17,"2024-02-05","salaire",null,null,{"v":120,"d":"120.00 €"}]
[null,18,"2024-02-05","Nourrice","congé",null,{"v":50,"d":"50.00 €"},"Virement Mapie"]
[null,19,"2024-02-05","Nourrice","recouvrement PAJE",null,{"v":319.07,"d":"319.07 €"},"Virement banquaire"]
[null,20,"2024-02-05","Entretien voiture",null,null,{"v":75,"d":"75.00 €"},"Virement intercompte"]
[null,21,null,"Nourrice","Salaire",null,null,"Virement banquaire"]
[null,22,null,"Electricité",null,{"v":103,"d":"103.00 €"},null,"Prélèvement"]
[null,23,null,"gaz",null,{"v":49,"d":"49.00 €"},null,"Prélèvement"]
[null,24,null,"Prêt maison",null,{"v":443.23,"d":"443.23 €"},null,"Prélèvement"]
[null,25,null,"Prêt travaux",null,{"v":70.34,"d":"70.34 €"},null,"Prélèvement"]
[null,26,null,"Prêt travaux",null,{"v":155.37,"d":"155.37 €"},null,"Prélèvement"]
[null,27,null,"Frais Banquaire",null,{"v":23.46,"d":"23.46 €"},null,"Prélèvement"]
[null,28,null,"Prêt Duster",null,{"v":323.97,"d":"323.97 €"},null,"Prélèvement"]
[null,29,null,"Scolarité",{"$nulls":3},"Prélèvement"]
[null,30,null,"Téléphone",null,{"v":16.84,"d":"16.84 €"},null,"Prélèvement"]
[null,31,null,"Téléphone",null,{"v":28.99,"d":"28.99 €"},null,"Prélèvement"]
[null,32,null,"mutuelle",null,{"v":70,"d":"70.00 €"},null,"Prélèvement"]
[null,33]
[null,34]
[null,35]
[null,36]
[null,37]
[null,38]
[null,39]
[null,40]
[null,41]
[null,42]
[null,43]
[null,44]
[null,45]
[null,46]
[null,47]
[null,48]
[null,49]
[null,50]
[null,51]
[null,52]
[null,53]
[null,54]
[null,55]
[null,56]
[null,57]
[null,58]
[null,59]
[null,60]
[null,61]
[null,62]
[null,63]
[null,64]
[null,65]
[null,66]
[null,67]
[null,68]
[null,69]
[{"$nulls":4},"Sous Total",{"$f":"SUM(F164:F232)","v":{"v":1284.2,"d":"1,284.20 €"}},{"$f":"SUM(G164:G232)","v":{"v":2541.1600000000003,"d":"2,541.16 €"}}]
[{"$nulls":4},"Total",{"$f":"G161+G233-F233","v":{"v":4649.5199999999995,"d":"4,649.52 €"}}]
["Commun"]
[{"$nulls":10},"Livret A Arzhel"]
[]
[]
[{"$nulls":13},"Fin de moi précédent",null,{"$f":"'Janvier '!O260:P260","v":{"v":2155,"d":"2,155.00 €"}},0]
[]
[{"$nulls":10},"N° de transaction","Date","Objet","Précision","debit","Crédit","Virement intercompte","Divers"]
[]
[{"$nulls":10},1,"2024-02-05","Epargne","mensuelle",null,{"v":20,"d":"20.00 €"},"Virement intercompte"]
[{"$nulls":10},2]
[{"$nulls":10},3]
[{"$nulls":10},4]
[{"$nulls":10},5]
[{"$nulls":10},6]
[{"$nulls":10},7]
[{"$nulls":10},8]
[{"$nulls":10},9]
[{"$nulls":10},10]
[{"$nulls":10},11]
[{"$nulls":10},12]
[{"$nulls":10},13]
[{"$nulls":10},14]
[{"$nulls":10},15]
[{"$nulls":10},16]
[{"$nulls":13},"Sous Total",{"$f":"SUM(O243:O258)","v":{"v":0,"d":"0.00 €"}},{"v":20,"d":"20.00 €"}]
[{"$nulls":13},"Total",{"$f":"P259-O259+P239","v":{"v":2175,"d":"2,175.00 €"}}]
["Arzhel"]
[{"$nulls":10},"Livret A Azylis"]
[]
[]
[{"$nulls":13},"Fin de moi précédent",null,{"$f":"'Janvier '!O286:P286","v":{"v":1540,"d":"1,540.00 €"}},0]
[]
[{"$nulls":10},"N° de transaction","Date","Objet","Précision","debit","Crédit","Virement intercompte","Divers"]
[]
[{"$nulls":10},1,"2024-02-05","Epargne","Mensuelle",null,{"v":20,"d":"20.00 €"},"Virement intercompte"]
[{"$nulls":10},2]
[{"$nulls":10},3]
[{"$nulls":10},4]
[{"$nulls":10},5]
[{"$nulls":10},6]
[{"$nulls":10},7]
[{"$nulls":10},8]
[{"$nulls":10},9]
[{"$nulls":10},10]
[{"$nulls":10},11]
[{"$nulls":10},12]
[{"$nulls":10},13]
[{"$nulls":10},14]
[{"$nulls":10},15]
[{"$nulls":10},16]
[{"$nulls":13},"Sous Total",{"$f":"SUM(O269:O284)","v":{"v":0,"d":"0.00 €"}},{"v":20,"d":"20.00 €"}]
[{"$nulls":13},"Total",{"$f":"P285-O285+P265","v":{"v":1560,"d":"1,560.00 €"}}]
["Azylis"]
[{"$nulls":10},"Livret A Azekiel"]
[]
[]
[{"$nulls":13},"Fin de moi précédent",null,{"$f":"'Janvier '!O312:P312","v":{"v":1020,"d":"1,020.00 €"}},0]
[]
[{"$nulls":10},"N° de transaction","Date","Objet","Précision","debit","Crédit","Virement intercompte","Divers"]
[]
[{"$nulls":10},1,"2024-02-05","Epargne","mensuell",null,{"v":15,"d":"15.00 €"},"Virement intercompte"]
[{"$nulls":10},2]
[{"$nulls":10},3]
[{"$nulls":10},4]
[{"$nulls":10},5]
[{"$nulls":10},6]
[{"$nulls":10},7]
[{"$nulls":10},8]
[{"$nulls":10},9]
[{"$nulls":10},10]
[{"$nulls":10},11]
[{"$nulls":10},12]
[{"$nulls":10},13]
[{"$nulls":10},14]
[{"$nulls":10},15]
[{"$nulls":10},16]
[{"$nulls":13},"Sous Total",{"$f":"SUM(O295:O310)","v":{"v":0,"d":"0.00 €"}},{"v":15,"d":"15.00 €"}]
[{"$nulls":13},"Total",{"$f":"P311-O311+P291","v":{"v":1035,"d":"1,035.00 €"}}]
["Azekiel"]

{"sheet":"Mars","index":5,"n_rows":313,"n_cols":28,"rows_kept":313,"merged":[[1,0,77,0],[1,1,2,8],[1,9,77,9],[1,10,2,17],[1,18,77,18],[1,19,2,26],[4,4,4,5],[4,10,4,11],[4,13,4,14],[4,22,4,23],[6,10,6,17],[8,10,8,11],[8,13,8,14],[10,10,11,10],[10,11,11,11],[10,12,11,12],[10,13,11,13],[10,14,11,14],[10,15,11,15],[10,16,11,16],[10,17,11,17],[47,14,47,15],[50,10,51,17],[53,10,53,11],[53,13,53,14],[55,10,56,10],[55,11,56,11],[55,12,56,12],[55,13,56,13],[55,14,56,14],[55,15,56,15],[55,16,56,16],[55,17,56,17],[74,14,74,15],[77,5,77,6],[77,14,77,15],[77,23,77,24],[79,0,155,0],[79,1,80,8],[79,10,80,17],[79,19,80,26],[82,4,82,5],[82,13,82,14],[82,22,82,23],[155,5,155,6],[155,14,155,15],[155,23,155,24],[157,0,233,0],[157,1,158,8],[160,1,160,2],[160,4,160,5],[233,5,233,6],[235,10,236,17],[238,10,238,11],[238,13,238,14],[240,10,241,10],[240,11,241,11],[240,12,241,12],[240,13,241,13],[240,14,241,14],[240,15,241,15],[240,16,241,16],[240,17,241,17],[259,14,259,15],[261,10,262,17],[264,10,264,11],[264,13,264,14],[266,10,267,10],[266,11,267,11],[266,12,267,12],[266,13,267,13],[266,14,267,14],[266,15,267,15],[266,16,267,16],[266,17,267,17],[285,14,285,15],[287,10,288,17],[290,10,290,11],[290,13,290,14],[292,10,293,10],[292,11,293,11],[292,12,293,12],[292,13,293,13],[292,14,293,14],[292,15,293,15],[292,16,293,16],[292,17,293,17],[311,14,311,15]]}
[{"$nulls":9},"Compte chèque",{"$nulls":8},"Livret A",{"$nulls":8},"LEP"]
["Cpt Charlie","Compte chèque Charlie",{"$nulls":7},"Livret A Charlie","Livret A",{"$nulls":7},"LEP  Charlie","LEP"]
[]
[]
[{"$nulls":4},"Fin de moi précédent",null,{"$f":"Fevrier!F78","v":{"v":794.5400000000002,"d":"794.54 €"}},{"$nulls":3},{"$f":"IF((P9+P54=P5),0,1)","v":0},null,null,"Fin de moi précédent",null,{"$f":"Fevrier!O78","v":{"v":1140,"d":"1,140.00 €"}},{"$nulls":6},"Fin de moi précédent",null,{"$f":"Fevrier!X78","v":260}]
[]
[null,"N° de transaction","Date","Objet","Précision","debit","Crédit","Type de paiment","Divers",null,"Animaux",{"$nulls":8},"N° de transaction","Date","Objet","Précision","debit","Crédit","Type de paiment","Divers"]
[null,1,"2024-03-02","Salaire","Décembre",null,{"v":2304.59,"d":"2,304.59 €"},"Virement banquaire",{"$nulls":11},1,"2024-03-05","travaux",null,null,{"v":50,"d":"50.00 €"},"Virement intercompte"]
[null,2,"2024-03-05","Bois",null,{"v":60,"d":"60.00 €"},null,"Virement intercompte","Cpt Cjoint",{"$nulls":4},"Fin de moi précédent",null,{"$f":"Fevrier!O48","v":{"v":640,"d":"640.00 €"}},{"$nulls":3},2]
[null,3,"2024-03-05","Prêt maison",null,{"v":443.23,"d":"443.23 €"},null,"Virement intercompte","Cpt Cjoint",{"$nulls":10},3]
[null,4,"2024-03-05","Prêt travaux",null,{"v":70.34,"d":"70.34 €"},null,"Virement intercompte","Cpt Cjoint",null,"N° de transaction","Date","Objet","Précision","debit","Crédit","Type de paiment","Divers",null,4]
[null,5,"2024-03-05","Prêt travaux",null,{"v":155.37,"d":"155.37 €"},null,"Virement intercompte","Cpt Cjoint",{"$nulls":10},5]
[null,6,"2024-03-05","Frais Banquaire",null,{"v":10,"d":"10.00 €"},null,"Virement intercompte","Cpt Cjoint",null,1,"2024-03-05","animaux",null,null,{"v":70,"d":"70.00 €"},"Virement intercompte",null,null,6]
[null,7,"2024-03-05","Eau ",null,{"v":55,"d":"55.00 €"},null,"Virement intercompte","Cpt Cjoint",null,2,{"$nulls":8},7]
[null,8,"2024-03-05","Prêt Duster",null,{"v":323.97,"d":"323.97 €"},null,"Virement intercompte","Cpt Cjoint",null,3,{"$nulls":8},8]
[null,9,"2024-03-05","Assurances",null,{"v":130,"d":"130.00 €"},null,"Virement intercompte","Cpt Cjoint",null,4,{"$nulls":8},9]
[null,10,"2024-03-05","Téléphone",null,{"v":55,"d":"55.00 €"},null,"Virement intercompte","Cpt Cjoint",null,5,{"$nulls":8},10]
[null,11,"2024-03-05","mutuelle",null,{"v":70,"d":"70.00 €"},null,"Virement intercompte","Cpt Cjoint",null,6,{"$nulls":8},11]
[null,12,"2024-03-05","Electricité",null,{"v":105,"d":"105.00 €"},null,"Virement intercompte","Cpt Cjoint",null,7,{"$nulls":8},12]
[null,13,"2024-03-05","gaz",null,{"v":70,"d":"70.00 €"},null,"Virement intercompte","Cpt Cjoint",null,8,{"$nulls":8},13]
[null,14,"2024-03-05","Impot et taxe",null,{"v":100,"d":"100.00 €"},null,"Virement intercompte","Livret A Charlie",null,9,{"$nulls":8},14]
[null,15,"2024-03-05","Travaux",null,{"v":50,"d":"50.00 €"},null,"Virement intercompte","LEP Charlie",null,10,{"$nulls":8},15]
[null,16,"2024-03-05","Animaux",null,{"v":70,"d":"70.00 €"},null,"Virement intercompte","Livret A Charlie",null,11,{"$nulls":8},16]
[null,17,"2024-03-05","Entretien voiture",null,{"v":75,"d":"75.00 €"},null,"Virement intercompte","Cpt Cjoint",null,12,{"$nulls":8},17]
[null,18,null,"Loisir","Weigth Watcher",{"v":8.75,"d":"8.75 €"},null,"Paypal",null,null,13,{"$nulls":8},18]
[null,19,null,"Loisir","Familleo",{"v":5.99,"d":"5.99 €"},null,"Prélèvement",null,null,14,{"$nulls":8},19]
[null,20,null,null,"Netflix",{"v":18.99,"d":"18.99 €"},{"$nulls":4},15,{"$nulls":8},20]
[null,21,{"$nulls":8},16,{"$nulls":8},21]
[null,22,{"$nulls":8},17,{"$nulls":8},22]
[null,23,{"$nulls":8},18,{"$nulls":8},23]
[null,24,{"$nulls":8},19,{"$nulls":8},24]
[null,25,{"$nulls":8},20,{"$nulls":8},25]
[null,26,{"$nulls":8},21,{"$nulls":8},26]
[null,27,{"$nulls":8},22,{"$nulls":8},27]
[null,28,{"$nulls":8},23,{"$nulls":8},28]
[null,29,{"$nulls":8},24,{"$nulls":8},29]
[null,30,{"$nulls":8},25,{"$nulls":8},30]
[null,31,{"$nulls":8},26,{"$nulls":8},31]
[null,32,{"$nulls":8},27,{"$nulls":8},32]
[null,33,{"$nulls":8},28,{"$nulls":8},33]
[null,34,{"$nulls":8},29,{"$nulls":8},34]
[null,35,{"$nulls":8},30,{"$nulls":8},35]
[null,36,{"$nulls":8},31,{"$nulls":8},36]
[null,37,{"$nulls":8},32,{"$nulls":8},37]
[null,38,{"$nulls":8},33,{"$nulls":8},38]
[null,39,{"$nulls":8},34,{"$nulls":8},39]
[null,40,{"$nulls":11},"Sous Total",{"$f":"SUM(O13:O46)","v":{"v":0,"d":"0.00 €"}},{"v":70,"d":"70.00 €"},{"$nulls":3},40]
[null,41,{"$nulls":11},"Total",{"$f":"P47-O47+P9","v":{"v":710,"d":"710.00 €"}},{"$nulls":4},41]
[null,42,{"$nulls":17},42]
[null,43,{"$nulls":17},43]
[null,44,{"$nulls":8},"Impot et taxe",{"$nulls":8},44]
[null,45,{"$nulls":17},45]
[null,46,{"$nulls":17},46]
[null,47,{"$nulls":11},"Fin de moi précédent",null,{"$f":"Fevrier!O75","v":{"v":500,"d":"500.00 €"}},{"$nulls":3},47]
[null,48,{"$nulls":17},48]
[null,49,{"$nulls":8},"N° de transaction","Date","Objet","Précision","debit","Crédit","Virement intercompte","Divers",null,49]
[null,50,{"$nulls":17},50]
[null,51,{"$nulls":8},1,"2024-03-05","Impot et taxe","charlie",null,{"v":100,"d":"100.00 €"},"Virement intercompte",null,null,51]
[null,52,{"$nulls":8},2,{"$nulls":8},52]
[null,53,{"$nulls":8},3,{"$nulls":8},53]
[null,54,{"$nulls":8},4,{"$nulls":8},54]
[null,55,{"$nulls":8},5,{"$nulls":8},55]
[null,56,{"$nulls":8},6,{"$nulls":8},56]
[null,57,{"$nulls":8},7,{"$nulls":8},57]
[null,58,{"$nulls":8},8,{"$nulls":8},58]
[null,59,{"$nulls":8},9,{"$nulls":8},59]
[null,60,{"$nulls":8},10,{"$nulls":8},60]
[null,61,{"$nulls":8},11,{"$nulls":8},61]
[null,62,{"$nulls":8},12,{"$nulls":8},62]
[null,63,{"$nulls":8},13,{"$nulls":8},63]
[null,64,{"$nulls":8},14,{"$nulls":8},64]
[null,65,{"$nulls":8},15,{"$nulls":8},65]
[null,66,{"$nulls":8},16,{"$nulls":8},66]
[null,67,{"$nulls":11},"Sous Total",{"$f":"SUM(O58:O73)","v":{"v":0,"d":"0.00 €"}},{"v":100,"d":"100.00 €"},{"$nulls":3},67]
[null,68,{"$nulls":11},"Total",{"$f":"P74-O74+P54","v":{"v":600,"d":"600.00 €"}},{"$nulls":4},68]
[null,69,{"$nulls":17},69]
[{"$nulls":4},"Sous Total",{"$f":"SUM(F8:F76)","v":{"v":1876.64,"d":"1,876.64 €"}},{"v":2304.59,"d":"2,304.59 €"},{"$nulls":6},"Sous Total",{"$f":"O74+O47","v":{"v":0,"d":"0.00 €"}},{"v":170,"d":"170.00 €"},{"$nulls":6},"Sous Total",{"$f":"SUM(X8:X76)","v":{"v":0,"d":"0.00 €"}},{"v":50,"d":"50.00 €"}]
[{"$nulls":4},"Total",{"$f":"G5+G77-F77","v":{"v":1222.49,"d":"1,222.49 €"}},{"$nulls":7},"Total",{"$f":"P5+P77-O77","v":{"v":1310,"d":"1,310.00 €"}},{"$nulls":7},"Total",{"$f":"Y5+Y77-X77","v":{"v":310,"d":"310.00 €"}}]
["Charlie"]
["Cpt Mapie","Compte chèque Mapie",{"$nulls":8},"Livret A Mapie",{"$nulls":8},"LEP Mapie"]
[]
[]
[{"$nulls":4},"Fin de moi précédent",null,{"$f":"Fevrier!F156","v":{"v":959.0799999999999,"d":"959.08 €"}},{"$nulls":6},"Fin de moi précédent",null,{"$f":"Fevrier!O156","v":{"v":2471.43,"d":"2,471.43 €"}},{"$nulls":6},"Fin de moi précédent",null,{"$f":"Fevrier!X156","v":{"v":3092.2,"d":"3,092.20 €"}}]
[]
[null,"N° de transaction","Date","Objet","Précision","debit","Crédit","Type de paiment","Divers",null,"N° de transaction","Date","Objet","Précision","debit","Crédit","Type de paiment","Divers",null,"N° de transaction","Date","Objet","Précision","debit","Crédit","Type de paiment","Divers"]
[null,1,"2024-03-02","Salaire","aide de fin de formation",null,{"v":723.23,"d":"723.23 €"},"Virement banquaire",null,null,1,{"$nulls":8},1]
[null,2,"2024-03-03","Salaire","CAF",null,{"v":416.31,"d":"416.31 €"},"Virement banquaire","Cpt Cjoint",null,2,{"$nulls":8},2]
[null,3,"2024-03-05","Frais Banquaire",null,{"v":10,"d":"10.00 €"},null,"Virement intercompte","Cpt Cjoint",null,3,{"$nulls":8},3]
[null,4,"2024-03-05","Scolarité",null,{"v":280,"d":"280.00 €"},null,"Virement intercompte","Cpt Cjoint",null,4,{"$nulls":8},4]
[null,5,"2024-03-05","sport",null,{"v":130,"d":"130.00 €"},null,"Virement intercompte","Cpt Cjoint",null,5,{"$nulls":8},5]
[null,6,"2024-03-05","Nourrice","salaire",{"v":120,"d":"120.00 €"},null,"Virement intercompte","Cpt Cjoint",null,6,{"$nulls":8},6]
[null,7,"2024-03-05","Nourrice","congé",{"v":50,"d":"50.00 €"},null,"Virement intercompte","Cpt Cjoint",null,7,{"$nulls":8},7]
[null,8,"2024-03-05","Epargne","Arzhel",{"v":20,"d":"20.00 €"},null,"Virement intercompte","Livret A Azylis",null,8,{"$nulls":8},8]
[null,9,"2024-03-05","Epargne","Azylis",{"v":20,"d":"20.00 €"},null,"Virement intercompte","Livret A Azylis",null,9,{"$nulls":8},9]
[null,10,"2024-03-05","Epargne","Azekiel",{"v":30,"d":"30.00 €"},null,"Virement intercompte","Livret A Azekiel",null,10,{"$nulls":8},10]
[null,11,{"$nulls":8},11,{"$nulls":8},11]
[null,12,{"$nulls":8},12,{"$nulls":8},12]
[null,13,{"$nulls":8},13,{"$nulls":8},13]
[null,14,{"$nulls":8},14,{"$nulls":8},14]
[null,15,{"$nulls":8},15,{"$nulls":8},15]
[null,16,{"$nulls":8},16,{"$nulls":8},16]
[null,17,{"$nulls":8},17,{"$nulls":8},17]
[null,18,{"$nulls":8},18,{"$nulls":8},18]
[null,19,{"$nulls":8},19,{"$nulls":8},19]
[null,20,{"$nulls":8},20,{"$nulls":8},20]
[null,21,{"$nulls":8},21,{"$nulls":8},21]
[null,22,{"$nulls":8},22,{"$nulls":8},22]
[null,23,{"$nulls":8},23,{"$nulls":8},23]
[null,24,{"$nulls":8},24,{"$nulls":8},24]
[null,25,{"$nulls":8},25,{"$nulls":8},25]
[null,26,{"$nulls":8},26,{"$nulls":8},26]
[null,27,{"$nulls":8},27,{"$nulls":8},27]
[null,28,{"$nulls":8},28,{"$nulls":8},28]
[null,29,{"$nulls":8},29,{"$nulls":8},29]
[null,30,{"$nulls":8},30,{"$nulls":8},30]
[null,31,{"$nulls":8},31,{"$nulls":8},31]
[null,32,{"$nulls":8},32,{"$nulls":8},32]
[null,33,{"$nulls":8},33,{"$nulls":8},33]
[null,34,{"$nulls":8},34,{"$nulls":8},34]
[null,35,{"$nulls":8},35,{"$nulls":8},35]
[null,36,{"$nulls":8},36,{"$nulls":8},36]
[null,37,{"$nulls":8},37,{"$nulls":8},37]
[null,38,{"$nulls":8},38,{"$nulls":8},38]
[null,39,{"$nulls":8},39,{"$nulls":8},39]
[null,40,{"$nulls":8},40,{"$nulls":8},40]
[null,41,{"$nulls":8},41,{"$nulls":8},41]
[null,42,{"$nulls":8},42,{"$nulls":8},42]
[null,43,{"$nulls":8},43,{"$nulls":8},43]
[null,44,{"$nulls":8},44,{"$nulls":8},44]
[null,45,{"$nulls":8},45,{"$nulls":8},45]
[null,46,{"$nulls":8},46,{"$nulls":8},46]
[null,47,{"$nulls":8},47,{"$nulls":8},47]
[null,48,{"$nulls":8},48,{"$nulls":8},48]
[null,49,{"$nulls":8},49,{"$nulls":8},49]
[null,50,{"$nulls":8},50,{"$nulls":8},50]
[null,51,{"$nulls":8},51,{"$nulls":8},51]
[null,52,{"$nulls":8},52,{"$nulls":8},52]
[null,53,{"$nulls":8},53,{"$nulls":8},53]
[null,54,{"$nulls":8},54,{"$nulls":8},54]
[null,55,{"$nulls":8},55,{"$nulls":8},55]
[null,56,{"$nulls":8},56,{"$nulls":8},56]
[null,57,{"$nulls":8},57,{"$nulls":8},57]
[null,58,{"$nulls":8},58,{"$nulls":8},58]
[null,59,{"$nulls":8},59,{"$nulls":8},59]
[null,60,{"$nulls":8},60,{"$nulls":8},60]
[null,61,{"$nulls":8},61,{"$nulls":8},61]
[null,62,{"$nulls":8},62,{"$nulls":8},62]
[null,63,{"$nulls":8},63,{"$nulls":8},63]
[null,64,{"$nulls":8},64,{"$nulls":8},64]
[null,65,{"$nulls":8},65,{"$nulls":8},65]
[null,66,{"$nulls":8},66,{"$nulls":8},66]
[null,67,{"$nulls":8},67,{"$nulls":8},67]
[null,68,{"$nulls":8},68,{"$nulls":8},68]
[null,69,{"$nulls":8},70,{"$nulls":8},70]
[{"$nulls":4},"Sous Total",{"$f":"SUM(F86:F154)","v":{"v":660,"d":"660.00 €"}},{"v":1139.54,"d":"1,139.54 €"},{"$nulls":6},"Sous Total",{"$f":"SUM(O86:O154)","v":0},0,{"$nulls":6},"Sous Total",{"$f":"SUM(X86:X154)","v":0},0]
[{"$nulls":4},"Total",{"$f":"G155-F155+G83","v":{"v":1438.62,"d":"1,438.62 €"}},{"$nulls":7},"Total",{"$f":"P155-O155+P83","v":{"v":2471.43,"d":"2,471.43 €"}},{"$nulls":7},"Total",{"$f":"Y155-X155+Y83","v":{"v":3092.2,"d":"3,092.20 €"}}]
["Mapie"]
["Cpt Joint","Compte maison"]
[]
[]
[{"$nulls":4},"Fin de moi précédent",null,{"$f":"Fevrier!F234","v":{"v":4649.5199999999995,"d":"4,649.52 €"}}]
[]
[null,"N° de transaction","Date","Objet","Précision","debit","Crédit","Type de paiment","Divers"]
[null,1,"2024-03-05","Electricité",null,null,{"v":105,"d":"105.00 €"},"Virement intercompte"]
[null,2,"2024-03-05","gaz",null,null,{"v":70,"d":"70.00 €"},"Virement intercompte"]
[null,3,"2024-03-05","Bois",null,null,{"v":60,"d":"60.00 €"},"Virement intercompte"]
[null,4,"2024-03-05","Prêt maison",null,null,{"v":443.23,"d":"443.23 €"},"Virement intercompte"]
[null,5,"2024-03-05","Prêt travaux",null,null,{"v":70.34,"d":"70.34 €"},"Virement intercompte"]
[null,6,"2024-03-05","Prêt travaux",null,null,{"v":155.37,"d":"155.37 €"},"Virement intercompte"]
[null,7,"2024-03-05","Frais Banquaire",null,null,{"v":10,"d":"10.00 €"},"Virement Mapie"]
[null,8,"2024-03-05","Frais Banquaire",null,null,{"v":10,"d":"10.00 €"},"Virement intercompte"]
[null,9,"2024-03-05","Frais Banquaire",null,null,{"v":9.18,"d":"9.18 €"},"Virement banquaire"]
[null,10,"2024-03-05","Eau ",null,null,{"v":55,"d":"55.00 €"},"Virement intercompte"]
[null,11,"2024-03-05","Prêt Duster",null,null,{"v":323.97,"d":"323.97 €"},"Virement intercompte"]
[null,12,"2024-03-05","Scolarité",null,null,{"v":280,"d":"280.00 €"},"Virement Mapie"]
[null,13,"2024-03-05","sport",null,null,{"v":130,"d":"130.00 €"},"Virement Mapie"]
[null,14,"2024-03-05","Assurances",null,null,{"v":130,"d":"130.00 €"},"Virement intercompte"]
[null,15,"2024-03-05","Téléphone",null,null,{"v":55,"d":"55.00 €"},"Virement intercompte"]
[null,16,"2024-03-05","mutuelle",null,null,{"v":70,"d":"70.00 €"},"Virement intercompte"]
[null,17,"2024-03-05","salaire",null,null,{"v":120,"d":"120.00 €"}]
[null,18,"2024-03-05","Nourrice","congé",null,{"v":50,"d":"50.00 €"},"Virement Mapie"]
[null,19,"2024-03-05","Nourrice","recouvrement PAJE",null,{"v":319.07,"d":"319.07 €"},"Virement banquaire"]
[null,20,"2024-03-05","Entretien voiture",null,null,{"v":75,"d":"75.00 €"},"Virement intercompte"]
[null,21,null,"Nourrice","Salaire",null,null,"Virement banquaire"]
[null,22,null,"Electricité",null,{"v":103,"d":"103.00 €"},null,"Prélèvement"]
[null,23,null,"gaz",null,{"v":49,"d":"49.00 €"},null,"Prélèvement"]
[null,24,null,"Prêt maison",null,{"v":443.23,"d":"443.23 €"},null,"Prélèvement"]
[null,25,null,"Prêt travaux",null,{"v":70.34,"d":"70.34 €"},null,"Prélèvement"]
[null,26,null,"Prêt travaux",null,{"v":155.37,"d":"155.37 €"},null,"Prélèvement"]
[null,27,null,"Frais Banquaire",null,{"v":23.46,"d":"23.46 €"},null,"Prélèvement"]
[null,28,null,"Prêt Duster",null,{"v":323.97,"d":"323.97 €"},null,"Prélèvement"]
[null,29,null,"Scolarité",{"$nulls":3},"Prélèvement"]
[null,30,null,"Téléphone",null,{"v":16.84,"d":"16.84 €"},null,"Prélèvement"]
[null,31,null,"Téléphone",null,{"v":28.99,"d":"28.99 €"},null,"Prélèvement"]
[null,32,null,"mutuelle",null,{"v":70,"d":"70.00 €"},null,"Prélèvement"]
[null,33]
[null,34]
[null,35]
[null,36]
[null,37]
[null,38]
[null,39]
[null,40]
[null,41]
[null,42]
[null,43]
[null,44]
[null,45]
[null,46]
[null,47]
[null,48]
[null,49]
[null,50]
[null,51]
[null,52]
[null,53]
[null,54]
[null,55]
[null,56]
[null,57]
[null,58]
[null,59]
[null,60]
[null,61]
[null,62]
[null,63]
[null,64]
[null,65]
[null,66]
[null,67]
[null,68]
[null,69]
[{"$nulls":4},"Sous Total",{"$f":"SUM(F164:F232)","v":{"v":1284.2,"d":"1,284.20 €"}},{"$f":"SUM(G164:G232)","v":{"v":2541.1600000000003,"d":"2,541.16 €"}}]
[{"$nulls":4},"Total",{"$f":"G161+G233-F233","v":{"v":5906.4800000000005,"d":"5,906.48 €"}}]
["Commun"]
[{"$nulls":10},"Livret A Arzhel"]
[]
[]
[{"$nulls":13},"Fin de moi précédent",null,{"$f":"Fevrier!O260","v":{"v":2175,"d":"2,175.00 €"}}]
[]
[{"$nulls":10},"N° de transaction","Date","Objet","Précision","debit","Crédit","Virement intercompte","Divers"]
[]
[{"$nulls":10},1,"2024-03-05","Epargne","mensuelle",null,{"v":20,"d":"20.00 €"},"Virement intercompte"]
[{"$nulls":10},2]
[{"$nulls":10},3]
[{"$nulls":10},4]
[{"$nulls":10},5]
[{"$nulls":10},6]
[{"$nulls":10},7]
[{"$nulls":10},8]
[{"$nulls":10},9]
[{"$nulls":10},10]
[{"$nulls":10},11]
[{"$nulls":10},12]
[{"$nulls":10},13]
[{"$nulls":10},14]
[{"$nulls":10},15]
[{"$nulls":10},16]
[{"$nulls":13},"Sous Total",{"$f":"SUM(O243:O258)","v":{"v":0,"d":"0.00 €"}},{"v":20,"d":"20.00 €"}]
[{"$nulls":13},"Total",{"$f":"P259-O259+P239","v":{"v":2195,"d":"2,195.00 €"}}]
["Arzhel"]
[{"$nulls":10},"Livret A Azylis"]
[]
[]
[{"$nulls":13},"Fin de moi précédent",null,{"$f":"Fevrier!O286","v":{"v":1560,"d":"1,560.00 €"}}]
[]
[{"$nulls":10},"N° de transaction","Date","Objet","Précision","debit","Crédit","Virement intercompte","Divers"]
[]
[{"$nulls":10},1,"2024-03-05","Epargne","Mensuelle",null,{"v":20,"d":"20.00 €"},"Virement intercompte"]
[{"$nulls":10},2]
[{"$nulls":10},3]
[{"$nulls":10},4]
[{"$nulls":10},5]
[{"$nulls":10},6]
[{"$nulls":10},7]
[{"$nulls":10},8]
[{"$nulls":10},9]
[{"$nulls":10},10]
[{"$nulls":10},11]
[{"$nulls":10},12]
[{"$nulls":10},13]
[{"$nulls":10},14]
[{"$nulls":10},15]
[{"$nulls":10},16]
[{"$nulls":13},"Sous Total",{"$f":"SUM(O269:O284)","v":{"v":0,"d":"0.00 €"}},{"v":20,"d":"20.00 €"}]
[{"$nulls":13},"Total",{"$f":"P285-O285+P265","v":{"v":1580,"d":"1,580.00 €"}}]
["Azylis"]
[{"$nulls":10},"Livret A Azekiel"]
[]
[]
[{"$nulls":13},"Fin de moi précédent",null,{"$f":"Fevrier!O312","v":{"v":1035,"d":"1,035.00 €"}}]
[]
[{"$nulls":10},"N° de transaction","Date","Objet","Précision","debit","Crédit","Virement intercompte","Divers"]
[]
[{"$nulls":10},1,"2024-03-05","Epargne","mensuell",null,{"v":15,"d":"15.00 €"},"Virement intercompte"]
[{"$nulls":10},2]
[{"$nulls":10},3]
[{"$nulls":10},4]
[{"$nulls":10},5]
[{"$nulls":10},6]
[{"$nulls":10},7]
[{"$nulls":10},8]
[{"$nulls":10},9]
[{"$nulls":10},10]
[{"$nulls":10},11]
[{"$nulls":10},12]
[{"$nulls":10},13]
[{"$nulls":10},14]
[{"$nulls":10},15]
[{"$nulls":10},16]
[{"$nulls":13},"Sous Total",{"$f":"SUM(O295:O310)","v":{"v":0,"d":"0.00 €"}},{"v":15,"d":"15.00 €"}]
[{"$nulls":13},"Total",{"$f":"P311-O311+P291","v":{"v":1050,"d":"1,050.00 €"}}]
["Azekiel"]

{"sheet":"Avril","index":6,"n_rows":313,"n_cols":28,"rows_kept":313,"merged":[[1,0,77,0],[1,1,2,8],[1,9,77,9],[1,10,2,17],[1,18,77,18],[1,19,2,26],[4,4,4,5],[4,10,4,11],[4,13,4,14],[4,22,4,23],[6,10,6,17],[8,10,8,11],[8,13,8,14],[10,10,11,10],[10,11,11,11],[10,12,11,12],[10,13,11,13],[10,14,11,14],[10,15,11,15],[10,16,11,16],[10,17,11,17],[47,14,47,15],[50,10,51,17],[53,10,53,11],[53,13,53,14],[55,10,56,10],[55,11,56,11],[55,12,56,12],[55,13,56,13],[55,14,56,14],[55,15,56,15],[55,16,56,16],[55,17,56,17],[74,14,74,15],[77,5,77,6],[77,14,77,15],[77,23,77,24],[79,0,155,0],[79,1,80,8],[79,10,80,17],[79,19,80,26],[82,4,82,5],[82,13,82,14],[82,22,82,23],[155,5,155,6],[155,14,155,15],[155,23,155,24],[157,0,233,0],[157,1,158,8],[160,1,160,2],[160,4,160,5],[233,5,233,6],[235,10,236,17],[238,10,238,11],[238,13,238,14],[240,10,241,10],[240,11,241,11],[240,12,241,12],[240,13,241,13],[240,14,241,14],[240,15,241,15],[240,16,241,16],[240,17,241,17],[259,14,259,15],[261,10,262,17],[264,10,264,11],[264,13,264,14],[266,10,267,10],[266,11,267,11],[266,12,267,12],[266,13,267,13],[266,14,267,14],[266,15,267,15],[266,16,267,16],[266,17,267,17],[285,14,285,15],[287,10,288,17],[290,10,290,11],[290,13,290,14],[292,10,293,10],[292,11,293,11],[292,12,293,12],[292,13,293,13],[292,14,293,14],[292,15,293,15],[292,16,293,16],[292,17,293,17],[311,14,311,15]]}
[{"$nulls":9},"Compte chèque",{"$nulls":8},"Livret A",{"$nulls":8},"LEP"]
["Cpt Charlie","Compte chèque Charlie",{"$nulls":7},"Livret A Charlie","Livret A",{"$nulls":7},"LEP  Charlie","LEP"]
[]
[]
[{"$nulls":4},"Fin de moi précédent",null,{"$f":"Fevrier!F78","v":{"v":794.5400000000002,"d":"794.54 €"}},{"$nulls":3},{"$f":"IF((P9+P54=P5),0,1)","v":0},null,null,"Fin de moi précédent",null,{"$f":"Fevrier!O78","v":{"v":1140,"d":"1,140.00 €"}},{"$nulls":6},"Fin de moi précédent",null,{"$f":"Fevrier!X78","v":260}]
[]
[null,"N° de transaction","Date","Objet","Précision","debit","Crédit","Type de paiment","Divers",null,"Animaux",{"$nulls":8},"N° de transaction","Date","Objet","Précision","debit","Crédit","Type de paiment","Divers"]
[null,1,"2024-04-02","Salaire","Décembre",null,{"v":2304.59,"d":"2,304.59 €"},"Virement banquaire",{"$nulls":11},1,"2024-04-05","travaux",null,null,{"v":50,"d":"50.00 €"},"Virement intercompte"]
[null,2,"2024-04-05","Bois",null,{"v":60,"d":"60.00 €"},null,"Virement intercompte","Cpt Cjoint",{"$nulls":4},"Fin de moi précédent",null,{"$f":"Fevrier!O48","v":{"v":640,"d":"640.00 €"}},{"$nulls":3},2]
[null,3,"2024-04-05","Prêt maison",null,{"v":443.23,"d":"443.23 €"},null,"Virement intercompte","Cpt Cjoint",{"$nulls":10},3]
[null,4,"2024-04-05","Prêt travaux",null,{"v":70.34,"d":"70.34 €"},null,"Virement intercompte","Cpt Cjoint",null,"N° de transaction","Date","Objet","Précision","debit","Crédit","Type de paiment","Divers",null,4]
[null,5,"2024-04-05","Prêt travaux",null,{"v":155.37,"d":"155.37 €"},null,"Virement intercompte","Cpt Cjoint",{"$nulls":10},5]
[null,6,"2024-04-05","Frais Banquaire",null,{"v":10,"d":"10.00 €"},null,"Virement intercompte","Cpt Cjoint",null,1,"2024-04-05","animaux",null,null,{"v":70,"d":"70.00 €"},"Virement intercompte",null,null,6]
[null,7,"2024-04-05","Eau ",null,{"v":55,"d":"55.00 €"},null,"Virement intercompte","Cpt Cjoint",null,2,{"$nulls":8},7]
[null,8,"2024-04-05","Prêt Duster",null,{"v":323.97,"d":"323.97 €"},null,"Virement intercompte","Cpt Cjoint",null,3,{"$nulls":8},8]
[null,9,"2024-04-05","Assurances",null,{"v":130,"d":"130.00 €"},null,"Virement intercompte","Cpt Cjoint",null,4,{"$nulls":8},9]
[null,10,"2024-04-05","Téléphone",null,{"v":55,"d":"55.00 €"},null,"Virement intercompte","Cpt Cjoint",null,5,{"$nulls":8},10]
[null,11,"2024-04-05","mutuelle",null,{"v":70,"d":"70.00 €"},null,"Virement intercompte","Cpt Cjoint",null,6,{"$nulls":8},11]
[null,12,"2024-04-05","Electricité",null,{"v":105,"d":"105.00 €"},null,"Virement intercompte","Cpt Cjoint",null,7,{"$nulls":8},12]
[null,13,"2024-04-05","gaz",null,{"v":70,"d":"70.00 €"},null,"Virement intercompte","Cpt Cjoint",null,8,{"$nulls":8},13]
[null,14,"2024-04-05","Impot et taxe",null,{"v":100,"d":"100.00 €"},null,"Virement intercompte","Livret A Charlie",null,9,{"$nulls":8},14]
[null,15,"2024-04-05","Travaux",null,{"v":50,"d":"50.00 €"},null,"Virement intercompte","LEP Charlie",null,10,{"$nulls":8},15]
[null,16,"2024-04-05","Animaux",null,{"v":70,"d":"70.00 €"},null,"Virement intercompte","Livret A Charlie",null,11,{"$nulls":8},16]
[null,17,"2024-04-05","Entretien voiture",null,{"v":75,"d":"75.00 €"},null,"Virement intercompte","Cpt Cjoint",null,12,{"$nulls":8},17]
[null,18,null,"Loisir","Weigth Watcher",{"v":8.75,"d":"8.75 €"},null,"Paypal",null,null,13,{"$nulls":8},18]
[null,19,null,"Loisir","Familleo",{"v":5.99,"d":"5.99 €"},null,"Prélèvement",null,null,14,{"$nulls":8},19]
[null,20,null,null,"Netflix",{"v":18.99,"d":"18.99 €"},{"$nulls":4},15,{"$nulls":8},20]
[null,21,{"$nulls":8},16,{"$nulls":8},21]
[null,22,{"$nulls":8},17,{"$nulls":8},22]
[null,23,{"$nulls":8},18,{"$nulls":8},23]
[null,24,{"$nulls":8},19,{"$nulls":8},24]
[null,25,{"$nulls":8},20,{"$nulls":8},25]
[null,26,{"$nulls":8},21,{"$nulls":8},26]
[null,27,{"$nulls":8},22,{"$nulls":8},27]
[null,28,{"$nulls":8},23,{"$nulls":8},28]
[null,29,{"$nulls":8},24,{"$nulls":8},29]
[null,30,{"$nulls":8},25,{"$nulls":8},30]
[null,31,{"$nulls":8},26,{"$nulls":8},31]
[null,32,{"$nulls":8},27,{"$nulls":8},32]
[null,33,{"$nulls":8},28,{"$nulls":8},33]
[null,34,{"$nulls":8},29,{"$nulls":8},34]
[null,35,{"$nulls":8},30,{"$nulls":8},35]
[null,36,{"$nulls":8},31,{"$nulls":8},36]
[null,37,{"$nulls":8},32,{"$nulls":8},37]
[null,38,{"$nulls":8},33,{"$nulls":8},38]
[null,39,{"$nulls":8},34,{"$nulls":8},39]
[null,40,{"$nulls":11},"Sous Total",{"$f":"SUM(O13:O46)","v":{"v":0,"d":"0.00 €"}},{"v":70,"d":"70.00 €"},{"$nulls":3},40]
[null,41,{"$nulls":11},"Total",{"$f":"P47-O47+P9","v":{"v":710,"d":"710.00 €"}},{"$nulls":4},41]
[null,42,{"$nulls":17},42]
[null,43,{"$nulls":17},43]
[null,44,{"$nulls":8},"Impot et taxe",{"$nulls":8},44]
[null,45,{"$nulls":17},45]
[null,46,{"$nulls":17},46]
[null,47,{"$nulls":11},"Fin de moi précédent",null,{"$f":"Fevrier!O75","v":{"v":500,"d":"500.00 €"}},{"$nulls":3},47]
[null,48,{"$nulls":17},48]
[null,49,{"$nulls":8},"N° de transaction","Date","Objet","Précision","debit","Crédit","Virement intercompte","Divers",null,49]
[null,50,{"$nulls":17},50]
[null,51,{"$nulls":8},1,"2024-04-05","Impot et taxe","charlie",null,{"v":100,"d":"100.00 €"},"Virement intercompte",null,null,51]
[null,52,{"$nulls":8},2,{"$nulls":8},52]
[null,53,{"$nulls":8},3,{"$nulls":8},53]
[null,54,{"$nulls":8},4,{"$nulls":8},54]
[null,55,{"$nulls":8},5,{"$nulls":8},55]
[null,56,{"$nulls":8},6,{"$nulls":8},56]
[null,57,{"$nulls":8},7,{"$nulls":8},57]
[null,58,{"$nulls":8},8,{"$nulls":8},58]
[null,59,{"$nulls":8},9,{"$nulls":8},59]
[null,60,{"$nulls":8},10,{"$nulls":8},60]
[null,61,{"$nulls":8},11,{"$nulls":8},61]
[null,62,{"$nulls":8},12,{"$nulls":8},62]
[null,63,{"$nulls":8},13,{"$nulls":8},63]
[null,64,{"$nulls":8},14,{"$nulls":8},64]
[null,65,{"$nulls":8},15,{"$nulls":8},65]
[null,66,{"$nulls":8},16,{"$nulls":8},66]
[null,67,{"$nulls":11},"Sous Total",{"$f":"SUM(O58:O73)","v":{"v":0,"d":"0.00 €"}},{"v":100,"d":"100.00 €"},{"$nulls":3},67]
[null,68,{"$nulls":11},"Total",{"$f":"P74-O74+P54","v":{"v":600,"d":"600.00 €"}},{"$nulls":4},68]
[null,69,{"$nulls":17},69]
[{"$nulls":4},"Sous Total",{"$f":"SUM(F8:F76)","v":{"v":1876.64,"d":"1,876.64 €"}},{"v":2304.59,"d":"2,304.59 €"},{"$nulls":6},"Sous Total",{"$f":"O74+O47","v":{"v":0,"d":"0.00 €"}},{"v":170,"d":"170.00 €"},{"$nulls":6},"Sous Total",{"$f":"SUM(X8:X76)","v":{"v":0,"d":"0.00 €"}},{"v":50,"d":"50.00 €"}]
[{"$nulls":4},"Total",{"$f":"G5+G77-F77","v":{"v":1222.49,"d":"1,222.49 €"}},{"$nulls":7},"Total",{"$f":"P5+P77-O77","v":{"v":1310,"d":"1,310.00 €"}},{"$nulls":7},"Total",{"$f":"Y5+Y77-X77","v":{"v":310,"d":"310.00 €"}}]
["Charlie"]
["Cpt Mapie","Compte chèque Mapie",{"$nulls":8},"Livret A Mapie",{"$nulls":8},"LEP Mapie"]
[]
[]
[{"$nulls":4},"Fin de moi précédent",null,{"$f":"Fevrier!F156","v":{"v":959.0799999999999,"d":"959.08 €"}},{"$nulls":6},"Fin de moi précédent",null,{"$f":"Fevrier!O156","v":{"v":2471.43,"d":"2,471.43 €"}},{"$nulls":6},"Fin de moi précédent",null,{"$f":"Fevrier!X156","v":{"v":3092.2,"d":"3,092.20 €"}}]
[]
[null,"N° de transaction","Date","Objet","Précision","debit","Crédit","Type de paiment","Divers",null,"N° de transaction","Date","Objet","Précision","debit","Crédit","Type de paiment","Divers",null,"N° de transaction","Date","Objet","Précision","debit","Crédit","Type de paiment","Divers"]
[null,1,"2024-04-02","Salaire","aide de fin de formation",null,{"v":723.23,"d":"723.23 €"},"Virement banquaire",null,null,1,{"$nulls":8},1]
[null,2,"2024-04-03","Salaire","CAF",null,{"v":416.31,"d":"416.31 €"},"Virement banquaire","Cpt Cjoint",null,2,{"$nulls":8},2]
[null,3,"2024-04-05","Frais Banquaire",null,{"v":10,"d":"10.00 €"},null,"Virement intercompte","Cpt Cjoint",null,3,{"$nulls":8},3]
[null,4,"2024-04-05","Scolarité",null,{"v":280,"d":"280.00 €"},null,"Virement intercompte","Cpt Cjoint",null,4,{"$nulls":8},4]
[null,5,"2024-04-05","sport",null,{"v":130,"d":"130.00 €"},null,"Virement intercompte","Cpt Cjoint",null,5,{"$nulls":8},5]
[null,6,"2024-04-05","Nourrice","salaire",{"v":120,"d":"120.00 €"},null,"Virement intercompte","Cpt Cjoint",null,6,{"$nulls":8},6]
[null,7,"2024-04-05","Nourrice","congé",{"v":50,"d":"50.00 €"},null,"Virement intercompte","Cpt Cjoint",null,7,{"$nulls":8},7]
[null,8,"2024-04-05","Epargne","Arzhel",{"v":20,"d":"20.00 €"},null,"Virement intercompte","Livret A Azylis",null,8,{"$nulls":8},8]
[null,9,"2024-04-05","Epargne","Azylis",{"v":20,"d":"20.00 €"},null,"Virement intercompte","Livret A Azylis",null,9,{"$nulls":8},9]
[null,10,"2024-04-05","Epargne","Azekiel",{"v":30,"d":"30.00 €"},null,"Virement intercompte","Livret A Azekiel",null,10,{"$nulls":8},10]
[null,11,{"$nulls":8},11,{"$nulls":8},11]
[null,12,{"$nulls":8},12,{"$nulls":8},12]
[null,13,{"$nulls":8},13,{"$nulls":8},13]
[null,14,{"$nulls":8},14,{"$nulls":8},14]
[null,15,{"$nulls":8},15,{"$nulls":8},15]
[null,16,{"$nulls":8},16,{"$nulls":8},16]
[null,17,{"$nulls":8},17,{"$nulls":8},17]
[null,18,{"$nulls":8},18,{"$nulls":8},18]
[null,19,{"$nulls":8},19,{"$nulls":8},19]
[null,20,{"$nulls":8},20,{"$nulls":8},20]
[null,21,{"$nulls":8},21,{"$nulls":8},21]
[null,22,{"$nulls":8},22,{"$nulls":8},22]
[null,23,{"$nulls":8},23,{"$nulls":8},23]
[null,24,{"$nulls":8},24,{"$nulls":8},24]
[null,25,{"$nulls":8},25,{"$nulls":8},25]
[null,26,{"$nulls":8},26,{"$nulls":8},26]
[null,27,{"$nulls":8},27,{"$nulls":8},27]
[null,28,{"$nulls":8},28,{"$nulls":8},28]
[null,29,{"$nulls":8},29,{"$nulls":8},29]
[null,30,{"$nulls":8},30,{"$nulls":8},30]
[null,31,{"$nulls":8},31,{"$nulls":8},31]
[null,32,{"$nulls":8},32,{"$nulls":8},32]
[null,33,{"$nulls":8},33,{"$nulls":8},33]
[null,34,{"$nulls":8},34,{"$nulls":8},34]
[null,35,{"$nulls":8},35,{"$nulls":8},35]
[null,36,{"$nulls":8},36,{"$nulls":8},36]
[null,37,{"$nulls":8},37,{"$nulls":8},37]
[null,38,{"$nulls":8},38,{"$nulls":8},38]
[null,39,{"$nulls":8},39,{"$nulls":8},39]
[null,40,{"$nulls":8},40,{"$nulls":8},40]
[null,41,{"$nulls":8},41,{"$nulls":8},41]
[null,42,{"$nulls":8},42,{"$nulls":8},42]
[null,43,{"$nulls":8},43,{"$nulls":8},43]
[null,44,{"$nulls":8},44,{"$nulls":8},44]
[null,45,{"$nulls":8},45,{"$nulls":8},45]
[null,46,{"$nulls":8},46,{"$nulls":8},46]
[null,47,{"$nulls":8},47,{"$nulls":8},47]
[null,48,{"$nulls":8},48,{"$nulls":8},48]
[null,49,{"$nulls":8},49,{"$nulls":8},49]
[null,50,{"$nulls":8},50,{"$nulls":8},50]
[null,51,{"$nulls":8},51,{"$nulls":8},51]
[null,52,{"$nulls":8},52,{"$nulls":8},52]
[null,53,{"$nulls":8},53,{"$nulls":8},53]
[null,54,{"$nulls":8},54,{"$nulls":8},54]
[null,55,{"$nulls":8},55,{"$nulls":8},55]
[null,56,{"$nulls":8},56,{"$nulls":8},56]
[null,57,{"$nulls":8},57,{"$nulls":8},57]
[null,58,{"$nulls":8},58,{"$nulls":8},58]
[null,59,{"$nulls":8},59,{"$nulls":8},59]
[null,60,{"$nulls":8},60,{"$nulls":8},60]
[null,61,{"$nulls":8},61,{"$nulls":8},61]
[null,62,{"$nulls":8},62,{"$nulls":8},62]
[null,63,{"$nulls":8},63,{"$nulls":8},63]
[null,64,{"$nulls":8},64,{"$nulls":8},64]
[null,65,{"$nulls":8},65,{"$nulls":8},65]
[null,66,{"$nulls":8},66,{"$nulls":8},66]
[null,67,{"$nulls":8},67,{"$nulls":8},67]
[null,68,{"$nulls":8},68,{"$nulls":8},68]
[null,69,{"$nulls":8},70,{"$nulls":8},70]
[{"$nulls":4},"Sous Total",{"$f":"SUM(F86:F154)","v":{"v":660,"d":"660.00 €"}},{"v":1139.54,"d":"1,139.54 €"},{"$nulls":6},"Sous Total",{"$f":"SUM(O86:O154)","v":0},0,{"$nulls":6},"Sous Total",{"$f":"SUM(X86:X154)","v":0},0]
[{"$nulls":4},"Total",{"$f":"G155-F155+G83","v":{"v":1438.62,"d":"1,438.62 €"}},{"$nulls":7},"Total",{"$f":"P155-O155+P83","v":{"v":2471.43,"d":"2,471.43 €"}},{"$nulls":7},"Total",{"$f":"Y155-X155+Y83","v":{"v":3092.2,"d":"3,092.20 €"}}]
["Mapie"]
["Cpt Joint","Compte maison"]
[]
[]
[{"$nulls":4},"Fin de moi précédent",null,{"$f":"Fevrier!F234","v":{"v":4649.5199999999995,"d":"4,649.52 €"}}]
[]
[null,"N° de transaction","Date","Objet","Précision","debit","Crédit","Type de paiment","Divers"]
[null,1,"2024-04-05","Electricité",null,null,{"v":105,"d":"105.00 €"},"Virement intercompte"]
[null,2,"2024-04-05","gaz",null,null,{"v":70,"d":"70.00 €"},"Virement intercompte"]
[null,3,"2024-04-05","Bois",null,null,{"v":60,"d":"60.00 €"},"Virement intercompte"]
[null,4,"2024-04-05","Prêt maison",null,null,{"v":443.23,"d":"443.23 €"},"Virement intercompte"]
[null,5,"2024-04-05","Prêt travaux",null,null,{"v":70.34,"d":"70.34 €"},"Virement intercompte"]
[null,6,"2024-04-05","Prêt travaux",null,null,{"v":155.37,"d":"155.37 €"},"Virement intercompte"]
[null,7,"2024-04-05","Frais Banquaire",null,null,{"v":10,"d":"10.00 €"},"Virement Mapie"]
[null,8,"2024-04-05","Frais Banquaire",null,null,{"v":10,"d":"10.00 €"},"Virement intercompte"]
[null,9,"2024-04-05","Frais Banquaire",null,null,{"v":9.18,"d":"9.18 €"},"Virement banquaire"]
[null,10,"2024-04-05","Eau ",null,null,{"v":55,"d":"55.00 €"},"Virement intercompte"]
[null,11,"2024-04-05","Prêt Duster",null,null,{"v":323.97,"d":"323.97 €"},"Virement intercompte"]
[null,12,"2024-04-05","Scolarité",null,null,{"v":280,"d":"280.00 €"},"Virement Mapie"]
[null,13,"2024-04-05","sport",null,null,{"v":130,"d":"130.00 €"},"Virement Mapie"]
[null,14,"2024-04-05","Assurances",null,null,{"v":130,"d":"130.00 €"},"Virement intercompte"]
[null,15,"2024-04-05","Téléphone",null,null,{"v":55,"d":"55.00 €"},"Virement intercompte"]
[null,16,"2024-04-05","mutuelle",null,null,{"v":70,"d":"70.00 €"},"Virement intercompte"]
[null,17,"2024-04-05","salaire",null,null,{"v":120,"d":"120.00 €"}]
[null,18,"2024-04-05","Nourrice","congé",null,{"v":50,"d":"50.00 €"},"Virement Mapie"]
[null,19,"2024-04-05","Nourrice","recouvrement PAJE",null,{"v":319.07,"d":"319.07 €"},"Virement banquaire"]
[null,20,"2024-04-05","Entretien voiture",null,null,{"v":75,"d":"75.00 €"},"Virement intercompte"]
[null,21,null,"Nourrice","Salaire",null,null,"Virement banquaire"]
[null,22,null,"Electricité",null,{"v":103,"d":"103.00 €"},null,"Prélèvement"]
[null,23,null,"gaz",null,{"v":49,"d":"49.00 €"},null,"Prélèvement"]
[null,24,null,"Prêt maison",null,{"v":443.23,"d":"443.23 €"},null,"Prélèvement"]
[null,25,null,"Prêt travaux",null,{"v":70.34,"d":"70.34 €"},null,"Prélèvement"]
[null,26,null,"Prêt travaux",null,{"v":155.37,"d":"155.37 €"},null,"Prélèvement"]
[null,27,null,"Frais Banquaire",null,{"v":23.46,"d":"23.46 €"},null,"Prélèvement"]
[null,28,null,"Prêt Duster",null,{"v":323.97,"d":"323.97 €"},null,"Prélèvement"]
[null,29,null,"Scolarité",{"$nulls":3},"Prélèvement"]
[null,30,null,"Téléphone",null,{"v":16.84,"d":"16.84 €"},null,"Prélèvement"]
[null,31,null,"Téléphone",null,{"v":28.99,"d":"28.99 €"},null,"Prélèvement"]
[null,32,null,"mutuelle",null,{"v":70,"d":"70.00 €"},null,"Prélèvement"]
[null,33]
[null,34]
[null,35]
[null,36]
[null,37]
[null,38]
[null,39]
[null,40]
[null,41]
[null,42]
[null,43]
[null,44]
[null,45]
[null,46]
[null,47]
[null,48]
[null,49]
[null,50]
[null,51]
[null,52]
[null,53]
[null,54]
[null,55]
[null,56]
[null,57]
[null,58]
[null,59]
[null,60]
[null,61]
[null,62]
[null,63]
[null,64]
[null,65]
[null,66]
[null,67]
[null,68]
[null,69]
[{"$nulls":4},"Sous Total",{"$f":"SUM(F164:F232)","v":{"v":1284.2,"d":"1,284.20 €"}},{"$f":"SUM(G164:G232)","v":{"v":2541.1600000000003,"d":"2,541.16 €"}}]
[{"$nulls":4},"Total",{"$f":"G161+G233-F233","v":{"v":5906.4800000000005,"d":"5,906.48 €"}}]
["Commun"]
[{"$nulls":10},"Livret A Arzhel"]
[]
[]
[{"$nulls":13},"Fin de moi précédent",null,{"$f":"Fevrier!O260","v":{"v":2175,"d":"2,175.00 €"}}]
[]
[{"$nulls":10},"N° de transaction","Date","Objet","Précision","debit","Crédit","Virement intercompte","Divers"]
[]
[{"$nulls":10},1,"2024-04-05","Epargne","mensuelle",null,{"v":20,"d":"20.00 €"},"Virement intercompte"]
[{"$nulls":10},2]
[{"$nulls":10},3]
[{"$nulls":10},4]
[{"$nulls":10},5]
[{"$nulls":10},6]
[{"$nulls":10},7]
[{"$nulls":10},8]
[{"$nulls":10},9]
[{"$nulls":10},10]
[{"$nulls":10},11]
[{"$nulls":10},12]
[{"$nulls":10},13]
[{"$nulls":10},14]
[{"$nulls":10},15]
[{"$nulls":10},16]
[{"$nulls":13},"Sous Total",{"$f":"SUM(O243:O258)","v":{"v":0,"d":"0.00 €"}},{"v":20,"d":"20.00 €"}]
[{"$nulls":13},"Total",{"$f":"P259-O259+P239","v":{"v":2195,"d":"2,195.00 €"}}]
["Arzhel"]
[{"$nulls":10},"Livret A Azylis"]
[]
[]
[{"$nulls":13},"Fin de moi précédent",null,{"$f":"Fevrier!O286","v":{"v":1560,"d":"1,560.00 €"}}]
[]
[{"$nulls":10},"N° de transaction","Date","Objet","Précision","debit","Crédit","Virement intercompte","Divers"]
[]
[{"$nulls":10},1,"2024-04-05","Epargne","Mensuelle",null,{"v":20,"d":"20.00 €"},"Virement intercompte"]
[{"$nulls":10},2]
[{"$nulls":10},3]
[{"$nulls":10},4]
[{"$nulls":10},5]
[{"$nulls":10},6]
[{"$nulls":10},7]
[{"$nulls":10},8]
[{"$nulls":10},9]
[{"$nulls":10},10]
[{"$nulls":10},11]
[{"$nulls":10},12]
[{"$nulls":10},13]
[{"$nulls":10},14]
[{"$nulls":10},15]
[{"$nulls":10},16]
[{"$nulls":13},"Sous Total",{"$f":"SUM(O269:O284)","v":{"v":0,"d":"0.00 €"}},{"v":20,"d":"20.00 €"}]
[{"$nulls":13},"Total",{"$f":"P285-O285+P265","v":{"v":1580,"d":"1,580.00 €"}}]
["Azylis"]
[{"$nulls":10},"Livret A Azekiel"]
[]
[]
[{"$nulls":13},"Fin de moi précédent",null,{"$f":"Fevrier!O312","v":{"v":1035,"d":"1,035.00 €"}}]
[]
[{"$nulls":10},"N° de transaction","Date","Objet","Précision","debit","Crédit","Virement intercompte","Divers"]
[]
[{"$nulls":10},1,"2024-04-05","Epargne","mensuell",null,{"v":15,"d":"15.00 €"},"Virement intercompte"]
[{"$nulls":10},2]
[{"$nulls":10},3]
[{"$nulls":10},4]
[{"$nulls":10},5]
[{"$nulls":10},6]
[{"$nulls":10},7]
[{"$nulls":10},8]
[{"$nulls":10},9]
[{"$nulls":10},10]
[{"$nulls":10},11]
[{"$nulls":10},12]
[{"$nulls":10},13]
[{"$nulls":10},14]
[{"$nulls":10},15]
[{"$nulls":10},16]
[{"$nulls":13},"Sous Total",{"$f":"SUM(O295:O310)","v":{"v":0,"d":"0.00 €"}},{"v":15,"d":"15.00 €"}]
[{"$nulls":13},"Total",{"$f":"P311-O311+P291","v":{"v":1050,"d":"1,050.00 €"}}]
["Azekiel"]

{"sheet":"Mai","index":7,"n_rows":313,"n_cols":28,"rows_kept":313,"merged":[[1,0,77,0],[1,1,2,8],[1,9,77,9],[1,10,2,17],[1,18,77,18],[1,19,2,26],[4,4,4,5],[4,10,4,11],[4,13,4,14],[4,22,4,23],[6,10,6,17],[8,10,8,11],[8,13,8,14],[10,10,11,10],[10,11,11,11],[10,12,11,12],[10,13,11,13],[10,14,11,14],[10,15,11,15],[10,16,11,16],[10,17,11,17],[47,14,47,15],[50,10,51,17],[53,10,53,11],[53,13,53,14],[55,10,56,10],[55,11,56,11],[55,12,56,12],[55,13,56,13],[55,14,56,14],[55,15,56,15],[55,16,56,16],[55,17,56,17],[74,14,74,15],[77,5,77,6],[77,14,77,15],[77,23,77,24],[79,0,155,0],[79,1,80,8],[79,10,80,17],[79,19,80,26],[82,4,82,5],[82,13,82,14],[82,22,82,23],[155,5,155,6],[155,14,155,15],[155,23,155,24],[157,0,233,0],[157,1,158,8],[160,1,160,2],[160,4,160,5],[233,5,233,6],[235,10,236,17],[238,10,238,11],[238,13,238,14],[240,10,241,10],[240,11,241,11],[240,12,241,12],[240,13,241,13],[240,14,241,14],[240,15,241,15],[240,16,241,16],[240,17,241,17],[259,14,259,15],[261,10,262,17],[264,10,264,11],[264,13,264,14],[266,10,267,10],[266,11,267,11],[266,12,267,12],[266,13,267,13],[266,14,267,14],[266,15,267,15],[266,16,267,16],[266,17,267,17],[285,14,285,15],[287,10,288,17],[290,10,290,11],[290,13,290,14],[292,10,293,10],[292,11,293,11],[292,12,293,12],[292,13,293,13],[292,14,293,14],[292,15,293,15],[292,16,293,16],[292,17,293,17],[311,14,311,15]]}
[{"$nulls":9},"Compte chèque",{"$nulls":8},"Livret A",{"$nulls":8},"LEP"]
["Cpt Charlie","Compte chèque Charlie",{"$nulls":7},"Livret A Charlie","Livret A",{"$nulls":7},"LEP  Charlie","LEP"]
[]
[]
[{"$nulls":4},"Fin de moi précédent",null,{"$f":"Fevrier!F78","v":{"v":794.5400000000002,"d":"794.54 €"}},{"$nulls":3},{"$f":"IF((P9+P54=P5),0,1)","v":0},null,null,"Fin de moi précédent",null,{"$f":"Fevrier!O78","v":{"v":1140,"d":"1,140.00 €"}},{"$nulls":6},"Fin de moi précédent",null,{"$f":"Fevrier!X78","v":260}]
[]
[null,"N° de transaction","Date","Objet","Précision","debit","Crédit","Type de paiment","Divers",null,"Animaux",{"$nulls":8},"N° de transaction","Date","Objet","Précision","debit","Crédit","Type de paiment","Divers"]
[null,1,"2024-05-02","Salaire","Décembre",null,{"v":2304.59,"d":"2,304.59 €"},"Virement banquaire",{"$nulls":11},1,"2024-05-05","travaux",null,null,{"v":50,"d":"50.00 €"},"Virement intercompte"]
[null,2,"2024-05-05","Bois",null,{"v":60,"d":"60.00 €"},null,"Virement intercompte","Cpt Cjoint",{"$nulls":4},"Fin de moi précédent",null,{"$f":"Fevrier!O48","v":{"v":640,"d":"640.00 €"}},{"$nulls":3},2]
[null,3,"2024-05-05","Prêt maison",null,{"v":443.23,"d":"443.23 €"},null,"Virement intercompte","Cpt Cjoint",{"$nulls":10},3]
[null,4,"2024-05-05","Prêt travaux",null,{"v":70.34,"d":"70.34 €"},null,"Virement intercompte","Cpt Cjoint",null,"N° de transaction","Date","Objet","Précision","debit","Crédit","Type de paiment","Divers",null,4]
[null,5,"2024-05-05","Prêt travaux",null,{"v":155.37,"d":"155.37 €"},null,"Virement intercompte","Cpt Cjoint",{"$nulls":10},5]
[null,6,"2024-05-05","Frais Banquaire",null,{"v":10,"d":"10.00 €"},null,"Virement intercompte","Cpt Cjoint",null,1,"2024-05-05","animaux",null,null,{"v":70,"d":"70.00 €"},"Virement intercompte",null,null,6]
[null,7,"2024-05-05","Eau ",null,{"v":55,"d":"55.00 €"},null,"Virement intercompte","Cpt Cjoint",null,2,{"$nulls":8},7]
[null,8,"2024-05-05","Prêt Duster",null,{"v":323.97,"d":"323.97 €"},null,"Virement intercompte","Cpt Cjoint",null,3,{"$nulls":8},8]
[null,9,"2024-05-05","Assurances",null,{"v":130,"d":"130.00 €"},null,"Virement intercompte","Cpt Cjoint",null,4,{"$nulls":8},9]
[null,10,"2024-05-05","Téléphone",null,{"v":55,"d":"55.00 €"},null,"Virement intercompte","Cpt Cjoint",null,5,{"$nulls":8},10]
[null,11,"2024-05-05","mutuelle",null,{"v":70,"d":"70.00 €"},null,"Virement intercompte","Cpt Cjoint",null,6,{"$nulls":8},11]
[null,12,"2024-05-05","Electricité",null,{"v":105,"d":"105.00 €"},null,"Virement intercompte","Cpt Cjoint",null,7,{"$nulls":8},12]
[null,13,"2024-05-05","gaz",null,{"v":70,"d":"70.00 €"},null,"Virement intercompte","Cpt Cjoint",null,8,{"$nulls":8},13]
[null,14,"2024-05-05","Impot et taxe",null,{"v":100,"d":"100.00 €"},null,"Virement intercompte","Livret A Charlie",null,9,{"$nulls":8},14]
[null,15,"2024-05-05","Travaux",null,{"v":50,"d":"50.00 €"},null,"Virement intercompte","LEP Charlie",null,10,{"$nulls":8},15]
[null,16,"2024-05-05","Animaux",null,{"v":70,"d":"70.00 €"},null,"Virement intercompte","Livret A Charlie",null,11,{"$nulls":8},16]
[null,17,"2024-05-05","Entretien voiture",null,{"v":75,"d":"75.00 €"},null,"Virement intercompte","Cpt Cjoint",null,12,{"$nulls":8},17]
[null,18,null,"Loisir","Weigth Watcher",{"v":8.75,"d":"8.75 €"},null,"Paypal",null,null,13,{"$nulls":8},18]
[null,19,null,"Loisir","Familleo",{"v":5.99,"d":"5.99 €"},null,"Prélèvement",null,null,14,{"$nulls":8},19]
[null,20,null,null,"Netflix",{"v":18.99,"d":"18.99 €"},{"$nulls":4},15,{"$nulls":8},20]
[null,21,{"$nulls":8},16,{"$nulls":8},21]
[null,22,{"$nulls":8},17,{"$nulls":8},22]
[null,23,{"$nulls":8},18,{"$nulls":8},23]
[null,24,{"$nulls":8},19,{"$nulls":8},24]
[null,25,{"$nulls":8},20,{"$nulls":8},25]
[null,26,{"$nulls":8},21,{"$nulls":8},26]
[null,27,{"$nulls":8},22,{"$nulls":8},27]
[null,28,{"$nulls":8},23,{"$nulls":8},28]
[null,29,{"$nulls":8},24,{"$nulls":8},29]
[null,30,{"$nulls":8},25,{"$nulls":8},30]
[null,31,{"$nulls":8},26,{"$nulls":8},31]
[null,32,{"$nulls":8},27,{"$nulls":8},32]
[null,33,{"$nulls":8},28,{"$nulls":8},33]
[null,34,{"$nulls":8},29,{"$nulls":8},34]
[null,35,{"$nulls":8},30,{"$nulls":8},35]
[null,36,{"$nulls":8},31,{"$nulls":8},36]
[null,37,{"$nulls":8},32,{"$nulls":8},37]
[null,38,{"$nulls":8},33,{"$nulls":8},38]
[null,39,{"$nulls":8},34,{"$nulls":8},39]
[null,40,{"$nulls":11},"Sous Total",{"$f":"SUM(O13:O46)","v":{"v":0,"d":"0.00 €"}},{"v":70,"d":"70.00 €"},{"$nulls":3},40]
[null,41,{"$nulls":11},"Total",{"$f":"P47-O47+P9","v":{"v":710,"d":"710.00 €"}},{"$nulls":4},41]
[null,42,{"$nulls":17},42]
[null,43,{"$nulls":17},43]
[null,44,{"$nulls":8},"Impot et taxe",{"$nulls":8},44]
[null,45,{"$nulls":17},45]
[null,46,{"$nulls":17},46]
[null,47,{"$nulls":11},"Fin de moi précédent",null,{"$f":"Fevrier!O75","v":{"v":500,"d":"500.00 €"}},{"$nulls":3},47]
[null,48,{"$nulls":17},48]
[null,49,{"$nulls":8},"N° de transaction","Date","Objet","Précision","debit","Crédit","Virement intercompte","Divers",null,49]
[null,50,{"$nulls":17},50]
[null,51,{"$nulls":8},1,"2024-05-05","Impot et taxe","charlie",null,{"v":100,"d":"100.00 €"},"Virement intercompte",null,null,51]
[null,52,{"$nulls":8},2,{"$nulls":8},52]
[null,53,{"$nulls":8},3,{"$nulls":8},53]
[null,54,{"$nulls":8},4,{"$nulls":8},54]
[null,55,{"$nulls":8},5,{"$nulls":8},55]
[null,56,{"$nulls":8},6,{"$nulls":8},56]
[null,57,{"$nulls":8},7,{"$nulls":8},57]
[null,58,{"$nulls":8},8,{"$nulls":8},58]
[null,59,{"$nulls":8},9,{"$nulls":8},59]
[null,60,{"$nulls":8},10,{"$nulls":8},60]
[null,61,{"$nulls":8},11,{"$nulls":8},61]
[null,62,{"$nulls":8},12,{"$nulls":8},62]
[null,63,{"$nulls":8},13,{"$nulls":8},63]
[null,64,{"$nulls":8},14,{"$nulls":8},64]
[null,65,{"$nulls":8},15,{"$nulls":8},65]
[null,66,{"$nulls":8},16,{"$nulls":8},66]
[null,67,{"$nulls":11},"Sous Total",{"$f":"SUM(O58:O73)","v":{"v":0,"d":"0.00 €"}},{"v":100,"d":"100.00 €"},{"$nulls":3},67]
[null,68,{"$nulls":11},"Total",{"$f":"P74-O74+P54","v":{"v":600,"d":"600.00 €"}},{"$nulls":4},68]
[null,69,{"$nulls":17},69]
[{"$nulls":4},"Sous Total",{"$f":"SUM(F8:F76)","v":{"v":1876.64,"d":"1,876.64 €"}},{"v":2304.59,"d":"2,304.59 €"},{"$nulls":6},"Sous Total",{"$f":"O74+O47","v":{"v":0,"d":"0.00 €"}},{"v":170,"d":"170.00 €"},{"$nulls":6},"Sous Total",{"$f":"SUM(X8:X76)","v":{"v":0,"d":"0.00 €"}},{"v":50,"d":"50.00 €"}]
[{"$nulls":4},"Total",{"$f":"G5+G77-F77","v":{"v":1222.49,"d":"1,222.49 €"}},{"$nulls":7},"Total",{"$f":"P5+P77-O77","v":{"v":1310,"d":"1,310.00 €"}},{"$nulls":7},"Total",{"$f":"Y5+Y77-X77","v":{"v":310,"d":"310.00 €"}}]
["Charlie"]
["Cpt Mapie","Compte chèque Mapie",{"$nulls":8},"Livret A Mapie",{"$nulls":8},"LEP Mapie"]
[]
[]
[{"$nulls":4},"Fin de moi précédent",null,{"$f":"Fevrier!F156","v":{"v":959.0799999999999,"d":"959.08 €"}},{"$nulls":6},"Fin de moi précédent",null,{"$f":"Fevrier!O156","v":{"v":2471.43,"d":"2,471.43 €"}},{"$nulls":6},"Fin de moi précédent",null,{"$f":"Fevrier!X156","v":{"v":3092.2,"d":"3,092.20 €"}}]
[]
[null,"N° de transaction","Date","Objet","Précision","debit","Crédit","Type de paiment","Divers",null,"N° de transaction","Date","Objet","Précision","debit","Crédit","Type de paiment","Divers",null,"N° de transaction","Date","Objet","Précision","debit","Crédit","Type de paiment","Divers"]
[null,1,"2024-05-02","Salaire","aide de fin de formation",null,{"v":723.23,"d":"723.23 €"},"Virement banquaire",null,null,1,{"$nulls":8},1]
[null,2,"2024-05-03","Salaire","CAF",null,{"v":416.31,"d":"416.31 €"},"Virement banquaire","Cpt Cjoint",null,2,{"$nulls":8},2]
[null,3,"2024-05-05","Frais Banquaire",null,{"v":10,"d":"10.00 €"},null,"Virement intercompte","Cpt Cjoint",null,3,{"$nulls":8},3]
[null,4,"2024-05-05","Scolarité",null,{"v":280,"d":"280.00 €"},null,"Virement intercompte","Cpt Cjoint",null,4,{"$nulls":8},4]
[null,5,"2024-05-05","sport",null,{"v":130,"d":"130.00 €"},null,"Virement intercompte","Cpt Cjoint",null,5,{"$nulls":8},5]
[null,6,"2024-05-05","Nourrice","salaire",{"v":120,"d":"120.00 €"},null,"Virement intercompte","Cpt Cjoint",null,6,{"$nulls":8},6]
[null,7,"2024-05-05","Nourrice","congé",{"v":50,"d":"50.00 €"},null,"Virement intercompte","Cpt Cjoint",null,7,{"$nulls":8},7]
[null,8,"2024-05-05","Epargne","Arzhel",{"v":20,"d":"20.00 €"},null,"Virement intercompte","Livret A Azylis",null,8,{"$nulls":8},8]
[null,9,"2024-05-05","Epargne","Azylis",{"v":20,"d":"20.00 €"},null,"Virement intercompte","Livret A Azylis",null,9,{"$nulls":8},9]
[null,10,"2024-05-05","Epargne","Azekiel",{"v":30,"d":"30.00 €"},null,"Virement intercompte","Livret A Azekiel",null,10,{"$nulls":8},10]
[null,11,{"$nulls":8},11,{"$nulls":8},11]
[null,12,{"$nulls":8},12,{"$nulls":8},12]
[null,13,{"$nulls":8},13,{"$nulls":8},13]
[null,14,{"$nulls":8},14,{"$nulls":8},14]
[null,15,{"$nulls":8},15,{"$nulls":8},15]
[null,16,{"$nulls":8},16,{"$nulls":8},16]
[null,17,{"$nulls":8},17,{"$nulls":8},17]
[null,18,{"$nulls":8},18,{"$nulls":8},18]
[null,19,{"$nulls":8},19,{"$nulls":8},19]
[null,20,{"$nulls":8},20,{"$nulls":8},20]
[null,21,{"$nulls":8},21,{"$nulls":8},21]
[null,22,{"$nulls":8},22,{"$nulls":8},22]
[null,23,{"$nulls":8},23,{"$nulls":8},23]
[null,24,{"$nulls":8},24,{"$nulls":8},24]
[null,25,{"$nulls":8},25,{"$nulls":8},25]
[null,26,{"$nulls":8},26,{"$nulls":8},26]
[null,27,{"$nulls":8},27,{"$nulls":8},27]
[null,28,{"$nulls":8},28,{"$nulls":8},28]
[null,29,{"$nulls":8},29,{"$nulls":8},29]
[null,30,{"$nulls":8},30,{"$nulls":8},30]
[null,31,{"$nulls":8},31,{"$nulls":8},31]
[null,32,{"$nulls":8},32,{"$nulls":8},32]
[null,33,{"$nulls":8},33,{"$nulls":8},33]
[null,34,{"$nulls":8},34,{"$nulls":8},34]
[null,35,{"$nulls":8},35,{"$nulls":8},35]
[null,36,{"$nulls":8},36,{"$nulls":8},36]
[null,37,{"$nulls":8},37,{"$nulls":8},37]
[null,38,{"$nulls":8},38,{"$nulls":8},38]
[null,39,{"$nulls":8},39,{"$nulls":8},39]
[null,40,{"$nulls":8},40,{"$nulls":8},40]
[null,41,{"$nulls":8},41,{"$nulls":8},41]
[null,42,{"$nulls":8},42,{"$nulls":8},42]
[null,43,{"$nulls":8},43,{"$nulls":8},43]
[null,44,{"$nulls":8},44,{"$nulls":8},44]
[null,45,{"$nulls":8},45,{"$nulls":8},45]
[null,46,{"$nulls":8},46,{"$nulls":8},46]
[null,47,{"$nulls":8},47,{"$nulls":8},47]
[null,48,{"$nulls":8},48,{"$nulls":8},48]
[null,49,{"$nulls":8},49,{"$nulls":8},49]
[null,50,{"$nulls":8},50,{"$nulls":8},50]
[null,51,{"$nulls":8},51,{"$nulls":8},51]
[null,52,{"$nulls":8},52,{"$nulls":8},52]
[null,53,{"$nulls":8},53,{"$nulls":8},53]
[null,54,{"$nulls":8},54,{"$nulls":8},54]
[null,55,{"$nulls":8},55,{"$nulls":8},55]
[null,56,{"$nulls":8},56,{"$nulls":8},56]
[null,57,{"$nulls":8},57,{"$nulls":8},57]
[null,58,{"$nulls":8},58,{"$nulls":8},58]
[null,59,{"$nulls":8},59,{"$nulls":8},59]
[null,60,{"$nulls":8},60,{"$nulls":8},60]
[null,61,{"$nulls":8},61,{"$nulls":8},61]
[null,62,{"$nulls":8},62,{"$nulls":8},62]
[null,63,{"$nulls":8},63,{"$nulls":8},63]
[null,64,{"$nulls":8},64,{"$nulls":8},64]
[null,65,{"$nulls":8},65,{"$nulls":8},65]
[null,66,{"$nulls":8},66,{"$nulls":8},66]
[null,67,{"$nulls":8},67,{"$nulls":8},67]
[null,68,{"$nulls":8},68,{"$nulls":8},68]
[null,69,{"$nulls":8},70,{"$nulls":8},70]
[{"$nulls":4},"Sous Total",{"$f":"SUM(F86:F154)","v":{"v":660,"d":"660.00 €"}},{"v":1139.54,"d":"1,139.54 €"},{"$nulls":6},"Sous Total",{"$f":"SUM(O86:O154)","v":0},0,{"$nulls":6},"Sous Total",{"$f":"SUM(X86:X154)","v":0},0]
[{"$nulls":4},"Total",{"$f":"G155-F155+G83","v":{"v":1438.62,"d":"1,438.62 €"}},{"$nulls":7},"Total",{"$f":"P155-O155+P83","v":{"v":2471.43,"d":"2,471.43 €"}},{"$nulls":7},"Total",{"$f":"Y155-X155+Y83","v":{"v":3092.2,"d":"3,092.20 €"}}]
["Mapie"]
["Cpt Joint","Compte maison"]
[]
[]
[{"$nulls":4},"Fin de moi précédent",null,{"$f":"Fevrier!F234","v":{"v":4649.5199999999995,"d":"4,649.52 €"}}]
[]
[null,"N° de transaction","Date","Objet","Précision","debit","Crédit","Type de paiment","Divers"]
[null,1,"2024-05-05","Electricité",null,null,{"v":105,"d":"105.00 €"},"Virement intercompte"]
[null,2,"2024-05-05","gaz",null,null,{"v":70,"d":"70.00 €"},"Virement intercompte"]
[null,3,"2024-05-05","Bois",null,null,{"v":60,"d":"60.00 €"},"Virement intercompte"]
[null,4,"2024-05-05","Prêt maison",null,null,{"v":443.23,"d":"443.23 €"},"Virement intercompte"]
[null,5,"2024-05-05","Prêt travaux",null,null,{"v":70.34,"d":"70.34 €"},"Virement intercompte"]
[null,6,"2024-05-05","Prêt travaux",null,null,{"v":155.37,"d":"155.37 €"},"Virement intercompte"]
[null,7,"2024-05-05","Frais Banquaire",null,null,{"v":10,"d":"10.00 €"},"Virement Mapie"]
[null,8,"2024-05-05","Frais Banquaire",null,null,{"v":10,"d":"10.00 €"},"Virement intercompte"]
[null,9,"2024-05-05","Frais Banquaire",null,null,{"v":9.18,"d":"9.18 €"},"Virement banquaire"]
[null,10,"2024-05-05","Eau ",null,null,{"v":55,"d":"55.00 €"},"Virement intercompte"]
[null,11,"2024-05-05","Prêt Duster",null,null,{"v":323.97,"d":"323.97 €"},"Virement intercompte"]
[null,12,"2024-05-05","Scolarité",null,null,{"v":280,"d":"280.00 €"},"Virement Mapie"]
[null,13,"2024-05-05","sport",null,null,{"v":130,"d":"130.00 €"},"Virement Mapie"]
[null,14,"2024-05-05","Assurances",null,null,{"v":130,"d":"130.00 €"},"Virement intercompte"]
[null,15,"2024-05-05","Téléphone",null,null,{"v":55,"d":"55.00 €"},"Virement intercompte"]
[null,16,"2024-05-05","mutuelle",null,null,{"v":70,"d":"70.00 €"},"Virement intercompte"]
[null,17,"2024-05-05","salaire",null,null,{"v":120,"d":"120.00 €"}]
[null,18,"2024-05-05","Nourrice","congé",null,{"v":50,"d":"50.00 €"},"Virement Mapie"]
[null,19,"2024-05-05","Nourrice","recouvrement PAJE",null,{"v":319.07,"d":"319.07 €"},"Virement banquaire"]
[null,20,"2024-05-05","Entretien voiture",null,null,{"v":75,"d":"75.00 €"},"Virement intercompte"]
[null,21,null,"Nourrice","Salaire",null,null,"Virement banquaire"]
[null,22,null,"Electricité",null,{"v":103,"d":"103.00 €"},null,"Prélèvement"]
[null,23,null,"gaz",null,{"v":49,"d":"49.00 €"},null,"Prélèvement"]
[null,24,null,"Prêt maison",null,{"v":443.23,"d":"443.23 €"},null,"Prélèvement"]
[null,25,null,"Prêt travaux",null,{"v":70.34,"d":"70.34 €"},null,"Prélèvement"]
[null,26,null,"Prêt travaux",null,{"v":155.37,"d":"155.37 €"},null,"Prélèvement"]
[null,27,null,"Frais Banquaire",null,{"v":23.46,"d":"23.46 €"},null,"Prélèvement"]
[null,28,null,"Prêt Duster",null,{"v":323.97,"d":"323.97 €"},null,"Prélèvement"]
[null,29,null,"Scolarité",{"$nulls":3},"Prélèvement"]
[null,30,null,"Téléphone",null,{"v":16.84,"d":"16.84 €"},null,"Prélèvement"]
[null,31,null,"Téléphone",null,{"v":28.99,"d":"28.99 €"},null,"Prélèvement"]
[null,32,null,"mutuelle",null,{"v":70,"d":"70.00 €"},null,"Prélèvement"]
[null,33]
[null,34]
[null,35]
[null,36]
[null,37]
[null,38]
[null,39]
[null,40]
[null,41]
[null,42]
[null,43]
[null,44]
[null,45]
[null,46]
[null,47]
[null,48]
[null,49]
[null,50]
[null,51]
[null,52]
[null,53]
[null,54]
[null,55]
[null,56]
[null,57]
[null,58]
[null,59]
[null,60]
[null,61]
[null,62]
[null,63]
[null,64]
[null,65]
[null,66]
[null,67]
[null,68]
[null,69]
[{"$nulls":4},"Sous Total",{"$f":"SUM(F164:F232)","v":{"v":1284.2,"d":"1,284.20 €"}},{"$f":"SUM(G164:G232)","v":{"v":2541.1600000000003,"d":"2,541.16 €"}}]
[{"$nulls":4},"Total",{"$f":"G161+G233-F233","v":{"v":5906.4800000000005,"d":"5,906.48 €"}}]
["Commun"]
[{"$nulls":10},"Livret A Arzhel"]
[]
[]
[{"$nulls":13},"Fin de moi précédent",null,{"$f":"Fevrier!O260","v":{"v":2175,"d":"2,175.00 €"}}]
[]
[{"$nulls":10},"N° de transaction","Date","Objet","Précision","debit","Crédit","Virement intercompte","Divers"]
[]
[{"$nulls":10},1,"2024-05-05","Epargne","mensuelle",null,{"v":20,"d":"20.00 €"},"Virement intercompte"]
[{"$nulls":10},2]
[{"$nulls":10},3]
[{"$nulls":10},4]
[{"$nulls":10},5]
[{"$nulls":10},6]
[{"$nulls":10},7]
[{"$nulls":10},8]
[{"$nulls":10},9]
[{"$nulls":10},10]
[{"$nulls":10},11]
[{"$nulls":10},12]
[{"$nulls":10},13]
[{"$nulls":10},14]
[{"$nulls":10},15]
[{"$nulls":10},16]
[{"$nulls":13},"Sous Total",{"$f":"SUM(O243:O258)","v":{"v":0,"d":"0.00 €"}},{"v":20,"d":"20.00 €"}]
[{"$nulls":13},"Total",{"$f":"P259-O259+P239","v":{"v":2195,"d":"2,195.00 €"}}]
["Arzhel"]
[{"$nulls":10},"Livret A Azylis"]
[]
[]
[{"$nulls":13},"Fin de moi précédent",null,{"$f":"Fevrier!O286","v":{"v":1560,"d":"1,560.00 €"}}]
[]
[{"$nulls":10},"N° de transaction","Date","Objet","Précision","debit","Crédit","Virement intercompte","Divers"]
[]
[{"$nulls":10},1,"2024-05-05","Epargne","Mensuelle",null,{"v":20,"d":"20.00 €"},"Virement intercompte"]
[{"$nulls":10},2]
[{"$nulls":10},3]
[{"$nulls":10},4]
[{"$nulls":10},5]
[{"$nulls":10},6]
[{"$nulls":10},7]
[{"$nulls":10},8]
[{"$nulls":10},9]
[{"$nulls":10},10]
[{"$nulls":10},11]
[{"$nulls":10},12]
[{"$nulls":10},13]
[{"$nulls":10},14]
[{"$nulls":10},15]
[{"$nulls":10},16]
[{"$nulls":13},"Sous Total",{"$f":"SUM(O269:O284)","v":{"v":0,"d":"0.00 €"}},{"v":20,"d":"20.00 €"}]
[{"$nulls":13},"Total",{"$f":"P285-O285+P265","v":{"v":1580,"d":"1,580.00 €"}}]
["Azylis"]
[{"$nulls":10},"Livret A Azekiel"]
[]
[]
[{"$nulls":13},"Fin de moi précédent",null,{"$f":"Fevrier!O312","v":{"v":1035,"d":"1,035.00 €"}}]
[]
[{"$nulls":10},"N° de transaction","Date","Objet","Précision","debit","Crédit","Virement intercompte","Divers"]
[]
[{"$nulls":10},1,"2024-05-05","Epargne","mensuell",null,{"v":15,"d":"15.00 €"},"Virement intercompte"]
[{"$nulls":10},2]
[{"$nulls":10},3]
[{"$nulls":10},4]
[{"$nulls":10},5]
[{"$nulls":10},6]
[{"$nulls":10},7]
[{"$nulls":10},8]
[{"$nulls":10},9]
[{"$nulls":10},10]
[{"$nulls":10},11]
[{"$nulls":10},12]
[{"$nulls":10},13]
[{"$nulls":10},14]
[{"$nulls":10},15]
[{"$nulls":10},16]
[{"$nulls":13},"Sous Total",{"$f":"SUM(O295:O310)","v":{"v":0,"d":"0.00 €"}},{"v":15,"d":"15.00 €"}]
[{"$nulls":13},"Total",{"$f":"P311-O311+P291","v":{"v":1050,"d":"1,050.00 €"}}]
["Azekiel"]

{"sheet":"Juin","index":8,"n_rows":313,"n_cols":28,"rows_kept":313,"merged":[[1,0,77,0],[1,1,2,8],[1,9,77,9],[1,10,2,17],[1,18,77,18],[1,19,2,26],[4,4,4,5],[4,10,4,11],[4,13,4,14],[4,22,4,23],[6,10,6,17],[8,10,8,11],[8,13,8,14],[10,10,11,10],[10,11,11,11],[10,12,11,12],[10,13,11,13],[10,14,11,14],[10,15,11,15],[10,16,11,16],[10,17,11,17],[47,14,47,15],[50,10,51,17],[53,10,53,11],[53,13,53,14],[55,10,56,10],[55,11,56,11],[55,12,56,12],[55,13,56,13],[55,14,56,14],[55,15,56,15],[55,16,56,16],[55,17,56,17],[74,14,74,15],[77,5,77,6],[77,14,77,15],[77,23,77,24],[79,0,155,0],[79,1,80,8],[79,10,80,17],[79,19,80,26],[82,4,82,5],[82,13,82,14],[82,22,82,23],[155,5,155,6],[155,14,155,15],[155,23,155,24],[157,0,233,0],[157,1,158,8],[160,1,160,2],[160,4,160,5],[233,5,233,6],[235,10,236,17],[238,10,238,11],[238,13,238,14],[240,10,241,10],[240,11,241,11],[240,12,241,12],[240,13,241,13],[240,14,241,14],[240,15,241,15],[240,16,241,16],[240,17,241,17],[259,14,259,15],[261,10,262,17],[264,10,264,11],[264,13,264,14],[266,10,267,10],[266,11,267,11],[266,12,267,12],[266,13,267,13],[266,14,267,14],[266,15,267,15],[266,16,267,16],[266,17,267,17],[285,14,285,15],[287,10,288,17],[290,10,290,11],[290,13,290,14],[292,10,293,10],[292,11,293,11],[292,12,293,12],[292,13,293,13],[292,14,293,14],[292,15,293,15],[292,16,293,16],[292,17,293,17],[311,14,311,15]]}
[{"$nulls":9},"Compte chèque",{"$nulls":8},"Livret A",{"$nulls":8},"LEP"]
["Cpt Charlie","Compte chèque Charlie",{"$nulls":7},"Livret A Charlie","Livret A",{"$nulls":7},"LEP  Charlie","LEP"]
[]
[]
[{"$nulls":4},"Fin de moi précédent",null,{"$f":"Fevrier!F78","v":{"v":794.5400000000002,"d":"794.54 €"}},{"$nulls":3},{"$f":"IF((P9+P54=P5),0,1)","v":0},null,null,"Fin de moi précédent",null,{"$f":"Fevrier!O78","v":{"v":1140,"d":"1,140.00 €"}},{"$nulls":6},"Fin de moi précédent",null,{"$f":"Fevrier!X78","v":260}]
[]
[null,"N° de transaction","Date","Objet","Précision","debit","Crédit","Type de paiment","Divers",null,"Animaux",{"$nulls":8},"N° de transaction","Date","Objet","Précision","debit","Crédit","Type de paiment","Divers"]
[null,1,"2024-06-02","Salaire","Décembre",null,{"v":2304.59,"d":"2,304.59 €"},"Virement banquaire",{"$nulls":11},1,"2024-06-05","travaux",null,null,{"v":50,"d":"50.00 €"},"Virement intercompte"]
[null,2,"2024-06-05","Bois",null,{"v":60,"d":"60.00 €"},null,"Virement intercompte","Cpt Cjoint",{"$nulls":4},"Fin de moi précédent",null,{"$f":"Fevrier!O48","v":{"v":640,"d":"640.00 €"}},{"$nulls":3},2]
[null,3,"2024-06-05","Prêt maison",null,{"v":443.23,"d":"443.23 €"},null,"Virement intercompte","Cpt Cjoint",{"$nulls":10},3]
[null,4,"2024-06-05","Prêt travaux",null,{"v":70.34,"d":"70.34 €"},null,"Virement intercompte","Cpt Cjoint",null,"N° de transaction","Date","Objet","Précision","debit","Crédit","Type de paiment","Divers",null,4]
[null,5,"2024-06-05","Prêt travaux",null,{"v":155.37,"d":"155.37 €"},null,"Virement intercompte","Cpt Cjoint",{"$nulls":10},5]
[null,6,"2024-06-05","Frais Banquaire",null,{"v":10,"d":"10.00 €"},null,"Virement intercompte","Cpt Cjoint",null,1,"2024-06-05","animaux",null,null,{"v":70,"d":"70.00 €"},"Virement intercompte",null,null,6]
[null,7,"2024-06-05","Eau ",null,{"v":55,"d":"55.00 €"},null,"Virement intercompte","Cpt Cjoint",null,2,{"$nulls":8},7]
[null,8,"2024-06-05","Prêt Duster",null,{"v":323.97,"d":"323.97 €"},null,"Virement intercompte","Cpt Cjoint",null,3,{"$nulls":8},8]
[null,9,"2024-06-05","Assurances",null,{"v":130,"d":"130.00 €"},null,"Virement intercompte","Cpt Cjoint",null,4,{"$nulls":8},9]
[null,10,"2024-06-05","Téléphone",null,{"v":55,"d":"55.00 €"},null,"Virement intercompte","Cpt Cjoint",null,5,{"$nulls":8},10]
[null,11,"2024-06-05","mutuelle",null,{"v":70,"d":"70.00 €"},null,"Virement intercompte","Cpt Cjoint",null,6,{"$nulls":8},11]
[null,12,"2024-06-05","Electricité",null,{"v":105,"d":"105.00 €"},null,"Virement intercompte","Cpt Cjoint",null,7,{"$nulls":8},12]
[null,13,"2024-06-05","gaz",null,{"v":70,"d":"70.00 €"},null,"Virement intercompte","Cpt Cjoint",null,8,{"$nulls":8},13]
[null,14,"2024-06-05","Impot et taxe",null,{"v":100,"d":"100.00 €"},null,"Virement intercompte","Livret A Charlie",null,9,{"$nulls":8},14]
[null,15,"2024-06-05","Travaux",null,{"v":50,"d":"50.00 €"},null,"Virement intercompte","LEP Charlie",null,10,{"$nulls":8},15]
[null,16,"2024-06-05","Animaux",null,{"v":70,"d":"70.00 €"},null,"Virement intercompte","Livret A Charlie",null,11,{"$nulls":8},16]
[null,17,"2024-06-05","Entretien voiture",null,{"v":75,"d":"75.00 €"},null,"Virement intercompte","Cpt Cjoint",null,12,{"$nulls":8},17]
[null,18,null,"Loisir","Weigth Watcher",{"v":8.75,"d":"8.75 €"},null,"Paypal",null,null,13,{"$nulls":8},18]
[null,19,null,"Loisir","Familleo",{"v":5.99,"d":"5.99 €"},null,"Prélèvement",null,null,14,{"$nulls":8},19]
[null,20,null,null,"Netflix",{"v":18.99,"d":"18.99 €"},{"$nulls":4},15,{"$nulls":8},20]
[null,21,{"$nulls":8},16,{"$nulls":8},21]
[null,22,{"$nulls":8},17,{"$nulls":8},22]
[null,23,{"$nulls":8},18,{"$nulls":8},23]
[null,24,{"$nulls":8},19,{"$nulls":8},24]
[null,25,{"$nulls":8},20,{"$nulls":8},25]
[null,26,{"$nulls":8},21,{"$nulls":8},26]
[null,27,{"$nulls":8},22,{"$nulls":8},27]
[null,28,{"$nulls":8},23,{"$nulls":8},28]
[null,29,{"$nulls":8},24,{"$nulls":8},29]
[null,30,{"$nulls":8},25,{"$nulls":8},30]
[null,31,{"$nulls":8},26,{"$nulls":8},31]
[null,32,{"$nulls":8},27,{"$nulls":8},32]
[null,33,{"$nulls":8},28,{"$nulls":8},33]
[null,34,{"$nulls":8},29,{"$nulls":8},34]
[null,35,{"$nulls":8},30,{"$nulls":8},35]
[null,36,{"$nulls":8},31,{"$nulls":8},36]
[null,37,{"$nulls":8},32,{"$nulls":8},37]
[null,38,{"$nulls":8},33,{"$nulls":8},38]
[null,39,{"$nulls":8},34,{"$nulls":8},39]
[null,40,{"$nulls":11},"Sous Total",{"$f":"SUM(O13:O46)","v":{"v":0,"d":"0.00 €"}},{"v":70,"d":"70.00 €"},{"$nulls":3},40]
[null,41,{"$nulls":11},"Total",{"$f":"P47-O47+P9","v":{"v":710,"d":"710.00 €"}},{"$nulls":4},41]
[null,42,{"$nulls":17},42]
[null,43,{"$nulls":17},43]
[null,44,{"$nulls":8},"Impot et taxe",{"$nulls":8},44]
[null,45,{"$nulls":17},45]
[null,46,{"$nulls":17},46]
[null,47,{"$nulls":11},"Fin de moi précédent",null,{"$f":"Fevrier!O75","v":{"v":500,"d":"500.00 €"}},{"$nulls":3},47]
[null,48,{"$nulls":17},48]
[null,49,{"$nulls":8},"N° de transaction","Date","Objet","Précision","debit","Crédit","Virement intercompte","Divers",null,49]
[null,50,{"$nulls":17},50]
[null,51,{"$nulls":8},1,"2024-06-05","Impot et taxe","charlie",null,{"v":100,"d":"100.00 €"},"Virement intercompte",null,null,51]
[null,52,{"$nulls":8},2,{"$nulls":8},52]
[null,53,{"$nulls":8},3,{"$nulls":8},53]
[null,54,{"$nulls":8},4,{"$nulls":8},54]
[null,55,{"$nulls":8},5,{"$nulls":8},55]
[null,56,{"$nulls":8},6,{"$nulls":8},56]
[null,57,{"$nulls":8},7,{"$nulls":8},57]
[null,58,{"$nulls":8},8,{"$nulls":8},58]
[null,59,{"$nulls":8},9,{"$nulls":8},59]
[null,60,{"$nulls":8},10,{"$nulls":8},60]
[null,61,{"$nulls":8},11,{"$nulls":8},61]
[null,62,{"$nulls":8},12,{"$nulls":8},62]
[null,63,{"$nulls":8},13,{"$nulls":8},63]
[null,64,{"$nulls":8},14,{"$nulls":8},64]
[null,65,{"$nulls":8},15,{"$nulls":8},65]
[null,66,{"$nulls":8},16,{"$nulls":8},66]
[null,67,{"$nulls":11},"Sous Total",{"$f":"SUM(O58:O73)","v":{"v":0,"d":"0.00 €"}},{"v":100,"d":"100.00 €"},{"$nulls":3},67]
[null,68,{"$nulls":11},"Total",{"$f":"P74-O74+P54","v":{"v":600,"d":"600.00 €"}},{"$nulls":4},68]
[null,69,{"$nulls":17},69]
[{"$nulls":4},"Sous Total",{"$f":"SUM(F8:F76)","v":{"v":1876.64,"d":"1,876.64 €"}},{"v":2304.59,"d":"2,304.59 €"},{"$nulls":6},"Sous Total",{"$f":"O74+O47","v":{"v":0,"d":"0.00 €"}},{"v":170,"d":"170.00 €"},{"$nulls":6},"Sous Total",{"$f":"SUM(X8:X76)","v":{"v":0,"d":"0.00 €"}},{"v":50,"d":"50.00 €"}]
[{"$nulls":4},"Total",{"$f":"G5+G77-F77","v":{"v":1222.49,"d":"1,222.49 €"}},{"$nulls":7},"Total",{"$f":"P5+P77-O77","v":{"v":1310,"d":"1,310.00 €"}},{"$nulls":7},"Total",{"$f":"Y5+Y77-X77","v":{"v":310,"d":"310.00 €"}}]
["Charlie"]
["Cpt Mapie","Compte chèque Mapie",{"$nulls":8},"Livret A Mapie",{"$nulls":8},"LEP Mapie"]
[]
[]
[{"$nulls":4},"Fin de moi précédent",null,{"$f":"Fevrier!F156","v":{"v":959.0799999999999,"d":"959.08 €"}},{"$nulls":6},"Fin de moi précédent",null,{"$f":"Fevrier!O156","v":{"v":2471.43,"d":"2,471.43 €"}},{"$nulls":6},"Fin de moi précédent",null,{"$f":"Fevrier!X156","v":{"v":3092.2,"d":"3,092.20 €"}}]
[]
[null,"N° de transaction","Date","Objet","Précision","debit","Crédit","Type de paiment","Divers",null,"N° de transaction","Date","Objet","Précision","debit","Crédit","Type de paiment","Divers",null,"N° de transaction","Date","Objet","Précision","debit","Crédit","Type de paiment","Divers"]
[null,1,"2024-06-02","Salaire","aide de fin de formation",null,{"v":723.23,"d":"723.23 €"},"Virement banquaire",null,null,1,{"$nulls":8},1]
[null,2,"2024-06-03","Salaire","CAF",null,{"v":416.31,"d":"416.31 €"},"Virement banquaire","Cpt Cjoint",null,2,{"$nulls":8},2]
[null,3,"2024-06-05","Frais Banquaire",null,{"v":10,"d":"10.00 €"},null,"Virement intercompte","Cpt Cjoint",null,3,{"$nulls":8},3]
[null,4,"2024-06-05","Scolarité",null,{"v":280,"d":"280.00 €"},null,"Virement intercompte","Cpt Cjoint",null,4,{"$nulls":8},4]
[null,5,"2024-06-05","sport",null,{"v":130,"d":"130.00 €"},null,"Virement intercompte","Cpt Cjoint",null,5,{"$nulls":8},5]
[null,6,"2024-06-05","Nourrice","salaire",{"v":120,"d":"120.00 €"},null,"Virement intercompte","Cpt Cjoint",null,6,{"$nulls":8},6]
[null,7,"2024-06-05","Nourrice","congé",{"v":50,"d":"50.00 €"},null,"Virement intercompte","Cpt Cjoint",null,7,{"$nulls":8},7]
[null,8,"2024-06-05","Epargne","Arzhel",{"v":20,"d":"20.00 €"},null,"Virement intercompte","Livret A Azylis",null,8,{"$nulls":8},8]
[null,9,"2024-06-05","Epargne","Azylis",{"v":20,"d":"20.00 €"},null,"Virement intercompte","Livret A Azylis",null,9,{"$nulls":8},9]
[null,10,"2024-06-05","Epargne","Azekiel",{"v":30,"d":"30.00 €"},null,"Virement intercompte","Livret A Azekiel",null,10,{"$nulls":8},10]
[null,11,{"$nulls":8},11,{"$nulls":8},11]
[null,12,{"$nulls":8},12,{"$nulls":8},12]
[null,13,{"$nulls":8},13,{"$nulls":8},13]
[null,14,{"$nulls":8},14,{"$nulls":8},14]
[null,15,{"$nulls":8},15,{"$nulls":8},15]
[null,16,{"$nulls":8},16,{"$nulls":8},16]
[null,17,{"$nulls":8},17,{"$nulls":8},17]
[null,18,{"$nulls":8},18,{"$nulls":8},18]
[null,19,{"$nulls":8},19,{"$nulls":8},19]
[null,20,{"$nulls":8},20,{"$nulls":8},20]
[null,21,{"$nulls":8},21,{"$nulls":8},21]
[null,22,{"$nulls":8},22,{"$nulls":8},22]
[null,23,{"$nulls":8},23,{"$nulls":8},23]
[null,24,{"$nulls":8},24,{"$nulls":8},24]
[null,25,{"$nulls":8},25,{"$nulls":8},25]
[null,26,{"$nulls":8},26,{"$nulls":8},26]
[null,27,{"$nulls":8},27,{"$nulls":8},27]
[null,28,{"$nulls":8},28,{"$nulls":8},28]
[null,29,{"$nulls":8},29,{"$nulls":8},29]
[null,30,{"$nulls":8},30,{"$nulls":8},30]
[null,31,{"$nulls":8},31,{"$nulls":8},31]
[null,32,{"$nulls":8},32,{"$nulls":8},32]
[null,33,{"$nulls":8},33,{"$nulls":8},33]
[null,34,{"$nulls":8},34,{"$nulls":8},34]
[null,35,{"$nulls":8},35,{"$nulls":8},35]
[null,36,{"$nulls":8},36,{"$nulls":8},36]
[null,37,{"$nulls":8},37,{"$nulls":8},37]
[null,38,{"$nulls":8},38,{"$nulls":8},38]
[null,39,{"$nulls":8},39,{"$nulls":8},39]
[null,40,{"$nulls":8},40,{"$nulls":8},40]
[null,41,{"$nulls":8},41,{"$nulls":8},41]
[null,42,{"$nulls":8},42,{"$nulls":8},42]
[null,43,{"$nulls":8},43,{"$nulls":8},43]
[null,44,{"$nulls":8},44,{"$nulls":8},44]
[null,45,{"$nulls":8},45,{"$nulls":8},45]
[null,46,{"$nulls":8},46,{"$nulls":8},46]
[null,47,{"$nulls":8},47,{"$nulls":8},47]
[null,48,{"$nulls":8},48,{"$nulls":8},48]
[null,49,{"$nulls":8},49,{"$nulls":8},49]
[null,50,{"$nulls":8},50,{"$nulls":8},50]
[null,51,{"$nulls":8},51,{"$nulls":8},51]
[null,52,{"$nulls":8},52,{"$nulls":8},52]
[null,53,{"$nulls":8},53,{"$nulls":8},53]
[null,54,{"$nulls":8},54,{"$nulls":8},54]
[null,55,{"$nulls":8},55,{"$nulls":8},55]
[null,56,{"$nulls":8},56,{"$nulls":8},56]
[null,57,{"$nulls":8},57,{"$nulls":8},57]
[null,58,{"$nulls":8},58,{"$nulls":8},58]
[null,59,{"$nulls":8},59,{"$nulls":8},59]
[null,60,{"$nulls":8},60,{"$nulls":8},60]
[null,61,{"$nulls":8},61,{"$nulls":8},61]
[null,62,{"$nulls":8},62,{"$nulls":8},62]
[null,63,{"$nulls":8},63,{"$nulls":8},63]
[null,64,{"$nulls":8},64,{"$nulls":8},64]
[null,65,{"$nulls":8},65,{"$nulls":8},65]
[null,66,{"$nulls":8},66,{"$nulls":8},66]
[null,67,{"$nulls":8},67,{"$nulls":8},67]
[null,68,{"$nulls":8},68,{"$nulls":8},68]
[null,69,{"$nulls":8},70,{"$nulls":8},70]
[{"$nulls":4},"Sous Total",{"$f":"SUM(F86:F154)","v":{"v":660,"d":"660.00 €"}},{"v":1139.54,"d":"1,139.54 €"},{"$nulls":6},"Sous Total",{"$f":"SUM(O86:O154)","v":0},0,{"$nulls":6},"Sous Total",{"$f":"SUM(X86:X154)","v":0},0]
[{"$nulls":4},"Total",{"$f":"G155-F155+G83","v":{"v":1438.62,"d":"1,438.62 €"}},{"$nulls":7},"Total",{"$f":"P155-O155+P83","v":{"v":2471.43,"d":"2,471.43 €"}},{"$nulls":7},"Total",{"$f":"Y155-X155+Y83","v":{"v":3092.2,"d":"3,092.20 €"}}]
["Mapie"]
["Cpt Joint","Compte maison"]
[]
[]
[{"$nulls":4},"Fin de moi précédent",null,{"$f":"Fevrier!F234","v":{"v":4649.5199999999995,"d":"4,649.52 €"}}]
[]
[null,"N° de transaction","Date","Objet","Précision","debit","Crédit","Type de paiment","Divers"]
[null,1,"2024-06-05","Electricité",null,null,{"v":105,"d":"105.00 €"},"Virement intercompte"]
[null,2,"2024-06-05","gaz",null,null,{"v":70,"d":"70.00 €"},"Virement intercompte"]
[null,3,"2024-06-05","Bois",null,null,{"v":60,"d":"60.00 €"},"Virement intercompte"]
[null,4,"2024-06-05","Prêt maison",null,null,{"v":443.23,"d":"443.23 €"},"Virement intercompte"]
[null,5,"2024-06-05","Prêt travaux",null,null,{"v":70.34,"d":"70.34 €"},"Virement intercompte"]
[null,6,"2024-06-05","Prêt travaux",null,null,{"v":155.37,"d":"155.37 €"},"Virement intercompte"]
[null,7,"2024-06-05","Frais Banquaire",null,null,{"v":10,"d":"10.00 €"},"Virement Mapie"]
[null,8,"2024-06-05","Frais Banquaire",null,null,{"v":10,"d":"10.00 €"},"Virement intercompte"]
[null,9,"2024-06-05","Frais Banquaire",null,null,{"v":9.18,"d":"9.18 €"},"Virement banquaire"]
[null,10,"2024-06-05","Eau ",null,null,{"v":55,"d":"55.00 €"},"Virement intercompte"]
[null,11,"2024-06-05","Prêt Duster",null,null,{"v":323.97,"d":"323.97 €"},"Virement intercompte"]
[null,12,"2024-06-05","Scolarité",null,null,{"v":280,"d":"280.00 €"},"Virement Mapie"]
[null,13,"2024-06-05","sport",null,null,{"v":130,"d":"130.00 €"},"Virement Mapie"]
[null,14,"2024-06-05","Assurances",null,null,{"v":130,"d":"130.00 €"},"Virement intercompte"]
[null,15,"2024-06-05","Téléphone",null,null,{"v":55,"d":"55.00 €"},"Virement intercompte"]
[null,16,"2024-06-05","mutuelle",null,null,{"v":70,"d":"70.00 €"},"Virement intercompte"]
[null,17,"2024-06-05","salaire",null,null,{"v":120,"d":"120.00 €"}]
[null,18,"2024-06-05","Nourrice","congé",null,{"v":50,"d":"50.00 €"},"Virement Mapie"]
[null,19,"2024-06-05","Nourrice","recouvrement PAJE",null,{"v":319.07,"d":"319.07 €"},"Virement banquaire"]
[null,20,"2024-06-05","Entretien voiture",null,null,{"v":75,"d":"75.00 €"},"Virement intercompte"]
[null,21,null,"Nourrice","Salaire",null,null,"Virement banquaire"]
[null,22,null,"Electricité",null,{"v":103,"d":"103.00 €"},null,"Prélèvement"]
[null,23,null,"gaz",null,{"v":49,"d":"49.00 €"},null,"Prélèvement"]
[null,24,null,"Prêt maison",null,{"v":443.23,"d":"443.23 €"},null,"Prélèvement"]
[null,25,null,"Prêt travaux",null,{"v":70.34,"d":"70.34 €"},null,"Prélèvement"]
[null,26,null,"Prêt travaux",null,{"v":155.37,"d":"155.37 €"},null,"Prélèvement"]
[null,27,null,"Frais Banquaire",null,{"v":23.46,"d":"23.46 €"},null,"Prélèvement"]
[null,28,null,"Prêt Duster",null,{"v":323.97,"d":"323.97 €"},null,"Prélèvement"]
[null,29,null,"Scolarité",{"$nulls":3},"Prélèvement"]
[null,30,null,"Téléphone",null,{"v":16.84,"d":"16.84 €"},null,"Prélèvement"]
[null,31,null,"Téléphone",null,{"v":28.99,"d":"28.99 €"},null,"Prélèvement"]
[null,32,null,"mutuelle",null,{"v":70,"d":"70.00 €"},null,"Prélèvement"]
[null,33]
[null,34]
[null,35]
[null,36]
[null,37]
[null,38]
[null,39]
[null,40]
[null,41]
[null,42]
[null,43]
[null,44]
[null,45]
[null,46]
[null,47]
[null,48]
[null,49]
[null,50]
[null,51]
[null,52]
[null,53]
[null,54]
[null,55]
[null,56]
[null,57]
[null,58]
[null,59]
[null,60]
[null,61]
[null,62]
[null,63]
[null,64]
[null,65]
[null,66]
[null,67]
[null,68]
[null,69]
[{"$nulls":4},"Sous Total",{"$f":"SUM(F164:F232)","v":{"v":1284.2,"d":"1,284.20 €"}},{"$f":"SUM(G164:G232)","v":{"v":2541.1600000000003,"d":"2,541.16 €"}}]
[{"$nulls":4},"Total",{"$f":"G161+G233-F233","v":{"v":5906.4800000000005,"d":"5,906.48 €"}}]
["Commun"]
[{"$nulls":10},"Livret A Arzhel"]
[]
[]
[{"$nulls":13},"Fin de moi précédent",null,{"$f":"Fevrier!O260","v":{"v":2175,"d":"2,175.00 €"}}]
[]
[{"$nulls":10},"N° de transaction","Date","Objet","Précision","debit","Crédit","Virement intercompte","Divers"]
[]
[{"$nulls":10},1,"2024-06-05","Epargne","mensuelle",null,{"v":20,"d":"20.00 €"},"Virement intercompte"]
[{"$nulls":10},2]
[{"$nulls":10},3]
[{"$nulls":10},4]
[{"$nulls":10},5]
[{"$nulls":10},6]
[{"$nulls":10},7]
[{"$nulls":10},8]
[{"$nulls":10},9]
[{"$nulls":10},10]
[{"$nulls":10},11]
[{"$nulls":10},12]
[{"$nulls":10},13]
[{"$nulls":10},14]
[{"$nulls":10},15]
[{"$nulls":10},16]
[{"$nulls":13},"Sous Total",{"$f":"SUM(O243:O258)","v":{"v":0,"d":"0.00 €"}},{"v":20,"d":"20.00 €"}]
[{"$nulls":13},"Total",{"$f":"P259-O259+P239","v":{"v":2195,"d":"2,195.00 €"}}]
["Arzhel"]
[{"$nulls":10},"Livret A Azylis"]
[]
[]
[{"$nulls":13},"Fin de moi précédent",null,{"$f":"Fevrier!O286","v":{"v":1560,"d":"1,560.00 €"}}]
[]
[{"$nulls":10},"N° de transaction","Date","Objet","Précision","debit","Crédit","Virement intercompte","Divers"]
[]
[{"$nulls":10},1,"2024-06-05","Epargne","Mensuelle",null,{"v":20,"d":"20.00 €"},"Virement intercompte"]
[{"$nulls":10},2]
[{"$nulls":10},3]
[{"$nulls":10},4]
[{"$nulls":10},5]
[{"$nulls":10},6]
[{"$nulls":10},7]
[{"$nulls":10},8]
[{"$nulls":10},9]
[{"$nulls":10},10]
[{"$nulls":10},11]
[{"$nulls":10},12]
[{"$nulls":10},13]
[{"$nulls":10},14]
[{"$nulls":10},15]
[{"$nulls":10},16]
[{"$nulls":13},"Sous Total",{"$f":"SUM(O269:O284)","v":{"v":0,"d":"0.00 €"}},{"v":20,"d":"20.00 €"}]
[{"$nulls":13},"Total",{"$f":"P285-O285+P265","v":{"v":1580,"d":"1,580.00 €"}}]
["Azylis"]
[{"$nulls":10},"Livret A Azekiel"]
[]
[]
[{"$nulls":13},"Fin de moi précédent",null,{"$f":"Fevrier!O312","v":{"v":1035,"d":"1,035.00 €"}}]
[]
[{"$nulls":10},"N° de transaction","Date","Objet","Précision","debit","Crédit","Virement intercompte","Divers"]
[]
[{"$nulls":10},1,"2024-06-05","Epargne","mensuell",null,{"v":15,"d":"15.00 €"},"Virement intercompte"]
[{"$nulls":10},2]
[{"$nulls":10},3]
[{"$nulls":10},4]
[{"$nulls":10},5]
[{"$nulls":10},6]
[{"$nulls":10},7]
[{"$nulls":10},8]
[{"$nulls":10},9]
[{"$nulls":10},10]
[{"$nulls":10},11]
[{"$nulls":10},12]
[{"$nulls":10},13]
[{"$nulls":10},14]
[{"$nulls":10},15]
[{"$nulls":10},16]
[{"$nulls":13},"Sous Total",{"$f":"SUM(O295:O310)","v":{"v":0,"d":"0.00 €"}},{"v":15,"d":"15.00 €"}]
[{"$nulls":13},"Total",{"$f":"P311-O311+P291","v":{"v":1050,"d":"1,050.00 €"}}]
["Azekiel"]

{"sheet":"Juillet","index":9,"n_rows":313,"n_cols":28,"rows_kept":313,"merged":[[1,0,77,0],[1,1,2,8],[1,9,77,9],[1,10,2,17],[1,18,77,18],[1,19,2,26],[4,4,4,5],[4,10,4,11],[4,13,4,14],[4,22,4,23],[6,10,6,17],[8,10,8,11],[8,13,8,14],[10,10,11,10],[10,11,11,11],[10,12,11,12],[10,13,11,13],[10,14,11,14],[10,15,11,15],[10,16,11,16],[10,17,11,17],[47,14,47,15],[50,10,51,17],[53,10,53,11],[53,13,53,14],[55,10,56,10],[55,11,56,11],[55,12,56,12],[55,13,56,13],[55,14,56,14],[55,15,56,15],[55,16,56,16],[55,17,56,17],[74,14,74,15],[77,5,77,6],[77,14,77,15],[77,23,77,24],[79,0,155,0],[79,1,80,8],[79,10,80,17],[79,19,80,26],[82,4,82,5],[82,13,82,14],[82,22,82,23],[155,5,155,6],[155,14,155,15],[155,23,155,24],[157,0,233,0],[157,1,158,8],[160,1,160,2],[160,4,160,5],[233,5,233,6],[235,10,236,17],[238,10,238,11],[238,13,238,14],[240,10,241,10],[240,11,241,11],[240,12,241,12],[240,13,241,13],[240,14,241,14],[240,15,241,15],[240,16,241,16],[240,17,241,17],[259,14,259,15],[261,10,262,17],[264,10,264,11],[264,13,264,14],[266,10,267,10],[266,11,267,11],[266,12,267,12],[266,13,267,13],[266,14,267,14],[266,15,267,15],[266,16,267,16],[266,17,267,17],[285,14,285,15],[287,10,288,17],[290,10,290,11],[290,13,290,14],[292,10,293,10],[292,11,293,11],[292,12,293,12],[292,13,293,13],[292,14,293,14],[292,15,293,15],[292,16,293,16],[292,17,293,17],[311,14,311,15]]}
[{"$nulls":9},"Compte chèque",{"$nulls":8},"Livret A",{"$nulls":8},"LEP"]
["Cpt Charlie","Compte chèque Charlie",{"$nulls":7},"Livret A Charlie","Livret A",{"$nulls":7},"LEP  Charlie","LEP"]
[]
[]
[{"$nulls":4},"Fin de moi précédent",null,{"$f":"Fevrier!F78","v":{"v":794.5400000000002,"d":"794.54 €"}},{"$nulls":3},{"$f":"IF((P9+P54=P5),0,1)","v":0},null,null,"Fin de moi précédent",null,{"$f":"Fevrier!O78","v":{"v":1140,"d":"1,140.00 €"}},{"$nulls":6},"Fin de moi précédent",null,{"$f":"Fevrier!X78","v":260}]
[]
[null,"N° de transaction","Date","Objet","Précision","debit","Crédit","Type de paiment","Divers",null,"Animaux",{"$nulls":8},"N° de transaction","Date","Objet","Précision","debit","Crédit","Type de paiment","Divers"]
[null,1,"2024-07-02","Salaire","Décembre",null,{"v":2304.59,"d":"2,304.59 €"},"Virement banquaire",{"$nulls":11},1,"2024-07-05","travaux",null,null,{"v":50,"d":"50.00 €"},"Virement intercompte"]
[null,2,"2024-07-05","Bois",null,{"v":60,"d":"60.00 €"},null,"Virement intercompte","Cpt Cjoint",{"$nulls":4},"Fin de moi précédent",null,{"$f":"Fevrier!O48","v":{"v":640,"d":"640.00 €"}},{"$nulls":3},2]
[null,3,"2024-07-05","Prêt maison",null,{"v":443.23,"d":"443.23 €"},null,"Virement intercompte","Cpt Cjoint",{"$nulls":10},3]
[null,4,"2024-07-05","Prêt travaux",null,{"v":70.34,"d":"70.34 €"},null,"Virement intercompte","Cpt Cjoint",null,"N° de transaction","Date","Objet","Précision","debit","Crédit","Type de paiment","Divers",null,4]
[null,5,"2024-07-05","Prêt travaux",null,{"v":155.37,"d":"155.37 €"},null,"Virement intercompte","Cpt Cjoint",{"$nulls":10},5]
[null,6,"2024-07-05","Frais Banquaire",null,{"v":10,"d":"10.00 €"},null,"Virement intercompte","Cpt Cjoint",null,1,"2024-07-05","animaux",null,null,{"v":70,"d":"70.00 €"},"Virement intercompte",null,null,6]
[null,7,"2024-07-05","Eau ",null,{"v":55,"d":"55.00 €"},null,"Virement intercompte","Cpt Cjoint",null,2,{"$nulls":8},7]
[null,8,"2024-07-05","Prêt Duster",null,{"v":323.97,"d":"323.97 €"},null,"Virement intercompte","Cpt Cjoint",null,3,{"$nulls":8},8]
[null,9,"2024-07-05","Assurances",null,{"v":130,"d":"130.00 €"},null,"Virement intercompte","Cpt Cjoint",null,4,{"$nulls":8},9]
[null,10,"2024-07-05","Téléphone",null,{"v":55,"d":"55.00 €"},null,"Virement intercompte","Cpt Cjoint",null,5,{"$nulls":8},10]
[null,11,"2024-07-05","mutuelle",null,{"v":70,"d":"70.00 €"},null,"Virement intercompte","Cpt Cjoint",null,6,{"$nulls":8},11]
[null,12,"2024-07-05","Electricité",null,{"v":105,"d":"105.00 €"},null,"Virement intercompte","Cpt Cjoint",null,7,{"$nulls":8},12]
[null,13,"2024-07-05","gaz",null,{"v":70,"d":"70.00 €"},null,"Virement intercompte","Cpt Cjoint",null,8,{"$nulls":8},13]
[null,14,"2024-07-05","Impot et taxe",null,{"v":100,"d":"100.00 €"},null,"Virement intercompte","Livret A Charlie",null,9,{"$nulls":8},14]
[null,15,"2024-07-05","Travaux",null,{"v":50,"d":"50.00 €"},null,"Virement intercompte","LEP Charlie",null,10,{"$nulls":8},15]
[null,16,"2024-07-05","Animaux",null,{"v":70,"d":"70.00 €"},null,"Virement intercompte","Livret A Charlie",null,11,{"$nulls":8},16]
[null,17,"2024-07-05","Entretien voiture",null,{"v":75,"d":"75.00 €"},null,"Virement intercompte","Cpt Cjoint",null,12,{"$nulls":8},17]
[null,18,null,"Loisir","Weigth Watcher",{"v":8.75,"d":"8.75 €"},null,"Paypal",null,null,13,{"$nulls":8},18]
[null,19,null,"Loisir","Familleo",{"v":5.99,"d":"5.99 €"},null,"Prélèvement",null,null,14,{"$nulls":8},19]
[null,20,null,null,"Netflix",{"v":18.99,"d":"18.99 €"},{"$nulls":4},15,{"$nulls":8},20]
[null,21,{"$nulls":8},16,{"$nulls":8},21]
[null,22,{"$nulls":8},17,{"$nulls":8},22]
[null,23,{"$nulls":8},18,{"$nulls":8},23]
[null,24,{"$nulls":8},19,{"$nulls":8},24]
[null,25,{"$nulls":8},20,{"$nulls":8},25]
[null,26,{"$nulls":8},21,{"$nulls":8},26]
[null,27,{"$nulls":8},22,{"$nulls":8},27]
[null,28,{"$nulls":8},23,{"$nulls":8},28]
[null,29,{"$nulls":8},24,{"$nulls":8},29]
[null,30,{"$nulls":8},25,{"$nulls":8},30]
[null,31,{"$nulls":8},26,{"$nulls":8},31]
[null,32,{"$nulls":8},27,{"$nulls":8},32]
[null,33,{"$nulls":8},28,{"$nulls":8},33]
[null,34,{"$nulls":8},29,{"$nulls":8},34]
[null,35,{"$nulls":8},30,{"$nulls":8},35]
[null,36,{"$nulls":8},31,{"$nulls":8},36]
[null,37,{"$nulls":8},32,{"$nulls":8},37]
[null,38,{"$nulls":8},33,{"$nulls":8},38]
[null,39,{"$nulls":8},34,{"$nulls":8},39]
[null,40,{"$nulls":11},"Sous Total",{"$f":"SUM(O13:O46)","v":{"v":0,"d":"0.00 €"}},{"v":70,"d":"70.00 €"},{"$nulls":3},40]
[null,41,{"$nulls":11},"Total",{"$f":"P47-O47+P9","v":{"v":710,"d":"710.00 €"}},{"$nulls":4},41]
[null,42,{"$nulls":17},42]
[null,43,{"$nulls":17},43]
[null,44,{"$nulls":8},"Impot et taxe",{"$nulls":8},44]
[null,45,{"$nulls":17},45]
[null,46,{"$nulls":17},46]
[null,47,{"$nulls":11},"Fin de moi précédent",null,{"$f":"Fevrier!O75","v":{"v":500,"d":"500.00 €"}},{"$nulls":3},47]
[null,48,{"$nulls":17},48]
[null,49,{"$nulls":8},"N° de transaction","Date","Objet","Précision","debit","Crédit","Virement intercompte","Divers",null,49]
[null,50,{"$nulls":17},50]
[null,51,{"$nulls":8},1,"2024-07-05","Impot et taxe","charlie",null,{"v":100,"d":"100.00 €"},"Virement intercompte",null,null,51]
[null,52,{"$nulls":8},2,{"$nulls":8},52]
[null,53,{"$nulls":8},3,{"$nulls":8},53]
[null,54,{"$nulls":8},4,{"$nulls":8},54]
[null,55,{"$nulls":8},5,{"$nulls":8},55]
[null,56,{"$nulls":8},6,{"$nulls":8},56]
[null,57,{"$nulls":8},7,{"$nulls":8},57]
[null,58,{"$nulls":8},8,{"$nulls":8},58]
[null,59,{"$nulls":8},9,{"$nulls":8},59]
[null,60,{"$nulls":8},10,{"$nulls":8},60]
[null,61,{"$nulls":8},11,{"$nulls":8},61]
[null,62,{"$nulls":8},12,{"$nulls":8},62]
[null,63,{"$nulls":8},13,{"$nulls":8},63]
[null,64,{"$nulls":8},14,{"$nulls":8},64]
[null,65,{"$nulls":8},15,{"$nulls":8},65]
[null,66,{"$nulls":8},16,{"$nulls":8},66]
[null,67,{"$nulls":11},"Sous Total",{"$f":"SUM(O58:O73)","v":{"v":0,"d":"0.00 €"}},{"v":100,"d":"100.00 €"},{"$nulls":3},67]
[null,68,{"$nulls":11},"Total",{"$f":"P74-O74+P54","v":{"v":600,"d":"600.00 €"}},{"$nulls":4},68]
[null,69,{"$nulls":17},69]
[{"$nulls":4},"Sous Total",{"$f":"SUM(F8:F76)","v":{"v":1876.64,"d":"1,876.64 €"}},{"v":2304.59,"d":"2,304.59 €"},{"$nulls":6},"Sous Total",{"$f":"O74+O47","v":{"v":0,"d":"0.00 €"}},{"v":170,"d":"170.00 €"},{"$nulls":6},"Sous Total",{"$f":"SUM(X8:X76)","v":{"v":0,"d":"0.00 €"}},{"v":50,"d":"50.00 €"}]
[{"$nulls":4},"Total",{"$f":"G5+G77-F77","v":{"v":1222.49,"d":"1,222.49 €"}},{"$nulls":7},"Total",{"$f":"P5+P77-O77","v":{"v":1310,"d":"1,310.00 €"}},{"$nulls":7},"Total",{"$f":"Y5+Y77-X77","v":{"v":310,"d":"310.00 €"}}]
["Charlie"]
["Cpt Mapie","Compte chèque Mapie",{"$nulls":8},"Livret A Mapie",{"$nulls":8},"LEP Mapie"]
[]
[]
[{"$nulls":4},"Fin de moi précédent",null,{"$f":"Fevrier!F156","v":{"v":959.0799999999999,"d":"959.08 €"}},{"$nulls":6},"Fin de moi précédent",null,{"$f":"Fevrier!O156","v":{"v":2471.43,"d":"2,471.43 €"}},{"$nulls":6},"Fin de moi précédent",null,{"$f":"Fevrier!X156","v":{"v":3092.2,"d":"3,092.20 €"}}]
[]
[null,"N° de transaction","Date","Objet","Précision","debit","Crédit","Type de paiment","Divers",null,"N° de transaction","Date","Objet","Précision","debit","Crédit","Type de paiment","Divers",null,"N° de transaction","Date","Objet","Précision","debit","Crédit","Type de paiment","Divers"]
[null,1,"2024-07-02","Salaire","aide de fin de formation",null,{"v":723.23,"d":"723.23 €"},"Virement banquaire",null,null,1,{"$nulls":8},1]
[null,2,"2024-07-03","Salaire","CAF",null,{"v":416.31,"d":"416.31 €"},"Virement banquaire","Cpt Cjoint",null,2,{"$nulls":8},2]
[null,3,"2024-07-05","Frais Banquaire",null,{"v":10,"d":"10.00 €"},null,"Virement intercompte","Cpt Cjoint",null,3,{"$nulls":8},3]
[null,4,"2024-07-05","Scolarité",null,{"v":280,"d":"280.00 €"},null,"Virement intercompte","Cpt Cjoint",null,4,{"$nulls":8},4]
[null,5,"2024-07-05","sport",null,{"v":130,"d":"130.00 €"},null,"Virement intercompte","Cpt Cjoint",null,5,{"$nulls":8},5]
[null,6,"2024-07-05","Nourrice","salaire",{"v":120,"d":"120.00 €"},null,"Virement intercompte","Cpt Cjoint",null,6,{"$nulls":8},6]
[null,7,"2024-07-05","Nourrice","congé",{"v":50,"d":"50.00 €"},null,"Virement intercompte","Cpt Cjoint",null,7,{"$nulls":8},7]
[null,8,"2024-07-05","Epargne","Arzhel",{"v":20,"d":"20.00 €"},null,"Virement intercompte","Livret A Azylis",null,8,{"$nulls":8},8]
[null,9,"2024-07-05","Epargne","Azylis",{"v":20,"d":"20.00 €"},null,"Virement intercompte","Livret A Azylis",null,9,{"$nulls":8},9]
[null,10,"2024-07-05","Epargne","Azekiel",{"v":30,"d":"30.00 €"},null,"Virement intercompte","Livret A Azekiel",null,10,{"$nulls":8},10]
[null,11,{"$nulls":8},11,{"$nulls":8},11]
[null,12,{"$nulls":8},12,{"$nulls":8},12]
[null,13,{"$nulls":8},13,{"$nulls":8},13]
[null,14,{"$nulls":8},14,{"$nulls":8},14]
[null,15,{"$nulls":8},15,{"$nulls":8},15]
[null,16,{"$nulls":8},16,{"$nulls":8},16]
[null,17,{"$nulls":8},17,{"$nulls":8},17]
[null,18,{"$nulls":8},18,{"$nulls":8},18]
[null,19,{"$nulls":8},19,{"$nulls":8},19]
[null,20,{"$nulls":8},20,{"$nulls":8},20]
[null,21,{"$nulls":8},21,{"$nulls":8},21]
[null,22,{"$nulls":8},22,{"$nulls":8},22]
[null,23,{"$nulls":8},23,{"$nulls":8},23]
[null,24,{"$nulls":8},24,{"$nulls":8},24]
[null,25,{"$nulls":8},25,{"$nulls":8},25]
[null,26,{"$nulls":8},26,{"$nulls":8},26]
[null,27,{"$nulls":8},27,{"$nulls":8},27]
[null,28,{"$nulls":8},28,{"$nulls":8},28]
[null,29,{"$nulls":8},29,{"$nulls":8},29]
[null,30,{"$nulls":8},30,{"$nulls":8},30]
[null,31,{"$nulls":8},31,{"$nulls":8},31]
[null,32,{"$nulls":8},32,{"$nulls":8},32]
[null,33,{"$nulls":8},33,{"$nulls":8},33]
[null,34,{"$nulls":8},34,{"$nulls":8},34]
[null,35,{"$nulls":8},35,{"$nulls":8},35]
[null,36,{"$nulls":8},36,{"$nulls":8},36]
[null,37,{"$nulls":8},37,{"$nulls":8},37]
[null,38,{"$nulls":8},38,{"$nulls":8},38]
[null,39,{"$nulls":8},39,{"$nulls":8},39]
[null,40,{"$nulls":8},40,{"$nulls":8},40]
[null,41,{"$nulls":8},41,{"$nulls":8},41]
[null,42,{"$nulls":8},42,{"$nulls":8},42]
[null,43,{"$nulls":8},43,{"$nulls":8},43]
[null,44,{"$nulls":8},44,{"$nulls":8},44]
[null,45,{"$nulls":8},45,{"$nulls":8},45]
[null,46,{"$nulls":8},46,{"$nulls":8},46]
[null,47,{"$nulls":8},47,{"$nulls":8},47]
[null,48,{"$nulls":8},48,{"$nulls":8},48]
[null,49,{"$nulls":8},49,{"$nulls":8},49]
[null,50,{"$nulls":8},50,{"$nulls":8},50]
[null,51,{"$nulls":8},51,{"$nulls":8},51]
[null,52,{"$nulls":8},52,{"$nulls":8},52]
[null,53,{"$nulls":8},53,{"$nulls":8},53]
[null,54,{"$nulls":8},54,{"$nulls":8},54]
[null,55,{"$nulls":8},55,{"$nulls":8},55]
[null,56,{"$nulls":8},56,{"$nulls":8},56]
[null,57,{"$nulls":8},57,{"$nulls":8},57]
[null,58,{"$nulls":8},58,{"$nulls":8},58]
[null,59,{"$nulls":8},59,{"$nulls":8},59]
[null,60,{"$nulls":8},60,{"$nulls":8},60]
[null,61,{"$nulls":8},61,{"$nulls":8},61]
[null,62,{"$nulls":8},62,{"$nulls":8},62]
[null,63,{"$nulls":8},63,{"$nulls":8},63]
[null,64,{"$nulls":8},64,{"$nulls":8},64]
[null,65,{"$nulls":8},65,{"$nulls":8},65]
[null,66,{"$nulls":8},66,{"$nulls":8},66]
[null,67,{"$nulls":8},67,{"$nulls":8},67]
[null,68,{"$nulls":8},68,{"$nulls":8},68]
[null,69,{"$nulls":8},70,{"$nulls":8},70]
[{"$nulls":4},"Sous Total",{"$f":"SUM(F86:F154)","v":{"v":660,"d":"660.00 €"}},{"v":1139.54,"d":"1,139.54 €"},{"$nulls":6},"Sous Total",{"$f":"SUM(O86:O154)","v":0},0,{"$nulls":6},"Sous Total",{"$f":"SUM(X86:X154)","v":0},0]
[{"$nulls":4},"Total",{"$f":"G155-F155+G83","v":{"v":1438.62,"d":"1,438.62 €"}},{"$nulls":7},"Total",{"$f":"P155-O155+P83","v":{"v":2471.43,"d":"2,471.43 €"}},{"$nulls":7},"Total",{"$f":"Y155-X155+Y83","v":{"v":3092.2,"d":"3,092.20 €"}}]
["Mapie"]
["Cpt Joint","Compte maison"]
[]
[]
[{"$nulls":4},"Fin de moi précédent",null,{"$f":"Fevrier!F234","v":{"v":4649.5199999999995,"d":"4,649.52 €"}}]
[]
[null,"N° de transaction","Date","Objet","Précision","debit","Crédit","Type de paiment","Divers"]
[null,1,"2024-07-05","Electricité",null,null,{"v":105,"d":"105.00 €"},"Virement intercompte"]
[null,2,"2024-07-05","gaz",null,null,{"v":70,"d":"70.00 €"},"Virement intercompte"]
[null,3,"2024-07-05","Bois",null,null,{"v":60,"d":"60.00 €"},"Virement intercompte"]
[null,4,"2024-07-05","Prêt maison",null,null,{"v":443.23,"d":"443.23 €"},"Virement intercompte"]
[null,5,"2024-07-05","Prêt travaux",null,null,{"v":70.34,"d":"70.34 €"},"Virement intercompte"]
[null,6,"2024-07-05","Prêt travaux",null,null,{"v":155.37,"d":"155.37 €"},"Virement intercompte"]
[null,7,"2024-07-05","Frais Banquaire",null,null,{"v":10,"d":"10.00 €"},"Virement Mapie"]
[null,8,"2024-07-05","Frais Banquaire",null,null,{"v":10,"d":"10.00 €"},"Virement intercompte"]
[null,9,"2024-07-05","Frais Banquaire",null,null,{"v":9.18,"d":"9.18 €"},"Virement banquaire"]
[null,10,"2024-07-05","Eau ",null,null,{"v":55,"d":"55.00 €"},"Virement intercompte"]
[null,11,"2024-07-05","Prêt Duster",null,null,{"v":323.97,"d":"323.97 €"},"Virement intercompte"]
[null,12,"2024-07-05","Scolarité",null,null,{"v":280,"d":"280.00 €"},"Virement Mapie"]
[null,13,"2024-07-05","sport",null,null,{"v":130,"d":"130.00 €"},"Virement Mapie"]
[null,14,"2024-07-05","Assurances",null,null,{"v":130,"d":"130.00 €"},"Virement intercompte"]
[null,15,"2024-07-05","Téléphone",null,null,{"v":55,"d":"55.00 €"},"Virement intercompte"]
[null,16,"2024-07-05","mutuelle",null,null,{"v":70,"d":"70.00 €"},"Virement intercompte"]
[null,17,"2024-07-05","salaire",null,null,{"v":120,"d":"120.00 €"}]
[null,18,"2024-07-05","Nourrice","congé",null,{"v":50,"d":"50.00 €"},"Virement Mapie"]
[null,19,"2024-07-05","Nourrice","recouvrement PAJE",null,{"v":319.07,"d":"319.07 €"},"Virement banquaire"]
[null,20,"2024-07-05","Entretien voiture",null,null,{"v":75,"d":"75.00 €"},"Virement intercompte"]
[null,21,null,"Nourrice","Salaire",null,null,"Virement banquaire"]
[null,22,null,"Electricité",null,{"v":103,"d":"103.00 €"},null,"Prélèvement"]
[null,23,null,"gaz",null,{"v":49,"d":"49.00 €"},null,"Prélèvement"]
[null,24,null,"Prêt maison",null,{"v":443.23,"d":"443.23 €"},null,"Prélèvement"]
[null,25,null,"Prêt travaux",null,{"v":70.34,"d":"70.34 €"},null,"Prélèvement"]
[null,26,null,"Prêt travaux",null,{"v":155.37,"d":"155.37 €"},null,"Prélèvement"]
[null,27,null,"Frais Banquaire",null,{"v":23.46,"d":"23.46 €"},null,"Prélèvement"]
[null,28,null,"Prêt Duster",null,{"v":323.97,"d":"323.97 €"},null,"Prélèvement"]
[null,29,null,"Scolarité",{"$nulls":3},"Prélèvement"]
[null,30,null,"Téléphone",null,{"v":16.84,"d":"16.84 €"},null,"Prélèvement"]
[null,31,null,"Téléphone",null,{"v":28.99,"d":"28.99 €"},null,"Prélèvement"]
[null,32,null,"mutuelle",null,{"v":70,"d":"70.00 €"},null,"Prélèvement"]
[null,33]
[null,34]
[null,35]
[null,36]
[null,37]
[null,38]
[null,39]
[null,40]
[null,41]
[null,42]
[null,43]
[null,44]
[null,45]
[null,46]
[null,47]
[null,48]
[null,49]
[null,50]
[null,51]
[null,52]
[null,53]
[null,54]
[null,55]
[null,56]
[null,57]
[null,58]
[null,59]
[null,60]
[null,61]
[null,62]
[null,63]
[null,64]
[null,65]
[null,66]
[null,67]
[null,68]
[null,69]
[{"$nulls":4},"Sous Total",{"$f":"SUM(F164:F232)","v":{"v":1284.2,"d":"1,284.20 €"}},{"$f":"SUM(G164:G232)","v":{"v":2541.1600000000003,"d":"2,541.16 €"}}]
[{"$nulls":4},"Total",{"$f":"G161+G233-F233","v":{"v":5906.4800000000005,"d":"5,906.48 €"}}]
["Commun"]
[{"$nulls":10},"Livret A Arzhel"]
[]
[]
[{"$nulls":13},"Fin de moi précédent",null,{"$f":"Fevrier!O260","v":{"v":2175,"d":"2,175.00 €"}}]
[]
[{"$nulls":10},"N° de transaction","Date","Objet","Précision","debit","Crédit","Virement intercompte","Divers"]
[]
[{"$nulls":10},1,"2024-07-05","Epargne","mensuelle",null,{"v":20,"d":"20.00 €"},"Virement intercompte"]
[{"$nulls":10},2]
[{"$nulls":10},3]
[{"$nulls":10},4]
[{"$nulls":10},5]
[{"$nulls":10},6]
[{"$nulls":10},7]
[{"$nulls":10},8]
[{"$nulls":10},9]
[{"$nulls":10},10]
[{"$nulls":10},11]
[{"$nulls":10},12]
[{"$nulls":10},13]
[{"$nulls":10},14]
[{"$nulls":10},15]
[{"$nulls":10},16]
[{"$nulls":13},"Sous Total",{"$f":"SUM(O243:O258)","v":{"v":0,"d":"0.00 €"}},{"v":20,"d":"20.00 €"}]
[{"$nulls":13},"Total",{"$f":"P259-O259+P239","v":{"v":2195,"d":"2,195.00 €"}}]
["Arzhel"]
[{"$nulls":10},"Livret A Azylis"]
[]
[]
[{"$nulls":13},"Fin de moi précédent",null,{"$f":"Fevrier!O286","v":{"v":1560,"d":"1,560.00 €"}}]
[]
[{"$nulls":10},"N° de transaction","Date","Objet","Précision","debit","Crédit","Virement intercompte","Divers"]
[]
[{"$nulls":10},1,"2024-07-05","Epargne","Mensuelle",null,{"v":20,"d":"20.00 €"},"Virement intercompte"]
[{"$nulls":10},2]
[{"$nulls":10},3]
[{"$nulls":10},4]
[{"$nulls":10},5]
[{"$nulls":10},6]
[{"$nulls":10},7]
[{"$nulls":10},8]
[{"$nulls":10},9]
[{"$nulls":10},10]
[{"$nulls":10},11]
[{"$nulls":10},12]
[{"$nulls":10},13]
[{"$nulls":10},14]
[{"$nulls":10},15]
[{"$nulls":10},16]
[{"$nulls":13},"Sous Total",{"$f":"SUM(O269:O284)","v":{"v":0,"d":"0.00 €"}},{"v":20,"d":"20.00 €"}]
[{"$nulls":13},"Total",{"$f":"P285-O285+P265","v":{"v":1580,"d":"1,580.00 €"}}]
["Azylis"]
[{"$nulls":10},"Livret A Azekiel"]
[]
[]
[{"$nulls":13},"Fin de moi précédent",null,{"$f":"Fevrier!O312","v":{"v":1035,"d":"1,035.00 €"}}]
[]
[{"$nulls":10},"N° de transaction","Date","Objet","Précision","debit","Crédit","Virement intercompte","Divers"]
[]
[{"$nulls":10},1,"2024-07-05","Epargne","mensuell",null,{"v":15,"d":"15.00 €"},"Virement intercompte"]
[{"$nulls":10},2]
[{"$nulls":10},3]
[{"$nulls":10},4]
[{"$nulls":10},5]
[{"$nulls":10},6]
[{"$nulls":10},7]
[{"$nulls":10},8]
[{"$nulls":10},9]
[{"$nulls":10},10]
[{"$nulls":10},11]
[{"$nulls":10},12]
[{"$nulls":10},13]
[{"$nulls":10},14]
[{"$nulls":10},15]
[{"$nulls":10},16]
[{"$nulls":13},"Sous Total",{"$f":"SUM(O295:O310)","v":{"v":0,"d":"0.00 €"}},{"v":15,"d":"15.00 €"}]
[{"$nulls":13},"Total",{"$f":"P311-O311+P291","v":{"v":1050,"d":"1,050.00 €"}}]
["Azekiel"]

{"sheet":"Aout","index":10,"n_rows":313,"n_cols":28,"rows_kept":313,"merged":[[1,0,77,0],[1,1,2,8],[1,9,77,9],[1,10,2,17],[1,18,77,18],[1,19,2,26],[4,4,4,5],[4,10,4,11],[4,13,4,14],[4,22,4,23],[6,10,6,17],[8,10,8,11],[8,13,8,14],[10,10,11,10],[10,11,11,11],[10,12,11,12],[10,13,11,13],[10,14,11,14],[10,15,11,15],[10,16,11,16],[10,17,11,17],[47,14,47,15],[50,10,51,17],[53,10,53,11],[53,13,53,14],[55,10,56,10],[55,11,56,11],[55,12,56,12],[55,13,56,13],[55,14,56,14],[55,15,56,15],[55,16,56,16],[55,17,56,17],[74,14,74,15],[77,5,77,6],[77,14,77,15],[77,23,77,24],[79,0,155,0],[79,1,80,8],[79,10,80,17],[79,19,80,26],[82,4,82,5],[82,13,82,14],[82,22,82,23],[155,5,155,6],[155,14,155,15],[155,23,155,24],[157,0,233,0],[157,1,158,8],[160,1,160,2],[160,4,160,5],[233,5,233,6],[235,10,236,17],[238,10,238,11],[238,13,238,14],[240,10,241,10],[240,11,241,11],[240,12,241,12],[240,13,241,13],[240,14,241,14],[240,15,241,15],[240,16,241,16],[240,17,241,17],[259,14,259,15],[261,10,262,17],[264,10,264,11],[264,13,264,14],[266,10,267,10],[266,11,267,11],[266,12,267,12],[266,13,267,13],[266,14,267,14],[266,15,267,15],[266,16,267,16],[266,17,267,17],[285,14,285,15],[287,10,288,17],[290,10,290,11],[290,13,290,14],[292,10,293,10],[292,11,293,11],[292,12,293,12],[292,13,293,13],[292,14,293,14],[292,15,293,15],[292,16,293,16],[292,17,293,17],[311,14,311,15]]}
[{"$nulls":9},"Compte chèque",{"$nulls":8},"Livret A",{"$nulls":8},"LEP"]
["Cpt Charlie","Compte chèque Charlie",{"$nulls":7},"Livret A Charlie","Livret A",{"$nulls":7},"LEP  Charlie","LEP"]
[]
[]
[{"$nulls":4},"Fin de moi précédent",null,{"$f":"Fevrier!F78","v":{"v":794.5400000000002,"d":"794.54 €"}},{"$nulls":3},{"$f":"IF((P9+P54=P5),0,1)","v":0},null,null,"Fin de moi précédent",null,{"$f":"Fevrier!O78","v":{"v":1140,"d":"1,140.00 €"}},{"$nulls":6},"Fin de moi précédent",null,{"$f":"Fevrier!X78","v":260}]
[]
[null,"N° de transaction","Date","Objet","Précision","debit","Crédit","Type de paiment","Divers",null,"Animaux",{"$nulls":8},"N° de transaction","Date","Objet","Précision","debit","Crédit","Type de paiment","Divers"]
[null,1,"2024-08-02","Salaire","Décembre",null,{"v":2304.59,"d":"2,304.59 €"},"Virement banquaire",{"$nulls":11},1,"2024-08-05","travaux",null,null,{"v":50,"d":"50.00 €"},"Virement intercompte"]
[null,2,"2024-08-05","Bois",null,{"v":60,"d":"60.00 €"},null,"Virement intercompte","Cpt Cjoint",{"$nulls":4},"Fin de moi précédent",null,{"$f":"Fevrier!O48","v":{"v":640,"d":"640.00 €"}},{"$nulls":3},2]
[null,3,"2024-08-05","Prêt maison",null,{"v":443.23,"d":"443.23 €"},null,"Virement intercompte","Cpt Cjoint",{"$nulls":10},3]
[null,4,"2024-08-05","Prêt travaux",null,{"v":70.34,"d":"70.34 €"},null,"Virement intercompte","Cpt Cjoint",null,"N° de transaction","Date","Objet","Précision","debit","Crédit","Type de paiment","Divers",null,4]
[null,5,"2024-08-05","Prêt travaux",null,{"v":155.37,"d":"155.37 €"},null,"Virement intercompte","Cpt Cjoint",{"$nulls":10},5]
[null,6,"2024-08-05","Frais Banquaire",null,{"v":10,"d":"10.00 €"},null,"Virement intercompte","Cpt Cjoint",null,1,"2024-08-05","animaux",null,null,{"v":70,"d":"70.00 €"},"Virement intercompte",null,null,6]
[null,7,"2024-08-05","Eau ",null,{"v":55,"d":"55.00 €"},null,"Virement intercompte","Cpt Cjoint",null,2,{"$nulls":8},7]
[null,8,"2024-08-05","Prêt Duster",null,{"v":323.97,"d":"323.97 €"},null,"Virement intercompte","Cpt Cjoint",null,3,{"$nulls":8},8]
[null,9,"2024-08-05","Assurances",null,{"v":130,"d":"130.00 €"},null,"Virement intercompte","Cpt Cjoint",null,4,{"$nulls":8},9]
[null,10,"2024-08-05","Téléphone",null,{"v":55,"d":"55.00 €"},null,"Virement intercompte","Cpt Cjoint",null,5,{"$nulls":8},10]
[null,11,"2024-08-05","mutuelle",null,{"v":70,"d":"70.00 €"},null,"Virement intercompte","Cpt Cjoint",null,6,{"$nulls":8},11]
[null,12,"2024-08-05","Electricité",null,{"v":105,"d":"105.00 €"},null,"Virement intercompte","Cpt Cjoint",null,7,{"$nulls":8},12]
[null,13,"2024-08-05","gaz",null,{"v":70,"d":"70.00 €"},null,"Virement intercompte","Cpt Cjoint",null,8,{"$nulls":8},13]
[null,14,"2024-08-05","Impot et taxe",null,{"v":100,"d":"100.00 €"},null,"Virement intercompte","Livret A Charlie",null,9,{"$nulls":8},14]
[null,15,"2024-08-05","Travaux",null,{"v":50,"d":"50.00 €"},null,"Virement intercompte","LEP Charlie",null,10,{"$nulls":8},15]
[null,16,"2024-08-05","Animaux",null,{"v":70,"d":"70.00 €"},null,"Virement intercompte","Livret A Charlie",null,11,{"$nulls":8},16]
[null,17,"2024-08-05","Entretien voiture",null,{"v":75,"d":"75.00 €"},null,"Virement intercompte","Cpt Cjoint",null,12,{"$nulls":8},17]
[null,18,null,"Loisir","Weigth Watcher",{"v":8.75,"d":"8.75 €"},null,"Paypal",null,null,13,{"$nulls":8},18]
[null,19,null,"Loisir","Familleo",{"v":5.99,"d":"5.99 €"},null,"Prélèvement",null,null,14,{"$nulls":8},19]
[null,20,null,null,"Netflix",{"v":18.99,"d":"18.99 €"},{"$nulls":4},15,{"$nulls":8},20]
[null,21,{"$nulls":8},16,{"$nulls":8},21]
[null,22,{"$nulls":8},17,{"$nulls":8},22]
[null,23,{"$nulls":8},18,{"$nulls":8},23]
[null,24,{"$nulls":8},19,{"$nulls":8},24]
[null,25,{"$nulls":8},20,{"$nulls":8},25]
[null,26,{"$nulls":8},21,{"$nulls":8},26]
[null,27,{"$nulls":8},22,{"$nulls":8},27]
[null,28,{"$nulls":8},23,{"$nulls":8},28]
[null,29,{"$nulls":8},24,{"$nulls":8},29]
[null,30,{"$nulls":8},25,{"$nulls":8},30]
[null,31,{"$nulls":8},26,{"$nulls":8},31]
[null,32,{"$nulls":8},27,{"$nulls":8},32]
[null,33,{"$nulls":8},28,{"$nulls":8},33]
[null,34,{"$nulls":8},29,{"$nulls":8},34]
[null,35,{"$nulls":8},30,{"$nulls":8},35]
[null,36,{"$nulls":8},31,{"$nulls":8},36]
[null,37,{"$nulls":8},32,{"$nulls":8},37]
[null,38,{"$nulls":8},33,{"$nulls":8},38]
[null,39,{"$nulls":8},34,{"$nulls":8},39]
[null,40,{"$nulls":11},"Sous Total",{"$f":"SUM(O13:O46)","v":{"v":0,"d":"0.00 €"}},{"v":70,"d":"70.00 €"},{"$nulls":3},40]
[null,41,{"$nulls":11},"Total",{"$f":"P47-O47+P9","v":{"v":710,"d":"710.00 €"}},{"$nulls":4},41]
[null,42,{"$nulls":17},42]
[null,43,{"$nulls":17},43]
[null,44,{"$nulls":8},"Impot et taxe",{"$nulls":8},44]
[null,45,{"$nulls":17},45]
[null,46,{"$nulls":17},46]
[null,47,{"$nulls":11},"Fin de moi précédent",null,{"$f":"Fevrier!O75","v":{"v":500,"d":"500.00 €"}},{"$nulls":3},47]
[null,48,{"$nulls":17},48]
[null,49,{"$nulls":8},"N° de transaction","Date","Objet","Précision","debit","Crédit","Virement intercompte","Divers",null,49]
[null,50,{"$nulls":17},50]
[null,51,{"$nulls":8},1,"2024-08-05","Impot et taxe","charlie",null,{"v":100,"d":"100.00 €"},"Virement intercompte",null,null,51]
[null,52,{"$nulls":8},2,{"$nulls":8},52]
[null,53,{"$nulls":8},3,{"$nulls":8},53]
[null,54,{"$nulls":8},4,{"$nulls":8},54]
[null,55,{"$nulls":8},5,{"$nulls":8},55]
[null,56,{"$nulls":8},6,{"$nulls":8},56]
[null,57,{"$nulls":8},7,{"$nulls":8},57]
[null,58,{"$nulls":8},8,{"$nulls":8},58]
[null,59,{"$nulls":8},9,{"$nulls":8},59]
[null,60,{"$nulls":8},10,{"$nulls":8},60]
[null,61,{"$nulls":8},11,{"$nulls":8},61]
[null,62,{"$nulls":8},12,{"$nulls":8},62]
[null,63,{"$nulls":8},13,{"$nulls":8},63]
[null,64,{"$nulls":8},14,{"$nulls":8},64]
[null,65,{"$nulls":8},15,{"$nulls":8},65]
[null,66,{"$nulls":8},16,{"$nulls":8},66]
[null,67,{"$nulls":11},"Sous Total",{"$f":"SUM(O58:O73)","v":{"v":0,"d":"0.00 €"}},{"v":100,"d":"100.00 €"},{"$nulls":3},67]
[null,68,{"$nulls":11},"Total",{"$f":"P74-O74+P54","v":{"v":600,"d":"600.00 €"}},{"$nulls":4},68]
[null,69,{"$nulls":17},69]
[{"$nulls":4},"Sous Total",{"$f":"SUM(F8:F76)","v":{"v":1876.64,"d":"1,876.64 €"}},{"v":2304.59,"d":"2,304.59 €"},{"$nulls":6},"Sous Total",{"$f":"O74+O47","v":{"v":0,"d":"0.00 €"}},{"v":170,"d":"170.00 €"},{"$nulls":6},"Sous Total",{"$f":"SUM(X8:X76)","v":{"v":0,"d":"0.00 €"}},{"v":50,"d":"50.00 €"}]
[{"$nulls":4},"Total",{"$f":"G5+G77-F77","v":{"v":1222.49,"d":"1,222.49 €"}},{"$nulls":7},"Total",{"$f":"P5+P77-O77","v":{"v":1310,"d":"1,310.00 €"}},{"$nulls":7},"Total",{"$f":"Y5+Y77-X77","v":{"v":310,"d":"310.00 €"}}]
["Charlie"]
["Cpt Mapie","Compte chèque Mapie",{"$nulls":8},"Livret A Mapie",{"$nulls":8},"LEP Mapie"]
[]
[]
[{"$nulls":4},"Fin de moi précédent",null,{"$f":"Fevrier!F156","v":{"v":959.0799999999999,"d":"959.08 €"}},{"$nulls":6},"Fin de moi précédent",null,{"$f":"Fevrier!O156","v":{"v":2471.43,"d":"2,471.43 €"}},{"$nulls":6},"Fin de moi précédent",null,{"$f":"Fevrier!X156","v":{"v":3092.2,"d":"3,092.20 €"}}]
[]
[null,"N° de transaction","Date","Objet","Précision","debit","Crédit","Type de paiment","Divers",null,"N° de transaction","Date","Objet","Précision","debit","Crédit","Type de paiment","Divers",null,"N° de transaction","Date","Objet","Précision","debit","Crédit","Type de paiment","Divers"]
[null,1,"2024-08-02","Salaire","aide de fin de formation",null,{"v":723.23,"d":"723.23 €"},"Virement banquaire",null,null,1,{"$nulls":8},1]
[null,2,"2024-08-03","Salaire","CAF",null,{"v":416.31,"d":"416.31 €"},"Virement banquaire","Cpt Cjoint",null,2,{"$nulls":8},2]
[null,3,"2024-08-05","Frais Banquaire",null,{"v":10,"d":"10.00 €"},null,"Virement intercompte","Cpt Cjoint",null,3,{"$nulls":8},3]
[null,4,"2024-08-05","Scolarité",null,{"v":280,"d":"280.00 €"},null,"Virement intercompte","Cpt Cjoint",null,4,{"$nulls":8},4]
[null,5,"2024-08-05","sport",null,{"v":130,"d":"130.00 €"},null,"Virement intercompte","Cpt Cjoint",null,5,{"$nulls":8},5]
[null,6,"2024-08-05","Nourrice","salaire",{"v":120,"d":"120.00 €"},null,"Virement intercompte","Cpt Cjoint",null,6,{"$nulls":8},6]
[null,7,"2024-08-05","Nourrice","congé",{"v":50,"d":"50.00 €"},null,"Virement intercompte","Cpt Cjoint",null,7,{"$nulls":8},7]
[null,8,"2024-08-05","Epargne","Arzhel",{"v":20,"d":"20.00 €"},null,"Virement intercompte","Livret A Azylis",null,8,{"$nulls":8},8]
[null,9,"2024-08-05","Epargne","Azylis",{"v":20,"d":"20.00 €"},null,"Virement intercompte","Livret A Azylis",null,9,{"$nulls":8},9]
[null,10,"2024-08-05","Epargne","Azekiel",{"v":30,"d":"30.00 €"},null,"Virement intercompte","Livret A Azekiel",null,10,{"$nulls":8},10]
[null,11,{"$nulls":8},11,{"$nulls":8},11]
[null,12,{"$nulls":8},12,{"$nulls":8},12]
[null,13,{"$nulls":8},13,{"$nulls":8},13]
[null,14,{"$nulls":8},14,{"$nulls":8},14]
[null,15,{"$nulls":8},15,{"$nulls":8},15]
[null,16,{"$nulls":8},16,{"$nulls":8},16]
[null,17,{"$nulls":8},17,{"$nulls":8},17]
[null,18,{"$nulls":8},18,{"$nulls":8},18]
[null,19,{"$nulls":8},19,{"$nulls":8},19]
[null,20,{"$nulls":8},20,{"$nulls":8},20]
[null,21,{"$nulls":8},21,{"$nulls":8},21]
[null,22,{"$nulls":8},22,{"$nulls":8},22]
[null,23,{"$nulls":8},23,{"$nulls":8},23]
[null,24,{"$nulls":8},24,{"$nulls":8},24]
[null,25,{"$nulls":8},25,{"$nulls":8},25]
[null,26,{"$nulls":8},26,{"$nulls":8},26]
[null,27,{"$nulls":8},27,{"$nulls":8},27]
[null,28,{"$nulls":8},28,{"$nulls":8},28]
[null,29,{"$nulls":8},29,{"$nulls":8},29]
[null,30,{"$nulls":8},30,{"$nulls":8},30]
[null,31,{"$nulls":8},31,{"$nulls":8},31]
[null,32,{"$nulls":8},32,{"$nulls":8},32]
[null,33,{"$nulls":8},33,{"$nulls":8},33]
[null,34,{"$nulls":8},34,{"$nulls":8},34]
[null,35,{"$nulls":8},35,{"$nulls":8},35]
[null,36,{"$nulls":8},36,{"$nulls":8},36]
[null,37,{"$nulls":8},37,{"$nulls":8},37]
[null,38,{"$nulls":8},38,{"$nulls":8},38]
[null,39,{"$nulls":8},39,{"$nulls":8},39]
[null,40,{"$nulls":8},40,{"$nulls":8},40]
[null,41,{"$nulls":8},41,{"$nulls":8},41]
[null,42,{"$nulls":8},42,{"$nulls":8},42]
[null,43,{"$nulls":8},43,{"$nulls":8},43]
[null,44,{"$nulls":8},44,{"$nulls":8},44]
[null,45,{"$nulls":8},45,{"$nulls":8},45]
[null,46,{"$nulls":8},46,{"$nulls":8},46]
[null,47,{"$nulls":8},47,{"$nulls":8},47]
[null,48,{"$nulls":8},48,{"$nulls":8},48]
[null,49,{"$nulls":8},49,{"$nulls":8},49]
[null,50,{"$nulls":8},50,{"$nulls":8},50]
[null,51,{"$nulls":8},51,{"$nulls":8},51]
[null,52,{"$nulls":8},52,{"$nulls":8},52]
[null,53,{"$nulls":8},53,{"$nulls":8},53]
