{"text_format":"1","workbook":"xlsx","n_sheets":1,"sheets":["Buget familial lunar"],"not_rendered":{"charts":0,"images":0,"macros":0,"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":"Buget familial lunar","index":0,"n_rows":67,"n_cols":9,"rows_kept":67,"cut":false,"hidden":false,"merged":[[0,0,0,8],[2,5,2,6],[8,5,8,6]]}
["Buget familial lunar"]
[]
[null,"Costuri totale prevăzute","Costuri totale reale","Total diferenţă",null,"Venit lunar prevăzut"]
[null,{"$f":"SUM(B19,B29,B35,B40,B51,B58,B67,G36,G44,G50,G56,G61,G67)","v":1195},{"$f":"SUM(C19,C29,C35,C40,C51,C58,C67,H36,H44,H50,H56,H61,H67)","v":1236},{"$f":"SUM(D19,D29,D35,D40,D51,D58,D67,I36,I44,I50,I56,I61,I67)","v":-41},null,"Venit 1",4000]
[null,null,null,null,null,"Venit 2",1300]
[null,"Cost prevăzut","Cost real","Diferenţă",null,"Venit suplimentar",300]
["Cheltuieli cu locuinţa",null,null,null,null,"Total venit lunar",{"$f":"SUM(G4:G6)","v":5600}]
["Ipotecă sau chirie",1000,1000,{"$f":"B8-C8","v":0}]
["A doua ipotecă sau chirie",0,0,0,null,"Venit lunar real"]
["Telefon",54,100,-46,null,"Venit 1",4000]
["Electricitate",44,56,-12,null,"Venit 2",1300]
["Gaze",22,28,-6,null,"Venit suplimentar",300]
["Apă şi canalizare",8,8,0,null,"Total venit lunar",{"$f":"SUM(G10:G12)","v":5600}]
["Cablu",34,34,0]
["Ridicare gunoi",10,10,0,null,"Balanţă prevăzută\n(venit minus cheltuieli prevăzute)",{"$f":"G7-B4","v":4405}]
["Întreţinere şi reparaţii",23,0,23]
["Produse gospodăreşti",0,0,0,null,"Balanţă reală\n(venit minus cheltuieli reale)",{"$f":"G13-C4","v":4364}]
["Altele",0,0,0]
[" Subtotaluri",{"$f":"SUM(B8:B18)","v":1195},{"$f":"SUM(C8:C18)","v":1236},{"$f":"SUM(D8:D18)","v":-41},null,"Diferenţă (real minus prevăzut)",{"$f":"G17-G15","v":-41}]
["Transport"]
["Plată automobil 1",null,null,{"$f":"B21-C21","v":0}]
["Plată automobil 2",null,null,0]
["Cost autobuz/taxi",null,null,0]
["Asigurări",null,null,0]
["Autorizaţii",null,null,0]
["Carburant",null,null,0,null,null,"Cost prevăzut","Cost real","Diferenţă"]
["Întreţinere",null,null,0]
["Altele",null,null,0,null,"Divertisment"]
["Subtotaluri",{"$f":"SUM(B21:B28)","v":0},{"$f":"SUM(C21:C28)","v":0},{"$f":"SUM(D21:D28)","v":0},null,"Video/DVD",null,null,{"$f":"G29-H29","v":0}]
["Asigurări",null,null,null,null,"CD-uri",null,null,0]
["Locuinţă",null,null,{"$f":"B31-C31","v":0},null,"Filme",null,null,0]
["Medicale",null,null,{"$f":"B32-C32","v":0},null,"Concerte",null,null,0]
["Viaţă",null,null,{"$f":"B33-C33","v":0},null,"Evenimente sportive",null,null,0]
["Altele",null,null,{"$f":"B34-C34","v":0},null,"Teatru",null,null,0]
["Subtotaluri",{"$f":"SUM(B31:B34)","v":0},{"$f":"SUM(C31:C34)","v":0},{"$f":"SUM(D31:D34)","v":0},null,"Altele",null,null,0]
["Hrană",null,null,null,null,"Subtotaluri",{"$f":"SUM(G29:G35)","v":0},{"$f":"SUM(H29:H35)","v":0},{"$f":"SUM(I29:I35)","v":0}]
["Alimente pentru casă",null,null,{"$f":"B37-C37","v":0},null,"Împrumuturi"]
