{"text_format":"1","workbook":"xlsx","n_sheets":14,"sheets":["Menu","Inputs (Jan)","Inputs (Feb)","Inputs (Mar)","Inputs (Apr)","Inputs (May)","Inputs (Jun)","Inputs (Jul)","Inputs (Aug)","Inputs (Sep)","Inputs (Oct)","Inputs (Nov)","Inputs (Dec)","Metrics"],"not_rendered":{"charts":0,"images":1,"macros":1,"external_links":0,"defined_names":0,"comments":1,"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":"Menu","index":0,"n_rows":28,"n_cols":17,"rows_kept":28,"cut":false,"hidden":false,"merged":[[27,2,27,5],[6,2,20,12]]}
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"January"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"February"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"March"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"April"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"May"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"June"]
[null,null,"Welcome to the savvywomenonline budget!\n \nIn one glance, see the following key information;\n \n·         How much of your money goes on non-essential items \n·         Whether you are actually spending your money as you think you are\n·         How your financial thermostat influences your spending behaviour\n·         The simulation of a loan, a windfall, a new influence on your finances\n·         How often “once-offs” actually happen\n·         Where your money actually goes!\n\n \n In order to maximise your use of the tool, spend time learning how by viewing\nour video suite at https://www.savvywomenonline.com/savvy_budget/",null,null,null,null,null,null,null,null,null,null,null,null,null,"July"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"August"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"September"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"October"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"November"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"December"]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,"Go to inputs"]
[]
[]
[null,null,null,null,null,null,"Go to summary page"]

{"sheet":"Inputs (Jan)","index":1,"n_rows":19,"n_cols":69,"rows_kept":19,"cut":false,"hidden":true,"merged":[]}
["Fixed Income & Expenditure","Projection","Amount",null,"Variable Income","Amount",null,"Variable Expenditure 1","Amount",null,"Variable Expenditure 2","Amount",null,"Variable Expenditure 3","Amount",null,"Variable Expenditure 4","Amount",null,"Variable Expenditure 5","Amount",null,"Variable Expenditure 6","Amount",null,"Variable Expenditure 7","Amount",null,"Variable Expenditure 8","Amount",null,"Variable Expenditure 9","Amount",null,"Discretionary Spend A","Amount",null,"Discretionary Spend B","Amount",null,"Discretionary Spend C","Amount",null,"Discretionary Spend D","Amount",null,"Discretionary Spend E","Amount",null,"Discretionary Spend F","Amount",null,"Discretionary Spend G","Amount",null,"Discretionary Spend H","Amount",null,"Discretionary Spend I","Amount",null,"Discretionary Spend J","Amount",null,"Discretionary Spend K","Amount",null,"Discretionary Spend L","Amount"]
[]
["Fixed Income 1",null,null,null,"Reference 1",null,null,"Reference 1",null,null,"Reference 1",null,null,"Reference 1",null,null,"Reference 1",null,null,"Reference 1",null,null,"Reference 1",null,null,"Reference 1",null,null,"Reference 1",null,null,"Reference 1",null,null,"Reference 1",null,null,"Reference 1",null,null,"Reference 1",null,null,"Reference 1",null,null,"Reference 1",null,null,"Reference 1",null,null,"Reference 1",null,null,"Reference 1",null,null,"Reference 1",null,null,"Reference 1",null,null,"Reference 1",null,null,"Reference 1"]
["Fixed Income 2",null,null,null,"Reference 2",null,null,"Reference 2",null,null,"Reference 2",null,null,"Reference 2",null,null,"Reference 2",null,null,"Reference 2",null,null,"Reference 2",null,null,"Reference 2",null,null,"Reference 2",null,null,"Reference 2",null,null,"Reference 2",null,null,"Reference 2",null,null,"Reference 2",null,null,"Reference 2",null,null,"Reference 2",null,null,"Reference 2",null,null,"Reference 2",null,null,"Reference 2",null,null,"Reference 2",null,null,"Reference 2",null,null,"Reference 2",null,null,"Reference 2"]
["Fixed Income 3",null,null,null,"Reference 3",null,null,"Reference 3",null,null,"Reference 3",null,null,"Reference 3",null,null,"Reference 3",null,null,"Reference 3",null,null,"Reference 3",null,null,"Reference 3",null,null,"Reference 3",null,null,"Reference 3",null,null,"Reference 3",null,null,"Reference 3",null,null,"Reference 3",null,null,"Reference 3",null,null,"Reference 3",null,null,"Reference 3",null,null,"Reference 3",null,null,"Reference 3",null,null,"Reference 3",null,null,"Reference 3",null,null,"Reference 3",null,null,"Reference 3"]
[null,{"$f":"SUM(B3:B5)","v":0},{"$f":"SUM(C3:C5)","v":0},null,"Reference 4",null,null,"Reference 4",null,null,"Reference 4",null,null,"Reference 4",null,null,"Reference 4",null,null,"Reference 4",null,null,"Reference 4",null,null,"Reference 4",null,null,"Reference 4",null,null,"Reference 4",null,null,"Reference 4",null,null,"Reference 4",null,null,"Reference 4",null,null,"Reference 4",null,null,"Reference 4",null,null,"Reference 4",null,null,"Reference 4",null,null,"Reference 4",null,null,"Reference 4",null,null,"Reference 4",null,null,"Reference 4",null,null,"Reference 4"]
[null,null,null,null,"Reference 5",null,null,"Reference 5",null,null,"Reference 5",null,null,"Reference 5",null,null,"Reference 5",null,null,"Reference 5",null,null,"Reference 5",null,null,"Reference 5",null,null,"Reference 5",null,null,"Reference 5",null,null,"Reference 5",null,null,"Reference 5",null,null,"Reference 5",null,null,"Reference 5",null,null,"Reference 5",null,null,"Reference 5",null,null,"Reference 5",null,null,"Reference 5",null,null,"Reference 5",null,null,"Reference 5",null,null,"Reference 5",null,null,"Reference 5"]
["Rent/Mortgage",null,null,null,"Reference 6",null,null,"Reference 6",null,null,"Reference 6",null,null,"Reference 6",null,null,"Reference 6",null,null,"Reference 6",null,null,"Reference 6",null,null,"Reference 6",null,null,"Reference 6",null,null,"Reference 6",null,null,"Reference 6",null,null,"Reference 6",null,null,"Reference 6",null,null,"Reference 6",null,null,"Reference 6",null,null,"Reference 6",null,null,"Reference 6",null,null,"Reference 6",null,null,"Reference 6",null,null,"Reference 6",null,null,"Reference 6",null,null,"Reference 6"]
["Standing Order 1",null,null,null,"Reference 7",null,null,"Reference 7",null,null,"Reference 7",null,null,"Reference 7",null,null,"Reference 7",null,null,"Reference 7",null,null,"Reference 7",null,null,"Reference 7",null,null,"Reference 7",null,null,"Reference 7",null,null,"Reference 7",null,null,"Reference 7",null,null,"Reference 7",null,null,"Reference 7",null,null,"Reference 7",null,null,"Reference 7",null,null,"Reference 7",null,null,"Reference 7",null,null,"Reference 7",null,null,"Reference 7",null,null,"Reference 7",null,null,"Reference 7"]
["Standing Order 2",null,null,null,"Reference 8",null,null,"Reference 8",null,null,"Reference 8",null,null,"Reference 8",null,null,"Reference 8",null,null,"Reference 8",null,null,"Reference 8",null,null,"Reference 8",null,null,"Reference 8",null,null,"Reference 8",null,null,"Reference 8",null,null,"Reference 8",null,null,"Reference 8",null,null,"Reference 8",null,null,"Reference 8",null,null,"Reference 8",null,null,"Reference 8",null,null,"Reference 8",null,null,"Reference 8",null,null,"Reference 8",null,null,"Reference 8",null,null,"Reference 8"]
["Standing Order 3",null,null,null,"Reference 9",null,null,"Reference 9",null,null,"Reference 9",null,null,"Reference 9",null,null,"Reference 9",null,null,"Reference 9",null,null,"Reference 9",null,null,"Reference 9",null,null,"Reference 9",null,null,"Reference 9",null,null,"Reference 9",null,null,"Reference 9",null,null,"Reference 9",null,null,"Reference 9",null,null,"Reference 9",null,null,"Reference 9",null,null,"Reference 9",null,null,"Reference 9",null,null,"Reference 9",null,null,"Reference 9",null,null,"Reference 9",null,null,"Reference 9"]
["Fixed Expenditure A",null,null,null,"Reference 10",null,null,"Reference 10",null,null,"Reference 10",null,null,"Reference 10",null,null,"Reference 10",null,null,"Reference 10",null,null,"Reference 10",null,null,"Reference 10",null,null,"Reference 10",null,null,"Reference 10",null,null,"Reference 10",null,null,"Reference 10",null,null,"Reference 10",null,null,"Reference 10",null,null,"Reference 10",null,null,"Reference 10",null,null,"Reference 10",null,null,"Reference 10",null,null,"Reference 10",null,null,"Reference 10",null,null,"Reference 10",null,null,"Reference 10"]
["Fixed Expenditure B",null,null,null,"Reference 11",null,null,"Reference 11",null,null,"Reference 11",null,null,"Reference 11",null,null,"Reference 11",null,null,"Reference 11",null,null,"Reference 11",null,null,"Reference 11",null,null,"Reference 11",null,null,"Reference 11",null,null,"Reference 11",null,null,"Reference 11",null,null,"Reference 11",null,null,"Reference 11",null,null,"Reference 11",null,null,"Reference 11",null,null,"Reference 11",null,null,"Reference 11",null,null,"Reference 11",null,null,"Reference 11",null,null,"Reference 11",null,null,"Reference 11"]
["Fixed Expenditure C",null,null,null,"Reference 12",null,null,"Reference 12",null,null,"Reference 12",null,null,"Reference 12",null,null,"Reference 12",null,null,"Reference 12",null,null,"Reference 12",null,null,"Reference 12",null,null,"Reference 12",null,null,"Reference 12",null,null,"Reference 12",null,null,"Reference 12",null,null,"Reference 12",null,null,"Reference 12",null,null,"Reference 12",null,null,"Reference 12",null,null,"Reference 12",null,null,"Reference 12",null,null,"Reference 12",null,null,"Reference 12",null,null,"Reference 12",null,null,"Reference 12"]
["Fixed Expenditure D",null,null,null,"Reference 13",null,null,"Reference 13",null,null,"Reference 13",null,null,"Reference 13",null,null,"Reference 13",null,null,"Reference 13",null,null,"Reference 13",null,null,"Reference 13",null,null,"Reference 13",null,null,"Reference 13",null,null,"Reference 13",null,null,"Reference 13",null,null,"Reference 13",null,null,"Reference 13",null,null,"Reference 13",null,null,"Reference 13",null,null,"Reference 13",null,null,"Reference 13",null,null,"Reference 13",null,null,"Reference 13",null,null,"Reference 13",null,null,"Reference 13"]
[null,null,null,null,"Reference 14",null,null,"Reference 14",null,null,"Reference 14",null,null,"Reference 14",null,null,"Reference 14",null,null,"Reference 14",null,null,"Reference 14",null,null,"Reference 14",null,null,"Reference 14",null,null,"Reference 14",null,null,"Reference 14",null,null,"Reference 14",null,null,"Reference 14",null,null,"Reference 14",null,null,"Reference 14",null,null,"Reference 14",null,null,"Reference 14",null,null,"Reference 14",null,null,"Reference 14",null,null,"Reference 14",null,null,"Reference 14",null,null,"Reference 14"]
["Total",{"$f":"SUM(B8:B16)","v":0},{"$f":"SUM(C8:C16)","v":0},null,"Total",{"$f":"SUM(F3:F16)","v":0},null,"Total",{"$f":"SUM(I3:I16)","v":0},null,"Total",{"$f":"SUM(L3:L16)","v":0},null,"Total",{"$f":"SUM(O3:O16)","v":0},null,"Total",{"$f":"SUM(R3:R16)","v":0},null,"Total",{"$f":"SUM(U3:U16)","v":0},null,"Total",{"$f":"SUM(X3:X16)","v":0},null,"Total",{"$f":"SUM(AA3:AA16)","v":0},null,"Total",{"$f":"SUM(AD3:AD16)","v":0},null,"Total",{"$f":"SUM(AG3:AG16)","v":0},null,"Total",{"$f":"SUM(AJ3:AJ16)","v":0},null,"Total",{"$f":"SUM(AM3:AM16)","v":0},null,"Total",{"$f":"SUM(AP3:AP16)","v":0},null,"Total",{"$f":"SUM(AS3:AS16)","v":0},null,"Total",{"$f":"SUM(AV3:AV16)","v":0},null,"Total",{"$f":"SUM(AY3:AY16)","v":0},null,"Total",{"$f":"SUM(BB3:BB16)","v":0},null,"Total",{"$f":"SUM(BE3:BE16)","v":0},null,"Total",{"$f":"SUM(BH3:BH16)","v":0},null,"Total",{"$f":"SUM(BK3:BK16)","v":0},null,"Total",{"$f":"SUM(BN3:BN16)","v":0},null,"Total",{"$f":"SUM(BQ3:BQ16)","v":0}]
[]
[null,null,null,null,"Projection",null,null,"Projection",null,null,"Projection",null,null,"Projection",null,null,"Projection",null,null,"Projection",null,null,"Projection",null,null,"Projection",null,null,"Projection",null,null,"Projection",null,null,"Projection",null,null,"Projection",null,null,"Projection",null,null,"Projection",null,null,"Projection",null,null,"Projection",null,null,"Projection",null,null,"Projection",null,null,"Projection",null,null,"Projection",null,null,"Projection",null,null,"Projection"]

{"sheet":"Inputs (Feb)","index":2,"n_rows":19,"n_cols":69,"rows_kept":19,"cut":false,"hidden":true,"merged":[]}
["Fixed Income & Expenditure",null,"Amount",null,"Variable Income","Amount",null,{"$f":"'Inputs (Jan)'!H1","v":"Variable Expenditure 1"},"Amount",null,{"$f":"'Inputs (Jan)'!K1","v":"Variable Expenditure 2"},"Amount",null,{"$f":"'Inputs (Jan)'!N1","v":"Variable Expenditure 3"},"Amount",null,{"$f":"'Inputs (Jan)'!Q1","v":"Variable Expenditure 4"},"Amount",null,{"$f":"'Inputs (Jan)'!T1","v":"Variable Expenditure 5"},"Amount",null,{"$f":"'Inputs (Jan)'!W1","v":"Variable Expenditure 6"},"Amount",null,"Variable Expenditure 7","Amount",null,{"$f":"'Inputs (Jan)'!AC1","v":"Variable Expenditure 8"},"Amount",null,{"$f":"'Inputs (Jan)'!AF1","v":"Variable Expenditure 9"},"Amount",null,{"$f":"'Inputs (Jan)'!AI1","v":"Discretionary Spend A"},"Amount",null,{"$f":"'Inputs (Jan)'!AL1","v":"Discretionary Spend B"},"Amount",null,{"$f":"'Inputs (Jan)'!AO1","v":"Discretionary Spend C"},"Amount",null,{"$f":"'Inputs (Jan)'!AR1","v":"Discretionary Spend D"},"Amount",null,{"$f":"'Inputs (Jan)'!AU1","v":"Discretionary Spend E"},"Amount",null,{"$f":"'Inputs (Jan)'!AX1","v":"Discretionary Spend F"},"Amount",null,{"$f":"'Inputs (Jan)'!BA1","v":"Discretionary Spend G"},"Amount",null,{"$f":"'Inputs (Jan)'!BD1","v":"Discretionary Spend H"},"Amount",null,{"$f":"'Inputs (Jan)'!BG1","v":"Discretionary Spend I"},"Amount",null,{"$f":"'Inputs (Jan)'!BJ1","v":"Discretionary Spend J"},"Amount",null,{"$f":"'Inputs (Jan)'!BM1","v":"Discretionary Spend K"},"Amount",null,{"$f":"'Inputs (Jan)'!BP1","v":"Discretionary Spend L"},"Amount"]
[]
[{"$f":"'Inputs (Jan)'!A3","v":"Fixed Income 1"},null,null,null,{"$f":"'Inputs (Jan)'!E3","v":"Reference 1"},null,null,"Reference 1",null,null,"Reference 1",null,null,"Reference 1",null,null,"Reference 1",null,null,"Reference 1",null,null,"Reference 1",null,null,"Reference 1",null,null,"Reference 1",null,null,"Reference 1",null,null,"Reference 1",null,null,"Reference 1",null,null,"Reference 1",null,null,"Reference 1",null,null,"Reference 1",null,null,"Reference 1",null,null,"Reference 1",null,null,"Reference 1",null,null,"Reference 1",null,null,"Reference 1",null,null,"Reference 1",null,null,"Reference 1"]
[{"$f":"'Inputs (Jan)'!A4","v":"Fixed Income 2"},null,null,null,{"$f":"'Inputs (Jan)'!E4","v":"Reference 2"},null,null,"Reference 2",null,null,"Reference 2",null,null,"Reference 2",null,null,"Reference 2",null,null,"Reference 2",null,null,"Reference 2",null,null,"Reference 2",null,null,"Reference 2",null,null,"Reference 2",null,null,"Reference 2",null,null,"Reference 2",null,null,"Reference 2",null,null,"Reference 2",null,null,"Reference 2",null,null,"Reference 2",null,null,"Reference 2",null,null,"Reference 2",null,null,"Reference 2",null,null,"Reference 2",null,null,"Reference 2",null,null,"Reference 2"]
[{"$f":"'Inputs (Jan)'!A5","v":"Fixed Income 3"},null,null,null,{"$f":"'Inputs (Jan)'!E5","v":"Reference 3"},null,null,"Reference 3",null,null,"Reference 3",null,null,"Reference 3",null,null,"Reference 3",null,null,"Reference 3",null,null,"Reference 3",null,null,"Reference 3",null,null,"Reference 3",null,null,"Reference 3",null,null,"Reference 3",null,null,"Reference 3",null,null,"Reference 3",null,null,"Reference 3",null,null,"Reference 3",null,null,"Reference 3",null,null,"Reference 3",null,null,"Reference 3",null,null,"Reference 3",null,null,"Reference 3",null,null,"Reference 3",null,null,"Reference 3"]
[null,{"$f":"SUM(B3:B5)","v":0},{"$f":"SUM(C3:C5)","v":0},null,{"$f":"'Inputs (Jan)'!E6","v":"Reference 4"},null,null,"Reference 4",null,null,"Reference 4",null,null,"Reference 4",null,null,"Reference 4",null,null,"Reference 4",null,null,"Reference 4",null,null,"Reference 4",null,null,"Reference 4",null,null,"Reference 4",null,null,"Reference 4",null,null,"Reference 4",null,null,"Reference 4",null,null,"Reference 4",null,null,"Reference 4",null,null,"Reference 4",null,null,"Reference 4",null,null,"Reference 4",null,null,"Reference 4",null,null,"Reference 4",null,null,"Reference 4",null,null,"Reference 4"]
[null,null,null,null,{"$f":"'Inputs (Jan)'!E7","v":"Reference 5"},null,null,"Reference 5",null,null,"Reference 5",null,null,"Reference 5",null,null,"Reference 5",null,null,"Reference 5",null,null,"Reference 5",null,null,"Reference 5",null,null,"Reference 5",null,null,"Reference 5",null,null,"Reference 5",null,null,"Reference 5",null,null,"Reference 5",null,null,"Reference 5",null,null,"Reference 5",null,null,"Reference 5",null,null,"Reference 5",null,null,"Reference 5",null,null,"Reference 5",null,null,"Reference 5",null,null,"Reference 5",null,null,"Reference 5"]
[{"$f":"'Inputs (Jan)'!A8","v":"Rent/Mortgage"},null,null,null,{"$f":"'Inputs (Jan)'!E8","v":"Reference 6"},null,null,"Reference 6",null,null,"Reference 6",null,null,"Reference 6",null,null,"Reference 6",null,null,"Reference 6",null,null,"Reference 6",null,null,"Reference 6",null,null,"Reference 6",null,null,"Reference 6",null,null,"Reference 6",null,null,"Reference 6",null,null,"Reference 6",null,null,"Reference 6",null,null,"Reference 6",null,null,"Reference 6",null,null,"Reference 6",null,null,"Reference 6",null,null,"Reference 6",null,null,"Reference 6",null,null,"Reference 6",null,null,"Reference 6"]
[{"$f":"'Inputs (Jan)'!A9","v":"Standing Order 1"},null,null,null,{"$f":"'Inputs (Jan)'!E9","v":"Reference 7"},null,null,"Reference 7",null,null,"Reference 7",null,null,"Reference 7",null,null,"Reference 7",null,null,"Reference 7",null,null,"Reference 7",null,null,"Reference 7",null,null,"Reference 7",null,null,"Reference 7",null,null,"Reference 7",null,null,"Reference 7",null,null,"Reference 7",null,null,"Reference 7",null,null,"Reference 7",null,null,"Reference 7",null,null,"Reference 7",null,null,"Reference 7",null,null,"Reference 7",null,null,"Reference 7",null,null,"Reference 7",null,null,"Reference 7"]
[{"$f":"'Inputs (Jan)'!A10","v":"Standing Order 2"},null,null,null,{"$f":"'Inputs (Jan)'!E10","v":"Reference 8"},null,null,"Reference 8",null,null,"Reference 8",null,null,"Reference 8",null,null,"Reference 8",null,null,"Reference 8",null,null,"Reference 8",null,null,"Reference 8",null,null,"Reference 8",null,null,"Reference 8",null,null,"Reference 8",null,null,"Reference 8",null,null,"Reference 8",null,null,"Reference 8",null,null,"Reference 8",null,null,"Reference 8",null,null,"Reference 8",null,null,"Reference 8",null,null,"Reference 8",null,null,"Reference 8",null,null,"Reference 8",null,null,"Reference 8"]
[{"$f":"'Inputs (Jan)'!A11","v":"Standing Order 3"},null,null,null,{"$f":"'Inputs (Jan)'!E11","v":"Reference 9"},null,null,"Reference 9",null,null,"Reference 9",null,null,"Reference 9",null,null,"Reference 9",null,null,"Reference 9",null,null,"Reference 9",null,null,"Reference 9",null,null,"Reference 9",null,null,"Reference 9",null,null,"Reference 9",null,null,"Reference 9",null,null,"Reference 9",null,null,"Reference 9",null,null,"Reference 9",null,null,"Reference 9",null,null,"Reference 9",null,null,"Reference 9",null,null,"Reference 9",null,null,"Reference 9",null,null,"Reference 9",null,null,"Reference 9"]
[{"$f":"'Inputs (Jan)'!A12","v":"Fixed Expenditure A"},null,null,null,{"$f":"'Inputs (Jan)'!E12","v":"Reference 10"},null,null,"Reference 10",null,null,"Reference 10",null,null,"Reference 10",null,null,"Reference 10",null,null,"Reference 10",null,null,"Reference 10",null,null,"Reference 10",null,null,"Reference 10",null,null,"Reference 10",null,null,"Reference 10",null,null,"Reference 10",null,null,"Reference 10",null,null,"Reference 10",null,null,"Reference 10",null,null,"Reference 10",null,null,"Reference 10",null,null,"Reference 10",null,null,"Reference 10",null,null,"Reference 10",null,null,"Reference 10",null,null,"Reference 10"]
[{"$f":"'Inputs (Jan)'!A13","v":"Fixed Expenditure B"},null,null,null,{"$f":"'Inputs (Jan)'!E13","v":"Reference 11"},null,null,"Reference 11",null,null,"Reference 11",null,null,"Reference 11",null,null,"Reference 11",null,null,"Reference 11",null,null,"Reference 11",null,null,"Reference 11",null,null,"Reference 11",null,null,"Reference 11",null,null,"Reference 11",null,null,"Reference 11",null,null,"Reference 11",null,null,"Reference 11",null,null,"Reference 11",null,null,"Reference 11",null,null,"Reference 11",null,null,"Reference 11",null,null,"Reference 11",null,null,"Reference 11",null,null,"Reference 11",null,null,"Reference 11"]
[{"$f":"'Inputs (Jan)'!A14","v":"Fixed Expenditure C"},null,null,null,{"$f":"'Inputs (Jan)'!E14","v":"Reference 12"},null,null,"Reference 12",null,null,"Reference 12",null,null,"Reference 12",null,null,"Reference 12",null,null,"Reference 12",null,null,"Reference 12",null,null,"Reference 12",null,null,"Reference 12",null,null,"Reference 12",null,null,"Reference 12",null,null,"Reference 12",null,null,"Reference 12",null,null,"Reference 12",null,null,"Reference 12",null,null,"Reference 12",null,null,"Reference 12",null,null,"Reference 12",null,null,"Reference 12",null,null,"Reference 12",null,null,"Reference 12",null,null,"Reference 12"]
[{"$f":"'Inputs (Jan)'!A15","v":"Fixed Expenditure D"},null,null,null,{"$f":"'Inputs (Jan)'!E15","v":"Reference 13"},null,null,"Reference 13",null,null,"Reference 13",null,null,"Reference 13",null,null,"Reference 13",null,null,"Reference 13",null,null,"Reference 13",null,null,"Reference 13",null,null,"Reference 13",null,null,"Reference 13",null,null,"Reference 13",null,null,"Reference 13",null,null,"Reference 13",null,null,"Reference 13",null,null,"Reference 13",null,null,"Reference 13",null,null,"Reference 13",null,null,"Reference 13",null,null,"Reference 13",null,null,"Reference 13",null,null,"Reference 13",null,null,"Reference 13"]
[null,null,null,null,{"$f":"'Inputs (Jan)'!E16","v":"Reference 14"},null,null,"Reference 14",null,null,"Reference 14",null,null,"Reference 14",null,null,"Reference 14",null,null,"Reference 14",null,null,"Reference 14",null,null,"Reference 14",null,null,"Reference 14",null,null,"Reference 14",null,null,"Reference 14",null,null,"Reference 14",null,null,"Reference 14",null,null,"Reference 14",null,null,"Reference 14",null,null,"Reference 14",null,null,"Reference 14",null,null,"Reference 14",null,null,"Reference 14",null,null,"Reference 14",null,null,"Reference 14",null,null,"Reference 14"]
["Total",{"$f":"SUM(B8:B16)","v":0},{"$f":"SUM(C3:C16)","v":0},null,"Total",{"$f":"SUM(F3:F16)","v":0},null,"Total",{"$f":"SUM(I3:I16)","v":0},null,"Total",{"$f":"SUM(L3:L16)","v":0},null,"Total",{"$f":"SUM(O3:O16)","v":0},null,"Total",{"$f":"SUM(R3:R16)","v":0},null,"Total",{"$f":"SUM(U3:U16)","v":0},null,"Total",{"$f":"SUM(X3:X16)","v":0},null,"Total",{"$f":"SUM(AA3:AA16)","v":0},null,"Total",{"$f":"SUM(AD3:AD16)","v":0},null,"Total",{"$f":"SUM(AG3:AG16)","v":0},null,"Total",{"$f":"SUM(AJ3:AJ16)","v":0},null,"Total",{"$f":"SUM(AM3:AM16)","v":0},null,"Total",{"$f":"SUM(AP3:AP16)","v":0},null,"Total",{"$f":"SUM(AS3:AS16)","v":0},null,"Total",{"$f":"SUM(AV3:AV16)","v":0},null,"Total",{"$f":"SUM(AY3:AY16)","v":0},null,"Total",{"$f":"SUM(BB3:BB16)","v":0},null,"Total",{"$f":"SUM(BE3:BE16)","v":0},null,"Total",{"$f":"SUM(BH3:BH16)","v":0},null,"Total",{"$f":"SUM(BK3:BK16)","v":0},null,"Total",{"$f":"SUM(BN3:BN16)","v":0},null,"Total",{"$f":"SUM(BQ3:BQ16)","v":0}]
[]
[null,null,null,null,{"$f":"'Inputs (Jan)'!E19","v":"Projection"},{"$f":"'Inputs (Jan)'!F19","v":0},null,{"$f":"'Inputs (Jan)'!H19","v":"Projection"},{"$f":"'Inputs (Jan)'!I19","v":0},null,{"$f":"'Inputs (Jan)'!K19","v":"Projection"},{"$f":"'Inputs (Jan)'!L19","v":0},null,{"$f":"'Inputs (Jan)'!N19","v":"Projection"},{"$f":"'Inputs (Jan)'!O19","v":0},null,{"$f":"'Inputs (Jan)'!Q19","v":"Projection"},{"$f":"'Inputs (Jan)'!R19","v":0},null,{"$f":"'Inputs (Jan)'!T19","v":"Projection"},{"$f":"'Inputs (Jan)'!U19","v":0},null,{"$f":"'Inputs (Jan)'!W19","v":"Projection"},{"$f":"'Inputs (Jan)'!X19","v":0},null,{"$f":"'Inputs (Jan)'!Z19","v":"Projection"},{"$f":"'Inputs (Jan)'!AA19","v":0},null,{"$f":"'Inputs (Jan)'!AC19","v":"Projection"},{"$f":"'Inputs (Jan)'!AD19","v":0},null,{"$f":"'Inputs (Jan)'!AF19","v":"Projection"},{"$f":"'Inputs (Jan)'!AG19","v":0},null,{"$f":"'Inputs (Jan)'!AI19","v":"Projection"},{"$f":"'Inputs (Jan)'!AJ19","v":0},null,{"$f":"'Inputs (Jan)'!AL19","v":"Projection"},{"$f":"'Inputs (Jan)'!AM19","v":0},null,{"$f":"'Inputs (Jan)'!AO19","v":"Projection"},{"$f":"'Inputs (Jan)'!AP19","v":0},null,{"$f":"'Inputs (Jan)'!AR19","v":"Projection"},{"$f":"'Inputs (Jan)'!AS19","v":0},null,{"$f":"'Inputs (Jan)'!AU19","v":"Projection"},{"$f":"'Inputs (Jan)'!AV19","v":0},null,{"$f":"'Inputs (Jan)'!AX19","v":"Projection"},{"$f":"'Inputs (Jan)'!AY19","v":0},null,{"$f":"'Inputs (Jan)'!BA19","v":"Projection"},{"$f":"'Inputs (Jan)'!BB19","v":0},null,{"$f":"'Inputs (Jan)'!BD19","v":"Projection"},{"$f":"'Inputs (Jan)'!BE19","v":0},null,{"$f":"'Inputs (Jan)'!BG19","v":"Projection"},{"$f":"'Inputs (Jan)'!BH19","v":0},null,{"$f":"'Inputs (Jan)'!BJ19","v":"Projection"},{"$f":"'Inputs (Jan)'!BK19","v":0},null,{"$f":"'Inputs (Jan)'!BM19","v":"Projection"},{"$f":"'Inputs (Jan)'!BN19","v":0},null,{"$f":"'Inputs (Jan)'!BP19","v":"Projection"},{"$f":"'Inputs (Jan)'!BQ19","v":0}]

{"sheet":"Inputs (Mar)","index":3,"n_rows":19,"n_cols":69,"rows_kept":19,"cut":false,"hidden":true,"merged":[]}
["Fixed Income & Expenditure","Projection","Amount",null,"Variable Income","Amount",null,{"$f":"'Inputs (Feb)'!H1","v":"Variable Expenditure 1"},{"$f":"'Inputs (Feb)'!I1","v":"Amount"},{"$f":"'Inputs (Feb)'!J1","v":0},{"$f":"'Inputs (Feb)'!K1","v":"Variable Expenditure 2"},{"$f":"'Inputs (Feb)'!L1","v":"Amount"},{"$f":"'Inputs (Feb)'!M1","v":0},{"$f":"'Inputs (Feb)'!N1","v":"Variable Expenditure 3"},{"$f":"'Inputs (Feb)'!O1","v":"Amount"},{"$f":"'Inputs (Feb)'!P1","v":0},{"$f":"'Inputs (Feb)'!Q1","v":"Variable Expenditure 4"},{"$f":"'Inputs (Feb)'!R1","v":"Amount"},{"$f":"'Inputs (Feb)'!S1","v":0},{"$f":"'Inputs (Feb)'!T1","v":"Variable Expenditure 5"},{"$f":"'Inputs (Feb)'!U1","v":"Amount"},{"$f":"'Inputs (Feb)'!V1","v":0},{"$f":"'Inputs (Feb)'!W1","v":"Variable Expenditure 6"},{"$f":"'Inputs (Feb)'!X1","v":"Amount"},{"$f":"'Inputs (Feb)'!Y1","v":0},{"$f":"'Inputs (Feb)'!Z1","v":"Variable Expenditure 7"},{"$f":"'Inputs (Feb)'!AA1","v":"Amount"},{"$f":"'Inputs (Feb)'!AB1","v":0},{"$f":"'Inputs (Feb)'!AC1","v":"Variable Expenditure 8"},{"$f":"'Inputs (Feb)'!AD1","v":"Amount"},{"$f":"'Inputs (Feb)'!AE1","v":0},{"$f":"'Inputs (Feb)'!AF1","v":"Variable Expenditure 9"},{"$f":"'Inputs (Feb)'!AG1","v":"Amount"},{"$f":"'Inputs (Feb)'!AH1","v":0},{"$f":"'Inputs (Feb)'!AI1","v":"Discretionary Spend A"},{"$f":"'Inputs (Feb)'!AJ1","v":"Amount"},{"$f":"'Inputs (Feb)'!AK1","v":0},{"$f":"'Inputs (Feb)'!AL1","v":"Discretionary Spend B"},{"$f":"'Inputs (Feb)'!AM1","v":"Amount"},{"$f":"'Inputs (Feb)'!AN1","v":0},{"$f":"'Inputs (Feb)'!AO1","v":"Discretionary Spend C"},{"$f":"'Inputs (Feb)'!AP1","v":"Amount"},{"$f":"'Inputs (Feb)'!AQ1","v":0},{"$f":"'Inputs (Feb)'!AR1","v":"Discretionary Spend D"},{"$f":"'Inputs (Feb)'!AS1","v":"Amount"},{"$f":"'Inputs (Feb)'!AT1","v":0},{"$f":"'Inputs (Feb)'!AU1","v":"Discretionary Spend E"},{"$f":"'Inputs (Feb)'!AV1","v":"Amount"},{"$f":"'Inputs (Feb)'!AW1","v":0},{"$f":"'Inputs (Feb)'!AX1","v":"Discretionary Spend F"},{"$f":"'Inputs (Feb)'!AY1","v":"Amount"},{"$f":"'Inputs (Feb)'!AZ1","v":0},{"$f":"'Inputs (Feb)'!BA1","v":"Discretionary Spend G"},{"$f":"'Inputs (Feb)'!BB1","v":"Amount"},{"$f":"'Inputs (Feb)'!BC1","v":0},{"$f":"'Inputs (Feb)'!BD1","v":"Discretionary Spend H"},{"$f":"'Inputs (Feb)'!BE1","v":"Amount"},{"$f":"'Inputs (Feb)'!BF1","v":0},{"$f":"'Inputs (Feb)'!BG1","v":"Discretionary Spend I"},{"$f":"'Inputs (Feb)'!BH1","v":"Amount"},{"$f":"'Inputs (Feb)'!BI1","v":0},{"$f":"'Inputs (Feb)'!BJ1","v":"Discretionary Spend J"},{"$f":"'Inputs (Feb)'!BK1","v":"Amount"},{"$f":"'Inputs (Feb)'!BL1","v":0},{"$f":"'Inputs (Feb)'!BM1","v":"Discretionary Spend K"},{"$f":"'Inputs (Feb)'!BN1","v":"Amount"},{"$f":"'Inputs (Feb)'!BO1","v":0},{"$f":"'Inputs (Feb)'!BP1","v":"Discretionary Spend L"},{"$f":"'Inputs (Feb)'!BQ1","v":"Amount"}]
