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

{"sheet":"Buget personal","index":0,"n_rows":92,"n_cols":14,"rows_kept":92,"merged":[[0,0,0,13],[5,0,5,13],[10,0,10,13],[11,0,11,13],[21,0,21,13],[29,0,29,13],[37,0,37,13],[43,0,43,13],[52,0,52,13],[60,0,60,13],[66,0,66,13],[75,0,75,13],[82,0,82,13],[89,0,89,13]]}
["Buget personal"]
[]
[null,"Ian","Feb","Martie","Aprilie","Mai","Iunie","Iulie","Aug","Sept","Oct","Nov","Dec","An"]
["Total cheltuieli",{"$f":"SUM(B21,B29,B37,B43,B52,B60,B66,B75,B82,B89,B92)","v":{"v":0,"d":"0.00 lei"}},{"v":0,"d":"0.00 lei"},{"v":0,"d":"0.00 lei"},{"v":0,"d":"0.00 lei"},{"v":0,"d":"0.00 lei"},{"v":0,"d":"0.00 lei"},{"v":0,"d":"0.00 lei"},{"v":0,"d":"0.00 lei"},{"v":0,"d":"0.00 lei"},{"v":0,"d":"0.00 lei"},{"v":0,"d":"0.00 lei"},{"v":0,"d":"0.00 lei"},{"$f":"SUM(B4:M4)","v":{"v":0,"d":"0.00 lei"}}]
["Deficit/Surplus financiar",{"$f":"SUM(B10-B4)","v":{"v":0,"d":"0.00 lei"}},{"v":0,"d":"0.00 lei"},{"v":0,"d":"0.00 lei"},{"v":0,"d":"0.00 lei"},{"v":0,"d":"0.00 lei"},{"v":0,"d":"0.00 lei"},{"v":0,"d":"0.00 lei"},{"v":0,"d":"0.00 lei"},{"v":0,"d":"0.00 lei"},{"v":0,"d":"0.00 lei"},{"v":0,"d":"0.00 lei"},{"v":0,"d":"0.00 lei"},{"$f":"SUM(B5:M5)","v":{"v":0,"d":"0.00 lei"}}]
["Venituri"]
["Salarii",{"$nulls":12},{"$f":"SUM(Table1[[#This Row],[Column2]:[Column13]])","v":{"v":0,"d":"0.00 lei"}}]
["Dobândă/dividende",{"$nulls":12},{"$f":"SUM(Table1[[#This Row],[Column2]:[Column13]])","v":{"v":0,"d":"0.00 lei"}}]
["Diverse",{"$nulls":12},{"$f":"SUM(Table1[[#This Row],[Column2]:[Column13]])","v":{"v":0,"d":"0.00 lei"}}]
["Total",{"$f":"SUBTOTAL(109,Table1[Column2])","v":{"v":0,"d":"0.00 lei"}},{"$f":"SUBTOTAL(109,Table1[Column3])","v":{"v":0,"d":"0.00 lei"}},{"$f":"SUBTOTAL(109,Table1[Column4])","v":{"v":0,"d":"0.00 lei"}},{"$f":"SUBTOTAL(109,Table1[Column5])","v":{"v":0,"d":"0.00 lei"}},{"$f":"SUBTOTAL(109,Table1[Column6])","v":{"v":0,"d":"0.00 lei"}},{"$f":"SUBTOTAL(109,Table1[Column7])","v":{"v":0,"d":"0.00 lei"}},{"$f":"SUBTOTAL(109,Table1[Column8])","v":{"v":0,"d":"0.00 lei"}},{"$f":"SUBTOTAL(109,Table1[Column9])","v":{"v":0,"d":"0.00 lei"}},{"$f":"SUBTOTAL(109,Table1[Column10])","v":{"v":0,"d":"0.00 lei"}},{"$f":"SUBTOTAL(109,Table1[Column11])","v":{"v":0,"d":"0.00 lei"}},{"$f":"SUBTOTAL(109,Table1[Column12])","v":{"v":0,"d":"0.00 lei"}},{"$f":"SUBTOTAL(109,Table1[Column13])","v":{"v":0,"d":"0.00 lei"}},{"$f":"SUBTOTAL(109,Table1[Column14])","v":{"v":0,"d":"0.00 lei"}}]
