{"text_format":"3","workbook":"xlsx","n_sheets":1,"sheets":["Buget de familie"],"not_rendered":{"defined_names":2},"read":"whole","date_system":"1900"}

{"sheet":"Buget de familie","index":0,"n_rows":28,"n_cols":16,"rows_kept":28,"merged":[[11,1,11,15]]}
[null,"BUGETUL FAMILIEI POTRA"]
[null,"AN:",2013]
[]
[null,"NUMERAR DISPONIBIL","IAN","FEB","MAR","APR","MAI","IUN","IUL","AUG","SEP","OCT","NOV","DEC","TOTAL AN CURENT","TENDINŢĂ"]
[null,"Numerar lunar",{"$f":"tblVenit[[#Totals],[IAN]]-tblCheltuieli[[#Totals],[IAN]]","v":{"v":1220,"d":"1,220.00 lei"}},{"$f":"tblVenit[[#Totals],[FEB]]-tblCheltuieli[[#Totals],[FEB]]","v":{"v":1587,"d":"1,587.00 lei"}},{"$f":"tblVenit[[#Totals],[MAR]]-tblCheltuieli[[#Totals],[MAR]]","v":{"v":1174,"d":"1,174.00 lei"}},{"$f":"tblVenit[[#Totals],[APR]]-tblCheltuieli[[#Totals],[APR]]","v":{"v":1445,"d":"1,445.00 lei"}},{"$f":"tblVenit[[#Totals],[MAI]]-tblCheltuieli[[#Totals],[MAI]]","v":{"v":1391,"d":"1,391.00 lei"}},{"$f":"tblVenit[[#Totals],[IUN]]-tblCheltuieli[[#Totals],[IUN]]","v":{"v":1434,"d":"1,434.00 lei"}},{"$f":"tblVenit[[#Totals],[IUL]]-tblCheltuieli[[#Totals],[IUL]]","v":{"v":1085,"d":"1,085.00 lei"}},{"$f":"tblVenit[[#Totals],[AUG]]-tblCheltuieli[[#Totals],[AUG]]","v":{"v":1181,"d":"1,181.00 lei"}},{"$f":"tblVenit[[#Totals],[SEP]]-tblCheltuieli[[#Totals],[SEP]]","v":{"v":1445,"d":"1,445.00 lei"}},{"$f":"tblVenit[[#Totals],[OCT]]-tblCheltuieli[[#Totals],[OCT]]","v":{"v":1466,"d":"1,466.00 lei"}},{"$f":"tblVenit[[#Totals],[NOV]]-tblCheltuieli[[#Totals],[NOV]]","v":{"v":0,"d":"0.00 lei"}},{"$f":"tblVenit[[#Totals],[DEC]]-tblCheltuieli[[#Totals],[DEC]]","v":{"v":0,"d":"0.00 lei"}},{"$f":"tblVenit[[#Totals],[TOTAL AN CURENT]]-tblCheltuieli[[#Totals],[TOTAL AN CURENT]]","v":{"v":13428,"d":"13,428.00 lei"}}]
[]
[null,"TIP DE VENIT","IAN","FEB","MAR","APR","MAI","IUN","IUL","AUG","SEP","OCT","NOV","DEC","TOTAL AN CURENT","TENDINŢĂ"]
[null,"Venit 1",{"v":4000,"d":"4,000.00 lei"},{"v":4410,"d":"4,410.00 lei"},{"v":4019,"d":"4,019.00 lei"},{"v":4263,"d":"4,263.00 lei"},{"v":4123,"d":"4,123.00 lei"},{"v":4308,"d":"4,308.00 lei"},{"v":4162,"d":"4,162.00 lei"},{"v":4165,"d":"4,165.00 lei"},{"v":4248,"d":"4,248.00 lei"},{"v":4324,"d":"4,324.00 lei"},null,null,{"$f":"SUM(tblVenit[[#This Row],[IAN]:[DEC]])","v":{"v":42022,"d":"42,022.00 lei"}}]
[null,"Venit 2",{"v":275,"d":"275.00 lei"},{"v":296,"d":"296.00 lei"},{"v":251,"d":"251.00 lei"},{"v":269,"d":"269.00 lei"},{"v":252,"d":"252.00 lei"},{"v":252,"d":"252.00 lei"},{"v":262,"d":"262.00 lei"},{"v":258,"d":"258.00 lei"},{"v":296,"d":"296.00 lei"},{"v":270,"d":"270.00 lei"},null,null,{"$f":"SUM(tblVenit[[#This Row],[IAN]:[DEC]])","v":{"v":2681,"d":"2,681.00 lei"}}]
