{"text_format":"3","workbook":"xlsx","n_sheets":4,"sheets":["Venit lunar","Economii lunare","Cheltuieli lunare","Date diagramă"],"not_rendered":{"charts":1,"defined_names":10},"read":"whole","date_system":"1900"}

{"sheet":"Venit lunar","index":0,"n_rows":16,"n_cols":3,"rows_kept":16,"merged":[[2,1,9,1],[11,1,11,2]]}
[null,"Buget"]
[null,"% din venitul cheltuit","Rezumat"]
[null,"Diagrama cu structură radială Procent din venit cheltuit. Valoarea procentului poate fi găsită în celula de mai jos","Total venit lunar"]
[null,null,{"$f":"SUM(Venit[Sumă])","v":{"v":3750,"d":"3,750 lei"}}]
[null,null,"Total cheltuieli lunare"]
[null,null,{"$f":"SUM(Cheltuieli[[#All],[Sumă]])","v":{"v":2058,"d":"2,058 lei"}}]
[null,null,"Total economii lunare"]
[null,null,{"$f":"SUM(Economii[[#All],[Sumă]])","v":{"v":550,"d":"550 lei"}}]
[null,null,"Sold numerar"]
[null,null,{"$f":"Total_Venit_Lunar-Total_Cheltuieli_Lunare-Total_Economii_Lunare","v":{"v":1142,"d":"1,142 lei"}}]
[null,{"$f":"MIN(Total_Cheltuieli_Lunare/Total_Venit_Lunar,1)","v":{"v":0.5488,"d":"55%"}}]
[null,"Venit lunar"]
[null,"Element","Sumă"]
[null,"Sursă de venit 1",{"v":2500,"d":"2,500.00 lei"}]
[null,"Sursă de venit 2",{"v":1000,"d":"1,000.00 lei"}]
[null,"Altele",{"v":250,"d":"250.00 lei"}]

{"sheet":"Economii lunare","index":1,"n_rows":6,"n_cols":3,"rows_kept":6}
[null,{"$f":"TitluBuget","v":"Buget"}]
[null,"Economii lunare"]
[null,"Dată","Sumă"]
[null,"Dată",{"v":200,"d":"200.00 lei"}]
[null,"Dată",{"v":250,"d":"250.00 lei"}]
[null,"Dată",{"v":100,"d":"100.00 lei"}]

{"sheet":"Cheltuieli lunare","index":2,"n_rows":12,"n_cols":3,"rows_kept":12}
[null,{"$f":"TitluBuget","v":"Buget"}]
[null,"Cheltuieli lunare"]
[null,"Element","Sumă"]
[null,"Chirie/ipotecă",{"v":800,"d":"800.00 lei"}]
[null,"Curent electric",{"v":120,"d":"120.00 lei"}]
[null,"Gaze",{"v":50,"d":"50.00 lei"}]
[null,"Telefon mobil",{"v":45,"d":"45.00 lei"}]
[null,"Alimente",{"v":500,"d":"500.00 lei"}]
[null,"Plată mașină",{"v":273,"d":"273.00 lei"}]
[null,"Carduri de credit",{"v":120,"d":"120.00 lei"}]
[null,"Asigurare auto",{"v":50,"d":"50.00 lei"}]
[null,"Diverse",{"v":100,"d":"100.00 lei"}]

{"sheet":"Date diagramă","index":3,"n_rows":4,"n_cols":2,"rows_kept":4,"hidden":true}
[null,"DATE DIAGRAMĂ"]
[null,{"$f":"MIN(1-B3,1)","v":{"v":0.45120000000000005,"d":"45%"}}]
[null,{"$f":"MIN(Total_Cheltuieli_Lunare/Total_Venit_Lunar,1)","v":{"v":0.5488,"d":"55%"}}]
[null,{"$f":"(Total_Cheltuieli_Lunare/Total_Venit_Lunar)>1","v":false}]