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

{"sheet":"College monthly budget","index":0,"n_rows":33,"n_cols":6,"rows_kept":33,"merged":[[1,1,1,4],[3,2,3,3],[5,2,5,3],[7,1,7,4],[14,1,14,4],[26,1,26,4]]}
[]
[null,"College monthly budget",{"$nulls":3}," "]
[]
[null,"Monthly budget","Actual spent",null,{"$f":"\"Money spent: \" & TEXT(E6,\"0%\")","v":"Money spent: 52%"}]
[]
[null,{"$f":"Table_AcademicExpenses[[#Totals],[Budget]]+Table_LivingExpenses[[#Totals],[Budget]]+Table_PersonalExpenses[[#Totals],[Budget]]","v":{"v":2430,"d":"$2,430"}},{"$f":"Table_AcademicExpenses[[#Totals],[Actual spent]]+Table_LivingExpenses[[#Totals],[Actual spent]]+Table_PersonalExpenses[[#Totals],[Actual spent]]","v":{"v":1260,"d":"$1,260"}},null,{"$f":"C6/B6","v":{"v":0.5185185185185185,"d":"52%"}}]
[]
[null,"Academic expenses"]
[null,"Items","Budget","Actual spent","Notes"]
[null,"Tuition & fees",{"v":800,"d":"$800.00"},{"v":800,"d":"$800.00"}]
[null,"Books & school supplies",{"v":300,"d":"$300.00"},{"v":300,"d":"$300.00"}]
[null,"Miscellaneous",{"v":150,"d":"$150.00"}]
[null,"Total",{"$f":"SUBTOTAL(109,Table_AcademicExpenses[Budget])","v":{"v":1250,"d":"$1,250.00"}},{"$f":"SUBTOTAL(109,Table_AcademicExpenses[Actual spent])","v":{"v":1100,"d":"$1,100.00"}}]
[]
[null,"Living expenses"]
[null,"Items","Budget","Actual spent","Notes"]
[null,"Rent",{"v":280,"d":"$280.00"}]
[null,"Food - meal plan",{"v":200,"d":"$200.00"},{"v":20,"d":"$20.00"}]
[null,"Food - others",{"v":50,"d":"$50.00"},{"v":10,"d":"$10.00"}]
[null,"Groceries",{"v":110,"d":"$110.00"},{"v":50,"d":"$50.00"}]
[null,"Utilities (gas, electricity)",{"v":35,"d":"$35.00"}]
[null,"Phone",{"v":40,"d":"$40.00"}]
[null,"Insurance",{"v":55,"d":"$55.00"}]
[null,"Transportation",{"v":300,"d":"$300.00"},{"v":20,"d":"$20.00"}]
[null,"Total",{"$f":"SUBTOTAL(109,Table_LivingExpenses[Budget])","v":{"v":1070,"d":"$1,070.00"}},{"$f":"SUBTOTAL(109,Table_LivingExpenses[Actual spent])","v":{"v":100,"d":"$100.00"}}]
[]
[null,"Personal expenses"]
[null,"Items","Budget","Actual spent","Notes"]
[null,"Entertainment",{"v":30,"d":"$30.00"}]
[null,"Clothing",{"v":30,"d":"$30.00"}]
[null,"Savings",{"v":50,"d":"$50.00"},{"v":60,"d":"$60.00"}]
[null,"Others",0]
[null,"Total",{"$f":"SUBTOTAL(109,Table_PersonalExpenses[Budget])","v":{"v":110,"d":"$110.00"}},{"$f":"SUBTOTAL(109,Table_PersonalExpenses[Actual spent])","v":{"v":60,"d":"$60.00"}}]