{"text_format":"3","workbook":"xlsx","n_sheets":2,"sheets":["Rezumat","Cheltuială"],"not_rendered":{"defined_names":5},"read":"whole","date_system":"1900"}

{"sheet":"Rezumat","index":0,"n_rows":10,"n_cols":15,"rows_kept":10,"merged":[[0,1,0,2]]}
[null,"Buget personal"]
[null,null,"Ian","Feb","Mar","Aprilie","Mai","Iunie","Iulie","Aug","Sept","Oct","Nov","Dec","An"]
[null,"Total cheltuieli",{"$f":"Cheltuieli[[#Totals],[Ian]]","v":{"v":0,"d":"0 lei"}},{"$f":"Cheltuieli[[#Totals],[Feb]]","v":{"v":0,"d":"0 lei"}},{"$f":"Cheltuieli[[#Totals],[Mar]]","v":{"v":0,"d":"0 lei"}},{"$f":"Cheltuieli[[#Totals],[Aprilie]]","v":{"v":0,"d":"0 lei"}},{"$f":"Cheltuieli[[#Totals],[Mai]]","v":{"v":0,"d":"0 lei"}},{"$f":"Cheltuieli[[#Totals],[Iunie]]","v":{"v":0,"d":"0 lei"}},{"$f":"Cheltuieli[[#Totals],[Iulie]]","v":{"v":0,"d":"0 lei"}},{"$f":"Cheltuieli[[#Totals],[Aug]]","v":{"v":0,"d":"0 lei"}},{"$f":"Cheltuieli[[#Totals],[Sept]]","v":{"v":0,"d":"0 lei"}},{"$f":"Cheltuieli[[#Totals],[Oct]]","v":{"v":0,"d":"0 lei"}},{"$f":"Cheltuieli[[#Totals],[Nov]]","v":{"v":0,"d":"0 lei"}},{"$f":"Cheltuieli[[#Totals],[Dec]]","v":{"v":0,"d":"0 lei"}},{"$f":"SUM(C3:N3)","v":{"v":0,"d":"0 lei"}}]
[null,"Numerar planificat/suplimentar",{"$f":"SUM(Venit[[#Totals],[Ian]]-C3)","v":{"v":0,"d":"0 lei"}},{"$f":"SUM(Venit[[#Totals],[Feb]]-D3)","v":{"v":0,"d":"0 lei"}},{"$f":"SUM(Venit[[#Totals],[Mar]]-E3)","v":{"v":0,"d":"0 lei"}},{"$f":"SUM(Venit[[#Totals],[Aprilie]]-F3)","v":{"v":0,"d":"0 lei"}},{"$f":"SUM(Venit[[#Totals],[Mai]]-G3)","v":{"v":0,"d":"0 lei"}},{"$f":"SUM(Venit[[#Totals],[Iunie]]-H3)","v":{"v":0,"d":"0 lei"}},{"$f":"SUM(Venit[[#Totals],[Iulie]]-I3)","v":{"v":0,"d":"0 lei"}},{"$f":"SUM(Venit[[#Totals],[Aug]]-J3)","v":{"v":0,"d":"0 lei"}},{"$f":"SUM(Venit[[#Totals],[Sept]]-K3)","v":{"v":0,"d":"0 lei"}},{"$f":"SUM(Venit[[#Totals],[Oct]]-L3)","v":{"v":0,"d":"0 lei"}},{"$f":"SUM(Venit[[#Totals],[Nov]]-M3)","v":{"v":0,"d":"0 lei"}},{"$f":"SUM(Venit[[#Totals],[Dec]]-N3)","v":{"v":0,"d":"0 lei"}},{"$f":"SUM(C4:N4)","v":{"v":0,"d":"0 lei"}}]
[null,"Venit"]
[null,"Categorie","Ian","Feb","Mar","Aprilie","Mai","Iunie","Iulie","Aug","Sept","Oct","Nov","Dec","An"]
[null,"Salarii",{"$nulls":12},{"$f":"SUM(Venit[[#This Row],[Ian]:[Dec]])","v":{"v":0,"d":"0 lei"}}]
[null,"Dobândă/dividende",{"$nulls":12},{"$f":"SUM(Venit[[#This Row],[Ian]:[Dec]])","v":{"v":0,"d":"0 lei"}}]
[null,"Diverse",{"$nulls":12},{"$f":"SUM(Venit[[#This Row],[Ian]:[Dec]])","v":{"v":0,"d":"0 lei"}}]
