{"text_format":"3","workbook":"xlsx","n_sheets":1,"sheets":["Buget personal lunar"],"not_rendered":{"defined_names":1},"read":"whole","date_system":"1900"}

{"sheet":"Buget personal lunar","index":0,"n_rows":66,"n_cols":10,"rows_kept":66,"merged":[[1,1,3,9],[4,1,4,3],[5,1,7,1],[5,2,5,3],[5,6,6,8],[5,9,6,9],[6,2,6,3],[7,2,7,3],[7,6,8,8],[7,9,8,9],[9,1,11,1],[9,2,9,3],[9,6,11,8],[9,9,11,9],[10,2,10,3],[11,2,11,3],[60,6,61,8],[60,9,61,9],[62,6,63,8],[62,9,63,9],[64,6,65,8],[64,9,65,9]]}
[]
[null,"Buget personal lunar"]
[]
[]
[]
[null,"VENIT LUNAR PREVĂZUT","Venit 1",null,{"v":4300,"d":"4,300 lei"},null,"BILANŢ PREVĂZUT   (venit prevăzut minus cheltuieli)",null,null,{"$f":"E8-J61","v":{"v":3405,"d":"3,405 lei"}}]
[null,null,"Venit suplimentar",null,{"v":300,"d":"300 lei"}]
[null,null,"Total venit lunar",null,{"$f":"SUM(E6:E7)","v":{"v":4600,"d":"4,600 lei"}},null,"BILANŢ REAL   (venit real minus cheltuieli)",null,null,{"$f":"E12-J63","v":{"v":3064,"d":"3,064 lei"}}]
[]
[null,"VENIT LUNAR REAL","Venit 1",null,{"v":4000,"d":"4,000 lei"},null,"DIFERENŢĂ   (real minus prevăzut)",null,null,{"$f":"J8-J6","v":{"v":-341,"d":"-341 lei"}}]
[null,null,"Venit suplimentar",null,{"v":300,"d":"300 lei"}]
[null,null,"Total venit lunar",null,{"$f":"SUM(E10:E11)","v":{"v":4300,"d":"4,300 lei"}}]
[]
[null,"CHELTUIELI CU LOCUINŢA","Cost prevăzut","Cost real","Diferenţă",null,"DIVERTISMENT","Cost prevăzut","Cost real","Diferenţă"]
[null,"Ipotecă sau chirie",{"v":1000,"d":"1,000 lei"},{"v":1000,"d":"1,000 lei"},{"$f":"C15-D15","v":{"v":0,"d":"0 lei"}},null,"Video/DVD",null,null,{"$f":"H15-I15","v":{"v":0,"d":"0 lei"}}]
[null,"Telefon",{"v":54,"d":"54 lei"},{"v":100,"d":"100 lei"},{"v":-46,"d":"-46 lei"},null,"CD-uri",null,null,{"v":0,"d":"0 lei"}]
[null,"Electricitate",{"v":44,"d":"44 lei"},{"v":56,"d":"56 lei"},{"v":-12,"d":"-12 lei"},null,"Filme",null,null,{"v":0,"d":"0 lei"}]
[null,"Gaze",{"v":22,"d":"22 lei"},{"v":28,"d":"28 lei"},{"v":-6,"d":"-6 lei"},null,"Concerte",null,null,{"v":0,"d":"0 lei"}]
[null,"Apă şi canalizare",{"v":8,"d":"8 lei"},{"v":8,"d":"8 lei"},{"v":0,"d":"0 lei"},null,"Evenimente sportive",null,null,{"v":0,"d":"0 lei"}]
[null,"Cablu",{"v":34,"d":"34 lei"},{"v":34,"d":"34 lei"},{"v":0,"d":"0 lei"},null,"Teatru",null,null,{"v":0,"d":"0 lei"}]
[null,"Ridicare gunoi",{"v":10,"d":"10 lei"},{"v":10,"d":"10 lei"},{"v":0,"d":"0 lei"},null,"Altele",null,null,{"v":0,"d":"0 lei"}]
[null,"Întreţinere şi reparaţii",{"v":23,"d":"23 lei"},{"v":0,"d":"0 lei"},{"v":23,"d":"23 lei"},null,"Altele",null,null,{"v":0,"d":"0 lei"}]
[null,"Produse gospodăreşti",{"v":0,"d":"0 lei"},{"v":0,"d":"0 lei"},{"v":0,"d":"0 lei"},null,"Altele",null,null,{"v":0,"d":"0 lei"}]
[null,"Altele",{"v":0,"d":"0 lei"},{"v":0,"d":"0 lei"},{"v":0,"d":"0 lei"},null,"Subtotaluri",{"$f":"SUM(H15:H23)","v":{"v":0,"d":"0 lei"}},{"$f":"SUM(I15:I23)","v":{"v":0,"d":"0 lei"}},{"v":0,"d":"0 lei"}]
