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

{"sheet":"Buget familial lunar","index":0,"n_rows":68,"n_cols":9,"rows_kept":68,"merged":[[0,0,0,6],[2,0,2,1],[2,5,2,6],[8,5,8,6],[18,0,18,3],[27,5,27,8],[29,0,29,3],[36,0,36,3],[37,5,37,8],[42,0,42,3],[44,5,44,8],[54,0,54,3],[54,5,54,8],[61,0,61,3],[62,5,62,8]]}
["Buget familial lunar"]
[]
["Costuri totale estimate",null,"Costuri totale reale","Diferenţă totală",null,"Venit lunar estimat"]
[null,{"$f":"Housing[[#Totals],[Cost estimat]]+Transportation[[#Totals],[Cost estimat]]+Insurance[[#Totals],[Cost estimat]]+Food[[#Totals],[Cost estimat]]+Children[[#Totals],[Cost estimat]]+Legal[[#Totals],[Cost estimat]]+Savings[[#Totals],[Cost estimat]]+Loans[[#Totals],[Cost estimat]]+Entertainment[[#Totals],[Cost estimat]]+Taxes[[#Totals],[Cost estimat]]+PersonalCare[[#Totals],[Cost estimat]]+Pets[[#Totals],[Cost estimat]]+Gifts[[#Totals],[Cost estimat]]","v":{"v":1203,"d":"1,203 lei"}},{"$f":"Housing[[#Totals],[Cost real]]+Transportation[[#Totals],[Cost real]]+Insurance[[#Totals],[Cost real]]+Food[[#Totals],[Cost real]]+Children[[#Totals],[Cost real]]+Legal[[#Totals],[Cost real]]+Savings[[#Totals],[Cost real]]+Loans[[#Totals],[Cost real]]+Entertainment[[#Totals],[Cost real]]+Taxes[[#Totals],[Cost real]]+PersonalCare[[#Totals],[Cost real]]+Pets[[#Totals],[Cost real]]+Gifts[[#Totals],[Cost real]]","v":{"v":1317,"d":"1,317 lei"}},{"$f":"Housing[[#Totals],[Diferenţă]]+Transportation[[#Totals],[Diferenţă]]+Insurance[[#Totals],[Diferenţă]]+Food[[#Totals],[Diferenţă]]+Children[[#Totals],[Diferenţă]]+Legal[[#Totals],[Diferenţă]]+Savings[[#Totals],[Diferenţă]]+Loans[[#Totals],[Diferenţă]]+Entertainment[[#Totals],[Diferenţă]]+Taxes[[#Totals],[Diferenţă]]+PersonalCare[[#Totals],[Diferenţă]]+Pets[[#Totals],[Diferenţă]]+Gifts[[#Totals],[Diferenţă]]","v":{"v":-114,"d":"114 lei"}},null,"Venituri 1",{"v":4000,"d":"4,000 lei"}]
[{"$nulls":5},"Venituri 2",{"v":1200,"d":"1,200 lei"}]
["Casnice","Cost estimat","Cost real","Diferenţă",null,"Venituri suplimentare",{"v":300,"d":"300 lei"}]
["Chirie sau ipotecă",{"v":1000,"d":"1,000 lei"},{"v":1000,"d":"1,000 lei"},{"$f":"Housing[Cost estimat]-Housing[Cost real]","v":{"v":0,"d":"0 lei"}},null,"Total venituri lunare",{"$f":"SUM(G4:G6)","v":{"v":5500,"d":"5,500 lei"}}]
["Chirie sau ipotecă secundară",{"v":0,"d":"0 lei"},{"v":0,"d":"0 lei"},{"$f":"Housing[Cost estimat]-Housing[Cost real]","v":{"v":0,"d":"0 lei"}}]
["Telefon",{"v":62,"d":"62 lei"},{"v":100,"d":"100 lei"},{"$f":"Housing[Cost estimat]-Housing[Cost real]","v":{"v":-38,"d":"38 lei"}},null,"Venit lunar real"]
["Electricitate",{"v":44,"d":"44 lei"},{"v":125,"d":"125 lei"},{"$f":"Housing[Cost estimat]-Housing[Cost real]","v":{"v":-81,"d":"81 lei"}},null,"Venituri 1",{"v":4000,"d":"4,000 lei"}]
["Benzină",{"v":22,"d":"22 lei"},{"v":35,"d":"35 lei"},{"$f":"Housing[Cost estimat]-Housing[Cost real]","v":{"v":-13,"d":"13 lei"}},null,"Venituri 2",{"v":1200,"d":"1,200 lei"}]
