{"text_format":"3","workbook":"xlsx","n_sheets":1,"sheets":["College Budget"],"read":"whole","date_system":"1900"}

{"sheet":"College Budget","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]]}
[]
["College Budget"]
[]
[null,"Monthly Income",null,null,"Student Name"]
[null,"Item","Amount"]
[null,"Estimated monthly net income",null,null,"Guardian"]
[null,"Financial aid award(s)"]
[null,"Other income",null,null,"School/College"]
[null,"Total",{"$f":"SUBTOTAL(109,[Amount])","v":{"v":0,"d":"$0.00"}}]
[]
[null,"Monthly Expenses",null,null,"Semester Expenses"]
[null,"Item","Amount",null,"Item","Amount"]
[null,"Rent",null,null,"Tuition"]
[null,"Utilities",null,null,"Lab fees"]
[null,"Cell phone",null,null,"Other fees"]
[null,"Groceries",null,null,"Books"]
[null,"Auto expenses",null,null,"Deposits"]
[null,"Student loans",null,null,"Transportation"]
[null,"Other loans",null,null,"Total",{"$f":"SUBTOTAL(109,[Amount])","v":{"v":0,"d":"$0.00"}}]
[null,"Credit cards"]
[null,"Insurance",null,null,"Discretionary Income"]
[null,"Laundry",null,null,"Item","Amount"]
[null,"Hair cuts",null,null,"Monthly Income",{"$f":"SUM(MonthlyIncome[Amount])","v":{"v":0,"d":"$0.00"}}]
[null,"Medical expenses",null,null,"Monthly expenses",{"$f":"SUM(MonthlyExpenses[Amount])","v":{"v":0,"d":"$0.00"}}]
[null,"Entertainment",null,null,"Semester expenses",{"$f":"SUM(SemesterExpenses[Amount])","v":{"v":0,"d":"$0.00"}}]
[null,"Miscellaneous",null,null,"Difference",{"$f":"F23-(F24+F25)","v":{"v":0,"d":"$0.00"}}]
[null,"Total",{"$f":"SUBTOTAL(109,[Amount])","v":{"v":0,"d":"$0.00"}}]