{"text_format":"1","workbook":"xlsx","n_sheets":21,"sheets":["Feuil1","Feuil2","Feuil3","Feuil4","Feuil5","Feuil6","Feuil7","Feuil8","Feuil9","Feuil10","Feuil11","Feuil12","Feuil13","Feuil14","Feuil15","Feuil16","Feuil17","Feuil18","Feuil19","Feuil20","Feuil21"],"not_rendered":{"charts":0,"images":0,"macros":1,"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":"Feuil1","index":0,"n_rows":80,"n_cols":6,"rows_kept":80,"cut":false,"hidden":false,"merged":[]}
[{"$f":"TODAY()","v":"2013-03-12"},"X",null,null,{"$f":"E58","v":"2012-01-31"},"MAMMI ALIMENTATION GENERALE"]
[null,"DSGSD",null,null,"2012-02-29"]
[null,"تقــــــــــــــــــــرير ديون الموردون لسنة 2013",null,null,"2012-03-31"]
[null,"X",null,null,"2012-04-30"]
[null,"X",null,null,"2012-05-31"]
[null,"X",null,null,"2012-06-30"]
[null,"X",null,null,"2012-07-31"]
[null,"X",null,null,"2012-08-31"]
[null,"X","الى غاية:",{"$f":"EOMONTH($A$1,0)","v":"2013-03-31"},"2012-09-30"]
[null,"X",null,null,"2012-10-31"]
["N°","FOURNISSEURS","MONTANT","OBSERVATIONS","2012-11-30"]
[1,"محمد للمواد الغدائية",{"$f":"Feuil2!$H$1","v":1723409.2},null,"2012-12-31"]
[{"$f":"+A12+1","v":2},"علي للخضر والفواكه",{"$f":"Feuil3!$H$1","v":375796},"-"]
[{"$f":"+A13+1","v":3},"احمد لللحوم",{"$f":"Feuil4!$H$1","v":553251},"-"]
[4,"فريد للفلترات بانواعها",{"$f":"Feuil5!$H$1","v":69600},"-"]
[5,"خالد لمواد البناء",{"$f":"Feuil6!$H$1","v":977214.5},"-"]
[6,"H2PL",{"$f":"Feuil7!$H$1","v":412140.94},"-"]
[7,"REMLI MENUISIER",{"$f":"Feuil8!$H$1","v":54204},"-"]
[8,"SARL GUEZEI MULTI SERVUCES",{"$f":"Feuil9!$H$1","v":82375},"-"]
[9,"STATION AFRIC DIESEL",{"$f":"Feuil10!$H$1","v":0},"-"]
[10,"EL  ATHIR",{"$f":"Feuil11!$H$1","v":0}]
[11,null,{"$f":"Feuil12!$H$1","v":0}]
[12,null,{"$f":"Feuil13!$H$1","v":0}]
[13,null,{"$f":"Feuil14!$H$1","v":0}]
[14,null,{"$f":"Feuil15!$H$1","v":0}]
[15,null,{"$f":"Feuil16!$H$1","v":0}]
[16,null,{"$f":"Feuil17!$H$1","v":0}]
[17,null,{"$f":"Feuil18!$H$1","v":0}]
[18,null,{"$f":"Feuil19!$H$1","v":0}]
[19,null,{"$f":"Feuil20!$H$1","v":0}]
[20,null,{"$f":"Feuil21!$H$1","v":0}]
[null,{"$f":"D9","v":"2013-03-31"},{"$f":"SUM(C12:C31)","v":4247990.6400000006},"-"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"               ETAT DES DETTES 2013"]
[]
[]
[]
[]
[]
[null,null,"au","2012-05-31","MOID"]
[null,null,null,null,"2012-01-31"]
["N°","FOURNISSEURS","MONTANT","OBSERVATIONS","2012-02-29"]
[1,{"$f":"B12","v":"محمد للمواد الغدائية"},{"$f":"VLOOKUP($D$57,Feuil2!$L$4:$R$16,7,0)","v":1369975.2},null,"2012-03-31"]
[{"$f":"+A60+1","v":2},{"$f":"B13","v":"علي للخضر والفواكه"},{"$f":"VLOOKUP($D$57,Feuil3!$L$4:$R$16,7,0)","v":233595},"-","2012-04-30"]
[{"$f":"+A61+1","v":3},"احمد لللحوم",{"$f":"VLOOKUP($D$57,Feuil4!$L$4:$R$16,7,0)","v":332126},"-","2012-05-31"]
[4,"فريد للفلترات بانواعها",{"$f":"VLOOKUP($D$57,Feuil5!$L$4:$R$16,7,0)","v":69600},"-","2012-06-30"]
[5,"خالد لمواد البناء",{"$f":"VLOOKUP($D$57,Feuil6!$L$4:$R$16,7,0)","v":977214.5},"-","2012-07-31"]
[6,"H2PL",{"$f":"VLOOKUP($D$57,Feuil7!$L$4:$R$16,7,0)","v":365660.18},"-","2012-08-31"]
[7,"REMLI MENUISIER",{"$f":"VLOOKUP($D$57,Feuil8!$L$4:$R$16,7,0)","v":54204},"-","2012-09-30"]
[8,"SARL GUEZEI MULTI SERVUCES",{"$f":"VLOOKUP($D$57,Feuil9!$L$4:$R$16,7,0)","v":0},"-","2012-10-31"]
[9,"STATION AFRIC DIESEL",{"$f":"VLOOKUP($D$57,Feuil10!$L$4:$R$16,7,0)","v":0},"-","2012-11-30"]
[10,"EL  ATHIR",{"$f":"VLOOKUP($D$57,Feuil11!$L$4:$R$16,7,0)","v":0},null,"2012-12-31"]
[11,0,{"$f":"VLOOKUP($D$57,Feuil12!$L$4:$R$16,7,0)","v":0}]
[12,0,{"$f":"VLOOKUP($D$57,Feuil13!$L$4:$R$16,7,0)","v":0}]
[13,0,{"$f":"VLOOKUP($D$57,Feuil14!$L$4:$R$16,7,0)","v":0}]
[14,0,{"$f":"VLOOKUP($D$57,Feuil15!$L$4:$R$16,7,0)","v":0}]
[15,0,{"$f":"VLOOKUP($D$57,Feuil16!$L$4:$R$16,7,0)","v":0}]
[16,0,{"$f":"VLOOKUP($D$57,Feuil17!$L$4:$R$16,7,0)","v":0}]
[17,0,{"$f":"VLOOKUP($D$57,Feuil18!$L$4:$R$16,7,0)","v":0}]
[18,0,{"$f":"VLOOKUP($D$57,Feuil19!$L$4:$R$16,7,0)","v":0}]
[19,0,{"$f":"VLOOKUP($D$57,Feuil20!$L$4:$R$16,7,0)","v":0}]
[20,0,{"$f":"VLOOKUP($D$57,Feuil21!$L$4:$R$16,7,0)","v":0}]
[null,{"$f":"D57","v":"2012-05-31"},{"$f":"SUM(C60:C79)","v":3402374.8800000004},"-"]

{"sheet":"Feuil2","index":1,"n_rows":100,"n_cols":18,"rows_kept":100,"cut":false,"hidden":false,"merged":[]}
["2013-02-04",{"$f":"Feuil1!B12","v":"محمد للمواد الغدائية"},null,null,null,null,"2012-12-01",{"$f":"SUM(B:B)","v":1723409.2},null,null,null,{"$f":"MONTH(G1)","v":12}]
[78520]
["التاريخ","المبلغ","رقم الوصل","نهاية الشهر","مجموع نهاية الشهر","المجموع الكلي",null,null,null,null,null,"FIN MOID","SOME MOID",null,"DATE AVONCE","MONTENT AVONCE",null,"TOTAL"]
["2012-12-31",1369975.2,null,"2012-12-31",null,{"$f":"B4","v":1369975.2},null,null,null,null,null,null,{"$f":"F4","v":1369975.2}]
["2013-01-05",56120,1,{"$f":"IF(B5<0,\"\",IF(AND(D4<>\"\",EOMONTH(A4,0)=EOMONTH(A5,0)),\"\",IF(AND(G5<>G6,D4=EOMONTH(A4,0)),EOMONTH(A5,0),IF(G5=G6,\"\",IF(G5=$L$1,EOMONTH($G$1,0),IF(AND(G5<>G6,G5<>H5),EOMONTH(A4,0),\"\"))))))","v":""},{"$f":"IF(G5=G6,\"\",IF(D5=\"\",\"\",SUMIF(G:G,G5,B:B)))","v":""},{"$f":"IF(OR(D5=EOMONTH(A5,0),B5<0),SUM($B$4:B5),\"\")","v":""},{"$f":"IF(A5=\"\",\"\",IF(B5>0,MONTH(A5),\"a\"))","v":1},{"$f":"IF(G5=\"a\",\"a\",\"\")","v":""},{"$f":"IF(J5<>\"\",MONTH(J5),\"\")","v":""},{"$f":"IF(G5=\"a\",A5,\"\")","v":""},{"$f":"IF(G5=\"a\",B5,\"\")","v":""},"2012-01-31",{"$f":"IFERROR(VLOOKUP(L5,D:E,2,0),\"0\")","v":"0"},{"$f":"IF(P5<0,SUM($M$4:M5,P5),SUM($M$4:M5))","v":1369975.2},{"$f":"IFERROR(VLOOKUP(MONTH(L5),I:K,2,0),\"\")","v":""},{"$f":"IFERROR(VLOOKUP(MONTH(L5),I:K,3,0),\"\")","v":""},{"$f":"IFERROR(P5+N5,\"\")","v":""},{"$f":"N5","v":1369975.2}]
["2013-01-05",9570,{"$f":"IF(A6=\"\",\"\",IF(C5=\"\",C4+1,IF(G6=\"a\",\"\",C5+1)))","v":2},"","",{"$f":"IF(OR(D6=EOMONTH(A6,0),B6<0),SUM($B$4:B6),\"\")","v":""},{"$f":"IF(A6=\"\",\"\",IF(B6>0,MONTH(A6),\"a\"))","v":1},{"$f":"IF(G6=\"a\",\"a\",\"\")","v":""},{"$f":"IF(J6<>\"\",MONTH(J6),\"\")","v":""},{"$f":"IF(G6=\"a\",A6,\"\")","v":""},{"$f":"IF(G6=\"a\",B6,\"\")","v":""},"2012-02-29",{"$f":"IFERROR(VLOOKUP(L6,D:E,2,0),\"0\")","v":"0"},{"$f":"IF(P6<0,SUM($M$4:M6,P6),SUM($M$4:M6))","v":1369975.2},{"$f":"IFERROR(VLOOKUP(MONTH(L6),I:K,2,0),\"\")","v":""},{"$f":"IFERROR(VLOOKUP(MONTH(L6),I:K,3,0),\"\")","v":""},{"$f":"IFERROR(P6+N6,\"\")","v":""},{"$f":"IFERROR(R5+M6+P6,R5+M6)","v":1369975.2}]
["2013-01-17",10465,{"$f":"IF(A7=\"\",\"\",IF(C6=\"\",C5+1,IF(G7=\"a\",\"\",C6+1)))","v":3},"","",{"$f":"IF(OR(D7=EOMONTH(A7,0),B7<0),SUM($B$4:B7),\"\")","v":""},1,"","","","","2012-03-31","0",{"$f":"IF(P7<0,SUM($M$4:M7,P7),SUM($M$4:M7))","v":1369975.2},"","","",{"$f":"IFERROR(R6+M7+P7,R6+M7)","v":1369975.2}]
["2013-01-21",87635,4,"","",{"$f":"IF(OR(D8=EOMONTH(A8,0),B8<0),SUM($B$4:B8),\"\")","v":""},1,"","","","","2012-04-30","0",{"$f":"IF(P8<0,SUM($M$4:M8,P8),SUM($M$4:M8))","v":1369975.2},"","","",1369975.2]
["2013-01-23",11160,5,"","",{"$f":"IF(OR(D9=EOMONTH(A9,0),B9<0),SUM($B$4:B9),\"\")","v":""},1,"","","","","2012-05-31","0",{"$f":"IF(P9<0,SUM($M$4:M9,P9),SUM($M$4:M9))","v":1369975.2},"","","",1369975.2]
["2013-01-24",20700,6,"2013-01-31",195650,{"$f":"IF(OR(D10=EOMONTH(A10,0),B10<0),SUM($B$4:B10),\"\")","v":1565625.2},1,"","","","","2012-06-30","0",{"$f":"IF(P10<0,SUM($M$4:M10,P10),SUM($M$4:M10))","v":1369975.2},"","","",1369975.2]
["2013-02-04",78520,7,"","",{"$f":"IF(OR(D11=EOMONTH(A11,0),B11<0),SUM($B$4:B11),\"\")","v":""},2,"","","","","2012-07-31","0",{"$f":"IF(P11<0,SUM($M$4:M11,P11),SUM($M$4:M11))","v":1369975.2},"","","",1369975.2]
["2013-02-06",7850,8,"","",{"$f":"IF(OR(D12=EOMONTH(A12,0),B12<0),SUM($B$4:B12),\"\")","v":""},2,"","","","","2012-08-31","0",{"$f":"IF(P12<0,SUM($M$4:M12,P12),SUM($M$4:M12))","v":1369975.2},"","","",1369975.2]
["2013-02-18",62079,9,"","",{"$f":"IF(OR(D13=EOMONTH(A13,0),B13<0),SUM($B$4:B13),\"\")","v":""},2,"","","","","2012-09-30","0",{"$f":"IF(P13<0,SUM($M$4:M13,P13),SUM($M$4:M13))","v":1369975.2},"","","",1369975.2]
["2013-02-20",9335,10,"2013-02-28",157784,{"$f":"IF(OR(D14=EOMONTH(A14,0),B14<0),SUM($B$4:B14),\"\")","v":1723409.2},2,"","","","","2012-10-31","0",{"$f":"IF(P14<0,SUM($M$4:M14,P14),SUM($M$4:M14))","v":1369975.2},"","","",1369975.2]
[null,null,"","","",{"$f":"IF(OR(D15=EOMONTH(A15,0),B15<0),SUM($B$4:B15),\"\")","v":""},"","","","","","2012-11-30","0",{"$f":"IF(P15<0,SUM($M$4:M15,P15),SUM($M$4:M15))","v":1369975.2},"","","",1369975.2]
[null,null,"","","",{"$f":"IF(OR(D16=EOMONTH(A16,0),B16<0),SUM($B$4:B16),\"\")","v":""},"","","","","","2012-12-31",0,{"$f":"IF(P16<0,SUM($M$4:M16,P16),SUM($M$4:M16))","v":1369975.2},"","","",1369975.2]
[null,null,"","","",{"$f":"IF(OR(D17=EOMONTH(A17,0),B17<0),SUM($B$4:B17),\"\")","v":""},"","","","","",null,null,null,null,null,null,{"$f":"R16-H1","v":-353434}]
[null,null,"","","",{"$f":"IF(OR(D18=EOMONTH(A18,0),B18<0),SUM($B$4:B18),\"\")","v":""},"","","","","",{"$f":"IF(D4=EOMONTH(D4,0),1,0)","v":1}]
[null,null,"","","",{"$f":"IF(OR(D19=EOMONTH(A19,0),B19<0),SUM($B$4:B19),\"\")","v":""},"","","","","",{"$f":"IF(B4<0,1,0)","v":0}]
[null,null,"","","",{"$f":"IF(OR(D20=EOMONTH(A20,0),B20<0),SUM($B$4:B20),\"\")","v":""},"","","","",""]
[null,null,"","","",{"$f":"IF(OR(D21=EOMONTH(A21,0),B21<0),SUM($B$4:B21),\"\")","v":""},"","","","",""]
[null,null,"","","",{"$f":"IF(OR(D22=EOMONTH(A22,0),B22<0),SUM($B$4:B22),\"\")","v":""},"","","","","",null,null,null,null,null,null,{"$f":"IFERROR(Q22+O22,\"\")","v":0}]
[null,null,"","","",{"$f":"IF(OR(D23=EOMONTH(A23,0),B23<0),SUM($B$4:B23),\"\")","v":""},"","","","",""]
[null,null,"","","",{"$f":"IF(OR(D24=EOMONTH(A24,0),B24<0),SUM($B$4:B24),\"\")","v":""},"","","","",""]
[null,null,"","","",{"$f":"IF(OR(D25=EOMONTH(A25,0),B25<0),SUM($B$4:B25),\"\")","v":""},"","","","",""]
[null,null,"","","",{"$f":"IF(OR(D26=EOMONTH(A26,0),B26<0),SUM($B$4:B26),\"\")","v":""},"","","","",""]
[null,null,"","","",{"$f":"IF(OR(D27=EOMONTH(A27,0),B27<0),SUM($B$4:B27),\"\")","v":""},"","","","",""]
[null,null,"","","",{"$f":"IF(OR(D28=EOMONTH(A28,0),B28<0),SUM($B$4:B28),\"\")","v":""},"","","","",""]
[null,null,"","","",{"$f":"IF(OR(D29=EOMONTH(A29,0),B29<0),SUM($B$4:B29),\"\")","v":""},"","","","",""]
[null,null,"","","",{"$f":"IF(OR(D30=EOMONTH(A30,0),B30<0),SUM($B$4:B30),\"\")","v":""},"","","","",""]
[null,null,"","","",{"$f":"IF(OR(D31=EOMONTH(A31,0),B31<0),SUM($B$4:B31),\"\")","v":""},"","","","",""]
[null,null,"","","",{"$f":"IF(OR(D32=EOMONTH(A32,0),B32<0),SUM($B$4:B32),\"\")","v":""},"","","","",""]
[null,null,"","","",{"$f":"IF(OR(D33=EOMONTH(A33,0),B33<0),SUM($B$4:B33),\"\")","v":""},"","","","",""]
[null,null,"","","",{"$f":"IF(OR(D34=EOMONTH(A34,0),B34<0),SUM($B$4:B34),\"\")","v":""},"","","","",""]
[null,null,"","","",{"$f":"IF(OR(D35=EOMONTH(A35,0),B35<0),SUM($B$4:B35),\"\")","v":""},"","","","",""]
[null,null,"","","",{"$f":"IF(OR(D36=EOMONTH(A36,0),B36<0),SUM($B$4:B36),\"\")","v":""},"","","","",""]
[null,null,"","","",{"$f":"IF(OR(D37=EOMONTH(A37,0),B37<0),SUM($B$4:B37),\"\")","v":""},"","","","",""]
[null,null,"","","",{"$f":"IF(OR(D38=EOMONTH(A38,0),B38<0),SUM($B$4:B38),\"\")","v":""},"","","","",""]
[null,null,"","","",{"$f":"IF(OR(D39=EOMONTH(A39,0),B39<0),SUM($B$4:B39),\"\")","v":""},"","","","",""]
[null,null,"","","",{"$f":"IF(OR(D40=EOMONTH(A40,0),B40<0),SUM($B$4:B40),\"\")","v":""},"","","","",""]
[null,null,"","","",{"$f":"IF(OR(D41=EOMONTH(A41,0),B41<0),SUM($B$4:B41),\"\")","v":""},"","","","",""]
[null,null,"","","",{"$f":"IF(OR(D42=EOMONTH(A42,0),B42<0),SUM($B$4:B42),\"\")","v":""},"","","","",""]
[null,null,"","","",{"$f":"IF(OR(D43=EOMONTH(A43,0),B43<0),SUM($B$4:B43),\"\")","v":""},"","","","",""]
[null,null,"","","",{"$f":"IF(OR(D44=EOMONTH(A44,0),B44<0),SUM($B$4:B44),\"\")","v":""},"","","","",""]
[null,null,"","","",{"$f":"IF(OR(D45=EOMONTH(A45,0),B45<0),SUM($B$4:B45),\"\")","v":""},"","","","",""]
[null,null,"","","",{"$f":"IF(OR(D46=EOMONTH(A46,0),B46<0),SUM($B$4:B46),\"\")","v":""},"","","","",""]
[null,null,"","","",{"$f":"IF(OR(D47=EOMONTH(A47,0),B47<0),SUM($B$4:B47),\"\")","v":""},"","","","",""]
[null,null,"","","",{"$f":"IF(OR(D48=EOMONTH(A48,0),B48<0),SUM($B$4:B48),\"\")","v":""},"","","","",""]
[null,null,"","","",{"$f":"IF(OR(D49=EOMONTH(A49,0),B49<0),SUM($B$4:B49),\"\")","v":""},"","","","",""]
[null,null,"","","",{"$f":"IF(OR(D50=EOMONTH(A50,0),B50<0),SUM($B$4:B50),\"\")","v":""},"","","","",""]
[null,null,"","","",{"$f":"IF(OR(D51=EOMONTH(A51,0),B51<0),SUM($B$4:B51),\"\")","v":""},"","","","",""]
[null,null,"","","",{"$f":"IF(OR(D52=EOMONTH(A52,0),B52<0),SUM($B$4:B52),\"\")","v":""},"","","","",""]
[null,null,"","","",{"$f":"IF(OR(D53=EOMONTH(A53,0),B53<0),SUM($B$4:B53),\"\")","v":""},"","","","",""]
[null,null,"","","",{"$f":"IF(OR(D54=EOMONTH(A54,0),B54<0),SUM($B$4:B54),\"\")","v":""},"","","","",""]
[null,null,"","","",{"$f":"IF(OR(D55=EOMONTH(A55,0),B55<0),SUM($B$4:B55),\"\")","v":""},"","","","",""]
[null,null,"","","",{"$f":"IF(OR(D56=EOMONTH(A56,0),B56<0),SUM($B$4:B56),\"\")","v":""},"","","","",""]
[null,null,"","","",{"$f":"IF(OR(D57=EOMONTH(A57,0),B57<0),SUM($B$4:B57),\"\")","v":""},"","","","",""]
[null,null,"","","",{"$f":"IF(OR(D58=EOMONTH(A58,0),B58<0),SUM($B$4:B58),\"\")","v":""},"","","","",""]
[null,null,"","","",{"$f":"IF(OR(D59=EOMONTH(A59,0),B59<0),SUM($B$4:B59),\"\")","v":""},"","","","",""]
[null,null,"","","",{"$f":"IF(OR(D60=EOMONTH(A60,0),B60<0),SUM($B$4:B60),\"\")","v":""},"","","","",""]
[null,null,"","","",{"$f":"IF(OR(D61=EOMONTH(A61,0),B61<0),SUM($B$4:B61),\"\")","v":""},"","","","",""]
[null,null,"","","",{"$f":"IF(OR(D62=EOMONTH(A62,0),B62<0),SUM($B$4:B62),\"\")","v":""},"","","","",""]
[null,null,"","","",{"$f":"IF(OR(D63=EOMONTH(A63,0),B63<0),SUM($B$4:B63),\"\")","v":""},"",{"$f":"IF(G63=\"a\",\"a\",\"\")","v":""},"","",""]
[null,null,"","","",{"$f":"IF(OR(D64=EOMONTH(A64,0),B64<0),SUM($B$4:B64),\"\")","v":""},"","","","",""]
[null,null,"","","",{"$f":"IF(OR(D65=EOMONTH(A65,0),B65<0),SUM($B$4:B65),\"\")","v":""},"","","","",""]
[null,null,"","","",{"$f":"IF(OR(D66=EOMONTH(A66,0),B66<0),SUM($B$4:B66),\"\")","v":""},"","","","",""]
[null,null,"","","",{"$f":"IF(OR(D67=EOMONTH(A67,0),B67<0),SUM($B$4:B67),\"\")","v":""},"","","","",""]
[null,null,"","","",{"$f":"IF(OR(D68=EOMONTH(A68,0),B68<0),SUM($B$4:B68),\"\")","v":""},"","","","",""]
[null,null,"",{"$f":"IF(B69<0,\"\",IF(AND(D68<>\"\",EOMONTH(A68,0)=EOMONTH(A69,0)),\"\",IF(AND(G69<>G70,D68=EOMONTH(A68,0)),EOMONTH(A69,0),IF(G69=G70,\"\",IF(G69=$L$1,EOMONTH($G$1,0),IF(AND(G69<>G70,G69<>H69),EOMONTH(A68,0),\"\"))))))","v":""},"",{"$f":"IF(OR(D69=EOMONTH(A69,0),B69<0),SUM($B$4:B69),\"\")","v":""},"","","","",""]
[null,null,"","",{"$f":"IF(G70=G71,\"\",IF(D70=\"\",\"\",SUMIF(G:G,G70,B:B)))","v":""},{"$f":"IF(OR(D70=EOMONTH(A70,0),B70<0),SUM($B$4:B70),\"\")","v":""},{"$f":"IF(A70=\"\",\"\",IF(B70>0,MONTH(A70),\"a\"))","v":""},{"$f":"IF(G70=\"a\",\"a\",\"\")","v":""},{"$f":"IF(J70<>\"\",MONTH(J70),\"\")","v":""},{"$f":"IF(G70=\"a\",A70,\"\")","v":""},{"$f":"IF(G70=\"a\",B70,\"\")","v":""}]
[null,null,{"$f":"IF(A71=\"\",\"\",IF(C70=\"\",C69+1,IF(G71=\"a\",\"\",C70+1)))","v":""},"","",{"$f":"IF(OR(D71=EOMONTH(A71,0),B71<0),SUM($B$4:B71),\"\")","v":""},"","","","",""]
[null,null,"","","",{"$f":"IF(OR(D72=EOMONTH(A72,0),B72<0),SUM($B$4:B72),\"\")","v":""},"","","","",""]
[null,null,"","","",{"$f":"IF(OR(D73=EOMONTH(A73,0),B73<0),SUM($B$4:B73),\"\")","v":""},"","","","",""]
[null,null,"","","",{"$f":"IF(OR(D74=EOMONTH(A74,0),B74<0),SUM($B$4:B74),\"\")","v":""},"","","","",""]
[null,null,"","","",{"$f":"IF(OR(D75=EOMONTH(A75,0),B75<0),SUM($B$4:B75),\"\")","v":""},"","","","",""]
[null,null,"","","",{"$f":"IF(OR(D76=EOMONTH(A76,0),B76<0),SUM($B$4:B76),\"\")","v":""},"","","","",""]
[null,null,"","","",{"$f":"IF(OR(D77=EOMONTH(A77,0),B77<0),SUM($B$4:B77),\"\")","v":""},"","","","",""]
[null,null,"","",{"$f":"IF(G78=G79,\"\",IF(D78=\"\",\"\",SUMIF(G:G,G78,B:B)))","v":""},{"$f":"IF(OR(D78=EOMONTH(A78,0),B78<0),SUM($B$4:B78),\"\")","v":""},"","","","",""]
[null,null,"","","",{"$f":"IF(OR(D79=EOMONTH(A79,0),B79<0),SUM($B$4:B79),\"\")","v":""},"","","","",""]
[null,null,"","","",{"$f":"IF(OR(D80=EOMONTH(A80,0),B80<0),SUM($B$4:B80),\"\")","v":""},"","","","",""]
[null,null,"","","",{"$f":"IF(OR(D81=EOMONTH(A81,0),B81<0),SUM($B$4:B81),\"\")","v":""},"","","","",""]
[null,null,"","","",{"$f":"IF(OR(D82=EOMONTH(A82,0),B82<0),SUM($B$4:B82),\"\")","v":""},"","","","",""]
[null,null,"","","",{"$f":"IF(OR(D83=EOMONTH(A83,0),B83<0),SUM($B$4:B83),\"\")","v":""},"","","",{"$f":"IF(G83=\"a\",A83,\"\")","v":""},{"$f":"IF(G83=\"a\",B83,\"\")","v":""}]
[null,null,"","",{"$f":"IF(G84=G85,\"\",IF(D84=\"\",\"\",SUMIF(G:G,G84,B:B)))","v":""},{"$f":"IF(OR(D84=EOMONTH(A84,0),B84<0),SUM($B$4:B84),\"\")","v":""},{"$f":"IF(A84=\"\",\"\",IF(B84>0,MONTH(A84),\"a\"))","v":""},"","",{"$f":"IF(G84=\"a\",A84,\"\")","v":""},{"$f":"IF(G84=\"a\",B84,\"\")","v":""}]
[null,null,"","","",{"$f":"IF(OR(D85=EOMONTH(A85,0),B85<0),SUM($B$4:B85),\"\")","v":""},"","","","",""]
[null,null,"","","",{"$f":"IF(OR(D86=EOMONTH(A86,0),B86<0),SUM($B$4:B86),\"\")","v":""},"","","","",""]
[null,null,"","","",{"$f":"IF(OR(D87=EOMONTH(A87,0),B87<0),SUM($B$4:B87),\"\")","v":""},"","","","",""]
[null,null,"","","",{"$f":"IF(OR(D88=EOMONTH(A88,0),B88<0),SUM($B$4:B88),\"\")","v":""},"","","","",""]
[null,null,"","","",{"$f":"IF(OR(D89=EOMONTH(A89,0),B89<0),SUM($B$4:B89),\"\")","v":""},"","","","",""]
[null,null,"","","",{"$f":"IF(OR(D90=EOMONTH(A90,0),B90<0),SUM($B$4:B90),\"\")","v":""},"","","","",""]
[null,null,"","","",{"$f":"IF(OR(D91=EOMONTH(A91,0),B91<0),SUM($B$4:B91),\"\")","v":""},"","","","",""]
[null,null,"","","",{"$f":"IF(OR(D92=EOMONTH(A92,0),B92<0),SUM($B$4:B92),\"\")","v":""},"","","","",""]
[null,null,"","","",{"$f":"IF(OR(D93=EOMONTH(A93,0),B93<0),SUM($B$4:B93),\"\")","v":""},"","","","",""]
[null,null,"","","",{"$f":"IF(OR(D94=EOMONTH(A94,0),B94<0),SUM($B$4:B94),\"\")","v":""},"","","","",""]
[null,null,"","","",{"$f":"IF(OR(D95=EOMONTH(A95,0),B95<0),SUM($B$4:B95),\"\")","v":""},"","","","",""]
[null,null,"","","",{"$f":"IF(OR(D96=EOMONTH(A96,0),B96<0),SUM($B$4:B96),\"\")","v":""},"","","","",""]
[null,null,"","","",{"$f":"IF(OR(D97=EOMONTH(A97,0),B97<0),SUM($B$4:B97),\"\")","v":""},"","","","",""]
[null,null,"","","",{"$f":"IF(OR(D98=EOMONTH(A98,0),B98<0),SUM($B$4:B98),\"\")","v":""},"","","","",""]
[null,null,"","","",{"$f":"IF(OR(D99=EOMONTH(A99,0),B99<0),SUM($B$4:B99),\"\")","v":""},"","","","",""]
[null,null,"","","",{"$f":"IF(OR(D100=EOMONTH(A100,0),B100<0),SUM($B$4:B100),\"\")","v":""},"","","","",""]

{"sheet":"Feuil3","index":2,"n_rows":100,"n_cols":18,"rows_kept":100,"cut":false,"hidden":false,"merged":[]}
["2013-02-20",{"$f":"Feuil1!B13","v":"علي للخضر والفواكه"},null,null,null,233595,"2012-12-01",{"$f":"SUM(B:B)","v":375796},null,null,null,{"$f":"MONTH(G1)","v":12}]
[39440]
["التاريخ","المبلغ","رقم الوصل","نهاية الشهر","مجموع نهاية الشهر","المجموع الكلي",null,null,null,null,null,"FIN MOID","SOME MOID",null,"DATE AVONCE","MONTENT AVONCE",null,"TOTAL"]
["2012-12-31",233595,null,"2012-12-31",null,{"$f":"B4","v":233595},null,null,null,null,null,null,{"$f":"F4","v":233595}]
["2013-01-05",29450,1,{"$f":"IF(B5<0,\"\",IF(AND(D4<>\"\",EOMONTH(A4,0)=EOMONTH(A5,0)),\"\",IF(AND(G5<>G6,D4=EOMONTH(A4,0)),EOMONTH(A5,0),IF(G5=G6,\"\",IF(G5=$L$1,EOMONTH($G$1,0),IF(AND(G5<>G6,G5<>H5),EOMONTH(A4,0),\"\"))))))","v":""},{"$f":"IF(G5=G6,\"\",IF(D5=\"\",\"\",SUMIF(G:G,G5,B:B)))","v":""},{"$f":"IF(OR(D5=EOMONTH(A5,0),B5<0),SUM($B$4:B5),\"\")","v":""},{"$f":"IF(A5=\"\",\"\",IF(B5>0,MONTH(A5),\"a\"))","v":1},{"$f":"IF(G5=\"a\",\"a\",\"\")","v":""},{"$f":"IF(J5<>\"\",MONTH(J5),\"\")","v":""},{"$f":"IF(G5=\"a\",A5,\"\")","v":""},{"$f":"IF(G5=\"a\",B5,\"\")","v":""},"2012-01-31",{"$f":"IFERROR(VLOOKUP(L5,D:E,2,0),\"0\")","v":"0"},{"$f":"IF(P5<0,SUM($M$4:M5,P5),SUM($M$4:M5))","v":233595},{"$f":"IFERROR(VLOOKUP(MONTH(L5),I:K,2,0),\"\")","v":""},{"$f":"IFERROR(VLOOKUP(MONTH(L5),I:K,3,0),\"\")","v":""},{"$f":"IFERROR(P5+N5,\"\")","v":""},{"$f":"N5","v":233595}]
["2013-01-05",4000,{"$f":"IF(A6=\"\",\"\",IF(C5=\"\",C4+1,IF(G6=\"a\",\"\",C5+1)))","v":2},"","",{"$f":"IF(OR(D6=EOMONTH(A6,0),B6<0),SUM($B$4:B6),\"\")","v":""},{"$f":"IF(A6=\"\",\"\",IF(B6>0,MONTH(A6),\"a\"))","v":1},{"$f":"IF(G6=\"a\",\"a\",\"\")","v":""},{"$f":"IF(J6<>\"\",MONTH(J6),\"\")","v":""},{"$f":"IF(G6=\"a\",A6,\"\")","v":""},{"$f":"IF(G6=\"a\",B6,\"\")","v":""},"2012-02-29",{"$f":"IFERROR(VLOOKUP(L6,D:E,2,0),\"0\")","v":"0"},{"$f":"IF(P6<0,SUM($M$4:M6,P6),SUM($M$4:M6))","v":233595},{"$f":"IFERROR(VLOOKUP(MONTH(L6),I:K,2,0),\"\")","v":""},{"$f":"IFERROR(VLOOKUP(MONTH(L6),I:K,3,0),\"\")","v":""},{"$f":"IFERROR(P6+N6,\"\")","v":""},{"$f":"IFERROR(R5+M6+P6,R5+M6)","v":233595}]
["17/01/2013",4600,{"$f":"IF(A7=\"\",\"\",IF(C6=\"\",C5+1,IF(G7=\"a\",\"\",C6+1)))","v":3},"","",{"$f":"IF(OR(D7=EOMONTH(A7,0),B7<0),SUM($B$4:B7),\"\")","v":""},1,"","","","","2012-03-31","0",{"$f":"IF(P7<0,SUM($M$4:M7,P7),SUM($M$4:M7))","v":233595},"","","",{"$f":"IFERROR(R6+M7+P7,R6+M7)","v":233595}]
["2013-01-21",18240,4,"","",{"$f":"IF(OR(D8=EOMONTH(A8,0),B8<0),SUM($B$4:B8),\"\")","v":""},1,"","","","","2012-04-30","0",{"$f":"IF(P8<0,SUM($M$4:M8,P8),SUM($M$4:M8))","v":233595},"","","",233595]
["2013-01-23",4535,5,"2013-01-31",60825,{"$f":"IF(OR(D9=EOMONTH(A9,0),B9<0),SUM($B$4:B9),\"\")","v":294420},1,"","","","","2012-05-31","0",{"$f":"IF(P9<0,SUM($M$4:M9,P9),SUM($M$4:M9))","v":233595},"","","",233595]
["2013-02-04",33066,6,"","",{"$f":"IF(OR(D10=EOMONTH(A10,0),B10<0),SUM($B$4:B10),\"\")","v":""},2,"","","","","2012-06-30","0",{"$f":"IF(P10<0,SUM($M$4:M10,P10),SUM($M$4:M10))","v":233595},"","","",233595]
["2013-02-06",4910,7,"","",{"$f":"IF(OR(D11=EOMONTH(A11,0),B11<0),SUM($B$4:B11),\"\")","v":""},2,"","","","","2012-07-31","0",{"$f":"IF(P11<0,SUM($M$4:M11,P11),SUM($M$4:M11))","v":233595},"","","",233595]
["18/02/2013",39440,8,"","",{"$f":"IF(OR(D12=EOMONTH(A12,0),B12<0),SUM($B$4:B12),\"\")","v":""},2,"","","","","2012-08-31","0",{"$f":"IF(P12<0,SUM($M$4:M12,P12),SUM($M$4:M12))","v":233595},"","","",233595]
["2013-02-20",3960,9,"2013-02-28",81376,{"$f":"IF(OR(D13=EOMONTH(A13,0),B13<0),SUM($B$4:B13),\"\")","v":375796},2,"","","","","2012-09-30","0",{"$f":"IF(P13<0,SUM($M$4:M13,P13),SUM($M$4:M13))","v":233595},"","","",233595]
[null,null,"","","",{"$f":"IF(OR(D14=EOMONTH(A14,0),B14<0),SUM($B$4:B14),\"\")","v":""},"","","","","","2012-10-31","0",{"$f":"IF(P14<0,SUM($M$4:M14,P14),SUM($M$4:M14))","v":233595},"","","",233595]
[null,null,"","","",{"$f":"IF(OR(D15=EOMONTH(A15,0),B15<0),SUM($B$4:B15),\"\")","v":""},"","","","","","2012-11-30","0",{"$f":"IF(P15<0,SUM($M$4:M15,P15),SUM($M$4:M15))","v":233595},"","","",233595]
[null,null,"","","",{"$f":"IF(OR(D16=EOMONTH(A16,0),B16<0),SUM($B$4:B16),\"\")","v":""},"","","","","","2012-12-31",0,{"$f":"IF(P16<0,SUM($M$4:M16,P16),SUM($M$4:M16))","v":233595},"","","",233595]
[null,null,"","","",{"$f":"IF(OR(D17=EOMONTH(A17,0),B17<0),SUM($B$4:B17),\"\")","v":""},"","","","","",null,null,null,null,null,null,{"$f":"R16-H1","v":-142201}]
[null,null,"","","",{"$f":"IF(OR(D18=EOMONTH(A18,0),B18<0),SUM($B$4:B18),\"\")","v":""},"","","","",""]
[null,null,"","","",{"$f":"IF(OR(D19=EOMONTH(A19,0),B19<0),SUM($B$4:B19),\"\")","v":""},"","","","",""]
[null,null,"","","",{"$f":"IF(OR(D20=EOMONTH(A20,0),B20<0),SUM($B$4:B20),\"\")","v":""},"","","","",""]
[null,null,"","","",{"$f":"IF(OR(D21=EOMONTH(A21,0),B21<0),SUM($B$4:B21),\"\")","v":""},"","","","",""]
[null,null,"","","",{"$f":"IF(OR(D22=EOMONTH(A22,0),B22<0),SUM($B$4:B22),\"\")","v":""},"","","","","",null,null,null,null,null,null,{"$f":"IFERROR(Q22+O22,\"\")","v":0}]
[null,null,"","","",{"$f":"IF(OR(D23=EOMONTH(A23,0),B23<0),SUM($B$4:B23),\"\")","v":""},"","","","",""]
[null,null,"","","",{"$f":"IF(OR(D24=EOMONTH(A24,0),B24<0),SUM($B$4:B24),\"\")","v":""},"","","","",""]
[null,null,"","","",{"$f":"IF(OR(D25=EOMONTH(A25,0),B25<0),SUM($B$4:B25),\"\")","v":""},"","","","",""]
[null,null,"","","",{"$f":"IF(OR(D26=EOMONTH(A26,0),B26<0),SUM($B$4:B26),\"\")","v":""},"","","","",""]
[null,null,"","","",{"$f":"IF(OR(D27=EOMONTH(A27,0),B27<0),SUM($B$4:B27),\"\")","v":""},"","","","",""]
[null,null,"","","",{"$f":"IF(OR(D28=EOMONTH(A28,0),B28<0),SUM($B$4:B28),\"\")","v":""},"","","","",""]
[null,null,"","","",{"$f":"IF(OR(D29=EOMONTH(A29,0),B29<0),SUM($B$4:B29),\"\")","v":""},"","","","",""]
[null,null,"","","",{"$f":"IF(OR(D30=EOMONTH(A30,0),B30<0),SUM($B$4:B30),\"\")","v":""},"","","","",""]
[null,null,"","","",{"$f":"IF(OR(D31=EOMONTH(A31,0),B31<0),SUM($B$4:B31),\"\")","v":""},"","","","",""]
[null,null,"","","",{"$f":"IF(OR(D32=EOMONTH(A32,0),B32<0),SUM($B$4:B32),\"\")","v":""},"","","","",""]
[null,null,"","","",{"$f":"IF(OR(D33=EOMONTH(A33,0),B33<0),SUM($B$4:B33),\"\")","v":""},"","","","",""]
[null,null,"","","",{"$f":"IF(OR(D34=EOMONTH(A34,0),B34<0),SUM($B$4:B34),\"\")","v":""},"","","","",""]
[null,null,"","","",{"$f":"IF(OR(D35=EOMONTH(A35,0),B35<0),SUM($B$4:B35),\"\")","v":""},"","","","",""]
[null,null,"","","",{"$f":"IF(OR(D36=EOMONTH(A36,0),B36<0),SUM($B$4:B36),\"\")","v":""},"","","","",""]
[null,null,"","","",{"$f":"IF(OR(D37=EOMONTH(A37,0),B37<0),SUM($B$4:B37),\"\")","v":""},"","","","",""]
[null,null,"","","",{"$f":"IF(OR(D38=EOMONTH(A38,0),B38<0),SUM($B$4:B38),\"\")","v":""},"","","","",""]
[null,null,"","","",{"$f":"IF(OR(D39=EOMONTH(A39,0),B39<0),SUM($B$4:B39),\"\")","v":""},"","","","",""]
[null,null,"","","",{"$f":"IF(OR(D40=EOMONTH(A40,0),B40<0),SUM($B$4:B40),\"\")","v":""},"","","","",""]
[null,null,"","","",{"$f":"IF(OR(D41=EOMONTH(A41,0),B41<0),SUM($B$4:B41),\"\")","v":""},"","","","",""]
[null,null,"","","",{"$f":"IF(OR(D42=EOMONTH(A42,0),B42<0),SUM($B$4:B42),\"\")","v":""},"","","","",""]
[null,null,"","","",{"$f":"IF(OR(D43=EOMONTH(A43,0),B43<0),SUM($B$4:B43),\"\")","v":""},"","","","",""]
[null,null,"","","",{"$f":"IF(OR(D44=EOMONTH(A44,0),B44<0),SUM($B$4:B44),\"\")","v":""},"","","","",""]
[null,null,"","","",{"$f":"IF(OR(D45=EOMONTH(A45,0),B45<0),SUM($B$4:B45),\"\")","v":""},"","","","",""]
[null,null,"","","",{"$f":"IF(OR(D46=EOMONTH(A46,0),B46<0),SUM($B$4:B46),\"\")","v":""},"","","","",""]
[null,null,"","","",{"$f":"IF(OR(D47=EOMONTH(A47,0),B47<0),SUM($B$4:B47),\"\")","v":""},"","","","",""]
[null,null,"","","",{"$f":"IF(OR(D48=EOMONTH(A48,0),B48<0),SUM($B$4:B48),\"\")","v":""},"","","","",""]
[null,null,"","","",{"$f":"IF(OR(D49=EOMONTH(A49,0),B49<0),SUM($B$4:B49),\"\")","v":""},"","","","",""]
[null,null,"","","",{"$f":"IF(OR(D50=EOMONTH(A50,0),B50<0),SUM($B$4:B50),\"\")","v":""},"","","","",""]
[null,null,"","","",{"$f":"IF(OR(D51=EOMONTH(A51,0),B51<0),SUM($B$4:B51),\"\")","v":""},"","","","",""]
[null,null,"","","",{"$f":"IF(OR(D52=EOMONTH(A52,0),B52<0),SUM($B$4:B52),\"\")","v":""},"","","","",""]
[null,null,"","","",{"$f":"IF(OR(D53=EOMONTH(A53,0),B53<0),SUM($B$4:B53),\"\")","v":""},"","","","",""]
[null,null,"","","",{"$f":"IF(OR(D54=EOMONTH(A54,0),B54<0),SUM($B$4:B54),\"\")","v":""},"","","","",""]
[null,null,"","","",{"$f":"IF(OR(D55=EOMONTH(A55,0),B55<0),SUM($B$4:B55),\"\")","v":""},"","","","",""]
[null,null,"","","",{"$f":"IF(OR(D56=EOMONTH(A56,0),B56<0),SUM($B$4:B56),\"\")","v":""},"","","","",""]
[null,null,"","","",{"$f":"IF(OR(D57=EOMONTH(A57,0),B57<0),SUM($B$4:B57),\"\")","v":""},"","","","",""]
[null,null,"","","",{"$f":"IF(OR(D58=EOMONTH(A58,0),B58<0),SUM($B$4:B58),\"\")","v":""},"","","","",""]
[null,null,"","","",{"$f":"IF(OR(D59=EOMONTH(A59,0),B59<0),SUM($B$4:B59),\"\")","v":""},"","","","",""]
[null,null,"","","",{"$f":"IF(OR(D60=EOMONTH(A60,0),B60<0),SUM($B$4:B60),\"\")","v":""},"","","","",""]
[null,null,"","","",{"$f":"IF(OR(D61=EOMONTH(A61,0),B61<0),SUM($B$4:B61),\"\")","v":""},"","","","",""]
[null,null,"","","",{"$f":"IF(OR(D62=EOMONTH(A62,0),B62<0),SUM($B$4:B62),\"\")","v":""},"","","","",""]
[null,null,"","","",{"$f":"IF(OR(D63=EOMONTH(A63,0),B63<0),SUM($B$4:B63),\"\")","v":""},"",{"$f":"IF(G63=\"a\",\"a\",\"\")","v":""},"","",""]
[null,null,"","","",{"$f":"IF(OR(D64=EOMONTH(A64,0),B64<0),SUM($B$4:B64),\"\")","v":""},"","","","",""]
[null,null,"","","",{"$f":"IF(OR(D65=EOMONTH(A65,0),B65<0),SUM($B$4:B65),\"\")","v":""},"","","","",""]
[null,null,"","","",{"$f":"IF(OR(D66=EOMONTH(A66,0),B66<0),SUM($B$4:B66),\"\")","v":""},"","","","",""]
[null,null,"","","",{"$f":"IF(OR(D67=EOMONTH(A67,0),B67<0),SUM($B$4:B67),\"\")","v":""},"","","","",""]
[null,null,"","","",{"$f":"IF(OR(D68=EOMONTH(A68,0),B68<0),SUM($B$4:B68),\"\")","v":""},"","","","",""]
[null,null,"",{"$f":"IF(B69<0,\"\",IF(AND(D68<>\"\",EOMONTH(A68,0)=EOMONTH(A69,0)),\"\",IF(AND(G69<>G70,D68=EOMONTH(A68,0)),EOMONTH(A69,0),IF(G69=G70,\"\",IF(G69=$L$1,EOMONTH($G$1,0),IF(AND(G69<>G70,G69<>H69),EOMONTH(A68,0),\"\"))))))","v":""},"",{"$f":"IF(OR(D69=EOMONTH(A69,0),B69<0),SUM($B$4:B69),\"\")","v":""},"","","","",""]
[null,null,"","",{"$f":"IF(G70=G71,\"\",IF(D70=\"\",\"\",SUMIF(G:G,G70,B:B)))","v":""},{"$f":"IF(OR(D70=EOMONTH(A70,0),B70<0),SUM($B$4:B70),\"\")","v":""},{"$f":"IF(A70=\"\",\"\",IF(B70>0,MONTH(A70),\"a\"))","v":""},{"$f":"IF(G70=\"a\",\"a\",\"\")","v":""},{"$f":"IF(J70<>\"\",MONTH(J70),\"\")","v":""},{"$f":"IF(G70=\"a\",A70,\"\")","v":""},{"$f":"IF(G70=\"a\",B70,\"\")","v":""}]
[null,null,{"$f":"IF(A71=\"\",\"\",IF(C70=\"\",C69+1,IF(G71=\"a\",\"\",C70+1)))","v":""},"","",{"$f":"IF(OR(D71=EOMONTH(A71,0),B71<0),SUM($B$4:B71),\"\")","v":""},"","","","",""]
[null,null,"","","",{"$f":"IF(OR(D72=EOMONTH(A72,0),B72<0),SUM($B$4:B72),\"\")","v":""},"","","","",""]
[null,null,"","","",{"$f":"IF(OR(D73=EOMONTH(A73,0),B73<0),SUM($B$4:B73),\"\")","v":""},"","","","",""]
[null,null,"","","",{"$f":"IF(OR(D74=EOMONTH(A74,0),B74<0),SUM($B$4:B74),\"\")","v":""},"","","","",""]
[null,null,"","","",{"$f":"IF(OR(D75=EOMONTH(A75,0),B75<0),SUM($B$4:B75),\"\")","v":""},"","","","",""]
[null,null,"","","",{"$f":"IF(OR(D76=EOMONTH(A76,0),B76<0),SUM($B$4:B76),\"\")","v":""},"","","","",""]
[null,null,"","","",{"$f":"IF(OR(D77=EOMONTH(A77,0),B77<0),SUM($B$4:B77),\"\")","v":""},"","","","",""]
[null,null,"","",{"$f":"IF(G78=G79,\"\",IF(D78=\"\",\"\",SUMIF(G:G,G78,B:B)))","v":""},{"$f":"IF(OR(D78=EOMONTH(A78,0),B78<0),SUM($B$4:B78),\"\")","v":""},"","","","",""]
[null,null,"","",{"$f":"IF(G79=G80,\"\",IF(D79=\"\",\"\",SUMIF(G:G,G79,B:B)))","v":""},{"$f":"IF(OR(D79=EOMONTH(A79,0),B79<0),SUM($B$4:B79),\"\")","v":""},"","","","",""]
[null,null,"","","",{"$f":"IF(OR(D80=EOMONTH(A80,0),B80<0),SUM($B$4:B80),\"\")","v":""},"","","","",""]
[null,null,"","","",{"$f":"IF(OR(D81=EOMONTH(A81,0),B81<0),SUM($B$4:B81),\"\")","v":""},"","","","",""]
[null,null,"","","",{"$f":"IF(OR(D82=EOMONTH(A82,0),B82<0),SUM($B$4:B82),\"\")","v":""},"","","","",""]
[null,null,"","","",{"$f":"IF(OR(D83=EOMONTH(A83,0),B83<0),SUM($B$4:B83),\"\")","v":""},"","","","",""]
[null,null,"","","",{"$f":"IF(OR(D84=EOMONTH(A84,0),B84<0),SUM($B$4:B84),\"\")","v":""},"","","","",""]
[null,null,"","","",{"$f":"IF(OR(D85=EOMONTH(A85,0),B85<0),SUM($B$4:B85),\"\")","v":""},"","","","",""]
[null,null,"","","",{"$f":"IF(OR(D86=EOMONTH(A86,0),B86<0),SUM($B$4:B86),\"\")","v":""},"","","","",""]
[null,null,"","","",{"$f":"IF(OR(D87=EOMONTH(A87,0),B87<0),SUM($B$4:B87),\"\")","v":""},"","","","",""]
[null,null,"","","",{"$f":"IF(OR(D88=EOMONTH(A88,0),B88<0),SUM($B$4:B88),\"\")","v":""},"","","","",""]
[null,null,"","","",{"$f":"IF(OR(D89=EOMONTH(A89,0),B89<0),SUM($B$4:B89),\"\")","v":""},"","","","",""]
[null,null,"","","",{"$f":"IF(OR(D90=EOMONTH(A90,0),B90<0),SUM($B$4:B90),\"\")","v":""},"","","","",""]
[null,null,"","","",{"$f":"IF(OR(D91=EOMONTH(A91,0),B91<0),SUM($B$4:B91),\"\")","v":""},"","","","",""]
[null,null,"","","",{"$f":"IF(OR(D92=EOMONTH(A92,0),B92<0),SUM($B$4:B92),\"\")","v":""},"","","","",""]
[null,null,"","","",{"$f":"IF(OR(D93=EOMONTH(A93,0),B93<0),SUM($B$4:B93),\"\")","v":""},"","","","",""]
[null,null,"","","",{"$f":"IF(OR(D94=EOMONTH(A94,0),B94<0),SUM($B$4:B94),\"\")","v":""},"","","","",""]
[null,null,"","","",{"$f":"IF(OR(D95=EOMONTH(A95,0),B95<0),SUM($B$4:B95),\"\")","v":""},"","","","",""]
[null,null,"","","",{"$f":"IF(OR(D96=EOMONTH(A96,0),B96<0),SUM($B$4:B96),\"\")","v":""},"","","","",""]
[null,null,"","","",{"$f":"IF(OR(D97=EOMONTH(A97,0),B97<0),SUM($B$4:B97),\"\")","v":""},"","","","",""]
[null,null,"","","",{"$f":"IF(OR(D98=EOMONTH(A98,0),B98<0),SUM($B$4:B98),\"\")","v":""},"","","","",""]
[null,null,"","","",{"$f":"IF(OR(D99=EOMONTH(A99,0),B99<0),SUM($B$4:B99),\"\")","v":""},"","","","",""]
[null,null,"","","",{"$f":"IF(OR(D100=EOMONTH(A100,0),B100<0),SUM($B$4:B100),\"\")","v":""},"","","","",""]