["Apă curentă şi canalizare",{"v":8,"d":"8 lei"},{"v":8,"d":"8 lei"},{"$f":"Housing[Cost estimat]-Housing[Cost real]","v":{"v":0,"d":"0 lei"}},null,"Venituri suplimentare",{"v":300,"d":"300 lei"}]
["Cablu",{"v":34,"d":"34 lei"},{"v":39,"d":"39 lei"},{"$f":"Housing[Cost estimat]-Housing[Cost real]","v":{"v":-5,"d":"5 lei"}},null,"Total venituri lunare",{"$f":"SUM(G10:G12)","v":{"v":5500,"d":"5,500 lei"}}]
["Salubritate",{"v":10,"d":"10 lei"},{"v":10,"d":"10 lei"},{"$f":"Housing[Cost estimat]-Housing[Cost real]","v":{"v":0,"d":"0 lei"}}]
["Întreţinere sau reparaţii",{"v":23,"d":"23 lei"},{"v":0,"d":"0 lei"},{"$f":"Housing[Cost estimat]-Housing[Cost real]","v":{"v":23,"d":"23 lei"}},null,"Balanţă estimată\n",{"$f":"SUM(G7-B4)","v":{"v":4297,"d":"4,297 lei"}}]
["Provizii",{"v":0,"d":"0 lei"},{"v":0,"d":"0 lei"},{"$f":"Housing[Cost estimat]-Housing[Cost real]","v":{"v":0,"d":"0 lei"}},null,"Balanţă reală",{"$f":"SUM(G13-C4)","v":{"v":4183,"d":"4,183 lei"}}]
["Altele",{"v":0,"d":"0 lei"},{"v":0,"d":"0 lei"},{"$f":"Housing[Cost estimat]-Housing[Cost real]","v":{"v":0,"d":"0 lei"}},null,"Diferenţă",{"$f":"SUM(G16-G15)","v":{"v":-114,"d":"114 lei"}}]
["Total",{"$f":"SUBTOTAL(109,Housing[Cost estimat])","v":{"v":1203,"d":"1,203.00 lei"}},{"$f":"SUBTOTAL(109,Housing[Cost real])","v":{"v":1317,"d":"1,317.00 lei"}},{"$f":"SUBTOTAL(109,Housing[Diferenţă])","v":{"v":-114,"d":"-114.00 lei"}}]
[]
["Transport","Cost estimat","Cost real","Diferenţă",null,"Credite","Cost estimat","Cost real","Diferenţă"]
["Plată pentru autovehicul 1",null,null,{"$f":"Transportation[Cost estimat]-Transportation[Cost real]","v":{"v":0,"d":"0.00 lei"}},null,"Personal",null,null,{"$f":"Loans[Cost estimat]-Loans[Cost real]","v":{"v":0,"d":"0.00 lei"}}]
["Plată pentru autovehicul 2",null,null,{"$f":"Transportation[Cost estimat]-Transportation[Cost real]","v":{"v":0,"d":"0.00 lei"}},null,"Elev",null,null,{"$f":"Loans[Cost estimat]-Loans[Cost real]","v":{"v":0,"d":"0.00 lei"}}]
["Plata pentru transport în comun/taxi",null,null,{"$f":"Transportation[Cost estimat]-Transportation[Cost real]","v":{"v":0,"d":"0.00 lei"}},null,"Card de credit",null,null,{"$f":"Loans[Cost estimat]-Loans[Cost real]","v":{"v":0,"d":"0.00 lei"}}]
["Asigurări",null,null,{"$f":"Transportation[Cost estimat]-Transportation[Cost real]","v":{"v":0,"d":"0.00 lei"}},null,"Card de credit",null,null,{"$f":"Loans[Cost estimat]-Loans[Cost real]","v":{"v":0,"d":"0.00 lei"}}]
["Adeverinţe",null,null,{"$f":"Transportation[Cost estimat]-Transportation[Cost real]","v":{"v":0,"d":"0.00 lei"}},null,"Card de credit",null,null,{"$f":"Loans[Cost estimat]-Loans[Cost real]","v":{"v":0,"d":"0.00 lei"}}]
["Carburant",null,null,{"$f":"Transportation[Cost estimat]-Transportation[Cost real]","v":{"v":0,"d":"0.00 lei"}},null,"Altele",null,null,{"$f":"Loans[Cost estimat]-Loans[Cost real]","v":{"v":0,"d":"0.00 lei"}}]
