1480
500
500
3000
3000
2000
10480
Go
Back
travel
local travel
hotel
Food
shopping
a
b
c
d
x
1
1
1
abcd e5
Abcd E5
z
1
1
1
1
1
1
1
2
3
4
5
6
7
8
9
10
10
#VALUE!
y
1
2
3
4
5
6
7
8
9
10
1
2
3
6
5
4
12
8
9
10
14
Y Vs X
12
10
Y
8
x
4
2
0
1
6
X
10
Base Price
Transfer Fee
Broker
Stamp Duty
Lawyer, miscl
5000000
50000
50000
180000
30000
2280000
2500000
100000
430000
Fund
Loan
Mom
Extra
5310000
5310000
Not in Budget