[]
[{"$f":"'Inputs (Feb)'!A3","v":"Fixed Income 1"},null,null,null,{"$f":"'Inputs (Jan)'!E3","v":"Reference 1"},null,null,"Reference 1",null,null,"Reference 1",null,null,"Reference 1",null,null,"Reference 1",null,null,"Reference 1",null,null,"Reference 1",null,null,"Reference 1",null,null,"Reference 1",null,null,"Reference 1",null,null,"Reference 1",null,null,"Reference 1",null,null,"Reference 1",null,null,"Reference 1",null,null,"Reference 1",null,null,"Reference 1",null,null,"Reference 1",null,null,"Reference 1",null,null,"Reference 1",null,null,"Reference 1",null,null,"Reference 1",null,null,"Reference 1"]
[{"$f":"'Inputs (Feb)'!A4","v":"Fixed Income 2"},null,null,null,{"$f":"'Inputs (Jan)'!E4","v":"Reference 2"},null,null,"Reference 2",null,null,"Reference 2",null,null,"Reference 2",null,null,"Reference 2",null,null,"Reference 2",null,null,"Reference 2",null,null,"Reference 2",null,null,"Reference 2",null,null,"Reference 2",null,null,"Reference 2",null,null,"Reference 2",null,null,"Reference 2",null,null,"Reference 2",null,null,"Reference 2",null,null,"Reference 2",null,null,"Reference 2",null,null,"Reference 2",null,null,"Reference 2",null,null,"Reference 2",null,null,"Reference 2",null,null,"Reference 2"]
[{"$f":"'Inputs (Feb)'!A5","v":"Fixed Income 3"},null,null,null,{"$f":"'Inputs (Jan)'!E5","v":"Reference 3"},null,null,"Reference 3",null,null,"Reference 3",null,null,"Reference 3",null,null,"Reference 3",null,null,"Reference 3",null,null,"Reference 3",null,null,"Reference 3",null,null,"Reference 3",null,null,"Reference 3",null,null,"Reference 3",null,null,"Reference 3",null,null,"Reference 3",null,null,"Reference 3",null,null,"Reference 3",null,null,"Reference 3",null,null,"Reference 3",null,null,"Reference 3",null,null,"Reference 3",null,null,"Reference 3",null,null,"Reference 3",null,null,"Reference 3"]
[null,{"$f":"SUM(B3:B5)","v":0},{"$f":"SUM(C3:C5)","v":0},null,{"$f":"'Inputs (Jan)'!E6","v":"Reference 4"},null,null,"Reference 4",null,null,"Reference 4",null,null,"Reference 4",null,null,"Reference 4",null,null,"Reference 4",null,null,"Reference 4",null,null,"Reference 4",null,null,"Reference 4",null,null,"Reference 4",null,null,"Reference 4",null,null,"Reference 4",null,null,"Reference 4",null,null,"Reference 4",null,null,"Reference 4",null,null,"Reference 4",null,null,"Reference 4",null,null,"Reference 4",null,null,"Reference 4",null,null,"Reference 4",null,null,"Reference 4",null,null,"Reference 4"]
[null,null,null,null,{"$f":"'Inputs (Jan)'!E7","v":"Reference 5"},null,null,"Reference 5",null,null,"Reference 5",null,null,"Reference 5",null,null,"Reference 5",null,null,"Reference 5",null,null,"Reference 5",null,null,"Reference 5",null,null,"Reference 5",null,null,"Reference 5",null,null,"Reference 5",null,null,"Reference 5",null,null,"Reference 5",null,null,"Reference 5",null,null,"Reference 5",null,null,"Reference 5",null,null,"Reference 5",null,null,"Reference 5",null,null,"Reference 5",null,null,"Reference 5",null,null,"Reference 5",null,null,"Reference 5"]
[{"$f":"'Inputs (Feb)'!A8","v":"Rent/Mortgage"},null,null,null,{"$f":"'Inputs (Jan)'!E8","v":"Reference 6"},null,null,"Reference 6",null,null,"Reference 6",null,null,"Reference 6",null,null,"Reference 6",null,null,"Reference 6",null,null,"Reference 6",null,null,"Reference 6",null,null,"Reference 6",null,null,"Reference 6",null,null,"Reference 6",null,null,"Reference 6",null,null,"Reference 6",null,null,"Reference 6",null,null,"Reference 6",null,null,"Reference 6",null,null,"Reference 6",null,null,"Reference 6",null,null,"Reference 6",null,null,"Reference 6",null,null,"Reference 6",null,null,"Reference 6"]
[{"$f":"'Inputs (Feb)'!A9","v":"Standing Order 1"},null,null,null,{"$f":"'Inputs (Jan)'!E9","v":"Reference 7"},null,null,"Reference 7",null,null,"Reference 7",null,null,"Reference 7",null,null,"Reference 7",null,null,"Reference 7",null,null,"Reference 7",null,null,"Reference 7",null,null,"Reference 7",null,null,"Reference 7",null,null,"Reference 7",null,null,"Reference 7",null,null,"Reference 7",null,null,"Reference 7",null,null,"Reference 7",null,null,"Reference 7",null,null,"Reference 7",null,null,"Reference 7",null,null,"Reference 7",null,null,"Reference 7",null,null,"Reference 7",null,null,"Reference 7"]
[{"$f":"'Inputs (Feb)'!A10","v":"Standing Order 2"},null,null,null,{"$f":"'Inputs (Jan)'!E10","v":"Reference 8"},null,null,"Reference 8",null,null,"Reference 8",null,null,"Reference 8",null,null,"Reference 8",null,null,"Reference 8",null,null,"Reference 8",null,null,"Reference 8",null,null,"Reference 8",null,null,"Reference 8",null,null,"Reference 8",null,null,"Reference 8",null,null,"Reference 8",null,null,"Reference 8",null,null,"Reference 8",null,null,"Reference 8",null,null,"Reference 8",null,null,"Reference 8",null,null,"Reference 8",null,null,"Reference 8",null,null,"Reference 8",null,null,"Reference 8"]
[{"$f":"'Inputs (Feb)'!A11","v":"Standing Order 3"},null,null,null,{"$f":"'Inputs (Jan)'!E11","v":"Reference 9"},null,null,"Reference 9",null,null,"Reference 9",null,null,"Reference 9",null,null,"Reference 9",null,null,"Reference 9",null,null,"Reference 9",null,null,"Reference 9",null,null,"Reference 9",null,null,"Reference 9",null,null,"Reference 9",null,null,"Reference 9",null,null,"Reference 9",null,null,"Reference 9",null,null,"Reference 9",null,null,"Reference 9",null,null,"Reference 9",null,null,"Reference 9",null,null,"Reference 9",null,null,"Reference 9",null,null,"Reference 9",null,null,"Reference 9"]
[{"$f":"'Inputs (Feb)'!A12","v":"Fixed Expenditure A"},null,null,null,{"$f":"'Inputs (Jan)'!E12","v":"Reference 10"},null,null,"Reference 10",null,null,"Reference 10",null,null,"Reference 10",null,null,"Reference 10",null,null,"Reference 10",null,null,"Reference 10",null,null,"Reference 10",null,null,"Reference 10",null,null,"Reference 10",null,null,"Reference 10",null,null,"Reference 10",null,null,"Reference 10",null,null,"Reference 10",null,null,"Reference 10",null,null,"Reference 10",null,null,"Reference 10",null,null,"Reference 10",null,null,"Reference 10",null,null,"Reference 10",null,null,"Reference 10",null,null,"Reference 10"]
[{"$f":"'Inputs (Feb)'!A13","v":"Fixed Expenditure B"},null,null,null,{"$f":"'Inputs (Jan)'!E13","v":"Reference 11"},null,null,"Reference 11",null,null,"Reference 11",null,null,"Reference 11",null,null,"Reference 11",null,null,"Reference 11",null,null,"Reference 11",null,null,"Reference 11",null,null,"Reference 11",null,null,"Reference 11",null,null,"Reference 11",null,null,"Reference 11",null,null,"Reference 11",null,null,"Reference 11",null,null,"Reference 11",null,null,"Reference 11",null,null,"Reference 11",null,null,"Reference 11",null,null,"Reference 11",null,null,"Reference 11",null,null,"Reference 11",null,null,"Reference 11"]
[{"$f":"'Inputs (Feb)'!A14","v":"Fixed Expenditure C"},null,null,null,{"$f":"'Inputs (Jan)'!E14","v":"Reference 12"},null,null,"Reference 12",null,null,"Reference 12",null,null,"Reference 12",null,null,"Reference 12",null,null,"Reference 12",null,null,"Reference 12",null,null,"Reference 12",null,null,"Reference 12",null,null,"Reference 12",null,null,"Reference 12",null,null,"Reference 12",null,null,"Reference 12",null,null,"Reference 12",null,null,"Reference 12",null,null,"Reference 12",null,null,"Reference 12",null,null,"Reference 12",null,null,"Reference 12",null,null,"Reference 12",null,null,"Reference 12",null,null,"Reference 12"]
[{"$f":"'Inputs (Feb)'!A15","v":"Fixed Expenditure D"},null,null,null,{"$f":"'Inputs (Jan)'!E15","v":"Reference 13"},null,null,"Reference 13",null,null,"Reference 13",null,null,"Reference 13",null,null,"Reference 13",null,null,"Reference 13",null,null,"Reference 13",null,null,"Reference 13",null,null,"Reference 13",null,null,"Reference 13",null,null,"Reference 13",null,null,"Reference 13",null,null,"Reference 13",null,null,"Reference 13",null,null,"Reference 13",null,null,"Reference 13",null,null,"Reference 13",null,null,"Reference 13",null,null,"Reference 13",null,null,"Reference 13",null,null,"Reference 13",null,null,"Reference 13"]
[null,null,null,null,{"$f":"'Inputs (Jan)'!E16","v":"Reference 14"},null,null,"Reference 14",null,null,"Reference 14",null,null,"Reference 14",null,null,"Reference 14",null,null,"Reference 14",null,null,"Reference 14",null,null,"Reference 14",null,null,"Reference 14",null,null,"Reference 14",null,null,"Reference 14",null,null,"Reference 14",null,null,"Reference 14",null,null,"Reference 14",null,null,"Reference 14",null,null,"Reference 14",null,null,"Reference 14",null,null,"Reference 14",null,null,"Reference 14",null,null,"Reference 14",null,null,"Reference 14",null,null,"Reference 14"]
["Total",{"$f":"SUM(B8:B16)","v":0},{"$f":"SUM(C3:C16)","v":0},null,"Total",{"$f":"SUM(F3:F16)","v":0},null,"Total",{"$f":"SUM(I3:I16)","v":0},null,"Total",{"$f":"SUM(L3:L16)","v":0},null,"Total",{"$f":"SUM(O3:O16)","v":0},null,"Total",{"$f":"SUM(R3:R16)","v":0},null,"Total",{"$f":"SUM(U3:U16)","v":0},null,"Total",{"$f":"SUM(X3:X16)","v":0},null,"Total",{"$f":"SUM(AA3:AA16)","v":0},null,"Total",{"$f":"SUM(AD3:AD16)","v":0},null,"Total",{"$f":"SUM(AG3:AG16)","v":0},null,"Total",{"$f":"SUM(AJ3:AJ16)","v":0},null,"Total",{"$f":"SUM(AM3:AM16)","v":0},null,"Total",{"$f":"SUM(AP3:AP16)","v":0},null,"Total",{"$f":"SUM(AS3:AS16)","v":0},null,"Total",{"$f":"SUM(AV3:AV16)","v":0},null,"Total",{"$f":"SUM(AY3:AY16)","v":0},null,"Total",{"$f":"SUM(BB3:BB16)","v":0},null,"Total",{"$f":"SUM(BE3:BE16)","v":0},null,"Total",{"$f":"SUM(BH3:BH16)","v":0},null,"Total",{"$f":"SUM(BK3:BK16)","v":0},null,"Total",{"$f":"SUM(BN3:BN16)","v":0},null,"Total",{"$f":"SUM(BQ3:BQ16)","v":0}]
[]
[null,null,null,null,{"$f":"'Inputs (Feb)'!E19","v":"Projection"},{"$f":"'Inputs (Feb)'!F19","v":0},null,{"$f":"'Inputs (Feb)'!H19","v":"Projection"},{"$f":"'Inputs (Feb)'!I19","v":0},null,{"$f":"'Inputs (Feb)'!K19","v":"Projection"},{"$f":"'Inputs (Feb)'!L19","v":0},null,{"$f":"'Inputs (Feb)'!N19","v":"Projection"},{"$f":"'Inputs (Feb)'!O19","v":0},null,{"$f":"'Inputs (Feb)'!Q19","v":"Projection"},{"$f":"'Inputs (Feb)'!R19","v":0},null,{"$f":"'Inputs (Feb)'!T19","v":"Projection"},{"$f":"'Inputs (Feb)'!U19","v":0},null,{"$f":"'Inputs (Feb)'!W19","v":"Projection"},{"$f":"'Inputs (Feb)'!X19","v":0},null,{"$f":"'Inputs (Feb)'!Z19","v":"Projection"},{"$f":"'Inputs (Feb)'!AA19","v":0},null,{"$f":"'Inputs (Feb)'!AC19","v":"Projection"},{"$f":"'Inputs (Feb)'!AD19","v":0},null,{"$f":"'Inputs (Feb)'!AF19","v":"Projection"},{"$f":"'Inputs (Feb)'!AG19","v":0},null,{"$f":"'Inputs (Feb)'!AI19","v":"Projection"},{"$f":"'Inputs (Feb)'!AJ19","v":0},null,{"$f":"'Inputs (Feb)'!AL19","v":"Projection"},{"$f":"'Inputs (Feb)'!AM19","v":0},null,{"$f":"'Inputs (Feb)'!AO19","v":"Projection"},{"$f":"'Inputs (Feb)'!AP19","v":0},null,{"$f":"'Inputs (Feb)'!AR19","v":"Projection"},{"$f":"'Inputs (Feb)'!AS19","v":0},null,{"$f":"'Inputs (Feb)'!AU19","v":"Projection"},{"$f":"'Inputs (Feb)'!AV19","v":0},null,{"$f":"'Inputs (Feb)'!AX19","v":"Projection"},{"$f":"'Inputs (Feb)'!AY19","v":0},null,{"$f":"'Inputs (Feb)'!BA19","v":"Projection"},{"$f":"'Inputs (Feb)'!BB19","v":0},null,{"$f":"'Inputs (Feb)'!BD19","v":"Projection"},{"$f":"'Inputs (Feb)'!BE19","v":0},null,{"$f":"'Inputs (Feb)'!BG19","v":"Projection"},{"$f":"'Inputs (Feb)'!BH19","v":0},null,{"$f":"'Inputs (Feb)'!BJ19","v":"Projection"},{"$f":"'Inputs (Feb)'!BK19","v":0},null,{"$f":"'Inputs (Feb)'!BM19","v":"Projection"},{"$f":"'Inputs (Feb)'!BN19","v":0},null,{"$f":"'Inputs (Feb)'!BP19","v":"Projection"},{"$f":"'Inputs (Feb)'!BQ19","v":0}]

{"sheet":"Inputs (Apr)","index":4,"n_rows":19,"n_cols":69,"rows_kept":19,"cut":false,"hidden":true,"merged":[]}
["Fixed Income & Expenditure","Projection","Amount",null,"Variable Income","Amount",null,{"$f":"'Inputs (Mar)'!H1","v":"Variable Expenditure 1"},{"$f":"'Inputs (Mar)'!I1","v":"Amount"},{"$f":"'Inputs (Mar)'!J1","v":0},{"$f":"'Inputs (Mar)'!K1","v":"Variable Expenditure 2"},{"$f":"'Inputs (Mar)'!L1","v":"Amount"},{"$f":"'Inputs (Mar)'!M1","v":0},{"$f":"'Inputs (Mar)'!N1","v":"Variable Expenditure 3"},{"$f":"'Inputs (Mar)'!O1","v":"Amount"},{"$f":"'Inputs (Mar)'!P1","v":0},{"$f":"'Inputs (Mar)'!Q1","v":"Variable Expenditure 4"},{"$f":"'Inputs (Mar)'!R1","v":"Amount"},{"$f":"'Inputs (Mar)'!S1","v":0},{"$f":"'Inputs (Mar)'!T1","v":"Variable Expenditure 5"},{"$f":"'Inputs (Mar)'!U1","v":"Amount"},{"$f":"'Inputs (Mar)'!V1","v":0},{"$f":"'Inputs (Mar)'!W1","v":"Variable Expenditure 6"},{"$f":"'Inputs (Mar)'!X1","v":"Amount"},{"$f":"'Inputs (Mar)'!Y1","v":0},{"$f":"'Inputs (Mar)'!Z1","v":"Variable Expenditure 7"},{"$f":"'Inputs (Mar)'!AA1","v":"Amount"},{"$f":"'Inputs (Mar)'!AB1","v":0},{"$f":"'Inputs (Mar)'!AC1","v":"Variable Expenditure 8"},{"$f":"'Inputs (Mar)'!AD1","v":"Amount"},{"$f":"'Inputs (Mar)'!AE1","v":0},{"$f":"'Inputs (Mar)'!AF1","v":"Variable Expenditure 9"},{"$f":"'Inputs (Mar)'!AG1","v":"Amount"},{"$f":"'Inputs (Mar)'!AH1","v":0},{"$f":"'Inputs (Mar)'!AI1","v":"Discretionary Spend A"},{"$f":"'Inputs (Mar)'!AJ1","v":"Amount"},{"$f":"'Inputs (Mar)'!AK1","v":0},{"$f":"'Inputs (Mar)'!AL1","v":"Discretionary Spend B"},{"$f":"'Inputs (Mar)'!AM1","v":"Amount"},{"$f":"'Inputs (Mar)'!AN1","v":0},{"$f":"'Inputs (Mar)'!AO1","v":"Discretionary Spend C"},{"$f":"'Inputs (Mar)'!AP1","v":"Amount"},{"$f":"'Inputs (Mar)'!AQ1","v":0},{"$f":"'Inputs (Mar)'!AR1","v":"Discretionary Spend D"},{"$f":"'Inputs (Mar)'!AS1","v":"Amount"},{"$f":"'Inputs (Mar)'!AT1","v":0},{"$f":"'Inputs (Mar)'!AU1","v":"Discretionary Spend E"},{"$f":"'Inputs (Mar)'!AV1","v":"Amount"},{"$f":"'Inputs (Mar)'!AW1","v":0},{"$f":"'Inputs (Mar)'!AX1","v":"Discretionary Spend F"},{"$f":"'Inputs (Mar)'!AY1","v":"Amount"},{"$f":"'Inputs (Mar)'!AZ1","v":0},{"$f":"'Inputs (Mar)'!BA1","v":"Discretionary Spend G"},{"$f":"'Inputs (Mar)'!BB1","v":"Amount"},{"$f":"'Inputs (Mar)'!BC1","v":0},{"$f":"'Inputs (Mar)'!BD1","v":"Discretionary Spend H"},{"$f":"'Inputs (Mar)'!BE1","v":"Amount"},{"$f":"'Inputs (Mar)'!BF1","v":0},{"$f":"'Inputs (Mar)'!BG1","v":"Discretionary Spend I"},{"$f":"'Inputs (Mar)'!BH1","v":"Amount"},{"$f":"'Inputs (Mar)'!BI1","v":0},{"$f":"'Inputs (Mar)'!BJ1","v":"Discretionary Spend J"},{"$f":"'Inputs (Mar)'!BK1","v":"Amount"},{"$f":"'Inputs (Mar)'!BL1","v":0},{"$f":"'Inputs (Mar)'!BM1","v":"Discretionary Spend K"},{"$f":"'Inputs (Mar)'!BN1","v":"Amount"},{"$f":"'Inputs (Mar)'!BO1","v":0},{"$f":"'Inputs (Mar)'!BP1","v":"Discretionary Spend L"},{"$f":"'Inputs (Mar)'!BQ1","v":"Amount"}]
[]
[{"$f":"'Inputs (Mar)'!A3","v":"Fixed Income 1"},null,null,null,"Reference 1",null,null,"Reference 1",null,null,"Reference 1",null,null,"Reference 1",null,null,"Reference 1",null,null,"Reference 1",null,null,"Reference 1",null,null,"Reference 1",null,null,"Reference 1",null,null,"Reference 1",null,null,"Reference 1",null,null,"Reference 1",null,null,"Reference 1",null,null,"Reference 1",null,null,"Reference 1",null,null,"Reference 1",null,null,"Reference 1",null,null,"Reference 1",null,null,"Reference 1",null,null,"Reference 1",null,null,"Reference 1",null,null,"Reference 1"]
[{"$f":"'Inputs (Mar)'!A4","v":"Fixed Income 2"},null,null,null,"Reference 2",null,null,"Reference 2",null,null,"Reference 2",null,null,"Reference 2",null,null,"Reference 2",null,null,"Reference 2",null,null,"Reference 2",null,null,"Reference 2",null,null,"Reference 2",null,null,"Reference 2",null,null,"Reference 2",null,null,"Reference 2",null,null,"Reference 2",null,null,"Reference 2",null,null,"Reference 2",null,null,"Reference 2",null,null,"Reference 2",null,null,"Reference 2",null,null,"Reference 2",null,null,"Reference 2",null,null,"Reference 2",null,null,"Reference 2"]
[{"$f":"'Inputs (Mar)'!A5","v":"Fixed Income 3"},null,null,null,"Reference 3",null,null,"Reference 3",null,null,"Reference 3",null,null,"Reference 3",null,null,"Reference 3",null,null,"Reference 3",null,null,"Reference 3",null,null,"Reference 3",null,null,"Reference 3",null,null,"Reference 3",null,null,"Reference 3",null,null,"Reference 3",null,null,"Reference 3",null,null,"Reference 3",null,null,"Reference 3",null,null,"Reference 3",null,null,"Reference 3",null,null,"Reference 3",null,null,"Reference 3",null,null,"Reference 3",null,null,"Reference 3",null,null,"Reference 3"]
[null,{"$f":"SUM(B3:B5)","v":0},{"$f":"SUM(C3:C5)","v":0},null,"Reference 4",null,null,"Reference 4",null,null,"Reference 4",null,null,"Reference 4",null,null,"Reference 4",null,null,"Reference 4",null,null,"Reference 4",null,null,"Reference 4",null,null,"Reference 4",null,null,"Reference 4",null,null,"Reference 4",null,null,"Reference 4",null,null,"Reference 4",null,null,"Reference 4",null,null,"Reference 4",null,null,"Reference 4",null,null,"Reference 4",null,null,"Reference 4",null,null,"Reference 4",null,null,"Reference 4",null,null,"Reference 4",null,null,"Reference 4"]
[null,null,null,null,"Reference 5",null,null,"Reference 5",null,null,"Reference 5",null,null,"Reference 5",null,null,"Reference 5",null,null,"Reference 5",null,null,"Reference 5",null,null,"Reference 5",null,null,"Reference 5",null,null,"Reference 5",null,null,"Reference 5",null,null,"Reference 5",null,null,"Reference 5",null,null,"Reference 5",null,null,"Reference 5",null,null,"Reference 5",null,null,"Reference 5",null,null,"Reference 5",null,null,"Reference 5",null,null,"Reference 5",null,null,"Reference 5",null,null,"Reference 5"]
[{"$f":"'Inputs (Mar)'!A8","v":"Rent/Mortgage"},null,null,null,"Reference 6",null,null,"Reference 6",null,null,"Reference 6",null,null,"Reference 6",null,null,"Reference 6",null,null,"Reference 6",null,null,"Reference 6",null,null,"Reference 6",null,null,"Reference 6",null,null,"Reference 6",null,null,"Reference 6",null,null,"Reference 6",null,null,"Reference 6",null,null,"Reference 6",null,null,"Reference 6",null,null,"Reference 6",null,null,"Reference 6",null,null,"Reference 6",null,null,"Reference 6",null,null,"Reference 6",null,null,"Reference 6",null,null,"Reference 6"]
[{"$f":"'Inputs (Mar)'!A9","v":"Standing Order 1"},null,null,null,"Reference 7",null,null,"Reference 7",null,null,"Reference 7",null,null,"Reference 7",null,null,"Reference 7",null,null,"Reference 7",null,null,"Reference 7",null,null,"Reference 7",null,null,"Reference 7",null,null,"Reference 7",null,null,"Reference 7",null,null,"Reference 7",null,null,"Reference 7",null,null,"Reference 7",null,null,"Reference 7",null,null,"Reference 7",null,null,"Reference 7",null,null,"Reference 7",null,null,"Reference 7",null,null,"Reference 7",null,null,"Reference 7",null,null,"Reference 7"]
[{"$f":"'Inputs (Mar)'!A10","v":"Standing Order 2"},null,null,null,"Reference 8",null,null,"Reference 8",null,null,"Reference 8",null,null,"Reference 8",null,null,"Reference 8",null,null,"Reference 8",null,null,"Reference 8",null,null,"Reference 8",null,null,"Reference 8",null,null,"Reference 8",null,null,"Reference 8",null,null,"Reference 8",null,null,"Reference 8",null,null,"Reference 8",null,null,"Reference 8",null,null,"Reference 8",null,null,"Reference 8",null,null,"Reference 8",null,null,"Reference 8",null,null,"Reference 8",null,null,"Reference 8",null,null,"Reference 8"]
[{"$f":"'Inputs (Mar)'!A11","v":"Standing Order 3"},null,null,null,"Reference 9",null,null,"Reference 9",null,null,"Reference 9",null,null,"Reference 9",null,null,"Reference 9",null,null,"Reference 9",null,null,"Reference 9",null,null,"Reference 9",null,null,"Reference 9",null,null,"Reference 9",null,null,"Reference 9",null,null,"Reference 9",null,null,"Reference 9",null,null,"Reference 9",null,null,"Reference 9",null,null,"Reference 9",null,null,"Reference 9",null,null,"Reference 9",null,null,"Reference 9",null,null,"Reference 9",null,null,"Reference 9",null,null,"Reference 9"]
[{"$f":"'Inputs (Mar)'!A12","v":"Fixed Expenditure A"},null,null,null,"Reference 10",null,null,"Reference 10",null,null,"Reference 10",null,null,"Reference 10",null,null,"Reference 10",null,null,"Reference 10",null,null,"Reference 10",null,null,"Reference 10",null,null,"Reference 10",null,null,"Reference 10",null,null,"Reference 10",null,null,"Reference 10",null,null,"Reference 10",null,null,"Reference 10",null,null,"Reference 10",null,null,"Reference 10",null,null,"Reference 10",null,null,"Reference 10",null,null,"Reference 10",null,null,"Reference 10",null,null,"Reference 10",null,null,"Reference 10"]
[{"$f":"'Inputs (Mar)'!A13","v":"Fixed Expenditure B"},null,null,null,"Reference 11",null,null,"Reference 11",null,null,"Reference 11",null,null,"Reference 11",null,null,"Reference 11",null,null,"Reference 11",null,null,"Reference 11",null,null,"Reference 11",null,null,"Reference 11",null,null,"Reference 11",null,null,"Reference 11",null,null,"Reference 11",null,null,"Reference 11",null,null,"Reference 11",null,null,"Reference 11",null,null,"Reference 11",null,null,"Reference 11",null,null,"Reference 11",null,null,"Reference 11",null,null,"Reference 11",null,null,"Reference 11",null,null,"Reference 11"]
[{"$f":"'Inputs (Mar)'!A14","v":"Fixed Expenditure C"},null,null,null,"Reference 12",null,null,"Reference 12",null,null,"Reference 12",null,null,"Reference 12",null,null,"Reference 12",null,null,"Reference 12",null,null,"Reference 12",null,null,"Reference 12",null,null,"Reference 12",null,null,"Reference 12",null,null,"Reference 12",null,null,"Reference 12",null,null,"Reference 12",null,null,"Reference 12",null,null,"Reference 12",null,null,"Reference 12",null,null,"Reference 12",null,null,"Reference 12",null,null,"Reference 12",null,null,"Reference 12",null,null,"Reference 12",null,null,"Reference 12"]
[{"$f":"'Inputs (Mar)'!A15","v":"Fixed Expenditure D"},null,null,null,"Reference 13",null,null,"Reference 13",null,null,"Reference 13",null,null,"Reference 13",null,null,"Reference 13",null,null,"Reference 13",null,null,"Reference 13",null,null,"Reference 13",null,null,"Reference 13",null,null,"Reference 13",null,null,"Reference 13",null,null,"Reference 13",null,null,"Reference 13",null,null,"Reference 13",null,null,"Reference 13",null,null,"Reference 13",null,null,"Reference 13",null,null,"Reference 13",null,null,"Reference 13",null,null,"Reference 13",null,null,"Reference 13",null,null,"Reference 13"]
[null,null,null,null,"Reference 14",null,null,"Reference 14",null,null,"Reference 14",null,null,"Reference 14",null,null,"Reference 14",null,null,"Reference 14",null,null,"Reference 14",null,null,"Reference 14",null,null,"Reference 14",null,null,"Reference 14",null,null,"Reference 14",null,null,"Reference 14",null,null,"Reference 14",null,null,"Reference 14",null,null,"Reference 14",null,null,"Reference 14",null,null,"Reference 14",null,null,"Reference 14",null,null,"Reference 14",null,null,"Reference 14",null,null,"Reference 14",null,null,"Reference 14"]
["Total",{"$f":"SUM(B8:B16)","v":0},{"$f":"SUM(C3:C16)","v":0},null,"Total",{"$f":"SUM(F3:F16)","v":0},null,"Total",{"$f":"SUM(I3:I16)","v":0},null,"Total",{"$f":"SUM(L3:L16)","v":0},null,"Total",{"$f":"SUM(O3:O16)","v":0},null,"Total",{"$f":"SUM(R3:R16)","v":0},null,"Total",{"$f":"SUM(U3:U16)","v":0},null,"Total",{"$f":"SUM(X3:X16)","v":0},null,"Total",{"$f":"SUM(AA3:AA16)","v":0},null,"Total",{"$f":"SUM(AD3:AD16)","v":0},null,"Total",{"$f":"SUM(AG3:AG16)","v":0},null,"Total",{"$f":"SUM(AJ3:AJ16)","v":0},null,"Total",{"$f":"SUM(AM3:AM16)","v":0},null,"Total",{"$f":"SUM(AP3:AP16)","v":0},null,"Total",{"$f":"SUM(AS3:AS16)","v":0},null,"Total",{"$f":"SUM(AV3:AV16)","v":0},null,"Total",{"$f":"SUM(AY3:AY16)","v":0},null,"Total",{"$f":"SUM(BB3:BB16)","v":0},null,"Total",{"$f":"SUM(BE3:BE16)","v":0},null,"Total",{"$f":"SUM(BH3:BH16)","v":0},null,"Total",{"$f":"SUM(BK3:BK16)","v":0},null,"Total",{"$f":"SUM(BN3:BN16)","v":0},null,"Total",{"$f":"SUM(BQ3:BQ16)","v":0}]
[]
[null,null,null,null,{"$f":"'Inputs (Mar)'!E19","v":"Projection"},{"$f":"'Inputs (Mar)'!F19","v":0},null,{"$f":"'Inputs (Mar)'!H19","v":"Projection"},{"$f":"'Inputs (Mar)'!I19","v":0},null,{"$f":"'Inputs (Mar)'!K19","v":"Projection"},{"$f":"'Inputs (Mar)'!L19","v":0},null,{"$f":"'Inputs (Mar)'!N19","v":"Projection"},{"$f":"'Inputs (Mar)'!O19","v":0},null,{"$f":"'Inputs (Mar)'!Q19","v":"Projection"},{"$f":"'Inputs (Mar)'!R19","v":0},null,{"$f":"'Inputs (Mar)'!T19","v":"Projection"},{"$f":"'Inputs (Mar)'!U19","v":0},null,{"$f":"'Inputs (Mar)'!W19","v":"Projection"},{"$f":"'Inputs (Mar)'!X19","v":0},null,{"$f":"'Inputs (Mar)'!Z19","v":"Projection"},{"$f":"'Inputs (Mar)'!AA19","v":0},null,{"$f":"'Inputs (Mar)'!AC19","v":"Projection"},{"$f":"'Inputs (Mar)'!AD19","v":0},null,{"$f":"'Inputs (Mar)'!AF19","v":"Projection"},{"$f":"'Inputs (Mar)'!AG19","v":0},null,{"$f":"'Inputs (Mar)'!AI19","v":"Projection"},{"$f":"'Inputs (Mar)'!AJ19","v":0},null,{"$f":"'Inputs (Mar)'!AL19","v":"Projection"},{"$f":"'Inputs (Mar)'!AM19","v":0},null,{"$f":"'Inputs (Mar)'!AO19","v":"Projection"},{"$f":"'Inputs (Mar)'!AP19","v":0},null,{"$f":"'Inputs (Mar)'!AR19","v":"Projection"},{"$f":"'Inputs (Mar)'!AS19","v":0},null,{"$f":"'Inputs (Mar)'!AU19","v":"Projection"},{"$f":"'Inputs (Mar)'!AV19","v":0},null,{"$f":"'Inputs (Mar)'!AX19","v":"Projection"},{"$f":"'Inputs (Mar)'!AY19","v":0},null,{"$f":"'Inputs (Mar)'!BA19","v":"Projection"},{"$f":"'Inputs (Mar)'!BB19","v":0},null,{"$f":"'Inputs (Mar)'!BD19","v":"Projection"},{"$f":"'Inputs (Mar)'!BE19","v":0},null,{"$f":"'Inputs (Mar)'!BG19","v":"Projection"},{"$f":"'Inputs (Mar)'!BH19","v":0},null,{"$f":"'Inputs (Mar)'!BJ19","v":"Projection"},{"$f":"'Inputs (Mar)'!BK19","v":0},null,{"$f":"'Inputs (Mar)'!BM19","v":"Projection"},{"$f":"'Inputs (Mar)'!BN19","v":0},null,{"$f":"'Inputs (Mar)'!BP19","v":"Projection"},{"$f":"'Inputs (Mar)'!BQ19","v":0}]

{"sheet":"Inputs (May)","index":5,"n_rows":19,"n_cols":69,"rows_kept":19,"cut":false,"hidden":true,"merged":[]}
["Fixed Income & Expenditure","Projection","Amount",null,"Variable Income","Amount",null,{"$f":"'Inputs (Apr)'!H1","v":"Variable Expenditure 1"},{"$f":"'Inputs (Apr)'!I1","v":"Amount"},{"$f":"'Inputs (Apr)'!J1","v":0},{"$f":"'Inputs (Apr)'!K1","v":"Variable Expenditure 2"},{"$f":"'Inputs (Apr)'!L1","v":"Amount"},{"$f":"'Inputs (Apr)'!M1","v":0},{"$f":"'Inputs (Apr)'!N1","v":"Variable Expenditure 3"},{"$f":"'Inputs (Apr)'!O1","v":"Amount"},{"$f":"'Inputs (Apr)'!P1","v":0},{"$f":"'Inputs (Apr)'!Q1","v":"Variable Expenditure 4"},{"$f":"'Inputs (Apr)'!R1","v":"Amount"},{"$f":"'Inputs (Apr)'!S1","v":0},{"$f":"'Inputs (Apr)'!T1","v":"Variable Expenditure 5"},{"$f":"'Inputs (Apr)'!U1","v":"Amount"},{"$f":"'Inputs (Apr)'!V1","v":0},{"$f":"'Inputs (Apr)'!W1","v":"Variable Expenditure 6"},{"$f":"'Inputs (Apr)'!X1","v":"Amount"},{"$f":"'Inputs (Apr)'!Y1","v":0},{"$f":"'Inputs (Apr)'!Z1","v":"Variable Expenditure 7"},{"$f":"'Inputs (Apr)'!AA1","v":"Amount"},{"$f":"'Inputs (Apr)'!AB1","v":0},{"$f":"'Inputs (Apr)'!AC1","v":"Variable Expenditure 8"},{"$f":"'Inputs (Apr)'!AD1","v":"Amount"},{"$f":"'Inputs (Apr)'!AE1","v":0},{"$f":"'Inputs (Apr)'!AF1","v":"Variable Expenditure 9"},{"$f":"'Inputs (Apr)'!AG1","v":"Amount"},{"$f":"'Inputs (Apr)'!AH1","v":0},{"$f":"'Inputs (Apr)'!AI1","v":"Discretionary Spend A"},{"$f":"'Inputs (Apr)'!AJ1","v":"Amount"},{"$f":"'Inputs (Apr)'!AK1","v":0},{"$f":"'Inputs (Apr)'!AL1","v":"Discretionary Spend B"},{"$f":"'Inputs (Apr)'!AM1","v":"Amount"},{"$f":"'Inputs (Apr)'!AN1","v":0},{"$f":"'Inputs (Apr)'!AO1","v":"Discretionary Spend C"},{"$f":"'Inputs (Apr)'!AP1","v":"Amount"},{"$f":"'Inputs (Apr)'!AQ1","v":0},{"$f":"'Inputs (Apr)'!AR1","v":"Discretionary Spend D"},{"$f":"'Inputs (Apr)'!AS1","v":"Amount"},{"$f":"'Inputs (Apr)'!AT1","v":0},{"$f":"'Inputs (Apr)'!AU1","v":"Discretionary Spend E"},{"$f":"'Inputs (Apr)'!AV1","v":"Amount"},{"$f":"'Inputs (Apr)'!AW1","v":0},{"$f":"'Inputs (Apr)'!AX1","v":"Discretionary Spend F"},{"$f":"'Inputs (Apr)'!AY1","v":"Amount"},{"$f":"'Inputs (Apr)'!AZ1","v":0},{"$f":"'Inputs (Apr)'!BA1","v":"Discretionary Spend G"},{"$f":"'Inputs (Apr)'!BB1","v":"Amount"},{"$f":"'Inputs (Apr)'!BC1","v":0},{"$f":"'Inputs (Apr)'!BD1","v":"Discretionary Spend H"},{"$f":"'Inputs (Apr)'!BE1","v":"Amount"},{"$f":"'Inputs (Apr)'!BF1","v":0},{"$f":"'Inputs (Apr)'!BG1","v":"Discretionary Spend I"},{"$f":"'Inputs (Apr)'!BH1","v":"Amount"},{"$f":"'Inputs (Apr)'!BI1","v":0},{"$f":"'Inputs (Apr)'!BJ1","v":"Discretionary Spend J"},{"$f":"'Inputs (Apr)'!BK1","v":"Amount"},{"$f":"'Inputs (Apr)'!BL1","v":0},{"$f":"'Inputs (Apr)'!BM1","v":"Discretionary Spend K"},{"$f":"'Inputs (Apr)'!BN1","v":"Amount"},{"$f":"'Inputs (Apr)'!BO1","v":0},{"$f":"'Inputs (Apr)'!BP1","v":"Discretionary Spend L"},{"$f":"'Inputs (Apr)'!BQ1","v":"Amount"}]
