{"text_format":"1","workbook":"xlsx","n_sheets":12,"sheets":["Index","Setare fisier","Economii","Tranzactii","Raport Anual","Raport Lunar","VC Previziuni","Colectare date venit","Colectare date cheltuieli","Colectare date 2012","Colectare date 2013","Colectare date 2014"],"not_rendered":{"charts":0,"images":12,"macros":1,"external_links":3,"defined_names":50,"comments":0,"pivot_tables":3},"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"}

{"sheet":"Index","index":0,"n_rows":22,"n_cols":10,"rows_kept":22,"cut":false,"hidden":false,"merged":[[15,3,15,6]]}
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,"Setari"]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,"Balanta venituri si cheltuieli",null,null,null,null,null,"Tranzactii"]
[null,"Economii"]
[]
[]
[]
[null,null,null,"Raport Lunar"]
[null,null,null,null,null,null,null,"Raport Anual"]

{"sheet":"Setare fisier","index":1,"n_rows":54,"n_cols":11,"rows_kept":54,"cut":false,"hidden":false,"merged":[[4,8,4,9],[3,0,3,4]]}
[]
[]
[]
["Setare informatii fisier"]
[null,null,null,null,null,null,null,null,"Setare subcategorii cheltuieli"]
[null,"Titulari","Sold initial",null,"Categorii venituri",null,"Categorii cheltuieli",null,"Categorii cheltuieli","Subcategorie cheltuieli"]
[null,"Persoana 1",500,null,"Salariu",null,"Achizitii",null,"Achizitii","Alte achizitii","Sorteaza tabel subcatgorii dupa coloana Categorii cheltuieli!"]
[null,"Persoana 2",750,null,"Alte venituri",null,"Asigurari",null,"Achizitii","Electrocasnice"]
[null,null,null,null,null,null,"Cheltuieli bancare",null,"Achizitii","Electronice"]
[null,null,null,null,null,null,"Cheltuieli casa",null,"Asigurari","Alte asigurari"]
[null,null,null,null,null,null,"Cheltuieli copil",null,"Asigurari","Casa"]
[null,null,null,null,null,null,"Cheltuieli exceptionale",null,"Asigurari","Masina"]
[null,null,null,null,null,null,"Cheltuieli vacanta",null,"Asigurari","Pensie privata"]
[null,null,null,null,null,null,"Divertisment",null,"Asigurari","Sanatate"]
[null,null,null,null,null,null,"Imprumuturi si economii",null,"Asigurari","Viata"]
[null,null,null,null,null,null,"Ingrijire personala",null,"Cheltuieli bancare","Comisioane retrageri/OP"]
[null,null,null,null,null,null,"Mancare si alte necesitati",null,"Cheltuieli bancare","Taxe lunare"]
[null,null,null,null,null,null,"Transport",null,"Cheltuieli casa","Alte cheltuieli"]
[null,null,null,null,null,null,null,null,"Cheltuieli casa","Cablu si internet"]
[null,null,null,null,null,null,null,null,"Cheltuieli casa","Chirie"]
[null,null,null,null,null,null,null,null,"Cheltuieli casa","Curent"]
[null,null,null,null,null,null,null,null,"Cheltuieli casa","Gaz"]
[null,null,null,null,null,null,null,null,"Cheltuieli casa","Impozit casa"]
[null,null,null,null,null,null,null,null,"Cheltuieli casa","Intretinere"]
[null,null,null,null,null,null,null,null,"Cheltuieli casa","Telefon"]
[null,null,null,null,null,null,null,null,"Cheltuieli copil","Alte cheltuieli"]
[null,null,null,null,null,null,null,null,"Cheltuieli copil","Bona"]
[null,null,null,null,null,null,null,null,"Cheltuieli copil","Gradinita"]
[null,null,null,null,null,null,null,null,"Cheltuieli copil","Imbracaminte"]
[null,null,null,null,null,null,null,null,"Cheltuieli copil","Jucarii"]
[null,null,null,null,null,null,null,null,"Cheltuieli copil","Medical"]
[null,null,null,null,null,null,null,null,"Cheltuieli exceptionale","Alte cheltuieli exceptionale"]
[null,null,null,null,null,null,null,null,"Cheltuieli exceptionale","Cadou"]
[null,null,null,null,null,null,null,null,"Cheltuieli vacanta","Cazare"]
[null,null,null,null,null,null,null,null,"Cheltuieli vacanta","Cheltuieli diverse"]
[null,null,null,null,null,null,null,null,"Cheltuieli vacanta","Transport"]
[null,null,null,null,null,null,null,null,"Divertisment","Alte cheltuieli"]
[null,null,null,null,null,null,null,null,"Divertisment","Cinema"]
[null,null,null,null,null,null,null,null,"Divertisment","Iesiri in oras"]
[null,null,null,null,null,null,null,null,"Divertisment","Teatru"]
[null,null,null,null,null,null,null,null,"Imprumuturi si economii","Economisire"]
[null,null,null,null,null,null,null,null,"Imprumuturi si economii","Imprumuturi date"]
[null,null,null,null,null,null,null,null,"Imprumuturi si economii","Rate imprumuturi"]
[null,null,null,null,null,null,null,null,"Ingrijire personala","Alte cheltuieli"]
[null,null,null,null,null,null,null,null,"Ingrijire personala","Cosmetica"]
[null,null,null,null,null,null,null,null,"Ingrijire personala","Imbracaminte"]
[null,null,null,null,null,null,null,null,"Ingrijire personala","Medical"]
[null,null,null,null,null,null,null,null,"Ingrijire personala","Sala"]
[null,null,null,null,null,null,null,null,"Mancare si alte necesitati","Alte cumparaturi"]
[null,null,null,null,null,null,null,null,"Mancare si alte necesitati","Cumparaturi"]
[null,null,null,null,null,null,null,null,"Transport","Abonament RATB/Metrorex"]
[null,null,null,null,null,null,null,null,"Transport","Alte cheltuieli"]
[null,null,null,null,null,null,null,null,"Transport","Combustibil"]
[null,null,null,null,null,null,null,null,"Transport","Impozit masina"]

{"sheet":"Economii","index":2,"n_rows":16,"n_cols":10,"rows_kept":16,"cut":false,"hidden":false,"merged":[[3,0,3,1],[14,0,14,1],[8,0,8,1],[9,0,9,1],[15,0,15,1]]}
[]
[]
[]
["ECONOMII"]
[]
["Data:",{"$f":"TODAY()","v":"2015-10-16"}]
[]
["Curs EUR:",4.45,null,"Curs USD:",3.5]
["Economii EUR actuale:",null,{"$f":"SUMIF(Table1[[#All],[Moneda]],\"RON\",Table1[[#All],[Suma]])/$B$8+SUMIF(Table1[[#All],[Moneda]],\"EUR\",Table1[[#All],[Suma]])+SUMIF(Table1[[#All],[Moneda]],\"USD\",Table1[[#All],[Suma]])*($E$8/$B$8)","v":3640.4494382022472}]
["Economii EUR maturitate:",null,{"$f":"SUMIF(Table1[[#All],[Moneda]],\"RON\",Table1[[#All],[Valoare maturitate]])/$B$8+SUMIF(Table1[[#All],[Moneda]],\"EUR\",Table1[[#All],[Valoare maturitate]])+SUMIF(Table1[[#All],[Moneda]],\"USD\",Table1[[#All],[Valoare maturitate]])*($E$8/$B$8)","v":3652.0678651685394}]
["Banca","Moneda","Suma","Dobanda (% / an)","Perioada (luni)","Titular","Valoare maturitate","Valoare dobanda","Data maturitate","Valoare Impozit"]
["Alpha","RON",10000,0.03,2,"Persoana 1",{"$f":"Table1[[#This Row],[Suma]]+Table1[[#This Row],[Valoare dobanda]]-Table1[[#This Row],[Valoare Impozit]]","v":10042},{"$f":"(Table1[[#This Row],[Suma]]*Table1[[#This Row],[Dobanda (% / an)]]/12)*Table1[[#This Row],[Perioada (luni)]]","v":50},null,{"$f":"Table1[[#This Row],[Valoare dobanda]]*0.16","v":8}]
["BCR","EUR",1000,1.4E-2,2,"Persoana 2",{"$f":"Table1[[#This Row],[Suma]]+Table1[[#This Row],[Valoare dobanda]]-Table1[[#This Row],[Valoare Impozit]]","v":1001.96},{"$f":"(Table1[[#This Row],[Suma]]*Table1[[#This Row],[Dobanda (% / an)]]/12)*Table1[[#This Row],[Perioada (luni)]]","v":2.3333333333333335},null,{"$f":"Table1[[#This Row],[Valoare dobanda]]*0.16","v":0.37333333333333335}]
["Raiffeisen","USD",500,8.0000000000000002E-3,1,"Persoana 2",{"$f":"Table1[[#This Row],[Suma]]+Table1[[#This Row],[Valoare dobanda]]-Table1[[#This Row],[Valoare Impozit]]","v":500.28},{"$f":"(Table1[[#This Row],[Suma]]*Table1[[#This Row],[Dobanda (% / an)]]/12)*Table1[[#This Row],[Perioada (luni)]]","v":0.33333333333333331},null,{"$f":"Table1[[#This Row],[Valoare dobanda]]*0.16","v":5.333333333333333E-2}]
["Total RON",null,{"$f":"SUMIF(Table1[Moneda],\"RON\",Table1[Suma])","v":10000},null,null,null,{"$f":"SUMIF(Table1[Moneda],\"RON\",Table1[Valoare maturitate])","v":10042}]
["Total EUR",null,{"$f":"SUMIF(Table1[Moneda],\"EUR\",Table1[Suma])+(SUMIF(Table1[Moneda],\"USD\",Table1[Suma])*($E$8/$B$8))","v":1393.2584269662921},null,null,null,{"$f":"SUMIF(Table1[Moneda],\"EUR\",Table1[Valoare maturitate])+(SUMIF(Table1[Moneda],\"USD\",Table1[Valoare maturitate])*($E$8/$B$8))","v":1395.4386516853933}]

{"sheet":"Tranzactii","index":3,"n_rows":1168,"n_cols":12,"rows_kept":1168,"cut":false,"hidden":false,"merged":[[3,0,3,3]]}
[]
[]
[]
["Tranzactii venituri si cheltuieli"]
[]
[null,null,null,"Cheltuieli",null,null,null,"Venituri",null,null,"Balanta"]
[null,null,null,"▼",null,null,null,"▼",null,null,"▼"]
[]
["Luna","Data","Titular","Categorie","Subcategorie","Descriere","Valoare","Categorie Venit","Descriere Venit","Valoare Venit","Persoana 1","Persoana 2"]
[{"$f":"IF(B10=\"\",\"\",MONTH(B10))","v":1},"2015-01-01","Persoana 1","Cheltuieli bancare","Taxe lunare",null,3.5,null,null,null,{"$f":"IF(B10=\"\",\"\",IF(Tranzactii!$C10=$K$9,VLOOKUP(K9,'Setare fisier'!$B$6:$C$26,2,0)-Tranzactii!$G10+Tranzactii!$J10,VLOOKUP(K9,'Setare fisier'!$B$6:$C$26,2,0)))","v":496.5},{"$f":"IF(C10=\"\",\"\",IF(Tranzactii!$C10=$L$9,VLOOKUP(L9,'Setare fisier'!$B$6:$C$26,2,0)-Tranzactii!$G10+Tranzactii!$J10,VLOOKUP(L9,'Setare fisier'!$B$6:$C$26,2,0)))","v":750}]
[{"$f":"IF(B11=\"\",\"\",MONTH(B11))","v":1},"2015-01-04","Persoana 1","Divertisment","Iesiri in oras",null,40,null,null,null,{"$f":"IF(A11=\"\",\"\",IF(Tranzactii!$C11=$K$9,K10+J11-G11,K10))","v":456.5},{"$f":"IF(A11=\"\",\"\",IF(Tranzactii!$C11=$L$9,L10+J11-G11,L10))","v":750}]
[1,"2015-01-04","Persoana 2","Cheltuieli casa","Gaz",null,270,null,null,null,{"$f":"IF(A12=\"\",\"\",IF(Tranzactii!$C12=$K$9,K11+J12-G12,K11))","v":456.5},{"$f":"IF(A12=\"\",\"\",IF(Tranzactii!$C12=$L$9,L11+J12-G12,L11))","v":480}]
[1,"2015-01-04","Persoana 1",null,null,null,null,"Salariu",null,2500,{"$f":"IF(A13=\"\",\"\",IF(Tranzactii!$C13=$K$9,K12+J13-G13,K12))","v":2956.5},{"$f":"IF(A13=\"\",\"\",IF(Tranzactii!$C13=$L$9,L12+J13-G13,L12))","v":480}]
[1,"2015-01-05","Persoana 2","Cheltuieli bancare","Taxe lunare",null,3,"Salariu",null,2000,{"$f":"IF(A14=\"\",\"\",IF(Tranzactii!$C14=$K$9,K13+J14-G14,K13))","v":2956.5},{"$f":"IF(A14=\"\",\"\",IF(Tranzactii!$C14=$L$9,L13+J14-G14,L13))","v":2477}]
[1,"2015-01-07","Persoana 2","Cheltuieli exceptionale","Cadou",null,200,null,null,null,{"$f":"IF(A15=\"\",\"\",IF(Tranzactii!$C15=$K$9,K14+J15-G15,K14))","v":2956.5},{"$f":"IF(A15=\"\",\"\",IF(Tranzactii!$C15=$L$9,L14+J15-G15,L14))","v":2277}]
[1,"2015-01-07","Persoana 2","Cheltuieli copil","Imbracaminte",null,170,null,null,null,{"$f":"IF(A16=\"\",\"\",IF(Tranzactii!$C16=$K$9,K15+J16-G16,K15))","v":2956.5},{"$f":"IF(A16=\"\",\"\",IF(Tranzactii!$C16=$L$9,L15+J16-G16,L15))","v":2107}]
[1,"2015-01-07","Persoana 1","Mancare si alte necesitati","Cumparaturi",null,100,null,null,null,{"$f":"IF(A17=\"\",\"\",IF(Tranzactii!$C17=$K$9,K16+J17-G17,K16))","v":2856.5},{"$f":"IF(A17=\"\",\"\",IF(Tranzactii!$C17=$L$9,L16+J17-G17,L16))","v":2107}]
[1,"2015-01-07","Persoana 1","Asigurari","Pensie privata",null,65,null,null,null,{"$f":"IF(A18=\"\",\"\",IF(Tranzactii!$C18=$K$9,K17+J18-G18,K17))","v":2791.5},{"$f":"IF(A18=\"\",\"\",IF(Tranzactii!$C18=$L$9,L17+J18-G18,L17))","v":2107}]
[1,"2015-01-07","Persoana 1","Cheltuieli bancare","Comisioane retrageri/OP",null,2.5099999999999998,null,null,null,{"$f":"IF(A19=\"\",\"\",IF(Tranzactii!$C19=$K$9,K18+J19-G19,K18))","v":2788.99},{"$f":"IF(A19=\"\",\"\",IF(Tranzactii!$C19=$L$9,L18+J19-G19,L18))","v":2107}]
[1,"2015-01-08","Persoana 2","Mancare si alte necesitati","Cumparaturi",null,250,null,null,null,{"$f":"IF(A20=\"\",\"\",IF(Tranzactii!$C20=$K$9,K19+J20-G20,K19))","v":2788.99},{"$f":"IF(A20=\"\",\"\",IF(Tranzactii!$C20=$L$9,L19+J20-G20,L19))","v":1857}]
[1,"2015-01-10","Persoana 1","Mancare si alte necesitati","Cumparaturi",null,75,null,null,null,{"$f":"IF(A21=\"\",\"\",IF(Tranzactii!$C21=$K$9,K20+J21-G21,K20))","v":2713.99},{"$f":"IF(A21=\"\",\"\",IF(Tranzactii!$C21=$L$9,L20+J21-G21,L20))","v":1857}]
[1,"2015-01-10","Persoana 1","Mancare si alte necesitati","Cumparaturi",null,25,null,null,null,{"$f":"IF(A22=\"\",\"\",IF(Tranzactii!$C22=$K$9,K21+J22-G22,K21))","v":2688.99},{"$f":"IF(A22=\"\",\"\",IF(Tranzactii!$C22=$L$9,L21+J22-G22,L21))","v":1857}]
[1,"2015-01-10","Persoana 1","Cheltuieli exceptionale","Cadou",null,20,null,null,null,{"$f":"IF(A23=\"\",\"\",IF(Tranzactii!$C23=$K$9,K22+J23-G23,K22))","v":2668.99},{"$f":"IF(A23=\"\",\"\",IF(Tranzactii!$C23=$L$9,L22+J23-G23,L22))","v":1857}]
[1,"2015-01-11","Persoana 1","Cheltuieli bancare","Comisioane retrageri/OP",null,0.4,null,null,null,{"$f":"IF(A24=\"\",\"\",IF(Tranzactii!$C24=$K$9,K23+J24-G24,K23))","v":2668.5899999999997},{"$f":"IF(A24=\"\",\"\",IF(Tranzactii!$C24=$L$9,L23+J24-G24,L23))","v":1857}]
[1,"2015-01-11","Persoana 1","Mancare si alte necesitati","Cumparaturi",null,40,null,null,null,{"$f":"IF(A25=\"\",\"\",IF(Tranzactii!$C25=$K$9,K24+J25-G25,K24))","v":2628.5899999999997},{"$f":"IF(A25=\"\",\"\",IF(Tranzactii!$C25=$L$9,L24+J25-G25,L24))","v":1857}]
[1,"2015-01-14","Persoana 2","Ingrijire personala","Imbracaminte",null,100,null,null,null,{"$f":"IF(A26=\"\",\"\",IF(Tranzactii!$C26=$K$9,K25+J26-G26,K25))","v":2628.5899999999997},{"$f":"IF(A26=\"\",\"\",IF(Tranzactii!$C26=$L$9,L25+J26-G26,L25))","v":1757}]
[1,"2015-01-10","Persoana 1","Cheltuieli casa","Telefon",null,65,null,null,null,{"$f":"IF(A27=\"\",\"\",IF(Tranzactii!$C27=$K$9,K26+J27-G27,K26))","v":2563.5899999999997},{"$f":"IF(A27=\"\",\"\",IF(Tranzactii!$C27=$L$9,L26+J27-G27,L26))","v":1757}]
[1,"2015-01-14","Persoana 2","Divertisment","Cinema",null,50,null,null,null,{"$f":"IF(A28=\"\",\"\",IF(Tranzactii!$C28=$K$9,K27+J28-G28,K27))","v":2563.5899999999997},{"$f":"IF(A28=\"\",\"\",IF(Tranzactii!$C28=$L$9,L27+J28-G28,L27))","v":1707}]
[1,"2015-01-14","Persoana 1","Mancare si alte necesitati","Cumparaturi",null,80,null,null,null,{"$f":"IF(A29=\"\",\"\",IF(Tranzactii!$C29=$K$9,K28+J29-G29,K28))","v":2483.5899999999997},{"$f":"IF(A29=\"\",\"\",IF(Tranzactii!$C29=$L$9,L28+J29-G29,L28))","v":1707}]
[1,"2015-01-14","Persoana 1","Cheltuieli bancare","Comisioane retrageri/OP",null,0.6,null,null,null,{"$f":"IF(A30=\"\",\"\",IF(Tranzactii!$C30=$K$9,K29+J30-G30,K29))","v":2482.9899999999998},{"$f":"IF(A30=\"\",\"\",IF(Tranzactii!$C30=$L$9,L29+J30-G30,L29))","v":1707}]
[1,"2015-01-14","Persoana 1","Mancare si alte necesitati","Cumparaturi",null,60,null,null,null,{"$f":"IF(A31=\"\",\"\",IF(Tranzactii!$C31=$K$9,K30+J31-G31,K30))","v":2422.9899999999998},{"$f":"IF(A31=\"\",\"\",IF(Tranzactii!$C31=$L$9,L30+J31-G31,L30))","v":1707}]
[1,"2015-01-19","Persoana 1","Asigurari","Sanatate",null,100,null,null,null,{"$f":"IF(A32=\"\",\"\",IF(Tranzactii!$C32=$K$9,K31+J32-G32,K31))","v":2322.9899999999998},{"$f":"IF(A32=\"\",\"\",IF(Tranzactii!$C32=$L$9,L31+J32-G32,L31))","v":1707}]
[1,"2015-01-19","Persoana 1","Ingrijire personala","Cosmetica",null,40,null,null,null,{"$f":"IF(A33=\"\",\"\",IF(Tranzactii!$C33=$K$9,K32+J33-G33,K32))","v":2282.9899999999998},{"$f":"IF(A33=\"\",\"\",IF(Tranzactii!$C33=$L$9,L32+J33-G33,L32))","v":1707}]
[1,"2015-01-19","Persoana 1","Mancare si alte necesitati","Cumparaturi",null,35,null,null,null,{"$f":"IF(A34=\"\",\"\",IF(Tranzactii!$C34=$K$9,K33+J34-G34,K33))","v":2247.9899999999998},{"$f":"IF(A34=\"\",\"\",IF(Tranzactii!$C34=$L$9,L33+J34-G34,L33))","v":1707}]
[1,"2015-01-20","Persoana 2","Transport","Combustibil",null,200,null,null,null,{"$f":"IF(A35=\"\",\"\",IF(Tranzactii!$C35=$K$9,K34+J35-G35,K34))","v":2247.9899999999998},{"$f":"IF(A35=\"\",\"\",IF(Tranzactii!$C35=$L$9,L34+J35-G35,L34))","v":1507}]
[1,"2015-01-18","Persoana 1","Mancare si alte necesitati","Cumparaturi",null,25,null,null,null,{"$f":"IF(A36=\"\",\"\",IF(Tranzactii!$C36=$K$9,K35+J36-G36,K35))","v":2222.9899999999998},{"$f":"IF(A36=\"\",\"\",IF(Tranzactii!$C36=$L$9,L35+J36-G36,L35))","v":1507}]
[1,"2012-01-21","Persoana 2","Mancare si alte necesitati","Cumparaturi",null,10,null,null,null,{"$f":"IF(A37=\"\",\"\",IF(Tranzactii!$C37=$K$9,K36+J37-G37,K36))","v":2222.9899999999998},{"$f":"IF(A37=\"\",\"\",IF(Tranzactii!$C37=$L$9,L36+J37-G37,L36))","v":1497}]
[1,"2012-01-19","Persoana 1","Cheltuieli bancare","Comisioane retrageri/OP",null,0.32,null,null,null,{"$f":"IF(A38=\"\",\"\",IF(Tranzactii!$C38=$K$9,K37+J38-G38,K37))","v":2222.6699999999996},{"$f":"IF(A38=\"\",\"\",IF(Tranzactii!$C38=$L$9,L37+J38-G38,L37))","v":1497}]
[1,"2015-01-22","Persoana 1","Cheltuieli vacanta","Transport",null,300,null,null,null,{"$f":"IF(A39=\"\",\"\",IF(Tranzactii!$C39=$K$9,K38+J39-G39,K38))","v":1922.6699999999996},{"$f":"IF(A39=\"\",\"\",IF(Tranzactii!$C39=$L$9,L38+J39-G39,L38))","v":1497}]
[1,"2015-01-22","Persoana 1","Cheltuieli vacanta","Cheltuieli diverse",null,150,null,null,null,{"$f":"IF(A40=\"\",\"\",IF(Tranzactii!$C40=$K$9,K39+J40-G40,K39))","v":1772.6699999999996},{"$f":"IF(A40=\"\",\"\",IF(Tranzactii!$C40=$L$9,L39+J40-G40,L39))","v":1497}]
[1,"2012-01-21","Persoana 2","Ingrijire personala","Medical",null,40,null,null,null,{"$f":"IF(A41=\"\",\"\",IF(Tranzactii!$C41=$K$9,K40+J41-G41,K40))","v":1772.6699999999996},{"$f":"IF(A41=\"\",\"\",IF(Tranzactii!$C41=$L$9,L40+J41-G41,L40))","v":1457}]
[1,"2015-01-22","Persoana 1","Cheltuieli vacanta","Cazare",null,1000,null,null,null,{"$f":"IF(A42=\"\",\"\",IF(Tranzactii!$C42=$K$9,K41+J42-G42,K41))","v":772.66999999999962},{"$f":"IF(A42=\"\",\"\",IF(Tranzactii!$C42=$L$9,L41+J42-G42,L41))","v":1457}]
[1,"2015-01-23","Persoana 1","Cheltuieli bancare","Comisioane retrageri/OP",null,5.3,null,null,null,{"$f":"IF(A43=\"\",\"\",IF(Tranzactii!$C43=$K$9,K42+J43-G43,K42))","v":767.36999999999966},{"$f":"IF(A43=\"\",\"\",IF(Tranzactii!$C43=$L$9,L42+J43-G43,L42))","v":1457}]
[1,"2015-01-22","Persoana 1","Transport","Alte cheltuieli","spalat masina",25,null,null,null,{"$f":"IF(A44=\"\",\"\",IF(Tranzactii!$C44=$K$9,K43+J44-G44,K43))","v":742.36999999999966},{"$f":"IF(A44=\"\",\"\",IF(Tranzactii!$C44=$L$9,L43+J44-G44,L43))","v":1457}]
[1,"2015-01-22","Persoana 1","Mancare si alte necesitati","Cumparaturi",null,15,null,null,null,{"$f":"IF(A45=\"\",\"\",IF(Tranzactii!$C45=$K$9,K44+J45-G45,K44))","v":727.36999999999966},{"$f":"IF(A45=\"\",\"\",IF(Tranzactii!$C45=$L$9,L44+J45-G45,L44))","v":1457}]
[1,"2015-01-22","Persoana 1","Cheltuieli bancare","Comisioane retrageri/OP",null,0.2,null,null,null,{"$f":"IF(A46=\"\",\"\",IF(Tranzactii!$C46=$K$9,K45+J46-G46,K45))","v":727.16999999999962},{"$f":"IF(A46=\"\",\"\",IF(Tranzactii!$C46=$L$9,L45+J46-G46,L45))","v":1457}]
[1,"2015-01-22","Persoana 1","Mancare si alte necesitati","Cumparaturi",null,13,null,null,null,{"$f":"IF(A47=\"\",\"\",IF(Tranzactii!$C47=$K$9,K46+J47-G47,K46))","v":714.16999999999962},{"$f":"IF(A47=\"\",\"\",IF(Tranzactii!$C47=$L$9,L46+J47-G47,L46))","v":1457}]
[1,"2015-01-23","Persoana 2","Divertisment","Cinema",null,26,null,null,null,{"$f":"IF(A48=\"\",\"\",IF(Tranzactii!$C48=$K$9,K47+J48-G48,K47))","v":714.16999999999962},{"$f":"IF(A48=\"\",\"\",IF(Tranzactii!$C48=$L$9,L47+J48-G48,L47))","v":1431}]
[1,"2015-01-25","Persoana 2","Transport","Combustibil",null,95,null,null,null,{"$f":"IF(A49=\"\",\"\",IF(Tranzactii!$C49=$K$9,K48+J49-G49,K48))","v":714.16999999999962},{"$f":"IF(A49=\"\",\"\",IF(Tranzactii!$C49=$L$9,L48+J49-G49,L48))","v":1336}]
[1,"2015-01-27","Persoana 1","Imprumuturi si economii","Economisire",null,500,null,null,null,{"$f":"IF(A50=\"\",\"\",IF(Tranzactii!$C50=$K$9,K49+J50-G50,K49))","v":214.16999999999962},{"$f":"IF(A50=\"\",\"\",IF(Tranzactii!$C50=$L$9,L49+J50-G50,L49))","v":1336}]
[1,"2015-01-30","Persoana 2","Imprumuturi si economii","Rate imprumuturi",null,1000,null,null,null,{"$f":"IF(A51=\"\",\"\",IF(Tranzactii!$C51=$K$9,K50+J51-G51,K50))","v":214.16999999999962},{"$f":"IF(A51=\"\",\"\",IF(Tranzactii!$C51=$L$9,L50+J51-G51,L50))","v":336}]
[2,"2015-02-01","Persoana 2","Cheltuieli casa","Chirie",null,1000,"Salariu",null,2000,{"$f":"IF(A52=\"\",\"\",IF(Tranzactii!$C52=$K$9,K51+J52-G52,K51))","v":214.16999999999962},{"$f":"IF(A52=\"\",\"\",IF(Tranzactii!$C52=$L$9,L51+J52-G52,L51))","v":1336}]
["",null,null,null,null,null,null,null,null,null,{"$f":"IF(A53=\"\",\"\",IF(Tranzactii!$C53=$K$9,K52+J53-G53,K52))","v":""},{"$f":"IF(A53=\"\",\"\",IF(Tranzactii!$C53=$L$9,L52+J53-G53,L52))","v":""}]
["",null,null,null,null,null,null,null,null,null,{"$f":"IF(A54=\"\",\"\",IF(Tranzactii!$C54=$K$9,K53+J54-G54,K53))","v":""},{"$f":"IF(A54=\"\",\"\",IF(Tranzactii!$C54=$L$9,L53+J54-G54,L53))","v":""}]
["",null,null,null,null,null,null,null,null,null,{"$f":"IF(A55=\"\",\"\",IF(Tranzactii!$C55=$K$9,K54+J55-G55,K54))","v":""},{"$f":"IF(A55=\"\",\"\",IF(Tranzactii!$C55=$L$9,L54+J55-G55,L54))","v":""}]
["",null,null,null,null,null,null,null,null,null,{"$f":"IF(A56=\"\",\"\",IF(Tranzactii!$C56=$K$9,K55+J56-G56,K55))","v":""},{"$f":"IF(A56=\"\",\"\",IF(Tranzactii!$C56=$L$9,L55+J56-G56,L55))","v":""}]
["",null,null,null,null,null,null,null,null,null,{"$f":"IF(A57=\"\",\"\",IF(Tranzactii!$C57=$K$9,K56+J57-G57,K56))","v":""},{"$f":"IF(A57=\"\",\"\",IF(Tranzactii!$C57=$L$9,L56+J57-G57,L56))","v":""}]
["",null,null,null,null,null,null,null,null,null,{"$f":"IF(A58=\"\",\"\",IF(Tranzactii!$C58=$K$9,K57+J58-G58,K57))","v":""},{"$f":"IF(A58=\"\",\"\",IF(Tranzactii!$C58=$L$9,L57+J58-G58,L57))","v":""}]
["",null,null,null,null,null,null,null,null,null,{"$f":"IF(A59=\"\",\"\",IF(Tranzactii!$C59=$K$9,K58+J59-G59,K58))","v":""},{"$f":"IF(A59=\"\",\"\",IF(Tranzactii!$C59=$L$9,L58+J59-G59,L58))","v":""}]
["",null,null,null,null,null,null,null,null,null,{"$f":"IF(A60=\"\",\"\",IF(Tranzactii!$C60=$K$9,K59+J60-G60,K59))","v":""},{"$f":"IF(A60=\"\",\"\",IF(Tranzactii!$C60=$L$9,L59+J60-G60,L59))","v":""}]
["",null,null,null,null,null,null,null,null,null,{"$f":"IF(A61=\"\",\"\",IF(Tranzactii!$C61=$K$9,K60+J61-G61,K60))","v":""},{"$f":"IF(A61=\"\",\"\",IF(Tranzactii!$C61=$L$9,L60+J61-G61,L60))","v":""}]
["",null,null,null,null,null,null,null,null,null,{"$f":"IF(A62=\"\",\"\",IF(Tranzactii!$C62=$K$9,K61+J62-G62,K61))","v":""},{"$f":"IF(A62=\"\",\"\",IF(Tranzactii!$C62=$L$9,L61+J62-G62,L61))","v":""}]
["",null,null,null,null,null,null,null,null,null,{"$f":"IF(A63=\"\",\"\",IF(Tranzactii!$C63=$K$9,K62+J63-G63,K62))","v":""},{"$f":"IF(A63=\"\",\"\",IF(Tranzactii!$C63=$L$9,L62+J63-G63,L62))","v":""}]
["",null,null,null,null,null,null,null,null,null,{"$f":"IF(A64=\"\",\"\",IF(Tranzactii!$C64=$K$9,K63+J64-G64,K63))","v":""},{"$f":"IF(A64=\"\",\"\",IF(Tranzactii!$C64=$L$9,L63+J64-G64,L63))","v":""}]
["",null,null,null,null,null,null,null,null,null,{"$f":"IF(A65=\"\",\"\",IF(Tranzactii!$C65=$K$9,K64+J65-G65,K64))","v":""},{"$f":"IF(A65=\"\",\"\",IF(Tranzactii!$C65=$L$9,L64+J65-G65,L64))","v":""}]
["",null,null,null,null,null,null,null,null,null,{"$f":"IF(A66=\"\",\"\",IF(Tranzactii!$C66=$K$9,K65+J66-G66,K65))","v":""},{"$f":"IF(A66=\"\",\"\",IF(Tranzactii!$C66=$L$9,L65+J66-G66,L65))","v":""}]
["",null,null,null,null,null,null,null,null,null,{"$f":"IF(A67=\"\",\"\",IF(Tranzactii!$C67=$K$9,K66+J67-G67,K66))","v":""},{"$f":"IF(A67=\"\",\"\",IF(Tranzactii!$C67=$L$9,L66+J67-G67,L66))","v":""}]
["",null,null,null,null,null,null,null,null,null,{"$f":"IF(A68=\"\",\"\",IF(Tranzactii!$C68=$K$9,K67+J68-G68,K67))","v":""},{"$f":"IF(A68=\"\",\"\",IF(Tranzactii!$C68=$L$9,L67+J68-G68,L67))","v":""}]
["",null,null,null,null,null,null,null,null,null,{"$f":"IF(A69=\"\",\"\",IF(Tranzactii!$C69=$K$9,K68+J69-G69,K68))","v":""},{"$f":"IF(A69=\"\",\"\",IF(Tranzactii!$C69=$L$9,L68+J69-G69,L68))","v":""}]
["",null,null,null,null,null,null,null,null,null,{"$f":"IF(A70=\"\",\"\",IF(Tranzactii!$C70=$K$9,K69+J70-G70,K69))","v":""},{"$f":"IF(A70=\"\",\"\",IF(Tranzactii!$C70=$L$9,L69+J70-G70,L69))","v":""}]
["",null,null,null,null,null,null,null,null,null,{"$f":"IF(A71=\"\",\"\",IF(Tranzactii!$C71=$K$9,K70+J71-G71,K70))","v":""},{"$f":"IF(A71=\"\",\"\",IF(Tranzactii!$C71=$L$9,L70+J71-G71,L70))","v":""}]
["",null,null,null,null,null,null,null,null,null,{"$f":"IF(A72=\"\",\"\",IF(Tranzactii!$C72=$K$9,K71+J72-G72,K71))","v":""},{"$f":"IF(A72=\"\",\"\",IF(Tranzactii!$C72=$L$9,L71+J72-G72,L71))","v":""}]
[{"$f":"IF(B73=\"\",\"\",MONTH(B73))","v":""},null,null,null,null,null,null,null,null,null,{"$f":"IF(A73=\"\",\"\",IF(Tranzactii!$C73=$K$9,K72+J73-G73,K72))","v":""},{"$f":"IF(A73=\"\",\"\",IF(Tranzactii!$C73=$L$9,L72+J73-G73,L72))","v":""}]
["",null,null,null,null,null,null,null,null,null,{"$f":"IF(A74=\"\",\"\",IF(Tranzactii!$C74=$K$9,K73+J74-G74,K73))","v":""},{"$f":"IF(A74=\"\",\"\",IF(Tranzactii!$C74=$L$9,L73+J74-G74,L73))","v":""}]
["",null,null,null,null,null,null,null,null,null,{"$f":"IF(A75=\"\",\"\",IF(Tranzactii!$C75=$K$9,K74+J75-G75,K74))","v":""},{"$f":"IF(A75=\"\",\"\",IF(Tranzactii!$C75=$L$9,L74+J75-G75,L74))","v":""}]
["",null,null,null,null,null,null,null,null,null,{"$f":"IF(A76=\"\",\"\",IF(Tranzactii!$C76=$K$9,K75+J76-G76,K75))","v":""},{"$f":"IF(A76=\"\",\"\",IF(Tranzactii!$C76=$L$9,L75+J76-G76,L75))","v":""}]
["",null,null,null,null,null,null,null,null,null,{"$f":"IF(A77=\"\",\"\",IF(Tranzactii!$C77=$K$9,K76+J77-G77,K76))","v":""},{"$f":"IF(A77=\"\",\"\",IF(Tranzactii!$C77=$L$9,L76+J77-G77,L76))","v":""}]
["",null,null,null,null,null,null,null,null,null,{"$f":"IF(A78=\"\",\"\",IF(Tranzactii!$C78=$K$9,K77+J78-G78,K77))","v":""},{"$f":"IF(A78=\"\",\"\",IF(Tranzactii!$C78=$L$9,L77+J78-G78,L77))","v":""}]
["",null,null,null,null,null,null,null,null,null,{"$f":"IF(A79=\"\",\"\",IF(Tranzactii!$C79=$K$9,K78+J79-G79,K78))","v":""},{"$f":"IF(A79=\"\",\"\",IF(Tranzactii!$C79=$L$9,L78+J79-G79,L78))","v":""}]
["",null,null,null,null,null,null,null,null,null,{"$f":"IF(A80=\"\",\"\",IF(Tranzactii!$C80=$K$9,K79+J80-G80,K79))","v":""},{"$f":"IF(A80=\"\",\"\",IF(Tranzactii!$C80=$L$9,L79+J80-G80,L79))","v":""}]
["",null,null,null,null,null,null,null,null,null,{"$f":"IF(A81=\"\",\"\",IF(Tranzactii!$C81=$K$9,K80+J81-G81,K80))","v":""},{"$f":"IF(A81=\"\",\"\",IF(Tranzactii!$C81=$L$9,L80+J81-G81,L80))","v":""}]
["",null,null,null,null,null,null,null,null,null,{"$f":"IF(A82=\"\",\"\",IF(Tranzactii!$C82=$K$9,K81+J82-G82,K81))","v":""},{"$f":"IF(A82=\"\",\"\",IF(Tranzactii!$C82=$L$9,L81+J82-G82,L81))","v":""}]
["",null,null,null,null,null,null,null,null,null,{"$f":"IF(A83=\"\",\"\",IF(Tranzactii!$C83=$K$9,K82+J83-G83,K82))","v":""},{"$f":"IF(A83=\"\",\"\",IF(Tranzactii!$C83=$L$9,L82+J83-G83,L82))","v":""}]
["",null,null,null,null,null,null,null,null,null,{"$f":"IF(A84=\"\",\"\",IF(Tranzactii!$C84=$K$9,K83+J84-G84,K83))","v":""},{"$f":"IF(A84=\"\",\"\",IF(Tranzactii!$C84=$L$9,L83+J84-G84,L83))","v":""}]
["",null,null,null,null,null,null,null,null,null,{"$f":"IF(A85=\"\",\"\",IF(Tranzactii!$C85=$K$9,K84+J85-G85,K84))","v":""},{"$f":"IF(A85=\"\",\"\",IF(Tranzactii!$C85=$L$9,L84+J85-G85,L84))","v":""}]
["",null,null,null,null,null,null,null,null,null,{"$f":"IF(A86=\"\",\"\",IF(Tranzactii!$C86=$K$9,K85+J86-G86,K85))","v":""},{"$f":"IF(A86=\"\",\"\",IF(Tranzactii!$C86=$L$9,L85+J86-G86,L85))","v":""}]
["",null,null,null,null,null,null,null,null,null,{"$f":"IF(A87=\"\",\"\",IF(Tranzactii!$C87=$K$9,K86+J87-G87,K86))","v":""},{"$f":"IF(A87=\"\",\"\",IF(Tranzactii!$C87=$L$9,L86+J87-G87,L86))","v":""}]
["",null,null,null,null,null,null,null,null,null,{"$f":"IF(A88=\"\",\"\",IF(Tranzactii!$C88=$K$9,K87+J88-G88,K87))","v":""},{"$f":"IF(A88=\"\",\"\",IF(Tranzactii!$C88=$L$9,L87+J88-G88,L87))","v":""}]
["",null,null,null,null,null,null,null,null,null,{"$f":"IF(A89=\"\",\"\",IF(Tranzactii!$C89=$K$9,K88+J89-G89,K88))","v":""},{"$f":"IF(A89=\"\",\"\",IF(Tranzactii!$C89=$L$9,L88+J89-G89,L88))","v":""}]
["",null,null,null,null,null,null,null,null,null,{"$f":"IF(A90=\"\",\"\",IF(Tranzactii!$C90=$K$9,K89+J90-G90,K89))","v":""},{"$f":"IF(A90=\"\",\"\",IF(Tranzactii!$C90=$L$9,L89+J90-G90,L89))","v":""}]
["",null,null,null,null,null,null,null,null,null,{"$f":"IF(A91=\"\",\"\",IF(Tranzactii!$C91=$K$9,K90+J91-G91,K90))","v":""},{"$f":"IF(A91=\"\",\"\",IF(Tranzactii!$C91=$L$9,L90+J91-G91,L90))","v":""}]
["",null,null,null,null,null,null,null,null,null,{"$f":"IF(A92=\"\",\"\",IF(Tranzactii!$C92=$K$9,K91+J92-G92,K91))","v":""},{"$f":"IF(A92=\"\",\"\",IF(Tranzactii!$C92=$L$9,L91+J92-G92,L91))","v":""}]
["",null,null,null,null,null,null,null,null,null,{"$f":"IF(A93=\"\",\"\",IF(Tranzactii!$C93=$K$9,K92+J93-G93,K92))","v":""},{"$f":"IF(A93=\"\",\"\",IF(Tranzactii!$C93=$L$9,L92+J93-G93,L92))","v":""}]
["",null,null,null,null,null,null,null,null,null,{"$f":"IF(A94=\"\",\"\",IF(Tranzactii!$C94=$K$9,K93+J94-G94,K93))","v":""},{"$f":"IF(A94=\"\",\"\",IF(Tranzactii!$C94=$L$9,L93+J94-G94,L93))","v":""}]
["",null,null,null,null,null,null,null,null,null,{"$f":"IF(A95=\"\",\"\",IF(Tranzactii!$C95=$K$9,K94+J95-G95,K94))","v":""},{"$f":"IF(A95=\"\",\"\",IF(Tranzactii!$C95=$L$9,L94+J95-G95,L94))","v":""}]
["",null,null,null,null,null,null,null,null,null,{"$f":"IF(A96=\"\",\"\",IF(Tranzactii!$C96=$K$9,K95+J96-G96,K95))","v":""},{"$f":"IF(A96=\"\",\"\",IF(Tranzactii!$C96=$L$9,L95+J96-G96,L95))","v":""}]
["",null,null,null,null,null,null,null,null,null,{"$f":"IF(A97=\"\",\"\",IF(Tranzactii!$C97=$K$9,K96+J97-G97,K96))","v":""},{"$f":"IF(A97=\"\",\"\",IF(Tranzactii!$C97=$L$9,L96+J97-G97,L96))","v":""}]
["",null,null,null,null,null,null,null,null,null,{"$f":"IF(A98=\"\",\"\",IF(Tranzactii!$C98=$K$9,K97+J98-G98,K97))","v":""},{"$f":"IF(A98=\"\",\"\",IF(Tranzactii!$C98=$L$9,L97+J98-G98,L97))","v":""}]
["",null,null,null,null,null,null,null,null,null,{"$f":"IF(A99=\"\",\"\",IF(Tranzactii!$C99=$K$9,K98+J99-G99,K98))","v":""},{"$f":"IF(A99=\"\",\"\",IF(Tranzactii!$C99=$L$9,L98+J99-G99,L98))","v":""}]
["",null,null,null,null,null,null,null,null,null,{"$f":"IF(A100=\"\",\"\",IF(Tranzactii!$C100=$K$9,K99+J100-G100,K99))","v":""},{"$f":"IF(A100=\"\",\"\",IF(Tranzactii!$C100=$L$9,L99+J100-G100,L99))","v":""}]
["",null,null,null,null,null,null,null,null,null,{"$f":"IF(A101=\"\",\"\",IF(Tranzactii!$C101=$K$9,K100+J101-G101,K100))","v":""},{"$f":"IF(A101=\"\",\"\",IF(Tranzactii!$C101=$L$9,L100+J101-G101,L100))","v":""}]
["",null,null,null,null,null,null,null,null,null,{"$f":"IF(A102=\"\",\"\",IF(Tranzactii!$C102=$K$9,K101+J102-G102,K101))","v":""},{"$f":"IF(A102=\"\",\"\",IF(Tranzactii!$C102=$L$9,L101+J102-G102,L101))","v":""}]
["",null,null,null,null,null,null,null,null,null,{"$f":"IF(A103=\"\",\"\",IF(Tranzactii!$C103=$K$9,K102+J103-G103,K102))","v":""},{"$f":"IF(A103=\"\",\"\",IF(Tranzactii!$C103=$L$9,L102+J103-G103,L102))","v":""}]
["",null,null,null,null,null,null,null,null,null,{"$f":"IF(A104=\"\",\"\",IF(Tranzactii!$C104=$K$9,K103+J104-G104,K103))","v":""},{"$f":"IF(A104=\"\",\"\",IF(Tranzactii!$C104=$L$9,L103+J104-G104,L103))","v":""}]
["",null,null,null,null,null,null,null,null,null,{"$f":"IF(A105=\"\",\"\",IF(Tranzactii!$C105=$K$9,K104+J105-G105,K104))","v":""},{"$f":"IF(A105=\"\",\"\",IF(Tranzactii!$C105=$L$9,L104+J105-G105,L104))","v":""}]
["",null,null,null,null,null,null,null,null,null,{"$f":"IF(A106=\"\",\"\",IF(Tranzactii!$C106=$K$9,K105+J106-G106,K105))","v":""},{"$f":"IF(A106=\"\",\"\",IF(Tranzactii!$C106=$L$9,L105+J106-G106,L105))","v":""}]
["",null,null,null,null,null,null,null,null,null,{"$f":"IF(A107=\"\",\"\",IF(Tranzactii!$C107=$K$9,K106+J107-G107,K106))","v":""},{"$f":"IF(A107=\"\",\"\",IF(Tranzactii!$C107=$L$9,L106+J107-G107,L106))","v":""}]
["",null,null,null,null,null,null,null,null,null,{"$f":"IF(A108=\"\",\"\",IF(Tranzactii!$C108=$K$9,K107+J108-G108,K107))","v":""},{"$f":"IF(A108=\"\",\"\",IF(Tranzactii!$C108=$L$9,L107+J108-G108,L107))","v":""}]
["",null,null,null,null,null,null,null,null,null,{"$f":"IF(A109=\"\",\"\",IF(Tranzactii!$C109=$K$9,K108+J109-G109,K108))","v":""},{"$f":"IF(A109=\"\",\"\",IF(Tranzactii!$C109=$L$9,L108+J109-G109,L108))","v":""}]
["",null,null,null,null,null,null,null,null,null,{"$f":"IF(A110=\"\",\"\",IF(Tranzactii!$C110=$K$9,K109+J110-G110,K109))","v":""},{"$f":"IF(A110=\"\",\"\",IF(Tranzactii!$C110=$L$9,L109+J110-G110,L109))","v":""}]
["",null,null,null,null,null,null,null,null,null,{"$f":"IF(A111=\"\",\"\",IF(Tranzactii!$C111=$K$9,K110+J111-G111,K110))","v":""},{"$f":"IF(A111=\"\",\"\",IF(Tranzactii!$C111=$L$9,L110+J111-G111,L110))","v":""}]
["",null,null,null,null,null,null,null,null,null,{"$f":"IF(A112=\"\",\"\",IF(Tranzactii!$C112=$K$9,K111+J112-G112,K111))","v":""},{"$f":"IF(A112=\"\",\"\",IF(Tranzactii!$C112=$L$9,L111+J112-G112,L111))","v":""}]
["",null,null,null,null,null,null,null,null,null,{"$f":"IF(A113=\"\",\"\",IF(Tranzactii!$C113=$K$9,K112+J113-G113,K112))","v":""},{"$f":"IF(A113=\"\",\"\",IF(Tranzactii!$C113=$L$9,L112+J113-G113,L112))","v":""}]
["",null,null,null,null,null,null,null,null,null,{"$f":"IF(A114=\"\",\"\",IF(Tranzactii!$C114=$K$9,K113+J114-G114,K113))","v":""},{"$f":"IF(A114=\"\",\"\",IF(Tranzactii!$C114=$L$9,L113+J114-G114,L113))","v":""}]
["",null,null,null,null,null,null,null,null,null,{"$f":"IF(A115=\"\",\"\",IF(Tranzactii!$C115=$K$9,K114+J115-G115,K114))","v":""},{"$f":"IF(A115=\"\",\"\",IF(Tranzactii!$C115=$L$9,L114+J115-G115,L114))","v":""}]
["",null,null,null,null,null,null,null,null,null,{"$f":"IF(A116=\"\",\"\",IF(Tranzactii!$C116=$K$9,K115+J116-G116,K115))","v":""},{"$f":"IF(A116=\"\",\"\",IF(Tranzactii!$C116=$L$9,L115+J116-G116,L115))","v":""}]
["",null,null,null,null,null,null,null,null,null,{"$f":"IF(A117=\"\",\"\",IF(Tranzactii!$C117=$K$9,K116+J117-G117,K116))","v":""},{"$f":"IF(A117=\"\",\"\",IF(Tranzactii!$C117=$L$9,L116+J117-G117,L116))","v":""}]
["",null,null,null,null,null,null,null,null,null,{"$f":"IF(A118=\"\",\"\",IF(Tranzactii!$C118=$K$9,K117+J118-G118,K117))","v":""},{"$f":"IF(A118=\"\",\"\",IF(Tranzactii!$C118=$L$9,L117+J118-G118,L117))","v":""}]
["",null,null,null,null,null,null,null,null,null,{"$f":"IF(A119=\"\",\"\",IF(Tranzactii!$C119=$K$9,K118+J119-G119,K118))","v":""},{"$f":"IF(A119=\"\",\"\",IF(Tranzactii!$C119=$L$9,L118+J119-G119,L118))","v":""}]
["",null,null,null,null,null,null,null,null,null,{"$f":"IF(A120=\"\",\"\",IF(Tranzactii!$C120=$K$9,K119+J120-G120,K119))","v":""},{"$f":"IF(A120=\"\",\"\",IF(Tranzactii!$C120=$L$9,L119+J120-G120,L119))","v":""}]
["",null,null,null,null,null,null,null,null,null,{"$f":"IF(A121=\"\",\"\",IF(Tranzactii!$C121=$K$9,K120+J121-G121,K120))","v":""},{"$f":"IF(A121=\"\",\"\",IF(Tranzactii!$C121=$L$9,L120+J121-G121,L120))","v":""}]
["",null,null,null,null,null,null,null,null,null,{"$f":"IF(A122=\"\",\"\",IF(Tranzactii!$C122=$K$9,K121+J122-G122,K121))","v":""},{"$f":"IF(A122=\"\",\"\",IF(Tranzactii!$C122=$L$9,L121+J122-G122,L121))","v":""}]
["",null,null,null,null,null,null,null,null,null,{"$f":"IF(A123=\"\",\"\",IF(Tranzactii!$C123=$K$9,K122+J123-G123,K122))","v":""},{"$f":"IF(A123=\"\",\"\",IF(Tranzactii!$C123=$L$9,L122+J123-G123,L122))","v":""}]
["",null,null,null,null,null,null,null,null,null,{"$f":"IF(A124=\"\",\"\",IF(Tranzactii!$C124=$K$9,K123+J124-G124,K123))","v":""},{"$f":"IF(A124=\"\",\"\",IF(Tranzactii!$C124=$L$9,L123+J124-G124,L123))","v":""}]
["",null,null,null,null,null,null,null,null,null,{"$f":"IF(A125=\"\",\"\",IF(Tranzactii!$C125=$K$9,K124+J125-G125,K124))","v":""},{"$f":"IF(A125=\"\",\"\",IF(Tranzactii!$C125=$L$9,L124+J125-G125,L124))","v":""}]
["",null,null,null,null,null,null,null,null,null,{"$f":"IF(A126=\"\",\"\",IF(Tranzactii!$C126=$K$9,K125+J126-G126,K125))","v":""},{"$f":"IF(A126=\"\",\"\",IF(Tranzactii!$C126=$L$9,L125+J126-G126,L125))","v":""}]
["",null,null,null,null,null,null,null,null,null,{"$f":"IF(A127=\"\",\"\",IF(Tranzactii!$C127=$K$9,K126+J127-G127,K126))","v":""},{"$f":"IF(A127=\"\",\"\",IF(Tranzactii!$C127=$L$9,L126+J127-G127,L126))","v":""}]
["",null,null,null,null,null,null,null,null,null,{"$f":"IF(A128=\"\",\"\",IF(Tranzactii!$C128=$K$9,K127+J128-G128,K127))","v":""},{"$f":"IF(A128=\"\",\"\",IF(Tranzactii!$C128=$L$9,L127+J128-G128,L127))","v":""}]
["",null,null,null,null,null,null,null,null,null,{"$f":"IF(A129=\"\",\"\",IF(Tranzactii!$C129=$K$9,K128+J129-G129,K128))","v":""},{"$f":"IF(A129=\"\",\"\",IF(Tranzactii!$C129=$L$9,L128+J129-G129,L128))","v":""}]
["",null,null,null,null,null,null,null,null,null,{"$f":"IF(A130=\"\",\"\",IF(Tranzactii!$C130=$K$9,K129+J130-G130,K129))","v":""},{"$f":"IF(A130=\"\",\"\",IF(Tranzactii!$C130=$L$9,L129+J130-G130,L129))","v":""}]
["",null,null,null,null,null,null,null,null,null,{"$f":"IF(A131=\"\",\"\",IF(Tranzactii!$C131=$K$9,K130+J131-G131,K130))","v":""},{"$f":"IF(A131=\"\",\"\",IF(Tranzactii!$C131=$L$9,L130+J131-G131,L130))","v":""}]
["",null,null,null,null,null,null,null,null,null,{"$f":"IF(A132=\"\",\"\",IF(Tranzactii!$C132=$K$9,K131+J132-G132,K131))","v":""},{"$f":"IF(A132=\"\",\"\",IF(Tranzactii!$C132=$L$9,L131+J132-G132,L131))","v":""}]
["",null,null,null,null,null,null,null,null,null,{"$f":"IF(A133=\"\",\"\",IF(Tranzactii!$C133=$K$9,K132+J133-G133,K132))","v":""},{"$f":"IF(A133=\"\",\"\",IF(Tranzactii!$C133=$L$9,L132+J133-G133,L132))","v":""}]
["",null,null,null,null,null,null,null,null,null,{"$f":"IF(A134=\"\",\"\",IF(Tranzactii!$C134=$K$9,K133+J134-G134,K133))","v":""},{"$f":"IF(A134=\"\",\"\",IF(Tranzactii!$C134=$L$9,L133+J134-G134,L133))","v":""}]
["",null,null,null,null,null,null,null,null,null,{"$f":"IF(A135=\"\",\"\",IF(Tranzactii!$C135=$K$9,K134+J135-G135,K134))","v":""},{"$f":"IF(A135=\"\",\"\",IF(Tranzactii!$C135=$L$9,L134+J135-G135,L134))","v":""}]
["",null,null,null,null,null,null,null,null,null,{"$f":"IF(A136=\"\",\"\",IF(Tranzactii!$C136=$K$9,K135+J136-G136,K135))","v":""},{"$f":"IF(A136=\"\",\"\",IF(Tranzactii!$C136=$L$9,L135+J136-G136,L135))","v":""}]
[{"$f":"IF(B137=\"\",\"\",MONTH(B137))","v":""},null,null,null,null,null,null,null,null,null,{"$f":"IF(A137=\"\",\"\",IF(Tranzactii!$C137=$K$9,K136+J137-G137,K136))","v":""},{"$f":"IF(A137=\"\",\"\",IF(Tranzactii!$C137=$L$9,L136+J137-G137,L136))","v":""}]
["",null,null,null,null,null,null,null,null,null,{"$f":"IF(A138=\"\",\"\",IF(Tranzactii!$C138=$K$9,K137+J138-G138,K137))","v":""},{"$f":"IF(A138=\"\",\"\",IF(Tranzactii!$C138=$L$9,L137+J138-G138,L137))","v":""}]
