{"text_format":"1","workbook":"xlsx","n_sheets":14,"sheets":["Tips","Overview","January","February","March","April","May","June","July","August","September","October","November","December"],"not_rendered":{"charts":0,"images":0,"macros":1,"external_links":0,"defined_names":24,"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":"Tips","index":0,"n_rows":3,"n_cols":10,"rows_kept":3,"cut":false,"hidden":false,"merged":[[1,6,1,11],[1,1,1,3],[2,1,9,3],[2,6,7,8],[2,9,7,11]]}
[]
[null,"Friendly Reminder",null,null,null,null,"Helpful Tips"]
[null,"If you see columns that are not relevant to your current situation, feel free to either change the name of the column or leave it blank. Please do not delete any rows or colums.",null,null,null,null,"If you find yourself with an excess of £50 or above it would be an idea to put some money aside if you are able.",null,null,"If your find yourself going into negative figures, it would be an idea to seek financial help and support. "]

{"sheet":"Overview","index":1,"n_rows":51,"n_cols":15,"rows_kept":51,"cut":false,"hidden":false,"merged":[[2,14,3,18],[4,14,9,18],[0,0,1,9],[2,2,2,7],[5,1,5,2],[5,4,5,5],[5,7,5,8],[4,0,4,9],[2,8,2,9],[2,0,2,1],[6,1,6,2],[6,4,6,5],[6,7,6,8],[12,0,12,9],[13,1,13,2],[13,4,13,5],[13,7,13,8],[8,0,8,9],[9,1,9,2],[9,4,9,5],[9,7,9,8],[10,1,10,2],[10,4,10,5],[10,7,10,8],[14,1,14,2],[14,4,14,5],[14,7,14,8],[16,0,16,9],[17,1,17,2],[17,4,17,5],[17,7,17,8],[18,1,18,2],[18,4,18,5],[18,7,18,8],[20,0,20,9],[21,1,21,2],[21,4,21,5],[21,7,21,8],[22,1,22,2],[22,4,22,5],[22,7,22,8],[24,0,24,9],[25,1,25,2],[25,4,25,5],[25,7,25,8],[26,1,26,2],[26,4,26,5],[26,7,26,8],[28,0,28,9],[29,1,29,2],[29,4,29,5],[29,7,29,8],[30,1,30,2],[30,4,30,5],[30,7,30,8],[32,0,32,9],[33,1,33,2],[33,4,33,5],[33,7,33,8],[34,1,34,2],[34,4,34,5],[34,7,34,8],[36,0,36,9],[37,1,37,2],[37,4,37,5],[37,7,37,8],[38,1,38,2],[38,4,38,5],[38,7,38,8],[40,0,40,9],[41,1,41,2],[41,4,41,5],[41,7,41,8],[42,1,42,2],[42,4,42,5],[42,7,42,8],[44,0,44,9],[45,1,45,2],[45,4,45,5],[45,7,45,8],[50,1,50,2],[50,4,50,5],[50,7,50,8],[46,1,46,2],[46,4,46,5],[46,7,46,8],[48,0,48,9],[49,1,49,2],[49,4,49,5],[49,7,49,8]]}
["Basic Money Plan - Monthly "]
[]
[null,null,"Overview",null,null,null,null,null,null,null,null,null,null,null,"Note"]
[]
["January",null,null,null,null,null,null,null,null,null,null,null,null,null,"This page has been locked to protect the settings and coding that allow it to work automatically. This helps ensure the page continues to function correctly for everyone."]