[]
[{"$f":"'Inputs (Apr)'!A3","v":"Fixed Income 1"},null,null,null,"Reference 1",null,null,"Reference 1",null,null,"Reference 1",null,null,"Reference 1",null,null,"Reference 1",null,null,"Reference 1",null,null,"Reference 1",null,null,"Reference 1",null,null,"Reference 1",null,null,"Reference 1",null,null,"Reference 1",null,null,"Reference 1",null,null,"Reference 1",null,null,"Reference 1",null,null,"Reference 1",null,null,"Reference 1",null,null,"Reference 1",null,null,"Reference 1",null,null,"Reference 1",null,null,"Reference 1",null,null,"Reference 1",null,null,"Reference 1"]
[{"$f":"'Inputs (Apr)'!A4","v":"Fixed Income 2"},null,null,null,"Reference 2",null,null,"Reference 2",null,null,"Reference 2",null,null,"Reference 2",null,null,"Reference 2",null,null,"Reference 2",null,null,"Reference 2",null,null,"Reference 2",null,null,"Reference 2",null,null,"Reference 2",null,null,"Reference 2",null,null,"Reference 2",null,null,"Reference 2",null,null,"Reference 2",null,null,"Reference 2",null,null,"Reference 2",null,null,"Reference 2",null,null,"Reference 2",null,null,"Reference 2",null,null,"Reference 2",null,null,"Reference 2",null,null,"Reference 2"]
[{"$f":"'Inputs (Apr)'!A5","v":"Fixed Income 3"},null,null,null,"Reference 3",null,null,"Reference 3",null,null,"Reference 3",null,null,"Reference 3",null,null,"Reference 3",null,null,"Reference 3",null,null,"Reference 3",null,null,"Reference 3",null,null,"Reference 3",null,null,"Reference 3",null,null,"Reference 3",null,null,"Reference 3",null,null,"Reference 3",null,null,"Reference 3",null,null,"Reference 3",null,null,"Reference 3",null,null,"Reference 3",null,null,"Reference 3",null,null,"Reference 3",null,null,"Reference 3",null,null,"Reference 3",null,null,"Reference 3"]
[null,{"$f":"SUM(B3:B5)","v":0},{"$f":"SUM(C3:C5)","v":0},null,"Reference 4",null,null,"Reference 4",null,null,"Reference 4",null,null,"Reference 4",null,null,"Reference 4",null,null,"Reference 4",null,null,"Reference 4",null,null,"Reference 4",null,null,"Reference 4",null,null,"Reference 4",null,null,"Reference 4",null,null,"Reference 4",null,null,"Reference 4",null,null,"Reference 4",null,null,"Reference 4",null,null,"Reference 4",null,null,"Reference 4",null,null,"Reference 4",null,null,"Reference 4",null,null,"Reference 4",null,null,"Reference 4",null,null,"Reference 4"]
[null,null,null,null,"Reference 5",null,null,"Reference 5",null,null,"Reference 5",null,null,"Reference 5",null,null,"Reference 5",null,null,"Reference 5",null,null,"Reference 5",null,null,"Reference 5",null,null,"Reference 5",null,null,"Reference 5",null,null,"Reference 5",null,null,"Reference 5",null,null,"Reference 5",null,null,"Reference 5",null,null,"Reference 5",null,null,"Reference 5",null,null,"Reference 5",null,null,"Reference 5",null,null,"Reference 5",null,null,"Reference 5",null,null,"Reference 5",null,null,"Reference 5"]
[{"$f":"'Inputs (Apr)'!A8","v":"Rent/Mortgage"},null,null,null,"Reference 6",null,null,"Reference 6",null,null,"Reference 6",null,null,"Reference 6",null,null,"Reference 6",null,null,"Reference 6",null,null,"Reference 6",null,null,"Reference 6",null,null,"Reference 6",null,null,"Reference 6",null,null,"Reference 6",null,null,"Reference 6",null,null,"Reference 6",null,null,"Reference 6",null,null,"Reference 6",null,null,"Reference 6",null,null,"Reference 6",null,null,"Reference 6",null,null,"Reference 6",null,null,"Reference 6",null,null,"Reference 6",null,null,"Reference 6"]
[{"$f":"'Inputs (Apr)'!A9","v":"Standing Order 1"},null,null,null,"Reference 7",null,null,"Reference 7",null,null,"Reference 7",null,null,"Reference 7",null,null,"Reference 7",null,null,"Reference 7",null,null,"Reference 7",null,null,"Reference 7",null,null,"Reference 7",null,null,"Reference 7",null,null,"Reference 7",null,null,"Reference 7",null,null,"Reference 7",null,null,"Reference 7",null,null,"Reference 7",null,null,"Reference 7",null,null,"Reference 7",null,null,"Reference 7",null,null,"Reference 7",null,null,"Reference 7",null,null,"Reference 7",null,null,"Reference 7"]
[{"$f":"'Inputs (Apr)'!A10","v":"Standing Order 2"},null,null,null,"Reference 8",null,null,"Reference 8",null,null,"Reference 8",null,null,"Reference 8",null,null,"Reference 8",null,null,"Reference 8",null,null,"Reference 8",null,null,"Reference 8",null,null,"Reference 8",null,null,"Reference 8",null,null,"Reference 8",null,null,"Reference 8",null,null,"Reference 8",null,null,"Reference 8",null,null,"Reference 8",null,null,"Reference 8",null,null,"Reference 8",null,null,"Reference 8",null,null,"Reference 8",null,null,"Reference 8",null,null,"Reference 8",null,null,"Reference 8"]
[{"$f":"'Inputs (Apr)'!A11","v":"Standing Order 3"},null,null,null,"Reference 9",null,null,"Reference 9",null,null,"Reference 9",null,null,"Reference 9",null,null,"Reference 9",null,null,"Reference 9",null,null,"Reference 9",null,null,"Reference 9",null,null,"Reference 9",null,null,"Reference 9",null,null,"Reference 9",null,null,"Reference 9",null,null,"Reference 9",null,null,"Reference 9",null,null,"Reference 9",null,null,"Reference 9",null,null,"Reference 9",null,null,"Reference 9",null,null,"Reference 9",null,null,"Reference 9",null,null,"Reference 9",null,null,"Reference 9"]
[{"$f":"'Inputs (Apr)'!A12","v":"Fixed Expenditure A"},null,null,null,"Reference 10",null,null,"Reference 10",null,null,"Reference 10",null,null,"Reference 10",null,null,"Reference 10",null,null,"Reference 10",null,null,"Reference 10",null,null,"Reference 10",null,null,"Reference 10",null,null,"Reference 10",null,null,"Reference 10",null,null,"Reference 10",null,null,"Reference 10",null,null,"Reference 10",null,null,"Reference 10",null,null,"Reference 10",null,null,"Reference 10",null,null,"Reference 10",null,null,"Reference 10",null,null,"Reference 10",null,null,"Reference 10",null,null,"Reference 10"]
[{"$f":"'Inputs (Apr)'!A13","v":"Fixed Expenditure B"},null,null,null,"Reference 11",null,null,"Reference 11",null,null,"Reference 11",null,null,"Reference 11",null,null,"Reference 11",null,null,"Reference 11",null,null,"Reference 11",null,null,"Reference 11",null,null,"Reference 11",null,null,"Reference 11",null,null,"Reference 11",null,null,"Reference 11",null,null,"Reference 11",null,null,"Reference 11",null,null,"Reference 11",null,null,"Reference 11",null,null,"Reference 11",null,null,"Reference 11",null,null,"Reference 11",null,null,"Reference 11",null,null,"Reference 11",null,null,"Reference 11"]
[{"$f":"'Inputs (Apr)'!A14","v":"Fixed Expenditure C"},null,null,null,"Reference 12",null,null,"Reference 12",null,null,"Reference 12",null,null,"Reference 12",null,null,"Reference 12",null,null,"Reference 12",null,null,"Reference 12",null,null,"Reference 12",null,null,"Reference 12",null,null,"Reference 12",null,null,"Reference 12",null,null,"Reference 12",null,null,"Reference 12",null,null,"Reference 12",null,null,"Reference 12",null,null,"Reference 12",null,null,"Reference 12",null,null,"Reference 12",null,null,"Reference 12",null,null,"Reference 12",null,null,"Reference 12",null,null,"Reference 12"]
[{"$f":"'Inputs (Apr)'!A15","v":"Fixed Expenditure D"},null,null,null,"Reference 13",null,null,"Reference 13",null,null,"Reference 13",null,null,"Reference 13",null,null,"Reference 13",null,null,"Reference 13",null,null,"Reference 13",null,null,"Reference 13",null,null,"Reference 13",null,null,"Reference 13",null,null,"Reference 13",null,null,"Reference 13",null,null,"Reference 13",null,null,"Reference 13",null,null,"Reference 13",null,null,"Reference 13",null,null,"Reference 13",null,null,"Reference 13",null,null,"Reference 13",null,null,"Reference 13",null,null,"Reference 13",null,null,"Reference 13"]
[null,null,null,null,"Reference 14",null,null,"Reference 14",null,null,"Reference 14",null,null,"Reference 14",null,null,"Reference 14",null,null,"Reference 14",null,null,"Reference 14",null,null,"Reference 14",null,null,"Reference 14",null,null,"Reference 14",null,null,"Reference 14",null,null,"Reference 14",null,null,"Reference 14",null,null,"Reference 14",null,null,"Reference 14",null,null,"Reference 14",null,null,"Reference 14",null,null,"Reference 14",null,null,"Reference 14",null,null,"Reference 14",null,null,"Reference 14",null,null,"Reference 14"]
["Total",{"$f":"SUM(B8:B16)","v":0},{"$f":"SUM(C3:C16)","v":0},null,"Total",{"$f":"SUM(F3:F16)","v":0},null,"Total",{"$f":"SUM(I3:I16)","v":0},null,"Total",{"$f":"SUM(L3:L16)","v":0},null,"Total",{"$f":"SUM(O3:O16)","v":0},null,"Total",{"$f":"SUM(R3:R16)","v":0},null,"Total",{"$f":"SUM(U3:U16)","v":0},null,"Total",{"$f":"SUM(X3:X16)","v":0},null,"Total",{"$f":"SUM(AA3:AA16)","v":0},null,"Total",{"$f":"SUM(AD3:AD16)","v":0},null,"Total",{"$f":"SUM(AG3:AG16)","v":0},null,"Total",{"$f":"SUM(AJ3:AJ16)","v":0},null,"Total",{"$f":"SUM(AM3:AM16)","v":0},null,"Total",{"$f":"SUM(AP3:AP16)","v":0},null,"Total",{"$f":"SUM(AS3:AS16)","v":0},null,"Total",{"$f":"SUM(AV3:AV16)","v":0},null,"Total",{"$f":"SUM(AY3:AY16)","v":0},null,"Total",{"$f":"SUM(BB3:BB16)","v":0},null,"Total",{"$f":"SUM(BE3:BE16)","v":0},null,"Total",{"$f":"SUM(BH3:BH16)","v":0},null,"Total",{"$f":"SUM(BK3:BK16)","v":0},null,"Total",{"$f":"SUM(BN3:BN16)","v":0},null,"Total",{"$f":"SUM(BQ3:BQ16)","v":0}]
[]
[null,null,null,null,{"$f":"'Inputs (Apr)'!E19","v":"Projection"},{"$f":"'Inputs (Apr)'!F19","v":0},null,{"$f":"'Inputs (Apr)'!H19","v":"Projection"},{"$f":"'Inputs (Apr)'!I19","v":0},null,{"$f":"'Inputs (Apr)'!K19","v":"Projection"},{"$f":"'Inputs (Apr)'!L19","v":0},null,{"$f":"'Inputs (Apr)'!N19","v":"Projection"},{"$f":"'Inputs (Apr)'!O19","v":0},null,{"$f":"'Inputs (Apr)'!Q19","v":"Projection"},{"$f":"'Inputs (Apr)'!R19","v":0},null,{"$f":"'Inputs (Apr)'!T19","v":"Projection"},{"$f":"'Inputs (Apr)'!U19","v":0},null,{"$f":"'Inputs (Apr)'!W19","v":"Projection"},{"$f":"'Inputs (Apr)'!X19","v":0},null,{"$f":"'Inputs (Apr)'!Z19","v":"Projection"},{"$f":"'Inputs (Apr)'!AA19","v":0},null,{"$f":"'Inputs (Apr)'!AC19","v":"Projection"},{"$f":"'Inputs (Apr)'!AD19","v":0},null,{"$f":"'Inputs (Apr)'!AF19","v":"Projection"},{"$f":"'Inputs (Apr)'!AG19","v":0},null,{"$f":"'Inputs (Apr)'!AI19","v":"Projection"},{"$f":"'Inputs (Apr)'!AJ19","v":0},null,{"$f":"'Inputs (Apr)'!AL19","v":"Projection"},{"$f":"'Inputs (Apr)'!AM19","v":0},null,{"$f":"'Inputs (Apr)'!AO19","v":"Projection"},{"$f":"'Inputs (Apr)'!AP19","v":0},null,{"$f":"'Inputs (Apr)'!AR19","v":"Projection"},{"$f":"'Inputs (Apr)'!AS19","v":0},null,{"$f":"'Inputs (Apr)'!AU19","v":"Projection"},{"$f":"'Inputs (Apr)'!AV19","v":0},null,{"$f":"'Inputs (Apr)'!AX19","v":"Projection"},{"$f":"'Inputs (Apr)'!AY19","v":0},null,{"$f":"'Inputs (Apr)'!BA19","v":"Projection"},{"$f":"'Inputs (Apr)'!BB19","v":0},null,{"$f":"'Inputs (Apr)'!BD19","v":"Projection"},{"$f":"'Inputs (Apr)'!BE19","v":0},null,{"$f":"'Inputs (Apr)'!BG19","v":"Projection"},{"$f":"'Inputs (Apr)'!BH19","v":0},null,{"$f":"'Inputs (Apr)'!BJ19","v":"Projection"},{"$f":"'Inputs (Apr)'!BK19","v":0},null,{"$f":"'Inputs (Apr)'!BM19","v":"Projection"},{"$f":"'Inputs (Apr)'!BN19","v":0},null,{"$f":"'Inputs (Apr)'!BP19","v":"Projection"},{"$f":"'Inputs (Apr)'!BQ19","v":0}]

{"sheet":"Inputs (Jun)","index":6,"n_rows":19,"n_cols":69,"rows_kept":19,"cut":false,"hidden":true,"merged":[]}
["Fixed Income & Expenditure","Projection","Amount",null,{"$f":"'Inputs (May)'!E1","v":"Variable Income"},{"$f":"'Inputs (May)'!F1","v":"Amount"},{"$f":"'Inputs (May)'!G1","v":0},{"$f":"'Inputs (May)'!H1","v":"Variable Expenditure 1"},{"$f":"'Inputs (May)'!I1","v":"Amount"},{"$f":"'Inputs (May)'!J1","v":0},{"$f":"'Inputs (May)'!K1","v":"Variable Expenditure 2"},{"$f":"'Inputs (May)'!L1","v":"Amount"},{"$f":"'Inputs (May)'!M1","v":0},{"$f":"'Inputs (May)'!N1","v":"Variable Expenditure 3"},{"$f":"'Inputs (May)'!O1","v":"Amount"},{"$f":"'Inputs (May)'!P1","v":0},{"$f":"'Inputs (May)'!Q1","v":"Variable Expenditure 4"},{"$f":"'Inputs (May)'!R1","v":"Amount"},{"$f":"'Inputs (May)'!S1","v":0},{"$f":"'Inputs (May)'!T1","v":"Variable Expenditure 5"},{"$f":"'Inputs (May)'!U1","v":"Amount"},{"$f":"'Inputs (May)'!V1","v":0},{"$f":"'Inputs (May)'!W1","v":"Variable Expenditure 6"},{"$f":"'Inputs (May)'!X1","v":"Amount"},{"$f":"'Inputs (May)'!Y1","v":0},{"$f":"'Inputs (May)'!Z1","v":"Variable Expenditure 7"},{"$f":"'Inputs (May)'!AA1","v":"Amount"},{"$f":"'Inputs (May)'!AB1","v":0},{"$f":"'Inputs (May)'!AC1","v":"Variable Expenditure 8"},{"$f":"'Inputs (May)'!AD1","v":"Amount"},{"$f":"'Inputs (May)'!AE1","v":0},{"$f":"'Inputs (May)'!AF1","v":"Variable Expenditure 9"},{"$f":"'Inputs (May)'!AG1","v":"Amount"},{"$f":"'Inputs (May)'!AH1","v":0},{"$f":"'Inputs (May)'!AI1","v":"Discretionary Spend A"},{"$f":"'Inputs (May)'!AJ1","v":"Amount"},{"$f":"'Inputs (May)'!AK1","v":0},{"$f":"'Inputs (May)'!AL1","v":"Discretionary Spend B"},{"$f":"'Inputs (May)'!AM1","v":"Amount"},{"$f":"'Inputs (May)'!AN1","v":0},{"$f":"'Inputs (May)'!AO1","v":"Discretionary Spend C"},{"$f":"'Inputs (May)'!AP1","v":"Amount"},{"$f":"'Inputs (May)'!AQ1","v":0},{"$f":"'Inputs (May)'!AR1","v":"Discretionary Spend D"},{"$f":"'Inputs (May)'!AS1","v":"Amount"},{"$f":"'Inputs (May)'!AT1","v":0},{"$f":"'Inputs (May)'!AU1","v":"Discretionary Spend E"},{"$f":"'Inputs (May)'!AV1","v":"Amount"},{"$f":"'Inputs (May)'!AW1","v":0},{"$f":"'Inputs (May)'!AX1","v":"Discretionary Spend F"},{"$f":"'Inputs (May)'!AY1","v":"Amount"},{"$f":"'Inputs (May)'!AZ1","v":0},{"$f":"'Inputs (May)'!BA1","v":"Discretionary Spend G"},{"$f":"'Inputs (May)'!BB1","v":"Amount"},{"$f":"'Inputs (May)'!BC1","v":0},{"$f":"'Inputs (May)'!BD1","v":"Discretionary Spend H"},{"$f":"'Inputs (May)'!BE1","v":"Amount"},{"$f":"'Inputs (May)'!BF1","v":0},{"$f":"'Inputs (May)'!BG1","v":"Discretionary Spend I"},{"$f":"'Inputs (May)'!BH1","v":"Amount"},{"$f":"'Inputs (May)'!BI1","v":0},{"$f":"'Inputs (May)'!BJ1","v":"Discretionary Spend J"},{"$f":"'Inputs (May)'!BK1","v":"Amount"},{"$f":"'Inputs (May)'!BL1","v":0},{"$f":"'Inputs (May)'!BM1","v":"Discretionary Spend K"},{"$f":"'Inputs (May)'!BN1","v":"Amount"},{"$f":"'Inputs (May)'!BO1","v":0},{"$f":"'Inputs (May)'!BP1","v":"Discretionary Spend L"},{"$f":"'Inputs (May)'!BQ1","v":"Amount"}]
[]
[{"$f":"'Inputs (May)'!A3","v":"Fixed Income 1"},null,null,null,"Reference 1",null,null,"Reference 1",null,null,"Reference 1",null,null,"Reference 1",null,null,"Reference 1",null,null,"Reference 1",null,null,"Reference 1",null,null,"Reference 1",null,null,"Reference 1",null,null,"Reference 1",null,null,"Reference 1",null,null,"Reference 1",null,null,"Reference 1",null,null,"Reference 1",null,null,"Reference 1",null,null,"Reference 1",null,null,"Reference 1",null,null,"Reference 1",null,null,"Reference 1",null,null,"Reference 1",null,null,"Reference 1",null,null,"Reference 1"]
[{"$f":"'Inputs (May)'!A4","v":"Fixed Income 2"},null,null,null,"Reference 2",null,null,"Reference 2",null,null,"Reference 2",null,null,"Reference 2",null,null,"Reference 2",null,null,"Reference 2",null,null,"Reference 2",null,null,"Reference 2",null,null,"Reference 2",null,null,"Reference 2",null,null,"Reference 2",null,null,"Reference 2",null,null,"Reference 2",null,null,"Reference 2",null,null,"Reference 2",null,null,"Reference 2",null,null,"Reference 2",null,null,"Reference 2",null,null,"Reference 2",null,null,"Reference 2",null,null,"Reference 2",null,null,"Reference 2"]
[{"$f":"'Inputs (May)'!A5","v":"Fixed Income 3"},null,null,null,"Reference 3",null,null,"Reference 3",null,null,"Reference 3",null,null,"Reference 3",null,null,"Reference 3",null,null,"Reference 3",null,null,"Reference 3",null,null,"Reference 3",null,null,"Reference 3",null,null,"Reference 3",null,null,"Reference 3",null,null,"Reference 3",null,null,"Reference 3",null,null,"Reference 3",null,null,"Reference 3",null,null,"Reference 3",null,null,"Reference 3",null,null,"Reference 3",null,null,"Reference 3",null,null,"Reference 3",null,null,"Reference 3",null,null,"Reference 3"]
[null,{"$f":"SUM(B3:B5)","v":0},{"$f":"SUM(C3:C5)","v":0},null,"Reference 4",null,null,"Reference 4",null,null,"Reference 4",null,null,"Reference 4",null,null,"Reference 4",null,null,"Reference 4",null,null,"Reference 4",null,null,"Reference 4",null,null,"Reference 4",null,null,"Reference 4",null,null,"Reference 4",null,null,"Reference 4",null,null,"Reference 4",null,null,"Reference 4",null,null,"Reference 4",null,null,"Reference 4",null,null,"Reference 4",null,null,"Reference 4",null,null,"Reference 4",null,null,"Reference 4",null,null,"Reference 4",null,null,"Reference 4"]
[null,null,null,null,"Reference 5",null,null,"Reference 5",null,null,"Reference 5",null,null,"Reference 5",null,null,"Reference 5",null,null,"Reference 5",null,null,"Reference 5",null,null,"Reference 5",null,null,"Reference 5",null,null,"Reference 5",null,null,"Reference 5",null,null,"Reference 5",null,null,"Reference 5",null,null,"Reference 5",null,null,"Reference 5",null,null,"Reference 5",null,null,"Reference 5",null,null,"Reference 5",null,null,"Reference 5",null,null,"Reference 5",null,null,"Reference 5",null,null,"Reference 5"]
[{"$f":"'Inputs (May)'!A8","v":"Rent/Mortgage"},null,null,null,"Reference 6",null,null,"Reference 6",null,null,"Reference 6",null,null,"Reference 6",null,null,"Reference 6",null,null,"Reference 6",null,null,"Reference 6",null,null,"Reference 6",null,null,"Reference 6",null,null,"Reference 6",null,null,"Reference 6",null,null,"Reference 6",null,null,"Reference 6",null,null,"Reference 6",null,null,"Reference 6",null,null,"Reference 6",null,null,"Reference 6",null,null,"Reference 6",null,null,"Reference 6",null,null,"Reference 6",null,null,"Reference 6",null,null,"Reference 6"]
[{"$f":"'Inputs (May)'!A9","v":"Standing Order 1"},null,null,null,"Reference 7",null,null,"Reference 7",null,null,"Reference 7",null,null,"Reference 7",null,null,"Reference 7",null,null,"Reference 7",null,null,"Reference 7",null,null,"Reference 7",null,null,"Reference 7",null,null,"Reference 7",null,null,"Reference 7",null,null,"Reference 7",null,null,"Reference 7",null,null,"Reference 7",null,null,"Reference 7",null,null,"Reference 7",null,null,"Reference 7",null,null,"Reference 7",null,null,"Reference 7",null,null,"Reference 7",null,null,"Reference 7",null,null,"Reference 7"]
[{"$f":"'Inputs (May)'!A10","v":"Standing Order 2"},null,null,null,"Reference 8",null,null,"Reference 8",null,null,"Reference 8",null,null,"Reference 8",null,null,"Reference 8",null,null,"Reference 8",null,null,"Reference 8",null,null,"Reference 8",null,null,"Reference 8",null,null,"Reference 8",null,null,"Reference 8",null,null,"Reference 8",null,null,"Reference 8",null,null,"Reference 8",null,null,"Reference 8",null,null,"Reference 8",null,null,"Reference 8",null,null,"Reference 8",null,null,"Reference 8",null,null,"Reference 8",null,null,"Reference 8",null,null,"Reference 8"]
[{"$f":"'Inputs (May)'!A11","v":"Standing Order 3"},null,null,null,"Reference 9",null,null,"Reference 9",null,null,"Reference 9",null,null,"Reference 9",null,null,"Reference 9",null,null,"Reference 9",null,null,"Reference 9",null,null,"Reference 9",null,null,"Reference 9",null,null,"Reference 9",null,null,"Reference 9",null,null,"Reference 9",null,null,"Reference 9",null,null,"Reference 9",null,null,"Reference 9",null,null,"Reference 9",null,null,"Reference 9",null,null,"Reference 9",null,null,"Reference 9",null,null,"Reference 9",null,null,"Reference 9",null,null,"Reference 9"]
[{"$f":"'Inputs (May)'!A12","v":"Fixed Expenditure A"},null,null,null,"Reference 10",null,null,"Reference 10",null,null,"Reference 10",null,null,"Reference 10",null,null,"Reference 10",null,null,"Reference 10",null,null,"Reference 10",null,null,"Reference 10",null,null,"Reference 10",null,null,"Reference 10",null,null,"Reference 10",null,null,"Reference 10",null,null,"Reference 10",null,null,"Reference 10",null,null,"Reference 10",null,null,"Reference 10",null,null,"Reference 10",null,null,"Reference 10",null,null,"Reference 10",null,null,"Reference 10",null,null,"Reference 10",null,null,"Reference 10"]
[{"$f":"'Inputs (May)'!A13","v":"Fixed Expenditure B"},null,null,null,"Reference 11",null,null,"Reference 11",null,null,"Reference 11",null,null,"Reference 11",null,null,"Reference 11",null,null,"Reference 11",null,null,"Reference 11",null,null,"Reference 11",null,null,"Reference 11",null,null,"Reference 11",null,null,"Reference 11",null,null,"Reference 11",null,null,"Reference 11",null,null,"Reference 11",null,null,"Reference 11",null,null,"Reference 11",null,null,"Reference 11",null,null,"Reference 11",null,null,"Reference 11",null,null,"Reference 11",null,null,"Reference 11",null,null,"Reference 11"]
[{"$f":"'Inputs (May)'!A14","v":"Fixed Expenditure C"},null,null,null,"Reference 12",null,null,"Reference 12",null,null,"Reference 12",null,null,"Reference 12",null,null,"Reference 12",null,null,"Reference 12",null,null,"Reference 12",null,null,"Reference 12",null,null,"Reference 12",null,null,"Reference 12",null,null,"Reference 12",null,null,"Reference 12",null,null,"Reference 12",null,null,"Reference 12",null,null,"Reference 12",null,null,"Reference 12",null,null,"Reference 12",null,null,"Reference 12",null,null,"Reference 12",null,null,"Reference 12",null,null,"Reference 12",null,null,"Reference 12"]
[{"$f":"'Inputs (May)'!A15","v":"Fixed Expenditure D"},null,null,null,"Reference 13",null,null,"Reference 13",null,null,"Reference 13",null,null,"Reference 13",null,null,"Reference 13",null,null,"Reference 13",null,null,"Reference 13",null,null,"Reference 13",null,null,"Reference 13",null,null,"Reference 13",null,null,"Reference 13",null,null,"Reference 13",null,null,"Reference 13",null,null,"Reference 13",null,null,"Reference 13",null,null,"Reference 13",null,null,"Reference 13",null,null,"Reference 13",null,null,"Reference 13",null,null,"Reference 13",null,null,"Reference 13",null,null,"Reference 13"]
[null,null,null,null,"Reference 14",null,null,"Reference 14",null,null,"Reference 14",null,null,"Reference 14",null,null,"Reference 14",null,null,"Reference 14",null,null,"Reference 14",null,null,"Reference 14",null,null,"Reference 14",null,null,"Reference 14",null,null,"Reference 14",null,null,"Reference 14",null,null,"Reference 14",null,null,"Reference 14",null,null,"Reference 14",null,null,"Reference 14",null,null,"Reference 14",null,null,"Reference 14",null,null,"Reference 14",null,null,"Reference 14",null,null,"Reference 14",null,null,"Reference 14"]
["Total",{"$f":"SUM(B8:B16)","v":0},{"$f":"SUM(C3:C16)","v":0},null,"Total",{"$f":"SUM(F3:F16)","v":0},null,"Total",{"$f":"SUM(I3:I16)","v":0},null,"Total",{"$f":"SUM(L3:L16)","v":0},null,"Total",{"$f":"SUM(O3:O16)","v":0},null,"Total",{"$f":"SUM(R3:R16)","v":0},null,"Total",{"$f":"SUM(U3:U16)","v":0},null,"Total",{"$f":"SUM(X3:X16)","v":0},null,"Total",{"$f":"SUM(AA3:AA16)","v":0},null,"Total",{"$f":"SUM(AD3:AD16)","v":0},null,"Total",{"$f":"SUM(AG3:AG16)","v":0},null,"Total",{"$f":"SUM(AJ3:AJ16)","v":0},null,"Total",{"$f":"SUM(AM3:AM16)","v":0},null,"Total",{"$f":"SUM(AP3:AP16)","v":0},null,"Total",{"$f":"SUM(AS3:AS16)","v":0},null,"Total",{"$f":"SUM(AV3:AV16)","v":0},null,"Total",{"$f":"SUM(AY3:AY16)","v":0},null,"Total",{"$f":"SUM(BB3:BB16)","v":0},null,"Total",{"$f":"SUM(BE3:BE16)","v":0},null,"Total",{"$f":"SUM(BH3:BH16)","v":0},null,"Total",{"$f":"SUM(BK3:BK16)","v":0},null,"Total",{"$f":"SUM(BN3:BN16)","v":0},null,"Total",{"$f":"SUM(BQ3:BQ16)","v":0}]
[]
[null,null,null,null,{"$f":"'Inputs (May)'!E19","v":"Projection"},{"$f":"'Inputs (May)'!F19","v":0},null,{"$f":"'Inputs (May)'!H19","v":"Projection"},{"$f":"'Inputs (May)'!I19","v":0},null,{"$f":"'Inputs (May)'!K19","v":"Projection"},{"$f":"'Inputs (May)'!L19","v":0},null,{"$f":"'Inputs (May)'!N19","v":"Projection"},{"$f":"'Inputs (May)'!O19","v":0},null,{"$f":"'Inputs (May)'!Q19","v":"Projection"},{"$f":"'Inputs (May)'!R19","v":0},null,{"$f":"'Inputs (May)'!T19","v":"Projection"},{"$f":"'Inputs (May)'!U19","v":0},null,{"$f":"'Inputs (May)'!W19","v":"Projection"},{"$f":"'Inputs (May)'!X19","v":0},null,{"$f":"'Inputs (May)'!Z19","v":"Projection"},{"$f":"'Inputs (May)'!AA19","v":0},null,{"$f":"'Inputs (May)'!AC19","v":"Projection"},{"$f":"'Inputs (May)'!AD19","v":0},null,{"$f":"'Inputs (May)'!AF19","v":"Projection"},{"$f":"'Inputs (May)'!AG19","v":0},null,{"$f":"'Inputs (May)'!AI19","v":"Projection"},{"$f":"'Inputs (May)'!AJ19","v":0},null,{"$f":"'Inputs (May)'!AL19","v":"Projection"},{"$f":"'Inputs (May)'!AM19","v":0},null,{"$f":"'Inputs (May)'!AO19","v":"Projection"},{"$f":"'Inputs (May)'!AP19","v":0},null,{"$f":"'Inputs (May)'!AR19","v":"Projection"},{"$f":"'Inputs (May)'!AS19","v":0},null,{"$f":"'Inputs (May)'!AU19","v":"Projection"},{"$f":"'Inputs (May)'!AV19","v":0},null,{"$f":"'Inputs (May)'!AX19","v":"Projection"},{"$f":"'Inputs (May)'!AY19","v":0},null,{"$f":"'Inputs (May)'!BA19","v":"Projection"},{"$f":"'Inputs (May)'!BB19","v":0},null,{"$f":"'Inputs (May)'!BD19","v":"Projection"},{"$f":"'Inputs (May)'!BE19","v":0},null,{"$f":"'Inputs (May)'!BG19","v":"Projection"},{"$f":"'Inputs (May)'!BH19","v":0},null,{"$f":"'Inputs (May)'!BJ19","v":"Projection"},{"$f":"'Inputs (May)'!BK19","v":0},null,{"$f":"'Inputs (May)'!BM19","v":"Projection"},{"$f":"'Inputs (May)'!BN19","v":0},null,{"$f":"'Inputs (May)'!BP19","v":"Projection"},{"$f":"'Inputs (May)'!BQ19","v":0}]

{"sheet":"Inputs (Jul)","index":7,"n_rows":19,"n_cols":69,"rows_kept":19,"cut":false,"hidden":true,"merged":[]}
[{"$f":"'Inputs (Jun)'!A1","v":"Fixed Income & Expenditure"},{"$f":"'Inputs (Jun)'!B1","v":"Projection"},{"$f":"'Inputs (Jun)'!C1","v":"Amount"},{"$f":"'Inputs (Jun)'!D1","v":0},{"$f":"'Inputs (Jun)'!E1","v":"Variable Income"},{"$f":"'Inputs (Jun)'!F1","v":"Amount"},{"$f":"'Inputs (Jun)'!G1","v":0},{"$f":"'Inputs (Jun)'!H1","v":"Variable Expenditure 1"},{"$f":"'Inputs (Jun)'!I1","v":"Amount"},{"$f":"'Inputs (Jun)'!J1","v":0},{"$f":"'Inputs (Jun)'!K1","v":"Variable Expenditure 2"},{"$f":"'Inputs (Jun)'!L1","v":"Amount"},{"$f":"'Inputs (Jun)'!M1","v":0},{"$f":"'Inputs (Jun)'!N1","v":"Variable Expenditure 3"},{"$f":"'Inputs (Jun)'!O1","v":"Amount"},{"$f":"'Inputs (Jun)'!P1","v":0},{"$f":"'Inputs (Jun)'!Q1","v":"Variable Expenditure 4"},{"$f":"'Inputs (Jun)'!R1","v":"Amount"},{"$f":"'Inputs (Jun)'!S1","v":0},{"$f":"'Inputs (Jun)'!T1","v":"Variable Expenditure 5"},{"$f":"'Inputs (Jun)'!U1","v":"Amount"},{"$f":"'Inputs (Jun)'!V1","v":0},{"$f":"'Inputs (Jun)'!W1","v":"Variable Expenditure 6"},{"$f":"'Inputs (Jun)'!X1","v":"Amount"},{"$f":"'Inputs (Jun)'!Y1","v":0},{"$f":"'Inputs (Jun)'!Z1","v":"Variable Expenditure 7"},{"$f":"'Inputs (Jun)'!AA1","v":"Amount"},{"$f":"'Inputs (Jun)'!AB1","v":0},{"$f":"'Inputs (Jun)'!AC1","v":"Variable Expenditure 8"},{"$f":"'Inputs (Jun)'!AD1","v":"Amount"},{"$f":"'Inputs (Jun)'!AE1","v":0},{"$f":"'Inputs (Jun)'!AF1","v":"Variable Expenditure 9"},{"$f":"'Inputs (Jun)'!AG1","v":"Amount"},{"$f":"'Inputs (Jun)'!AH1","v":0},{"$f":"'Inputs (Jun)'!AI1","v":"Discretionary Spend A"},{"$f":"'Inputs (Jun)'!AJ1","v":"Amount"},null,{"$f":"'Inputs (Jun)'!AL1","v":"Discretionary Spend B"},{"$f":"'Inputs (Jun)'!AM1","v":"Amount"},null,{"$f":"'Inputs (Jun)'!AO1","v":"Discretionary Spend C"},{"$f":"'Inputs (Jun)'!AP1","v":"Amount"},null,{"$f":"'Inputs (Jun)'!AR1","v":"Discretionary Spend D"},{"$f":"'Inputs (Jun)'!AS1","v":"Amount"},null,{"$f":"'Inputs (Jun)'!AU1","v":"Discretionary Spend E"},{"$f":"'Inputs (Jun)'!AV1","v":"Amount"},null,{"$f":"'Inputs (Jun)'!AX1","v":"Discretionary Spend F"},{"$f":"'Inputs (Jun)'!AY1","v":"Amount"},null,{"$f":"'Inputs (Jun)'!BA1","v":"Discretionary Spend G"},{"$f":"'Inputs (Jun)'!BB1","v":"Amount"},null,{"$f":"'Inputs (Jun)'!BD1","v":"Discretionary Spend H"},{"$f":"'Inputs (Jun)'!BE1","v":"Amount"},null,{"$f":"'Inputs (Jun)'!BG1","v":"Discretionary Spend I"},{"$f":"'Inputs (Jun)'!BH1","v":"Amount"},{"$f":"'Inputs (Jun)'!BI1","v":0},{"$f":"'Inputs (Jun)'!BJ1","v":"Discretionary Spend J"},{"$f":"'Inputs (Jun)'!BK1","v":"Amount"},null,{"$f":"'Inputs (Jun)'!BM1","v":"Discretionary Spend K"},{"$f":"'Inputs (Jun)'!BN1","v":"Amount"},{"$f":"'Inputs (Jun)'!BO1","v":0},{"$f":"'Inputs (Jun)'!BP1","v":"Discretionary Spend L"},{"$f":"'Inputs (Jun)'!BQ1","v":"Amount"}]
[]