["",null,null,null,null,null,null,null,null,null,{"$f":"IF(A139=\"\",\"\",IF(Tranzactii!$C139=$K$9,K138+J139-G139,K138))","v":""},{"$f":"IF(A139=\"\",\"\",IF(Tranzactii!$C139=$L$9,L138+J139-G139,L138))","v":""}]
["",null,null,null,null,null,null,null,null,null,{"$f":"IF(A140=\"\",\"\",IF(Tranzactii!$C140=$K$9,K139+J140-G140,K139))","v":""},{"$f":"IF(A140=\"\",\"\",IF(Tranzactii!$C140=$L$9,L139+J140-G140,L139))","v":""}]
["",null,null,null,null,null,null,null,null,null,{"$f":"IF(A141=\"\",\"\",IF(Tranzactii!$C141=$K$9,K140+J141-G141,K140))","v":""},{"$f":"IF(A141=\"\",\"\",IF(Tranzactii!$C141=$L$9,L140+J141-G141,L140))","v":""}]
["",null,null,null,null,null,null,null,null,null,{"$f":"IF(A142=\"\",\"\",IF(Tranzactii!$C142=$K$9,K141+J142-G142,K141))","v":""},{"$f":"IF(A142=\"\",\"\",IF(Tranzactii!$C142=$L$9,L141+J142-G142,L141))","v":""}]
["",null,null,null,null,null,null,null,null,null,{"$f":"IF(A143=\"\",\"\",IF(Tranzactii!$C143=$K$9,K142+J143-G143,K142))","v":""},{"$f":"IF(A143=\"\",\"\",IF(Tranzactii!$C143=$L$9,L142+J143-G143,L142))","v":""}]
["",null,null,null,null,null,null,null,null,null,{"$f":"IF(A144=\"\",\"\",IF(Tranzactii!$C144=$K$9,K143+J144-G144,K143))","v":""},{"$f":"IF(A144=\"\",\"\",IF(Tranzactii!$C144=$L$9,L143+J144-G144,L143))","v":""}]
["",null,null,null,null,null,null,null,null,null,{"$f":"IF(A145=\"\",\"\",IF(Tranzactii!$C145=$K$9,K144+J145-G145,K144))","v":""},{"$f":"IF(A145=\"\",\"\",IF(Tranzactii!$C145=$L$9,L144+J145-G145,L144))","v":""}]
["",null,null,null,null,null,null,null,null,null,{"$f":"IF(A146=\"\",\"\",IF(Tranzactii!$C146=$K$9,K145+J146-G146,K145))","v":""},{"$f":"IF(A146=\"\",\"\",IF(Tranzactii!$C146=$L$9,L145+J146-G146,L145))","v":""}]
["",null,null,null,null,null,null,null,null,null,{"$f":"IF(A147=\"\",\"\",IF(Tranzactii!$C147=$K$9,K146+J147-G147,K146))","v":""},{"$f":"IF(A147=\"\",\"\",IF(Tranzactii!$C147=$L$9,L146+J147-G147,L146))","v":""}]
["",null,null,null,null,null,null,null,null,null,{"$f":"IF(A148=\"\",\"\",IF(Tranzactii!$C148=$K$9,K147+J148-G148,K147))","v":""},{"$f":"IF(A148=\"\",\"\",IF(Tranzactii!$C148=$L$9,L147+J148-G148,L147))","v":""}]
["",null,null,null,null,null,null,null,null,null,{"$f":"IF(A149=\"\",\"\",IF(Tranzactii!$C149=$K$9,K148+J149-G149,K148))","v":""},{"$f":"IF(A149=\"\",\"\",IF(Tranzactii!$C149=$L$9,L148+J149-G149,L148))","v":""}]
["",null,null,null,null,null,null,null,null,null,{"$f":"IF(A150=\"\",\"\",IF(Tranzactii!$C150=$K$9,K149+J150-G150,K149))","v":""},{"$f":"IF(A150=\"\",\"\",IF(Tranzactii!$C150=$L$9,L149+J150-G150,L149))","v":""}]
["",null,null,null,null,null,null,null,null,null,{"$f":"IF(A151=\"\",\"\",IF(Tranzactii!$C151=$K$9,K150+J151-G151,K150))","v":""},{"$f":"IF(A151=\"\",\"\",IF(Tranzactii!$C151=$L$9,L150+J151-G151,L150))","v":""}]
["",null,null,null,null,null,null,null,null,null,{"$f":"IF(A152=\"\",\"\",IF(Tranzactii!$C152=$K$9,K151+J152-G152,K151))","v":""},{"$f":"IF(A152=\"\",\"\",IF(Tranzactii!$C152=$L$9,L151+J152-G152,L151))","v":""}]
["",null,null,null,null,null,null,null,null,null,{"$f":"IF(A153=\"\",\"\",IF(Tranzactii!$C153=$K$9,K152+J153-G153,K152))","v":""},{"$f":"IF(A153=\"\",\"\",IF(Tranzactii!$C153=$L$9,L152+J153-G153,L152))","v":""}]
["",null,null,null,null,null,null,null,null,null,{"$f":"IF(A154=\"\",\"\",IF(Tranzactii!$C154=$K$9,K153+J154-G154,K153))","v":""},{"$f":"IF(A154=\"\",\"\",IF(Tranzactii!$C154=$L$9,L153+J154-G154,L153))","v":""}]
["",null,null,null,null,null,null,null,null,null,{"$f":"IF(A155=\"\",\"\",IF(Tranzactii!$C155=$K$9,K154+J155-G155,K154))","v":""},{"$f":"IF(A155=\"\",\"\",IF(Tranzactii!$C155=$L$9,L154+J155-G155,L154))","v":""}]
["",null,null,null,null,null,null,null,null,null,{"$f":"IF(A156=\"\",\"\",IF(Tranzactii!$C156=$K$9,K155+J156-G156,K155))","v":""},{"$f":"IF(A156=\"\",\"\",IF(Tranzactii!$C156=$L$9,L155+J156-G156,L155))","v":""}]
["",null,null,null,null,null,null,null,null,null,{"$f":"IF(A157=\"\",\"\",IF(Tranzactii!$C157=$K$9,K156+J157-G157,K156))","v":""},{"$f":"IF(A157=\"\",\"\",IF(Tranzactii!$C157=$L$9,L156+J157-G157,L156))","v":""}]
["",null,null,null,null,null,null,null,null,null,{"$f":"IF(A158=\"\",\"\",IF(Tranzactii!$C158=$K$9,K157+J158-G158,K157))","v":""},{"$f":"IF(A158=\"\",\"\",IF(Tranzactii!$C158=$L$9,L157+J158-G158,L157))","v":""}]
["",null,null,null,null,null,null,null,null,null,{"$f":"IF(A159=\"\",\"\",IF(Tranzactii!$C159=$K$9,K158+J159-G159,K158))","v":""},{"$f":"IF(A159=\"\",\"\",IF(Tranzactii!$C159=$L$9,L158+J159-G159,L158))","v":""}]
["",null,null,null,null,null,null,null,null,null,{"$f":"IF(A160=\"\",\"\",IF(Tranzactii!$C160=$K$9,K159+J160-G160,K159))","v":""},{"$f":"IF(A160=\"\",\"\",IF(Tranzactii!$C160=$L$9,L159+J160-G160,L159))","v":""}]
["",null,null,null,null,null,null,null,null,null,{"$f":"IF(A161=\"\",\"\",IF(Tranzactii!$C161=$K$9,K160+J161-G161,K160))","v":""},{"$f":"IF(A161=\"\",\"\",IF(Tranzactii!$C161=$L$9,L160+J161-G161,L160))","v":""}]
["",null,null,null,null,null,null,null,null,null,{"$f":"IF(A162=\"\",\"\",IF(Tranzactii!$C162=$K$9,K161+J162-G162,K161))","v":""},{"$f":"IF(A162=\"\",\"\",IF(Tranzactii!$C162=$L$9,L161+J162-G162,L161))","v":""}]
["",null,null,null,null,null,null,null,null,null,{"$f":"IF(A163=\"\",\"\",IF(Tranzactii!$C163=$K$9,K162+J163-G163,K162))","v":""},{"$f":"IF(A163=\"\",\"\",IF(Tranzactii!$C163=$L$9,L162+J163-G163,L162))","v":""}]
["",null,null,null,null,null,null,null,null,null,{"$f":"IF(A164=\"\",\"\",IF(Tranzactii!$C164=$K$9,K163+J164-G164,K163))","v":""},{"$f":"IF(A164=\"\",\"\",IF(Tranzactii!$C164=$L$9,L163+J164-G164,L163))","v":""}]
["",null,null,null,null,null,null,null,null,null,{"$f":"IF(A165=\"\",\"\",IF(Tranzactii!$C165=$K$9,K164+J165-G165,K164))","v":""},{"$f":"IF(A165=\"\",\"\",IF(Tranzactii!$C165=$L$9,L164+J165-G165,L164))","v":""}]
["",null,null,null,null,null,null,null,null,null,{"$f":"IF(A166=\"\",\"\",IF(Tranzactii!$C166=$K$9,K165+J166-G166,K165))","v":""},{"$f":"IF(A166=\"\",\"\",IF(Tranzactii!$C166=$L$9,L165+J166-G166,L165))","v":""}]
["",null,null,null,null,null,null,null,null,null,{"$f":"IF(A167=\"\",\"\",IF(Tranzactii!$C167=$K$9,K166+J167-G167,K166))","v":""},{"$f":"IF(A167=\"\",\"\",IF(Tranzactii!$C167=$L$9,L166+J167-G167,L166))","v":""}]
["",null,null,null,null,null,null,null,null,null,{"$f":"IF(A168=\"\",\"\",IF(Tranzactii!$C168=$K$9,K167+J168-G168,K167))","v":""},{"$f":"IF(A168=\"\",\"\",IF(Tranzactii!$C168=$L$9,L167+J168-G168,L167))","v":""}]
["",null,null,null,null,null,null,null,null,null,{"$f":"IF(A169=\"\",\"\",IF(Tranzactii!$C169=$K$9,K168+J169-G169,K168))","v":""},{"$f":"IF(A169=\"\",\"\",IF(Tranzactii!$C169=$L$9,L168+J169-G169,L168))","v":""}]
["",null,null,null,null,null,null,null,null,null,{"$f":"IF(A170=\"\",\"\",IF(Tranzactii!$C170=$K$9,K169+J170-G170,K169))","v":""},{"$f":"IF(A170=\"\",\"\",IF(Tranzactii!$C170=$L$9,L169+J170-G170,L169))","v":""}]
["",null,null,null,null,null,null,null,null,null,{"$f":"IF(A171=\"\",\"\",IF(Tranzactii!$C171=$K$9,K170+J171-G171,K170))","v":""},{"$f":"IF(A171=\"\",\"\",IF(Tranzactii!$C171=$L$9,L170+J171-G171,L170))","v":""}]
["",null,null,null,null,null,null,null,null,null,{"$f":"IF(A172=\"\",\"\",IF(Tranzactii!$C172=$K$9,K171+J172-G172,K171))","v":""},{"$f":"IF(A172=\"\",\"\",IF(Tranzactii!$C172=$L$9,L171+J172-G172,L171))","v":""}]
["",null,null,null,null,null,null,null,null,null,{"$f":"IF(A173=\"\",\"\",IF(Tranzactii!$C173=$K$9,K172+J173-G173,K172))","v":""},{"$f":"IF(A173=\"\",\"\",IF(Tranzactii!$C173=$L$9,L172+J173-G173,L172))","v":""}]
["",null,null,null,null,null,null,null,null,null,{"$f":"IF(A174=\"\",\"\",IF(Tranzactii!$C174=$K$9,K173+J174-G174,K173))","v":""},{"$f":"IF(A174=\"\",\"\",IF(Tranzactii!$C174=$L$9,L173+J174-G174,L173))","v":""}]
["",null,null,null,null,null,null,null,null,null,{"$f":"IF(A175=\"\",\"\",IF(Tranzactii!$C175=$K$9,K174+J175-G175,K174))","v":""},{"$f":"IF(A175=\"\",\"\",IF(Tranzactii!$C175=$L$9,L174+J175-G175,L174))","v":""}]
["",null,null,null,null,null,null,null,null,null,{"$f":"IF(A176=\"\",\"\",IF(Tranzactii!$C176=$K$9,K175+J176-G176,K175))","v":""},{"$f":"IF(A176=\"\",\"\",IF(Tranzactii!$C176=$L$9,L175+J176-G176,L175))","v":""}]
["",null,null,null,null,null,null,null,null,null,{"$f":"IF(A177=\"\",\"\",IF(Tranzactii!$C177=$K$9,K176+J177-G177,K176))","v":""},{"$f":"IF(A177=\"\",\"\",IF(Tranzactii!$C177=$L$9,L176+J177-G177,L176))","v":""}]
["",null,null,null,null,null,null,null,null,null,{"$f":"IF(A178=\"\",\"\",IF(Tranzactii!$C178=$K$9,K177+J178-G178,K177))","v":""},{"$f":"IF(A178=\"\",\"\",IF(Tranzactii!$C178=$L$9,L177+J178-G178,L177))","v":""}]
["",null,null,null,null,null,null,null,null,null,{"$f":"IF(A179=\"\",\"\",IF(Tranzactii!$C179=$K$9,K178+J179-G179,K178))","v":""},{"$f":"IF(A179=\"\",\"\",IF(Tranzactii!$C179=$L$9,L178+J179-G179,L178))","v":""}]
["",null,null,null,null,null,null,null,null,null,{"$f":"IF(A180=\"\",\"\",IF(Tranzactii!$C180=$K$9,K179+J180-G180,K179))","v":""},{"$f":"IF(A180=\"\",\"\",IF(Tranzactii!$C180=$L$9,L179+J180-G180,L179))","v":""}]
["",null,null,null,null,null,null,null,null,null,{"$f":"IF(A181=\"\",\"\",IF(Tranzactii!$C181=$K$9,K180+J181-G181,K180))","v":""},{"$f":"IF(A181=\"\",\"\",IF(Tranzactii!$C181=$L$9,L180+J181-G181,L180))","v":""}]
["",null,null,null,null,null,null,null,null,null,{"$f":"IF(A182=\"\",\"\",IF(Tranzactii!$C182=$K$9,K181+J182-G182,K181))","v":""},{"$f":"IF(A182=\"\",\"\",IF(Tranzactii!$C182=$L$9,L181+J182-G182,L181))","v":""}]
["",null,null,null,null,null,null,null,null,null,{"$f":"IF(A183=\"\",\"\",IF(Tranzactii!$C183=$K$9,K182+J183-G183,K182))","v":""},{"$f":"IF(A183=\"\",\"\",IF(Tranzactii!$C183=$L$9,L182+J183-G183,L182))","v":""}]
["",null,null,null,null,null,null,null,null,null,{"$f":"IF(A184=\"\",\"\",IF(Tranzactii!$C184=$K$9,K183+J184-G184,K183))","v":""},{"$f":"IF(A184=\"\",\"\",IF(Tranzactii!$C184=$L$9,L183+J184-G184,L183))","v":""}]
["",null,null,null,null,null,null,null,null,null,{"$f":"IF(A185=\"\",\"\",IF(Tranzactii!$C185=$K$9,K184+J185-G185,K184))","v":""},{"$f":"IF(A185=\"\",\"\",IF(Tranzactii!$C185=$L$9,L184+J185-G185,L184))","v":""}]
["",null,null,null,null,null,null,null,null,null,{"$f":"IF(A186=\"\",\"\",IF(Tranzactii!$C186=$K$9,K185+J186-G186,K185))","v":""},{"$f":"IF(A186=\"\",\"\",IF(Tranzactii!$C186=$L$9,L185+J186-G186,L185))","v":""}]
["",null,null,null,null,null,null,null,null,null,{"$f":"IF(A187=\"\",\"\",IF(Tranzactii!$C187=$K$9,K186+J187-G187,K186))","v":""},{"$f":"IF(A187=\"\",\"\",IF(Tranzactii!$C187=$L$9,L186+J187-G187,L186))","v":""}]
["",null,null,null,null,null,null,null,null,null,{"$f":"IF(A188=\"\",\"\",IF(Tranzactii!$C188=$K$9,K187+J188-G188,K187))","v":""},{"$f":"IF(A188=\"\",\"\",IF(Tranzactii!$C188=$L$9,L187+J188-G188,L187))","v":""}]
["",null,null,null,null,null,null,null,null,null,{"$f":"IF(A189=\"\",\"\",IF(Tranzactii!$C189=$K$9,K188+J189-G189,K188))","v":""},{"$f":"IF(A189=\"\",\"\",IF(Tranzactii!$C189=$L$9,L188+J189-G189,L188))","v":""}]
["",null,null,null,null,null,null,null,null,null,{"$f":"IF(A190=\"\",\"\",IF(Tranzactii!$C190=$K$9,K189+J190-G190,K189))","v":""},{"$f":"IF(A190=\"\",\"\",IF(Tranzactii!$C190=$L$9,L189+J190-G190,L189))","v":""}]
["",null,null,null,null,null,null,null,null,null,{"$f":"IF(A191=\"\",\"\",IF(Tranzactii!$C191=$K$9,K190+J191-G191,K190))","v":""},{"$f":"IF(A191=\"\",\"\",IF(Tranzactii!$C191=$L$9,L190+J191-G191,L190))","v":""}]
["",null,null,null,null,null,null,null,null,null,{"$f":"IF(A192=\"\",\"\",IF(Tranzactii!$C192=$K$9,K191+J192-G192,K191))","v":""},{"$f":"IF(A192=\"\",\"\",IF(Tranzactii!$C192=$L$9,L191+J192-G192,L191))","v":""}]
["",null,null,null,null,null,null,null,null,null,{"$f":"IF(A193=\"\",\"\",IF(Tranzactii!$C193=$K$9,K192+J193-G193,K192))","v":""},{"$f":"IF(A193=\"\",\"\",IF(Tranzactii!$C193=$L$9,L192+J193-G193,L192))","v":""}]
["",null,null,null,null,null,null,null,null,null,{"$f":"IF(A194=\"\",\"\",IF(Tranzactii!$C194=$K$9,K193+J194-G194,K193))","v":""},{"$f":"IF(A194=\"\",\"\",IF(Tranzactii!$C194=$L$9,L193+J194-G194,L193))","v":""}]
["",null,null,null,null,null,null,null,null,null,{"$f":"IF(A195=\"\",\"\",IF(Tranzactii!$C195=$K$9,K194+J195-G195,K194))","v":""},{"$f":"IF(A195=\"\",\"\",IF(Tranzactii!$C195=$L$9,L194+J195-G195,L194))","v":""}]
["",null,null,null,null,null,null,null,null,null,{"$f":"IF(A196=\"\",\"\",IF(Tranzactii!$C196=$K$9,K195+J196-G196,K195))","v":""},{"$f":"IF(A196=\"\",\"\",IF(Tranzactii!$C196=$L$9,L195+J196-G196,L195))","v":""}]
["",null,null,null,null,null,null,null,null,null,{"$f":"IF(A197=\"\",\"\",IF(Tranzactii!$C197=$K$9,K196+J197-G197,K196))","v":""},{"$f":"IF(A197=\"\",\"\",IF(Tranzactii!$C197=$L$9,L196+J197-G197,L196))","v":""}]
["",null,null,null,null,null,null,null,null,null,{"$f":"IF(A198=\"\",\"\",IF(Tranzactii!$C198=$K$9,K197+J198-G198,K197))","v":""},{"$f":"IF(A198=\"\",\"\",IF(Tranzactii!$C198=$L$9,L197+J198-G198,L197))","v":""}]
["",null,null,null,null,null,null,null,null,null,{"$f":"IF(A199=\"\",\"\",IF(Tranzactii!$C199=$K$9,K198+J199-G199,K198))","v":""},{"$f":"IF(A199=\"\",\"\",IF(Tranzactii!$C199=$L$9,L198+J199-G199,L198))","v":""}]
["",null,null,null,null,null,null,null,null,null,{"$f":"IF(A200=\"\",\"\",IF(Tranzactii!$C200=$K$9,K199+J200-G200,K199))","v":""},{"$f":"IF(A200=\"\",\"\",IF(Tranzactii!$C200=$L$9,L199+J200-G200,L199))","v":""}]
[{"$f":"IF(B201=\"\",\"\",MONTH(B201))","v":""},null,null,null,null,null,null,null,null,null,{"$f":"IF(A201=\"\",\"\",IF(Tranzactii!$C201=$K$9,K200+J201-G201,K200))","v":""},{"$f":"IF(A201=\"\",\"\",IF(Tranzactii!$C201=$L$9,L200+J201-G201,L200))","v":""}]
["",null,null,null,null,null,null,null,null,null,{"$f":"IF(A202=\"\",\"\",IF(Tranzactii!$C202=$K$9,K201+J202-G202,K201))","v":""},{"$f":"IF(A202=\"\",\"\",IF(Tranzactii!$C202=$L$9,L201+J202-G202,L201))","v":""}]
["",null,null,null,null,null,null,null,null,null,{"$f":"IF(A203=\"\",\"\",IF(Tranzactii!$C203=$K$9,K202+J203-G203,K202))","v":""},{"$f":"IF(A203=\"\",\"\",IF(Tranzactii!$C203=$L$9,L202+J203-G203,L202))","v":""}]
["",null,null,null,null,null,null,null,null,null,{"$f":"IF(A204=\"\",\"\",IF(Tranzactii!$C204=$K$9,K203+J204-G204,K203))","v":""},{"$f":"IF(A204=\"\",\"\",IF(Tranzactii!$C204=$L$9,L203+J204-G204,L203))","v":""}]
["",null,null,null,null,null,null,null,null,null,{"$f":"IF(A205=\"\",\"\",IF(Tranzactii!$C205=$K$9,K204+J205-G205,K204))","v":""},{"$f":"IF(A205=\"\",\"\",IF(Tranzactii!$C205=$L$9,L204+J205-G205,L204))","v":""}]
["",null,null,null,null,null,null,null,null,null,{"$f":"IF(A206=\"\",\"\",IF(Tranzactii!$C206=$K$9,K205+J206-G206,K205))","v":""},{"$f":"IF(A206=\"\",\"\",IF(Tranzactii!$C206=$L$9,L205+J206-G206,L205))","v":""}]
["",null,null,null,null,null,null,null,null,null,{"$f":"IF(A207=\"\",\"\",IF(Tranzactii!$C207=$K$9,K206+J207-G207,K206))","v":""},{"$f":"IF(A207=\"\",\"\",IF(Tranzactii!$C207=$L$9,L206+J207-G207,L206))","v":""}]
["",null,null,null,null,null,null,null,null,null,{"$f":"IF(A208=\"\",\"\",IF(Tranzactii!$C208=$K$9,K207+J208-G208,K207))","v":""},{"$f":"IF(A208=\"\",\"\",IF(Tranzactii!$C208=$L$9,L207+J208-G208,L207))","v":""}]
["",null,null,null,null,null,null,null,null,null,{"$f":"IF(A209=\"\",\"\",IF(Tranzactii!$C209=$K$9,K208+J209-G209,K208))","v":""},{"$f":"IF(A209=\"\",\"\",IF(Tranzactii!$C209=$L$9,L208+J209-G209,L208))","v":""}]
["",null,null,null,null,null,null,null,null,null,{"$f":"IF(A210=\"\",\"\",IF(Tranzactii!$C210=$K$9,K209+J210-G210,K209))","v":""},{"$f":"IF(A210=\"\",\"\",IF(Tranzactii!$C210=$L$9,L209+J210-G210,L209))","v":""}]
["",null,null,null,null,null,null,null,null,null,{"$f":"IF(A211=\"\",\"\",IF(Tranzactii!$C211=$K$9,K210+J211-G211,K210))","v":""},{"$f":"IF(A211=\"\",\"\",IF(Tranzactii!$C211=$L$9,L210+J211-G211,L210))","v":""}]
["",null,null,null,null,null,null,null,null,null,{"$f":"IF(A212=\"\",\"\",IF(Tranzactii!$C212=$K$9,K211+J212-G212,K211))","v":""},{"$f":"IF(A212=\"\",\"\",IF(Tranzactii!$C212=$L$9,L211+J212-G212,L211))","v":""}]
["",null,null,null,null,null,null,null,null,null,{"$f":"IF(A213=\"\",\"\",IF(Tranzactii!$C213=$K$9,K212+J213-G213,K212))","v":""},{"$f":"IF(A213=\"\",\"\",IF(Tranzactii!$C213=$L$9,L212+J213-G213,L212))","v":""}]
["",null,null,null,null,null,null,null,null,null,{"$f":"IF(A214=\"\",\"\",IF(Tranzactii!$C214=$K$9,K213+J214-G214,K213))","v":""},{"$f":"IF(A214=\"\",\"\",IF(Tranzactii!$C214=$L$9,L213+J214-G214,L213))","v":""}]
["",null,null,null,null,null,null,null,null,null,{"$f":"IF(A215=\"\",\"\",IF(Tranzactii!$C215=$K$9,K214+J215-G215,K214))","v":""},{"$f":"IF(A215=\"\",\"\",IF(Tranzactii!$C215=$L$9,L214+J215-G215,L214))","v":""}]
["",null,null,null,null,null,null,null,null,null,{"$f":"IF(A216=\"\",\"\",IF(Tranzactii!$C216=$K$9,K215+J216-G216,K215))","v":""},{"$f":"IF(A216=\"\",\"\",IF(Tranzactii!$C216=$L$9,L215+J216-G216,L215))","v":""}]
["",null,null,null,null,null,null,null,null,null,{"$f":"IF(A217=\"\",\"\",IF(Tranzactii!$C217=$K$9,K216+J217-G217,K216))","v":""},{"$f":"IF(A217=\"\",\"\",IF(Tranzactii!$C217=$L$9,L216+J217-G217,L216))","v":""}]
["",null,null,null,null,null,null,null,null,null,{"$f":"IF(A218=\"\",\"\",IF(Tranzactii!$C218=$K$9,K217+J218-G218,K217))","v":""},{"$f":"IF(A218=\"\",\"\",IF(Tranzactii!$C218=$L$9,L217+J218-G218,L217))","v":""}]
["",null,null,null,null,null,null,null,null,null,{"$f":"IF(A219=\"\",\"\",IF(Tranzactii!$C219=$K$9,K218+J219-G219,K218))","v":""},{"$f":"IF(A219=\"\",\"\",IF(Tranzactii!$C219=$L$9,L218+J219-G219,L218))","v":""}]
["",null,null,null,null,null,null,null,null,null,{"$f":"IF(A220=\"\",\"\",IF(Tranzactii!$C220=$K$9,K219+J220-G220,K219))","v":""},{"$f":"IF(A220=\"\",\"\",IF(Tranzactii!$C220=$L$9,L219+J220-G220,L219))","v":""}]
["",null,null,null,null,null,null,null,null,null,{"$f":"IF(A221=\"\",\"\",IF(Tranzactii!$C221=$K$9,K220+J221-G221,K220))","v":""},{"$f":"IF(A221=\"\",\"\",IF(Tranzactii!$C221=$L$9,L220+J221-G221,L220))","v":""}]
["",null,null,null,null,null,null,null,null,null,{"$f":"IF(A222=\"\",\"\",IF(Tranzactii!$C222=$K$9,K221+J222-G222,K221))","v":""},{"$f":"IF(A222=\"\",\"\",IF(Tranzactii!$C222=$L$9,L221+J222-G222,L221))","v":""}]
["",null,null,null,null,null,null,null,null,null,{"$f":"IF(A223=\"\",\"\",IF(Tranzactii!$C223=$K$9,K222+J223-G223,K222))","v":""},{"$f":"IF(A223=\"\",\"\",IF(Tranzactii!$C223=$L$9,L222+J223-G223,L222))","v":""}]
["",null,null,null,null,null,null,null,null,null,{"$f":"IF(A224=\"\",\"\",IF(Tranzactii!$C224=$K$9,K223+J224-G224,K223))","v":""},{"$f":"IF(A224=\"\",\"\",IF(Tranzactii!$C224=$L$9,L223+J224-G224,L223))","v":""}]
["",null,null,null,null,null,null,null,null,null,{"$f":"IF(A225=\"\",\"\",IF(Tranzactii!$C225=$K$9,K224+J225-G225,K224))","v":""},{"$f":"IF(A225=\"\",\"\",IF(Tranzactii!$C225=$L$9,L224+J225-G225,L224))","v":""}]
["",null,null,null,null,null,null,null,null,null,{"$f":"IF(A226=\"\",\"\",IF(Tranzactii!$C226=$K$9,K225+J226-G226,K225))","v":""},{"$f":"IF(A226=\"\",\"\",IF(Tranzactii!$C226=$L$9,L225+J226-G226,L225))","v":""}]
["",null,null,null,null,null,null,null,null,null,{"$f":"IF(A227=\"\",\"\",IF(Tranzactii!$C227=$K$9,K226+J227-G227,K226))","v":""},{"$f":"IF(A227=\"\",\"\",IF(Tranzactii!$C227=$L$9,L226+J227-G227,L226))","v":""}]
["",null,null,null,null,null,null,null,null,null,{"$f":"IF(A228=\"\",\"\",IF(Tranzactii!$C228=$K$9,K227+J228-G228,K227))","v":""},{"$f":"IF(A228=\"\",\"\",IF(Tranzactii!$C228=$L$9,L227+J228-G228,L227))","v":""}]
["",null,null,null,null,null,null,null,null,null,{"$f":"IF(A229=\"\",\"\",IF(Tranzactii!$C229=$K$9,K228+J229-G229,K228))","v":""},{"$f":"IF(A229=\"\",\"\",IF(Tranzactii!$C229=$L$9,L228+J229-G229,L228))","v":""}]
["",null,null,null,null,null,null,null,null,null,{"$f":"IF(A230=\"\",\"\",IF(Tranzactii!$C230=$K$9,K229+J230-G230,K229))","v":""},{"$f":"IF(A230=\"\",\"\",IF(Tranzactii!$C230=$L$9,L229+J230-G230,L229))","v":""}]
["",null,null,null,null,null,null,null,null,null,{"$f":"IF(A231=\"\",\"\",IF(Tranzactii!$C231=$K$9,K230+J231-G231,K230))","v":""},{"$f":"IF(A231=\"\",\"\",IF(Tranzactii!$C231=$L$9,L230+J231-G231,L230))","v":""}]
["",null,null,null,null,null,null,null,null,null,{"$f":"IF(A232=\"\",\"\",IF(Tranzactii!$C232=$K$9,K231+J232-G232,K231))","v":""},{"$f":"IF(A232=\"\",\"\",IF(Tranzactii!$C232=$L$9,L231+J232-G232,L231))","v":""}]
["",null,null,null,null,null,null,null,null,null,{"$f":"IF(A233=\"\",\"\",IF(Tranzactii!$C233=$K$9,K232+J233-G233,K232))","v":""},{"$f":"IF(A233=\"\",\"\",IF(Tranzactii!$C233=$L$9,L232+J233-G233,L232))","v":""}]
["",null,null,null,null,null,null,null,null,null,{"$f":"IF(A234=\"\",\"\",IF(Tranzactii!$C234=$K$9,K233+J234-G234,K233))","v":""},{"$f":"IF(A234=\"\",\"\",IF(Tranzactii!$C234=$L$9,L233+J234-G234,L233))","v":""}]
["",null,null,null,null,null,null,null,null,null,{"$f":"IF(A235=\"\",\"\",IF(Tranzactii!$C235=$K$9,K234+J235-G235,K234))","v":""},{"$f":"IF(A235=\"\",\"\",IF(Tranzactii!$C235=$L$9,L234+J235-G235,L234))","v":""}]
["",null,null,null,null,null,null,null,null,null,{"$f":"IF(A236=\"\",\"\",IF(Tranzactii!$C236=$K$9,K235+J236-G236,K235))","v":""},{"$f":"IF(A236=\"\",\"\",IF(Tranzactii!$C236=$L$9,L235+J236-G236,L235))","v":""}]
["",null,null,null,null,null,null,null,null,null,{"$f":"IF(A237=\"\",\"\",IF(Tranzactii!$C237=$K$9,K236+J237-G237,K236))","v":""},{"$f":"IF(A237=\"\",\"\",IF(Tranzactii!$C237=$L$9,L236+J237-G237,L236))","v":""}]
["",null,null,null,null,null,null,null,null,null,{"$f":"IF(A238=\"\",\"\",IF(Tranzactii!$C238=$K$9,K237+J238-G238,K237))","v":""},{"$f":"IF(A238=\"\",\"\",IF(Tranzactii!$C238=$L$9,L237+J238-G238,L237))","v":""}]
["",null,null,null,null,null,null,null,null,null,{"$f":"IF(A239=\"\",\"\",IF(Tranzactii!$C239=$K$9,K238+J239-G239,K238))","v":""},{"$f":"IF(A239=\"\",\"\",IF(Tranzactii!$C239=$L$9,L238+J239-G239,L238))","v":""}]
["",null,null,null,null,null,null,null,null,null,{"$f":"IF(A240=\"\",\"\",IF(Tranzactii!$C240=$K$9,K239+J240-G240,K239))","v":""},{"$f":"IF(A240=\"\",\"\",IF(Tranzactii!$C240=$L$9,L239+J240-G240,L239))","v":""}]
["",null,null,null,null,null,null,null,null,null,{"$f":"IF(A241=\"\",\"\",IF(Tranzactii!$C241=$K$9,K240+J241-G241,K240))","v":""},{"$f":"IF(A241=\"\",\"\",IF(Tranzactii!$C241=$L$9,L240+J241-G241,L240))","v":""}]
["",null,null,null,null,null,null,null,null,null,{"$f":"IF(A242=\"\",\"\",IF(Tranzactii!$C242=$K$9,K241+J242-G242,K241))","v":""},{"$f":"IF(A242=\"\",\"\",IF(Tranzactii!$C242=$L$9,L241+J242-G242,L241))","v":""}]
["",null,null,null,null,null,null,null,null,null,{"$f":"IF(A243=\"\",\"\",IF(Tranzactii!$C243=$K$9,K242+J243-G243,K242))","v":""},{"$f":"IF(A243=\"\",\"\",IF(Tranzactii!$C243=$L$9,L242+J243-G243,L242))","v":""}]
["",null,null,null,null,null,null,null,null,null,{"$f":"IF(A244=\"\",\"\",IF(Tranzactii!$C244=$K$9,K243+J244-G244,K243))","v":""},{"$f":"IF(A244=\"\",\"\",IF(Tranzactii!$C244=$L$9,L243+J244-G244,L243))","v":""}]
["",null,null,null,null,null,null,null,null,null,{"$f":"IF(A245=\"\",\"\",IF(Tranzactii!$C245=$K$9,K244+J245-G245,K244))","v":""},{"$f":"IF(A245=\"\",\"\",IF(Tranzactii!$C245=$L$9,L244+J245-G245,L244))","v":""}]
["",null,null,null,null,null,null,null,null,null,{"$f":"IF(A246=\"\",\"\",IF(Tranzactii!$C246=$K$9,K245+J246-G246,K245))","v":""},{"$f":"IF(A246=\"\",\"\",IF(Tranzactii!$C246=$L$9,L245+J246-G246,L245))","v":""}]
["",null,null,null,null,null,null,null,null,null,{"$f":"IF(A247=\"\",\"\",IF(Tranzactii!$C247=$K$9,K246+J247-G247,K246))","v":""},{"$f":"IF(A247=\"\",\"\",IF(Tranzactii!$C247=$L$9,L246+J247-G247,L246))","v":""}]
["",null,null,null,null,null,null,null,null,null,{"$f":"IF(A248=\"\",\"\",IF(Tranzactii!$C248=$K$9,K247+J248-G248,K247))","v":""},{"$f":"IF(A248=\"\",\"\",IF(Tranzactii!$C248=$L$9,L247+J248-G248,L247))","v":""}]
["",null,null,null,null,null,null,null,null,null,{"$f":"IF(A249=\"\",\"\",IF(Tranzactii!$C249=$K$9,K248+J249-G249,K248))","v":""},{"$f":"IF(A249=\"\",\"\",IF(Tranzactii!$C249=$L$9,L248+J249-G249,L248))","v":""}]
["",null,null,null,null,null,null,null,null,null,{"$f":"IF(A250=\"\",\"\",IF(Tranzactii!$C250=$K$9,K249+J250-G250,K249))","v":""},{"$f":"IF(A250=\"\",\"\",IF(Tranzactii!$C250=$L$9,L249+J250-G250,L249))","v":""}]
["",null,null,null,null,null,null,null,null,null,{"$f":"IF(A251=\"\",\"\",IF(Tranzactii!$C251=$K$9,K250+J251-G251,K250))","v":""},{"$f":"IF(A251=\"\",\"\",IF(Tranzactii!$C251=$L$9,L250+J251-G251,L250))","v":""}]
["",null,null,null,null,null,null,null,null,null,{"$f":"IF(A252=\"\",\"\",IF(Tranzactii!$C252=$K$9,K251+J252-G252,K251))","v":""},{"$f":"IF(A252=\"\",\"\",IF(Tranzactii!$C252=$L$9,L251+J252-G252,L251))","v":""}]
["",null,null,null,null,null,null,null,null,null,{"$f":"IF(A253=\"\",\"\",IF(Tranzactii!$C253=$K$9,K252+J253-G253,K252))","v":""},{"$f":"IF(A253=\"\",\"\",IF(Tranzactii!$C253=$L$9,L252+J253-G253,L252))","v":""}]
["",null,null,null,null,null,null,null,null,null,{"$f":"IF(A254=\"\",\"\",IF(Tranzactii!$C254=$K$9,K253+J254-G254,K253))","v":""},{"$f":"IF(A254=\"\",\"\",IF(Tranzactii!$C254=$L$9,L253+J254-G254,L253))","v":""}]
["",null,null,null,null,null,null,null,null,null,{"$f":"IF(A255=\"\",\"\",IF(Tranzactii!$C255=$K$9,K254+J255-G255,K254))","v":""},{"$f":"IF(A255=\"\",\"\",IF(Tranzactii!$C255=$L$9,L254+J255-G255,L254))","v":""}]
["",null,null,null,null,null,null,null,null,null,{"$f":"IF(A256=\"\",\"\",IF(Tranzactii!$C256=$K$9,K255+J256-G256,K255))","v":""},{"$f":"IF(A256=\"\",\"\",IF(Tranzactii!$C256=$L$9,L255+J256-G256,L255))","v":""}]
["",null,null,null,null,null,null,null,null,null,{"$f":"IF(A257=\"\",\"\",IF(Tranzactii!$C257=$K$9,K256+J257-G257,K256))","v":""},{"$f":"IF(A257=\"\",\"\",IF(Tranzactii!$C257=$L$9,L256+J257-G257,L256))","v":""}]
["",null,null,null,null,null,null,null,null,null,{"$f":"IF(A258=\"\",\"\",IF(Tranzactii!$C258=$K$9,K257+J258-G258,K257))","v":""},{"$f":"IF(A258=\"\",\"\",IF(Tranzactii!$C258=$L$9,L257+J258-G258,L257))","v":""}]
["",null,null,null,null,null,null,null,null,null,{"$f":"IF(A259=\"\",\"\",IF(Tranzactii!$C259=$K$9,K258+J259-G259,K258))","v":""},{"$f":"IF(A259=\"\",\"\",IF(Tranzactii!$C259=$L$9,L258+J259-G259,L258))","v":""}]
["",null,null,null,null,null,null,null,null,null,{"$f":"IF(A260=\"\",\"\",IF(Tranzactii!$C260=$K$9,K259+J260-G260,K259))","v":""},{"$f":"IF(A260=\"\",\"\",IF(Tranzactii!$C260=$L$9,L259+J260-G260,L259))","v":""}]
["",null,null,null,null,null,null,null,null,null,{"$f":"IF(A261=\"\",\"\",IF(Tranzactii!$C261=$K$9,K260+J261-G261,K260))","v":""},{"$f":"IF(A261=\"\",\"\",IF(Tranzactii!$C261=$L$9,L260+J261-G261,L260))","v":""}]
["",null,null,null,null,null,null,null,null,null,{"$f":"IF(A262=\"\",\"\",IF(Tranzactii!$C262=$K$9,K261+J262-G262,K261))","v":""},{"$f":"IF(A262=\"\",\"\",IF(Tranzactii!$C262=$L$9,L261+J262-G262,L261))","v":""}]
["",null,null,null,null,null,null,null,null,null,{"$f":"IF(A263=\"\",\"\",IF(Tranzactii!$C263=$K$9,K262+J263-G263,K262))","v":""},{"$f":"IF(A263=\"\",\"\",IF(Tranzactii!$C263=$L$9,L262+J263-G263,L262))","v":""}]
["",null,null,null,null,null,null,null,null,null,{"$f":"IF(A264=\"\",\"\",IF(Tranzactii!$C264=$K$9,K263+J264-G264,K263))","v":""},{"$f":"IF(A264=\"\",\"\",IF(Tranzactii!$C264=$L$9,L263+J264-G264,L263))","v":""}]
[{"$f":"IF(B265=\"\",\"\",MONTH(B265))","v":""},null,null,null,null,null,null,null,null,null,{"$f":"IF(A265=\"\",\"\",IF(Tranzactii!$C265=$K$9,K264+J265-G265,K264))","v":""},{"$f":"IF(A265=\"\",\"\",IF(Tranzactii!$C265=$L$9,L264+J265-G265,L264))","v":""}]
["",null,null,null,null,null,null,null,null,null,{"$f":"IF(A266=\"\",\"\",IF(Tranzactii!$C266=$K$9,K265+J266-G266,K265))","v":""},{"$f":"IF(A266=\"\",\"\",IF(Tranzactii!$C266=$L$9,L265+J266-G266,L265))","v":""}]
["",null,null,null,null,null,null,null,null,null,{"$f":"IF(A267=\"\",\"\",IF(Tranzactii!$C267=$K$9,K266+J267-G267,K266))","v":""},{"$f":"IF(A267=\"\",\"\",IF(Tranzactii!$C267=$L$9,L266+J267-G267,L266))","v":""}]
["",null,null,null,null,null,null,null,null,null,{"$f":"IF(A268=\"\",\"\",IF(Tranzactii!$C268=$K$9,K267+J268-G268,K267))","v":""},{"$f":"IF(A268=\"\",\"\",IF(Tranzactii!$C268=$L$9,L267+J268-G268,L267))","v":""}]
["",null,null,null,null,null,null,null,null,null,{"$f":"IF(A269=\"\",\"\",IF(Tranzactii!$C269=$K$9,K268+J269-G269,K268))","v":""},{"$f":"IF(A269=\"\",\"\",IF(Tranzactii!$C269=$L$9,L268+J269-G269,L268))","v":""}]
["",null,null,null,null,null,null,null,null,null,{"$f":"IF(A270=\"\",\"\",IF(Tranzactii!$C270=$K$9,K269+J270-G270,K269))","v":""},{"$f":"IF(A270=\"\",\"\",IF(Tranzactii!$C270=$L$9,L269+J270-G270,L269))","v":""}]
["",null,null,null,null,null,null,null,null,null,{"$f":"IF(A271=\"\",\"\",IF(Tranzactii!$C271=$K$9,K270+J271-G271,K270))","v":""},{"$f":"IF(A271=\"\",\"\",IF(Tranzactii!$C271=$L$9,L270+J271-G271,L270))","v":""}]
["",null,null,null,null,null,null,null,null,null,{"$f":"IF(A272=\"\",\"\",IF(Tranzactii!$C272=$K$9,K271+J272-G272,K271))","v":""},{"$f":"IF(A272=\"\",\"\",IF(Tranzactii!$C272=$L$9,L271+J272-G272,L271))","v":""}]
["",null,null,null,null,null,null,null,null,null,{"$f":"IF(A273=\"\",\"\",IF(Tranzactii!$C273=$K$9,K272+J273-G273,K272))","v":""},{"$f":"IF(A273=\"\",\"\",IF(Tranzactii!$C273=$L$9,L272+J273-G273,L272))","v":""}]
["",null,null,null,null,null,null,null,null,null,{"$f":"IF(A274=\"\",\"\",IF(Tranzactii!$C274=$K$9,K273+J274-G274,K273))","v":""},{"$f":"IF(A274=\"\",\"\",IF(Tranzactii!$C274=$L$9,L273+J274-G274,L273))","v":""}]
["",null,null,null,null,null,null,null,null,null,{"$f":"IF(A275=\"\",\"\",IF(Tranzactii!$C275=$K$9,K274+J275-G275,K274))","v":""},{"$f":"IF(A275=\"\",\"\",IF(Tranzactii!$C275=$L$9,L274+J275-G275,L274))","v":""}]
["",null,null,null,null,null,null,null,null,null,{"$f":"IF(A276=\"\",\"\",IF(Tranzactii!$C276=$K$9,K275+J276-G276,K275))","v":""},{"$f":"IF(A276=\"\",\"\",IF(Tranzactii!$C276=$L$9,L275+J276-G276,L275))","v":""}]
["",null,null,null,null,null,null,null,null,null,{"$f":"IF(A277=\"\",\"\",IF(Tranzactii!$C277=$K$9,K276+J277-G277,K276))","v":""},{"$f":"IF(A277=\"\",\"\",IF(Tranzactii!$C277=$L$9,L276+J277-G277,L276))","v":""}]
["",null,null,null,null,null,null,null,null,null,{"$f":"IF(A278=\"\",\"\",IF(Tranzactii!$C278=$K$9,K277+J278-G278,K277))","v":""},{"$f":"IF(A278=\"\",\"\",IF(Tranzactii!$C278=$L$9,L277+J278-G278,L277))","v":""}]
["",null,null,null,null,null,null,null,null,null,{"$f":"IF(A279=\"\",\"\",IF(Tranzactii!$C279=$K$9,K278+J279-G279,K278))","v":""},{"$f":"IF(A279=\"\",\"\",IF(Tranzactii!$C279=$L$9,L278+J279-G279,L278))","v":""}]
["",null,null,null,null,null,null,null,null,null,{"$f":"IF(A280=\"\",\"\",IF(Tranzactii!$C280=$K$9,K279+J280-G280,K279))","v":""},{"$f":"IF(A280=\"\",\"\",IF(Tranzactii!$C280=$L$9,L279+J280-G280,L279))","v":""}]
["",null,null,null,null,null,null,null,null,null,{"$f":"IF(A281=\"\",\"\",IF(Tranzactii!$C281=$K$9,K280+J281-G281,K280))","v":""},{"$f":"IF(A281=\"\",\"\",IF(Tranzactii!$C281=$L$9,L280+J281-G281,L280))","v":""}]
["",null,null,null,null,null,null,null,null,null,{"$f":"IF(A282=\"\",\"\",IF(Tranzactii!$C282=$K$9,K281+J282-G282,K281))","v":""},{"$f":"IF(A282=\"\",\"\",IF(Tranzactii!$C282=$L$9,L281+J282-G282,L281))","v":""}]
["",null,null,null,null,null,null,null,null,null,{"$f":"IF(A283=\"\",\"\",IF(Tranzactii!$C283=$K$9,K282+J283-G283,K282))","v":""},{"$f":"IF(A283=\"\",\"\",IF(Tranzactii!$C283=$L$9,L282+J283-G283,L282))","v":""}]
["",null,null,null,null,null,null,null,null,null,{"$f":"IF(A284=\"\",\"\",IF(Tranzactii!$C284=$K$9,K283+J284-G284,K283))","v":""},{"$f":"IF(A284=\"\",\"\",IF(Tranzactii!$C284=$L$9,L283+J284-G284,L283))","v":""}]
["",null,null,null,null,null,null,null,null,null,{"$f":"IF(A285=\"\",\"\",IF(Tranzactii!$C285=$K$9,K284+J285-G285,K284))","v":""},{"$f":"IF(A285=\"\",\"\",IF(Tranzactii!$C285=$L$9,L284+J285-G285,L284))","v":""}]
["",null,null,null,null,null,null,null,null,null,{"$f":"IF(A286=\"\",\"\",IF(Tranzactii!$C286=$K$9,K285+J286-G286,K285))","v":""},{"$f":"IF(A286=\"\",\"\",IF(Tranzactii!$C286=$L$9,L285+J286-G286,L285))","v":""}]
["",null,null,null,null,null,null,null,null,null,{"$f":"IF(A287=\"\",\"\",IF(Tranzactii!$C287=$K$9,K286+J287-G287,K286))","v":""},{"$f":"IF(A287=\"\",\"\",IF(Tranzactii!$C287=$L$9,L286+J287-G287,L286))","v":""}]
["",null,null,null,null,null,null,null,null,null,{"$f":"IF(A288=\"\",\"\",IF(Tranzactii!$C288=$K$9,K287+J288-G288,K287))","v":""},{"$f":"IF(A288=\"\",\"\",IF(Tranzactii!$C288=$L$9,L287+J288-G288,L287))","v":""}]
["",null,null,null,null,null,null,null,null,null,{"$f":"IF(A289=\"\",\"\",IF(Tranzactii!$C289=$K$9,K288+J289-G289,K288))","v":""},{"$f":"IF(A289=\"\",\"\",IF(Tranzactii!$C289=$L$9,L288+J289-G289,L288))","v":""}]
["",null,null,null,null,null,null,null,null,null,{"$f":"IF(A290=\"\",\"\",IF(Tranzactii!$C290=$K$9,K289+J290-G290,K289))","v":""},{"$f":"IF(A290=\"\",\"\",IF(Tranzactii!$C290=$L$9,L289+J290-G290,L289))","v":""}]
["",null,null,null,null,null,null,null,null,null,{"$f":"IF(A291=\"\",\"\",IF(Tranzactii!$C291=$K$9,K290+J291-G291,K290))","v":""},{"$f":"IF(A291=\"\",\"\",IF(Tranzactii!$C291=$L$9,L290+J291-G291,L290))","v":""}]
["",null,null,null,null,null,null,null,null,null,{"$f":"IF(A292=\"\",\"\",IF(Tranzactii!$C292=$K$9,K291+J292-G292,K291))","v":""},{"$f":"IF(A292=\"\",\"\",IF(Tranzactii!$C292=$L$9,L291+J292-G292,L291))","v":""}]
["",null,null,null,null,null,null,null,null,null,{"$f":"IF(A293=\"\",\"\",IF(Tranzactii!$C293=$K$9,K292+J293-G293,K292))","v":""},{"$f":"IF(A293=\"\",\"\",IF(Tranzactii!$C293=$L$9,L292+J293-G293,L292))","v":""}]
["",null,null,null,null,null,null,null,null,null,{"$f":"IF(A294=\"\",\"\",IF(Tranzactii!$C294=$K$9,K293+J294-G294,K293))","v":""},{"$f":"IF(A294=\"\",\"\",IF(Tranzactii!$C294=$L$9,L293+J294-G294,L293))","v":""}]
["",null,null,null,null,null,null,null,null,null,{"$f":"IF(A295=\"\",\"\",IF(Tranzactii!$C295=$K$9,K294+J295-G295,K294))","v":""},{"$f":"IF(A295=\"\",\"\",IF(Tranzactii!$C295=$L$9,L294+J295-G295,L294))","v":""}]
["",null,null,null,null,null,null,null,null,null,{"$f":"IF(A296=\"\",\"\",IF(Tranzactii!$C296=$K$9,K295+J296-G296,K295))","v":""},{"$f":"IF(A296=\"\",\"\",IF(Tranzactii!$C296=$L$9,L295+J296-G296,L295))","v":""}]
["",null,null,null,null,null,null,null,null,null,{"$f":"IF(A297=\"\",\"\",IF(Tranzactii!$C297=$K$9,K296+J297-G297,K296))","v":""},{"$f":"IF(A297=\"\",\"\",IF(Tranzactii!$C297=$L$9,L296+J297-G297,L296))","v":""}]
["",null,null,null,null,null,null,null,null,null,{"$f":"IF(A298=\"\",\"\",IF(Tranzactii!$C298=$K$9,K297+J298-G298,K297))","v":""},{"$f":"IF(A298=\"\",\"\",IF(Tranzactii!$C298=$L$9,L297+J298-G298,L297))","v":""}]
["",null,null,null,null,null,null,null,null,null,{"$f":"IF(A299=\"\",\"\",IF(Tranzactii!$C299=$K$9,K298+J299-G299,K298))","v":""},{"$f":"IF(A299=\"\",\"\",IF(Tranzactii!$C299=$L$9,L298+J299-G299,L298))","v":""}]
["",null,null,null,null,null,null,null,null,null,{"$f":"IF(A300=\"\",\"\",IF(Tranzactii!$C300=$K$9,K299+J300-G300,K299))","v":""},{"$f":"IF(A300=\"\",\"\",IF(Tranzactii!$C300=$L$9,L299+J300-G300,L299))","v":""}]
["",null,null,null,null,null,null,null,null,null,{"$f":"IF(A301=\"\",\"\",IF(Tranzactii!$C301=$K$9,K300+J301-G301,K300))","v":""},{"$f":"IF(A301=\"\",\"\",IF(Tranzactii!$C301=$L$9,L300+J301-G301,L300))","v":""}]
["",null,null,null,null,null,null,null,null,null,{"$f":"IF(A302=\"\",\"\",IF(Tranzactii!$C302=$K$9,K301+J302-G302,K301))","v":""},{"$f":"IF(A302=\"\",\"\",IF(Tranzactii!$C302=$L$9,L301+J302-G302,L301))","v":""}]
["",null,null,null,null,null,null,null,null,null,{"$f":"IF(A303=\"\",\"\",IF(Tranzactii!$C303=$K$9,K302+J303-G303,K302))","v":""},{"$f":"IF(A303=\"\",\"\",IF(Tranzactii!$C303=$L$9,L302+J303-G303,L302))","v":""}]
["",null,null,null,null,null,null,null,null,null,{"$f":"IF(A304=\"\",\"\",IF(Tranzactii!$C304=$K$9,K303+J304-G304,K303))","v":""},{"$f":"IF(A304=\"\",\"\",IF(Tranzactii!$C304=$L$9,L303+J304-G304,L303))","v":""}]
["",null,null,null,null,null,null,null,null,null,{"$f":"IF(A305=\"\",\"\",IF(Tranzactii!$C305=$K$9,K304+J305-G305,K304))","v":""},{"$f":"IF(A305=\"\",\"\",IF(Tranzactii!$C305=$L$9,L304+J305-G305,L304))","v":""}]
["",null,null,null,null,null,null,null,null,null,{"$f":"IF(A306=\"\",\"\",IF(Tranzactii!$C306=$K$9,K305+J306-G306,K305))","v":""},{"$f":"IF(A306=\"\",\"\",IF(Tranzactii!$C306=$L$9,L305+J306-G306,L305))","v":""}]
["",null,null,null,null,null,null,null,null,null,{"$f":"IF(A307=\"\",\"\",IF(Tranzactii!$C307=$K$9,K306+J307-G307,K306))","v":""},{"$f":"IF(A307=\"\",\"\",IF(Tranzactii!$C307=$L$9,L306+J307-G307,L306))","v":""}]
["",null,null,null,null,null,null,null,null,null,{"$f":"IF(A308=\"\",\"\",IF(Tranzactii!$C308=$K$9,K307+J308-G308,K307))","v":""},{"$f":"IF(A308=\"\",\"\",IF(Tranzactii!$C308=$L$9,L307+J308-G308,L307))","v":""}]
["",null,null,null,null,null,null,null,null,null,{"$f":"IF(A309=\"\",\"\",IF(Tranzactii!$C309=$K$9,K308+J309-G309,K308))","v":""},{"$f":"IF(A309=\"\",\"\",IF(Tranzactii!$C309=$L$9,L308+J309-G309,L308))","v":""}]
["",null,null,null,null,null,null,null,null,null,{"$f":"IF(A310=\"\",\"\",IF(Tranzactii!$C310=$K$9,K309+J310-G310,K309))","v":""},{"$f":"IF(A310=\"\",\"\",IF(Tranzactii!$C310=$L$9,L309+J310-G310,L309))","v":""}]
["",null,null,null,null,null,null,null,null,null,{"$f":"IF(A311=\"\",\"\",IF(Tranzactii!$C311=$K$9,K310+J311-G311,K310))","v":""},{"$f":"IF(A311=\"\",\"\",IF(Tranzactii!$C311=$L$9,L310+J311-G311,L310))","v":""}]
["",null,null,null,null,null,null,null,null,null,{"$f":"IF(A312=\"\",\"\",IF(Tranzactii!$C312=$K$9,K311+J312-G312,K311))","v":""},{"$f":"IF(A312=\"\",\"\",IF(Tranzactii!$C312=$L$9,L311+J312-G312,L311))","v":""}]
["",null,null,null,null,null,null,null,null,null,{"$f":"IF(A313=\"\",\"\",IF(Tranzactii!$C313=$K$9,K312+J313-G313,K312))","v":""},{"$f":"IF(A313=\"\",\"\",IF(Tranzactii!$C313=$L$9,L312+J313-G313,L312))","v":""}]
["",null,null,null,null,null,null,null,null,null,{"$f":"IF(A314=\"\",\"\",IF(Tranzactii!$C314=$K$9,K313+J314-G314,K313))","v":""},{"$f":"IF(A314=\"\",\"\",IF(Tranzactii!$C314=$L$9,L313+J314-G314,L313))","v":""}]
