{"text_format":"3","workbook":"xlsx","n_sheets":1,"sheets":["K-12 Expense Calculator"],"read":"whole","date_system":"1900"}

{"sheet":"K-12 Expense Calculator","index":0,"n_rows":37,"n_cols":7,"rows_kept":37,"merged":[[0,1,0,6],[1,1,1,6],[3,1,3,3],[3,5,3,6],[4,2,4,3],[5,2,5,3],[6,2,6,3],[7,2,7,3],[8,2,8,3],[9,2,9,3],[10,2,10,3],[10,5,10,6],[11,2,11,3],[13,1,13,3],[17,5,17,6],[21,1,21,3],[27,5,27,6],[29,1,29,3]]}
[]
[null,"K-12 Expense Calculator"]
[]
[null,"GENERAL INFORMATION",{"$nulls":3},"ACCOMMODATIONS & FOOD"]
[null,"Student name",{"$nulls":3},"Item","Amount"]
[null,"Guardian",{"$nulls":3},"Room (boarding school)"]
[null,"Start date/year",{"$nulls":3},"Daycare"]
[null,"End date/year",{"$nulls":3},"Lunch money"]
[null,"School Name",{"$nulls":3},"Total",{"$f":"SUBTOTAL(109,[Amount $])","v":{"v":0,"d":"$0.00"}}]
[null,"City"]
[null,"College name",{"$nulls":3},"TRANSPORTATION"]
[null,"City",{"$nulls":3},"Item","Amount"]
[{"$nulls":5},"Private transport"]
[null,"EXPENSES AT A GLANCE",{"$nulls":3},"Parking fee"]
[null,"School Expenses",{"$f":"SUM(SchoolExpense[Amount])","v":{"v":0,"d":"$0.00"}},null,null,"Local travel"]
[null,"College Expenses",{"$f":"SUM(CollegeExpense[Amount])","v":{"v":0,"d":"$0.00"}},null,null,"Total",{"$f":"SUBTOTAL(109,[Amount $])","v":{"v":0,"d":"$0.00"}}]
[null,"Accommodations & Food",{"$f":"SUM(Food[Amount $])","v":{"v":0,"d":"$0.00"}},"TOTAL"]
[null,"Transportation",{"$f":"SUM(Transport[Amount $])","v":{"v":0,"d":"$0.00"}},{"$f":"SUM(C15:C20)","v":{"v":0,"d":"$0.00"}},null,"ACTIVITIES"]
[null,"Activities",{"$f":"SUM(Activity[Amount $])","v":{"v":0,"d":"$0.00"}},null,null,"Item","Amount"]
[null,"General",{"$f":"SUM(General[Amount $])","v":{"v":0,"d":"$0.00"}},null,null,"Field Trip"]
[{"$nulls":5},"Musical inst. & lessons"]
[null,"SCHOOL EXPENSES",{"$nulls":3},"Individual & class portraits"]
[null,"Item","Due by (date)","Amount ",null,"Senior class trip"]
[null,"Tuition (private)",{"$nulls":3},"Yearbook"]
[null,"PTA fee",{"$nulls":3},"Miscellaneous"]
[null,"Sports uniform fee",{"$nulls":3},"Total",{"$f":"SUBTOTAL(109,[Amount $])","v":{"v":0,"d":"$0.00"}}]
[null,"Lab fee"]
[null,"Total",null,{"$f":"SUBTOTAL(109,[Amount])","v":{"v":0,"d":"$0.00"}},null,"GENERAL"]
[{"$nulls":5},"Item","Amount"]
[null,"COLLEGE EXPENSES",{"$nulls":3},"Clothes"]
[null,"Item","Due by (date)","Amount",null,"Books"]
[null,"Senior class ring",{"$nulls":3},"Backpack & lunchbox"]
[null,"Entrance exam",{"$nulls":3},"School supplies"]
[null,"Admission fees",{"$nulls":3},"Art supplies"]
[null,"Cap and gown",{"$nulls":3},"After school clubs"]
[null,"Announcements, name cards",{"$nulls":3},"Prom expenses"]
[null,"Total",null,{"$f":"SUBTOTAL(109,[Amount])","v":{"v":0,"d":"$0.00"}},null,"Total",{"$f":"SUBTOTAL(109,[Amount $])","v":{"v":0,"d":"$0.00"}}]