{"text_format":"3","workbook":"xlsx","n_sheets":3,"sheets":["Evidenţa banilor personali","Rezumat lunar","Date diagramă"],"not_rendered":{"charts":2,"defined_names":7,"pivot_tables":2},"read":"whole","date_system":"1900"}

{"sheet":"Evidenţa banilor personali","index":0,"n_rows":22,"n_cols":7,"rows_kept":22,"merged":[[8,3,8,6],[18,1,19,1],[20,1,22,1]]}
[null,"Evidenţa banilor personali"]
[]
[{"$nulls":3},"Rezumat numerar"]
[{"$nulls":3},"Cont","Numerar de pornire","Total cheltuieli","Numerar rămas"]
[{"$nulls":3},"Revizuiri",{"v":3000,"d":"3000.00"},{"$f":"SUMIF('Evidenţa banilor personali'!$G$12:$G$22,\"=\"&TabelRezumatNumerar[[#This Row],[Cont]],'Evidenţa banilor personali'!$F$12:$F$22)","v":{"v":428,"d":"428.00"}},{"$f":"TabelRezumatNumerar[[#This Row],[Numerar de pornire]]-TabelRezumatNumerar[[#This Row],[Total cheltuieli]]","v":{"v":2572,"d":"2572.00"}}]
[{"$nulls":3},"Economii",{"v":500,"d":"500.00"},{"$f":"SUMIF('Evidenţa banilor personali'!$G$12:$G$22,\"=\"&TabelRezumatNumerar[[#This Row],[Cont]],'Evidenţa banilor personali'!$F$12:$F$22)","v":{"v":450,"d":"450.00"}},{"$f":"TabelRezumatNumerar[[#This Row],[Numerar de pornire]]-TabelRezumatNumerar[[#This Row],[Total cheltuieli]]","v":{"v":50,"d":"50.00"}}]
[{"$nulls":3},"Altele",{"v":200,"d":"200.00"},{"$f":"SUMIF('Evidenţa banilor personali'!$G$12:$G$22,\"=\"&TabelRezumatNumerar[[#This Row],[Cont]],'Evidenţa banilor personali'!$F$12:$F$22)","v":{"v":30,"d":"30.00"}},{"$f":"TabelRezumatNumerar[[#This Row],[Numerar de pornire]]-TabelRezumatNumerar[[#This Row],[Total cheltuieli]]","v":{"v":170,"d":"170.00"}}]
[{"$nulls":3}," Total",{"$f":"SUBTOTAL(109,TabelRezumatNumerar[Numerar de pornire])","v":{"v":3700,"d":"3700.00"}},{"$f":"SUBTOTAL(109,TabelRezumatNumerar[Total cheltuieli])","v":{"v":908,"d":"908.00"}},{"$f":"SUBTOTAL(109,TabelRezumatNumerar[Numerar rămas])","v":{"v":2792,"d":"2792.00"}}]
[]
[{"$nulls":3},"Numerar cheltuit"]
[{"$nulls":3},"Dată","Descriere","Sumă","Cont"]
[{"$nulls":3},"2012-01-04","Retragere bancomat",{"v":40,"d":"40.00"},"Revizuiri"]
[{"$nulls":3},"2012-01-05","Prânz",{"v":5,"d":"5.00"},"Revizuiri"]
[{"$nulls":3},"2012-01-06","Plată maşină",{"v":230,"d":"230.00"},"Economii"]
[{"$nulls":3},"2012-02-03","Plată electricitate",{"v":70,"d":"70.00"},"Revizuiri"]
[{"$nulls":3},"2012-02-07","Cină",{"v":53,"d":"53.00"},"Revizuiri"]
[{"$nulls":3},"2012-03-01","Retragere numerar",{"v":100,"d":"100.00"},"Economii"]
[{"$nulls":3},"2012-03-06","Plată maşină",{"v":230,"d":"230.00"},"Revizuiri"]
[null,"Numerar rămas:",null,"2012-04-06","Plată electricitate",{"v":70,"d":"70.00"},"Economii"]
[{"$nulls":3},"2012-04-20","Retragere bancomat",{"v":30,"d":"30.00"},"Revizuiri"]
[null,{"$f":"TabelRezumatNumerar[[#Totals],[Numerar rămas]]/TabelRezumatNumerar[[#Totals],[Numerar de pornire]]","v":{"v":0.7545945945945945,"d":"75%"}},null,"2012-05-03","Retragere bancomat",{"v":50,"d":"50.00"},"Economii"]
[{"$nulls":3},"2012-05-10","Retragere bancomat",{"v":30,"d":"30.00"},"Altele"]

{"sheet":"Rezumat lunar","index":1,"n_rows":26,"n_cols":6,"rows_kept":26}
[null,"Rezumat lunar"]
[null,"Rezumat cont"]
{"$rows_empty":13}
[null,"Rezumat cheltuieli"]
[null,"Detalii"]
[null,null,"Altele","Economii","Revizuiri","Total general"]
[null,"ian",null,{"v":230,"d":"230.00"},{"v":45,"d":"45.00"},{"v":275,"d":"275.00"}]
[null,"feb",null,null,{"v":123,"d":"123.00"},{"v":123,"d":"123.00"}]
[null,"mar"]
[null,"Plată maşină",null,null,{"v":230,"d":"230.00"},{"v":230,"d":"230.00"}]
[null,"Retragere numerar",null,{"v":100,"d":"100.00"},null,{"v":100,"d":"100.00"}]
[null,"apr",null,{"v":70,"d":"70.00"},{"v":30,"d":"30.00"},{"v":100,"d":"100.00"}]
[null,"mai",{"v":30,"d":"30.00"},{"v":50,"d":"50.00"},null,{"v":80,"d":"80.00"}]
[null,"Total general",{"v":30,"d":"30.00"},{"v":450,"d":"450.00"},{"v":428,"d":"428.00"},{"v":908,"d":"908.00"}]

{"sheet":"Date diagramă","index":2,"n_rows":10,"n_cols":6,"rows_kept":10}
[null,"Date PivotChart"]
[null,"Acest PivotTable este sursa de date pentru PivotChart Rezumat cont în foaia Rezumat lunar"]
[null,"Sumă de Sumă","Etichete de coloană"]
[null,"Etichete de rând","Revizuiri","Economii","Altele","Total general"]
[null,"ian",{"v":45,"d":"45.00"},{"v":230,"d":"230.00"},null,{"v":275,"d":"275.00"}]
[null,"feb",{"v":123,"d":"123.00"},null,null,{"v":123,"d":"123.00"}]
[null,"mar",{"v":230,"d":"230.00"},{"v":100,"d":"100.00"},null,{"v":330,"d":"330.00"}]
[null,"apr",{"v":30,"d":"30.00"},{"v":70,"d":"70.00"},null,{"v":100,"d":"100.00"}]
[null,"mai",null,{"v":50,"d":"50.00"},{"v":30,"d":"30.00"},{"v":80,"d":"80.00"}]
[null,"Total general",{"v":428,"d":"428.00"},{"v":450,"d":"450.00"},{"v":30,"d":"30.00"},{"v":908,"d":"908.00"}]