{"text_format":"3","workbook":"xlsx","n_sheets":4,"sheets":["Résumé du budget","Revenu mensuel","Dépenses mensuelles","Dépenses semestrielles"],"not_rendered":{"charts":1,"defined_names":18},"read":"whole","date_system":"1900"}

{"sheet":"Résumé du budget","index":0,"n_rows":10,"n_cols":5,"rows_kept":10,"merged":[[0,1,0,4],[1,1,1,2],[1,4,9,4],[3,1,3,2]]}
[null,"mon budget étudiant"]
[null,"pourcentage du revenu dépensé",null,null,"L’histogramme groupé comparant le revenu et les dépenses mensuels figure dans cette cellule."]
[null,{"$f":"DépensesMensuellesNettes/RevenuMensuelNet","v":{"v":0.6436363636363637,"d":"64%"}}]
[null,{"$f":"DépensesMensuellesNettes","v":1770}]
[null,"revenu mensuel net"]
[null,{"$f":"Total_RevenuMensuel","v":{"v":2750,"d":"2,750 €"}}]
[null,"dépenses mensuelles nettes"]
[null,{"$f":"Total_DépensesMensuelles++Total_DépensesSemestrielles","v":{"v":1770,"d":"1,770 €"}}]
[null,"solde"]
[null,{"$f":"RevenuMensuelNet-DépensesMensuellesNettes","v":{"v":980,"d":"980 €"}}]

{"sheet":"Revenu mensuel","index":1,"n_rows":8,"n_cols":3,"rows_kept":8,"merged":[[0,1,0,5]]}
[null,{"$f":"Titre_Classeur","v":"mon budget étudiant"}]
[null,"revenu mensuel"]
[null,"Poste","Montant"]
[null,"Revenu fixe",{"v":1500,"d":"1,500 €"}]
[null,"Aides financières",{"v":500,"d":"500 €"}]
[null,"Prêts",{"v":500,"d":"500 €"}]
[null,"Autres revenus",{"v":250,"d":"250 €"}]
[null,"Total",{"$f":"SUBTOTAL(109,RevenuMensuel[Montant])","v":{"v":2750,"d":"2,750 €"}}]

{"sheet":"Dépenses mensuelles","index":2,"n_rows":15,"n_cols":3,"rows_kept":15,"merged":[[0,1,0,5]]}
[null,{"$f":"Titre_Classeur","v":"mon budget étudiant"}]
[null,"dépenses mensuelles"]
[null,"Poste","Montant"]
[null,"Loyer",{"v":20,"d":"20 €"}]
[null,"Charges",{"v":50,"d":"50 €"}]
[null,"Téléphone portable",{"v":75,"d":"75 €"}]
[null,"Courses",{"v":250,"d":"250 €"}]
[null,"Frais d’automobile",{"v":50,"d":"50 €"}]
[null,"Prêts étudiant",{"v":500,"d":"500 €"}]
[null,"Carte bancaire",{"v":275,"d":"275 €"}]
[null,"Assurance",{"v":125,"d":"125 €"}]
[null,"Coiffeur",{"v":50,"d":"50 €"}]
[null,"Loisirs",{"v":0,"d":"0 €"}]
[null,"Divers",{"v":0,"d":"0 €"}]
[null,"Total",{"$f":"SUBTOTAL(109,DépensesMensuelles[Montant])","v":{"v":1395,"d":"1,395 €"}}]

{"sheet":"Dépenses semestrielles","index":3,"n_rows":11,"n_cols":4,"rows_kept":11,"merged":[[0,1,0,5],[10,1,10,2]]}
[null,{"$f":"Titre_Classeur","v":"mon budget étudiant"}]
[null,"dépenses semestrielles *"]
[null,"Poste","Montant","Par mois"]
[null,"Frais d’inscription",{"v":750,"d":"750 €"},{"$f":"IFERROR(DépensesSemestrielles[[#This Row],[Montant]]/4, \"\")","v":{"v":187.5,"d":"188 €"}}]
[null,"Matériel",{"v":250,"d":"250 €"},{"$f":"IFERROR(DépensesSemestrielles[[#This Row],[Montant]]/4, \"\")","v":{"v":62.5,"d":"63 €"}}]
[null,"Livres",{"v":500,"d":"500 €"},{"$f":"IFERROR(DépensesSemestrielles[[#This Row],[Montant]]/4, \"\")","v":{"v":125,"d":"125 €"}}]
[null,"Cautions",{"v":0,"d":"0 €"},{"$f":"IFERROR(DépensesSemestrielles[[#This Row],[Montant]]/4, \"\")","v":{"v":0,"d":"0 €"}}]
[null,"Transport",{"v":0,"d":"0 €"},{"$f":"IFERROR(DépensesSemestrielles[[#This Row],[Montant]]/4, \"\")","v":{"v":0,"d":"0 €"}}]
[null,"Autres frais",{"v":0,"d":"0 €"},{"$f":"IFERROR(DépensesSemestrielles[[#This Row],[Montant]]/4, \"\")","v":{"v":0,"d":"0 €"}}]
[null,"Total",{"$f":"SUBTOTAL(109,DépensesSemestrielles[Montant])","v":{"v":1500,"d":"1,500 €"}},{"$f":"SUBTOTAL(109,DépensesSemestrielles[Par mois])","v":{"v":375,"d":"375 €"}}]
[null,"* sur la base d’un semestre de 4 mois"]