[null,54,{"$nulls":8},54,{"$nulls":8},54]
[null,55,{"$nulls":8},55,{"$nulls":8},55]
[null,56,{"$nulls":8},56,{"$nulls":8},56]
[null,57,{"$nulls":8},57,{"$nulls":8},57]
[null,58,{"$nulls":8},58,{"$nulls":8},58]
[null,59,{"$nulls":8},59,{"$nulls":8},59]
[null,60,{"$nulls":8},60,{"$nulls":8},60]
[null,61,{"$nulls":8},61,{"$nulls":8},61]
[null,62,{"$nulls":8},62,{"$nulls":8},62]
[null,63,{"$nulls":8},63,{"$nulls":8},63]
[null,64,{"$nulls":8},64,{"$nulls":8},64]
[null,65,{"$nulls":8},65,{"$nulls":8},65]
[null,66,{"$nulls":8},66,{"$nulls":8},66]
[null,67,{"$nulls":8},67,{"$nulls":8},67]
[null,68,{"$nulls":8},68,{"$nulls":8},68]
[null,69,{"$nulls":8},70,{"$nulls":8},70]
[{"$nulls":4},"Sous Total",{"$f":"SUM(F86:F154)","v":{"v":660,"d":"660.00 €"}},{"v":1139.54,"d":"1,139.54 €"},{"$nulls":6},"Sous Total",{"$f":"SUM(O86:O154)","v":0},0,{"$nulls":6},"Sous Total",{"$f":"SUM(X86:X154)","v":0},0]
[{"$nulls":4},"Total",{"$f":"G155-F155+G83","v":{"v":1438.62,"d":"1,438.62 €"}},{"$nulls":7},"Total",{"$f":"P155-O155+P83","v":{"v":2471.43,"d":"2,471.43 €"}},{"$nulls":7},"Total",{"$f":"Y155-X155+Y83","v":{"v":3092.2,"d":"3,092.20 €"}}]
["Mapie"]
["Cpt Joint","Compte maison"]
[]
[]
[{"$nulls":4},"Fin de moi précédent",null,{"$f":"Fevrier!F234","v":{"v":4649.5199999999995,"d":"4,649.52 €"}}]
[]
[null,"N° de transaction","Date","Objet","Précision","debit","Crédit","Type de paiment","Divers"]
[null,1,"2024-08-05","Electricité",null,null,{"v":105,"d":"105.00 €"},"Virement intercompte"]
[null,2,"2024-08-05","gaz",null,null,{"v":70,"d":"70.00 €"},"Virement intercompte"]
[null,3,"2024-08-05","Bois",null,null,{"v":60,"d":"60.00 €"},"Virement intercompte"]
[null,4,"2024-08-05","Prêt maison",null,null,{"v":443.23,"d":"443.23 €"},"Virement intercompte"]
[null,5,"2024-08-05","Prêt travaux",null,null,{"v":70.34,"d":"70.34 €"},"Virement intercompte"]
[null,6,"2024-08-05","Prêt travaux",null,null,{"v":155.37,"d":"155.37 €"},"Virement intercompte"]
[null,7,"2024-08-05","Frais Banquaire",null,null,{"v":10,"d":"10.00 €"},"Virement Mapie"]
[null,8,"2024-08-05","Frais Banquaire",null,null,{"v":10,"d":"10.00 €"},"Virement intercompte"]
[null,9,"2024-08-05","Frais Banquaire",null,null,{"v":9.18,"d":"9.18 €"},"Virement banquaire"]
[null,10,"2024-08-05","Eau ",null,null,{"v":55,"d":"55.00 €"},"Virement intercompte"]
[null,11,"2024-08-05","Prêt Duster",null,null,{"v":323.97,"d":"323.97 €"},"Virement intercompte"]
[null,12,"2024-08-05","Scolarité",null,null,{"v":280,"d":"280.00 €"},"Virement Mapie"]
[null,13,"2024-08-05","sport",null,null,{"v":130,"d":"130.00 €"},"Virement Mapie"]
[null,14,"2024-08-05","Assurances",null,null,{"v":130,"d":"130.00 €"},"Virement intercompte"]
[null,15,"2024-08-05","Téléphone",null,null,{"v":55,"d":"55.00 €"},"Virement intercompte"]
[null,16,"2024-08-05","mutuelle",null,null,{"v":70,"d":"70.00 €"},"Virement intercompte"]
[null,17,"2024-08-05","salaire",null,null,{"v":120,"d":"120.00 €"}]
[null,18,"2024-08-05","Nourrice","congé",null,{"v":50,"d":"50.00 €"},"Virement Mapie"]
[null,19,"2024-08-05","Nourrice","recouvrement PAJE",null,{"v":319.07,"d":"319.07 €"},"Virement banquaire"]
[null,20,"2024-08-05","Entretien voiture",null,null,{"v":75,"d":"75.00 €"},"Virement intercompte"]
[null,21,null,"Nourrice","Salaire",null,null,"Virement banquaire"]
[null,22,null,"Electricité",null,{"v":103,"d":"103.00 €"},null,"Prélèvement"]
[null,23,null,"gaz",null,{"v":49,"d":"49.00 €"},null,"Prélèvement"]
[null,24,null,"Prêt maison",null,{"v":443.23,"d":"443.23 €"},null,"Prélèvement"]
[null,25,null,"Prêt travaux",null,{"v":70.34,"d":"70.34 €"},null,"Prélèvement"]
[null,26,null,"Prêt travaux",null,{"v":155.37,"d":"155.37 €"},null,"Prélèvement"]
[null,27,null,"Frais Banquaire",null,{"v":23.46,"d":"23.46 €"},null,"Prélèvement"]
[null,28,null,"Prêt Duster",null,{"v":323.97,"d":"323.97 €"},null,"Prélèvement"]
[null,29,null,"Scolarité",{"$nulls":3},"Prélèvement"]
[null,30,null,"Téléphone",null,{"v":16.84,"d":"16.84 €"},null,"Prélèvement"]
[null,31,null,"Téléphone",null,{"v":28.99,"d":"28.99 €"},null,"Prélèvement"]
[null,32,null,"mutuelle",null,{"v":70,"d":"70.00 €"},null,"Prélèvement"]
[null,33]
[null,34]
[null,35]
[null,36]
[null,37]
[null,38]
[null,39]
[null,40]
[null,41]
[null,42]
[null,43]
[null,44]
[null,45]
[null,46]
[null,47]
[null,48]
[null,49]
[null,50]
[null,51]
[null,52]
[null,53]
[null,54]
[null,55]
[null,56]
[null,57]
[null,58]
[null,59]
[null,60]
[null,61]
[null,62]
[null,63]
[null,64]
[null,65]
[null,66]
[null,67]
[null,68]
[null,69]
[{"$nulls":4},"Sous Total",{"$f":"SUM(F164:F232)","v":{"v":1284.2,"d":"1,284.20 €"}},{"$f":"SUM(G164:G232)","v":{"v":2541.1600000000003,"d":"2,541.16 €"}}]
[{"$nulls":4},"Total",{"$f":"G161+G233-F233","v":{"v":5906.4800000000005,"d":"5,906.48 €"}}]
["Commun"]
[{"$nulls":10},"Livret A Arzhel"]
[]
[]
[{"$nulls":13},"Fin de moi précédent",null,{"$f":"Fevrier!O260","v":{"v":2175,"d":"2,175.00 €"}}]
[]
[{"$nulls":10},"N° de transaction","Date","Objet","Précision","debit","Crédit","Virement intercompte","Divers"]
[]
[{"$nulls":10},1,"2024-08-05","Epargne","mensuelle",null,{"v":20,"d":"20.00 €"},"Virement intercompte"]
[{"$nulls":10},2]
[{"$nulls":10},3]
[{"$nulls":10},4]
[{"$nulls":10},5]
[{"$nulls":10},6]
[{"$nulls":10},7]
[{"$nulls":10},8]
[{"$nulls":10},9]
[{"$nulls":10},10]
[{"$nulls":10},11]
[{"$nulls":10},12]
[{"$nulls":10},13]
[{"$nulls":10},14]
[{"$nulls":10},15]
[{"$nulls":10},16]
[{"$nulls":13},"Sous Total",{"$f":"SUM(O243:O258)","v":{"v":0,"d":"0.00 €"}},{"v":20,"d":"20.00 €"}]
[{"$nulls":13},"Total",{"$f":"P259-O259+P239","v":{"v":2195,"d":"2,195.00 €"}}]
["Arzhel"]
[{"$nulls":10},"Livret A Azylis"]
[]
[]
[{"$nulls":13},"Fin de moi précédent",null,{"$f":"Fevrier!O286","v":{"v":1560,"d":"1,560.00 €"}}]
[]
[{"$nulls":10},"N° de transaction","Date","Objet","Précision","debit","Crédit","Virement intercompte","Divers"]
[]
[{"$nulls":10},1,"2024-08-05","Epargne","Mensuelle",null,{"v":20,"d":"20.00 €"},"Virement intercompte"]
[{"$nulls":10},2]
[{"$nulls":10},3]
[{"$nulls":10},4]
[{"$nulls":10},5]
[{"$nulls":10},6]
[{"$nulls":10},7]
[{"$nulls":10},8]
[{"$nulls":10},9]
[{"$nulls":10},10]
[{"$nulls":10},11]
[{"$nulls":10},12]
[{"$nulls":10},13]
[{"$nulls":10},14]
[{"$nulls":10},15]
[{"$nulls":10},16]
[{"$nulls":13},"Sous Total",{"$f":"SUM(O269:O284)","v":{"v":0,"d":"0.00 €"}},{"v":20,"d":"20.00 €"}]
[{"$nulls":13},"Total",{"$f":"P285-O285+P265","v":{"v":1580,"d":"1,580.00 €"}}]
["Azylis"]
[{"$nulls":10},"Livret A Azekiel"]
[]
[]
[{"$nulls":13},"Fin de moi précédent",null,{"$f":"Fevrier!O312","v":{"v":1035,"d":"1,035.00 €"}}]
[]
[{"$nulls":10},"N° de transaction","Date","Objet","Précision","debit","Crédit","Virement intercompte","Divers"]
[]
[{"$nulls":10},1,"2024-08-05","Epargne","mensuell",null,{"v":15,"d":"15.00 €"},"Virement intercompte"]
[{"$nulls":10},2]
[{"$nulls":10},3]
[{"$nulls":10},4]
[{"$nulls":10},5]
[{"$nulls":10},6]
[{"$nulls":10},7]
[{"$nulls":10},8]
[{"$nulls":10},9]
[{"$nulls":10},10]
[{"$nulls":10},11]
[{"$nulls":10},12]
[{"$nulls":10},13]
[{"$nulls":10},14]
[{"$nulls":10},15]
[{"$nulls":10},16]
[{"$nulls":13},"Sous Total",{"$f":"SUM(O295:O310)","v":{"v":0,"d":"0.00 €"}},{"v":15,"d":"15.00 €"}]
[{"$nulls":13},"Total",{"$f":"P311-O311+P291","v":{"v":1050,"d":"1,050.00 €"}}]
["Azekiel"]

{"sheet":"Septembre","index":11,"n_rows":313,"n_cols":28,"rows_kept":313,"merged":[[1,0,77,0],[1,1,2,8],[1,9,77,9],[1,10,2,17],[1,18,77,18],[1,19,2,26],[4,4,4,5],[4,10,4,11],[4,13,4,14],[4,22,4,23],[6,10,6,17],[8,10,8,11],[8,13,8,14],[10,10,11,10],[10,11,11,11],[10,12,11,12],[10,13,11,13],[10,14,11,14],[10,15,11,15],[10,16,11,16],[10,17,11,17],[47,14,47,15],[50,10,51,17],[53,10,53,11],[53,13,53,14],[55,10,56,10],[55,11,56,11],[55,12,56,12],[55,13,56,13],[55,14,56,14],[55,15,56,15],[55,16,56,16],[55,17,56,17],[74,14,74,15],[77,5,77,6],[77,14,77,15],[77,23,77,24],[79,0,155,0],[79,1,80,8],[79,10,80,17],[79,19,80,26],[82,4,82,5],[82,13,82,14],[82,22,82,23],[155,5,155,6],[155,14,155,15],[155,23,155,24],[157,0,233,0],[157,1,158,8],[160,1,160,2],[160,4,160,5],[233,5,233,6],[235,10,236,17],[238,10,238,11],[238,13,238,14],[240,10,241,10],[240,11,241,11],[240,12,241,12],[240,13,241,13],[240,14,241,14],[240,15,241,15],[240,16,241,16],[240,17,241,17],[259,14,259,15],[261,10,262,17],[264,10,264,11],[264,13,264,14],[266,10,267,10],[266,11,267,11],[266,12,267,12],[266,13,267,13],[266,14,267,14],[266,15,267,15],[266,16,267,16],[266,17,267,17],[285,14,285,15],[287,10,288,17],[290,10,290,11],[290,13,290,14],[292,10,293,10],[292,11,293,11],[292,12,293,12],[292,13,293,13],[292,14,293,14],[292,15,293,15],[292,16,293,16],[292,17,293,17],[311,14,311,15]]}
[{"$nulls":9},"Compte chèque",{"$nulls":8},"Livret A",{"$nulls":8},"LEP"]
["Cpt Charlie","Compte chèque Charlie",{"$nulls":7},"Livret A Charlie","Livret A",{"$nulls":7},"LEP  Charlie","LEP"]
[]
[]
[{"$nulls":4},"Fin de moi précédent",null,{"$f":"Fevrier!F78","v":{"v":794.5400000000002,"d":"794.54 €"}},{"$nulls":3},{"$f":"IF((P9+P54=P5),0,1)","v":0},null,null,"Fin de moi précédent",null,{"$f":"Fevrier!O78","v":{"v":1140,"d":"1,140.00 €"}},{"$nulls":6},"Fin de moi précédent",null,{"$f":"Fevrier!X78","v":260}]
[]
[null,"N° de transaction","Date","Objet","Précision","debit","Crédit","Type de paiment","Divers",null,"Animaux",{"$nulls":8},"N° de transaction","Date","Objet","Précision","debit","Crédit","Type de paiment","Divers"]
[null,1,"2024-09-02","Salaire","Décembre",null,{"v":2304.59,"d":"2,304.59 €"},"Virement banquaire",{"$nulls":11},1,"2024-09-05","travaux",null,null,{"v":50,"d":"50.00 €"},"Virement intercompte"]
[null,2,"2024-09-05","Bois",null,{"v":60,"d":"60.00 €"},null,"Virement intercompte","Cpt Cjoint",{"$nulls":4},"Fin de moi précédent",null,{"$f":"Fevrier!O48","v":{"v":640,"d":"640.00 €"}},{"$nulls":3},2]
[null,3,"2024-09-05","Prêt maison",null,{"v":443.23,"d":"443.23 €"},null,"Virement intercompte","Cpt Cjoint",{"$nulls":10},3]
[null,4,"2024-09-05","Prêt travaux",null,{"v":70.34,"d":"70.34 €"},null,"Virement intercompte","Cpt Cjoint",null,"N° de transaction","Date","Objet","Précision","debit","Crédit","Type de paiment","Divers",null,4]
[null,5,"2024-09-05","Prêt travaux",null,{"v":155.37,"d":"155.37 €"},null,"Virement intercompte","Cpt Cjoint",{"$nulls":10},5]
[null,6,"2024-09-05","Frais Banquaire",null,{"v":10,"d":"10.00 €"},null,"Virement intercompte","Cpt Cjoint",null,1,"2024-09-05","animaux",null,null,{"v":70,"d":"70.00 €"},"Virement intercompte",null,null,6]
[null,7,"2024-09-05","Eau ",null,{"v":55,"d":"55.00 €"},null,"Virement intercompte","Cpt Cjoint",null,2,{"$nulls":8},7]
[null,8,"2024-09-05","Prêt Duster",null,{"v":323.97,"d":"323.97 €"},null,"Virement intercompte","Cpt Cjoint",null,3,{"$nulls":8},8]
[null,9,"2024-09-05","Assurances",null,{"v":130,"d":"130.00 €"},null,"Virement intercompte","Cpt Cjoint",null,4,{"$nulls":8},9]
[null,10,"2024-09-05","Téléphone",null,{"v":55,"d":"55.00 €"},null,"Virement intercompte","Cpt Cjoint",null,5,{"$nulls":8},10]
[null,11,"2024-09-05","mutuelle",null,{"v":70,"d":"70.00 €"},null,"Virement intercompte","Cpt Cjoint",null,6,{"$nulls":8},11]
[null,12,"2024-09-05","Electricité",null,{"v":105,"d":"105.00 €"},null,"Virement intercompte","Cpt Cjoint",null,7,{"$nulls":8},12]
[null,13,"2024-09-05","gaz",null,{"v":70,"d":"70.00 €"},null,"Virement intercompte","Cpt Cjoint",null,8,{"$nulls":8},13]
[null,14,"2024-09-05","Impot et taxe",null,{"v":100,"d":"100.00 €"},null,"Virement intercompte","Livret A Charlie",null,9,{"$nulls":8},14]
[null,15,"2024-09-05","Travaux",null,{"v":50,"d":"50.00 €"},null,"Virement intercompte","LEP Charlie",null,10,{"$nulls":8},15]
[null,16,"2024-09-05","Animaux",null,{"v":70,"d":"70.00 €"},null,"Virement intercompte","Livret A Charlie",null,11,{"$nulls":8},16]
[null,17,"2024-09-05","Entretien voiture",null,{"v":75,"d":"75.00 €"},null,"Virement intercompte","Cpt Cjoint",null,12,{"$nulls":8},17]
[null,18,null,"Loisir","Weigth Watcher",{"v":8.75,"d":"8.75 €"},null,"Paypal",null,null,13,{"$nulls":8},18]
[null,19,null,"Loisir","Familleo",{"v":5.99,"d":"5.99 €"},null,"Prélèvement",null,null,14,{"$nulls":8},19]
[null,20,null,null,"Netflix",{"v":18.99,"d":"18.99 €"},{"$nulls":4},15,{"$nulls":8},20]
[null,21,{"$nulls":8},16,{"$nulls":8},21]
[null,22,{"$nulls":8},17,{"$nulls":8},22]
[null,23,{"$nulls":8},18,{"$nulls":8},23]
[null,24,{"$nulls":8},19,{"$nulls":8},24]
[null,25,{"$nulls":8},20,{"$nulls":8},25]
[null,26,{"$nulls":8},21,{"$nulls":8},26]
[null,27,{"$nulls":8},22,{"$nulls":8},27]
[null,28,{"$nulls":8},23,{"$nulls":8},28]
[null,29,{"$nulls":8},24,{"$nulls":8},29]
[null,30,{"$nulls":8},25,{"$nulls":8},30]
[null,31,{"$nulls":8},26,{"$nulls":8},31]
[null,32,{"$nulls":8},27,{"$nulls":8},32]
[null,33,{"$nulls":8},28,{"$nulls":8},33]
[null,34,{"$nulls":8},29,{"$nulls":8},34]
[null,35,{"$nulls":8},30,{"$nulls":8},35]
[null,36,{"$nulls":8},31,{"$nulls":8},36]
[null,37,{"$nulls":8},32,{"$nulls":8},37]
[null,38,{"$nulls":8},33,{"$nulls":8},38]
[null,39,{"$nulls":8},34,{"$nulls":8},39]
[null,40,{"$nulls":11},"Sous Total",{"$f":"SUM(O13:O46)","v":{"v":0,"d":"0.00 €"}},{"v":70,"d":"70.00 €"},{"$nulls":3},40]
[null,41,{"$nulls":11},"Total",{"$f":"P47-O47+P9","v":{"v":710,"d":"710.00 €"}},{"$nulls":4},41]
[null,42,{"$nulls":17},42]
[null,43,{"$nulls":17},43]
[null,44,{"$nulls":8},"Impot et taxe",{"$nulls":8},44]
[null,45,{"$nulls":17},45]
[null,46,{"$nulls":17},46]
[null,47,{"$nulls":11},"Fin de moi précédent",null,{"$f":"Fevrier!O75","v":{"v":500,"d":"500.00 €"}},{"$nulls":3},47]
[null,48,{"$nulls":17},48]
[null,49,{"$nulls":8},"N° de transaction","Date","Objet","Précision","debit","Crédit","Virement intercompte","Divers",null,49]
[null,50,{"$nulls":17},50]
[null,51,{"$nulls":8},1,"2024-09-05","Impot et taxe","charlie",null,{"v":100,"d":"100.00 €"},"Virement intercompte",null,null,51]
[null,52,{"$nulls":8},2,{"$nulls":8},52]
[null,53,{"$nulls":8},3,{"$nulls":8},53]
[null,54,{"$nulls":8},4,{"$nulls":8},54]
[null,55,{"$nulls":8},5,{"$nulls":8},55]
[null,56,{"$nulls":8},6,{"$nulls":8},56]
[null,57,{"$nulls":8},7,{"$nulls":8},57]
[null,58,{"$nulls":8},8,{"$nulls":8},58]
[null,59,{"$nulls":8},9,{"$nulls":8},59]
[null,60,{"$nulls":8},10,{"$nulls":8},60]
[null,61,{"$nulls":8},11,{"$nulls":8},61]
[null,62,{"$nulls":8},12,{"$nulls":8},62]
[null,63,{"$nulls":8},13,{"$nulls":8},63]
[null,64,{"$nulls":8},14,{"$nulls":8},64]
[null,65,{"$nulls":8},15,{"$nulls":8},65]
[null,66,{"$nulls":8},16,{"$nulls":8},66]
[null,67,{"$nulls":11},"Sous Total",{"$f":"SUM(O58:O73)","v":{"v":0,"d":"0.00 €"}},{"v":100,"d":"100.00 €"},{"$nulls":3},67]
[null,68,{"$nulls":11},"Total",{"$f":"P74-O74+P54","v":{"v":600,"d":"600.00 €"}},{"$nulls":4},68]
[null,69,{"$nulls":17},69]
[{"$nulls":4},"Sous Total",{"$f":"SUM(F8:F76)","v":{"v":1876.64,"d":"1,876.64 €"}},{"v":2304.59,"d":"2,304.59 €"},{"$nulls":6},"Sous Total",{"$f":"O74+O47","v":{"v":0,"d":"0.00 €"}},{"v":170,"d":"170.00 €"},{"$nulls":6},"Sous Total",{"$f":"SUM(X8:X76)","v":{"v":0,"d":"0.00 €"}},{"v":50,"d":"50.00 €"}]
[{"$nulls":4},"Total",{"$f":"G5+G77-F77","v":{"v":1222.49,"d":"1,222.49 €"}},{"$nulls":7},"Total",{"$f":"P5+P77-O77","v":{"v":1310,"d":"1,310.00 €"}},{"$nulls":7},"Total",{"$f":"Y5+Y77-X77","v":{"v":310,"d":"310.00 €"}}]
["Charlie"]
["Cpt Mapie","Compte chèque Mapie",{"$nulls":8},"Livret A Mapie",{"$nulls":8},"LEP Mapie"]
[]
[]
[{"$nulls":4},"Fin de moi précédent",null,{"$f":"Fevrier!F156","v":{"v":959.0799999999999,"d":"959.08 €"}},{"$nulls":6},"Fin de moi précédent",null,{"$f":"Fevrier!O156","v":{"v":2471.43,"d":"2,471.43 €"}},{"$nulls":6},"Fin de moi précédent",null,{"$f":"Fevrier!X156","v":{"v":3092.2,"d":"3,092.20 €"}}]
[]
[null,"N° de transaction","Date","Objet","Précision","debit","Crédit","Type de paiment","Divers",null,"N° de transaction","Date","Objet","Précision","debit","Crédit","Type de paiment","Divers",null,"N° de transaction","Date","Objet","Précision","debit","Crédit","Type de paiment","Divers"]
[null,1,"2024-09-02","Salaire","aide de fin de formation",null,{"v":723.23,"d":"723.23 €"},"Virement banquaire",null,null,1,{"$nulls":8},1]
[null,2,"2024-09-03","Salaire","CAF",null,{"v":416.31,"d":"416.31 €"},"Virement banquaire","Cpt Cjoint",null,2,{"$nulls":8},2]
[null,3,"2024-09-05","Frais Banquaire",null,{"v":10,"d":"10.00 €"},null,"Virement intercompte","Cpt Cjoint",null,3,{"$nulls":8},3]
[null,4,"2024-09-05","Scolarité",null,{"v":280,"d":"280.00 €"},null,"Virement intercompte","Cpt Cjoint",null,4,{"$nulls":8},4]
[null,5,"2024-09-05","sport",null,{"v":130,"d":"130.00 €"},null,"Virement intercompte","Cpt Cjoint",null,5,{"$nulls":8},5]
[null,6,"2024-09-05","Nourrice","salaire",{"v":120,"d":"120.00 €"},null,"Virement intercompte","Cpt Cjoint",null,6,{"$nulls":8},6]
[null,7,"2024-09-05","Nourrice","congé",{"v":50,"d":"50.00 €"},null,"Virement intercompte","Cpt Cjoint",null,7,{"$nulls":8},7]
[null,8,"2024-09-05","Epargne","Arzhel",{"v":20,"d":"20.00 €"},null,"Virement intercompte","Livret A Azylis",null,8,{"$nulls":8},8]
[null,9,"2024-09-05","Epargne","Azylis",{"v":20,"d":"20.00 €"},null,"Virement intercompte","Livret A Azylis",null,9,{"$nulls":8},9]
[null,10,"2024-09-05","Epargne","Azekiel",{"v":30,"d":"30.00 €"},null,"Virement intercompte","Livret A Azekiel",null,10,{"$nulls":8},10]
[null,11,{"$nulls":8},11,{"$nulls":8},11]
[null,12,{"$nulls":8},12,{"$nulls":8},12]
[null,13,{"$nulls":8},13,{"$nulls":8},13]
[null,14,{"$nulls":8},14,{"$nulls":8},14]
[null,15,{"$nulls":8},15,{"$nulls":8},15]
[null,16,{"$nulls":8},16,{"$nulls":8},16]
[null,17,{"$nulls":8},17,{"$nulls":8},17]
[null,18,{"$nulls":8},18,{"$nulls":8},18]
[null,19,{"$nulls":8},19,{"$nulls":8},19]
[null,20,{"$nulls":8},20,{"$nulls":8},20]
[null,21,{"$nulls":8},21,{"$nulls":8},21]
[null,22,{"$nulls":8},22,{"$nulls":8},22]
[null,23,{"$nulls":8},23,{"$nulls":8},23]
[null,24,{"$nulls":8},24,{"$nulls":8},24]
[null,25,{"$nulls":8},25,{"$nulls":8},25]
[null,26,{"$nulls":8},26,{"$nulls":8},26]
[null,27,{"$nulls":8},27,{"$nulls":8},27]
[null,28,{"$nulls":8},28,{"$nulls":8},28]
[null,29,{"$nulls":8},29,{"$nulls":8},29]
[null,30,{"$nulls":8},30,{"$nulls":8},30]
[null,31,{"$nulls":8},31,{"$nulls":8},31]
[null,32,{"$nulls":8},32,{"$nulls":8},32]
[null,33,{"$nulls":8},33,{"$nulls":8},33]
[null,34,{"$nulls":8},34,{"$nulls":8},34]
[null,35,{"$nulls":8},35,{"$nulls":8},35]
[null,36,{"$nulls":8},36,{"$nulls":8},36]
[null,37,{"$nulls":8},37,{"$nulls":8},37]
[null,38,{"$nulls":8},38,{"$nulls":8},38]
[null,39,{"$nulls":8},39,{"$nulls":8},39]
[null,40,{"$nulls":8},40,{"$nulls":8},40]
[null,41,{"$nulls":8},41,{"$nulls":8},41]
[null,42,{"$nulls":8},42,{"$nulls":8},42]
[null,43,{"$nulls":8},43,{"$nulls":8},43]
[null,44,{"$nulls":8},44,{"$nulls":8},44]
[null,45,{"$nulls":8},45,{"$nulls":8},45]
[null,46,{"$nulls":8},46,{"$nulls":8},46]
[null,47,{"$nulls":8},47,{"$nulls":8},47]
[null,48,{"$nulls":8},48,{"$nulls":8},48]
[null,49,{"$nulls":8},49,{"$nulls":8},49]
[null,50,{"$nulls":8},50,{"$nulls":8},50]
[null,51,{"$nulls":8},51,{"$nulls":8},51]
[null,52,{"$nulls":8},52,{"$nulls":8},52]
[null,53,{"$nulls":8},53,{"$nulls":8},53]
[null,54,{"$nulls":8},54,{"$nulls":8},54]
[null,55,{"$nulls":8},55,{"$nulls":8},55]
[null,56,{"$nulls":8},56,{"$nulls":8},56]
[null,57,{"$nulls":8},57,{"$nulls":8},57]
[null,58,{"$nulls":8},58,{"$nulls":8},58]
[null,59,{"$nulls":8},59,{"$nulls":8},59]
[null,60,{"$nulls":8},60,{"$nulls":8},60]
[null,61,{"$nulls":8},61,{"$nulls":8},61]
[null,62,{"$nulls":8},62,{"$nulls":8},62]
[null,63,{"$nulls":8},63,{"$nulls":8},63]
[null,64,{"$nulls":8},64,{"$nulls":8},64]
[null,65,{"$nulls":8},65,{"$nulls":8},65]
[null,66,{"$nulls":8},66,{"$nulls":8},66]
[null,67,{"$nulls":8},67,{"$nulls":8},67]
[null,68,{"$nulls":8},68,{"$nulls":8},68]
[null,69,{"$nulls":8},70,{"$nulls":8},70]
[{"$nulls":4},"Sous Total",{"$f":"SUM(F86:F154)","v":{"v":660,"d":"660.00 €"}},{"v":1139.54,"d":"1,139.54 €"},{"$nulls":6},"Sous Total",{"$f":"SUM(O86:O154)","v":0},0,{"$nulls":6},"Sous Total",{"$f":"SUM(X86:X154)","v":0},0]
[{"$nulls":4},"Total",{"$f":"G155-F155+G83","v":{"v":1438.62,"d":"1,438.62 €"}},{"$nulls":7},"Total",{"$f":"P155-O155+P83","v":{"v":2471.43,"d":"2,471.43 €"}},{"$nulls":7},"Total",{"$f":"Y155-X155+Y83","v":{"v":3092.2,"d":"3,092.20 €"}}]
["Mapie"]
["Cpt Joint","Compte maison"]
[]
[]
[{"$nulls":4},"Fin de moi précédent",null,{"$f":"Fevrier!F234","v":{"v":4649.5199999999995,"d":"4,649.52 €"}}]
[]
[null,"N° de transaction","Date","Objet","Précision","debit","Crédit","Type de paiment","Divers"]
[null,1,"2024-09-05","Electricité",null,null,{"v":105,"d":"105.00 €"},"Virement intercompte"]
[null,2,"2024-09-05","gaz",null,null,{"v":70,"d":"70.00 €"},"Virement intercompte"]
[null,3,"2024-09-05","Bois",null,null,{"v":60,"d":"60.00 €"},"Virement intercompte"]
[null,4,"2024-09-05","Prêt maison",null,null,{"v":443.23,"d":"443.23 €"},"Virement intercompte"]
[null,5,"2024-09-05","Prêt travaux",null,null,{"v":70.34,"d":"70.34 €"},"Virement intercompte"]
[null,6,"2024-09-05","Prêt travaux",null,null,{"v":155.37,"d":"155.37 €"},"Virement intercompte"]
[null,7,"2024-09-05","Frais Banquaire",null,null,{"v":10,"d":"10.00 €"},"Virement Mapie"]
[null,8,"2024-09-05","Frais Banquaire",null,null,{"v":10,"d":"10.00 €"},"Virement intercompte"]
[null,9,"2024-09-05","Frais Banquaire",null,null,{"v":9.18,"d":"9.18 €"},"Virement banquaire"]
[null,10,"2024-09-05","Eau ",null,null,{"v":55,"d":"55.00 €"},"Virement intercompte"]
[null,11,"2024-09-05","Prêt Duster",null,null,{"v":323.97,"d":"323.97 €"},"Virement intercompte"]
[null,12,"2024-09-05","Scolarité",null,null,{"v":280,"d":"280.00 €"},"Virement Mapie"]
[null,13,"2024-09-05","sport",null,null,{"v":130,"d":"130.00 €"},"Virement Mapie"]
[null,14,"2024-09-05","Assurances",null,null,{"v":130,"d":"130.00 €"},"Virement intercompte"]
[null,15,"2024-09-05","Téléphone",null,null,{"v":55,"d":"55.00 €"},"Virement intercompte"]
[null,16,"2024-09-05","mutuelle",null,null,{"v":70,"d":"70.00 €"},"Virement intercompte"]
[null,17,"2024-09-05","salaire",null,null,{"v":120,"d":"120.00 €"}]
[null,18,"2024-09-05","Nourrice","congé",null,{"v":50,"d":"50.00 €"},"Virement Mapie"]
[null,19,"2024-09-05","Nourrice","recouvrement PAJE",null,{"v":319.07,"d":"319.07 €"},"Virement banquaire"]
[null,20,"2024-09-05","Entretien voiture",null,null,{"v":75,"d":"75.00 €"},"Virement intercompte"]
[null,21,null,"Nourrice","Salaire",null,null,"Virement banquaire"]
[null,22,null,"Electricité",null,{"v":103,"d":"103.00 €"},null,"Prélèvement"]
[null,23,null,"gaz",null,{"v":49,"d":"49.00 €"},null,"Prélèvement"]
[null,24,null,"Prêt maison",null,{"v":443.23,"d":"443.23 €"},null,"Prélèvement"]
[null,25,null,"Prêt travaux",null,{"v":70.34,"d":"70.34 €"},null,"Prélèvement"]
[null,26,null,"Prêt travaux",null,{"v":155.37,"d":"155.37 €"},null,"Prélèvement"]
[null,27,null,"Frais Banquaire",null,{"v":23.46,"d":"23.46 €"},null,"Prélèvement"]
[null,28,null,"Prêt Duster",null,{"v":323.97,"d":"323.97 €"},null,"Prélèvement"]
[null,29,null,"Scolarité",{"$nulls":3},"Prélèvement"]
[null,30,null,"Téléphone",null,{"v":16.84,"d":"16.84 €"},null,"Prélèvement"]
[null,31,null,"Téléphone",null,{"v":28.99,"d":"28.99 €"},null,"Prélèvement"]
[null,32,null,"mutuelle",null,{"v":70,"d":"70.00 €"},null,"Prélèvement"]
[null,33]
[null,34]
[null,35]
[null,36]
[null,37]
[null,38]
[null,39]
[null,40]
[null,41]
[null,42]
[null,43]
[null,44]
[null,45]
[null,46]
[null,47]
[null,48]
[null,49]
[null,50]
[null,51]
[null,52]
[null,53]
[null,54]
[null,55]
[null,56]
[null,57]
[null,58]
[null,59]
[null,60]
[null,61]
[null,62]
[null,63]
[null,64]
[null,65]
[null,66]
[null,67]
[null,68]
[null,69]
[{"$nulls":4},"Sous Total",{"$f":"SUM(F164:F232)","v":{"v":1284.2,"d":"1,284.20 €"}},{"$f":"SUM(G164:G232)","v":{"v":2541.1600000000003,"d":"2,541.16 €"}}]
[{"$nulls":4},"Total",{"$f":"G161+G233-F233","v":{"v":5906.4800000000005,"d":"5,906.48 €"}}]
["Commun"]
[{"$nulls":10},"Livret A Arzhel"]
[]
[]
[{"$nulls":13},"Fin de moi précédent",null,{"$f":"Fevrier!O260","v":{"v":2175,"d":"2,175.00 €"}}]
[]
[{"$nulls":10},"N° de transaction","Date","Objet","Précision","debit","Crédit","Virement intercompte","Divers"]
[]
[{"$nulls":10},1,"2024-09-05","Epargne","mensuelle",null,{"v":20,"d":"20.00 €"},"Virement intercompte"]
[{"$nulls":10},2]
[{"$nulls":10},3]
[{"$nulls":10},4]
[{"$nulls":10},5]
[{"$nulls":10},6]
[{"$nulls":10},7]
[{"$nulls":10},8]
[{"$nulls":10},9]
[{"$nulls":10},10]
[{"$nulls":10},11]
[{"$nulls":10},12]
[{"$nulls":10},13]
[{"$nulls":10},14]
[{"$nulls":10},15]
[{"$nulls":10},16]
[{"$nulls":13},"Sous Total",{"$f":"SUM(O243:O258)","v":{"v":0,"d":"0.00 €"}},{"v":20,"d":"20.00 €"}]
[{"$nulls":13},"Total",{"$f":"P259-O259+P239","v":{"v":2195,"d":"2,195.00 €"}}]
["Arzhel"]
[{"$nulls":10},"Livret A Azylis"]
[]
[]
[{"$nulls":13},"Fin de moi précédent",null,{"$f":"Fevrier!O286","v":{"v":1560,"d":"1,560.00 €"}}]
[]
[{"$nulls":10},"N° de transaction","Date","Objet","Précision","debit","Crédit","Virement intercompte","Divers"]
[]
[{"$nulls":10},1,"2024-09-05","Epargne","Mensuelle",null,{"v":20,"d":"20.00 €"},"Virement intercompte"]
[{"$nulls":10},2]
[{"$nulls":10},3]
[{"$nulls":10},4]
[{"$nulls":10},5]
[{"$nulls":10},6]
[{"$nulls":10},7]
[{"$nulls":10},8]
[{"$nulls":10},9]
[{"$nulls":10},10]
[{"$nulls":10},11]
[{"$nulls":10},12]
[{"$nulls":10},13]
[{"$nulls":10},14]
[{"$nulls":10},15]
[{"$nulls":10},16]
[{"$nulls":13},"Sous Total",{"$f":"SUM(O269:O284)","v":{"v":0,"d":"0.00 €"}},{"v":20,"d":"20.00 €"}]
[{"$nulls":13},"Total",{"$f":"P285-O285+P265","v":{"v":1580,"d":"1,580.00 €"}}]
["Azylis"]
[{"$nulls":10},"Livret A Azekiel"]
[]
[]
[{"$nulls":13},"Fin de moi précédent",null,{"$f":"Fevrier!O312","v":{"v":1035,"d":"1,035.00 €"}}]
[]
[{"$nulls":10},"N° de transaction","Date","Objet","Précision","debit","Crédit","Virement intercompte","Divers"]
[]
[{"$nulls":10},1,"2024-09-05","Epargne","mensuell",null,{"v":15,"d":"15.00 €"},"Virement intercompte"]
[{"$nulls":10},2]
[{"$nulls":10},3]
[{"$nulls":10},4]
[{"$nulls":10},5]
[{"$nulls":10},6]
[{"$nulls":10},7]
[{"$nulls":10},8]
[{"$nulls":10},9]
[{"$nulls":10},10]
[{"$nulls":10},11]
[{"$nulls":10},12]
[{"$nulls":10},13]
[{"$nulls":10},14]
[{"$nulls":10},15]
[{"$nulls":10},16]
[{"$nulls":13},"Sous Total",{"$f":"SUM(O295:O310)","v":{"v":0,"d":"0.00 €"}},{"v":15,"d":"15.00 €"}]
[{"$nulls":13},"Total",{"$f":"P311-O311+P291","v":{"v":1050,"d":"1,050.00 €"}}]
["Azekiel"]

{"sheet":"Octobre","index":12,"n_rows":313,"n_cols":28,"rows_kept":313,"merged":[[1,0,77,0],[1,1,2,8],[1,9,77,9],[1,10,2,17],[1,18,77,18],[1,19,2,26],[4,4,4,5],[4,10,4,11],[4,13,4,14],[4,22,4,23],[6,10,6,17],[8,10,8,11],[8,13,8,14],[10,10,11,10],[10,11,11,11],[10,12,11,12],[10,13,11,13],[10,14,11,14],[10,15,11,15],[10,16,11,16],[10,17,11,17],[47,14,47,15],[50,10,51,17],[53,10,53,11],[53,13,53,14],[55,10,56,10],[55,11,56,11],[55,12,56,12],[55,13,56,13],[55,14,56,14],[55,15,56,15],[55,16,56,16],[55,17,56,17],[74,14,74,15],[77,5,77,6],[77,14,77,15],[77,23,77,24],[79,0,155,0],[79,1,80,8],[79,10,80,17],[79,19,80,26],[82,4,82,5],[82,13,82,14],[82,22,82,23],[155,5,155,6],[155,14,155,15],[155,23,155,24],[157,0,233,0],[157,1,158,8],[160,1,160,2],[160,4,160,5],[233,5,233,6],[235,10,236,17],[238,10,238,11],[238,13,238,14],[240,10,241,10],[240,11,241,11],[240,12,241,12],[240,13,241,13],[240,14,241,14],[240,15,241,15],[240,16,241,16],[240,17,241,17],[259,14,259,15],[261,10,262,17],[264,10,264,11],[264,13,264,14],[266,10,267,10],[266,11,267,11],[266,12,267,12],[266,13,267,13],[266,14,267,14],[266,15,267,15],[266,16,267,16],[266,17,267,17],[285,14,285,15],[287,10,288,17],[290,10,290,11],[290,13,290,14],[292,10,293,10],[292,11,293,11],[292,12,293,12],[292,13,293,13],[292,14,293,14],[292,15,293,15],[292,16,293,16],[292,17,293,17],[311,14,311,15]]}
[{"$nulls":9},"Compte chèque",{"$nulls":8},"Livret A",{"$nulls":8},"LEP"]
["Cpt Charlie","Compte chèque Charlie",{"$nulls":7},"Livret A Charlie","Livret A",{"$nulls":7},"LEP  Charlie","LEP"]
[]
[]
[{"$nulls":4},"Fin de moi précédent",null,{"$f":"Fevrier!F78","v":{"v":794.5400000000002,"d":"794.54 €"}},{"$nulls":3},{"$f":"IF((P9+P54=P5),0,1)","v":0},null,null,"Fin de moi précédent",null,{"$f":"Fevrier!O78","v":{"v":1140,"d":"1,140.00 €"}},{"$nulls":6},"Fin de moi précédent",null,{"$f":"Fevrier!X78","v":260}]
[]
[null,"N° de transaction","Date","Objet","Précision","debit","Crédit","Type de paiment","Divers",null,"Animaux",{"$nulls":8},"N° de transaction","Date","Objet","Précision","debit","Crédit","Type de paiment","Divers"]
[null,1,"2024-10-02","Salaire","Décembre",null,{"v":2304.59,"d":"2,304.59 €"},"Virement banquaire",{"$nulls":11},1,"2024-10-05","travaux",null,null,{"v":50,"d":"50.00 €"},"Virement intercompte"]
[null,2,"2024-10-05","Bois",null,{"v":60,"d":"60.00 €"},null,"Virement intercompte","Cpt Cjoint",{"$nulls":4},"Fin de moi précédent",null,{"$f":"Fevrier!O48","v":{"v":640,"d":"640.00 €"}},{"$nulls":3},2]
[null,3,"2024-10-05","Prêt maison",null,{"v":443.23,"d":"443.23 €"},null,"Virement intercompte","Cpt Cjoint",{"$nulls":10},3]
[null,4,"2024-10-05","Prêt travaux",null,{"v":70.34,"d":"70.34 €"},null,"Virement intercompte","Cpt Cjoint",null,"N° de transaction","Date","Objet","Précision","debit","Crédit","Type de paiment","Divers",null,4]
[null,5,"2024-10-05","Prêt travaux",null,{"v":155.37,"d":"155.37 €"},null,"Virement intercompte","Cpt Cjoint",{"$nulls":10},5]
[null,6,"2024-10-05","Frais Banquaire",null,{"v":10,"d":"10.00 €"},null,"Virement intercompte","Cpt Cjoint",null,1,"2024-10-05","animaux",null,null,{"v":70,"d":"70.00 €"},"Virement intercompte",null,null,6]
[null,7,"2024-10-05","Eau ",null,{"v":55,"d":"55.00 €"},null,"Virement intercompte","Cpt Cjoint",null,2,{"$nulls":8},7]
[null,8,"2024-10-05","Prêt Duster",null,{"v":323.97,"d":"323.97 €"},null,"Virement intercompte","Cpt Cjoint",null,3,{"$nulls":8},8]
[null,9,"2024-10-05","Assurances",null,{"v":130,"d":"130.00 €"},null,"Virement intercompte","Cpt Cjoint",null,4,{"$nulls":8},9]
[null,10,"2024-10-05","Téléphone",null,{"v":55,"d":"55.00 €"},null,"Virement intercompte","Cpt Cjoint",null,5,{"$nulls":8},10]
[null,11,"2024-10-05","mutuelle",null,{"v":70,"d":"70.00 €"},null,"Virement intercompte","Cpt Cjoint",null,6,{"$nulls":8},11]
[null,12,"2024-10-05","Electricité",null,{"v":105,"d":"105.00 €"},null,"Virement intercompte","Cpt Cjoint",null,7,{"$nulls":8},12]
[null,13,"2024-10-05","gaz",null,{"v":70,"d":"70.00 €"},null,"Virement intercompte","Cpt Cjoint",null,8,{"$nulls":8},13]
[null,14,"2024-10-05","Impot et taxe",null,{"v":100,"d":"100.00 €"},null,"Virement intercompte","Livret A Charlie",null,9,{"$nulls":8},14]
[null,15,"2024-10-05","Travaux",null,{"v":50,"d":"50.00 €"},null,"Virement intercompte","LEP Charlie",null,10,{"$nulls":8},15]
[null,16,"2024-10-05","Animaux",null,{"v":70,"d":"70.00 €"},null,"Virement intercompte","Livret A Charlie",null,11,{"$nulls":8},16]
[null,17,"2024-10-05","Entretien voiture",null,{"v":75,"d":"75.00 €"},null,"Virement intercompte","Cpt Cjoint",null,12,{"$nulls":8},17]
[null,18,null,"Loisir","Weigth Watcher",{"v":8.75,"d":"8.75 €"},null,"Paypal",null,null,13,{"$nulls":8},18]
[null,19,null,"Loisir","Familleo",{"v":5.99,"d":"5.99 €"},null,"Prélèvement",null,null,14,{"$nulls":8},19]
[null,20,null,null,"Netflix",{"v":18.99,"d":"18.99 €"},{"$nulls":4},15,{"$nulls":8},20]
[null,21,{"$nulls":8},16,{"$nulls":8},21]
[null,22,{"$nulls":8},17,{"$nulls":8},22]
[null,23,{"$nulls":8},18,{"$nulls":8},23]
[null,24,{"$nulls":8},19,{"$nulls":8},24]
[null,25,{"$nulls":8},20,{"$nulls":8},25]
[null,26,{"$nulls":8},21,{"$nulls":8},26]
[null,27,{"$nulls":8},22,{"$nulls":8},27]
[null,28,{"$nulls":8},23,{"$nulls":8},28]
[null,29,{"$nulls":8},24,{"$nulls":8},29]
[null,30,{"$nulls":8},25,{"$nulls":8},30]
[null,31,{"$nulls":8},26,{"$nulls":8},31]
[null,32,{"$nulls":8},27,{"$nulls":8},32]
[null,33,{"$nulls":8},28,{"$nulls":8},33]
[null,34,{"$nulls":8},29,{"$nulls":8},34]
[null,35,{"$nulls":8},30,{"$nulls":8},35]
[null,36,{"$nulls":8},31,{"$nulls":8},36]
[null,37,{"$nulls":8},32,{"$nulls":8},37]
[null,38,{"$nulls":8},33,{"$nulls":8},38]
[null,39,{"$nulls":8},34,{"$nulls":8},39]
[null,40,{"$nulls":11},"Sous Total",{"$f":"SUM(O13:O46)","v":{"v":0,"d":"0.00 €"}},{"v":70,"d":"70.00 €"},{"$nulls":3},40]
[null,41,{"$nulls":11},"Total",{"$f":"P47-O47+P9","v":{"v":710,"d":"710.00 €"}},{"$nulls":4},41]
[null,42,{"$nulls":17},42]
[null,43,{"$nulls":17},43]
[null,44,{"$nulls":8},"Impot et taxe",{"$nulls":8},44]
[null,45,{"$nulls":17},45]
[null,46,{"$nulls":17},46]
[null,47,{"$nulls":11},"Fin de moi précédent",null,{"$f":"Fevrier!O75","v":{"v":500,"d":"500.00 €"}},{"$nulls":3},47]
[null,48,{"$nulls":17},48]
[null,49,{"$nulls":8},"N° de transaction","Date","Objet","Précision","debit","Crédit","Virement intercompte","Divers",null,49]
[null,50,{"$nulls":17},50]
[null,51,{"$nulls":8},1,"2024-10-05","Impot et taxe","charlie",null,{"v":100,"d":"100.00 €"},"Virement intercompte",null,null,51]
[null,52,{"$nulls":8},2,{"$nulls":8},52]
[null,53,{"$nulls":8},3,{"$nulls":8},53]
[null,54,{"$nulls":8},4,{"$nulls":8},54]
[null,55,{"$nulls":8},5,{"$nulls":8},55]
[null,56,{"$nulls":8},6,{"$nulls":8},56]
[null,57,{"$nulls":8},7,{"$nulls":8},57]
[null,58,{"$nulls":8},8,{"$nulls":8},58]
[null,59,{"$nulls":8},9,{"$nulls":8},59]
[null,60,{"$nulls":8},10,{"$nulls":8},60]
[null,61,{"$nulls":8},11,{"$nulls":8},61]
[null,62,{"$nulls":8},12,{"$nulls":8},62]
[null,63,{"$nulls":8},13,{"$nulls":8},63]
[null,64,{"$nulls":8},14,{"$nulls":8},64]
[null,65,{"$nulls":8},15,{"$nulls":8},65]
[null,66,{"$nulls":8},16,{"$nulls":8},66]
[null,67,{"$nulls":11},"Sous Total",{"$f":"SUM(O58:O73)","v":{"v":0,"d":"0.00 €"}},{"v":100,"d":"100.00 €"},{"$nulls":3},67]
[null,68,{"$nulls":11},"Total",{"$f":"P74-O74+P54","v":{"v":600,"d":"600.00 €"}},{"$nulls":4},68]
[null,69,{"$nulls":17},69]
[{"$nulls":4},"Sous Total",{"$f":"SUM(F8:F76)","v":{"v":1876.64,"d":"1,876.64 €"}},{"v":2304.59,"d":"2,304.59 €"},{"$nulls":6},"Sous Total",{"$f":"O74+O47","v":{"v":0,"d":"0.00 €"}},{"v":170,"d":"170.00 €"},{"$nulls":6},"Sous Total",{"$f":"SUM(X8:X76)","v":{"v":0,"d":"0.00 €"}},{"v":50,"d":"50.00 €"}]
[{"$nulls":4},"Total",{"$f":"G5+G77-F77","v":{"v":1222.49,"d":"1,222.49 €"}},{"$nulls":7},"Total",{"$f":"P5+P77-O77","v":{"v":1310,"d":"1,310.00 €"}},{"$nulls":7},"Total",{"$f":"Y5+Y77-X77","v":{"v":310,"d":"310.00 €"}}]
["Charlie"]
["Cpt Mapie","Compte chèque Mapie",{"$nulls":8},"Livret A Mapie",{"$nulls":8},"LEP Mapie"]
[]
[]
[{"$nulls":4},"Fin de moi précédent",null,{"$f":"Fevrier!F156","v":{"v":959.0799999999999,"d":"959.08 €"}},{"$nulls":6},"Fin de moi précédent",null,{"$f":"Fevrier!O156","v":{"v":2471.43,"d":"2,471.43 €"}},{"$nulls":6},"Fin de moi précédent",null,{"$f":"Fevrier!X156","v":{"v":3092.2,"d":"3,092.20 €"}}]
[]
[null,"N° de transaction","Date","Objet","Précision","debit","Crédit","Type de paiment","Divers",null,"N° de transaction","Date","Objet","Précision","debit","Crédit","Type de paiment","Divers",null,"N° de transaction","Date","Objet","Précision","debit","Crédit","Type de paiment","Divers"]
[null,1,"2024-10-02","Salaire","aide de fin de formation",null,{"v":723.23,"d":"723.23 €"},"Virement banquaire",null,null,1,{"$nulls":8},1]
[null,2,"2024-10-03","Salaire","CAF",null,{"v":416.31,"d":"416.31 €"},"Virement banquaire","Cpt Cjoint",null,2,{"$nulls":8},2]
[null,3,"2024-10-05","Frais Banquaire",null,{"v":10,"d":"10.00 €"},null,"Virement intercompte","Cpt Cjoint",null,3,{"$nulls":8},3]
[null,4,"2024-10-05","Scolarité",null,{"v":280,"d":"280.00 €"},null,"Virement intercompte","Cpt Cjoint",null,4,{"$nulls":8},4]
[null,5,"2024-10-05","sport",null,{"v":130,"d":"130.00 €"},null,"Virement intercompte","Cpt Cjoint",null,5,{"$nulls":8},5]
[null,6,"2024-10-05","Nourrice","salaire",{"v":120,"d":"120.00 €"},null,"Virement intercompte","Cpt Cjoint",null,6,{"$nulls":8},6]
[null,7,"2024-10-05","Nourrice","congé",{"v":50,"d":"50.00 €"},null,"Virement intercompte","Cpt Cjoint",null,7,{"$nulls":8},7]
[null,8,"2024-10-05","Epargne","Arzhel",{"v":20,"d":"20.00 €"},null,"Virement intercompte","Livret A Azylis",null,8,{"$nulls":8},8]
[null,9,"2024-10-05","Epargne","Azylis",{"v":20,"d":"20.00 €"},null,"Virement intercompte","Livret A Azylis",null,9,{"$nulls":8},9]
[null,10,"2024-10-05","Epargne","Azekiel",{"v":30,"d":"30.00 €"},null,"Virement intercompte","Livret A Azekiel",null,10,{"$nulls":8},10]
[null,11,{"$nulls":8},11,{"$nulls":8},11]
[null,12,{"$nulls":8},12,{"$nulls":8},12]
[null,13,{"$nulls":8},13,{"$nulls":8},13]
[null,14,{"$nulls":8},14,{"$nulls":8},14]
[null,15,{"$nulls":8},15,{"$nulls":8},15]
[null,16,{"$nulls":8},16,{"$nulls":8},16]
[null,17,{"$nulls":8},17,{"$nulls":8},17]
[null,18,{"$nulls":8},18,{"$nulls":8},18]
[null,19,{"$nulls":8},19,{"$nulls":8},19]
[null,20,{"$nulls":8},20,{"$nulls":8},20]
[null,21,{"$nulls":8},21,{"$nulls":8},21]
[null,22,{"$nulls":8},22,{"$nulls":8},22]
[null,23,{"$nulls":8},23,{"$nulls":8},23]
[null,24,{"$nulls":8},24,{"$nulls":8},24]
[null,25,{"$nulls":8},25,{"$nulls":8},25]
[null,26,{"$nulls":8},26,{"$nulls":8},26]
[null,27,{"$nulls":8},27,{"$nulls":8},27]
[null,28,{"$nulls":8},28,{"$nulls":8},28]
[null,29,{"$nulls":8},29,{"$nulls":8},29]
[null,30,{"$nulls":8},30,{"$nulls":8},30]
[null,31,{"$nulls":8},31,{"$nulls":8},31]
[null,32,{"$nulls":8},32,{"$nulls":8},32]
[null,33,{"$nulls":8},33,{"$nulls":8},33]
[null,34,{"$nulls":8},34,{"$nulls":8},34]
[null,35,{"$nulls":8},35,{"$nulls":8},35]
[null,36,{"$nulls":8},36,{"$nulls":8},36]
[null,37,{"$nulls":8},37,{"$nulls":8},37]
[null,38,{"$nulls":8},38,{"$nulls":8},38]
[null,39,{"$nulls":8},39,{"$nulls":8},39]
[null,40,{"$nulls":8},40,{"$nulls":8},40]
[null,41,{"$nulls":8},41,{"$nulls":8},41]
[null,42,{"$nulls":8},42,{"$nulls":8},42]
[null,43,{"$nulls":8},43,{"$nulls":8},43]
[null,44,{"$nulls":8},44,{"$nulls":8},44]
[null,45,{"$nulls":8},45,{"$nulls":8},45]
[null,46,{"$nulls":8},46,{"$nulls":8},46]
[null,47,{"$nulls":8},47,{"$nulls":8},47]
[null,48,{"$nulls":8},48,{"$nulls":8},48]
[null,49,{"$nulls":8},49,{"$nulls":8},49]
[null,50,{"$nulls":8},50,{"$nulls":8},50]
[null,51,{"$nulls":8},51,{"$nulls":8},51]
[null,52,{"$nulls":8},52,{"$nulls":8},52]
[null,53,{"$nulls":8},53,{"$nulls":8},53]
[null,54,{"$nulls":8},54,{"$nulls":8},54]
[null,55,{"$nulls":8},55,{"$nulls":8},55]
[null,56,{"$nulls":8},56,{"$nulls":8},56]
[null,57,{"$nulls":8},57,{"$nulls":8},57]
[null,58,{"$nulls":8},58,{"$nulls":8},58]
[null,59,{"$nulls":8},59,{"$nulls":8},59]
[null,60,{"$nulls":8},60,{"$nulls":8},60]
[null,61,{"$nulls":8},61,{"$nulls":8},61]
[null,62,{"$nulls":8},62,{"$nulls":8},62]
[null,63,{"$nulls":8},63,{"$nulls":8},63]
[null,64,{"$nulls":8},64,{"$nulls":8},64]
[null,65,{"$nulls":8},65,{"$nulls":8},65]
[null,66,{"$nulls":8},66,{"$nulls":8},66]
[null,67,{"$nulls":8},67,{"$nulls":8},67]
[null,68,{"$nulls":8},68,{"$nulls":8},68]
[null,69,{"$nulls":8},70,{"$nulls":8},70]
[{"$nulls":4},"Sous Total",{"$f":"SUM(F86:F154)","v":{"v":660,"d":"660.00 €"}},{"v":1139.54,"d":"1,139.54 €"},{"$nulls":6},"Sous Total",{"$f":"SUM(O86:O154)","v":0},0,{"$nulls":6},"Sous Total",{"$f":"SUM(X86:X154)","v":0},0]
[{"$nulls":4},"Total",{"$f":"G155-F155+G83","v":{"v":1438.62,"d":"1,438.62 €"}},{"$nulls":7},"Total",{"$f":"P155-O155+P83","v":{"v":2471.43,"d":"2,471.43 €"}},{"$nulls":7},"Total",{"$f":"Y155-X155+Y83","v":{"v":3092.2,"d":"3,092.20 €"}}]
["Mapie"]
["Cpt Joint","Compte maison"]
[]
[]
[{"$nulls":4},"Fin de moi précédent",null,{"$f":"Fevrier!F234","v":{"v":4649.5199999999995,"d":"4,649.52 €"}}]
[]
[null,"N° de transaction","Date","Objet","Précision","debit","Crédit","Type de paiment","Divers"]
[null,1,"2024-10-05","Electricité",null,null,{"v":105,"d":"105.00 €"},"Virement intercompte"]
[null,2,"2024-10-05","gaz",null,null,{"v":70,"d":"70.00 €"},"Virement intercompte"]
[null,3,"2024-10-05","Bois",null,null,{"v":60,"d":"60.00 €"},"Virement intercompte"]
[null,4,"2024-10-05","Prêt maison",null,null,{"v":443.23,"d":"443.23 €"},"Virement intercompte"]
[null,5,"2024-10-05","Prêt travaux",null,null,{"v":70.34,"d":"70.34 €"},"Virement intercompte"]
[null,6,"2024-10-05","Prêt travaux",null,null,{"v":155.37,"d":"155.37 €"},"Virement intercompte"]
[null,7,"2024-10-05","Frais Banquaire",null,null,{"v":10,"d":"10.00 €"},"Virement Mapie"]
[null,8,"2024-10-05","Frais Banquaire",null,null,{"v":10,"d":"10.00 €"},"Virement intercompte"]
[null,9,"2024-10-05","Frais Banquaire",null,null,{"v":9.18,"d":"9.18 €"},"Virement banquaire"]
[null,10,"2024-10-05","Eau ",null,null,{"v":55,"d":"55.00 €"},"Virement intercompte"]
[null,11,"2024-10-05","Prêt Duster",null,null,{"v":323.97,"d":"323.97 €"},"Virement intercompte"]
[null,12,"2024-10-05","Scolarité",null,null,{"v":280,"d":"280.00 €"},"Virement Mapie"]
[null,13,"2024-10-05","sport",null,null,{"v":130,"d":"130.00 €"},"Virement Mapie"]
[null,14,"2024-10-05","Assurances",null,null,{"v":130,"d":"130.00 €"},"Virement intercompte"]
[null,15,"2024-10-05","Téléphone",null,null,{"v":55,"d":"55.00 €"},"Virement intercompte"]
[null,16,"2024-10-05","mutuelle",null,null,{"v":70,"d":"70.00 €"},"Virement intercompte"]
[null,17,"2024-10-05","salaire",null,null,{"v":120,"d":"120.00 €"}]
[null,18,"2024-10-05","Nourrice","congé",null,{"v":50,"d":"50.00 €"},"Virement Mapie"]
[null,19,"2024-10-05","Nourrice","recouvrement PAJE",null,{"v":319.07,"d":"319.07 €"},"Virement banquaire"]
[null,20,"2024-10-05","Entretien voiture",null,null,{"v":75,"d":"75.00 €"},"Virement intercompte"]
[null,21,null,"Nourrice","Salaire",null,null,"Virement banquaire"]
[null,22,null,"Electricité",null,{"v":103,"d":"103.00 €"},null,"Prélèvement"]
[null,23,null,"gaz",null,{"v":49,"d":"49.00 €"},null,"Prélèvement"]
[null,24,null,"Prêt maison",null,{"v":443.23,"d":"443.23 €"},null,"Prélèvement"]
[null,25,null,"Prêt travaux",null,{"v":70.34,"d":"70.34 €"},null,"Prélèvement"]
[null,26,null,"Prêt travaux",null,{"v":155.37,"d":"155.37 €"},null,"Prélèvement"]
[null,27,null,"Frais Banquaire",null,{"v":23.46,"d":"23.46 €"},null,"Prélèvement"]
[null,28,null,"Prêt Duster",null,{"v":323.97,"d":"323.97 €"},null,"Prélèvement"]
[null,29,null,"Scolarité",{"$nulls":3},"Prélèvement"]
[null,30,null,"Téléphone",null,{"v":16.84,"d":"16.84 €"},null,"Prélèvement"]
[null,31,null,"Téléphone",null,{"v":28.99,"d":"28.99 €"},null,"Prélèvement"]
[null,32,null,"mutuelle",null,{"v":70,"d":"70.00 €"},null,"Prélèvement"]
[null,33]
[null,34]
[null,35]
[null,36]
[null,37]
[null,38]
[null,39]
[null,40]
[null,41]
[null,42]
[null,43]
[null,44]
[null,45]
[null,46]
[null,47]
[null,48]
[null,49]
[null,50]
[null,51]
[null,52]
[null,53]
[null,54]
[null,55]
[null,56]
[null,57]
[null,58]
[null,59]
[null,60]
[null,61]
[null,62]
[null,63]
[null,64]
[null,65]
[null,66]
[null,67]
[null,68]
[null,69]
[{"$nulls":4},"Sous Total",{"$f":"SUM(F164:F232)","v":{"v":1284.2,"d":"1,284.20 €"}},{"$f":"SUM(G164:G232)","v":{"v":2541.1600000000003,"d":"2,541.16 €"}}]
[{"$nulls":4},"Total",{"$f":"G161+G233-F233","v":{"v":5906.4800000000005,"d":"5,906.48 €"}}]
["Commun"]
[{"$nulls":10},"Livret A Arzhel"]
[]
[]
[{"$nulls":13},"Fin de moi précédent",null,{"$f":"Fevrier!O260","v":{"v":2175,"d":"2,175.00 €"}}]
[]
[{"$nulls":10},"N° de transaction","Date","Objet","Précision","debit","Crédit","Virement intercompte","Divers"]
[]
[{"$nulls":10},1,"2024-10-05","Epargne","mensuelle",null,{"v":20,"d":"20.00 €"},"Virement intercompte"]
[{"$nulls":10},2]
[{"$nulls":10},3]
[{"$nulls":10},4]
[{"$nulls":10},5]
[{"$nulls":10},6]
[{"$nulls":10},7]
[{"$nulls":10},8]
[{"$nulls":10},9]
[{"$nulls":10},10]
[{"$nulls":10},11]
[{"$nulls":10},12]
[{"$nulls":10},13]
[{"$nulls":10},14]
[{"$nulls":10},15]
[{"$nulls":10},16]
[{"$nulls":13},"Sous Total",{"$f":"SUM(O243:O258)","v":{"v":0,"d":"0.00 €"}},{"v":20,"d":"20.00 €"}]
[{"$nulls":13},"Total",{"$f":"P259-O259+P239","v":{"v":2195,"d":"2,195.00 €"}}]
["Arzhel"]
[{"$nulls":10},"Livret A Azylis"]
[]
[]
[{"$nulls":13},"Fin de moi précédent",null,{"$f":"Fevrier!O286","v":{"v":1560,"d":"1,560.00 €"}}]
[]
[{"$nulls":10},"N° de transaction","Date","Objet","Précision","debit","Crédit","Virement intercompte","Divers"]
[]
[{"$nulls":10},1,"2024-10-05","Epargne","Mensuelle",null,{"v":20,"d":"20.00 €"},"Virement intercompte"]
[{"$nulls":10},2]
[{"$nulls":10},3]
[{"$nulls":10},4]
[{"$nulls":10},5]
[{"$nulls":10},6]
[{"$nulls":10},7]
[{"$nulls":10},8]
[{"$nulls":10},9]
[{"$nulls":10},10]
[{"$nulls":10},11]
[{"$nulls":10},12]
[{"$nulls":10},13]
[{"$nulls":10},14]
[{"$nulls":10},15]
[{"$nulls":10},16]
[{"$nulls":13},"Sous Total",{"$f":"SUM(O269:O284)","v":{"v":0,"d":"0.00 €"}},{"v":20,"d":"20.00 €"}]
[{"$nulls":13},"Total",{"$f":"P285-O285+P265","v":{"v":1580,"d":"1,580.00 €"}}]
["Azylis"]
[{"$nulls":10},"Livret A Azekiel"]
[]
[]
[{"$nulls":13},"Fin de moi précédent",null,{"$f":"Fevrier!O312","v":{"v":1035,"d":"1,035.00 €"}}]
[]
[{"$nulls":10},"N° de transaction","Date","Objet","Précision","debit","Crédit","Virement intercompte","Divers"]
[]
[{"$nulls":10},1,"2024-10-05","Epargne","mensuell",null,{"v":15,"d":"15.00 €"},"Virement intercompte"]
[{"$nulls":10},2]
[{"$nulls":10},3]
[{"$nulls":10},4]
[{"$nulls":10},5]
[{"$nulls":10},6]
[{"$nulls":10},7]
[{"$nulls":10},8]
[{"$nulls":10},9]
[{"$nulls":10},10]
[{"$nulls":10},11]
[{"$nulls":10},12]
[{"$nulls":10},13]
[{"$nulls":10},14]
[{"$nulls":10},15]
[{"$nulls":10},16]
[{"$nulls":13},"Sous Total",{"$f":"SUM(O295:O310)","v":{"v":0,"d":"0.00 €"}},{"v":15,"d":"15.00 €"}]
[{"$nulls":13},"Total",{"$f":"P311-O311+P291","v":{"v":1050,"d":"1,050.00 €"}}]
["Azekiel"]

{"sheet":"Novembre","index":13,"n_rows":313,"n_cols":28,"rows_kept":313,"merged":[[1,0,77,0],[1,1,2,8],[1,9,77,9],[1,10,2,17],[1,18,77,18],[1,19,2,26],[4,4,4,5],[4,10,4,11],[4,13,4,14],[4,22,4,23],[6,10,6,17],[8,10,8,11],[8,13,8,14],[10,10,11,10],[10,11,11,11],[10,12,11,12],[10,13,11,13],[10,14,11,14],[10,15,11,15],[10,16,11,16],[10,17,11,17],[47,14,47,15],[50,10,51,17],[53,10,53,11],[53,13,53,14],[55,10,56,10],[55,11,56,11],[55,12,56,12],[55,13,56,13],[55,14,56,14],[55,15,56,15],[55,16,56,16],[55,17,56,17],[74,14,74,15],[77,5,77,6],[77,14,77,15],[77,23,77,24],[79,0,155,0],[79,1,80,8],[79,10,80,17],[79,19,80,26],[82,4,82,5],[82,13,82,14],[82,22,82,23],[155,5,155,6],[155,14,155,15],[155,23,155,24],[157,0,233,0],[157,1,158,8],[160,1,160,2],[160,4,160,5],[233,5,233,6],[235,10,236,17],[238,10,238,11],[238,13,238,14],[240,10,241,10],[240,11,241,11],[240,12,241,12],[240,13,241,13],[240,14,241,14],[240,15,241,15],[240,16,241,16],[240,17,241,17],[259,14,259,15],[261,10,262,17],[264,10,264,11],[264,13,264,14],[266,10,267,10],[266,11,267,11],[266,12,267,12],[266,13,267,13],[266,14,267,14],[266,15,267,15],[266,16,267,16],[266,17,267,17],[285,14,285,15],[287,10,288,17],[290,10,290,11],[290,13,290,14],[292,10,293,10],[292,11,293,11],[292,12,293,12],[292,13,293,13],[292,14,293,14],[292,15,293,15],[292,16,293,16],[292,17,293,17],[311,14,311,15]]}
[{"$nulls":9},"Compte chèque",{"$nulls":8},"Livret A",{"$nulls":8},"LEP"]
["Cpt Charlie","Compte chèque Charlie",{"$nulls":7},"Livret A Charlie","Livret A",{"$nulls":7},"LEP  Charlie","LEP"]
[]
[]
[{"$nulls":4},"Fin de moi précédent",null,{"$f":"Fevrier!F78","v":{"v":794.5400000000002,"d":"794.54 €"}},{"$nulls":3},{"$f":"IF((P9+P54=P5),0,1)","v":0},null,null,"Fin de moi précédent",null,{"$f":"Fevrier!O78","v":{"v":1140,"d":"1,140.00 €"}},{"$nulls":6},"Fin de moi précédent",null,{"$f":"Fevrier!X78","v":260}]
[]
[null,"N° de transaction","Date","Objet","Précision","debit","Crédit","Type de paiment","Divers",null,"Animaux",{"$nulls":8},"N° de transaction","Date","Objet","Précision","debit","Crédit","Type de paiment","Divers"]
[null,1,"2024-11-02","Salaire","Décembre",null,{"v":2304.59,"d":"2,304.59 €"},"Virement banquaire",{"$nulls":11},1,"2024-11-05","travaux",null,null,{"v":50,"d":"50.00 €"},"Virement intercompte"]
[null,2,"2024-11-05","Bois",null,{"v":60,"d":"60.00 €"},null,"Virement intercompte","Cpt Cjoint",{"$nulls":4},"Fin de moi précédent",null,{"$f":"Fevrier!O48","v":{"v":640,"d":"640.00 €"}},{"$nulls":3},2]
[null,3,"2024-11-05","Prêt maison",null,{"v":443.23,"d":"443.23 €"},null,"Virement intercompte","Cpt Cjoint",{"$nulls":10},3]
[null,4,"2024-11-05","Prêt travaux",null,{"v":70.34,"d":"70.34 €"},null,"Virement intercompte","Cpt Cjoint",null,"N° de transaction","Date","Objet","Précision","debit","Crédit","Type de paiment","Divers",null,4]
[null,5,"2024-11-05","Prêt travaux",null,{"v":155.37,"d":"155.37 €"},null,"Virement intercompte","Cpt Cjoint",{"$nulls":10},5]
[null,6,"2024-11-05","Frais Banquaire",null,{"v":10,"d":"10.00 €"},null,"Virement intercompte","Cpt Cjoint",null,1,"2024-11-05","animaux",null,null,{"v":70,"d":"70.00 €"},"Virement intercompte",null,null,6]
[null,7,"2024-11-05","Eau ",null,{"v":55,"d":"55.00 €"},null,"Virement intercompte","Cpt Cjoint",null,2,{"$nulls":8},7]
[null,8,"2024-11-05","Prêt Duster",null,{"v":323.97,"d":"323.97 €"},null,"Virement intercompte","Cpt Cjoint",null,3,{"$nulls":8},8]
[null,9,"2024-11-05","Assurances",null,{"v":130,"d":"130.00 €"},null,"Virement intercompte","Cpt Cjoint",null,4,{"$nulls":8},9]
[null,10,"2024-11-05","Téléphone",null,{"v":55,"d":"55.00 €"},null,"Virement intercompte","Cpt Cjoint",null,5,{"$nulls":8},10]
[null,11,"2024-11-05","mutuelle",null,{"v":70,"d":"70.00 €"},null,"Virement intercompte","Cpt Cjoint",null,6,{"$nulls":8},11]
[null,12,"2024-11-05","Electricité",null,{"v":105,"d":"105.00 €"},null,"Virement intercompte","Cpt Cjoint",null,7,{"$nulls":8},12]
[null,13,"2024-11-05","gaz",null,{"v":70,"d":"70.00 €"},null,"Virement intercompte","Cpt Cjoint",null,8,{"$nulls":8},13]
[null,14,"2024-11-05","Impot et taxe",null,{"v":100,"d":"100.00 €"},null,"Virement intercompte","Livret A Charlie",null,9,{"$nulls":8},14]
[null,15,"2024-11-05","Travaux",null,{"v":50,"d":"50.00 €"},null,"Virement intercompte","LEP Charlie",null,10,{"$nulls":8},15]
[null,16,"2024-11-05","Animaux",null,{"v":70,"d":"70.00 €"},null,"Virement intercompte","Livret A Charlie",null,11,{"$nulls":8},16]
[null,17,"2024-11-05","Entretien voiture",null,{"v":75,"d":"75.00 €"},null,"Virement intercompte","Cpt Cjoint",null,12,{"$nulls":8},17]
[null,18,null,"Loisir","Weigth Watcher",{"v":8.75,"d":"8.75 €"},null,"Paypal",null,null,13,{"$nulls":8},18]
[null,19,null,"Loisir","Familleo",{"v":5.99,"d":"5.99 €"},null,"Prélèvement",null,null,14,{"$nulls":8},19]
[null,20,null,null,"Netflix",{"v":18.99,"d":"18.99 €"},{"$nulls":4},15,{"$nulls":8},20]
[null,21,{"$nulls":8},16,{"$nulls":8},21]
[null,22,{"$nulls":8},17,{"$nulls":8},22]
[null,23,{"$nulls":8},18,{"$nulls":8},23]
[null,24,{"$nulls":8},19,{"$nulls":8},24]
[null,25,{"$nulls":8},20,{"$nulls":8},25]
[null,26,{"$nulls":8},21,{"$nulls":8},26]
[null,27,{"$nulls":8},22,{"$nulls":8},27]
[null,28,{"$nulls":8},23,{"$nulls":8},28]
[null,29,{"$nulls":8},24,{"$nulls":8},29]
[null,30,{"$nulls":8},25,{"$nulls":8},30]
[null,31,{"$nulls":8},26,{"$nulls":8},31]
[null,32,{"$nulls":8},27,{"$nulls":8},32]
[null,33,{"$nulls":8},28,{"$nulls":8},33]
[null,34,{"$nulls":8},29,{"$nulls":8},34]
[null,35,{"$nulls":8},30,{"$nulls":8},35]
[null,36,{"$nulls":8},31,{"$nulls":8},36]
[null,37,{"$nulls":8},32,{"$nulls":8},37]
[null,38,{"$nulls":8},33,{"$nulls":8},38]
[null,39,{"$nulls":8},34,{"$nulls":8},39]
[null,40,{"$nulls":11},"Sous Total",{"$f":"SUM(O13:O46)","v":{"v":0,"d":"0.00 €"}},{"v":70,"d":"70.00 €"},{"$nulls":3},40]
[null,41,{"$nulls":11},"Total",{"$f":"P47-O47+P9","v":{"v":710,"d":"710.00 €"}},{"$nulls":4},41]
[null,42,{"$nulls":17},42]
[null,43,{"$nulls":17},43]
[null,44,{"$nulls":8},"Impot et taxe",{"$nulls":8},44]
[null,45,{"$nulls":17},45]
[null,46,{"$nulls":17},46]
[null,47,{"$nulls":11},"Fin de moi précédent",null,{"$f":"Fevrier!O75","v":{"v":500,"d":"500.00 €"}},{"$nulls":3},47]
[null,48,{"$nulls":17},48]
[null,49,{"$nulls":8},"N° de transaction","Date","Objet","Précision","debit","Crédit","Virement intercompte","Divers",null,49]
[null,50,{"$nulls":17},50]
[null,51,{"$nulls":8},1,"2024-11-05","Impot et taxe","charlie",null,{"v":100,"d":"100.00 €"},"Virement intercompte",null,null,51]
[null,52,{"$nulls":8},2,{"$nulls":8},52]
[null,53,{"$nulls":8},3,{"$nulls":8},53]
[null,54,{"$nulls":8},4,{"$nulls":8},54]
[null,55,{"$nulls":8},5,{"$nulls":8},55]
[null,56,{"$nulls":8},6,{"$nulls":8},56]
[null,57,{"$nulls":8},7,{"$nulls":8},57]
[null,58,{"$nulls":8},8,{"$nulls":8},58]
[null,59,{"$nulls":8},9,{"$nulls":8},59]
[null,60,{"$nulls":8},10,{"$nulls":8},60]
[null,61,{"$nulls":8},11,{"$nulls":8},61]
[null,62,{"$nulls":8},12,{"$nulls":8},62]
[null,63,{"$nulls":8},13,{"$nulls":8},63]
[null,64,{"$nulls":8},14,{"$nulls":8},64]
[null,65,{"$nulls":8},15,{"$nulls":8},65]
[null,66,{"$nulls":8},16,{"$nulls":8},66]
[null,67,{"$nulls":11},"Sous Total",{"$f":"SUM(O58:O73)","v":{"v":0,"d":"0.00 €"}},{"v":100,"d":"100.00 €"},{"$nulls":3},67]
[null,68,{"$nulls":11},"Total",{"$f":"P74-O74+P54","v":{"v":600,"d":"600.00 €"}},{"$nulls":4},68]
[null,69,{"$nulls":17},69]
[{"$nulls":4},"Sous Total",{"$f":"SUM(F8:F76)","v":{"v":1876.64,"d":"1,876.64 €"}},{"v":2304.59,"d":"2,304.59 €"},{"$nulls":6},"Sous Total",{"$f":"O74+O47","v":{"v":0,"d":"0.00 €"}},{"v":170,"d":"170.00 €"},{"$nulls":6},"Sous Total",{"$f":"SUM(X8:X76)","v":{"v":0,"d":"0.00 €"}},{"v":50,"d":"50.00 €"}]
[{"$nulls":4},"Total",{"$f":"G5+G77-F77","v":{"v":1222.49,"d":"1,222.49 €"}},{"$nulls":7},"Total",{"$f":"P5+P77-O77","v":{"v":1310,"d":"1,310.00 €"}},{"$nulls":7},"Total",{"$f":"Y5+Y77-X77","v":{"v":310,"d":"310.00 €"}}]
["Charlie"]
["Cpt Mapie","Compte chèque Mapie",{"$nulls":8},"Livret A Mapie",{"$nulls":8},"LEP Mapie"]
[]
[]
[{"$nulls":4},"Fin de moi précédent",null,{"$f":"Fevrier!F156","v":{"v":959.0799999999999,"d":"959.08 €"}},{"$nulls":6},"Fin de moi précédent",null,{"$f":"Fevrier!O156","v":{"v":2471.43,"d":"2,471.43 €"}},{"$nulls":6},"Fin de moi précédent",null,{"$f":"Fevrier!X156","v":{"v":3092.2,"d":"3,092.20 €"}}]
[]
[null,"N° de transaction","Date","Objet","Précision","debit","Crédit","Type de paiment","Divers",null,"N° de transaction","Date","Objet","Précision","debit","Crédit","Type de paiment","Divers",null,"N° de transaction","Date","Objet","Précision","debit","Crédit","Type de paiment","Divers"]
[null,1,"2024-11-02","Salaire","aide de fin de formation",null,{"v":723.23,"d":"723.23 €"},"Virement banquaire",null,null,1,{"$nulls":8},1]
[null,2,"2024-11-03","Salaire","CAF",null,{"v":416.31,"d":"416.31 €"},"Virement banquaire","Cpt Cjoint",null,2,{"$nulls":8},2]
[null,3,"2024-11-05","Frais Banquaire",null,{"v":10,"d":"10.00 €"},null,"Virement intercompte","Cpt Cjoint",null,3,{"$nulls":8},3]
[null,4,"2024-11-05","Scolarité",null,{"v":280,"d":"280.00 €"},null,"Virement intercompte","Cpt Cjoint",null,4,{"$nulls":8},4]
[null,5,"2024-11-05","sport",null,{"v":130,"d":"130.00 €"},null,"Virement intercompte","Cpt Cjoint",null,5,{"$nulls":8},5]
[null,6,"2024-11-05","Nourrice","salaire",{"v":120,"d":"120.00 €"},null,"Virement intercompte","Cpt Cjoint",null,6,{"$nulls":8},6]
[null,7,"2024-11-05","Nourrice","congé",{"v":50,"d":"50.00 €"},null,"Virement intercompte","Cpt Cjoint",null,7,{"$nulls":8},7]
[null,8,"2024-11-05","Epargne","Arzhel",{"v":20,"d":"20.00 €"},null,"Virement intercompte","Livret A Azylis",null,8,{"$nulls":8},8]
[null,9,"2024-11-05","Epargne","Azylis",{"v":20,"d":"20.00 €"},null,"Virement intercompte","Livret A Azylis",null,9,{"$nulls":8},9]
[null,10,"2024-11-05","Epargne","Azekiel",{"v":30,"d":"30.00 €"},null,"Virement intercompte","Livret A Azekiel",null,10,{"$nulls":8},10]
[null,11,{"$nulls":8},11,{"$nulls":8},11]
[null,12,{"$nulls":8},12,{"$nulls":8},12]
[null,13,{"$nulls":8},13,{"$nulls":8},13]
[null,14,{"$nulls":8},14,{"$nulls":8},14]
[null,15,{"$nulls":8},15,{"$nulls":8},15]
[null,16,{"$nulls":8},16,{"$nulls":8},16]
[null,17,{"$nulls":8},17,{"$nulls":8},17]
[null,18,{"$nulls":8},18,{"$nulls":8},18]
[null,19,{"$nulls":8},19,{"$nulls":8},19]
[null,20,{"$nulls":8},20,{"$nulls":8},20]
[null,21,{"$nulls":8},21,{"$nulls":8},21]
[null,22,{"$nulls":8},22,{"$nulls":8},22]
[null,23,{"$nulls":8},23,{"$nulls":8},23]
[null,24,{"$nulls":8},24,{"$nulls":8},24]
[null,25,{"$nulls":8},25,{"$nulls":8},25]
[null,26,{"$nulls":8},26,{"$nulls":8},26]
[null,27,{"$nulls":8},27,{"$nulls":8},27]
[null,28,{"$nulls":8},28,{"$nulls":8},28]
[null,29,{"$nulls":8},29,{"$nulls":8},29]
[null,30,{"$nulls":8},30,{"$nulls":8},30]
[null,31,{"$nulls":8},31,{"$nulls":8},31]
[null,32,{"$nulls":8},32,{"$nulls":8},32]
[null,33,{"$nulls":8},33,{"$nulls":8},33]
[null,34,{"$nulls":8},34,{"$nulls":8},34]
[null,35,{"$nulls":8},35,{"$nulls":8},35]
[null,36,{"$nulls":8},36,{"$nulls":8},36]
[null,37,{"$nulls":8},37,{"$nulls":8},37]
[null,38,{"$nulls":8},38,{"$nulls":8},38]
[null,39,{"$nulls":8},39,{"$nulls":8},39]
[null,40,{"$nulls":8},40,{"$nulls":8},40]
[null,41,{"$nulls":8},41,{"$nulls":8},41]
[null,42,{"$nulls":8},42,{"$nulls":8},42]
[null,43,{"$nulls":8},43,{"$nulls":8},43]
[null,44,{"$nulls":8},44,{"$nulls":8},44]
[null,45,{"$nulls":8},45,{"$nulls":8},45]
[null,46,{"$nulls":8},46,{"$nulls":8},46]
[null,47,{"$nulls":8},47,{"$nulls":8},47]
[null,48,{"$nulls":8},48,{"$nulls":8},48]
[null,49,{"$nulls":8},49,{"$nulls":8},49]
[null,50,{"$nulls":8},50,{"$nulls":8},50]
[null,51,{"$nulls":8},51,{"$nulls":8},51]
[null,52,{"$nulls":8},52,{"$nulls":8},52]
[null,53,{"$nulls":8},53,{"$nulls":8},53]
[null,54,{"$nulls":8},54,{"$nulls":8},54]
[null,55,{"$nulls":8},55,{"$nulls":8},55]
[null,56,{"$nulls":8},56,{"$nulls":8},56]
[null,57,{"$nulls":8},57,{"$nulls":8},57]
[null,58,{"$nulls":8},58,{"$nulls":8},58]
[null,59,{"$nulls":8},59,{"$nulls":8},59]
[null,60,{"$nulls":8},60,{"$nulls":8},60]
[null,61,{"$nulls":8},61,{"$nulls":8},61]
[null,62,{"$nulls":8},62,{"$nulls":8},62]
[null,63,{"$nulls":8},63,{"$nulls":8},63]
[null,64,{"$nulls":8},64,{"$nulls":8},64]
[null,65,{"$nulls":8},65,{"$nulls":8},65]
[null,66,{"$nulls":8},66,{"$nulls":8},66]
[null,67,{"$nulls":8},67,{"$nulls":8},67]
[null,68,{"$nulls":8},68,{"$nulls":8},68]
[null,69,{"$nulls":8},70,{"$nulls":8},70]
[{"$nulls":4},"Sous Total",{"$f":"SUM(F86:F154)","v":{"v":660,"d":"660.00 €"}},{"v":1139.54,"d":"1,139.54 €"},{"$nulls":6},"Sous Total",{"$f":"SUM(O86:O154)","v":0},0,{"$nulls":6},"Sous Total",{"$f":"SUM(X86:X154)","v":0},0]
[{"$nulls":4},"Total",{"$f":"G155-F155+G83","v":{"v":1438.62,"d":"1,438.62 €"}},{"$nulls":7},"Total",{"$f":"P155-O155+P83","v":{"v":2471.43,"d":"2,471.43 €"}},{"$nulls":7},"Total",{"$f":"Y155-X155+Y83","v":{"v":3092.2,"d":"3,092.20 €"}}]
["Mapie"]
["Cpt Joint","Compte maison"]
[]
[]
[{"$nulls":4},"Fin de moi précédent",null,{"$f":"Fevrier!F234","v":{"v":4649.5199999999995,"d":"4,649.52 €"}}]
[]
[null,"N° de transaction","Date","Objet","Précision","debit","Crédit","Type de paiment","Divers"]
[null,1,"2024-11-05","Electricité",null,null,{"v":105,"d":"105.00 €"},"Virement intercompte"]
[null,2,"2024-11-05","gaz",null,null,{"v":70,"d":"70.00 €"},"Virement intercompte"]
[null,3,"2024-11-05","Bois",null,null,{"v":60,"d":"60.00 €"},"Virement intercompte"]
[null,4,"2024-11-05","Prêt maison",null,null,{"v":443.23,"d":"443.23 €"},"Virement intercompte"]
[null,5,"2024-11-05","Prêt travaux",null,null,{"v":70.34,"d":"70.34 €"},"Virement intercompte"]
[null,6,"2024-11-05","Prêt travaux",null,null,{"v":155.37,"d":"155.37 €"},"Virement intercompte"]
[null,7,"2024-11-05","Frais Banquaire",null,null,{"v":10,"d":"10.00 €"},"Virement Mapie"]
[null,8,"2024-11-05","Frais Banquaire",null,null,{"v":10,"d":"10.00 €"},"Virement intercompte"]
[null,9,"2024-11-05","Frais Banquaire",null,null,{"v":9.18,"d":"9.18 €"},"Virement banquaire"]
[null,10,"2024-11-05","Eau ",null,null,{"v":55,"d":"55.00 €"},"Virement intercompte"]
[null,11,"2024-11-05","Prêt Duster",null,null,{"v":323.97,"d":"323.97 €"},"Virement intercompte"]
[null,12,"2024-11-05","Scolarité",null,null,{"v":280,"d":"280.00 €"},"Virement Mapie"]
[null,13,"2024-11-05","sport",null,null,{"v":130,"d":"130.00 €"},"Virement Mapie"]
[null,14,"2024-11-05","Assurances",null,null,{"v":130,"d":"130.00 €"},"Virement intercompte"]
[null,15,"2024-11-05","Téléphone",null,null,{"v":55,"d":"55.00 €"},"Virement intercompte"]
[null,16,"2024-11-05","mutuelle",null,null,{"v":70,"d":"70.00 €"},"Virement intercompte"]
[null,17,"2024-11-05","salaire",null,null,{"v":120,"d":"120.00 €"}]
[null,18,"2024-11-05","Nourrice","congé",null,{"v":50,"d":"50.00 €"},"Virement Mapie"]
[null,19,"2024-11-05","Nourrice","recouvrement PAJE",null,{"v":319.07,"d":"319.07 €"},"Virement banquaire"]
[null,20,"2024-11-05","Entretien voiture",null,null,{"v":75,"d":"75.00 €"},"Virement intercompte"]
[null,21,null,"Nourrice","Salaire",null,null,"Virement banquaire"]
[null,22,null,"Electricité",null,{"v":103,"d":"103.00 €"},null,"Prélèvement"]
[null,23,null,"gaz",null,{"v":49,"d":"49.00 €"},null,"Prélèvement"]
[null,24,null,"Prêt maison",null,{"v":443.23,"d":"443.23 €"},null,"Prélèvement"]
[null,25,null,"Prêt travaux",null,{"v":70.34,"d":"70.34 €"},null,"Prélèvement"]
[null,26,null,"Prêt travaux",null,{"v":155.37,"d":"155.37 €"},null,"Prélèvement"]
[null,27,null,"Frais Banquaire",null,{"v":23.46,"d":"23.46 €"},null,"Prélèvement"]
[null,28,null,"Prêt Duster",null,{"v":323.97,"d":"323.97 €"},null,"Prélèvement"]
[null,29,null,"Scolarité",{"$nulls":3},"Prélèvement"]
[null,30,null,"Téléphone",null,{"v":16.84,"d":"16.84 €"},null,"Prélèvement"]
[null,31,null,"Téléphone",null,{"v":28.99,"d":"28.99 €"},null,"Prélèvement"]
[null,32,null,"mutuelle",null,{"v":70,"d":"70.00 €"},null,"Prélèvement"]
[null,33]
[null,34]
[null,35]
[null,36]
[null,37]
[null,38]
[null,39]
[null,40]
[null,41]
[null,42]
[null,43]
[null,44]
[null,45]
[null,46]
[null,47]
[null,48]
[null,49]
[null,50]
[null,51]
[null,52]
[null,53]
[null,54]
[null,55]
[null,56]
[null,57]
[null,58]
[null,59]
[null,60]
[null,61]
[null,62]
[null,63]
[null,64]
[null,65]
[null,66]
[null,67]
[null,68]
[null,69]
[{"$nulls":4},"Sous Total",{"$f":"SUM(F164:F232)","v":{"v":1284.2,"d":"1,284.20 €"}},{"$f":"SUM(G164:G232)","v":{"v":2541.1600000000003,"d":"2,541.16 €"}}]
[{"$nulls":4},"Total",{"$f":"G161+G233-F233","v":{"v":5906.4800000000005,"d":"5,906.48 €"}}]
["Commun"]
[{"$nulls":10},"Livret A Arzhel"]
[]
[]
[{"$nulls":13},"Fin de moi précédent",null,{"$f":"Fevrier!O260","v":{"v":2175,"d":"2,175.00 €"}}]
[]
[{"$nulls":10},"N° de transaction","Date","Objet","Précision","debit","Crédit","Virement intercompte","Divers"]
[]
[{"$nulls":10},1,"2024-11-05","Epargne","mensuelle",null,{"v":20,"d":"20.00 €"},"Virement intercompte"]
[{"$nulls":10},2]
[{"$nulls":10},3]
[{"$nulls":10},4]
[{"$nulls":10},5]
[{"$nulls":10},6]
[{"$nulls":10},7]
[{"$nulls":10},8]
[{"$nulls":10},9]
[{"$nulls":10},10]
[{"$nulls":10},11]
[{"$nulls":10},12]
[{"$nulls":10},13]
[{"$nulls":10},14]
[{"$nulls":10},15]
[{"$nulls":10},16]
[{"$nulls":13},"Sous Total",{"$f":"SUM(O243:O258)","v":{"v":0,"d":"0.00 €"}},{"v":20,"d":"20.00 €"}]
[{"$nulls":13},"Total",{"$f":"P259-O259+P239","v":{"v":2195,"d":"2,195.00 €"}}]
["Arzhel"]
[{"$nulls":10},"Livret A Azylis"]
[]
[]
[{"$nulls":13},"Fin de moi précédent",null,{"$f":"Fevrier!O286","v":{"v":1560,"d":"1,560.00 €"}}]
[]
[{"$nulls":10},"N° de transaction","Date","Objet","Précision","debit","Crédit","Virement intercompte","Divers"]
[]
[{"$nulls":10},1,"2024-11-05","Epargne","Mensuelle",null,{"v":20,"d":"20.00 €"},"Virement intercompte"]
[{"$nulls":10},2]
[{"$nulls":10},3]
[{"$nulls":10},4]
[{"$nulls":10},5]
[{"$nulls":10},6]
[{"$nulls":10},7]
[{"$nulls":10},8]
[{"$nulls":10},9]
[{"$nulls":10},10]
[{"$nulls":10},11]
[{"$nulls":10},12]
[{"$nulls":10},13]
[{"$nulls":10},14]
[{"$nulls":10},15]
[{"$nulls":10},16]
[{"$nulls":13},"Sous Total",{"$f":"SUM(O269:O284)","v":{"v":0,"d":"0.00 €"}},{"v":20,"d":"20.00 €"}]
[{"$nulls":13},"Total",{"$f":"P285-O285+P265","v":{"v":1580,"d":"1,580.00 €"}}]
["Azylis"]
[{"$nulls":10},"Livret A Azekiel"]
[]
[]
[{"$nulls":13},"Fin de moi précédent",null,{"$f":"Fevrier!O312","v":{"v":1035,"d":"1,035.00 €"}}]
[]
[{"$nulls":10},"N° de transaction","Date","Objet","Précision","debit","Crédit","Virement intercompte","Divers"]
[]
[{"$nulls":10},1,"2024-11-05","Epargne","mensuell",null,{"v":15,"d":"15.00 €"},"Virement intercompte"]
[{"$nulls":10},2]
[{"$nulls":10},3]
[{"$nulls":10},4]
[{"$nulls":10},5]
[{"$nulls":10},6]
[{"$nulls":10},7]
[{"$nulls":10},8]
[{"$nulls":10},9]
[{"$nulls":10},10]
[{"$nulls":10},11]
[{"$nulls":10},12]
[{"$nulls":10},13]
[{"$nulls":10},14]
[{"$nulls":10},15]
[{"$nulls":10},16]
[{"$nulls":13},"Sous Total",{"$f":"SUM(O295:O310)","v":{"v":0,"d":"0.00 €"}},{"v":15,"d":"15.00 €"}]
[{"$nulls":13},"Total",{"$f":"P311-O311+P291","v":{"v":1050,"d":"1,050.00 €"}}]
["Azekiel"]

{"sheet":"Décembre","index":14,"n_rows":313,"n_cols":28,"rows_kept":313,"merged":[[1,0,77,0],[1,1,2,8],[1,9,77,9],[1,10,2,17],[1,18,77,18],[1,19,2,26],[4,4,4,5],[4,10,4,11],[4,13,4,14],[4,22,4,23],[6,10,6,17],[8,10,8,11],[8,13,8,14],[10,10,11,10],[10,11,11,11],[10,12,11,12],[10,13,11,13],[10,14,11,14],[10,15,11,15],[10,16,11,16],[10,17,11,17],[47,14,47,15],[50,10,51,17],[53,10,53,11],[53,13,53,14],[55,10,56,10],[55,11,56,11],[55,12,56,12],[55,13,56,13],[55,14,56,14],[55,15,56,15],[55,16,56,16],[55,17,56,17],[74,14,74,15],[77,5,77,6],[77,14,77,15],[77,23,77,24],[79,0,155,0],[79,1,80,8],[79,10,80,17],[79,19,80,26],[82,4,82,5],[82,13,82,14],[82,22,82,23],[155,5,155,6],[155,14,155,15],[155,23,155,24],[157,0,233,0],[157,1,158,8],[160,1,160,2],[160,4,160,5],[233,5,233,6],[235,10,236,17],[238,10,238,11],[238,13,238,14],[240,10,241,10],[240,11,241,11],[240,12,241,12],[240,13,241,13],[240,14,241,14],[240,15,241,15],[240,16,241,16],[240,17,241,17],[259,14,259,15],[261,10,262,17],[264,10,264,11],[264,13,264,14],[266,10,267,10],[266,11,267,11],[266,12,267,12],[266,13,267,13],[266,14,267,14],[266,15,267,15],[266,16,267,16],[266,17,267,17],[285,14,285,15],[287,10,288,17],[290,10,290,11],[290,13,290,14],[292,10,293,10],[292,11,293,11],[292,12,293,12],[292,13,293,13],[292,14,293,14],[292,15,293,15],[292,16,293,16],[292,17,293,17],[311,14,311,15]]}
[{"$nulls":9},"Compte chèque",{"$nulls":8},"Livret A",{"$nulls":8},"LEP"]
["Cpt Charlie","Compte chèque Charlie",{"$nulls":7},"Livret A Charlie","Livret A",{"$nulls":7},"LEP  Charlie","LEP"]
[]
[]
[{"$nulls":4},"Fin de moi précédent",null,{"$f":"Fevrier!F78","v":{"v":794.5400000000002,"d":"794.54 €"}},{"$nulls":3},{"$f":"IF((P9+P54=P5),0,1)","v":0},null,null,"Fin de moi précédent",null,{"$f":"Fevrier!O78","v":{"v":1140,"d":"1,140.00 €"}},{"$nulls":6},"Fin de moi précédent",null,{"$f":"Fevrier!X78","v":260}]
[]
[null,"N° de transaction","Date","Objet","Précision","debit","Crédit","Type de paiment","Divers",null,"Animaux",{"$nulls":8},"N° de transaction","Date","Objet","Précision","debit","Crédit","Type de paiment","Divers"]
[null,1,"2024-12-02","Salaire","Décembre",null,{"v":2304.59,"d":"2,304.59 €"},"Virement banquaire",{"$nulls":11},1,"2024-12-05","travaux",null,null,{"v":50,"d":"50.00 €"},"Virement intercompte"]
[null,2,"2024-12-05","Bois",null,{"v":60,"d":"60.00 €"},null,"Virement intercompte","Cpt Cjoint",{"$nulls":4},"Fin de moi précédent",null,{"$f":"Fevrier!O48","v":{"v":640,"d":"640.00 €"}},{"$nulls":3},2]
[null,3,"2024-12-05","Prêt maison",null,{"v":443.23,"d":"443.23 €"},null,"Virement intercompte","Cpt Cjoint",{"$nulls":10},3]
[null,4,"2024-12-05","Prêt travaux",null,{"v":70.34,"d":"70.34 €"},null,"Virement intercompte","Cpt Cjoint",null,"N° de transaction","Date","Objet","Précision","debit","Crédit","Type de paiment","Divers",null,4]
[null,5,"2024-12-05","Prêt travaux",null,{"v":155.37,"d":"155.37 €"},null,"Virement intercompte","Cpt Cjoint",{"$nulls":10},5]
[null,6,"2024-12-05","Frais Banquaire",null,{"v":10,"d":"10.00 €"},null,"Virement intercompte","Cpt Cjoint",null,1,"2024-12-05","animaux",null,null,{"v":70,"d":"70.00 €"},"Virement intercompte",null,null,6]
[null,7,"2024-12-05","Eau ",null,{"v":55,"d":"55.00 €"},null,"Virement intercompte","Cpt Cjoint",null,2,{"$nulls":8},7]
[null,8,"2024-12-05","Prêt Duster",null,{"v":323.97,"d":"323.97 €"},null,"Virement intercompte","Cpt Cjoint",null,3,{"$nulls":8},8]
[null,9,"2024-12-05","Assurances",null,{"v":130,"d":"130.00 €"},null,"Virement intercompte","Cpt Cjoint",null,4,{"$nulls":8},9]
[null,10,"2024-12-05","Téléphone",null,{"v":55,"d":"55.00 €"},null,"Virement intercompte","Cpt Cjoint",null,5,{"$nulls":8},10]
[null,11,"2024-12-05","mutuelle",null,{"v":70,"d":"70.00 €"},null,"Virement intercompte","Cpt Cjoint",null,6,{"$nulls":8},11]
[null,12,"2024-12-05","Electricité",null,{"v":105,"d":"105.00 €"},null,"Virement intercompte","Cpt Cjoint",null,7,{"$nulls":8},12]
[null,13,"2024-12-05","gaz",null,{"v":70,"d":"70.00 €"},null,"Virement intercompte","Cpt Cjoint",null,8,{"$nulls":8},13]
[null,14,"2024-12-05","Impot et taxe",null,{"v":100,"d":"100.00 €"},null,"Virement intercompte","Livret A Charlie",null,9,{"$nulls":8},14]
[null,15,"2024-12-05","Travaux",null,{"v":50,"d":"50.00 €"},null,"Virement intercompte","LEP Charlie",null,10,{"$nulls":8},15]
[null,16,"2024-12-05","Animaux",null,{"v":70,"d":"70.00 €"},null,"Virement intercompte","Livret A Charlie",null,11,{"$nulls":8},16]
[null,17,"2024-12-05","Entretien voiture",null,{"v":75,"d":"75.00 €"},null,"Virement intercompte","Cpt Cjoint",null,12,{"$nulls":8},17]
[null,18,null,"Loisir","Weigth Watcher",{"v":8.75,"d":"8.75 €"},null,"Paypal",null,null,13,{"$nulls":8},18]
[null,19,null,"Loisir","Familleo",{"v":5.99,"d":"5.99 €"},null,"Prélèvement",null,null,14,{"$nulls":8},19]
[null,20,null,null,"Netflix",{"v":18.99,"d":"18.99 €"},{"$nulls":4},15,{"$nulls":8},20]
[null,21,{"$nulls":8},16,{"$nulls":8},21]
[null,22,{"$nulls":8},17,{"$nulls":8},22]
[null,23,{"$nulls":8},18,{"$nulls":8},23]
[null,24,{"$nulls":8},19,{"$nulls":8},24]
[null,25,{"$nulls":8},20,{"$nulls":8},25]
[null,26,{"$nulls":8},21,{"$nulls":8},26]
[null,27,{"$nulls":8},22,{"$nulls":8},27]
[null,28,{"$nulls":8},23,{"$nulls":8},28]
[null,29,{"$nulls":8},24,{"$nulls":8},29]
[null,30,{"$nulls":8},25,{"$nulls":8},30]
[null,31,{"$nulls":8},26,{"$nulls":8},31]
[null,32,{"$nulls":8},27,{"$nulls":8},32]
[null,33,{"$nulls":8},28,{"$nulls":8},33]
[null,34,{"$nulls":8},29,{"$nulls":8},34]
[null,35,{"$nulls":8},30,{"$nulls":8},35]
[null,36,{"$nulls":8},31,{"$nulls":8},36]
[null,37,{"$nulls":8},32,{"$nulls":8},37]
[null,38,{"$nulls":8},33,{"$nulls":8},38]
[null,39,{"$nulls":8},34,{"$nulls":8},39]
[null,40,{"$nulls":11},"Sous Total",{"$f":"SUM(O13:O46)","v":{"v":0,"d":"0.00 €"}},{"v":70,"d":"70.00 €"},{"$nulls":3},40]
[null,41,{"$nulls":11},"Total",{"$f":"P47-O47+P9","v":{"v":710,"d":"710.00 €"}},{"$nulls":4},41]
[null,42,{"$nulls":17},42]
[null,43,{"$nulls":17},43]
[null,44,{"$nulls":8},"Impot et taxe",{"$nulls":8},44]
[null,45,{"$nulls":17},45]
[null,46,{"$nulls":17},46]
[null,47,{"$nulls":11},"Fin de moi précédent",null,{"$f":"Fevrier!O75","v":{"v":500,"d":"500.00 €"}},{"$nulls":3},47]
[null,48,{"$nulls":17},48]
[null,49,{"$nulls":8},"N° de transaction","Date","Objet","Précision","debit","Crédit","Virement intercompte","Divers",null,49]
[null,50,{"$nulls":17},50]
[null,51,{"$nulls":8},1,"2024-12-05","Impot et taxe","charlie",null,{"v":100,"d":"100.00 €"},"Virement intercompte",null,null,51]
[null,52,{"$nulls":8},2,{"$nulls":8},52]
[null,53,{"$nulls":8},3,{"$nulls":8},53]
[null,54,{"$nulls":8},4,{"$nulls":8},54]
[null,55,{"$nulls":8},5,{"$nulls":8},55]
[null,56,{"$nulls":8},6,{"$nulls":8},56]
[null,57,{"$nulls":8},7,{"$nulls":8},57]
[null,58,{"$nulls":8},8,{"$nulls":8},58]
[null,59,{"$nulls":8},9,{"$nulls":8},59]
[null,60,{"$nulls":8},10,{"$nulls":8},60]
[null,61,{"$nulls":8},11,{"$nulls":8},61]
[null,62,{"$nulls":8},12,{"$nulls":8},62]
[null,63,{"$nulls":8},13,{"$nulls":8},63]
[null,64,{"$nulls":8},14,{"$nulls":8},64]
[null,65,{"$nulls":8},15,{"$nulls":8},65]
[null,66,{"$nulls":8},16,{"$nulls":8},66]
[null,67,{"$nulls":11},"Sous Total",{"$f":"SUM(O58:O73)","v":{"v":0,"d":"0.00 €"}},{"v":100,"d":"100.00 €"},{"$nulls":3},67]
[null,68,{"$nulls":11},"Total",{"$f":"P74-O74+P54","v":{"v":600,"d":"600.00 €"}},{"$nulls":4},68]
[null,69,{"$nulls":17},69]
[{"$nulls":4},"Sous Total",{"$f":"SUM(F8:F76)","v":{"v":1876.64,"d":"1,876.64 €"}},{"v":2304.59,"d":"2,304.59 €"},{"$nulls":6},"Sous Total",{"$f":"O74+O47","v":{"v":0,"d":"0.00 €"}},{"v":170,"d":"170.00 €"},{"$nulls":6},"Sous Total",{"$f":"SUM(X8:X76)","v":{"v":0,"d":"0.00 €"}},{"v":50,"d":"50.00 €"}]
[{"$nulls":4},"Total",{"$f":"G5+G77-F77","v":{"v":1222.49,"d":"1,222.49 €"}},{"$nulls":7},"Total",{"$f":"P5+P77-O77","v":{"v":1310,"d":"1,310.00 €"}},{"$nulls":7},"Total",{"$f":"Y5+Y77-X77","v":{"v":310,"d":"310.00 €"}}]
["Charlie"]
["Cpt Mapie","Compte chèque Mapie",{"$nulls":8},"Livret A Mapie",{"$nulls":8},"LEP Mapie"]
[]
[]
[{"$nulls":4},"Fin de moi précédent",null,{"$f":"Fevrier!F156","v":{"v":959.0799999999999,"d":"959.08 €"}},{"$nulls":6},"Fin de moi précédent",null,{"$f":"Fevrier!O156","v":{"v":2471.43,"d":"2,471.43 €"}},{"$nulls":6},"Fin de moi précédent",null,{"$f":"Fevrier!X156","v":{"v":3092.2,"d":"3,092.20 €"}}]
[]
[null,"N° de transaction","Date","Objet","Précision","debit","Crédit","Type de paiment","Divers",null,"N° de transaction","Date","Objet","Précision","debit","Crédit","Type de paiment","Divers",null,"N° de transaction","Date","Objet","Précision","debit","Crédit","Type de paiment","Divers"]
[null,1,"2024-12-02","Salaire","aide de fin de formation",null,{"v":723.23,"d":"723.23 €"},"Virement banquaire",null,null,1,{"$nulls":8},1]
[null,2,"2024-12-03","Salaire","CAF",null,{"v":416.31,"d":"416.31 €"},"Virement banquaire","Cpt Cjoint",null,2,{"$nulls":8},2]
[null,3,"2024-12-05","Frais Banquaire",null,{"v":10,"d":"10.00 €"},null,"Virement intercompte","Cpt Cjoint",null,3,{"$nulls":8},3]
[null,4,"2024-12-05","Scolarité",null,{"v":280,"d":"280.00 €"},null,"Virement intercompte","Cpt Cjoint",null,4,{"$nulls":8},4]
[null,5,"2024-12-05","sport",null,{"v":130,"d":"130.00 €"},null,"Virement intercompte","Cpt Cjoint",null,5,{"$nulls":8},5]
[null,6,"2024-12-05","Nourrice","salaire",{"v":120,"d":"120.00 €"},null,"Virement intercompte","Cpt Cjoint",null,6,{"$nulls":8},6]
[null,7,"2024-12-05","Nourrice","congé",{"v":50,"d":"50.00 €"},null,"Virement intercompte","Cpt Cjoint",null,7,{"$nulls":8},7]
[null,8,"2024-12-05","Epargne","Arzhel",{"v":20,"d":"20.00 €"},null,"Virement intercompte","Livret A Azylis",null,8,{"$nulls":8},8]
[null,9,"2024-12-05","Epargne","Azylis",{"v":20,"d":"20.00 €"},null,"Virement intercompte","Livret A Azylis",null,9,{"$nulls":8},9]
[null,10,"2024-12-05","Epargne","Azekiel",{"v":30,"d":"30.00 €"},null,"Virement intercompte","Livret A Azekiel",null,10,{"$nulls":8},10]
[null,11,{"$nulls":8},11,{"$nulls":8},11]
[null,12,{"$nulls":8},12,{"$nulls":8},12]
[null,13,{"$nulls":8},13,{"$nulls":8},13]
[null,14,{"$nulls":8},14,{"$nulls":8},14]
[null,15,{"$nulls":8},15,{"$nulls":8},15]
[null,16,{"$nulls":8},16,{"$nulls":8},16]
[null,17,{"$nulls":8},17,{"$nulls":8},17]
[null,18,{"$nulls":8},18,{"$nulls":8},18]
[null,19,{"$nulls":8},19,{"$nulls":8},19]
[null,20,{"$nulls":8},20,{"$nulls":8},20]
[null,21,{"$nulls":8},21,{"$nulls":8},21]
[null,22,{"$nulls":8},22,{"$nulls":8},22]
[null,23,{"$nulls":8},23,{"$nulls":8},23]
[null,24,{"$nulls":8},24,{"$nulls":8},24]
[null,25,{"$nulls":8},25,{"$nulls":8},25]
[null,26,{"$nulls":8},26,{"$nulls":8},26]
[null,27,{"$nulls":8},27,{"$nulls":8},27]
[null,28,{"$nulls":8},28,{"$nulls":8},28]
[null,29,{"$nulls":8},29,{"$nulls":8},29]
[null,30,{"$nulls":8},30,{"$nulls":8},30]
[null,31,{"$nulls":8},31,{"$nulls":8},31]
[null,32,{"$nulls":8},32,{"$nulls":8},32]
[null,33,{"$nulls":8},33,{"$nulls":8},33]
[null,34,{"$nulls":8},34,{"$nulls":8},34]
[null,35,{"$nulls":8},35,{"$nulls":8},35]
[null,36,{"$nulls":8},36,{"$nulls":8},36]
[null,37,{"$nulls":8},37,{"$nulls":8},37]
[null,38,{"$nulls":8},38,{"$nulls":8},38]
[null,39,{"$nulls":8},39,{"$nulls":8},39]
[null,40,{"$nulls":8},40,{"$nulls":8},40]
[null,41,{"$nulls":8},41,{"$nulls":8},41]
[null,42,{"$nulls":8},42,{"$nulls":8},42]
[null,43,{"$nulls":8},43,{"$nulls":8},43]
[null,44,{"$nulls":8},44,{"$nulls":8},44]
[null,45,{"$nulls":8},45,{"$nulls":8},45]
[null,46,{"$nulls":8},46,{"$nulls":8},46]
[null,47,{"$nulls":8},47,{"$nulls":8},47]
[null,48,{"$nulls":8},48,{"$nulls":8},48]
[null,49,{"$nulls":8},49,{"$nulls":8},49]
[null,50,{"$nulls":8},50,{"$nulls":8},50]
[null,51,{"$nulls":8},51,{"$nulls":8},51]
[null,52,{"$nulls":8},52,{"$nulls":8},52]
[null,53,{"$nulls":8},53,{"$nulls":8},53]
[null,54,{"$nulls":8},54,{"$nulls":8},54]
[null,55,{"$nulls":8},55,{"$nulls":8},55]
[null,56,{"$nulls":8},56,{"$nulls":8},56]
[null,57,{"$nulls":8},57,{"$nulls":8},57]
[null,58,{"$nulls":8},58,{"$nulls":8},58]
[null,59,{"$nulls":8},59,{"$nulls":8},59]
[null,60,{"$nulls":8},60,{"$nulls":8},60]
[null,61,{"$nulls":8},61,{"$nulls":8},61]
[null,62,{"$nulls":8},62,{"$nulls":8},62]
[null,63,{"$nulls":8},63,{"$nulls":8},63]
[null,64,{"$nulls":8},64,{"$nulls":8},64]
[null,65,{"$nulls":8},65,{"$nulls":8},65]
[null,66,{"$nulls":8},66,{"$nulls":8},66]
[null,67,{"$nulls":8},67,{"$nulls":8},67]
[null,68,{"$nulls":8},68,{"$nulls":8},68]
[null,69,{"$nulls":8},70,{"$nulls":8},70]
[{"$nulls":4},"Sous Total",{"$f":"SUM(F86:F154)","v":{"v":660,"d":"660.00 €"}},{"v":1139.54,"d":"1,139.54 €"},{"$nulls":6},"Sous Total",{"$f":"SUM(O86:O154)","v":0},0,{"$nulls":6},"Sous Total",{"$f":"SUM(X86:X154)","v":0},0]
[{"$nulls":4},"Total",{"$f":"G155-F155+G83","v":{"v":1438.62,"d":"1,438.62 €"}},{"$nulls":7},"Total",{"$f":"P155-O155+P83","v":{"v":2471.43,"d":"2,471.43 €"}},{"$nulls":7},"Total",{"$f":"Y155-X155+Y83","v":{"v":3092.2,"d":"3,092.20 €"}}]
["Mapie"]
["Cpt Joint","Compte maison"]
[]
[]
[{"$nulls":4},"Fin de moi précédent",null,{"$f":"Fevrier!F234","v":{"v":4649.5199999999995,"d":"4,649.52 €"}}]
[]
[null,"N° de transaction","Date","Objet","Précision","debit","Crédit","Type de paiment","Divers"]
[null,1,"2024-12-05","Electricité",null,null,{"v":105,"d":"105.00 €"},"Virement intercompte"]
[null,2,"2024-12-05","gaz",null,null,{"v":70,"d":"70.00 €"},"Virement intercompte"]
[null,3,"2024-12-05","Bois",null,null,{"v":60,"d":"60.00 €"},"Virement intercompte"]
[null,4,"2024-12-05","Prêt maison",null,null,{"v":443.23,"d":"443.23 €"},"Virement intercompte"]
[null,5,"2024-12-05","Prêt travaux",null,null,{"v":70.34,"d":"70.34 €"},"Virement intercompte"]
[null,6,"2024-12-05","Prêt travaux",null,null,{"v":155.37,"d":"155.37 €"},"Virement intercompte"]
[null,7,"2024-12-05","Frais Banquaire",null,null,{"v":10,"d":"10.00 €"},"Virement Mapie"]
[null,8,"2024-12-05","Frais Banquaire",null,null,{"v":10,"d":"10.00 €"},"Virement intercompte"]
[null,9,"2024-12-05","Frais Banquaire",null,null,{"v":9.18,"d":"9.18 €"},"Virement banquaire"]
[null,10,"2024-12-05","Eau ",null,null,{"v":55,"d":"55.00 €"},"Virement intercompte"]
[null,11,"2024-12-05","Prêt Duster",null,null,{"v":323.97,"d":"323.97 €"},"Virement intercompte"]
[null,12,"2024-12-05","Scolarité",null,null,{"v":280,"d":"280.00 €"},"Virement Mapie"]
[null,13,"2024-12-05","sport",null,null,{"v":130,"d":"130.00 €"},"Virement Mapie"]
[null,14,"2024-12-05","Assurances",null,null,{"v":130,"d":"130.00 €"},"Virement intercompte"]
[null,15,"2024-12-05","Téléphone",null,null,{"v":55,"d":"55.00 €"},"Virement intercompte"]
[null,16,"2024-12-05","mutuelle",null,null,{"v":70,"d":"70.00 €"},"Virement intercompte"]
[null,17,"2024-12-05","salaire",null,null,{"v":120,"d":"120.00 €"}]
[null,18,"2024-12-05","Nourrice","congé",null,{"v":50,"d":"50.00 €"},"Virement Mapie"]
[null,19,"2024-12-05","Nourrice","recouvrement PAJE",null,{"v":319.07,"d":"319.07 €"},"Virement banquaire"]
[null,20,"2024-12-05","Entretien voiture",null,null,{"v":75,"d":"75.00 €"},"Virement intercompte"]
[null,21,null,"Nourrice","Salaire",null,null,"Virement banquaire"]
[null,22,null,"Electricité",null,{"v":103,"d":"103.00 €"},null,"Prélèvement"]
[null,23,null,"gaz",null,{"v":49,"d":"49.00 €"},null,"Prélèvement"]
[null,24,null,"Prêt maison",null,{"v":443.23,"d":"443.23 €"},null,"Prélèvement"]
[null,25,null,"Prêt travaux",null,{"v":70.34,"d":"70.34 €"},null,"Prélèvement"]
[null,26,null,"Prêt travaux",null,{"v":155.37,"d":"155.37 €"},null,"Prélèvement"]
[null,27,null,"Frais Banquaire",null,{"v":23.46,"d":"23.46 €"},null,"Prélèvement"]
[null,28,null,"Prêt Duster",null,{"v":323.97,"d":"323.97 €"},null,"Prélèvement"]
[null,29,null,"Scolarité",{"$nulls":3},"Prélèvement"]
[null,30,null,"Téléphone",null,{"v":16.84,"d":"16.84 €"},null,"Prélèvement"]
[null,31,null,"Téléphone",null,{"v":28.99,"d":"28.99 €"},null,"Prélèvement"]
[null,32,null,"mutuelle",null,{"v":70,"d":"70.00 €"},null,"Prélèvement"]
[null,33]
[null,34]
[null,35]
[null,36]
[null,37]
[null,38]
[null,39]
[null,40]
[null,41]
[null,42]
[null,43]
[null,44]
[null,45]
[null,46]
[null,47]
[null,48]
[null,49]
[null,50]
[null,51]
[null,52]
[null,53]
[null,54]
[null,55]
[null,56]
[null,57]
[null,58]
[null,59]
[null,60]
[null,61]
[null,62]
[null,63]
[null,64]
[null,65]
[null,66]
[null,67]
[null,68]
[null,69]
[{"$nulls":4},"Sous Total",{"$f":"SUM(F164:F232)","v":{"v":1284.2,"d":"1,284.20 €"}},{"$f":"SUM(G164:G232)","v":{"v":2541.1600000000003,"d":"2,541.16 €"}}]
[{"$nulls":4},"Total",{"$f":"G161+G233-F233","v":{"v":5906.4800000000005,"d":"5,906.48 €"}}]
["Commun"]
[{"$nulls":10},"Livret A Arzhel"]
[]
[]
[{"$nulls":13},"Fin de moi précédent",null,{"$f":"Fevrier!O260","v":{"v":2175,"d":"2,175.00 €"}}]
[]
[{"$nulls":10},"N° de transaction","Date","Objet","Précision","debit","Crédit","Virement intercompte","Divers"]
[]
[{"$nulls":10},1,"2024-12-05","Epargne","mensuelle",null,{"v":20,"d":"20.00 €"},"Virement intercompte"]
[{"$nulls":10},2]
[{"$nulls":10},3]
[{"$nulls":10},4]
[{"$nulls":10},5]
[{"$nulls":10},6]
[{"$nulls":10},7]
[{"$nulls":10},8]
[{"$nulls":10},9]
[{"$nulls":10},10]
[{"$nulls":10},11]
[{"$nulls":10},12]
[{"$nulls":10},13]
[{"$nulls":10},14]
[{"$nulls":10},15]
[{"$nulls":10},16]
[{"$nulls":13},"Sous Total",{"$f":"SUM(O243:O258)","v":{"v":0,"d":"0.00 €"}},{"v":20,"d":"20.00 €"}]
[{"$nulls":13},"Total",{"$f":"P259-O259+P239","v":{"v":2195,"d":"2,195.00 €"}}]
["Arzhel"]
[{"$nulls":10},"Livret A Azylis"]
[]
[]
[{"$nulls":13},"Fin de moi précédent",null,{"$f":"Fevrier!O286","v":{"v":1560,"d":"1,560.00 €"}}]
[]
[{"$nulls":10},"N° de transaction","Date","Objet","Précision","debit","Crédit","Virement intercompte","Divers"]
[]
[{"$nulls":10},1,"2024-12-05","Epargne","Mensuelle",null,{"v":20,"d":"20.00 €"},"Virement intercompte"]
[{"$nulls":10},2]
[{"$nulls":10},3]
[{"$nulls":10},4]
[{"$nulls":10},5]
[{"$nulls":10},6]
[{"$nulls":10},7]
[{"$nulls":10},8]
[{"$nulls":10},9]
[{"$nulls":10},10]
[{"$nulls":10},11]
[{"$nulls":10},12]
[{"$nulls":10},13]
[{"$nulls":10},14]
[{"$nulls":10},15]
[{"$nulls":10},16]
[{"$nulls":13},"Sous Total",{"$f":"SUM(O269:O284)","v":{"v":0,"d":"0.00 €"}},{"v":20,"d":"20.00 €"}]
[{"$nulls":13},"Total",{"$f":"P285-O285+P265","v":{"v":1580,"d":"1,580.00 €"}}]
["Azylis"]
[{"$nulls":10},"Livret A Azekiel"]
[]
[]
[{"$nulls":13},"Fin de moi précédent",null,{"$f":"Fevrier!O312","v":{"v":1035,"d":"1,035.00 €"}}]
[]
[{"$nulls":10},"N° de transaction","Date","Objet","Précision","debit","Crédit","Virement intercompte","Divers"]
[]
[{"$nulls":10},1,"2024-12-05","Epargne","mensuell",null,{"v":15,"d":"15.00 €"},"Virement intercompte"]
[{"$nulls":10},2]
[{"$nulls":10},3]
[{"$nulls":10},4]
[{"$nulls":10},5]
[{"$nulls":10},6]
[{"$nulls":10},7]
[{"$nulls":10},8]
[{"$nulls":10},9]
[{"$nulls":10},10]
[{"$nulls":10},11]
[{"$nulls":10},12]
[{"$nulls":10},13]
[{"$nulls":10},14]
[{"$nulls":10},15]
[{"$nulls":10},16]
[{"$nulls":13},"Sous Total",{"$f":"SUM(O295:O310)","v":{"v":0,"d":"0.00 €"}},{"v":15,"d":"15.00 €"}]
[{"$nulls":13},"Total",{"$f":"P311-O311+P291","v":{"v":1050,"d":"1,050.00 €"}}]
["Azekiel"]

{"sheet":"Liste","index":15,"n_rows":295,"n_cols":16,"rows_kept":295}
[]
[{"$f":"Feuil1!A3","v":"CHARGES FONCIERES"},"Electricité",null,"type de paiment",null,null,"Cpt Charlie","K7:R48"]
[null,"Gaz",null,"Carte bleu",null,null,"Cpt Mapie"]
[null,"Bois",null,"Chèque",null,null,"Cpt Cjoint"]
[null,"Eau ",null,"Prélèvement",null,null,"Livret A Charlie","K7:R48"]
[null,"Loyer",null,"Virement intercompte",null,null,"Livret A Mapie"]
[null,"Assurances",null,"Virement banquaire",null,null,"Livret A Arzhel"]
[null,"Jardin",null,"Paypal",null,null,"Livret A Azylis"]
[null,"Travaux",null,"Virement Mapie",null,null,"Livret A Azekiel"]
[{"$f":"Feuil1!A16","v":"CHARGES DE FONCTIONNEMENTS"},"Consommable",null,"Autre",null,null,"LEP Charlie"]
[null,"Scolarité",null,"Carte Auchan",null,null,"LEP Mapie"]
[null,"Carburant",null,"Depot de chèque ",null,null,"Autre"]
[{"$nulls":3},"Lydia"]
[null,"Entretien voiture",null,"virement  le bon coin"]
[null,"Animaux"]
[null,"Medecin"]
[null,"Mutuelle"]
[null,"Thérapeuthe"]
[null,"Nourrice"]
[]
[null,"Vétement"]
[null,"Coiffeur"]
[null,"Covoiturage"]
[null,"Téléphone"]
[null,"Loisir"]
[null,"Divers"]
[{"$f":"Feuil1!A37","v":"CHARGES DE LOISIRS"},"Restaurant"]
[null,"Sorties diverses"]
[null,"Vacances"]
[null,"Cadeaux "]
[null,"Sport"]
[null,"Voyages"]
[{"$f":"Feuil1!A46","v":"CHARGES ADMINISTRATIVES"},"Salaire"]
[null,"Dette"]
[null,"Prêt"]
[null,"Prêt conso"]
[null,"Prêt maison"]
[null,"Prêt Duster"]
[null,"Prêt travaux"]
[null,"Frais boulot"]
[null,"Remboursement "]
[null,"Frais Banquaire"]
[null,"Frais asso"]
[null,"autre revenu"]
[null,"Boîte "]
[{"$f":"Feuil1!A57","v":"EPARGNES"},"Animaux"]
[null,"Impot et taxe"]
[null,"Epargne"]
[null,"Epargne enfant"]
[null,"Investissement pièces"]
[null,"Stock mapie"]
{"$rows_empty":217}
[{"$nulls":15},20]
{"$rows_empty":25}
[{"$nulls":15},15]

{"sheet":"Feuil1","index":16,"n_rows":295,"n_cols":97,"rows_kept":295,"merged":[[0,1,0,8],[0,9,0,16],[0,17,0,24],[0,25,0,32],[0,33,0,40],[0,41,0,48],[0,49,0,56],[0,57,0,64],[0,65,0,72],[0,73,0,80],[0,81,0,88],[0,89,0,96]]}
["Mois","Janvier",{"$nulls":7},"Février",{"$nulls":7},"Mars",{"$nulls":7},"Avril",{"$nulls":7},"Mai",{"$nulls":7},"Juin",{"$nulls":7},"Juillet",{"$nulls":7},"Août",{"$nulls":7},"Septembre",{"$nulls":7},"Octobre",{"$nulls":7},"Novembre",{"$nulls":7},"Décembre"]
[null,null,"cpt charlie","cpt mapie","Cpt joint","LivA Charlie","LivA mapie","LEP charlie","LEP mapie",null,"cpt charlie","cpt mapie","Cpt joint","LivA Charlie","LivA mapie","LEP charlie","LEP mapie",null,"cpt charlie","cpt mapie","Cpt joint","LivA Charlie","LivA mapie","LEP charlie","LEP mapie",null,"cpt charlie","cpt mapie","Cpt joint","LivA Charlie","LivA mapie","LEP charlie","LEP mapie",null,"cpt charlie","cpt mapie","Cpt joint","LivA Charlie","LivA mapie","LEP charlie","LEP mapie",null,"cpt charlie","cpt mapie","Cpt joint","LivA Charlie","LivA mapie","LEP charlie","LEP mapie",null,"cpt charlie","cpt mapie","Cpt joint","LivA Charlie","LivA mapie","LEP charlie","LEP mapie",null,"cpt charlie","cpt mapie","Cpt joint","LivA Charlie","LivA mapie","LEP charlie","LEP mapie",null,"cpt charlie","cpt mapie","Cpt joint","LivA Charlie","LivA mapie","LEP charlie","LEP mapie",null,"cpt charlie","cpt mapie","Cpt joint","LivA Charlie","LivA mapie","LEP charlie","LEP mapie",null,"cpt charlie","cpt mapie","Cpt joint","LivA Charlie","LivA mapie","LEP charlie","LEP mapie",null,"cpt charlie","cpt mapie","Cpt joint","LivA Charlie","LivA mapie","LEP charlie","LEP mapie"]
["CHARGES FONCIERES"]
["ENERGIES"]
["Electricité",{"$f":"SUM(C5:I5)","v":{"v":103,"d":"103.00 €"}},{"$f":"SUMPRODUCT(('Janvier '!$D$8:$D$76=$A5)*'Janvier '!$F$8:$F$76)-SUMPRODUCT(('Janvier '!$D$8:$D$76=$A5)*'Janvier '!$G$8:$G$76)","v":{"v":105,"d":"105.00 €"}},{"$f":"SUMPRODUCT(('Janvier '!$D86:$D$154=$A5)*'Janvier '!$F$86:$F$154)-SUMPRODUCT(('Janvier '!$D86:$D$154=$A5)*'Janvier '!$G$86:$G$154)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT(('Janvier '!$D$164:$D$232=$A5)*'Janvier '!$F$164:$F$232)-SUMPRODUCT(('Janvier '!$D$164:$D$232=$A5)*'Janvier '!$G$164:$G$232)","v":{"v":-2,"d":"-2.00 €"}},{"$f":"SUMPRODUCT(('Janvier '!$M$13:$M$46=$A5)*'Janvier '!$O$13:$O$46)+SUMPRODUCT(('Janvier '!$M$58:$M$73=$A5)*'Janvier '!$O$58:$O$73)-SUMPRODUCT(('Janvier '!$M$13:$M$46=$A5)*'Janvier '!$P$13:$P$46)-SUMPRODUCT(('Janvier '!$M$58:$M$73=$A5)*'Janvier '!$P$58:$P$73)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT(('Janvier '!$M$86:$M$154=$A5)*'Janvier '!$O$86:$O$154)-SUMPRODUCT(('Janvier '!$M$86:$M$154=$A5)*'Janvier '!$P$86:$P$154)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT(('Janvier '!$V$8:$V$76=$A5)*'Janvier '!$X$8:$X$76)-SUMPRODUCT(('Janvier '!$V$8:$V$76=$A5)*'Janvier '!$Y$8:$Y$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT(('Janvier '!$V$86:$V$154=$A5)*'Janvier '!$X$86:$X$154)-SUMPRODUCT(('Janvier '!$V$8:$V$76=$A5)*'Janvier '!$Y$8:$Y$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUM(K5:Q5)","v":{"v":103,"d":"103.00 €"}},{"$f":"SUMPRODUCT((Fevrier!$D$8:$D$76=$A5)*Fevrier!$F$8:$F$76)-SUMPRODUCT((Fevrier!$D$8:$D$76=$A5)*Fevrier!$G$8:$G$76)","v":{"v":105,"d":"105.00 €"}},{"$f":"SUMPRODUCT((Fevrier!$D86:$D$154=$A5)*Fevrier!$F$86:$F$154)-SUMPRODUCT((Fevrier!$D86:$D$154=$A5)*Fevrier!$G$86:$G$154)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Fevrier!$D$164:$D$232=$A5)*Fevrier!$F$164:$F$232)-SUMPRODUCT((Fevrier!$D$164:$D$232=$A5)*Fevrier!$G$164:$G$232)","v":{"v":-2,"d":"-2.00 €"}},{"$f":"SUMPRODUCT((Fevrier!$M$13:$M$46=$A5)*Fevrier!$O$13:$O$46)+SUMPRODUCT((Fevrier!$M$58:$M$73=$A5)*Fevrier!$O$58:$O$73)-SUMPRODUCT((Fevrier!$M$13:$M$46=$A5)*Fevrier!$P$13:$P$46)-SUMPRODUCT((Fevrier!$M$58:$M$73=$A5)*Fevrier!$P$58:$P$73)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Fevrier!$M$86:$M$154=$A5)*Fevrier!$O$86:$O$154)-SUMPRODUCT((Fevrier!$M$86:$M$154=$A5)*Fevrier!$P$86:$P$154)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Fevrier!$V$8:$V$76=$A5)*Fevrier!$X$8:$X$76)-SUMPRODUCT((Fevrier!$V$8:$V$76=$A5)*Fevrier!$Y$8:$Y$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Fevrier!$V$86:$V$154=$A5)*Fevrier!$X$86:$X$154)-SUMPRODUCT((Fevrier!$V$8:$V$76=$A5)*Fevrier!$Y$8:$Y$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUM(S5:Y5)","v":{"v":103,"d":"103.00 €"}},{"$f":"SUMPRODUCT((Mars!$D$8:$D$76=$A5)*Mars!$F$8:$F$76)-SUMPRODUCT((Mars!$D$8:$D$76=$A5)*Mars!$G$8:$G$76)","v":{"v":105,"d":"105.00 €"}},{"$f":"SUMPRODUCT((Mars!$D86:$D$154=$A5)*Mars!$F$86:$F$154)-SUMPRODUCT((Mars!$D86:$D$154=$A5)*Mars!$G$86:$G$154)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Mars!$D$164:$D$232=$A5)*Mars!$F$164:$F$232)-SUMPRODUCT((Mars!$D$164:$D$232=$A5)*Mars!$G$164:$G$232)","v":{"v":-2,"d":"-2.00 €"}},{"$f":"SUMPRODUCT((Mars!$M$13:$M$46=$A5)*Mars!$O$13:$O$46)+SUMPRODUCT((Mars!$M$58:$M$73=$A5)*Mars!$O$58:$O$73)-SUMPRODUCT((Mars!$M$13:$M$46=$A5)*Mars!$P$13:$P$46)-SUMPRODUCT((Mars!$M$58:$M$73=$A5)*Mars!$P$58:$P$73)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Mars!$M$86:$M$154=$A5)*Mars!$O$86:$O$154)-SUMPRODUCT((Mars!$M$86:$M$154=$A5)*Mars!$P$86:$P$154)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Mars!$V$8:$V$76=$A5)*Mars!$X$8:$X$76)-SUMPRODUCT((Mars!$V$8:$V$76=$A5)*Mars!$Y$8:$Y$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Mars!$V$86:$V$154=$A5)*Mars!$X$86:$X$154)-SUMPRODUCT((Mars!$V$8:$V$76=$A5)*Mars!$Y$8:$Y$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUM(AA5:AG5)","v":{"v":103,"d":"103.00 €"}},{"$f":"SUMPRODUCT((Avril!$D$8:$D$76=$A5)*Avril!$F$8:$F$76)-SUMPRODUCT((Avril!$D$8:$D$76=$A5)*Avril!$G$8:$G$76)","v":{"v":105,"d":"105.00 €"}},{"$f":"SUMPRODUCT((Avril!$D86:$D$154=$A5)*Avril!$F$86:$F$154)-SUMPRODUCT((Avril!$D86:$D$154=$A5)*Avril!$G$86:$G$154)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Avril!$D$164:$D$232=$A5)*Avril!$F$164:$F$232)-SUMPRODUCT((Avril!$D$164:$D$232=$A5)*Avril!$G$164:$G$232)","v":{"v":-2,"d":"-2.00 €"}},{"$f":"SUMPRODUCT((Avril!$M$13:$M$46=$A5)*Avril!$O$13:$O$46)+SUMPRODUCT((Avril!$M$58:$M$73=$A5)*Avril!$O$58:$O$73)-SUMPRODUCT((Avril!$M$13:$M$46=$A5)*Avril!$P$13:$P$46)-SUMPRODUCT((Avril!$M$58:$M$73=$A5)*Avril!$P$58:$P$73)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Avril!$M$86:$M$154=$A5)*Avril!$O$86:$O$154)-SUMPRODUCT((Avril!$M$86:$M$154=$A5)*Avril!$P$86:$P$154)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Avril!$V$8:$V$76=$A5)*Avril!$X$8:$X$76)-SUMPRODUCT((Avril!$V$8:$V$76=$A5)*Avril!$Y$8:$Y$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Avril!$V$86:$V$154=$A5)*Avril!$X$86:$X$154)-SUMPRODUCT((Avril!$V$8:$V$76=$A5)*Avril!$Y$8:$Y$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUM(AI5:AO5)","v":{"v":103,"d":"103.00 €"}},{"$f":"SUMPRODUCT((Mai!$D$8:$D$76=$A5)*Mai!$F$8:$F$76)-SUMPRODUCT((Mai!$D$8:$D$76=$A5)*Mai!$G$8:$G$76)","v":{"v":105,"d":"105.00 €"}},{"$f":"SUMPRODUCT((Mai!$D86:$D$154=$A5)*Mai!$F$86:$F$154)-SUMPRODUCT((Mai!$D86:$D$154=$A5)*Mai!$G$86:$G$154)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Mai!$D$164:$D$232=$A5)*Mai!$F$164:$F$232)-SUMPRODUCT((Mai!$D$164:$D$232=$A5)*Mai!$G$164:$G$232)","v":{"v":-2,"d":"-2.00 €"}},{"$f":"SUMPRODUCT((Mai!$M$13:$M$46=$A5)*Mai!$O$13:$O$46)+SUMPRODUCT((Mai!$M$58:$M$73=$A5)*Mai!$O$58:$O$73)-SUMPRODUCT((Mai!$M$13:$M$46=$A5)*Mai!$P$13:$P$46)-SUMPRODUCT((Mai!$M$58:$M$73=$A5)*Mai!$P$58:$P$73)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Mai!$M$86:$M$154=$A5)*Mai!$O$86:$O$154)-SUMPRODUCT((Mai!$M$86:$M$154=$A5)*Mai!$P$86:$P$154)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Mai!$V$8:$V$76=$A5)*Mai!$X$8:$X$76)-SUMPRODUCT((Mai!$V$8:$V$76=$A5)*Mai!$Y$8:$Y$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Mai!$V$86:$V$154=$A5)*Mai!$X$86:$X$154)-SUMPRODUCT((Mai!$V$8:$V$76=$A5)*Mai!$Y$8:$Y$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUM(AQ5:AW5)","v":{"v":103,"d":"103.00 €"}},{"$f":"SUMPRODUCT((Juin!$D$8:$D$76=$A5)*Juin!$F$8:$F$76)-SUMPRODUCT((Juin!$D$8:$D$76=$A5)*Juin!$G$8:$G$76)","v":{"v":105,"d":"105.00 €"}},{"$f":"SUMPRODUCT((Juin!$D86:$D$154=$A5)*Juin!$F$86:$F$154)-SUMPRODUCT((Juin!$D86:$D$154=$A5)*Juin!$G$86:$G$154)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Juin!$D$164:$D$232=$A5)*Juin!$F$164:$F$232)-SUMPRODUCT((Juin!$D$164:$D$232=$A5)*Juin!$G$164:$G$232)","v":{"v":-2,"d":"-2.00 €"}},{"$f":"SUMPRODUCT((Juin!$M$13:$M$46=$A5)*Juin!$O$13:$O$46)+SUMPRODUCT((Juin!$M$58:$M$73=$A5)*Juin!$O$58:$O$73)-SUMPRODUCT((Juin!$M$13:$M$46=$A5)*Juin!$P$13:$P$46)-SUMPRODUCT((Juin!$M$58:$M$73=$A5)*Juin!$P$58:$P$73)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Juin!$M$86:$M$154=$A5)*Juin!$O$86:$O$154)-SUMPRODUCT((Juin!$M$86:$M$154=$A5)*Juin!$P$86:$P$154)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Juin!$V$8:$V$76=$A5)*Juin!$X$8:$X$76)-SUMPRODUCT((Juin!$V$8:$V$76=$A5)*Juin!$Y$8:$Y$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Juin!$V$86:$V$154=$A5)*Juin!$X$86:$X$154)-SUMPRODUCT((Juin!$V$8:$V$76=$A5)*Juin!$Y$8:$Y$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUM(AY5:BE5)","v":{"v":103,"d":"103.00 €"}},{"$f":"SUMPRODUCT((Juillet!$D$8:$D$76=$A5)*Juillet!$F$8:$F$76)-SUMPRODUCT((Juillet!$D$8:$D$76=$A5)*Juillet!$G$8:$G$76)","v":{"v":105,"d":"105.00 €"}},{"$f":"SUMPRODUCT((Juillet!$D86:$D$154=$A5)*Juillet!$F$86:$F$154)-SUMPRODUCT((Juillet!$D86:$D$154=$A5)*Juillet!$G$86:$G$154)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Juillet!$D$164:$D$232=$A5)*Juillet!$F$164:$F$232)-SUMPRODUCT((Juillet!$D$164:$D$232=$A5)*Juillet!$G$164:$G$232)","v":{"v":-2,"d":"-2.00 €"}},{"$f":"SUMPRODUCT((Juillet!$M$13:$M$46=$A5)*Juillet!$O$13:$O$46)+SUMPRODUCT((Juillet!$M$58:$M$73=$A5)*Juillet!$O$58:$O$73)-SUMPRODUCT((Juillet!$M$13:$M$46=$A5)*Juillet!$P$13:$P$46)-SUMPRODUCT((Juillet!$M$58:$M$73=$A5)*Juillet!$P$58:$P$73)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Juillet!$M$86:$M$154=$A5)*Juillet!$O$86:$O$154)-SUMPRODUCT((Juillet!$M$86:$M$154=$A5)*Juillet!$P$86:$P$154)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Juillet!$V$8:$V$76=$A5)*Juillet!$X$8:$X$76)-SUMPRODUCT((Juillet!$V$8:$V$76=$A5)*Juillet!$Y$8:$Y$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Juillet!$V$86:$V$154=$A5)*Juillet!$X$86:$X$154)-SUMPRODUCT((Juillet!$V$8:$V$76=$A5)*Juillet!$Y$8:$Y$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUM(BG5:BM5)","v":{"v":103,"d":"103.00 €"}},{"$f":"SUMPRODUCT((Aout!$D$8:$D$76=$A5)*Aout!$F$8:$F$76)-SUMPRODUCT((Aout!$D$8:$D$76=$A5)*Aout!$G$8:$G$76)","v":{"v":105,"d":"105.00 €"}},{"$f":"SUMPRODUCT((Aout!D86:D154=$A5)*Aout!$F$86:$F$154)-SUMPRODUCT((Aout!$D86:$D$154=$A5)*Aout!$G$86:$G$154)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Aout!$D$164:$D$232=$A5)*Aout!$F$164:$F$232)-SUMPRODUCT((Aout!$D$164:$D$232=$A5)*Aout!$G$164:$G$232)","v":{"v":-2,"d":"-2.00 €"}},{"$f":"SUMPRODUCT((Aout!$M$13:$M$46=$A5)*Aout!$O$13:$O$46)+SUMPRODUCT((Aout!$M$58:$M$73=$A5)*Aout!$O$58:$O$73)-SUMPRODUCT((Aout!$M$13:$M$46=$A5)*Aout!$P$13:$P$46)-SUMPRODUCT((Aout!$M$58:$M$73=$A5)*Aout!$P$58:$P$73)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Aout!$M$86:$M$154=$A5)*Aout!$O$86:$O$154)-SUMPRODUCT((Aout!$M$86:$M$154=$A5)*Aout!$P$86:$P$154)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Aout!$V$8:$V$76=$A5)*Aout!$X$8:$X$76)-SUMPRODUCT((Aout!$V$8:$V$76=$A5)*Aout!$Y$8:$Y$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Aout!$V$86:$V$154=$A5)*Aout!$X$86:$X$154)-SUMPRODUCT((Aout!$V$8:$V$76=$A5)*Aout!$Y$8:$Y$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUM(BO5:BU5)","v":{"v":103,"d":"103.00 €"}},{"$f":"SUMPRODUCT((Septembre!$D$8:$D$76=$A5)*Septembre!$F$8:$F$76)-SUMPRODUCT((Septembre!$D$8:$D$76=$A5)*Septembre!$G$8:$G$76)","v":{"v":105,"d":"105.00 €"}},{"$f":"SUMPRODUCT((Septembre!$D86:$D$154=$A5)*Septembre!$F$86:$F$154)-SUMPRODUCT((Septembre!$D86:$D$154=$A5)*Septembre!$G$86:$G$154)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Septembre!$D$164:$D$232=$A5)*Septembre!$F$164:$F$232)-SUMPRODUCT((Septembre!$D$164:$D$232=$A5)*Septembre!$G$164:$G$232)","v":{"v":-2,"d":"-2.00 €"}},{"$f":"SUMPRODUCT((Septembre!$M$13:$M$46=$A5)*Septembre!$O$13:$O$46)+SUMPRODUCT((Septembre!$M$58:$M$73=$A5)*Septembre!$O$58:$O$73)-SUMPRODUCT((Septembre!$M$13:$M$46=$A5)*Septembre!$P$13:$P$46)-SUMPRODUCT((Septembre!$M$58:$M$73=$A5)*Septembre!$P$58:$P$73)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Septembre!$M$86:$M$154=$A5)*Septembre!$O$86:$O$154)-SUMPRODUCT((Septembre!$M$86:$M$154=$A5)*Septembre!$P$86:$P$154)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Septembre!$V$8:$V$76=$A5)*Septembre!$X$8:$X$76)-SUMPRODUCT((Septembre!$V$8:$V$76=$A5)*Septembre!$Y$8:$Y$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Septembre!$V$86:$V$154=$A5)*Septembre!$X$86:$X$154)-SUMPRODUCT((Septembre!$V$8:$V$76=$A5)*Septembre!$Y$8:$Y$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUM(BW5:CC5)","v":{"v":103,"d":"103.00 €"}},{"$f":"SUMPRODUCT((Octobre!$D$8:$D$76=$A5)*Octobre!$F$8:$F$76)-SUMPRODUCT((Octobre!$D$8:$D$76=$A5)*Octobre!$G$8:$G$76)","v":{"v":105,"d":"105.00 €"}},{"$f":"SUMPRODUCT((Octobre!$D86:$D$154=$A5)*Octobre!$F$86:$F$154)-SUMPRODUCT((Octobre!$D86:$D$154=$A5)*Octobre!$G$86:$G$154)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Octobre!$D$164:$D$232=$A5)*Octobre!$F$164:$F$232)-SUMPRODUCT((Octobre!$D$164:$D$232=$A5)*Octobre!$G$164:$G$232)","v":{"v":-2,"d":"-2.00 €"}},{"$f":"SUMPRODUCT((Octobre!$M$13:$M$46=$A5)*Octobre!$O$13:$O$46)+SUMPRODUCT((Octobre!$M$58:$M$73=$A5)*Octobre!$O$58:$O$73)-SUMPRODUCT((Octobre!$M$13:$M$46=$A5)*Octobre!$P$13:$P$46)-SUMPRODUCT((Octobre!$M$58:$M$73=$A5)*Octobre!$P$58:$P$73)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Octobre!$M$86:$M$154=$A5)*Octobre!$O$86:$O$154)-SUMPRODUCT((Octobre!$M$86:$M$154=$A5)*Octobre!$P$86:$P$154)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Octobre!$V$8:$V$76=$A5)*Octobre!$X$8:$X$76)-SUMPRODUCT((Octobre!$V$8:$V$76=$A5)*Octobre!$Y$8:$Y$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Octobre!$V$86:$V$154=$A5)*Octobre!$X$86:$X$154)-SUMPRODUCT((Octobre!$V$8:$V$76=$A5)*Octobre!$Y$8:$Y$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUM(CE5:CK5)","v":{"v":103,"d":"103.00 €"}},{"$f":"SUMPRODUCT((Novembre!$D$8:$D$76=$A5)*Novembre!$F$8:$F$76)-SUMPRODUCT((Novembre!$D$8:$D$76=$A5)*Novembre!$G$8:$G$76)","v":{"v":105,"d":"105.00 €"}},{"$f":"SUMPRODUCT((Novembre!$D86:$D$154=$A5)*Novembre!$F$86:$F$154)-SUMPRODUCT((Novembre!$D86:$D$154=$A5)*Novembre!$G$86:$G$154)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Novembre!$D$164:$D$232=$A5)*Novembre!$F$164:$F$232)-SUMPRODUCT((Novembre!$D$164:$D$232=$A5)*Novembre!$G$164:$G$232)","v":{"v":-2,"d":"-2.00 €"}},{"$f":"SUMPRODUCT((Novembre!$M$13:$M$46=$A5)*Novembre!$O$13:$O$46)+SUMPRODUCT((Novembre!$M$58:$M$73=$A5)*Novembre!$O$58:$O$73)-SUMPRODUCT((Novembre!$M$13:$M$46=$A5)*Novembre!$P$13:$P$46)-SUMPRODUCT((Novembre!$M$58:$M$73=$A5)*Novembre!$P$58:$P$73)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Novembre!$M$86:$M$154=$A5)*Novembre!$O$86:$O$154)-SUMPRODUCT((Novembre!$M$86:$M$154=$A5)*Novembre!$P$86:$P$154)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Novembre!$V$8:$V$76=$A5)*Novembre!$X$8:$X$76)-SUMPRODUCT((Novembre!$V$8:$V$76=$A5)*Novembre!$Y$8:$Y$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Novembre!$V$86:$V$154=$A5)*Novembre!$X$86:$X$154)-SUMPRODUCT((Novembre!$V$8:$V$76=$A5)*Novembre!$Y$8:$Y$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUM(CM5:CS5)","v":{"v":103,"d":"103.00 €"}},{"$f":"SUMPRODUCT((Décembre!$D$8:$D$76=$A5)*Décembre!$F$8:$F$76)-SUMPRODUCT((Décembre!$D$8:$D$76=$A5)*Décembre!$G$8:$G$76)","v":{"v":105,"d":"105.00 €"}},{"$f":"SUMPRODUCT((Décembre!$D86:$D$154=$A5)*Décembre!$F$86:$F$154)-SUMPRODUCT((Décembre!$D86:$D$154=$A5)*Décembre!$G$86:$G$154)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Décembre!$D$164:$D$232=$A5)*Décembre!$F$164:$F$232)-SUMPRODUCT((Décembre!$D$164:$D$232=$A5)*Décembre!$G$164:$G$232)","v":{"v":-2,"d":"-2.00 €"}},{"$f":"SUMPRODUCT((Décembre!$M$13:$M$46=$A5)*Décembre!$O$13:$O$46)+SUMPRODUCT((Décembre!$M$58:$M$73=$A5)*Décembre!$O$58:$O$73)-SUMPRODUCT((Décembre!$M$13:$M$46=$A5)*Décembre!$P$13:$P$46)-SUMPRODUCT((Décembre!$M$58:$M$73=$A5)*Décembre!$P$58:$P$73)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Décembre!$M$86:$M$154=$A5)*Décembre!$O$86:$O$154)-SUMPRODUCT((Décembre!$M$86:$M$154=$A5)*Décembre!$P$86:$P$154)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Décembre!$V$8:$V$76=$A5)*Décembre!$X$8:$X$76)-SUMPRODUCT((Décembre!$V$8:$V$76=$A5)*Décembre!$Y$8:$Y$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Décembre!$V$86:$V$154=$A5)*Décembre!$X$86:$X$154)-SUMPRODUCT((Décembre!$V$8:$V$76=$A5)*Décembre!$Y$8:$Y$76)","v":{"v":0,"d":"0.00 €"}}]
["Gaz",{"$f":"SUM(C6:I6)","v":{"v":49,"d":"49.00 €"}},{"$f":"SUMPRODUCT(('Janvier '!$D$8:$D$76=$A6)*'Janvier '!$F$8:$F$76)-SUMPRODUCT(('Janvier '!$D$8:$D$76=$A6)*'Janvier '!$G$8:$G$76)","v":{"v":70,"d":"70.00 €"}},{"$f":"SUMPRODUCT(('Janvier '!$D86:$D$154=$A6)*'Janvier '!$F$86:$F$154)-SUMPRODUCT(('Janvier '!$D86:$D$154=$A6)*'Janvier '!$G$86:$G$154)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT(('Janvier '!$D$164:$D$232=$A6)*'Janvier '!$F$164:$F$232)-SUMPRODUCT(('Janvier '!$D$164:$D$232=$A6)*'Janvier '!$G$164:$G$232)","v":{"v":-21,"d":"-21.00 €"}},{"$f":"SUMPRODUCT(('Janvier '!$M$13:$M$46=$A6)*'Janvier '!$O$13:$O$46)+SUMPRODUCT(('Janvier '!$M$58:$M$73=$A6)*'Janvier '!$O$58:$O$73)-SUMPRODUCT(('Janvier '!$M$13:$M$46=$A6)*'Janvier '!$P$13:$P$46)-SUMPRODUCT(('Janvier '!$M$58:$M$73=$A6)*'Janvier '!$P$58:$P$73)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT(('Janvier '!$M$86:$M$154=$A6)*'Janvier '!$O$86:$O$154)-SUMPRODUCT(('Janvier '!$M$86:$M$154=$A6)*'Janvier '!$P$86:$P$154)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT(('Janvier '!$V$8:$V$76=$A6)*'Janvier '!$X$8:$X$76)-SUMPRODUCT(('Janvier '!$V$8:$V$76=$A6)*'Janvier '!$Y$8:$Y$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT(('Janvier '!$V$86:$V$154=$A6)*'Janvier '!$X$86:$X$154)-SUMPRODUCT(('Janvier '!$V$8:$V$76=$A6)*'Janvier '!$Y$8:$Y$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUM(K6:Q6)","v":{"v":49,"d":"49.00 €"}},{"$f":"SUMPRODUCT((Fevrier!$D$8:$D$76=$A6)*Fevrier!$F$8:$F$76)-SUMPRODUCT((Fevrier!$D$8:$D$76=$A6)*Fevrier!$G$8:$G$76)","v":{"v":70,"d":"70.00 €"}},{"$f":"SUMPRODUCT((Fevrier!$D86:$D$154=$A6)*Fevrier!$F$86:$F$154)-SUMPRODUCT((Fevrier!$D86:$D$154=$A6)*Fevrier!$G$86:$G$154)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Fevrier!$D$164:$D$232=$A6)*Fevrier!$F$164:$F$232)-SUMPRODUCT((Fevrier!$D$164:$D$232=$A6)*Fevrier!$G$164:$G$232)","v":{"v":-21,"d":"-21.00 €"}},{"$f":"SUMPRODUCT((Fevrier!$M$13:$M$46=$A6)*Fevrier!$O$13:$O$46)+SUMPRODUCT((Fevrier!$M$58:$M$73=$A6)*Fevrier!$O$58:$O$73)-SUMPRODUCT((Fevrier!$M$13:$M$46=$A6)*Fevrier!$P$13:$P$46)-SUMPRODUCT((Fevrier!$M$58:$M$73=$A6)*Fevrier!$P$58:$P$73)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Fevrier!$M$86:$M$154=$A6)*Fevrier!$O$86:$O$154)-SUMPRODUCT((Fevrier!$M$86:$M$154=$A6)*Fevrier!$P$86:$P$154)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Fevrier!$V$8:$V$76=$A6)*Fevrier!$X$8:$X$76)-SUMPRODUCT((Fevrier!$V$8:$V$76=$A6)*Fevrier!$Y$8:$Y$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Fevrier!$V$86:$V$154=$A6)*Fevrier!$X$86:$X$154)-SUMPRODUCT((Fevrier!$V$8:$V$76=$A6)*Fevrier!$Y$8:$Y$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUM(S6:Y6)","v":{"v":49,"d":"49.00 €"}},{"$f":"SUMPRODUCT((Mars!$D$8:$D$76=$A6)*Mars!$F$8:$F$76)-SUMPRODUCT((Mars!$D$8:$D$76=$A6)*Mars!$G$8:$G$76)","v":{"v":70,"d":"70.00 €"}},{"$f":"SUMPRODUCT((Mars!$D86:$D$154=$A6)*Mars!$F$86:$F$154)-SUMPRODUCT((Mars!$D86:$D$154=$A6)*Mars!$G$86:$G$154)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Mars!$D$164:$D$232=$A6)*Mars!$F$164:$F$232)-SUMPRODUCT((Mars!$D$164:$D$232=$A6)*Mars!$G$164:$G$232)","v":{"v":-21,"d":"-21.00 €"}},{"$f":"SUMPRODUCT((Mars!$M$13:$M$46=$A6)*Mars!$O$13:$O$46)+SUMPRODUCT((Mars!$M$58:$M$73=$A6)*Mars!$O$58:$O$73)-SUMPRODUCT((Mars!$M$13:$M$46=$A6)*Mars!$P$13:$P$46)-SUMPRODUCT((Mars!$M$58:$M$73=$A6)*Mars!$P$58:$P$73)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Mars!$M$86:$M$154=$A6)*Mars!$O$86:$O$154)-SUMPRODUCT((Mars!$M$86:$M$154=$A6)*Mars!$P$86:$P$154)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Mars!$V$8:$V$76=$A6)*Mars!$X$8:$X$76)-SUMPRODUCT((Mars!$V$8:$V$76=$A6)*Mars!$Y$8:$Y$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Mars!$V$86:$V$154=$A6)*Mars!$X$86:$X$154)-SUMPRODUCT((Mars!$V$8:$V$76=$A6)*Mars!$Y$8:$Y$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUM(AA6:AG6)","v":{"v":49,"d":"49.00 €"}},{"$f":"SUMPRODUCT((Avril!$D$8:$D$76=$A6)*Avril!$F$8:$F$76)-SUMPRODUCT((Avril!$D$8:$D$76=$A6)*Avril!$G$8:$G$76)","v":{"v":70,"d":"70.00 €"}},{"$f":"SUMPRODUCT((Avril!$D86:$D$154=$A6)*Avril!$F$86:$F$154)-SUMPRODUCT((Avril!$D86:$D$154=$A6)*Avril!$G$86:$G$154)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Avril!$D$164:$D$232=$A6)*Avril!$F$164:$F$232)-SUMPRODUCT((Avril!$D$164:$D$232=$A6)*Avril!$G$164:$G$232)","v":{"v":-21,"d":"-21.00 €"}},{"$f":"SUMPRODUCT((Avril!$M$13:$M$46=$A6)*Avril!$O$13:$O$46)+SUMPRODUCT((Avril!$M$58:$M$73=$A6)*Avril!$O$58:$O$73)-SUMPRODUCT((Avril!$M$13:$M$46=$A6)*Avril!$P$13:$P$46)-SUMPRODUCT((Avril!$M$58:$M$73=$A6)*Avril!$P$58:$P$73)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Avril!$M$86:$M$154=$A6)*Avril!$O$86:$O$154)-SUMPRODUCT((Avril!$M$86:$M$154=$A6)*Avril!$P$86:$P$154)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Avril!$V$8:$V$76=$A6)*Avril!$X$8:$X$76)-SUMPRODUCT((Avril!$V$8:$V$76=$A6)*Avril!$Y$8:$Y$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Avril!$V$86:$V$154=$A6)*Avril!$X$86:$X$154)-SUMPRODUCT((Avril!$V$8:$V$76=$A6)*Avril!$Y$8:$Y$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUM(AI6:AO6)","v":{"v":49,"d":"49.00 €"}},{"$f":"SUMPRODUCT((Mai!$D$8:$D$76=$A6)*Mai!$F$8:$F$76)-SUMPRODUCT((Mai!$D$8:$D$76=$A6)*Mai!$G$8:$G$76)","v":{"v":70,"d":"70.00 €"}},{"$f":"SUMPRODUCT((Mai!$D86:$D$154=$A6)*Mai!$F$86:$F$154)-SUMPRODUCT((Mai!$D86:$D$154=$A6)*Mai!$G$86:$G$154)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Mai!$D$164:$D$232=$A6)*Mai!$F$164:$F$232)-SUMPRODUCT((Mai!$D$164:$D$232=$A6)*Mai!$G$164:$G$232)","v":{"v":-21,"d":"-21.00 €"}},{"$f":"SUMPRODUCT((Mai!$M$13:$M$46=$A6)*Mai!$O$13:$O$46)+SUMPRODUCT((Mai!$M$58:$M$73=$A6)*Mai!$O$58:$O$73)-SUMPRODUCT((Mai!$M$13:$M$46=$A6)*Mai!$P$13:$P$46)-SUMPRODUCT((Mai!$M$58:$M$73=$A6)*Mai!$P$58:$P$73)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Mai!$M$86:$M$154=$A6)*Mai!$O$86:$O$154)-SUMPRODUCT((Mai!$M$86:$M$154=$A6)*Mai!$P$86:$P$154)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Mai!$V$8:$V$76=$A6)*Mai!$X$8:$X$76)-SUMPRODUCT((Mai!$V$8:$V$76=$A6)*Mai!$Y$8:$Y$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Mai!$V$86:$V$154=$A6)*Mai!$X$86:$X$154)-SUMPRODUCT((Mai!$V$8:$V$76=$A6)*Mai!$Y$8:$Y$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUM(AQ6:AW6)","v":{"v":49,"d":"49.00 €"}},{"$f":"SUMPRODUCT((Juin!$D$8:$D$76=$A6)*Juin!$F$8:$F$76)-SUMPRODUCT((Juin!$D$8:$D$76=$A6)*Juin!$G$8:$G$76)","v":{"v":70,"d":"70.00 €"}},{"$f":"SUMPRODUCT((Juin!$D86:$D$154=$A6)*Juin!$F$86:$F$154)-SUMPRODUCT((Juin!$D86:$D$154=$A6)*Juin!$G$86:$G$154)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Juin!$D$164:$D$232=$A6)*Juin!$F$164:$F$232)-SUMPRODUCT((Juin!$D$164:$D$232=$A6)*Juin!$G$164:$G$232)","v":{"v":-21,"d":"-21.00 €"}},{"$f":"SUMPRODUCT((Juin!$M$13:$M$46=$A6)*Juin!$O$13:$O$46)+SUMPRODUCT((Juin!$M$58:$M$73=$A6)*Juin!$O$58:$O$73)-SUMPRODUCT((Juin!$M$13:$M$46=$A6)*Juin!$P$13:$P$46)-SUMPRODUCT((Juin!$M$58:$M$73=$A6)*Juin!$P$58:$P$73)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Juin!$M$86:$M$154=$A6)*Juin!$O$86:$O$154)-SUMPRODUCT((Juin!$M$86:$M$154=$A6)*Juin!$P$86:$P$154)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Juin!$V$8:$V$76=$A6)*Juin!$X$8:$X$76)-SUMPRODUCT((Juin!$V$8:$V$76=$A6)*Juin!$Y$8:$Y$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Juin!$V$86:$V$154=$A6)*Juin!$X$86:$X$154)-SUMPRODUCT((Juin!$V$8:$V$76=$A6)*Juin!$Y$8:$Y$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUM(AY6:BE6)","v":{"v":49,"d":"49.00 €"}},{"$f":"SUMPRODUCT((Juillet!$D$8:$D$76=$A6)*Juillet!$F$8:$F$76)-SUMPRODUCT((Juillet!$D$8:$D$76=$A6)*Juillet!$G$8:$G$76)","v":{"v":70,"d":"70.00 €"}},{"$f":"SUMPRODUCT((Juillet!$D86:$D$154=$A6)*Juillet!$F$86:$F$154)-SUMPRODUCT((Juillet!$D86:$D$154=$A6)*Juillet!$G$86:$G$154)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Juillet!$D$164:$D$232=$A6)*Juillet!$F$164:$F$232)-SUMPRODUCT((Juillet!$D$164:$D$232=$A6)*Juillet!$G$164:$G$232)","v":{"v":-21,"d":"-21.00 €"}},{"$f":"SUMPRODUCT((Juillet!$M$13:$M$46=$A6)*Juillet!$O$13:$O$46)+SUMPRODUCT((Juillet!$M$58:$M$73=$A6)*Juillet!$O$58:$O$73)-SUMPRODUCT((Juillet!$M$13:$M$46=$A6)*Juillet!$P$13:$P$46)-SUMPRODUCT((Juillet!$M$58:$M$73=$A6)*Juillet!$P$58:$P$73)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Juillet!$M$86:$M$154=$A6)*Juillet!$O$86:$O$154)-SUMPRODUCT((Juillet!$M$86:$M$154=$A6)*Juillet!$P$86:$P$154)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Juillet!$V$8:$V$76=$A6)*Juillet!$X$8:$X$76)-SUMPRODUCT((Juillet!$V$8:$V$76=$A6)*Juillet!$Y$8:$Y$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Juillet!$V$86:$V$154=$A6)*Juillet!$X$86:$X$154)-SUMPRODUCT((Juillet!$V$8:$V$76=$A6)*Juillet!$Y$8:$Y$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUM(BG6:BM6)","v":{"v":49,"d":"49.00 €"}},{"$f":"SUMPRODUCT((Aout!$D$8:$D$76=$A6)*Aout!$F$8:$F$76)-SUMPRODUCT((Aout!$D$8:$D$76=$A6)*Aout!$G$8:$G$76)","v":{"v":70,"d":"70.00 €"}},{"$f":"SUMPRODUCT((Aout!$D86:$D$154=$A6)*Aout!$F$86:$F$154)-SUMPRODUCT((Aout!$D86:$D$154=$A6)*Aout!$G$86:$G$154)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Aout!$D$164:$D$232=$A6)*Aout!$F$164:$F$232)-SUMPRODUCT((Aout!$D$164:$D$232=$A6)*Aout!$G$164:$G$232)","v":{"v":-21,"d":"-21.00 €"}},{"$f":"SUMPRODUCT((Aout!$M$13:$M$46=$A6)*Aout!$O$13:$O$46)+SUMPRODUCT((Aout!$M$58:$M$73=$A6)*Aout!$O$58:$O$73)-SUMPRODUCT((Aout!$M$13:$M$46=$A6)*Aout!$P$13:$P$46)-SUMPRODUCT((Aout!$M$58:$M$73=$A6)*Aout!$P$58:$P$73)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Aout!$M$86:$M$154=$A6)*Aout!$O$86:$O$154)-SUMPRODUCT((Aout!$M$86:$M$154=$A6)*Aout!$P$86:$P$154)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Aout!$V$8:$V$76=$A6)*Aout!$X$8:$X$76)-SUMPRODUCT((Aout!$V$8:$V$76=$A6)*Aout!$Y$8:$Y$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Aout!$V$86:$V$154=$A6)*Aout!$X$86:$X$154)-SUMPRODUCT((Aout!$V$8:$V$76=$A6)*Aout!$Y$8:$Y$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUM(BO6:BU6)","v":{"v":49,"d":"49.00 €"}},{"$f":"SUMPRODUCT((Septembre!$D$8:$D$76=$A6)*Septembre!$F$8:$F$76)-SUMPRODUCT((Septembre!$D$8:$D$76=$A6)*Septembre!$G$8:$G$76)","v":{"v":70,"d":"70.00 €"}},{"$f":"SUMPRODUCT((Septembre!$D86:$D$154=$A6)*Septembre!$F$86:$F$154)-SUMPRODUCT((Septembre!$D86:$D$154=$A6)*Septembre!$G$86:$G$154)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Septembre!$D$164:$D$232=$A6)*Septembre!$F$164:$F$232)-SUMPRODUCT((Septembre!$D$164:$D$232=$A6)*Septembre!$G$164:$G$232)","v":{"v":-21,"d":"-21.00 €"}},{"$f":"SUMPRODUCT((Septembre!$M$13:$M$46=$A6)*Septembre!$O$13:$O$46)+SUMPRODUCT((Septembre!$M$58:$M$73=$A6)*Septembre!$O$58:$O$73)-SUMPRODUCT((Septembre!$M$13:$M$46=$A6)*Septembre!$P$13:$P$46)-SUMPRODUCT((Septembre!$M$58:$M$73=$A6)*Septembre!$P$58:$P$73)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Septembre!$M$86:$M$154=$A6)*Septembre!$O$86:$O$154)-SUMPRODUCT((Septembre!$M$86:$M$154=$A6)*Septembre!$P$86:$P$154)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Septembre!$V$8:$V$76=$A6)*Septembre!$X$8:$X$76)-SUMPRODUCT((Septembre!$V$8:$V$76=$A6)*Septembre!$Y$8:$Y$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Septembre!$V$86:$V$154=$A6)*Septembre!$X$86:$X$154)-SUMPRODUCT((Septembre!$V$8:$V$76=$A6)*Septembre!$Y$8:$Y$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUM(BW6:CC6)","v":{"v":49,"d":"49.00 €"}},{"$f":"SUMPRODUCT((Octobre!$D$8:$D$76=$A6)*Octobre!$F$8:$F$76)-SUMPRODUCT((Octobre!$D$8:$D$76=$A6)*Octobre!$G$8:$G$76)","v":{"v":70,"d":"70.00 €"}},{"$f":"SUMPRODUCT((Octobre!$D86:$D$154=$A6)*Octobre!$F$86:$F$154)-SUMPRODUCT((Octobre!$D86:$D$154=$A6)*Octobre!$G$86:$G$154)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Octobre!$D$164:$D$232=$A6)*Octobre!$F$164:$F$232)-SUMPRODUCT((Octobre!$D$164:$D$232=$A6)*Octobre!$G$164:$G$232)","v":{"v":-21,"d":"-21.00 €"}},{"$f":"SUMPRODUCT((Octobre!$M$13:$M$46=$A6)*Octobre!$O$13:$O$46)+SUMPRODUCT((Octobre!$M$58:$M$73=$A6)*Octobre!$O$58:$O$73)-SUMPRODUCT((Octobre!$M$13:$M$46=$A6)*Octobre!$P$13:$P$46)-SUMPRODUCT((Octobre!$M$58:$M$73=$A6)*Octobre!$P$58:$P$73)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Octobre!$M$86:$M$154=$A6)*Octobre!$O$86:$O$154)-SUMPRODUCT((Octobre!$M$86:$M$154=$A6)*Octobre!$P$86:$P$154)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Octobre!$V$8:$V$76=$A6)*Octobre!$X$8:$X$76)-SUMPRODUCT((Octobre!$V$8:$V$76=$A6)*Octobre!$Y$8:$Y$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Octobre!$V$86:$V$154=$A6)*Octobre!$X$86:$X$154)-SUMPRODUCT((Octobre!$V$8:$V$76=$A6)*Octobre!$Y$8:$Y$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUM(CE6:CK6)","v":{"v":49,"d":"49.00 €"}},{"$f":"SUMPRODUCT((Novembre!$D$8:$D$76=$A6)*Novembre!$F$8:$F$76)-SUMPRODUCT((Novembre!$D$8:$D$76=$A6)*Novembre!$G$8:$G$76)","v":{"v":70,"d":"70.00 €"}},{"$f":"SUMPRODUCT((Novembre!$D86:$D$154=$A6)*Novembre!$F$86:$F$154)-SUMPRODUCT((Novembre!$D86:$D$154=$A6)*Novembre!$G$86:$G$154)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Novembre!$D$164:$D$232=$A6)*Novembre!$F$164:$F$232)-SUMPRODUCT((Novembre!$D$164:$D$232=$A6)*Novembre!$G$164:$G$232)","v":{"v":-21,"d":"-21.00 €"}},{"$f":"SUMPRODUCT((Novembre!$M$13:$M$46=$A6)*Novembre!$O$13:$O$46)+SUMPRODUCT((Novembre!$M$58:$M$73=$A6)*Novembre!$O$58:$O$73)-SUMPRODUCT((Novembre!$M$13:$M$46=$A6)*Novembre!$P$13:$P$46)-SUMPRODUCT((Novembre!$M$58:$M$73=$A6)*Novembre!$P$58:$P$73)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Novembre!$M$86:$M$154=$A6)*Novembre!$O$86:$O$154)-SUMPRODUCT((Novembre!$M$86:$M$154=$A6)*Novembre!$P$86:$P$154)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Novembre!$V$8:$V$76=$A6)*Novembre!$X$8:$X$76)-SUMPRODUCT((Novembre!$V$8:$V$76=$A6)*Novembre!$Y$8:$Y$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Novembre!$V$86:$V$154=$A6)*Novembre!$X$86:$X$154)-SUMPRODUCT((Novembre!$V$8:$V$76=$A6)*Novembre!$Y$8:$Y$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUM(CM6:CS6)","v":{"v":49,"d":"49.00 €"}},{"$f":"SUMPRODUCT((Décembre!$D$8:$D$76=$A6)*Décembre!$F$8:$F$76)-SUMPRODUCT((Décembre!$D$8:$D$76=$A6)*Décembre!$G$8:$G$76)","v":{"v":70,"d":"70.00 €"}},{"$f":"SUMPRODUCT((Décembre!$D86:$D$154=$A6)*Décembre!$F$86:$F$154)-SUMPRODUCT((Décembre!$D86:$D$154=$A6)*Décembre!$G$86:$G$154)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Décembre!$D$164:$D$232=$A6)*Décembre!$F$164:$F$232)-SUMPRODUCT((Décembre!$D$164:$D$232=$A6)*Décembre!$G$164:$G$232)","v":{"v":-21,"d":"-21.00 €"}},{"$f":"SUMPRODUCT((Décembre!$M$13:$M$46=$A6)*Décembre!$O$13:$O$46)+SUMPRODUCT((Décembre!$M$58:$M$73=$A6)*Décembre!$O$58:$O$73)-SUMPRODUCT((Décembre!$M$13:$M$46=$A6)*Décembre!$P$13:$P$46)-SUMPRODUCT((Décembre!$M$58:$M$73=$A6)*Décembre!$P$58:$P$73)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Décembre!$M$86:$M$154=$A6)*Décembre!$O$86:$O$154)-SUMPRODUCT((Décembre!$M$86:$M$154=$A6)*Décembre!$P$86:$P$154)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Décembre!$V$8:$V$76=$A6)*Décembre!$X$8:$X$76)-SUMPRODUCT((Décembre!$V$8:$V$76=$A6)*Décembre!$Y$8:$Y$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Décembre!$V$86:$V$154=$A6)*Décembre!$X$86:$X$154)-SUMPRODUCT((Décembre!$V$8:$V$76=$A6)*Décembre!$Y$8:$Y$76)","v":{"v":0,"d":"0.00 €"}}]
