{"text_format":"1","workbook":"xlsx","n_sheets":2,"sheets":["Budget Planner","Leak_Factor"],"not_rendered":{"charts":0,"images":6,"macros":1,"external_links":0,"defined_names":1,"comments":0,"pivot_tables":0},"unopened":[],"bounds":{"document_bytes":16777216,"sheet_cells":100000,"rows_first":2000,"rows_last":500,"rows_between":2000,"halvings":0,"cell_chars":16384,"cell_head_chars":4096},"cells_cut":0,"cells_raw":0,"read":"whole","date_system":"1900"}

{"sheet":"Budget Planner","index":0,"n_rows":52,"n_cols":12,"rows_kept":52,"cut":false,"hidden":false,"merged":[[45,10,45,11],[40,9,40,11],[51,2,51,7],[46,10,46,11],[47,10,47,11],[48,10,48,11],[49,10,49,11],[50,10,50,11],[51,10,51,11],[48,2,48,7],[49,2,49,7],[50,2,50,7],[47,2,47,7],[3,3,3,6],[3,9,3,10],[42,10,42,11],[43,10,43,11],[44,10,44,11]]}
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,"Food"]
[null,null,null,null,null,null,"Clothing"]
[null,null,null,"Salary",null,null,"Others",null,null,null,"Sports"]
[null,null,null,"Other Income",null,null,"Total",{"$f":"SUM(H12:H14)","v":0},null,null,"Entertainment"]
[null,null,null,"Total (Cash In)",{"$f":"SUM(E14:E15)","v":0},null,null,null,null,null,"Personal Spending"]
[null,null,null,null,null,null,"Utilities",{"$f":"SUM(H18:H23)","v":0},null,null,"Gifts"]
[null,null,null,null,null,null,"Rent",null,null,null,"Spending Money"]
[null,null,null,null,null,null,"Home Insurance",null,null,null,"Leisure"]
[null,null,null,null,null,null,"Water/Electricity",null,null,null,"Others"]
[null,null,null,null,null,null,"Telephone/Internet",null,null,null,"Total (Lifestyle Expense)",{"$f":"SUM(L14:L20)","v":0}]
[null,null,null,null,null,null,"Groceries"]
[null,null,null,"Money I want to save",null,null,"Others"]
[null,null,null,"Total (Savings)",{"$f":"SUM(E23:E23)","v":0}]
[null,null,null,null,null,null,"Transport",{"$f":"SUM(H26:H31)","v":0}]
[null,null,null,null,null,null,"Fuel"]
[null,null,null,null,null,null,"Fares"]
[null,null,null,null,null,null,"Registration"]
[null,null,null,null,null,null,"Car Insurance",null,null,null,"Total Amount (Steps 2 to 5)"]
[null,null,null,null,null,null,"Servicing/Repairs",null,null,null,"Total (Cash Out)",{"$f":"SUM(E24,E38,H38,L21)","v":0}]
[null,null,null,null,null,null,"Others"]
[null,null,null,"Home Loan"]
[null,null,null,"Personal Loan",null,null,"Health",{"$f":"SUM(H34:H36)","v":0}]
[null,null,null,"Car Loan",null,null,"Insurance"]
[null,null,null,"Phone Plan",null,null,"Medical bills"]
[null,null,null,"Credit Cards",null,null,"Others"]
[null,null,null,"Others"]
[null,null,null,"Total (Repayments)",{"$f":"SUM(E32:E37)","v":0},null,"Total (Living Expense)",{"$f":"SUM(H33,H25,H17,H15)","v":0},null,null,"Total (Ending Cash)",{"$f":"E16-L30","v":0}]
[]
[]
[null,null,null,null,null,null,null,null,null,"Plan ahed and control your spendings"]
[null,null,null,null,null,null,null,null,null,"Things to consider:"]
[null,null,null,null,null,null,null,null,null,true,"Do not spend more than you earn"]
[null,null,null,null,null,null,null,null,null,true,"Take control"]
[null,null,null,null,null,null,null,null,null,true,"Pay yourself first"]
[null,null,null,null,null,null,null,null,null,true,"Make it a habit to save"]
[null,null,null,null,null,null,null,null,null,true,"Protect your income and assets"]
[null,null,"My Financial Goals",null,null,null,null,null,null,true,"Develop healthy spending habits"]
[null,null,null,null,null,null,null,null,null,true,"plan your budget"]
[null,null,null,null,null,null,null,null,null,true,"Use credit wisely"]
[null,null,null,null,null,null,null,null,null,true,"Shop around for value"]
[null,null,null,null,null,null,null,null,null,true,"Need or want?"]

{"sheet":"Leak_Factor","index":1,"n_rows":12,"n_cols":24,"rows_kept":12,"cut":false,"hidden":true,"merged":[]}
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Amount in AED"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Day","Month","1 Year","5 Year"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2,{"$f":"U8*30","v":60},{"$f":"V8*12","v":720},{"$f":"W8*5","v":3600}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,{"$f":"U9*30","v":150},{"$f":"V9*12","v":1800},{"$f":"W9*5","v":9000}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,10,{"$f":"U10*30","v":300},{"$f":"V10*12","v":3600},{"$f":"W10*5","v":18000}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,15,{"$f":"U11*30","v":450},{"$f":"V11*12","v":5400},{"$f":"W11*5","v":27000}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,20,{"$f":"U12*30","v":600},{"$f":"V12*12","v":7200},{"$f":"W12*5","v":36000}]