["Mese în oraş",null,null,{"$f":"B38-C38","v":0},null,"Personale",null,null,{"$f":"G38-H38","v":0}]
["Altele",null,null,{"$f":"B39-C39","v":0},null,"Studii",null,null,0]
["Subtotaluri",{"$f":"SUM(B37:B39)","v":0},{"$f":"SUM(C37:C39)","v":0},{"$f":"SUM(D37:D39)","v":0},null,"Card de credit",null,null,0]
["Copii",null,null,null,null,"Card de credit",null,null,0]
["Medicale",null,null,{"$f":"B42-C42","v":0},null,"Card de credit",null,null,0]
["Îmbrăcăminte",null,null,0,null,"Altele",null,null,0]
["Şcolarizare",null,null,0,null,"Subtotaluri",{"$f":"SUM(G38:G43)","v":0},{"$f":"SUM(H38:H43)","v":0},{"$f":"SUM(I38:I43)","v":0}]
["Rechizite",null,null,0,null,"Taxe"]
["Taxe pentru şcoală",null,null,0,null,"Europene",null,null,{"$f":"G46-H46","v":0}]
["Bani de buzunar",null,null,0,null,"Naţionale",null,null,{"$f":"G47-H47","v":0}]
["Îngrijirea copilului",null,null,0,null,"Locale",null,null,{"$f":"G48-H48","v":0}]
["Jucării/jocuri",null,null,0,null,"Altele",null,null,{"$f":"G49-H49","v":0}]
["Altele",null,null,0,null,"Subtotaluri",{"$f":"SUM(G46:G49)","v":0},{"$f":"SUM(H46:H49)","v":0},{"$f":"SUM(I46:I49)","v":0}]
["Subtotaluri",{"$f":"SUM(B42:B50)","v":0},{"$f":"SUM(C42:C50)","v":0},{"$f":"SUM(D42:D50)","v":0},null,"Economii şi investiţii"]
["Animale de casă",null,null,null,null,"Cont de pensii",null,null,{"$f":"G52-H52","v":0}]
["Hrană",null,null,{"$f":"B53-C53","v":0},null,"Cont de investiţii",null,null,{"$f":"G53-H53","v":0}]
["Medicale",null,null,{"$f":"B54-C54","v":0},null,"Colegiu",null,null,{"$f":"G54-H54","v":0}]
["Îngrijire",null,null,{"$f":"B55-C55","v":0},null,"Altele",null,null,{"$f":"G55-H55","v":0}]
["Jucării",null,null,{"$f":"B56-C56","v":0},null,"Subtotaluri",{"$f":"SUM(G52:G55)","v":0},{"$f":"SUM(H52:H55)","v":0},{"$f":"SUM(I52:I55)","v":0}]
["Altele",null,null,{"$f":"B57-C57","v":0},null,"Cadouri şi donaţii"]
["Subtotaluri",{"$f":"SUM(B53:B57)","v":0},{"$f":"SUM(C53:C57)","v":0},{"$f":"SUM(D53:D57)","v":0},null,"Filantropice 1",null,null,{"$f":"G58-H58","v":0}]
["Îngrijire personală",null,null,null,null,"Filantropice 2",null,null,{"$f":"G59-H59","v":0}]
["Medicale",null,null,{"$f":"B60-C60","v":0},null,"Filantropice 3",null,null,{"$f":"G60-H60","v":0}]
["Coafor",null,null,0,null,"Subtotaluri",{"$f":"SUM(G58:G60)","v":0},{"$f":"SUM(H58:H60)","v":0},{"$f":"SUM(I58:I60)","v":0}]
["Îmbrăcăminte",null,null,0,null,"Juridice"]
["Curăţătorie chimică",null,null,0,null,"Avocat",null,null,{"$f":"G63-H63","v":0}]
["Club fitness",null,null,0,null,"Pensie alimentară",null,null,{"$f":"G64-H64","v":0}]
["Taxe pentru asociaţii",null,null,0,null,"Plăţi pentru garanţii sau procese",null,null,{"$f":"G65-H65","v":0}]
["Altele",null,null,0,null,"Altele",null,null,{"$f":"G66-H66","v":0}]
["Subtotaluri",{"$f":"SUM(B60:B66)","v":0},{"$f":"SUM(C60:C66)","v":0},{"$f":"SUM(D60:D66)","v":0},null,"Subtotaluri",{"$f":"SUM(G63:G66)","v":0},{"$f":"SUM(H63:H66)","v":0},{"$f":"SUM(I63:I66)","v":0}]