{"sheet":"Feuil4","index":3,"n_rows":100,"n_cols":18,"rows_kept":100,"cut":false,"hidden":false,"merged":[]}
["2013-02-19",{"$f":"Feuil1!B14","v":"احمد لللحوم"},null,null,null,332126,"2012-12-01",{"$f":"SUM(B:B)","v":553251},null,null,null,{"$f":"MONTH(G1)","v":12}]
[103800]
["التاريخ","المبلغ","رقم الوصل","نهاية الشهر","مجموع نهاية الشهر","المجموع الكلي",null,null,null,null,null,"FIN MOID","SOME MOID",null,"DATE AVONCE","MONTENT AVONCE",null,"TOTAL"]
["2012-12-31",332126,null,"2011-12-31",null,{"$f":"B4","v":332126},null,null,null,null,null,null,{"$f":"F4","v":332126}]
["2013-01-05",12441,1,{"$f":"IF(B5<0,\"\",IF(AND(D4<>\"\",EOMONTH(A4,0)=EOMONTH(A5,0)),\"\",IF(AND(G5<>G6,D4=EOMONTH(A4,0)),EOMONTH(A5,0),IF(G5=G6,\"\",IF(G5=$L$1,EOMONTH($G$1,0),IF(AND(G5<>G6,G5<>H5),EOMONTH(A4,0),\"\"))))))","v":""},{"$f":"IF(G5=G6,\"\",IF(D5=\"\",\"\",SUMIF(G:G,G5,B:B)))","v":""},{"$f":"IF(OR(D5=EOMONTH(A5,0),B5<0),SUM($B$4:B5),\"\")","v":""},{"$f":"IF(A5=\"\",\"\",IF(B5>0,MONTH(A5),\"a\"))","v":1},{"$f":"IF(G5=\"a\",\"a\",\"\")","v":""},{"$f":"IF(J5<>\"\",MONTH(J5),\"\")","v":""},{"$f":"IF(G5=\"a\",A5,\"\")","v":""},{"$f":"IF(G5=\"a\",B5,\"\")","v":""},"2012-01-31",{"$f":"IFERROR(VLOOKUP(L5,D:E,2,0),\"0\")","v":"0"},{"$f":"IF(P5<0,SUM($M$4:M5,P5),SUM($M$4:M5))","v":332126},{"$f":"IFERROR(VLOOKUP(MONTH(L5),I:K,2,0),\"\")","v":""},{"$f":"IFERROR(VLOOKUP(MONTH(L5),I:K,3,0),\"\")","v":""},{"$f":"IFERROR(P5+N5,\"\")","v":""},{"$f":"N5","v":332126}]
["17/01/2013",2964,{"$f":"IF(A6=\"\",\"\",IF(C5=\"\",C4+1,IF(G6=\"a\",\"\",C5+1)))","v":2},"","",{"$f":"IF(OR(D6=EOMONTH(A6,0),B6<0),SUM($B$4:B6),\"\")","v":""},{"$f":"IF(A6=\"\",\"\",IF(B6>0,MONTH(A6),\"a\"))","v":1},{"$f":"IF(G6=\"a\",\"a\",\"\")","v":""},{"$f":"IF(J6<>\"\",MONTH(J6),\"\")","v":""},{"$f":"IF(G6=\"a\",A6,\"\")","v":""},{"$f":"IF(G6=\"a\",B6,\"\")","v":""},"2012-02-29",{"$f":"IFERROR(VLOOKUP(L6,D:E,2,0),\"0\")","v":"0"},{"$f":"IF(P6<0,SUM($M$4:M6,P6),SUM($M$4:M6))","v":332126},{"$f":"IFERROR(VLOOKUP(MONTH(L6),I:K,2,0),\"\")","v":""},{"$f":"IFERROR(VLOOKUP(MONTH(L6),I:K,3,0),\"\")","v":""},{"$f":"IFERROR(P6+N6,\"\")","v":""},{"$f":"IFERROR(R5+M6+P6,R5+M6)","v":332126}]
["2013-01-21",8830,{"$f":"IF(A7=\"\",\"\",IF(C6=\"\",C5+1,IF(G7=\"a\",\"\",C6+1)))","v":3},"","",{"$f":"IF(OR(D7=EOMONTH(A7,0),B7<0),SUM($B$4:B7),\"\")","v":""},1,"","","","","2012-03-31","0",{"$f":"IF(P7<0,SUM($M$4:M7,P7),SUM($M$4:M7))","v":332126},"","","",{"$f":"IFERROR(R6+M7+P7,R6+M7)","v":332126}]
["2013-01-23",1510,4,"2013-01-31",25745,{"$f":"IF(OR(D8=EOMONTH(A8,0),B8<0),SUM($B$4:B8),\"\")","v":357871},1,"","","","","2012-04-30","0",{"$f":"IF(P8<0,SUM($M$4:M8,P8),SUM($M$4:M8))","v":332126},"","","",332126]
["2013-02-04",17800,5,"","",{"$f":"IF(OR(D9=EOMONTH(A9,0),B9<0),SUM($B$4:B9),\"\")","v":""},2,"","","","","2012-05-31","0",{"$f":"IF(P9<0,SUM($M$4:M9,P9),SUM($M$4:M9))","v":332126},"","","",332126]
["2013-02-06",2480,6,"","",{"$f":"IF(OR(D10=EOMONTH(A10,0),B10<0),SUM($B$4:B10),\"\")","v":""},2,"","","","","2012-06-30","0",{"$f":"IF(P10<0,SUM($M$4:M10,P10),SUM($M$4:M10))","v":332126},"","","",332126]
["18/02/2013",103800,7,"","",{"$f":"IF(OR(D11=EOMONTH(A11,0),B11<0),SUM($B$4:B11),\"\")","v":""},2,"","","","","2012-07-31","0",{"$f":"IF(P11<0,SUM($M$4:M11,P11),SUM($M$4:M11))","v":332126},"","","",332126]
["18/02/2013",69100,8,"","",{"$f":"IF(OR(D12=EOMONTH(A12,0),B12<0),SUM($B$4:B12),\"\")","v":""},2,"","","","","2012-08-31","0",{"$f":"IF(P12<0,SUM($M$4:M12,P12),SUM($M$4:M12))","v":332126},"","","",332126]
["2013-02-20",2200,9,"2013-02-28",195380,{"$f":"IF(OR(D13=EOMONTH(A13,0),B13<0),SUM($B$4:B13),\"\")","v":553251},2,"","","","","2012-09-30","0",{"$f":"IF(P13<0,SUM($M$4:M13,P13),SUM($M$4:M13))","v":332126},"","","",332126]
[null,null,"","","",{"$f":"IF(OR(D14=EOMONTH(A14,0),B14<0),SUM($B$4:B14),\"\")","v":""},"","","","","","2012-10-31","0",{"$f":"IF(P14<0,SUM($M$4:M14,P14),SUM($M$4:M14))","v":332126},"","","",332126]
[null,null,"","","",{"$f":"IF(OR(D15=EOMONTH(A15,0),B15<0),SUM($B$4:B15),\"\")","v":""},"","","","","","2012-11-30","0",{"$f":"IF(P15<0,SUM($M$4:M15,P15),SUM($M$4:M15))","v":332126},"","","",332126]
[null,null,"","","",{"$f":"IF(OR(D16=EOMONTH(A16,0),B16<0),SUM($B$4:B16),\"\")","v":""},"","","","","","2012-12-31","0",{"$f":"IF(P16<0,SUM($M$4:M16,P16),SUM($M$4:M16))","v":332126},"","","",332126]
[null,null,"","","",{"$f":"IF(OR(D17=EOMONTH(A17,0),B17<0),SUM($B$4:B17),\"\")","v":""},"","","","","",null,null,null,null,null,null,{"$f":"R16-H1","v":-221125}]
[null,null,"","","",{"$f":"IF(OR(D18=EOMONTH(A18,0),B18<0),SUM($B$4:B18),\"\")","v":""},"","","","",""]
[null,null,"","","",{"$f":"IF(OR(D19=EOMONTH(A19,0),B19<0),SUM($B$4:B19),\"\")","v":""},"","","","",""]
[null,null,"","","",{"$f":"IF(OR(D20=EOMONTH(A20,0),B20<0),SUM($B$4:B20),\"\")","v":""},"","","","",""]
[null,null,"","","",{"$f":"IF(OR(D21=EOMONTH(A21,0),B21<0),SUM($B$4:B21),\"\")","v":""},"","","","",""]
[null,null,"","","",{"$f":"IF(OR(D22=EOMONTH(A22,0),B22<0),SUM($B$4:B22),\"\")","v":""},"","","","","",null,null,null,null,null,null,{"$f":"IFERROR(Q22+O22,\"\")","v":0}]
[null,null,"","","",{"$f":"IF(OR(D23=EOMONTH(A23,0),B23<0),SUM($B$4:B23),\"\")","v":""},"","","","",""]
[null,null,"","","",{"$f":"IF(OR(D24=EOMONTH(A24,0),B24<0),SUM($B$4:B24),\"\")","v":""},"","","","",""]
[null,null,"","","",{"$f":"IF(OR(D25=EOMONTH(A25,0),B25<0),SUM($B$4:B25),\"\")","v":""},"","","","",""]
[null,null,"","","",{"$f":"IF(OR(D26=EOMONTH(A26,0),B26<0),SUM($B$4:B26),\"\")","v":""},"","","","",""]
[null,null,"","","",{"$f":"IF(OR(D27=EOMONTH(A27,0),B27<0),SUM($B$4:B27),\"\")","v":""},"","","","",""]
[null,null,"","","",{"$f":"IF(OR(D28=EOMONTH(A28,0),B28<0),SUM($B$4:B28),\"\")","v":""},"","","","",""]
[null,null,"","","",{"$f":"IF(OR(D29=EOMONTH(A29,0),B29<0),SUM($B$4:B29),\"\")","v":""},"","","","",""]
[null,null,"","","",{"$f":"IF(OR(D30=EOMONTH(A30,0),B30<0),SUM($B$4:B30),\"\")","v":""},"","","","",""]
[null,null,"","","",{"$f":"IF(OR(D31=EOMONTH(A31,0),B31<0),SUM($B$4:B31),\"\")","v":""},"","","","",""]
[null,null,"","","",{"$f":"IF(OR(D32=EOMONTH(A32,0),B32<0),SUM($B$4:B32),\"\")","v":""},"","","","",""]
[null,null,"","","",{"$f":"IF(OR(D33=EOMONTH(A33,0),B33<0),SUM($B$4:B33),\"\")","v":""},"","","","",""]
[null,null,"","","",{"$f":"IF(OR(D34=EOMONTH(A34,0),B34<0),SUM($B$4:B34),\"\")","v":""},"","","","",""]
[null,null,"","","",{"$f":"IF(OR(D35=EOMONTH(A35,0),B35<0),SUM($B$4:B35),\"\")","v":""},"","","","",""]
[null,null,"","","",{"$f":"IF(OR(D36=EOMONTH(A36,0),B36<0),SUM($B$4:B36),\"\")","v":""},"","","","",""]
[null,null,"","","",{"$f":"IF(OR(D37=EOMONTH(A37,0),B37<0),SUM($B$4:B37),\"\")","v":""},"","","","",""]
[null,null,"","","",{"$f":"IF(OR(D38=EOMONTH(A38,0),B38<0),SUM($B$4:B38),\"\")","v":""},"","","","",""]
[null,null,"","","",{"$f":"IF(OR(D39=EOMONTH(A39,0),B39<0),SUM($B$4:B39),\"\")","v":""},"","","","",""]
[null,null,"","","",{"$f":"IF(OR(D40=EOMONTH(A40,0),B40<0),SUM($B$4:B40),\"\")","v":""},"","","","",""]
[null,null,"","","",{"$f":"IF(OR(D41=EOMONTH(A41,0),B41<0),SUM($B$4:B41),\"\")","v":""},"","","","",""]
[null,null,"","","",{"$f":"IF(OR(D42=EOMONTH(A42,0),B42<0),SUM($B$4:B42),\"\")","v":""},"","","","",""]
[null,null,"","","",{"$f":"IF(OR(D43=EOMONTH(A43,0),B43<0),SUM($B$4:B43),\"\")","v":""},"","","","",""]
[null,null,"","","",{"$f":"IF(OR(D44=EOMONTH(A44,0),B44<0),SUM($B$4:B44),\"\")","v":""},"","","","",""]
[null,null,"","","",{"$f":"IF(OR(D45=EOMONTH(A45,0),B45<0),SUM($B$4:B45),\"\")","v":""},"","","","",""]
[null,null,"","","",{"$f":"IF(OR(D46=EOMONTH(A46,0),B46<0),SUM($B$4:B46),\"\")","v":""},"","","","",""]
[null,null,"","","",{"$f":"IF(OR(D47=EOMONTH(A47,0),B47<0),SUM($B$4:B47),\"\")","v":""},"","","","",""]
[null,null,"","","",{"$f":"IF(OR(D48=EOMONTH(A48,0),B48<0),SUM($B$4:B48),\"\")","v":""},"","","","",""]
[null,null,"","","",{"$f":"IF(OR(D49=EOMONTH(A49,0),B49<0),SUM($B$4:B49),\"\")","v":""},"","","","",""]
[null,null,"","","",{"$f":"IF(OR(D50=EOMONTH(A50,0),B50<0),SUM($B$4:B50),\"\")","v":""},"","","","",""]
[null,null,"","","",{"$f":"IF(OR(D51=EOMONTH(A51,0),B51<0),SUM($B$4:B51),\"\")","v":""},"","","","",""]
[null,null,"","","",{"$f":"IF(OR(D52=EOMONTH(A52,0),B52<0),SUM($B$4:B52),\"\")","v":""},"","","","",""]
[null,null,"","","",{"$f":"IF(OR(D53=EOMONTH(A53,0),B53<0),SUM($B$4:B53),\"\")","v":""},"","","","",""]
[null,null,"","","",{"$f":"IF(OR(D54=EOMONTH(A54,0),B54<0),SUM($B$4:B54),\"\")","v":""},"","","","",""]
[null,null,"","","",{"$f":"IF(OR(D55=EOMONTH(A55,0),B55<0),SUM($B$4:B55),\"\")","v":""},"","","","",""]
[null,null,"","","",{"$f":"IF(OR(D56=EOMONTH(A56,0),B56<0),SUM($B$4:B56),\"\")","v":""},"","","","",""]
[null,null,"","","",{"$f":"IF(OR(D57=EOMONTH(A57,0),B57<0),SUM($B$4:B57),\"\")","v":""},"","","","",""]
[null,null,"","","",{"$f":"IF(OR(D58=EOMONTH(A58,0),B58<0),SUM($B$4:B58),\"\")","v":""},"","","","",""]
[null,null,"","","",{"$f":"IF(OR(D59=EOMONTH(A59,0),B59<0),SUM($B$4:B59),\"\")","v":""},"","","","",""]
[null,null,"","","",{"$f":"IF(OR(D60=EOMONTH(A60,0),B60<0),SUM($B$4:B60),\"\")","v":""},"","","","",""]
[null,null,"","","",{"$f":"IF(OR(D61=EOMONTH(A61,0),B61<0),SUM($B$4:B61),\"\")","v":""},"","","","",""]
[null,null,"","","",{"$f":"IF(OR(D62=EOMONTH(A62,0),B62<0),SUM($B$4:B62),\"\")","v":""},"","","","",""]
[null,null,"","","",{"$f":"IF(OR(D63=EOMONTH(A63,0),B63<0),SUM($B$4:B63),\"\")","v":""},"",{"$f":"IF(G63=\"a\",\"a\",\"\")","v":""},"","",""]
[null,null,"","","",{"$f":"IF(OR(D64=EOMONTH(A64,0),B64<0),SUM($B$4:B64),\"\")","v":""},"","","","",""]
[null,null,"","","",{"$f":"IF(OR(D65=EOMONTH(A65,0),B65<0),SUM($B$4:B65),\"\")","v":""},"","","","",""]
[null,null,"","","",{"$f":"IF(OR(D66=EOMONTH(A66,0),B66<0),SUM($B$4:B66),\"\")","v":""},"","","","",""]
[null,null,"","","",{"$f":"IF(OR(D67=EOMONTH(A67,0),B67<0),SUM($B$4:B67),\"\")","v":""},"","","","",""]
[null,null,"","","",{"$f":"IF(OR(D68=EOMONTH(A68,0),B68<0),SUM($B$4:B68),\"\")","v":""},"","","","",""]
[null,null,"",{"$f":"IF(B69<0,\"\",IF(AND(D68<>\"\",EOMONTH(A68,0)=EOMONTH(A69,0)),\"\",IF(AND(G69<>G70,D68=EOMONTH(A68,0)),EOMONTH(A69,0),IF(G69=G70,\"\",IF(G69=$L$1,EOMONTH($G$1,0),IF(AND(G69<>G70,G69<>H69),EOMONTH(A68,0),\"\"))))))","v":""},"",{"$f":"IF(OR(D69=EOMONTH(A69,0),B69<0),SUM($B$4:B69),\"\")","v":""},"","","","",""]
[null,null,"","",{"$f":"IF(G70=G71,\"\",IF(D70=\"\",\"\",SUMIF(G:G,G70,B:B)))","v":""},{"$f":"IF(OR(D70=EOMONTH(A70,0),B70<0),SUM($B$4:B70),\"\")","v":""},{"$f":"IF(A70=\"\",\"\",IF(B70>0,MONTH(A70),\"a\"))","v":""},{"$f":"IF(G70=\"a\",\"a\",\"\")","v":""},{"$f":"IF(J70<>\"\",MONTH(J70),\"\")","v":""},{"$f":"IF(G70=\"a\",A70,\"\")","v":""},{"$f":"IF(G70=\"a\",B70,\"\")","v":""}]
[null,null,{"$f":"IF(A71=\"\",\"\",IF(C70=\"\",C69+1,IF(G71=\"a\",\"\",C70+1)))","v":""},"","",{"$f":"IF(OR(D71=EOMONTH(A71,0),B71<0),SUM($B$4:B71),\"\")","v":""},"","","","",""]
[null,null,"","","",{"$f":"IF(OR(D72=EOMONTH(A72,0),B72<0),SUM($B$4:B72),\"\")","v":""},"","","","",""]
[null,null,"","","",{"$f":"IF(OR(D73=EOMONTH(A73,0),B73<0),SUM($B$4:B73),\"\")","v":""},"","","","",""]
[null,null,"","","",{"$f":"IF(OR(D74=EOMONTH(A74,0),B74<0),SUM($B$4:B74),\"\")","v":""},"","","","",""]
[null,null,"","","",{"$f":"IF(OR(D75=EOMONTH(A75,0),B75<0),SUM($B$4:B75),\"\")","v":""},"","","","",""]
[null,null,"","","",{"$f":"IF(OR(D76=EOMONTH(A76,0),B76<0),SUM($B$4:B76),\"\")","v":""},"","","","",""]
[null,null,"","","",{"$f":"IF(OR(D77=EOMONTH(A77,0),B77<0),SUM($B$4:B77),\"\")","v":""},"","","","",""]
[null,null,"","",{"$f":"IF(G78=G79,\"\",IF(D78=\"\",\"\",SUMIF(G:G,G78,B:B)))","v":""},{"$f":"IF(OR(D78=EOMONTH(A78,0),B78<0),SUM($B$4:B78),\"\")","v":""},"","","","",""]
[null,null,"","",{"$f":"IF(G79=G80,\"\",IF(D79=\"\",\"\",SUMIF(G:G,G79,B:B)))","v":""},{"$f":"IF(OR(D79=EOMONTH(A79,0),B79<0),SUM($B$4:B79),\"\")","v":""},"","","","",""]
[null,null,"","","",{"$f":"IF(OR(D80=EOMONTH(A80,0),B80<0),SUM($B$4:B80),\"\")","v":""},"","","","",""]
[null,null,"","","",{"$f":"IF(OR(D81=EOMONTH(A81,0),B81<0),SUM($B$4:B81),\"\")","v":""},"","","","",""]
[null,null,"","","",{"$f":"IF(OR(D82=EOMONTH(A82,0),B82<0),SUM($B$4:B82),\"\")","v":""},"","","","",""]
[null,null,"","","",{"$f":"IF(OR(D83=EOMONTH(A83,0),B83<0),SUM($B$4:B83),\"\")","v":""},"","","","",""]
[null,null,"","","",{"$f":"IF(OR(D84=EOMONTH(A84,0),B84<0),SUM($B$4:B84),\"\")","v":""},"","","","",""]
[null,null,"","","",{"$f":"IF(OR(D85=EOMONTH(A85,0),B85<0),SUM($B$4:B85),\"\")","v":""},"","","","",""]
[null,null,"","","",{"$f":"IF(OR(D86=EOMONTH(A86,0),B86<0),SUM($B$4:B86),\"\")","v":""},"","","","",""]
[null,null,"","","",{"$f":"IF(OR(D87=EOMONTH(A87,0),B87<0),SUM($B$4:B87),\"\")","v":""},"","","","",""]
[null,null,"","","",{"$f":"IF(OR(D88=EOMONTH(A88,0),B88<0),SUM($B$4:B88),\"\")","v":""},"","","","",""]
[null,null,"","","",{"$f":"IF(OR(D89=EOMONTH(A89,0),B89<0),SUM($B$4:B89),\"\")","v":""},"","","","",""]
[null,null,"","","",{"$f":"IF(OR(D90=EOMONTH(A90,0),B90<0),SUM($B$4:B90),\"\")","v":""},"","","","",""]
[null,null,"","","",{"$f":"IF(OR(D91=EOMONTH(A91,0),B91<0),SUM($B$4:B91),\"\")","v":""},"","","","",""]
[null,null,"","","",{"$f":"IF(OR(D92=EOMONTH(A92,0),B92<0),SUM($B$4:B92),\"\")","v":""},"","","","",""]
[null,null,"","","",{"$f":"IF(OR(D93=EOMONTH(A93,0),B93<0),SUM($B$4:B93),\"\")","v":""},"","","","",""]
[null,null,"","","",{"$f":"IF(OR(D94=EOMONTH(A94,0),B94<0),SUM($B$4:B94),\"\")","v":""},"","","","",""]
[null,null,"","","",{"$f":"IF(OR(D95=EOMONTH(A95,0),B95<0),SUM($B$4:B95),\"\")","v":""},"","","","",""]
[null,null,"","","",{"$f":"IF(OR(D96=EOMONTH(A96,0),B96<0),SUM($B$4:B96),\"\")","v":""},"","","","",""]
[null,null,"","","",{"$f":"IF(OR(D97=EOMONTH(A97,0),B97<0),SUM($B$4:B97),\"\")","v":""},"","","","",""]
[null,null,"","","",{"$f":"IF(OR(D98=EOMONTH(A98,0),B98<0),SUM($B$4:B98),\"\")","v":""},"","","","",""]
[null,null,"","","",{"$f":"IF(OR(D99=EOMONTH(A99,0),B99<0),SUM($B$4:B99),\"\")","v":""},"","","","",""]
[null,null,"","","",{"$f":"IF(OR(D100=EOMONTH(A100,0),B100<0),SUM($B$4:B100),\"\")","v":""},"","","","",""]

{"sheet":"Feuil5","index":4,"n_rows":100,"n_cols":18,"rows_kept":100,"cut":false,"hidden":false,"merged":[]}
["2012-09-05",{"$f":"Feuil1!B15","v":"فريد للفلترات بانواعها"},null,null,null,69600,"2012-12-01",{"$f":"SUM(B:B)","v":69600},null,null,null,{"$f":"MONTH(G1)","v":12}]
[-200000]
["التاريخ","المبلغ","رقم الوصل","نهاية الشهر","مجموع نهاية الشهر","المجموع الكلي",null,null,null,null,null,"FIN MOID","SOME MOID",null,"DATE AVONCE","MONTENT AVONCE",null,"TOTAL"]
["2012-12-31",69600,null,"2012-12-31",null,{"$f":"B4","v":69600},null,null,null,null,null,null,{"$f":"F4","v":69600}]
[null,null,1,{"$f":"IF(B5<0,\"\",IF(AND(D4<>\"\",EOMONTH(A4,0)=EOMONTH(A5,0)),\"\",IF(AND(G5<>G6,D4=EOMONTH(A4,0)),EOMONTH(A5,0),IF(G5=G6,\"\",IF(G5=$L$1,EOMONTH($G$1,0),IF(AND(G5<>G6,G5<>H5),EOMONTH(A4,0),\"\"))))))","v":""},{"$f":"IF(G5=G6,\"\",IF(D5=\"\",\"\",SUMIF(G:G,G5,B:B)))","v":""},{"$f":"IF(OR(D5=EOMONTH(A5,0),B5<0),SUM($B$4:B5),\"\")","v":""},{"$f":"IF(A5=\"\",\"\",IF(B5>0,MONTH(A5),\"a\"))","v":""},{"$f":"IF(G5=\"a\",\"a\",\"\")","v":""},{"$f":"IF(J5<>\"\",MONTH(J5),\"\")","v":""},{"$f":"IF(G5=\"a\",A5,\"\")","v":""},{"$f":"IF(G5=\"a\",B5,\"\")","v":""},"2012-01-31",{"$f":"IFERROR(VLOOKUP(L5,D:E,2,0),\"0\")","v":"0"},{"$f":"IF(P5<0,SUM($M$4:M5,P5),SUM($M$4:M5))","v":69600},{"$f":"IFERROR(VLOOKUP(MONTH(L5),I:K,2,0),\"\")","v":""},{"$f":"IFERROR(VLOOKUP(MONTH(L5),I:K,3,0),\"\")","v":""},{"$f":"IFERROR(P5+N5,\"\")","v":""},{"$f":"N5","v":69600}]
[null,null,{"$f":"IF(A6=\"\",\"\",IF(C5=\"\",C4+1,IF(G6=\"a\",\"\",C5+1)))","v":""},"","",{"$f":"IF(OR(D6=EOMONTH(A6,0),B6<0),SUM($B$4:B6),\"\")","v":""},{"$f":"IF(A6=\"\",\"\",IF(B6>0,MONTH(A6),\"a\"))","v":""},{"$f":"IF(G6=\"a\",\"a\",\"\")","v":""},{"$f":"IF(J6<>\"\",MONTH(J6),\"\")","v":""},{"$f":"IF(G6=\"a\",A6,\"\")","v":""},{"$f":"IF(G6=\"a\",B6,\"\")","v":""},"2012-02-29",{"$f":"IFERROR(VLOOKUP(L6,D:E,2,0),\"0\")","v":"0"},{"$f":"IF(P6<0,SUM($M$4:M6,P6),SUM($M$4:M6))","v":69600},{"$f":"IFERROR(VLOOKUP(MONTH(L6),I:K,2,0),\"\")","v":""},{"$f":"IFERROR(VLOOKUP(MONTH(L6),I:K,3,0),\"\")","v":""},{"$f":"IFERROR(P6+N6,\"\")","v":""},{"$f":"IFERROR(R5+M6+P6,R5+M6)","v":69600}]
[null,null,{"$f":"IF(A7=\"\",\"\",IF(C6=\"\",C5+1,IF(G7=\"a\",\"\",C6+1)))","v":""},"","",{"$f":"IF(OR(D7=EOMONTH(A7,0),B7<0),SUM($B$4:B7),\"\")","v":""},"","","","","","2012-03-31","0",{"$f":"IF(P7<0,SUM($M$4:M7,P7),SUM($M$4:M7))","v":69600},"","","",{"$f":"IFERROR(R6+M7+P7,R6+M7)","v":69600}]
[null,null,"","","",{"$f":"IF(OR(D8=EOMONTH(A8,0),B8<0),SUM($B$4:B8),\"\")","v":""},"","","","","","2012-04-30","0",{"$f":"IF(P8<0,SUM($M$4:M8,P8),SUM($M$4:M8))","v":69600},"","","",69600]
[null,null,"","","",{"$f":"IF(OR(D9=EOMONTH(A9,0),B9<0),SUM($B$4:B9),\"\")","v":""},"","","","","","2012-05-31","0",{"$f":"IF(P9<0,SUM($M$4:M9,P9),SUM($M$4:M9))","v":69600},"","","",69600]
[null,null,"","","",{"$f":"IF(OR(D10=EOMONTH(A10,0),B10<0),SUM($B$4:B10),\"\")","v":""},"","","","","","2012-06-30","0",{"$f":"IF(P10<0,SUM($M$4:M10,P10),SUM($M$4:M10))","v":69600},"","","",69600]
[null,null,"","","",{"$f":"IF(OR(D11=EOMONTH(A11,0),B11<0),SUM($B$4:B11),\"\")","v":""},"","","","","","2012-07-31","0",{"$f":"IF(P11<0,SUM($M$4:M11,P11),SUM($M$4:M11))","v":69600},"","","",69600]
[null,null,"","","",{"$f":"IF(OR(D12=EOMONTH(A12,0),B12<0),SUM($B$4:B12),\"\")","v":""},"","","","","","2012-08-31","0",{"$f":"IF(P12<0,SUM($M$4:M12,P12),SUM($M$4:M12))","v":69600},"","","",69600]
[null,null,"","","",{"$f":"IF(OR(D13=EOMONTH(A13,0),B13<0),SUM($B$4:B13),\"\")","v":""},"","","","","","2012-09-30","0",{"$f":"IF(P13<0,SUM($M$4:M13,P13),SUM($M$4:M13))","v":69600},"","","",69600]
[null,null,"","","",{"$f":"IF(OR(D14=EOMONTH(A14,0),B14<0),SUM($B$4:B14),\"\")","v":""},"","","","","","2012-10-31","0",{"$f":"IF(P14<0,SUM($M$4:M14,P14),SUM($M$4:M14))","v":69600},"","","",69600]
[null,null,"","","",{"$f":"IF(OR(D15=EOMONTH(A15,0),B15<0),SUM($B$4:B15),\"\")","v":""},"","","","","","2012-11-30","0",{"$f":"IF(P15<0,SUM($M$4:M15,P15),SUM($M$4:M15))","v":69600},"","","",69600]
[null,null,"","","",{"$f":"IF(OR(D16=EOMONTH(A16,0),B16<0),SUM($B$4:B16),\"\")","v":""},"","","","","","2012-12-31",0,{"$f":"IF(P16<0,SUM($M$4:M16,P16),SUM($M$4:M16))","v":69600},"","","",69600]
[null,null,"","","",{"$f":"IF(OR(D17=EOMONTH(A17,0),B17<0),SUM($B$4:B17),\"\")","v":""},"","","","","",null,null,null,null,null,null,{"$f":"R16-H1","v":0}]
[null,null,"","","",{"$f":"IF(OR(D18=EOMONTH(A18,0),B18<0),SUM($B$4:B18),\"\")","v":""},"","","","",""]
[null,null,"","","",{"$f":"IF(OR(D19=EOMONTH(A19,0),B19<0),SUM($B$4:B19),\"\")","v":""},"","","","",""]
[null,null,"","","",{"$f":"IF(OR(D20=EOMONTH(A20,0),B20<0),SUM($B$4:B20),\"\")","v":""},"","","","",""]
[null,null,"","","",{"$f":"IF(OR(D21=EOMONTH(A21,0),B21<0),SUM($B$4:B21),\"\")","v":""},"","","","",""]
[null,null,"","","",{"$f":"IF(OR(D22=EOMONTH(A22,0),B22<0),SUM($B$4:B22),\"\")","v":""},"","","","","",null,null,null,null,null,null,{"$f":"IFERROR(Q22+O22,\"\")","v":0}]
[null,null,"","","",{"$f":"IF(OR(D23=EOMONTH(A23,0),B23<0),SUM($B$4:B23),\"\")","v":""},"","","","",""]
[null,null,"","","",{"$f":"IF(OR(D24=EOMONTH(A24,0),B24<0),SUM($B$4:B24),\"\")","v":""},"","","","",""]
[null,null,"","","",{"$f":"IF(OR(D25=EOMONTH(A25,0),B25<0),SUM($B$4:B25),\"\")","v":""},"","","","",""]
[null,null,"","","",{"$f":"IF(OR(D26=EOMONTH(A26,0),B26<0),SUM($B$4:B26),\"\")","v":""},"","","","",""]
[null,null,"","","",{"$f":"IF(OR(D27=EOMONTH(A27,0),B27<0),SUM($B$4:B27),\"\")","v":""},"","","","",""]
[null,null,"","","",{"$f":"IF(OR(D28=EOMONTH(A28,0),B28<0),SUM($B$4:B28),\"\")","v":""},"","","","",""]
[null,null,"","","",{"$f":"IF(OR(D29=EOMONTH(A29,0),B29<0),SUM($B$4:B29),\"\")","v":""},"","","","",""]
[null,null,"","","",{"$f":"IF(OR(D30=EOMONTH(A30,0),B30<0),SUM($B$4:B30),\"\")","v":""},"","","","",""]
[null,null,"","","",{"$f":"IF(OR(D31=EOMONTH(A31,0),B31<0),SUM($B$4:B31),\"\")","v":""},"","","","",""]
[null,null,"","","",{"$f":"IF(OR(D32=EOMONTH(A32,0),B32<0),SUM($B$4:B32),\"\")","v":""},"","","","",""]
[null,null,"","","",{"$f":"IF(OR(D33=EOMONTH(A33,0),B33<0),SUM($B$4:B33),\"\")","v":""},"","","","",""]
[null,null,"","","",{"$f":"IF(OR(D34=EOMONTH(A34,0),B34<0),SUM($B$4:B34),\"\")","v":""},"","","","",""]
[null,null,"","","",{"$f":"IF(OR(D35=EOMONTH(A35,0),B35<0),SUM($B$4:B35),\"\")","v":""},"","","","",""]
[null,null,"","","",{"$f":"IF(OR(D36=EOMONTH(A36,0),B36<0),SUM($B$4:B36),\"\")","v":""},"","","","",""]
[null,null,"","","",{"$f":"IF(OR(D37=EOMONTH(A37,0),B37<0),SUM($B$4:B37),\"\")","v":""},"","","","",""]
[null,null,"","","",{"$f":"IF(OR(D38=EOMONTH(A38,0),B38<0),SUM($B$4:B38),\"\")","v":""},"","","","",""]
[null,null,"","","",{"$f":"IF(OR(D39=EOMONTH(A39,0),B39<0),SUM($B$4:B39),\"\")","v":""},"","","","",""]
[null,null,"","","",{"$f":"IF(OR(D40=EOMONTH(A40,0),B40<0),SUM($B$4:B40),\"\")","v":""},"","","","",""]
[null,null,"","","",{"$f":"IF(OR(D41=EOMONTH(A41,0),B41<0),SUM($B$4:B41),\"\")","v":""},"","","","",""]
[null,null,"","","",{"$f":"IF(OR(D42=EOMONTH(A42,0),B42<0),SUM($B$4:B42),\"\")","v":""},"","","","",""]
[null,null,"","","",{"$f":"IF(OR(D43=EOMONTH(A43,0),B43<0),SUM($B$4:B43),\"\")","v":""},"","","","",""]
[null,null,"","","",{"$f":"IF(OR(D44=EOMONTH(A44,0),B44<0),SUM($B$4:B44),\"\")","v":""},"","","","",""]
[null,null,"","","",{"$f":"IF(OR(D45=EOMONTH(A45,0),B45<0),SUM($B$4:B45),\"\")","v":""},"","","","",""]
[null,null,"","","",{"$f":"IF(OR(D46=EOMONTH(A46,0),B46<0),SUM($B$4:B46),\"\")","v":""},"","","","",""]
[null,null,"","","",{"$f":"IF(OR(D47=EOMONTH(A47,0),B47<0),SUM($B$4:B47),\"\")","v":""},"","","","",""]
[null,null,"","","",{"$f":"IF(OR(D48=EOMONTH(A48,0),B48<0),SUM($B$4:B48),\"\")","v":""},"","","","",""]
[null,null,"","","",{"$f":"IF(OR(D49=EOMONTH(A49,0),B49<0),SUM($B$4:B49),\"\")","v":""},"","","","",""]
[null,null,"","","",{"$f":"IF(OR(D50=EOMONTH(A50,0),B50<0),SUM($B$4:B50),\"\")","v":""},"","","","",""]
[null,null,"","","",{"$f":"IF(OR(D51=EOMONTH(A51,0),B51<0),SUM($B$4:B51),\"\")","v":""},"","","","",""]
[null,null,"","","",{"$f":"IF(OR(D52=EOMONTH(A52,0),B52<0),SUM($B$4:B52),\"\")","v":""},"","","","",""]
[null,null,"","","",{"$f":"IF(OR(D53=EOMONTH(A53,0),B53<0),SUM($B$4:B53),\"\")","v":""},"","","","",""]
[null,null,"","","",{"$f":"IF(OR(D54=EOMONTH(A54,0),B54<0),SUM($B$4:B54),\"\")","v":""},"","","","",""]
[null,null,"","","",{"$f":"IF(OR(D55=EOMONTH(A55,0),B55<0),SUM($B$4:B55),\"\")","v":""},"","","","",""]
[null,null,"","","",{"$f":"IF(OR(D56=EOMONTH(A56,0),B56<0),SUM($B$4:B56),\"\")","v":""},"","","","",""]
[null,null,"","","",{"$f":"IF(OR(D57=EOMONTH(A57,0),B57<0),SUM($B$4:B57),\"\")","v":""},"","","","",""]
[null,null,"","","",{"$f":"IF(OR(D58=EOMONTH(A58,0),B58<0),SUM($B$4:B58),\"\")","v":""},"","","","",""]
[null,null,"","","",{"$f":"IF(OR(D59=EOMONTH(A59,0),B59<0),SUM($B$4:B59),\"\")","v":""},"","","","",""]
[null,null,"","","",{"$f":"IF(OR(D60=EOMONTH(A60,0),B60<0),SUM($B$4:B60),\"\")","v":""},"","","","",""]
[null,null,"","","",{"$f":"IF(OR(D61=EOMONTH(A61,0),B61<0),SUM($B$4:B61),\"\")","v":""},"","","","",""]
[null,null,"","","",{"$f":"IF(OR(D62=EOMONTH(A62,0),B62<0),SUM($B$4:B62),\"\")","v":""},"","","","",""]
[null,null,"","","",{"$f":"IF(OR(D63=EOMONTH(A63,0),B63<0),SUM($B$4:B63),\"\")","v":""},"",{"$f":"IF(G63=\"a\",\"a\",\"\")","v":""},"","",""]
[null,null,"","","",{"$f":"IF(OR(D64=EOMONTH(A64,0),B64<0),SUM($B$4:B64),\"\")","v":""},"","","","",""]
[null,null,"","","",{"$f":"IF(OR(D65=EOMONTH(A65,0),B65<0),SUM($B$4:B65),\"\")","v":""},"","","","",""]
[null,null,"","","",{"$f":"IF(OR(D66=EOMONTH(A66,0),B66<0),SUM($B$4:B66),\"\")","v":""},"","","","",""]
[null,null,"","","",{"$f":"IF(OR(D67=EOMONTH(A67,0),B67<0),SUM($B$4:B67),\"\")","v":""},"","","","",""]
[null,null,"","","",{"$f":"IF(OR(D68=EOMONTH(A68,0),B68<0),SUM($B$4:B68),\"\")","v":""},"","","","",""]
[null,null,"",{"$f":"IF(B69<0,\"\",IF(AND(D68<>\"\",EOMONTH(A68,0)=EOMONTH(A69,0)),\"\",IF(AND(G69<>G70,D68=EOMONTH(A68,0)),EOMONTH(A69,0),IF(G69=G70,\"\",IF(G69=$L$1,EOMONTH($G$1,0),IF(AND(G69<>G70,G69<>H69),EOMONTH(A68,0),\"\"))))))","v":""},"",{"$f":"IF(OR(D69=EOMONTH(A69,0),B69<0),SUM($B$4:B69),\"\")","v":""},"","","","",""]
[null,null,"","",{"$f":"IF(G70=G71,\"\",IF(D70=\"\",\"\",SUMIF(G:G,G70,B:B)))","v":""},{"$f":"IF(OR(D70=EOMONTH(A70,0),B70<0),SUM($B$4:B70),\"\")","v":""},{"$f":"IF(A70=\"\",\"\",IF(B70>0,MONTH(A70),\"a\"))","v":""},{"$f":"IF(G70=\"a\",\"a\",\"\")","v":""},{"$f":"IF(J70<>\"\",MONTH(J70),\"\")","v":""},{"$f":"IF(G70=\"a\",A70,\"\")","v":""},{"$f":"IF(G70=\"a\",B70,\"\")","v":""}]
[null,null,{"$f":"IF(A71=\"\",\"\",IF(C70=\"\",C69+1,IF(G71=\"a\",\"\",C70+1)))","v":""},"","",{"$f":"IF(OR(D71=EOMONTH(A71,0),B71<0),SUM($B$4:B71),\"\")","v":""},"","","","",""]
[null,null,"","","",{"$f":"IF(OR(D72=EOMONTH(A72,0),B72<0),SUM($B$4:B72),\"\")","v":""},"","","","",""]
[null,null,"","","",{"$f":"IF(OR(D73=EOMONTH(A73,0),B73<0),SUM($B$4:B73),\"\")","v":""},"","","","",""]
[null,null,"","","",{"$f":"IF(OR(D74=EOMONTH(A74,0),B74<0),SUM($B$4:B74),\"\")","v":""},"","","","",""]
[null,null,"","","",{"$f":"IF(OR(D75=EOMONTH(A75,0),B75<0),SUM($B$4:B75),\"\")","v":""},"","","","",""]
[null,null,"","","",{"$f":"IF(OR(D76=EOMONTH(A76,0),B76<0),SUM($B$4:B76),\"\")","v":""},"","","","",""]
[null,null,"","","",{"$f":"IF(OR(D77=EOMONTH(A77,0),B77<0),SUM($B$4:B77),\"\")","v":""},"","","","",""]
[null,null,"","","",{"$f":"IF(OR(D78=EOMONTH(A78,0),B78<0),SUM($B$4:B78),\"\")","v":""},"","","","",""]
[null,null,"","","",{"$f":"IF(OR(D79=EOMONTH(A79,0),B79<0),SUM($B$4:B79),\"\")","v":""},"","","","",""]
[null,null,"","","",{"$f":"IF(OR(D80=EOMONTH(A80,0),B80<0),SUM($B$4:B80),\"\")","v":""},"","","","",""]
[null,null,"","","",{"$f":"IF(OR(D81=EOMONTH(A81,0),B81<0),SUM($B$4:B81),\"\")","v":""},"","","","",""]
[null,null,"","","",{"$f":"IF(OR(D82=EOMONTH(A82,0),B82<0),SUM($B$4:B82),\"\")","v":""},"","","","",""]
[null,null,"","","",{"$f":"IF(OR(D83=EOMONTH(A83,0),B83<0),SUM($B$4:B83),\"\")","v":""},"","","","",""]
[null,null,"","","",{"$f":"IF(OR(D84=EOMONTH(A84,0),B84<0),SUM($B$4:B84),\"\")","v":""},"","","","",""]
[null,null,"","","",{"$f":"IF(OR(D85=EOMONTH(A85,0),B85<0),SUM($B$4:B85),\"\")","v":""},"","","","",""]
[null,null,"","","",{"$f":"IF(OR(D86=EOMONTH(A86,0),B86<0),SUM($B$4:B86),\"\")","v":""},"","","","",""]
[null,null,"","","",{"$f":"IF(OR(D87=EOMONTH(A87,0),B87<0),SUM($B$4:B87),\"\")","v":""},"","","","",""]
[null,null,"","","",{"$f":"IF(OR(D88=EOMONTH(A88,0),B88<0),SUM($B$4:B88),\"\")","v":""},"","","","",""]
[null,null,"","","",{"$f":"IF(OR(D89=EOMONTH(A89,0),B89<0),SUM($B$4:B89),\"\")","v":""},"","","","",""]
[null,null,"","","",{"$f":"IF(OR(D90=EOMONTH(A90,0),B90<0),SUM($B$4:B90),\"\")","v":""},"","","","",""]
[null,null,"","","",{"$f":"IF(OR(D91=EOMONTH(A91,0),B91<0),SUM($B$4:B91),\"\")","v":""},"","","","",""]
[null,null,"","","",{"$f":"IF(OR(D92=EOMONTH(A92,0),B92<0),SUM($B$4:B92),\"\")","v":""},"","","","",""]
[null,null,"","","",{"$f":"IF(OR(D93=EOMONTH(A93,0),B93<0),SUM($B$4:B93),\"\")","v":""},"","","","",""]
[null,null,"","","",{"$f":"IF(OR(D94=EOMONTH(A94,0),B94<0),SUM($B$4:B94),\"\")","v":""},"","","","",""]
[null,null,"","","",{"$f":"IF(OR(D95=EOMONTH(A95,0),B95<0),SUM($B$4:B95),\"\")","v":""},"","","","",""]
[null,null,"","","",{"$f":"IF(OR(D96=EOMONTH(A96,0),B96<0),SUM($B$4:B96),\"\")","v":""},"","","","",""]
[null,null,"","","",{"$f":"IF(OR(D97=EOMONTH(A97,0),B97<0),SUM($B$4:B97),\"\")","v":""},"","","","",""]
[null,null,"","","",{"$f":"IF(OR(D98=EOMONTH(A98,0),B98<0),SUM($B$4:B98),\"\")","v":""},"","","","",""]
[null,null,"","","",{"$f":"IF(OR(D99=EOMONTH(A99,0),B99<0),SUM($B$4:B99),\"\")","v":""},"","","","",""]
[null,null,"","","",{"$f":"IF(OR(D100=EOMONTH(A100,0),B100<0),SUM($B$4:B100),\"\")","v":""},"","","","",""]

