{"text_format":"1","workbook":"xlsx","n_sheets":4,"sheets":["Prévisions budgétaires","Budget du mois","semaines du mois","Total du mois"],"not_rendered":{"charts":0,"images":0,"macros":0,"external_links":0,"defined_names":10,"comments":0,"pivot_tables":0},"unopened":[],"bounds":{"document_bytes":16777216,"sheet_cells":100000,"rows_first":2000,"rows_last":500,"rows_between":2000,"halvings":0,"cell_chars":16384,"cell_head_chars":4096},"cells_cut":0,"cells_raw":0,"read":"whole","date_system":"1900"}

{"sheet":"Prévisions budgétaires","index":0,"n_rows":28,"n_cols":23,"rows_kept":28,"cut":false,"hidden":false,"merged":[[0,1,0,7],[10,1,10,7],[0,0,20,0],[0,12,20,12],[0,15,0,22],[14,15,14,22]]}
["PRÉVISIONS BUDGÉTAIRES","REVENUS",null,null,null,null,null,null,null,null,null,null,"PRÉVISIONS BUDGÉTAIRES (suite)",null,null,"DÉPENSES VARIABLES"]
[null,null,null,"Semaine",null,"Mois",null,"Année",null,null,null,null,null,null,null,null,null,"Semaine",null,"Mois",null,"Année"]
[null,"Revenus de prestations",null," ",null," ",null," ",null,null,null,null,null,null,null,"Nourriture",null," ",null," ",null," "]
[null,"Salaire net",null," ",null," ",null," ",null,null,null,null,null,null,null,"Vêtements",null," ",null," ",null," "]
[null,"Allocations familiales",null," ",null," ",null," ",null,null,null,null,null,null,null,"Transport",null," ",null," ",null," "]
[null,"Pension alimentaire",null," ",null," ",null," ",null,null,null,null,null,null,null,"Médicaments",null," ",null," ",null," "]
[null,"Crédit d'impôt de solidarité",null," ",null," ",null," ",null,null,null,null,null,null,null,"Cigarettes/alcool",null," ",null," ",null," "]
[null,"Autres",null," ",null," ",null," ",null,null,null,null,null,null,null,"Argent de poche",null," ",null," ",null," "]
[null,null,null," ",null," ",null," ",null,null,null,null,null,null,null,"Sorties et loisirs",null," ",null," ",null," "]
[null,null,null,{"$f":"SUM(D3:D9)","v":0},"$",{"$f":"SUM(F3:F9)","v":0},"$",{"$f":"SUM(H3:H9)","v":0},null,null,null,null,null,null,null,"Autres",null," ",null," ",null," "]
[null,"DÉPENSES FIXES",null,null,null,null,null,null,null,null,null,null,null,null,null," ",null," ",null," ",null," "]
[null,null,null,"Semaine",null,"Mois",null,"Année",null,null,null,null,null,null,null," ",null," ",null," ",null," "]
[null,"Loyer",null," ",null," ",null," ",null,null,null,null,null,null,null,null,null,{"$f":"SUM(D13:D21)+SUM(R3:R12)","v":0},"$",{"$f":"SUM(F13:F21)+SUM(T3:T12)","v":0},"$",{"$f":"SUM(H13:H21)+SUM(V3:V12)","v":0},"$"]
[null,"Électricité",null," ",null," ",null," ",null,null,null,null,null,null,null," "]
[null,"Chauffage",null," ",null," ",null," ",null,null,null,null,null,null,null,"REVENUS MOINS DÉPENSES"]
[null,"Téléphone/cellulaire",null," ",null," ",null," ",null,null,null,null,null,null,null,null,null,{"$f":"D10-R13","v":0},null,{"$f":"F10-T13","v":0},null,{"$f":"H10-V13","v":0}]
