{"text_format":"3","workbook":"xls","n_sheets":1,"sheets":["College Cash Flow"],"not_rendered":{"external_links":1},"read":"whole","date_system":"1900","formulas":"cached_only"}

{"sheet":"College Cash Flow","index":0,"n_rows":44,"n_cols":15,"rows_kept":44,"merged":[[3,14,4,14],[40,3,42,9],[43,3,45,9]],"flags":["formulas_cached_only"]}
[null,"College Cash Flow"]
[]
[]
[null," Summary","Sept","Oct","Nov","Dec","Jan","Feb","Mar","Apr","May","June","July","Aug","Year's Total"]
[null," Opening cash on hand",null,{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[null," Total income",{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[null," Total expenditures",{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[null," Net cash flow",{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[null," Ending balance",{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[]
[null," Income"]
[null," Wage/salary ",{"$nulls":12},{"v":0,"d":"$0"}]
[null," Scholarship",{"$nulls":12},{"v":0,"d":"$0"}]
[null," Financial aid",{"$nulls":12},{"v":0,"d":"$0"}]
[null," Other income",{"$nulls":12},{"v":0,"d":"$0"}]
[null,null,{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[{"$nulls":13},"Total:",{"v":0,"d":"$0"}]
[null," Expenditures"]
[null," College tuition",{"$nulls":12},{"v":0,"d":"$0"}]
[null," Books",{"$nulls":12},{"v":0,"d":"$0"}]
[null," Misc. class fees",{"$nulls":12},{"v":0,"d":"$0"}]
[null," Travel & recreation",{"$nulls":12},{"v":0,"d":"$0"}]
[null," Taxes",{"$nulls":12},{"v":0,"d":"$0"}]
[null," Rent/mortgage",{"$nulls":12},{"v":0,"d":"$0"}]
[null," Maintenance/repairs",{"$nulls":12},{"v":0,"d":"$0"}]
[null," Furniture/appliances",{"$nulls":12},{"v":0,"d":"$0"}]
[null," Credit card/other loans",{"$nulls":12},{"v":0,"d":"$0"}]
[null," Groceries & other food",{"$nulls":12},{"v":0,"d":"$0"}]
[null," Health care/medical costs",{"$nulls":12},{"v":0,"d":"$0"}]
[null," Clothing",{"$nulls":12},{"v":0,"d":"$0"}]
[null," Auto insurance",{"$nulls":12},{"v":0,"d":"$0"}]
[null," Auto repairs & fuel",{"$nulls":12},{"v":0,"d":"$0"}]
[null," Utilities (power, heat, etc.)",{"$nulls":12},{"v":0,"d":"$0"}]
[null," Telephone & cable TV",{"$nulls":12},{"v":0,"d":"$0"}]
[null," Subscriptions/memberships",{"$nulls":12},{"v":0,"d":"$0"}]
[null," Charitable contributions",{"$nulls":12},{"v":0,"d":"$0"}]
[null," Other",{"$nulls":12},{"v":0,"d":"$0"}]
[null,null,{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[{"$nulls":13},"Total:",{"v":0,"d":"$0"}]
[]
[{"$nulls":3},"This worksheet can help you track your cash flow while in college. Enter values into the yellow boxes. Results will be shown in the green boxes."]
[]
[]
[{"$nulls":3},"This worksheet is locked to preserve the formulas that calculate your results. To unlock the worksheet, go to the Tools menu, select Protection, then choose Unprotect Sheet. This sheet does not use a password."]