["Întreţinere",null,null,{"$f":"Transportation[Cost estimat]-Transportation[Cost real]","v":{"v":0,"d":"0.00 lei"}},null,"Total",{"$f":"SUBTOTAL(109,Loans[Cost estimat])","v":{"v":0,"d":"0.00 lei"}},{"$f":"SUBTOTAL(109,Loans[Cost real])","v":{"v":0,"d":"0.00 lei"}},{"$f":"SUBTOTAL(109,Loans[Diferenţă])","v":{"v":0,"d":"0.00 lei"}}]
["Altele",null,null,{"$f":"Transportation[Cost estimat]-Transportation[Cost real]","v":{"v":0,"d":"0.00 lei"}}]
["Total",{"$f":"SUBTOTAL(109,Transportation[Cost estimat])","v":{"v":0,"d":"0.00 lei"}},{"$f":"SUBTOTAL(109,Transportation[Cost real])","v":{"v":0,"d":"0.00 lei"}},{"$f":"SUBTOTAL(109,Transportation[Diferenţă])","v":{"v":0,"d":"0.00 lei"}},null,"Divertisment","Cost estimat","Cost real","Diferenţă"]
[{"$nulls":5},"Video/DVD",null,null,{"$f":"Entertainment[Cost estimat]-Entertainment[Cost real]","v":{"v":0,"d":"0.00 lei"}}]
["Asigurări","Cost estimat","Cost real","Diferenţă",null,"CD-uri",null,null,{"$f":"Entertainment[Cost estimat]-Entertainment[Cost real]","v":{"v":0,"d":"0.00 lei"}}]
["Locuinţa",null,null,{"$f":"Insurance[Cost estimat]-Insurance[Cost real]","v":{"v":0,"d":"0.00 lei"}},null,"Filme",null,null,{"$f":"Entertainment[Cost estimat]-Entertainment[Cost real]","v":{"v":0,"d":"0.00 lei"}}]
["Sanitare",null,null,{"$f":"Insurance[Cost estimat]-Insurance[Cost real]","v":{"v":0,"d":"0.00 lei"}},null,"Concerte",null,null,{"$f":"Entertainment[Cost estimat]-Entertainment[Cost real]","v":{"v":0,"d":"0.00 lei"}}]
["Vitale",null,null,{"$f":"Insurance[Cost estimat]-Insurance[Cost real]","v":{"v":0,"d":"0.00 lei"}},null,"Evenimente sportive",null,null,{"$f":"Entertainment[Cost estimat]-Entertainment[Cost real]","v":{"v":0,"d":"0.00 lei"}}]
["Altele",null,null,{"$f":"Insurance[Cost estimat]-Insurance[Cost real]","v":{"v":0,"d":"0.00 lei"}},null,"Teatru",null,null,{"$f":"Entertainment[Cost estimat]-Entertainment[Cost real]","v":{"v":0,"d":"0.00 lei"}}]
["Total",{"$f":"SUBTOTAL(109,Insurance[Cost estimat])","v":{"v":0,"d":"0.00 lei"}},{"$f":"SUBTOTAL(109,Insurance[Cost real])","v":{"v":0,"d":"0.00 lei"}},{"$f":"SUBTOTAL(109,Insurance[Diferenţă])","v":{"v":0,"d":"0.00 lei"}},null,"Altele",null,null,{"$f":"Entertainment[Cost estimat]-Entertainment[Cost real]","v":{"v":0,"d":"0.00 lei"}}]
[{"$nulls":5},"Total",{"$f":"SUBTOTAL(109,Entertainment[Cost estimat])","v":{"v":0,"d":"0.00 lei"}},{"$f":"SUBTOTAL(109,Entertainment[Cost real])","v":{"v":0,"d":"0.00 lei"}},{"$f":"SUBTOTAL(109,Entertainment[Diferenţă])","v":{"v":0,"d":"0.00 lei"}}]
["Alimente","Cost estimat","Cost real","Diferenţă"]
["Cumpărături",null,null,{"$f":"Food[Cost estimat]-Food[Cost real]","v":{"v":0,"d":"0.00 lei"}},null,"Taxe","Cost estimat","Cost real","Diferenţă"]
["Masa în oraş",null,null,{"$f":"Food[Cost estimat]-Food[Cost real]","v":{"v":0,"d":"0.00 lei"}},null,"Naţionale",null,null,{"$f":"Taxes[Cost estimat]-Taxes[Cost real]","v":{"v":0,"d":"0.00 lei"}}]
