{"text_format":"3","workbook":"xlsx","n_sheets":1,"sheets":["Household budget planner"],"read":"whole","date_system":"1900"}

{"sheet":"Household budget planner","index":0,"n_rows":54,"n_cols":17,"rows_kept":54,"merged":[[0,1,0,16]]}
[null,"Household budget planner"]
[null,"Net income",null,null,"Amount","January","February","March","April","May","June","July","August","September","October","November","December"]
[null,null,"Income",null,{"$f":"F3+G3+H3+I3+J3+K3+L3+M3+N3+O3+P3+Q3","v":{"v":33600,"d":"33,600.00"}},{"v":2800,"d":"2,800.00"},{"v":2800,"d":"2,800.00"},{"v":2800,"d":"2,800.00"},{"v":2800,"d":"2,800.00"},{"v":2800,"d":"2,800.00"},{"v":2800,"d":"2,800.00"},{"v":2800,"d":"2,800.00"},{"v":2800,"d":"2,800.00"},{"v":2800,"d":"2,800.00"},{"v":2800,"d":"2,800.00"},{"v":2800,"d":"2,800.00"},{"v":2800,"d":"2,800.00"}]
[null,null,"Additional income 1",null,{"$f":"F4+G4+H4+I4+J4+K4+L4+M4+N4+O4+P4+Q4","v":{"v":4800,"d":"4,800.00"}},{"v":400,"d":"400.00"},{"v":400,"d":"400.00"},{"v":400,"d":"400.00"},{"v":400,"d":"400.00"},{"v":400,"d":"400.00"},{"v":400,"d":"400.00"},{"v":400,"d":"400.00"},{"v":400,"d":"400.00"},{"v":400,"d":"400.00"},{"v":400,"d":"400.00"},{"v":400,"d":"400.00"},{"v":400,"d":"400.00"}]
[null,null,"Additional income 2",null,{"$f":"F5+G5+H5+I5+J5+K5+L5+M5+N5+O5+P5+Q5","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,"Total income",null,{"$f":"SUM(E3:E5)","v":{"v":38400,"d":"38,400.00"}},{"$f":"SUM(F3:F5)","v":{"v":3200,"d":"3,200.00"}},{"v":3200,"d":"3,200.00"},{"v":3200,"d":"3,200.00"},{"v":3200,"d":"3,200.00"},{"v":3200,"d":"3,200.00"},{"v":3200,"d":"3,200.00"},{"v":3200,"d":"3,200.00"},{"v":3200,"d":"3,200.00"},{"v":3200,"d":"3,200.00"},{"v":3200,"d":"3,200.00"},{"v":3200,"d":"3,200.00"},{"v":3200,"d":"3,200.00"}]
[]
[null,"Home"]
[null,null,"Rent (incl. utilities)",null,{"v":545,"d":"545.00"},{"v":545,"d":"545.00"},{"v":545,"d":"545.00"},{"v":545,"d":"545.00"},{"v":545,"d":"545.00"},{"v":545,"d":"545.00"},{"v":545,"d":"545.00"},{"v":545,"d":"545.00"},{"v":545,"d":"545.00"},{"v":545,"d":"545.00"},{"v":545,"d":"545.00"},{"v":545,"d":"545.00"},{"v":545,"d":"545.00"}]
[null,null,"Heating / Gas / Oil",null,{"v":35,"d":"35.00"},{"v":35,"d":"35.00"},{"v":35,"d":"35.00"},{"v":35,"d":"35.00"},{"v":35,"d":"35.00"},{"v":35,"d":"35.00"},{"v":35,"d":"35.00"},{"v":35,"d":"35.00"},{"v":35,"d":"35.00"},{"v":35,"d":"35.00"},{"v":35,"d":"35.00"},{"v":35,"d":"35.00"},{"v":35,"d":"35.00"}]
[null,null,"Waste",null,{"v":9,"d":"9.00"},{"v":9,"d":"9.00"},{"v":9,"d":"9.00"},{"v":9,"d":"9.00"},{"v":9,"d":"9.00"},{"v":9,"d":"9.00"},{"v":9,"d":"9.00"},{"v":9,"d":"9.00"},{"v":9,"d":"9.00"},{"v":9,"d":"9.00"},{"v":9,"d":"9.00"},{"v":9,"d":"9.00"},{"v":9,"d":"9.00"}]
[null,null,"Water",null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,"Maintenance",null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,"Electricity",null,{"v":40,"d":"40.00"},{"v":40,"d":"40.00"},{"v":40,"d":"40.00"},{"v":40,"d":"40.00"},{"v":40,"d":"40.00"},{"v":40,"d":"40.00"},{"v":40,"d":"40.00"},{"v":40,"d":"40.00"},{"v":40,"d":"40.00"},{"v":40,"d":"40.00"},{"v":40,"d":"40.00"},{"v":40,"d":"40.00"},{"v":40,"d":"40.00"}]
