{"text_format":"1","workbook":"xlsx","n_sheets":6,"sheets":["Libellés","MENU","BANQUE 1","BANQUE 2","BANQUE 3","BANQUE 4"],"not_rendered":{"charts":0,"images":5,"macros":1,"external_links":0,"defined_names":8,"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":"Libellés","index":0,"n_rows":17,"n_cols":4,"rows_kept":17,"cut":false,"hidden":false,"merged":[]}
["BANQUE 1","BANQUE 2","BANQUE 3","BANQUE 4"]
["ABONNEMENT","VIR EUROPEEN SEPA RECU","Téléphone","CARTE VISA /"]
["CHEQUE N° ","VIR EUROPEEN SEPA EMIS","Impôts","PENSION"]
["DIRECTION GALE FINANCES","CHEQUE N°","virement","PRLV /"]
["1° appel de fonds","PRELEVEMENT BANQUE 1","CPAM","PRLV IMPÔTS"]
["2° appel de fonds","PRELEVEMENT FRANCE TELECOM","Chèque","VIR EMIS /"]
["3° appel de fonds","VIR CPTE A CPTE RECU ",null,"VIR RECU /"]
["4° appel de fonds","VIR EMIS /"]
["Régul charges","VIR RECU /"]
["appel travaux"]
["LOYER"]
["LOYER 2"]
["PRLV 1"]
["PRLV 2"]
["PRLV TRESOR PUBLIC"]
["VIR EMIS /"]
["VIR RECU /"]

{"sheet":"MENU","index":1,"n_rows":28,"n_cols":9,"rows_kept":28,"cut":false,"hidden":false,"merged":[[5,8,6,9],[25,8,26,9],[27,8,27,9],[18,8,19,9],[7,8,7,9],[11,8,12,9],[13,8,13,9],[20,8,20,9]]}
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,"SOLDE"]
[]
[null,null,null,null,null,null,null,null,{"$f":"'BANQUE 1'!A2","v":2403.96}]
[]
[]
[]
[null,null,null,null,null,null,null,null,"SOLDE"]
[]
[null,null,null,null,null,null,null,null,{"$f":"'BANQUE 2'!A2","v":4840.5899999999992}]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,"SOLDE"]
[]
[null,null,null,null,null,null,null,null,{"$f":"'BANQUE 3'!A2","v":1410.35}]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,"SOLDE"]
[]
[null,null,null,null,null,null,null,null,{"$f":"'BANQUE 4'!A2","v":1973.27}]

{"sheet":"BANQUE 1","index":2,"n_rows":105,"n_cols":7,"rows_kept":105,"cut":false,"hidden":false,"merged":[[0,2,0,6]]}
[null,null,"BANQUE 1"]
[{"$f":"OFFSET(G4,1,)","v":2403.96},null,"Dates","Libellés","Débit","Crédit","Solde"]
[null,"Compt_1"]
[{"$f":"COUNTA($C4:$C$18)","v":13},null,null,null,null,null,{"$f":"IF(C4<>\"\",G5-E4+F4,\"\")","v":""}]
[{"$f":"COUNTA($C5:$C$18)","v":13},null,"2014-02-03","VIR RECU /",null,1000,{"$f":"IF(C5<>\"\",G6-E5+F5,\"\")","v":2403.96}]
[{"$f":"COUNTA($C6:$C$18)","v":12},null,"2014-01-31","appel travaux",289.42,null,1403.9599999999998]
[{"$f":"COUNTA($C7:$C$18)","v":11},null,"2014-01-22","1° appel de fonds",267.43,null,1693.3799999999999]
[{"$f":"COUNTA($C8:$C$18)","v":10},null,"2014-01-15","CHEQUE N° ",48.06,null,1960.81]
[{"$f":"COUNTA($C9:$C$18)","v":9},null,"2014-01-15","CHEQUE N° ",56.83,null,2008.87]
[{"$f":"COUNTA($C10:$C$18)","v":8},null,"2014-01-15","CHEQUE N° ",65,null,2065.6999999999998]
[{"$f":"COUNTA($C11:$C$18)","v":7},null,"2014-01-15","DIRECTION GENERALE DES FINANCES",81,null,2130.6999999999998]
[{"$f":"COUNTA($C12:$C$18)","v":6},null,"2014-01-15","DIRECTION GENERALE DES FINANCES",75,null,2211.6999999999998]
[{"$f":"COUNTA($C13:$C$18)","v":5},null,"2014-01-11","LOYER",null,460,2286.6999999999998]
[{"$f":"COUNTA($C14:$C$18)","v":4},null,"2014-01-08","ABONNEMENT CYBERPLUS",2,null,1826.7]
[{"$f":"COUNTA($C15:$C$18)","v":3},null,"2014-01-07","CHEQUE N° ",null,285,1828.7]
[{"$f":"COUNTA($C16:$C$18)","v":2},null,"2014-01-06","CHEQUE N° ",107.86,null,1543.7]
[{"$f":"COUNTA($C17:$C$18)","v":1},null,"2014-01-06","LOYER",null,651.55999999999995,1651.56]
[null,null,null,"SOMME DÉPART",null,null,1000]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,{"$f":"IF(C43=\"\",\"\",IF(E43>0,G44-E43,G44+F43))","v":""}]
[null,null,null,null,null,null,{"$f":"IF(C44=\"\",\"\",IF(E44>0,G45-E44,G45+F44))","v":""}]
[null,null,null,null,null,null,{"$f":"IF(C45=\"\",\"\",IF(E45>0,G46-E45,G46+F46))","v":""}]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,{"$f":"IF(C70=\"\",\"\",IF(E70>0,G71-E70,G71+#REF!))","v":""}]
[null,null,null,null,null,null,{"$f":"IF(C71=\"\",\"\",IF(E71>0,G72-E71,G72+F71))","v":""}]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,{"$f":"IF(C87=\"\",\"\",IF(E87>0,G88-E87,G88+F87))","v":""}]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]