{"sheet":"Feuil6","index":5,"n_rows":100,"n_cols":18,"rows_kept":100,"cut":false,"hidden":false,"merged":[]}
["2013-01-10",{"$f":"Feuil1!B16","v":"خالد لمواد البناء"},null,null,null,977214.5,"2012-12-01",{"$f":"SUM(B:B)","v":977214.5},null,null,null,{"$f":"MONTH(G1)","v":12}]
[2000]
["التاريخ","المبلغ","رقم الوصل","نهاية الشهر","مجموع نهاية الشهر","المجموع الكلي",null,null,null,null,null,"FIN MOID","SOME MOID",null,"DATE AVONCE","MONTENT AVONCE",null,"TOTAL"]
["2012-12-31",977214.5,null,"2012-12-31",null,{"$f":"B4","v":977214.5},null,null,null,null,null,null,{"$f":"F4","v":977214.5}]
[null,null,1,{"$f":"IF(B5<0,\"\",IF(AND(D4<>\"\",EOMONTH(A4,0)=EOMONTH(A5,0)),\"\",IF(AND(G5<>G6,D4=EOMONTH(A4,0)),EOMONTH(A5,0),IF(G5=G6,\"\",IF(G5=$L$1,EOMONTH($G$1,0),IF(AND(G5<>G6,G5<>H5),EOMONTH(A4,0),\"\"))))))","v":""},{"$f":"IF(G5=G6,\"\",IF(D5=\"\",\"\",SUMIF(G:G,G5,B:B)))","v":""},{"$f":"IF(OR(D5=EOMONTH(A5,0),B5<0),SUM($B$4:B5),\"\")","v":""},{"$f":"IF(A5=\"\",\"\",IF(B5>0,MONTH(A5),\"a\"))","v":""},{"$f":"IF(G5=\"a\",\"a\",\"\")","v":""},{"$f":"IF(J5<>\"\",MONTH(J5),\"\")","v":""},{"$f":"IF(G5=\"a\",A5,\"\")","v":""},{"$f":"IF(G5=\"a\",B5,\"\")","v":""},"2012-01-31",{"$f":"IFERROR(VLOOKUP(L5,D:E,2,0),\"0\")","v":"0"},{"$f":"IF(P5<0,SUM($M$4:M5,P5),SUM($M$4:M5))","v":977214.5},{"$f":"IFERROR(VLOOKUP(MONTH(L5),I:K,2,0),\"\")","v":""},{"$f":"IFERROR(VLOOKUP(MONTH(L5),I:K,3,0),\"\")","v":""},{"$f":"IFERROR(P5+N5,\"\")","v":""},{"$f":"N5","v":977214.5}]
[null,null,{"$f":"IF(A6=\"\",\"\",IF(C5=\"\",C4+1,IF(G6=\"a\",\"\",C5+1)))","v":""},"","",{"$f":"IF(OR(D6=EOMONTH(A6,0),B6<0),SUM($B$4:B6),\"\")","v":""},{"$f":"IF(A6=\"\",\"\",IF(B6>0,MONTH(A6),\"a\"))","v":""},{"$f":"IF(G6=\"a\",\"a\",\"\")","v":""},{"$f":"IF(J6<>\"\",MONTH(J6),\"\")","v":""},{"$f":"IF(G6=\"a\",A6,\"\")","v":""},{"$f":"IF(G6=\"a\",B6,\"\")","v":""},"2012-02-29",{"$f":"IFERROR(VLOOKUP(L6,D:E,2,0),\"0\")","v":"0"},{"$f":"IF(P6<0,SUM($M$4:M6,P6),SUM($M$4:M6))","v":977214.5},{"$f":"IFERROR(VLOOKUP(MONTH(L6),I:K,2,0),\"\")","v":""},{"$f":"IFERROR(VLOOKUP(MONTH(L6),I:K,3,0),\"\")","v":""},{"$f":"IFERROR(P6+N6,\"\")","v":""},{"$f":"IFERROR(R5+M6+P6,R5+M6)","v":977214.5}]
[null,null,{"$f":"IF(A7=\"\",\"\",IF(C6=\"\",C5+1,IF(G7=\"a\",\"\",C6+1)))","v":""},"","",{"$f":"IF(OR(D7=EOMONTH(A7,0),B7<0),SUM($B$4:B7),\"\")","v":""},"","","","","","2012-03-31","0",{"$f":"IF(P7<0,SUM($M$4:M7,P7),SUM($M$4:M7))","v":977214.5},"","","",{"$f":"IFERROR(R6+M7+P7,R6+M7)","v":977214.5}]
[null,null,"","","",{"$f":"IF(OR(D8=EOMONTH(A8,0),B8<0),SUM($B$4:B8),\"\")","v":""},"","","","","","2012-04-30","0",{"$f":"IF(P8<0,SUM($M$4:M8,P8),SUM($M$4:M8))","v":977214.5},"","","",977214.5]
[null,null,"","","",{"$f":"IF(OR(D9=EOMONTH(A9,0),B9<0),SUM($B$4:B9),\"\")","v":""},"","","","","","2012-05-31","0",{"$f":"IF(P9<0,SUM($M$4:M9,P9),SUM($M$4:M9))","v":977214.5},"","","",977214.5]
[null,null,"","","",{"$f":"IF(OR(D10=EOMONTH(A10,0),B10<0),SUM($B$4:B10),\"\")","v":""},"","","","","","2012-06-30","0",{"$f":"IF(P10<0,SUM($M$4:M10,P10),SUM($M$4:M10))","v":977214.5},"","","",977214.5]
[null,null,"","","",{"$f":"IF(OR(D11=EOMONTH(A11,0),B11<0),SUM($B$4:B11),\"\")","v":""},"","","","","","2012-07-31","0",{"$f":"IF(P11<0,SUM($M$4:M11,P11),SUM($M$4:M11))","v":977214.5},"","","",977214.5]
[null,null,"","","",{"$f":"IF(OR(D12=EOMONTH(A12,0),B12<0),SUM($B$4:B12),\"\")","v":""},"","","","","","2012-08-31","0",{"$f":"IF(P12<0,SUM($M$4:M12,P12),SUM($M$4:M12))","v":977214.5},"","","",977214.5]
[null,null,"","","",{"$f":"IF(OR(D13=EOMONTH(A13,0),B13<0),SUM($B$4:B13),\"\")","v":""},"","","","","","2012-09-30","0",{"$f":"IF(P13<0,SUM($M$4:M13,P13),SUM($M$4:M13))","v":977214.5},"","","",977214.5]
[null,null,"","","",{"$f":"IF(OR(D14=EOMONTH(A14,0),B14<0),SUM($B$4:B14),\"\")","v":""},"","","","","","2012-10-31","0",{"$f":"IF(P14<0,SUM($M$4:M14,P14),SUM($M$4:M14))","v":977214.5},"","","",977214.5]
[null,null,"","","",{"$f":"IF(OR(D15=EOMONTH(A15,0),B15<0),SUM($B$4:B15),\"\")","v":""},"","","","","","2012-11-30","0",{"$f":"IF(P15<0,SUM($M$4:M15,P15),SUM($M$4:M15))","v":977214.5},"","","",977214.5]
[null,null,"","","",{"$f":"IF(OR(D16=EOMONTH(A16,0),B16<0),SUM($B$4:B16),\"\")","v":""},"","","","","","2012-12-31",0,{"$f":"IF(P16<0,SUM($M$4:M16,P16),SUM($M$4:M16))","v":977214.5},"","","",977214.5]
[null,null,"","","",{"$f":"IF(OR(D17=EOMONTH(A17,0),B17<0),SUM($B$4:B17),\"\")","v":""},"","","","","",null,null,null,null,null,null,{"$f":"R16-H1","v":0}]
[null,null,"","","",{"$f":"IF(OR(D18=EOMONTH(A18,0),B18<0),SUM($B$4:B18),\"\")","v":""},"","","","",""]
[null,null,"","","",{"$f":"IF(OR(D19=EOMONTH(A19,0),B19<0),SUM($B$4:B19),\"\")","v":""},"","","","",""]
[null,null,"","","",{"$f":"IF(OR(D20=EOMONTH(A20,0),B20<0),SUM($B$4:B20),\"\")","v":""},"","","","",""]
[null,null,"","","",{"$f":"IF(OR(D21=EOMONTH(A21,0),B21<0),SUM($B$4:B21),\"\")","v":""},"","","","",""]
[null,null,"","","",{"$f":"IF(OR(D22=EOMONTH(A22,0),B22<0),SUM($B$4:B22),\"\")","v":""},"","","","","",null,null,null,null,null,null,{"$f":"IFERROR(Q22+O22,\"\")","v":0}]
[null,null,"","","",{"$f":"IF(OR(D23=EOMONTH(A23,0),B23<0),SUM($B$4:B23),\"\")","v":""},"","","","",""]
[null,null,"","","",{"$f":"IF(OR(D24=EOMONTH(A24,0),B24<0),SUM($B$4:B24),\"\")","v":""},"","","","",""]
[null,null,"","","",{"$f":"IF(OR(D25=EOMONTH(A25,0),B25<0),SUM($B$4:B25),\"\")","v":""},"","","","",""]
[null,null,"","","",{"$f":"IF(OR(D26=EOMONTH(A26,0),B26<0),SUM($B$4:B26),\"\")","v":""},"","","","",""]
[null,null,"","","",{"$f":"IF(OR(D27=EOMONTH(A27,0),B27<0),SUM($B$4:B27),\"\")","v":""},"","","","",""]
[null,null,"","","",{"$f":"IF(OR(D28=EOMONTH(A28,0),B28<0),SUM($B$4:B28),\"\")","v":""},"","","","",""]
[null,null,"","","",{"$f":"IF(OR(D29=EOMONTH(A29,0),B29<0),SUM($B$4:B29),\"\")","v":""},"","","","",""]
[null,null,"","","",{"$f":"IF(OR(D30=EOMONTH(A30,0),B30<0),SUM($B$4:B30),\"\")","v":""},"","","","",""]
[null,null,"","","",{"$f":"IF(OR(D31=EOMONTH(A31,0),B31<0),SUM($B$4:B31),\"\")","v":""},"","","","",""]
[null,null,"","","",{"$f":"IF(OR(D32=EOMONTH(A32,0),B32<0),SUM($B$4:B32),\"\")","v":""},"","","","",""]
[null,null,"","","",{"$f":"IF(OR(D33=EOMONTH(A33,0),B33<0),SUM($B$4:B33),\"\")","v":""},"","","","",""]
[null,null,"","","",{"$f":"IF(OR(D34=EOMONTH(A34,0),B34<0),SUM($B$4:B34),\"\")","v":""},"","","","",""]
[null,null,"","","",{"$f":"IF(OR(D35=EOMONTH(A35,0),B35<0),SUM($B$4:B35),\"\")","v":""},"","","","",""]
[null,null,"","","",{"$f":"IF(OR(D36=EOMONTH(A36,0),B36<0),SUM($B$4:B36),\"\")","v":""},"","","","",""]
[null,null,"","","",{"$f":"IF(OR(D37=EOMONTH(A37,0),B37<0),SUM($B$4:B37),\"\")","v":""},"","","","",""]
[null,null,"","","",{"$f":"IF(OR(D38=EOMONTH(A38,0),B38<0),SUM($B$4:B38),\"\")","v":""},"","","","",""]
[null,null,"","","",{"$f":"IF(OR(D39=EOMONTH(A39,0),B39<0),SUM($B$4:B39),\"\")","v":""},"","","","",""]
[null,null,"","","",{"$f":"IF(OR(D40=EOMONTH(A40,0),B40<0),SUM($B$4:B40),\"\")","v":""},"","","","",""]
[null,null,"","","",{"$f":"IF(OR(D41=EOMONTH(A41,0),B41<0),SUM($B$4:B41),\"\")","v":""},"","","","",""]
[null,null,"","","",{"$f":"IF(OR(D42=EOMONTH(A42,0),B42<0),SUM($B$4:B42),\"\")","v":""},"","","","",""]
[null,null,"","","",{"$f":"IF(OR(D43=EOMONTH(A43,0),B43<0),SUM($B$4:B43),\"\")","v":""},"","","","",""]
[null,null,"","","",{"$f":"IF(OR(D44=EOMONTH(A44,0),B44<0),SUM($B$4:B44),\"\")","v":""},"","","","",""]
[null,null,"","","",{"$f":"IF(OR(D45=EOMONTH(A45,0),B45<0),SUM($B$4:B45),\"\")","v":""},"","","","",""]
[null,null,"","","",{"$f":"IF(OR(D46=EOMONTH(A46,0),B46<0),SUM($B$4:B46),\"\")","v":""},"","","","",""]
[null,null,"","","",{"$f":"IF(OR(D47=EOMONTH(A47,0),B47<0),SUM($B$4:B47),\"\")","v":""},"","","","",""]
[null,null,"","","",{"$f":"IF(OR(D48=EOMONTH(A48,0),B48<0),SUM($B$4:B48),\"\")","v":""},"","","","",""]
[null,null,"","","",{"$f":"IF(OR(D49=EOMONTH(A49,0),B49<0),SUM($B$4:B49),\"\")","v":""},"","","","",""]
[null,null,"","","",{"$f":"IF(OR(D50=EOMONTH(A50,0),B50<0),SUM($B$4:B50),\"\")","v":""},"","","","",""]
[null,null,"","","",{"$f":"IF(OR(D51=EOMONTH(A51,0),B51<0),SUM($B$4:B51),\"\")","v":""},"","","","",""]
[null,null,"","","",{"$f":"IF(OR(D52=EOMONTH(A52,0),B52<0),SUM($B$4:B52),\"\")","v":""},"","","","",""]
[null,null,"","","",{"$f":"IF(OR(D53=EOMONTH(A53,0),B53<0),SUM($B$4:B53),\"\")","v":""},"","","","",""]
[null,null,"","","",{"$f":"IF(OR(D54=EOMONTH(A54,0),B54<0),SUM($B$4:B54),\"\")","v":""},"","","","",""]
[null,null,"","","",{"$f":"IF(OR(D55=EOMONTH(A55,0),B55<0),SUM($B$4:B55),\"\")","v":""},"","","","",""]
[null,null,"","","",{"$f":"IF(OR(D56=EOMONTH(A56,0),B56<0),SUM($B$4:B56),\"\")","v":""},"","","","",""]
[null,null,"","","",{"$f":"IF(OR(D57=EOMONTH(A57,0),B57<0),SUM($B$4:B57),\"\")","v":""},"","","","",""]
[null,null,"","","",{"$f":"IF(OR(D58=EOMONTH(A58,0),B58<0),SUM($B$4:B58),\"\")","v":""},"","","","",""]
[null,null,"","","",{"$f":"IF(OR(D59=EOMONTH(A59,0),B59<0),SUM($B$4:B59),\"\")","v":""},"","","","",""]
[null,null,"","","",{"$f":"IF(OR(D60=EOMONTH(A60,0),B60<0),SUM($B$4:B60),\"\")","v":""},"","","","",""]
[null,null,"","","",{"$f":"IF(OR(D61=EOMONTH(A61,0),B61<0),SUM($B$4:B61),\"\")","v":""},"","","","",""]
[null,null,"","","",{"$f":"IF(OR(D62=EOMONTH(A62,0),B62<0),SUM($B$4:B62),\"\")","v":""},"","","","",""]
[null,null,"","","",{"$f":"IF(OR(D63=EOMONTH(A63,0),B63<0),SUM($B$4:B63),\"\")","v":""},"",{"$f":"IF(G63=\"a\",\"a\",\"\")","v":""},"","",""]
[null,null,"","","",{"$f":"IF(OR(D64=EOMONTH(A64,0),B64<0),SUM($B$4:B64),\"\")","v":""},"","","","",""]
[null,null,"","","",{"$f":"IF(OR(D65=EOMONTH(A65,0),B65<0),SUM($B$4:B65),\"\")","v":""},"","","","",""]
[null,null,"","","",{"$f":"IF(OR(D66=EOMONTH(A66,0),B66<0),SUM($B$4:B66),\"\")","v":""},"","","","",""]
[null,null,"","","",{"$f":"IF(OR(D67=EOMONTH(A67,0),B67<0),SUM($B$4:B67),\"\")","v":""},"","","","",""]
[null,null,"","","",{"$f":"IF(OR(D68=EOMONTH(A68,0),B68<0),SUM($B$4:B68),\"\")","v":""},"","","","",""]
[null,null,"",{"$f":"IF(B69<0,\"\",IF(AND(D68<>\"\",EOMONTH(A68,0)=EOMONTH(A69,0)),\"\",IF(AND(G69<>G70,D68=EOMONTH(A68,0)),EOMONTH(A69,0),IF(G69=G70,\"\",IF(G69=$L$1,EOMONTH($G$1,0),IF(AND(G69<>G70,G69<>H69),EOMONTH(A68,0),\"\"))))))","v":""},"",{"$f":"IF(OR(D69=EOMONTH(A69,0),B69<0),SUM($B$4:B69),\"\")","v":""},"","","","",""]
[null,null,"","",{"$f":"IF(G70=G71,\"\",IF(D70=\"\",\"\",SUMIF(G:G,G70,B:B)))","v":""},{"$f":"IF(OR(D70=EOMONTH(A70,0),B70<0),SUM($B$4:B70),\"\")","v":""},{"$f":"IF(A70=\"\",\"\",IF(B70>0,MONTH(A70),\"a\"))","v":""},{"$f":"IF(G70=\"a\",\"a\",\"\")","v":""},{"$f":"IF(J70<>\"\",MONTH(J70),\"\")","v":""},{"$f":"IF(G70=\"a\",A70,\"\")","v":""},{"$f":"IF(G70=\"a\",B70,\"\")","v":""}]
[null,null,{"$f":"IF(A71=\"\",\"\",IF(C70=\"\",C69+1,IF(G71=\"a\",\"\",C70+1)))","v":""},"","",{"$f":"IF(OR(D71=EOMONTH(A71,0),B71<0),SUM($B$4:B71),\"\")","v":""},"","","","",""]
[null,null,"","","",{"$f":"IF(OR(D72=EOMONTH(A72,0),B72<0),SUM($B$4:B72),\"\")","v":""},"","","","",""]
[null,null,"","","",{"$f":"IF(OR(D73=EOMONTH(A73,0),B73<0),SUM($B$4:B73),\"\")","v":""},"","","","",""]
[null,null,"","","",{"$f":"IF(OR(D74=EOMONTH(A74,0),B74<0),SUM($B$4:B74),\"\")","v":""},"","","","",""]
[null,null,"","","",{"$f":"IF(OR(D75=EOMONTH(A75,0),B75<0),SUM($B$4:B75),\"\")","v":""},"","","","",""]
[null,null,"","","",{"$f":"IF(OR(D76=EOMONTH(A76,0),B76<0),SUM($B$4:B76),\"\")","v":""},"","","","",""]
[null,null,"","","",{"$f":"IF(OR(D77=EOMONTH(A77,0),B77<0),SUM($B$4:B77),\"\")","v":""},"","","","",""]
[null,null,"","",{"$f":"IF(G78=G79,\"\",IF(D78=\"\",\"\",SUMIF(G:G,G78,B:B)))","v":""},{"$f":"IF(OR(D78=EOMONTH(A78,0),B78<0),SUM($B$4:B78),\"\")","v":""},"","","","",""]
[null,null,"","",{"$f":"IF(G79=G80,\"\",IF(D79=\"\",\"\",SUMIF(G:G,G79,B:B)))","v":""},{"$f":"IF(OR(D79=EOMONTH(A79,0),B79<0),SUM($B$4:B79),\"\")","v":""},"","","","",""]
[null,null,"","","",{"$f":"IF(OR(D80=EOMONTH(A80,0),B80<0),SUM($B$4:B80),\"\")","v":""},"","","","",""]
[null,null,"","","",{"$f":"IF(OR(D81=EOMONTH(A81,0),B81<0),SUM($B$4:B81),\"\")","v":""},"","","","",""]
[null,null,"","","",{"$f":"IF(OR(D82=EOMONTH(A82,0),B82<0),SUM($B$4:B82),\"\")","v":""},"","","","",""]
[null,null,"","","",{"$f":"IF(OR(D83=EOMONTH(A83,0),B83<0),SUM($B$4:B83),\"\")","v":""},"","","","",""]
[null,null,"","","",{"$f":"IF(OR(D84=EOMONTH(A84,0),B84<0),SUM($B$4:B84),\"\")","v":""},"","","","",""]
[null,null,"","","",{"$f":"IF(OR(D85=EOMONTH(A85,0),B85<0),SUM($B$4:B85),\"\")","v":""},"","","","",""]
[null,null,"","","",{"$f":"IF(OR(D86=EOMONTH(A86,0),B86<0),SUM($B$4:B86),\"\")","v":""},"","","","",""]
[null,null,"","","",{"$f":"IF(OR(D87=EOMONTH(A87,0),B87<0),SUM($B$4:B87),\"\")","v":""},"","","","",""]
[null,null,"","","",{"$f":"IF(OR(D88=EOMONTH(A88,0),B88<0),SUM($B$4:B88),\"\")","v":""},"","","","",""]
[null,null,"","","",{"$f":"IF(OR(D89=EOMONTH(A89,0),B89<0),SUM($B$4:B89),\"\")","v":""},"","","","",""]
[null,null,"","","",{"$f":"IF(OR(D90=EOMONTH(A90,0),B90<0),SUM($B$4:B90),\"\")","v":""},"","","","",""]
[null,null,"","","",{"$f":"IF(OR(D91=EOMONTH(A91,0),B91<0),SUM($B$4:B91),\"\")","v":""},"","","","",""]
[null,null,"","","",{"$f":"IF(OR(D92=EOMONTH(A92,0),B92<0),SUM($B$4:B92),\"\")","v":""},"","","","",""]
[null,null,"","","",{"$f":"IF(OR(D93=EOMONTH(A93,0),B93<0),SUM($B$4:B93),\"\")","v":""},"","","","",""]
[null,null,"","","",{"$f":"IF(OR(D94=EOMONTH(A94,0),B94<0),SUM($B$4:B94),\"\")","v":""},"","","","",""]
[null,null,"","","",{"$f":"IF(OR(D95=EOMONTH(A95,0),B95<0),SUM($B$4:B95),\"\")","v":""},"","","","",""]
[null,null,"","","",{"$f":"IF(OR(D96=EOMONTH(A96,0),B96<0),SUM($B$4:B96),\"\")","v":""},"","","","",""]
[null,null,"","","",{"$f":"IF(OR(D97=EOMONTH(A97,0),B97<0),SUM($B$4:B97),\"\")","v":""},"","","","",""]
[null,null,"","","",{"$f":"IF(OR(D98=EOMONTH(A98,0),B98<0),SUM($B$4:B98),\"\")","v":""},"","","","",""]
[null,null,"","","",{"$f":"IF(OR(D99=EOMONTH(A99,0),B99<0),SUM($B$4:B99),\"\")","v":""},"","","","",""]
[null,null,"","","",{"$f":"IF(OR(D100=EOMONTH(A100,0),B100<0),SUM($B$4:B100),\"\")","v":""},"","","","",""]

{"sheet":"Feuil7","index":6,"n_rows":100,"n_cols":18,"rows_kept":100,"cut":false,"hidden":false,"merged":[]}
[null,{"$f":"Feuil1!B17","v":"H2PL"},null,null,null,null,"2012-12-01",{"$f":"SUM(B:B)","v":412140.94},null,null,null,{"$f":"MONTH(G1)","v":12}]
[]
["DATE","MONTANT","N° Bon","Fin Mois","Total Mois","G TOTAL",null,null,null,null,null,"FIN MOID","SOME MOID",null,"DATE AVONCE","MONTENT AVONCE",null,"TOTAL"]
["2011-12-31",310190.40999999997,null,"2011-12-31",null,{"$f":"B4","v":310190.40999999997},null,null,null,null,null,null,{"$f":"F4","v":310190.40999999997}]
["2012-03-27",3625,1,{"$f":"IF(B5<0,\"\",IF(AND(D4<>\"\",EOMONTH(A4,0)=EOMONTH(A5,0)),\"\",IF(AND(G5<>G6,D4=EOMONTH(A4,0)),EOMONTH(A5,0),IF(G5=G6,\"\",IF(G5=$L$1,EOMONTH($G$1,0),IF(AND(G5<>G6,G5<>H5),EOMONTH(A4,0),\"\"))))))","v":""},{"$f":"IF(G5=G6,\"\",IF(D5=\"\",\"\",SUMIF(G:G,G5,B:B)))","v":""},{"$f":"IF(OR(D5=EOMONTH(A5,0),B5<0),SUM($B$4:B5),\"\")","v":""},{"$f":"IF(A5=\"\",\"\",IF(B5>0,MONTH(A5),\"a\"))","v":3},{"$f":"IF(G5=\"a\",\"a\",\"\")","v":""},{"$f":"IF(J5<>\"\",MONTH(J5),\"\")","v":""},{"$f":"IF(G5=\"a\",A5,\"\")","v":""},{"$f":"IF(G5=\"a\",B5,\"\")","v":""},"2012-01-31",{"$f":"IFERROR(VLOOKUP(L5,D:E,2,0),\"0\")","v":"0"},{"$f":"IF(P5<0,SUM($M$4:M5,P5),SUM($M$4:M5))","v":310190.40999999997},{"$f":"IFERROR(VLOOKUP(MONTH(L5),I:K,2,0),\"\")","v":""},{"$f":"IFERROR(VLOOKUP(MONTH(L5),I:K,3,0),\"\")","v":""},{"$f":"IFERROR(P5+N5,\"\")","v":""},{"$f":"N5","v":310190.40999999997}]
["2012-03-28",9637.5,{"$f":"IF(A6=\"\",\"\",IF(C5=\"\",C4+1,IF(G6=\"a\",\"\",C5+1)))","v":2},"2012-03-31",13262.5,{"$f":"IF(OR(D6=EOMONTH(A6,0),B6<0),SUM($B$4:B6),\"\")","v":323452.90999999997},{"$f":"IF(A6=\"\",\"\",IF(B6>0,MONTH(A6),\"a\"))","v":3},{"$f":"IF(G6=\"a\",\"a\",\"\")","v":""},{"$f":"IF(J6<>\"\",MONTH(J6),\"\")","v":""},{"$f":"IF(G6=\"a\",A6,\"\")","v":""},{"$f":"IF(G6=\"a\",B6,\"\")","v":""},"2012-02-29",{"$f":"IFERROR(VLOOKUP(L6,D:E,2,0),\"0\")","v":"0"},{"$f":"IF(P6<0,SUM($M$4:M6,P6),SUM($M$4:M6))","v":310190.40999999997},{"$f":"IFERROR(VLOOKUP(MONTH(L6),I:K,2,0),\"\")","v":""},{"$f":"IFERROR(VLOOKUP(MONTH(L6),I:K,3,0),\"\")","v":""},{"$f":"IFERROR(P6+N6,\"\")","v":""},{"$f":"IFERROR(R5+M6+P6,R5+M6)","v":310190.40999999997}]
["2012-04-30",42207.27,{"$f":"IF(A7=\"\",\"\",IF(C6=\"\",C5+1,IF(G7=\"a\",\"\",C6+1)))","v":3},"2012-04-30",42207.27,{"$f":"IF(OR(D7=EOMONTH(A7,0),B7<0),SUM($B$4:B7),\"\")","v":365660.18},4,"","","","","2012-03-31",13262.5,{"$f":"IF(P7<0,SUM($M$4:M7,P7),SUM($M$4:M7))","v":323452.90999999997},"","","",{"$f":"IFERROR(R6+M7+P7,R6+M7)","v":323452.90999999997}]
["2012-09-12",46480.76,4,"2012-09-30",46480.76,{"$f":"IF(OR(D8=EOMONTH(A8,0),B8<0),SUM($B$4:B8),\"\")","v":412140.94},9,"","","","","2012-04-30",42207.27,{"$f":"IF(P8<0,SUM($M$4:M8,P8),SUM($M$4:M8))","v":365660.18},"","","",365660.18]
[null,null,"","","",{"$f":"IF(OR(D9=EOMONTH(A9,0),B9<0),SUM($B$4:B9),\"\")","v":""},"","","","","","2012-05-31","0",{"$f":"IF(P9<0,SUM($M$4:M9,P9),SUM($M$4:M9))","v":365660.18},"","","",365660.18]
[null,null,"","","",{"$f":"IF(OR(D10=EOMONTH(A10,0),B10<0),SUM($B$4:B10),\"\")","v":""},"","","","","","2012-06-30","0",{"$f":"IF(P10<0,SUM($M$4:M10,P10),SUM($M$4:M10))","v":365660.18},"","","",365660.18]
[null,null,"","","",{"$f":"IF(OR(D11=EOMONTH(A11,0),B11<0),SUM($B$4:B11),\"\")","v":""},"","","","","","2012-07-31","0",{"$f":"IF(P11<0,SUM($M$4:M11,P11),SUM($M$4:M11))","v":365660.18},"","","",365660.18]
[null,null,"","","",{"$f":"IF(OR(D12=EOMONTH(A12,0),B12<0),SUM($B$4:B12),\"\")","v":""},"","","","","","2012-08-31","0",{"$f":"IF(P12<0,SUM($M$4:M12,P12),SUM($M$4:M12))","v":365660.18},"","","",365660.18]
[null,null,"","","",{"$f":"IF(OR(D13=EOMONTH(A13,0),B13<0),SUM($B$4:B13),\"\")","v":""},"","","","","","2012-09-30",46480.76,{"$f":"IF(P13<0,SUM($M$4:M13,P13),SUM($M$4:M13))","v":412140.94},"","","",412140.94]
[null,null,"","","",{"$f":"IF(OR(D14=EOMONTH(A14,0),B14<0),SUM($B$4:B14),\"\")","v":""},"","","","","","2012-10-31","0",{"$f":"IF(P14<0,SUM($M$4:M14,P14),SUM($M$4:M14))","v":412140.94},"","","",412140.94]
[null,null,"","","",{"$f":"IF(OR(D15=EOMONTH(A15,0),B15<0),SUM($B$4:B15),\"\")","v":""},"","","","","","2012-11-30","0",{"$f":"IF(P15<0,SUM($M$4:M15,P15),SUM($M$4:M15))","v":412140.94},"","","",412140.94]
[null,null,"","","",{"$f":"IF(OR(D16=EOMONTH(A16,0),B16<0),SUM($B$4:B16),\"\")","v":""},"","","","","","2012-12-31","0",{"$f":"IF(P16<0,SUM($M$4:M16,P16),SUM($M$4:M16))","v":412140.94},"","","",412140.94]
[null,null,"","","",{"$f":"IF(OR(D17=EOMONTH(A17,0),B17<0),SUM($B$4:B17),\"\")","v":""},"","","","","",null,null,null,null,null,null,{"$f":"R16-H1","v":0}]
[null,null,"","","",{"$f":"IF(OR(D18=EOMONTH(A18,0),B18<0),SUM($B$4:B18),\"\")","v":""},"","","","",""]
[null,null,"","","",{"$f":"IF(OR(D19=EOMONTH(A19,0),B19<0),SUM($B$4:B19),\"\")","v":""},"","","","",""]
[null,null,"","","",{"$f":"IF(OR(D20=EOMONTH(A20,0),B20<0),SUM($B$4:B20),\"\")","v":""},"","","","",""]
[null,null,"","","",{"$f":"IF(OR(D21=EOMONTH(A21,0),B21<0),SUM($B$4:B21),\"\")","v":""},"","","","",""]
[null,null,"","","",{"$f":"IF(OR(D22=EOMONTH(A22,0),B22<0),SUM($B$4:B22),\"\")","v":""},"","","","","",null,null,null,null,null,null,{"$f":"IFERROR(Q22+O22,\"\")","v":0}]
[null,null,"","","",{"$f":"IF(OR(D23=EOMONTH(A23,0),B23<0),SUM($B$4:B23),\"\")","v":""},"","","","",""]
[null,null,"","","",{"$f":"IF(OR(D24=EOMONTH(A24,0),B24<0),SUM($B$4:B24),\"\")","v":""},"","","","",""]
[null,null,"","","",{"$f":"IF(OR(D25=EOMONTH(A25,0),B25<0),SUM($B$4:B25),\"\")","v":""},"","","","",""]
[null,null,"","","",{"$f":"IF(OR(D26=EOMONTH(A26,0),B26<0),SUM($B$4:B26),\"\")","v":""},"","","","",""]
[null,null,"","","",{"$f":"IF(OR(D27=EOMONTH(A27,0),B27<0),SUM($B$4:B27),\"\")","v":""},"","","","",""]
[null,null,"","","",{"$f":"IF(OR(D28=EOMONTH(A28,0),B28<0),SUM($B$4:B28),\"\")","v":""},"","","","",""]
[null,null,"","","",{"$f":"IF(OR(D29=EOMONTH(A29,0),B29<0),SUM($B$4:B29),\"\")","v":""},"","","","",""]
[null,null,"","","",{"$f":"IF(OR(D30=EOMONTH(A30,0),B30<0),SUM($B$4:B30),\"\")","v":""},"","","","",""]
[null,null,"","","",{"$f":"IF(OR(D31=EOMONTH(A31,0),B31<0),SUM($B$4:B31),\"\")","v":""},"","","","",""]
[null,null,"","","",{"$f":"IF(OR(D32=EOMONTH(A32,0),B32<0),SUM($B$4:B32),\"\")","v":""},"","","","",""]
[null,null,"","","",{"$f":"IF(OR(D33=EOMONTH(A33,0),B33<0),SUM($B$4:B33),\"\")","v":""},"","","","",""]
[null,null,"","","",{"$f":"IF(OR(D34=EOMONTH(A34,0),B34<0),SUM($B$4:B34),\"\")","v":""},"","","","",""]
[null,null,"","","",{"$f":"IF(OR(D35=EOMONTH(A35,0),B35<0),SUM($B$4:B35),\"\")","v":""},"","","","",""]
[null,null,"","","",{"$f":"IF(OR(D36=EOMONTH(A36,0),B36<0),SUM($B$4:B36),\"\")","v":""},"","","","",""]
[null,null,"","","",{"$f":"IF(OR(D37=EOMONTH(A37,0),B37<0),SUM($B$4:B37),\"\")","v":""},"","","","",""]
[null,null,"","","",{"$f":"IF(OR(D38=EOMONTH(A38,0),B38<0),SUM($B$4:B38),\"\")","v":""},"","","","",""]
[null,null,"","","",{"$f":"IF(OR(D39=EOMONTH(A39,0),B39<0),SUM($B$4:B39),\"\")","v":""},"","","","",""]
[null,null,"","","",{"$f":"IF(OR(D40=EOMONTH(A40,0),B40<0),SUM($B$4:B40),\"\")","v":""},"","","","",""]
[null,null,"","","",{"$f":"IF(OR(D41=EOMONTH(A41,0),B41<0),SUM($B$4:B41),\"\")","v":""},"","","","",""]
[null,null,"","","",{"$f":"IF(OR(D42=EOMONTH(A42,0),B42<0),SUM($B$4:B42),\"\")","v":""},"","","","",""]
[null,null,"","","",{"$f":"IF(OR(D43=EOMONTH(A43,0),B43<0),SUM($B$4:B43),\"\")","v":""},"","","","",""]
[null,null,"","","",{"$f":"IF(OR(D44=EOMONTH(A44,0),B44<0),SUM($B$4:B44),\"\")","v":""},"","","","",""]
[null,null,"","","",{"$f":"IF(OR(D45=EOMONTH(A45,0),B45<0),SUM($B$4:B45),\"\")","v":""},"","","","",""]
[null,null,"","","",{"$f":"IF(OR(D46=EOMONTH(A46,0),B46<0),SUM($B$4:B46),\"\")","v":""},"","","","",""]
[null,null,"","","",{"$f":"IF(OR(D47=EOMONTH(A47,0),B47<0),SUM($B$4:B47),\"\")","v":""},"","","","",""]
[null,null,"","","",{"$f":"IF(OR(D48=EOMONTH(A48,0),B48<0),SUM($B$4:B48),\"\")","v":""},"","","","",""]
[null,null,"","","",{"$f":"IF(OR(D49=EOMONTH(A49,0),B49<0),SUM($B$4:B49),\"\")","v":""},"","","","",""]
[null,null,"","","",{"$f":"IF(OR(D50=EOMONTH(A50,0),B50<0),SUM($B$4:B50),\"\")","v":""},"","","","",""]
[null,null,"","","",{"$f":"IF(OR(D51=EOMONTH(A51,0),B51<0),SUM($B$4:B51),\"\")","v":""},"","","","",""]
[null,null,"","","",{"$f":"IF(OR(D52=EOMONTH(A52,0),B52<0),SUM($B$4:B52),\"\")","v":""},"","","","",""]
[null,null,"","","",{"$f":"IF(OR(D53=EOMONTH(A53,0),B53<0),SUM($B$4:B53),\"\")","v":""},"","","","",""]
[null,null,"","","",{"$f":"IF(OR(D54=EOMONTH(A54,0),B54<0),SUM($B$4:B54),\"\")","v":""},"","","","",""]
[null,null,"","","",{"$f":"IF(OR(D55=EOMONTH(A55,0),B55<0),SUM($B$4:B55),\"\")","v":""},"","","","",""]
[null,null,"","","",{"$f":"IF(OR(D56=EOMONTH(A56,0),B56<0),SUM($B$4:B56),\"\")","v":""},"","","","",""]
[null,null,"","","",{"$f":"IF(OR(D57=EOMONTH(A57,0),B57<0),SUM($B$4:B57),\"\")","v":""},"","","","",""]
[null,null,"","","",{"$f":"IF(OR(D58=EOMONTH(A58,0),B58<0),SUM($B$4:B58),\"\")","v":""},"","","","",""]
[null,null,"","","",{"$f":"IF(OR(D59=EOMONTH(A59,0),B59<0),SUM($B$4:B59),\"\")","v":""},"","","","",""]
[null,null,"","","",{"$f":"IF(OR(D60=EOMONTH(A60,0),B60<0),SUM($B$4:B60),\"\")","v":""},"","","","",""]
[null,null,"","","",{"$f":"IF(OR(D61=EOMONTH(A61,0),B61<0),SUM($B$4:B61),\"\")","v":""},"","","","",""]
[null,null,"","","",{"$f":"IF(OR(D62=EOMONTH(A62,0),B62<0),SUM($B$4:B62),\"\")","v":""},"","","","",""]
[null,null,"","","",{"$f":"IF(OR(D63=EOMONTH(A63,0),B63<0),SUM($B$4:B63),\"\")","v":""},"",{"$f":"IF(G63=\"a\",\"a\",\"\")","v":""},"","",""]
[null,null,"","","",{"$f":"IF(OR(D64=EOMONTH(A64,0),B64<0),SUM($B$4:B64),\"\")","v":""},"","","","",""]
[null,null,"","","",{"$f":"IF(OR(D65=EOMONTH(A65,0),B65<0),SUM($B$4:B65),\"\")","v":""},"","","","",""]
[null,null,"","","",{"$f":"IF(OR(D66=EOMONTH(A66,0),B66<0),SUM($B$4:B66),\"\")","v":""},"","","","",""]
[null,null,"","","",{"$f":"IF(OR(D67=EOMONTH(A67,0),B67<0),SUM($B$4:B67),\"\")","v":""},"","","","",""]
[null,null,"","","",{"$f":"IF(OR(D68=EOMONTH(A68,0),B68<0),SUM($B$4:B68),\"\")","v":""},"","","","",""]
[null,null,"",{"$f":"IF(B69<0,\"\",IF(AND(D68<>\"\",EOMONTH(A68,0)=EOMONTH(A69,0)),\"\",IF(AND(G69<>G70,D68=EOMONTH(A68,0)),EOMONTH(A69,0),IF(G69=G70,\"\",IF(G69=$L$1,EOMONTH($G$1,0),IF(AND(G69<>G70,G69<>H69),EOMONTH(A68,0),\"\"))))))","v":""},"",{"$f":"IF(OR(D69=EOMONTH(A69,0),B69<0),SUM($B$4:B69),\"\")","v":""},"","","","",""]
[null,null,"","",{"$f":"IF(G70=G71,\"\",IF(D70=\"\",\"\",SUMIF(G:G,G70,B:B)))","v":""},{"$f":"IF(OR(D70=EOMONTH(A70,0),B70<0),SUM($B$4:B70),\"\")","v":""},{"$f":"IF(A70=\"\",\"\",IF(B70>0,MONTH(A70),\"a\"))","v":""},{"$f":"IF(G70=\"a\",\"a\",\"\")","v":""},{"$f":"IF(J70<>\"\",MONTH(J70),\"\")","v":""},{"$f":"IF(G70=\"a\",A70,\"\")","v":""},{"$f":"IF(G70=\"a\",B70,\"\")","v":""}]
[null,null,{"$f":"IF(A71=\"\",\"\",IF(C70=\"\",C69+1,IF(G71=\"a\",\"\",C70+1)))","v":""},"","",{"$f":"IF(OR(D71=EOMONTH(A71,0),B71<0),SUM($B$4:B71),\"\")","v":""},"","","","",""]
[null,null,"","","",{"$f":"IF(OR(D72=EOMONTH(A72,0),B72<0),SUM($B$4:B72),\"\")","v":""},"","","","",""]
[null,null,"","","",{"$f":"IF(OR(D73=EOMONTH(A73,0),B73<0),SUM($B$4:B73),\"\")","v":""},"","","","",""]
[null,null,"","","",{"$f":"IF(OR(D74=EOMONTH(A74,0),B74<0),SUM($B$4:B74),\"\")","v":""},"","","","",""]
[null,null,"","","",{"$f":"IF(OR(D75=EOMONTH(A75,0),B75<0),SUM($B$4:B75),\"\")","v":""},"","","","",""]
[null,null,"","","",{"$f":"IF(OR(D76=EOMONTH(A76,0),B76<0),SUM($B$4:B76),\"\")","v":""},"","","","",""]
[null,null,"","","",{"$f":"IF(OR(D77=EOMONTH(A77,0),B77<0),SUM($B$4:B77),\"\")","v":""},"","","","",""]
[null,null,"","",{"$f":"IF(G78=G79,\"\",IF(D78=\"\",\"\",SUMIF(G:G,G78,B:B)))","v":""},{"$f":"IF(OR(D78=EOMONTH(A78,0),B78<0),SUM($B$4:B78),\"\")","v":""},"","","","",""]
[null,null,"","",{"$f":"IF(G79=G80,\"\",IF(D79=\"\",\"\",SUMIF(G:G,G79,B:B)))","v":""},{"$f":"IF(OR(D79=EOMONTH(A79,0),B79<0),SUM($B$4:B79),\"\")","v":""},"","","","",""]
[null,null,"","","",{"$f":"IF(OR(D80=EOMONTH(A80,0),B80<0),SUM($B$4:B80),\"\")","v":""},"","","","",""]
[null,null,"","","",{"$f":"IF(OR(D81=EOMONTH(A81,0),B81<0),SUM($B$4:B81),\"\")","v":""},"","","","",""]
[null,null,"","","",{"$f":"IF(OR(D82=EOMONTH(A82,0),B82<0),SUM($B$4:B82),\"\")","v":""},"","","","",""]
[null,null,"","","",{"$f":"IF(OR(D83=EOMONTH(A83,0),B83<0),SUM($B$4:B83),\"\")","v":""},"","","","",""]
[null,null,"","","",{"$f":"IF(OR(D84=EOMONTH(A84,0),B84<0),SUM($B$4:B84),\"\")","v":""},"","","","",""]
[null,null,"","","",{"$f":"IF(OR(D85=EOMONTH(A85,0),B85<0),SUM($B$4:B85),\"\")","v":""},"","","","",""]
[null,null,"","","",{"$f":"IF(OR(D86=EOMONTH(A86,0),B86<0),SUM($B$4:B86),\"\")","v":""},"","","","",""]
[null,null,"","","",{"$f":"IF(OR(D87=EOMONTH(A87,0),B87<0),SUM($B$4:B87),\"\")","v":""},"","","","",""]
[null,null,"","","",{"$f":"IF(OR(D88=EOMONTH(A88,0),B88<0),SUM($B$4:B88),\"\")","v":""},"","","","",""]
[null,null,"","","",{"$f":"IF(OR(D89=EOMONTH(A89,0),B89<0),SUM($B$4:B89),\"\")","v":""},"","","","",""]
[null,null,"","","",{"$f":"IF(OR(D90=EOMONTH(A90,0),B90<0),SUM($B$4:B90),\"\")","v":""},"","","","",""]
[null,null,"","","",{"$f":"IF(OR(D91=EOMONTH(A91,0),B91<0),SUM($B$4:B91),\"\")","v":""},"","","","",""]
[null,null,"","","",{"$f":"IF(OR(D92=EOMONTH(A92,0),B92<0),SUM($B$4:B92),\"\")","v":""},"","","","",""]
[null,null,"","","",{"$f":"IF(OR(D93=EOMONTH(A93,0),B93<0),SUM($B$4:B93),\"\")","v":""},"","","","",""]
[null,null,"","","",{"$f":"IF(OR(D94=EOMONTH(A94,0),B94<0),SUM($B$4:B94),\"\")","v":""},"","","","",""]
[null,null,"","","",{"$f":"IF(OR(D95=EOMONTH(A95,0),B95<0),SUM($B$4:B95),\"\")","v":""},"","","","",""]
[null,null,"","","",{"$f":"IF(OR(D96=EOMONTH(A96,0),B96<0),SUM($B$4:B96),\"\")","v":""},"","","","",""]
[null,null,"","","",{"$f":"IF(OR(D97=EOMONTH(A97,0),B97<0),SUM($B$4:B97),\"\")","v":""},"","","","",""]
[null,null,"","","",{"$f":"IF(OR(D98=EOMONTH(A98,0),B98<0),SUM($B$4:B98),\"\")","v":""},"","","","",""]
[null,null,"","","",{"$f":"IF(OR(D99=EOMONTH(A99,0),B99<0),SUM($B$4:B99),\"\")","v":""},"","","","",""]
[null,null,"","","",{"$f":"IF(OR(D100=EOMONTH(A100,0),B100<0),SUM($B$4:B100),\"\")","v":""},"","","","",""]