[{"$f":"'Inputs (Jun)'!A3","v":"Fixed Income 1"},null,null,null,"Reference 1",null,null,"Reference 1",null,null,"Reference 1",null,null,"Reference 1",null,null,"Reference 1",null,null,"Reference 1",null,null,"Reference 1",null,null,"Reference 1",null,null,"Reference 1",null,null,"Reference 1",null,null,"Reference 1",null,null,"Reference 1",null,null,"Reference 1",null,null,"Reference 1",null,null,"Reference 1",null,null,"Reference 1",null,null,"Reference 1",null,null,"Reference 1",null,null,"Reference 1",null,null,"Reference 1",null,null,"Reference 1",null,null,"Reference 1"]
[{"$f":"'Inputs (Jun)'!A4","v":"Fixed Income 2"},null,null,null,"Reference 2",null,null,"Reference 2",null,null,"Reference 2",null,null,"Reference 2",null,null,"Reference 2",null,null,"Reference 2",null,null,"Reference 2",null,null,"Reference 2",null,null,"Reference 2",null,null,"Reference 2",null,null,"Reference 2",null,null,"Reference 2",null,null,"Reference 2",null,null,"Reference 2",null,null,"Reference 2",null,null,"Reference 2",null,null,"Reference 2",null,null,"Reference 2",null,null,"Reference 2",null,null,"Reference 2",null,null,"Reference 2",null,null,"Reference 2"]
[{"$f":"'Inputs (Jun)'!A5","v":"Fixed Income 3"},null,null,null,"Reference 3",null,null,"Reference 3",null,null,"Reference 3",null,null,"Reference 3",null,null,"Reference 3",null,null,"Reference 3",null,null,"Reference 3",null,null,"Reference 3",null,null,"Reference 3",null,null,"Reference 3",null,null,"Reference 3",null,null,"Reference 3",null,null,"Reference 3",null,null,"Reference 3",null,null,"Reference 3",null,null,"Reference 3",null,null,"Reference 3",null,null,"Reference 3",null,null,"Reference 3",null,null,"Reference 3",null,null,"Reference 3",null,null,"Reference 3"]
[null,{"$f":"SUM(B3:B5)","v":0},{"$f":"SUM(C3:C5)","v":0},null,"Reference 4",null,null,"Reference 4",null,null,"Reference 4",null,null,"Reference 4",null,null,"Reference 4",null,null,"Reference 4",null,null,"Reference 4",null,null,"Reference 4",null,null,"Reference 4",null,null,"Reference 4",null,null,"Reference 4",null,null,"Reference 4",null,null,"Reference 4",null,null,"Reference 4",null,null,"Reference 4",null,null,"Reference 4",null,null,"Reference 4",null,null,"Reference 4",null,null,"Reference 4",null,null,"Reference 4",null,null,"Reference 4",null,null,"Reference 4"]
[null,null,null,null,"Reference 5",null,null,"Reference 5",null,null,"Reference 5",null,null,"Reference 5",null,null,"Reference 5",null,null,"Reference 5",null,null,"Reference 5",null,null,"Reference 5",null,null,"Reference 5",null,null,"Reference 5",null,null,"Reference 5",null,null,"Reference 5",null,null,"Reference 5",null,null,"Reference 5",null,null,"Reference 5",null,null,"Reference 5",null,null,"Reference 5",null,null,"Reference 5",null,null,"Reference 5",null,null,"Reference 5",null,null,"Reference 5",null,null,"Reference 5"]
[{"$f":"'Inputs (Jun)'!A8","v":"Rent/Mortgage"},null,null,null,"Reference 6",null,null,"Reference 6",null,null,"Reference 6",null,null,"Reference 6",null,null,"Reference 6",null,null,"Reference 6",null,null,"Reference 6",null,null,"Reference 6",null,null,"Reference 6",null,null,"Reference 6",null,null,"Reference 6",null,null,"Reference 6",null,null,"Reference 6",null,null,"Reference 6",null,null,"Reference 6",null,null,"Reference 6",null,null,"Reference 6",null,null,"Reference 6",null,null,"Reference 6",null,null,"Reference 6",null,null,"Reference 6",null,null,"Reference 6"]
[{"$f":"'Inputs (Jun)'!A9","v":"Standing Order 1"},null,null,null,"Reference 7",null,null,"Reference 7",null,null,"Reference 7",null,null,"Reference 7",null,null,"Reference 7",null,null,"Reference 7",null,null,"Reference 7",null,null,"Reference 7",null,null,"Reference 7",null,null,"Reference 7",null,null,"Reference 7",null,null,"Reference 7",null,null,"Reference 7",null,null,"Reference 7",null,null,"Reference 7",null,null,"Reference 7",null,null,"Reference 7",null,null,"Reference 7",null,null,"Reference 7",null,null,"Reference 7",null,null,"Reference 7",null,null,"Reference 7"]
[{"$f":"'Inputs (Jun)'!A10","v":"Standing Order 2"},null,null,null,"Reference 8",null,null,"Reference 8",null,null,"Reference 8",null,null,"Reference 8",null,null,"Reference 8",null,null,"Reference 8",null,null,"Reference 8",null,null,"Reference 8",null,null,"Reference 8",null,null,"Reference 8",null,null,"Reference 8",null,null,"Reference 8",null,null,"Reference 8",null,null,"Reference 8",null,null,"Reference 8",null,null,"Reference 8",null,null,"Reference 8",null,null,"Reference 8",null,null,"Reference 8",null,null,"Reference 8",null,null,"Reference 8",null,null,"Reference 8"]
[{"$f":"'Inputs (Jun)'!A11","v":"Standing Order 3"},null,null,null,"Reference 9",null,null,"Reference 9",null,null,"Reference 9",null,null,"Reference 9",null,null,"Reference 9",null,null,"Reference 9",null,null,"Reference 9",null,null,"Reference 9",null,null,"Reference 9",null,null,"Reference 9",null,null,"Reference 9",null,null,"Reference 9",null,null,"Reference 9",null,null,"Reference 9",null,null,"Reference 9",null,null,"Reference 9",null,null,"Reference 9",null,null,"Reference 9",null,null,"Reference 9",null,null,"Reference 9",null,null,"Reference 9",null,null,"Reference 9"]
[{"$f":"'Inputs (Jun)'!A12","v":"Fixed Expenditure A"},null,null,null,"Reference 10",null,null,"Reference 10",null,null,"Reference 10",null,null,"Reference 10",null,null,"Reference 10",null,null,"Reference 10",null,null,"Reference 10",null,null,"Reference 10",null,null,"Reference 10",null,null,"Reference 10",null,null,"Reference 10",null,null,"Reference 10",null,null,"Reference 10",null,null,"Reference 10",null,null,"Reference 10",null,null,"Reference 10",null,null,"Reference 10",null,null,"Reference 10",null,null,"Reference 10",null,null,"Reference 10",null,null,"Reference 10",null,null,"Reference 10"]
[{"$f":"'Inputs (Jun)'!A13","v":"Fixed Expenditure B"},null,null,null,"Reference 11",null,null,"Reference 11",null,null,"Reference 11",null,null,"Reference 11",null,null,"Reference 11",null,null,"Reference 11",null,null,"Reference 11",null,null,"Reference 11",null,null,"Reference 11",null,null,"Reference 11",null,null,"Reference 11",null,null,"Reference 11",null,null,"Reference 11",null,null,"Reference 11",null,null,"Reference 11",null,null,"Reference 11",null,null,"Reference 11",null,null,"Reference 11",null,null,"Reference 11",null,null,"Reference 11",null,null,"Reference 11",null,null,"Reference 11"]
[{"$f":"'Inputs (Jun)'!A14","v":"Fixed Expenditure C"},null,null,null,"Reference 12",null,null,"Reference 12",null,null,"Reference 12",null,null,"Reference 12",null,null,"Reference 12",null,null,"Reference 12",null,null,"Reference 12",null,null,"Reference 12",null,null,"Reference 12",null,null,"Reference 12",null,null,"Reference 12",null,null,"Reference 12",null,null,"Reference 12",null,null,"Reference 12",null,null,"Reference 12",null,null,"Reference 12",null,null,"Reference 12",null,null,"Reference 12",null,null,"Reference 12",null,null,"Reference 12",null,null,"Reference 12",null,null,"Reference 12"]
[{"$f":"'Inputs (Jun)'!A15","v":"Fixed Expenditure D"},null,null,null,"Reference 13",null,null,"Reference 13",null,null,"Reference 13",null,null,"Reference 13",null,null,"Reference 13",null,null,"Reference 13",null,null,"Reference 13",null,null,"Reference 13",null,null,"Reference 13",null,null,"Reference 13",null,null,"Reference 13",null,null,"Reference 13",null,null,"Reference 13",null,null,"Reference 13",null,null,"Reference 13",null,null,"Reference 13",null,null,"Reference 13",null,null,"Reference 13",null,null,"Reference 13",null,null,"Reference 13",null,null,"Reference 13",null,null,"Reference 13"]
[null,null,null,null,"Reference 14",null,null,"Reference 14",null,null,"Reference 14",null,null,"Reference 14",null,null,"Reference 14",null,null,"Reference 14",null,null,"Reference 14",null,null,"Reference 14",null,null,"Reference 14",null,null,"Reference 14",null,null,"Reference 14",null,null,"Reference 14",null,null,"Reference 14",null,null,"Reference 14",null,null,"Reference 14",null,null,"Reference 14",null,null,"Reference 14",null,null,"Reference 14",null,null,"Reference 14",null,null,"Reference 14",null,null,"Reference 14",null,null,"Reference 14"]
[{"$f":"'Inputs (Jun)'!A17","v":"Total"},{"$f":"SUM(B8:B16)","v":0},{"$f":"SUM(C3:C16)","v":0},null,{"$f":"'Inputs (Jun)'!E17","v":"Total"},{"$f":"SUM(F3:F16)","v":0},null,{"$f":"'Inputs (Jun)'!H17","v":"Total"},{"$f":"SUM(I3:I16)","v":0},null,"Total",{"$f":"SUM(L3:L16)","v":0},null,"Total",{"$f":"SUM(O3:O16)","v":0},null,"Total",{"$f":"SUM(R3:R16)","v":0},null,"Total",{"$f":"SUM(U3:U16)","v":0},null,"Total",{"$f":"SUM(X3:X16)","v":0},null,"Total",{"$f":"SUM(AA3:AA16)","v":0},null,"Total",{"$f":"SUM(AD3:AD16)","v":0},null,"Total",{"$f":"SUM(AG3:AG16)","v":0},null,"Total",{"$f":"SUM(AJ3:AJ16)","v":0},null,"Total",{"$f":"SUM(AM3:AM16)","v":0},null,"Total",{"$f":"SUM(AP3:AP16)","v":0},null,"Total",{"$f":"SUM(AS3:AS16)","v":0},null,"Total",{"$f":"SUM(AV3:AV16)","v":0},null,"Total",{"$f":"SUM(AY3:AY16)","v":0},null,"Total",{"$f":"SUM(BB3:BB16)","v":0},null,"Total",{"$f":"SUM(BE3:BE16)","v":0},null,"Total",{"$f":"SUM(BH3:BH16)","v":0},null,"Total",{"$f":"SUM(BK3:BK16)","v":0},null,"Total",{"$f":"SUM(BN3:BN16)","v":0},null,"Total",{"$f":"SUM(BQ3:BQ16)","v":0}]
[]
[null,null,null,null,{"$f":"'Inputs (Jun)'!E19","v":"Projection"},{"$f":"'Inputs (Jun)'!F19","v":0},null,{"$f":"'Inputs (Jun)'!H19","v":"Projection"},{"$f":"'Inputs (Jun)'!I19","v":0},null,{"$f":"'Inputs (Jun)'!K19","v":"Projection"},{"$f":"'Inputs (Jun)'!L19","v":0},null,{"$f":"'Inputs (Jun)'!N19","v":"Projection"},{"$f":"'Inputs (Jun)'!O19","v":0},null,{"$f":"'Inputs (Jun)'!Q19","v":"Projection"},{"$f":"'Inputs (Jun)'!R19","v":0},null,{"$f":"'Inputs (Jun)'!T19","v":"Projection"},{"$f":"'Inputs (Jun)'!U19","v":0},null,{"$f":"'Inputs (Jun)'!W19","v":"Projection"},{"$f":"'Inputs (Jun)'!X19","v":0},null,{"$f":"'Inputs (Jun)'!Z19","v":"Projection"},{"$f":"'Inputs (Jun)'!AA19","v":0},null,{"$f":"'Inputs (Jun)'!AC19","v":"Projection"},{"$f":"'Inputs (Jun)'!AD19","v":0},null,{"$f":"'Inputs (Jun)'!AF19","v":"Projection"},{"$f":"'Inputs (Jun)'!AG19","v":0},null,{"$f":"'Inputs (Jun)'!AI19","v":"Projection"},{"$f":"'Inputs (Jun)'!AJ19","v":0},null,{"$f":"'Inputs (Jun)'!AL19","v":"Projection"},{"$f":"'Inputs (Jun)'!AM19","v":0},null,{"$f":"'Inputs (Jun)'!AO19","v":"Projection"},{"$f":"'Inputs (Jun)'!AP19","v":0},null,{"$f":"'Inputs (Jun)'!AR19","v":"Projection"},{"$f":"'Inputs (Jun)'!AS19","v":0},null,{"$f":"'Inputs (Jun)'!AU19","v":"Projection"},{"$f":"'Inputs (Jun)'!AV19","v":0},null,{"$f":"'Inputs (Jun)'!AX19","v":"Projection"},{"$f":"'Inputs (Jun)'!AY19","v":0},null,{"$f":"'Inputs (Jun)'!BA19","v":"Projection"},{"$f":"'Inputs (Jun)'!BB19","v":0},null,{"$f":"'Inputs (Jun)'!BD19","v":"Projection"},{"$f":"'Inputs (Jun)'!BE19","v":0},null,{"$f":"'Inputs (Jun)'!BG19","v":"Projection"},{"$f":"'Inputs (Jun)'!BH19","v":0},null,{"$f":"'Inputs (Jun)'!BJ19","v":"Projection"},{"$f":"'Inputs (Jun)'!BK19","v":0},null,{"$f":"'Inputs (Jun)'!BM19","v":"Projection"},{"$f":"'Inputs (Jun)'!BN19","v":0},null,{"$f":"'Inputs (Jun)'!BP19","v":"Projection"},{"$f":"'Inputs (Jun)'!BQ19","v":0}]

{"sheet":"Inputs (Aug)","index":8,"n_rows":19,"n_cols":70,"rows_kept":19,"cut":false,"hidden":true,"merged":[]}
["Fixed Income & Expenditure","Projection","Amount",null,{"$f":"'Inputs (Jul)'!E1","v":"Variable Income"},{"$f":"'Inputs (Jul)'!F1","v":"Amount"},null,{"$f":"'Inputs (Jul)'!H1","v":"Variable Expenditure 1"},{"$f":"'Inputs (Jul)'!I1","v":"Amount"},{"$f":"'Inputs (Jul)'!J1","v":0},{"$f":"'Inputs (Jul)'!K1","v":"Variable Expenditure 2"},{"$f":"'Inputs (Jul)'!L1","v":"Amount"},{"$f":"'Inputs (Jul)'!M1","v":0},{"$f":"'Inputs (Jul)'!N1","v":"Variable Expenditure 3"},{"$f":"'Inputs (Jul)'!O1","v":"Amount"},{"$f":"'Inputs (Jul)'!P1","v":0},{"$f":"'Inputs (Jul)'!Q1","v":"Variable Expenditure 4"},{"$f":"'Inputs (Jul)'!R1","v":"Amount"},{"$f":"'Inputs (Jul)'!S1","v":0},{"$f":"'Inputs (Jul)'!T1","v":"Variable Expenditure 5"},{"$f":"'Inputs (Jul)'!U1","v":"Amount"},{"$f":"'Inputs (Jul)'!V1","v":0},{"$f":"'Inputs (Jul)'!W1","v":"Variable Expenditure 6"},{"$f":"'Inputs (Jul)'!X1","v":"Amount"},{"$f":"'Inputs (Jul)'!Y1","v":0},{"$f":"'Inputs (Jul)'!Z1","v":"Variable Expenditure 7"},{"$f":"'Inputs (Jul)'!AA1","v":"Amount"},{"$f":"'Inputs (Jul)'!AB1","v":0},{"$f":"'Inputs (Jul)'!AC1","v":"Variable Expenditure 8"},{"$f":"'Inputs (Jul)'!AD1","v":"Amount"},{"$f":"'Inputs (Jul)'!AE1","v":0},{"$f":"'Inputs (Jul)'!AF1","v":"Variable Expenditure 9"},{"$f":"'Inputs (Jul)'!AG1","v":"Amount"},{"$f":"'Inputs (Jul)'!AH1","v":0},{"$f":"'Inputs (Jul)'!AI1","v":"Discretionary Spend A"},{"$f":"'Inputs (Jul)'!AJ1","v":"Amount"},{"$f":"'Inputs (Jul)'!AK1","v":0},{"$f":"'Inputs (Jul)'!AL1","v":"Discretionary Spend B"},{"$f":"'Inputs (Jul)'!AM1","v":"Amount"},{"$f":"'Inputs (Jul)'!AN1","v":0},{"$f":"'Inputs (Jul)'!AO1","v":"Discretionary Spend C"},{"$f":"'Inputs (Jul)'!AP1","v":"Amount"},{"$f":"'Inputs (Jul)'!AQ1","v":0},{"$f":"'Inputs (Jul)'!AR1","v":"Discretionary Spend D"},{"$f":"'Inputs (Jul)'!AS1","v":"Amount"},{"$f":"'Inputs (Jul)'!AT1","v":0},{"$f":"'Inputs (Jul)'!AU1","v":"Discretionary Spend E"},{"$f":"'Inputs (Jul)'!AV1","v":"Amount"},{"$f":"'Inputs (Jul)'!AW1","v":0},{"$f":"'Inputs (Jul)'!AX1","v":"Discretionary Spend F"},{"$f":"'Inputs (Jul)'!AY1","v":"Amount"},{"$f":"'Inputs (Jul)'!AZ1","v":0},{"$f":"'Inputs (Jul)'!BA1","v":"Discretionary Spend G"},{"$f":"'Inputs (Jul)'!BB1","v":"Amount"},{"$f":"'Inputs (Jul)'!BC1","v":0},{"$f":"'Inputs (Jul)'!BD1","v":"Discretionary Spend H"},{"$f":"'Inputs (Jul)'!BE1","v":"Amount"},{"$f":"'Inputs (Jul)'!BF1","v":0},{"$f":"'Inputs (Jul)'!BG1","v":"Discretionary Spend I"},{"$f":"'Inputs (Jul)'!BH1","v":"Amount"},{"$f":"'Inputs (Jul)'!BI1","v":0},{"$f":"'Inputs (Jul)'!BJ1","v":"Discretionary Spend J"},{"$f":"'Inputs (Jul)'!BK1","v":"Amount"},{"$f":"'Inputs (Jul)'!BL1","v":0},{"$f":"'Inputs (Jul)'!BM1","v":"Discretionary Spend K"},{"$f":"'Inputs (Jul)'!BN1","v":"Amount"},{"$f":"'Inputs (Jul)'!BO1","v":0},{"$f":"'Inputs (Jul)'!BP1","v":"Discretionary Spend L"},{"$f":"'Inputs (Jul)'!BQ1","v":"Amount"},{"$f":"'Inputs (Jul)'!#REF!","v":{"$error":"#REF!"}}]
[]
[{"$f":"'Inputs (Jul)'!A3","v":"Fixed Income 1"},null,null,null,"Reference 1",null,null,"Reference 1",null,null,"Reference 1",null,null,"Reference 1",null,null,"Reference 1",null,null,"Reference 1",null,null,"Reference 1",null,null,"Reference 1",null,null,"Reference 1",null,null,"Reference 1",null,null,"Reference 1",null,null,"Reference 1",null,null,"Reference 1",null,null,"Reference 1",null,null,"Reference 1",null,null,"Reference 1",null,null,"Reference 1",null,null,"Reference 1",null,null,"Reference 1",null,null,"Reference 1",null,null,"Reference 1",null,null,"Reference 1"]
[{"$f":"'Inputs (Jul)'!A4","v":"Fixed Income 2"},null,null,null,"Reference 2",null,null,"Reference 2",null,null,"Reference 2",null,null,"Reference 2",null,null,"Reference 2",null,null,"Reference 2",null,null,"Reference 2",null,null,"Reference 2",null,null,"Reference 2",null,null,"Reference 2",null,null,"Reference 2",null,null,"Reference 2",null,null,"Reference 2",null,null,"Reference 2",null,null,"Reference 2",null,null,"Reference 2",null,null,"Reference 2",null,null,"Reference 2",null,null,"Reference 2",null,null,"Reference 2",null,null,"Reference 2",null,null,"Reference 2"]
[{"$f":"'Inputs (Jul)'!A5","v":"Fixed Income 3"},null,null,null,"Reference 3",null,null,"Reference 3",null,null,"Reference 3",null,null,"Reference 3",null,null,"Reference 3",null,null,"Reference 3",null,null,"Reference 3",null,null,"Reference 3",null,null,"Reference 3",null,null,"Reference 3",null,null,"Reference 3",null,null,"Reference 3",null,null,"Reference 3",null,null,"Reference 3",null,null,"Reference 3",null,null,"Reference 3",null,null,"Reference 3",null,null,"Reference 3",null,null,"Reference 3",null,null,"Reference 3",null,null,"Reference 3",null,null,"Reference 3"]
[null,{"$f":"SUM(B3:B5)","v":0},{"$f":"SUM(C3:C5)","v":0},null,"Reference 4",null,null,"Reference 4",null,null,"Reference 4",null,null,"Reference 4",null,null,"Reference 4",null,null,"Reference 4",null,null,"Reference 4",null,null,"Reference 4",null,null,"Reference 4",null,null,"Reference 4",null,null,"Reference 4",null,null,"Reference 4",null,null,"Reference 4",null,null,"Reference 4",null,null,"Reference 4",null,null,"Reference 4",null,null,"Reference 4",null,null,"Reference 4",null,null,"Reference 4",null,null,"Reference 4",null,null,"Reference 4",null,null,"Reference 4"]
[null,null,null,null,"Reference 5",null,null,"Reference 5",null,null,"Reference 5",null,null,"Reference 5",null,null,"Reference 5",null,null,"Reference 5",null,null,"Reference 5",null,null,"Reference 5",null,null,"Reference 5",null,null,"Reference 5",null,null,"Reference 5",null,null,"Reference 5",null,null,"Reference 5",null,null,"Reference 5",null,null,"Reference 5",null,null,"Reference 5",null,null,"Reference 5",null,null,"Reference 5",null,null,"Reference 5",null,null,"Reference 5",null,null,"Reference 5",null,null,"Reference 5"]
[{"$f":"'Inputs (Jul)'!A8","v":"Rent/Mortgage"},null,null,null,"Reference 6",null,null,"Reference 6",null,null,"Reference 6",null,null,"Reference 6",null,null,"Reference 6",null,null,"Reference 6",null,null,"Reference 6",null,null,"Reference 6",null,null,"Reference 6",null,null,"Reference 6",null,null,"Reference 6",null,null,"Reference 6",null,null,"Reference 6",null,null,"Reference 6",null,null,"Reference 6",null,null,"Reference 6",null,null,"Reference 6",null,null,"Reference 6",null,null,"Reference 6",null,null,"Reference 6",null,null,"Reference 6",null,null,"Reference 6"]
[{"$f":"'Inputs (Jul)'!A9","v":"Standing Order 1"},null,null,null,"Reference 7",null,null,"Reference 7",null,null,"Reference 7",null,null,"Reference 7",null,null,"Reference 7",null,null,"Reference 7",null,null,"Reference 7",null,null,"Reference 7",null,null,"Reference 7",null,null,"Reference 7",null,null,"Reference 7",null,null,"Reference 7",null,null,"Reference 7",null,null,"Reference 7",null,null,"Reference 7",null,null,"Reference 7",null,null,"Reference 7",null,null,"Reference 7",null,null,"Reference 7",null,null,"Reference 7",null,null,"Reference 7",null,null,"Reference 7"]
[{"$f":"'Inputs (Jul)'!A10","v":"Standing Order 2"},null,null,null,"Reference 8",null,null,"Reference 8",null,null,"Reference 8",null,null,"Reference 8",null,null,"Reference 8",null,null,"Reference 8",null,null,"Reference 8",null,null,"Reference 8",null,null,"Reference 8",null,null,"Reference 8",null,null,"Reference 8",null,null,"Reference 8",null,null,"Reference 8",null,null,"Reference 8",null,null,"Reference 8",null,null,"Reference 8",null,null,"Reference 8",null,null,"Reference 8",null,null,"Reference 8",null,null,"Reference 8",null,null,"Reference 8",null,null,"Reference 8"]
[{"$f":"'Inputs (Jul)'!A11","v":"Standing Order 3"},null,null,null,"Reference 9",null,null,"Reference 9",null,null,"Reference 9",null,null,"Reference 9",null,null,"Reference 9",null,null,"Reference 9",null,null,"Reference 9",null,null,"Reference 9",null,null,"Reference 9",null,null,"Reference 9",null,null,"Reference 9",null,null,"Reference 9",null,null,"Reference 9",null,null,"Reference 9",null,null,"Reference 9",null,null,"Reference 9",null,null,"Reference 9",null,null,"Reference 9",null,null,"Reference 9",null,null,"Reference 9",null,null,"Reference 9",null,null,"Reference 9"]
[{"$f":"'Inputs (Jul)'!A12","v":"Fixed Expenditure A"},null,null,null,"Reference 10",null,null,"Reference 10",null,null,"Reference 10",null,null,"Reference 10",null,null,"Reference 10",null,null,"Reference 10",null,null,"Reference 10",null,null,"Reference 10",null,null,"Reference 10",null,null,"Reference 10",null,null,"Reference 10",null,null,"Reference 10",null,null,"Reference 10",null,null,"Reference 10",null,null,"Reference 10",null,null,"Reference 10",null,null,"Reference 10",null,null,"Reference 10",null,null,"Reference 10",null,null,"Reference 10",null,null,"Reference 10",null,null,"Reference 10"]
[{"$f":"'Inputs (Jul)'!A13","v":"Fixed Expenditure B"},null,null,null,"Reference 11",null,null,"Reference 11",null,null,"Reference 11",null,null,"Reference 11",null,null,"Reference 11",null,null,"Reference 11",null,null,"Reference 11",null,null,"Reference 11",null,null,"Reference 11",null,null,"Reference 11",null,null,"Reference 11",null,null,"Reference 11",null,null,"Reference 11",null,null,"Reference 11",null,null,"Reference 11",null,null,"Reference 11",null,null,"Reference 11",null,null,"Reference 11",null,null,"Reference 11",null,null,"Reference 11",null,null,"Reference 11",null,null,"Reference 11"]
[{"$f":"'Inputs (Jul)'!A14","v":"Fixed Expenditure C"},null,null,null,"Reference 12",null,null,"Reference 12",null,null,"Reference 12",null,null,"Reference 12",null,null,"Reference 12",null,null,"Reference 12",null,null,"Reference 12",null,null,"Reference 12",null,null,"Reference 12",null,null,"Reference 12",null,null,"Reference 12",null,null,"Reference 12",null,null,"Reference 12",null,null,"Reference 12",null,null,"Reference 12",null,null,"Reference 12",null,null,"Reference 12",null,null,"Reference 12",null,null,"Reference 12",null,null,"Reference 12",null,null,"Reference 12",null,null,"Reference 12"]
[{"$f":"'Inputs (Jul)'!A15","v":"Fixed Expenditure D"},null,null,null,"Reference 13",null,null,"Reference 13",null,null,"Reference 13",null,null,"Reference 13",null,null,"Reference 13",null,null,"Reference 13",null,null,"Reference 13",null,null,"Reference 13",null,null,"Reference 13",null,null,"Reference 13",null,null,"Reference 13",null,null,"Reference 13",null,null,"Reference 13",null,null,"Reference 13",null,null,"Reference 13",null,null,"Reference 13",null,null,"Reference 13",null,null,"Reference 13",null,null,"Reference 13",null,null,"Reference 13",null,null,"Reference 13",null,null,"Reference 13"]
[null,null,null,null,"Reference 14",null,null,"Reference 14",null,null,"Reference 14",null,null,"Reference 14",null,null,"Reference 14",null,null,"Reference 14",null,null,"Reference 14",null,null,"Reference 14",null,null,"Reference 14",null,null,"Reference 14",null,null,"Reference 14",null,null,"Reference 14",null,null,"Reference 14",null,null,"Reference 14",null,null,"Reference 14",null,null,"Reference 14",null,null,"Reference 14",null,null,"Reference 14",null,null,"Reference 14",null,null,"Reference 14",null,null,"Reference 14",null,null,"Reference 14"]
["Total",{"$f":"SUM(B8:B16)","v":0},{"$f":"SUM(C3:C16)","v":0},null,"Total",{"$f":"SUM(F3:F16)","v":0},null,"Total",{"$f":"SUM(I3:I16)","v":0},null,"Total",{"$f":"SUM(L3:L16)","v":0},null,"Total",{"$f":"SUM(O3:O16)","v":0},null,"Total",{"$f":"SUM(R3:R16)","v":0},null,"Total",{"$f":"SUM(U3:U16)","v":0},null,"Total",{"$f":"SUM(X3:X16)","v":0},null,"Total",{"$f":"SUM(AA3:AA16)","v":0},null,"Total",{"$f":"SUM(AD3:AD16)","v":0},null,"Total",{"$f":"SUM(AG3:AG16)","v":0},null,"Total",{"$f":"SUM(AJ3:AJ16)","v":0},null,"Total",{"$f":"SUM(AM3:AM16)","v":0},null,"Total",{"$f":"SUM(AP3:AP16)","v":0},null,"Total",{"$f":"SUM(AS3:AS16)","v":0},null,"Total",{"$f":"SUM(AV3:AV16)","v":0},null,"Total",{"$f":"SUM(AY3:AY16)","v":0},null,"Total",{"$f":"SUM(BB3:BB16)","v":0},null,"Total",{"$f":"SUM(BE3:BE16)","v":0},null,"Total",{"$f":"SUM(BH3:BH16)","v":0},null,"Total",{"$f":"SUM(BK3:BK16)","v":0},null,"Total",{"$f":"SUM(BN3:BN16)","v":0},null,"Total",{"$f":"SUM(BQ3:BQ16)","v":0}]
[]
[null,null,null,null,{"$f":"'Inputs (Jul)'!E19","v":"Projection"},{"$f":"'Inputs (Jul)'!F19","v":0},null,{"$f":"'Inputs (Jul)'!H19","v":"Projection"},{"$f":"'Inputs (Jul)'!I19","v":0},null,{"$f":"'Inputs (Jul)'!K19","v":"Projection"},{"$f":"'Inputs (Jul)'!L19","v":0},null,{"$f":"'Inputs (Jul)'!N19","v":"Projection"},{"$f":"'Inputs (Jul)'!O19","v":0},null,{"$f":"'Inputs (Jul)'!Q19","v":"Projection"},{"$f":"'Inputs (Jul)'!R19","v":0},null,{"$f":"'Inputs (Jul)'!T19","v":"Projection"},{"$f":"'Inputs (Jul)'!U19","v":0},null,{"$f":"'Inputs (Jul)'!W19","v":"Projection"},{"$f":"'Inputs (Jul)'!X19","v":0},null,{"$f":"'Inputs (Jul)'!Z19","v":"Projection"},{"$f":"'Inputs (Jul)'!AA19","v":0},null,{"$f":"'Inputs (Jul)'!AC19","v":"Projection"},{"$f":"'Inputs (Jul)'!AD19","v":0},null,{"$f":"'Inputs (Jul)'!AF19","v":"Projection"},{"$f":"'Inputs (Jul)'!AG19","v":0},null,{"$f":"'Inputs (Jul)'!AI19","v":"Projection"},{"$f":"'Inputs (Jul)'!AJ19","v":0},null,{"$f":"'Inputs (Jul)'!AL19","v":"Projection"},{"$f":"'Inputs (Jul)'!AM19","v":0},null,{"$f":"'Inputs (Jul)'!AO19","v":"Projection"},{"$f":"'Inputs (Jul)'!AP19","v":0},null,{"$f":"'Inputs (Jul)'!AR19","v":"Projection"},{"$f":"'Inputs (Jul)'!AS19","v":0},null,{"$f":"'Inputs (Jul)'!AU19","v":"Projection"},{"$f":"'Inputs (Jul)'!AV19","v":0},null,{"$f":"'Inputs (Jul)'!AX19","v":"Projection"},{"$f":"'Inputs (Jul)'!AY19","v":0},null,{"$f":"'Inputs (Jul)'!BA19","v":"Projection"},{"$f":"'Inputs (Jul)'!BB19","v":0},null,{"$f":"'Inputs (Jul)'!BD19","v":"Projection"},{"$f":"'Inputs (Jul)'!BE19","v":0},null,{"$f":"'Inputs (Jul)'!BG19","v":"Projection"},{"$f":"'Inputs (Jul)'!BH19","v":0},null,{"$f":"'Inputs (Jul)'!BJ19","v":"Projection"},{"$f":"'Inputs (Jul)'!BK19","v":0},null,{"$f":"'Inputs (Jul)'!BM19","v":"Projection"},{"$f":"'Inputs (Jul)'!BN19","v":0},null,{"$f":"'Inputs (Jul)'!BP19","v":"Projection"},{"$f":"'Inputs (Jul)'!BQ19","v":0}]

{"sheet":"Inputs (Sep)","index":9,"n_rows":19,"n_cols":69,"rows_kept":19,"cut":false,"hidden":true,"merged":[]}
["Fixed Income & Expenditure","Projection","Amount",null,"Variable Income","Amount",null,{"$f":"'Inputs (Aug)'!H1","v":"Variable Expenditure 1"},{"$f":"'Inputs (Aug)'!I1","v":"Amount"},{"$f":"'Inputs (Aug)'!J1","v":0},{"$f":"'Inputs (Aug)'!K1","v":"Variable Expenditure 2"},{"$f":"'Inputs (Aug)'!L1","v":"Amount"},{"$f":"'Inputs (Aug)'!M1","v":0},{"$f":"'Inputs (Aug)'!N1","v":"Variable Expenditure 3"},{"$f":"'Inputs (Aug)'!O1","v":"Amount"},{"$f":"'Inputs (Aug)'!P1","v":0},{"$f":"'Inputs (Aug)'!Q1","v":"Variable Expenditure 4"},{"$f":"'Inputs (Aug)'!R1","v":"Amount"},{"$f":"'Inputs (Aug)'!S1","v":0},{"$f":"'Inputs (Aug)'!T1","v":"Variable Expenditure 5"},{"$f":"'Inputs (Aug)'!U1","v":"Amount"},{"$f":"'Inputs (Aug)'!V1","v":0},{"$f":"'Inputs (Aug)'!W1","v":"Variable Expenditure 6"},{"$f":"'Inputs (Aug)'!X1","v":"Amount"},{"$f":"'Inputs (Aug)'!Y1","v":0},{"$f":"'Inputs (Aug)'!Z1","v":"Variable Expenditure 7"},{"$f":"'Inputs (Aug)'!AA1","v":"Amount"},{"$f":"'Inputs (Aug)'!AB1","v":0},{"$f":"'Inputs (Aug)'!AC1","v":"Variable Expenditure 8"},{"$f":"'Inputs (Aug)'!AD1","v":"Amount"},{"$f":"'Inputs (Aug)'!AE1","v":0},{"$f":"'Inputs (Aug)'!AF1","v":"Variable Expenditure 9"},{"$f":"'Inputs (Aug)'!AG1","v":"Amount"},{"$f":"'Inputs (Aug)'!AH1","v":0},{"$f":"'Inputs (Aug)'!AI1","v":"Discretionary Spend A"},{"$f":"'Inputs (Aug)'!AJ1","v":"Amount"},{"$f":"'Inputs (Aug)'!AK1","v":0},{"$f":"'Inputs (Aug)'!AL1","v":"Discretionary Spend B"},{"$f":"'Inputs (Aug)'!AM1","v":"Amount"},{"$f":"'Inputs (Aug)'!AN1","v":0},{"$f":"'Inputs (Aug)'!AO1","v":"Discretionary Spend C"},{"$f":"'Inputs (Aug)'!AP1","v":"Amount"},{"$f":"'Inputs (Aug)'!AQ1","v":0},{"$f":"'Inputs (Aug)'!AR1","v":"Discretionary Spend D"},{"$f":"'Inputs (Aug)'!AS1","v":"Amount"},{"$f":"'Inputs (Aug)'!AT1","v":0},{"$f":"'Inputs (Aug)'!AU1","v":"Discretionary Spend E"},{"$f":"'Inputs (Aug)'!AV1","v":"Amount"},{"$f":"'Inputs (Aug)'!AW1","v":0},{"$f":"'Inputs (Aug)'!AX1","v":"Discretionary Spend F"},{"$f":"'Inputs (Aug)'!AY1","v":"Amount"},{"$f":"'Inputs (Aug)'!AZ1","v":0},{"$f":"'Inputs (Aug)'!BA1","v":"Discretionary Spend G"},{"$f":"'Inputs (Aug)'!BB1","v":"Amount"},{"$f":"'Inputs (Aug)'!BC1","v":0},{"$f":"'Inputs (Aug)'!BD1","v":"Discretionary Spend H"},{"$f":"'Inputs (Aug)'!BE1","v":"Amount"},{"$f":"'Inputs (Aug)'!BF1","v":0},{"$f":"'Inputs (Aug)'!BG1","v":"Discretionary Spend I"},{"$f":"'Inputs (Aug)'!BH1","v":"Amount"},{"$f":"'Inputs (Aug)'!BI1","v":0},{"$f":"'Inputs (Aug)'!BJ1","v":"Discretionary Spend J"},{"$f":"'Inputs (Aug)'!BK1","v":"Amount"},{"$f":"'Inputs (Aug)'!BL1","v":0},{"$f":"'Inputs (Aug)'!BM1","v":"Discretionary Spend K"},{"$f":"'Inputs (Aug)'!BN1","v":"Amount"},{"$f":"'Inputs (Aug)'!BO1","v":0},{"$f":"'Inputs (Aug)'!BP1","v":"Discretionary Spend L"},{"$f":"'Inputs (Aug)'!BQ1","v":"Amount"}]
[]
[{"$f":"'Inputs (Aug)'!A3","v":"Fixed Income 1"},null,null,null,"Reference 1",null,null,"Reference 1",null,null,"Reference 1",null,null,"Reference 1",null,null,"Reference 1",null,null,"Reference 1",null,null,"Reference 1",null,null,"Reference 1",null,null,"Reference 1",null,null,"Reference 1",null,null,"Reference 1",null,null,"Reference 1",null,null,"Reference 1",null,null,"Reference 1",null,null,"Reference 1",null,null,"Reference 1",null,null,"Reference 1",null,null,"Reference 1",null,null,"Reference 1",null,null,"Reference 1",null,null,"Reference 1",null,null,"Reference 1"]