["Altele",null,null,{"$f":"Food[Cost estimat]-Food[Cost real]","v":{"v":0,"d":"0.00 lei"}},null,"Regionale",null,null,{"$f":"Taxes[Cost estimat]-Taxes[Cost real]","v":{"v":0,"d":"0.00 lei"}}]
["Total",{"$f":"SUBTOTAL(109,Food[Cost estimat])","v":{"v":0,"d":"0 lei"}},{"$f":"SUBTOTAL(109,Food[Cost real])","v":{"v":0,"d":"0.00 lei"}},{"$f":"SUBTOTAL(109,Food[Diferenţă])","v":{"v":0,"d":"0.00 lei"}},null,"Locale",null,null,{"$f":"Taxes[Cost estimat]-Taxes[Cost real]","v":{"v":0,"d":"0.00 lei"}}]
[{"$nulls":5},"Altele",null,null,{"$f":"Taxes[Cost estimat]-Taxes[Cost real]","v":{"v":0,"d":"0.00 lei"}}]
["Copii","Cost estimat","Cost real","Diferenţă",null,"Total",{"$f":"SUBTOTAL(109,Taxes[Cost estimat])","v":{"v":0,"d":"0.00 lei"}},{"$f":"SUBTOTAL(109,Taxes[Cost real])","v":{"v":0,"d":"0.00 lei"}},{"$f":"SUBTOTAL(109,Taxes[Diferenţă])","v":{"v":0,"d":"0.00 lei"}}]
["Medicale",null,null,{"$f":"Children[Cost estimat]-Children[Cost real]","v":{"v":0,"d":"0.00 lei"}}]
["Îmbrăcăminte",null,null,{"$f":"Children[Cost estimat]-Children[Cost real]","v":{"v":0,"d":"0.00 lei"}},null,"Îngrijire personală","Cost estimat","Cost real","Diferenţă"]
["Taxe şcolare",null,null,{"$f":"Children[Cost estimat]-Children[Cost real]","v":{"v":0,"d":"0.00 lei"}},null,"Medicale",null,null,{"$f":"PersonalCare[Cost estimat]-PersonalCare[Cost real]","v":{"v":0,"d":"0.00 lei"}}]
["Articole pentru şcoală",null,null,{"$f":"Children[Cost estimat]-Children[Cost real]","v":{"v":0,"d":"0.00 lei"}},null,"Coafor/frizer/manichiură",null,null,{"$f":"PersonalCare[Cost estimat]-PersonalCare[Cost real]","v":{"v":0,"d":"0.00 lei"}}]
["Cotizaţii sau taxe pentru organizaţii",null,null,{"$f":"Children[Cost estimat]-Children[Cost real]","v":{"v":0,"d":"0.00 lei"}},null,"Îmbrăcăminte",null,null,{"$f":"PersonalCare[Cost estimat]-PersonalCare[Cost real]","v":{"v":0,"d":"0.00 lei"}}]
["Bani pentru masă",null,null,{"$f":"Children[Cost estimat]-Children[Cost real]","v":{"v":0,"d":"0.00 lei"}},null,"Curăţătorie",null,null,{"$f":"PersonalCare[Cost estimat]-PersonalCare[Cost real]","v":{"v":0,"d":"0.00 lei"}}]
["Educaţia copiilor",null,null,{"$f":"Children[Cost estimat]-Children[Cost real]","v":{"v":0,"d":"0.00 lei"}},null,"Club sportiv",null,null,{"$f":"PersonalCare[Cost estimat]-PersonalCare[Cost real]","v":{"v":0,"d":"0.00 lei"}}]
["Jocuri şi jucării",null,null,{"$f":"Children[Cost estimat]-Children[Cost real]","v":{"v":0,"d":"0.00 lei"}},null,"Cotizaţii sau taxe pentru organizaţii",null,null,{"$f":"PersonalCare[Cost estimat]-PersonalCare[Cost real]","v":{"v":0,"d":"0.00 lei"}}]
["Altele",null,null,{"$f":"Children[Cost estimat]-Children[Cost real]","v":{"v":0,"d":"0.00 lei"}},null,"Altele",null,null,{"$f":"PersonalCare[Cost estimat]-PersonalCare[Cost real]","v":{"v":0,"d":"0.00 lei"}}]
["Total",{"$f":"SUBTOTAL(109,Children[Cost estimat])","v":{"v":0,"d":"0.00 lei"}},{"$f":"SUBTOTAL(109,Children[Cost real])","v":{"v":0,"d":"0.00 lei"}},{"$f":"SUBTOTAL(109,Children[Diferenţă])","v":{"v":0,"d":"0.00 lei"}},null,"Total",{"$f":"SUBTOTAL(109,PersonalCare[Cost estimat])","v":{"v":0,"d":"0.00 lei"}},{"$f":"SUBTOTAL(109,PersonalCare[Cost real])","v":{"v":0,"d":"0.00 lei"}},{"$f":"SUBTOTAL(109,PersonalCare[Diferenţă])","v":{"v":0,"d":"0.00 lei"}}]