["Cheltuieli"]
["Locuinţa"]
["Chirie/ipotecă",{"$nulls":12},{"$f":"SUM(Table2[[#This Row],[Column2]:[Column13]])","v":{"v":0,"d":"0 lei"}}]
["Servicii publice",{"$nulls":12},{"$f":"SUM(Table2[[#This Row],[Column2]:[Column13]])","v":{"v":0,"d":"0 lei"}}]
["Telefon fix",{"$nulls":12},{"$f":"SUM(Table2[[#This Row],[Column2]:[Column13]])","v":{"v":0,"d":"0 lei"}}]
["Telefon mobil",{"$nulls":12},{"$f":"SUM(Table2[[#This Row],[Column2]:[Column13]])","v":{"v":0,"d":"0 lei"}}]
["Reparaţii în casă",{"$nulls":12},{"$f":"SUM(Table2[[#This Row],[Column2]:[Column13]])","v":{"v":0,"d":"0 lei"}}]
["Îmbunătăţiri locuinţă",{"$nulls":12},{"$f":"SUM(Table2[[#This Row],[Column2]:[Column13]])","v":{"v":0,"d":"0 lei"}}]
["Securitatea casei",{"$nulls":12},{"$f":"SUM(Table2[[#This Row],[Column2]:[Column13]])","v":{"v":0,"d":"0 lei"}}]
["Articole de grădinărit",{"$nulls":12},{"$f":"SUM(Table2[[#This Row],[Column2]:[Column13]])","v":{"v":0,"d":"0 lei"}}]
["Total",{"$f":"SUBTOTAL(109,Table2[Column2])","v":{"v":0,"d":"0 lei"}},{"$f":"SUBTOTAL(109,Table2[Column3])","v":{"v":0,"d":"0 lei"}},{"$f":"SUBTOTAL(109,Table2[Column4])","v":{"v":0,"d":"0 lei"}},{"$f":"SUBTOTAL(109,Table2[Column5])","v":{"v":0,"d":"0 lei"}},{"$f":"SUBTOTAL(109,Table2[Column6])","v":{"v":0,"d":"0 lei"}},{"$f":"SUBTOTAL(109,Table2[Column7])","v":{"v":0,"d":"0 lei"}},{"$f":"SUBTOTAL(109,Table2[Column8])","v":{"v":0,"d":"0 lei"}},{"$f":"SUBTOTAL(109,Table2[Column9])","v":{"v":0,"d":"0 lei"}},{"$f":"SUBTOTAL(109,Table2[Column10])","v":{"v":0,"d":"0 lei"}},{"$f":"SUBTOTAL(109,Table2[Column11])","v":{"v":0,"d":"0 lei"}},{"$f":"SUBTOTAL(109,Table2[Column12])","v":{"v":0,"d":"0 lei"}},{"$f":"SUBTOTAL(109,Table2[Column13])","v":{"v":0,"d":"0 lei"}},{"$f":"SUBTOTAL(109,Table2[Column14])","v":{"v":0,"d":"0 lei"}}]
["Coşul zilnic"]
["Cumpărături ",{"$nulls":12},{"$f":"SUM(Table3[[#This Row],[Column2]:[Column13]])","v":{"v":0,"d":"0 lei"}}]
["Educaţia copiilor",{"$nulls":12},{"$f":"SUM(Table3[[#This Row],[Column2]:[Column13]])","v":{"v":0,"d":"0 lei"}}]
["Curăţătorie",{"$nulls":12},{"$f":"SUM(Table3[[#This Row],[Column2]:[Column13]])","v":{"v":0,"d":"0 lei"}}]
["Masa în oraş",{"$nulls":12},{"$f":"SUM(Table3[[#This Row],[Column2]:[Column13]])","v":{"v":0,"d":"0 lei"}}]