[null,"Subtotaluri",{"$f":"SUM(C15:C24)","v":{"v":1195,"d":"1,195 lei"}},{"$f":"SUM(D15:D24)","v":{"v":1236,"d":"1,236 lei"}},{"$f":"SUM(E15:E24)","v":{"v":-41,"d":"-41 lei"}}]
[{"$nulls":6},"ÎMPRUMUTURI","Cost prevăzut","Cost real","Diferenţă"]
[null,"TRANSPORT","Cost prevăzut","Cost real","Diferenţă",null,"Personal",null,null,{"$f":"H27-I27","v":{"v":0,"d":"0 lei"}}]
[null,"Plăţi cu maşina",null,null,{"$f":"C28-D28","v":{"v":0,"d":"0 lei"}},null,"Studii",null,null,{"v":0,"d":"0 lei"}]
[null,"Cost autobuz/taxi",null,null,{"v":0,"d":"0 lei"},null,"Card de credit",null,null,{"v":0,"d":"0 lei"}]
[null,"Asigurări",null,null,{"v":0,"d":"0 lei"},null,"Card de credit",null,null,{"v":0,"d":"0 lei"}]
[null,"Autorizaţii",null,null,{"v":0,"d":"0 lei"},null,"Card de credit",null,null,{"v":0,"d":"0 lei"}]
[null,"Carburant",null,null,{"v":0,"d":"0 lei"},null,"Altele",null,null,{"v":0,"d":"0 lei"}]
[null,"Întreţinere",null,null,{"v":0,"d":"0 lei"},null,"Subtotaluri",{"$f":"SUM(H27:H32)","v":{"v":0,"d":"0 lei"}},{"$f":"SUM(I27:I32)","v":{"v":0,"d":"0 lei"}},{"$f":"SUM(J27:J32)","v":{"v":0,"d":"0 lei"}}]
[null,"Altele",null,null,{"v":0,"d":"0 lei"}]
[null,"Subtotaluri",{"$f":"SUM(C28:C34)","v":{"v":0,"d":"0 lei"}},{"$f":"SUM(D28:D34)","v":{"v":0,"d":"0 lei"}},{"$f":"SUM(E28:E34)","v":{"v":0,"d":"0 lei"}},null,"TAXE","Cost prevăzut","Cost real","Diferenţă"]
[{"$nulls":6},"Europene",null,null,{"$f":"H36-I36","v":{"v":0,"d":"0 lei"}}]
[null,"ASIGURĂRI","Cost prevăzut","Cost real","Diferenţă",null,"Naţionale",null,null,{"$f":"H37-I37","v":{"v":0,"d":"0 lei"}}]
[null,"Locuinţă",null,null,{"$f":"C38-D38","v":{"v":0,"d":"0 lei"}},null,"Locale",null,null,{"$f":"H38-I38","v":{"v":0,"d":"0 lei"}}]
[null,"Medicale",null,null,{"$f":"C39-D39","v":{"v":0,"d":"0 lei"}},null,"Altele",null,null,{"$f":"H39-I39","v":{"v":0,"d":"0 lei"}}]
[null,"Viaţă",null,null,{"$f":"C40-D40","v":{"v":0,"d":"0 lei"}},null,"Subtotaluri",{"$f":"SUM(H36:H39)","v":{"v":0,"d":"0 lei"}},{"$f":"SUM(I36:I39)","v":{"v":0,"d":"0 lei"}},{"$f":"SUM(J36:J39)","v":{"v":0,"d":"0 lei"}}]
[null,"Altele",null,null,{"$f":"C41-D41","v":{"v":0,"d":"0 lei"}}]
[null,"Subtotaluri",{"$f":"SUM(C38:C41)","v":{"v":0,"d":"0 lei"}},{"$f":"SUM(D38:D41)","v":{"v":0,"d":"0 lei"}},{"$f":"SUM(E38:E41)","v":{"v":0,"d":"0 lei"}},null,"ECONOMII SAU INVESTIŢII","Cost prevăzut","Cost real","Diferenţă"]
[{"$nulls":6},"Cont de pensii",null,null,{"$f":"H43-I43","v":{"v":0,"d":"0 lei"}}]
[null,"ALIMENTE","Cost prevăzut","Cost real","Diferenţă",null,"Cont de investiţii",null,null,{"$f":"H44-I44","v":{"v":0,"d":"0 lei"}}]
[null,"Alimente pentru casă",null,null,{"$f":"C45-D45","v":{"v":0,"d":"0 lei"}},null,"Altele",null,null,{"$f":"H45-I45","v":{"v":0,"d":"0 lei"}}]
[null,"Mese în oraş",null,null,{"$f":"C46-D46","v":{"v":0,"d":"0 lei"}},null,"Subtotaluri",{"$f":"SUM(H43:H45)","v":{"v":0,"d":"0 lei"}},{"$f":"SUM(I43:I45)","v":{"v":0,"d":"0 lei"}},{"$f":"SUM(J43:J45)","v":{"v":0,"d":"0 lei"}}]