[null,null,"Repairs",null,{"$f":"F15+G15+H15+I15+J15+K15+L15+M15+N15+O15+P15+Q15","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,"Caretaker / Gardener",null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,"Insurance",null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,"Land tax",null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,"Other",null,{"$f":"F19+G19+H19+I19+J19+K19+L19+M19+N19+O19+P19+Q19","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,"Total housing costs",null,{"$f":"SUM(E9:E19)","v":{"v":629,"d":"629.00"}},{"$f":"SUM(F9:F19)","v":{"v":629,"d":"629.00"}},{"v":629,"d":"629.00"},{"v":629,"d":"629.00"},{"v":629,"d":"629.00"},{"v":629,"d":"629.00"},{"v":629,"d":"629.00"},{"v":629,"d":"629.00"},{"v":629,"d":"629.00"},{"v":629,"d":"629.00"},{"v":629,"d":"629.00"},{"v":629,"d":"629.00"},{"v":629,"d":"629.00"}]
[]
[null,"Auto"]
[null,null,"Monthly rate",null,{"$f":"F23+G23+H23+I23+J23+K23+L23+M23+N23+O23+P23+Q23","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,"Insurance",null,{"v":30,"d":"30.00"},{"v":340,"d":"340.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,"Car tax",null,{"v":120,"d":"120.00"},{"v":120,"d":"120.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,"Gasoline",null,{"$f":"F26+G26+H26+I26+J26+K26+L26+M26+N26+O26+P26+Q26","v":{"v":494,"d":"494.00"}},{"v":80,"d":"80.00"},{"v":0,"d":"0.00"},{"v":80,"d":"80.00"},{"v":0,"d":"0.00"},{"v":78,"d":"78.00"},{"v":0,"d":"0.00"},{"v":81,"d":"81.00"},{"v":0,"d":"0.00"},{"v":85,"d":"85.00"},{"v":0,"d":"0.00"},{"v":90,"d":"90.00"},{"v":0,"d":"0.00"}]
[null,null,"Inspection",null,{"v":460,"d":"460.00"},{"v":0,"d":"0.00"},{"v":230,"d":"230.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":230,"d":"230.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,"Repairs",null,{"v":700,"d":"700.00"},{"v":0,"d":"0.00"},{"v":400,"d":"400.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":300,"d":"300.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,"ADAC",null,{"v":56,"d":"56.00"},{"v":56,"d":"56.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,"Care / Wash",null,{"v":100,"d":"100.00"},{"v":0,"d":"0.00"},{"v":20,"d":"20.00"},{"v":20,"d":"20.00"},{"v":0,"d":"0.00"},{"v":20,"d":"20.00"},{"v":0,"d":"0.00"},{"v":20,"d":"20.00"},{"v":0,"d":"0.00"},{"v":20,"d":"20.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,"Other",null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,"Total car costs",null,{"$f":"SUM(E23:E31)","v":{"v":1960,"d":"1,960.00"}},{"v":596,"d":"596.00"},{"v":650,"d":"650.00"},{"v":100,"d":"100.00"},{"v":0,"d":"0.00"},{"v":98,"d":"98.00"},{"v":0,"d":"0.00"},{"v":101,"d":"101.00"},{"v":0,"d":"0.00"},{"v":635,"d":"635.00"},{"v":0,"d":"0.00"},{"v":90,"d":"90.00"},{"v":0,"d":"0.00"}]
[]
[null,"Life"]
[null,null,"Food",null,{"$f":"F35+G35+H35+I35+J35+K35+L35+M35+N35+O35+P35+Q35","v":{"v":4800,"d":"4,800.00"}},{"v":400,"d":"400.00"},{"v":400,"d":"400.00"},{"v":400,"d":"400.00"},{"v":400,"d":"400.00"},{"v":400,"d":"400.00"},{"v":400,"d":"400.00"},{"v":400,"d":"400.00"},{"v":400,"d":"400.00"},{"v":400,"d":"400.00"},{"v":400,"d":"400.00"},{"v":400,"d":"400.00"},{"v":400,"d":"400.00"}]
[null,null,"Insurance 1",null,{"v":100,"d":"100.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,"Insurance 2",null,{"$f":"SUM(F37:Q37)","v":{"v":60,"d":"60.00"}},{"v":60,"d":"60.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,"Telecommunication",null,{"v":330,"d":"330.00"},{"v":30,"d":"30.00"},{"v":30,"d":"30.00"},{"v":30,"d":"30.00"},{"v":30,"d":"30.00"},{"v":30,"d":"30.00"},{"v":30,"d":"30.00"},{"v":30,"d":"30.00"},{"v":30,"d":"30.00"},{"v":30,"d":"30.00"},{"v":30,"d":"30.00"},{"v":30,"d":"30.00"},{"v":0,"d":"0.00"}]
