{"text_format":"1","workbook":"xlsx","n_sheets":3,"sheets":["Start","Accounts","e00eb4de3c8a421cba9b8f4cb8546ec"],"not_rendered":{"charts":0,"images":1,"macros":1,"external_links":0,"defined_names":3,"comments":0,"pivot_tables":0},"unopened":[],"bounds":{"document_bytes":16777216,"sheet_cells":100000,"rows_first":2000,"rows_last":500,"rows_between":2000,"halvings":0,"cell_chars":16384,"cell_head_chars":4096},"cells_cut":0,"cells_raw":0,"read":"whole","date_system":"1900"}

{"sheet":"Start","index":0,"n_rows":2,"n_cols":6,"rows_kept":2,"cut":false,"hidden":false,"merged":[[1,5,2,11]]}
[]
[null,null,null,null,null,"Created By Alex Saunders - © Rocketwaveuk"]

{"sheet":"Accounts","index":1,"n_rows":45,"n_cols":21,"rows_kept":45,"cut":false,"hidden":false,"merged":[[1,19,1,21],[7,17,34,23],[38,10,39,10],[39,4,39,5],[2,2,2,10],[3,3,3,9],[4,9,5,10],[38,6,39,7],[2,21,4,21]]}
[]
[648,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Re-Date Quarterly Payment Setup"]
[1,null,"Mr A C Count , 5 Dead End, Hill Valley, Cornwall, TR7 2LT.                                         Mobile 09324 696969",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Start Month",1]
[null,null,{"$f":" IF(DAY(NOW())>=C39,MONTH(NOW())+1,MONTH(NOW()))","v":1},"Monthly Budget  © Rocketwaveuk.com",null,null,null,null,null,null,{"$f":"MATCH(\"2nd Income\",G8:G38,0)","v":27},null,null,"Reason","From","Months","Days",null,null,"Amount",0]
[null,null,null,null,null,"Food","Day","Date","Time",null,null,null,null,{"$f":"I7","v":"Lunch"},{"$f":"K7","v":"Café"},1,31,null,null,"New Date",3]
[null,null,null,null,null,{"$f":"SUMIF(I8:I38,F5,J8:J38)","v":293},{"$f":"NOW()","v":"2025-01-18T23:54:08.670"},{"$f":"NOW()","v":"2025-01-18T23:54:08.670"},{"$f":"NOW()","v":45675.995933680555},null,null,null,null,"Adjust","Amazon",2,{"$f":"IF(INT(Q18/4)<Q18/4,28,29)","v":28},null,null,"Prev Date",{"$f":"MATCH(\"Quarterly\",D8:D38,0)","v":3}]
[null,null,"Day","Expence","Amount","Balance","Balance Start",352,"Lunch",{"$f":"IFERROR(VLOOKUP(MONTH(NOW())-1,P5:Q16,2,0)-28,VLOOKUP(12,P5:Q16,2,0)-28)","v":3},"Café",null,null,"Car","Asda",3,31]
[null,null,1,null,null,{"$f":"IF(G8=$N$30,$H$7-E8-J8+H8,F38-E8-J8+H8)","v":1972},null,null,null,null,null,null,null,"Care","Bank",4,30]
[null,null,2,null,null,{"$f":"IF(G9=$N$30,$H$7-E9-J9+H9,F8-E9-J9+H9)","v":1851},null,null,"Food",121,"Sainsbury",null,null,"Chemist","Ebay",5,31]
[null,null,3,"Quarterly",{"$f":"IF($C$4=$U$3,$U$4,IF($C$4=$U$3+3,$U$4,IF($C$4=$U$3+6,$U$4,IF($C$4=$U$3+9,$U$4,0))))","v":0},{"$f":"IF(G10=$N$30,$H$7-E10-J10+H10,F9-E10-J10+H10)","v":1851},null,null,null,null,null,null,null,"Food","Garage",6,30]
[null,null,4,null,null,1828,null,null,"Chemist",23,"Tesco",null,null,"Holiday","Iceland",7,31]
[null,null,5,null,null,{"$f":"IF(G12=$N$30,$H$7-E12-J12+H12,F11-E12-J12+H12)","v":1778},null,null,"Husbaand",50,"Bank",null,null,"House","Market",8,31]