[null,"Alte venituri",{"v":500,"d":"500.00 lei"},{"v":507,"d":"507.00 lei"},{"v":551,"d":"551.00 lei"},{"v":556,"d":"556.00 lei"},{"v":588,"d":"588.00 lei"},{"v":534,"d":"534.00 lei"},{"v":533,"d":"533.00 lei"},{"v":585,"d":"585.00 lei"},{"v":560,"d":"560.00 lei"},{"v":520,"d":"520.00 lei"},null,null,{"$f":"SUM(tblVenit[[#This Row],[IAN]:[DEC]])","v":{"v":5434,"d":"5,434.00 lei"}}]
[null,"TOTAL VENIT",{"$f":"SUBTOTAL(109,tblVenit[IAN])","v":{"v":4775,"d":"4,775.00 lei"}},{"$f":"SUBTOTAL(109,tblVenit[FEB])","v":{"v":5213,"d":"5,213.00 lei"}},{"$f":"SUBTOTAL(109,tblVenit[MAR])","v":{"v":4821,"d":"4,821.00 lei"}},{"$f":"SUBTOTAL(109,tblVenit[APR])","v":{"v":5088,"d":"5,088.00 lei"}},{"$f":"SUBTOTAL(109,tblVenit[MAI])","v":{"v":4963,"d":"4,963.00 lei"}},{"$f":"SUBTOTAL(109,tblVenit[IUN])","v":{"v":5094,"d":"5,094.00 lei"}},{"$f":"SUBTOTAL(109,tblVenit[IUL])","v":{"v":4957,"d":"4,957.00 lei"}},{"$f":"SUBTOTAL(109,tblVenit[AUG])","v":{"v":5008,"d":"5,008.00 lei"}},{"$f":"SUBTOTAL(109,tblVenit[SEP])","v":{"v":5104,"d":"5,104.00 lei"}},{"$f":"SUBTOTAL(109,tblVenit[OCT])","v":{"v":5114,"d":"5,114.00 lei"}},{"$f":"SUBTOTAL(109,tblVenit[NOV])","v":{"v":0,"d":"0.00 lei"}},{"$f":"SUBTOTAL(109,tblVenit[DEC])","v":{"v":0,"d":"0.00 lei"}},{"$f":"SUBTOTAL(109,tblVenit[TOTAL AN CURENT])","v":{"v":50137,"d":"50,137.00 lei"}}]
[]
[null,"CHELTUIELI","IAN","FEB","MAR","APR","MAI","IUN","IUL","AUG","SEP","OCT","NOV","DEC","TOTAL AN CURENT","TENDINŢĂ"]
[null,"Locuinţă",{"v":1500,"d":"1,500.00 lei"},{"v":1500,"d":"1,500.00 lei"},{"v":1500,"d":"1,500.00 lei"},{"v":1500,"d":"1,500.00 lei"},{"v":1500,"d":"1,500.00 lei"},{"v":1500,"d":"1,500.00 lei"},{"v":1500,"d":"1,500.00 lei"},{"v":1500,"d":"1,500.00 lei"},{"v":1500,"d":"1,500.00 lei"},{"v":1500,"d":"1,500.00 lei"},null,null,{"$f":"SUM(tblCheltuieli[[#This Row],[IAN]:[DEC]])","v":{"v":15000,"d":"15,000.00 lei"}}]
[null,"Alimentare",{"v":250,"d":"250.00 lei"},{"v":331,"d":"331.00 lei"},{"v":299,"d":"299.00 lei"},{"v":333,"d":"333.00 lei"},{"v":324,"d":"324.00 lei"},{"v":313,"d":"313.00 lei"},{"v":338,"d":"338.00 lei"},{"v":225,"d":"225.00 lei"},{"v":258,"d":"258.00 lei"},{"v":322,"d":"322.00 lei"},null,null,{"$f":"SUM(tblCheltuieli[[#This Row],[IAN]:[DEC]])","v":{"v":2993,"d":"2,993.00 lei"}}]
[null,"Plată maşină",{"v":345,"d":"345.00 lei"},{"v":345,"d":"345.00 lei"},{"v":345,"d":"345.00 lei"},{"v":345,"d":"345.00 lei"},{"v":345,"d":"345.00 lei"},{"v":345,"d":"345.00 lei"},{"v":345,"d":"345.00 lei"},{"v":345,"d":"345.00 lei"},{"v":345,"d":"345.00 lei"},{"v":345,"d":"345.00 lei"},null,null,{"$f":"SUM(tblCheltuieli[[#This Row],[IAN]:[DEC]])","v":{"v":3450,"d":"3,450.00 lei"}}]
