{"text_format":"3","workbook":"xlsx","n_sheets":1,"sheets":["Budget étudiant"],"not_rendered":{"charts":2,"images":1,"defined_names":2},"read":"whole","date_system":"1900"}

{"sheet":"Budget étudiant","index":0,"n_rows":27,"n_cols":6,"rows_kept":27,"merged":[[1,1,1,5],[3,1,3,2],[3,4,3,5],[10,1,10,2],[10,4,10,5]]}
[]
[null,"Budget étudiant"]
[]
[null,"Recettes du mois",null,null,"Est-ce que je m'en sors ?"]
[null,"Élément","Montant",null,"Élément","Montant"]
[null,"Revenu mensuel net estimé",{"v":1,"d":"1.00 €"},null,"Revenu mensuel",{"v":1,"d":"$1.00"}]
[null,"Bourse",{"v":0,"d":"0.00 €"},null,"Dépenses mensuelles",{"v":1,"d":"$1.00"}]
[null,"Argent de poche de Pa & Man",{"v":0,"d":"0.00 €"},null,"Dépenses semestrielles",{"v":1,"d":"$1.00"}]
[null,"Total",{"$f":"SUBTOTAL(109,C6:C8)","v":{"v":1,"d":"1.00 €"}},null,"Différence",{"$f":"SUBTOTAL(109,'Budget étudiant'!$F$6:$F$8)","v":{"v":3,"d":"$3.00"}}]
[]
[null,"Dépenses du mois",null,null,"Coûts semestriels"]
[null,"Élément","Montant",null,"Élément","Montant"]
[null,"Loyer",{"v":1,"d":"1.00 €"},null,"Frais de scolarité",{"v":1,"d":"1.00 €"}]
[null,"Charges",{"v":1,"d":"1.00 €"},null,"Frais de labo",{"v":1,"d":"1.00 €"}]
[null,"Téléphone mobile",{"v":1,"d":"1.00 €"},null,"Autres frais",{"v":1,"d":"1.00 €"}]
[null,"Épicerie",{"v":1,"d":"1.00 €"},null,"Livres",{"v":1,"d":"1.00 €"}]
[null,"Dépenses perso",{"v":1,"d":"1.00 €"},null,"Cautions",{"v":1,"d":"1.00 €"}]
[null,"Prêt étudiant",{"v":1,"d":"1.00 €"},null,"Transport",{"v":1,"d":"1.00 €"}]
[null,"Autres emprunts",{"v":1,"d":"1.00 €"},null,"Total",{"$f":"SUBTOTAL(109,F13:F18)","v":{"v":6,"d":"6.00 €"}}]
[null,"Cartes de crédit",{"v":1,"d":"1.00 €"}]
[null,"Assurance",{"v":1,"d":"1.00 €"}]
[null,"Blanchisserie",{"v":1,"d":"1.00 €"}]
[null,"Coiffeur",{"v":1,"d":"1.00 €"}]
[null,"Dépenses médicales",{"v":1,"d":"1.00 €"}]
[null,"Divertissement",{"v":1,"d":"1.00 €"}]
[null,"Divers",{"v":1,"d":"1.00 €"}]
[null,"Total",{"$f":"SUBTOTAL(109,C13:C26)","v":{"v":14,"d":"14.00 €"}}]