{"sheet":"BANQUE 2","index":3,"n_rows":18,"n_cols":7,"rows_kept":18,"cut":false,"hidden":false,"merged":[[0,2,0,6]]}
[null,null,"BANQUE 2"]
[{"$f":"OFFSET(G4,1,)","v":4840.5899999999992},null,"Dates","Libellés","Débit","Crédit","Solde"]
[null,"Compt_2"]
[{"$f":"COUNTA($C4:$C$18)","v":13},null,null,null,null,null,{"$f":"IF(C4<>\"\",G5-E4+F4,\"\")","v":""}]
[{"$f":"COUNTA($C5:$C$18)","v":13},null,"2014-02-03","CHEQUE N°",null,1000,4840.5899999999992]
[{"$f":"COUNTA($C6:$C$18)","v":12},null,"2014-02-03","CHEQUE N°",null,1000,3840.5899999999992]
[{"$f":"COUNTA($C7:$C$18)","v":11},null,"2014-01-03","VIR EUROPEEN SEPA / COMMISSION FRAIS",3.5,null,2840.5899999999992]
[{"$f":"COUNTA($C8:$C$18)","v":10},null,"2014-01-30","VIR EUROPEEN SEPA EMIS",38.799999999999997,null,2844.0899999999992]
[{"$f":"COUNTA($C9:$C$18)","v":9},null,"2014-01-30","VIR EUROPEEN SEPA EMIS",45000,null,2882.8899999999994]
[{"$f":"COUNTA($C10:$C$18)","v":8},null,"2014-01-29","VIR EUROPEEN SEPA RECU ",null,44539.47,47882.89]
[{"$f":"COUNTA($C11:$C$18)","v":7},null,"2014-01-24","VIR EUROPEEN SEPA EMIS ",459.19,null,3343.4200000000005]
[{"$f":"COUNTA($C12:$C$18)","v":6},null,"2014-01-21","CHEQUE 2754960",70.739999999999995,null,3802.6100000000006]
[{"$f":"COUNTA($C13:$C$18)","v":5},null,"2014-01-20","CHEQUE 2754958",254.25,null,3873.3500000000004]
[{"$f":"COUNTA($C14:$C$18)","v":4},null,"2014-01-16","CHEQUE 2754959",88.22,null,4127.6000000000004]
[{"$f":"COUNTA($C15:$C$18)","v":3},null,"2014-01-24","VIR EUROPEEN SEPA EMIS ",459.19,null,4215.8200000000006]
[{"$f":"COUNTA($C16:$C$18)","v":2},null,"2014-01-21","CHEQUE 2754960",70.739999999999995,null,4675.01]
[{"$f":"COUNTA($C17:$C$18)","v":1},null,"2014-01-20","CHEQUE 2754958",254.25,null,4745.75]
[null,null,null,"SOLDE DE DÉPART",null,null,5000]

