{"text_format":"3","workbook":"xlsx","n_sheets":3,"sheets":["Cheltuieli","Venit","Rezumat profit - pierderi"],"not_rendered":{"charts":1},"read":"whole","date_system":"1900"}

{"sheet":"Cheltuieli","index":0,"n_rows":32,"n_cols":8,"rows_kept":32,"merged":[[0,1,0,6],[2,1,3,1]]}
[null,"Buget de eveniment pentru [numele evenimentului] ",{"$nulls":5},"CHELTUIELI"]
[]
[null,"CHELTUIELI TOTALE",{"$nulls":4},"Estimat","Real"]
[{"$nulls":6},{"$f":"SUM(C11,C19,C25,C32,G11,G19,G24)","v":{"v":882,"d":"882.00 lei"}},{"$f":"SUM(D11,D19,D25,D32,H11,H19,H24)","v":{"v":333,"d":"333.00 lei"}}]
[]
[null,"Locație","Estimat","Real",null,"Băuturi răcoritoare","Estimat","Real"]
[null,"Taxe pentru sală",{"v":500,"d":"500.00 lei"},null,null,"Alimente"]
[null,"Personalul locației",{"$nulls":3},"Băuturi",{"v":20,"d":"20.00 lei"}]
[null,"Echipament",{"$nulls":3},"Articole din material textil",null,{"v":20,"d":"20.00 lei"}]
[null,"Mese și scaune",{"$nulls":3},"Personal și recompense"]
[null,"Total",{"$f":"SUBTOTAL(109,Tabel1[Estimat])","v":{"v":500,"d":"500.00 lei"}},{"$f":"SUBTOTAL(109,Tabel1[Real])","v":{"v":0,"d":"0.00 lei"}},null,"Total",{"$f":"SUBTOTAL(109,Tabel3[Estimat])","v":{"v":20,"d":"20.00 lei"}},{"$f":"SUBTOTAL(109,Tabel3[Real])","v":{"v":20,"d":"20.00 lei"}}]
[]
[null,"Decorațiuni","Estimat","Real",null,"Program","Estimat","Real"]
[null,"Flori",{"v":200,"d":"200.00 lei"},{"v":300,"d":"300.00 lei"},null,"Divertisment"]
[null,"Lumânări",{"$nulls":3},"Vorbitori",{"v":30,"d":"30.00 lei"}]
[null,"Iluminare",{"$nulls":3},"Călătorii"]
[null,"Baloane",{"$nulls":3},"Hotel"]
[null,"Consumabile din hârtie",{"$nulls":3},"Altele"]
[null,"Total",{"$f":"SUBTOTAL(109,Tabel4[Estimat])","v":{"v":200,"d":"200.00 lei"}},{"$f":"SUBTOTAL(109,Tabel4[Real])","v":{"v":300,"d":"300.00 lei"}},null,"Total",{"$f":"SUBTOTAL(109,Tabel5[Estimat])","v":{"v":30,"d":"30.00 lei"}},{"$f":"SUBTOTAL(109,Tabel5[Real])","v":{"v":0,"d":"0.00 lei"}}]
[]
[null,"Publicitate","Estimat","Real",null,"Premii","Estimat","Real"]
[null,"Lucrări grafice",{"$nulls":3},"Panglici/plachete/trofee"]
[null,"Fotocopiere/imprimare",{"v":20,"d":"20.00 lei"},null,null,"Cadouri",{"v":100,"d":"100.00 lei"}]
[null,"Cheltuieli cu poșta",{"$nulls":3},"Total",{"$f":"SUBTOTAL(109,Tabel7[Estimat])","v":{"v":100,"d":"100.00 lei"}},{"$f":"SUBTOTAL(109,Tabel7[Real])","v":{"v":0,"d":"0.00 lei"}}]
[null,"Total",{"$f":"SUBTOTAL(109,Tabel6[Estimat])","v":{"v":20,"d":"20.00 lei"}},{"$f":"SUBTOTAL(109,Tabel6[Real])","v":{"v":0,"d":"0.00 lei"}}]
[]
[null,"Diverse","Estimat","Real"]
[null,"Telefon",null,{"v":13,"d":"13.00 lei"}]
[null,"Transport",{"v":12,"d":"12.00 lei"}]
[null,"Consumabile papetărie"]
[null,"Servicii fax"]
[null,"Total",{"$f":"SUBTOTAL(109,Tabel8[Estimat])","v":{"v":12,"d":"12.00 lei"}},{"$f":"SUBTOTAL(109,Tabel8[Real])","v":{"v":13,"d":"13.00 lei"}}]