["Servicii de curăţenie în casă",{"$nulls":12},{"$f":"SUM(Table3[[#This Row],[Column2]:[Column13]])","v":{"v":0,"d":"0 lei"}}]
["Plimbarea câinelui",{"$nulls":12},{"$f":"SUM(Table3[[#This Row],[Column2]:[Column13]])","v":{"v":0,"d":"0 lei"}}]
["Total",{"$f":"SUBTOTAL(109,Table3[Column2])","v":{"v":0,"d":"0 lei"}},{"$f":"SUBTOTAL(109,Table3[Column3])","v":{"v":0,"d":"0 lei"}},{"$f":"SUBTOTAL(109,Table3[Column4])","v":{"v":0,"d":"0 lei"}},{"$f":"SUBTOTAL(109,Table3[Column5])","v":{"v":0,"d":"0 lei"}},{"$f":"SUBTOTAL(109,Table3[Column6])","v":{"v":0,"d":"0 lei"}},{"$f":"SUBTOTAL(109,Table3[Column7])","v":{"v":0,"d":"0 lei"}},{"$f":"SUBTOTAL(109,Table3[Column8])","v":{"v":0,"d":"0 lei"}},{"$f":"SUBTOTAL(109,Table3[Column9])","v":{"v":0,"d":"0 lei"}},{"$f":"SUBTOTAL(109,Table3[Column10])","v":{"v":0,"d":"0 lei"}},{"$f":"SUBTOTAL(109,Table3[Column11])","v":{"v":0,"d":"0 lei"}},{"$f":"SUBTOTAL(109,Table3[Column12])","v":{"v":0,"d":"0 lei"}},{"$f":"SUBTOTAL(109,Table3[Column13])","v":{"v":0,"d":"0 lei"}},{"$f":"SUBTOTAL(109,Table3[Column14])","v":{"v":0,"d":"0 lei"}}]
["Transport"]
["Benzină/motorină",{"$nulls":12},{"$f":"SUM(Table4[[#This Row],[Column2]:[Column13]])","v":{"v":0,"d":"0 lei"}}]
["Asigurări",{"$nulls":12},{"$f":"SUM(Table4[[#This Row],[Column2]:[Column13]])","v":{"v":0,"d":"0 lei"}}]
["Reparaţii",{"$nulls":12},{"$f":"SUM(Table4[[#This Row],[Column2]:[Column13]])","v":{"v":0,"d":"0 lei"}}]
["Spălătorie maşină/servicii auto",{"$nulls":12},{"$f":"SUM(Table4[[#This Row],[Column2]:[Column13]])","v":{"v":0,"d":"0 lei"}}]
["Parcare",{"$nulls":12},{"$f":"SUM(Table4[[#This Row],[Column2]:[Column13]])","v":{"v":0,"d":"0 lei"}}]
["Transport public",{"$nulls":12},{"$f":"SUM(Table4[[#This Row],[Column2]:[Column13]])","v":{"v":0,"d":"0 lei"}}]
["Total",{"$f":"SUBTOTAL(109,Table4[Column2])","v":{"v":0,"d":"0 lei"}},{"$f":"SUBTOTAL(109,Table4[Column3])","v":{"v":0,"d":"0 lei"}},{"$f":"SUBTOTAL(109,Table4[Column4])","v":{"v":0,"d":"0 lei"}},{"$f":"SUBTOTAL(109,Table4[Column5])","v":{"v":0,"d":"0 lei"}},{"$f":"SUBTOTAL(109,Table4[Column6])","v":{"v":0,"d":"0 lei"}},{"$f":"SUBTOTAL(109,Table4[Column7])","v":{"v":0,"d":"0 lei"}},{"$f":"SUBTOTAL(109,Table4[Column8])","v":{"v":0,"d":"0 lei"}},{"$f":"SUBTOTAL(109,Table4[Column9])","v":{"v":0,"d":"0 lei"}},{"$f":"SUBTOTAL(109,Table4[Column10])","v":{"v":0,"d":"0 lei"}},{"$f":"SUBTOTAL(109,Table4[Column11])","v":{"v":0,"d":"0 lei"}},{"$f":"SUBTOTAL(109,Table4[Column12])","v":{"v":0,"d":"0 lei"}},{"$f":"SUBTOTAL(109,Table4[Column13])","v":{"v":0,"d":"0 lei"}},{"$f":"SUBTOTAL(109,Table4[Column14])","v":{"v":0,"d":"0 lei"}}]
