{"text_format":"1","workbook":"xlsx","n_sheets":3,"sheets":["Income","Expenditure","Bank and Cash Control"],"not_rendered":{"charts":0,"images":2,"macros":1,"external_links":0,"defined_names":11,"comments":3,"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":"Income","index":0,"n_rows":23,"n_cols":14,"rows_kept":23,"cut":false,"hidden":false,"merged":[[21,4,21,5]]}
["Business Name"]
["Year End"]
["Cashbook - Income"]
[]
[]
[]
["Date","Invoice Number","Customer","Receipt ref","Banked","Cash","Total Check","Output VAT","Sales Type 1","Sales Type 2","Commissions","Bank Interest Received","Other Income ","Capital Introduced"]
[]
[null,null,null,null,null,null,{"$f":"SUM(E9:F9)=SUM(H9:N9)","v":true}]
[null,null,null,null,null,null,{"$f":"SUM(E10:F10)=SUM(H10:N10)","v":true}]
[null,null,null,null,null,null,true]
[null,null,null,null,null,null,true]
[null,null,null,null,null,null,true]
[null,null,null,null,null,null,true]
[null,null,null,null,null,null,true]
[null,null,null,null,null,null,true]
[null,null,null,null,null,null,true]
[null,null,null,null,null,null,true]
[null,null,null,null,null,null,true]
[null,null,null,null,null,null,true]
[null,null,null,null,null,null,true]
[null,null,null,null,"Insert Row Now",null,true]
[null,null,null,null,{"$f":"SUM(E8:E22)","v":0},{"$f":"SUM(F8:F22)","v":0},true,{"$f":"SUM(H8:H22)","v":0},0,0,0,0,0,0]

{"sheet":"Expenditure","index":1,"n_rows":31,"n_cols":25,"rows_kept":31,"cut":false,"hidden":false,"merged":[[29,6,29,7]]}
["Business Name"]
["Year End"]
["Cashbook - Expenses"]
[]
[]
[]
["Date","Reference","Invoice reference","Payee","Details","Bank ","Cash","Card","Total check","Input VAT","Purchases ","Salary and Wages","Printing and Stationery","Utilities","Motor Expenses","Travel and Subsistence","Repairs","Bank charges and Interest","Tax, NI and VAT payments","Advertising and Marketing","Capital Items","Insurances","Professional Fees","Personal Drawings","Sundries"]
[]
[null,null,null,null,null,null,null,null,{"$f":"SUM(F9:H9)=SUM(J9:Y9)","v":true}]
[null,null,null,null,null,null,null,null,true]
[null,null,null,null,null,null,null,null,true]
[null,null,null,null,null,null,null,null,true]
[null,null,null,null,null,null,null,null,true]
[null,null,null,null,null,null,null,null,true]
[null,null,null,null,null,null,null,null,true]
[null,null,null,null,null,null,null,null,true]
[null,null,null,null,null,null,null,null,true]
[null,null,null,null,null,null,null,null,true]
[null,null,null,null,null,null,null,null,true]
[null,null,null,null,null,null,null,null,true]
[null,null,null,null,null,null,null,null,true]
[null,null,null,null,null,null,null,null,true]
[null,null,null,null,null,null,null,null,true]
[null,null,null,null,null,null,null,null,true]
[null,null,null,null,null,null,null,null,true]
[null,null,null,null,null,null,null,null,true]
[null,null,null,null,null,null,null,null,true]
[null,null,null,null,null,null,null,null,true]
[null,null,null,null,null,null,null,null,true]
[null,null,null,null,null,null,"Insert Row Here",null,true]
[null,null,null,null,null,null,{"$f":"SUM(G8:G30)","v":0},{"$f":"SUM(H8:H30)","v":0},true,{"$f":"SUM(J8:J30)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]

{"sheet":"Bank and Cash Control","index":2,"n_rows":14,"n_cols":6,"rows_kept":14,"cut":false,"hidden":false,"merged":[]}
["Business Name"]
["Year End"]
["Bank and Cash Control"]
[]
[null,null,null,null,"Bank","Cash"]
[]
[null,null,"Opening Balance"]
[]
[null,null,"Receipts",null,{"$f":"Total_banked","v":0},{"$f":"Total_banked","v":0}]
[]
[null,null,"Expenses",null,{"$f":"-Expenditure!G31","v":0},{"$f":"-Expenditure!H31","v":0}]
[]
[]
[null,null,"Closing Balance",null,{"$f":"SUM(E7:E13)","v":0},{"$f":"SUM(F7:F13)","v":0}]