[{"$f":"'Inputs (Aug)'!A4","v":"Fixed Income 2"},null,null,null,"Reference 2",null,null,"Reference 2",null,null,"Reference 2",null,null,"Reference 2",null,null,"Reference 2",null,null,"Reference 2",null,null,"Reference 2",null,null,"Reference 2",null,null,"Reference 2",null,null,"Reference 2",null,null,"Reference 2",null,null,"Reference 2",null,null,"Reference 2",null,null,"Reference 2",null,null,"Reference 2",null,null,"Reference 2",null,null,"Reference 2",null,null,"Reference 2",null,null,"Reference 2",null,null,"Reference 2",null,null,"Reference 2",null,null,"Reference 2"]
[{"$f":"'Inputs (Aug)'!A5","v":"Fixed Income 3"},null,null,null,"Reference 3",null,null,"Reference 3",null,null,"Reference 3",null,null,"Reference 3",null,null,"Reference 3",null,null,"Reference 3",null,null,"Reference 3",null,null,"Reference 3",null,null,"Reference 3",null,null,"Reference 3",null,null,"Reference 3",null,null,"Reference 3",null,null,"Reference 3",null,null,"Reference 3",null,null,"Reference 3",null,null,"Reference 3",null,null,"Reference 3",null,null,"Reference 3",null,null,"Reference 3",null,null,"Reference 3",null,null,"Reference 3",null,null,"Reference 3"]
[null,{"$f":"SUM(B3:B5)","v":0},{"$f":"SUM(C3:C5)","v":0},null,"Reference 4",null,null,"Reference 4",null,null,"Reference 4",null,null,"Reference 4",null,null,"Reference 4",null,null,"Reference 4",null,null,"Reference 4",null,null,"Reference 4",null,null,"Reference 4",null,null,"Reference 4",null,null,"Reference 4",null,null,"Reference 4",null,null,"Reference 4",null,null,"Reference 4",null,null,"Reference 4",null,null,"Reference 4",null,null,"Reference 4",null,null,"Reference 4",null,null,"Reference 4",null,null,"Reference 4",null,null,"Reference 4",null,null,"Reference 4"]
[null,null,null,null,"Reference 5",null,null,"Reference 5",null,null,"Reference 5",null,null,"Reference 5",null,null,"Reference 5",null,null,"Reference 5",null,null,"Reference 5",null,null,"Reference 5",null,null,"Reference 5",null,null,"Reference 5",null,null,"Reference 5",null,null,"Reference 5",null,null,"Reference 5",null,null,"Reference 5",null,null,"Reference 5",null,null,"Reference 5",null,null,"Reference 5",null,null,"Reference 5",null,null,"Reference 5",null,null,"Reference 5",null,null,"Reference 5",null,null,"Reference 5"]
[{"$f":"'Inputs (Aug)'!A8","v":"Rent/Mortgage"},null,null,null,"Reference 6",null,null,"Reference 6",null,null,"Reference 6",null,null,"Reference 6",null,null,"Reference 6",null,null,"Reference 6",null,null,"Reference 6",null,null,"Reference 6",null,null,"Reference 6",null,null,"Reference 6",null,null,"Reference 6",null,null,"Reference 6",null,null,"Reference 6",null,null,"Reference 6",null,null,"Reference 6",null,null,"Reference 6",null,null,"Reference 6",null,null,"Reference 6",null,null,"Reference 6",null,null,"Reference 6",null,null,"Reference 6",null,null,"Reference 6"]
[{"$f":"'Inputs (Aug)'!A9","v":"Standing Order 1"},null,null,null,"Reference 7",null,null,"Reference 7",null,null,"Reference 7",null,null,"Reference 7",null,null,"Reference 7",null,null,"Reference 7",null,null,"Reference 7",null,null,"Reference 7",null,null,"Reference 7",null,null,"Reference 7",null,null,"Reference 7",null,null,"Reference 7",null,null,"Reference 7",null,null,"Reference 7",null,null,"Reference 7",null,null,"Reference 7",null,null,"Reference 7",null,null,"Reference 7",null,null,"Reference 7",null,null,"Reference 7",null,null,"Reference 7",null,null,"Reference 7"]
[{"$f":"'Inputs (Aug)'!A10","v":"Standing Order 2"},null,null,null,"Reference 8",null,null,"Reference 8",null,null,"Reference 8",null,null,"Reference 8",null,null,"Reference 8",null,null,"Reference 8",null,null,"Reference 8",null,null,"Reference 8",null,null,"Reference 8",null,null,"Reference 8",null,null,"Reference 8",null,null,"Reference 8",null,null,"Reference 8",null,null,"Reference 8",null,null,"Reference 8",null,null,"Reference 8",null,null,"Reference 8",null,null,"Reference 8",null,null,"Reference 8",null,null,"Reference 8",null,null,"Reference 8",null,null,"Reference 8"]
[{"$f":"'Inputs (Aug)'!A11","v":"Standing Order 3"},null,null,null,"Reference 9",null,null,"Reference 9",null,null,"Reference 9",null,null,"Reference 9",null,null,"Reference 9",null,null,"Reference 9",null,null,"Reference 9",null,null,"Reference 9",null,null,"Reference 9",null,null,"Reference 9",null,null,"Reference 9",null,null,"Reference 9",null,null,"Reference 9",null,null,"Reference 9",null,null,"Reference 9",null,null,"Reference 9",null,null,"Reference 9",null,null,"Reference 9",null,null,"Reference 9",null,null,"Reference 9",null,null,"Reference 9",null,null,"Reference 9"]
[{"$f":"'Inputs (Aug)'!A12","v":"Fixed Expenditure A"},null,null,null,"Reference 10",null,null,"Reference 10",null,null,"Reference 10",null,null,"Reference 10",null,null,"Reference 10",null,null,"Reference 10",null,null,"Reference 10",null,null,"Reference 10",null,null,"Reference 10",null,null,"Reference 10",null,null,"Reference 10",null,null,"Reference 10",null,null,"Reference 10",null,null,"Reference 10",null,null,"Reference 10",null,null,"Reference 10",null,null,"Reference 10",null,null,"Reference 10",null,null,"Reference 10",null,null,"Reference 10",null,null,"Reference 10",null,null,"Reference 10"]
[{"$f":"'Inputs (Aug)'!A13","v":"Fixed Expenditure B"},null,null,null,"Reference 11",null,null,"Reference 11",null,null,"Reference 11",null,null,"Reference 11",null,null,"Reference 11",null,null,"Reference 11",null,null,"Reference 11",null,null,"Reference 11",null,null,"Reference 11",null,null,"Reference 11",null,null,"Reference 11",null,null,"Reference 11",null,null,"Reference 11",null,null,"Reference 11",null,null,"Reference 11",null,null,"Reference 11",null,null,"Reference 11",null,null,"Reference 11",null,null,"Reference 11",null,null,"Reference 11",null,null,"Reference 11",null,null,"Reference 11"]
[{"$f":"'Inputs (Aug)'!A14","v":"Fixed Expenditure C"},null,null,null,"Reference 12",null,null,"Reference 12",null,null,"Reference 12",null,null,"Reference 12",null,null,"Reference 12",null,null,"Reference 12",null,null,"Reference 12",null,null,"Reference 12",null,null,"Reference 12",null,null,"Reference 12",null,null,"Reference 12",null,null,"Reference 12",null,null,"Reference 12",null,null,"Reference 12",null,null,"Reference 12",null,null,"Reference 12",null,null,"Reference 12",null,null,"Reference 12",null,null,"Reference 12",null,null,"Reference 12",null,null,"Reference 12",null,null,"Reference 12"]
[{"$f":"'Inputs (Aug)'!A15","v":"Fixed Expenditure D"},null,null,null,"Reference 13",null,null,"Reference 13",null,null,"Reference 13",null,null,"Reference 13",null,null,"Reference 13",null,null,"Reference 13",null,null,"Reference 13",null,null,"Reference 13",null,null,"Reference 13",null,null,"Reference 13",null,null,"Reference 13",null,null,"Reference 13",null,null,"Reference 13",null,null,"Reference 13",null,null,"Reference 13",null,null,"Reference 13",null,null,"Reference 13",null,null,"Reference 13",null,null,"Reference 13",null,null,"Reference 13",null,null,"Reference 13",null,null,"Reference 13"]
[null,null,null,null,"Reference 14",null,null,"Reference 14",null,null,"Reference 14",null,null,"Reference 14",null,null,"Reference 14",null,null,"Reference 14",null,null,"Reference 14",null,null,"Reference 14",null,null,"Reference 14",null,null,"Reference 14",null,null,"Reference 14",null,null,"Reference 14",null,null,"Reference 14",null,null,"Reference 14",null,null,"Reference 14",null,null,"Reference 14",null,null,"Reference 14",null,null,"Reference 14",null,null,"Reference 14",null,null,"Reference 14",null,null,"Reference 14",null,null,"Reference 14"]
["Total",{"$f":"SUM(B8:B16)","v":0},{"$f":"SUM(C3:C16)","v":0},null,"Total",{"$f":"SUM(F3:F16)","v":0},null,"Total",{"$f":"SUM(I3:I16)","v":0},null,"Total",{"$f":"SUM(L3:L16)","v":0},null,"Total",{"$f":"SUM(O3:O16)","v":0},null,"Total",{"$f":"SUM(R3:R16)","v":0},null,"Total",{"$f":"SUM(U3:U16)","v":0},null,"Total",{"$f":"SUM(X3:X16)","v":0},null,"Total",{"$f":"SUM(AA3:AA16)","v":0},null,"Total",{"$f":"SUM(AD3:AD16)","v":0},null,"Total",{"$f":"SUM(AG3:AG16)","v":0},null,"Total",{"$f":"SUM(AJ3:AJ16)","v":0},null,"Total",{"$f":"SUM(AM3:AM16)","v":0},null,"Total",{"$f":"SUM(AP3:AP16)","v":0},null,"Total",{"$f":"SUM(AS3:AS16)","v":0},null,"Total",{"$f":"SUM(AV3:AV16)","v":0},null,"Total",{"$f":"SUM(AY3:AY16)","v":0},null,"Total",{"$f":"SUM(BB3:BB16)","v":0},null,"Total",{"$f":"SUM(BE3:BE16)","v":0},null,"Total",{"$f":"SUM(BH3:BH16)","v":0},null,"Total",{"$f":"SUM(BK3:BK16)","v":0},null,"Total",{"$f":"SUM(BN3:BN16)","v":0},null,"Total",{"$f":"SUM(BQ3:BQ16)","v":0}]
[]
[null,null,null,null,{"$f":"'Inputs (Aug)'!E19","v":"Projection"},{"$f":"'Inputs (Aug)'!F19","v":0},null,{"$f":"'Inputs (Aug)'!H19","v":"Projection"},{"$f":"'Inputs (Aug)'!I19","v":0},null,{"$f":"'Inputs (Aug)'!K19","v":"Projection"},{"$f":"'Inputs (Aug)'!L19","v":0},null,{"$f":"'Inputs (Aug)'!N19","v":"Projection"},{"$f":"'Inputs (Aug)'!O19","v":0},null,{"$f":"'Inputs (Aug)'!Q19","v":"Projection"},{"$f":"'Inputs (Aug)'!R19","v":0},null,{"$f":"'Inputs (Aug)'!T19","v":"Projection"},{"$f":"'Inputs (Aug)'!U19","v":0},null,{"$f":"'Inputs (Aug)'!W19","v":"Projection"},{"$f":"'Inputs (Aug)'!X19","v":0},null,{"$f":"'Inputs (Aug)'!Z19","v":"Projection"},{"$f":"'Inputs (Aug)'!AA19","v":0},null,{"$f":"'Inputs (Aug)'!AC19","v":"Projection"},{"$f":"'Inputs (Aug)'!AD19","v":0},null,{"$f":"'Inputs (Aug)'!AF19","v":"Projection"},{"$f":"'Inputs (Aug)'!AG19","v":0},null,{"$f":"'Inputs (Aug)'!AI19","v":"Projection"},{"$f":"'Inputs (Aug)'!AJ19","v":0},null,{"$f":"'Inputs (Aug)'!AL19","v":"Projection"},{"$f":"'Inputs (Aug)'!AM19","v":0},null,{"$f":"'Inputs (Aug)'!AO19","v":"Projection"},{"$f":"'Inputs (Aug)'!AP19","v":0},null,{"$f":"'Inputs (Aug)'!AR19","v":"Projection"},{"$f":"'Inputs (Aug)'!AS19","v":0},null,{"$f":"'Inputs (Aug)'!AU19","v":"Projection"},{"$f":"'Inputs (Aug)'!AV19","v":0},null,{"$f":"'Inputs (Aug)'!AX19","v":"Projection"},{"$f":"'Inputs (Aug)'!AY19","v":0},null,{"$f":"'Inputs (Aug)'!BA19","v":"Projection"},{"$f":"'Inputs (Aug)'!BB19","v":0},null,{"$f":"'Inputs (Aug)'!BD19","v":"Projection"},{"$f":"'Inputs (Aug)'!BE19","v":0},null,{"$f":"'Inputs (Aug)'!BG19","v":"Projection"},{"$f":"'Inputs (Aug)'!BH19","v":0},null,{"$f":"'Inputs (Aug)'!BJ19","v":"Projection"},{"$f":"'Inputs (Aug)'!BK19","v":0},null,{"$f":"'Inputs (Aug)'!BM19","v":"Projection"},{"$f":"'Inputs (Aug)'!BN19","v":0},null,{"$f":"'Inputs (Aug)'!BP19","v":"Projection"},{"$f":"'Inputs (Aug)'!BQ19","v":0}]

{"sheet":"Inputs (Oct)","index":10,"n_rows":19,"n_cols":69,"rows_kept":19,"cut":false,"hidden":true,"merged":[]}
["Fixed Income & Expenditure","Projection","Amount",null,{"$f":"'Inputs (Sep)'!E1","v":"Variable Income"},{"$f":"'Inputs (Sep)'!F1","v":"Amount"},{"$f":"'Inputs (Sep)'!G1","v":0},{"$f":"'Inputs (Sep)'!H1","v":"Variable Expenditure 1"},{"$f":"'Inputs (Sep)'!I1","v":"Amount"},{"$f":"'Inputs (Sep)'!J1","v":0},{"$f":"'Inputs (Sep)'!K1","v":"Variable Expenditure 2"},{"$f":"'Inputs (Sep)'!L1","v":"Amount"},{"$f":"'Inputs (Sep)'!M1","v":0},{"$f":"'Inputs (Sep)'!N1","v":"Variable Expenditure 3"},{"$f":"'Inputs (Sep)'!O1","v":"Amount"},{"$f":"'Inputs (Sep)'!P1","v":0},{"$f":"'Inputs (Sep)'!Q1","v":"Variable Expenditure 4"},{"$f":"'Inputs (Sep)'!R1","v":"Amount"},{"$f":"'Inputs (Sep)'!S1","v":0},{"$f":"'Inputs (Sep)'!T1","v":"Variable Expenditure 5"},{"$f":"'Inputs (Sep)'!U1","v":"Amount"},{"$f":"'Inputs (Sep)'!V1","v":0},{"$f":"'Inputs (Sep)'!W1","v":"Variable Expenditure 6"},{"$f":"'Inputs (Sep)'!X1","v":"Amount"},{"$f":"'Inputs (Sep)'!Y1","v":0},{"$f":"'Inputs (Sep)'!Z1","v":"Variable Expenditure 7"},{"$f":"'Inputs (Sep)'!AA1","v":"Amount"},{"$f":"'Inputs (Sep)'!AB1","v":0},{"$f":"'Inputs (Sep)'!AC1","v":"Variable Expenditure 8"},{"$f":"'Inputs (Sep)'!AD1","v":"Amount"},{"$f":"'Inputs (Sep)'!AE1","v":0},{"$f":"'Inputs (Sep)'!AF1","v":"Variable Expenditure 9"},{"$f":"'Inputs (Sep)'!AG1","v":"Amount"},{"$f":"'Inputs (Sep)'!AH1","v":0},{"$f":"'Inputs (Sep)'!AI1","v":"Discretionary Spend A"},{"$f":"'Inputs (Sep)'!AJ1","v":"Amount"},{"$f":"'Inputs (Sep)'!AK1","v":0},{"$f":"'Inputs (Sep)'!AL1","v":"Discretionary Spend B"},{"$f":"'Inputs (Sep)'!AM1","v":"Amount"},{"$f":"'Inputs (Sep)'!AN1","v":0},{"$f":"'Inputs (Sep)'!AO1","v":"Discretionary Spend C"},{"$f":"'Inputs (Sep)'!AP1","v":"Amount"},{"$f":"'Inputs (Sep)'!AQ1","v":0},{"$f":"'Inputs (Sep)'!AR1","v":"Discretionary Spend D"},{"$f":"'Inputs (Sep)'!AS1","v":"Amount"},{"$f":"'Inputs (Sep)'!AT1","v":0},{"$f":"'Inputs (Sep)'!AU1","v":"Discretionary Spend E"},{"$f":"'Inputs (Sep)'!AV1","v":"Amount"},{"$f":"'Inputs (Sep)'!AW1","v":0},{"$f":"'Inputs (Sep)'!AX1","v":"Discretionary Spend F"},{"$f":"'Inputs (Sep)'!AY1","v":"Amount"},{"$f":"'Inputs (Sep)'!AZ1","v":0},{"$f":"'Inputs (Sep)'!BA1","v":"Discretionary Spend G"},{"$f":"'Inputs (Sep)'!BB1","v":"Amount"},{"$f":"'Inputs (Sep)'!BC1","v":0},{"$f":"'Inputs (Sep)'!BD1","v":"Discretionary Spend H"},{"$f":"'Inputs (Sep)'!BE1","v":"Amount"},{"$f":"'Inputs (Sep)'!BF1","v":0},{"$f":"'Inputs (Sep)'!BG1","v":"Discretionary Spend I"},{"$f":"'Inputs (Sep)'!BH1","v":"Amount"},{"$f":"'Inputs (Sep)'!BI1","v":0},{"$f":"'Inputs (Sep)'!BJ1","v":"Discretionary Spend J"},{"$f":"'Inputs (Sep)'!BK1","v":"Amount"},{"$f":"'Inputs (Sep)'!BL1","v":0},{"$f":"'Inputs (Sep)'!BM1","v":"Discretionary Spend K"},{"$f":"'Inputs (Sep)'!BN1","v":"Amount"},{"$f":"'Inputs (Sep)'!BO1","v":0},{"$f":"'Inputs (Sep)'!BP1","v":"Discretionary Spend L"},{"$f":"'Inputs (Sep)'!BQ1","v":"Amount"}]
[]
[{"$f":"'Inputs (Sep)'!A3","v":"Fixed Income 1"},null,null,null,"Reference 1",null,null,"Reference 1",null,null,"Reference 1",null,null,"Reference 1",null,null,"Reference 1",null,null,"Reference 1",null,null,"Reference 1",null,null,"Reference 1",null,null,"Reference 1",null,null,"Reference 1",null,null,"Reference 1",null,null,"Reference 1",null,null,"Reference 1",null,null,"Reference 1",null,null,"Reference 1",null,null,"Reference 1",null,null,"Reference 1",null,null,"Reference 1",null,null,"Reference 1",null,null,"Reference 1",null,null,"Reference 1",null,null,"Reference 1"]
[{"$f":"'Inputs (Sep)'!A4","v":"Fixed Income 2"},null,null,null,"Reference 2",null,null,"Reference 2",null,null,"Reference 2",null,null,"Reference 2",null,null,"Reference 2",null,null,"Reference 2",null,null,"Reference 2",null,null,"Reference 2",null,null,"Reference 2",null,null,"Reference 2",null,null,"Reference 2",null,null,"Reference 2",null,null,"Reference 2",null,null,"Reference 2",null,null,"Reference 2",null,null,"Reference 2",null,null,"Reference 2",null,null,"Reference 2",null,null,"Reference 2",null,null,"Reference 2",null,null,"Reference 2",null,null,"Reference 2"]
[{"$f":"'Inputs (Sep)'!A5","v":"Fixed Income 3"},null,null,null,"Reference 3",null,null,"Reference 3",null,null,"Reference 3",null,null,"Reference 3",null,null,"Reference 3",null,null,"Reference 3",null,null,"Reference 3",null,null,"Reference 3",null,null,"Reference 3",null,null,"Reference 3",null,null,"Reference 3",null,null,"Reference 3",null,null,"Reference 3",null,null,"Reference 3",null,null,"Reference 3",null,null,"Reference 3",null,null,"Reference 3",null,null,"Reference 3",null,null,"Reference 3",null,null,"Reference 3",null,null,"Reference 3",null,null,"Reference 3"]
[null,{"$f":"SUM(B3:B5)","v":0},{"$f":"SUM(C3:C5)","v":0},null,"Reference 4",null,null,"Reference 4",null,null,"Reference 4",null,null,"Reference 4",null,null,"Reference 4",null,null,"Reference 4",null,null,"Reference 4",null,null,"Reference 4",null,null,"Reference 4",null,null,"Reference 4",null,null,"Reference 4",null,null,"Reference 4",null,null,"Reference 4",null,null,"Reference 4",null,null,"Reference 4",null,null,"Reference 4",null,null,"Reference 4",null,null,"Reference 4",null,null,"Reference 4",null,null,"Reference 4",null,null,"Reference 4",null,null,"Reference 4"]
[null,null,null,null,"Reference 5",null,null,"Reference 5",null,null,"Reference 5",null,null,"Reference 5",null,null,"Reference 5",null,null,"Reference 5",null,null,"Reference 5",null,null,"Reference 5",null,null,"Reference 5",null,null,"Reference 5",null,null,"Reference 5",null,null,"Reference 5",null,null,"Reference 5",null,null,"Reference 5",null,null,"Reference 5",null,null,"Reference 5",null,null,"Reference 5",null,null,"Reference 5",null,null,"Reference 5",null,null,"Reference 5",null,null,"Reference 5",null,null,"Reference 5"]
[{"$f":"'Inputs (Sep)'!A8","v":"Rent/Mortgage"},null,null,null,"Reference 6",null,null,"Reference 6",null,null,"Reference 6",null,null,"Reference 6",null,null,"Reference 6",null,null,"Reference 6",null,null,"Reference 6",null,null,"Reference 6",null,null,"Reference 6",null,null,"Reference 6",null,null,"Reference 6",null,null,"Reference 6",null,null,"Reference 6",null,null,"Reference 6",null,null,"Reference 6",null,null,"Reference 6",null,null,"Reference 6",null,null,"Reference 6",null,null,"Reference 6",null,null,"Reference 6",null,null,"Reference 6",null,null,"Reference 6"]
[{"$f":"'Inputs (Sep)'!A9","v":"Standing Order 1"},null,null,null,"Reference 7",null,null,"Reference 7",null,null,"Reference 7",null,null,"Reference 7",null,null,"Reference 7",null,null,"Reference 7",null,null,"Reference 7",null,null,"Reference 7",null,null,"Reference 7",null,null,"Reference 7",null,null,"Reference 7",null,null,"Reference 7",null,null,"Reference 7",null,null,"Reference 7",null,null,"Reference 7",null,null,"Reference 7",null,null,"Reference 7",null,null,"Reference 7",null,null,"Reference 7",null,null,"Reference 7",null,null,"Reference 7",null,null,"Reference 7"]
[{"$f":"'Inputs (Sep)'!A10","v":"Standing Order 2"},null,null,null,"Reference 8",null,null,"Reference 8",null,null,"Reference 8",null,null,"Reference 8",null,null,"Reference 8",null,null,"Reference 8",null,null,"Reference 8",null,null,"Reference 8",null,null,"Reference 8",null,null,"Reference 8",null,null,"Reference 8",null,null,"Reference 8",null,null,"Reference 8",null,null,"Reference 8",null,null,"Reference 8",null,null,"Reference 8",null,null,"Reference 8",null,null,"Reference 8",null,null,"Reference 8",null,null,"Reference 8",null,null,"Reference 8",null,null,"Reference 8"]
[{"$f":"'Inputs (Sep)'!A11","v":"Standing Order 3"},null,null,null,"Reference 9",null,null,"Reference 9",null,null,"Reference 9",null,null,"Reference 9",null,null,"Reference 9",null,null,"Reference 9",null,null,"Reference 9",null,null,"Reference 9",null,null,"Reference 9",null,null,"Reference 9",null,null,"Reference 9",null,null,"Reference 9",null,null,"Reference 9",null,null,"Reference 9",null,null,"Reference 9",null,null,"Reference 9",null,null,"Reference 9",null,null,"Reference 9",null,null,"Reference 9",null,null,"Reference 9",null,null,"Reference 9",null,null,"Reference 9"]
[{"$f":"'Inputs (Sep)'!A12","v":"Fixed Expenditure A"},null,null,null,"Reference 10",null,null,"Reference 10",null,null,"Reference 10",null,null,"Reference 10",null,null,"Reference 10",null,null,"Reference 10",null,null,"Reference 10",null,null,"Reference 10",null,null,"Reference 10",null,null,"Reference 10",null,null,"Reference 10",null,null,"Reference 10",null,null,"Reference 10",null,null,"Reference 10",null,null,"Reference 10",null,null,"Reference 10",null,null,"Reference 10",null,null,"Reference 10",null,null,"Reference 10",null,null,"Reference 10",null,null,"Reference 10",null,null,"Reference 10"]
[{"$f":"'Inputs (Sep)'!A13","v":"Fixed Expenditure B"},null,null,null,"Reference 11",null,null,"Reference 11",null,null,"Reference 11",null,null,"Reference 11",null,null,"Reference 11",null,null,"Reference 11",null,null,"Reference 11",null,null,"Reference 11",null,null,"Reference 11",null,null,"Reference 11",null,null,"Reference 11",null,null,"Reference 11",null,null,"Reference 11",null,null,"Reference 11",null,null,"Reference 11",null,null,"Reference 11",null,null,"Reference 11",null,null,"Reference 11",null,null,"Reference 11",null,null,"Reference 11",null,null,"Reference 11",null,null,"Reference 11"]
[{"$f":"'Inputs (Sep)'!A14","v":"Fixed Expenditure C"},null,null,null,"Reference 12",null,null,"Reference 12",null,null,"Reference 12",null,null,"Reference 12",null,null,"Reference 12",null,null,"Reference 12",null,null,"Reference 12",null,null,"Reference 12",null,null,"Reference 12",null,null,"Reference 12",null,null,"Reference 12",null,null,"Reference 12",null,null,"Reference 12",null,null,"Reference 12",null,null,"Reference 12",null,null,"Reference 12",null,null,"Reference 12",null,null,"Reference 12",null,null,"Reference 12",null,null,"Reference 12",null,null,"Reference 12",null,null,"Reference 12"]
[{"$f":"'Inputs (Sep)'!A15","v":"Fixed Expenditure D"},null,null,null,"Reference 13",null,null,"Reference 13",null,null,"Reference 13",null,null,"Reference 13",null,null,"Reference 13",null,null,"Reference 13",null,null,"Reference 13",null,null,"Reference 13",null,null,"Reference 13",null,null,"Reference 13",null,null,"Reference 13",null,null,"Reference 13",null,null,"Reference 13",null,null,"Reference 13",null,null,"Reference 13",null,null,"Reference 13",null,null,"Reference 13",null,null,"Reference 13",null,null,"Reference 13",null,null,"Reference 13",null,null,"Reference 13",null,null,"Reference 13"]
[null,null,null,null,"Reference 14",null,null,"Reference 14",null,null,"Reference 14",null,null,"Reference 14",null,null,"Reference 14",null,null,"Reference 14",null,null,"Reference 14",null,null,"Reference 14",null,null,"Reference 14",null,null,"Reference 14",null,null,"Reference 14",null,null,"Reference 14",null,null,"Reference 14",null,null,"Reference 14",null,null,"Reference 14",null,null,"Reference 14",null,null,"Reference 14",null,null,"Reference 14",null,null,"Reference 14",null,null,"Reference 14",null,null,"Reference 14",null,null,"Reference 14"]
["Total",{"$f":"SUM(B8:B16)","v":0},{"$f":"SUM(C3:C16)","v":0},null,"Total",{"$f":"SUM(F3:F16)","v":0},null,"Total",{"$f":"SUM(I3:I16)","v":0},null,"Total",{"$f":"SUM(L3:L16)","v":0},null,"Total",{"$f":"SUM(O3:O16)","v":0},null,"Total",{"$f":"SUM(R3:R16)","v":0},null,"Total",{"$f":"SUM(U3:U16)","v":0},null,"Total",{"$f":"SUM(X3:X16)","v":0},null,"Total",{"$f":"SUM(AA3:AA16)","v":0},null,"Total",{"$f":"SUM(AD3:AD16)","v":0},null,"Total",{"$f":"SUM(AG3:AG16)","v":0},null,"Total",{"$f":"SUM(AJ3:AJ16)","v":0},null,"Total",{"$f":"SUM(AM3:AM16)","v":0},null,"Total",{"$f":"SUM(AP3:AP16)","v":0},null,"Total",{"$f":"SUM(AS3:AS16)","v":0},null,"Total",{"$f":"SUM(AV3:AV16)","v":0},null,"Total",{"$f":"SUM(AY3:AY16)","v":0},null,"Total",{"$f":"SUM(BB3:BB16)","v":0},null,"Total",{"$f":"SUM(BE3:BE16)","v":0},null,"Total",{"$f":"SUM(BH3:BH16)","v":0},null,"Total",{"$f":"SUM(BK3:BK16)","v":0},null,"Total",{"$f":"SUM(BN3:BN16)","v":0},null,"Total",{"$f":"SUM(BQ3:BQ16)","v":0}]
[]
[null,null,null,null,{"$f":"'Inputs (Sep)'!E19","v":"Projection"},{"$f":"'Inputs (Sep)'!F19","v":0},null,{"$f":"'Inputs (Sep)'!H19","v":"Projection"},{"$f":"'Inputs (Sep)'!I19","v":0},null,{"$f":"'Inputs (Sep)'!K19","v":"Projection"},{"$f":"'Inputs (Sep)'!L19","v":0},null,{"$f":"'Inputs (Sep)'!N19","v":"Projection"},{"$f":"'Inputs (Sep)'!O19","v":0},null,{"$f":"'Inputs (Sep)'!Q19","v":"Projection"},{"$f":"'Inputs (Sep)'!R19","v":0},null,{"$f":"'Inputs (Sep)'!T19","v":"Projection"},{"$f":"'Inputs (Sep)'!U19","v":0},null,{"$f":"'Inputs (Sep)'!W19","v":"Projection"},{"$f":"'Inputs (Sep)'!X19","v":0},null,{"$f":"'Inputs (Sep)'!Z19","v":"Projection"},{"$f":"'Inputs (Sep)'!AA19","v":0},null,{"$f":"'Inputs (Sep)'!AC19","v":"Projection"},{"$f":"'Inputs (Sep)'!AD19","v":0},null,{"$f":"'Inputs (Sep)'!AF19","v":"Projection"},{"$f":"'Inputs (Sep)'!AG19","v":0},null,{"$f":"'Inputs (Sep)'!AI19","v":"Projection"},{"$f":"'Inputs (Sep)'!AJ19","v":0},null,{"$f":"'Inputs (Sep)'!AL19","v":"Projection"},{"$f":"'Inputs (Sep)'!AM19","v":0},null,{"$f":"'Inputs (Sep)'!AO19","v":"Projection"},{"$f":"'Inputs (Sep)'!AP19","v":0},null,{"$f":"'Inputs (Sep)'!AR19","v":"Projection"},{"$f":"'Inputs (Sep)'!AS19","v":0},null,{"$f":"'Inputs (Sep)'!AU19","v":"Projection"},{"$f":"'Inputs (Sep)'!AV19","v":0},null,{"$f":"'Inputs (Sep)'!AX19","v":"Projection"},{"$f":"'Inputs (Sep)'!AY19","v":0},null,{"$f":"'Inputs (Sep)'!BA19","v":"Projection"},{"$f":"'Inputs (Sep)'!BB19","v":0},null,{"$f":"'Inputs (Sep)'!BD19","v":"Projection"},{"$f":"'Inputs (Sep)'!BE19","v":0},null,{"$f":"'Inputs (Sep)'!BG19","v":"Projection"},{"$f":"'Inputs (Sep)'!BH19","v":0},null,{"$f":"'Inputs (Sep)'!BJ19","v":"Projection"},{"$f":"'Inputs (Sep)'!BK19","v":0},null,{"$f":"'Inputs (Sep)'!BM19","v":"Projection"},{"$f":"'Inputs (Sep)'!BN19","v":0},null,{"$f":"'Inputs (Sep)'!BP19","v":"Projection"},{"$f":"'Inputs (Sep)'!BQ19","v":0}]

{"sheet":"Inputs (Nov)","index":11,"n_rows":19,"n_cols":69,"rows_kept":19,"cut":false,"hidden":true,"merged":[]}
["Fixed Income & Expenditure","Projection","Amount",null,{"$f":"'Inputs (Oct)'!E1","v":"Variable Income"},{"$f":"'Inputs (Oct)'!F1","v":"Amount"},{"$f":"'Inputs (Oct)'!G1","v":0},{"$f":"'Inputs (Oct)'!H1","v":"Variable Expenditure 1"},{"$f":"'Inputs (Oct)'!I1","v":"Amount"},{"$f":"'Inputs (Oct)'!J1","v":0},{"$f":"'Inputs (Oct)'!K1","v":"Variable Expenditure 2"},{"$f":"'Inputs (Oct)'!L1","v":"Amount"},{"$f":"'Inputs (Oct)'!M1","v":0},{"$f":"'Inputs (Oct)'!N1","v":"Variable Expenditure 3"},{"$f":"'Inputs (Oct)'!O1","v":"Amount"},{"$f":"'Inputs (Oct)'!P1","v":0},{"$f":"'Inputs (Oct)'!Q1","v":"Variable Expenditure 4"},{"$f":"'Inputs (Oct)'!R1","v":"Amount"},{"$f":"'Inputs (Oct)'!S1","v":0},{"$f":"'Inputs (Oct)'!T1","v":"Variable Expenditure 5"},{"$f":"'Inputs (Oct)'!U1","v":"Amount"},{"$f":"'Inputs (Oct)'!V1","v":0},{"$f":"'Inputs (Oct)'!W1","v":"Variable Expenditure 6"},{"$f":"'Inputs (Oct)'!X1","v":"Amount"},{"$f":"'Inputs (Oct)'!Y1","v":0},{"$f":"'Inputs (Oct)'!Z1","v":"Variable Expenditure 7"},{"$f":"'Inputs (Oct)'!AA1","v":"Amount"},{"$f":"'Inputs (Oct)'!AB1","v":0},{"$f":"'Inputs (Oct)'!AC1","v":"Variable Expenditure 8"},{"$f":"'Inputs (Oct)'!AD1","v":"Amount"},{"$f":"'Inputs (Oct)'!AE1","v":0},{"$f":"'Inputs (Oct)'!AF1","v":"Variable Expenditure 9"},{"$f":"'Inputs (Oct)'!AG1","v":"Amount"},{"$f":"'Inputs (Oct)'!AH1","v":0},{"$f":"'Inputs (Oct)'!AI1","v":"Discretionary Spend A"},{"$f":"'Inputs (Oct)'!AJ1","v":"Amount"},{"$f":"'Inputs (Oct)'!AK1","v":0},{"$f":"'Inputs (Oct)'!AL1","v":"Discretionary Spend B"},{"$f":"'Inputs (Oct)'!AM1","v":"Amount"},{"$f":"'Inputs (Oct)'!AN1","v":0},{"$f":"'Inputs (Oct)'!AO1","v":"Discretionary Spend C"},{"$f":"'Inputs (Oct)'!AP1","v":"Amount"},{"$f":"'Inputs (Oct)'!AQ1","v":0},{"$f":"'Inputs (Oct)'!AR1","v":"Discretionary Spend D"},{"$f":"'Inputs (Oct)'!AS1","v":"Amount"},{"$f":"'Inputs (Oct)'!AT1","v":0},{"$f":"'Inputs (Oct)'!AU1","v":"Discretionary Spend E"},{"$f":"'Inputs (Oct)'!AV1","v":"Amount"},{"$f":"'Inputs (Oct)'!AW1","v":0},{"$f":"'Inputs (Oct)'!AX1","v":"Discretionary Spend F"},{"$f":"'Inputs (Oct)'!AY1","v":"Amount"},{"$f":"'Inputs (Oct)'!AZ1","v":0},{"$f":"'Inputs (Oct)'!BA1","v":"Discretionary Spend G"},{"$f":"'Inputs (Oct)'!BB1","v":"Amount"},{"$f":"'Inputs (Oct)'!BC1","v":0},{"$f":"'Inputs (Oct)'!BD1","v":"Discretionary Spend H"},{"$f":"'Inputs (Oct)'!BE1","v":"Amount"},{"$f":"'Inputs (Oct)'!BF1","v":0},{"$f":"'Inputs (Oct)'!BG1","v":"Discretionary Spend I"},{"$f":"'Inputs (Oct)'!BH1","v":"Amount"},{"$f":"'Inputs (Oct)'!BI1","v":0},{"$f":"'Inputs (Oct)'!BJ1","v":"Discretionary Spend J"},{"$f":"'Inputs (Oct)'!BK1","v":"Amount"},{"$f":"'Inputs (Oct)'!BL1","v":0},{"$f":"'Inputs (Oct)'!BM1","v":"Discretionary Spend K"},{"$f":"'Inputs (Oct)'!BN1","v":"Amount"},{"$f":"'Inputs (Oct)'!BO1","v":0},{"$f":"'Inputs (Oct)'!BP1","v":"Discretionary Spend L"},{"$f":"'Inputs (Oct)'!BQ1","v":"Amount"}]
[]
[{"$f":"'Inputs (Oct)'!A3","v":"Fixed Income 1"},null,null,null,"Reference 1",null,null,"Reference 1",null,null,"Reference 1",null,null,"Reference 1",null,null,"Reference 1",null,null,"Reference 1",null,null,"Reference 1",null,null,"Reference 1",null,null,"Reference 1",null,null,"Reference 1",null,null,"Reference 1",null,null,"Reference 1",null,null,"Reference 1",null,null,"Reference 1",null,null,"Reference 1",null,null,"Reference 1",null,null,"Reference 1",null,null,"Reference 1",null,null,"Reference 1",null,null,"Reference 1",null,null,"Reference 1",null,null,"Reference 1"]