["Divertisment"]
["Cablu TV",{"$nulls":12},{"$f":"SUM(Table5[[#This Row],[Column2]:[Column13]])","v":{"v":0,"d":"0 lei"}}]
["Închirieri Video/DVD",{"$nulls":12},{"$f":"SUM(Table5[[#This Row],[Column2]:[Column13]])","v":{"v":0,"d":"0 lei"}}]
["Film/teatru",{"$nulls":12},{"$f":"SUM(Table5[[#This Row],[Column2]:[Column13]])","v":{"v":0,"d":"0 lei"}}]
["Concerte/cluburi",{"$nulls":12},{"$f":"SUM(Table5[[#This Row],[Column2]:[Column13]])","v":{"v":0,"d":"0 lei"}}]
["Total",{"$f":"SUBTOTAL(109,Table5[Column2])","v":{"v":0,"d":"0 lei"}},{"$f":"SUBTOTAL(109,Table5[Column3])","v":{"v":0,"d":"0 lei"}},{"$f":"SUBTOTAL(109,Table5[Column4])","v":{"v":0,"d":"0 lei"}},{"$f":"SUBTOTAL(109,Table5[Column5])","v":{"v":0,"d":"0 lei"}},{"$f":"SUBTOTAL(109,Table5[Column6])","v":{"v":0,"d":"0 lei"}},{"$f":"SUBTOTAL(109,Table5[Column7])","v":{"v":0,"d":"0 lei"}},{"$f":"SUBTOTAL(109,Table5[Column8])","v":{"v":0,"d":"0 lei"}},{"$f":"SUBTOTAL(109,Table5[Column9])","v":{"v":0,"d":"0 lei"}},{"$f":"SUBTOTAL(109,Table5[Column10])","v":{"v":0,"d":"0 lei"}},{"$f":"SUBTOTAL(109,Table5[Column11])","v":{"v":0,"d":"0 lei"}},{"$f":"SUBTOTAL(109,Table5[Column12])","v":{"v":0,"d":"0 lei"}},{"$f":"SUBTOTAL(109,Table5[Column13])","v":{"v":0,"d":"0 lei"}},{"$f":"SUBTOTAL(109,Table5[Column14])","v":{"v":0,"d":"0 lei"}}]
["Sanitare"]
["Taxe pentru cluburi de îngrijire a sănătăţii",{"$nulls":12},{"$f":"SUM(Table6[[#This Row],[Column2]:[Column13]])","v":{"v":0,"d":"0 lei"}}]
["Asigurări",{"$nulls":12},{"$f":"SUM(Table6[[#This Row],[Column2]:[Column13]])","v":{"v":0,"d":"0 lei"}}]
["Reţete medicale",{"$nulls":12},{"$f":"SUM(Table6[[#This Row],[Column2]:[Column13]])","v":{"v":0,"d":"0 lei"}}]
["Medicamente fără reţetă",{"$nulls":12},{"$f":"SUM(Table6[[#This Row],[Column2]:[Column13]])","v":{"v":0,"d":"0 lei"}}]
["Plăţi decontate/deductibile",{"$nulls":12},{"$f":"SUM(Table6[[#This Row],[Column2]:[Column13]])","v":{"v":0,"d":"0 lei"}}]
["Veterinar/medicamente pentru animale",{"$nulls":12},{"$f":"SUM(Table6[[#This Row],[Column2]:[Column13]])","v":{"v":0,"d":"0 lei"}}]