["",null,null,null,null,null,null,null,null,null,{"$f":"IF(A315=\"\",\"\",IF(Tranzactii!$C315=$K$9,K314+J315-G315,K314))","v":""},{"$f":"IF(A315=\"\",\"\",IF(Tranzactii!$C315=$L$9,L314+J315-G315,L314))","v":""}]
["",null,null,null,null,null,null,null,null,null,{"$f":"IF(A316=\"\",\"\",IF(Tranzactii!$C316=$K$9,K315+J316-G316,K315))","v":""},{"$f":"IF(A316=\"\",\"\",IF(Tranzactii!$C316=$L$9,L315+J316-G316,L315))","v":""}]
["",null,null,null,null,null,null,null,null,null,{"$f":"IF(A317=\"\",\"\",IF(Tranzactii!$C317=$K$9,K316+J317-G317,K316))","v":""},{"$f":"IF(A317=\"\",\"\",IF(Tranzactii!$C317=$L$9,L316+J317-G317,L316))","v":""}]
["",null,null,null,null,null,null,null,null,null,{"$f":"IF(A318=\"\",\"\",IF(Tranzactii!$C318=$K$9,K317+J318-G318,K317))","v":""},{"$f":"IF(A318=\"\",\"\",IF(Tranzactii!$C318=$L$9,L317+J318-G318,L317))","v":""}]
["",null,null,null,null,null,null,null,null,null,{"$f":"IF(A319=\"\",\"\",IF(Tranzactii!$C319=$K$9,K318+J319-G319,K318))","v":""},{"$f":"IF(A319=\"\",\"\",IF(Tranzactii!$C319=$L$9,L318+J319-G319,L318))","v":""}]
["",null,null,null,null,null,null,null,null,null,{"$f":"IF(A320=\"\",\"\",IF(Tranzactii!$C320=$K$9,K319+J320-G320,K319))","v":""},{"$f":"IF(A320=\"\",\"\",IF(Tranzactii!$C320=$L$9,L319+J320-G320,L319))","v":""}]
["",null,null,null,null,null,null,null,null,null,{"$f":"IF(A321=\"\",\"\",IF(Tranzactii!$C321=$K$9,K320+J321-G321,K320))","v":""},{"$f":"IF(A321=\"\",\"\",IF(Tranzactii!$C321=$L$9,L320+J321-G321,L320))","v":""}]
["",null,null,null,null,null,null,null,null,null,{"$f":"IF(A322=\"\",\"\",IF(Tranzactii!$C322=$K$9,K321+J322-G322,K321))","v":""},{"$f":"IF(A322=\"\",\"\",IF(Tranzactii!$C322=$L$9,L321+J322-G322,L321))","v":""}]
["",null,null,null,null,null,null,null,null,null,{"$f":"IF(A323=\"\",\"\",IF(Tranzactii!$C323=$K$9,K322+J323-G323,K322))","v":""},{"$f":"IF(A323=\"\",\"\",IF(Tranzactii!$C323=$L$9,L322+J323-G323,L322))","v":""}]
["",null,null,null,null,null,null,null,null,null,{"$f":"IF(A324=\"\",\"\",IF(Tranzactii!$C324=$K$9,K323+J324-G324,K323))","v":""},{"$f":"IF(A324=\"\",\"\",IF(Tranzactii!$C324=$L$9,L323+J324-G324,L323))","v":""}]
["",null,null,null,null,null,null,null,null,null,{"$f":"IF(A325=\"\",\"\",IF(Tranzactii!$C325=$K$9,K324+J325-G325,K324))","v":""},{"$f":"IF(A325=\"\",\"\",IF(Tranzactii!$C325=$L$9,L324+J325-G325,L324))","v":""}]
["",null,null,null,null,null,null,null,null,null,{"$f":"IF(A326=\"\",\"\",IF(Tranzactii!$C326=$K$9,K325+J326-G326,K325))","v":""},{"$f":"IF(A326=\"\",\"\",IF(Tranzactii!$C326=$L$9,L325+J326-G326,L325))","v":""}]
["",null,null,null,null,null,null,null,null,null,{"$f":"IF(A327=\"\",\"\",IF(Tranzactii!$C327=$K$9,K326+J327-G327,K326))","v":""},{"$f":"IF(A327=\"\",\"\",IF(Tranzactii!$C327=$L$9,L326+J327-G327,L326))","v":""}]
["",null,null,null,null,null,null,null,null,null,{"$f":"IF(A328=\"\",\"\",IF(Tranzactii!$C328=$K$9,K327+J328-G328,K327))","v":""},{"$f":"IF(A328=\"\",\"\",IF(Tranzactii!$C328=$L$9,L327+J328-G328,L327))","v":""}]
[{"$f":"IF(B329=\"\",\"\",MONTH(B329))","v":""},null,null,null,null,null,null,null,null,null,{"$f":"IF(A329=\"\",\"\",IF(Tranzactii!$C329=$K$9,K328+J329-G329,K328))","v":""},{"$f":"IF(A329=\"\",\"\",IF(Tranzactii!$C329=$L$9,L328+J329-G329,L328))","v":""}]
["",null,null,null,null,null,null,null,null,null,{"$f":"IF(A330=\"\",\"\",IF(Tranzactii!$C330=$K$9,K329+J330-G330,K329))","v":""},{"$f":"IF(A330=\"\",\"\",IF(Tranzactii!$C330=$L$9,L329+J330-G330,L329))","v":""}]
["",null,null,null,null,null,null,null,null,null,{"$f":"IF(A331=\"\",\"\",IF(Tranzactii!$C331=$K$9,K330+J331-G331,K330))","v":""},{"$f":"IF(A331=\"\",\"\",IF(Tranzactii!$C331=$L$9,L330+J331-G331,L330))","v":""}]
["",null,null,null,null,null,null,null,null,null,{"$f":"IF(A332=\"\",\"\",IF(Tranzactii!$C332=$K$9,K331+J332-G332,K331))","v":""},{"$f":"IF(A332=\"\",\"\",IF(Tranzactii!$C332=$L$9,L331+J332-G332,L331))","v":""}]
["",null,null,null,null,null,null,null,null,null,{"$f":"IF(A333=\"\",\"\",IF(Tranzactii!$C333=$K$9,K332+J333-G333,K332))","v":""},{"$f":"IF(A333=\"\",\"\",IF(Tranzactii!$C333=$L$9,L332+J333-G333,L332))","v":""}]
["",null,null,null,null,null,null,null,null,null,{"$f":"IF(A334=\"\",\"\",IF(Tranzactii!$C334=$K$9,K333+J334-G334,K333))","v":""},{"$f":"IF(A334=\"\",\"\",IF(Tranzactii!$C334=$L$9,L333+J334-G334,L333))","v":""}]
["",null,null,null,null,null,null,null,null,null,{"$f":"IF(A335=\"\",\"\",IF(Tranzactii!$C335=$K$9,K334+J335-G335,K334))","v":""},{"$f":"IF(A335=\"\",\"\",IF(Tranzactii!$C335=$L$9,L334+J335-G335,L334))","v":""}]
["",null,null,null,null,null,null,null,null,null,{"$f":"IF(A336=\"\",\"\",IF(Tranzactii!$C336=$K$9,K335+J336-G336,K335))","v":""},{"$f":"IF(A336=\"\",\"\",IF(Tranzactii!$C336=$L$9,L335+J336-G336,L335))","v":""}]
["",null,null,null,null,null,null,null,null,null,{"$f":"IF(A337=\"\",\"\",IF(Tranzactii!$C337=$K$9,K336+J337-G337,K336))","v":""},{"$f":"IF(A337=\"\",\"\",IF(Tranzactii!$C337=$L$9,L336+J337-G337,L336))","v":""}]
["",null,null,null,null,null,null,null,null,null,{"$f":"IF(A338=\"\",\"\",IF(Tranzactii!$C338=$K$9,K337+J338-G338,K337))","v":""},{"$f":"IF(A338=\"\",\"\",IF(Tranzactii!$C338=$L$9,L337+J338-G338,L337))","v":""}]
["",null,null,null,null,null,null,null,null,null,{"$f":"IF(A339=\"\",\"\",IF(Tranzactii!$C339=$K$9,K338+J339-G339,K338))","v":""},{"$f":"IF(A339=\"\",\"\",IF(Tranzactii!$C339=$L$9,L338+J339-G339,L338))","v":""}]
["",null,null,null,null,null,null,null,null,null,{"$f":"IF(A340=\"\",\"\",IF(Tranzactii!$C340=$K$9,K339+J340-G340,K339))","v":""},{"$f":"IF(A340=\"\",\"\",IF(Tranzactii!$C340=$L$9,L339+J340-G340,L339))","v":""}]
["",null,null,null,null,null,null,null,null,null,{"$f":"IF(A341=\"\",\"\",IF(Tranzactii!$C341=$K$9,K340+J341-G341,K340))","v":""},{"$f":"IF(A341=\"\",\"\",IF(Tranzactii!$C341=$L$9,L340+J341-G341,L340))","v":""}]
["",null,null,null,null,null,null,null,null,null,{"$f":"IF(A342=\"\",\"\",IF(Tranzactii!$C342=$K$9,K341+J342-G342,K341))","v":""},{"$f":"IF(A342=\"\",\"\",IF(Tranzactii!$C342=$L$9,L341+J342-G342,L341))","v":""}]
["",null,null,null,null,null,null,null,null,null,{"$f":"IF(A343=\"\",\"\",IF(Tranzactii!$C343=$K$9,K342+J343-G343,K342))","v":""},{"$f":"IF(A343=\"\",\"\",IF(Tranzactii!$C343=$L$9,L342+J343-G343,L342))","v":""}]
["",null,null,null,null,null,null,null,null,null,{"$f":"IF(A344=\"\",\"\",IF(Tranzactii!$C344=$K$9,K343+J344-G344,K343))","v":""},{"$f":"IF(A344=\"\",\"\",IF(Tranzactii!$C344=$L$9,L343+J344-G344,L343))","v":""}]
["",null,null,null,null,null,null,null,null,null,{"$f":"IF(A345=\"\",\"\",IF(Tranzactii!$C345=$K$9,K344+J345-G345,K344))","v":""},{"$f":"IF(A345=\"\",\"\",IF(Tranzactii!$C345=$L$9,L344+J345-G345,L344))","v":""}]
["",null,null,null,null,null,null,null,null,null,{"$f":"IF(A346=\"\",\"\",IF(Tranzactii!$C346=$K$9,K345+J346-G346,K345))","v":""},{"$f":"IF(A346=\"\",\"\",IF(Tranzactii!$C346=$L$9,L345+J346-G346,L345))","v":""}]
["",null,null,null,null,null,null,null,null,null,{"$f":"IF(A347=\"\",\"\",IF(Tranzactii!$C347=$K$9,K346+J347-G347,K346))","v":""},{"$f":"IF(A347=\"\",\"\",IF(Tranzactii!$C347=$L$9,L346+J347-G347,L346))","v":""}]
["",null,null,null,null,null,null,null,null,null,{"$f":"IF(A348=\"\",\"\",IF(Tranzactii!$C348=$K$9,K347+J348-G348,K347))","v":""},{"$f":"IF(A348=\"\",\"\",IF(Tranzactii!$C348=$L$9,L347+J348-G348,L347))","v":""}]
["",null,null,null,null,null,null,null,null,null,{"$f":"IF(A349=\"\",\"\",IF(Tranzactii!$C349=$K$9,K348+J349-G349,K348))","v":""},{"$f":"IF(A349=\"\",\"\",IF(Tranzactii!$C349=$L$9,L348+J349-G349,L348))","v":""}]
["",null,null,null,null,null,null,null,null,null,{"$f":"IF(A350=\"\",\"\",IF(Tranzactii!$C350=$K$9,K349+J350-G350,K349))","v":""},{"$f":"IF(A350=\"\",\"\",IF(Tranzactii!$C350=$L$9,L349+J350-G350,L349))","v":""}]
["",null,null,null,null,null,null,null,null,null,{"$f":"IF(A351=\"\",\"\",IF(Tranzactii!$C351=$K$9,K350+J351-G351,K350))","v":""},{"$f":"IF(A351=\"\",\"\",IF(Tranzactii!$C351=$L$9,L350+J351-G351,L350))","v":""}]
["",null,null,null,null,null,null,null,null,null,{"$f":"IF(A352=\"\",\"\",IF(Tranzactii!$C352=$K$9,K351+J352-G352,K351))","v":""},{"$f":"IF(A352=\"\",\"\",IF(Tranzactii!$C352=$L$9,L351+J352-G352,L351))","v":""}]
["",null,null,null,null,null,null,null,null,null,{"$f":"IF(A353=\"\",\"\",IF(Tranzactii!$C353=$K$9,K352+J353-G353,K352))","v":""},{"$f":"IF(A353=\"\",\"\",IF(Tranzactii!$C353=$L$9,L352+J353-G353,L352))","v":""}]
["",null,null,null,null,null,null,null,null,null,{"$f":"IF(A354=\"\",\"\",IF(Tranzactii!$C354=$K$9,K353+J354-G354,K353))","v":""},{"$f":"IF(A354=\"\",\"\",IF(Tranzactii!$C354=$L$9,L353+J354-G354,L353))","v":""}]
["",null,null,null,null,null,null,null,null,null,{"$f":"IF(A355=\"\",\"\",IF(Tranzactii!$C355=$K$9,K354+J355-G355,K354))","v":""},{"$f":"IF(A355=\"\",\"\",IF(Tranzactii!$C355=$L$9,L354+J355-G355,L354))","v":""}]
["",null,null,null,null,null,null,null,null,null,{"$f":"IF(A356=\"\",\"\",IF(Tranzactii!$C356=$K$9,K355+J356-G356,K355))","v":""},{"$f":"IF(A356=\"\",\"\",IF(Tranzactii!$C356=$L$9,L355+J356-G356,L355))","v":""}]
["",null,null,null,null,null,null,null,null,null,{"$f":"IF(A357=\"\",\"\",IF(Tranzactii!$C357=$K$9,K356+J357-G357,K356))","v":""},{"$f":"IF(A357=\"\",\"\",IF(Tranzactii!$C357=$L$9,L356+J357-G357,L356))","v":""}]
["",null,null,null,null,null,null,null,null,null,{"$f":"IF(A358=\"\",\"\",IF(Tranzactii!$C358=$K$9,K357+J358-G358,K357))","v":""},{"$f":"IF(A358=\"\",\"\",IF(Tranzactii!$C358=$L$9,L357+J358-G358,L357))","v":""}]
["",null,null,null,null,null,null,null,null,null,{"$f":"IF(A359=\"\",\"\",IF(Tranzactii!$C359=$K$9,K358+J359-G359,K358))","v":""},{"$f":"IF(A359=\"\",\"\",IF(Tranzactii!$C359=$L$9,L358+J359-G359,L358))","v":""}]
["",null,null,null,null,null,null,null,null,null,{"$f":"IF(A360=\"\",\"\",IF(Tranzactii!$C360=$K$9,K359+J360-G360,K359))","v":""},{"$f":"IF(A360=\"\",\"\",IF(Tranzactii!$C360=$L$9,L359+J360-G360,L359))","v":""}]
["",null,null,null,null,null,null,null,null,null,{"$f":"IF(A361=\"\",\"\",IF(Tranzactii!$C361=$K$9,K360+J361-G361,K360))","v":""},{"$f":"IF(A361=\"\",\"\",IF(Tranzactii!$C361=$L$9,L360+J361-G361,L360))","v":""}]
["",null,null,null,null,null,null,null,null,null,{"$f":"IF(A362=\"\",\"\",IF(Tranzactii!$C362=$K$9,K361+J362-G362,K361))","v":""},{"$f":"IF(A362=\"\",\"\",IF(Tranzactii!$C362=$L$9,L361+J362-G362,L361))","v":""}]
["",null,null,null,null,null,null,null,null,null,{"$f":"IF(A363=\"\",\"\",IF(Tranzactii!$C363=$K$9,K362+J363-G363,K362))","v":""},{"$f":"IF(A363=\"\",\"\",IF(Tranzactii!$C363=$L$9,L362+J363-G363,L362))","v":""}]
["",null,null,null,null,null,null,null,null,null,{"$f":"IF(A364=\"\",\"\",IF(Tranzactii!$C364=$K$9,K363+J364-G364,K363))","v":""},{"$f":"IF(A364=\"\",\"\",IF(Tranzactii!$C364=$L$9,L363+J364-G364,L363))","v":""}]
["",null,null,null,null,null,null,null,null,null,{"$f":"IF(A365=\"\",\"\",IF(Tranzactii!$C365=$K$9,K364+J365-G365,K364))","v":""},{"$f":"IF(A365=\"\",\"\",IF(Tranzactii!$C365=$L$9,L364+J365-G365,L364))","v":""}]
["",null,null,null,null,null,null,null,null,null,{"$f":"IF(A366=\"\",\"\",IF(Tranzactii!$C366=$K$9,K365+J366-G366,K365))","v":""},{"$f":"IF(A366=\"\",\"\",IF(Tranzactii!$C366=$L$9,L365+J366-G366,L365))","v":""}]
["",null,null,null,null,null,null,null,null,null,{"$f":"IF(A367=\"\",\"\",IF(Tranzactii!$C367=$K$9,K366+J367-G367,K366))","v":""},{"$f":"IF(A367=\"\",\"\",IF(Tranzactii!$C367=$L$9,L366+J367-G367,L366))","v":""}]
["",null,null,null,null,null,null,null,null,null,{"$f":"IF(A368=\"\",\"\",IF(Tranzactii!$C368=$K$9,K367+J368-G368,K367))","v":""},{"$f":"IF(A368=\"\",\"\",IF(Tranzactii!$C368=$L$9,L367+J368-G368,L367))","v":""}]
["",null,null,null,null,null,null,null,null,null,{"$f":"IF(A369=\"\",\"\",IF(Tranzactii!$C369=$K$9,K368+J369-G369,K368))","v":""},{"$f":"IF(A369=\"\",\"\",IF(Tranzactii!$C369=$L$9,L368+J369-G369,L368))","v":""}]
["",null,null,null,null,null,null,null,null,null,{"$f":"IF(A370=\"\",\"\",IF(Tranzactii!$C370=$K$9,K369+J370-G370,K369))","v":""},{"$f":"IF(A370=\"\",\"\",IF(Tranzactii!$C370=$L$9,L369+J370-G370,L369))","v":""}]
["",null,null,null,null,null,null,null,null,null,{"$f":"IF(A371=\"\",\"\",IF(Tranzactii!$C371=$K$9,K370+J371-G371,K370))","v":""},{"$f":"IF(A371=\"\",\"\",IF(Tranzactii!$C371=$L$9,L370+J371-G371,L370))","v":""}]
["",null,null,null,null,null,null,null,null,null,{"$f":"IF(A372=\"\",\"\",IF(Tranzactii!$C372=$K$9,K371+J372-G372,K371))","v":""},{"$f":"IF(A372=\"\",\"\",IF(Tranzactii!$C372=$L$9,L371+J372-G372,L371))","v":""}]
["",null,null,null,null,null,null,null,null,null,{"$f":"IF(A373=\"\",\"\",IF(Tranzactii!$C373=$K$9,K372+J373-G373,K372))","v":""},{"$f":"IF(A373=\"\",\"\",IF(Tranzactii!$C373=$L$9,L372+J373-G373,L372))","v":""}]
["",null,null,null,null,null,null,null,null,null,{"$f":"IF(A374=\"\",\"\",IF(Tranzactii!$C374=$K$9,K373+J374-G374,K373))","v":""},{"$f":"IF(A374=\"\",\"\",IF(Tranzactii!$C374=$L$9,L373+J374-G374,L373))","v":""}]
["",null,null,null,null,null,null,null,null,null,{"$f":"IF(A375=\"\",\"\",IF(Tranzactii!$C375=$K$9,K374+J375-G375,K374))","v":""},{"$f":"IF(A375=\"\",\"\",IF(Tranzactii!$C375=$L$9,L374+J375-G375,L374))","v":""}]
["",null,null,null,null,null,null,null,null,null,{"$f":"IF(A376=\"\",\"\",IF(Tranzactii!$C376=$K$9,K375+J376-G376,K375))","v":""},{"$f":"IF(A376=\"\",\"\",IF(Tranzactii!$C376=$L$9,L375+J376-G376,L375))","v":""}]
["",null,null,null,null,null,null,null,null,null,{"$f":"IF(A377=\"\",\"\",IF(Tranzactii!$C377=$K$9,K376+J377-G377,K376))","v":""},{"$f":"IF(A377=\"\",\"\",IF(Tranzactii!$C377=$L$9,L376+J377-G377,L376))","v":""}]
["",null,null,null,null,null,null,null,null,null,{"$f":"IF(A378=\"\",\"\",IF(Tranzactii!$C378=$K$9,K377+J378-G378,K377))","v":""},{"$f":"IF(A378=\"\",\"\",IF(Tranzactii!$C378=$L$9,L377+J378-G378,L377))","v":""}]
["",null,null,null,null,null,null,null,null,null,{"$f":"IF(A379=\"\",\"\",IF(Tranzactii!$C379=$K$9,K378+J379-G379,K378))","v":""},{"$f":"IF(A379=\"\",\"\",IF(Tranzactii!$C379=$L$9,L378+J379-G379,L378))","v":""}]
["",null,null,null,null,null,null,null,null,null,{"$f":"IF(A380=\"\",\"\",IF(Tranzactii!$C380=$K$9,K379+J380-G380,K379))","v":""},{"$f":"IF(A380=\"\",\"\",IF(Tranzactii!$C380=$L$9,L379+J380-G380,L379))","v":""}]
["",null,null,null,null,null,null,null,null,null,{"$f":"IF(A381=\"\",\"\",IF(Tranzactii!$C381=$K$9,K380+J381-G381,K380))","v":""},{"$f":"IF(A381=\"\",\"\",IF(Tranzactii!$C381=$L$9,L380+J381-G381,L380))","v":""}]
["",null,null,null,null,null,null,null,null,null,{"$f":"IF(A382=\"\",\"\",IF(Tranzactii!$C382=$K$9,K381+J382-G382,K381))","v":""},{"$f":"IF(A382=\"\",\"\",IF(Tranzactii!$C382=$L$9,L381+J382-G382,L381))","v":""}]
["",null,null,null,null,null,null,null,null,null,{"$f":"IF(A383=\"\",\"\",IF(Tranzactii!$C383=$K$9,K382+J383-G383,K382))","v":""},{"$f":"IF(A383=\"\",\"\",IF(Tranzactii!$C383=$L$9,L382+J383-G383,L382))","v":""}]
["",null,null,null,null,null,null,null,null,null,{"$f":"IF(A384=\"\",\"\",IF(Tranzactii!$C384=$K$9,K383+J384-G384,K383))","v":""},{"$f":"IF(A384=\"\",\"\",IF(Tranzactii!$C384=$L$9,L383+J384-G384,L383))","v":""}]
["",null,null,null,null,null,null,null,null,null,{"$f":"IF(A385=\"\",\"\",IF(Tranzactii!$C385=$K$9,K384+J385-G385,K384))","v":""},{"$f":"IF(A385=\"\",\"\",IF(Tranzactii!$C385=$L$9,L384+J385-G385,L384))","v":""}]
["",null,null,null,null,null,null,null,null,null,{"$f":"IF(A386=\"\",\"\",IF(Tranzactii!$C386=$K$9,K385+J386-G386,K385))","v":""},{"$f":"IF(A386=\"\",\"\",IF(Tranzactii!$C386=$L$9,L385+J386-G386,L385))","v":""}]
["",null,null,null,null,null,null,null,null,null,{"$f":"IF(A387=\"\",\"\",IF(Tranzactii!$C387=$K$9,K386+J387-G387,K386))","v":""},{"$f":"IF(A387=\"\",\"\",IF(Tranzactii!$C387=$L$9,L386+J387-G387,L386))","v":""}]
["",null,null,null,null,null,null,null,null,null,{"$f":"IF(A388=\"\",\"\",IF(Tranzactii!$C388=$K$9,K387+J388-G388,K387))","v":""},{"$f":"IF(A388=\"\",\"\",IF(Tranzactii!$C388=$L$9,L387+J388-G388,L387))","v":""}]
["",null,null,null,null,null,null,null,null,null,{"$f":"IF(A389=\"\",\"\",IF(Tranzactii!$C389=$K$9,K388+J389-G389,K388))","v":""},{"$f":"IF(A389=\"\",\"\",IF(Tranzactii!$C389=$L$9,L388+J389-G389,L388))","v":""}]
["",null,null,null,null,null,null,null,null,null,{"$f":"IF(A390=\"\",\"\",IF(Tranzactii!$C390=$K$9,K389+J390-G390,K389))","v":""},{"$f":"IF(A390=\"\",\"\",IF(Tranzactii!$C390=$L$9,L389+J390-G390,L389))","v":""}]
["",null,null,null,null,null,null,null,null,null,{"$f":"IF(A391=\"\",\"\",IF(Tranzactii!$C391=$K$9,K390+J391-G391,K390))","v":""},{"$f":"IF(A391=\"\",\"\",IF(Tranzactii!$C391=$L$9,L390+J391-G391,L390))","v":""}]
["",null,null,null,null,null,null,null,null,null,{"$f":"IF(A392=\"\",\"\",IF(Tranzactii!$C392=$K$9,K391+J392-G392,K391))","v":""},{"$f":"IF(A392=\"\",\"\",IF(Tranzactii!$C392=$L$9,L391+J392-G392,L391))","v":""}]
[{"$f":"IF(B393=\"\",\"\",MONTH(B393))","v":""},null,null,null,null,null,null,null,null,null,{"$f":"IF(A393=\"\",\"\",IF(Tranzactii!$C393=$K$9,K392+J393-G393,K392))","v":""},{"$f":"IF(A393=\"\",\"\",IF(Tranzactii!$C393=$L$9,L392+J393-G393,L392))","v":""}]
["",null,null,null,null,null,null,null,null,null,{"$f":"IF(A394=\"\",\"\",IF(Tranzactii!$C394=$K$9,K393+J394-G394,K393))","v":""},{"$f":"IF(A394=\"\",\"\",IF(Tranzactii!$C394=$L$9,L393+J394-G394,L393))","v":""}]
["",null,null,null,null,null,null,null,null,null,{"$f":"IF(A395=\"\",\"\",IF(Tranzactii!$C395=$K$9,K394+J395-G395,K394))","v":""},{"$f":"IF(A395=\"\",\"\",IF(Tranzactii!$C395=$L$9,L394+J395-G395,L394))","v":""}]
["",null,null,null,null,null,null,null,null,null,{"$f":"IF(A396=\"\",\"\",IF(Tranzactii!$C396=$K$9,K395+J396-G396,K395))","v":""},{"$f":"IF(A396=\"\",\"\",IF(Tranzactii!$C396=$L$9,L395+J396-G396,L395))","v":""}]
["",null,null,null,null,null,null,null,null,null,{"$f":"IF(A397=\"\",\"\",IF(Tranzactii!$C397=$K$9,K396+J397-G397,K396))","v":""},{"$f":"IF(A397=\"\",\"\",IF(Tranzactii!$C397=$L$9,L396+J397-G397,L396))","v":""}]
["",null,null,null,null,null,null,null,null,null,{"$f":"IF(A398=\"\",\"\",IF(Tranzactii!$C398=$K$9,K397+J398-G398,K397))","v":""},{"$f":"IF(A398=\"\",\"\",IF(Tranzactii!$C398=$L$9,L397+J398-G398,L397))","v":""}]
["",null,null,null,null,null,null,null,null,null,{"$f":"IF(A399=\"\",\"\",IF(Tranzactii!$C399=$K$9,K398+J399-G399,K398))","v":""},{"$f":"IF(A399=\"\",\"\",IF(Tranzactii!$C399=$L$9,L398+J399-G399,L398))","v":""}]
["",null,null,null,null,null,null,null,null,null,{"$f":"IF(A400=\"\",\"\",IF(Tranzactii!$C400=$K$9,K399+J400-G400,K399))","v":""},{"$f":"IF(A400=\"\",\"\",IF(Tranzactii!$C400=$L$9,L399+J400-G400,L399))","v":""}]
["",null,null,null,null,null,null,null,null,null,{"$f":"IF(A401=\"\",\"\",IF(Tranzactii!$C401=$K$9,K400+J401-G401,K400))","v":""},{"$f":"IF(A401=\"\",\"\",IF(Tranzactii!$C401=$L$9,L400+J401-G401,L400))","v":""}]
["",null,null,null,null,null,null,null,null,null,{"$f":"IF(A402=\"\",\"\",IF(Tranzactii!$C402=$K$9,K401+J402-G402,K401))","v":""},{"$f":"IF(A402=\"\",\"\",IF(Tranzactii!$C402=$L$9,L401+J402-G402,L401))","v":""}]
["",null,null,null,null,null,null,null,null,null,{"$f":"IF(A403=\"\",\"\",IF(Tranzactii!$C403=$K$9,K402+J403-G403,K402))","v":""},{"$f":"IF(A403=\"\",\"\",IF(Tranzactii!$C403=$L$9,L402+J403-G403,L402))","v":""}]
["",null,null,null,null,null,null,null,null,null,{"$f":"IF(A404=\"\",\"\",IF(Tranzactii!$C404=$K$9,K403+J404-G404,K403))","v":""},{"$f":"IF(A404=\"\",\"\",IF(Tranzactii!$C404=$L$9,L403+J404-G404,L403))","v":""}]
["",null,null,null,null,null,null,null,null,null,{"$f":"IF(A405=\"\",\"\",IF(Tranzactii!$C405=$K$9,K404+J405-G405,K404))","v":""},{"$f":"IF(A405=\"\",\"\",IF(Tranzactii!$C405=$L$9,L404+J405-G405,L404))","v":""}]
["",null,null,null,null,null,null,null,null,null,{"$f":"IF(A406=\"\",\"\",IF(Tranzactii!$C406=$K$9,K405+J406-G406,K405))","v":""},{"$f":"IF(A406=\"\",\"\",IF(Tranzactii!$C406=$L$9,L405+J406-G406,L405))","v":""}]
["",null,null,null,null,null,null,null,null,null,{"$f":"IF(A407=\"\",\"\",IF(Tranzactii!$C407=$K$9,K406+J407-G407,K406))","v":""},{"$f":"IF(A407=\"\",\"\",IF(Tranzactii!$C407=$L$9,L406+J407-G407,L406))","v":""}]
["",null,null,null,null,null,null,null,null,null,{"$f":"IF(A408=\"\",\"\",IF(Tranzactii!$C408=$K$9,K407+J408-G408,K407))","v":""},{"$f":"IF(A408=\"\",\"\",IF(Tranzactii!$C408=$L$9,L407+J408-G408,L407))","v":""}]
["",null,null,null,null,null,null,null,null,null,{"$f":"IF(A409=\"\",\"\",IF(Tranzactii!$C409=$K$9,K408+J409-G409,K408))","v":""},{"$f":"IF(A409=\"\",\"\",IF(Tranzactii!$C409=$L$9,L408+J409-G409,L408))","v":""}]
["",null,null,null,null,null,null,null,null,null,{"$f":"IF(A410=\"\",\"\",IF(Tranzactii!$C410=$K$9,K409+J410-G410,K409))","v":""},{"$f":"IF(A410=\"\",\"\",IF(Tranzactii!$C410=$L$9,L409+J410-G410,L409))","v":""}]
["",null,null,null,null,null,null,null,null,null,{"$f":"IF(A411=\"\",\"\",IF(Tranzactii!$C411=$K$9,K410+J411-G411,K410))","v":""},{"$f":"IF(A411=\"\",\"\",IF(Tranzactii!$C411=$L$9,L410+J411-G411,L410))","v":""}]
["",null,null,null,null,null,null,null,null,null,{"$f":"IF(A412=\"\",\"\",IF(Tranzactii!$C412=$K$9,K411+J412-G412,K411))","v":""},{"$f":"IF(A412=\"\",\"\",IF(Tranzactii!$C412=$L$9,L411+J412-G412,L411))","v":""}]
["",null,null,null,null,null,null,null,null,null,{"$f":"IF(A413=\"\",\"\",IF(Tranzactii!$C413=$K$9,K412+J413-G413,K412))","v":""},{"$f":"IF(A413=\"\",\"\",IF(Tranzactii!$C413=$L$9,L412+J413-G413,L412))","v":""}]
["",null,null,null,null,null,null,null,null,null,{"$f":"IF(A414=\"\",\"\",IF(Tranzactii!$C414=$K$9,K413+J414-G414,K413))","v":""},{"$f":"IF(A414=\"\",\"\",IF(Tranzactii!$C414=$L$9,L413+J414-G414,L413))","v":""}]
["",null,null,null,null,null,null,null,null,null,{"$f":"IF(A415=\"\",\"\",IF(Tranzactii!$C415=$K$9,K414+J415-G415,K414))","v":""},{"$f":"IF(A415=\"\",\"\",IF(Tranzactii!$C415=$L$9,L414+J415-G415,L414))","v":""}]
["",null,null,null,null,null,null,null,null,null,{"$f":"IF(A416=\"\",\"\",IF(Tranzactii!$C416=$K$9,K415+J416-G416,K415))","v":""},{"$f":"IF(A416=\"\",\"\",IF(Tranzactii!$C416=$L$9,L415+J416-G416,L415))","v":""}]
["",null,null,null,null,null,null,null,null,null,{"$f":"IF(A417=\"\",\"\",IF(Tranzactii!$C417=$K$9,K416+J417-G417,K416))","v":""},{"$f":"IF(A417=\"\",\"\",IF(Tranzactii!$C417=$L$9,L416+J417-G417,L416))","v":""}]
["",null,null,null,null,null,null,null,null,null,{"$f":"IF(A418=\"\",\"\",IF(Tranzactii!$C418=$K$9,K417+J418-G418,K417))","v":""},{"$f":"IF(A418=\"\",\"\",IF(Tranzactii!$C418=$L$9,L417+J418-G418,L417))","v":""}]
["",null,null,null,null,null,null,null,null,null,{"$f":"IF(A419=\"\",\"\",IF(Tranzactii!$C419=$K$9,K418+J419-G419,K418))","v":""},{"$f":"IF(A419=\"\",\"\",IF(Tranzactii!$C419=$L$9,L418+J419-G419,L418))","v":""}]
["",null,null,null,null,null,null,null,null,null,{"$f":"IF(A420=\"\",\"\",IF(Tranzactii!$C420=$K$9,K419+J420-G420,K419))","v":""},{"$f":"IF(A420=\"\",\"\",IF(Tranzactii!$C420=$L$9,L419+J420-G420,L419))","v":""}]
["",null,null,null,null,null,null,null,null,null,{"$f":"IF(A421=\"\",\"\",IF(Tranzactii!$C421=$K$9,K420+J421-G421,K420))","v":""},{"$f":"IF(A421=\"\",\"\",IF(Tranzactii!$C421=$L$9,L420+J421-G421,L420))","v":""}]
["",null,null,null,null,null,null,null,null,null,{"$f":"IF(A422=\"\",\"\",IF(Tranzactii!$C422=$K$9,K421+J422-G422,K421))","v":""},{"$f":"IF(A422=\"\",\"\",IF(Tranzactii!$C422=$L$9,L421+J422-G422,L421))","v":""}]
["",null,null,null,null,null,null,null,null,null,{"$f":"IF(A423=\"\",\"\",IF(Tranzactii!$C423=$K$9,K422+J423-G423,K422))","v":""},{"$f":"IF(A423=\"\",\"\",IF(Tranzactii!$C423=$L$9,L422+J423-G423,L422))","v":""}]
["",null,null,null,null,null,null,null,null,null,{"$f":"IF(A424=\"\",\"\",IF(Tranzactii!$C424=$K$9,K423+J424-G424,K423))","v":""},{"$f":"IF(A424=\"\",\"\",IF(Tranzactii!$C424=$L$9,L423+J424-G424,L423))","v":""}]
["",null,null,null,null,null,null,null,null,null,{"$f":"IF(A425=\"\",\"\",IF(Tranzactii!$C425=$K$9,K424+J425-G425,K424))","v":""},{"$f":"IF(A425=\"\",\"\",IF(Tranzactii!$C425=$L$9,L424+J425-G425,L424))","v":""}]
["",null,null,null,null,null,null,null,null,null,{"$f":"IF(A426=\"\",\"\",IF(Tranzactii!$C426=$K$9,K425+J426-G426,K425))","v":""},{"$f":"IF(A426=\"\",\"\",IF(Tranzactii!$C426=$L$9,L425+J426-G426,L425))","v":""}]
["",null,null,null,null,null,null,null,null,null,{"$f":"IF(A427=\"\",\"\",IF(Tranzactii!$C427=$K$9,K426+J427-G427,K426))","v":""},{"$f":"IF(A427=\"\",\"\",IF(Tranzactii!$C427=$L$9,L426+J427-G427,L426))","v":""}]
["",null,null,null,null,null,null,null,null,null,{"$f":"IF(A428=\"\",\"\",IF(Tranzactii!$C428=$K$9,K427+J428-G428,K427))","v":""},{"$f":"IF(A428=\"\",\"\",IF(Tranzactii!$C428=$L$9,L427+J428-G428,L427))","v":""}]
["",null,null,null,null,null,null,null,null,null,{"$f":"IF(A429=\"\",\"\",IF(Tranzactii!$C429=$K$9,K428+J429-G429,K428))","v":""},{"$f":"IF(A429=\"\",\"\",IF(Tranzactii!$C429=$L$9,L428+J429-G429,L428))","v":""}]
["",null,null,null,null,null,null,null,null,null,{"$f":"IF(A430=\"\",\"\",IF(Tranzactii!$C430=$K$9,K429+J430-G430,K429))","v":""},{"$f":"IF(A430=\"\",\"\",IF(Tranzactii!$C430=$L$9,L429+J430-G430,L429))","v":""}]
["",null,null,null,null,null,null,null,null,null,{"$f":"IF(A431=\"\",\"\",IF(Tranzactii!$C431=$K$9,K430+J431-G431,K430))","v":""},{"$f":"IF(A431=\"\",\"\",IF(Tranzactii!$C431=$L$9,L430+J431-G431,L430))","v":""}]
["",null,null,null,null,null,null,null,null,null,{"$f":"IF(A432=\"\",\"\",IF(Tranzactii!$C432=$K$9,K431+J432-G432,K431))","v":""},{"$f":"IF(A432=\"\",\"\",IF(Tranzactii!$C432=$L$9,L431+J432-G432,L431))","v":""}]
["",null,null,null,null,null,null,null,null,null,{"$f":"IF(A433=\"\",\"\",IF(Tranzactii!$C433=$K$9,K432+J433-G433,K432))","v":""},{"$f":"IF(A433=\"\",\"\",IF(Tranzactii!$C433=$L$9,L432+J433-G433,L432))","v":""}]
["",null,null,null,null,null,null,null,null,null,{"$f":"IF(A434=\"\",\"\",IF(Tranzactii!$C434=$K$9,K433+J434-G434,K433))","v":""},{"$f":"IF(A434=\"\",\"\",IF(Tranzactii!$C434=$L$9,L433+J434-G434,L433))","v":""}]
["",null,null,null,null,null,null,null,null,null,{"$f":"IF(A435=\"\",\"\",IF(Tranzactii!$C435=$K$9,K434+J435-G435,K434))","v":""},{"$f":"IF(A435=\"\",\"\",IF(Tranzactii!$C435=$L$9,L434+J435-G435,L434))","v":""}]
["",null,null,null,null,null,null,null,null,null,{"$f":"IF(A436=\"\",\"\",IF(Tranzactii!$C436=$K$9,K435+J436-G436,K435))","v":""},{"$f":"IF(A436=\"\",\"\",IF(Tranzactii!$C436=$L$9,L435+J436-G436,L435))","v":""}]
["",null,null,null,null,null,null,null,null,null,{"$f":"IF(A437=\"\",\"\",IF(Tranzactii!$C437=$K$9,K436+J437-G437,K436))","v":""},{"$f":"IF(A437=\"\",\"\",IF(Tranzactii!$C437=$L$9,L436+J437-G437,L436))","v":""}]
["",null,null,null,null,null,null,null,null,null,{"$f":"IF(A438=\"\",\"\",IF(Tranzactii!$C438=$K$9,K437+J438-G438,K437))","v":""},{"$f":"IF(A438=\"\",\"\",IF(Tranzactii!$C438=$L$9,L437+J438-G438,L437))","v":""}]
["",null,null,null,null,null,null,null,null,null,{"$f":"IF(A439=\"\",\"\",IF(Tranzactii!$C439=$K$9,K438+J439-G439,K438))","v":""},{"$f":"IF(A439=\"\",\"\",IF(Tranzactii!$C439=$L$9,L438+J439-G439,L438))","v":""}]
["",null,null,null,null,null,null,null,null,null,{"$f":"IF(A440=\"\",\"\",IF(Tranzactii!$C440=$K$9,K439+J440-G440,K439))","v":""},{"$f":"IF(A440=\"\",\"\",IF(Tranzactii!$C440=$L$9,L439+J440-G440,L439))","v":""}]
["",null,null,null,null,null,null,null,null,null,{"$f":"IF(A441=\"\",\"\",IF(Tranzactii!$C441=$K$9,K440+J441-G441,K440))","v":""},{"$f":"IF(A441=\"\",\"\",IF(Tranzactii!$C441=$L$9,L440+J441-G441,L440))","v":""}]
["",null,null,null,null,null,null,null,null,null,{"$f":"IF(A442=\"\",\"\",IF(Tranzactii!$C442=$K$9,K441+J442-G442,K441))","v":""},{"$f":"IF(A442=\"\",\"\",IF(Tranzactii!$C442=$L$9,L441+J442-G442,L441))","v":""}]
["",null,null,null,null,null,null,null,null,null,{"$f":"IF(A443=\"\",\"\",IF(Tranzactii!$C443=$K$9,K442+J443-G443,K442))","v":""},{"$f":"IF(A443=\"\",\"\",IF(Tranzactii!$C443=$L$9,L442+J443-G443,L442))","v":""}]
["",null,null,null,null,null,null,null,null,null,{"$f":"IF(A444=\"\",\"\",IF(Tranzactii!$C444=$K$9,K443+J444-G444,K443))","v":""},{"$f":"IF(A444=\"\",\"\",IF(Tranzactii!$C444=$L$9,L443+J444-G444,L443))","v":""}]
["",null,null,null,null,null,null,null,null,null,{"$f":"IF(A445=\"\",\"\",IF(Tranzactii!$C445=$K$9,K444+J445-G445,K444))","v":""},{"$f":"IF(A445=\"\",\"\",IF(Tranzactii!$C445=$L$9,L444+J445-G445,L444))","v":""}]
["",null,null,null,null,null,null,null,null,null,{"$f":"IF(A446=\"\",\"\",IF(Tranzactii!$C446=$K$9,K445+J446-G446,K445))","v":""},{"$f":"IF(A446=\"\",\"\",IF(Tranzactii!$C446=$L$9,L445+J446-G446,L445))","v":""}]
["",null,null,null,null,null,null,null,null,null,{"$f":"IF(A447=\"\",\"\",IF(Tranzactii!$C447=$K$9,K446+J447-G447,K446))","v":""},{"$f":"IF(A447=\"\",\"\",IF(Tranzactii!$C447=$L$9,L446+J447-G447,L446))","v":""}]
["",null,null,null,null,null,null,null,null,null,{"$f":"IF(A448=\"\",\"\",IF(Tranzactii!$C448=$K$9,K447+J448-G448,K447))","v":""},{"$f":"IF(A448=\"\",\"\",IF(Tranzactii!$C448=$L$9,L447+J448-G448,L447))","v":""}]
["",null,null,null,null,null,null,null,null,null,{"$f":"IF(A449=\"\",\"\",IF(Tranzactii!$C449=$K$9,K448+J449-G449,K448))","v":""},{"$f":"IF(A449=\"\",\"\",IF(Tranzactii!$C449=$L$9,L448+J449-G449,L448))","v":""}]
["",null,null,null,null,null,null,null,null,null,{"$f":"IF(A450=\"\",\"\",IF(Tranzactii!$C450=$K$9,K449+J450-G450,K449))","v":""},{"$f":"IF(A450=\"\",\"\",IF(Tranzactii!$C450=$L$9,L449+J450-G450,L449))","v":""}]
["",null,null,null,null,null,null,null,null,null,{"$f":"IF(A451=\"\",\"\",IF(Tranzactii!$C451=$K$9,K450+J451-G451,K450))","v":""},{"$f":"IF(A451=\"\",\"\",IF(Tranzactii!$C451=$L$9,L450+J451-G451,L450))","v":""}]
["",null,null,null,null,null,null,null,null,null,{"$f":"IF(A452=\"\",\"\",IF(Tranzactii!$C452=$K$9,K451+J452-G452,K451))","v":""},{"$f":"IF(A452=\"\",\"\",IF(Tranzactii!$C452=$L$9,L451+J452-G452,L451))","v":""}]
["",null,null,null,null,null,null,null,null,null,{"$f":"IF(A453=\"\",\"\",IF(Tranzactii!$C453=$K$9,K452+J453-G453,K452))","v":""},{"$f":"IF(A453=\"\",\"\",IF(Tranzactii!$C453=$L$9,L452+J453-G453,L452))","v":""}]
["",null,null,null,null,null,null,null,null,null,{"$f":"IF(A454=\"\",\"\",IF(Tranzactii!$C454=$K$9,K453+J454-G454,K453))","v":""},{"$f":"IF(A454=\"\",\"\",IF(Tranzactii!$C454=$L$9,L453+J454-G454,L453))","v":""}]
["",null,null,null,null,null,null,null,null,null,{"$f":"IF(A455=\"\",\"\",IF(Tranzactii!$C455=$K$9,K454+J455-G455,K454))","v":""},{"$f":"IF(A455=\"\",\"\",IF(Tranzactii!$C455=$L$9,L454+J455-G455,L454))","v":""}]
["",null,null,null,null,null,null,null,null,null,{"$f":"IF(A456=\"\",\"\",IF(Tranzactii!$C456=$K$9,K455+J456-G456,K455))","v":""},{"$f":"IF(A456=\"\",\"\",IF(Tranzactii!$C456=$L$9,L455+J456-G456,L455))","v":""}]
[{"$f":"IF(B457=\"\",\"\",MONTH(B457))","v":""},null,null,null,null,null,null,null,null,null,{"$f":"IF(A457=\"\",\"\",IF(Tranzactii!$C457=$K$9,K456+J457-G457,K456))","v":""},{"$f":"IF(A457=\"\",\"\",IF(Tranzactii!$C457=$L$9,L456+J457-G457,L456))","v":""}]
["",null,null,null,null,null,null,null,null,null,{"$f":"IF(A458=\"\",\"\",IF(Tranzactii!$C458=$K$9,K457+J458-G458,K457))","v":""},{"$f":"IF(A458=\"\",\"\",IF(Tranzactii!$C458=$L$9,L457+J458-G458,L457))","v":""}]
["",null,null,null,null,null,null,null,null,null,{"$f":"IF(A459=\"\",\"\",IF(Tranzactii!$C459=$K$9,K458+J459-G459,K458))","v":""},{"$f":"IF(A459=\"\",\"\",IF(Tranzactii!$C459=$L$9,L458+J459-G459,L458))","v":""}]
["",null,null,null,null,null,null,null,null,null,{"$f":"IF(A460=\"\",\"\",IF(Tranzactii!$C460=$K$9,K459+J460-G460,K459))","v":""},{"$f":"IF(A460=\"\",\"\",IF(Tranzactii!$C460=$L$9,L459+J460-G460,L459))","v":""}]
["",null,null,null,null,null,null,null,null,null,{"$f":"IF(A461=\"\",\"\",IF(Tranzactii!$C461=$K$9,K460+J461-G461,K460))","v":""},{"$f":"IF(A461=\"\",\"\",IF(Tranzactii!$C461=$L$9,L460+J461-G461,L460))","v":""}]
["",null,null,null,null,null,null,null,null,null,{"$f":"IF(A462=\"\",\"\",IF(Tranzactii!$C462=$K$9,K461+J462-G462,K461))","v":""},{"$f":"IF(A462=\"\",\"\",IF(Tranzactii!$C462=$L$9,L461+J462-G462,L461))","v":""}]
["",null,null,null,null,null,null,null,null,null,{"$f":"IF(A463=\"\",\"\",IF(Tranzactii!$C463=$K$9,K462+J463-G463,K462))","v":""},{"$f":"IF(A463=\"\",\"\",IF(Tranzactii!$C463=$L$9,L462+J463-G463,L462))","v":""}]
["",null,null,null,null,null,null,null,null,null,{"$f":"IF(A464=\"\",\"\",IF(Tranzactii!$C464=$K$9,K463+J464-G464,K463))","v":""},{"$f":"IF(A464=\"\",\"\",IF(Tranzactii!$C464=$L$9,L463+J464-G464,L463))","v":""}]
["",null,null,null,null,null,null,null,null,null,{"$f":"IF(A465=\"\",\"\",IF(Tranzactii!$C465=$K$9,K464+J465-G465,K464))","v":""},{"$f":"IF(A465=\"\",\"\",IF(Tranzactii!$C465=$L$9,L464+J465-G465,L464))","v":""}]
["",null,null,null,null,null,null,null,null,null,{"$f":"IF(A466=\"\",\"\",IF(Tranzactii!$C466=$K$9,K465+J466-G466,K465))","v":""},{"$f":"IF(A466=\"\",\"\",IF(Tranzactii!$C466=$L$9,L465+J466-G466,L465))","v":""}]
["",null,null,null,null,null,null,null,null,null,{"$f":"IF(A467=\"\",\"\",IF(Tranzactii!$C467=$K$9,K466+J467-G467,K466))","v":""},{"$f":"IF(A467=\"\",\"\",IF(Tranzactii!$C467=$L$9,L466+J467-G467,L466))","v":""}]
["",null,null,null,null,null,null,null,null,null,{"$f":"IF(A468=\"\",\"\",IF(Tranzactii!$C468=$K$9,K467+J468-G468,K467))","v":""},{"$f":"IF(A468=\"\",\"\",IF(Tranzactii!$C468=$L$9,L467+J468-G468,L467))","v":""}]
["",null,null,null,null,null,null,null,null,null,{"$f":"IF(A469=\"\",\"\",IF(Tranzactii!$C469=$K$9,K468+J469-G469,K468))","v":""},{"$f":"IF(A469=\"\",\"\",IF(Tranzactii!$C469=$L$9,L468+J469-G469,L468))","v":""}]
["",null,null,null,null,null,null,null,null,null,{"$f":"IF(A470=\"\",\"\",IF(Tranzactii!$C470=$K$9,K469+J470-G470,K469))","v":""},{"$f":"IF(A470=\"\",\"\",IF(Tranzactii!$C470=$L$9,L469+J470-G470,L469))","v":""}]
["",null,null,null,null,null,null,null,null,null,{"$f":"IF(A471=\"\",\"\",IF(Tranzactii!$C471=$K$9,K470+J471-G471,K470))","v":""},{"$f":"IF(A471=\"\",\"\",IF(Tranzactii!$C471=$L$9,L470+J471-G471,L470))","v":""}]
["",null,null,null,null,null,null,null,null,null,{"$f":"IF(A472=\"\",\"\",IF(Tranzactii!$C472=$K$9,K471+J472-G472,K471))","v":""},{"$f":"IF(A472=\"\",\"\",IF(Tranzactii!$C472=$L$9,L471+J472-G472,L471))","v":""}]
["",null,null,null,null,null,null,null,null,null,{"$f":"IF(A473=\"\",\"\",IF(Tranzactii!$C473=$K$9,K472+J473-G473,K472))","v":""},{"$f":"IF(A473=\"\",\"\",IF(Tranzactii!$C473=$L$9,L472+J473-G473,L472))","v":""}]
["",null,null,null,null,null,null,null,null,null,{"$f":"IF(A474=\"\",\"\",IF(Tranzactii!$C474=$K$9,K473+J474-G474,K473))","v":""},{"$f":"IF(A474=\"\",\"\",IF(Tranzactii!$C474=$L$9,L473+J474-G474,L473))","v":""}]
["",null,null,null,null,null,null,null,null,null,{"$f":"IF(A475=\"\",\"\",IF(Tranzactii!$C475=$K$9,K474+J475-G475,K474))","v":""},{"$f":"IF(A475=\"\",\"\",IF(Tranzactii!$C475=$L$9,L474+J475-G475,L474))","v":""}]
["",null,null,null,null,null,null,null,null,null,{"$f":"IF(A476=\"\",\"\",IF(Tranzactii!$C476=$K$9,K475+J476-G476,K475))","v":""},{"$f":"IF(A476=\"\",\"\",IF(Tranzactii!$C476=$L$9,L475+J476-G476,L475))","v":""}]
["",null,null,null,null,null,null,null,null,null,{"$f":"IF(A477=\"\",\"\",IF(Tranzactii!$C477=$K$9,K476+J477-G477,K476))","v":""},{"$f":"IF(A477=\"\",\"\",IF(Tranzactii!$C477=$L$9,L476+J477-G477,L476))","v":""}]
["",null,null,null,null,null,null,null,null,null,{"$f":"IF(A478=\"\",\"\",IF(Tranzactii!$C478=$K$9,K477+J478-G478,K477))","v":""},{"$f":"IF(A478=\"\",\"\",IF(Tranzactii!$C478=$L$9,L477+J478-G478,L477))","v":""}]
["",null,null,null,null,null,null,null,null,null,{"$f":"IF(A479=\"\",\"\",IF(Tranzactii!$C479=$K$9,K478+J479-G479,K478))","v":""},{"$f":"IF(A479=\"\",\"\",IF(Tranzactii!$C479=$L$9,L478+J479-G479,L478))","v":""}]
["",null,null,null,null,null,null,null,null,null,{"$f":"IF(A480=\"\",\"\",IF(Tranzactii!$C480=$K$9,K479+J480-G480,K479))","v":""},{"$f":"IF(A480=\"\",\"\",IF(Tranzactii!$C480=$L$9,L479+J480-G480,L479))","v":""}]
["",null,null,null,null,null,null,null,null,null,{"$f":"IF(A481=\"\",\"\",IF(Tranzactii!$C481=$K$9,K480+J481-G481,K480))","v":""},{"$f":"IF(A481=\"\",\"\",IF(Tranzactii!$C481=$L$9,L480+J481-G481,L480))","v":""}]
["",null,null,null,null,null,null,null,null,null,{"$f":"IF(A482=\"\",\"\",IF(Tranzactii!$C482=$K$9,K481+J482-G482,K481))","v":""},{"$f":"IF(A482=\"\",\"\",IF(Tranzactii!$C482=$L$9,L481+J482-G482,L481))","v":""}]
["",null,null,null,null,null,null,null,null,null,{"$f":"IF(A483=\"\",\"\",IF(Tranzactii!$C483=$K$9,K482+J483-G483,K482))","v":""},{"$f":"IF(A483=\"\",\"\",IF(Tranzactii!$C483=$L$9,L482+J483-G483,L482))","v":""}]
["",null,null,null,null,null,null,null,null,null,{"$f":"IF(A484=\"\",\"\",IF(Tranzactii!$C484=$K$9,K483+J484-G484,K483))","v":""},{"$f":"IF(A484=\"\",\"\",IF(Tranzactii!$C484=$L$9,L483+J484-G484,L483))","v":""}]
["",null,null,null,null,null,null,null,null,null,{"$f":"IF(A485=\"\",\"\",IF(Tranzactii!$C485=$K$9,K484+J485-G485,K484))","v":""},{"$f":"IF(A485=\"\",\"\",IF(Tranzactii!$C485=$L$9,L484+J485-G485,L484))","v":""}]
["",null,null,null,null,null,null,null,null,null,{"$f":"IF(A486=\"\",\"\",IF(Tranzactii!$C486=$K$9,K485+J486-G486,K485))","v":""},{"$f":"IF(A486=\"\",\"\",IF(Tranzactii!$C486=$L$9,L485+J486-G486,L485))","v":""}]
["",null,null,null,null,null,null,null,null,null,{"$f":"IF(A487=\"\",\"\",IF(Tranzactii!$C487=$K$9,K486+J487-G487,K486))","v":""},{"$f":"IF(A487=\"\",\"\",IF(Tranzactii!$C487=$L$9,L486+J487-G487,L486))","v":""}]
["",null,null,null,null,null,null,null,null,null,{"$f":"IF(A488=\"\",\"\",IF(Tranzactii!$C488=$K$9,K487+J488-G488,K487))","v":""},{"$f":"IF(A488=\"\",\"\",IF(Tranzactii!$C488=$L$9,L487+J488-G488,L487))","v":""}]
["",null,null,null,null,null,null,null,null,null,{"$f":"IF(A489=\"\",\"\",IF(Tranzactii!$C489=$K$9,K488+J489-G489,K488))","v":""},{"$f":"IF(A489=\"\",\"\",IF(Tranzactii!$C489=$L$9,L488+J489-G489,L488))","v":""}]
