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

{"sheet":"College Budget","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,"College Budget"]
[]
[null,"What's coming in this month",null,null,"How am I doing?"]
[null,"Item","Amount",null,"Item","Amount"]
[null,"Estimated monthly net income",{"v":1,"d":"$1.00"},null,"Monthly income",{"v":1,"d":"$1.00"}]
[null,"Financial aid award(s)",{"v":0,"d":"$0.00"},null,"Monthly expenses",{"v":1,"d":"$1.00"}]
[null,"Allowance from mom & dad",{"v":0,"d":"$0.00"},null,"Semester expenses",{"v":1,"d":"$1.00"}]
[null,"Total",{"$f":"SUBTOTAL(109,MonthlyIncome14[Amount])","v":{"v":1,"d":"$1.00"}},null,"Difference",{"$f":"SUBTOTAL(109,'College Budget'!$F$6:$F$8)","v":{"v":3,"d":"$3.00"}}]
[]
[null,"What's going out this month",null,null,"Semester costs"]
[null,"Item","Amount",null,"Item","Amount"]
[null,"Rent",{"v":1,"d":"$1.00"},null,"Tuition",{"v":1,"d":"$1.00"}]
[null,"Utilities",{"v":1,"d":"$1.00"},null,"Lab fees",{"v":1,"d":"$1.00"}]
[null,"Cell phone",{"v":1,"d":"$1.00"},null,"Other fees",{"v":1,"d":"$1.00"}]
[null,"Groceries",{"v":1,"d":"$1.00"},null,"Books",{"v":1,"d":"$1.00"}]
[null,"Auto expenses",{"v":1,"d":"$1.00"},null,"Deposits",{"v":1,"d":"$1.00"}]
[null,"Student loans",{"v":1,"d":"$1.00"},null,"Transportation",{"v":1,"d":"$1.00"}]
[null,"Other loans",{"v":1,"d":"$1.00"},null,"Total",{"$f":"SUBTOTAL(109,SemesterExpenses17[Amount])","v":{"v":6,"d":"$6.00"}}]
[null,"Credit cards",{"v":1,"d":"$1.00"}]
[null,"Insurance",{"v":1,"d":"$1.00"}]
[null,"Laundry",{"v":1,"d":"$1.00"}]
[null,"Hair cuts",{"v":1,"d":"$1.00"}]
[null,"Medical expenses",{"v":1,"d":"$1.00"}]
[null,"Entertainment",{"v":1,"d":"$1.00"}]
[null,"Miscellaneous",{"v":1,"d":"$1.00"}]
[null,"Total",{"$f":"SUBTOTAL(109,MonthlyExpenses15[Amount])","v":{"v":14,"d":"$14.00"}}]