["Bois",{"v":0,"d":"0.00 €"},{"$f":"SUMPRODUCT(('Janvier '!$D$8:$D$76=$A7)*'Janvier '!$F$8:$F$76)-SUMPRODUCT(('Janvier '!$D$8:$D$76=$A7)*'Janvier '!$G$8:$G$76)","v":{"v":60,"d":"60.00 €"}},{"$f":"SUMPRODUCT(('Janvier '!$D86:$D$154=$A7)*'Janvier '!$F$86:$F$154)-SUMPRODUCT(('Janvier '!$D86:$D$154=$A7)*'Janvier '!$G$86:$G$154)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT(('Janvier '!$D$164:$D$232=$A7)*'Janvier '!$F$164:$F$232)-SUMPRODUCT(('Janvier '!$D$164:$D$232=$A7)*'Janvier '!$G$164:$G$232)","v":{"v":-60,"d":"-60.00 €"}},{"$f":"SUMPRODUCT(('Janvier '!$M$13:$M$46=$A7)*'Janvier '!$O$13:$O$46)+SUMPRODUCT(('Janvier '!$M$58:$M$73=$A7)*'Janvier '!$O$58:$O$73)-SUMPRODUCT(('Janvier '!$M$13:$M$46=$A7)*'Janvier '!$P$13:$P$46)-SUMPRODUCT(('Janvier '!$M$58:$M$73=$A7)*'Janvier '!$P$58:$P$73)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT(('Janvier '!$M$86:$M$154=$A7)*'Janvier '!$O$86:$O$154)-SUMPRODUCT(('Janvier '!$M$86:$M$154=$A7)*'Janvier '!$P$86:$P$154)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT(('Janvier '!$V$8:$V$76=$A7)*'Janvier '!$X$8:$X$76)-SUMPRODUCT(('Janvier '!$V$8:$V$76=$A7)*'Janvier '!$Y$8:$Y$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT(('Janvier '!$V$86:$V$154=$A7)*'Janvier '!$X$86:$X$154)-SUMPRODUCT(('Janvier '!$V$8:$V$76=$A7)*'Janvier '!$Y$8:$Y$76)","v":{"v":0,"d":"0.00 €"}},{"v":0,"d":"0.00 €"},{"$f":"SUMPRODUCT((Fevrier!$D$8:$D$76=$A7)*Fevrier!$F$8:$F$76)-SUMPRODUCT((Fevrier!$D$8:$D$76=$A7)*Fevrier!$G$8:$G$76)","v":{"v":60,"d":"60.00 €"}},{"$f":"SUMPRODUCT((Fevrier!$D86:$D$154=$A7)*Fevrier!$F$86:$F$154)-SUMPRODUCT((Fevrier!$D86:$D$154=$A7)*Fevrier!$G$86:$G$154)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Fevrier!$D$164:$D$232=$A7)*Fevrier!$F$164:$F$232)-SUMPRODUCT((Fevrier!$D$164:$D$232=$A7)*Fevrier!$G$164:$G$232)","v":{"v":-60,"d":"-60.00 €"}},{"$f":"SUMPRODUCT((Fevrier!$M$13:$M$46=$A7)*Fevrier!$O$13:$O$46)+SUMPRODUCT((Fevrier!$M$58:$M$73=$A7)*Fevrier!$O$58:$O$73)-SUMPRODUCT((Fevrier!$M$13:$M$46=$A7)*Fevrier!$P$13:$P$46)-SUMPRODUCT((Fevrier!$M$58:$M$73=$A7)*Fevrier!$P$58:$P$73)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Fevrier!$M$86:$M$154=$A7)*Fevrier!$O$86:$O$154)-SUMPRODUCT((Fevrier!$M$86:$M$154=$A7)*Fevrier!$P$86:$P$154)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Fevrier!$V$8:$V$76=$A7)*Fevrier!$X$8:$X$76)-SUMPRODUCT((Fevrier!$V$8:$V$76=$A7)*Fevrier!$Y$8:$Y$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Fevrier!$V$86:$V$154=$A7)*Fevrier!$X$86:$X$154)-SUMPRODUCT((Fevrier!$V$8:$V$76=$A7)*Fevrier!$Y$8:$Y$76)","v":{"v":0,"d":"0.00 €"}},{"v":0,"d":"0.00 €"},{"$f":"SUMPRODUCT((Mars!$D$8:$D$76=$A7)*Mars!$F$8:$F$76)-SUMPRODUCT((Mars!$D$8:$D$76=$A7)*Mars!$G$8:$G$76)","v":{"v":60,"d":"60.00 €"}},{"$f":"SUMPRODUCT((Mars!$D86:$D$154=$A7)*Mars!$F$86:$F$154)-SUMPRODUCT((Mars!$D86:$D$154=$A7)*Mars!$G$86:$G$154)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Mars!$D$164:$D$232=$A7)*Mars!$F$164:$F$232)-SUMPRODUCT((Mars!$D$164:$D$232=$A7)*Mars!$G$164:$G$232)","v":{"v":-60,"d":"-60.00 €"}},{"$f":"SUMPRODUCT((Mars!$M$13:$M$46=$A7)*Mars!$O$13:$O$46)+SUMPRODUCT((Mars!$M$58:$M$73=$A7)*Mars!$O$58:$O$73)-SUMPRODUCT((Mars!$M$13:$M$46=$A7)*Mars!$P$13:$P$46)-SUMPRODUCT((Mars!$M$58:$M$73=$A7)*Mars!$P$58:$P$73)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Mars!$M$86:$M$154=$A7)*Mars!$O$86:$O$154)-SUMPRODUCT((Mars!$M$86:$M$154=$A7)*Mars!$P$86:$P$154)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Mars!$V$8:$V$76=$A7)*Mars!$X$8:$X$76)-SUMPRODUCT((Mars!$V$8:$V$76=$A7)*Mars!$Y$8:$Y$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Mars!$V$86:$V$154=$A7)*Mars!$X$86:$X$154)-SUMPRODUCT((Mars!$V$8:$V$76=$A7)*Mars!$Y$8:$Y$76)","v":{"v":0,"d":"0.00 €"}},{"v":0,"d":"0.00 €"},{"$f":"SUMPRODUCT((Avril!$D$8:$D$76=$A7)*Avril!$F$8:$F$76)-SUMPRODUCT((Avril!$D$8:$D$76=$A7)*Avril!$G$8:$G$76)","v":{"v":60,"d":"60.00 €"}},{"$f":"SUMPRODUCT((Avril!$D86:$D$154=$A7)*Avril!$F$86:$F$154)-SUMPRODUCT((Avril!$D86:$D$154=$A7)*Avril!$G$86:$G$154)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Avril!$D$164:$D$232=$A7)*Avril!$F$164:$F$232)-SUMPRODUCT((Avril!$D$164:$D$232=$A7)*Avril!$G$164:$G$232)","v":{"v":-60,"d":"-60.00 €"}},{"$f":"SUMPRODUCT((Avril!$M$13:$M$46=$A7)*Avril!$O$13:$O$46)+SUMPRODUCT((Avril!$M$58:$M$73=$A7)*Avril!$O$58:$O$73)-SUMPRODUCT((Avril!$M$13:$M$46=$A7)*Avril!$P$13:$P$46)-SUMPRODUCT((Avril!$M$58:$M$73=$A7)*Avril!$P$58:$P$73)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Avril!$M$86:$M$154=$A7)*Avril!$O$86:$O$154)-SUMPRODUCT((Avril!$M$86:$M$154=$A7)*Avril!$P$86:$P$154)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Avril!$V$8:$V$76=$A7)*Avril!$X$8:$X$76)-SUMPRODUCT((Avril!$V$8:$V$76=$A7)*Avril!$Y$8:$Y$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Avril!$V$86:$V$154=$A7)*Avril!$X$86:$X$154)-SUMPRODUCT((Avril!$V$8:$V$76=$A7)*Avril!$Y$8:$Y$76)","v":{"v":0,"d":"0.00 €"}},{"v":0,"d":"0.00 €"},{"$f":"SUMPRODUCT((Mai!$D$8:$D$76=$A7)*Mai!$F$8:$F$76)-SUMPRODUCT((Mai!$D$8:$D$76=$A7)*Mai!$G$8:$G$76)","v":{"v":60,"d":"60.00 €"}},{"$f":"SUMPRODUCT((Mai!$D86:$D$154=$A7)*Mai!$F$86:$F$154)-SUMPRODUCT((Mai!$D86:$D$154=$A7)*Mai!$G$86:$G$154)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Mai!$D$164:$D$232=$A7)*Mai!$F$164:$F$232)-SUMPRODUCT((Mai!$D$164:$D$232=$A7)*Mai!$G$164:$G$232)","v":{"v":-60,"d":"-60.00 €"}},{"$f":"SUMPRODUCT((Mai!$M$13:$M$46=$A7)*Mai!$O$13:$O$46)+SUMPRODUCT((Mai!$M$58:$M$73=$A7)*Mai!$O$58:$O$73)-SUMPRODUCT((Mai!$M$13:$M$46=$A7)*Mai!$P$13:$P$46)-SUMPRODUCT((Mai!$M$58:$M$73=$A7)*Mai!$P$58:$P$73)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Mai!$M$86:$M$154=$A7)*Mai!$O$86:$O$154)-SUMPRODUCT((Mai!$M$86:$M$154=$A7)*Mai!$P$86:$P$154)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Mai!$V$8:$V$76=$A7)*Mai!$X$8:$X$76)-SUMPRODUCT((Mai!$V$8:$V$76=$A7)*Mai!$Y$8:$Y$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Mai!$V$86:$V$154=$A7)*Mai!$X$86:$X$154)-SUMPRODUCT((Mai!$V$8:$V$76=$A7)*Mai!$Y$8:$Y$76)","v":{"v":0,"d":"0.00 €"}},{"v":0,"d":"0.00 €"},{"$f":"SUMPRODUCT((Juin!$D$8:$D$76=$A7)*Juin!$F$8:$F$76)-SUMPRODUCT((Juin!$D$8:$D$76=$A7)*Juin!$G$8:$G$76)","v":{"v":60,"d":"60.00 €"}},{"$f":"SUMPRODUCT((Juin!$D86:$D$154=$A7)*Juin!$F$86:$F$154)-SUMPRODUCT((Juin!$D86:$D$154=$A7)*Juin!$G$86:$G$154)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Juin!$D$164:$D$232=$A7)*Juin!$F$164:$F$232)-SUMPRODUCT((Juin!$D$164:$D$232=$A7)*Juin!$G$164:$G$232)","v":{"v":-60,"d":"-60.00 €"}},{"$f":"SUMPRODUCT((Juin!$M$13:$M$46=$A7)*Juin!$O$13:$O$46)+SUMPRODUCT((Juin!$M$58:$M$73=$A7)*Juin!$O$58:$O$73)-SUMPRODUCT((Juin!$M$13:$M$46=$A7)*Juin!$P$13:$P$46)-SUMPRODUCT((Juin!$M$58:$M$73=$A7)*Juin!$P$58:$P$73)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Juin!$M$86:$M$154=$A7)*Juin!$O$86:$O$154)-SUMPRODUCT((Juin!$M$86:$M$154=$A7)*Juin!$P$86:$P$154)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Juin!$V$8:$V$76=$A7)*Juin!$X$8:$X$76)-SUMPRODUCT((Juin!$V$8:$V$76=$A7)*Juin!$Y$8:$Y$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Juin!$V$86:$V$154=$A7)*Juin!$X$86:$X$154)-SUMPRODUCT((Juin!$V$8:$V$76=$A7)*Juin!$Y$8:$Y$76)","v":{"v":0,"d":"0.00 €"}},{"v":0,"d":"0.00 €"},{"$f":"SUMPRODUCT((Juillet!$D$8:$D$76=$A7)*Juillet!$F$8:$F$76)-SUMPRODUCT((Juillet!$D$8:$D$76=$A7)*Juillet!$G$8:$G$76)","v":{"v":60,"d":"60.00 €"}},{"$f":"SUMPRODUCT((Juillet!$D86:$D$154=$A7)*Juillet!$F$86:$F$154)-SUMPRODUCT((Juillet!$D86:$D$154=$A7)*Juillet!$G$86:$G$154)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Juillet!$D$164:$D$232=$A7)*Juillet!$F$164:$F$232)-SUMPRODUCT((Juillet!$D$164:$D$232=$A7)*Juillet!$G$164:$G$232)","v":{"v":-60,"d":"-60.00 €"}},{"$f":"SUMPRODUCT((Juillet!$M$13:$M$46=$A7)*Juillet!$O$13:$O$46)+SUMPRODUCT((Juillet!$M$58:$M$73=$A7)*Juillet!$O$58:$O$73)-SUMPRODUCT((Juillet!$M$13:$M$46=$A7)*Juillet!$P$13:$P$46)-SUMPRODUCT((Juillet!$M$58:$M$73=$A7)*Juillet!$P$58:$P$73)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Juillet!$M$86:$M$154=$A7)*Juillet!$O$86:$O$154)-SUMPRODUCT((Juillet!$M$86:$M$154=$A7)*Juillet!$P$86:$P$154)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Juillet!$V$8:$V$76=$A7)*Juillet!$X$8:$X$76)-SUMPRODUCT((Juillet!$V$8:$V$76=$A7)*Juillet!$Y$8:$Y$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Juillet!$V$86:$V$154=$A7)*Juillet!$X$86:$X$154)-SUMPRODUCT((Juillet!$V$8:$V$76=$A7)*Juillet!$Y$8:$Y$76)","v":{"v":0,"d":"0.00 €"}},{"v":0,"d":"0.00 €"},{"$f":"SUMPRODUCT((Aout!$D$8:$D$76=$A7)*Aout!$F$8:$F$76)-SUMPRODUCT((Aout!$D$8:$D$76=$A7)*Aout!$G$8:$G$76)","v":{"v":60,"d":"60.00 €"}},{"$f":"SUMPRODUCT((Aout!$D86:$D$154=$A7)*Aout!$F$86:$F$154)-SUMPRODUCT((Aout!$D86:$D$154=$A7)*Aout!$G$86:$G$154)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Aout!$D$164:$D$232=$A7)*Aout!$F$164:$F$232)-SUMPRODUCT((Aout!$D$164:$D$232=$A7)*Aout!$G$164:$G$232)","v":{"v":-60,"d":"-60.00 €"}},{"$f":"SUMPRODUCT((Aout!$M$13:$M$46=$A7)*Aout!$O$13:$O$46)+SUMPRODUCT((Aout!$M$58:$M$73=$A7)*Aout!$O$58:$O$73)-SUMPRODUCT((Aout!$M$13:$M$46=$A7)*Aout!$P$13:$P$46)-SUMPRODUCT((Aout!$M$58:$M$73=$A7)*Aout!$P$58:$P$73)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Aout!$M$86:$M$154=$A7)*Aout!$O$86:$O$154)-SUMPRODUCT((Aout!$M$86:$M$154=$A7)*Aout!$P$86:$P$154)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Aout!$V$8:$V$76=$A7)*Aout!$X$8:$X$76)-SUMPRODUCT((Aout!$V$8:$V$76=$A7)*Aout!$Y$8:$Y$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Aout!$V$86:$V$154=$A7)*Aout!$X$86:$X$154)-SUMPRODUCT((Aout!$V$8:$V$76=$A7)*Aout!$Y$8:$Y$76)","v":{"v":0,"d":"0.00 €"}},{"v":0,"d":"0.00 €"},{"$f":"SUMPRODUCT((Septembre!$D$8:$D$76=$A7)*Septembre!$F$8:$F$76)-SUMPRODUCT((Septembre!$D$8:$D$76=$A7)*Septembre!$G$8:$G$76)","v":{"v":60,"d":"60.00 €"}},{"$f":"SUMPRODUCT((Septembre!$D86:$D$154=$A7)*Septembre!$F$86:$F$154)-SUMPRODUCT((Septembre!$D86:$D$154=$A7)*Septembre!$G$86:$G$154)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Septembre!$D$164:$D$232=$A7)*Septembre!$F$164:$F$232)-SUMPRODUCT((Septembre!$D$164:$D$232=$A7)*Septembre!$G$164:$G$232)","v":{"v":-60,"d":"-60.00 €"}},{"$f":"SUMPRODUCT((Septembre!$M$13:$M$46=$A7)*Septembre!$O$13:$O$46)+SUMPRODUCT((Septembre!$M$58:$M$73=$A7)*Septembre!$O$58:$O$73)-SUMPRODUCT((Septembre!$M$13:$M$46=$A7)*Septembre!$P$13:$P$46)-SUMPRODUCT((Septembre!$M$58:$M$73=$A7)*Septembre!$P$58:$P$73)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Septembre!$M$86:$M$154=$A7)*Septembre!$O$86:$O$154)-SUMPRODUCT((Septembre!$M$86:$M$154=$A7)*Septembre!$P$86:$P$154)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Septembre!$V$8:$V$76=$A7)*Septembre!$X$8:$X$76)-SUMPRODUCT((Septembre!$V$8:$V$76=$A7)*Septembre!$Y$8:$Y$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Septembre!$V$86:$V$154=$A7)*Septembre!$X$86:$X$154)-SUMPRODUCT((Septembre!$V$8:$V$76=$A7)*Septembre!$Y$8:$Y$76)","v":{"v":0,"d":"0.00 €"}},{"v":0,"d":"0.00 €"},{"$f":"SUMPRODUCT((Octobre!$D$8:$D$76=$A7)*Octobre!$F$8:$F$76)-SUMPRODUCT((Octobre!$D$8:$D$76=$A7)*Octobre!$G$8:$G$76)","v":{"v":60,"d":"60.00 €"}},{"$f":"SUMPRODUCT((Octobre!$D86:$D$154=$A7)*Octobre!$F$86:$F$154)-SUMPRODUCT((Octobre!$D86:$D$154=$A7)*Octobre!$G$86:$G$154)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Octobre!$D$164:$D$232=$A7)*Octobre!$F$164:$F$232)-SUMPRODUCT((Octobre!$D$164:$D$232=$A7)*Octobre!$G$164:$G$232)","v":{"v":-60,"d":"-60.00 €"}},{"$f":"SUMPRODUCT((Octobre!$M$13:$M$46=$A7)*Octobre!$O$13:$O$46)+SUMPRODUCT((Octobre!$M$58:$M$73=$A7)*Octobre!$O$58:$O$73)-SUMPRODUCT((Octobre!$M$13:$M$46=$A7)*Octobre!$P$13:$P$46)-SUMPRODUCT((Octobre!$M$58:$M$73=$A7)*Octobre!$P$58:$P$73)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Octobre!$M$86:$M$154=$A7)*Octobre!$O$86:$O$154)-SUMPRODUCT((Octobre!$M$86:$M$154=$A7)*Octobre!$P$86:$P$154)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Octobre!$V$8:$V$76=$A7)*Octobre!$X$8:$X$76)-SUMPRODUCT((Octobre!$V$8:$V$76=$A7)*Octobre!$Y$8:$Y$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Octobre!$V$86:$V$154=$A7)*Octobre!$X$86:$X$154)-SUMPRODUCT((Octobre!$V$8:$V$76=$A7)*Octobre!$Y$8:$Y$76)","v":{"v":0,"d":"0.00 €"}},{"v":0,"d":"0.00 €"},{"$f":"SUMPRODUCT((Novembre!$D$8:$D$76=$A7)*Novembre!$F$8:$F$76)-SUMPRODUCT((Novembre!$D$8:$D$76=$A7)*Novembre!$G$8:$G$76)","v":{"v":60,"d":"60.00 €"}},{"$f":"SUMPRODUCT((Novembre!$D86:$D$154=$A7)*Novembre!$F$86:$F$154)-SUMPRODUCT((Novembre!$D86:$D$154=$A7)*Novembre!$G$86:$G$154)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Novembre!$D$164:$D$232=$A7)*Novembre!$F$164:$F$232)-SUMPRODUCT((Novembre!$D$164:$D$232=$A7)*Novembre!$G$164:$G$232)","v":{"v":-60,"d":"-60.00 €"}},{"$f":"SUMPRODUCT((Novembre!$M$13:$M$46=$A7)*Novembre!$O$13:$O$46)+SUMPRODUCT((Novembre!$M$58:$M$73=$A7)*Novembre!$O$58:$O$73)-SUMPRODUCT((Novembre!$M$13:$M$46=$A7)*Novembre!$P$13:$P$46)-SUMPRODUCT((Novembre!$M$58:$M$73=$A7)*Novembre!$P$58:$P$73)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Novembre!$M$86:$M$154=$A7)*Novembre!$O$86:$O$154)-SUMPRODUCT((Novembre!$M$86:$M$154=$A7)*Novembre!$P$86:$P$154)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Novembre!$V$8:$V$76=$A7)*Novembre!$X$8:$X$76)-SUMPRODUCT((Novembre!$V$8:$V$76=$A7)*Novembre!$Y$8:$Y$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Novembre!$V$86:$V$154=$A7)*Novembre!$X$86:$X$154)-SUMPRODUCT((Novembre!$V$8:$V$76=$A7)*Novembre!$Y$8:$Y$76)","v":{"v":0,"d":"0.00 €"}},{"v":0,"d":"0.00 €"},{"$f":"SUMPRODUCT((Décembre!$D$8:$D$76=$A7)*Décembre!$F$8:$F$76)-SUMPRODUCT((Décembre!$D$8:$D$76=$A7)*Décembre!$G$8:$G$76)","v":{"v":60,"d":"60.00 €"}},{"$f":"SUMPRODUCT((Décembre!$D86:$D$154=$A7)*Décembre!$F$86:$F$154)-SUMPRODUCT((Décembre!$D86:$D$154=$A7)*Décembre!$G$86:$G$154)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Décembre!$D$164:$D$232=$A7)*Décembre!$F$164:$F$232)-SUMPRODUCT((Décembre!$D$164:$D$232=$A7)*Décembre!$G$164:$G$232)","v":{"v":-60,"d":"-60.00 €"}},{"$f":"SUMPRODUCT((Décembre!$M$13:$M$46=$A7)*Décembre!$O$13:$O$46)+SUMPRODUCT((Décembre!$M$58:$M$73=$A7)*Décembre!$O$58:$O$73)-SUMPRODUCT((Décembre!$M$13:$M$46=$A7)*Décembre!$P$13:$P$46)-SUMPRODUCT((Décembre!$M$58:$M$73=$A7)*Décembre!$P$58:$P$73)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Décembre!$M$86:$M$154=$A7)*Décembre!$O$86:$O$154)-SUMPRODUCT((Décembre!$M$86:$M$154=$A7)*Décembre!$P$86:$P$154)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Décembre!$V$8:$V$76=$A7)*Décembre!$X$8:$X$76)-SUMPRODUCT((Décembre!$V$8:$V$76=$A7)*Décembre!$Y$8:$Y$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Décembre!$V$86:$V$154=$A7)*Décembre!$X$86:$X$154)-SUMPRODUCT((Décembre!$V$8:$V$76=$A7)*Décembre!$Y$8:$Y$76)","v":{"v":0,"d":"0.00 €"}}]
["Eau ",{"v":0,"d":"0.00 €"},{"$f":"SUMPRODUCT(('Janvier '!$D$8:$D$76=$A8)*'Janvier '!$F$8:$F$76)-SUMPRODUCT(('Janvier '!$D$8:$D$76=$A8)*'Janvier '!$G$8:$G$76)","v":{"v":55,"d":"55.00 €"}},{"$f":"SUMPRODUCT(('Janvier '!$D86:$D$154=$A9)*'Janvier '!$F$86:$F$154)-SUMPRODUCT(('Janvier '!$D86:$D$154=$A8)*'Janvier '!$G$86:$G$154)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT(('Janvier '!$D$164:$D$232=$A8)*'Janvier '!$F$164:$F$232)-SUMPRODUCT(('Janvier '!$D$164:$D$232=$A8)*'Janvier '!$G$164:$G$232)","v":{"v":-55,"d":"-55.00 €"}},{"$f":"SUMPRODUCT(('Janvier '!$M$13:$M$46=$A8)*'Janvier '!$O$13:$O$46)+SUMPRODUCT(('Janvier '!$M$58:$M$73=$A8)*'Janvier '!$O$58:$O$73)-SUMPRODUCT(('Janvier '!$M$13:$M$46=$A8)*'Janvier '!$P$13:$P$46)-SUMPRODUCT(('Janvier '!$M$58:$M$73=$A8)*'Janvier '!$P$58:$P$73)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT(('Janvier '!$M$86:$M$154=$A8)*'Janvier '!$O$86:$O$154)-SUMPRODUCT(('Janvier '!$M$86:$M$154=$A8)*'Janvier '!$P$86:$P$154)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT(('Janvier '!$V$8:$V$76=$A8)*'Janvier '!$X$8:$X$76)-SUMPRODUCT(('Janvier '!$V$8:$V$76=$A8)*'Janvier '!$Y$8:$Y$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT(('Janvier '!$V$86:$V$154=$A8)*'Janvier '!$X$86:$X$154)-SUMPRODUCT(('Janvier '!$V$8:$V$76=$A8)*'Janvier '!$Y$8:$Y$76)","v":{"v":0,"d":"0.00 €"}},{"v":0,"d":"0.00 €"},{"$f":"SUMPRODUCT((Fevrier!$D$8:$D$76=$A8)*Fevrier!$F$8:$F$76)-SUMPRODUCT((Fevrier!$D$8:$D$76=$A8)*Fevrier!$G$8:$G$76)","v":{"v":55,"d":"55.00 €"}},{"$f":"SUMPRODUCT((Fevrier!$D86:$D$154=$A9)*Fevrier!$F$86:$F$154)-SUMPRODUCT((Fevrier!$D86:$D$154=$A8)*Fevrier!$G$86:$G$154)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Fevrier!$D$164:$D$232=$A8)*Fevrier!$F$164:$F$232)-SUMPRODUCT((Fevrier!$D$164:$D$232=$A8)*Fevrier!$G$164:$G$232)","v":{"v":-55,"d":"-55.00 €"}},{"$f":"SUMPRODUCT((Fevrier!$M$13:$M$46=$A8)*Fevrier!$O$13:$O$46)+SUMPRODUCT((Fevrier!$M$58:$M$73=$A8)*Fevrier!$O$58:$O$73)-SUMPRODUCT((Fevrier!$M$13:$M$46=$A8)*Fevrier!$P$13:$P$46)-SUMPRODUCT((Fevrier!$M$58:$M$73=$A8)*Fevrier!$P$58:$P$73)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Fevrier!$M$86:$M$154=$A8)*Fevrier!$O$86:$O$154)-SUMPRODUCT((Fevrier!$M$86:$M$154=$A8)*Fevrier!$P$86:$P$154)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Fevrier!$V$8:$V$76=$A8)*Fevrier!$X$8:$X$76)-SUMPRODUCT((Fevrier!$V$8:$V$76=$A8)*Fevrier!$Y$8:$Y$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Fevrier!$V$86:$V$154=$A8)*Fevrier!$X$86:$X$154)-SUMPRODUCT((Fevrier!$V$8:$V$76=$A8)*Fevrier!$Y$8:$Y$76)","v":{"v":0,"d":"0.00 €"}},{"v":0,"d":"0.00 €"},{"$f":"SUMPRODUCT((Mars!$D$8:$D$76=$A8)*Mars!$F$8:$F$76)-SUMPRODUCT((Mars!$D$8:$D$76=$A8)*Mars!$G$8:$G$76)","v":{"v":55,"d":"55.00 €"}},{"$f":"SUMPRODUCT((Mars!$D86:$D$154=$A9)*Mars!$F$86:$F$154)-SUMPRODUCT((Mars!$D86:$D$154=$A8)*Mars!$G$86:$G$154)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Mars!$D$164:$D$232=$A8)*Mars!$F$164:$F$232)-SUMPRODUCT((Mars!$D$164:$D$232=$A8)*Mars!$G$164:$G$232)","v":{"v":-55,"d":"-55.00 €"}},{"$f":"SUMPRODUCT((Mars!$M$13:$M$46=$A8)*Mars!$O$13:$O$46)+SUMPRODUCT((Mars!$M$58:$M$73=$A8)*Mars!$O$58:$O$73)-SUMPRODUCT((Mars!$M$13:$M$46=$A8)*Mars!$P$13:$P$46)-SUMPRODUCT((Mars!$M$58:$M$73=$A8)*Mars!$P$58:$P$73)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Mars!$M$86:$M$154=$A8)*Mars!$O$86:$O$154)-SUMPRODUCT((Mars!$M$86:$M$154=$A8)*Mars!$P$86:$P$154)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Mars!$V$8:$V$76=$A8)*Mars!$X$8:$X$76)-SUMPRODUCT((Mars!$V$8:$V$76=$A8)*Mars!$Y$8:$Y$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Mars!$V$86:$V$154=$A8)*Mars!$X$86:$X$154)-SUMPRODUCT((Mars!$V$8:$V$76=$A8)*Mars!$Y$8:$Y$76)","v":{"v":0,"d":"0.00 €"}},{"v":0,"d":"0.00 €"},{"$f":"SUMPRODUCT((Avril!$D$8:$D$76=$A8)*Avril!$F$8:$F$76)-SUMPRODUCT((Avril!$D$8:$D$76=$A8)*Avril!$G$8:$G$76)","v":{"v":55,"d":"55.00 €"}},{"$f":"SUMPRODUCT((Avril!$D86:$D$154=$A9)*Avril!$F$86:$F$154)-SUMPRODUCT((Avril!$D86:$D$154=$A8)*Avril!$G$86:$G$154)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Avril!$D$164:$D$232=$A8)*Avril!$F$164:$F$232)-SUMPRODUCT((Avril!$D$164:$D$232=$A8)*Avril!$G$164:$G$232)","v":{"v":-55,"d":"-55.00 €"}},{"$f":"SUMPRODUCT((Avril!$M$13:$M$46=$A8)*Avril!$O$13:$O$46)+SUMPRODUCT((Avril!$M$58:$M$73=$A8)*Avril!$O$58:$O$73)-SUMPRODUCT((Avril!$M$13:$M$46=$A8)*Avril!$P$13:$P$46)-SUMPRODUCT((Avril!$M$58:$M$73=$A8)*Avril!$P$58:$P$73)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Avril!$M$86:$M$154=$A8)*Avril!$O$86:$O$154)-SUMPRODUCT((Avril!$M$86:$M$154=$A8)*Avril!$P$86:$P$154)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Avril!$V$8:$V$76=$A8)*Avril!$X$8:$X$76)-SUMPRODUCT((Avril!$V$8:$V$76=$A8)*Avril!$Y$8:$Y$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Avril!$V$86:$V$154=$A8)*Avril!$X$86:$X$154)-SUMPRODUCT((Avril!$V$8:$V$76=$A8)*Avril!$Y$8:$Y$76)","v":{"v":0,"d":"0.00 €"}},{"v":0,"d":"0.00 €"},{"$f":"SUMPRODUCT((Mai!$D$8:$D$76=$A8)*Mai!$F$8:$F$76)-SUMPRODUCT((Mai!$D$8:$D$76=$A8)*Mai!$G$8:$G$76)","v":{"v":55,"d":"55.00 €"}},{"$f":"SUMPRODUCT((Mai!$D86:$D$154=$A9)*Mai!$F$86:$F$154)-SUMPRODUCT((Mai!$D86:$D$154=$A8)*Mai!$G$86:$G$154)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Mai!$D$164:$D$232=$A8)*Mai!$F$164:$F$232)-SUMPRODUCT((Mai!$D$164:$D$232=$A8)*Mai!$G$164:$G$232)","v":{"v":-55,"d":"-55.00 €"}},{"$f":"SUMPRODUCT((Mai!$M$13:$M$46=$A8)*Mai!$O$13:$O$46)+SUMPRODUCT((Mai!$M$58:$M$73=$A8)*Mai!$O$58:$O$73)-SUMPRODUCT((Mai!$M$13:$M$46=$A8)*Mai!$P$13:$P$46)-SUMPRODUCT((Mai!$M$58:$M$73=$A8)*Mai!$P$58:$P$73)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Mai!$M$86:$M$154=$A8)*Mai!$O$86:$O$154)-SUMPRODUCT((Mai!$M$86:$M$154=$A8)*Mai!$P$86:$P$154)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Mai!$V$8:$V$76=$A8)*Mai!$X$8:$X$76)-SUMPRODUCT((Mai!$V$8:$V$76=$A8)*Mai!$Y$8:$Y$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Mai!$V$86:$V$154=$A8)*Mai!$X$86:$X$154)-SUMPRODUCT((Mai!$V$8:$V$76=$A8)*Mai!$Y$8:$Y$76)","v":{"v":0,"d":"0.00 €"}},{"v":0,"d":"0.00 €"},{"$f":"SUMPRODUCT((Juin!$D$8:$D$76=$A8)*Juin!$F$8:$F$76)-SUMPRODUCT((Juin!$D$8:$D$76=$A8)*Juin!$G$8:$G$76)","v":{"v":55,"d":"55.00 €"}},{"$f":"SUMPRODUCT((Juin!$D86:$D$154=$A9)*Juin!$F$86:$F$154)-SUMPRODUCT((Juin!$D86:$D$154=$A8)*Juin!$G$86:$G$154)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Juin!$D$164:$D$232=$A8)*Juin!$F$164:$F$232)-SUMPRODUCT((Juin!$D$164:$D$232=$A8)*Juin!$G$164:$G$232)","v":{"v":-55,"d":"-55.00 €"}},{"$f":"SUMPRODUCT((Juin!$M$13:$M$46=$A8)*Juin!$O$13:$O$46)+SUMPRODUCT((Juin!$M$58:$M$73=$A8)*Juin!$O$58:$O$73)-SUMPRODUCT((Juin!$M$13:$M$46=$A8)*Juin!$P$13:$P$46)-SUMPRODUCT((Juin!$M$58:$M$73=$A8)*Juin!$P$58:$P$73)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Juin!$M$86:$M$154=$A8)*Juin!$O$86:$O$154)-SUMPRODUCT((Juin!$M$86:$M$154=$A8)*Juin!$P$86:$P$154)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Juin!$V$8:$V$76=$A8)*Juin!$X$8:$X$76)-SUMPRODUCT((Juin!$V$8:$V$76=$A8)*Juin!$Y$8:$Y$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Juin!$V$86:$V$154=$A8)*Juin!$X$86:$X$154)-SUMPRODUCT((Juin!$V$8:$V$76=$A8)*Juin!$Y$8:$Y$76)","v":{"v":0,"d":"0.00 €"}},{"v":0,"d":"0.00 €"},{"$f":"SUMPRODUCT((Juillet!$D$8:$D$76=$A8)*Juillet!$F$8:$F$76)-SUMPRODUCT((Juillet!$D$8:$D$76=$A8)*Juillet!$G$8:$G$76)","v":{"v":55,"d":"55.00 €"}},{"$f":"SUMPRODUCT((Juillet!$D86:$D$154=$A9)*Juillet!$F$86:$F$154)-SUMPRODUCT((Juillet!$D86:$D$154=$A8)*Juillet!$G$86:$G$154)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Juillet!$D$164:$D$232=$A8)*Juillet!$F$164:$F$232)-SUMPRODUCT((Juillet!$D$164:$D$232=$A8)*Juillet!$G$164:$G$232)","v":{"v":-55,"d":"-55.00 €"}},{"$f":"SUMPRODUCT((Juillet!$M$13:$M$46=$A8)*Juillet!$O$13:$O$46)+SUMPRODUCT((Juillet!$M$58:$M$73=$A8)*Juillet!$O$58:$O$73)-SUMPRODUCT((Juillet!$M$13:$M$46=$A8)*Juillet!$P$13:$P$46)-SUMPRODUCT((Juillet!$M$58:$M$73=$A8)*Juillet!$P$58:$P$73)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Juillet!$M$86:$M$154=$A8)*Juillet!$O$86:$O$154)-SUMPRODUCT((Juillet!$M$86:$M$154=$A8)*Juillet!$P$86:$P$154)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Juillet!$V$8:$V$76=$A8)*Juillet!$X$8:$X$76)-SUMPRODUCT((Juillet!$V$8:$V$76=$A8)*Juillet!$Y$8:$Y$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Juillet!$V$86:$V$154=$A8)*Juillet!$X$86:$X$154)-SUMPRODUCT((Juillet!$V$8:$V$76=$A8)*Juillet!$Y$8:$Y$76)","v":{"v":0,"d":"0.00 €"}},{"v":0,"d":"0.00 €"},{"$f":"SUMPRODUCT((Aout!$D$8:$D$76=$A8)*Aout!$F$8:$F$76)-SUMPRODUCT((Aout!$D$8:$D$76=$A8)*Aout!$G$8:$G$76)","v":{"v":55,"d":"55.00 €"}},{"$f":"SUMPRODUCT((Aout!$D86:$D$154=$A9)*Aout!$F$86:$F$154)-SUMPRODUCT((Aout!$D86:$D$154=$A8)*Aout!$G$86:$G$154)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Aout!$D$164:$D$232=$A8)*Aout!$F$164:$F$232)-SUMPRODUCT((Aout!$D$164:$D$232=$A8)*Aout!$G$164:$G$232)","v":{"v":-55,"d":"-55.00 €"}},{"$f":"SUMPRODUCT((Aout!$M$13:$M$46=$A8)*Aout!$O$13:$O$46)+SUMPRODUCT((Aout!$M$58:$M$73=$A8)*Aout!$O$58:$O$73)-SUMPRODUCT((Aout!$M$13:$M$46=$A8)*Aout!$P$13:$P$46)-SUMPRODUCT((Aout!$M$58:$M$73=$A8)*Aout!$P$58:$P$73)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Aout!$M$86:$M$154=$A8)*Aout!$O$86:$O$154)-SUMPRODUCT((Aout!$M$86:$M$154=$A8)*Aout!$P$86:$P$154)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Aout!$V$8:$V$76=$A8)*Aout!$X$8:$X$76)-SUMPRODUCT((Aout!$V$8:$V$76=$A8)*Aout!$Y$8:$Y$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Aout!$V$86:$V$154=$A8)*Aout!$X$86:$X$154)-SUMPRODUCT((Aout!$V$8:$V$76=$A8)*Aout!$Y$8:$Y$76)","v":{"v":0,"d":"0.00 €"}},{"v":0,"d":"0.00 €"},{"$f":"SUMPRODUCT((Septembre!$D$8:$D$76=$A8)*Septembre!$F$8:$F$76)-SUMPRODUCT((Septembre!$D$8:$D$76=$A8)*Septembre!$G$8:$G$76)","v":{"v":55,"d":"55.00 €"}},{"$f":"SUMPRODUCT((Septembre!$D86:$D$154=$A9)*Septembre!$F$86:$F$154)-SUMPRODUCT((Septembre!$D86:$D$154=$A8)*Septembre!$G$86:$G$154)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Septembre!$D$164:$D$232=$A8)*Septembre!$F$164:$F$232)-SUMPRODUCT((Septembre!$D$164:$D$232=$A8)*Septembre!$G$164:$G$232)","v":{"v":-55,"d":"-55.00 €"}},{"$f":"SUMPRODUCT((Septembre!$M$13:$M$46=$A8)*Septembre!$O$13:$O$46)+SUMPRODUCT((Septembre!$M$58:$M$73=$A8)*Septembre!$O$58:$O$73)-SUMPRODUCT((Septembre!$M$13:$M$46=$A8)*Septembre!$P$13:$P$46)-SUMPRODUCT((Septembre!$M$58:$M$73=$A8)*Septembre!$P$58:$P$73)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Septembre!$M$86:$M$154=$A8)*Septembre!$O$86:$O$154)-SUMPRODUCT((Septembre!$M$86:$M$154=$A8)*Septembre!$P$86:$P$154)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Septembre!$V$8:$V$76=$A8)*Septembre!$X$8:$X$76)-SUMPRODUCT((Septembre!$V$8:$V$76=$A8)*Septembre!$Y$8:$Y$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Septembre!$V$86:$V$154=$A8)*Septembre!$X$86:$X$154)-SUMPRODUCT((Septembre!$V$8:$V$76=$A8)*Septembre!$Y$8:$Y$76)","v":{"v":0,"d":"0.00 €"}},{"v":0,"d":"0.00 €"},{"$f":"SUMPRODUCT((Octobre!$D$8:$D$76=$A8)*Octobre!$F$8:$F$76)-SUMPRODUCT((Octobre!$D$8:$D$76=$A8)*Octobre!$G$8:$G$76)","v":{"v":55,"d":"55.00 €"}},{"$f":"SUMPRODUCT((Octobre!$D86:$D$154=$A9)*Octobre!$F$86:$F$154)-SUMPRODUCT((Octobre!$D86:$D$154=$A8)*Octobre!$G$86:$G$154)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Octobre!$D$164:$D$232=$A8)*Octobre!$F$164:$F$232)-SUMPRODUCT((Octobre!$D$164:$D$232=$A8)*Octobre!$G$164:$G$232)","v":{"v":-55,"d":"-55.00 €"}},{"$f":"SUMPRODUCT((Octobre!$M$13:$M$46=$A8)*Octobre!$O$13:$O$46)+SUMPRODUCT((Octobre!$M$58:$M$73=$A8)*Octobre!$O$58:$O$73)-SUMPRODUCT((Octobre!$M$13:$M$46=$A8)*Octobre!$P$13:$P$46)-SUMPRODUCT((Octobre!$M$58:$M$73=$A8)*Octobre!$P$58:$P$73)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Octobre!$M$86:$M$154=$A8)*Octobre!$O$86:$O$154)-SUMPRODUCT((Octobre!$M$86:$M$154=$A8)*Octobre!$P$86:$P$154)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Octobre!$V$8:$V$76=$A8)*Octobre!$X$8:$X$76)-SUMPRODUCT((Octobre!$V$8:$V$76=$A8)*Octobre!$Y$8:$Y$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Octobre!$V$86:$V$154=$A8)*Octobre!$X$86:$X$154)-SUMPRODUCT((Octobre!$V$8:$V$76=$A8)*Octobre!$Y$8:$Y$76)","v":{"v":0,"d":"0.00 €"}},{"v":0,"d":"0.00 €"},{"$f":"SUMPRODUCT((Novembre!$D$8:$D$76=$A8)*Novembre!$F$8:$F$76)-SUMPRODUCT((Novembre!$D$8:$D$76=$A8)*Novembre!$G$8:$G$76)","v":{"v":55,"d":"55.00 €"}},{"$f":"SUMPRODUCT((Novembre!$D86:$D$154=$A9)*Novembre!$F$86:$F$154)-SUMPRODUCT((Novembre!$D86:$D$154=$A8)*Novembre!$G$86:$G$154)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Novembre!$D$164:$D$232=$A8)*Novembre!$F$164:$F$232)-SUMPRODUCT((Novembre!$D$164:$D$232=$A8)*Novembre!$G$164:$G$232)","v":{"v":-55,"d":"-55.00 €"}},{"$f":"SUMPRODUCT((Novembre!$M$13:$M$46=$A8)*Novembre!$O$13:$O$46)+SUMPRODUCT((Novembre!$M$58:$M$73=$A8)*Novembre!$O$58:$O$73)-SUMPRODUCT((Novembre!$M$13:$M$46=$A8)*Novembre!$P$13:$P$46)-SUMPRODUCT((Novembre!$M$58:$M$73=$A8)*Novembre!$P$58:$P$73)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Novembre!$M$86:$M$154=$A8)*Novembre!$O$86:$O$154)-SUMPRODUCT((Novembre!$M$86:$M$154=$A8)*Novembre!$P$86:$P$154)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Novembre!$V$8:$V$76=$A8)*Novembre!$X$8:$X$76)-SUMPRODUCT((Novembre!$V$8:$V$76=$A8)*Novembre!$Y$8:$Y$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Novembre!$V$86:$V$154=$A8)*Novembre!$X$86:$X$154)-SUMPRODUCT((Novembre!$V$8:$V$76=$A8)*Novembre!$Y$8:$Y$76)","v":{"v":0,"d":"0.00 €"}},{"v":0,"d":"0.00 €"},{"$f":"SUMPRODUCT((Décembre!$D$8:$D$76=$A8)*Décembre!$F$8:$F$76)-SUMPRODUCT((Décembre!$D$8:$D$76=$A8)*Décembre!$G$8:$G$76)","v":{"v":55,"d":"55.00 €"}},{"$f":"SUMPRODUCT((Décembre!$D86:$D$154=$A9)*Décembre!$F$86:$F$154)-SUMPRODUCT((Décembre!$D86:$D$154=$A8)*Décembre!$G$86:$G$154)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Décembre!$D$164:$D$232=$A8)*Décembre!$F$164:$F$232)-SUMPRODUCT((Décembre!$D$164:$D$232=$A8)*Décembre!$G$164:$G$232)","v":{"v":-55,"d":"-55.00 €"}},{"$f":"SUMPRODUCT((Décembre!$M$13:$M$46=$A8)*Décembre!$O$13:$O$46)+SUMPRODUCT((Décembre!$M$58:$M$73=$A8)*Décembre!$O$58:$O$73)-SUMPRODUCT((Décembre!$M$13:$M$46=$A8)*Décembre!$P$13:$P$46)-SUMPRODUCT((Décembre!$M$58:$M$73=$A8)*Décembre!$P$58:$P$73)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Décembre!$M$86:$M$154=$A8)*Décembre!$O$86:$O$154)-SUMPRODUCT((Décembre!$M$86:$M$154=$A8)*Décembre!$P$86:$P$154)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Décembre!$V$8:$V$76=$A8)*Décembre!$X$8:$X$76)-SUMPRODUCT((Décembre!$V$8:$V$76=$A8)*Décembre!$Y$8:$Y$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Décembre!$V$86:$V$154=$A8)*Décembre!$X$86:$X$154)-SUMPRODUCT((Décembre!$V$8:$V$76=$A8)*Décembre!$Y$8:$Y$76)","v":{"v":0,"d":"0.00 €"}}]
["RENOVATION/EMBELLISSEMENT"]
["Jardin",{"$f":"SUM(C10:I10)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT(('Janvier '!$D$8:$D$76=$A10)*'Janvier '!$F$8:$F$76)-SUMPRODUCT(('Janvier '!$D$8:$D$76=$A10)*'Janvier '!$G$8:$G$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT(('Janvier '!$D86:$D$154=$A10)*'Janvier '!$F$86:$F$154)-SUMPRODUCT(('Janvier '!$D86:$D$154=$A10)*'Janvier '!$G$86:$G$154)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT(('Janvier '!$D$164:$D$232=$A10)*'Janvier '!$F$164:$F$232)-SUMPRODUCT(('Janvier '!$D$164:$D$232=$A10)*'Janvier '!$G$164:$G$232)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT(('Janvier '!$M$13:$M$46=$A10)*'Janvier '!$O$13:$O$46)+SUMPRODUCT(('Janvier '!$M$58:$M$73=$A10)*'Janvier '!$O$58:$O$73)-SUMPRODUCT(('Janvier '!$M$13:$M$46=$A10)*'Janvier '!$P$13:$P$46)-SUMPRODUCT(('Janvier '!$M$58:$M$73=$A10)*'Janvier '!$P$58:$P$73)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT(('Janvier '!$M$86:$M$154=$A10)*'Janvier '!$O$86:$O$154)-SUMPRODUCT(('Janvier '!$M$86:$M$154=$A10)*'Janvier '!$P$86:$P$154)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT(('Janvier '!$V$8:$V$76=$A10)*'Janvier '!$X$8:$X$76)-SUMPRODUCT(('Janvier '!$V$8:$V$76=$A10)*'Janvier '!$Y$8:$Y$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT(('Janvier '!$V$86:$V$154=$A10)*'Janvier '!$X$86:$X$154)-SUMPRODUCT(('Janvier '!$V$8:$V$76=$A10)*'Janvier '!$Y$8:$Y$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUM(K10:Q10)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Fevrier!$D$8:$D$76=$A10)*Fevrier!$F$8:$F$76)-SUMPRODUCT((Fevrier!$D$8:$D$76=$A10)*Fevrier!$G$8:$G$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Fevrier!$D86:$D$154=$A10)*Fevrier!$F$86:$F$154)-SUMPRODUCT((Fevrier!$D86:$D$154=$A10)*Fevrier!$G$86:$G$154)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Fevrier!$D$164:$D$232=$A10)*Fevrier!$F$164:$F$232)-SUMPRODUCT((Fevrier!$D$164:$D$232=$A10)*Fevrier!$G$164:$G$232)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Fevrier!$M$13:$M$46=$A10)*Fevrier!$O$13:$O$46)+SUMPRODUCT((Fevrier!$M$58:$M$73=$A10)*Fevrier!$O$58:$O$73)-SUMPRODUCT((Fevrier!$M$13:$M$46=$A10)*Fevrier!$P$13:$P$46)-SUMPRODUCT((Fevrier!$M$58:$M$73=$A10)*Fevrier!$P$58:$P$73)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Fevrier!$M$86:$M$154=$A10)*Fevrier!$O$86:$O$154)-SUMPRODUCT((Fevrier!$M$86:$M$154=$A10)*Fevrier!$P$86:$P$154)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Fevrier!$V$8:$V$76=$A10)*Fevrier!$X$8:$X$76)-SUMPRODUCT((Fevrier!$V$8:$V$76=$A10)*Fevrier!$Y$8:$Y$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Fevrier!$V$86:$V$154=$A10)*Fevrier!$X$86:$X$154)-SUMPRODUCT((Fevrier!$V$8:$V$76=$A10)*Fevrier!$Y$8:$Y$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUM(S10:Y10)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Mars!$D$8:$D$76=$A10)*Mars!$F$8:$F$76)-SUMPRODUCT((Mars!$D$8:$D$76=$A10)*Mars!$G$8:$G$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Mars!$D86:$D$154=$A10)*Mars!$F$86:$F$154)-SUMPRODUCT((Mars!$D86:$D$154=$A10)*Mars!$G$86:$G$154)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Mars!$D$164:$D$232=$A10)*Mars!$F$164:$F$232)-SUMPRODUCT((Mars!$D$164:$D$232=$A10)*Mars!$G$164:$G$232)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Mars!$M$13:$M$46=$A10)*Mars!$O$13:$O$46)+SUMPRODUCT((Mars!$M$58:$M$73=$A10)*Mars!$O$58:$O$73)-SUMPRODUCT((Mars!$M$13:$M$46=$A10)*Mars!$P$13:$P$46)-SUMPRODUCT((Mars!$M$58:$M$73=$A10)*Mars!$P$58:$P$73)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Mars!$M$86:$M$154=$A10)*Mars!$O$86:$O$154)-SUMPRODUCT((Mars!$M$86:$M$154=$A10)*Mars!$P$86:$P$154)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Mars!$V$8:$V$76=$A10)*Mars!$X$8:$X$76)-SUMPRODUCT((Mars!$V$8:$V$76=$A10)*Mars!$Y$8:$Y$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Mars!$V$86:$V$154=$A10)*Mars!$X$86:$X$154)-SUMPRODUCT((Mars!$V$8:$V$76=$A10)*Mars!$Y$8:$Y$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUM(AA10:AG10)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Avril!$D$8:$D$76=$A10)*Avril!$F$8:$F$76)-SUMPRODUCT((Avril!$D$8:$D$76=$A10)*Avril!$G$8:$G$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Avril!$D86:$D$154=$A10)*Avril!$F$86:$F$154)-SUMPRODUCT((Avril!$D86:$D$154=$A10)*Avril!$G$86:$G$154)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Avril!$D$164:$D$232=$A10)*Avril!$F$164:$F$232)-SUMPRODUCT((Avril!$D$164:$D$232=$A10)*Avril!$G$164:$G$232)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Avril!$M$13:$M$46=$A10)*Avril!$O$13:$O$46)+SUMPRODUCT((Avril!$M$58:$M$73=$A10)*Avril!$O$58:$O$73)-SUMPRODUCT((Avril!$M$13:$M$46=$A10)*Avril!$P$13:$P$46)-SUMPRODUCT((Avril!$M$58:$M$73=$A10)*Avril!$P$58:$P$73)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Avril!$M$86:$M$154=$A10)*Avril!$O$86:$O$154)-SUMPRODUCT((Avril!$M$86:$M$154=$A10)*Avril!$P$86:$P$154)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Avril!$V$8:$V$76=$A10)*Avril!$X$8:$X$76)-SUMPRODUCT((Avril!$V$8:$V$76=$A10)*Avril!$Y$8:$Y$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Avril!$V$86:$V$154=$A10)*Avril!$X$86:$X$154)-SUMPRODUCT((Avril!$V$8:$V$76=$A10)*Avril!$Y$8:$Y$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUM(AI10:AO10)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Mai!$D$8:$D$76=$A10)*Mai!$F$8:$F$76)-SUMPRODUCT((Mai!$D$8:$D$76=$A10)*Mai!$G$8:$G$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Mai!$D86:$D$154=$A10)*Mai!$F$86:$F$154)-SUMPRODUCT((Mai!$D86:$D$154=$A10)*Mai!$G$86:$G$154)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Mai!$D$164:$D$232=$A10)*Mai!$F$164:$F$232)-SUMPRODUCT((Mai!$D$164:$D$232=$A10)*Mai!$G$164:$G$232)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Mai!$M$13:$M$46=$A10)*Mai!$O$13:$O$46)+SUMPRODUCT((Mai!$M$58:$M$73=$A10)*Mai!$O$58:$O$73)-SUMPRODUCT((Mai!$M$13:$M$46=$A10)*Mai!$P$13:$P$46)-SUMPRODUCT((Mai!$M$58:$M$73=$A10)*Mai!$P$58:$P$73)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Mai!$M$86:$M$154=$A10)*Mai!$O$86:$O$154)-SUMPRODUCT((Mai!$M$86:$M$154=$A10)*Mai!$P$86:$P$154)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Mai!$V$8:$V$76=$A10)*Mai!$X$8:$X$76)-SUMPRODUCT((Mai!$V$8:$V$76=$A10)*Mai!$Y$8:$Y$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Mai!$V$86:$V$154=$A10)*Mai!$X$86:$X$154)-SUMPRODUCT((Mai!$V$8:$V$76=$A10)*Mai!$Y$8:$Y$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUM(AQ10:AW10)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Juin!$D$8:$D$76=$A10)*Juin!$F$8:$F$76)-SUMPRODUCT((Juin!$D$8:$D$76=$A10)*Juin!$G$8:$G$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Juin!$D86:$D$154=$A10)*Juin!$F$86:$F$154)-SUMPRODUCT((Juin!$D86:$D$154=$A10)*Juin!$G$86:$G$154)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Juin!$D$164:$D$232=$A10)*Juin!$F$164:$F$232)-SUMPRODUCT((Juin!$D$164:$D$232=$A10)*Juin!$G$164:$G$232)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Juin!$M$13:$M$46=$A10)*Juin!$O$13:$O$46)+SUMPRODUCT((Juin!$M$58:$M$73=$A10)*Juin!$O$58:$O$73)-SUMPRODUCT((Juin!$M$13:$M$46=$A10)*Juin!$P$13:$P$46)-SUMPRODUCT((Juin!$M$58:$M$73=$A10)*Juin!$P$58:$P$73)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Juin!$M$86:$M$154=$A10)*Juin!$O$86:$O$154)-SUMPRODUCT((Juin!$M$86:$M$154=$A10)*Juin!$P$86:$P$154)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Juin!$V$8:$V$76=$A10)*Juin!$X$8:$X$76)-SUMPRODUCT((Juin!$V$8:$V$76=$A10)*Juin!$Y$8:$Y$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Juin!$V$86:$V$154=$A10)*Juin!$X$86:$X$154)-SUMPRODUCT((Juin!$V$8:$V$76=$A10)*Juin!$Y$8:$Y$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUM(AY10:BE10)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Juillet!$D$8:$D$76=$A10)*Juillet!$F$8:$F$76)-SUMPRODUCT((Juillet!$D$8:$D$76=$A10)*Juillet!$G$8:$G$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Juillet!$D86:$D$154=$A10)*Juillet!$F$86:$F$154)-SUMPRODUCT((Juillet!$D86:$D$154=$A10)*Juillet!$G$86:$G$154)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Juillet!$D$164:$D$232=$A10)*Juillet!$F$164:$F$232)-SUMPRODUCT((Juillet!$D$164:$D$232=$A10)*Juillet!$G$164:$G$232)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Juillet!$M$13:$M$46=$A10)*Juillet!$O$13:$O$46)+SUMPRODUCT((Juillet!$M$58:$M$73=$A10)*Juillet!$O$58:$O$73)-SUMPRODUCT((Juillet!$M$13:$M$46=$A10)*Juillet!$P$13:$P$46)-SUMPRODUCT((Juillet!$M$58:$M$73=$A10)*Juillet!$P$58:$P$73)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Juillet!$M$86:$M$154=$A10)*Juillet!$O$86:$O$154)-SUMPRODUCT((Juillet!$M$86:$M$154=$A10)*Juillet!$P$86:$P$154)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Juillet!$V$8:$V$76=$A10)*Juillet!$X$8:$X$76)-SUMPRODUCT((Juillet!$V$8:$V$76=$A10)*Juillet!$Y$8:$Y$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Juillet!$V$86:$V$154=$A10)*Juillet!$X$86:$X$154)-SUMPRODUCT((Juillet!$V$8:$V$76=$A10)*Juillet!$Y$8:$Y$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUM(BG10:BM10)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Aout!$D$8:$D$76=$A10)*Aout!$F$8:$F$76)-SUMPRODUCT((Aout!$D$8:$D$76=$A10)*Aout!$G$8:$G$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Aout!$D86:$D$154=$A10)*Aout!$F$86:$F$154)-SUMPRODUCT((Aout!$D86:$D$154=$A10)*Aout!$G$86:$G$154)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Aout!$D$164:$D$232=$A10)*Aout!$F$164:$F$232)-SUMPRODUCT((Aout!$D$164:$D$232=$A10)*Aout!$G$164:$G$232)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Aout!$M$13:$M$46=$A10)*Aout!$O$13:$O$46)+SUMPRODUCT((Aout!$M$58:$M$73=$A10)*Aout!$O$58:$O$73)-SUMPRODUCT((Aout!$M$13:$M$46=$A10)*Aout!$P$13:$P$46)-SUMPRODUCT((Aout!$M$58:$M$73=$A10)*Aout!$P$58:$P$73)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Aout!$M$86:$M$154=$A10)*Aout!$O$86:$O$154)-SUMPRODUCT((Aout!$M$86:$M$154=$A10)*Aout!$P$86:$P$154)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Aout!$V$8:$V$76=$A10)*Aout!$X$8:$X$76)-SUMPRODUCT((Aout!$V$8:$V$76=$A10)*Aout!$Y$8:$Y$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Aout!$V$86:$V$154=$A10)*Aout!$X$86:$X$154)-SUMPRODUCT((Aout!$V$8:$V$76=$A10)*Aout!$Y$8:$Y$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUM(BO10:BU10)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Septembre!$D$8:$D$76=$A10)*Septembre!$F$8:$F$76)-SUMPRODUCT((Septembre!$D$8:$D$76=$A10)*Septembre!$G$8:$G$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Septembre!$D86:$D$154=$A10)*Septembre!$F$86:$F$154)-SUMPRODUCT((Septembre!$D86:$D$154=$A10)*Septembre!$G$86:$G$154)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Septembre!$D$164:$D$232=$A10)*Septembre!$F$164:$F$232)-SUMPRODUCT((Septembre!$D$164:$D$232=$A10)*Septembre!$G$164:$G$232)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Septembre!$M$13:$M$46=$A10)*Septembre!$O$13:$O$46)+SUMPRODUCT((Septembre!$M$58:$M$73=$A10)*Septembre!$O$58:$O$73)-SUMPRODUCT((Septembre!$M$13:$M$46=$A10)*Septembre!$P$13:$P$46)-SUMPRODUCT((Septembre!$M$58:$M$73=$A10)*Septembre!$P$58:$P$73)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Septembre!$M$86:$M$154=$A10)*Septembre!$O$86:$O$154)-SUMPRODUCT((Septembre!$M$86:$M$154=$A10)*Septembre!$P$86:$P$154)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Septembre!$V$8:$V$76=$A10)*Septembre!$X$8:$X$76)-SUMPRODUCT((Septembre!$V$8:$V$76=$A10)*Septembre!$Y$8:$Y$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Septembre!$V$86:$V$154=$A10)*Septembre!$X$86:$X$154)-SUMPRODUCT((Septembre!$V$8:$V$76=$A10)*Septembre!$Y$8:$Y$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUM(BW10:CC10)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Octobre!$D$8:$D$76=$A10)*Octobre!$F$8:$F$76)-SUMPRODUCT((Octobre!$D$8:$D$76=$A10)*Octobre!$G$8:$G$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Octobre!$D86:$D$154=$A10)*Octobre!$F$86:$F$154)-SUMPRODUCT((Octobre!$D86:$D$154=$A10)*Octobre!$G$86:$G$154)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Octobre!$D$164:$D$232=$A10)*Octobre!$F$164:$F$232)-SUMPRODUCT((Octobre!$D$164:$D$232=$A10)*Octobre!$G$164:$G$232)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Octobre!$M$13:$M$46=$A10)*Octobre!$O$13:$O$46)+SUMPRODUCT((Octobre!$M$58:$M$73=$A10)*Octobre!$O$58:$O$73)-SUMPRODUCT((Octobre!$M$13:$M$46=$A10)*Octobre!$P$13:$P$46)-SUMPRODUCT((Octobre!$M$58:$M$73=$A10)*Octobre!$P$58:$P$73)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Octobre!$M$86:$M$154=$A10)*Octobre!$O$86:$O$154)-SUMPRODUCT((Octobre!$M$86:$M$154=$A10)*Octobre!$P$86:$P$154)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Octobre!$V$8:$V$76=$A10)*Octobre!$X$8:$X$76)-SUMPRODUCT((Octobre!$V$8:$V$76=$A10)*Octobre!$Y$8:$Y$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Octobre!$V$86:$V$154=$A10)*Octobre!$X$86:$X$154)-SUMPRODUCT((Octobre!$V$8:$V$76=$A10)*Octobre!$Y$8:$Y$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUM(CE10:CK10)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Novembre!$D$8:$D$76=$A10)*Novembre!$F$8:$F$76)-SUMPRODUCT((Novembre!$D$8:$D$76=$A10)*Novembre!$G$8:$G$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Novembre!$D86:$D$154=$A10)*Novembre!$F$86:$F$154)-SUMPRODUCT((Novembre!$D86:$D$154=$A10)*Novembre!$G$86:$G$154)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Novembre!$D$164:$D$232=$A10)*Novembre!$F$164:$F$232)-SUMPRODUCT((Novembre!$D$164:$D$232=$A10)*Novembre!$G$164:$G$232)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Novembre!$M$13:$M$46=$A10)*Novembre!$O$13:$O$46)+SUMPRODUCT((Novembre!$M$58:$M$73=$A10)*Novembre!$O$58:$O$73)-SUMPRODUCT((Novembre!$M$13:$M$46=$A10)*Novembre!$P$13:$P$46)-SUMPRODUCT((Novembre!$M$58:$M$73=$A10)*Novembre!$P$58:$P$73)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Novembre!$M$86:$M$154=$A10)*Novembre!$O$86:$O$154)-SUMPRODUCT((Novembre!$M$86:$M$154=$A10)*Novembre!$P$86:$P$154)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Novembre!$V$8:$V$76=$A10)*Novembre!$X$8:$X$76)-SUMPRODUCT((Novembre!$V$8:$V$76=$A10)*Novembre!$Y$8:$Y$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Novembre!$V$86:$V$154=$A10)*Novembre!$X$86:$X$154)-SUMPRODUCT((Novembre!$V$8:$V$76=$A10)*Novembre!$Y$8:$Y$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUM(CM10:CS10)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Décembre!$D$8:$D$76=$A10)*Décembre!$F$8:$F$76)-SUMPRODUCT((Décembre!$D$8:$D$76=$A10)*Décembre!$G$8:$G$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Décembre!$D86:$D$154=$A10)*Décembre!$F$86:$F$154)-SUMPRODUCT((Décembre!$D86:$D$154=$A10)*Décembre!$G$86:$G$154)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Décembre!$D$164:$D$232=$A10)*Décembre!$F$164:$F$232)-SUMPRODUCT((Décembre!$D$164:$D$232=$A10)*Décembre!$G$164:$G$232)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Décembre!$M$13:$M$46=$A10)*Décembre!$O$13:$O$46)+SUMPRODUCT((Décembre!$M$58:$M$73=$A10)*Décembre!$O$58:$O$73)-SUMPRODUCT((Décembre!$M$13:$M$46=$A10)*Décembre!$P$13:$P$46)-SUMPRODUCT((Décembre!$M$58:$M$73=$A10)*Décembre!$P$58:$P$73)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Décembre!$M$86:$M$154=$A10)*Décembre!$O$86:$O$154)-SUMPRODUCT((Décembre!$M$86:$M$154=$A10)*Décembre!$P$86:$P$154)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Décembre!$V$8:$V$76=$A10)*Décembre!$X$8:$X$76)-SUMPRODUCT((Décembre!$V$8:$V$76=$A10)*Décembre!$Y$8:$Y$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Décembre!$V$86:$V$154=$A10)*Décembre!$X$86:$X$154)-SUMPRODUCT((Décembre!$V$8:$V$76=$A10)*Décembre!$Y$8:$Y$76)","v":{"v":0,"d":"0.00 €"}}]
["Travaux",{"$f":"SUM(C11:I11)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT(('Janvier '!$D$8:$D$76=$A11)*'Janvier '!$F$8:$F$76)-SUMPRODUCT(('Janvier '!$D$8:$D$76=$A11)*'Janvier '!$G$8:$G$76)","v":{"v":50,"d":"50.00 €"}},{"$f":"SUMPRODUCT(('Janvier '!$D86:$D$154=$A11)*'Janvier '!$F$86:$F$154)-SUMPRODUCT(('Janvier '!$D86:$D$154=$A11)*'Janvier '!$G$86:$G$154)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT(('Janvier '!$D$164:$D$232=$A11)*'Janvier '!$F$164:$F$232)-SUMPRODUCT(('Janvier '!$D$164:$D$232=$A11)*'Janvier '!$G$164:$G$232)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT(('Janvier '!$M$13:$M$46=$A11)*'Janvier '!$O$13:$O$46)+SUMPRODUCT(('Janvier '!$M$58:$M$73=$A11)*'Janvier '!$O$58:$O$73)-SUMPRODUCT(('Janvier '!$M$13:$M$46=$A11)*'Janvier '!$P$13:$P$46)-SUMPRODUCT(('Janvier '!$M$58:$M$73=$A11)*'Janvier '!$P$58:$P$73)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT(('Janvier '!$M$86:$M$154=$A11)*'Janvier '!$O$86:$O$154)-SUMPRODUCT(('Janvier '!$M$86:$M$154=$A11)*'Janvier '!$P$86:$P$154)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT(('Janvier '!$V$8:$V$76=$A11)*'Janvier '!$X$8:$X$76)-SUMPRODUCT(('Janvier '!$V$8:$V$76=$A11)*'Janvier '!$Y$8:$Y$76)","v":{"v":-50,"d":"-50.00 €"}},{"$f":"SUMPRODUCT(('Janvier '!$V$86:$V$154=$A11)*'Janvier '!$X$86:$X$154)-SUMPRODUCT(('Janvier '!$V$86:$V$154=$A11)*'Janvier '!$Y$8:$Y$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUM(K11:Q11)","v":{"v":-50,"d":"-50.00 €"}},{"$f":"SUMPRODUCT((Fevrier!$D$8:$D$76=$A11)*Fevrier!$F$8:$F$76)-SUMPRODUCT((Fevrier!$D$8:$D$76=$A11)*Fevrier!$G$8:$G$76)","v":{"v":50,"d":"50.00 €"}},{"$f":"SUMPRODUCT((Fevrier!$D86:$D$154=$A11)*Fevrier!$F$86:$F$154)-SUMPRODUCT((Fevrier!$D86:$D$154=$A11)*Fevrier!$G$86:$G$154)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Fevrier!$D$164:$D$232=$A11)*Fevrier!$F$164:$F$232)-SUMPRODUCT((Fevrier!$D$164:$D$232=$A11)*Fevrier!$G$164:$G$232)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Fevrier!$M$13:$M$46=$A11)*Fevrier!$O$13:$O$46)+SUMPRODUCT((Fevrier!$M$58:$M$73=$A11)*Fevrier!$O$58:$O$73)-SUMPRODUCT((Fevrier!$M$13:$M$46=$A11)*Fevrier!$P$13:$P$46)-SUMPRODUCT((Fevrier!$M$58:$M$73=$A11)*Fevrier!$P$58:$P$73)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Fevrier!$M$86:$M$154=$A11)*Fevrier!$O$86:$O$154)-SUMPRODUCT((Fevrier!$M$86:$M$154=$A11)*Fevrier!$P$86:$P$154)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Fevrier!$V$8:$V$76=$A11)*Fevrier!$X$8:$X$76)-SUMPRODUCT((Fevrier!$V$8:$V$76=$A11)*Fevrier!$Y$8:$Y$76)","v":{"v":-50,"d":"-50.00 €"}},{"$f":"SUMPRODUCT((Fevrier!$V$86:$V$154=$A11)*Fevrier!$X$86:$X$154)-SUMPRODUCT((Fevrier!$V$8:$V$76=$A11)*Fevrier!$Y$8:$Y$76)","v":{"v":-50,"d":"-50.00 €"}},{"$f":"SUM(S11:Y11)","v":{"v":-50,"d":"-50.00 €"}},{"$f":"SUMPRODUCT((Mars!$D$8:$D$76=$A11)*Mars!$F$8:$F$76)-SUMPRODUCT((Mars!$D$8:$D$76=$A11)*Mars!$G$8:$G$76)","v":{"v":50,"d":"50.00 €"}},{"$f":"SUMPRODUCT((Mars!$D86:$D$154=$A11)*Mars!$F$86:$F$154)-SUMPRODUCT((Mars!$D86:$D$154=$A11)*Mars!$G$86:$G$154)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Mars!$D$164:$D$232=$A11)*Mars!$F$164:$F$232)-SUMPRODUCT((Mars!$D$164:$D$232=$A11)*Mars!$G$164:$G$232)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Mars!$M$13:$M$46=$A11)*Mars!$O$13:$O$46)+SUMPRODUCT((Mars!$M$58:$M$73=$A11)*Mars!$O$58:$O$73)-SUMPRODUCT((Mars!$M$13:$M$46=$A11)*Mars!$P$13:$P$46)-SUMPRODUCT((Mars!$M$58:$M$73=$A11)*Mars!$P$58:$P$73)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Mars!$M$86:$M$154=$A11)*Mars!$O$86:$O$154)-SUMPRODUCT((Mars!$M$86:$M$154=$A11)*Mars!$P$86:$P$154)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Mars!$V$8:$V$76=$A11)*Mars!$X$8:$X$76)-SUMPRODUCT((Mars!$V$8:$V$76=$A11)*Mars!$Y$8:$Y$76)","v":{"v":-50,"d":"-50.00 €"}},{"$f":"SUMPRODUCT((Mars!$V$86:$V$154=$A11)*Mars!$X$86:$X$154)-SUMPRODUCT((Mars!$V$8:$V$76=$A11)*Mars!$Y$8:$Y$76)","v":{"v":-50,"d":"-50.00 €"}},{"$f":"SUM(AA11:AG11)","v":{"v":-50,"d":"-50.00 €"}},{"$f":"SUMPRODUCT((Avril!$D$8:$D$76=$A11)*Avril!$F$8:$F$76)-SUMPRODUCT((Avril!$D$8:$D$76=$A11)*Avril!$G$8:$G$76)","v":{"v":50,"d":"50.00 €"}},{"$f":"SUMPRODUCT((Avril!$D86:$D$154=$A11)*Avril!$F$86:$F$154)-SUMPRODUCT((Avril!$D86:$D$154=$A11)*Avril!$G$86:$G$154)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Avril!$D$164:$D$232=$A11)*Avril!$F$164:$F$232)-SUMPRODUCT((Avril!$D$164:$D$232=$A11)*Avril!$G$164:$G$232)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Avril!$M$13:$M$46=$A11)*Avril!$O$13:$O$46)+SUMPRODUCT((Avril!$M$58:$M$73=$A11)*Avril!$O$58:$O$73)-SUMPRODUCT((Avril!$M$13:$M$46=$A11)*Avril!$P$13:$P$46)-SUMPRODUCT((Avril!$M$58:$M$73=$A11)*Avril!$P$58:$P$73)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Avril!$M$86:$M$154=$A11)*Avril!$O$86:$O$154)-SUMPRODUCT((Avril!$M$86:$M$154=$A11)*Avril!$P$86:$P$154)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Avril!$V$8:$V$76=$A11)*Avril!$X$8:$X$76)-SUMPRODUCT((Avril!$V$8:$V$76=$A11)*Avril!$Y$8:$Y$76)","v":{"v":-50,"d":"-50.00 €"}},{"$f":"SUMPRODUCT((Avril!$V$86:$V$154=$A11)*Avril!$X$86:$X$154)-SUMPRODUCT((Avril!$V$8:$V$76=$A11)*Avril!$Y$8:$Y$76)","v":{"v":-50,"d":"-50.00 €"}},{"$f":"SUM(AI11:AO11)","v":{"v":-50,"d":"-50.00 €"}},{"$f":"SUMPRODUCT((Mai!$D$8:$D$76=$A11)*Mai!$F$8:$F$76)-SUMPRODUCT((Mai!$D$8:$D$76=$A11)*Mai!$G$8:$G$76)","v":{"v":50,"d":"50.00 €"}},{"$f":"SUMPRODUCT((Mai!$D86:$D$154=$A11)*Mai!$F$86:$F$154)-SUMPRODUCT((Mai!$D86:$D$154=$A11)*Mai!$G$86:$G$154)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Mai!$D$164:$D$232=$A11)*Mai!$F$164:$F$232)-SUMPRODUCT((Mai!$D$164:$D$232=$A11)*Mai!$G$164:$G$232)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Mai!$M$13:$M$46=$A11)*Mai!$O$13:$O$46)+SUMPRODUCT((Mai!$M$58:$M$73=$A11)*Mai!$O$58:$O$73)-SUMPRODUCT((Mai!$M$13:$M$46=$A11)*Mai!$P$13:$P$46)-SUMPRODUCT((Mai!$M$58:$M$73=$A11)*Mai!$P$58:$P$73)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Mai!$M$86:$M$154=$A11)*Mai!$O$86:$O$154)-SUMPRODUCT((Mai!$M$86:$M$154=$A11)*Mai!$P$86:$P$154)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Mai!$V$8:$V$76=$A11)*Mai!$X$8:$X$76)-SUMPRODUCT((Mai!$V$8:$V$76=$A11)*Mai!$Y$8:$Y$76)","v":{"v":-50,"d":"-50.00 €"}},{"$f":"SUMPRODUCT((Mai!$V$86:$V$154=$A11)*Mai!$X$86:$X$154)-SUMPRODUCT((Mai!$V$8:$V$76=$A11)*Mai!$Y$8:$Y$76)","v":{"v":-50,"d":"-50.00 €"}},{"$f":"SUM(AQ11:AW11)","v":{"v":-50,"d":"-50.00 €"}},{"$f":"SUMPRODUCT((Juin!$D$8:$D$76=$A11)*Juin!$F$8:$F$76)-SUMPRODUCT((Juin!$D$8:$D$76=$A11)*Juin!$G$8:$G$76)","v":{"v":50,"d":"50.00 €"}},{"$f":"SUMPRODUCT((Juin!$D86:$D$154=$A11)*Juin!$F$86:$F$154)-SUMPRODUCT((Juin!$D86:$D$154=$A11)*Juin!$G$86:$G$154)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Juin!$D$164:$D$232=$A11)*Juin!$F$164:$F$232)-SUMPRODUCT((Juin!$D$164:$D$232=$A11)*Juin!$G$164:$G$232)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Juin!$M$13:$M$46=$A11)*Juin!$O$13:$O$46)+SUMPRODUCT((Juin!$M$58:$M$73=$A11)*Juin!$O$58:$O$73)-SUMPRODUCT((Juin!$M$13:$M$46=$A11)*Juin!$P$13:$P$46)-SUMPRODUCT((Juin!$M$58:$M$73=$A11)*Juin!$P$58:$P$73)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Juin!$M$86:$M$154=$A11)*Juin!$O$86:$O$154)-SUMPRODUCT((Juin!$M$86:$M$154=$A11)*Juin!$P$86:$P$154)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Juin!$V$8:$V$76=$A11)*Juin!$X$8:$X$76)-SUMPRODUCT((Juin!$V$8:$V$76=$A11)*Juin!$Y$8:$Y$76)","v":{"v":-50,"d":"-50.00 €"}},{"$f":"SUMPRODUCT((Juin!$V$86:$V$154=$A11)*Juin!$X$86:$X$154)-SUMPRODUCT((Juin!$V$8:$V$76=$A11)*Juin!$Y$8:$Y$76)","v":{"v":-50,"d":"-50.00 €"}},{"$f":"SUM(AY11:BE11)","v":{"v":-50,"d":"-50.00 €"}},{"$f":"SUMPRODUCT((Juillet!$D$8:$D$76=$A11)*Juillet!$F$8:$F$76)-SUMPRODUCT((Juillet!$D$8:$D$76=$A11)*Juillet!$G$8:$G$76)","v":{"v":50,"d":"50.00 €"}},{"$f":"SUMPRODUCT((Juillet!$D86:$D$154=$A11)*Juillet!$F$86:$F$154)-SUMPRODUCT((Juillet!$D86:$D$154=$A11)*Juillet!$G$86:$G$154)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Juillet!$D$164:$D$232=$A11)*Juillet!$F$164:$F$232)-SUMPRODUCT((Juillet!$D$164:$D$232=$A11)*Juillet!$G$164:$G$232)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Juillet!$M$13:$M$46=$A11)*Juillet!$O$13:$O$46)+SUMPRODUCT((Juillet!$M$58:$M$73=$A11)*Juillet!$O$58:$O$73)-SUMPRODUCT((Juillet!$M$13:$M$46=$A11)*Juillet!$P$13:$P$46)-SUMPRODUCT((Juillet!$M$58:$M$73=$A11)*Juillet!$P$58:$P$73)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Juillet!$M$86:$M$154=$A11)*Juillet!$O$86:$O$154)-SUMPRODUCT((Juillet!$M$86:$M$154=$A11)*Juillet!$P$86:$P$154)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Juillet!$V$8:$V$76=$A11)*Juillet!$X$8:$X$76)-SUMPRODUCT((Juillet!$V$8:$V$76=$A11)*Juillet!$Y$8:$Y$76)","v":{"v":-50,"d":"-50.00 €"}},{"$f":"SUMPRODUCT((Juillet!$V$86:$V$154=$A11)*Juillet!$X$86:$X$154)-SUMPRODUCT((Juillet!$V$8:$V$76=$A11)*Juillet!$Y$8:$Y$76)","v":{"v":-50,"d":"-50.00 €"}},{"$f":"SUM(BG11:BM11)","v":{"v":-50,"d":"-50.00 €"}},{"$f":"SUMPRODUCT((Aout!$D$8:$D$76=$A11)*Aout!$F$8:$F$76)-SUMPRODUCT((Aout!$D$8:$D$76=$A11)*Aout!$G$8:$G$76)","v":{"v":50,"d":"50.00 €"}},{"$f":"SUMPRODUCT((Aout!$D86:$D$154=$A11)*Aout!$F$86:$F$154)-SUMPRODUCT((Aout!$D86:$D$154=$A11)*Aout!$G$86:$G$154)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Aout!$D$164:$D$232=$A11)*Aout!$F$164:$F$232)-SUMPRODUCT((Aout!$D$164:$D$232=$A11)*Aout!$G$164:$G$232)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Aout!$M$13:$M$46=$A11)*Aout!$O$13:$O$46)+SUMPRODUCT((Aout!$M$58:$M$73=$A11)*Aout!$O$58:$O$73)-SUMPRODUCT((Aout!$M$13:$M$46=$A11)*Aout!$P$13:$P$46)-SUMPRODUCT((Aout!$M$58:$M$73=$A11)*Aout!$P$58:$P$73)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Aout!$M$86:$M$154=$A11)*Aout!$O$86:$O$154)-SUMPRODUCT((Aout!$M$86:$M$154=$A11)*Aout!$P$86:$P$154)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Aout!$V$8:$V$76=$A11)*Aout!$X$8:$X$76)-SUMPRODUCT((Aout!$V$8:$V$76=$A11)*Aout!$Y$8:$Y$76)","v":{"v":-50,"d":"-50.00 €"}},{"$f":"SUMPRODUCT((Aout!$V$86:$V$154=$A11)*Aout!$X$86:$X$154)-SUMPRODUCT((Aout!$V$8:$V$76=$A11)*Aout!$Y$8:$Y$76)","v":{"v":-50,"d":"-50.00 €"}},{"$f":"SUM(BO11:BU11)","v":{"v":-50,"d":"-50.00 €"}},{"$f":"SUMPRODUCT((Septembre!$D$8:$D$76=$A11)*Septembre!$F$8:$F$76)-SUMPRODUCT((Septembre!$D$8:$D$76=$A11)*Septembre!$G$8:$G$76)","v":{"v":50,"d":"50.00 €"}},{"$f":"SUMPRODUCT((Septembre!$D86:$D$154=$A11)*Septembre!$F$86:$F$154)-SUMPRODUCT((Septembre!$D86:$D$154=$A11)*Septembre!$G$86:$G$154)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Septembre!$D$164:$D$232=$A11)*Septembre!$F$164:$F$232)-SUMPRODUCT((Septembre!$D$164:$D$232=$A11)*Septembre!$G$164:$G$232)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Septembre!$M$13:$M$46=$A11)*Septembre!$O$13:$O$46)+SUMPRODUCT((Septembre!$M$58:$M$73=$A11)*Septembre!$O$58:$O$73)-SUMPRODUCT((Septembre!$M$13:$M$46=$A11)*Septembre!$P$13:$P$46)-SUMPRODUCT((Septembre!$M$58:$M$73=$A11)*Septembre!$P$58:$P$73)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Septembre!$M$86:$M$154=$A11)*Septembre!$O$86:$O$154)-SUMPRODUCT((Septembre!$M$86:$M$154=$A11)*Septembre!$P$86:$P$154)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Septembre!$V$8:$V$76=$A11)*Septembre!$X$8:$X$76)-SUMPRODUCT((Septembre!$V$8:$V$76=$A11)*Septembre!$Y$8:$Y$76)","v":{"v":-50,"d":"-50.00 €"}},{"$f":"SUMPRODUCT((Septembre!$V$86:$V$154=$A11)*Septembre!$X$86:$X$154)-SUMPRODUCT((Septembre!$V$8:$V$76=$A11)*Septembre!$Y$8:$Y$76)","v":{"v":-50,"d":"-50.00 €"}},{"$f":"SUM(BW11:CC11)","v":{"v":-50,"d":"-50.00 €"}},{"$f":"SUMPRODUCT((Octobre!$D$8:$D$76=$A11)*Octobre!$F$8:$F$76)-SUMPRODUCT((Octobre!$D$8:$D$76=$A11)*Octobre!$G$8:$G$76)","v":{"v":50,"d":"50.00 €"}},{"$f":"SUMPRODUCT((Octobre!$D86:$D$154=$A11)*Octobre!$F$86:$F$154)-SUMPRODUCT((Octobre!$D86:$D$154=$A11)*Octobre!$G$86:$G$154)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Octobre!$D$164:$D$232=$A11)*Octobre!$F$164:$F$232)-SUMPRODUCT((Octobre!$D$164:$D$232=$A11)*Octobre!$G$164:$G$232)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Octobre!$M$13:$M$46=$A11)*Octobre!$O$13:$O$46)+SUMPRODUCT((Octobre!$M$58:$M$73=$A11)*Octobre!$O$58:$O$73)-SUMPRODUCT((Octobre!$M$13:$M$46=$A11)*Octobre!$P$13:$P$46)-SUMPRODUCT((Octobre!$M$58:$M$73=$A11)*Octobre!$P$58:$P$73)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Octobre!$M$86:$M$154=$A11)*Octobre!$O$86:$O$154)-SUMPRODUCT((Octobre!$M$86:$M$154=$A11)*Octobre!$P$86:$P$154)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Octobre!$V$8:$V$76=$A11)*Octobre!$X$8:$X$76)-SUMPRODUCT((Octobre!$V$8:$V$76=$A11)*Octobre!$Y$8:$Y$76)","v":{"v":-50,"d":"-50.00 €"}},{"$f":"SUMPRODUCT((Octobre!$V$86:$V$154=$A11)*Octobre!$X$86:$X$154)-SUMPRODUCT((Octobre!$V$8:$V$76=$A11)*Octobre!$Y$8:$Y$76)","v":{"v":-50,"d":"-50.00 €"}},{"$f":"SUM(CE11:CK11)","v":{"v":-50,"d":"-50.00 €"}},{"$f":"SUMPRODUCT((Novembre!$D$8:$D$76=$A11)*Novembre!$F$8:$F$76)-SUMPRODUCT((Novembre!$D$8:$D$76=$A11)*Novembre!$G$8:$G$76)","v":{"v":50,"d":"50.00 €"}},{"$f":"SUMPRODUCT((Novembre!$D86:$D$154=$A11)*Novembre!$F$86:$F$154)-SUMPRODUCT((Novembre!$D86:$D$154=$A11)*Novembre!$G$86:$G$154)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Novembre!$D$164:$D$232=$A11)*Novembre!$F$164:$F$232)-SUMPRODUCT((Novembre!$D$164:$D$232=$A11)*Novembre!$G$164:$G$232)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Novembre!$M$13:$M$46=$A11)*Novembre!$O$13:$O$46)+SUMPRODUCT((Novembre!$M$58:$M$73=$A11)*Novembre!$O$58:$O$73)-SUMPRODUCT((Novembre!$M$13:$M$46=$A11)*Novembre!$P$13:$P$46)-SUMPRODUCT((Novembre!$M$58:$M$73=$A11)*Novembre!$P$58:$P$73)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Novembre!$M$86:$M$154=$A11)*Novembre!$O$86:$O$154)-SUMPRODUCT((Novembre!$M$86:$M$154=$A11)*Novembre!$P$86:$P$154)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Novembre!$V$8:$V$76=$A11)*Novembre!$X$8:$X$76)-SUMPRODUCT((Novembre!$V$8:$V$76=$A11)*Novembre!$Y$8:$Y$76)","v":{"v":-50,"d":"-50.00 €"}},{"$f":"SUMPRODUCT((Novembre!$V$86:$V$154=$A11)*Novembre!$X$86:$X$154)-SUMPRODUCT((Novembre!$V$8:$V$76=$A11)*Novembre!$Y$8:$Y$76)","v":{"v":-50,"d":"-50.00 €"}},{"$f":"SUM(CM11:CS11)","v":{"v":-50,"d":"-50.00 €"}},{"$f":"SUMPRODUCT((Décembre!$D$8:$D$76=$A11)*Décembre!$F$8:$F$76)-SUMPRODUCT((Décembre!$D$8:$D$76=$A11)*Décembre!$G$8:$G$76)","v":{"v":50,"d":"50.00 €"}},{"$f":"SUMPRODUCT((Décembre!$D86:$D$154=$A11)*Décembre!$F$86:$F$154)-SUMPRODUCT((Décembre!$D86:$D$154=$A11)*Décembre!$G$86:$G$154)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Décembre!$D$164:$D$232=$A11)*Décembre!$F$164:$F$232)-SUMPRODUCT((Décembre!$D$164:$D$232=$A11)*Décembre!$G$164:$G$232)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Décembre!$M$13:$M$46=$A11)*Décembre!$O$13:$O$46)+SUMPRODUCT((Décembre!$M$58:$M$73=$A11)*Décembre!$O$58:$O$73)-SUMPRODUCT((Décembre!$M$13:$M$46=$A11)*Décembre!$P$13:$P$46)-SUMPRODUCT((Décembre!$M$58:$M$73=$A11)*Décembre!$P$58:$P$73)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Décembre!$M$86:$M$154=$A11)*Décembre!$O$86:$O$154)-SUMPRODUCT((Décembre!$M$86:$M$154=$A11)*Décembre!$P$86:$P$154)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Décembre!$V$8:$V$76=$A11)*Décembre!$X$8:$X$76)-SUMPRODUCT((Décembre!$V$8:$V$76=$A11)*Décembre!$Y$8:$Y$76)","v":{"v":-50,"d":"-50.00 €"}},{"$f":"SUMPRODUCT((Décembre!$V$86:$V$154=$A11)*Décembre!$X$86:$X$154)-SUMPRODUCT((Décembre!$V$8:$V$76=$A11)*Décembre!$Y$8:$Y$76)","v":{"v":-50,"d":"-50.00 €"}}]
["Prêt travaux",{"v":0,"d":"0.00 €"},{"$f":"SUMPRODUCT(('Janvier '!$D$8:$D$76=$A12)*'Janvier '!$F$8:$F$76)-SUMPRODUCT(('Janvier '!$D$8:$D$76=$A12)*'Janvier '!$G$8:$G$76)","v":{"v":225.71,"d":"225.71 €"}},{"$f":"SUMPRODUCT(('Janvier '!$D86:$D$154=$A12)*'Janvier '!$F$86:$F$154)-SUMPRODUCT(('Janvier '!$D86:$D$154=$A12)*'Janvier '!$G$86:$G$154)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT(('Janvier '!$D$164:$D$232=$A12)*'Janvier '!$F$164:$F$232)-SUMPRODUCT(('Janvier '!$D$164:$D$232=$A12)*'Janvier '!$G$164:$G$232)","v":{"v":-225.71,"d":"-225.71 €"}},{"$f":"SUMPRODUCT(('Janvier '!$M$13:$M$46=$A12)*'Janvier '!$O$13:$O$46)+SUMPRODUCT(('Janvier '!$M$58:$M$73=$A12)*'Janvier '!$O$58:$O$73)-SUMPRODUCT(('Janvier '!$M$13:$M$46=$A12)*'Janvier '!$P$13:$P$46)-SUMPRODUCT(('Janvier '!$M$58:$M$73=$A12)*'Janvier '!$P$58:$P$73)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT(('Janvier '!$M$86:$M$154=$A12)*'Janvier '!$O$86:$O$154)-SUMPRODUCT(('Janvier '!$M$86:$M$154=$A12)*'Janvier '!$P$86:$P$154)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT(('Janvier '!$V$8:$V$76=$A12)*'Janvier '!$X$8:$X$76)-SUMPRODUCT(('Janvier '!$V$8:$V$76=$A12)*'Janvier '!$Y$8:$Y$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT(('Janvier '!$V$86:$V$154=$A12)*'Janvier '!$X$86:$X$154)-SUMPRODUCT(('Janvier '!$V$8:$V$76=$A12)*'Janvier '!$Y$8:$Y$76)","v":{"v":0,"d":"0.00 €"}},{"v":225.71,"d":"225.71 €"},{"$f":"SUMPRODUCT((Fevrier!$D$8:$D$76=$A12)*Fevrier!$F$8:$F$76)-SUMPRODUCT((Fevrier!$D$8:$D$76=$A12)*Fevrier!$G$8:$G$76)","v":{"v":225.71,"d":"225.71 €"}},{"$f":"SUMPRODUCT((Fevrier!$D86:$D$154=$A12)*Fevrier!$F$86:$F$154)-SUMPRODUCT((Fevrier!$D86:$D$154=$A12)*Fevrier!$G$86:$G$154)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Fevrier!$D$164:$D$232=$A12)*Fevrier!$F$164:$F$232)-SUMPRODUCT((Fevrier!$D$164:$D$232=$A12)*Fevrier!$G$164:$G$232)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Fevrier!$M$13:$M$46=$A12)*Fevrier!$O$13:$O$46)+SUMPRODUCT((Fevrier!$M$58:$M$73=$A12)*Fevrier!$O$58:$O$73)-SUMPRODUCT((Fevrier!$M$13:$M$46=$A12)*Fevrier!$P$13:$P$46)-SUMPRODUCT((Fevrier!$M$58:$M$73=$A12)*Fevrier!$P$58:$P$73)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Fevrier!$M$86:$M$154=$A12)*Fevrier!$O$86:$O$154)-SUMPRODUCT((Fevrier!$M$86:$M$154=$A12)*Fevrier!$P$86:$P$154)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Fevrier!$V$8:$V$76=$A12)*Fevrier!$X$8:$X$76)-SUMPRODUCT((Fevrier!$V$8:$V$76=$A12)*Fevrier!$Y$8:$Y$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Fevrier!$V$86:$V$154=$A12)*Fevrier!$X$86:$X$154)-SUMPRODUCT((Fevrier!$V$8:$V$76=$A12)*Fevrier!$Y$8:$Y$76)","v":{"v":0,"d":"0.00 €"}},{"v":225.71,"d":"225.71 €"},{"$f":"SUMPRODUCT((Mars!$D$8:$D$76=$A12)*Mars!$F$8:$F$76)-SUMPRODUCT((Mars!$D$8:$D$76=$A12)*Mars!$G$8:$G$76)","v":{"v":225.71,"d":"225.71 €"}},{"$f":"SUMPRODUCT((Mars!$D86:$D$154=$A12)*Mars!$F$86:$F$154)-SUMPRODUCT((Mars!$D86:$D$154=$A12)*Mars!$G$86:$G$154)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Mars!$D$164:$D$232=$A12)*Mars!$F$164:$F$232)-SUMPRODUCT((Mars!$D$164:$D$232=$A12)*Mars!$G$164:$G$232)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Mars!$M$13:$M$46=$A12)*Mars!$O$13:$O$46)+SUMPRODUCT((Mars!$M$58:$M$73=$A12)*Mars!$O$58:$O$73)-SUMPRODUCT((Mars!$M$13:$M$46=$A12)*Mars!$P$13:$P$46)-SUMPRODUCT((Mars!$M$58:$M$73=$A12)*Mars!$P$58:$P$73)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Mars!$M$86:$M$154=$A12)*Mars!$O$86:$O$154)-SUMPRODUCT((Mars!$M$86:$M$154=$A12)*Mars!$P$86:$P$154)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Mars!$V$8:$V$76=$A12)*Mars!$X$8:$X$76)-SUMPRODUCT((Mars!$V$8:$V$76=$A12)*Mars!$Y$8:$Y$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Mars!$V$86:$V$154=$A12)*Mars!$X$86:$X$154)-SUMPRODUCT((Mars!$V$8:$V$76=$A12)*Mars!$Y$8:$Y$76)","v":{"v":0,"d":"0.00 €"}},{"v":225.71,"d":"225.71 €"},{"$f":"SUMPRODUCT((Avril!$D$8:$D$76=$A12)*Avril!$F$8:$F$76)-SUMPRODUCT((Avril!$D$8:$D$76=$A12)*Avril!$G$8:$G$76)","v":{"v":225.71,"d":"225.71 €"}},{"$f":"SUMPRODUCT((Avril!$D86:$D$154=$A12)*Avril!$F$86:$F$154)-SUMPRODUCT((Avril!$D86:$D$154=$A12)*Avril!$G$86:$G$154)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Avril!$D$164:$D$232=$A12)*Avril!$F$164:$F$232)-SUMPRODUCT((Avril!$D$164:$D$232=$A12)*Avril!$G$164:$G$232)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Avril!$M$13:$M$46=$A12)*Avril!$O$13:$O$46)+SUMPRODUCT((Avril!$M$58:$M$73=$A12)*Avril!$O$58:$O$73)-SUMPRODUCT((Avril!$M$13:$M$46=$A12)*Avril!$P$13:$P$46)-SUMPRODUCT((Avril!$M$58:$M$73=$A12)*Avril!$P$58:$P$73)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Avril!$M$86:$M$154=$A12)*Avril!$O$86:$O$154)-SUMPRODUCT((Avril!$M$86:$M$154=$A12)*Avril!$P$86:$P$154)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Avril!$V$8:$V$76=$A12)*Avril!$X$8:$X$76)-SUMPRODUCT((Avril!$V$8:$V$76=$A12)*Avril!$Y$8:$Y$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Avril!$V$86:$V$154=$A12)*Avril!$X$86:$X$154)-SUMPRODUCT((Avril!$V$8:$V$76=$A12)*Avril!$Y$8:$Y$76)","v":{"v":0,"d":"0.00 €"}},{"v":225.71,"d":"225.71 €"},{"$f":"SUMPRODUCT((Mai!$D$8:$D$76=$A12)*Mai!$F$8:$F$76)-SUMPRODUCT((Mai!$D$8:$D$76=$A12)*Mai!$G$8:$G$76)","v":{"v":225.71,"d":"225.71 €"}},{"$f":"SUMPRODUCT((Mai!$D86:$D$154=$A12)*Mai!$F$86:$F$154)-SUMPRODUCT((Mai!$D86:$D$154=$A12)*Mai!$G$86:$G$154)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Mai!$D$164:$D$232=$A12)*Mai!$F$164:$F$232)-SUMPRODUCT((Mai!$D$164:$D$232=$A12)*Mai!$G$164:$G$232)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Mai!$M$13:$M$46=$A12)*Mai!$O$13:$O$46)+SUMPRODUCT((Mai!$M$58:$M$73=$A12)*Mai!$O$58:$O$73)-SUMPRODUCT((Mai!$M$13:$M$46=$A12)*Mai!$P$13:$P$46)-SUMPRODUCT((Mai!$M$58:$M$73=$A12)*Mai!$P$58:$P$73)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Mai!$M$86:$M$154=$A12)*Mai!$O$86:$O$154)-SUMPRODUCT((Mai!$M$86:$M$154=$A12)*Mai!$P$86:$P$154)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Mai!$V$8:$V$76=$A12)*Mai!$X$8:$X$76)-SUMPRODUCT((Mai!$V$8:$V$76=$A12)*Mai!$Y$8:$Y$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Mai!$V$86:$V$154=$A12)*Mai!$X$86:$X$154)-SUMPRODUCT((Mai!$V$8:$V$76=$A12)*Mai!$Y$8:$Y$76)","v":{"v":0,"d":"0.00 €"}},{"v":225.71,"d":"225.71 €"},{"$f":"SUMPRODUCT((Juin!$D$8:$D$76=$A12)*Juin!$F$8:$F$76)-SUMPRODUCT((Juin!$D$8:$D$76=$A12)*Juin!$G$8:$G$76)","v":{"v":225.71,"d":"225.71 €"}},{"$f":"SUMPRODUCT((Juin!$D86:$D$154=$A12)*Juin!$F$86:$F$154)-SUMPRODUCT((Juin!$D86:$D$154=$A12)*Juin!$G$86:$G$154)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Juin!$D$164:$D$232=$A12)*Juin!$F$164:$F$232)-SUMPRODUCT((Juin!$D$164:$D$232=$A12)*Juin!$G$164:$G$232)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Juin!$M$13:$M$46=$A12)*Juin!$O$13:$O$46)+SUMPRODUCT((Juin!$M$58:$M$73=$A12)*Juin!$O$58:$O$73)-SUMPRODUCT((Juin!$M$13:$M$46=$A12)*Juin!$P$13:$P$46)-SUMPRODUCT((Juin!$M$58:$M$73=$A12)*Juin!$P$58:$P$73)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Juin!$M$86:$M$154=$A12)*Juin!$O$86:$O$154)-SUMPRODUCT((Juin!$M$86:$M$154=$A12)*Juin!$P$86:$P$154)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Juin!$V$8:$V$76=$A12)*Juin!$X$8:$X$76)-SUMPRODUCT((Juin!$V$8:$V$76=$A12)*Juin!$Y$8:$Y$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Juin!$V$86:$V$154=$A12)*Juin!$X$86:$X$154)-SUMPRODUCT((Juin!$V$8:$V$76=$A12)*Juin!$Y$8:$Y$76)","v":{"v":0,"d":"0.00 €"}},{"v":225.71,"d":"225.71 €"},{"$f":"SUMPRODUCT((Juillet!$D$8:$D$76=$A12)*Juillet!$F$8:$F$76)-SUMPRODUCT((Juillet!$D$8:$D$76=$A12)*Juillet!$G$8:$G$76)","v":{"v":225.71,"d":"225.71 €"}},{"$f":"SUMPRODUCT((Juillet!$D86:$D$154=$A12)*Juillet!$F$86:$F$154)-SUMPRODUCT((Juillet!$D86:$D$154=$A12)*Juillet!$G$86:$G$154)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Juillet!$D$164:$D$232=$A12)*Juillet!$F$164:$F$232)-SUMPRODUCT((Juillet!$D$164:$D$232=$A12)*Juillet!$G$164:$G$232)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Juillet!$M$13:$M$46=$A12)*Juillet!$O$13:$O$46)+SUMPRODUCT((Juillet!$M$58:$M$73=$A12)*Juillet!$O$58:$O$73)-SUMPRODUCT((Juillet!$M$13:$M$46=$A12)*Juillet!$P$13:$P$46)-SUMPRODUCT((Juillet!$M$58:$M$73=$A12)*Juillet!$P$58:$P$73)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Juillet!$M$86:$M$154=$A12)*Juillet!$O$86:$O$154)-SUMPRODUCT((Juillet!$M$86:$M$154=$A12)*Juillet!$P$86:$P$154)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Juillet!$V$8:$V$76=$A12)*Juillet!$X$8:$X$76)-SUMPRODUCT((Juillet!$V$8:$V$76=$A12)*Juillet!$Y$8:$Y$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Juillet!$V$86:$V$154=$A12)*Juillet!$X$86:$X$154)-SUMPRODUCT((Juillet!$V$8:$V$76=$A12)*Juillet!$Y$8:$Y$76)","v":{"v":0,"d":"0.00 €"}},{"v":225.71,"d":"225.71 €"},{"$f":"SUMPRODUCT((Aout!$D$8:$D$76=$A12)*Aout!$F$8:$F$76)-SUMPRODUCT((Aout!$D$8:$D$76=$A12)*Aout!$G$8:$G$76)","v":{"v":225.71,"d":"225.71 €"}},{"$f":"SUMPRODUCT((Aout!$D86:$D$154=$A12)*Aout!$F$86:$F$154)-SUMPRODUCT((Aout!$D86:$D$154=$A12)*Aout!$G$86:$G$154)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Aout!$D$164:$D$232=$A12)*Aout!$F$164:$F$232)-SUMPRODUCT((Aout!$D$164:$D$232=$A12)*Aout!$G$164:$G$232)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Aout!$M$13:$M$46=$A12)*Aout!$O$13:$O$46)+SUMPRODUCT((Aout!$M$58:$M$73=$A12)*Aout!$O$58:$O$73)-SUMPRODUCT((Aout!$M$13:$M$46=$A12)*Aout!$P$13:$P$46)-SUMPRODUCT((Aout!$M$58:$M$73=$A12)*Aout!$P$58:$P$73)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Aout!$M$86:$M$154=$A12)*Aout!$O$86:$O$154)-SUMPRODUCT((Aout!$M$86:$M$154=$A12)*Aout!$P$86:$P$154)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Aout!$V$8:$V$76=$A12)*Aout!$X$8:$X$76)-SUMPRODUCT((Aout!$V$8:$V$76=$A12)*Aout!$Y$8:$Y$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Aout!$V$86:$V$154=$A12)*Aout!$X$86:$X$154)-SUMPRODUCT((Aout!$V$8:$V$76=$A12)*Aout!$Y$8:$Y$76)","v":{"v":0,"d":"0.00 €"}},{"v":225.71,"d":"225.71 €"},{"$f":"SUMPRODUCT((Septembre!$D$8:$D$76=$A12)*Septembre!$F$8:$F$76)-SUMPRODUCT((Septembre!$D$8:$D$76=$A12)*Septembre!$G$8:$G$76)","v":{"v":225.71,"d":"225.71 €"}},{"$f":"SUMPRODUCT((Septembre!$D86:$D$154=$A12)*Septembre!$F$86:$F$154)-SUMPRODUCT((Septembre!$D86:$D$154=$A12)*Septembre!$G$86:$G$154)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Septembre!$D$164:$D$232=$A12)*Septembre!$F$164:$F$232)-SUMPRODUCT((Septembre!$D$164:$D$232=$A12)*Septembre!$G$164:$G$232)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Septembre!$M$13:$M$46=$A12)*Septembre!$O$13:$O$46)+SUMPRODUCT((Septembre!$M$58:$M$73=$A12)*Septembre!$O$58:$O$73)-SUMPRODUCT((Septembre!$M$13:$M$46=$A12)*Septembre!$P$13:$P$46)-SUMPRODUCT((Septembre!$M$58:$M$73=$A12)*Septembre!$P$58:$P$73)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Septembre!$M$86:$M$154=$A12)*Septembre!$O$86:$O$154)-SUMPRODUCT((Septembre!$M$86:$M$154=$A12)*Septembre!$P$86:$P$154)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Septembre!$V$8:$V$76=$A12)*Septembre!$X$8:$X$76)-SUMPRODUCT((Septembre!$V$8:$V$76=$A12)*Septembre!$Y$8:$Y$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Septembre!$V$86:$V$154=$A12)*Septembre!$X$86:$X$154)-SUMPRODUCT((Septembre!$V$8:$V$76=$A12)*Septembre!$Y$8:$Y$76)","v":{"v":0,"d":"0.00 €"}},{"v":225.71,"d":"225.71 €"},{"$f":"SUMPRODUCT((Octobre!$D$8:$D$76=$A12)*Octobre!$F$8:$F$76)-SUMPRODUCT((Octobre!$D$8:$D$76=$A12)*Octobre!$G$8:$G$76)","v":{"v":225.71,"d":"225.71 €"}},{"$f":"SUMPRODUCT((Octobre!$D86:$D$154=$A12)*Octobre!$F$86:$F$154)-SUMPRODUCT((Octobre!$D86:$D$154=$A12)*Octobre!$G$86:$G$154)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Octobre!$D$164:$D$232=$A12)*Octobre!$F$164:$F$232)-SUMPRODUCT((Octobre!$D$164:$D$232=$A12)*Octobre!$G$164:$G$232)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Octobre!$M$13:$M$46=$A12)*Octobre!$O$13:$O$46)+SUMPRODUCT((Octobre!$M$58:$M$73=$A12)*Octobre!$O$58:$O$73)-SUMPRODUCT((Octobre!$M$13:$M$46=$A12)*Octobre!$P$13:$P$46)-SUMPRODUCT((Octobre!$M$58:$M$73=$A12)*Octobre!$P$58:$P$73)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Octobre!$M$86:$M$154=$A12)*Octobre!$O$86:$O$154)-SUMPRODUCT((Octobre!$M$86:$M$154=$A12)*Octobre!$P$86:$P$154)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Octobre!$V$8:$V$76=$A12)*Octobre!$X$8:$X$76)-SUMPRODUCT((Octobre!$V$8:$V$76=$A12)*Octobre!$Y$8:$Y$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Octobre!$V$86:$V$154=$A12)*Octobre!$X$86:$X$154)-SUMPRODUCT((Octobre!$V$8:$V$76=$A12)*Octobre!$Y$8:$Y$76)","v":{"v":0,"d":"0.00 €"}},{"v":225.71,"d":"225.71 €"},{"$f":"SUMPRODUCT((Novembre!$D$8:$D$76=$A12)*Novembre!$F$8:$F$76)-SUMPRODUCT((Novembre!$D$8:$D$76=$A12)*Novembre!$G$8:$G$76)","v":{"v":225.71,"d":"225.71 €"}},{"$f":"SUMPRODUCT((Novembre!$D86:$D$154=$A12)*Novembre!$F$86:$F$154)-SUMPRODUCT((Novembre!$D86:$D$154=$A12)*Novembre!$G$86:$G$154)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Novembre!$D$164:$D$232=$A12)*Novembre!$F$164:$F$232)-SUMPRODUCT((Novembre!$D$164:$D$232=$A12)*Novembre!$G$164:$G$232)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Novembre!$M$13:$M$46=$A12)*Novembre!$O$13:$O$46)+SUMPRODUCT((Novembre!$M$58:$M$73=$A12)*Novembre!$O$58:$O$73)-SUMPRODUCT((Novembre!$M$13:$M$46=$A12)*Novembre!$P$13:$P$46)-SUMPRODUCT((Novembre!$M$58:$M$73=$A12)*Novembre!$P$58:$P$73)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Novembre!$M$86:$M$154=$A12)*Novembre!$O$86:$O$154)-SUMPRODUCT((Novembre!$M$86:$M$154=$A12)*Novembre!$P$86:$P$154)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Novembre!$V$8:$V$76=$A12)*Novembre!$X$8:$X$76)-SUMPRODUCT((Novembre!$V$8:$V$76=$A12)*Novembre!$Y$8:$Y$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Novembre!$V$86:$V$154=$A12)*Novembre!$X$86:$X$154)-SUMPRODUCT((Novembre!$V$8:$V$76=$A12)*Novembre!$Y$8:$Y$76)","v":{"v":0,"d":"0.00 €"}},{"v":225.71,"d":"225.71 €"},{"$f":"SUMPRODUCT((Décembre!$D$8:$D$76=$A12)*Décembre!$F$8:$F$76)-SUMPRODUCT((Décembre!$D$8:$D$76=$A12)*Décembre!$G$8:$G$76)","v":{"v":225.71,"d":"225.71 €"}},{"$f":"SUMPRODUCT((Décembre!$D86:$D$154=$A12)*Décembre!$F$86:$F$154)-SUMPRODUCT((Décembre!$D86:$D$154=$A12)*Décembre!$G$86:$G$154)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Décembre!$D$164:$D$232=$A12)*Décembre!$F$164:$F$232)-SUMPRODUCT((Décembre!$D$164:$D$232=$A12)*Décembre!$G$164:$G$232)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Décembre!$M$13:$M$46=$A12)*Décembre!$O$13:$O$46)+SUMPRODUCT((Décembre!$M$58:$M$73=$A12)*Décembre!$O$58:$O$73)-SUMPRODUCT((Décembre!$M$13:$M$46=$A12)*Décembre!$P$13:$P$46)-SUMPRODUCT((Décembre!$M$58:$M$73=$A12)*Décembre!$P$58:$P$73)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Décembre!$M$86:$M$154=$A12)*Décembre!$O$86:$O$154)-SUMPRODUCT((Décembre!$M$86:$M$154=$A12)*Décembre!$P$86:$P$154)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Décembre!$V$8:$V$76=$A12)*Décembre!$X$8:$X$76)-SUMPRODUCT((Décembre!$V$8:$V$76=$A12)*Décembre!$Y$8:$Y$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Décembre!$V$86:$V$154=$A12)*Décembre!$X$86:$X$154)-SUMPRODUCT((Décembre!$V$8:$V$76=$A12)*Décembre!$Y$8:$Y$76)","v":{"v":0,"d":"0.00 €"}}]
["AUTRE FONCIER"]
["Loyer",{"$f":"SUM(C14:I14)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT(('Janvier '!$D$8:$D$76=$A14)*'Janvier '!$F$8:$F$76)-SUMPRODUCT(('Janvier '!$D$8:$D$76=$A14)*'Janvier '!$G$8:$G$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT(('Janvier '!$D86:$D$154=$A14)*'Janvier '!$F$86:$F$154)-SUMPRODUCT(('Janvier '!$D86:$D$154=$A14)*'Janvier '!$G$86:$G$154)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT(('Janvier '!$D$164:$D$232=$A14)*'Janvier '!$F$164:$F$232)-SUMPRODUCT(('Janvier '!$D$164:$D$232=$A14)*'Janvier '!$G$164:$G$232)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT(('Janvier '!$M$13:$M$46=$A14)*'Janvier '!$O$13:$O$46)+SUMPRODUCT(('Janvier '!$M$58:$M$73=$A14)*'Janvier '!$O$58:$O$73)-SUMPRODUCT(('Janvier '!$M$13:$M$46=$A14)*'Janvier '!$P$13:$P$46)-SUMPRODUCT(('Janvier '!$M$58:$M$73=$A14)*'Janvier '!$P$58:$P$73)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT(('Janvier '!$M$86:$M$154=$A14)*'Janvier '!$O$86:$O$154)-SUMPRODUCT(('Janvier '!$M$86:$M$154=$A14)*'Janvier '!$P$86:$P$154)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT(('Janvier '!$V$8:$V$76=$A14)*'Janvier '!$X$8:$X$76)-SUMPRODUCT(('Janvier '!$V$8:$V$76=$A14)*'Janvier '!$Y$8:$Y$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT(('Janvier '!$V$86:$V$154=$A14)*'Janvier '!$X$86:$X$154)-SUMPRODUCT(('Janvier '!$V$8:$V$76=$A14)*'Janvier '!$Y$8:$Y$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUM(K14:Q14)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Fevrier!$D$8:$D$76=$A14)*Fevrier!$F$8:$F$76)-SUMPRODUCT((Fevrier!$D$8:$D$76=$A14)*Fevrier!$G$8:$G$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Fevrier!$D86:$D$154=$A14)*Fevrier!$F$86:$F$154)-SUMPRODUCT((Fevrier!$D86:$D$154=$A14)*Fevrier!$G$86:$G$154)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Fevrier!$D$164:$D$232=$A14)*Fevrier!$F$164:$F$232)-SUMPRODUCT((Fevrier!$D$164:$D$232=$A14)*Fevrier!$G$164:$G$232)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Fevrier!$M$13:$M$46=$A14)*Fevrier!$O$13:$O$46)+SUMPRODUCT((Fevrier!$M$58:$M$73=$A14)*Fevrier!$O$58:$O$73)-SUMPRODUCT((Fevrier!$M$13:$M$46=$A14)*Fevrier!$P$13:$P$46)-SUMPRODUCT((Fevrier!$M$58:$M$73=$A14)*Fevrier!$P$58:$P$73)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Fevrier!$M$86:$M$154=$A14)*Fevrier!$O$86:$O$154)-SUMPRODUCT((Fevrier!$M$86:$M$154=$A14)*Fevrier!$P$86:$P$154)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Fevrier!$V$8:$V$76=$A14)*Fevrier!$X$8:$X$76)-SUMPRODUCT((Fevrier!$V$8:$V$76=$A14)*Fevrier!$Y$8:$Y$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Fevrier!$V$86:$V$154=$A14)*Fevrier!$X$86:$X$154)-SUMPRODUCT((Fevrier!$V$8:$V$76=$A14)*Fevrier!$Y$8:$Y$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUM(S14:Y14)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Mars!$D$8:$D$76=$A14)*Mars!$F$8:$F$76)-SUMPRODUCT((Mars!$D$8:$D$76=$A14)*Mars!$G$8:$G$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Mars!$D86:$D$154=$A14)*Mars!$F$86:$F$154)-SUMPRODUCT((Mars!$D86:$D$154=$A14)*Mars!$G$86:$G$154)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Mars!$D$164:$D$232=$A14)*Mars!$F$164:$F$232)-SUMPRODUCT((Mars!$D$164:$D$232=$A14)*Mars!$G$164:$G$232)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Mars!$M$13:$M$46=$A14)*Mars!$O$13:$O$46)+SUMPRODUCT((Mars!$M$58:$M$73=$A14)*Mars!$O$58:$O$73)-SUMPRODUCT((Mars!$M$13:$M$46=$A14)*Mars!$P$13:$P$46)-SUMPRODUCT((Mars!$M$58:$M$73=$A14)*Mars!$P$58:$P$73)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Mars!$M$86:$M$154=$A14)*Mars!$O$86:$O$154)-SUMPRODUCT((Mars!$M$86:$M$154=$A14)*Mars!$P$86:$P$154)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Mars!$V$8:$V$76=$A14)*Mars!$X$8:$X$76)-SUMPRODUCT((Mars!$V$8:$V$76=$A14)*Mars!$Y$8:$Y$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Mars!$V$86:$V$154=$A14)*Mars!$X$86:$X$154)-SUMPRODUCT((Mars!$V$8:$V$76=$A14)*Mars!$Y$8:$Y$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUM(AA14:AG14)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Avril!$D$8:$D$76=$A14)*Avril!$F$8:$F$76)-SUMPRODUCT((Avril!$D$8:$D$76=$A14)*Avril!$G$8:$G$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Avril!$D86:$D$154=$A14)*Avril!$F$86:$F$154)-SUMPRODUCT((Avril!$D86:$D$154=$A14)*Avril!$G$86:$G$154)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Avril!$D$164:$D$232=$A14)*Avril!$F$164:$F$232)-SUMPRODUCT((Avril!$D$164:$D$232=$A14)*Avril!$G$164:$G$232)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Avril!$M$13:$M$46=$A14)*Avril!$O$13:$O$46)+SUMPRODUCT((Avril!$M$58:$M$73=$A14)*Avril!$O$58:$O$73)-SUMPRODUCT((Avril!$M$13:$M$46=$A14)*Avril!$P$13:$P$46)-SUMPRODUCT((Avril!$M$58:$M$73=$A14)*Avril!$P$58:$P$73)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Avril!$M$86:$M$154=$A14)*Avril!$O$86:$O$154)-SUMPRODUCT((Avril!$M$86:$M$154=$A14)*Avril!$P$86:$P$154)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Avril!$V$8:$V$76=$A14)*Avril!$X$8:$X$76)-SUMPRODUCT((Avril!$V$8:$V$76=$A14)*Avril!$Y$8:$Y$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Avril!$V$86:$V$154=$A14)*Avril!$X$86:$X$154)-SUMPRODUCT((Avril!$V$8:$V$76=$A14)*Avril!$Y$8:$Y$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUM(AI14:AO14)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Mai!$D$8:$D$76=$A14)*Mai!$F$8:$F$76)-SUMPRODUCT((Mai!$D$8:$D$76=$A14)*Mai!$G$8:$G$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Mai!$D86:$D$154=$A14)*Mai!$F$86:$F$154)-SUMPRODUCT((Mai!$D86:$D$154=$A14)*Mai!$G$86:$G$154)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Mai!$D$164:$D$232=$A14)*Mai!$F$164:$F$232)-SUMPRODUCT((Mai!$D$164:$D$232=$A14)*Mai!$G$164:$G$232)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Mai!$M$13:$M$46=$A14)*Mai!$O$13:$O$46)+SUMPRODUCT((Mai!$M$58:$M$73=$A14)*Mai!$O$58:$O$73)-SUMPRODUCT((Mai!$M$13:$M$46=$A14)*Mai!$P$13:$P$46)-SUMPRODUCT((Mai!$M$58:$M$73=$A14)*Mai!$P$58:$P$73)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Mai!$M$86:$M$154=$A14)*Mai!$O$86:$O$154)-SUMPRODUCT((Mai!$M$86:$M$154=$A14)*Mai!$P$86:$P$154)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Mai!$V$8:$V$76=$A14)*Mai!$X$8:$X$76)-SUMPRODUCT((Mai!$V$8:$V$76=$A14)*Mai!$Y$8:$Y$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Mai!$V$86:$V$154=$A14)*Mai!$X$86:$X$154)-SUMPRODUCT((Mai!$V$8:$V$76=$A14)*Mai!$Y$8:$Y$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUM(AQ14:AW14)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Juin!$D$8:$D$76=$A14)*Juin!$F$8:$F$76)-SUMPRODUCT((Juin!$D$8:$D$76=$A14)*Juin!$G$8:$G$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Juin!$D86:$D$154=$A14)*Juin!$F$86:$F$154)-SUMPRODUCT((Juin!$D86:$D$154=$A14)*Juin!$G$86:$G$154)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Juin!$D$164:$D$232=$A14)*Juin!$F$164:$F$232)-SUMPRODUCT((Juin!$D$164:$D$232=$A14)*Juin!$G$164:$G$232)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Juin!$M$13:$M$46=$A14)*Juin!$O$13:$O$46)+SUMPRODUCT((Juin!$M$58:$M$73=$A14)*Juin!$O$58:$O$73)-SUMPRODUCT((Juin!$M$13:$M$46=$A14)*Juin!$P$13:$P$46)-SUMPRODUCT((Juin!$M$58:$M$73=$A14)*Juin!$P$58:$P$73)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Juin!$M$86:$M$154=$A14)*Juin!$O$86:$O$154)-SUMPRODUCT((Juin!$M$86:$M$154=$A14)*Juin!$P$86:$P$154)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Juin!$V$8:$V$76=$A14)*Juin!$X$8:$X$76)-SUMPRODUCT((Juin!$V$8:$V$76=$A14)*Juin!$Y$8:$Y$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Juin!$V$86:$V$154=$A14)*Juin!$X$86:$X$154)-SUMPRODUCT((Juin!$V$8:$V$76=$A14)*Juin!$Y$8:$Y$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUM(AY14:BE14)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Juillet!$D$8:$D$76=$A14)*Juillet!$F$8:$F$76)-SUMPRODUCT((Juillet!$D$8:$D$76=$A14)*Juillet!$G$8:$G$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Juillet!$D86:$D$154=$A14)*Juillet!$F$86:$F$154)-SUMPRODUCT((Juillet!$D86:$D$154=$A14)*Juillet!$G$86:$G$154)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Juillet!$D$164:$D$232=$A14)*Juillet!$F$164:$F$232)-SUMPRODUCT((Juillet!$D$164:$D$232=$A14)*Juillet!$G$164:$G$232)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Juillet!$M$13:$M$46=$A14)*Juillet!$O$13:$O$46)+SUMPRODUCT((Juillet!$M$58:$M$73=$A14)*Juillet!$O$58:$O$73)-SUMPRODUCT((Juillet!$M$13:$M$46=$A14)*Juillet!$P$13:$P$46)-SUMPRODUCT((Juillet!$M$58:$M$73=$A14)*Juillet!$P$58:$P$73)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Juillet!$M$86:$M$154=$A14)*Juillet!$O$86:$O$154)-SUMPRODUCT((Juillet!$M$86:$M$154=$A14)*Juillet!$P$86:$P$154)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Juillet!$V$8:$V$76=$A14)*Juillet!$X$8:$X$76)-SUMPRODUCT((Juillet!$V$8:$V$76=$A14)*Juillet!$Y$8:$Y$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Juillet!$V$86:$V$154=$A14)*Juillet!$X$86:$X$154)-SUMPRODUCT((Juillet!$V$8:$V$76=$A14)*Juillet!$Y$8:$Y$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUM(BG14:BM14)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Aout!$D$8:$D$76=$A14)*Aout!$F$8:$F$76)-SUMPRODUCT((Aout!$D$8:$D$76=$A14)*Aout!$G$8:$G$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Aout!$D86:$D$154=$A14)*Aout!$F$86:$F$154)-SUMPRODUCT((Aout!$D86:$D$154=$A14)*Aout!$G$86:$G$154)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Aout!$D$164:$D$232=$A14)*Aout!$F$164:$F$232)-SUMPRODUCT((Aout!$D$164:$D$232=$A14)*Aout!$G$164:$G$232)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Aout!$M$13:$M$46=$A14)*Aout!$O$13:$O$46)+SUMPRODUCT((Aout!$M$58:$M$73=$A14)*Aout!$O$58:$O$73)-SUMPRODUCT((Aout!$M$13:$M$46=$A14)*Aout!$P$13:$P$46)-SUMPRODUCT((Aout!$M$58:$M$73=$A14)*Aout!$P$58:$P$73)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Aout!$M$86:$M$154=$A14)*Aout!$O$86:$O$154)-SUMPRODUCT((Aout!$M$86:$M$154=$A14)*Aout!$P$86:$P$154)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Aout!$V$8:$V$76=$A14)*Aout!$X$8:$X$76)-SUMPRODUCT((Aout!$V$8:$V$76=$A14)*Aout!$Y$8:$Y$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Aout!$V$86:$V$154=$A14)*Aout!$X$86:$X$154)-SUMPRODUCT((Aout!$V$8:$V$76=$A14)*Aout!$Y$8:$Y$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUM(BO14:BU14)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Septembre!$D$8:$D$76=$A14)*Septembre!$F$8:$F$76)-SUMPRODUCT((Septembre!$D$8:$D$76=$A14)*Septembre!$G$8:$G$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Septembre!$D86:$D$154=$A14)*Septembre!$F$86:$F$154)-SUMPRODUCT((Septembre!$D86:$D$154=$A14)*Septembre!$G$86:$G$154)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Septembre!$D$164:$D$232=$A14)*Septembre!$F$164:$F$232)-SUMPRODUCT((Septembre!$D$164:$D$232=$A14)*Septembre!$G$164:$G$232)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Septembre!$M$13:$M$46=$A14)*Septembre!$O$13:$O$46)+SUMPRODUCT((Septembre!$M$58:$M$73=$A14)*Septembre!$O$58:$O$73)-SUMPRODUCT((Septembre!$M$13:$M$46=$A14)*Septembre!$P$13:$P$46)-SUMPRODUCT((Septembre!$M$58:$M$73=$A14)*Septembre!$P$58:$P$73)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Septembre!$M$86:$M$154=$A14)*Septembre!$O$86:$O$154)-SUMPRODUCT((Septembre!$M$86:$M$154=$A14)*Septembre!$P$86:$P$154)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Septembre!$V$8:$V$76=$A14)*Septembre!$X$8:$X$76)-SUMPRODUCT((Septembre!$V$8:$V$76=$A14)*Septembre!$Y$8:$Y$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Septembre!$V$86:$V$154=$A14)*Septembre!$X$86:$X$154)-SUMPRODUCT((Septembre!$V$8:$V$76=$A14)*Septembre!$Y$8:$Y$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUM(BW14:CC14)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Octobre!$D$8:$D$76=$A14)*Octobre!$F$8:$F$76)-SUMPRODUCT((Octobre!$D$8:$D$76=$A14)*Octobre!$G$8:$G$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Octobre!$D86:$D$154=$A14)*Octobre!$F$86:$F$154)-SUMPRODUCT((Octobre!$D86:$D$154=$A14)*Octobre!$G$86:$G$154)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Octobre!$D$164:$D$232=$A14)*Octobre!$F$164:$F$232)-SUMPRODUCT((Octobre!$D$164:$D$232=$A14)*Octobre!$G$164:$G$232)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Octobre!$M$13:$M$46=$A14)*Octobre!$O$13:$O$46)+SUMPRODUCT((Octobre!$M$58:$M$73=$A14)*Octobre!$O$58:$O$73)-SUMPRODUCT((Octobre!$M$13:$M$46=$A14)*Octobre!$P$13:$P$46)-SUMPRODUCT((Octobre!$M$58:$M$73=$A14)*Octobre!$P$58:$P$73)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Octobre!$M$86:$M$154=$A14)*Octobre!$O$86:$O$154)-SUMPRODUCT((Octobre!$M$86:$M$154=$A14)*Octobre!$P$86:$P$154)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Octobre!$V$8:$V$76=$A14)*Octobre!$X$8:$X$76)-SUMPRODUCT((Octobre!$V$8:$V$76=$A14)*Octobre!$Y$8:$Y$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Octobre!$V$86:$V$154=$A14)*Octobre!$X$86:$X$154)-SUMPRODUCT((Octobre!$V$8:$V$76=$A14)*Octobre!$Y$8:$Y$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUM(CE14:CK14)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Novembre!$D$8:$D$76=$A14)*Novembre!$F$8:$F$76)-SUMPRODUCT((Novembre!$D$8:$D$76=$A14)*Novembre!$G$8:$G$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Novembre!$D86:$D$154=$A14)*Novembre!$F$86:$F$154)-SUMPRODUCT((Novembre!$D86:$D$154=$A14)*Novembre!$G$86:$G$154)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Novembre!$D$164:$D$232=$A14)*Novembre!$F$164:$F$232)-SUMPRODUCT((Novembre!$D$164:$D$232=$A14)*Novembre!$G$164:$G$232)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Novembre!$M$13:$M$46=$A14)*Novembre!$O$13:$O$46)+SUMPRODUCT((Novembre!$M$58:$M$73=$A14)*Novembre!$O$58:$O$73)-SUMPRODUCT((Novembre!$M$13:$M$46=$A14)*Novembre!$P$13:$P$46)-SUMPRODUCT((Novembre!$M$58:$M$73=$A14)*Novembre!$P$58:$P$73)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Novembre!$M$86:$M$154=$A14)*Novembre!$O$86:$O$154)-SUMPRODUCT((Novembre!$M$86:$M$154=$A14)*Novembre!$P$86:$P$154)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Novembre!$V$8:$V$76=$A14)*Novembre!$X$8:$X$76)-SUMPRODUCT((Novembre!$V$8:$V$76=$A14)*Novembre!$Y$8:$Y$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Novembre!$V$86:$V$154=$A14)*Novembre!$X$86:$X$154)-SUMPRODUCT((Novembre!$V$8:$V$76=$A14)*Novembre!$Y$8:$Y$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUM(CM14:CS14)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Décembre!$D$8:$D$76=$A14)*Décembre!$F$8:$F$76)-SUMPRODUCT((Décembre!$D$8:$D$76=$A14)*Décembre!$G$8:$G$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Décembre!$D86:$D$154=$A14)*Décembre!$F$86:$F$154)-SUMPRODUCT((Décembre!$D86:$D$154=$A14)*Décembre!$G$86:$G$154)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Décembre!$D$164:$D$232=$A14)*Décembre!$F$164:$F$232)-SUMPRODUCT((Décembre!$D$164:$D$232=$A14)*Décembre!$G$164:$G$232)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Décembre!$M$13:$M$46=$A14)*Décembre!$O$13:$O$46)+SUMPRODUCT((Décembre!$M$58:$M$73=$A14)*Décembre!$O$58:$O$73)-SUMPRODUCT((Décembre!$M$13:$M$46=$A14)*Décembre!$P$13:$P$46)-SUMPRODUCT((Décembre!$M$58:$M$73=$A14)*Décembre!$P$58:$P$73)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Décembre!$M$86:$M$154=$A14)*Décembre!$O$86:$O$154)-SUMPRODUCT((Décembre!$M$86:$M$154=$A14)*Décembre!$P$86:$P$154)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Décembre!$V$8:$V$76=$A14)*Décembre!$X$8:$X$76)-SUMPRODUCT((Décembre!$V$8:$V$76=$A14)*Décembre!$Y$8:$Y$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Décembre!$V$86:$V$154=$A14)*Décembre!$X$86:$X$154)-SUMPRODUCT((Décembre!$V$8:$V$76=$A14)*Décembre!$Y$8:$Y$76)","v":{"v":0,"d":"0.00 €"}}]
["Prêt maison",{"$f":"SUM(C15:I15)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT(('Janvier '!$D$8:$D$76=$A15)*'Janvier '!$F$8:$F$76)-SUMPRODUCT(('Janvier '!$D$8:$D$76=$A15)*'Janvier '!$G$8:$G$76)","v":{"v":443.23,"d":"443.23 €"}},{"$f":"SUMPRODUCT(('Janvier '!$D86:$D$154=$A15)*'Janvier '!$F$86:$F$154)-SUMPRODUCT(('Janvier '!$D86:$D$154=$A15)*'Janvier '!$G$86:$G$154)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT(('Janvier '!$D$164:$D$232=$A15)*'Janvier '!$F$164:$F$232)-SUMPRODUCT(('Janvier '!$D$164:$D$232=$A15)*'Janvier '!$G$164:$G$232)","v":{"v":-443.23,"d":"-443.23 €"}},{"$f":"SUMPRODUCT(('Janvier '!$M$13:$M$46=$A15)*'Janvier '!$O$13:$O$46)+SUMPRODUCT(('Janvier '!$M$58:$M$73=$A15)*'Janvier '!$O$58:$O$73)-SUMPRODUCT(('Janvier '!$M$13:$M$46=$A15)*'Janvier '!$P$13:$P$46)-SUMPRODUCT(('Janvier '!$M$58:$M$73=$A15)*'Janvier '!$P$58:$P$73)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT(('Janvier '!$M$86:$M$154=$A15)*'Janvier '!$O$86:$O$154)-SUMPRODUCT(('Janvier '!$M$86:$M$154=$A15)*'Janvier '!$P$86:$P$154)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT(('Janvier '!$V$8:$V$76=$A15)*'Janvier '!$X$8:$X$76)-SUMPRODUCT(('Janvier '!$V$8:$V$76=$A15)*'Janvier '!$Y$8:$Y$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT(('Janvier '!$V$86:$V$154=$A15)*'Janvier '!$X$86:$X$154)-SUMPRODUCT(('Janvier '!$V$8:$V$76=$A15)*'Janvier '!$Y$8:$Y$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUM(K15:Q15)","v":{"v":443.23,"d":"443.23 €"}},{"$f":"SUMPRODUCT((Fevrier!$D$8:$D$76=$A15)*Fevrier!$F$8:$F$76)-SUMPRODUCT((Fevrier!$D$8:$D$76=$A15)*Fevrier!$G$8:$G$76)","v":{"v":443.23,"d":"443.23 €"}},{"$f":"SUMPRODUCT((Fevrier!$D86:$D$154=$A15)*Fevrier!$F$86:$F$154)-SUMPRODUCT((Fevrier!$D86:$D$154=$A15)*Fevrier!$G$86:$G$154)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Fevrier!$D$164:$D$232=$A15)*Fevrier!$F$164:$F$232)-SUMPRODUCT((Fevrier!$D$164:$D$232=$A15)*Fevrier!$G$164:$G$232)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Fevrier!$M$13:$M$46=$A15)*Fevrier!$O$13:$O$46)+SUMPRODUCT((Fevrier!$M$58:$M$73=$A15)*Fevrier!$O$58:$O$73)-SUMPRODUCT((Fevrier!$M$13:$M$46=$A15)*Fevrier!$P$13:$P$46)-SUMPRODUCT((Fevrier!$M$58:$M$73=$A15)*Fevrier!$P$58:$P$73)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Fevrier!$M$86:$M$154=$A15)*Fevrier!$O$86:$O$154)-SUMPRODUCT((Fevrier!$M$86:$M$154=$A15)*Fevrier!$P$86:$P$154)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Fevrier!$V$8:$V$76=$A15)*Fevrier!$X$8:$X$76)-SUMPRODUCT((Fevrier!$V$8:$V$76=$A15)*Fevrier!$Y$8:$Y$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Fevrier!$V$86:$V$154=$A15)*Fevrier!$X$86:$X$154)-SUMPRODUCT((Fevrier!$V$8:$V$76=$A15)*Fevrier!$Y$8:$Y$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUM(S15:Y15)","v":{"v":443.23,"d":"443.23 €"}},{"$f":"SUMPRODUCT((Mars!$D$8:$D$76=$A15)*Mars!$F$8:$F$76)-SUMPRODUCT((Mars!$D$8:$D$76=$A15)*Mars!$G$8:$G$76)","v":{"v":443.23,"d":"443.23 €"}},{"$f":"SUMPRODUCT((Mars!$D86:$D$154=$A15)*Mars!$F$86:$F$154)-SUMPRODUCT((Mars!$D86:$D$154=$A15)*Mars!$G$86:$G$154)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Mars!$D$164:$D$232=$A15)*Mars!$F$164:$F$232)-SUMPRODUCT((Mars!$D$164:$D$232=$A15)*Mars!$G$164:$G$232)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Mars!$M$13:$M$46=$A15)*Mars!$O$13:$O$46)+SUMPRODUCT((Mars!$M$58:$M$73=$A15)*Mars!$O$58:$O$73)-SUMPRODUCT((Mars!$M$13:$M$46=$A15)*Mars!$P$13:$P$46)-SUMPRODUCT((Mars!$M$58:$M$73=$A15)*Mars!$P$58:$P$73)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Mars!$M$86:$M$154=$A15)*Mars!$O$86:$O$154)-SUMPRODUCT((Mars!$M$86:$M$154=$A15)*Mars!$P$86:$P$154)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Mars!$V$8:$V$76=$A15)*Mars!$X$8:$X$76)-SUMPRODUCT((Mars!$V$8:$V$76=$A15)*Mars!$Y$8:$Y$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Mars!$V$86:$V$154=$A15)*Mars!$X$86:$X$154)-SUMPRODUCT((Mars!$V$8:$V$76=$A15)*Mars!$Y$8:$Y$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUM(AA15:AG15)","v":{"v":443.23,"d":"443.23 €"}},{"$f":"SUMPRODUCT((Avril!$D$8:$D$76=$A15)*Avril!$F$8:$F$76)-SUMPRODUCT((Avril!$D$8:$D$76=$A15)*Avril!$G$8:$G$76)","v":{"v":443.23,"d":"443.23 €"}},{"$f":"SUMPRODUCT((Avril!$D86:$D$154=$A15)*Avril!$F$86:$F$154)-SUMPRODUCT((Avril!$D86:$D$154=$A15)*Avril!$G$86:$G$154)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Avril!$D$164:$D$232=$A15)*Avril!$F$164:$F$232)-SUMPRODUCT((Avril!$D$164:$D$232=$A15)*Avril!$G$164:$G$232)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Avril!$M$13:$M$46=$A15)*Avril!$O$13:$O$46)+SUMPRODUCT((Avril!$M$58:$M$73=$A15)*Avril!$O$58:$O$73)-SUMPRODUCT((Avril!$M$13:$M$46=$A15)*Avril!$P$13:$P$46)-SUMPRODUCT((Avril!$M$58:$M$73=$A15)*Avril!$P$58:$P$73)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Avril!$M$86:$M$154=$A15)*Avril!$O$86:$O$154)-SUMPRODUCT((Avril!$M$86:$M$154=$A15)*Avril!$P$86:$P$154)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Avril!$V$8:$V$76=$A15)*Avril!$X$8:$X$76)-SUMPRODUCT((Avril!$V$8:$V$76=$A15)*Avril!$Y$8:$Y$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Avril!$V$86:$V$154=$A15)*Avril!$X$86:$X$154)-SUMPRODUCT((Avril!$V$8:$V$76=$A15)*Avril!$Y$8:$Y$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUM(AI15:AO15)","v":{"v":443.23,"d":"443.23 €"}},{"$f":"SUMPRODUCT((Mai!$D$8:$D$76=$A15)*Mai!$F$8:$F$76)-SUMPRODUCT((Mai!$D$8:$D$76=$A15)*Mai!$G$8:$G$76)","v":{"v":443.23,"d":"443.23 €"}},{"$f":"SUMPRODUCT((Mai!$D86:$D$154=$A15)*Mai!$F$86:$F$154)-SUMPRODUCT((Mai!$D86:$D$154=$A15)*Mai!$G$86:$G$154)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Mai!$D$164:$D$232=$A15)*Mai!$F$164:$F$232)-SUMPRODUCT((Mai!$D$164:$D$232=$A15)*Mai!$G$164:$G$232)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Mai!$M$13:$M$46=$A15)*Mai!$O$13:$O$46)+SUMPRODUCT((Mai!$M$58:$M$73=$A15)*Mai!$O$58:$O$73)-SUMPRODUCT((Mai!$M$13:$M$46=$A15)*Mai!$P$13:$P$46)-SUMPRODUCT((Mai!$M$58:$M$73=$A15)*Mai!$P$58:$P$73)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Mai!$M$86:$M$154=$A15)*Mai!$O$86:$O$154)-SUMPRODUCT((Mai!$M$86:$M$154=$A15)*Mai!$P$86:$P$154)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Mai!$V$8:$V$76=$A15)*Mai!$X$8:$X$76)-SUMPRODUCT((Mai!$V$8:$V$76=$A15)*Mai!$Y$8:$Y$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Mai!$V$86:$V$154=$A15)*Mai!$X$86:$X$154)-SUMPRODUCT((Mai!$V$8:$V$76=$A15)*Mai!$Y$8:$Y$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUM(AQ15:AW15)","v":{"v":443.23,"d":"443.23 €"}},{"$f":"SUMPRODUCT((Juin!$D$8:$D$76=$A15)*Juin!$F$8:$F$76)-SUMPRODUCT((Juin!$D$8:$D$76=$A15)*Juin!$G$8:$G$76)","v":{"v":443.23,"d":"443.23 €"}},{"$f":"SUMPRODUCT((Juin!$D86:$D$154=$A15)*Juin!$F$86:$F$154)-SUMPRODUCT((Juin!$D86:$D$154=$A15)*Juin!$G$86:$G$154)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Juin!$D$164:$D$232=$A15)*Juin!$F$164:$F$232)-SUMPRODUCT((Juin!$D$164:$D$232=$A15)*Juin!$G$164:$G$232)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Juin!$M$13:$M$46=$A15)*Juin!$O$13:$O$46)+SUMPRODUCT((Juin!$M$58:$M$73=$A15)*Juin!$O$58:$O$73)-SUMPRODUCT((Juin!$M$13:$M$46=$A15)*Juin!$P$13:$P$46)-SUMPRODUCT((Juin!$M$58:$M$73=$A15)*Juin!$P$58:$P$73)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Juin!$M$86:$M$154=$A15)*Juin!$O$86:$O$154)-SUMPRODUCT((Juin!$M$86:$M$154=$A15)*Juin!$P$86:$P$154)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Juin!$V$8:$V$76=$A15)*Juin!$X$8:$X$76)-SUMPRODUCT((Juin!$V$8:$V$76=$A15)*Juin!$Y$8:$Y$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Juin!$V$86:$V$154=$A15)*Juin!$X$86:$X$154)-SUMPRODUCT((Juin!$V$8:$V$76=$A15)*Juin!$Y$8:$Y$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUM(AY15:BE15)","v":{"v":443.23,"d":"443.23 €"}},{"$f":"SUMPRODUCT((Juillet!$D$8:$D$76=$A15)*Juillet!$F$8:$F$76)-SUMPRODUCT((Juillet!$D$8:$D$76=$A15)*Juillet!$G$8:$G$76)","v":{"v":443.23,"d":"443.23 €"}},{"$f":"SUMPRODUCT((Juillet!$D86:$D$154=$A15)*Juillet!$F$86:$F$154)-SUMPRODUCT((Juillet!$D86:$D$154=$A15)*Juillet!$G$86:$G$154)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Juillet!$D$164:$D$232=$A15)*Juillet!$F$164:$F$232)-SUMPRODUCT((Juillet!$D$164:$D$232=$A15)*Juillet!$G$164:$G$232)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Juillet!$M$13:$M$46=$A15)*Juillet!$O$13:$O$46)+SUMPRODUCT((Juillet!$M$58:$M$73=$A15)*Juillet!$O$58:$O$73)-SUMPRODUCT((Juillet!$M$13:$M$46=$A15)*Juillet!$P$13:$P$46)-SUMPRODUCT((Juillet!$M$58:$M$73=$A15)*Juillet!$P$58:$P$73)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Juillet!$M$86:$M$154=$A15)*Juillet!$O$86:$O$154)-SUMPRODUCT((Juillet!$M$86:$M$154=$A15)*Juillet!$P$86:$P$154)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Juillet!$V$8:$V$76=$A15)*Juillet!$X$8:$X$76)-SUMPRODUCT((Juillet!$V$8:$V$76=$A15)*Juillet!$Y$8:$Y$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Juillet!$V$86:$V$154=$A15)*Juillet!$X$86:$X$154)-SUMPRODUCT((Juillet!$V$8:$V$76=$A15)*Juillet!$Y$8:$Y$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUM(BG15:BM15)","v":{"v":443.23,"d":"443.23 €"}},{"$f":"SUMPRODUCT((Aout!$D$8:$D$76=$A15)*Aout!$F$8:$F$76)-SUMPRODUCT((Aout!$D$8:$D$76=$A15)*Aout!$G$8:$G$76)","v":{"v":443.23,"d":"443.23 €"}},{"$f":"SUMPRODUCT((Aout!$D86:$D$154=$A15)*Aout!$F$86:$F$154)-SUMPRODUCT((Aout!$D86:$D$154=$A15)*Aout!$G$86:$G$154)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Aout!$D$164:$D$232=$A15)*Aout!$F$164:$F$232)-SUMPRODUCT((Aout!$D$164:$D$232=$A15)*Aout!$G$164:$G$232)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Aout!$M$13:$M$46=$A15)*Aout!$O$13:$O$46)+SUMPRODUCT((Aout!$M$58:$M$73=$A15)*Aout!$O$58:$O$73)-SUMPRODUCT((Aout!$M$13:$M$46=$A15)*Aout!$P$13:$P$46)-SUMPRODUCT((Aout!$M$58:$M$73=$A15)*Aout!$P$58:$P$73)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Aout!$M$86:$M$154=$A15)*Aout!$O$86:$O$154)-SUMPRODUCT((Aout!$M$86:$M$154=$A15)*Aout!$P$86:$P$154)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Aout!$V$8:$V$76=$A15)*Aout!$X$8:$X$76)-SUMPRODUCT((Aout!$V$8:$V$76=$A15)*Aout!$Y$8:$Y$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Aout!$V$86:$V$154=$A15)*Aout!$X$86:$X$154)-SUMPRODUCT((Aout!$V$8:$V$76=$A15)*Aout!$Y$8:$Y$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUM(BO15:BU15)","v":{"v":443.23,"d":"443.23 €"}},{"$f":"SUMPRODUCT((Septembre!$D$8:$D$76=$A15)*Septembre!$F$8:$F$76)-SUMPRODUCT((Septembre!$D$8:$D$76=$A15)*Septembre!$G$8:$G$76)","v":{"v":443.23,"d":"443.23 €"}},{"$f":"SUMPRODUCT((Septembre!$D86:$D$154=$A15)*Septembre!$F$86:$F$154)-SUMPRODUCT((Septembre!$D86:$D$154=$A15)*Septembre!$G$86:$G$154)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Septembre!$D$164:$D$232=$A15)*Septembre!$F$164:$F$232)-SUMPRODUCT((Septembre!$D$164:$D$232=$A15)*Septembre!$G$164:$G$232)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Septembre!$M$13:$M$46=$A15)*Septembre!$O$13:$O$46)+SUMPRODUCT((Septembre!$M$58:$M$73=$A15)*Septembre!$O$58:$O$73)-SUMPRODUCT((Septembre!$M$13:$M$46=$A15)*Septembre!$P$13:$P$46)-SUMPRODUCT((Septembre!$M$58:$M$73=$A15)*Septembre!$P$58:$P$73)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Septembre!$M$86:$M$154=$A15)*Septembre!$O$86:$O$154)-SUMPRODUCT((Septembre!$M$86:$M$154=$A15)*Septembre!$P$86:$P$154)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Septembre!$V$8:$V$76=$A15)*Septembre!$X$8:$X$76)-SUMPRODUCT((Septembre!$V$8:$V$76=$A15)*Septembre!$Y$8:$Y$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Septembre!$V$86:$V$154=$A15)*Septembre!$X$86:$X$154)-SUMPRODUCT((Septembre!$V$8:$V$76=$A15)*Septembre!$Y$8:$Y$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUM(BW15:CC15)","v":{"v":443.23,"d":"443.23 €"}},{"$f":"SUMPRODUCT((Octobre!$D$8:$D$76=$A15)*Octobre!$F$8:$F$76)-SUMPRODUCT((Octobre!$D$8:$D$76=$A15)*Octobre!$G$8:$G$76)","v":{"v":443.23,"d":"443.23 €"}},{"$f":"SUMPRODUCT((Octobre!$D86:$D$154=$A15)*Octobre!$F$86:$F$154)-SUMPRODUCT((Octobre!$D86:$D$154=$A15)*Octobre!$G$86:$G$154)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Octobre!$D$164:$D$232=$A15)*Octobre!$F$164:$F$232)-SUMPRODUCT((Octobre!$D$164:$D$232=$A15)*Octobre!$G$164:$G$232)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Octobre!$M$13:$M$46=$A15)*Octobre!$O$13:$O$46)+SUMPRODUCT((Octobre!$M$58:$M$73=$A15)*Octobre!$O$58:$O$73)-SUMPRODUCT((Octobre!$M$13:$M$46=$A15)*Octobre!$P$13:$P$46)-SUMPRODUCT((Octobre!$M$58:$M$73=$A15)*Octobre!$P$58:$P$73)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Octobre!$M$86:$M$154=$A15)*Octobre!$O$86:$O$154)-SUMPRODUCT((Octobre!$M$86:$M$154=$A15)*Octobre!$P$86:$P$154)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Octobre!$V$8:$V$76=$A15)*Octobre!$X$8:$X$76)-SUMPRODUCT((Octobre!$V$8:$V$76=$A15)*Octobre!$Y$8:$Y$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Octobre!$V$86:$V$154=$A15)*Octobre!$X$86:$X$154)-SUMPRODUCT((Octobre!$V$8:$V$76=$A15)*Octobre!$Y$8:$Y$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUM(CE15:CK15)","v":{"v":443.23,"d":"443.23 €"}},{"$f":"SUMPRODUCT((Novembre!$D$8:$D$76=$A15)*Novembre!$F$8:$F$76)-SUMPRODUCT((Novembre!$D$8:$D$76=$A15)*Novembre!$G$8:$G$76)","v":{"v":443.23,"d":"443.23 €"}},{"$f":"SUMPRODUCT((Novembre!$D86:$D$154=$A15)*Novembre!$F$86:$F$154)-SUMPRODUCT((Novembre!$D86:$D$154=$A15)*Novembre!$G$86:$G$154)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Novembre!$D$164:$D$232=$A15)*Novembre!$F$164:$F$232)-SUMPRODUCT((Novembre!$D$164:$D$232=$A15)*Novembre!$G$164:$G$232)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Novembre!$M$13:$M$46=$A15)*Novembre!$O$13:$O$46)+SUMPRODUCT((Novembre!$M$58:$M$73=$A15)*Novembre!$O$58:$O$73)-SUMPRODUCT((Novembre!$M$13:$M$46=$A15)*Novembre!$P$13:$P$46)-SUMPRODUCT((Novembre!$M$58:$M$73=$A15)*Novembre!$P$58:$P$73)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Novembre!$M$86:$M$154=$A15)*Novembre!$O$86:$O$154)-SUMPRODUCT((Novembre!$M$86:$M$154=$A15)*Novembre!$P$86:$P$154)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Novembre!$V$8:$V$76=$A15)*Novembre!$X$8:$X$76)-SUMPRODUCT((Novembre!$V$8:$V$76=$A15)*Novembre!$Y$8:$Y$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Novembre!$V$86:$V$154=$A15)*Novembre!$X$86:$X$154)-SUMPRODUCT((Novembre!$V$8:$V$76=$A15)*Novembre!$Y$8:$Y$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUM(CM15:CS15)","v":{"v":443.23,"d":"443.23 €"}},{"$f":"SUMPRODUCT((Décembre!$D$8:$D$76=$A15)*Décembre!$F$8:$F$76)-SUMPRODUCT((Décembre!$D$8:$D$76=$A15)*Décembre!$G$8:$G$76)","v":{"v":443.23,"d":"443.23 €"}},{"$f":"SUMPRODUCT((Décembre!$D86:$D$154=$A15)*Décembre!$F$86:$F$154)-SUMPRODUCT((Décembre!$D86:$D$154=$A15)*Décembre!$G$86:$G$154)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Décembre!$D$164:$D$232=$A15)*Décembre!$F$164:$F$232)-SUMPRODUCT((Décembre!$D$164:$D$232=$A15)*Décembre!$G$164:$G$232)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Décembre!$M$13:$M$46=$A15)*Décembre!$O$13:$O$46)+SUMPRODUCT((Décembre!$M$58:$M$73=$A15)*Décembre!$O$58:$O$73)-SUMPRODUCT((Décembre!$M$13:$M$46=$A15)*Décembre!$P$13:$P$46)-SUMPRODUCT((Décembre!$M$58:$M$73=$A15)*Décembre!$P$58:$P$73)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Décembre!$M$86:$M$154=$A15)*Décembre!$O$86:$O$154)-SUMPRODUCT((Décembre!$M$86:$M$154=$A15)*Décembre!$P$86:$P$154)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Décembre!$V$8:$V$76=$A15)*Décembre!$X$8:$X$76)-SUMPRODUCT((Décembre!$V$8:$V$76=$A15)*Décembre!$Y$8:$Y$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Décembre!$V$86:$V$154=$A15)*Décembre!$X$86:$X$154)-SUMPRODUCT((Décembre!$V$8:$V$76=$A15)*Décembre!$Y$8:$Y$76)","v":{"v":0,"d":"0.00 €"}}]
["CHARGES DE FONCTIONNEMENTS"]
["TRANSPORT"]
