{"text_format":"1","workbook":"xlsx","n_sheets":1,"sheets":["SankeyCashFlow"],"not_rendered":{"charts":0,"images":0,"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":"SankeyCashFlow","index":0,"n_rows":16,"n_cols":8,"rows_kept":16,"cut":false,"hidden":false,"merged":[]}
[null,null,"Cashflow"]
[]
[null,"Input Description","Input Category","Input Amount",null,"Output Category","Output Description","Output Amount"]
[null,"Employment Income","Regular Income",36000,null,"Housing (Mortgage Payments)","Regular Expenses",{"$f":"-D$16*0.3","v":-14010}]
[null,"Side Income","Regular Income",7500,null,"Utilities","Regular Expenses",{"$f":"-D$16*0.08","v":-3736}]
[null,"Parental allowance","Regular Income",1200,null,"Transportation  (Car)","Regular Expenses",{"$f":"-D$16*0.1","v":-4670}]
[null,"Tax retrun","Unregular Income",800,null,"Groceries","Regular Expenses",{"$f":"-D$16*0.1","v":-4670}]
[null,"Share Dividend","Unregular Income",1200,null,"Insurance","Regular Expenses",{"$f":"-D$16*0.08","v":-3736}]
[null,null,null,null,null,"Medical & Healthcare","Regular Expenses",{"$f":"-D$16*0.04","v":-1868}]
[null,null,null,null,null,"Income Taxes","Regular Expenses",{"$f":"-D$16*0.15","v":-7005}]
[null,null,null,null,null,"Holiday","Unregular Expenses",{"$f":"-D$16*0.05","v":-2335}]
[null,null,null,null,null,"Haus Renovation","Unregular Expenses",{"$f":"-3000","v":-3000}]
[null,null,null,null,null,"Saving","Savings",{"$f":"-(LOin[[#Totals],[Input Amount]]+SUM(H4:H12))","v":-1670}]
[]
[]
[null,"Total",null,{"$f":"SUBTOTAL(109,LOin[Input Amount])","v":46700},null,"Total",null,{"$f":"SUBTOTAL(109,LOOut[Output Amount])","v":-46700}]