{"text_format":"1","workbook":"xlsx","n_sheets":5,"sheets":["Essence","Mois en cours","Configs","AffVars","Mois-1"],"not_rendered":{"charts":0,"images":1,"macros":1,"external_links":0,"defined_names":2,"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":"Essence","index":0,"n_rows":22,"n_cols":11,"rows_kept":22,"cut":false,"hidden":true,"merged":[[1,1,1,2],[1,4,2,4],[1,8,2,8],[9,1,9,2],[16,1,16,2]]}
[]
[null,"Frais de carburant",null,null,"Martine","Trajets AR","Trajets km",null,"Alain","Trajets AR","Trajets km"]
[null,"Paramètre","Valeur",null,null,{"$f":"SUM(F5:F22)","v":0},{"$f":"SUM(G5:G22)","v":0},null,null,{"$f":"SUM(J5:J22)","v":0},{"$f":"SUM(K5:K22)","v":0}]
[null,"Consomation aux 100 km",6.5,null,"Date","Nombre","Longueur",null,"Date","Nombre","Longueur"]
[null,"Prix du litre",1.8]
[null,"Prix du km",{"$f":"C5*C4/100","v":0.11700000000000001}]
[null,"Distance par traget AR",50]
[null,"Valeur du trajet AR",{"$f":"C7*C6","v":5.8500000000000005}]
[]
[null,"situation de Martine"]
[null,"Paramètre","Valeur"]
[null,"Crédit / débit initial",0]
[null,"Compensation des km",{"$f":"G3*C6","v":0}]
[null,"Compensation des AR",{"$f":"F3*C8/2","v":0}]
[null,"Crédit / débit final",{"$f":"SUM(C12:C14)","v":0}]
[]
[null,"situation de Alain"]
[null,"Paramètre","Valeur"]
[null,"Crédit / débit initial",0]
[null,"Compensation des km",{"$f":"K3*C6","v":0}]
[null,"Compensation des AR",{"$f":"J3*C8/2","v":0}]
[null,"Crédit / débit final",{"$f":"SUM(C19:C21)","v":0}]

{"sheet":"Mois en cours","index":1,"n_rows":38,"n_cols":5,"rows_kept":38,"cut":false,"hidden":false,"merged":[]}
[]
[null,"Compte Martine","initial","final"]
[null,"Crédit / débit",-14.79,{"$f":"C3-C38+D38","v":-14.79}]
[]
[null,"Dépenses","Alain","Martine"]
[null,"Date","Montant 1","Montant 2","Commentaires"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"Totaux",{"$f":"SUBTOTAL(109,Frais[Montant 1])","v":0},{"$f":"SUBTOTAL(109,Frais[Montant 2])","v":0}]

{"sheet":"Configs","index":2,"n_rows":0,"n_cols":0,"rows_kept":0,"cut":false,"hidden":true,"merged":[]}

{"sheet":"AffVars","index":3,"n_rows":0,"n_cols":0,"rows_kept":0,"cut":false,"hidden":true,"merged":[]}

{"sheet":"Mois-1","index":4,"n_rows":38,"n_cols":5,"rows_kept":38,"cut":false,"hidden":true,"merged":[]}
[]
[null,"Compte Martine","initial","final"]
[null,"Crédit / débit",-5.76,{"$f":"C3-C38+D38","v":-5.76}]
[]
[null,"Dépenses","Alain","Martine"]
[null,"Date","Montant 1","Montant 2","Commentaires"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"Totaux",{"$f":"SUBTOTAL(109,ExFrais[Montant 1])","v":0},{"$f":"SUBTOTAL(109,ExFrais[Montant 2])","v":0}]