[null,"Altele",null,null,{"$f":"C47-D47","v":{"v":0,"d":"0 lei"}}]
[null,"Subtotaluri",{"$f":"SUM(C45:C47)","v":{"v":0,"d":"0 lei"}},{"$f":"SUM(D45:D47)","v":{"v":0,"d":"0 lei"}},{"$f":"SUM(E45:E47)","v":{"v":0,"d":"0 lei"}},null,"CADOURI ŞI DONAŢII","Cost prevăzut","Cost real","Diferenţă"]
[{"$nulls":6},"Filantropice 1",null,null,{"$f":"H49-I49","v":{"v":0,"d":"0 lei"}}]
[null,"ANIMALE DE CASĂ","Cost prevăzut","Cost real","Diferenţă",null,"Filantropice 2",null,null,{"$f":"H50-I50","v":{"v":0,"d":"0 lei"}}]
[null,"Hrană",null,null,{"$f":"C51-D51","v":{"v":0,"d":"0 lei"}},null,"Filantropice 3",null,null,{"$f":"H51-I51","v":{"v":0,"d":"0 lei"}}]
[null,"Medicale",null,null,{"$f":"C52-D52","v":{"v":0,"d":"0 lei"}},null,"Subtotaluri",{"$f":"SUM(H49:H51)","v":{"v":0,"d":"0 lei"}},{"$f":"SUM(I49:I51)","v":{"v":0,"d":"0 lei"}},{"$f":"SUM(J49:J51)","v":{"v":0,"d":"0 lei"}}]
[null,"Îngrijire",null,null,{"$f":"C53-D53","v":{"v":0,"d":"0 lei"}}]
[null,"Jucării",null,null,{"$f":"C54-D54","v":{"v":0,"d":"0 lei"}},null,"JURIDICE","Cost prevăzut","Cost real","Diferenţă"]
[null,"Altele",null,null,{"$f":"C55-D55","v":{"v":0,"d":"0 lei"}},null,"Avocat",null,null,{"$f":"H55-I55","v":{"v":0,"d":"0 lei"}}]
[null,"Subtotaluri",{"$f":"SUM(C51:C55)","v":{"v":0,"d":"0 lei"}},{"$f":"SUM(D51:D55)","v":{"v":0,"d":"0 lei"}},{"$f":"SUM(E51:E55)","v":{"v":0,"d":"0 lei"}},null,"Pensie alimentară",null,null,{"$f":"H56-I56","v":{"v":0,"d":"0 lei"}}]
[{"$nulls":6},"Plăţi pentru garanţii sau procese",null,null,{"$f":"H57-I57","v":{"v":0,"d":"0 lei"}}]
[null,"ÎNGRIJIRE PERSONALĂ","Cost prevăzut","Cost real","Diferenţă",null,"Altele",null,null,{"$f":"H58-I58","v":{"v":0,"d":"0 lei"}}]
[null,"Medicale",null,null,{"$f":"C59-D59","v":{"v":0,"d":"0 lei"}},null,"Subtotaluri",{"$f":"SUM(H55:H58)","v":{"v":0,"d":"0 lei"}},{"$f":"SUM(I55:I58)","v":{"v":0,"d":"0 lei"}},{"$f":"SUM(J55:J58)","v":{"v":0,"d":"0 lei"}}]
[null,"Coafor",null,null,{"v":0,"d":"0 lei"}]
[null,"Îmbrăcăminte",null,null,{"v":0,"d":"0 lei"},null,"COSTURI TOTALE PREVĂZUTE",null,null,{"$f":"SUM(C25,C35,C42,C48,C56,C66,H24,H33,H40,H46,H52,H59)","v":{"v":1195,"d":"1,195 lei"}}]
[null,"Curăţătorie chimică",null,null,{"v":0,"d":"0 lei"}]
[null,"Club fitness",null,null,{"v":0,"d":"0 lei"},null,"COSTURI TOTALE REALE",null,null,{"$f":"SUM(D25,D35,D42,D48,D56,D66,I24,I33,I40,I46,I52,I59)","v":{"v":1236,"d":"1,236 lei"}}]
[null,"Taxe pentru asociaţii",null,null,{"v":0,"d":"0 lei"}]
[null,"Altele",null,null,{"v":0,"d":"0 lei"},null,"TOTAL DIFERENŢĂ",null,null,{"$f":"SUM(E25,E35,E42,E48,E56,E66,J24,J33,J40,J46,J52,J59)","v":{"v":-41,"d":"-41 lei"}}]
[null,"Subtotaluri",{"$f":"SUM(C59:C65)","v":{"v":0,"d":"0 lei"}},{"$f":"SUM(D59:D65)","v":{"v":0,"d":"0 lei"}},{"$f":"SUM(E59:E65)","v":{"v":0,"d":"0 lei"}}]