{"sheet":"Feuil8","index":7,"n_rows":100,"n_cols":18,"rows_kept":100,"cut":false,"hidden":false,"merged":[]}
[null,{"$f":"Feuil1!B18","v":"REMLI MENUISIER"},null,null,null,null,"2012-12-01",{"$f":"SUM(B:B)","v":54204},null,null,null,{"$f":"MONTH(G1)","v":12}]
[]
["DATE","MONTANT","N° Bon","Fin Mois","Total Mois","G TOTAL",null,null,null,null,null,"FIN MOID","SOME MOID",null,"DATE AVONCE","MONTENT AVONCE",null,"TOTAL"]
["2011-12-31",null,null,"2011-12-31",null,{"$f":"B4","v":0},null,null,null,null,null,null,{"$f":"F4","v":0}]
["2012-01-01",54204,1,{"$f":"IF(B5<0,\"\",IF(AND(D4<>\"\",EOMONTH(A4,0)=EOMONTH(A5,0)),\"\",IF(AND(G5<>G6,D4=EOMONTH(A4,0)),EOMONTH(A5,0),IF(G5=G6,\"\",IF(G5=$L$1,EOMONTH($G$1,0),IF(AND(G5<>G6,G5<>H5),EOMONTH(A4,0),\"\"))))))","v":"2012-01-31"},{"$f":"IF(G5=G6,\"\",IF(D5=\"\",\"\",SUMIF(G:G,G5,B:B)))","v":54204},{"$f":"IF(OR(D5=EOMONTH(A5,0),B5<0),SUM($B$4:B5),\"\")","v":54204},{"$f":"IF(A5=\"\",\"\",IF(B5>0,MONTH(A5),\"a\"))","v":1},{"$f":"IF(G5=\"a\",\"a\",\"\")","v":""},{"$f":"IF(J5<>\"\",MONTH(J5),\"\")","v":""},{"$f":"IF(G5=\"a\",A5,\"\")","v":""},{"$f":"IF(G5=\"a\",B5,\"\")","v":""},"2012-01-31",{"$f":"IFERROR(VLOOKUP(L5,D:E,2,0),\"0\")","v":54204},{"$f":"IF(P5<0,SUM($M$4:M5,P5),SUM($M$4:M5))","v":54204},{"$f":"IFERROR(VLOOKUP(MONTH(L5),I:K,2,0),\"\")","v":""},{"$f":"IFERROR(VLOOKUP(MONTH(L5),I:K,3,0),\"\")","v":""},{"$f":"IFERROR(P5+N5,\"\")","v":""},{"$f":"N5","v":54204}]
[null,null,{"$f":"IF(A6=\"\",\"\",IF(C5=\"\",C4+1,IF(G6=\"a\",\"\",C5+1)))","v":""},"","",{"$f":"IF(OR(D6=EOMONTH(A6,0),B6<0),SUM($B$4:B6),\"\")","v":""},{"$f":"IF(A6=\"\",\"\",IF(B6>0,MONTH(A6),\"a\"))","v":""},{"$f":"IF(G6=\"a\",\"a\",\"\")","v":""},{"$f":"IF(J6<>\"\",MONTH(J6),\"\")","v":""},{"$f":"IF(G6=\"a\",A6,\"\")","v":""},{"$f":"IF(G6=\"a\",B6,\"\")","v":""},"2012-02-29",{"$f":"IFERROR(VLOOKUP(L6,D:E,2,0),\"0\")","v":"0"},{"$f":"IF(P6<0,SUM($M$4:M6,P6),SUM($M$4:M6))","v":54204},{"$f":"IFERROR(VLOOKUP(MONTH(L6),I:K,2,0),\"\")","v":""},{"$f":"IFERROR(VLOOKUP(MONTH(L6),I:K,3,0),\"\")","v":""},{"$f":"IFERROR(P6+N6,\"\")","v":""},{"$f":"IFERROR(R5+M6+P6,R5+M6)","v":54204}]
[null,null,{"$f":"IF(A7=\"\",\"\",IF(C6=\"\",C5+1,IF(G7=\"a\",\"\",C6+1)))","v":""},"","",{"$f":"IF(OR(D7=EOMONTH(A7,0),B7<0),SUM($B$4:B7),\"\")","v":""},"","","","","","2012-03-31","0",{"$f":"IF(P7<0,SUM($M$4:M7,P7),SUM($M$4:M7))","v":54204},"","","",{"$f":"IFERROR(R6+M7+P7,R6+M7)","v":54204}]
[null,null,"","","",{"$f":"IF(OR(D8=EOMONTH(A8,0),B8<0),SUM($B$4:B8),\"\")","v":""},"","","","","","2012-04-30","0",{"$f":"IF(P8<0,SUM($M$4:M8,P8),SUM($M$4:M8))","v":54204},"","","",54204]
[null,null,"","","",{"$f":"IF(OR(D9=EOMONTH(A9,0),B9<0),SUM($B$4:B9),\"\")","v":""},"","","","","","2012-05-31","0",{"$f":"IF(P9<0,SUM($M$4:M9,P9),SUM($M$4:M9))","v":54204},"","","",54204]
[null,null,"","","",{"$f":"IF(OR(D10=EOMONTH(A10,0),B10<0),SUM($B$4:B10),\"\")","v":""},"","","","","","2012-06-30","0",{"$f":"IF(P10<0,SUM($M$4:M10,P10),SUM($M$4:M10))","v":54204},"","","",54204]
[null,null,"","","",{"$f":"IF(OR(D11=EOMONTH(A11,0),B11<0),SUM($B$4:B11),\"\")","v":""},"","","","","","2012-07-31","0",{"$f":"IF(P11<0,SUM($M$4:M11,P11),SUM($M$4:M11))","v":54204},"","","",54204]
[null,null,"","","",{"$f":"IF(OR(D12=EOMONTH(A12,0),B12<0),SUM($B$4:B12),\"\")","v":""},"","","","","","2012-08-31","0",{"$f":"IF(P12<0,SUM($M$4:M12,P12),SUM($M$4:M12))","v":54204},"","","",54204]
[null,null,"","","",{"$f":"IF(OR(D13=EOMONTH(A13,0),B13<0),SUM($B$4:B13),\"\")","v":""},"","","","","","2012-09-30","0",{"$f":"IF(P13<0,SUM($M$4:M13,P13),SUM($M$4:M13))","v":54204},"","","",54204]
[null,null,"","","",{"$f":"IF(OR(D14=EOMONTH(A14,0),B14<0),SUM($B$4:B14),\"\")","v":""},"","","","","","2012-10-31","0",{"$f":"IF(P14<0,SUM($M$4:M14,P14),SUM($M$4:M14))","v":54204},"","","",54204]
[null,null,"","","",{"$f":"IF(OR(D15=EOMONTH(A15,0),B15<0),SUM($B$4:B15),\"\")","v":""},"","","","","","2012-11-30","0",{"$f":"IF(P15<0,SUM($M$4:M15,P15),SUM($M$4:M15))","v":54204},"","","",54204]
[null,null,"","","",{"$f":"IF(OR(D16=EOMONTH(A16,0),B16<0),SUM($B$4:B16),\"\")","v":""},"","","","","","2012-12-31","0",{"$f":"IF(P16<0,SUM($M$4:M16,P16),SUM($M$4:M16))","v":54204},"","","",54204]
[null,null,"","","",{"$f":"IF(OR(D17=EOMONTH(A17,0),B17<0),SUM($B$4:B17),\"\")","v":""},"","","","","",null,null,null,null,null,null,{"$f":"R16-H1","v":0}]
[null,null,"","","",{"$f":"IF(OR(D18=EOMONTH(A18,0),B18<0),SUM($B$4:B18),\"\")","v":""},"","","","",""]
[null,null,"","","",{"$f":"IF(OR(D19=EOMONTH(A19,0),B19<0),SUM($B$4:B19),\"\")","v":""},"","","","",""]
[null,null,"","","",{"$f":"IF(OR(D20=EOMONTH(A20,0),B20<0),SUM($B$4:B20),\"\")","v":""},"","","","",""]
[null,null,"","","",{"$f":"IF(OR(D21=EOMONTH(A21,0),B21<0),SUM($B$4:B21),\"\")","v":""},"","","","",""]
[null,null,"","","",{"$f":"IF(OR(D22=EOMONTH(A22,0),B22<0),SUM($B$4:B22),\"\")","v":""},"","","","","",null,null,null,null,null,null,{"$f":"IFERROR(Q22+O22,\"\")","v":0}]
[null,null,"","","",{"$f":"IF(OR(D23=EOMONTH(A23,0),B23<0),SUM($B$4:B23),\"\")","v":""},"","","","",""]
[null,null,"","","",{"$f":"IF(OR(D24=EOMONTH(A24,0),B24<0),SUM($B$4:B24),\"\")","v":""},"","","","",""]
[null,null,"","","",{"$f":"IF(OR(D25=EOMONTH(A25,0),B25<0),SUM($B$4:B25),\"\")","v":""},"","","","",""]
[null,null,"","","",{"$f":"IF(OR(D26=EOMONTH(A26,0),B26<0),SUM($B$4:B26),\"\")","v":""},"","","","",""]
[null,null,"","","",{"$f":"IF(OR(D27=EOMONTH(A27,0),B27<0),SUM($B$4:B27),\"\")","v":""},"","","","",""]
[null,null,"","","",{"$f":"IF(OR(D28=EOMONTH(A28,0),B28<0),SUM($B$4:B28),\"\")","v":""},"","","","",""]
[null,null,"","","",{"$f":"IF(OR(D29=EOMONTH(A29,0),B29<0),SUM($B$4:B29),\"\")","v":""},"","","","",""]
[null,null,"","","",{"$f":"IF(OR(D30=EOMONTH(A30,0),B30<0),SUM($B$4:B30),\"\")","v":""},"","","","",""]
[null,null,"","","",{"$f":"IF(OR(D31=EOMONTH(A31,0),B31<0),SUM($B$4:B31),\"\")","v":""},"","","","",""]
[null,null,"","","",{"$f":"IF(OR(D32=EOMONTH(A32,0),B32<0),SUM($B$4:B32),\"\")","v":""},"","","","",""]
[null,null,"","","",{"$f":"IF(OR(D33=EOMONTH(A33,0),B33<0),SUM($B$4:B33),\"\")","v":""},"","","","",""]
[null,null,"","","",{"$f":"IF(OR(D34=EOMONTH(A34,0),B34<0),SUM($B$4:B34),\"\")","v":""},"","","","",""]
[null,null,"","","",{"$f":"IF(OR(D35=EOMONTH(A35,0),B35<0),SUM($B$4:B35),\"\")","v":""},"","","","",""]
[null,null,"","","",{"$f":"IF(OR(D36=EOMONTH(A36,0),B36<0),SUM($B$4:B36),\"\")","v":""},"","","","",""]
[null,null,"","","",{"$f":"IF(OR(D37=EOMONTH(A37,0),B37<0),SUM($B$4:B37),\"\")","v":""},"","","","",""]
[null,null,"","","",{"$f":"IF(OR(D38=EOMONTH(A38,0),B38<0),SUM($B$4:B38),\"\")","v":""},"","","","",""]
[null,null,"","","",{"$f":"IF(OR(D39=EOMONTH(A39,0),B39<0),SUM($B$4:B39),\"\")","v":""},"","","","",""]
[null,null,"","","",{"$f":"IF(OR(D40=EOMONTH(A40,0),B40<0),SUM($B$4:B40),\"\")","v":""},"","","","",""]
[null,null,"","","",{"$f":"IF(OR(D41=EOMONTH(A41,0),B41<0),SUM($B$4:B41),\"\")","v":""},"","","","",""]
[null,null,"","","",{"$f":"IF(OR(D42=EOMONTH(A42,0),B42<0),SUM($B$4:B42),\"\")","v":""},"","","","",""]
[null,null,"","","",{"$f":"IF(OR(D43=EOMONTH(A43,0),B43<0),SUM($B$4:B43),\"\")","v":""},"","","","",""]
[null,null,"","","",{"$f":"IF(OR(D44=EOMONTH(A44,0),B44<0),SUM($B$4:B44),\"\")","v":""},"","","","",""]
[null,null,"","","",{"$f":"IF(OR(D45=EOMONTH(A45,0),B45<0),SUM($B$4:B45),\"\")","v":""},"","","","",""]
[null,null,"","","",{"$f":"IF(OR(D46=EOMONTH(A46,0),B46<0),SUM($B$4:B46),\"\")","v":""},"","","","",""]
[null,null,"","","",{"$f":"IF(OR(D47=EOMONTH(A47,0),B47<0),SUM($B$4:B47),\"\")","v":""},"","","","",""]
[null,null,"","","",{"$f":"IF(OR(D48=EOMONTH(A48,0),B48<0),SUM($B$4:B48),\"\")","v":""},"","","","",""]
[null,null,"","","",{"$f":"IF(OR(D49=EOMONTH(A49,0),B49<0),SUM($B$4:B49),\"\")","v":""},"","","","",""]
[null,null,"","","",{"$f":"IF(OR(D50=EOMONTH(A50,0),B50<0),SUM($B$4:B50),\"\")","v":""},"","","","",""]
[null,null,"","","",{"$f":"IF(OR(D51=EOMONTH(A51,0),B51<0),SUM($B$4:B51),\"\")","v":""},"","","","",""]
[null,null,"","","",{"$f":"IF(OR(D52=EOMONTH(A52,0),B52<0),SUM($B$4:B52),\"\")","v":""},"","","","",""]
[null,null,"","","",{"$f":"IF(OR(D53=EOMONTH(A53,0),B53<0),SUM($B$4:B53),\"\")","v":""},"","","","",""]
[null,null,"","","",{"$f":"IF(OR(D54=EOMONTH(A54,0),B54<0),SUM($B$4:B54),\"\")","v":""},"","","","",""]
[null,null,"","","",{"$f":"IF(OR(D55=EOMONTH(A55,0),B55<0),SUM($B$4:B55),\"\")","v":""},"","","","",""]
[null,null,"","","",{"$f":"IF(OR(D56=EOMONTH(A56,0),B56<0),SUM($B$4:B56),\"\")","v":""},"","","","",""]
[null,null,"","","",{"$f":"IF(OR(D57=EOMONTH(A57,0),B57<0),SUM($B$4:B57),\"\")","v":""},"","","","",""]
[null,null,"","","",{"$f":"IF(OR(D58=EOMONTH(A58,0),B58<0),SUM($B$4:B58),\"\")","v":""},"","","","",""]
[null,null,"","","",{"$f":"IF(OR(D59=EOMONTH(A59,0),B59<0),SUM($B$4:B59),\"\")","v":""},"","","","",""]
[null,null,"","","",{"$f":"IF(OR(D60=EOMONTH(A60,0),B60<0),SUM($B$4:B60),\"\")","v":""},"","","","",""]
[null,null,"","","",{"$f":"IF(OR(D61=EOMONTH(A61,0),B61<0),SUM($B$4:B61),\"\")","v":""},"","","","",""]
[null,null,"","","",{"$f":"IF(OR(D62=EOMONTH(A62,0),B62<0),SUM($B$4:B62),\"\")","v":""},"","","","",""]
[null,null,"","","",{"$f":"IF(OR(D63=EOMONTH(A63,0),B63<0),SUM($B$4:B63),\"\")","v":""},"",{"$f":"IF(G63=\"a\",\"a\",\"\")","v":""},"","",""]
[null,null,"","","",{"$f":"IF(OR(D64=EOMONTH(A64,0),B64<0),SUM($B$4:B64),\"\")","v":""},"","","","",""]
[null,null,"","","",{"$f":"IF(OR(D65=EOMONTH(A65,0),B65<0),SUM($B$4:B65),\"\")","v":""},"","","","",""]
[null,null,"","","",{"$f":"IF(OR(D66=EOMONTH(A66,0),B66<0),SUM($B$4:B66),\"\")","v":""},"","","","",""]
[null,null,"","","",{"$f":"IF(OR(D67=EOMONTH(A67,0),B67<0),SUM($B$4:B67),\"\")","v":""},"","","","",""]
[null,null,"","","",{"$f":"IF(OR(D68=EOMONTH(A68,0),B68<0),SUM($B$4:B68),\"\")","v":""},"","","","",""]
[null,null,"",{"$f":"IF(B69<0,\"\",IF(AND(D68<>\"\",EOMONTH(A68,0)=EOMONTH(A69,0)),\"\",IF(AND(G69<>G70,D68=EOMONTH(A68,0)),EOMONTH(A69,0),IF(G69=G70,\"\",IF(G69=$L$1,EOMONTH($G$1,0),IF(AND(G69<>G70,G69<>H69),EOMONTH(A68,0),\"\"))))))","v":""},"",{"$f":"IF(OR(D69=EOMONTH(A69,0),B69<0),SUM($B$4:B69),\"\")","v":""},"","","","",""]
[null,null,"","",{"$f":"IF(G70=G71,\"\",IF(D70=\"\",\"\",SUMIF(G:G,G70,B:B)))","v":""},{"$f":"IF(OR(D70=EOMONTH(A70,0),B70<0),SUM($B$4:B70),\"\")","v":""},{"$f":"IF(A70=\"\",\"\",IF(B70>0,MONTH(A70),\"a\"))","v":""},{"$f":"IF(G70=\"a\",\"a\",\"\")","v":""},{"$f":"IF(J70<>\"\",MONTH(J70),\"\")","v":""},{"$f":"IF(G70=\"a\",A70,\"\")","v":""},{"$f":"IF(G70=\"a\",B70,\"\")","v":""}]
[null,null,{"$f":"IF(A71=\"\",\"\",IF(C70=\"\",C69+1,IF(G71=\"a\",\"\",C70+1)))","v":""},"","",{"$f":"IF(OR(D71=EOMONTH(A71,0),B71<0),SUM($B$4:B71),\"\")","v":""},"","","","",""]
[null,null,"","","",{"$f":"IF(OR(D72=EOMONTH(A72,0),B72<0),SUM($B$4:B72),\"\")","v":""},"","","","",""]
[null,null,"","","",{"$f":"IF(OR(D73=EOMONTH(A73,0),B73<0),SUM($B$4:B73),\"\")","v":""},"","","","",""]
[null,null,"","","",{"$f":"IF(OR(D74=EOMONTH(A74,0),B74<0),SUM($B$4:B74),\"\")","v":""},"","","","",""]
[null,null,"","","",{"$f":"IF(OR(D75=EOMONTH(A75,0),B75<0),SUM($B$4:B75),\"\")","v":""},"","","","",""]
[null,null,"","","",{"$f":"IF(OR(D76=EOMONTH(A76,0),B76<0),SUM($B$4:B76),\"\")","v":""},"","","","",""]
[null,null,"","","",{"$f":"IF(OR(D77=EOMONTH(A77,0),B77<0),SUM($B$4:B77),\"\")","v":""},"","","","",""]
[null,null,"","",{"$f":"IF(G78=G79,\"\",IF(D78=\"\",\"\",SUMIF(G:G,G78,B:B)))","v":""},{"$f":"IF(OR(D78=EOMONTH(A78,0),B78<0),SUM($B$4:B78),\"\")","v":""},"","","","",""]
[null,null,"","",{"$f":"IF(G79=G80,\"\",IF(D79=\"\",\"\",SUMIF(G:G,G79,B:B)))","v":""},{"$f":"IF(OR(D79=EOMONTH(A79,0),B79<0),SUM($B$4:B79),\"\")","v":""},"","","","",""]
[null,null,"","","",{"$f":"IF(OR(D80=EOMONTH(A80,0),B80<0),SUM($B$4:B80),\"\")","v":""},"","","","",""]
[null,null,"","","",{"$f":"IF(OR(D81=EOMONTH(A81,0),B81<0),SUM($B$4:B81),\"\")","v":""},"","","","",""]
[null,null,"","","",{"$f":"IF(OR(D82=EOMONTH(A82,0),B82<0),SUM($B$4:B82),\"\")","v":""},"","","","",""]
[null,null,"","","",{"$f":"IF(OR(D83=EOMONTH(A83,0),B83<0),SUM($B$4:B83),\"\")","v":""},"","","","",""]
[null,null,"","","",{"$f":"IF(OR(D84=EOMONTH(A84,0),B84<0),SUM($B$4:B84),\"\")","v":""},"","","","",""]
[null,null,"","","",{"$f":"IF(OR(D85=EOMONTH(A85,0),B85<0),SUM($B$4:B85),\"\")","v":""},"","","","",""]
[null,null,"","","",{"$f":"IF(OR(D86=EOMONTH(A86,0),B86<0),SUM($B$4:B86),\"\")","v":""},"","","","",""]
[null,null,"","","",{"$f":"IF(OR(D87=EOMONTH(A87,0),B87<0),SUM($B$4:B87),\"\")","v":""},"","","","",""]
[null,null,"","","",{"$f":"IF(OR(D88=EOMONTH(A88,0),B88<0),SUM($B$4:B88),\"\")","v":""},"","","","",""]
[null,null,"","","",{"$f":"IF(OR(D89=EOMONTH(A89,0),B89<0),SUM($B$4:B89),\"\")","v":""},"","","","",""]
[null,null,"","","",{"$f":"IF(OR(D90=EOMONTH(A90,0),B90<0),SUM($B$4:B90),\"\")","v":""},"","","","",""]
[null,null,"","","",{"$f":"IF(OR(D91=EOMONTH(A91,0),B91<0),SUM($B$4:B91),\"\")","v":""},"","","","",""]
[null,null,"","","",{"$f":"IF(OR(D92=EOMONTH(A92,0),B92<0),SUM($B$4:B92),\"\")","v":""},"","","","",""]
[null,null,"","","",{"$f":"IF(OR(D93=EOMONTH(A93,0),B93<0),SUM($B$4:B93),\"\")","v":""},"","","","",""]
[null,null,"","","",{"$f":"IF(OR(D94=EOMONTH(A94,0),B94<0),SUM($B$4:B94),\"\")","v":""},"","","","",""]
[null,null,"","","",{"$f":"IF(OR(D95=EOMONTH(A95,0),B95<0),SUM($B$4:B95),\"\")","v":""},"","","","",""]
[null,null,"","","",{"$f":"IF(OR(D96=EOMONTH(A96,0),B96<0),SUM($B$4:B96),\"\")","v":""},"","","","",""]
[null,null,"","","",{"$f":"IF(OR(D97=EOMONTH(A97,0),B97<0),SUM($B$4:B97),\"\")","v":""},"","","","",""]
[null,null,"","","",{"$f":"IF(OR(D98=EOMONTH(A98,0),B98<0),SUM($B$4:B98),\"\")","v":""},"","","","",""]
[null,null,"","","",{"$f":"IF(OR(D99=EOMONTH(A99,0),B99<0),SUM($B$4:B99),\"\")","v":""},"","","","",""]
[null,null,"","","",{"$f":"IF(OR(D100=EOMONTH(A100,0),B100<0),SUM($B$4:B100),\"\")","v":""},"","","","",""]

{"sheet":"Feuil9","index":8,"n_rows":100,"n_cols":18,"rows_kept":100,"cut":false,"hidden":false,"merged":[]}
["2013-01-10",{"$f":"Feuil1!B19","v":"SARL GUEZEI MULTI SERVUCES"},null,null,null,null,"2012-12-01",{"$f":"SUM(B:B)","v":82375},null,null,null,{"$f":"MONTH(G1)","v":12}]
[4500]
["DATE","MONTANT","N° Bon","Fin Mois","Total Mois","G TOTAL",null,null,null,null,null,"FIN MOID","SOME MOID",null,"DATE AVONCE","MONTENT AVONCE",null,"TOTAL"]
["2011-12-31",null,null,"2011-12-31",null,{"$f":"B4","v":0},null,null,null,null,null,null,{"$f":"F4","v":0}]
["2012-06-16",182375,1,{"$f":"IF(B5<0,\"\",IF(AND(D4<>\"\",EOMONTH(A4,0)=EOMONTH(A5,0)),\"\",IF(AND(G5<>G6,D4=EOMONTH(A4,0)),EOMONTH(A5,0),IF(G5=G6,\"\",IF(G5=$L$1,EOMONTH($G$1,0),IF(AND(G5<>G6,G5<>H5),EOMONTH(A4,0),\"\"))))))","v":"2012-06-30"},null,{"$f":"IF(OR(D5=EOMONTH(A5,0),B5<0),SUM($B$4:B5),\"\")","v":182375},{"$f":"IF(A5=\"\",\"\",IF(B5>0,MONTH(A5),\"a\"))","v":6},{"$f":"IF(G5=\"a\",\"a\",\"\")","v":""},{"$f":"IF(J5<>\"\",MONTH(J5),\"\")","v":""},{"$f":"IF(G5=\"a\",A5,\"\")","v":""},{"$f":"IF(G5=\"a\",B5,\"\")","v":""},"2012-01-31",{"$f":"IFERROR(VLOOKUP(L5,D:E,2,0),\"0\")","v":"0"},{"$f":"IF(P5<0,SUM($M$4:M5,P5),SUM($M$4:M5))","v":0},{"$f":"IFERROR(VLOOKUP(MONTH(L5),I:K,2,0),\"\")","v":""},{"$f":"IFERROR(VLOOKUP(MONTH(L5),I:K,3,0),\"\")","v":""},{"$f":"IFERROR(P5+N5,\"\")","v":""},{"$f":"N5","v":0}]
["2012-09-05",-100000,{"$f":"IF(A6=\"\",\"\",IF(C5=\"\",C4+1,IF(G6=\"a\",\"\",C5+1)))","v":""},"",{"$f":"IF(G6=G7,\"\",IF(D6=\"\",\"\",SUMIF(G:G,G6,B:B)))","v":""},{"$f":"IF(OR(D6=EOMONTH(A6,0),B6<0),SUM($B$4:B6),\"\")","v":82375},{"$f":"IF(A6=\"\",\"\",IF(B6>0,MONTH(A6),\"a\"))","v":"a"},{"$f":"IF(G6=\"a\",\"a\",\"\")","v":"a"},{"$f":"IF(J6<>\"\",MONTH(J6),\"\")","v":9},{"$f":"IF(G6=\"a\",A6,\"\")","v":"2012-09-05"},{"$f":"IF(G6=\"a\",B6,\"\")","v":-100000},"2012-02-29",{"$f":"IFERROR(VLOOKUP(L6,D:E,2,0),\"0\")","v":"0"},{"$f":"IF(P6<0,SUM($M$4:M6,P6),SUM($M$4:M6))","v":0},{"$f":"IFERROR(VLOOKUP(MONTH(L6),I:K,2,0),\"\")","v":""},{"$f":"IFERROR(VLOOKUP(MONTH(L6),I:K,3,0),\"\")","v":""},{"$f":"IFERROR(P6+N6,\"\")","v":""},{"$f":"IFERROR(R5+M6+P6,R5+M6)","v":0}]
[null,null,{"$f":"IF(A7=\"\",\"\",IF(C6=\"\",C5+1,IF(G7=\"a\",\"\",C6+1)))","v":""},"","",{"$f":"IF(OR(D7=EOMONTH(A7,0),B7<0),SUM($B$4:B7),\"\")","v":""},"","","","","","2012-03-31","0",{"$f":"IF(P7<0,SUM($M$4:M7,P7),SUM($M$4:M7))","v":0},"","","",{"$f":"IFERROR(R6+M7+P7,R6+M7)","v":0}]
[null,null,"","","",{"$f":"IF(OR(D8=EOMONTH(A8,0),B8<0),SUM($B$4:B8),\"\")","v":""},"","","","","","2012-04-30","0",{"$f":"IF(P8<0,SUM($M$4:M8,P8),SUM($M$4:M8))","v":0},"","","",0]
[null,null,"","","",{"$f":"IF(OR(D9=EOMONTH(A9,0),B9<0),SUM($B$4:B9),\"\")","v":""},"","","","","","2012-05-31","0",{"$f":"IF(P9<0,SUM($M$4:M9,P9),SUM($M$4:M9))","v":0},"","","",0]
[null,null,"","","",{"$f":"IF(OR(D10=EOMONTH(A10,0),B10<0),SUM($B$4:B10),\"\")","v":""},"","","","","","2012-06-30",0,{"$f":"IF(P10<0,SUM($M$4:M10,P10),SUM($M$4:M10))","v":0},"","","",0]
[null,null,"","","",{"$f":"IF(OR(D11=EOMONTH(A11,0),B11<0),SUM($B$4:B11),\"\")","v":""},"","","","","","2012-07-31","0",{"$f":"IF(P11<0,SUM($M$4:M11,P11),SUM($M$4:M11))","v":0},"","","",0]
[null,null,"","","",{"$f":"IF(OR(D12=EOMONTH(A12,0),B12<0),SUM($B$4:B12),\"\")","v":""},"","","","","","2012-08-31","0",{"$f":"IF(P12<0,SUM($M$4:M12,P12),SUM($M$4:M12))","v":0},"","","",0]
[null,null,"","","",{"$f":"IF(OR(D13=EOMONTH(A13,0),B13<0),SUM($B$4:B13),\"\")","v":""},"","","","","","2012-09-30","0",{"$f":"IF(P13<0,SUM($M$4:M13,P13),SUM($M$4:M13))","v":-100000},"2012-09-05",-100000,-200000,-100000]
[null,null,"","","",{"$f":"IF(OR(D14=EOMONTH(A14,0),B14<0),SUM($B$4:B14),\"\")","v":""},"","","","","","2012-10-31","0",{"$f":"IF(P14<0,SUM($M$4:M14,P14),SUM($M$4:M14))","v":0},"","","",-100000]
[null,null,"","","",{"$f":"IF(OR(D15=EOMONTH(A15,0),B15<0),SUM($B$4:B15),\"\")","v":""},"","","","","","2012-11-30","0",{"$f":"IF(P15<0,SUM($M$4:M15,P15),SUM($M$4:M15))","v":0},"","","",-100000]
[null,null,"","","",{"$f":"IF(OR(D16=EOMONTH(A16,0),B16<0),SUM($B$4:B16),\"\")","v":""},"","","","","","2012-12-31","0",{"$f":"IF(P16<0,SUM($M$4:M16,P16),SUM($M$4:M16))","v":0},"","","",-100000]
[null,null,"","","",{"$f":"IF(OR(D17=EOMONTH(A17,0),B17<0),SUM($B$4:B17),\"\")","v":""},"","","","","",null,null,null,null,null,null,{"$f":"R16-H1","v":-182375}]
[null,null,"","","",{"$f":"IF(OR(D18=EOMONTH(A18,0),B18<0),SUM($B$4:B18),\"\")","v":""},"","","","",""]
[null,null,"","","",{"$f":"IF(OR(D19=EOMONTH(A19,0),B19<0),SUM($B$4:B19),\"\")","v":""},"","","","",""]
[null,null,"","","",{"$f":"IF(OR(D20=EOMONTH(A20,0),B20<0),SUM($B$4:B20),\"\")","v":""},"","","","",""]
[null,null,"","","",{"$f":"IF(OR(D21=EOMONTH(A21,0),B21<0),SUM($B$4:B21),\"\")","v":""},"","","","",""]
[null,null,"","","",{"$f":"IF(OR(D22=EOMONTH(A22,0),B22<0),SUM($B$4:B22),\"\")","v":""},"","","","","",null,null,null,null,null,null,{"$f":"IFERROR(Q22+O22,\"\")","v":0}]
[null,null,"","","",{"$f":"IF(OR(D23=EOMONTH(A23,0),B23<0),SUM($B$4:B23),\"\")","v":""},"","","","",""]
[null,null,"","","",{"$f":"IF(OR(D24=EOMONTH(A24,0),B24<0),SUM($B$4:B24),\"\")","v":""},"","","","",""]
[null,null,"","","",{"$f":"IF(OR(D25=EOMONTH(A25,0),B25<0),SUM($B$4:B25),\"\")","v":""},"","","","",""]
[null,null,"","","",{"$f":"IF(OR(D26=EOMONTH(A26,0),B26<0),SUM($B$4:B26),\"\")","v":""},"","","","",""]
[null,null,"","","",{"$f":"IF(OR(D27=EOMONTH(A27,0),B27<0),SUM($B$4:B27),\"\")","v":""},"","","","",""]
[null,null,"","","",{"$f":"IF(OR(D28=EOMONTH(A28,0),B28<0),SUM($B$4:B28),\"\")","v":""},"","","","",""]
[null,null,"","","",{"$f":"IF(OR(D29=EOMONTH(A29,0),B29<0),SUM($B$4:B29),\"\")","v":""},"","","","",""]
[null,null,"","","",{"$f":"IF(OR(D30=EOMONTH(A30,0),B30<0),SUM($B$4:B30),\"\")","v":""},"","","","",""]
[null,null,"","","",{"$f":"IF(OR(D31=EOMONTH(A31,0),B31<0),SUM($B$4:B31),\"\")","v":""},"","","","",""]
[null,null,"","","",{"$f":"IF(OR(D32=EOMONTH(A32,0),B32<0),SUM($B$4:B32),\"\")","v":""},"","","","",""]
[null,null,"","","",{"$f":"IF(OR(D33=EOMONTH(A33,0),B33<0),SUM($B$4:B33),\"\")","v":""},"","","","",""]
[null,null,"","","",{"$f":"IF(OR(D34=EOMONTH(A34,0),B34<0),SUM($B$4:B34),\"\")","v":""},"","","","",""]
[null,null,"","","",{"$f":"IF(OR(D35=EOMONTH(A35,0),B35<0),SUM($B$4:B35),\"\")","v":""},"","","","",""]
[null,null,"","","",{"$f":"IF(OR(D36=EOMONTH(A36,0),B36<0),SUM($B$4:B36),\"\")","v":""},"","","","",""]
[null,null,"","","",{"$f":"IF(OR(D37=EOMONTH(A37,0),B37<0),SUM($B$4:B37),\"\")","v":""},"","","","",""]
[null,null,"","","",{"$f":"IF(OR(D38=EOMONTH(A38,0),B38<0),SUM($B$4:B38),\"\")","v":""},"","","","",""]
[null,null,"","","",{"$f":"IF(OR(D39=EOMONTH(A39,0),B39<0),SUM($B$4:B39),\"\")","v":""},"","","","",""]
[null,null,"","","",{"$f":"IF(OR(D40=EOMONTH(A40,0),B40<0),SUM($B$4:B40),\"\")","v":""},"","","","",""]
[null,null,"","","",{"$f":"IF(OR(D41=EOMONTH(A41,0),B41<0),SUM($B$4:B41),\"\")","v":""},"","","","",""]
[null,null,"","","",{"$f":"IF(OR(D42=EOMONTH(A42,0),B42<0),SUM($B$4:B42),\"\")","v":""},"","","","",""]
[null,null,"","","",{"$f":"IF(OR(D43=EOMONTH(A43,0),B43<0),SUM($B$4:B43),\"\")","v":""},"","","","",""]
[null,null,"","","",{"$f":"IF(OR(D44=EOMONTH(A44,0),B44<0),SUM($B$4:B44),\"\")","v":""},"","","","",""]
[null,null,"","","",{"$f":"IF(OR(D45=EOMONTH(A45,0),B45<0),SUM($B$4:B45),\"\")","v":""},"","","","",""]
[null,null,"","","",{"$f":"IF(OR(D46=EOMONTH(A46,0),B46<0),SUM($B$4:B46),\"\")","v":""},"","","","",""]
[null,null,"","","",{"$f":"IF(OR(D47=EOMONTH(A47,0),B47<0),SUM($B$4:B47),\"\")","v":""},"","","","",""]
[null,null,"","","",{"$f":"IF(OR(D48=EOMONTH(A48,0),B48<0),SUM($B$4:B48),\"\")","v":""},"","","","",""]
[null,null,"","","",{"$f":"IF(OR(D49=EOMONTH(A49,0),B49<0),SUM($B$4:B49),\"\")","v":""},"","","","",""]
[null,null,"","","",{"$f":"IF(OR(D50=EOMONTH(A50,0),B50<0),SUM($B$4:B50),\"\")","v":""},"","","","",""]
[null,null,"","","",{"$f":"IF(OR(D51=EOMONTH(A51,0),B51<0),SUM($B$4:B51),\"\")","v":""},"","","","",""]
[null,null,"","","",{"$f":"IF(OR(D52=EOMONTH(A52,0),B52<0),SUM($B$4:B52),\"\")","v":""},"","","","",""]
[null,null,"","","",{"$f":"IF(OR(D53=EOMONTH(A53,0),B53<0),SUM($B$4:B53),\"\")","v":""},"","","","",""]
[null,null,"","","",{"$f":"IF(OR(D54=EOMONTH(A54,0),B54<0),SUM($B$4:B54),\"\")","v":""},"","","","",""]
[null,null,"","","",{"$f":"IF(OR(D55=EOMONTH(A55,0),B55<0),SUM($B$4:B55),\"\")","v":""},"","","","",""]
[null,null,"","","",{"$f":"IF(OR(D56=EOMONTH(A56,0),B56<0),SUM($B$4:B56),\"\")","v":""},"","","","",""]
[null,null,"","","",{"$f":"IF(OR(D57=EOMONTH(A57,0),B57<0),SUM($B$4:B57),\"\")","v":""},"","","","",""]
[null,null,"","","",{"$f":"IF(OR(D58=EOMONTH(A58,0),B58<0),SUM($B$4:B58),\"\")","v":""},"","","","",""]
[null,null,"","","",{"$f":"IF(OR(D59=EOMONTH(A59,0),B59<0),SUM($B$4:B59),\"\")","v":""},"","","","",""]
[null,null,"","","",{"$f":"IF(OR(D60=EOMONTH(A60,0),B60<0),SUM($B$4:B60),\"\")","v":""},"","","","",""]
[null,null,"","","",{"$f":"IF(OR(D61=EOMONTH(A61,0),B61<0),SUM($B$4:B61),\"\")","v":""},"","","","",""]
[null,null,"","","",{"$f":"IF(OR(D62=EOMONTH(A62,0),B62<0),SUM($B$4:B62),\"\")","v":""},"","","","",""]
[null,null,"","","",{"$f":"IF(OR(D63=EOMONTH(A63,0),B63<0),SUM($B$4:B63),\"\")","v":""},"",{"$f":"IF(G63=\"a\",\"a\",\"\")","v":""},"","",""]
[null,null,"","","",{"$f":"IF(OR(D64=EOMONTH(A64,0),B64<0),SUM($B$4:B64),\"\")","v":""},"","","","",""]
[null,null,"","","",{"$f":"IF(OR(D65=EOMONTH(A65,0),B65<0),SUM($B$4:B65),\"\")","v":""},"","","","",""]
[null,null,"","","",{"$f":"IF(OR(D66=EOMONTH(A66,0),B66<0),SUM($B$4:B66),\"\")","v":""},"","","","",""]
[null,null,"","","",{"$f":"IF(OR(D67=EOMONTH(A67,0),B67<0),SUM($B$4:B67),\"\")","v":""},"","","","",""]
[null,null,"","","",{"$f":"IF(OR(D68=EOMONTH(A68,0),B68<0),SUM($B$4:B68),\"\")","v":""},"","","","",""]
[null,null,"",{"$f":"IF(B69<0,\"\",IF(AND(D68<>\"\",EOMONTH(A68,0)=EOMONTH(A69,0)),\"\",IF(AND(G69<>G70,D68=EOMONTH(A68,0)),EOMONTH(A69,0),IF(G69=G70,\"\",IF(G69=$L$1,EOMONTH($G$1,0),IF(AND(G69<>G70,G69<>H69),EOMONTH(A68,0),\"\"))))))","v":""},"",{"$f":"IF(OR(D69=EOMONTH(A69,0),B69<0),SUM($B$4:B69),\"\")","v":""},"","","","",""]
[null,null,"","",{"$f":"IF(G70=G71,\"\",IF(D70=\"\",\"\",SUMIF(G:G,G70,B:B)))","v":""},{"$f":"IF(OR(D70=EOMONTH(A70,0),B70<0),SUM($B$4:B70),\"\")","v":""},{"$f":"IF(A70=\"\",\"\",IF(B70>0,MONTH(A70),\"a\"))","v":""},{"$f":"IF(G70=\"a\",\"a\",\"\")","v":""},{"$f":"IF(J70<>\"\",MONTH(J70),\"\")","v":""},{"$f":"IF(G70=\"a\",A70,\"\")","v":""},{"$f":"IF(G70=\"a\",B70,\"\")","v":""}]
[null,null,{"$f":"IF(A71=\"\",\"\",IF(C70=\"\",C69+1,IF(G71=\"a\",\"\",C70+1)))","v":""},"","",{"$f":"IF(OR(D71=EOMONTH(A71,0),B71<0),SUM($B$4:B71),\"\")","v":""},"","","","",""]
[null,null,"","","",{"$f":"IF(OR(D72=EOMONTH(A72,0),B72<0),SUM($B$4:B72),\"\")","v":""},"","","","",""]
[null,null,"","","",{"$f":"IF(OR(D73=EOMONTH(A73,0),B73<0),SUM($B$4:B73),\"\")","v":""},"","","","",""]
[null,null,"","","",{"$f":"IF(OR(D74=EOMONTH(A74,0),B74<0),SUM($B$4:B74),\"\")","v":""},"","","","",""]
[null,null,"","","",{"$f":"IF(OR(D75=EOMONTH(A75,0),B75<0),SUM($B$4:B75),\"\")","v":""},"","","","",""]
[null,null,"","","",{"$f":"IF(OR(D76=EOMONTH(A76,0),B76<0),SUM($B$4:B76),\"\")","v":""},"","","","",""]
[null,null,"","","",{"$f":"IF(OR(D77=EOMONTH(A77,0),B77<0),SUM($B$4:B77),\"\")","v":""},"","","","",""]
[null,null,"","",{"$f":"IF(G78=G79,\"\",IF(D78=\"\",\"\",SUMIF(G:G,G78,B:B)))","v":""},{"$f":"IF(OR(D78=EOMONTH(A78,0),B78<0),SUM($B$4:B78),\"\")","v":""},"","","","",""]
[null,null,"","",{"$f":"IF(G79=G80,\"\",IF(D79=\"\",\"\",SUMIF(G:G,G79,B:B)))","v":""},{"$f":"IF(OR(D79=EOMONTH(A79,0),B79<0),SUM($B$4:B79),\"\")","v":""},"","","","",""]
[null,null,"","","",{"$f":"IF(OR(D80=EOMONTH(A80,0),B80<0),SUM($B$4:B80),\"\")","v":""},"","","","",""]
[null,null,"","","",{"$f":"IF(OR(D81=EOMONTH(A81,0),B81<0),SUM($B$4:B81),\"\")","v":""},"","","","",""]
[null,null,"","","",{"$f":"IF(OR(D82=EOMONTH(A82,0),B82<0),SUM($B$4:B82),\"\")","v":""},"","","","",""]
[null,null,"","","",{"$f":"IF(OR(D83=EOMONTH(A83,0),B83<0),SUM($B$4:B83),\"\")","v":""},"","","","",""]
[null,null,"","","",{"$f":"IF(OR(D84=EOMONTH(A84,0),B84<0),SUM($B$4:B84),\"\")","v":""},"","","","",""]
[null,null,"","","",{"$f":"IF(OR(D85=EOMONTH(A85,0),B85<0),SUM($B$4:B85),\"\")","v":""},"","","","",""]
[null,null,"","","",{"$f":"IF(OR(D86=EOMONTH(A86,0),B86<0),SUM($B$4:B86),\"\")","v":""},"","","","",""]
[null,null,"","","",{"$f":"IF(OR(D87=EOMONTH(A87,0),B87<0),SUM($B$4:B87),\"\")","v":""},"","","","",""]
[null,null,"","","",{"$f":"IF(OR(D88=EOMONTH(A88,0),B88<0),SUM($B$4:B88),\"\")","v":""},"","","","",""]
[null,null,"","","",{"$f":"IF(OR(D89=EOMONTH(A89,0),B89<0),SUM($B$4:B89),\"\")","v":""},"","","","",""]
[null,null,"","","",{"$f":"IF(OR(D90=EOMONTH(A90,0),B90<0),SUM($B$4:B90),\"\")","v":""},"","","","",""]
[null,null,"","","",{"$f":"IF(OR(D91=EOMONTH(A91,0),B91<0),SUM($B$4:B91),\"\")","v":""},"","","","",""]
[null,null,"","","",{"$f":"IF(OR(D92=EOMONTH(A92,0),B92<0),SUM($B$4:B92),\"\")","v":""},"","","","",""]
[null,null,"","","",{"$f":"IF(OR(D93=EOMONTH(A93,0),B93<0),SUM($B$4:B93),\"\")","v":""},"","","","",""]
[null,null,"","","",{"$f":"IF(OR(D94=EOMONTH(A94,0),B94<0),SUM($B$4:B94),\"\")","v":""},"","","","",""]
[null,null,"","","",{"$f":"IF(OR(D95=EOMONTH(A95,0),B95<0),SUM($B$4:B95),\"\")","v":""},"","","","",""]
[null,null,"","","",{"$f":"IF(OR(D96=EOMONTH(A96,0),B96<0),SUM($B$4:B96),\"\")","v":""},"","","","",""]
[null,null,"","","",{"$f":"IF(OR(D97=EOMONTH(A97,0),B97<0),SUM($B$4:B97),\"\")","v":""},"","","","",""]
[null,null,"","","",{"$f":"IF(OR(D98=EOMONTH(A98,0),B98<0),SUM($B$4:B98),\"\")","v":""},"","","","",""]
[null,null,"","","",{"$f":"IF(OR(D99=EOMONTH(A99,0),B99<0),SUM($B$4:B99),\"\")","v":""},"","","","",""]
[null,null,"","","",{"$f":"IF(OR(D100=EOMONTH(A100,0),B100<0),SUM($B$4:B100),\"\")","v":""},"","","","",""]

{"sheet":"Feuil10","index":9,"n_rows":100,"n_cols":18,"rows_kept":100,"cut":false,"hidden":false,"merged":[]}
[null,{"$f":"Feuil1!B20","v":"STATION AFRIC DIESEL"},null,null,null,null,"2012-12-01",{"$f":"SUM(B:B)","v":0},null,null,null,{"$f":"MONTH(G1)","v":12}]
[]
["DATE","MONTANT","N° Bon","Fin Mois","Total Mois","G TOTAL",null,null,null,null,null,"FIN MOID","SOME MOID",null,"DATE AVONCE","MONTENT AVONCE",null,"TOTAL"]
[null,null,null,"2011-12-31",null,{"$f":"B4","v":0},null,null,null,null,null,null,{"$f":"F4","v":0}]
[null,null,1,{"$f":"IF(B5<0,\"\",IF(AND(D4<>\"\",EOMONTH(A4,0)=EOMONTH(A5,0)),\"\",IF(AND(G5<>G6,D4=EOMONTH(A4,0)),EOMONTH(A5,0),IF(G5=G6,\"\",IF(G5=$L$1,EOMONTH($G$1,0),IF(AND(G5<>G6,G5<>H5),EOMONTH(A4,0),\"\"))))))","v":""},null,{"$f":"IF(OR(D5=EOMONTH(A5,0),B5<0),SUM($B$4:B5),\"\")","v":""},{"$f":"IF(A5=\"\",\"\",IF(B5>0,MONTH(A5),\"a\"))","v":""},{"$f":"IF(G5=\"a\",\"a\",\"\")","v":""},{"$f":"IF(J5<>\"\",MONTH(J5),\"\")","v":""},{"$f":"IF(G5=\"a\",A5,\"\")","v":""},{"$f":"IF(G5=\"a\",B5,\"\")","v":""},"2012-01-31",{"$f":"IFERROR(VLOOKUP(L5,D:E,2,0),\"0\")","v":"0"},{"$f":"IF(P5<0,SUM($M$4:M5,P5),SUM($M$4:M5))","v":0},{"$f":"IFERROR(VLOOKUP(MONTH(L5),I:K,2,0),\"\")","v":""},{"$f":"IFERROR(VLOOKUP(MONTH(L5),I:K,3,0),\"\")","v":""},{"$f":"IFERROR(P5+N5,\"\")","v":""},{"$f":"N5","v":0}]
[null,null,{"$f":"IF(A6=\"\",\"\",IF(C5=\"\",C4+1,IF(G6=\"a\",\"\",C5+1)))","v":""},"",{"$f":"IF(G6=G7,\"\",IF(D6=\"\",\"\",SUMIF(G:G,G6,B:B)))","v":""},{"$f":"IF(OR(D6=EOMONTH(A6,0),B6<0),SUM($B$4:B6),\"\")","v":""},{"$f":"IF(A6=\"\",\"\",IF(B6>0,MONTH(A6),\"a\"))","v":""},{"$f":"IF(G6=\"a\",\"a\",\"\")","v":""},{"$f":"IF(J6<>\"\",MONTH(J6),\"\")","v":""},{"$f":"IF(G6=\"a\",A6,\"\")","v":""},{"$f":"IF(G6=\"a\",B6,\"\")","v":""},"2012-02-29",{"$f":"IFERROR(VLOOKUP(L6,D:E,2,0),\"0\")","v":"0"},{"$f":"IF(P6<0,SUM($M$4:M6,P6),SUM($M$4:M6))","v":0},{"$f":"IFERROR(VLOOKUP(MONTH(L6),I:K,2,0),\"\")","v":""},{"$f":"IFERROR(VLOOKUP(MONTH(L6),I:K,3,0),\"\")","v":""},{"$f":"IFERROR(P6+N6,\"\")","v":""},{"$f":"IFERROR(R5+M6+P6,R5+M6)","v":0}]
[null,null,{"$f":"IF(A7=\"\",\"\",IF(C6=\"\",C5+1,IF(G7=\"a\",\"\",C6+1)))","v":""},"","",{"$f":"IF(OR(D7=EOMONTH(A7,0),B7<0),SUM($B$4:B7),\"\")","v":""},"","","","","","2012-03-31","0",{"$f":"IF(P7<0,SUM($M$4:M7,P7),SUM($M$4:M7))","v":0},"","","",{"$f":"IFERROR(R6+M7+P7,R6+M7)","v":0}]
[null,null,"","","",{"$f":"IF(OR(D8=EOMONTH(A8,0),B8<0),SUM($B$4:B8),\"\")","v":""},"","","","","","2012-04-30","0",{"$f":"IF(P8<0,SUM($M$4:M8,P8),SUM($M$4:M8))","v":0},"","","",0]
[null,null,"","","",{"$f":"IF(OR(D9=EOMONTH(A9,0),B9<0),SUM($B$4:B9),\"\")","v":""},"","","","","","2012-05-31","0",{"$f":"IF(P9<0,SUM($M$4:M9,P9),SUM($M$4:M9))","v":0},"","","",0]
[null,null,"","","",{"$f":"IF(OR(D10=EOMONTH(A10,0),B10<0),SUM($B$4:B10),\"\")","v":""},"","","","","","2012-06-30","0",{"$f":"IF(P10<0,SUM($M$4:M10,P10),SUM($M$4:M10))","v":0},"","","",0]
[null,null,"","","",{"$f":"IF(OR(D11=EOMONTH(A11,0),B11<0),SUM($B$4:B11),\"\")","v":""},"","","","","","2012-07-31","0",{"$f":"IF(P11<0,SUM($M$4:M11,P11),SUM($M$4:M11))","v":0},"","","",0]
[null,null,"","","",{"$f":"IF(OR(D12=EOMONTH(A12,0),B12<0),SUM($B$4:B12),\"\")","v":""},"","","","","","2012-08-31","0",{"$f":"IF(P12<0,SUM($M$4:M12,P12),SUM($M$4:M12))","v":0},"","","",0]
[null,null,"","","",{"$f":"IF(OR(D13=EOMONTH(A13,0),B13<0),SUM($B$4:B13),\"\")","v":""},"","","","","","2012-09-30","0",{"$f":"IF(P13<0,SUM($M$4:M13,P13),SUM($M$4:M13))","v":0},"","","",0]
[null,null,"","","",{"$f":"IF(OR(D14=EOMONTH(A14,0),B14<0),SUM($B$4:B14),\"\")","v":""},"","","","","","2012-10-31","0",{"$f":"IF(P14<0,SUM($M$4:M14,P14),SUM($M$4:M14))","v":0},"","","",0]
[null,null,"","","",{"$f":"IF(OR(D15=EOMONTH(A15,0),B15<0),SUM($B$4:B15),\"\")","v":""},"","","","","","2012-11-30","0",{"$f":"IF(P15<0,SUM($M$4:M15,P15),SUM($M$4:M15))","v":0},"","","",0]
[null,null,"","","",{"$f":"IF(OR(D16=EOMONTH(A16,0),B16<0),SUM($B$4:B16),\"\")","v":""},"","","","","","2012-12-31","0",{"$f":"IF(P16<0,SUM($M$4:M16,P16),SUM($M$4:M16))","v":0},"","","",0]
[null,null,"","","",{"$f":"IF(OR(D17=EOMONTH(A17,0),B17<0),SUM($B$4:B17),\"\")","v":""},"","","","","",null,null,null,null,null,null,{"$f":"R16-H1","v":0}]
[null,null,"","","",{"$f":"IF(OR(D18=EOMONTH(A18,0),B18<0),SUM($B$4:B18),\"\")","v":""},"","","","","",{"$f":"IF(D4=EOMONTH(D4,0),1,0)","v":1}]
[null,null,"","","",{"$f":"IF(OR(D19=EOMONTH(A19,0),B19<0),SUM($B$4:B19),\"\")","v":""},"","","","","",{"$f":"IF(B4<0,1,0)","v":0}]
[null,null,"","","",{"$f":"IF(OR(D20=EOMONTH(A20,0),B20<0),SUM($B$4:B20),\"\")","v":""},"","","","",""]
[null,null,"","","",{"$f":"IF(OR(D21=EOMONTH(A21,0),B21<0),SUM($B$4:B21),\"\")","v":""},"","","","",""]
[null,null,"","","",{"$f":"IF(OR(D22=EOMONTH(A22,0),B22<0),SUM($B$4:B22),\"\")","v":""},"","","","","",null,null,null,null,null,null,{"$f":"IFERROR(Q22+O22,\"\")","v":0}]
[null,null,"","","",{"$f":"IF(OR(D23=EOMONTH(A23,0),B23<0),SUM($B$4:B23),\"\")","v":""},"","","","",""]
[null,null,"","","",{"$f":"IF(OR(D24=EOMONTH(A24,0),B24<0),SUM($B$4:B24),\"\")","v":""},"","","","",""]
[null,null,"","","",{"$f":"IF(OR(D25=EOMONTH(A25,0),B25<0),SUM($B$4:B25),\"\")","v":""},"","","","",""]
[null,null,"","","",{"$f":"IF(OR(D26=EOMONTH(A26,0),B26<0),SUM($B$4:B26),\"\")","v":""},"","","","",""]
[null,null,"","","",{"$f":"IF(OR(D27=EOMONTH(A27,0),B27<0),SUM($B$4:B27),\"\")","v":""},"","","","",""]
[null,null,"","","",{"$f":"IF(OR(D28=EOMONTH(A28,0),B28<0),SUM($B$4:B28),\"\")","v":""},"","","","",""]
[null,null,"","","",{"$f":"IF(OR(D29=EOMONTH(A29,0),B29<0),SUM($B$4:B29),\"\")","v":""},"","","","",""]
[null,null,"","","",{"$f":"IF(OR(D30=EOMONTH(A30,0),B30<0),SUM($B$4:B30),\"\")","v":""},"","","","",""]
[null,null,"","","",{"$f":"IF(OR(D31=EOMONTH(A31,0),B31<0),SUM($B$4:B31),\"\")","v":""},"","","","",""]
[null,null,"","","",{"$f":"IF(OR(D32=EOMONTH(A32,0),B32<0),SUM($B$4:B32),\"\")","v":""},"","","","",""]
[null,null,"","","",{"$f":"IF(OR(D33=EOMONTH(A33,0),B33<0),SUM($B$4:B33),\"\")","v":""},"","","","",""]
[null,null,"","","",{"$f":"IF(OR(D34=EOMONTH(A34,0),B34<0),SUM($B$4:B34),\"\")","v":""},"","","","",""]
[null,null,"","","",{"$f":"IF(OR(D35=EOMONTH(A35,0),B35<0),SUM($B$4:B35),\"\")","v":""},"","","","",""]
[null,null,"","","",{"$f":"IF(OR(D36=EOMONTH(A36,0),B36<0),SUM($B$4:B36),\"\")","v":""},"","","","",""]
[null,null,"","","",{"$f":"IF(OR(D37=EOMONTH(A37,0),B37<0),SUM($B$4:B37),\"\")","v":""},"","","","",""]
[null,null,"","","",{"$f":"IF(OR(D38=EOMONTH(A38,0),B38<0),SUM($B$4:B38),\"\")","v":""},"","","","",""]
[null,null,"","","",{"$f":"IF(OR(D39=EOMONTH(A39,0),B39<0),SUM($B$4:B39),\"\")","v":""},"","","","",""]
[null,null,"","","",{"$f":"IF(OR(D40=EOMONTH(A40,0),B40<0),SUM($B$4:B40),\"\")","v":""},"","","","",""]
[null,null,"","","",{"$f":"IF(OR(D41=EOMONTH(A41,0),B41<0),SUM($B$4:B41),\"\")","v":""},"","","","",""]
[null,null,"","","",{"$f":"IF(OR(D42=EOMONTH(A42,0),B42<0),SUM($B$4:B42),\"\")","v":""},"","","","",""]
[null,null,"","","",{"$f":"IF(OR(D43=EOMONTH(A43,0),B43<0),SUM($B$4:B43),\"\")","v":""},"","","","",""]
[null,null,"","","",{"$f":"IF(OR(D44=EOMONTH(A44,0),B44<0),SUM($B$4:B44),\"\")","v":""},"","","","",""]
[null,null,"","","",{"$f":"IF(OR(D45=EOMONTH(A45,0),B45<0),SUM($B$4:B45),\"\")","v":""},"","","","",""]
[null,null,"","","",{"$f":"IF(OR(D46=EOMONTH(A46,0),B46<0),SUM($B$4:B46),\"\")","v":""},"","","","",""]
[null,null,"","","",{"$f":"IF(OR(D47=EOMONTH(A47,0),B47<0),SUM($B$4:B47),\"\")","v":""},"","","","",""]
[null,null,"","","",{"$f":"IF(OR(D48=EOMONTH(A48,0),B48<0),SUM($B$4:B48),\"\")","v":""},"","","","",""]
[null,null,"","","",{"$f":"IF(OR(D49=EOMONTH(A49,0),B49<0),SUM($B$4:B49),\"\")","v":""},"","","","",""]
[null,null,"","","",{"$f":"IF(OR(D50=EOMONTH(A50,0),B50<0),SUM($B$4:B50),\"\")","v":""},"","","","",""]
[null,null,"","","",{"$f":"IF(OR(D51=EOMONTH(A51,0),B51<0),SUM($B$4:B51),\"\")","v":""},"","","","",""]
[null,null,"","","",{"$f":"IF(OR(D52=EOMONTH(A52,0),B52<0),SUM($B$4:B52),\"\")","v":""},"","","","",""]
[null,null,"","","",{"$f":"IF(OR(D53=EOMONTH(A53,0),B53<0),SUM($B$4:B53),\"\")","v":""},"","","","",""]
[null,null,"","","",{"$f":"IF(OR(D54=EOMONTH(A54,0),B54<0),SUM($B$4:B54),\"\")","v":""},"","","","",""]
[null,null,"","","",{"$f":"IF(OR(D55=EOMONTH(A55,0),B55<0),SUM($B$4:B55),\"\")","v":""},"","","","",""]
[null,null,"","","",{"$f":"IF(OR(D56=EOMONTH(A56,0),B56<0),SUM($B$4:B56),\"\")","v":""},"","","","",""]
[null,null,"","","",{"$f":"IF(OR(D57=EOMONTH(A57,0),B57<0),SUM($B$4:B57),\"\")","v":""},"","","","",""]
[null,null,"","","",{"$f":"IF(OR(D58=EOMONTH(A58,0),B58<0),SUM($B$4:B58),\"\")","v":""},"","","","",""]
[null,null,"","","",{"$f":"IF(OR(D59=EOMONTH(A59,0),B59<0),SUM($B$4:B59),\"\")","v":""},"","","","",""]
[null,null,"","","",{"$f":"IF(OR(D60=EOMONTH(A60,0),B60<0),SUM($B$4:B60),\"\")","v":""},"","","","",""]
[null,null,"","","",{"$f":"IF(OR(D61=EOMONTH(A61,0),B61<0),SUM($B$4:B61),\"\")","v":""},"","","","",""]
[null,null,"","","",{"$f":"IF(OR(D62=EOMONTH(A62,0),B62<0),SUM($B$4:B62),\"\")","v":""},"","","","",""]
[null,null,"","","",{"$f":"IF(OR(D63=EOMONTH(A63,0),B63<0),SUM($B$4:B63),\"\")","v":""},"",{"$f":"IF(G63=\"a\",\"a\",\"\")","v":""},"","",""]
[null,null,"","","",{"$f":"IF(OR(D64=EOMONTH(A64,0),B64<0),SUM($B$4:B64),\"\")","v":""},"","","","",""]
[null,null,"","","",{"$f":"IF(OR(D65=EOMONTH(A65,0),B65<0),SUM($B$4:B65),\"\")","v":""},"","","","",""]
[null,null,"","","",{"$f":"IF(OR(D66=EOMONTH(A66,0),B66<0),SUM($B$4:B66),\"\")","v":""},"","","","",""]
[null,null,"","","",{"$f":"IF(OR(D67=EOMONTH(A67,0),B67<0),SUM($B$4:B67),\"\")","v":""},"","","","",""]
[null,null,"","","",{"$f":"IF(OR(D68=EOMONTH(A68,0),B68<0),SUM($B$4:B68),\"\")","v":""},"","","","",""]
[null,null,"",{"$f":"IF(B69<0,\"\",IF(AND(D68<>\"\",EOMONTH(A68,0)=EOMONTH(A69,0)),\"\",IF(AND(G69<>G70,D68=EOMONTH(A68,0)),EOMONTH(A69,0),IF(G69=G70,\"\",IF(G69=$L$1,EOMONTH($G$1,0),IF(AND(G69<>G70,G69<>H69),EOMONTH(A68,0),\"\"))))))","v":""},"",{"$f":"IF(OR(D69=EOMONTH(A69,0),B69<0),SUM($B$4:B69),\"\")","v":""},"","","","",""]
[null,null,"","",{"$f":"IF(G70=G71,\"\",IF(D70=\"\",\"\",SUMIF(G:G,G70,B:B)))","v":""},{"$f":"IF(OR(D70=EOMONTH(A70,0),B70<0),SUM($B$4:B70),\"\")","v":""},{"$f":"IF(A70=\"\",\"\",IF(B70>0,MONTH(A70),\"a\"))","v":""},{"$f":"IF(G70=\"a\",\"a\",\"\")","v":""},{"$f":"IF(J70<>\"\",MONTH(J70),\"\")","v":""},{"$f":"IF(G70=\"a\",A70,\"\")","v":""},{"$f":"IF(G70=\"a\",B70,\"\")","v":""}]
[null,null,{"$f":"IF(A71=\"\",\"\",IF(C70=\"\",C69+1,IF(G71=\"a\",\"\",C70+1)))","v":""},"","",{"$f":"IF(OR(D71=EOMONTH(A71,0),B71<0),SUM($B$4:B71),\"\")","v":""},"","","","",""]
[null,null,"","","",{"$f":"IF(OR(D72=EOMONTH(A72,0),B72<0),SUM($B$4:B72),\"\")","v":""},"","","","",""]
[null,null,"","","",{"$f":"IF(OR(D73=EOMONTH(A73,0),B73<0),SUM($B$4:B73),\"\")","v":""},"","","","",""]
[null,null,"","","",{"$f":"IF(OR(D74=EOMONTH(A74,0),B74<0),SUM($B$4:B74),\"\")","v":""},"","","","",""]
[null,null,"","","",{"$f":"IF(OR(D75=EOMONTH(A75,0),B75<0),SUM($B$4:B75),\"\")","v":""},"","","","",""]
[null,null,"","","",{"$f":"IF(OR(D76=EOMONTH(A76,0),B76<0),SUM($B$4:B76),\"\")","v":""},"","","","",""]
[null,null,"","","",{"$f":"IF(OR(D77=EOMONTH(A77,0),B77<0),SUM($B$4:B77),\"\")","v":""},"","","","",""]
[null,null,"","",{"$f":"IF(G78=G79,\"\",IF(D78=\"\",\"\",SUMIF(G:G,G78,B:B)))","v":""},{"$f":"IF(OR(D78=EOMONTH(A78,0),B78<0),SUM($B$4:B78),\"\")","v":""},"","","","",""]
[null,null,"","",{"$f":"IF(G79=G80,\"\",IF(D79=\"\",\"\",SUMIF(G:G,G79,B:B)))","v":""},{"$f":"IF(OR(D79=EOMONTH(A79,0),B79<0),SUM($B$4:B79),\"\")","v":""},"","","","",""]
[null,null,"","","",{"$f":"IF(OR(D80=EOMONTH(A80,0),B80<0),SUM($B$4:B80),\"\")","v":""},"","","","",""]
[null,null,"","","",{"$f":"IF(OR(D81=EOMONTH(A81,0),B81<0),SUM($B$4:B81),\"\")","v":""},"","","","",""]
[null,null,"","","",{"$f":"IF(OR(D82=EOMONTH(A82,0),B82<0),SUM($B$4:B82),\"\")","v":""},"","","","",""]
[null,null,"","","",{"$f":"IF(OR(D83=EOMONTH(A83,0),B83<0),SUM($B$4:B83),\"\")","v":""},"","","","",""]
[null,null,"","","",{"$f":"IF(OR(D84=EOMONTH(A84,0),B84<0),SUM($B$4:B84),\"\")","v":""},"","","","",""]
[null,null,"","","",{"$f":"IF(OR(D85=EOMONTH(A85,0),B85<0),SUM($B$4:B85),\"\")","v":""},"","","","",""]
[null,null,"","","",{"$f":"IF(OR(D86=EOMONTH(A86,0),B86<0),SUM($B$4:B86),\"\")","v":""},"","","","",""]
[null,null,"","","",{"$f":"IF(OR(D87=EOMONTH(A87,0),B87<0),SUM($B$4:B87),\"\")","v":""},"","","","",""]
[null,null,"","","",{"$f":"IF(OR(D88=EOMONTH(A88,0),B88<0),SUM($B$4:B88),\"\")","v":""},"","","","",""]
[null,null,"","","",{"$f":"IF(OR(D89=EOMONTH(A89,0),B89<0),SUM($B$4:B89),\"\")","v":""},"","","","",""]
[null,null,"","","",{"$f":"IF(OR(D90=EOMONTH(A90,0),B90<0),SUM($B$4:B90),\"\")","v":""},"","","","",""]
[null,null,"","","",{"$f":"IF(OR(D91=EOMONTH(A91,0),B91<0),SUM($B$4:B91),\"\")","v":""},"","","","",""]
[null,null,"","","",{"$f":"IF(OR(D92=EOMONTH(A92,0),B92<0),SUM($B$4:B92),\"\")","v":""},"","","","",""]
[null,null,"","","",{"$f":"IF(OR(D93=EOMONTH(A93,0),B93<0),SUM($B$4:B93),\"\")","v":""},"","","","",""]
[null,null,"","","",{"$f":"IF(OR(D94=EOMONTH(A94,0),B94<0),SUM($B$4:B94),\"\")","v":""},"","","","",""]
[null,null,"","","",{"$f":"IF(OR(D95=EOMONTH(A95,0),B95<0),SUM($B$4:B95),\"\")","v":""},"","","","",""]
[null,null,"","","",{"$f":"IF(OR(D96=EOMONTH(A96,0),B96<0),SUM($B$4:B96),\"\")","v":""},"","","","",""]
[null,null,"","","",{"$f":"IF(OR(D97=EOMONTH(A97,0),B97<0),SUM($B$4:B97),\"\")","v":""},"","","","",""]
[null,null,"","","",{"$f":"IF(OR(D98=EOMONTH(A98,0),B98<0),SUM($B$4:B98),\"\")","v":""},"","","","",""]
[null,null,"","","",{"$f":"IF(OR(D99=EOMONTH(A99,0),B99<0),SUM($B$4:B99),\"\")","v":""},"","","","",""]
[null,null,"","","",{"$f":"IF(OR(D100=EOMONTH(A100,0),B100<0),SUM($B$4:B100),\"\")","v":""},"","","","",""]