[null,"Total Income",null,null,"Total Outgoings",null,null,"Total Remaining"]
[null,{"$f":"SUM(January!C9)","v":0},null,null,{"$f":"SUM(January!G29,January!K17)","v":0},null,null,{"$f":"SUM(January!A14)","v":0}]
[]
["February"]
[null,"Total Income",null,null,"Total Outgoings",null,null,"Total Remaining"]
[null,{"$f":"SUM(February!C9)","v":0},null,null,{"$f":"SUM(February!G29,February!K17)","v":0},null,null,{"$f":"SUM(February!A14)","v":0}]
[]
["March"]
[null,"Total Income",null,null,"Total Outgoings",null,null,"Total Remaining"]
[null,{"$f":"SUM(March!C9)","v":0},null,null,{"$f":"SUM(March!G29,March!K17)","v":0},null,null,{"$f":"SUM(March!A14)","v":0}]
[]
["April"]
[null,"Total Income",null,null,"Total Outgoings",null,null,"Total Remaining"]
[null,{"$f":"SUM(April!C9)","v":0},null,null,{"$f":"SUM(April!G29,April!K17)","v":0},null,null,{"$f":"SUM(April!A14)","v":0}]
[]
["May"]
[null,"Total Income",null,null,"Total Outgoings",null,null,"Total Remaining"]
[null,{"$f":"SUM(May!C9)","v":0},null,null,{"$f":"SUM(May!G29,May!K17)","v":0},null,null,{"$f":"SUM(May!A14)","v":0}]
[]
["June"]
[null,"Total Income",null,null,"Total Outgoings",null,null,"Total Remaining"]
[null,{"$f":"SUM(June!C9)","v":0},null,null,{"$f":"SUM(June!G29,June!K17)","v":0},null,null,{"$f":"SUM(June!A14)","v":0}]
[]
["July"]
[null,"Total Income",null,null,"Total Outgoings",null,null,"Total Remaining"]
[null,{"$f":"SUM(July!C9)","v":0},null,null,{"$f":"SUM(July!G29,July!K17)","v":0},null,null,{"$f":"SUM(July!A14)","v":0}]
[]
["August"]
[null,"Total Income",null,null,"Total Outgoings",null,null,"Total Remaining"]
[null,{"$f":"SUM(August!C9)","v":0},null,null,{"$f":"SUM(August!G29,August!K17)","v":0},null,null,{"$f":"SUM(August!A14)","v":0}]
[]
["September"]
[null,"Total Income",null,null,"Total Outgoings",null,null,"Total Remaining"]
[null,{"$f":"SUM(September!C9)","v":0},null,null,{"$f":"SUM(September!G29,September!K17)","v":0},null,null,{"$f":"SUM(September!A14)","v":0}]
[]
["October"]
[null,"Total Income",null,null,"Total Outgoings",null,null,"Total Remaining"]
[null,{"$f":"SUM(October!C9)","v":0},null,null,{"$f":"SUM(October!G29,October!K17)","v":0},null,null,{"$f":"SUM(October!A14)","v":0}]
[]
["November"]
[null,"Total Income",null,null,"Total Outgoings",null,null,"Total Remaining"]
[null,{"$f":"SUM(November!C9)","v":0},null,null,{"$f":"SUM(November!G29,November!K17)","v":0},null,null,{"$f":"SUM(November!A14)","v":0}]
[]
["December "]
[null,"Total Income",null,null,"Total Outgoings",null,null,"Total Remaining"]
[null,{"$f":"SUM(December!C9)","v":0},null,null,{"$f":"SUM(December!G29,December!K17)","v":0},null,null,{"$f":"SUM(December!A14)","v":0}]

{"sheet":"January","index":2,"n_rows":101,"n_cols":26,"rows_kept":101,"cut":false,"hidden":false,"merged":[[6,0,6,1],[7,0,7,1],[8,0,8,1],[0,4,0,5],[1,4,1,5],[2,4,2,5],[3,4,3,5],[4,4,4,5],[5,4,5,5],[6,4,6,5],[0,0,0,1],[1,0,1,1],[2,0,2,1],[3,0,3,1],[4,0,4,1],[5,0,5,1],[17,4,17,5],[18,4,18,5],[7,4,7,5],[8,4,8,5],[9,4,9,5],[10,4,10,5],[11,4,11,5],[12,4,12,5],[25,4,25,5],[26,4,26,5],[27,4,27,5],[28,4,28,5],[12,0,12,1],[13,0,13,1],[19,4,19,5],[20,4,20,5],[21,4,21,5],[22,4,22,5],[23,4,23,5],[24,4,24,5],[13,4,13,5],[14,4,14,5],[15,4,15,5],[16,4,16,5],[2,8,2,9],[1,8,1,9],[0,8,0,9],[15,8,15,9],[14,8,14,9],[13,8,13,9],[12,8,12,9],[11,8,11,9],[10,8,10,9],[9,8,9,9],[8,8,8,9],[7,8,7,9],[16,8,16,9],[6,8,6,9],[5,8,5,9],[4,8,4,9],[3,8,3,9]]}