[null,"Asigurare",{"v":120,"d":"120.00 lei"},{"v":120,"d":"120.00 lei"},{"v":120,"d":"120.00 lei"},{"v":120,"d":"120.00 lei"},{"v":120,"d":"120.00 lei"},{"v":120,"d":"120.00 lei"},{"v":120,"d":"120.00 lei"},{"v":120,"d":"120.00 lei"},{"v":120,"d":"120.00 lei"},{"v":120,"d":"120.00 lei"},null,null,{"$f":"SUM(tblCheltuieli[[#This Row],[IAN]:[DEC]])","v":{"v":1200,"d":"1,200.00 lei"}}]
[null,"Telefon domiciliu",{"v":50,"d":"50.00 lei"},{"v":50,"d":"50.00 lei"},{"v":50,"d":"50.00 lei"},{"v":50,"d":"50.00 lei"},{"v":50,"d":"50.00 lei"},{"v":50,"d":"50.00 lei"},{"v":50,"d":"50.00 lei"},{"v":50,"d":"50.00 lei"},{"v":50,"d":"50.00 lei"},{"v":50,"d":"50.00 lei"},null,null,{"$f":"SUM(tblCheltuieli[[#This Row],[IAN]:[DEC]])","v":{"v":500,"d":"500.00 lei"}}]
[null,"Telefon mobil",{"v":72,"d":"72.00 lei"},{"v":70,"d":"70.00 lei"},{"v":80,"d":"80.00 lei"},{"v":70,"d":"70.00 lei"},{"v":75,"d":"75.00 lei"},{"v":80,"d":"80.00 lei"},{"v":90,"d":"90.00 lei"},{"v":73,"d":"73.00 lei"},{"v":75,"d":"75.00 lei"},{"v":70,"d":"70.00 lei"},null,null,{"$f":"SUM(tblCheltuieli[[#This Row],[IAN]:[DEC]])","v":{"v":755,"d":"755.00 lei"}}]
[null,"Cablu TV",{"v":60,"d":"60.00 lei"},{"v":63,"d":"63.00 lei"},{"v":65,"d":"65.00 lei"},{"v":60,"d":"60.00 lei"},{"v":65,"d":"65.00 lei"},{"v":60,"d":"60.00 lei"},{"v":63,"d":"63.00 lei"},{"v":60,"d":"60.00 lei"},{"v":63,"d":"63.00 lei"},{"v":60,"d":"60.00 lei"},null,null,{"$f":"SUM(tblCheltuieli[[#This Row],[IAN]:[DEC]])","v":{"v":619,"d":"619.00 lei"}}]
[null,"Internet",{"v":45,"d":"45.00 lei"},{"v":45,"d":"45.00 lei"},{"v":45,"d":"45.00 lei"},{"v":45,"d":"45.00 lei"},{"v":45,"d":"45.00 lei"},{"v":45,"d":"45.00 lei"},{"v":45,"d":"45.00 lei"},{"v":45,"d":"45.00 lei"},{"v":45,"d":"45.00 lei"},{"v":45,"d":"45.00 lei"},null,null,{"$f":"SUM(tblCheltuieli[[#This Row],[IAN]:[DEC]])","v":{"v":450,"d":"450.00 lei"}}]
[null,"Electricitate",{"v":155,"d":"155.00 lei"},{"v":155,"d":"155.00 lei"},{"v":158,"d":"158.00 lei"},{"v":160,"d":"160.00 lei"},{"v":165,"d":"165.00 lei"},{"v":200,"d":"200.00 lei"},{"v":340,"d":"340.00 lei"},{"v":350,"d":"350.00 lei"},{"v":240,"d":"240.00 lei"},{"v":180,"d":"180.00 lei"},null,null,{"$f":"SUM(tblCheltuieli[[#This Row],[IAN]:[DEC]])","v":{"v":2103,"d":"2,103.00 lei"}}]
[null,"Apă",{"v":35,"d":"35.00 lei"},{"v":35,"d":"35.00 lei"},{"v":37,"d":"37.00 lei"},{"v":39,"d":"39.00 lei"},{"v":45,"d":"45.00 lei"},{"v":42,"d":"42.00 lei"},{"v":42,"d":"42.00 lei"},{"v":36,"d":"36.00 lei"},{"v":38,"d":"38.00 lei"},{"v":40,"d":"40.00 lei"},null,null,{"$f":"SUM(tblCheltuieli[[#This Row],[IAN]:[DEC]])","v":{"v":389,"d":"389.00 lei"}}]