[{"$f":"'Inputs (Oct)'!A4","v":"Fixed Income 2"},null,null,null,"Reference 2",null,null,"Reference 2",null,null,"Reference 2",null,null,"Reference 2",null,null,"Reference 2",null,null,"Reference 2",null,null,"Reference 2",null,null,"Reference 2",null,null,"Reference 2",null,null,"Reference 2",null,null,"Reference 2",null,null,"Reference 2",null,null,"Reference 2",null,null,"Reference 2",null,null,"Reference 2",null,null,"Reference 2",null,null,"Reference 2",null,null,"Reference 2",null,null,"Reference 2",null,null,"Reference 2",null,null,"Reference 2",null,null,"Reference 2"]
[{"$f":"'Inputs (Oct)'!A5","v":"Fixed Income 3"},null,null,null,"Reference 3",null,null,"Reference 3",null,null,"Reference 3",null,null,"Reference 3",null,null,"Reference 3",null,null,"Reference 3",null,null,"Reference 3",null,null,"Reference 3",null,null,"Reference 3",null,null,"Reference 3",null,null,"Reference 3",null,null,"Reference 3",null,null,"Reference 3",null,null,"Reference 3",null,null,"Reference 3",null,null,"Reference 3",null,null,"Reference 3",null,null,"Reference 3",null,null,"Reference 3",null,null,"Reference 3",null,null,"Reference 3",null,null,"Reference 3"]
[null,{"$f":"SUM(B3:B5)","v":0},{"$f":"SUM(C3:C5)","v":0},null,"Reference 4",null,null,"Reference 4",null,null,"Reference 4",null,null,"Reference 4",null,null,"Reference 4",null,null,"Reference 4",null,null,"Reference 4",null,null,"Reference 4",null,null,"Reference 4",null,null,"Reference 4",null,null,"Reference 4",null,null,"Reference 4",null,null,"Reference 4",null,null,"Reference 4",null,null,"Reference 4",null,null,"Reference 4",null,null,"Reference 4",null,null,"Reference 4",null,null,"Reference 4",null,null,"Reference 4",null,null,"Reference 4",null,null,"Reference 4"]
[null,null,null,null,"Reference 5",null,null,"Reference 5",null,null,"Reference 5",null,null,"Reference 5",null,null,"Reference 5",null,null,"Reference 5",null,null,"Reference 5",null,null,"Reference 5",null,null,"Reference 5",null,null,"Reference 5",null,null,"Reference 5",null,null,"Reference 5",null,null,"Reference 5",null,null,"Reference 5",null,null,"Reference 5",null,null,"Reference 5",null,null,"Reference 5",null,null,"Reference 5",null,null,"Reference 5",null,null,"Reference 5",null,null,"Reference 5",null,null,"Reference 5"]
[{"$f":"'Inputs (Oct)'!A8","v":"Rent/Mortgage"},null,null,null,"Reference 6",null,null,"Reference 6",null,null,"Reference 6",null,null,"Reference 6",null,null,"Reference 6",null,null,"Reference 6",null,null,"Reference 6",null,null,"Reference 6",null,null,"Reference 6",null,null,"Reference 6",null,null,"Reference 6",null,null,"Reference 6",null,null,"Reference 6",null,null,"Reference 6",null,null,"Reference 6",null,null,"Reference 6",null,null,"Reference 6",null,null,"Reference 6",null,null,"Reference 6",null,null,"Reference 6",null,null,"Reference 6",null,null,"Reference 6"]
[{"$f":"'Inputs (Oct)'!A9","v":"Standing Order 1"},null,null,null,"Reference 7",null,null,"Reference 7",null,null,"Reference 7",null,null,"Reference 7",null,null,"Reference 7",null,null,"Reference 7",null,null,"Reference 7",null,null,"Reference 7",null,null,"Reference 7",null,null,"Reference 7",null,null,"Reference 7",null,null,"Reference 7",null,null,"Reference 7",null,null,"Reference 7",null,null,"Reference 7",null,null,"Reference 7",null,null,"Reference 7",null,null,"Reference 7",null,null,"Reference 7",null,null,"Reference 7",null,null,"Reference 7",null,null,"Reference 7"]
[{"$f":"'Inputs (Oct)'!A10","v":"Standing Order 2"},null,null,null,"Reference 8",null,null,"Reference 8",null,null,"Reference 8",null,null,"Reference 8",null,null,"Reference 8",null,null,"Reference 8",null,null,"Reference 8",null,null,"Reference 8",null,null,"Reference 8",null,null,"Reference 8",null,null,"Reference 8",null,null,"Reference 8",null,null,"Reference 8",null,null,"Reference 8",null,null,"Reference 8",null,null,"Reference 8",null,null,"Reference 8",null,null,"Reference 8",null,null,"Reference 8",null,null,"Reference 8",null,null,"Reference 8",null,null,"Reference 8"]
[{"$f":"'Inputs (Oct)'!A11","v":"Standing Order 3"},null,null,null,"Reference 9",null,null,"Reference 9",null,null,"Reference 9",null,null,"Reference 9",null,null,"Reference 9",null,null,"Reference 9",null,null,"Reference 9",null,null,"Reference 9",null,null,"Reference 9",null,null,"Reference 9",null,null,"Reference 9",null,null,"Reference 9",null,null,"Reference 9",null,null,"Reference 9",null,null,"Reference 9",null,null,"Reference 9",null,null,"Reference 9",null,null,"Reference 9",null,null,"Reference 9",null,null,"Reference 9",null,null,"Reference 9",null,null,"Reference 9"]
[{"$f":"'Inputs (Oct)'!A12","v":"Fixed Expenditure A"},null,null,null,"Reference 10",null,null,"Reference 10",null,null,"Reference 10",null,null,"Reference 10",null,null,"Reference 10",null,null,"Reference 10",null,null,"Reference 10",null,null,"Reference 10",null,null,"Reference 10",null,null,"Reference 10",null,null,"Reference 10",null,null,"Reference 10",null,null,"Reference 10",null,null,"Reference 10",null,null,"Reference 10",null,null,"Reference 10",null,null,"Reference 10",null,null,"Reference 10",null,null,"Reference 10",null,null,"Reference 10",null,null,"Reference 10",null,null,"Reference 10"]
[{"$f":"'Inputs (Oct)'!A13","v":"Fixed Expenditure B"},null,null,null,"Reference 11",null,null,"Reference 11",null,null,"Reference 11",null,null,"Reference 11",null,null,"Reference 11",null,null,"Reference 11",null,null,"Reference 11",null,null,"Reference 11",null,null,"Reference 11",null,null,"Reference 11",null,null,"Reference 11",null,null,"Reference 11",null,null,"Reference 11",null,null,"Reference 11",null,null,"Reference 11",null,null,"Reference 11",null,null,"Reference 11",null,null,"Reference 11",null,null,"Reference 11",null,null,"Reference 11",null,null,"Reference 11",null,null,"Reference 11"]
[{"$f":"'Inputs (Oct)'!A14","v":"Fixed Expenditure C"},null,null,null,"Reference 12",null,null,"Reference 12",null,null,"Reference 12",null,null,"Reference 12",null,null,"Reference 12",null,null,"Reference 12",null,null,"Reference 12",null,null,"Reference 12",null,null,"Reference 12",null,null,"Reference 12",null,null,"Reference 12",null,null,"Reference 12",null,null,"Reference 12",null,null,"Reference 12",null,null,"Reference 12",null,null,"Reference 12",null,null,"Reference 12",null,null,"Reference 12",null,null,"Reference 12",null,null,"Reference 12",null,null,"Reference 12",null,null,"Reference 12"]
[{"$f":"'Inputs (Oct)'!A15","v":"Fixed Expenditure D"},null,null,null,"Reference 13",null,null,"Reference 13",null,null,"Reference 13",null,null,"Reference 13",null,null,"Reference 13",null,null,"Reference 13",null,null,"Reference 13",null,null,"Reference 13",null,null,"Reference 13",null,null,"Reference 13",null,null,"Reference 13",null,null,"Reference 13",null,null,"Reference 13",null,null,"Reference 13",null,null,"Reference 13",null,null,"Reference 13",null,null,"Reference 13",null,null,"Reference 13",null,null,"Reference 13",null,null,"Reference 13",null,null,"Reference 13",null,null,"Reference 13"]
[null,null,null,null,"Reference 14",null,null,"Reference 14",null,null,"Reference 14",null,null,"Reference 14",null,null,"Reference 14",null,null,"Reference 14",null,null,"Reference 14",null,null,"Reference 14",null,null,"Reference 14",null,null,"Reference 14",null,null,"Reference 14",null,null,"Reference 14",null,null,"Reference 14",null,null,"Reference 14",null,null,"Reference 14",null,null,"Reference 14",null,null,"Reference 14",null,null,"Reference 14",null,null,"Reference 14",null,null,"Reference 14",null,null,"Reference 14",null,null,"Reference 14"]
["Total",{"$f":"SUM(B8:B16)","v":0},{"$f":"SUM(C3:C16)","v":0},null,"Total",{"$f":"SUM(F3:F16)","v":0},null,"Total",{"$f":"SUM(I3:I16)","v":0},null,"Total",{"$f":"SUM(L3:L16)","v":0},null,"Total",{"$f":"SUM(O3:O16)","v":0},null,"Total",{"$f":"SUM(R3:R16)","v":0},null,"Total",{"$f":"SUM(U3:U16)","v":0},null,"Total",{"$f":"SUM(X3:X16)","v":0},null,"Total",{"$f":"SUM(AA3:AA16)","v":0},null,"Total",{"$f":"SUM(AD3:AD16)","v":0},null,"Total",{"$f":"SUM(AG3:AG16)","v":0},null,"Total",{"$f":"SUM(AJ3:AJ16)","v":0},null,"Total",{"$f":"SUM(AM3:AM16)","v":0},null,"Total",{"$f":"SUM(AP3:AP16)","v":0},null,"Total",{"$f":"SUM(AS3:AS16)","v":0},null,"Total",{"$f":"SUM(AV3:AV16)","v":0},null,"Total",{"$f":"SUM(AY3:AY16)","v":0},null,"Total",{"$f":"SUM(BB3:BB16)","v":0},null,"Total",{"$f":"SUM(BE3:BE16)","v":0},null,"Total",{"$f":"SUM(BH3:BH16)","v":0},null,"Total",{"$f":"SUM(BK3:BK16)","v":0},null,"Total",{"$f":"SUM(BN3:BN16)","v":0},null,"Total",{"$f":"SUM(BQ3:BQ16)","v":0}]
[]
[null,null,null,null,{"$f":"'Inputs (Oct)'!E19","v":"Projection"},{"$f":"'Inputs (Oct)'!F19","v":0},null,{"$f":"'Inputs (Oct)'!H19","v":"Projection"},{"$f":"'Inputs (Oct)'!I19","v":0},null,{"$f":"'Inputs (Oct)'!K19","v":"Projection"},{"$f":"'Inputs (Oct)'!L19","v":0},null,{"$f":"'Inputs (Oct)'!N19","v":"Projection"},{"$f":"'Inputs (Oct)'!O19","v":0},null,{"$f":"'Inputs (Oct)'!Q19","v":"Projection"},{"$f":"'Inputs (Oct)'!R19","v":0},null,{"$f":"'Inputs (Oct)'!T19","v":"Projection"},{"$f":"'Inputs (Oct)'!U19","v":0},null,{"$f":"'Inputs (Oct)'!W19","v":"Projection"},{"$f":"'Inputs (Oct)'!X19","v":0},null,{"$f":"'Inputs (Oct)'!Z19","v":"Projection"},{"$f":"'Inputs (Oct)'!AA19","v":0},null,{"$f":"'Inputs (Oct)'!AC19","v":"Projection"},{"$f":"'Inputs (Oct)'!AD19","v":0},null,{"$f":"'Inputs (Oct)'!AF19","v":"Projection"},{"$f":"'Inputs (Oct)'!AG19","v":0},null,{"$f":"'Inputs (Oct)'!AI19","v":"Projection"},{"$f":"'Inputs (Oct)'!AJ19","v":0},null,{"$f":"'Inputs (Oct)'!AL19","v":"Projection"},{"$f":"'Inputs (Oct)'!AM19","v":0},null,{"$f":"'Inputs (Oct)'!AO19","v":"Projection"},{"$f":"'Inputs (Oct)'!AP19","v":0},null,{"$f":"'Inputs (Oct)'!AR19","v":"Projection"},{"$f":"'Inputs (Oct)'!AS19","v":0},null,{"$f":"'Inputs (Oct)'!AU19","v":"Projection"},{"$f":"'Inputs (Oct)'!AV19","v":0},null,{"$f":"'Inputs (Oct)'!AX19","v":"Projection"},{"$f":"'Inputs (Oct)'!AY19","v":0},null,{"$f":"'Inputs (Oct)'!BA19","v":"Projection"},{"$f":"'Inputs (Oct)'!BB19","v":0},null,{"$f":"'Inputs (Oct)'!BD19","v":"Projection"},{"$f":"'Inputs (Oct)'!BE19","v":0},null,{"$f":"'Inputs (Oct)'!BG19","v":"Projection"},{"$f":"'Inputs (Oct)'!BH19","v":0},null,{"$f":"'Inputs (Oct)'!BJ19","v":"Projection"},{"$f":"'Inputs (Oct)'!BK19","v":0},null,{"$f":"'Inputs (Oct)'!BM19","v":"Projection"},{"$f":"'Inputs (Oct)'!BN19","v":0},null,{"$f":"'Inputs (Oct)'!BP19","v":"Projection"},{"$f":"'Inputs (Oct)'!BQ19","v":0}]

{"sheet":"Inputs (Dec)","index":12,"n_rows":19,"n_cols":69,"rows_kept":19,"cut":false,"hidden":true,"merged":[]}
["Fixed Income & Expenditure","Projection","Amount",null,{"$f":"'Inputs (Nov)'!E1","v":"Variable Income"},{"$f":"'Inputs (Nov)'!F1","v":"Amount"},{"$f":"'Inputs (Nov)'!G1","v":0},{"$f":"'Inputs (Nov)'!H1","v":"Variable Expenditure 1"},{"$f":"'Inputs (Nov)'!I1","v":"Amount"},{"$f":"'Inputs (Nov)'!J1","v":0},{"$f":"'Inputs (Nov)'!K1","v":"Variable Expenditure 2"},{"$f":"'Inputs (Nov)'!L1","v":"Amount"},{"$f":"'Inputs (Nov)'!M1","v":0},{"$f":"'Inputs (Nov)'!N1","v":"Variable Expenditure 3"},{"$f":"'Inputs (Nov)'!O1","v":"Amount"},{"$f":"'Inputs (Nov)'!P1","v":0},{"$f":"'Inputs (Nov)'!Q1","v":"Variable Expenditure 4"},{"$f":"'Inputs (Nov)'!R1","v":"Amount"},{"$f":"'Inputs (Nov)'!S1","v":0},{"$f":"'Inputs (Nov)'!T1","v":"Variable Expenditure 5"},{"$f":"'Inputs (Nov)'!U1","v":"Amount"},{"$f":"'Inputs (Nov)'!V1","v":0},{"$f":"'Inputs (Nov)'!W1","v":"Variable Expenditure 6"},{"$f":"'Inputs (Nov)'!X1","v":"Amount"},{"$f":"'Inputs (Nov)'!Y1","v":0},{"$f":"'Inputs (Nov)'!Z1","v":"Variable Expenditure 7"},{"$f":"'Inputs (Nov)'!AA1","v":"Amount"},{"$f":"'Inputs (Nov)'!AB1","v":0},{"$f":"'Inputs (Nov)'!AC1","v":"Variable Expenditure 8"},{"$f":"'Inputs (Nov)'!AD1","v":"Amount"},{"$f":"'Inputs (Nov)'!AE1","v":0},{"$f":"'Inputs (Nov)'!AF1","v":"Variable Expenditure 9"},{"$f":"'Inputs (Nov)'!AG1","v":"Amount"},{"$f":"'Inputs (Nov)'!AH1","v":0},{"$f":"'Inputs (Nov)'!AI1","v":"Discretionary Spend A"},{"$f":"'Inputs (Nov)'!AJ1","v":"Amount"},{"$f":"'Inputs (Nov)'!AK1","v":0},{"$f":"'Inputs (Nov)'!AL1","v":"Discretionary Spend B"},{"$f":"'Inputs (Nov)'!AM1","v":"Amount"},{"$f":"'Inputs (Nov)'!AN1","v":0},{"$f":"'Inputs (Nov)'!AO1","v":"Discretionary Spend C"},{"$f":"'Inputs (Nov)'!AP1","v":"Amount"},{"$f":"'Inputs (Nov)'!AQ1","v":0},{"$f":"'Inputs (Nov)'!AR1","v":"Discretionary Spend D"},{"$f":"'Inputs (Nov)'!AS1","v":"Amount"},{"$f":"'Inputs (Nov)'!AT1","v":0},{"$f":"'Inputs (Nov)'!AU1","v":"Discretionary Spend E"},{"$f":"'Inputs (Nov)'!AV1","v":"Amount"},{"$f":"'Inputs (Nov)'!AW1","v":0},{"$f":"'Inputs (Nov)'!AX1","v":"Discretionary Spend F"},{"$f":"'Inputs (Nov)'!AY1","v":"Amount"},{"$f":"'Inputs (Nov)'!AZ1","v":0},{"$f":"'Inputs (Nov)'!BA1","v":"Discretionary Spend G"},{"$f":"'Inputs (Nov)'!BB1","v":"Amount"},{"$f":"'Inputs (Nov)'!BC1","v":0},{"$f":"'Inputs (Nov)'!BD1","v":"Discretionary Spend H"},{"$f":"'Inputs (Nov)'!BE1","v":"Amount"},{"$f":"'Inputs (Nov)'!BF1","v":0},{"$f":"'Inputs (Nov)'!BG1","v":"Discretionary Spend I"},{"$f":"'Inputs (Nov)'!BH1","v":"Amount"},{"$f":"'Inputs (Nov)'!BI1","v":0},{"$f":"'Inputs (Nov)'!BJ1","v":"Discretionary Spend J"},{"$f":"'Inputs (Nov)'!BK1","v":"Amount"},{"$f":"'Inputs (Nov)'!BL1","v":0},{"$f":"'Inputs (Nov)'!BM1","v":"Discretionary Spend K"},{"$f":"'Inputs (Nov)'!BN1","v":"Amount"},{"$f":"'Inputs (Nov)'!BO1","v":0},{"$f":"'Inputs (Nov)'!BP1","v":"Discretionary Spend L"},{"$f":"'Inputs (Nov)'!BQ1","v":"Amount"}]
[]
[{"$f":"'Inputs (Nov)'!A3","v":"Fixed Income 1"},null,null,null,"Reference 1",null,null,"Reference 1",null,null,"Reference 1",null,null,"Reference 1",null,null,"Reference 1",null,null,"Reference 1",null,null,"Reference 1",null,null,"Reference 1",null,null,"Reference 1",null,null,"Reference 1",null,null,"Reference 1",null,null,"Reference 1",null,null,"Reference 1",null,null,"Reference 1",null,null,"Reference 1",null,null,"Reference 1",null,null,"Reference 1",null,null,"Reference 1",null,null,"Reference 1",null,null,"Reference 1",null,null,"Reference 1",null,null,"Reference 1"]
[{"$f":"'Inputs (Nov)'!A4","v":"Fixed Income 2"},null,null,null,"Reference 2",null,null,"Reference 2",null,null,"Reference 2",null,null,"Reference 2",null,null,"Reference 2",null,null,"Reference 2",null,null,"Reference 2",null,null,"Reference 2",null,null,"Reference 2",null,null,"Reference 2",null,null,"Reference 2",null,null,"Reference 2",null,null,"Reference 2",null,null,"Reference 2",null,null,"Reference 2",null,null,"Reference 2",null,null,"Reference 2",null,null,"Reference 2",null,null,"Reference 2",null,null,"Reference 2",null,null,"Reference 2",null,null,"Reference 2"]
[{"$f":"'Inputs (Nov)'!A5","v":"Fixed Income 3"},null,null,null,"Reference 3",null,null,"Reference 3",null,null,"Reference 3",null,null,"Reference 3",null,null,"Reference 3",null,null,"Reference 3",null,null,"Reference 3",null,null,"Reference 3",null,null,"Reference 3",null,null,"Reference 3",null,null,"Reference 3",null,null,"Reference 3",null,null,"Reference 3",null,null,"Reference 3",null,null,"Reference 3",null,null,"Reference 3",null,null,"Reference 3",null,null,"Reference 3",null,null,"Reference 3",null,null,"Reference 3",null,null,"Reference 3",null,null,"Reference 3"]
[null,{"$f":"SUM(B3:B5)","v":0},{"$f":"SUM(C3:C5)","v":0},null,"Reference 4",null,null,"Reference 4",null,null,"Reference 4",null,null,"Reference 4",null,null,"Reference 4",null,null,"Reference 4",null,null,"Reference 4",null,null,"Reference 4",null,null,"Reference 4",null,null,"Reference 4",null,null,"Reference 4",null,null,"Reference 4",null,null,"Reference 4",null,null,"Reference 4",null,null,"Reference 4",null,null,"Reference 4",null,null,"Reference 4",null,null,"Reference 4",null,null,"Reference 4",null,null,"Reference 4",null,null,"Reference 4",null,null,"Reference 4"]
[null,null,null,null,"Reference 5",null,null,"Reference 5",null,null,"Reference 5",null,null,"Reference 5",null,null,"Reference 5",null,null,"Reference 5",null,null,"Reference 5",null,null,"Reference 5",null,null,"Reference 5",null,null,"Reference 5",null,null,"Reference 5",null,null,"Reference 5",null,null,"Reference 5",null,null,"Reference 5",null,null,"Reference 5",null,null,"Reference 5",null,null,"Reference 5",null,null,"Reference 5",null,null,"Reference 5",null,null,"Reference 5",null,null,"Reference 5",null,null,"Reference 5"]
[{"$f":"'Inputs (Nov)'!A8","v":"Rent/Mortgage"},null,null,null,"Reference 6",null,null,"Reference 6",null,null,"Reference 6",null,null,"Reference 6",null,null,"Reference 6",null,null,"Reference 6",null,null,"Reference 6",null,null,"Reference 6",null,null,"Reference 6",null,null,"Reference 6",null,null,"Reference 6",null,null,"Reference 6",null,null,"Reference 6",null,null,"Reference 6",null,null,"Reference 6",null,null,"Reference 6",null,null,"Reference 6",null,null,"Reference 6",null,null,"Reference 6",null,null,"Reference 6",null,null,"Reference 6",null,null,"Reference 6"]
[{"$f":"'Inputs (Nov)'!A9","v":"Standing Order 1"},null,null,null,"Reference 7",null,null,"Reference 7",null,null,"Reference 7",null,null,"Reference 7",null,null,"Reference 7",null,null,"Reference 7",null,null,"Reference 7",null,null,"Reference 7",null,null,"Reference 7",null,null,"Reference 7",null,null,"Reference 7",null,null,"Reference 7",null,null,"Reference 7",null,null,"Reference 7",null,null,"Reference 7",null,null,"Reference 7",null,null,"Reference 7",null,null,"Reference 7",null,null,"Reference 7",null,null,"Reference 7",null,null,"Reference 7",null,null,"Reference 7"]
[{"$f":"'Inputs (Nov)'!A10","v":"Standing Order 2"},null,null,null,"Reference 8",null,null,"Reference 8",null,null,"Reference 8",null,null,"Reference 8",null,null,"Reference 8",null,null,"Reference 8",null,null,"Reference 8",null,null,"Reference 8",null,null,"Reference 8",null,null,"Reference 8",null,null,"Reference 8",null,null,"Reference 8",null,null,"Reference 8",null,null,"Reference 8",null,null,"Reference 8",null,null,"Reference 8",null,null,"Reference 8",null,null,"Reference 8",null,null,"Reference 8",null,null,"Reference 8",null,null,"Reference 8",null,null,"Reference 8"]
[{"$f":"'Inputs (Nov)'!A11","v":"Standing Order 3"},null,null,null,"Reference 9",null,null,"Reference 9",null,null,"Reference 9",null,null,"Reference 9",null,null,"Reference 9",null,null,"Reference 9",null,null,"Reference 9",null,null,"Reference 9",null,null,"Reference 9",null,null,"Reference 9",null,null,"Reference 9",null,null,"Reference 9",null,null,"Reference 9",null,null,"Reference 9",null,null,"Reference 9",null,null,"Reference 9",null,null,"Reference 9",null,null,"Reference 9",null,null,"Reference 9",null,null,"Reference 9",null,null,"Reference 9",null,null,"Reference 9"]
[{"$f":"'Inputs (Nov)'!A12","v":"Fixed Expenditure A"},null,null,null,"Reference 10",null,null,"Reference 10",null,null,"Reference 10",null,null,"Reference 10",null,null,"Reference 10",null,null,"Reference 10",null,null,"Reference 10",null,null,"Reference 10",null,null,"Reference 10",null,null,"Reference 10",null,null,"Reference 10",null,null,"Reference 10",null,null,"Reference 10",null,null,"Reference 10",null,null,"Reference 10",null,null,"Reference 10",null,null,"Reference 10",null,null,"Reference 10",null,null,"Reference 10",null,null,"Reference 10",null,null,"Reference 10",null,null,"Reference 10"]
[{"$f":"'Inputs (Nov)'!A13","v":"Fixed Expenditure B"},null,null,null,"Reference 11",null,null,"Reference 11",null,null,"Reference 11",null,null,"Reference 11",null,null,"Reference 11",null,null,"Reference 11",null,null,"Reference 11",null,null,"Reference 11",null,null,"Reference 11",null,null,"Reference 11",null,null,"Reference 11",null,null,"Reference 11",null,null,"Reference 11",null,null,"Reference 11",null,null,"Reference 11",null,null,"Reference 11",null,null,"Reference 11",null,null,"Reference 11",null,null,"Reference 11",null,null,"Reference 11",null,null,"Reference 11",null,null,"Reference 11"]
[{"$f":"'Inputs (Nov)'!A14","v":"Fixed Expenditure C"},null,null,null,"Reference 12",null,null,"Reference 12",null,null,"Reference 12",null,null,"Reference 12",null,null,"Reference 12",null,null,"Reference 12",null,null,"Reference 12",null,null,"Reference 12",null,null,"Reference 12",null,null,"Reference 12",null,null,"Reference 12",null,null,"Reference 12",null,null,"Reference 12",null,null,"Reference 12",null,null,"Reference 12",null,null,"Reference 12",null,null,"Reference 12",null,null,"Reference 12",null,null,"Reference 12",null,null,"Reference 12",null,null,"Reference 12",null,null,"Reference 12"]
[{"$f":"'Inputs (Nov)'!A15","v":"Fixed Expenditure D"},null,null,null,"Reference 13",null,null,"Reference 13",null,null,"Reference 13",null,null,"Reference 13",null,null,"Reference 13",null,null,"Reference 13",null,null,"Reference 13",null,null,"Reference 13",null,null,"Reference 13",null,null,"Reference 13",null,null,"Reference 13",null,null,"Reference 13",null,null,"Reference 13",null,null,"Reference 13",null,null,"Reference 13",null,null,"Reference 13",null,null,"Reference 13",null,null,"Reference 13",null,null,"Reference 13",null,null,"Reference 13",null,null,"Reference 13",null,null,"Reference 13"]
[null,null,null,null,"Reference 14",null,null,"Reference 14",null,null,"Reference 14",null,null,"Reference 14",null,null,"Reference 14",null,null,"Reference 14",null,null,"Reference 14",null,null,"Reference 14",null,null,"Reference 14",null,null,"Reference 14",null,null,"Reference 14",null,null,"Reference 14",null,null,"Reference 14",null,null,"Reference 14",null,null,"Reference 14",null,null,"Reference 14",null,null,"Reference 14",null,null,"Reference 14",null,null,"Reference 14",null,null,"Reference 14",null,null,"Reference 14",null,null,"Reference 14"]
["Total",{"$f":"SUM(B8:B16)","v":0},{"$f":"SUM(C3:C16)","v":0},null,"Total",{"$f":"SUM(F3:F16)","v":0},null,"Total",{"$f":"SUM(I3:I16)","v":0},null,"Total",{"$f":"SUM(L3:L16)","v":0},null,"Total",{"$f":"SUM(O3:O16)","v":0},null,"Total",{"$f":"SUM(R3:R16)","v":0},null,"Total",{"$f":"SUM(U3:U16)","v":0},null,"Total",{"$f":"SUM(X3:X16)","v":0},null,"Total",{"$f":"SUM(AA3:AA16)","v":0},null,"Total",{"$f":"SUM(AD3:AD16)","v":0},null,"Total",{"$f":"SUM(AG3:AG16)","v":0},null,"Total",{"$f":"SUM(AJ3:AJ16)","v":0},null,"Total",{"$f":"SUM(AM3:AM16)","v":0},null,"Total",{"$f":"SUM(AP3:AP16)","v":0},null,"Total",{"$f":"SUM(AS3:AS16)","v":0},null,"Total",{"$f":"SUM(AV3:AV16)","v":0},null,"Total",{"$f":"SUM(AY3:AY16)","v":0},null,"Total",{"$f":"SUM(BB3:BB16)","v":0},null,"Total",{"$f":"SUM(BE3:BE16)","v":0},null,"Total",{"$f":"SUM(BH3:BH16)","v":0},null,"Total",{"$f":"SUM(BK3:BK16)","v":0},null,"Total",{"$f":"SUM(BN3:BN16)","v":0},null,"Total",{"$f":"SUM(BQ3:BQ16)","v":0}]
[]
[null,null,null,null,{"$f":"'Inputs (Nov)'!E19","v":"Projection"},{"$f":"'Inputs (Nov)'!F19","v":0},null,{"$f":"'Inputs (Nov)'!H19","v":"Projection"},{"$f":"'Inputs (Nov)'!I19","v":0},null,{"$f":"'Inputs (Nov)'!K19","v":"Projection"},{"$f":"'Inputs (Nov)'!L19","v":0},null,{"$f":"'Inputs (Nov)'!N19","v":"Projection"},{"$f":"'Inputs (Nov)'!O19","v":0},null,{"$f":"'Inputs (Nov)'!Q19","v":"Projection"},{"$f":"'Inputs (Nov)'!R19","v":0},null,{"$f":"'Inputs (Nov)'!T19","v":"Projection"},{"$f":"'Inputs (Nov)'!U19","v":0},null,{"$f":"'Inputs (Nov)'!W19","v":"Projection"},{"$f":"'Inputs (Nov)'!X19","v":0},null,{"$f":"'Inputs (Nov)'!Z19","v":"Projection"},{"$f":"'Inputs (Nov)'!AA19","v":0},null,{"$f":"'Inputs (Nov)'!AC19","v":"Projection"},{"$f":"'Inputs (Nov)'!AD19","v":0},null,{"$f":"'Inputs (Nov)'!AF19","v":"Projection"},{"$f":"'Inputs (Nov)'!AG19","v":0},null,{"$f":"'Inputs (Nov)'!AI19","v":"Projection"},{"$f":"'Inputs (Nov)'!AJ19","v":0},null,{"$f":"'Inputs (Nov)'!AL19","v":"Projection"},{"$f":"'Inputs (Nov)'!AM19","v":0},null,{"$f":"'Inputs (Nov)'!AO19","v":"Projection"},{"$f":"'Inputs (Nov)'!AP19","v":0},null,{"$f":"'Inputs (Nov)'!AR19","v":"Projection"},{"$f":"'Inputs (Nov)'!AS19","v":0},null,{"$f":"'Inputs (Nov)'!AU19","v":"Projection"},{"$f":"'Inputs (Nov)'!AV19","v":0},null,{"$f":"'Inputs (Nov)'!AX19","v":"Projection"},{"$f":"'Inputs (Nov)'!AY19","v":0},null,{"$f":"'Inputs (Nov)'!BA19","v":"Projection"},{"$f":"'Inputs (Nov)'!BB19","v":0},null,{"$f":"'Inputs (Nov)'!BD19","v":"Projection"},{"$f":"'Inputs (Nov)'!BE19","v":0},null,{"$f":"'Inputs (Nov)'!BG19","v":"Projection"},{"$f":"'Inputs (Nov)'!BH19","v":0},null,{"$f":"'Inputs (Nov)'!BJ19","v":"Projection"},{"$f":"'Inputs (Nov)'!BK19","v":0},null,{"$f":"'Inputs (Nov)'!BM19","v":"Projection"},{"$f":"'Inputs (Nov)'!BN19","v":0},null,{"$f":"'Inputs (Nov)'!BP19","v":"Projection"},{"$f":"'Inputs (Nov)'!BQ19","v":0}]

{"sheet":"Metrics","index":13,"n_rows":84,"n_cols":41,"rows_kept":84,"cut":false,"hidden":true,"merged":[]}
[null,null,"Projections(Jan)","Actual (Jan)","% actual/projection (Jan)","Projections(Feb)","Expenditure (Feb)","% actual/projection (Feb)","Projections(Mar)","Expenditure (Mar)","Over/under (Mar)","Projections(Apr)","Expenditure (Apr)","Over/under (Apr)","Projections(May)","Expenditure (May)","Over/under (May)","Projections(Jun)","Expenditure (Jun)","Over/under (Jun)","Projections(Jul)","Expenditure (Jul)","Over/under (Jul)","Projections(Aug)","Expenditure (Aug)","Over/under (Aug)","Projections(Sep)","Expenditure (Sep)","Over/under (Sep)","Projections(Oct)","Expenditure (Oct)","Over/under (Oct)","Projections(Nov)","Expenditure (Nov)","Over/under (Nov)","Projections(Dec)","Expenditure (Dec)","Over/under (Dec)","Annual Projection","Annual Expenditure","Over/under (Annual)"]
["Fixed Income",null,{"$f":"C29","v":0},{"$f":"D29","v":0},{"$f":"D2/C2","v":{"$error":"#DIV/0!"}},0,0,{"$f":"(G2/F2)","v":{"$error":"#DIV/0!"}},0,0,{"$error":"#DIV/0!"},0,0,{"$error":"#DIV/0!"},0,0,{"$error":"#DIV/0!"},0,0,{"$error":"#DIV/0!"},0,0,{"$error":"#DIV/0!"},0,0,{"$error":"#DIV/0!"},0,0,{"$error":"#DIV/0!"},0,0,{"$error":"#DIV/0!"},0,0,{"$error":"#DIV/0!"},0,0,{"$error":"#DIV/0!"},0,0,{"$error":"#DIV/0!"}]
["Variable Income",null,{"$f":"C46","v":0},{"$f":"D46","v":0},{"$f":"D3/C3","v":{"$error":"#DIV/0!"}},0,0,{"$f":"(G3/F3)","v":{"$error":"#DIV/0!"}},0,0,{"$error":"#DIV/0!"},0,0,{"$error":"#DIV/0!"},0,0,{"$f":"Q30","v":0},0,0,{"$f":"T30","v":0},0,0,{"$error":"#DIV/0!"},0,0,{"$error":"#DIV/0!"},0,0,{"$error":"#DIV/0!"},0,0,{"$error":"#DIV/0!"},0,0,{"$error":"#DIV/0!"},0,0,{"$error":"#DIV/0!"},0,0,{"$error":"#DIV/0!"}]
["Total Income",null,{"$f":"SUM(C2:C3)","v":0},{"$f":"SUM(D2:D3)","v":0},{"$f":"D4/C4","v":{"$error":"#DIV/0!"}},{"$f":"SUM(F2:F3)","v":0},{"$f":"SUM(G2:G3)","v":0},{"$f":"(G4/F4)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(I2:I3)","v":0},{"$f":"SUM(J2:J3)","v":0},{"$f":"(J4/I4)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(L2:L3)","v":0},{"$f":"SUM(M2:M3)","v":0},{"$f":"(M4/L4)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(O2:O3)","v":0},{"$f":"SUM(P2:P3)","v":0},{"$f":"(P4/O4)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(S2)","v":0},{"$f":"SUM(S2:S3)","v":0},{"$f":"(S4/R4)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(U2:U3)","v":0},{"$f":"SUM(V2:V3)","v":0},{"$f":"(V4/U4)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(X2:X3)","v":0},{"$f":"SUM(Y2:Y3)","v":0},{"$f":"(Y4/X4)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(AA2:AA3)","v":0},{"$f":"SUM(AB2:AB3)","v":0},{"$f":"(AB4/AA4)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(AD2:AD3)","v":0},{"$f":"SUM(AE2:AE3)","v":0},{"$f":"(AE4/AD4)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(AG2:AG3)","v":0},{"$f":"SUM(AH2:AH3)","v":0},{"$f":"(AH4/AG4)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(AJ2:AJ3)","v":0},{"$f":"SUM(AK2:AK3)","v":0},{"$f":"(AK4/AJ4)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(AM2:AM3)","v":0},{"$f":"SUM(AN2:AN3)","v":0},{"$f":"(AN4/AM4)","v":{"$error":"#DIV/0!"}}]
["Fixed Expenditure",null,{"$f":"C57","v":0},{"$f":"D57","v":0},{"$error":"#DIV/0!"},0,0,{"$error":"#DIV/0!"},0,0,{"$error":"#DIV/0!"},0,0,{"$error":"#DIV/0!"},0,0,{"$error":"#DIV/0!"},0,0,{"$error":"#DIV/0!"},0,0,{"$error":"#DIV/0!"},0,0,{"$error":"#DIV/0!"},0,0,{"$error":"#DIV/0!"},0,0,{"$error":"#DIV/0!"},0,0,{"$error":"#DIV/0!"},0,0,{"$error":"#DIV/0!"},0,0,{"$error":"#DIV/0!"}]
["Variable Expenditure",null,{"$f":"C69","v":0},{"$f":"D69","v":0},{"$error":"#DIV/0!"},0,0,{"$error":"#DIV/0!"},0,0,{"$error":"#DIV/0!"},0,0,{"$error":"#DIV/0!"},0,0,{"$error":"#DIV/0!"},0,0,{"$error":"#DIV/0!"},0,0,{"$error":"#DIV/0!"},0,0,{"$error":"#DIV/0!"},0,0,{"$error":"#DIV/0!"},0,0,{"$error":"#DIV/0!"},0,0,{"$error":"#DIV/0!"},0,0,{"$error":"#DIV/0!"},0,0,{"$error":"#DIV/0!"}]