["",null,null,null,null,null,null,null,null,null,{"$f":"IF(A490=\"\",\"\",IF(Tranzactii!$C490=$K$9,K489+J490-G490,K489))","v":""},{"$f":"IF(A490=\"\",\"\",IF(Tranzactii!$C490=$L$9,L489+J490-G490,L489))","v":""}]
["",null,null,null,null,null,null,null,null,null,{"$f":"IF(A491=\"\",\"\",IF(Tranzactii!$C491=$K$9,K490+J491-G491,K490))","v":""},{"$f":"IF(A491=\"\",\"\",IF(Tranzactii!$C491=$L$9,L490+J491-G491,L490))","v":""}]
["",null,null,null,null,null,null,null,null,null,{"$f":"IF(A492=\"\",\"\",IF(Tranzactii!$C492=$K$9,K491+J492-G492,K491))","v":""},{"$f":"IF(A492=\"\",\"\",IF(Tranzactii!$C492=$L$9,L491+J492-G492,L491))","v":""}]
["",null,null,null,null,null,null,null,null,null,{"$f":"IF(A493=\"\",\"\",IF(Tranzactii!$C493=$K$9,K492+J493-G493,K492))","v":""},{"$f":"IF(A493=\"\",\"\",IF(Tranzactii!$C493=$L$9,L492+J493-G493,L492))","v":""}]
["",null,null,null,null,null,null,null,null,null,{"$f":"IF(A494=\"\",\"\",IF(Tranzactii!$C494=$K$9,K493+J494-G494,K493))","v":""},{"$f":"IF(A494=\"\",\"\",IF(Tranzactii!$C494=$L$9,L493+J494-G494,L493))","v":""}]
["",null,null,null,null,null,null,null,null,null,{"$f":"IF(A495=\"\",\"\",IF(Tranzactii!$C495=$K$9,K494+J495-G495,K494))","v":""},{"$f":"IF(A495=\"\",\"\",IF(Tranzactii!$C495=$L$9,L494+J495-G495,L494))","v":""}]
["",null,null,null,null,null,null,null,null,null,{"$f":"IF(A496=\"\",\"\",IF(Tranzactii!$C496=$K$9,K495+J496-G496,K495))","v":""},{"$f":"IF(A496=\"\",\"\",IF(Tranzactii!$C496=$L$9,L495+J496-G496,L495))","v":""}]
["",null,null,null,null,null,null,null,null,null,{"$f":"IF(A497=\"\",\"\",IF(Tranzactii!$C497=$K$9,K496+J497-G497,K496))","v":""},{"$f":"IF(A497=\"\",\"\",IF(Tranzactii!$C497=$L$9,L496+J497-G497,L496))","v":""}]
["",null,null,null,null,null,null,null,null,null,{"$f":"IF(A498=\"\",\"\",IF(Tranzactii!$C498=$K$9,K497+J498-G498,K497))","v":""},{"$f":"IF(A498=\"\",\"\",IF(Tranzactii!$C498=$L$9,L497+J498-G498,L497))","v":""}]
["",null,null,null,null,null,null,null,null,null,{"$f":"IF(A499=\"\",\"\",IF(Tranzactii!$C499=$K$9,K498+J499-G499,K498))","v":""},{"$f":"IF(A499=\"\",\"\",IF(Tranzactii!$C499=$L$9,L498+J499-G499,L498))","v":""}]
["",null,null,null,null,null,null,null,null,null,{"$f":"IF(A500=\"\",\"\",IF(Tranzactii!$C500=$K$9,K499+J500-G500,K499))","v":""},{"$f":"IF(A500=\"\",\"\",IF(Tranzactii!$C500=$L$9,L499+J500-G500,L499))","v":""}]
["",null,null,null,null,null,null,null,null,null,{"$f":"IF(A501=\"\",\"\",IF(Tranzactii!$C501=$K$9,K500+J501-G501,K500))","v":""},{"$f":"IF(A501=\"\",\"\",IF(Tranzactii!$C501=$L$9,L500+J501-G501,L500))","v":""}]
["",null,null,null,null,null,null,null,null,null,{"$f":"IF(A502=\"\",\"\",IF(Tranzactii!$C502=$K$9,K501+J502-G502,K501))","v":""},{"$f":"IF(A502=\"\",\"\",IF(Tranzactii!$C502=$L$9,L501+J502-G502,L501))","v":""}]
["",null,null,null,null,null,null,null,null,null,{"$f":"IF(A503=\"\",\"\",IF(Tranzactii!$C503=$K$9,K502+J503-G503,K502))","v":""},{"$f":"IF(A503=\"\",\"\",IF(Tranzactii!$C503=$L$9,L502+J503-G503,L502))","v":""}]
["",null,null,null,null,null,null,null,null,null,{"$f":"IF(A504=\"\",\"\",IF(Tranzactii!$C504=$K$9,K503+J504-G504,K503))","v":""},{"$f":"IF(A504=\"\",\"\",IF(Tranzactii!$C504=$L$9,L503+J504-G504,L503))","v":""}]
["",null,null,null,null,null,null,null,null,null,{"$f":"IF(A505=\"\",\"\",IF(Tranzactii!$C505=$K$9,K504+J505-G505,K504))","v":""},{"$f":"IF(A505=\"\",\"\",IF(Tranzactii!$C505=$L$9,L504+J505-G505,L504))","v":""}]
["",null,null,null,null,null,null,null,null,null,{"$f":"IF(A506=\"\",\"\",IF(Tranzactii!$C506=$K$9,K505+J506-G506,K505))","v":""},{"$f":"IF(A506=\"\",\"\",IF(Tranzactii!$C506=$L$9,L505+J506-G506,L505))","v":""}]
["",null,null,null,null,null,null,null,null,null,{"$f":"IF(A507=\"\",\"\",IF(Tranzactii!$C507=$K$9,K506+J507-G507,K506))","v":""},{"$f":"IF(A507=\"\",\"\",IF(Tranzactii!$C507=$L$9,L506+J507-G507,L506))","v":""}]
["",null,null,null,null,null,null,null,null,null,{"$f":"IF(A508=\"\",\"\",IF(Tranzactii!$C508=$K$9,K507+J508-G508,K507))","v":""},{"$f":"IF(A508=\"\",\"\",IF(Tranzactii!$C508=$L$9,L507+J508-G508,L507))","v":""}]
["",null,null,null,null,null,null,null,null,null,{"$f":"IF(A509=\"\",\"\",IF(Tranzactii!$C509=$K$9,K508+J509-G509,K508))","v":""},{"$f":"IF(A509=\"\",\"\",IF(Tranzactii!$C509=$L$9,L508+J509-G509,L508))","v":""}]
["",null,null,null,null,null,null,null,null,null,{"$f":"IF(A510=\"\",\"\",IF(Tranzactii!$C510=$K$9,K509+J510-G510,K509))","v":""},{"$f":"IF(A510=\"\",\"\",IF(Tranzactii!$C510=$L$9,L509+J510-G510,L509))","v":""}]
["",null,null,null,null,null,null,null,null,null,{"$f":"IF(A511=\"\",\"\",IF(Tranzactii!$C511=$K$9,K510+J511-G511,K510))","v":""},{"$f":"IF(A511=\"\",\"\",IF(Tranzactii!$C511=$L$9,L510+J511-G511,L510))","v":""}]
["",null,null,null,null,null,null,null,null,null,{"$f":"IF(A512=\"\",\"\",IF(Tranzactii!$C512=$K$9,K511+J512-G512,K511))","v":""},{"$f":"IF(A512=\"\",\"\",IF(Tranzactii!$C512=$L$9,L511+J512-G512,L511))","v":""}]
["",null,null,null,null,null,null,null,null,null,{"$f":"IF(A513=\"\",\"\",IF(Tranzactii!$C513=$K$9,K512+J513-G513,K512))","v":""},{"$f":"IF(A513=\"\",\"\",IF(Tranzactii!$C513=$L$9,L512+J513-G513,L512))","v":""}]
["",null,null,null,null,null,null,null,null,null,{"$f":"IF(A514=\"\",\"\",IF(Tranzactii!$C514=$K$9,K513+J514-G514,K513))","v":""},{"$f":"IF(A514=\"\",\"\",IF(Tranzactii!$C514=$L$9,L513+J514-G514,L513))","v":""}]
["",null,null,null,null,null,null,null,null,null,{"$f":"IF(A515=\"\",\"\",IF(Tranzactii!$C515=$K$9,K514+J515-G515,K514))","v":""},{"$f":"IF(A515=\"\",\"\",IF(Tranzactii!$C515=$L$9,L514+J515-G515,L514))","v":""}]
["",null,null,null,null,null,null,null,null,null,{"$f":"IF(A516=\"\",\"\",IF(Tranzactii!$C516=$K$9,K515+J516-G516,K515))","v":""},{"$f":"IF(A516=\"\",\"\",IF(Tranzactii!$C516=$L$9,L515+J516-G516,L515))","v":""}]
["",null,null,null,null,null,null,null,null,null,{"$f":"IF(A517=\"\",\"\",IF(Tranzactii!$C517=$K$9,K516+J517-G517,K516))","v":""},{"$f":"IF(A517=\"\",\"\",IF(Tranzactii!$C517=$L$9,L516+J517-G517,L516))","v":""}]
["",null,null,null,null,null,null,null,null,null,{"$f":"IF(A518=\"\",\"\",IF(Tranzactii!$C518=$K$9,K517+J518-G518,K517))","v":""},{"$f":"IF(A518=\"\",\"\",IF(Tranzactii!$C518=$L$9,L517+J518-G518,L517))","v":""}]
["",null,null,null,null,null,null,null,null,null,{"$f":"IF(A519=\"\",\"\",IF(Tranzactii!$C519=$K$9,K518+J519-G519,K518))","v":""},{"$f":"IF(A519=\"\",\"\",IF(Tranzactii!$C519=$L$9,L518+J519-G519,L518))","v":""}]
["",null,null,null,null,null,null,null,null,null,{"$f":"IF(A520=\"\",\"\",IF(Tranzactii!$C520=$K$9,K519+J520-G520,K519))","v":""},{"$f":"IF(A520=\"\",\"\",IF(Tranzactii!$C520=$L$9,L519+J520-G520,L519))","v":""}]
[{"$f":"IF(B521=\"\",\"\",MONTH(B521))","v":""},null,null,null,null,null,null,null,null,null,{"$f":"IF(A521=\"\",\"\",IF(Tranzactii!$C521=$K$9,K520+J521-G521,K520))","v":""},{"$f":"IF(A521=\"\",\"\",IF(Tranzactii!$C521=$L$9,L520+J521-G521,L520))","v":""}]
["",null,null,null,null,null,null,null,null,null,{"$f":"IF(A522=\"\",\"\",IF(Tranzactii!$C522=$K$9,K521+J522-G522,K521))","v":""},{"$f":"IF(A522=\"\",\"\",IF(Tranzactii!$C522=$L$9,L521+J522-G522,L521))","v":""}]
["",null,null,null,null,null,null,null,null,null,{"$f":"IF(A523=\"\",\"\",IF(Tranzactii!$C523=$K$9,K522+J523-G523,K522))","v":""},{"$f":"IF(A523=\"\",\"\",IF(Tranzactii!$C523=$L$9,L522+J523-G523,L522))","v":""}]
["",null,null,null,null,null,null,null,null,null,{"$f":"IF(A524=\"\",\"\",IF(Tranzactii!$C524=$K$9,K523+J524-G524,K523))","v":""},{"$f":"IF(A524=\"\",\"\",IF(Tranzactii!$C524=$L$9,L523+J524-G524,L523))","v":""}]
["",null,null,null,null,null,null,null,null,null,{"$f":"IF(A525=\"\",\"\",IF(Tranzactii!$C525=$K$9,K524+J525-G525,K524))","v":""},{"$f":"IF(A525=\"\",\"\",IF(Tranzactii!$C525=$L$9,L524+J525-G525,L524))","v":""}]
["",null,null,null,null,null,null,null,null,null,{"$f":"IF(A526=\"\",\"\",IF(Tranzactii!$C526=$K$9,K525+J526-G526,K525))","v":""},{"$f":"IF(A526=\"\",\"\",IF(Tranzactii!$C526=$L$9,L525+J526-G526,L525))","v":""}]
["",null,null,null,null,null,null,null,null,null,{"$f":"IF(A527=\"\",\"\",IF(Tranzactii!$C527=$K$9,K526+J527-G527,K526))","v":""},{"$f":"IF(A527=\"\",\"\",IF(Tranzactii!$C527=$L$9,L526+J527-G527,L526))","v":""}]
["",null,null,null,null,null,null,null,null,null,{"$f":"IF(A528=\"\",\"\",IF(Tranzactii!$C528=$K$9,K527+J528-G528,K527))","v":""},{"$f":"IF(A528=\"\",\"\",IF(Tranzactii!$C528=$L$9,L527+J528-G528,L527))","v":""}]
["",null,null,null,null,null,null,null,null,null,{"$f":"IF(A529=\"\",\"\",IF(Tranzactii!$C529=$K$9,K528+J529-G529,K528))","v":""},{"$f":"IF(A529=\"\",\"\",IF(Tranzactii!$C529=$L$9,L528+J529-G529,L528))","v":""}]
["",null,null,null,null,null,null,null,null,null,{"$f":"IF(A530=\"\",\"\",IF(Tranzactii!$C530=$K$9,K529+J530-G530,K529))","v":""},{"$f":"IF(A530=\"\",\"\",IF(Tranzactii!$C530=$L$9,L529+J530-G530,L529))","v":""}]
["",null,null,null,null,null,null,null,null,null,{"$f":"IF(A531=\"\",\"\",IF(Tranzactii!$C531=$K$9,K530+J531-G531,K530))","v":""},{"$f":"IF(A531=\"\",\"\",IF(Tranzactii!$C531=$L$9,L530+J531-G531,L530))","v":""}]
["",null,null,null,null,null,null,null,null,null,{"$f":"IF(A532=\"\",\"\",IF(Tranzactii!$C532=$K$9,K531+J532-G532,K531))","v":""},{"$f":"IF(A532=\"\",\"\",IF(Tranzactii!$C532=$L$9,L531+J532-G532,L531))","v":""}]
["",null,null,null,null,null,null,null,null,null,{"$f":"IF(A533=\"\",\"\",IF(Tranzactii!$C533=$K$9,K532+J533-G533,K532))","v":""},{"$f":"IF(A533=\"\",\"\",IF(Tranzactii!$C533=$L$9,L532+J533-G533,L532))","v":""}]
["",null,null,null,null,null,null,null,null,null,{"$f":"IF(A534=\"\",\"\",IF(Tranzactii!$C534=$K$9,K533+J534-G534,K533))","v":""},{"$f":"IF(A534=\"\",\"\",IF(Tranzactii!$C534=$L$9,L533+J534-G534,L533))","v":""}]
["",null,null,null,null,null,null,null,null,null,{"$f":"IF(A535=\"\",\"\",IF(Tranzactii!$C535=$K$9,K534+J535-G535,K534))","v":""},{"$f":"IF(A535=\"\",\"\",IF(Tranzactii!$C535=$L$9,L534+J535-G535,L534))","v":""}]
["",null,null,null,null,null,null,null,null,null,{"$f":"IF(A536=\"\",\"\",IF(Tranzactii!$C536=$K$9,K535+J536-G536,K535))","v":""},{"$f":"IF(A536=\"\",\"\",IF(Tranzactii!$C536=$L$9,L535+J536-G536,L535))","v":""}]
["",null,null,null,null,null,null,null,null,null,{"$f":"IF(A537=\"\",\"\",IF(Tranzactii!$C537=$K$9,K536+J537-G537,K536))","v":""},{"$f":"IF(A537=\"\",\"\",IF(Tranzactii!$C537=$L$9,L536+J537-G537,L536))","v":""}]
["",null,null,null,null,null,null,null,null,null,{"$f":"IF(A538=\"\",\"\",IF(Tranzactii!$C538=$K$9,K537+J538-G538,K537))","v":""},{"$f":"IF(A538=\"\",\"\",IF(Tranzactii!$C538=$L$9,L537+J538-G538,L537))","v":""}]
["",null,null,null,null,null,null,null,null,null,{"$f":"IF(A539=\"\",\"\",IF(Tranzactii!$C539=$K$9,K538+J539-G539,K538))","v":""},{"$f":"IF(A539=\"\",\"\",IF(Tranzactii!$C539=$L$9,L538+J539-G539,L538))","v":""}]
["",null,null,null,null,null,null,null,null,null,{"$f":"IF(A540=\"\",\"\",IF(Tranzactii!$C540=$K$9,K539+J540-G540,K539))","v":""},{"$f":"IF(A540=\"\",\"\",IF(Tranzactii!$C540=$L$9,L539+J540-G540,L539))","v":""}]
["",null,null,null,null,null,null,null,null,null,{"$f":"IF(A541=\"\",\"\",IF(Tranzactii!$C541=$K$9,K540+J541-G541,K540))","v":""},{"$f":"IF(A541=\"\",\"\",IF(Tranzactii!$C541=$L$9,L540+J541-G541,L540))","v":""}]
["",null,null,null,null,null,null,null,null,null,{"$f":"IF(A542=\"\",\"\",IF(Tranzactii!$C542=$K$9,K541+J542-G542,K541))","v":""},{"$f":"IF(A542=\"\",\"\",IF(Tranzactii!$C542=$L$9,L541+J542-G542,L541))","v":""}]
["",null,null,null,null,null,null,null,null,null,{"$f":"IF(A543=\"\",\"\",IF(Tranzactii!$C543=$K$9,K542+J543-G543,K542))","v":""},{"$f":"IF(A543=\"\",\"\",IF(Tranzactii!$C543=$L$9,L542+J543-G543,L542))","v":""}]
["",null,null,null,null,null,null,null,null,null,{"$f":"IF(A544=\"\",\"\",IF(Tranzactii!$C544=$K$9,K543+J544-G544,K543))","v":""},{"$f":"IF(A544=\"\",\"\",IF(Tranzactii!$C544=$L$9,L543+J544-G544,L543))","v":""}]
["",null,null,null,null,null,null,null,null,null,{"$f":"IF(A545=\"\",\"\",IF(Tranzactii!$C545=$K$9,K544+J545-G545,K544))","v":""},{"$f":"IF(A545=\"\",\"\",IF(Tranzactii!$C545=$L$9,L544+J545-G545,L544))","v":""}]
["",null,null,null,null,null,null,null,null,null,{"$f":"IF(A546=\"\",\"\",IF(Tranzactii!$C546=$K$9,K545+J546-G546,K545))","v":""},{"$f":"IF(A546=\"\",\"\",IF(Tranzactii!$C546=$L$9,L545+J546-G546,L545))","v":""}]
["",null,null,null,null,null,null,null,null,null,{"$f":"IF(A547=\"\",\"\",IF(Tranzactii!$C547=$K$9,K546+J547-G547,K546))","v":""},{"$f":"IF(A547=\"\",\"\",IF(Tranzactii!$C547=$L$9,L546+J547-G547,L546))","v":""}]
["",null,null,null,null,null,null,null,null,null,{"$f":"IF(A548=\"\",\"\",IF(Tranzactii!$C548=$K$9,K547+J548-G548,K547))","v":""},{"$f":"IF(A548=\"\",\"\",IF(Tranzactii!$C548=$L$9,L547+J548-G548,L547))","v":""}]
["",null,null,null,null,null,null,null,null,null,{"$f":"IF(A549=\"\",\"\",IF(Tranzactii!$C549=$K$9,K548+J549-G549,K548))","v":""},{"$f":"IF(A549=\"\",\"\",IF(Tranzactii!$C549=$L$9,L548+J549-G549,L548))","v":""}]
["",null,null,null,null,null,null,null,null,null,{"$f":"IF(A550=\"\",\"\",IF(Tranzactii!$C550=$K$9,K549+J550-G550,K549))","v":""},{"$f":"IF(A550=\"\",\"\",IF(Tranzactii!$C550=$L$9,L549+J550-G550,L549))","v":""}]
["",null,null,null,null,null,null,null,null,null,{"$f":"IF(A551=\"\",\"\",IF(Tranzactii!$C551=$K$9,K550+J551-G551,K550))","v":""},{"$f":"IF(A551=\"\",\"\",IF(Tranzactii!$C551=$L$9,L550+J551-G551,L550))","v":""}]
["",null,null,null,null,null,null,null,null,null,{"$f":"IF(A552=\"\",\"\",IF(Tranzactii!$C552=$K$9,K551+J552-G552,K551))","v":""},{"$f":"IF(A552=\"\",\"\",IF(Tranzactii!$C552=$L$9,L551+J552-G552,L551))","v":""}]
["",null,null,null,null,null,null,null,null,null,{"$f":"IF(A553=\"\",\"\",IF(Tranzactii!$C553=$K$9,K552+J553-G553,K552))","v":""},{"$f":"IF(A553=\"\",\"\",IF(Tranzactii!$C553=$L$9,L552+J553-G553,L552))","v":""}]
["",null,null,null,null,null,null,null,null,null,{"$f":"IF(A554=\"\",\"\",IF(Tranzactii!$C554=$K$9,K553+J554-G554,K553))","v":""},{"$f":"IF(A554=\"\",\"\",IF(Tranzactii!$C554=$L$9,L553+J554-G554,L553))","v":""}]
["",null,null,null,null,null,null,null,null,null,{"$f":"IF(A555=\"\",\"\",IF(Tranzactii!$C555=$K$9,K554+J555-G555,K554))","v":""},{"$f":"IF(A555=\"\",\"\",IF(Tranzactii!$C555=$L$9,L554+J555-G555,L554))","v":""}]
["",null,null,null,null,null,null,null,null,null,{"$f":"IF(A556=\"\",\"\",IF(Tranzactii!$C556=$K$9,K555+J556-G556,K555))","v":""},{"$f":"IF(A556=\"\",\"\",IF(Tranzactii!$C556=$L$9,L555+J556-G556,L555))","v":""}]
["",null,null,null,null,null,null,null,null,null,{"$f":"IF(A557=\"\",\"\",IF(Tranzactii!$C557=$K$9,K556+J557-G557,K556))","v":""},{"$f":"IF(A557=\"\",\"\",IF(Tranzactii!$C557=$L$9,L556+J557-G557,L556))","v":""}]
["",null,null,null,null,null,null,null,null,null,{"$f":"IF(A558=\"\",\"\",IF(Tranzactii!$C558=$K$9,K557+J558-G558,K557))","v":""},{"$f":"IF(A558=\"\",\"\",IF(Tranzactii!$C558=$L$9,L557+J558-G558,L557))","v":""}]
["",null,null,null,null,null,null,null,null,null,{"$f":"IF(A559=\"\",\"\",IF(Tranzactii!$C559=$K$9,K558+J559-G559,K558))","v":""},{"$f":"IF(A559=\"\",\"\",IF(Tranzactii!$C559=$L$9,L558+J559-G559,L558))","v":""}]
["",null,null,null,null,null,null,null,null,null,{"$f":"IF(A560=\"\",\"\",IF(Tranzactii!$C560=$K$9,K559+J560-G560,K559))","v":""},{"$f":"IF(A560=\"\",\"\",IF(Tranzactii!$C560=$L$9,L559+J560-G560,L559))","v":""}]
["",null,null,null,null,null,null,null,null,null,{"$f":"IF(A561=\"\",\"\",IF(Tranzactii!$C561=$K$9,K560+J561-G561,K560))","v":""},{"$f":"IF(A561=\"\",\"\",IF(Tranzactii!$C561=$L$9,L560+J561-G561,L560))","v":""}]
["",null,null,null,null,null,null,null,null,null,{"$f":"IF(A562=\"\",\"\",IF(Tranzactii!$C562=$K$9,K561+J562-G562,K561))","v":""},{"$f":"IF(A562=\"\",\"\",IF(Tranzactii!$C562=$L$9,L561+J562-G562,L561))","v":""}]
["",null,null,null,null,null,null,null,null,null,{"$f":"IF(A563=\"\",\"\",IF(Tranzactii!$C563=$K$9,K562+J563-G563,K562))","v":""},{"$f":"IF(A563=\"\",\"\",IF(Tranzactii!$C563=$L$9,L562+J563-G563,L562))","v":""}]
["",null,null,null,null,null,null,null,null,null,{"$f":"IF(A564=\"\",\"\",IF(Tranzactii!$C564=$K$9,K563+J564-G564,K563))","v":""},{"$f":"IF(A564=\"\",\"\",IF(Tranzactii!$C564=$L$9,L563+J564-G564,L563))","v":""}]
["",null,null,null,null,null,null,null,null,null,{"$f":"IF(A565=\"\",\"\",IF(Tranzactii!$C565=$K$9,K564+J565-G565,K564))","v":""},{"$f":"IF(A565=\"\",\"\",IF(Tranzactii!$C565=$L$9,L564+J565-G565,L564))","v":""}]
["",null,null,null,null,null,null,null,null,null,{"$f":"IF(A566=\"\",\"\",IF(Tranzactii!$C566=$K$9,K565+J566-G566,K565))","v":""},{"$f":"IF(A566=\"\",\"\",IF(Tranzactii!$C566=$L$9,L565+J566-G566,L565))","v":""}]
["",null,null,null,null,null,null,null,null,null,{"$f":"IF(A567=\"\",\"\",IF(Tranzactii!$C567=$K$9,K566+J567-G567,K566))","v":""},{"$f":"IF(A567=\"\",\"\",IF(Tranzactii!$C567=$L$9,L566+J567-G567,L566))","v":""}]
["",null,null,null,null,null,null,null,null,null,{"$f":"IF(A568=\"\",\"\",IF(Tranzactii!$C568=$K$9,K567+J568-G568,K567))","v":""},{"$f":"IF(A568=\"\",\"\",IF(Tranzactii!$C568=$L$9,L567+J568-G568,L567))","v":""}]
["",null,null,null,null,null,null,null,null,null,{"$f":"IF(A569=\"\",\"\",IF(Tranzactii!$C569=$K$9,K568+J569-G569,K568))","v":""},{"$f":"IF(A569=\"\",\"\",IF(Tranzactii!$C569=$L$9,L568+J569-G569,L568))","v":""}]
["",null,null,null,null,null,null,null,null,null,{"$f":"IF(A570=\"\",\"\",IF(Tranzactii!$C570=$K$9,K569+J570-G570,K569))","v":""},{"$f":"IF(A570=\"\",\"\",IF(Tranzactii!$C570=$L$9,L569+J570-G570,L569))","v":""}]
["",null,null,null,null,null,null,null,null,null,{"$f":"IF(A571=\"\",\"\",IF(Tranzactii!$C571=$K$9,K570+J571-G571,K570))","v":""},{"$f":"IF(A571=\"\",\"\",IF(Tranzactii!$C571=$L$9,L570+J571-G571,L570))","v":""}]
["",null,null,null,null,null,null,null,null,null,{"$f":"IF(A572=\"\",\"\",IF(Tranzactii!$C572=$K$9,K571+J572-G572,K571))","v":""},{"$f":"IF(A572=\"\",\"\",IF(Tranzactii!$C572=$L$9,L571+J572-G572,L571))","v":""}]
["",null,null,null,null,null,null,null,null,null,{"$f":"IF(A573=\"\",\"\",IF(Tranzactii!$C573=$K$9,K572+J573-G573,K572))","v":""},{"$f":"IF(A573=\"\",\"\",IF(Tranzactii!$C573=$L$9,L572+J573-G573,L572))","v":""}]
["",null,null,null,null,null,null,null,null,null,{"$f":"IF(A574=\"\",\"\",IF(Tranzactii!$C574=$K$9,K573+J574-G574,K573))","v":""},{"$f":"IF(A574=\"\",\"\",IF(Tranzactii!$C574=$L$9,L573+J574-G574,L573))","v":""}]
["",null,null,null,null,null,null,null,null,null,{"$f":"IF(A575=\"\",\"\",IF(Tranzactii!$C575=$K$9,K574+J575-G575,K574))","v":""},{"$f":"IF(A575=\"\",\"\",IF(Tranzactii!$C575=$L$9,L574+J575-G575,L574))","v":""}]
["",null,null,null,null,null,null,null,null,null,{"$f":"IF(A576=\"\",\"\",IF(Tranzactii!$C576=$K$9,K575+J576-G576,K575))","v":""},{"$f":"IF(A576=\"\",\"\",IF(Tranzactii!$C576=$L$9,L575+J576-G576,L575))","v":""}]
["",null,null,null,null,null,null,null,null,null,{"$f":"IF(A577=\"\",\"\",IF(Tranzactii!$C577=$K$9,K576+J577-G577,K576))","v":""},{"$f":"IF(A577=\"\",\"\",IF(Tranzactii!$C577=$L$9,L576+J577-G577,L576))","v":""}]
["",null,null,null,null,null,null,null,null,null,{"$f":"IF(A578=\"\",\"\",IF(Tranzactii!$C578=$K$9,K577+J578-G578,K577))","v":""},{"$f":"IF(A578=\"\",\"\",IF(Tranzactii!$C578=$L$9,L577+J578-G578,L577))","v":""}]
["",null,null,null,null,null,null,null,null,null,{"$f":"IF(A579=\"\",\"\",IF(Tranzactii!$C579=$K$9,K578+J579-G579,K578))","v":""},{"$f":"IF(A579=\"\",\"\",IF(Tranzactii!$C579=$L$9,L578+J579-G579,L578))","v":""}]
["",null,null,null,null,null,null,null,null,null,{"$f":"IF(A580=\"\",\"\",IF(Tranzactii!$C580=$K$9,K579+J580-G580,K579))","v":""},{"$f":"IF(A580=\"\",\"\",IF(Tranzactii!$C580=$L$9,L579+J580-G580,L579))","v":""}]
["",null,null,null,null,null,null,null,null,null,{"$f":"IF(A581=\"\",\"\",IF(Tranzactii!$C581=$K$9,K580+J581-G581,K580))","v":""},{"$f":"IF(A581=\"\",\"\",IF(Tranzactii!$C581=$L$9,L580+J581-G581,L580))","v":""}]
["",null,null,null,null,null,null,null,null,null,{"$f":"IF(A582=\"\",\"\",IF(Tranzactii!$C582=$K$9,K581+J582-G582,K581))","v":""},{"$f":"IF(A582=\"\",\"\",IF(Tranzactii!$C582=$L$9,L581+J582-G582,L581))","v":""}]
["",null,null,null,null,null,null,null,null,null,{"$f":"IF(A583=\"\",\"\",IF(Tranzactii!$C583=$K$9,K582+J583-G583,K582))","v":""},{"$f":"IF(A583=\"\",\"\",IF(Tranzactii!$C583=$L$9,L582+J583-G583,L582))","v":""}]
["",null,null,null,null,null,null,null,null,null,{"$f":"IF(A584=\"\",\"\",IF(Tranzactii!$C584=$K$9,K583+J584-G584,K583))","v":""},{"$f":"IF(A584=\"\",\"\",IF(Tranzactii!$C584=$L$9,L583+J584-G584,L583))","v":""}]
[{"$f":"IF(B585=\"\",\"\",MONTH(B585))","v":""},null,null,null,null,null,null,null,null,null,{"$f":"IF(A585=\"\",\"\",IF(Tranzactii!$C585=$K$9,K584+J585-G585,K584))","v":""},{"$f":"IF(A585=\"\",\"\",IF(Tranzactii!$C585=$L$9,L584+J585-G585,L584))","v":""}]
["",null,null,null,null,null,null,null,null,null,{"$f":"IF(A586=\"\",\"\",IF(Tranzactii!$C586=$K$9,K585+J586-G586,K585))","v":""},{"$f":"IF(A586=\"\",\"\",IF(Tranzactii!$C586=$L$9,L585+J586-G586,L585))","v":""}]
["",null,null,null,null,null,null,null,null,null,{"$f":"IF(A587=\"\",\"\",IF(Tranzactii!$C587=$K$9,K586+J587-G587,K586))","v":""},{"$f":"IF(A587=\"\",\"\",IF(Tranzactii!$C587=$L$9,L586+J587-G587,L586))","v":""}]
["",null,null,null,null,null,null,null,null,null,{"$f":"IF(A588=\"\",\"\",IF(Tranzactii!$C588=$K$9,K587+J588-G588,K587))","v":""},{"$f":"IF(A588=\"\",\"\",IF(Tranzactii!$C588=$L$9,L587+J588-G588,L587))","v":""}]
["",null,null,null,null,null,null,null,null,null,{"$f":"IF(A589=\"\",\"\",IF(Tranzactii!$C589=$K$9,K588+J589-G589,K588))","v":""},{"$f":"IF(A589=\"\",\"\",IF(Tranzactii!$C589=$L$9,L588+J589-G589,L588))","v":""}]
["",null,null,null,null,null,null,null,null,null,{"$f":"IF(A590=\"\",\"\",IF(Tranzactii!$C590=$K$9,K589+J590-G590,K589))","v":""},{"$f":"IF(A590=\"\",\"\",IF(Tranzactii!$C590=$L$9,L589+J590-G590,L589))","v":""}]
["",null,null,null,null,null,null,null,null,null,{"$f":"IF(A591=\"\",\"\",IF(Tranzactii!$C591=$K$9,K590+J591-G591,K590))","v":""},{"$f":"IF(A591=\"\",\"\",IF(Tranzactii!$C591=$L$9,L590+J591-G591,L590))","v":""}]
["",null,null,null,null,null,null,null,null,null,{"$f":"IF(A592=\"\",\"\",IF(Tranzactii!$C592=$K$9,K591+J592-G592,K591))","v":""},{"$f":"IF(A592=\"\",\"\",IF(Tranzactii!$C592=$L$9,L591+J592-G592,L591))","v":""}]
["",null,null,null,null,null,null,null,null,null,{"$f":"IF(A593=\"\",\"\",IF(Tranzactii!$C593=$K$9,K592+J593-G593,K592))","v":""},{"$f":"IF(A593=\"\",\"\",IF(Tranzactii!$C593=$L$9,L592+J593-G593,L592))","v":""}]
["",null,null,null,null,null,null,null,null,null,{"$f":"IF(A594=\"\",\"\",IF(Tranzactii!$C594=$K$9,K593+J594-G594,K593))","v":""},{"$f":"IF(A594=\"\",\"\",IF(Tranzactii!$C594=$L$9,L593+J594-G594,L593))","v":""}]
["",null,null,null,null,null,null,null,null,null,{"$f":"IF(A595=\"\",\"\",IF(Tranzactii!$C595=$K$9,K594+J595-G595,K594))","v":""},{"$f":"IF(A595=\"\",\"\",IF(Tranzactii!$C595=$L$9,L594+J595-G595,L594))","v":""}]
["",null,null,null,null,null,null,null,null,null,{"$f":"IF(A596=\"\",\"\",IF(Tranzactii!$C596=$K$9,K595+J596-G596,K595))","v":""},{"$f":"IF(A596=\"\",\"\",IF(Tranzactii!$C596=$L$9,L595+J596-G596,L595))","v":""}]
["",null,null,null,null,null,null,null,null,null,{"$f":"IF(A597=\"\",\"\",IF(Tranzactii!$C597=$K$9,K596+J597-G597,K596))","v":""},{"$f":"IF(A597=\"\",\"\",IF(Tranzactii!$C597=$L$9,L596+J597-G597,L596))","v":""}]
["",null,null,null,null,null,null,null,null,null,{"$f":"IF(A598=\"\",\"\",IF(Tranzactii!$C598=$K$9,K597+J598-G598,K597))","v":""},{"$f":"IF(A598=\"\",\"\",IF(Tranzactii!$C598=$L$9,L597+J598-G598,L597))","v":""}]
["",null,null,null,null,null,null,null,null,null,{"$f":"IF(A599=\"\",\"\",IF(Tranzactii!$C599=$K$9,K598+J599-G599,K598))","v":""},{"$f":"IF(A599=\"\",\"\",IF(Tranzactii!$C599=$L$9,L598+J599-G599,L598))","v":""}]
["",null,null,null,null,null,null,null,null,null,{"$f":"IF(A600=\"\",\"\",IF(Tranzactii!$C600=$K$9,K599+J600-G600,K599))","v":""},{"$f":"IF(A600=\"\",\"\",IF(Tranzactii!$C600=$L$9,L599+J600-G600,L599))","v":""}]
["",null,null,null,null,null,null,null,null,null,{"$f":"IF(A601=\"\",\"\",IF(Tranzactii!$C601=$K$9,K600+J601-G601,K600))","v":""},{"$f":"IF(A601=\"\",\"\",IF(Tranzactii!$C601=$L$9,L600+J601-G601,L600))","v":""}]
["",null,null,null,null,null,null,null,null,null,{"$f":"IF(A602=\"\",\"\",IF(Tranzactii!$C602=$K$9,K601+J602-G602,K601))","v":""},{"$f":"IF(A602=\"\",\"\",IF(Tranzactii!$C602=$L$9,L601+J602-G602,L601))","v":""}]
["",null,null,null,null,null,null,null,null,null,{"$f":"IF(A603=\"\",\"\",IF(Tranzactii!$C603=$K$9,K602+J603-G603,K602))","v":""},{"$f":"IF(A603=\"\",\"\",IF(Tranzactii!$C603=$L$9,L602+J603-G603,L602))","v":""}]
["",null,null,null,null,null,null,null,null,null,{"$f":"IF(A604=\"\",\"\",IF(Tranzactii!$C604=$K$9,K603+J604-G604,K603))","v":""},{"$f":"IF(A604=\"\",\"\",IF(Tranzactii!$C604=$L$9,L603+J604-G604,L603))","v":""}]
["",null,null,null,null,null,null,null,null,null,{"$f":"IF(A605=\"\",\"\",IF(Tranzactii!$C605=$K$9,K604+J605-G605,K604))","v":""},{"$f":"IF(A605=\"\",\"\",IF(Tranzactii!$C605=$L$9,L604+J605-G605,L604))","v":""}]
["",null,null,null,null,null,null,null,null,null,{"$f":"IF(A606=\"\",\"\",IF(Tranzactii!$C606=$K$9,K605+J606-G606,K605))","v":""},{"$f":"IF(A606=\"\",\"\",IF(Tranzactii!$C606=$L$9,L605+J606-G606,L605))","v":""}]
["",null,null,null,null,null,null,null,null,null,{"$f":"IF(A607=\"\",\"\",IF(Tranzactii!$C607=$K$9,K606+J607-G607,K606))","v":""},{"$f":"IF(A607=\"\",\"\",IF(Tranzactii!$C607=$L$9,L606+J607-G607,L606))","v":""}]
["",null,null,null,null,null,null,null,null,null,{"$f":"IF(A608=\"\",\"\",IF(Tranzactii!$C608=$K$9,K607+J608-G608,K607))","v":""},{"$f":"IF(A608=\"\",\"\",IF(Tranzactii!$C608=$L$9,L607+J608-G608,L607))","v":""}]
["",null,null,null,null,null,null,null,null,null,{"$f":"IF(A609=\"\",\"\",IF(Tranzactii!$C609=$K$9,K608+J609-G609,K608))","v":""},{"$f":"IF(A609=\"\",\"\",IF(Tranzactii!$C609=$L$9,L608+J609-G609,L608))","v":""}]
["",null,null,null,null,null,null,null,null,null,{"$f":"IF(A610=\"\",\"\",IF(Tranzactii!$C610=$K$9,K609+J610-G610,K609))","v":""},{"$f":"IF(A610=\"\",\"\",IF(Tranzactii!$C610=$L$9,L609+J610-G610,L609))","v":""}]
["",null,null,null,null,null,null,null,null,null,{"$f":"IF(A611=\"\",\"\",IF(Tranzactii!$C611=$K$9,K610+J611-G611,K610))","v":""},{"$f":"IF(A611=\"\",\"\",IF(Tranzactii!$C611=$L$9,L610+J611-G611,L610))","v":""}]
["",null,null,null,null,null,null,null,null,null,{"$f":"IF(A612=\"\",\"\",IF(Tranzactii!$C612=$K$9,K611+J612-G612,K611))","v":""},{"$f":"IF(A612=\"\",\"\",IF(Tranzactii!$C612=$L$9,L611+J612-G612,L611))","v":""}]
["",null,null,null,null,null,null,null,null,null,{"$f":"IF(A613=\"\",\"\",IF(Tranzactii!$C613=$K$9,K612+J613-G613,K612))","v":""},{"$f":"IF(A613=\"\",\"\",IF(Tranzactii!$C613=$L$9,L612+J613-G613,L612))","v":""}]
["",null,null,null,null,null,null,null,null,null,{"$f":"IF(A614=\"\",\"\",IF(Tranzactii!$C614=$K$9,K613+J614-G614,K613))","v":""},{"$f":"IF(A614=\"\",\"\",IF(Tranzactii!$C614=$L$9,L613+J614-G614,L613))","v":""}]
["",null,null,null,null,null,null,null,null,null,{"$f":"IF(A615=\"\",\"\",IF(Tranzactii!$C615=$K$9,K614+J615-G615,K614))","v":""},{"$f":"IF(A615=\"\",\"\",IF(Tranzactii!$C615=$L$9,L614+J615-G615,L614))","v":""}]
["",null,null,null,null,null,null,null,null,null,{"$f":"IF(A616=\"\",\"\",IF(Tranzactii!$C616=$K$9,K615+J616-G616,K615))","v":""},{"$f":"IF(A616=\"\",\"\",IF(Tranzactii!$C616=$L$9,L615+J616-G616,L615))","v":""}]
["",null,null,null,null,null,null,null,null,null,{"$f":"IF(A617=\"\",\"\",IF(Tranzactii!$C617=$K$9,K616+J617-G617,K616))","v":""},{"$f":"IF(A617=\"\",\"\",IF(Tranzactii!$C617=$L$9,L616+J617-G617,L616))","v":""}]
["",null,null,null,null,null,null,null,null,null,{"$f":"IF(A618=\"\",\"\",IF(Tranzactii!$C618=$K$9,K617+J618-G618,K617))","v":""},{"$f":"IF(A618=\"\",\"\",IF(Tranzactii!$C618=$L$9,L617+J618-G618,L617))","v":""}]
["",null,null,null,null,null,null,null,null,null,{"$f":"IF(A619=\"\",\"\",IF(Tranzactii!$C619=$K$9,K618+J619-G619,K618))","v":""},{"$f":"IF(A619=\"\",\"\",IF(Tranzactii!$C619=$L$9,L618+J619-G619,L618))","v":""}]
["",null,null,null,null,null,null,null,null,null,{"$f":"IF(A620=\"\",\"\",IF(Tranzactii!$C620=$K$9,K619+J620-G620,K619))","v":""},{"$f":"IF(A620=\"\",\"\",IF(Tranzactii!$C620=$L$9,L619+J620-G620,L619))","v":""}]
["",null,null,null,null,null,null,null,null,null,{"$f":"IF(A621=\"\",\"\",IF(Tranzactii!$C621=$K$9,K620+J621-G621,K620))","v":""},{"$f":"IF(A621=\"\",\"\",IF(Tranzactii!$C621=$L$9,L620+J621-G621,L620))","v":""}]
["",null,null,null,null,null,null,null,null,null,{"$f":"IF(A622=\"\",\"\",IF(Tranzactii!$C622=$K$9,K621+J622-G622,K621))","v":""},{"$f":"IF(A622=\"\",\"\",IF(Tranzactii!$C622=$L$9,L621+J622-G622,L621))","v":""}]
["",null,null,null,null,null,null,null,null,null,{"$f":"IF(A623=\"\",\"\",IF(Tranzactii!$C623=$K$9,K622+J623-G623,K622))","v":""},{"$f":"IF(A623=\"\",\"\",IF(Tranzactii!$C623=$L$9,L622+J623-G623,L622))","v":""}]
["",null,null,null,null,null,null,null,null,null,{"$f":"IF(A624=\"\",\"\",IF(Tranzactii!$C624=$K$9,K623+J624-G624,K623))","v":""},{"$f":"IF(A624=\"\",\"\",IF(Tranzactii!$C624=$L$9,L623+J624-G624,L623))","v":""}]
["",null,null,null,null,null,null,null,null,null,{"$f":"IF(A625=\"\",\"\",IF(Tranzactii!$C625=$K$9,K624+J625-G625,K624))","v":""},{"$f":"IF(A625=\"\",\"\",IF(Tranzactii!$C625=$L$9,L624+J625-G625,L624))","v":""}]
["",null,null,null,null,null,null,null,null,null,{"$f":"IF(A626=\"\",\"\",IF(Tranzactii!$C626=$K$9,K625+J626-G626,K625))","v":""},{"$f":"IF(A626=\"\",\"\",IF(Tranzactii!$C626=$L$9,L625+J626-G626,L625))","v":""}]
["",null,null,null,null,null,null,null,null,null,{"$f":"IF(A627=\"\",\"\",IF(Tranzactii!$C627=$K$9,K626+J627-G627,K626))","v":""},{"$f":"IF(A627=\"\",\"\",IF(Tranzactii!$C627=$L$9,L626+J627-G627,L626))","v":""}]
["",null,null,null,null,null,null,null,null,null,{"$f":"IF(A628=\"\",\"\",IF(Tranzactii!$C628=$K$9,K627+J628-G628,K627))","v":""},{"$f":"IF(A628=\"\",\"\",IF(Tranzactii!$C628=$L$9,L627+J628-G628,L627))","v":""}]
["",null,null,null,null,null,null,null,null,null,{"$f":"IF(A629=\"\",\"\",IF(Tranzactii!$C629=$K$9,K628+J629-G629,K628))","v":""},{"$f":"IF(A629=\"\",\"\",IF(Tranzactii!$C629=$L$9,L628+J629-G629,L628))","v":""}]
["",null,null,null,null,null,null,null,null,null,{"$f":"IF(A630=\"\",\"\",IF(Tranzactii!$C630=$K$9,K629+J630-G630,K629))","v":""},{"$f":"IF(A630=\"\",\"\",IF(Tranzactii!$C630=$L$9,L629+J630-G630,L629))","v":""}]
["",null,null,null,null,null,null,null,null,null,{"$f":"IF(A631=\"\",\"\",IF(Tranzactii!$C631=$K$9,K630+J631-G631,K630))","v":""},{"$f":"IF(A631=\"\",\"\",IF(Tranzactii!$C631=$L$9,L630+J631-G631,L630))","v":""}]
["",null,null,null,null,null,null,null,null,null,{"$f":"IF(A632=\"\",\"\",IF(Tranzactii!$C632=$K$9,K631+J632-G632,K631))","v":""},{"$f":"IF(A632=\"\",\"\",IF(Tranzactii!$C632=$L$9,L631+J632-G632,L631))","v":""}]
["",null,null,null,null,null,null,null,null,null,{"$f":"IF(A633=\"\",\"\",IF(Tranzactii!$C633=$K$9,K632+J633-G633,K632))","v":""},{"$f":"IF(A633=\"\",\"\",IF(Tranzactii!$C633=$L$9,L632+J633-G633,L632))","v":""}]
["",null,null,null,null,null,null,null,null,null,{"$f":"IF(A634=\"\",\"\",IF(Tranzactii!$C634=$K$9,K633+J634-G634,K633))","v":""},{"$f":"IF(A634=\"\",\"\",IF(Tranzactii!$C634=$L$9,L633+J634-G634,L633))","v":""}]
["",null,null,null,null,null,null,null,null,null,{"$f":"IF(A635=\"\",\"\",IF(Tranzactii!$C635=$K$9,K634+J635-G635,K634))","v":""},{"$f":"IF(A635=\"\",\"\",IF(Tranzactii!$C635=$L$9,L634+J635-G635,L634))","v":""}]
["",null,null,null,null,null,null,null,null,null,{"$f":"IF(A636=\"\",\"\",IF(Tranzactii!$C636=$K$9,K635+J636-G636,K635))","v":""},{"$f":"IF(A636=\"\",\"\",IF(Tranzactii!$C636=$L$9,L635+J636-G636,L635))","v":""}]
["",null,null,null,null,null,null,null,null,null,{"$f":"IF(A637=\"\",\"\",IF(Tranzactii!$C637=$K$9,K636+J637-G637,K636))","v":""},{"$f":"IF(A637=\"\",\"\",IF(Tranzactii!$C637=$L$9,L636+J637-G637,L636))","v":""}]
["",null,null,null,null,null,null,null,null,null,{"$f":"IF(A638=\"\",\"\",IF(Tranzactii!$C638=$K$9,K637+J638-G638,K637))","v":""},{"$f":"IF(A638=\"\",\"\",IF(Tranzactii!$C638=$L$9,L637+J638-G638,L637))","v":""}]
["",null,null,null,null,null,null,null,null,null,{"$f":"IF(A639=\"\",\"\",IF(Tranzactii!$C639=$K$9,K638+J639-G639,K638))","v":""},{"$f":"IF(A639=\"\",\"\",IF(Tranzactii!$C639=$L$9,L638+J639-G639,L638))","v":""}]
["",null,null,null,null,null,null,null,null,null,{"$f":"IF(A640=\"\",\"\",IF(Tranzactii!$C640=$K$9,K639+J640-G640,K639))","v":""},{"$f":"IF(A640=\"\",\"\",IF(Tranzactii!$C640=$L$9,L639+J640-G640,L639))","v":""}]
["",null,null,null,null,null,null,null,null,null,{"$f":"IF(A641=\"\",\"\",IF(Tranzactii!$C641=$K$9,K640+J641-G641,K640))","v":""},{"$f":"IF(A641=\"\",\"\",IF(Tranzactii!$C641=$L$9,L640+J641-G641,L640))","v":""}]
["",null,null,null,null,null,null,null,null,null,{"$f":"IF(A642=\"\",\"\",IF(Tranzactii!$C642=$K$9,K641+J642-G642,K641))","v":""},{"$f":"IF(A642=\"\",\"\",IF(Tranzactii!$C642=$L$9,L641+J642-G642,L641))","v":""}]
["",null,null,null,null,null,null,null,null,null,{"$f":"IF(A643=\"\",\"\",IF(Tranzactii!$C643=$K$9,K642+J643-G643,K642))","v":""},{"$f":"IF(A643=\"\",\"\",IF(Tranzactii!$C643=$L$9,L642+J643-G643,L642))","v":""}]
["",null,null,null,null,null,null,null,null,null,{"$f":"IF(A644=\"\",\"\",IF(Tranzactii!$C644=$K$9,K643+J644-G644,K643))","v":""},{"$f":"IF(A644=\"\",\"\",IF(Tranzactii!$C644=$L$9,L643+J644-G644,L643))","v":""}]
["",null,null,null,null,null,null,null,null,null,{"$f":"IF(A645=\"\",\"\",IF(Tranzactii!$C645=$K$9,K644+J645-G645,K644))","v":""},{"$f":"IF(A645=\"\",\"\",IF(Tranzactii!$C645=$L$9,L644+J645-G645,L644))","v":""}]
["",null,null,null,null,null,null,null,null,null,{"$f":"IF(A646=\"\",\"\",IF(Tranzactii!$C646=$K$9,K645+J646-G646,K645))","v":""},{"$f":"IF(A646=\"\",\"\",IF(Tranzactii!$C646=$L$9,L645+J646-G646,L645))","v":""}]
["",null,null,null,null,null,null,null,null,null,{"$f":"IF(A647=\"\",\"\",IF(Tranzactii!$C647=$K$9,K646+J647-G647,K646))","v":""},{"$f":"IF(A647=\"\",\"\",IF(Tranzactii!$C647=$L$9,L646+J647-G647,L646))","v":""}]
["",null,null,null,null,null,null,null,null,null,{"$f":"IF(A648=\"\",\"\",IF(Tranzactii!$C648=$K$9,K647+J648-G648,K647))","v":""},{"$f":"IF(A648=\"\",\"\",IF(Tranzactii!$C648=$L$9,L647+J648-G648,L647))","v":""}]
[{"$f":"IF(B649=\"\",\"\",MONTH(B649))","v":""},null,null,null,null,null,null,null,null,null,{"$f":"IF(A649=\"\",\"\",IF(Tranzactii!$C649=$K$9,K648+J649-G649,K648))","v":""},{"$f":"IF(A649=\"\",\"\",IF(Tranzactii!$C649=$L$9,L648+J649-G649,L648))","v":""}]
["",null,null,null,null,null,null,null,null,null,{"$f":"IF(A650=\"\",\"\",IF(Tranzactii!$C650=$K$9,K649+J650-G650,K649))","v":""},{"$f":"IF(A650=\"\",\"\",IF(Tranzactii!$C650=$L$9,L649+J650-G650,L649))","v":""}]
["",null,null,null,null,null,null,null,null,null,{"$f":"IF(A651=\"\",\"\",IF(Tranzactii!$C651=$K$9,K650+J651-G651,K650))","v":""},{"$f":"IF(A651=\"\",\"\",IF(Tranzactii!$C651=$L$9,L650+J651-G651,L650))","v":""}]
["",null,null,null,null,null,null,null,null,null,{"$f":"IF(A652=\"\",\"\",IF(Tranzactii!$C652=$K$9,K651+J652-G652,K651))","v":""},{"$f":"IF(A652=\"\",\"\",IF(Tranzactii!$C652=$L$9,L651+J652-G652,L651))","v":""}]
["",null,null,null,null,null,null,null,null,null,{"$f":"IF(A653=\"\",\"\",IF(Tranzactii!$C653=$K$9,K652+J653-G653,K652))","v":""},{"$f":"IF(A653=\"\",\"\",IF(Tranzactii!$C653=$L$9,L652+J653-G653,L652))","v":""}]
["",null,null,null,null,null,null,null,null,null,{"$f":"IF(A654=\"\",\"\",IF(Tranzactii!$C654=$K$9,K653+J654-G654,K653))","v":""},{"$f":"IF(A654=\"\",\"\",IF(Tranzactii!$C654=$L$9,L653+J654-G654,L653))","v":""}]
["",null,null,null,null,null,null,null,null,null,{"$f":"IF(A655=\"\",\"\",IF(Tranzactii!$C655=$K$9,K654+J655-G655,K654))","v":""},{"$f":"IF(A655=\"\",\"\",IF(Tranzactii!$C655=$L$9,L654+J655-G655,L654))","v":""}]
["",null,null,null,null,null,null,null,null,null,{"$f":"IF(A656=\"\",\"\",IF(Tranzactii!$C656=$K$9,K655+J656-G656,K655))","v":""},{"$f":"IF(A656=\"\",\"\",IF(Tranzactii!$C656=$L$9,L655+J656-G656,L655))","v":""}]
["",null,null,null,null,null,null,null,null,null,{"$f":"IF(A657=\"\",\"\",IF(Tranzactii!$C657=$K$9,K656+J657-G657,K656))","v":""},{"$f":"IF(A657=\"\",\"\",IF(Tranzactii!$C657=$L$9,L656+J657-G657,L656))","v":""}]
["",null,null,null,null,null,null,null,null,null,{"$f":"IF(A658=\"\",\"\",IF(Tranzactii!$C658=$K$9,K657+J658-G658,K657))","v":""},{"$f":"IF(A658=\"\",\"\",IF(Tranzactii!$C658=$L$9,L657+J658-G658,L657))","v":""}]
["",null,null,null,null,null,null,null,null,null,{"$f":"IF(A659=\"\",\"\",IF(Tranzactii!$C659=$K$9,K658+J659-G659,K658))","v":""},{"$f":"IF(A659=\"\",\"\",IF(Tranzactii!$C659=$L$9,L658+J659-G659,L658))","v":""}]
["",null,null,null,null,null,null,null,null,null,{"$f":"IF(A660=\"\",\"\",IF(Tranzactii!$C660=$K$9,K659+J660-G660,K659))","v":""},{"$f":"IF(A660=\"\",\"\",IF(Tranzactii!$C660=$L$9,L659+J660-G660,L659))","v":""}]
["",null,null,null,null,null,null,null,null,null,{"$f":"IF(A661=\"\",\"\",IF(Tranzactii!$C661=$K$9,K660+J661-G661,K660))","v":""},{"$f":"IF(A661=\"\",\"\",IF(Tranzactii!$C661=$L$9,L660+J661-G661,L660))","v":""}]
["",null,null,null,null,null,null,null,null,null,{"$f":"IF(A662=\"\",\"\",IF(Tranzactii!$C662=$K$9,K661+J662-G662,K661))","v":""},{"$f":"IF(A662=\"\",\"\",IF(Tranzactii!$C662=$L$9,L661+J662-G662,L661))","v":""}]
["",null,null,null,null,null,null,null,null,null,{"$f":"IF(A663=\"\",\"\",IF(Tranzactii!$C663=$K$9,K662+J663-G663,K662))","v":""},{"$f":"IF(A663=\"\",\"\",IF(Tranzactii!$C663=$L$9,L662+J663-G663,L662))","v":""}]
["",null,null,null,null,null,null,null,null,null,{"$f":"IF(A664=\"\",\"\",IF(Tranzactii!$C664=$K$9,K663+J664-G664,K663))","v":""},{"$f":"IF(A664=\"\",\"\",IF(Tranzactii!$C664=$L$9,L663+J664-G664,L663))","v":""}]