["Income ",null,null,null,"Regular Bills ",null,null,null,"Debt Payments "]
["Wages/Salary",null,null,null,"Rent/Mortgage",null,null,null,"Payment plans already in place (e.g. Stepchange)"]
["Universal Credit",null,null,null,"Council Tax",null,null,null,"Mortgage arrears"]
["Child Benefit",null,null,null,"Gas",null,null,null,"Secured Loan "]
["Child Maintenance",null,null,null,"Electric",null,null,null,"Debt Management plan"]
["PIP / Disability Benefit",null,null,null,"Water"]
["Additional Column ",null,null,null,"TV/Internet"]
["Other Income",null,null,null,"Phone "]
["Total Income",null,{"$f":"SUM(C2:C8)","v":0},null,"Car Insurance "]
[null,null,null,null,"Car Tax"]
[null,null,null,null,"Food "]
[null,null,null,null,"Transport "]
["Money Left ",null,null,null,"Streaming Services"]
[{"$f":"SUM(C9-G29-K17)","v":0},null,null,null,"Animal Insurance "]
[null,null,null,null,"Life Insurance "]
[null,null,null,null,"Home insurance "]
[null,null,null,null,"Crealy ",null,null,null,"Total ",null,{"$f":"SUM(K2:K16)","v":0}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,"Total "]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]

{"sheet":"February","index":3,"n_rows":101,"n_cols":26,"rows_kept":101,"cut":false,"hidden":false,"merged":[[28,4,28,5],[17,4,17,5],[18,4,18,5],[19,4,19,5],[20,4,20,5],[21,4,21,5],[22,4,22,5],[23,4,23,5],[24,4,24,5],[25,4,25,5],[26,4,26,5],[27,4,27,5],[14,4,14,5],[14,8,14,9],[15,4,15,5],[15,8,15,9],[16,4,16,5],[16,8,16,9],[13,0,13,1],[13,4,13,5],[13,8,13,9],[8,0,8,1],[8,4,8,5],[8,8,8,9],[9,4,9,5],[9,8,9,9],[10,4,10,5],[10,8,10,9],[11,4,11,5],[11,8,11,9],[12,0,12,1],[12,4,12,5],[12,8,12,9],[6,0,6,1],[6,4,6,5],[6,8,6,9],[7,0,7,1],[7,4,7,5],[7,8,7,9],[4,0,4,1],[4,4,4,5],[4,8,4,9],[5,0,5,1],[5,4,5,5],[5,8,5,9],[2,0,2,1],[2,4,2,5],[2,8,2,9],[3,0,3,1],[3,4,3,5],[3,8,3,9],[0,0,0,1],[0,4,0,5],[0,8,0,9],[1,0,1,1],[1,4,1,5],[1,8,1,9]]}
["Income ",null,null,null,"Regular Bills ",null,null,null,"Debt Payments "]
["Wages/Salary",null,null,null,"Rent/Mortgage",null,null,null,"Payment plans already in place (e.g. Stepchange)"]
["Universal Credit",null,null,null,"Council Tax"]
["Child Benefit",null,null,null,"Gas"]
["Child Maintenance",null,null,null,"Electric"]
["PIP / Disability Benefit",null,null,null,"Water"]
["Additional Column ",null,null,null,"TV/Internet"]
["Other Income",null,null,null,"Phone "]
["Total Income",null,{"$f":"SUM(C2:C8)","v":0},null,"Car Insurance "]
[null,null,null,null,"Car Tax"]
[null,null,null,null,"Food "]
[null,null,null,null,"Transport "]
["Money Left "]
[{"$f":"SUM(C9-G29-K17)","v":0}]
[]
[]
[null,null,null,null,null,null,null,null,"Total ",null,{"$f":"SUM(K2:K16)","v":0}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,"Total ",null,{"$f":"SUM(G2:G28)","v":0}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]