["Asigurare de viaţă",{"$nulls":12},{"$f":"SUM(Table6[[#This Row],[Column2]:[Column13]])","v":{"v":0,"d":"0 lei"}}]
["Total",{"$f":"SUBTOTAL(109,Table6[Column2])","v":{"v":0,"d":"0 lei"}},{"$f":"SUBTOTAL(109,Table6[Column3])","v":{"v":0,"d":"0 lei"}},{"$f":"SUBTOTAL(109,Table6[Column4])","v":{"v":0,"d":"0 lei"}},{"$f":"SUBTOTAL(109,Table6[Column5])","v":{"v":0,"d":"0 lei"}},{"$f":"SUBTOTAL(109,Table6[Column6])","v":{"v":0,"d":"0 lei"}},{"$f":"SUBTOTAL(109,Table6[Column7])","v":{"v":0,"d":"0 lei"}},{"$f":"SUBTOTAL(109,Table6[Column8])","v":{"v":0,"d":"0 lei"}},{"$f":"SUBTOTAL(109,Table6[Column9])","v":{"v":0,"d":"0 lei"}},{"$f":"SUBTOTAL(109,Table6[Column10])","v":{"v":0,"d":"0 lei"}},{"$f":"SUBTOTAL(109,Table6[Column11])","v":{"v":0,"d":"0 lei"}},{"$f":"SUBTOTAL(109,Table6[Column12])","v":{"v":0,"d":"0 lei"}},{"$f":"SUBTOTAL(109,Table6[Column13])","v":{"v":0,"d":"0 lei"}},{"$f":"SUBTOTAL(109,Table6[Column14])","v":{"v":0,"d":"0 lei"}}]
["Concedii"]
["Bilet de avion",{"$nulls":12},{"$f":"SUM(Table7[[#This Row],[Column2]:[Column13]])","v":{"v":0,"d":"0 lei"}}]
["Cazare",{"$nulls":12},{"$f":"SUM(Table7[[#This Row],[Column2]:[Column13]])","v":{"v":0,"d":"0 lei"}}]
["Alimente",{"$nulls":12},{"$f":"SUM(Table7[[#This Row],[Column2]:[Column13]])","v":{"v":0,"d":"0 lei"}}]
["Suveniruri",{"$nulls":12},{"$f":"SUM(Table7[[#This Row],[Column2]:[Column13]])","v":{"v":0,"d":"0 lei"}}]
["Transportul animalelor de casă",{"$nulls":12},{"$f":"SUM(Table7[[#This Row],[Column2]:[Column13]])","v":{"v":0,"d":"0 lei"}}]
["Închiriere maşină",{"$nulls":12},{"$f":"SUM(Table7[[#This Row],[Column2]:[Column13]])","v":{"v":0,"d":"0 lei"}}]
["Total",{"$f":"SUBTOTAL(109,Table7[Column2])","v":{"v":0,"d":"0 lei"}},{"$f":"SUBTOTAL(109,Table7[Column3])","v":{"v":0,"d":"0 lei"}},{"$f":"SUBTOTAL(109,Table7[Column4])","v":{"v":0,"d":"0 lei"}},{"$f":"SUBTOTAL(109,Table7[Column5])","v":{"v":0,"d":"0 lei"}},{"$f":"SUBTOTAL(109,Table7[Column6])","v":{"v":0,"d":"0 lei"}},{"$f":"SUBTOTAL(109,Table7[Column7])","v":{"v":0,"d":"0 lei"}},{"$f":"SUBTOTAL(109,Table7[Column8])","v":{"v":0,"d":"0 lei"}},{"$f":"SUBTOTAL(109,Table7[Column9])","v":{"v":0,"d":"0 lei"}},{"$f":"SUBTOTAL(109,Table7[Column10])","v":{"v":0,"d":"0 lei"}},{"$f":"SUBTOTAL(109,Table7[Column11])","v":{"v":0,"d":"0 lei"}},{"$f":"SUBTOTAL(109,Table7[Column12])","v":{"v":0,"d":"0 lei"}},{"$f":"SUBTOTAL(109,Table7[Column13])","v":{"v":0,"d":"0 lei"}},{"$f":"SUBTOTAL(109,Table7[Column14])","v":{"v":0,"d":"0 lei"}}]