["",null,null,null,null,null,null,null,null,null,{"$f":"IF(A665=\"\",\"\",IF(Tranzactii!$C665=$K$9,K664+J665-G665,K664))","v":""},{"$f":"IF(A665=\"\",\"\",IF(Tranzactii!$C665=$L$9,L664+J665-G665,L664))","v":""}]
["",null,null,null,null,null,null,null,null,null,{"$f":"IF(A666=\"\",\"\",IF(Tranzactii!$C666=$K$9,K665+J666-G666,K665))","v":""},{"$f":"IF(A666=\"\",\"\",IF(Tranzactii!$C666=$L$9,L665+J666-G666,L665))","v":""}]
["",null,null,null,null,null,null,null,null,null,{"$f":"IF(A667=\"\",\"\",IF(Tranzactii!$C667=$K$9,K666+J667-G667,K666))","v":""},{"$f":"IF(A667=\"\",\"\",IF(Tranzactii!$C667=$L$9,L666+J667-G667,L666))","v":""}]
["",null,null,null,null,null,null,null,null,null,{"$f":"IF(A668=\"\",\"\",IF(Tranzactii!$C668=$K$9,K667+J668-G668,K667))","v":""},{"$f":"IF(A668=\"\",\"\",IF(Tranzactii!$C668=$L$9,L667+J668-G668,L667))","v":""}]
["",null,null,null,null,null,null,null,null,null,{"$f":"IF(A669=\"\",\"\",IF(Tranzactii!$C669=$K$9,K668+J669-G669,K668))","v":""},{"$f":"IF(A669=\"\",\"\",IF(Tranzactii!$C669=$L$9,L668+J669-G669,L668))","v":""}]
["",null,null,null,null,null,null,null,null,null,{"$f":"IF(A670=\"\",\"\",IF(Tranzactii!$C670=$K$9,K669+J670-G670,K669))","v":""},{"$f":"IF(A670=\"\",\"\",IF(Tranzactii!$C670=$L$9,L669+J670-G670,L669))","v":""}]
["",null,null,null,null,null,null,null,null,null,{"$f":"IF(A671=\"\",\"\",IF(Tranzactii!$C671=$K$9,K670+J671-G671,K670))","v":""},{"$f":"IF(A671=\"\",\"\",IF(Tranzactii!$C671=$L$9,L670+J671-G671,L670))","v":""}]
["",null,null,null,null,null,null,null,null,null,{"$f":"IF(A672=\"\",\"\",IF(Tranzactii!$C672=$K$9,K671+J672-G672,K671))","v":""},{"$f":"IF(A672=\"\",\"\",IF(Tranzactii!$C672=$L$9,L671+J672-G672,L671))","v":""}]
["",null,null,null,null,null,null,null,null,null,{"$f":"IF(A673=\"\",\"\",IF(Tranzactii!$C673=$K$9,K672+J673-G673,K672))","v":""},{"$f":"IF(A673=\"\",\"\",IF(Tranzactii!$C673=$L$9,L672+J673-G673,L672))","v":""}]
["",null,null,null,null,null,null,null,null,null,{"$f":"IF(A674=\"\",\"\",IF(Tranzactii!$C674=$K$9,K673+J674-G674,K673))","v":""},{"$f":"IF(A674=\"\",\"\",IF(Tranzactii!$C674=$L$9,L673+J674-G674,L673))","v":""}]
["",null,null,null,null,null,null,null,null,null,{"$f":"IF(A675=\"\",\"\",IF(Tranzactii!$C675=$K$9,K674+J675-G675,K674))","v":""},{"$f":"IF(A675=\"\",\"\",IF(Tranzactii!$C675=$L$9,L674+J675-G675,L674))","v":""}]
["",null,null,null,null,null,null,null,null,null,{"$f":"IF(A676=\"\",\"\",IF(Tranzactii!$C676=$K$9,K675+J676-G676,K675))","v":""},{"$f":"IF(A676=\"\",\"\",IF(Tranzactii!$C676=$L$9,L675+J676-G676,L675))","v":""}]
["",null,null,null,null,null,null,null,null,null,{"$f":"IF(A677=\"\",\"\",IF(Tranzactii!$C677=$K$9,K676+J677-G677,K676))","v":""},{"$f":"IF(A677=\"\",\"\",IF(Tranzactii!$C677=$L$9,L676+J677-G677,L676))","v":""}]
["",null,null,null,null,null,null,null,null,null,{"$f":"IF(A678=\"\",\"\",IF(Tranzactii!$C678=$K$9,K677+J678-G678,K677))","v":""},{"$f":"IF(A678=\"\",\"\",IF(Tranzactii!$C678=$L$9,L677+J678-G678,L677))","v":""}]
["",null,null,null,null,null,null,null,null,null,{"$f":"IF(A679=\"\",\"\",IF(Tranzactii!$C679=$K$9,K678+J679-G679,K678))","v":""},{"$f":"IF(A679=\"\",\"\",IF(Tranzactii!$C679=$L$9,L678+J679-G679,L678))","v":""}]
["",null,null,null,null,null,null,null,null,null,{"$f":"IF(A680=\"\",\"\",IF(Tranzactii!$C680=$K$9,K679+J680-G680,K679))","v":""},{"$f":"IF(A680=\"\",\"\",IF(Tranzactii!$C680=$L$9,L679+J680-G680,L679))","v":""}]
["",null,null,null,null,null,null,null,null,null,{"$f":"IF(A681=\"\",\"\",IF(Tranzactii!$C681=$K$9,K680+J681-G681,K680))","v":""},{"$f":"IF(A681=\"\",\"\",IF(Tranzactii!$C681=$L$9,L680+J681-G681,L680))","v":""}]
["",null,null,null,null,null,null,null,null,null,{"$f":"IF(A682=\"\",\"\",IF(Tranzactii!$C682=$K$9,K681+J682-G682,K681))","v":""},{"$f":"IF(A682=\"\",\"\",IF(Tranzactii!$C682=$L$9,L681+J682-G682,L681))","v":""}]
["",null,null,null,null,null,null,null,null,null,{"$f":"IF(A683=\"\",\"\",IF(Tranzactii!$C683=$K$9,K682+J683-G683,K682))","v":""},{"$f":"IF(A683=\"\",\"\",IF(Tranzactii!$C683=$L$9,L682+J683-G683,L682))","v":""}]
["",null,null,null,null,null,null,null,null,null,{"$f":"IF(A684=\"\",\"\",IF(Tranzactii!$C684=$K$9,K683+J684-G684,K683))","v":""},{"$f":"IF(A684=\"\",\"\",IF(Tranzactii!$C684=$L$9,L683+J684-G684,L683))","v":""}]
["",null,null,null,null,null,null,null,null,null,{"$f":"IF(A685=\"\",\"\",IF(Tranzactii!$C685=$K$9,K684+J685-G685,K684))","v":""},{"$f":"IF(A685=\"\",\"\",IF(Tranzactii!$C685=$L$9,L684+J685-G685,L684))","v":""}]
["",null,null,null,null,null,null,null,null,null,{"$f":"IF(A686=\"\",\"\",IF(Tranzactii!$C686=$K$9,K685+J686-G686,K685))","v":""},{"$f":"IF(A686=\"\",\"\",IF(Tranzactii!$C686=$L$9,L685+J686-G686,L685))","v":""}]
["",null,null,null,null,null,null,null,null,null,{"$f":"IF(A687=\"\",\"\",IF(Tranzactii!$C687=$K$9,K686+J687-G687,K686))","v":""},{"$f":"IF(A687=\"\",\"\",IF(Tranzactii!$C687=$L$9,L686+J687-G687,L686))","v":""}]
["",null,null,null,null,null,null,null,null,null,{"$f":"IF(A688=\"\",\"\",IF(Tranzactii!$C688=$K$9,K687+J688-G688,K687))","v":""},{"$f":"IF(A688=\"\",\"\",IF(Tranzactii!$C688=$L$9,L687+J688-G688,L687))","v":""}]
["",null,null,null,null,null,null,null,null,null,{"$f":"IF(A689=\"\",\"\",IF(Tranzactii!$C689=$K$9,K688+J689-G689,K688))","v":""},{"$f":"IF(A689=\"\",\"\",IF(Tranzactii!$C689=$L$9,L688+J689-G689,L688))","v":""}]
["",null,null,null,null,null,null,null,null,null,{"$f":"IF(A690=\"\",\"\",IF(Tranzactii!$C690=$K$9,K689+J690-G690,K689))","v":""},{"$f":"IF(A690=\"\",\"\",IF(Tranzactii!$C690=$L$9,L689+J690-G690,L689))","v":""}]
["",null,null,null,null,null,null,null,null,null,{"$f":"IF(A691=\"\",\"\",IF(Tranzactii!$C691=$K$9,K690+J691-G691,K690))","v":""},{"$f":"IF(A691=\"\",\"\",IF(Tranzactii!$C691=$L$9,L690+J691-G691,L690))","v":""}]
["",null,null,null,null,null,null,null,null,null,{"$f":"IF(A692=\"\",\"\",IF(Tranzactii!$C692=$K$9,K691+J692-G692,K691))","v":""},{"$f":"IF(A692=\"\",\"\",IF(Tranzactii!$C692=$L$9,L691+J692-G692,L691))","v":""}]
["",null,null,null,null,null,null,null,null,null,{"$f":"IF(A693=\"\",\"\",IF(Tranzactii!$C693=$K$9,K692+J693-G693,K692))","v":""},{"$f":"IF(A693=\"\",\"\",IF(Tranzactii!$C693=$L$9,L692+J693-G693,L692))","v":""}]
["",null,null,null,null,null,null,null,null,null,{"$f":"IF(A694=\"\",\"\",IF(Tranzactii!$C694=$K$9,K693+J694-G694,K693))","v":""},{"$f":"IF(A694=\"\",\"\",IF(Tranzactii!$C694=$L$9,L693+J694-G694,L693))","v":""}]
["",null,null,null,null,null,null,null,null,null,{"$f":"IF(A695=\"\",\"\",IF(Tranzactii!$C695=$K$9,K694+J695-G695,K694))","v":""},{"$f":"IF(A695=\"\",\"\",IF(Tranzactii!$C695=$L$9,L694+J695-G695,L694))","v":""}]
["",null,null,null,null,null,null,null,null,null,{"$f":"IF(A696=\"\",\"\",IF(Tranzactii!$C696=$K$9,K695+J696-G696,K695))","v":""},{"$f":"IF(A696=\"\",\"\",IF(Tranzactii!$C696=$L$9,L695+J696-G696,L695))","v":""}]
["",null,null,null,null,null,null,null,null,null,{"$f":"IF(A697=\"\",\"\",IF(Tranzactii!$C697=$K$9,K696+J697-G697,K696))","v":""},{"$f":"IF(A697=\"\",\"\",IF(Tranzactii!$C697=$L$9,L696+J697-G697,L696))","v":""}]
["",null,null,null,null,null,null,null,null,null,{"$f":"IF(A698=\"\",\"\",IF(Tranzactii!$C698=$K$9,K697+J698-G698,K697))","v":""},{"$f":"IF(A698=\"\",\"\",IF(Tranzactii!$C698=$L$9,L697+J698-G698,L697))","v":""}]
["",null,null,null,null,null,null,null,null,null,{"$f":"IF(A699=\"\",\"\",IF(Tranzactii!$C699=$K$9,K698+J699-G699,K698))","v":""},{"$f":"IF(A699=\"\",\"\",IF(Tranzactii!$C699=$L$9,L698+J699-G699,L698))","v":""}]
["",null,null,null,null,null,null,null,null,null,{"$f":"IF(A700=\"\",\"\",IF(Tranzactii!$C700=$K$9,K699+J700-G700,K699))","v":""},{"$f":"IF(A700=\"\",\"\",IF(Tranzactii!$C700=$L$9,L699+J700-G700,L699))","v":""}]
["",null,null,null,null,null,null,null,null,null,{"$f":"IF(A701=\"\",\"\",IF(Tranzactii!$C701=$K$9,K700+J701-G701,K700))","v":""},{"$f":"IF(A701=\"\",\"\",IF(Tranzactii!$C701=$L$9,L700+J701-G701,L700))","v":""}]
["",null,null,null,null,null,null,null,null,null,{"$f":"IF(A702=\"\",\"\",IF(Tranzactii!$C702=$K$9,K701+J702-G702,K701))","v":""},{"$f":"IF(A702=\"\",\"\",IF(Tranzactii!$C702=$L$9,L701+J702-G702,L701))","v":""}]
["",null,null,null,null,null,null,null,null,null,{"$f":"IF(A703=\"\",\"\",IF(Tranzactii!$C703=$K$9,K702+J703-G703,K702))","v":""},{"$f":"IF(A703=\"\",\"\",IF(Tranzactii!$C703=$L$9,L702+J703-G703,L702))","v":""}]
["",null,null,null,null,null,null,null,null,null,{"$f":"IF(A704=\"\",\"\",IF(Tranzactii!$C704=$K$9,K703+J704-G704,K703))","v":""},{"$f":"IF(A704=\"\",\"\",IF(Tranzactii!$C704=$L$9,L703+J704-G704,L703))","v":""}]
["",null,null,null,null,null,null,null,null,null,{"$f":"IF(A705=\"\",\"\",IF(Tranzactii!$C705=$K$9,K704+J705-G705,K704))","v":""},{"$f":"IF(A705=\"\",\"\",IF(Tranzactii!$C705=$L$9,L704+J705-G705,L704))","v":""}]
["",null,null,null,null,null,null,null,null,null,{"$f":"IF(A706=\"\",\"\",IF(Tranzactii!$C706=$K$9,K705+J706-G706,K705))","v":""},{"$f":"IF(A706=\"\",\"\",IF(Tranzactii!$C706=$L$9,L705+J706-G706,L705))","v":""}]
["",null,null,null,null,null,null,null,null,null,{"$f":"IF(A707=\"\",\"\",IF(Tranzactii!$C707=$K$9,K706+J707-G707,K706))","v":""},{"$f":"IF(A707=\"\",\"\",IF(Tranzactii!$C707=$L$9,L706+J707-G707,L706))","v":""}]
["",null,null,null,null,null,null,null,null,null,{"$f":"IF(A708=\"\",\"\",IF(Tranzactii!$C708=$K$9,K707+J708-G708,K707))","v":""},{"$f":"IF(A708=\"\",\"\",IF(Tranzactii!$C708=$L$9,L707+J708-G708,L707))","v":""}]
["",null,null,null,null,null,null,null,null,null,{"$f":"IF(A709=\"\",\"\",IF(Tranzactii!$C709=$K$9,K708+J709-G709,K708))","v":""},{"$f":"IF(A709=\"\",\"\",IF(Tranzactii!$C709=$L$9,L708+J709-G709,L708))","v":""}]
["",null,null,null,null,null,null,null,null,null,{"$f":"IF(A710=\"\",\"\",IF(Tranzactii!$C710=$K$9,K709+J710-G710,K709))","v":""},{"$f":"IF(A710=\"\",\"\",IF(Tranzactii!$C710=$L$9,L709+J710-G710,L709))","v":""}]
["",null,null,null,null,null,null,null,null,null,{"$f":"IF(A711=\"\",\"\",IF(Tranzactii!$C711=$K$9,K710+J711-G711,K710))","v":""},{"$f":"IF(A711=\"\",\"\",IF(Tranzactii!$C711=$L$9,L710+J711-G711,L710))","v":""}]
["",null,null,null,null,null,null,null,null,null,{"$f":"IF(A712=\"\",\"\",IF(Tranzactii!$C712=$K$9,K711+J712-G712,K711))","v":""},{"$f":"IF(A712=\"\",\"\",IF(Tranzactii!$C712=$L$9,L711+J712-G712,L711))","v":""}]
[{"$f":"IF(B713=\"\",\"\",MONTH(B713))","v":""},null,null,null,null,null,null,null,null,null,{"$f":"IF(A713=\"\",\"\",IF(Tranzactii!$C713=$K$9,K712+J713-G713,K712))","v":""},{"$f":"IF(A713=\"\",\"\",IF(Tranzactii!$C713=$L$9,L712+J713-G713,L712))","v":""}]
["",null,null,null,null,null,null,null,null,null,{"$f":"IF(A714=\"\",\"\",IF(Tranzactii!$C714=$K$9,K713+J714-G714,K713))","v":""},{"$f":"IF(A714=\"\",\"\",IF(Tranzactii!$C714=$L$9,L713+J714-G714,L713))","v":""}]
["",null,null,null,null,null,null,null,null,null,{"$f":"IF(A715=\"\",\"\",IF(Tranzactii!$C715=$K$9,K714+J715-G715,K714))","v":""},{"$f":"IF(A715=\"\",\"\",IF(Tranzactii!$C715=$L$9,L714+J715-G715,L714))","v":""}]
["",null,null,null,null,null,null,null,null,null,{"$f":"IF(A716=\"\",\"\",IF(Tranzactii!$C716=$K$9,K715+J716-G716,K715))","v":""},{"$f":"IF(A716=\"\",\"\",IF(Tranzactii!$C716=$L$9,L715+J716-G716,L715))","v":""}]
["",null,null,null,null,null,null,null,null,null,{"$f":"IF(A717=\"\",\"\",IF(Tranzactii!$C717=$K$9,K716+J717-G717,K716))","v":""},{"$f":"IF(A717=\"\",\"\",IF(Tranzactii!$C717=$L$9,L716+J717-G717,L716))","v":""}]
["",null,null,null,null,null,null,null,null,null,{"$f":"IF(A718=\"\",\"\",IF(Tranzactii!$C718=$K$9,K717+J718-G718,K717))","v":""},{"$f":"IF(A718=\"\",\"\",IF(Tranzactii!$C718=$L$9,L717+J718-G718,L717))","v":""}]
["",null,null,null,null,null,null,null,null,null,{"$f":"IF(A719=\"\",\"\",IF(Tranzactii!$C719=$K$9,K718+J719-G719,K718))","v":""},{"$f":"IF(A719=\"\",\"\",IF(Tranzactii!$C719=$L$9,L718+J719-G719,L718))","v":""}]
["",null,null,null,null,null,null,null,null,null,{"$f":"IF(A720=\"\",\"\",IF(Tranzactii!$C720=$K$9,K719+J720-G720,K719))","v":""},{"$f":"IF(A720=\"\",\"\",IF(Tranzactii!$C720=$L$9,L719+J720-G720,L719))","v":""}]
["",null,null,null,null,null,null,null,null,null,{"$f":"IF(A721=\"\",\"\",IF(Tranzactii!$C721=$K$9,K720+J721-G721,K720))","v":""},{"$f":"IF(A721=\"\",\"\",IF(Tranzactii!$C721=$L$9,L720+J721-G721,L720))","v":""}]
["",null,null,null,null,null,null,null,null,null,{"$f":"IF(A722=\"\",\"\",IF(Tranzactii!$C722=$K$9,K721+J722-G722,K721))","v":""},{"$f":"IF(A722=\"\",\"\",IF(Tranzactii!$C722=$L$9,L721+J722-G722,L721))","v":""}]
["",null,null,null,null,null,null,null,null,null,{"$f":"IF(A723=\"\",\"\",IF(Tranzactii!$C723=$K$9,K722+J723-G723,K722))","v":""},{"$f":"IF(A723=\"\",\"\",IF(Tranzactii!$C723=$L$9,L722+J723-G723,L722))","v":""}]
["",null,null,null,null,null,null,null,null,null,{"$f":"IF(A724=\"\",\"\",IF(Tranzactii!$C724=$K$9,K723+J724-G724,K723))","v":""},{"$f":"IF(A724=\"\",\"\",IF(Tranzactii!$C724=$L$9,L723+J724-G724,L723))","v":""}]
["",null,null,null,null,null,null,null,null,null,{"$f":"IF(A725=\"\",\"\",IF(Tranzactii!$C725=$K$9,K724+J725-G725,K724))","v":""},{"$f":"IF(A725=\"\",\"\",IF(Tranzactii!$C725=$L$9,L724+J725-G725,L724))","v":""}]
["",null,null,null,null,null,null,null,null,null,{"$f":"IF(A726=\"\",\"\",IF(Tranzactii!$C726=$K$9,K725+J726-G726,K725))","v":""},{"$f":"IF(A726=\"\",\"\",IF(Tranzactii!$C726=$L$9,L725+J726-G726,L725))","v":""}]
["",null,null,null,null,null,null,null,null,null,{"$f":"IF(A727=\"\",\"\",IF(Tranzactii!$C727=$K$9,K726+J727-G727,K726))","v":""},{"$f":"IF(A727=\"\",\"\",IF(Tranzactii!$C727=$L$9,L726+J727-G727,L726))","v":""}]
["",null,null,null,null,null,null,null,null,null,{"$f":"IF(A728=\"\",\"\",IF(Tranzactii!$C728=$K$9,K727+J728-G728,K727))","v":""},{"$f":"IF(A728=\"\",\"\",IF(Tranzactii!$C728=$L$9,L727+J728-G728,L727))","v":""}]
["",null,null,null,null,null,null,null,null,null,{"$f":"IF(A729=\"\",\"\",IF(Tranzactii!$C729=$K$9,K728+J729-G729,K728))","v":""},{"$f":"IF(A729=\"\",\"\",IF(Tranzactii!$C729=$L$9,L728+J729-G729,L728))","v":""}]
["",null,null,null,null,null,null,null,null,null,{"$f":"IF(A730=\"\",\"\",IF(Tranzactii!$C730=$K$9,K729+J730-G730,K729))","v":""},{"$f":"IF(A730=\"\",\"\",IF(Tranzactii!$C730=$L$9,L729+J730-G730,L729))","v":""}]
["",null,null,null,null,null,null,null,null,null,{"$f":"IF(A731=\"\",\"\",IF(Tranzactii!$C731=$K$9,K730+J731-G731,K730))","v":""},{"$f":"IF(A731=\"\",\"\",IF(Tranzactii!$C731=$L$9,L730+J731-G731,L730))","v":""}]
["",null,null,null,null,null,null,null,null,null,{"$f":"IF(A732=\"\",\"\",IF(Tranzactii!$C732=$K$9,K731+J732-G732,K731))","v":""},{"$f":"IF(A732=\"\",\"\",IF(Tranzactii!$C732=$L$9,L731+J732-G732,L731))","v":""}]
["",null,null,null,null,null,null,null,null,null,{"$f":"IF(A733=\"\",\"\",IF(Tranzactii!$C733=$K$9,K732+J733-G733,K732))","v":""},{"$f":"IF(A733=\"\",\"\",IF(Tranzactii!$C733=$L$9,L732+J733-G733,L732))","v":""}]
["",null,null,null,null,null,null,null,null,null,{"$f":"IF(A734=\"\",\"\",IF(Tranzactii!$C734=$K$9,K733+J734-G734,K733))","v":""},{"$f":"IF(A734=\"\",\"\",IF(Tranzactii!$C734=$L$9,L733+J734-G734,L733))","v":""}]
["",null,null,null,null,null,null,null,null,null,{"$f":"IF(A735=\"\",\"\",IF(Tranzactii!$C735=$K$9,K734+J735-G735,K734))","v":""},{"$f":"IF(A735=\"\",\"\",IF(Tranzactii!$C735=$L$9,L734+J735-G735,L734))","v":""}]
["",null,null,null,null,null,null,null,null,null,{"$f":"IF(A736=\"\",\"\",IF(Tranzactii!$C736=$K$9,K735+J736-G736,K735))","v":""},{"$f":"IF(A736=\"\",\"\",IF(Tranzactii!$C736=$L$9,L735+J736-G736,L735))","v":""}]
["",null,null,null,null,null,null,null,null,null,{"$f":"IF(A737=\"\",\"\",IF(Tranzactii!$C737=$K$9,K736+J737-G737,K736))","v":""},{"$f":"IF(A737=\"\",\"\",IF(Tranzactii!$C737=$L$9,L736+J737-G737,L736))","v":""}]
["",null,null,null,null,null,null,null,null,null,{"$f":"IF(A738=\"\",\"\",IF(Tranzactii!$C738=$K$9,K737+J738-G738,K737))","v":""},{"$f":"IF(A738=\"\",\"\",IF(Tranzactii!$C738=$L$9,L737+J738-G738,L737))","v":""}]
["",null,null,null,null,null,null,null,null,null,{"$f":"IF(A739=\"\",\"\",IF(Tranzactii!$C739=$K$9,K738+J739-G739,K738))","v":""},{"$f":"IF(A739=\"\",\"\",IF(Tranzactii!$C739=$L$9,L738+J739-G739,L738))","v":""}]
["",null,null,null,null,null,null,null,null,null,{"$f":"IF(A740=\"\",\"\",IF(Tranzactii!$C740=$K$9,K739+J740-G740,K739))","v":""},{"$f":"IF(A740=\"\",\"\",IF(Tranzactii!$C740=$L$9,L739+J740-G740,L739))","v":""}]
["",null,null,null,null,null,null,null,null,null,{"$f":"IF(A741=\"\",\"\",IF(Tranzactii!$C741=$K$9,K740+J741-G741,K740))","v":""},{"$f":"IF(A741=\"\",\"\",IF(Tranzactii!$C741=$L$9,L740+J741-G741,L740))","v":""}]
["",null,null,null,null,null,null,null,null,null,{"$f":"IF(A742=\"\",\"\",IF(Tranzactii!$C742=$K$9,K741+J742-G742,K741))","v":""},{"$f":"IF(A742=\"\",\"\",IF(Tranzactii!$C742=$L$9,L741+J742-G742,L741))","v":""}]
["",null,null,null,null,null,null,null,null,null,{"$f":"IF(A743=\"\",\"\",IF(Tranzactii!$C743=$K$9,K742+J743-G743,K742))","v":""},{"$f":"IF(A743=\"\",\"\",IF(Tranzactii!$C743=$L$9,L742+J743-G743,L742))","v":""}]
["",null,null,null,null,null,null,null,null,null,{"$f":"IF(A744=\"\",\"\",IF(Tranzactii!$C744=$K$9,K743+J744-G744,K743))","v":""},{"$f":"IF(A744=\"\",\"\",IF(Tranzactii!$C744=$L$9,L743+J744-G744,L743))","v":""}]
["",null,null,null,null,null,null,null,null,null,{"$f":"IF(A745=\"\",\"\",IF(Tranzactii!$C745=$K$9,K744+J745-G745,K744))","v":""},{"$f":"IF(A745=\"\",\"\",IF(Tranzactii!$C745=$L$9,L744+J745-G745,L744))","v":""}]
["",null,null,null,null,null,null,null,null,null,{"$f":"IF(A746=\"\",\"\",IF(Tranzactii!$C746=$K$9,K745+J746-G746,K745))","v":""},{"$f":"IF(A746=\"\",\"\",IF(Tranzactii!$C746=$L$9,L745+J746-G746,L745))","v":""}]
["",null,null,null,null,null,null,null,null,null,{"$f":"IF(A747=\"\",\"\",IF(Tranzactii!$C747=$K$9,K746+J747-G747,K746))","v":""},{"$f":"IF(A747=\"\",\"\",IF(Tranzactii!$C747=$L$9,L746+J747-G747,L746))","v":""}]
["",null,null,null,null,null,null,null,null,null,{"$f":"IF(A748=\"\",\"\",IF(Tranzactii!$C748=$K$9,K747+J748-G748,K747))","v":""},{"$f":"IF(A748=\"\",\"\",IF(Tranzactii!$C748=$L$9,L747+J748-G748,L747))","v":""}]
["",null,null,null,null,null,null,null,null,null,{"$f":"IF(A749=\"\",\"\",IF(Tranzactii!$C749=$K$9,K748+J749-G749,K748))","v":""},{"$f":"IF(A749=\"\",\"\",IF(Tranzactii!$C749=$L$9,L748+J749-G749,L748))","v":""}]
["",null,null,null,null,null,null,null,null,null,{"$f":"IF(A750=\"\",\"\",IF(Tranzactii!$C750=$K$9,K749+J750-G750,K749))","v":""},{"$f":"IF(A750=\"\",\"\",IF(Tranzactii!$C750=$L$9,L749+J750-G750,L749))","v":""}]
["",null,null,null,null,null,null,null,null,null,{"$f":"IF(A751=\"\",\"\",IF(Tranzactii!$C751=$K$9,K750+J751-G751,K750))","v":""},{"$f":"IF(A751=\"\",\"\",IF(Tranzactii!$C751=$L$9,L750+J751-G751,L750))","v":""}]
["",null,null,null,null,null,null,null,null,null,{"$f":"IF(A752=\"\",\"\",IF(Tranzactii!$C752=$K$9,K751+J752-G752,K751))","v":""},{"$f":"IF(A752=\"\",\"\",IF(Tranzactii!$C752=$L$9,L751+J752-G752,L751))","v":""}]
["",null,null,null,null,null,null,null,null,null,{"$f":"IF(A753=\"\",\"\",IF(Tranzactii!$C753=$K$9,K752+J753-G753,K752))","v":""},{"$f":"IF(A753=\"\",\"\",IF(Tranzactii!$C753=$L$9,L752+J753-G753,L752))","v":""}]
["",null,null,null,null,null,null,null,null,null,{"$f":"IF(A754=\"\",\"\",IF(Tranzactii!$C754=$K$9,K753+J754-G754,K753))","v":""},{"$f":"IF(A754=\"\",\"\",IF(Tranzactii!$C754=$L$9,L753+J754-G754,L753))","v":""}]
["",null,null,null,null,null,null,null,null,null,{"$f":"IF(A755=\"\",\"\",IF(Tranzactii!$C755=$K$9,K754+J755-G755,K754))","v":""},{"$f":"IF(A755=\"\",\"\",IF(Tranzactii!$C755=$L$9,L754+J755-G755,L754))","v":""}]
["",null,null,null,null,null,null,null,null,null,{"$f":"IF(A756=\"\",\"\",IF(Tranzactii!$C756=$K$9,K755+J756-G756,K755))","v":""},{"$f":"IF(A756=\"\",\"\",IF(Tranzactii!$C756=$L$9,L755+J756-G756,L755))","v":""}]
["",null,null,null,null,null,null,null,null,null,{"$f":"IF(A757=\"\",\"\",IF(Tranzactii!$C757=$K$9,K756+J757-G757,K756))","v":""},{"$f":"IF(A757=\"\",\"\",IF(Tranzactii!$C757=$L$9,L756+J757-G757,L756))","v":""}]
["",null,null,null,null,null,null,null,null,null,{"$f":"IF(A758=\"\",\"\",IF(Tranzactii!$C758=$K$9,K757+J758-G758,K757))","v":""},{"$f":"IF(A758=\"\",\"\",IF(Tranzactii!$C758=$L$9,L757+J758-G758,L757))","v":""}]
["",null,null,null,null,null,null,null,null,null,{"$f":"IF(A759=\"\",\"\",IF(Tranzactii!$C759=$K$9,K758+J759-G759,K758))","v":""},{"$f":"IF(A759=\"\",\"\",IF(Tranzactii!$C759=$L$9,L758+J759-G759,L758))","v":""}]
["",null,null,null,null,null,null,null,null,null,{"$f":"IF(A760=\"\",\"\",IF(Tranzactii!$C760=$K$9,K759+J760-G760,K759))","v":""},{"$f":"IF(A760=\"\",\"\",IF(Tranzactii!$C760=$L$9,L759+J760-G760,L759))","v":""}]
["",null,null,null,null,null,null,null,null,null,{"$f":"IF(A761=\"\",\"\",IF(Tranzactii!$C761=$K$9,K760+J761-G761,K760))","v":""},{"$f":"IF(A761=\"\",\"\",IF(Tranzactii!$C761=$L$9,L760+J761-G761,L760))","v":""}]
["",null,null,null,null,null,null,null,null,null,{"$f":"IF(A762=\"\",\"\",IF(Tranzactii!$C762=$K$9,K761+J762-G762,K761))","v":""},{"$f":"IF(A762=\"\",\"\",IF(Tranzactii!$C762=$L$9,L761+J762-G762,L761))","v":""}]
["",null,null,null,null,null,null,null,null,null,{"$f":"IF(A763=\"\",\"\",IF(Tranzactii!$C763=$K$9,K762+J763-G763,K762))","v":""},{"$f":"IF(A763=\"\",\"\",IF(Tranzactii!$C763=$L$9,L762+J763-G763,L762))","v":""}]
["",null,null,null,null,null,null,null,null,null,{"$f":"IF(A764=\"\",\"\",IF(Tranzactii!$C764=$K$9,K763+J764-G764,K763))","v":""},{"$f":"IF(A764=\"\",\"\",IF(Tranzactii!$C764=$L$9,L763+J764-G764,L763))","v":""}]
["",null,null,null,null,null,null,null,null,null,{"$f":"IF(A765=\"\",\"\",IF(Tranzactii!$C765=$K$9,K764+J765-G765,K764))","v":""},{"$f":"IF(A765=\"\",\"\",IF(Tranzactii!$C765=$L$9,L764+J765-G765,L764))","v":""}]
["",null,null,null,null,null,null,null,null,null,{"$f":"IF(A766=\"\",\"\",IF(Tranzactii!$C766=$K$9,K765+J766-G766,K765))","v":""},{"$f":"IF(A766=\"\",\"\",IF(Tranzactii!$C766=$L$9,L765+J766-G766,L765))","v":""}]
["",null,null,null,null,null,null,null,null,null,{"$f":"IF(A767=\"\",\"\",IF(Tranzactii!$C767=$K$9,K766+J767-G767,K766))","v":""},{"$f":"IF(A767=\"\",\"\",IF(Tranzactii!$C767=$L$9,L766+J767-G767,L766))","v":""}]
["",null,null,null,null,null,null,null,null,null,{"$f":"IF(A768=\"\",\"\",IF(Tranzactii!$C768=$K$9,K767+J768-G768,K767))","v":""},{"$f":"IF(A768=\"\",\"\",IF(Tranzactii!$C768=$L$9,L767+J768-G768,L767))","v":""}]
["",null,null,null,null,null,null,null,null,null,{"$f":"IF(A769=\"\",\"\",IF(Tranzactii!$C769=$K$9,K768+J769-G769,K768))","v":""},{"$f":"IF(A769=\"\",\"\",IF(Tranzactii!$C769=$L$9,L768+J769-G769,L768))","v":""}]
["",null,null,null,null,null,null,null,null,null,{"$f":"IF(A770=\"\",\"\",IF(Tranzactii!$C770=$K$9,K769+J770-G770,K769))","v":""},{"$f":"IF(A770=\"\",\"\",IF(Tranzactii!$C770=$L$9,L769+J770-G770,L769))","v":""}]
["",null,null,null,null,null,null,null,null,null,{"$f":"IF(A771=\"\",\"\",IF(Tranzactii!$C771=$K$9,K770+J771-G771,K770))","v":""},{"$f":"IF(A771=\"\",\"\",IF(Tranzactii!$C771=$L$9,L770+J771-G771,L770))","v":""}]
["",null,null,null,null,null,null,null,null,null,{"$f":"IF(A772=\"\",\"\",IF(Tranzactii!$C772=$K$9,K771+J772-G772,K771))","v":""},{"$f":"IF(A772=\"\",\"\",IF(Tranzactii!$C772=$L$9,L771+J772-G772,L771))","v":""}]
["",null,null,null,null,null,null,null,null,null,{"$f":"IF(A773=\"\",\"\",IF(Tranzactii!$C773=$K$9,K772+J773-G773,K772))","v":""},{"$f":"IF(A773=\"\",\"\",IF(Tranzactii!$C773=$L$9,L772+J773-G773,L772))","v":""}]
["",null,null,null,null,null,null,null,null,null,{"$f":"IF(A774=\"\",\"\",IF(Tranzactii!$C774=$K$9,K773+J774-G774,K773))","v":""},{"$f":"IF(A774=\"\",\"\",IF(Tranzactii!$C774=$L$9,L773+J774-G774,L773))","v":""}]
["",null,null,null,null,null,null,null,null,null,{"$f":"IF(A775=\"\",\"\",IF(Tranzactii!$C775=$K$9,K774+J775-G775,K774))","v":""},{"$f":"IF(A775=\"\",\"\",IF(Tranzactii!$C775=$L$9,L774+J775-G775,L774))","v":""}]
["",null,null,null,null,null,null,null,null,null,{"$f":"IF(A776=\"\",\"\",IF(Tranzactii!$C776=$K$9,K775+J776-G776,K775))","v":""},{"$f":"IF(A776=\"\",\"\",IF(Tranzactii!$C776=$L$9,L775+J776-G776,L775))","v":""}]
[{"$f":"IF(B777=\"\",\"\",MONTH(B777))","v":""},null,null,null,null,null,null,null,null,null,{"$f":"IF(A777=\"\",\"\",IF(Tranzactii!$C777=$K$9,K776+J777-G777,K776))","v":""},{"$f":"IF(A777=\"\",\"\",IF(Tranzactii!$C777=$L$9,L776+J777-G777,L776))","v":""}]
["",null,null,null,null,null,null,null,null,null,{"$f":"IF(A778=\"\",\"\",IF(Tranzactii!$C778=$K$9,K777+J778-G778,K777))","v":""},{"$f":"IF(A778=\"\",\"\",IF(Tranzactii!$C778=$L$9,L777+J778-G778,L777))","v":""}]
["",null,null,null,null,null,null,null,null,null,{"$f":"IF(A779=\"\",\"\",IF(Tranzactii!$C779=$K$9,K778+J779-G779,K778))","v":""},{"$f":"IF(A779=\"\",\"\",IF(Tranzactii!$C779=$L$9,L778+J779-G779,L778))","v":""}]
["",null,null,null,null,null,null,null,null,null,{"$f":"IF(A780=\"\",\"\",IF(Tranzactii!$C780=$K$9,K779+J780-G780,K779))","v":""},{"$f":"IF(A780=\"\",\"\",IF(Tranzactii!$C780=$L$9,L779+J780-G780,L779))","v":""}]
["",null,null,null,null,null,null,null,null,null,{"$f":"IF(A781=\"\",\"\",IF(Tranzactii!$C781=$K$9,K780+J781-G781,K780))","v":""},{"$f":"IF(A781=\"\",\"\",IF(Tranzactii!$C781=$L$9,L780+J781-G781,L780))","v":""}]
["",null,null,null,null,null,null,null,null,null,{"$f":"IF(A782=\"\",\"\",IF(Tranzactii!$C782=$K$9,K781+J782-G782,K781))","v":""},{"$f":"IF(A782=\"\",\"\",IF(Tranzactii!$C782=$L$9,L781+J782-G782,L781))","v":""}]
["",null,null,null,null,null,null,null,null,null,{"$f":"IF(A783=\"\",\"\",IF(Tranzactii!$C783=$K$9,K782+J783-G783,K782))","v":""},{"$f":"IF(A783=\"\",\"\",IF(Tranzactii!$C783=$L$9,L782+J783-G783,L782))","v":""}]
["",null,null,null,null,null,null,null,null,null,{"$f":"IF(A784=\"\",\"\",IF(Tranzactii!$C784=$K$9,K783+J784-G784,K783))","v":""},{"$f":"IF(A784=\"\",\"\",IF(Tranzactii!$C784=$L$9,L783+J784-G784,L783))","v":""}]
["",null,null,null,null,null,null,null,null,null,{"$f":"IF(A785=\"\",\"\",IF(Tranzactii!$C785=$K$9,K784+J785-G785,K784))","v":""},{"$f":"IF(A785=\"\",\"\",IF(Tranzactii!$C785=$L$9,L784+J785-G785,L784))","v":""}]
["",null,null,null,null,null,null,null,null,null,{"$f":"IF(A786=\"\",\"\",IF(Tranzactii!$C786=$K$9,K785+J786-G786,K785))","v":""},{"$f":"IF(A786=\"\",\"\",IF(Tranzactii!$C786=$L$9,L785+J786-G786,L785))","v":""}]
["",null,null,null,null,null,null,null,null,null,{"$f":"IF(A787=\"\",\"\",IF(Tranzactii!$C787=$K$9,K786+J787-G787,K786))","v":""},{"$f":"IF(A787=\"\",\"\",IF(Tranzactii!$C787=$L$9,L786+J787-G787,L786))","v":""}]
["",null,null,null,null,null,null,null,null,null,{"$f":"IF(A788=\"\",\"\",IF(Tranzactii!$C788=$K$9,K787+J788-G788,K787))","v":""},{"$f":"IF(A788=\"\",\"\",IF(Tranzactii!$C788=$L$9,L787+J788-G788,L787))","v":""}]
["",null,null,null,null,null,null,null,null,null,{"$f":"IF(A789=\"\",\"\",IF(Tranzactii!$C789=$K$9,K788+J789-G789,K788))","v":""},{"$f":"IF(A789=\"\",\"\",IF(Tranzactii!$C789=$L$9,L788+J789-G789,L788))","v":""}]
["",null,null,null,null,null,null,null,null,null,{"$f":"IF(A790=\"\",\"\",IF(Tranzactii!$C790=$K$9,K789+J790-G790,K789))","v":""},{"$f":"IF(A790=\"\",\"\",IF(Tranzactii!$C790=$L$9,L789+J790-G790,L789))","v":""}]
["",null,null,null,null,null,null,null,null,null,{"$f":"IF(A791=\"\",\"\",IF(Tranzactii!$C791=$K$9,K790+J791-G791,K790))","v":""},{"$f":"IF(A791=\"\",\"\",IF(Tranzactii!$C791=$L$9,L790+J791-G791,L790))","v":""}]
["",null,null,null,null,null,null,null,null,null,{"$f":"IF(A792=\"\",\"\",IF(Tranzactii!$C792=$K$9,K791+J792-G792,K791))","v":""},{"$f":"IF(A792=\"\",\"\",IF(Tranzactii!$C792=$L$9,L791+J792-G792,L791))","v":""}]
["",null,null,null,null,null,null,null,null,null,{"$f":"IF(A793=\"\",\"\",IF(Tranzactii!$C793=$K$9,K792+J793-G793,K792))","v":""},{"$f":"IF(A793=\"\",\"\",IF(Tranzactii!$C793=$L$9,L792+J793-G793,L792))","v":""}]
["",null,null,null,null,null,null,null,null,null,{"$f":"IF(A794=\"\",\"\",IF(Tranzactii!$C794=$K$9,K793+J794-G794,K793))","v":""},{"$f":"IF(A794=\"\",\"\",IF(Tranzactii!$C794=$L$9,L793+J794-G794,L793))","v":""}]
["",null,null,null,null,null,null,null,null,null,{"$f":"IF(A795=\"\",\"\",IF(Tranzactii!$C795=$K$9,K794+J795-G795,K794))","v":""},{"$f":"IF(A795=\"\",\"\",IF(Tranzactii!$C795=$L$9,L794+J795-G795,L794))","v":""}]
["",null,null,null,null,null,null,null,null,null,{"$f":"IF(A796=\"\",\"\",IF(Tranzactii!$C796=$K$9,K795+J796-G796,K795))","v":""},{"$f":"IF(A796=\"\",\"\",IF(Tranzactii!$C796=$L$9,L795+J796-G796,L795))","v":""}]
["",null,null,null,null,null,null,null,null,null,{"$f":"IF(A797=\"\",\"\",IF(Tranzactii!$C797=$K$9,K796+J797-G797,K796))","v":""},{"$f":"IF(A797=\"\",\"\",IF(Tranzactii!$C797=$L$9,L796+J797-G797,L796))","v":""}]
["",null,null,null,null,null,null,null,null,null,{"$f":"IF(A798=\"\",\"\",IF(Tranzactii!$C798=$K$9,K797+J798-G798,K797))","v":""},{"$f":"IF(A798=\"\",\"\",IF(Tranzactii!$C798=$L$9,L797+J798-G798,L797))","v":""}]
["",null,null,null,null,null,null,null,null,null,{"$f":"IF(A799=\"\",\"\",IF(Tranzactii!$C799=$K$9,K798+J799-G799,K798))","v":""},{"$f":"IF(A799=\"\",\"\",IF(Tranzactii!$C799=$L$9,L798+J799-G799,L798))","v":""}]
["",null,null,null,null,null,null,null,null,null,{"$f":"IF(A800=\"\",\"\",IF(Tranzactii!$C800=$K$9,K799+J800-G800,K799))","v":""},{"$f":"IF(A800=\"\",\"\",IF(Tranzactii!$C800=$L$9,L799+J800-G800,L799))","v":""}]
["",null,null,null,null,null,null,null,null,null,{"$f":"IF(A801=\"\",\"\",IF(Tranzactii!$C801=$K$9,K800+J801-G801,K800))","v":""},{"$f":"IF(A801=\"\",\"\",IF(Tranzactii!$C801=$L$9,L800+J801-G801,L800))","v":""}]
["",null,null,null,null,null,null,null,null,null,{"$f":"IF(A802=\"\",\"\",IF(Tranzactii!$C802=$K$9,K801+J802-G802,K801))","v":""},{"$f":"IF(A802=\"\",\"\",IF(Tranzactii!$C802=$L$9,L801+J802-G802,L801))","v":""}]
["",null,null,null,null,null,null,null,null,null,{"$f":"IF(A803=\"\",\"\",IF(Tranzactii!$C803=$K$9,K802+J803-G803,K802))","v":""},{"$f":"IF(A803=\"\",\"\",IF(Tranzactii!$C803=$L$9,L802+J803-G803,L802))","v":""}]
["",null,null,null,null,null,null,null,null,null,{"$f":"IF(A804=\"\",\"\",IF(Tranzactii!$C804=$K$9,K803+J804-G804,K803))","v":""},{"$f":"IF(A804=\"\",\"\",IF(Tranzactii!$C804=$L$9,L803+J804-G804,L803))","v":""}]
["",null,null,null,null,null,null,null,null,null,{"$f":"IF(A805=\"\",\"\",IF(Tranzactii!$C805=$K$9,K804+J805-G805,K804))","v":""},{"$f":"IF(A805=\"\",\"\",IF(Tranzactii!$C805=$L$9,L804+J805-G805,L804))","v":""}]
["",null,null,null,null,null,null,null,null,null,{"$f":"IF(A806=\"\",\"\",IF(Tranzactii!$C806=$K$9,K805+J806-G806,K805))","v":""},{"$f":"IF(A806=\"\",\"\",IF(Tranzactii!$C806=$L$9,L805+J806-G806,L805))","v":""}]
["",null,null,null,null,null,null,null,null,null,{"$f":"IF(A807=\"\",\"\",IF(Tranzactii!$C807=$K$9,K806+J807-G807,K806))","v":""},{"$f":"IF(A807=\"\",\"\",IF(Tranzactii!$C807=$L$9,L806+J807-G807,L806))","v":""}]
["",null,null,null,null,null,null,null,null,null,{"$f":"IF(A808=\"\",\"\",IF(Tranzactii!$C808=$K$9,K807+J808-G808,K807))","v":""},{"$f":"IF(A808=\"\",\"\",IF(Tranzactii!$C808=$L$9,L807+J808-G808,L807))","v":""}]
["",null,null,null,null,null,null,null,null,null,{"$f":"IF(A809=\"\",\"\",IF(Tranzactii!$C809=$K$9,K808+J809-G809,K808))","v":""},{"$f":"IF(A809=\"\",\"\",IF(Tranzactii!$C809=$L$9,L808+J809-G809,L808))","v":""}]
["",null,null,null,null,null,null,null,null,null,{"$f":"IF(A810=\"\",\"\",IF(Tranzactii!$C810=$K$9,K809+J810-G810,K809))","v":""},{"$f":"IF(A810=\"\",\"\",IF(Tranzactii!$C810=$L$9,L809+J810-G810,L809))","v":""}]
["",null,null,null,null,null,null,null,null,null,{"$f":"IF(A811=\"\",\"\",IF(Tranzactii!$C811=$K$9,K810+J811-G811,K810))","v":""},{"$f":"IF(A811=\"\",\"\",IF(Tranzactii!$C811=$L$9,L810+J811-G811,L810))","v":""}]
["",null,null,null,null,null,null,null,null,null,{"$f":"IF(A812=\"\",\"\",IF(Tranzactii!$C812=$K$9,K811+J812-G812,K811))","v":""},{"$f":"IF(A812=\"\",\"\",IF(Tranzactii!$C812=$L$9,L811+J812-G812,L811))","v":""}]
["",null,null,null,null,null,null,null,null,null,{"$f":"IF(A813=\"\",\"\",IF(Tranzactii!$C813=$K$9,K812+J813-G813,K812))","v":""},{"$f":"IF(A813=\"\",\"\",IF(Tranzactii!$C813=$L$9,L812+J813-G813,L812))","v":""}]
["",null,null,null,null,null,null,null,null,null,{"$f":"IF(A814=\"\",\"\",IF(Tranzactii!$C814=$K$9,K813+J814-G814,K813))","v":""},{"$f":"IF(A814=\"\",\"\",IF(Tranzactii!$C814=$L$9,L813+J814-G814,L813))","v":""}]
["",null,null,null,null,null,null,null,null,null,{"$f":"IF(A815=\"\",\"\",IF(Tranzactii!$C815=$K$9,K814+J815-G815,K814))","v":""},{"$f":"IF(A815=\"\",\"\",IF(Tranzactii!$C815=$L$9,L814+J815-G815,L814))","v":""}]
["",null,null,null,null,null,null,null,null,null,{"$f":"IF(A816=\"\",\"\",IF(Tranzactii!$C816=$K$9,K815+J816-G816,K815))","v":""},{"$f":"IF(A816=\"\",\"\",IF(Tranzactii!$C816=$L$9,L815+J816-G816,L815))","v":""}]
["",null,null,null,null,null,null,null,null,null,{"$f":"IF(A817=\"\",\"\",IF(Tranzactii!$C817=$K$9,K816+J817-G817,K816))","v":""},{"$f":"IF(A817=\"\",\"\",IF(Tranzactii!$C817=$L$9,L816+J817-G817,L816))","v":""}]
["",null,null,null,null,null,null,null,null,null,{"$f":"IF(A818=\"\",\"\",IF(Tranzactii!$C818=$K$9,K817+J818-G818,K817))","v":""},{"$f":"IF(A818=\"\",\"\",IF(Tranzactii!$C818=$L$9,L817+J818-G818,L817))","v":""}]
["",null,null,null,null,null,null,null,null,null,{"$f":"IF(A819=\"\",\"\",IF(Tranzactii!$C819=$K$9,K818+J819-G819,K818))","v":""},{"$f":"IF(A819=\"\",\"\",IF(Tranzactii!$C819=$L$9,L818+J819-G819,L818))","v":""}]
["",null,null,null,null,null,null,null,null,null,{"$f":"IF(A820=\"\",\"\",IF(Tranzactii!$C820=$K$9,K819+J820-G820,K819))","v":""},{"$f":"IF(A820=\"\",\"\",IF(Tranzactii!$C820=$L$9,L819+J820-G820,L819))","v":""}]
["",null,null,null,null,null,null,null,null,null,{"$f":"IF(A821=\"\",\"\",IF(Tranzactii!$C821=$K$9,K820+J821-G821,K820))","v":""},{"$f":"IF(A821=\"\",\"\",IF(Tranzactii!$C821=$L$9,L820+J821-G821,L820))","v":""}]
["",null,null,null,null,null,null,null,null,null,{"$f":"IF(A822=\"\",\"\",IF(Tranzactii!$C822=$K$9,K821+J822-G822,K821))","v":""},{"$f":"IF(A822=\"\",\"\",IF(Tranzactii!$C822=$L$9,L821+J822-G822,L821))","v":""}]
["",null,null,null,null,null,null,null,null,null,{"$f":"IF(A823=\"\",\"\",IF(Tranzactii!$C823=$K$9,K822+J823-G823,K822))","v":""},{"$f":"IF(A823=\"\",\"\",IF(Tranzactii!$C823=$L$9,L822+J823-G823,L822))","v":""}]
["",null,null,null,null,null,null,null,null,null,{"$f":"IF(A824=\"\",\"\",IF(Tranzactii!$C824=$K$9,K823+J824-G824,K823))","v":""},{"$f":"IF(A824=\"\",\"\",IF(Tranzactii!$C824=$L$9,L823+J824-G824,L823))","v":""}]
["",null,null,null,null,null,null,null,null,null,{"$f":"IF(A825=\"\",\"\",IF(Tranzactii!$C825=$K$9,K824+J825-G825,K824))","v":""},{"$f":"IF(A825=\"\",\"\",IF(Tranzactii!$C825=$L$9,L824+J825-G825,L824))","v":""}]
["",null,null,null,null,null,null,null,null,null,{"$f":"IF(A826=\"\",\"\",IF(Tranzactii!$C826=$K$9,K825+J826-G826,K825))","v":""},{"$f":"IF(A826=\"\",\"\",IF(Tranzactii!$C826=$L$9,L825+J826-G826,L825))","v":""}]
["",null,null,null,null,null,null,null,null,null,{"$f":"IF(A827=\"\",\"\",IF(Tranzactii!$C827=$K$9,K826+J827-G827,K826))","v":""},{"$f":"IF(A827=\"\",\"\",IF(Tranzactii!$C827=$L$9,L826+J827-G827,L826))","v":""}]
["",null,null,null,null,null,null,null,null,null,{"$f":"IF(A828=\"\",\"\",IF(Tranzactii!$C828=$K$9,K827+J828-G828,K827))","v":""},{"$f":"IF(A828=\"\",\"\",IF(Tranzactii!$C828=$L$9,L827+J828-G828,L827))","v":""}]
["",null,null,null,null,null,null,null,null,null,{"$f":"IF(A829=\"\",\"\",IF(Tranzactii!$C829=$K$9,K828+J829-G829,K828))","v":""},{"$f":"IF(A829=\"\",\"\",IF(Tranzactii!$C829=$L$9,L828+J829-G829,L828))","v":""}]
["",null,null,null,null,null,null,null,null,null,{"$f":"IF(A830=\"\",\"\",IF(Tranzactii!$C830=$K$9,K829+J830-G830,K829))","v":""},{"$f":"IF(A830=\"\",\"\",IF(Tranzactii!$C830=$L$9,L829+J830-G830,L829))","v":""}]
["",null,null,null,null,null,null,null,null,null,{"$f":"IF(A831=\"\",\"\",IF(Tranzactii!$C831=$K$9,K830+J831-G831,K830))","v":""},{"$f":"IF(A831=\"\",\"\",IF(Tranzactii!$C831=$L$9,L830+J831-G831,L830))","v":""}]
["",null,null,null,null,null,null,null,null,null,{"$f":"IF(A832=\"\",\"\",IF(Tranzactii!$C832=$K$9,K831+J832-G832,K831))","v":""},{"$f":"IF(A832=\"\",\"\",IF(Tranzactii!$C832=$L$9,L831+J832-G832,L831))","v":""}]
["",null,null,null,null,null,null,null,null,null,{"$f":"IF(A833=\"\",\"\",IF(Tranzactii!$C833=$K$9,K832+J833-G833,K832))","v":""},{"$f":"IF(A833=\"\",\"\",IF(Tranzactii!$C833=$L$9,L832+J833-G833,L832))","v":""}]
["",null,null,null,null,null,null,null,null,null,{"$f":"IF(A834=\"\",\"\",IF(Tranzactii!$C834=$K$9,K833+J834-G834,K833))","v":""},{"$f":"IF(A834=\"\",\"\",IF(Tranzactii!$C834=$L$9,L833+J834-G834,L833))","v":""}]
["",null,null,null,null,null,null,null,null,null,{"$f":"IF(A835=\"\",\"\",IF(Tranzactii!$C835=$K$9,K834+J835-G835,K834))","v":""},{"$f":"IF(A835=\"\",\"\",IF(Tranzactii!$C835=$L$9,L834+J835-G835,L834))","v":""}]
["",null,null,null,null,null,null,null,null,null,{"$f":"IF(A836=\"\",\"\",IF(Tranzactii!$C836=$K$9,K835+J836-G836,K835))","v":""},{"$f":"IF(A836=\"\",\"\",IF(Tranzactii!$C836=$L$9,L835+J836-G836,L835))","v":""}]
["",null,null,null,null,null,null,null,null,null,{"$f":"IF(A837=\"\",\"\",IF(Tranzactii!$C837=$K$9,K836+J837-G837,K836))","v":""},{"$f":"IF(A837=\"\",\"\",IF(Tranzactii!$C837=$L$9,L836+J837-G837,L836))","v":""}]
["",null,null,null,null,null,null,null,null,null,{"$f":"IF(A838=\"\",\"\",IF(Tranzactii!$C838=$K$9,K837+J838-G838,K837))","v":""},{"$f":"IF(A838=\"\",\"\",IF(Tranzactii!$C838=$L$9,L837+J838-G838,L837))","v":""}]
["",null,null,null,null,null,null,null,null,null,{"$f":"IF(A839=\"\",\"\",IF(Tranzactii!$C839=$K$9,K838+J839-G839,K838))","v":""},{"$f":"IF(A839=\"\",\"\",IF(Tranzactii!$C839=$L$9,L838+J839-G839,L838))","v":""}]
["",null,null,null,null,null,null,null,null,null,{"$f":"IF(A840=\"\",\"\",IF(Tranzactii!$C840=$K$9,K839+J840-G840,K839))","v":""},{"$f":"IF(A840=\"\",\"\",IF(Tranzactii!$C840=$L$9,L839+J840-G840,L839))","v":""}]