[null,"Câble/internet",null,null,null,null,null,null,null,null,null,null,null,null,null,"Il me reste",null,{"$f":"IF(R16>0,R16,\" \")","v":" "},"$",{"$f":"IF(T16>0,T16,\" \")","v":" "},"$",{"$f":"IF(V16>0,V16,\" \")","v":" "},"$"]
[null,"Frais bancaire",null,null,null,null,null,null,null,null,null,null,null,null,null,"ou "]
[null,"Assurances",null,null,null,null,null,null,null,null,null,null,null,null,null,"Il me manque",null,{"$f":"IF(R16<0,R16,\" \")","v":" "},"$",{"$f":"IF(T16<0,T16,\" \")","v":" "},"$",{"$f":"IF(V16<0,V16,\" \")","v":" "},"$"]
[null,"Permis de conduire et immatriculation"]
[null,"Prêts et cartes de crédit"]
[null," ",null," "]
[]
[null," "]
[null,null,null,null,null," ",null," "]
[null," ",null," "]
[null," ",null," "]
[null," "]

{"sheet":"Budget du mois","index":1,"n_rows":24,"n_cols":6,"rows_kept":24,"cut":false,"hidden":false,"merged":[[2,1,2,6],[22,1,22,6],[0,0,19,0],[10,1,10,6],[0,3,0,6]]}
["BUDGET DU MOIS","BUDGET DU MOIS DE : "]
[]
[null,"REVENUS"]
[null,"Il me reste du mois précédent",null,null," "]
[null,"Revenus de prestations",null,null," "]
[null,"Soutien aux enfants (Québec)",null,null," "]
[null,"Crédit d'impôt solidarité",null,null," "]
[null,"Pension alimentaire",null,null," "]
[null,null,null,null,{"$f":"SUM(E4:E8)","v":0},"$"]
[]
[null,"DÉPENSES FIXES"]
[null,"Loyer",null,null," "]
[null,"Électricité",null,null," "]
[null,"Chauffage",null,null," "]
[null,"Téléphone/cellulaire",null,null," "]
[null,"Câble/Internet",null,null," "]
[null,"Frais Bancaires",null,null," "]
[null,"Assurances",null,null," "]
[null,"Permis de conduire et immatriculation",null,null," "]
[null,"Prêts et cartes de crédit",null,null," "]
[null,null,null,null,{"$f":"SUM(E12:E20)","v":0},"$"]
[]
[null,"ARGENT DISPONIBLE POUR AUTRES DÉPENSES"]
[null,"Revenus moins dépenses fixes =",null,null,{"$f":"E9-E21","v":0},"$"]

{"sheet":"semaines du mois","index":2,"n_rows":26,"n_cols":31,"rows_kept":26,"cut":false,"hidden":false,"merged":[[19,26,19,28],[0,30,21,34],[0,0,20,0],[19,2,19,4],[19,8,19,10],[0,24,20,24],[0,12,20,12],[19,14,19,16],[19,20,19,22]]}
["semaine du",null,"SEMAINE DU    ( jj-mm-aaaa)",null,"04-09-2016",null,null,null,"SEMAINE DU    ( jj-mm-aaaa)",null," ",null,"semaine du",null,"SEMAINE DU    ( jj-mm-aaaa)",null,null,null,null,null,"SEMAINE DU    ( jj-mm-aaaa)",null,null,null,"semaine du"," ","SEMAINE DU    ( jj-mm-aaaa)",null,null,null,"faites votre bilan du mois sous l'onglet total du mois"]
[null,null,"Argent disponible",null,0,null,null,null,"Argent disponible",null," "," ",null,null,"Argent disponible",null," ",null,null,null,"Argent disponible",null," ",null,null,null,"Argent disponible",null," "]
[null,null,"Revenu d'appoint",null,0,null,null,null,"Revenu d'appoint",null,null,null,null,null,"Revenu d'appoint",null,null,null,null,null,"Revenu d'appoint",null,null,null,null,null,"Revenu d'appoint"]
[null,null,"Autres",null,0,null,null,null,"Autres",null," ",null,null,null,"Autres",null," ",null,null,null,"Autres",null," ",null,null,null,"Autres",null," "]