["Timp liber"]
["Taxe pentru sala de gimnastică",{"$nulls":12},{"$f":"SUM(Table8[[#This Row],[Column2]:[Column13]])","v":{"v":0,"d":"0 lei"}}]
["Echipament sportiv",{"$nulls":12},{"$f":"SUM(Table8[[#This Row],[Column2]:[Column13]])","v":{"v":0,"d":"0 lei"}}]
["Cotizaţii",{"$nulls":12},{"$f":"SUM(Table8[[#This Row],[Column2]:[Column13]])","v":{"v":0,"d":"0 lei"}}]
["Jucării/articole pentru copii",{"$nulls":12},{"$f":"SUM(Table8[[#This Row],[Column2]:[Column13]])","v":{"v":0,"d":"0 lei"}}]
["Total",{"$f":"SUBTOTAL(109,Table8[Column2])","v":{"v":0,"d":"0 lei"}},{"$f":"SUBTOTAL(109,Table8[Column3])","v":{"v":0,"d":"0 lei"}},{"$f":"SUBTOTAL(109,Table8[Column4])","v":{"v":0,"d":"0 lei"}},{"$f":"SUBTOTAL(109,Table8[Column5])","v":{"v":0,"d":"0 lei"}},{"$f":"SUBTOTAL(109,Table8[Column6])","v":{"v":0,"d":"0 lei"}},{"$f":"SUBTOTAL(109,Table8[Column7])","v":{"v":0,"d":"0 lei"}},{"$f":"SUBTOTAL(109,Table8[Column8])","v":{"v":0,"d":"0 lei"}},{"$f":"SUBTOTAL(109,Table8[Column9])","v":{"v":0,"d":"0 lei"}},{"$f":"SUBTOTAL(109,Table8[Column10])","v":{"v":0,"d":"0 lei"}},{"$f":"SUBTOTAL(109,Table8[Column11])","v":{"v":0,"d":"0 lei"}},{"$f":"SUBTOTAL(109,Table8[Column12])","v":{"v":0,"d":"0 lei"}},{"$f":"SUBTOTAL(109,Table8[Column13])","v":{"v":0,"d":"0 lei"}},{"$f":"SUBTOTAL(109,Table8[Column14])","v":{"v":0,"d":"0 lei"}}]
["Datorii/abonamente"]
["Reviste",{"$nulls":12},{"$f":"SUM(Table9[[#This Row],[Column2]:[Column13]])","v":{"v":0,"d":"0 lei"}}]
["Ziare",{"$nulls":12},{"$f":"SUM(Table9[[#This Row],[Column2]:[Column13]])","v":{"v":0,"d":"0 lei"}}]
["Conexiunea Internet",{"$nulls":12},{"$f":"SUM(Table9[[#This Row],[Column2]:[Column13]])","v":{"v":0,"d":"0 lei"}}]
["Taxa de radio",{"$nulls":12},{"$f":"SUM(Table9[[#This Row],[Column2]:[Column13]])","v":{"v":0,"d":"0 lei"}}]
["Taxa de televiziune",{"$nulls":12},{"$f":"SUM(Table9[[#This Row],[Column2]:[Column13]])","v":{"v":0,"d":"0 lei"}}]
["Organizaţii religioase",{"$nulls":12},{"$f":"SUM(Table9[[#This Row],[Column2]:[Column13]])","v":{"v":0,"d":"0 lei"}}]
["Acte de caritate",{"$nulls":12},{"$f":"SUM(Table9[[#This Row],[Column2]:[Column13]])","v":{"v":0,"d":"0 lei"}}]