{"sheet":"Feuil11","index":10,"n_rows":100,"n_cols":18,"rows_kept":100,"cut":false,"hidden":false,"merged":[]}
["2013-01-10",{"$f":"Feuil1!B21","v":"EL  ATHIR"},null,null,null,null,"2012-12-01",{"$f":"SUM(B:B)","v":0},null,null,null,{"$f":"MONTH(G1)","v":12}]
[4000]
["DATE","MONTANT","N° Bon","Fin Mois","Total Mois","G TOTAL",null,null,null,null,null,"FIN MOID","SOME MOID",null,"DATE AVONCE","MONTENT AVONCE",null,"TOTAL"]
[null,null,null,"2011-12-31",null,{"$f":"B4","v":0},null,null,null,null,null,null,{"$f":"F4","v":0}]
[null,null,1,{"$f":"IF(B5<0,\"\",IF(AND(D4<>\"\",EOMONTH(A4,0)=EOMONTH(A5,0)),\"\",IF(AND(G5<>G6,D4=EOMONTH(A4,0)),EOMONTH(A5,0),IF(G5=G6,\"\",IF(G5=$L$1,EOMONTH($G$1,0),IF(AND(G5<>G6,G5<>H5),EOMONTH(A4,0),\"\"))))))","v":""},null,{"$f":"IF(OR(D5=EOMONTH(A5,0),B5<0),SUM($B$4:B5),\"\")","v":""},{"$f":"IF(A5=\"\",\"\",IF(B5>0,MONTH(A5),\"a\"))","v":""},{"$f":"IF(G5=\"a\",\"a\",\"\")","v":""},{"$f":"IF(J5<>\"\",MONTH(J5),\"\")","v":""},{"$f":"IF(G5=\"a\",A5,\"\")","v":""},{"$f":"IF(G5=\"a\",B5,\"\")","v":""},"2012-01-31",{"$f":"IFERROR(VLOOKUP(L5,D:E,2,0),\"0\")","v":"0"},{"$f":"IF(P5<0,SUM($M$4:M5,P5),SUM($M$4:M5))","v":0},{"$f":"IFERROR(VLOOKUP(MONTH(L5),I:K,2,0),\"\")","v":""},{"$f":"IFERROR(VLOOKUP(MONTH(L5),I:K,3,0),\"\")","v":""},{"$f":"IFERROR(P5+N5,\"\")","v":""},{"$f":"N5","v":0}]
[null,null,{"$f":"IF(A6=\"\",\"\",IF(C5=\"\",C4+1,IF(G6=\"a\",\"\",C5+1)))","v":""},"",{"$f":"IF(G6=G7,\"\",IF(D6=\"\",\"\",SUMIF(G:G,G6,B:B)))","v":""},{"$f":"IF(OR(D6=EOMONTH(A6,0),B6<0),SUM($B$4:B6),\"\")","v":""},{"$f":"IF(A6=\"\",\"\",IF(B6>0,MONTH(A6),\"a\"))","v":""},{"$f":"IF(G6=\"a\",\"a\",\"\")","v":""},{"$f":"IF(J6<>\"\",MONTH(J6),\"\")","v":""},{"$f":"IF(G6=\"a\",A6,\"\")","v":""},{"$f":"IF(G6=\"a\",B6,\"\")","v":""},"2012-02-29",{"$f":"IFERROR(VLOOKUP(L6,D:E,2,0),\"0\")","v":"0"},{"$f":"IF(P6<0,SUM($M$4:M6,P6),SUM($M$4:M6))","v":0},{"$f":"IFERROR(VLOOKUP(MONTH(L6),I:K,2,0),\"\")","v":""},{"$f":"IFERROR(VLOOKUP(MONTH(L6),I:K,3,0),\"\")","v":""},{"$f":"IFERROR(P6+N6,\"\")","v":""},{"$f":"IFERROR(R5+M6+P6,R5+M6)","v":0}]
[null,null,{"$f":"IF(A7=\"\",\"\",IF(C6=\"\",C5+1,IF(G7=\"a\",\"\",C6+1)))","v":""},"","",{"$f":"IF(OR(D7=EOMONTH(A7,0),B7<0),SUM($B$4:B7),\"\")","v":""},"","","","","","2012-03-31","0",{"$f":"IF(P7<0,SUM($M$4:M7,P7),SUM($M$4:M7))","v":0},"","","",{"$f":"IFERROR(R6+M7+P7,R6+M7)","v":0}]
[null,null,"","","",{"$f":"IF(OR(D8=EOMONTH(A8,0),B8<0),SUM($B$4:B8),\"\")","v":""},"","","","","","2012-04-30","0",{"$f":"IF(P8<0,SUM($M$4:M8,P8),SUM($M$4:M8))","v":0},"","","",0]
[null,null,"","","",{"$f":"IF(OR(D9=EOMONTH(A9,0),B9<0),SUM($B$4:B9),\"\")","v":""},"","","","","","2012-05-31","0",{"$f":"IF(P9<0,SUM($M$4:M9,P9),SUM($M$4:M9))","v":0},"","","",0]
[null,null,"","","",{"$f":"IF(OR(D10=EOMONTH(A10,0),B10<0),SUM($B$4:B10),\"\")","v":""},"","","","","","2012-06-30","0",{"$f":"IF(P10<0,SUM($M$4:M10,P10),SUM($M$4:M10))","v":0},"","","",0]
[null,null,"","","",{"$f":"IF(OR(D11=EOMONTH(A11,0),B11<0),SUM($B$4:B11),\"\")","v":""},"","","","","","2012-07-31","0",{"$f":"IF(P11<0,SUM($M$4:M11,P11),SUM($M$4:M11))","v":0},"","","",0]
[null,null,"","","",{"$f":"IF(OR(D12=EOMONTH(A12,0),B12<0),SUM($B$4:B12),\"\")","v":""},"","","","","","2012-08-31","0",{"$f":"IF(P12<0,SUM($M$4:M12,P12),SUM($M$4:M12))","v":0},"","","",0]
[null,null,"","","",{"$f":"IF(OR(D13=EOMONTH(A13,0),B13<0),SUM($B$4:B13),\"\")","v":""},"","","","","","2012-09-30","0",{"$f":"IF(P13<0,SUM($M$4:M13,P13),SUM($M$4:M13))","v":0},"","","",0]
[null,null,"","","",{"$f":"IF(OR(D14=EOMONTH(A14,0),B14<0),SUM($B$4:B14),\"\")","v":""},"","","","","","2012-10-31","0",{"$f":"IF(P14<0,SUM($M$4:M14,P14),SUM($M$4:M14))","v":0},"","","",0]
[null,null,"","","",{"$f":"IF(OR(D15=EOMONTH(A15,0),B15<0),SUM($B$4:B15),\"\")","v":""},"","","","","","2012-11-30","0",{"$f":"IF(P15<0,SUM($M$4:M15,P15),SUM($M$4:M15))","v":0},"","","",0]
[null,null,"","","",{"$f":"IF(OR(D16=EOMONTH(A16,0),B16<0),SUM($B$4:B16),\"\")","v":""},"","","","","","2012-12-31","0",{"$f":"IF(P16<0,SUM($M$4:M16,P16),SUM($M$4:M16))","v":0},"","","",0]
[null,null,"","","",{"$f":"IF(OR(D17=EOMONTH(A17,0),B17<0),SUM($B$4:B17),\"\")","v":""},"","","","","",null,null,null,null,null,null,{"$f":"R16-H1","v":0}]
[null,null,"","","",{"$f":"IF(OR(D18=EOMONTH(A18,0),B18<0),SUM($B$4:B18),\"\")","v":""},"","","","","",{"$f":"IF(D4=EOMONTH(D4,0),1,0)","v":1}]
[null,null,"","","",{"$f":"IF(OR(D19=EOMONTH(A19,0),B19<0),SUM($B$4:B19),\"\")","v":""},"","","","","",{"$f":"IF(B4<0,1,0)","v":0}]
[null,null,"","","",{"$f":"IF(OR(D20=EOMONTH(A20,0),B20<0),SUM($B$4:B20),\"\")","v":""},"","","","",""]
[null,null,"","","",{"$f":"IF(OR(D21=EOMONTH(A21,0),B21<0),SUM($B$4:B21),\"\")","v":""},"","","","",""]
[null,null,"","","",{"$f":"IF(OR(D22=EOMONTH(A22,0),B22<0),SUM($B$4:B22),\"\")","v":""},"","","","","",null,null,null,null,null,null,{"$f":"IFERROR(Q22+O22,\"\")","v":0}]
[null,null,"","","",{"$f":"IF(OR(D23=EOMONTH(A23,0),B23<0),SUM($B$4:B23),\"\")","v":""},"","","","",""]
[null,null,"","","",{"$f":"IF(OR(D24=EOMONTH(A24,0),B24<0),SUM($B$4:B24),\"\")","v":""},"","","","",""]
[null,null,"","","",{"$f":"IF(OR(D25=EOMONTH(A25,0),B25<0),SUM($B$4:B25),\"\")","v":""},"","","","",""]
[null,null,"","","",{"$f":"IF(OR(D26=EOMONTH(A26,0),B26<0),SUM($B$4:B26),\"\")","v":""},"","","","",""]
[null,null,"","","",{"$f":"IF(OR(D27=EOMONTH(A27,0),B27<0),SUM($B$4:B27),\"\")","v":""},"","","","",""]
[null,null,"","","",{"$f":"IF(OR(D28=EOMONTH(A28,0),B28<0),SUM($B$4:B28),\"\")","v":""},"","","","",""]
[null,null,"","","",{"$f":"IF(OR(D29=EOMONTH(A29,0),B29<0),SUM($B$4:B29),\"\")","v":""},"","","","",""]
[null,null,"","","",{"$f":"IF(OR(D30=EOMONTH(A30,0),B30<0),SUM($B$4:B30),\"\")","v":""},"","","","",""]
[null,null,"","","",{"$f":"IF(OR(D31=EOMONTH(A31,0),B31<0),SUM($B$4:B31),\"\")","v":""},"","","","",""]
[null,null,"","","",{"$f":"IF(OR(D32=EOMONTH(A32,0),B32<0),SUM($B$4:B32),\"\")","v":""},"","","","",""]
[null,null,"","","",{"$f":"IF(OR(D33=EOMONTH(A33,0),B33<0),SUM($B$4:B33),\"\")","v":""},"","","","",""]
[null,null,"","","",{"$f":"IF(OR(D34=EOMONTH(A34,0),B34<0),SUM($B$4:B34),\"\")","v":""},"","","","",""]
[null,null,"","","",{"$f":"IF(OR(D35=EOMONTH(A35,0),B35<0),SUM($B$4:B35),\"\")","v":""},"","","","",""]
[null,null,"","","",{"$f":"IF(OR(D36=EOMONTH(A36,0),B36<0),SUM($B$4:B36),\"\")","v":""},"","","","",""]
[null,null,"","","",{"$f":"IF(OR(D37=EOMONTH(A37,0),B37<0),SUM($B$4:B37),\"\")","v":""},"","","","",""]
[null,null,"","","",{"$f":"IF(OR(D38=EOMONTH(A38,0),B38<0),SUM($B$4:B38),\"\")","v":""},"","","","",""]
[null,null,"","","",{"$f":"IF(OR(D39=EOMONTH(A39,0),B39<0),SUM($B$4:B39),\"\")","v":""},"","","","",""]
[null,null,"","","",{"$f":"IF(OR(D40=EOMONTH(A40,0),B40<0),SUM($B$4:B40),\"\")","v":""},"","","","",""]
[null,null,"","","",{"$f":"IF(OR(D41=EOMONTH(A41,0),B41<0),SUM($B$4:B41),\"\")","v":""},"","","","",""]
[null,null,"","","",{"$f":"IF(OR(D42=EOMONTH(A42,0),B42<0),SUM($B$4:B42),\"\")","v":""},"","","","",""]
[null,null,"","","",{"$f":"IF(OR(D43=EOMONTH(A43,0),B43<0),SUM($B$4:B43),\"\")","v":""},"","","","",""]
[null,null,"","","",{"$f":"IF(OR(D44=EOMONTH(A44,0),B44<0),SUM($B$4:B44),\"\")","v":""},"","","","",""]
[null,null,"","","",{"$f":"IF(OR(D45=EOMONTH(A45,0),B45<0),SUM($B$4:B45),\"\")","v":""},"","","","",""]
[null,null,"","","",{"$f":"IF(OR(D46=EOMONTH(A46,0),B46<0),SUM($B$4:B46),\"\")","v":""},"","","","",""]
[null,null,"","","",{"$f":"IF(OR(D47=EOMONTH(A47,0),B47<0),SUM($B$4:B47),\"\")","v":""},"","","","",""]
[null,null,"","","",{"$f":"IF(OR(D48=EOMONTH(A48,0),B48<0),SUM($B$4:B48),\"\")","v":""},"","","","",""]
[null,null,"","","",{"$f":"IF(OR(D49=EOMONTH(A49,0),B49<0),SUM($B$4:B49),\"\")","v":""},"","","","",""]
[null,null,"","","",{"$f":"IF(OR(D50=EOMONTH(A50,0),B50<0),SUM($B$4:B50),\"\")","v":""},"","","","",""]
[null,null,"","","",{"$f":"IF(OR(D51=EOMONTH(A51,0),B51<0),SUM($B$4:B51),\"\")","v":""},"","","","",""]
[null,null,"","","",{"$f":"IF(OR(D52=EOMONTH(A52,0),B52<0),SUM($B$4:B52),\"\")","v":""},"","","","",""]
[null,null,"","","",{"$f":"IF(OR(D53=EOMONTH(A53,0),B53<0),SUM($B$4:B53),\"\")","v":""},"","","","",""]
[null,null,"","","",{"$f":"IF(OR(D54=EOMONTH(A54,0),B54<0),SUM($B$4:B54),\"\")","v":""},"","","","",""]
[null,null,"","","",{"$f":"IF(OR(D55=EOMONTH(A55,0),B55<0),SUM($B$4:B55),\"\")","v":""},"","","","",""]
[null,null,"","","",{"$f":"IF(OR(D56=EOMONTH(A56,0),B56<0),SUM($B$4:B56),\"\")","v":""},"","","","",""]
[null,null,"","","",{"$f":"IF(OR(D57=EOMONTH(A57,0),B57<0),SUM($B$4:B57),\"\")","v":""},"","","","",""]
[null,null,"","","",{"$f":"IF(OR(D58=EOMONTH(A58,0),B58<0),SUM($B$4:B58),\"\")","v":""},"","","","",""]
[null,null,"","","",{"$f":"IF(OR(D59=EOMONTH(A59,0),B59<0),SUM($B$4:B59),\"\")","v":""},"","","","",""]
[null,null,"","","",{"$f":"IF(OR(D60=EOMONTH(A60,0),B60<0),SUM($B$4:B60),\"\")","v":""},"","","","",""]
[null,null,"","","",{"$f":"IF(OR(D61=EOMONTH(A61,0),B61<0),SUM($B$4:B61),\"\")","v":""},"","","","",""]
[null,null,"","","",{"$f":"IF(OR(D62=EOMONTH(A62,0),B62<0),SUM($B$4:B62),\"\")","v":""},"","","","",""]
[null,null,"","","",{"$f":"IF(OR(D63=EOMONTH(A63,0),B63<0),SUM($B$4:B63),\"\")","v":""},"",{"$f":"IF(G63=\"a\",\"a\",\"\")","v":""},"","",""]
[null,null,"","","",{"$f":"IF(OR(D64=EOMONTH(A64,0),B64<0),SUM($B$4:B64),\"\")","v":""},"","","","",""]
[null,null,"","","",{"$f":"IF(OR(D65=EOMONTH(A65,0),B65<0),SUM($B$4:B65),\"\")","v":""},"","","","",""]
[null,null,"","","",{"$f":"IF(OR(D66=EOMONTH(A66,0),B66<0),SUM($B$4:B66),\"\")","v":""},"","","","",""]
[null,null,"","","",{"$f":"IF(OR(D67=EOMONTH(A67,0),B67<0),SUM($B$4:B67),\"\")","v":""},"","","","",""]
[null,null,"","","",{"$f":"IF(OR(D68=EOMONTH(A68,0),B68<0),SUM($B$4:B68),\"\")","v":""},"","","","",""]
[null,null,"",{"$f":"IF(B69<0,\"\",IF(AND(D68<>\"\",EOMONTH(A68,0)=EOMONTH(A69,0)),\"\",IF(AND(G69<>G70,D68=EOMONTH(A68,0)),EOMONTH(A69,0),IF(G69=G70,\"\",IF(G69=$L$1,EOMONTH($G$1,0),IF(AND(G69<>G70,G69<>H69),EOMONTH(A68,0),\"\"))))))","v":""},"",{"$f":"IF(OR(D69=EOMONTH(A69,0),B69<0),SUM($B$4:B69),\"\")","v":""},"","","","",""]
[null,null,"","",{"$f":"IF(G70=G71,\"\",IF(D70=\"\",\"\",SUMIF(G:G,G70,B:B)))","v":""},{"$f":"IF(OR(D70=EOMONTH(A70,0),B70<0),SUM($B$4:B70),\"\")","v":""},{"$f":"IF(A70=\"\",\"\",IF(B70>0,MONTH(A70),\"a\"))","v":""},{"$f":"IF(G70=\"a\",\"a\",\"\")","v":""},{"$f":"IF(J70<>\"\",MONTH(J70),\"\")","v":""},{"$f":"IF(G70=\"a\",A70,\"\")","v":""},{"$f":"IF(G70=\"a\",B70,\"\")","v":""}]
[null,null,{"$f":"IF(A71=\"\",\"\",IF(C70=\"\",C69+1,IF(G71=\"a\",\"\",C70+1)))","v":""},"","",{"$f":"IF(OR(D71=EOMONTH(A71,0),B71<0),SUM($B$4:B71),\"\")","v":""},"","","","",""]
[null,null,"","","",{"$f":"IF(OR(D72=EOMONTH(A72,0),B72<0),SUM($B$4:B72),\"\")","v":""},"","","","",""]
[null,null,"","","",{"$f":"IF(OR(D73=EOMONTH(A73,0),B73<0),SUM($B$4:B73),\"\")","v":""},"","","","",""]
[null,null,"","","",{"$f":"IF(OR(D74=EOMONTH(A74,0),B74<0),SUM($B$4:B74),\"\")","v":""},"","","","",""]
[null,null,"","","",{"$f":"IF(OR(D75=EOMONTH(A75,0),B75<0),SUM($B$4:B75),\"\")","v":""},"","","","",""]
[null,null,"","","",{"$f":"IF(OR(D76=EOMONTH(A76,0),B76<0),SUM($B$4:B76),\"\")","v":""},"","","","",""]
[null,null,"","","",{"$f":"IF(OR(D77=EOMONTH(A77,0),B77<0),SUM($B$4:B77),\"\")","v":""},"","","","",""]
[null,null,"","",{"$f":"IF(G78=G79,\"\",IF(D78=\"\",\"\",SUMIF(G:G,G78,B:B)))","v":""},{"$f":"IF(OR(D78=EOMONTH(A78,0),B78<0),SUM($B$4:B78),\"\")","v":""},"","","","",""]
[null,null,"","",{"$f":"IF(G79=G80,\"\",IF(D79=\"\",\"\",SUMIF(G:G,G79,B:B)))","v":""},{"$f":"IF(OR(D79=EOMONTH(A79,0),B79<0),SUM($B$4:B79),\"\")","v":""},"","","","",""]
[null,null,"","","",{"$f":"IF(OR(D80=EOMONTH(A80,0),B80<0),SUM($B$4:B80),\"\")","v":""},"","","","",""]
[null,null,"","","",{"$f":"IF(OR(D81=EOMONTH(A81,0),B81<0),SUM($B$4:B81),\"\")","v":""},"","","","",""]
[null,null,"","","",{"$f":"IF(OR(D82=EOMONTH(A82,0),B82<0),SUM($B$4:B82),\"\")","v":""},"","","","",""]
[null,null,"","","",{"$f":"IF(OR(D83=EOMONTH(A83,0),B83<0),SUM($B$4:B83),\"\")","v":""},"","","","",""]
[null,null,"","","",{"$f":"IF(OR(D84=EOMONTH(A84,0),B84<0),SUM($B$4:B84),\"\")","v":""},"","","","",""]
[null,null,"","","",{"$f":"IF(OR(D85=EOMONTH(A85,0),B85<0),SUM($B$4:B85),\"\")","v":""},"","","","",""]
[null,null,"","","",{"$f":"IF(OR(D86=EOMONTH(A86,0),B86<0),SUM($B$4:B86),\"\")","v":""},"","","","",""]
[null,null,"","","",{"$f":"IF(OR(D87=EOMONTH(A87,0),B87<0),SUM($B$4:B87),\"\")","v":""},"","","","",""]
[null,null,"","","",{"$f":"IF(OR(D88=EOMONTH(A88,0),B88<0),SUM($B$4:B88),\"\")","v":""},"","","","",""]
[null,null,"","","",{"$f":"IF(OR(D89=EOMONTH(A89,0),B89<0),SUM($B$4:B89),\"\")","v":""},"","","","",""]
[null,null,"","","",{"$f":"IF(OR(D90=EOMONTH(A90,0),B90<0),SUM($B$4:B90),\"\")","v":""},"","","","",""]
[null,null,"","","",{"$f":"IF(OR(D91=EOMONTH(A91,0),B91<0),SUM($B$4:B91),\"\")","v":""},"","","","",""]
[null,null,"","","",{"$f":"IF(OR(D92=EOMONTH(A92,0),B92<0),SUM($B$4:B92),\"\")","v":""},"","","","",""]
[null,null,"","","",{"$f":"IF(OR(D93=EOMONTH(A93,0),B93<0),SUM($B$4:B93),\"\")","v":""},"","","","",""]
[null,null,"","","",{"$f":"IF(OR(D94=EOMONTH(A94,0),B94<0),SUM($B$4:B94),\"\")","v":""},"","","","",""]
[null,null,"","","",{"$f":"IF(OR(D95=EOMONTH(A95,0),B95<0),SUM($B$4:B95),\"\")","v":""},"","","","",""]
[null,null,"","","",{"$f":"IF(OR(D96=EOMONTH(A96,0),B96<0),SUM($B$4:B96),\"\")","v":""},"","","","",""]
[null,null,"","","",{"$f":"IF(OR(D97=EOMONTH(A97,0),B97<0),SUM($B$4:B97),\"\")","v":""},"","","","",""]
[null,null,"","","",{"$f":"IF(OR(D98=EOMONTH(A98,0),B98<0),SUM($B$4:B98),\"\")","v":""},"","","","",""]
[null,null,"","","",{"$f":"IF(OR(D99=EOMONTH(A99,0),B99<0),SUM($B$4:B99),\"\")","v":""},"","","","",""]
[null,null,"","","",{"$f":"IF(OR(D100=EOMONTH(A100,0),B100<0),SUM($B$4:B100),\"\")","v":""},"","","","",""]

{"sheet":"Feuil12","index":11,"n_rows":100,"n_cols":18,"rows_kept":100,"cut":false,"hidden":false,"merged":[]}
[null,{"$f":"Feuil1!B22","v":0},null,null,null,null,"2012-12-01",{"$f":"SUM(B:B)","v":0},null,null,null,{"$f":"MONTH(G1)","v":12}]
[]
["DATE","MONTANT","N° Bon","Fin Mois","Total Mois","G TOTAL",null,null,null,null,null,"FIN MOID","SOME MOID",null,"DATE AVONCE","MONTENT AVONCE",null,"TOTAL"]
[null,null,null,"2011-12-31",null,{"$f":"B4","v":0},null,null,null,null,null,null,{"$f":"F4","v":0}]
[null,null,1,{"$f":"IF(B5<0,\"\",IF(AND(D4<>\"\",EOMONTH(A4,0)=EOMONTH(A5,0)),\"\",IF(AND(G5<>G6,D4=EOMONTH(A4,0)),EOMONTH(A5,0),IF(G5=G6,\"\",IF(G5=$L$1,EOMONTH($G$1,0),IF(AND(G5<>G6,G5<>H5),EOMONTH(A4,0),\"\"))))))","v":""},null,{"$f":"IF(OR(D5=EOMONTH(A5,0),B5<0),SUM($B$4:B5),\"\")","v":""},{"$f":"IF(A5=\"\",\"\",IF(B5>0,MONTH(A5),\"a\"))","v":""},{"$f":"IF(G5=\"a\",\"a\",\"\")","v":""},{"$f":"IF(J5<>\"\",MONTH(J5),\"\")","v":""},{"$f":"IF(G5=\"a\",A5,\"\")","v":""},{"$f":"IF(G5=\"a\",B5,\"\")","v":""},"2012-01-31",{"$f":"IFERROR(VLOOKUP(L5,D:E,2,0),\"0\")","v":"0"},{"$f":"IF(P5<0,SUM($M$4:M5,P5),SUM($M$4:M5))","v":0},{"$f":"IFERROR(VLOOKUP(MONTH(L5),I:K,2,0),\"\")","v":""},{"$f":"IFERROR(VLOOKUP(MONTH(L5),I:K,3,0),\"\")","v":""},{"$f":"IFERROR(P5+N5,\"\")","v":""},{"$f":"N5","v":0}]
[null,null,{"$f":"IF(A6=\"\",\"\",IF(C5=\"\",C4+1,IF(G6=\"a\",\"\",C5+1)))","v":""},"",{"$f":"IF(G6=G7,\"\",IF(D6=\"\",\"\",SUMIF(G:G,G6,B:B)))","v":""},{"$f":"IF(OR(D6=EOMONTH(A6,0),B6<0),SUM($B$4:B6),\"\")","v":""},{"$f":"IF(A6=\"\",\"\",IF(B6>0,MONTH(A6),\"a\"))","v":""},{"$f":"IF(G6=\"a\",\"a\",\"\")","v":""},{"$f":"IF(J6<>\"\",MONTH(J6),\"\")","v":""},{"$f":"IF(G6=\"a\",A6,\"\")","v":""},{"$f":"IF(G6=\"a\",B6,\"\")","v":""},"2012-02-29",{"$f":"IFERROR(VLOOKUP(L6,D:E,2,0),\"0\")","v":"0"},{"$f":"IF(P6<0,SUM($M$4:M6,P6),SUM($M$4:M6))","v":0},{"$f":"IFERROR(VLOOKUP(MONTH(L6),I:K,2,0),\"\")","v":""},{"$f":"IFERROR(VLOOKUP(MONTH(L6),I:K,3,0),\"\")","v":""},{"$f":"IFERROR(P6+N6,\"\")","v":""},{"$f":"IFERROR(R5+M6+P6,R5+M6)","v":0}]
[null,null,{"$f":"IF(A7=\"\",\"\",IF(C6=\"\",C5+1,IF(G7=\"a\",\"\",C6+1)))","v":""},"","",{"$f":"IF(OR(D7=EOMONTH(A7,0),B7<0),SUM($B$4:B7),\"\")","v":""},"","","","","","2012-03-31","0",{"$f":"IF(P7<0,SUM($M$4:M7,P7),SUM($M$4:M7))","v":0},"","","",{"$f":"IFERROR(R6+M7+P7,R6+M7)","v":0}]
[null,null,"","","",{"$f":"IF(OR(D8=EOMONTH(A8,0),B8<0),SUM($B$4:B8),\"\")","v":""},"","","","","","2012-04-30","0",{"$f":"IF(P8<0,SUM($M$4:M8,P8),SUM($M$4:M8))","v":0},"","","",0]
[null,null,"","","",{"$f":"IF(OR(D9=EOMONTH(A9,0),B9<0),SUM($B$4:B9),\"\")","v":""},"","","","","","2012-05-31","0",{"$f":"IF(P9<0,SUM($M$4:M9,P9),SUM($M$4:M9))","v":0},"","","",0]
[null,null,"","","",{"$f":"IF(OR(D10=EOMONTH(A10,0),B10<0),SUM($B$4:B10),\"\")","v":""},"","","","","","2012-06-30","0",{"$f":"IF(P10<0,SUM($M$4:M10,P10),SUM($M$4:M10))","v":0},"","","",0]
[null,null,"","","",{"$f":"IF(OR(D11=EOMONTH(A11,0),B11<0),SUM($B$4:B11),\"\")","v":""},"","","","","","2012-07-31","0",{"$f":"IF(P11<0,SUM($M$4:M11,P11),SUM($M$4:M11))","v":0},"","","",0]
[null,null,"","","",{"$f":"IF(OR(D12=EOMONTH(A12,0),B12<0),SUM($B$4:B12),\"\")","v":""},"","","","","","2012-08-31","0",{"$f":"IF(P12<0,SUM($M$4:M12,P12),SUM($M$4:M12))","v":0},"","","",0]
[null,null,"","","",{"$f":"IF(OR(D13=EOMONTH(A13,0),B13<0),SUM($B$4:B13),\"\")","v":""},"","","","","","2012-09-30","0",{"$f":"IF(P13<0,SUM($M$4:M13,P13),SUM($M$4:M13))","v":0},"","","",0]
[null,null,"","","",{"$f":"IF(OR(D14=EOMONTH(A14,0),B14<0),SUM($B$4:B14),\"\")","v":""},"","","","","","2012-10-31","0",{"$f":"IF(P14<0,SUM($M$4:M14,P14),SUM($M$4:M14))","v":0},"","","",0]
[null,null,"","","",{"$f":"IF(OR(D15=EOMONTH(A15,0),B15<0),SUM($B$4:B15),\"\")","v":""},"","","","","","2012-11-30","0",{"$f":"IF(P15<0,SUM($M$4:M15,P15),SUM($M$4:M15))","v":0},"","","",0]
[null,null,"","","",{"$f":"IF(OR(D16=EOMONTH(A16,0),B16<0),SUM($B$4:B16),\"\")","v":""},"","","","","","2012-12-31","0",{"$f":"IF(P16<0,SUM($M$4:M16,P16),SUM($M$4:M16))","v":0},"","","",0]
[null,null,"","","",{"$f":"IF(OR(D17=EOMONTH(A17,0),B17<0),SUM($B$4:B17),\"\")","v":""},"","","","","",null,null,null,null,null,null,{"$f":"R16-H1","v":0}]
[null,null,"","","",{"$f":"IF(OR(D18=EOMONTH(A18,0),B18<0),SUM($B$4:B18),\"\")","v":""},"","","","","",{"$f":"IF(D4=EOMONTH(D4,0),1,0)","v":1}]
[null,null,"","","",{"$f":"IF(OR(D19=EOMONTH(A19,0),B19<0),SUM($B$4:B19),\"\")","v":""},"","","","","",{"$f":"IF(B4<0,1,0)","v":0}]
[null,null,"","","",{"$f":"IF(OR(D20=EOMONTH(A20,0),B20<0),SUM($B$4:B20),\"\")","v":""},"","","","",""]
[null,null,"","","",{"$f":"IF(OR(D21=EOMONTH(A21,0),B21<0),SUM($B$4:B21),\"\")","v":""},"","","","",""]
[null,null,"","","",{"$f":"IF(OR(D22=EOMONTH(A22,0),B22<0),SUM($B$4:B22),\"\")","v":""},"","","","","",null,null,null,null,null,null,{"$f":"IFERROR(Q22+O22,\"\")","v":0}]
[null,null,"","","",{"$f":"IF(OR(D23=EOMONTH(A23,0),B23<0),SUM($B$4:B23),\"\")","v":""},"","","","",""]
[null,null,"","","",{"$f":"IF(OR(D24=EOMONTH(A24,0),B24<0),SUM($B$4:B24),\"\")","v":""},"","","","",""]
[null,null,"","","",{"$f":"IF(OR(D25=EOMONTH(A25,0),B25<0),SUM($B$4:B25),\"\")","v":""},"","","","",""]
[null,null,"","","",{"$f":"IF(OR(D26=EOMONTH(A26,0),B26<0),SUM($B$4:B26),\"\")","v":""},"","","","",""]
[null,null,"","","",{"$f":"IF(OR(D27=EOMONTH(A27,0),B27<0),SUM($B$4:B27),\"\")","v":""},"","","","",""]
[null,null,"","","",{"$f":"IF(OR(D28=EOMONTH(A28,0),B28<0),SUM($B$4:B28),\"\")","v":""},"","","","",""]
[null,null,"","","",{"$f":"IF(OR(D29=EOMONTH(A29,0),B29<0),SUM($B$4:B29),\"\")","v":""},"","","","",""]
[null,null,"","","",{"$f":"IF(OR(D30=EOMONTH(A30,0),B30<0),SUM($B$4:B30),\"\")","v":""},"","","","",""]
[null,null,"","","",{"$f":"IF(OR(D31=EOMONTH(A31,0),B31<0),SUM($B$4:B31),\"\")","v":""},"","","","",""]
[null,null,"","","",{"$f":"IF(OR(D32=EOMONTH(A32,0),B32<0),SUM($B$4:B32),\"\")","v":""},"","","","",""]
[null,null,"","","",{"$f":"IF(OR(D33=EOMONTH(A33,0),B33<0),SUM($B$4:B33),\"\")","v":""},"","","","",""]
[null,null,"","","",{"$f":"IF(OR(D34=EOMONTH(A34,0),B34<0),SUM($B$4:B34),\"\")","v":""},"","","","",""]
[null,null,"","","",{"$f":"IF(OR(D35=EOMONTH(A35,0),B35<0),SUM($B$4:B35),\"\")","v":""},"","","","",""]
[null,null,"","","",{"$f":"IF(OR(D36=EOMONTH(A36,0),B36<0),SUM($B$4:B36),\"\")","v":""},"","","","",""]
[null,null,"","","",{"$f":"IF(OR(D37=EOMONTH(A37,0),B37<0),SUM($B$4:B37),\"\")","v":""},"","","","",""]
[null,null,"","","",{"$f":"IF(OR(D38=EOMONTH(A38,0),B38<0),SUM($B$4:B38),\"\")","v":""},"","","","",""]
[null,null,"","","",{"$f":"IF(OR(D39=EOMONTH(A39,0),B39<0),SUM($B$4:B39),\"\")","v":""},"","","","",""]
[null,null,"","","",{"$f":"IF(OR(D40=EOMONTH(A40,0),B40<0),SUM($B$4:B40),\"\")","v":""},"","","","",""]
[null,null,"","","",{"$f":"IF(OR(D41=EOMONTH(A41,0),B41<0),SUM($B$4:B41),\"\")","v":""},"","","","",""]
[null,null,"","","",{"$f":"IF(OR(D42=EOMONTH(A42,0),B42<0),SUM($B$4:B42),\"\")","v":""},"","","","",""]
[null,null,"","","",{"$f":"IF(OR(D43=EOMONTH(A43,0),B43<0),SUM($B$4:B43),\"\")","v":""},"","","","",""]
[null,null,"","","",{"$f":"IF(OR(D44=EOMONTH(A44,0),B44<0),SUM($B$4:B44),\"\")","v":""},"","","","",""]
[null,null,"","","",{"$f":"IF(OR(D45=EOMONTH(A45,0),B45<0),SUM($B$4:B45),\"\")","v":""},"","","","",""]
[null,null,"","","",{"$f":"IF(OR(D46=EOMONTH(A46,0),B46<0),SUM($B$4:B46),\"\")","v":""},"","","","",""]
[null,null,"","","",{"$f":"IF(OR(D47=EOMONTH(A47,0),B47<0),SUM($B$4:B47),\"\")","v":""},"","","","",""]
[null,null,"","","",{"$f":"IF(OR(D48=EOMONTH(A48,0),B48<0),SUM($B$4:B48),\"\")","v":""},"","","","",""]
[null,null,"","","",{"$f":"IF(OR(D49=EOMONTH(A49,0),B49<0),SUM($B$4:B49),\"\")","v":""},"","","","",""]
[null,null,"","","",{"$f":"IF(OR(D50=EOMONTH(A50,0),B50<0),SUM($B$4:B50),\"\")","v":""},"","","","",""]
[null,null,"","","",{"$f":"IF(OR(D51=EOMONTH(A51,0),B51<0),SUM($B$4:B51),\"\")","v":""},"","","","",""]
[null,null,"","","",{"$f":"IF(OR(D52=EOMONTH(A52,0),B52<0),SUM($B$4:B52),\"\")","v":""},"","","","",""]
[null,null,"","","",{"$f":"IF(OR(D53=EOMONTH(A53,0),B53<0),SUM($B$4:B53),\"\")","v":""},"","","","",""]
[null,null,"","","",{"$f":"IF(OR(D54=EOMONTH(A54,0),B54<0),SUM($B$4:B54),\"\")","v":""},"","","","",""]
[null,null,"","","",{"$f":"IF(OR(D55=EOMONTH(A55,0),B55<0),SUM($B$4:B55),\"\")","v":""},"","","","",""]
[null,null,"","","",{"$f":"IF(OR(D56=EOMONTH(A56,0),B56<0),SUM($B$4:B56),\"\")","v":""},"","","","",""]
[null,null,"","","",{"$f":"IF(OR(D57=EOMONTH(A57,0),B57<0),SUM($B$4:B57),\"\")","v":""},"","","","",""]
[null,null,"","","",{"$f":"IF(OR(D58=EOMONTH(A58,0),B58<0),SUM($B$4:B58),\"\")","v":""},"","","","",""]
[null,null,"","","",{"$f":"IF(OR(D59=EOMONTH(A59,0),B59<0),SUM($B$4:B59),\"\")","v":""},"","","","",""]
[null,null,"","","",{"$f":"IF(OR(D60=EOMONTH(A60,0),B60<0),SUM($B$4:B60),\"\")","v":""},"","","","",""]
[null,null,"","","",{"$f":"IF(OR(D61=EOMONTH(A61,0),B61<0),SUM($B$4:B61),\"\")","v":""},"","","","",""]
[null,null,"","","",{"$f":"IF(OR(D62=EOMONTH(A62,0),B62<0),SUM($B$4:B62),\"\")","v":""},"","","","",""]
[null,null,"","","",{"$f":"IF(OR(D63=EOMONTH(A63,0),B63<0),SUM($B$4:B63),\"\")","v":""},"",{"$f":"IF(G63=\"a\",\"a\",\"\")","v":""},"","",""]
[null,null,"","","",{"$f":"IF(OR(D64=EOMONTH(A64,0),B64<0),SUM($B$4:B64),\"\")","v":""},"","","","",""]
[null,null,"","","",{"$f":"IF(OR(D65=EOMONTH(A65,0),B65<0),SUM($B$4:B65),\"\")","v":""},"","","","",""]
[null,null,"","","",{"$f":"IF(OR(D66=EOMONTH(A66,0),B66<0),SUM($B$4:B66),\"\")","v":""},"","","","",""]
[null,null,"","","",{"$f":"IF(OR(D67=EOMONTH(A67,0),B67<0),SUM($B$4:B67),\"\")","v":""},"","","","",""]
[null,null,"","","",{"$f":"IF(OR(D68=EOMONTH(A68,0),B68<0),SUM($B$4:B68),\"\")","v":""},"","","","",""]
[null,null,"",{"$f":"IF(B69<0,\"\",IF(AND(D68<>\"\",EOMONTH(A68,0)=EOMONTH(A69,0)),\"\",IF(AND(G69<>G70,D68=EOMONTH(A68,0)),EOMONTH(A69,0),IF(G69=G70,\"\",IF(G69=$L$1,EOMONTH($G$1,0),IF(AND(G69<>G70,G69<>H69),EOMONTH(A68,0),\"\"))))))","v":""},"",{"$f":"IF(OR(D69=EOMONTH(A69,0),B69<0),SUM($B$4:B69),\"\")","v":""},"","","","",""]
[null,null,"","",{"$f":"IF(G70=G71,\"\",IF(D70=\"\",\"\",SUMIF(G:G,G70,B:B)))","v":""},{"$f":"IF(OR(D70=EOMONTH(A70,0),B70<0),SUM($B$4:B70),\"\")","v":""},{"$f":"IF(A70=\"\",\"\",IF(B70>0,MONTH(A70),\"a\"))","v":""},{"$f":"IF(G70=\"a\",\"a\",\"\")","v":""},{"$f":"IF(J70<>\"\",MONTH(J70),\"\")","v":""},{"$f":"IF(G70=\"a\",A70,\"\")","v":""},{"$f":"IF(G70=\"a\",B70,\"\")","v":""}]
[null,null,{"$f":"IF(A71=\"\",\"\",IF(C70=\"\",C69+1,IF(G71=\"a\",\"\",C70+1)))","v":""},"","",{"$f":"IF(OR(D71=EOMONTH(A71,0),B71<0),SUM($B$4:B71),\"\")","v":""},"","","","",""]
[null,null,"","","",{"$f":"IF(OR(D72=EOMONTH(A72,0),B72<0),SUM($B$4:B72),\"\")","v":""},"","","","",""]
[null,null,"","","",{"$f":"IF(OR(D73=EOMONTH(A73,0),B73<0),SUM($B$4:B73),\"\")","v":""},"","","","",""]
[null,null,"","","",{"$f":"IF(OR(D74=EOMONTH(A74,0),B74<0),SUM($B$4:B74),\"\")","v":""},"","","","",""]
[null,null,"","","",{"$f":"IF(OR(D75=EOMONTH(A75,0),B75<0),SUM($B$4:B75),\"\")","v":""},"","","","",""]
[null,null,"","","",{"$f":"IF(OR(D76=EOMONTH(A76,0),B76<0),SUM($B$4:B76),\"\")","v":""},"","","","",""]
[null,null,"","","",{"$f":"IF(OR(D77=EOMONTH(A77,0),B77<0),SUM($B$4:B77),\"\")","v":""},"","","","",""]
[null,null,"","",{"$f":"IF(G78=G79,\"\",IF(D78=\"\",\"\",SUMIF(G:G,G78,B:B)))","v":""},{"$f":"IF(OR(D78=EOMONTH(A78,0),B78<0),SUM($B$4:B78),\"\")","v":""},"","","","",""]
[null,null,"","",{"$f":"IF(G79=G80,\"\",IF(D79=\"\",\"\",SUMIF(G:G,G79,B:B)))","v":""},{"$f":"IF(OR(D79=EOMONTH(A79,0),B79<0),SUM($B$4:B79),\"\")","v":""},"","","","",""]
[null,null,"","","",{"$f":"IF(OR(D80=EOMONTH(A80,0),B80<0),SUM($B$4:B80),\"\")","v":""},"","","","",""]
[null,null,"","","",{"$f":"IF(OR(D81=EOMONTH(A81,0),B81<0),SUM($B$4:B81),\"\")","v":""},"","","","",""]
[null,null,"","","",{"$f":"IF(OR(D82=EOMONTH(A82,0),B82<0),SUM($B$4:B82),\"\")","v":""},"","","","",""]
[null,null,"","","",{"$f":"IF(OR(D83=EOMONTH(A83,0),B83<0),SUM($B$4:B83),\"\")","v":""},"","","","",""]
[null,null,"","","",{"$f":"IF(OR(D84=EOMONTH(A84,0),B84<0),SUM($B$4:B84),\"\")","v":""},"","","","",""]
[null,null,"","","",{"$f":"IF(OR(D85=EOMONTH(A85,0),B85<0),SUM($B$4:B85),\"\")","v":""},"","","","",""]
[null,null,"","","",{"$f":"IF(OR(D86=EOMONTH(A86,0),B86<0),SUM($B$4:B86),\"\")","v":""},"","","","",""]
[null,null,"","","",{"$f":"IF(OR(D87=EOMONTH(A87,0),B87<0),SUM($B$4:B87),\"\")","v":""},"","","","",""]
[null,null,"","","",{"$f":"IF(OR(D88=EOMONTH(A88,0),B88<0),SUM($B$4:B88),\"\")","v":""},"","","","",""]
[null,null,"","","",{"$f":"IF(OR(D89=EOMONTH(A89,0),B89<0),SUM($B$4:B89),\"\")","v":""},"","","","",""]
[null,null,"","","",{"$f":"IF(OR(D90=EOMONTH(A90,0),B90<0),SUM($B$4:B90),\"\")","v":""},"","","","",""]
[null,null,"","","",{"$f":"IF(OR(D91=EOMONTH(A91,0),B91<0),SUM($B$4:B91),\"\")","v":""},"","","","",""]
[null,null,"","","",{"$f":"IF(OR(D92=EOMONTH(A92,0),B92<0),SUM($B$4:B92),\"\")","v":""},"","","","",""]
[null,null,"","","",{"$f":"IF(OR(D93=EOMONTH(A93,0),B93<0),SUM($B$4:B93),\"\")","v":""},"","","","",""]
[null,null,"","","",{"$f":"IF(OR(D94=EOMONTH(A94,0),B94<0),SUM($B$4:B94),\"\")","v":""},"","","","",""]
[null,null,"","","",{"$f":"IF(OR(D95=EOMONTH(A95,0),B95<0),SUM($B$4:B95),\"\")","v":""},"","","","",""]
[null,null,"","","",{"$f":"IF(OR(D96=EOMONTH(A96,0),B96<0),SUM($B$4:B96),\"\")","v":""},"","","","",""]
[null,null,"","","",{"$f":"IF(OR(D97=EOMONTH(A97,0),B97<0),SUM($B$4:B97),\"\")","v":""},"","","","",""]
[null,null,"","","",{"$f":"IF(OR(D98=EOMONTH(A98,0),B98<0),SUM($B$4:B98),\"\")","v":""},"","","","",""]
[null,null,"","","",{"$f":"IF(OR(D99=EOMONTH(A99,0),B99<0),SUM($B$4:B99),\"\")","v":""},"","","","",""]
[null,null,"","","",{"$f":"IF(OR(D100=EOMONTH(A100,0),B100<0),SUM($B$4:B100),\"\")","v":""},"","","","",""]

