{"text_format":"3","workbook":"xlsx","n_sheets":1,"sheets":["Calculateur de dépenses K-12"],"not_rendered":{"defined_names":1},"read":"whole","date_system":"1900"}

{"sheet":"Calculateur de dépenses K-12","index":0,"n_rows":37,"n_cols":7,"rows_kept":37,"merged":[[0,1,0,6],[1,1,1,6],[3,1,3,3],[3,5,3,6],[4,2,4,3],[5,2,5,3],[6,2,6,3],[7,2,7,3],[8,2,8,3],[9,2,9,3],[10,2,10,3],[10,5,10,6],[11,2,11,3],[13,1,13,3],[17,5,17,6],[21,1,21,3],[27,5,27,6],[29,1,29,3]]}
[]
[null,"Calculateur de dépenses K-12"]
[]
[null,"INFORMATIONS GÉNÉRALES",{"$nulls":3},"HÉBERGEMENT ET REPAS"]
[null,"Nom de l’étudiant",{"$nulls":3},"Article","Montant"]
[null,"Tuteur",{"$nulls":3},"Salle (internat)"]
[null,"Date de début/année",{"$nulls":3},"Garderie"]
[null,"Date de fin/année",{"$nulls":3},"Argent déjeuner"]
[null,"Nom de l’école",{"$nulls":3},"Total",{"$f":"SUBTOTAL(109,REPAS[Montant €])","v":{"v":0,"d":"0.00 €"}}]
[null,"Ville"]
[null,"Nom de l’université",{"$nulls":3},"TRANSPORT"]
[null,"Ville",{"$nulls":3},"Article","Montant"]
[{"$nulls":5},"Transport privé"]
[null,"DÉPENSES EN UN COUP D’ŒIL",{"$nulls":3},"Frais stationnement"]
[null,"Dépenses scolaires",{"$f":"SUM(Dépensesscolaires1016[Montant])","v":{"v":0,"d":"0.00 €"}},null,null,"Déplacement locaux"]
[null,"Dépenses universitaires",{"$f":"SUM(Dépensesuniversitaires1117[Montant])","v":{"v":0,"d":"0.00 €"}},null,null,"Total",{"$f":"SUBTOTAL(109,Table6[Montant €])","v":{"v":0,"d":"0.00 €"}}]
[null,"Hébergement et repas",{"$f":"SUM(REPAS[Montant €])","v":{"v":0,"d":"0.00 €"}},"TOTAL"]
[null,"Transport",{"$f":"SUM(Table6[Montant €])","v":{"v":0,"d":"0.00 €"}},{"$f":"SUM(C15:C20)","v":{"v":0,"d":"0.00 €"}},null,"ACTIVITÉS"]
[null,"Activités",{"$f":"SUM(ACTIVITÉS[Montant €])","v":{"v":0,"d":"0.00 €"}},null,null,"Article","Montant"]
[null,"Général",{"$f":"SUM(GÉNÉRAL[Montant €])","v":{"v":0,"d":"0.00 €"}},null,null,"Voyage scolaire"]
[{"$nulls":5},"Instr. musique et leçons"]
[null,"DÉPENSES SCOLAIRES",{"$nulls":3},"Portraits individuels et classe"]
[null,"Article","Échéance (date)","Montant ",null,"Voyage scolaire terminales"]
[null,"Droits de scolarité (privé)",{"$nulls":3},"Almanach"]
[null,"Cotisation association parents d’élèves",{"$nulls":3},"Divers"]
[null,"Frais équipement sport",{"$nulls":3},"Total",{"$f":"SUBTOTAL(109,ACTIVITÉS[Montant €])","v":{"v":0,"d":"0.00 €"}}]
[null,"Frais lab"]
[null,"Total",null,{"$f":"SUBTOTAL(109,Dépensesscolaires1016[Montant])","v":{"v":0,"d":"0.00 €"}},null,"GÉNÉRAL"]
[{"$nulls":5},"Article","Montant"]
[null,"DÉPENSES UNIVERSITAIRES",{"$nulls":3},"Vêtements"]
[null,"Article","Échéance (date)","Montant",null,"Livres"]
[null,"Bague terminales",{"$nulls":3},"Sac à dos et carton repas"]
[null,"Examen d’entrée",{"$nulls":3},"Fournitures scolaires"]
[null,"Frais d’entrée",{"$nulls":3},"Fournitures classe art"]
[null,"Chapeau et robe",{"$nulls":3},"Clubs extra-scolaires"]
[null,"Annonces, cartes nominatives",{"$nulls":3},"Dépenses bal de fin d’études"]
[null,"Total",null,{"$f":"SUBTOTAL(109,Dépensesuniversitaires1117[Montant])","v":{"v":0,"d":"0.00 €"}},null,"Total",{"$f":"SUBTOTAL(109,GÉNÉRAL[Montant €])","v":{"v":0,"d":"0.00 €"}}]