["Total",{"$f":"SUBTOTAL(109,Table9[Column2])","v":{"v":0,"d":"0 lei"}},{"$f":"SUBTOTAL(109,Table9[Column3])","v":{"v":0,"d":"0 lei"}},{"$f":"SUBTOTAL(109,Table9[Column4])","v":{"v":0,"d":"0 lei"}},{"$f":"SUBTOTAL(109,Table9[Column5])","v":{"v":0,"d":"0 lei"}},{"$f":"SUBTOTAL(109,Table9[Column6])","v":{"v":0,"d":"0 lei"}},{"$f":"SUBTOTAL(109,Table9[Column7])","v":{"v":0,"d":"0 lei"}},{"$f":"SUBTOTAL(109,Table9[Column8])","v":{"v":0,"d":"0 lei"}},{"$f":"SUBTOTAL(109,Table9[Column9])","v":{"v":0,"d":"0 lei"}},{"$f":"SUBTOTAL(109,Table9[Column10])","v":{"v":0,"d":"0 lei"}},{"$f":"SUBTOTAL(109,Table9[Column11])","v":{"v":0,"d":"0 lei"}},{"$f":"SUBTOTAL(109,Table9[Column12])","v":{"v":0,"d":"0 lei"}},{"$f":"SUBTOTAL(109,Table9[Column13])","v":{"v":0,"d":"0 lei"}},{"$f":"SUBTOTAL(109,Table9[Column14])","v":{"v":0,"d":"0 lei"}}]
["Personal"]
["Îmbrăcăminte",{"$nulls":12},{"$f":"SUM(Table10[[#This Row],[Column2]:[Column13]])","v":{"v":0,"d":"0 lei"}}]
["Cadouri",{"$nulls":12},{"$f":"SUM(Table10[[#This Row],[Column2]:[Column13]])","v":{"v":0,"d":"0 lei"}}]
["Coafor/frizer",{"$nulls":12},{"$f":"SUM(Table10[[#This Row],[Column2]:[Column13]])","v":{"v":0,"d":"0 lei"}}]
["Cărţi",{"$nulls":12},{"$f":"SUM(Table10[[#This Row],[Column2]:[Column13]])","v":{"v":0,"d":"0 lei"}}]
["Muzică (CD-uri, etc.)",{"$nulls":12},{"$f":"SUM(Table10[[#This Row],[Column2]:[Column13]])","v":{"v":0,"d":"0 lei"}}]
["Total",{"$f":"SUBTOTAL(109,Table10[Column2])","v":{"v":0,"d":"0 lei"}},{"$f":"SUBTOTAL(109,Table10[Column3])","v":{"v":0,"d":"0 lei"}},{"$f":"SUBTOTAL(109,Table10[Column4])","v":{"v":0,"d":"0 lei"}},{"$f":"SUBTOTAL(109,Table10[Column5])","v":{"v":0,"d":"0 lei"}},{"$f":"SUBTOTAL(109,Table10[Column6])","v":{"v":0,"d":"0 lei"}},{"$f":"SUBTOTAL(109,Table10[Column7])","v":{"v":0,"d":"0 lei"}},{"$f":"SUBTOTAL(109,Table10[Column8])","v":{"v":0,"d":"0 lei"}},{"$f":"SUBTOTAL(109,Table10[Column9])","v":{"v":0,"d":"0 lei"}},{"$f":"SUBTOTAL(109,Table10[Column10])","v":{"v":0,"d":"0 lei"}},{"$f":"SUBTOTAL(109,Table10[Column11])","v":{"v":0,"d":"0 lei"}},{"$f":"SUBTOTAL(109,Table10[Column12])","v":{"v":0,"d":"0 lei"}},{"$f":"SUBTOTAL(109,Table10[Column13])","v":{"v":0,"d":"0 lei"}},{"$f":"SUBTOTAL(109,Table10[Column14])","v":{"v":0,"d":"0 lei"}}]
["Obligaţii financiare"]
["Economii pe termen lung",{"$nulls":12},{"$f":"SUM(Table11[[#This Row],[Column2]:[Column13]])","v":{"v":0,"d":"0 lei"}}]
