{"text_format":"1","workbook":"xls","n_sheets":1,"sheets":["Buget familial lunar"],"not_rendered":{"charts":0,"images":0,"macros":0,"external_links":0,"defined_names":0,"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":"Buget familial lunar","index":0,"n_rows":67,"n_cols":9,"rows_kept":67,"cut":false,"hidden":false,"merged":[[0,0,0,8],[2,5,2,6],[8,5,8,6]],"flags":["formulas_cached_only"]}
["Buget familial lunar"]
[]
[null,"Costuri totale prevăzute","Costuri totale reale","Total diferenţă",null,"Venit lunar prevăzut"]
[null,1195,1236,-41,null,"Venit 1",4000]
[null,null,null,null,null,"Venit 2",1300]
[null,"Cost prevăzut","Cost real","Diferenţă",null,"Venit suplimentar",300]
["Cheltuieli cu locuinţa",null,null,null,null,"Total venit lunar",5600]
["Ipotecă sau chirie",1000,1000,0]
["A doua ipotecă sau chirie",0,0,0,null,"Venit lunar real"]
["Telefon",54,100,-46,null,"Venit 1",4000]
["Electricitate",44,56,-12,null,"Venit 2",1300]
["Gaze",22,28,-6,null,"Venit suplimentar",300]
["Apă şi canalizare",8,8,0,null,"Total venit lunar",5600]
["Cablu",34,34,0]
["Ridicare gunoi",10,10,0,null,"Balanţă prevăzută\n(venit minus cheltuieli prevăzute)",4405]
["Întreţinere şi reparaţii",23,0,23]
["Produse gospodăreşti",0,0,0,null,"Balanţă reală\n(venit minus cheltuieli reale)",4364]
["Altele",0,0,0]
[" Subtotaluri",1195,1236,-41,null,"Diferenţă (real minus prevăzut)",-41]
["Transport"]
["Plată automobil 1",null,null,0]
["Plată automobil 2",null,null,0]
["Cost autobuz/taxi",null,null,0]
["Asigurări",null,null,0]
["Autorizaţii",null,null,0]
["Carburant",null,null,0,null,null,"Cost prevăzut","Cost real","Diferenţă"]
["Întreţinere",null,null,0]
["Altele",null,null,0,null,"Divertisment"]
["Subtotaluri",0,0,0,null,"Video/DVD",null,null,0]
["Asigurări",null,null,null,null,"CD-uri",null,null,0]
["Locuinţă",null,null,0,null,"Filme",null,null,0]
["Medicale",null,null,0,null,"Concerte",null,null,0]
["Viaţă",null,null,0,null,"Evenimente sportive",null,null,0]
["Altele",null,null,0,null,"Teatru",null,null,0]
["Subtotaluri",0,0,0,null,"Altele",null,null,0]
["Hrană",null,null,null,null,"Subtotaluri",0,0,0]
["Alimente pentru casă",null,null,0,null,"Împrumuturi"]
["Mese în oraş",null,null,0,null,"Personale",null,null,0]
["Altele",null,null,0,null,"Studii",null,null,0]
["Subtotaluri",0,0,0,null,"Card de credit",null,null,0]
["Copii",null,null,null,null,"Card de credit",null,null,0]
["Medicale",null,null,0,null,"Card de credit",null,null,0]
["Îmbrăcăminte",null,null,0,null,"Altele",null,null,0]
["Şcolarizare",null,null,0,null,"Subtotaluri",0,0,0]
["Rechizite",null,null,0,null,"Taxe"]
["Taxe pentru şcoală",null,null,0,null,"Europene",null,null,0]
["Bani de buzunar",null,null,0,null,"Naţionale",null,null,0]
["Îngrijirea copilului",null,null,0,null,"Locale",null,null,0]
["Jucării/jocuri",null,null,0,null,"Altele",null,null,0]
["Altele",null,null,0,null,"Subtotaluri",0,0,0]
["Subtotaluri",0,0,0,null,"Economii şi investiţii"]
["Animale de casă",null,null,null,null,"Cont de pensii",null,null,0]
["Hrană",null,null,0,null,"Cont de investiţii",null,null,0]
["Medicale",null,null,0,null,"Colegiu",null,null,0]
["Îngrijire",null,null,0,null,"Altele",null,null,0]
["Jucării",null,null,0,null,"Subtotaluri",0,0,0]
["Altele",null,null,0,null,"Cadouri şi donaţii"]
["Subtotaluri",0,0,0,null,"Filantropice 1",null,null,0]
["Îngrijire personală",null,null,null,null,"Filantropice 2",null,null,0]
["Medicale",null,null,0,null,"Filantropice 3",null,null,0]
["Coafor",null,null,0,null,"Subtotaluri",0,0,0]
["Îmbrăcăminte",null,null,0,null,"Juridice"]
["Curăţătorie chimică",null,null,0,null,"Avocat",null,null,0]
["Club fitness",null,null,0,null,"Pensie alimentară",null,null,0]
["Taxe pentru asociaţii",null,null,0,null,"Plăţi pentru garanţii sau procese",null,null,0]
["Altele",null,null,0,null,"Altele",null,null,0]
["Subtotaluri",0,0,0,null,"Subtotaluri",0,0,0]