{"text_format":"3","workbook":"xlsx","n_sheets":4,"sheets":["Récapitulatif du budget","Revenu mensuel","Dépenses mensuelles","Dépenses semestrielles"],"not_rendered":{"charts":1,"defined_names":18},"read":"whole","date_system":"1900"}

{"sheet":"Récapitulatif du budget","index":0,"n_rows":12,"n_cols":5,"rows_kept":12,"merged":[[1,2,1,5],[2,2,2,5],[4,2,4,3],[4,4,4,5],[5,2,5,3]]}
[]
[null,null,"mon budget étudiant"]
[null,null,"POURCENTAGE DU REVENU DÉPENSÉ"]
[]
[null,null,{"$f":"DépensesMensuellesNettes/RevenuMensuelNet","v":{"v":0.6436363636363637,"d":"64%"}},null,{"$f":"DépensesMensuellesNettes","v":1770}]
[]
[null,null,"revenu mensuel net"]
[null,null,{"$f":"Total_RevenuMensuel","v":{"v":2750,"d":"2,750 €"}}]
[null,null,"dépenses mensuelles nettes"]
[null,null,{"$f":"Total_DépensesMensuelles+Total_DépensesSemestrielles","v":{"v":1770,"d":"1,770 €"}}]
[null,null,"solde"]
[null,null,{"$f":"RevenuMensuelNet-DépensesMensuellesNettes","v":{"v":980,"d":"980 €"}}]

{"sheet":"Revenu mensuel","index":1,"n_rows":10,"n_cols":4,"rows_kept":10,"merged":[[1,2,1,3],[2,2,2,3]]}
[]
[null,null,{"$f":"Workbook_Title","v":"mon budget étudiant"}]
[null,null,"REVENU MENSUEL"]
[]
[null,null,"ARTICLE","MONTANT"]
[null,null,"revenu fixe",{"v":1500,"d":"1,500 €"}]
[null,null,"aides financières",{"v":500,"d":"500 €"}]
[null,null,"prêts",{"v":500,"d":"500 €"}]
[null,null,"autres revenus",{"v":250,"d":"250 €"}]
[null,null,"TOTAL",{"$f":"SUBTOTAL(109,RevenuMensuel[MONTANT])","v":{"v":2750,"d":"2,750 €"}}]

{"sheet":"Dépenses mensuelles","index":2,"n_rows":17,"n_cols":4,"rows_kept":17,"merged":[[1,2,1,3],[2,2,2,3]]}
[]
[null,null,{"$f":"Workbook_Title","v":"mon budget étudiant"}]
[null,null,"DÉPENSES MENSUELLES"]
[]
[null,null,"ARTICLE","MONTANT"]
[null,null,"loyer",{"v":20,"d":"20 €"}]
[null,null,"eau-énergie",{"v":50,"d":"50 €"}]
[null,null,"téléphone cellulaire",{"v":75,"d":"75 €"}]
[null,null,"courses",{"v":250,"d":"250 €"}]
[null,null,"dépenses automobiles",{"v":50,"d":"50 €"}]
[null,null,"prêts étudiant",{"v":500,"d":"500 €"}]
[null,null,"cartes de crédit",{"v":275,"d":"275 €"}]
[null,null,"assurance",{"v":125,"d":"125 €"}]
[null,null,"coiffeur",{"v":50,"d":"50 €"}]
[null,null,"loisirs",{"v":0,"d":"0 €"}]
[null,null,"divers",{"v":0,"d":"0 €"}]
[null,null,"TOTAL",{"$f":"SUBTOTAL(109,DépensesMensuelles[MONTANT])","v":{"v":1395,"d":"1,395 €"}}]

{"sheet":"Dépenses semestrielles","index":3,"n_rows":13,"n_cols":5,"rows_kept":13,"merged":[[1,2,1,4],[2,2,2,4]]}
[]
[null,null,{"$f":"Workbook_Title","v":"mon budget étudiant"}]
[null,null,"DÉPENSES SEMESTRIELLES *"]
[]
[null,null,"ARTICLE","MONTANT","PAR MOIS"]
[null,null,"frais de scolarité",{"v":750,"d":"750 €"},{"$f":"IFERROR(DépensesSemestrielles[[#This Row],[MONTANT]]/4, \"\")","v":{"v":187.5,"d":"188 €"}}]
[null,null,"frais de labo",{"v":250,"d":"250 €"},{"$f":"IFERROR(DépensesSemestrielles[[#This Row],[MONTANT]]/4, \"\")","v":{"v":62.5,"d":"63 €"}}]
[null,null,"livres",{"v":500,"d":"500 €"},{"$f":"IFERROR(DépensesSemestrielles[[#This Row],[MONTANT]]/4, \"\")","v":{"v":125,"d":"125 €"}}]
[null,null,"acomptes",{"v":0,"d":"0 €"},{"$f":"IFERROR(DépensesSemestrielles[[#This Row],[MONTANT]]/4, \"\")","v":{"v":0,"d":"0 €"}}]
[null,null,"transport",{"v":0,"d":"0 €"},{"$f":"IFERROR(DépensesSemestrielles[[#This Row],[MONTANT]]/4, \"\")","v":{"v":0,"d":"0 €"}}]
[null,null,"autres frais",{"v":0,"d":"0 €"},{"$f":"IFERROR(DépensesSemestrielles[[#This Row],[MONTANT]]/4, \"\")","v":{"v":0,"d":"0 €"}}]
[null,null,"TOTAL",{"$f":"SUBTOTAL(109,DépensesSemestrielles[MONTANT])","v":{"v":1500,"d":"1,500 €"}},{"$f":"SUBTOTAL(109,DépensesSemestrielles[PAR MOIS])","v":{"v":375,"d":"375 €"}}]
[null,null,"* sur la base d’un semestre de 4 mois"]