["Carburant",{"$f":"SUM(C18:I18)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT(('Janvier '!$D$8:$D$76=$A18)*'Janvier '!$F$8:$F$76)-SUMPRODUCT(('Janvier '!$D$8:$D$76=$A18)*'Janvier '!$G$8:$G$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT(('Janvier '!$D86:$D$154=$A18)*'Janvier '!$F$86:$F$154)-SUMPRODUCT(('Janvier '!$D86:$D$154=$A18)*'Janvier '!$G$86:$G$154)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT(('Janvier '!$D$164:$D$232=$A18)*'Janvier '!$F$164:$F$232)-SUMPRODUCT(('Janvier '!$D$164:$D$232=$A18)*'Janvier '!$G$164:$G$232)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT(('Janvier '!$M$13:$M$46=$A18)*'Janvier '!$O$13:$O$46)+SUMPRODUCT(('Janvier '!$M$58:$M$73=$A18)*'Janvier '!$O$58:$O$73)-SUMPRODUCT(('Janvier '!$M$13:$M$46=$A18)*'Janvier '!$P$13:$P$46)-SUMPRODUCT(('Janvier '!$M$58:$M$73=$A18)*'Janvier '!$P$58:$P$73)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT(('Janvier '!$M$86:$M$154=$A18)*'Janvier '!$O$86:$O$154)-SUMPRODUCT(('Janvier '!$M$86:$M$154=$A18)*'Janvier '!$P$86:$P$154)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT(('Janvier '!$V$8:$V$76=$A18)*'Janvier '!$X$8:$X$76)-SUMPRODUCT(('Janvier '!$V$8:$V$76=$A18)*'Janvier '!$Y$8:$Y$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT(('Janvier '!$V$86:$V$154=$A18)*'Janvier '!$X$86:$X$154)-SUMPRODUCT(('Janvier '!$V$8:$V$76=$A18)*'Janvier '!$Y$8:$Y$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUM(K18:Q18)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Fevrier!$D$8:$D$76=$A18)*Fevrier!$F$8:$F$76)-SUMPRODUCT((Fevrier!$D$8:$D$76=$A18)*Fevrier!$G$8:$G$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Fevrier!$D86:$D$154=$A18)*Fevrier!$F$86:$F$154)-SUMPRODUCT((Fevrier!$D86:$D$154=$A18)*Fevrier!$G$86:$G$154)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Fevrier!$D$164:$D$232=$A18)*Fevrier!$F$164:$F$232)-SUMPRODUCT((Fevrier!$D$164:$D$232=$A18)*Fevrier!$G$164:$G$232)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Fevrier!$M$13:$M$46=$A18)*Fevrier!$O$13:$O$46)+SUMPRODUCT((Fevrier!$M$58:$M$73=$A18)*Fevrier!$O$58:$O$73)-SUMPRODUCT((Fevrier!$M$13:$M$46=$A18)*Fevrier!$P$13:$P$46)-SUMPRODUCT((Fevrier!$M$58:$M$73=$A18)*Fevrier!$P$58:$P$73)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Fevrier!$M$86:$M$154=$A18)*Fevrier!$O$86:$O$154)-SUMPRODUCT((Fevrier!$M$86:$M$154=$A18)*Fevrier!$P$86:$P$154)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Fevrier!$V$8:$V$76=$A18)*Fevrier!$X$8:$X$76)-SUMPRODUCT((Fevrier!$V$8:$V$76=$A18)*Fevrier!$Y$8:$Y$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Fevrier!$V$86:$V$154=$A18)*Fevrier!$X$86:$X$154)-SUMPRODUCT((Fevrier!$V$8:$V$76=$A18)*Fevrier!$Y$8:$Y$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUM(S18:Y18)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Mars!$D$8:$D$76=$A18)*Mars!$F$8:$F$76)-SUMPRODUCT((Mars!$D$8:$D$76=$A18)*Mars!$G$8:$G$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Mars!$D86:$D$154=$A18)*Mars!$F$86:$F$154)-SUMPRODUCT((Mars!$D86:$D$154=$A18)*Mars!$G$86:$G$154)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Mars!$D$164:$D$232=$A18)*Mars!$F$164:$F$232)-SUMPRODUCT((Mars!$D$164:$D$232=$A18)*Mars!$G$164:$G$232)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Mars!$M$13:$M$46=$A18)*Mars!$O$13:$O$46)+SUMPRODUCT((Mars!$M$58:$M$73=$A18)*Mars!$O$58:$O$73)-SUMPRODUCT((Mars!$M$13:$M$46=$A18)*Mars!$P$13:$P$46)-SUMPRODUCT((Mars!$M$58:$M$73=$A18)*Mars!$P$58:$P$73)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Mars!$M$86:$M$154=$A18)*Mars!$O$86:$O$154)-SUMPRODUCT((Mars!$M$86:$M$154=$A18)*Mars!$P$86:$P$154)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Mars!$V$8:$V$76=$A18)*Mars!$X$8:$X$76)-SUMPRODUCT((Mars!$V$8:$V$76=$A18)*Mars!$Y$8:$Y$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Mars!$V$86:$V$154=$A18)*Mars!$X$86:$X$154)-SUMPRODUCT((Mars!$V$8:$V$76=$A18)*Mars!$Y$8:$Y$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUM(AA18:AG18)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Avril!$D$8:$D$76=$A18)*Avril!$F$8:$F$76)-SUMPRODUCT((Avril!$D$8:$D$76=$A18)*Avril!$G$8:$G$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Avril!$D86:$D$154=$A18)*Avril!$F$86:$F$154)-SUMPRODUCT((Avril!$D86:$D$154=$A18)*Avril!$G$86:$G$154)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Avril!$D$164:$D$232=$A18)*Avril!$F$164:$F$232)-SUMPRODUCT((Avril!$D$164:$D$232=$A18)*Avril!$G$164:$G$232)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Avril!$M$13:$M$46=$A18)*Avril!$O$13:$O$46)+SUMPRODUCT((Avril!$M$58:$M$73=$A18)*Avril!$O$58:$O$73)-SUMPRODUCT((Avril!$M$13:$M$46=$A18)*Avril!$P$13:$P$46)-SUMPRODUCT((Avril!$M$58:$M$73=$A18)*Avril!$P$58:$P$73)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Avril!$M$86:$M$154=$A18)*Avril!$O$86:$O$154)-SUMPRODUCT((Avril!$M$86:$M$154=$A18)*Avril!$P$86:$P$154)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Avril!$V$8:$V$76=$A18)*Avril!$X$8:$X$76)-SUMPRODUCT((Avril!$V$8:$V$76=$A18)*Avril!$Y$8:$Y$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Avril!$V$86:$V$154=$A18)*Avril!$X$86:$X$154)-SUMPRODUCT((Avril!$V$8:$V$76=$A18)*Avril!$Y$8:$Y$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUM(AI18:AO18)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Mai!$D$8:$D$76=$A18)*Mai!$F$8:$F$76)-SUMPRODUCT((Mai!$D$8:$D$76=$A18)*Mai!$G$8:$G$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Mai!$D86:$D$154=$A18)*Mai!$F$86:$F$154)-SUMPRODUCT((Mai!$D86:$D$154=$A18)*Mai!$G$86:$G$154)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Mai!$D$164:$D$232=$A18)*Mai!$F$164:$F$232)-SUMPRODUCT((Mai!$D$164:$D$232=$A18)*Mai!$G$164:$G$232)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Mai!$M$13:$M$46=$A18)*Mai!$O$13:$O$46)+SUMPRODUCT((Mai!$M$58:$M$73=$A18)*Mai!$O$58:$O$73)-SUMPRODUCT((Mai!$M$13:$M$46=$A18)*Mai!$P$13:$P$46)-SUMPRODUCT((Mai!$M$58:$M$73=$A18)*Mai!$P$58:$P$73)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Mai!$M$86:$M$154=$A18)*Mai!$O$86:$O$154)-SUMPRODUCT((Mai!$M$86:$M$154=$A18)*Mai!$P$86:$P$154)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Mai!$V$8:$V$76=$A18)*Mai!$X$8:$X$76)-SUMPRODUCT((Mai!$V$8:$V$76=$A18)*Mai!$Y$8:$Y$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Mai!$V$86:$V$154=$A18)*Mai!$X$86:$X$154)-SUMPRODUCT((Mai!$V$8:$V$76=$A18)*Mai!$Y$8:$Y$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUM(AQ18:AW18)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Juin!$D$8:$D$76=$A18)*Juin!$F$8:$F$76)-SUMPRODUCT((Juin!$D$8:$D$76=$A18)*Juin!$G$8:$G$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Juin!$D86:$D$154=$A18)*Juin!$F$86:$F$154)-SUMPRODUCT((Juin!$D86:$D$154=$A18)*Juin!$G$86:$G$154)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Juin!$D$164:$D$232=$A18)*Juin!$F$164:$F$232)-SUMPRODUCT((Juin!$D$164:$D$232=$A18)*Juin!$G$164:$G$232)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Juin!$M$13:$M$46=$A18)*Juin!$O$13:$O$46)+SUMPRODUCT((Juin!$M$58:$M$73=$A18)*Juin!$O$58:$O$73)-SUMPRODUCT((Juin!$M$13:$M$46=$A18)*Juin!$P$13:$P$46)-SUMPRODUCT((Juin!$M$58:$M$73=$A18)*Juin!$P$58:$P$73)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Juin!$M$86:$M$154=$A18)*Juin!$O$86:$O$154)-SUMPRODUCT((Juin!$M$86:$M$154=$A18)*Juin!$P$86:$P$154)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Juin!$V$8:$V$76=$A18)*Juin!$X$8:$X$76)-SUMPRODUCT((Juin!$V$8:$V$76=$A18)*Juin!$Y$8:$Y$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Juin!$V$86:$V$154=$A18)*Juin!$X$86:$X$154)-SUMPRODUCT((Juin!$V$8:$V$76=$A18)*Juin!$Y$8:$Y$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUM(AY18:BE18)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Juillet!$D$8:$D$76=$A18)*Juillet!$F$8:$F$76)-SUMPRODUCT((Juillet!$D$8:$D$76=$A18)*Juillet!$G$8:$G$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Juillet!$D86:$D$154=$A18)*Juillet!$F$86:$F$154)-SUMPRODUCT((Juillet!$D86:$D$154=$A18)*Juillet!$G$86:$G$154)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Juillet!$D$164:$D$232=$A18)*Juillet!$F$164:$F$232)-SUMPRODUCT((Juillet!$D$164:$D$232=$A18)*Juillet!$G$164:$G$232)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Juillet!$M$13:$M$46=$A18)*Juillet!$O$13:$O$46)+SUMPRODUCT((Juillet!$M$58:$M$73=$A18)*Juillet!$O$58:$O$73)-SUMPRODUCT((Juillet!$M$13:$M$46=$A18)*Juillet!$P$13:$P$46)-SUMPRODUCT((Juillet!$M$58:$M$73=$A18)*Juillet!$P$58:$P$73)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Juillet!$M$86:$M$154=$A18)*Juillet!$O$86:$O$154)-SUMPRODUCT((Juillet!$M$86:$M$154=$A18)*Juillet!$P$86:$P$154)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Juillet!$V$8:$V$76=$A18)*Juillet!$X$8:$X$76)-SUMPRODUCT((Juillet!$V$8:$V$76=$A18)*Juillet!$Y$8:$Y$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Juillet!$V$86:$V$154=$A18)*Juillet!$X$86:$X$154)-SUMPRODUCT((Juillet!$V$8:$V$76=$A18)*Juillet!$Y$8:$Y$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUM(BG18:BM18)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Aout!$D$8:$D$76=$A18)*Aout!$F$8:$F$76)-SUMPRODUCT((Aout!$D$8:$D$76=$A18)*Aout!$G$8:$G$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Aout!$D86:$D$154=$A18)*Aout!$F$86:$F$154)-SUMPRODUCT((Aout!$D86:$D$154=$A18)*Aout!$G$86:$G$154)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Aout!$D$164:$D$232=$A18)*Aout!$F$164:$F$232)-SUMPRODUCT((Aout!$D$164:$D$232=$A18)*Aout!$G$164:$G$232)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Aout!$M$13:$M$46=$A18)*Aout!$O$13:$O$46)+SUMPRODUCT((Aout!$M$58:$M$73=$A18)*Aout!$O$58:$O$73)-SUMPRODUCT((Aout!$M$13:$M$46=$A18)*Aout!$P$13:$P$46)-SUMPRODUCT((Aout!$M$58:$M$73=$A18)*Aout!$P$58:$P$73)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Aout!$M$86:$M$154=$A18)*Aout!$O$86:$O$154)-SUMPRODUCT((Aout!$M$86:$M$154=$A18)*Aout!$P$86:$P$154)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Aout!$V$8:$V$76=$A18)*Aout!$X$8:$X$76)-SUMPRODUCT((Aout!$V$8:$V$76=$A18)*Aout!$Y$8:$Y$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Aout!$V$86:$V$154=$A18)*Aout!$X$86:$X$154)-SUMPRODUCT((Aout!$V$8:$V$76=$A18)*Aout!$Y$8:$Y$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUM(BO18:BU18)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Septembre!$D$8:$D$76=$A18)*Septembre!$F$8:$F$76)-SUMPRODUCT((Septembre!$D$8:$D$76=$A18)*Septembre!$G$8:$G$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Septembre!$D86:$D$154=$A18)*Septembre!$F$86:$F$154)-SUMPRODUCT((Septembre!$D86:$D$154=$A18)*Septembre!$G$86:$G$154)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Septembre!$D$164:$D$232=$A18)*Septembre!$F$164:$F$232)-SUMPRODUCT((Septembre!$D$164:$D$232=$A18)*Septembre!$G$164:$G$232)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Septembre!$M$13:$M$46=$A18)*Septembre!$O$13:$O$46)+SUMPRODUCT((Septembre!$M$58:$M$73=$A18)*Septembre!$O$58:$O$73)-SUMPRODUCT((Septembre!$M$13:$M$46=$A18)*Septembre!$P$13:$P$46)-SUMPRODUCT((Septembre!$M$58:$M$73=$A18)*Septembre!$P$58:$P$73)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Septembre!$M$86:$M$154=$A18)*Septembre!$O$86:$O$154)-SUMPRODUCT((Septembre!$M$86:$M$154=$A18)*Septembre!$P$86:$P$154)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Septembre!$V$8:$V$76=$A18)*Septembre!$X$8:$X$76)-SUMPRODUCT((Septembre!$V$8:$V$76=$A18)*Septembre!$Y$8:$Y$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Septembre!$V$86:$V$154=$A18)*Septembre!$X$86:$X$154)-SUMPRODUCT((Septembre!$V$8:$V$76=$A18)*Septembre!$Y$8:$Y$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUM(BW18:CC18)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Octobre!$D$8:$D$76=$A18)*Octobre!$F$8:$F$76)-SUMPRODUCT((Octobre!$D$8:$D$76=$A18)*Octobre!$G$8:$G$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Octobre!$D86:$D$154=$A18)*Octobre!$F$86:$F$154)-SUMPRODUCT((Octobre!$D86:$D$154=$A18)*Octobre!$G$86:$G$154)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Octobre!$D$164:$D$232=$A18)*Octobre!$F$164:$F$232)-SUMPRODUCT((Octobre!$D$164:$D$232=$A18)*Octobre!$G$164:$G$232)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Octobre!$M$13:$M$46=$A18)*Octobre!$O$13:$O$46)+SUMPRODUCT((Octobre!$M$58:$M$73=$A18)*Octobre!$O$58:$O$73)-SUMPRODUCT((Octobre!$M$13:$M$46=$A18)*Octobre!$P$13:$P$46)-SUMPRODUCT((Octobre!$M$58:$M$73=$A18)*Octobre!$P$58:$P$73)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Octobre!$M$86:$M$154=$A18)*Octobre!$O$86:$O$154)-SUMPRODUCT((Octobre!$M$86:$M$154=$A18)*Octobre!$P$86:$P$154)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Octobre!$V$8:$V$76=$A18)*Octobre!$X$8:$X$76)-SUMPRODUCT((Octobre!$V$8:$V$76=$A18)*Octobre!$Y$8:$Y$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Octobre!$V$86:$V$154=$A18)*Octobre!$X$86:$X$154)-SUMPRODUCT((Octobre!$V$8:$V$76=$A18)*Octobre!$Y$8:$Y$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUM(CE18:CK18)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Novembre!$D$8:$D$76=$A18)*Novembre!$F$8:$F$76)-SUMPRODUCT((Novembre!$D$8:$D$76=$A18)*Novembre!$G$8:$G$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Novembre!$D86:$D$154=$A18)*Novembre!$F$86:$F$154)-SUMPRODUCT((Novembre!$D86:$D$154=$A18)*Novembre!$G$86:$G$154)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Novembre!$D$164:$D$232=$A18)*Novembre!$F$164:$F$232)-SUMPRODUCT((Novembre!$D$164:$D$232=$A18)*Novembre!$G$164:$G$232)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Novembre!$M$13:$M$46=$A18)*Novembre!$O$13:$O$46)+SUMPRODUCT((Novembre!$M$58:$M$73=$A18)*Novembre!$O$58:$O$73)-SUMPRODUCT((Novembre!$M$13:$M$46=$A18)*Novembre!$P$13:$P$46)-SUMPRODUCT((Novembre!$M$58:$M$73=$A18)*Novembre!$P$58:$P$73)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Novembre!$M$86:$M$154=$A18)*Novembre!$O$86:$O$154)-SUMPRODUCT((Novembre!$M$86:$M$154=$A18)*Novembre!$P$86:$P$154)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Novembre!$V$8:$V$76=$A18)*Novembre!$X$8:$X$76)-SUMPRODUCT((Novembre!$V$8:$V$76=$A18)*Novembre!$Y$8:$Y$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Novembre!$V$86:$V$154=$A18)*Novembre!$X$86:$X$154)-SUMPRODUCT((Novembre!$V$8:$V$76=$A18)*Novembre!$Y$8:$Y$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUM(CM18:CS18)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Décembre!$D$8:$D$76=$A18)*Décembre!$F$8:$F$76)-SUMPRODUCT((Décembre!$D$8:$D$76=$A18)*Décembre!$G$8:$G$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Décembre!$D86:$D$154=$A18)*Décembre!$F$86:$F$154)-SUMPRODUCT((Décembre!$D86:$D$154=$A18)*Décembre!$G$86:$G$154)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Décembre!$D$164:$D$232=$A18)*Décembre!$F$164:$F$232)-SUMPRODUCT((Décembre!$D$164:$D$232=$A18)*Décembre!$G$164:$G$232)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Décembre!$M$13:$M$46=$A18)*Décembre!$O$13:$O$46)+SUMPRODUCT((Décembre!$M$58:$M$73=$A18)*Décembre!$O$58:$O$73)-SUMPRODUCT((Décembre!$M$13:$M$46=$A18)*Décembre!$P$13:$P$46)-SUMPRODUCT((Décembre!$M$58:$M$73=$A18)*Décembre!$P$58:$P$73)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Décembre!$M$86:$M$154=$A18)*Décembre!$O$86:$O$154)-SUMPRODUCT((Décembre!$M$86:$M$154=$A18)*Décembre!$P$86:$P$154)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Décembre!$V$8:$V$76=$A18)*Décembre!$X$8:$X$76)-SUMPRODUCT((Décembre!$V$8:$V$76=$A18)*Décembre!$Y$8:$Y$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Décembre!$V$86:$V$154=$A18)*Décembre!$X$86:$X$154)-SUMPRODUCT((Décembre!$V$8:$V$76=$A18)*Décembre!$Y$8:$Y$76)","v":{"v":0,"d":"0.00 €"}}]
["Entretien voiture",{"$f":"SUM(C19:I19)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT(('Janvier '!$D$8:$D$76=$A19)*'Janvier '!$F$8:$F$76)-SUMPRODUCT(('Janvier '!$D$8:$D$76=$A19)*'Janvier '!$G$8:$G$76)","v":{"v":75,"d":"75.00 €"}},{"$f":"SUMPRODUCT(('Janvier '!$D86:$D$154=$A19)*'Janvier '!$F$86:$F$154)-SUMPRODUCT(('Janvier '!$D86:$D$154=$A19)*'Janvier '!$G$86:$G$154)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT(('Janvier '!$D$164:$D$232=$A19)*'Janvier '!$F$164:$F$232)-SUMPRODUCT(('Janvier '!$D$164:$D$232=$A19)*'Janvier '!$G$164:$G$232)","v":{"v":-75,"d":"-75.00 €"}},{"$f":"SUMPRODUCT(('Janvier '!$M$13:$M$46=$A19)*'Janvier '!$O$13:$O$46)+SUMPRODUCT(('Janvier '!$M$58:$M$73=$A19)*'Janvier '!$O$58:$O$73)-SUMPRODUCT(('Janvier '!$M$13:$M$46=$A19)*'Janvier '!$P$13:$P$46)-SUMPRODUCT(('Janvier '!$M$58:$M$73=$A19)*'Janvier '!$P$58:$P$73)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT(('Janvier '!$M$86:$M$154=$A19)*'Janvier '!$O$86:$O$154)-SUMPRODUCT(('Janvier '!$M$86:$M$154=$A19)*'Janvier '!$P$86:$P$154)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT(('Janvier '!$V$8:$V$76=$A19)*'Janvier '!$X$8:$X$76)-SUMPRODUCT(('Janvier '!$V$8:$V$76=$A19)*'Janvier '!$Y$8:$Y$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT(('Janvier '!$V$86:$V$154=$A19)*'Janvier '!$X$86:$X$154)-SUMPRODUCT(('Janvier '!$V$8:$V$76=$A19)*'Janvier '!$Y$8:$Y$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUM(K19:Q19)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Fevrier!$D$8:$D$76=$A19)*Fevrier!$F$8:$F$76)-SUMPRODUCT((Fevrier!$D$8:$D$76=$A19)*Fevrier!$G$8:$G$76)","v":{"v":75,"d":"75.00 €"}},{"$f":"SUMPRODUCT((Fevrier!$D86:$D$154=$A19)*Fevrier!$F$86:$F$154)-SUMPRODUCT((Fevrier!$D86:$D$154=$A19)*Fevrier!$G$86:$G$154)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Fevrier!$D$164:$D$232=$A19)*Fevrier!$F$164:$F$232)-SUMPRODUCT((Fevrier!$D$164:$D$232=$A19)*Fevrier!$G$164:$G$232)","v":{"v":-75,"d":"-75.00 €"}},{"$f":"SUMPRODUCT((Fevrier!$M$13:$M$46=$A19)*Fevrier!$O$13:$O$46)+SUMPRODUCT((Fevrier!$M$58:$M$73=$A19)*Fevrier!$O$58:$O$73)-SUMPRODUCT((Fevrier!$M$13:$M$46=$A19)*Fevrier!$P$13:$P$46)-SUMPRODUCT((Fevrier!$M$58:$M$73=$A19)*Fevrier!$P$58:$P$73)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Fevrier!$M$86:$M$154=$A19)*Fevrier!$O$86:$O$154)-SUMPRODUCT((Fevrier!$M$86:$M$154=$A19)*Fevrier!$P$86:$P$154)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Fevrier!$V$8:$V$76=$A19)*Fevrier!$X$8:$X$76)-SUMPRODUCT((Fevrier!$V$8:$V$76=$A19)*Fevrier!$Y$8:$Y$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Fevrier!$V$86:$V$154=$A19)*Fevrier!$X$86:$X$154)-SUMPRODUCT((Fevrier!$V$8:$V$76=$A19)*Fevrier!$Y$8:$Y$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUM(S19:Y19)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Mars!$D$8:$D$76=$A19)*Mars!$F$8:$F$76)-SUMPRODUCT((Mars!$D$8:$D$76=$A19)*Mars!$G$8:$G$76)","v":{"v":75,"d":"75.00 €"}},{"$f":"SUMPRODUCT((Mars!$D86:$D$154=$A19)*Mars!$F$86:$F$154)-SUMPRODUCT((Mars!$D86:$D$154=$A19)*Mars!$G$86:$G$154)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Mars!$D$164:$D$232=$A19)*Mars!$F$164:$F$232)-SUMPRODUCT((Mars!$D$164:$D$232=$A19)*Mars!$G$164:$G$232)","v":{"v":-75,"d":"-75.00 €"}},{"$f":"SUMPRODUCT((Mars!$M$13:$M$46=$A19)*Mars!$O$13:$O$46)+SUMPRODUCT((Mars!$M$58:$M$73=$A19)*Mars!$O$58:$O$73)-SUMPRODUCT((Mars!$M$13:$M$46=$A19)*Mars!$P$13:$P$46)-SUMPRODUCT((Mars!$M$58:$M$73=$A19)*Mars!$P$58:$P$73)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Mars!$M$86:$M$154=$A19)*Mars!$O$86:$O$154)-SUMPRODUCT((Mars!$M$86:$M$154=$A19)*Mars!$P$86:$P$154)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Mars!$V$8:$V$76=$A19)*Mars!$X$8:$X$76)-SUMPRODUCT((Mars!$V$8:$V$76=$A19)*Mars!$Y$8:$Y$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Mars!$V$86:$V$154=$A19)*Mars!$X$86:$X$154)-SUMPRODUCT((Mars!$V$8:$V$76=$A19)*Mars!$Y$8:$Y$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUM(AA19:AG19)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Avril!$D$8:$D$76=$A19)*Avril!$F$8:$F$76)-SUMPRODUCT((Avril!$D$8:$D$76=$A19)*Avril!$G$8:$G$76)","v":{"v":75,"d":"75.00 €"}},{"$f":"SUMPRODUCT((Avril!$D86:$D$154=$A19)*Avril!$F$86:$F$154)-SUMPRODUCT((Avril!$D86:$D$154=$A19)*Avril!$G$86:$G$154)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Avril!$D$164:$D$232=$A19)*Avril!$F$164:$F$232)-SUMPRODUCT((Avril!$D$164:$D$232=$A19)*Avril!$G$164:$G$232)","v":{"v":-75,"d":"-75.00 €"}},{"$f":"SUMPRODUCT((Avril!$M$13:$M$46=$A19)*Avril!$O$13:$O$46)+SUMPRODUCT((Avril!$M$58:$M$73=$A19)*Avril!$O$58:$O$73)-SUMPRODUCT((Avril!$M$13:$M$46=$A19)*Avril!$P$13:$P$46)-SUMPRODUCT((Avril!$M$58:$M$73=$A19)*Avril!$P$58:$P$73)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Avril!$M$86:$M$154=$A19)*Avril!$O$86:$O$154)-SUMPRODUCT((Avril!$M$86:$M$154=$A19)*Avril!$P$86:$P$154)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Avril!$V$8:$V$76=$A19)*Avril!$X$8:$X$76)-SUMPRODUCT((Avril!$V$8:$V$76=$A19)*Avril!$Y$8:$Y$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Avril!$V$86:$V$154=$A19)*Avril!$X$86:$X$154)-SUMPRODUCT((Avril!$V$8:$V$76=$A19)*Avril!$Y$8:$Y$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUM(AI19:AO19)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Mai!$D$8:$D$76=$A19)*Mai!$F$8:$F$76)-SUMPRODUCT((Mai!$D$8:$D$76=$A19)*Mai!$G$8:$G$76)","v":{"v":75,"d":"75.00 €"}},{"$f":"SUMPRODUCT((Mai!$D86:$D$154=$A19)*Mai!$F$86:$F$154)-SUMPRODUCT((Mai!$D86:$D$154=$A19)*Mai!$G$86:$G$154)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Mai!$D$164:$D$232=$A19)*Mai!$F$164:$F$232)-SUMPRODUCT((Mai!$D$164:$D$232=$A19)*Mai!$G$164:$G$232)","v":{"v":-75,"d":"-75.00 €"}},{"$f":"SUMPRODUCT((Mai!$M$13:$M$46=$A19)*Mai!$O$13:$O$46)+SUMPRODUCT((Mai!$M$58:$M$73=$A19)*Mai!$O$58:$O$73)-SUMPRODUCT((Mai!$M$13:$M$46=$A19)*Mai!$P$13:$P$46)-SUMPRODUCT((Mai!$M$58:$M$73=$A19)*Mai!$P$58:$P$73)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Mai!$M$86:$M$154=$A19)*Mai!$O$86:$O$154)-SUMPRODUCT((Mai!$M$86:$M$154=$A19)*Mai!$P$86:$P$154)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Mai!$V$8:$V$76=$A19)*Mai!$X$8:$X$76)-SUMPRODUCT((Mai!$V$8:$V$76=$A19)*Mai!$Y$8:$Y$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Mai!$V$86:$V$154=$A19)*Mai!$X$86:$X$154)-SUMPRODUCT((Mai!$V$8:$V$76=$A19)*Mai!$Y$8:$Y$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUM(AQ19:AW19)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Juin!$D$8:$D$76=$A19)*Juin!$F$8:$F$76)-SUMPRODUCT((Juin!$D$8:$D$76=$A19)*Juin!$G$8:$G$76)","v":{"v":75,"d":"75.00 €"}},{"$f":"SUMPRODUCT((Juin!$D86:$D$154=$A19)*Juin!$F$86:$F$154)-SUMPRODUCT((Juin!$D86:$D$154=$A19)*Juin!$G$86:$G$154)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Juin!$D$164:$D$232=$A19)*Juin!$F$164:$F$232)-SUMPRODUCT((Juin!$D$164:$D$232=$A19)*Juin!$G$164:$G$232)","v":{"v":-75,"d":"-75.00 €"}},{"$f":"SUMPRODUCT((Juin!$M$13:$M$46=$A19)*Juin!$O$13:$O$46)+SUMPRODUCT((Juin!$M$58:$M$73=$A19)*Juin!$O$58:$O$73)-SUMPRODUCT((Juin!$M$13:$M$46=$A19)*Juin!$P$13:$P$46)-SUMPRODUCT((Juin!$M$58:$M$73=$A19)*Juin!$P$58:$P$73)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Juin!$M$86:$M$154=$A19)*Juin!$O$86:$O$154)-SUMPRODUCT((Juin!$M$86:$M$154=$A19)*Juin!$P$86:$P$154)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Juin!$V$8:$V$76=$A19)*Juin!$X$8:$X$76)-SUMPRODUCT((Juin!$V$8:$V$76=$A19)*Juin!$Y$8:$Y$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Juin!$V$86:$V$154=$A19)*Juin!$X$86:$X$154)-SUMPRODUCT((Juin!$V$8:$V$76=$A19)*Juin!$Y$8:$Y$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUM(AY19:BE19)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Juillet!$D$8:$D$76=$A19)*Juillet!$F$8:$F$76)-SUMPRODUCT((Juillet!$D$8:$D$76=$A19)*Juillet!$G$8:$G$76)","v":{"v":75,"d":"75.00 €"}},{"$f":"SUMPRODUCT((Juillet!$D86:$D$154=$A19)*Juillet!$F$86:$F$154)-SUMPRODUCT((Juillet!$D86:$D$154=$A19)*Juillet!$G$86:$G$154)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Juillet!$D$164:$D$232=$A19)*Juillet!$F$164:$F$232)-SUMPRODUCT((Juillet!$D$164:$D$232=$A19)*Juillet!$G$164:$G$232)","v":{"v":-75,"d":"-75.00 €"}},{"$f":"SUMPRODUCT((Juillet!$M$13:$M$46=$A19)*Juillet!$O$13:$O$46)+SUMPRODUCT((Juillet!$M$58:$M$73=$A19)*Juillet!$O$58:$O$73)-SUMPRODUCT((Juillet!$M$13:$M$46=$A19)*Juillet!$P$13:$P$46)-SUMPRODUCT((Juillet!$M$58:$M$73=$A19)*Juillet!$P$58:$P$73)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Juillet!$M$86:$M$154=$A19)*Juillet!$O$86:$O$154)-SUMPRODUCT((Juillet!$M$86:$M$154=$A19)*Juillet!$P$86:$P$154)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Juillet!$V$8:$V$76=$A19)*Juillet!$X$8:$X$76)-SUMPRODUCT((Juillet!$V$8:$V$76=$A19)*Juillet!$Y$8:$Y$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Juillet!$V$86:$V$154=$A19)*Juillet!$X$86:$X$154)-SUMPRODUCT((Juillet!$V$8:$V$76=$A19)*Juillet!$Y$8:$Y$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUM(BG19:BM19)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Aout!$D$8:$D$76=$A19)*Aout!$F$8:$F$76)-SUMPRODUCT((Aout!$D$8:$D$76=$A19)*Aout!$G$8:$G$76)","v":{"v":75,"d":"75.00 €"}},{"$f":"SUMPRODUCT((Aout!$D86:$D$154=$A19)*Aout!$F$86:$F$154)-SUMPRODUCT((Aout!$D86:$D$154=$A19)*Aout!$G$86:$G$154)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Aout!$D$164:$D$232=$A19)*Aout!$F$164:$F$232)-SUMPRODUCT((Aout!$D$164:$D$232=$A19)*Aout!$G$164:$G$232)","v":{"v":-75,"d":"-75.00 €"}},{"$f":"SUMPRODUCT((Aout!$M$13:$M$46=$A19)*Aout!$O$13:$O$46)+SUMPRODUCT((Aout!$M$58:$M$73=$A19)*Aout!$O$58:$O$73)-SUMPRODUCT((Aout!$M$13:$M$46=$A19)*Aout!$P$13:$P$46)-SUMPRODUCT((Aout!$M$58:$M$73=$A19)*Aout!$P$58:$P$73)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Aout!$M$86:$M$154=$A19)*Aout!$O$86:$O$154)-SUMPRODUCT((Aout!$M$86:$M$154=$A19)*Aout!$P$86:$P$154)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Aout!$V$8:$V$76=$A19)*Aout!$X$8:$X$76)-SUMPRODUCT((Aout!$V$8:$V$76=$A19)*Aout!$Y$8:$Y$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Aout!$V$86:$V$154=$A19)*Aout!$X$86:$X$154)-SUMPRODUCT((Aout!$V$8:$V$76=$A19)*Aout!$Y$8:$Y$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUM(BO19:BU19)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Septembre!$D$8:$D$76=$A19)*Septembre!$F$8:$F$76)-SUMPRODUCT((Septembre!$D$8:$D$76=$A19)*Septembre!$G$8:$G$76)","v":{"v":75,"d":"75.00 €"}},{"$f":"SUMPRODUCT((Septembre!$D86:$D$154=$A19)*Septembre!$F$86:$F$154)-SUMPRODUCT((Septembre!$D86:$D$154=$A19)*Septembre!$G$86:$G$154)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Septembre!$D$164:$D$232=$A19)*Septembre!$F$164:$F$232)-SUMPRODUCT((Septembre!$D$164:$D$232=$A19)*Septembre!$G$164:$G$232)","v":{"v":-75,"d":"-75.00 €"}},{"$f":"SUMPRODUCT((Septembre!$M$13:$M$46=$A19)*Septembre!$O$13:$O$46)+SUMPRODUCT((Septembre!$M$58:$M$73=$A19)*Septembre!$O$58:$O$73)-SUMPRODUCT((Septembre!$M$13:$M$46=$A19)*Septembre!$P$13:$P$46)-SUMPRODUCT((Septembre!$M$58:$M$73=$A19)*Septembre!$P$58:$P$73)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Septembre!$M$86:$M$154=$A19)*Septembre!$O$86:$O$154)-SUMPRODUCT((Septembre!$M$86:$M$154=$A19)*Septembre!$P$86:$P$154)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Septembre!$V$8:$V$76=$A19)*Septembre!$X$8:$X$76)-SUMPRODUCT((Septembre!$V$8:$V$76=$A19)*Septembre!$Y$8:$Y$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Septembre!$V$86:$V$154=$A19)*Septembre!$X$86:$X$154)-SUMPRODUCT((Septembre!$V$8:$V$76=$A19)*Septembre!$Y$8:$Y$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUM(BW19:CC19)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Octobre!$D$8:$D$76=$A19)*Octobre!$F$8:$F$76)-SUMPRODUCT((Octobre!$D$8:$D$76=$A19)*Octobre!$G$8:$G$76)","v":{"v":75,"d":"75.00 €"}},{"$f":"SUMPRODUCT((Octobre!$D86:$D$154=$A19)*Octobre!$F$86:$F$154)-SUMPRODUCT((Octobre!$D86:$D$154=$A19)*Octobre!$G$86:$G$154)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Octobre!$D$164:$D$232=$A19)*Octobre!$F$164:$F$232)-SUMPRODUCT((Octobre!$D$164:$D$232=$A19)*Octobre!$G$164:$G$232)","v":{"v":-75,"d":"-75.00 €"}},{"$f":"SUMPRODUCT((Octobre!$M$13:$M$46=$A19)*Octobre!$O$13:$O$46)+SUMPRODUCT((Octobre!$M$58:$M$73=$A19)*Octobre!$O$58:$O$73)-SUMPRODUCT((Octobre!$M$13:$M$46=$A19)*Octobre!$P$13:$P$46)-SUMPRODUCT((Octobre!$M$58:$M$73=$A19)*Octobre!$P$58:$P$73)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Octobre!$M$86:$M$154=$A19)*Octobre!$O$86:$O$154)-SUMPRODUCT((Octobre!$M$86:$M$154=$A19)*Octobre!$P$86:$P$154)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Octobre!$V$8:$V$76=$A19)*Octobre!$X$8:$X$76)-SUMPRODUCT((Octobre!$V$8:$V$76=$A19)*Octobre!$Y$8:$Y$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Octobre!$V$86:$V$154=$A19)*Octobre!$X$86:$X$154)-SUMPRODUCT((Octobre!$V$8:$V$76=$A19)*Octobre!$Y$8:$Y$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUM(CE19:CK19)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Novembre!$D$8:$D$76=$A19)*Novembre!$F$8:$F$76)-SUMPRODUCT((Novembre!$D$8:$D$76=$A19)*Novembre!$G$8:$G$76)","v":{"v":75,"d":"75.00 €"}},{"$f":"SUMPRODUCT((Novembre!$D86:$D$154=$A19)*Novembre!$F$86:$F$154)-SUMPRODUCT((Novembre!$D86:$D$154=$A19)*Novembre!$G$86:$G$154)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Novembre!$D$164:$D$232=$A19)*Novembre!$F$164:$F$232)-SUMPRODUCT((Novembre!$D$164:$D$232=$A19)*Novembre!$G$164:$G$232)","v":{"v":-75,"d":"-75.00 €"}},{"$f":"SUMPRODUCT((Novembre!$M$13:$M$46=$A19)*Novembre!$O$13:$O$46)+SUMPRODUCT((Novembre!$M$58:$M$73=$A19)*Novembre!$O$58:$O$73)-SUMPRODUCT((Novembre!$M$13:$M$46=$A19)*Novembre!$P$13:$P$46)-SUMPRODUCT((Novembre!$M$58:$M$73=$A19)*Novembre!$P$58:$P$73)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Novembre!$M$86:$M$154=$A19)*Novembre!$O$86:$O$154)-SUMPRODUCT((Novembre!$M$86:$M$154=$A19)*Novembre!$P$86:$P$154)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Novembre!$V$8:$V$76=$A19)*Novembre!$X$8:$X$76)-SUMPRODUCT((Novembre!$V$8:$V$76=$A19)*Novembre!$Y$8:$Y$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Novembre!$V$86:$V$154=$A19)*Novembre!$X$86:$X$154)-SUMPRODUCT((Novembre!$V$8:$V$76=$A19)*Novembre!$Y$8:$Y$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUM(CM19:CS19)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Décembre!$D$8:$D$76=$A19)*Décembre!$F$8:$F$76)-SUMPRODUCT((Décembre!$D$8:$D$76=$A19)*Décembre!$G$8:$G$76)","v":{"v":75,"d":"75.00 €"}},{"$f":"SUMPRODUCT((Décembre!$D86:$D$154=$A19)*Décembre!$F$86:$F$154)-SUMPRODUCT((Décembre!$D86:$D$154=$A19)*Décembre!$G$86:$G$154)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Décembre!$D$164:$D$232=$A19)*Décembre!$F$164:$F$232)-SUMPRODUCT((Décembre!$D$164:$D$232=$A19)*Décembre!$G$164:$G$232)","v":{"v":-75,"d":"-75.00 €"}},{"$f":"SUMPRODUCT((Décembre!$M$13:$M$46=$A19)*Décembre!$O$13:$O$46)+SUMPRODUCT((Décembre!$M$58:$M$73=$A19)*Décembre!$O$58:$O$73)-SUMPRODUCT((Décembre!$M$13:$M$46=$A19)*Décembre!$P$13:$P$46)-SUMPRODUCT((Décembre!$M$58:$M$73=$A19)*Décembre!$P$58:$P$73)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Décembre!$M$86:$M$154=$A19)*Décembre!$O$86:$O$154)-SUMPRODUCT((Décembre!$M$86:$M$154=$A19)*Décembre!$P$86:$P$154)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Décembre!$V$8:$V$76=$A19)*Décembre!$X$8:$X$76)-SUMPRODUCT((Décembre!$V$8:$V$76=$A19)*Décembre!$Y$8:$Y$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Décembre!$V$86:$V$154=$A19)*Décembre!$X$86:$X$154)-SUMPRODUCT((Décembre!$V$8:$V$76=$A19)*Décembre!$Y$8:$Y$76)","v":{"v":0,"d":"0.00 €"}}]
["Covoiturage",{"v":0,"d":"0.00 €"},{"$f":"SUMPRODUCT(('Janvier '!$D$8:$D$76=$A20)*'Janvier '!$F$8:$F$76)-SUMPRODUCT(('Janvier '!$D$8:$D$76=$A20)*'Janvier '!$G$8:$G$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT(('Janvier '!$D86:$D$154=$A20)*'Janvier '!$F$86:$F$154)-SUMPRODUCT(('Janvier '!$D86:$D$154=$A20)*'Janvier '!$G$86:$G$154)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT(('Janvier '!$D$164:$D$232=$A20)*'Janvier '!$F$164:$F$232)-SUMPRODUCT(('Janvier '!$D$164:$D$232=$A20)*'Janvier '!$G$164:$G$232)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT(('Janvier '!$M$13:$M$46=$A20)*'Janvier '!$O$13:$O$46)+SUMPRODUCT(('Janvier '!$M$58:$M$73=$A20)*'Janvier '!$O$58:$O$73)-SUMPRODUCT(('Janvier '!$M$13:$M$46=$A20)*'Janvier '!$P$13:$P$46)-SUMPRODUCT(('Janvier '!$M$58:$M$73=$A20)*'Janvier '!$P$58:$P$73)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT(('Janvier '!$M$86:$M$154=$A20)*'Janvier '!$O$86:$O$154)-SUMPRODUCT(('Janvier '!$M$86:$M$154=$A20)*'Janvier '!$P$86:$P$154)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT(('Janvier '!$V$8:$V$76=$A20)*'Janvier '!$X$8:$X$76)-SUMPRODUCT(('Janvier '!$V$8:$V$76=$A20)*'Janvier '!$Y$8:$Y$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT(('Janvier '!$V$86:$V$154=$A20)*'Janvier '!$X$86:$X$154)-SUMPRODUCT(('Janvier '!$V$8:$V$76=$A20)*'Janvier '!$Y$8:$Y$76)","v":{"v":0,"d":"0.00 €"}},{"v":0,"d":"0.00 €"},{"$f":"SUMPRODUCT((Fevrier!$D$8:$D$76=$A20)*Fevrier!$F$8:$F$76)-SUMPRODUCT((Fevrier!$D$8:$D$76=$A20)*Fevrier!$G$8:$G$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Fevrier!$D86:$D$154=$A20)*Fevrier!$F$86:$F$154)-SUMPRODUCT((Fevrier!$D86:$D$154=$A20)*Fevrier!$G$86:$G$154)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Fevrier!$D$164:$D$232=$A20)*Fevrier!$F$164:$F$232)-SUMPRODUCT((Fevrier!$D$164:$D$232=$A20)*Fevrier!$G$164:$G$232)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Fevrier!$M$13:$M$46=$A20)*Fevrier!$O$13:$O$46)+SUMPRODUCT((Fevrier!$M$58:$M$73=$A20)*Fevrier!$O$58:$O$73)-SUMPRODUCT((Fevrier!$M$13:$M$46=$A20)*Fevrier!$P$13:$P$46)-SUMPRODUCT((Fevrier!$M$58:$M$73=$A20)*Fevrier!$P$58:$P$73)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Fevrier!$M$86:$M$154=$A20)*Fevrier!$O$86:$O$154)-SUMPRODUCT((Fevrier!$M$86:$M$154=$A20)*Fevrier!$P$86:$P$154)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Fevrier!$V$8:$V$76=$A20)*Fevrier!$X$8:$X$76)-SUMPRODUCT((Fevrier!$V$8:$V$76=$A20)*Fevrier!$Y$8:$Y$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Fevrier!$V$86:$V$154=$A20)*Fevrier!$X$86:$X$154)-SUMPRODUCT((Fevrier!$V$8:$V$76=$A20)*Fevrier!$Y$8:$Y$76)","v":{"v":0,"d":"0.00 €"}},{"v":0,"d":"0.00 €"},{"$f":"SUMPRODUCT((Mars!$D$8:$D$76=$A20)*Mars!$F$8:$F$76)-SUMPRODUCT((Mars!$D$8:$D$76=$A20)*Mars!$G$8:$G$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Mars!$D86:$D$154=$A20)*Mars!$F$86:$F$154)-SUMPRODUCT((Mars!$D86:$D$154=$A20)*Mars!$G$86:$G$154)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Mars!$D$164:$D$232=$A20)*Mars!$F$164:$F$232)-SUMPRODUCT((Mars!$D$164:$D$232=$A20)*Mars!$G$164:$G$232)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Mars!$M$13:$M$46=$A20)*Mars!$O$13:$O$46)+SUMPRODUCT((Mars!$M$58:$M$73=$A20)*Mars!$O$58:$O$73)-SUMPRODUCT((Mars!$M$13:$M$46=$A20)*Mars!$P$13:$P$46)-SUMPRODUCT((Mars!$M$58:$M$73=$A20)*Mars!$P$58:$P$73)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Mars!$M$86:$M$154=$A20)*Mars!$O$86:$O$154)-SUMPRODUCT((Mars!$M$86:$M$154=$A20)*Mars!$P$86:$P$154)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Mars!$V$8:$V$76=$A20)*Mars!$X$8:$X$76)-SUMPRODUCT((Mars!$V$8:$V$76=$A20)*Mars!$Y$8:$Y$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Mars!$V$86:$V$154=$A20)*Mars!$X$86:$X$154)-SUMPRODUCT((Mars!$V$8:$V$76=$A20)*Mars!$Y$8:$Y$76)","v":{"v":0,"d":"0.00 €"}},{"v":0,"d":"0.00 €"},{"$f":"SUMPRODUCT((Avril!$D$8:$D$76=$A20)*Avril!$F$8:$F$76)-SUMPRODUCT((Avril!$D$8:$D$76=$A20)*Avril!$G$8:$G$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Avril!$D86:$D$154=$A20)*Avril!$F$86:$F$154)-SUMPRODUCT((Avril!$D86:$D$154=$A20)*Avril!$G$86:$G$154)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Avril!$D$164:$D$232=$A20)*Avril!$F$164:$F$232)-SUMPRODUCT((Avril!$D$164:$D$232=$A20)*Avril!$G$164:$G$232)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Avril!$M$13:$M$46=$A20)*Avril!$O$13:$O$46)+SUMPRODUCT((Avril!$M$58:$M$73=$A20)*Avril!$O$58:$O$73)-SUMPRODUCT((Avril!$M$13:$M$46=$A20)*Avril!$P$13:$P$46)-SUMPRODUCT((Avril!$M$58:$M$73=$A20)*Avril!$P$58:$P$73)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Avril!$M$86:$M$154=$A20)*Avril!$O$86:$O$154)-SUMPRODUCT((Avril!$M$86:$M$154=$A20)*Avril!$P$86:$P$154)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Avril!$V$8:$V$76=$A20)*Avril!$X$8:$X$76)-SUMPRODUCT((Avril!$V$8:$V$76=$A20)*Avril!$Y$8:$Y$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Avril!$V$86:$V$154=$A20)*Avril!$X$86:$X$154)-SUMPRODUCT((Avril!$V$8:$V$76=$A20)*Avril!$Y$8:$Y$76)","v":{"v":0,"d":"0.00 €"}},{"v":0,"d":"0.00 €"},{"$f":"SUMPRODUCT((Mai!$D$8:$D$76=$A20)*Mai!$F$8:$F$76)-SUMPRODUCT((Mai!$D$8:$D$76=$A20)*Mai!$G$8:$G$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Mai!$D86:$D$154=$A20)*Mai!$F$86:$F$154)-SUMPRODUCT((Mai!$D86:$D$154=$A20)*Mai!$G$86:$G$154)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Mai!$D$164:$D$232=$A20)*Mai!$F$164:$F$232)-SUMPRODUCT((Mai!$D$164:$D$232=$A20)*Mai!$G$164:$G$232)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Mai!$M$13:$M$46=$A20)*Mai!$O$13:$O$46)+SUMPRODUCT((Mai!$M$58:$M$73=$A20)*Mai!$O$58:$O$73)-SUMPRODUCT((Mai!$M$13:$M$46=$A20)*Mai!$P$13:$P$46)-SUMPRODUCT((Mai!$M$58:$M$73=$A20)*Mai!$P$58:$P$73)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Mai!$M$86:$M$154=$A20)*Mai!$O$86:$O$154)-SUMPRODUCT((Mai!$M$86:$M$154=$A20)*Mai!$P$86:$P$154)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Mai!$V$8:$V$76=$A20)*Mai!$X$8:$X$76)-SUMPRODUCT((Mai!$V$8:$V$76=$A20)*Mai!$Y$8:$Y$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Mai!$V$86:$V$154=$A20)*Mai!$X$86:$X$154)-SUMPRODUCT((Mai!$V$8:$V$76=$A20)*Mai!$Y$8:$Y$76)","v":{"v":0,"d":"0.00 €"}},{"v":0,"d":"0.00 €"},{"$f":"SUMPRODUCT((Juin!$D$8:$D$76=$A20)*Juin!$F$8:$F$76)-SUMPRODUCT((Juin!$D$8:$D$76=$A20)*Juin!$G$8:$G$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Juin!$D86:$D$154=$A20)*Juin!$F$86:$F$154)-SUMPRODUCT((Juin!$D86:$D$154=$A20)*Juin!$G$86:$G$154)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Juin!$D$164:$D$232=$A20)*Juin!$F$164:$F$232)-SUMPRODUCT((Juin!$D$164:$D$232=$A20)*Juin!$G$164:$G$232)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Juin!$M$13:$M$46=$A20)*Juin!$O$13:$O$46)+SUMPRODUCT((Juin!$M$58:$M$73=$A20)*Juin!$O$58:$O$73)-SUMPRODUCT((Juin!$M$13:$M$46=$A20)*Juin!$P$13:$P$46)-SUMPRODUCT((Juin!$M$58:$M$73=$A20)*Juin!$P$58:$P$73)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Juin!$M$86:$M$154=$A20)*Juin!$O$86:$O$154)-SUMPRODUCT((Juin!$M$86:$M$154=$A20)*Juin!$P$86:$P$154)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Juin!$V$8:$V$76=$A20)*Juin!$X$8:$X$76)-SUMPRODUCT((Juin!$V$8:$V$76=$A20)*Juin!$Y$8:$Y$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Juin!$V$86:$V$154=$A20)*Juin!$X$86:$X$154)-SUMPRODUCT((Juin!$V$8:$V$76=$A20)*Juin!$Y$8:$Y$76)","v":{"v":0,"d":"0.00 €"}},{"v":0,"d":"0.00 €"},{"$f":"SUMPRODUCT((Juillet!$D$8:$D$76=$A20)*Juillet!$F$8:$F$76)-SUMPRODUCT((Juillet!$D$8:$D$76=$A20)*Juillet!$G$8:$G$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Juillet!$D86:$D$154=$A20)*Juillet!$F$86:$F$154)-SUMPRODUCT((Juillet!$D86:$D$154=$A20)*Juillet!$G$86:$G$154)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Juillet!$D$164:$D$232=$A20)*Juillet!$F$164:$F$232)-SUMPRODUCT((Juillet!$D$164:$D$232=$A20)*Juillet!$G$164:$G$232)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Juillet!$M$13:$M$46=$A20)*Juillet!$O$13:$O$46)+SUMPRODUCT((Juillet!$M$58:$M$73=$A20)*Juillet!$O$58:$O$73)-SUMPRODUCT((Juillet!$M$13:$M$46=$A20)*Juillet!$P$13:$P$46)-SUMPRODUCT((Juillet!$M$58:$M$73=$A20)*Juillet!$P$58:$P$73)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Juillet!$M$86:$M$154=$A20)*Juillet!$O$86:$O$154)-SUMPRODUCT((Juillet!$M$86:$M$154=$A20)*Juillet!$P$86:$P$154)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Juillet!$V$8:$V$76=$A20)*Juillet!$X$8:$X$76)-SUMPRODUCT((Juillet!$V$8:$V$76=$A20)*Juillet!$Y$8:$Y$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Juillet!$V$86:$V$154=$A20)*Juillet!$X$86:$X$154)-SUMPRODUCT((Juillet!$V$8:$V$76=$A20)*Juillet!$Y$8:$Y$76)","v":{"v":0,"d":"0.00 €"}},{"v":0,"d":"0.00 €"},{"$f":"SUMPRODUCT((Aout!$D$8:$D$76=$A20)*Aout!$F$8:$F$76)-SUMPRODUCT((Aout!$D$8:$D$76=$A20)*Aout!$G$8:$G$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Aout!$D86:$D$154=$A20)*Aout!$F$86:$F$154)-SUMPRODUCT((Aout!$D86:$D$154=$A20)*Aout!$G$86:$G$154)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Aout!$D$164:$D$232=$A20)*Aout!$F$164:$F$232)-SUMPRODUCT((Aout!$D$164:$D$232=$A20)*Aout!$G$164:$G$232)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Aout!$M$13:$M$46=$A20)*Aout!$O$13:$O$46)+SUMPRODUCT((Aout!$M$58:$M$73=$A20)*Aout!$O$58:$O$73)-SUMPRODUCT((Aout!$M$13:$M$46=$A20)*Aout!$P$13:$P$46)-SUMPRODUCT((Aout!$M$58:$M$73=$A20)*Aout!$P$58:$P$73)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Aout!$M$86:$M$154=$A20)*Aout!$O$86:$O$154)-SUMPRODUCT((Aout!$M$86:$M$154=$A20)*Aout!$P$86:$P$154)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Aout!$V$8:$V$76=$A20)*Aout!$X$8:$X$76)-SUMPRODUCT((Aout!$V$8:$V$76=$A20)*Aout!$Y$8:$Y$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Aout!$V$86:$V$154=$A20)*Aout!$X$86:$X$154)-SUMPRODUCT((Aout!$V$8:$V$76=$A20)*Aout!$Y$8:$Y$76)","v":{"v":0,"d":"0.00 €"}},{"v":0,"d":"0.00 €"},{"$f":"SUMPRODUCT((Septembre!$D$8:$D$76=$A20)*Septembre!$F$8:$F$76)-SUMPRODUCT((Septembre!$D$8:$D$76=$A20)*Septembre!$G$8:$G$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Septembre!$D86:$D$154=$A20)*Septembre!$F$86:$F$154)-SUMPRODUCT((Septembre!$D86:$D$154=$A20)*Septembre!$G$86:$G$154)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Septembre!$D$164:$D$232=$A20)*Septembre!$F$164:$F$232)-SUMPRODUCT((Septembre!$D$164:$D$232=$A20)*Septembre!$G$164:$G$232)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Septembre!$M$13:$M$46=$A20)*Septembre!$O$13:$O$46)+SUMPRODUCT((Septembre!$M$58:$M$73=$A20)*Septembre!$O$58:$O$73)-SUMPRODUCT((Septembre!$M$13:$M$46=$A20)*Septembre!$P$13:$P$46)-SUMPRODUCT((Septembre!$M$58:$M$73=$A20)*Septembre!$P$58:$P$73)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Septembre!$M$86:$M$154=$A20)*Septembre!$O$86:$O$154)-SUMPRODUCT((Septembre!$M$86:$M$154=$A20)*Septembre!$P$86:$P$154)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Septembre!$V$8:$V$76=$A20)*Septembre!$X$8:$X$76)-SUMPRODUCT((Septembre!$V$8:$V$76=$A20)*Septembre!$Y$8:$Y$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Septembre!$V$86:$V$154=$A20)*Septembre!$X$86:$X$154)-SUMPRODUCT((Septembre!$V$8:$V$76=$A20)*Septembre!$Y$8:$Y$76)","v":{"v":0,"d":"0.00 €"}},{"v":0,"d":"0.00 €"},{"$f":"SUMPRODUCT((Octobre!$D$8:$D$76=$A20)*Octobre!$F$8:$F$76)-SUMPRODUCT((Octobre!$D$8:$D$76=$A20)*Octobre!$G$8:$G$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Octobre!$D86:$D$154=$A20)*Octobre!$F$86:$F$154)-SUMPRODUCT((Octobre!$D86:$D$154=$A20)*Octobre!$G$86:$G$154)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Octobre!$D$164:$D$232=$A20)*Octobre!$F$164:$F$232)-SUMPRODUCT((Octobre!$D$164:$D$232=$A20)*Octobre!$G$164:$G$232)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Octobre!$M$13:$M$46=$A20)*Octobre!$O$13:$O$46)+SUMPRODUCT((Octobre!$M$58:$M$73=$A20)*Octobre!$O$58:$O$73)-SUMPRODUCT((Octobre!$M$13:$M$46=$A20)*Octobre!$P$13:$P$46)-SUMPRODUCT((Octobre!$M$58:$M$73=$A20)*Octobre!$P$58:$P$73)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Octobre!$M$86:$M$154=$A20)*Octobre!$O$86:$O$154)-SUMPRODUCT((Octobre!$M$86:$M$154=$A20)*Octobre!$P$86:$P$154)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Octobre!$V$8:$V$76=$A20)*Octobre!$X$8:$X$76)-SUMPRODUCT((Octobre!$V$8:$V$76=$A20)*Octobre!$Y$8:$Y$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Octobre!$V$86:$V$154=$A20)*Octobre!$X$86:$X$154)-SUMPRODUCT((Octobre!$V$8:$V$76=$A20)*Octobre!$Y$8:$Y$76)","v":{"v":0,"d":"0.00 €"}},{"v":0,"d":"0.00 €"},{"$f":"SUMPRODUCT((Novembre!$D$8:$D$76=$A20)*Novembre!$F$8:$F$76)-SUMPRODUCT((Novembre!$D$8:$D$76=$A20)*Novembre!$G$8:$G$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Novembre!$D86:$D$154=$A20)*Novembre!$F$86:$F$154)-SUMPRODUCT((Novembre!$D86:$D$154=$A20)*Novembre!$G$86:$G$154)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Novembre!$D$164:$D$232=$A20)*Novembre!$F$164:$F$232)-SUMPRODUCT((Novembre!$D$164:$D$232=$A20)*Novembre!$G$164:$G$232)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Novembre!$M$13:$M$46=$A20)*Novembre!$O$13:$O$46)+SUMPRODUCT((Novembre!$M$58:$M$73=$A20)*Novembre!$O$58:$O$73)-SUMPRODUCT((Novembre!$M$13:$M$46=$A20)*Novembre!$P$13:$P$46)-SUMPRODUCT((Novembre!$M$58:$M$73=$A20)*Novembre!$P$58:$P$73)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Novembre!$M$86:$M$154=$A20)*Novembre!$O$86:$O$154)-SUMPRODUCT((Novembre!$M$86:$M$154=$A20)*Novembre!$P$86:$P$154)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Novembre!$V$8:$V$76=$A20)*Novembre!$X$8:$X$76)-SUMPRODUCT((Novembre!$V$8:$V$76=$A20)*Novembre!$Y$8:$Y$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Novembre!$V$86:$V$154=$A20)*Novembre!$X$86:$X$154)-SUMPRODUCT((Novembre!$V$8:$V$76=$A20)*Novembre!$Y$8:$Y$76)","v":{"v":0,"d":"0.00 €"}},{"v":0,"d":"0.00 €"},{"$f":"SUMPRODUCT((Décembre!$D$8:$D$76=$A20)*Décembre!$F$8:$F$76)-SUMPRODUCT((Décembre!$D$8:$D$76=$A20)*Décembre!$G$8:$G$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Décembre!$D86:$D$154=$A20)*Décembre!$F$86:$F$154)-SUMPRODUCT((Décembre!$D86:$D$154=$A20)*Décembre!$G$86:$G$154)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Décembre!$D$164:$D$232=$A20)*Décembre!$F$164:$F$232)-SUMPRODUCT((Décembre!$D$164:$D$232=$A20)*Décembre!$G$164:$G$232)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Décembre!$M$13:$M$46=$A20)*Décembre!$O$13:$O$46)+SUMPRODUCT((Décembre!$M$58:$M$73=$A20)*Décembre!$O$58:$O$73)-SUMPRODUCT((Décembre!$M$13:$M$46=$A20)*Décembre!$P$13:$P$46)-SUMPRODUCT((Décembre!$M$58:$M$73=$A20)*Décembre!$P$58:$P$73)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Décembre!$M$86:$M$154=$A20)*Décembre!$O$86:$O$154)-SUMPRODUCT((Décembre!$M$86:$M$154=$A20)*Décembre!$P$86:$P$154)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Décembre!$V$8:$V$76=$A20)*Décembre!$X$8:$X$76)-SUMPRODUCT((Décembre!$V$8:$V$76=$A20)*Décembre!$Y$8:$Y$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Décembre!$V$86:$V$154=$A20)*Décembre!$X$86:$X$154)-SUMPRODUCT((Décembre!$V$8:$V$76=$A20)*Décembre!$Y$8:$Y$76)","v":{"v":0,"d":"0.00 €"}}]
["Prêt Duster",{"v":0,"d":"0.00 €"},{"$f":"SUMPRODUCT(('Janvier '!$D$8:$D$76=$A21)*'Janvier '!$F$8:$F$76)-SUMPRODUCT(('Janvier '!$D$8:$D$76=$A21)*'Janvier '!$G$8:$G$76)","v":{"v":323.97,"d":"323.97 €"}},{"$f":"SUMPRODUCT(('Janvier '!$D86:$D$154=$A21)*'Janvier '!$F$86:$F$154)-SUMPRODUCT(('Janvier '!$D86:$D$154=$A21)*'Janvier '!$G$86:$G$154)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT(('Janvier '!$D$164:$D$232=$A21)*'Janvier '!$F$164:$F$232)-SUMPRODUCT(('Janvier '!$D$164:$D$232=$A21)*'Janvier '!$G$164:$G$232)","v":{"v":-323.97,"d":"-323.97 €"}},{"$f":"SUMPRODUCT(('Janvier '!$M$13:$M$46=$A21)*'Janvier '!$O$13:$O$46)+SUMPRODUCT(('Janvier '!$M$58:$M$73=$A21)*'Janvier '!$O$58:$O$73)-SUMPRODUCT(('Janvier '!$M$13:$M$46=$A21)*'Janvier '!$P$13:$P$46)-SUMPRODUCT(('Janvier '!$M$58:$M$73=$A21)*'Janvier '!$P$58:$P$73)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT(('Janvier '!$M$86:$M$154=$A21)*'Janvier '!$O$86:$O$154)-SUMPRODUCT(('Janvier '!$M$86:$M$154=$A21)*'Janvier '!$P$86:$P$154)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT(('Janvier '!$V$8:$V$76=$A21)*'Janvier '!$X$8:$X$76)-SUMPRODUCT(('Janvier '!$V$8:$V$76=$A21)*'Janvier '!$Y$8:$Y$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT(('Janvier '!$V$86:$V$154=$A21)*'Janvier '!$X$86:$X$154)-SUMPRODUCT(('Janvier '!$V$8:$V$76=$A21)*'Janvier '!$Y$8:$Y$76)","v":{"v":0,"d":"0.00 €"}},{"v":323.97,"d":"323.97 €"},{"$f":"SUMPRODUCT((Fevrier!$D$8:$D$76=$A21)*Fevrier!$F$8:$F$76)-SUMPRODUCT((Fevrier!$D$8:$D$76=$A21)*Fevrier!$G$8:$G$76)","v":{"v":323.97,"d":"323.97 €"}},{"$f":"SUMPRODUCT((Fevrier!$D86:$D$154=$A21)*Fevrier!$F$86:$F$154)-SUMPRODUCT((Fevrier!$D86:$D$154=$A21)*Fevrier!$G$86:$G$154)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Fevrier!$D$164:$D$232=$A21)*Fevrier!$F$164:$F$232)-SUMPRODUCT((Fevrier!$D$164:$D$232=$A21)*Fevrier!$G$164:$G$232)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Fevrier!$M$13:$M$46=$A21)*Fevrier!$O$13:$O$46)+SUMPRODUCT((Fevrier!$M$58:$M$73=$A21)*Fevrier!$O$58:$O$73)-SUMPRODUCT((Fevrier!$M$13:$M$46=$A21)*Fevrier!$P$13:$P$46)-SUMPRODUCT((Fevrier!$M$58:$M$73=$A21)*Fevrier!$P$58:$P$73)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Fevrier!$M$86:$M$154=$A21)*Fevrier!$O$86:$O$154)-SUMPRODUCT((Fevrier!$M$86:$M$154=$A21)*Fevrier!$P$86:$P$154)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Fevrier!$V$8:$V$76=$A21)*Fevrier!$X$8:$X$76)-SUMPRODUCT((Fevrier!$V$8:$V$76=$A21)*Fevrier!$Y$8:$Y$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Fevrier!$V$86:$V$154=$A21)*Fevrier!$X$86:$X$154)-SUMPRODUCT((Fevrier!$V$8:$V$76=$A21)*Fevrier!$Y$8:$Y$76)","v":{"v":0,"d":"0.00 €"}},{"v":323.97,"d":"323.97 €"},{"$f":"SUMPRODUCT((Mars!$D$8:$D$76=$A21)*Mars!$F$8:$F$76)-SUMPRODUCT((Mars!$D$8:$D$76=$A21)*Mars!$G$8:$G$76)","v":{"v":323.97,"d":"323.97 €"}},{"$f":"SUMPRODUCT((Mars!$D86:$D$154=$A21)*Mars!$F$86:$F$154)-SUMPRODUCT((Mars!$D86:$D$154=$A21)*Mars!$G$86:$G$154)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Mars!$D$164:$D$232=$A21)*Mars!$F$164:$F$232)-SUMPRODUCT((Mars!$D$164:$D$232=$A21)*Mars!$G$164:$G$232)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Mars!$M$13:$M$46=$A21)*Mars!$O$13:$O$46)+SUMPRODUCT((Mars!$M$58:$M$73=$A21)*Mars!$O$58:$O$73)-SUMPRODUCT((Mars!$M$13:$M$46=$A21)*Mars!$P$13:$P$46)-SUMPRODUCT((Mars!$M$58:$M$73=$A21)*Mars!$P$58:$P$73)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Mars!$M$86:$M$154=$A21)*Mars!$O$86:$O$154)-SUMPRODUCT((Mars!$M$86:$M$154=$A21)*Mars!$P$86:$P$154)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Mars!$V$8:$V$76=$A21)*Mars!$X$8:$X$76)-SUMPRODUCT((Mars!$V$8:$V$76=$A21)*Mars!$Y$8:$Y$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Mars!$V$86:$V$154=$A21)*Mars!$X$86:$X$154)-SUMPRODUCT((Mars!$V$8:$V$76=$A21)*Mars!$Y$8:$Y$76)","v":{"v":0,"d":"0.00 €"}},{"v":323.97,"d":"323.97 €"},{"$f":"SUMPRODUCT((Avril!$D$8:$D$76=$A21)*Avril!$F$8:$F$76)-SUMPRODUCT((Avril!$D$8:$D$76=$A21)*Avril!$G$8:$G$76)","v":{"v":323.97,"d":"323.97 €"}},{"$f":"SUMPRODUCT((Avril!$D86:$D$154=$A21)*Avril!$F$86:$F$154)-SUMPRODUCT((Avril!$D86:$D$154=$A21)*Avril!$G$86:$G$154)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Avril!$D$164:$D$232=$A21)*Avril!$F$164:$F$232)-SUMPRODUCT((Avril!$D$164:$D$232=$A21)*Avril!$G$164:$G$232)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Avril!$M$13:$M$46=$A21)*Avril!$O$13:$O$46)+SUMPRODUCT((Avril!$M$58:$M$73=$A21)*Avril!$O$58:$O$73)-SUMPRODUCT((Avril!$M$13:$M$46=$A21)*Avril!$P$13:$P$46)-SUMPRODUCT((Avril!$M$58:$M$73=$A21)*Avril!$P$58:$P$73)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Avril!$M$86:$M$154=$A21)*Avril!$O$86:$O$154)-SUMPRODUCT((Avril!$M$86:$M$154=$A21)*Avril!$P$86:$P$154)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Avril!$V$8:$V$76=$A21)*Avril!$X$8:$X$76)-SUMPRODUCT((Avril!$V$8:$V$76=$A21)*Avril!$Y$8:$Y$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Avril!$V$86:$V$154=$A21)*Avril!$X$86:$X$154)-SUMPRODUCT((Avril!$V$8:$V$76=$A21)*Avril!$Y$8:$Y$76)","v":{"v":0,"d":"0.00 €"}},{"v":323.97,"d":"323.97 €"},{"$f":"SUMPRODUCT((Mai!$D$8:$D$76=$A21)*Mai!$F$8:$F$76)-SUMPRODUCT((Mai!$D$8:$D$76=$A21)*Mai!$G$8:$G$76)","v":{"v":323.97,"d":"323.97 €"}},{"$f":"SUMPRODUCT((Mai!$D86:$D$154=$A21)*Mai!$F$86:$F$154)-SUMPRODUCT((Mai!$D86:$D$154=$A21)*Mai!$G$86:$G$154)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Mai!$D$164:$D$232=$A21)*Mai!$F$164:$F$232)-SUMPRODUCT((Mai!$D$164:$D$232=$A21)*Mai!$G$164:$G$232)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Mai!$M$13:$M$46=$A21)*Mai!$O$13:$O$46)+SUMPRODUCT((Mai!$M$58:$M$73=$A21)*Mai!$O$58:$O$73)-SUMPRODUCT((Mai!$M$13:$M$46=$A21)*Mai!$P$13:$P$46)-SUMPRODUCT((Mai!$M$58:$M$73=$A21)*Mai!$P$58:$P$73)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Mai!$M$86:$M$154=$A21)*Mai!$O$86:$O$154)-SUMPRODUCT((Mai!$M$86:$M$154=$A21)*Mai!$P$86:$P$154)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Mai!$V$8:$V$76=$A21)*Mai!$X$8:$X$76)-SUMPRODUCT((Mai!$V$8:$V$76=$A21)*Mai!$Y$8:$Y$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Mai!$V$86:$V$154=$A21)*Mai!$X$86:$X$154)-SUMPRODUCT((Mai!$V$8:$V$76=$A21)*Mai!$Y$8:$Y$76)","v":{"v":0,"d":"0.00 €"}},{"v":323.97,"d":"323.97 €"},{"$f":"SUMPRODUCT((Juin!$D$8:$D$76=$A21)*Juin!$F$8:$F$76)-SUMPRODUCT((Juin!$D$8:$D$76=$A21)*Juin!$G$8:$G$76)","v":{"v":323.97,"d":"323.97 €"}},{"$f":"SUMPRODUCT((Juin!$D86:$D$154=$A21)*Juin!$F$86:$F$154)-SUMPRODUCT((Juin!$D86:$D$154=$A21)*Juin!$G$86:$G$154)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Juin!$D$164:$D$232=$A21)*Juin!$F$164:$F$232)-SUMPRODUCT((Juin!$D$164:$D$232=$A21)*Juin!$G$164:$G$232)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Juin!$M$13:$M$46=$A21)*Juin!$O$13:$O$46)+SUMPRODUCT((Juin!$M$58:$M$73=$A21)*Juin!$O$58:$O$73)-SUMPRODUCT((Juin!$M$13:$M$46=$A21)*Juin!$P$13:$P$46)-SUMPRODUCT((Juin!$M$58:$M$73=$A21)*Juin!$P$58:$P$73)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Juin!$M$86:$M$154=$A21)*Juin!$O$86:$O$154)-SUMPRODUCT((Juin!$M$86:$M$154=$A21)*Juin!$P$86:$P$154)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Juin!$V$8:$V$76=$A21)*Juin!$X$8:$X$76)-SUMPRODUCT((Juin!$V$8:$V$76=$A21)*Juin!$Y$8:$Y$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Juin!$V$86:$V$154=$A21)*Juin!$X$86:$X$154)-SUMPRODUCT((Juin!$V$8:$V$76=$A21)*Juin!$Y$8:$Y$76)","v":{"v":0,"d":"0.00 €"}},{"v":323.97,"d":"323.97 €"},{"$f":"SUMPRODUCT((Juillet!$D$8:$D$76=$A21)*Juillet!$F$8:$F$76)-SUMPRODUCT((Juillet!$D$8:$D$76=$A21)*Juillet!$G$8:$G$76)","v":{"v":323.97,"d":"323.97 €"}},{"$f":"SUMPRODUCT((Juillet!$D86:$D$154=$A21)*Juillet!$F$86:$F$154)-SUMPRODUCT((Juillet!$D86:$D$154=$A21)*Juillet!$G$86:$G$154)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Juillet!$D$164:$D$232=$A21)*Juillet!$F$164:$F$232)-SUMPRODUCT((Juillet!$D$164:$D$232=$A21)*Juillet!$G$164:$G$232)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Juillet!$M$13:$M$46=$A21)*Juillet!$O$13:$O$46)+SUMPRODUCT((Juillet!$M$58:$M$73=$A21)*Juillet!$O$58:$O$73)-SUMPRODUCT((Juillet!$M$13:$M$46=$A21)*Juillet!$P$13:$P$46)-SUMPRODUCT((Juillet!$M$58:$M$73=$A21)*Juillet!$P$58:$P$73)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Juillet!$M$86:$M$154=$A21)*Juillet!$O$86:$O$154)-SUMPRODUCT((Juillet!$M$86:$M$154=$A21)*Juillet!$P$86:$P$154)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Juillet!$V$8:$V$76=$A21)*Juillet!$X$8:$X$76)-SUMPRODUCT((Juillet!$V$8:$V$76=$A21)*Juillet!$Y$8:$Y$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Juillet!$V$86:$V$154=$A21)*Juillet!$X$86:$X$154)-SUMPRODUCT((Juillet!$V$8:$V$76=$A21)*Juillet!$Y$8:$Y$76)","v":{"v":0,"d":"0.00 €"}},{"v":323.97,"d":"323.97 €"},{"$f":"SUMPRODUCT((Aout!$D$8:$D$76=$A21)*Aout!$F$8:$F$76)-SUMPRODUCT((Aout!$D$8:$D$76=$A21)*Aout!$G$8:$G$76)","v":{"v":323.97,"d":"323.97 €"}},{"$f":"SUMPRODUCT((Aout!$D86:$D$154=$A21)*Aout!$F$86:$F$154)-SUMPRODUCT((Aout!$D86:$D$154=$A21)*Aout!$G$86:$G$154)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Aout!$D$164:$D$232=$A21)*Aout!$F$164:$F$232)-SUMPRODUCT((Aout!$D$164:$D$232=$A21)*Aout!$G$164:$G$232)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Aout!$M$13:$M$46=$A21)*Aout!$O$13:$O$46)+SUMPRODUCT((Aout!$M$58:$M$73=$A21)*Aout!$O$58:$O$73)-SUMPRODUCT((Aout!$M$13:$M$46=$A21)*Aout!$P$13:$P$46)-SUMPRODUCT((Aout!$M$58:$M$73=$A21)*Aout!$P$58:$P$73)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Aout!$M$86:$M$154=$A21)*Aout!$O$86:$O$154)-SUMPRODUCT((Aout!$M$86:$M$154=$A21)*Aout!$P$86:$P$154)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Aout!$V$8:$V$76=$A21)*Aout!$X$8:$X$76)-SUMPRODUCT((Aout!$V$8:$V$76=$A21)*Aout!$Y$8:$Y$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Aout!$V$86:$V$154=$A21)*Aout!$X$86:$X$154)-SUMPRODUCT((Aout!$V$8:$V$76=$A21)*Aout!$Y$8:$Y$76)","v":{"v":0,"d":"0.00 €"}},{"v":323.97,"d":"323.97 €"},{"$f":"SUMPRODUCT((Septembre!$D$8:$D$76=$A21)*Septembre!$F$8:$F$76)-SUMPRODUCT((Septembre!$D$8:$D$76=$A21)*Septembre!$G$8:$G$76)","v":{"v":323.97,"d":"323.97 €"}},{"$f":"SUMPRODUCT((Septembre!$D86:$D$154=$A21)*Septembre!$F$86:$F$154)-SUMPRODUCT((Septembre!$D86:$D$154=$A21)*Septembre!$G$86:$G$154)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Septembre!$D$164:$D$232=$A21)*Septembre!$F$164:$F$232)-SUMPRODUCT((Septembre!$D$164:$D$232=$A21)*Septembre!$G$164:$G$232)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Septembre!$M$13:$M$46=$A21)*Septembre!$O$13:$O$46)+SUMPRODUCT((Septembre!$M$58:$M$73=$A21)*Septembre!$O$58:$O$73)-SUMPRODUCT((Septembre!$M$13:$M$46=$A21)*Septembre!$P$13:$P$46)-SUMPRODUCT((Septembre!$M$58:$M$73=$A21)*Septembre!$P$58:$P$73)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Septembre!$M$86:$M$154=$A21)*Septembre!$O$86:$O$154)-SUMPRODUCT((Septembre!$M$86:$M$154=$A21)*Septembre!$P$86:$P$154)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Septembre!$V$8:$V$76=$A21)*Septembre!$X$8:$X$76)-SUMPRODUCT((Septembre!$V$8:$V$76=$A21)*Septembre!$Y$8:$Y$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Septembre!$V$86:$V$154=$A21)*Septembre!$X$86:$X$154)-SUMPRODUCT((Septembre!$V$8:$V$76=$A21)*Septembre!$Y$8:$Y$76)","v":{"v":0,"d":"0.00 €"}},{"v":323.97,"d":"323.97 €"},{"$f":"SUMPRODUCT((Octobre!$D$8:$D$76=$A21)*Octobre!$F$8:$F$76)-SUMPRODUCT((Octobre!$D$8:$D$76=$A21)*Octobre!$G$8:$G$76)","v":{"v":323.97,"d":"323.97 €"}},{"$f":"SUMPRODUCT((Octobre!$D86:$D$154=$A21)*Octobre!$F$86:$F$154)-SUMPRODUCT((Octobre!$D86:$D$154=$A21)*Octobre!$G$86:$G$154)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Octobre!$D$164:$D$232=$A21)*Octobre!$F$164:$F$232)-SUMPRODUCT((Octobre!$D$164:$D$232=$A21)*Octobre!$G$164:$G$232)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Octobre!$M$13:$M$46=$A21)*Octobre!$O$13:$O$46)+SUMPRODUCT((Octobre!$M$58:$M$73=$A21)*Octobre!$O$58:$O$73)-SUMPRODUCT((Octobre!$M$13:$M$46=$A21)*Octobre!$P$13:$P$46)-SUMPRODUCT((Octobre!$M$58:$M$73=$A21)*Octobre!$P$58:$P$73)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Octobre!$M$86:$M$154=$A21)*Octobre!$O$86:$O$154)-SUMPRODUCT((Octobre!$M$86:$M$154=$A21)*Octobre!$P$86:$P$154)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Octobre!$V$8:$V$76=$A21)*Octobre!$X$8:$X$76)-SUMPRODUCT((Octobre!$V$8:$V$76=$A21)*Octobre!$Y$8:$Y$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Octobre!$V$86:$V$154=$A21)*Octobre!$X$86:$X$154)-SUMPRODUCT((Octobre!$V$8:$V$76=$A21)*Octobre!$Y$8:$Y$76)","v":{"v":0,"d":"0.00 €"}},{"v":323.97,"d":"323.97 €"},{"$f":"SUMPRODUCT((Novembre!$D$8:$D$76=$A21)*Novembre!$F$8:$F$76)-SUMPRODUCT((Novembre!$D$8:$D$76=$A21)*Novembre!$G$8:$G$76)","v":{"v":323.97,"d":"323.97 €"}},{"$f":"SUMPRODUCT((Novembre!$D86:$D$154=$A21)*Novembre!$F$86:$F$154)-SUMPRODUCT((Novembre!$D86:$D$154=$A21)*Novembre!$G$86:$G$154)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Novembre!$D$164:$D$232=$A21)*Novembre!$F$164:$F$232)-SUMPRODUCT((Novembre!$D$164:$D$232=$A21)*Novembre!$G$164:$G$232)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Novembre!$M$13:$M$46=$A21)*Novembre!$O$13:$O$46)+SUMPRODUCT((Novembre!$M$58:$M$73=$A21)*Novembre!$O$58:$O$73)-SUMPRODUCT((Novembre!$M$13:$M$46=$A21)*Novembre!$P$13:$P$46)-SUMPRODUCT((Novembre!$M$58:$M$73=$A21)*Novembre!$P$58:$P$73)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Novembre!$M$86:$M$154=$A21)*Novembre!$O$86:$O$154)-SUMPRODUCT((Novembre!$M$86:$M$154=$A21)*Novembre!$P$86:$P$154)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Novembre!$V$8:$V$76=$A21)*Novembre!$X$8:$X$76)-SUMPRODUCT((Novembre!$V$8:$V$76=$A21)*Novembre!$Y$8:$Y$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Novembre!$V$86:$V$154=$A21)*Novembre!$X$86:$X$154)-SUMPRODUCT((Novembre!$V$8:$V$76=$A21)*Novembre!$Y$8:$Y$76)","v":{"v":0,"d":"0.00 €"}},{"v":323.97,"d":"323.97 €"},{"$f":"SUMPRODUCT((Décembre!$D$8:$D$76=$A21)*Décembre!$F$8:$F$76)-SUMPRODUCT((Décembre!$D$8:$D$76=$A21)*Décembre!$G$8:$G$76)","v":{"v":323.97,"d":"323.97 €"}},{"$f":"SUMPRODUCT((Décembre!$D86:$D$154=$A21)*Décembre!$F$86:$F$154)-SUMPRODUCT((Décembre!$D86:$D$154=$A21)*Décembre!$G$86:$G$154)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Décembre!$D$164:$D$232=$A21)*Décembre!$F$164:$F$232)-SUMPRODUCT((Décembre!$D$164:$D$232=$A21)*Décembre!$G$164:$G$232)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Décembre!$M$13:$M$46=$A21)*Décembre!$O$13:$O$46)+SUMPRODUCT((Décembre!$M$58:$M$73=$A21)*Décembre!$O$58:$O$73)-SUMPRODUCT((Décembre!$M$13:$M$46=$A21)*Décembre!$P$13:$P$46)-SUMPRODUCT((Décembre!$M$58:$M$73=$A21)*Décembre!$P$58:$P$73)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Décembre!$M$86:$M$154=$A21)*Décembre!$O$86:$O$154)-SUMPRODUCT((Décembre!$M$86:$M$154=$A21)*Décembre!$P$86:$P$154)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Décembre!$V$8:$V$76=$A21)*Décembre!$X$8:$X$76)-SUMPRODUCT((Décembre!$V$8:$V$76=$A21)*Décembre!$Y$8:$Y$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Décembre!$V$86:$V$154=$A21)*Décembre!$X$86:$X$154)-SUMPRODUCT((Décembre!$V$8:$V$76=$A21)*Décembre!$Y$8:$Y$76)","v":{"v":0,"d":"0.00 €"}}]
["MAISON"]
["Consommable",{"$f":"SUM(C23:I23)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT(('Janvier '!$D$8:$D$76=$A23)*'Janvier '!$F$8:$F$76)-SUMPRODUCT(('Janvier '!$D$8:$D$76=$A23)*'Janvier '!$G$8:$G$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT(('Janvier '!$D86:$D$154=$A23)*'Janvier '!$F$86:$F$154)-SUMPRODUCT(('Janvier '!$D86:$D$154=$A23)*'Janvier '!$G$86:$G$154)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT(('Janvier '!$D$164:$D$232=$A23)*'Janvier '!$F$164:$F$232)-SUMPRODUCT(('Janvier '!$D$164:$D$232=$A23)*'Janvier '!$G$164:$G$232)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT(('Janvier '!$M$13:$M$46=$A23)*'Janvier '!$O$13:$O$46)+SUMPRODUCT(('Janvier '!$M$58:$M$73=$A23)*'Janvier '!$O$58:$O$73)-SUMPRODUCT(('Janvier '!$M$13:$M$46=$A23)*'Janvier '!$P$13:$P$46)-SUMPRODUCT(('Janvier '!$M$58:$M$73=$A23)*'Janvier '!$P$58:$P$73)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT(('Janvier '!$M$86:$M$154=$A23)*'Janvier '!$O$86:$O$154)-SUMPRODUCT(('Janvier '!$M$86:$M$154=$A23)*'Janvier '!$P$86:$P$154)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT(('Janvier '!$V$8:$V$76=$A23)*'Janvier '!$X$8:$X$76)-SUMPRODUCT(('Janvier '!$V$8:$V$76=$A23)*'Janvier '!$Y$8:$Y$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT(('Janvier '!$V$86:$V$154=$A23)*'Janvier '!$X$86:$X$154)-SUMPRODUCT(('Janvier '!$V$8:$V$76=$A23)*'Janvier '!$Y$8:$Y$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUM(K23:Q23)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Fevrier!$D$8:$D$76=$A23)*Fevrier!$F$8:$F$76)-SUMPRODUCT((Fevrier!$D$8:$D$76=$A23)*Fevrier!$G$8:$G$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Fevrier!$D86:$D$154=$A23)*Fevrier!$F$86:$F$154)-SUMPRODUCT((Fevrier!$D86:$D$154=$A23)*Fevrier!$G$86:$G$154)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Fevrier!$D$164:$D$232=$A23)*Fevrier!$F$164:$F$232)-SUMPRODUCT((Fevrier!$D$164:$D$232=$A23)*Fevrier!$G$164:$G$232)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Fevrier!$M$13:$M$46=$A23)*Fevrier!$O$13:$O$46)+SUMPRODUCT((Fevrier!$M$58:$M$73=$A23)*Fevrier!$O$58:$O$73)-SUMPRODUCT((Fevrier!$M$13:$M$46=$A23)*Fevrier!$P$13:$P$46)-SUMPRODUCT((Fevrier!$M$58:$M$73=$A23)*Fevrier!$P$58:$P$73)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Fevrier!$M$86:$M$154=$A23)*Fevrier!$O$86:$O$154)-SUMPRODUCT((Fevrier!$M$86:$M$154=$A23)*Fevrier!$P$86:$P$154)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Fevrier!$V$8:$V$76=$A23)*Fevrier!$X$8:$X$76)-SUMPRODUCT((Fevrier!$V$8:$V$76=$A23)*Fevrier!$Y$8:$Y$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Fevrier!$V$86:$V$154=$A23)*Fevrier!$X$86:$X$154)-SUMPRODUCT((Fevrier!$V$8:$V$76=$A23)*Fevrier!$Y$8:$Y$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUM(S23:Y23)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Mars!$D$8:$D$76=$A23)*Mars!$F$8:$F$76)-SUMPRODUCT((Mars!$D$8:$D$76=$A23)*Mars!$G$8:$G$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Mars!$D86:$D$154=$A23)*Mars!$F$86:$F$154)-SUMPRODUCT((Mars!$D86:$D$154=$A23)*Mars!$G$86:$G$154)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Mars!$D$164:$D$232=$A23)*Mars!$F$164:$F$232)-SUMPRODUCT((Mars!$D$164:$D$232=$A23)*Mars!$G$164:$G$232)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Mars!$M$13:$M$46=$A23)*Mars!$O$13:$O$46)+SUMPRODUCT((Mars!$M$58:$M$73=$A23)*Mars!$O$58:$O$73)-SUMPRODUCT((Mars!$M$13:$M$46=$A23)*Mars!$P$13:$P$46)-SUMPRODUCT((Mars!$M$58:$M$73=$A23)*Mars!$P$58:$P$73)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Mars!$M$86:$M$154=$A23)*Mars!$O$86:$O$154)-SUMPRODUCT((Mars!$M$86:$M$154=$A23)*Mars!$P$86:$P$154)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Mars!$V$8:$V$76=$A23)*Mars!$X$8:$X$76)-SUMPRODUCT((Mars!$V$8:$V$76=$A23)*Mars!$Y$8:$Y$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Mars!$V$86:$V$154=$A23)*Mars!$X$86:$X$154)-SUMPRODUCT((Mars!$V$8:$V$76=$A23)*Mars!$Y$8:$Y$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUM(AA23:AG23)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Avril!$D$8:$D$76=$A23)*Avril!$F$8:$F$76)-SUMPRODUCT((Avril!$D$8:$D$76=$A23)*Avril!$G$8:$G$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Avril!$D86:$D$154=$A23)*Avril!$F$86:$F$154)-SUMPRODUCT((Avril!$D86:$D$154=$A23)*Avril!$G$86:$G$154)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Avril!$D$164:$D$232=$A23)*Avril!$F$164:$F$232)-SUMPRODUCT((Avril!$D$164:$D$232=$A23)*Avril!$G$164:$G$232)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Avril!$M$13:$M$46=$A23)*Avril!$O$13:$O$46)+SUMPRODUCT((Avril!$M$58:$M$73=$A23)*Avril!$O$58:$O$73)-SUMPRODUCT((Avril!$M$13:$M$46=$A23)*Avril!$P$13:$P$46)-SUMPRODUCT((Avril!$M$58:$M$73=$A23)*Avril!$P$58:$P$73)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Avril!$M$86:$M$154=$A23)*Avril!$O$86:$O$154)-SUMPRODUCT((Avril!$M$86:$M$154=$A23)*Avril!$P$86:$P$154)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Avril!$V$8:$V$76=$A23)*Avril!$X$8:$X$76)-SUMPRODUCT((Avril!$V$8:$V$76=$A23)*Avril!$Y$8:$Y$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Avril!$V$86:$V$154=$A23)*Avril!$X$86:$X$154)-SUMPRODUCT((Avril!$V$8:$V$76=$A23)*Avril!$Y$8:$Y$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUM(AI23:AO23)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Mai!$D$8:$D$76=$A23)*Mai!$F$8:$F$76)-SUMPRODUCT((Mai!$D$8:$D$76=$A23)*Mai!$G$8:$G$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Mai!$D86:$D$154=$A23)*Mai!$F$86:$F$154)-SUMPRODUCT((Mai!$D86:$D$154=$A23)*Mai!$G$86:$G$154)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Mai!$D$164:$D$232=$A23)*Mai!$F$164:$F$232)-SUMPRODUCT((Mai!$D$164:$D$232=$A23)*Mai!$G$164:$G$232)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Mai!$M$13:$M$46=$A23)*Mai!$O$13:$O$46)+SUMPRODUCT((Mai!$M$58:$M$73=$A23)*Mai!$O$58:$O$73)-SUMPRODUCT((Mai!$M$13:$M$46=$A23)*Mai!$P$13:$P$46)-SUMPRODUCT((Mai!$M$58:$M$73=$A23)*Mai!$P$58:$P$73)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Mai!$M$86:$M$154=$A23)*Mai!$O$86:$O$154)-SUMPRODUCT((Mai!$M$86:$M$154=$A23)*Mai!$P$86:$P$154)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Mai!$V$8:$V$76=$A23)*Mai!$X$8:$X$76)-SUMPRODUCT((Mai!$V$8:$V$76=$A23)*Mai!$Y$8:$Y$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Mai!$V$86:$V$154=$A23)*Mai!$X$86:$X$154)-SUMPRODUCT((Mai!$V$8:$V$76=$A23)*Mai!$Y$8:$Y$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUM(AQ23:AW23)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Juin!$D$8:$D$76=$A23)*Juin!$F$8:$F$76)-SUMPRODUCT((Juin!$D$8:$D$76=$A23)*Juin!$G$8:$G$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Juin!$D86:$D$154=$A23)*Juin!$F$86:$F$154)-SUMPRODUCT((Juin!$D86:$D$154=$A23)*Juin!$G$86:$G$154)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Juin!$D$164:$D$232=$A23)*Juin!$F$164:$F$232)-SUMPRODUCT((Juin!$D$164:$D$232=$A23)*Juin!$G$164:$G$232)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Juin!$M$13:$M$46=$A23)*Juin!$O$13:$O$46)+SUMPRODUCT((Juin!$M$58:$M$73=$A23)*Juin!$O$58:$O$73)-SUMPRODUCT((Juin!$M$13:$M$46=$A23)*Juin!$P$13:$P$46)-SUMPRODUCT((Juin!$M$58:$M$73=$A23)*Juin!$P$58:$P$73)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Juin!$M$86:$M$154=$A23)*Juin!$O$86:$O$154)-SUMPRODUCT((Juin!$M$86:$M$154=$A23)*Juin!$P$86:$P$154)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Juin!$V$8:$V$76=$A23)*Juin!$X$8:$X$76)-SUMPRODUCT((Juin!$V$8:$V$76=$A23)*Juin!$Y$8:$Y$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Juin!$V$86:$V$154=$A23)*Juin!$X$86:$X$154)-SUMPRODUCT((Juin!$V$8:$V$76=$A23)*Juin!$Y$8:$Y$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUM(AY23:BE23)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Juillet!$D$8:$D$76=$A23)*Juillet!$F$8:$F$76)-SUMPRODUCT((Juillet!$D$8:$D$76=$A23)*Juillet!$G$8:$G$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Juillet!$D86:$D$154=$A23)*Juillet!$F$86:$F$154)-SUMPRODUCT((Juillet!$D86:$D$154=$A23)*Juillet!$G$86:$G$154)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Juillet!$D$164:$D$232=$A23)*Juillet!$F$164:$F$232)-SUMPRODUCT((Juillet!$D$164:$D$232=$A23)*Juillet!$G$164:$G$232)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Juillet!$M$13:$M$46=$A23)*Juillet!$O$13:$O$46)+SUMPRODUCT((Juillet!$M$58:$M$73=$A23)*Juillet!$O$58:$O$73)-SUMPRODUCT((Juillet!$M$13:$M$46=$A23)*Juillet!$P$13:$P$46)-SUMPRODUCT((Juillet!$M$58:$M$73=$A23)*Juillet!$P$58:$P$73)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Juillet!$M$86:$M$154=$A23)*Juillet!$O$86:$O$154)-SUMPRODUCT((Juillet!$M$86:$M$154=$A23)*Juillet!$P$86:$P$154)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Juillet!$V$8:$V$76=$A23)*Juillet!$X$8:$X$76)-SUMPRODUCT((Juillet!$V$8:$V$76=$A23)*Juillet!$Y$8:$Y$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Juillet!$V$86:$V$154=$A23)*Juillet!$X$86:$X$154)-SUMPRODUCT((Juillet!$V$8:$V$76=$A23)*Juillet!$Y$8:$Y$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUM(BG23:BM23)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Aout!$D$8:$D$76=$A23)*Aout!$F$8:$F$76)-SUMPRODUCT((Aout!$D$8:$D$76=$A23)*Aout!$G$8:$G$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Aout!$D86:$D$154=$A23)*Aout!$F$86:$F$154)-SUMPRODUCT((Aout!$D86:$D$154=$A23)*Aout!$G$86:$G$154)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Aout!$D$164:$D$232=$A23)*Aout!$F$164:$F$232)-SUMPRODUCT((Aout!$D$164:$D$232=$A23)*Aout!$G$164:$G$232)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Aout!$M$13:$M$46=$A23)*Aout!$O$13:$O$46)+SUMPRODUCT((Aout!$M$58:$M$73=$A23)*Aout!$O$58:$O$73)-SUMPRODUCT((Aout!$M$13:$M$46=$A23)*Aout!$P$13:$P$46)-SUMPRODUCT((Aout!$M$58:$M$73=$A23)*Aout!$P$58:$P$73)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Aout!$M$86:$M$154=$A23)*Aout!$O$86:$O$154)-SUMPRODUCT((Aout!$M$86:$M$154=$A23)*Aout!$P$86:$P$154)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Aout!$V$8:$V$76=$A23)*Aout!$X$8:$X$76)-SUMPRODUCT((Aout!$V$8:$V$76=$A23)*Aout!$Y$8:$Y$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Aout!$V$86:$V$154=$A23)*Aout!$X$86:$X$154)-SUMPRODUCT((Aout!$V$8:$V$76=$A23)*Aout!$Y$8:$Y$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUM(BO23:BU23)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Septembre!$D$8:$D$76=$A23)*Septembre!$F$8:$F$76)-SUMPRODUCT((Septembre!$D$8:$D$76=$A23)*Septembre!$G$8:$G$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Septembre!$D86:$D$154=$A23)*Septembre!$F$86:$F$154)-SUMPRODUCT((Septembre!$D86:$D$154=$A23)*Septembre!$G$86:$G$154)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Septembre!$D$164:$D$232=$A23)*Septembre!$F$164:$F$232)-SUMPRODUCT((Septembre!$D$164:$D$232=$A23)*Septembre!$G$164:$G$232)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Septembre!$M$13:$M$46=$A23)*Septembre!$O$13:$O$46)+SUMPRODUCT((Septembre!$M$58:$M$73=$A23)*Septembre!$O$58:$O$73)-SUMPRODUCT((Septembre!$M$13:$M$46=$A23)*Septembre!$P$13:$P$46)-SUMPRODUCT((Septembre!$M$58:$M$73=$A23)*Septembre!$P$58:$P$73)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Septembre!$M$86:$M$154=$A23)*Septembre!$O$86:$O$154)-SUMPRODUCT((Septembre!$M$86:$M$154=$A23)*Septembre!$P$86:$P$154)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Septembre!$V$8:$V$76=$A23)*Septembre!$X$8:$X$76)-SUMPRODUCT((Septembre!$V$8:$V$76=$A23)*Septembre!$Y$8:$Y$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Septembre!$V$86:$V$154=$A23)*Septembre!$X$86:$X$154)-SUMPRODUCT((Septembre!$V$8:$V$76=$A23)*Septembre!$Y$8:$Y$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUM(BW23:CC23)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Octobre!$D$8:$D$76=$A23)*Octobre!$F$8:$F$76)-SUMPRODUCT((Octobre!$D$8:$D$76=$A23)*Octobre!$G$8:$G$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Octobre!$D86:$D$154=$A23)*Octobre!$F$86:$F$154)-SUMPRODUCT((Octobre!$D86:$D$154=$A23)*Octobre!$G$86:$G$154)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Octobre!$D$164:$D$232=$A23)*Octobre!$F$164:$F$232)-SUMPRODUCT((Octobre!$D$164:$D$232=$A23)*Octobre!$G$164:$G$232)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Octobre!$M$13:$M$46=$A23)*Octobre!$O$13:$O$46)+SUMPRODUCT((Octobre!$M$58:$M$73=$A23)*Octobre!$O$58:$O$73)-SUMPRODUCT((Octobre!$M$13:$M$46=$A23)*Octobre!$P$13:$P$46)-SUMPRODUCT((Octobre!$M$58:$M$73=$A23)*Octobre!$P$58:$P$73)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Octobre!$M$86:$M$154=$A23)*Octobre!$O$86:$O$154)-SUMPRODUCT((Octobre!$M$86:$M$154=$A23)*Octobre!$P$86:$P$154)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Octobre!$V$8:$V$76=$A23)*Octobre!$X$8:$X$76)-SUMPRODUCT((Octobre!$V$8:$V$76=$A23)*Octobre!$Y$8:$Y$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Octobre!$V$86:$V$154=$A23)*Octobre!$X$86:$X$154)-SUMPRODUCT((Octobre!$V$8:$V$76=$A23)*Octobre!$Y$8:$Y$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUM(CE23:CK23)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Novembre!$D$8:$D$76=$A23)*Novembre!$F$8:$F$76)-SUMPRODUCT((Novembre!$D$8:$D$76=$A23)*Novembre!$G$8:$G$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Novembre!$D86:$D$154=$A23)*Novembre!$F$86:$F$154)-SUMPRODUCT((Novembre!$D86:$D$154=$A23)*Novembre!$G$86:$G$154)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Novembre!$D$164:$D$232=$A23)*Novembre!$F$164:$F$232)-SUMPRODUCT((Novembre!$D$164:$D$232=$A23)*Novembre!$G$164:$G$232)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Novembre!$M$13:$M$46=$A23)*Novembre!$O$13:$O$46)+SUMPRODUCT((Novembre!$M$58:$M$73=$A23)*Novembre!$O$58:$O$73)-SUMPRODUCT((Novembre!$M$13:$M$46=$A23)*Novembre!$P$13:$P$46)-SUMPRODUCT((Novembre!$M$58:$M$73=$A23)*Novembre!$P$58:$P$73)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Novembre!$M$86:$M$154=$A23)*Novembre!$O$86:$O$154)-SUMPRODUCT((Novembre!$M$86:$M$154=$A23)*Novembre!$P$86:$P$154)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Novembre!$V$8:$V$76=$A23)*Novembre!$X$8:$X$76)-SUMPRODUCT((Novembre!$V$8:$V$76=$A23)*Novembre!$Y$8:$Y$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Novembre!$V$86:$V$154=$A23)*Novembre!$X$86:$X$154)-SUMPRODUCT((Novembre!$V$8:$V$76=$A23)*Novembre!$Y$8:$Y$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUM(CM23:CS23)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Décembre!$D$8:$D$76=$A23)*Décembre!$F$8:$F$76)-SUMPRODUCT((Décembre!$D$8:$D$76=$A23)*Décembre!$G$8:$G$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Décembre!$D86:$D$154=$A23)*Décembre!$F$86:$F$154)-SUMPRODUCT((Décembre!$D86:$D$154=$A23)*Décembre!$G$86:$G$154)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Décembre!$D$164:$D$232=$A23)*Décembre!$F$164:$F$232)-SUMPRODUCT((Décembre!$D$164:$D$232=$A23)*Décembre!$G$164:$G$232)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Décembre!$M$13:$M$46=$A23)*Décembre!$O$13:$O$46)+SUMPRODUCT((Décembre!$M$58:$M$73=$A23)*Décembre!$O$58:$O$73)-SUMPRODUCT((Décembre!$M$13:$M$46=$A23)*Décembre!$P$13:$P$46)-SUMPRODUCT((Décembre!$M$58:$M$73=$A23)*Décembre!$P$58:$P$73)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Décembre!$M$86:$M$154=$A23)*Décembre!$O$86:$O$154)-SUMPRODUCT((Décembre!$M$86:$M$154=$A23)*Décembre!$P$86:$P$154)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Décembre!$V$8:$V$76=$A23)*Décembre!$X$8:$X$76)-SUMPRODUCT((Décembre!$V$8:$V$76=$A23)*Décembre!$Y$8:$Y$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Décembre!$V$86:$V$154=$A23)*Décembre!$X$86:$X$154)-SUMPRODUCT((Décembre!$V$8:$V$76=$A23)*Décembre!$Y$8:$Y$76)","v":{"v":0,"d":"0.00 €"}}]
["Prêt conso",{"$f":"SUM(C24:I24)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT(('Janvier '!$D$8:$D$76=$A24)*'Janvier '!$F$8:$F$76)-SUMPRODUCT(('Janvier '!$D$8:$D$76=$A24)*'Janvier '!$G$8:$G$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT(('Janvier '!$D86:$D$154=$A24)*'Janvier '!$F$86:$F$154)-SUMPRODUCT(('Janvier '!$D86:$D$154=$A24)*'Janvier '!$G$86:$G$154)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT(('Janvier '!$D$164:$D$232=$A24)*'Janvier '!$F$164:$F$232)-SUMPRODUCT(('Janvier '!$D$164:$D$232=$A24)*'Janvier '!$G$164:$G$232)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT(('Janvier '!$M$13:$M$46=$A24)*'Janvier '!$O$13:$O$46)+SUMPRODUCT(('Janvier '!$M$58:$M$73=$A24)*'Janvier '!$O$58:$O$73)-SUMPRODUCT(('Janvier '!$M$13:$M$46=$A24)*'Janvier '!$P$13:$P$46)-SUMPRODUCT(('Janvier '!$M$58:$M$73=$A24)*'Janvier '!$P$58:$P$73)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT(('Janvier '!$M$86:$M$154=$A24)*'Janvier '!$O$86:$O$154)-SUMPRODUCT(('Janvier '!$M$86:$M$154=$A24)*'Janvier '!$P$86:$P$154)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT(('Janvier '!$V$8:$V$76=$A24)*'Janvier '!$X$8:$X$76)-SUMPRODUCT(('Janvier '!$V$8:$V$76=$A24)*'Janvier '!$Y$8:$Y$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT(('Janvier '!$V$86:$V$154=$A24)*'Janvier '!$X$86:$X$154)-SUMPRODUCT(('Janvier '!$V$8:$V$76=$A24)*'Janvier '!$Y$8:$Y$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUM(K24:Q24)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Fevrier!$D$8:$D$76=$A24)*Fevrier!$F$8:$F$76)-SUMPRODUCT((Fevrier!$D$8:$D$76=$A24)*Fevrier!$G$8:$G$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Fevrier!$D86:$D$154=$A24)*Fevrier!$F$86:$F$154)-SUMPRODUCT((Fevrier!$D86:$D$154=$A24)*Fevrier!$G$86:$G$154)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Fevrier!$D$164:$D$232=$A24)*Fevrier!$F$164:$F$232)-SUMPRODUCT((Fevrier!$D$164:$D$232=$A24)*Fevrier!$G$164:$G$232)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Fevrier!$M$13:$M$46=$A24)*Fevrier!$O$13:$O$46)+SUMPRODUCT((Fevrier!$M$58:$M$73=$A24)*Fevrier!$O$58:$O$73)-SUMPRODUCT((Fevrier!$M$13:$M$46=$A24)*Fevrier!$P$13:$P$46)-SUMPRODUCT((Fevrier!$M$58:$M$73=$A24)*Fevrier!$P$58:$P$73)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Fevrier!$M$86:$M$154=$A24)*Fevrier!$O$86:$O$154)-SUMPRODUCT((Fevrier!$M$86:$M$154=$A24)*Fevrier!$P$86:$P$154)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Fevrier!$V$8:$V$76=$A24)*Fevrier!$X$8:$X$76)-SUMPRODUCT((Fevrier!$V$8:$V$76=$A24)*Fevrier!$Y$8:$Y$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Fevrier!$V$86:$V$154=$A24)*Fevrier!$X$86:$X$154)-SUMPRODUCT((Fevrier!$V$8:$V$76=$A24)*Fevrier!$Y$8:$Y$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUM(S24:Y24)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Mars!$D$8:$D$76=$A24)*Mars!$F$8:$F$76)-SUMPRODUCT((Mars!$D$8:$D$76=$A24)*Mars!$G$8:$G$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Mars!$D86:$D$154=$A24)*Mars!$F$86:$F$154)-SUMPRODUCT((Mars!$D86:$D$154=$A24)*Mars!$G$86:$G$154)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Mars!$D$164:$D$232=$A24)*Mars!$F$164:$F$232)-SUMPRODUCT((Mars!$D$164:$D$232=$A24)*Mars!$G$164:$G$232)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Mars!$M$13:$M$46=$A24)*Mars!$O$13:$O$46)+SUMPRODUCT((Mars!$M$58:$M$73=$A24)*Mars!$O$58:$O$73)-SUMPRODUCT((Mars!$M$13:$M$46=$A24)*Mars!$P$13:$P$46)-SUMPRODUCT((Mars!$M$58:$M$73=$A24)*Mars!$P$58:$P$73)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Mars!$M$86:$M$154=$A24)*Mars!$O$86:$O$154)-SUMPRODUCT((Mars!$M$86:$M$154=$A24)*Mars!$P$86:$P$154)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Mars!$V$8:$V$76=$A24)*Mars!$X$8:$X$76)-SUMPRODUCT((Mars!$V$8:$V$76=$A24)*Mars!$Y$8:$Y$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Mars!$V$86:$V$154=$A24)*Mars!$X$86:$X$154)-SUMPRODUCT((Mars!$V$8:$V$76=$A24)*Mars!$Y$8:$Y$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUM(AA24:AG24)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Avril!$D$8:$D$76=$A24)*Avril!$F$8:$F$76)-SUMPRODUCT((Avril!$D$8:$D$76=$A24)*Avril!$G$8:$G$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Avril!$D86:$D$154=$A24)*Avril!$F$86:$F$154)-SUMPRODUCT((Avril!$D86:$D$154=$A24)*Avril!$G$86:$G$154)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Avril!$D$164:$D$232=$A24)*Avril!$F$164:$F$232)-SUMPRODUCT((Avril!$D$164:$D$232=$A24)*Avril!$G$164:$G$232)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Avril!$M$13:$M$46=$A24)*Avril!$O$13:$O$46)+SUMPRODUCT((Avril!$M$58:$M$73=$A24)*Avril!$O$58:$O$73)-SUMPRODUCT((Avril!$M$13:$M$46=$A24)*Avril!$P$13:$P$46)-SUMPRODUCT((Avril!$M$58:$M$73=$A24)*Avril!$P$58:$P$73)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Avril!$M$86:$M$154=$A24)*Avril!$O$86:$O$154)-SUMPRODUCT((Avril!$M$86:$M$154=$A24)*Avril!$P$86:$P$154)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Avril!$V$8:$V$76=$A24)*Avril!$X$8:$X$76)-SUMPRODUCT((Avril!$V$8:$V$76=$A24)*Avril!$Y$8:$Y$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Avril!$V$86:$V$154=$A24)*Avril!$X$86:$X$154)-SUMPRODUCT((Avril!$V$8:$V$76=$A24)*Avril!$Y$8:$Y$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUM(AI24:AO24)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Mai!$D$8:$D$76=$A24)*Mai!$F$8:$F$76)-SUMPRODUCT((Mai!$D$8:$D$76=$A24)*Mai!$G$8:$G$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Mai!$D86:$D$154=$A24)*Mai!$F$86:$F$154)-SUMPRODUCT((Mai!$D86:$D$154=$A24)*Mai!$G$86:$G$154)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Mai!$D$164:$D$232=$A24)*Mai!$F$164:$F$232)-SUMPRODUCT((Mai!$D$164:$D$232=$A24)*Mai!$G$164:$G$232)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Mai!$M$13:$M$46=$A24)*Mai!$O$13:$O$46)+SUMPRODUCT((Mai!$M$58:$M$73=$A24)*Mai!$O$58:$O$73)-SUMPRODUCT((Mai!$M$13:$M$46=$A24)*Mai!$P$13:$P$46)-SUMPRODUCT((Mai!$M$58:$M$73=$A24)*Mai!$P$58:$P$73)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Mai!$M$86:$M$154=$A24)*Mai!$O$86:$O$154)-SUMPRODUCT((Mai!$M$86:$M$154=$A24)*Mai!$P$86:$P$154)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Mai!$V$8:$V$76=$A24)*Mai!$X$8:$X$76)-SUMPRODUCT((Mai!$V$8:$V$76=$A24)*Mai!$Y$8:$Y$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Mai!$V$86:$V$154=$A24)*Mai!$X$86:$X$154)-SUMPRODUCT((Mai!$V$8:$V$76=$A24)*Mai!$Y$8:$Y$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUM(AQ24:AW24)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Juin!$D$8:$D$76=$A24)*Juin!$F$8:$F$76)-SUMPRODUCT((Juin!$D$8:$D$76=$A24)*Juin!$G$8:$G$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Juin!$D86:$D$154=$A24)*Juin!$F$86:$F$154)-SUMPRODUCT((Juin!$D86:$D$154=$A24)*Juin!$G$86:$G$154)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Juin!$D$164:$D$232=$A24)*Juin!$F$164:$F$232)-SUMPRODUCT((Juin!$D$164:$D$232=$A24)*Juin!$G$164:$G$232)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Juin!$M$13:$M$46=$A24)*Juin!$O$13:$O$46)+SUMPRODUCT((Juin!$M$58:$M$73=$A24)*Juin!$O$58:$O$73)-SUMPRODUCT((Juin!$M$13:$M$46=$A24)*Juin!$P$13:$P$46)-SUMPRODUCT((Juin!$M$58:$M$73=$A24)*Juin!$P$58:$P$73)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Juin!$M$86:$M$154=$A24)*Juin!$O$86:$O$154)-SUMPRODUCT((Juin!$M$86:$M$154=$A24)*Juin!$P$86:$P$154)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Juin!$V$8:$V$76=$A24)*Juin!$X$8:$X$76)-SUMPRODUCT((Juin!$V$8:$V$76=$A24)*Juin!$Y$8:$Y$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Juin!$V$86:$V$154=$A24)*Juin!$X$86:$X$154)-SUMPRODUCT((Juin!$V$8:$V$76=$A24)*Juin!$Y$8:$Y$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUM(AY24:BE24)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Juillet!$D$8:$D$76=$A24)*Juillet!$F$8:$F$76)-SUMPRODUCT((Juillet!$D$8:$D$76=$A24)*Juillet!$G$8:$G$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Juillet!$D86:$D$154=$A24)*Juillet!$F$86:$F$154)-SUMPRODUCT((Juillet!$D86:$D$154=$A24)*Juillet!$G$86:$G$154)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Juillet!$D$164:$D$232=$A24)*Juillet!$F$164:$F$232)-SUMPRODUCT((Juillet!$D$164:$D$232=$A24)*Juillet!$G$164:$G$232)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Juillet!$M$13:$M$46=$A24)*Juillet!$O$13:$O$46)+SUMPRODUCT((Juillet!$M$58:$M$73=$A24)*Juillet!$O$58:$O$73)-SUMPRODUCT((Juillet!$M$13:$M$46=$A24)*Juillet!$P$13:$P$46)-SUMPRODUCT((Juillet!$M$58:$M$73=$A24)*Juillet!$P$58:$P$73)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Juillet!$M$86:$M$154=$A24)*Juillet!$O$86:$O$154)-SUMPRODUCT((Juillet!$M$86:$M$154=$A24)*Juillet!$P$86:$P$154)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Juillet!$V$8:$V$76=$A24)*Juillet!$X$8:$X$76)-SUMPRODUCT((Juillet!$V$8:$V$76=$A24)*Juillet!$Y$8:$Y$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Juillet!$V$86:$V$154=$A24)*Juillet!$X$86:$X$154)-SUMPRODUCT((Juillet!$V$8:$V$76=$A24)*Juillet!$Y$8:$Y$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUM(BG24:BM24)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Aout!$D$8:$D$76=$A24)*Aout!$F$8:$F$76)-SUMPRODUCT((Aout!$D$8:$D$76=$A24)*Aout!$G$8:$G$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Aout!$D86:$D$154=$A24)*Aout!$F$86:$F$154)-SUMPRODUCT((Aout!$D86:$D$154=$A24)*Aout!$G$86:$G$154)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Aout!$D$164:$D$232=$A24)*Aout!$F$164:$F$232)-SUMPRODUCT((Aout!$D$164:$D$232=$A24)*Aout!$G$164:$G$232)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Aout!$M$13:$M$46=$A24)*Aout!$O$13:$O$46)+SUMPRODUCT((Aout!$M$58:$M$73=$A24)*Aout!$O$58:$O$73)-SUMPRODUCT((Aout!$M$13:$M$46=$A24)*Aout!$P$13:$P$46)-SUMPRODUCT((Aout!$M$58:$M$73=$A24)*Aout!$P$58:$P$73)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Aout!$M$86:$M$154=$A24)*Aout!$O$86:$O$154)-SUMPRODUCT((Aout!$M$86:$M$154=$A24)*Aout!$P$86:$P$154)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Aout!$V$8:$V$76=$A24)*Aout!$X$8:$X$76)-SUMPRODUCT((Aout!$V$8:$V$76=$A24)*Aout!$Y$8:$Y$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Aout!$V$86:$V$154=$A24)*Aout!$X$86:$X$154)-SUMPRODUCT((Aout!$V$8:$V$76=$A24)*Aout!$Y$8:$Y$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUM(BO24:BU24)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Septembre!$D$8:$D$76=$A24)*Septembre!$F$8:$F$76)-SUMPRODUCT((Septembre!$D$8:$D$76=$A24)*Septembre!$G$8:$G$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Septembre!$D86:$D$154=$A24)*Septembre!$F$86:$F$154)-SUMPRODUCT((Septembre!$D86:$D$154=$A24)*Septembre!$G$86:$G$154)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Septembre!$D$164:$D$232=$A24)*Septembre!$F$164:$F$232)-SUMPRODUCT((Septembre!$D$164:$D$232=$A24)*Septembre!$G$164:$G$232)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Septembre!$M$13:$M$46=$A24)*Septembre!$O$13:$O$46)+SUMPRODUCT((Septembre!$M$58:$M$73=$A24)*Septembre!$O$58:$O$73)-SUMPRODUCT((Septembre!$M$13:$M$46=$A24)*Septembre!$P$13:$P$46)-SUMPRODUCT((Septembre!$M$58:$M$73=$A24)*Septembre!$P$58:$P$73)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Septembre!$M$86:$M$154=$A24)*Septembre!$O$86:$O$154)-SUMPRODUCT((Septembre!$M$86:$M$154=$A24)*Septembre!$P$86:$P$154)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Septembre!$V$8:$V$76=$A24)*Septembre!$X$8:$X$76)-SUMPRODUCT((Septembre!$V$8:$V$76=$A24)*Septembre!$Y$8:$Y$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Septembre!$V$86:$V$154=$A24)*Septembre!$X$86:$X$154)-SUMPRODUCT((Septembre!$V$8:$V$76=$A24)*Septembre!$Y$8:$Y$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUM(BW24:CC24)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Octobre!$D$8:$D$76=$A24)*Octobre!$F$8:$F$76)-SUMPRODUCT((Octobre!$D$8:$D$76=$A24)*Octobre!$G$8:$G$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Octobre!$D86:$D$154=$A24)*Octobre!$F$86:$F$154)-SUMPRODUCT((Octobre!$D86:$D$154=$A24)*Octobre!$G$86:$G$154)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Octobre!$D$164:$D$232=$A24)*Octobre!$F$164:$F$232)-SUMPRODUCT((Octobre!$D$164:$D$232=$A24)*Octobre!$G$164:$G$232)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Octobre!$M$13:$M$46=$A24)*Octobre!$O$13:$O$46)+SUMPRODUCT((Octobre!$M$58:$M$73=$A24)*Octobre!$O$58:$O$73)-SUMPRODUCT((Octobre!$M$13:$M$46=$A24)*Octobre!$P$13:$P$46)-SUMPRODUCT((Octobre!$M$58:$M$73=$A24)*Octobre!$P$58:$P$73)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Octobre!$M$86:$M$154=$A24)*Octobre!$O$86:$O$154)-SUMPRODUCT((Octobre!$M$86:$M$154=$A24)*Octobre!$P$86:$P$154)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Octobre!$V$8:$V$76=$A24)*Octobre!$X$8:$X$76)-SUMPRODUCT((Octobre!$V$8:$V$76=$A24)*Octobre!$Y$8:$Y$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Octobre!$V$86:$V$154=$A24)*Octobre!$X$86:$X$154)-SUMPRODUCT((Octobre!$V$8:$V$76=$A24)*Octobre!$Y$8:$Y$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUM(CE24:CK24)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Novembre!$D$8:$D$76=$A24)*Novembre!$F$8:$F$76)-SUMPRODUCT((Novembre!$D$8:$D$76=$A24)*Novembre!$G$8:$G$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Novembre!$D86:$D$154=$A24)*Novembre!$F$86:$F$154)-SUMPRODUCT((Novembre!$D86:$D$154=$A24)*Novembre!$G$86:$G$154)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Novembre!$D$164:$D$232=$A24)*Novembre!$F$164:$F$232)-SUMPRODUCT((Novembre!$D$164:$D$232=$A24)*Novembre!$G$164:$G$232)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Novembre!$M$13:$M$46=$A24)*Novembre!$O$13:$O$46)+SUMPRODUCT((Novembre!$M$58:$M$73=$A24)*Novembre!$O$58:$O$73)-SUMPRODUCT((Novembre!$M$13:$M$46=$A24)*Novembre!$P$13:$P$46)-SUMPRODUCT((Novembre!$M$58:$M$73=$A24)*Novembre!$P$58:$P$73)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Novembre!$M$86:$M$154=$A24)*Novembre!$O$86:$O$154)-SUMPRODUCT((Novembre!$M$86:$M$154=$A24)*Novembre!$P$86:$P$154)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Novembre!$V$8:$V$76=$A24)*Novembre!$X$8:$X$76)-SUMPRODUCT((Novembre!$V$8:$V$76=$A24)*Novembre!$Y$8:$Y$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Novembre!$V$86:$V$154=$A24)*Novembre!$X$86:$X$154)-SUMPRODUCT((Novembre!$V$8:$V$76=$A24)*Novembre!$Y$8:$Y$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUM(CM24:CS24)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Décembre!$D$8:$D$76=$A24)*Décembre!$F$8:$F$76)-SUMPRODUCT((Décembre!$D$8:$D$76=$A24)*Décembre!$G$8:$G$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Décembre!$D86:$D$154=$A24)*Décembre!$F$86:$F$154)-SUMPRODUCT((Décembre!$D86:$D$154=$A24)*Décembre!$G$86:$G$154)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Décembre!$D$164:$D$232=$A24)*Décembre!$F$164:$F$232)-SUMPRODUCT((Décembre!$D$164:$D$232=$A24)*Décembre!$G$164:$G$232)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Décembre!$M$13:$M$46=$A24)*Décembre!$O$13:$O$46)+SUMPRODUCT((Décembre!$M$58:$M$73=$A24)*Décembre!$O$58:$O$73)-SUMPRODUCT((Décembre!$M$13:$M$46=$A24)*Décembre!$P$13:$P$46)-SUMPRODUCT((Décembre!$M$58:$M$73=$A24)*Décembre!$P$58:$P$73)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Décembre!$M$86:$M$154=$A24)*Décembre!$O$86:$O$154)-SUMPRODUCT((Décembre!$M$86:$M$154=$A24)*Décembre!$P$86:$P$154)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Décembre!$V$8:$V$76=$A24)*Décembre!$X$8:$X$76)-SUMPRODUCT((Décembre!$V$8:$V$76=$A24)*Décembre!$Y$8:$Y$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Décembre!$V$86:$V$154=$A24)*Décembre!$X$86:$X$154)-SUMPRODUCT((Décembre!$V$8:$V$76=$A24)*Décembre!$Y$8:$Y$76)","v":{"v":0,"d":"0.00 €"}}]
["Téléphone",{"v":45.83,"d":"45.83 €"},{"$f":"SUMPRODUCT(('Janvier '!$D$8:$D$76=$A25)*'Janvier '!$F$8:$F$76)-SUMPRODUCT(('Janvier '!$D$8:$D$76=$A25)*'Janvier '!$G$8:$G$76)","v":{"v":55,"d":"55.00 €"}},{"$f":"SUMPRODUCT(('Janvier '!$D86:$D$154=$A25)*'Janvier '!$F$86:$F$154)-SUMPRODUCT(('Janvier '!$D86:$D$154=$A25)*'Janvier '!$G$86:$G$154)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT(('Janvier '!$D$164:$D$232=$A25)*'Janvier '!$F$164:$F$232)-SUMPRODUCT(('Janvier '!$D$164:$D$232=$A25)*'Janvier '!$G$164:$G$232)","v":{"v":-9.170000000000002,"d":"-9.17 €"}},{"$f":"SUMPRODUCT(('Janvier '!$M$13:$M$46=$A25)*'Janvier '!$O$13:$O$46)+SUMPRODUCT(('Janvier '!$M$58:$M$73=$A25)*'Janvier '!$O$58:$O$73)-SUMPRODUCT(('Janvier '!$M$13:$M$46=$A25)*'Janvier '!$P$13:$P$46)-SUMPRODUCT(('Janvier '!$M$58:$M$73=$A25)*'Janvier '!$P$58:$P$73)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT(('Janvier '!$M$86:$M$154=$A25)*'Janvier '!$O$86:$O$154)-SUMPRODUCT(('Janvier '!$M$86:$M$154=$A25)*'Janvier '!$P$86:$P$154)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT(('Janvier '!$V$8:$V$76=$A25)*'Janvier '!$X$8:$X$76)-SUMPRODUCT(('Janvier '!$V$8:$V$76=$A25)*'Janvier '!$Y$8:$Y$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT(('Janvier '!$V$86:$V$154=$A25)*'Janvier '!$X$86:$X$154)-SUMPRODUCT(('Janvier '!$V$8:$V$76=$A25)*'Janvier '!$Y$8:$Y$76)","v":{"v":0,"d":"0.00 €"}},{"v":45.83,"d":"45.83 €"},{"$f":"SUMPRODUCT((Fevrier!$D$8:$D$76=$A25)*Fevrier!$F$8:$F$76)-SUMPRODUCT((Fevrier!$D$8:$D$76=$A25)*Fevrier!$G$8:$G$76)","v":{"v":55,"d":"55.00 €"}},{"$f":"SUMPRODUCT((Fevrier!$D86:$D$154=$A25)*Fevrier!$F$86:$F$154)-SUMPRODUCT((Fevrier!$D86:$D$154=$A25)*Fevrier!$G$86:$G$154)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Fevrier!$D$164:$D$232=$A25)*Fevrier!$F$164:$F$232)-SUMPRODUCT((Fevrier!$D$164:$D$232=$A25)*Fevrier!$G$164:$G$232)","v":{"v":-9.170000000000002,"d":"-9.17 €"}},{"$f":"SUMPRODUCT((Fevrier!$M$13:$M$46=$A25)*Fevrier!$O$13:$O$46)+SUMPRODUCT((Fevrier!$M$58:$M$73=$A25)*Fevrier!$O$58:$O$73)-SUMPRODUCT((Fevrier!$M$13:$M$46=$A25)*Fevrier!$P$13:$P$46)-SUMPRODUCT((Fevrier!$M$58:$M$73=$A25)*Fevrier!$P$58:$P$73)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Fevrier!$M$86:$M$154=$A25)*Fevrier!$O$86:$O$154)-SUMPRODUCT((Fevrier!$M$86:$M$154=$A25)*Fevrier!$P$86:$P$154)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Fevrier!$V$8:$V$76=$A25)*Fevrier!$X$8:$X$76)-SUMPRODUCT((Fevrier!$V$8:$V$76=$A25)*Fevrier!$Y$8:$Y$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Fevrier!$V$86:$V$154=$A25)*Fevrier!$X$86:$X$154)-SUMPRODUCT((Fevrier!$V$8:$V$76=$A25)*Fevrier!$Y$8:$Y$76)","v":{"v":0,"d":"0.00 €"}},{"v":45.83,"d":"45.83 €"},{"$f":"SUMPRODUCT((Mars!$D$8:$D$76=$A25)*Mars!$F$8:$F$76)-SUMPRODUCT((Mars!$D$8:$D$76=$A25)*Mars!$G$8:$G$76)","v":{"v":55,"d":"55.00 €"}},{"$f":"SUMPRODUCT((Mars!$D86:$D$154=$A25)*Mars!$F$86:$F$154)-SUMPRODUCT((Mars!$D86:$D$154=$A25)*Mars!$G$86:$G$154)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Mars!$D$164:$D$232=$A25)*Mars!$F$164:$F$232)-SUMPRODUCT((Mars!$D$164:$D$232=$A25)*Mars!$G$164:$G$232)","v":{"v":-9.170000000000002,"d":"-9.17 €"}},{"$f":"SUMPRODUCT((Mars!$M$13:$M$46=$A25)*Mars!$O$13:$O$46)+SUMPRODUCT((Mars!$M$58:$M$73=$A25)*Mars!$O$58:$O$73)-SUMPRODUCT((Mars!$M$13:$M$46=$A25)*Mars!$P$13:$P$46)-SUMPRODUCT((Mars!$M$58:$M$73=$A25)*Mars!$P$58:$P$73)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Mars!$M$86:$M$154=$A25)*Mars!$O$86:$O$154)-SUMPRODUCT((Mars!$M$86:$M$154=$A25)*Mars!$P$86:$P$154)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Mars!$V$8:$V$76=$A25)*Mars!$X$8:$X$76)-SUMPRODUCT((Mars!$V$8:$V$76=$A25)*Mars!$Y$8:$Y$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Mars!$V$86:$V$154=$A25)*Mars!$X$86:$X$154)-SUMPRODUCT((Mars!$V$8:$V$76=$A25)*Mars!$Y$8:$Y$76)","v":{"v":0,"d":"0.00 €"}},{"v":45.83,"d":"45.83 €"},{"$f":"SUMPRODUCT((Avril!$D$8:$D$76=$A25)*Avril!$F$8:$F$76)-SUMPRODUCT((Avril!$D$8:$D$76=$A25)*Avril!$G$8:$G$76)","v":{"v":55,"d":"55.00 €"}},{"$f":"SUMPRODUCT((Avril!$D86:$D$154=$A25)*Avril!$F$86:$F$154)-SUMPRODUCT((Avril!$D86:$D$154=$A25)*Avril!$G$86:$G$154)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Avril!$D$164:$D$232=$A25)*Avril!$F$164:$F$232)-SUMPRODUCT((Avril!$D$164:$D$232=$A25)*Avril!$G$164:$G$232)","v":{"v":-9.170000000000002,"d":"-9.17 €"}},{"$f":"SUMPRODUCT((Avril!$M$13:$M$46=$A25)*Avril!$O$13:$O$46)+SUMPRODUCT((Avril!$M$58:$M$73=$A25)*Avril!$O$58:$O$73)-SUMPRODUCT((Avril!$M$13:$M$46=$A25)*Avril!$P$13:$P$46)-SUMPRODUCT((Avril!$M$58:$M$73=$A25)*Avril!$P$58:$P$73)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Avril!$M$86:$M$154=$A25)*Avril!$O$86:$O$154)-SUMPRODUCT((Avril!$M$86:$M$154=$A25)*Avril!$P$86:$P$154)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Avril!$V$8:$V$76=$A25)*Avril!$X$8:$X$76)-SUMPRODUCT((Avril!$V$8:$V$76=$A25)*Avril!$Y$8:$Y$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Avril!$V$86:$V$154=$A25)*Avril!$X$86:$X$154)-SUMPRODUCT((Avril!$V$8:$V$76=$A25)*Avril!$Y$8:$Y$76)","v":{"v":0,"d":"0.00 €"}},{"v":45.83,"d":"45.83 €"},{"$f":"SUMPRODUCT((Mai!$D$8:$D$76=$A25)*Mai!$F$8:$F$76)-SUMPRODUCT((Mai!$D$8:$D$76=$A25)*Mai!$G$8:$G$76)","v":{"v":55,"d":"55.00 €"}},{"$f":"SUMPRODUCT((Mai!$D86:$D$154=$A25)*Mai!$F$86:$F$154)-SUMPRODUCT((Mai!$D86:$D$154=$A25)*Mai!$G$86:$G$154)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Mai!$D$164:$D$232=$A25)*Mai!$F$164:$F$232)-SUMPRODUCT((Mai!$D$164:$D$232=$A25)*Mai!$G$164:$G$232)","v":{"v":-9.170000000000002,"d":"-9.17 €"}},{"$f":"SUMPRODUCT((Mai!$M$13:$M$46=$A25)*Mai!$O$13:$O$46)+SUMPRODUCT((Mai!$M$58:$M$73=$A25)*Mai!$O$58:$O$73)-SUMPRODUCT((Mai!$M$13:$M$46=$A25)*Mai!$P$13:$P$46)-SUMPRODUCT((Mai!$M$58:$M$73=$A25)*Mai!$P$58:$P$73)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Mai!$M$86:$M$154=$A25)*Mai!$O$86:$O$154)-SUMPRODUCT((Mai!$M$86:$M$154=$A25)*Mai!$P$86:$P$154)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Mai!$V$8:$V$76=$A25)*Mai!$X$8:$X$76)-SUMPRODUCT((Mai!$V$8:$V$76=$A25)*Mai!$Y$8:$Y$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Mai!$V$86:$V$154=$A25)*Mai!$X$86:$X$154)-SUMPRODUCT((Mai!$V$8:$V$76=$A25)*Mai!$Y$8:$Y$76)","v":{"v":0,"d":"0.00 €"}},{"v":45.83,"d":"45.83 €"},{"$f":"SUMPRODUCT((Juin!$D$8:$D$76=$A25)*Juin!$F$8:$F$76)-SUMPRODUCT((Juin!$D$8:$D$76=$A25)*Juin!$G$8:$G$76)","v":{"v":55,"d":"55.00 €"}},{"$f":"SUMPRODUCT((Juin!$D86:$D$154=$A25)*Juin!$F$86:$F$154)-SUMPRODUCT((Juin!$D86:$D$154=$A25)*Juin!$G$86:$G$154)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Juin!$D$164:$D$232=$A25)*Juin!$F$164:$F$232)-SUMPRODUCT((Juin!$D$164:$D$232=$A25)*Juin!$G$164:$G$232)","v":{"v":-9.170000000000002,"d":"-9.17 €"}},{"$f":"SUMPRODUCT((Juin!$M$13:$M$46=$A25)*Juin!$O$13:$O$46)+SUMPRODUCT((Juin!$M$58:$M$73=$A25)*Juin!$O$58:$O$73)-SUMPRODUCT((Juin!$M$13:$M$46=$A25)*Juin!$P$13:$P$46)-SUMPRODUCT((Juin!$M$58:$M$73=$A25)*Juin!$P$58:$P$73)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Juin!$M$86:$M$154=$A25)*Juin!$O$86:$O$154)-SUMPRODUCT((Juin!$M$86:$M$154=$A25)*Juin!$P$86:$P$154)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Juin!$V$8:$V$76=$A25)*Juin!$X$8:$X$76)-SUMPRODUCT((Juin!$V$8:$V$76=$A25)*Juin!$Y$8:$Y$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Juin!$V$86:$V$154=$A25)*Juin!$X$86:$X$154)-SUMPRODUCT((Juin!$V$8:$V$76=$A25)*Juin!$Y$8:$Y$76)","v":{"v":0,"d":"0.00 €"}},{"v":45.83,"d":"45.83 €"},{"$f":"SUMPRODUCT((Juillet!$D$8:$D$76=$A25)*Juillet!$F$8:$F$76)-SUMPRODUCT((Juillet!$D$8:$D$76=$A25)*Juillet!$G$8:$G$76)","v":{"v":55,"d":"55.00 €"}},{"$f":"SUMPRODUCT((Juillet!$D86:$D$154=$A25)*Juillet!$F$86:$F$154)-SUMPRODUCT((Juillet!$D86:$D$154=$A25)*Juillet!$G$86:$G$154)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Juillet!$D$164:$D$232=$A25)*Juillet!$F$164:$F$232)-SUMPRODUCT((Juillet!$D$164:$D$232=$A25)*Juillet!$G$164:$G$232)","v":{"v":-9.170000000000002,"d":"-9.17 €"}},{"$f":"SUMPRODUCT((Juillet!$M$13:$M$46=$A25)*Juillet!$O$13:$O$46)+SUMPRODUCT((Juillet!$M$58:$M$73=$A25)*Juillet!$O$58:$O$73)-SUMPRODUCT((Juillet!$M$13:$M$46=$A25)*Juillet!$P$13:$P$46)-SUMPRODUCT((Juillet!$M$58:$M$73=$A25)*Juillet!$P$58:$P$73)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Juillet!$M$86:$M$154=$A25)*Juillet!$O$86:$O$154)-SUMPRODUCT((Juillet!$M$86:$M$154=$A25)*Juillet!$P$86:$P$154)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Juillet!$V$8:$V$76=$A25)*Juillet!$X$8:$X$76)-SUMPRODUCT((Juillet!$V$8:$V$76=$A25)*Juillet!$Y$8:$Y$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Juillet!$V$86:$V$154=$A25)*Juillet!$X$86:$X$154)-SUMPRODUCT((Juillet!$V$8:$V$76=$A25)*Juillet!$Y$8:$Y$76)","v":{"v":0,"d":"0.00 €"}},{"v":45.83,"d":"45.83 €"},{"$f":"SUMPRODUCT((Aout!$D$8:$D$76=$A25)*Aout!$F$8:$F$76)-SUMPRODUCT((Aout!$D$8:$D$76=$A25)*Aout!$G$8:$G$76)","v":{"v":55,"d":"55.00 €"}},{"$f":"SUMPRODUCT((Aout!$D86:$D$154=$A25)*Aout!$F$86:$F$154)-SUMPRODUCT((Aout!$D86:$D$154=$A25)*Aout!$G$86:$G$154)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Aout!$D$164:$D$232=$A25)*Aout!$F$164:$F$232)-SUMPRODUCT((Aout!$D$164:$D$232=$A25)*Aout!$G$164:$G$232)","v":{"v":-9.170000000000002,"d":"-9.17 €"}},{"$f":"SUMPRODUCT((Aout!$M$13:$M$46=$A25)*Aout!$O$13:$O$46)+SUMPRODUCT((Aout!$M$58:$M$73=$A25)*Aout!$O$58:$O$73)-SUMPRODUCT((Aout!$M$13:$M$46=$A25)*Aout!$P$13:$P$46)-SUMPRODUCT((Aout!$M$58:$M$73=$A25)*Aout!$P$58:$P$73)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Aout!$M$86:$M$154=$A25)*Aout!$O$86:$O$154)-SUMPRODUCT((Aout!$M$86:$M$154=$A25)*Aout!$P$86:$P$154)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Aout!$V$8:$V$76=$A25)*Aout!$X$8:$X$76)-SUMPRODUCT((Aout!$V$8:$V$76=$A25)*Aout!$Y$8:$Y$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Aout!$V$86:$V$154=$A25)*Aout!$X$86:$X$154)-SUMPRODUCT((Aout!$V$8:$V$76=$A25)*Aout!$Y$8:$Y$76)","v":{"v":0,"d":"0.00 €"}},{"v":45.83,"d":"45.83 €"},{"$f":"SUMPRODUCT((Septembre!$D$8:$D$76=$A25)*Septembre!$F$8:$F$76)-SUMPRODUCT((Septembre!$D$8:$D$76=$A25)*Septembre!$G$8:$G$76)","v":{"v":55,"d":"55.00 €"}},{"$f":"SUMPRODUCT((Septembre!$D86:$D$154=$A25)*Septembre!$F$86:$F$154)-SUMPRODUCT((Septembre!$D86:$D$154=$A25)*Septembre!$G$86:$G$154)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Septembre!$D$164:$D$232=$A25)*Septembre!$F$164:$F$232)-SUMPRODUCT((Septembre!$D$164:$D$232=$A25)*Septembre!$G$164:$G$232)","v":{"v":-9.170000000000002,"d":"-9.17 €"}},{"$f":"SUMPRODUCT((Septembre!$M$13:$M$46=$A25)*Septembre!$O$13:$O$46)+SUMPRODUCT((Septembre!$M$58:$M$73=$A25)*Septembre!$O$58:$O$73)-SUMPRODUCT((Septembre!$M$13:$M$46=$A25)*Septembre!$P$13:$P$46)-SUMPRODUCT((Septembre!$M$58:$M$73=$A25)*Septembre!$P$58:$P$73)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Septembre!$M$86:$M$154=$A25)*Septembre!$O$86:$O$154)-SUMPRODUCT((Septembre!$M$86:$M$154=$A25)*Septembre!$P$86:$P$154)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Septembre!$V$8:$V$76=$A25)*Septembre!$X$8:$X$76)-SUMPRODUCT((Septembre!$V$8:$V$76=$A25)*Septembre!$Y$8:$Y$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Septembre!$V$86:$V$154=$A25)*Septembre!$X$86:$X$154)-SUMPRODUCT((Septembre!$V$8:$V$76=$A25)*Septembre!$Y$8:$Y$76)","v":{"v":0,"d":"0.00 €"}},{"v":45.83,"d":"45.83 €"},{"$f":"SUMPRODUCT((Octobre!$D$8:$D$76=$A25)*Octobre!$F$8:$F$76)-SUMPRODUCT((Octobre!$D$8:$D$76=$A25)*Octobre!$G$8:$G$76)","v":{"v":55,"d":"55.00 €"}},{"$f":"SUMPRODUCT((Octobre!$D86:$D$154=$A25)*Octobre!$F$86:$F$154)-SUMPRODUCT((Octobre!$D86:$D$154=$A25)*Octobre!$G$86:$G$154)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Octobre!$D$164:$D$232=$A25)*Octobre!$F$164:$F$232)-SUMPRODUCT((Octobre!$D$164:$D$232=$A25)*Octobre!$G$164:$G$232)","v":{"v":-9.170000000000002,"d":"-9.17 €"}},{"$f":"SUMPRODUCT((Octobre!$M$13:$M$46=$A25)*Octobre!$O$13:$O$46)+SUMPRODUCT((Octobre!$M$58:$M$73=$A25)*Octobre!$O$58:$O$73)-SUMPRODUCT((Octobre!$M$13:$M$46=$A25)*Octobre!$P$13:$P$46)-SUMPRODUCT((Octobre!$M$58:$M$73=$A25)*Octobre!$P$58:$P$73)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Octobre!$M$86:$M$154=$A25)*Octobre!$O$86:$O$154)-SUMPRODUCT((Octobre!$M$86:$M$154=$A25)*Octobre!$P$86:$P$154)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Octobre!$V$8:$V$76=$A25)*Octobre!$X$8:$X$76)-SUMPRODUCT((Octobre!$V$8:$V$76=$A25)*Octobre!$Y$8:$Y$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Octobre!$V$86:$V$154=$A25)*Octobre!$X$86:$X$154)-SUMPRODUCT((Octobre!$V$8:$V$76=$A25)*Octobre!$Y$8:$Y$76)","v":{"v":0,"d":"0.00 €"}},{"v":45.83,"d":"45.83 €"},{"$f":"SUMPRODUCT((Novembre!$D$8:$D$76=$A25)*Novembre!$F$8:$F$76)-SUMPRODUCT((Novembre!$D$8:$D$76=$A25)*Novembre!$G$8:$G$76)","v":{"v":55,"d":"55.00 €"}},{"$f":"SUMPRODUCT((Novembre!$D86:$D$154=$A25)*Novembre!$F$86:$F$154)-SUMPRODUCT((Novembre!$D86:$D$154=$A25)*Novembre!$G$86:$G$154)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Novembre!$D$164:$D$232=$A25)*Novembre!$F$164:$F$232)-SUMPRODUCT((Novembre!$D$164:$D$232=$A25)*Novembre!$G$164:$G$232)","v":{"v":-9.170000000000002,"d":"-9.17 €"}},{"$f":"SUMPRODUCT((Novembre!$M$13:$M$46=$A25)*Novembre!$O$13:$O$46)+SUMPRODUCT((Novembre!$M$58:$M$73=$A25)*Novembre!$O$58:$O$73)-SUMPRODUCT((Novembre!$M$13:$M$46=$A25)*Novembre!$P$13:$P$46)-SUMPRODUCT((Novembre!$M$58:$M$73=$A25)*Novembre!$P$58:$P$73)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Novembre!$M$86:$M$154=$A25)*Novembre!$O$86:$O$154)-SUMPRODUCT((Novembre!$M$86:$M$154=$A25)*Novembre!$P$86:$P$154)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Novembre!$V$8:$V$76=$A25)*Novembre!$X$8:$X$76)-SUMPRODUCT((Novembre!$V$8:$V$76=$A25)*Novembre!$Y$8:$Y$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Novembre!$V$86:$V$154=$A25)*Novembre!$X$86:$X$154)-SUMPRODUCT((Novembre!$V$8:$V$76=$A25)*Novembre!$Y$8:$Y$76)","v":{"v":0,"d":"0.00 €"}},{"v":45.83,"d":"45.83 €"},{"$f":"SUMPRODUCT((Décembre!$D$8:$D$76=$A25)*Décembre!$F$8:$F$76)-SUMPRODUCT((Décembre!$D$8:$D$76=$A25)*Décembre!$G$8:$G$76)","v":{"v":55,"d":"55.00 €"}},{"$f":"SUMPRODUCT((Décembre!$D86:$D$154=$A25)*Décembre!$F$86:$F$154)-SUMPRODUCT((Décembre!$D86:$D$154=$A25)*Décembre!$G$86:$G$154)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Décembre!$D$164:$D$232=$A25)*Décembre!$F$164:$F$232)-SUMPRODUCT((Décembre!$D$164:$D$232=$A25)*Décembre!$G$164:$G$232)","v":{"v":-9.170000000000002,"d":"-9.17 €"}},{"$f":"SUMPRODUCT((Décembre!$M$13:$M$46=$A25)*Décembre!$O$13:$O$46)+SUMPRODUCT((Décembre!$M$58:$M$73=$A25)*Décembre!$O$58:$O$73)-SUMPRODUCT((Décembre!$M$13:$M$46=$A25)*Décembre!$P$13:$P$46)-SUMPRODUCT((Décembre!$M$58:$M$73=$A25)*Décembre!$P$58:$P$73)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Décembre!$M$86:$M$154=$A25)*Décembre!$O$86:$O$154)-SUMPRODUCT((Décembre!$M$86:$M$154=$A25)*Décembre!$P$86:$P$154)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Décembre!$V$8:$V$76=$A25)*Décembre!$X$8:$X$76)-SUMPRODUCT((Décembre!$V$8:$V$76=$A25)*Décembre!$Y$8:$Y$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Décembre!$V$86:$V$154=$A25)*Décembre!$X$86:$X$154)-SUMPRODUCT((Décembre!$V$8:$V$76=$A25)*Décembre!$Y$8:$Y$76)","v":{"v":0,"d":"0.00 €"}}]