[null,"Gaze",{"v":50,"d":"50.00 lei"},{"v":45,"d":"45.00 lei"},{"v":40,"d":"40.00 lei"},{"v":40,"d":"40.00 lei"},{"v":42,"d":"42.00 lei"},{"v":50,"d":"50.00 lei"},{"v":55,"d":"55.00 lei"},{"v":40,"d":"40.00 lei"},{"v":43,"d":"43.00 lei"},{"v":30,"d":"30.00 lei"},null,null,{"$f":"SUM(tblCheltuieli[[#This Row],[IAN]:[DEC]])","v":{"v":435,"d":"435.00 lei"}}]
[null,"Divertisment",{"v":123,"d":"123.00 lei"},{"v":92,"d":"92.00 lei"},{"v":58,"d":"58.00 lei"},{"v":131,"d":"131.00 lei"},{"v":46,"d":"46.00 lei"},{"v":105,"d":"105.00 lei"},{"v":84,"d":"84.00 lei"},{"v":108,"d":"108.00 lei"},{"v":132,"d":"132.00 lei"},{"v":136,"d":"136.00 lei"},null,null,{"$f":"SUM(tblCheltuieli[[#This Row],[IAN]:[DEC]])","v":{"v":1015,"d":"1,015.00 lei"}}]
[null,"Taxe şcolare",{"v":550,"d":"550.00 lei"},{"v":550,"d":"550.00 lei"},{"v":550,"d":"550.00 lei"},{"v":550,"d":"550.00 lei"},{"v":550,"d":"550.00 lei"},{"v":550,"d":"550.00 lei"},{"v":550,"d":"550.00 lei"},{"v":550,"d":"550.00 lei"},{"v":550,"d":"550.00 lei"},{"v":550,"d":"550.00 lei"},null,null,{"$f":"SUM(tblCheltuieli[[#This Row],[IAN]:[DEC]])","v":{"v":5500,"d":"5,500.00 lei"}}]
[null,"Economii",{"v":200,"d":"200.00 lei"},{"v":225,"d":"225.00 lei"},{"v":300,"d":"300.00 lei"},{"v":200,"d":"200.00 lei"},{"v":200,"d":"200.00 lei"},{"v":200,"d":"200.00 lei"},{"v":250,"d":"250.00 lei"},{"v":325,"d":"325.00 lei"},{"v":200,"d":"200.00 lei"},{"v":200,"d":"200.00 lei"},null,null,{"$f":"SUM(tblCheltuieli[[#This Row],[IAN]:[DEC]])","v":{"v":2300,"d":"2,300.00 lei"}}]
[null,"TOTAL CHELTUIELI",{"$f":"SUBTOTAL(109,tblCheltuieli[IAN])","v":{"v":3555,"d":"3,555.00 lei"}},{"$f":"SUBTOTAL(109,tblCheltuieli[FEB])","v":{"v":3626,"d":"3,626.00 lei"}},{"$f":"SUBTOTAL(109,tblCheltuieli[MAR])","v":{"v":3647,"d":"3,647.00 lei"}},{"$f":"SUBTOTAL(109,tblCheltuieli[APR])","v":{"v":3643,"d":"3,643.00 lei"}},{"$f":"SUBTOTAL(109,tblCheltuieli[MAI])","v":{"v":3572,"d":"3,572.00 lei"}},{"$f":"SUBTOTAL(109,tblCheltuieli[IUN])","v":{"v":3660,"d":"3,660.00 lei"}},{"$f":"SUBTOTAL(109,tblCheltuieli[IUL])","v":{"v":3872,"d":"3,872.00 lei"}},{"$f":"SUBTOTAL(109,tblCheltuieli[AUG])","v":{"v":3827,"d":"3,827.00 lei"}},{"$f":"SUBTOTAL(109,tblCheltuieli[SEP])","v":{"v":3659,"d":"3,659.00 lei"}},{"$f":"SUBTOTAL(109,tblCheltuieli[OCT])","v":{"v":3648,"d":"3,648.00 lei"}},{"$f":"SUBTOTAL(109,tblCheltuieli[NOV])","v":{"v":0,"d":"0.00 lei"}},{"$f":"SUBTOTAL(109,tblCheltuieli[DEC])","v":{"v":0,"d":"0.00 lei"}},{"$f":"SUBTOTAL(109,tblCheltuieli[TOTAL AN CURENT])","v":{"v":36709,"d":"36,709.00 lei"}}]