{"sheet":"Venit","index":1,"n_rows":33,"n_cols":7,"rows_kept":33,"merged":[[0,1,0,5],[2,1,3,1]]}
[null,"Buget de eveniment pentru [numele evenimentului] ",{"$nulls":4},"VENIT"]
[]
[null,"VENITURI TOTALE",{"$nulls":3},"Estimat","Real"]
[{"$nulls":5},{"$f":"SUM(F11, F18, F25, F33)","v":{"v":1936,"d":"1,936.00 lei"}},{"$f":"SUM(G11,G18,G25, G33)","v":{"v":1831,"d":"1,831.00 lei"}}]
[]
[null,"INTRĂRI"]
[null,"Nr. estimat","Nr. real","Tip","Preț","Venituri estimate","Venituri reale"]
[null,300,278,"Adulți @",{"v":5,"d":"5.00 lei"},{"$f":"B8*E8","v":{"v":1500,"d":"1,500.00 lei"}},{"$f":"C8*E8","v":{"v":1390,"d":"1,390.00 lei"}}]
[null,197,195,"Copii @",{"v":2,"d":"2.00 lei"},{"$f":"B9*E9","v":{"v":394,"d":"394.00 lei"}},{"$f":"C9*E9","v":{"v":390,"d":"390.00 lei"}}]
[null,42,51,"Altele @",{"v":1,"d":"1.00 lei"},{"$f":"B10*E10","v":{"v":42,"d":"42.00 lei"}},{"$f":"C10*E10","v":{"v":51,"d":"51.00 lei"}}]
[null,"Total",{"$nulls":3},{"$f":"SUBTOTAL(109,Tabel9[Venituri estimate])","v":{"v":1936,"d":"1,936.00 lei"}},{"$f":"SUBTOTAL(109,Tabel9[Venituri reale])","v":{"v":1831,"d":"1,831.00 lei"}}]
[]
[null,"RECLAME ÎN CADRUL PROGRAMULUI"]
[null,"Nr. estimat","Nr. real","Tip","Preț","Venituri estimate","Venituri reale"]
[null,12,null,"Coperți @",null,{"$f":"B15*E15","v":{"v":0,"d":"0.00 lei"}},{"$f":"C15*E15","v":{"v":0,"d":"0.00 lei"}}]
[null,null,158,"Jumătăți de pagină @",null,{"$f":"B16*E16","v":{"v":0,"d":"0.00 lei"}},{"$f":"C16*E16","v":{"v":0,"d":"0.00 lei"}}]
[null,4,null,"Sferturi de pagină @",null,{"$f":"B17*E17","v":{"v":0,"d":"0.00 lei"}},{"$f":"C17*E17","v":{"v":0,"d":"0.00 lei"}}]
[null,"Total",{"$nulls":3},{"$f":"SUBTOTAL(109,Tabel10[Venituri estimate])","v":{"v":0,"d":"0.00 lei"}},{"$f":"SUBTOTAL(109,Tabel10[Venituri reale])","v":{"v":0,"d":"0.00 lei"}}]
[]
[null,"EXPOZANȚI/FURNIZORI"]
[null,"Nr. estimat","Nr. real","Tip","Preț","Venituri estimate","Venituri reale"]
[null,23,null,"Standuri mari @",null,{"$f":"B22*E22","v":{"v":0,"d":"0.00 lei"}},{"$f":"C22*E22","v":{"v":0,"d":"0.00 lei"}}]
[null,354,null,"Standuri medii @",null,{"$f":"B23*E23","v":{"v":0,"d":"0.00 lei"}},{"$f":"C23*E23","v":{"v":0,"d":"0.00 lei"}}]
[null,56,null,"Standuri mici @",null,{"$f":"B24*E24","v":{"v":0,"d":"0.00 lei"}},{"$f":"C24*E24","v":{"v":0,"d":"0.00 lei"}}]
[null,"Total",{"$nulls":3},{"$f":"SUBTOTAL(109,Tabel11[Venituri estimate])","v":{"v":0,"d":"0.00 lei"}},{"$f":"SUBTOTAL(109,Tabel11[Venituri reale])","v":{"v":0,"d":"0.00 lei"}}]
[]
[null,"VÂNZARE DE ARTICOLE"]
[null,"Nr. estimat","Nr. real","Tip","Preț","Venituri estimate","Venituri reale"]
[{"$nulls":3},"Articole @",null,{"$f":"B29*E29","v":{"v":0,"d":"0.00 lei"}},{"$f":"C29*E29","v":{"v":0,"d":"0.00 lei"}}]
[null,123,null,"Articole @",null,{"$f":"B30*E30","v":{"v":0,"d":"0.00 lei"}},{"$f":"C30*E30","v":{"v":0,"d":"0.00 lei"}}]
[{"$nulls":3},"Articole @",null,{"$f":"B31*E31","v":{"v":0,"d":"0.00 lei"}},{"$f":"C31*E31","v":{"v":0,"d":"0.00 lei"}}]
[null,13,null,"Articole @",null,{"$f":"B32*E32","v":{"v":0,"d":"0.00 lei"}},{"$f":"C32*E32","v":{"v":0,"d":"0.00 lei"}}]
[null,"Total",{"$nulls":3},{"$f":"SUBTOTAL(109,Tabel12[Venituri estimate])","v":{"v":0,"d":"0.00 lei"}},{"$f":"SUBTOTAL(109,Tabel12[Venituri reale])","v":{"v":0,"d":"0.00 lei"}}]

{"sheet":"Rezumat profit - pierderi","index":2,"n_rows":9,"n_cols":7,"rows_kept":9,"merged":[[0,1,0,3]]}
[null,"Buget de eveniment pentru [numele evenimentului] ",{"$nulls":4},"PROFIT "]
[{"$nulls":6},"Rezumat pierderi"]
[]
[]
[null,null,"Estimat","Real"]
[null,"Venituri totale",{"$f":"Venit!F4","v":{"v":1936,"d":"1,936.00 lei"}},{"$f":"Venit!G4","v":{"v":1831,"d":"1,831.00 lei"}}]
[null,"Cheltuieli totale",{"$f":"Cheltuieli!G4","v":{"v":882,"d":"882.00 lei"}},{"$f":"Cheltuieli!H4","v":{"v":333,"d":"333.00 lei"}}]
[]
[null,"Profit total (sau pierderi totale)",{"$f":"C6-C7","v":{"v":1054,"d":"1,054.00 lei"}},{"$f":"D6-D7","v":{"v":1498,"d":"1,498.00 lei"}}]