[{"$f":"IF(B841=\"\",\"\",MONTH(B841))","v":""},null,null,null,null,null,null,null,null,null,{"$f":"IF(A841=\"\",\"\",IF(Tranzactii!$C841=$K$9,K840+J841-G841,K840))","v":""},{"$f":"IF(A841=\"\",\"\",IF(Tranzactii!$C841=$L$9,L840+J841-G841,L840))","v":""}]
["",null,null,null,null,null,null,null,null,null,{"$f":"IF(A842=\"\",\"\",IF(Tranzactii!$C842=$K$9,K841+J842-G842,K841))","v":""},{"$f":"IF(A842=\"\",\"\",IF(Tranzactii!$C842=$L$9,L841+J842-G842,L841))","v":""}]
["",null,null,null,null,null,null,null,null,null,{"$f":"IF(A843=\"\",\"\",IF(Tranzactii!$C843=$K$9,K842+J843-G843,K842))","v":""},{"$f":"IF(A843=\"\",\"\",IF(Tranzactii!$C843=$L$9,L842+J843-G843,L842))","v":""}]
["",null,null,null,null,null,null,null,null,null,{"$f":"IF(A844=\"\",\"\",IF(Tranzactii!$C844=$K$9,K843+J844-G844,K843))","v":""},{"$f":"IF(A844=\"\",\"\",IF(Tranzactii!$C844=$L$9,L843+J844-G844,L843))","v":""}]
["",null,null,null,null,null,null,null,null,null,{"$f":"IF(A845=\"\",\"\",IF(Tranzactii!$C845=$K$9,K844+J845-G845,K844))","v":""},{"$f":"IF(A845=\"\",\"\",IF(Tranzactii!$C845=$L$9,L844+J845-G845,L844))","v":""}]
["",null,null,null,null,null,null,null,null,null,{"$f":"IF(A846=\"\",\"\",IF(Tranzactii!$C846=$K$9,K845+J846-G846,K845))","v":""},{"$f":"IF(A846=\"\",\"\",IF(Tranzactii!$C846=$L$9,L845+J846-G846,L845))","v":""}]
["",null,null,null,null,null,null,null,null,null,{"$f":"IF(A847=\"\",\"\",IF(Tranzactii!$C847=$K$9,K846+J847-G847,K846))","v":""},{"$f":"IF(A847=\"\",\"\",IF(Tranzactii!$C847=$L$9,L846+J847-G847,L846))","v":""}]
["",null,null,null,null,null,null,null,null,null,{"$f":"IF(A848=\"\",\"\",IF(Tranzactii!$C848=$K$9,K847+J848-G848,K847))","v":""},{"$f":"IF(A848=\"\",\"\",IF(Tranzactii!$C848=$L$9,L847+J848-G848,L847))","v":""}]
["",null,null,null,null,null,null,null,null,null,{"$f":"IF(A849=\"\",\"\",IF(Tranzactii!$C849=$K$9,K848+J849-G849,K848))","v":""},{"$f":"IF(A849=\"\",\"\",IF(Tranzactii!$C849=$L$9,L848+J849-G849,L848))","v":""}]
["",null,null,null,null,null,null,null,null,null,{"$f":"IF(A850=\"\",\"\",IF(Tranzactii!$C850=$K$9,K849+J850-G850,K849))","v":""},{"$f":"IF(A850=\"\",\"\",IF(Tranzactii!$C850=$L$9,L849+J850-G850,L849))","v":""}]
["",null,null,null,null,null,null,null,null,null,{"$f":"IF(A851=\"\",\"\",IF(Tranzactii!$C851=$K$9,K850+J851-G851,K850))","v":""},{"$f":"IF(A851=\"\",\"\",IF(Tranzactii!$C851=$L$9,L850+J851-G851,L850))","v":""}]
["",null,null,null,null,null,null,null,null,null,{"$f":"IF(A852=\"\",\"\",IF(Tranzactii!$C852=$K$9,K851+J852-G852,K851))","v":""},{"$f":"IF(A852=\"\",\"\",IF(Tranzactii!$C852=$L$9,L851+J852-G852,L851))","v":""}]
["",null,null,null,null,null,null,null,null,null,{"$f":"IF(A853=\"\",\"\",IF(Tranzactii!$C853=$K$9,K852+J853-G853,K852))","v":""},{"$f":"IF(A853=\"\",\"\",IF(Tranzactii!$C853=$L$9,L852+J853-G853,L852))","v":""}]
["",null,null,null,null,null,null,null,null,null,{"$f":"IF(A854=\"\",\"\",IF(Tranzactii!$C854=$K$9,K853+J854-G854,K853))","v":""},{"$f":"IF(A854=\"\",\"\",IF(Tranzactii!$C854=$L$9,L853+J854-G854,L853))","v":""}]
["",null,null,null,null,null,null,null,null,null,{"$f":"IF(A855=\"\",\"\",IF(Tranzactii!$C855=$K$9,K854+J855-G855,K854))","v":""},{"$f":"IF(A855=\"\",\"\",IF(Tranzactii!$C855=$L$9,L854+J855-G855,L854))","v":""}]
["",null,null,null,null,null,null,null,null,null,{"$f":"IF(A856=\"\",\"\",IF(Tranzactii!$C856=$K$9,K855+J856-G856,K855))","v":""},{"$f":"IF(A856=\"\",\"\",IF(Tranzactii!$C856=$L$9,L855+J856-G856,L855))","v":""}]
["",null,null,null,null,null,null,null,null,null,{"$f":"IF(A857=\"\",\"\",IF(Tranzactii!$C857=$K$9,K856+J857-G857,K856))","v":""},{"$f":"IF(A857=\"\",\"\",IF(Tranzactii!$C857=$L$9,L856+J857-G857,L856))","v":""}]
["",null,null,null,null,null,null,null,null,null,{"$f":"IF(A858=\"\",\"\",IF(Tranzactii!$C858=$K$9,K857+J858-G858,K857))","v":""},{"$f":"IF(A858=\"\",\"\",IF(Tranzactii!$C858=$L$9,L857+J858-G858,L857))","v":""}]
["",null,null,null,null,null,null,null,null,null,{"$f":"IF(A859=\"\",\"\",IF(Tranzactii!$C859=$K$9,K858+J859-G859,K858))","v":""},{"$f":"IF(A859=\"\",\"\",IF(Tranzactii!$C859=$L$9,L858+J859-G859,L858))","v":""}]
["",null,null,null,null,null,null,null,null,null,{"$f":"IF(A860=\"\",\"\",IF(Tranzactii!$C860=$K$9,K859+J860-G860,K859))","v":""},{"$f":"IF(A860=\"\",\"\",IF(Tranzactii!$C860=$L$9,L859+J860-G860,L859))","v":""}]
["",null,null,null,null,null,null,null,null,null,{"$f":"IF(A861=\"\",\"\",IF(Tranzactii!$C861=$K$9,K860+J861-G861,K860))","v":""},{"$f":"IF(A861=\"\",\"\",IF(Tranzactii!$C861=$L$9,L860+J861-G861,L860))","v":""}]
["",null,null,null,null,null,null,null,null,null,{"$f":"IF(A862=\"\",\"\",IF(Tranzactii!$C862=$K$9,K861+J862-G862,K861))","v":""},{"$f":"IF(A862=\"\",\"\",IF(Tranzactii!$C862=$L$9,L861+J862-G862,L861))","v":""}]
["",null,null,null,null,null,null,null,null,null,{"$f":"IF(A863=\"\",\"\",IF(Tranzactii!$C863=$K$9,K862+J863-G863,K862))","v":""},{"$f":"IF(A863=\"\",\"\",IF(Tranzactii!$C863=$L$9,L862+J863-G863,L862))","v":""}]
["",null,null,null,null,null,null,null,null,null,{"$f":"IF(A864=\"\",\"\",IF(Tranzactii!$C864=$K$9,K863+J864-G864,K863))","v":""},{"$f":"IF(A864=\"\",\"\",IF(Tranzactii!$C864=$L$9,L863+J864-G864,L863))","v":""}]
["",null,null,null,null,null,null,null,null,null,{"$f":"IF(A865=\"\",\"\",IF(Tranzactii!$C865=$K$9,K864+J865-G865,K864))","v":""},{"$f":"IF(A865=\"\",\"\",IF(Tranzactii!$C865=$L$9,L864+J865-G865,L864))","v":""}]
["",null,null,null,null,null,null,null,null,null,{"$f":"IF(A866=\"\",\"\",IF(Tranzactii!$C866=$K$9,K865+J866-G866,K865))","v":""},{"$f":"IF(A866=\"\",\"\",IF(Tranzactii!$C866=$L$9,L865+J866-G866,L865))","v":""}]
["",null,null,null,null,null,null,null,null,null,{"$f":"IF(A867=\"\",\"\",IF(Tranzactii!$C867=$K$9,K866+J867-G867,K866))","v":""},{"$f":"IF(A867=\"\",\"\",IF(Tranzactii!$C867=$L$9,L866+J867-G867,L866))","v":""}]
["",null,null,null,null,null,null,null,null,null,{"$f":"IF(A868=\"\",\"\",IF(Tranzactii!$C868=$K$9,K867+J868-G868,K867))","v":""},{"$f":"IF(A868=\"\",\"\",IF(Tranzactii!$C868=$L$9,L867+J868-G868,L867))","v":""}]
["",null,null,null,null,null,null,null,null,null,{"$f":"IF(A869=\"\",\"\",IF(Tranzactii!$C869=$K$9,K868+J869-G869,K868))","v":""},{"$f":"IF(A869=\"\",\"\",IF(Tranzactii!$C869=$L$9,L868+J869-G869,L868))","v":""}]
["",null,null,null,null,null,null,null,null,null,{"$f":"IF(A870=\"\",\"\",IF(Tranzactii!$C870=$K$9,K869+J870-G870,K869))","v":""},{"$f":"IF(A870=\"\",\"\",IF(Tranzactii!$C870=$L$9,L869+J870-G870,L869))","v":""}]
["",null,null,null,null,null,null,null,null,null,{"$f":"IF(A871=\"\",\"\",IF(Tranzactii!$C871=$K$9,K870+J871-G871,K870))","v":""},{"$f":"IF(A871=\"\",\"\",IF(Tranzactii!$C871=$L$9,L870+J871-G871,L870))","v":""}]
["",null,null,null,null,null,null,null,null,null,{"$f":"IF(A872=\"\",\"\",IF(Tranzactii!$C872=$K$9,K871+J872-G872,K871))","v":""},{"$f":"IF(A872=\"\",\"\",IF(Tranzactii!$C872=$L$9,L871+J872-G872,L871))","v":""}]
["",null,null,null,null,null,null,null,null,null,{"$f":"IF(A873=\"\",\"\",IF(Tranzactii!$C873=$K$9,K872+J873-G873,K872))","v":""},{"$f":"IF(A873=\"\",\"\",IF(Tranzactii!$C873=$L$9,L872+J873-G873,L872))","v":""}]
["",null,null,null,null,null,null,null,null,null,{"$f":"IF(A874=\"\",\"\",IF(Tranzactii!$C874=$K$9,K873+J874-G874,K873))","v":""},{"$f":"IF(A874=\"\",\"\",IF(Tranzactii!$C874=$L$9,L873+J874-G874,L873))","v":""}]
["",null,null,null,null,null,null,null,null,null,{"$f":"IF(A875=\"\",\"\",IF(Tranzactii!$C875=$K$9,K874+J875-G875,K874))","v":""},{"$f":"IF(A875=\"\",\"\",IF(Tranzactii!$C875=$L$9,L874+J875-G875,L874))","v":""}]
["",null,null,null,null,null,null,null,null,null,{"$f":"IF(A876=\"\",\"\",IF(Tranzactii!$C876=$K$9,K875+J876-G876,K875))","v":""},{"$f":"IF(A876=\"\",\"\",IF(Tranzactii!$C876=$L$9,L875+J876-G876,L875))","v":""}]
["",null,null,null,null,null,null,null,null,null,{"$f":"IF(A877=\"\",\"\",IF(Tranzactii!$C877=$K$9,K876+J877-G877,K876))","v":""},{"$f":"IF(A877=\"\",\"\",IF(Tranzactii!$C877=$L$9,L876+J877-G877,L876))","v":""}]
["",null,null,null,null,null,null,null,null,null,{"$f":"IF(A878=\"\",\"\",IF(Tranzactii!$C878=$K$9,K877+J878-G878,K877))","v":""},{"$f":"IF(A878=\"\",\"\",IF(Tranzactii!$C878=$L$9,L877+J878-G878,L877))","v":""}]
["",null,null,null,null,null,null,null,null,null,{"$f":"IF(A879=\"\",\"\",IF(Tranzactii!$C879=$K$9,K878+J879-G879,K878))","v":""},{"$f":"IF(A879=\"\",\"\",IF(Tranzactii!$C879=$L$9,L878+J879-G879,L878))","v":""}]
["",null,null,null,null,null,null,null,null,null,{"$f":"IF(A880=\"\",\"\",IF(Tranzactii!$C880=$K$9,K879+J880-G880,K879))","v":""},{"$f":"IF(A880=\"\",\"\",IF(Tranzactii!$C880=$L$9,L879+J880-G880,L879))","v":""}]
["",null,null,null,null,null,null,null,null,null,{"$f":"IF(A881=\"\",\"\",IF(Tranzactii!$C881=$K$9,K880+J881-G881,K880))","v":""},{"$f":"IF(A881=\"\",\"\",IF(Tranzactii!$C881=$L$9,L880+J881-G881,L880))","v":""}]
["",null,null,null,null,null,null,null,null,null,{"$f":"IF(A882=\"\",\"\",IF(Tranzactii!$C882=$K$9,K881+J882-G882,K881))","v":""},{"$f":"IF(A882=\"\",\"\",IF(Tranzactii!$C882=$L$9,L881+J882-G882,L881))","v":""}]
["",null,null,null,null,null,null,null,null,null,{"$f":"IF(A883=\"\",\"\",IF(Tranzactii!$C883=$K$9,K882+J883-G883,K882))","v":""},{"$f":"IF(A883=\"\",\"\",IF(Tranzactii!$C883=$L$9,L882+J883-G883,L882))","v":""}]
["",null,null,null,null,null,null,null,null,null,{"$f":"IF(A884=\"\",\"\",IF(Tranzactii!$C884=$K$9,K883+J884-G884,K883))","v":""},{"$f":"IF(A884=\"\",\"\",IF(Tranzactii!$C884=$L$9,L883+J884-G884,L883))","v":""}]
["",null,null,null,null,null,null,null,null,null,{"$f":"IF(A885=\"\",\"\",IF(Tranzactii!$C885=$K$9,K884+J885-G885,K884))","v":""},{"$f":"IF(A885=\"\",\"\",IF(Tranzactii!$C885=$L$9,L884+J885-G885,L884))","v":""}]
["",null,null,null,null,null,null,null,null,null,{"$f":"IF(A886=\"\",\"\",IF(Tranzactii!$C886=$K$9,K885+J886-G886,K885))","v":""},{"$f":"IF(A886=\"\",\"\",IF(Tranzactii!$C886=$L$9,L885+J886-G886,L885))","v":""}]
["",null,null,null,null,null,null,null,null,null,{"$f":"IF(A887=\"\",\"\",IF(Tranzactii!$C887=$K$9,K886+J887-G887,K886))","v":""},{"$f":"IF(A887=\"\",\"\",IF(Tranzactii!$C887=$L$9,L886+J887-G887,L886))","v":""}]
["",null,null,null,null,null,null,null,null,null,{"$f":"IF(A888=\"\",\"\",IF(Tranzactii!$C888=$K$9,K887+J888-G888,K887))","v":""},{"$f":"IF(A888=\"\",\"\",IF(Tranzactii!$C888=$L$9,L887+J888-G888,L887))","v":""}]
["",null,null,null,null,null,null,null,null,null,{"$f":"IF(A889=\"\",\"\",IF(Tranzactii!$C889=$K$9,K888+J889-G889,K888))","v":""},{"$f":"IF(A889=\"\",\"\",IF(Tranzactii!$C889=$L$9,L888+J889-G889,L888))","v":""}]
["",null,null,null,null,null,null,null,null,null,{"$f":"IF(A890=\"\",\"\",IF(Tranzactii!$C890=$K$9,K889+J890-G890,K889))","v":""},{"$f":"IF(A890=\"\",\"\",IF(Tranzactii!$C890=$L$9,L889+J890-G890,L889))","v":""}]
["",null,null,null,null,null,null,null,null,null,{"$f":"IF(A891=\"\",\"\",IF(Tranzactii!$C891=$K$9,K890+J891-G891,K890))","v":""},{"$f":"IF(A891=\"\",\"\",IF(Tranzactii!$C891=$L$9,L890+J891-G891,L890))","v":""}]
["",null,null,null,null,null,null,null,null,null,{"$f":"IF(A892=\"\",\"\",IF(Tranzactii!$C892=$K$9,K891+J892-G892,K891))","v":""},{"$f":"IF(A892=\"\",\"\",IF(Tranzactii!$C892=$L$9,L891+J892-G892,L891))","v":""}]
["",null,null,null,null,null,null,null,null,null,{"$f":"IF(A893=\"\",\"\",IF(Tranzactii!$C893=$K$9,K892+J893-G893,K892))","v":""},{"$f":"IF(A893=\"\",\"\",IF(Tranzactii!$C893=$L$9,L892+J893-G893,L892))","v":""}]
["",null,null,null,null,null,null,null,null,null,{"$f":"IF(A894=\"\",\"\",IF(Tranzactii!$C894=$K$9,K893+J894-G894,K893))","v":""},{"$f":"IF(A894=\"\",\"\",IF(Tranzactii!$C894=$L$9,L893+J894-G894,L893))","v":""}]
["",null,null,null,null,null,null,null,null,null,{"$f":"IF(A895=\"\",\"\",IF(Tranzactii!$C895=$K$9,K894+J895-G895,K894))","v":""},{"$f":"IF(A895=\"\",\"\",IF(Tranzactii!$C895=$L$9,L894+J895-G895,L894))","v":""}]
["",null,null,null,null,null,null,null,null,null,{"$f":"IF(A896=\"\",\"\",IF(Tranzactii!$C896=$K$9,K895+J896-G896,K895))","v":""},{"$f":"IF(A896=\"\",\"\",IF(Tranzactii!$C896=$L$9,L895+J896-G896,L895))","v":""}]
["",null,null,null,null,null,null,null,null,null,{"$f":"IF(A897=\"\",\"\",IF(Tranzactii!$C897=$K$9,K896+J897-G897,K896))","v":""},{"$f":"IF(A897=\"\",\"\",IF(Tranzactii!$C897=$L$9,L896+J897-G897,L896))","v":""}]
["",null,null,null,null,null,null,null,null,null,{"$f":"IF(A898=\"\",\"\",IF(Tranzactii!$C898=$K$9,K897+J898-G898,K897))","v":""},{"$f":"IF(A898=\"\",\"\",IF(Tranzactii!$C898=$L$9,L897+J898-G898,L897))","v":""}]
["",null,null,null,null,null,null,null,null,null,{"$f":"IF(A899=\"\",\"\",IF(Tranzactii!$C899=$K$9,K898+J899-G899,K898))","v":""},{"$f":"IF(A899=\"\",\"\",IF(Tranzactii!$C899=$L$9,L898+J899-G899,L898))","v":""}]
["",null,null,null,null,null,null,null,null,null,{"$f":"IF(A900=\"\",\"\",IF(Tranzactii!$C900=$K$9,K899+J900-G900,K899))","v":""},{"$f":"IF(A900=\"\",\"\",IF(Tranzactii!$C900=$L$9,L899+J900-G900,L899))","v":""}]
["",null,null,null,null,null,null,null,null,null,{"$f":"IF(A901=\"\",\"\",IF(Tranzactii!$C901=$K$9,K900+J901-G901,K900))","v":""},{"$f":"IF(A901=\"\",\"\",IF(Tranzactii!$C901=$L$9,L900+J901-G901,L900))","v":""}]
["",null,null,null,null,null,null,null,null,null,{"$f":"IF(A902=\"\",\"\",IF(Tranzactii!$C902=$K$9,K901+J902-G902,K901))","v":""},{"$f":"IF(A902=\"\",\"\",IF(Tranzactii!$C902=$L$9,L901+J902-G902,L901))","v":""}]
["",null,null,null,null,null,null,null,null,null,{"$f":"IF(A903=\"\",\"\",IF(Tranzactii!$C903=$K$9,K902+J903-G903,K902))","v":""},{"$f":"IF(A903=\"\",\"\",IF(Tranzactii!$C903=$L$9,L902+J903-G903,L902))","v":""}]
["",null,null,null,null,null,null,null,null,null,{"$f":"IF(A904=\"\",\"\",IF(Tranzactii!$C904=$K$9,K903+J904-G904,K903))","v":""},{"$f":"IF(A904=\"\",\"\",IF(Tranzactii!$C904=$L$9,L903+J904-G904,L903))","v":""}]
[{"$f":"IF(B905=\"\",\"\",MONTH(B905))","v":""},null,null,null,null,null,null,null,null,null,{"$f":"IF(A905=\"\",\"\",IF(Tranzactii!$C905=$K$9,K904+J905-G905,K904))","v":""},{"$f":"IF(A905=\"\",\"\",IF(Tranzactii!$C905=$L$9,L904+J905-G905,L904))","v":""}]
["",null,null,null,null,null,null,null,null,null,{"$f":"IF(A906=\"\",\"\",IF(Tranzactii!$C906=$K$9,K905+J906-G906,K905))","v":""},{"$f":"IF(A906=\"\",\"\",IF(Tranzactii!$C906=$L$9,L905+J906-G906,L905))","v":""}]
["",null,null,null,null,null,null,null,null,null,{"$f":"IF(A907=\"\",\"\",IF(Tranzactii!$C907=$K$9,K906+J907-G907,K906))","v":""},{"$f":"IF(A907=\"\",\"\",IF(Tranzactii!$C907=$L$9,L906+J907-G907,L906))","v":""}]
["",null,null,null,null,null,null,null,null,null,{"$f":"IF(A908=\"\",\"\",IF(Tranzactii!$C908=$K$9,K907+J908-G908,K907))","v":""},{"$f":"IF(A908=\"\",\"\",IF(Tranzactii!$C908=$L$9,L907+J908-G908,L907))","v":""}]
["",null,null,null,null,null,null,null,null,null,{"$f":"IF(A909=\"\",\"\",IF(Tranzactii!$C909=$K$9,K908+J909-G909,K908))","v":""},{"$f":"IF(A909=\"\",\"\",IF(Tranzactii!$C909=$L$9,L908+J909-G909,L908))","v":""}]
["",null,null,null,null,null,null,null,null,null,{"$f":"IF(A910=\"\",\"\",IF(Tranzactii!$C910=$K$9,K909+J910-G910,K909))","v":""},{"$f":"IF(A910=\"\",\"\",IF(Tranzactii!$C910=$L$9,L909+J910-G910,L909))","v":""}]
["",null,null,null,null,null,null,null,null,null,{"$f":"IF(A911=\"\",\"\",IF(Tranzactii!$C911=$K$9,K910+J911-G911,K910))","v":""},{"$f":"IF(A911=\"\",\"\",IF(Tranzactii!$C911=$L$9,L910+J911-G911,L910))","v":""}]
["",null,null,null,null,null,null,null,null,null,{"$f":"IF(A912=\"\",\"\",IF(Tranzactii!$C912=$K$9,K911+J912-G912,K911))","v":""},{"$f":"IF(A912=\"\",\"\",IF(Tranzactii!$C912=$L$9,L911+J912-G912,L911))","v":""}]
["",null,null,null,null,null,null,null,null,null,{"$f":"IF(A913=\"\",\"\",IF(Tranzactii!$C913=$K$9,K912+J913-G913,K912))","v":""},{"$f":"IF(A913=\"\",\"\",IF(Tranzactii!$C913=$L$9,L912+J913-G913,L912))","v":""}]
["",null,null,null,null,null,null,null,null,null,{"$f":"IF(A914=\"\",\"\",IF(Tranzactii!$C914=$K$9,K913+J914-G914,K913))","v":""},{"$f":"IF(A914=\"\",\"\",IF(Tranzactii!$C914=$L$9,L913+J914-G914,L913))","v":""}]
["",null,null,null,null,null,null,null,null,null,{"$f":"IF(A915=\"\",\"\",IF(Tranzactii!$C915=$K$9,K914+J915-G915,K914))","v":""},{"$f":"IF(A915=\"\",\"\",IF(Tranzactii!$C915=$L$9,L914+J915-G915,L914))","v":""}]
["",null,null,null,null,null,null,null,null,null,{"$f":"IF(A916=\"\",\"\",IF(Tranzactii!$C916=$K$9,K915+J916-G916,K915))","v":""},{"$f":"IF(A916=\"\",\"\",IF(Tranzactii!$C916=$L$9,L915+J916-G916,L915))","v":""}]
["",null,null,null,null,null,null,null,null,null,{"$f":"IF(A917=\"\",\"\",IF(Tranzactii!$C917=$K$9,K916+J917-G917,K916))","v":""},{"$f":"IF(A917=\"\",\"\",IF(Tranzactii!$C917=$L$9,L916+J917-G917,L916))","v":""}]
["",null,null,null,null,null,null,null,null,null,{"$f":"IF(A918=\"\",\"\",IF(Tranzactii!$C918=$K$9,K917+J918-G918,K917))","v":""},{"$f":"IF(A918=\"\",\"\",IF(Tranzactii!$C918=$L$9,L917+J918-G918,L917))","v":""}]
["",null,null,null,null,null,null,null,null,null,{"$f":"IF(A919=\"\",\"\",IF(Tranzactii!$C919=$K$9,K918+J919-G919,K918))","v":""},{"$f":"IF(A919=\"\",\"\",IF(Tranzactii!$C919=$L$9,L918+J919-G919,L918))","v":""}]
["",null,null,null,null,null,null,null,null,null,{"$f":"IF(A920=\"\",\"\",IF(Tranzactii!$C920=$K$9,K919+J920-G920,K919))","v":""},{"$f":"IF(A920=\"\",\"\",IF(Tranzactii!$C920=$L$9,L919+J920-G920,L919))","v":""}]
["",null,null,null,null,null,null,null,null,null,{"$f":"IF(A921=\"\",\"\",IF(Tranzactii!$C921=$K$9,K920+J921-G921,K920))","v":""},{"$f":"IF(A921=\"\",\"\",IF(Tranzactii!$C921=$L$9,L920+J921-G921,L920))","v":""}]
["",null,null,null,null,null,null,null,null,null,{"$f":"IF(A922=\"\",\"\",IF(Tranzactii!$C922=$K$9,K921+J922-G922,K921))","v":""},{"$f":"IF(A922=\"\",\"\",IF(Tranzactii!$C922=$L$9,L921+J922-G922,L921))","v":""}]
["",null,null,null,null,null,null,null,null,null,{"$f":"IF(A923=\"\",\"\",IF(Tranzactii!$C923=$K$9,K922+J923-G923,K922))","v":""},{"$f":"IF(A923=\"\",\"\",IF(Tranzactii!$C923=$L$9,L922+J923-G923,L922))","v":""}]
["",null,null,null,null,null,null,null,null,null,{"$f":"IF(A924=\"\",\"\",IF(Tranzactii!$C924=$K$9,K923+J924-G924,K923))","v":""},{"$f":"IF(A924=\"\",\"\",IF(Tranzactii!$C924=$L$9,L923+J924-G924,L923))","v":""}]
["",null,null,null,null,null,null,null,null,null,{"$f":"IF(A925=\"\",\"\",IF(Tranzactii!$C925=$K$9,K924+J925-G925,K924))","v":""},{"$f":"IF(A925=\"\",\"\",IF(Tranzactii!$C925=$L$9,L924+J925-G925,L924))","v":""}]
["",null,null,null,null,null,null,null,null,null,{"$f":"IF(A926=\"\",\"\",IF(Tranzactii!$C926=$K$9,K925+J926-G926,K925))","v":""},{"$f":"IF(A926=\"\",\"\",IF(Tranzactii!$C926=$L$9,L925+J926-G926,L925))","v":""}]
["",null,null,null,null,null,null,null,null,null,{"$f":"IF(A927=\"\",\"\",IF(Tranzactii!$C927=$K$9,K926+J927-G927,K926))","v":""},{"$f":"IF(A927=\"\",\"\",IF(Tranzactii!$C927=$L$9,L926+J927-G927,L926))","v":""}]
["",null,null,null,null,null,null,null,null,null,{"$f":"IF(A928=\"\",\"\",IF(Tranzactii!$C928=$K$9,K927+J928-G928,K927))","v":""},{"$f":"IF(A928=\"\",\"\",IF(Tranzactii!$C928=$L$9,L927+J928-G928,L927))","v":""}]
["",null,null,null,null,null,null,null,null,null,{"$f":"IF(A929=\"\",\"\",IF(Tranzactii!$C929=$K$9,K928+J929-G929,K928))","v":""},{"$f":"IF(A929=\"\",\"\",IF(Tranzactii!$C929=$L$9,L928+J929-G929,L928))","v":""}]
["",null,null,null,null,null,null,null,null,null,{"$f":"IF(A930=\"\",\"\",IF(Tranzactii!$C930=$K$9,K929+J930-G930,K929))","v":""},{"$f":"IF(A930=\"\",\"\",IF(Tranzactii!$C930=$L$9,L929+J930-G930,L929))","v":""}]
["",null,null,null,null,null,null,null,null,null,{"$f":"IF(A931=\"\",\"\",IF(Tranzactii!$C931=$K$9,K930+J931-G931,K930))","v":""},{"$f":"IF(A931=\"\",\"\",IF(Tranzactii!$C931=$L$9,L930+J931-G931,L930))","v":""}]
["",null,null,null,null,null,null,null,null,null,{"$f":"IF(A932=\"\",\"\",IF(Tranzactii!$C932=$K$9,K931+J932-G932,K931))","v":""},{"$f":"IF(A932=\"\",\"\",IF(Tranzactii!$C932=$L$9,L931+J932-G932,L931))","v":""}]
["",null,null,null,null,null,null,null,null,null,{"$f":"IF(A933=\"\",\"\",IF(Tranzactii!$C933=$K$9,K932+J933-G933,K932))","v":""},{"$f":"IF(A933=\"\",\"\",IF(Tranzactii!$C933=$L$9,L932+J933-G933,L932))","v":""}]
["",null,null,null,null,null,null,null,null,null,{"$f":"IF(A934=\"\",\"\",IF(Tranzactii!$C934=$K$9,K933+J934-G934,K933))","v":""},{"$f":"IF(A934=\"\",\"\",IF(Tranzactii!$C934=$L$9,L933+J934-G934,L933))","v":""}]
["",null,null,null,null,null,null,null,null,null,{"$f":"IF(A935=\"\",\"\",IF(Tranzactii!$C935=$K$9,K934+J935-G935,K934))","v":""},{"$f":"IF(A935=\"\",\"\",IF(Tranzactii!$C935=$L$9,L934+J935-G935,L934))","v":""}]
["",null,null,null,null,null,null,null,null,null,{"$f":"IF(A936=\"\",\"\",IF(Tranzactii!$C936=$K$9,K935+J936-G936,K935))","v":""},{"$f":"IF(A936=\"\",\"\",IF(Tranzactii!$C936=$L$9,L935+J936-G936,L935))","v":""}]
["",null,null,null,null,null,null,null,null,null,{"$f":"IF(A937=\"\",\"\",IF(Tranzactii!$C937=$K$9,K936+J937-G937,K936))","v":""},{"$f":"IF(A937=\"\",\"\",IF(Tranzactii!$C937=$L$9,L936+J937-G937,L936))","v":""}]
["",null,null,null,null,null,null,null,null,null,{"$f":"IF(A938=\"\",\"\",IF(Tranzactii!$C938=$K$9,K937+J938-G938,K937))","v":""},{"$f":"IF(A938=\"\",\"\",IF(Tranzactii!$C938=$L$9,L937+J938-G938,L937))","v":""}]
["",null,null,null,null,null,null,null,null,null,{"$f":"IF(A939=\"\",\"\",IF(Tranzactii!$C939=$K$9,K938+J939-G939,K938))","v":""},{"$f":"IF(A939=\"\",\"\",IF(Tranzactii!$C939=$L$9,L938+J939-G939,L938))","v":""}]
["",null,null,null,null,null,null,null,null,null,{"$f":"IF(A940=\"\",\"\",IF(Tranzactii!$C940=$K$9,K939+J940-G940,K939))","v":""},{"$f":"IF(A940=\"\",\"\",IF(Tranzactii!$C940=$L$9,L939+J940-G940,L939))","v":""}]
["",null,null,null,null,null,null,null,null,null,{"$f":"IF(A941=\"\",\"\",IF(Tranzactii!$C941=$K$9,K940+J941-G941,K940))","v":""},{"$f":"IF(A941=\"\",\"\",IF(Tranzactii!$C941=$L$9,L940+J941-G941,L940))","v":""}]
["",null,null,null,null,null,null,null,null,null,{"$f":"IF(A942=\"\",\"\",IF(Tranzactii!$C942=$K$9,K941+J942-G942,K941))","v":""},{"$f":"IF(A942=\"\",\"\",IF(Tranzactii!$C942=$L$9,L941+J942-G942,L941))","v":""}]
["",null,null,null,null,null,null,null,null,null,{"$f":"IF(A943=\"\",\"\",IF(Tranzactii!$C943=$K$9,K942+J943-G943,K942))","v":""},{"$f":"IF(A943=\"\",\"\",IF(Tranzactii!$C943=$L$9,L942+J943-G943,L942))","v":""}]
["",null,null,null,null,null,null,null,null,null,{"$f":"IF(A944=\"\",\"\",IF(Tranzactii!$C944=$K$9,K943+J944-G944,K943))","v":""},{"$f":"IF(A944=\"\",\"\",IF(Tranzactii!$C944=$L$9,L943+J944-G944,L943))","v":""}]
["",null,null,null,null,null,null,null,null,null,{"$f":"IF(A945=\"\",\"\",IF(Tranzactii!$C945=$K$9,K944+J945-G945,K944))","v":""},{"$f":"IF(A945=\"\",\"\",IF(Tranzactii!$C945=$L$9,L944+J945-G945,L944))","v":""}]
["",null,null,null,null,null,null,null,null,null,{"$f":"IF(A946=\"\",\"\",IF(Tranzactii!$C946=$K$9,K945+J946-G946,K945))","v":""},{"$f":"IF(A946=\"\",\"\",IF(Tranzactii!$C946=$L$9,L945+J946-G946,L945))","v":""}]
["",null,null,null,null,null,null,null,null,null,{"$f":"IF(A947=\"\",\"\",IF(Tranzactii!$C947=$K$9,K946+J947-G947,K946))","v":""},{"$f":"IF(A947=\"\",\"\",IF(Tranzactii!$C947=$L$9,L946+J947-G947,L946))","v":""}]
["",null,null,null,null,null,null,null,null,null,{"$f":"IF(A948=\"\",\"\",IF(Tranzactii!$C948=$K$9,K947+J948-G948,K947))","v":""},{"$f":"IF(A948=\"\",\"\",IF(Tranzactii!$C948=$L$9,L947+J948-G948,L947))","v":""}]
["",null,null,null,null,null,null,null,null,null,{"$f":"IF(A949=\"\",\"\",IF(Tranzactii!$C949=$K$9,K948+J949-G949,K948))","v":""},{"$f":"IF(A949=\"\",\"\",IF(Tranzactii!$C949=$L$9,L948+J949-G949,L948))","v":""}]
["",null,null,null,null,null,null,null,null,null,{"$f":"IF(A950=\"\",\"\",IF(Tranzactii!$C950=$K$9,K949+J950-G950,K949))","v":""},{"$f":"IF(A950=\"\",\"\",IF(Tranzactii!$C950=$L$9,L949+J950-G950,L949))","v":""}]
["",null,null,null,null,null,null,null,null,null,{"$f":"IF(A951=\"\",\"\",IF(Tranzactii!$C951=$K$9,K950+J951-G951,K950))","v":""},{"$f":"IF(A951=\"\",\"\",IF(Tranzactii!$C951=$L$9,L950+J951-G951,L950))","v":""}]
["",null,null,null,null,null,null,null,null,null,{"$f":"IF(A952=\"\",\"\",IF(Tranzactii!$C952=$K$9,K951+J952-G952,K951))","v":""},{"$f":"IF(A952=\"\",\"\",IF(Tranzactii!$C952=$L$9,L951+J952-G952,L951))","v":""}]
["",null,null,null,null,null,null,null,null,null,{"$f":"IF(A953=\"\",\"\",IF(Tranzactii!$C953=$K$9,K952+J953-G953,K952))","v":""},{"$f":"IF(A953=\"\",\"\",IF(Tranzactii!$C953=$L$9,L952+J953-G953,L952))","v":""}]
["",null,null,null,null,null,null,null,null,null,{"$f":"IF(A954=\"\",\"\",IF(Tranzactii!$C954=$K$9,K953+J954-G954,K953))","v":""},{"$f":"IF(A954=\"\",\"\",IF(Tranzactii!$C954=$L$9,L953+J954-G954,L953))","v":""}]
["",null,null,null,null,null,null,null,null,null,{"$f":"IF(A955=\"\",\"\",IF(Tranzactii!$C955=$K$9,K954+J955-G955,K954))","v":""},{"$f":"IF(A955=\"\",\"\",IF(Tranzactii!$C955=$L$9,L954+J955-G955,L954))","v":""}]
["",null,null,null,null,null,null,null,null,null,{"$f":"IF(A956=\"\",\"\",IF(Tranzactii!$C956=$K$9,K955+J956-G956,K955))","v":""},{"$f":"IF(A956=\"\",\"\",IF(Tranzactii!$C956=$L$9,L955+J956-G956,L955))","v":""}]
["",null,null,null,null,null,null,null,null,null,{"$f":"IF(A957=\"\",\"\",IF(Tranzactii!$C957=$K$9,K956+J957-G957,K956))","v":""},{"$f":"IF(A957=\"\",\"\",IF(Tranzactii!$C957=$L$9,L956+J957-G957,L956))","v":""}]
["",null,null,null,null,null,null,null,null,null,{"$f":"IF(A958=\"\",\"\",IF(Tranzactii!$C958=$K$9,K957+J958-G958,K957))","v":""},{"$f":"IF(A958=\"\",\"\",IF(Tranzactii!$C958=$L$9,L957+J958-G958,L957))","v":""}]
["",null,null,null,null,null,null,null,null,null,{"$f":"IF(A959=\"\",\"\",IF(Tranzactii!$C959=$K$9,K958+J959-G959,K958))","v":""},{"$f":"IF(A959=\"\",\"\",IF(Tranzactii!$C959=$L$9,L958+J959-G959,L958))","v":""}]
["",null,null,null,null,null,null,null,null,null,{"$f":"IF(A960=\"\",\"\",IF(Tranzactii!$C960=$K$9,K959+J960-G960,K959))","v":""},{"$f":"IF(A960=\"\",\"\",IF(Tranzactii!$C960=$L$9,L959+J960-G960,L959))","v":""}]
["",null,null,null,null,null,null,null,null,null,{"$f":"IF(A961=\"\",\"\",IF(Tranzactii!$C961=$K$9,K960+J961-G961,K960))","v":""},{"$f":"IF(A961=\"\",\"\",IF(Tranzactii!$C961=$L$9,L960+J961-G961,L960))","v":""}]
["",null,null,null,null,null,null,null,null,null,{"$f":"IF(A962=\"\",\"\",IF(Tranzactii!$C962=$K$9,K961+J962-G962,K961))","v":""},{"$f":"IF(A962=\"\",\"\",IF(Tranzactii!$C962=$L$9,L961+J962-G962,L961))","v":""}]
["",null,null,null,null,null,null,null,null,null,{"$f":"IF(A963=\"\",\"\",IF(Tranzactii!$C963=$K$9,K962+J963-G963,K962))","v":""},{"$f":"IF(A963=\"\",\"\",IF(Tranzactii!$C963=$L$9,L962+J963-G963,L962))","v":""}]
["",null,null,null,null,null,null,null,null,null,{"$f":"IF(A964=\"\",\"\",IF(Tranzactii!$C964=$K$9,K963+J964-G964,K963))","v":""},{"$f":"IF(A964=\"\",\"\",IF(Tranzactii!$C964=$L$9,L963+J964-G964,L963))","v":""}]
["",null,null,null,null,null,null,null,null,null,{"$f":"IF(A965=\"\",\"\",IF(Tranzactii!$C965=$K$9,K964+J965-G965,K964))","v":""},{"$f":"IF(A965=\"\",\"\",IF(Tranzactii!$C965=$L$9,L964+J965-G965,L964))","v":""}]
["",null,null,null,null,null,null,null,null,null,{"$f":"IF(A966=\"\",\"\",IF(Tranzactii!$C966=$K$9,K965+J966-G966,K965))","v":""},{"$f":"IF(A966=\"\",\"\",IF(Tranzactii!$C966=$L$9,L965+J966-G966,L965))","v":""}]
["",null,null,null,null,null,null,null,null,null,{"$f":"IF(A967=\"\",\"\",IF(Tranzactii!$C967=$K$9,K966+J967-G967,K966))","v":""},{"$f":"IF(A967=\"\",\"\",IF(Tranzactii!$C967=$L$9,L966+J967-G967,L966))","v":""}]
["",null,null,null,null,null,null,null,null,null,{"$f":"IF(A968=\"\",\"\",IF(Tranzactii!$C968=$K$9,K967+J968-G968,K967))","v":""},{"$f":"IF(A968=\"\",\"\",IF(Tranzactii!$C968=$L$9,L967+J968-G968,L967))","v":""}]
[{"$f":"IF(B969=\"\",\"\",MONTH(B969))","v":""},null,null,null,null,null,null,null,null,null,{"$f":"IF(A969=\"\",\"\",IF(Tranzactii!$C969=$K$9,K968+J969-G969,K968))","v":""},{"$f":"IF(A969=\"\",\"\",IF(Tranzactii!$C969=$L$9,L968+J969-G969,L968))","v":""}]
["",null,null,null,null,null,null,null,null,null,{"$f":"IF(A970=\"\",\"\",IF(Tranzactii!$C970=$K$9,K969+J970-G970,K969))","v":""},{"$f":"IF(A970=\"\",\"\",IF(Tranzactii!$C970=$L$9,L969+J970-G970,L969))","v":""}]
["",null,null,null,null,null,null,null,null,null,{"$f":"IF(A971=\"\",\"\",IF(Tranzactii!$C971=$K$9,K970+J971-G971,K970))","v":""},{"$f":"IF(A971=\"\",\"\",IF(Tranzactii!$C971=$L$9,L970+J971-G971,L970))","v":""}]
["",null,null,null,null,null,null,null,null,null,{"$f":"IF(A972=\"\",\"\",IF(Tranzactii!$C972=$K$9,K971+J972-G972,K971))","v":""},{"$f":"IF(A972=\"\",\"\",IF(Tranzactii!$C972=$L$9,L971+J972-G972,L971))","v":""}]
["",null,null,null,null,null,null,null,null,null,{"$f":"IF(A973=\"\",\"\",IF(Tranzactii!$C973=$K$9,K972+J973-G973,K972))","v":""},{"$f":"IF(A973=\"\",\"\",IF(Tranzactii!$C973=$L$9,L972+J973-G973,L972))","v":""}]
["",null,null,null,null,null,null,null,null,null,{"$f":"IF(A974=\"\",\"\",IF(Tranzactii!$C974=$K$9,K973+J974-G974,K973))","v":""},{"$f":"IF(A974=\"\",\"\",IF(Tranzactii!$C974=$L$9,L973+J974-G974,L973))","v":""}]
["",null,null,null,null,null,null,null,null,null,{"$f":"IF(A975=\"\",\"\",IF(Tranzactii!$C975=$K$9,K974+J975-G975,K974))","v":""},{"$f":"IF(A975=\"\",\"\",IF(Tranzactii!$C975=$L$9,L974+J975-G975,L974))","v":""}]
["",null,null,null,null,null,null,null,null,null,{"$f":"IF(A976=\"\",\"\",IF(Tranzactii!$C976=$K$9,K975+J976-G976,K975))","v":""},{"$f":"IF(A976=\"\",\"\",IF(Tranzactii!$C976=$L$9,L975+J976-G976,L975))","v":""}]
["",null,null,null,null,null,null,null,null,null,{"$f":"IF(A977=\"\",\"\",IF(Tranzactii!$C977=$K$9,K976+J977-G977,K976))","v":""},{"$f":"IF(A977=\"\",\"\",IF(Tranzactii!$C977=$L$9,L976+J977-G977,L976))","v":""}]
["",null,null,null,null,null,null,null,null,null,{"$f":"IF(A978=\"\",\"\",IF(Tranzactii!$C978=$K$9,K977+J978-G978,K977))","v":""},{"$f":"IF(A978=\"\",\"\",IF(Tranzactii!$C978=$L$9,L977+J978-G978,L977))","v":""}]
["",null,null,null,null,null,null,null,null,null,{"$f":"IF(A979=\"\",\"\",IF(Tranzactii!$C979=$K$9,K978+J979-G979,K978))","v":""},{"$f":"IF(A979=\"\",\"\",IF(Tranzactii!$C979=$L$9,L978+J979-G979,L978))","v":""}]
["",null,null,null,null,null,null,null,null,null,{"$f":"IF(A980=\"\",\"\",IF(Tranzactii!$C980=$K$9,K979+J980-G980,K979))","v":""},{"$f":"IF(A980=\"\",\"\",IF(Tranzactii!$C980=$L$9,L979+J980-G980,L979))","v":""}]
["",null,null,null,null,null,null,null,null,null,{"$f":"IF(A981=\"\",\"\",IF(Tranzactii!$C981=$K$9,K980+J981-G981,K980))","v":""},{"$f":"IF(A981=\"\",\"\",IF(Tranzactii!$C981=$L$9,L980+J981-G981,L980))","v":""}]
["",null,null,null,null,null,null,null,null,null,{"$f":"IF(A982=\"\",\"\",IF(Tranzactii!$C982=$K$9,K981+J982-G982,K981))","v":""},{"$f":"IF(A982=\"\",\"\",IF(Tranzactii!$C982=$L$9,L981+J982-G982,L981))","v":""}]
["",null,null,null,null,null,null,null,null,null,{"$f":"IF(A983=\"\",\"\",IF(Tranzactii!$C983=$K$9,K982+J983-G983,K982))","v":""},{"$f":"IF(A983=\"\",\"\",IF(Tranzactii!$C983=$L$9,L982+J983-G983,L982))","v":""}]
["",null,null,null,null,null,null,null,null,null,{"$f":"IF(A984=\"\",\"\",IF(Tranzactii!$C984=$K$9,K983+J984-G984,K983))","v":""},{"$f":"IF(A984=\"\",\"\",IF(Tranzactii!$C984=$L$9,L983+J984-G984,L983))","v":""}]
["",null,null,null,null,null,null,null,null,null,{"$f":"IF(A985=\"\",\"\",IF(Tranzactii!$C985=$K$9,K984+J985-G985,K984))","v":""},{"$f":"IF(A985=\"\",\"\",IF(Tranzactii!$C985=$L$9,L984+J985-G985,L984))","v":""}]
["",null,null,null,null,null,null,null,null,null,{"$f":"IF(A986=\"\",\"\",IF(Tranzactii!$C986=$K$9,K985+J986-G986,K985))","v":""},{"$f":"IF(A986=\"\",\"\",IF(Tranzactii!$C986=$L$9,L985+J986-G986,L985))","v":""}]
["",null,null,null,null,null,null,null,null,null,{"$f":"IF(A987=\"\",\"\",IF(Tranzactii!$C987=$K$9,K986+J987-G987,K986))","v":""},{"$f":"IF(A987=\"\",\"\",IF(Tranzactii!$C987=$L$9,L986+J987-G987,L986))","v":""}]
["",null,null,null,null,null,null,null,null,null,{"$f":"IF(A988=\"\",\"\",IF(Tranzactii!$C988=$K$9,K987+J988-G988,K987))","v":""},{"$f":"IF(A988=\"\",\"\",IF(Tranzactii!$C988=$L$9,L987+J988-G988,L987))","v":""}]
["",null,null,null,null,null,null,null,null,null,{"$f":"IF(A989=\"\",\"\",IF(Tranzactii!$C989=$K$9,K988+J989-G989,K988))","v":""},{"$f":"IF(A989=\"\",\"\",IF(Tranzactii!$C989=$L$9,L988+J989-G989,L988))","v":""}]
["",null,null,null,null,null,null,null,null,null,{"$f":"IF(A990=\"\",\"\",IF(Tranzactii!$C990=$K$9,K989+J990-G990,K989))","v":""},{"$f":"IF(A990=\"\",\"\",IF(Tranzactii!$C990=$L$9,L989+J990-G990,L989))","v":""}]
["",null,null,null,null,null,null,null,null,null,{"$f":"IF(A991=\"\",\"\",IF(Tranzactii!$C991=$K$9,K990+J991-G991,K990))","v":""},{"$f":"IF(A991=\"\",\"\",IF(Tranzactii!$C991=$L$9,L990+J991-G991,L990))","v":""}]
["",null,null,null,null,null,null,null,null,null,{"$f":"IF(A992=\"\",\"\",IF(Tranzactii!$C992=$K$9,K991+J992-G992,K991))","v":""},{"$f":"IF(A992=\"\",\"\",IF(Tranzactii!$C992=$L$9,L991+J992-G992,L991))","v":""}]
["",null,null,null,null,null,null,null,null,null,{"$f":"IF(A993=\"\",\"\",IF(Tranzactii!$C993=$K$9,K992+J993-G993,K992))","v":""},{"$f":"IF(A993=\"\",\"\",IF(Tranzactii!$C993=$L$9,L992+J993-G993,L992))","v":""}]
["",null,null,null,null,null,null,null,null,null,{"$f":"IF(A994=\"\",\"\",IF(Tranzactii!$C994=$K$9,K993+J994-G994,K993))","v":""},{"$f":"IF(A994=\"\",\"\",IF(Tranzactii!$C994=$L$9,L993+J994-G994,L993))","v":""}]
["",null,null,null,null,null,null,null,null,null,{"$f":"IF(A995=\"\",\"\",IF(Tranzactii!$C995=$K$9,K994+J995-G995,K994))","v":""},{"$f":"IF(A995=\"\",\"\",IF(Tranzactii!$C995=$L$9,L994+J995-G995,L994))","v":""}]
["",null,null,null,null,null,null,null,null,null,{"$f":"IF(A996=\"\",\"\",IF(Tranzactii!$C996=$K$9,K995+J996-G996,K995))","v":""},{"$f":"IF(A996=\"\",\"\",IF(Tranzactii!$C996=$L$9,L995+J996-G996,L995))","v":""}]
["",null,null,null,null,null,null,null,null,null,{"$f":"IF(A997=\"\",\"\",IF(Tranzactii!$C997=$K$9,K996+J997-G997,K996))","v":""},{"$f":"IF(A997=\"\",\"\",IF(Tranzactii!$C997=$L$9,L996+J997-G997,L996))","v":""}]
["",null,null,null,null,null,null,null,null,null,{"$f":"IF(A998=\"\",\"\",IF(Tranzactii!$C998=$K$9,K997+J998-G998,K997))","v":""},{"$f":"IF(A998=\"\",\"\",IF(Tranzactii!$C998=$L$9,L997+J998-G998,L997))","v":""}]
["",null,null,null,null,null,null,null,null,null,{"$f":"IF(A999=\"\",\"\",IF(Tranzactii!$C999=$K$9,K998+J999-G999,K998))","v":""},{"$f":"IF(A999=\"\",\"\",IF(Tranzactii!$C999=$L$9,L998+J999-G999,L998))","v":""}]
["",null,null,null,null,null,null,null,null,null,{"$f":"IF(A1000=\"\",\"\",IF(Tranzactii!$C1000=$K$9,K999+J1000-G1000,K999))","v":""},{"$f":"IF(A1000=\"\",\"\",IF(Tranzactii!$C1000=$L$9,L999+J1000-G1000,L999))","v":""}]
["",null,null,null,null,null,null,null,null,null,{"$f":"IF(A1001=\"\",\"\",IF(Tranzactii!$C1001=$K$9,K1000+J1001-G1001,K1000))","v":""},{"$f":"IF(A1001=\"\",\"\",IF(Tranzactii!$C1001=$L$9,L1000+J1001-G1001,L1000))","v":""}]
["",null,null,null,null,null,null,null,null,null,{"$f":"IF(A1002=\"\",\"\",IF(Tranzactii!$C1002=$K$9,K1001+J1002-G1002,K1001))","v":""},{"$f":"IF(A1002=\"\",\"\",IF(Tranzactii!$C1002=$L$9,L1001+J1002-G1002,L1001))","v":""}]
["",null,null,null,null,null,null,null,null,null,{"$f":"IF(A1003=\"\",\"\",IF(Tranzactii!$C1003=$K$9,K1002+J1003-G1003,K1002))","v":""},{"$f":"IF(A1003=\"\",\"\",IF(Tranzactii!$C1003=$L$9,L1002+J1003-G1003,L1002))","v":""}]
["",null,null,null,null,null,null,null,null,null,{"$f":"IF(A1004=\"\",\"\",IF(Tranzactii!$C1004=$K$9,K1003+J1004-G1004,K1003))","v":""},{"$f":"IF(A1004=\"\",\"\",IF(Tranzactii!$C1004=$L$9,L1003+J1004-G1004,L1003))","v":""}]
["",null,null,null,null,null,null,null,null,null,{"$f":"IF(A1005=\"\",\"\",IF(Tranzactii!$C1005=$K$9,K1004+J1005-G1005,K1004))","v":""},{"$f":"IF(A1005=\"\",\"\",IF(Tranzactii!$C1005=$L$9,L1004+J1005-G1005,L1004))","v":""}]
["",null,null,null,null,null,null,null,null,null,{"$f":"IF(A1006=\"\",\"\",IF(Tranzactii!$C1006=$K$9,K1005+J1006-G1006,K1005))","v":""},{"$f":"IF(A1006=\"\",\"\",IF(Tranzactii!$C1006=$L$9,L1005+J1006-G1006,L1005))","v":""}]
["",null,null,null,null,null,null,null,null,null,{"$f":"IF(A1007=\"\",\"\",IF(Tranzactii!$C1007=$K$9,K1006+J1007-G1007,K1006))","v":""},{"$f":"IF(A1007=\"\",\"\",IF(Tranzactii!$C1007=$L$9,L1006+J1007-G1007,L1006))","v":""}]
["",null,null,null,null,null,null,null,null,null,{"$f":"IF(A1008=\"\",\"\",IF(Tranzactii!$C1008=$K$9,K1007+J1008-G1008,K1007))","v":""},{"$f":"IF(A1008=\"\",\"\",IF(Tranzactii!$C1008=$L$9,L1007+J1008-G1008,L1007))","v":""}]
["",null,null,null,null,null,null,null,null,null,{"$f":"IF(A1009=\"\",\"\",IF(Tranzactii!$C1009=$K$9,K1008+J1009-G1009,K1008))","v":""},{"$f":"IF(A1009=\"\",\"\",IF(Tranzactii!$C1009=$L$9,L1008+J1009-G1009,L1008))","v":""}]
["",null,null,null,null,null,null,null,null,null,{"$f":"IF(A1010=\"\",\"\",IF(Tranzactii!$C1010=$K$9,K1009+J1010-G1010,K1009))","v":""},{"$f":"IF(A1010=\"\",\"\",IF(Tranzactii!$C1010=$L$9,L1009+J1010-G1010,L1009))","v":""}]
["",null,null,null,null,null,null,null,null,null,{"$f":"IF(A1011=\"\",\"\",IF(Tranzactii!$C1011=$K$9,K1010+J1011-G1011,K1010))","v":""},{"$f":"IF(A1011=\"\",\"\",IF(Tranzactii!$C1011=$L$9,L1010+J1011-G1011,L1010))","v":""}]
["",null,null,null,null,null,null,null,null,null,{"$f":"IF(A1012=\"\",\"\",IF(Tranzactii!$C1012=$K$9,K1011+J1012-G1012,K1011))","v":""},{"$f":"IF(A1012=\"\",\"\",IF(Tranzactii!$C1012=$L$9,L1011+J1012-G1012,L1011))","v":""}]
["",null,null,null,null,null,null,null,null,null,{"$f":"IF(A1013=\"\",\"\",IF(Tranzactii!$C1013=$K$9,K1012+J1013-G1013,K1012))","v":""},{"$f":"IF(A1013=\"\",\"\",IF(Tranzactii!$C1013=$L$9,L1012+J1013-G1013,L1012))","v":""}]
["",null,null,null,null,null,null,null,null,null,{"$f":"IF(A1014=\"\",\"\",IF(Tranzactii!$C1014=$K$9,K1013+J1014-G1014,K1013))","v":""},{"$f":"IF(A1014=\"\",\"\",IF(Tranzactii!$C1014=$L$9,L1013+J1014-G1014,L1013))","v":""}]