{"sheet":"March","index":4,"n_rows":101,"n_cols":26,"rows_kept":101,"cut":false,"hidden":false,"merged":[[28,4,28,5],[17,4,17,5],[18,4,18,5],[19,4,19,5],[20,4,20,5],[21,4,21,5],[22,4,22,5],[23,4,23,5],[24,4,24,5],[25,4,25,5],[26,4,26,5],[27,4,27,5],[14,4,14,5],[14,8,14,9],[15,4,15,5],[15,8,15,9],[16,4,16,5],[16,8,16,9],[13,0,13,1],[13,4,13,5],[13,8,13,9],[8,0,8,1],[8,4,8,5],[8,8,8,9],[9,4,9,5],[9,8,9,9],[10,4,10,5],[10,8,10,9],[11,4,11,5],[11,8,11,9],[12,0,12,1],[12,4,12,5],[12,8,12,9],[6,0,6,1],[6,4,6,5],[6,8,6,9],[7,0,7,1],[7,4,7,5],[7,8,7,9],[4,0,4,1],[4,4,4,5],[4,8,4,9],[5,0,5,1],[5,4,5,5],[5,8,5,9],[2,0,2,1],[2,4,2,5],[2,8,2,9],[3,0,3,1],[3,4,3,5],[3,8,3,9],[0,0,0,1],[0,4,0,5],[0,8,0,9],[1,0,1,1],[1,4,1,5],[1,8,1,9]]}
["Income ",null,null,null,"Regular Bills ",null,null,null,"Debt Payments "]
["Wages/Salary",null,null,null,"Rent/Mortgage",null,null,null,"Payment plans already in place (e.g. Stepchange)"]
["Universal Credit",null,null,null,"Council Tax"]
["Child Benefit",null,null,null,"Gas"]
["Child Maintenance",null,null,null,"Electric"]
["PIP / Disability Benefit",null,null,null,"Water"]
["Additional Column ",null,null,null,"TV/Internet"]
["Other Income",null,null,null,"Phone "]
["Total Income",null,{"$f":"SUM(C2:C8)","v":0},null,"Car Insurance "]
[null,null,null,null,"Car Tax"]
[null,null,null,null,"Food "]
[null,null,null,null,"Transport "]
["Money Left "]
[{"$f":"SUM(C9-G29-K17)","v":0}]
[]
[]
[null,null,null,null,null,null,null,null,"Total ",null,{"$f":"SUM(K2:K16)","v":0}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,"Total ",null,{"$f":"SUM(G2:G28)","v":0}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]

{"sheet":"April","index":5,"n_rows":101,"n_cols":26,"rows_kept":101,"cut":false,"hidden":false,"merged":[[28,4,28,5],[17,4,17,5],[18,4,18,5],[19,4,19,5],[20,4,20,5],[21,4,21,5],[22,4,22,5],[23,4,23,5],[24,4,24,5],[25,4,25,5],[26,4,26,5],[27,4,27,5],[14,4,14,5],[14,8,14,9],[15,4,15,5],[15,8,15,9],[16,4,16,5],[16,8,16,9],[13,0,13,1],[13,4,13,5],[13,8,13,9],[8,0,8,1],[8,4,8,5],[8,8,8,9],[9,4,9,5],[9,8,9,9],[10,4,10,5],[10,8,10,9],[11,4,11,5],[11,8,11,9],[12,0,12,1],[12,4,12,5],[12,8,12,9],[6,0,6,1],[6,4,6,5],[6,8,6,9],[7,0,7,1],[7,4,7,5],[7,8,7,9],[4,0,4,1],[4,4,4,5],[4,8,4,9],[5,0,5,1],[5,4,5,5],[5,8,5,9],[2,0,2,1],[2,4,2,5],[2,8,2,9],[3,0,3,1],[3,4,3,5],[3,8,3,9],[0,0,0,1],[0,4,0,5],[0,8,0,9],[1,0,1,1],[1,4,1,5],[1,8,1,9]]}
["Income ",null,null,null,"Regular Bills ",null,null,null,"Debt Payments "]
["Wages/Salary",null,null,null,"Rent/Mortgage",null,null,null,"Payment plans already in place (e.g. Stepchange)"]
["Universal Credit",null,null,null,"Council Tax"]
["Child Benefit",null,null,null,"Gas"]
["Child Maintenance",null,null,null,"Electric"]
["PIP / Disability Benefit",null,null,null,"Water"]
["Additional Column ",null,null,null,"TV/Internet"]
["Other Income",null,null,null,"Phone "]
["Total Income",null,{"$f":"SUM(C2:C8)","v":0},null,"Car Insurance "]
[null,null,null,null,"Car Tax"]
[null,null,null,null,"Food "]
[null,null,null,null,"Transport "]
["Money Left "]
[{"$f":"SUM(C9-G29-K17)","v":0}]
[]
[]
[null,null,null,null,null,null,null,null,"Total ",null,{"$f":"SUM(K2:K16)","v":0}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,"Total ",null,{"$f":"SUM(G2:G28)","v":0}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]