{"sheet":"Feuil13","index":12,"n_rows":100,"n_cols":18,"rows_kept":100,"cut":false,"hidden":false,"merged":[]}
[null,{"$f":"Feuil1!B23","v":0},null,null,null,null,"2012-12-01",{"$f":"SUM(B:B)","v":0},null,null,null,{"$f":"MONTH(G1)","v":12}]
[]
["DATE","MONTANT","N° Bon","Fin Mois","Total Mois","G TOTAL",null,null,null,null,null,"FIN MOID","SOME MOID",null,"DATE AVONCE","MONTENT AVONCE",null,"TOTAL"]
[null,null,null,"2011-12-31",null,{"$f":"B4","v":0},null,null,null,null,null,null,{"$f":"F4","v":0}]
[null,null,1,{"$f":"IF(B5<0,\"\",IF(AND(D4<>\"\",EOMONTH(A4,0)=EOMONTH(A5,0)),\"\",IF(AND(G5<>G6,D4=EOMONTH(A4,0)),EOMONTH(A5,0),IF(G5=G6,\"\",IF(G5=$L$1,EOMONTH($G$1,0),IF(AND(G5<>G6,G5<>H5),EOMONTH(A4,0),\"\"))))))","v":""},null,{"$f":"IF(OR(D5=EOMONTH(A5,0),B5<0),SUM($B$4:B5),\"\")","v":""},{"$f":"IF(A5=\"\",\"\",IF(B5>0,MONTH(A5),\"a\"))","v":""},{"$f":"IF(G5=\"a\",\"a\",\"\")","v":""},{"$f":"IF(J5<>\"\",MONTH(J5),\"\")","v":""},{"$f":"IF(G5=\"a\",A5,\"\")","v":""},{"$f":"IF(G5=\"a\",B5,\"\")","v":""},"2012-01-31",{"$f":"IFERROR(VLOOKUP(L5,D:E,2,0),\"0\")","v":"0"},{"$f":"IF(P5<0,SUM($M$4:M5,P5),SUM($M$4:M5))","v":0},{"$f":"IFERROR(VLOOKUP(MONTH(L5),I:K,2,0),\"\")","v":""},{"$f":"IFERROR(VLOOKUP(MONTH(L5),I:K,3,0),\"\")","v":""},{"$f":"IFERROR(P5+N5,\"\")","v":""},{"$f":"N5","v":0}]
[null,null,{"$f":"IF(A6=\"\",\"\",IF(C5=\"\",C4+1,IF(G6=\"a\",\"\",C5+1)))","v":""},"",{"$f":"IF(G6=G7,\"\",IF(D6=\"\",\"\",SUMIF(G:G,G6,B:B)))","v":""},{"$f":"IF(OR(D6=EOMONTH(A6,0),B6<0),SUM($B$4:B6),\"\")","v":""},{"$f":"IF(A6=\"\",\"\",IF(B6>0,MONTH(A6),\"a\"))","v":""},{"$f":"IF(G6=\"a\",\"a\",\"\")","v":""},{"$f":"IF(J6<>\"\",MONTH(J6),\"\")","v":""},{"$f":"IF(G6=\"a\",A6,\"\")","v":""},{"$f":"IF(G6=\"a\",B6,\"\")","v":""},"2012-02-29",{"$f":"IFERROR(VLOOKUP(L6,D:E,2,0),\"0\")","v":"0"},{"$f":"IF(P6<0,SUM($M$4:M6,P6),SUM($M$4:M6))","v":0},{"$f":"IFERROR(VLOOKUP(MONTH(L6),I:K,2,0),\"\")","v":""},{"$f":"IFERROR(VLOOKUP(MONTH(L6),I:K,3,0),\"\")","v":""},{"$f":"IFERROR(P6+N6,\"\")","v":""},{"$f":"IFERROR(R5+M6+P6,R5+M6)","v":0}]
[null,null,{"$f":"IF(A7=\"\",\"\",IF(C6=\"\",C5+1,IF(G7=\"a\",\"\",C6+1)))","v":""},"","",{"$f":"IF(OR(D7=EOMONTH(A7,0),B7<0),SUM($B$4:B7),\"\")","v":""},"","","","","","2012-03-31","0",{"$f":"IF(P7<0,SUM($M$4:M7,P7),SUM($M$4:M7))","v":0},"","","",{"$f":"IFERROR(R6+M7+P7,R6+M7)","v":0}]
[null,null,"","","",{"$f":"IF(OR(D8=EOMONTH(A8,0),B8<0),SUM($B$4:B8),\"\")","v":""},"","","","","","2012-04-30","0",{"$f":"IF(P8<0,SUM($M$4:M8,P8),SUM($M$4:M8))","v":0},"","","",0]
[null,null,"","","",{"$f":"IF(OR(D9=EOMONTH(A9,0),B9<0),SUM($B$4:B9),\"\")","v":""},"","","","","","2012-05-31","0",{"$f":"IF(P9<0,SUM($M$4:M9,P9),SUM($M$4:M9))","v":0},"","","",0]
[null,null,"","","",{"$f":"IF(OR(D10=EOMONTH(A10,0),B10<0),SUM($B$4:B10),\"\")","v":""},"","","","","","2012-06-30","0",{"$f":"IF(P10<0,SUM($M$4:M10,P10),SUM($M$4:M10))","v":0},"","","",0]
[null,null,"","","",{"$f":"IF(OR(D11=EOMONTH(A11,0),B11<0),SUM($B$4:B11),\"\")","v":""},"","","","","","2012-07-31","0",{"$f":"IF(P11<0,SUM($M$4:M11,P11),SUM($M$4:M11))","v":0},"","","",0]
[null,null,"","","",{"$f":"IF(OR(D12=EOMONTH(A12,0),B12<0),SUM($B$4:B12),\"\")","v":""},"","","","","","2012-08-31","0",{"$f":"IF(P12<0,SUM($M$4:M12,P12),SUM($M$4:M12))","v":0},"","","",0]
[null,null,"","","",{"$f":"IF(OR(D13=EOMONTH(A13,0),B13<0),SUM($B$4:B13),\"\")","v":""},"","","","","","2012-09-30","0",{"$f":"IF(P13<0,SUM($M$4:M13,P13),SUM($M$4:M13))","v":0},"","","",0]
[null,null,"","","",{"$f":"IF(OR(D14=EOMONTH(A14,0),B14<0),SUM($B$4:B14),\"\")","v":""},"","","","","","2012-10-31","0",{"$f":"IF(P14<0,SUM($M$4:M14,P14),SUM($M$4:M14))","v":0},"","","",0]
[null,null,"","","",{"$f":"IF(OR(D15=EOMONTH(A15,0),B15<0),SUM($B$4:B15),\"\")","v":""},"","","","","","2012-11-30","0",{"$f":"IF(P15<0,SUM($M$4:M15,P15),SUM($M$4:M15))","v":0},"","","",0]
[null,null,"","","",{"$f":"IF(OR(D16=EOMONTH(A16,0),B16<0),SUM($B$4:B16),\"\")","v":""},"","","","","","2012-12-31","0",{"$f":"IF(P16<0,SUM($M$4:M16,P16),SUM($M$4:M16))","v":0},"","","",0]
[null,null,"","","",{"$f":"IF(OR(D17=EOMONTH(A17,0),B17<0),SUM($B$4:B17),\"\")","v":""},"","","","","",null,null,null,null,null,null,{"$f":"R16-H1","v":0}]
[null,null,"","","",{"$f":"IF(OR(D18=EOMONTH(A18,0),B18<0),SUM($B$4:B18),\"\")","v":""},"","","","","",{"$f":"IF(D4=EOMONTH(D4,0),1,0)","v":1}]
[null,null,"","","",{"$f":"IF(OR(D19=EOMONTH(A19,0),B19<0),SUM($B$4:B19),\"\")","v":""},"","","","","",{"$f":"IF(B4<0,1,0)","v":0}]
[null,null,"","","",{"$f":"IF(OR(D20=EOMONTH(A20,0),B20<0),SUM($B$4:B20),\"\")","v":""},"","","","",""]
[null,null,"","","",{"$f":"IF(OR(D21=EOMONTH(A21,0),B21<0),SUM($B$4:B21),\"\")","v":""},"","","","",""]
[null,null,"","","",{"$f":"IF(OR(D22=EOMONTH(A22,0),B22<0),SUM($B$4:B22),\"\")","v":""},"","","","","",null,null,null,null,null,null,{"$f":"IFERROR(Q22+O22,\"\")","v":0}]
[null,null,"","","",{"$f":"IF(OR(D23=EOMONTH(A23,0),B23<0),SUM($B$4:B23),\"\")","v":""},"","","","",""]
[null,null,"","","",{"$f":"IF(OR(D24=EOMONTH(A24,0),B24<0),SUM($B$4:B24),\"\")","v":""},"","","","",""]
[null,null,"","","",{"$f":"IF(OR(D25=EOMONTH(A25,0),B25<0),SUM($B$4:B25),\"\")","v":""},"","","","",""]
[null,null,"","","",{"$f":"IF(OR(D26=EOMONTH(A26,0),B26<0),SUM($B$4:B26),\"\")","v":""},"","","","",""]
[null,null,"","","",{"$f":"IF(OR(D27=EOMONTH(A27,0),B27<0),SUM($B$4:B27),\"\")","v":""},"","","","",""]
[null,null,"","","",{"$f":"IF(OR(D28=EOMONTH(A28,0),B28<0),SUM($B$4:B28),\"\")","v":""},"","","","",""]
[null,null,"","","",{"$f":"IF(OR(D29=EOMONTH(A29,0),B29<0),SUM($B$4:B29),\"\")","v":""},"","","","",""]
[null,null,"","","",{"$f":"IF(OR(D30=EOMONTH(A30,0),B30<0),SUM($B$4:B30),\"\")","v":""},"","","","",""]
[null,null,"","","",{"$f":"IF(OR(D31=EOMONTH(A31,0),B31<0),SUM($B$4:B31),\"\")","v":""},"","","","",""]
[null,null,"","","",{"$f":"IF(OR(D32=EOMONTH(A32,0),B32<0),SUM($B$4:B32),\"\")","v":""},"","","","",""]
[null,null,"","","",{"$f":"IF(OR(D33=EOMONTH(A33,0),B33<0),SUM($B$4:B33),\"\")","v":""},"","","","",""]
[null,null,"","","",{"$f":"IF(OR(D34=EOMONTH(A34,0),B34<0),SUM($B$4:B34),\"\")","v":""},"","","","",""]
[null,null,"","","",{"$f":"IF(OR(D35=EOMONTH(A35,0),B35<0),SUM($B$4:B35),\"\")","v":""},"","","","",""]
[null,null,"","","",{"$f":"IF(OR(D36=EOMONTH(A36,0),B36<0),SUM($B$4:B36),\"\")","v":""},"","","","",""]
[null,null,"","","",{"$f":"IF(OR(D37=EOMONTH(A37,0),B37<0),SUM($B$4:B37),\"\")","v":""},"","","","",""]
[null,null,"","","",{"$f":"IF(OR(D38=EOMONTH(A38,0),B38<0),SUM($B$4:B38),\"\")","v":""},"","","","",""]
[null,null,"","","",{"$f":"IF(OR(D39=EOMONTH(A39,0),B39<0),SUM($B$4:B39),\"\")","v":""},"","","","",""]
[null,null,"","","",{"$f":"IF(OR(D40=EOMONTH(A40,0),B40<0),SUM($B$4:B40),\"\")","v":""},"","","","",""]
[null,null,"","","",{"$f":"IF(OR(D41=EOMONTH(A41,0),B41<0),SUM($B$4:B41),\"\")","v":""},"","","","",""]
[null,null,"","","",{"$f":"IF(OR(D42=EOMONTH(A42,0),B42<0),SUM($B$4:B42),\"\")","v":""},"","","","",""]
[null,null,"","","",{"$f":"IF(OR(D43=EOMONTH(A43,0),B43<0),SUM($B$4:B43),\"\")","v":""},"","","","",""]
[null,null,"","","",{"$f":"IF(OR(D44=EOMONTH(A44,0),B44<0),SUM($B$4:B44),\"\")","v":""},"","","","",""]
[null,null,"","","",{"$f":"IF(OR(D45=EOMONTH(A45,0),B45<0),SUM($B$4:B45),\"\")","v":""},"","","","",""]
[null,null,"","","",{"$f":"IF(OR(D46=EOMONTH(A46,0),B46<0),SUM($B$4:B46),\"\")","v":""},"","","","",""]
[null,null,"","","",{"$f":"IF(OR(D47=EOMONTH(A47,0),B47<0),SUM($B$4:B47),\"\")","v":""},"","","","",""]
[null,null,"","","",{"$f":"IF(OR(D48=EOMONTH(A48,0),B48<0),SUM($B$4:B48),\"\")","v":""},"","","","",""]
[null,null,"","","",{"$f":"IF(OR(D49=EOMONTH(A49,0),B49<0),SUM($B$4:B49),\"\")","v":""},"","","","",""]
[null,null,"","","",{"$f":"IF(OR(D50=EOMONTH(A50,0),B50<0),SUM($B$4:B50),\"\")","v":""},"","","","",""]
[null,null,"","","",{"$f":"IF(OR(D51=EOMONTH(A51,0),B51<0),SUM($B$4:B51),\"\")","v":""},"","","","",""]
[null,null,"","","",{"$f":"IF(OR(D52=EOMONTH(A52,0),B52<0),SUM($B$4:B52),\"\")","v":""},"","","","",""]
[null,null,"","","",{"$f":"IF(OR(D53=EOMONTH(A53,0),B53<0),SUM($B$4:B53),\"\")","v":""},"","","","",""]
[null,null,"","","",{"$f":"IF(OR(D54=EOMONTH(A54,0),B54<0),SUM($B$4:B54),\"\")","v":""},"","","","",""]
[null,null,"","","",{"$f":"IF(OR(D55=EOMONTH(A55,0),B55<0),SUM($B$4:B55),\"\")","v":""},"","","","",""]
[null,null,"","","",{"$f":"IF(OR(D56=EOMONTH(A56,0),B56<0),SUM($B$4:B56),\"\")","v":""},"","","","",""]
[null,null,"","","",{"$f":"IF(OR(D57=EOMONTH(A57,0),B57<0),SUM($B$4:B57),\"\")","v":""},"","","","",""]
[null,null,"","","",{"$f":"IF(OR(D58=EOMONTH(A58,0),B58<0),SUM($B$4:B58),\"\")","v":""},"","","","",""]
[null,null,"","","",{"$f":"IF(OR(D59=EOMONTH(A59,0),B59<0),SUM($B$4:B59),\"\")","v":""},"","","","",""]
[null,null,"","","",{"$f":"IF(OR(D60=EOMONTH(A60,0),B60<0),SUM($B$4:B60),\"\")","v":""},"","","","",""]
[null,null,"","","",{"$f":"IF(OR(D61=EOMONTH(A61,0),B61<0),SUM($B$4:B61),\"\")","v":""},"","","","",""]
[null,null,"","","",{"$f":"IF(OR(D62=EOMONTH(A62,0),B62<0),SUM($B$4:B62),\"\")","v":""},"","","","",""]
[null,null,"","","",{"$f":"IF(OR(D63=EOMONTH(A63,0),B63<0),SUM($B$4:B63),\"\")","v":""},"",{"$f":"IF(G63=\"a\",\"a\",\"\")","v":""},"","",""]
[null,null,"","","",{"$f":"IF(OR(D64=EOMONTH(A64,0),B64<0),SUM($B$4:B64),\"\")","v":""},"","","","",""]
[null,null,"","","",{"$f":"IF(OR(D65=EOMONTH(A65,0),B65<0),SUM($B$4:B65),\"\")","v":""},"","","","",""]
[null,null,"","","",{"$f":"IF(OR(D66=EOMONTH(A66,0),B66<0),SUM($B$4:B66),\"\")","v":""},"","","","",""]
[null,null,"","","",{"$f":"IF(OR(D67=EOMONTH(A67,0),B67<0),SUM($B$4:B67),\"\")","v":""},"","","","",""]
[null,null,"","","",{"$f":"IF(OR(D68=EOMONTH(A68,0),B68<0),SUM($B$4:B68),\"\")","v":""},"","","","",""]
[null,null,"",{"$f":"IF(B69<0,\"\",IF(AND(D68<>\"\",EOMONTH(A68,0)=EOMONTH(A69,0)),\"\",IF(AND(G69<>G70,D68=EOMONTH(A68,0)),EOMONTH(A69,0),IF(G69=G70,\"\",IF(G69=$L$1,EOMONTH($G$1,0),IF(AND(G69<>G70,G69<>H69),EOMONTH(A68,0),\"\"))))))","v":""},"",{"$f":"IF(OR(D69=EOMONTH(A69,0),B69<0),SUM($B$4:B69),\"\")","v":""},"","","","",""]
[null,null,"","",{"$f":"IF(G70=G71,\"\",IF(D70=\"\",\"\",SUMIF(G:G,G70,B:B)))","v":""},{"$f":"IF(OR(D70=EOMONTH(A70,0),B70<0),SUM($B$4:B70),\"\")","v":""},{"$f":"IF(A70=\"\",\"\",IF(B70>0,MONTH(A70),\"a\"))","v":""},{"$f":"IF(G70=\"a\",\"a\",\"\")","v":""},{"$f":"IF(J70<>\"\",MONTH(J70),\"\")","v":""},{"$f":"IF(G70=\"a\",A70,\"\")","v":""},{"$f":"IF(G70=\"a\",B70,\"\")","v":""}]
[null,null,{"$f":"IF(A71=\"\",\"\",IF(C70=\"\",C69+1,IF(G71=\"a\",\"\",C70+1)))","v":""},"","",{"$f":"IF(OR(D71=EOMONTH(A71,0),B71<0),SUM($B$4:B71),\"\")","v":""},"","","","",""]
[null,null,"","","",{"$f":"IF(OR(D72=EOMONTH(A72,0),B72<0),SUM($B$4:B72),\"\")","v":""},"","","","",""]
[null,null,"","","",{"$f":"IF(OR(D73=EOMONTH(A73,0),B73<0),SUM($B$4:B73),\"\")","v":""},"","","","",""]
[null,null,"","","",{"$f":"IF(OR(D74=EOMONTH(A74,0),B74<0),SUM($B$4:B74),\"\")","v":""},"","","","",""]
[null,null,"","","",{"$f":"IF(OR(D75=EOMONTH(A75,0),B75<0),SUM($B$4:B75),\"\")","v":""},"","","","",""]
[null,null,"","","",{"$f":"IF(OR(D76=EOMONTH(A76,0),B76<0),SUM($B$4:B76),\"\")","v":""},"","","","",""]
[null,null,"","","",{"$f":"IF(OR(D77=EOMONTH(A77,0),B77<0),SUM($B$4:B77),\"\")","v":""},"","","","",""]
[null,null,"","",{"$f":"IF(G78=G79,\"\",IF(D78=\"\",\"\",SUMIF(G:G,G78,B:B)))","v":""},{"$f":"IF(OR(D78=EOMONTH(A78,0),B78<0),SUM($B$4:B78),\"\")","v":""},"","","","",""]
[null,null,"","",{"$f":"IF(G79=G80,\"\",IF(D79=\"\",\"\",SUMIF(G:G,G79,B:B)))","v":""},{"$f":"IF(OR(D79=EOMONTH(A79,0),B79<0),SUM($B$4:B79),\"\")","v":""},"","","","",""]
[null,null,"","","",{"$f":"IF(OR(D80=EOMONTH(A80,0),B80<0),SUM($B$4:B80),\"\")","v":""},"","","","",""]
[null,null,"","","",{"$f":"IF(OR(D81=EOMONTH(A81,0),B81<0),SUM($B$4:B81),\"\")","v":""},"","","","",""]
[null,null,"","","",{"$f":"IF(OR(D82=EOMONTH(A82,0),B82<0),SUM($B$4:B82),\"\")","v":""},"","","","",""]
[null,null,"","","",{"$f":"IF(OR(D83=EOMONTH(A83,0),B83<0),SUM($B$4:B83),\"\")","v":""},"","","","",""]
[null,null,"","","",{"$f":"IF(OR(D84=EOMONTH(A84,0),B84<0),SUM($B$4:B84),\"\")","v":""},"","","","",""]
[null,null,"","","",{"$f":"IF(OR(D85=EOMONTH(A85,0),B85<0),SUM($B$4:B85),\"\")","v":""},"","","","",""]
[null,null,"","","",{"$f":"IF(OR(D86=EOMONTH(A86,0),B86<0),SUM($B$4:B86),\"\")","v":""},"","","","",""]
[null,null,"","","",{"$f":"IF(OR(D87=EOMONTH(A87,0),B87<0),SUM($B$4:B87),\"\")","v":""},"","","","",""]
[null,null,"","","",{"$f":"IF(OR(D88=EOMONTH(A88,0),B88<0),SUM($B$4:B88),\"\")","v":""},"","","","",""]
[null,null,"","","",{"$f":"IF(OR(D89=EOMONTH(A89,0),B89<0),SUM($B$4:B89),\"\")","v":""},"","","","",""]
[null,null,"","","",{"$f":"IF(OR(D90=EOMONTH(A90,0),B90<0),SUM($B$4:B90),\"\")","v":""},"","","","",""]
[null,null,"","","",{"$f":"IF(OR(D91=EOMONTH(A91,0),B91<0),SUM($B$4:B91),\"\")","v":""},"","","","",""]
[null,null,"","","",{"$f":"IF(OR(D92=EOMONTH(A92,0),B92<0),SUM($B$4:B92),\"\")","v":""},"","","","",""]
[null,null,"","","",{"$f":"IF(OR(D93=EOMONTH(A93,0),B93<0),SUM($B$4:B93),\"\")","v":""},"","","","",""]
[null,null,"","","",{"$f":"IF(OR(D94=EOMONTH(A94,0),B94<0),SUM($B$4:B94),\"\")","v":""},"","","","",""]
[null,null,"","","",{"$f":"IF(OR(D95=EOMONTH(A95,0),B95<0),SUM($B$4:B95),\"\")","v":""},"","","","",""]
[null,null,"","","",{"$f":"IF(OR(D96=EOMONTH(A96,0),B96<0),SUM($B$4:B96),\"\")","v":""},"","","","",""]
[null,null,"","","",{"$f":"IF(OR(D97=EOMONTH(A97,0),B97<0),SUM($B$4:B97),\"\")","v":""},"","","","",""]
[null,null,"","","",{"$f":"IF(OR(D98=EOMONTH(A98,0),B98<0),SUM($B$4:B98),\"\")","v":""},"","","","",""]
[null,null,"","","",{"$f":"IF(OR(D99=EOMONTH(A99,0),B99<0),SUM($B$4:B99),\"\")","v":""},"","","","",""]
[null,null,"","","",{"$f":"IF(OR(D100=EOMONTH(A100,0),B100<0),SUM($B$4:B100),\"\")","v":""},"","","","",""]

{"sheet":"Feuil14","index":13,"n_rows":100,"n_cols":18,"rows_kept":100,"cut":false,"hidden":false,"merged":[]}
[null,{"$f":"Feuil1!B24","v":0},null,null,null,null,"2012-12-01",{"$f":"SUM(B:B)","v":0},null,null,null,{"$f":"MONTH(G1)","v":12}]
[]
["DATE","MONTANT","N° Bon","Fin Mois","Total Mois","G TOTAL",null,null,null,null,null,"FIN MOID","SOME MOID",null,"DATE AVONCE","MONTENT AVONCE",null,"TOTAL"]
[null,null,null,"2011-12-31",null,{"$f":"B4","v":0},null,null,null,null,null,null,{"$f":"F4","v":0}]
[null,null,1,{"$f":"IF(B5<0,\"\",IF(AND(D4<>\"\",EOMONTH(A4,0)=EOMONTH(A5,0)),\"\",IF(AND(G5<>G6,D4=EOMONTH(A4,0)),EOMONTH(A5,0),IF(G5=G6,\"\",IF(G5=$L$1,EOMONTH($G$1,0),IF(AND(G5<>G6,G5<>H5),EOMONTH(A4,0),\"\"))))))","v":""},null,{"$f":"IF(OR(D5=EOMONTH(A5,0),B5<0),SUM($B$4:B5),\"\")","v":""},{"$f":"IF(A5=\"\",\"\",IF(B5>0,MONTH(A5),\"a\"))","v":""},{"$f":"IF(G5=\"a\",\"a\",\"\")","v":""},{"$f":"IF(J5<>\"\",MONTH(J5),\"\")","v":""},{"$f":"IF(G5=\"a\",A5,\"\")","v":""},{"$f":"IF(G5=\"a\",B5,\"\")","v":""},"2012-01-31",{"$f":"IFERROR(VLOOKUP(L5,D:E,2,0),\"0\")","v":"0"},{"$f":"IF(P5<0,SUM($M$4:M5,P5),SUM($M$4:M5))","v":0},{"$f":"IFERROR(VLOOKUP(MONTH(L5),I:K,2,0),\"\")","v":""},{"$f":"IFERROR(VLOOKUP(MONTH(L5),I:K,3,0),\"\")","v":""},{"$f":"IFERROR(P5+N5,\"\")","v":""},{"$f":"N5","v":0}]
[null,null,{"$f":"IF(A6=\"\",\"\",IF(C5=\"\",C4+1,IF(G6=\"a\",\"\",C5+1)))","v":""},"",{"$f":"IF(G6=G7,\"\",IF(D6=\"\",\"\",SUMIF(G:G,G6,B:B)))","v":""},{"$f":"IF(OR(D6=EOMONTH(A6,0),B6<0),SUM($B$4:B6),\"\")","v":""},{"$f":"IF(A6=\"\",\"\",IF(B6>0,MONTH(A6),\"a\"))","v":""},{"$f":"IF(G6=\"a\",\"a\",\"\")","v":""},{"$f":"IF(J6<>\"\",MONTH(J6),\"\")","v":""},{"$f":"IF(G6=\"a\",A6,\"\")","v":""},{"$f":"IF(G6=\"a\",B6,\"\")","v":""},"2012-02-29",{"$f":"IFERROR(VLOOKUP(L6,D:E,2,0),\"0\")","v":"0"},{"$f":"IF(P6<0,SUM($M$4:M6,P6),SUM($M$4:M6))","v":0},{"$f":"IFERROR(VLOOKUP(MONTH(L6),I:K,2,0),\"\")","v":""},{"$f":"IFERROR(VLOOKUP(MONTH(L6),I:K,3,0),\"\")","v":""},{"$f":"IFERROR(P6+N6,\"\")","v":""},{"$f":"IFERROR(R5+M6+P6,R5+M6)","v":0}]
[null,null,{"$f":"IF(A7=\"\",\"\",IF(C6=\"\",C5+1,IF(G7=\"a\",\"\",C6+1)))","v":""},"","",{"$f":"IF(OR(D7=EOMONTH(A7,0),B7<0),SUM($B$4:B7),\"\")","v":""},"","","","","","2012-03-31","0",{"$f":"IF(P7<0,SUM($M$4:M7,P7),SUM($M$4:M7))","v":0},"","","",{"$f":"IFERROR(R6+M7+P7,R6+M7)","v":0}]
[null,null,"","","",{"$f":"IF(OR(D8=EOMONTH(A8,0),B8<0),SUM($B$4:B8),\"\")","v":""},"","","","","","2012-04-30","0",{"$f":"IF(P8<0,SUM($M$4:M8,P8),SUM($M$4:M8))","v":0},"","","",0]
[null,null,"","","",{"$f":"IF(OR(D9=EOMONTH(A9,0),B9<0),SUM($B$4:B9),\"\")","v":""},"","","","","","2012-05-31","0",{"$f":"IF(P9<0,SUM($M$4:M9,P9),SUM($M$4:M9))","v":0},"","","",0]
[null,null,"","","",{"$f":"IF(OR(D10=EOMONTH(A10,0),B10<0),SUM($B$4:B10),\"\")","v":""},"","","","","","2012-06-30","0",{"$f":"IF(P10<0,SUM($M$4:M10,P10),SUM($M$4:M10))","v":0},"","","",0]
[null,null,"","","",{"$f":"IF(OR(D11=EOMONTH(A11,0),B11<0),SUM($B$4:B11),\"\")","v":""},"","","","","","2012-07-31","0",{"$f":"IF(P11<0,SUM($M$4:M11,P11),SUM($M$4:M11))","v":0},"","","",0]
[null,null,"","","",{"$f":"IF(OR(D12=EOMONTH(A12,0),B12<0),SUM($B$4:B12),\"\")","v":""},"","","","","","2012-08-31","0",{"$f":"IF(P12<0,SUM($M$4:M12,P12),SUM($M$4:M12))","v":0},"","","",0]
[null,null,"","","",{"$f":"IF(OR(D13=EOMONTH(A13,0),B13<0),SUM($B$4:B13),\"\")","v":""},"","","","","","2012-09-30","0",{"$f":"IF(P13<0,SUM($M$4:M13,P13),SUM($M$4:M13))","v":0},"","","",0]
[null,null,"","","",{"$f":"IF(OR(D14=EOMONTH(A14,0),B14<0),SUM($B$4:B14),\"\")","v":""},"","","","","","2012-10-31","0",{"$f":"IF(P14<0,SUM($M$4:M14,P14),SUM($M$4:M14))","v":0},"","","",0]
[null,null,"","","",{"$f":"IF(OR(D15=EOMONTH(A15,0),B15<0),SUM($B$4:B15),\"\")","v":""},"","","","","","2012-11-30","0",{"$f":"IF(P15<0,SUM($M$4:M15,P15),SUM($M$4:M15))","v":0},"","","",0]
[null,null,"","","",{"$f":"IF(OR(D16=EOMONTH(A16,0),B16<0),SUM($B$4:B16),\"\")","v":""},"","","","","","2012-12-31","0",{"$f":"IF(P16<0,SUM($M$4:M16,P16),SUM($M$4:M16))","v":0},"","","",0]
[null,null,"","","",{"$f":"IF(OR(D17=EOMONTH(A17,0),B17<0),SUM($B$4:B17),\"\")","v":""},"","","","","",null,null,null,null,null,null,{"$f":"R16-H1","v":0}]
[null,null,"","","",{"$f":"IF(OR(D18=EOMONTH(A18,0),B18<0),SUM($B$4:B18),\"\")","v":""},"","","","","",{"$f":"IF(D4=EOMONTH(D4,0),1,0)","v":1}]
[null,null,"","","",{"$f":"IF(OR(D19=EOMONTH(A19,0),B19<0),SUM($B$4:B19),\"\")","v":""},"","","","","",{"$f":"IF(B4<0,1,0)","v":0}]
[null,null,"","","",{"$f":"IF(OR(D20=EOMONTH(A20,0),B20<0),SUM($B$4:B20),\"\")","v":""},"","","","",""]
[null,null,"","","",{"$f":"IF(OR(D21=EOMONTH(A21,0),B21<0),SUM($B$4:B21),\"\")","v":""},"","","","",""]
[null,null,"","","",{"$f":"IF(OR(D22=EOMONTH(A22,0),B22<0),SUM($B$4:B22),\"\")","v":""},"","","","","",null,null,null,null,null,null,{"$f":"IFERROR(Q22+O22,\"\")","v":0}]
[null,null,"","","",{"$f":"IF(OR(D23=EOMONTH(A23,0),B23<0),SUM($B$4:B23),\"\")","v":""},"","","","",""]
[null,null,"","","",{"$f":"IF(OR(D24=EOMONTH(A24,0),B24<0),SUM($B$4:B24),\"\")","v":""},"","","","",""]
[null,null,"","","",{"$f":"IF(OR(D25=EOMONTH(A25,0),B25<0),SUM($B$4:B25),\"\")","v":""},"","","","",""]
[null,null,"","","",{"$f":"IF(OR(D26=EOMONTH(A26,0),B26<0),SUM($B$4:B26),\"\")","v":""},"","","","",""]
[null,null,"","","",{"$f":"IF(OR(D27=EOMONTH(A27,0),B27<0),SUM($B$4:B27),\"\")","v":""},"","","","",""]
[null,null,"","","",{"$f":"IF(OR(D28=EOMONTH(A28,0),B28<0),SUM($B$4:B28),\"\")","v":""},"","","","",""]
[null,null,"","","",{"$f":"IF(OR(D29=EOMONTH(A29,0),B29<0),SUM($B$4:B29),\"\")","v":""},"","","","",""]
[null,null,"","","",{"$f":"IF(OR(D30=EOMONTH(A30,0),B30<0),SUM($B$4:B30),\"\")","v":""},"","","","",""]
[null,null,"","","",{"$f":"IF(OR(D31=EOMONTH(A31,0),B31<0),SUM($B$4:B31),\"\")","v":""},"","","","",""]
[null,null,"","","",{"$f":"IF(OR(D32=EOMONTH(A32,0),B32<0),SUM($B$4:B32),\"\")","v":""},"","","","",""]
[null,null,"","","",{"$f":"IF(OR(D33=EOMONTH(A33,0),B33<0),SUM($B$4:B33),\"\")","v":""},"","","","",""]
[null,null,"","","",{"$f":"IF(OR(D34=EOMONTH(A34,0),B34<0),SUM($B$4:B34),\"\")","v":""},"","","","",""]
[null,null,"","","",{"$f":"IF(OR(D35=EOMONTH(A35,0),B35<0),SUM($B$4:B35),\"\")","v":""},"","","","",""]
[null,null,"","","",{"$f":"IF(OR(D36=EOMONTH(A36,0),B36<0),SUM($B$4:B36),\"\")","v":""},"","","","",""]
[null,null,"","","",{"$f":"IF(OR(D37=EOMONTH(A37,0),B37<0),SUM($B$4:B37),\"\")","v":""},"","","","",""]
[null,null,"","","",{"$f":"IF(OR(D38=EOMONTH(A38,0),B38<0),SUM($B$4:B38),\"\")","v":""},"","","","",""]
[null,null,"","","",{"$f":"IF(OR(D39=EOMONTH(A39,0),B39<0),SUM($B$4:B39),\"\")","v":""},"","","","",""]
[null,null,"","","",{"$f":"IF(OR(D40=EOMONTH(A40,0),B40<0),SUM($B$4:B40),\"\")","v":""},"","","","",""]
[null,null,"","","",{"$f":"IF(OR(D41=EOMONTH(A41,0),B41<0),SUM($B$4:B41),\"\")","v":""},"","","","",""]
[null,null,"","","",{"$f":"IF(OR(D42=EOMONTH(A42,0),B42<0),SUM($B$4:B42),\"\")","v":""},"","","","",""]
[null,null,"","","",{"$f":"IF(OR(D43=EOMONTH(A43,0),B43<0),SUM($B$4:B43),\"\")","v":""},"","","","",""]
[null,null,"","","",{"$f":"IF(OR(D44=EOMONTH(A44,0),B44<0),SUM($B$4:B44),\"\")","v":""},"","","","",""]
[null,null,"","","",{"$f":"IF(OR(D45=EOMONTH(A45,0),B45<0),SUM($B$4:B45),\"\")","v":""},"","","","",""]
[null,null,"","","",{"$f":"IF(OR(D46=EOMONTH(A46,0),B46<0),SUM($B$4:B46),\"\")","v":""},"","","","",""]
[null,null,"","","",{"$f":"IF(OR(D47=EOMONTH(A47,0),B47<0),SUM($B$4:B47),\"\")","v":""},"","","","",""]
[null,null,"","","",{"$f":"IF(OR(D48=EOMONTH(A48,0),B48<0),SUM($B$4:B48),\"\")","v":""},"","","","",""]
[null,null,"","","",{"$f":"IF(OR(D49=EOMONTH(A49,0),B49<0),SUM($B$4:B49),\"\")","v":""},"","","","",""]
[null,null,"","","",{"$f":"IF(OR(D50=EOMONTH(A50,0),B50<0),SUM($B$4:B50),\"\")","v":""},"","","","",""]
[null,null,"","","",{"$f":"IF(OR(D51=EOMONTH(A51,0),B51<0),SUM($B$4:B51),\"\")","v":""},"","","","",""]
[null,null,"","","",{"$f":"IF(OR(D52=EOMONTH(A52,0),B52<0),SUM($B$4:B52),\"\")","v":""},"","","","",""]
[null,null,"","","",{"$f":"IF(OR(D53=EOMONTH(A53,0),B53<0),SUM($B$4:B53),\"\")","v":""},"","","","",""]
[null,null,"","","",{"$f":"IF(OR(D54=EOMONTH(A54,0),B54<0),SUM($B$4:B54),\"\")","v":""},"","","","",""]
[null,null,"","","",{"$f":"IF(OR(D55=EOMONTH(A55,0),B55<0),SUM($B$4:B55),\"\")","v":""},"","","","",""]
[null,null,"","","",{"$f":"IF(OR(D56=EOMONTH(A56,0),B56<0),SUM($B$4:B56),\"\")","v":""},"","","","",""]
[null,null,"","","",{"$f":"IF(OR(D57=EOMONTH(A57,0),B57<0),SUM($B$4:B57),\"\")","v":""},"","","","",""]
[null,null,"","","",{"$f":"IF(OR(D58=EOMONTH(A58,0),B58<0),SUM($B$4:B58),\"\")","v":""},"","","","",""]
[null,null,"","","",{"$f":"IF(OR(D59=EOMONTH(A59,0),B59<0),SUM($B$4:B59),\"\")","v":""},"","","","",""]
[null,null,"","","",{"$f":"IF(OR(D60=EOMONTH(A60,0),B60<0),SUM($B$4:B60),\"\")","v":""},"","","","",""]
[null,null,"","","",{"$f":"IF(OR(D61=EOMONTH(A61,0),B61<0),SUM($B$4:B61),\"\")","v":""},"","","","",""]
[null,null,"","","",{"$f":"IF(OR(D62=EOMONTH(A62,0),B62<0),SUM($B$4:B62),\"\")","v":""},"","","","",""]
[null,null,"","","",{"$f":"IF(OR(D63=EOMONTH(A63,0),B63<0),SUM($B$4:B63),\"\")","v":""},"",{"$f":"IF(G63=\"a\",\"a\",\"\")","v":""},"","",""]
[null,null,"","","",{"$f":"IF(OR(D64=EOMONTH(A64,0),B64<0),SUM($B$4:B64),\"\")","v":""},"","","","",""]
[null,null,"","","",{"$f":"IF(OR(D65=EOMONTH(A65,0),B65<0),SUM($B$4:B65),\"\")","v":""},"","","","",""]
[null,null,"","","",{"$f":"IF(OR(D66=EOMONTH(A66,0),B66<0),SUM($B$4:B66),\"\")","v":""},"","","","",""]
[null,null,"","","",{"$f":"IF(OR(D67=EOMONTH(A67,0),B67<0),SUM($B$4:B67),\"\")","v":""},"","","","",""]
[null,null,"","","",{"$f":"IF(OR(D68=EOMONTH(A68,0),B68<0),SUM($B$4:B68),\"\")","v":""},"","","","",""]
[null,null,"",{"$f":"IF(B69<0,\"\",IF(AND(D68<>\"\",EOMONTH(A68,0)=EOMONTH(A69,0)),\"\",IF(AND(G69<>G70,D68=EOMONTH(A68,0)),EOMONTH(A69,0),IF(G69=G70,\"\",IF(G69=$L$1,EOMONTH($G$1,0),IF(AND(G69<>G70,G69<>H69),EOMONTH(A68,0),\"\"))))))","v":""},"",{"$f":"IF(OR(D69=EOMONTH(A69,0),B69<0),SUM($B$4:B69),\"\")","v":""},"","","","",""]
[null,null,"","",{"$f":"IF(G70=G71,\"\",IF(D70=\"\",\"\",SUMIF(G:G,G70,B:B)))","v":""},{"$f":"IF(OR(D70=EOMONTH(A70,0),B70<0),SUM($B$4:B70),\"\")","v":""},{"$f":"IF(A70=\"\",\"\",IF(B70>0,MONTH(A70),\"a\"))","v":""},{"$f":"IF(G70=\"a\",\"a\",\"\")","v":""},{"$f":"IF(J70<>\"\",MONTH(J70),\"\")","v":""},{"$f":"IF(G70=\"a\",A70,\"\")","v":""},{"$f":"IF(G70=\"a\",B70,\"\")","v":""}]
[null,null,{"$f":"IF(A71=\"\",\"\",IF(C70=\"\",C69+1,IF(G71=\"a\",\"\",C70+1)))","v":""},"","",{"$f":"IF(OR(D71=EOMONTH(A71,0),B71<0),SUM($B$4:B71),\"\")","v":""},"","","","",""]
[null,null,"","","",{"$f":"IF(OR(D72=EOMONTH(A72,0),B72<0),SUM($B$4:B72),\"\")","v":""},"","","","",""]
[null,null,"","","",{"$f":"IF(OR(D73=EOMONTH(A73,0),B73<0),SUM($B$4:B73),\"\")","v":""},"","","","",""]
[null,null,"","","",{"$f":"IF(OR(D74=EOMONTH(A74,0),B74<0),SUM($B$4:B74),\"\")","v":""},"","","","",""]
[null,null,"","","",{"$f":"IF(OR(D75=EOMONTH(A75,0),B75<0),SUM($B$4:B75),\"\")","v":""},"","","","",""]
[null,null,"","","",{"$f":"IF(OR(D76=EOMONTH(A76,0),B76<0),SUM($B$4:B76),\"\")","v":""},"","","","",""]
[null,null,"","","",{"$f":"IF(OR(D77=EOMONTH(A77,0),B77<0),SUM($B$4:B77),\"\")","v":""},"","","","",""]
[null,null,"","",{"$f":"IF(G78=G79,\"\",IF(D78=\"\",\"\",SUMIF(G:G,G78,B:B)))","v":""},{"$f":"IF(OR(D78=EOMONTH(A78,0),B78<0),SUM($B$4:B78),\"\")","v":""},"","","","",""]
[null,null,"","",{"$f":"IF(G79=G80,\"\",IF(D79=\"\",\"\",SUMIF(G:G,G79,B:B)))","v":""},{"$f":"IF(OR(D79=EOMONTH(A79,0),B79<0),SUM($B$4:B79),\"\")","v":""},"","","","",""]
[null,null,"","","",{"$f":"IF(OR(D80=EOMONTH(A80,0),B80<0),SUM($B$4:B80),\"\")","v":""},"","","","",""]
[null,null,"","","",{"$f":"IF(OR(D81=EOMONTH(A81,0),B81<0),SUM($B$4:B81),\"\")","v":""},"","","","",""]
[null,null,"","","",{"$f":"IF(OR(D82=EOMONTH(A82,0),B82<0),SUM($B$4:B82),\"\")","v":""},"","","","",""]
[null,null,"","","",{"$f":"IF(OR(D83=EOMONTH(A83,0),B83<0),SUM($B$4:B83),\"\")","v":""},"","","","",""]
[null,null,"","","",{"$f":"IF(OR(D84=EOMONTH(A84,0),B84<0),SUM($B$4:B84),\"\")","v":""},"","","","",""]
[null,null,"","","",{"$f":"IF(OR(D85=EOMONTH(A85,0),B85<0),SUM($B$4:B85),\"\")","v":""},"","","","",""]
[null,null,"","","",{"$f":"IF(OR(D86=EOMONTH(A86,0),B86<0),SUM($B$4:B86),\"\")","v":""},"","","","",""]
[null,null,"","","",{"$f":"IF(OR(D87=EOMONTH(A87,0),B87<0),SUM($B$4:B87),\"\")","v":""},"","","","",""]
[null,null,"","","",{"$f":"IF(OR(D88=EOMONTH(A88,0),B88<0),SUM($B$4:B88),\"\")","v":""},"","","","",""]
[null,null,"","","",{"$f":"IF(OR(D89=EOMONTH(A89,0),B89<0),SUM($B$4:B89),\"\")","v":""},"","","","",""]
[null,null,"","","",{"$f":"IF(OR(D90=EOMONTH(A90,0),B90<0),SUM($B$4:B90),\"\")","v":""},"","","","",""]
[null,null,"","","",{"$f":"IF(OR(D91=EOMONTH(A91,0),B91<0),SUM($B$4:B91),\"\")","v":""},"","","","",""]
[null,null,"","","",{"$f":"IF(OR(D92=EOMONTH(A92,0),B92<0),SUM($B$4:B92),\"\")","v":""},"","","","",""]
[null,null,"","","",{"$f":"IF(OR(D93=EOMONTH(A93,0),B93<0),SUM($B$4:B93),\"\")","v":""},"","","","",""]
[null,null,"","","",{"$f":"IF(OR(D94=EOMONTH(A94,0),B94<0),SUM($B$4:B94),\"\")","v":""},"","","","",""]
[null,null,"","","",{"$f":"IF(OR(D95=EOMONTH(A95,0),B95<0),SUM($B$4:B95),\"\")","v":""},"","","","",""]
[null,null,"","","",{"$f":"IF(OR(D96=EOMONTH(A96,0),B96<0),SUM($B$4:B96),\"\")","v":""},"","","","",""]
[null,null,"","","",{"$f":"IF(OR(D97=EOMONTH(A97,0),B97<0),SUM($B$4:B97),\"\")","v":""},"","","","",""]
[null,null,"","","",{"$f":"IF(OR(D98=EOMONTH(A98,0),B98<0),SUM($B$4:B98),\"\")","v":""},"","","","",""]
[null,null,"","","",{"$f":"IF(OR(D99=EOMONTH(A99,0),B99<0),SUM($B$4:B99),\"\")","v":""},"","","","",""]
[null,null,"","","",{"$f":"IF(OR(D100=EOMONTH(A100,0),B100<0),SUM($B$4:B100),\"\")","v":""},"","","","",""]