["Divers",{"v":0,"d":"0.00 €"},{"$f":"SUMPRODUCT(('Janvier '!$D$8:$D$76=$A26)*'Janvier '!$F$8:$F$76)-SUMPRODUCT(('Janvier '!$D$8:$D$76=$A26)*'Janvier '!$G$8:$G$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT(('Janvier '!$D86:$D$154=$A26)*'Janvier '!$F$86:$F$154)-SUMPRODUCT(('Janvier '!$D86:$D$154=$A26)*'Janvier '!$G$86:$G$154)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT(('Janvier '!$D$164:$D$232=$A26)*'Janvier '!$F$164:$F$232)-SUMPRODUCT(('Janvier '!$D$164:$D$232=$A26)*'Janvier '!$G$164:$G$232)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT(('Janvier '!$M$13:$M$46=$A26)*'Janvier '!$O$13:$O$46)+SUMPRODUCT(('Janvier '!$M$58:$M$73=$A26)*'Janvier '!$O$58:$O$73)-SUMPRODUCT(('Janvier '!$M$13:$M$46=$A26)*'Janvier '!$P$13:$P$46)-SUMPRODUCT(('Janvier '!$M$58:$M$73=$A26)*'Janvier '!$P$58:$P$73)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT(('Janvier '!$M$86:$M$154=$A26)*'Janvier '!$O$86:$O$154)-SUMPRODUCT(('Janvier '!$M$86:$M$154=$A26)*'Janvier '!$P$86:$P$154)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT(('Janvier '!$V$8:$V$76=$A26)*'Janvier '!$X$8:$X$76)-SUMPRODUCT(('Janvier '!$V$8:$V$76=$A26)*'Janvier '!$Y$8:$Y$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT(('Janvier '!$V$86:$V$154=$A26)*'Janvier '!$X$86:$X$154)-SUMPRODUCT(('Janvier '!$V$8:$V$76=$A26)*'Janvier '!$Y$8:$Y$76)","v":{"v":0,"d":"0.00 €"}},{"v":0,"d":"0.00 €"},{"$f":"SUMPRODUCT((Fevrier!$D$8:$D$76=$A26)*Fevrier!$F$8:$F$76)-SUMPRODUCT((Fevrier!$D$8:$D$76=$A26)*Fevrier!$G$8:$G$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Fevrier!$D86:$D$154=$A26)*Fevrier!$F$86:$F$154)-SUMPRODUCT((Fevrier!$D86:$D$154=$A26)*Fevrier!$G$86:$G$154)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Fevrier!$D$164:$D$232=$A26)*Fevrier!$F$164:$F$232)-SUMPRODUCT((Fevrier!$D$164:$D$232=$A26)*Fevrier!$G$164:$G$232)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Fevrier!$M$13:$M$46=$A26)*Fevrier!$O$13:$O$46)+SUMPRODUCT((Fevrier!$M$58:$M$73=$A26)*Fevrier!$O$58:$O$73)-SUMPRODUCT((Fevrier!$M$13:$M$46=$A26)*Fevrier!$P$13:$P$46)-SUMPRODUCT((Fevrier!$M$58:$M$73=$A26)*Fevrier!$P$58:$P$73)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Fevrier!$M$86:$M$154=$A26)*Fevrier!$O$86:$O$154)-SUMPRODUCT((Fevrier!$M$86:$M$154=$A26)*Fevrier!$P$86:$P$154)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Fevrier!$V$8:$V$76=$A26)*Fevrier!$X$8:$X$76)-SUMPRODUCT((Fevrier!$V$8:$V$76=$A26)*Fevrier!$Y$8:$Y$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Fevrier!$V$86:$V$154=$A26)*Fevrier!$X$86:$X$154)-SUMPRODUCT((Fevrier!$V$8:$V$76=$A26)*Fevrier!$Y$8:$Y$76)","v":{"v":0,"d":"0.00 €"}},{"v":0,"d":"0.00 €"},{"$f":"SUMPRODUCT((Mars!$D$8:$D$76=$A26)*Mars!$F$8:$F$76)-SUMPRODUCT((Mars!$D$8:$D$76=$A26)*Mars!$G$8:$G$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Mars!$D86:$D$154=$A26)*Mars!$F$86:$F$154)-SUMPRODUCT((Mars!$D86:$D$154=$A26)*Mars!$G$86:$G$154)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Mars!$D$164:$D$232=$A26)*Mars!$F$164:$F$232)-SUMPRODUCT((Mars!$D$164:$D$232=$A26)*Mars!$G$164:$G$232)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Mars!$M$13:$M$46=$A26)*Mars!$O$13:$O$46)+SUMPRODUCT((Mars!$M$58:$M$73=$A26)*Mars!$O$58:$O$73)-SUMPRODUCT((Mars!$M$13:$M$46=$A26)*Mars!$P$13:$P$46)-SUMPRODUCT((Mars!$M$58:$M$73=$A26)*Mars!$P$58:$P$73)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Mars!$M$86:$M$154=$A26)*Mars!$O$86:$O$154)-SUMPRODUCT((Mars!$M$86:$M$154=$A26)*Mars!$P$86:$P$154)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Mars!$V$8:$V$76=$A26)*Mars!$X$8:$X$76)-SUMPRODUCT((Mars!$V$8:$V$76=$A26)*Mars!$Y$8:$Y$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Mars!$V$86:$V$154=$A26)*Mars!$X$86:$X$154)-SUMPRODUCT((Mars!$V$8:$V$76=$A26)*Mars!$Y$8:$Y$76)","v":{"v":0,"d":"0.00 €"}},{"v":0,"d":"0.00 €"},{"$f":"SUMPRODUCT((Avril!$D$8:$D$76=$A26)*Avril!$F$8:$F$76)-SUMPRODUCT((Avril!$D$8:$D$76=$A26)*Avril!$G$8:$G$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Avril!$D86:$D$154=$A26)*Avril!$F$86:$F$154)-SUMPRODUCT((Avril!$D86:$D$154=$A26)*Avril!$G$86:$G$154)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Avril!$D$164:$D$232=$A26)*Avril!$F$164:$F$232)-SUMPRODUCT((Avril!$D$164:$D$232=$A26)*Avril!$G$164:$G$232)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Avril!$M$13:$M$46=$A26)*Avril!$O$13:$O$46)+SUMPRODUCT((Avril!$M$58:$M$73=$A26)*Avril!$O$58:$O$73)-SUMPRODUCT((Avril!$M$13:$M$46=$A26)*Avril!$P$13:$P$46)-SUMPRODUCT((Avril!$M$58:$M$73=$A26)*Avril!$P$58:$P$73)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Avril!$M$86:$M$154=$A26)*Avril!$O$86:$O$154)-SUMPRODUCT((Avril!$M$86:$M$154=$A26)*Avril!$P$86:$P$154)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Avril!$V$8:$V$76=$A26)*Avril!$X$8:$X$76)-SUMPRODUCT((Avril!$V$8:$V$76=$A26)*Avril!$Y$8:$Y$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Avril!$V$86:$V$154=$A26)*Avril!$X$86:$X$154)-SUMPRODUCT((Avril!$V$8:$V$76=$A26)*Avril!$Y$8:$Y$76)","v":{"v":0,"d":"0.00 €"}},{"v":0,"d":"0.00 €"},{"$f":"SUMPRODUCT((Mai!$D$8:$D$76=$A26)*Mai!$F$8:$F$76)-SUMPRODUCT((Mai!$D$8:$D$76=$A26)*Mai!$G$8:$G$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Mai!$D86:$D$154=$A26)*Mai!$F$86:$F$154)-SUMPRODUCT((Mai!$D86:$D$154=$A26)*Mai!$G$86:$G$154)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Mai!$D$164:$D$232=$A26)*Mai!$F$164:$F$232)-SUMPRODUCT((Mai!$D$164:$D$232=$A26)*Mai!$G$164:$G$232)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Mai!$M$13:$M$46=$A26)*Mai!$O$13:$O$46)+SUMPRODUCT((Mai!$M$58:$M$73=$A26)*Mai!$O$58:$O$73)-SUMPRODUCT((Mai!$M$13:$M$46=$A26)*Mai!$P$13:$P$46)-SUMPRODUCT((Mai!$M$58:$M$73=$A26)*Mai!$P$58:$P$73)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Mai!$M$86:$M$154=$A26)*Mai!$O$86:$O$154)-SUMPRODUCT((Mai!$M$86:$M$154=$A26)*Mai!$P$86:$P$154)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Mai!$V$8:$V$76=$A26)*Mai!$X$8:$X$76)-SUMPRODUCT((Mai!$V$8:$V$76=$A26)*Mai!$Y$8:$Y$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Mai!$V$86:$V$154=$A26)*Mai!$X$86:$X$154)-SUMPRODUCT((Mai!$V$8:$V$76=$A26)*Mai!$Y$8:$Y$76)","v":{"v":0,"d":"0.00 €"}},{"v":0,"d":"0.00 €"},{"$f":"SUMPRODUCT((Juin!$D$8:$D$76=$A26)*Juin!$F$8:$F$76)-SUMPRODUCT((Juin!$D$8:$D$76=$A26)*Juin!$G$8:$G$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Juin!$D86:$D$154=$A26)*Juin!$F$86:$F$154)-SUMPRODUCT((Juin!$D86:$D$154=$A26)*Juin!$G$86:$G$154)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Juin!$D$164:$D$232=$A26)*Juin!$F$164:$F$232)-SUMPRODUCT((Juin!$D$164:$D$232=$A26)*Juin!$G$164:$G$232)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Juin!$M$13:$M$46=$A26)*Juin!$O$13:$O$46)+SUMPRODUCT((Juin!$M$58:$M$73=$A26)*Juin!$O$58:$O$73)-SUMPRODUCT((Juin!$M$13:$M$46=$A26)*Juin!$P$13:$P$46)-SUMPRODUCT((Juin!$M$58:$M$73=$A26)*Juin!$P$58:$P$73)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Juin!$M$86:$M$154=$A26)*Juin!$O$86:$O$154)-SUMPRODUCT((Juin!$M$86:$M$154=$A26)*Juin!$P$86:$P$154)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Juin!$V$8:$V$76=$A26)*Juin!$X$8:$X$76)-SUMPRODUCT((Juin!$V$8:$V$76=$A26)*Juin!$Y$8:$Y$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Juin!$V$86:$V$154=$A26)*Juin!$X$86:$X$154)-SUMPRODUCT((Juin!$V$8:$V$76=$A26)*Juin!$Y$8:$Y$76)","v":{"v":0,"d":"0.00 €"}},{"v":0,"d":"0.00 €"},{"$f":"SUMPRODUCT((Juillet!$D$8:$D$76=$A26)*Juillet!$F$8:$F$76)-SUMPRODUCT((Juillet!$D$8:$D$76=$A26)*Juillet!$G$8:$G$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Juillet!$D86:$D$154=$A26)*Juillet!$F$86:$F$154)-SUMPRODUCT((Juillet!$D86:$D$154=$A26)*Juillet!$G$86:$G$154)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Juillet!$D$164:$D$232=$A26)*Juillet!$F$164:$F$232)-SUMPRODUCT((Juillet!$D$164:$D$232=$A26)*Juillet!$G$164:$G$232)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Juillet!$M$13:$M$46=$A26)*Juillet!$O$13:$O$46)+SUMPRODUCT((Juillet!$M$58:$M$73=$A26)*Juillet!$O$58:$O$73)-SUMPRODUCT((Juillet!$M$13:$M$46=$A26)*Juillet!$P$13:$P$46)-SUMPRODUCT((Juillet!$M$58:$M$73=$A26)*Juillet!$P$58:$P$73)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Juillet!$M$86:$M$154=$A26)*Juillet!$O$86:$O$154)-SUMPRODUCT((Juillet!$M$86:$M$154=$A26)*Juillet!$P$86:$P$154)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Juillet!$V$8:$V$76=$A26)*Juillet!$X$8:$X$76)-SUMPRODUCT((Juillet!$V$8:$V$76=$A26)*Juillet!$Y$8:$Y$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Juillet!$V$86:$V$154=$A26)*Juillet!$X$86:$X$154)-SUMPRODUCT((Juillet!$V$8:$V$76=$A26)*Juillet!$Y$8:$Y$76)","v":{"v":0,"d":"0.00 €"}},{"v":0,"d":"0.00 €"},{"$f":"SUMPRODUCT((Aout!$D$8:$D$76=$A26)*Aout!$F$8:$F$76)-SUMPRODUCT((Aout!$D$8:$D$76=$A26)*Aout!$G$8:$G$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Aout!$D86:$D$154=$A26)*Aout!$F$86:$F$154)-SUMPRODUCT((Aout!$D86:$D$154=$A26)*Aout!$G$86:$G$154)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Aout!$D$164:$D$232=$A26)*Aout!$F$164:$F$232)-SUMPRODUCT((Aout!$D$164:$D$232=$A26)*Aout!$G$164:$G$232)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Aout!$M$13:$M$46=$A26)*Aout!$O$13:$O$46)+SUMPRODUCT((Aout!$M$58:$M$73=$A26)*Aout!$O$58:$O$73)-SUMPRODUCT((Aout!$M$13:$M$46=$A26)*Aout!$P$13:$P$46)-SUMPRODUCT((Aout!$M$58:$M$73=$A26)*Aout!$P$58:$P$73)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Aout!$M$86:$M$154=$A26)*Aout!$O$86:$O$154)-SUMPRODUCT((Aout!$M$86:$M$154=$A26)*Aout!$P$86:$P$154)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Aout!$V$8:$V$76=$A26)*Aout!$X$8:$X$76)-SUMPRODUCT((Aout!$V$8:$V$76=$A26)*Aout!$Y$8:$Y$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Aout!$V$86:$V$154=$A26)*Aout!$X$86:$X$154)-SUMPRODUCT((Aout!$V$8:$V$76=$A26)*Aout!$Y$8:$Y$76)","v":{"v":0,"d":"0.00 €"}},{"v":0,"d":"0.00 €"},{"$f":"SUMPRODUCT((Septembre!$D$8:$D$76=$A26)*Septembre!$F$8:$F$76)-SUMPRODUCT((Septembre!$D$8:$D$76=$A26)*Septembre!$G$8:$G$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Septembre!$D86:$D$154=$A26)*Septembre!$F$86:$F$154)-SUMPRODUCT((Septembre!$D86:$D$154=$A26)*Septembre!$G$86:$G$154)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Septembre!$D$164:$D$232=$A26)*Septembre!$F$164:$F$232)-SUMPRODUCT((Septembre!$D$164:$D$232=$A26)*Septembre!$G$164:$G$232)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Septembre!$M$13:$M$46=$A26)*Septembre!$O$13:$O$46)+SUMPRODUCT((Septembre!$M$58:$M$73=$A26)*Septembre!$O$58:$O$73)-SUMPRODUCT((Septembre!$M$13:$M$46=$A26)*Septembre!$P$13:$P$46)-SUMPRODUCT((Septembre!$M$58:$M$73=$A26)*Septembre!$P$58:$P$73)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Septembre!$M$86:$M$154=$A26)*Septembre!$O$86:$O$154)-SUMPRODUCT((Septembre!$M$86:$M$154=$A26)*Septembre!$P$86:$P$154)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Septembre!$V$8:$V$76=$A26)*Septembre!$X$8:$X$76)-SUMPRODUCT((Septembre!$V$8:$V$76=$A26)*Septembre!$Y$8:$Y$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Septembre!$V$86:$V$154=$A26)*Septembre!$X$86:$X$154)-SUMPRODUCT((Septembre!$V$8:$V$76=$A26)*Septembre!$Y$8:$Y$76)","v":{"v":0,"d":"0.00 €"}},{"v":0,"d":"0.00 €"},{"$f":"SUMPRODUCT((Octobre!$D$8:$D$76=$A26)*Octobre!$F$8:$F$76)-SUMPRODUCT((Octobre!$D$8:$D$76=$A26)*Octobre!$G$8:$G$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Octobre!$D86:$D$154=$A26)*Octobre!$F$86:$F$154)-SUMPRODUCT((Octobre!$D86:$D$154=$A26)*Octobre!$G$86:$G$154)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Octobre!$D$164:$D$232=$A26)*Octobre!$F$164:$F$232)-SUMPRODUCT((Octobre!$D$164:$D$232=$A26)*Octobre!$G$164:$G$232)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Octobre!$M$13:$M$46=$A26)*Octobre!$O$13:$O$46)+SUMPRODUCT((Octobre!$M$58:$M$73=$A26)*Octobre!$O$58:$O$73)-SUMPRODUCT((Octobre!$M$13:$M$46=$A26)*Octobre!$P$13:$P$46)-SUMPRODUCT((Octobre!$M$58:$M$73=$A26)*Octobre!$P$58:$P$73)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Octobre!$M$86:$M$154=$A26)*Octobre!$O$86:$O$154)-SUMPRODUCT((Octobre!$M$86:$M$154=$A26)*Octobre!$P$86:$P$154)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Octobre!$V$8:$V$76=$A26)*Octobre!$X$8:$X$76)-SUMPRODUCT((Octobre!$V$8:$V$76=$A26)*Octobre!$Y$8:$Y$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Octobre!$V$86:$V$154=$A26)*Octobre!$X$86:$X$154)-SUMPRODUCT((Octobre!$V$8:$V$76=$A26)*Octobre!$Y$8:$Y$76)","v":{"v":0,"d":"0.00 €"}},{"v":0,"d":"0.00 €"},{"$f":"SUMPRODUCT((Novembre!$D$8:$D$76=$A26)*Novembre!$F$8:$F$76)-SUMPRODUCT((Novembre!$D$8:$D$76=$A26)*Novembre!$G$8:$G$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Novembre!$D86:$D$154=$A26)*Novembre!$F$86:$F$154)-SUMPRODUCT((Novembre!$D86:$D$154=$A26)*Novembre!$G$86:$G$154)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Novembre!$D$164:$D$232=$A26)*Novembre!$F$164:$F$232)-SUMPRODUCT((Novembre!$D$164:$D$232=$A26)*Novembre!$G$164:$G$232)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Novembre!$M$13:$M$46=$A26)*Novembre!$O$13:$O$46)+SUMPRODUCT((Novembre!$M$58:$M$73=$A26)*Novembre!$O$58:$O$73)-SUMPRODUCT((Novembre!$M$13:$M$46=$A26)*Novembre!$P$13:$P$46)-SUMPRODUCT((Novembre!$M$58:$M$73=$A26)*Novembre!$P$58:$P$73)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Novembre!$M$86:$M$154=$A26)*Novembre!$O$86:$O$154)-SUMPRODUCT((Novembre!$M$86:$M$154=$A26)*Novembre!$P$86:$P$154)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Novembre!$V$8:$V$76=$A26)*Novembre!$X$8:$X$76)-SUMPRODUCT((Novembre!$V$8:$V$76=$A26)*Novembre!$Y$8:$Y$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Novembre!$V$86:$V$154=$A26)*Novembre!$X$86:$X$154)-SUMPRODUCT((Novembre!$V$8:$V$76=$A26)*Novembre!$Y$8:$Y$76)","v":{"v":0,"d":"0.00 €"}},{"v":0,"d":"0.00 €"},{"$f":"SUMPRODUCT((Décembre!$D$8:$D$76=$A26)*Décembre!$F$8:$F$76)-SUMPRODUCT((Décembre!$D$8:$D$76=$A26)*Décembre!$G$8:$G$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Décembre!$D86:$D$154=$A26)*Décembre!$F$86:$F$154)-SUMPRODUCT((Décembre!$D86:$D$154=$A26)*Décembre!$G$86:$G$154)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Décembre!$D$164:$D$232=$A26)*Décembre!$F$164:$F$232)-SUMPRODUCT((Décembre!$D$164:$D$232=$A26)*Décembre!$G$164:$G$232)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Décembre!$M$13:$M$46=$A26)*Décembre!$O$13:$O$46)+SUMPRODUCT((Décembre!$M$58:$M$73=$A26)*Décembre!$O$58:$O$73)-SUMPRODUCT((Décembre!$M$13:$M$46=$A26)*Décembre!$P$13:$P$46)-SUMPRODUCT((Décembre!$M$58:$M$73=$A26)*Décembre!$P$58:$P$73)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Décembre!$M$86:$M$154=$A26)*Décembre!$O$86:$O$154)-SUMPRODUCT((Décembre!$M$86:$M$154=$A26)*Décembre!$P$86:$P$154)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Décembre!$V$8:$V$76=$A26)*Décembre!$X$8:$X$76)-SUMPRODUCT((Décembre!$V$8:$V$76=$A26)*Décembre!$Y$8:$Y$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Décembre!$V$86:$V$154=$A26)*Décembre!$X$86:$X$154)-SUMPRODUCT((Décembre!$V$8:$V$76=$A26)*Décembre!$Y$8:$Y$76)","v":{"v":0,"d":"0.00 €"}}]
["SANTE"]
["Medecin",{"$f":"SUM(C28:I28)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT(('Janvier '!$D$8:$D$76=$A28)*'Janvier '!$F$8:$F$76)-SUMPRODUCT(('Janvier '!$D$8:$D$76=$A28)*'Janvier '!$G$8:$G$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT(('Janvier '!$D86:$D$154=$A28)*'Janvier '!$F$86:$F$154)-SUMPRODUCT(('Janvier '!$D86:$D$154=$A28)*'Janvier '!$G$86:$G$154)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT(('Janvier '!$D$164:$D$232=$A28)*'Janvier '!$F$164:$F$232)-SUMPRODUCT(('Janvier '!$D$164:$D$232=$A28)*'Janvier '!$G$164:$G$232)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT(('Janvier '!$M$13:$M$46=$A28)*'Janvier '!$O$13:$O$46)+SUMPRODUCT(('Janvier '!$M$58:$M$73=$A28)*'Janvier '!$O$58:$O$73)-SUMPRODUCT(('Janvier '!$M$13:$M$46=$A28)*'Janvier '!$P$13:$P$46)-SUMPRODUCT(('Janvier '!$M$58:$M$73=$A28)*'Janvier '!$P$58:$P$73)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT(('Janvier '!$M$86:$M$154=$A28)*'Janvier '!$O$86:$O$154)-SUMPRODUCT(('Janvier '!$M$86:$M$154=$A28)*'Janvier '!$P$86:$P$154)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT(('Janvier '!$V$8:$V$76=$A28)*'Janvier '!$X$8:$X$76)-SUMPRODUCT(('Janvier '!$V$8:$V$76=$A28)*'Janvier '!$Y$8:$Y$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT(('Janvier '!$V$86:$V$154=$A28)*'Janvier '!$X$86:$X$154)-SUMPRODUCT(('Janvier '!$V$8:$V$76=$A28)*'Janvier '!$Y$8:$Y$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUM(K28:Q28)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Fevrier!$D$8:$D$76=$A28)*Fevrier!$F$8:$F$76)-SUMPRODUCT((Fevrier!$D$8:$D$76=$A28)*Fevrier!$G$8:$G$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Fevrier!$D86:$D$154=$A28)*Fevrier!$F$86:$F$154)-SUMPRODUCT((Fevrier!$D86:$D$154=$A28)*Fevrier!$G$86:$G$154)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Fevrier!$D$164:$D$232=$A28)*Fevrier!$F$164:$F$232)-SUMPRODUCT((Fevrier!$D$164:$D$232=$A28)*Fevrier!$G$164:$G$232)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Fevrier!$M$13:$M$46=$A28)*Fevrier!$O$13:$O$46)+SUMPRODUCT((Fevrier!$M$58:$M$73=$A28)*Fevrier!$O$58:$O$73)-SUMPRODUCT((Fevrier!$M$13:$M$46=$A28)*Fevrier!$P$13:$P$46)-SUMPRODUCT((Fevrier!$M$58:$M$73=$A28)*Fevrier!$P$58:$P$73)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Fevrier!$M$86:$M$154=$A28)*Fevrier!$O$86:$O$154)-SUMPRODUCT((Fevrier!$M$86:$M$154=$A28)*Fevrier!$P$86:$P$154)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Fevrier!$V$8:$V$76=$A28)*Fevrier!$X$8:$X$76)-SUMPRODUCT((Fevrier!$V$8:$V$76=$A28)*Fevrier!$Y$8:$Y$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Fevrier!$V$86:$V$154=$A28)*Fevrier!$X$86:$X$154)-SUMPRODUCT((Fevrier!$V$8:$V$76=$A28)*Fevrier!$Y$8:$Y$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUM(S28:Y28)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Mars!$D$8:$D$76=$A28)*Mars!$F$8:$F$76)-SUMPRODUCT((Mars!$D$8:$D$76=$A28)*Mars!$G$8:$G$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Mars!$D86:$D$154=$A28)*Mars!$F$86:$F$154)-SUMPRODUCT((Mars!$D86:$D$154=$A28)*Mars!$G$86:$G$154)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Mars!$D$164:$D$232=$A28)*Mars!$F$164:$F$232)-SUMPRODUCT((Mars!$D$164:$D$232=$A28)*Mars!$G$164:$G$232)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Mars!$M$13:$M$46=$A28)*Mars!$O$13:$O$46)+SUMPRODUCT((Mars!$M$58:$M$73=$A28)*Mars!$O$58:$O$73)-SUMPRODUCT((Mars!$M$13:$M$46=$A28)*Mars!$P$13:$P$46)-SUMPRODUCT((Mars!$M$58:$M$73=$A28)*Mars!$P$58:$P$73)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Mars!$M$86:$M$154=$A28)*Mars!$O$86:$O$154)-SUMPRODUCT((Mars!$M$86:$M$154=$A28)*Mars!$P$86:$P$154)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Mars!$V$8:$V$76=$A28)*Mars!$X$8:$X$76)-SUMPRODUCT((Mars!$V$8:$V$76=$A28)*Mars!$Y$8:$Y$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Mars!$V$86:$V$154=$A28)*Mars!$X$86:$X$154)-SUMPRODUCT((Mars!$V$8:$V$76=$A28)*Mars!$Y$8:$Y$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUM(AA28:AG28)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Avril!$D$8:$D$76=$A28)*Avril!$F$8:$F$76)-SUMPRODUCT((Avril!$D$8:$D$76=$A28)*Avril!$G$8:$G$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Avril!$D86:$D$154=$A28)*Avril!$F$86:$F$154)-SUMPRODUCT((Avril!$D86:$D$154=$A28)*Avril!$G$86:$G$154)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Avril!$D$164:$D$232=$A28)*Avril!$F$164:$F$232)-SUMPRODUCT((Avril!$D$164:$D$232=$A28)*Avril!$G$164:$G$232)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Avril!$M$13:$M$46=$A28)*Avril!$O$13:$O$46)+SUMPRODUCT((Avril!$M$58:$M$73=$A28)*Avril!$O$58:$O$73)-SUMPRODUCT((Avril!$M$13:$M$46=$A28)*Avril!$P$13:$P$46)-SUMPRODUCT((Avril!$M$58:$M$73=$A28)*Avril!$P$58:$P$73)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Avril!$M$86:$M$154=$A28)*Avril!$O$86:$O$154)-SUMPRODUCT((Avril!$M$86:$M$154=$A28)*Avril!$P$86:$P$154)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Avril!$V$8:$V$76=$A28)*Avril!$X$8:$X$76)-SUMPRODUCT((Avril!$V$8:$V$76=$A28)*Avril!$Y$8:$Y$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Avril!$V$86:$V$154=$A28)*Avril!$X$86:$X$154)-SUMPRODUCT((Avril!$V$8:$V$76=$A28)*Avril!$Y$8:$Y$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUM(AI28:AO28)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Mai!$D$8:$D$76=$A28)*Mai!$F$8:$F$76)-SUMPRODUCT((Mai!$D$8:$D$76=$A28)*Mai!$G$8:$G$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Mai!$D86:$D$154=$A28)*Mai!$F$86:$F$154)-SUMPRODUCT((Mai!$D86:$D$154=$A28)*Mai!$G$86:$G$154)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Mai!$D$164:$D$232=$A28)*Mai!$F$164:$F$232)-SUMPRODUCT((Mai!$D$164:$D$232=$A28)*Mai!$G$164:$G$232)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Mai!$M$13:$M$46=$A28)*Mai!$O$13:$O$46)+SUMPRODUCT((Mai!$M$58:$M$73=$A28)*Mai!$O$58:$O$73)-SUMPRODUCT((Mai!$M$13:$M$46=$A28)*Mai!$P$13:$P$46)-SUMPRODUCT((Mai!$M$58:$M$73=$A28)*Mai!$P$58:$P$73)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Mai!$M$86:$M$154=$A28)*Mai!$O$86:$O$154)-SUMPRODUCT((Mai!$M$86:$M$154=$A28)*Mai!$P$86:$P$154)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Mai!$V$8:$V$76=$A28)*Mai!$X$8:$X$76)-SUMPRODUCT((Mai!$V$8:$V$76=$A28)*Mai!$Y$8:$Y$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Mai!$V$86:$V$154=$A28)*Mai!$X$86:$X$154)-SUMPRODUCT((Mai!$V$8:$V$76=$A28)*Mai!$Y$8:$Y$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUM(AQ28:AW28)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Juin!$D$8:$D$76=$A28)*Juin!$F$8:$F$76)-SUMPRODUCT((Juin!$D$8:$D$76=$A28)*Juin!$G$8:$G$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Juin!$D86:$D$154=$A28)*Juin!$F$86:$F$154)-SUMPRODUCT((Juin!$D86:$D$154=$A28)*Juin!$G$86:$G$154)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Juin!$D$164:$D$232=$A28)*Juin!$F$164:$F$232)-SUMPRODUCT((Juin!$D$164:$D$232=$A28)*Juin!$G$164:$G$232)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Juin!$M$13:$M$46=$A28)*Juin!$O$13:$O$46)+SUMPRODUCT((Juin!$M$58:$M$73=$A28)*Juin!$O$58:$O$73)-SUMPRODUCT((Juin!$M$13:$M$46=$A28)*Juin!$P$13:$P$46)-SUMPRODUCT((Juin!$M$58:$M$73=$A28)*Juin!$P$58:$P$73)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Juin!$M$86:$M$154=$A28)*Juin!$O$86:$O$154)-SUMPRODUCT((Juin!$M$86:$M$154=$A28)*Juin!$P$86:$P$154)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Juin!$V$8:$V$76=$A28)*Juin!$X$8:$X$76)-SUMPRODUCT((Juin!$V$8:$V$76=$A28)*Juin!$Y$8:$Y$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Juin!$V$86:$V$154=$A28)*Juin!$X$86:$X$154)-SUMPRODUCT((Juin!$V$8:$V$76=$A28)*Juin!$Y$8:$Y$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUM(AY28:BE28)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Juillet!$D$8:$D$76=$A28)*Juillet!$F$8:$F$76)-SUMPRODUCT((Juillet!$D$8:$D$76=$A28)*Juillet!$G$8:$G$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Juillet!$D86:$D$154=$A28)*Juillet!$F$86:$F$154)-SUMPRODUCT((Juillet!$D86:$D$154=$A28)*Juillet!$G$86:$G$154)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Juillet!$D$164:$D$232=$A28)*Juillet!$F$164:$F$232)-SUMPRODUCT((Juillet!$D$164:$D$232=$A28)*Juillet!$G$164:$G$232)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Juillet!$M$13:$M$46=$A28)*Juillet!$O$13:$O$46)+SUMPRODUCT((Juillet!$M$58:$M$73=$A28)*Juillet!$O$58:$O$73)-SUMPRODUCT((Juillet!$M$13:$M$46=$A28)*Juillet!$P$13:$P$46)-SUMPRODUCT((Juillet!$M$58:$M$73=$A28)*Juillet!$P$58:$P$73)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Juillet!$M$86:$M$154=$A28)*Juillet!$O$86:$O$154)-SUMPRODUCT((Juillet!$M$86:$M$154=$A28)*Juillet!$P$86:$P$154)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Juillet!$V$8:$V$76=$A28)*Juillet!$X$8:$X$76)-SUMPRODUCT((Juillet!$V$8:$V$76=$A28)*Juillet!$Y$8:$Y$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Juillet!$V$86:$V$154=$A28)*Juillet!$X$86:$X$154)-SUMPRODUCT((Juillet!$V$8:$V$76=$A28)*Juillet!$Y$8:$Y$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUM(BG28:BM28)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Aout!$D$8:$D$76=$A28)*Aout!$F$8:$F$76)-SUMPRODUCT((Aout!$D$8:$D$76=$A28)*Aout!$G$8:$G$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Aout!$D86:$D$154=$A28)*Aout!$F$86:$F$154)-SUMPRODUCT((Aout!$D86:$D$154=$A28)*Aout!$G$86:$G$154)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Aout!$D$164:$D$232=$A28)*Aout!$F$164:$F$232)-SUMPRODUCT((Aout!$D$164:$D$232=$A28)*Aout!$G$164:$G$232)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Aout!$M$13:$M$46=$A28)*Aout!$O$13:$O$46)+SUMPRODUCT((Aout!$M$58:$M$73=$A28)*Aout!$O$58:$O$73)-SUMPRODUCT((Aout!$M$13:$M$46=$A28)*Aout!$P$13:$P$46)-SUMPRODUCT((Aout!$M$58:$M$73=$A28)*Aout!$P$58:$P$73)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Aout!$M$86:$M$154=$A28)*Aout!$O$86:$O$154)-SUMPRODUCT((Aout!$M$86:$M$154=$A28)*Aout!$P$86:$P$154)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Aout!$V$8:$V$76=$A28)*Aout!$X$8:$X$76)-SUMPRODUCT((Aout!$V$8:$V$76=$A28)*Aout!$Y$8:$Y$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Aout!$V$86:$V$154=$A28)*Aout!$X$86:$X$154)-SUMPRODUCT((Aout!$V$8:$V$76=$A28)*Aout!$Y$8:$Y$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUM(BO28:BU28)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Septembre!$D$8:$D$76=$A28)*Septembre!$F$8:$F$76)-SUMPRODUCT((Septembre!$D$8:$D$76=$A28)*Septembre!$G$8:$G$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Septembre!$D86:$D$154=$A28)*Septembre!$F$86:$F$154)-SUMPRODUCT((Septembre!$D86:$D$154=$A28)*Septembre!$G$86:$G$154)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Septembre!$D$164:$D$232=$A28)*Septembre!$F$164:$F$232)-SUMPRODUCT((Septembre!$D$164:$D$232=$A28)*Septembre!$G$164:$G$232)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Septembre!$M$13:$M$46=$A28)*Septembre!$O$13:$O$46)+SUMPRODUCT((Septembre!$M$58:$M$73=$A28)*Septembre!$O$58:$O$73)-SUMPRODUCT((Septembre!$M$13:$M$46=$A28)*Septembre!$P$13:$P$46)-SUMPRODUCT((Septembre!$M$58:$M$73=$A28)*Septembre!$P$58:$P$73)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Septembre!$M$86:$M$154=$A28)*Septembre!$O$86:$O$154)-SUMPRODUCT((Septembre!$M$86:$M$154=$A28)*Septembre!$P$86:$P$154)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Septembre!$V$8:$V$76=$A28)*Septembre!$X$8:$X$76)-SUMPRODUCT((Septembre!$V$8:$V$76=$A28)*Septembre!$Y$8:$Y$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Septembre!$V$86:$V$154=$A28)*Septembre!$X$86:$X$154)-SUMPRODUCT((Septembre!$V$8:$V$76=$A28)*Septembre!$Y$8:$Y$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUM(BW28:CC28)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Octobre!$D$8:$D$76=$A28)*Octobre!$F$8:$F$76)-SUMPRODUCT((Octobre!$D$8:$D$76=$A28)*Octobre!$G$8:$G$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Octobre!$D86:$D$154=$A28)*Octobre!$F$86:$F$154)-SUMPRODUCT((Octobre!$D86:$D$154=$A28)*Octobre!$G$86:$G$154)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Octobre!$D$164:$D$232=$A28)*Octobre!$F$164:$F$232)-SUMPRODUCT((Octobre!$D$164:$D$232=$A28)*Octobre!$G$164:$G$232)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Octobre!$M$13:$M$46=$A28)*Octobre!$O$13:$O$46)+SUMPRODUCT((Octobre!$M$58:$M$73=$A28)*Octobre!$O$58:$O$73)-SUMPRODUCT((Octobre!$M$13:$M$46=$A28)*Octobre!$P$13:$P$46)-SUMPRODUCT((Octobre!$M$58:$M$73=$A28)*Octobre!$P$58:$P$73)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Octobre!$M$86:$M$154=$A28)*Octobre!$O$86:$O$154)-SUMPRODUCT((Octobre!$M$86:$M$154=$A28)*Octobre!$P$86:$P$154)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Octobre!$V$8:$V$76=$A28)*Octobre!$X$8:$X$76)-SUMPRODUCT((Octobre!$V$8:$V$76=$A28)*Octobre!$Y$8:$Y$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Octobre!$V$86:$V$154=$A28)*Octobre!$X$86:$X$154)-SUMPRODUCT((Octobre!$V$8:$V$76=$A28)*Octobre!$Y$8:$Y$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUM(CE28:CK28)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Novembre!$D$8:$D$76=$A28)*Novembre!$F$8:$F$76)-SUMPRODUCT((Novembre!$D$8:$D$76=$A28)*Novembre!$G$8:$G$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Novembre!$D86:$D$154=$A28)*Novembre!$F$86:$F$154)-SUMPRODUCT((Novembre!$D86:$D$154=$A28)*Novembre!$G$86:$G$154)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Novembre!$D$164:$D$232=$A28)*Novembre!$F$164:$F$232)-SUMPRODUCT((Novembre!$D$164:$D$232=$A28)*Novembre!$G$164:$G$232)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Novembre!$M$13:$M$46=$A28)*Novembre!$O$13:$O$46)+SUMPRODUCT((Novembre!$M$58:$M$73=$A28)*Novembre!$O$58:$O$73)-SUMPRODUCT((Novembre!$M$13:$M$46=$A28)*Novembre!$P$13:$P$46)-SUMPRODUCT((Novembre!$M$58:$M$73=$A28)*Novembre!$P$58:$P$73)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Novembre!$M$86:$M$154=$A28)*Novembre!$O$86:$O$154)-SUMPRODUCT((Novembre!$M$86:$M$154=$A28)*Novembre!$P$86:$P$154)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Novembre!$V$8:$V$76=$A28)*Novembre!$X$8:$X$76)-SUMPRODUCT((Novembre!$V$8:$V$76=$A28)*Novembre!$Y$8:$Y$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Novembre!$V$86:$V$154=$A28)*Novembre!$X$86:$X$154)-SUMPRODUCT((Novembre!$V$8:$V$76=$A28)*Novembre!$Y$8:$Y$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUM(CM28:CS28)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Décembre!$D$8:$D$76=$A28)*Décembre!$F$8:$F$76)-SUMPRODUCT((Décembre!$D$8:$D$76=$A28)*Décembre!$G$8:$G$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Décembre!$D86:$D$154=$A28)*Décembre!$F$86:$F$154)-SUMPRODUCT((Décembre!$D86:$D$154=$A28)*Décembre!$G$86:$G$154)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Décembre!$D$164:$D$232=$A28)*Décembre!$F$164:$F$232)-SUMPRODUCT((Décembre!$D$164:$D$232=$A28)*Décembre!$G$164:$G$232)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Décembre!$M$13:$M$46=$A28)*Décembre!$O$13:$O$46)+SUMPRODUCT((Décembre!$M$58:$M$73=$A28)*Décembre!$O$58:$O$73)-SUMPRODUCT((Décembre!$M$13:$M$46=$A28)*Décembre!$P$13:$P$46)-SUMPRODUCT((Décembre!$M$58:$M$73=$A28)*Décembre!$P$58:$P$73)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Décembre!$M$86:$M$154=$A28)*Décembre!$O$86:$O$154)-SUMPRODUCT((Décembre!$M$86:$M$154=$A28)*Décembre!$P$86:$P$154)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Décembre!$V$8:$V$76=$A28)*Décembre!$X$8:$X$76)-SUMPRODUCT((Décembre!$V$8:$V$76=$A28)*Décembre!$Y$8:$Y$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Décembre!$V$86:$V$154=$A28)*Décembre!$X$86:$X$154)-SUMPRODUCT((Décembre!$V$8:$V$76=$A28)*Décembre!$Y$8:$Y$76)","v":{"v":0,"d":"0.00 €"}}]
["Mutuelle",{"$f":"SUM(C29:I29)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT(('Janvier '!$D$8:$D$76=$A29)*'Janvier '!$F$8:$F$76)-SUMPRODUCT(('Janvier '!$D$8:$D$76=$A29)*'Janvier '!$G$8:$G$76)","v":{"v":70,"d":"70.00 €"}},{"$f":"SUMPRODUCT(('Janvier '!$D86:$D$154=$A29)*'Janvier '!$F$86:$F$154)-SUMPRODUCT(('Janvier '!$D86:$D$154=$A29)*'Janvier '!$G$86:$G$154)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT(('Janvier '!$D$164:$D$232=$A29)*'Janvier '!$F$164:$F$232)-SUMPRODUCT(('Janvier '!$D$164:$D$232=$A29)*'Janvier '!$G$164:$G$232)","v":{"v":-70,"d":"-70.00 €"}},{"$f":"SUMPRODUCT(('Janvier '!$M$13:$M$46=$A29)*'Janvier '!$O$13:$O$46)+SUMPRODUCT(('Janvier '!$M$58:$M$73=$A29)*'Janvier '!$O$58:$O$73)-SUMPRODUCT(('Janvier '!$M$13:$M$46=$A29)*'Janvier '!$P$13:$P$46)-SUMPRODUCT(('Janvier '!$M$58:$M$73=$A29)*'Janvier '!$P$58:$P$73)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT(('Janvier '!$M$86:$M$154=$A29)*'Janvier '!$O$86:$O$154)-SUMPRODUCT(('Janvier '!$M$86:$M$154=$A29)*'Janvier '!$P$86:$P$154)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT(('Janvier '!$V$8:$V$76=$A29)*'Janvier '!$X$8:$X$76)-SUMPRODUCT(('Janvier '!$V$8:$V$76=$A29)*'Janvier '!$Y$8:$Y$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT(('Janvier '!$V$86:$V$154=$A29)*'Janvier '!$X$86:$X$154)-SUMPRODUCT(('Janvier '!$V$8:$V$76=$A29)*'Janvier '!$Y$8:$Y$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUM(K29:Q29)","v":{"v":70,"d":"70.00 €"}},{"$f":"SUMPRODUCT((Fevrier!$D$8:$D$76=$A29)*Fevrier!$F$8:$F$76)-SUMPRODUCT((Fevrier!$D$8:$D$76=$A29)*Fevrier!$G$8:$G$76)","v":{"v":70,"d":"70.00 €"}},{"$f":"SUMPRODUCT((Fevrier!$D86:$D$154=$A29)*Fevrier!$F$86:$F$154)-SUMPRODUCT((Fevrier!$D86:$D$154=$A29)*Fevrier!$G$86:$G$154)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Fevrier!$D$164:$D$232=$A29)*Fevrier!$F$164:$F$232)-SUMPRODUCT((Fevrier!$D$164:$D$232=$A29)*Fevrier!$G$164:$G$232)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Fevrier!$M$13:$M$46=$A29)*Fevrier!$O$13:$O$46)+SUMPRODUCT((Fevrier!$M$58:$M$73=$A29)*Fevrier!$O$58:$O$73)-SUMPRODUCT((Fevrier!$M$13:$M$46=$A29)*Fevrier!$P$13:$P$46)-SUMPRODUCT((Fevrier!$M$58:$M$73=$A29)*Fevrier!$P$58:$P$73)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Fevrier!$M$86:$M$154=$A29)*Fevrier!$O$86:$O$154)-SUMPRODUCT((Fevrier!$M$86:$M$154=$A29)*Fevrier!$P$86:$P$154)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Fevrier!$V$8:$V$76=$A29)*Fevrier!$X$8:$X$76)-SUMPRODUCT((Fevrier!$V$8:$V$76=$A29)*Fevrier!$Y$8:$Y$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Fevrier!$V$86:$V$154=$A29)*Fevrier!$X$86:$X$154)-SUMPRODUCT((Fevrier!$V$8:$V$76=$A29)*Fevrier!$Y$8:$Y$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUM(S29:Y29)","v":{"v":70,"d":"70.00 €"}},{"$f":"SUMPRODUCT((Mars!$D$8:$D$76=$A29)*Mars!$F$8:$F$76)-SUMPRODUCT((Mars!$D$8:$D$76=$A29)*Mars!$G$8:$G$76)","v":{"v":70,"d":"70.00 €"}},{"$f":"SUMPRODUCT((Mars!$D86:$D$154=$A29)*Mars!$F$86:$F$154)-SUMPRODUCT((Mars!$D86:$D$154=$A29)*Mars!$G$86:$G$154)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Mars!$D$164:$D$232=$A29)*Mars!$F$164:$F$232)-SUMPRODUCT((Mars!$D$164:$D$232=$A29)*Mars!$G$164:$G$232)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Mars!$M$13:$M$46=$A29)*Mars!$O$13:$O$46)+SUMPRODUCT((Mars!$M$58:$M$73=$A29)*Mars!$O$58:$O$73)-SUMPRODUCT((Mars!$M$13:$M$46=$A29)*Mars!$P$13:$P$46)-SUMPRODUCT((Mars!$M$58:$M$73=$A29)*Mars!$P$58:$P$73)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Mars!$M$86:$M$154=$A29)*Mars!$O$86:$O$154)-SUMPRODUCT((Mars!$M$86:$M$154=$A29)*Mars!$P$86:$P$154)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Mars!$V$8:$V$76=$A29)*Mars!$X$8:$X$76)-SUMPRODUCT((Mars!$V$8:$V$76=$A29)*Mars!$Y$8:$Y$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Mars!$V$86:$V$154=$A29)*Mars!$X$86:$X$154)-SUMPRODUCT((Mars!$V$8:$V$76=$A29)*Mars!$Y$8:$Y$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUM(AA29:AG29)","v":{"v":70,"d":"70.00 €"}},{"$f":"SUMPRODUCT((Avril!$D$8:$D$76=$A29)*Avril!$F$8:$F$76)-SUMPRODUCT((Avril!$D$8:$D$76=$A29)*Avril!$G$8:$G$76)","v":{"v":70,"d":"70.00 €"}},{"$f":"SUMPRODUCT((Avril!$D86:$D$154=$A29)*Avril!$F$86:$F$154)-SUMPRODUCT((Avril!$D86:$D$154=$A29)*Avril!$G$86:$G$154)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Avril!$D$164:$D$232=$A29)*Avril!$F$164:$F$232)-SUMPRODUCT((Avril!$D$164:$D$232=$A29)*Avril!$G$164:$G$232)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Avril!$M$13:$M$46=$A29)*Avril!$O$13:$O$46)+SUMPRODUCT((Avril!$M$58:$M$73=$A29)*Avril!$O$58:$O$73)-SUMPRODUCT((Avril!$M$13:$M$46=$A29)*Avril!$P$13:$P$46)-SUMPRODUCT((Avril!$M$58:$M$73=$A29)*Avril!$P$58:$P$73)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Avril!$M$86:$M$154=$A29)*Avril!$O$86:$O$154)-SUMPRODUCT((Avril!$M$86:$M$154=$A29)*Avril!$P$86:$P$154)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Avril!$V$8:$V$76=$A29)*Avril!$X$8:$X$76)-SUMPRODUCT((Avril!$V$8:$V$76=$A29)*Avril!$Y$8:$Y$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Avril!$V$86:$V$154=$A29)*Avril!$X$86:$X$154)-SUMPRODUCT((Avril!$V$8:$V$76=$A29)*Avril!$Y$8:$Y$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUM(AI29:AO29)","v":{"v":70,"d":"70.00 €"}},{"$f":"SUMPRODUCT((Mai!$D$8:$D$76=$A29)*Mai!$F$8:$F$76)-SUMPRODUCT((Mai!$D$8:$D$76=$A29)*Mai!$G$8:$G$76)","v":{"v":70,"d":"70.00 €"}},{"$f":"SUMPRODUCT((Mai!$D86:$D$154=$A29)*Mai!$F$86:$F$154)-SUMPRODUCT((Mai!$D86:$D$154=$A29)*Mai!$G$86:$G$154)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Mai!$D$164:$D$232=$A29)*Mai!$F$164:$F$232)-SUMPRODUCT((Mai!$D$164:$D$232=$A29)*Mai!$G$164:$G$232)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Mai!$M$13:$M$46=$A29)*Mai!$O$13:$O$46)+SUMPRODUCT((Mai!$M$58:$M$73=$A29)*Mai!$O$58:$O$73)-SUMPRODUCT((Mai!$M$13:$M$46=$A29)*Mai!$P$13:$P$46)-SUMPRODUCT((Mai!$M$58:$M$73=$A29)*Mai!$P$58:$P$73)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Mai!$M$86:$M$154=$A29)*Mai!$O$86:$O$154)-SUMPRODUCT((Mai!$M$86:$M$154=$A29)*Mai!$P$86:$P$154)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Mai!$V$8:$V$76=$A29)*Mai!$X$8:$X$76)-SUMPRODUCT((Mai!$V$8:$V$76=$A29)*Mai!$Y$8:$Y$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Mai!$V$86:$V$154=$A29)*Mai!$X$86:$X$154)-SUMPRODUCT((Mai!$V$8:$V$76=$A29)*Mai!$Y$8:$Y$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUM(AQ29:AW29)","v":{"v":70,"d":"70.00 €"}},{"$f":"SUMPRODUCT((Juin!$D$8:$D$76=$A29)*Juin!$F$8:$F$76)-SUMPRODUCT((Juin!$D$8:$D$76=$A29)*Juin!$G$8:$G$76)","v":{"v":70,"d":"70.00 €"}},{"$f":"SUMPRODUCT((Juin!$D86:$D$154=$A29)*Juin!$F$86:$F$154)-SUMPRODUCT((Juin!$D86:$D$154=$A29)*Juin!$G$86:$G$154)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Juin!$D$164:$D$232=$A29)*Juin!$F$164:$F$232)-SUMPRODUCT((Juin!$D$164:$D$232=$A29)*Juin!$G$164:$G$232)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Juin!$M$13:$M$46=$A29)*Juin!$O$13:$O$46)+SUMPRODUCT((Juin!$M$58:$M$73=$A29)*Juin!$O$58:$O$73)-SUMPRODUCT((Juin!$M$13:$M$46=$A29)*Juin!$P$13:$P$46)-SUMPRODUCT((Juin!$M$58:$M$73=$A29)*Juin!$P$58:$P$73)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Juin!$M$86:$M$154=$A29)*Juin!$O$86:$O$154)-SUMPRODUCT((Juin!$M$86:$M$154=$A29)*Juin!$P$86:$P$154)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Juin!$V$8:$V$76=$A29)*Juin!$X$8:$X$76)-SUMPRODUCT((Juin!$V$8:$V$76=$A29)*Juin!$Y$8:$Y$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Juin!$V$86:$V$154=$A29)*Juin!$X$86:$X$154)-SUMPRODUCT((Juin!$V$8:$V$76=$A29)*Juin!$Y$8:$Y$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUM(AY29:BE29)","v":{"v":70,"d":"70.00 €"}},{"$f":"SUMPRODUCT((Juillet!$D$8:$D$76=$A29)*Juillet!$F$8:$F$76)-SUMPRODUCT((Juillet!$D$8:$D$76=$A29)*Juillet!$G$8:$G$76)","v":{"v":70,"d":"70.00 €"}},{"$f":"SUMPRODUCT((Juillet!$D86:$D$154=$A29)*Juillet!$F$86:$F$154)-SUMPRODUCT((Juillet!$D86:$D$154=$A29)*Juillet!$G$86:$G$154)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Juillet!$D$164:$D$232=$A29)*Juillet!$F$164:$F$232)-SUMPRODUCT((Juillet!$D$164:$D$232=$A29)*Juillet!$G$164:$G$232)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Juillet!$M$13:$M$46=$A29)*Juillet!$O$13:$O$46)+SUMPRODUCT((Juillet!$M$58:$M$73=$A29)*Juillet!$O$58:$O$73)-SUMPRODUCT((Juillet!$M$13:$M$46=$A29)*Juillet!$P$13:$P$46)-SUMPRODUCT((Juillet!$M$58:$M$73=$A29)*Juillet!$P$58:$P$73)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Juillet!$M$86:$M$154=$A29)*Juillet!$O$86:$O$154)-SUMPRODUCT((Juillet!$M$86:$M$154=$A29)*Juillet!$P$86:$P$154)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Juillet!$V$8:$V$76=$A29)*Juillet!$X$8:$X$76)-SUMPRODUCT((Juillet!$V$8:$V$76=$A29)*Juillet!$Y$8:$Y$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Juillet!$V$86:$V$154=$A29)*Juillet!$X$86:$X$154)-SUMPRODUCT((Juillet!$V$8:$V$76=$A29)*Juillet!$Y$8:$Y$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUM(BG29:BM29)","v":{"v":70,"d":"70.00 €"}},{"$f":"SUMPRODUCT((Aout!$D$8:$D$76=$A29)*Aout!$F$8:$F$76)-SUMPRODUCT((Aout!$D$8:$D$76=$A29)*Aout!$G$8:$G$76)","v":{"v":70,"d":"70.00 €"}},{"$f":"SUMPRODUCT((Aout!$D86:$D$154=$A29)*Aout!$F$86:$F$154)-SUMPRODUCT((Aout!$D86:$D$154=$A29)*Aout!$G$86:$G$154)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Aout!$D$164:$D$232=$A29)*Aout!$F$164:$F$232)-SUMPRODUCT((Aout!$D$164:$D$232=$A29)*Aout!$G$164:$G$232)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Aout!$M$13:$M$46=$A29)*Aout!$O$13:$O$46)+SUMPRODUCT((Aout!$M$58:$M$73=$A29)*Aout!$O$58:$O$73)-SUMPRODUCT((Aout!$M$13:$M$46=$A29)*Aout!$P$13:$P$46)-SUMPRODUCT((Aout!$M$58:$M$73=$A29)*Aout!$P$58:$P$73)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Aout!$M$86:$M$154=$A29)*Aout!$O$86:$O$154)-SUMPRODUCT((Aout!$M$86:$M$154=$A29)*Aout!$P$86:$P$154)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Aout!$V$8:$V$76=$A29)*Aout!$X$8:$X$76)-SUMPRODUCT((Aout!$V$8:$V$76=$A29)*Aout!$Y$8:$Y$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Aout!$V$86:$V$154=$A29)*Aout!$X$86:$X$154)-SUMPRODUCT((Aout!$V$8:$V$76=$A29)*Aout!$Y$8:$Y$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUM(BO29:BU29)","v":{"v":70,"d":"70.00 €"}},{"$f":"SUMPRODUCT((Septembre!$D$8:$D$76=$A29)*Septembre!$F$8:$F$76)-SUMPRODUCT((Septembre!$D$8:$D$76=$A29)*Septembre!$G$8:$G$76)","v":{"v":70,"d":"70.00 €"}},{"$f":"SUMPRODUCT((Septembre!$D86:$D$154=$A29)*Septembre!$F$86:$F$154)-SUMPRODUCT((Septembre!$D86:$D$154=$A29)*Septembre!$G$86:$G$154)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Septembre!$D$164:$D$232=$A29)*Septembre!$F$164:$F$232)-SUMPRODUCT((Septembre!$D$164:$D$232=$A29)*Septembre!$G$164:$G$232)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Septembre!$M$13:$M$46=$A29)*Septembre!$O$13:$O$46)+SUMPRODUCT((Septembre!$M$58:$M$73=$A29)*Septembre!$O$58:$O$73)-SUMPRODUCT((Septembre!$M$13:$M$46=$A29)*Septembre!$P$13:$P$46)-SUMPRODUCT((Septembre!$M$58:$M$73=$A29)*Septembre!$P$58:$P$73)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Septembre!$M$86:$M$154=$A29)*Septembre!$O$86:$O$154)-SUMPRODUCT((Septembre!$M$86:$M$154=$A29)*Septembre!$P$86:$P$154)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Septembre!$V$8:$V$76=$A29)*Septembre!$X$8:$X$76)-SUMPRODUCT((Septembre!$V$8:$V$76=$A29)*Septembre!$Y$8:$Y$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Septembre!$V$86:$V$154=$A29)*Septembre!$X$86:$X$154)-SUMPRODUCT((Septembre!$V$8:$V$76=$A29)*Septembre!$Y$8:$Y$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUM(BW29:CC29)","v":{"v":70,"d":"70.00 €"}},{"$f":"SUMPRODUCT((Octobre!$D$8:$D$76=$A29)*Octobre!$F$8:$F$76)-SUMPRODUCT((Octobre!$D$8:$D$76=$A29)*Octobre!$G$8:$G$76)","v":{"v":70,"d":"70.00 €"}},{"$f":"SUMPRODUCT((Octobre!$D86:$D$154=$A29)*Octobre!$F$86:$F$154)-SUMPRODUCT((Octobre!$D86:$D$154=$A29)*Octobre!$G$86:$G$154)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Octobre!$D$164:$D$232=$A29)*Octobre!$F$164:$F$232)-SUMPRODUCT((Octobre!$D$164:$D$232=$A29)*Octobre!$G$164:$G$232)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Octobre!$M$13:$M$46=$A29)*Octobre!$O$13:$O$46)+SUMPRODUCT((Octobre!$M$58:$M$73=$A29)*Octobre!$O$58:$O$73)-SUMPRODUCT((Octobre!$M$13:$M$46=$A29)*Octobre!$P$13:$P$46)-SUMPRODUCT((Octobre!$M$58:$M$73=$A29)*Octobre!$P$58:$P$73)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Octobre!$M$86:$M$154=$A29)*Octobre!$O$86:$O$154)-SUMPRODUCT((Octobre!$M$86:$M$154=$A29)*Octobre!$P$86:$P$154)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Octobre!$V$8:$V$76=$A29)*Octobre!$X$8:$X$76)-SUMPRODUCT((Octobre!$V$8:$V$76=$A29)*Octobre!$Y$8:$Y$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Octobre!$V$86:$V$154=$A29)*Octobre!$X$86:$X$154)-SUMPRODUCT((Octobre!$V$8:$V$76=$A29)*Octobre!$Y$8:$Y$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUM(CE29:CK29)","v":{"v":70,"d":"70.00 €"}},{"$f":"SUMPRODUCT((Novembre!$D$8:$D$76=$A29)*Novembre!$F$8:$F$76)-SUMPRODUCT((Novembre!$D$8:$D$76=$A29)*Novembre!$G$8:$G$76)","v":{"v":70,"d":"70.00 €"}},{"$f":"SUMPRODUCT((Novembre!$D86:$D$154=$A29)*Novembre!$F$86:$F$154)-SUMPRODUCT((Novembre!$D86:$D$154=$A29)*Novembre!$G$86:$G$154)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Novembre!$D$164:$D$232=$A29)*Novembre!$F$164:$F$232)-SUMPRODUCT((Novembre!$D$164:$D$232=$A29)*Novembre!$G$164:$G$232)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Novembre!$M$13:$M$46=$A29)*Novembre!$O$13:$O$46)+SUMPRODUCT((Novembre!$M$58:$M$73=$A29)*Novembre!$O$58:$O$73)-SUMPRODUCT((Novembre!$M$13:$M$46=$A29)*Novembre!$P$13:$P$46)-SUMPRODUCT((Novembre!$M$58:$M$73=$A29)*Novembre!$P$58:$P$73)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Novembre!$M$86:$M$154=$A29)*Novembre!$O$86:$O$154)-SUMPRODUCT((Novembre!$M$86:$M$154=$A29)*Novembre!$P$86:$P$154)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Novembre!$V$8:$V$76=$A29)*Novembre!$X$8:$X$76)-SUMPRODUCT((Novembre!$V$8:$V$76=$A29)*Novembre!$Y$8:$Y$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Novembre!$V$86:$V$154=$A29)*Novembre!$X$86:$X$154)-SUMPRODUCT((Novembre!$V$8:$V$76=$A29)*Novembre!$Y$8:$Y$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUM(CM29:CS29)","v":{"v":70,"d":"70.00 €"}},{"$f":"SUMPRODUCT((Décembre!$D$8:$D$76=$A29)*Décembre!$F$8:$F$76)-SUMPRODUCT((Décembre!$D$8:$D$76=$A29)*Décembre!$G$8:$G$76)","v":{"v":70,"d":"70.00 €"}},{"$f":"SUMPRODUCT((Décembre!$D86:$D$154=$A29)*Décembre!$F$86:$F$154)-SUMPRODUCT((Décembre!$D86:$D$154=$A29)*Décembre!$G$86:$G$154)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Décembre!$D$164:$D$232=$A29)*Décembre!$F$164:$F$232)-SUMPRODUCT((Décembre!$D$164:$D$232=$A29)*Décembre!$G$164:$G$232)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Décembre!$M$13:$M$46=$A29)*Décembre!$O$13:$O$46)+SUMPRODUCT((Décembre!$M$58:$M$73=$A29)*Décembre!$O$58:$O$73)-SUMPRODUCT((Décembre!$M$13:$M$46=$A29)*Décembre!$P$13:$P$46)-SUMPRODUCT((Décembre!$M$58:$M$73=$A29)*Décembre!$P$58:$P$73)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Décembre!$M$86:$M$154=$A29)*Décembre!$O$86:$O$154)-SUMPRODUCT((Décembre!$M$86:$M$154=$A29)*Décembre!$P$86:$P$154)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Décembre!$V$8:$V$76=$A29)*Décembre!$X$8:$X$76)-SUMPRODUCT((Décembre!$V$8:$V$76=$A29)*Décembre!$Y$8:$Y$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Décembre!$V$86:$V$154=$A29)*Décembre!$X$86:$X$154)-SUMPRODUCT((Décembre!$V$8:$V$76=$A29)*Décembre!$Y$8:$Y$76)","v":{"v":0,"d":"0.00 €"}}]
["Thérapeuthe",{"v":0,"d":"0.00 €"},{"$f":"SUMPRODUCT(('Janvier '!$D$8:$D$76=$A30)*'Janvier '!$F$8:$F$76)-SUMPRODUCT(('Janvier '!$D$8:$D$76=$A30)*'Janvier '!$G$8:$G$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT(('Janvier '!$D86:$D$154=$A30)*'Janvier '!$F$86:$F$154)-SUMPRODUCT(('Janvier '!$D86:$D$154=$A30)*'Janvier '!$G$86:$G$154)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT(('Janvier '!$D$164:$D$232=$A30)*'Janvier '!$F$164:$F$232)-SUMPRODUCT(('Janvier '!$D$164:$D$232=$A30)*'Janvier '!$G$164:$G$232)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT(('Janvier '!$M$13:$M$46=$A30)*'Janvier '!$O$13:$O$46)+SUMPRODUCT(('Janvier '!$M$58:$M$73=$A30)*'Janvier '!$O$58:$O$73)-SUMPRODUCT(('Janvier '!$M$13:$M$46=$A30)*'Janvier '!$P$13:$P$46)-SUMPRODUCT(('Janvier '!$M$58:$M$73=$A30)*'Janvier '!$P$58:$P$73)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT(('Janvier '!$M$86:$M$154=$A30)*'Janvier '!$O$86:$O$154)-SUMPRODUCT(('Janvier '!$M$86:$M$154=$A30)*'Janvier '!$P$86:$P$154)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT(('Janvier '!$V$8:$V$76=$A30)*'Janvier '!$X$8:$X$76)-SUMPRODUCT(('Janvier '!$V$8:$V$76=$A30)*'Janvier '!$Y$8:$Y$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT(('Janvier '!$V$86:$V$154=$A30)*'Janvier '!$X$86:$X$154)-SUMPRODUCT(('Janvier '!$V$8:$V$76=$A30)*'Janvier '!$Y$8:$Y$76)","v":{"v":0,"d":"0.00 €"}},{"v":0,"d":"0.00 €"},{"$f":"SUMPRODUCT((Fevrier!$D$8:$D$76=$A30)*Fevrier!$F$8:$F$76)-SUMPRODUCT((Fevrier!$D$8:$D$76=$A30)*Fevrier!$G$8:$G$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Fevrier!$D86:$D$154=$A30)*Fevrier!$F$86:$F$154)-SUMPRODUCT((Fevrier!$D86:$D$154=$A30)*Fevrier!$G$86:$G$154)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Fevrier!$D$164:$D$232=$A30)*Fevrier!$F$164:$F$232)-SUMPRODUCT((Fevrier!$D$164:$D$232=$A30)*Fevrier!$G$164:$G$232)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Fevrier!$M$13:$M$46=$A30)*Fevrier!$O$13:$O$46)+SUMPRODUCT((Fevrier!$M$58:$M$73=$A30)*Fevrier!$O$58:$O$73)-SUMPRODUCT((Fevrier!$M$13:$M$46=$A30)*Fevrier!$P$13:$P$46)-SUMPRODUCT((Fevrier!$M$58:$M$73=$A30)*Fevrier!$P$58:$P$73)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Fevrier!$M$86:$M$154=$A30)*Fevrier!$O$86:$O$154)-SUMPRODUCT((Fevrier!$M$86:$M$154=$A30)*Fevrier!$P$86:$P$154)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Fevrier!$V$8:$V$76=$A30)*Fevrier!$X$8:$X$76)-SUMPRODUCT((Fevrier!$V$8:$V$76=$A30)*Fevrier!$Y$8:$Y$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Fevrier!$V$86:$V$154=$A30)*Fevrier!$X$86:$X$154)-SUMPRODUCT((Fevrier!$V$8:$V$76=$A30)*Fevrier!$Y$8:$Y$76)","v":{"v":0,"d":"0.00 €"}},{"v":0,"d":"0.00 €"},{"$f":"SUMPRODUCT((Mars!$D$8:$D$76=$A30)*Mars!$F$8:$F$76)-SUMPRODUCT((Mars!$D$8:$D$76=$A30)*Mars!$G$8:$G$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Mars!$D86:$D$154=$A30)*Mars!$F$86:$F$154)-SUMPRODUCT((Mars!$D86:$D$154=$A30)*Mars!$G$86:$G$154)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Mars!$D$164:$D$232=$A30)*Mars!$F$164:$F$232)-SUMPRODUCT((Mars!$D$164:$D$232=$A30)*Mars!$G$164:$G$232)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Mars!$M$13:$M$46=$A30)*Mars!$O$13:$O$46)+SUMPRODUCT((Mars!$M$58:$M$73=$A30)*Mars!$O$58:$O$73)-SUMPRODUCT((Mars!$M$13:$M$46=$A30)*Mars!$P$13:$P$46)-SUMPRODUCT((Mars!$M$58:$M$73=$A30)*Mars!$P$58:$P$73)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Mars!$M$86:$M$154=$A30)*Mars!$O$86:$O$154)-SUMPRODUCT((Mars!$M$86:$M$154=$A30)*Mars!$P$86:$P$154)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Mars!$V$8:$V$76=$A30)*Mars!$X$8:$X$76)-SUMPRODUCT((Mars!$V$8:$V$76=$A30)*Mars!$Y$8:$Y$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Mars!$V$86:$V$154=$A30)*Mars!$X$86:$X$154)-SUMPRODUCT((Mars!$V$8:$V$76=$A30)*Mars!$Y$8:$Y$76)","v":{"v":0,"d":"0.00 €"}},{"v":0,"d":"0.00 €"},{"$f":"SUMPRODUCT((Avril!$D$8:$D$76=$A30)*Avril!$F$8:$F$76)-SUMPRODUCT((Avril!$D$8:$D$76=$A30)*Avril!$G$8:$G$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Avril!$D86:$D$154=$A30)*Avril!$F$86:$F$154)-SUMPRODUCT((Avril!$D86:$D$154=$A30)*Avril!$G$86:$G$154)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Avril!$D$164:$D$232=$A30)*Avril!$F$164:$F$232)-SUMPRODUCT((Avril!$D$164:$D$232=$A30)*Avril!$G$164:$G$232)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Avril!$M$13:$M$46=$A30)*Avril!$O$13:$O$46)+SUMPRODUCT((Avril!$M$58:$M$73=$A30)*Avril!$O$58:$O$73)-SUMPRODUCT((Avril!$M$13:$M$46=$A30)*Avril!$P$13:$P$46)-SUMPRODUCT((Avril!$M$58:$M$73=$A30)*Avril!$P$58:$P$73)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Avril!$M$86:$M$154=$A30)*Avril!$O$86:$O$154)-SUMPRODUCT((Avril!$M$86:$M$154=$A30)*Avril!$P$86:$P$154)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Avril!$V$8:$V$76=$A30)*Avril!$X$8:$X$76)-SUMPRODUCT((Avril!$V$8:$V$76=$A30)*Avril!$Y$8:$Y$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Avril!$V$86:$V$154=$A30)*Avril!$X$86:$X$154)-SUMPRODUCT((Avril!$V$8:$V$76=$A30)*Avril!$Y$8:$Y$76)","v":{"v":0,"d":"0.00 €"}},{"v":0,"d":"0.00 €"},{"$f":"SUMPRODUCT((Mai!$D$8:$D$76=$A30)*Mai!$F$8:$F$76)-SUMPRODUCT((Mai!$D$8:$D$76=$A30)*Mai!$G$8:$G$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Mai!$D86:$D$154=$A30)*Mai!$F$86:$F$154)-SUMPRODUCT((Mai!$D86:$D$154=$A30)*Mai!$G$86:$G$154)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Mai!$D$164:$D$232=$A30)*Mai!$F$164:$F$232)-SUMPRODUCT((Mai!$D$164:$D$232=$A30)*Mai!$G$164:$G$232)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Mai!$M$13:$M$46=$A30)*Mai!$O$13:$O$46)+SUMPRODUCT((Mai!$M$58:$M$73=$A30)*Mai!$O$58:$O$73)-SUMPRODUCT((Mai!$M$13:$M$46=$A30)*Mai!$P$13:$P$46)-SUMPRODUCT((Mai!$M$58:$M$73=$A30)*Mai!$P$58:$P$73)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Mai!$M$86:$M$154=$A30)*Mai!$O$86:$O$154)-SUMPRODUCT((Mai!$M$86:$M$154=$A30)*Mai!$P$86:$P$154)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Mai!$V$8:$V$76=$A30)*Mai!$X$8:$X$76)-SUMPRODUCT((Mai!$V$8:$V$76=$A30)*Mai!$Y$8:$Y$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Mai!$V$86:$V$154=$A30)*Mai!$X$86:$X$154)-SUMPRODUCT((Mai!$V$8:$V$76=$A30)*Mai!$Y$8:$Y$76)","v":{"v":0,"d":"0.00 €"}},{"v":0,"d":"0.00 €"},{"$f":"SUMPRODUCT((Juin!$D$8:$D$76=$A30)*Juin!$F$8:$F$76)-SUMPRODUCT((Juin!$D$8:$D$76=$A30)*Juin!$G$8:$G$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Juin!$D86:$D$154=$A30)*Juin!$F$86:$F$154)-SUMPRODUCT((Juin!$D86:$D$154=$A30)*Juin!$G$86:$G$154)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Juin!$D$164:$D$232=$A30)*Juin!$F$164:$F$232)-SUMPRODUCT((Juin!$D$164:$D$232=$A30)*Juin!$G$164:$G$232)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Juin!$M$13:$M$46=$A30)*Juin!$O$13:$O$46)+SUMPRODUCT((Juin!$M$58:$M$73=$A30)*Juin!$O$58:$O$73)-SUMPRODUCT((Juin!$M$13:$M$46=$A30)*Juin!$P$13:$P$46)-SUMPRODUCT((Juin!$M$58:$M$73=$A30)*Juin!$P$58:$P$73)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Juin!$M$86:$M$154=$A30)*Juin!$O$86:$O$154)-SUMPRODUCT((Juin!$M$86:$M$154=$A30)*Juin!$P$86:$P$154)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Juin!$V$8:$V$76=$A30)*Juin!$X$8:$X$76)-SUMPRODUCT((Juin!$V$8:$V$76=$A30)*Juin!$Y$8:$Y$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Juin!$V$86:$V$154=$A30)*Juin!$X$86:$X$154)-SUMPRODUCT((Juin!$V$8:$V$76=$A30)*Juin!$Y$8:$Y$76)","v":{"v":0,"d":"0.00 €"}},{"v":0,"d":"0.00 €"},{"$f":"SUMPRODUCT((Juillet!$D$8:$D$76=$A30)*Juillet!$F$8:$F$76)-SUMPRODUCT((Juillet!$D$8:$D$76=$A30)*Juillet!$G$8:$G$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Juillet!$D86:$D$154=$A30)*Juillet!$F$86:$F$154)-SUMPRODUCT((Juillet!$D86:$D$154=$A30)*Juillet!$G$86:$G$154)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Juillet!$D$164:$D$232=$A30)*Juillet!$F$164:$F$232)-SUMPRODUCT((Juillet!$D$164:$D$232=$A30)*Juillet!$G$164:$G$232)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Juillet!$M$13:$M$46=$A30)*Juillet!$O$13:$O$46)+SUMPRODUCT((Juillet!$M$58:$M$73=$A30)*Juillet!$O$58:$O$73)-SUMPRODUCT((Juillet!$M$13:$M$46=$A30)*Juillet!$P$13:$P$46)-SUMPRODUCT((Juillet!$M$58:$M$73=$A30)*Juillet!$P$58:$P$73)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Juillet!$M$86:$M$154=$A30)*Juillet!$O$86:$O$154)-SUMPRODUCT((Juillet!$M$86:$M$154=$A30)*Juillet!$P$86:$P$154)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Juillet!$V$8:$V$76=$A30)*Juillet!$X$8:$X$76)-SUMPRODUCT((Juillet!$V$8:$V$76=$A30)*Juillet!$Y$8:$Y$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Juillet!$V$86:$V$154=$A30)*Juillet!$X$86:$X$154)-SUMPRODUCT((Juillet!$V$8:$V$76=$A30)*Juillet!$Y$8:$Y$76)","v":{"v":0,"d":"0.00 €"}},{"v":0,"d":"0.00 €"},{"$f":"SUMPRODUCT((Aout!$D$8:$D$76=$A30)*Aout!$F$8:$F$76)-SUMPRODUCT((Aout!$D$8:$D$76=$A30)*Aout!$G$8:$G$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Aout!$D86:$D$154=$A30)*Aout!$F$86:$F$154)-SUMPRODUCT((Aout!$D86:$D$154=$A30)*Aout!$G$86:$G$154)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Aout!$D$164:$D$232=$A30)*Aout!$F$164:$F$232)-SUMPRODUCT((Aout!$D$164:$D$232=$A30)*Aout!$G$164:$G$232)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Aout!$M$13:$M$46=$A30)*Aout!$O$13:$O$46)+SUMPRODUCT((Aout!$M$58:$M$73=$A30)*Aout!$O$58:$O$73)-SUMPRODUCT((Aout!$M$13:$M$46=$A30)*Aout!$P$13:$P$46)-SUMPRODUCT((Aout!$M$58:$M$73=$A30)*Aout!$P$58:$P$73)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Aout!$M$86:$M$154=$A30)*Aout!$O$86:$O$154)-SUMPRODUCT((Aout!$M$86:$M$154=$A30)*Aout!$P$86:$P$154)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Aout!$V$8:$V$76=$A30)*Aout!$X$8:$X$76)-SUMPRODUCT((Aout!$V$8:$V$76=$A30)*Aout!$Y$8:$Y$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Aout!$V$86:$V$154=$A30)*Aout!$X$86:$X$154)-SUMPRODUCT((Aout!$V$8:$V$76=$A30)*Aout!$Y$8:$Y$76)","v":{"v":0,"d":"0.00 €"}},{"v":0,"d":"0.00 €"},{"$f":"SUMPRODUCT((Septembre!$D$8:$D$76=$A30)*Septembre!$F$8:$F$76)-SUMPRODUCT((Septembre!$D$8:$D$76=$A30)*Septembre!$G$8:$G$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Septembre!$D86:$D$154=$A30)*Septembre!$F$86:$F$154)-SUMPRODUCT((Septembre!$D86:$D$154=$A30)*Septembre!$G$86:$G$154)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Septembre!$D$164:$D$232=$A30)*Septembre!$F$164:$F$232)-SUMPRODUCT((Septembre!$D$164:$D$232=$A30)*Septembre!$G$164:$G$232)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Septembre!$M$13:$M$46=$A30)*Septembre!$O$13:$O$46)+SUMPRODUCT((Septembre!$M$58:$M$73=$A30)*Septembre!$O$58:$O$73)-SUMPRODUCT((Septembre!$M$13:$M$46=$A30)*Septembre!$P$13:$P$46)-SUMPRODUCT((Septembre!$M$58:$M$73=$A30)*Septembre!$P$58:$P$73)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Septembre!$M$86:$M$154=$A30)*Septembre!$O$86:$O$154)-SUMPRODUCT((Septembre!$M$86:$M$154=$A30)*Septembre!$P$86:$P$154)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Septembre!$V$8:$V$76=$A30)*Septembre!$X$8:$X$76)-SUMPRODUCT((Septembre!$V$8:$V$76=$A30)*Septembre!$Y$8:$Y$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Septembre!$V$86:$V$154=$A30)*Septembre!$X$86:$X$154)-SUMPRODUCT((Septembre!$V$8:$V$76=$A30)*Septembre!$Y$8:$Y$76)","v":{"v":0,"d":"0.00 €"}},{"v":0,"d":"0.00 €"},{"$f":"SUMPRODUCT((Octobre!$D$8:$D$76=$A30)*Octobre!$F$8:$F$76)-SUMPRODUCT((Octobre!$D$8:$D$76=$A30)*Octobre!$G$8:$G$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Octobre!$D86:$D$154=$A30)*Octobre!$F$86:$F$154)-SUMPRODUCT((Octobre!$D86:$D$154=$A30)*Octobre!$G$86:$G$154)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Octobre!$D$164:$D$232=$A30)*Octobre!$F$164:$F$232)-SUMPRODUCT((Octobre!$D$164:$D$232=$A30)*Octobre!$G$164:$G$232)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Octobre!$M$13:$M$46=$A30)*Octobre!$O$13:$O$46)+SUMPRODUCT((Octobre!$M$58:$M$73=$A30)*Octobre!$O$58:$O$73)-SUMPRODUCT((Octobre!$M$13:$M$46=$A30)*Octobre!$P$13:$P$46)-SUMPRODUCT((Octobre!$M$58:$M$73=$A30)*Octobre!$P$58:$P$73)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Octobre!$M$86:$M$154=$A30)*Octobre!$O$86:$O$154)-SUMPRODUCT((Octobre!$M$86:$M$154=$A30)*Octobre!$P$86:$P$154)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Octobre!$V$8:$V$76=$A30)*Octobre!$X$8:$X$76)-SUMPRODUCT((Octobre!$V$8:$V$76=$A30)*Octobre!$Y$8:$Y$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Octobre!$V$86:$V$154=$A30)*Octobre!$X$86:$X$154)-SUMPRODUCT((Octobre!$V$8:$V$76=$A30)*Octobre!$Y$8:$Y$76)","v":{"v":0,"d":"0.00 €"}},{"v":0,"d":"0.00 €"},{"$f":"SUMPRODUCT((Novembre!$D$8:$D$76=$A30)*Novembre!$F$8:$F$76)-SUMPRODUCT((Novembre!$D$8:$D$76=$A30)*Novembre!$G$8:$G$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Novembre!$D86:$D$154=$A30)*Novembre!$F$86:$F$154)-SUMPRODUCT((Novembre!$D86:$D$154=$A30)*Novembre!$G$86:$G$154)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Novembre!$D$164:$D$232=$A30)*Novembre!$F$164:$F$232)-SUMPRODUCT((Novembre!$D$164:$D$232=$A30)*Novembre!$G$164:$G$232)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Novembre!$M$13:$M$46=$A30)*Novembre!$O$13:$O$46)+SUMPRODUCT((Novembre!$M$58:$M$73=$A30)*Novembre!$O$58:$O$73)-SUMPRODUCT((Novembre!$M$13:$M$46=$A30)*Novembre!$P$13:$P$46)-SUMPRODUCT((Novembre!$M$58:$M$73=$A30)*Novembre!$P$58:$P$73)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Novembre!$M$86:$M$154=$A30)*Novembre!$O$86:$O$154)-SUMPRODUCT((Novembre!$M$86:$M$154=$A30)*Novembre!$P$86:$P$154)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Novembre!$V$8:$V$76=$A30)*Novembre!$X$8:$X$76)-SUMPRODUCT((Novembre!$V$8:$V$76=$A30)*Novembre!$Y$8:$Y$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Novembre!$V$86:$V$154=$A30)*Novembre!$X$86:$X$154)-SUMPRODUCT((Novembre!$V$8:$V$76=$A30)*Novembre!$Y$8:$Y$76)","v":{"v":0,"d":"0.00 €"}},{"v":0,"d":"0.00 €"},{"$f":"SUMPRODUCT((Décembre!$D$8:$D$76=$A30)*Décembre!$F$8:$F$76)-SUMPRODUCT((Décembre!$D$8:$D$76=$A30)*Décembre!$G$8:$G$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Décembre!$D86:$D$154=$A30)*Décembre!$F$86:$F$154)-SUMPRODUCT((Décembre!$D86:$D$154=$A30)*Décembre!$G$86:$G$154)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Décembre!$D$164:$D$232=$A30)*Décembre!$F$164:$F$232)-SUMPRODUCT((Décembre!$D$164:$D$232=$A30)*Décembre!$G$164:$G$232)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Décembre!$M$13:$M$46=$A30)*Décembre!$O$13:$O$46)+SUMPRODUCT((Décembre!$M$58:$M$73=$A30)*Décembre!$O$58:$O$73)-SUMPRODUCT((Décembre!$M$13:$M$46=$A30)*Décembre!$P$13:$P$46)-SUMPRODUCT((Décembre!$M$58:$M$73=$A30)*Décembre!$P$58:$P$73)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Décembre!$M$86:$M$154=$A30)*Décembre!$O$86:$O$154)-SUMPRODUCT((Décembre!$M$86:$M$154=$A30)*Décembre!$P$86:$P$154)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Décembre!$V$8:$V$76=$A30)*Décembre!$X$8:$X$76)-SUMPRODUCT((Décembre!$V$8:$V$76=$A30)*Décembre!$Y$8:$Y$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Décembre!$V$86:$V$154=$A30)*Décembre!$X$86:$X$154)-SUMPRODUCT((Décembre!$V$8:$V$76=$A30)*Décembre!$Y$8:$Y$76)","v":{"v":0,"d":"0.00 €"}}]
["ENFANTS"]
["Nourrice",{"$f":"SUM(C32:I32)","v":{"v":-319.07,"d":"-319.07 €"}},{"$f":"SUMPRODUCT(('Janvier '!$D$8:$D$76=$A32)*'Janvier '!$F$8:$F$76)-SUMPRODUCT(('Janvier '!$D$8:$D$76=$A32)*'Janvier '!$G$8:$G$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT(('Janvier '!$D86:$D$154=$A32)*'Janvier '!$F$86:$F$154)-SUMPRODUCT(('Janvier '!$D86:$D$154=$A32)*'Janvier '!$G$86:$G$154)","v":{"v":170,"d":"170.00 €"}},{"$f":"SUMPRODUCT(('Janvier '!$D$164:$D$232=$A32)*'Janvier '!$F$164:$F$232)-SUMPRODUCT(('Janvier '!$D$164:$D$232=$A32)*'Janvier '!$G$164:$G$232)","v":{"v":-489.07,"d":"-489.07 €"}},{"$f":"SUMPRODUCT(('Janvier '!$M$13:$M$46=$A32)*'Janvier '!$O$13:$O$46)+SUMPRODUCT(('Janvier '!$M$58:$M$73=$A32)*'Janvier '!$O$58:$O$73)-SUMPRODUCT(('Janvier '!$M$13:$M$46=$A32)*'Janvier '!$P$13:$P$46)-SUMPRODUCT(('Janvier '!$M$58:$M$73=$A32)*'Janvier '!$P$58:$P$73)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT(('Janvier '!$M$86:$M$154=$A32)*'Janvier '!$O$86:$O$154)-SUMPRODUCT(('Janvier '!$M$86:$M$154=$A32)*'Janvier '!$P$86:$P$154)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT(('Janvier '!$V$8:$V$76=$A32)*'Janvier '!$X$8:$X$76)-SUMPRODUCT(('Janvier '!$V$8:$V$76=$A32)*'Janvier '!$Y$8:$Y$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT(('Janvier '!$V$86:$V$154=$A32)*'Janvier '!$X$86:$X$154)-SUMPRODUCT(('Janvier '!$V$8:$V$76=$A32)*'Janvier '!$Y$8:$Y$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUM(K32:Q32)","v":{"v":-199.07,"d":"-199.07 €"}},{"$f":"SUMPRODUCT((Fevrier!$D$8:$D$76=$A32)*Fevrier!$F$8:$F$76)-SUMPRODUCT((Fevrier!$D$8:$D$76=$A32)*Fevrier!$G$8:$G$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Fevrier!$D86:$D$154=$A32)*Fevrier!$F$86:$F$154)-SUMPRODUCT((Fevrier!$D86:$D$154=$A32)*Fevrier!$G$86:$G$154)","v":{"v":170,"d":"170.00 €"}},{"$f":"SUMPRODUCT((Fevrier!$D$164:$D$232=$A32)*Fevrier!$F$164:$F$232)-SUMPRODUCT((Fevrier!$D$164:$D$232=$A32)*Fevrier!$G$164:$G$232)","v":{"v":-369.07,"d":"-369.07 €"}},{"$f":"SUMPRODUCT((Fevrier!$M$13:$M$46=$A32)*Fevrier!$O$13:$O$46)+SUMPRODUCT((Fevrier!$M$58:$M$73=$A32)*Fevrier!$O$58:$O$73)-SUMPRODUCT((Fevrier!$M$13:$M$46=$A32)*Fevrier!$P$13:$P$46)-SUMPRODUCT((Fevrier!$M$58:$M$73=$A32)*Fevrier!$P$58:$P$73)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Fevrier!$M$86:$M$154=$A32)*Fevrier!$O$86:$O$154)-SUMPRODUCT((Fevrier!$M$86:$M$154=$A32)*Fevrier!$P$86:$P$154)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Fevrier!$V$8:$V$76=$A32)*Fevrier!$X$8:$X$76)-SUMPRODUCT((Fevrier!$V$8:$V$76=$A32)*Fevrier!$Y$8:$Y$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Fevrier!$V$86:$V$154=$A32)*Fevrier!$X$86:$X$154)-SUMPRODUCT((Fevrier!$V$8:$V$76=$A32)*Fevrier!$Y$8:$Y$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUM(S32:Y32)","v":{"v":-199.07,"d":"-199.07 €"}},{"$f":"SUMPRODUCT((Mars!$D$8:$D$76=$A32)*Mars!$F$8:$F$76)-SUMPRODUCT((Mars!$D$8:$D$76=$A32)*Mars!$G$8:$G$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Mars!$D86:$D$154=$A32)*Mars!$F$86:$F$154)-SUMPRODUCT((Mars!$D86:$D$154=$A32)*Mars!$G$86:$G$154)","v":{"v":170,"d":"170.00 €"}},{"$f":"SUMPRODUCT((Mars!$D$164:$D$232=$A32)*Mars!$F$164:$F$232)-SUMPRODUCT((Mars!$D$164:$D$232=$A32)*Mars!$G$164:$G$232)","v":{"v":-369.07,"d":"-369.07 €"}},{"$f":"SUMPRODUCT((Mars!$M$13:$M$46=$A32)*Mars!$O$13:$O$46)+SUMPRODUCT((Mars!$M$58:$M$73=$A32)*Mars!$O$58:$O$73)-SUMPRODUCT((Mars!$M$13:$M$46=$A32)*Mars!$P$13:$P$46)-SUMPRODUCT((Mars!$M$58:$M$73=$A32)*Mars!$P$58:$P$73)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Mars!$M$86:$M$154=$A32)*Mars!$O$86:$O$154)-SUMPRODUCT((Mars!$M$86:$M$154=$A32)*Mars!$P$86:$P$154)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Mars!$V$8:$V$76=$A32)*Mars!$X$8:$X$76)-SUMPRODUCT((Mars!$V$8:$V$76=$A32)*Mars!$Y$8:$Y$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Mars!$V$86:$V$154=$A32)*Mars!$X$86:$X$154)-SUMPRODUCT((Mars!$V$8:$V$76=$A32)*Mars!$Y$8:$Y$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUM(AA32:AG32)","v":{"v":-199.07,"d":"-199.07 €"}},{"$f":"SUMPRODUCT((Avril!$D$8:$D$76=$A32)*Avril!$F$8:$F$76)-SUMPRODUCT((Avril!$D$8:$D$76=$A32)*Avril!$G$8:$G$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Avril!$D86:$D$154=$A32)*Avril!$F$86:$F$154)-SUMPRODUCT((Avril!$D86:$D$154=$A32)*Avril!$G$86:$G$154)","v":{"v":170,"d":"170.00 €"}},{"$f":"SUMPRODUCT((Avril!$D$164:$D$232=$A32)*Avril!$F$164:$F$232)-SUMPRODUCT((Avril!$D$164:$D$232=$A32)*Avril!$G$164:$G$232)","v":{"v":-369.07,"d":"-369.07 €"}},{"$f":"SUMPRODUCT((Avril!$M$13:$M$46=$A32)*Avril!$O$13:$O$46)+SUMPRODUCT((Avril!$M$58:$M$73=$A32)*Avril!$O$58:$O$73)-SUMPRODUCT((Avril!$M$13:$M$46=$A32)*Avril!$P$13:$P$46)-SUMPRODUCT((Avril!$M$58:$M$73=$A32)*Avril!$P$58:$P$73)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Avril!$M$86:$M$154=$A32)*Avril!$O$86:$O$154)-SUMPRODUCT((Avril!$M$86:$M$154=$A32)*Avril!$P$86:$P$154)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Avril!$V$8:$V$76=$A32)*Avril!$X$8:$X$76)-SUMPRODUCT((Avril!$V$8:$V$76=$A32)*Avril!$Y$8:$Y$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Avril!$V$86:$V$154=$A32)*Avril!$X$86:$X$154)-SUMPRODUCT((Avril!$V$8:$V$76=$A32)*Avril!$Y$8:$Y$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUM(AI32:AO32)","v":{"v":-199.07,"d":"-199.07 €"}},{"$f":"SUMPRODUCT((Mai!$D$8:$D$76=$A32)*Mai!$F$8:$F$76)-SUMPRODUCT((Mai!$D$8:$D$76=$A32)*Mai!$G$8:$G$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Mai!$D86:$D$154=$A32)*Mai!$F$86:$F$154)-SUMPRODUCT((Mai!$D86:$D$154=$A32)*Mai!$G$86:$G$154)","v":{"v":170,"d":"170.00 €"}},{"$f":"SUMPRODUCT((Mai!$D$164:$D$232=$A32)*Mai!$F$164:$F$232)-SUMPRODUCT((Mai!$D$164:$D$232=$A32)*Mai!$G$164:$G$232)","v":{"v":-369.07,"d":"-369.07 €"}},{"$f":"SUMPRODUCT((Mai!$M$13:$M$46=$A32)*Mai!$O$13:$O$46)+SUMPRODUCT((Mai!$M$58:$M$73=$A32)*Mai!$O$58:$O$73)-SUMPRODUCT((Mai!$M$13:$M$46=$A32)*Mai!$P$13:$P$46)-SUMPRODUCT((Mai!$M$58:$M$73=$A32)*Mai!$P$58:$P$73)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Mai!$M$86:$M$154=$A32)*Mai!$O$86:$O$154)-SUMPRODUCT((Mai!$M$86:$M$154=$A32)*Mai!$P$86:$P$154)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Mai!$V$8:$V$76=$A32)*Mai!$X$8:$X$76)-SUMPRODUCT((Mai!$V$8:$V$76=$A32)*Mai!$Y$8:$Y$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Mai!$V$86:$V$154=$A32)*Mai!$X$86:$X$154)-SUMPRODUCT((Mai!$V$8:$V$76=$A32)*Mai!$Y$8:$Y$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUM(AQ32:AW32)","v":{"v":-199.07,"d":"-199.07 €"}},{"$f":"SUMPRODUCT((Juin!$D$8:$D$76=$A32)*Juin!$F$8:$F$76)-SUMPRODUCT((Juin!$D$8:$D$76=$A32)*Juin!$G$8:$G$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Juin!$D86:$D$154=$A32)*Juin!$F$86:$F$154)-SUMPRODUCT((Juin!$D86:$D$154=$A32)*Juin!$G$86:$G$154)","v":{"v":170,"d":"170.00 €"}},{"$f":"SUMPRODUCT((Juin!$D$164:$D$232=$A32)*Juin!$F$164:$F$232)-SUMPRODUCT((Juin!$D$164:$D$232=$A32)*Juin!$G$164:$G$232)","v":{"v":-369.07,"d":"-369.07 €"}},{"$f":"SUMPRODUCT((Juin!$M$13:$M$46=$A32)*Juin!$O$13:$O$46)+SUMPRODUCT((Juin!$M$58:$M$73=$A32)*Juin!$O$58:$O$73)-SUMPRODUCT((Juin!$M$13:$M$46=$A32)*Juin!$P$13:$P$46)-SUMPRODUCT((Juin!$M$58:$M$73=$A32)*Juin!$P$58:$P$73)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Juin!$M$86:$M$154=$A32)*Juin!$O$86:$O$154)-SUMPRODUCT((Juin!$M$86:$M$154=$A32)*Juin!$P$86:$P$154)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Juin!$V$8:$V$76=$A32)*Juin!$X$8:$X$76)-SUMPRODUCT((Juin!$V$8:$V$76=$A32)*Juin!$Y$8:$Y$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Juin!$V$86:$V$154=$A32)*Juin!$X$86:$X$154)-SUMPRODUCT((Juin!$V$8:$V$76=$A32)*Juin!$Y$8:$Y$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUM(AY32:BE32)","v":{"v":-199.07,"d":"-199.07 €"}},{"$f":"SUMPRODUCT((Juillet!$D$8:$D$76=$A32)*Juillet!$F$8:$F$76)-SUMPRODUCT((Juillet!$D$8:$D$76=$A32)*Juillet!$G$8:$G$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Juillet!$D86:$D$154=$A32)*Juillet!$F$86:$F$154)-SUMPRODUCT((Juillet!$D86:$D$154=$A32)*Juillet!$G$86:$G$154)","v":{"v":170,"d":"170.00 €"}},{"$f":"SUMPRODUCT((Juillet!$D$164:$D$232=$A32)*Juillet!$F$164:$F$232)-SUMPRODUCT((Juillet!$D$164:$D$232=$A32)*Juillet!$G$164:$G$232)","v":{"v":-369.07,"d":"-369.07 €"}},{"$f":"SUMPRODUCT((Juillet!$M$13:$M$46=$A32)*Juillet!$O$13:$O$46)+SUMPRODUCT((Juillet!$M$58:$M$73=$A32)*Juillet!$O$58:$O$73)-SUMPRODUCT((Juillet!$M$13:$M$46=$A32)*Juillet!$P$13:$P$46)-SUMPRODUCT((Juillet!$M$58:$M$73=$A32)*Juillet!$P$58:$P$73)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Juillet!$M$86:$M$154=$A32)*Juillet!$O$86:$O$154)-SUMPRODUCT((Juillet!$M$86:$M$154=$A32)*Juillet!$P$86:$P$154)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Juillet!$V$8:$V$76=$A32)*Juillet!$X$8:$X$76)-SUMPRODUCT((Juillet!$V$8:$V$76=$A32)*Juillet!$Y$8:$Y$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Juillet!$V$86:$V$154=$A32)*Juillet!$X$86:$X$154)-SUMPRODUCT((Juillet!$V$8:$V$76=$A32)*Juillet!$Y$8:$Y$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUM(BG32:BM32)","v":{"v":-199.07,"d":"-199.07 €"}},{"$f":"SUMPRODUCT((Aout!$D$8:$D$76=$A32)*Aout!$F$8:$F$76)-SUMPRODUCT((Aout!$D$8:$D$76=$A32)*Aout!$G$8:$G$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Aout!$D86:$D$154=$A32)*Aout!$F$86:$F$154)-SUMPRODUCT((Aout!$D86:$D$154=$A32)*Aout!$G$86:$G$154)","v":{"v":170,"d":"170.00 €"}},{"$f":"SUMPRODUCT((Aout!$D$164:$D$232=$A32)*Aout!$F$164:$F$232)-SUMPRODUCT((Aout!$D$164:$D$232=$A32)*Aout!$G$164:$G$232)","v":{"v":-369.07,"d":"-369.07 €"}},{"$f":"SUMPRODUCT((Aout!$M$13:$M$46=$A32)*Aout!$O$13:$O$46)+SUMPRODUCT((Aout!$M$58:$M$73=$A32)*Aout!$O$58:$O$73)-SUMPRODUCT((Aout!$M$13:$M$46=$A32)*Aout!$P$13:$P$46)-SUMPRODUCT((Aout!$M$58:$M$73=$A32)*Aout!$P$58:$P$73)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Aout!$M$86:$M$154=$A32)*Aout!$O$86:$O$154)-SUMPRODUCT((Aout!$M$86:$M$154=$A32)*Aout!$P$86:$P$154)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Aout!$V$8:$V$76=$A32)*Aout!$X$8:$X$76)-SUMPRODUCT((Aout!$V$8:$V$76=$A32)*Aout!$Y$8:$Y$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Aout!$V$86:$V$154=$A32)*Aout!$X$86:$X$154)-SUMPRODUCT((Aout!$V$8:$V$76=$A32)*Aout!$Y$8:$Y$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUM(BO32:BU32)","v":{"v":-199.07,"d":"-199.07 €"}},{"$f":"SUMPRODUCT((Septembre!$D$8:$D$76=$A32)*Septembre!$F$8:$F$76)-SUMPRODUCT((Septembre!$D$8:$D$76=$A32)*Septembre!$G$8:$G$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Septembre!$D86:$D$154=$A32)*Septembre!$F$86:$F$154)-SUMPRODUCT((Septembre!$D86:$D$154=$A32)*Septembre!$G$86:$G$154)","v":{"v":170,"d":"170.00 €"}},{"$f":"SUMPRODUCT((Septembre!$D$164:$D$232=$A32)*Septembre!$F$164:$F$232)-SUMPRODUCT((Septembre!$D$164:$D$232=$A32)*Septembre!$G$164:$G$232)","v":{"v":-369.07,"d":"-369.07 €"}},{"$f":"SUMPRODUCT((Septembre!$M$13:$M$46=$A32)*Septembre!$O$13:$O$46)+SUMPRODUCT((Septembre!$M$58:$M$73=$A32)*Septembre!$O$58:$O$73)-SUMPRODUCT((Septembre!$M$13:$M$46=$A32)*Septembre!$P$13:$P$46)-SUMPRODUCT((Septembre!$M$58:$M$73=$A32)*Septembre!$P$58:$P$73)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Septembre!$M$86:$M$154=$A32)*Septembre!$O$86:$O$154)-SUMPRODUCT((Septembre!$M$86:$M$154=$A32)*Septembre!$P$86:$P$154)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Septembre!$V$8:$V$76=$A32)*Septembre!$X$8:$X$76)-SUMPRODUCT((Septembre!$V$8:$V$76=$A32)*Septembre!$Y$8:$Y$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Septembre!$V$86:$V$154=$A32)*Septembre!$X$86:$X$154)-SUMPRODUCT((Septembre!$V$8:$V$76=$A32)*Septembre!$Y$8:$Y$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUM(BW32:CC32)","v":{"v":-199.07,"d":"-199.07 €"}},{"$f":"SUMPRODUCT((Octobre!$D$8:$D$76=$A32)*Octobre!$F$8:$F$76)-SUMPRODUCT((Octobre!$D$8:$D$76=$A32)*Octobre!$G$8:$G$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Octobre!$D86:$D$154=$A32)*Octobre!$F$86:$F$154)-SUMPRODUCT((Octobre!$D86:$D$154=$A32)*Octobre!$G$86:$G$154)","v":{"v":170,"d":"170.00 €"}},{"$f":"SUMPRODUCT((Octobre!$D$164:$D$232=$A32)*Octobre!$F$164:$F$232)-SUMPRODUCT((Octobre!$D$164:$D$232=$A32)*Octobre!$G$164:$G$232)","v":{"v":-369.07,"d":"-369.07 €"}},{"$f":"SUMPRODUCT((Octobre!$M$13:$M$46=$A32)*Octobre!$O$13:$O$46)+SUMPRODUCT((Octobre!$M$58:$M$73=$A32)*Octobre!$O$58:$O$73)-SUMPRODUCT((Octobre!$M$13:$M$46=$A32)*Octobre!$P$13:$P$46)-SUMPRODUCT((Octobre!$M$58:$M$73=$A32)*Octobre!$P$58:$P$73)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Octobre!$M$86:$M$154=$A32)*Octobre!$O$86:$O$154)-SUMPRODUCT((Octobre!$M$86:$M$154=$A32)*Octobre!$P$86:$P$154)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Octobre!$V$8:$V$76=$A32)*Octobre!$X$8:$X$76)-SUMPRODUCT((Octobre!$V$8:$V$76=$A32)*Octobre!$Y$8:$Y$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Octobre!$V$86:$V$154=$A32)*Octobre!$X$86:$X$154)-SUMPRODUCT((Octobre!$V$8:$V$76=$A32)*Octobre!$Y$8:$Y$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUM(CE32:CK32)","v":{"v":-199.07,"d":"-199.07 €"}},{"$f":"SUMPRODUCT((Novembre!$D$8:$D$76=$A32)*Novembre!$F$8:$F$76)-SUMPRODUCT((Novembre!$D$8:$D$76=$A32)*Novembre!$G$8:$G$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Novembre!$D86:$D$154=$A32)*Novembre!$F$86:$F$154)-SUMPRODUCT((Novembre!$D86:$D$154=$A32)*Novembre!$G$86:$G$154)","v":{"v":170,"d":"170.00 €"}},{"$f":"SUMPRODUCT((Novembre!$D$164:$D$232=$A32)*Novembre!$F$164:$F$232)-SUMPRODUCT((Novembre!$D$164:$D$232=$A32)*Novembre!$G$164:$G$232)","v":{"v":-369.07,"d":"-369.07 €"}},{"$f":"SUMPRODUCT((Novembre!$M$13:$M$46=$A32)*Novembre!$O$13:$O$46)+SUMPRODUCT((Novembre!$M$58:$M$73=$A32)*Novembre!$O$58:$O$73)-SUMPRODUCT((Novembre!$M$13:$M$46=$A32)*Novembre!$P$13:$P$46)-SUMPRODUCT((Novembre!$M$58:$M$73=$A32)*Novembre!$P$58:$P$73)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Novembre!$M$86:$M$154=$A32)*Novembre!$O$86:$O$154)-SUMPRODUCT((Novembre!$M$86:$M$154=$A32)*Novembre!$P$86:$P$154)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Novembre!$V$8:$V$76=$A32)*Novembre!$X$8:$X$76)-SUMPRODUCT((Novembre!$V$8:$V$76=$A32)*Novembre!$Y$8:$Y$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Novembre!$V$86:$V$154=$A32)*Novembre!$X$86:$X$154)-SUMPRODUCT((Novembre!$V$8:$V$76=$A32)*Novembre!$Y$8:$Y$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUM(CM32:CS32)","v":{"v":-199.07,"d":"-199.07 €"}},{"$f":"SUMPRODUCT((Décembre!$D$8:$D$76=$A32)*Décembre!$F$8:$F$76)-SUMPRODUCT((Décembre!$D$8:$D$76=$A32)*Décembre!$G$8:$G$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Décembre!$D86:$D$154=$A32)*Décembre!$F$86:$F$154)-SUMPRODUCT((Décembre!$D86:$D$154=$A32)*Décembre!$G$86:$G$154)","v":{"v":170,"d":"170.00 €"}},{"$f":"SUMPRODUCT((Décembre!$D$164:$D$232=$A32)*Décembre!$F$164:$F$232)-SUMPRODUCT((Décembre!$D$164:$D$232=$A32)*Décembre!$G$164:$G$232)","v":{"v":-369.07,"d":"-369.07 €"}},{"$f":"SUMPRODUCT((Décembre!$M$13:$M$46=$A32)*Décembre!$O$13:$O$46)+SUMPRODUCT((Décembre!$M$58:$M$73=$A32)*Décembre!$O$58:$O$73)-SUMPRODUCT((Décembre!$M$13:$M$46=$A32)*Décembre!$P$13:$P$46)-SUMPRODUCT((Décembre!$M$58:$M$73=$A32)*Décembre!$P$58:$P$73)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Décembre!$M$86:$M$154=$A32)*Décembre!$O$86:$O$154)-SUMPRODUCT((Décembre!$M$86:$M$154=$A32)*Décembre!$P$86:$P$154)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Décembre!$V$8:$V$76=$A32)*Décembre!$X$8:$X$76)-SUMPRODUCT((Décembre!$V$8:$V$76=$A32)*Décembre!$Y$8:$Y$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Décembre!$V$86:$V$154=$A32)*Décembre!$X$86:$X$154)-SUMPRODUCT((Décembre!$V$8:$V$76=$A32)*Décembre!$Y$8:$Y$76)","v":{"v":0,"d":"0.00 €"}}]
["Scolarité",{"$f":"SUM(C33:I33)","v":{"v":55.139999999999986,"d":"55.14 €"}},{"$f":"SUMPRODUCT(('Janvier '!$D$8:$D$76=$A33)*'Janvier '!$F$8:$F$76)-SUMPRODUCT(('Janvier '!$D$8:$D$76=$A33)*'Janvier '!$G$8:$G$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT(('Janvier '!$D86:$D$154=$A33)*'Janvier '!$F$86:$F$154)-SUMPRODUCT(('Janvier '!$D86:$D$154=$A33)*'Janvier '!$G$86:$G$154)","v":{"v":280,"d":"280.00 €"}},{"$f":"SUMPRODUCT(('Janvier '!$D$164:$D$232=$A33)*'Janvier '!$F$164:$F$232)-SUMPRODUCT(('Janvier '!$D$164:$D$232=$A33)*'Janvier '!$G$164:$G$232)","v":{"v":-224.86,"d":"-224.86 €"}},{"$f":"SUMPRODUCT(('Janvier '!$M$13:$M$46=$A33)*'Janvier '!$O$13:$O$46)+SUMPRODUCT(('Janvier '!$M$58:$M$73=$A33)*'Janvier '!$O$58:$O$73)-SUMPRODUCT(('Janvier '!$M$13:$M$46=$A33)*'Janvier '!$P$13:$P$46)-SUMPRODUCT(('Janvier '!$M$58:$M$73=$A33)*'Janvier '!$P$58:$P$73)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT(('Janvier '!$M$86:$M$154=$A33)*'Janvier '!$O$86:$O$154)-SUMPRODUCT(('Janvier '!$M$86:$M$154=$A33)*'Janvier '!$P$86:$P$154)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT(('Janvier '!$V$8:$V$76=$A33)*'Janvier '!$X$8:$X$76)-SUMPRODUCT(('Janvier '!$V$8:$V$76=$A33)*'Janvier '!$Y$8:$Y$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT(('Janvier '!$V$86:$V$154=$A33)*'Janvier '!$X$86:$X$154)-SUMPRODUCT(('Janvier '!$V$8:$V$76=$A33)*'Janvier '!$Y$8:$Y$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUM(K33:Q33)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Fevrier!$D$8:$D$76=$A33)*Fevrier!$F$8:$F$76)-SUMPRODUCT((Fevrier!$D$8:$D$76=$A33)*Fevrier!$G$8:$G$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Fevrier!$D86:$D$154=$A33)*Fevrier!$F$86:$F$154)-SUMPRODUCT((Fevrier!$D86:$D$154=$A33)*Fevrier!$G$86:$G$154)","v":{"v":280,"d":"280.00 €"}},{"$f":"SUMPRODUCT((Fevrier!$D$164:$D$232=$A33)*Fevrier!$F$164:$F$232)-SUMPRODUCT((Fevrier!$D$164:$D$232=$A33)*Fevrier!$G$164:$G$232)","v":{"v":-280,"d":"-280.00 €"}},{"$f":"SUMPRODUCT((Fevrier!$M$13:$M$46=$A33)*Fevrier!$O$13:$O$46)+SUMPRODUCT((Fevrier!$M$58:$M$73=$A33)*Fevrier!$O$58:$O$73)-SUMPRODUCT((Fevrier!$M$13:$M$46=$A33)*Fevrier!$P$13:$P$46)-SUMPRODUCT((Fevrier!$M$58:$M$73=$A33)*Fevrier!$P$58:$P$73)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Fevrier!$M$86:$M$154=$A33)*Fevrier!$O$86:$O$154)-SUMPRODUCT((Fevrier!$M$86:$M$154=$A33)*Fevrier!$P$86:$P$154)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Fevrier!$V$8:$V$76=$A33)*Fevrier!$X$8:$X$76)-SUMPRODUCT((Fevrier!$V$8:$V$76=$A33)*Fevrier!$Y$8:$Y$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Fevrier!$V$86:$V$154=$A33)*Fevrier!$X$86:$X$154)-SUMPRODUCT((Fevrier!$V$8:$V$76=$A33)*Fevrier!$Y$8:$Y$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUM(S33:Y33)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Mars!$D$8:$D$76=$A33)*Mars!$F$8:$F$76)-SUMPRODUCT((Mars!$D$8:$D$76=$A33)*Mars!$G$8:$G$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Mars!$D86:$D$154=$A33)*Mars!$F$86:$F$154)-SUMPRODUCT((Mars!$D86:$D$154=$A33)*Mars!$G$86:$G$154)","v":{"v":280,"d":"280.00 €"}},{"$f":"SUMPRODUCT((Mars!$D$164:$D$232=$A33)*Mars!$F$164:$F$232)-SUMPRODUCT((Mars!$D$164:$D$232=$A33)*Mars!$G$164:$G$232)","v":{"v":-280,"d":"-280.00 €"}},{"$f":"SUMPRODUCT((Mars!$M$13:$M$46=$A33)*Mars!$O$13:$O$46)+SUMPRODUCT((Mars!$M$58:$M$73=$A33)*Mars!$O$58:$O$73)-SUMPRODUCT((Mars!$M$13:$M$46=$A33)*Mars!$P$13:$P$46)-SUMPRODUCT((Mars!$M$58:$M$73=$A33)*Mars!$P$58:$P$73)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Mars!$M$86:$M$154=$A33)*Mars!$O$86:$O$154)-SUMPRODUCT((Mars!$M$86:$M$154=$A33)*Mars!$P$86:$P$154)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Mars!$V$8:$V$76=$A33)*Mars!$X$8:$X$76)-SUMPRODUCT((Mars!$V$8:$V$76=$A33)*Mars!$Y$8:$Y$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Mars!$V$86:$V$154=$A33)*Mars!$X$86:$X$154)-SUMPRODUCT((Mars!$V$8:$V$76=$A33)*Mars!$Y$8:$Y$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUM(AA33:AG33)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Avril!$D$8:$D$76=$A33)*Avril!$F$8:$F$76)-SUMPRODUCT((Avril!$D$8:$D$76=$A33)*Avril!$G$8:$G$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Avril!$D86:$D$154=$A33)*Avril!$F$86:$F$154)-SUMPRODUCT((Avril!$D86:$D$154=$A33)*Avril!$G$86:$G$154)","v":{"v":280,"d":"280.00 €"}},{"$f":"SUMPRODUCT((Avril!$D$164:$D$232=$A33)*Avril!$F$164:$F$232)-SUMPRODUCT((Avril!$D$164:$D$232=$A33)*Avril!$G$164:$G$232)","v":{"v":-280,"d":"-280.00 €"}},{"$f":"SUMPRODUCT((Avril!$M$13:$M$46=$A33)*Avril!$O$13:$O$46)+SUMPRODUCT((Avril!$M$58:$M$73=$A33)*Avril!$O$58:$O$73)-SUMPRODUCT((Avril!$M$13:$M$46=$A33)*Avril!$P$13:$P$46)-SUMPRODUCT((Avril!$M$58:$M$73=$A33)*Avril!$P$58:$P$73)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Avril!$M$86:$M$154=$A33)*Avril!$O$86:$O$154)-SUMPRODUCT((Avril!$M$86:$M$154=$A33)*Avril!$P$86:$P$154)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Avril!$V$8:$V$76=$A33)*Avril!$X$8:$X$76)-SUMPRODUCT((Avril!$V$8:$V$76=$A33)*Avril!$Y$8:$Y$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Avril!$V$86:$V$154=$A33)*Avril!$X$86:$X$154)-SUMPRODUCT((Avril!$V$8:$V$76=$A33)*Avril!$Y$8:$Y$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUM(AI33:AO33)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Mai!$D$8:$D$76=$A33)*Mai!$F$8:$F$76)-SUMPRODUCT((Mai!$D$8:$D$76=$A33)*Mai!$G$8:$G$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Mai!$D86:$D$154=$A33)*Mai!$F$86:$F$154)-SUMPRODUCT((Mai!$D86:$D$154=$A33)*Mai!$G$86:$G$154)","v":{"v":280,"d":"280.00 €"}},{"$f":"SUMPRODUCT((Mai!$D$164:$D$232=$A33)*Mai!$F$164:$F$232)-SUMPRODUCT((Mai!$D$164:$D$232=$A33)*Mai!$G$164:$G$232)","v":{"v":-280,"d":"-280.00 €"}},{"$f":"SUMPRODUCT((Mai!$M$13:$M$46=$A33)*Mai!$O$13:$O$46)+SUMPRODUCT((Mai!$M$58:$M$73=$A33)*Mai!$O$58:$O$73)-SUMPRODUCT((Mai!$M$13:$M$46=$A33)*Mai!$P$13:$P$46)-SUMPRODUCT((Mai!$M$58:$M$73=$A33)*Mai!$P$58:$P$73)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Mai!$M$86:$M$154=$A33)*Mai!$O$86:$O$154)-SUMPRODUCT((Mai!$M$86:$M$154=$A33)*Mai!$P$86:$P$154)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Mai!$V$8:$V$76=$A33)*Mai!$X$8:$X$76)-SUMPRODUCT((Mai!$V$8:$V$76=$A33)*Mai!$Y$8:$Y$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Mai!$V$86:$V$154=$A33)*Mai!$X$86:$X$154)-SUMPRODUCT((Mai!$V$8:$V$76=$A33)*Mai!$Y$8:$Y$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUM(AQ33:AW33)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Juin!$D$8:$D$76=$A33)*Juin!$F$8:$F$76)-SUMPRODUCT((Juin!$D$8:$D$76=$A33)*Juin!$G$8:$G$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Juin!$D86:$D$154=$A33)*Juin!$F$86:$F$154)-SUMPRODUCT((Juin!$D86:$D$154=$A33)*Juin!$G$86:$G$154)","v":{"v":280,"d":"280.00 €"}},{"$f":"SUMPRODUCT((Juin!$D$164:$D$232=$A33)*Juin!$F$164:$F$232)-SUMPRODUCT((Juin!$D$164:$D$232=$A33)*Juin!$G$164:$G$232)","v":{"v":-280,"d":"-280.00 €"}},{"$f":"SUMPRODUCT((Juin!$M$13:$M$46=$A33)*Juin!$O$13:$O$46)+SUMPRODUCT((Juin!$M$58:$M$73=$A33)*Juin!$O$58:$O$73)-SUMPRODUCT((Juin!$M$13:$M$46=$A33)*Juin!$P$13:$P$46)-SUMPRODUCT((Juin!$M$58:$M$73=$A33)*Juin!$P$58:$P$73)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Juin!$M$86:$M$154=$A33)*Juin!$O$86:$O$154)-SUMPRODUCT((Juin!$M$86:$M$154=$A33)*Juin!$P$86:$P$154)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Juin!$V$8:$V$76=$A33)*Juin!$X$8:$X$76)-SUMPRODUCT((Juin!$V$8:$V$76=$A33)*Juin!$Y$8:$Y$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Juin!$V$86:$V$154=$A33)*Juin!$X$86:$X$154)-SUMPRODUCT((Juin!$V$8:$V$76=$A33)*Juin!$Y$8:$Y$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUM(AY33:BE33)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Juillet!$D$8:$D$76=$A33)*Juillet!$F$8:$F$76)-SUMPRODUCT((Juillet!$D$8:$D$76=$A33)*Juillet!$G$8:$G$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Juillet!$D86:$D$154=$A33)*Juillet!$F$86:$F$154)-SUMPRODUCT((Juillet!$D86:$D$154=$A33)*Juillet!$G$86:$G$154)","v":{"v":280,"d":"280.00 €"}},{"$f":"SUMPRODUCT((Juillet!$D$164:$D$232=$A33)*Juillet!$F$164:$F$232)-SUMPRODUCT((Juillet!$D$164:$D$232=$A33)*Juillet!$G$164:$G$232)","v":{"v":-280,"d":"-280.00 €"}},{"$f":"SUMPRODUCT((Juillet!$M$13:$M$46=$A33)*Juillet!$O$13:$O$46)+SUMPRODUCT((Juillet!$M$58:$M$73=$A33)*Juillet!$O$58:$O$73)-SUMPRODUCT((Juillet!$M$13:$M$46=$A33)*Juillet!$P$13:$P$46)-SUMPRODUCT((Juillet!$M$58:$M$73=$A33)*Juillet!$P$58:$P$73)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Juillet!$M$86:$M$154=$A33)*Juillet!$O$86:$O$154)-SUMPRODUCT((Juillet!$M$86:$M$154=$A33)*Juillet!$P$86:$P$154)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Juillet!$V$8:$V$76=$A33)*Juillet!$X$8:$X$76)-SUMPRODUCT((Juillet!$V$8:$V$76=$A33)*Juillet!$Y$8:$Y$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Juillet!$V$86:$V$154=$A33)*Juillet!$X$86:$X$154)-SUMPRODUCT((Juillet!$V$8:$V$76=$A33)*Juillet!$Y$8:$Y$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUM(BG33:BM33)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Aout!$D$8:$D$76=$A33)*Aout!$F$8:$F$76)-SUMPRODUCT((Aout!$D$8:$D$76=$A33)*Aout!$G$8:$G$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Aout!$D86:$D$154=$A33)*Aout!$F$86:$F$154)-SUMPRODUCT((Aout!$D86:$D$154=$A33)*Aout!$G$86:$G$154)","v":{"v":280,"d":"280.00 €"}},{"$f":"SUMPRODUCT((Aout!$D$164:$D$232=$A33)*Aout!$F$164:$F$232)-SUMPRODUCT((Aout!$D$164:$D$232=$A33)*Aout!$G$164:$G$232)","v":{"v":-280,"d":"-280.00 €"}},{"$f":"SUMPRODUCT((Aout!$M$13:$M$46=$A33)*Aout!$O$13:$O$46)+SUMPRODUCT((Aout!$M$58:$M$73=$A33)*Aout!$O$58:$O$73)-SUMPRODUCT((Aout!$M$13:$M$46=$A33)*Aout!$P$13:$P$46)-SUMPRODUCT((Aout!$M$58:$M$73=$A33)*Aout!$P$58:$P$73)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Aout!$M$86:$M$154=$A33)*Aout!$O$86:$O$154)-SUMPRODUCT((Aout!$M$86:$M$154=$A33)*Aout!$P$86:$P$154)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Aout!$V$8:$V$76=$A33)*Aout!$X$8:$X$76)-SUMPRODUCT((Aout!$V$8:$V$76=$A33)*Aout!$Y$8:$Y$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Aout!$V$86:$V$154=$A33)*Aout!$X$86:$X$154)-SUMPRODUCT((Aout!$V$8:$V$76=$A33)*Aout!$Y$8:$Y$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUM(BO33:BU33)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Septembre!$D$8:$D$76=$A33)*Septembre!$F$8:$F$76)-SUMPRODUCT((Septembre!$D$8:$D$76=$A33)*Septembre!$G$8:$G$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Septembre!$D86:$D$154=$A33)*Septembre!$F$86:$F$154)-SUMPRODUCT((Septembre!$D86:$D$154=$A33)*Septembre!$G$86:$G$154)","v":{"v":280,"d":"280.00 €"}},{"$f":"SUMPRODUCT((Septembre!$D$164:$D$232=$A33)*Septembre!$F$164:$F$232)-SUMPRODUCT((Septembre!$D$164:$D$232=$A33)*Septembre!$G$164:$G$232)","v":{"v":-280,"d":"-280.00 €"}},{"$f":"SUMPRODUCT((Septembre!$M$13:$M$46=$A33)*Septembre!$O$13:$O$46)+SUMPRODUCT((Septembre!$M$58:$M$73=$A33)*Septembre!$O$58:$O$73)-SUMPRODUCT((Septembre!$M$13:$M$46=$A33)*Septembre!$P$13:$P$46)-SUMPRODUCT((Septembre!$M$58:$M$73=$A33)*Septembre!$P$58:$P$73)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Septembre!$M$86:$M$154=$A33)*Septembre!$O$86:$O$154)-SUMPRODUCT((Septembre!$M$86:$M$154=$A33)*Septembre!$P$86:$P$154)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Septembre!$V$8:$V$76=$A33)*Septembre!$X$8:$X$76)-SUMPRODUCT((Septembre!$V$8:$V$76=$A33)*Septembre!$Y$8:$Y$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Septembre!$V$86:$V$154=$A33)*Septembre!$X$86:$X$154)-SUMPRODUCT((Septembre!$V$8:$V$76=$A33)*Septembre!$Y$8:$Y$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUM(BW33:CC33)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Octobre!$D$8:$D$76=$A33)*Octobre!$F$8:$F$76)-SUMPRODUCT((Octobre!$D$8:$D$76=$A33)*Octobre!$G$8:$G$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Octobre!$D86:$D$154=$A33)*Octobre!$F$86:$F$154)-SUMPRODUCT((Octobre!$D86:$D$154=$A33)*Octobre!$G$86:$G$154)","v":{"v":280,"d":"280.00 €"}},{"$f":"SUMPRODUCT((Octobre!$D$164:$D$232=$A33)*Octobre!$F$164:$F$232)-SUMPRODUCT((Octobre!$D$164:$D$232=$A33)*Octobre!$G$164:$G$232)","v":{"v":-280,"d":"-280.00 €"}},{"$f":"SUMPRODUCT((Octobre!$M$13:$M$46=$A33)*Octobre!$O$13:$O$46)+SUMPRODUCT((Octobre!$M$58:$M$73=$A33)*Octobre!$O$58:$O$73)-SUMPRODUCT((Octobre!$M$13:$M$46=$A33)*Octobre!$P$13:$P$46)-SUMPRODUCT((Octobre!$M$58:$M$73=$A33)*Octobre!$P$58:$P$73)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Octobre!$M$86:$M$154=$A33)*Octobre!$O$86:$O$154)-SUMPRODUCT((Octobre!$M$86:$M$154=$A33)*Octobre!$P$86:$P$154)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Octobre!$V$8:$V$76=$A33)*Octobre!$X$8:$X$76)-SUMPRODUCT((Octobre!$V$8:$V$76=$A33)*Octobre!$Y$8:$Y$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Octobre!$V$86:$V$154=$A33)*Octobre!$X$86:$X$154)-SUMPRODUCT((Octobre!$V$8:$V$76=$A33)*Octobre!$Y$8:$Y$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUM(CE33:CK33)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Novembre!$D$8:$D$76=$A33)*Novembre!$F$8:$F$76)-SUMPRODUCT((Novembre!$D$8:$D$76=$A33)*Novembre!$G$8:$G$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Novembre!$D86:$D$154=$A33)*Novembre!$F$86:$F$154)-SUMPRODUCT((Novembre!$D86:$D$154=$A33)*Novembre!$G$86:$G$154)","v":{"v":280,"d":"280.00 €"}},{"$f":"SUMPRODUCT((Novembre!$D$164:$D$232=$A33)*Novembre!$F$164:$F$232)-SUMPRODUCT((Novembre!$D$164:$D$232=$A33)*Novembre!$G$164:$G$232)","v":{"v":-280,"d":"-280.00 €"}},{"$f":"SUMPRODUCT((Novembre!$M$13:$M$46=$A33)*Novembre!$O$13:$O$46)+SUMPRODUCT((Novembre!$M$58:$M$73=$A33)*Novembre!$O$58:$O$73)-SUMPRODUCT((Novembre!$M$13:$M$46=$A33)*Novembre!$P$13:$P$46)-SUMPRODUCT((Novembre!$M$58:$M$73=$A33)*Novembre!$P$58:$P$73)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Novembre!$M$86:$M$154=$A33)*Novembre!$O$86:$O$154)-SUMPRODUCT((Novembre!$M$86:$M$154=$A33)*Novembre!$P$86:$P$154)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Novembre!$V$8:$V$76=$A33)*Novembre!$X$8:$X$76)-SUMPRODUCT((Novembre!$V$8:$V$76=$A33)*Novembre!$Y$8:$Y$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Novembre!$V$86:$V$154=$A33)*Novembre!$X$86:$X$154)-SUMPRODUCT((Novembre!$V$8:$V$76=$A33)*Novembre!$Y$8:$Y$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUM(CM33:CS33)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Décembre!$D$8:$D$76=$A33)*Décembre!$F$8:$F$76)-SUMPRODUCT((Décembre!$D$8:$D$76=$A33)*Décembre!$G$8:$G$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Décembre!$D86:$D$154=$A33)*Décembre!$F$86:$F$154)-SUMPRODUCT((Décembre!$D86:$D$154=$A33)*Décembre!$G$86:$G$154)","v":{"v":280,"d":"280.00 €"}},{"$f":"SUMPRODUCT((Décembre!$D$164:$D$232=$A33)*Décembre!$F$164:$F$232)-SUMPRODUCT((Décembre!$D$164:$D$232=$A33)*Décembre!$G$164:$G$232)","v":{"v":-280,"d":"-280.00 €"}},{"$f":"SUMPRODUCT((Décembre!$M$13:$M$46=$A33)*Décembre!$O$13:$O$46)+SUMPRODUCT((Décembre!$M$58:$M$73=$A33)*Décembre!$O$58:$O$73)-SUMPRODUCT((Décembre!$M$13:$M$46=$A33)*Décembre!$P$13:$P$46)-SUMPRODUCT((Décembre!$M$58:$M$73=$A33)*Décembre!$P$58:$P$73)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Décembre!$M$86:$M$154=$A33)*Décembre!$O$86:$O$154)-SUMPRODUCT((Décembre!$M$86:$M$154=$A33)*Décembre!$P$86:$P$154)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Décembre!$V$8:$V$76=$A33)*Décembre!$X$8:$X$76)-SUMPRODUCT((Décembre!$V$8:$V$76=$A33)*Décembre!$Y$8:$Y$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Décembre!$V$86:$V$154=$A33)*Décembre!$X$86:$X$154)-SUMPRODUCT((Décembre!$V$8:$V$76=$A33)*Décembre!$Y$8:$Y$76)","v":{"v":0,"d":"0.00 €"}}]
["BIEN ETRE"]
["Vétement",{"$f":"SUM(C35:I35)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT(('Janvier '!$D$8:$D$76=$A35)*'Janvier '!$F$8:$F$76)-SUMPRODUCT(('Janvier '!$D$8:$D$76=$A35)*'Janvier '!$G$8:$G$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT(('Janvier '!$D86:$D$154=$A35)*'Janvier '!$F$86:$F$154)-SUMPRODUCT(('Janvier '!$D86:$D$154=$A35)*'Janvier '!$G$86:$G$154)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT(('Janvier '!$D$164:$D$232=$A35)*'Janvier '!$F$164:$F$232)-SUMPRODUCT(('Janvier '!$D$164:$D$232=$A35)*'Janvier '!$G$164:$G$232)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT(('Janvier '!$M$13:$M$46=$A35)*'Janvier '!$O$13:$O$46)+SUMPRODUCT(('Janvier '!$M$58:$M$73=$A35)*'Janvier '!$O$58:$O$73)-SUMPRODUCT(('Janvier '!$M$13:$M$46=$A35)*'Janvier '!$P$13:$P$46)-SUMPRODUCT(('Janvier '!$M$58:$M$73=$A35)*'Janvier '!$P$58:$P$73)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT(('Janvier '!$M$86:$M$154=$A35)*'Janvier '!$O$86:$O$154)-SUMPRODUCT(('Janvier '!$M$86:$M$154=$A35)*'Janvier '!$P$86:$P$154)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT(('Janvier '!$V$8:$V$76=$A35)*'Janvier '!$X$8:$X$76)-SUMPRODUCT(('Janvier '!$V$8:$V$76=$A35)*'Janvier '!$Y$8:$Y$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT(('Janvier '!$V$86:$V$154=$A35)*'Janvier '!$X$86:$X$154)-SUMPRODUCT(('Janvier '!$V$8:$V$76=$A35)*'Janvier '!$Y$8:$Y$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUM(K35:Q35)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Fevrier!$D$8:$D$76=$A35)*Fevrier!$F$8:$F$76)-SUMPRODUCT((Fevrier!$D$8:$D$76=$A35)*Fevrier!$G$8:$G$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Fevrier!$D86:$D$154=$A35)*Fevrier!$F$86:$F$154)-SUMPRODUCT((Fevrier!$D86:$D$154=$A35)*Fevrier!$G$86:$G$154)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Fevrier!$D$164:$D$232=$A35)*Fevrier!$F$164:$F$232)-SUMPRODUCT((Fevrier!$D$164:$D$232=$A35)*Fevrier!$G$164:$G$232)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Fevrier!$M$13:$M$46=$A35)*Fevrier!$O$13:$O$46)+SUMPRODUCT((Fevrier!$M$58:$M$73=$A35)*Fevrier!$O$58:$O$73)-SUMPRODUCT((Fevrier!$M$13:$M$46=$A35)*Fevrier!$P$13:$P$46)-SUMPRODUCT((Fevrier!$M$58:$M$73=$A35)*Fevrier!$P$58:$P$73)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Fevrier!$M$86:$M$154=$A35)*Fevrier!$O$86:$O$154)-SUMPRODUCT((Fevrier!$M$86:$M$154=$A35)*Fevrier!$P$86:$P$154)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Fevrier!$V$8:$V$76=$A35)*Fevrier!$X$8:$X$76)-SUMPRODUCT((Fevrier!$V$8:$V$76=$A35)*Fevrier!$Y$8:$Y$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Fevrier!$V$86:$V$154=$A35)*Fevrier!$X$86:$X$154)-SUMPRODUCT((Fevrier!$V$8:$V$76=$A35)*Fevrier!$Y$8:$Y$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUM(S35:Y35)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Mars!$D$8:$D$76=$A35)*Mars!$F$8:$F$76)-SUMPRODUCT((Mars!$D$8:$D$76=$A35)*Mars!$G$8:$G$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Mars!$D86:$D$154=$A35)*Mars!$F$86:$F$154)-SUMPRODUCT((Mars!$D86:$D$154=$A35)*Mars!$G$86:$G$154)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Mars!$D$164:$D$232=$A35)*Mars!$F$164:$F$232)-SUMPRODUCT((Mars!$D$164:$D$232=$A35)*Mars!$G$164:$G$232)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Mars!$M$13:$M$46=$A35)*Mars!$O$13:$O$46)+SUMPRODUCT((Mars!$M$58:$M$73=$A35)*Mars!$O$58:$O$73)-SUMPRODUCT((Mars!$M$13:$M$46=$A35)*Mars!$P$13:$P$46)-SUMPRODUCT((Mars!$M$58:$M$73=$A35)*Mars!$P$58:$P$73)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Mars!$M$86:$M$154=$A35)*Mars!$O$86:$O$154)-SUMPRODUCT((Mars!$M$86:$M$154=$A35)*Mars!$P$86:$P$154)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Mars!$V$8:$V$76=$A35)*Mars!$X$8:$X$76)-SUMPRODUCT((Mars!$V$8:$V$76=$A35)*Mars!$Y$8:$Y$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Mars!$V$86:$V$154=$A35)*Mars!$X$86:$X$154)-SUMPRODUCT((Mars!$V$8:$V$76=$A35)*Mars!$Y$8:$Y$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUM(AA35:AG35)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Avril!$D$8:$D$76=$A35)*Avril!$F$8:$F$76)-SUMPRODUCT((Avril!$D$8:$D$76=$A35)*Avril!$G$8:$G$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Avril!$D86:$D$154=$A35)*Avril!$F$86:$F$154)-SUMPRODUCT((Avril!$D86:$D$154=$A35)*Avril!$G$86:$G$154)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Avril!$D$164:$D$232=$A35)*Avril!$F$164:$F$232)-SUMPRODUCT((Avril!$D$164:$D$232=$A35)*Avril!$G$164:$G$232)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Avril!$M$13:$M$46=$A35)*Avril!$O$13:$O$46)+SUMPRODUCT((Avril!$M$58:$M$73=$A35)*Avril!$O$58:$O$73)-SUMPRODUCT((Avril!$M$13:$M$46=$A35)*Avril!$P$13:$P$46)-SUMPRODUCT((Avril!$M$58:$M$73=$A35)*Avril!$P$58:$P$73)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Avril!$M$86:$M$154=$A35)*Avril!$O$86:$O$154)-SUMPRODUCT((Avril!$M$86:$M$154=$A35)*Avril!$P$86:$P$154)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Avril!$V$8:$V$76=$A35)*Avril!$X$8:$X$76)-SUMPRODUCT((Avril!$V$8:$V$76=$A35)*Avril!$Y$8:$Y$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Avril!$V$86:$V$154=$A35)*Avril!$X$86:$X$154)-SUMPRODUCT((Avril!$V$8:$V$76=$A35)*Avril!$Y$8:$Y$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUM(AI35:AO35)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Mai!$D$8:$D$76=$A35)*Mai!$F$8:$F$76)-SUMPRODUCT((Mai!$D$8:$D$76=$A35)*Mai!$G$8:$G$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Mai!$D86:$D$154=$A35)*Mai!$F$86:$F$154)-SUMPRODUCT((Mai!$D86:$D$154=$A35)*Mai!$G$86:$G$154)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Mai!$D$164:$D$232=$A35)*Mai!$F$164:$F$232)-SUMPRODUCT((Mai!$D$164:$D$232=$A35)*Mai!$G$164:$G$232)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Mai!$M$13:$M$46=$A35)*Mai!$O$13:$O$46)+SUMPRODUCT((Mai!$M$58:$M$73=$A35)*Mai!$O$58:$O$73)-SUMPRODUCT((Mai!$M$13:$M$46=$A35)*Mai!$P$13:$P$46)-SUMPRODUCT((Mai!$M$58:$M$73=$A35)*Mai!$P$58:$P$73)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Mai!$M$86:$M$154=$A35)*Mai!$O$86:$O$154)-SUMPRODUCT((Mai!$M$86:$M$154=$A35)*Mai!$P$86:$P$154)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Mai!$V$8:$V$76=$A35)*Mai!$X$8:$X$76)-SUMPRODUCT((Mai!$V$8:$V$76=$A35)*Mai!$Y$8:$Y$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Mai!$V$86:$V$154=$A35)*Mai!$X$86:$X$154)-SUMPRODUCT((Mai!$V$8:$V$76=$A35)*Mai!$Y$8:$Y$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUM(AQ35:AW35)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Juin!$D$8:$D$76=$A35)*Juin!$F$8:$F$76)-SUMPRODUCT((Juin!$D$8:$D$76=$A35)*Juin!$G$8:$G$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Juin!$D86:$D$154=$A35)*Juin!$F$86:$F$154)-SUMPRODUCT((Juin!$D86:$D$154=$A35)*Juin!$G$86:$G$154)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Juin!$D$164:$D$232=$A35)*Juin!$F$164:$F$232)-SUMPRODUCT((Juin!$D$164:$D$232=$A35)*Juin!$G$164:$G$232)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Juin!$M$13:$M$46=$A35)*Juin!$O$13:$O$46)+SUMPRODUCT((Juin!$M$58:$M$73=$A35)*Juin!$O$58:$O$73)-SUMPRODUCT((Juin!$M$13:$M$46=$A35)*Juin!$P$13:$P$46)-SUMPRODUCT((Juin!$M$58:$M$73=$A35)*Juin!$P$58:$P$73)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Juin!$M$86:$M$154=$A35)*Juin!$O$86:$O$154)-SUMPRODUCT((Juin!$M$86:$M$154=$A35)*Juin!$P$86:$P$154)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Juin!$V$8:$V$76=$A35)*Juin!$X$8:$X$76)-SUMPRODUCT((Juin!$V$8:$V$76=$A35)*Juin!$Y$8:$Y$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Juin!$V$86:$V$154=$A35)*Juin!$X$86:$X$154)-SUMPRODUCT((Juin!$V$8:$V$76=$A35)*Juin!$Y$8:$Y$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUM(AY35:BE35)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Juillet!$D$8:$D$76=$A35)*Juillet!$F$8:$F$76)-SUMPRODUCT((Juillet!$D$8:$D$76=$A35)*Juillet!$G$8:$G$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Juillet!$D86:$D$154=$A35)*Juillet!$F$86:$F$154)-SUMPRODUCT((Juillet!$D86:$D$154=$A35)*Juillet!$G$86:$G$154)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Juillet!$D$164:$D$232=$A35)*Juillet!$F$164:$F$232)-SUMPRODUCT((Juillet!$D$164:$D$232=$A35)*Juillet!$G$164:$G$232)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Juillet!$M$13:$M$46=$A35)*Juillet!$O$13:$O$46)+SUMPRODUCT((Juillet!$M$58:$M$73=$A35)*Juillet!$O$58:$O$73)-SUMPRODUCT((Juillet!$M$13:$M$46=$A35)*Juillet!$P$13:$P$46)-SUMPRODUCT((Juillet!$M$58:$M$73=$A35)*Juillet!$P$58:$P$73)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Juillet!$M$86:$M$154=$A35)*Juillet!$O$86:$O$154)-SUMPRODUCT((Juillet!$M$86:$M$154=$A35)*Juillet!$P$86:$P$154)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Juillet!$V$8:$V$76=$A35)*Juillet!$X$8:$X$76)-SUMPRODUCT((Juillet!$V$8:$V$76=$A35)*Juillet!$Y$8:$Y$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Juillet!$V$86:$V$154=$A35)*Juillet!$X$86:$X$154)-SUMPRODUCT((Juillet!$V$8:$V$76=$A35)*Juillet!$Y$8:$Y$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUM(BG35:BM35)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Aout!$D$8:$D$76=$A35)*Aout!$F$8:$F$76)-SUMPRODUCT((Aout!$D$8:$D$76=$A35)*Aout!$G$8:$G$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Aout!$D86:$D$154=$A35)*Aout!$F$86:$F$154)-SUMPRODUCT((Aout!$D86:$D$154=$A35)*Aout!$G$86:$G$154)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Aout!$D$164:$D$232=$A35)*Aout!$F$164:$F$232)-SUMPRODUCT((Aout!$D$164:$D$232=$A35)*Aout!$G$164:$G$232)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Aout!$M$13:$M$46=$A35)*Aout!$O$13:$O$46)+SUMPRODUCT((Aout!$M$58:$M$73=$A35)*Aout!$O$58:$O$73)-SUMPRODUCT((Aout!$M$13:$M$46=$A35)*Aout!$P$13:$P$46)-SUMPRODUCT((Aout!$M$58:$M$73=$A35)*Aout!$P$58:$P$73)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Aout!$M$86:$M$154=$A35)*Aout!$O$86:$O$154)-SUMPRODUCT((Aout!$M$86:$M$154=$A35)*Aout!$P$86:$P$154)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Aout!$V$8:$V$76=$A35)*Aout!$X$8:$X$76)-SUMPRODUCT((Aout!$V$8:$V$76=$A35)*Aout!$Y$8:$Y$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Aout!$V$86:$V$154=$A35)*Aout!$X$86:$X$154)-SUMPRODUCT((Aout!$V$8:$V$76=$A35)*Aout!$Y$8:$Y$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUM(BO35:BU35)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Septembre!$D$8:$D$76=$A35)*Septembre!$F$8:$F$76)-SUMPRODUCT((Septembre!$D$8:$D$76=$A35)*Septembre!$G$8:$G$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Septembre!$D86:$D$154=$A35)*Septembre!$F$86:$F$154)-SUMPRODUCT((Septembre!$D86:$D$154=$A35)*Septembre!$G$86:$G$154)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Septembre!$D$164:$D$232=$A35)*Septembre!$F$164:$F$232)-SUMPRODUCT((Septembre!$D$164:$D$232=$A35)*Septembre!$G$164:$G$232)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Septembre!$M$13:$M$46=$A35)*Septembre!$O$13:$O$46)+SUMPRODUCT((Septembre!$M$58:$M$73=$A35)*Septembre!$O$58:$O$73)-SUMPRODUCT((Septembre!$M$13:$M$46=$A35)*Septembre!$P$13:$P$46)-SUMPRODUCT((Septembre!$M$58:$M$73=$A35)*Septembre!$P$58:$P$73)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Septembre!$M$86:$M$154=$A35)*Septembre!$O$86:$O$154)-SUMPRODUCT((Septembre!$M$86:$M$154=$A35)*Septembre!$P$86:$P$154)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Septembre!$V$8:$V$76=$A35)*Septembre!$X$8:$X$76)-SUMPRODUCT((Septembre!$V$8:$V$76=$A35)*Septembre!$Y$8:$Y$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Septembre!$V$86:$V$154=$A35)*Septembre!$X$86:$X$154)-SUMPRODUCT((Septembre!$V$8:$V$76=$A35)*Septembre!$Y$8:$Y$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUM(BW35:CC35)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Octobre!$D$8:$D$76=$A35)*Octobre!$F$8:$F$76)-SUMPRODUCT((Octobre!$D$8:$D$76=$A35)*Octobre!$G$8:$G$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Octobre!$D86:$D$154=$A35)*Octobre!$F$86:$F$154)-SUMPRODUCT((Octobre!$D86:$D$154=$A35)*Octobre!$G$86:$G$154)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Octobre!$D$164:$D$232=$A35)*Octobre!$F$164:$F$232)-SUMPRODUCT((Octobre!$D$164:$D$232=$A35)*Octobre!$G$164:$G$232)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Octobre!$M$13:$M$46=$A35)*Octobre!$O$13:$O$46)+SUMPRODUCT((Octobre!$M$58:$M$73=$A35)*Octobre!$O$58:$O$73)-SUMPRODUCT((Octobre!$M$13:$M$46=$A35)*Octobre!$P$13:$P$46)-SUMPRODUCT((Octobre!$M$58:$M$73=$A35)*Octobre!$P$58:$P$73)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Octobre!$M$86:$M$154=$A35)*Octobre!$O$86:$O$154)-SUMPRODUCT((Octobre!$M$86:$M$154=$A35)*Octobre!$P$86:$P$154)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Octobre!$V$8:$V$76=$A35)*Octobre!$X$8:$X$76)-SUMPRODUCT((Octobre!$V$8:$V$76=$A35)*Octobre!$Y$8:$Y$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Octobre!$V$86:$V$154=$A35)*Octobre!$X$86:$X$154)-SUMPRODUCT((Octobre!$V$8:$V$76=$A35)*Octobre!$Y$8:$Y$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUM(CE35:CK35)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Novembre!$D$8:$D$76=$A35)*Novembre!$F$8:$F$76)-SUMPRODUCT((Novembre!$D$8:$D$76=$A35)*Novembre!$G$8:$G$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Novembre!$D86:$D$154=$A35)*Novembre!$F$86:$F$154)-SUMPRODUCT((Novembre!$D86:$D$154=$A35)*Novembre!$G$86:$G$154)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Novembre!$D$164:$D$232=$A35)*Novembre!$F$164:$F$232)-SUMPRODUCT((Novembre!$D$164:$D$232=$A35)*Novembre!$G$164:$G$232)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Novembre!$M$13:$M$46=$A35)*Novembre!$O$13:$O$46)+SUMPRODUCT((Novembre!$M$58:$M$73=$A35)*Novembre!$O$58:$O$73)-SUMPRODUCT((Novembre!$M$13:$M$46=$A35)*Novembre!$P$13:$P$46)-SUMPRODUCT((Novembre!$M$58:$M$73=$A35)*Novembre!$P$58:$P$73)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Novembre!$M$86:$M$154=$A35)*Novembre!$O$86:$O$154)-SUMPRODUCT((Novembre!$M$86:$M$154=$A35)*Novembre!$P$86:$P$154)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Novembre!$V$8:$V$76=$A35)*Novembre!$X$8:$X$76)-SUMPRODUCT((Novembre!$V$8:$V$76=$A35)*Novembre!$Y$8:$Y$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Novembre!$V$86:$V$154=$A35)*Novembre!$X$86:$X$154)-SUMPRODUCT((Novembre!$V$8:$V$76=$A35)*Novembre!$Y$8:$Y$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUM(CM35:CS35)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Décembre!$D$8:$D$76=$A35)*Décembre!$F$8:$F$76)-SUMPRODUCT((Décembre!$D$8:$D$76=$A35)*Décembre!$G$8:$G$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Décembre!$D86:$D$154=$A35)*Décembre!$F$86:$F$154)-SUMPRODUCT((Décembre!$D86:$D$154=$A35)*Décembre!$G$86:$G$154)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Décembre!$D$164:$D$232=$A35)*Décembre!$F$164:$F$232)-SUMPRODUCT((Décembre!$D$164:$D$232=$A35)*Décembre!$G$164:$G$232)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Décembre!$M$13:$M$46=$A35)*Décembre!$O$13:$O$46)+SUMPRODUCT((Décembre!$M$58:$M$73=$A35)*Décembre!$O$58:$O$73)-SUMPRODUCT((Décembre!$M$13:$M$46=$A35)*Décembre!$P$13:$P$46)-SUMPRODUCT((Décembre!$M$58:$M$73=$A35)*Décembre!$P$58:$P$73)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Décembre!$M$86:$M$154=$A35)*Décembre!$O$86:$O$154)-SUMPRODUCT((Décembre!$M$86:$M$154=$A35)*Décembre!$P$86:$P$154)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Décembre!$V$8:$V$76=$A35)*Décembre!$X$8:$X$76)-SUMPRODUCT((Décembre!$V$8:$V$76=$A35)*Décembre!$Y$8:$Y$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Décembre!$V$86:$V$154=$A35)*Décembre!$X$86:$X$154)-SUMPRODUCT((Décembre!$V$8:$V$76=$A35)*Décembre!$Y$8:$Y$76)","v":{"v":0,"d":"0.00 €"}}]
["Coiffeur",{"$f":"SUM(C36:I36)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT(('Janvier '!$D$8:$D$76=$A36)*'Janvier '!$F$8:$F$76)-SUMPRODUCT(('Janvier '!$D$8:$D$76=$A36)*'Janvier '!$G$8:$G$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT(('Janvier '!$D86:$D$154=$A36)*'Janvier '!$F$86:$F$154)-SUMPRODUCT(('Janvier '!$D86:$D$154=$A36)*'Janvier '!$G$86:$G$154)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT(('Janvier '!$D$164:$D$232=$A36)*'Janvier '!$F$164:$F$232)-SUMPRODUCT(('Janvier '!$D$164:$D$232=$A36)*'Janvier '!$G$164:$G$232)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT(('Janvier '!$M$13:$M$46=$A36)*'Janvier '!$O$13:$O$46)+SUMPRODUCT(('Janvier '!$M$58:$M$73=$A36)*'Janvier '!$O$58:$O$73)-SUMPRODUCT(('Janvier '!$M$13:$M$46=$A36)*'Janvier '!$P$13:$P$46)-SUMPRODUCT(('Janvier '!$M$58:$M$73=$A36)*'Janvier '!$P$58:$P$73)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT(('Janvier '!$M$86:$M$154=$A36)*'Janvier '!$O$86:$O$154)-SUMPRODUCT(('Janvier '!$M$86:$M$154=$A36)*'Janvier '!$P$86:$P$154)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT(('Janvier '!$V$8:$V$76=$A36)*'Janvier '!$X$8:$X$76)-SUMPRODUCT(('Janvier '!$V$8:$V$76=$A36)*'Janvier '!$Y$8:$Y$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT(('Janvier '!$V$86:$V$154=$A36)*'Janvier '!$X$86:$X$154)-SUMPRODUCT(('Janvier '!$V$8:$V$76=$A36)*'Janvier '!$Y$8:$Y$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUM(K36:Q36)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Fevrier!$D$8:$D$76=$A36)*Fevrier!$F$8:$F$76)-SUMPRODUCT((Fevrier!$D$8:$D$76=$A36)*Fevrier!$G$8:$G$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Fevrier!$D86:$D$154=$A36)*Fevrier!$F$86:$F$154)-SUMPRODUCT((Fevrier!$D86:$D$154=$A36)*Fevrier!$G$86:$G$154)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Fevrier!$D$164:$D$232=$A36)*Fevrier!$F$164:$F$232)-SUMPRODUCT((Fevrier!$D$164:$D$232=$A36)*Fevrier!$G$164:$G$232)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Fevrier!$M$13:$M$46=$A36)*Fevrier!$O$13:$O$46)+SUMPRODUCT((Fevrier!$M$58:$M$73=$A36)*Fevrier!$O$58:$O$73)-SUMPRODUCT((Fevrier!$M$13:$M$46=$A36)*Fevrier!$P$13:$P$46)-SUMPRODUCT((Fevrier!$M$58:$M$73=$A36)*Fevrier!$P$58:$P$73)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Fevrier!$M$86:$M$154=$A36)*Fevrier!$O$86:$O$154)-SUMPRODUCT((Fevrier!$M$86:$M$154=$A36)*Fevrier!$P$86:$P$154)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Fevrier!$V$8:$V$76=$A36)*Fevrier!$X$8:$X$76)-SUMPRODUCT((Fevrier!$V$8:$V$76=$A36)*Fevrier!$Y$8:$Y$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Fevrier!$V$86:$V$154=$A36)*Fevrier!$X$86:$X$154)-SUMPRODUCT((Fevrier!$V$8:$V$76=$A36)*Fevrier!$Y$8:$Y$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUM(S36:Y36)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Mars!$D$8:$D$76=$A36)*Mars!$F$8:$F$76)-SUMPRODUCT((Mars!$D$8:$D$76=$A36)*Mars!$G$8:$G$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Mars!$D86:$D$154=$A36)*Mars!$F$86:$F$154)-SUMPRODUCT((Mars!$D86:$D$154=$A36)*Mars!$G$86:$G$154)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Mars!$D$164:$D$232=$A36)*Mars!$F$164:$F$232)-SUMPRODUCT((Mars!$D$164:$D$232=$A36)*Mars!$G$164:$G$232)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Mars!$M$13:$M$46=$A36)*Mars!$O$13:$O$46)+SUMPRODUCT((Mars!$M$58:$M$73=$A36)*Mars!$O$58:$O$73)-SUMPRODUCT((Mars!$M$13:$M$46=$A36)*Mars!$P$13:$P$46)-SUMPRODUCT((Mars!$M$58:$M$73=$A36)*Mars!$P$58:$P$73)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Mars!$M$86:$M$154=$A36)*Mars!$O$86:$O$154)-SUMPRODUCT((Mars!$M$86:$M$154=$A36)*Mars!$P$86:$P$154)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Mars!$V$8:$V$76=$A36)*Mars!$X$8:$X$76)-SUMPRODUCT((Mars!$V$8:$V$76=$A36)*Mars!$Y$8:$Y$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Mars!$V$86:$V$154=$A36)*Mars!$X$86:$X$154)-SUMPRODUCT((Mars!$V$8:$V$76=$A36)*Mars!$Y$8:$Y$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUM(AA36:AG36)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Avril!$D$8:$D$76=$A36)*Avril!$F$8:$F$76)-SUMPRODUCT((Avril!$D$8:$D$76=$A36)*Avril!$G$8:$G$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Avril!$D86:$D$154=$A36)*Avril!$F$86:$F$154)-SUMPRODUCT((Avril!$D86:$D$154=$A36)*Avril!$G$86:$G$154)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Avril!$D$164:$D$232=$A36)*Avril!$F$164:$F$232)-SUMPRODUCT((Avril!$D$164:$D$232=$A36)*Avril!$G$164:$G$232)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Avril!$M$13:$M$46=$A36)*Avril!$O$13:$O$46)+SUMPRODUCT((Avril!$M$58:$M$73=$A36)*Avril!$O$58:$O$73)-SUMPRODUCT((Avril!$M$13:$M$46=$A36)*Avril!$P$13:$P$46)-SUMPRODUCT((Avril!$M$58:$M$73=$A36)*Avril!$P$58:$P$73)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Avril!$M$86:$M$154=$A36)*Avril!$O$86:$O$154)-SUMPRODUCT((Avril!$M$86:$M$154=$A36)*Avril!$P$86:$P$154)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Avril!$V$8:$V$76=$A36)*Avril!$X$8:$X$76)-SUMPRODUCT((Avril!$V$8:$V$76=$A36)*Avril!$Y$8:$Y$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Avril!$V$86:$V$154=$A36)*Avril!$X$86:$X$154)-SUMPRODUCT((Avril!$V$8:$V$76=$A36)*Avril!$Y$8:$Y$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUM(AI36:AO36)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Mai!$D$8:$D$76=$A36)*Mai!$F$8:$F$76)-SUMPRODUCT((Mai!$D$8:$D$76=$A36)*Mai!$G$8:$G$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Mai!$D86:$D$154=$A36)*Mai!$F$86:$F$154)-SUMPRODUCT((Mai!$D86:$D$154=$A36)*Mai!$G$86:$G$154)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Mai!$D$164:$D$232=$A36)*Mai!$F$164:$F$232)-SUMPRODUCT((Mai!$D$164:$D$232=$A36)*Mai!$G$164:$G$232)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Mai!$M$13:$M$46=$A36)*Mai!$O$13:$O$46)+SUMPRODUCT((Mai!$M$58:$M$73=$A36)*Mai!$O$58:$O$73)-SUMPRODUCT((Mai!$M$13:$M$46=$A36)*Mai!$P$13:$P$46)-SUMPRODUCT((Mai!$M$58:$M$73=$A36)*Mai!$P$58:$P$73)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Mai!$M$86:$M$154=$A36)*Mai!$O$86:$O$154)-SUMPRODUCT((Mai!$M$86:$M$154=$A36)*Mai!$P$86:$P$154)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Mai!$V$8:$V$76=$A36)*Mai!$X$8:$X$76)-SUMPRODUCT((Mai!$V$8:$V$76=$A36)*Mai!$Y$8:$Y$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Mai!$V$86:$V$154=$A36)*Mai!$X$86:$X$154)-SUMPRODUCT((Mai!$V$8:$V$76=$A36)*Mai!$Y$8:$Y$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUM(AQ36:AW36)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Juin!$D$8:$D$76=$A36)*Juin!$F$8:$F$76)-SUMPRODUCT((Juin!$D$8:$D$76=$A36)*Juin!$G$8:$G$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Juin!$D86:$D$154=$A36)*Juin!$F$86:$F$154)-SUMPRODUCT((Juin!$D86:$D$154=$A36)*Juin!$G$86:$G$154)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Juin!$D$164:$D$232=$A36)*Juin!$F$164:$F$232)-SUMPRODUCT((Juin!$D$164:$D$232=$A36)*Juin!$G$164:$G$232)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Juin!$M$13:$M$46=$A36)*Juin!$O$13:$O$46)+SUMPRODUCT((Juin!$M$58:$M$73=$A36)*Juin!$O$58:$O$73)-SUMPRODUCT((Juin!$M$13:$M$46=$A36)*Juin!$P$13:$P$46)-SUMPRODUCT((Juin!$M$58:$M$73=$A36)*Juin!$P$58:$P$73)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Juin!$M$86:$M$154=$A36)*Juin!$O$86:$O$154)-SUMPRODUCT((Juin!$M$86:$M$154=$A36)*Juin!$P$86:$P$154)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Juin!$V$8:$V$76=$A36)*Juin!$X$8:$X$76)-SUMPRODUCT((Juin!$V$8:$V$76=$A36)*Juin!$Y$8:$Y$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Juin!$V$86:$V$154=$A36)*Juin!$X$86:$X$154)-SUMPRODUCT((Juin!$V$8:$V$76=$A36)*Juin!$Y$8:$Y$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUM(AY36:BE36)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Juillet!$D$8:$D$76=$A36)*Juillet!$F$8:$F$76)-SUMPRODUCT((Juillet!$D$8:$D$76=$A36)*Juillet!$G$8:$G$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Juillet!$D86:$D$154=$A36)*Juillet!$F$86:$F$154)-SUMPRODUCT((Juillet!$D86:$D$154=$A36)*Juillet!$G$86:$G$154)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Juillet!$D$164:$D$232=$A36)*Juillet!$F$164:$F$232)-SUMPRODUCT((Juillet!$D$164:$D$232=$A36)*Juillet!$G$164:$G$232)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Juillet!$M$13:$M$46=$A36)*Juillet!$O$13:$O$46)+SUMPRODUCT((Juillet!$M$58:$M$73=$A36)*Juillet!$O$58:$O$73)-SUMPRODUCT((Juillet!$M$13:$M$46=$A36)*Juillet!$P$13:$P$46)-SUMPRODUCT((Juillet!$M$58:$M$73=$A36)*Juillet!$P$58:$P$73)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Juillet!$M$86:$M$154=$A36)*Juillet!$O$86:$O$154)-SUMPRODUCT((Juillet!$M$86:$M$154=$A36)*Juillet!$P$86:$P$154)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Juillet!$V$8:$V$76=$A36)*Juillet!$X$8:$X$76)-SUMPRODUCT((Juillet!$V$8:$V$76=$A36)*Juillet!$Y$8:$Y$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Juillet!$V$86:$V$154=$A36)*Juillet!$X$86:$X$154)-SUMPRODUCT((Juillet!$V$8:$V$76=$A36)*Juillet!$Y$8:$Y$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUM(BG36:BM36)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Aout!$D$8:$D$76=$A36)*Aout!$F$8:$F$76)-SUMPRODUCT((Aout!$D$8:$D$76=$A36)*Aout!$G$8:$G$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Aout!$D86:$D$154=$A36)*Aout!$F$86:$F$154)-SUMPRODUCT((Aout!$D86:$D$154=$A36)*Aout!$G$86:$G$154)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Aout!$D$164:$D$232=$A36)*Aout!$F$164:$F$232)-SUMPRODUCT((Aout!$D$164:$D$232=$A36)*Aout!$G$164:$G$232)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Aout!$M$13:$M$46=$A36)*Aout!$O$13:$O$46)+SUMPRODUCT((Aout!$M$58:$M$73=$A36)*Aout!$O$58:$O$73)-SUMPRODUCT((Aout!$M$13:$M$46=$A36)*Aout!$P$13:$P$46)-SUMPRODUCT((Aout!$M$58:$M$73=$A36)*Aout!$P$58:$P$73)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Aout!$M$86:$M$154=$A36)*Aout!$O$86:$O$154)-SUMPRODUCT((Aout!$M$86:$M$154=$A36)*Aout!$P$86:$P$154)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Aout!$V$8:$V$76=$A36)*Aout!$X$8:$X$76)-SUMPRODUCT((Aout!$V$8:$V$76=$A36)*Aout!$Y$8:$Y$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Aout!$V$86:$V$154=$A36)*Aout!$X$86:$X$154)-SUMPRODUCT((Aout!$V$8:$V$76=$A36)*Aout!$Y$8:$Y$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUM(BO36:BU36)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Septembre!$D$8:$D$76=$A36)*Septembre!$F$8:$F$76)-SUMPRODUCT((Septembre!$D$8:$D$76=$A36)*Septembre!$G$8:$G$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Septembre!$D86:$D$154=$A36)*Septembre!$F$86:$F$154)-SUMPRODUCT((Septembre!$D86:$D$154=$A36)*Septembre!$G$86:$G$154)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Septembre!$D$164:$D$232=$A36)*Septembre!$F$164:$F$232)-SUMPRODUCT((Septembre!$D$164:$D$232=$A36)*Septembre!$G$164:$G$232)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Septembre!$M$13:$M$46=$A36)*Septembre!$O$13:$O$46)+SUMPRODUCT((Septembre!$M$58:$M$73=$A36)*Septembre!$O$58:$O$73)-SUMPRODUCT((Septembre!$M$13:$M$46=$A36)*Septembre!$P$13:$P$46)-SUMPRODUCT((Septembre!$M$58:$M$73=$A36)*Septembre!$P$58:$P$73)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Septembre!$M$86:$M$154=$A36)*Septembre!$O$86:$O$154)-SUMPRODUCT((Septembre!$M$86:$M$154=$A36)*Septembre!$P$86:$P$154)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Septembre!$V$8:$V$76=$A36)*Septembre!$X$8:$X$76)-SUMPRODUCT((Septembre!$V$8:$V$76=$A36)*Septembre!$Y$8:$Y$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Septembre!$V$86:$V$154=$A36)*Septembre!$X$86:$X$154)-SUMPRODUCT((Septembre!$V$8:$V$76=$A36)*Septembre!$Y$8:$Y$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUM(BW36:CC36)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Octobre!$D$8:$D$76=$A36)*Octobre!$F$8:$F$76)-SUMPRODUCT((Octobre!$D$8:$D$76=$A36)*Octobre!$G$8:$G$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Octobre!$D86:$D$154=$A36)*Octobre!$F$86:$F$154)-SUMPRODUCT((Octobre!$D86:$D$154=$A36)*Octobre!$G$86:$G$154)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Octobre!$D$164:$D$232=$A36)*Octobre!$F$164:$F$232)-SUMPRODUCT((Octobre!$D$164:$D$232=$A36)*Octobre!$G$164:$G$232)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Octobre!$M$13:$M$46=$A36)*Octobre!$O$13:$O$46)+SUMPRODUCT((Octobre!$M$58:$M$73=$A36)*Octobre!$O$58:$O$73)-SUMPRODUCT((Octobre!$M$13:$M$46=$A36)*Octobre!$P$13:$P$46)-SUMPRODUCT((Octobre!$M$58:$M$73=$A36)*Octobre!$P$58:$P$73)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Octobre!$M$86:$M$154=$A36)*Octobre!$O$86:$O$154)-SUMPRODUCT((Octobre!$M$86:$M$154=$A36)*Octobre!$P$86:$P$154)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Octobre!$V$8:$V$76=$A36)*Octobre!$X$8:$X$76)-SUMPRODUCT((Octobre!$V$8:$V$76=$A36)*Octobre!$Y$8:$Y$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Octobre!$V$86:$V$154=$A36)*Octobre!$X$86:$X$154)-SUMPRODUCT((Octobre!$V$8:$V$76=$A36)*Octobre!$Y$8:$Y$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUM(CE36:CK36)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Novembre!$D$8:$D$76=$A36)*Novembre!$F$8:$F$76)-SUMPRODUCT((Novembre!$D$8:$D$76=$A36)*Novembre!$G$8:$G$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Novembre!$D86:$D$154=$A36)*Novembre!$F$86:$F$154)-SUMPRODUCT((Novembre!$D86:$D$154=$A36)*Novembre!$G$86:$G$154)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Novembre!$D$164:$D$232=$A36)*Novembre!$F$164:$F$232)-SUMPRODUCT((Novembre!$D$164:$D$232=$A36)*Novembre!$G$164:$G$232)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Novembre!$M$13:$M$46=$A36)*Novembre!$O$13:$O$46)+SUMPRODUCT((Novembre!$M$58:$M$73=$A36)*Novembre!$O$58:$O$73)-SUMPRODUCT((Novembre!$M$13:$M$46=$A36)*Novembre!$P$13:$P$46)-SUMPRODUCT((Novembre!$M$58:$M$73=$A36)*Novembre!$P$58:$P$73)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Novembre!$M$86:$M$154=$A36)*Novembre!$O$86:$O$154)-SUMPRODUCT((Novembre!$M$86:$M$154=$A36)*Novembre!$P$86:$P$154)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Novembre!$V$8:$V$76=$A36)*Novembre!$X$8:$X$76)-SUMPRODUCT((Novembre!$V$8:$V$76=$A36)*Novembre!$Y$8:$Y$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Novembre!$V$86:$V$154=$A36)*Novembre!$X$86:$X$154)-SUMPRODUCT((Novembre!$V$8:$V$76=$A36)*Novembre!$Y$8:$Y$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUM(CM36:CS36)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Décembre!$D$8:$D$76=$A36)*Décembre!$F$8:$F$76)-SUMPRODUCT((Décembre!$D$8:$D$76=$A36)*Décembre!$G$8:$G$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Décembre!$D86:$D$154=$A36)*Décembre!$F$86:$F$154)-SUMPRODUCT((Décembre!$D86:$D$154=$A36)*Décembre!$G$86:$G$154)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Décembre!$D$164:$D$232=$A36)*Décembre!$F$164:$F$232)-SUMPRODUCT((Décembre!$D$164:$D$232=$A36)*Décembre!$G$164:$G$232)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Décembre!$M$13:$M$46=$A36)*Décembre!$O$13:$O$46)+SUMPRODUCT((Décembre!$M$58:$M$73=$A36)*Décembre!$O$58:$O$73)-SUMPRODUCT((Décembre!$M$13:$M$46=$A36)*Décembre!$P$13:$P$46)-SUMPRODUCT((Décembre!$M$58:$M$73=$A36)*Décembre!$P$58:$P$73)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Décembre!$M$86:$M$154=$A36)*Décembre!$O$86:$O$154)-SUMPRODUCT((Décembre!$M$86:$M$154=$A36)*Décembre!$P$86:$P$154)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Décembre!$V$8:$V$76=$A36)*Décembre!$X$8:$X$76)-SUMPRODUCT((Décembre!$V$8:$V$76=$A36)*Décembre!$Y$8:$Y$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Décembre!$V$86:$V$154=$A36)*Décembre!$X$86:$X$154)-SUMPRODUCT((Décembre!$V$8:$V$76=$A36)*Décembre!$Y$8:$Y$76)","v":{"v":0,"d":"0.00 €"}}]