{"sheet":"May","index":6,"n_rows":101,"n_cols":26,"rows_kept":101,"cut":false,"hidden":false,"merged":[[28,4,28,5],[17,4,17,5],[18,4,18,5],[19,4,19,5],[20,4,20,5],[21,4,21,5],[22,4,22,5],[23,4,23,5],[24,4,24,5],[25,4,25,5],[26,4,26,5],[27,4,27,5],[14,4,14,5],[14,8,14,9],[15,4,15,5],[15,8,15,9],[16,4,16,5],[16,8,16,9],[13,0,13,1],[13,4,13,5],[13,8,13,9],[8,0,8,1],[8,4,8,5],[8,8,8,9],[9,4,9,5],[9,8,9,9],[10,4,10,5],[10,8,10,9],[11,4,11,5],[11,8,11,9],[12,0,12,1],[12,4,12,5],[12,8,12,9],[6,0,6,1],[6,4,6,5],[6,8,6,9],[7,0,7,1],[7,4,7,5],[7,8,7,9],[4,0,4,1],[4,4,4,5],[4,8,4,9],[5,0,5,1],[5,4,5,5],[5,8,5,9],[2,0,2,1],[2,4,2,5],[2,8,2,9],[3,0,3,1],[3,4,3,5],[3,8,3,9],[0,0,0,1],[0,4,0,5],[0,8,0,9],[1,0,1,1],[1,4,1,5],[1,8,1,9]]}
["Income ",null,null,null,"Regular Bills ",null,null,null,"Debt Payments "]
["Wages/Salary",null,null,null,"Rent/Mortgage",null,null,null,"Payment plans already in place (e.g. Stepchange)"]
["Universal Credit",null,null,null,"Council Tax"]
["Child Benefit",null,null,null,"Gas"]
["Child Maintenance",null,null,null,"Electric"]
["PIP / Disability Benefit",null,null,null,"Water"]
["Additional Column ",null,null,null,"TV/Internet"]
["Other Income",null,null,null,"Phone "]
["Total Income",null,{"$f":"SUM(C2:C8)","v":0},null,"Car Insurance "]
[null,null,null,null,"Car Tax"]
[null,null,null,null,"Food "]
[null,null,null,null,"Transport "]
["Money Left "]
[{"$f":"SUM(C9-G29-K17)","v":0}]
[]
[]
[null,null,null,null,null,null,null,null,"Total ",null,{"$f":"SUM(K2:K16)","v":0}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,"Total ",null,{"$f":"SUM(G2:G28)","v":0}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]

{"sheet":"June","index":7,"n_rows":101,"n_cols":26,"rows_kept":101,"cut":false,"hidden":false,"merged":[[28,4,28,5],[17,4,17,5],[18,4,18,5],[19,4,19,5],[20,4,20,5],[21,4,21,5],[22,4,22,5],[23,4,23,5],[24,4,24,5],[25,4,25,5],[26,4,26,5],[27,4,27,5],[14,4,14,5],[14,8,14,9],[15,4,15,5],[15,8,15,9],[16,4,16,5],[16,8,16,9],[13,0,13,1],[13,4,13,5],[13,8,13,9],[8,0,8,1],[8,4,8,5],[8,8,8,9],[9,4,9,5],[9,8,9,9],[10,4,10,5],[10,8,10,9],[11,4,11,5],[11,8,11,9],[12,0,12,1],[12,4,12,5],[12,8,12,9],[6,0,6,1],[6,4,6,5],[6,8,6,9],[7,0,7,1],[7,4,7,5],[7,8,7,9],[4,0,4,1],[4,4,4,5],[4,8,4,9],[5,0,5,1],[5,4,5,5],[5,8,5,9],[2,0,2,1],[2,4,2,5],[2,8,2,9],[3,0,3,1],[3,4,3,5],[3,8,3,9],[0,0,0,1],[0,4,0,5],[0,8,0,9],[1,0,1,1],[1,4,1,5],[1,8,1,9]]}
["Income ",null,null,null,"Regular Bills ",null,null,null,"Debt Payments "]
["Wages/Salary",null,null,null,"Rent/Mortgage",null,null,null,"Payment plans already in place (e.g. Stepchange)"]
["Universal Credit",null,null,null,"Council Tax"]
["Child Benefit",null,null,null,"Gas"]
["Child Maintenance",null,null,null,"Electric"]
["PIP / Disability Benefit",null,null,null,"Water"]
["Additional Column ",null,null,null,"TV/Internet"]
["Other Income",null,null,null,"Phone "]
["Total Income",null,{"$f":"SUM(C2:C8)","v":0},null,"Car Insurance "]
[null,null,null,null,"Car Tax"]
[null,null,null,null,"Food "]
[null,null,null,null,"Transport "]
["Money Left "]
[{"$f":"SUM(C9-G29-K17)","v":0}]
[]
[]
[null,null,null,null,null,null,null,null,"Total ",null,{"$f":"SUM(K2:K16)","v":0}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,"Total ",null,{"$f":"SUM(G2:G28)","v":0}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]

