{"text_format":"3","workbook":"xlsx","n_sheets":1,"sheets":["Budget de club universitaire"],"not_rendered":{"charts":2},"read":"whole","date_system":"1900"}

{"sheet":"Budget de club universitaire","index":0,"n_rows":10,"n_cols":8,"rows_kept":10,"merged":[[0,1,0,9],[1,5,2,6],[1,7,2,8],[3,5,3,8],[4,3,9,4],[4,7,9,9]]}
[null,"Budget de club universitaire"]
[null,"Coût du voyage :",{"v":5000,"d":"5,000 €"},null,null,"Montant nécessaire :",null,{"$f":"C2-(C3-C4)","v":{"v":760,"d":"760 €"}}]
[null,"Revenus :",{"$f":"SUM(RevenusAnnuels[Montant])","v":{"v":5550,"d":"5,550 €"}}]
[null,"Dépenses :",{"$f":"SUM(DépensesAnnuelles[Montant])","v":{"v":1310,"d":"1,310 €"}},null,null,{"$f":"IF(C3-C4<C2,C3-C4,C2)","v":4240}]
[]
[null,"Revenus annuels","Montant",null,null,"Dépenses annuelles","Montant"]
[null,"Cotisations",{"v":750,"d":"750 €"},null,null,"Papier pour les prospectus",{"v":1000,"d":"1,000 €"}]
[null,"Collectes de fonds",{"v":3500,"d":"3,500 €"},null,null,"Publicité",{"v":200,"d":"200 €"}]
[null,"Dons",{"v":1000,"d":"1,000 €"},null,null,"Décorations",{"v":90,"d":"90 €"}]
[null,"Autres",{"v":300,"d":"300 €"},null,null,"Autres",{"v":20,"d":"20 €"}]