{"text_format":"1","workbook":"xls","n_sheets":1,"sheets":["Buget personal lunar"],"not_rendered":{"charts":0,"images":0,"macros":0,"external_links":1,"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","formulas":"cached_only"}

{"sheet":"Buget personal lunar","index":0,"n_rows":66,"n_cols":10,"rows_kept":66,"cut":false,"hidden":false,"merged":[[1,1,3,9],[4,1,4,3],[5,1,7,1],[5,2,5,3],[5,6,6,8],[5,9,6,9],[6,2,6,3],[7,2,7,3],[7,6,8,8],[7,9,8,9],[9,1,11,1],[9,2,9,3],[9,6,11,8],[9,9,11,9],[10,2,10,3],[11,2,11,3],[64,6,65,8],[64,9,65,9],[60,6,61,8],[60,9,61,9],[62,6,63,8],[62,9,63,9]],"flags":["formulas_cached_only"]}
[]
[null,"Buget personal lunar"]
[]
[]
[]
[null,"VENIT LUNAR PREVĂZUT","Venit 1",null,4300,null,"BILANŢ PREVĂZUT   (venit prevăzut minus cheltuieli)",null,null,3405]
[null,null,"Venit suplimentar",null,300]
[null,null,"Total venit lunar",null,4600,null,"BILANŢ REAL   (venit real minus cheltuieli)",null,null,3064]
[]
[null,"VENIT LUNAR REAL","Venit 1",null,4000,null,"DIFERENŢĂ   (real minus prevăzut)",null,null,-341]
[null,null,"Venit suplimentar",null,300]
[null,null,"Total venit lunar",null,4300]
[]
[null,"CHELTUIELI CU LOCUINŢA","Cost prevăzut","Cost real","Diferenţă",null,"DIVERTISMENT","Cost prevăzut","Cost real","Diferenţă"]
[null,"Ipotecă sau chirie",1000,1000,0,null,"Video/DVD",null,null,0]
[null,"Telefon",54,100,-46,null,"CD-uri",null,null,0]
[null,"Electricitate",44,56,-12,null,"Filme",null,null,0]
[null,"Gaze",22,28,-6,null,"Concerte",null,null,0]
[null,"Apă şi canalizare",8,8,0,null,"Evenimente sportive",null,null,0]
[null,"Cablu",34,34,0,null,"Teatru",null,null,0]
[null,"Ridicare gunoi",10,10,0,null,"Altele",null,null,0]
[null,"Întreţinere şi reparaţii",23,0,23,null,"Altele",null,null,0]
[null,"Produse gospodăreşti",0,0,0,null,"Altele",null,null,0]
[null,"Altele",0,0,0,null,"Subtotaluri",0,0,0]
[null,"Subtotaluri",1195,1236,-41]
[null,null,null,null,null,null,"ÎMPRUMUTURI","Cost prevăzut","Cost real","Diferenţă"]
[null,"TRANSPORT","Cost prevăzut","Cost real","Diferenţă",null,"Personal",null,null,0]
[null,"Plăţi cu maşina",null,null,0,null,"Studii",null,null,0]
[null,"Cost autobuz/taxi",null,null,0,null,"Card de credit",null,null,0]
[null,"Asigurări",null,null,0,null,"Card de credit",null,null,0]
[null,"Autorizaţii",null,null,0,null,"Card de credit",null,null,0]
[null,"Carburant",null,null,0,null,"Altele",null,null,0]
[null,"Întreţinere",null,null,0,null,"Subtotaluri",0,0,0]
[null,"Altele",null,null,0]
[null,"Subtotaluri",0,0,0,null,"TAXE","Cost prevăzut","Cost real","Diferenţă"]
[null,null,null,null,null,null,"Europene",null,null,0]
[null,"ASIGURĂRI","Cost prevăzut","Cost real","Diferenţă",null,"Naţionale",null,null,0]
[null,"Locuinţă",null,null,0,null,"Locale",null,null,0]
[null,"Medicale",null,null,0,null,"Altele",null,null,0]
[null,"Viaţă",null,null,0,null,"Subtotaluri",0,0,0]
[null,"Altele",null,null,0]
[null,"Subtotaluri",0,0,0,null,"ECONOMII SAU INVESTIŢII","Cost prevăzut","Cost real","Diferenţă"]
[null,null,null,null,null,null,"Cont de pensii",null,null,0]
[null,"ALIMENTE","Cost prevăzut","Cost real","Diferenţă",null,"Cont de investiţii",null,null,0]
[null,"Alimente pentru casă",null,null,0,null,"Altele",null,null,0]
[null,"Mese în oraş",null,null,0,null,"Subtotaluri",0,0,0]
[null,"Altele",null,null,0]
[null,"Subtotaluri",0,0,0,null,"CADOURI ŞI DONAŢII","Cost prevăzut","Cost real","Diferenţă"]
[null,null,null,null,null,null,"Filantropice 1",null,null,0]
[null,"ANIMALE DE CASĂ","Cost prevăzut","Cost real","Diferenţă",null,"Filantropice 2",null,null,0]
[null,"Hrană",null,null,0,null,"Filantropice 3",null,null,0]
[null,"Medicale",null,null,0,null,"Subtotaluri",0,0,0]
[null,"Îngrijire",null,null,0]
[null,"Jucării",null,null,0,null,"JURIDICE","Cost prevăzut","Cost real","Diferenţă"]
[null,"Altele",null,null,0,null,"Avocat",null,null,0]
[null,"Subtotaluri",0,0,0,null,"Pensie alimentară",null,null,0]
[null,null,null,null,null,null,"Plăţi pentru garanţii sau procese",null,null,0]
[null,"ÎNGRIJIRE PERSONALĂ","Cost prevăzut","Cost real","Diferenţă",null,"Altele",null,null,0]
[null,"Medicale",null,null,0,null,"Subtotaluri",0,0,0]
[null,"Coafor",null,null,0]
[null,"Îmbrăcăminte",null,null,0,null,"COSTURI TOTALE PREVĂZUTE",null,null,1195]
[null,"Curăţătorie chimică",null,null,0]
[null,"Club fitness",null,null,0,null,"COSTURI TOTALE REALE",null,null,1236]
[null,"Taxe pentru asociaţii",null,null,0]
[null,"Altele",null,null,0,null,"TOTAL DIFERENŢĂ",null,null,-41]
[null,"Subtotaluri",0,0,0]