{"sheet":"BANQUE 3","index":4,"n_rows":15,"n_cols":7,"rows_kept":15,"cut":false,"hidden":false,"merged":[[0,2,0,6]]}
[null,null,"BANQUE 3"]
[{"$f":"OFFSET(G4,1,)","v":1410.35},null,"Dates","Libellés","Débit","Crédit","Solde"]
[null,"Compt_3"]
[{"$f":"COUNTA($C4:$C$15)","v":10},null,null,null,null,null,{"$f":"IF(C4<>\"\",G5-E4+F4,\"\")","v":""}]
[{"$f":"COUNTA($C5:$C$15)","v":10},null,"2014-02-03","Chèque",null,550,1410.35]
[{"$f":"COUNTA($C6:$C$15)","v":9},null,"2014-01-27","CHEQUE N° 500000",82.61,null,860.35]
[{"$f":"COUNTA($C7:$C$15)","v":8},null,"2014-01-27","CHEQUE N° 500000",32.950000000000003,null,942.96]
[{"$f":"COUNTA($C8:$C$15)","v":7},null,"2014-01-23","CHEQUE N° 500000",44.99,null,975.91000000000008]
[{"$f":"COUNTA($C9:$C$15)","v":6},null,"2014-01-21","CHEQUE N° 500000",null,16.5,1020.9000000000001]
[{"$f":"COUNTA($C10:$C$15)","v":5},null,"2014-01-15","CHEQUE N° 500000",36.799999999999997,null,1004.4000000000001]
[{"$f":"COUNTA($C11:$C$15)","v":4},null,"2014-01-15","ASSURANCE",null,824.45,1041.2]
[{"$f":"COUNTA($C12:$C$15)","v":3},null,"2014-01-08","VIREMENT EMIS",980,null,216.75]
[{"$f":"COUNTA($C13:$C$15)","v":2},null,"2014-01-07","Frais de tenue de compte",3.25,null,1196.75]
[{"$f":"COUNTA($C14:$C$15)","v":1},null,"2013-12-02","VIREMENT RECU",null,200,1200]
[null,null,null,"SOLDE DE DÉPART",null,null,1000]

{"sheet":"BANQUE 4","index":5,"n_rows":19,"n_cols":7,"rows_kept":19,"cut":false,"hidden":false,"merged":[[0,2,0,6]]}
[null,null,"BANQUE 4"]
[{"$f":"OFFSET(G4,1,)","v":1973.27},null,"Dates","Libellés","Débit","Crédit","Solde"]
[null,"Compt_4"]
[{"$f":"COUNTA($C4:$C$19)","v":14},null,null,null,null,null,{"$f":"IF(C4<>\"\",G5-E4+F4,\"\")","v":""}]
[{"$f":"COUNTA($C5:$C$19)","v":14},null,"2014-02-03","PRLV IMPÔTS",1000,null,1973.27]
[{"$f":"COUNTA($C6:$C$19)","v":13},null,"2014-02-01","VIR RECU",null,200,2973.27]
[{"$f":"COUNTA($C7:$C$19)","v":12},null,"2014-01-31","VIR RECU / MAMAN",null,1500,2773.27]
[{"$f":"COUNTA($C8:$C$19)","v":11},null,"2014-01-30","CARTE VISA / AUCHAN",75.83,null,1273.27]
[{"$f":"COUNTA($C9:$C$19)","v":10},null,"2014-01-30","PENSION",null,489,1349.1]
[{"$f":"COUNTA($C10:$C$19)","v":9},null,"2014-01-27","CARTE VISA",26.2,null,860.09999999999991]
[{"$f":"COUNTA($C11:$C$19)","v":8},null,"2014-01-22","CARTE 21/01 AUTOROUTE",37.24,null,886.3]
[{"$f":"COUNTA($C12:$C$19)","v":7},null,"2014-01-21","VIR RECU DRFIP",null,90,923.54]
[{"$f":"COUNTA($C13:$C$19)","v":6},null,"2014-01-21","VIR VERS LIVRET",150,null,833.54]
[{"$f":"COUNTA($C14:$C$19)","v":5},null,"2014-01-21","VIR RECU MUTUELLE",null,247.54,983.54]
[{"$f":"COUNTA($C15:$C$19)","v":4},null,"2014-01-15","PRLV DE DIRECTION GENERALE DES",968,null,736]
[{"$f":"COUNTA($C16:$C$19)","v":3},null,"2014-01-15","PRLV DE DIRECTION GENERALE DES",90,null,1704]
[{"$f":"COUNTA($C17:$C$19)","v":2},null,"2014-01-15","PRLV DE DIRECTION GENERALE DES",8,null,1794]
[{"$f":"COUNTA($C18:$C$19)","v":1},null,"2014-01-15","PRLV DE DIRECTION GENERALE DES",198,null,1802]
[null,null,null,"SOLDE DE DÉPART",null,null,2000]