["CHARGES DE LOISIRS"]
["Loisir",{"$f":"SUM(C38:I38)","v":{"v":33.73,"d":"33.73 €"}},{"$f":"SUMPRODUCT(('Janvier '!$D$8:$D$76=$A38)*'Janvier '!$F$8:$F$76)-SUMPRODUCT(('Janvier '!$D$8:$D$76=$A38)*'Janvier '!$G$8:$G$76)","v":{"v":33.73,"d":"33.73 €"}},{"$f":"SUMPRODUCT(('Janvier '!$D86:$D$154=$A38)*'Janvier '!$F$86:$F$154)-SUMPRODUCT(('Janvier '!$D86:$D$154=$A38)*'Janvier '!$G$86:$G$154)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT(('Janvier '!$D$164:$D$232=$A38)*'Janvier '!$F$164:$F$232)-SUMPRODUCT(('Janvier '!$D$164:$D$232=$A38)*'Janvier '!$G$164:$G$232)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT(('Janvier '!$M$13:$M$46=$A38)*'Janvier '!$O$13:$O$46)+SUMPRODUCT(('Janvier '!$M$58:$M$73=$A38)*'Janvier '!$O$58:$O$73)-SUMPRODUCT(('Janvier '!$M$13:$M$46=$A38)*'Janvier '!$P$13:$P$46)-SUMPRODUCT(('Janvier '!$M$58:$M$73=$A38)*'Janvier '!$P$58:$P$73)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT(('Janvier '!$M$86:$M$154=$A38)*'Janvier '!$O$86:$O$154)-SUMPRODUCT(('Janvier '!$M$86:$M$154=$A38)*'Janvier '!$P$86:$P$154)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT(('Janvier '!$V$8:$V$76=$A38)*'Janvier '!$X$8:$X$76)-SUMPRODUCT(('Janvier '!$V$8:$V$76=$A38)*'Janvier '!$Y$8:$Y$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT(('Janvier '!$V$86:$V$154=$A38)*'Janvier '!$X$86:$X$154)-SUMPRODUCT(('Janvier '!$V$8:$V$76=$A38)*'Janvier '!$Y$8:$Y$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUM(K38:Q38)","v":{"v":14.74,"d":"14.74 €"}},{"$f":"SUMPRODUCT((Fevrier!$D$8:$D$76=$A38)*Fevrier!$F$8:$F$76)-SUMPRODUCT((Fevrier!$D$8:$D$76=$A38)*Fevrier!$G$8:$G$76)","v":{"v":14.74,"d":"14.74 €"}},{"$f":"SUMPRODUCT((Fevrier!$D86:$D$154=$A38)*Fevrier!$F$86:$F$154)-SUMPRODUCT((Fevrier!$D86:$D$154=$A38)*Fevrier!$G$86:$G$154)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Fevrier!$D$164:$D$232=$A38)*Fevrier!$F$164:$F$232)-SUMPRODUCT((Fevrier!$D$164:$D$232=$A38)*Fevrier!$G$164:$G$232)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Fevrier!$M$13:$M$46=$A38)*Fevrier!$O$13:$O$46)+SUMPRODUCT((Fevrier!$M$58:$M$73=$A38)*Fevrier!$O$58:$O$73)-SUMPRODUCT((Fevrier!$M$13:$M$46=$A38)*Fevrier!$P$13:$P$46)-SUMPRODUCT((Fevrier!$M$58:$M$73=$A38)*Fevrier!$P$58:$P$73)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Fevrier!$M$86:$M$154=$A38)*Fevrier!$O$86:$O$154)-SUMPRODUCT((Fevrier!$M$86:$M$154=$A38)*Fevrier!$P$86:$P$154)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Fevrier!$V$8:$V$76=$A38)*Fevrier!$X$8:$X$76)-SUMPRODUCT((Fevrier!$V$8:$V$76=$A38)*Fevrier!$Y$8:$Y$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Fevrier!$V$86:$V$154=$A38)*Fevrier!$X$86:$X$154)-SUMPRODUCT((Fevrier!$V$8:$V$76=$A38)*Fevrier!$Y$8:$Y$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUM(S38:Y38)","v":{"v":14.74,"d":"14.74 €"}},{"$f":"SUMPRODUCT((Mars!$D$8:$D$76=$A38)*Mars!$F$8:$F$76)-SUMPRODUCT((Mars!$D$8:$D$76=$A38)*Mars!$G$8:$G$76)","v":{"v":14.74,"d":"14.74 €"}},{"$f":"SUMPRODUCT((Mars!$D86:$D$154=$A38)*Mars!$F$86:$F$154)-SUMPRODUCT((Mars!$D86:$D$154=$A38)*Mars!$G$86:$G$154)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Mars!$D$164:$D$232=$A38)*Mars!$F$164:$F$232)-SUMPRODUCT((Mars!$D$164:$D$232=$A38)*Mars!$G$164:$G$232)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Mars!$M$13:$M$46=$A38)*Mars!$O$13:$O$46)+SUMPRODUCT((Mars!$M$58:$M$73=$A38)*Mars!$O$58:$O$73)-SUMPRODUCT((Mars!$M$13:$M$46=$A38)*Mars!$P$13:$P$46)-SUMPRODUCT((Mars!$M$58:$M$73=$A38)*Mars!$P$58:$P$73)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Mars!$M$86:$M$154=$A38)*Mars!$O$86:$O$154)-SUMPRODUCT((Mars!$M$86:$M$154=$A38)*Mars!$P$86:$P$154)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Mars!$V$8:$V$76=$A38)*Mars!$X$8:$X$76)-SUMPRODUCT((Mars!$V$8:$V$76=$A38)*Mars!$Y$8:$Y$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Mars!$V$86:$V$154=$A38)*Mars!$X$86:$X$154)-SUMPRODUCT((Mars!$V$8:$V$76=$A38)*Mars!$Y$8:$Y$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUM(AA38:AG38)","v":{"v":14.74,"d":"14.74 €"}},{"$f":"SUMPRODUCT((Avril!$D$8:$D$76=$A38)*Avril!$F$8:$F$76)-SUMPRODUCT((Avril!$D$8:$D$76=$A38)*Avril!$G$8:$G$76)","v":{"v":14.74,"d":"14.74 €"}},{"$f":"SUMPRODUCT((Avril!$D86:$D$154=$A38)*Avril!$F$86:$F$154)-SUMPRODUCT((Avril!$D86:$D$154=$A38)*Avril!$G$86:$G$154)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Avril!$D$164:$D$232=$A38)*Avril!$F$164:$F$232)-SUMPRODUCT((Avril!$D$164:$D$232=$A38)*Avril!$G$164:$G$232)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Avril!$M$13:$M$46=$A38)*Avril!$O$13:$O$46)+SUMPRODUCT((Avril!$M$58:$M$73=$A38)*Avril!$O$58:$O$73)-SUMPRODUCT((Avril!$M$13:$M$46=$A38)*Avril!$P$13:$P$46)-SUMPRODUCT((Avril!$M$58:$M$73=$A38)*Avril!$P$58:$P$73)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Avril!$M$86:$M$154=$A38)*Avril!$O$86:$O$154)-SUMPRODUCT((Avril!$M$86:$M$154=$A38)*Avril!$P$86:$P$154)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Avril!$V$8:$V$76=$A38)*Avril!$X$8:$X$76)-SUMPRODUCT((Avril!$V$8:$V$76=$A38)*Avril!$Y$8:$Y$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Avril!$V$86:$V$154=$A38)*Avril!$X$86:$X$154)-SUMPRODUCT((Avril!$V$8:$V$76=$A38)*Avril!$Y$8:$Y$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUM(AI38:AO38)","v":{"v":14.74,"d":"14.74 €"}},{"$f":"SUMPRODUCT((Mai!$D$8:$D$76=$A38)*Mai!$F$8:$F$76)-SUMPRODUCT((Mai!$D$8:$D$76=$A38)*Mai!$G$8:$G$76)","v":{"v":14.74,"d":"14.74 €"}},{"$f":"SUMPRODUCT((Mai!$D86:$D$154=$A38)*Mai!$F$86:$F$154)-SUMPRODUCT((Mai!$D86:$D$154=$A38)*Mai!$G$86:$G$154)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Mai!$D$164:$D$232=$A38)*Mai!$F$164:$F$232)-SUMPRODUCT((Mai!$D$164:$D$232=$A38)*Mai!$G$164:$G$232)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Mai!$M$13:$M$46=$A38)*Mai!$O$13:$O$46)+SUMPRODUCT((Mai!$M$58:$M$73=$A38)*Mai!$O$58:$O$73)-SUMPRODUCT((Mai!$M$13:$M$46=$A38)*Mai!$P$13:$P$46)-SUMPRODUCT((Mai!$M$58:$M$73=$A38)*Mai!$P$58:$P$73)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Mai!$M$86:$M$154=$A38)*Mai!$O$86:$O$154)-SUMPRODUCT((Mai!$M$86:$M$154=$A38)*Mai!$P$86:$P$154)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Mai!$V$8:$V$76=$A38)*Mai!$X$8:$X$76)-SUMPRODUCT((Mai!$V$8:$V$76=$A38)*Mai!$Y$8:$Y$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Mai!$V$86:$V$154=$A38)*Mai!$X$86:$X$154)-SUMPRODUCT((Mai!$V$8:$V$76=$A38)*Mai!$Y$8:$Y$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUM(AQ38:AW38)","v":{"v":14.74,"d":"14.74 €"}},{"$f":"SUMPRODUCT((Juin!$D$8:$D$76=$A38)*Juin!$F$8:$F$76)-SUMPRODUCT((Juin!$D$8:$D$76=$A38)*Juin!$G$8:$G$76)","v":{"v":14.74,"d":"14.74 €"}},{"$f":"SUMPRODUCT((Juin!$D86:$D$154=$A38)*Juin!$F$86:$F$154)-SUMPRODUCT((Juin!$D86:$D$154=$A38)*Juin!$G$86:$G$154)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Juin!$D$164:$D$232=$A38)*Juin!$F$164:$F$232)-SUMPRODUCT((Juin!$D$164:$D$232=$A38)*Juin!$G$164:$G$232)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Juin!$M$13:$M$46=$A38)*Juin!$O$13:$O$46)+SUMPRODUCT((Juin!$M$58:$M$73=$A38)*Juin!$O$58:$O$73)-SUMPRODUCT((Juin!$M$13:$M$46=$A38)*Juin!$P$13:$P$46)-SUMPRODUCT((Juin!$M$58:$M$73=$A38)*Juin!$P$58:$P$73)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Juin!$M$86:$M$154=$A38)*Juin!$O$86:$O$154)-SUMPRODUCT((Juin!$M$86:$M$154=$A38)*Juin!$P$86:$P$154)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Juin!$V$8:$V$76=$A38)*Juin!$X$8:$X$76)-SUMPRODUCT((Juin!$V$8:$V$76=$A38)*Juin!$Y$8:$Y$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Juin!$V$86:$V$154=$A38)*Juin!$X$86:$X$154)-SUMPRODUCT((Juin!$V$8:$V$76=$A38)*Juin!$Y$8:$Y$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUM(AY38:BE38)","v":{"v":14.74,"d":"14.74 €"}},{"$f":"SUMPRODUCT((Juillet!$D$8:$D$76=$A38)*Juillet!$F$8:$F$76)-SUMPRODUCT((Juillet!$D$8:$D$76=$A38)*Juillet!$G$8:$G$76)","v":{"v":14.74,"d":"14.74 €"}},{"$f":"SUMPRODUCT((Juillet!$D86:$D$154=$A38)*Juillet!$F$86:$F$154)-SUMPRODUCT((Juillet!$D86:$D$154=$A38)*Juillet!$G$86:$G$154)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Juillet!$D$164:$D$232=$A38)*Juillet!$F$164:$F$232)-SUMPRODUCT((Juillet!$D$164:$D$232=$A38)*Juillet!$G$164:$G$232)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Juillet!$M$13:$M$46=$A38)*Juillet!$O$13:$O$46)+SUMPRODUCT((Juillet!$M$58:$M$73=$A38)*Juillet!$O$58:$O$73)-SUMPRODUCT((Juillet!$M$13:$M$46=$A38)*Juillet!$P$13:$P$46)-SUMPRODUCT((Juillet!$M$58:$M$73=$A38)*Juillet!$P$58:$P$73)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Juillet!$M$86:$M$154=$A38)*Juillet!$O$86:$O$154)-SUMPRODUCT((Juillet!$M$86:$M$154=$A38)*Juillet!$P$86:$P$154)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Juillet!$V$8:$V$76=$A38)*Juillet!$X$8:$X$76)-SUMPRODUCT((Juillet!$V$8:$V$76=$A38)*Juillet!$Y$8:$Y$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Juillet!$V$86:$V$154=$A38)*Juillet!$X$86:$X$154)-SUMPRODUCT((Juillet!$V$8:$V$76=$A38)*Juillet!$Y$8:$Y$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUM(BG38:BM38)","v":{"v":14.74,"d":"14.74 €"}},{"$f":"SUMPRODUCT((Aout!$D$8:$D$76=$A38)*Aout!$F$8:$F$76)-SUMPRODUCT((Aout!$D$8:$D$76=$A38)*Aout!$G$8:$G$76)","v":{"v":14.74,"d":"14.74 €"}},{"$f":"SUMPRODUCT((Aout!$D86:$D$154=$A38)*Aout!$F$86:$F$154)-SUMPRODUCT((Aout!$D86:$D$154=$A38)*Aout!$G$86:$G$154)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Aout!$D$164:$D$232=$A38)*Aout!$F$164:$F$232)-SUMPRODUCT((Aout!$D$164:$D$232=$A38)*Aout!$G$164:$G$232)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Aout!$M$13:$M$46=$A38)*Aout!$O$13:$O$46)+SUMPRODUCT((Aout!$M$58:$M$73=$A38)*Aout!$O$58:$O$73)-SUMPRODUCT((Aout!$M$13:$M$46=$A38)*Aout!$P$13:$P$46)-SUMPRODUCT((Aout!$M$58:$M$73=$A38)*Aout!$P$58:$P$73)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Aout!$M$86:$M$154=$A38)*Aout!$O$86:$O$154)-SUMPRODUCT((Aout!$M$86:$M$154=$A38)*Aout!$P$86:$P$154)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Aout!$V$8:$V$76=$A38)*Aout!$X$8:$X$76)-SUMPRODUCT((Aout!$V$8:$V$76=$A38)*Aout!$Y$8:$Y$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Aout!$V$86:$V$154=$A38)*Aout!$X$86:$X$154)-SUMPRODUCT((Aout!$V$8:$V$76=$A38)*Aout!$Y$8:$Y$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUM(BO38:BU38)","v":{"v":14.74,"d":"14.74 €"}},{"$f":"SUMPRODUCT((Septembre!$D$8:$D$76=$A38)*Septembre!$F$8:$F$76)-SUMPRODUCT((Septembre!$D$8:$D$76=$A38)*Septembre!$G$8:$G$76)","v":{"v":14.74,"d":"14.74 €"}},{"$f":"SUMPRODUCT((Septembre!$D86:$D$154=$A38)*Septembre!$F$86:$F$154)-SUMPRODUCT((Septembre!$D86:$D$154=$A38)*Septembre!$G$86:$G$154)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Septembre!$D$164:$D$232=$A38)*Septembre!$F$164:$F$232)-SUMPRODUCT((Septembre!$D$164:$D$232=$A38)*Septembre!$G$164:$G$232)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Septembre!$M$13:$M$46=$A38)*Septembre!$O$13:$O$46)+SUMPRODUCT((Septembre!$M$58:$M$73=$A38)*Septembre!$O$58:$O$73)-SUMPRODUCT((Septembre!$M$13:$M$46=$A38)*Septembre!$P$13:$P$46)-SUMPRODUCT((Septembre!$M$58:$M$73=$A38)*Septembre!$P$58:$P$73)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Septembre!$M$86:$M$154=$A38)*Septembre!$O$86:$O$154)-SUMPRODUCT((Septembre!$M$86:$M$154=$A38)*Septembre!$P$86:$P$154)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Septembre!$V$8:$V$76=$A38)*Septembre!$X$8:$X$76)-SUMPRODUCT((Septembre!$V$8:$V$76=$A38)*Septembre!$Y$8:$Y$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Septembre!$V$86:$V$154=$A38)*Septembre!$X$86:$X$154)-SUMPRODUCT((Septembre!$V$8:$V$76=$A38)*Septembre!$Y$8:$Y$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUM(BW38:CC38)","v":{"v":14.74,"d":"14.74 €"}},{"$f":"SUMPRODUCT((Octobre!$D$8:$D$76=$A38)*Octobre!$F$8:$F$76)-SUMPRODUCT((Octobre!$D$8:$D$76=$A38)*Octobre!$G$8:$G$76)","v":{"v":14.74,"d":"14.74 €"}},{"$f":"SUMPRODUCT((Octobre!$D86:$D$154=$A38)*Octobre!$F$86:$F$154)-SUMPRODUCT((Octobre!$D86:$D$154=$A38)*Octobre!$G$86:$G$154)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Octobre!$D$164:$D$232=$A38)*Octobre!$F$164:$F$232)-SUMPRODUCT((Octobre!$D$164:$D$232=$A38)*Octobre!$G$164:$G$232)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Octobre!$M$13:$M$46=$A38)*Octobre!$O$13:$O$46)+SUMPRODUCT((Octobre!$M$58:$M$73=$A38)*Octobre!$O$58:$O$73)-SUMPRODUCT((Octobre!$M$13:$M$46=$A38)*Octobre!$P$13:$P$46)-SUMPRODUCT((Octobre!$M$58:$M$73=$A38)*Octobre!$P$58:$P$73)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Octobre!$M$86:$M$154=$A38)*Octobre!$O$86:$O$154)-SUMPRODUCT((Octobre!$M$86:$M$154=$A38)*Octobre!$P$86:$P$154)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Octobre!$V$8:$V$76=$A38)*Octobre!$X$8:$X$76)-SUMPRODUCT((Octobre!$V$8:$V$76=$A38)*Octobre!$Y$8:$Y$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Octobre!$V$86:$V$154=$A38)*Octobre!$X$86:$X$154)-SUMPRODUCT((Octobre!$V$8:$V$76=$A38)*Octobre!$Y$8:$Y$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUM(CE38:CK38)","v":{"v":14.74,"d":"14.74 €"}},{"$f":"SUMPRODUCT((Novembre!$D$8:$D$76=$A38)*Novembre!$F$8:$F$76)-SUMPRODUCT((Novembre!$D$8:$D$76=$A38)*Novembre!$G$8:$G$76)","v":{"v":14.74,"d":"14.74 €"}},{"$f":"SUMPRODUCT((Novembre!$D86:$D$154=$A38)*Novembre!$F$86:$F$154)-SUMPRODUCT((Novembre!$D86:$D$154=$A38)*Novembre!$G$86:$G$154)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Novembre!$D$164:$D$232=$A38)*Novembre!$F$164:$F$232)-SUMPRODUCT((Novembre!$D$164:$D$232=$A38)*Novembre!$G$164:$G$232)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Novembre!$M$13:$M$46=$A38)*Novembre!$O$13:$O$46)+SUMPRODUCT((Novembre!$M$58:$M$73=$A38)*Novembre!$O$58:$O$73)-SUMPRODUCT((Novembre!$M$13:$M$46=$A38)*Novembre!$P$13:$P$46)-SUMPRODUCT((Novembre!$M$58:$M$73=$A38)*Novembre!$P$58:$P$73)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Novembre!$M$86:$M$154=$A38)*Novembre!$O$86:$O$154)-SUMPRODUCT((Novembre!$M$86:$M$154=$A38)*Novembre!$P$86:$P$154)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Novembre!$V$8:$V$76=$A38)*Novembre!$X$8:$X$76)-SUMPRODUCT((Novembre!$V$8:$V$76=$A38)*Novembre!$Y$8:$Y$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Novembre!$V$86:$V$154=$A38)*Novembre!$X$86:$X$154)-SUMPRODUCT((Novembre!$V$8:$V$76=$A38)*Novembre!$Y$8:$Y$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUM(CM38:CS38)","v":{"v":14.74,"d":"14.74 €"}},{"$f":"SUMPRODUCT((Décembre!$D$8:$D$76=$A38)*Décembre!$F$8:$F$76)-SUMPRODUCT((Décembre!$D$8:$D$76=$A38)*Décembre!$G$8:$G$76)","v":{"v":14.74,"d":"14.74 €"}},{"$f":"SUMPRODUCT((Décembre!$D86:$D$154=$A38)*Décembre!$F$86:$F$154)-SUMPRODUCT((Décembre!$D86:$D$154=$A38)*Décembre!$G$86:$G$154)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Décembre!$D$164:$D$232=$A38)*Décembre!$F$164:$F$232)-SUMPRODUCT((Décembre!$D$164:$D$232=$A38)*Décembre!$G$164:$G$232)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Décembre!$M$13:$M$46=$A38)*Décembre!$O$13:$O$46)+SUMPRODUCT((Décembre!$M$58:$M$73=$A38)*Décembre!$O$58:$O$73)-SUMPRODUCT((Décembre!$M$13:$M$46=$A38)*Décembre!$P$13:$P$46)-SUMPRODUCT((Décembre!$M$58:$M$73=$A38)*Décembre!$P$58:$P$73)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Décembre!$M$86:$M$154=$A38)*Décembre!$O$86:$O$154)-SUMPRODUCT((Décembre!$M$86:$M$154=$A38)*Décembre!$P$86:$P$154)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Décembre!$V$8:$V$76=$A38)*Décembre!$X$8:$X$76)-SUMPRODUCT((Décembre!$V$8:$V$76=$A38)*Décembre!$Y$8:$Y$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Décembre!$V$86:$V$154=$A38)*Décembre!$X$86:$X$154)-SUMPRODUCT((Décembre!$V$8:$V$76=$A38)*Décembre!$Y$8:$Y$76)","v":{"v":0,"d":"0.00 €"}}]
["Restaurant",{"$f":"SUM(C39:I39)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT(('Janvier '!$D$8:$D$76=$A39)*'Janvier '!$F$8:$F$76)-SUMPRODUCT(('Janvier '!$D$8:$D$76=$A39)*'Janvier '!$G$8:$G$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT(('Janvier '!$D86:$D$154=$A39)*'Janvier '!$F$86:$F$154)-SUMPRODUCT(('Janvier '!$D86:$D$154=$A39)*'Janvier '!$G$86:$G$154)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT(('Janvier '!$D$164:$D$232=$A39)*'Janvier '!$F$164:$F$232)-SUMPRODUCT(('Janvier '!$D$164:$D$232=$A39)*'Janvier '!$G$164:$G$232)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT(('Janvier '!$M$13:$M$46=$A39)*'Janvier '!$O$13:$O$46)+SUMPRODUCT(('Janvier '!$M$58:$M$73=$A39)*'Janvier '!$O$58:$O$73)-SUMPRODUCT(('Janvier '!$M$13:$M$46=$A39)*'Janvier '!$P$13:$P$46)-SUMPRODUCT(('Janvier '!$M$58:$M$73=$A39)*'Janvier '!$P$58:$P$73)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT(('Janvier '!$M$86:$M$154=$A39)*'Janvier '!$O$86:$O$154)-SUMPRODUCT(('Janvier '!$M$86:$M$154=$A39)*'Janvier '!$P$86:$P$154)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT(('Janvier '!$V$8:$V$76=$A39)*'Janvier '!$X$8:$X$76)-SUMPRODUCT(('Janvier '!$V$8:$V$76=$A39)*'Janvier '!$Y$8:$Y$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT(('Janvier '!$V$86:$V$154=$A39)*'Janvier '!$X$86:$X$154)-SUMPRODUCT(('Janvier '!$V$8:$V$76=$A39)*'Janvier '!$Y$8:$Y$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUM(K39:Q39)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Fevrier!$D$8:$D$76=$A39)*Fevrier!$F$8:$F$76)-SUMPRODUCT((Fevrier!$D$8:$D$76=$A39)*Fevrier!$G$8:$G$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Fevrier!$D86:$D$154=$A39)*Fevrier!$F$86:$F$154)-SUMPRODUCT((Fevrier!$D86:$D$154=$A39)*Fevrier!$G$86:$G$154)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Fevrier!$D$164:$D$232=$A39)*Fevrier!$F$164:$F$232)-SUMPRODUCT((Fevrier!$D$164:$D$232=$A39)*Fevrier!$G$164:$G$232)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Fevrier!$M$13:$M$46=$A39)*Fevrier!$O$13:$O$46)+SUMPRODUCT((Fevrier!$M$58:$M$73=$A39)*Fevrier!$O$58:$O$73)-SUMPRODUCT((Fevrier!$M$13:$M$46=$A39)*Fevrier!$P$13:$P$46)-SUMPRODUCT((Fevrier!$M$58:$M$73=$A39)*Fevrier!$P$58:$P$73)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Fevrier!$M$86:$M$154=$A39)*Fevrier!$O$86:$O$154)-SUMPRODUCT((Fevrier!$M$86:$M$154=$A39)*Fevrier!$P$86:$P$154)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Fevrier!$V$8:$V$76=$A39)*Fevrier!$X$8:$X$76)-SUMPRODUCT((Fevrier!$V$8:$V$76=$A39)*Fevrier!$Y$8:$Y$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Fevrier!$V$86:$V$154=$A39)*Fevrier!$X$86:$X$154)-SUMPRODUCT((Fevrier!$V$8:$V$76=$A39)*Fevrier!$Y$8:$Y$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUM(S39:Y39)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Mars!$D$8:$D$76=$A39)*Mars!$F$8:$F$76)-SUMPRODUCT((Mars!$D$8:$D$76=$A39)*Mars!$G$8:$G$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Mars!$D86:$D$154=$A39)*Mars!$F$86:$F$154)-SUMPRODUCT((Mars!$D86:$D$154=$A39)*Mars!$G$86:$G$154)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Mars!$D$164:$D$232=$A39)*Mars!$F$164:$F$232)-SUMPRODUCT((Mars!$D$164:$D$232=$A39)*Mars!$G$164:$G$232)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Mars!$M$13:$M$46=$A39)*Mars!$O$13:$O$46)+SUMPRODUCT((Mars!$M$58:$M$73=$A39)*Mars!$O$58:$O$73)-SUMPRODUCT((Mars!$M$13:$M$46=$A39)*Mars!$P$13:$P$46)-SUMPRODUCT((Mars!$M$58:$M$73=$A39)*Mars!$P$58:$P$73)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Mars!$M$86:$M$154=$A39)*Mars!$O$86:$O$154)-SUMPRODUCT((Mars!$M$86:$M$154=$A39)*Mars!$P$86:$P$154)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Mars!$V$8:$V$76=$A39)*Mars!$X$8:$X$76)-SUMPRODUCT((Mars!$V$8:$V$76=$A39)*Mars!$Y$8:$Y$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Mars!$V$86:$V$154=$A39)*Mars!$X$86:$X$154)-SUMPRODUCT((Mars!$V$8:$V$76=$A39)*Mars!$Y$8:$Y$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUM(AA39:AG39)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Avril!$D$8:$D$76=$A39)*Avril!$F$8:$F$76)-SUMPRODUCT((Avril!$D$8:$D$76=$A39)*Avril!$G$8:$G$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Avril!$D86:$D$154=$A39)*Avril!$F$86:$F$154)-SUMPRODUCT((Avril!$D86:$D$154=$A39)*Avril!$G$86:$G$154)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Avril!$D$164:$D$232=$A39)*Avril!$F$164:$F$232)-SUMPRODUCT((Avril!$D$164:$D$232=$A39)*Avril!$G$164:$G$232)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Avril!$M$13:$M$46=$A39)*Avril!$O$13:$O$46)+SUMPRODUCT((Avril!$M$58:$M$73=$A39)*Avril!$O$58:$O$73)-SUMPRODUCT((Avril!$M$13:$M$46=$A39)*Avril!$P$13:$P$46)-SUMPRODUCT((Avril!$M$58:$M$73=$A39)*Avril!$P$58:$P$73)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Avril!$M$86:$M$154=$A39)*Avril!$O$86:$O$154)-SUMPRODUCT((Avril!$M$86:$M$154=$A39)*Avril!$P$86:$P$154)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Avril!$V$8:$V$76=$A39)*Avril!$X$8:$X$76)-SUMPRODUCT((Avril!$V$8:$V$76=$A39)*Avril!$Y$8:$Y$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Avril!$V$86:$V$154=$A39)*Avril!$X$86:$X$154)-SUMPRODUCT((Avril!$V$8:$V$76=$A39)*Avril!$Y$8:$Y$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUM(AI39:AO39)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Mai!$D$8:$D$76=$A39)*Mai!$F$8:$F$76)-SUMPRODUCT((Mai!$D$8:$D$76=$A39)*Mai!$G$8:$G$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Mai!$D86:$D$154=$A39)*Mai!$F$86:$F$154)-SUMPRODUCT((Mai!$D86:$D$154=$A39)*Mai!$G$86:$G$154)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Mai!$D$164:$D$232=$A39)*Mai!$F$164:$F$232)-SUMPRODUCT((Mai!$D$164:$D$232=$A39)*Mai!$G$164:$G$232)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Mai!$M$13:$M$46=$A39)*Mai!$O$13:$O$46)+SUMPRODUCT((Mai!$M$58:$M$73=$A39)*Mai!$O$58:$O$73)-SUMPRODUCT((Mai!$M$13:$M$46=$A39)*Mai!$P$13:$P$46)-SUMPRODUCT((Mai!$M$58:$M$73=$A39)*Mai!$P$58:$P$73)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Mai!$M$86:$M$154=$A39)*Mai!$O$86:$O$154)-SUMPRODUCT((Mai!$M$86:$M$154=$A39)*Mai!$P$86:$P$154)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Mai!$V$8:$V$76=$A39)*Mai!$X$8:$X$76)-SUMPRODUCT((Mai!$V$8:$V$76=$A39)*Mai!$Y$8:$Y$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Mai!$V$86:$V$154=$A39)*Mai!$X$86:$X$154)-SUMPRODUCT((Mai!$V$8:$V$76=$A39)*Mai!$Y$8:$Y$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUM(AQ39:AW39)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Juin!$D$8:$D$76=$A39)*Juin!$F$8:$F$76)-SUMPRODUCT((Juin!$D$8:$D$76=$A39)*Juin!$G$8:$G$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Juin!$D86:$D$154=$A39)*Juin!$F$86:$F$154)-SUMPRODUCT((Juin!$D86:$D$154=$A39)*Juin!$G$86:$G$154)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Juin!$D$164:$D$232=$A39)*Juin!$F$164:$F$232)-SUMPRODUCT((Juin!$D$164:$D$232=$A39)*Juin!$G$164:$G$232)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Juin!$M$13:$M$46=$A39)*Juin!$O$13:$O$46)+SUMPRODUCT((Juin!$M$58:$M$73=$A39)*Juin!$O$58:$O$73)-SUMPRODUCT((Juin!$M$13:$M$46=$A39)*Juin!$P$13:$P$46)-SUMPRODUCT((Juin!$M$58:$M$73=$A39)*Juin!$P$58:$P$73)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Juin!$M$86:$M$154=$A39)*Juin!$O$86:$O$154)-SUMPRODUCT((Juin!$M$86:$M$154=$A39)*Juin!$P$86:$P$154)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Juin!$V$8:$V$76=$A39)*Juin!$X$8:$X$76)-SUMPRODUCT((Juin!$V$8:$V$76=$A39)*Juin!$Y$8:$Y$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Juin!$V$86:$V$154=$A39)*Juin!$X$86:$X$154)-SUMPRODUCT((Juin!$V$8:$V$76=$A39)*Juin!$Y$8:$Y$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUM(AY39:BE39)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Juillet!$D$8:$D$76=$A39)*Juillet!$F$8:$F$76)-SUMPRODUCT((Juillet!$D$8:$D$76=$A39)*Juillet!$G$8:$G$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Juillet!$D86:$D$154=$A39)*Juillet!$F$86:$F$154)-SUMPRODUCT((Juillet!$D86:$D$154=$A39)*Juillet!$G$86:$G$154)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Juillet!$D$164:$D$232=$A39)*Juillet!$F$164:$F$232)-SUMPRODUCT((Juillet!$D$164:$D$232=$A39)*Juillet!$G$164:$G$232)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Juillet!$M$13:$M$46=$A39)*Juillet!$O$13:$O$46)+SUMPRODUCT((Juillet!$M$58:$M$73=$A39)*Juillet!$O$58:$O$73)-SUMPRODUCT((Juillet!$M$13:$M$46=$A39)*Juillet!$P$13:$P$46)-SUMPRODUCT((Juillet!$M$58:$M$73=$A39)*Juillet!$P$58:$P$73)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Juillet!$M$86:$M$154=$A39)*Juillet!$O$86:$O$154)-SUMPRODUCT((Juillet!$M$86:$M$154=$A39)*Juillet!$P$86:$P$154)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Juillet!$V$8:$V$76=$A39)*Juillet!$X$8:$X$76)-SUMPRODUCT((Juillet!$V$8:$V$76=$A39)*Juillet!$Y$8:$Y$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Juillet!$V$86:$V$154=$A39)*Juillet!$X$86:$X$154)-SUMPRODUCT((Juillet!$V$8:$V$76=$A39)*Juillet!$Y$8:$Y$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUM(BG39:BM39)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Aout!$D$8:$D$76=$A39)*Aout!$F$8:$F$76)-SUMPRODUCT((Aout!$D$8:$D$76=$A39)*Aout!$G$8:$G$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Aout!$D86:$D$154=$A39)*Aout!$F$86:$F$154)-SUMPRODUCT((Aout!$D86:$D$154=$A39)*Aout!$G$86:$G$154)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Aout!$D$164:$D$232=$A39)*Aout!$F$164:$F$232)-SUMPRODUCT((Aout!$D$164:$D$232=$A39)*Aout!$G$164:$G$232)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Aout!$M$13:$M$46=$A39)*Aout!$O$13:$O$46)+SUMPRODUCT((Aout!$M$58:$M$73=$A39)*Aout!$O$58:$O$73)-SUMPRODUCT((Aout!$M$13:$M$46=$A39)*Aout!$P$13:$P$46)-SUMPRODUCT((Aout!$M$58:$M$73=$A39)*Aout!$P$58:$P$73)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Aout!$M$86:$M$154=$A39)*Aout!$O$86:$O$154)-SUMPRODUCT((Aout!$M$86:$M$154=$A39)*Aout!$P$86:$P$154)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Aout!$V$8:$V$76=$A39)*Aout!$X$8:$X$76)-SUMPRODUCT((Aout!$V$8:$V$76=$A39)*Aout!$Y$8:$Y$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Aout!$V$86:$V$154=$A39)*Aout!$X$86:$X$154)-SUMPRODUCT((Aout!$V$8:$V$76=$A39)*Aout!$Y$8:$Y$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUM(BO39:BU39)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Septembre!$D$8:$D$76=$A39)*Septembre!$F$8:$F$76)-SUMPRODUCT((Septembre!$D$8:$D$76=$A39)*Septembre!$G$8:$G$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Septembre!$D86:$D$154=$A39)*Septembre!$F$86:$F$154)-SUMPRODUCT((Septembre!$D86:$D$154=$A39)*Septembre!$G$86:$G$154)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Septembre!$D$164:$D$232=$A39)*Septembre!$F$164:$F$232)-SUMPRODUCT((Septembre!$D$164:$D$232=$A39)*Septembre!$G$164:$G$232)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Septembre!$M$13:$M$46=$A39)*Septembre!$O$13:$O$46)+SUMPRODUCT((Septembre!$M$58:$M$73=$A39)*Septembre!$O$58:$O$73)-SUMPRODUCT((Septembre!$M$13:$M$46=$A39)*Septembre!$P$13:$P$46)-SUMPRODUCT((Septembre!$M$58:$M$73=$A39)*Septembre!$P$58:$P$73)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Septembre!$M$86:$M$154=$A39)*Septembre!$O$86:$O$154)-SUMPRODUCT((Septembre!$M$86:$M$154=$A39)*Septembre!$P$86:$P$154)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Septembre!$V$8:$V$76=$A39)*Septembre!$X$8:$X$76)-SUMPRODUCT((Septembre!$V$8:$V$76=$A39)*Septembre!$Y$8:$Y$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Septembre!$V$86:$V$154=$A39)*Septembre!$X$86:$X$154)-SUMPRODUCT((Septembre!$V$8:$V$76=$A39)*Septembre!$Y$8:$Y$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUM(BW39:CC39)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Octobre!$D$8:$D$76=$A39)*Octobre!$F$8:$F$76)-SUMPRODUCT((Octobre!$D$8:$D$76=$A39)*Octobre!$G$8:$G$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Octobre!$D86:$D$154=$A39)*Octobre!$F$86:$F$154)-SUMPRODUCT((Octobre!$D86:$D$154=$A39)*Octobre!$G$86:$G$154)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Octobre!$D$164:$D$232=$A39)*Octobre!$F$164:$F$232)-SUMPRODUCT((Octobre!$D$164:$D$232=$A39)*Octobre!$G$164:$G$232)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Octobre!$M$13:$M$46=$A39)*Octobre!$O$13:$O$46)+SUMPRODUCT((Octobre!$M$58:$M$73=$A39)*Octobre!$O$58:$O$73)-SUMPRODUCT((Octobre!$M$13:$M$46=$A39)*Octobre!$P$13:$P$46)-SUMPRODUCT((Octobre!$M$58:$M$73=$A39)*Octobre!$P$58:$P$73)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Octobre!$M$86:$M$154=$A39)*Octobre!$O$86:$O$154)-SUMPRODUCT((Octobre!$M$86:$M$154=$A39)*Octobre!$P$86:$P$154)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Octobre!$V$8:$V$76=$A39)*Octobre!$X$8:$X$76)-SUMPRODUCT((Octobre!$V$8:$V$76=$A39)*Octobre!$Y$8:$Y$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Octobre!$V$86:$V$154=$A39)*Octobre!$X$86:$X$154)-SUMPRODUCT((Octobre!$V$8:$V$76=$A39)*Octobre!$Y$8:$Y$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUM(CE39:CK39)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Novembre!$D$8:$D$76=$A39)*Novembre!$F$8:$F$76)-SUMPRODUCT((Novembre!$D$8:$D$76=$A39)*Novembre!$G$8:$G$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Novembre!$D86:$D$154=$A39)*Novembre!$F$86:$F$154)-SUMPRODUCT((Novembre!$D86:$D$154=$A39)*Novembre!$G$86:$G$154)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Novembre!$D$164:$D$232=$A39)*Novembre!$F$164:$F$232)-SUMPRODUCT((Novembre!$D$164:$D$232=$A39)*Novembre!$G$164:$G$232)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Novembre!$M$13:$M$46=$A39)*Novembre!$O$13:$O$46)+SUMPRODUCT((Novembre!$M$58:$M$73=$A39)*Novembre!$O$58:$O$73)-SUMPRODUCT((Novembre!$M$13:$M$46=$A39)*Novembre!$P$13:$P$46)-SUMPRODUCT((Novembre!$M$58:$M$73=$A39)*Novembre!$P$58:$P$73)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Novembre!$M$86:$M$154=$A39)*Novembre!$O$86:$O$154)-SUMPRODUCT((Novembre!$M$86:$M$154=$A39)*Novembre!$P$86:$P$154)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Novembre!$V$8:$V$76=$A39)*Novembre!$X$8:$X$76)-SUMPRODUCT((Novembre!$V$8:$V$76=$A39)*Novembre!$Y$8:$Y$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Novembre!$V$86:$V$154=$A39)*Novembre!$X$86:$X$154)-SUMPRODUCT((Novembre!$V$8:$V$76=$A39)*Novembre!$Y$8:$Y$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUM(CM39:CS39)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Décembre!$D$8:$D$76=$A39)*Décembre!$F$8:$F$76)-SUMPRODUCT((Décembre!$D$8:$D$76=$A39)*Décembre!$G$8:$G$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Décembre!$D86:$D$154=$A39)*Décembre!$F$86:$F$154)-SUMPRODUCT((Décembre!$D86:$D$154=$A39)*Décembre!$G$86:$G$154)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Décembre!$D$164:$D$232=$A39)*Décembre!$F$164:$F$232)-SUMPRODUCT((Décembre!$D$164:$D$232=$A39)*Décembre!$G$164:$G$232)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Décembre!$M$13:$M$46=$A39)*Décembre!$O$13:$O$46)+SUMPRODUCT((Décembre!$M$58:$M$73=$A39)*Décembre!$O$58:$O$73)-SUMPRODUCT((Décembre!$M$13:$M$46=$A39)*Décembre!$P$13:$P$46)-SUMPRODUCT((Décembre!$M$58:$M$73=$A39)*Décembre!$P$58:$P$73)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Décembre!$M$86:$M$154=$A39)*Décembre!$O$86:$O$154)-SUMPRODUCT((Décembre!$M$86:$M$154=$A39)*Décembre!$P$86:$P$154)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Décembre!$V$8:$V$76=$A39)*Décembre!$X$8:$X$76)-SUMPRODUCT((Décembre!$V$8:$V$76=$A39)*Décembre!$Y$8:$Y$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Décembre!$V$86:$V$154=$A39)*Décembre!$X$86:$X$154)-SUMPRODUCT((Décembre!$V$8:$V$76=$A39)*Décembre!$Y$8:$Y$76)","v":{"v":0,"d":"0.00 €"}}]
["Sorties diverses",{"v":0,"d":"0.00 €"},{"$f":"SUMPRODUCT(('Janvier '!$D$8:$D$76=$A40)*'Janvier '!$F$8:$F$76)-SUMPRODUCT(('Janvier '!$D$8:$D$76=$A40)*'Janvier '!$G$8:$G$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT(('Janvier '!$D86:$D$154=$A40)*'Janvier '!$F$86:$F$154)-SUMPRODUCT(('Janvier '!$D86:$D$154=$A40)*'Janvier '!$G$86:$G$154)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT(('Janvier '!$D$164:$D$232=$A40)*'Janvier '!$F$164:$F$232)-SUMPRODUCT(('Janvier '!$D$164:$D$232=$A40)*'Janvier '!$G$164:$G$232)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT(('Janvier '!$M$13:$M$46=$A40)*'Janvier '!$O$13:$O$46)+SUMPRODUCT(('Janvier '!$M$58:$M$73=$A40)*'Janvier '!$O$58:$O$73)-SUMPRODUCT(('Janvier '!$M$13:$M$46=$A40)*'Janvier '!$P$13:$P$46)-SUMPRODUCT(('Janvier '!$M$58:$M$73=$A40)*'Janvier '!$P$58:$P$73)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT(('Janvier '!$M$86:$M$154=$A40)*'Janvier '!$O$86:$O$154)-SUMPRODUCT(('Janvier '!$M$86:$M$154=$A40)*'Janvier '!$P$86:$P$154)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT(('Janvier '!$V$8:$V$76=$A40)*'Janvier '!$X$8:$X$76)-SUMPRODUCT(('Janvier '!$V$8:$V$76=$A40)*'Janvier '!$Y$8:$Y$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT(('Janvier '!$V$86:$V$154=$A40)*'Janvier '!$X$86:$X$154)-SUMPRODUCT(('Janvier '!$V$8:$V$76=$A40)*'Janvier '!$Y$8:$Y$76)","v":{"v":0,"d":"0.00 €"}},{"v":0,"d":"0.00 €"},{"$f":"SUMPRODUCT((Fevrier!$D$8:$D$76=$A40)*Fevrier!$F$8:$F$76)-SUMPRODUCT((Fevrier!$D$8:$D$76=$A40)*Fevrier!$G$8:$G$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Fevrier!$D86:$D$154=$A40)*Fevrier!$F$86:$F$154)-SUMPRODUCT((Fevrier!$D86:$D$154=$A40)*Fevrier!$G$86:$G$154)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Fevrier!$D$164:$D$232=$A40)*Fevrier!$F$164:$F$232)-SUMPRODUCT((Fevrier!$D$164:$D$232=$A40)*Fevrier!$G$164:$G$232)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Fevrier!$M$13:$M$46=$A40)*Fevrier!$O$13:$O$46)+SUMPRODUCT((Fevrier!$M$58:$M$73=$A40)*Fevrier!$O$58:$O$73)-SUMPRODUCT((Fevrier!$M$13:$M$46=$A40)*Fevrier!$P$13:$P$46)-SUMPRODUCT((Fevrier!$M$58:$M$73=$A40)*Fevrier!$P$58:$P$73)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Fevrier!$M$86:$M$154=$A40)*Fevrier!$O$86:$O$154)-SUMPRODUCT((Fevrier!$M$86:$M$154=$A40)*Fevrier!$P$86:$P$154)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Fevrier!$V$8:$V$76=$A40)*Fevrier!$X$8:$X$76)-SUMPRODUCT((Fevrier!$V$8:$V$76=$A40)*Fevrier!$Y$8:$Y$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Fevrier!$V$86:$V$154=$A40)*Fevrier!$X$86:$X$154)-SUMPRODUCT((Fevrier!$V$8:$V$76=$A40)*Fevrier!$Y$8:$Y$76)","v":{"v":0,"d":"0.00 €"}},{"v":0,"d":"0.00 €"},{"$f":"SUMPRODUCT((Mars!$D$8:$D$76=$A40)*Mars!$F$8:$F$76)-SUMPRODUCT((Mars!$D$8:$D$76=$A40)*Mars!$G$8:$G$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Mars!$D86:$D$154=$A40)*Mars!$F$86:$F$154)-SUMPRODUCT((Mars!$D86:$D$154=$A40)*Mars!$G$86:$G$154)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Mars!$D$164:$D$232=$A40)*Mars!$F$164:$F$232)-SUMPRODUCT((Mars!$D$164:$D$232=$A40)*Mars!$G$164:$G$232)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Mars!$M$13:$M$46=$A40)*Mars!$O$13:$O$46)+SUMPRODUCT((Mars!$M$58:$M$73=$A40)*Mars!$O$58:$O$73)-SUMPRODUCT((Mars!$M$13:$M$46=$A40)*Mars!$P$13:$P$46)-SUMPRODUCT((Mars!$M$58:$M$73=$A40)*Mars!$P$58:$P$73)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Mars!$M$86:$M$154=$A40)*Mars!$O$86:$O$154)-SUMPRODUCT((Mars!$M$86:$M$154=$A40)*Mars!$P$86:$P$154)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Mars!$V$8:$V$76=$A40)*Mars!$X$8:$X$76)-SUMPRODUCT((Mars!$V$8:$V$76=$A40)*Mars!$Y$8:$Y$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Mars!$V$86:$V$154=$A40)*Mars!$X$86:$X$154)-SUMPRODUCT((Mars!$V$8:$V$76=$A40)*Mars!$Y$8:$Y$76)","v":{"v":0,"d":"0.00 €"}},{"v":0,"d":"0.00 €"},{"$f":"SUMPRODUCT((Avril!$D$8:$D$76=$A40)*Avril!$F$8:$F$76)-SUMPRODUCT((Avril!$D$8:$D$76=$A40)*Avril!$G$8:$G$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Avril!$D86:$D$154=$A40)*Avril!$F$86:$F$154)-SUMPRODUCT((Avril!$D86:$D$154=$A40)*Avril!$G$86:$G$154)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Avril!$D$164:$D$232=$A40)*Avril!$F$164:$F$232)-SUMPRODUCT((Avril!$D$164:$D$232=$A40)*Avril!$G$164:$G$232)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Avril!$M$13:$M$46=$A40)*Avril!$O$13:$O$46)+SUMPRODUCT((Avril!$M$58:$M$73=$A40)*Avril!$O$58:$O$73)-SUMPRODUCT((Avril!$M$13:$M$46=$A40)*Avril!$P$13:$P$46)-SUMPRODUCT((Avril!$M$58:$M$73=$A40)*Avril!$P$58:$P$73)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Avril!$M$86:$M$154=$A40)*Avril!$O$86:$O$154)-SUMPRODUCT((Avril!$M$86:$M$154=$A40)*Avril!$P$86:$P$154)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Avril!$V$8:$V$76=$A40)*Avril!$X$8:$X$76)-SUMPRODUCT((Avril!$V$8:$V$76=$A40)*Avril!$Y$8:$Y$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Avril!$V$86:$V$154=$A40)*Avril!$X$86:$X$154)-SUMPRODUCT((Avril!$V$8:$V$76=$A40)*Avril!$Y$8:$Y$76)","v":{"v":0,"d":"0.00 €"}},{"v":0,"d":"0.00 €"},{"$f":"SUMPRODUCT((Mai!$D$8:$D$76=$A40)*Mai!$F$8:$F$76)-SUMPRODUCT((Mai!$D$8:$D$76=$A40)*Mai!$G$8:$G$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Mai!$D86:$D$154=$A40)*Mai!$F$86:$F$154)-SUMPRODUCT((Mai!$D86:$D$154=$A40)*Mai!$G$86:$G$154)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Mai!$D$164:$D$232=$A40)*Mai!$F$164:$F$232)-SUMPRODUCT((Mai!$D$164:$D$232=$A40)*Mai!$G$164:$G$232)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Mai!$M$13:$M$46=$A40)*Mai!$O$13:$O$46)+SUMPRODUCT((Mai!$M$58:$M$73=$A40)*Mai!$O$58:$O$73)-SUMPRODUCT((Mai!$M$13:$M$46=$A40)*Mai!$P$13:$P$46)-SUMPRODUCT((Mai!$M$58:$M$73=$A40)*Mai!$P$58:$P$73)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Mai!$M$86:$M$154=$A40)*Mai!$O$86:$O$154)-SUMPRODUCT((Mai!$M$86:$M$154=$A40)*Mai!$P$86:$P$154)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Mai!$V$8:$V$76=$A40)*Mai!$X$8:$X$76)-SUMPRODUCT((Mai!$V$8:$V$76=$A40)*Mai!$Y$8:$Y$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Mai!$V$86:$V$154=$A40)*Mai!$X$86:$X$154)-SUMPRODUCT((Mai!$V$8:$V$76=$A40)*Mai!$Y$8:$Y$76)","v":{"v":0,"d":"0.00 €"}},{"v":0,"d":"0.00 €"},{"$f":"SUMPRODUCT((Juin!$D$8:$D$76=$A40)*Juin!$F$8:$F$76)-SUMPRODUCT((Juin!$D$8:$D$76=$A40)*Juin!$G$8:$G$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Juin!$D86:$D$154=$A40)*Juin!$F$86:$F$154)-SUMPRODUCT((Juin!$D86:$D$154=$A40)*Juin!$G$86:$G$154)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Juin!$D$164:$D$232=$A40)*Juin!$F$164:$F$232)-SUMPRODUCT((Juin!$D$164:$D$232=$A40)*Juin!$G$164:$G$232)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Juin!$M$13:$M$46=$A40)*Juin!$O$13:$O$46)+SUMPRODUCT((Juin!$M$58:$M$73=$A40)*Juin!$O$58:$O$73)-SUMPRODUCT((Juin!$M$13:$M$46=$A40)*Juin!$P$13:$P$46)-SUMPRODUCT((Juin!$M$58:$M$73=$A40)*Juin!$P$58:$P$73)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Juin!$M$86:$M$154=$A40)*Juin!$O$86:$O$154)-SUMPRODUCT((Juin!$M$86:$M$154=$A40)*Juin!$P$86:$P$154)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Juin!$V$8:$V$76=$A40)*Juin!$X$8:$X$76)-SUMPRODUCT((Juin!$V$8:$V$76=$A40)*Juin!$Y$8:$Y$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Juin!$V$86:$V$154=$A40)*Juin!$X$86:$X$154)-SUMPRODUCT((Juin!$V$8:$V$76=$A40)*Juin!$Y$8:$Y$76)","v":{"v":0,"d":"0.00 €"}},{"v":0,"d":"0.00 €"},{"$f":"SUMPRODUCT((Juillet!$D$8:$D$76=$A40)*Juillet!$F$8:$F$76)-SUMPRODUCT((Juillet!$D$8:$D$76=$A40)*Juillet!$G$8:$G$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Juillet!$D86:$D$154=$A40)*Juillet!$F$86:$F$154)-SUMPRODUCT((Juillet!$D86:$D$154=$A40)*Juillet!$G$86:$G$154)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Juillet!$D$164:$D$232=$A40)*Juillet!$F$164:$F$232)-SUMPRODUCT((Juillet!$D$164:$D$232=$A40)*Juillet!$G$164:$G$232)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Juillet!$M$13:$M$46=$A40)*Juillet!$O$13:$O$46)+SUMPRODUCT((Juillet!$M$58:$M$73=$A40)*Juillet!$O$58:$O$73)-SUMPRODUCT((Juillet!$M$13:$M$46=$A40)*Juillet!$P$13:$P$46)-SUMPRODUCT((Juillet!$M$58:$M$73=$A40)*Juillet!$P$58:$P$73)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Juillet!$M$86:$M$154=$A40)*Juillet!$O$86:$O$154)-SUMPRODUCT((Juillet!$M$86:$M$154=$A40)*Juillet!$P$86:$P$154)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Juillet!$V$8:$V$76=$A40)*Juillet!$X$8:$X$76)-SUMPRODUCT((Juillet!$V$8:$V$76=$A40)*Juillet!$Y$8:$Y$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Juillet!$V$86:$V$154=$A40)*Juillet!$X$86:$X$154)-SUMPRODUCT((Juillet!$V$8:$V$76=$A40)*Juillet!$Y$8:$Y$76)","v":{"v":0,"d":"0.00 €"}},{"v":0,"d":"0.00 €"},{"$f":"SUMPRODUCT((Aout!$D$8:$D$76=$A40)*Aout!$F$8:$F$76)-SUMPRODUCT((Aout!$D$8:$D$76=$A40)*Aout!$G$8:$G$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Aout!$D86:$D$154=$A40)*Aout!$F$86:$F$154)-SUMPRODUCT((Aout!$D86:$D$154=$A40)*Aout!$G$86:$G$154)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Aout!$D$164:$D$232=$A40)*Aout!$F$164:$F$232)-SUMPRODUCT((Aout!$D$164:$D$232=$A40)*Aout!$G$164:$G$232)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Aout!$M$13:$M$46=$A40)*Aout!$O$13:$O$46)+SUMPRODUCT((Aout!$M$58:$M$73=$A40)*Aout!$O$58:$O$73)-SUMPRODUCT((Aout!$M$13:$M$46=$A40)*Aout!$P$13:$P$46)-SUMPRODUCT((Aout!$M$58:$M$73=$A40)*Aout!$P$58:$P$73)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Aout!$M$86:$M$154=$A40)*Aout!$O$86:$O$154)-SUMPRODUCT((Aout!$M$86:$M$154=$A40)*Aout!$P$86:$P$154)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Aout!$V$8:$V$76=$A40)*Aout!$X$8:$X$76)-SUMPRODUCT((Aout!$V$8:$V$76=$A40)*Aout!$Y$8:$Y$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Aout!$V$86:$V$154=$A40)*Aout!$X$86:$X$154)-SUMPRODUCT((Aout!$V$8:$V$76=$A40)*Aout!$Y$8:$Y$76)","v":{"v":0,"d":"0.00 €"}},{"v":0,"d":"0.00 €"},{"$f":"SUMPRODUCT((Septembre!$D$8:$D$76=$A40)*Septembre!$F$8:$F$76)-SUMPRODUCT((Septembre!$D$8:$D$76=$A40)*Septembre!$G$8:$G$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Septembre!$D86:$D$154=$A40)*Septembre!$F$86:$F$154)-SUMPRODUCT((Septembre!$D86:$D$154=$A40)*Septembre!$G$86:$G$154)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Septembre!$D$164:$D$232=$A40)*Septembre!$F$164:$F$232)-SUMPRODUCT((Septembre!$D$164:$D$232=$A40)*Septembre!$G$164:$G$232)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Septembre!$M$13:$M$46=$A40)*Septembre!$O$13:$O$46)+SUMPRODUCT((Septembre!$M$58:$M$73=$A40)*Septembre!$O$58:$O$73)-SUMPRODUCT((Septembre!$M$13:$M$46=$A40)*Septembre!$P$13:$P$46)-SUMPRODUCT((Septembre!$M$58:$M$73=$A40)*Septembre!$P$58:$P$73)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Septembre!$M$86:$M$154=$A40)*Septembre!$O$86:$O$154)-SUMPRODUCT((Septembre!$M$86:$M$154=$A40)*Septembre!$P$86:$P$154)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Septembre!$V$8:$V$76=$A40)*Septembre!$X$8:$X$76)-SUMPRODUCT((Septembre!$V$8:$V$76=$A40)*Septembre!$Y$8:$Y$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Septembre!$V$86:$V$154=$A40)*Septembre!$X$86:$X$154)-SUMPRODUCT((Septembre!$V$8:$V$76=$A40)*Septembre!$Y$8:$Y$76)","v":{"v":0,"d":"0.00 €"}},{"v":0,"d":"0.00 €"},{"$f":"SUMPRODUCT((Octobre!$D$8:$D$76=$A40)*Octobre!$F$8:$F$76)-SUMPRODUCT((Octobre!$D$8:$D$76=$A40)*Octobre!$G$8:$G$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Octobre!$D86:$D$154=$A40)*Octobre!$F$86:$F$154)-SUMPRODUCT((Octobre!$D86:$D$154=$A40)*Octobre!$G$86:$G$154)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Octobre!$D$164:$D$232=$A40)*Octobre!$F$164:$F$232)-SUMPRODUCT((Octobre!$D$164:$D$232=$A40)*Octobre!$G$164:$G$232)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Octobre!$M$13:$M$46=$A40)*Octobre!$O$13:$O$46)+SUMPRODUCT((Octobre!$M$58:$M$73=$A40)*Octobre!$O$58:$O$73)-SUMPRODUCT((Octobre!$M$13:$M$46=$A40)*Octobre!$P$13:$P$46)-SUMPRODUCT((Octobre!$M$58:$M$73=$A40)*Octobre!$P$58:$P$73)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Octobre!$M$86:$M$154=$A40)*Octobre!$O$86:$O$154)-SUMPRODUCT((Octobre!$M$86:$M$154=$A40)*Octobre!$P$86:$P$154)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Octobre!$V$8:$V$76=$A40)*Octobre!$X$8:$X$76)-SUMPRODUCT((Octobre!$V$8:$V$76=$A40)*Octobre!$Y$8:$Y$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Octobre!$V$86:$V$154=$A40)*Octobre!$X$86:$X$154)-SUMPRODUCT((Octobre!$V$8:$V$76=$A40)*Octobre!$Y$8:$Y$76)","v":{"v":0,"d":"0.00 €"}},{"v":0,"d":"0.00 €"},{"$f":"SUMPRODUCT((Novembre!$D$8:$D$76=$A40)*Novembre!$F$8:$F$76)-SUMPRODUCT((Novembre!$D$8:$D$76=$A40)*Novembre!$G$8:$G$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Novembre!$D86:$D$154=$A40)*Novembre!$F$86:$F$154)-SUMPRODUCT((Novembre!$D86:$D$154=$A40)*Novembre!$G$86:$G$154)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Novembre!$D$164:$D$232=$A40)*Novembre!$F$164:$F$232)-SUMPRODUCT((Novembre!$D$164:$D$232=$A40)*Novembre!$G$164:$G$232)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Novembre!$M$13:$M$46=$A40)*Novembre!$O$13:$O$46)+SUMPRODUCT((Novembre!$M$58:$M$73=$A40)*Novembre!$O$58:$O$73)-SUMPRODUCT((Novembre!$M$13:$M$46=$A40)*Novembre!$P$13:$P$46)-SUMPRODUCT((Novembre!$M$58:$M$73=$A40)*Novembre!$P$58:$P$73)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Novembre!$M$86:$M$154=$A40)*Novembre!$O$86:$O$154)-SUMPRODUCT((Novembre!$M$86:$M$154=$A40)*Novembre!$P$86:$P$154)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Novembre!$V$8:$V$76=$A40)*Novembre!$X$8:$X$76)-SUMPRODUCT((Novembre!$V$8:$V$76=$A40)*Novembre!$Y$8:$Y$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Novembre!$V$86:$V$154=$A40)*Novembre!$X$86:$X$154)-SUMPRODUCT((Novembre!$V$8:$V$76=$A40)*Novembre!$Y$8:$Y$76)","v":{"v":0,"d":"0.00 €"}},{"v":0,"d":"0.00 €"},{"$f":"SUMPRODUCT((Décembre!$D$8:$D$76=$A40)*Décembre!$F$8:$F$76)-SUMPRODUCT((Décembre!$D$8:$D$76=$A40)*Décembre!$G$8:$G$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Décembre!$D86:$D$154=$A40)*Décembre!$F$86:$F$154)-SUMPRODUCT((Décembre!$D86:$D$154=$A40)*Décembre!$G$86:$G$154)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Décembre!$D$164:$D$232=$A40)*Décembre!$F$164:$F$232)-SUMPRODUCT((Décembre!$D$164:$D$232=$A40)*Décembre!$G$164:$G$232)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Décembre!$M$13:$M$46=$A40)*Décembre!$O$13:$O$46)+SUMPRODUCT((Décembre!$M$58:$M$73=$A40)*Décembre!$O$58:$O$73)-SUMPRODUCT((Décembre!$M$13:$M$46=$A40)*Décembre!$P$13:$P$46)-SUMPRODUCT((Décembre!$M$58:$M$73=$A40)*Décembre!$P$58:$P$73)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Décembre!$M$86:$M$154=$A40)*Décembre!$O$86:$O$154)-SUMPRODUCT((Décembre!$M$86:$M$154=$A40)*Décembre!$P$86:$P$154)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Décembre!$V$8:$V$76=$A40)*Décembre!$X$8:$X$76)-SUMPRODUCT((Décembre!$V$8:$V$76=$A40)*Décembre!$Y$8:$Y$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Décembre!$V$86:$V$154=$A40)*Décembre!$X$86:$X$154)-SUMPRODUCT((Décembre!$V$8:$V$76=$A40)*Décembre!$Y$8:$Y$76)","v":{"v":0,"d":"0.00 €"}}]
["Vacances",{"v":0,"d":"0.00 €"},{"$f":"SUMPRODUCT(('Janvier '!$D$8:$D$76=$A41)*'Janvier '!$F$8:$F$76)-SUMPRODUCT(('Janvier '!$D$8:$D$76=$A41)*'Janvier '!$G$8:$G$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT(('Janvier '!$D86:$D$154=$A41)*'Janvier '!$F$86:$F$154)-SUMPRODUCT(('Janvier '!$D86:$D$154=$A41)*'Janvier '!$G$86:$G$154)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT(('Janvier '!$D$164:$D$232=$A41)*'Janvier '!$F$164:$F$232)-SUMPRODUCT(('Janvier '!$D$164:$D$232=$A41)*'Janvier '!$G$164:$G$232)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT(('Janvier '!$M$13:$M$46=$A41)*'Janvier '!$O$13:$O$46)+SUMPRODUCT(('Janvier '!$M$58:$M$73=$A41)*'Janvier '!$O$58:$O$73)-SUMPRODUCT(('Janvier '!$M$13:$M$46=$A41)*'Janvier '!$P$13:$P$46)-SUMPRODUCT(('Janvier '!$M$58:$M$73=$A41)*'Janvier '!$P$58:$P$73)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT(('Janvier '!$M$86:$M$154=$A41)*'Janvier '!$O$86:$O$154)-SUMPRODUCT(('Janvier '!$M$86:$M$154=$A41)*'Janvier '!$P$86:$P$154)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT(('Janvier '!$V$8:$V$76=$A41)*'Janvier '!$X$8:$X$76)-SUMPRODUCT(('Janvier '!$V$8:$V$76=$A41)*'Janvier '!$Y$8:$Y$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT(('Janvier '!$V$86:$V$154=$A41)*'Janvier '!$X$86:$X$154)-SUMPRODUCT(('Janvier '!$V$8:$V$76=$A41)*'Janvier '!$Y$8:$Y$76)","v":{"v":0,"d":"0.00 €"}},{"v":0,"d":"0.00 €"},{"$f":"SUMPRODUCT((Fevrier!$D$8:$D$76=$A41)*Fevrier!$F$8:$F$76)-SUMPRODUCT((Fevrier!$D$8:$D$76=$A41)*Fevrier!$G$8:$G$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Fevrier!$D86:$D$154=$A41)*Fevrier!$F$86:$F$154)-SUMPRODUCT((Fevrier!$D86:$D$154=$A41)*Fevrier!$G$86:$G$154)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Fevrier!$D$164:$D$232=$A41)*Fevrier!$F$164:$F$232)-SUMPRODUCT((Fevrier!$D$164:$D$232=$A41)*Fevrier!$G$164:$G$232)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Fevrier!$M$13:$M$46=$A41)*Fevrier!$O$13:$O$46)+SUMPRODUCT((Fevrier!$M$58:$M$73=$A41)*Fevrier!$O$58:$O$73)-SUMPRODUCT((Fevrier!$M$13:$M$46=$A41)*Fevrier!$P$13:$P$46)-SUMPRODUCT((Fevrier!$M$58:$M$73=$A41)*Fevrier!$P$58:$P$73)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Fevrier!$M$86:$M$154=$A41)*Fevrier!$O$86:$O$154)-SUMPRODUCT((Fevrier!$M$86:$M$154=$A41)*Fevrier!$P$86:$P$154)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Fevrier!$V$8:$V$76=$A41)*Fevrier!$X$8:$X$76)-SUMPRODUCT((Fevrier!$V$8:$V$76=$A41)*Fevrier!$Y$8:$Y$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Fevrier!$V$86:$V$154=$A41)*Fevrier!$X$86:$X$154)-SUMPRODUCT((Fevrier!$V$8:$V$76=$A41)*Fevrier!$Y$8:$Y$76)","v":{"v":0,"d":"0.00 €"}},{"v":0,"d":"0.00 €"},{"$f":"SUMPRODUCT((Mars!$D$8:$D$76=$A41)*Mars!$F$8:$F$76)-SUMPRODUCT((Mars!$D$8:$D$76=$A41)*Mars!$G$8:$G$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Mars!$D86:$D$154=$A41)*Mars!$F$86:$F$154)-SUMPRODUCT((Mars!$D86:$D$154=$A41)*Mars!$G$86:$G$154)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Mars!$D$164:$D$232=$A41)*Mars!$F$164:$F$232)-SUMPRODUCT((Mars!$D$164:$D$232=$A41)*Mars!$G$164:$G$232)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Mars!$M$13:$M$46=$A41)*Mars!$O$13:$O$46)+SUMPRODUCT((Mars!$M$58:$M$73=$A41)*Mars!$O$58:$O$73)-SUMPRODUCT((Mars!$M$13:$M$46=$A41)*Mars!$P$13:$P$46)-SUMPRODUCT((Mars!$M$58:$M$73=$A41)*Mars!$P$58:$P$73)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Mars!$M$86:$M$154=$A41)*Mars!$O$86:$O$154)-SUMPRODUCT((Mars!$M$86:$M$154=$A41)*Mars!$P$86:$P$154)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Mars!$V$8:$V$76=$A41)*Mars!$X$8:$X$76)-SUMPRODUCT((Mars!$V$8:$V$76=$A41)*Mars!$Y$8:$Y$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Mars!$V$86:$V$154=$A41)*Mars!$X$86:$X$154)-SUMPRODUCT((Mars!$V$8:$V$76=$A41)*Mars!$Y$8:$Y$76)","v":{"v":0,"d":"0.00 €"}},{"v":0,"d":"0.00 €"},{"$f":"SUMPRODUCT((Avril!$D$8:$D$76=$A41)*Avril!$F$8:$F$76)-SUMPRODUCT((Avril!$D$8:$D$76=$A41)*Avril!$G$8:$G$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Avril!$D86:$D$154=$A41)*Avril!$F$86:$F$154)-SUMPRODUCT((Avril!$D86:$D$154=$A41)*Avril!$G$86:$G$154)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Avril!$D$164:$D$232=$A41)*Avril!$F$164:$F$232)-SUMPRODUCT((Avril!$D$164:$D$232=$A41)*Avril!$G$164:$G$232)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Avril!$M$13:$M$46=$A41)*Avril!$O$13:$O$46)+SUMPRODUCT((Avril!$M$58:$M$73=$A41)*Avril!$O$58:$O$73)-SUMPRODUCT((Avril!$M$13:$M$46=$A41)*Avril!$P$13:$P$46)-SUMPRODUCT((Avril!$M$58:$M$73=$A41)*Avril!$P$58:$P$73)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Avril!$M$86:$M$154=$A41)*Avril!$O$86:$O$154)-SUMPRODUCT((Avril!$M$86:$M$154=$A41)*Avril!$P$86:$P$154)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Avril!$V$8:$V$76=$A41)*Avril!$X$8:$X$76)-SUMPRODUCT((Avril!$V$8:$V$76=$A41)*Avril!$Y$8:$Y$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Avril!$V$86:$V$154=$A41)*Avril!$X$86:$X$154)-SUMPRODUCT((Avril!$V$8:$V$76=$A41)*Avril!$Y$8:$Y$76)","v":{"v":0,"d":"0.00 €"}},{"v":0,"d":"0.00 €"},{"$f":"SUMPRODUCT((Mai!$D$8:$D$76=$A41)*Mai!$F$8:$F$76)-SUMPRODUCT((Mai!$D$8:$D$76=$A41)*Mai!$G$8:$G$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Mai!$D86:$D$154=$A41)*Mai!$F$86:$F$154)-SUMPRODUCT((Mai!$D86:$D$154=$A41)*Mai!$G$86:$G$154)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Mai!$D$164:$D$232=$A41)*Mai!$F$164:$F$232)-SUMPRODUCT((Mai!$D$164:$D$232=$A41)*Mai!$G$164:$G$232)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Mai!$M$13:$M$46=$A41)*Mai!$O$13:$O$46)+SUMPRODUCT((Mai!$M$58:$M$73=$A41)*Mai!$O$58:$O$73)-SUMPRODUCT((Mai!$M$13:$M$46=$A41)*Mai!$P$13:$P$46)-SUMPRODUCT((Mai!$M$58:$M$73=$A41)*Mai!$P$58:$P$73)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Mai!$M$86:$M$154=$A41)*Mai!$O$86:$O$154)-SUMPRODUCT((Mai!$M$86:$M$154=$A41)*Mai!$P$86:$P$154)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Mai!$V$8:$V$76=$A41)*Mai!$X$8:$X$76)-SUMPRODUCT((Mai!$V$8:$V$76=$A41)*Mai!$Y$8:$Y$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Mai!$V$86:$V$154=$A41)*Mai!$X$86:$X$154)-SUMPRODUCT((Mai!$V$8:$V$76=$A41)*Mai!$Y$8:$Y$76)","v":{"v":0,"d":"0.00 €"}},{"v":0,"d":"0.00 €"},{"$f":"SUMPRODUCT((Juin!$D$8:$D$76=$A41)*Juin!$F$8:$F$76)-SUMPRODUCT((Juin!$D$8:$D$76=$A41)*Juin!$G$8:$G$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Juin!$D86:$D$154=$A41)*Juin!$F$86:$F$154)-SUMPRODUCT((Juin!$D86:$D$154=$A41)*Juin!$G$86:$G$154)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Juin!$D$164:$D$232=$A41)*Juin!$F$164:$F$232)-SUMPRODUCT((Juin!$D$164:$D$232=$A41)*Juin!$G$164:$G$232)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Juin!$M$13:$M$46=$A41)*Juin!$O$13:$O$46)+SUMPRODUCT((Juin!$M$58:$M$73=$A41)*Juin!$O$58:$O$73)-SUMPRODUCT((Juin!$M$13:$M$46=$A41)*Juin!$P$13:$P$46)-SUMPRODUCT((Juin!$M$58:$M$73=$A41)*Juin!$P$58:$P$73)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Juin!$M$86:$M$154=$A41)*Juin!$O$86:$O$154)-SUMPRODUCT((Juin!$M$86:$M$154=$A41)*Juin!$P$86:$P$154)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Juin!$V$8:$V$76=$A41)*Juin!$X$8:$X$76)-SUMPRODUCT((Juin!$V$8:$V$76=$A41)*Juin!$Y$8:$Y$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Juin!$V$86:$V$154=$A41)*Juin!$X$86:$X$154)-SUMPRODUCT((Juin!$V$8:$V$76=$A41)*Juin!$Y$8:$Y$76)","v":{"v":0,"d":"0.00 €"}},{"v":0,"d":"0.00 €"},{"$f":"SUMPRODUCT((Juillet!$D$8:$D$76=$A41)*Juillet!$F$8:$F$76)-SUMPRODUCT((Juillet!$D$8:$D$76=$A41)*Juillet!$G$8:$G$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Juillet!$D86:$D$154=$A41)*Juillet!$F$86:$F$154)-SUMPRODUCT((Juillet!$D86:$D$154=$A41)*Juillet!$G$86:$G$154)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Juillet!$D$164:$D$232=$A41)*Juillet!$F$164:$F$232)-SUMPRODUCT((Juillet!$D$164:$D$232=$A41)*Juillet!$G$164:$G$232)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Juillet!$M$13:$M$46=$A41)*Juillet!$O$13:$O$46)+SUMPRODUCT((Juillet!$M$58:$M$73=$A41)*Juillet!$O$58:$O$73)-SUMPRODUCT((Juillet!$M$13:$M$46=$A41)*Juillet!$P$13:$P$46)-SUMPRODUCT((Juillet!$M$58:$M$73=$A41)*Juillet!$P$58:$P$73)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Juillet!$M$86:$M$154=$A41)*Juillet!$O$86:$O$154)-SUMPRODUCT((Juillet!$M$86:$M$154=$A41)*Juillet!$P$86:$P$154)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Juillet!$V$8:$V$76=$A41)*Juillet!$X$8:$X$76)-SUMPRODUCT((Juillet!$V$8:$V$76=$A41)*Juillet!$Y$8:$Y$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Juillet!$V$86:$V$154=$A41)*Juillet!$X$86:$X$154)-SUMPRODUCT((Juillet!$V$8:$V$76=$A41)*Juillet!$Y$8:$Y$76)","v":{"v":0,"d":"0.00 €"}},{"v":0,"d":"0.00 €"},{"$f":"SUMPRODUCT((Aout!$D$8:$D$76=$A41)*Aout!$F$8:$F$76)-SUMPRODUCT((Aout!$D$8:$D$76=$A41)*Aout!$G$8:$G$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Aout!$D86:$D$154=$A41)*Aout!$F$86:$F$154)-SUMPRODUCT((Aout!$D86:$D$154=$A41)*Aout!$G$86:$G$154)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Aout!$D$164:$D$232=$A41)*Aout!$F$164:$F$232)-SUMPRODUCT((Aout!$D$164:$D$232=$A41)*Aout!$G$164:$G$232)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Aout!$M$13:$M$46=$A41)*Aout!$O$13:$O$46)+SUMPRODUCT((Aout!$M$58:$M$73=$A41)*Aout!$O$58:$O$73)-SUMPRODUCT((Aout!$M$13:$M$46=$A41)*Aout!$P$13:$P$46)-SUMPRODUCT((Aout!$M$58:$M$73=$A41)*Aout!$P$58:$P$73)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Aout!$M$86:$M$154=$A41)*Aout!$O$86:$O$154)-SUMPRODUCT((Aout!$M$86:$M$154=$A41)*Aout!$P$86:$P$154)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Aout!$V$8:$V$76=$A41)*Aout!$X$8:$X$76)-SUMPRODUCT((Aout!$V$8:$V$76=$A41)*Aout!$Y$8:$Y$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Aout!$V$86:$V$154=$A41)*Aout!$X$86:$X$154)-SUMPRODUCT((Aout!$V$8:$V$76=$A41)*Aout!$Y$8:$Y$76)","v":{"v":0,"d":"0.00 €"}},{"v":0,"d":"0.00 €"},{"$f":"SUMPRODUCT((Septembre!$D$8:$D$76=$A41)*Septembre!$F$8:$F$76)-SUMPRODUCT((Septembre!$D$8:$D$76=$A41)*Septembre!$G$8:$G$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Septembre!$D86:$D$154=$A41)*Septembre!$F$86:$F$154)-SUMPRODUCT((Septembre!$D86:$D$154=$A41)*Septembre!$G$86:$G$154)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Septembre!$D$164:$D$232=$A41)*Septembre!$F$164:$F$232)-SUMPRODUCT((Septembre!$D$164:$D$232=$A41)*Septembre!$G$164:$G$232)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Septembre!$M$13:$M$46=$A41)*Septembre!$O$13:$O$46)+SUMPRODUCT((Septembre!$M$58:$M$73=$A41)*Septembre!$O$58:$O$73)-SUMPRODUCT((Septembre!$M$13:$M$46=$A41)*Septembre!$P$13:$P$46)-SUMPRODUCT((Septembre!$M$58:$M$73=$A41)*Septembre!$P$58:$P$73)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Septembre!$M$86:$M$154=$A41)*Septembre!$O$86:$O$154)-SUMPRODUCT((Septembre!$M$86:$M$154=$A41)*Septembre!$P$86:$P$154)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Septembre!$V$8:$V$76=$A41)*Septembre!$X$8:$X$76)-SUMPRODUCT((Septembre!$V$8:$V$76=$A41)*Septembre!$Y$8:$Y$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Septembre!$V$86:$V$154=$A41)*Septembre!$X$86:$X$154)-SUMPRODUCT((Septembre!$V$8:$V$76=$A41)*Septembre!$Y$8:$Y$76)","v":{"v":0,"d":"0.00 €"}},{"v":0,"d":"0.00 €"},{"$f":"SUMPRODUCT((Octobre!$D$8:$D$76=$A41)*Octobre!$F$8:$F$76)-SUMPRODUCT((Octobre!$D$8:$D$76=$A41)*Octobre!$G$8:$G$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Octobre!$D86:$D$154=$A41)*Octobre!$F$86:$F$154)-SUMPRODUCT((Octobre!$D86:$D$154=$A41)*Octobre!$G$86:$G$154)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Octobre!$D$164:$D$232=$A41)*Octobre!$F$164:$F$232)-SUMPRODUCT((Octobre!$D$164:$D$232=$A41)*Octobre!$G$164:$G$232)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Octobre!$M$13:$M$46=$A41)*Octobre!$O$13:$O$46)+SUMPRODUCT((Octobre!$M$58:$M$73=$A41)*Octobre!$O$58:$O$73)-SUMPRODUCT((Octobre!$M$13:$M$46=$A41)*Octobre!$P$13:$P$46)-SUMPRODUCT((Octobre!$M$58:$M$73=$A41)*Octobre!$P$58:$P$73)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Octobre!$M$86:$M$154=$A41)*Octobre!$O$86:$O$154)-SUMPRODUCT((Octobre!$M$86:$M$154=$A41)*Octobre!$P$86:$P$154)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Octobre!$V$8:$V$76=$A41)*Octobre!$X$8:$X$76)-SUMPRODUCT((Octobre!$V$8:$V$76=$A41)*Octobre!$Y$8:$Y$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Octobre!$V$86:$V$154=$A41)*Octobre!$X$86:$X$154)-SUMPRODUCT((Octobre!$V$8:$V$76=$A41)*Octobre!$Y$8:$Y$76)","v":{"v":0,"d":"0.00 €"}},{"v":0,"d":"0.00 €"},{"$f":"SUMPRODUCT((Novembre!$D$8:$D$76=$A41)*Novembre!$F$8:$F$76)-SUMPRODUCT((Novembre!$D$8:$D$76=$A41)*Novembre!$G$8:$G$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Novembre!$D86:$D$154=$A41)*Novembre!$F$86:$F$154)-SUMPRODUCT((Novembre!$D86:$D$154=$A41)*Novembre!$G$86:$G$154)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Novembre!$D$164:$D$232=$A41)*Novembre!$F$164:$F$232)-SUMPRODUCT((Novembre!$D$164:$D$232=$A41)*Novembre!$G$164:$G$232)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Novembre!$M$13:$M$46=$A41)*Novembre!$O$13:$O$46)+SUMPRODUCT((Novembre!$M$58:$M$73=$A41)*Novembre!$O$58:$O$73)-SUMPRODUCT((Novembre!$M$13:$M$46=$A41)*Novembre!$P$13:$P$46)-SUMPRODUCT((Novembre!$M$58:$M$73=$A41)*Novembre!$P$58:$P$73)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Novembre!$M$86:$M$154=$A41)*Novembre!$O$86:$O$154)-SUMPRODUCT((Novembre!$M$86:$M$154=$A41)*Novembre!$P$86:$P$154)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Novembre!$V$8:$V$76=$A41)*Novembre!$X$8:$X$76)-SUMPRODUCT((Novembre!$V$8:$V$76=$A41)*Novembre!$Y$8:$Y$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Novembre!$V$86:$V$154=$A41)*Novembre!$X$86:$X$154)-SUMPRODUCT((Novembre!$V$8:$V$76=$A41)*Novembre!$Y$8:$Y$76)","v":{"v":0,"d":"0.00 €"}},{"v":0,"d":"0.00 €"},{"$f":"SUMPRODUCT((Décembre!$D$8:$D$76=$A41)*Décembre!$F$8:$F$76)-SUMPRODUCT((Décembre!$D$8:$D$76=$A41)*Décembre!$G$8:$G$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Décembre!$D86:$D$154=$A41)*Décembre!$F$86:$F$154)-SUMPRODUCT((Décembre!$D86:$D$154=$A41)*Décembre!$G$86:$G$154)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Décembre!$D$164:$D$232=$A41)*Décembre!$F$164:$F$232)-SUMPRODUCT((Décembre!$D$164:$D$232=$A41)*Décembre!$G$164:$G$232)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Décembre!$M$13:$M$46=$A41)*Décembre!$O$13:$O$46)+SUMPRODUCT((Décembre!$M$58:$M$73=$A41)*Décembre!$O$58:$O$73)-SUMPRODUCT((Décembre!$M$13:$M$46=$A41)*Décembre!$P$13:$P$46)-SUMPRODUCT((Décembre!$M$58:$M$73=$A41)*Décembre!$P$58:$P$73)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Décembre!$M$86:$M$154=$A41)*Décembre!$O$86:$O$154)-SUMPRODUCT((Décembre!$M$86:$M$154=$A41)*Décembre!$P$86:$P$154)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Décembre!$V$8:$V$76=$A41)*Décembre!$X$8:$X$76)-SUMPRODUCT((Décembre!$V$8:$V$76=$A41)*Décembre!$Y$8:$Y$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Décembre!$V$86:$V$154=$A41)*Décembre!$X$86:$X$154)-SUMPRODUCT((Décembre!$V$8:$V$76=$A41)*Décembre!$Y$8:$Y$76)","v":{"v":0,"d":"0.00 €"}}]
["Animaux",{"$f":"SUM(C42:I42)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT(('Janvier '!$D$8:$D$76=$A42)*'Janvier '!$F$8:$F$76)-SUMPRODUCT(('Janvier '!$D$8:$D$76=$A42)*'Janvier '!$G$8:$G$76)","v":{"v":70,"d":"70.00 €"}},{"$f":"SUMPRODUCT(('Janvier '!$D86:$D$154=$A42)*'Janvier '!$F$86:$F$154)-SUMPRODUCT(('Janvier '!$D86:$D$154=$A42)*'Janvier '!$G$86:$G$154)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT(('Janvier '!$D$164:$D$232=$A42)*'Janvier '!$F$164:$F$232)-SUMPRODUCT(('Janvier '!$D$164:$D$232=$A42)*'Janvier '!$G$164:$G$232)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT(('Janvier '!$M$13:$M$46=$A42)*'Janvier '!$O$13:$O$46)+SUMPRODUCT(('Janvier '!$M$58:$M$73=$A42)*'Janvier '!$O$58:$O$73)-SUMPRODUCT(('Janvier '!$M$13:$M$46=$A42)*'Janvier '!$P$13:$P$46)-SUMPRODUCT(('Janvier '!$M$58:$M$73=$A42)*'Janvier '!$P$58:$P$73)","v":{"v":-70,"d":"-70.00 €"}},{"$f":"SUMPRODUCT(('Janvier '!$M$86:$M$154=$A42)*'Janvier '!$O$86:$O$154)-SUMPRODUCT(('Janvier '!$M$86:$M$154=$A42)*'Janvier '!$P$86:$P$154)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT(('Janvier '!$V$8:$V$76=$A42)*'Janvier '!$X$8:$X$76)-SUMPRODUCT(('Janvier '!$V$8:$V$76=$A42)*'Janvier '!$Y$8:$Y$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT(('Janvier '!$V$86:$V$154=$A42)*'Janvier '!$X$86:$X$154)-SUMPRODUCT(('Janvier '!$V$8:$V$76=$A42)*'Janvier '!$Y$8:$Y$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUM(K42:Q42)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Fevrier!$D$8:$D$76=$A42)*Fevrier!$F$8:$F$76)-SUMPRODUCT((Fevrier!$D$8:$D$76=$A42)*Fevrier!$G$8:$G$76)","v":{"v":70,"d":"70.00 €"}},{"$f":"SUMPRODUCT((Fevrier!$D86:$D$154=$A42)*Fevrier!$F$86:$F$154)-SUMPRODUCT((Fevrier!$D86:$D$154=$A42)*Fevrier!$G$86:$G$154)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Fevrier!$D$164:$D$232=$A42)*Fevrier!$F$164:$F$232)-SUMPRODUCT((Fevrier!$D$164:$D$232=$A42)*Fevrier!$G$164:$G$232)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Fevrier!$M$13:$M$46=$A42)*Fevrier!$O$13:$O$46)+SUMPRODUCT((Fevrier!$M$58:$M$73=$A42)*Fevrier!$O$58:$O$73)-SUMPRODUCT((Fevrier!$M$13:$M$46=$A42)*Fevrier!$P$13:$P$46)-SUMPRODUCT((Fevrier!$M$58:$M$73=$A42)*Fevrier!$P$58:$P$73)","v":{"v":-70,"d":"-70.00 €"}},{"$f":"SUMPRODUCT((Fevrier!$M$86:$M$154=$A42)*Fevrier!$O$86:$O$154)-SUMPRODUCT((Fevrier!$M$86:$M$154=$A42)*Fevrier!$P$86:$P$154)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Fevrier!$V$8:$V$76=$A42)*Fevrier!$X$8:$X$76)-SUMPRODUCT((Fevrier!$V$8:$V$76=$A42)*Fevrier!$Y$8:$Y$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Fevrier!$V$86:$V$154=$A42)*Fevrier!$X$86:$X$154)-SUMPRODUCT((Fevrier!$V$8:$V$76=$A42)*Fevrier!$Y$8:$Y$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUM(S42:Y42)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Mars!$D$8:$D$76=$A42)*Mars!$F$8:$F$76)-SUMPRODUCT((Mars!$D$8:$D$76=$A42)*Mars!$G$8:$G$76)","v":{"v":70,"d":"70.00 €"}},{"$f":"SUMPRODUCT((Mars!$D86:$D$154=$A42)*Mars!$F$86:$F$154)-SUMPRODUCT((Mars!$D86:$D$154=$A42)*Mars!$G$86:$G$154)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Mars!$D$164:$D$232=$A42)*Mars!$F$164:$F$232)-SUMPRODUCT((Mars!$D$164:$D$232=$A42)*Mars!$G$164:$G$232)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Mars!$M$13:$M$46=$A42)*Mars!$O$13:$O$46)+SUMPRODUCT((Mars!$M$58:$M$73=$A42)*Mars!$O$58:$O$73)-SUMPRODUCT((Mars!$M$13:$M$46=$A42)*Mars!$P$13:$P$46)-SUMPRODUCT((Mars!$M$58:$M$73=$A42)*Mars!$P$58:$P$73)","v":{"v":-70,"d":"-70.00 €"}},{"$f":"SUMPRODUCT((Mars!$M$86:$M$154=$A42)*Mars!$O$86:$O$154)-SUMPRODUCT((Mars!$M$86:$M$154=$A42)*Mars!$P$86:$P$154)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Mars!$V$8:$V$76=$A42)*Mars!$X$8:$X$76)-SUMPRODUCT((Mars!$V$8:$V$76=$A42)*Mars!$Y$8:$Y$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Mars!$V$86:$V$154=$A42)*Mars!$X$86:$X$154)-SUMPRODUCT((Mars!$V$8:$V$76=$A42)*Mars!$Y$8:$Y$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUM(AA42:AG42)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Avril!$D$8:$D$76=$A42)*Avril!$F$8:$F$76)-SUMPRODUCT((Avril!$D$8:$D$76=$A42)*Avril!$G$8:$G$76)","v":{"v":70,"d":"70.00 €"}},{"$f":"SUMPRODUCT((Avril!$D86:$D$154=$A42)*Avril!$F$86:$F$154)-SUMPRODUCT((Avril!$D86:$D$154=$A42)*Avril!$G$86:$G$154)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Avril!$D$164:$D$232=$A42)*Avril!$F$164:$F$232)-SUMPRODUCT((Avril!$D$164:$D$232=$A42)*Avril!$G$164:$G$232)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Avril!$M$13:$M$46=$A42)*Avril!$O$13:$O$46)+SUMPRODUCT((Avril!$M$58:$M$73=$A42)*Avril!$O$58:$O$73)-SUMPRODUCT((Avril!$M$13:$M$46=$A42)*Avril!$P$13:$P$46)-SUMPRODUCT((Avril!$M$58:$M$73=$A42)*Avril!$P$58:$P$73)","v":{"v":-70,"d":"-70.00 €"}},{"$f":"SUMPRODUCT((Avril!$M$86:$M$154=$A42)*Avril!$O$86:$O$154)-SUMPRODUCT((Avril!$M$86:$M$154=$A42)*Avril!$P$86:$P$154)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Avril!$V$8:$V$76=$A42)*Avril!$X$8:$X$76)-SUMPRODUCT((Avril!$V$8:$V$76=$A42)*Avril!$Y$8:$Y$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Avril!$V$86:$V$154=$A42)*Avril!$X$86:$X$154)-SUMPRODUCT((Avril!$V$8:$V$76=$A42)*Avril!$Y$8:$Y$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUM(AI42:AO42)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Mai!$D$8:$D$76=$A42)*Mai!$F$8:$F$76)-SUMPRODUCT((Mai!$D$8:$D$76=$A42)*Mai!$G$8:$G$76)","v":{"v":70,"d":"70.00 €"}},{"$f":"SUMPRODUCT((Mai!$D86:$D$154=$A42)*Mai!$F$86:$F$154)-SUMPRODUCT((Mai!$D86:$D$154=$A42)*Mai!$G$86:$G$154)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Mai!$D$164:$D$232=$A42)*Mai!$F$164:$F$232)-SUMPRODUCT((Mai!$D$164:$D$232=$A42)*Mai!$G$164:$G$232)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Mai!$M$13:$M$46=$A42)*Mai!$O$13:$O$46)+SUMPRODUCT((Mai!$M$58:$M$73=$A42)*Mai!$O$58:$O$73)-SUMPRODUCT((Mai!$M$13:$M$46=$A42)*Mai!$P$13:$P$46)-SUMPRODUCT((Mai!$M$58:$M$73=$A42)*Mai!$P$58:$P$73)","v":{"v":-70,"d":"-70.00 €"}},{"$f":"SUMPRODUCT((Mai!$M$86:$M$154=$A42)*Mai!$O$86:$O$154)-SUMPRODUCT((Mai!$M$86:$M$154=$A42)*Mai!$P$86:$P$154)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Mai!$V$8:$V$76=$A42)*Mai!$X$8:$X$76)-SUMPRODUCT((Mai!$V$8:$V$76=$A42)*Mai!$Y$8:$Y$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Mai!$V$86:$V$154=$A42)*Mai!$X$86:$X$154)-SUMPRODUCT((Mai!$V$8:$V$76=$A42)*Mai!$Y$8:$Y$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUM(AQ42:AW42)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Juin!$D$8:$D$76=$A42)*Juin!$F$8:$F$76)-SUMPRODUCT((Juin!$D$8:$D$76=$A42)*Juin!$G$8:$G$76)","v":{"v":70,"d":"70.00 €"}},{"$f":"SUMPRODUCT((Juin!$D86:$D$154=$A42)*Juin!$F$86:$F$154)-SUMPRODUCT((Juin!$D86:$D$154=$A42)*Juin!$G$86:$G$154)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Juin!$D$164:$D$232=$A42)*Juin!$F$164:$F$232)-SUMPRODUCT((Juin!$D$164:$D$232=$A42)*Juin!$G$164:$G$232)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Juin!$M$13:$M$46=$A42)*Juin!$O$13:$O$46)+SUMPRODUCT((Juin!$M$58:$M$73=$A42)*Juin!$O$58:$O$73)-SUMPRODUCT((Juin!$M$13:$M$46=$A42)*Juin!$P$13:$P$46)-SUMPRODUCT((Juin!$M$58:$M$73=$A42)*Juin!$P$58:$P$73)","v":{"v":-70,"d":"-70.00 €"}},{"$f":"SUMPRODUCT((Juin!$M$86:$M$154=$A42)*Juin!$O$86:$O$154)-SUMPRODUCT((Juin!$M$86:$M$154=$A42)*Juin!$P$86:$P$154)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Juin!$V$8:$V$76=$A42)*Juin!$X$8:$X$76)-SUMPRODUCT((Juin!$V$8:$V$76=$A42)*Juin!$Y$8:$Y$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Juin!$V$86:$V$154=$A42)*Juin!$X$86:$X$154)-SUMPRODUCT((Juin!$V$8:$V$76=$A42)*Juin!$Y$8:$Y$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUM(AY42:BE42)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Juillet!$D$8:$D$76=$A42)*Juillet!$F$8:$F$76)-SUMPRODUCT((Juillet!$D$8:$D$76=$A42)*Juillet!$G$8:$G$76)","v":{"v":70,"d":"70.00 €"}},{"$f":"SUMPRODUCT((Juillet!$D86:$D$154=$A42)*Juillet!$F$86:$F$154)-SUMPRODUCT((Juillet!$D86:$D$154=$A42)*Juillet!$G$86:$G$154)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Juillet!$D$164:$D$232=$A42)*Juillet!$F$164:$F$232)-SUMPRODUCT((Juillet!$D$164:$D$232=$A42)*Juillet!$G$164:$G$232)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Juillet!$M$13:$M$46=$A42)*Juillet!$O$13:$O$46)+SUMPRODUCT((Juillet!$M$58:$M$73=$A42)*Juillet!$O$58:$O$73)-SUMPRODUCT((Juillet!$M$13:$M$46=$A42)*Juillet!$P$13:$P$46)-SUMPRODUCT((Juillet!$M$58:$M$73=$A42)*Juillet!$P$58:$P$73)","v":{"v":-70,"d":"-70.00 €"}},{"$f":"SUMPRODUCT((Juillet!$M$86:$M$154=$A42)*Juillet!$O$86:$O$154)-SUMPRODUCT((Juillet!$M$86:$M$154=$A42)*Juillet!$P$86:$P$154)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Juillet!$V$8:$V$76=$A42)*Juillet!$X$8:$X$76)-SUMPRODUCT((Juillet!$V$8:$V$76=$A42)*Juillet!$Y$8:$Y$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Juillet!$V$86:$V$154=$A42)*Juillet!$X$86:$X$154)-SUMPRODUCT((Juillet!$V$8:$V$76=$A42)*Juillet!$Y$8:$Y$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUM(BG42:BM42)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Aout!$D$8:$D$76=$A42)*Aout!$F$8:$F$76)-SUMPRODUCT((Aout!$D$8:$D$76=$A42)*Aout!$G$8:$G$76)","v":{"v":70,"d":"70.00 €"}},{"$f":"SUMPRODUCT((Aout!$D86:$D$154=$A42)*Aout!$F$86:$F$154)-SUMPRODUCT((Aout!$D86:$D$154=$A42)*Aout!$G$86:$G$154)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Aout!$D$164:$D$232=$A42)*Aout!$F$164:$F$232)-SUMPRODUCT((Aout!$D$164:$D$232=$A42)*Aout!$G$164:$G$232)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Aout!$M$13:$M$46=$A42)*Aout!$O$13:$O$46)+SUMPRODUCT((Aout!$M$58:$M$73=$A42)*Aout!$O$58:$O$73)-SUMPRODUCT((Aout!$M$13:$M$46=$A42)*Aout!$P$13:$P$46)-SUMPRODUCT((Aout!$M$58:$M$73=$A42)*Aout!$P$58:$P$73)","v":{"v":-70,"d":"-70.00 €"}},{"$f":"SUMPRODUCT((Aout!$M$86:$M$154=$A42)*Aout!$O$86:$O$154)-SUMPRODUCT((Aout!$M$86:$M$154=$A42)*Aout!$P$86:$P$154)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Aout!$V$8:$V$76=$A42)*Aout!$X$8:$X$76)-SUMPRODUCT((Aout!$V$8:$V$76=$A42)*Aout!$Y$8:$Y$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Aout!$V$86:$V$154=$A42)*Aout!$X$86:$X$154)-SUMPRODUCT((Aout!$V$8:$V$76=$A42)*Aout!$Y$8:$Y$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUM(BO42:BU42)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Septembre!$D$8:$D$76=$A42)*Septembre!$F$8:$F$76)-SUMPRODUCT((Septembre!$D$8:$D$76=$A42)*Septembre!$G$8:$G$76)","v":{"v":70,"d":"70.00 €"}},{"$f":"SUMPRODUCT((Septembre!$D86:$D$154=$A42)*Septembre!$F$86:$F$154)-SUMPRODUCT((Septembre!$D86:$D$154=$A42)*Septembre!$G$86:$G$154)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Septembre!$D$164:$D$232=$A42)*Septembre!$F$164:$F$232)-SUMPRODUCT((Septembre!$D$164:$D$232=$A42)*Septembre!$G$164:$G$232)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Septembre!$M$13:$M$46=$A42)*Septembre!$O$13:$O$46)+SUMPRODUCT((Septembre!$M$58:$M$73=$A42)*Septembre!$O$58:$O$73)-SUMPRODUCT((Septembre!$M$13:$M$46=$A42)*Septembre!$P$13:$P$46)-SUMPRODUCT((Septembre!$M$58:$M$73=$A42)*Septembre!$P$58:$P$73)","v":{"v":-70,"d":"-70.00 €"}},{"$f":"SUMPRODUCT((Septembre!$M$86:$M$154=$A42)*Septembre!$O$86:$O$154)-SUMPRODUCT((Septembre!$M$86:$M$154=$A42)*Septembre!$P$86:$P$154)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Septembre!$V$8:$V$76=$A42)*Septembre!$X$8:$X$76)-SUMPRODUCT((Septembre!$V$8:$V$76=$A42)*Septembre!$Y$8:$Y$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Septembre!$V$86:$V$154=$A42)*Septembre!$X$86:$X$154)-SUMPRODUCT((Septembre!$V$8:$V$76=$A42)*Septembre!$Y$8:$Y$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUM(BW42:CC42)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Octobre!$D$8:$D$76=$A42)*Octobre!$F$8:$F$76)-SUMPRODUCT((Octobre!$D$8:$D$76=$A42)*Octobre!$G$8:$G$76)","v":{"v":70,"d":"70.00 €"}},{"$f":"SUMPRODUCT((Octobre!$D86:$D$154=$A42)*Octobre!$F$86:$F$154)-SUMPRODUCT((Octobre!$D86:$D$154=$A42)*Octobre!$G$86:$G$154)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Octobre!$D$164:$D$232=$A42)*Octobre!$F$164:$F$232)-SUMPRODUCT((Octobre!$D$164:$D$232=$A42)*Octobre!$G$164:$G$232)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Octobre!$M$13:$M$46=$A42)*Octobre!$O$13:$O$46)+SUMPRODUCT((Octobre!$M$58:$M$73=$A42)*Octobre!$O$58:$O$73)-SUMPRODUCT((Octobre!$M$13:$M$46=$A42)*Octobre!$P$13:$P$46)-SUMPRODUCT((Octobre!$M$58:$M$73=$A42)*Octobre!$P$58:$P$73)","v":{"v":-70,"d":"-70.00 €"}},{"$f":"SUMPRODUCT((Octobre!$M$86:$M$154=$A42)*Octobre!$O$86:$O$154)-SUMPRODUCT((Octobre!$M$86:$M$154=$A42)*Octobre!$P$86:$P$154)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Octobre!$V$8:$V$76=$A42)*Octobre!$X$8:$X$76)-SUMPRODUCT((Octobre!$V$8:$V$76=$A42)*Octobre!$Y$8:$Y$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Octobre!$V$86:$V$154=$A42)*Octobre!$X$86:$X$154)-SUMPRODUCT((Octobre!$V$8:$V$76=$A42)*Octobre!$Y$8:$Y$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUM(CE42:CK42)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Novembre!$D$8:$D$76=$A42)*Novembre!$F$8:$F$76)-SUMPRODUCT((Novembre!$D$8:$D$76=$A42)*Novembre!$G$8:$G$76)","v":{"v":70,"d":"70.00 €"}},{"$f":"SUMPRODUCT((Novembre!$D86:$D$154=$A42)*Novembre!$F$86:$F$154)-SUMPRODUCT((Novembre!$D86:$D$154=$A42)*Novembre!$G$86:$G$154)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Novembre!$D$164:$D$232=$A42)*Novembre!$F$164:$F$232)-SUMPRODUCT((Novembre!$D$164:$D$232=$A42)*Novembre!$G$164:$G$232)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Novembre!$M$13:$M$46=$A42)*Novembre!$O$13:$O$46)+SUMPRODUCT((Novembre!$M$58:$M$73=$A42)*Novembre!$O$58:$O$73)-SUMPRODUCT((Novembre!$M$13:$M$46=$A42)*Novembre!$P$13:$P$46)-SUMPRODUCT((Novembre!$M$58:$M$73=$A42)*Novembre!$P$58:$P$73)","v":{"v":-70,"d":"-70.00 €"}},{"$f":"SUMPRODUCT((Novembre!$M$86:$M$154=$A42)*Novembre!$O$86:$O$154)-SUMPRODUCT((Novembre!$M$86:$M$154=$A42)*Novembre!$P$86:$P$154)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Novembre!$V$8:$V$76=$A42)*Novembre!$X$8:$X$76)-SUMPRODUCT((Novembre!$V$8:$V$76=$A42)*Novembre!$Y$8:$Y$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Novembre!$V$86:$V$154=$A42)*Novembre!$X$86:$X$154)-SUMPRODUCT((Novembre!$V$8:$V$76=$A42)*Novembre!$Y$8:$Y$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUM(CM42:CS42)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Décembre!$D$8:$D$76=$A42)*Décembre!$F$8:$F$76)-SUMPRODUCT((Décembre!$D$8:$D$76=$A42)*Décembre!$G$8:$G$76)","v":{"v":70,"d":"70.00 €"}},{"$f":"SUMPRODUCT((Décembre!$D86:$D$154=$A42)*Décembre!$F$86:$F$154)-SUMPRODUCT((Décembre!$D86:$D$154=$A42)*Décembre!$G$86:$G$154)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Décembre!$D$164:$D$232=$A42)*Décembre!$F$164:$F$232)-SUMPRODUCT((Décembre!$D$164:$D$232=$A42)*Décembre!$G$164:$G$232)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Décembre!$M$13:$M$46=$A42)*Décembre!$O$13:$O$46)+SUMPRODUCT((Décembre!$M$58:$M$73=$A42)*Décembre!$O$58:$O$73)-SUMPRODUCT((Décembre!$M$13:$M$46=$A42)*Décembre!$P$13:$P$46)-SUMPRODUCT((Décembre!$M$58:$M$73=$A42)*Décembre!$P$58:$P$73)","v":{"v":-70,"d":"-70.00 €"}},{"$f":"SUMPRODUCT((Décembre!$M$86:$M$154=$A42)*Décembre!$O$86:$O$154)-SUMPRODUCT((Décembre!$M$86:$M$154=$A42)*Décembre!$P$86:$P$154)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Décembre!$V$8:$V$76=$A42)*Décembre!$X$8:$X$76)-SUMPRODUCT((Décembre!$V$8:$V$76=$A42)*Décembre!$Y$8:$Y$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Décembre!$V$86:$V$154=$A42)*Décembre!$X$86:$X$154)-SUMPRODUCT((Décembre!$V$8:$V$76=$A42)*Décembre!$Y$8:$Y$76)","v":{"v":0,"d":"0.00 €"}}]
["Cadeaux ",{"$f":"SUM(C43:I43)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT(('Janvier '!$D$8:$D$76=$A43)*'Janvier '!$F$8:$F$76)-SUMPRODUCT(('Janvier '!$D$8:$D$76=$A43)*'Janvier '!$G$8:$G$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT(('Janvier '!$D86:$D$154=$A43)*'Janvier '!$F$86:$F$154)-SUMPRODUCT(('Janvier '!$D86:$D$154=$A43)*'Janvier '!$G$86:$G$154)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT(('Janvier '!$D$164:$D$232=$A43)*'Janvier '!$F$164:$F$232)-SUMPRODUCT(('Janvier '!$D$164:$D$232=$A43)*'Janvier '!$G$164:$G$232)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT(('Janvier '!$M$13:$M$46=$A43)*'Janvier '!$O$13:$O$46)+SUMPRODUCT(('Janvier '!$M$58:$M$73=$A43)*'Janvier '!$O$58:$O$73)-SUMPRODUCT(('Janvier '!$M$13:$M$46=$A43)*'Janvier '!$P$13:$P$46)-SUMPRODUCT(('Janvier '!$M$58:$M$73=$A43)*'Janvier '!$P$58:$P$73)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT(('Janvier '!$M$86:$M$154=$A43)*'Janvier '!$O$86:$O$154)-SUMPRODUCT(('Janvier '!$M$86:$M$154=$A43)*'Janvier '!$P$86:$P$154)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT(('Janvier '!$V$8:$V$76=$A43)*'Janvier '!$X$8:$X$76)-SUMPRODUCT(('Janvier '!$V$8:$V$76=$A43)*'Janvier '!$Y$8:$Y$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT(('Janvier '!$V$86:$V$154=$A43)*'Janvier '!$X$86:$X$154)-SUMPRODUCT(('Janvier '!$V$8:$V$76=$A43)*'Janvier '!$Y$8:$Y$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUM(K43:Q43)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Fevrier!$D$8:$D$76=$A43)*Fevrier!$F$8:$F$76)-SUMPRODUCT((Fevrier!$D$8:$D$76=$A43)*Fevrier!$G$8:$G$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Fevrier!$D86:$D$154=$A43)*Fevrier!$F$86:$F$154)-SUMPRODUCT((Fevrier!$D86:$D$154=$A43)*Fevrier!$G$86:$G$154)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Fevrier!$D$164:$D$232=$A43)*Fevrier!$F$164:$F$232)-SUMPRODUCT((Fevrier!$D$164:$D$232=$A43)*Fevrier!$G$164:$G$232)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Fevrier!$M$13:$M$46=$A43)*Fevrier!$O$13:$O$46)+SUMPRODUCT((Fevrier!$M$58:$M$73=$A43)*Fevrier!$O$58:$O$73)-SUMPRODUCT((Fevrier!$M$13:$M$46=$A43)*Fevrier!$P$13:$P$46)-SUMPRODUCT((Fevrier!$M$58:$M$73=$A43)*Fevrier!$P$58:$P$73)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Fevrier!$M$86:$M$154=$A43)*Fevrier!$O$86:$O$154)-SUMPRODUCT((Fevrier!$M$86:$M$154=$A43)*Fevrier!$P$86:$P$154)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Fevrier!$V$8:$V$76=$A43)*Fevrier!$X$8:$X$76)-SUMPRODUCT((Fevrier!$V$8:$V$76=$A43)*Fevrier!$Y$8:$Y$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Fevrier!$V$86:$V$154=$A43)*Fevrier!$X$86:$X$154)-SUMPRODUCT((Fevrier!$V$8:$V$76=$A43)*Fevrier!$Y$8:$Y$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUM(S43:Y43)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Mars!$D$8:$D$76=$A43)*Mars!$F$8:$F$76)-SUMPRODUCT((Mars!$D$8:$D$76=$A43)*Mars!$G$8:$G$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Mars!$D86:$D$154=$A43)*Mars!$F$86:$F$154)-SUMPRODUCT((Mars!$D86:$D$154=$A43)*Mars!$G$86:$G$154)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Mars!$D$164:$D$232=$A43)*Mars!$F$164:$F$232)-SUMPRODUCT((Mars!$D$164:$D$232=$A43)*Mars!$G$164:$G$232)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Mars!$M$13:$M$46=$A43)*Mars!$O$13:$O$46)+SUMPRODUCT((Mars!$M$58:$M$73=$A43)*Mars!$O$58:$O$73)-SUMPRODUCT((Mars!$M$13:$M$46=$A43)*Mars!$P$13:$P$46)-SUMPRODUCT((Mars!$M$58:$M$73=$A43)*Mars!$P$58:$P$73)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Mars!$M$86:$M$154=$A43)*Mars!$O$86:$O$154)-SUMPRODUCT((Mars!$M$86:$M$154=$A43)*Mars!$P$86:$P$154)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Mars!$V$8:$V$76=$A43)*Mars!$X$8:$X$76)-SUMPRODUCT((Mars!$V$8:$V$76=$A43)*Mars!$Y$8:$Y$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Mars!$V$86:$V$154=$A43)*Mars!$X$86:$X$154)-SUMPRODUCT((Mars!$V$8:$V$76=$A43)*Mars!$Y$8:$Y$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUM(AA43:AG43)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Avril!$D$8:$D$76=$A43)*Avril!$F$8:$F$76)-SUMPRODUCT((Avril!$D$8:$D$76=$A43)*Avril!$G$8:$G$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Avril!$D86:$D$154=$A43)*Avril!$F$86:$F$154)-SUMPRODUCT((Avril!$D86:$D$154=$A43)*Avril!$G$86:$G$154)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Avril!$D$164:$D$232=$A43)*Avril!$F$164:$F$232)-SUMPRODUCT((Avril!$D$164:$D$232=$A43)*Avril!$G$164:$G$232)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Avril!$M$13:$M$46=$A43)*Avril!$O$13:$O$46)+SUMPRODUCT((Avril!$M$58:$M$73=$A43)*Avril!$O$58:$O$73)-SUMPRODUCT((Avril!$M$13:$M$46=$A43)*Avril!$P$13:$P$46)-SUMPRODUCT((Avril!$M$58:$M$73=$A43)*Avril!$P$58:$P$73)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Avril!$M$86:$M$154=$A43)*Avril!$O$86:$O$154)-SUMPRODUCT((Avril!$M$86:$M$154=$A43)*Avril!$P$86:$P$154)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Avril!$V$8:$V$76=$A43)*Avril!$X$8:$X$76)-SUMPRODUCT((Avril!$V$8:$V$76=$A43)*Avril!$Y$8:$Y$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Avril!$V$86:$V$154=$A43)*Avril!$X$86:$X$154)-SUMPRODUCT((Avril!$V$8:$V$76=$A43)*Avril!$Y$8:$Y$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUM(AI43:AO43)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Mai!$D$8:$D$76=$A43)*Mai!$F$8:$F$76)-SUMPRODUCT((Mai!$D$8:$D$76=$A43)*Mai!$G$8:$G$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Mai!$D86:$D$154=$A43)*Mai!$F$86:$F$154)-SUMPRODUCT((Mai!$D86:$D$154=$A43)*Mai!$G$86:$G$154)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Mai!$D$164:$D$232=$A43)*Mai!$F$164:$F$232)-SUMPRODUCT((Mai!$D$164:$D$232=$A43)*Mai!$G$164:$G$232)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Mai!$M$13:$M$46=$A43)*Mai!$O$13:$O$46)+SUMPRODUCT((Mai!$M$58:$M$73=$A43)*Mai!$O$58:$O$73)-SUMPRODUCT((Mai!$M$13:$M$46=$A43)*Mai!$P$13:$P$46)-SUMPRODUCT((Mai!$M$58:$M$73=$A43)*Mai!$P$58:$P$73)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Mai!$M$86:$M$154=$A43)*Mai!$O$86:$O$154)-SUMPRODUCT((Mai!$M$86:$M$154=$A43)*Mai!$P$86:$P$154)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Mai!$V$8:$V$76=$A43)*Mai!$X$8:$X$76)-SUMPRODUCT((Mai!$V$8:$V$76=$A43)*Mai!$Y$8:$Y$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Mai!$V$86:$V$154=$A43)*Mai!$X$86:$X$154)-SUMPRODUCT((Mai!$V$8:$V$76=$A43)*Mai!$Y$8:$Y$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUM(AQ43:AW43)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Juin!$D$8:$D$76=$A43)*Juin!$F$8:$F$76)-SUMPRODUCT((Juin!$D$8:$D$76=$A43)*Juin!$G$8:$G$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Juin!$D86:$D$154=$A43)*Juin!$F$86:$F$154)-SUMPRODUCT((Juin!$D86:$D$154=$A43)*Juin!$G$86:$G$154)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Juin!$D$164:$D$232=$A43)*Juin!$F$164:$F$232)-SUMPRODUCT((Juin!$D$164:$D$232=$A43)*Juin!$G$164:$G$232)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Juin!$M$13:$M$46=$A43)*Juin!$O$13:$O$46)+SUMPRODUCT((Juin!$M$58:$M$73=$A43)*Juin!$O$58:$O$73)-SUMPRODUCT((Juin!$M$13:$M$46=$A43)*Juin!$P$13:$P$46)-SUMPRODUCT((Juin!$M$58:$M$73=$A43)*Juin!$P$58:$P$73)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Juin!$M$86:$M$154=$A43)*Juin!$O$86:$O$154)-SUMPRODUCT((Juin!$M$86:$M$154=$A43)*Juin!$P$86:$P$154)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Juin!$V$8:$V$76=$A43)*Juin!$X$8:$X$76)-SUMPRODUCT((Juin!$V$8:$V$76=$A43)*Juin!$Y$8:$Y$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Juin!$V$86:$V$154=$A43)*Juin!$X$86:$X$154)-SUMPRODUCT((Juin!$V$8:$V$76=$A43)*Juin!$Y$8:$Y$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUM(AY43:BE43)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Juillet!$D$8:$D$76=$A43)*Juillet!$F$8:$F$76)-SUMPRODUCT((Juillet!$D$8:$D$76=$A43)*Juillet!$G$8:$G$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Juillet!$D86:$D$154=$A43)*Juillet!$F$86:$F$154)-SUMPRODUCT((Juillet!$D86:$D$154=$A43)*Juillet!$G$86:$G$154)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Juillet!$D$164:$D$232=$A43)*Juillet!$F$164:$F$232)-SUMPRODUCT((Juillet!$D$164:$D$232=$A43)*Juillet!$G$164:$G$232)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Juillet!$M$13:$M$46=$A43)*Juillet!$O$13:$O$46)+SUMPRODUCT((Juillet!$M$58:$M$73=$A43)*Juillet!$O$58:$O$73)-SUMPRODUCT((Juillet!$M$13:$M$46=$A43)*Juillet!$P$13:$P$46)-SUMPRODUCT((Juillet!$M$58:$M$73=$A43)*Juillet!$P$58:$P$73)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Juillet!$M$86:$M$154=$A43)*Juillet!$O$86:$O$154)-SUMPRODUCT((Juillet!$M$86:$M$154=$A43)*Juillet!$P$86:$P$154)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Juillet!$V$8:$V$76=$A43)*Juillet!$X$8:$X$76)-SUMPRODUCT((Juillet!$V$8:$V$76=$A43)*Juillet!$Y$8:$Y$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Juillet!$V$86:$V$154=$A43)*Juillet!$X$86:$X$154)-SUMPRODUCT((Juillet!$V$8:$V$76=$A43)*Juillet!$Y$8:$Y$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUM(BG43:BM43)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Aout!$D$8:$D$76=$A43)*Aout!$F$8:$F$76)-SUMPRODUCT((Aout!$D$8:$D$76=$A43)*Aout!$G$8:$G$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Aout!$D86:$D$154=$A43)*Aout!$F$86:$F$154)-SUMPRODUCT((Aout!$D86:$D$154=$A43)*Aout!$G$86:$G$154)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Aout!$D$164:$D$232=$A43)*Aout!$F$164:$F$232)-SUMPRODUCT((Aout!$D$164:$D$232=$A43)*Aout!$G$164:$G$232)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Aout!$M$13:$M$46=$A43)*Aout!$O$13:$O$46)+SUMPRODUCT((Aout!$M$58:$M$73=$A43)*Aout!$O$58:$O$73)-SUMPRODUCT((Aout!$M$13:$M$46=$A43)*Aout!$P$13:$P$46)-SUMPRODUCT((Aout!$M$58:$M$73=$A43)*Aout!$P$58:$P$73)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Aout!$M$86:$M$154=$A43)*Aout!$O$86:$O$154)-SUMPRODUCT((Aout!$M$86:$M$154=$A43)*Aout!$P$86:$P$154)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Aout!$V$8:$V$76=$A43)*Aout!$X$8:$X$76)-SUMPRODUCT((Aout!$V$8:$V$76=$A43)*Aout!$Y$8:$Y$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Aout!$V$86:$V$154=$A43)*Aout!$X$86:$X$154)-SUMPRODUCT((Aout!$V$8:$V$76=$A43)*Aout!$Y$8:$Y$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUM(BO43:BU43)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Septembre!$D$8:$D$76=$A43)*Septembre!$F$8:$F$76)-SUMPRODUCT((Septembre!$D$8:$D$76=$A43)*Septembre!$G$8:$G$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Septembre!$D86:$D$154=$A43)*Septembre!$F$86:$F$154)-SUMPRODUCT((Septembre!$D86:$D$154=$A43)*Septembre!$G$86:$G$154)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Septembre!$D$164:$D$232=$A43)*Septembre!$F$164:$F$232)-SUMPRODUCT((Septembre!$D$164:$D$232=$A43)*Septembre!$G$164:$G$232)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Septembre!$M$13:$M$46=$A43)*Septembre!$O$13:$O$46)+SUMPRODUCT((Septembre!$M$58:$M$73=$A43)*Septembre!$O$58:$O$73)-SUMPRODUCT((Septembre!$M$13:$M$46=$A43)*Septembre!$P$13:$P$46)-SUMPRODUCT((Septembre!$M$58:$M$73=$A43)*Septembre!$P$58:$P$73)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Septembre!$M$86:$M$154=$A43)*Septembre!$O$86:$O$154)-SUMPRODUCT((Septembre!$M$86:$M$154=$A43)*Septembre!$P$86:$P$154)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Septembre!$V$8:$V$76=$A43)*Septembre!$X$8:$X$76)-SUMPRODUCT((Septembre!$V$8:$V$76=$A43)*Septembre!$Y$8:$Y$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Septembre!$V$86:$V$154=$A43)*Septembre!$X$86:$X$154)-SUMPRODUCT((Septembre!$V$8:$V$76=$A43)*Septembre!$Y$8:$Y$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUM(BW43:CC43)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Octobre!$D$8:$D$76=$A43)*Octobre!$F$8:$F$76)-SUMPRODUCT((Octobre!$D$8:$D$76=$A43)*Octobre!$G$8:$G$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Octobre!$D86:$D$154=$A43)*Octobre!$F$86:$F$154)-SUMPRODUCT((Octobre!$D86:$D$154=$A43)*Octobre!$G$86:$G$154)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Octobre!$D$164:$D$232=$A43)*Octobre!$F$164:$F$232)-SUMPRODUCT((Octobre!$D$164:$D$232=$A43)*Octobre!$G$164:$G$232)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Octobre!$M$13:$M$46=$A43)*Octobre!$O$13:$O$46)+SUMPRODUCT((Octobre!$M$58:$M$73=$A43)*Octobre!$O$58:$O$73)-SUMPRODUCT((Octobre!$M$13:$M$46=$A43)*Octobre!$P$13:$P$46)-SUMPRODUCT((Octobre!$M$58:$M$73=$A43)*Octobre!$P$58:$P$73)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Octobre!$M$86:$M$154=$A43)*Octobre!$O$86:$O$154)-SUMPRODUCT((Octobre!$M$86:$M$154=$A43)*Octobre!$P$86:$P$154)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Octobre!$V$8:$V$76=$A43)*Octobre!$X$8:$X$76)-SUMPRODUCT((Octobre!$V$8:$V$76=$A43)*Octobre!$Y$8:$Y$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Octobre!$V$86:$V$154=$A43)*Octobre!$X$86:$X$154)-SUMPRODUCT((Octobre!$V$8:$V$76=$A43)*Octobre!$Y$8:$Y$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUM(CE43:CK43)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Novembre!$D$8:$D$76=$A43)*Novembre!$F$8:$F$76)-SUMPRODUCT((Novembre!$D$8:$D$76=$A43)*Novembre!$G$8:$G$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Novembre!$D86:$D$154=$A43)*Novembre!$F$86:$F$154)-SUMPRODUCT((Novembre!$D86:$D$154=$A43)*Novembre!$G$86:$G$154)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Novembre!$D$164:$D$232=$A43)*Novembre!$F$164:$F$232)-SUMPRODUCT((Novembre!$D$164:$D$232=$A43)*Novembre!$G$164:$G$232)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Novembre!$M$13:$M$46=$A43)*Novembre!$O$13:$O$46)+SUMPRODUCT((Novembre!$M$58:$M$73=$A43)*Novembre!$O$58:$O$73)-SUMPRODUCT((Novembre!$M$13:$M$46=$A43)*Novembre!$P$13:$P$46)-SUMPRODUCT((Novembre!$M$58:$M$73=$A43)*Novembre!$P$58:$P$73)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Novembre!$M$86:$M$154=$A43)*Novembre!$O$86:$O$154)-SUMPRODUCT((Novembre!$M$86:$M$154=$A43)*Novembre!$P$86:$P$154)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Novembre!$V$8:$V$76=$A43)*Novembre!$X$8:$X$76)-SUMPRODUCT((Novembre!$V$8:$V$76=$A43)*Novembre!$Y$8:$Y$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Novembre!$V$86:$V$154=$A43)*Novembre!$X$86:$X$154)-SUMPRODUCT((Novembre!$V$8:$V$76=$A43)*Novembre!$Y$8:$Y$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUM(CM43:CS43)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Décembre!$D$8:$D$76=$A43)*Décembre!$F$8:$F$76)-SUMPRODUCT((Décembre!$D$8:$D$76=$A43)*Décembre!$G$8:$G$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Décembre!$D86:$D$154=$A43)*Décembre!$F$86:$F$154)-SUMPRODUCT((Décembre!$D86:$D$154=$A43)*Décembre!$G$86:$G$154)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Décembre!$D$164:$D$232=$A43)*Décembre!$F$164:$F$232)-SUMPRODUCT((Décembre!$D$164:$D$232=$A43)*Décembre!$G$164:$G$232)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Décembre!$M$13:$M$46=$A43)*Décembre!$O$13:$O$46)+SUMPRODUCT((Décembre!$M$58:$M$73=$A43)*Décembre!$O$58:$O$73)-SUMPRODUCT((Décembre!$M$13:$M$46=$A43)*Décembre!$P$13:$P$46)-SUMPRODUCT((Décembre!$M$58:$M$73=$A43)*Décembre!$P$58:$P$73)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Décembre!$M$86:$M$154=$A43)*Décembre!$O$86:$O$154)-SUMPRODUCT((Décembre!$M$86:$M$154=$A43)*Décembre!$P$86:$P$154)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Décembre!$V$8:$V$76=$A43)*Décembre!$X$8:$X$76)-SUMPRODUCT((Décembre!$V$8:$V$76=$A43)*Décembre!$Y$8:$Y$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Décembre!$V$86:$V$154=$A43)*Décembre!$X$86:$X$154)-SUMPRODUCT((Décembre!$V$8:$V$76=$A43)*Décembre!$Y$8:$Y$76)","v":{"v":0,"d":"0.00 €"}}]
["Sport",{"v":0,"d":"0.00 €"},{"$f":"SUMPRODUCT(('Janvier '!$D$8:$D$76=$A44)*'Janvier '!$F$8:$F$76)-SUMPRODUCT(('Janvier '!$D$8:$D$76=$A44)*'Janvier '!$G$8:$G$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT(('Janvier '!$D86:$D$154=$A44)*'Janvier '!$F$86:$F$154)-SUMPRODUCT(('Janvier '!$D86:$D$154=$A44)*'Janvier '!$G$86:$G$154)","v":{"v":130,"d":"130.00 €"}},{"$f":"SUMPRODUCT(('Janvier '!$D$164:$D$232=$A44)*'Janvier '!$F$164:$F$232)-SUMPRODUCT(('Janvier '!$D$164:$D$232=$A44)*'Janvier '!$G$164:$G$232)","v":{"v":-130,"d":"-130.00 €"}},{"$f":"SUMPRODUCT(('Janvier '!$M$13:$M$46=$A44)*'Janvier '!$O$13:$O$46)+SUMPRODUCT(('Janvier '!$M$58:$M$73=$A44)*'Janvier '!$O$58:$O$73)-SUMPRODUCT(('Janvier '!$M$13:$M$46=$A44)*'Janvier '!$P$13:$P$46)-SUMPRODUCT(('Janvier '!$M$58:$M$73=$A44)*'Janvier '!$P$58:$P$73)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT(('Janvier '!$M$86:$M$154=$A44)*'Janvier '!$O$86:$O$154)-SUMPRODUCT(('Janvier '!$M$86:$M$154=$A44)*'Janvier '!$P$86:$P$154)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT(('Janvier '!$V$8:$V$76=$A44)*'Janvier '!$X$8:$X$76)-SUMPRODUCT(('Janvier '!$V$8:$V$76=$A44)*'Janvier '!$Y$8:$Y$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT(('Janvier '!$V$86:$V$154=$A44)*'Janvier '!$X$86:$X$154)-SUMPRODUCT(('Janvier '!$V$8:$V$76=$A44)*'Janvier '!$Y$8:$Y$76)","v":{"v":0,"d":"0.00 €"}},{"v":0,"d":"0.00 €"},{"$f":"SUMPRODUCT((Fevrier!$D$8:$D$76=$A44)*Fevrier!$F$8:$F$76)-SUMPRODUCT((Fevrier!$D$8:$D$76=$A44)*Fevrier!$G$8:$G$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Fevrier!$D86:$D$154=$A44)*Fevrier!$F$86:$F$154)-SUMPRODUCT((Fevrier!$D86:$D$154=$A44)*Fevrier!$G$86:$G$154)","v":{"v":130,"d":"130.00 €"}},{"$f":"SUMPRODUCT((Fevrier!$D$164:$D$232=$A44)*Fevrier!$F$164:$F$232)-SUMPRODUCT((Fevrier!$D$164:$D$232=$A44)*Fevrier!$G$164:$G$232)","v":{"v":-130,"d":"-130.00 €"}},{"$f":"SUMPRODUCT((Fevrier!$M$13:$M$46=$A44)*Fevrier!$O$13:$O$46)+SUMPRODUCT((Fevrier!$M$58:$M$73=$A44)*Fevrier!$O$58:$O$73)-SUMPRODUCT((Fevrier!$M$13:$M$46=$A44)*Fevrier!$P$13:$P$46)-SUMPRODUCT((Fevrier!$M$58:$M$73=$A44)*Fevrier!$P$58:$P$73)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Fevrier!$M$86:$M$154=$A44)*Fevrier!$O$86:$O$154)-SUMPRODUCT((Fevrier!$M$86:$M$154=$A44)*Fevrier!$P$86:$P$154)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Fevrier!$V$8:$V$76=$A44)*Fevrier!$X$8:$X$76)-SUMPRODUCT((Fevrier!$V$8:$V$76=$A44)*Fevrier!$Y$8:$Y$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Fevrier!$V$86:$V$154=$A44)*Fevrier!$X$86:$X$154)-SUMPRODUCT((Fevrier!$V$8:$V$76=$A44)*Fevrier!$Y$8:$Y$76)","v":{"v":0,"d":"0.00 €"}},{"v":0,"d":"0.00 €"},{"$f":"SUMPRODUCT((Mars!$D$8:$D$76=$A44)*Mars!$F$8:$F$76)-SUMPRODUCT((Mars!$D$8:$D$76=$A44)*Mars!$G$8:$G$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Mars!$D86:$D$154=$A44)*Mars!$F$86:$F$154)-SUMPRODUCT((Mars!$D86:$D$154=$A44)*Mars!$G$86:$G$154)","v":{"v":130,"d":"130.00 €"}},{"$f":"SUMPRODUCT((Mars!$D$164:$D$232=$A44)*Mars!$F$164:$F$232)-SUMPRODUCT((Mars!$D$164:$D$232=$A44)*Mars!$G$164:$G$232)","v":{"v":-130,"d":"-130.00 €"}},{"$f":"SUMPRODUCT((Mars!$M$13:$M$46=$A44)*Mars!$O$13:$O$46)+SUMPRODUCT((Mars!$M$58:$M$73=$A44)*Mars!$O$58:$O$73)-SUMPRODUCT((Mars!$M$13:$M$46=$A44)*Mars!$P$13:$P$46)-SUMPRODUCT((Mars!$M$58:$M$73=$A44)*Mars!$P$58:$P$73)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Mars!$M$86:$M$154=$A44)*Mars!$O$86:$O$154)-SUMPRODUCT((Mars!$M$86:$M$154=$A44)*Mars!$P$86:$P$154)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Mars!$V$8:$V$76=$A44)*Mars!$X$8:$X$76)-SUMPRODUCT((Mars!$V$8:$V$76=$A44)*Mars!$Y$8:$Y$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Mars!$V$86:$V$154=$A44)*Mars!$X$86:$X$154)-SUMPRODUCT((Mars!$V$8:$V$76=$A44)*Mars!$Y$8:$Y$76)","v":{"v":0,"d":"0.00 €"}},{"v":0,"d":"0.00 €"},{"$f":"SUMPRODUCT((Avril!$D$8:$D$76=$A44)*Avril!$F$8:$F$76)-SUMPRODUCT((Avril!$D$8:$D$76=$A44)*Avril!$G$8:$G$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Avril!$D86:$D$154=$A44)*Avril!$F$86:$F$154)-SUMPRODUCT((Avril!$D86:$D$154=$A44)*Avril!$G$86:$G$154)","v":{"v":130,"d":"130.00 €"}},{"$f":"SUMPRODUCT((Avril!$D$164:$D$232=$A44)*Avril!$F$164:$F$232)-SUMPRODUCT((Avril!$D$164:$D$232=$A44)*Avril!$G$164:$G$232)","v":{"v":-130,"d":"-130.00 €"}},{"$f":"SUMPRODUCT((Avril!$M$13:$M$46=$A44)*Avril!$O$13:$O$46)+SUMPRODUCT((Avril!$M$58:$M$73=$A44)*Avril!$O$58:$O$73)-SUMPRODUCT((Avril!$M$13:$M$46=$A44)*Avril!$P$13:$P$46)-SUMPRODUCT((Avril!$M$58:$M$73=$A44)*Avril!$P$58:$P$73)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Avril!$M$86:$M$154=$A44)*Avril!$O$86:$O$154)-SUMPRODUCT((Avril!$M$86:$M$154=$A44)*Avril!$P$86:$P$154)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Avril!$V$8:$V$76=$A44)*Avril!$X$8:$X$76)-SUMPRODUCT((Avril!$V$8:$V$76=$A44)*Avril!$Y$8:$Y$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Avril!$V$86:$V$154=$A44)*Avril!$X$86:$X$154)-SUMPRODUCT((Avril!$V$8:$V$76=$A44)*Avril!$Y$8:$Y$76)","v":{"v":0,"d":"0.00 €"}},{"v":0,"d":"0.00 €"},{"$f":"SUMPRODUCT((Mai!$D$8:$D$76=$A44)*Mai!$F$8:$F$76)-SUMPRODUCT((Mai!$D$8:$D$76=$A44)*Mai!$G$8:$G$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Mai!$D86:$D$154=$A44)*Mai!$F$86:$F$154)-SUMPRODUCT((Mai!$D86:$D$154=$A44)*Mai!$G$86:$G$154)","v":{"v":130,"d":"130.00 €"}},{"$f":"SUMPRODUCT((Mai!$D$164:$D$232=$A44)*Mai!$F$164:$F$232)-SUMPRODUCT((Mai!$D$164:$D$232=$A44)*Mai!$G$164:$G$232)","v":{"v":-130,"d":"-130.00 €"}},{"$f":"SUMPRODUCT((Mai!$M$13:$M$46=$A44)*Mai!$O$13:$O$46)+SUMPRODUCT((Mai!$M$58:$M$73=$A44)*Mai!$O$58:$O$73)-SUMPRODUCT((Mai!$M$13:$M$46=$A44)*Mai!$P$13:$P$46)-SUMPRODUCT((Mai!$M$58:$M$73=$A44)*Mai!$P$58:$P$73)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Mai!$M$86:$M$154=$A44)*Mai!$O$86:$O$154)-SUMPRODUCT((Mai!$M$86:$M$154=$A44)*Mai!$P$86:$P$154)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Mai!$V$8:$V$76=$A44)*Mai!$X$8:$X$76)-SUMPRODUCT((Mai!$V$8:$V$76=$A44)*Mai!$Y$8:$Y$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Mai!$V$86:$V$154=$A44)*Mai!$X$86:$X$154)-SUMPRODUCT((Mai!$V$8:$V$76=$A44)*Mai!$Y$8:$Y$76)","v":{"v":0,"d":"0.00 €"}},{"v":0,"d":"0.00 €"},{"$f":"SUMPRODUCT((Juin!$D$8:$D$76=$A44)*Juin!$F$8:$F$76)-SUMPRODUCT((Juin!$D$8:$D$76=$A44)*Juin!$G$8:$G$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Juin!$D86:$D$154=$A44)*Juin!$F$86:$F$154)-SUMPRODUCT((Juin!$D86:$D$154=$A44)*Juin!$G$86:$G$154)","v":{"v":130,"d":"130.00 €"}},{"$f":"SUMPRODUCT((Juin!$D$164:$D$232=$A44)*Juin!$F$164:$F$232)-SUMPRODUCT((Juin!$D$164:$D$232=$A44)*Juin!$G$164:$G$232)","v":{"v":-130,"d":"-130.00 €"}},{"$f":"SUMPRODUCT((Juin!$M$13:$M$46=$A44)*Juin!$O$13:$O$46)+SUMPRODUCT((Juin!$M$58:$M$73=$A44)*Juin!$O$58:$O$73)-SUMPRODUCT((Juin!$M$13:$M$46=$A44)*Juin!$P$13:$P$46)-SUMPRODUCT((Juin!$M$58:$M$73=$A44)*Juin!$P$58:$P$73)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Juin!$M$86:$M$154=$A44)*Juin!$O$86:$O$154)-SUMPRODUCT((Juin!$M$86:$M$154=$A44)*Juin!$P$86:$P$154)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Juin!$V$8:$V$76=$A44)*Juin!$X$8:$X$76)-SUMPRODUCT((Juin!$V$8:$V$76=$A44)*Juin!$Y$8:$Y$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Juin!$V$86:$V$154=$A44)*Juin!$X$86:$X$154)-SUMPRODUCT((Juin!$V$8:$V$76=$A44)*Juin!$Y$8:$Y$76)","v":{"v":0,"d":"0.00 €"}},{"v":0,"d":"0.00 €"},{"$f":"SUMPRODUCT((Juillet!$D$8:$D$76=$A44)*Juillet!$F$8:$F$76)-SUMPRODUCT((Juillet!$D$8:$D$76=$A44)*Juillet!$G$8:$G$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Juillet!$D86:$D$154=$A44)*Juillet!$F$86:$F$154)-SUMPRODUCT((Juillet!$D86:$D$154=$A44)*Juillet!$G$86:$G$154)","v":{"v":130,"d":"130.00 €"}},{"$f":"SUMPRODUCT((Juillet!$D$164:$D$232=$A44)*Juillet!$F$164:$F$232)-SUMPRODUCT((Juillet!$D$164:$D$232=$A44)*Juillet!$G$164:$G$232)","v":{"v":-130,"d":"-130.00 €"}},{"$f":"SUMPRODUCT((Juillet!$M$13:$M$46=$A44)*Juillet!$O$13:$O$46)+SUMPRODUCT((Juillet!$M$58:$M$73=$A44)*Juillet!$O$58:$O$73)-SUMPRODUCT((Juillet!$M$13:$M$46=$A44)*Juillet!$P$13:$P$46)-SUMPRODUCT((Juillet!$M$58:$M$73=$A44)*Juillet!$P$58:$P$73)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Juillet!$M$86:$M$154=$A44)*Juillet!$O$86:$O$154)-SUMPRODUCT((Juillet!$M$86:$M$154=$A44)*Juillet!$P$86:$P$154)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Juillet!$V$8:$V$76=$A44)*Juillet!$X$8:$X$76)-SUMPRODUCT((Juillet!$V$8:$V$76=$A44)*Juillet!$Y$8:$Y$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Juillet!$V$86:$V$154=$A44)*Juillet!$X$86:$X$154)-SUMPRODUCT((Juillet!$V$8:$V$76=$A44)*Juillet!$Y$8:$Y$76)","v":{"v":0,"d":"0.00 €"}},{"v":0,"d":"0.00 €"},{"$f":"SUMPRODUCT((Aout!$D$8:$D$76=$A44)*Aout!$F$8:$F$76)-SUMPRODUCT((Aout!$D$8:$D$76=$A44)*Aout!$G$8:$G$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Aout!$D86:$D$154=$A44)*Aout!$F$86:$F$154)-SUMPRODUCT((Aout!$D86:$D$154=$A44)*Aout!$G$86:$G$154)","v":{"v":130,"d":"130.00 €"}},{"$f":"SUMPRODUCT((Aout!$D$164:$D$232=$A44)*Aout!$F$164:$F$232)-SUMPRODUCT((Aout!$D$164:$D$232=$A44)*Aout!$G$164:$G$232)","v":{"v":-130,"d":"-130.00 €"}},{"$f":"SUMPRODUCT((Aout!$M$13:$M$46=$A44)*Aout!$O$13:$O$46)+SUMPRODUCT((Aout!$M$58:$M$73=$A44)*Aout!$O$58:$O$73)-SUMPRODUCT((Aout!$M$13:$M$46=$A44)*Aout!$P$13:$P$46)-SUMPRODUCT((Aout!$M$58:$M$73=$A44)*Aout!$P$58:$P$73)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Aout!$M$86:$M$154=$A44)*Aout!$O$86:$O$154)-SUMPRODUCT((Aout!$M$86:$M$154=$A44)*Aout!$P$86:$P$154)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Aout!$V$8:$V$76=$A44)*Aout!$X$8:$X$76)-SUMPRODUCT((Aout!$V$8:$V$76=$A44)*Aout!$Y$8:$Y$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Aout!$V$86:$V$154=$A44)*Aout!$X$86:$X$154)-SUMPRODUCT((Aout!$V$8:$V$76=$A44)*Aout!$Y$8:$Y$76)","v":{"v":0,"d":"0.00 €"}},{"v":0,"d":"0.00 €"},{"$f":"SUMPRODUCT((Septembre!$D$8:$D$76=$A44)*Septembre!$F$8:$F$76)-SUMPRODUCT((Septembre!$D$8:$D$76=$A44)*Septembre!$G$8:$G$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Septembre!$D86:$D$154=$A44)*Septembre!$F$86:$F$154)-SUMPRODUCT((Septembre!$D86:$D$154=$A44)*Septembre!$G$86:$G$154)","v":{"v":130,"d":"130.00 €"}},{"$f":"SUMPRODUCT((Septembre!$D$164:$D$232=$A44)*Septembre!$F$164:$F$232)-SUMPRODUCT((Septembre!$D$164:$D$232=$A44)*Septembre!$G$164:$G$232)","v":{"v":-130,"d":"-130.00 €"}},{"$f":"SUMPRODUCT((Septembre!$M$13:$M$46=$A44)*Septembre!$O$13:$O$46)+SUMPRODUCT((Septembre!$M$58:$M$73=$A44)*Septembre!$O$58:$O$73)-SUMPRODUCT((Septembre!$M$13:$M$46=$A44)*Septembre!$P$13:$P$46)-SUMPRODUCT((Septembre!$M$58:$M$73=$A44)*Septembre!$P$58:$P$73)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Septembre!$M$86:$M$154=$A44)*Septembre!$O$86:$O$154)-SUMPRODUCT((Septembre!$M$86:$M$154=$A44)*Septembre!$P$86:$P$154)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Septembre!$V$8:$V$76=$A44)*Septembre!$X$8:$X$76)-SUMPRODUCT((Septembre!$V$8:$V$76=$A44)*Septembre!$Y$8:$Y$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Septembre!$V$86:$V$154=$A44)*Septembre!$X$86:$X$154)-SUMPRODUCT((Septembre!$V$8:$V$76=$A44)*Septembre!$Y$8:$Y$76)","v":{"v":0,"d":"0.00 €"}},{"v":0,"d":"0.00 €"},{"$f":"SUMPRODUCT((Octobre!$D$8:$D$76=$A44)*Octobre!$F$8:$F$76)-SUMPRODUCT((Octobre!$D$8:$D$76=$A44)*Octobre!$G$8:$G$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Octobre!$D86:$D$154=$A44)*Octobre!$F$86:$F$154)-SUMPRODUCT((Octobre!$D86:$D$154=$A44)*Octobre!$G$86:$G$154)","v":{"v":130,"d":"130.00 €"}},{"$f":"SUMPRODUCT((Octobre!$D$164:$D$232=$A44)*Octobre!$F$164:$F$232)-SUMPRODUCT((Octobre!$D$164:$D$232=$A44)*Octobre!$G$164:$G$232)","v":{"v":-130,"d":"-130.00 €"}},{"$f":"SUMPRODUCT((Octobre!$M$13:$M$46=$A44)*Octobre!$O$13:$O$46)+SUMPRODUCT((Octobre!$M$58:$M$73=$A44)*Octobre!$O$58:$O$73)-SUMPRODUCT((Octobre!$M$13:$M$46=$A44)*Octobre!$P$13:$P$46)-SUMPRODUCT((Octobre!$M$58:$M$73=$A44)*Octobre!$P$58:$P$73)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Octobre!$M$86:$M$154=$A44)*Octobre!$O$86:$O$154)-SUMPRODUCT((Octobre!$M$86:$M$154=$A44)*Octobre!$P$86:$P$154)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Octobre!$V$8:$V$76=$A44)*Octobre!$X$8:$X$76)-SUMPRODUCT((Octobre!$V$8:$V$76=$A44)*Octobre!$Y$8:$Y$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Octobre!$V$86:$V$154=$A44)*Octobre!$X$86:$X$154)-SUMPRODUCT((Octobre!$V$8:$V$76=$A44)*Octobre!$Y$8:$Y$76)","v":{"v":0,"d":"0.00 €"}},{"v":0,"d":"0.00 €"},{"$f":"SUMPRODUCT((Novembre!$D$8:$D$76=$A44)*Novembre!$F$8:$F$76)-SUMPRODUCT((Novembre!$D$8:$D$76=$A44)*Novembre!$G$8:$G$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Novembre!$D86:$D$154=$A44)*Novembre!$F$86:$F$154)-SUMPRODUCT((Novembre!$D86:$D$154=$A44)*Novembre!$G$86:$G$154)","v":{"v":130,"d":"130.00 €"}},{"$f":"SUMPRODUCT((Novembre!$D$164:$D$232=$A44)*Novembre!$F$164:$F$232)-SUMPRODUCT((Novembre!$D$164:$D$232=$A44)*Novembre!$G$164:$G$232)","v":{"v":-130,"d":"-130.00 €"}},{"$f":"SUMPRODUCT((Novembre!$M$13:$M$46=$A44)*Novembre!$O$13:$O$46)+SUMPRODUCT((Novembre!$M$58:$M$73=$A44)*Novembre!$O$58:$O$73)-SUMPRODUCT((Novembre!$M$13:$M$46=$A44)*Novembre!$P$13:$P$46)-SUMPRODUCT((Novembre!$M$58:$M$73=$A44)*Novembre!$P$58:$P$73)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Novembre!$M$86:$M$154=$A44)*Novembre!$O$86:$O$154)-SUMPRODUCT((Novembre!$M$86:$M$154=$A44)*Novembre!$P$86:$P$154)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Novembre!$V$8:$V$76=$A44)*Novembre!$X$8:$X$76)-SUMPRODUCT((Novembre!$V$8:$V$76=$A44)*Novembre!$Y$8:$Y$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Novembre!$V$86:$V$154=$A44)*Novembre!$X$86:$X$154)-SUMPRODUCT((Novembre!$V$8:$V$76=$A44)*Novembre!$Y$8:$Y$76)","v":{"v":0,"d":"0.00 €"}},{"v":0,"d":"0.00 €"},{"$f":"SUMPRODUCT((Décembre!$D$8:$D$76=$A44)*Décembre!$F$8:$F$76)-SUMPRODUCT((Décembre!$D$8:$D$76=$A44)*Décembre!$G$8:$G$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Décembre!$D86:$D$154=$A44)*Décembre!$F$86:$F$154)-SUMPRODUCT((Décembre!$D86:$D$154=$A44)*Décembre!$G$86:$G$154)","v":{"v":130,"d":"130.00 €"}},{"$f":"SUMPRODUCT((Décembre!$D$164:$D$232=$A44)*Décembre!$F$164:$F$232)-SUMPRODUCT((Décembre!$D$164:$D$232=$A44)*Décembre!$G$164:$G$232)","v":{"v":-130,"d":"-130.00 €"}},{"$f":"SUMPRODUCT((Décembre!$M$13:$M$46=$A44)*Décembre!$O$13:$O$46)+SUMPRODUCT((Décembre!$M$58:$M$73=$A44)*Décembre!$O$58:$O$73)-SUMPRODUCT((Décembre!$M$13:$M$46=$A44)*Décembre!$P$13:$P$46)-SUMPRODUCT((Décembre!$M$58:$M$73=$A44)*Décembre!$P$58:$P$73)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Décembre!$M$86:$M$154=$A44)*Décembre!$O$86:$O$154)-SUMPRODUCT((Décembre!$M$86:$M$154=$A44)*Décembre!$P$86:$P$154)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Décembre!$V$8:$V$76=$A44)*Décembre!$X$8:$X$76)-SUMPRODUCT((Décembre!$V$8:$V$76=$A44)*Décembre!$Y$8:$Y$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Décembre!$V$86:$V$154=$A44)*Décembre!$X$86:$X$154)-SUMPRODUCT((Décembre!$V$8:$V$76=$A44)*Décembre!$Y$8:$Y$76)","v":{"v":0,"d":"0.00 €"}}]