[null,null,null,null,0]
[null,null,null,null,{"$f":"SUM(E2:E5)","v":0},"$",null,null,null,null,{"$f":"SUM(K2:K5)","v":0},"$",null,null,null,null,{"$f":"SUM(Q2:Q5)","v":0},"$",null,null,null,null,{"$f":"SUM(W2:W5)","v":0},"$",null,null,null,null,{"$f":"SUM(AC2:AC5)","v":0},"$"]
[null,null,null,null," "]
[null,null,"Nourriture",null,0,null,null,null,"Nourriture",null,0,null,null,null,"Nourriture",null,null,null,null,null,"Nourriture",null,null,null,null,null,"Nourriture"]
[null,null,"Transport",null,0,null,null,null,"Transport",null,0,null,null,null,"Transport",null,null,null,null,null,"Transport",null,null,null,null,null,"Transport"]
[null,null,"Vêtements",null,0," ",null,null,"Vêtements",null,null,null,null,null,"Vêtements",null,null,null,null,null,"Vêtements",null,null,null,null,null,"Vêtements"]
[null,null,"Médicaments",null,0,null,null,null,"Médicaments",null,null,null,null,null,"Médicaments",null,null," ",null,null,"Médicaments",null,null,null,null,null,"Médicaments"]
[null,null,"Argent de poche",null,null,null,null,null,"Argent de poche",null,null,null,null,null,"Argent de poche",null,null,null,null,null,"Argent de poche",null,null,null,null,null,"Argent de poche"]
[null,null,"Cigarettes",null,null,null,null,null,"Cigarettes",null,null,null,null,null,"Cigarettes",null,null,null,null,null,"Cigarettes",null,null,null,null,null,"Cigarettes","  "]
[null,null,"Alcool",null,null,null,null,null,"Alcool",null,null,null,null,null,"Alcool",null,null,null,null,null,"Alcool",null,null,null,null,null,"Alcool"]
[null,null,"Sorties/loisir",null,0,null,null,null,"Sorties/loisir",null,null,null,null,null,"Sorties/loisir",null,null,null,null,null,"Sorties/loisir",null,null,null,null,null,"Sorties/loisir"]
[null,null,"Autres",null,null,null,null,null,"Autres",null,null,null,null,null,"Autres",null,null,null,null,null,"Autres",null,null,null,null,null,"Autres"]
[null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,{"$f":"SUM(E8:E17)","v":0},"$",null,null,null,null,{"$f":"SUM(K8:K17)","v":0},"$",null,null,null,null,{"$f":"SUM(Q8:Q17)","v":0},"$",null,null,null,null,{"$f":"SUM(W8:W17)","v":0},"$",null,null,null,null,{"$f":"SUM(AC8:AC17)","v":0},"$"]
[]
[null,null,"Montant pour semaine à venir",null,null,null,null,null,"Montant pour semaine à venir",null,null,null,null,null,"Montant pour semaine à venir",null,null,null,null,null,"Montant pour semaine à venir",null,null,null,null,null,"Montant pour semaine à venir"]
[null,null,"(revenus moins",null,null,null,null,null,"(revenus moins",null,null,null,null,null,"(revenus moins",null,null,null,null,null,"(revenus moins",null,null,null,null,null,"(revenus moins"]
[null,null,"dépenses variables)"," =",{"$f":"E6-E18","v":0},"$",null,null,"dépenses variables)",null,{"$f":"K6-K18","v":0},"$",null,null,"dépenses variables)"," =",{"$f":"Q6-Q18","v":0},"$",null,null,"dépenses variables)"," =",{"$f":"W6-W18","v":0},"$",null,null,"dépenses variables)"," =",{"$f":"AC6-AC18","v":0},"$"]