{"sheet":"Feuil15","index":14,"n_rows":100,"n_cols":18,"rows_kept":100,"cut":false,"hidden":false,"merged":[]}
[null,{"$f":"Feuil1!B25","v":0},null,null,null,null,"2012-12-01",{"$f":"SUM(B:B)","v":0},null,null,null,{"$f":"MONTH(G1)","v":12}]
[]
["DATE","MONTANT","N° Bon","Fin Mois","Total Mois","G TOTAL",null,null,null,null,null,"FIN MOID","SOME MOID",null,"DATE AVONCE","MONTENT AVONCE",null,"TOTAL"]
[null,null,null,"2011-12-31",null,{"$f":"B4","v":0},null,null,null,null,null,null,{"$f":"F4","v":0}]
[null,null,1,{"$f":"IF(B5<0,\"\",IF(AND(D4<>\"\",EOMONTH(A4,0)=EOMONTH(A5,0)),\"\",IF(AND(G5<>G6,D4=EOMONTH(A4,0)),EOMONTH(A5,0),IF(G5=G6,\"\",IF(G5=$L$1,EOMONTH($G$1,0),IF(AND(G5<>G6,G5<>H5),EOMONTH(A4,0),\"\"))))))","v":""},null,{"$f":"IF(OR(D5=EOMONTH(A5,0),B5<0),SUM($B$4:B5),\"\")","v":""},{"$f":"IF(A5=\"\",\"\",IF(B5>0,MONTH(A5),\"a\"))","v":""},{"$f":"IF(G5=\"a\",\"a\",\"\")","v":""},{"$f":"IF(J5<>\"\",MONTH(J5),\"\")","v":""},{"$f":"IF(G5=\"a\",A5,\"\")","v":""},{"$f":"IF(G5=\"a\",B5,\"\")","v":""},"2012-01-31",{"$f":"IFERROR(VLOOKUP(L5,D:E,2,0),\"0\")","v":"0"},{"$f":"IF(P5<0,SUM($M$4:M5,P5),SUM($M$4:M5))","v":0},{"$f":"IFERROR(VLOOKUP(MONTH(L5),I:K,2,0),\"\")","v":""},{"$f":"IFERROR(VLOOKUP(MONTH(L5),I:K,3,0),\"\")","v":""},{"$f":"IFERROR(P5+N5,\"\")","v":""},{"$f":"N5","v":0}]
[null,null,{"$f":"IF(A6=\"\",\"\",IF(C5=\"\",C4+1,IF(G6=\"a\",\"\",C5+1)))","v":""},"",{"$f":"IF(G6=G7,\"\",IF(D6=\"\",\"\",SUMIF(G:G,G6,B:B)))","v":""},{"$f":"IF(OR(D6=EOMONTH(A6,0),B6<0),SUM($B$4:B6),\"\")","v":""},{"$f":"IF(A6=\"\",\"\",IF(B6>0,MONTH(A6),\"a\"))","v":""},{"$f":"IF(G6=\"a\",\"a\",\"\")","v":""},{"$f":"IF(J6<>\"\",MONTH(J6),\"\")","v":""},{"$f":"IF(G6=\"a\",A6,\"\")","v":""},{"$f":"IF(G6=\"a\",B6,\"\")","v":""},"2012-02-29",{"$f":"IFERROR(VLOOKUP(L6,D:E,2,0),\"0\")","v":"0"},{"$f":"IF(P6<0,SUM($M$4:M6,P6),SUM($M$4:M6))","v":0},{"$f":"IFERROR(VLOOKUP(MONTH(L6),I:K,2,0),\"\")","v":""},{"$f":"IFERROR(VLOOKUP(MONTH(L6),I:K,3,0),\"\")","v":""},{"$f":"IFERROR(P6+N6,\"\")","v":""},{"$f":"IFERROR(R5+M6+P6,R5+M6)","v":0}]
[null,null,{"$f":"IF(A7=\"\",\"\",IF(C6=\"\",C5+1,IF(G7=\"a\",\"\",C6+1)))","v":""},"","",{"$f":"IF(OR(D7=EOMONTH(A7,0),B7<0),SUM($B$4:B7),\"\")","v":""},"","","","","","2012-03-31","0",{"$f":"IF(P7<0,SUM($M$4:M7,P7),SUM($M$4:M7))","v":0},"","","",{"$f":"IFERROR(R6+M7+P7,R6+M7)","v":0}]
[null,null,"","","",{"$f":"IF(OR(D8=EOMONTH(A8,0),B8<0),SUM($B$4:B8),\"\")","v":""},"","","","","","2012-04-30","0",{"$f":"IF(P8<0,SUM($M$4:M8,P8),SUM($M$4:M8))","v":0},"","","",0]
[null,null,"","","",{"$f":"IF(OR(D9=EOMONTH(A9,0),B9<0),SUM($B$4:B9),\"\")","v":""},"","","","","","2012-05-31","0",{"$f":"IF(P9<0,SUM($M$4:M9,P9),SUM($M$4:M9))","v":0},"","","",0]
[null,null,"","","",{"$f":"IF(OR(D10=EOMONTH(A10,0),B10<0),SUM($B$4:B10),\"\")","v":""},"","","","","","2012-06-30","0",{"$f":"IF(P10<0,SUM($M$4:M10,P10),SUM($M$4:M10))","v":0},"","","",0]
[null,null,"","","",{"$f":"IF(OR(D11=EOMONTH(A11,0),B11<0),SUM($B$4:B11),\"\")","v":""},"","","","","","2012-07-31","0",{"$f":"IF(P11<0,SUM($M$4:M11,P11),SUM($M$4:M11))","v":0},"","","",0]
[null,null,"","","",{"$f":"IF(OR(D12=EOMONTH(A12,0),B12<0),SUM($B$4:B12),\"\")","v":""},"","","","","","2012-08-31","0",{"$f":"IF(P12<0,SUM($M$4:M12,P12),SUM($M$4:M12))","v":0},"","","",0]
[null,null,"","","",{"$f":"IF(OR(D13=EOMONTH(A13,0),B13<0),SUM($B$4:B13),\"\")","v":""},"","","","","","2012-09-30","0",{"$f":"IF(P13<0,SUM($M$4:M13,P13),SUM($M$4:M13))","v":0},"","","",0]
[null,null,"","","",{"$f":"IF(OR(D14=EOMONTH(A14,0),B14<0),SUM($B$4:B14),\"\")","v":""},"","","","","","2012-10-31","0",{"$f":"IF(P14<0,SUM($M$4:M14,P14),SUM($M$4:M14))","v":0},"","","",0]
[null,null,"","","",{"$f":"IF(OR(D15=EOMONTH(A15,0),B15<0),SUM($B$4:B15),\"\")","v":""},"","","","","","2012-11-30","0",{"$f":"IF(P15<0,SUM($M$4:M15,P15),SUM($M$4:M15))","v":0},"","","",0]
[null,null,"","","",{"$f":"IF(OR(D16=EOMONTH(A16,0),B16<0),SUM($B$4:B16),\"\")","v":""},"","","","","","2012-12-31","0",{"$f":"IF(P16<0,SUM($M$4:M16,P16),SUM($M$4:M16))","v":0},"","","",0]
[null,null,"","","",{"$f":"IF(OR(D17=EOMONTH(A17,0),B17<0),SUM($B$4:B17),\"\")","v":""},"","","","","",null,null,null,null,null,null,{"$f":"R16-H1","v":0}]
[null,null,"","","",{"$f":"IF(OR(D18=EOMONTH(A18,0),B18<0),SUM($B$4:B18),\"\")","v":""},"","","","","",{"$f":"IF(D4=EOMONTH(D4,0),1,0)","v":1}]
[null,null,"","","",{"$f":"IF(OR(D19=EOMONTH(A19,0),B19<0),SUM($B$4:B19),\"\")","v":""},"","","","","",{"$f":"IF(B4<0,1,0)","v":0}]
[null,null,"","","",{"$f":"IF(OR(D20=EOMONTH(A20,0),B20<0),SUM($B$4:B20),\"\")","v":""},"","","","",""]
[null,null,"","","",{"$f":"IF(OR(D21=EOMONTH(A21,0),B21<0),SUM($B$4:B21),\"\")","v":""},"","","","",""]
[null,null,"","","",{"$f":"IF(OR(D22=EOMONTH(A22,0),B22<0),SUM($B$4:B22),\"\")","v":""},"","","","","",null,null,null,null,null,null,{"$f":"IFERROR(Q22+O22,\"\")","v":0}]
[null,null,"","","",{"$f":"IF(OR(D23=EOMONTH(A23,0),B23<0),SUM($B$4:B23),\"\")","v":""},"","","","",""]
[null,null,"","","",{"$f":"IF(OR(D24=EOMONTH(A24,0),B24<0),SUM($B$4:B24),\"\")","v":""},"","","","",""]
[null,null,"","","",{"$f":"IF(OR(D25=EOMONTH(A25,0),B25<0),SUM($B$4:B25),\"\")","v":""},"","","","",""]
[null,null,"","","",{"$f":"IF(OR(D26=EOMONTH(A26,0),B26<0),SUM($B$4:B26),\"\")","v":""},"","","","",""]
[null,null,"","","",{"$f":"IF(OR(D27=EOMONTH(A27,0),B27<0),SUM($B$4:B27),\"\")","v":""},"","","","",""]
[null,null,"","","",{"$f":"IF(OR(D28=EOMONTH(A28,0),B28<0),SUM($B$4:B28),\"\")","v":""},"","","","",""]
[null,null,"","","",{"$f":"IF(OR(D29=EOMONTH(A29,0),B29<0),SUM($B$4:B29),\"\")","v":""},"","","","",""]
[null,null,"","","",{"$f":"IF(OR(D30=EOMONTH(A30,0),B30<0),SUM($B$4:B30),\"\")","v":""},"","","","",""]
[null,null,"","","",{"$f":"IF(OR(D31=EOMONTH(A31,0),B31<0),SUM($B$4:B31),\"\")","v":""},"","","","",""]
[null,null,"","","",{"$f":"IF(OR(D32=EOMONTH(A32,0),B32<0),SUM($B$4:B32),\"\")","v":""},"","","","",""]
[null,null,"","","",{"$f":"IF(OR(D33=EOMONTH(A33,0),B33<0),SUM($B$4:B33),\"\")","v":""},"","","","",""]
[null,null,"","","",{"$f":"IF(OR(D34=EOMONTH(A34,0),B34<0),SUM($B$4:B34),\"\")","v":""},"","","","",""]
[null,null,"","","",{"$f":"IF(OR(D35=EOMONTH(A35,0),B35<0),SUM($B$4:B35),\"\")","v":""},"","","","",""]
[null,null,"","","",{"$f":"IF(OR(D36=EOMONTH(A36,0),B36<0),SUM($B$4:B36),\"\")","v":""},"","","","",""]
[null,null,"","","",{"$f":"IF(OR(D37=EOMONTH(A37,0),B37<0),SUM($B$4:B37),\"\")","v":""},"","","","",""]
[null,null,"","","",{"$f":"IF(OR(D38=EOMONTH(A38,0),B38<0),SUM($B$4:B38),\"\")","v":""},"","","","",""]
[null,null,"","","",{"$f":"IF(OR(D39=EOMONTH(A39,0),B39<0),SUM($B$4:B39),\"\")","v":""},"","","","",""]
[null,null,"","","",{"$f":"IF(OR(D40=EOMONTH(A40,0),B40<0),SUM($B$4:B40),\"\")","v":""},"","","","",""]
[null,null,"","","",{"$f":"IF(OR(D41=EOMONTH(A41,0),B41<0),SUM($B$4:B41),\"\")","v":""},"","","","",""]
[null,null,"","","",{"$f":"IF(OR(D42=EOMONTH(A42,0),B42<0),SUM($B$4:B42),\"\")","v":""},"","","","",""]
[null,null,"","","",{"$f":"IF(OR(D43=EOMONTH(A43,0),B43<0),SUM($B$4:B43),\"\")","v":""},"","","","",""]
[null,null,"","","",{"$f":"IF(OR(D44=EOMONTH(A44,0),B44<0),SUM($B$4:B44),\"\")","v":""},"","","","",""]
[null,null,"","","",{"$f":"IF(OR(D45=EOMONTH(A45,0),B45<0),SUM($B$4:B45),\"\")","v":""},"","","","",""]
[null,null,"","","",{"$f":"IF(OR(D46=EOMONTH(A46,0),B46<0),SUM($B$4:B46),\"\")","v":""},"","","","",""]
[null,null,"","","",{"$f":"IF(OR(D47=EOMONTH(A47,0),B47<0),SUM($B$4:B47),\"\")","v":""},"","","","",""]
[null,null,"","","",{"$f":"IF(OR(D48=EOMONTH(A48,0),B48<0),SUM($B$4:B48),\"\")","v":""},"","","","",""]
[null,null,"","","",{"$f":"IF(OR(D49=EOMONTH(A49,0),B49<0),SUM($B$4:B49),\"\")","v":""},"","","","",""]
[null,null,"","","",{"$f":"IF(OR(D50=EOMONTH(A50,0),B50<0),SUM($B$4:B50),\"\")","v":""},"","","","",""]
[null,null,"","","",{"$f":"IF(OR(D51=EOMONTH(A51,0),B51<0),SUM($B$4:B51),\"\")","v":""},"","","","",""]
[null,null,"","","",{"$f":"IF(OR(D52=EOMONTH(A52,0),B52<0),SUM($B$4:B52),\"\")","v":""},"","","","",""]
[null,null,"","","",{"$f":"IF(OR(D53=EOMONTH(A53,0),B53<0),SUM($B$4:B53),\"\")","v":""},"","","","",""]
[null,null,"","","",{"$f":"IF(OR(D54=EOMONTH(A54,0),B54<0),SUM($B$4:B54),\"\")","v":""},"","","","",""]
[null,null,"","","",{"$f":"IF(OR(D55=EOMONTH(A55,0),B55<0),SUM($B$4:B55),\"\")","v":""},"","","","",""]
[null,null,"","","",{"$f":"IF(OR(D56=EOMONTH(A56,0),B56<0),SUM($B$4:B56),\"\")","v":""},"","","","",""]
[null,null,"","","",{"$f":"IF(OR(D57=EOMONTH(A57,0),B57<0),SUM($B$4:B57),\"\")","v":""},"","","","",""]
[null,null,"","","",{"$f":"IF(OR(D58=EOMONTH(A58,0),B58<0),SUM($B$4:B58),\"\")","v":""},"","","","",""]
[null,null,"","","",{"$f":"IF(OR(D59=EOMONTH(A59,0),B59<0),SUM($B$4:B59),\"\")","v":""},"","","","",""]
[null,null,"","","",{"$f":"IF(OR(D60=EOMONTH(A60,0),B60<0),SUM($B$4:B60),\"\")","v":""},"","","","",""]
[null,null,"","","",{"$f":"IF(OR(D61=EOMONTH(A61,0),B61<0),SUM($B$4:B61),\"\")","v":""},"","","","",""]
[null,null,"","","",{"$f":"IF(OR(D62=EOMONTH(A62,0),B62<0),SUM($B$4:B62),\"\")","v":""},"","","","",""]
[null,null,"","","",{"$f":"IF(OR(D63=EOMONTH(A63,0),B63<0),SUM($B$4:B63),\"\")","v":""},"",{"$f":"IF(G63=\"a\",\"a\",\"\")","v":""},"","",""]
[null,null,"","","",{"$f":"IF(OR(D64=EOMONTH(A64,0),B64<0),SUM($B$4:B64),\"\")","v":""},"","","","",""]
[null,null,"","","",{"$f":"IF(OR(D65=EOMONTH(A65,0),B65<0),SUM($B$4:B65),\"\")","v":""},"","","","",""]
[null,null,"","","",{"$f":"IF(OR(D66=EOMONTH(A66,0),B66<0),SUM($B$4:B66),\"\")","v":""},"","","","",""]
[null,null,"","","",{"$f":"IF(OR(D67=EOMONTH(A67,0),B67<0),SUM($B$4:B67),\"\")","v":""},"","","","",""]
[null,null,"","","",{"$f":"IF(OR(D68=EOMONTH(A68,0),B68<0),SUM($B$4:B68),\"\")","v":""},"","","","",""]
[null,null,"",{"$f":"IF(B69<0,\"\",IF(AND(D68<>\"\",EOMONTH(A68,0)=EOMONTH(A69,0)),\"\",IF(AND(G69<>G70,D68=EOMONTH(A68,0)),EOMONTH(A69,0),IF(G69=G70,\"\",IF(G69=$L$1,EOMONTH($G$1,0),IF(AND(G69<>G70,G69<>H69),EOMONTH(A68,0),\"\"))))))","v":""},"",{"$f":"IF(OR(D69=EOMONTH(A69,0),B69<0),SUM($B$4:B69),\"\")","v":""},"","","","",""]
[null,null,"","",{"$f":"IF(G70=G71,\"\",IF(D70=\"\",\"\",SUMIF(G:G,G70,B:B)))","v":""},{"$f":"IF(OR(D70=EOMONTH(A70,0),B70<0),SUM($B$4:B70),\"\")","v":""},{"$f":"IF(A70=\"\",\"\",IF(B70>0,MONTH(A70),\"a\"))","v":""},{"$f":"IF(G70=\"a\",\"a\",\"\")","v":""},{"$f":"IF(J70<>\"\",MONTH(J70),\"\")","v":""},{"$f":"IF(G70=\"a\",A70,\"\")","v":""},{"$f":"IF(G70=\"a\",B70,\"\")","v":""}]
[null,null,{"$f":"IF(A71=\"\",\"\",IF(C70=\"\",C69+1,IF(G71=\"a\",\"\",C70+1)))","v":""},"","",{"$f":"IF(OR(D71=EOMONTH(A71,0),B71<0),SUM($B$4:B71),\"\")","v":""},"","","","",""]
[null,null,"","","",{"$f":"IF(OR(D72=EOMONTH(A72,0),B72<0),SUM($B$4:B72),\"\")","v":""},"","","","",""]
[null,null,"","","",{"$f":"IF(OR(D73=EOMONTH(A73,0),B73<0),SUM($B$4:B73),\"\")","v":""},"","","","",""]
[null,null,"","","",{"$f":"IF(OR(D74=EOMONTH(A74,0),B74<0),SUM($B$4:B74),\"\")","v":""},"","","","",""]
[null,null,"","","",{"$f":"IF(OR(D75=EOMONTH(A75,0),B75<0),SUM($B$4:B75),\"\")","v":""},"","","","",""]
[null,null,"","","",{"$f":"IF(OR(D76=EOMONTH(A76,0),B76<0),SUM($B$4:B76),\"\")","v":""},"","","","",""]
[null,null,"","","",{"$f":"IF(OR(D77=EOMONTH(A77,0),B77<0),SUM($B$4:B77),\"\")","v":""},"","","","",""]
[null,null,"","",{"$f":"IF(G78=G79,\"\",IF(D78=\"\",\"\",SUMIF(G:G,G78,B:B)))","v":""},{"$f":"IF(OR(D78=EOMONTH(A78,0),B78<0),SUM($B$4:B78),\"\")","v":""},"","","","",""]
[null,null,"","",{"$f":"IF(G79=G80,\"\",IF(D79=\"\",\"\",SUMIF(G:G,G79,B:B)))","v":""},{"$f":"IF(OR(D79=EOMONTH(A79,0),B79<0),SUM($B$4:B79),\"\")","v":""},"","","","",""]
[null,null,"","","",{"$f":"IF(OR(D80=EOMONTH(A80,0),B80<0),SUM($B$4:B80),\"\")","v":""},"","","","",""]
[null,null,"","","",{"$f":"IF(OR(D81=EOMONTH(A81,0),B81<0),SUM($B$4:B81),\"\")","v":""},"","","","",""]
[null,null,"","","",{"$f":"IF(OR(D82=EOMONTH(A82,0),B82<0),SUM($B$4:B82),\"\")","v":""},"","","","",""]
[null,null,"","","",{"$f":"IF(OR(D83=EOMONTH(A83,0),B83<0),SUM($B$4:B83),\"\")","v":""},"","","","",""]
[null,null,"","","",{"$f":"IF(OR(D84=EOMONTH(A84,0),B84<0),SUM($B$4:B84),\"\")","v":""},"","","","",""]
[null,null,"","","",{"$f":"IF(OR(D85=EOMONTH(A85,0),B85<0),SUM($B$4:B85),\"\")","v":""},"","","","",""]
[null,null,"","","",{"$f":"IF(OR(D86=EOMONTH(A86,0),B86<0),SUM($B$4:B86),\"\")","v":""},"","","","",""]
[null,null,"","","",{"$f":"IF(OR(D87=EOMONTH(A87,0),B87<0),SUM($B$4:B87),\"\")","v":""},"","","","",""]
[null,null,"","","",{"$f":"IF(OR(D88=EOMONTH(A88,0),B88<0),SUM($B$4:B88),\"\")","v":""},"","","","",""]
[null,null,"","","",{"$f":"IF(OR(D89=EOMONTH(A89,0),B89<0),SUM($B$4:B89),\"\")","v":""},"","","","",""]
[null,null,"","","",{"$f":"IF(OR(D90=EOMONTH(A90,0),B90<0),SUM($B$4:B90),\"\")","v":""},"","","","",""]
[null,null,"","","",{"$f":"IF(OR(D91=EOMONTH(A91,0),B91<0),SUM($B$4:B91),\"\")","v":""},"","","","",""]
[null,null,"","","",{"$f":"IF(OR(D92=EOMONTH(A92,0),B92<0),SUM($B$4:B92),\"\")","v":""},"","","","",""]
[null,null,"","","",{"$f":"IF(OR(D93=EOMONTH(A93,0),B93<0),SUM($B$4:B93),\"\")","v":""},"","","","",""]
[null,null,"","","",{"$f":"IF(OR(D94=EOMONTH(A94,0),B94<0),SUM($B$4:B94),\"\")","v":""},"","","","",""]
[null,null,"","","",{"$f":"IF(OR(D95=EOMONTH(A95,0),B95<0),SUM($B$4:B95),\"\")","v":""},"","","","",""]
[null,null,"","","",{"$f":"IF(OR(D96=EOMONTH(A96,0),B96<0),SUM($B$4:B96),\"\")","v":""},"","","","",""]
[null,null,"","","",{"$f":"IF(OR(D97=EOMONTH(A97,0),B97<0),SUM($B$4:B97),\"\")","v":""},"","","","",""]
[null,null,"","","",{"$f":"IF(OR(D98=EOMONTH(A98,0),B98<0),SUM($B$4:B98),\"\")","v":""},"","","","",""]
[null,null,"","","",{"$f":"IF(OR(D99=EOMONTH(A99,0),B99<0),SUM($B$4:B99),\"\")","v":""},"","","","",""]
[null,null,"","","",{"$f":"IF(OR(D100=EOMONTH(A100,0),B100<0),SUM($B$4:B100),\"\")","v":""},"","","","",""]

{"sheet":"Feuil16","index":15,"n_rows":100,"n_cols":18,"rows_kept":100,"cut":false,"hidden":false,"merged":[]}
[null,{"$f":"Feuil1!B26","v":0},null,null,null,null,"2012-12-01",{"$f":"SUM(B:B)","v":0},null,null,null,{"$f":"MONTH(G1)","v":12}]
[]
["DATE","MONTANT","N° Bon","Fin Mois","Total Mois","G TOTAL",null,null,null,null,null,"FIN MOID","SOME MOID",null,"DATE AVONCE","MONTENT AVONCE",null,"TOTAL"]
[null,null,null,"2011-12-31",null,{"$f":"B4","v":0},null,null,null,null,null,null,{"$f":"F4","v":0}]
[null,null,1,{"$f":"IF(B5<0,\"\",IF(AND(D4<>\"\",EOMONTH(A4,0)=EOMONTH(A5,0)),\"\",IF(AND(G5<>G6,D4=EOMONTH(A4,0)),EOMONTH(A5,0),IF(G5=G6,\"\",IF(G5=$L$1,EOMONTH($G$1,0),IF(AND(G5<>G6,G5<>H5),EOMONTH(A4,0),\"\"))))))","v":""},null,{"$f":"IF(OR(D5=EOMONTH(A5,0),B5<0),SUM($B$4:B5),\"\")","v":""},{"$f":"IF(A5=\"\",\"\",IF(B5>0,MONTH(A5),\"a\"))","v":""},{"$f":"IF(G5=\"a\",\"a\",\"\")","v":""},{"$f":"IF(J5<>\"\",MONTH(J5),\"\")","v":""},{"$f":"IF(G5=\"a\",A5,\"\")","v":""},{"$f":"IF(G5=\"a\",B5,\"\")","v":""},"2012-01-31",{"$f":"IFERROR(VLOOKUP(L5,D:E,2,0),\"0\")","v":"0"},{"$f":"IF(P5<0,SUM($M$4:M5,P5),SUM($M$4:M5))","v":0},{"$f":"IFERROR(VLOOKUP(MONTH(L5),I:K,2,0),\"\")","v":""},{"$f":"IFERROR(VLOOKUP(MONTH(L5),I:K,3,0),\"\")","v":""},{"$f":"IFERROR(P5+N5,\"\")","v":""},{"$f":"N5","v":0}]
[null,null,{"$f":"IF(A6=\"\",\"\",IF(C5=\"\",C4+1,IF(G6=\"a\",\"\",C5+1)))","v":""},"",{"$f":"IF(G6=G7,\"\",IF(D6=\"\",\"\",SUMIF(G:G,G6,B:B)))","v":""},{"$f":"IF(OR(D6=EOMONTH(A6,0),B6<0),SUM($B$4:B6),\"\")","v":""},{"$f":"IF(A6=\"\",\"\",IF(B6>0,MONTH(A6),\"a\"))","v":""},{"$f":"IF(G6=\"a\",\"a\",\"\")","v":""},{"$f":"IF(J6<>\"\",MONTH(J6),\"\")","v":""},{"$f":"IF(G6=\"a\",A6,\"\")","v":""},{"$f":"IF(G6=\"a\",B6,\"\")","v":""},"2012-02-29",{"$f":"IFERROR(VLOOKUP(L6,D:E,2,0),\"0\")","v":"0"},{"$f":"IF(P6<0,SUM($M$4:M6,P6),SUM($M$4:M6))","v":0},{"$f":"IFERROR(VLOOKUP(MONTH(L6),I:K,2,0),\"\")","v":""},{"$f":"IFERROR(VLOOKUP(MONTH(L6),I:K,3,0),\"\")","v":""},{"$f":"IFERROR(P6+N6,\"\")","v":""},{"$f":"IFERROR(R5+M6+P6,R5+M6)","v":0}]
[null,null,{"$f":"IF(A7=\"\",\"\",IF(C6=\"\",C5+1,IF(G7=\"a\",\"\",C6+1)))","v":""},"","",{"$f":"IF(OR(D7=EOMONTH(A7,0),B7<0),SUM($B$4:B7),\"\")","v":""},"","","","","","2012-03-31","0",{"$f":"IF(P7<0,SUM($M$4:M7,P7),SUM($M$4:M7))","v":0},"","","",{"$f":"IFERROR(R6+M7+P7,R6+M7)","v":0}]
[null,null,"","","",{"$f":"IF(OR(D8=EOMONTH(A8,0),B8<0),SUM($B$4:B8),\"\")","v":""},"","","","","","2012-04-30","0",{"$f":"IF(P8<0,SUM($M$4:M8,P8),SUM($M$4:M8))","v":0},"","","",0]
[null,null,"","","",{"$f":"IF(OR(D9=EOMONTH(A9,0),B9<0),SUM($B$4:B9),\"\")","v":""},"","","","","","2012-05-31","0",{"$f":"IF(P9<0,SUM($M$4:M9,P9),SUM($M$4:M9))","v":0},"","","",0]
[null,null,"","","",{"$f":"IF(OR(D10=EOMONTH(A10,0),B10<0),SUM($B$4:B10),\"\")","v":""},"","","","","","2012-06-30","0",{"$f":"IF(P10<0,SUM($M$4:M10,P10),SUM($M$4:M10))","v":0},"","","",0]
[null,null,"","","",{"$f":"IF(OR(D11=EOMONTH(A11,0),B11<0),SUM($B$4:B11),\"\")","v":""},"","","","","","2012-07-31","0",{"$f":"IF(P11<0,SUM($M$4:M11,P11),SUM($M$4:M11))","v":0},"","","",0]
[null,null,"","","",{"$f":"IF(OR(D12=EOMONTH(A12,0),B12<0),SUM($B$4:B12),\"\")","v":""},"","","","","","2012-08-31","0",{"$f":"IF(P12<0,SUM($M$4:M12,P12),SUM($M$4:M12))","v":0},"","","",0]
[null,null,"","","",{"$f":"IF(OR(D13=EOMONTH(A13,0),B13<0),SUM($B$4:B13),\"\")","v":""},"","","","","","2012-09-30","0",{"$f":"IF(P13<0,SUM($M$4:M13,P13),SUM($M$4:M13))","v":0},"","","",0]
[null,null,"","","",{"$f":"IF(OR(D14=EOMONTH(A14,0),B14<0),SUM($B$4:B14),\"\")","v":""},"","","","","","2012-10-31","0",{"$f":"IF(P14<0,SUM($M$4:M14,P14),SUM($M$4:M14))","v":0},"","","",0]
[null,null,"","","",{"$f":"IF(OR(D15=EOMONTH(A15,0),B15<0),SUM($B$4:B15),\"\")","v":""},"","","","","","2012-11-30","0",{"$f":"IF(P15<0,SUM($M$4:M15,P15),SUM($M$4:M15))","v":0},"","","",0]
[null,null,"","","",{"$f":"IF(OR(D16=EOMONTH(A16,0),B16<0),SUM($B$4:B16),\"\")","v":""},"","","","","","2012-12-31","0",{"$f":"IF(P16<0,SUM($M$4:M16,P16),SUM($M$4:M16))","v":0},"","","",0]
[null,null,"","","",{"$f":"IF(OR(D17=EOMONTH(A17,0),B17<0),SUM($B$4:B17),\"\")","v":""},"","","","","",null,null,null,null,null,null,{"$f":"R16-H1","v":0}]
[null,null,"","","",{"$f":"IF(OR(D18=EOMONTH(A18,0),B18<0),SUM($B$4:B18),\"\")","v":""},"","","","","",{"$f":"IF(D4=EOMONTH(D4,0),1,0)","v":1}]
[null,null,"","","",{"$f":"IF(OR(D19=EOMONTH(A19,0),B19<0),SUM($B$4:B19),\"\")","v":""},"","","","","",{"$f":"IF(B4<0,1,0)","v":0}]
[null,null,"","","",{"$f":"IF(OR(D20=EOMONTH(A20,0),B20<0),SUM($B$4:B20),\"\")","v":""},"","","","",""]
[null,null,"","","",{"$f":"IF(OR(D21=EOMONTH(A21,0),B21<0),SUM($B$4:B21),\"\")","v":""},"","","","",""]
[null,null,"","","",{"$f":"IF(OR(D22=EOMONTH(A22,0),B22<0),SUM($B$4:B22),\"\")","v":""},"","","","","",null,null,null,null,null,null,{"$f":"IFERROR(Q22+O22,\"\")","v":0}]
[null,null,"","","",{"$f":"IF(OR(D23=EOMONTH(A23,0),B23<0),SUM($B$4:B23),\"\")","v":""},"","","","",""]
[null,null,"","","",{"$f":"IF(OR(D24=EOMONTH(A24,0),B24<0),SUM($B$4:B24),\"\")","v":""},"","","","",""]
[null,null,"","","",{"$f":"IF(OR(D25=EOMONTH(A25,0),B25<0),SUM($B$4:B25),\"\")","v":""},"","","","",""]
[null,null,"","","",{"$f":"IF(OR(D26=EOMONTH(A26,0),B26<0),SUM($B$4:B26),\"\")","v":""},"","","","",""]
[null,null,"","","",{"$f":"IF(OR(D27=EOMONTH(A27,0),B27<0),SUM($B$4:B27),\"\")","v":""},"","","","",""]
[null,null,"","","",{"$f":"IF(OR(D28=EOMONTH(A28,0),B28<0),SUM($B$4:B28),\"\")","v":""},"","","","",""]
[null,null,"","","",{"$f":"IF(OR(D29=EOMONTH(A29,0),B29<0),SUM($B$4:B29),\"\")","v":""},"","","","",""]
[null,null,"","","",{"$f":"IF(OR(D30=EOMONTH(A30,0),B30<0),SUM($B$4:B30),\"\")","v":""},"","","","",""]
[null,null,"","","",{"$f":"IF(OR(D31=EOMONTH(A31,0),B31<0),SUM($B$4:B31),\"\")","v":""},"","","","",""]
[null,null,"","","",{"$f":"IF(OR(D32=EOMONTH(A32,0),B32<0),SUM($B$4:B32),\"\")","v":""},"","","","",""]
[null,null,"","","",{"$f":"IF(OR(D33=EOMONTH(A33,0),B33<0),SUM($B$4:B33),\"\")","v":""},"","","","",""]
[null,null,"","","",{"$f":"IF(OR(D34=EOMONTH(A34,0),B34<0),SUM($B$4:B34),\"\")","v":""},"","","","",""]
[null,null,"","","",{"$f":"IF(OR(D35=EOMONTH(A35,0),B35<0),SUM($B$4:B35),\"\")","v":""},"","","","",""]
[null,null,"","","",{"$f":"IF(OR(D36=EOMONTH(A36,0),B36<0),SUM($B$4:B36),\"\")","v":""},"","","","",""]
[null,null,"","","",{"$f":"IF(OR(D37=EOMONTH(A37,0),B37<0),SUM($B$4:B37),\"\")","v":""},"","","","",""]
[null,null,"","","",{"$f":"IF(OR(D38=EOMONTH(A38,0),B38<0),SUM($B$4:B38),\"\")","v":""},"","","","",""]
[null,null,"","","",{"$f":"IF(OR(D39=EOMONTH(A39,0),B39<0),SUM($B$4:B39),\"\")","v":""},"","","","",""]
[null,null,"","","",{"$f":"IF(OR(D40=EOMONTH(A40,0),B40<0),SUM($B$4:B40),\"\")","v":""},"","","","",""]
[null,null,"","","",{"$f":"IF(OR(D41=EOMONTH(A41,0),B41<0),SUM($B$4:B41),\"\")","v":""},"","","","",""]
[null,null,"","","",{"$f":"IF(OR(D42=EOMONTH(A42,0),B42<0),SUM($B$4:B42),\"\")","v":""},"","","","",""]
[null,null,"","","",{"$f":"IF(OR(D43=EOMONTH(A43,0),B43<0),SUM($B$4:B43),\"\")","v":""},"","","","",""]
[null,null,"","","",{"$f":"IF(OR(D44=EOMONTH(A44,0),B44<0),SUM($B$4:B44),\"\")","v":""},"","","","",""]
[null,null,"","","",{"$f":"IF(OR(D45=EOMONTH(A45,0),B45<0),SUM($B$4:B45),\"\")","v":""},"","","","",""]
[null,null,"","","",{"$f":"IF(OR(D46=EOMONTH(A46,0),B46<0),SUM($B$4:B46),\"\")","v":""},"","","","",""]
[null,null,"","","",{"$f":"IF(OR(D47=EOMONTH(A47,0),B47<0),SUM($B$4:B47),\"\")","v":""},"","","","",""]
[null,null,"","","",{"$f":"IF(OR(D48=EOMONTH(A48,0),B48<0),SUM($B$4:B48),\"\")","v":""},"","","","",""]
[null,null,"","","",{"$f":"IF(OR(D49=EOMONTH(A49,0),B49<0),SUM($B$4:B49),\"\")","v":""},"","","","",""]
[null,null,"","","",{"$f":"IF(OR(D50=EOMONTH(A50,0),B50<0),SUM($B$4:B50),\"\")","v":""},"","","","",""]
[null,null,"","","",{"$f":"IF(OR(D51=EOMONTH(A51,0),B51<0),SUM($B$4:B51),\"\")","v":""},"","","","",""]
[null,null,"","","",{"$f":"IF(OR(D52=EOMONTH(A52,0),B52<0),SUM($B$4:B52),\"\")","v":""},"","","","",""]
[null,null,"","","",{"$f":"IF(OR(D53=EOMONTH(A53,0),B53<0),SUM($B$4:B53),\"\")","v":""},"","","","",""]
[null,null,"","","",{"$f":"IF(OR(D54=EOMONTH(A54,0),B54<0),SUM($B$4:B54),\"\")","v":""},"","","","",""]
[null,null,"","","",{"$f":"IF(OR(D55=EOMONTH(A55,0),B55<0),SUM($B$4:B55),\"\")","v":""},"","","","",""]
[null,null,"","","",{"$f":"IF(OR(D56=EOMONTH(A56,0),B56<0),SUM($B$4:B56),\"\")","v":""},"","","","",""]
[null,null,"","","",{"$f":"IF(OR(D57=EOMONTH(A57,0),B57<0),SUM($B$4:B57),\"\")","v":""},"","","","",""]
[null,null,"","","",{"$f":"IF(OR(D58=EOMONTH(A58,0),B58<0),SUM($B$4:B58),\"\")","v":""},"","","","",""]
[null,null,"","","",{"$f":"IF(OR(D59=EOMONTH(A59,0),B59<0),SUM($B$4:B59),\"\")","v":""},"","","","",""]
[null,null,"","","",{"$f":"IF(OR(D60=EOMONTH(A60,0),B60<0),SUM($B$4:B60),\"\")","v":""},"","","","",""]
[null,null,"","","",{"$f":"IF(OR(D61=EOMONTH(A61,0),B61<0),SUM($B$4:B61),\"\")","v":""},"","","","",""]
[null,null,"","","",{"$f":"IF(OR(D62=EOMONTH(A62,0),B62<0),SUM($B$4:B62),\"\")","v":""},"","","","",""]
[null,null,"","","",{"$f":"IF(OR(D63=EOMONTH(A63,0),B63<0),SUM($B$4:B63),\"\")","v":""},"",{"$f":"IF(G63=\"a\",\"a\",\"\")","v":""},"","",""]
[null,null,"","","",{"$f":"IF(OR(D64=EOMONTH(A64,0),B64<0),SUM($B$4:B64),\"\")","v":""},"","","","",""]
[null,null,"","","",{"$f":"IF(OR(D65=EOMONTH(A65,0),B65<0),SUM($B$4:B65),\"\")","v":""},"","","","",""]
[null,null,"","","",{"$f":"IF(OR(D66=EOMONTH(A66,0),B66<0),SUM($B$4:B66),\"\")","v":""},"","","","",""]
[null,null,"","","",{"$f":"IF(OR(D67=EOMONTH(A67,0),B67<0),SUM($B$4:B67),\"\")","v":""},"","","","",""]
[null,null,"","","",{"$f":"IF(OR(D68=EOMONTH(A68,0),B68<0),SUM($B$4:B68),\"\")","v":""},"","","","",""]
[null,null,"",{"$f":"IF(B69<0,\"\",IF(AND(D68<>\"\",EOMONTH(A68,0)=EOMONTH(A69,0)),\"\",IF(AND(G69<>G70,D68=EOMONTH(A68,0)),EOMONTH(A69,0),IF(G69=G70,\"\",IF(G69=$L$1,EOMONTH($G$1,0),IF(AND(G69<>G70,G69<>H69),EOMONTH(A68,0),\"\"))))))","v":""},"",{"$f":"IF(OR(D69=EOMONTH(A69,0),B69<0),SUM($B$4:B69),\"\")","v":""},"","","","",""]
[null,null,"","",{"$f":"IF(G70=G71,\"\",IF(D70=\"\",\"\",SUMIF(G:G,G70,B:B)))","v":""},{"$f":"IF(OR(D70=EOMONTH(A70,0),B70<0),SUM($B$4:B70),\"\")","v":""},{"$f":"IF(A70=\"\",\"\",IF(B70>0,MONTH(A70),\"a\"))","v":""},{"$f":"IF(G70=\"a\",\"a\",\"\")","v":""},{"$f":"IF(J70<>\"\",MONTH(J70),\"\")","v":""},{"$f":"IF(G70=\"a\",A70,\"\")","v":""},{"$f":"IF(G70=\"a\",B70,\"\")","v":""}]
[null,null,{"$f":"IF(A71=\"\",\"\",IF(C70=\"\",C69+1,IF(G71=\"a\",\"\",C70+1)))","v":""},"","",{"$f":"IF(OR(D71=EOMONTH(A71,0),B71<0),SUM($B$4:B71),\"\")","v":""},"","","","",""]
[null,null,"","","",{"$f":"IF(OR(D72=EOMONTH(A72,0),B72<0),SUM($B$4:B72),\"\")","v":""},"","","","",""]
[null,null,"","","",{"$f":"IF(OR(D73=EOMONTH(A73,0),B73<0),SUM($B$4:B73),\"\")","v":""},"","","","",""]
[null,null,"","","",{"$f":"IF(OR(D74=EOMONTH(A74,0),B74<0),SUM($B$4:B74),\"\")","v":""},"","","","",""]
[null,null,"","","",{"$f":"IF(OR(D75=EOMONTH(A75,0),B75<0),SUM($B$4:B75),\"\")","v":""},"","","","",""]
[null,null,"","","",{"$f":"IF(OR(D76=EOMONTH(A76,0),B76<0),SUM($B$4:B76),\"\")","v":""},"","","","",""]
[null,null,"","","",{"$f":"IF(OR(D77=EOMONTH(A77,0),B77<0),SUM($B$4:B77),\"\")","v":""},"","","","",""]
[null,null,"","",{"$f":"IF(G78=G79,\"\",IF(D78=\"\",\"\",SUMIF(G:G,G78,B:B)))","v":""},{"$f":"IF(OR(D78=EOMONTH(A78,0),B78<0),SUM($B$4:B78),\"\")","v":""},"","","","",""]
[null,null,"","",{"$f":"IF(G79=G80,\"\",IF(D79=\"\",\"\",SUMIF(G:G,G79,B:B)))","v":""},{"$f":"IF(OR(D79=EOMONTH(A79,0),B79<0),SUM($B$4:B79),\"\")","v":""},"","","","",""]
[null,null,"","","",{"$f":"IF(OR(D80=EOMONTH(A80,0),B80<0),SUM($B$4:B80),\"\")","v":""},"","","","",""]
[null,null,"","","",{"$f":"IF(OR(D81=EOMONTH(A81,0),B81<0),SUM($B$4:B81),\"\")","v":""},"","","","",""]
[null,null,"","","",{"$f":"IF(OR(D82=EOMONTH(A82,0),B82<0),SUM($B$4:B82),\"\")","v":""},"","","","",""]
[null,null,"","","",{"$f":"IF(OR(D83=EOMONTH(A83,0),B83<0),SUM($B$4:B83),\"\")","v":""},"","","","",""]
[null,null,"","","",{"$f":"IF(OR(D84=EOMONTH(A84,0),B84<0),SUM($B$4:B84),\"\")","v":""},"","","","",""]
[null,null,"","","",{"$f":"IF(OR(D85=EOMONTH(A85,0),B85<0),SUM($B$4:B85),\"\")","v":""},"","","","",""]
[null,null,"","","",{"$f":"IF(OR(D86=EOMONTH(A86,0),B86<0),SUM($B$4:B86),\"\")","v":""},"","","","",""]
[null,null,"","","",{"$f":"IF(OR(D87=EOMONTH(A87,0),B87<0),SUM($B$4:B87),\"\")","v":""},"","","","",""]
[null,null,"","","",{"$f":"IF(OR(D88=EOMONTH(A88,0),B88<0),SUM($B$4:B88),\"\")","v":""},"","","","",""]
[null,null,"","","",{"$f":"IF(OR(D89=EOMONTH(A89,0),B89<0),SUM($B$4:B89),\"\")","v":""},"","","","",""]
[null,null,"","","",{"$f":"IF(OR(D90=EOMONTH(A90,0),B90<0),SUM($B$4:B90),\"\")","v":""},"","","","",""]
[null,null,"","","",{"$f":"IF(OR(D91=EOMONTH(A91,0),B91<0),SUM($B$4:B91),\"\")","v":""},"","","","",""]
[null,null,"","","",{"$f":"IF(OR(D92=EOMONTH(A92,0),B92<0),SUM($B$4:B92),\"\")","v":""},"","","","",""]
[null,null,"","","",{"$f":"IF(OR(D93=EOMONTH(A93,0),B93<0),SUM($B$4:B93),\"\")","v":""},"","","","",""]
[null,null,"","","",{"$f":"IF(OR(D94=EOMONTH(A94,0),B94<0),SUM($B$4:B94),\"\")","v":""},"","","","",""]
[null,null,"","","",{"$f":"IF(OR(D95=EOMONTH(A95,0),B95<0),SUM($B$4:B95),\"\")","v":""},"","","","",""]
[null,null,"","","",{"$f":"IF(OR(D96=EOMONTH(A96,0),B96<0),SUM($B$4:B96),\"\")","v":""},"","","","",""]
[null,null,"","","",{"$f":"IF(OR(D97=EOMONTH(A97,0),B97<0),SUM($B$4:B97),\"\")","v":""},"","","","",""]
[null,null,"","","",{"$f":"IF(OR(D98=EOMONTH(A98,0),B98<0),SUM($B$4:B98),\"\")","v":""},"","","","",""]
[null,null,"","","",{"$f":"IF(OR(D99=EOMONTH(A99,0),B99<0),SUM($B$4:B99),\"\")","v":""},"","","","",""]
[null,null,"","","",{"$f":"IF(OR(D100=EOMONTH(A100,0),B100<0),SUM($B$4:B100),\"\")","v":""},"","","","",""]