[null,null,6,null,null,1778,null,null,null,null,null,null,null,"Husbaand","Monthly",9,30]
[null,null,7,"Mobile",31,1717,null,null,"Wife",30,"Monthly",null,null,"Project","Phone",10,31]
[null,null,8,null,null,1717,null,null,null,null,null,null,null,"School","Sainsbury",11,30]
[null,null,9,"Broadband",25,1617,null,null,"Food",75,"Iceland",null,null,"Transfer","Temu",12,31]
[null,null,10,null,null,1617,null,null,null,null,null,null,null,"Wife","Tesco",null,"YEAR"]
[null,null,11,null,null,1617,null,null,null,null,null,null,null,null,null,null,{"$f":"TODAY()","v":"2025-01-18"}]
[null,null,12,"Mortgage",975,642,null,null,null,null,null,null,null,null,null,null,{"$f":"YEAR(Q18)","v":2025}]
[null,null,13,null,null,642,null,null,null,null,null,null,null,null,null,null,"MONTH"]
[null,null,14,null,null,642,null,null,null,null,null,null,null,null,null,null,{"$f":"TODAY()","v":"2025-01-18"}]
[null,null,15,null,null,642,null,null,null,null,null,null,null,null,null,null,{"$f":"MONTH(Q21)","v":1}]
[null,null,16,null,null,545,null,null,"Food",97,"Sainsbury",null,null,null,null,null,"LOOKUP"]
[null,null,17,null,null,545,null,null,null,null,null,null,null,null,null,null,{"$f":"VLOOKUP(Q22,P5:Q16,2,0)","v":31}]
[null,null,18,null,null,545]
[null,null,19,null,null,545]
[null,null,20,"Car",93,{"$f":"IF(G27=N30,$H$7-E27-J27+H27,F26-E27-J27+H27)","v":452}]
[null,null,21,null,null,{"$f":"IF(G28=$N$30,$H$7-E28-J28+H28,F27-E28-J28+H28)","v":452}]
[null,null,22,null,null,452]
[null,null,23,"Water",70,382,null,null,null,null,null,null,null,"Wage/Pension"]
[null,null,24,null,null,382,null,null,null,null,null,null,null,"2nd Income"]
[null,null,25,null,null,382]
[null,null,26,null,null,382]
[null,null,27,null,null,1482,"2nd Income",1100]
[null,null,28,"Gas & Elec",130,1972,"Wage/Pension",1750]
[null,null,"1900-01-29",null,null,1972]
[null,null,"1900-01-30",null,null,1972]
[null,null,"1900-01-31",null,null,1972]
[null,null,{"$f":"MATCH(\"Wage/Pension\",G8:G38,0)","v":28},"  Totals",{"$f":"SUM(E8:E38)","v":1324},null,{"$f":"\"After Expences  £\"& D40 - E39","v":"After Expences  £1526"},null,"  Spent",{"$f":"SUM(J8:J38)","v":396}]
[null,null,"Monthly",{"$f":" SUM(H8:H38)","v":2850},{"$f":"\"Yearly Income  \"& D40*13","v":"Yearly Income  37050"},null,null,null,"  Remaining",{"$f":"D40 - E39-J39+H7","v":1482}]
[]
[]
[]
[]
[null,null,null,"IF($C$4=$U$3,$U$4,IF($C$4=$U$3+3,$U$4,IF($C$4=$U$3+6,$U$4,IF($C$4=$U$3+9,$U$4,0))))"]

{"sheet":"e00eb4de3c8a421cba9b8f4cb8546ec","index":2,"n_rows":2,"n_cols":6,"rows_kept":2,"cut":false,"hidden":true,"merged":[]}
[{"$f":"SUM(,)","v":0},{"$f":"{1,2;3,4}","v":1},{"$f":"LEN(\"abc\")","v":3},{"$f":"SUM(1)","v":1},{"$f":"1.5","v":1.5},"2003-01-02"]
[{"$f":"DOLLAR(1,0)","v":"£1"},{"$f":"ADDRESS(1,1,2,0)","v":"R1C[1]"},{"$f":"FIXED(1E+21, 0, FALSE)","v":"1,000,000,000,000,000,000,000"}]