["Discretionary Expenditure",null,{"$f":"C84","v":0},{"$f":"D84","v":0},{"$error":"#DIV/0!"},0,0,{"$error":"#DIV/0!"},0,0,{"$error":"#DIV/0!"},0,0,{"$error":"#DIV/0!"},0,0,{"$error":"#DIV/0!"},0,0,{"$error":"#DIV/0!"},0,0,{"$error":"#DIV/0!"},0,0,{"$error":"#DIV/0!"},0,0,{"$error":"#DIV/0!"},0,0,{"$error":"#DIV/0!"},0,0,{"$error":"#DIV/0!"},0,0,{"$error":"#DIV/0!"},0,0,{"$error":"#DIV/0!"}]
["Total Expenditure",null,{"$f":"SUM(C5:C7)","v":0},{"$f":"SUM(D5:D7)","v":0},{"$f":"D8/C8","v":{"$error":"#DIV/0!"}},{"$f":"SUM(F5:F7)","v":0},{"$f":"SUM(G5:G7)","v":0},{"$f":"(G8/F8)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(I5:I7)","v":0},{"$f":"SUM(J5:J7)","v":0},{"$f":"(J8/I8)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(L5:L7)","v":0},{"$f":"SUM(M5:M7)","v":0},{"$f":"(M8/L8)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(O5:O7)","v":0},{"$f":"SUM(P5:P7)","v":0},{"$f":"(P8/O8)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(R5:R7)","v":0},{"$f":"SUM(S5:S7)","v":0},{"$f":"(S8/R8)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(U5:U7)","v":0},{"$f":"SUM(V5:V7)","v":0},{"$f":"(V8/U8)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(X5:X7)","v":0},{"$f":"SUM(Y5:Y7)","v":0},{"$f":"(Y8/X8)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(AA5:AA7)","v":0},{"$f":"SUM(AB5:AB7)","v":0},{"$f":"(AB8/AA8)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(AD5:AD7)","v":0},{"$f":"SUM(AE5:AE7)","v":0},{"$f":"(AE8/AD8)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(AG5:AG7)","v":0},{"$f":"SUM(AH5:AH7)","v":0},{"$f":"(AH8/AG8)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(AJ5:AJ7)","v":0},{"$f":"SUM(AK5:AK7)","v":0},{"$f":"(AK8/AJ8)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(AM5:AM7)","v":0},{"$f":"SUM(AN5:AN7)","v":0},{"$f":"(AN8/AM8)","v":{"$error":"#DIV/0!"}}]
[]
["Opening Balance",null,null,0,null,null,{"$f":"D12","v":0},null,null,{"$f":"G12","v":0},null,null,{"$f":"J12","v":0},null,null,{"$f":"M12","v":0},null,null,{"$f":"P12","v":0},null,null,{"$f":"S12","v":0},null,null,{"$f":"V12","v":0},null,null,{"$f":"Y12","v":0},null,null,{"$f":"AB12","v":0},null,null,{"$f":"AE12","v":0},null,null,{"$f":"AH12","v":0},null,null,0]
["Over/under budget",null,null,{"$f":"(D4-D8)","v":0},null,null,{"$f":"(G4-G8)","v":0},null,null,{"$f":"(J4-J8)","v":0},null,null,{"$f":"(M4-M8)","v":0},null,null,{"$f":"(P4-P8)","v":0},null,null,{"$f":"(S4-S8)","v":0},null,null,{"$f":"(V4-V8)","v":0},null,null,{"$f":"(Y4-Y8)","v":0},null,null,{"$f":"(AB4-AB8)","v":0},null,null,{"$f":"(AE4-AE8)","v":0},null,null,{"$f":"(AH4-AH8)","v":0},null,null,{"$f":"(AK4-AK8)","v":0},null,null,{"$f":"(AN4-AN8)","v":0}]
["Closing Balance",null,null,{"$f":"(D10+D11)","v":0},null,null,{"$f":"(G10+G11)","v":0},null,null,{"$f":"(J10+J11)","v":0},null,null,{"$f":"(M10+M11)","v":0},null,null,{"$f":"(P10+P11)","v":0},null,null,{"$f":"(S10+S11)","v":0},null,null,{"$f":"(V10+V11)","v":0},null,null,{"$f":"(Y10+Y11)","v":0},null,null,{"$f":"(AB10+AB11)","v":0},null,null,{"$f":"(AE10+AE11)","v":0},null,null,{"$f":"(AH10+AH11)","v":0},null,null,{"$f":"(AK10+AK11)","v":0},null,null,{"$f":"(AN10+AN11)","v":0}]
[]
["Fixed Income - Projected Expenditure",null,null,{"$f":"(D2-C8)","v":0},null,null,{"$f":"(G2-F8)","v":0},null,null,{"$f":"(J2-I8)","v":0},null,null,{"$f":"(M2-L8)","v":0},null,null,{"$f":"(P2-O8)","v":0},null,null,{"$f":"(S2-R8)","v":0},null,null,{"$f":"(V2-U8)","v":0},null,null,{"$f":"(Y2-X8)","v":0},null,null,{"$f":"(AB2-AA8)","v":0},null,null,{"$f":"(AE2-AD8)","v":0},null,null,{"$f":"(AH2-AG8)","v":0},null,null,{"$f":"(AK2-AJ8)","v":0},null,null,{"$f":"(AN2-AM8)","v":0}]
["Consumed variable and discrectionary budget",null,null,{"$f":"(D6+D7)/(C6+C7)","v":{"$error":"#DIV/0!"}},null,null,{"$f":"(G6+G7)/(F6+F7)","v":{"$error":"#DIV/0!"}},null,null,{"$f":"(J6+J7)/(I6+I7)","v":{"$error":"#DIV/0!"}},null,null,{"$f":"(M6+M7)/(L6+L7)","v":{"$error":"#DIV/0!"}},null,null,{"$f":"(P6+P7)/(O6+O7)","v":{"$error":"#DIV/0!"}},null,null,{"$f":"(S6+S7)/(R6+R7)","v":{"$error":"#DIV/0!"}},null,null,{"$f":"(V6+V7)/(U6+U7)","v":{"$error":"#DIV/0!"}},null,null,{"$f":"(Y6+Y7)/(X6+X7)","v":{"$error":"#DIV/0!"}},null,null,{"$f":"(AB6+AB7)/(AA6+AA7)","v":{"$error":"#DIV/0!"}},null,null,{"$f":"(AE6+AE7)/(AD6+AD7)","v":{"$error":"#DIV/0!"}},null,null,{"$f":"(AH6+AH7)/(AG6+AG7)","v":{"$error":"#DIV/0!"}},null,null,{"$f":"(AK6+AK7)/(AJ6+AJ7)","v":{"$error":"#DIV/0!"}},null,null,{"$f":"(AN6+AN7)/(AM6+AM7)","v":{"$error":"#DIV/0!"}}]
["Balance (excluding fixed expenditure and variable income)",null,null,{"$f":"(D2-D5)-(D6+D7)","v":0},null,null,{"$f":"(G2-G5)-(G6+G7)","v":0},null,null,{"$f":"(J2-J5)-(J6+J7)","v":0},null,null,{"$f":"(M2-M5)-(M6+M7)","v":0},null,null,{"$f":"(P2-P5)-(P6+P7)","v":0},null,null,{"$f":"(S2-S5)-(S6+S7)","v":0},null,null,{"$f":"(V2-V5)-(V6+V7)","v":0},null,null,{"$f":"(Y2-Y5)-(Y6+Y7)","v":0},null,null,{"$f":"(AB2-AB5)-(AB6+AB7)","v":0},null,null,{"$f":"(AE2-AE5)-(AE6+AE7)","v":0},null,null,{"$f":"(AH2-AH5)-(AH6+AH7)","v":0},null,null,{"$f":"(AK2-AK5)-(AK6+AK7)","v":0},null,null,{"$f":"(AN2-AN5)-(AN6+AN7)","v":0}]
[]
["Fixed Income as a % of Total Income",null,{"$f":"(C2/C4)","v":{"$error":"#DIV/0!"}},{"$f":"(D2/D4)","v":{"$error":"#DIV/0!"}},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["Variable Income as a % Total Income",null,{"$f":"C3/C4","v":{"$error":"#DIV/0!"}},{"$f":"D3/D4","v":{"$error":"#DIV/0!"}},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["Fixed Expenditure as a % Total Expenditure",null,{"$f":"C5/C8","v":{"$error":"#DIV/0!"}},{"$f":"D5/D8","v":{"$error":"#DIV/0!"}},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["Variable Expenditure as a % Total Expenditure",null,{"$f":"C6/C8","v":{"$error":"#DIV/0!"}},{"$f":"D6/D8","v":{"$error":"#DIV/0!"}},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["Discretionary Expenditure as a % Total Expenditure",null,{"$f":"C7/C8","v":{"$error":"#DIV/0!"}},{"$f":"D7/D8","v":{"$error":"#DIV/0!"}},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[]
["Detail"]
["Fixed Revenue"]
[{"$f":"'Inputs (Dec)'!A3","v":"Fixed Income 1"},null,{"$f":"'Inputs (Jan)'!B3","v":0},{"$f":"'Inputs (Jan)'!C3","v":0},{"$f":"D26/C26","v":{"$error":"#DIV/0!"}},{"$f":"'Inputs (Feb)'!B3","v":0},{"$f":"'Inputs (Feb)'!C3","v":0},{"$f":"(G26/F26)","v":{"$error":"#DIV/0!"}},{"$f":"'Inputs (Mar)'!B3","v":0},{"$f":"'Inputs (Mar)'!C3","v":0},{"$f":"(J26/I26)","v":{"$error":"#DIV/0!"}},{"$f":"'Inputs (Apr)'!B3","v":0},{"$f":"'Inputs (Apr)'!C3","v":0},{"$f":"(M26/L26)","v":{"$error":"#DIV/0!"}},{"$f":"'Inputs (May)'!B3","v":0},{"$f":"'Inputs (May)'!C3","v":0},{"$f":"(P26/O26)","v":{"$error":"#DIV/0!"}},{"$f":"'Inputs (Jun)'!B3","v":0},{"$f":"'Inputs (Jun)'!C3","v":0},{"$f":"(S26/R26)","v":{"$error":"#DIV/0!"}},{"$f":"'Inputs (Jul)'!B3","v":0},{"$f":"'Inputs (Jul)'!C3","v":0},{"$f":"(V26/U26)","v":{"$error":"#DIV/0!"}},{"$f":"'Inputs (Aug)'!B3","v":0},{"$f":"'Inputs (Aug)'!C3","v":0},{"$f":"(Y26/X26)","v":{"$error":"#DIV/0!"}},{"$f":"'Inputs (Sep)'!B3","v":0},{"$f":"'Inputs (Sep)'!C3","v":0},{"$f":"(AB26/AA26)","v":{"$error":"#DIV/0!"}},{"$f":"'Inputs (Oct)'!B3","v":0},{"$f":"'Inputs (Oct)'!C3","v":0},{"$f":"(AE26/AD26)","v":{"$error":"#DIV/0!"}},{"$f":"'Inputs (Nov)'!B3","v":0},{"$f":"'Inputs (Nov)'!C3","v":0},{"$f":"(AH26/AG26)","v":{"$error":"#DIV/0!"}},{"$f":"'Inputs (Dec)'!B3","v":0},{"$f":"'Inputs (Dec)'!C3","v":0},{"$f":"(AK26/AJ26)","v":{"$error":"#DIV/0!"}},{"$f":"(C26+F26+I26+L26+O26+R26+U26+X26+AA26+AD26+AG26+AJ26)","v":0},{"$f":"(D26+G26+J26+M26+P26+S26+V26+Y26+AB26+AE26+AH26+AK26)","v":0},{"$f":"(AN26/AM26)","v":{"$error":"#DIV/0!"}}]
[{"$f":"'Inputs (Dec)'!A4","v":"Fixed Income 2"},null,{"$f":"'Inputs (Jan)'!B4","v":0},{"$f":"'Inputs (Jan)'!C4","v":0},{"$f":"D27/C27","v":{"$error":"#DIV/0!"}},{"$f":"'Inputs (Feb)'!B4","v":0},{"$f":"'Inputs (Feb)'!C4","v":0},{"$f":"(G27/F27)","v":{"$error":"#DIV/0!"}},{"$f":"'Inputs (Mar)'!B4","v":0},{"$f":"'Inputs (Mar)'!C4","v":0},{"$f":"(J27/I27)","v":{"$error":"#DIV/0!"}},{"$f":"'Inputs (Apr)'!B4","v":0},{"$f":"'Inputs (Apr)'!C4","v":0},{"$f":"(M27/L27)","v":{"$error":"#DIV/0!"}},{"$f":"'Inputs (May)'!B4","v":0},{"$f":"'Inputs (May)'!C4","v":0},{"$f":"(P27/O27)","v":{"$error":"#DIV/0!"}},{"$f":"'Inputs (Jun)'!B4","v":0},{"$f":"'Inputs (Jun)'!C4","v":0},{"$f":"(S27/R27)","v":{"$error":"#DIV/0!"}},{"$f":"'Inputs (Jul)'!B4","v":0},{"$f":"'Inputs (Jul)'!C4","v":0},{"$f":"(V27/U27)","v":{"$error":"#DIV/0!"}},{"$f":"'Inputs (Aug)'!B4","v":0},{"$f":"'Inputs (Aug)'!C4","v":0},{"$f":"(Y27/X27)","v":{"$error":"#DIV/0!"}},{"$f":"'Inputs (Sep)'!B4","v":0},{"$f":"'Inputs (Sep)'!C4","v":0},{"$f":"(AB27/AA27)","v":{"$error":"#DIV/0!"}},{"$f":"'Inputs (Oct)'!B4","v":0},{"$f":"'Inputs (Oct)'!C4","v":0},{"$f":"(AE27/AD27)","v":{"$error":"#DIV/0!"}},{"$f":"'Inputs (Nov)'!B4","v":0},{"$f":"'Inputs (Nov)'!C4","v":0},{"$f":"(AH27/AG27)","v":{"$error":"#DIV/0!"}},{"$f":"'Inputs (Dec)'!B4","v":0},{"$f":"'Inputs (Dec)'!C4","v":0},{"$f":"(AK27/AJ27)","v":{"$error":"#DIV/0!"}},{"$f":"(C27+F27+I27+L27+O27+R27+U27+X27+AA27+AD27+AG27+AJ27)","v":0},{"$f":"(D27+G27+J27+M27+P27+S27+V27+Y27+AB27+AE27+AH27+AK27)","v":0},{"$f":"(AN27/AM27)","v":{"$error":"#DIV/0!"}}]
[{"$f":"'Inputs (Dec)'!A5","v":"Fixed Income 3"},null,{"$f":"'Inputs (Jan)'!B5","v":0},{"$f":"'Inputs (Jan)'!C5","v":0},{"$f":"D28/C28","v":{"$error":"#DIV/0!"}},{"$f":"'Inputs (Feb)'!B5","v":0},{"$f":"'Inputs (Feb)'!C5","v":0},{"$f":"(G28/F28)","v":{"$error":"#DIV/0!"}},{"$f":"'Inputs (Mar)'!B5","v":0},{"$f":"'Inputs (Mar)'!C5","v":0},{"$f":"(J28/I28)","v":{"$error":"#DIV/0!"}},{"$f":"'Inputs (Apr)'!B5","v":0},{"$f":"'Inputs (Apr)'!C5","v":0},{"$f":"(M28/L28)","v":{"$error":"#DIV/0!"}},{"$f":"'Inputs (May)'!B5","v":0},{"$f":"'Inputs (May)'!C5","v":0},{"$error":"#DIV/0!"},{"$f":"'Inputs (Jun)'!B5","v":0},{"$f":"'Inputs (Jun)'!C5","v":0},{"$error":"#DIV/0!"},{"$f":"'Inputs (Jul)'!B5","v":0},{"$f":"'Inputs (Jul)'!C5","v":0},{"$error":"#DIV/0!"},{"$f":"'Inputs (Aug)'!B5","v":0},{"$f":"'Inputs (Aug)'!C5","v":0},{"$error":"#DIV/0!"},{"$f":"'Inputs (Sep)'!B5","v":0},{"$f":"'Inputs (Sep)'!C5","v":0},{"$error":"#DIV/0!"},{"$f":"'Inputs (Oct)'!B5","v":0},{"$f":"'Inputs (Oct)'!C5","v":0},{"$error":"#DIV/0!"},{"$f":"'Inputs (Nov)'!B5","v":0},{"$f":"'Inputs (Nov)'!C5","v":0},{"$error":"#DIV/0!"},{"$f":"'Inputs (Dec)'!B5","v":0},{"$f":"'Inputs (Dec)'!C5","v":0},{"$error":"#DIV/0!"},0,0,{"$error":"#DIV/0!"}]
["Total",null,{"$f":"SUM(C26:C28)","v":0},{"$f":"SUM(D26:D28)","v":0},{"$f":"D29/C29","v":{"$error":"#DIV/0!"}},{"$f":"SUM(F26:F28)","v":0},{"$f":"SUM(G26:G28)","v":0},{"$f":"(G29/F29)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(I26:I28)","v":0},{"$f":"SUM(J26:J28)","v":0},{"$f":"(J29/I29)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(L26:L28)","v":0},{"$f":"SUM(M26:M28)","v":0},{"$f":"(M29/L29)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(O26:O28)","v":0},{"$f":"SUM(P26:P28)","v":0},{"$error":"#DIV/0!"},{"$f":"SUM(R26:R28)","v":0},{"$f":"SUM(S26:S28)","v":0},{"$error":"#DIV/0!"},0,0,{"$error":"#DIV/0!"},0,0,{"$error":"#DIV/0!"},0,0,{"$error":"#DIV/0!"},{"$f":"SUM(AD26:AD28)","v":0},{"$f":"SUM(AE26:AE28)","v":0},{"$error":"#DIV/0!"},0,0,{"$error":"#DIV/0!"},0,0,{"$error":"#DIV/0!"},0,0,{"$error":"#DIV/0!"}]
[]
["Variable Revenue"]
[{"$f":"'Inputs (Dec)'!E3","v":"Reference 1"},null,null,{"$f":"'Inputs (Jan)'!F3","v":0},null,null,{"$f":"'Inputs (Feb)'!F3","v":0},null,null,{"$f":"'Inputs (Mar)'!F3","v":0},null,null,{"$f":"'Inputs (Apr)'!F3","v":0},null,null,{"$f":"'Inputs (May)'!F3","v":0},null,null,{"$f":"'Inputs (Jun)'!F3","v":0},null,null,{"$f":"'Inputs (Jul)'!F3","v":0},null,null,{"$f":"'Inputs (Aug)'!F3","v":0},null,null,{"$f":"'Inputs (Sep)'!F3","v":0},null,null,{"$f":"'Inputs (Sep)'!F3","v":0},null,null,{"$f":"'Inputs (Nov)'!F3","v":0},null,null,{"$f":"'Inputs (Dec)'!F3","v":0},null,null,0]
[{"$f":"'Inputs (Dec)'!E4","v":"Reference 2"},null,null,{"$f":"'Inputs (Jan)'!F4","v":0},null,null,{"$f":"'Inputs (Feb)'!F4","v":0},null,null,{"$f":"'Inputs (Mar)'!F4","v":0},null,null,{"$f":"'Inputs (Apr)'!F4","v":0},null,null,{"$f":"'Inputs (May)'!F4","v":0},null,null,{"$f":"'Inputs (Jun)'!F4","v":0},null,null,{"$f":"'Inputs (Jul)'!F4","v":0},null,null,{"$f":"'Inputs (Aug)'!F4","v":0},null,null,{"$f":"'Inputs (Sep)'!F4","v":0},null,null,{"$f":"'Inputs (Sep)'!F4","v":0},null,null,{"$f":"'Inputs (Nov)'!F4","v":0},null,null,{"$f":"'Inputs (Dec)'!F4","v":0},null,null,0]
[{"$f":"'Inputs (Dec)'!E5","v":"Reference 3"},null,null,{"$f":"'Inputs (Jan)'!F5","v":0},null,null,{"$f":"'Inputs (Feb)'!F5","v":0},null,null,{"$f":"'Inputs (Mar)'!F5","v":0},null,null,{"$f":"'Inputs (Apr)'!F5","v":0},null,null,{"$f":"'Inputs (May)'!F5","v":0},null,null,{"$f":"'Inputs (Jun)'!F5","v":0},null,null,{"$f":"'Inputs (Jul)'!F5","v":0},null,null,{"$f":"'Inputs (Aug)'!F5","v":0},null,null,{"$f":"'Inputs (Sep)'!F5","v":0},null,null,{"$f":"'Inputs (Sep)'!F5","v":0},null,null,{"$f":"'Inputs (Nov)'!F5","v":0},null,null,{"$f":"'Inputs (Dec)'!F5","v":0},null,null,0]
[{"$f":"'Inputs (Dec)'!E6","v":"Reference 4"},null,null,{"$f":"'Inputs (Jan)'!F6","v":0},null,null,{"$f":"'Inputs (Feb)'!F6","v":0},null,null,{"$f":"'Inputs (Mar)'!F6","v":0},null,null,{"$f":"'Inputs (Apr)'!F6","v":0},null,null,{"$f":"'Inputs (May)'!F6","v":0},null,null,{"$f":"'Inputs (Jun)'!F6","v":0},null,null,{"$f":"'Inputs (Jul)'!F6","v":0},null,null,{"$f":"'Inputs (Aug)'!F6","v":0},null,null,{"$f":"'Inputs (Sep)'!F6","v":0},null,null,{"$f":"'Inputs (Sep)'!F6","v":0},null,null,{"$f":"'Inputs (Nov)'!F6","v":0},null,null,{"$f":"'Inputs (Dec)'!F6","v":0},null,null,0]
[{"$f":"'Inputs (Dec)'!E7","v":"Reference 5"},null,null,{"$f":"'Inputs (Jan)'!F7","v":0},null,null,{"$f":"'Inputs (Feb)'!F7","v":0},null,null,{"$f":"'Inputs (Mar)'!F7","v":0},null,null,{"$f":"'Inputs (Apr)'!F7","v":0},null,null,{"$f":"'Inputs (May)'!F7","v":0},null,null,{"$f":"'Inputs (Jun)'!F7","v":0},null,null,{"$f":"'Inputs (Jul)'!F7","v":0},null,null,{"$f":"'Inputs (Aug)'!F7","v":0},null,null,{"$f":"'Inputs (Sep)'!F7","v":0},null,null,{"$f":"'Inputs (Sep)'!F7","v":0},null,null,{"$f":"'Inputs (Nov)'!F7","v":0},null,null,{"$f":"'Inputs (Dec)'!F7","v":0},null,null,0]
[{"$f":"'Inputs (Dec)'!E8","v":"Reference 6"},null,null,{"$f":"'Inputs (Jan)'!F8","v":0},null,null,{"$f":"'Inputs (Feb)'!F8","v":0},null,null,{"$f":"'Inputs (Mar)'!F8","v":0},null,null,{"$f":"'Inputs (Apr)'!F8","v":0},null,null,{"$f":"'Inputs (May)'!F8","v":0},null,null,{"$f":"'Inputs (Jun)'!F8","v":0},null,null,{"$f":"'Inputs (Jul)'!F8","v":0},null,null,{"$f":"'Inputs (Aug)'!F8","v":0},null,null,{"$f":"'Inputs (Sep)'!F8","v":0},null,null,{"$f":"'Inputs (Sep)'!F8","v":0},null,null,{"$f":"'Inputs (Nov)'!F8","v":0},null,null,{"$f":"'Inputs (Dec)'!F8","v":0},null,null,0]
[{"$f":"'Inputs (Dec)'!E9","v":"Reference 7"},null,null,{"$f":"'Inputs (Jan)'!F9","v":0},null,null,{"$f":"'Inputs (Feb)'!F9","v":0},null,null,{"$f":"'Inputs (Mar)'!F9","v":0},null,null,{"$f":"'Inputs (Apr)'!F9","v":0},null,null,{"$f":"'Inputs (May)'!F9","v":0},null,null,{"$f":"'Inputs (Jun)'!F9","v":0},null,null,{"$f":"'Inputs (Jul)'!F9","v":0},null,null,{"$f":"'Inputs (Aug)'!F9","v":0},null,null,{"$f":"'Inputs (Sep)'!F9","v":0},null,null,{"$f":"'Inputs (Sep)'!F9","v":0},null,null,{"$f":"'Inputs (Nov)'!F9","v":0},null,null,{"$f":"'Inputs (Dec)'!F9","v":0},null,null,0]
[{"$f":"'Inputs (Dec)'!E10","v":"Reference 8"},null,null,{"$f":"'Inputs (Jan)'!F10","v":0},null,null,{"$f":"'Inputs (Feb)'!F10","v":0},null,null,{"$f":"'Inputs (Mar)'!F10","v":0},null,null,{"$f":"'Inputs (Apr)'!F10","v":0},null,null,{"$f":"'Inputs (May)'!F10","v":0},null,null,{"$f":"'Inputs (Jun)'!F10","v":0},null,null,{"$f":"'Inputs (Jul)'!F10","v":0},null,null,{"$f":"'Inputs (Aug)'!F10","v":0},null,null,{"$f":"'Inputs (Sep)'!F10","v":0},null,null,{"$f":"'Inputs (Sep)'!F10","v":0},null,null,{"$f":"'Inputs (Nov)'!F10","v":0},null,null,{"$f":"'Inputs (Dec)'!F10","v":0},null,null,0]
[{"$f":"'Inputs (Dec)'!E11","v":"Reference 9"},null,null,{"$f":"'Inputs (Jan)'!F11","v":0},null,null,{"$f":"'Inputs (Feb)'!F11","v":0},null,null,{"$f":"'Inputs (Mar)'!F11","v":0},null,null,{"$f":"'Inputs (Apr)'!F11","v":0},null,null,{"$f":"'Inputs (May)'!F11","v":0},null,null,{"$f":"'Inputs (Jun)'!F11","v":0},null,null,{"$f":"'Inputs (Jul)'!F11","v":0},null,null,{"$f":"'Inputs (Aug)'!F11","v":0},null,null,{"$f":"'Inputs (Sep)'!F11","v":0},null,null,{"$f":"'Inputs (Sep)'!F11","v":0},null,null,{"$f":"'Inputs (Nov)'!F11","v":0},null,null,{"$f":"'Inputs (Dec)'!F11","v":0},null,null,0]
[{"$f":"'Inputs (Dec)'!E12","v":"Reference 10"},null,null,{"$f":"'Inputs (Jan)'!F12","v":0},null,null,{"$f":"'Inputs (Feb)'!F12","v":0},null,null,{"$f":"'Inputs (Mar)'!F12","v":0},null,null,{"$f":"'Inputs (Apr)'!F12","v":0},null,null,{"$f":"'Inputs (May)'!F12","v":0},null,null,{"$f":"'Inputs (Jun)'!F12","v":0},null,null,{"$f":"'Inputs (Jul)'!F12","v":0},null,null,{"$f":"'Inputs (Aug)'!F12","v":0},null,null,{"$f":"'Inputs (Sep)'!F12","v":0},null,null,{"$f":"'Inputs (Sep)'!F12","v":0},null,null,{"$f":"'Inputs (Nov)'!F12","v":0},null,null,{"$f":"'Inputs (Dec)'!F12","v":0},null,null,0]
[{"$f":"'Inputs (Dec)'!E13","v":"Reference 11"},null,null,{"$f":"'Inputs (Jan)'!F13","v":0},null,null,{"$f":"'Inputs (Feb)'!F13","v":0},null,null,{"$f":"'Inputs (Mar)'!F13","v":0},null,null,{"$f":"'Inputs (Apr)'!F13","v":0},null,null,{"$f":"'Inputs (May)'!F13","v":0},null,null,{"$f":"'Inputs (Jun)'!F13","v":0},null,null,{"$f":"'Inputs (Jul)'!F13","v":0},null,null,{"$f":"'Inputs (Aug)'!F13","v":0},null,null,{"$f":"'Inputs (Sep)'!F13","v":0},null,null,{"$f":"'Inputs (Sep)'!F13","v":0},null,null,{"$f":"'Inputs (Nov)'!F13","v":0},null,null,{"$f":"'Inputs (Dec)'!F13","v":0},null,null,0]
[{"$f":"'Inputs (Dec)'!E14","v":"Reference 12"},null,null,{"$f":"'Inputs (Jan)'!F14","v":0},null,null,{"$f":"'Inputs (Feb)'!F14","v":0},null,null,{"$f":"'Inputs (Mar)'!F14","v":0},null,null,{"$f":"'Inputs (Apr)'!F14","v":0},null,null,{"$f":"'Inputs (May)'!F14","v":0},null,null,{"$f":"'Inputs (Jun)'!F14","v":0},null,null,{"$f":"'Inputs (Jul)'!F14","v":0},null,null,{"$f":"'Inputs (Aug)'!F14","v":0},null,null,{"$f":"'Inputs (Sep)'!F14","v":0},null,null,{"$f":"'Inputs (Sep)'!F14","v":0},null,null,{"$f":"'Inputs (Nov)'!F14","v":0},null,null,{"$f":"'Inputs (Dec)'!F14","v":0},null,null,0]
[{"$f":"'Inputs (Dec)'!E15","v":"Reference 13"},null,null,{"$f":"'Inputs (Jan)'!F15","v":0},null,null,{"$f":"'Inputs (Feb)'!F15","v":0},null,null,{"$f":"'Inputs (Mar)'!F15","v":0},null,null,{"$f":"'Inputs (Apr)'!F15","v":0},null,null,{"$f":"'Inputs (May)'!F15","v":0},null,null,{"$f":"'Inputs (Jun)'!F15","v":0},null,null,{"$f":"'Inputs (Jul)'!F15","v":0},null,null,{"$f":"'Inputs (Aug)'!F15","v":0},null,null,{"$f":"'Inputs (Sep)'!F15","v":0},null,null,{"$f":"'Inputs (Sep)'!F15","v":0},null,null,{"$f":"'Inputs (Nov)'!F15","v":0},null,null,{"$f":"'Inputs (Dec)'!F15","v":0},null,null,0]
[{"$f":"'Inputs (Dec)'!E16","v":"Reference 14"},null,null,{"$f":"'Inputs (Jan)'!F16","v":0},null,null,{"$f":"'Inputs (Feb)'!F16","v":0},null,null,{"$f":"'Inputs (Mar)'!F16","v":0},null,null,{"$f":"'Inputs (Apr)'!F16","v":0},null,null,{"$f":"'Inputs (May)'!F16","v":0},null,null,{"$f":"'Inputs (Jun)'!F16","v":0},null,null,{"$f":"'Inputs (Jul)'!F16","v":0},null,null,{"$f":"'Inputs (Aug)'!F16","v":0},null,null,{"$f":"'Inputs (Sep)'!F16","v":0},null,null,{"$f":"'Inputs (Sep)'!F16","v":0},null,null,{"$f":"'Inputs (Nov)'!F16","v":0},null,null,{"$f":"'Inputs (Dec)'!F16","v":0},null,null,0]
[{"$f":"'Inputs (Jan)'!E17","v":"Total"},null,{"$f":"'Inputs (Jan)'!F19","v":0},{"$f":"'Inputs (Jan)'!F17","v":0},{"$f":"D46/C46","v":{"$error":"#DIV/0!"}},{"$f":"'Inputs (Feb)'!F19","v":0},{"$f":"'Inputs (Feb)'!F17","v":0},{"$f":"(G46/F46)","v":{"$error":"#DIV/0!"}},{"$f":"'Inputs (Mar)'!F19","v":0},{"$f":"SUM(J32:J45)","v":0},{"$f":"(J46/I46)","v":{"$error":"#DIV/0!"}},{"$f":"'Inputs (Apr)'!F19","v":0},{"$f":"SUM(M32:M45)","v":0},{"$f":"(M46/L46)","v":{"$error":"#DIV/0!"}},{"$f":"'Inputs (May)'!F19","v":0},{"$f":"'Inputs (May)'!F17","v":0},{"$error":"#DIV/0!"},{"$f":"'Inputs (Jun)'!F19","v":0},{"$f":"SUM(S32:S45)","v":0},{"$error":"#DIV/0!"},{"$f":"'Inputs (Jul)'!F19","v":0},{"$f":"SUM(V32:V45)","v":0},{"$error":"#DIV/0!"},{"$f":"'Inputs (Aug)'!F19","v":0},{"$f":"'Inputs (Aug)'!F17","v":0},{"$error":"#DIV/0!"},{"$f":"'Inputs (Sep)'!F19","v":0},{"$f":"SUM(AB32:AB45)","v":0},{"$error":"#DIV/0!"},{"$f":"'Inputs (Oct)'!F19","v":0},{"$f":"SUM(AE32:AE45)","v":0},{"$error":"#DIV/0!"},{"$f":"'Inputs (Nov)'!F19","v":0},{"$f":"SUM(AH32:AH45)","v":0},{"$error":"#DIV/0!"},{"$f":"'Inputs (Dec)'!F19","v":0},{"$f":"SUM(AK32:AK45)","v":0},{"$error":"#DIV/0!"},0,0,{"$error":"#DIV/0!"}]
[]
["Fixed"]
[{"$f":"'Inputs (Dec)'!A8","v":"Rent/Mortgage"},null,{"$f":"'Inputs (Jan)'!B8","v":0},{"$f":"'Inputs (Jan)'!C8","v":0},{"$f":"D49/C49","v":{"$error":"#DIV/0!"}},{"$f":"'Inputs (Feb)'!B8","v":0},{"$f":"'Inputs (Feb)'!C8","v":0},{"$f":"(G49/F49)","v":{"$error":"#DIV/0!"}},{"$f":"'Inputs (Mar)'!B8","v":0},{"$f":"'Inputs (Mar)'!C8","v":0},{"$f":"(J49/I49)","v":{"$error":"#DIV/0!"}},{"$f":"'Inputs (Apr)'!B8","v":0},{"$f":"'Inputs (Apr)'!C8","v":0},{"$f":"(M49/L49)","v":{"$error":"#DIV/0!"}},{"$f":"'Inputs (May)'!B8","v":0},{"$f":"'Inputs (May)'!C8","v":0},{"$error":"#DIV/0!"},{"$f":"'Inputs (Jun)'!B8","v":0},{"$f":"'Inputs (Jun)'!C8","v":0},{"$error":"#DIV/0!"},{"$f":"'Inputs (Jul)'!B8","v":0},{"$f":"'Inputs (Jul)'!C8","v":0},{"$error":"#DIV/0!"},{"$f":"'Inputs (Aug)'!B8","v":0},{"$f":"'Inputs (Aug)'!C8","v":0},{"$error":"#DIV/0!"},{"$f":"'Inputs (Sep)'!B8","v":0},{"$f":"'Inputs (Sep)'!C8","v":0},{"$error":"#DIV/0!"},{"$f":"'Inputs (Oct)'!B8","v":0},{"$f":"'Inputs (Oct)'!C8","v":0},{"$error":"#DIV/0!"},{"$f":"'Inputs (Nov)'!B8","v":0},{"$f":"'Inputs (Nov)'!C8","v":0},{"$error":"#DIV/0!"},{"$f":"'Inputs (Dec)'!B8","v":0},{"$f":"'Inputs (Dec)'!C8","v":0},{"$error":"#DIV/0!"},0,0,{"$error":"#DIV/0!"}]
[{"$f":"'Inputs (Dec)'!A9","v":"Standing Order 1"},null,{"$f":"'Inputs (Jan)'!B9","v":0},{"$f":"'Inputs (Jan)'!C9","v":0},{"$error":"#DIV/0!"},{"$f":"'Inputs (Feb)'!B9","v":0},{"$f":"'Inputs (Feb)'!C9","v":0},{"$f":"(G50/F50)","v":{"$error":"#DIV/0!"}},{"$f":"'Inputs (Mar)'!B9","v":0},{"$f":"'Inputs (Mar)'!C9","v":0},{"$f":"(J50/I50)","v":{"$error":"#DIV/0!"}},{"$f":"'Inputs (Apr)'!B9","v":0},{"$f":"'Inputs (Apr)'!C9","v":0},{"$f":"(M50/L50)","v":{"$error":"#DIV/0!"}},{"$f":"'Inputs (May)'!B9","v":0},{"$f":"'Inputs (May)'!C9","v":0},{"$error":"#DIV/0!"},{"$f":"'Inputs (Jun)'!B9","v":0},{"$f":"'Inputs (Jun)'!C9","v":0},{"$error":"#DIV/0!"},{"$f":"'Inputs (Jul)'!B9","v":0},{"$f":"'Inputs (Jul)'!C9","v":0},{"$error":"#DIV/0!"},{"$f":"'Inputs (Aug)'!B9","v":0},{"$f":"'Inputs (Aug)'!C9","v":0},{"$error":"#DIV/0!"},{"$f":"'Inputs (Sep)'!B9","v":0},{"$f":"'Inputs (Sep)'!C9","v":0},{"$error":"#DIV/0!"},{"$f":"'Inputs (Oct)'!B9","v":0},{"$f":"'Inputs (Oct)'!C9","v":0},{"$error":"#DIV/0!"},{"$f":"'Inputs (Nov)'!B9","v":0},{"$f":"'Inputs (Nov)'!C9","v":0},{"$error":"#DIV/0!"},{"$f":"'Inputs (Dec)'!B9","v":0},{"$f":"'Inputs (Dec)'!C9","v":0},{"$error":"#DIV/0!"},0,0,{"$error":"#DIV/0!"}]
[{"$f":"'Inputs (Dec)'!A10","v":"Standing Order 2"},null,{"$f":"'Inputs (Jan)'!B10","v":0},{"$f":"'Inputs (Jan)'!C10","v":0},{"$error":"#DIV/0!"},{"$f":"'Inputs (Feb)'!B10","v":0},{"$f":"'Inputs (Feb)'!C10","v":0},{"$error":"#DIV/0!"},{"$f":"'Inputs (Mar)'!B10","v":0},{"$f":"'Inputs (Mar)'!C10","v":0},{"$error":"#DIV/0!"},{"$f":"'Inputs (Apr)'!B10","v":0},{"$f":"'Inputs (Apr)'!C10","v":0},{"$error":"#DIV/0!"},{"$f":"'Inputs (May)'!B10","v":0},{"$f":"'Inputs (May)'!C10","v":0},{"$error":"#DIV/0!"},{"$f":"'Inputs (Jun)'!B10","v":0},{"$f":"'Inputs (Jun)'!C10","v":0},{"$error":"#DIV/0!"},{"$f":"'Inputs (Jul)'!B10","v":0},{"$f":"'Inputs (Jul)'!C10","v":0},{"$error":"#DIV/0!"},{"$f":"'Inputs (Aug)'!B10","v":0},{"$f":"'Inputs (Aug)'!C10","v":0},{"$error":"#DIV/0!"},{"$f":"'Inputs (Sep)'!B10","v":0},{"$f":"'Inputs (Sep)'!C10","v":0},{"$error":"#DIV/0!"},{"$f":"'Inputs (Oct)'!B10","v":0},{"$f":"'Inputs (Oct)'!C10","v":0},{"$error":"#DIV/0!"},{"$f":"'Inputs (Nov)'!B10","v":0},{"$f":"'Inputs (Nov)'!C10","v":0},{"$error":"#DIV/0!"},{"$f":"'Inputs (Dec)'!B10","v":0},{"$f":"'Inputs (Dec)'!C10","v":0},{"$error":"#DIV/0!"},0,0,{"$error":"#DIV/0!"}]
[{"$f":"'Inputs (Dec)'!A11","v":"Standing Order 3"},null,{"$f":"'Inputs (Jan)'!B11","v":0},{"$f":"'Inputs (Jan)'!C11","v":0},{"$error":"#DIV/0!"},{"$f":"'Inputs (Feb)'!B11","v":0},{"$f":"'Inputs (Feb)'!C11","v":0},{"$error":"#DIV/0!"},{"$f":"'Inputs (Mar)'!B11","v":0},{"$f":"'Inputs (Mar)'!C11","v":0},{"$error":"#DIV/0!"},{"$f":"'Inputs (Apr)'!B11","v":0},{"$f":"'Inputs (Apr)'!C11","v":0},{"$error":"#DIV/0!"},{"$f":"'Inputs (May)'!B11","v":0},{"$f":"'Inputs (May)'!C11","v":0},{"$error":"#DIV/0!"},{"$f":"'Inputs (Jun)'!B11","v":0},{"$f":"'Inputs (Jun)'!C11","v":0},{"$error":"#DIV/0!"},{"$f":"'Inputs (Jul)'!B11","v":0},{"$f":"'Inputs (Jul)'!C11","v":0},{"$error":"#DIV/0!"},{"$f":"'Inputs (Aug)'!B11","v":0},{"$f":"'Inputs (Aug)'!C11","v":0},{"$error":"#DIV/0!"},{"$f":"'Inputs (Sep)'!B11","v":0},{"$f":"'Inputs (Sep)'!C11","v":0},{"$error":"#DIV/0!"},{"$f":"'Inputs (Oct)'!B11","v":0},{"$f":"'Inputs (Oct)'!C11","v":0},{"$error":"#DIV/0!"},{"$f":"'Inputs (Nov)'!B11","v":0},{"$f":"'Inputs (Nov)'!C11","v":0},{"$error":"#DIV/0!"},{"$f":"'Inputs (Dec)'!B11","v":0},{"$f":"'Inputs (Dec)'!C11","v":0},{"$error":"#DIV/0!"},0,0,{"$error":"#DIV/0!"}]
[{"$f":"'Inputs (Dec)'!A12","v":"Fixed Expenditure A"},null,{"$f":"'Inputs (Jan)'!B12","v":0},{"$f":"'Inputs (Jan)'!C12","v":0},{"$error":"#DIV/0!"},{"$f":"'Inputs (Feb)'!B12","v":0},{"$f":"'Inputs (Feb)'!C12","v":0},{"$error":"#DIV/0!"},{"$f":"'Inputs (Mar)'!B12","v":0},{"$f":"'Inputs (Mar)'!C12","v":0},{"$error":"#DIV/0!"},{"$f":"'Inputs (Apr)'!B12","v":0},{"$f":"'Inputs (Apr)'!C12","v":0},{"$error":"#DIV/0!"},{"$f":"'Inputs (May)'!B12","v":0},{"$f":"'Inputs (May)'!C12","v":0},{"$error":"#DIV/0!"},{"$f":"'Inputs (Jun)'!B12","v":0},{"$f":"'Inputs (Jun)'!C12","v":0},{"$error":"#DIV/0!"},{"$f":"'Inputs (Jul)'!B12","v":0},{"$f":"'Inputs (Jul)'!C12","v":0},{"$error":"#DIV/0!"},{"$f":"'Inputs (Aug)'!B12","v":0},{"$f":"'Inputs (Aug)'!C12","v":0},{"$error":"#DIV/0!"},{"$f":"'Inputs (Sep)'!B12","v":0},{"$f":"'Inputs (Sep)'!C12","v":0},{"$error":"#DIV/0!"},{"$f":"'Inputs (Oct)'!B12","v":0},{"$f":"'Inputs (Oct)'!C12","v":0},{"$error":"#DIV/0!"},{"$f":"'Inputs (Nov)'!B12","v":0},{"$f":"'Inputs (Nov)'!C12","v":0},{"$error":"#DIV/0!"},{"$f":"'Inputs (Dec)'!B12","v":0},{"$f":"'Inputs (Dec)'!C12","v":0},{"$error":"#DIV/0!"},0,0,{"$error":"#DIV/0!"}]
[{"$f":"'Inputs (Dec)'!A13","v":"Fixed Expenditure B"},null,{"$f":"'Inputs (Jan)'!B13","v":0},{"$f":"'Inputs (Jan)'!C13","v":0},{"$error":"#DIV/0!"},{"$f":"'Inputs (Feb)'!B13","v":0},{"$f":"'Inputs (Feb)'!C13","v":0},{"$error":"#DIV/0!"},{"$f":"'Inputs (Mar)'!B13","v":0},{"$f":"'Inputs (Mar)'!C13","v":0},{"$error":"#DIV/0!"},{"$f":"'Inputs (Apr)'!B13","v":0},{"$f":"'Inputs (Apr)'!C13","v":0},{"$error":"#DIV/0!"},{"$f":"'Inputs (May)'!B13","v":0},{"$f":"'Inputs (May)'!C13","v":0},{"$error":"#DIV/0!"},{"$f":"'Inputs (Jun)'!B13","v":0},{"$f":"'Inputs (Jun)'!C13","v":0},{"$error":"#DIV/0!"},{"$f":"'Inputs (Jul)'!B13","v":0},{"$f":"'Inputs (Jul)'!C13","v":0},{"$error":"#DIV/0!"},{"$f":"'Inputs (Aug)'!B13","v":0},{"$f":"'Inputs (Aug)'!C13","v":0},{"$error":"#DIV/0!"},{"$f":"'Inputs (Sep)'!B13","v":0},{"$f":"'Inputs (Sep)'!C13","v":0},{"$error":"#DIV/0!"},{"$f":"'Inputs (Oct)'!B13","v":0},{"$f":"'Inputs (Oct)'!C13","v":0},{"$error":"#DIV/0!"},{"$f":"'Inputs (Nov)'!B13","v":0},{"$f":"'Inputs (Nov)'!C13","v":0},{"$error":"#DIV/0!"},{"$f":"'Inputs (Dec)'!B13","v":0},{"$f":"'Inputs (Dec)'!C13","v":0},{"$error":"#DIV/0!"},0,0,{"$error":"#DIV/0!"}]
[{"$f":"'Inputs (Dec)'!A14","v":"Fixed Expenditure C"},null,{"$f":"'Inputs (Jan)'!B14","v":0},{"$f":"'Inputs (Jan)'!C14","v":0},{"$error":"#DIV/0!"},{"$f":"'Inputs (Feb)'!B14","v":0},{"$f":"'Inputs (Feb)'!C14","v":0},{"$error":"#DIV/0!"},{"$f":"'Inputs (Mar)'!B14","v":0},{"$f":"'Inputs (Mar)'!C14","v":0},{"$error":"#DIV/0!"},{"$f":"'Inputs (Apr)'!B14","v":0},{"$f":"'Inputs (Apr)'!C14","v":0},{"$error":"#DIV/0!"},{"$f":"'Inputs (May)'!B14","v":0},{"$f":"'Inputs (May)'!C14","v":0},{"$error":"#DIV/0!"},{"$f":"'Inputs (Jun)'!B14","v":0},{"$f":"'Inputs (Jun)'!C14","v":0},{"$error":"#DIV/0!"},{"$f":"'Inputs (Jul)'!B14","v":0},{"$f":"'Inputs (Jul)'!C14","v":0},{"$error":"#DIV/0!"},{"$f":"'Inputs (Aug)'!B14","v":0},{"$f":"'Inputs (Aug)'!C14","v":0},{"$error":"#DIV/0!"},{"$f":"'Inputs (Sep)'!B14","v":0},{"$f":"'Inputs (Sep)'!C14","v":0},{"$error":"#DIV/0!"},{"$f":"'Inputs (Oct)'!B14","v":0},{"$f":"'Inputs (Oct)'!C14","v":0},{"$error":"#DIV/0!"},{"$f":"'Inputs (Nov)'!B14","v":0},{"$f":"'Inputs (Nov)'!C14","v":0},{"$error":"#DIV/0!"},{"$f":"'Inputs (Dec)'!B14","v":0},{"$f":"'Inputs (Dec)'!C14","v":0},{"$error":"#DIV/0!"},0,0,{"$error":"#DIV/0!"}]
