{"text_format":"1","workbook":"xls","n_sheets":3,"sheets":["Cheltuieli","Venituri","Sinteză profit - pierderi"],"not_rendered":{"charts":1,"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":"Cheltuieli","index":0,"n_rows":33,"n_cols":7,"rows_kept":33,"cut":false,"hidden":false,"merged":[[0,0,0,6]],"flags":["formulas_cached_only"]}
["Buget pentru [nume eveniment]"]
["Cheltuieli"]
[null,null,null,null,null,"Estimate","Reale"]
["Total cheltuieli",null,null,null,null,700,300]
[]
[null,"Estimate","Reale",null,null,"Estimate","Reale"]
["Locaţia",null,null,null,"Aperitive"]
["Taxă pentru sală",500,null,null,"Alimente"]
["Personal sală",null,null,null,"Băuturi"]
["Echipament",null,null,null,"Feţe de masă"]
["Mese şi scaune",null,null,null,"Personal şi recompense"]
["Total",500,0,null,"Total",0,0]
[]
["Decoraţiuni",null,null,null,"Program"]
["Flori",200,300,null,"Artişti"]
["Lumânări",null,null,null,"Prezentatori"]
["Lumini",null,null,null,"Călătorii"]
["Baloane",null,null,null,"Hotel"]
["Hârtie",null,null,null,"Altele"]
["Total",200,300,null,"Total",0,0]
[]
["Publicitate",null,null,null,"Premii"]
["Grafică",null,null,null,"Panglici/Plachete/Trofee"]
["Fotocopiere/Imprimare",null,null,null,"Cadouri"]
["Taxe poştale",null,null,null,"Total",0,0]
["Total",0,0]
[]
["Diverse"]
["Telefon"]
["Transport"]
["Articole de papetărie"]
["Servicii de fax"]
["Total",0,0]

{"sheet":"Venituri","index":1,"n_rows":33,"n_cols":7,"rows_kept":33,"cut":false,"hidden":false,"merged":[[0,0,0,6]],"flags":["formulas_cached_only"]}
["Buget pentru [nume eveniment]"]
["Venituri"]
[null,null,null,null,null,"Estimate","Reale"]
["Total venituri",null,null,null,null,1936,1831]
[]
["Taxă de participare"]
["Estimate","Reale",null,null,null,"Estimate","Reale"]
[300,278,"Adulţi @",5,null,1500,1390]
[197,195,"Copii @",2,null,394,390]
[42,51,"Alţii @",1,null,42,51]
[null,null,null,null,null,1936,1831]
[]
[]
["Publicitate în program"]
[null,null,"Coperţi @",null,null,0,0]
[null,null,"Pe jumătate de pagină @",null,null,0,0]
[null,null,"Pe sfert de pagină @",null,null,0,0]
[null,null,null,null,null,0,0]
[]
[]
["Expozanţi/vânzători"]
[null,null,"Standuri mari @",null,null,0,0]
[null,null,"Standuri medii @",null,null,0,0]
[null,null,"Standuri mici @",null,null,0,0]
[null,null,null,null,null,0,0]
[]
[]
["Vânzare de articole"]
[null,null,"Articole @",null,null,0,0]
[null,null,"Articole @",null,null,0,0]
[null,null,"Articole @",null,null,0,0]
[null,null,"Articole @",null,null,0,0]
[null,null,null,null,null,0,0]

{"sheet":"Sinteză profit - pierderi","index":2,"n_rows":9,"n_cols":3,"rows_kept":9,"cut":false,"hidden":false,"merged":[[0,0,0,6]],"flags":["formulas_cached_only"]}
["Buget pentru [nume eveniment]"]
["Sinteză profit - pierderi"]
[]
[]
[null,"Estimate","Reale"]
["Total venituri",1936,1831]
["Total cheltuieli",700,300]
[]
["Total profit (sau pierderi)",1236,1531]