["Plan de pensii",{"$nulls":12},{"$f":"SUM(Table11[[#This Row],[Column2]:[Column13]])","v":{"v":0,"d":"0 lei"}}]
["Plăţi pentru cardul de credit",{"$nulls":12},{"$f":"SUM(Table11[[#This Row],[Column2]:[Column13]])","v":{"v":0,"d":"0 lei"}}]
["Impozit pe venituri (suplimentar)",{"$nulls":12},{"$f":"SUM(Table11[[#This Row],[Column2]:[Column13]])","v":{"v":0,"d":"0 lei"}}]
["Alte obligaţii",{"$nulls":12},{"$f":"SUM(Table11[[#This Row],[Column2]:[Column13]])","v":{"v":0,"d":"0 lei"}}]
["Total",{"$f":"SUBTOTAL(109,Table11[Column2])","v":{"v":0,"d":"0 lei"}},{"$f":"SUBTOTAL(109,Table11[Column3])","v":{"v":0,"d":"0 lei"}},{"$f":"SUBTOTAL(109,Table11[Column4])","v":{"v":0,"d":"0 lei"}},{"$f":"SUBTOTAL(109,Table11[Column5])","v":{"v":0,"d":"0 lei"}},{"$f":"SUBTOTAL(109,Table11[Column6])","v":{"v":0,"d":"0 lei"}},{"$f":"SUBTOTAL(109,Table11[Column7])","v":{"v":0,"d":"0 lei"}},{"$f":"SUBTOTAL(109,Table11[Column8])","v":{"v":0,"d":"0 lei"}},{"$f":"SUBTOTAL(109,Table11[Column9])","v":{"v":0,"d":"0 lei"}},{"$f":"SUBTOTAL(109,Table11[Column10])","v":{"v":0,"d":"0 lei"}},{"$f":"SUBTOTAL(109,Table11[Column11])","v":{"v":0,"d":"0 lei"}},{"$f":"SUBTOTAL(109,Table11[Column12])","v":{"v":0,"d":"0 lei"}},{"$f":"SUBTOTAL(109,Table11[Column13])","v":{"v":0,"d":"0 lei"}},{"$f":"SUBTOTAL(109,Table11[Column14])","v":{"v":0,"d":"0 lei"}}]
["Plăţi diverse"]
["Altele",{"$nulls":12},{"$f":"SUM(Table12[[Column2]:[Column13]])","v":{"v":0,"d":"0 lei"}}]
["Total",{"$f":"SUBTOTAL(109,Table12[Column2])","v":{"v":0,"d":"0 lei"}},{"$f":"SUBTOTAL(109,Table12[Column3])","v":{"v":0,"d":"0 lei"}},{"$f":"SUBTOTAL(109,Table12[Column4])","v":{"v":0,"d":"0 lei"}},{"$f":"SUBTOTAL(109,Table12[Column5])","v":{"v":0,"d":"0 lei"}},{"$f":"SUBTOTAL(109,Table12[Column6])","v":{"v":0,"d":"0 lei"}},{"$f":"SUBTOTAL(109,Table12[Column7])","v":{"v":0,"d":"0 lei"}},{"$f":"SUBTOTAL(109,Table12[Column8])","v":{"v":0,"d":"0 lei"}},{"$f":"SUBTOTAL(109,Table12[Column9])","v":{"v":0,"d":"0 lei"}},{"$f":"SUBTOTAL(109,Table12[Column10])","v":{"v":0,"d":"0 lei"}},{"$f":"SUBTOTAL(109,Table12[Column11])","v":{"v":0,"d":"0 lei"}},{"$f":"SUBTOTAL(109,Table12[Column12])","v":{"v":0,"d":"0 lei"}},{"$f":"SUBTOTAL(109,Table12[Column13])","v":{"v":0,"d":"0 lei"}},{"$f":"SUBTOTAL(109,Table12[Column14])","v":{"v":0,"d":"0 lei"}}]