{"sheet":"July","index":8,"n_rows":101,"n_cols":26,"rows_kept":101,"cut":false,"hidden":false,"merged":[[28,4,28,5],[17,4,17,5],[18,4,18,5],[19,4,19,5],[20,4,20,5],[21,4,21,5],[22,4,22,5],[23,4,23,5],[24,4,24,5],[25,4,25,5],[26,4,26,5],[27,4,27,5],[14,4,14,5],[14,8,14,9],[15,4,15,5],[15,8,15,9],[16,4,16,5],[16,8,16,9],[13,0,13,1],[13,4,13,5],[13,8,13,9],[8,0,8,1],[8,4,8,5],[8,8,8,9],[9,4,9,5],[9,8,9,9],[10,4,10,5],[10,8,10,9],[11,4,11,5],[11,8,11,9],[12,0,12,1],[12,4,12,5],[12,8,12,9],[6,0,6,1],[6,4,6,5],[6,8,6,9],[7,0,7,1],[7,4,7,5],[7,8,7,9],[4,0,4,1],[4,4,4,5],[4,8,4,9],[5,0,5,1],[5,4,5,5],[5,8,5,9],[2,0,2,1],[2,4,2,5],[2,8,2,9],[3,0,3,1],[3,4,3,5],[3,8,3,9],[0,0,0,1],[0,4,0,5],[0,8,0,9],[1,0,1,1],[1,4,1,5],[1,8,1,9]]}
["Income ",null,null,null,"Regular Bills ",null,null,null,"Debt Payments "]
["Wages/Salary",null,null,null,"Rent/Mortgage",null,null,null,"Payment plans already in place (e.g. Stepchange)"]
["Universal Credit",null,null,null,"Council Tax"]
["Child Benefit",null,null,null,"Gas"]
["Child Maintenance",null,null,null,"Electric"]
["PIP / Disability Benefit",null,null,null,"Water"]
["Additional Column ",null,null,null,"TV/Internet"]
["Other Income",null,null,null,"Phone "]
["Total Income",null,{"$f":"SUM(C2:C8)","v":0},null,"Car Insurance "]
[null,null,null,null,"Car Tax"]
[null,null,null,null,"Food "]
[null,null,null,null,"Transport "]
["Money Left "]
[{"$f":"SUM(C9-G29-K17)","v":0}]
[]
[]
[null,null,null,null,null,null,null,null,"Total ",null,{"$f":"SUM(K2:K16)","v":0}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,"Total ",null,{"$f":"SUM(G2:G28)","v":0}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]

{"sheet":"August","index":9,"n_rows":101,"n_cols":26,"rows_kept":101,"cut":false,"hidden":false,"merged":[[28,4,28,5],[17,4,17,5],[18,4,18,5],[19,4,19,5],[20,4,20,5],[21,4,21,5],[22,4,22,5],[23,4,23,5],[24,4,24,5],[25,4,25,5],[26,4,26,5],[27,4,27,5],[14,4,14,5],[14,8,14,9],[15,4,15,5],[15,8,15,9],[16,4,16,5],[16,8,16,9],[13,0,13,1],[13,4,13,5],[13,8,13,9],[8,0,8,1],[8,4,8,5],[8,8,8,9],[9,4,9,5],[9,8,9,9],[10,4,10,5],[10,8,10,9],[11,4,11,5],[11,8,11,9],[12,0,12,1],[12,4,12,5],[12,8,12,9],[6,0,6,1],[6,4,6,5],[6,8,6,9],[7,0,7,1],[7,4,7,5],[7,8,7,9],[4,0,4,1],[4,4,4,5],[4,8,4,9],[5,0,5,1],[5,4,5,5],[5,8,5,9],[2,0,2,1],[2,4,2,5],[2,8,2,9],[3,0,3,1],[3,4,3,5],[3,8,3,9],[0,0,0,1],[0,4,0,5],[0,8,0,9],[1,0,1,1],[1,4,1,5],[1,8,1,9]]}
["Income ",null,null,null,"Regular Bills ",null,null,null,"Debt Payments "]
["Wages/Salary",null,null,null,"Rent/Mortgage",null,null,null,"Payment plans already in place (e.g. Stepchange)"]
["Universal Credit",null,null,null,"Council Tax"]
["Child Benefit",null,null,null,"Gas"]
["Child Maintenance",null,null,null,"Electric"]
["PIP / Disability Benefit",null,null,null,"Water"]
["Additional Column ",null,null,null,"TV/Internet"]
["Other Income",null,null,null,"Phone "]
["Total Income",null,{"$f":"SUM(C2:C8)","v":0},null,"Car Insurance "]
[null,null,null,null,"Car Tax"]
[null,null,null,null,"Food "]
[null,null,null,null,"Transport "]
["Money Left "]
[{"$f":"SUM(C9-G29-K17)","v":0}]
[]
[]
[null,null,null,null,null,null,null,null,"Total ",null,{"$f":"SUM(K2:K16)","v":0}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,"Total ",null,{"$f":"SUM(G2:G28)","v":0}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]