[null,null,"Sport",null,{"v":110,"d":"110.00"},{"v":10,"d":"10.00"},{"v":10,"d":"10.00"},{"v":10,"d":"10.00"},{"v":10,"d":"10.00"},{"v":10,"d":"10.00"},{"v":10,"d":"10.00"},{"v":10,"d":"10.00"},{"v":10,"d":"10.00"},{"v":10,"d":"10.00"},{"v":10,"d":"10.00"},{"v":10,"d":"10.00"},{"v":0,"d":"0.00"}]
[null,null,"Leisure, cinema, etc.",null,{"v":1036,"d":"1,036.00"},{"v":100,"d":"100.00"},{"v":80,"d":"80.00"},{"v":70,"d":"70.00"},{"v":89,"d":"89.00"},{"v":100,"d":"100.00"},{"v":120,"d":"120.00"},{"v":78,"d":"78.00"},{"v":80,"d":"80.00"},{"v":89,"d":"89.00"},{"v":110,"d":"110.00"},{"v":120,"d":"120.00"},{"v":0,"d":"0.00"}]
[null,null,"Membership fees",null,{"v":165,"d":"165.00"},{"v":15,"d":"15.00"},{"v":15,"d":"15.00"},{"v":15,"d":"15.00"},{"v":15,"d":"15.00"},{"v":15,"d":"15.00"},{"v":15,"d":"15.00"},{"v":15,"d":"15.00"},{"v":15,"d":"15.00"},{"v":15,"d":"15.00"},{"v":15,"d":"15.00"},{"v":15,"d":"15.00"},{"v":0,"d":"0.00"}]
[null,null,"Travels",null,{"v":800,"d":"800.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":800,"d":"800.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,"Provisions",null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,"Furniture",null,{"v":1200,"d":"1,200.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":1200,"d":"1,200.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,"Clothes",null,{"v":40,"d":"40.00"},{"v":40,"d":"40.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,"Hairdressing services",null,{"v":100,"d":"100.00"},{"v":25,"d":"25.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":25,"d":"25.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":25,"d":"25.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":25,"d":"25.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,"Subscriptions",null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,"Household help",null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,"School fees",null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,"Other",null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,"Public transport",null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,"Total living costs",null,{"$f":"SUM(E35:E51)","v":{"v":8741,"d":"8,741.00"}},{"$f":"SUM(F35:F51)","v":{"v":680,"d":"680.00"}},{"v":535,"d":"535.00"},{"v":525,"d":"525.00"},{"v":569,"d":"569.00"},{"v":1355,"d":"1,355.00"},{"v":575,"d":"575.00"},{"v":558,"d":"558.00"},{"v":535,"d":"535.00"},{"v":1744,"d":"1,744.00"},{"v":590,"d":"590.00"},{"v":575,"d":"575.00"},{"v":400,"d":"400.00"}]
[null,"Total costs",null,null,{"$f":"E20+E32+E52","v":{"v":11330,"d":"11,330.00"}},{"v":1905,"d":"1,905.00"},{"v":1814,"d":"1,814.00"},{"v":1254,"d":"1,254.00"},{"v":1198,"d":"1,198.00"},{"v":2082,"d":"2,082.00"},{"v":1204,"d":"1,204.00"},{"v":1288,"d":"1,288.00"},{"v":1164,"d":"1,164.00"},{"v":3008,"d":"3,008.00"},{"v":1219,"d":"1,219.00"},{"v":1294,"d":"1,294.00"},{"v":1029,"d":"1,029.00"}]
[null,"Surplus / Deficit",null,null,{"$f":"E6-E53","v":{"v":27070,"d":"27,070.00"}},{"v":1295,"d":"1,295.00"},{"v":1386,"d":"1,386.00"},{"v":1946,"d":"1,946.00"},{"v":2002,"d":"2,002.00"},{"v":1118,"d":"1,118.00"},{"v":1996,"d":"1,996.00"},{"v":1912,"d":"1,912.00"},{"v":2036,"d":"2,036.00"},{"v":192,"d":"192.00"},{"v":1981,"d":"1,981.00"},{"v":1906,"d":"1,906.00"},{"v":2171,"d":"2,171.00"}]