several factors to incorporate in your model:
1, a classmate said db house view on exchange rate: 1 usd = 5.95 rmb by year end; trend to continue thru 2014
2, summer job, ta and other incomes
3, school normally bills you by semester - extra savings put into investments? 5% yield maybe?
4, do you really have to loan 80% of the fee?