{"sheet":"September","index":10,"n_rows":101,"n_cols":26,"rows_kept":101,"cut":false,"hidden":false,"merged":[[28,4,28,5],[17,4,17,5],[18,4,18,5],[19,4,19,5],[20,4,20,5],[21,4,21,5],[22,4,22,5],[23,4,23,5],[24,4,24,5],[25,4,25,5],[26,4,26,5],[27,4,27,5],[14,4,14,5],[14,8,14,9],[15,4,15,5],[15,8,15,9],[16,4,16,5],[16,8,16,9],[13,0,13,1],[13,4,13,5],[13,8,13,9],[8,0,8,1],[8,4,8,5],[8,8,8,9],[9,4,9,5],[9,8,9,9],[10,4,10,5],[10,8,10,9],[11,4,11,5],[11,8,11,9],[12,0,12,1],[12,4,12,5],[12,8,12,9],[6,0,6,1],[6,4,6,5],[6,8,6,9],[7,0,7,1],[7,4,7,5],[7,8,7,9],[4,0,4,1],[4,4,4,5],[4,8,4,9],[5,0,5,1],[5,4,5,5],[5,8,5,9],[2,0,2,1],[2,4,2,5],[2,8,2,9],[3,0,3,1],[3,4,3,5],[3,8,3,9],[0,0,0,1],[0,4,0,5],[0,8,0,9],[1,0,1,1],[1,4,1,5],[1,8,1,9]]}
["Income ",null,null,null,"Regular Bills ",null,null,null,"Debt Payments "]
["Wages/Salary",null,null,null,"Rent/Mortgage",null,null,null,"Payment plans already in place (e.g. Stepchange)"]
["Universal Credit",null,null,null,"Council Tax"]
["Child Benefit",null,null,null,"Gas"]
["Child Maintenance",null,null,null,"Electric"]
["PIP / Disability Benefit",null,null,null,"Water"]
["Additional Column ",null,null,null,"TV/Internet"]
["Other Income",null,null,null,"Phone "]
["Total Income",null,{"$f":"SUM(C2:C8)","v":0},null,"Car Insurance "]
[null,null,null,null,"Car Tax"]
[null,null,null,null,"Food "]
[null,null,null,null,"Transport "]
["Money Left "]
[{"$f":"SUM(C9-G29-K17)","v":0}]
[]
[]
[null,null,null,null,null,null,null,null,"Total ",null,{"$f":"SUM(K2:K16)","v":0}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,"Total ",null,{"$f":"SUM(G2:G28)","v":0}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]

{"sheet":"October","index":11,"n_rows":101,"n_cols":26,"rows_kept":101,"cut":false,"hidden":false,"merged":[[28,4,28,5],[17,4,17,5],[18,4,18,5],[19,4,19,5],[20,4,20,5],[21,4,21,5],[22,4,22,5],[23,4,23,5],[24,4,24,5],[25,4,25,5],[26,4,26,5],[27,4,27,5],[14,4,14,5],[14,8,14,9],[15,4,15,5],[15,8,15,9],[16,4,16,5],[16,8,16,9],[13,0,13,1],[13,4,13,5],[13,8,13,9],[8,0,8,1],[8,4,8,5],[8,8,8,9],[9,4,9,5],[9,8,9,9],[10,4,10,5],[10,8,10,9],[11,4,11,5],[11,8,11,9],[12,0,12,1],[12,4,12,5],[12,8,12,9],[6,0,6,1],[6,4,6,5],[6,8,6,9],[7,0,7,1],[7,4,7,5],[7,8,7,9],[4,0,4,1],[4,4,4,5],[4,8,4,9],[5,0,5,1],[5,4,5,5],[5,8,5,9],[2,0,2,1],[2,4,2,5],[2,8,2,9],[3,0,3,1],[3,4,3,5],[3,8,3,9],[0,0,0,1],[0,4,0,5],[0,8,0,9],[1,0,1,1],[1,4,1,5],[1,8,1,9]]}
["Income ",null,null,null,"Regular Bills ",null,null,null,"Debt Payments "]
["Wages/Salary",null,null,null,"Rent/Mortgage",null,null,null,"Payment plans already in place (e.g. Stepchange)"]
["Universal Credit",null,null,null,"Council Tax"]
["Child Benefit",null,null,null,"Gas"]
["Child Maintenance",null,null,null,"Electric"]
["PIP / Disability Benefit",null,null,null,"Water"]
["Additional Column ",null,null,null,"TV/Internet"]
["Other Income",null,null,null,"Phone "]
["Total Income",null,{"$f":"SUM(C2:C8)","v":0},null,"Car Insurance "]
[null,null,null,null,"Car Tax"]
[null,null,null,null,"Food "]
[null,null,null,null,"Transport "]
["Money Left "]
[{"$f":"SUM(C9-G29-K17)","v":0}]
[]
[]
[null,null,null,null,null,null,null,null,"Total ",null,{"$f":"SUM(K2:K16)","v":0}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,"Total ",null,{"$f":"SUM(G2:G28)","v":0}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]

