{"text_format":"3","workbook":"xlsx","n_sheets":3,"sheets":["Monthly Income","Monthly Living Expenses","Semester School Expenses"],"not_rendered":{"charts":1,"images":1,"defined_names":4},"read":"whole","date_system":"1900"}

{"sheet":"Monthly Income","index":0,"n_rows":13,"n_cols":5,"rows_kept":13}
[{"$nulls":4}," "]
[]
[null,"Money going out each month",{"$f":"Monthly_Expenses_Total+Monthly_Semester_Cost","v":{"v":2188.333333333333,"d":"$2,188"}}]
[null,"Monthly living expenses",{"$f":"SUM(Monthly_Expenses[Amount])","v":{"v":920,"d":"$920"}}]
[null,"Monthly semester school expenses",{"$f":"SUM(Semester_Expenses[Amount])/Semester_Length","v":{"v":1268.3333333333333,"d":"$1,268"}}]
[null,"Money coming in each month",{"$f":"SUM(Monthly_Income[Amount])","v":{"v":2460,"d":"$2,460"}}]
[null,"Amount over / (under)",{"$f":"C6-C3","v":{"v":271.66666666666697,"d":"$272"}}]
[null,"Money coming in each month"]
[null,"Item","Amount"]
[null,"Income from job",{"v":850,"d":"$850.00"}]
[null,"Financial aid award(s)",{"v":1200,"d":"$1,200.00"}]
[null,"Mom & Dad",{"v":400,"d":"$400.00"}]
[null,"Other",{"v":10,"d":"$10.00"}]

{"sheet":"Monthly Living Expenses","index":1,"n_rows":15,"n_cols":3,"rows_kept":15}
[null,"What I spend each month"]
[null,"Item","Amount"]
[null,"Rent",{"v":280,"d":"$280.00"}]
[null,"Utilities",{"v":35,"d":"$35.00"}]
[null,"Cell phone",{"v":40,"d":"$40.00"}]
[null,"Groceries",{"v":75,"d":"$75.00"}]
[null,"Car payment",{"v":240,"d":"$240.00"}]
[null,"Car insurance",{"v":55,"d":"$55.00"}]
[null,"Gas",{"v":40,"d":"$40.00"}]
[null,"Loans",{"v":25,"d":"$25.00"}]
[null,"Credit cards",{"v":35,"d":"$35.00"}]
[null,"Personal care",{"v":20,"d":"$20.00"}]
[null,"Entertainment",{"v":30,"d":"$30.00"}]
[null,"Misc",{"v":25,"d":"$25.00"}]
[null,"Emergency fund",{"v":20,"d":"$20.00"}]

{"sheet":"Semester School Expenses","index":2,"n_rows":6,"n_cols":5,"rows_kept":6}
[null,"What I need for this semester",null,"Semester length (months):",3]
[null,"Item","Amount"]
[null,"Tuition",{"v":2500,"d":"$2,500.00"}]
[null,"Lab fees",{"v":525,"d":"$525.00"}]
[null,"Books",{"v":600,"d":"$600.00"}]
[null,"Other fees",{"v":180,"d":"$180.00"}]