[{"$f":"'Inputs (Dec)'!A15","v":"Fixed Expenditure D"},null,{"$f":"'Inputs (Jan)'!B15","v":0},{"$f":"'Inputs (Jan)'!C15","v":0},{"$error":"#DIV/0!"},{"$f":"'Inputs (Feb)'!B15","v":0},{"$f":"'Inputs (Feb)'!C15","v":0},{"$error":"#DIV/0!"},{"$f":"'Inputs (Mar)'!B15","v":0},{"$f":"'Inputs (Mar)'!C15","v":0},{"$error":"#DIV/0!"},{"$f":"'Inputs (Apr)'!B15","v":0},{"$f":"'Inputs (Apr)'!C15","v":0},{"$error":"#DIV/0!"},{"$f":"'Inputs (May)'!B15","v":0},{"$f":"'Inputs (May)'!C15","v":0},{"$error":"#DIV/0!"},{"$f":"'Inputs (Jun)'!B15","v":0},{"$f":"'Inputs (Jun)'!C15","v":0},{"$error":"#DIV/0!"},{"$f":"'Inputs (Jul)'!B15","v":0},{"$f":"'Inputs (Jul)'!C15","v":0},{"$error":"#DIV/0!"},{"$f":"'Inputs (Aug)'!B15","v":0},{"$f":"'Inputs (Aug)'!C15","v":0},{"$error":"#DIV/0!"},{"$f":"'Inputs (Sep)'!B15","v":0},{"$f":"'Inputs (Sep)'!C15","v":0},{"$error":"#DIV/0!"},{"$f":"'Inputs (Oct)'!B15","v":0},{"$f":"'Inputs (Oct)'!C15","v":0},{"$error":"#DIV/0!"},{"$f":"'Inputs (Nov)'!B15","v":0},{"$f":"'Inputs (Nov)'!C15","v":0},{"$error":"#DIV/0!"},{"$f":"'Inputs (Dec)'!B15","v":0},{"$f":"'Inputs (Dec)'!C15","v":0},{"$error":"#DIV/0!"},0,0,{"$error":"#DIV/0!"}]
["Total",null,{"$f":"SUM(C49:C56)","v":0},{"$f":"SUM(D49:D56)","v":0},{"$error":"#DIV/0!"},{"$f":"SUM(F49:F56)","v":0},{"$f":"SUM(G49:G56)","v":0},{"$error":"#DIV/0!"},{"$f":"SUM(I49:I56)","v":0},{"$f":"SUM(J49:J56)","v":0},{"$error":"#DIV/0!"},{"$f":"SUM(L49:L56)","v":0},{"$f":"SUM(M49:M56)","v":0},{"$error":"#DIV/0!"},{"$f":"SUM(O49:O56)","v":0},{"$f":"SUM(P49:P56)","v":0},{"$error":"#DIV/0!"},{"$f":"SUM(R49:R56)","v":0},{"$f":"SUM(S49:S56)","v":0},{"$error":"#DIV/0!"},0,0,{"$error":"#DIV/0!"},0,0,{"$error":"#DIV/0!"},0,0,{"$error":"#DIV/0!"},0,0,{"$error":"#DIV/0!"},0,0,{"$error":"#DIV/0!"},0,0,{"$error":"#DIV/0!"},0,0,{"$error":"#DIV/0!"}]
[]
["Variable"]
[{"$f":"'Inputs (Dec)'!H1","v":"Variable Expenditure 1"},null,{"$f":"'Inputs (Jan)'!I19","v":0},{"$f":"'Inputs (Jan)'!I17","v":0},{"$f":"D60/C60","v":{"$error":"#DIV/0!"}},{"$f":"'Inputs (Feb)'!I19","v":0},{"$f":"'Inputs (Feb)'!I17","v":0},{"$f":"(G60/F60)","v":{"$error":"#DIV/0!"}},{"$f":"'Inputs (Mar)'!I19","v":0},{"$f":"'Inputs (Mar)'!I17","v":0},{"$f":"(J60/I60)","v":{"$error":"#DIV/0!"}},{"$f":"'Inputs (Apr)'!I19","v":0},{"$f":"'Inputs (Apr)'!I17","v":0},{"$error":"#DIV/0!"},{"$f":"'Inputs (May)'!I19","v":0},{"$f":"'Inputs (May)'!I17","v":0},{"$error":"#DIV/0!"},{"$f":"'Inputs (Jun)'!I19","v":0},{"$f":"'Inputs (Jun)'!I17","v":0},{"$error":"#DIV/0!"},{"$f":"'Inputs (Jul)'!I19","v":0},{"$f":"'Inputs (Jul)'!I17","v":0},{"$error":"#DIV/0!"},{"$f":"'Inputs (Aug)'!I19","v":0},{"$f":"'Inputs (Aug)'!I17","v":0},{"$error":"#DIV/0!"},{"$f":"'Inputs (Sep)'!I19","v":0},{"$f":"'Inputs (Sep)'!I17","v":0},{"$error":"#DIV/0!"},{"$f":"'Inputs (Oct)'!I19","v":0},{"$f":"'Inputs (Oct)'!I17","v":0},{"$error":"#DIV/0!"},{"$f":"'Inputs (Nov)'!I19","v":0},{"$f":"'Inputs (Nov)'!I17","v":0},{"$error":"#DIV/0!"},{"$f":"'Inputs (Dec)'!I19","v":0},{"$f":"'Inputs (Dec)'!I17","v":0},{"$error":"#DIV/0!"},0,0,{"$error":"#DIV/0!"}]
[{"$f":"'Inputs (Dec)'!K1","v":"Variable Expenditure 2"},null,{"$f":"'Inputs (Jan)'!L19","v":0},{"$f":"'Inputs (Jan)'!L17","v":0},{"$error":"#DIV/0!"},{"$f":"'Inputs (Feb)'!L19","v":0},{"$f":"'Inputs (Feb)'!L17","v":0},{"$f":"(G61/F61)","v":{"$error":"#DIV/0!"}},{"$f":"'Inputs (Mar)'!L19","v":0},{"$f":"'Inputs (Mar)'!L17","v":0},{"$f":"(J61/I61)","v":{"$error":"#DIV/0!"}},{"$f":"'Inputs (Apr)'!L19","v":0},{"$f":"'Inputs (Apr)'!L17","v":0},{"$error":"#DIV/0!"},{"$f":"'Inputs (May)'!L19","v":0},{"$f":"'Inputs (May)'!L17","v":0},{"$error":"#DIV/0!"},{"$f":"'Inputs (Jun)'!L19","v":0},{"$f":"'Inputs (Jun)'!L17","v":0},{"$error":"#DIV/0!"},{"$f":"'Inputs (Jul)'!L19","v":0},{"$f":"'Inputs (Jul)'!L17","v":0},{"$error":"#DIV/0!"},{"$f":"'Inputs (Aug)'!L19","v":0},{"$f":"'Inputs (Aug)'!L17","v":0},{"$error":"#DIV/0!"},{"$f":"'Inputs (Sep)'!L19","v":0},{"$f":"'Inputs (Sep)'!L17","v":0},{"$error":"#DIV/0!"},{"$f":"'Inputs (Oct)'!L19","v":0},{"$f":"'Inputs (Oct)'!L17","v":0},{"$error":"#DIV/0!"},{"$f":"'Inputs (Nov)'!L19","v":0},{"$f":"'Inputs (Nov)'!L17","v":0},{"$error":"#DIV/0!"},{"$f":"'Inputs (Dec)'!L19","v":0},{"$f":"'Inputs (Dec)'!L17","v":0},{"$error":"#DIV/0!"},0,0,{"$error":"#DIV/0!"}]
[{"$f":"'Inputs (Dec)'!N1","v":"Variable Expenditure 3"},null,{"$f":"'Inputs (Jan)'!O19","v":0},{"$f":"'Inputs (Jan)'!O17","v":0},{"$error":"#DIV/0!"},{"$f":"'Inputs (Feb)'!O19","v":0},{"$f":"'Inputs (Feb)'!O17","v":0},{"$error":"#DIV/0!"},{"$f":"'Inputs (Mar)'!O19","v":0},{"$f":"'Inputs (Mar)'!O17","v":0},{"$error":"#DIV/0!"},{"$f":"'Inputs (Apr)'!O19","v":0},{"$f":"'Inputs (Apr)'!O17","v":0},{"$error":"#DIV/0!"},{"$f":"'Inputs (May)'!O19","v":0},{"$f":"'Inputs (May)'!O17","v":0},{"$error":"#DIV/0!"},{"$f":"'Inputs (Jun)'!O19","v":0},{"$f":"'Inputs (Jun)'!O17","v":0},{"$error":"#DIV/0!"},{"$f":"'Inputs (Jul)'!O19","v":0},{"$f":"'Inputs (Jul)'!O17","v":0},{"$error":"#DIV/0!"},{"$f":"'Inputs (Aug)'!O19","v":0},{"$f":"'Inputs (Aug)'!O17","v":0},{"$error":"#DIV/0!"},{"$f":"'Inputs (Sep)'!O19","v":0},{"$f":"'Inputs (Sep)'!O17","v":0},{"$error":"#DIV/0!"},{"$f":"'Inputs (Oct)'!O19","v":0},{"$f":"'Inputs (Oct)'!O17","v":0},{"$error":"#DIV/0!"},{"$f":"'Inputs (Nov)'!O19","v":0},{"$f":"'Inputs (Nov)'!O17","v":0},{"$error":"#DIV/0!"},{"$f":"'Inputs (Dec)'!O19","v":0},{"$f":"'Inputs (Dec)'!O17","v":0},{"$error":"#DIV/0!"},0,0,{"$error":"#DIV/0!"}]
[{"$f":"'Inputs (Dec)'!Q1","v":"Variable Expenditure 4"},null,{"$f":"'Inputs (Jan)'!R19","v":0},{"$f":"'Inputs (Jan)'!R17","v":0},{"$error":"#DIV/0!"},{"$f":"'Inputs (Feb)'!R19","v":0},{"$f":"'Inputs (Feb)'!R17","v":0},{"$error":"#DIV/0!"},{"$f":"'Inputs (Mar)'!R19","v":0},{"$f":"'Inputs (Mar)'!R17","v":0},{"$error":"#DIV/0!"},{"$f":"'Inputs (Apr)'!R19","v":0},{"$f":"'Inputs (Apr)'!R17","v":0},{"$error":"#DIV/0!"},{"$f":"'Inputs (May)'!R19","v":0},{"$f":"'Inputs (May)'!R17","v":0},{"$error":"#DIV/0!"},{"$f":"'Inputs (Jun)'!R19","v":0},{"$f":"'Inputs (Jun)'!R17","v":0},{"$error":"#DIV/0!"},{"$f":"'Inputs (Jul)'!R19","v":0},{"$f":"'Inputs (Jul)'!R17","v":0},{"$error":"#DIV/0!"},{"$f":"'Inputs (Aug)'!R19","v":0},{"$f":"'Inputs (Aug)'!R17","v":0},{"$error":"#DIV/0!"},{"$f":"'Inputs (Sep)'!R19","v":0},{"$f":"'Inputs (Sep)'!R17","v":0},{"$error":"#DIV/0!"},{"$f":"'Inputs (Oct)'!R19","v":0},{"$f":"'Inputs (Oct)'!R17","v":0},{"$error":"#DIV/0!"},{"$f":"'Inputs (Nov)'!R19","v":0},{"$f":"'Inputs (Nov)'!R17","v":0},{"$error":"#DIV/0!"},{"$f":"'Inputs (Dec)'!R19","v":0},{"$f":"'Inputs (Dec)'!R17","v":0},{"$error":"#DIV/0!"},0,0,{"$error":"#DIV/0!"}]
[{"$f":"'Inputs (Dec)'!T1","v":"Variable Expenditure 5"},null,{"$f":"'Inputs (Jan)'!U19","v":0},{"$f":"'Inputs (Jan)'!U17","v":0},{"$error":"#DIV/0!"},{"$f":"'Inputs (Feb)'!U19","v":0},{"$f":"'Inputs (Feb)'!U17","v":0},{"$error":"#DIV/0!"},{"$f":"'Inputs (Mar)'!U19","v":0},{"$f":"'Inputs (Mar)'!U17","v":0},{"$error":"#DIV/0!"},{"$f":"'Inputs (Apr)'!U19","v":0},{"$f":"'Inputs (Apr)'!U17","v":0},{"$error":"#DIV/0!"},{"$f":"'Inputs (May)'!U19","v":0},{"$f":"'Inputs (May)'!U17","v":0},{"$error":"#DIV/0!"},{"$f":"'Inputs (Jun)'!U19","v":0},{"$f":"'Inputs (Jun)'!U17","v":0},{"$error":"#DIV/0!"},{"$f":"'Inputs (Jul)'!U19","v":0},{"$f":"'Inputs (Jul)'!U17","v":0},{"$error":"#DIV/0!"},{"$f":"'Inputs (Aug)'!U19","v":0},{"$f":"'Inputs (Aug)'!U17","v":0},{"$error":"#DIV/0!"},{"$f":"'Inputs (Sep)'!U19","v":0},{"$f":"'Inputs (Sep)'!U17","v":0},{"$error":"#DIV/0!"},{"$f":"'Inputs (Oct)'!U19","v":0},{"$f":"'Inputs (Oct)'!U17","v":0},{"$error":"#DIV/0!"},{"$f":"'Inputs (Nov)'!U19","v":0},{"$f":"'Inputs (Nov)'!U17","v":0},{"$error":"#DIV/0!"},{"$f":"'Inputs (Dec)'!U19","v":0},{"$f":"'Inputs (Dec)'!U17","v":0},{"$error":"#DIV/0!"},0,0,{"$error":"#DIV/0!"}]
[{"$f":"'Inputs (Dec)'!W1","v":"Variable Expenditure 6"},null,{"$f":"'Inputs (Jan)'!X19","v":0},{"$f":"'Inputs (Jan)'!X17","v":0},{"$error":"#DIV/0!"},{"$f":"'Inputs (Feb)'!X19","v":0},{"$f":"'Inputs (Feb)'!X17","v":0},{"$error":"#DIV/0!"},{"$f":"'Inputs (Mar)'!X19","v":0},{"$f":"'Inputs (Mar)'!X17","v":0},{"$error":"#DIV/0!"},{"$f":"'Inputs (Apr)'!X19","v":0},{"$f":"'Inputs (Apr)'!X17","v":0},{"$error":"#DIV/0!"},{"$f":"'Inputs (May)'!X19","v":0},{"$f":"'Inputs (May)'!X17","v":0},{"$error":"#DIV/0!"},{"$f":"'Inputs (Jun)'!X19","v":0},{"$f":"'Inputs (Jun)'!X17","v":0},{"$error":"#DIV/0!"},{"$f":"'Inputs (Jul)'!X19","v":0},{"$f":"'Inputs (Jul)'!X17","v":0},{"$error":"#DIV/0!"},{"$f":"'Inputs (Aug)'!X19","v":0},{"$f":"'Inputs (Aug)'!X17","v":0},{"$error":"#DIV/0!"},{"$f":"'Inputs (Sep)'!X19","v":0},{"$f":"'Inputs (Sep)'!X17","v":0},{"$error":"#DIV/0!"},{"$f":"'Inputs (Oct)'!X19","v":0},{"$f":"'Inputs (Oct)'!X17","v":0},{"$error":"#DIV/0!"},{"$f":"'Inputs (Nov)'!X19","v":0},{"$f":"'Inputs (Nov)'!X17","v":0},{"$error":"#DIV/0!"},{"$f":"'Inputs (Dec)'!X19","v":0},{"$f":"'Inputs (Dec)'!X17","v":0},{"$error":"#DIV/0!"},0,0,{"$error":"#DIV/0!"}]
[{"$f":"'Inputs (Dec)'!Z1","v":"Variable Expenditure 7"},null,{"$f":"'Inputs (Jan)'!AA19","v":0},{"$f":"'Inputs (Jan)'!AA17","v":0},{"$error":"#DIV/0!"},{"$f":"'Inputs (Feb)'!AA19","v":0},{"$f":"'Inputs (Feb)'!AA17","v":0},{"$error":"#DIV/0!"},{"$f":"'Inputs (Mar)'!AA19","v":0},{"$f":"'Inputs (Mar)'!AA17","v":0},{"$error":"#DIV/0!"},{"$f":"'Inputs (Apr)'!AA19","v":0},{"$f":"'Inputs (Apr)'!AA17","v":0},{"$error":"#DIV/0!"},{"$f":"'Inputs (May)'!AA19","v":0},{"$f":"'Inputs (May)'!AA17","v":0},{"$error":"#DIV/0!"},{"$f":"'Inputs (Jun)'!AA19","v":0},{"$f":"'Inputs (Jun)'!AA17","v":0},{"$error":"#DIV/0!"},{"$f":"'Inputs (Jul)'!AA19","v":0},{"$f":"'Inputs (Jul)'!AA17","v":0},{"$error":"#DIV/0!"},{"$f":"'Inputs (Aug)'!AA19","v":0},{"$f":"'Inputs (Aug)'!AA17","v":0},{"$error":"#DIV/0!"},{"$f":"'Inputs (Sep)'!AA19","v":0},{"$f":"'Inputs (Sep)'!AA17","v":0},{"$error":"#DIV/0!"},{"$f":"'Inputs (Oct)'!AA19","v":0},{"$f":"'Inputs (Oct)'!AA17","v":0},{"$error":"#DIV/0!"},{"$f":"'Inputs (Nov)'!AA19","v":0},{"$f":"'Inputs (Nov)'!AA17","v":0},{"$error":"#DIV/0!"},{"$f":"'Inputs (Dec)'!AA19","v":0},{"$f":"'Inputs (Dec)'!AA17","v":0},{"$error":"#DIV/0!"},0,0,{"$error":"#DIV/0!"}]
[{"$f":"'Inputs (Dec)'!AC1","v":"Variable Expenditure 8"},null,{"$f":"'Inputs (Jan)'!AD19","v":0},{"$f":"'Inputs (Jan)'!AD17","v":0},{"$f":"D67/C67","v":{"$error":"#DIV/0!"}},{"$f":"'Inputs (Feb)'!AD19","v":0},{"$f":"'Inputs (Feb)'!AD17","v":0},{"$error":"#DIV/0!"},{"$f":"'Inputs (Mar)'!AD19","v":0},{"$f":"'Inputs (Mar)'!AD17","v":0},{"$error":"#DIV/0!"},{"$f":"'Inputs (Apr)'!AD19","v":0},{"$f":"'Inputs (Apr)'!AD17","v":0},{"$error":"#DIV/0!"},{"$f":"'Inputs (May)'!AD19","v":0},{"$f":"'Inputs (May)'!AD17","v":0},{"$error":"#DIV/0!"},{"$f":"'Inputs (Jun)'!AD19","v":0},{"$f":"'Inputs (Jun)'!AD17","v":0},{"$error":"#DIV/0!"},{"$f":"'Inputs (Jul)'!AD19","v":0},{"$f":"'Inputs (Jul)'!AD17","v":0},{"$error":"#DIV/0!"},{"$f":"'Inputs (Aug)'!AD19","v":0},{"$f":"'Inputs (Aug)'!AD17","v":0},{"$error":"#DIV/0!"},{"$f":"'Inputs (Sep)'!AD19","v":0},{"$f":"'Inputs (Sep)'!AD17","v":0},{"$error":"#DIV/0!"},{"$f":"'Inputs (Oct)'!AD19","v":0},{"$f":"'Inputs (Oct)'!AD17","v":0},{"$error":"#DIV/0!"},{"$f":"'Inputs (Nov)'!AD19","v":0},{"$f":"'Inputs (Nov)'!AD17","v":0},{"$error":"#DIV/0!"},{"$f":"'Inputs (Dec)'!AD19","v":0},{"$f":"'Inputs (Dec)'!AD17","v":0},{"$error":"#DIV/0!"},0,0,{"$error":"#DIV/0!"}]
[{"$f":"'Inputs (Dec)'!AF1","v":"Variable Expenditure 9"},null,{"$f":"'Inputs (Jan)'!AG19","v":0},{"$f":"'Inputs (Jan)'!AG17","v":0},{"$error":"#DIV/0!"},{"$f":"'Inputs (Feb)'!AG19","v":0},{"$f":"'Inputs (Feb)'!AG17","v":0},{"$error":"#DIV/0!"},{"$f":"'Inputs (Mar)'!AG19","v":0},{"$f":"'Inputs (Mar)'!AG17","v":0},{"$error":"#DIV/0!"},{"$f":"'Inputs (Apr)'!AG19","v":0},{"$f":"'Inputs (Apr)'!AG17","v":0},{"$error":"#DIV/0!"},{"$f":"'Inputs (May)'!AG19","v":0},{"$f":"'Inputs (May)'!AG17","v":0},{"$error":"#DIV/0!"},{"$f":"'Inputs (Jun)'!AG19","v":0},{"$f":"'Inputs (Jun)'!AG17","v":0},{"$error":"#DIV/0!"},{"$f":"'Inputs (Jul)'!AG19","v":0},{"$f":"'Inputs (Jul)'!AG17","v":0},{"$error":"#DIV/0!"},{"$f":"'Inputs (Aug)'!AG19","v":0},{"$f":"'Inputs (Aug)'!AG17","v":0},{"$error":"#DIV/0!"},{"$f":"'Inputs (Sep)'!AG19","v":0},{"$f":"'Inputs (Sep)'!AG17","v":0},{"$error":"#DIV/0!"},{"$f":"'Inputs (Oct)'!AG19","v":0},{"$f":"'Inputs (Oct)'!AG17","v":0},{"$error":"#DIV/0!"},{"$f":"'Inputs (Nov)'!AG19","v":0},{"$f":"'Inputs (Nov)'!AG17","v":0},{"$error":"#DIV/0!"},{"$f":"'Inputs (Dec)'!AG19","v":0},{"$f":"'Inputs (Dec)'!AG17","v":0},{"$error":"#DIV/0!"},0,0,{"$error":"#DIV/0!"}]
["Total",null,{"$f":"SUM(C60:C68)","v":0},{"$f":"SUM(D60:D68)","v":0},{"$error":"#DIV/0!"},{"$f":"SUM(F60:F68)","v":0},{"$f":"SUM(G60:G68)","v":0},{"$error":"#DIV/0!"},{"$f":"SUM(I60:I68)","v":0},{"$f":"SUM(J60:J68)","v":0},{"$f":"(J69/I69)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(L60:L68)","v":0},{"$f":"SUM(M60:M68)","v":0},{"$error":"#DIV/0!"},{"$f":"SUM(O60:O68)","v":0},{"$f":"SUM(P60:P68)","v":0},{"$error":"#DIV/0!"},{"$f":"SUM(R60:R68)","v":0},{"$f":"SUM(S60:S68)","v":0},{"$error":"#DIV/0!"},0,0,{"$error":"#DIV/0!"},0,0,{"$error":"#DIV/0!"},0,0,{"$error":"#DIV/0!"},0,0,{"$error":"#DIV/0!"},0,0,{"$error":"#DIV/0!"},0,0,{"$f":"(AK69/AJ69)","v":{"$error":"#DIV/0!"}},0,0,{"$error":"#DIV/0!"}]
[]
["Discretionary"]
[{"$f":"'Inputs (Dec)'!AI1","v":"Discretionary Spend A"},null,{"$f":"'Inputs (Jan)'!AJ19","v":0},{"$f":"'Inputs (Jan)'!AJ17","v":0},{"$error":"#DIV/0!"},{"$f":"'Inputs (Feb)'!AJ19","v":0},{"$f":"'Inputs (Feb)'!AJ17","v":0},{"$f":"(G72/F72)","v":{"$error":"#DIV/0!"}},{"$f":"'Inputs (Mar)'!AJ19","v":0},{"$f":"'Inputs (Mar)'!AJ17","v":0},{"$f":"(J72/I72)","v":{"$error":"#DIV/0!"}},{"$f":"'Inputs (Apr)'!AJ19","v":0},{"$f":"'Inputs (Apr)'!AJ17","v":0},{"$error":"#DIV/0!"},{"$f":"'Inputs (May)'!AJ19","v":0},{"$f":"'Inputs (May)'!AJ17","v":0},{"$error":"#DIV/0!"},{"$f":"'Inputs (Jun)'!AJ19","v":0},{"$f":"'Inputs (Jun)'!AJ17","v":0},{"$error":"#DIV/0!"},{"$f":"'Inputs (Jul)'!AJ19","v":0},{"$f":"'Inputs (Jul)'!AJ17","v":0},{"$error":"#DIV/0!"},{"$f":"'Inputs (Aug)'!AJ19","v":0},{"$f":"'Inputs (Aug)'!AJ17","v":0},{"$error":"#DIV/0!"},{"$f":"'Inputs (Sep)'!AJ19","v":0},{"$f":"'Inputs (Sep)'!AJ17","v":0},{"$error":"#DIV/0!"},{"$f":"'Inputs (Oct)'!AJ19","v":0},{"$f":"'Inputs (Oct)'!AJ17","v":0},{"$error":"#DIV/0!"},{"$f":"'Inputs (Nov)'!AJ19","v":0},{"$f":"'Inputs (Nov)'!AJ17","v":0},{"$error":"#DIV/0!"},{"$f":"'Inputs (Dec)'!AJ19","v":0},{"$f":"'Inputs (Dec)'!AJ17","v":0},{"$error":"#DIV/0!"},0,0,{"$error":"#DIV/0!"}]
[{"$f":"'Inputs (Dec)'!AL1","v":"Discretionary Spend B"},null,{"$f":"'Inputs (Jan)'!AM19","v":0},{"$f":"'Inputs (Jan)'!AM17","v":0},{"$error":"#DIV/0!"},{"$f":"'Inputs (Feb)'!AM19","v":0},{"$f":"'Inputs (Feb)'!AM17","v":0},{"$f":"(G73/F73)","v":{"$error":"#DIV/0!"}},{"$f":"'Inputs (Mar)'!AM19","v":0},{"$f":"'Inputs (Mar)'!AM17","v":0},{"$f":"(J73/I73)","v":{"$error":"#DIV/0!"}},{"$f":"'Inputs (Apr)'!AM19","v":0},{"$f":"'Inputs (Apr)'!AM17","v":0},{"$error":"#DIV/0!"},{"$f":"'Inputs (May)'!AM19","v":0},{"$f":"'Inputs (May)'!AM17","v":0},{"$error":"#DIV/0!"},{"$f":"'Inputs (Jun)'!AM19","v":0},{"$f":"'Inputs (Jun)'!AM17","v":0},{"$error":"#DIV/0!"},{"$f":"'Inputs (Jul)'!AM19","v":0},{"$f":"'Inputs (Jul)'!AM17","v":0},{"$error":"#DIV/0!"},{"$f":"'Inputs (Aug)'!AM19","v":0},{"$f":"'Inputs (Aug)'!AM17","v":0},{"$error":"#DIV/0!"},{"$f":"'Inputs (Sep)'!AM19","v":0},{"$f":"'Inputs (Sep)'!AM17","v":0},{"$error":"#DIV/0!"},{"$f":"'Inputs (Oct)'!AM19","v":0},{"$f":"'Inputs (Oct)'!AM17","v":0},{"$error":"#DIV/0!"},{"$f":"'Inputs (Nov)'!AM19","v":0},{"$f":"'Inputs (Nov)'!AM17","v":0},{"$error":"#DIV/0!"},{"$f":"'Inputs (Dec)'!AM19","v":0},{"$f":"'Inputs (Dec)'!AM17","v":0},{"$error":"#DIV/0!"},0,0,{"$error":"#DIV/0!"}]
[{"$f":"'Inputs (Dec)'!AO1","v":"Discretionary Spend C"},null,{"$f":"'Inputs (Jan)'!AP19","v":0},{"$f":"'Inputs (Jan)'!AP17","v":0},{"$error":"#DIV/0!"},{"$f":"'Inputs (Feb)'!AP19","v":0},{"$f":"'Inputs (Feb)'!AP17","v":0},{"$error":"#DIV/0!"},{"$f":"'Inputs (Mar)'!AP19","v":0},{"$f":"'Inputs (Mar)'!AP17","v":0},{"$error":"#DIV/0!"},{"$f":"'Inputs (Apr)'!AP19","v":0},{"$f":"'Inputs (Apr)'!AP17","v":0},{"$error":"#DIV/0!"},{"$f":"'Inputs (May)'!AP19","v":0},{"$f":"'Inputs (May)'!AP17","v":0},{"$error":"#DIV/0!"},{"$f":"'Inputs (Jun)'!AP19","v":0},{"$f":"'Inputs (Jun)'!AP17","v":0},{"$error":"#DIV/0!"},{"$f":"'Inputs (Jul)'!AP19","v":0},{"$f":"'Inputs (Jul)'!AP17","v":0},{"$error":"#DIV/0!"},{"$f":"'Inputs (Aug)'!AP19","v":0},{"$f":"'Inputs (Aug)'!AP17","v":0},{"$error":"#DIV/0!"},{"$f":"'Inputs (Sep)'!AP19","v":0},{"$f":"'Inputs (Sep)'!AP17","v":0},{"$error":"#DIV/0!"},{"$f":"'Inputs (Oct)'!AP19","v":0},{"$f":"'Inputs (Oct)'!AP17","v":0},{"$error":"#DIV/0!"},{"$f":"'Inputs (Nov)'!AP19","v":0},{"$f":"'Inputs (Nov)'!AP17","v":0},{"$error":"#DIV/0!"},{"$f":"'Inputs (Dec)'!AP19","v":0},{"$f":"'Inputs (Dec)'!AP17","v":0},{"$error":"#DIV/0!"},0,0,{"$error":"#DIV/0!"}]
[{"$f":"'Inputs (Dec)'!AR1","v":"Discretionary Spend D"},null,{"$f":"'Inputs (Jan)'!AS19","v":0},{"$f":"'Inputs (Jan)'!AS17","v":0},{"$error":"#DIV/0!"},{"$f":"'Inputs (Feb)'!AS19","v":0},{"$f":"'Inputs (Feb)'!AS17","v":0},{"$error":"#DIV/0!"},{"$f":"'Inputs (Mar)'!AS19","v":0},{"$f":"'Inputs (Mar)'!AS17","v":0},{"$error":"#DIV/0!"},{"$f":"'Inputs (Apr)'!AS19","v":0},{"$f":"'Inputs (Apr)'!AS17","v":0},{"$error":"#DIV/0!"},{"$f":"'Inputs (May)'!AS19","v":0},{"$f":"'Inputs (May)'!AS17","v":0},{"$error":"#DIV/0!"},{"$f":"'Inputs (Jun)'!AS19","v":0},{"$f":"'Inputs (Jun)'!AS17","v":0},{"$error":"#DIV/0!"},{"$f":"'Inputs (Jul)'!AS19","v":0},{"$f":"'Inputs (Jul)'!AS17","v":0},{"$error":"#DIV/0!"},{"$f":"'Inputs (Aug)'!AS19","v":0},{"$f":"'Inputs (Aug)'!AS17","v":0},{"$error":"#DIV/0!"},{"$f":"'Inputs (Sep)'!AS19","v":0},{"$f":"'Inputs (Sep)'!AS17","v":0},{"$error":"#DIV/0!"},{"$f":"'Inputs (Oct)'!AS19","v":0},{"$f":"'Inputs (Oct)'!AS17","v":0},{"$error":"#DIV/0!"},{"$f":"'Inputs (Nov)'!AS19","v":0},{"$f":"'Inputs (Nov)'!AS17","v":0},{"$error":"#DIV/0!"},{"$f":"'Inputs (Dec)'!AS19","v":0},{"$f":"'Inputs (Dec)'!AS17","v":0},{"$error":"#DIV/0!"},0,0,{"$error":"#DIV/0!"}]
[{"$f":"'Inputs (Dec)'!AU1","v":"Discretionary Spend E"},null,{"$f":"'Inputs (Jan)'!AV19","v":0},{"$f":"'Inputs (Jan)'!AV17","v":0},{"$error":"#DIV/0!"},{"$f":"'Inputs (Feb)'!AV19","v":0},{"$f":"'Inputs (Feb)'!AV17","v":0},{"$error":"#DIV/0!"},{"$f":"'Inputs (Mar)'!AV19","v":0},{"$f":"'Inputs (Mar)'!AV17","v":0},{"$error":"#DIV/0!"},{"$f":"'Inputs (Apr)'!AV19","v":0},{"$f":"'Inputs (Apr)'!AV17","v":0},{"$error":"#DIV/0!"},{"$f":"'Inputs (May)'!AV19","v":0},{"$f":"'Inputs (May)'!AV17","v":0},{"$error":"#DIV/0!"},{"$f":"'Inputs (Jun)'!AV19","v":0},{"$f":"'Inputs (Jun)'!AV17","v":0},{"$error":"#DIV/0!"},{"$f":"'Inputs (Jul)'!AV19","v":0},{"$f":"'Inputs (Jul)'!AV17","v":0},{"$error":"#DIV/0!"},{"$f":"'Inputs (Aug)'!AV19","v":0},{"$f":"'Inputs (Aug)'!AV17","v":0},{"$error":"#DIV/0!"},{"$f":"'Inputs (Sep)'!AV19","v":0},{"$f":"'Inputs (Sep)'!AV17","v":0},{"$error":"#DIV/0!"},{"$f":"'Inputs (Oct)'!AV19","v":0},{"$f":"'Inputs (Oct)'!AV17","v":0},{"$error":"#DIV/0!"},{"$f":"'Inputs (Nov)'!AV19","v":0},{"$f":"'Inputs (Nov)'!AV17","v":0},{"$error":"#DIV/0!"},{"$f":"'Inputs (Dec)'!AV19","v":0},{"$f":"'Inputs (Dec)'!AV17","v":0},{"$error":"#DIV/0!"},0,0,{"$error":"#DIV/0!"}]
[{"$f":"'Inputs (Dec)'!AX1","v":"Discretionary Spend F"},null,{"$f":"'Inputs (Jan)'!AY19","v":0},{"$f":"'Inputs (Jan)'!AY17","v":0},{"$error":"#DIV/0!"},{"$f":"'Inputs (Feb)'!AY19","v":0},{"$f":"'Inputs (Feb)'!AY17","v":0},{"$error":"#DIV/0!"},{"$f":"'Inputs (Mar)'!AY19","v":0},{"$f":"'Inputs (Mar)'!AY17","v":0},{"$error":"#DIV/0!"},{"$f":"'Inputs (Apr)'!AY19","v":0},{"$f":"'Inputs (Apr)'!AY17","v":0},{"$error":"#DIV/0!"},{"$f":"'Inputs (May)'!AY19","v":0},{"$f":"'Inputs (May)'!AY17","v":0},{"$error":"#DIV/0!"},{"$f":"'Inputs (Jun)'!AY19","v":0},{"$f":"'Inputs (Jun)'!AY17","v":0},{"$error":"#DIV/0!"},{"$f":"'Inputs (Jul)'!AY19","v":0},{"$f":"'Inputs (Jul)'!AY17","v":0},{"$error":"#DIV/0!"},{"$f":"'Inputs (Aug)'!AY19","v":0},{"$f":"'Inputs (Aug)'!AY17","v":0},{"$error":"#DIV/0!"},{"$f":"'Inputs (Sep)'!AY19","v":0},{"$f":"'Inputs (Sep)'!AY17","v":0},{"$error":"#DIV/0!"},{"$f":"'Inputs (Oct)'!AY19","v":0},{"$f":"'Inputs (Oct)'!BB17","v":0},{"$error":"#DIV/0!"},{"$f":"'Inputs (Nov)'!AY19","v":0},{"$f":"'Inputs (Nov)'!AY17","v":0},{"$error":"#DIV/0!"},{"$f":"'Inputs (Dec)'!AY19","v":0},{"$f":"'Inputs (Dec)'!AY17","v":0},{"$error":"#DIV/0!"},0,0,{"$error":"#DIV/0!"}]
[{"$f":"'Inputs (Dec)'!BA1","v":"Discretionary Spend G"},null,{"$f":"'Inputs (Jan)'!BB19","v":0},{"$f":"'Inputs (Jan)'!BB17","v":0},{"$error":"#DIV/0!"},{"$f":"'Inputs (Feb)'!BB19","v":0},{"$f":"'Inputs (Feb)'!BB17","v":0},{"$error":"#DIV/0!"},{"$f":"'Inputs (Mar)'!BB19","v":0},{"$f":"'Inputs (Mar)'!BB17","v":0},{"$error":"#DIV/0!"},{"$f":"'Inputs (Apr)'!BB19","v":0},{"$f":"'Inputs (Apr)'!BB17","v":0},{"$error":"#DIV/0!"},{"$f":"'Inputs (May)'!BB19","v":0},{"$f":"'Inputs (May)'!BB17","v":0},{"$error":"#DIV/0!"},{"$f":"'Inputs (Jun)'!BB19","v":0},{"$f":"'Inputs (Jun)'!BB17","v":0},{"$error":"#DIV/0!"},{"$f":"'Inputs (Jul)'!BB19","v":0},{"$f":"'Inputs (Jul)'!BB17","v":0},{"$error":"#DIV/0!"},{"$f":"'Inputs (Aug)'!BB19","v":0},{"$f":"'Inputs (Aug)'!BB17","v":0},{"$error":"#DIV/0!"},{"$f":"'Inputs (Sep)'!BB19","v":0},{"$f":"'Inputs (Sep)'!BB17","v":0},{"$error":"#DIV/0!"},{"$f":"'Inputs (Oct)'!BE19","v":0},{"$f":"'Inputs (Oct)'!BB17","v":0},{"$error":"#DIV/0!"},{"$f":"'Inputs (Nov)'!BB19","v":0},{"$f":"'Inputs (Nov)'!BB17","v":0},{"$error":"#DIV/0!"},{"$f":"'Inputs (Dec)'!BB19","v":0},{"$f":"'Inputs (Dec)'!BB17","v":0},{"$error":"#DIV/0!"},0,0,{"$error":"#DIV/0!"}]
[{"$f":"'Inputs (Dec)'!BD1","v":"Discretionary Spend H"},null,{"$f":"'Inputs (Jan)'!BE19","v":0},{"$f":"'Inputs (Jan)'!BE17","v":0},{"$error":"#DIV/0!"},{"$f":"'Inputs (Feb)'!BE19","v":0},{"$f":"'Inputs (Feb)'!BE17","v":0},{"$error":"#DIV/0!"},{"$f":"'Inputs (Mar)'!BE19","v":0},{"$f":"'Inputs (Mar)'!BE17","v":0},{"$error":"#DIV/0!"},{"$f":"'Inputs (Apr)'!BE19","v":0},{"$f":"'Inputs (Apr)'!BE17","v":0},{"$error":"#DIV/0!"},{"$f":"'Inputs (May)'!BE19","v":0},{"$f":"'Inputs (May)'!BE17","v":0},{"$error":"#DIV/0!"},{"$f":"'Inputs (Jun)'!BE19","v":0},{"$f":"'Inputs (Jun)'!BE17","v":0},{"$error":"#DIV/0!"},{"$f":"'Inputs (Jul)'!BE19","v":0},{"$f":"'Inputs (Jul)'!BE17","v":0},{"$error":"#DIV/0!"},{"$f":"'Inputs (Aug)'!BE19","v":0},{"$f":"'Inputs (Aug)'!BE17","v":0},{"$error":"#DIV/0!"},{"$f":"'Inputs (Sep)'!BE19","v":0},{"$f":"'Inputs (Sep)'!BE17","v":0},{"$error":"#DIV/0!"},{"$f":"'Inputs (Oct)'!BE19","v":0},{"$f":"'Inputs (Oct)'!BE17","v":0},{"$error":"#DIV/0!"},{"$f":"'Inputs (Nov)'!BE19","v":0},{"$f":"'Inputs (Nov)'!BE17","v":0},{"$error":"#DIV/0!"},{"$f":"'Inputs (Dec)'!BE19","v":0},{"$f":"'Inputs (Dec)'!BE17","v":0},{"$error":"#DIV/0!"},0,0,{"$error":"#DIV/0!"}]
[{"$f":"'Inputs (Dec)'!BG1","v":"Discretionary Spend I"},null,{"$f":"'Inputs (Jan)'!BH19","v":0},{"$f":"'Inputs (Jan)'!BH17","v":0},{"$error":"#DIV/0!"},{"$f":"'Inputs (Feb)'!BH19","v":0},{"$f":"'Inputs (Feb)'!BH17","v":0},{"$error":"#DIV/0!"},{"$f":"'Inputs (Mar)'!BH19","v":0},{"$f":"'Inputs (Mar)'!BH17","v":0},{"$error":"#DIV/0!"},{"$f":"'Inputs (Apr)'!BH19","v":0},{"$f":"'Inputs (Apr)'!BH17","v":0},{"$error":"#DIV/0!"},{"$f":"'Inputs (May)'!BH19","v":0},{"$f":"'Inputs (May)'!BH17","v":0},{"$error":"#DIV/0!"},{"$f":"'Inputs (Jun)'!BH19","v":0},{"$f":"'Inputs (Jun)'!BH17","v":0},{"$error":"#DIV/0!"},{"$f":"'Inputs (Jul)'!BH19","v":0},{"$f":"'Inputs (Jul)'!BH17","v":0},{"$error":"#DIV/0!"},{"$f":"'Inputs (Aug)'!BH19","v":0},{"$f":"'Inputs (Aug)'!BH17","v":0},{"$error":"#DIV/0!"},{"$f":"'Inputs (Sep)'!BH19","v":0},{"$f":"'Inputs (Sep)'!BH17","v":0},{"$error":"#DIV/0!"},{"$f":"'Inputs (Oct)'!BH19","v":0},{"$f":"'Inputs (Oct)'!BH17","v":0},{"$error":"#DIV/0!"},{"$f":"'Inputs (Nov)'!BH19","v":0},{"$f":"'Inputs (Nov)'!BH17","v":0},{"$error":"#DIV/0!"},{"$f":"'Inputs (Dec)'!BH19","v":0},{"$f":"'Inputs (Dec)'!BH17","v":0},{"$error":"#DIV/0!"},0,0,{"$error":"#DIV/0!"}]
[{"$f":"'Inputs (Dec)'!BJ1","v":"Discretionary Spend J"},null,{"$f":"'Inputs (Jan)'!BK19","v":0},{"$f":"'Inputs (Jan)'!BK17","v":0},{"$error":"#DIV/0!"},{"$f":"'Inputs (Feb)'!BK19","v":0},{"$f":"'Inputs (Feb)'!BK17","v":0},{"$error":"#DIV/0!"},{"$f":"'Inputs (Mar)'!BK19","v":0},{"$f":"'Inputs (Mar)'!BK17","v":0},{"$error":"#DIV/0!"},{"$f":"'Inputs (Apr)'!BK19","v":0},{"$f":"'Inputs (Apr)'!BK17","v":0},{"$error":"#DIV/0!"},{"$f":"'Inputs (May)'!BK19","v":0},{"$f":"'Inputs (May)'!BK17","v":0},{"$error":"#DIV/0!"},{"$f":"'Inputs (Jun)'!BK19","v":0},{"$f":"'Inputs (Jun)'!BK17","v":0},{"$error":"#DIV/0!"},{"$f":"'Inputs (Jul)'!BK19","v":0},{"$f":"'Inputs (Jul)'!BK17","v":0},{"$error":"#DIV/0!"},{"$f":"'Inputs (Aug)'!BK19","v":0},{"$f":"'Inputs (Aug)'!BK17","v":0},{"$error":"#DIV/0!"},{"$f":"'Inputs (Sep)'!BK19","v":0},{"$f":"'Inputs (Sep)'!BK17","v":0},{"$error":"#DIV/0!"},{"$f":"'Inputs (Oct)'!BK19","v":0},{"$f":"'Inputs (Oct)'!BK17","v":0},{"$error":"#DIV/0!"},{"$f":"'Inputs (Nov)'!BK19","v":0},{"$f":"'Inputs (Nov)'!BK17","v":0},{"$error":"#DIV/0!"},{"$f":"'Inputs (Dec)'!BK19","v":0},{"$f":"'Inputs (Dec)'!BK17","v":0},{"$error":"#DIV/0!"},0,0,{"$error":"#DIV/0!"}]
[{"$f":"'Inputs (Dec)'!BM1","v":"Discretionary Spend K"},null,{"$f":"'Inputs (Jan)'!BN19","v":0},{"$f":"'Inputs (Jan)'!BN17","v":0},{"$error":"#DIV/0!"},{"$f":"'Inputs (Feb)'!BN19","v":0},{"$f":"'Inputs (Feb)'!BN17","v":0},{"$error":"#DIV/0!"},{"$f":"'Inputs (Mar)'!BN19","v":0},{"$f":"'Inputs (Mar)'!BN17","v":0},{"$error":"#DIV/0!"},{"$f":"'Inputs (Apr)'!BN19","v":0},{"$f":"'Inputs (Apr)'!BN17","v":0},{"$error":"#DIV/0!"},{"$f":"'Inputs (May)'!BN19","v":0},{"$f":"'Inputs (May)'!BN17","v":0},{"$error":"#DIV/0!"},{"$f":"'Inputs (Jun)'!BN19","v":0},{"$f":"'Inputs (Jun)'!BN17","v":0},{"$error":"#DIV/0!"},{"$f":"'Inputs (Jul)'!BN19","v":0},{"$f":"'Inputs (Jul)'!BN17","v":0},{"$error":"#DIV/0!"},{"$f":"'Inputs (Aug)'!BN19","v":0},{"$f":"'Inputs (Aug)'!BN17","v":0},{"$error":"#DIV/0!"},{"$f":"'Inputs (Sep)'!BN19","v":0},{"$f":"'Inputs (Sep)'!BN17","v":0},{"$error":"#DIV/0!"},{"$f":"'Inputs (Oct)'!BN19","v":0},{"$f":"'Inputs (Oct)'!BN17","v":0},{"$error":"#DIV/0!"},{"$f":"'Inputs (Nov)'!BN19","v":0},{"$f":"'Inputs (Nov)'!BN17","v":0},{"$error":"#DIV/0!"},{"$f":"'Inputs (Dec)'!BN19","v":0},{"$f":"'Inputs (Dec)'!BN17","v":0},{"$error":"#DIV/0!"},0,0,{"$error":"#DIV/0!"}]
[{"$f":"'Inputs (Dec)'!BP1","v":"Discretionary Spend L"},null,{"$f":"'Inputs (Jan)'!BQ19","v":0},{"$f":"'Inputs (Jan)'!BQ17","v":0},{"$error":"#DIV/0!"},{"$f":"'Inputs (Feb)'!BQ19","v":0},{"$f":"'Inputs (Feb)'!BQ17","v":0},{"$error":"#DIV/0!"},{"$f":"'Inputs (Mar)'!BQ19","v":0},{"$f":"'Inputs (Mar)'!BQ17","v":0},{"$error":"#DIV/0!"},{"$f":"'Inputs (Apr)'!BQ19","v":0},{"$f":"'Inputs (Apr)'!BQ17","v":0},{"$error":"#DIV/0!"},{"$f":"'Inputs (May)'!BQ19","v":0},{"$f":"'Inputs (May)'!BQ17","v":0},{"$error":"#DIV/0!"},{"$f":"'Inputs (Jun)'!BQ19","v":0},{"$f":"'Inputs (Jun)'!BQ17","v":0},{"$error":"#DIV/0!"},{"$f":"'Inputs (Jul)'!BQ19","v":0},{"$f":"'Inputs (Jul)'!BQ17","v":0},{"$error":"#DIV/0!"},{"$f":"'Inputs (Aug)'!BQ19","v":0},{"$f":"'Inputs (Aug)'!BQ17","v":0},{"$error":"#DIV/0!"},{"$f":"'Inputs (Sep)'!BQ19","v":0},{"$f":"'Inputs (Sep)'!BQ17","v":0},{"$error":"#DIV/0!"},{"$f":"'Inputs (Oct)'!BQ19","v":0},{"$f":"'Inputs (Oct)'!BQ17","v":0},{"$error":"#DIV/0!"},{"$f":"'Inputs (Nov)'!BQ19","v":0},{"$f":"'Inputs (Nov)'!BQ17","v":0},{"$error":"#DIV/0!"},{"$f":"'Inputs (Dec)'!BQ19","v":0},{"$f":"'Inputs (Dec)'!BQ17","v":0},{"$error":"#DIV/0!"},0,0,{"$error":"#DIV/0!"}]
["Total",null,{"$f":"SUM(C72:C83)","v":0},{"$f":"SUM(D72:D83)","v":0},{"$error":"#DIV/0!"},{"$f":"SUM(F72:F83)","v":0},{"$f":"SUM(G72:G83)","v":0},{"$error":"#DIV/0!"},{"$f":"SUM(I72:I83)","v":0},{"$f":"SUM(J72:J83)","v":0},{"$error":"#DIV/0!"},{"$f":"SUM(L72:L83)","v":0},{"$f":"SUM(M72:M83)","v":0},{"$error":"#DIV/0!"},{"$f":"SUM(O72:O83)","v":0},{"$f":"SUM(P72:P83)","v":0},{"$error":"#DIV/0!"},{"$f":"SUM(R72:R83)","v":0},{"$f":"SUM(S72:S83)","v":0},{"$error":"#DIV/0!"},0,0,{"$error":"#DIV/0!"},0,0,{"$error":"#DIV/0!"},0,0,{"$error":"#DIV/0!"},0,0,{"$error":"#DIV/0!"},0,0,{"$error":"#DIV/0!"},0,0,{"$error":"#DIV/0!"},0,0,{"$error":"#DIV/0!"}]