{"sheet":"November","index":12,"n_rows":101,"n_cols":26,"rows_kept":101,"cut":false,"hidden":false,"merged":[[28,4,28,5],[17,4,17,5],[18,4,18,5],[19,4,19,5],[20,4,20,5],[21,4,21,5],[22,4,22,5],[23,4,23,5],[24,4,24,5],[25,4,25,5],[26,4,26,5],[27,4,27,5],[14,4,14,5],[14,8,14,9],[15,4,15,5],[15,8,15,9],[16,4,16,5],[16,8,16,9],[13,0,13,1],[13,4,13,5],[13,8,13,9],[8,0,8,1],[8,4,8,5],[8,8,8,9],[9,4,9,5],[9,8,9,9],[10,4,10,5],[10,8,10,9],[11,4,11,5],[11,8,11,9],[12,0,12,1],[12,4,12,5],[12,8,12,9],[6,0,6,1],[6,4,6,5],[6,8,6,9],[7,0,7,1],[7,4,7,5],[7,8,7,9],[4,0,4,1],[4,4,4,5],[4,8,4,9],[5,0,5,1],[5,4,5,5],[5,8,5,9],[2,0,2,1],[2,4,2,5],[2,8,2,9],[3,0,3,1],[3,4,3,5],[3,8,3,9],[0,0,0,1],[0,4,0,5],[0,8,0,9],[1,0,1,1],[1,4,1,5],[1,8,1,9]]}
["Income ",null,null,null,"Regular Bills ",null,null,null,"Debt Payments "]
["Wages/Salary",null,null,null,"Rent/Mortgage",null,null,null,"Payment plans already in place (e.g. Stepchange)"]
["Universal Credit",null,null,null,"Council Tax"]
["Child Benefit",null,null,null,"Gas"]
["Child Maintenance",null,null,null,"Electric"]
["PIP / Disability Benefit",null,null,null,"Water"]
["Additional Column ",null,null,null,"TV/Internet"]
["Other Income",null,null,null,"Phone "]
["Total Income",null,{"$f":"SUM(C2:C8)","v":0},null,"Car Insurance "]
[null,null,null,null,"Car Tax"]
[null,null,null,null,"Food "]
[null,null,null,null,"Transport "]
["Money Left "]
[{"$f":"SUM(C9-G29-K17)","v":0}]
[]
[]
[null,null,null,null,null,null,null,null,"Total ",null,{"$f":"SUM(K2:K16)","v":0}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,"Total ",null,{"$f":"SUM(G2:G28)","v":0}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]

{"sheet":"December","index":13,"n_rows":101,"n_cols":26,"rows_kept":101,"cut":false,"hidden":false,"merged":[[28,4,28,5],[17,4,17,5],[18,4,18,5],[19,4,19,5],[20,4,20,5],[21,4,21,5],[22,4,22,5],[23,4,23,5],[24,4,24,5],[25,4,25,5],[26,4,26,5],[27,4,27,5],[14,4,14,5],[14,8,14,9],[15,4,15,5],[15,8,15,9],[16,4,16,5],[16,8,16,9],[13,0,13,1],[13,4,13,5],[13,8,13,9],[8,0,8,1],[8,4,8,5],[8,8,8,9],[9,4,9,5],[9,8,9,9],[10,4,10,5],[10,8,10,9],[11,4,11,5],[11,8,11,9],[12,0,12,1],[12,4,12,5],[12,8,12,9],[6,0,6,1],[6,4,6,5],[6,8,6,9],[7,0,7,1],[7,4,7,5],[7,8,7,9],[4,0,4,1],[4,4,4,5],[4,8,4,9],[5,0,5,1],[5,4,5,5],[5,8,5,9],[2,0,2,1],[2,4,2,5],[2,8,2,9],[3,0,3,1],[3,4,3,5],[3,8,3,9],[0,0,0,1],[0,4,0,5],[0,8,0,9],[1,0,1,1],[1,4,1,5],[1,8,1,9]]}
["Income ",null,null,null,"Regular Bills ",null,null,null,"Debt Payments "]
["Wages/Salary",null,null,null,"Rent/Mortgage",null,null,null,"Payment plans already in place (e.g. Stepchange)"]
["Universal Credit",null,null,null,"Council Tax"]
["Child Benefit",null,null,null,"Gas"]
["Child Maintenance",null,null,null,"Electric"]
["PIP / Disability Benefit",null,null,null,"Water"]
["Additional Column ",null,null,null,"TV/Internet"]
["Other Income",null,null,null,"Phone "]
["Total Income",null,{"$f":"SUM(C2:C8)","v":0},null,"Car Insurance "]
[null,null,null,null,"Car Tax"]
[null,null,null,null,"Food "]
[null,null,null,null,"Transport "]
["Money Left "]
[{"$f":"SUM(C9-G29-K17)","v":0}]
[]
[]
[null,null,null,null,null,null,null,null,"Total ",null,{"$f":"SUM(K2:K16)","v":0}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,"Total ",null,{"$f":"SUM(G2:G28)","v":0}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]