{"text_format":"2","workbook":"xls","n_sheets":1,"sheets":["Budget global mensuel"],"not_rendered":{"charts":0,"images":2,"macros":0,"external_links":0,"defined_names":0,"comments":0,"pivot_tables":0},"unopened":[],"bounds":{"document_bytes":16777216,"sheet_cells":100000,"run_cost":"one","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","formulas":"cached_only"}

{"sheet":"Budget global mensuel","index":0,"n_rows":28,"n_cols":6,"rows_kept":28,"cut":false,"hidden":false,"merged":[[2,0,2,1],[2,3,2,5]],"flags":["formulas_cached_only"]}
[]
[]
["REVENUS",null,null,"CHARGES"]
["salaire","………. €",null,"Fixes","loyer","………. €"]
["indemnités journalières","………. €",null,null,"charges locatives","………. €"]
["AAH","………. €",null,null,"électricité et gaz","…..….. €"]
["chomage","………. €",null,null,"eau","………. €"]
["allocations familiales","………. €",null,null,"téléphone (dont portable)","………. €"]
["RSA socle","………. €",null,null,"assurance locative","………. €"]
["RSA majoré","………. €",null,null,"assurance véhicule","………. €"]
["RSA d'activité","…..….. €",null,null,"mutuelle","…..….. €"]
["allocation logement","………. €",null,null,"taxe habitation","………. €"]
["pension alimentaire","………. €",null,null,"impot sur le revenu","………. €"]
["autres","………. €",null,null,"redevance audiovisuelle","……… €"]
[null,"………. €",null,null,"autres","………. €"]
[null,"………. €",null,null,"TOTAL",0]
[]
[null,null,null,"Variables","alimentation","…..….. €"]
["                     Il restera donc :",null,null,null,"habillement","………. €"]
["    total revenus - total charges fixes = ",null,null,null,"frais de véhicule","………. €"]
["",null,null,null,"frais de transport","………. €"]
["                pour les autres dépenses.",null,null,null,"achat matériel et mobilier","………. €"]
[{"$nulls":4},"crédit en cours","…..….. €"]
[{"$nulls":4},"loisirs ","………. €"]
[{"$nulls":4},"autres","………. €"]
[{"$nulls":4},"TOTAL",0]
[]
["TOTAL",0,null,"TOTAL","(charges fixes + variables)",0]