{"text_format":"3","workbook":"xlsx","n_sheets":1,"sheets":["Budget de la faculté"],"not_rendered":{"defined_names":1},"read":"whole","date_system":"1900"}

{"sheet":"Budget de la faculté","index":0,"n_rows":27,"n_cols":6,"rows_kept":27,"merged":[[1,0,1,6],[3,1,3,2],[3,4,3,5],[4,4,4,5],[5,4,5,5],[6,4,6,5],[7,4,7,5],[8,4,8,5],[10,1,10,2],[10,4,10,5],[20,4,20,5]]}
[]
["Budget de la faculté"]
[]
[null,"Revenus mensuels",null,null,"Nom de l'étudiant"]
[null,"Poste","Montant"]
[null,"Revenus mensuels nets estimés",null,null,"Tuteur"]
[null,"Aide(s) financières"]
[null,"Autres revenus",null,null,"École/Faculté"]
[null,"Total",{"$f":"SUBTOTAL(109,RevenusMensuels[Montant])","v":{"v":0,"d":"0.00 €"}}]
[]
[null,"Dépenses mensuelles",null,null,"Dépenses du semestre"]
[null,"Poste","Montant",null,"Poste","Montant"]
[null,"Location",null,null,"Droits de scolarité"]
[null,"Installations",null,null,"Frais de laboratoire"]
[null,"Téléphone portable",null,null,"Autres frais"]
[null,"Alimentaire",null,null,"Livres"]
[null,"Frais voiture",null,null,"Dépôts"]
[null,"Prêts aux étudiants",null,null,"Transports"]
[null,"Autres prêts",null,null,"Total",{"$f":"SUBTOTAL(109,DépensesSemestre[Montant])","v":{"v":0,"d":"0.00 €"}}]
[null,"Cartes de crédit"]
[null,"Assurances",null,null,"Revenu disponible"]
[null,"Blanchisserie",null,null,"Poste","Montant"]
[null,"Coiffure",null,null,"Revenus mensuels",{"$f":"SUM(RevenusMensuels[Montant])","v":{"v":0,"d":"0.00 €"}}]
[null,"Frais médicaux",null,null,"Dépenses mensuelles",{"$f":"SUM(DépensesMensuelles[Montant])","v":{"v":0,"d":"0.00 €"}}]
[null,"Loisirs",null,null,"Dépenses du semestre",{"$f":"SUM(DépensesSemestre[Montant])","v":{"v":0,"d":"0.00 €"}}]
[null,"Divers",null,null,"Différence",{"$f":"F23-(F24+F25)","v":{"v":0,"d":"0.00 €"}}]
[null,"Total",{"$f":"SUBTOTAL(109,DépensesMensuelles[Montant])","v":{"v":0,"d":"0.00 €"}}]