{"text_format":"3","workbook":"xlsx","n_sheets":3,"sheets":["Mon budget étudiant","Recettes et dépenses","Calcul"],"not_rendered":{"charts":1,"defined_names":4},"read":"whole","date_system":"1900"}

{"sheet":"Mon budget étudiant","index":0,"n_rows":8,"n_cols":3,"rows_kept":8,"merged":[[1,2,1,9]]}
["Créez un budget universitaire mensuel dans cette feuille de calcul. \nConseil suivant dans la cellule A4"]
[null,null,"Mon budget étudiant"]
[]
["Entrez les données dans les feuilles de calcul Revenus et Dépenses.\nTous les calculs sur cette feuille sont automatiques.\nConseil suivant dans la cellule A8","Revenu restant",{"$f":"Revenu_mensuel_net-Dépenses_mensuelles_nettes","v":{"v":637.5,"d":"638 $"}}]
[null,"Pourcentage du revenu dépensé",{"$f":"Dépenses_mensuelles_nettes/Revenu_mensuel_net","v":{"v":0.7681818181818182,"d":"77%"}}]
[]
[null,"Revenu mensuel net",{"$f":"Revenu_mensuel[[#Totals],[Montant]]","v":{"v":2750,"d":"2,750 $"}}]
["Les dépenses mensuelles nettes incluent les dépenses du semestre divisées par la durée du semestre (en mois)","Dépenses mensuelles nettes",{"$f":"Dépenses_mensuelles[[#Totals],[Montant]]+Dépenses_semestrielles[[#Totals],[Par mois]]","v":{"v":2112.5,"d":"2,113 $"}}]

{"sheet":"Recettes et dépenses","index":1,"n_rows":16,"n_cols":10,"rows_kept":16,"merged":[[1,1,1,2],[1,4,1,5],[1,7,1,9],[3,7,3,8]]}
["Entrez vos revenus et vos dépenses dans les tables de cette feuille.\nEntrez la durée (en mois) de votre semestre dans la cellule J4"]
[null,"Revenu mensuel",null,null,"Dépenses mensuelles",null,null,"Dépenses semestrielles"]
[]
[null,"Élément","Montant",null,"Élément","Montant",null,"Longueur du semestre (mois) :",null,4]
[null,"Revenu fixe",{"v":1500,"d":"1,500 $"},null,"Loyer",{"v":350,"d":"350 $"}]
[null,"Aides financières",{"v":500,"d":"500 $"},null,"Charges",{"v":50,"d":"50 $"},null,"Élément","Montant","Par mois"]
[null,"Prêts",{"v":500,"d":"500 $"},null,"Téléphone portable",{"v":75,"d":"75 $"},null,"Frais d’inscription",{"v":750,"d":"750 $"},{"$f":"Dépenses_semestrielles[[#This Row],[Montant]]/Months_in_semester","v":{"v":187.5,"d":"188 $"}}]
[null,"Autres revenus",{"v":250,"d":"250 $"},null,"Courses",{"v":250,"d":"250 $"},null,"Matériel",{"v":300,"d":"300 $"},{"$f":"Dépenses_semestrielles[[#This Row],[Montant]]/Months_in_semester","v":{"v":75,"d":"75 $"}}]
[null,"Total",{"$f":"SUBTOTAL(109,Revenu_mensuel[Montant])","v":{"v":2750,"d":"2,750 $"}},null,"Frais d’automobile",{"v":50,"d":"50 $"},null,"Livres",{"v":500,"d":"500 $"},{"$f":"Dépenses_semestrielles[[#This Row],[Montant]]/Months_in_semester","v":{"v":125,"d":"125 $"}}]
[{"$nulls":4},"Prêts étudiant",{"v":500,"d":"500 $"},null,"Cautions",{"v":0,"d":"0 $"},{"$f":"Dépenses_semestrielles[[#This Row],[Montant]]/Months_in_semester","v":{"v":0,"d":"0 $"}}]
[{"$nulls":4},"Carte bancaire",{"v":275,"d":"275 $"},null,"Transport",{"v":0,"d":"0 $"},{"$f":"Dépenses_semestrielles[[#This Row],[Montant]]/Months_in_semester","v":{"v":0,"d":"0 $"}}]
[{"$nulls":4},"Assurance",{"v":125,"d":"125 $"},null,"Autres frais",{"v":0,"d":"0 $"},{"$f":"Dépenses_semestrielles[[#This Row],[Montant]]/Months_in_semester","v":{"v":0,"d":"0 $"}}]
[{"$nulls":4},"Coiffeur",{"v":50,"d":"50 $"},null,"Total",{"$f":"SUBTOTAL(109,Dépenses_semestrielles[Montant])","v":{"v":1550,"d":"1,550 $"}},{"$f":"SUBTOTAL(109,Dépenses_semestrielles[Par mois])","v":{"v":387.5,"d":"388 $"}}]
[{"$nulls":4},"Loisirs",{"v":0,"d":"0 $"}]
[{"$nulls":4},"Divers",{"v":0,"d":"0 $"}]
[{"$nulls":4},"Total",{"$f":"SUBTOTAL(109,Dépenses_mensuelles[Montant])","v":{"v":1725,"d":"1,725 $"}}]

{"sheet":"Calcul","index":2,"n_rows":2,"n_cols":2,"rows_kept":2,"hidden":true}
["Revenu",{"$f":"'Mon budget étudiant'!C7","v":{"v":2750,"d":"2,750 $"}}]
["Dépenses",{"$f":"'Mon budget étudiant'!C8","v":{"v":2112.5,"d":"2,113 $"}}]