["Voyages",{"v":0,"d":"0.00 €"},{"$f":"SUMPRODUCT(('Janvier '!$D$8:$D$76=$A45)*'Janvier '!$F$8:$F$76)-SUMPRODUCT(('Janvier '!$D$8:$D$76=$A45)*'Janvier '!$G$8:$G$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT(('Janvier '!$D86:$D$154=$A45)*'Janvier '!$F$86:$F$154)-SUMPRODUCT(('Janvier '!$D86:$D$154=$A45)*'Janvier '!$G$86:$G$154)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT(('Janvier '!$D$164:$D$232=$A45)*'Janvier '!$F$164:$F$232)-SUMPRODUCT(('Janvier '!$D$164:$D$232=$A45)*'Janvier '!$G$164:$G$232)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT(('Janvier '!$M$13:$M$46=$A45)*'Janvier '!$O$13:$O$46)+SUMPRODUCT(('Janvier '!$M$58:$M$73=$A45)*'Janvier '!$O$58:$O$73)-SUMPRODUCT(('Janvier '!$M$13:$M$46=$A45)*'Janvier '!$P$13:$P$46)-SUMPRODUCT(('Janvier '!$M$58:$M$73=$A45)*'Janvier '!$P$58:$P$73)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT(('Janvier '!$M$86:$M$154=$A45)*'Janvier '!$O$86:$O$154)-SUMPRODUCT(('Janvier '!$M$86:$M$154=$A45)*'Janvier '!$P$86:$P$154)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT(('Janvier '!$V$8:$V$76=$A45)*'Janvier '!$X$8:$X$76)-SUMPRODUCT(('Janvier '!$V$8:$V$76=$A45)*'Janvier '!$Y$8:$Y$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT(('Janvier '!$V$86:$V$154=$A45)*'Janvier '!$X$86:$X$154)-SUMPRODUCT(('Janvier '!$V$8:$V$76=$A45)*'Janvier '!$Y$8:$Y$76)","v":{"v":0,"d":"0.00 €"}},{"v":0,"d":"0.00 €"},{"$f":"SUMPRODUCT((Fevrier!$D$8:$D$76=$A45)*Fevrier!$F$8:$F$76)-SUMPRODUCT((Fevrier!$D$8:$D$76=$A45)*Fevrier!$G$8:$G$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Fevrier!$D86:$D$154=$A45)*Fevrier!$F$86:$F$154)-SUMPRODUCT((Fevrier!$D86:$D$154=$A45)*Fevrier!$G$86:$G$154)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Fevrier!$D$164:$D$232=$A45)*Fevrier!$F$164:$F$232)-SUMPRODUCT((Fevrier!$D$164:$D$232=$A45)*Fevrier!$G$164:$G$232)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Fevrier!$M$13:$M$46=$A45)*Fevrier!$O$13:$O$46)+SUMPRODUCT((Fevrier!$M$58:$M$73=$A45)*Fevrier!$O$58:$O$73)-SUMPRODUCT((Fevrier!$M$13:$M$46=$A45)*Fevrier!$P$13:$P$46)-SUMPRODUCT((Fevrier!$M$58:$M$73=$A45)*Fevrier!$P$58:$P$73)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Fevrier!$M$86:$M$154=$A45)*Fevrier!$O$86:$O$154)-SUMPRODUCT((Fevrier!$M$86:$M$154=$A45)*Fevrier!$P$86:$P$154)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Fevrier!$V$8:$V$76=$A45)*Fevrier!$X$8:$X$76)-SUMPRODUCT((Fevrier!$V$8:$V$76=$A45)*Fevrier!$Y$8:$Y$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Fevrier!$V$86:$V$154=$A45)*Fevrier!$X$86:$X$154)-SUMPRODUCT((Fevrier!$V$8:$V$76=$A45)*Fevrier!$Y$8:$Y$76)","v":{"v":0,"d":"0.00 €"}},{"v":0,"d":"0.00 €"},{"$f":"SUMPRODUCT((Mars!$D$8:$D$76=$A45)*Mars!$F$8:$F$76)-SUMPRODUCT((Mars!$D$8:$D$76=$A45)*Mars!$G$8:$G$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Mars!$D86:$D$154=$A45)*Mars!$F$86:$F$154)-SUMPRODUCT((Mars!$D86:$D$154=$A45)*Mars!$G$86:$G$154)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Mars!$D$164:$D$232=$A45)*Mars!$F$164:$F$232)-SUMPRODUCT((Mars!$D$164:$D$232=$A45)*Mars!$G$164:$G$232)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Mars!$M$13:$M$46=$A45)*Mars!$O$13:$O$46)+SUMPRODUCT((Mars!$M$58:$M$73=$A45)*Mars!$O$58:$O$73)-SUMPRODUCT((Mars!$M$13:$M$46=$A45)*Mars!$P$13:$P$46)-SUMPRODUCT((Mars!$M$58:$M$73=$A45)*Mars!$P$58:$P$73)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Mars!$M$86:$M$154=$A45)*Mars!$O$86:$O$154)-SUMPRODUCT((Mars!$M$86:$M$154=$A45)*Mars!$P$86:$P$154)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Mars!$V$8:$V$76=$A45)*Mars!$X$8:$X$76)-SUMPRODUCT((Mars!$V$8:$V$76=$A45)*Mars!$Y$8:$Y$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Mars!$V$86:$V$154=$A45)*Mars!$X$86:$X$154)-SUMPRODUCT((Mars!$V$8:$V$76=$A45)*Mars!$Y$8:$Y$76)","v":{"v":0,"d":"0.00 €"}},{"v":0,"d":"0.00 €"},{"$f":"SUMPRODUCT((Avril!$D$8:$D$76=$A45)*Avril!$F$8:$F$76)-SUMPRODUCT((Avril!$D$8:$D$76=$A45)*Avril!$G$8:$G$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Avril!$D86:$D$154=$A45)*Avril!$F$86:$F$154)-SUMPRODUCT((Avril!$D86:$D$154=$A45)*Avril!$G$86:$G$154)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Avril!$D$164:$D$232=$A45)*Avril!$F$164:$F$232)-SUMPRODUCT((Avril!$D$164:$D$232=$A45)*Avril!$G$164:$G$232)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Avril!$M$13:$M$46=$A45)*Avril!$O$13:$O$46)+SUMPRODUCT((Avril!$M$58:$M$73=$A45)*Avril!$O$58:$O$73)-SUMPRODUCT((Avril!$M$13:$M$46=$A45)*Avril!$P$13:$P$46)-SUMPRODUCT((Avril!$M$58:$M$73=$A45)*Avril!$P$58:$P$73)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Avril!$M$86:$M$154=$A45)*Avril!$O$86:$O$154)-SUMPRODUCT((Avril!$M$86:$M$154=$A45)*Avril!$P$86:$P$154)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Avril!$V$8:$V$76=$A45)*Avril!$X$8:$X$76)-SUMPRODUCT((Avril!$V$8:$V$76=$A45)*Avril!$Y$8:$Y$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Avril!$V$86:$V$154=$A45)*Avril!$X$86:$X$154)-SUMPRODUCT((Avril!$V$8:$V$76=$A45)*Avril!$Y$8:$Y$76)","v":{"v":0,"d":"0.00 €"}},{"v":0,"d":"0.00 €"},{"$f":"SUMPRODUCT((Mai!$D$8:$D$76=$A45)*Mai!$F$8:$F$76)-SUMPRODUCT((Mai!$D$8:$D$76=$A45)*Mai!$G$8:$G$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Mai!$D86:$D$154=$A45)*Mai!$F$86:$F$154)-SUMPRODUCT((Mai!$D86:$D$154=$A45)*Mai!$G$86:$G$154)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Mai!$D$164:$D$232=$A45)*Mai!$F$164:$F$232)-SUMPRODUCT((Mai!$D$164:$D$232=$A45)*Mai!$G$164:$G$232)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Mai!$M$13:$M$46=$A45)*Mai!$O$13:$O$46)+SUMPRODUCT((Mai!$M$58:$M$73=$A45)*Mai!$O$58:$O$73)-SUMPRODUCT((Mai!$M$13:$M$46=$A45)*Mai!$P$13:$P$46)-SUMPRODUCT((Mai!$M$58:$M$73=$A45)*Mai!$P$58:$P$73)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Mai!$M$86:$M$154=$A45)*Mai!$O$86:$O$154)-SUMPRODUCT((Mai!$M$86:$M$154=$A45)*Mai!$P$86:$P$154)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Mai!$V$8:$V$76=$A45)*Mai!$X$8:$X$76)-SUMPRODUCT((Mai!$V$8:$V$76=$A45)*Mai!$Y$8:$Y$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Mai!$V$86:$V$154=$A45)*Mai!$X$86:$X$154)-SUMPRODUCT((Mai!$V$8:$V$76=$A45)*Mai!$Y$8:$Y$76)","v":{"v":0,"d":"0.00 €"}},{"v":0,"d":"0.00 €"},{"$f":"SUMPRODUCT((Juin!$D$8:$D$76=$A45)*Juin!$F$8:$F$76)-SUMPRODUCT((Juin!$D$8:$D$76=$A45)*Juin!$G$8:$G$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Juin!$D86:$D$154=$A45)*Juin!$F$86:$F$154)-SUMPRODUCT((Juin!$D86:$D$154=$A45)*Juin!$G$86:$G$154)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Juin!$D$164:$D$232=$A45)*Juin!$F$164:$F$232)-SUMPRODUCT((Juin!$D$164:$D$232=$A45)*Juin!$G$164:$G$232)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Juin!$M$13:$M$46=$A45)*Juin!$O$13:$O$46)+SUMPRODUCT((Juin!$M$58:$M$73=$A45)*Juin!$O$58:$O$73)-SUMPRODUCT((Juin!$M$13:$M$46=$A45)*Juin!$P$13:$P$46)-SUMPRODUCT((Juin!$M$58:$M$73=$A45)*Juin!$P$58:$P$73)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Juin!$M$86:$M$154=$A45)*Juin!$O$86:$O$154)-SUMPRODUCT((Juin!$M$86:$M$154=$A45)*Juin!$P$86:$P$154)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Juin!$V$8:$V$76=$A45)*Juin!$X$8:$X$76)-SUMPRODUCT((Juin!$V$8:$V$76=$A45)*Juin!$Y$8:$Y$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Juin!$V$86:$V$154=$A45)*Juin!$X$86:$X$154)-SUMPRODUCT((Juin!$V$8:$V$76=$A45)*Juin!$Y$8:$Y$76)","v":{"v":0,"d":"0.00 €"}},{"v":0,"d":"0.00 €"},{"$f":"SUMPRODUCT((Juillet!$D$8:$D$76=$A45)*Juillet!$F$8:$F$76)-SUMPRODUCT((Juillet!$D$8:$D$76=$A45)*Juillet!$G$8:$G$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Juillet!$D86:$D$154=$A45)*Juillet!$F$86:$F$154)-SUMPRODUCT((Juillet!$D86:$D$154=$A45)*Juillet!$G$86:$G$154)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Juillet!$D$164:$D$232=$A45)*Juillet!$F$164:$F$232)-SUMPRODUCT((Juillet!$D$164:$D$232=$A45)*Juillet!$G$164:$G$232)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Juillet!$M$13:$M$46=$A45)*Juillet!$O$13:$O$46)+SUMPRODUCT((Juillet!$M$58:$M$73=$A45)*Juillet!$O$58:$O$73)-SUMPRODUCT((Juillet!$M$13:$M$46=$A45)*Juillet!$P$13:$P$46)-SUMPRODUCT((Juillet!$M$58:$M$73=$A45)*Juillet!$P$58:$P$73)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Juillet!$M$86:$M$154=$A45)*Juillet!$O$86:$O$154)-SUMPRODUCT((Juillet!$M$86:$M$154=$A45)*Juillet!$P$86:$P$154)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Juillet!$V$8:$V$76=$A45)*Juillet!$X$8:$X$76)-SUMPRODUCT((Juillet!$V$8:$V$76=$A45)*Juillet!$Y$8:$Y$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Juillet!$V$86:$V$154=$A45)*Juillet!$X$86:$X$154)-SUMPRODUCT((Juillet!$V$8:$V$76=$A45)*Juillet!$Y$8:$Y$76)","v":{"v":0,"d":"0.00 €"}},{"v":0,"d":"0.00 €"},{"$f":"SUMPRODUCT((Aout!$D$8:$D$76=$A45)*Aout!$F$8:$F$76)-SUMPRODUCT((Aout!$D$8:$D$76=$A45)*Aout!$G$8:$G$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Aout!$D86:$D$154=$A45)*Aout!$F$86:$F$154)-SUMPRODUCT((Aout!$D86:$D$154=$A45)*Aout!$G$86:$G$154)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Aout!$D$164:$D$232=$A45)*Aout!$F$164:$F$232)-SUMPRODUCT((Aout!$D$164:$D$232=$A45)*Aout!$G$164:$G$232)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Aout!$M$13:$M$46=$A45)*Aout!$O$13:$O$46)+SUMPRODUCT((Aout!$M$58:$M$73=$A45)*Aout!$O$58:$O$73)-SUMPRODUCT((Aout!$M$13:$M$46=$A45)*Aout!$P$13:$P$46)-SUMPRODUCT((Aout!$M$58:$M$73=$A45)*Aout!$P$58:$P$73)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Aout!$M$86:$M$154=$A45)*Aout!$O$86:$O$154)-SUMPRODUCT((Aout!$M$86:$M$154=$A45)*Aout!$P$86:$P$154)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Aout!$V$8:$V$76=$A45)*Aout!$X$8:$X$76)-SUMPRODUCT((Aout!$V$8:$V$76=$A45)*Aout!$Y$8:$Y$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Aout!$V$86:$V$154=$A45)*Aout!$X$86:$X$154)-SUMPRODUCT((Aout!$V$8:$V$76=$A45)*Aout!$Y$8:$Y$76)","v":{"v":0,"d":"0.00 €"}},{"v":0,"d":"0.00 €"},{"$f":"SUMPRODUCT((Septembre!$D$8:$D$76=$A45)*Septembre!$F$8:$F$76)-SUMPRODUCT((Septembre!$D$8:$D$76=$A45)*Septembre!$G$8:$G$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Septembre!$D86:$D$154=$A45)*Septembre!$F$86:$F$154)-SUMPRODUCT((Septembre!$D86:$D$154=$A45)*Septembre!$G$86:$G$154)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Septembre!$D$164:$D$232=$A45)*Septembre!$F$164:$F$232)-SUMPRODUCT((Septembre!$D$164:$D$232=$A45)*Septembre!$G$164:$G$232)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Septembre!$M$13:$M$46=$A45)*Septembre!$O$13:$O$46)+SUMPRODUCT((Septembre!$M$58:$M$73=$A45)*Septembre!$O$58:$O$73)-SUMPRODUCT((Septembre!$M$13:$M$46=$A45)*Septembre!$P$13:$P$46)-SUMPRODUCT((Septembre!$M$58:$M$73=$A45)*Septembre!$P$58:$P$73)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Septembre!$M$86:$M$154=$A45)*Septembre!$O$86:$O$154)-SUMPRODUCT((Septembre!$M$86:$M$154=$A45)*Septembre!$P$86:$P$154)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Septembre!$V$8:$V$76=$A45)*Septembre!$X$8:$X$76)-SUMPRODUCT((Septembre!$V$8:$V$76=$A45)*Septembre!$Y$8:$Y$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Septembre!$V$86:$V$154=$A45)*Septembre!$X$86:$X$154)-SUMPRODUCT((Septembre!$V$8:$V$76=$A45)*Septembre!$Y$8:$Y$76)","v":{"v":0,"d":"0.00 €"}},{"v":0,"d":"0.00 €"},{"$f":"SUMPRODUCT((Octobre!$D$8:$D$76=$A45)*Octobre!$F$8:$F$76)-SUMPRODUCT((Octobre!$D$8:$D$76=$A45)*Octobre!$G$8:$G$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Octobre!$D86:$D$154=$A45)*Octobre!$F$86:$F$154)-SUMPRODUCT((Octobre!$D86:$D$154=$A45)*Octobre!$G$86:$G$154)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Octobre!$D$164:$D$232=$A45)*Octobre!$F$164:$F$232)-SUMPRODUCT((Octobre!$D$164:$D$232=$A45)*Octobre!$G$164:$G$232)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Octobre!$M$13:$M$46=$A45)*Octobre!$O$13:$O$46)+SUMPRODUCT((Octobre!$M$58:$M$73=$A45)*Octobre!$O$58:$O$73)-SUMPRODUCT((Octobre!$M$13:$M$46=$A45)*Octobre!$P$13:$P$46)-SUMPRODUCT((Octobre!$M$58:$M$73=$A45)*Octobre!$P$58:$P$73)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Octobre!$M$86:$M$154=$A45)*Octobre!$O$86:$O$154)-SUMPRODUCT((Octobre!$M$86:$M$154=$A45)*Octobre!$P$86:$P$154)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Octobre!$V$8:$V$76=$A45)*Octobre!$X$8:$X$76)-SUMPRODUCT((Octobre!$V$8:$V$76=$A45)*Octobre!$Y$8:$Y$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Octobre!$V$86:$V$154=$A45)*Octobre!$X$86:$X$154)-SUMPRODUCT((Octobre!$V$8:$V$76=$A45)*Octobre!$Y$8:$Y$76)","v":{"v":0,"d":"0.00 €"}},{"v":0,"d":"0.00 €"},{"$f":"SUMPRODUCT((Novembre!$D$8:$D$76=$A45)*Novembre!$F$8:$F$76)-SUMPRODUCT((Novembre!$D$8:$D$76=$A45)*Novembre!$G$8:$G$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Novembre!$D86:$D$154=$A45)*Novembre!$F$86:$F$154)-SUMPRODUCT((Novembre!$D86:$D$154=$A45)*Novembre!$G$86:$G$154)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Novembre!$D$164:$D$232=$A45)*Novembre!$F$164:$F$232)-SUMPRODUCT((Novembre!$D$164:$D$232=$A45)*Novembre!$G$164:$G$232)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Novembre!$M$13:$M$46=$A45)*Novembre!$O$13:$O$46)+SUMPRODUCT((Novembre!$M$58:$M$73=$A45)*Novembre!$O$58:$O$73)-SUMPRODUCT((Novembre!$M$13:$M$46=$A45)*Novembre!$P$13:$P$46)-SUMPRODUCT((Novembre!$M$58:$M$73=$A45)*Novembre!$P$58:$P$73)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Novembre!$M$86:$M$154=$A45)*Novembre!$O$86:$O$154)-SUMPRODUCT((Novembre!$M$86:$M$154=$A45)*Novembre!$P$86:$P$154)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Novembre!$V$8:$V$76=$A45)*Novembre!$X$8:$X$76)-SUMPRODUCT((Novembre!$V$8:$V$76=$A45)*Novembre!$Y$8:$Y$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Novembre!$V$86:$V$154=$A45)*Novembre!$X$86:$X$154)-SUMPRODUCT((Novembre!$V$8:$V$76=$A45)*Novembre!$Y$8:$Y$76)","v":{"v":0,"d":"0.00 €"}},{"v":0,"d":"0.00 €"},{"$f":"SUMPRODUCT((Décembre!$D$8:$D$76=$A45)*Décembre!$F$8:$F$76)-SUMPRODUCT((Décembre!$D$8:$D$76=$A45)*Décembre!$G$8:$G$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Décembre!$D86:$D$154=$A45)*Décembre!$F$86:$F$154)-SUMPRODUCT((Décembre!$D86:$D$154=$A45)*Décembre!$G$86:$G$154)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Décembre!$D$164:$D$232=$A45)*Décembre!$F$164:$F$232)-SUMPRODUCT((Décembre!$D$164:$D$232=$A45)*Décembre!$G$164:$G$232)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Décembre!$M$13:$M$46=$A45)*Décembre!$O$13:$O$46)+SUMPRODUCT((Décembre!$M$58:$M$73=$A45)*Décembre!$O$58:$O$73)-SUMPRODUCT((Décembre!$M$13:$M$46=$A45)*Décembre!$P$13:$P$46)-SUMPRODUCT((Décembre!$M$58:$M$73=$A45)*Décembre!$P$58:$P$73)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Décembre!$M$86:$M$154=$A45)*Décembre!$O$86:$O$154)-SUMPRODUCT((Décembre!$M$86:$M$154=$A45)*Décembre!$P$86:$P$154)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Décembre!$V$8:$V$76=$A45)*Décembre!$X$8:$X$76)-SUMPRODUCT((Décembre!$V$8:$V$76=$A45)*Décembre!$Y$8:$Y$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Décembre!$V$86:$V$154=$A45)*Décembre!$X$86:$X$154)-SUMPRODUCT((Décembre!$V$8:$V$76=$A45)*Décembre!$Y$8:$Y$76)","v":{"v":0,"d":"0.00 €"}}]
["CHARGES ADMINISTRATIVES"]
["Assurances",{"$f":"SUM(C47:I47)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT(('Janvier '!$D$8:$D$76=$A47)*'Janvier '!$F$8:$F$76)-SUMPRODUCT(('Janvier '!$D$8:$D$76=$A47)*'Janvier '!$G$8:$G$76)","v":{"v":130,"d":"130.00 €"}},{"$f":"SUMPRODUCT(('Janvier '!$D86:$D$154=$A47)*'Janvier '!$F$86:$F$154)-SUMPRODUCT(('Janvier '!$D86:$D$154=$A47)*'Janvier '!$G$86:$G$154)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT(('Janvier '!$D$164:$D$232=$A47)*'Janvier '!$F$164:$F$232)-SUMPRODUCT(('Janvier '!$D$164:$D$232=$A47)*'Janvier '!$G$164:$G$232)","v":{"v":-130,"d":"-130.00 €"}},{"$f":"SUMPRODUCT(('Janvier '!$M$13:$M$46=$A47)*'Janvier '!$O$13:$O$46)+SUMPRODUCT(('Janvier '!$M$58:$M$73=$A47)*'Janvier '!$O$58:$O$73)-SUMPRODUCT(('Janvier '!$M$13:$M$46=$A47)*'Janvier '!$P$13:$P$46)-SUMPRODUCT(('Janvier '!$M$58:$M$73=$A47)*'Janvier '!$P$58:$P$73)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT(('Janvier '!$M$86:$M$154=$A47)*'Janvier '!$O$86:$O$154)-SUMPRODUCT(('Janvier '!$M$86:$M$154=$A47)*'Janvier '!$P$86:$P$154)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT(('Janvier '!$V$8:$V$76=$A47)*'Janvier '!$X$8:$X$76)-SUMPRODUCT(('Janvier '!$V$8:$V$76=$A47)*'Janvier '!$Y$8:$Y$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT(('Janvier '!$V$86:$V$154=$A47)*'Janvier '!$X$86:$X$154)-SUMPRODUCT(('Janvier '!$V$8:$V$76=$A47)*'Janvier '!$Y$8:$Y$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUM(K47:Q47)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Fevrier!$D$8:$D$76=$A47)*Fevrier!$F$8:$F$76)-SUMPRODUCT((Fevrier!$D$8:$D$76=$A47)*Fevrier!$G$8:$G$76)","v":{"v":130,"d":"130.00 €"}},{"$f":"SUMPRODUCT((Fevrier!$D86:$D$154=$A47)*Fevrier!$F$86:$F$154)-SUMPRODUCT((Fevrier!$D86:$D$154=$A47)*Fevrier!$G$86:$G$154)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Fevrier!$D$164:$D$232=$A47)*Fevrier!$F$164:$F$232)-SUMPRODUCT((Fevrier!$D$164:$D$232=$A47)*Fevrier!$G$164:$G$232)","v":{"v":-130,"d":"-130.00 €"}},{"$f":"SUMPRODUCT((Fevrier!$M$13:$M$46=$A47)*Fevrier!$O$13:$O$46)+SUMPRODUCT((Fevrier!$M$58:$M$73=$A47)*Fevrier!$O$58:$O$73)-SUMPRODUCT((Fevrier!$M$13:$M$46=$A47)*Fevrier!$P$13:$P$46)-SUMPRODUCT((Fevrier!$M$58:$M$73=$A47)*Fevrier!$P$58:$P$73)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Fevrier!$M$86:$M$154=$A47)*Fevrier!$O$86:$O$154)-SUMPRODUCT((Fevrier!$M$86:$M$154=$A47)*Fevrier!$P$86:$P$154)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Fevrier!$V$8:$V$76=$A47)*Fevrier!$X$8:$X$76)-SUMPRODUCT((Fevrier!$V$8:$V$76=$A47)*Fevrier!$Y$8:$Y$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Fevrier!$V$86:$V$154=$A47)*Fevrier!$X$86:$X$154)-SUMPRODUCT((Fevrier!$V$8:$V$76=$A47)*Fevrier!$Y$8:$Y$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUM(S47:Y47)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Mars!$D$8:$D$76=$A47)*Mars!$F$8:$F$76)-SUMPRODUCT((Mars!$D$8:$D$76=$A47)*Mars!$G$8:$G$76)","v":{"v":130,"d":"130.00 €"}},{"$f":"SUMPRODUCT((Mars!$D86:$D$154=$A47)*Mars!$F$86:$F$154)-SUMPRODUCT((Mars!$D86:$D$154=$A47)*Mars!$G$86:$G$154)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Mars!$D$164:$D$232=$A47)*Mars!$F$164:$F$232)-SUMPRODUCT((Mars!$D$164:$D$232=$A47)*Mars!$G$164:$G$232)","v":{"v":-130,"d":"-130.00 €"}},{"$f":"SUMPRODUCT((Mars!$M$13:$M$46=$A47)*Mars!$O$13:$O$46)+SUMPRODUCT((Mars!$M$58:$M$73=$A47)*Mars!$O$58:$O$73)-SUMPRODUCT((Mars!$M$13:$M$46=$A47)*Mars!$P$13:$P$46)-SUMPRODUCT((Mars!$M$58:$M$73=$A47)*Mars!$P$58:$P$73)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Mars!$M$86:$M$154=$A47)*Mars!$O$86:$O$154)-SUMPRODUCT((Mars!$M$86:$M$154=$A47)*Mars!$P$86:$P$154)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Mars!$V$8:$V$76=$A47)*Mars!$X$8:$X$76)-SUMPRODUCT((Mars!$V$8:$V$76=$A47)*Mars!$Y$8:$Y$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Mars!$V$86:$V$154=$A47)*Mars!$X$86:$X$154)-SUMPRODUCT((Mars!$V$8:$V$76=$A47)*Mars!$Y$8:$Y$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUM(AA47:AG47)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Avril!$D$8:$D$76=$A47)*Avril!$F$8:$F$76)-SUMPRODUCT((Avril!$D$8:$D$76=$A47)*Avril!$G$8:$G$76)","v":{"v":130,"d":"130.00 €"}},{"$f":"SUMPRODUCT((Avril!$D86:$D$154=$A47)*Avril!$F$86:$F$154)-SUMPRODUCT((Avril!$D86:$D$154=$A47)*Avril!$G$86:$G$154)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Avril!$D$164:$D$232=$A47)*Avril!$F$164:$F$232)-SUMPRODUCT((Avril!$D$164:$D$232=$A47)*Avril!$G$164:$G$232)","v":{"v":-130,"d":"-130.00 €"}},{"$f":"SUMPRODUCT((Avril!$M$13:$M$46=$A47)*Avril!$O$13:$O$46)+SUMPRODUCT((Avril!$M$58:$M$73=$A47)*Avril!$O$58:$O$73)-SUMPRODUCT((Avril!$M$13:$M$46=$A47)*Avril!$P$13:$P$46)-SUMPRODUCT((Avril!$M$58:$M$73=$A47)*Avril!$P$58:$P$73)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Avril!$M$86:$M$154=$A47)*Avril!$O$86:$O$154)-SUMPRODUCT((Avril!$M$86:$M$154=$A47)*Avril!$P$86:$P$154)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Avril!$V$8:$V$76=$A47)*Avril!$X$8:$X$76)-SUMPRODUCT((Avril!$V$8:$V$76=$A47)*Avril!$Y$8:$Y$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Avril!$V$86:$V$154=$A47)*Avril!$X$86:$X$154)-SUMPRODUCT((Avril!$V$8:$V$76=$A47)*Avril!$Y$8:$Y$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUM(AI47:AO47)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Mai!$D$8:$D$76=$A47)*Mai!$F$8:$F$76)-SUMPRODUCT((Mai!$D$8:$D$76=$A47)*Mai!$G$8:$G$76)","v":{"v":130,"d":"130.00 €"}},{"$f":"SUMPRODUCT((Mai!$D86:$D$154=$A47)*Mai!$F$86:$F$154)-SUMPRODUCT((Mai!$D86:$D$154=$A47)*Mai!$G$86:$G$154)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Mai!$D$164:$D$232=$A47)*Mai!$F$164:$F$232)-SUMPRODUCT((Mai!$D$164:$D$232=$A47)*Mai!$G$164:$G$232)","v":{"v":-130,"d":"-130.00 €"}},{"$f":"SUMPRODUCT((Mai!$M$13:$M$46=$A47)*Mai!$O$13:$O$46)+SUMPRODUCT((Mai!$M$58:$M$73=$A47)*Mai!$O$58:$O$73)-SUMPRODUCT((Mai!$M$13:$M$46=$A47)*Mai!$P$13:$P$46)-SUMPRODUCT((Mai!$M$58:$M$73=$A47)*Mai!$P$58:$P$73)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Mai!$M$86:$M$154=$A47)*Mai!$O$86:$O$154)-SUMPRODUCT((Mai!$M$86:$M$154=$A47)*Mai!$P$86:$P$154)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Mai!$V$8:$V$76=$A47)*Mai!$X$8:$X$76)-SUMPRODUCT((Mai!$V$8:$V$76=$A47)*Mai!$Y$8:$Y$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Mai!$V$86:$V$154=$A47)*Mai!$X$86:$X$154)-SUMPRODUCT((Mai!$V$8:$V$76=$A47)*Mai!$Y$8:$Y$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUM(AQ47:AW47)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Juin!$D$8:$D$76=$A47)*Juin!$F$8:$F$76)-SUMPRODUCT((Juin!$D$8:$D$76=$A47)*Juin!$G$8:$G$76)","v":{"v":130,"d":"130.00 €"}},{"$f":"SUMPRODUCT((Juin!$D86:$D$154=$A47)*Juin!$F$86:$F$154)-SUMPRODUCT((Juin!$D86:$D$154=$A47)*Juin!$G$86:$G$154)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Juin!$D$164:$D$232=$A47)*Juin!$F$164:$F$232)-SUMPRODUCT((Juin!$D$164:$D$232=$A47)*Juin!$G$164:$G$232)","v":{"v":-130,"d":"-130.00 €"}},{"$f":"SUMPRODUCT((Juin!$M$13:$M$46=$A47)*Juin!$O$13:$O$46)+SUMPRODUCT((Juin!$M$58:$M$73=$A47)*Juin!$O$58:$O$73)-SUMPRODUCT((Juin!$M$13:$M$46=$A47)*Juin!$P$13:$P$46)-SUMPRODUCT((Juin!$M$58:$M$73=$A47)*Juin!$P$58:$P$73)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Juin!$M$86:$M$154=$A47)*Juin!$O$86:$O$154)-SUMPRODUCT((Juin!$M$86:$M$154=$A47)*Juin!$P$86:$P$154)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Juin!$V$8:$V$76=$A47)*Juin!$X$8:$X$76)-SUMPRODUCT((Juin!$V$8:$V$76=$A47)*Juin!$Y$8:$Y$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Juin!$V$86:$V$154=$A47)*Juin!$X$86:$X$154)-SUMPRODUCT((Juin!$V$8:$V$76=$A47)*Juin!$Y$8:$Y$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUM(AY47:BE47)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Juillet!$D$8:$D$76=$A47)*Juillet!$F$8:$F$76)-SUMPRODUCT((Juillet!$D$8:$D$76=$A47)*Juillet!$G$8:$G$76)","v":{"v":130,"d":"130.00 €"}},{"$f":"SUMPRODUCT((Juillet!$D86:$D$154=$A47)*Juillet!$F$86:$F$154)-SUMPRODUCT((Juillet!$D86:$D$154=$A47)*Juillet!$G$86:$G$154)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Juillet!$D$164:$D$232=$A47)*Juillet!$F$164:$F$232)-SUMPRODUCT((Juillet!$D$164:$D$232=$A47)*Juillet!$G$164:$G$232)","v":{"v":-130,"d":"-130.00 €"}},{"$f":"SUMPRODUCT((Juillet!$M$13:$M$46=$A47)*Juillet!$O$13:$O$46)+SUMPRODUCT((Juillet!$M$58:$M$73=$A47)*Juillet!$O$58:$O$73)-SUMPRODUCT((Juillet!$M$13:$M$46=$A47)*Juillet!$P$13:$P$46)-SUMPRODUCT((Juillet!$M$58:$M$73=$A47)*Juillet!$P$58:$P$73)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Juillet!$M$86:$M$154=$A47)*Juillet!$O$86:$O$154)-SUMPRODUCT((Juillet!$M$86:$M$154=$A47)*Juillet!$P$86:$P$154)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Juillet!$V$8:$V$76=$A47)*Juillet!$X$8:$X$76)-SUMPRODUCT((Juillet!$V$8:$V$76=$A47)*Juillet!$Y$8:$Y$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Juillet!$V$86:$V$154=$A47)*Juillet!$X$86:$X$154)-SUMPRODUCT((Juillet!$V$8:$V$76=$A47)*Juillet!$Y$8:$Y$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUM(BG47:BM47)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Aout!$D$8:$D$76=$A47)*Aout!$F$8:$F$76)-SUMPRODUCT((Aout!$D$8:$D$76=$A47)*Aout!$G$8:$G$76)","v":{"v":130,"d":"130.00 €"}},{"$f":"SUMPRODUCT((Aout!$D86:$D$154=$A47)*Aout!$F$86:$F$154)-SUMPRODUCT((Aout!$D86:$D$154=$A47)*Aout!$G$86:$G$154)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Aout!$D$164:$D$232=$A47)*Aout!$F$164:$F$232)-SUMPRODUCT((Aout!$D$164:$D$232=$A47)*Aout!$G$164:$G$232)","v":{"v":-130,"d":"-130.00 €"}},{"$f":"SUMPRODUCT((Aout!$M$13:$M$46=$A47)*Aout!$O$13:$O$46)+SUMPRODUCT((Aout!$M$58:$M$73=$A47)*Aout!$O$58:$O$73)-SUMPRODUCT((Aout!$M$13:$M$46=$A47)*Aout!$P$13:$P$46)-SUMPRODUCT((Aout!$M$58:$M$73=$A47)*Aout!$P$58:$P$73)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Aout!$M$86:$M$154=$A47)*Aout!$O$86:$O$154)-SUMPRODUCT((Aout!$M$86:$M$154=$A47)*Aout!$P$86:$P$154)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Aout!$V$8:$V$76=$A47)*Aout!$X$8:$X$76)-SUMPRODUCT((Aout!$V$8:$V$76=$A47)*Aout!$Y$8:$Y$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Aout!$V$86:$V$154=$A47)*Aout!$X$86:$X$154)-SUMPRODUCT((Aout!$V$8:$V$76=$A47)*Aout!$Y$8:$Y$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUM(BO47:BU47)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Septembre!$D$8:$D$76=$A47)*Septembre!$F$8:$F$76)-SUMPRODUCT((Septembre!$D$8:$D$76=$A47)*Septembre!$G$8:$G$76)","v":{"v":130,"d":"130.00 €"}},{"$f":"SUMPRODUCT((Septembre!$D86:$D$154=$A47)*Septembre!$F$86:$F$154)-SUMPRODUCT((Septembre!$D86:$D$154=$A47)*Septembre!$G$86:$G$154)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Septembre!$D$164:$D$232=$A47)*Septembre!$F$164:$F$232)-SUMPRODUCT((Septembre!$D$164:$D$232=$A47)*Septembre!$G$164:$G$232)","v":{"v":-130,"d":"-130.00 €"}},{"$f":"SUMPRODUCT((Septembre!$M$13:$M$46=$A47)*Septembre!$O$13:$O$46)+SUMPRODUCT((Septembre!$M$58:$M$73=$A47)*Septembre!$O$58:$O$73)-SUMPRODUCT((Septembre!$M$13:$M$46=$A47)*Septembre!$P$13:$P$46)-SUMPRODUCT((Septembre!$M$58:$M$73=$A47)*Septembre!$P$58:$P$73)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Septembre!$M$86:$M$154=$A47)*Septembre!$O$86:$O$154)-SUMPRODUCT((Septembre!$M$86:$M$154=$A47)*Septembre!$P$86:$P$154)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Septembre!$V$8:$V$76=$A47)*Septembre!$X$8:$X$76)-SUMPRODUCT((Septembre!$V$8:$V$76=$A47)*Septembre!$Y$8:$Y$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Septembre!$V$86:$V$154=$A47)*Septembre!$X$86:$X$154)-SUMPRODUCT((Septembre!$V$8:$V$76=$A47)*Septembre!$Y$8:$Y$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUM(BW47:CC47)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Octobre!$D$8:$D$76=$A47)*Octobre!$F$8:$F$76)-SUMPRODUCT((Octobre!$D$8:$D$76=$A47)*Octobre!$G$8:$G$76)","v":{"v":130,"d":"130.00 €"}},{"$f":"SUMPRODUCT((Octobre!$D86:$D$154=$A47)*Octobre!$F$86:$F$154)-SUMPRODUCT((Octobre!$D86:$D$154=$A47)*Octobre!$G$86:$G$154)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Octobre!$D$164:$D$232=$A47)*Octobre!$F$164:$F$232)-SUMPRODUCT((Octobre!$D$164:$D$232=$A47)*Octobre!$G$164:$G$232)","v":{"v":-130,"d":"-130.00 €"}},{"$f":"SUMPRODUCT((Octobre!$M$13:$M$46=$A47)*Octobre!$O$13:$O$46)+SUMPRODUCT((Octobre!$M$58:$M$73=$A47)*Octobre!$O$58:$O$73)-SUMPRODUCT((Octobre!$M$13:$M$46=$A47)*Octobre!$P$13:$P$46)-SUMPRODUCT((Octobre!$M$58:$M$73=$A47)*Octobre!$P$58:$P$73)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Octobre!$M$86:$M$154=$A47)*Octobre!$O$86:$O$154)-SUMPRODUCT((Octobre!$M$86:$M$154=$A47)*Octobre!$P$86:$P$154)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Octobre!$V$8:$V$76=$A47)*Octobre!$X$8:$X$76)-SUMPRODUCT((Octobre!$V$8:$V$76=$A47)*Octobre!$Y$8:$Y$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Octobre!$V$86:$V$154=$A47)*Octobre!$X$86:$X$154)-SUMPRODUCT((Octobre!$V$8:$V$76=$A47)*Octobre!$Y$8:$Y$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUM(CE47:CK47)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Novembre!$D$8:$D$76=$A47)*Novembre!$F$8:$F$76)-SUMPRODUCT((Novembre!$D$8:$D$76=$A47)*Novembre!$G$8:$G$76)","v":{"v":130,"d":"130.00 €"}},{"$f":"SUMPRODUCT((Novembre!$D86:$D$154=$A47)*Novembre!$F$86:$F$154)-SUMPRODUCT((Novembre!$D86:$D$154=$A47)*Novembre!$G$86:$G$154)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Novembre!$D$164:$D$232=$A47)*Novembre!$F$164:$F$232)-SUMPRODUCT((Novembre!$D$164:$D$232=$A47)*Novembre!$G$164:$G$232)","v":{"v":-130,"d":"-130.00 €"}},{"$f":"SUMPRODUCT((Novembre!$M$13:$M$46=$A47)*Novembre!$O$13:$O$46)+SUMPRODUCT((Novembre!$M$58:$M$73=$A47)*Novembre!$O$58:$O$73)-SUMPRODUCT((Novembre!$M$13:$M$46=$A47)*Novembre!$P$13:$P$46)-SUMPRODUCT((Novembre!$M$58:$M$73=$A47)*Novembre!$P$58:$P$73)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Novembre!$M$86:$M$154=$A47)*Novembre!$O$86:$O$154)-SUMPRODUCT((Novembre!$M$86:$M$154=$A47)*Novembre!$P$86:$P$154)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Novembre!$V$8:$V$76=$A47)*Novembre!$X$8:$X$76)-SUMPRODUCT((Novembre!$V$8:$V$76=$A47)*Novembre!$Y$8:$Y$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Novembre!$V$86:$V$154=$A47)*Novembre!$X$86:$X$154)-SUMPRODUCT((Novembre!$V$8:$V$76=$A47)*Novembre!$Y$8:$Y$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUM(CM47:CS47)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Décembre!$D$8:$D$76=$A47)*Décembre!$F$8:$F$76)-SUMPRODUCT((Décembre!$D$8:$D$76=$A47)*Décembre!$G$8:$G$76)","v":{"v":130,"d":"130.00 €"}},{"$f":"SUMPRODUCT((Décembre!$D86:$D$154=$A47)*Décembre!$F$86:$F$154)-SUMPRODUCT((Décembre!$D86:$D$154=$A47)*Décembre!$G$86:$G$154)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Décembre!$D$164:$D$232=$A47)*Décembre!$F$164:$F$232)-SUMPRODUCT((Décembre!$D$164:$D$232=$A47)*Décembre!$G$164:$G$232)","v":{"v":-130,"d":"-130.00 €"}},{"$f":"SUMPRODUCT((Décembre!$M$13:$M$46=$A47)*Décembre!$O$13:$O$46)+SUMPRODUCT((Décembre!$M$58:$M$73=$A47)*Décembre!$O$58:$O$73)-SUMPRODUCT((Décembre!$M$13:$M$46=$A47)*Décembre!$P$13:$P$46)-SUMPRODUCT((Décembre!$M$58:$M$73=$A47)*Décembre!$P$58:$P$73)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Décembre!$M$86:$M$154=$A47)*Décembre!$O$86:$O$154)-SUMPRODUCT((Décembre!$M$86:$M$154=$A47)*Décembre!$P$86:$P$154)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Décembre!$V$8:$V$76=$A47)*Décembre!$X$8:$X$76)-SUMPRODUCT((Décembre!$V$8:$V$76=$A47)*Décembre!$Y$8:$Y$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Décembre!$V$86:$V$154=$A47)*Décembre!$X$86:$X$154)-SUMPRODUCT((Décembre!$V$8:$V$76=$A47)*Décembre!$Y$8:$Y$76)","v":{"v":0,"d":"0.00 €"}}]
["Salaire",{"$f":"SUM(C48:I48)","v":{"v":-3444.13,"d":"-3,444.13 €"}},{"$f":"SUMPRODUCT(('Janvier '!$D$8:$D$76=$A48)*'Janvier '!$F$8:$F$76)-SUMPRODUCT(('Janvier '!$D$8:$D$76=$A48)*'Janvier '!$G$8:$G$76)","v":{"v":-2304.59,"d":"-2,304.59 €"}},{"$f":"SUMPRODUCT(('Janvier '!$D86:$D$154=$A48)*'Janvier '!$F$86:$F$154)-SUMPRODUCT(('Janvier '!$D86:$D$154=$A48)*'Janvier '!$G$86:$G$154)","v":{"v":-1139.54,"d":"-1,139.54 €"}},{"$f":"SUMPRODUCT(('Janvier '!$D$164:$D$232=$A48)*'Janvier '!$F$164:$F$232)-SUMPRODUCT(('Janvier '!$D$164:$D$232=$A48)*'Janvier '!$G$164:$G$232)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT(('Janvier '!$M$13:$M$46=$A48)*'Janvier '!$O$13:$O$46)+SUMPRODUCT(('Janvier '!$M$58:$M$73=$A48)*'Janvier '!$O$58:$O$73)-SUMPRODUCT(('Janvier '!$M$13:$M$46=$A48)*'Janvier '!$P$13:$P$46)-SUMPRODUCT(('Janvier '!$M$58:$M$73=$A48)*'Janvier '!$P$58:$P$73)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT(('Janvier '!$M$86:$M$154=$A48)*'Janvier '!$O$86:$O$154)-SUMPRODUCT(('Janvier '!$M$86:$M$154=$A48)*'Janvier '!$P$86:$P$154)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT(('Janvier '!$V$8:$V$76=$A48)*'Janvier '!$X$8:$X$76)-SUMPRODUCT(('Janvier '!$V$8:$V$76=$A48)*'Janvier '!$Y$8:$Y$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT(('Janvier '!$V$86:$V$154=$A48)*'Janvier '!$X$86:$X$154)-SUMPRODUCT(('Janvier '!$V$8:$V$76=$A48)*'Janvier '!$Y$8:$Y$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUM(K48:Q48)","v":{"v":-3564.13,"d":"-3,564.13 €"}},{"$f":"SUMPRODUCT((Fevrier!$D$8:$D$76=$A48)*Fevrier!$F$8:$F$76)-SUMPRODUCT((Fevrier!$D$8:$D$76=$A48)*Fevrier!$G$8:$G$76)","v":{"v":-2304.59,"d":"-2,304.59 €"}},{"$f":"SUMPRODUCT((Fevrier!$D86:$D$154=$A48)*Fevrier!$F$86:$F$154)-SUMPRODUCT((Fevrier!$D86:$D$154=$A48)*Fevrier!$G$86:$G$154)","v":{"v":-1139.54,"d":"-1,139.54 €"}},{"$f":"SUMPRODUCT((Fevrier!$D$164:$D$232=$A48)*Fevrier!$F$164:$F$232)-SUMPRODUCT((Fevrier!$D$164:$D$232=$A48)*Fevrier!$G$164:$G$232)","v":{"v":-120,"d":"-120.00 €"}},{"$f":"SUMPRODUCT((Fevrier!$M$13:$M$46=$A48)*Fevrier!$O$13:$O$46)+SUMPRODUCT((Fevrier!$M$58:$M$73=$A48)*Fevrier!$O$58:$O$73)-SUMPRODUCT((Fevrier!$M$13:$M$46=$A48)*Fevrier!$P$13:$P$46)-SUMPRODUCT((Fevrier!$M$58:$M$73=$A48)*Fevrier!$P$58:$P$73)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Fevrier!$M$86:$M$154=$A48)*Fevrier!$O$86:$O$154)-SUMPRODUCT((Fevrier!$M$86:$M$154=$A48)*Fevrier!$P$86:$P$154)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Fevrier!$V$8:$V$76=$A48)*Fevrier!$X$8:$X$76)-SUMPRODUCT((Fevrier!$V$8:$V$76=$A48)*Fevrier!$Y$8:$Y$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Fevrier!$V$86:$V$154=$A48)*Fevrier!$X$86:$X$154)-SUMPRODUCT((Fevrier!$V$8:$V$76=$A48)*Fevrier!$Y$8:$Y$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUM(S48:Y48)","v":{"v":-3564.13,"d":"-3,564.13 €"}},{"$f":"SUMPRODUCT((Mars!$D$8:$D$76=$A48)*Mars!$F$8:$F$76)-SUMPRODUCT((Mars!$D$8:$D$76=$A48)*Mars!$G$8:$G$76)","v":{"v":-2304.59,"d":"-2,304.59 €"}},{"$f":"SUMPRODUCT((Mars!$D86:$D$154=$A48)*Mars!$F$86:$F$154)-SUMPRODUCT((Mars!$D86:$D$154=$A48)*Mars!$G$86:$G$154)","v":{"v":-1139.54,"d":"-1,139.54 €"}},{"$f":"SUMPRODUCT((Mars!$D$164:$D$232=$A48)*Mars!$F$164:$F$232)-SUMPRODUCT((Mars!$D$164:$D$232=$A48)*Mars!$G$164:$G$232)","v":{"v":-120,"d":"-120.00 €"}},{"$f":"SUMPRODUCT((Mars!$M$13:$M$46=$A48)*Mars!$O$13:$O$46)+SUMPRODUCT((Mars!$M$58:$M$73=$A48)*Mars!$O$58:$O$73)-SUMPRODUCT((Mars!$M$13:$M$46=$A48)*Mars!$P$13:$P$46)-SUMPRODUCT((Mars!$M$58:$M$73=$A48)*Mars!$P$58:$P$73)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Mars!$M$86:$M$154=$A48)*Mars!$O$86:$O$154)-SUMPRODUCT((Mars!$M$86:$M$154=$A48)*Mars!$P$86:$P$154)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Mars!$V$8:$V$76=$A48)*Mars!$X$8:$X$76)-SUMPRODUCT((Mars!$V$8:$V$76=$A48)*Mars!$Y$8:$Y$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Mars!$V$86:$V$154=$A48)*Mars!$X$86:$X$154)-SUMPRODUCT((Mars!$V$8:$V$76=$A48)*Mars!$Y$8:$Y$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUM(AA48:AG48)","v":{"v":-3564.13,"d":"-3,564.13 €"}},{"$f":"SUMPRODUCT((Avril!$D$8:$D$76=$A48)*Avril!$F$8:$F$76)-SUMPRODUCT((Avril!$D$8:$D$76=$A48)*Avril!$G$8:$G$76)","v":{"v":-2304.59,"d":"-2,304.59 €"}},{"$f":"SUMPRODUCT((Avril!$D86:$D$154=$A48)*Avril!$F$86:$F$154)-SUMPRODUCT((Avril!$D86:$D$154=$A48)*Avril!$G$86:$G$154)","v":{"v":-1139.54,"d":"-1,139.54 €"}},{"$f":"SUMPRODUCT((Avril!$D$164:$D$232=$A48)*Avril!$F$164:$F$232)-SUMPRODUCT((Avril!$D$164:$D$232=$A48)*Avril!$G$164:$G$232)","v":{"v":-120,"d":"-120.00 €"}},{"$f":"SUMPRODUCT((Avril!$M$13:$M$46=$A48)*Avril!$O$13:$O$46)+SUMPRODUCT((Avril!$M$58:$M$73=$A48)*Avril!$O$58:$O$73)-SUMPRODUCT((Avril!$M$13:$M$46=$A48)*Avril!$P$13:$P$46)-SUMPRODUCT((Avril!$M$58:$M$73=$A48)*Avril!$P$58:$P$73)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Avril!$M$86:$M$154=$A48)*Avril!$O$86:$O$154)-SUMPRODUCT((Avril!$M$86:$M$154=$A48)*Avril!$P$86:$P$154)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Avril!$V$8:$V$76=$A48)*Avril!$X$8:$X$76)-SUMPRODUCT((Avril!$V$8:$V$76=$A48)*Avril!$Y$8:$Y$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Avril!$V$86:$V$154=$A48)*Avril!$X$86:$X$154)-SUMPRODUCT((Avril!$V$8:$V$76=$A48)*Avril!$Y$8:$Y$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUM(AI48:AO48)","v":{"v":-3564.13,"d":"-3,564.13 €"}},{"$f":"SUMPRODUCT((Mai!$D$8:$D$76=$A48)*Mai!$F$8:$F$76)-SUMPRODUCT((Mai!$D$8:$D$76=$A48)*Mai!$G$8:$G$76)","v":{"v":-2304.59,"d":"-2,304.59 €"}},{"$f":"SUMPRODUCT((Mai!$D86:$D$154=$A48)*Mai!$F$86:$F$154)-SUMPRODUCT((Mai!$D86:$D$154=$A48)*Mai!$G$86:$G$154)","v":{"v":-1139.54,"d":"-1,139.54 €"}},{"$f":"SUMPRODUCT((Mai!$D$164:$D$232=$A48)*Mai!$F$164:$F$232)-SUMPRODUCT((Mai!$D$164:$D$232=$A48)*Mai!$G$164:$G$232)","v":{"v":-120,"d":"-120.00 €"}},{"$f":"SUMPRODUCT((Mai!$M$13:$M$46=$A48)*Mai!$O$13:$O$46)+SUMPRODUCT((Mai!$M$58:$M$73=$A48)*Mai!$O$58:$O$73)-SUMPRODUCT((Mai!$M$13:$M$46=$A48)*Mai!$P$13:$P$46)-SUMPRODUCT((Mai!$M$58:$M$73=$A48)*Mai!$P$58:$P$73)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Mai!$M$86:$M$154=$A48)*Mai!$O$86:$O$154)-SUMPRODUCT((Mai!$M$86:$M$154=$A48)*Mai!$P$86:$P$154)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Mai!$V$8:$V$76=$A48)*Mai!$X$8:$X$76)-SUMPRODUCT((Mai!$V$8:$V$76=$A48)*Mai!$Y$8:$Y$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Mai!$V$86:$V$154=$A48)*Mai!$X$86:$X$154)-SUMPRODUCT((Mai!$V$8:$V$76=$A48)*Mai!$Y$8:$Y$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUM(AQ48:AW48)","v":{"v":-3564.13,"d":"-3,564.13 €"}},{"$f":"SUMPRODUCT((Juin!$D$8:$D$76=$A48)*Juin!$F$8:$F$76)-SUMPRODUCT((Juin!$D$8:$D$76=$A48)*Juin!$G$8:$G$76)","v":{"v":-2304.59,"d":"-2,304.59 €"}},{"$f":"SUMPRODUCT((Juin!$D86:$D$154=$A48)*Juin!$F$86:$F$154)-SUMPRODUCT((Juin!$D86:$D$154=$A48)*Juin!$G$86:$G$154)","v":{"v":-1139.54,"d":"-1,139.54 €"}},{"$f":"SUMPRODUCT((Juin!$D$164:$D$232=$A48)*Juin!$F$164:$F$232)-SUMPRODUCT((Juin!$D$164:$D$232=$A48)*Juin!$G$164:$G$232)","v":{"v":-120,"d":"-120.00 €"}},{"$f":"SUMPRODUCT((Juin!$M$13:$M$46=$A48)*Juin!$O$13:$O$46)+SUMPRODUCT((Juin!$M$58:$M$73=$A48)*Juin!$O$58:$O$73)-SUMPRODUCT((Juin!$M$13:$M$46=$A48)*Juin!$P$13:$P$46)-SUMPRODUCT((Juin!$M$58:$M$73=$A48)*Juin!$P$58:$P$73)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Juin!$M$86:$M$154=$A48)*Juin!$O$86:$O$154)-SUMPRODUCT((Juin!$M$86:$M$154=$A48)*Juin!$P$86:$P$154)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Juin!$V$8:$V$76=$A48)*Juin!$X$8:$X$76)-SUMPRODUCT((Juin!$V$8:$V$76=$A48)*Juin!$Y$8:$Y$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Juin!$V$86:$V$154=$A48)*Juin!$X$86:$X$154)-SUMPRODUCT((Juin!$V$8:$V$76=$A48)*Juin!$Y$8:$Y$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUM(AY48:BE48)","v":{"v":-3564.13,"d":"-3,564.13 €"}},{"$f":"SUMPRODUCT((Juillet!$D$8:$D$76=$A48)*Juillet!$F$8:$F$76)-SUMPRODUCT((Juillet!$D$8:$D$76=$A48)*Juillet!$G$8:$G$76)","v":{"v":-2304.59,"d":"-2,304.59 €"}},{"$f":"SUMPRODUCT((Juillet!$D86:$D$154=$A48)*Juillet!$F$86:$F$154)-SUMPRODUCT((Juillet!$D86:$D$154=$A48)*Juillet!$G$86:$G$154)","v":{"v":-1139.54,"d":"-1,139.54 €"}},{"$f":"SUMPRODUCT((Juillet!$D$164:$D$232=$A48)*Juillet!$F$164:$F$232)-SUMPRODUCT((Juillet!$D$164:$D$232=$A48)*Juillet!$G$164:$G$232)","v":{"v":-120,"d":"-120.00 €"}},{"$f":"SUMPRODUCT((Juillet!$M$13:$M$46=$A48)*Juillet!$O$13:$O$46)+SUMPRODUCT((Juillet!$M$58:$M$73=$A48)*Juillet!$O$58:$O$73)-SUMPRODUCT((Juillet!$M$13:$M$46=$A48)*Juillet!$P$13:$P$46)-SUMPRODUCT((Juillet!$M$58:$M$73=$A48)*Juillet!$P$58:$P$73)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Juillet!$M$86:$M$154=$A48)*Juillet!$O$86:$O$154)-SUMPRODUCT((Juillet!$M$86:$M$154=$A48)*Juillet!$P$86:$P$154)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Juillet!$V$8:$V$76=$A48)*Juillet!$X$8:$X$76)-SUMPRODUCT((Juillet!$V$8:$V$76=$A48)*Juillet!$Y$8:$Y$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Juillet!$V$86:$V$154=$A48)*Juillet!$X$86:$X$154)-SUMPRODUCT((Juillet!$V$8:$V$76=$A48)*Juillet!$Y$8:$Y$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUM(BG48:BM48)","v":{"v":-3564.13,"d":"-3,564.13 €"}},{"$f":"SUMPRODUCT((Aout!$D$8:$D$76=$A48)*Aout!$F$8:$F$76)-SUMPRODUCT((Aout!$D$8:$D$76=$A48)*Aout!$G$8:$G$76)","v":{"v":-2304.59,"d":"-2,304.59 €"}},{"$f":"SUMPRODUCT((Aout!$D86:$D$154=$A48)*Aout!$F$86:$F$154)-SUMPRODUCT((Aout!$D86:$D$154=$A48)*Aout!$G$86:$G$154)","v":{"v":-1139.54,"d":"-1,139.54 €"}},{"$f":"SUMPRODUCT((Aout!$D$164:$D$232=$A48)*Aout!$F$164:$F$232)-SUMPRODUCT((Aout!$D$164:$D$232=$A48)*Aout!$G$164:$G$232)","v":{"v":-120,"d":"-120.00 €"}},{"$f":"SUMPRODUCT((Aout!$M$13:$M$46=$A48)*Aout!$O$13:$O$46)+SUMPRODUCT((Aout!$M$58:$M$73=$A48)*Aout!$O$58:$O$73)-SUMPRODUCT((Aout!$M$13:$M$46=$A48)*Aout!$P$13:$P$46)-SUMPRODUCT((Aout!$M$58:$M$73=$A48)*Aout!$P$58:$P$73)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Aout!$M$86:$M$154=$A48)*Aout!$O$86:$O$154)-SUMPRODUCT((Aout!$M$86:$M$154=$A48)*Aout!$P$86:$P$154)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Aout!$V$8:$V$76=$A48)*Aout!$X$8:$X$76)-SUMPRODUCT((Aout!$V$8:$V$76=$A48)*Aout!$Y$8:$Y$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Aout!$V$86:$V$154=$A48)*Aout!$X$86:$X$154)-SUMPRODUCT((Aout!$V$8:$V$76=$A48)*Aout!$Y$8:$Y$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUM(BO48:BU48)","v":{"v":-3564.13,"d":"-3,564.13 €"}},{"$f":"SUMPRODUCT((Septembre!$D$8:$D$76=$A48)*Septembre!$F$8:$F$76)-SUMPRODUCT((Septembre!$D$8:$D$76=$A48)*Septembre!$G$8:$G$76)","v":{"v":-2304.59,"d":"-2,304.59 €"}},{"$f":"SUMPRODUCT((Septembre!$D86:$D$154=$A48)*Septembre!$F$86:$F$154)-SUMPRODUCT((Septembre!$D86:$D$154=$A48)*Septembre!$G$86:$G$154)","v":{"v":-1139.54,"d":"-1,139.54 €"}},{"$f":"SUMPRODUCT((Septembre!$D$164:$D$232=$A48)*Septembre!$F$164:$F$232)-SUMPRODUCT((Septembre!$D$164:$D$232=$A48)*Septembre!$G$164:$G$232)","v":{"v":-120,"d":"-120.00 €"}},{"$f":"SUMPRODUCT((Septembre!$M$13:$M$46=$A48)*Septembre!$O$13:$O$46)+SUMPRODUCT((Septembre!$M$58:$M$73=$A48)*Septembre!$O$58:$O$73)-SUMPRODUCT((Septembre!$M$13:$M$46=$A48)*Septembre!$P$13:$P$46)-SUMPRODUCT((Septembre!$M$58:$M$73=$A48)*Septembre!$P$58:$P$73)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Septembre!$M$86:$M$154=$A48)*Septembre!$O$86:$O$154)-SUMPRODUCT((Septembre!$M$86:$M$154=$A48)*Septembre!$P$86:$P$154)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Septembre!$V$8:$V$76=$A48)*Septembre!$X$8:$X$76)-SUMPRODUCT((Septembre!$V$8:$V$76=$A48)*Septembre!$Y$8:$Y$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Septembre!$V$86:$V$154=$A48)*Septembre!$X$86:$X$154)-SUMPRODUCT((Septembre!$V$8:$V$76=$A48)*Septembre!$Y$8:$Y$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUM(BW48:CC48)","v":{"v":-3564.13,"d":"-3,564.13 €"}},{"$f":"SUMPRODUCT((Octobre!$D$8:$D$76=$A48)*Octobre!$F$8:$F$76)-SUMPRODUCT((Octobre!$D$8:$D$76=$A48)*Octobre!$G$8:$G$76)","v":{"v":-2304.59,"d":"-2,304.59 €"}},{"$f":"SUMPRODUCT((Octobre!$D86:$D$154=$A48)*Octobre!$F$86:$F$154)-SUMPRODUCT((Octobre!$D86:$D$154=$A48)*Octobre!$G$86:$G$154)","v":{"v":-1139.54,"d":"-1,139.54 €"}},{"$f":"SUMPRODUCT((Octobre!$D$164:$D$232=$A48)*Octobre!$F$164:$F$232)-SUMPRODUCT((Octobre!$D$164:$D$232=$A48)*Octobre!$G$164:$G$232)","v":{"v":-120,"d":"-120.00 €"}},{"$f":"SUMPRODUCT((Octobre!$M$13:$M$46=$A48)*Octobre!$O$13:$O$46)+SUMPRODUCT((Octobre!$M$58:$M$73=$A48)*Octobre!$O$58:$O$73)-SUMPRODUCT((Octobre!$M$13:$M$46=$A48)*Octobre!$P$13:$P$46)-SUMPRODUCT((Octobre!$M$58:$M$73=$A48)*Octobre!$P$58:$P$73)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Octobre!$M$86:$M$154=$A48)*Octobre!$O$86:$O$154)-SUMPRODUCT((Octobre!$M$86:$M$154=$A48)*Octobre!$P$86:$P$154)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Octobre!$V$8:$V$76=$A48)*Octobre!$X$8:$X$76)-SUMPRODUCT((Octobre!$V$8:$V$76=$A48)*Octobre!$Y$8:$Y$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Octobre!$V$86:$V$154=$A48)*Octobre!$X$86:$X$154)-SUMPRODUCT((Octobre!$V$8:$V$76=$A48)*Octobre!$Y$8:$Y$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUM(CE48:CK48)","v":{"v":-3564.13,"d":"-3,564.13 €"}},{"$f":"SUMPRODUCT((Novembre!$D$8:$D$76=$A48)*Novembre!$F$8:$F$76)-SUMPRODUCT((Novembre!$D$8:$D$76=$A48)*Novembre!$G$8:$G$76)","v":{"v":-2304.59,"d":"-2,304.59 €"}},{"$f":"SUMPRODUCT((Novembre!$D86:$D$154=$A48)*Novembre!$F$86:$F$154)-SUMPRODUCT((Novembre!$D86:$D$154=$A48)*Novembre!$G$86:$G$154)","v":{"v":-1139.54,"d":"-1,139.54 €"}},{"$f":"SUMPRODUCT((Novembre!$D$164:$D$232=$A48)*Novembre!$F$164:$F$232)-SUMPRODUCT((Novembre!$D$164:$D$232=$A48)*Novembre!$G$164:$G$232)","v":{"v":-120,"d":"-120.00 €"}},{"$f":"SUMPRODUCT((Novembre!$M$13:$M$46=$A48)*Novembre!$O$13:$O$46)+SUMPRODUCT((Novembre!$M$58:$M$73=$A48)*Novembre!$O$58:$O$73)-SUMPRODUCT((Novembre!$M$13:$M$46=$A48)*Novembre!$P$13:$P$46)-SUMPRODUCT((Novembre!$M$58:$M$73=$A48)*Novembre!$P$58:$P$73)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Novembre!$M$86:$M$154=$A48)*Novembre!$O$86:$O$154)-SUMPRODUCT((Novembre!$M$86:$M$154=$A48)*Novembre!$P$86:$P$154)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Novembre!$V$8:$V$76=$A48)*Novembre!$X$8:$X$76)-SUMPRODUCT((Novembre!$V$8:$V$76=$A48)*Novembre!$Y$8:$Y$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Novembre!$V$86:$V$154=$A48)*Novembre!$X$86:$X$154)-SUMPRODUCT((Novembre!$V$8:$V$76=$A48)*Novembre!$Y$8:$Y$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUM(CM48:CS48)","v":{"v":-3564.13,"d":"-3,564.13 €"}},{"$f":"SUMPRODUCT((Décembre!$D$8:$D$76=$A48)*Décembre!$F$8:$F$76)-SUMPRODUCT((Décembre!$D$8:$D$76=$A48)*Décembre!$G$8:$G$76)","v":{"v":-2304.59,"d":"-2,304.59 €"}},{"$f":"SUMPRODUCT((Décembre!$D86:$D$154=$A48)*Décembre!$F$86:$F$154)-SUMPRODUCT((Décembre!$D86:$D$154=$A48)*Décembre!$G$86:$G$154)","v":{"v":-1139.54,"d":"-1,139.54 €"}},{"$f":"SUMPRODUCT((Décembre!$D$164:$D$232=$A48)*Décembre!$F$164:$F$232)-SUMPRODUCT((Décembre!$D$164:$D$232=$A48)*Décembre!$G$164:$G$232)","v":{"v":-120,"d":"-120.00 €"}},{"$f":"SUMPRODUCT((Décembre!$M$13:$M$46=$A48)*Décembre!$O$13:$O$46)+SUMPRODUCT((Décembre!$M$58:$M$73=$A48)*Décembre!$O$58:$O$73)-SUMPRODUCT((Décembre!$M$13:$M$46=$A48)*Décembre!$P$13:$P$46)-SUMPRODUCT((Décembre!$M$58:$M$73=$A48)*Décembre!$P$58:$P$73)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Décembre!$M$86:$M$154=$A48)*Décembre!$O$86:$O$154)-SUMPRODUCT((Décembre!$M$86:$M$154=$A48)*Décembre!$P$86:$P$154)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Décembre!$V$8:$V$76=$A48)*Décembre!$X$8:$X$76)-SUMPRODUCT((Décembre!$V$8:$V$76=$A48)*Décembre!$Y$8:$Y$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Décembre!$V$86:$V$154=$A48)*Décembre!$X$86:$X$154)-SUMPRODUCT((Décembre!$V$8:$V$76=$A48)*Décembre!$Y$8:$Y$76)","v":{"v":0,"d":"0.00 €"}}]
["Dette",{"v":0,"d":"0.00 €"},{"$f":"SUMPRODUCT(('Janvier '!$D$8:$D$76=$A49)*'Janvier '!$F$8:$F$76)-SUMPRODUCT(('Janvier '!$D$8:$D$76=$A49)*'Janvier '!$G$8:$G$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT(('Janvier '!$D86:$D$154=$A49)*'Janvier '!$F$86:$F$154)-SUMPRODUCT(('Janvier '!$D86:$D$154=$A49)*'Janvier '!$G$86:$G$154)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT(('Janvier '!$D$164:$D$232=$A49)*'Janvier '!$F$164:$F$232)-SUMPRODUCT(('Janvier '!$D$164:$D$232=$A49)*'Janvier '!$G$164:$G$232)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT(('Janvier '!$M$13:$M$46=$A49)*'Janvier '!$O$13:$O$46)+SUMPRODUCT(('Janvier '!$M$58:$M$73=$A49)*'Janvier '!$O$58:$O$73)-SUMPRODUCT(('Janvier '!$M$13:$M$46=$A49)*'Janvier '!$P$13:$P$46)-SUMPRODUCT(('Janvier '!$M$58:$M$73=$A49)*'Janvier '!$P$58:$P$73)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT(('Janvier '!$M$86:$M$154=$A49)*'Janvier '!$O$86:$O$154)-SUMPRODUCT(('Janvier '!$M$86:$M$154=$A49)*'Janvier '!$P$86:$P$154)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT(('Janvier '!$V$8:$V$76=$A49)*'Janvier '!$X$8:$X$76)-SUMPRODUCT(('Janvier '!$V$8:$V$76=$A49)*'Janvier '!$Y$8:$Y$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT(('Janvier '!$V$86:$V$154=$A49)*'Janvier '!$X$86:$X$154)-SUMPRODUCT(('Janvier '!$V$8:$V$76=$A49)*'Janvier '!$Y$8:$Y$76)","v":{"v":0,"d":"0.00 €"}},{"v":0,"d":"0.00 €"},{"$f":"SUMPRODUCT((Fevrier!$D$8:$D$76=$A49)*Fevrier!$F$8:$F$76)-SUMPRODUCT((Fevrier!$D$8:$D$76=$A49)*Fevrier!$G$8:$G$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Fevrier!$D86:$D$154=$A49)*Fevrier!$F$86:$F$154)-SUMPRODUCT((Fevrier!$D86:$D$154=$A49)*Fevrier!$G$86:$G$154)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Fevrier!$D$164:$D$232=$A49)*Fevrier!$F$164:$F$232)-SUMPRODUCT((Fevrier!$D$164:$D$232=$A49)*Fevrier!$G$164:$G$232)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Fevrier!$M$13:$M$46=$A49)*Fevrier!$O$13:$O$46)+SUMPRODUCT((Fevrier!$M$58:$M$73=$A49)*Fevrier!$O$58:$O$73)-SUMPRODUCT((Fevrier!$M$13:$M$46=$A49)*Fevrier!$P$13:$P$46)-SUMPRODUCT((Fevrier!$M$58:$M$73=$A49)*Fevrier!$P$58:$P$73)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Fevrier!$M$86:$M$154=$A49)*Fevrier!$O$86:$O$154)-SUMPRODUCT((Fevrier!$M$86:$M$154=$A49)*Fevrier!$P$86:$P$154)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Fevrier!$V$8:$V$76=$A49)*Fevrier!$X$8:$X$76)-SUMPRODUCT((Fevrier!$V$8:$V$76=$A49)*Fevrier!$Y$8:$Y$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Fevrier!$V$86:$V$154=$A49)*Fevrier!$X$86:$X$154)-SUMPRODUCT((Fevrier!$V$8:$V$76=$A49)*Fevrier!$Y$8:$Y$76)","v":{"v":0,"d":"0.00 €"}},{"v":0,"d":"0.00 €"},{"$f":"SUMPRODUCT((Mars!$D$8:$D$76=$A49)*Mars!$F$8:$F$76)-SUMPRODUCT((Mars!$D$8:$D$76=$A49)*Mars!$G$8:$G$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Mars!$D86:$D$154=$A49)*Mars!$F$86:$F$154)-SUMPRODUCT((Mars!$D86:$D$154=$A49)*Mars!$G$86:$G$154)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Mars!$D$164:$D$232=$A49)*Mars!$F$164:$F$232)-SUMPRODUCT((Mars!$D$164:$D$232=$A49)*Mars!$G$164:$G$232)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Mars!$M$13:$M$46=$A49)*Mars!$O$13:$O$46)+SUMPRODUCT((Mars!$M$58:$M$73=$A49)*Mars!$O$58:$O$73)-SUMPRODUCT((Mars!$M$13:$M$46=$A49)*Mars!$P$13:$P$46)-SUMPRODUCT((Mars!$M$58:$M$73=$A49)*Mars!$P$58:$P$73)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Mars!$M$86:$M$154=$A49)*Mars!$O$86:$O$154)-SUMPRODUCT((Mars!$M$86:$M$154=$A49)*Mars!$P$86:$P$154)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Mars!$V$8:$V$76=$A49)*Mars!$X$8:$X$76)-SUMPRODUCT((Mars!$V$8:$V$76=$A49)*Mars!$Y$8:$Y$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Mars!$V$86:$V$154=$A49)*Mars!$X$86:$X$154)-SUMPRODUCT((Mars!$V$8:$V$76=$A49)*Mars!$Y$8:$Y$76)","v":{"v":0,"d":"0.00 €"}},{"v":0,"d":"0.00 €"},{"$f":"SUMPRODUCT((Avril!$D$8:$D$76=$A49)*Avril!$F$8:$F$76)-SUMPRODUCT((Avril!$D$8:$D$76=$A49)*Avril!$G$8:$G$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Avril!$D86:$D$154=$A49)*Avril!$F$86:$F$154)-SUMPRODUCT((Avril!$D86:$D$154=$A49)*Avril!$G$86:$G$154)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Avril!$D$164:$D$232=$A49)*Avril!$F$164:$F$232)-SUMPRODUCT((Avril!$D$164:$D$232=$A49)*Avril!$G$164:$G$232)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Avril!$M$13:$M$46=$A49)*Avril!$O$13:$O$46)+SUMPRODUCT((Avril!$M$58:$M$73=$A49)*Avril!$O$58:$O$73)-SUMPRODUCT((Avril!$M$13:$M$46=$A49)*Avril!$P$13:$P$46)-SUMPRODUCT((Avril!$M$58:$M$73=$A49)*Avril!$P$58:$P$73)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Avril!$M$86:$M$154=$A49)*Avril!$O$86:$O$154)-SUMPRODUCT((Avril!$M$86:$M$154=$A49)*Avril!$P$86:$P$154)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Avril!$V$8:$V$76=$A49)*Avril!$X$8:$X$76)-SUMPRODUCT((Avril!$V$8:$V$76=$A49)*Avril!$Y$8:$Y$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Avril!$V$86:$V$154=$A49)*Avril!$X$86:$X$154)-SUMPRODUCT((Avril!$V$8:$V$76=$A49)*Avril!$Y$8:$Y$76)","v":{"v":0,"d":"0.00 €"}},{"v":0,"d":"0.00 €"},{"$f":"SUMPRODUCT((Mai!$D$8:$D$76=$A49)*Mai!$F$8:$F$76)-SUMPRODUCT((Mai!$D$8:$D$76=$A49)*Mai!$G$8:$G$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Mai!$D86:$D$154=$A49)*Mai!$F$86:$F$154)-SUMPRODUCT((Mai!$D86:$D$154=$A49)*Mai!$G$86:$G$154)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Mai!$D$164:$D$232=$A49)*Mai!$F$164:$F$232)-SUMPRODUCT((Mai!$D$164:$D$232=$A49)*Mai!$G$164:$G$232)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Mai!$M$13:$M$46=$A49)*Mai!$O$13:$O$46)+SUMPRODUCT((Mai!$M$58:$M$73=$A49)*Mai!$O$58:$O$73)-SUMPRODUCT((Mai!$M$13:$M$46=$A49)*Mai!$P$13:$P$46)-SUMPRODUCT((Mai!$M$58:$M$73=$A49)*Mai!$P$58:$P$73)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Mai!$M$86:$M$154=$A49)*Mai!$O$86:$O$154)-SUMPRODUCT((Mai!$M$86:$M$154=$A49)*Mai!$P$86:$P$154)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Mai!$V$8:$V$76=$A49)*Mai!$X$8:$X$76)-SUMPRODUCT((Mai!$V$8:$V$76=$A49)*Mai!$Y$8:$Y$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Mai!$V$86:$V$154=$A49)*Mai!$X$86:$X$154)-SUMPRODUCT((Mai!$V$8:$V$76=$A49)*Mai!$Y$8:$Y$76)","v":{"v":0,"d":"0.00 €"}},{"v":0,"d":"0.00 €"},{"$f":"SUMPRODUCT((Juin!$D$8:$D$76=$A49)*Juin!$F$8:$F$76)-SUMPRODUCT((Juin!$D$8:$D$76=$A49)*Juin!$G$8:$G$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Juin!$D86:$D$154=$A49)*Juin!$F$86:$F$154)-SUMPRODUCT((Juin!$D86:$D$154=$A49)*Juin!$G$86:$G$154)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Juin!$D$164:$D$232=$A49)*Juin!$F$164:$F$232)-SUMPRODUCT((Juin!$D$164:$D$232=$A49)*Juin!$G$164:$G$232)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Juin!$M$13:$M$46=$A49)*Juin!$O$13:$O$46)+SUMPRODUCT((Juin!$M$58:$M$73=$A49)*Juin!$O$58:$O$73)-SUMPRODUCT((Juin!$M$13:$M$46=$A49)*Juin!$P$13:$P$46)-SUMPRODUCT((Juin!$M$58:$M$73=$A49)*Juin!$P$58:$P$73)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Juin!$M$86:$M$154=$A49)*Juin!$O$86:$O$154)-SUMPRODUCT((Juin!$M$86:$M$154=$A49)*Juin!$P$86:$P$154)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Juin!$V$8:$V$76=$A49)*Juin!$X$8:$X$76)-SUMPRODUCT((Juin!$V$8:$V$76=$A49)*Juin!$Y$8:$Y$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Juin!$V$86:$V$154=$A49)*Juin!$X$86:$X$154)-SUMPRODUCT((Juin!$V$8:$V$76=$A49)*Juin!$Y$8:$Y$76)","v":{"v":0,"d":"0.00 €"}},{"v":0,"d":"0.00 €"},{"$f":"SUMPRODUCT((Juillet!$D$8:$D$76=$A49)*Juillet!$F$8:$F$76)-SUMPRODUCT((Juillet!$D$8:$D$76=$A49)*Juillet!$G$8:$G$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Juillet!$D86:$D$154=$A49)*Juillet!$F$86:$F$154)-SUMPRODUCT((Juillet!$D86:$D$154=$A49)*Juillet!$G$86:$G$154)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Juillet!$D$164:$D$232=$A49)*Juillet!$F$164:$F$232)-SUMPRODUCT((Juillet!$D$164:$D$232=$A49)*Juillet!$G$164:$G$232)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Juillet!$M$13:$M$46=$A49)*Juillet!$O$13:$O$46)+SUMPRODUCT((Juillet!$M$58:$M$73=$A49)*Juillet!$O$58:$O$73)-SUMPRODUCT((Juillet!$M$13:$M$46=$A49)*Juillet!$P$13:$P$46)-SUMPRODUCT((Juillet!$M$58:$M$73=$A49)*Juillet!$P$58:$P$73)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Juillet!$M$86:$M$154=$A49)*Juillet!$O$86:$O$154)-SUMPRODUCT((Juillet!$M$86:$M$154=$A49)*Juillet!$P$86:$P$154)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Juillet!$V$8:$V$76=$A49)*Juillet!$X$8:$X$76)-SUMPRODUCT((Juillet!$V$8:$V$76=$A49)*Juillet!$Y$8:$Y$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Juillet!$V$86:$V$154=$A49)*Juillet!$X$86:$X$154)-SUMPRODUCT((Juillet!$V$8:$V$76=$A49)*Juillet!$Y$8:$Y$76)","v":{"v":0,"d":"0.00 €"}},{"v":0,"d":"0.00 €"},{"$f":"SUMPRODUCT((Aout!$D$8:$D$76=$A49)*Aout!$F$8:$F$76)-SUMPRODUCT((Aout!$D$8:$D$76=$A49)*Aout!$G$8:$G$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Aout!$D86:$D$154=$A49)*Aout!$F$86:$F$154)-SUMPRODUCT((Aout!$D86:$D$154=$A49)*Aout!$G$86:$G$154)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Aout!$D$164:$D$232=$A49)*Aout!$F$164:$F$232)-SUMPRODUCT((Aout!$D$164:$D$232=$A49)*Aout!$G$164:$G$232)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Aout!$M$13:$M$46=$A49)*Aout!$O$13:$O$46)+SUMPRODUCT((Aout!$M$58:$M$73=$A49)*Aout!$O$58:$O$73)-SUMPRODUCT((Aout!$M$13:$M$46=$A49)*Aout!$P$13:$P$46)-SUMPRODUCT((Aout!$M$58:$M$73=$A49)*Aout!$P$58:$P$73)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Aout!$M$86:$M$154=$A49)*Aout!$O$86:$O$154)-SUMPRODUCT((Aout!$M$86:$M$154=$A49)*Aout!$P$86:$P$154)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Aout!$V$8:$V$76=$A49)*Aout!$X$8:$X$76)-SUMPRODUCT((Aout!$V$8:$V$76=$A49)*Aout!$Y$8:$Y$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Aout!$V$86:$V$154=$A49)*Aout!$X$86:$X$154)-SUMPRODUCT((Aout!$V$8:$V$76=$A49)*Aout!$Y$8:$Y$76)","v":{"v":0,"d":"0.00 €"}},{"v":0,"d":"0.00 €"},{"$f":"SUMPRODUCT((Septembre!$D$8:$D$76=$A49)*Septembre!$F$8:$F$76)-SUMPRODUCT((Septembre!$D$8:$D$76=$A49)*Septembre!$G$8:$G$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Septembre!$D86:$D$154=$A49)*Septembre!$F$86:$F$154)-SUMPRODUCT((Septembre!$D86:$D$154=$A49)*Septembre!$G$86:$G$154)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Septembre!$D$164:$D$232=$A49)*Septembre!$F$164:$F$232)-SUMPRODUCT((Septembre!$D$164:$D$232=$A49)*Septembre!$G$164:$G$232)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Septembre!$M$13:$M$46=$A49)*Septembre!$O$13:$O$46)+SUMPRODUCT((Septembre!$M$58:$M$73=$A49)*Septembre!$O$58:$O$73)-SUMPRODUCT((Septembre!$M$13:$M$46=$A49)*Septembre!$P$13:$P$46)-SUMPRODUCT((Septembre!$M$58:$M$73=$A49)*Septembre!$P$58:$P$73)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Septembre!$M$86:$M$154=$A49)*Septembre!$O$86:$O$154)-SUMPRODUCT((Septembre!$M$86:$M$154=$A49)*Septembre!$P$86:$P$154)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Septembre!$V$8:$V$76=$A49)*Septembre!$X$8:$X$76)-SUMPRODUCT((Septembre!$V$8:$V$76=$A49)*Septembre!$Y$8:$Y$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Septembre!$V$86:$V$154=$A49)*Septembre!$X$86:$X$154)-SUMPRODUCT((Septembre!$V$8:$V$76=$A49)*Septembre!$Y$8:$Y$76)","v":{"v":0,"d":"0.00 €"}},{"v":0,"d":"0.00 €"},{"$f":"SUMPRODUCT((Octobre!$D$8:$D$76=$A49)*Octobre!$F$8:$F$76)-SUMPRODUCT((Octobre!$D$8:$D$76=$A49)*Octobre!$G$8:$G$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Octobre!$D86:$D$154=$A49)*Octobre!$F$86:$F$154)-SUMPRODUCT((Octobre!$D86:$D$154=$A49)*Octobre!$G$86:$G$154)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Octobre!$D$164:$D$232=$A49)*Octobre!$F$164:$F$232)-SUMPRODUCT((Octobre!$D$164:$D$232=$A49)*Octobre!$G$164:$G$232)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Octobre!$M$13:$M$46=$A49)*Octobre!$O$13:$O$46)+SUMPRODUCT((Octobre!$M$58:$M$73=$A49)*Octobre!$O$58:$O$73)-SUMPRODUCT((Octobre!$M$13:$M$46=$A49)*Octobre!$P$13:$P$46)-SUMPRODUCT((Octobre!$M$58:$M$73=$A49)*Octobre!$P$58:$P$73)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Octobre!$M$86:$M$154=$A49)*Octobre!$O$86:$O$154)-SUMPRODUCT((Octobre!$M$86:$M$154=$A49)*Octobre!$P$86:$P$154)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Octobre!$V$8:$V$76=$A49)*Octobre!$X$8:$X$76)-SUMPRODUCT((Octobre!$V$8:$V$76=$A49)*Octobre!$Y$8:$Y$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Octobre!$V$86:$V$154=$A49)*Octobre!$X$86:$X$154)-SUMPRODUCT((Octobre!$V$8:$V$76=$A49)*Octobre!$Y$8:$Y$76)","v":{"v":0,"d":"0.00 €"}},{"v":0,"d":"0.00 €"},{"$f":"SUMPRODUCT((Novembre!$D$8:$D$76=$A49)*Novembre!$F$8:$F$76)-SUMPRODUCT((Novembre!$D$8:$D$76=$A49)*Novembre!$G$8:$G$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Novembre!$D86:$D$154=$A49)*Novembre!$F$86:$F$154)-SUMPRODUCT((Novembre!$D86:$D$154=$A49)*Novembre!$G$86:$G$154)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Novembre!$D$164:$D$232=$A49)*Novembre!$F$164:$F$232)-SUMPRODUCT((Novembre!$D$164:$D$232=$A49)*Novembre!$G$164:$G$232)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Novembre!$M$13:$M$46=$A49)*Novembre!$O$13:$O$46)+SUMPRODUCT((Novembre!$M$58:$M$73=$A49)*Novembre!$O$58:$O$73)-SUMPRODUCT((Novembre!$M$13:$M$46=$A49)*Novembre!$P$13:$P$46)-SUMPRODUCT((Novembre!$M$58:$M$73=$A49)*Novembre!$P$58:$P$73)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Novembre!$M$86:$M$154=$A49)*Novembre!$O$86:$O$154)-SUMPRODUCT((Novembre!$M$86:$M$154=$A49)*Novembre!$P$86:$P$154)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Novembre!$V$8:$V$76=$A49)*Novembre!$X$8:$X$76)-SUMPRODUCT((Novembre!$V$8:$V$76=$A49)*Novembre!$Y$8:$Y$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Novembre!$V$86:$V$154=$A49)*Novembre!$X$86:$X$154)-SUMPRODUCT((Novembre!$V$8:$V$76=$A49)*Novembre!$Y$8:$Y$76)","v":{"v":0,"d":"0.00 €"}},{"v":0,"d":"0.00 €"},{"$f":"SUMPRODUCT((Décembre!$D$8:$D$76=$A49)*Décembre!$F$8:$F$76)-SUMPRODUCT((Décembre!$D$8:$D$76=$A49)*Décembre!$G$8:$G$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Décembre!$D86:$D$154=$A49)*Décembre!$F$86:$F$154)-SUMPRODUCT((Décembre!$D86:$D$154=$A49)*Décembre!$G$86:$G$154)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Décembre!$D$164:$D$232=$A49)*Décembre!$F$164:$F$232)-SUMPRODUCT((Décembre!$D$164:$D$232=$A49)*Décembre!$G$164:$G$232)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Décembre!$M$13:$M$46=$A49)*Décembre!$O$13:$O$46)+SUMPRODUCT((Décembre!$M$58:$M$73=$A49)*Décembre!$O$58:$O$73)-SUMPRODUCT((Décembre!$M$13:$M$46=$A49)*Décembre!$P$13:$P$46)-SUMPRODUCT((Décembre!$M$58:$M$73=$A49)*Décembre!$P$58:$P$73)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Décembre!$M$86:$M$154=$A49)*Décembre!$O$86:$O$154)-SUMPRODUCT((Décembre!$M$86:$M$154=$A49)*Décembre!$P$86:$P$154)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Décembre!$V$8:$V$76=$A49)*Décembre!$X$8:$X$76)-SUMPRODUCT((Décembre!$V$8:$V$76=$A49)*Décembre!$Y$8:$Y$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Décembre!$V$86:$V$154=$A49)*Décembre!$X$86:$X$154)-SUMPRODUCT((Décembre!$V$8:$V$76=$A49)*Décembre!$Y$8:$Y$76)","v":{"v":0,"d":"0.00 €"}}]
["Prêt",{"v":0,"d":"0.00 €"},{"$f":"SUMPRODUCT(('Janvier '!$D$8:$D$76=$A50)*'Janvier '!$F$8:$F$76)-SUMPRODUCT(('Janvier '!$D$8:$D$76=$A50)*'Janvier '!$G$8:$G$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT(('Janvier '!$D86:$D$154=$A50)*'Janvier '!$F$86:$F$154)-SUMPRODUCT(('Janvier '!$D86:$D$154=$A50)*'Janvier '!$G$86:$G$154)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT(('Janvier '!$D$164:$D$232=$A50)*'Janvier '!$F$164:$F$232)-SUMPRODUCT(('Janvier '!$D$164:$D$232=$A50)*'Janvier '!$G$164:$G$232)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT(('Janvier '!$M$13:$M$46=$A50)*'Janvier '!$O$13:$O$46)+SUMPRODUCT(('Janvier '!$M$58:$M$73=$A50)*'Janvier '!$O$58:$O$73)-SUMPRODUCT(('Janvier '!$M$13:$M$46=$A50)*'Janvier '!$P$13:$P$46)-SUMPRODUCT(('Janvier '!$M$58:$M$73=$A50)*'Janvier '!$P$58:$P$73)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT(('Janvier '!$M$86:$M$154=$A50)*'Janvier '!$O$86:$O$154)-SUMPRODUCT(('Janvier '!$M$86:$M$154=$A50)*'Janvier '!$P$86:$P$154)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT(('Janvier '!$V$8:$V$76=$A50)*'Janvier '!$X$8:$X$76)-SUMPRODUCT(('Janvier '!$V$8:$V$76=$A50)*'Janvier '!$Y$8:$Y$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT(('Janvier '!$V$86:$V$154=$A50)*'Janvier '!$X$86:$X$154)-SUMPRODUCT(('Janvier '!$V$8:$V$76=$A50)*'Janvier '!$Y$8:$Y$76)","v":{"v":0,"d":"0.00 €"}},{"v":0,"d":"0.00 €"},{"$f":"SUMPRODUCT((Fevrier!$D$8:$D$76=$A50)*Fevrier!$F$8:$F$76)-SUMPRODUCT((Fevrier!$D$8:$D$76=$A50)*Fevrier!$G$8:$G$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Fevrier!$D86:$D$154=$A50)*Fevrier!$F$86:$F$154)-SUMPRODUCT((Fevrier!$D86:$D$154=$A50)*Fevrier!$G$86:$G$154)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Fevrier!$D$164:$D$232=$A50)*Fevrier!$F$164:$F$232)-SUMPRODUCT((Fevrier!$D$164:$D$232=$A50)*Fevrier!$G$164:$G$232)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Fevrier!$M$13:$M$46=$A50)*Fevrier!$O$13:$O$46)+SUMPRODUCT((Fevrier!$M$58:$M$73=$A50)*Fevrier!$O$58:$O$73)-SUMPRODUCT((Fevrier!$M$13:$M$46=$A50)*Fevrier!$P$13:$P$46)-SUMPRODUCT((Fevrier!$M$58:$M$73=$A50)*Fevrier!$P$58:$P$73)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Fevrier!$M$86:$M$154=$A50)*Fevrier!$O$86:$O$154)-SUMPRODUCT((Fevrier!$M$86:$M$154=$A50)*Fevrier!$P$86:$P$154)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Fevrier!$V$8:$V$76=$A50)*Fevrier!$X$8:$X$76)-SUMPRODUCT((Fevrier!$V$8:$V$76=$A50)*Fevrier!$Y$8:$Y$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Fevrier!$V$86:$V$154=$A50)*Fevrier!$X$86:$X$154)-SUMPRODUCT((Fevrier!$V$8:$V$76=$A50)*Fevrier!$Y$8:$Y$76)","v":{"v":0,"d":"0.00 €"}},{"v":0,"d":"0.00 €"},{"$f":"SUMPRODUCT((Mars!$D$8:$D$76=$A50)*Mars!$F$8:$F$76)-SUMPRODUCT((Mars!$D$8:$D$76=$A50)*Mars!$G$8:$G$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Mars!$D86:$D$154=$A50)*Mars!$F$86:$F$154)-SUMPRODUCT((Mars!$D86:$D$154=$A50)*Mars!$G$86:$G$154)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Mars!$D$164:$D$232=$A50)*Mars!$F$164:$F$232)-SUMPRODUCT((Mars!$D$164:$D$232=$A50)*Mars!$G$164:$G$232)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Mars!$M$13:$M$46=$A50)*Mars!$O$13:$O$46)+SUMPRODUCT((Mars!$M$58:$M$73=$A50)*Mars!$O$58:$O$73)-SUMPRODUCT((Mars!$M$13:$M$46=$A50)*Mars!$P$13:$P$46)-SUMPRODUCT((Mars!$M$58:$M$73=$A50)*Mars!$P$58:$P$73)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Mars!$M$86:$M$154=$A50)*Mars!$O$86:$O$154)-SUMPRODUCT((Mars!$M$86:$M$154=$A50)*Mars!$P$86:$P$154)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Mars!$V$8:$V$76=$A50)*Mars!$X$8:$X$76)-SUMPRODUCT((Mars!$V$8:$V$76=$A50)*Mars!$Y$8:$Y$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Mars!$V$86:$V$154=$A50)*Mars!$X$86:$X$154)-SUMPRODUCT((Mars!$V$8:$V$76=$A50)*Mars!$Y$8:$Y$76)","v":{"v":0,"d":"0.00 €"}},{"v":0,"d":"0.00 €"},{"$f":"SUMPRODUCT((Avril!$D$8:$D$76=$A50)*Avril!$F$8:$F$76)-SUMPRODUCT((Avril!$D$8:$D$76=$A50)*Avril!$G$8:$G$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Avril!$D86:$D$154=$A50)*Avril!$F$86:$F$154)-SUMPRODUCT((Avril!$D86:$D$154=$A50)*Avril!$G$86:$G$154)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Avril!$D$164:$D$232=$A50)*Avril!$F$164:$F$232)-SUMPRODUCT((Avril!$D$164:$D$232=$A50)*Avril!$G$164:$G$232)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Avril!$M$13:$M$46=$A50)*Avril!$O$13:$O$46)+SUMPRODUCT((Avril!$M$58:$M$73=$A50)*Avril!$O$58:$O$73)-SUMPRODUCT((Avril!$M$13:$M$46=$A50)*Avril!$P$13:$P$46)-SUMPRODUCT((Avril!$M$58:$M$73=$A50)*Avril!$P$58:$P$73)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Avril!$M$86:$M$154=$A50)*Avril!$O$86:$O$154)-SUMPRODUCT((Avril!$M$86:$M$154=$A50)*Avril!$P$86:$P$154)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Avril!$V$8:$V$76=$A50)*Avril!$X$8:$X$76)-SUMPRODUCT((Avril!$V$8:$V$76=$A50)*Avril!$Y$8:$Y$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Avril!$V$86:$V$154=$A50)*Avril!$X$86:$X$154)-SUMPRODUCT((Avril!$V$8:$V$76=$A50)*Avril!$Y$8:$Y$76)","v":{"v":0,"d":"0.00 €"}},{"v":0,"d":"0.00 €"},{"$f":"SUMPRODUCT((Mai!$D$8:$D$76=$A50)*Mai!$F$8:$F$76)-SUMPRODUCT((Mai!$D$8:$D$76=$A50)*Mai!$G$8:$G$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Mai!$D86:$D$154=$A50)*Mai!$F$86:$F$154)-SUMPRODUCT((Mai!$D86:$D$154=$A50)*Mai!$G$86:$G$154)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Mai!$D$164:$D$232=$A50)*Mai!$F$164:$F$232)-SUMPRODUCT((Mai!$D$164:$D$232=$A50)*Mai!$G$164:$G$232)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Mai!$M$13:$M$46=$A50)*Mai!$O$13:$O$46)+SUMPRODUCT((Mai!$M$58:$M$73=$A50)*Mai!$O$58:$O$73)-SUMPRODUCT((Mai!$M$13:$M$46=$A50)*Mai!$P$13:$P$46)-SUMPRODUCT((Mai!$M$58:$M$73=$A50)*Mai!$P$58:$P$73)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Mai!$M$86:$M$154=$A50)*Mai!$O$86:$O$154)-SUMPRODUCT((Mai!$M$86:$M$154=$A50)*Mai!$P$86:$P$154)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Mai!$V$8:$V$76=$A50)*Mai!$X$8:$X$76)-SUMPRODUCT((Mai!$V$8:$V$76=$A50)*Mai!$Y$8:$Y$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Mai!$V$86:$V$154=$A50)*Mai!$X$86:$X$154)-SUMPRODUCT((Mai!$V$8:$V$76=$A50)*Mai!$Y$8:$Y$76)","v":{"v":0,"d":"0.00 €"}},{"v":0,"d":"0.00 €"},{"$f":"SUMPRODUCT((Juin!$D$8:$D$76=$A50)*Juin!$F$8:$F$76)-SUMPRODUCT((Juin!$D$8:$D$76=$A50)*Juin!$G$8:$G$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Juin!$D86:$D$154=$A50)*Juin!$F$86:$F$154)-SUMPRODUCT((Juin!$D86:$D$154=$A50)*Juin!$G$86:$G$154)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Juin!$D$164:$D$232=$A50)*Juin!$F$164:$F$232)-SUMPRODUCT((Juin!$D$164:$D$232=$A50)*Juin!$G$164:$G$232)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Juin!$M$13:$M$46=$A50)*Juin!$O$13:$O$46)+SUMPRODUCT((Juin!$M$58:$M$73=$A50)*Juin!$O$58:$O$73)-SUMPRODUCT((Juin!$M$13:$M$46=$A50)*Juin!$P$13:$P$46)-SUMPRODUCT((Juin!$M$58:$M$73=$A50)*Juin!$P$58:$P$73)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Juin!$M$86:$M$154=$A50)*Juin!$O$86:$O$154)-SUMPRODUCT((Juin!$M$86:$M$154=$A50)*Juin!$P$86:$P$154)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Juin!$V$8:$V$76=$A50)*Juin!$X$8:$X$76)-SUMPRODUCT((Juin!$V$8:$V$76=$A50)*Juin!$Y$8:$Y$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Juin!$V$86:$V$154=$A50)*Juin!$X$86:$X$154)-SUMPRODUCT((Juin!$V$8:$V$76=$A50)*Juin!$Y$8:$Y$76)","v":{"v":0,"d":"0.00 €"}},{"v":0,"d":"0.00 €"},{"$f":"SUMPRODUCT((Juillet!$D$8:$D$76=$A50)*Juillet!$F$8:$F$76)-SUMPRODUCT((Juillet!$D$8:$D$76=$A50)*Juillet!$G$8:$G$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Juillet!$D86:$D$154=$A50)*Juillet!$F$86:$F$154)-SUMPRODUCT((Juillet!$D86:$D$154=$A50)*Juillet!$G$86:$G$154)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Juillet!$D$164:$D$232=$A50)*Juillet!$F$164:$F$232)-SUMPRODUCT((Juillet!$D$164:$D$232=$A50)*Juillet!$G$164:$G$232)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Juillet!$M$13:$M$46=$A50)*Juillet!$O$13:$O$46)+SUMPRODUCT((Juillet!$M$58:$M$73=$A50)*Juillet!$O$58:$O$73)-SUMPRODUCT((Juillet!$M$13:$M$46=$A50)*Juillet!$P$13:$P$46)-SUMPRODUCT((Juillet!$M$58:$M$73=$A50)*Juillet!$P$58:$P$73)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Juillet!$M$86:$M$154=$A50)*Juillet!$O$86:$O$154)-SUMPRODUCT((Juillet!$M$86:$M$154=$A50)*Juillet!$P$86:$P$154)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Juillet!$V$8:$V$76=$A50)*Juillet!$X$8:$X$76)-SUMPRODUCT((Juillet!$V$8:$V$76=$A50)*Juillet!$Y$8:$Y$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Juillet!$V$86:$V$154=$A50)*Juillet!$X$86:$X$154)-SUMPRODUCT((Juillet!$V$8:$V$76=$A50)*Juillet!$Y$8:$Y$76)","v":{"v":0,"d":"0.00 €"}},{"v":0,"d":"0.00 €"},{"$f":"SUMPRODUCT((Aout!$D$8:$D$76=$A50)*Aout!$F$8:$F$76)-SUMPRODUCT((Aout!$D$8:$D$76=$A50)*Aout!$G$8:$G$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Aout!$D86:$D$154=$A50)*Aout!$F$86:$F$154)-SUMPRODUCT((Aout!$D86:$D$154=$A50)*Aout!$G$86:$G$154)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Aout!$D$164:$D$232=$A50)*Aout!$F$164:$F$232)-SUMPRODUCT((Aout!$D$164:$D$232=$A50)*Aout!$G$164:$G$232)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Aout!$M$13:$M$46=$A50)*Aout!$O$13:$O$46)+SUMPRODUCT((Aout!$M$58:$M$73=$A50)*Aout!$O$58:$O$73)-SUMPRODUCT((Aout!$M$13:$M$46=$A50)*Aout!$P$13:$P$46)-SUMPRODUCT((Aout!$M$58:$M$73=$A50)*Aout!$P$58:$P$73)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Aout!$M$86:$M$154=$A50)*Aout!$O$86:$O$154)-SUMPRODUCT((Aout!$M$86:$M$154=$A50)*Aout!$P$86:$P$154)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Aout!$V$8:$V$76=$A50)*Aout!$X$8:$X$76)-SUMPRODUCT((Aout!$V$8:$V$76=$A50)*Aout!$Y$8:$Y$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Aout!$V$86:$V$154=$A50)*Aout!$X$86:$X$154)-SUMPRODUCT((Aout!$V$8:$V$76=$A50)*Aout!$Y$8:$Y$76)","v":{"v":0,"d":"0.00 €"}},{"v":0,"d":"0.00 €"},{"$f":"SUMPRODUCT((Septembre!$D$8:$D$76=$A50)*Septembre!$F$8:$F$76)-SUMPRODUCT((Septembre!$D$8:$D$76=$A50)*Septembre!$G$8:$G$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Septembre!$D86:$D$154=$A50)*Septembre!$F$86:$F$154)-SUMPRODUCT((Septembre!$D86:$D$154=$A50)*Septembre!$G$86:$G$154)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Septembre!$D$164:$D$232=$A50)*Septembre!$F$164:$F$232)-SUMPRODUCT((Septembre!$D$164:$D$232=$A50)*Septembre!$G$164:$G$232)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Septembre!$M$13:$M$46=$A50)*Septembre!$O$13:$O$46)+SUMPRODUCT((Septembre!$M$58:$M$73=$A50)*Septembre!$O$58:$O$73)-SUMPRODUCT((Septembre!$M$13:$M$46=$A50)*Septembre!$P$13:$P$46)-SUMPRODUCT((Septembre!$M$58:$M$73=$A50)*Septembre!$P$58:$P$73)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Septembre!$M$86:$M$154=$A50)*Septembre!$O$86:$O$154)-SUMPRODUCT((Septembre!$M$86:$M$154=$A50)*Septembre!$P$86:$P$154)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Septembre!$V$8:$V$76=$A50)*Septembre!$X$8:$X$76)-SUMPRODUCT((Septembre!$V$8:$V$76=$A50)*Septembre!$Y$8:$Y$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Septembre!$V$86:$V$154=$A50)*Septembre!$X$86:$X$154)-SUMPRODUCT((Septembre!$V$8:$V$76=$A50)*Septembre!$Y$8:$Y$76)","v":{"v":0,"d":"0.00 €"}},{"v":0,"d":"0.00 €"},{"$f":"SUMPRODUCT((Octobre!$D$8:$D$76=$A50)*Octobre!$F$8:$F$76)-SUMPRODUCT((Octobre!$D$8:$D$76=$A50)*Octobre!$G$8:$G$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Octobre!$D86:$D$154=$A50)*Octobre!$F$86:$F$154)-SUMPRODUCT((Octobre!$D86:$D$154=$A50)*Octobre!$G$86:$G$154)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Octobre!$D$164:$D$232=$A50)*Octobre!$F$164:$F$232)-SUMPRODUCT((Octobre!$D$164:$D$232=$A50)*Octobre!$G$164:$G$232)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Octobre!$M$13:$M$46=$A50)*Octobre!$O$13:$O$46)+SUMPRODUCT((Octobre!$M$58:$M$73=$A50)*Octobre!$O$58:$O$73)-SUMPRODUCT((Octobre!$M$13:$M$46=$A50)*Octobre!$P$13:$P$46)-SUMPRODUCT((Octobre!$M$58:$M$73=$A50)*Octobre!$P$58:$P$73)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Octobre!$M$86:$M$154=$A50)*Octobre!$O$86:$O$154)-SUMPRODUCT((Octobre!$M$86:$M$154=$A50)*Octobre!$P$86:$P$154)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Octobre!$V$8:$V$76=$A50)*Octobre!$X$8:$X$76)-SUMPRODUCT((Octobre!$V$8:$V$76=$A50)*Octobre!$Y$8:$Y$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Octobre!$V$86:$V$154=$A50)*Octobre!$X$86:$X$154)-SUMPRODUCT((Octobre!$V$8:$V$76=$A50)*Octobre!$Y$8:$Y$76)","v":{"v":0,"d":"0.00 €"}},{"v":0,"d":"0.00 €"},{"$f":"SUMPRODUCT((Novembre!$D$8:$D$76=$A50)*Novembre!$F$8:$F$76)-SUMPRODUCT((Novembre!$D$8:$D$76=$A50)*Novembre!$G$8:$G$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Novembre!$D86:$D$154=$A50)*Novembre!$F$86:$F$154)-SUMPRODUCT((Novembre!$D86:$D$154=$A50)*Novembre!$G$86:$G$154)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Novembre!$D$164:$D$232=$A50)*Novembre!$F$164:$F$232)-SUMPRODUCT((Novembre!$D$164:$D$232=$A50)*Novembre!$G$164:$G$232)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Novembre!$M$13:$M$46=$A50)*Novembre!$O$13:$O$46)+SUMPRODUCT((Novembre!$M$58:$M$73=$A50)*Novembre!$O$58:$O$73)-SUMPRODUCT((Novembre!$M$13:$M$46=$A50)*Novembre!$P$13:$P$46)-SUMPRODUCT((Novembre!$M$58:$M$73=$A50)*Novembre!$P$58:$P$73)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Novembre!$M$86:$M$154=$A50)*Novembre!$O$86:$O$154)-SUMPRODUCT((Novembre!$M$86:$M$154=$A50)*Novembre!$P$86:$P$154)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Novembre!$V$8:$V$76=$A50)*Novembre!$X$8:$X$76)-SUMPRODUCT((Novembre!$V$8:$V$76=$A50)*Novembre!$Y$8:$Y$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Novembre!$V$86:$V$154=$A50)*Novembre!$X$86:$X$154)-SUMPRODUCT((Novembre!$V$8:$V$76=$A50)*Novembre!$Y$8:$Y$76)","v":{"v":0,"d":"0.00 €"}},{"v":0,"d":"0.00 €"},{"$f":"SUMPRODUCT((Décembre!$D$8:$D$76=$A50)*Décembre!$F$8:$F$76)-SUMPRODUCT((Décembre!$D$8:$D$76=$A50)*Décembre!$G$8:$G$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Décembre!$D86:$D$154=$A50)*Décembre!$F$86:$F$154)-SUMPRODUCT((Décembre!$D86:$D$154=$A50)*Décembre!$G$86:$G$154)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Décembre!$D$164:$D$232=$A50)*Décembre!$F$164:$F$232)-SUMPRODUCT((Décembre!$D$164:$D$232=$A50)*Décembre!$G$164:$G$232)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Décembre!$M$13:$M$46=$A50)*Décembre!$O$13:$O$46)+SUMPRODUCT((Décembre!$M$58:$M$73=$A50)*Décembre!$O$58:$O$73)-SUMPRODUCT((Décembre!$M$13:$M$46=$A50)*Décembre!$P$13:$P$46)-SUMPRODUCT((Décembre!$M$58:$M$73=$A50)*Décembre!$P$58:$P$73)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Décembre!$M$86:$M$154=$A50)*Décembre!$O$86:$O$154)-SUMPRODUCT((Décembre!$M$86:$M$154=$A50)*Décembre!$P$86:$P$154)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Décembre!$V$8:$V$76=$A50)*Décembre!$X$8:$X$76)-SUMPRODUCT((Décembre!$V$8:$V$76=$A50)*Décembre!$Y$8:$Y$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Décembre!$V$86:$V$154=$A50)*Décembre!$X$86:$X$154)-SUMPRODUCT((Décembre!$V$8:$V$76=$A50)*Décembre!$Y$8:$Y$76)","v":{"v":0,"d":"0.00 €"}}]
["Frais boulot",{"$f":"SUM(C51:I51)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT(('Janvier '!$D$8:$D$76=$A51)*'Janvier '!$F$8:$F$76)-SUMPRODUCT(('Janvier '!$D$8:$D$76=$A51)*'Janvier '!$G$8:$G$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT(('Janvier '!$D86:$D$154=$A51)*'Janvier '!$F$86:$F$154)-SUMPRODUCT(('Janvier '!$D86:$D$154=$A51)*'Janvier '!$G$86:$G$154)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT(('Janvier '!$D$164:$D$232=$A51)*'Janvier '!$F$164:$F$232)-SUMPRODUCT(('Janvier '!$D$164:$D$232=$A51)*'Janvier '!$G$164:$G$232)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT(('Janvier '!$M$13:$M$46=$A51)*'Janvier '!$O$13:$O$46)+SUMPRODUCT(('Janvier '!$M$58:$M$73=$A51)*'Janvier '!$O$58:$O$73)-SUMPRODUCT(('Janvier '!$M$13:$M$46=$A51)*'Janvier '!$P$13:$P$46)-SUMPRODUCT(('Janvier '!$M$58:$M$73=$A51)*'Janvier '!$P$58:$P$73)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT(('Janvier '!$M$86:$M$154=$A51)*'Janvier '!$O$86:$O$154)-SUMPRODUCT(('Janvier '!$M$86:$M$154=$A51)*'Janvier '!$P$86:$P$154)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT(('Janvier '!$V$8:$V$76=$A51)*'Janvier '!$X$8:$X$76)-SUMPRODUCT(('Janvier '!$V$8:$V$76=$A51)*'Janvier '!$Y$8:$Y$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT(('Janvier '!$V$86:$V$154=$A51)*'Janvier '!$X$86:$X$154)-SUMPRODUCT(('Janvier '!$V$8:$V$76=$A51)*'Janvier '!$Y$8:$Y$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUM(K51:Q51)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Fevrier!$D$8:$D$76=$A51)*Fevrier!$F$8:$F$76)-SUMPRODUCT((Fevrier!$D$8:$D$76=$A51)*Fevrier!$G$8:$G$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Fevrier!$D86:$D$154=$A51)*Fevrier!$F$86:$F$154)-SUMPRODUCT((Fevrier!$D86:$D$154=$A51)*Fevrier!$G$86:$G$154)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Fevrier!$D$164:$D$232=$A51)*Fevrier!$F$164:$F$232)-SUMPRODUCT((Fevrier!$D$164:$D$232=$A51)*Fevrier!$G$164:$G$232)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Fevrier!$M$13:$M$46=$A51)*Fevrier!$O$13:$O$46)+SUMPRODUCT((Fevrier!$M$58:$M$73=$A51)*Fevrier!$O$58:$O$73)-SUMPRODUCT((Fevrier!$M$13:$M$46=$A51)*Fevrier!$P$13:$P$46)-SUMPRODUCT((Fevrier!$M$58:$M$73=$A51)*Fevrier!$P$58:$P$73)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Fevrier!$M$86:$M$154=$A51)*Fevrier!$O$86:$O$154)-SUMPRODUCT((Fevrier!$M$86:$M$154=$A51)*Fevrier!$P$86:$P$154)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Fevrier!$V$8:$V$76=$A51)*Fevrier!$X$8:$X$76)-SUMPRODUCT((Fevrier!$V$8:$V$76=$A51)*Fevrier!$Y$8:$Y$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Fevrier!$V$86:$V$154=$A51)*Fevrier!$X$86:$X$154)-SUMPRODUCT((Fevrier!$V$8:$V$76=$A51)*Fevrier!$Y$8:$Y$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUM(S51:Y51)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Mars!$D$8:$D$76=$A51)*Mars!$F$8:$F$76)-SUMPRODUCT((Mars!$D$8:$D$76=$A51)*Mars!$G$8:$G$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Mars!$D86:$D$154=$A51)*Mars!$F$86:$F$154)-SUMPRODUCT((Mars!$D86:$D$154=$A51)*Mars!$G$86:$G$154)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Mars!$D$164:$D$232=$A51)*Mars!$F$164:$F$232)-SUMPRODUCT((Mars!$D$164:$D$232=$A51)*Mars!$G$164:$G$232)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Mars!$M$13:$M$46=$A51)*Mars!$O$13:$O$46)+SUMPRODUCT((Mars!$M$58:$M$73=$A51)*Mars!$O$58:$O$73)-SUMPRODUCT((Mars!$M$13:$M$46=$A51)*Mars!$P$13:$P$46)-SUMPRODUCT((Mars!$M$58:$M$73=$A51)*Mars!$P$58:$P$73)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Mars!$M$86:$M$154=$A51)*Mars!$O$86:$O$154)-SUMPRODUCT((Mars!$M$86:$M$154=$A51)*Mars!$P$86:$P$154)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Mars!$V$8:$V$76=$A51)*Mars!$X$8:$X$76)-SUMPRODUCT((Mars!$V$8:$V$76=$A51)*Mars!$Y$8:$Y$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Mars!$V$86:$V$154=$A51)*Mars!$X$86:$X$154)-SUMPRODUCT((Mars!$V$8:$V$76=$A51)*Mars!$Y$8:$Y$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUM(AA51:AG51)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Avril!$D$8:$D$76=$A51)*Avril!$F$8:$F$76)-SUMPRODUCT((Avril!$D$8:$D$76=$A51)*Avril!$G$8:$G$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Avril!$D86:$D$154=$A51)*Avril!$F$86:$F$154)-SUMPRODUCT((Avril!$D86:$D$154=$A51)*Avril!$G$86:$G$154)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Avril!$D$164:$D$232=$A51)*Avril!$F$164:$F$232)-SUMPRODUCT((Avril!$D$164:$D$232=$A51)*Avril!$G$164:$G$232)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Avril!$M$13:$M$46=$A51)*Avril!$O$13:$O$46)+SUMPRODUCT((Avril!$M$58:$M$73=$A51)*Avril!$O$58:$O$73)-SUMPRODUCT((Avril!$M$13:$M$46=$A51)*Avril!$P$13:$P$46)-SUMPRODUCT((Avril!$M$58:$M$73=$A51)*Avril!$P$58:$P$73)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Avril!$M$86:$M$154=$A51)*Avril!$O$86:$O$154)-SUMPRODUCT((Avril!$M$86:$M$154=$A51)*Avril!$P$86:$P$154)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Avril!$V$8:$V$76=$A51)*Avril!$X$8:$X$76)-SUMPRODUCT((Avril!$V$8:$V$76=$A51)*Avril!$Y$8:$Y$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Avril!$V$86:$V$154=$A51)*Avril!$X$86:$X$154)-SUMPRODUCT((Avril!$V$8:$V$76=$A51)*Avril!$Y$8:$Y$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUM(AI51:AO51)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Mai!$D$8:$D$76=$A51)*Mai!$F$8:$F$76)-SUMPRODUCT((Mai!$D$8:$D$76=$A51)*Mai!$G$8:$G$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Mai!$D86:$D$154=$A51)*Mai!$F$86:$F$154)-SUMPRODUCT((Mai!$D86:$D$154=$A51)*Mai!$G$86:$G$154)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Mai!$D$164:$D$232=$A51)*Mai!$F$164:$F$232)-SUMPRODUCT((Mai!$D$164:$D$232=$A51)*Mai!$G$164:$G$232)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Mai!$M$13:$M$46=$A51)*Mai!$O$13:$O$46)+SUMPRODUCT((Mai!$M$58:$M$73=$A51)*Mai!$O$58:$O$73)-SUMPRODUCT((Mai!$M$13:$M$46=$A51)*Mai!$P$13:$P$46)-SUMPRODUCT((Mai!$M$58:$M$73=$A51)*Mai!$P$58:$P$73)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Mai!$M$86:$M$154=$A51)*Mai!$O$86:$O$154)-SUMPRODUCT((Mai!$M$86:$M$154=$A51)*Mai!$P$86:$P$154)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Mai!$V$8:$V$76=$A51)*Mai!$X$8:$X$76)-SUMPRODUCT((Mai!$V$8:$V$76=$A51)*Mai!$Y$8:$Y$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Mai!$V$86:$V$154=$A51)*Mai!$X$86:$X$154)-SUMPRODUCT((Mai!$V$8:$V$76=$A51)*Mai!$Y$8:$Y$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUM(AQ51:AW51)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Juin!$D$8:$D$76=$A51)*Juin!$F$8:$F$76)-SUMPRODUCT((Juin!$D$8:$D$76=$A51)*Juin!$G$8:$G$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Juin!$D86:$D$154=$A51)*Juin!$F$86:$F$154)-SUMPRODUCT((Juin!$D86:$D$154=$A51)*Juin!$G$86:$G$154)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Juin!$D$164:$D$232=$A51)*Juin!$F$164:$F$232)-SUMPRODUCT((Juin!$D$164:$D$232=$A51)*Juin!$G$164:$G$232)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Juin!$M$13:$M$46=$A51)*Juin!$O$13:$O$46)+SUMPRODUCT((Juin!$M$58:$M$73=$A51)*Juin!$O$58:$O$73)-SUMPRODUCT((Juin!$M$13:$M$46=$A51)*Juin!$P$13:$P$46)-SUMPRODUCT((Juin!$M$58:$M$73=$A51)*Juin!$P$58:$P$73)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Juin!$M$86:$M$154=$A51)*Juin!$O$86:$O$154)-SUMPRODUCT((Juin!$M$86:$M$154=$A51)*Juin!$P$86:$P$154)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Juin!$V$8:$V$76=$A51)*Juin!$X$8:$X$76)-SUMPRODUCT((Juin!$V$8:$V$76=$A51)*Juin!$Y$8:$Y$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Juin!$V$86:$V$154=$A51)*Juin!$X$86:$X$154)-SUMPRODUCT((Juin!$V$8:$V$76=$A51)*Juin!$Y$8:$Y$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUM(AY51:BE51)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Juillet!$D$8:$D$76=$A51)*Juillet!$F$8:$F$76)-SUMPRODUCT((Juillet!$D$8:$D$76=$A51)*Juillet!$G$8:$G$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Juillet!$D86:$D$154=$A51)*Juillet!$F$86:$F$154)-SUMPRODUCT((Juillet!$D86:$D$154=$A51)*Juillet!$G$86:$G$154)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Juillet!$D$164:$D$232=$A51)*Juillet!$F$164:$F$232)-SUMPRODUCT((Juillet!$D$164:$D$232=$A51)*Juillet!$G$164:$G$232)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Juillet!$M$13:$M$46=$A51)*Juillet!$O$13:$O$46)+SUMPRODUCT((Juillet!$M$58:$M$73=$A51)*Juillet!$O$58:$O$73)-SUMPRODUCT((Juillet!$M$13:$M$46=$A51)*Juillet!$P$13:$P$46)-SUMPRODUCT((Juillet!$M$58:$M$73=$A51)*Juillet!$P$58:$P$73)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Juillet!$M$86:$M$154=$A51)*Juillet!$O$86:$O$154)-SUMPRODUCT((Juillet!$M$86:$M$154=$A51)*Juillet!$P$86:$P$154)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Juillet!$V$8:$V$76=$A51)*Juillet!$X$8:$X$76)-SUMPRODUCT((Juillet!$V$8:$V$76=$A51)*Juillet!$Y$8:$Y$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Juillet!$V$86:$V$154=$A51)*Juillet!$X$86:$X$154)-SUMPRODUCT((Juillet!$V$8:$V$76=$A51)*Juillet!$Y$8:$Y$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUM(BG51:BM51)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Aout!$D$8:$D$76=$A51)*Aout!$F$8:$F$76)-SUMPRODUCT((Aout!$D$8:$D$76=$A51)*Aout!$G$8:$G$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Aout!$D86:$D$154=$A51)*Aout!$F$86:$F$154)-SUMPRODUCT((Aout!$D86:$D$154=$A51)*Aout!$G$86:$G$154)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Aout!$D$164:$D$232=$A51)*Aout!$F$164:$F$232)-SUMPRODUCT((Aout!$D$164:$D$232=$A51)*Aout!$G$164:$G$232)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Aout!$M$13:$M$46=$A51)*Aout!$O$13:$O$46)+SUMPRODUCT((Aout!$M$58:$M$73=$A51)*Aout!$O$58:$O$73)-SUMPRODUCT((Aout!$M$13:$M$46=$A51)*Aout!$P$13:$P$46)-SUMPRODUCT((Aout!$M$58:$M$73=$A51)*Aout!$P$58:$P$73)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Aout!$M$86:$M$154=$A51)*Aout!$O$86:$O$154)-SUMPRODUCT((Aout!$M$86:$M$154=$A51)*Aout!$P$86:$P$154)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Aout!$V$8:$V$76=$A51)*Aout!$X$8:$X$76)-SUMPRODUCT((Aout!$V$8:$V$76=$A51)*Aout!$Y$8:$Y$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Aout!$V$86:$V$154=$A51)*Aout!$X$86:$X$154)-SUMPRODUCT((Aout!$V$8:$V$76=$A51)*Aout!$Y$8:$Y$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUM(BO51:BU51)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Septembre!$D$8:$D$76=$A51)*Septembre!$F$8:$F$76)-SUMPRODUCT((Septembre!$D$8:$D$76=$A51)*Septembre!$G$8:$G$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Septembre!$D86:$D$154=$A51)*Septembre!$F$86:$F$154)-SUMPRODUCT((Septembre!$D86:$D$154=$A51)*Septembre!$G$86:$G$154)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Septembre!$D$164:$D$232=$A51)*Septembre!$F$164:$F$232)-SUMPRODUCT((Septembre!$D$164:$D$232=$A51)*Septembre!$G$164:$G$232)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Septembre!$M$13:$M$46=$A51)*Septembre!$O$13:$O$46)+SUMPRODUCT((Septembre!$M$58:$M$73=$A51)*Septembre!$O$58:$O$73)-SUMPRODUCT((Septembre!$M$13:$M$46=$A51)*Septembre!$P$13:$P$46)-SUMPRODUCT((Septembre!$M$58:$M$73=$A51)*Septembre!$P$58:$P$73)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Septembre!$M$86:$M$154=$A51)*Septembre!$O$86:$O$154)-SUMPRODUCT((Septembre!$M$86:$M$154=$A51)*Septembre!$P$86:$P$154)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Septembre!$V$8:$V$76=$A51)*Septembre!$X$8:$X$76)-SUMPRODUCT((Septembre!$V$8:$V$76=$A51)*Septembre!$Y$8:$Y$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Septembre!$V$86:$V$154=$A51)*Septembre!$X$86:$X$154)-SUMPRODUCT((Septembre!$V$8:$V$76=$A51)*Septembre!$Y$8:$Y$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUM(BW51:CC51)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Octobre!$D$8:$D$76=$A51)*Octobre!$F$8:$F$76)-SUMPRODUCT((Octobre!$D$8:$D$76=$A51)*Octobre!$G$8:$G$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Octobre!$D86:$D$154=$A51)*Octobre!$F$86:$F$154)-SUMPRODUCT((Octobre!$D86:$D$154=$A51)*Octobre!$G$86:$G$154)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Octobre!$D$164:$D$232=$A51)*Octobre!$F$164:$F$232)-SUMPRODUCT((Octobre!$D$164:$D$232=$A51)*Octobre!$G$164:$G$232)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Octobre!$M$13:$M$46=$A51)*Octobre!$O$13:$O$46)+SUMPRODUCT((Octobre!$M$58:$M$73=$A51)*Octobre!$O$58:$O$73)-SUMPRODUCT((Octobre!$M$13:$M$46=$A51)*Octobre!$P$13:$P$46)-SUMPRODUCT((Octobre!$M$58:$M$73=$A51)*Octobre!$P$58:$P$73)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Octobre!$M$86:$M$154=$A51)*Octobre!$O$86:$O$154)-SUMPRODUCT((Octobre!$M$86:$M$154=$A51)*Octobre!$P$86:$P$154)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Octobre!$V$8:$V$76=$A51)*Octobre!$X$8:$X$76)-SUMPRODUCT((Octobre!$V$8:$V$76=$A51)*Octobre!$Y$8:$Y$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Octobre!$V$86:$V$154=$A51)*Octobre!$X$86:$X$154)-SUMPRODUCT((Octobre!$V$8:$V$76=$A51)*Octobre!$Y$8:$Y$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUM(CE51:CK51)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Novembre!$D$8:$D$76=$A51)*Novembre!$F$8:$F$76)-SUMPRODUCT((Novembre!$D$8:$D$76=$A51)*Novembre!$G$8:$G$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Novembre!$D86:$D$154=$A51)*Novembre!$F$86:$F$154)-SUMPRODUCT((Novembre!$D86:$D$154=$A51)*Novembre!$G$86:$G$154)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Novembre!$D$164:$D$232=$A51)*Novembre!$F$164:$F$232)-SUMPRODUCT((Novembre!$D$164:$D$232=$A51)*Novembre!$G$164:$G$232)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Novembre!$M$13:$M$46=$A51)*Novembre!$O$13:$O$46)+SUMPRODUCT((Novembre!$M$58:$M$73=$A51)*Novembre!$O$58:$O$73)-SUMPRODUCT((Novembre!$M$13:$M$46=$A51)*Novembre!$P$13:$P$46)-SUMPRODUCT((Novembre!$M$58:$M$73=$A51)*Novembre!$P$58:$P$73)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Novembre!$M$86:$M$154=$A51)*Novembre!$O$86:$O$154)-SUMPRODUCT((Novembre!$M$86:$M$154=$A51)*Novembre!$P$86:$P$154)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Novembre!$V$8:$V$76=$A51)*Novembre!$X$8:$X$76)-SUMPRODUCT((Novembre!$V$8:$V$76=$A51)*Novembre!$Y$8:$Y$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Novembre!$V$86:$V$154=$A51)*Novembre!$X$86:$X$154)-SUMPRODUCT((Novembre!$V$8:$V$76=$A51)*Novembre!$Y$8:$Y$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUM(CM51:CS51)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Décembre!$D$8:$D$76=$A51)*Décembre!$F$8:$F$76)-SUMPRODUCT((Décembre!$D$8:$D$76=$A51)*Décembre!$G$8:$G$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Décembre!$D86:$D$154=$A51)*Décembre!$F$86:$F$154)-SUMPRODUCT((Décembre!$D86:$D$154=$A51)*Décembre!$G$86:$G$154)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Décembre!$D$164:$D$232=$A51)*Décembre!$F$164:$F$232)-SUMPRODUCT((Décembre!$D$164:$D$232=$A51)*Décembre!$G$164:$G$232)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Décembre!$M$13:$M$46=$A51)*Décembre!$O$13:$O$46)+SUMPRODUCT((Décembre!$M$58:$M$73=$A51)*Décembre!$O$58:$O$73)-SUMPRODUCT((Décembre!$M$13:$M$46=$A51)*Décembre!$P$13:$P$46)-SUMPRODUCT((Décembre!$M$58:$M$73=$A51)*Décembre!$P$58:$P$73)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Décembre!$M$86:$M$154=$A51)*Décembre!$O$86:$O$154)-SUMPRODUCT((Décembre!$M$86:$M$154=$A51)*Décembre!$P$86:$P$154)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Décembre!$V$8:$V$76=$A51)*Décembre!$X$8:$X$76)-SUMPRODUCT((Décembre!$V$8:$V$76=$A51)*Décembre!$Y$8:$Y$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Décembre!$V$86:$V$154=$A51)*Décembre!$X$86:$X$154)-SUMPRODUCT((Décembre!$V$8:$V$76=$A51)*Décembre!$Y$8:$Y$76)","v":{"v":0,"d":"0.00 €"}}]
["Remboursement ",{"$f":"SUM(C52:I52)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT(('Janvier '!$D$8:$D$76=$A52)*'Janvier '!$F$8:$F$76)-SUMPRODUCT(('Janvier '!$D$8:$D$76=$A52)*'Janvier '!$G$8:$G$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT(('Janvier '!$D86:$D$154=$A52)*'Janvier '!$F$86:$F$154)-SUMPRODUCT(('Janvier '!$D86:$D$154=$A52)*'Janvier '!$G$86:$G$154)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT(('Janvier '!$D$164:$D$232=$A52)*'Janvier '!$F$164:$F$232)-SUMPRODUCT(('Janvier '!$D$164:$D$232=$A52)*'Janvier '!$G$164:$G$232)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT(('Janvier '!$M$13:$M$46=$A52)*'Janvier '!$O$13:$O$46)+SUMPRODUCT(('Janvier '!$M$58:$M$73=$A52)*'Janvier '!$O$58:$O$73)-SUMPRODUCT(('Janvier '!$M$13:$M$46=$A52)*'Janvier '!$P$13:$P$46)-SUMPRODUCT(('Janvier '!$M$58:$M$73=$A52)*'Janvier '!$P$58:$P$73)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT(('Janvier '!$M$86:$M$154=$A52)*'Janvier '!$O$86:$O$154)-SUMPRODUCT(('Janvier '!$M$86:$M$154=$A52)*'Janvier '!$P$86:$P$154)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT(('Janvier '!$V$8:$V$76=$A52)*'Janvier '!$X$8:$X$76)-SUMPRODUCT(('Janvier '!$V$8:$V$76=$A52)*'Janvier '!$Y$8:$Y$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT(('Janvier '!$V$86:$V$154=$A52)*'Janvier '!$X$86:$X$154)-SUMPRODUCT(('Janvier '!$V$8:$V$76=$A52)*'Janvier '!$Y$8:$Y$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUM(K52:Q52)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Fevrier!$D$8:$D$76=$A52)*Fevrier!$F$8:$F$76)-SUMPRODUCT((Fevrier!$D$8:$D$76=$A52)*Fevrier!$G$8:$G$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Fevrier!$D86:$D$154=$A52)*Fevrier!$F$86:$F$154)-SUMPRODUCT((Fevrier!$D86:$D$154=$A52)*Fevrier!$G$86:$G$154)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Fevrier!$D$164:$D$232=$A52)*Fevrier!$F$164:$F$232)-SUMPRODUCT((Fevrier!$D$164:$D$232=$A52)*Fevrier!$G$164:$G$232)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Fevrier!$M$13:$M$46=$A52)*Fevrier!$O$13:$O$46)+SUMPRODUCT((Fevrier!$M$58:$M$73=$A52)*Fevrier!$O$58:$O$73)-SUMPRODUCT((Fevrier!$M$13:$M$46=$A52)*Fevrier!$P$13:$P$46)-SUMPRODUCT((Fevrier!$M$58:$M$73=$A52)*Fevrier!$P$58:$P$73)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Fevrier!$M$86:$M$154=$A52)*Fevrier!$O$86:$O$154)-SUMPRODUCT((Fevrier!$M$86:$M$154=$A52)*Fevrier!$P$86:$P$154)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Fevrier!$V$8:$V$76=$A52)*Fevrier!$X$8:$X$76)-SUMPRODUCT((Fevrier!$V$8:$V$76=$A52)*Fevrier!$Y$8:$Y$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Fevrier!$V$86:$V$154=$A52)*Fevrier!$X$86:$X$154)-SUMPRODUCT((Fevrier!$V$8:$V$76=$A52)*Fevrier!$Y$8:$Y$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUM(S52:Y52)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Mars!$D$8:$D$76=$A52)*Mars!$F$8:$F$76)-SUMPRODUCT((Mars!$D$8:$D$76=$A52)*Mars!$G$8:$G$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Mars!$D86:$D$154=$A52)*Mars!$F$86:$F$154)-SUMPRODUCT((Mars!$D86:$D$154=$A52)*Mars!$G$86:$G$154)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Mars!$D$164:$D$232=$A52)*Mars!$F$164:$F$232)-SUMPRODUCT((Mars!$D$164:$D$232=$A52)*Mars!$G$164:$G$232)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Mars!$M$13:$M$46=$A52)*Mars!$O$13:$O$46)+SUMPRODUCT((Mars!$M$58:$M$73=$A52)*Mars!$O$58:$O$73)-SUMPRODUCT((Mars!$M$13:$M$46=$A52)*Mars!$P$13:$P$46)-SUMPRODUCT((Mars!$M$58:$M$73=$A52)*Mars!$P$58:$P$73)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Mars!$M$86:$M$154=$A52)*Mars!$O$86:$O$154)-SUMPRODUCT((Mars!$M$86:$M$154=$A52)*Mars!$P$86:$P$154)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Mars!$V$8:$V$76=$A52)*Mars!$X$8:$X$76)-SUMPRODUCT((Mars!$V$8:$V$76=$A52)*Mars!$Y$8:$Y$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Mars!$V$86:$V$154=$A52)*Mars!$X$86:$X$154)-SUMPRODUCT((Mars!$V$8:$V$76=$A52)*Mars!$Y$8:$Y$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUM(AA52:AG52)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Avril!$D$8:$D$76=$A52)*Avril!$F$8:$F$76)-SUMPRODUCT((Avril!$D$8:$D$76=$A52)*Avril!$G$8:$G$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Avril!$D86:$D$154=$A52)*Avril!$F$86:$F$154)-SUMPRODUCT((Avril!$D86:$D$154=$A52)*Avril!$G$86:$G$154)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Avril!$D$164:$D$232=$A52)*Avril!$F$164:$F$232)-SUMPRODUCT((Avril!$D$164:$D$232=$A52)*Avril!$G$164:$G$232)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Avril!$M$13:$M$46=$A52)*Avril!$O$13:$O$46)+SUMPRODUCT((Avril!$M$58:$M$73=$A52)*Avril!$O$58:$O$73)-SUMPRODUCT((Avril!$M$13:$M$46=$A52)*Avril!$P$13:$P$46)-SUMPRODUCT((Avril!$M$58:$M$73=$A52)*Avril!$P$58:$P$73)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Avril!$M$86:$M$154=$A52)*Avril!$O$86:$O$154)-SUMPRODUCT((Avril!$M$86:$M$154=$A52)*Avril!$P$86:$P$154)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Avril!$V$8:$V$76=$A52)*Avril!$X$8:$X$76)-SUMPRODUCT((Avril!$V$8:$V$76=$A52)*Avril!$Y$8:$Y$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Avril!$V$86:$V$154=$A52)*Avril!$X$86:$X$154)-SUMPRODUCT((Avril!$V$8:$V$76=$A52)*Avril!$Y$8:$Y$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUM(AI52:AO52)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Mai!$D$8:$D$76=$A52)*Mai!$F$8:$F$76)-SUMPRODUCT((Mai!$D$8:$D$76=$A52)*Mai!$G$8:$G$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Mai!$D86:$D$154=$A52)*Mai!$F$86:$F$154)-SUMPRODUCT((Mai!$D86:$D$154=$A52)*Mai!$G$86:$G$154)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Mai!$D$164:$D$232=$A52)*Mai!$F$164:$F$232)-SUMPRODUCT((Mai!$D$164:$D$232=$A52)*Mai!$G$164:$G$232)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Mai!$M$13:$M$46=$A52)*Mai!$O$13:$O$46)+SUMPRODUCT((Mai!$M$58:$M$73=$A52)*Mai!$O$58:$O$73)-SUMPRODUCT((Mai!$M$13:$M$46=$A52)*Mai!$P$13:$P$46)-SUMPRODUCT((Mai!$M$58:$M$73=$A52)*Mai!$P$58:$P$73)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Mai!$M$86:$M$154=$A52)*Mai!$O$86:$O$154)-SUMPRODUCT((Mai!$M$86:$M$154=$A52)*Mai!$P$86:$P$154)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Mai!$V$8:$V$76=$A52)*Mai!$X$8:$X$76)-SUMPRODUCT((Mai!$V$8:$V$76=$A52)*Mai!$Y$8:$Y$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Mai!$V$86:$V$154=$A52)*Mai!$X$86:$X$154)-SUMPRODUCT((Mai!$V$8:$V$76=$A52)*Mai!$Y$8:$Y$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUM(AQ52:AW52)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Juin!$D$8:$D$76=$A52)*Juin!$F$8:$F$76)-SUMPRODUCT((Juin!$D$8:$D$76=$A52)*Juin!$G$8:$G$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Juin!$D86:$D$154=$A52)*Juin!$F$86:$F$154)-SUMPRODUCT((Juin!$D86:$D$154=$A52)*Juin!$G$86:$G$154)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Juin!$D$164:$D$232=$A52)*Juin!$F$164:$F$232)-SUMPRODUCT((Juin!$D$164:$D$232=$A52)*Juin!$G$164:$G$232)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Juin!$M$13:$M$46=$A52)*Juin!$O$13:$O$46)+SUMPRODUCT((Juin!$M$58:$M$73=$A52)*Juin!$O$58:$O$73)-SUMPRODUCT((Juin!$M$13:$M$46=$A52)*Juin!$P$13:$P$46)-SUMPRODUCT((Juin!$M$58:$M$73=$A52)*Juin!$P$58:$P$73)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Juin!$M$86:$M$154=$A52)*Juin!$O$86:$O$154)-SUMPRODUCT((Juin!$M$86:$M$154=$A52)*Juin!$P$86:$P$154)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Juin!$V$8:$V$76=$A52)*Juin!$X$8:$X$76)-SUMPRODUCT((Juin!$V$8:$V$76=$A52)*Juin!$Y$8:$Y$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Juin!$V$86:$V$154=$A52)*Juin!$X$86:$X$154)-SUMPRODUCT((Juin!$V$8:$V$76=$A52)*Juin!$Y$8:$Y$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUM(AY52:BE52)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Juillet!$D$8:$D$76=$A52)*Juillet!$F$8:$F$76)-SUMPRODUCT((Juillet!$D$8:$D$76=$A52)*Juillet!$G$8:$G$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Juillet!$D86:$D$154=$A52)*Juillet!$F$86:$F$154)-SUMPRODUCT((Juillet!$D86:$D$154=$A52)*Juillet!$G$86:$G$154)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Juillet!$D$164:$D$232=$A52)*Juillet!$F$164:$F$232)-SUMPRODUCT((Juillet!$D$164:$D$232=$A52)*Juillet!$G$164:$G$232)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Juillet!$M$13:$M$46=$A52)*Juillet!$O$13:$O$46)+SUMPRODUCT((Juillet!$M$58:$M$73=$A52)*Juillet!$O$58:$O$73)-SUMPRODUCT((Juillet!$M$13:$M$46=$A52)*Juillet!$P$13:$P$46)-SUMPRODUCT((Juillet!$M$58:$M$73=$A52)*Juillet!$P$58:$P$73)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Juillet!$M$86:$M$154=$A52)*Juillet!$O$86:$O$154)-SUMPRODUCT((Juillet!$M$86:$M$154=$A52)*Juillet!$P$86:$P$154)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Juillet!$V$8:$V$76=$A52)*Juillet!$X$8:$X$76)-SUMPRODUCT((Juillet!$V$8:$V$76=$A52)*Juillet!$Y$8:$Y$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Juillet!$V$86:$V$154=$A52)*Juillet!$X$86:$X$154)-SUMPRODUCT((Juillet!$V$8:$V$76=$A52)*Juillet!$Y$8:$Y$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUM(BG52:BM52)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Aout!$D$8:$D$76=$A52)*Aout!$F$8:$F$76)-SUMPRODUCT((Aout!$D$8:$D$76=$A52)*Aout!$G$8:$G$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Aout!$D86:$D$154=$A52)*Aout!$F$86:$F$154)-SUMPRODUCT((Aout!$D86:$D$154=$A52)*Aout!$G$86:$G$154)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Aout!$D$164:$D$232=$A52)*Aout!$F$164:$F$232)-SUMPRODUCT((Aout!$D$164:$D$232=$A52)*Aout!$G$164:$G$232)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Aout!$M$13:$M$46=$A52)*Aout!$O$13:$O$46)+SUMPRODUCT((Aout!$M$58:$M$73=$A52)*Aout!$O$58:$O$73)-SUMPRODUCT((Aout!$M$13:$M$46=$A52)*Aout!$P$13:$P$46)-SUMPRODUCT((Aout!$M$58:$M$73=$A52)*Aout!$P$58:$P$73)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Aout!$M$86:$M$154=$A52)*Aout!$O$86:$O$154)-SUMPRODUCT((Aout!$M$86:$M$154=$A52)*Aout!$P$86:$P$154)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Aout!$V$8:$V$76=$A52)*Aout!$X$8:$X$76)-SUMPRODUCT((Aout!$V$8:$V$76=$A52)*Aout!$Y$8:$Y$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Aout!$V$86:$V$154=$A52)*Aout!$X$86:$X$154)-SUMPRODUCT((Aout!$V$8:$V$76=$A52)*Aout!$Y$8:$Y$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUM(BO52:BU52)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Septembre!$D$8:$D$76=$A52)*Septembre!$F$8:$F$76)-SUMPRODUCT((Septembre!$D$8:$D$76=$A52)*Septembre!$G$8:$G$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Septembre!$D86:$D$154=$A52)*Septembre!$F$86:$F$154)-SUMPRODUCT((Septembre!$D86:$D$154=$A52)*Septembre!$G$86:$G$154)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Septembre!$D$164:$D$232=$A52)*Septembre!$F$164:$F$232)-SUMPRODUCT((Septembre!$D$164:$D$232=$A52)*Septembre!$G$164:$G$232)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Septembre!$M$13:$M$46=$A52)*Septembre!$O$13:$O$46)+SUMPRODUCT((Septembre!$M$58:$M$73=$A52)*Septembre!$O$58:$O$73)-SUMPRODUCT((Septembre!$M$13:$M$46=$A52)*Septembre!$P$13:$P$46)-SUMPRODUCT((Septembre!$M$58:$M$73=$A52)*Septembre!$P$58:$P$73)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Septembre!$M$86:$M$154=$A52)*Septembre!$O$86:$O$154)-SUMPRODUCT((Septembre!$M$86:$M$154=$A52)*Septembre!$P$86:$P$154)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Septembre!$V$8:$V$76=$A52)*Septembre!$X$8:$X$76)-SUMPRODUCT((Septembre!$V$8:$V$76=$A52)*Septembre!$Y$8:$Y$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Septembre!$V$86:$V$154=$A52)*Septembre!$X$86:$X$154)-SUMPRODUCT((Septembre!$V$8:$V$76=$A52)*Septembre!$Y$8:$Y$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUM(BW52:CC52)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Octobre!$D$8:$D$76=$A52)*Octobre!$F$8:$F$76)-SUMPRODUCT((Octobre!$D$8:$D$76=$A52)*Octobre!$G$8:$G$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Octobre!$D86:$D$154=$A52)*Octobre!$F$86:$F$154)-SUMPRODUCT((Octobre!$D86:$D$154=$A52)*Octobre!$G$86:$G$154)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Octobre!$D$164:$D$232=$A52)*Octobre!$F$164:$F$232)-SUMPRODUCT((Octobre!$D$164:$D$232=$A52)*Octobre!$G$164:$G$232)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Octobre!$M$13:$M$46=$A52)*Octobre!$O$13:$O$46)+SUMPRODUCT((Octobre!$M$58:$M$73=$A52)*Octobre!$O$58:$O$73)-SUMPRODUCT((Octobre!$M$13:$M$46=$A52)*Octobre!$P$13:$P$46)-SUMPRODUCT((Octobre!$M$58:$M$73=$A52)*Octobre!$P$58:$P$73)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Octobre!$M$86:$M$154=$A52)*Octobre!$O$86:$O$154)-SUMPRODUCT((Octobre!$M$86:$M$154=$A52)*Octobre!$P$86:$P$154)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Octobre!$V$8:$V$76=$A52)*Octobre!$X$8:$X$76)-SUMPRODUCT((Octobre!$V$8:$V$76=$A52)*Octobre!$Y$8:$Y$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Octobre!$V$86:$V$154=$A52)*Octobre!$X$86:$X$154)-SUMPRODUCT((Octobre!$V$8:$V$76=$A52)*Octobre!$Y$8:$Y$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUM(CE52:CK52)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Novembre!$D$8:$D$76=$A52)*Novembre!$F$8:$F$76)-SUMPRODUCT((Novembre!$D$8:$D$76=$A52)*Novembre!$G$8:$G$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Novembre!$D86:$D$154=$A52)*Novembre!$F$86:$F$154)-SUMPRODUCT((Novembre!$D86:$D$154=$A52)*Novembre!$G$86:$G$154)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Novembre!$D$164:$D$232=$A52)*Novembre!$F$164:$F$232)-SUMPRODUCT((Novembre!$D$164:$D$232=$A52)*Novembre!$G$164:$G$232)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Novembre!$M$13:$M$46=$A52)*Novembre!$O$13:$O$46)+SUMPRODUCT((Novembre!$M$58:$M$73=$A52)*Novembre!$O$58:$O$73)-SUMPRODUCT((Novembre!$M$13:$M$46=$A52)*Novembre!$P$13:$P$46)-SUMPRODUCT((Novembre!$M$58:$M$73=$A52)*Novembre!$P$58:$P$73)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Novembre!$M$86:$M$154=$A52)*Novembre!$O$86:$O$154)-SUMPRODUCT((Novembre!$M$86:$M$154=$A52)*Novembre!$P$86:$P$154)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Novembre!$V$8:$V$76=$A52)*Novembre!$X$8:$X$76)-SUMPRODUCT((Novembre!$V$8:$V$76=$A52)*Novembre!$Y$8:$Y$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Novembre!$V$86:$V$154=$A52)*Novembre!$X$86:$X$154)-SUMPRODUCT((Novembre!$V$8:$V$76=$A52)*Novembre!$Y$8:$Y$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUM(CM52:CS52)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Décembre!$D$8:$D$76=$A52)*Décembre!$F$8:$F$76)-SUMPRODUCT((Décembre!$D$8:$D$76=$A52)*Décembre!$G$8:$G$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Décembre!$D86:$D$154=$A52)*Décembre!$F$86:$F$154)-SUMPRODUCT((Décembre!$D86:$D$154=$A52)*Décembre!$G$86:$G$154)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Décembre!$D$164:$D$232=$A52)*Décembre!$F$164:$F$232)-SUMPRODUCT((Décembre!$D$164:$D$232=$A52)*Décembre!$G$164:$G$232)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Décembre!$M$13:$M$46=$A52)*Décembre!$O$13:$O$46)+SUMPRODUCT((Décembre!$M$58:$M$73=$A52)*Décembre!$O$58:$O$73)-SUMPRODUCT((Décembre!$M$13:$M$46=$A52)*Décembre!$P$13:$P$46)-SUMPRODUCT((Décembre!$M$58:$M$73=$A52)*Décembre!$P$58:$P$73)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Décembre!$M$86:$M$154=$A52)*Décembre!$O$86:$O$154)-SUMPRODUCT((Décembre!$M$86:$M$154=$A52)*Décembre!$P$86:$P$154)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Décembre!$V$8:$V$76=$A52)*Décembre!$X$8:$X$76)-SUMPRODUCT((Décembre!$V$8:$V$76=$A52)*Décembre!$Y$8:$Y$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Décembre!$V$86:$V$154=$A52)*Décembre!$X$86:$X$154)-SUMPRODUCT((Décembre!$V$8:$V$76=$A52)*Décembre!$Y$8:$Y$76)","v":{"v":0,"d":"0.00 €"}}]
["Frais Banquaire",{"$f":"SUM(C53:I53)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT(('Janvier '!$D$8:$D$76=$A53)*'Janvier '!$F$8:$F$76)-SUMPRODUCT(('Janvier '!$D$8:$D$76=$A53)*'Janvier '!$G$8:$G$76)","v":{"v":10,"d":"10.00 €"}},{"$f":"SUMPRODUCT(('Janvier '!$D86:$D$154=$A53)*'Janvier '!$F$86:$F$154)-SUMPRODUCT(('Janvier '!$D86:$D$154=$A53)*'Janvier '!$G$86:$G$154)","v":{"v":10,"d":"10.00 €"}},{"$f":"SUMPRODUCT(('Janvier '!$D$164:$D$232=$A53)*'Janvier '!$F$164:$F$232)-SUMPRODUCT(('Janvier '!$D$164:$D$232=$A53)*'Janvier '!$G$164:$G$232)","v":{"v":-20,"d":"-20.00 €"}},{"$f":"SUMPRODUCT(('Janvier '!$M$13:$M$46=$A53)*'Janvier '!$O$13:$O$46)+SUMPRODUCT(('Janvier '!$M$58:$M$73=$A53)*'Janvier '!$O$58:$O$73)-SUMPRODUCT(('Janvier '!$M$13:$M$46=$A53)*'Janvier '!$P$13:$P$46)-SUMPRODUCT(('Janvier '!$M$58:$M$73=$A53)*'Janvier '!$P$58:$P$73)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT(('Janvier '!$M$86:$M$154=$A53)*'Janvier '!$O$86:$O$154)-SUMPRODUCT(('Janvier '!$M$86:$M$154=$A53)*'Janvier '!$P$86:$P$154)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT(('Janvier '!$V$8:$V$76=$A53)*'Janvier '!$X$8:$X$76)-SUMPRODUCT(('Janvier '!$V$8:$V$76=$A53)*'Janvier '!$Y$8:$Y$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT(('Janvier '!$V$86:$V$154=$A53)*'Janvier '!$X$86:$X$154)-SUMPRODUCT(('Janvier '!$V$8:$V$76=$A53)*'Janvier '!$Y$8:$Y$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUM(K53:Q53)","v":{"v":14.280000000000001,"d":"14.28 €"}},{"$f":"SUMPRODUCT((Fevrier!$D$8:$D$76=$A53)*Fevrier!$F$8:$F$76)-SUMPRODUCT((Fevrier!$D$8:$D$76=$A53)*Fevrier!$G$8:$G$76)","v":{"v":10,"d":"10.00 €"}},{"$f":"SUMPRODUCT((Fevrier!$D86:$D$154=$A53)*Fevrier!$F$86:$F$154)-SUMPRODUCT((Fevrier!$D86:$D$154=$A53)*Fevrier!$G$86:$G$154)","v":{"v":10,"d":"10.00 €"}},{"$f":"SUMPRODUCT((Fevrier!$D$164:$D$232=$A53)*Fevrier!$F$164:$F$232)-SUMPRODUCT((Fevrier!$D$164:$D$232=$A53)*Fevrier!$G$164:$G$232)","v":{"v":-5.719999999999999,"d":"-5.72 €"}},{"$f":"SUMPRODUCT((Fevrier!$M$13:$M$46=$A53)*Fevrier!$O$13:$O$46)+SUMPRODUCT((Fevrier!$M$58:$M$73=$A53)*Fevrier!$O$58:$O$73)-SUMPRODUCT((Fevrier!$M$13:$M$46=$A53)*Fevrier!$P$13:$P$46)-SUMPRODUCT((Fevrier!$M$58:$M$73=$A53)*Fevrier!$P$58:$P$73)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Fevrier!$M$86:$M$154=$A53)*Fevrier!$O$86:$O$154)-SUMPRODUCT((Fevrier!$M$86:$M$154=$A53)*Fevrier!$P$86:$P$154)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Fevrier!$V$8:$V$76=$A53)*Fevrier!$X$8:$X$76)-SUMPRODUCT((Fevrier!$V$8:$V$76=$A53)*Fevrier!$Y$8:$Y$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Fevrier!$V$86:$V$154=$A53)*Fevrier!$X$86:$X$154)-SUMPRODUCT((Fevrier!$V$8:$V$76=$A53)*Fevrier!$Y$8:$Y$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUM(S53:Y53)","v":{"v":14.280000000000001,"d":"14.28 €"}},{"$f":"SUMPRODUCT((Mars!$D$8:$D$76=$A53)*Mars!$F$8:$F$76)-SUMPRODUCT((Mars!$D$8:$D$76=$A53)*Mars!$G$8:$G$76)","v":{"v":10,"d":"10.00 €"}},{"$f":"SUMPRODUCT((Mars!$D86:$D$154=$A53)*Mars!$F$86:$F$154)-SUMPRODUCT((Mars!$D86:$D$154=$A53)*Mars!$G$86:$G$154)","v":{"v":10,"d":"10.00 €"}},{"$f":"SUMPRODUCT((Mars!$D$164:$D$232=$A53)*Mars!$F$164:$F$232)-SUMPRODUCT((Mars!$D$164:$D$232=$A53)*Mars!$G$164:$G$232)","v":{"v":-5.719999999999999,"d":"-5.72 €"}},{"$f":"SUMPRODUCT((Mars!$M$13:$M$46=$A53)*Mars!$O$13:$O$46)+SUMPRODUCT((Mars!$M$58:$M$73=$A53)*Mars!$O$58:$O$73)-SUMPRODUCT((Mars!$M$13:$M$46=$A53)*Mars!$P$13:$P$46)-SUMPRODUCT((Mars!$M$58:$M$73=$A53)*Mars!$P$58:$P$73)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Mars!$M$86:$M$154=$A53)*Mars!$O$86:$O$154)-SUMPRODUCT((Mars!$M$86:$M$154=$A53)*Mars!$P$86:$P$154)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Mars!$V$8:$V$76=$A53)*Mars!$X$8:$X$76)-SUMPRODUCT((Mars!$V$8:$V$76=$A53)*Mars!$Y$8:$Y$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Mars!$V$86:$V$154=$A53)*Mars!$X$86:$X$154)-SUMPRODUCT((Mars!$V$8:$V$76=$A53)*Mars!$Y$8:$Y$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUM(AA53:AG53)","v":{"v":14.280000000000001,"d":"14.28 €"}},{"$f":"SUMPRODUCT((Avril!$D$8:$D$76=$A53)*Avril!$F$8:$F$76)-SUMPRODUCT((Avril!$D$8:$D$76=$A53)*Avril!$G$8:$G$76)","v":{"v":10,"d":"10.00 €"}},{"$f":"SUMPRODUCT((Avril!$D86:$D$154=$A53)*Avril!$F$86:$F$154)-SUMPRODUCT((Avril!$D86:$D$154=$A53)*Avril!$G$86:$G$154)","v":{"v":10,"d":"10.00 €"}},{"$f":"SUMPRODUCT((Avril!$D$164:$D$232=$A53)*Avril!$F$164:$F$232)-SUMPRODUCT((Avril!$D$164:$D$232=$A53)*Avril!$G$164:$G$232)","v":{"v":-5.719999999999999,"d":"-5.72 €"}},{"$f":"SUMPRODUCT((Avril!$M$13:$M$46=$A53)*Avril!$O$13:$O$46)+SUMPRODUCT((Avril!$M$58:$M$73=$A53)*Avril!$O$58:$O$73)-SUMPRODUCT((Avril!$M$13:$M$46=$A53)*Avril!$P$13:$P$46)-SUMPRODUCT((Avril!$M$58:$M$73=$A53)*Avril!$P$58:$P$73)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Avril!$M$86:$M$154=$A53)*Avril!$O$86:$O$154)-SUMPRODUCT((Avril!$M$86:$M$154=$A53)*Avril!$P$86:$P$154)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Avril!$V$8:$V$76=$A53)*Avril!$X$8:$X$76)-SUMPRODUCT((Avril!$V$8:$V$76=$A53)*Avril!$Y$8:$Y$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Avril!$V$86:$V$154=$A53)*Avril!$X$86:$X$154)-SUMPRODUCT((Avril!$V$8:$V$76=$A53)*Avril!$Y$8:$Y$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUM(AI53:AO53)","v":{"v":14.280000000000001,"d":"14.28 €"}},{"$f":"SUMPRODUCT((Mai!$D$8:$D$76=$A53)*Mai!$F$8:$F$76)-SUMPRODUCT((Mai!$D$8:$D$76=$A53)*Mai!$G$8:$G$76)","v":{"v":10,"d":"10.00 €"}},{"$f":"SUMPRODUCT((Mai!$D86:$D$154=$A53)*Mai!$F$86:$F$154)-SUMPRODUCT((Mai!$D86:$D$154=$A53)*Mai!$G$86:$G$154)","v":{"v":10,"d":"10.00 €"}},{"$f":"SUMPRODUCT((Mai!$D$164:$D$232=$A53)*Mai!$F$164:$F$232)-SUMPRODUCT((Mai!$D$164:$D$232=$A53)*Mai!$G$164:$G$232)","v":{"v":-5.719999999999999,"d":"-5.72 €"}},{"$f":"SUMPRODUCT((Mai!$M$13:$M$46=$A53)*Mai!$O$13:$O$46)+SUMPRODUCT((Mai!$M$58:$M$73=$A53)*Mai!$O$58:$O$73)-SUMPRODUCT((Mai!$M$13:$M$46=$A53)*Mai!$P$13:$P$46)-SUMPRODUCT((Mai!$M$58:$M$73=$A53)*Mai!$P$58:$P$73)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Mai!$M$86:$M$154=$A53)*Mai!$O$86:$O$154)-SUMPRODUCT((Mai!$M$86:$M$154=$A53)*Mai!$P$86:$P$154)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Mai!$V$8:$V$76=$A53)*Mai!$X$8:$X$76)-SUMPRODUCT((Mai!$V$8:$V$76=$A53)*Mai!$Y$8:$Y$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Mai!$V$86:$V$154=$A53)*Mai!$X$86:$X$154)-SUMPRODUCT((Mai!$V$8:$V$76=$A53)*Mai!$Y$8:$Y$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUM(AQ53:AW53)","v":{"v":14.280000000000001,"d":"14.28 €"}},{"$f":"SUMPRODUCT((Juin!$D$8:$D$76=$A53)*Juin!$F$8:$F$76)-SUMPRODUCT((Juin!$D$8:$D$76=$A53)*Juin!$G$8:$G$76)","v":{"v":10,"d":"10.00 €"}},{"$f":"SUMPRODUCT((Juin!$D86:$D$154=$A53)*Juin!$F$86:$F$154)-SUMPRODUCT((Juin!$D86:$D$154=$A53)*Juin!$G$86:$G$154)","v":{"v":10,"d":"10.00 €"}},{"$f":"SUMPRODUCT((Juin!$D$164:$D$232=$A53)*Juin!$F$164:$F$232)-SUMPRODUCT((Juin!$D$164:$D$232=$A53)*Juin!$G$164:$G$232)","v":{"v":-5.719999999999999,"d":"-5.72 €"}},{"$f":"SUMPRODUCT((Juin!$M$13:$M$46=$A53)*Juin!$O$13:$O$46)+SUMPRODUCT((Juin!$M$58:$M$73=$A53)*Juin!$O$58:$O$73)-SUMPRODUCT((Juin!$M$13:$M$46=$A53)*Juin!$P$13:$P$46)-SUMPRODUCT((Juin!$M$58:$M$73=$A53)*Juin!$P$58:$P$73)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Juin!$M$86:$M$154=$A53)*Juin!$O$86:$O$154)-SUMPRODUCT((Juin!$M$86:$M$154=$A53)*Juin!$P$86:$P$154)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Juin!$V$8:$V$76=$A53)*Juin!$X$8:$X$76)-SUMPRODUCT((Juin!$V$8:$V$76=$A53)*Juin!$Y$8:$Y$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Juin!$V$86:$V$154=$A53)*Juin!$X$86:$X$154)-SUMPRODUCT((Juin!$V$8:$V$76=$A53)*Juin!$Y$8:$Y$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUM(AY53:BE53)","v":{"v":14.280000000000001,"d":"14.28 €"}},{"$f":"SUMPRODUCT((Juillet!$D$8:$D$76=$A53)*Juillet!$F$8:$F$76)-SUMPRODUCT((Juillet!$D$8:$D$76=$A53)*Juillet!$G$8:$G$76)","v":{"v":10,"d":"10.00 €"}},{"$f":"SUMPRODUCT((Juillet!$D86:$D$154=$A53)*Juillet!$F$86:$F$154)-SUMPRODUCT((Juillet!$D86:$D$154=$A53)*Juillet!$G$86:$G$154)","v":{"v":10,"d":"10.00 €"}},{"$f":"SUMPRODUCT((Juillet!$D$164:$D$232=$A53)*Juillet!$F$164:$F$232)-SUMPRODUCT((Juillet!$D$164:$D$232=$A53)*Juillet!$G$164:$G$232)","v":{"v":-5.719999999999999,"d":"-5.72 €"}},{"$f":"SUMPRODUCT((Juillet!$M$13:$M$46=$A53)*Juillet!$O$13:$O$46)+SUMPRODUCT((Juillet!$M$58:$M$73=$A53)*Juillet!$O$58:$O$73)-SUMPRODUCT((Juillet!$M$13:$M$46=$A53)*Juillet!$P$13:$P$46)-SUMPRODUCT((Juillet!$M$58:$M$73=$A53)*Juillet!$P$58:$P$73)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Juillet!$M$86:$M$154=$A53)*Juillet!$O$86:$O$154)-SUMPRODUCT((Juillet!$M$86:$M$154=$A53)*Juillet!$P$86:$P$154)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Juillet!$V$8:$V$76=$A53)*Juillet!$X$8:$X$76)-SUMPRODUCT((Juillet!$V$8:$V$76=$A53)*Juillet!$Y$8:$Y$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Juillet!$V$86:$V$154=$A53)*Juillet!$X$86:$X$154)-SUMPRODUCT((Juillet!$V$8:$V$76=$A53)*Juillet!$Y$8:$Y$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUM(BG53:BM53)","v":{"v":14.280000000000001,"d":"14.28 €"}},{"$f":"SUMPRODUCT((Aout!$D$8:$D$76=$A53)*Aout!$F$8:$F$76)-SUMPRODUCT((Aout!$D$8:$D$76=$A53)*Aout!$G$8:$G$76)","v":{"v":10,"d":"10.00 €"}},{"$f":"SUMPRODUCT((Aout!$D86:$D$154=$A53)*Aout!$F$86:$F$154)-SUMPRODUCT((Aout!$D86:$D$154=$A53)*Aout!$G$86:$G$154)","v":{"v":10,"d":"10.00 €"}},{"$f":"SUMPRODUCT((Aout!$D$164:$D$232=$A53)*Aout!$F$164:$F$232)-SUMPRODUCT((Aout!$D$164:$D$232=$A53)*Aout!$G$164:$G$232)","v":{"v":-5.719999999999999,"d":"-5.72 €"}},{"$f":"SUMPRODUCT((Aout!$M$13:$M$46=$A53)*Aout!$O$13:$O$46)+SUMPRODUCT((Aout!$M$58:$M$73=$A53)*Aout!$O$58:$O$73)-SUMPRODUCT((Aout!$M$13:$M$46=$A53)*Aout!$P$13:$P$46)-SUMPRODUCT((Aout!$M$58:$M$73=$A53)*Aout!$P$58:$P$73)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Aout!$M$86:$M$154=$A53)*Aout!$O$86:$O$154)-SUMPRODUCT((Aout!$M$86:$M$154=$A53)*Aout!$P$86:$P$154)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Aout!$V$8:$V$76=$A53)*Aout!$X$8:$X$76)-SUMPRODUCT((Aout!$V$8:$V$76=$A53)*Aout!$Y$8:$Y$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Aout!$V$86:$V$154=$A53)*Aout!$X$86:$X$154)-SUMPRODUCT((Aout!$V$8:$V$76=$A53)*Aout!$Y$8:$Y$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUM(BO53:BU53)","v":{"v":14.280000000000001,"d":"14.28 €"}},{"$f":"SUMPRODUCT((Septembre!$D$8:$D$76=$A53)*Septembre!$F$8:$F$76)-SUMPRODUCT((Septembre!$D$8:$D$76=$A53)*Septembre!$G$8:$G$76)","v":{"v":10,"d":"10.00 €"}},{"$f":"SUMPRODUCT((Septembre!$D86:$D$154=$A53)*Septembre!$F$86:$F$154)-SUMPRODUCT((Septembre!$D86:$D$154=$A53)*Septembre!$G$86:$G$154)","v":{"v":10,"d":"10.00 €"}},{"$f":"SUMPRODUCT((Septembre!$D$164:$D$232=$A53)*Septembre!$F$164:$F$232)-SUMPRODUCT((Septembre!$D$164:$D$232=$A53)*Septembre!$G$164:$G$232)","v":{"v":-5.719999999999999,"d":"-5.72 €"}},{"$f":"SUMPRODUCT((Septembre!$M$13:$M$46=$A53)*Septembre!$O$13:$O$46)+SUMPRODUCT((Septembre!$M$58:$M$73=$A53)*Septembre!$O$58:$O$73)-SUMPRODUCT((Septembre!$M$13:$M$46=$A53)*Septembre!$P$13:$P$46)-SUMPRODUCT((Septembre!$M$58:$M$73=$A53)*Septembre!$P$58:$P$73)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Septembre!$M$86:$M$154=$A53)*Septembre!$O$86:$O$154)-SUMPRODUCT((Septembre!$M$86:$M$154=$A53)*Septembre!$P$86:$P$154)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Septembre!$V$8:$V$76=$A53)*Septembre!$X$8:$X$76)-SUMPRODUCT((Septembre!$V$8:$V$76=$A53)*Septembre!$Y$8:$Y$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Septembre!$V$86:$V$154=$A53)*Septembre!$X$86:$X$154)-SUMPRODUCT((Septembre!$V$8:$V$76=$A53)*Septembre!$Y$8:$Y$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUM(BW53:CC53)","v":{"v":14.280000000000001,"d":"14.28 €"}},{"$f":"SUMPRODUCT((Octobre!$D$8:$D$76=$A53)*Octobre!$F$8:$F$76)-SUMPRODUCT((Octobre!$D$8:$D$76=$A53)*Octobre!$G$8:$G$76)","v":{"v":10,"d":"10.00 €"}},{"$f":"SUMPRODUCT((Octobre!$D86:$D$154=$A53)*Octobre!$F$86:$F$154)-SUMPRODUCT((Octobre!$D86:$D$154=$A53)*Octobre!$G$86:$G$154)","v":{"v":10,"d":"10.00 €"}},{"$f":"SUMPRODUCT((Octobre!$D$164:$D$232=$A53)*Octobre!$F$164:$F$232)-SUMPRODUCT((Octobre!$D$164:$D$232=$A53)*Octobre!$G$164:$G$232)","v":{"v":-5.719999999999999,"d":"-5.72 €"}},{"$f":"SUMPRODUCT((Octobre!$M$13:$M$46=$A53)*Octobre!$O$13:$O$46)+SUMPRODUCT((Octobre!$M$58:$M$73=$A53)*Octobre!$O$58:$O$73)-SUMPRODUCT((Octobre!$M$13:$M$46=$A53)*Octobre!$P$13:$P$46)-SUMPRODUCT((Octobre!$M$58:$M$73=$A53)*Octobre!$P$58:$P$73)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Octobre!$M$86:$M$154=$A53)*Octobre!$O$86:$O$154)-SUMPRODUCT((Octobre!$M$86:$M$154=$A53)*Octobre!$P$86:$P$154)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Octobre!$V$8:$V$76=$A53)*Octobre!$X$8:$X$76)-SUMPRODUCT((Octobre!$V$8:$V$76=$A53)*Octobre!$Y$8:$Y$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Octobre!$V$86:$V$154=$A53)*Octobre!$X$86:$X$154)-SUMPRODUCT((Octobre!$V$8:$V$76=$A53)*Octobre!$Y$8:$Y$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUM(CE53:CK53)","v":{"v":14.280000000000001,"d":"14.28 €"}},{"$f":"SUMPRODUCT((Novembre!$D$8:$D$76=$A53)*Novembre!$F$8:$F$76)-SUMPRODUCT((Novembre!$D$8:$D$76=$A53)*Novembre!$G$8:$G$76)","v":{"v":10,"d":"10.00 €"}},{"$f":"SUMPRODUCT((Novembre!$D86:$D$154=$A53)*Novembre!$F$86:$F$154)-SUMPRODUCT((Novembre!$D86:$D$154=$A53)*Novembre!$G$86:$G$154)","v":{"v":10,"d":"10.00 €"}},{"$f":"SUMPRODUCT((Novembre!$D$164:$D$232=$A53)*Novembre!$F$164:$F$232)-SUMPRODUCT((Novembre!$D$164:$D$232=$A53)*Novembre!$G$164:$G$232)","v":{"v":-5.719999999999999,"d":"-5.72 €"}},{"$f":"SUMPRODUCT((Novembre!$M$13:$M$46=$A53)*Novembre!$O$13:$O$46)+SUMPRODUCT((Novembre!$M$58:$M$73=$A53)*Novembre!$O$58:$O$73)-SUMPRODUCT((Novembre!$M$13:$M$46=$A53)*Novembre!$P$13:$P$46)-SUMPRODUCT((Novembre!$M$58:$M$73=$A53)*Novembre!$P$58:$P$73)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Novembre!$M$86:$M$154=$A53)*Novembre!$O$86:$O$154)-SUMPRODUCT((Novembre!$M$86:$M$154=$A53)*Novembre!$P$86:$P$154)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Novembre!$V$8:$V$76=$A53)*Novembre!$X$8:$X$76)-SUMPRODUCT((Novembre!$V$8:$V$76=$A53)*Novembre!$Y$8:$Y$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Novembre!$V$86:$V$154=$A53)*Novembre!$X$86:$X$154)-SUMPRODUCT((Novembre!$V$8:$V$76=$A53)*Novembre!$Y$8:$Y$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUM(CM53:CS53)","v":{"v":14.280000000000001,"d":"14.28 €"}},{"$f":"SUMPRODUCT((Décembre!$D$8:$D$76=$A53)*Décembre!$F$8:$F$76)-SUMPRODUCT((Décembre!$D$8:$D$76=$A53)*Décembre!$G$8:$G$76)","v":{"v":10,"d":"10.00 €"}},{"$f":"SUMPRODUCT((Décembre!$D86:$D$154=$A53)*Décembre!$F$86:$F$154)-SUMPRODUCT((Décembre!$D86:$D$154=$A53)*Décembre!$G$86:$G$154)","v":{"v":10,"d":"10.00 €"}},{"$f":"SUMPRODUCT((Décembre!$D$164:$D$232=$A53)*Décembre!$F$164:$F$232)-SUMPRODUCT((Décembre!$D$164:$D$232=$A53)*Décembre!$G$164:$G$232)","v":{"v":-5.719999999999999,"d":"-5.72 €"}},{"$f":"SUMPRODUCT((Décembre!$M$13:$M$46=$A53)*Décembre!$O$13:$O$46)+SUMPRODUCT((Décembre!$M$58:$M$73=$A53)*Décembre!$O$58:$O$73)-SUMPRODUCT((Décembre!$M$13:$M$46=$A53)*Décembre!$P$13:$P$46)-SUMPRODUCT((Décembre!$M$58:$M$73=$A53)*Décembre!$P$58:$P$73)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Décembre!$M$86:$M$154=$A53)*Décembre!$O$86:$O$154)-SUMPRODUCT((Décembre!$M$86:$M$154=$A53)*Décembre!$P$86:$P$154)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Décembre!$V$8:$V$76=$A53)*Décembre!$X$8:$X$76)-SUMPRODUCT((Décembre!$V$8:$V$76=$A53)*Décembre!$Y$8:$Y$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Décembre!$V$86:$V$154=$A53)*Décembre!$X$86:$X$154)-SUMPRODUCT((Décembre!$V$8:$V$76=$A53)*Décembre!$Y$8:$Y$76)","v":{"v":0,"d":"0.00 €"}}]
