{"text_format":"1","workbook":"xlsx","n_sheets":2,"sheets":["Budget prévisionnel","Salariés"],"not_rendered":{"charts":0,"images":0,"macros":0,"external_links":0,"defined_names":0,"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":"Budget prévisionnel","index":0,"n_rows":15,"n_cols":8,"rows_kept":15,"cut":false,"hidden":false,"merged":[[2,2,2,5]]}
[]
[]
[null,null,"BUDGET PREVISIONNEL"]
[]
[]
[null,"Grenoble",null,"Taux de TVA",0.2]
[]
[null,"POSTES","JULLET","AOUT","SEPTEMBRE","TRIMESTRE","Part de\npourcentage","TTC"]
[null,"SALAIRES",157500,157500,165000,{"$f":"SUM(C9:E9)","v":480000},{"$f":"F9/$F$14","v":0.4844325579048292}]
[null,"FOURNITURES",37350,12000,24000,73350,7.4027350254831717E-2]
[null,"EQUIPEMENT",40000,25000,65000,130000,0.13120048443255791]
[null,"IMMOBILIER",85000,85000,85000,255000,0.25735479638694053]
[null,"PUBLICITE",15000,12500,25000,52500,5.298481102084069E-2]
[null,"TOTAL",{"$f":"SUM(C9:C13)","v":334850},{"$f":"SUM(D9:D13)","v":292000},{"$f":"SUM(E9:E13)","v":364000},990850,1]
[null,"Part de pourcentage",{"$f":"C14/$F$14","v":0.33794217086340012},{"$f":"D14/$F$14","v":0.29469647272543775},{"$f":"E14/$F$14","v":0.36736135641116213},{"$f":"F14/$F$14","v":1}]

{"sheet":"Salariés","index":1,"n_rows":17,"n_cols":6,"rows_kept":17,"cut":false,"hidden":false,"merged":[[2,1,2,5]]}
[]
[]
[null,"Liste des salariés"]
[]
[null,"MATRICULE","NOM","PRENOM","DATE ENTREE","Ancienneté"]
[null,100,"DRAK","Ulla","1963-01-23"]
[null,110,"AUDINE","Anne","1991-08-24"]
[null,120,"HONDULAY","Anatole","1991-08-25"]
[null,130,"DE PAUL","Vincent","1987-11-15"]
[null,140,"HIBULAIRE","Pat","1988-03-16"]
[null,150,"FERNAL","Alain","1963-01-23"]
[null,160,"TRANSEN","Jean","1987-02-12"]
[null,170,"LESBAINS","Amélie","1991-08-25"]
[null,180,"PASBON","Vincent","1997-11-15"]
[null,190,"HACHOU","Pat","1988-03-16"]
[null,200,"MAGNE","Charles","1978-04-14"]
[null,210,"PONSABLE","Thérèse","1957-09-14"]