["",null,null,null,null,null,null,null,null,null,{"$f":"IF(A1015=\"\",\"\",IF(Tranzactii!$C1015=$K$9,K1014+J1015-G1015,K1014))","v":""},{"$f":"IF(A1015=\"\",\"\",IF(Tranzactii!$C1015=$L$9,L1014+J1015-G1015,L1014))","v":""}]
["",null,null,null,null,null,null,null,null,null,{"$f":"IF(A1016=\"\",\"\",IF(Tranzactii!$C1016=$K$9,K1015+J1016-G1016,K1015))","v":""},{"$f":"IF(A1016=\"\",\"\",IF(Tranzactii!$C1016=$L$9,L1015+J1016-G1016,L1015))","v":""}]
["",null,null,null,null,null,null,null,null,null,{"$f":"IF(A1017=\"\",\"\",IF(Tranzactii!$C1017=$K$9,K1016+J1017-G1017,K1016))","v":""},{"$f":"IF(A1017=\"\",\"\",IF(Tranzactii!$C1017=$L$9,L1016+J1017-G1017,L1016))","v":""}]
["",null,null,null,null,null,null,null,null,null,{"$f":"IF(A1018=\"\",\"\",IF(Tranzactii!$C1018=$K$9,K1017+J1018-G1018,K1017))","v":""},{"$f":"IF(A1018=\"\",\"\",IF(Tranzactii!$C1018=$L$9,L1017+J1018-G1018,L1017))","v":""}]
["",null,null,null,null,null,null,null,null,null,{"$f":"IF(A1019=\"\",\"\",IF(Tranzactii!$C1019=$K$9,K1018+J1019-G1019,K1018))","v":""},{"$f":"IF(A1019=\"\",\"\",IF(Tranzactii!$C1019=$L$9,L1018+J1019-G1019,L1018))","v":""}]
["",null,null,null,null,null,null,null,null,null,{"$f":"IF(A1020=\"\",\"\",IF(Tranzactii!$C1020=$K$9,K1019+J1020-G1020,K1019))","v":""},{"$f":"IF(A1020=\"\",\"\",IF(Tranzactii!$C1020=$L$9,L1019+J1020-G1020,L1019))","v":""}]
["",null,null,null,null,null,null,null,null,null,{"$f":"IF(A1021=\"\",\"\",IF(Tranzactii!$C1021=$K$9,K1020+J1021-G1021,K1020))","v":""},{"$f":"IF(A1021=\"\",\"\",IF(Tranzactii!$C1021=$L$9,L1020+J1021-G1021,L1020))","v":""}]
["",null,null,null,null,null,null,null,null,null,{"$f":"IF(A1022=\"\",\"\",IF(Tranzactii!$C1022=$K$9,K1021+J1022-G1022,K1021))","v":""},{"$f":"IF(A1022=\"\",\"\",IF(Tranzactii!$C1022=$L$9,L1021+J1022-G1022,L1021))","v":""}]
["",null,null,null,null,null,null,null,null,null,{"$f":"IF(A1023=\"\",\"\",IF(Tranzactii!$C1023=$K$9,K1022+J1023-G1023,K1022))","v":""},{"$f":"IF(A1023=\"\",\"\",IF(Tranzactii!$C1023=$L$9,L1022+J1023-G1023,L1022))","v":""}]
["",null,null,null,null,null,null,null,null,null,{"$f":"IF(A1024=\"\",\"\",IF(Tranzactii!$C1024=$K$9,K1023+J1024-G1024,K1023))","v":""},{"$f":"IF(A1024=\"\",\"\",IF(Tranzactii!$C1024=$L$9,L1023+J1024-G1024,L1023))","v":""}]
["",null,null,null,null,null,null,null,null,null,{"$f":"IF(A1025=\"\",\"\",IF(Tranzactii!$C1025=$K$9,K1024+J1025-G1025,K1024))","v":""},{"$f":"IF(A1025=\"\",\"\",IF(Tranzactii!$C1025=$L$9,L1024+J1025-G1025,L1024))","v":""}]
["",null,null,null,null,null,null,null,null,null,{"$f":"IF(A1026=\"\",\"\",IF(Tranzactii!$C1026=$K$9,K1025+J1026-G1026,K1025))","v":""},{"$f":"IF(A1026=\"\",\"\",IF(Tranzactii!$C1026=$L$9,L1025+J1026-G1026,L1025))","v":""}]
["",null,null,null,null,null,null,null,null,null,{"$f":"IF(A1027=\"\",\"\",IF(Tranzactii!$C1027=$K$9,K1026+J1027-G1027,K1026))","v":""},{"$f":"IF(A1027=\"\",\"\",IF(Tranzactii!$C1027=$L$9,L1026+J1027-G1027,L1026))","v":""}]
["",null,null,null,null,null,null,null,null,null,{"$f":"IF(A1028=\"\",\"\",IF(Tranzactii!$C1028=$K$9,K1027+J1028-G1028,K1027))","v":""},{"$f":"IF(A1028=\"\",\"\",IF(Tranzactii!$C1028=$L$9,L1027+J1028-G1028,L1027))","v":""}]
["",null,null,null,null,null,null,null,null,null,{"$f":"IF(A1029=\"\",\"\",IF(Tranzactii!$C1029=$K$9,K1028+J1029-G1029,K1028))","v":""},{"$f":"IF(A1029=\"\",\"\",IF(Tranzactii!$C1029=$L$9,L1028+J1029-G1029,L1028))","v":""}]
["",null,null,null,null,null,null,null,null,null,{"$f":"IF(A1030=\"\",\"\",IF(Tranzactii!$C1030=$K$9,K1029+J1030-G1030,K1029))","v":""},{"$f":"IF(A1030=\"\",\"\",IF(Tranzactii!$C1030=$L$9,L1029+J1030-G1030,L1029))","v":""}]
["",null,null,null,null,null,null,null,null,null,{"$f":"IF(A1031=\"\",\"\",IF(Tranzactii!$C1031=$K$9,K1030+J1031-G1031,K1030))","v":""},{"$f":"IF(A1031=\"\",\"\",IF(Tranzactii!$C1031=$L$9,L1030+J1031-G1031,L1030))","v":""}]
["",null,null,null,null,null,null,null,null,null,{"$f":"IF(A1032=\"\",\"\",IF(Tranzactii!$C1032=$K$9,K1031+J1032-G1032,K1031))","v":""},{"$f":"IF(A1032=\"\",\"\",IF(Tranzactii!$C1032=$L$9,L1031+J1032-G1032,L1031))","v":""}]
[{"$f":"IF(B1033=\"\",\"\",MONTH(B1033))","v":""},null,null,null,null,null,null,null,null,null,{"$f":"IF(A1033=\"\",\"\",IF(Tranzactii!$C1033=$K$9,K1032+J1033-G1033,K1032))","v":""},{"$f":"IF(A1033=\"\",\"\",IF(Tranzactii!$C1033=$L$9,L1032+J1033-G1033,L1032))","v":""}]
["",null,null,null,null,null,null,null,null,null,{"$f":"IF(A1034=\"\",\"\",IF(Tranzactii!$C1034=$K$9,K1033+J1034-G1034,K1033))","v":""},{"$f":"IF(A1034=\"\",\"\",IF(Tranzactii!$C1034=$L$9,L1033+J1034-G1034,L1033))","v":""}]
["",null,null,null,null,null,null,null,null,null,{"$f":"IF(A1035=\"\",\"\",IF(Tranzactii!$C1035=$K$9,K1034+J1035-G1035,K1034))","v":""},{"$f":"IF(A1035=\"\",\"\",IF(Tranzactii!$C1035=$L$9,L1034+J1035-G1035,L1034))","v":""}]
["",null,null,null,null,null,null,null,null,null,{"$f":"IF(A1036=\"\",\"\",IF(Tranzactii!$C1036=$K$9,K1035+J1036-G1036,K1035))","v":""},{"$f":"IF(A1036=\"\",\"\",IF(Tranzactii!$C1036=$L$9,L1035+J1036-G1036,L1035))","v":""}]
["",null,null,null,null,null,null,null,null,null,{"$f":"IF(A1037=\"\",\"\",IF(Tranzactii!$C1037=$K$9,K1036+J1037-G1037,K1036))","v":""},{"$f":"IF(A1037=\"\",\"\",IF(Tranzactii!$C1037=$L$9,L1036+J1037-G1037,L1036))","v":""}]
["",null,null,null,null,null,null,null,null,null,{"$f":"IF(A1038=\"\",\"\",IF(Tranzactii!$C1038=$K$9,K1037+J1038-G1038,K1037))","v":""},{"$f":"IF(A1038=\"\",\"\",IF(Tranzactii!$C1038=$L$9,L1037+J1038-G1038,L1037))","v":""}]
["",null,null,null,null,null,null,null,null,null,{"$f":"IF(A1039=\"\",\"\",IF(Tranzactii!$C1039=$K$9,K1038+J1039-G1039,K1038))","v":""},{"$f":"IF(A1039=\"\",\"\",IF(Tranzactii!$C1039=$L$9,L1038+J1039-G1039,L1038))","v":""}]
["",null,null,null,null,null,null,null,null,null,{"$f":"IF(A1040=\"\",\"\",IF(Tranzactii!$C1040=$K$9,K1039+J1040-G1040,K1039))","v":""},{"$f":"IF(A1040=\"\",\"\",IF(Tranzactii!$C1040=$L$9,L1039+J1040-G1040,L1039))","v":""}]
["",null,null,null,null,null,null,null,null,null,{"$f":"IF(A1041=\"\",\"\",IF(Tranzactii!$C1041=$K$9,K1040+J1041-G1041,K1040))","v":""},{"$f":"IF(A1041=\"\",\"\",IF(Tranzactii!$C1041=$L$9,L1040+J1041-G1041,L1040))","v":""}]
["",null,null,null,null,null,null,null,null,null,{"$f":"IF(A1042=\"\",\"\",IF(Tranzactii!$C1042=$K$9,K1041+J1042-G1042,K1041))","v":""},{"$f":"IF(A1042=\"\",\"\",IF(Tranzactii!$C1042=$L$9,L1041+J1042-G1042,L1041))","v":""}]
["",null,null,null,null,null,null,null,null,null,{"$f":"IF(A1043=\"\",\"\",IF(Tranzactii!$C1043=$K$9,K1042+J1043-G1043,K1042))","v":""},{"$f":"IF(A1043=\"\",\"\",IF(Tranzactii!$C1043=$L$9,L1042+J1043-G1043,L1042))","v":""}]
["",null,null,null,null,null,null,null,null,null,{"$f":"IF(A1044=\"\",\"\",IF(Tranzactii!$C1044=$K$9,K1043+J1044-G1044,K1043))","v":""},{"$f":"IF(A1044=\"\",\"\",IF(Tranzactii!$C1044=$L$9,L1043+J1044-G1044,L1043))","v":""}]
["",null,null,null,null,null,null,null,null,null,{"$f":"IF(A1045=\"\",\"\",IF(Tranzactii!$C1045=$K$9,K1044+J1045-G1045,K1044))","v":""},{"$f":"IF(A1045=\"\",\"\",IF(Tranzactii!$C1045=$L$9,L1044+J1045-G1045,L1044))","v":""}]
["",null,null,null,null,null,null,null,null,null,{"$f":"IF(A1046=\"\",\"\",IF(Tranzactii!$C1046=$K$9,K1045+J1046-G1046,K1045))","v":""},{"$f":"IF(A1046=\"\",\"\",IF(Tranzactii!$C1046=$L$9,L1045+J1046-G1046,L1045))","v":""}]
["",null,null,null,null,null,null,null,null,null,{"$f":"IF(A1047=\"\",\"\",IF(Tranzactii!$C1047=$K$9,K1046+J1047-G1047,K1046))","v":""},{"$f":"IF(A1047=\"\",\"\",IF(Tranzactii!$C1047=$L$9,L1046+J1047-G1047,L1046))","v":""}]
["",null,null,null,null,null,null,null,null,null,{"$f":"IF(A1048=\"\",\"\",IF(Tranzactii!$C1048=$K$9,K1047+J1048-G1048,K1047))","v":""},{"$f":"IF(A1048=\"\",\"\",IF(Tranzactii!$C1048=$L$9,L1047+J1048-G1048,L1047))","v":""}]
["",null,null,null,null,null,null,null,null,null,{"$f":"IF(A1049=\"\",\"\",IF(Tranzactii!$C1049=$K$9,K1048+J1049-G1049,K1048))","v":""},{"$f":"IF(A1049=\"\",\"\",IF(Tranzactii!$C1049=$L$9,L1048+J1049-G1049,L1048))","v":""}]
["",null,null,null,null,null,null,null,null,null,{"$f":"IF(A1050=\"\",\"\",IF(Tranzactii!$C1050=$K$9,K1049+J1050-G1050,K1049))","v":""},{"$f":"IF(A1050=\"\",\"\",IF(Tranzactii!$C1050=$L$9,L1049+J1050-G1050,L1049))","v":""}]
["",null,null,null,null,null,null,null,null,null,{"$f":"IF(A1051=\"\",\"\",IF(Tranzactii!$C1051=$K$9,K1050+J1051-G1051,K1050))","v":""},{"$f":"IF(A1051=\"\",\"\",IF(Tranzactii!$C1051=$L$9,L1050+J1051-G1051,L1050))","v":""}]
["",null,null,null,null,null,null,null,null,null,{"$f":"IF(A1052=\"\",\"\",IF(Tranzactii!$C1052=$K$9,K1051+J1052-G1052,K1051))","v":""},{"$f":"IF(A1052=\"\",\"\",IF(Tranzactii!$C1052=$L$9,L1051+J1052-G1052,L1051))","v":""}]
["",null,null,null,null,null,null,null,null,null,{"$f":"IF(A1053=\"\",\"\",IF(Tranzactii!$C1053=$K$9,K1052+J1053-G1053,K1052))","v":""},{"$f":"IF(A1053=\"\",\"\",IF(Tranzactii!$C1053=$L$9,L1052+J1053-G1053,L1052))","v":""}]
["",null,null,null,null,null,null,null,null,null,{"$f":"IF(A1054=\"\",\"\",IF(Tranzactii!$C1054=$K$9,K1053+J1054-G1054,K1053))","v":""},{"$f":"IF(A1054=\"\",\"\",IF(Tranzactii!$C1054=$L$9,L1053+J1054-G1054,L1053))","v":""}]
["",null,null,null,null,null,null,null,null,null,{"$f":"IF(A1055=\"\",\"\",IF(Tranzactii!$C1055=$K$9,K1054+J1055-G1055,K1054))","v":""},{"$f":"IF(A1055=\"\",\"\",IF(Tranzactii!$C1055=$L$9,L1054+J1055-G1055,L1054))","v":""}]
["",null,null,null,null,null,null,null,null,null,{"$f":"IF(A1056=\"\",\"\",IF(Tranzactii!$C1056=$K$9,K1055+J1056-G1056,K1055))","v":""},{"$f":"IF(A1056=\"\",\"\",IF(Tranzactii!$C1056=$L$9,L1055+J1056-G1056,L1055))","v":""}]
["",null,null,null,null,null,null,null,null,null,{"$f":"IF(A1057=\"\",\"\",IF(Tranzactii!$C1057=$K$9,K1056+J1057-G1057,K1056))","v":""},{"$f":"IF(A1057=\"\",\"\",IF(Tranzactii!$C1057=$L$9,L1056+J1057-G1057,L1056))","v":""}]
["",null,null,null,null,null,null,null,null,null,{"$f":"IF(A1058=\"\",\"\",IF(Tranzactii!$C1058=$K$9,K1057+J1058-G1058,K1057))","v":""},{"$f":"IF(A1058=\"\",\"\",IF(Tranzactii!$C1058=$L$9,L1057+J1058-G1058,L1057))","v":""}]
["",null,null,null,null,null,null,null,null,null,{"$f":"IF(A1059=\"\",\"\",IF(Tranzactii!$C1059=$K$9,K1058+J1059-G1059,K1058))","v":""},{"$f":"IF(A1059=\"\",\"\",IF(Tranzactii!$C1059=$L$9,L1058+J1059-G1059,L1058))","v":""}]
["",null,null,null,null,null,null,null,null,null,{"$f":"IF(A1060=\"\",\"\",IF(Tranzactii!$C1060=$K$9,K1059+J1060-G1060,K1059))","v":""},{"$f":"IF(A1060=\"\",\"\",IF(Tranzactii!$C1060=$L$9,L1059+J1060-G1060,L1059))","v":""}]
["",null,null,null,null,null,null,null,null,null,{"$f":"IF(A1061=\"\",\"\",IF(Tranzactii!$C1061=$K$9,K1060+J1061-G1061,K1060))","v":""},{"$f":"IF(A1061=\"\",\"\",IF(Tranzactii!$C1061=$L$9,L1060+J1061-G1061,L1060))","v":""}]
["",null,null,null,null,null,null,null,null,null,{"$f":"IF(A1062=\"\",\"\",IF(Tranzactii!$C1062=$K$9,K1061+J1062-G1062,K1061))","v":""},{"$f":"IF(A1062=\"\",\"\",IF(Tranzactii!$C1062=$L$9,L1061+J1062-G1062,L1061))","v":""}]
["",null,null,null,null,null,null,null,null,null,{"$f":"IF(A1063=\"\",\"\",IF(Tranzactii!$C1063=$K$9,K1062+J1063-G1063,K1062))","v":""},{"$f":"IF(A1063=\"\",\"\",IF(Tranzactii!$C1063=$L$9,L1062+J1063-G1063,L1062))","v":""}]
["",null,null,null,null,null,null,null,null,null,{"$f":"IF(A1064=\"\",\"\",IF(Tranzactii!$C1064=$K$9,K1063+J1064-G1064,K1063))","v":""},{"$f":"IF(A1064=\"\",\"\",IF(Tranzactii!$C1064=$L$9,L1063+J1064-G1064,L1063))","v":""}]
["",null,null,null,null,null,null,null,null,null,{"$f":"IF(A1065=\"\",\"\",IF(Tranzactii!$C1065=$K$9,K1064+J1065-G1065,K1064))","v":""},{"$f":"IF(A1065=\"\",\"\",IF(Tranzactii!$C1065=$L$9,L1064+J1065-G1065,L1064))","v":""}]
["",null,null,null,null,null,null,null,null,null,{"$f":"IF(A1066=\"\",\"\",IF(Tranzactii!$C1066=$K$9,K1065+J1066-G1066,K1065))","v":""},{"$f":"IF(A1066=\"\",\"\",IF(Tranzactii!$C1066=$L$9,L1065+J1066-G1066,L1065))","v":""}]
["",null,null,null,null,null,null,null,null,null,{"$f":"IF(A1067=\"\",\"\",IF(Tranzactii!$C1067=$K$9,K1066+J1067-G1067,K1066))","v":""},{"$f":"IF(A1067=\"\",\"\",IF(Tranzactii!$C1067=$L$9,L1066+J1067-G1067,L1066))","v":""}]
["",null,null,null,null,null,null,null,null,null,{"$f":"IF(A1068=\"\",\"\",IF(Tranzactii!$C1068=$K$9,K1067+J1068-G1068,K1067))","v":""},{"$f":"IF(A1068=\"\",\"\",IF(Tranzactii!$C1068=$L$9,L1067+J1068-G1068,L1067))","v":""}]
["",null,null,null,null,null,null,null,null,null,{"$f":"IF(A1069=\"\",\"\",IF(Tranzactii!$C1069=$K$9,K1068+J1069-G1069,K1068))","v":""},{"$f":"IF(A1069=\"\",\"\",IF(Tranzactii!$C1069=$L$9,L1068+J1069-G1069,L1068))","v":""}]
["",null,null,null,null,null,null,null,null,null,{"$f":"IF(A1070=\"\",\"\",IF(Tranzactii!$C1070=$K$9,K1069+J1070-G1070,K1069))","v":""},{"$f":"IF(A1070=\"\",\"\",IF(Tranzactii!$C1070=$L$9,L1069+J1070-G1070,L1069))","v":""}]
["",null,null,null,null,null,null,null,null,null,{"$f":"IF(A1071=\"\",\"\",IF(Tranzactii!$C1071=$K$9,K1070+J1071-G1071,K1070))","v":""},{"$f":"IF(A1071=\"\",\"\",IF(Tranzactii!$C1071=$L$9,L1070+J1071-G1071,L1070))","v":""}]
["",null,null,null,null,null,null,null,null,null,{"$f":"IF(A1072=\"\",\"\",IF(Tranzactii!$C1072=$K$9,K1071+J1072-G1072,K1071))","v":""},{"$f":"IF(A1072=\"\",\"\",IF(Tranzactii!$C1072=$L$9,L1071+J1072-G1072,L1071))","v":""}]
["",null,null,null,null,null,null,null,null,null,{"$f":"IF(A1073=\"\",\"\",IF(Tranzactii!$C1073=$K$9,K1072+J1073-G1073,K1072))","v":""},{"$f":"IF(A1073=\"\",\"\",IF(Tranzactii!$C1073=$L$9,L1072+J1073-G1073,L1072))","v":""}]
["",null,null,null,null,null,null,null,null,null,{"$f":"IF(A1074=\"\",\"\",IF(Tranzactii!$C1074=$K$9,K1073+J1074-G1074,K1073))","v":""},{"$f":"IF(A1074=\"\",\"\",IF(Tranzactii!$C1074=$L$9,L1073+J1074-G1074,L1073))","v":""}]
["",null,null,null,null,null,null,null,null,null,{"$f":"IF(A1075=\"\",\"\",IF(Tranzactii!$C1075=$K$9,K1074+J1075-G1075,K1074))","v":""},{"$f":"IF(A1075=\"\",\"\",IF(Tranzactii!$C1075=$L$9,L1074+J1075-G1075,L1074))","v":""}]
["",null,null,null,null,null,null,null,null,null,{"$f":"IF(A1076=\"\",\"\",IF(Tranzactii!$C1076=$K$9,K1075+J1076-G1076,K1075))","v":""},{"$f":"IF(A1076=\"\",\"\",IF(Tranzactii!$C1076=$L$9,L1075+J1076-G1076,L1075))","v":""}]
["",null,null,null,null,null,null,null,null,null,{"$f":"IF(A1077=\"\",\"\",IF(Tranzactii!$C1077=$K$9,K1076+J1077-G1077,K1076))","v":""},{"$f":"IF(A1077=\"\",\"\",IF(Tranzactii!$C1077=$L$9,L1076+J1077-G1077,L1076))","v":""}]
["",null,null,null,null,null,null,null,null,null,{"$f":"IF(A1078=\"\",\"\",IF(Tranzactii!$C1078=$K$9,K1077+J1078-G1078,K1077))","v":""},{"$f":"IF(A1078=\"\",\"\",IF(Tranzactii!$C1078=$L$9,L1077+J1078-G1078,L1077))","v":""}]
["",null,null,null,null,null,null,null,null,null,{"$f":"IF(A1079=\"\",\"\",IF(Tranzactii!$C1079=$K$9,K1078+J1079-G1079,K1078))","v":""},{"$f":"IF(A1079=\"\",\"\",IF(Tranzactii!$C1079=$L$9,L1078+J1079-G1079,L1078))","v":""}]
["",null,null,null,null,null,null,null,null,null,{"$f":"IF(A1080=\"\",\"\",IF(Tranzactii!$C1080=$K$9,K1079+J1080-G1080,K1079))","v":""},{"$f":"IF(A1080=\"\",\"\",IF(Tranzactii!$C1080=$L$9,L1079+J1080-G1080,L1079))","v":""}]
["",null,null,null,null,null,null,null,null,null,{"$f":"IF(A1081=\"\",\"\",IF(Tranzactii!$C1081=$K$9,K1080+J1081-G1081,K1080))","v":""},{"$f":"IF(A1081=\"\",\"\",IF(Tranzactii!$C1081=$L$9,L1080+J1081-G1081,L1080))","v":""}]
["",null,null,null,null,null,null,null,null,null,{"$f":"IF(A1082=\"\",\"\",IF(Tranzactii!$C1082=$K$9,K1081+J1082-G1082,K1081))","v":""},{"$f":"IF(A1082=\"\",\"\",IF(Tranzactii!$C1082=$L$9,L1081+J1082-G1082,L1081))","v":""}]
["",null,null,null,null,null,null,null,null,null,{"$f":"IF(A1083=\"\",\"\",IF(Tranzactii!$C1083=$K$9,K1082+J1083-G1083,K1082))","v":""},{"$f":"IF(A1083=\"\",\"\",IF(Tranzactii!$C1083=$L$9,L1082+J1083-G1083,L1082))","v":""}]
["",null,null,null,null,null,null,null,null,null,{"$f":"IF(A1084=\"\",\"\",IF(Tranzactii!$C1084=$K$9,K1083+J1084-G1084,K1083))","v":""},{"$f":"IF(A1084=\"\",\"\",IF(Tranzactii!$C1084=$L$9,L1083+J1084-G1084,L1083))","v":""}]
["",null,null,null,null,null,null,null,null,null,{"$f":"IF(A1085=\"\",\"\",IF(Tranzactii!$C1085=$K$9,K1084+J1085-G1085,K1084))","v":""},{"$f":"IF(A1085=\"\",\"\",IF(Tranzactii!$C1085=$L$9,L1084+J1085-G1085,L1084))","v":""}]
["",null,null,null,null,null,null,null,null,null,{"$f":"IF(A1086=\"\",\"\",IF(Tranzactii!$C1086=$K$9,K1085+J1086-G1086,K1085))","v":""},{"$f":"IF(A1086=\"\",\"\",IF(Tranzactii!$C1086=$L$9,L1085+J1086-G1086,L1085))","v":""}]
["",null,null,null,null,null,null,null,null,null,{"$f":"IF(A1087=\"\",\"\",IF(Tranzactii!$C1087=$K$9,K1086+J1087-G1087,K1086))","v":""},{"$f":"IF(A1087=\"\",\"\",IF(Tranzactii!$C1087=$L$9,L1086+J1087-G1087,L1086))","v":""}]
["",null,null,null,null,null,null,null,null,null,{"$f":"IF(A1088=\"\",\"\",IF(Tranzactii!$C1088=$K$9,K1087+J1088-G1088,K1087))","v":""},{"$f":"IF(A1088=\"\",\"\",IF(Tranzactii!$C1088=$L$9,L1087+J1088-G1088,L1087))","v":""}]
["",null,null,null,null,null,null,null,null,null,{"$f":"IF(A1089=\"\",\"\",IF(Tranzactii!$C1089=$K$9,K1088+J1089-G1089,K1088))","v":""},{"$f":"IF(A1089=\"\",\"\",IF(Tranzactii!$C1089=$L$9,L1088+J1089-G1089,L1088))","v":""}]
["",null,null,null,null,null,null,null,null,null,{"$f":"IF(A1090=\"\",\"\",IF(Tranzactii!$C1090=$K$9,K1089+J1090-G1090,K1089))","v":""},{"$f":"IF(A1090=\"\",\"\",IF(Tranzactii!$C1090=$L$9,L1089+J1090-G1090,L1089))","v":""}]
["",null,null,null,null,null,null,null,null,null,{"$f":"IF(A1091=\"\",\"\",IF(Tranzactii!$C1091=$K$9,K1090+J1091-G1091,K1090))","v":""},{"$f":"IF(A1091=\"\",\"\",IF(Tranzactii!$C1091=$L$9,L1090+J1091-G1091,L1090))","v":""}]
["",null,null,null,null,null,null,null,null,null,{"$f":"IF(A1092=\"\",\"\",IF(Tranzactii!$C1092=$K$9,K1091+J1092-G1092,K1091))","v":""},{"$f":"IF(A1092=\"\",\"\",IF(Tranzactii!$C1092=$L$9,L1091+J1092-G1092,L1091))","v":""}]
["",null,null,null,null,null,null,null,null,null,{"$f":"IF(A1093=\"\",\"\",IF(Tranzactii!$C1093=$K$9,K1092+J1093-G1093,K1092))","v":""},{"$f":"IF(A1093=\"\",\"\",IF(Tranzactii!$C1093=$L$9,L1092+J1093-G1093,L1092))","v":""}]
["",null,null,null,null,null,null,null,null,null,{"$f":"IF(A1094=\"\",\"\",IF(Tranzactii!$C1094=$K$9,K1093+J1094-G1094,K1093))","v":""},{"$f":"IF(A1094=\"\",\"\",IF(Tranzactii!$C1094=$L$9,L1093+J1094-G1094,L1093))","v":""}]
["",null,null,null,null,null,null,null,null,null,{"$f":"IF(A1095=\"\",\"\",IF(Tranzactii!$C1095=$K$9,K1094+J1095-G1095,K1094))","v":""},{"$f":"IF(A1095=\"\",\"\",IF(Tranzactii!$C1095=$L$9,L1094+J1095-G1095,L1094))","v":""}]
["",null,null,null,null,null,null,null,null,null,{"$f":"IF(A1096=\"\",\"\",IF(Tranzactii!$C1096=$K$9,K1095+J1096-G1096,K1095))","v":""},{"$f":"IF(A1096=\"\",\"\",IF(Tranzactii!$C1096=$L$9,L1095+J1096-G1096,L1095))","v":""}]
[{"$f":"IF(B1097=\"\",\"\",MONTH(B1097))","v":""},null,null,null,null,null,null,null,null,null,{"$f":"IF(A1097=\"\",\"\",IF(Tranzactii!$C1097=$K$9,K1096+J1097-G1097,K1096))","v":""},{"$f":"IF(A1097=\"\",\"\",IF(Tranzactii!$C1097=$L$9,L1096+J1097-G1097,L1096))","v":""}]
["",null,null,null,null,null,null,null,null,null,{"$f":"IF(A1098=\"\",\"\",IF(Tranzactii!$C1098=$K$9,K1097+J1098-G1098,K1097))","v":""},{"$f":"IF(A1098=\"\",\"\",IF(Tranzactii!$C1098=$L$9,L1097+J1098-G1098,L1097))","v":""}]
["",null,null,null,null,null,null,null,null,null,{"$f":"IF(A1099=\"\",\"\",IF(Tranzactii!$C1099=$K$9,K1098+J1099-G1099,K1098))","v":""},{"$f":"IF(A1099=\"\",\"\",IF(Tranzactii!$C1099=$L$9,L1098+J1099-G1099,L1098))","v":""}]
["",null,null,null,null,null,null,null,null,null,{"$f":"IF(A1100=\"\",\"\",IF(Tranzactii!$C1100=$K$9,K1099+J1100-G1100,K1099))","v":""},{"$f":"IF(A1100=\"\",\"\",IF(Tranzactii!$C1100=$L$9,L1099+J1100-G1100,L1099))","v":""}]
["",null,null,null,null,null,null,null,null,null,{"$f":"IF(A1101=\"\",\"\",IF(Tranzactii!$C1101=$K$9,K1100+J1101-G1101,K1100))","v":""},{"$f":"IF(A1101=\"\",\"\",IF(Tranzactii!$C1101=$L$9,L1100+J1101-G1101,L1100))","v":""}]
["",null,null,null,null,null,null,null,null,null,{"$f":"IF(A1102=\"\",\"\",IF(Tranzactii!$C1102=$K$9,K1101+J1102-G1102,K1101))","v":""},{"$f":"IF(A1102=\"\",\"\",IF(Tranzactii!$C1102=$L$9,L1101+J1102-G1102,L1101))","v":""}]
["",null,null,null,null,null,null,null,null,null,{"$f":"IF(A1103=\"\",\"\",IF(Tranzactii!$C1103=$K$9,K1102+J1103-G1103,K1102))","v":""},{"$f":"IF(A1103=\"\",\"\",IF(Tranzactii!$C1103=$L$9,L1102+J1103-G1103,L1102))","v":""}]
["",null,null,null,null,null,null,null,null,null,{"$f":"IF(A1104=\"\",\"\",IF(Tranzactii!$C1104=$K$9,K1103+J1104-G1104,K1103))","v":""},{"$f":"IF(A1104=\"\",\"\",IF(Tranzactii!$C1104=$L$9,L1103+J1104-G1104,L1103))","v":""}]
["",null,null,null,null,null,null,null,null,null,{"$f":"IF(A1105=\"\",\"\",IF(Tranzactii!$C1105=$K$9,K1104+J1105-G1105,K1104))","v":""},{"$f":"IF(A1105=\"\",\"\",IF(Tranzactii!$C1105=$L$9,L1104+J1105-G1105,L1104))","v":""}]
["",null,null,null,null,null,null,null,null,null,{"$f":"IF(A1106=\"\",\"\",IF(Tranzactii!$C1106=$K$9,K1105+J1106-G1106,K1105))","v":""},{"$f":"IF(A1106=\"\",\"\",IF(Tranzactii!$C1106=$L$9,L1105+J1106-G1106,L1105))","v":""}]
["",null,null,null,null,null,null,null,null,null,{"$f":"IF(A1107=\"\",\"\",IF(Tranzactii!$C1107=$K$9,K1106+J1107-G1107,K1106))","v":""},{"$f":"IF(A1107=\"\",\"\",IF(Tranzactii!$C1107=$L$9,L1106+J1107-G1107,L1106))","v":""}]
["",null,null,null,null,null,null,null,null,null,{"$f":"IF(A1108=\"\",\"\",IF(Tranzactii!$C1108=$K$9,K1107+J1108-G1108,K1107))","v":""},{"$f":"IF(A1108=\"\",\"\",IF(Tranzactii!$C1108=$L$9,L1107+J1108-G1108,L1107))","v":""}]
["",null,null,null,null,null,null,null,null,null,{"$f":"IF(A1109=\"\",\"\",IF(Tranzactii!$C1109=$K$9,K1108+J1109-G1109,K1108))","v":""},{"$f":"IF(A1109=\"\",\"\",IF(Tranzactii!$C1109=$L$9,L1108+J1109-G1109,L1108))","v":""}]
["",null,null,null,null,null,null,null,null,null,{"$f":"IF(A1110=\"\",\"\",IF(Tranzactii!$C1110=$K$9,K1109+J1110-G1110,K1109))","v":""},{"$f":"IF(A1110=\"\",\"\",IF(Tranzactii!$C1110=$L$9,L1109+J1110-G1110,L1109))","v":""}]
["",null,null,null,null,null,null,null,null,null,{"$f":"IF(A1111=\"\",\"\",IF(Tranzactii!$C1111=$K$9,K1110+J1111-G1111,K1110))","v":""},{"$f":"IF(A1111=\"\",\"\",IF(Tranzactii!$C1111=$L$9,L1110+J1111-G1111,L1110))","v":""}]
["",null,null,null,null,null,null,null,null,null,{"$f":"IF(A1112=\"\",\"\",IF(Tranzactii!$C1112=$K$9,K1111+J1112-G1112,K1111))","v":""},{"$f":"IF(A1112=\"\",\"\",IF(Tranzactii!$C1112=$L$9,L1111+J1112-G1112,L1111))","v":""}]
["",null,null,null,null,null,null,null,null,null,{"$f":"IF(A1113=\"\",\"\",IF(Tranzactii!$C1113=$K$9,K1112+J1113-G1113,K1112))","v":""},{"$f":"IF(A1113=\"\",\"\",IF(Tranzactii!$C1113=$L$9,L1112+J1113-G1113,L1112))","v":""}]
["",null,null,null,null,null,null,null,null,null,{"$f":"IF(A1114=\"\",\"\",IF(Tranzactii!$C1114=$K$9,K1113+J1114-G1114,K1113))","v":""},{"$f":"IF(A1114=\"\",\"\",IF(Tranzactii!$C1114=$L$9,L1113+J1114-G1114,L1113))","v":""}]
["",null,null,null,null,null,null,null,null,null,{"$f":"IF(A1115=\"\",\"\",IF(Tranzactii!$C1115=$K$9,K1114+J1115-G1115,K1114))","v":""},{"$f":"IF(A1115=\"\",\"\",IF(Tranzactii!$C1115=$L$9,L1114+J1115-G1115,L1114))","v":""}]
["",null,null,null,null,null,null,null,null,null,{"$f":"IF(A1116=\"\",\"\",IF(Tranzactii!$C1116=$K$9,K1115+J1116-G1116,K1115))","v":""},{"$f":"IF(A1116=\"\",\"\",IF(Tranzactii!$C1116=$L$9,L1115+J1116-G1116,L1115))","v":""}]
["",null,null,null,null,null,null,null,null,null,{"$f":"IF(A1117=\"\",\"\",IF(Tranzactii!$C1117=$K$9,K1116+J1117-G1117,K1116))","v":""},{"$f":"IF(A1117=\"\",\"\",IF(Tranzactii!$C1117=$L$9,L1116+J1117-G1117,L1116))","v":""}]
["",null,null,null,null,null,null,null,null,null,{"$f":"IF(A1118=\"\",\"\",IF(Tranzactii!$C1118=$K$9,K1117+J1118-G1118,K1117))","v":""},{"$f":"IF(A1118=\"\",\"\",IF(Tranzactii!$C1118=$L$9,L1117+J1118-G1118,L1117))","v":""}]
["",null,null,null,null,null,null,null,null,null,{"$f":"IF(A1119=\"\",\"\",IF(Tranzactii!$C1119=$K$9,K1118+J1119-G1119,K1118))","v":""},{"$f":"IF(A1119=\"\",\"\",IF(Tranzactii!$C1119=$L$9,L1118+J1119-G1119,L1118))","v":""}]
["",null,null,null,null,null,null,null,null,null,{"$f":"IF(A1120=\"\",\"\",IF(Tranzactii!$C1120=$K$9,K1119+J1120-G1120,K1119))","v":""},{"$f":"IF(A1120=\"\",\"\",IF(Tranzactii!$C1120=$L$9,L1119+J1120-G1120,L1119))","v":""}]
["",null,null,null,null,null,null,null,null,null,{"$f":"IF(A1121=\"\",\"\",IF(Tranzactii!$C1121=$K$9,K1120+J1121-G1121,K1120))","v":""},{"$f":"IF(A1121=\"\",\"\",IF(Tranzactii!$C1121=$L$9,L1120+J1121-G1121,L1120))","v":""}]
["",null,null,null,null,null,null,null,null,null,{"$f":"IF(A1122=\"\",\"\",IF(Tranzactii!$C1122=$K$9,K1121+J1122-G1122,K1121))","v":""},{"$f":"IF(A1122=\"\",\"\",IF(Tranzactii!$C1122=$L$9,L1121+J1122-G1122,L1121))","v":""}]
["",null,null,null,null,null,null,null,null,null,{"$f":"IF(A1123=\"\",\"\",IF(Tranzactii!$C1123=$K$9,K1122+J1123-G1123,K1122))","v":""},{"$f":"IF(A1123=\"\",\"\",IF(Tranzactii!$C1123=$L$9,L1122+J1123-G1123,L1122))","v":""}]
["",null,null,null,null,null,null,null,null,null,{"$f":"IF(A1124=\"\",\"\",IF(Tranzactii!$C1124=$K$9,K1123+J1124-G1124,K1123))","v":""},{"$f":"IF(A1124=\"\",\"\",IF(Tranzactii!$C1124=$L$9,L1123+J1124-G1124,L1123))","v":""}]
["",null,null,null,null,null,null,null,null,null,{"$f":"IF(A1125=\"\",\"\",IF(Tranzactii!$C1125=$K$9,K1124+J1125-G1125,K1124))","v":""},{"$f":"IF(A1125=\"\",\"\",IF(Tranzactii!$C1125=$L$9,L1124+J1125-G1125,L1124))","v":""}]
["",null,null,null,null,null,null,null,null,null,{"$f":"IF(A1126=\"\",\"\",IF(Tranzactii!$C1126=$K$9,K1125+J1126-G1126,K1125))","v":""},{"$f":"IF(A1126=\"\",\"\",IF(Tranzactii!$C1126=$L$9,L1125+J1126-G1126,L1125))","v":""}]
["",null,null,null,null,null,null,null,null,null,{"$f":"IF(A1127=\"\",\"\",IF(Tranzactii!$C1127=$K$9,K1126+J1127-G1127,K1126))","v":""},{"$f":"IF(A1127=\"\",\"\",IF(Tranzactii!$C1127=$L$9,L1126+J1127-G1127,L1126))","v":""}]
["",null,null,null,null,null,null,null,null,null,{"$f":"IF(A1128=\"\",\"\",IF(Tranzactii!$C1128=$K$9,K1127+J1128-G1128,K1127))","v":""},{"$f":"IF(A1128=\"\",\"\",IF(Tranzactii!$C1128=$L$9,L1127+J1128-G1128,L1127))","v":""}]
["",null,null,null,null,null,null,null,null,null,{"$f":"IF(A1129=\"\",\"\",IF(Tranzactii!$C1129=$K$9,K1128+J1129-G1129,K1128))","v":""},{"$f":"IF(A1129=\"\",\"\",IF(Tranzactii!$C1129=$L$9,L1128+J1129-G1129,L1128))","v":""}]
["",null,null,null,null,null,null,null,null,null,{"$f":"IF(A1130=\"\",\"\",IF(Tranzactii!$C1130=$K$9,K1129+J1130-G1130,K1129))","v":""},{"$f":"IF(A1130=\"\",\"\",IF(Tranzactii!$C1130=$L$9,L1129+J1130-G1130,L1129))","v":""}]
["",null,null,null,null,null,null,null,null,null,{"$f":"IF(A1131=\"\",\"\",IF(Tranzactii!$C1131=$K$9,K1130+J1131-G1131,K1130))","v":""},{"$f":"IF(A1131=\"\",\"\",IF(Tranzactii!$C1131=$L$9,L1130+J1131-G1131,L1130))","v":""}]
["",null,null,null,null,null,null,null,null,null,{"$f":"IF(A1132=\"\",\"\",IF(Tranzactii!$C1132=$K$9,K1131+J1132-G1132,K1131))","v":""},{"$f":"IF(A1132=\"\",\"\",IF(Tranzactii!$C1132=$L$9,L1131+J1132-G1132,L1131))","v":""}]
["",null,null,null,null,null,null,null,null,null,{"$f":"IF(A1133=\"\",\"\",IF(Tranzactii!$C1133=$K$9,K1132+J1133-G1133,K1132))","v":""},{"$f":"IF(A1133=\"\",\"\",IF(Tranzactii!$C1133=$L$9,L1132+J1133-G1133,L1132))","v":""}]
["",null,null,null,null,null,null,null,null,null,{"$f":"IF(A1134=\"\",\"\",IF(Tranzactii!$C1134=$K$9,K1133+J1134-G1134,K1133))","v":""},{"$f":"IF(A1134=\"\",\"\",IF(Tranzactii!$C1134=$L$9,L1133+J1134-G1134,L1133))","v":""}]
["",null,null,null,null,null,null,null,null,null,{"$f":"IF(A1135=\"\",\"\",IF(Tranzactii!$C1135=$K$9,K1134+J1135-G1135,K1134))","v":""},{"$f":"IF(A1135=\"\",\"\",IF(Tranzactii!$C1135=$L$9,L1134+J1135-G1135,L1134))","v":""}]
["",null,null,null,null,null,null,null,null,null,{"$f":"IF(A1136=\"\",\"\",IF(Tranzactii!$C1136=$K$9,K1135+J1136-G1136,K1135))","v":""},{"$f":"IF(A1136=\"\",\"\",IF(Tranzactii!$C1136=$L$9,L1135+J1136-G1136,L1135))","v":""}]
["",null,null,null,null,null,null,null,null,null,{"$f":"IF(A1137=\"\",\"\",IF(Tranzactii!$C1137=$K$9,K1136+J1137-G1137,K1136))","v":""},{"$f":"IF(A1137=\"\",\"\",IF(Tranzactii!$C1137=$L$9,L1136+J1137-G1137,L1136))","v":""}]
["",null,null,null,null,null,null,null,null,null,{"$f":"IF(A1138=\"\",\"\",IF(Tranzactii!$C1138=$K$9,K1137+J1138-G1138,K1137))","v":""},{"$f":"IF(A1138=\"\",\"\",IF(Tranzactii!$C1138=$L$9,L1137+J1138-G1138,L1137))","v":""}]
["",null,null,null,null,null,null,null,null,null,{"$f":"IF(A1139=\"\",\"\",IF(Tranzactii!$C1139=$K$9,K1138+J1139-G1139,K1138))","v":""},{"$f":"IF(A1139=\"\",\"\",IF(Tranzactii!$C1139=$L$9,L1138+J1139-G1139,L1138))","v":""}]
["",null,null,null,null,null,null,null,null,null,{"$f":"IF(A1140=\"\",\"\",IF(Tranzactii!$C1140=$K$9,K1139+J1140-G1140,K1139))","v":""},{"$f":"IF(A1140=\"\",\"\",IF(Tranzactii!$C1140=$L$9,L1139+J1140-G1140,L1139))","v":""}]
["",null,null,null,null,null,null,null,null,null,{"$f":"IF(A1141=\"\",\"\",IF(Tranzactii!$C1141=$K$9,K1140+J1141-G1141,K1140))","v":""},{"$f":"IF(A1141=\"\",\"\",IF(Tranzactii!$C1141=$L$9,L1140+J1141-G1141,L1140))","v":""}]
["",null,null,null,null,null,null,null,null,null,{"$f":"IF(A1142=\"\",\"\",IF(Tranzactii!$C1142=$K$9,K1141+J1142-G1142,K1141))","v":""},{"$f":"IF(A1142=\"\",\"\",IF(Tranzactii!$C1142=$L$9,L1141+J1142-G1142,L1141))","v":""}]
["",null,null,null,null,null,null,null,null,null,{"$f":"IF(A1143=\"\",\"\",IF(Tranzactii!$C1143=$K$9,K1142+J1143-G1143,K1142))","v":""},{"$f":"IF(A1143=\"\",\"\",IF(Tranzactii!$C1143=$L$9,L1142+J1143-G1143,L1142))","v":""}]
["",null,null,null,null,null,null,null,null,null,{"$f":"IF(A1144=\"\",\"\",IF(Tranzactii!$C1144=$K$9,K1143+J1144-G1144,K1143))","v":""},{"$f":"IF(A1144=\"\",\"\",IF(Tranzactii!$C1144=$L$9,L1143+J1144-G1144,L1143))","v":""}]
["",null,null,null,null,null,null,null,null,null,{"$f":"IF(A1145=\"\",\"\",IF(Tranzactii!$C1145=$K$9,K1144+J1145-G1145,K1144))","v":""},{"$f":"IF(A1145=\"\",\"\",IF(Tranzactii!$C1145=$L$9,L1144+J1145-G1145,L1144))","v":""}]
["",null,null,null,null,null,null,null,null,null,{"$f":"IF(A1146=\"\",\"\",IF(Tranzactii!$C1146=$K$9,K1145+J1146-G1146,K1145))","v":""},{"$f":"IF(A1146=\"\",\"\",IF(Tranzactii!$C1146=$L$9,L1145+J1146-G1146,L1145))","v":""}]
["",null,null,null,null,null,null,null,null,null,{"$f":"IF(A1147=\"\",\"\",IF(Tranzactii!$C1147=$K$9,K1146+J1147-G1147,K1146))","v":""},{"$f":"IF(A1147=\"\",\"\",IF(Tranzactii!$C1147=$L$9,L1146+J1147-G1147,L1146))","v":""}]
["",null,null,null,null,null,null,null,null,null,{"$f":"IF(A1148=\"\",\"\",IF(Tranzactii!$C1148=$K$9,K1147+J1148-G1148,K1147))","v":""},{"$f":"IF(A1148=\"\",\"\",IF(Tranzactii!$C1148=$L$9,L1147+J1148-G1148,L1147))","v":""}]
["",null,null,null,null,null,null,null,null,null,{"$f":"IF(A1149=\"\",\"\",IF(Tranzactii!$C1149=$K$9,K1148+J1149-G1149,K1148))","v":""},{"$f":"IF(A1149=\"\",\"\",IF(Tranzactii!$C1149=$L$9,L1148+J1149-G1149,L1148))","v":""}]
["",null,null,null,null,null,null,null,null,null,{"$f":"IF(A1150=\"\",\"\",IF(Tranzactii!$C1150=$K$9,K1149+J1150-G1150,K1149))","v":""},{"$f":"IF(A1150=\"\",\"\",IF(Tranzactii!$C1150=$L$9,L1149+J1150-G1150,L1149))","v":""}]
["",null,null,null,null,null,null,null,null,null,{"$f":"IF(A1151=\"\",\"\",IF(Tranzactii!$C1151=$K$9,K1150+J1151-G1151,K1150))","v":""},{"$f":"IF(A1151=\"\",\"\",IF(Tranzactii!$C1151=$L$9,L1150+J1151-G1151,L1150))","v":""}]
["",null,null,null,null,null,null,null,null,null,{"$f":"IF(A1152=\"\",\"\",IF(Tranzactii!$C1152=$K$9,K1151+J1152-G1152,K1151))","v":""},{"$f":"IF(A1152=\"\",\"\",IF(Tranzactii!$C1152=$L$9,L1151+J1152-G1152,L1151))","v":""}]
["",null,null,null,null,null,null,null,null,null,{"$f":"IF(A1153=\"\",\"\",IF(Tranzactii!$C1153=$K$9,K1152+J1153-G1153,K1152))","v":""},{"$f":"IF(A1153=\"\",\"\",IF(Tranzactii!$C1153=$L$9,L1152+J1153-G1153,L1152))","v":""}]
["",null,null,null,null,null,null,null,null,null,{"$f":"IF(A1154=\"\",\"\",IF(Tranzactii!$C1154=$K$9,K1153+J1154-G1154,K1153))","v":""},{"$f":"IF(A1154=\"\",\"\",IF(Tranzactii!$C1154=$L$9,L1153+J1154-G1154,L1153))","v":""}]
["",null,null,null,null,null,null,null,null,null,{"$f":"IF(A1155=\"\",\"\",IF(Tranzactii!$C1155=$K$9,K1154+J1155-G1155,K1154))","v":""},{"$f":"IF(A1155=\"\",\"\",IF(Tranzactii!$C1155=$L$9,L1154+J1155-G1155,L1154))","v":""}]
["",null,null,null,null,null,null,null,null,null,{"$f":"IF(A1156=\"\",\"\",IF(Tranzactii!$C1156=$K$9,K1155+J1156-G1156,K1155))","v":""},{"$f":"IF(A1156=\"\",\"\",IF(Tranzactii!$C1156=$L$9,L1155+J1156-G1156,L1155))","v":""}]
["",null,null,null,null,null,null,null,null,null,{"$f":"IF(A1157=\"\",\"\",IF(Tranzactii!$C1157=$K$9,K1156+J1157-G1157,K1156))","v":""},{"$f":"IF(A1157=\"\",\"\",IF(Tranzactii!$C1157=$L$9,L1156+J1157-G1157,L1156))","v":""}]
["",null,null,null,null,null,null,null,null,null,{"$f":"IF(A1158=\"\",\"\",IF(Tranzactii!$C1158=$K$9,K1157+J1158-G1158,K1157))","v":""},{"$f":"IF(A1158=\"\",\"\",IF(Tranzactii!$C1158=$L$9,L1157+J1158-G1158,L1157))","v":""}]
["",null,null,null,null,null,null,null,null,null,{"$f":"IF(A1159=\"\",\"\",IF(Tranzactii!$C1159=$K$9,K1158+J1159-G1159,K1158))","v":""},{"$f":"IF(A1159=\"\",\"\",IF(Tranzactii!$C1159=$L$9,L1158+J1159-G1159,L1158))","v":""}]
["",null,null,null,null,null,null,null,null,null,{"$f":"IF(A1160=\"\",\"\",IF(Tranzactii!$C1160=$K$9,K1159+J1160-G1160,K1159))","v":""},{"$f":"IF(A1160=\"\",\"\",IF(Tranzactii!$C1160=$L$9,L1159+J1160-G1160,L1159))","v":""}]
[{"$f":"IF(B1161=\"\",\"\",MONTH(B1161))","v":""},null,null,null,null,null,null,null,null,null,{"$f":"IF(A1161=\"\",\"\",IF(Tranzactii!$C1161=$K$9,K1160+J1161-G1161,K1160))","v":""},{"$f":"IF(A1161=\"\",\"\",IF(Tranzactii!$C1161=$L$9,L1160+J1161-G1161,L1160))","v":""}]
["",null,null,null,null,null,null,null,null,null,{"$f":"IF(A1162=\"\",\"\",IF(Tranzactii!$C1162=$K$9,K1161+J1162-G1162,K1161))","v":""},{"$f":"IF(A1162=\"\",\"\",IF(Tranzactii!$C1162=$L$9,L1161+J1162-G1162,L1161))","v":""}]
["",null,null,null,null,null,null,null,null,null,{"$f":"IF(A1163=\"\",\"\",IF(Tranzactii!$C1163=$K$9,K1162+J1163-G1163,K1162))","v":""},{"$f":"IF(A1163=\"\",\"\",IF(Tranzactii!$C1163=$L$9,L1162+J1163-G1163,L1162))","v":""}]
["",null,null,null,null,null,null,null,null,null,{"$f":"IF(A1164=\"\",\"\",IF(Tranzactii!$C1164=$K$9,K1163+J1164-G1164,K1163))","v":""},{"$f":"IF(A1164=\"\",\"\",IF(Tranzactii!$C1164=$L$9,L1163+J1164-G1164,L1163))","v":""}]
["",null,null,null,null,null,null,null,null,null,{"$f":"IF(A1165=\"\",\"\",IF(Tranzactii!$C1165=$K$9,K1164+J1165-G1165,K1164))","v":""},{"$f":"IF(A1165=\"\",\"\",IF(Tranzactii!$C1165=$L$9,L1164+J1165-G1165,L1164))","v":""}]
["",null,null,null,null,null,null,null,null,null,{"$f":"IF(A1166=\"\",\"\",IF(Tranzactii!$C1166=$K$9,K1165+J1166-G1166,K1165))","v":""},{"$f":"IF(A1166=\"\",\"\",IF(Tranzactii!$C1166=$L$9,L1165+J1166-G1166,L1165))","v":""}]
["",null,null,null,null,null,null,null,null,null,{"$f":"IF(A1167=\"\",\"\",IF(Tranzactii!$C1167=$K$9,K1166+J1167-G1167,K1166))","v":""},{"$f":"IF(A1167=\"\",\"\",IF(Tranzactii!$C1167=$L$9,L1166+J1167-G1167,L1166))","v":""}]
["",null,null,null,null,null,null,null,null,null,{"$f":"IF(A1168=\"\",\"\",IF(Tranzactii!$C1168=$K$9,K1167+J1168-G1168,K1167))","v":""},{"$f":"IF(A1168=\"\",\"\",IF(Tranzactii!$C1168=$L$9,L1167+J1168-G1168,L1167))","v":""}]

{"sheet":"Raport Anual","index":4,"n_rows":29,"n_cols":14,"rows_kept":29,"cut":false,"hidden":false,"merged":[[2,1,2,3]]}
[null,"Raport anual 2015",null,null,null,null,null,null,null,null,null,{"$f":"MONTH(MAX(Table4[Data]))","v":2}]
[]
[null,"Sumar balanta",null,null,null,null,null,"Evolutie 2012 - 2015"]
[null,null,"Venituri","Cheltuieli","Economii","Balanta",null,null,2012,2013,2014,2015,null,"Medie anuala"]
[null,"REALIZAT",{"$f":"'Colectare date venit'!O9","v":6500},{"$f":"'Colectare date cheltuieli'!O56","v":5151.83},{"$f":"'Colectare date cheltuieli'!$O$42","v":500},{"$f":"C5-D5","v":1348.17},null,"Venituri",{"$f":"HLOOKUP($L$1,'Colectare date 2012'!$C$2:$N$7,6,0)","v":6305},{"$f":"HLOOKUP($L$1,'Colectare date 2013'!$C$1:$N$6,6,0)","v":6950},{"$f":"HLOOKUP($L$1,'Colectare date 2014'!$C$3:$N$8,6,0)","v":7600},{"$f":"'Colectare date venit'!$O$9","v":6500},{"$f":"IF(K5>N5,1,IF(K5<N5,-1,0))","v":1},{"$f":"AVERAGE(I5:L5)","v":6838.75}]
[null,"PROIECTAT",{"$f":"HLOOKUP($L$1,'VC Previziuni'!$C$5:N$10,6,0)","v":8000},{"$f":"HLOOKUP($L$1,'VC Previziuni'!$C$5:$N$63,58,0)","v":8686},{"$f":"HLOOKUP($L$1,'VC Previziuni'!$C$5:$N$63,59,0)","v":500},{"$f":"C6-D6","v":-686},null,"Cheltuieli",{"$f":"HLOOKUP($L$1,'Colectare date 2012'!$C$2:$N$52,50,0)","v":7481.5},{"$f":"HLOOKUP($L$1,'Colectare date 2013'!$C$1:$N$55,53,0)","v":3511.4},{"$f":"HLOOKUP($L$1,'Colectare date 2014'!$C$3:$N$59,56,0)","v":7351.9},{"$f":"'Colectare date cheltuieli'!$O$56","v":5151.83},{"$f":"IF(K6>N6,1,IF(K6<N6,-1,0))","v":1},{"$f":"AVERAGE(I6:L6)","v":5874.1574999999993}]
[null,null,null,null,null,null,null,"Economii",{"$f":"HLOOKUP($L$1,'Colectare date 2012'!$C$2:$N$52,51,0)","v":0},{"$f":"HLOOKUP($L$1,'Colectare date 2013'!$C$1:$N$55,54,0)","v":7007.8},{"$f":"HLOOKUP($L$1,'Colectare date 2014'!$C$3:$N$59,57,0)","v":0},{"$f":"'Colectare date cheltuieli'!O42","v":500},{"$f":"IF(K7>N7,1,IF(K7<N7,-1,0))","v":-1},{"$f":"AVERAGE(I7:L7)","v":1876.95}]
[]
[null,"Analiza lunara"]
[]
[null,null,"Ianuarie","Februarie","Martie","Aprilie","Mai","Iunie","Iulie","August","Septembrie","Octombrie","Noiembrie","Decembrie"]
[null,"Venituri",{"$f":"'Colectare date venit'!C9","v":4500},{"$f":"'Colectare date venit'!D9","v":2000},{"$f":"'Colectare date venit'!E9","v":0},{"$f":"'Colectare date venit'!F9","v":0},{"$f":"'Colectare date venit'!G9","v":0},{"$f":"'Colectare date venit'!H9","v":0},{"$f":"'Colectare date venit'!I9","v":0},{"$f":"'Colectare date venit'!J9","v":0},{"$f":"'Colectare date venit'!K9","v":0},{"$f":"'Colectare date venit'!L9","v":0},{"$f":"'Colectare date venit'!M9","v":0},{"$f":"'Colectare date venit'!N9","v":0}]