[]
["Juridice","Cost estimat","Cost real","Diferenţă",null,"Animale","Cost estimat","Cost real","Diferenţă"]
["Avocat",null,null,{"$f":"Legal[Cost estimat]-Legal[Cost real]","v":{"v":0,"d":"0.00 lei"}},null,"Alimente",null,null,{"$f":"Pets[Cost estimat]-Pets[Cost real]","v":{"v":0,"d":"0.00 lei"}}]
["Alocaţii",null,null,{"$f":"Legal[Cost estimat]-Legal[Cost real]","v":{"v":0,"d":"0.00 lei"}},null,"Medicale",null,null,{"$f":"Pets[Cost estimat]-Pets[Cost real]","v":{"v":0,"d":"0.00 lei"}}]
["Plăţi",null,null,{"$f":"Legal[Cost estimat]-Legal[Cost real]","v":{"v":0,"d":"0.00 lei"}},null,"Dresaj",null,null,{"$f":"Pets[Cost estimat]-Pets[Cost real]","v":{"v":0,"d":"0.00 lei"}}]
["Altele",null,null,{"$f":"Legal[Cost estimat]-Legal[Cost real]","v":{"v":0,"d":"0.00 lei"}},null,"Jucării",null,null,{"$f":"Pets[Cost estimat]-Pets[Cost real]","v":{"v":0,"d":"0.00 lei"}}]
["Total",{"$f":"SUBTOTAL(109,Legal[Cost estimat])","v":{"v":0,"d":"0.00 lei"}},{"$f":"SUBTOTAL(109,Legal[Cost real])","v":{"v":0,"d":"0.00 lei"}},{"$f":"SUBTOTAL(109,Legal[Diferenţă])","v":{"v":0,"d":"0.00 lei"}},null,"Altele",null,null,{"$f":"Pets[Cost estimat]-Pets[Cost real]","v":{"v":0,"d":"0.00 lei"}}]
[{"$nulls":5},"Total",{"$f":"SUBTOTAL(109,Pets[Cost estimat])","v":{"v":0,"d":"0.00 lei"}},{"$f":"SUBTOTAL(109,Pets[Cost real])","v":{"v":0,"d":"0.00 lei"}},{"$f":"SUBTOTAL(109,Pets[Diferenţă])","v":{"v":0,"d":"0.00 lei"}}]
["Economii/Investiţii","Cost estimat","Cost real","Diferenţă"]
["Cont de pensii",null,null,{"$f":"Savings[Cost estimat]-Savings[Cost real]","v":{"v":0,"d":"0.00 lei"}},null,"Cadouri şi donaţii","Cost estimat","Cost real","Diferenţă"]
["Cont de investiţii",null,null,{"$f":"Savings[Cost estimat]-Savings[Cost real]","v":{"v":0,"d":"0.00 lei"}},null,"Acte de caritate 1",null,null,{"$f":"Gifts[Cost estimat]-Gifts[Cost real]","v":{"v":0,"d":"0.00 lei"}}]
["Liceu",null,null,{"$f":"Savings[Cost estimat]-Savings[Cost real]","v":{"v":0,"d":"0.00 lei"}},null,"Acte de caritate 2",null,null,{"$f":"Gifts[Cost estimat]-Gifts[Cost real]","v":{"v":0,"d":"0.00 lei"}}]
["Altele",null,null,{"$f":"Savings[Cost estimat]-Savings[Cost real]","v":{"v":0,"d":"0.00 lei"}},null,"Acte de caritate 3",null,null,{"$f":"Gifts[Cost estimat]-Gifts[Cost real]","v":{"v":0,"d":"0.00 lei"}}]
["Total",{"$f":"SUBTOTAL(109,Savings[Cost estimat])","v":{"v":0,"d":"0.00 lei"}},{"$f":"SUBTOTAL(109,Savings[Cost real])","v":{"v":0,"d":"0.00 lei"}},{"$f":"SUBTOTAL(109,Savings[Diferenţă])","v":{"v":0,"d":"0.00 lei"}},null,"Total",{"$f":"SUBTOTAL(109,Gifts[Cost estimat])","v":{"v":0,"d":"0.00 lei"}},{"$f":"SUBTOTAL(109,Gifts[Cost real])","v":{"v":0,"d":"0.00 lei"}},{"$f":"SUBTOTAL(109,Gifts[Diferenţă])","v":{"v":0,"d":"0.00 lei"}}]