{"sheet":"Feuil17","index":16,"n_rows":100,"n_cols":18,"rows_kept":100,"cut":false,"hidden":false,"merged":[]}
[null,{"$f":"Feuil1!B27","v":0},null,null,null,null,"2012-12-01",{"$f":"SUM(B:B)","v":0},null,null,null,{"$f":"MONTH(G1)","v":12}]
[]
["DATE","MONTANT","N° Bon","Fin Mois","Total Mois","G TOTAL",null,null,null,null,null,"FIN MOID","SOME MOID",null,"DATE AVONCE","MONTENT AVONCE",null,"TOTAL"]
[null,null,null,"2011-12-31",null,{"$f":"B4","v":0},null,null,null,null,null,null,{"$f":"F4","v":0}]
[null,null,1,{"$f":"IF(B5<0,\"\",IF(AND(D4<>\"\",EOMONTH(A4,0)=EOMONTH(A5,0)),\"\",IF(AND(G5<>G6,D4=EOMONTH(A4,0)),EOMONTH(A5,0),IF(G5=G6,\"\",IF(G5=$L$1,EOMONTH($G$1,0),IF(AND(G5<>G6,G5<>H5),EOMONTH(A4,0),\"\"))))))","v":""},null,{"$f":"IFERROR(IFERROR(IF(AND(A6=\"\",B6=\"\"),VLOOKUP(A5,$O$5:$R$16,4,0),IF(B5<0,VLOOKUP(A5,$O$5:$Q$16,3,0),VLOOKUP(D5,$L$5:$R$16,7,0))),VLOOKUP(D5,$L$5:$R$16,7,0)),\"\")","v":""},{"$f":"IF(A5=\"\",\"\",IF(B5>0,MONTH(A5),\"a\"))","v":""},{"$f":"IF(G5=\"a\",\"a\",\"\")","v":""},{"$f":"IF(J5<>\"\",MONTH(J5),\"\")","v":""},{"$f":"IF(G5=\"a\",A5,\"\")","v":""},{"$f":"IF(G5=\"a\",B5,\"\")","v":""},"2012-01-31",{"$f":"IFERROR(VLOOKUP(L5,D:E,2,0),\"0\")","v":"0"},{"$f":"IF(P5<0,SUM($M$4:M5,P5),SUM($M$4:M5))","v":0},{"$f":"IFERROR(VLOOKUP(MONTH(L5),I:K,2,0),\"\")","v":""},{"$f":"IFERROR(VLOOKUP(MONTH(L5),I:K,3,0),\"\")","v":""},{"$f":"IFERROR(P5+N5,\"\")","v":""},{"$f":"N5","v":0}]
[null,null,{"$f":"IF(A6=\"\",\"\",IF(C5=\"\",C4+1,IF(G6=\"a\",\"\",C5+1)))","v":""},"",{"$f":"IF(G6=G7,\"\",IF(D6=\"\",\"\",SUMIF(G:G,G6,B:B)))","v":""},{"$f":"IFERROR(IFERROR(IF(AND(A7=\"\",B7=\"\"),VLOOKUP(A6,$O$5:$R$16,4,0),IF(B6<0,VLOOKUP(A6,$O$5:$Q$16,3,0),VLOOKUP(D6,$L$5:$R$16,7,0))),VLOOKUP(D6,$L$5:$R$16,7,0)),\"\")","v":""},{"$f":"IF(A6=\"\",\"\",IF(B6>0,MONTH(A6),\"a\"))","v":""},{"$f":"IF(G6=\"a\",\"a\",\"\")","v":""},{"$f":"IF(J6<>\"\",MONTH(J6),\"\")","v":""},{"$f":"IF(G6=\"a\",A6,\"\")","v":""},{"$f":"IF(G6=\"a\",B6,\"\")","v":""},"2012-02-29",{"$f":"IFERROR(VLOOKUP(L6,D:E,2,0),\"0\")","v":"0"},{"$f":"IF(P6<0,SUM($M$4:M6,P6),SUM($M$4:M6))","v":0},{"$f":"IFERROR(VLOOKUP(MONTH(L6),I:K,2,0),\"\")","v":""},{"$f":"IFERROR(VLOOKUP(MONTH(L6),I:K,3,0),\"\")","v":""},{"$f":"IFERROR(P6+N6,\"\")","v":""},{"$f":"IFERROR(R5+M6+P6,R5+M6)","v":0}]
[null,null,{"$f":"IF(A7=\"\",\"\",IF(C6=\"\",C5+1,IF(G7=\"a\",\"\",C6+1)))","v":""},"","","","","","","","","2012-03-31","0",{"$f":"IF(P7<0,SUM($M$4:M7,P7),SUM($M$4:M7))","v":0},"","","",{"$f":"IFERROR(R6+M7+P7,R6+M7)","v":0}]
[null,null,"","","","","","","","","","2012-04-30","0",{"$f":"IF(P8<0,SUM($M$4:M8,P8),SUM($M$4:M8))","v":0},"","","",0]
[null,null,"","","","","","","","","","2012-05-31","0",{"$f":"IF(P9<0,SUM($M$4:M9,P9),SUM($M$4:M9))","v":0},"","","",0]
[null,null,"","","","","","","","","","2012-06-30","0",{"$f":"IF(P10<0,SUM($M$4:M10,P10),SUM($M$4:M10))","v":0},"","","",0]
[null,null,"","","","","","","","","","2012-07-31","0",{"$f":"IF(P11<0,SUM($M$4:M11,P11),SUM($M$4:M11))","v":0},"","","",0]
[null,null,"","","","","","","","","","2012-08-31","0",{"$f":"IF(P12<0,SUM($M$4:M12,P12),SUM($M$4:M12))","v":0},"","","",0]
[null,null,"","","","","","","","","","2012-09-30","0",{"$f":"IF(P13<0,SUM($M$4:M13,P13),SUM($M$4:M13))","v":0},"","","",0]
[null,null,"","","","","","","","","","2012-10-31","0",{"$f":"IF(P14<0,SUM($M$4:M14,P14),SUM($M$4:M14))","v":0},"","","",0]
[null,null,"","","","","","","","","","2012-11-30","0",{"$f":"IF(P15<0,SUM($M$4:M15,P15),SUM($M$4:M15))","v":0},"","","",0]
[null,null,"","","","","","","","","","2012-12-31","0",{"$f":"IF(P16<0,SUM($M$4:M16,P16),SUM($M$4:M16))","v":0},"","","",0]
[null,null,"","","","","","","","","",null,null,null,null,null,null,{"$f":"R16-H1","v":0}]
[null,null,"","","","","","","","","",{"$f":"IF(D4=EOMONTH(D4,0),1,0)","v":1}]
[null,null,"","","","","","","","","",{"$f":"IF(B4<0,1,0)","v":0}]
[null,null,"","","","","","","","",""]
[null,null,"","","","","","","","",""]
[null,null,"","","","","","","","","",null,null,null,null,null,null,{"$f":"IFERROR(Q22+O22,\"\")","v":0}]
[null,null,"","","","","","","","",""]
[null,null,"","","","","","","","",""]
[null,null,"","","","","","","","",""]
[null,null,"","","","","","","","",""]
[null,null,"","","","","","","","",""]
[null,null,"","","","","","","","",""]
[null,null,"","","","","","","","",""]
[null,null,"","","","","","","","",""]
[null,null,"","","","","","","","",""]
[null,null,"","","","","","","","",""]
[null,null,"","","","","","","","",""]
[null,null,"","","","","","","","",""]
[null,null,"","","","","","","","",""]
[null,null,"","","","","","","","",""]
[null,null,"","","","","","","","",""]
[null,null,"","","","","","","","",""]
[null,null,"","","","","","","","",""]
[null,null,"","","","","","","","",""]
[null,null,"","","","","","","","",""]
[null,null,"","","","","","","","",""]
[null,null,"","","","","","","","",""]
[null,null,"","","","","","","","",""]
[null,null,"","","","","","","","",""]
[null,null,"","","","","","","","",""]
[null,null,"","","","","","","","",""]
[null,null,"","","","","","","","",""]
[null,null,"","","","","","","","",""]
[null,null,"","","","","","","","",""]
[null,null,"","","","","","","","",""]
[null,null,"","","","","","","","",""]
[null,null,"","","","","","","","",""]
[null,null,"","","","","","","","",""]
[null,null,"","","","","","","","",""]
[null,null,"","","","","","","","",""]
[null,null,"","","","","","","","",""]
[null,null,"","","","","","","","",""]
[null,null,"","","","","","","","",""]
[null,null,"","","","","","","","",""]
[null,null,"","","","","","","","",""]
[null,null,"","","","","","","","",""]
[null,null,"","","","","",{"$f":"IF(G63=\"a\",\"a\",\"\")","v":""},"","",""]
[null,null,"","","","","","","","",""]
[null,null,"","","","","","","","",""]
[null,null,"","","","","","","","",""]
[null,null,"","","","","","","","",""]
[null,null,"","","","","","","","",""]
[null,null,"",{"$f":"IF(B69<0,\"\",IF(AND(D68<>\"\",EOMONTH(A68,0)=EOMONTH(A69,0)),\"\",IF(AND(G69<>G70,D68=EOMONTH(A68,0)),EOMONTH(A69,0),IF(G69=G70,\"\",IF(G69=$L$1,EOMONTH($G$1,0),IF(AND(G69<>G70,G69<>H69),EOMONTH(A68,0),\"\"))))))","v":""},"","","","","","",""]
[null,null,"","",{"$f":"IF(G70=G71,\"\",IF(D70=\"\",\"\",SUMIF(G:G,G70,B:B)))","v":""},{"$f":"IFERROR(IFERROR(IF(AND(A71=\"\",B71=\"\"),VLOOKUP(A70,$O$5:$R$16,4,0),IF(B70<0,VLOOKUP(A70,$O$5:$Q$16,3,0),VLOOKUP(D70,$L$5:$R$16,7,0))),VLOOKUP(D70,$L$5:$R$16,7,0)),\"\")","v":""},{"$f":"IF(A70=\"\",\"\",IF(B70>0,MONTH(A70),\"a\"))","v":""},{"$f":"IF(G70=\"a\",\"a\",\"\")","v":""},{"$f":"IF(J70<>\"\",MONTH(J70),\"\")","v":""},{"$f":"IF(G70=\"a\",A70,\"\")","v":""},{"$f":"IF(G70=\"a\",B70,\"\")","v":""}]
[null,null,{"$f":"IF(A71=\"\",\"\",IF(C70=\"\",C69+1,IF(G71=\"a\",\"\",C70+1)))","v":""},"","","","","","","",""]
[null,null,"","","","","","","","",""]
[null,null,"","","","","","","","",""]
[null,null,"","","","","","","","",""]
[null,null,"","","","","","","","",""]
[null,null,"","","","","","","","",""]
[null,null,"","","","","","","","",""]
[null,null,"","",{"$f":"IF(G78=G79,\"\",IF(D78=\"\",\"\",SUMIF(G:G,G78,B:B)))","v":""},"","","","","",""]
[null,null,"","",{"$f":"IF(G79=G80,\"\",IF(D79=\"\",\"\",SUMIF(G:G,G79,B:B)))","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,"","","","","","","","",""]

{"sheet":"Feuil18","index":17,"n_rows":100,"n_cols":18,"rows_kept":100,"cut":false,"hidden":false,"merged":[]}
[null,{"$f":"Feuil1!B28","v":0},null,null,null,null,"2012-12-01",{"$f":"SUM(B:B)","v":0},null,null,null,{"$f":"MONTH(G1)","v":12}]
[]
["DATE","MONTANT","N° Bon","Fin Mois","Total Mois","G TOTAL",null,null,null,null,null,"FIN MOID","SOME MOID",null,"DATE AVONCE","MONTENT AVONCE",null,"TOTAL"]
[null,null,null,"2011-12-31",null,{"$f":"B4","v":0},null,null,null,null,null,null,{"$f":"F4","v":0}]
[null,null,1,{"$f":"IF(B5<0,\"\",IF(AND(D4<>\"\",EOMONTH(A4,0)=EOMONTH(A5,0)),\"\",IF(AND(G5<>G6,D4=EOMONTH(A4,0)),EOMONTH(A5,0),IF(G5=G6,\"\",IF(G5=$L$1,EOMONTH($G$1,0),IF(AND(G5<>G6,G5<>H5),EOMONTH(A4,0),\"\"))))))","v":""},null,{"$f":"IFERROR(IFERROR(IF(AND(A6=\"\",B6=\"\"),VLOOKUP(A5,$O$5:$R$16,4,0),IF(B5<0,VLOOKUP(A5,$O$5:$Q$16,3,0),VLOOKUP(D5,$L$5:$R$16,7,0))),VLOOKUP(D5,$L$5:$R$16,7,0)),\"\")","v":""},{"$f":"IF(A5=\"\",\"\",IF(B5>0,MONTH(A5),\"a\"))","v":""},{"$f":"IF(G5=\"a\",\"a\",\"\")","v":""},{"$f":"IF(J5<>\"\",MONTH(J5),\"\")","v":""},{"$f":"IF(G5=\"a\",A5,\"\")","v":""},{"$f":"IF(G5=\"a\",B5,\"\")","v":""},"2012-01-31",{"$f":"IFERROR(VLOOKUP(L5,D:E,2,0),\"0\")","v":"0"},{"$f":"IF(P5<0,SUM($M$4:M5,P5),SUM($M$4:M5))","v":0},{"$f":"IFERROR(VLOOKUP(MONTH(L5),I:K,2,0),\"\")","v":""},{"$f":"IFERROR(VLOOKUP(MONTH(L5),I:K,3,0),\"\")","v":""},{"$f":"IFERROR(P5+N5,\"\")","v":""},{"$f":"N5","v":0}]
[null,null,{"$f":"IF(A6=\"\",\"\",IF(C5=\"\",C4+1,IF(G6=\"a\",\"\",C5+1)))","v":""},"",{"$f":"IF(G6=G7,\"\",IF(D6=\"\",\"\",SUMIF(G:G,G6,B:B)))","v":""},{"$f":"IFERROR(IFERROR(IF(AND(A7=\"\",B7=\"\"),VLOOKUP(A6,$O$5:$R$16,4,0),IF(B6<0,VLOOKUP(A6,$O$5:$Q$16,3,0),VLOOKUP(D6,$L$5:$R$16,7,0))),VLOOKUP(D6,$L$5:$R$16,7,0)),\"\")","v":""},{"$f":"IF(A6=\"\",\"\",IF(B6>0,MONTH(A6),\"a\"))","v":""},{"$f":"IF(G6=\"a\",\"a\",\"\")","v":""},{"$f":"IF(J6<>\"\",MONTH(J6),\"\")","v":""},{"$f":"IF(G6=\"a\",A6,\"\")","v":""},{"$f":"IF(G6=\"a\",B6,\"\")","v":""},"2012-02-29",{"$f":"IFERROR(VLOOKUP(L6,D:E,2,0),\"0\")","v":"0"},{"$f":"IF(P6<0,SUM($M$4:M6,P6),SUM($M$4:M6))","v":0},{"$f":"IFERROR(VLOOKUP(MONTH(L6),I:K,2,0),\"\")","v":""},{"$f":"IFERROR(VLOOKUP(MONTH(L6),I:K,3,0),\"\")","v":""},{"$f":"IFERROR(P6+N6,\"\")","v":""},{"$f":"IFERROR(R5+M6+P6,R5+M6)","v":0}]
[null,null,{"$f":"IF(A7=\"\",\"\",IF(C6=\"\",C5+1,IF(G7=\"a\",\"\",C6+1)))","v":""},"","","","","","","","","2012-03-31","0",{"$f":"IF(P7<0,SUM($M$4:M7,P7),SUM($M$4:M7))","v":0},"","","",{"$f":"IFERROR(R6+M7+P7,R6+M7)","v":0}]
[null,null,"","","","","","","","","","2012-04-30","0",{"$f":"IF(P8<0,SUM($M$4:M8,P8),SUM($M$4:M8))","v":0},"","","",0]
[null,null,"","","","","","","","","","2012-05-31","0",{"$f":"IF(P9<0,SUM($M$4:M9,P9),SUM($M$4:M9))","v":0},"","","",0]
[null,null,"","","","","","","","","","2012-06-30","0",{"$f":"IF(P10<0,SUM($M$4:M10,P10),SUM($M$4:M10))","v":0},"","","",0]
[null,null,"","","","","","","","","","2012-07-31","0",{"$f":"IF(P11<0,SUM($M$4:M11,P11),SUM($M$4:M11))","v":0},"","","",0]
[null,null,"","","","","","","","","","2012-08-31","0",{"$f":"IF(P12<0,SUM($M$4:M12,P12),SUM($M$4:M12))","v":0},"","","",0]
[null,null,"","","","","","","","","","2012-09-30","0",{"$f":"IF(P13<0,SUM($M$4:M13,P13),SUM($M$4:M13))","v":0},"","","",0]
[null,null,"","","","","","","","","","2012-10-31","0",{"$f":"IF(P14<0,SUM($M$4:M14,P14),SUM($M$4:M14))","v":0},"","","",0]
[null,null,"","","","","","","","","","2012-11-30","0",{"$f":"IF(P15<0,SUM($M$4:M15,P15),SUM($M$4:M15))","v":0},"","","",0]
[null,null,"","","","","","","","","","2012-12-31","0",{"$f":"IF(P16<0,SUM($M$4:M16,P16),SUM($M$4:M16))","v":0},"","","",0]
[null,null,"","","","","","","","","",null,null,null,null,null,null,{"$f":"R16-H1","v":0}]
[null,null,"","","","","","","","","",{"$f":"IF(D4=EOMONTH(D4,0),1,0)","v":1}]
[null,null,"","","","","","","","","",{"$f":"IF(B4<0,1,0)","v":0}]
[null,null,"","","","","","","","",""]
[null,null,"","","","","","","","",""]
[null,null,"","","","","","","","","",null,null,null,null,null,null,{"$f":"IFERROR(Q22+O22,\"\")","v":0}]
[null,null,"","","","","","","","",""]
[null,null,"","","","","","","","",""]
[null,null,"","","","","","","","",""]
[null,null,"","","","","","","","",""]
[null,null,"","","","","","","","",""]
[null,null,"","","","","","","","",""]
[null,null,"","","","","","","","",""]
[null,null,"","","","","","","","",""]
[null,null,"","","","","","","","",""]
[null,null,"","","","","","","","",""]
[null,null,"","","","","","","","",""]
[null,null,"","","","","","","","",""]
[null,null,"","","","","","","","",""]
[null,null,"","","","","","","","",""]
[null,null,"","","","","","","","",""]
[null,null,"","","","","","","","",""]
[null,null,"","","","","","","","",""]
[null,null,"","","","","","","","",""]
[null,null,"","","","","","","","",""]
[null,null,"","","","","","","","",""]
[null,null,"","","","","","","","",""]
[null,null,"","","","","","","","",""]
[null,null,"","","","","","","","",""]
[null,null,"","","","","","","","",""]
[null,null,"","","","","","","","",""]
[null,null,"","","","","","","","",""]
[null,null,"","","","","","","","",""]
[null,null,"","","","","","","","",""]
[null,null,"","","","","","","","",""]
[null,null,"","","","","","","","",""]
[null,null,"","","","","","","","",""]
[null,null,"","","","","","","","",""]
[null,null,"","","","","","","","",""]
[null,null,"","","","","","","","",""]
[null,null,"","","","","","","","",""]
[null,null,"","","","","","","","",""]
[null,null,"","","","","","","","",""]
[null,null,"","","","","","","","",""]
[null,null,"","","","","","","","",""]
[null,null,"","","","","","","","",""]
[null,null,"","","","","",{"$f":"IF(G63=\"a\",\"a\",\"\")","v":""},"","",""]
[null,null,"","","","","","","","",""]
[null,null,"","","","","","","","",""]
[null,null,"","","","","","","","",""]
[null,null,"","","","","","","","",""]
[null,null,"","","","","","","","",""]
[null,null,"",{"$f":"IF(B69<0,\"\",IF(AND(D68<>\"\",EOMONTH(A68,0)=EOMONTH(A69,0)),\"\",IF(AND(G69<>G70,D68=EOMONTH(A68,0)),EOMONTH(A69,0),IF(G69=G70,\"\",IF(G69=$L$1,EOMONTH($G$1,0),IF(AND(G69<>G70,G69<>H69),EOMONTH(A68,0),\"\"))))))","v":""},"","","","","","",""]
[null,null,"","",{"$f":"IF(G70=G71,\"\",IF(D70=\"\",\"\",SUMIF(G:G,G70,B:B)))","v":""},{"$f":"IFERROR(IFERROR(IF(AND(A71=\"\",B71=\"\"),VLOOKUP(A70,$O$5:$R$16,4,0),IF(B70<0,VLOOKUP(A70,$O$5:$Q$16,3,0),VLOOKUP(D70,$L$5:$R$16,7,0))),VLOOKUP(D70,$L$5:$R$16,7,0)),\"\")","v":""},{"$f":"IF(A70=\"\",\"\",IF(B70>0,MONTH(A70),\"a\"))","v":""},{"$f":"IF(G70=\"a\",\"a\",\"\")","v":""},{"$f":"IF(J70<>\"\",MONTH(J70),\"\")","v":""},{"$f":"IF(G70=\"a\",A70,\"\")","v":""},{"$f":"IF(G70=\"a\",B70,\"\")","v":""}]
[null,null,{"$f":"IF(A71=\"\",\"\",IF(C70=\"\",C69+1,IF(G71=\"a\",\"\",C70+1)))","v":""},"","","","","","","",""]
[null,null,"","","","","","","","",""]
[null,null,"","","","","","","","",""]
[null,null,"","","","","","","","",""]
[null,null,"","","","","","","","",""]
[null,null,"","","","","","","","",""]
[null,null,"","","","","","","","",""]
[null,null,"","",{"$f":"IF(G78=G79,\"\",IF(D78=\"\",\"\",SUMIF(G:G,G78,B:B)))","v":""},"","","","","",""]
[null,null,"","",{"$f":"IF(G79=G80,\"\",IF(D79=\"\",\"\",SUMIF(G:G,G79,B:B)))","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,"","","","","","","","",""]

{"sheet":"Feuil19","index":18,"n_rows":100,"n_cols":18,"rows_kept":100,"cut":false,"hidden":false,"merged":[]}
[null,{"$f":"Feuil1!B29","v":0},null,null,null,null,"2012-12-01",{"$f":"SUM(B:B)","v":0},null,null,null,{"$f":"MONTH(G1)","v":12}]
[]
["DATE","MONTANT","N° Bon","Fin Mois","Total Mois","G TOTAL",null,null,null,null,null,"FIN MOID","SOME MOID",null,"DATE AVONCE","MONTENT AVONCE",null,"TOTAL"]
[null,null,null,"2011-12-31",null,{"$f":"B4","v":0},null,null,null,null,null,null,{"$f":"F4","v":0}]
[null,null,1,{"$f":"IF(B5<0,\"\",IF(AND(D4<>\"\",EOMONTH(A4,0)=EOMONTH(A5,0)),\"\",IF(AND(G5<>G6,D4=EOMONTH(A4,0)),EOMONTH(A5,0),IF(G5=G6,\"\",IF(G5=$L$1,EOMONTH($G$1,0),IF(AND(G5<>G6,G5<>H5),EOMONTH(A4,0),\"\"))))))","v":""},null,{"$f":"IFERROR(IFERROR(IF(AND(A6=\"\",B6=\"\"),VLOOKUP(A5,$O$5:$R$16,4,0),IF(B5<0,VLOOKUP(A5,$O$5:$Q$16,3,0),VLOOKUP(D5,$L$5:$R$16,7,0))),VLOOKUP(D5,$L$5:$R$16,7,0)),\"\")","v":""},{"$f":"IF(A5=\"\",\"\",IF(B5>0,MONTH(A5),\"a\"))","v":""},{"$f":"IF(G5=\"a\",\"a\",\"\")","v":""},{"$f":"IF(J5<>\"\",MONTH(J5),\"\")","v":""},{"$f":"IF(G5=\"a\",A5,\"\")","v":""},{"$f":"IF(G5=\"a\",B5,\"\")","v":""},"2012-01-31",{"$f":"IFERROR(VLOOKUP(L5,D:E,2,0),\"0\")","v":"0"},{"$f":"IF(P5<0,SUM($M$4:M5,P5),SUM($M$4:M5))","v":0},{"$f":"IFERROR(VLOOKUP(MONTH(L5),I:K,2,0),\"\")","v":""},{"$f":"IFERROR(VLOOKUP(MONTH(L5),I:K,3,0),\"\")","v":""},{"$f":"IFERROR(P5+N5,\"\")","v":""},{"$f":"N5","v":0}]
[null,null,{"$f":"IF(A6=\"\",\"\",IF(C5=\"\",C4+1,IF(G6=\"a\",\"\",C5+1)))","v":""},"",{"$f":"IF(G6=G7,\"\",IF(D6=\"\",\"\",SUMIF(G:G,G6,B:B)))","v":""},{"$f":"IFERROR(IFERROR(IF(AND(A7=\"\",B7=\"\"),VLOOKUP(A6,$O$5:$R$16,4,0),IF(B6<0,VLOOKUP(A6,$O$5:$Q$16,3,0),VLOOKUP(D6,$L$5:$R$16,7,0))),VLOOKUP(D6,$L$5:$R$16,7,0)),\"\")","v":""},{"$f":"IF(A6=\"\",\"\",IF(B6>0,MONTH(A6),\"a\"))","v":""},{"$f":"IF(G6=\"a\",\"a\",\"\")","v":""},{"$f":"IF(J6<>\"\",MONTH(J6),\"\")","v":""},{"$f":"IF(G6=\"a\",A6,\"\")","v":""},{"$f":"IF(G6=\"a\",B6,\"\")","v":""},"2012-02-29",{"$f":"IFERROR(VLOOKUP(L6,D:E,2,0),\"0\")","v":"0"},{"$f":"IF(P6<0,SUM($M$4:M6,P6),SUM($M$4:M6))","v":0},{"$f":"IFERROR(VLOOKUP(MONTH(L6),I:K,2,0),\"\")","v":""},{"$f":"IFERROR(VLOOKUP(MONTH(L6),I:K,3,0),\"\")","v":""},{"$f":"IFERROR(P6+N6,\"\")","v":""},{"$f":"IFERROR(R5+M6+P6,R5+M6)","v":0}]
[null,null,{"$f":"IF(A7=\"\",\"\",IF(C6=\"\",C5+1,IF(G7=\"a\",\"\",C6+1)))","v":""},"","","","","","","","","2012-03-31","0",{"$f":"IF(P7<0,SUM($M$4:M7,P7),SUM($M$4:M7))","v":0},"","","",{"$f":"IFERROR(R6+M7+P7,R6+M7)","v":0}]
[null,null,"","","","","","","","","","2012-04-30","0",{"$f":"IF(P8<0,SUM($M$4:M8,P8),SUM($M$4:M8))","v":0},"","","",0]
[null,null,"","","","","","","","","","2012-05-31","0",{"$f":"IF(P9<0,SUM($M$4:M9,P9),SUM($M$4:M9))","v":0},"","","",0]
[null,null,"","","","","","","","","","2012-06-30","0",{"$f":"IF(P10<0,SUM($M$4:M10,P10),SUM($M$4:M10))","v":0},"","","",0]
[null,null,"","","","","","","","","","2012-07-31","0",{"$f":"IF(P11<0,SUM($M$4:M11,P11),SUM($M$4:M11))","v":0},"","","",0]
[null,null,"","","","","","","","","","2012-08-31","0",{"$f":"IF(P12<0,SUM($M$4:M12,P12),SUM($M$4:M12))","v":0},"","","",0]
[null,null,"","","","","","","","","","2012-09-30","0",{"$f":"IF(P13<0,SUM($M$4:M13,P13),SUM($M$4:M13))","v":0},"","","",0]
[null,null,"","","","","","","","","","2012-10-31","0",{"$f":"IF(P14<0,SUM($M$4:M14,P14),SUM($M$4:M14))","v":0},"","","",0]
[null,null,"","","","","","","","","","2012-11-30","0",{"$f":"IF(P15<0,SUM($M$4:M15,P15),SUM($M$4:M15))","v":0},"","","",0]
[null,null,"","","","","","","","","","2012-12-31","0",{"$f":"IF(P16<0,SUM($M$4:M16,P16),SUM($M$4:M16))","v":0},"","","",0]
[null,null,"","","","","","","","","",null,null,null,null,null,null,{"$f":"R16-H1","v":0}]
[null,null,"","","","","","","","","",{"$f":"IF(D4=EOMONTH(D4,0),1,0)","v":1}]
[null,null,"","","","","","","","","",{"$f":"IF(B4<0,1,0)","v":0}]
[null,null,"","","","","","","","",""]
[null,null,"","","","","","","","",""]
[null,null,"","","","","","","","","",null,null,null,null,null,null,{"$f":"IFERROR(Q22+O22,\"\")","v":0}]
[null,null,"","","","","","","","",""]
[null,null,"","","","","","","","",""]
[null,null,"","","","","","","","",""]
[null,null,"","","","","","","","",""]
[null,null,"","","","","","","","",""]
[null,null,"","","","","","","","",""]
[null,null,"","","","","","","","",""]
[null,null,"","","","","","","","",""]
[null,null,"","","","","","","","",""]
[null,null,"","","","","","","","",""]
[null,null,"","","","","","","","",""]
[null,null,"","","","","","","","",""]
[null,null,"","","","","","","","",""]
[null,null,"","","","","","","","",""]
[null,null,"","","","","","","","",""]
[null,null,"","","","","","","","",""]
[null,null,"","","","","","","","",""]
[null,null,"","","","","","","","",""]
[null,null,"","","","","","","","",""]
[null,null,"","","","","","","","",""]
[null,null,"","","","","","","","",""]
[null,null,"","","","","","","","",""]
[null,null,"","","","","","","","",""]
[null,null,"","","","","","","","",""]
[null,null,"","","","","","","","",""]
[null,null,"","","","","","","","",""]
[null,null,"","","","","","","","",""]
[null,null,"","","","","","","","",""]
[null,null,"","","","","","","","",""]
[null,null,"","","","","","","","",""]
[null,null,"","","","","","","","",""]
[null,null,"","","","","","","","",""]
[null,null,"","","","","","","","",""]
[null,null,"","","","","","","","",""]
[null,null,"","","","","","","","",""]
[null,null,"","","","","","","","",""]
[null,null,"","","","","","","","",""]
[null,null,"","","","","","","","",""]
[null,null,"","","","","","","","",""]
[null,null,"","","","","","","","",""]
[null,null,"","","","","",{"$f":"IF(G63=\"a\",\"a\",\"\")","v":""},"","",""]
[null,null,"","","","","","","","",""]
[null,null,"","","","","","","","",""]
[null,null,"","","","","","","","",""]
[null,null,"","","","","","","","",""]
[null,null,"","","","","","","","",""]
[null,null,"",{"$f":"IF(B69<0,\"\",IF(AND(D68<>\"\",EOMONTH(A68,0)=EOMONTH(A69,0)),\"\",IF(AND(G69<>G70,D68=EOMONTH(A68,0)),EOMONTH(A69,0),IF(G69=G70,\"\",IF(G69=$L$1,EOMONTH($G$1,0),IF(AND(G69<>G70,G69<>H69),EOMONTH(A68,0),\"\"))))))","v":""},"","","","","","",""]
[null,null,"","",{"$f":"IF(G70=G71,\"\",IF(D70=\"\",\"\",SUMIF(G:G,G70,B:B)))","v":""},{"$f":"IFERROR(IFERROR(IF(AND(A71=\"\",B71=\"\"),VLOOKUP(A70,$O$5:$R$16,4,0),IF(B70<0,VLOOKUP(A70,$O$5:$Q$16,3,0),VLOOKUP(D70,$L$5:$R$16,7,0))),VLOOKUP(D70,$L$5:$R$16,7,0)),\"\")","v":""},{"$f":"IF(A70=\"\",\"\",IF(B70>0,MONTH(A70),\"a\"))","v":""},{"$f":"IF(G70=\"a\",\"a\",\"\")","v":""},{"$f":"IF(J70<>\"\",MONTH(J70),\"\")","v":""},{"$f":"IF(G70=\"a\",A70,\"\")","v":""},{"$f":"IF(G70=\"a\",B70,\"\")","v":""}]
[null,null,{"$f":"IF(A71=\"\",\"\",IF(C70=\"\",C69+1,IF(G71=\"a\",\"\",C70+1)))","v":""},"","","","","","","",""]
[null,null,"","","","","","","","",""]
[null,null,"","","","","","","","",""]
[null,null,"","","","","","","","",""]
[null,null,"","","","","","","","",""]
[null,null,"","","","","","","","",""]
[null,null,"","","","","","","","",""]
[null,null,"","",{"$f":"IF(G78=G79,\"\",IF(D78=\"\",\"\",SUMIF(G:G,G78,B:B)))","v":""},"","","","","",""]
[null,null,"","",{"$f":"IF(G79=G80,\"\",IF(D79=\"\",\"\",SUMIF(G:G,G79,B:B)))","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,"","","","","","","","",""]

{"sheet":"Feuil20","index":19,"n_rows":100,"n_cols":18,"rows_kept":100,"cut":false,"hidden":false,"merged":[]}
[null,{"$f":"Feuil1!B30","v":0},null,null,null,null,"2012-12-01",{"$f":"SUM(B:B)","v":0},null,null,null,{"$f":"MONTH(G1)","v":12}]
[]
["DATE","MONTANT","N° Bon","Fin Mois","Total Mois","G TOTAL",null,null,null,null,null,"FIN MOID","SOME MOID",null,"DATE AVONCE","MONTENT AVONCE",null,"TOTAL"]
[null,null,null,"2011-12-31",null,{"$f":"B4","v":0},null,null,null,null,null,null,{"$f":"F4","v":0}]
[null,null,1,{"$f":"IF(B5<0,\"\",IF(AND(D4<>\"\",EOMONTH(A4,0)=EOMONTH(A5,0)),\"\",IF(AND(G5<>G6,D4=EOMONTH(A4,0)),EOMONTH(A5,0),IF(G5=G6,\"\",IF(G5=$L$1,EOMONTH($G$1,0),IF(AND(G5<>G6,G5<>H5),EOMONTH(A4,0),\"\"))))))","v":""},null,{"$f":"IFERROR(IFERROR(IF(AND(A6=\"\",B6=\"\"),VLOOKUP(A5,$O$5:$R$16,4,0),IF(B5<0,VLOOKUP(A5,$O$5:$Q$16,3,0),VLOOKUP(D5,$L$5:$R$16,7,0))),VLOOKUP(D5,$L$5:$R$16,7,0)),\"\")","v":""},{"$f":"IF(A5=\"\",\"\",IF(B5>0,MONTH(A5),\"a\"))","v":""},{"$f":"IF(G5=\"a\",\"a\",\"\")","v":""},{"$f":"IF(J5<>\"\",MONTH(J5),\"\")","v":""},{"$f":"IF(G5=\"a\",A5,\"\")","v":""},{"$f":"IF(G5=\"a\",B5,\"\")","v":""},"2012-01-31",{"$f":"IFERROR(VLOOKUP(L5,D:E,2,0),\"0\")","v":"0"},{"$f":"IF(P5<0,SUM($M$4:M5,P5),SUM($M$4:M5))","v":0},{"$f":"IFERROR(VLOOKUP(MONTH(L5),I:K,2,0),\"\")","v":""},{"$f":"IFERROR(VLOOKUP(MONTH(L5),I:K,3,0),\"\")","v":""},{"$f":"IFERROR(P5+N5,\"\")","v":""},{"$f":"N5","v":0}]
[null,null,{"$f":"IF(A6=\"\",\"\",IF(C5=\"\",C4+1,IF(G6=\"a\",\"\",C5+1)))","v":""},"",{"$f":"IF(G6=G7,\"\",IF(D6=\"\",\"\",SUMIF(G:G,G6,B:B)))","v":""},{"$f":"IFERROR(IFERROR(IF(AND(A7=\"\",B7=\"\"),VLOOKUP(A6,$O$5:$R$16,4,0),IF(B6<0,VLOOKUP(A6,$O$5:$Q$16,3,0),VLOOKUP(D6,$L$5:$R$16,7,0))),VLOOKUP(D6,$L$5:$R$16,7,0)),\"\")","v":""},{"$f":"IF(A6=\"\",\"\",IF(B6>0,MONTH(A6),\"a\"))","v":""},{"$f":"IF(G6=\"a\",\"a\",\"\")","v":""},{"$f":"IF(J6<>\"\",MONTH(J6),\"\")","v":""},{"$f":"IF(G6=\"a\",A6,\"\")","v":""},{"$f":"IF(G6=\"a\",B6,\"\")","v":""},"2012-02-29",{"$f":"IFERROR(VLOOKUP(L6,D:E,2,0),\"0\")","v":"0"},{"$f":"IF(P6<0,SUM($M$4:M6,P6),SUM($M$4:M6))","v":0},{"$f":"IFERROR(VLOOKUP(MONTH(L6),I:K,2,0),\"\")","v":""},{"$f":"IFERROR(VLOOKUP(MONTH(L6),I:K,3,0),\"\")","v":""},{"$f":"IFERROR(P6+N6,\"\")","v":""},{"$f":"IFERROR(R5+M6+P6,R5+M6)","v":0}]
[null,null,{"$f":"IF(A7=\"\",\"\",IF(C6=\"\",C5+1,IF(G7=\"a\",\"\",C6+1)))","v":""},"","","","","","","","","2012-03-31","0",{"$f":"IF(P7<0,SUM($M$4:M7,P7),SUM($M$4:M7))","v":0},"","","",{"$f":"IFERROR(R6+M7+P7,R6+M7)","v":0}]
[null,null,"","","","","","","","","","2012-04-30","0",{"$f":"IF(P8<0,SUM($M$4:M8,P8),SUM($M$4:M8))","v":0},"","","",0]
[null,null,"","","","","","","","","","2012-05-31","0",{"$f":"IF(P9<0,SUM($M$4:M9,P9),SUM($M$4:M9))","v":0},"","","",0]
[null,null,"","","","","","","","","","2012-06-30","0",{"$f":"IF(P10<0,SUM($M$4:M10,P10),SUM($M$4:M10))","v":0},"","","",0]
[null,null,"","","","","","","","","","2012-07-31","0",{"$f":"IF(P11<0,SUM($M$4:M11,P11),SUM($M$4:M11))","v":0},"","","",0]
[null,null,"","","","","","","","","","2012-08-31","0",{"$f":"IF(P12<0,SUM($M$4:M12,P12),SUM($M$4:M12))","v":0},"","","",0]
[null,null,"","","","","","","","","","2012-09-30","0",{"$f":"IF(P13<0,SUM($M$4:M13,P13),SUM($M$4:M13))","v":0},"","","",0]
[null,null,"","","","","","","","","","2012-10-31","0",{"$f":"IF(P14<0,SUM($M$4:M14,P14),SUM($M$4:M14))","v":0},"","","",0]
[null,null,"","","","","","","","","","2012-11-30","0",{"$f":"IF(P15<0,SUM($M$4:M15,P15),SUM($M$4:M15))","v":0},"","","",0]
[null,null,"","","","","","","","","","2012-12-31","0",{"$f":"IF(P16<0,SUM($M$4:M16,P16),SUM($M$4:M16))","v":0},"","","",0]
[null,null,"","","","","","","","","",null,null,null,null,null,null,{"$f":"R16-H1","v":0}]
[null,null,"","","","","","","","","",{"$f":"IF(D4=EOMONTH(D4,0),1,0)","v":1}]
[null,null,"","","","","","","","","",{"$f":"IF(B4<0,1,0)","v":0}]
[null,null,"","","","","","","","",""]
[null,null,"","","","","","","","",""]
[null,null,"","","","","","","","","",null,null,null,null,null,null,{"$f":"IFERROR(Q22+O22,\"\")","v":0}]
[null,null,"","","","","","","","",""]
[null,null,"","","","","","","","",""]
[null,null,"","","","","","","","",""]
[null,null,"","","","","","","","",""]
[null,null,"","","","","","","","",""]
[null,null,"","","","","","","","",""]
[null,null,"","","","","","","","",""]
[null,null,"","","","","","","","",""]
[null,null,"","","","","","","","",""]
[null,null,"","","","","","","","",""]
[null,null,"","","","","","","","",""]
[null,null,"","","","","","","","",""]
[null,null,"","","","","","","","",""]
[null,null,"","","","","","","","",""]
[null,null,"","","","","","","","",""]
[null,null,"","","","","","","","",""]
[null,null,"","","","","","","","",""]
[null,null,"","","","","","","","",""]
[null,null,"","","","","","","","",""]
[null,null,"","","","","","","","",""]
[null,null,"","","","","","","","",""]
[null,null,"","","","","","","","",""]
[null,null,"","","","","","","","",""]
[null,null,"","","","","","","","",""]
[null,null,"","","","","","","","",""]
[null,null,"","","","","","","","",""]
[null,null,"","","","","","","","",""]
[null,null,"","","","","","","","",""]
[null,null,"","","","","","","","",""]
[null,null,"","","","","","","","",""]
[null,null,"","","","","","","","",""]
[null,null,"","","","","","","","",""]
[null,null,"","","","","","","","",""]
[null,null,"","","","","","","","",""]
[null,null,"","","","","","","","",""]
[null,null,"","","","","","","","",""]
[null,null,"","","","","","","","",""]
[null,null,"","","","","","","","",""]
[null,null,"","","","","","","","",""]
[null,null,"","","","","","","","",""]
[null,null,"","","","","",{"$f":"IF(G63=\"a\",\"a\",\"\")","v":""},"","",""]
[null,null,"","","","","","","","",""]
[null,null,"","","","","","","","",""]
[null,null,"","","","","","","","",""]
[null,null,"","","","","","","","",""]
[null,null,"","","","","","","","",""]
[null,null,"",{"$f":"IF(B69<0,\"\",IF(AND(D68<>\"\",EOMONTH(A68,0)=EOMONTH(A69,0)),\"\",IF(AND(G69<>G70,D68=EOMONTH(A68,0)),EOMONTH(A69,0),IF(G69=G70,\"\",IF(G69=$L$1,EOMONTH($G$1,0),IF(AND(G69<>G70,G69<>H69),EOMONTH(A68,0),\"\"))))))","v":""},"","","","","","",""]
[null,null,"","",{"$f":"IF(G70=G71,\"\",IF(D70=\"\",\"\",SUMIF(G:G,G70,B:B)))","v":""},{"$f":"IFERROR(IFERROR(IF(AND(A71=\"\",B71=\"\"),VLOOKUP(A70,$O$5:$R$16,4,0),IF(B70<0,VLOOKUP(A70,$O$5:$Q$16,3,0),VLOOKUP(D70,$L$5:$R$16,7,0))),VLOOKUP(D70,$L$5:$R$16,7,0)),\"\")","v":""},{"$f":"IF(A70=\"\",\"\",IF(B70>0,MONTH(A70),\"a\"))","v":""},{"$f":"IF(G70=\"a\",\"a\",\"\")","v":""},{"$f":"IF(J70<>\"\",MONTH(J70),\"\")","v":""},{"$f":"IF(G70=\"a\",A70,\"\")","v":""},{"$f":"IF(G70=\"a\",B70,\"\")","v":""}]
[null,null,{"$f":"IF(A71=\"\",\"\",IF(C70=\"\",C69+1,IF(G71=\"a\",\"\",C70+1)))","v":""},"","","","","","","",""]
[null,null,"","","","","","","","",""]
[null,null,"","","","","","","","",""]
[null,null,"","","","","","","","",""]
[null,null,"","","","","","","","",""]
[null,null,"","","","","","","","",""]
[null,null,"","","","","","","","",""]
[null,null,"","",{"$f":"IF(G78=G79,\"\",IF(D78=\"\",\"\",SUMIF(G:G,G78,B:B)))","v":""},"","","","","",""]
[null,null,"","",{"$f":"IF(G79=G80,\"\",IF(D79=\"\",\"\",SUMIF(G:G,G79,B:B)))","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,"","","","","","","","",""]

{"sheet":"Feuil21","index":20,"n_rows":100,"n_cols":18,"rows_kept":100,"cut":false,"hidden":false,"merged":[]}
[null,{"$f":"Feuil1!B31","v":0},null,null,null,null,"2012-12-01",{"$f":"SUM(B:B)","v":0},null,null,null,{"$f":"MONTH(G1)","v":12}]
[]
["DATE","MONTANT","N° Bon","Fin Mois","Total Mois","G TOTAL",null,null,null,null,null,"FIN MOID","SOME MOID",null,"DATE AVONCE","MONTENT AVONCE",null,"TOTAL"]
[null,null,null,"2011-12-31",null,{"$f":"B4","v":0},null,null,null,null,null,null,{"$f":"F4","v":0}]
[null,null,1,{"$f":"IF(B5<0,\"\",IF(AND(D4<>\"\",EOMONTH(A4,0)=EOMONTH(A5,0)),\"\",IF(AND(G5<>G6,D4=EOMONTH(A4,0)),EOMONTH(A5,0),IF(G5=G6,\"\",IF(G5=$L$1,EOMONTH($G$1,0),IF(AND(G5<>G6,G5<>H5),EOMONTH(A4,0),\"\"))))))","v":""},null,{"$f":"IFERROR(IFERROR(IF(AND(A6=\"\",B6=\"\"),VLOOKUP(A5,$O$5:$R$16,4,0),IF(B5<0,VLOOKUP(A5,$O$5:$Q$16,3,0),VLOOKUP(D5,$L$5:$R$16,7,0))),VLOOKUP(D5,$L$5:$R$16,7,0)),\"\")","v":""},{"$f":"IF(A5=\"\",\"\",IF(B5>0,MONTH(A5),\"a\"))","v":""},{"$f":"IF(G5=\"a\",\"a\",\"\")","v":""},{"$f":"IF(J5<>\"\",MONTH(J5),\"\")","v":""},{"$f":"IF(G5=\"a\",A5,\"\")","v":""},{"$f":"IF(G5=\"a\",B5,\"\")","v":""},"2012-01-31",{"$f":"IFERROR(VLOOKUP(L5,D:E,2,0),\"0\")","v":"0"},{"$f":"IF(P5<0,SUM($M$4:M5,P5),SUM($M$4:M5))","v":0},{"$f":"IFERROR(VLOOKUP(MONTH(L5),I:K,2,0),\"\")","v":""},{"$f":"IFERROR(VLOOKUP(MONTH(L5),I:K,3,0),\"\")","v":""},{"$f":"IFERROR(P5+N5,\"\")","v":""},{"$f":"N5","v":0}]
[null,null,{"$f":"IF(A6=\"\",\"\",IF(C5=\"\",C4+1,IF(G6=\"a\",\"\",C5+1)))","v":""},"",{"$f":"IF(G6=G7,\"\",IF(D6=\"\",\"\",SUMIF(G:G,G6,B:B)))","v":""},{"$f":"IFERROR(IFERROR(IF(AND(A7=\"\",B7=\"\"),VLOOKUP(A6,$O$5:$R$16,4,0),IF(B6<0,VLOOKUP(A6,$O$5:$Q$16,3,0),VLOOKUP(D6,$L$5:$R$16,7,0))),VLOOKUP(D6,$L$5:$R$16,7,0)),\"\")","v":""},{"$f":"IF(A6=\"\",\"\",IF(B6>0,MONTH(A6),\"a\"))","v":""},{"$f":"IF(G6=\"a\",\"a\",\"\")","v":""},{"$f":"IF(J6<>\"\",MONTH(J6),\"\")","v":""},{"$f":"IF(G6=\"a\",A6,\"\")","v":""},{"$f":"IF(G6=\"a\",B6,\"\")","v":""},"2012-02-29",{"$f":"IFERROR(VLOOKUP(L6,D:E,2,0),\"0\")","v":"0"},{"$f":"IF(P6<0,SUM($M$4:M6,P6),SUM($M$4:M6))","v":0},{"$f":"IFERROR(VLOOKUP(MONTH(L6),I:K,2,0),\"\")","v":""},{"$f":"IFERROR(VLOOKUP(MONTH(L6),I:K,3,0),\"\")","v":""},{"$f":"IFERROR(P6+N6,\"\")","v":""},{"$f":"IFERROR(R5+M6+P6,R5+M6)","v":0}]
[null,null,{"$f":"IF(A7=\"\",\"\",IF(C6=\"\",C5+1,IF(G7=\"a\",\"\",C6+1)))","v":""},"","","","","","","","","2012-03-31","0",{"$f":"IF(P7<0,SUM($M$4:M7,P7),SUM($M$4:M7))","v":0},"","","",{"$f":"IFERROR(R6+M7+P7,R6+M7)","v":0}]
[null,null,"","","","","","","","","","2012-04-30","0",{"$f":"IF(P8<0,SUM($M$4:M8,P8),SUM($M$4:M8))","v":0},"","","",0]
[null,null,"","","","","","","","","","2012-05-31","0",{"$f":"IF(P9<0,SUM($M$4:M9,P9),SUM($M$4:M9))","v":0},"","","",0]
[null,null,"","","","","","","","","","2012-06-30","0",{"$f":"IF(P10<0,SUM($M$4:M10,P10),SUM($M$4:M10))","v":0},"","","",0]
[null,null,"","","","","","","","","","2012-07-31","0",{"$f":"IF(P11<0,SUM($M$4:M11,P11),SUM($M$4:M11))","v":0},"","","",0]
[null,null,"","","","","","","","","","2012-08-31","0",{"$f":"IF(P12<0,SUM($M$4:M12,P12),SUM($M$4:M12))","v":0},"","","",0]
[null,null,"","","","","","","","","","2012-09-30","0",{"$f":"IF(P13<0,SUM($M$4:M13,P13),SUM($M$4:M13))","v":0},"","","",0]
[null,null,"","","","","","","","","","2012-10-31","0",{"$f":"IF(P14<0,SUM($M$4:M14,P14),SUM($M$4:M14))","v":0},"","","",0]
[null,null,"","","","","","","","","","2012-11-30","0",{"$f":"IF(P15<0,SUM($M$4:M15,P15),SUM($M$4:M15))","v":0},"","","",0]
[null,null,"","","","","","","","","","2012-12-31","0",{"$f":"IF(P16<0,SUM($M$4:M16,P16),SUM($M$4:M16))","v":0},"","","",0]
[null,null,"","","","","","","","","",null,null,null,null,null,null,{"$f":"R16-H1","v":0}]
[null,null,"","","","","","","","","",{"$f":"IF(D4=EOMONTH(D4,0),1,0)","v":1}]
[null,null,"","","","","","","","","",{"$f":"IF(B4<0,1,0)","v":0}]
[null,null,"","","","","","","","",""]
[null,null,"","","","","","","","",""]
[null,null,"","","","","","","","","",null,null,null,null,null,null,{"$f":"IFERROR(Q22+O22,\"\")","v":0}]
[null,null,"","","","","","","","",""]
[null,null,"","","","","","","","",""]
[null,null,"","","","","","","","",""]
[null,null,"","","","","","","","",""]
[null,null,"","","","","","","","",""]
[null,null,"","","","","","","","",""]
[null,null,"","","","","","","","",""]
[null,null,"","","","","","","","",""]
[null,null,"","","","","","","","",""]
[null,null,"","","","","","","","",""]
[null,null,"","","","","","","","",""]
[null,null,"","","","","","","","",""]
[null,null,"","","","","","","","",""]
[null,null,"","","","","","","","",""]
[null,null,"","","","","","","","",""]
[null,null,"","","","","","","","",""]
[null,null,"","","","","","","","",""]
[null,null,"","","","","","","","",""]
[null,null,"","","","","","","","",""]
[null,null,"","","","","","","","",""]
[null,null,"","","","","","","","",""]
[null,null,"","","","","","","","",""]
[null,null,"","","","","","","","",""]
[null,null,"","","","","","","","",""]
[null,null,"","","","","","","","",""]
[null,null,"","","","","","","","",""]
[null,null,"","","","","","","","",""]
[null,null,"","","","","","","","",""]
[null,null,"","","","","","","","",""]
[null,null,"","","","","","","","",""]
[null,null,"","","","","","","","",""]
[null,null,"","","","","","","","",""]
[null,null,"","","","","","","","",""]
[null,null,"","","","","","","","",""]
[null,null,"","","","","","","","",""]
[null,null,"","","","","","","","",""]
[null,null,"","","","","","","","",""]
[null,null,"","","","","","","","",""]
[null,null,"","","","","","","","",""]
[null,null,"","","","","","","","",""]
[null,null,"","","","","",{"$f":"IF(G63=\"a\",\"a\",\"\")","v":""},"","",""]
[null,null,"","","","","","","","",""]
[null,null,"","","","","","","","",""]
[null,null,"","","","","","","","",""]
[null,null,"","","","","","","","",""]
[null,null,"","","","","","","","",""]
[null,null,"",{"$f":"IF(B69<0,\"\",IF(AND(D68<>\"\",EOMONTH(A68,0)=EOMONTH(A69,0)),\"\",IF(AND(G69<>G70,D68=EOMONTH(A68,0)),EOMONTH(A69,0),IF(G69=G70,\"\",IF(G69=$L$1,EOMONTH($G$1,0),IF(AND(G69<>G70,G69<>H69),EOMONTH(A68,0),\"\"))))))","v":""},"","","","","","",""]
[null,null,"","",{"$f":"IF(G70=G71,\"\",IF(D70=\"\",\"\",SUMIF(G:G,G70,B:B)))","v":""},{"$f":"IFERROR(IFERROR(IF(AND(A71=\"\",B71=\"\"),VLOOKUP(A70,$O$5:$R$16,4,0),IF(B70<0,VLOOKUP(A70,$O$5:$Q$16,3,0),VLOOKUP(D70,$L$5:$R$16,7,0))),VLOOKUP(D70,$L$5:$R$16,7,0)),\"\")","v":""},{"$f":"IF(A70=\"\",\"\",IF(B70>0,MONTH(A70),\"a\"))","v":""},{"$f":"IF(G70=\"a\",\"a\",\"\")","v":""},{"$f":"IF(J70<>\"\",MONTH(J70),\"\")","v":""},{"$f":"IF(G70=\"a\",A70,\"\")","v":""},{"$f":"IF(G70=\"a\",B70,\"\")","v":""}]
[null,null,{"$f":"IF(A71=\"\",\"\",IF(C70=\"\",C69+1,IF(G71=\"a\",\"\",C70+1)))","v":""},"","","","","","","",""]
[null,null,"","","","","","","","",""]
[null,null,"","","","","","","","",""]
[null,null,"","","","","","","","",""]
[null,null,"","","","","","","","",""]
[null,null,"","","","","","","","",""]
[null,null,"","","","","","","","",""]
[null,null,"","",{"$f":"IF(G78=G79,\"\",IF(D78=\"\",\"\",SUMIF(G:G,G78,B:B)))","v":""},"","","","","",""]
[null,null,"","",{"$f":"IF(G79=G80,\"\",IF(D79=\"\",\"\",SUMIF(G:G,G79,B:B)))","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,"","","","","","","","",""]