[]
[]
[null,null,null,null,null,null,null,null," "]
[null,null,null,null,null,null,null,null," "]

{"sheet":"Total du mois","index":3,"n_rows":29,"n_cols":8,"rows_kept":29,"cut":false,"hidden":false,"merged":[[0,0,20,0],[7,1,7,2],[8,1,8,2],[9,1,9,2],[10,1,10,2],[11,1,11,2],[12,1,12,2],[13,1,13,2],[27,1,27,2],[28,1,28,2],[6,1,6,7],[23,1,23,2],[24,1,24,2],[25,1,25,2],[26,1,26,2],[14,1,14,2],[15,1,15,2],[16,1,16,2],[17,1,17,2],[21,1,21,7],[19,1,19,7]]}
["TOTAL DU MOIS","Total des frais fixes",null,null,{"$f":"'Budget du mois'!E21","v":0},"$"]
[null,null,"+"]
[null,"Total des frais variables",null,null,{"$f":"E18","v":0},"$"]
[null,null,"="]
[null,"TOTAL DES DÉPENSES",null,null,{"$f":"E1+E3","v":0},"$"]
[]
[null,"TOTAL DES FRAIS PAR TYPE DE DÉPENSES"]
[null,"Nourriture",null,null,{"$f":"'semaines du mois'!E8+'semaines du mois'!K8+'semaines du mois'!Q8+'semaines du mois'!W8+'semaines du mois'!AC8","v":0}]
[null,"Transport",null,null,{"$f":"'semaines du mois'!E9+'semaines du mois'!K9+'semaines du mois'!Q9+'semaines du mois'!W9+'semaines du mois'!AC9","v":0}]
[null,"Vêtements",null,null,{"$f":"'semaines du mois'!E10+'semaines du mois'!K10+'semaines du mois'!Q10+'semaines du mois'!W10+'semaines du mois'!AC10","v":0}]
[null,"Médicaments",null,null,{"$f":"'semaines du mois'!E11+'semaines du mois'!K11+'semaines du mois'!Q11+'semaines du mois'!W11+'semaines du mois'!AC11","v":0}]
[null,"Argent de poche",null,null,{"$f":"'semaines du mois'!E12+'semaines du mois'!K12+'semaines du mois'!Q12+'semaines du mois'!W12+'semaines du mois'!AC12","v":0}]
[null,"Cigarettes",null,null,{"$f":"'semaines du mois'!E13+'semaines du mois'!K13+'semaines du mois'!Q13+'semaines du mois'!W13+'semaines du mois'!AC13","v":0}]
[null,"Alcool",null,null,{"$f":"'semaines du mois'!E14+'semaines du mois'!K14+'semaines du mois'!Q14+'semaines du mois'!W14+'semaines du mois'!AC14","v":0}]
[null,"Sorties/loisirs",null,null,{"$f":"'semaines du mois'!E15+'semaines du mois'!K15+'semaines du mois'!Q15+'semaines du mois'!W15+'semaines du mois'!AC15","v":0}]
[null,"Autres",null,null,{"$f":"'semaines du mois'!E16+'semaines du mois'!K16+'semaines du mois'!Q16+'semaines du mois'!W16+'semaines du mois'!AC16","v":0}]
[null,null,null,null,{"$f":"'semaines du mois'!E17+'semaines du mois'!K17+'semaines du mois'!Q17+'semaines du mois'!W17+'semaines du mois'!AC17","v":0}]
[null,"TOTAL",null,null,{"$f":"SUM(E8:E17)","v":0},"$"]
[]
[null,"Comparer le total de chacune de ces dépenses avec vos prévisions budgétaires."]
[]
[null,"MONTANTS MIS DE CÔTÉ POUR DÉPENSES PAYÉES ANNUELLEMENT"]
[]
[null,null,null,null,"Mois",null,"Cumulatif"]
[null,"Immatriculation",null,null,null,"$",null,"$"]
[null,"Permis de conduire",null,null,null,"$",null,"$"]
[null,"Autres",null,null,null,"$",null,"$"]
[null,null,null,null,null,"$",null,"$"]
[null,null,null,null,null,"$",null,"$"]