["Frais asso",{"$f":"SUM(C54:I54)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT(('Janvier '!$D$8:$D$76=$A54)*'Janvier '!$F$8:$F$76)-SUMPRODUCT(('Janvier '!$D$8:$D$76=$A54)*'Janvier '!$G$8:$G$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT(('Janvier '!$D86:$D$154=$A54)*'Janvier '!$F$86:$F$154)-SUMPRODUCT(('Janvier '!$D86:$D$154=$A54)*'Janvier '!$G$86:$G$154)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT(('Janvier '!$D$164:$D$232=$A54)*'Janvier '!$F$164:$F$232)-SUMPRODUCT(('Janvier '!$D$164:$D$232=$A54)*'Janvier '!$G$164:$G$232)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT(('Janvier '!$M$13:$M$46=$A54)*'Janvier '!$O$13:$O$46)+SUMPRODUCT(('Janvier '!$M$58:$M$73=$A54)*'Janvier '!$O$58:$O$73)-SUMPRODUCT(('Janvier '!$M$13:$M$46=$A54)*'Janvier '!$P$13:$P$46)-SUMPRODUCT(('Janvier '!$M$58:$M$73=$A54)*'Janvier '!$P$58:$P$73)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT(('Janvier '!$M$86:$M$154=$A54)*'Janvier '!$O$86:$O$154)-SUMPRODUCT(('Janvier '!$M$86:$M$154=$A54)*'Janvier '!$P$86:$P$154)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT(('Janvier '!$V$8:$V$76=$A54)*'Janvier '!$X$8:$X$76)-SUMPRODUCT(('Janvier '!$V$8:$V$76=$A54)*'Janvier '!$Y$8:$Y$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT(('Janvier '!$V$86:$V$154=$A54)*'Janvier '!$X$86:$X$154)-SUMPRODUCT(('Janvier '!$V$8:$V$76=$A54)*'Janvier '!$Y$8:$Y$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUM(K54:Q54)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Fevrier!$D$8:$D$76=$A54)*Fevrier!$F$8:$F$76)-SUMPRODUCT((Fevrier!$D$8:$D$76=$A54)*Fevrier!$G$8:$G$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Fevrier!$D86:$D$154=$A54)*Fevrier!$F$86:$F$154)-SUMPRODUCT((Fevrier!$D86:$D$154=$A54)*Fevrier!$G$86:$G$154)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Fevrier!$D$164:$D$232=$A54)*Fevrier!$F$164:$F$232)-SUMPRODUCT((Fevrier!$D$164:$D$232=$A54)*Fevrier!$G$164:$G$232)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Fevrier!$M$13:$M$46=$A54)*Fevrier!$O$13:$O$46)+SUMPRODUCT((Fevrier!$M$58:$M$73=$A54)*Fevrier!$O$58:$O$73)-SUMPRODUCT((Fevrier!$M$13:$M$46=$A54)*Fevrier!$P$13:$P$46)-SUMPRODUCT((Fevrier!$M$58:$M$73=$A54)*Fevrier!$P$58:$P$73)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Fevrier!$M$86:$M$154=$A54)*Fevrier!$O$86:$O$154)-SUMPRODUCT((Fevrier!$M$86:$M$154=$A54)*Fevrier!$P$86:$P$154)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Fevrier!$V$8:$V$76=$A54)*Fevrier!$X$8:$X$76)-SUMPRODUCT((Fevrier!$V$8:$V$76=$A54)*Fevrier!$Y$8:$Y$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Fevrier!$V$86:$V$154=$A54)*Fevrier!$X$86:$X$154)-SUMPRODUCT((Fevrier!$V$8:$V$76=$A54)*Fevrier!$Y$8:$Y$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUM(S54:Y54)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Mars!$D$8:$D$76=$A54)*Mars!$F$8:$F$76)-SUMPRODUCT((Mars!$D$8:$D$76=$A54)*Mars!$G$8:$G$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Mars!$D86:$D$154=$A54)*Mars!$F$86:$F$154)-SUMPRODUCT((Mars!$D86:$D$154=$A54)*Mars!$G$86:$G$154)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Mars!$D$164:$D$232=$A54)*Mars!$F$164:$F$232)-SUMPRODUCT((Mars!$D$164:$D$232=$A54)*Mars!$G$164:$G$232)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Mars!$M$13:$M$46=$A54)*Mars!$O$13:$O$46)+SUMPRODUCT((Mars!$M$58:$M$73=$A54)*Mars!$O$58:$O$73)-SUMPRODUCT((Mars!$M$13:$M$46=$A54)*Mars!$P$13:$P$46)-SUMPRODUCT((Mars!$M$58:$M$73=$A54)*Mars!$P$58:$P$73)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Mars!$M$86:$M$154=$A54)*Mars!$O$86:$O$154)-SUMPRODUCT((Mars!$M$86:$M$154=$A54)*Mars!$P$86:$P$154)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Mars!$V$8:$V$76=$A54)*Mars!$X$8:$X$76)-SUMPRODUCT((Mars!$V$8:$V$76=$A54)*Mars!$Y$8:$Y$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Mars!$V$86:$V$154=$A54)*Mars!$X$86:$X$154)-SUMPRODUCT((Mars!$V$8:$V$76=$A54)*Mars!$Y$8:$Y$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUM(AA54:AG54)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Avril!$D$8:$D$76=$A54)*Avril!$F$8:$F$76)-SUMPRODUCT((Avril!$D$8:$D$76=$A54)*Avril!$G$8:$G$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Avril!$D86:$D$154=$A54)*Avril!$F$86:$F$154)-SUMPRODUCT((Avril!$D86:$D$154=$A54)*Avril!$G$86:$G$154)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Avril!$D$164:$D$232=$A54)*Avril!$F$164:$F$232)-SUMPRODUCT((Avril!$D$164:$D$232=$A54)*Avril!$G$164:$G$232)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Avril!$M$13:$M$46=$A54)*Avril!$O$13:$O$46)+SUMPRODUCT((Avril!$M$58:$M$73=$A54)*Avril!$O$58:$O$73)-SUMPRODUCT((Avril!$M$13:$M$46=$A54)*Avril!$P$13:$P$46)-SUMPRODUCT((Avril!$M$58:$M$73=$A54)*Avril!$P$58:$P$73)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Avril!$M$86:$M$154=$A54)*Avril!$O$86:$O$154)-SUMPRODUCT((Avril!$M$86:$M$154=$A54)*Avril!$P$86:$P$154)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Avril!$V$8:$V$76=$A54)*Avril!$X$8:$X$76)-SUMPRODUCT((Avril!$V$8:$V$76=$A54)*Avril!$Y$8:$Y$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Avril!$V$86:$V$154=$A54)*Avril!$X$86:$X$154)-SUMPRODUCT((Avril!$V$8:$V$76=$A54)*Avril!$Y$8:$Y$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUM(AI54:AO54)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Mai!$D$8:$D$76=$A54)*Mai!$F$8:$F$76)-SUMPRODUCT((Mai!$D$8:$D$76=$A54)*Mai!$G$8:$G$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Mai!$D86:$D$154=$A54)*Mai!$F$86:$F$154)-SUMPRODUCT((Mai!$D86:$D$154=$A54)*Mai!$G$86:$G$154)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Mai!$D$164:$D$232=$A54)*Mai!$F$164:$F$232)-SUMPRODUCT((Mai!$D$164:$D$232=$A54)*Mai!$G$164:$G$232)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Mai!$M$13:$M$46=$A54)*Mai!$O$13:$O$46)+SUMPRODUCT((Mai!$M$58:$M$73=$A54)*Mai!$O$58:$O$73)-SUMPRODUCT((Mai!$M$13:$M$46=$A54)*Mai!$P$13:$P$46)-SUMPRODUCT((Mai!$M$58:$M$73=$A54)*Mai!$P$58:$P$73)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Mai!$M$86:$M$154=$A54)*Mai!$O$86:$O$154)-SUMPRODUCT((Mai!$M$86:$M$154=$A54)*Mai!$P$86:$P$154)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Mai!$V$8:$V$76=$A54)*Mai!$X$8:$X$76)-SUMPRODUCT((Mai!$V$8:$V$76=$A54)*Mai!$Y$8:$Y$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Mai!$V$86:$V$154=$A54)*Mai!$X$86:$X$154)-SUMPRODUCT((Mai!$V$8:$V$76=$A54)*Mai!$Y$8:$Y$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUM(AQ54:AW54)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Juin!$D$8:$D$76=$A54)*Juin!$F$8:$F$76)-SUMPRODUCT((Juin!$D$8:$D$76=$A54)*Juin!$G$8:$G$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Juin!$D86:$D$154=$A54)*Juin!$F$86:$F$154)-SUMPRODUCT((Juin!$D86:$D$154=$A54)*Juin!$G$86:$G$154)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Juin!$D$164:$D$232=$A54)*Juin!$F$164:$F$232)-SUMPRODUCT((Juin!$D$164:$D$232=$A54)*Juin!$G$164:$G$232)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Juin!$M$13:$M$46=$A54)*Juin!$O$13:$O$46)+SUMPRODUCT((Juin!$M$58:$M$73=$A54)*Juin!$O$58:$O$73)-SUMPRODUCT((Juin!$M$13:$M$46=$A54)*Juin!$P$13:$P$46)-SUMPRODUCT((Juin!$M$58:$M$73=$A54)*Juin!$P$58:$P$73)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Juin!$M$86:$M$154=$A54)*Juin!$O$86:$O$154)-SUMPRODUCT((Juin!$M$86:$M$154=$A54)*Juin!$P$86:$P$154)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Juin!$V$8:$V$76=$A54)*Juin!$X$8:$X$76)-SUMPRODUCT((Juin!$V$8:$V$76=$A54)*Juin!$Y$8:$Y$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Juin!$V$86:$V$154=$A54)*Juin!$X$86:$X$154)-SUMPRODUCT((Juin!$V$8:$V$76=$A54)*Juin!$Y$8:$Y$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUM(AY54:BE54)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Juillet!$D$8:$D$76=$A54)*Juillet!$F$8:$F$76)-SUMPRODUCT((Juillet!$D$8:$D$76=$A54)*Juillet!$G$8:$G$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Juillet!$D86:$D$154=$A54)*Juillet!$F$86:$F$154)-SUMPRODUCT((Juillet!$D86:$D$154=$A54)*Juillet!$G$86:$G$154)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Juillet!$D$164:$D$232=$A54)*Juillet!$F$164:$F$232)-SUMPRODUCT((Juillet!$D$164:$D$232=$A54)*Juillet!$G$164:$G$232)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Juillet!$M$13:$M$46=$A54)*Juillet!$O$13:$O$46)+SUMPRODUCT((Juillet!$M$58:$M$73=$A54)*Juillet!$O$58:$O$73)-SUMPRODUCT((Juillet!$M$13:$M$46=$A54)*Juillet!$P$13:$P$46)-SUMPRODUCT((Juillet!$M$58:$M$73=$A54)*Juillet!$P$58:$P$73)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Juillet!$M$86:$M$154=$A54)*Juillet!$O$86:$O$154)-SUMPRODUCT((Juillet!$M$86:$M$154=$A54)*Juillet!$P$86:$P$154)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Juillet!$V$8:$V$76=$A54)*Juillet!$X$8:$X$76)-SUMPRODUCT((Juillet!$V$8:$V$76=$A54)*Juillet!$Y$8:$Y$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Juillet!$V$86:$V$154=$A54)*Juillet!$X$86:$X$154)-SUMPRODUCT((Juillet!$V$8:$V$76=$A54)*Juillet!$Y$8:$Y$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUM(BG54:BM54)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Aout!$D$8:$D$76=$A54)*Aout!$F$8:$F$76)-SUMPRODUCT((Aout!$D$8:$D$76=$A54)*Aout!$G$8:$G$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Aout!$D86:$D$154=$A54)*Aout!$F$86:$F$154)-SUMPRODUCT((Aout!$D86:$D$154=$A54)*Aout!$G$86:$G$154)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Aout!$D$164:$D$232=$A54)*Aout!$F$164:$F$232)-SUMPRODUCT((Aout!$D$164:$D$232=$A54)*Aout!$G$164:$G$232)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Aout!$M$13:$M$46=$A54)*Aout!$O$13:$O$46)+SUMPRODUCT((Aout!$M$58:$M$73=$A54)*Aout!$O$58:$O$73)-SUMPRODUCT((Aout!$M$13:$M$46=$A54)*Aout!$P$13:$P$46)-SUMPRODUCT((Aout!$M$58:$M$73=$A54)*Aout!$P$58:$P$73)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Aout!$M$86:$M$154=$A54)*Aout!$O$86:$O$154)-SUMPRODUCT((Aout!$M$86:$M$154=$A54)*Aout!$P$86:$P$154)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Aout!$V$8:$V$76=$A54)*Aout!$X$8:$X$76)-SUMPRODUCT((Aout!$V$8:$V$76=$A54)*Aout!$Y$8:$Y$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Aout!$V$86:$V$154=$A54)*Aout!$X$86:$X$154)-SUMPRODUCT((Aout!$V$8:$V$76=$A54)*Aout!$Y$8:$Y$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUM(BO54:BU54)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Septembre!$D$8:$D$76=$A54)*Septembre!$F$8:$F$76)-SUMPRODUCT((Septembre!$D$8:$D$76=$A54)*Septembre!$G$8:$G$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Septembre!$D86:$D$154=$A54)*Septembre!$F$86:$F$154)-SUMPRODUCT((Septembre!$D86:$D$154=$A54)*Septembre!$G$86:$G$154)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Septembre!$D$164:$D$232=$A54)*Septembre!$F$164:$F$232)-SUMPRODUCT((Septembre!$D$164:$D$232=$A54)*Septembre!$G$164:$G$232)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Septembre!$M$13:$M$46=$A54)*Septembre!$O$13:$O$46)+SUMPRODUCT((Septembre!$M$58:$M$73=$A54)*Septembre!$O$58:$O$73)-SUMPRODUCT((Septembre!$M$13:$M$46=$A54)*Septembre!$P$13:$P$46)-SUMPRODUCT((Septembre!$M$58:$M$73=$A54)*Septembre!$P$58:$P$73)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Septembre!$M$86:$M$154=$A54)*Septembre!$O$86:$O$154)-SUMPRODUCT((Septembre!$M$86:$M$154=$A54)*Septembre!$P$86:$P$154)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Septembre!$V$8:$V$76=$A54)*Septembre!$X$8:$X$76)-SUMPRODUCT((Septembre!$V$8:$V$76=$A54)*Septembre!$Y$8:$Y$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Septembre!$V$86:$V$154=$A54)*Septembre!$X$86:$X$154)-SUMPRODUCT((Septembre!$V$8:$V$76=$A54)*Septembre!$Y$8:$Y$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUM(BW54:CC54)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Octobre!$D$8:$D$76=$A54)*Octobre!$F$8:$F$76)-SUMPRODUCT((Octobre!$D$8:$D$76=$A54)*Octobre!$G$8:$G$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Octobre!$D86:$D$154=$A54)*Octobre!$F$86:$F$154)-SUMPRODUCT((Octobre!$D86:$D$154=$A54)*Octobre!$G$86:$G$154)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Octobre!$D$164:$D$232=$A54)*Octobre!$F$164:$F$232)-SUMPRODUCT((Octobre!$D$164:$D$232=$A54)*Octobre!$G$164:$G$232)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Octobre!$M$13:$M$46=$A54)*Octobre!$O$13:$O$46)+SUMPRODUCT((Octobre!$M$58:$M$73=$A54)*Octobre!$O$58:$O$73)-SUMPRODUCT((Octobre!$M$13:$M$46=$A54)*Octobre!$P$13:$P$46)-SUMPRODUCT((Octobre!$M$58:$M$73=$A54)*Octobre!$P$58:$P$73)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Octobre!$M$86:$M$154=$A54)*Octobre!$O$86:$O$154)-SUMPRODUCT((Octobre!$M$86:$M$154=$A54)*Octobre!$P$86:$P$154)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Octobre!$V$8:$V$76=$A54)*Octobre!$X$8:$X$76)-SUMPRODUCT((Octobre!$V$8:$V$76=$A54)*Octobre!$Y$8:$Y$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Octobre!$V$86:$V$154=$A54)*Octobre!$X$86:$X$154)-SUMPRODUCT((Octobre!$V$8:$V$76=$A54)*Octobre!$Y$8:$Y$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUM(CE54:CK54)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Novembre!$D$8:$D$76=$A54)*Novembre!$F$8:$F$76)-SUMPRODUCT((Novembre!$D$8:$D$76=$A54)*Novembre!$G$8:$G$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Novembre!$D86:$D$154=$A54)*Novembre!$F$86:$F$154)-SUMPRODUCT((Novembre!$D86:$D$154=$A54)*Novembre!$G$86:$G$154)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Novembre!$D$164:$D$232=$A54)*Novembre!$F$164:$F$232)-SUMPRODUCT((Novembre!$D$164:$D$232=$A54)*Novembre!$G$164:$G$232)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Novembre!$M$13:$M$46=$A54)*Novembre!$O$13:$O$46)+SUMPRODUCT((Novembre!$M$58:$M$73=$A54)*Novembre!$O$58:$O$73)-SUMPRODUCT((Novembre!$M$13:$M$46=$A54)*Novembre!$P$13:$P$46)-SUMPRODUCT((Novembre!$M$58:$M$73=$A54)*Novembre!$P$58:$P$73)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Novembre!$M$86:$M$154=$A54)*Novembre!$O$86:$O$154)-SUMPRODUCT((Novembre!$M$86:$M$154=$A54)*Novembre!$P$86:$P$154)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Novembre!$V$8:$V$76=$A54)*Novembre!$X$8:$X$76)-SUMPRODUCT((Novembre!$V$8:$V$76=$A54)*Novembre!$Y$8:$Y$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Novembre!$V$86:$V$154=$A54)*Novembre!$X$86:$X$154)-SUMPRODUCT((Novembre!$V$8:$V$76=$A54)*Novembre!$Y$8:$Y$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUM(CM54:CS54)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Décembre!$D$8:$D$76=$A54)*Décembre!$F$8:$F$76)-SUMPRODUCT((Décembre!$D$8:$D$76=$A54)*Décembre!$G$8:$G$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Décembre!$D86:$D$154=$A54)*Décembre!$F$86:$F$154)-SUMPRODUCT((Décembre!$D86:$D$154=$A54)*Décembre!$G$86:$G$154)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Décembre!$D$164:$D$232=$A54)*Décembre!$F$164:$F$232)-SUMPRODUCT((Décembre!$D$164:$D$232=$A54)*Décembre!$G$164:$G$232)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Décembre!$M$13:$M$46=$A54)*Décembre!$O$13:$O$46)+SUMPRODUCT((Décembre!$M$58:$M$73=$A54)*Décembre!$O$58:$O$73)-SUMPRODUCT((Décembre!$M$13:$M$46=$A54)*Décembre!$P$13:$P$46)-SUMPRODUCT((Décembre!$M$58:$M$73=$A54)*Décembre!$P$58:$P$73)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Décembre!$M$86:$M$154=$A54)*Décembre!$O$86:$O$154)-SUMPRODUCT((Décembre!$M$86:$M$154=$A54)*Décembre!$P$86:$P$154)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Décembre!$V$8:$V$76=$A54)*Décembre!$X$8:$X$76)-SUMPRODUCT((Décembre!$V$8:$V$76=$A54)*Décembre!$Y$8:$Y$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Décembre!$V$86:$V$154=$A54)*Décembre!$X$86:$X$154)-SUMPRODUCT((Décembre!$V$8:$V$76=$A54)*Décembre!$Y$8:$Y$76)","v":{"v":0,"d":"0.00 €"}}]
["autre revenu",{"v":0,"d":"0.00 €"},{"$f":"SUMPRODUCT(('Janvier '!$D$8:$D$76=$A55)*'Janvier '!$F$8:$F$76)-SUMPRODUCT(('Janvier '!$D$8:$D$76=$A55)*'Janvier '!$G$8:$G$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT(('Janvier '!$D86:$D$154=$A55)*'Janvier '!$F$86:$F$154)-SUMPRODUCT(('Janvier '!$D86:$D$154=$A55)*'Janvier '!$G$86:$G$154)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT(('Janvier '!$D$164:$D$232=$A55)*'Janvier '!$F$164:$F$232)-SUMPRODUCT(('Janvier '!$D$164:$D$232=$A55)*'Janvier '!$G$164:$G$232)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT(('Janvier '!$M$13:$M$46=$A55)*'Janvier '!$O$13:$O$46)+SUMPRODUCT(('Janvier '!$M$58:$M$73=$A55)*'Janvier '!$O$58:$O$73)-SUMPRODUCT(('Janvier '!$M$13:$M$46=$A55)*'Janvier '!$P$13:$P$46)-SUMPRODUCT(('Janvier '!$M$58:$M$73=$A55)*'Janvier '!$P$58:$P$73)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT(('Janvier '!$M$86:$M$154=$A55)*'Janvier '!$O$86:$O$154)-SUMPRODUCT(('Janvier '!$M$86:$M$154=$A55)*'Janvier '!$P$86:$P$154)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT(('Janvier '!$V$8:$V$76=$A55)*'Janvier '!$X$8:$X$76)-SUMPRODUCT(('Janvier '!$V$8:$V$76=$A55)*'Janvier '!$Y$8:$Y$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT(('Janvier '!$V$86:$V$154=$A55)*'Janvier '!$X$86:$X$154)-SUMPRODUCT(('Janvier '!$V$8:$V$76=$A55)*'Janvier '!$Y$8:$Y$76)","v":{"v":0,"d":"0.00 €"}},{"v":0,"d":"0.00 €"},{"$f":"SUMPRODUCT((Fevrier!$D$8:$D$76=$A55)*Fevrier!$F$8:$F$76)-SUMPRODUCT((Fevrier!$D$8:$D$76=$A55)*Fevrier!$G$8:$G$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Fevrier!$D86:$D$154=$A55)*Fevrier!$F$86:$F$154)-SUMPRODUCT((Fevrier!$D86:$D$154=$A55)*Fevrier!$G$86:$G$154)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Fevrier!$D$164:$D$232=$A55)*Fevrier!$F$164:$F$232)-SUMPRODUCT((Fevrier!$D$164:$D$232=$A55)*Fevrier!$G$164:$G$232)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Fevrier!$M$13:$M$46=$A55)*Fevrier!$O$13:$O$46)+SUMPRODUCT((Fevrier!$M$58:$M$73=$A55)*Fevrier!$O$58:$O$73)-SUMPRODUCT((Fevrier!$M$13:$M$46=$A55)*Fevrier!$P$13:$P$46)-SUMPRODUCT((Fevrier!$M$58:$M$73=$A55)*Fevrier!$P$58:$P$73)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Fevrier!$M$86:$M$154=$A55)*Fevrier!$O$86:$O$154)-SUMPRODUCT((Fevrier!$M$86:$M$154=$A55)*Fevrier!$P$86:$P$154)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Fevrier!$V$8:$V$76=$A55)*Fevrier!$X$8:$X$76)-SUMPRODUCT((Fevrier!$V$8:$V$76=$A55)*Fevrier!$Y$8:$Y$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Fevrier!$V$86:$V$154=$A55)*Fevrier!$X$86:$X$154)-SUMPRODUCT((Fevrier!$V$8:$V$76=$A55)*Fevrier!$Y$8:$Y$76)","v":{"v":0,"d":"0.00 €"}},{"v":0,"d":"0.00 €"},{"$f":"SUMPRODUCT((Mars!$D$8:$D$76=$A55)*Mars!$F$8:$F$76)-SUMPRODUCT((Mars!$D$8:$D$76=$A55)*Mars!$G$8:$G$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Mars!$D86:$D$154=$A55)*Mars!$F$86:$F$154)-SUMPRODUCT((Mars!$D86:$D$154=$A55)*Mars!$G$86:$G$154)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Mars!$D$164:$D$232=$A55)*Mars!$F$164:$F$232)-SUMPRODUCT((Mars!$D$164:$D$232=$A55)*Mars!$G$164:$G$232)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Mars!$M$13:$M$46=$A55)*Mars!$O$13:$O$46)+SUMPRODUCT((Mars!$M$58:$M$73=$A55)*Mars!$O$58:$O$73)-SUMPRODUCT((Mars!$M$13:$M$46=$A55)*Mars!$P$13:$P$46)-SUMPRODUCT((Mars!$M$58:$M$73=$A55)*Mars!$P$58:$P$73)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Mars!$M$86:$M$154=$A55)*Mars!$O$86:$O$154)-SUMPRODUCT((Mars!$M$86:$M$154=$A55)*Mars!$P$86:$P$154)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Mars!$V$8:$V$76=$A55)*Mars!$X$8:$X$76)-SUMPRODUCT((Mars!$V$8:$V$76=$A55)*Mars!$Y$8:$Y$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Mars!$V$86:$V$154=$A55)*Mars!$X$86:$X$154)-SUMPRODUCT((Mars!$V$8:$V$76=$A55)*Mars!$Y$8:$Y$76)","v":{"v":0,"d":"0.00 €"}},{"v":0,"d":"0.00 €"},{"$f":"SUMPRODUCT((Avril!$D$8:$D$76=$A55)*Avril!$F$8:$F$76)-SUMPRODUCT((Avril!$D$8:$D$76=$A55)*Avril!$G$8:$G$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Avril!$D86:$D$154=$A55)*Avril!$F$86:$F$154)-SUMPRODUCT((Avril!$D86:$D$154=$A55)*Avril!$G$86:$G$154)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Avril!$D$164:$D$232=$A55)*Avril!$F$164:$F$232)-SUMPRODUCT((Avril!$D$164:$D$232=$A55)*Avril!$G$164:$G$232)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Avril!$M$13:$M$46=$A55)*Avril!$O$13:$O$46)+SUMPRODUCT((Avril!$M$58:$M$73=$A55)*Avril!$O$58:$O$73)-SUMPRODUCT((Avril!$M$13:$M$46=$A55)*Avril!$P$13:$P$46)-SUMPRODUCT((Avril!$M$58:$M$73=$A55)*Avril!$P$58:$P$73)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Avril!$M$86:$M$154=$A55)*Avril!$O$86:$O$154)-SUMPRODUCT((Avril!$M$86:$M$154=$A55)*Avril!$P$86:$P$154)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Avril!$V$8:$V$76=$A55)*Avril!$X$8:$X$76)-SUMPRODUCT((Avril!$V$8:$V$76=$A55)*Avril!$Y$8:$Y$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Avril!$V$86:$V$154=$A55)*Avril!$X$86:$X$154)-SUMPRODUCT((Avril!$V$8:$V$76=$A55)*Avril!$Y$8:$Y$76)","v":{"v":0,"d":"0.00 €"}},{"v":0,"d":"0.00 €"},{"$f":"SUMPRODUCT((Mai!$D$8:$D$76=$A55)*Mai!$F$8:$F$76)-SUMPRODUCT((Mai!$D$8:$D$76=$A55)*Mai!$G$8:$G$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Mai!$D86:$D$154=$A55)*Mai!$F$86:$F$154)-SUMPRODUCT((Mai!$D86:$D$154=$A55)*Mai!$G$86:$G$154)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Mai!$D$164:$D$232=$A55)*Mai!$F$164:$F$232)-SUMPRODUCT((Mai!$D$164:$D$232=$A55)*Mai!$G$164:$G$232)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Mai!$M$13:$M$46=$A55)*Mai!$O$13:$O$46)+SUMPRODUCT((Mai!$M$58:$M$73=$A55)*Mai!$O$58:$O$73)-SUMPRODUCT((Mai!$M$13:$M$46=$A55)*Mai!$P$13:$P$46)-SUMPRODUCT((Mai!$M$58:$M$73=$A55)*Mai!$P$58:$P$73)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Mai!$M$86:$M$154=$A55)*Mai!$O$86:$O$154)-SUMPRODUCT((Mai!$M$86:$M$154=$A55)*Mai!$P$86:$P$154)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Mai!$V$8:$V$76=$A55)*Mai!$X$8:$X$76)-SUMPRODUCT((Mai!$V$8:$V$76=$A55)*Mai!$Y$8:$Y$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Mai!$V$86:$V$154=$A55)*Mai!$X$86:$X$154)-SUMPRODUCT((Mai!$V$8:$V$76=$A55)*Mai!$Y$8:$Y$76)","v":{"v":0,"d":"0.00 €"}},{"v":0,"d":"0.00 €"},{"$f":"SUMPRODUCT((Juin!$D$8:$D$76=$A55)*Juin!$F$8:$F$76)-SUMPRODUCT((Juin!$D$8:$D$76=$A55)*Juin!$G$8:$G$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Juin!$D86:$D$154=$A55)*Juin!$F$86:$F$154)-SUMPRODUCT((Juin!$D86:$D$154=$A55)*Juin!$G$86:$G$154)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Juin!$D$164:$D$232=$A55)*Juin!$F$164:$F$232)-SUMPRODUCT((Juin!$D$164:$D$232=$A55)*Juin!$G$164:$G$232)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Juin!$M$13:$M$46=$A55)*Juin!$O$13:$O$46)+SUMPRODUCT((Juin!$M$58:$M$73=$A55)*Juin!$O$58:$O$73)-SUMPRODUCT((Juin!$M$13:$M$46=$A55)*Juin!$P$13:$P$46)-SUMPRODUCT((Juin!$M$58:$M$73=$A55)*Juin!$P$58:$P$73)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Juin!$M$86:$M$154=$A55)*Juin!$O$86:$O$154)-SUMPRODUCT((Juin!$M$86:$M$154=$A55)*Juin!$P$86:$P$154)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Juin!$V$8:$V$76=$A55)*Juin!$X$8:$X$76)-SUMPRODUCT((Juin!$V$8:$V$76=$A55)*Juin!$Y$8:$Y$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Juin!$V$86:$V$154=$A55)*Juin!$X$86:$X$154)-SUMPRODUCT((Juin!$V$8:$V$76=$A55)*Juin!$Y$8:$Y$76)","v":{"v":0,"d":"0.00 €"}},{"v":0,"d":"0.00 €"},{"$f":"SUMPRODUCT((Juillet!$D$8:$D$76=$A55)*Juillet!$F$8:$F$76)-SUMPRODUCT((Juillet!$D$8:$D$76=$A55)*Juillet!$G$8:$G$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Juillet!$D86:$D$154=$A55)*Juillet!$F$86:$F$154)-SUMPRODUCT((Juillet!$D86:$D$154=$A55)*Juillet!$G$86:$G$154)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Juillet!$D$164:$D$232=$A55)*Juillet!$F$164:$F$232)-SUMPRODUCT((Juillet!$D$164:$D$232=$A55)*Juillet!$G$164:$G$232)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Juillet!$M$13:$M$46=$A55)*Juillet!$O$13:$O$46)+SUMPRODUCT((Juillet!$M$58:$M$73=$A55)*Juillet!$O$58:$O$73)-SUMPRODUCT((Juillet!$M$13:$M$46=$A55)*Juillet!$P$13:$P$46)-SUMPRODUCT((Juillet!$M$58:$M$73=$A55)*Juillet!$P$58:$P$73)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Juillet!$M$86:$M$154=$A55)*Juillet!$O$86:$O$154)-SUMPRODUCT((Juillet!$M$86:$M$154=$A55)*Juillet!$P$86:$P$154)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Juillet!$V$8:$V$76=$A55)*Juillet!$X$8:$X$76)-SUMPRODUCT((Juillet!$V$8:$V$76=$A55)*Juillet!$Y$8:$Y$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Juillet!$V$86:$V$154=$A55)*Juillet!$X$86:$X$154)-SUMPRODUCT((Juillet!$V$8:$V$76=$A55)*Juillet!$Y$8:$Y$76)","v":{"v":0,"d":"0.00 €"}},{"v":0,"d":"0.00 €"},{"$f":"SUMPRODUCT((Aout!$D$8:$D$76=$A55)*Aout!$F$8:$F$76)-SUMPRODUCT((Aout!$D$8:$D$76=$A55)*Aout!$G$8:$G$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Aout!$D86:$D$154=$A55)*Aout!$F$86:$F$154)-SUMPRODUCT((Aout!$D86:$D$154=$A55)*Aout!$G$86:$G$154)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Aout!$D$164:$D$232=$A55)*Aout!$F$164:$F$232)-SUMPRODUCT((Aout!$D$164:$D$232=$A55)*Aout!$G$164:$G$232)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Aout!$M$13:$M$46=$A55)*Aout!$O$13:$O$46)+SUMPRODUCT((Aout!$M$58:$M$73=$A55)*Aout!$O$58:$O$73)-SUMPRODUCT((Aout!$M$13:$M$46=$A55)*Aout!$P$13:$P$46)-SUMPRODUCT((Aout!$M$58:$M$73=$A55)*Aout!$P$58:$P$73)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Aout!$M$86:$M$154=$A55)*Aout!$O$86:$O$154)-SUMPRODUCT((Aout!$M$86:$M$154=$A55)*Aout!$P$86:$P$154)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Aout!$V$8:$V$76=$A55)*Aout!$X$8:$X$76)-SUMPRODUCT((Aout!$V$8:$V$76=$A55)*Aout!$Y$8:$Y$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Aout!$V$86:$V$154=$A55)*Aout!$X$86:$X$154)-SUMPRODUCT((Aout!$V$8:$V$76=$A55)*Aout!$Y$8:$Y$76)","v":{"v":0,"d":"0.00 €"}},{"v":0,"d":"0.00 €"},{"$f":"SUMPRODUCT((Septembre!$D$8:$D$76=$A55)*Septembre!$F$8:$F$76)-SUMPRODUCT((Septembre!$D$8:$D$76=$A55)*Septembre!$G$8:$G$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Septembre!$D86:$D$154=$A55)*Septembre!$F$86:$F$154)-SUMPRODUCT((Septembre!$D86:$D$154=$A55)*Septembre!$G$86:$G$154)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Septembre!$D$164:$D$232=$A55)*Septembre!$F$164:$F$232)-SUMPRODUCT((Septembre!$D$164:$D$232=$A55)*Septembre!$G$164:$G$232)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Septembre!$M$13:$M$46=$A55)*Septembre!$O$13:$O$46)+SUMPRODUCT((Septembre!$M$58:$M$73=$A55)*Septembre!$O$58:$O$73)-SUMPRODUCT((Septembre!$M$13:$M$46=$A55)*Septembre!$P$13:$P$46)-SUMPRODUCT((Septembre!$M$58:$M$73=$A55)*Septembre!$P$58:$P$73)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Septembre!$M$86:$M$154=$A55)*Septembre!$O$86:$O$154)-SUMPRODUCT((Septembre!$M$86:$M$154=$A55)*Septembre!$P$86:$P$154)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Septembre!$V$8:$V$76=$A55)*Septembre!$X$8:$X$76)-SUMPRODUCT((Septembre!$V$8:$V$76=$A55)*Septembre!$Y$8:$Y$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Septembre!$V$86:$V$154=$A55)*Septembre!$X$86:$X$154)-SUMPRODUCT((Septembre!$V$8:$V$76=$A55)*Septembre!$Y$8:$Y$76)","v":{"v":0,"d":"0.00 €"}},{"v":0,"d":"0.00 €"},{"$f":"SUMPRODUCT((Octobre!$D$8:$D$76=$A55)*Octobre!$F$8:$F$76)-SUMPRODUCT((Octobre!$D$8:$D$76=$A55)*Octobre!$G$8:$G$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Octobre!$D86:$D$154=$A55)*Octobre!$F$86:$F$154)-SUMPRODUCT((Octobre!$D86:$D$154=$A55)*Octobre!$G$86:$G$154)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Octobre!$D$164:$D$232=$A55)*Octobre!$F$164:$F$232)-SUMPRODUCT((Octobre!$D$164:$D$232=$A55)*Octobre!$G$164:$G$232)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Octobre!$M$13:$M$46=$A55)*Octobre!$O$13:$O$46)+SUMPRODUCT((Octobre!$M$58:$M$73=$A55)*Octobre!$O$58:$O$73)-SUMPRODUCT((Octobre!$M$13:$M$46=$A55)*Octobre!$P$13:$P$46)-SUMPRODUCT((Octobre!$M$58:$M$73=$A55)*Octobre!$P$58:$P$73)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Octobre!$M$86:$M$154=$A55)*Octobre!$O$86:$O$154)-SUMPRODUCT((Octobre!$M$86:$M$154=$A55)*Octobre!$P$86:$P$154)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Octobre!$V$8:$V$76=$A55)*Octobre!$X$8:$X$76)-SUMPRODUCT((Octobre!$V$8:$V$76=$A55)*Octobre!$Y$8:$Y$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Octobre!$V$86:$V$154=$A55)*Octobre!$X$86:$X$154)-SUMPRODUCT((Octobre!$V$8:$V$76=$A55)*Octobre!$Y$8:$Y$76)","v":{"v":0,"d":"0.00 €"}},{"v":0,"d":"0.00 €"},{"$f":"SUMPRODUCT((Novembre!$D$8:$D$76=$A55)*Novembre!$F$8:$F$76)-SUMPRODUCT((Novembre!$D$8:$D$76=$A55)*Novembre!$G$8:$G$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Novembre!$D86:$D$154=$A55)*Novembre!$F$86:$F$154)-SUMPRODUCT((Novembre!$D86:$D$154=$A55)*Novembre!$G$86:$G$154)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Novembre!$D$164:$D$232=$A55)*Novembre!$F$164:$F$232)-SUMPRODUCT((Novembre!$D$164:$D$232=$A55)*Novembre!$G$164:$G$232)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Novembre!$M$13:$M$46=$A55)*Novembre!$O$13:$O$46)+SUMPRODUCT((Novembre!$M$58:$M$73=$A55)*Novembre!$O$58:$O$73)-SUMPRODUCT((Novembre!$M$13:$M$46=$A55)*Novembre!$P$13:$P$46)-SUMPRODUCT((Novembre!$M$58:$M$73=$A55)*Novembre!$P$58:$P$73)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Novembre!$M$86:$M$154=$A55)*Novembre!$O$86:$O$154)-SUMPRODUCT((Novembre!$M$86:$M$154=$A55)*Novembre!$P$86:$P$154)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Novembre!$V$8:$V$76=$A55)*Novembre!$X$8:$X$76)-SUMPRODUCT((Novembre!$V$8:$V$76=$A55)*Novembre!$Y$8:$Y$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Novembre!$V$86:$V$154=$A55)*Novembre!$X$86:$X$154)-SUMPRODUCT((Novembre!$V$8:$V$76=$A55)*Novembre!$Y$8:$Y$76)","v":{"v":0,"d":"0.00 €"}},{"v":0,"d":"0.00 €"},{"$f":"SUMPRODUCT((Décembre!$D$8:$D$76=$A55)*Décembre!$F$8:$F$76)-SUMPRODUCT((Décembre!$D$8:$D$76=$A55)*Décembre!$G$8:$G$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Décembre!$D86:$D$154=$A55)*Décembre!$F$86:$F$154)-SUMPRODUCT((Décembre!$D86:$D$154=$A55)*Décembre!$G$86:$G$154)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Décembre!$D$164:$D$232=$A55)*Décembre!$F$164:$F$232)-SUMPRODUCT((Décembre!$D$164:$D$232=$A55)*Décembre!$G$164:$G$232)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Décembre!$M$13:$M$46=$A55)*Décembre!$O$13:$O$46)+SUMPRODUCT((Décembre!$M$58:$M$73=$A55)*Décembre!$O$58:$O$73)-SUMPRODUCT((Décembre!$M$13:$M$46=$A55)*Décembre!$P$13:$P$46)-SUMPRODUCT((Décembre!$M$58:$M$73=$A55)*Décembre!$P$58:$P$73)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Décembre!$M$86:$M$154=$A55)*Décembre!$O$86:$O$154)-SUMPRODUCT((Décembre!$M$86:$M$154=$A55)*Décembre!$P$86:$P$154)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Décembre!$V$8:$V$76=$A55)*Décembre!$X$8:$X$76)-SUMPRODUCT((Décembre!$V$8:$V$76=$A55)*Décembre!$Y$8:$Y$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Décembre!$V$86:$V$154=$A55)*Décembre!$X$86:$X$154)-SUMPRODUCT((Décembre!$V$8:$V$76=$A55)*Décembre!$Y$8:$Y$76)","v":{"v":0,"d":"0.00 €"}}]
["Impot et taxe",{"v":0,"d":"0.00 €"},{"$f":"SUMPRODUCT(('Janvier '!$D$8:$D$76=$A56)*'Janvier '!$F$8:$F$76)-SUMPRODUCT(('Janvier '!$D$8:$D$76=$A56)*'Janvier '!$G$8:$G$76)","v":{"v":100,"d":"100.00 €"}},{"$f":"SUMPRODUCT(('Janvier '!$D86:$D$154=$A56)*'Janvier '!$F$86:$F$154)-SUMPRODUCT(('Janvier '!$D86:$D$154=$A56)*'Janvier '!$G$86:$G$154)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT(('Janvier '!$D$164:$D$232=$A56)*'Janvier '!$F$164:$F$232)-SUMPRODUCT(('Janvier '!$D$164:$D$232=$A56)*'Janvier '!$G$164:$G$232)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT(('Janvier '!$M$13:$M$46=$A56)*'Janvier '!$O$13:$O$46)+SUMPRODUCT(('Janvier '!$M$58:$M$73=$A56)*'Janvier '!$O$58:$O$73)-SUMPRODUCT(('Janvier '!$M$13:$M$46=$A56)*'Janvier '!$P$13:$P$46)-SUMPRODUCT(('Janvier '!$M$58:$M$73=$A56)*'Janvier '!$P$58:$P$73)","v":{"v":-100,"d":"-100.00 €"}},{"$f":"SUMPRODUCT(('Janvier '!$M$86:$M$154=$A56)*'Janvier '!$O$86:$O$154)-SUMPRODUCT(('Janvier '!$M$86:$M$154=$A56)*'Janvier '!$P$86:$P$154)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT(('Janvier '!$V$8:$V$76=$A56)*'Janvier '!$X$8:$X$76)-SUMPRODUCT(('Janvier '!$V$8:$V$76=$A56)*'Janvier '!$Y$8:$Y$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT(('Janvier '!$V$86:$V$154=$A56)*'Janvier '!$X$86:$X$154)-SUMPRODUCT(('Janvier '!$V$8:$V$76=$A56)*'Janvier '!$Y$8:$Y$76)","v":{"v":0,"d":"0.00 €"}},{"v":0,"d":"0.00 €"},{"$f":"SUMPRODUCT((Fevrier!$D$8:$D$76=$A56)*Fevrier!$F$8:$F$76)-SUMPRODUCT((Fevrier!$D$8:$D$76=$A56)*Fevrier!$G$8:$G$76)","v":{"v":100,"d":"100.00 €"}},{"$f":"SUMPRODUCT((Fevrier!$D86:$D$154=$A56)*Fevrier!$F$86:$F$154)-SUMPRODUCT((Fevrier!$D86:$D$154=$A56)*Fevrier!$G$86:$G$154)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Fevrier!$D$164:$D$232=$A56)*Fevrier!$F$164:$F$232)-SUMPRODUCT((Fevrier!$D$164:$D$232=$A56)*Fevrier!$G$164:$G$232)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Fevrier!$M$13:$M$46=$A56)*Fevrier!$O$13:$O$46)+SUMPRODUCT((Fevrier!$M$58:$M$73=$A56)*Fevrier!$O$58:$O$73)-SUMPRODUCT((Fevrier!$M$13:$M$46=$A56)*Fevrier!$P$13:$P$46)-SUMPRODUCT((Fevrier!$M$58:$M$73=$A56)*Fevrier!$P$58:$P$73)","v":{"v":-100,"d":"-100.00 €"}},{"$f":"SUMPRODUCT((Fevrier!$M$86:$M$154=$A56)*Fevrier!$O$86:$O$154)-SUMPRODUCT((Fevrier!$M$86:$M$154=$A56)*Fevrier!$P$86:$P$154)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Fevrier!$V$8:$V$76=$A56)*Fevrier!$X$8:$X$76)-SUMPRODUCT((Fevrier!$V$8:$V$76=$A56)*Fevrier!$Y$8:$Y$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Fevrier!$V$86:$V$154=$A56)*Fevrier!$X$86:$X$154)-SUMPRODUCT((Fevrier!$V$8:$V$76=$A56)*Fevrier!$Y$8:$Y$76)","v":{"v":0,"d":"0.00 €"}},{"v":0,"d":"0.00 €"},{"$f":"SUMPRODUCT((Mars!$D$8:$D$76=$A56)*Mars!$F$8:$F$76)-SUMPRODUCT((Mars!$D$8:$D$76=$A56)*Mars!$G$8:$G$76)","v":{"v":100,"d":"100.00 €"}},{"$f":"SUMPRODUCT((Mars!$D86:$D$154=$A56)*Mars!$F$86:$F$154)-SUMPRODUCT((Mars!$D86:$D$154=$A56)*Mars!$G$86:$G$154)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Mars!$D$164:$D$232=$A56)*Mars!$F$164:$F$232)-SUMPRODUCT((Mars!$D$164:$D$232=$A56)*Mars!$G$164:$G$232)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Mars!$M$13:$M$46=$A56)*Mars!$O$13:$O$46)+SUMPRODUCT((Mars!$M$58:$M$73=$A56)*Mars!$O$58:$O$73)-SUMPRODUCT((Mars!$M$13:$M$46=$A56)*Mars!$P$13:$P$46)-SUMPRODUCT((Mars!$M$58:$M$73=$A56)*Mars!$P$58:$P$73)","v":{"v":-100,"d":"-100.00 €"}},{"$f":"SUMPRODUCT((Mars!$M$86:$M$154=$A56)*Mars!$O$86:$O$154)-SUMPRODUCT((Mars!$M$86:$M$154=$A56)*Mars!$P$86:$P$154)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Mars!$V$8:$V$76=$A56)*Mars!$X$8:$X$76)-SUMPRODUCT((Mars!$V$8:$V$76=$A56)*Mars!$Y$8:$Y$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Mars!$V$86:$V$154=$A56)*Mars!$X$86:$X$154)-SUMPRODUCT((Mars!$V$8:$V$76=$A56)*Mars!$Y$8:$Y$76)","v":{"v":0,"d":"0.00 €"}},{"v":0,"d":"0.00 €"},{"$f":"SUMPRODUCT((Avril!$D$8:$D$76=$A56)*Avril!$F$8:$F$76)-SUMPRODUCT((Avril!$D$8:$D$76=$A56)*Avril!$G$8:$G$76)","v":{"v":100,"d":"100.00 €"}},{"$f":"SUMPRODUCT((Avril!$D86:$D$154=$A56)*Avril!$F$86:$F$154)-SUMPRODUCT((Avril!$D86:$D$154=$A56)*Avril!$G$86:$G$154)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Avril!$D$164:$D$232=$A56)*Avril!$F$164:$F$232)-SUMPRODUCT((Avril!$D$164:$D$232=$A56)*Avril!$G$164:$G$232)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Avril!$M$13:$M$46=$A56)*Avril!$O$13:$O$46)+SUMPRODUCT((Avril!$M$58:$M$73=$A56)*Avril!$O$58:$O$73)-SUMPRODUCT((Avril!$M$13:$M$46=$A56)*Avril!$P$13:$P$46)-SUMPRODUCT((Avril!$M$58:$M$73=$A56)*Avril!$P$58:$P$73)","v":{"v":-100,"d":"-100.00 €"}},{"$f":"SUMPRODUCT((Avril!$M$86:$M$154=$A56)*Avril!$O$86:$O$154)-SUMPRODUCT((Avril!$M$86:$M$154=$A56)*Avril!$P$86:$P$154)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Avril!$V$8:$V$76=$A56)*Avril!$X$8:$X$76)-SUMPRODUCT((Avril!$V$8:$V$76=$A56)*Avril!$Y$8:$Y$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Avril!$V$86:$V$154=$A56)*Avril!$X$86:$X$154)-SUMPRODUCT((Avril!$V$8:$V$76=$A56)*Avril!$Y$8:$Y$76)","v":{"v":0,"d":"0.00 €"}},{"v":0,"d":"0.00 €"},{"$f":"SUMPRODUCT((Mai!$D$8:$D$76=$A56)*Mai!$F$8:$F$76)-SUMPRODUCT((Mai!$D$8:$D$76=$A56)*Mai!$G$8:$G$76)","v":{"v":100,"d":"100.00 €"}},{"$f":"SUMPRODUCT((Mai!$D86:$D$154=$A56)*Mai!$F$86:$F$154)-SUMPRODUCT((Mai!$D86:$D$154=$A56)*Mai!$G$86:$G$154)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Mai!$D$164:$D$232=$A56)*Mai!$F$164:$F$232)-SUMPRODUCT((Mai!$D$164:$D$232=$A56)*Mai!$G$164:$G$232)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Mai!$M$13:$M$46=$A56)*Mai!$O$13:$O$46)+SUMPRODUCT((Mai!$M$58:$M$73=$A56)*Mai!$O$58:$O$73)-SUMPRODUCT((Mai!$M$13:$M$46=$A56)*Mai!$P$13:$P$46)-SUMPRODUCT((Mai!$M$58:$M$73=$A56)*Mai!$P$58:$P$73)","v":{"v":-100,"d":"-100.00 €"}},{"$f":"SUMPRODUCT((Mai!$M$86:$M$154=$A56)*Mai!$O$86:$O$154)-SUMPRODUCT((Mai!$M$86:$M$154=$A56)*Mai!$P$86:$P$154)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Mai!$V$8:$V$76=$A56)*Mai!$X$8:$X$76)-SUMPRODUCT((Mai!$V$8:$V$76=$A56)*Mai!$Y$8:$Y$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Mai!$V$86:$V$154=$A56)*Mai!$X$86:$X$154)-SUMPRODUCT((Mai!$V$8:$V$76=$A56)*Mai!$Y$8:$Y$76)","v":{"v":0,"d":"0.00 €"}},{"v":0,"d":"0.00 €"},{"$f":"SUMPRODUCT((Juin!$D$8:$D$76=$A56)*Juin!$F$8:$F$76)-SUMPRODUCT((Juin!$D$8:$D$76=$A56)*Juin!$G$8:$G$76)","v":{"v":100,"d":"100.00 €"}},{"$f":"SUMPRODUCT((Juin!$D86:$D$154=$A56)*Juin!$F$86:$F$154)-SUMPRODUCT((Juin!$D86:$D$154=$A56)*Juin!$G$86:$G$154)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Juin!$D$164:$D$232=$A56)*Juin!$F$164:$F$232)-SUMPRODUCT((Juin!$D$164:$D$232=$A56)*Juin!$G$164:$G$232)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Juin!$M$13:$M$46=$A56)*Juin!$O$13:$O$46)+SUMPRODUCT((Juin!$M$58:$M$73=$A56)*Juin!$O$58:$O$73)-SUMPRODUCT((Juin!$M$13:$M$46=$A56)*Juin!$P$13:$P$46)-SUMPRODUCT((Juin!$M$58:$M$73=$A56)*Juin!$P$58:$P$73)","v":{"v":-100,"d":"-100.00 €"}},{"$f":"SUMPRODUCT((Juin!$M$86:$M$154=$A56)*Juin!$O$86:$O$154)-SUMPRODUCT((Juin!$M$86:$M$154=$A56)*Juin!$P$86:$P$154)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Juin!$V$8:$V$76=$A56)*Juin!$X$8:$X$76)-SUMPRODUCT((Juin!$V$8:$V$76=$A56)*Juin!$Y$8:$Y$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Juin!$V$86:$V$154=$A56)*Juin!$X$86:$X$154)-SUMPRODUCT((Juin!$V$8:$V$76=$A56)*Juin!$Y$8:$Y$76)","v":{"v":0,"d":"0.00 €"}},{"v":0,"d":"0.00 €"},{"$f":"SUMPRODUCT((Juillet!$D$8:$D$76=$A56)*Juillet!$F$8:$F$76)-SUMPRODUCT((Juillet!$D$8:$D$76=$A56)*Juillet!$G$8:$G$76)","v":{"v":100,"d":"100.00 €"}},{"$f":"SUMPRODUCT((Juillet!$D86:$D$154=$A56)*Juillet!$F$86:$F$154)-SUMPRODUCT((Juillet!$D86:$D$154=$A56)*Juillet!$G$86:$G$154)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Juillet!$D$164:$D$232=$A56)*Juillet!$F$164:$F$232)-SUMPRODUCT((Juillet!$D$164:$D$232=$A56)*Juillet!$G$164:$G$232)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Juillet!$M$13:$M$46=$A56)*Juillet!$O$13:$O$46)+SUMPRODUCT((Juillet!$M$58:$M$73=$A56)*Juillet!$O$58:$O$73)-SUMPRODUCT((Juillet!$M$13:$M$46=$A56)*Juillet!$P$13:$P$46)-SUMPRODUCT((Juillet!$M$58:$M$73=$A56)*Juillet!$P$58:$P$73)","v":{"v":-100,"d":"-100.00 €"}},{"$f":"SUMPRODUCT((Juillet!$M$86:$M$154=$A56)*Juillet!$O$86:$O$154)-SUMPRODUCT((Juillet!$M$86:$M$154=$A56)*Juillet!$P$86:$P$154)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Juillet!$V$8:$V$76=$A56)*Juillet!$X$8:$X$76)-SUMPRODUCT((Juillet!$V$8:$V$76=$A56)*Juillet!$Y$8:$Y$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Juillet!$V$86:$V$154=$A56)*Juillet!$X$86:$X$154)-SUMPRODUCT((Juillet!$V$8:$V$76=$A56)*Juillet!$Y$8:$Y$76)","v":{"v":0,"d":"0.00 €"}},{"v":0,"d":"0.00 €"},{"$f":"SUMPRODUCT((Aout!$D$8:$D$76=$A56)*Aout!$F$8:$F$76)-SUMPRODUCT((Aout!$D$8:$D$76=$A56)*Aout!$G$8:$G$76)","v":{"v":100,"d":"100.00 €"}},{"$f":"SUMPRODUCT((Aout!$D86:$D$154=$A56)*Aout!$F$86:$F$154)-SUMPRODUCT((Aout!$D86:$D$154=$A56)*Aout!$G$86:$G$154)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Aout!$D$164:$D$232=$A56)*Aout!$F$164:$F$232)-SUMPRODUCT((Aout!$D$164:$D$232=$A56)*Aout!$G$164:$G$232)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Aout!$M$13:$M$46=$A56)*Aout!$O$13:$O$46)+SUMPRODUCT((Aout!$M$58:$M$73=$A56)*Aout!$O$58:$O$73)-SUMPRODUCT((Aout!$M$13:$M$46=$A56)*Aout!$P$13:$P$46)-SUMPRODUCT((Aout!$M$58:$M$73=$A56)*Aout!$P$58:$P$73)","v":{"v":-100,"d":"-100.00 €"}},{"$f":"SUMPRODUCT((Aout!$M$86:$M$154=$A56)*Aout!$O$86:$O$154)-SUMPRODUCT((Aout!$M$86:$M$154=$A56)*Aout!$P$86:$P$154)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Aout!$V$8:$V$76=$A56)*Aout!$X$8:$X$76)-SUMPRODUCT((Aout!$V$8:$V$76=$A56)*Aout!$Y$8:$Y$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Aout!$V$86:$V$154=$A56)*Aout!$X$86:$X$154)-SUMPRODUCT((Aout!$V$8:$V$76=$A56)*Aout!$Y$8:$Y$76)","v":{"v":0,"d":"0.00 €"}},{"v":0,"d":"0.00 €"},{"$f":"SUMPRODUCT((Septembre!$D$8:$D$76=$A56)*Septembre!$F$8:$F$76)-SUMPRODUCT((Septembre!$D$8:$D$76=$A56)*Septembre!$G$8:$G$76)","v":{"v":100,"d":"100.00 €"}},{"$f":"SUMPRODUCT((Septembre!$D86:$D$154=$A56)*Septembre!$F$86:$F$154)-SUMPRODUCT((Septembre!$D86:$D$154=$A56)*Septembre!$G$86:$G$154)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Septembre!$D$164:$D$232=$A56)*Septembre!$F$164:$F$232)-SUMPRODUCT((Septembre!$D$164:$D$232=$A56)*Septembre!$G$164:$G$232)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Septembre!$M$13:$M$46=$A56)*Septembre!$O$13:$O$46)+SUMPRODUCT((Septembre!$M$58:$M$73=$A56)*Septembre!$O$58:$O$73)-SUMPRODUCT((Septembre!$M$13:$M$46=$A56)*Septembre!$P$13:$P$46)-SUMPRODUCT((Septembre!$M$58:$M$73=$A56)*Septembre!$P$58:$P$73)","v":{"v":-100,"d":"-100.00 €"}},{"$f":"SUMPRODUCT((Septembre!$M$86:$M$154=$A56)*Septembre!$O$86:$O$154)-SUMPRODUCT((Septembre!$M$86:$M$154=$A56)*Septembre!$P$86:$P$154)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Septembre!$V$8:$V$76=$A56)*Septembre!$X$8:$X$76)-SUMPRODUCT((Septembre!$V$8:$V$76=$A56)*Septembre!$Y$8:$Y$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Septembre!$V$86:$V$154=$A56)*Septembre!$X$86:$X$154)-SUMPRODUCT((Septembre!$V$8:$V$76=$A56)*Septembre!$Y$8:$Y$76)","v":{"v":0,"d":"0.00 €"}},{"v":0,"d":"0.00 €"},{"$f":"SUMPRODUCT((Octobre!$D$8:$D$76=$A56)*Octobre!$F$8:$F$76)-SUMPRODUCT((Octobre!$D$8:$D$76=$A56)*Octobre!$G$8:$G$76)","v":{"v":100,"d":"100.00 €"}},{"$f":"SUMPRODUCT((Octobre!$D86:$D$154=$A56)*Octobre!$F$86:$F$154)-SUMPRODUCT((Octobre!$D86:$D$154=$A56)*Octobre!$G$86:$G$154)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Octobre!$D$164:$D$232=$A56)*Octobre!$F$164:$F$232)-SUMPRODUCT((Octobre!$D$164:$D$232=$A56)*Octobre!$G$164:$G$232)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Octobre!$M$13:$M$46=$A56)*Octobre!$O$13:$O$46)+SUMPRODUCT((Octobre!$M$58:$M$73=$A56)*Octobre!$O$58:$O$73)-SUMPRODUCT((Octobre!$M$13:$M$46=$A56)*Octobre!$P$13:$P$46)-SUMPRODUCT((Octobre!$M$58:$M$73=$A56)*Octobre!$P$58:$P$73)","v":{"v":-100,"d":"-100.00 €"}},{"$f":"SUMPRODUCT((Octobre!$M$86:$M$154=$A56)*Octobre!$O$86:$O$154)-SUMPRODUCT((Octobre!$M$86:$M$154=$A56)*Octobre!$P$86:$P$154)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Octobre!$V$8:$V$76=$A56)*Octobre!$X$8:$X$76)-SUMPRODUCT((Octobre!$V$8:$V$76=$A56)*Octobre!$Y$8:$Y$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Octobre!$V$86:$V$154=$A56)*Octobre!$X$86:$X$154)-SUMPRODUCT((Octobre!$V$8:$V$76=$A56)*Octobre!$Y$8:$Y$76)","v":{"v":0,"d":"0.00 €"}},{"v":0,"d":"0.00 €"},{"$f":"SUMPRODUCT((Novembre!$D$8:$D$76=$A56)*Novembre!$F$8:$F$76)-SUMPRODUCT((Novembre!$D$8:$D$76=$A56)*Novembre!$G$8:$G$76)","v":{"v":100,"d":"100.00 €"}},{"$f":"SUMPRODUCT((Novembre!$D86:$D$154=$A56)*Novembre!$F$86:$F$154)-SUMPRODUCT((Novembre!$D86:$D$154=$A56)*Novembre!$G$86:$G$154)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Novembre!$D$164:$D$232=$A56)*Novembre!$F$164:$F$232)-SUMPRODUCT((Novembre!$D$164:$D$232=$A56)*Novembre!$G$164:$G$232)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Novembre!$M$13:$M$46=$A56)*Novembre!$O$13:$O$46)+SUMPRODUCT((Novembre!$M$58:$M$73=$A56)*Novembre!$O$58:$O$73)-SUMPRODUCT((Novembre!$M$13:$M$46=$A56)*Novembre!$P$13:$P$46)-SUMPRODUCT((Novembre!$M$58:$M$73=$A56)*Novembre!$P$58:$P$73)","v":{"v":-100,"d":"-100.00 €"}},{"$f":"SUMPRODUCT((Novembre!$M$86:$M$154=$A56)*Novembre!$O$86:$O$154)-SUMPRODUCT((Novembre!$M$86:$M$154=$A56)*Novembre!$P$86:$P$154)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Novembre!$V$8:$V$76=$A56)*Novembre!$X$8:$X$76)-SUMPRODUCT((Novembre!$V$8:$V$76=$A56)*Novembre!$Y$8:$Y$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Novembre!$V$86:$V$154=$A56)*Novembre!$X$86:$X$154)-SUMPRODUCT((Novembre!$V$8:$V$76=$A56)*Novembre!$Y$8:$Y$76)","v":{"v":0,"d":"0.00 €"}},{"v":0,"d":"0.00 €"},{"$f":"SUMPRODUCT((Décembre!$D$8:$D$76=$A56)*Décembre!$F$8:$F$76)-SUMPRODUCT((Décembre!$D$8:$D$76=$A56)*Décembre!$G$8:$G$76)","v":{"v":100,"d":"100.00 €"}},{"$f":"SUMPRODUCT((Décembre!$D86:$D$154=$A56)*Décembre!$F$86:$F$154)-SUMPRODUCT((Décembre!$D86:$D$154=$A56)*Décembre!$G$86:$G$154)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Décembre!$D$164:$D$232=$A56)*Décembre!$F$164:$F$232)-SUMPRODUCT((Décembre!$D$164:$D$232=$A56)*Décembre!$G$164:$G$232)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Décembre!$M$13:$M$46=$A56)*Décembre!$O$13:$O$46)+SUMPRODUCT((Décembre!$M$58:$M$73=$A56)*Décembre!$O$58:$O$73)-SUMPRODUCT((Décembre!$M$13:$M$46=$A56)*Décembre!$P$13:$P$46)-SUMPRODUCT((Décembre!$M$58:$M$73=$A56)*Décembre!$P$58:$P$73)","v":{"v":-100,"d":"-100.00 €"}},{"$f":"SUMPRODUCT((Décembre!$M$86:$M$154=$A56)*Décembre!$O$86:$O$154)-SUMPRODUCT((Décembre!$M$86:$M$154=$A56)*Décembre!$P$86:$P$154)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Décembre!$V$8:$V$76=$A56)*Décembre!$X$8:$X$76)-SUMPRODUCT((Décembre!$V$8:$V$76=$A56)*Décembre!$Y$8:$Y$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Décembre!$V$86:$V$154=$A56)*Décembre!$X$86:$X$154)-SUMPRODUCT((Décembre!$V$8:$V$76=$A56)*Décembre!$Y$8:$Y$76)","v":{"v":0,"d":"0.00 €"}}]
["EPARGNES"]
["Epargne",{"$f":"SUM(C58:I58)","v":{"v":70,"d":"70.00 €"}},{"$f":"SUMPRODUCT(('Janvier '!$D$8:$D$76=$A58)*'Janvier '!$F$8:$F$76)-SUMPRODUCT(('Janvier '!$D$8:$D$76=$A58)*'Janvier '!$G$8:$G$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT(('Janvier '!$D86:$D$154=$A58)*'Janvier '!$F$86:$F$154)-SUMPRODUCT(('Janvier '!$D86:$D$154=$A58)*'Janvier '!$G$86:$G$154)","v":{"v":70,"d":"70.00 €"}},{"$f":"SUMPRODUCT(('Janvier '!$D$164:$D$232=$A58)*'Janvier '!$F$164:$F$232)-SUMPRODUCT(('Janvier '!$D$164:$D$232=$A58)*'Janvier '!$G$164:$G$232)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT(('Janvier '!$M$13:$M$46=$A58)*'Janvier '!$O$13:$O$46)+SUMPRODUCT(('Janvier '!$M$58:$M$73=$A58)*'Janvier '!$O$58:$O$73)-SUMPRODUCT(('Janvier '!$M$13:$M$46=$A58)*'Janvier '!$P$13:$P$46)-SUMPRODUCT(('Janvier '!$M$58:$M$73=$A58)*'Janvier '!$P$58:$P$73)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT(('Janvier '!$M$86:$M$154=$A58)*'Janvier '!$O$86:$O$154)-SUMPRODUCT(('Janvier '!$M$86:$M$154=$A58)*'Janvier '!$P$86:$P$154)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT(('Janvier '!$V$8:$V$76=$A58)*'Janvier '!$X$8:$X$76)-SUMPRODUCT(('Janvier '!$V$8:$V$76=$A58)*'Janvier '!$Y$8:$Y$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT(('Janvier '!$V$86:$V$154=$A58)*'Janvier '!$X$86:$X$154)-SUMPRODUCT(('Janvier '!$V$8:$V$76=$A58)*'Janvier '!$Y$8:$Y$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUM(K58:Q58)","v":{"v":70,"d":"70.00 €"}},{"$f":"SUMPRODUCT((Fevrier!$D$8:$D$76=$A58)*Fevrier!$F$8:$F$76)-SUMPRODUCT((Fevrier!$D$8:$D$76=$A58)*Fevrier!$G$8:$G$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Fevrier!$D86:$D$154=$A58)*Fevrier!$F$86:$F$154)-SUMPRODUCT((Fevrier!$D86:$D$154=$A58)*Fevrier!$G$86:$G$154)","v":{"v":70,"d":"70.00 €"}},{"$f":"SUMPRODUCT((Fevrier!$D$164:$D$232=$A58)*Fevrier!$F$164:$F$232)-SUMPRODUCT((Fevrier!$D$164:$D$232=$A58)*Fevrier!$G$164:$G$232)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Fevrier!$M$13:$M$46=$A58)*Fevrier!$O$13:$O$46)+SUMPRODUCT((Fevrier!$M$58:$M$73=$A58)*Fevrier!$O$58:$O$73)-SUMPRODUCT((Fevrier!$M$13:$M$46=$A58)*Fevrier!$P$13:$P$46)-SUMPRODUCT((Fevrier!$M$58:$M$73=$A58)*Fevrier!$P$58:$P$73)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Fevrier!$M$86:$M$154=$A58)*Fevrier!$O$86:$O$154)-SUMPRODUCT((Fevrier!$M$86:$M$154=$A58)*Fevrier!$P$86:$P$154)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Fevrier!$V$8:$V$76=$A58)*Fevrier!$X$8:$X$76)-SUMPRODUCT((Fevrier!$V$8:$V$76=$A58)*Fevrier!$Y$8:$Y$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Fevrier!$V$86:$V$154=$A58)*Fevrier!$X$86:$X$154)-SUMPRODUCT((Fevrier!$V$8:$V$76=$A58)*Fevrier!$Y$8:$Y$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUM(S58:Y58)","v":{"v":70,"d":"70.00 €"}},{"$f":"SUMPRODUCT((Mars!$D$8:$D$76=$A58)*Mars!$F$8:$F$76)-SUMPRODUCT((Mars!$D$8:$D$76=$A58)*Mars!$G$8:$G$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Mars!$D86:$D$154=$A58)*Mars!$F$86:$F$154)-SUMPRODUCT((Mars!$D86:$D$154=$A58)*Mars!$G$86:$G$154)","v":{"v":70,"d":"70.00 €"}},{"$f":"SUMPRODUCT((Mars!$D$164:$D$232=$A58)*Mars!$F$164:$F$232)-SUMPRODUCT((Mars!$D$164:$D$232=$A58)*Mars!$G$164:$G$232)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Mars!$M$13:$M$46=$A58)*Mars!$O$13:$O$46)+SUMPRODUCT((Mars!$M$58:$M$73=$A58)*Mars!$O$58:$O$73)-SUMPRODUCT((Mars!$M$13:$M$46=$A58)*Mars!$P$13:$P$46)-SUMPRODUCT((Mars!$M$58:$M$73=$A58)*Mars!$P$58:$P$73)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Mars!$M$86:$M$154=$A58)*Mars!$O$86:$O$154)-SUMPRODUCT((Mars!$M$86:$M$154=$A58)*Mars!$P$86:$P$154)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Mars!$V$8:$V$76=$A58)*Mars!$X$8:$X$76)-SUMPRODUCT((Mars!$V$8:$V$76=$A58)*Mars!$Y$8:$Y$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Mars!$V$86:$V$154=$A58)*Mars!$X$86:$X$154)-SUMPRODUCT((Mars!$V$8:$V$76=$A58)*Mars!$Y$8:$Y$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUM(AA58:AG58)","v":{"v":70,"d":"70.00 €"}},{"$f":"SUMPRODUCT((Avril!$D$8:$D$76=$A58)*Avril!$F$8:$F$76)-SUMPRODUCT((Avril!$D$8:$D$76=$A58)*Avril!$G$8:$G$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Avril!$D86:$D$154=$A58)*Avril!$F$86:$F$154)-SUMPRODUCT((Avril!$D86:$D$154=$A58)*Avril!$G$86:$G$154)","v":{"v":70,"d":"70.00 €"}},{"$f":"SUMPRODUCT((Avril!$D$164:$D$232=$A58)*Avril!$F$164:$F$232)-SUMPRODUCT((Avril!$D$164:$D$232=$A58)*Avril!$G$164:$G$232)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Avril!$M$13:$M$46=$A58)*Avril!$O$13:$O$46)+SUMPRODUCT((Avril!$M$58:$M$73=$A58)*Avril!$O$58:$O$73)-SUMPRODUCT((Avril!$M$13:$M$46=$A58)*Avril!$P$13:$P$46)-SUMPRODUCT((Avril!$M$58:$M$73=$A58)*Avril!$P$58:$P$73)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Avril!$M$86:$M$154=$A58)*Avril!$O$86:$O$154)-SUMPRODUCT((Avril!$M$86:$M$154=$A58)*Avril!$P$86:$P$154)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Avril!$V$8:$V$76=$A58)*Avril!$X$8:$X$76)-SUMPRODUCT((Avril!$V$8:$V$76=$A58)*Avril!$Y$8:$Y$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Avril!$V$86:$V$154=$A58)*Avril!$X$86:$X$154)-SUMPRODUCT((Avril!$V$8:$V$76=$A58)*Avril!$Y$8:$Y$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUM(AI58:AO58)","v":{"v":70,"d":"70.00 €"}},{"$f":"SUMPRODUCT((Mai!$D$8:$D$76=$A58)*Mai!$F$8:$F$76)-SUMPRODUCT((Mai!$D$8:$D$76=$A58)*Mai!$G$8:$G$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Mai!$D86:$D$154=$A58)*Mai!$F$86:$F$154)-SUMPRODUCT((Mai!$D86:$D$154=$A58)*Mai!$G$86:$G$154)","v":{"v":70,"d":"70.00 €"}},{"$f":"SUMPRODUCT((Mai!$D$164:$D$232=$A58)*Mai!$F$164:$F$232)-SUMPRODUCT((Mai!$D$164:$D$232=$A58)*Mai!$G$164:$G$232)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Mai!$M$13:$M$46=$A58)*Mai!$O$13:$O$46)+SUMPRODUCT((Mai!$M$58:$M$73=$A58)*Mai!$O$58:$O$73)-SUMPRODUCT((Mai!$M$13:$M$46=$A58)*Mai!$P$13:$P$46)-SUMPRODUCT((Mai!$M$58:$M$73=$A58)*Mai!$P$58:$P$73)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Mai!$M$86:$M$154=$A58)*Mai!$O$86:$O$154)-SUMPRODUCT((Mai!$M$86:$M$154=$A58)*Mai!$P$86:$P$154)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Mai!$V$8:$V$76=$A58)*Mai!$X$8:$X$76)-SUMPRODUCT((Mai!$V$8:$V$76=$A58)*Mai!$Y$8:$Y$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Mai!$V$86:$V$154=$A58)*Mai!$X$86:$X$154)-SUMPRODUCT((Mai!$V$8:$V$76=$A58)*Mai!$Y$8:$Y$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUM(AQ58:AW58)","v":{"v":70,"d":"70.00 €"}},{"$f":"SUMPRODUCT((Juin!$D$8:$D$76=$A58)*Juin!$F$8:$F$76)-SUMPRODUCT((Juin!$D$8:$D$76=$A58)*Juin!$G$8:$G$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Juin!$D86:$D$154=$A58)*Juin!$F$86:$F$154)-SUMPRODUCT((Juin!$D86:$D$154=$A58)*Juin!$G$86:$G$154)","v":{"v":70,"d":"70.00 €"}},{"$f":"SUMPRODUCT((Juin!$D$164:$D$232=$A58)*Juin!$F$164:$F$232)-SUMPRODUCT((Juin!$D$164:$D$232=$A58)*Juin!$G$164:$G$232)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Juin!$M$13:$M$46=$A58)*Juin!$O$13:$O$46)+SUMPRODUCT((Juin!$M$58:$M$73=$A58)*Juin!$O$58:$O$73)-SUMPRODUCT((Juin!$M$13:$M$46=$A58)*Juin!$P$13:$P$46)-SUMPRODUCT((Juin!$M$58:$M$73=$A58)*Juin!$P$58:$P$73)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Juin!$M$86:$M$154=$A58)*Juin!$O$86:$O$154)-SUMPRODUCT((Juin!$M$86:$M$154=$A58)*Juin!$P$86:$P$154)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Juin!$V$8:$V$76=$A58)*Juin!$X$8:$X$76)-SUMPRODUCT((Juin!$V$8:$V$76=$A58)*Juin!$Y$8:$Y$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Juin!$V$86:$V$154=$A58)*Juin!$X$86:$X$154)-SUMPRODUCT((Juin!$V$8:$V$76=$A58)*Juin!$Y$8:$Y$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUM(AY58:BE58)","v":{"v":70,"d":"70.00 €"}},{"$f":"SUMPRODUCT((Juillet!$D$8:$D$76=$A58)*Juillet!$F$8:$F$76)-SUMPRODUCT((Juillet!$D$8:$D$76=$A58)*Juillet!$G$8:$G$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Juillet!$D86:$D$154=$A58)*Juillet!$F$86:$F$154)-SUMPRODUCT((Juillet!$D86:$D$154=$A58)*Juillet!$G$86:$G$154)","v":{"v":70,"d":"70.00 €"}},{"$f":"SUMPRODUCT((Juillet!$D$164:$D$232=$A58)*Juillet!$F$164:$F$232)-SUMPRODUCT((Juillet!$D$164:$D$232=$A58)*Juillet!$G$164:$G$232)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Juillet!$M$13:$M$46=$A58)*Juillet!$O$13:$O$46)+SUMPRODUCT((Juillet!$M$58:$M$73=$A58)*Juillet!$O$58:$O$73)-SUMPRODUCT((Juillet!$M$13:$M$46=$A58)*Juillet!$P$13:$P$46)-SUMPRODUCT((Juillet!$M$58:$M$73=$A58)*Juillet!$P$58:$P$73)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Juillet!$M$86:$M$154=$A58)*Juillet!$O$86:$O$154)-SUMPRODUCT((Juillet!$M$86:$M$154=$A58)*Juillet!$P$86:$P$154)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Juillet!$V$8:$V$76=$A58)*Juillet!$X$8:$X$76)-SUMPRODUCT((Juillet!$V$8:$V$76=$A58)*Juillet!$Y$8:$Y$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Juillet!$V$86:$V$154=$A58)*Juillet!$X$86:$X$154)-SUMPRODUCT((Juillet!$V$8:$V$76=$A58)*Juillet!$Y$8:$Y$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUM(BG58:BM58)","v":{"v":70,"d":"70.00 €"}},{"$f":"SUMPRODUCT((Aout!$D$8:$D$76=$A58)*Aout!$F$8:$F$76)-SUMPRODUCT((Aout!$D$8:$D$76=$A58)*Aout!$G$8:$G$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Aout!$D86:$D$154=$A58)*Aout!$F$86:$F$154)-SUMPRODUCT((Aout!$D86:$D$154=$A58)*Aout!$G$86:$G$154)","v":{"v":70,"d":"70.00 €"}},{"$f":"SUMPRODUCT((Aout!$D$164:$D$232=$A58)*Aout!$F$164:$F$232)-SUMPRODUCT((Aout!$D$164:$D$232=$A58)*Aout!$G$164:$G$232)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Aout!$M$13:$M$46=$A58)*Aout!$O$13:$O$46)+SUMPRODUCT((Aout!$M$58:$M$73=$A58)*Aout!$O$58:$O$73)-SUMPRODUCT((Aout!$M$13:$M$46=$A58)*Aout!$P$13:$P$46)-SUMPRODUCT((Aout!$M$58:$M$73=$A58)*Aout!$P$58:$P$73)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Aout!$M$86:$M$154=$A58)*Aout!$O$86:$O$154)-SUMPRODUCT((Aout!$M$86:$M$154=$A58)*Aout!$P$86:$P$154)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Aout!$V$8:$V$76=$A58)*Aout!$X$8:$X$76)-SUMPRODUCT((Aout!$V$8:$V$76=$A58)*Aout!$Y$8:$Y$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Aout!$V$86:$V$154=$A58)*Aout!$X$86:$X$154)-SUMPRODUCT((Aout!$V$8:$V$76=$A58)*Aout!$Y$8:$Y$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUM(BO58:BU58)","v":{"v":70,"d":"70.00 €"}},{"$f":"SUMPRODUCT((Septembre!$D$8:$D$76=$A58)*Septembre!$F$8:$F$76)-SUMPRODUCT((Septembre!$D$8:$D$76=$A58)*Septembre!$G$8:$G$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Septembre!$D86:$D$154=$A58)*Septembre!$F$86:$F$154)-SUMPRODUCT((Septembre!$D86:$D$154=$A58)*Septembre!$G$86:$G$154)","v":{"v":70,"d":"70.00 €"}},{"$f":"SUMPRODUCT((Septembre!$D$164:$D$232=$A58)*Septembre!$F$164:$F$232)-SUMPRODUCT((Septembre!$D$164:$D$232=$A58)*Septembre!$G$164:$G$232)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Septembre!$M$13:$M$46=$A58)*Septembre!$O$13:$O$46)+SUMPRODUCT((Septembre!$M$58:$M$73=$A58)*Septembre!$O$58:$O$73)-SUMPRODUCT((Septembre!$M$13:$M$46=$A58)*Septembre!$P$13:$P$46)-SUMPRODUCT((Septembre!$M$58:$M$73=$A58)*Septembre!$P$58:$P$73)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Septembre!$M$86:$M$154=$A58)*Septembre!$O$86:$O$154)-SUMPRODUCT((Septembre!$M$86:$M$154=$A58)*Septembre!$P$86:$P$154)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Septembre!$V$8:$V$76=$A58)*Septembre!$X$8:$X$76)-SUMPRODUCT((Septembre!$V$8:$V$76=$A58)*Septembre!$Y$8:$Y$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Septembre!$V$86:$V$154=$A58)*Septembre!$X$86:$X$154)-SUMPRODUCT((Septembre!$V$8:$V$76=$A58)*Septembre!$Y$8:$Y$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUM(BW58:CC58)","v":{"v":70,"d":"70.00 €"}},{"$f":"SUMPRODUCT((Octobre!$D$8:$D$76=$A58)*Octobre!$F$8:$F$76)-SUMPRODUCT((Octobre!$D$8:$D$76=$A58)*Octobre!$G$8:$G$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Octobre!$D86:$D$154=$A58)*Octobre!$F$86:$F$154)-SUMPRODUCT((Octobre!$D86:$D$154=$A58)*Octobre!$G$86:$G$154)","v":{"v":70,"d":"70.00 €"}},{"$f":"SUMPRODUCT((Octobre!$D$164:$D$232=$A58)*Octobre!$F$164:$F$232)-SUMPRODUCT((Octobre!$D$164:$D$232=$A58)*Octobre!$G$164:$G$232)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Octobre!$M$13:$M$46=$A58)*Octobre!$O$13:$O$46)+SUMPRODUCT((Octobre!$M$58:$M$73=$A58)*Octobre!$O$58:$O$73)-SUMPRODUCT((Octobre!$M$13:$M$46=$A58)*Octobre!$P$13:$P$46)-SUMPRODUCT((Octobre!$M$58:$M$73=$A58)*Octobre!$P$58:$P$73)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Octobre!$M$86:$M$154=$A58)*Octobre!$O$86:$O$154)-SUMPRODUCT((Octobre!$M$86:$M$154=$A58)*Octobre!$P$86:$P$154)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Octobre!$V$8:$V$76=$A58)*Octobre!$X$8:$X$76)-SUMPRODUCT((Octobre!$V$8:$V$76=$A58)*Octobre!$Y$8:$Y$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Octobre!$V$86:$V$154=$A58)*Octobre!$X$86:$X$154)-SUMPRODUCT((Octobre!$V$8:$V$76=$A58)*Octobre!$Y$8:$Y$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUM(CE58:CK58)","v":{"v":70,"d":"70.00 €"}},{"$f":"SUMPRODUCT((Novembre!$D$8:$D$76=$A58)*Novembre!$F$8:$F$76)-SUMPRODUCT((Novembre!$D$8:$D$76=$A58)*Novembre!$G$8:$G$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Novembre!$D86:$D$154=$A58)*Novembre!$F$86:$F$154)-SUMPRODUCT((Novembre!$D86:$D$154=$A58)*Novembre!$G$86:$G$154)","v":{"v":70,"d":"70.00 €"}},{"$f":"SUMPRODUCT((Novembre!$D$164:$D$232=$A58)*Novembre!$F$164:$F$232)-SUMPRODUCT((Novembre!$D$164:$D$232=$A58)*Novembre!$G$164:$G$232)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Novembre!$M$13:$M$46=$A58)*Novembre!$O$13:$O$46)+SUMPRODUCT((Novembre!$M$58:$M$73=$A58)*Novembre!$O$58:$O$73)-SUMPRODUCT((Novembre!$M$13:$M$46=$A58)*Novembre!$P$13:$P$46)-SUMPRODUCT((Novembre!$M$58:$M$73=$A58)*Novembre!$P$58:$P$73)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Novembre!$M$86:$M$154=$A58)*Novembre!$O$86:$O$154)-SUMPRODUCT((Novembre!$M$86:$M$154=$A58)*Novembre!$P$86:$P$154)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Novembre!$V$8:$V$76=$A58)*Novembre!$X$8:$X$76)-SUMPRODUCT((Novembre!$V$8:$V$76=$A58)*Novembre!$Y$8:$Y$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Novembre!$V$86:$V$154=$A58)*Novembre!$X$86:$X$154)-SUMPRODUCT((Novembre!$V$8:$V$76=$A58)*Novembre!$Y$8:$Y$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUM(CM58:CS58)","v":{"v":70,"d":"70.00 €"}},{"$f":"SUMPRODUCT((Décembre!$D$8:$D$76=$A58)*Décembre!$F$8:$F$76)-SUMPRODUCT((Décembre!$D$8:$D$76=$A58)*Décembre!$G$8:$G$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Décembre!$D86:$D$154=$A58)*Décembre!$F$86:$F$154)-SUMPRODUCT((Décembre!$D86:$D$154=$A58)*Décembre!$G$86:$G$154)","v":{"v":70,"d":"70.00 €"}},{"$f":"SUMPRODUCT((Décembre!$D$164:$D$232=$A58)*Décembre!$F$164:$F$232)-SUMPRODUCT((Décembre!$D$164:$D$232=$A58)*Décembre!$G$164:$G$232)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Décembre!$M$13:$M$46=$A58)*Décembre!$O$13:$O$46)+SUMPRODUCT((Décembre!$M$58:$M$73=$A58)*Décembre!$O$58:$O$73)-SUMPRODUCT((Décembre!$M$13:$M$46=$A58)*Décembre!$P$13:$P$46)-SUMPRODUCT((Décembre!$M$58:$M$73=$A58)*Décembre!$P$58:$P$73)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Décembre!$M$86:$M$154=$A58)*Décembre!$O$86:$O$154)-SUMPRODUCT((Décembre!$M$86:$M$154=$A58)*Décembre!$P$86:$P$154)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Décembre!$V$8:$V$76=$A58)*Décembre!$X$8:$X$76)-SUMPRODUCT((Décembre!$V$8:$V$76=$A58)*Décembre!$Y$8:$Y$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Décembre!$V$86:$V$154=$A58)*Décembre!$X$86:$X$154)-SUMPRODUCT((Décembre!$V$8:$V$76=$A58)*Décembre!$Y$8:$Y$76)","v":{"v":0,"d":"0.00 €"}}]
["Epargne enfant",{"$f":"SUM(C59:I59)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT(('Janvier '!$D$8:$D$76=$A59)*'Janvier '!$F$8:$F$76)-SUMPRODUCT(('Janvier '!$D$8:$D$76=$A59)*'Janvier '!$G$8:$G$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT(('Janvier '!$D86:$D$154=$A59)*'Janvier '!$F$86:$F$154)-SUMPRODUCT(('Janvier '!$D86:$D$154=$A59)*'Janvier '!$G$86:$G$154)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT(('Janvier '!$D$164:$D$232=$A59)*'Janvier '!$F$164:$F$232)-SUMPRODUCT(('Janvier '!$D$164:$D$232=$A59)*'Janvier '!$G$164:$G$232)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT(('Janvier '!$M$13:$M$46=$A59)*'Janvier '!$O$13:$O$46)+SUMPRODUCT(('Janvier '!$M$58:$M$73=$A59)*'Janvier '!$O$58:$O$73)-SUMPRODUCT(('Janvier '!$M$13:$M$46=$A59)*'Janvier '!$P$13:$P$46)-SUMPRODUCT(('Janvier '!$M$58:$M$73=$A59)*'Janvier '!$P$58:$P$73)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT(('Janvier '!$M$86:$M$154=$A59)*'Janvier '!$O$86:$O$154)-SUMPRODUCT(('Janvier '!$M$86:$M$154=$A59)*'Janvier '!$P$86:$P$154)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT(('Janvier '!$V$8:$V$76=$A59)*'Janvier '!$X$8:$X$76)-SUMPRODUCT(('Janvier '!$V$8:$V$76=$A59)*'Janvier '!$Y$8:$Y$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT(('Janvier '!$V$86:$V$154=$A59)*'Janvier '!$X$86:$X$154)-SUMPRODUCT(('Janvier '!$V$8:$V$76=$A59)*'Janvier '!$Y$8:$Y$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUM(K59:Q59)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Fevrier!$D$8:$D$76=$A59)*Fevrier!$F$8:$F$76)-SUMPRODUCT((Fevrier!$D$8:$D$76=$A59)*Fevrier!$G$8:$G$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Fevrier!$D86:$D$154=$A59)*Fevrier!$F$86:$F$154)-SUMPRODUCT((Fevrier!$D86:$D$154=$A59)*Fevrier!$G$86:$G$154)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Fevrier!$D$164:$D$232=$A59)*Fevrier!$F$164:$F$232)-SUMPRODUCT((Fevrier!$D$164:$D$232=$A59)*Fevrier!$G$164:$G$232)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Fevrier!$M$13:$M$46=$A59)*Fevrier!$O$13:$O$46)+SUMPRODUCT((Fevrier!$M$58:$M$73=$A59)*Fevrier!$O$58:$O$73)-SUMPRODUCT((Fevrier!$M$13:$M$46=$A59)*Fevrier!$P$13:$P$46)-SUMPRODUCT((Fevrier!$M$58:$M$73=$A59)*Fevrier!$P$58:$P$73)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Fevrier!$M$86:$M$154=$A59)*Fevrier!$O$86:$O$154)-SUMPRODUCT((Fevrier!$M$86:$M$154=$A59)*Fevrier!$P$86:$P$154)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Fevrier!$V$8:$V$76=$A59)*Fevrier!$X$8:$X$76)-SUMPRODUCT((Fevrier!$V$8:$V$76=$A59)*Fevrier!$Y$8:$Y$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Fevrier!$V$86:$V$154=$A59)*Fevrier!$X$86:$X$154)-SUMPRODUCT((Fevrier!$V$8:$V$76=$A59)*Fevrier!$Y$8:$Y$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUM(S59:Y59)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Mars!$D$8:$D$76=$A59)*Mars!$F$8:$F$76)-SUMPRODUCT((Mars!$D$8:$D$76=$A59)*Mars!$G$8:$G$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Mars!$D86:$D$154=$A59)*Mars!$F$86:$F$154)-SUMPRODUCT((Mars!$D86:$D$154=$A59)*Mars!$G$86:$G$154)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Mars!$D$164:$D$232=$A59)*Mars!$F$164:$F$232)-SUMPRODUCT((Mars!$D$164:$D$232=$A59)*Mars!$G$164:$G$232)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Mars!$M$13:$M$46=$A59)*Mars!$O$13:$O$46)+SUMPRODUCT((Mars!$M$58:$M$73=$A59)*Mars!$O$58:$O$73)-SUMPRODUCT((Mars!$M$13:$M$46=$A59)*Mars!$P$13:$P$46)-SUMPRODUCT((Mars!$M$58:$M$73=$A59)*Mars!$P$58:$P$73)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Mars!$M$86:$M$154=$A59)*Mars!$O$86:$O$154)-SUMPRODUCT((Mars!$M$86:$M$154=$A59)*Mars!$P$86:$P$154)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Mars!$V$8:$V$76=$A59)*Mars!$X$8:$X$76)-SUMPRODUCT((Mars!$V$8:$V$76=$A59)*Mars!$Y$8:$Y$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Mars!$V$86:$V$154=$A59)*Mars!$X$86:$X$154)-SUMPRODUCT((Mars!$V$8:$V$76=$A59)*Mars!$Y$8:$Y$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUM(AA59:AG59)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Avril!$D$8:$D$76=$A59)*Avril!$F$8:$F$76)-SUMPRODUCT((Avril!$D$8:$D$76=$A59)*Avril!$G$8:$G$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Avril!$D86:$D$154=$A59)*Avril!$F$86:$F$154)-SUMPRODUCT((Avril!$D86:$D$154=$A59)*Avril!$G$86:$G$154)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Avril!$D$164:$D$232=$A59)*Avril!$F$164:$F$232)-SUMPRODUCT((Avril!$D$164:$D$232=$A59)*Avril!$G$164:$G$232)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Avril!$M$13:$M$46=$A59)*Avril!$O$13:$O$46)+SUMPRODUCT((Avril!$M$58:$M$73=$A59)*Avril!$O$58:$O$73)-SUMPRODUCT((Avril!$M$13:$M$46=$A59)*Avril!$P$13:$P$46)-SUMPRODUCT((Avril!$M$58:$M$73=$A59)*Avril!$P$58:$P$73)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Avril!$M$86:$M$154=$A59)*Avril!$O$86:$O$154)-SUMPRODUCT((Avril!$M$86:$M$154=$A59)*Avril!$P$86:$P$154)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Avril!$V$8:$V$76=$A59)*Avril!$X$8:$X$76)-SUMPRODUCT((Avril!$V$8:$V$76=$A59)*Avril!$Y$8:$Y$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Avril!$V$86:$V$154=$A59)*Avril!$X$86:$X$154)-SUMPRODUCT((Avril!$V$8:$V$76=$A59)*Avril!$Y$8:$Y$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUM(AI59:AO59)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Mai!$D$8:$D$76=$A59)*Mai!$F$8:$F$76)-SUMPRODUCT((Mai!$D$8:$D$76=$A59)*Mai!$G$8:$G$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Mai!$D86:$D$154=$A59)*Mai!$F$86:$F$154)-SUMPRODUCT((Mai!$D86:$D$154=$A59)*Mai!$G$86:$G$154)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Mai!$D$164:$D$232=$A59)*Mai!$F$164:$F$232)-SUMPRODUCT((Mai!$D$164:$D$232=$A59)*Mai!$G$164:$G$232)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Mai!$M$13:$M$46=$A59)*Mai!$O$13:$O$46)+SUMPRODUCT((Mai!$M$58:$M$73=$A59)*Mai!$O$58:$O$73)-SUMPRODUCT((Mai!$M$13:$M$46=$A59)*Mai!$P$13:$P$46)-SUMPRODUCT((Mai!$M$58:$M$73=$A59)*Mai!$P$58:$P$73)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Mai!$M$86:$M$154=$A59)*Mai!$O$86:$O$154)-SUMPRODUCT((Mai!$M$86:$M$154=$A59)*Mai!$P$86:$P$154)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Mai!$V$8:$V$76=$A59)*Mai!$X$8:$X$76)-SUMPRODUCT((Mai!$V$8:$V$76=$A59)*Mai!$Y$8:$Y$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Mai!$V$86:$V$154=$A59)*Mai!$X$86:$X$154)-SUMPRODUCT((Mai!$V$8:$V$76=$A59)*Mai!$Y$8:$Y$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUM(AQ59:AW59)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Juin!$D$8:$D$76=$A59)*Juin!$F$8:$F$76)-SUMPRODUCT((Juin!$D$8:$D$76=$A59)*Juin!$G$8:$G$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Juin!$D86:$D$154=$A59)*Juin!$F$86:$F$154)-SUMPRODUCT((Juin!$D86:$D$154=$A59)*Juin!$G$86:$G$154)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Juin!$D$164:$D$232=$A59)*Juin!$F$164:$F$232)-SUMPRODUCT((Juin!$D$164:$D$232=$A59)*Juin!$G$164:$G$232)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Juin!$M$13:$M$46=$A59)*Juin!$O$13:$O$46)+SUMPRODUCT((Juin!$M$58:$M$73=$A59)*Juin!$O$58:$O$73)-SUMPRODUCT((Juin!$M$13:$M$46=$A59)*Juin!$P$13:$P$46)-SUMPRODUCT((Juin!$M$58:$M$73=$A59)*Juin!$P$58:$P$73)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Juin!$M$86:$M$154=$A59)*Juin!$O$86:$O$154)-SUMPRODUCT((Juin!$M$86:$M$154=$A59)*Juin!$P$86:$P$154)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Juin!$V$8:$V$76=$A59)*Juin!$X$8:$X$76)-SUMPRODUCT((Juin!$V$8:$V$76=$A59)*Juin!$Y$8:$Y$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Juin!$V$86:$V$154=$A59)*Juin!$X$86:$X$154)-SUMPRODUCT((Juin!$V$8:$V$76=$A59)*Juin!$Y$8:$Y$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUM(AY59:BE59)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Juillet!$D$8:$D$76=$A59)*Juillet!$F$8:$F$76)-SUMPRODUCT((Juillet!$D$8:$D$76=$A59)*Juillet!$G$8:$G$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Juillet!$D86:$D$154=$A59)*Juillet!$F$86:$F$154)-SUMPRODUCT((Juillet!$D86:$D$154=$A59)*Juillet!$G$86:$G$154)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Juillet!$D$164:$D$232=$A59)*Juillet!$F$164:$F$232)-SUMPRODUCT((Juillet!$D$164:$D$232=$A59)*Juillet!$G$164:$G$232)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Juillet!$M$13:$M$46=$A59)*Juillet!$O$13:$O$46)+SUMPRODUCT((Juillet!$M$58:$M$73=$A59)*Juillet!$O$58:$O$73)-SUMPRODUCT((Juillet!$M$13:$M$46=$A59)*Juillet!$P$13:$P$46)-SUMPRODUCT((Juillet!$M$58:$M$73=$A59)*Juillet!$P$58:$P$73)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Juillet!$M$86:$M$154=$A59)*Juillet!$O$86:$O$154)-SUMPRODUCT((Juillet!$M$86:$M$154=$A59)*Juillet!$P$86:$P$154)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Juillet!$V$8:$V$76=$A59)*Juillet!$X$8:$X$76)-SUMPRODUCT((Juillet!$V$8:$V$76=$A59)*Juillet!$Y$8:$Y$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Juillet!$V$86:$V$154=$A59)*Juillet!$X$86:$X$154)-SUMPRODUCT((Juillet!$V$8:$V$76=$A59)*Juillet!$Y$8:$Y$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUM(BG59:BM59)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Aout!$D$8:$D$76=$A59)*Aout!$F$8:$F$76)-SUMPRODUCT((Aout!$D$8:$D$76=$A59)*Aout!$G$8:$G$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Aout!$D86:$D$154=$A59)*Aout!$F$86:$F$154)-SUMPRODUCT((Aout!$D86:$D$154=$A59)*Aout!$G$86:$G$154)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Aout!$D$164:$D$232=$A59)*Aout!$F$164:$F$232)-SUMPRODUCT((Aout!$D$164:$D$232=$A59)*Aout!$G$164:$G$232)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Aout!$M$13:$M$46=$A59)*Aout!$O$13:$O$46)+SUMPRODUCT((Aout!$M$58:$M$73=$A59)*Aout!$O$58:$O$73)-SUMPRODUCT((Aout!$M$13:$M$46=$A59)*Aout!$P$13:$P$46)-SUMPRODUCT((Aout!$M$58:$M$73=$A59)*Aout!$P$58:$P$73)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Aout!$M$86:$M$154=$A59)*Aout!$O$86:$O$154)-SUMPRODUCT((Aout!$M$86:$M$154=$A59)*Aout!$P$86:$P$154)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Aout!$V$8:$V$76=$A59)*Aout!$X$8:$X$76)-SUMPRODUCT((Aout!$V$8:$V$76=$A59)*Aout!$Y$8:$Y$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Aout!$V$86:$V$154=$A59)*Aout!$X$86:$X$154)-SUMPRODUCT((Aout!$V$8:$V$76=$A59)*Aout!$Y$8:$Y$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUM(BO59:BU59)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Septembre!$D$8:$D$76=$A59)*Septembre!$F$8:$F$76)-SUMPRODUCT((Septembre!$D$8:$D$76=$A59)*Septembre!$G$8:$G$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Septembre!$D86:$D$154=$A59)*Septembre!$F$86:$F$154)-SUMPRODUCT((Septembre!$D86:$D$154=$A59)*Septembre!$G$86:$G$154)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Septembre!$D$164:$D$232=$A59)*Septembre!$F$164:$F$232)-SUMPRODUCT((Septembre!$D$164:$D$232=$A59)*Septembre!$G$164:$G$232)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Septembre!$M$13:$M$46=$A59)*Septembre!$O$13:$O$46)+SUMPRODUCT((Septembre!$M$58:$M$73=$A59)*Septembre!$O$58:$O$73)-SUMPRODUCT((Septembre!$M$13:$M$46=$A59)*Septembre!$P$13:$P$46)-SUMPRODUCT((Septembre!$M$58:$M$73=$A59)*Septembre!$P$58:$P$73)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Septembre!$M$86:$M$154=$A59)*Septembre!$O$86:$O$154)-SUMPRODUCT((Septembre!$M$86:$M$154=$A59)*Septembre!$P$86:$P$154)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Septembre!$V$8:$V$76=$A59)*Septembre!$X$8:$X$76)-SUMPRODUCT((Septembre!$V$8:$V$76=$A59)*Septembre!$Y$8:$Y$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Septembre!$V$86:$V$154=$A59)*Septembre!$X$86:$X$154)-SUMPRODUCT((Septembre!$V$8:$V$76=$A59)*Septembre!$Y$8:$Y$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUM(BW59:CC59)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Octobre!$D$8:$D$76=$A59)*Octobre!$F$8:$F$76)-SUMPRODUCT((Octobre!$D$8:$D$76=$A59)*Octobre!$G$8:$G$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Octobre!$D86:$D$154=$A59)*Octobre!$F$86:$F$154)-SUMPRODUCT((Octobre!$D86:$D$154=$A59)*Octobre!$G$86:$G$154)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Octobre!$D$164:$D$232=$A59)*Octobre!$F$164:$F$232)-SUMPRODUCT((Octobre!$D$164:$D$232=$A59)*Octobre!$G$164:$G$232)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Octobre!$M$13:$M$46=$A59)*Octobre!$O$13:$O$46)+SUMPRODUCT((Octobre!$M$58:$M$73=$A59)*Octobre!$O$58:$O$73)-SUMPRODUCT((Octobre!$M$13:$M$46=$A59)*Octobre!$P$13:$P$46)-SUMPRODUCT((Octobre!$M$58:$M$73=$A59)*Octobre!$P$58:$P$73)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Octobre!$M$86:$M$154=$A59)*Octobre!$O$86:$O$154)-SUMPRODUCT((Octobre!$M$86:$M$154=$A59)*Octobre!$P$86:$P$154)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Octobre!$V$8:$V$76=$A59)*Octobre!$X$8:$X$76)-SUMPRODUCT((Octobre!$V$8:$V$76=$A59)*Octobre!$Y$8:$Y$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Octobre!$V$86:$V$154=$A59)*Octobre!$X$86:$X$154)-SUMPRODUCT((Octobre!$V$8:$V$76=$A59)*Octobre!$Y$8:$Y$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUM(CE59:CK59)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Novembre!$D$8:$D$76=$A59)*Novembre!$F$8:$F$76)-SUMPRODUCT((Novembre!$D$8:$D$76=$A59)*Novembre!$G$8:$G$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Novembre!$D86:$D$154=$A59)*Novembre!$F$86:$F$154)-SUMPRODUCT((Novembre!$D86:$D$154=$A59)*Novembre!$G$86:$G$154)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Novembre!$D$164:$D$232=$A59)*Novembre!$F$164:$F$232)-SUMPRODUCT((Novembre!$D$164:$D$232=$A59)*Novembre!$G$164:$G$232)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Novembre!$M$13:$M$46=$A59)*Novembre!$O$13:$O$46)+SUMPRODUCT((Novembre!$M$58:$M$73=$A59)*Novembre!$O$58:$O$73)-SUMPRODUCT((Novembre!$M$13:$M$46=$A59)*Novembre!$P$13:$P$46)-SUMPRODUCT((Novembre!$M$58:$M$73=$A59)*Novembre!$P$58:$P$73)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Novembre!$M$86:$M$154=$A59)*Novembre!$O$86:$O$154)-SUMPRODUCT((Novembre!$M$86:$M$154=$A59)*Novembre!$P$86:$P$154)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Novembre!$V$8:$V$76=$A59)*Novembre!$X$8:$X$76)-SUMPRODUCT((Novembre!$V$8:$V$76=$A59)*Novembre!$Y$8:$Y$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Novembre!$V$86:$V$154=$A59)*Novembre!$X$86:$X$154)-SUMPRODUCT((Novembre!$V$8:$V$76=$A59)*Novembre!$Y$8:$Y$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUM(CM59:CS59)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Décembre!$D$8:$D$76=$A59)*Décembre!$F$8:$F$76)-SUMPRODUCT((Décembre!$D$8:$D$76=$A59)*Décembre!$G$8:$G$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Décembre!$D86:$D$154=$A59)*Décembre!$F$86:$F$154)-SUMPRODUCT((Décembre!$D86:$D$154=$A59)*Décembre!$G$86:$G$154)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Décembre!$D$164:$D$232=$A59)*Décembre!$F$164:$F$232)-SUMPRODUCT((Décembre!$D$164:$D$232=$A59)*Décembre!$G$164:$G$232)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Décembre!$M$13:$M$46=$A59)*Décembre!$O$13:$O$46)+SUMPRODUCT((Décembre!$M$58:$M$73=$A59)*Décembre!$O$58:$O$73)-SUMPRODUCT((Décembre!$M$13:$M$46=$A59)*Décembre!$P$13:$P$46)-SUMPRODUCT((Décembre!$M$58:$M$73=$A59)*Décembre!$P$58:$P$73)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Décembre!$M$86:$M$154=$A59)*Décembre!$O$86:$O$154)-SUMPRODUCT((Décembre!$M$86:$M$154=$A59)*Décembre!$P$86:$P$154)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Décembre!$V$8:$V$76=$A59)*Décembre!$X$8:$X$76)-SUMPRODUCT((Décembre!$V$8:$V$76=$A59)*Décembre!$Y$8:$Y$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Décembre!$V$86:$V$154=$A59)*Décembre!$X$86:$X$154)-SUMPRODUCT((Décembre!$V$8:$V$76=$A59)*Décembre!$Y$8:$Y$76)","v":{"v":0,"d":"0.00 €"}}]
["Investissement pièces",{"v":0,"d":"0.00 €"},{"$f":"SUMPRODUCT(('Janvier '!$D$8:$D$76=$A60)*'Janvier '!$F$8:$F$76)-SUMPRODUCT(('Janvier '!$D$8:$D$76=$A60)*'Janvier '!$G$8:$G$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT(('Janvier '!$D86:$D$154=$A60)*'Janvier '!$F$86:$F$154)-SUMPRODUCT(('Janvier '!$D86:$D$154=$A60)*'Janvier '!$G$86:$G$154)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT(('Janvier '!$D$164:$D$232=$A60)*'Janvier '!$F$164:$F$232)-SUMPRODUCT(('Janvier '!$D$164:$D$232=$A60)*'Janvier '!$G$164:$G$232)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT(('Janvier '!$M$13:$M$46=$A60)*'Janvier '!$O$13:$O$46)+SUMPRODUCT(('Janvier '!$M$58:$M$73=$A60)*'Janvier '!$O$58:$O$73)-SUMPRODUCT(('Janvier '!$M$13:$M$46=$A60)*'Janvier '!$P$13:$P$46)-SUMPRODUCT(('Janvier '!$M$58:$M$73=$A60)*'Janvier '!$P$58:$P$73)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT(('Janvier '!$M$86:$M$154=$A60)*'Janvier '!$O$86:$O$154)-SUMPRODUCT(('Janvier '!$M$86:$M$154=$A60)*'Janvier '!$P$86:$P$154)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT(('Janvier '!$V$8:$V$76=$A60)*'Janvier '!$X$8:$X$76)-SUMPRODUCT(('Janvier '!$V$8:$V$76=$A60)*'Janvier '!$Y$8:$Y$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT(('Janvier '!$V$86:$V$154=$A60)*'Janvier '!$X$86:$X$154)-SUMPRODUCT(('Janvier '!$V$8:$V$76=$A60)*'Janvier '!$Y$8:$Y$76)","v":{"v":0,"d":"0.00 €"}},{"v":0,"d":"0.00 €"},{"$f":"SUMPRODUCT((Fevrier!$D$8:$D$76=$A60)*Fevrier!$F$8:$F$76)-SUMPRODUCT((Fevrier!$D$8:$D$76=$A60)*Fevrier!$G$8:$G$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Fevrier!$D86:$D$154=$A60)*Fevrier!$F$86:$F$154)-SUMPRODUCT((Fevrier!$D86:$D$154=$A60)*Fevrier!$G$86:$G$154)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Fevrier!$D$164:$D$232=$A60)*Fevrier!$F$164:$F$232)-SUMPRODUCT((Fevrier!$D$164:$D$232=$A60)*Fevrier!$G$164:$G$232)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Fevrier!$M$13:$M$46=$A60)*Fevrier!$O$13:$O$46)+SUMPRODUCT((Fevrier!$M$58:$M$73=$A60)*Fevrier!$O$58:$O$73)-SUMPRODUCT((Fevrier!$M$13:$M$46=$A60)*Fevrier!$P$13:$P$46)-SUMPRODUCT((Fevrier!$M$58:$M$73=$A60)*Fevrier!$P$58:$P$73)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Fevrier!$M$86:$M$154=$A60)*Fevrier!$O$86:$O$154)-SUMPRODUCT((Fevrier!$M$86:$M$154=$A60)*Fevrier!$P$86:$P$154)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Fevrier!$V$8:$V$76=$A60)*Fevrier!$X$8:$X$76)-SUMPRODUCT((Fevrier!$V$8:$V$76=$A60)*Fevrier!$Y$8:$Y$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Fevrier!$V$86:$V$154=$A60)*Fevrier!$X$86:$X$154)-SUMPRODUCT((Fevrier!$V$8:$V$76=$A60)*Fevrier!$Y$8:$Y$76)","v":{"v":0,"d":"0.00 €"}},{"v":0,"d":"0.00 €"},{"$f":"SUMPRODUCT((Mars!$D$8:$D$76=$A60)*Mars!$F$8:$F$76)-SUMPRODUCT((Mars!$D$8:$D$76=$A60)*Mars!$G$8:$G$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Mars!$D86:$D$154=$A60)*Mars!$F$86:$F$154)-SUMPRODUCT((Mars!$D86:$D$154=$A60)*Mars!$G$86:$G$154)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Mars!$D$164:$D$232=$A60)*Mars!$F$164:$F$232)-SUMPRODUCT((Mars!$D$164:$D$232=$A60)*Mars!$G$164:$G$232)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Mars!$M$13:$M$46=$A60)*Mars!$O$13:$O$46)+SUMPRODUCT((Mars!$M$58:$M$73=$A60)*Mars!$O$58:$O$73)-SUMPRODUCT((Mars!$M$13:$M$46=$A60)*Mars!$P$13:$P$46)-SUMPRODUCT((Mars!$M$58:$M$73=$A60)*Mars!$P$58:$P$73)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Mars!$M$86:$M$154=$A60)*Mars!$O$86:$O$154)-SUMPRODUCT((Mars!$M$86:$M$154=$A60)*Mars!$P$86:$P$154)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Mars!$V$8:$V$76=$A60)*Mars!$X$8:$X$76)-SUMPRODUCT((Mars!$V$8:$V$76=$A60)*Mars!$Y$8:$Y$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Mars!$V$86:$V$154=$A60)*Mars!$X$86:$X$154)-SUMPRODUCT((Mars!$V$8:$V$76=$A60)*Mars!$Y$8:$Y$76)","v":{"v":0,"d":"0.00 €"}},{"v":0,"d":"0.00 €"},{"$f":"SUMPRODUCT((Avril!$D$8:$D$76=$A60)*Avril!$F$8:$F$76)-SUMPRODUCT((Avril!$D$8:$D$76=$A60)*Avril!$G$8:$G$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Avril!$D86:$D$154=$A60)*Avril!$F$86:$F$154)-SUMPRODUCT((Avril!$D86:$D$154=$A60)*Avril!$G$86:$G$154)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Avril!$D$164:$D$232=$A60)*Avril!$F$164:$F$232)-SUMPRODUCT((Avril!$D$164:$D$232=$A60)*Avril!$G$164:$G$232)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Avril!$M$13:$M$46=$A60)*Avril!$O$13:$O$46)+SUMPRODUCT((Avril!$M$58:$M$73=$A60)*Avril!$O$58:$O$73)-SUMPRODUCT((Avril!$M$13:$M$46=$A60)*Avril!$P$13:$P$46)-SUMPRODUCT((Avril!$M$58:$M$73=$A60)*Avril!$P$58:$P$73)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Avril!$M$86:$M$154=$A60)*Avril!$O$86:$O$154)-SUMPRODUCT((Avril!$M$86:$M$154=$A60)*Avril!$P$86:$P$154)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Avril!$V$8:$V$76=$A60)*Avril!$X$8:$X$76)-SUMPRODUCT((Avril!$V$8:$V$76=$A60)*Avril!$Y$8:$Y$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Avril!$V$86:$V$154=$A60)*Avril!$X$86:$X$154)-SUMPRODUCT((Avril!$V$8:$V$76=$A60)*Avril!$Y$8:$Y$76)","v":{"v":0,"d":"0.00 €"}},{"v":0,"d":"0.00 €"},{"$f":"SUMPRODUCT((Mai!$D$8:$D$76=$A60)*Mai!$F$8:$F$76)-SUMPRODUCT((Mai!$D$8:$D$76=$A60)*Mai!$G$8:$G$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Mai!$D86:$D$154=$A60)*Mai!$F$86:$F$154)-SUMPRODUCT((Mai!$D86:$D$154=$A60)*Mai!$G$86:$G$154)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Mai!$D$164:$D$232=$A60)*Mai!$F$164:$F$232)-SUMPRODUCT((Mai!$D$164:$D$232=$A60)*Mai!$G$164:$G$232)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Mai!$M$13:$M$46=$A60)*Mai!$O$13:$O$46)+SUMPRODUCT((Mai!$M$58:$M$73=$A60)*Mai!$O$58:$O$73)-SUMPRODUCT((Mai!$M$13:$M$46=$A60)*Mai!$P$13:$P$46)-SUMPRODUCT((Mai!$M$58:$M$73=$A60)*Mai!$P$58:$P$73)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Mai!$M$86:$M$154=$A60)*Mai!$O$86:$O$154)-SUMPRODUCT((Mai!$M$86:$M$154=$A60)*Mai!$P$86:$P$154)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Mai!$V$8:$V$76=$A60)*Mai!$X$8:$X$76)-SUMPRODUCT((Mai!$V$8:$V$76=$A60)*Mai!$Y$8:$Y$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Mai!$V$86:$V$154=$A60)*Mai!$X$86:$X$154)-SUMPRODUCT((Mai!$V$8:$V$76=$A60)*Mai!$Y$8:$Y$76)","v":{"v":0,"d":"0.00 €"}},{"v":0,"d":"0.00 €"},{"$f":"SUMPRODUCT((Juin!$D$8:$D$76=$A60)*Juin!$F$8:$F$76)-SUMPRODUCT((Juin!$D$8:$D$76=$A60)*Juin!$G$8:$G$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Juin!$D86:$D$154=$A60)*Juin!$F$86:$F$154)-SUMPRODUCT((Juin!$D86:$D$154=$A60)*Juin!$G$86:$G$154)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Juin!$D$164:$D$232=$A60)*Juin!$F$164:$F$232)-SUMPRODUCT((Juin!$D$164:$D$232=$A60)*Juin!$G$164:$G$232)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Juin!$M$13:$M$46=$A60)*Juin!$O$13:$O$46)+SUMPRODUCT((Juin!$M$58:$M$73=$A60)*Juin!$O$58:$O$73)-SUMPRODUCT((Juin!$M$13:$M$46=$A60)*Juin!$P$13:$P$46)-SUMPRODUCT((Juin!$M$58:$M$73=$A60)*Juin!$P$58:$P$73)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Juin!$M$86:$M$154=$A60)*Juin!$O$86:$O$154)-SUMPRODUCT((Juin!$M$86:$M$154=$A60)*Juin!$P$86:$P$154)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Juin!$V$8:$V$76=$A60)*Juin!$X$8:$X$76)-SUMPRODUCT((Juin!$V$8:$V$76=$A60)*Juin!$Y$8:$Y$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Juin!$V$86:$V$154=$A60)*Juin!$X$86:$X$154)-SUMPRODUCT((Juin!$V$8:$V$76=$A60)*Juin!$Y$8:$Y$76)","v":{"v":0,"d":"0.00 €"}},{"v":0,"d":"0.00 €"},{"$f":"SUMPRODUCT((Juillet!$D$8:$D$76=$A60)*Juillet!$F$8:$F$76)-SUMPRODUCT((Juillet!$D$8:$D$76=$A60)*Juillet!$G$8:$G$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Juillet!$D86:$D$154=$A60)*Juillet!$F$86:$F$154)-SUMPRODUCT((Juillet!$D86:$D$154=$A60)*Juillet!$G$86:$G$154)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Juillet!$D$164:$D$232=$A60)*Juillet!$F$164:$F$232)-SUMPRODUCT((Juillet!$D$164:$D$232=$A60)*Juillet!$G$164:$G$232)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Juillet!$M$13:$M$46=$A60)*Juillet!$O$13:$O$46)+SUMPRODUCT((Juillet!$M$58:$M$73=$A60)*Juillet!$O$58:$O$73)-SUMPRODUCT((Juillet!$M$13:$M$46=$A60)*Juillet!$P$13:$P$46)-SUMPRODUCT((Juillet!$M$58:$M$73=$A60)*Juillet!$P$58:$P$73)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Juillet!$M$86:$M$154=$A60)*Juillet!$O$86:$O$154)-SUMPRODUCT((Juillet!$M$86:$M$154=$A60)*Juillet!$P$86:$P$154)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Juillet!$V$8:$V$76=$A60)*Juillet!$X$8:$X$76)-SUMPRODUCT((Juillet!$V$8:$V$76=$A60)*Juillet!$Y$8:$Y$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Juillet!$V$86:$V$154=$A60)*Juillet!$X$86:$X$154)-SUMPRODUCT((Juillet!$V$8:$V$76=$A60)*Juillet!$Y$8:$Y$76)","v":{"v":0,"d":"0.00 €"}},{"v":0,"d":"0.00 €"},{"$f":"SUMPRODUCT((Aout!$D$8:$D$76=$A60)*Aout!$F$8:$F$76)-SUMPRODUCT((Aout!$D$8:$D$76=$A60)*Aout!$G$8:$G$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Aout!$D86:$D$154=$A60)*Aout!$F$86:$F$154)-SUMPRODUCT((Aout!$D86:$D$154=$A60)*Aout!$G$86:$G$154)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Aout!$D$164:$D$232=$A60)*Aout!$F$164:$F$232)-SUMPRODUCT((Aout!$D$164:$D$232=$A60)*Aout!$G$164:$G$232)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Aout!$M$13:$M$46=$A60)*Aout!$O$13:$O$46)+SUMPRODUCT((Aout!$M$58:$M$73=$A60)*Aout!$O$58:$O$73)-SUMPRODUCT((Aout!$M$13:$M$46=$A60)*Aout!$P$13:$P$46)-SUMPRODUCT((Aout!$M$58:$M$73=$A60)*Aout!$P$58:$P$73)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Aout!$M$86:$M$154=$A60)*Aout!$O$86:$O$154)-SUMPRODUCT((Aout!$M$86:$M$154=$A60)*Aout!$P$86:$P$154)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Aout!$V$8:$V$76=$A60)*Aout!$X$8:$X$76)-SUMPRODUCT((Aout!$V$8:$V$76=$A60)*Aout!$Y$8:$Y$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Aout!$V$86:$V$154=$A60)*Aout!$X$86:$X$154)-SUMPRODUCT((Aout!$V$8:$V$76=$A60)*Aout!$Y$8:$Y$76)","v":{"v":0,"d":"0.00 €"}},{"v":0,"d":"0.00 €"},{"$f":"SUMPRODUCT((Septembre!$D$8:$D$76=$A60)*Septembre!$F$8:$F$76)-SUMPRODUCT((Septembre!$D$8:$D$76=$A60)*Septembre!$G$8:$G$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Septembre!$D86:$D$154=$A60)*Septembre!$F$86:$F$154)-SUMPRODUCT((Septembre!$D86:$D$154=$A60)*Septembre!$G$86:$G$154)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Septembre!$D$164:$D$232=$A60)*Septembre!$F$164:$F$232)-SUMPRODUCT((Septembre!$D$164:$D$232=$A60)*Septembre!$G$164:$G$232)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Septembre!$M$13:$M$46=$A60)*Septembre!$O$13:$O$46)+SUMPRODUCT((Septembre!$M$58:$M$73=$A60)*Septembre!$O$58:$O$73)-SUMPRODUCT((Septembre!$M$13:$M$46=$A60)*Septembre!$P$13:$P$46)-SUMPRODUCT((Septembre!$M$58:$M$73=$A60)*Septembre!$P$58:$P$73)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Septembre!$M$86:$M$154=$A60)*Septembre!$O$86:$O$154)-SUMPRODUCT((Septembre!$M$86:$M$154=$A60)*Septembre!$P$86:$P$154)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Septembre!$V$8:$V$76=$A60)*Septembre!$X$8:$X$76)-SUMPRODUCT((Septembre!$V$8:$V$76=$A60)*Septembre!$Y$8:$Y$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Septembre!$V$86:$V$154=$A60)*Septembre!$X$86:$X$154)-SUMPRODUCT((Septembre!$V$8:$V$76=$A60)*Septembre!$Y$8:$Y$76)","v":{"v":0,"d":"0.00 €"}},{"v":0,"d":"0.00 €"},{"$f":"SUMPRODUCT((Octobre!$D$8:$D$76=$A60)*Octobre!$F$8:$F$76)-SUMPRODUCT((Octobre!$D$8:$D$76=$A60)*Octobre!$G$8:$G$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Octobre!$D86:$D$154=$A60)*Octobre!$F$86:$F$154)-SUMPRODUCT((Octobre!$D86:$D$154=$A60)*Octobre!$G$86:$G$154)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Octobre!$D$164:$D$232=$A60)*Octobre!$F$164:$F$232)-SUMPRODUCT((Octobre!$D$164:$D$232=$A60)*Octobre!$G$164:$G$232)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Octobre!$M$13:$M$46=$A60)*Octobre!$O$13:$O$46)+SUMPRODUCT((Octobre!$M$58:$M$73=$A60)*Octobre!$O$58:$O$73)-SUMPRODUCT((Octobre!$M$13:$M$46=$A60)*Octobre!$P$13:$P$46)-SUMPRODUCT((Octobre!$M$58:$M$73=$A60)*Octobre!$P$58:$P$73)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Octobre!$M$86:$M$154=$A60)*Octobre!$O$86:$O$154)-SUMPRODUCT((Octobre!$M$86:$M$154=$A60)*Octobre!$P$86:$P$154)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Octobre!$V$8:$V$76=$A60)*Octobre!$X$8:$X$76)-SUMPRODUCT((Octobre!$V$8:$V$76=$A60)*Octobre!$Y$8:$Y$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Octobre!$V$86:$V$154=$A60)*Octobre!$X$86:$X$154)-SUMPRODUCT((Octobre!$V$8:$V$76=$A60)*Octobre!$Y$8:$Y$76)","v":{"v":0,"d":"0.00 €"}},{"v":0,"d":"0.00 €"},{"$f":"SUMPRODUCT((Novembre!$D$8:$D$76=$A60)*Novembre!$F$8:$F$76)-SUMPRODUCT((Novembre!$D$8:$D$76=$A60)*Novembre!$G$8:$G$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Novembre!$D86:$D$154=$A60)*Novembre!$F$86:$F$154)-SUMPRODUCT((Novembre!$D86:$D$154=$A60)*Novembre!$G$86:$G$154)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Novembre!$D$164:$D$232=$A60)*Novembre!$F$164:$F$232)-SUMPRODUCT((Novembre!$D$164:$D$232=$A60)*Novembre!$G$164:$G$232)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Novembre!$M$13:$M$46=$A60)*Novembre!$O$13:$O$46)+SUMPRODUCT((Novembre!$M$58:$M$73=$A60)*Novembre!$O$58:$O$73)-SUMPRODUCT((Novembre!$M$13:$M$46=$A60)*Novembre!$P$13:$P$46)-SUMPRODUCT((Novembre!$M$58:$M$73=$A60)*Novembre!$P$58:$P$73)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Novembre!$M$86:$M$154=$A60)*Novembre!$O$86:$O$154)-SUMPRODUCT((Novembre!$M$86:$M$154=$A60)*Novembre!$P$86:$P$154)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Novembre!$V$8:$V$76=$A60)*Novembre!$X$8:$X$76)-SUMPRODUCT((Novembre!$V$8:$V$76=$A60)*Novembre!$Y$8:$Y$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Novembre!$V$86:$V$154=$A60)*Novembre!$X$86:$X$154)-SUMPRODUCT((Novembre!$V$8:$V$76=$A60)*Novembre!$Y$8:$Y$76)","v":{"v":0,"d":"0.00 €"}},{"v":0,"d":"0.00 €"},{"$f":"SUMPRODUCT((Décembre!$D$8:$D$76=$A60)*Décembre!$F$8:$F$76)-SUMPRODUCT((Décembre!$D$8:$D$76=$A60)*Décembre!$G$8:$G$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Décembre!$D86:$D$154=$A60)*Décembre!$F$86:$F$154)-SUMPRODUCT((Décembre!$D86:$D$154=$A60)*Décembre!$G$86:$G$154)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Décembre!$D$164:$D$232=$A60)*Décembre!$F$164:$F$232)-SUMPRODUCT((Décembre!$D$164:$D$232=$A60)*Décembre!$G$164:$G$232)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Décembre!$M$13:$M$46=$A60)*Décembre!$O$13:$O$46)+SUMPRODUCT((Décembre!$M$58:$M$73=$A60)*Décembre!$O$58:$O$73)-SUMPRODUCT((Décembre!$M$13:$M$46=$A60)*Décembre!$P$13:$P$46)-SUMPRODUCT((Décembre!$M$58:$M$73=$A60)*Décembre!$P$58:$P$73)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Décembre!$M$86:$M$154=$A60)*Décembre!$O$86:$O$154)-SUMPRODUCT((Décembre!$M$86:$M$154=$A60)*Décembre!$P$86:$P$154)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Décembre!$V$8:$V$76=$A60)*Décembre!$X$8:$X$76)-SUMPRODUCT((Décembre!$V$8:$V$76=$A60)*Décembre!$Y$8:$Y$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Décembre!$V$86:$V$154=$A60)*Décembre!$X$86:$X$154)-SUMPRODUCT((Décembre!$V$8:$V$76=$A60)*Décembre!$Y$8:$Y$76)","v":{"v":0,"d":"0.00 €"}}]
["Stock mapie",{"v":0,"d":"0.00 €"},{"$f":"SUMPRODUCT(('Janvier '!$D$8:$D$76=$A61)*'Janvier '!$F$8:$F$76)-SUMPRODUCT(('Janvier '!$D$8:$D$76=$A61)*'Janvier '!$G$8:$G$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT(('Janvier '!$D86:$D$154=$A61)*'Janvier '!$F$86:$F$154)-SUMPRODUCT(('Janvier '!$D86:$D$154=$A61)*'Janvier '!$G$86:$G$154)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT(('Janvier '!$D$164:$D$232=$A61)*'Janvier '!$F$164:$F$232)-SUMPRODUCT(('Janvier '!$D$164:$D$232=$A61)*'Janvier '!$G$164:$G$232)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT(('Janvier '!$M$13:$M$46=$A61)*'Janvier '!$O$13:$O$46)+SUMPRODUCT(('Janvier '!$M$58:$M$73=$A61)*'Janvier '!$O$58:$O$73)-SUMPRODUCT(('Janvier '!$M$13:$M$46=$A61)*'Janvier '!$P$13:$P$46)-SUMPRODUCT(('Janvier '!$M$58:$M$73=$A61)*'Janvier '!$P$58:$P$73)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT(('Janvier '!$M$86:$M$154=$A61)*'Janvier '!$O$86:$O$154)-SUMPRODUCT(('Janvier '!$M$86:$M$154=$A61)*'Janvier '!$P$86:$P$154)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT(('Janvier '!$V$8:$V$76=$A61)*'Janvier '!$X$8:$X$76)-SUMPRODUCT(('Janvier '!$V$8:$V$76=$A61)*'Janvier '!$Y$8:$Y$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT(('Janvier '!$V$86:$V$154=$A61)*'Janvier '!$X$86:$X$154)-SUMPRODUCT(('Janvier '!$V$8:$V$76=$A61)*'Janvier '!$Y$8:$Y$76)","v":{"v":0,"d":"0.00 €"}},{"v":0,"d":"0.00 €"},{"$f":"SUMPRODUCT((Fevrier!$D$8:$D$76=$A61)*Fevrier!$F$8:$F$76)-SUMPRODUCT((Fevrier!$D$8:$D$76=$A61)*Fevrier!$G$8:$G$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Fevrier!$D86:$D$154=$A61)*Fevrier!$F$86:$F$154)-SUMPRODUCT((Fevrier!$D86:$D$154=$A61)*Fevrier!$G$86:$G$154)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Fevrier!$D$164:$D$232=$A61)*Fevrier!$F$164:$F$232)-SUMPRODUCT((Fevrier!$D$164:$D$232=$A61)*Fevrier!$G$164:$G$232)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Fevrier!$M$13:$M$46=$A61)*Fevrier!$O$13:$O$46)+SUMPRODUCT((Fevrier!$M$58:$M$73=$A61)*Fevrier!$O$58:$O$73)-SUMPRODUCT((Fevrier!$M$13:$M$46=$A61)*Fevrier!$P$13:$P$46)-SUMPRODUCT((Fevrier!$M$58:$M$73=$A61)*Fevrier!$P$58:$P$73)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Fevrier!$M$86:$M$154=$A61)*Fevrier!$O$86:$O$154)-SUMPRODUCT((Fevrier!$M$86:$M$154=$A61)*Fevrier!$P$86:$P$154)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Fevrier!$V$8:$V$76=$A61)*Fevrier!$X$8:$X$76)-SUMPRODUCT((Fevrier!$V$8:$V$76=$A61)*Fevrier!$Y$8:$Y$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Fevrier!$V$86:$V$154=$A61)*Fevrier!$X$86:$X$154)-SUMPRODUCT((Fevrier!$V$8:$V$76=$A61)*Fevrier!$Y$8:$Y$76)","v":{"v":0,"d":"0.00 €"}},{"v":0,"d":"0.00 €"},{"$f":"SUMPRODUCT((Mars!$D$8:$D$76=$A61)*Mars!$F$8:$F$76)-SUMPRODUCT((Mars!$D$8:$D$76=$A61)*Mars!$G$8:$G$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Mars!$D86:$D$154=$A61)*Mars!$F$86:$F$154)-SUMPRODUCT((Mars!$D86:$D$154=$A61)*Mars!$G$86:$G$154)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Mars!$D$164:$D$232=$A61)*Mars!$F$164:$F$232)-SUMPRODUCT((Mars!$D$164:$D$232=$A61)*Mars!$G$164:$G$232)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Mars!$M$13:$M$46=$A61)*Mars!$O$13:$O$46)+SUMPRODUCT((Mars!$M$58:$M$73=$A61)*Mars!$O$58:$O$73)-SUMPRODUCT((Mars!$M$13:$M$46=$A61)*Mars!$P$13:$P$46)-SUMPRODUCT((Mars!$M$58:$M$73=$A61)*Mars!$P$58:$P$73)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Mars!$M$86:$M$154=$A61)*Mars!$O$86:$O$154)-SUMPRODUCT((Mars!$M$86:$M$154=$A61)*Mars!$P$86:$P$154)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Mars!$V$8:$V$76=$A61)*Mars!$X$8:$X$76)-SUMPRODUCT((Mars!$V$8:$V$76=$A61)*Mars!$Y$8:$Y$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Mars!$V$86:$V$154=$A61)*Mars!$X$86:$X$154)-SUMPRODUCT((Mars!$V$8:$V$76=$A61)*Mars!$Y$8:$Y$76)","v":{"v":0,"d":"0.00 €"}},{"v":0,"d":"0.00 €"},{"$f":"SUMPRODUCT((Avril!$D$8:$D$76=$A61)*Avril!$F$8:$F$76)-SUMPRODUCT((Avril!$D$8:$D$76=$A61)*Avril!$G$8:$G$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Avril!$D86:$D$154=$A61)*Avril!$F$86:$F$154)-SUMPRODUCT((Avril!$D86:$D$154=$A61)*Avril!$G$86:$G$154)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Avril!$D$164:$D$232=$A61)*Avril!$F$164:$F$232)-SUMPRODUCT((Avril!$D$164:$D$232=$A61)*Avril!$G$164:$G$232)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Avril!$M$13:$M$46=$A61)*Avril!$O$13:$O$46)+SUMPRODUCT((Avril!$M$58:$M$73=$A61)*Avril!$O$58:$O$73)-SUMPRODUCT((Avril!$M$13:$M$46=$A61)*Avril!$P$13:$P$46)-SUMPRODUCT((Avril!$M$58:$M$73=$A61)*Avril!$P$58:$P$73)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Avril!$M$86:$M$154=$A61)*Avril!$O$86:$O$154)-SUMPRODUCT((Avril!$M$86:$M$154=$A61)*Avril!$P$86:$P$154)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Avril!$V$8:$V$76=$A61)*Avril!$X$8:$X$76)-SUMPRODUCT((Avril!$V$8:$V$76=$A61)*Avril!$Y$8:$Y$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Avril!$V$86:$V$154=$A61)*Avril!$X$86:$X$154)-SUMPRODUCT((Avril!$V$8:$V$76=$A61)*Avril!$Y$8:$Y$76)","v":{"v":0,"d":"0.00 €"}},{"v":0,"d":"0.00 €"},{"$f":"SUMPRODUCT((Mai!$D$8:$D$76=$A61)*Mai!$F$8:$F$76)-SUMPRODUCT((Mai!$D$8:$D$76=$A61)*Mai!$G$8:$G$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Mai!$D86:$D$154=$A61)*Mai!$F$86:$F$154)-SUMPRODUCT((Mai!$D86:$D$154=$A61)*Mai!$G$86:$G$154)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Mai!$D$164:$D$232=$A61)*Mai!$F$164:$F$232)-SUMPRODUCT((Mai!$D$164:$D$232=$A61)*Mai!$G$164:$G$232)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Mai!$M$13:$M$46=$A61)*Mai!$O$13:$O$46)+SUMPRODUCT((Mai!$M$58:$M$73=$A61)*Mai!$O$58:$O$73)-SUMPRODUCT((Mai!$M$13:$M$46=$A61)*Mai!$P$13:$P$46)-SUMPRODUCT((Mai!$M$58:$M$73=$A61)*Mai!$P$58:$P$73)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Mai!$M$86:$M$154=$A61)*Mai!$O$86:$O$154)-SUMPRODUCT((Mai!$M$86:$M$154=$A61)*Mai!$P$86:$P$154)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Mai!$V$8:$V$76=$A61)*Mai!$X$8:$X$76)-SUMPRODUCT((Mai!$V$8:$V$76=$A61)*Mai!$Y$8:$Y$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Mai!$V$86:$V$154=$A61)*Mai!$X$86:$X$154)-SUMPRODUCT((Mai!$V$8:$V$76=$A61)*Mai!$Y$8:$Y$76)","v":{"v":0,"d":"0.00 €"}},{"v":0,"d":"0.00 €"},{"$f":"SUMPRODUCT((Juin!$D$8:$D$76=$A61)*Juin!$F$8:$F$76)-SUMPRODUCT((Juin!$D$8:$D$76=$A61)*Juin!$G$8:$G$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Juin!$D86:$D$154=$A61)*Juin!$F$86:$F$154)-SUMPRODUCT((Juin!$D86:$D$154=$A61)*Juin!$G$86:$G$154)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Juin!$D$164:$D$232=$A61)*Juin!$F$164:$F$232)-SUMPRODUCT((Juin!$D$164:$D$232=$A61)*Juin!$G$164:$G$232)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Juin!$M$13:$M$46=$A61)*Juin!$O$13:$O$46)+SUMPRODUCT((Juin!$M$58:$M$73=$A61)*Juin!$O$58:$O$73)-SUMPRODUCT((Juin!$M$13:$M$46=$A61)*Juin!$P$13:$P$46)-SUMPRODUCT((Juin!$M$58:$M$73=$A61)*Juin!$P$58:$P$73)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Juin!$M$86:$M$154=$A61)*Juin!$O$86:$O$154)-SUMPRODUCT((Juin!$M$86:$M$154=$A61)*Juin!$P$86:$P$154)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Juin!$V$8:$V$76=$A61)*Juin!$X$8:$X$76)-SUMPRODUCT((Juin!$V$8:$V$76=$A61)*Juin!$Y$8:$Y$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Juin!$V$86:$V$154=$A61)*Juin!$X$86:$X$154)-SUMPRODUCT((Juin!$V$8:$V$76=$A61)*Juin!$Y$8:$Y$76)","v":{"v":0,"d":"0.00 €"}},{"v":0,"d":"0.00 €"},{"$f":"SUMPRODUCT((Juillet!$D$8:$D$76=$A61)*Juillet!$F$8:$F$76)-SUMPRODUCT((Juillet!$D$8:$D$76=$A61)*Juillet!$G$8:$G$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Juillet!$D86:$D$154=$A61)*Juillet!$F$86:$F$154)-SUMPRODUCT((Juillet!$D86:$D$154=$A61)*Juillet!$G$86:$G$154)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Juillet!$D$164:$D$232=$A61)*Juillet!$F$164:$F$232)-SUMPRODUCT((Juillet!$D$164:$D$232=$A61)*Juillet!$G$164:$G$232)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Juillet!$M$13:$M$46=$A61)*Juillet!$O$13:$O$46)+SUMPRODUCT((Juillet!$M$58:$M$73=$A61)*Juillet!$O$58:$O$73)-SUMPRODUCT((Juillet!$M$13:$M$46=$A61)*Juillet!$P$13:$P$46)-SUMPRODUCT((Juillet!$M$58:$M$73=$A61)*Juillet!$P$58:$P$73)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Juillet!$M$86:$M$154=$A61)*Juillet!$O$86:$O$154)-SUMPRODUCT((Juillet!$M$86:$M$154=$A61)*Juillet!$P$86:$P$154)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Juillet!$V$8:$V$76=$A61)*Juillet!$X$8:$X$76)-SUMPRODUCT((Juillet!$V$8:$V$76=$A61)*Juillet!$Y$8:$Y$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Juillet!$V$86:$V$154=$A61)*Juillet!$X$86:$X$154)-SUMPRODUCT((Juillet!$V$8:$V$76=$A61)*Juillet!$Y$8:$Y$76)","v":{"v":0,"d":"0.00 €"}},{"v":0,"d":"0.00 €"},{"$f":"SUMPRODUCT((Aout!$D$8:$D$76=$A61)*Aout!$F$8:$F$76)-SUMPRODUCT((Aout!$D$8:$D$76=$A61)*Aout!$G$8:$G$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Aout!$D86:$D$154=$A61)*Aout!$F$86:$F$154)-SUMPRODUCT((Aout!$D86:$D$154=$A61)*Aout!$G$86:$G$154)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Aout!$D$164:$D$232=$A61)*Aout!$F$164:$F$232)-SUMPRODUCT((Aout!$D$164:$D$232=$A61)*Aout!$G$164:$G$232)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Aout!$M$13:$M$46=$A61)*Aout!$O$13:$O$46)+SUMPRODUCT((Aout!$M$58:$M$73=$A61)*Aout!$O$58:$O$73)-SUMPRODUCT((Aout!$M$13:$M$46=$A61)*Aout!$P$13:$P$46)-SUMPRODUCT((Aout!$M$58:$M$73=$A61)*Aout!$P$58:$P$73)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Aout!$M$86:$M$154=$A61)*Aout!$O$86:$O$154)-SUMPRODUCT((Aout!$M$86:$M$154=$A61)*Aout!$P$86:$P$154)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Aout!$V$8:$V$76=$A61)*Aout!$X$8:$X$76)-SUMPRODUCT((Aout!$V$8:$V$76=$A61)*Aout!$Y$8:$Y$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Aout!$V$86:$V$154=$A61)*Aout!$X$86:$X$154)-SUMPRODUCT((Aout!$V$8:$V$76=$A61)*Aout!$Y$8:$Y$76)","v":{"v":0,"d":"0.00 €"}},{"v":0,"d":"0.00 €"},{"$f":"SUMPRODUCT((Septembre!$D$8:$D$76=$A61)*Septembre!$F$8:$F$76)-SUMPRODUCT((Septembre!$D$8:$D$76=$A61)*Septembre!$G$8:$G$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Septembre!$D86:$D$154=$A61)*Septembre!$F$86:$F$154)-SUMPRODUCT((Septembre!$D86:$D$154=$A61)*Septembre!$G$86:$G$154)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Septembre!$D$164:$D$232=$A61)*Septembre!$F$164:$F$232)-SUMPRODUCT((Septembre!$D$164:$D$232=$A61)*Septembre!$G$164:$G$232)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Septembre!$M$13:$M$46=$A61)*Septembre!$O$13:$O$46)+SUMPRODUCT((Septembre!$M$58:$M$73=$A61)*Septembre!$O$58:$O$73)-SUMPRODUCT((Septembre!$M$13:$M$46=$A61)*Septembre!$P$13:$P$46)-SUMPRODUCT((Septembre!$M$58:$M$73=$A61)*Septembre!$P$58:$P$73)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Septembre!$M$86:$M$154=$A61)*Septembre!$O$86:$O$154)-SUMPRODUCT((Septembre!$M$86:$M$154=$A61)*Septembre!$P$86:$P$154)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Septembre!$V$8:$V$76=$A61)*Septembre!$X$8:$X$76)-SUMPRODUCT((Septembre!$V$8:$V$76=$A61)*Septembre!$Y$8:$Y$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Septembre!$V$86:$V$154=$A61)*Septembre!$X$86:$X$154)-SUMPRODUCT((Septembre!$V$8:$V$76=$A61)*Septembre!$Y$8:$Y$76)","v":{"v":0,"d":"0.00 €"}},{"v":0,"d":"0.00 €"},{"$f":"SUMPRODUCT((Octobre!$D$8:$D$76=$A61)*Octobre!$F$8:$F$76)-SUMPRODUCT((Octobre!$D$8:$D$76=$A61)*Octobre!$G$8:$G$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Octobre!$D86:$D$154=$A61)*Octobre!$F$86:$F$154)-SUMPRODUCT((Octobre!$D86:$D$154=$A61)*Octobre!$G$86:$G$154)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Octobre!$D$164:$D$232=$A61)*Octobre!$F$164:$F$232)-SUMPRODUCT((Octobre!$D$164:$D$232=$A61)*Octobre!$G$164:$G$232)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Octobre!$M$13:$M$46=$A61)*Octobre!$O$13:$O$46)+SUMPRODUCT((Octobre!$M$58:$M$73=$A61)*Octobre!$O$58:$O$73)-SUMPRODUCT((Octobre!$M$13:$M$46=$A61)*Octobre!$P$13:$P$46)-SUMPRODUCT((Octobre!$M$58:$M$73=$A61)*Octobre!$P$58:$P$73)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Octobre!$M$86:$M$154=$A61)*Octobre!$O$86:$O$154)-SUMPRODUCT((Octobre!$M$86:$M$154=$A61)*Octobre!$P$86:$P$154)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Octobre!$V$8:$V$76=$A61)*Octobre!$X$8:$X$76)-SUMPRODUCT((Octobre!$V$8:$V$76=$A61)*Octobre!$Y$8:$Y$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Octobre!$V$86:$V$154=$A61)*Octobre!$X$86:$X$154)-SUMPRODUCT((Octobre!$V$8:$V$76=$A61)*Octobre!$Y$8:$Y$76)","v":{"v":0,"d":"0.00 €"}},{"v":0,"d":"0.00 €"},{"$f":"SUMPRODUCT((Novembre!$D$8:$D$76=$A61)*Novembre!$F$8:$F$76)-SUMPRODUCT((Novembre!$D$8:$D$76=$A61)*Novembre!$G$8:$G$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Novembre!$D86:$D$154=$A61)*Novembre!$F$86:$F$154)-SUMPRODUCT((Novembre!$D86:$D$154=$A61)*Novembre!$G$86:$G$154)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Novembre!$D$164:$D$232=$A61)*Novembre!$F$164:$F$232)-SUMPRODUCT((Novembre!$D$164:$D$232=$A61)*Novembre!$G$164:$G$232)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Novembre!$M$13:$M$46=$A61)*Novembre!$O$13:$O$46)+SUMPRODUCT((Novembre!$M$58:$M$73=$A61)*Novembre!$O$58:$O$73)-SUMPRODUCT((Novembre!$M$13:$M$46=$A61)*Novembre!$P$13:$P$46)-SUMPRODUCT((Novembre!$M$58:$M$73=$A61)*Novembre!$P$58:$P$73)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Novembre!$M$86:$M$154=$A61)*Novembre!$O$86:$O$154)-SUMPRODUCT((Novembre!$M$86:$M$154=$A61)*Novembre!$P$86:$P$154)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Novembre!$V$8:$V$76=$A61)*Novembre!$X$8:$X$76)-SUMPRODUCT((Novembre!$V$8:$V$76=$A61)*Novembre!$Y$8:$Y$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Novembre!$V$86:$V$154=$A61)*Novembre!$X$86:$X$154)-SUMPRODUCT((Novembre!$V$8:$V$76=$A61)*Novembre!$Y$8:$Y$76)","v":{"v":0,"d":"0.00 €"}},{"v":0,"d":"0.00 €"},{"$f":"SUMPRODUCT((Décembre!$D$8:$D$76=$A61)*Décembre!$F$8:$F$76)-SUMPRODUCT((Décembre!$D$8:$D$76=$A61)*Décembre!$G$8:$G$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Décembre!$D86:$D$154=$A61)*Décembre!$F$86:$F$154)-SUMPRODUCT((Décembre!$D86:$D$154=$A61)*Décembre!$G$86:$G$154)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Décembre!$D$164:$D$232=$A61)*Décembre!$F$164:$F$232)-SUMPRODUCT((Décembre!$D$164:$D$232=$A61)*Décembre!$G$164:$G$232)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Décembre!$M$13:$M$46=$A61)*Décembre!$O$13:$O$46)+SUMPRODUCT((Décembre!$M$58:$M$73=$A61)*Décembre!$O$58:$O$73)-SUMPRODUCT((Décembre!$M$13:$M$46=$A61)*Décembre!$P$13:$P$46)-SUMPRODUCT((Décembre!$M$58:$M$73=$A61)*Décembre!$P$58:$P$73)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Décembre!$M$86:$M$154=$A61)*Décembre!$O$86:$O$154)-SUMPRODUCT((Décembre!$M$86:$M$154=$A61)*Décembre!$P$86:$P$154)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Décembre!$V$8:$V$76=$A61)*Décembre!$X$8:$X$76)-SUMPRODUCT((Décembre!$V$8:$V$76=$A61)*Décembre!$Y$8:$Y$76)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMPRODUCT((Décembre!$V$86:$V$154=$A61)*Décembre!$X$86:$X$154)-SUMPRODUCT((Décembre!$V$8:$V$76=$A61)*Décembre!$Y$8:$Y$76)","v":{"v":0,"d":"0.00 €"}}]
{"$rows_empty":207}
[{"$nulls":15},20]
{"$rows_empty":25}
[{"$nulls":15},15]

{"sheet":"Feuil3","index":17,"n_rows":0,"n_cols":0,"rows_kept":0}