{"text_format":"3","workbook":"xlsx","n_sheets":3,"sheets":["Revenu mensuel","Dépenses courantes mensuelles","Frais scolaires semestres"],"not_rendered":{"charts":1,"images":1,"defined_names":4},"read":"whole","date_system":"1900"}

{"sheet":"Revenu mensuel","index":0,"n_rows":13,"n_cols":5,"rows_kept":13}
[{"$nulls":4}," "]
[]
[null,"Sorties d’argent chaque mois",{"$f":"Monthly_Expenses_Total+Monthly_Semester_Cost","v":{"v":2188.333333333333,"d":"2,188 €"}}]
[null,"Dépenses courantes mensuelles",{"$f":"SUM(Monthly_Expenses[Montant])","v":{"v":920,"d":"920 €"}}]
[null,"Frais scolaires semestriels par mois",{"$f":"SUM(Semester_Expenses[Montant])/Semester_Length","v":{"v":1268.3333333333333,"d":"1,268 €"}}]
[null,"Rentrées d’argent chaque mois",{"$f":"SUM(Monthly_Income[Montant])","v":{"v":2460,"d":"2,460 €"}}]
[null,"Surplus/déficit",{"$f":"C6-C3","v":{"v":271.66666666666697,"d":"272 €"}}]
[null,"Rentrées d’argent chaque mois"]
[null,"Poste","Montant"]
[null,"Revenus du travail",{"v":850,"d":"850.00 €"}]
[null,"Aides financières",{"v":1200,"d":"1,200.00 €"}]
[null,"Parents",{"v":400,"d":"400.00 €"}]
[null,"Autre",{"v":10,"d":"10.00 €"}]

{"sheet":"Dépenses courantes mensuelles","index":1,"n_rows":15,"n_cols":3,"rows_kept":15}
[null,"Mes dépenses chaque mois"]
[null,"Poste","Montant"]
[null,"Loyer",{"v":280,"d":"280.00 €"}]
[null,"Charges",{"v":35,"d":"35.00 €"}]
[null,"Téléphone portable",{"v":40,"d":"40.00 €"}]
[null,"Courses",{"v":75,"d":"75.00 €"}]
[null,"Prêt auto",{"v":240,"d":"240.00 €"}]
[null,"Assurance auto",{"v":55,"d":"55.00 €"}]
[null,"Essence",{"v":40,"d":"40.00 €"}]
[null,"Prêts",{"v":25,"d":"25.00 €"}]
[null,"Carte bancaire",{"v":35,"d":"35.00 €"}]
[null,"Soins personnels",{"v":20,"d":"20.00 €"}]
[null,"Loisirs",{"v":30,"d":"30.00 €"}]
[null,"Divers",{"v":25,"d":"25.00 €"}]
[null,"Fonds d’urgence",{"v":20,"d":"20.00 €"}]

{"sheet":"Frais scolaires semestres","index":2,"n_rows":6,"n_cols":5,"rows_kept":6}
[null,"Ce dont j’ai besoin pour ce semestre",null,"Durée du semestre (mois) :",3]
[null,"Poste","Montant"]
[null,"Frais d’inscription",{"v":2500,"d":"2,500.00 €"}]
[null,"Matériel",{"v":525,"d":"525.00 €"}]
[null,"Livres",{"v":600,"d":"600.00 €"}]
[null,"Autres frais",{"v":180,"d":"180.00 €"}]