[null,"Total",{"$f":"SUBTOTAL(109,Venit[Ian])","v":{"v":0,"d":"0 lei"}},{"$f":"SUBTOTAL(109,Venit[Feb])","v":{"v":0,"d":"0 lei"}},{"$f":"SUBTOTAL(109,Venit[Mar])","v":{"v":0,"d":"0 lei"}},{"$f":"SUBTOTAL(109,Venit[Aprilie])","v":{"v":0,"d":"0 lei"}},{"$f":"SUBTOTAL(109,Venit[Mai])","v":{"v":0,"d":"0 lei"}},{"$f":"SUBTOTAL(109,Venit[Iunie])","v":{"v":0,"d":"0 lei"}},{"$f":"SUBTOTAL(109,Venit[Iulie])","v":{"v":0,"d":"0 lei"}},{"$f":"SUBTOTAL(109,Venit[Aug])","v":{"v":0,"d":"0 lei"}},{"$f":"SUBTOTAL(109,Venit[Sept])","v":{"v":0,"d":"0 lei"}},{"$f":"SUBTOTAL(109,Venit[Oct])","v":{"v":0,"d":"0 lei"}},{"$f":"SUBTOTAL(109,Venit[Nov])","v":{"v":0,"d":"0 lei"}},{"$f":"SUBTOTAL(109,Venit[Dec])","v":{"v":0,"d":"0 lei"}},{"$f":"SUBTOTAL(109,Venit[An])","v":{"v":0,"d":"0 lei"}}]

{"sheet":"Cheltuială","index":1,"n_rows":12,"n_cols":16,"rows_kept":12,"merged":[[0,1,0,2]]}
[null,"Buget personal"]
[null,"Cheltuieli"]
[null,"Categorie","Subcategorie","Ian","Feb","Mar","Aprilie","Mai","Iunie","Iulie","Aug","Sept","Oct","Nov","Dec","An"]
[null,"Locuință","Credit ipotecar/chirie",{"$nulls":12},{"$f":"SUM(Cheltuială!$D4:$O4)","v":{"v":0,"d":"0 lei"}}]
[null,"Trai de zi cu zi","Alimente ",{"$nulls":12},{"$f":"SUM(Cheltuială!$D5:$O5)","v":{"v":0,"d":"0 lei"}}]
[null,"Transport","Gaz/combustibil",{"$nulls":12},{"$f":"SUM(Cheltuială!$D6:$O6)","v":{"v":0,"d":"0 lei"}}]
[null,"Distracție","Cablu TV",{"$nulls":12},{"$f":"SUM(Cheltuială!$D7:$O7)","v":{"v":0,"d":"0 lei"}}]
[null,"Sănătate","Datorii club de sănătate",{"$nulls":12},{"$f":"SUM(Cheltuială!$D8:$O8)","v":{"v":0,"d":"0 lei"}}]
[null,"Concedii","Preț bilet de avion",{"$nulls":12},{"$f":"SUM(Cheltuială!$D9:$O9)","v":{"v":0,"d":"0 lei"}}]
[null,"Recreere","Taxe sală de sport",{"$nulls":12},{"$f":"SUM(Cheltuială!$D10:$O10)","v":{"v":0,"d":"0 lei"}}]
[null,"Datorii/Abonamente","Reviste",{"$nulls":12},{"$f":"SUM(Cheltuială!$D11:$O11)","v":{"v":0,"d":"0 lei"}}]
[null,"Total",null,{"$f":"SUBTOTAL(109,Cheltuieli[Ian])","v":{"v":0,"d":"0 lei"}},{"$f":"SUBTOTAL(109,Cheltuieli[Feb])","v":{"v":0,"d":"0 lei"}},{"$f":"SUBTOTAL(109,Cheltuieli[Mar])","v":{"v":0,"d":"0 lei"}},{"$f":"SUBTOTAL(109,Cheltuieli[Aprilie])","v":{"v":0,"d":"0 lei"}},{"$f":"SUBTOTAL(109,Cheltuieli[Mai])","v":{"v":0,"d":"0 lei"}},{"$f":"SUBTOTAL(109,Cheltuieli[Iunie])","v":{"v":0,"d":"0 lei"}},{"$f":"SUBTOTAL(109,Cheltuieli[Iulie])","v":{"v":0,"d":"0 lei"}},{"$f":"SUBTOTAL(109,Cheltuieli[Aug])","v":{"v":0,"d":"0 lei"}},{"$f":"SUBTOTAL(109,Cheltuieli[Sept])","v":{"v":0,"d":"0 lei"}},{"$f":"SUBTOTAL(109,Cheltuieli[Oct])","v":{"v":0,"d":"0 lei"}},{"$f":"SUBTOTAL(109,Cheltuieli[Nov])","v":{"v":0,"d":"0 lei"}},{"$f":"SUBTOTAL(109,Cheltuieli[Dec])","v":{"v":0,"d":"0 lei"}},{"$f":"SUBTOTAL(109,Cheltuieli[An])","v":{"v":0,"d":"0 lei"}}]