{"text_format":"3","workbook":"xlsx","n_sheets":1,"sheets":["Budget mensuel d’études"],"not_rendered":{"images":1},"read":"whole","date_system":"1900"}

{"sheet":"Budget mensuel d’études","index":0,"n_rows":30,"n_cols":6,"rows_kept":30,"merged":[[2,2,2,3]]}
[{"$nulls":5}," "]
[null,"Budget mensuel","Montant dépensé à ce jour",null,{"$f":"\"Pourcentage d’argent dépensé : \" & TEXT(E3,\"0%\")","v":"Pourcentage d’argent dépensé : 52%"}]
[null,{"$f":"Table_AcademicExpenses[[#Totals],[Budget]]+Table_LivingExpenses[[#Totals],[Budget]]+Table_PersonalExpenses[[#Totals],[Budget]]","v":{"v":2430,"d":"2,430 €"}},{"$f":"Table_AcademicExpenses[[#Totals],[Dépenses réelles]]+Table_LivingExpenses[[#Totals],[Dépenses réelles]]+Table_PersonalExpenses[[#Totals],[Dépenses réelles]]","v":{"v":1260,"d":"1,260 €"}},null,{"$f":"C3/B3","v":{"v":0.5185185185185185,"d":"52%"}}]
[]
[null,"Dépenses universitaires"]
[null,"Articles","Budget","Dépenses réelles","Notes"]
[null,"Frais de scolarité",{"v":800,"d":"800.00 €"},{"v":800,"d":"800.00 €"}]
[null,"Fournitures scolaires et livres",{"v":300,"d":"300.00 €"},{"v":300,"d":"300.00 €"}]
[null,"Divers",{"v":150,"d":"150.00 €"}]
[null,"Total",{"$f":"SUBTOTAL(109,Table_AcademicExpenses[Budget])","v":{"v":1250,"d":"1,250.00 €"}},{"$f":"SUBTOTAL(109,Table_AcademicExpenses[Dépenses réelles])","v":{"v":1100,"d":"1,100.00 €"}}]
[]
[null,"Dépenses courantes"]
[null,"Articles","Budget","Dépenses réelles","Notes"]
[null,"Location",{"v":280,"d":"280.00 €"}]
[null,"Nourriture : forfait",{"v":200,"d":"200.00 €"},{"v":20,"d":"20.00 €"}]
[null,"Nourriture : autres",{"v":50,"d":"50.00 €"},{"v":10,"d":"10.00 €"}]
[null,"Courses",{"v":110,"d":"110.00 €"},{"v":50,"d":"50.00 €"}]
[null,"Charges (gas, électricité)",{"v":35,"d":"35.00 €"}]
[null,"Téléphone",{"v":40,"d":"40.00 €"}]
[null,"Assurance",{"v":55,"d":"55.00 €"}]
[null,"Transport",{"v":300,"d":"300.00 €"},{"v":20,"d":"20.00 €"}]
[null,"Total",{"$f":"SUBTOTAL(109,Table_LivingExpenses[Budget])","v":{"v":1070,"d":"1,070.00 €"}},{"$f":"SUBTOTAL(109,Table_LivingExpenses[Dépenses réelles])","v":{"v":100,"d":"100.00 €"}}]
[]
[null,"Dépenses personnelles"]
[null,"Articles","Budget","Dépenses réelles","Notes"]
[null,"Loisirs",{"v":30,"d":"30.00 €"}]
[null,"Habillement",{"v":30,"d":"30.00 €"}]
[null,"Épargne",{"v":50,"d":"50.00 €"},{"v":60,"d":"60.00 €"}]
[null,"Autres",0]
[null,"Total",{"$f":"SUBTOTAL(109,Table_PersonalExpenses[Budget])","v":{"v":110,"d":"110.00 €"}},{"$f":"SUBTOTAL(109,Table_PersonalExpenses[Dépenses réelles])","v":{"v":60,"d":"60.00 €"}}]