[null,"Cheltuieli",{"$f":"'Colectare date cheltuieli'!C56","v":4151.83},{"$f":"'Colectare date cheltuieli'!D56","v":1000},{"$f":"'Colectare date cheltuieli'!E56","v":0},{"$f":"'Colectare date cheltuieli'!F56","v":0},{"$f":"'Colectare date cheltuieli'!G56","v":0},{"$f":"'Colectare date cheltuieli'!H56","v":0},{"$f":"'Colectare date cheltuieli'!I56","v":0},{"$f":"'Colectare date cheltuieli'!J56","v":0},{"$f":"'Colectare date cheltuieli'!K56","v":0},{"$f":"'Colectare date cheltuieli'!L56","v":0},{"$f":"'Colectare date cheltuieli'!M56","v":0},{"$f":"'Colectare date cheltuieli'!N56","v":0}]
[null,"Economii",{"$f":"'Colectare date cheltuieli'!C42","v":500},{"$f":"'Colectare date cheltuieli'!D42","v":0},{"$f":"'Colectare date cheltuieli'!E42","v":0},{"$f":"'Colectare date cheltuieli'!F42","v":0},{"$f":"'Colectare date cheltuieli'!G42","v":0},{"$f":"'Colectare date cheltuieli'!H42","v":0},{"$f":"'Colectare date cheltuieli'!I42","v":0},{"$f":"'Colectare date cheltuieli'!J42","v":0},{"$f":"'Colectare date cheltuieli'!K42","v":0},{"$f":"'Colectare date cheltuieli'!L42","v":0},{"$f":"'Colectare date cheltuieli'!M42","v":0},{"$f":"'Colectare date cheltuieli'!N42","v":0}]
[]
[null,"Analiza categoriilor de cheltuieli",null,null,null,null,null,null,null,null,"Categorie","Cheltuieli exceptionale"]
[null,"Rank","Categorie","Valoare realizat 2012","Valoare realizat 2013","Valoare realizat 2014","Valoare realizat","Valoare previzionat"]
[null,1,{"$f":"INDEX('Colectare date cheltuieli'!$U$9:$U$19,MATCH('Raport Anual'!$B18,'Colectare date cheltuieli'!$W$9:$W$19,0),1)","v":"Imprumuturi si economii"},{"$f":"SUMIF('Colectare date 2012'!$A$11:$A$49,'Raport Anual'!$C18,'Colectare date 2012'!$O$11:$O$49)","v":1400},{"$f":"SUMIF('Colectare date 2013'!$A$10:$A$52,C18,'Colectare date 2013'!$O$10:$O$52)","v":1322},{"$f":"SUMIF('Colectare date 2014'!$A$13:$A$56,'Raport Anual'!C18,'Colectare date 2014'!$O$13:$O$56)","v":56},{"$f":"VLOOKUP($C18,'Colectare date cheltuieli'!$U$8:$V$19,2,0)","v":1500},{"$f":"VLOOKUP($C18,'Colectare date cheltuieli'!$U$8:$X$19,4,0)","v":2500},null,null,"Subcategorie","Descriere","Sum of Valoare"]
[null,2,{"$f":"INDEX('Colectare date cheltuieli'!$U$9:$U$19,MATCH('Raport Anual'!$B19,'Colectare date cheltuieli'!$W$9:$W$19,0),1)","v":"Cheltuieli vacanta"},{"$f":"SUMIF('Colectare date 2012'!$A$11:$A$49,'Raport Anual'!$C19,'Colectare date 2012'!$O$11:$O$49)","v":0},{"$f":"SUMIF('Colectare date 2013'!$A$10:$A$52,C19,'Colectare date 2013'!$O$10:$O$52)","v":0},{"$f":"SUMIF('Colectare date 2014'!$A$13:$A$56,'Raport Anual'!C19,'Colectare date 2014'!$O$13:$O$56)","v":800},{"$f":"VLOOKUP($C19,'Colectare date cheltuieli'!$U$8:$V$19,2,0)","v":1450},{"$f":"VLOOKUP($C19,'Colectare date cheltuieli'!$U$8:$X$19,4,0)","v":1700},null,null,"Cazare","(blank)",220]
[null,3,{"$f":"INDEX('Colectare date cheltuieli'!$U$9:$U$19,MATCH('Raport Anual'!$B20,'Colectare date cheltuieli'!$W$9:$W$19,0),1)","v":"Cheltuieli casa"},{"$f":"SUMIF('Colectare date 2012'!$A$11:$A$49,'Raport Anual'!$C20,'Colectare date 2012'!$O$11:$O$49)","v":4577},{"$f":"SUMIF('Colectare date 2013'!$A$10:$A$52,C20,'Colectare date 2013'!$O$10:$O$52)","v":1460.5},{"$f":"SUMIF('Colectare date 2014'!$A$13:$A$56,'Raport Anual'!C20,'Colectare date 2014'!$O$13:$O$56)","v":1650},{"$f":"VLOOKUP($C20,'Colectare date cheltuieli'!$U$8:$V$19,2,0)","v":1335},{"$f":"VLOOKUP($C20,'Colectare date cheltuieli'!$U$8:$X$19,4,0)","v":620},null,null,"Cazare Total",null,220]
[null,4,{"$f":"INDEX('Colectare date cheltuieli'!$U$9:$U$19,MATCH('Raport Anual'!$B21,'Colectare date cheltuieli'!$W$9:$W$19,0),1)","v":"Mancare si alte necesitati"},{"$f":"SUMIF('Colectare date 2012'!$A$11:$A$49,'Raport Anual'!$C21,'Colectare date 2012'!$O$11:$O$49)","v":9575},{"$f":"SUMIF('Colectare date 2013'!$A$10:$A$52,C21,'Colectare date 2013'!$O$10:$O$52)","v":3100},{"$f":"SUMIF('Colectare date 2014'!$A$13:$A$56,'Raport Anual'!C21,'Colectare date 2014'!$O$13:$O$56)","v":3500},{"$f":"VLOOKUP($C21,'Colectare date cheltuieli'!$U$8:$V$19,2,0)","v":728},{"$f":"VLOOKUP($C21,'Colectare date cheltuieli'!$U$8:$X$19,4,0)","v":2000},null,null,"Grand Total",null,220]
[null,5,{"$f":"INDEX('Colectare date cheltuieli'!$U$9:$U$19,MATCH('Raport Anual'!$B22,'Colectare date cheltuieli'!$W$9:$W$19,0),1)","v":"Transport"},{"$f":"SUMIF('Colectare date 2012'!$A$11:$A$49,'Raport Anual'!$C22,'Colectare date 2012'!$O$11:$O$49)","v":2340},{"$f":"SUMIF('Colectare date 2013'!$A$10:$A$52,C22,'Colectare date 2013'!$O$10:$O$52)","v":710},{"$f":"SUMIF('Colectare date 2014'!$A$13:$A$56,'Raport Anual'!C22,'Colectare date 2014'!$O$13:$O$56)","v":500},{"$f":"VLOOKUP($C22,'Colectare date cheltuieli'!$U$8:$V$19,2,0)","v":320},{"$f":"VLOOKUP($C22,'Colectare date cheltuieli'!$U$8:$X$19,4,0)","v":500}]
[null,6,{"$f":"INDEX('Colectare date cheltuieli'!$U$9:$U$19,MATCH('Raport Anual'!$B23,'Colectare date cheltuieli'!$W$9:$W$19,0),1)","v":"Cheltuieli exceptionale"},{"$f":"SUMIF('Colectare date 2012'!$A$11:$A$49,'Raport Anual'!$C23,'Colectare date 2012'!$O$11:$O$49)","v":381.63},{"$f":"SUMIF('Colectare date 2013'!$A$10:$A$52,C23,'Colectare date 2013'!$O$10:$O$52)","v":678},{"$f":"SUMIF('Colectare date 2014'!$A$13:$A$56,'Raport Anual'!C23,'Colectare date 2014'!$O$13:$O$56)","v":117},{"$f":"VLOOKUP($C23,'Colectare date cheltuieli'!$U$8:$V$19,2,0)","v":220},{"$f":"VLOOKUP($C23,'Colectare date cheltuieli'!$U$8:$X$19,4,0)","v":300}]
[null,7,{"$f":"INDEX('Colectare date cheltuieli'!$U$9:$U$19,MATCH('Raport Anual'!$B24,'Colectare date cheltuieli'!$W$9:$W$19,0),1)","v":"Ingrijire personala"},{"$f":"SUMIF('Colectare date 2012'!$A$11:$A$49,'Raport Anual'!$C24,'Colectare date 2012'!$O$11:$O$49)","v":1634},{"$f":"SUMIF('Colectare date 2013'!$A$10:$A$52,C24,'Colectare date 2013'!$O$10:$O$52)","v":671},{"$f":"SUMIF('Colectare date 2014'!$A$13:$A$56,'Raport Anual'!C24,'Colectare date 2014'!$O$13:$O$56)","v":139.9},{"$f":"VLOOKUP($C24,'Colectare date cheltuieli'!$U$8:$V$19,2,0)","v":180},{"$f":"VLOOKUP($C24,'Colectare date cheltuieli'!$U$8:$X$19,4,0)","v":700}]
[null,8,{"$f":"INDEX('Colectare date cheltuieli'!$U$9:$U$19,MATCH('Raport Anual'!$B25,'Colectare date cheltuieli'!$W$9:$W$19,0),1)","v":"Cheltuieli copil"},{"$f":"SUMIF('Colectare date 2012'!$A$11:$A$49,'Raport Anual'!$C25,'Colectare date 2012'!$O$11:$O$49)","v":330},{"$f":"SUMIF('Colectare date 2013'!$A$10:$A$52,C25,'Colectare date 2013'!$O$10:$O$52)","v":505},{"$f":"SUMIF('Colectare date 2014'!$A$13:$A$56,'Raport Anual'!C25,'Colectare date 2014'!$O$13:$O$56)","v":0},{"$f":"VLOOKUP($C25,'Colectare date cheltuieli'!$U$8:$V$19,2,0)","v":170},{"$f":"VLOOKUP($C25,'Colectare date cheltuieli'!$U$8:$X$19,4,0)","v":0}]
[null,9,{"$f":"INDEX('Colectare date cheltuieli'!$U$9:$U$19,MATCH('Raport Anual'!$B26,'Colectare date cheltuieli'!$W$9:$W$19,0),1)","v":"Asigurari"},{"$f":"SUMIF('Colectare date 2012'!$A$11:$A$49,'Raport Anual'!$C26,'Colectare date 2012'!$O$11:$O$49)","v":2644},{"$f":"SUMIF('Colectare date 2013'!$A$10:$A$52,C26,'Colectare date 2013'!$O$10:$O$52)","v":1429},{"$f":"SUMIF('Colectare date 2014'!$A$13:$A$56,'Raport Anual'!C26,'Colectare date 2014'!$O$13:$O$56)","v":288},{"$f":"VLOOKUP($C26,'Colectare date cheltuieli'!$U$8:$V$19,2,0)","v":165},{"$f":"VLOOKUP($C26,'Colectare date cheltuieli'!$U$8:$X$19,4,0)","v":130}]
[null,10,{"$f":"INDEX('Colectare date cheltuieli'!$U$9:$U$19,MATCH('Raport Anual'!$B27,'Colectare date cheltuieli'!$W$9:$W$19,0),1)","v":"Divertisment"},{"$f":"SUMIF('Colectare date 2012'!$A$11:$A$49,'Raport Anual'!$C27,'Colectare date 2012'!$O$11:$O$49)","v":135.30000000000001},{"$f":"SUMIF('Colectare date 2013'!$A$10:$A$52,C27,'Colectare date 2013'!$O$10:$O$52)","v":464.9},{"$f":"SUMIF('Colectare date 2014'!$A$13:$A$56,'Raport Anual'!C27,'Colectare date 2014'!$O$13:$O$56)","v":250},{"$f":"VLOOKUP($C27,'Colectare date cheltuieli'!$U$8:$V$19,2,0)","v":116},{"$f":"VLOOKUP($C27,'Colectare date cheltuieli'!$U$8:$X$19,4,0)","v":200}]
[null,11,{"$f":"INDEX('Colectare date cheltuieli'!$U$9:$U$19,MATCH('Raport Anual'!$B28,'Colectare date cheltuieli'!$W$9:$W$19,0),1)","v":"Cheltuieli bancare"},{"$f":"SUMIF('Colectare date 2012'!$A$11:$A$49,'Raport Anual'!$C28,'Colectare date 2012'!$O$11:$O$49)","v":103},{"$f":"SUMIF('Colectare date 2013'!$A$10:$A$52,C28,'Colectare date 2013'!$O$10:$O$52)","v":15},{"$f":"SUMIF('Colectare date 2014'!$A$13:$A$56,'Raport Anual'!C28,'Colectare date 2014'!$O$13:$O$56)","v":51},{"$f":"VLOOKUP($C28,'Colectare date cheltuieli'!$U$8:$V$19,2,0)","v":15.829999999999998},{"$f":"VLOOKUP($C28,'Colectare date cheltuieli'!$U$8:$X$19,4,0)","v":36}]
[null,12,{"$f":"INDEX('Colectare date cheltuieli'!$U$9:$U$20,MATCH('Raport Anual'!$B29,'Colectare date cheltuieli'!$W$9:$W$20,0),1)","v":"Achizitii"},{"$f":"SUMIF('Colectare date 2012'!$A$11:$A$49,'Raport Anual'!$C29,'Colectare date 2012'!$O$11:$O$49)","v":0},{"$f":"SUMIF('Colectare date 2013'!$A$10:$A$52,C29,'Colectare date 2013'!$O$10:$O$52)","v":0},{"$f":"SUMIF('Colectare date 2014'!$A$13:$A$56,'Raport Anual'!C29,'Colectare date 2014'!$O$13:$O$56)","v":0},{"$f":"VLOOKUP($C29,'Colectare date cheltuieli'!$U$8:$V$20,2,0)","v":0},{"$f":"VLOOKUP($C29,'Colectare date cheltuieli'!$U$8:$X$20,4,0)","v":0}]

{"sheet":"Raport Lunar","index":5,"n_rows":46,"n_cols":14,"rows_kept":46,"cut":false,"hidden":false,"merged":[[2,0,2,2],[2,3,2,4],[7,1,7,2],[7,4,7,8]]}
[null,"Raport lunar"]
[]
["Selecteaza luna de raportare:",null,null,"Februarie",null,1,"Sumar balanta lunara"]
[null,null,null,null,null,null,null,"Venituri","Cheltuieli","Economii","Procent economisire","Balanta"]
[null,null,null,null,null,null,"REALIZAT",{"$f":"IF($D$3=\"\",\"\",HLOOKUP($D$3,'Colectare date venit'!$A$6:$N$9,4,0))","v":2000},{"$f":"IF($D$3=\"\",\"\",HLOOKUP($D$3,'Colectare date cheltuieli'!C7:O60,50,0))","v":1000},{"$f":"VLOOKUP(\"Economisire\",'Colectare date cheltuieli'!B7:P51,15,0)","v":0},{"$f":"J5/H5","v":0},{"$f":"H5-I5","v":1000}]
[null,null,null,null,null,null,"PROIECTAT",{"$f":"IF($D$3=\"\",\"\",HLOOKUP($D$3,Table3[[#All],[Categorie venituri]:[Decembrie]],4,0))","v":4000},{"$f":"IF($D$3=\"\",\"\",HLOOKUP($D$3,Table2[[#All],[Categorie cheltuieli]:[Decembrie]],50,0))","v":3708},{"$f":"HLOOKUP(D3,'VC Previziuni'!A12:N47,36,0)","v":500},{"$f":"J6/H6","v":0.125},{"$f":"H6-I6","v":292}]
[]
[null,"Analiza venituri",null,null,"Analiza cheltuieli"]
[null,null,null,null,"Rank","Categorie","Valoare realizat","Valoare previzionat","Diferenta",null,"Luna",1]
[null,"Luna",1,null,1,{"$f":"INDEX('Colectare date cheltuieli'!$Z$9:$Z$20,MATCH(Table26[[#This Row],[Rank]],'Colectare date cheltuieli'!$AC$9:$AC$20,0),1)","v":"Cheltuieli casa"},{"$f":"VLOOKUP(Table26[[#This Row],[Categorie]],'Colectare date cheltuieli'!$Z$9:$AB$20,2,0)","v":1000},{"$f":"VLOOKUP(Table26[[#This Row],[Categorie]],'Colectare date cheltuieli'!$Z$9:$AB$20,3,0)","v":275},{"$f":"Table26[[#This Row],[Valoare previzionat]]-Table26[[#This Row],[Valoare realizat]]","v":-725}]
[null,null,null,null,2,{"$f":"INDEX('Colectare date cheltuieli'!$Z$9:$Z$20,MATCH(Table26[[#This Row],[Rank]],'Colectare date cheltuieli'!$AC$9:$AC$20,0),1)","v":"Cheltuieli bancare"},{"$f":"VLOOKUP(Table26[[#This Row],[Categorie]],'Colectare date cheltuieli'!$Z$9:$AB$20,2,0)","v":0},{"$f":"VLOOKUP(Table26[[#This Row],[Categorie]],'Colectare date cheltuieli'!$Z$9:$AB$20,3,0)","v":18},{"$f":"Table26[[#This Row],[Valoare previzionat]]-Table26[[#This Row],[Valoare realizat]]","v":18},null,"Categorie","Subcategorie","Descriere","Sum of Valoare"]
[null,"Categorie Venit","Sum of Valoare Venit",null,3,{"$f":"INDEX('Colectare date cheltuieli'!$Z$9:$Z$20,MATCH(Table26[[#This Row],[Rank]],'Colectare date cheltuieli'!$AC$9:$AC$20,0),1)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Table26[[#This Row],[Categorie]],'Colectare date cheltuieli'!$Z$9:$AB$20,2,0)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Table26[[#This Row],[Categorie]],'Colectare date cheltuieli'!$Z$9:$AB$20,3,0)","v":{"$error":"#N/A"}},{"$f":"Table26[[#This Row],[Valoare previzionat]]-Table26[[#This Row],[Valoare realizat]]","v":{"$error":"#N/A"}},null,"Asigurari","Pensie privata",null,65]
[null,"Salariu",4500,null,4,{"$f":"INDEX('Colectare date cheltuieli'!$Z$9:$Z$20,MATCH(Table26[[#This Row],[Rank]],'Colectare date cheltuieli'!$AC$9:$AC$20,0),1)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Table26[[#This Row],[Categorie]],'Colectare date cheltuieli'!$Z$9:$AB$20,2,0)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Table26[[#This Row],[Categorie]],'Colectare date cheltuieli'!$Z$9:$AB$20,3,0)","v":{"$error":"#N/A"}},{"$f":"Table26[[#This Row],[Valoare previzionat]]-Table26[[#This Row],[Valoare realizat]]","v":{"$error":"#N/A"}},null,"Asigurari","Sanatate",null,100]
[null,"(blank)",null,null,5,{"$f":"INDEX('Colectare date cheltuieli'!$Z$9:$Z$20,MATCH(Table26[[#This Row],[Rank]],'Colectare date cheltuieli'!$AC$9:$AC$20,0),1)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Table26[[#This Row],[Categorie]],'Colectare date cheltuieli'!$Z$9:$AB$20,2,0)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Table26[[#This Row],[Categorie]],'Colectare date cheltuieli'!$Z$9:$AB$20,3,0)","v":{"$error":"#N/A"}},{"$f":"Table26[[#This Row],[Valoare previzionat]]-Table26[[#This Row],[Valoare realizat]]","v":{"$error":"#N/A"}},null,"Asigurari Total",null,null,165]
[null,"Grand Total",4500,null,6,{"$f":"INDEX('Colectare date cheltuieli'!$Z$9:$Z$20,MATCH(Table26[[#This Row],[Rank]],'Colectare date cheltuieli'!$AC$9:$AC$20,0),1)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Table26[[#This Row],[Categorie]],'Colectare date cheltuieli'!$Z$9:$AB$20,2,0)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Table26[[#This Row],[Categorie]],'Colectare date cheltuieli'!$Z$9:$AB$20,3,0)","v":{"$error":"#N/A"}},{"$f":"Table26[[#This Row],[Valoare previzionat]]-Table26[[#This Row],[Valoare realizat]]","v":{"$error":"#N/A"}},null,"Cheltuieli bancare","Comisioane retrageri/OP",null,9.3299999999999983]
[null,null,null,null,7,{"$f":"INDEX('Colectare date cheltuieli'!$Z$9:$Z$20,MATCH(Table26[[#This Row],[Rank]],'Colectare date cheltuieli'!$AC$9:$AC$20,0),1)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Table26[[#This Row],[Categorie]],'Colectare date cheltuieli'!$Z$9:$AB$20,2,0)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Table26[[#This Row],[Categorie]],'Colectare date cheltuieli'!$Z$9:$AB$20,3,0)","v":{"$error":"#N/A"}},{"$f":"Table26[[#This Row],[Valoare previzionat]]-Table26[[#This Row],[Valoare realizat]]","v":{"$error":"#N/A"}},null,"Cheltuieli bancare","Taxe lunare",null,6.5]
[null,null,null,null,8,{"$f":"INDEX('Colectare date cheltuieli'!$Z$9:$Z$20,MATCH(Table26[[#This Row],[Rank]],'Colectare date cheltuieli'!$AC$9:$AC$20,0),1)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Table26[[#This Row],[Categorie]],'Colectare date cheltuieli'!$Z$9:$AB$20,2,0)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Table26[[#This Row],[Categorie]],'Colectare date cheltuieli'!$Z$9:$AB$20,3,0)","v":{"$error":"#N/A"}},{"$f":"Table26[[#This Row],[Valoare previzionat]]-Table26[[#This Row],[Valoare realizat]]","v":{"$error":"#N/A"}},null,"Cheltuieli bancare Total",null,null,15.829999999999998]
[null,null,null,null,9,{"$f":"INDEX('Colectare date cheltuieli'!$Z$9:$Z$20,MATCH(Table26[[#This Row],[Rank]],'Colectare date cheltuieli'!$AC$9:$AC$20,0),1)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Table26[[#This Row],[Categorie]],'Colectare date cheltuieli'!$Z$9:$AB$20,2,0)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Table26[[#This Row],[Categorie]],'Colectare date cheltuieli'!$Z$9:$AB$20,3,0)","v":{"$error":"#N/A"}},{"$f":"Table26[[#This Row],[Valoare previzionat]]-Table26[[#This Row],[Valoare realizat]]","v":{"$error":"#N/A"}},null,"Cheltuieli casa","Gaz",null,270]
[null,null,null,null,10,{"$f":"INDEX('Colectare date cheltuieli'!$Z$9:$Z$20,MATCH(Table26[[#This Row],[Rank]],'Colectare date cheltuieli'!$AC$9:$AC$20,0),1)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Table26[[#This Row],[Categorie]],'Colectare date cheltuieli'!$Z$9:$AB$20,2,0)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Table26[[#This Row],[Categorie]],'Colectare date cheltuieli'!$Z$9:$AB$20,3,0)","v":{"$error":"#N/A"}},{"$f":"Table26[[#This Row],[Valoare previzionat]]-Table26[[#This Row],[Valoare realizat]]","v":{"$error":"#N/A"}},null,"Cheltuieli casa","Telefon",null,65]
[null,null,null,null,11,{"$f":"INDEX('Colectare date cheltuieli'!$Z$9:$Z$20,MATCH(Table26[[#This Row],[Rank]],'Colectare date cheltuieli'!$AC$9:$AC$20,0),1)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Table26[[#This Row],[Categorie]],'Colectare date cheltuieli'!$Z$9:$AB$20,2,0)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Table26[[#This Row],[Categorie]],'Colectare date cheltuieli'!$Z$9:$AB$20,3,0)","v":{"$error":"#N/A"}},{"$f":"Table26[[#This Row],[Valoare previzionat]]-Table26[[#This Row],[Valoare realizat]]","v":{"$error":"#N/A"}},null,"Cheltuieli casa Total",null,null,335]
[null,null,null,null,12,{"$f":"INDEX('Colectare date cheltuieli'!$Z$9:$Z$20,MATCH(Table26[[#This Row],[Rank]],'Colectare date cheltuieli'!$AC$9:$AC$20,0),1)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Table26[[#This Row],[Categorie]],'Colectare date cheltuieli'!$Z$9:$AB$20,2,0)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Table26[[#This Row],[Categorie]],'Colectare date cheltuieli'!$Z$9:$AB$20,3,0)","v":{"$error":"#N/A"}},{"$f":"Table26[[#This Row],[Valoare previzionat]]-Table26[[#This Row],[Valoare realizat]]","v":{"$error":"#N/A"}},null,"Cheltuieli copil","Imbracaminte",null,170]
[null,null,null,null,null,null,null,null,null,null,"Cheltuieli copil Total",null,null,170]
[null,null,null,null,null,null,null,null,null,null,"Cheltuieli exceptionale","Cazare",null,220]
[null,null,null,null,null,null,null,null,null,null,"Cheltuieli exceptionale Total",null,null,220]
[null,null,null,null,null,null,null,null,null,null,"Cheltuieli vacanta","Cazare",null,1000]
[null,null,null,null,null,null,null,null,null,null,"Cheltuieli vacanta","Cheltuieli diverse",null,150]
[null,null,null,null,null,null,null,null,null,null,"Cheltuieli vacanta","Transport",null,300]
[null,null,null,null,null,null,null,null,null,null,"Cheltuieli vacanta Total",null,null,1450]
[null,null,null,null,null,null,null,null,null,null,"Divertisment","Cinema",null,76]
[null,null,null,null,null,null,null,null,null,null,"Divertisment","Iesiri in oras",null,40]
[null,null,null,null,null,null,null,null,null,null,"Divertisment Total",null,null,116]
[null,null,null,null,null,null,null,null,null,null,"Imprumuturi si economii","Economisire",null,500]
[null,null,null,null,null,null,null,null,null,null,"Imprumuturi si economii","Rate imprumuturi",null,1000]
[null,null,null,null,null,null,null,null,null,null,"Imprumuturi si economii Total",null,null,1500]
[null,null,null,null,null,null,null,null,null,null,"Ingrijire personala","Cosmetica",null,40]
[null,null,null,null,null,null,null,null,null,null,"Ingrijire personala","Imbracaminte",null,100]
[null,null,null,null,null,null,null,null,null,null,"Ingrijire personala","Medical",null,40]
[null,null,null,null,null,null,null,null,null,null,"Ingrijire personala Total",null,null,180]
[null,null,null,null,null,null,null,null,null,null,"Mancare si alte necesitati","Cumparaturi",null,728]
[null,null,null,null,null,null,null,null,null,null,"Mancare si alte necesitati Total",null,null,728]
[null,null,null,null,null,null,null,null,null,null,"Transport","Alte cheltuieli",null,25]
[null,null,null,null,null,null,null,null,null,null,"Transport","Combustibil",null,295]
[null,null,null,null,null,null,null,null,null,null,"Transport Total",null,null,320]
[null,null,null,null,null,null,null,null,null,null,"(blank)","(blank)"]
[null,null,null,null,null,null,null,null,null,null,"(blank) Total"]
[null,null,null,null,null,null,null,null,null,null,"Grand Total",null,null,5199.83]

{"sheet":"VC Previziuni","index":6,"n_rows":63,"n_cols":15,"rows_kept":63,"cut":false,"hidden":false,"merged":[[0,2,0,13],[3,0,3,1]]}
[]
[]
[]
["Setare venituri si cheltuieli previzionate"]
[null,null,1,2,3,4,5,6,7,8,9,10,11,12]
["Categorie venituri","Column1","Ianuarie","Februarie","Martie","Aprilie","Mai","Iunie","Iulie","August","Septembrie","Octombrie","Noiembrie","Decembrie","Total"]
[{"$f":"'Setare fisier'!E7","v":"Salariu"},null,4000,4000,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Table3[[#This Row],[Ianuarie]:[Decembrie]])","v":8000}]
[{"$f":"'Setare fisier'!E8","v":"Alte venituri"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Table3[[#This Row],[Ianuarie]:[Decembrie]])","v":0}]
["Total",null,{"$f":"SUBTOTAL(109,Table3[Ianuarie])","v":4000},{"$f":"SUBTOTAL(109,Table3[Februarie])","v":4000},{"$f":"SUBTOTAL(109,Table3[Martie])","v":0},{"$f":"SUBTOTAL(109,Table3[Aprilie])","v":0},{"$f":"SUBTOTAL(109,Table3[Mai])","v":0},{"$f":"SUBTOTAL(109,Table3[Iunie])","v":0},{"$f":"SUBTOTAL(109,Table3[Iulie])","v":0},{"$f":"SUBTOTAL(109,Table3[August])","v":0},{"$f":"SUBTOTAL(109,Table3[Septembrie])","v":0},{"$f":"SUBTOTAL(109,Table3[Octombrie])","v":0},{"$f":"SUBTOTAL(109,Table3[Noiembrie])","v":0},{"$f":"SUBTOTAL(109,Table3[Decembrie])","v":0},{"$f":"SUBTOTAL(109,Table3[Total])","v":8000}]
["Proiectat YTD Venituri",null,{"$f":"SUM($C9:C9)","v":4000},{"$f":"SUM($C9:D9)","v":8000},{"$f":"SUM($C9:E9)","v":8000},{"$f":"SUM($C9:F9)","v":8000},{"$f":"SUM($C9:G9)","v":8000},{"$f":"SUM($C9:H9)","v":8000},{"$f":"SUM($C9:I9)","v":8000},{"$f":"SUM($C9:J9)","v":8000},{"$f":"SUM($C9:K9)","v":8000},{"$f":"SUM($C9:L9)","v":8000},{"$f":"SUM($C9:M9)","v":8000},{"$f":"SUM($C9:N9)","v":8000}]
[]
["Categorie cheltuieli","Descriere","Ianuarie","Februarie","Martie","Aprilie","Mai","Iunie","Iulie","August","Septembrie","Octombrie","Noiembrie","Decembrie","Total"]
[{"$f":"'Setare fisier'!I7","v":"Achizitii"},{"$f":"'Setare fisier'!J7","v":"Alte achizitii"},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Table2[[#This Row],[Ianuarie]:[Decembrie]])","v":0}]
[{"$f":"'Setare fisier'!I8","v":"Achizitii"},{"$f":"'Setare fisier'!J8","v":"Electrocasnice"},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Table2[[#This Row],[Ianuarie]:[Decembrie]])","v":0}]
[{"$f":"'Setare fisier'!I9","v":"Achizitii"},{"$f":"'Setare fisier'!J9","v":"Electronice"},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Table2[[#This Row],[Ianuarie]:[Decembrie]])","v":0}]
[{"$f":"'Setare fisier'!I10","v":"Asigurari"},{"$f":"'Setare fisier'!J10","v":"Alte asigurari"},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Table2[[#This Row],[Ianuarie]:[Decembrie]])","v":0}]
[{"$f":"'Setare fisier'!I11","v":"Asigurari"},{"$f":"'Setare fisier'!J11","v":"Casa"},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Table2[[#This Row],[Ianuarie]:[Decembrie]])","v":0}]
[{"$f":"'Setare fisier'!I12","v":"Asigurari"},{"$f":"'Setare fisier'!J12","v":"Masina"},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Table2[[#This Row],[Ianuarie]:[Decembrie]])","v":0}]
[{"$f":"'Setare fisier'!I13","v":"Asigurari"},{"$f":"'Setare fisier'!J13","v":"Pensie privata"},65,65,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Table2[[#This Row],[Ianuarie]:[Decembrie]])","v":130}]
[{"$f":"'Setare fisier'!I14","v":"Asigurari"},{"$f":"'Setare fisier'!J14","v":"Sanatate"},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Table2[[#This Row],[Ianuarie]:[Decembrie]])","v":0}]
[{"$f":"'Setare fisier'!I15","v":"Asigurari"},{"$f":"'Setare fisier'!J15","v":"Viata"},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Table2[[#This Row],[Ianuarie]:[Decembrie]])","v":0}]
[{"$f":"'Setare fisier'!I16","v":"Cheltuieli bancare"},{"$f":"'Setare fisier'!J16","v":"Comisioane retrageri/OP"},10,10,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Table2[[#This Row],[Ianuarie]:[Decembrie]])","v":20}]
[{"$f":"'Setare fisier'!I17","v":"Cheltuieli bancare"},{"$f":"'Setare fisier'!J17","v":"Taxe lunare"},8,8,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Table2[[#This Row],[Ianuarie]:[Decembrie]])","v":16}]
[{"$f":"'Setare fisier'!I18","v":"Cheltuieli casa"},{"$f":"'Setare fisier'!J18","v":"Alte cheltuieli"},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Table2[[#This Row],[Ianuarie]:[Decembrie]])","v":0}]
[{"$f":"'Setare fisier'!I19","v":"Cheltuieli casa"},{"$f":"'Setare fisier'!J19","v":"Cablu si internet"},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Table2[[#This Row],[Ianuarie]:[Decembrie]])","v":0}]
[{"$f":"'Setare fisier'!I20","v":"Cheltuieli casa"},{"$f":"'Setare fisier'!J20","v":"Chirie"},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Table2[[#This Row],[Ianuarie]:[Decembrie]])","v":0}]
[{"$f":"'Setare fisier'!I21","v":"Cheltuieli casa"},{"$f":"'Setare fisier'!J21","v":"Curent"},270,200,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Table2[[#This Row],[Ianuarie]:[Decembrie]])","v":470}]
[{"$f":"'Setare fisier'!I22","v":"Cheltuieli casa"},{"$f":"'Setare fisier'!J22","v":"Gaz"},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Table2[[#This Row],[Ianuarie]:[Decembrie]])","v":0}]
[{"$f":"'Setare fisier'!I23","v":"Cheltuieli casa"},{"$f":"'Setare fisier'!J23","v":"Impozit casa"},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Table2[[#This Row],[Ianuarie]:[Decembrie]])","v":0}]
[{"$f":"'Setare fisier'!I24","v":"Cheltuieli casa"},{"$f":"'Setare fisier'!J24","v":"Intretinere"},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Table2[[#This Row],[Ianuarie]:[Decembrie]])","v":0}]
[{"$f":"'Setare fisier'!I25","v":"Cheltuieli casa"},{"$f":"'Setare fisier'!J25","v":"Telefon"},75,75,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Table2[[#This Row],[Ianuarie]:[Decembrie]])","v":150}]
[{"$f":"'Setare fisier'!I26","v":"Cheltuieli copil"},{"$f":"'Setare fisier'!J26","v":"Alte cheltuieli"},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Table2[[#This Row],[Ianuarie]:[Decembrie]])","v":0}]
["Cheltuieli copil",{"$f":"'Setare fisier'!J27","v":"Bona"},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Table2[[#This Row],[Ianuarie]:[Decembrie]])","v":0}]
["Cheltuieli copil",{"$f":"'Setare fisier'!J28","v":"Gradinita"},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Table2[[#This Row],[Ianuarie]:[Decembrie]])","v":0}]
[{"$f":"'Setare fisier'!I29","v":"Cheltuieli copil"},{"$f":"'Setare fisier'!J29","v":"Imbracaminte"},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Table2[[#This Row],[Ianuarie]:[Decembrie]])","v":0}]
[{"$f":"'Setare fisier'!I30","v":"Cheltuieli copil"},{"$f":"'Setare fisier'!J30","v":"Jucarii"},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Table2[[#This Row],[Ianuarie]:[Decembrie]])","v":0}]
[{"$f":"'Setare fisier'!I31","v":"Cheltuieli copil"},{"$f":"'Setare fisier'!J31","v":"Medical"},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Table2[[#This Row],[Ianuarie]:[Decembrie]])","v":0}]
[{"$f":"'Setare fisier'!I32","v":"Cheltuieli exceptionale"},{"$f":"'Setare fisier'!J32","v":"Alte cheltuieli exceptionale"},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Table2[[#This Row],[Ianuarie]:[Decembrie]])","v":0}]
[{"$f":"'Setare fisier'!I33","v":"Cheltuieli exceptionale"},{"$f":"'Setare fisier'!J33","v":"Cadou"},150,150,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Table2[[#This Row],[Ianuarie]:[Decembrie]])","v":300}]
[{"$f":"'Setare fisier'!I34","v":"Cheltuieli vacanta"},{"$f":"'Setare fisier'!J34","v":"Cazare"},1000,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Table2[[#This Row],[Ianuarie]:[Decembrie]])","v":1000}]
[{"$f":"'Setare fisier'!I35","v":"Cheltuieli vacanta"},{"$f":"'Setare fisier'!J35","v":"Cheltuieli diverse"},250,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Table2[[#This Row],[Ianuarie]:[Decembrie]])","v":250}]
[{"$f":"'Setare fisier'!I36","v":"Cheltuieli vacanta"},{"$f":"'Setare fisier'!J36","v":"Transport"},450,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Table2[[#This Row],[Ianuarie]:[Decembrie]])","v":450}]
[{"$f":"'Setare fisier'!I37","v":"Divertisment"},{"$f":"'Setare fisier'!J37","v":"Alte cheltuieli"},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Table2[[#This Row],[Ianuarie]:[Decembrie]])","v":0}]
[{"$f":"'Setare fisier'!I38","v":"Divertisment"},{"$f":"'Setare fisier'!J38","v":"Cinema"},100,100,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Table2[[#This Row],[Ianuarie]:[Decembrie]])","v":200}]
[{"$f":"'Setare fisier'!I39","v":"Divertisment"},{"$f":"'Setare fisier'!J39","v":"Iesiri in oras"},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Table2[[#This Row],[Ianuarie]:[Decembrie]])","v":0}]
[{"$f":"'Setare fisier'!I40","v":"Divertisment"},{"$f":"'Setare fisier'!J40","v":"Teatru"},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Table2[[#This Row],[Ianuarie]:[Decembrie]])","v":0}]
[{"$f":"'Setare fisier'!I41","v":"Imprumuturi si economii"},{"$f":"'Setare fisier'!J41","v":"Economisire"},null,500,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Table2[[#This Row],[Ianuarie]:[Decembrie]])","v":500}]
[{"$f":"'Setare fisier'!I42","v":"Imprumuturi si economii"},{"$f":"'Setare fisier'!J42","v":"Imprumuturi date"},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Table2[[#This Row],[Ianuarie]:[Decembrie]])","v":0}]
[{"$f":"'Setare fisier'!I43","v":"Imprumuturi si economii"},{"$f":"'Setare fisier'!J43","v":"Rate imprumuturi"},1000,1000,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Table2[[#This Row],[Ianuarie]:[Decembrie]])","v":2000}]
[{"$f":"'Setare fisier'!I44","v":"Ingrijire personala"},{"$f":"'Setare fisier'!J44","v":"Alte cheltuieli"},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Table2[[#This Row],[Ianuarie]:[Decembrie]])","v":0}]
[{"$f":"'Setare fisier'!I45","v":"Ingrijire personala"},{"$f":"'Setare fisier'!J45","v":"Cosmetica"},100,100,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Table2[[#This Row],[Ianuarie]:[Decembrie]])","v":200}]
[{"$f":"'Setare fisier'!I46","v":"Ingrijire personala"},{"$f":"'Setare fisier'!J46","v":"Imbracaminte"},250,250,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Table2[[#This Row],[Ianuarie]:[Decembrie]])","v":500}]
[{"$f":"'Setare fisier'!I47","v":"Ingrijire personala"},{"$f":"'Setare fisier'!J47","v":"Medical"},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Table2[[#This Row],[Ianuarie]:[Decembrie]])","v":0}]
[{"$f":"'Setare fisier'!I48","v":"Ingrijire personala"},{"$f":"'Setare fisier'!J48","v":"Sala"},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Table2[[#This Row],[Ianuarie]:[Decembrie]])","v":0}]
[{"$f":"'Setare fisier'!I49","v":"Mancare si alte necesitati"},{"$f":"'Setare fisier'!J49","v":"Alte cumparaturi"},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Table2[[#This Row],[Ianuarie]:[Decembrie]])","v":0}]
[{"$f":"'Setare fisier'!I50","v":"Mancare si alte necesitati"},{"$f":"'Setare fisier'!J50","v":"Cumparaturi"},1000,1000,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Table2[[#This Row],[Ianuarie]:[Decembrie]])","v":2000}]
[{"$f":"'Setare fisier'!I51","v":"Transport"},{"$f":"'Setare fisier'!J51","v":"Abonament RATB/Metrorex"},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Table2[[#This Row],[Ianuarie]:[Decembrie]])","v":0}]
[{"$f":"'Setare fisier'!I52","v":"Transport"},{"$f":"'Setare fisier'!J52","v":"Alte cheltuieli"},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Table2[[#This Row],[Ianuarie]:[Decembrie]])","v":0}]
[{"$f":"'Setare fisier'!I53","v":"Transport"},{"$f":"'Setare fisier'!J53","v":"Combustibil"},250,250,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Table2[[#This Row],[Ianuarie]:[Decembrie]])","v":500}]
[{"$f":"'Setare fisier'!I54","v":"Transport"},{"$f":"'Setare fisier'!J54","v":"Impozit masina"},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Table2[[#This Row],[Ianuarie]:[Decembrie]])","v":0}]
["Total",null,{"$f":"SUBTOTAL(109,Table2[Ianuarie])","v":4978},{"$f":"SUBTOTAL(109,Table2[Februarie])","v":3708},{"$f":"SUBTOTAL(109,Table2[Martie])","v":0},{"$f":"SUBTOTAL(109,Table2[Aprilie])","v":0},{"$f":"SUBTOTAL(109,Table2[Mai])","v":0},{"$f":"SUBTOTAL(109,Table2[Iunie])","v":0},{"$f":"SUBTOTAL(109,Table2[Iulie])","v":0},{"$f":"SUBTOTAL(109,Table2[August])","v":0},{"$f":"SUBTOTAL(109,Table2[Septembrie])","v":0},{"$f":"SUBTOTAL(109,Table2[Octombrie])","v":0},{"$f":"SUBTOTAL(109,Table2[Noiembrie])","v":0},{"$f":"SUBTOTAL(109,Table2[Decembrie])","v":0},{"$f":"SUBTOTAL(109,Table2[Total])","v":8686}]
["Proiectat YTD Cheltuieli",null,{"$f":"SUM($C61:C61)","v":4978},{"$f":"SUM($C61:D61)","v":8686},{"$f":"SUM($C61:E61)","v":8686},{"$f":"SUM($C61:F61)","v":8686},{"$f":"SUM($C61:G61)","v":8686},{"$f":"SUM($C61:H61)","v":8686},{"$f":"SUM($C61:I61)","v":8686},{"$f":"SUM($C61:J61)","v":8686},{"$f":"SUM($C61:K61)","v":8686},{"$f":"SUM($C61:L61)","v":8686},{"$f":"SUM($C61:M61)","v":8686},{"$f":"SUM($C61:N61)","v":8686}]
["Proiectat YTD Economii",null,{"$f":"SUM($C47:C47)","v":0},{"$f":"SUM($C47:D47)","v":500},{"$f":"SUM($C47:E47)","v":500},{"$f":"SUM($C47:F47)","v":500},{"$f":"SUM($C47:G47)","v":500},{"$f":"SUM($C47:H47)","v":500},{"$f":"SUM($C47:I47)","v":500},{"$f":"SUM($C47:J47)","v":500},{"$f":"SUM($C47:K47)","v":500},{"$f":"SUM($C47:L47)","v":500},{"$f":"SUM($C47:M47)","v":500},{"$f":"SUM($C47:N47)","v":500}]

{"sheet":"Colectare date venit","index":7,"n_rows":9,"n_cols":17,"rows_kept":9,"cut":false,"hidden":false,"merged":[[8,0,8,1],[3,0,3,4],[1,2,1,13],[6,0,6,1],[7,0,7,1]]}
[]
[null,null,{"$f":"IF((COUNTA('Setare fisier'!$E$7:$E$25)-(MATCH(\"Total\",$A:$A,0)-7))<0,CONCATENATE(\"Numarul de categorii de venituri setate este mai mic decat numarul din aceasta pagina cu \",-(COUNTA('Setare fisier'!$E$7:$E$25)-(MATCH(\"Total\",$A:$A,0)-7)),\"!\"),IF((COUNTA('Setare fisier'!$E$7:$E$25)-(MATCH(\"Total\",$A:$A,0)-7))>0,CONCATENATE(\"Numarul de categorii de venituri setate este mai mare decat numarul din aceasta pagina cu \",(COUNTA('Setare fisier'!$E$7:$E$25)-(MATCH(\"Total\",$A:$A,0)-7)),\"!\"),\"\"))","v":""}]
[]
[]
[null,null,1,2,3,4,5,6,7,8,9,10,11,12]
["Categorie venituri","n","Ianuarie","Februarie","Martie","Aprilie","Mai","Iunie","Iulie","August","Septembrie","Octombrie","Noiembrie","Decembrie","Total","Luna raportare"]
[{"$f":"'Setare fisier'!E7","v":"Salariu"},null,{"$f":"SUMIFS(Tranzactii!$J$10:$J$4852,Tranzactii!$A$10:$A$4852,'Colectare date venit'!C$5,Tranzactii!$H$10:$H$4852,'Colectare date venit'!$A7)","v":4500},{"$f":"SUMIFS(Tranzactii!$J$10:$J$4852,Tranzactii!$A$10:$A$4852,'Colectare date venit'!D$5,Tranzactii!$H$10:$H$4852,'Colectare date venit'!$A7)","v":2000},{"$f":"SUMIFS(Tranzactii!$J$10:$J$4852,Tranzactii!$A$10:$A$4852,'Colectare date venit'!E$5,Tranzactii!$H$10:$H$4852,'Colectare date venit'!$A7)","v":0},{"$f":"SUMIFS(Tranzactii!$J$10:$J$4852,Tranzactii!$A$10:$A$4852,'Colectare date venit'!F$5,Tranzactii!$H$10:$H$4852,'Colectare date venit'!$A7)","v":0},{"$f":"SUMIFS(Tranzactii!$J$10:$J$4852,Tranzactii!$A$10:$A$4852,'Colectare date venit'!G$5,Tranzactii!$H$10:$H$4852,'Colectare date venit'!$A7)","v":0},{"$f":"SUMIFS(Tranzactii!$J$10:$J$4852,Tranzactii!$A$10:$A$4852,'Colectare date venit'!H$5,Tranzactii!$H$10:$H$4852,'Colectare date venit'!$A7)","v":0},{"$f":"SUMIFS(Tranzactii!$J$10:$J$4852,Tranzactii!$A$10:$A$4852,'Colectare date venit'!I$5,Tranzactii!$H$10:$H$4852,'Colectare date venit'!$A7)","v":0},{"$f":"SUMIFS(Tranzactii!$J$10:$J$4852,Tranzactii!$A$10:$A$4852,'Colectare date venit'!J$5,Tranzactii!$H$10:$H$4852,'Colectare date venit'!$A7)","v":0},{"$f":"SUMIFS(Tranzactii!$J$10:$J$4852,Tranzactii!$A$10:$A$4852,'Colectare date venit'!K$5,Tranzactii!$H$10:$H$4852,'Colectare date venit'!$A7)","v":0},{"$f":"SUMIFS(Tranzactii!$J$10:$J$4852,Tranzactii!$A$10:$A$4852,'Colectare date venit'!L$5,Tranzactii!$H$10:$H$4852,'Colectare date venit'!$A7)","v":0},{"$f":"SUMIFS(Tranzactii!$J$10:$J$4852,Tranzactii!$A$10:$A$4852,'Colectare date venit'!M$5,Tranzactii!$H$10:$H$4852,'Colectare date venit'!$A7)","v":0},{"$f":"SUMIFS(Tranzactii!$J$10:$J$4852,Tranzactii!$A$10:$A$4852,'Colectare date venit'!N$5,Tranzactii!$H$10:$H$4852,'Colectare date venit'!$A7)","v":0},{"$f":"SUM(C7:N7)","v":6500},{"$f":"IF('Raport Lunar'!$D$3=\"\",\"\",HLOOKUP('Raport Lunar'!$D$3,$A$6:$N$8,Q7+1,0))","v":2000},1]
[{"$f":"'Setare fisier'!E8","v":"Alte venituri"},null,{"$f":"SUMIFS(Tranzactii!$J$10:$J$4852,Tranzactii!$A$10:$A$4852,'Colectare date venit'!C$5,Tranzactii!$H$10:$H$4852,'Colectare date venit'!$A8)","v":0},{"$f":"SUMIFS(Tranzactii!$J$10:$J$4852,Tranzactii!$A$10:$A$4852,'Colectare date venit'!D$5,Tranzactii!$H$10:$H$4852,'Colectare date venit'!$A8)","v":0},{"$f":"SUMIFS(Tranzactii!$J$10:$J$4852,Tranzactii!$A$10:$A$4852,'Colectare date venit'!E$5,Tranzactii!$H$10:$H$4852,'Colectare date venit'!$A8)","v":0},{"$f":"SUMIFS(Tranzactii!$J$10:$J$4852,Tranzactii!$A$10:$A$4852,'Colectare date venit'!F$5,Tranzactii!$H$10:$H$4852,'Colectare date venit'!$A8)","v":0},{"$f":"SUMIFS(Tranzactii!$J$10:$J$4852,Tranzactii!$A$10:$A$4852,'Colectare date venit'!G$5,Tranzactii!$H$10:$H$4852,'Colectare date venit'!$A8)","v":0},{"$f":"SUMIFS(Tranzactii!$J$10:$J$4852,Tranzactii!$A$10:$A$4852,'Colectare date venit'!H$5,Tranzactii!$H$10:$H$4852,'Colectare date venit'!$A8)","v":0},{"$f":"SUMIFS(Tranzactii!$J$10:$J$4852,Tranzactii!$A$10:$A$4852,'Colectare date venit'!I$5,Tranzactii!$H$10:$H$4852,'Colectare date venit'!$A8)","v":0},{"$f":"SUMIFS(Tranzactii!$J$10:$J$4852,Tranzactii!$A$10:$A$4852,'Colectare date venit'!J$5,Tranzactii!$H$10:$H$4852,'Colectare date venit'!$A8)","v":0},{"$f":"SUMIFS(Tranzactii!$J$10:$J$4852,Tranzactii!$A$10:$A$4852,'Colectare date venit'!K$5,Tranzactii!$H$10:$H$4852,'Colectare date venit'!$A8)","v":0},{"$f":"SUMIFS(Tranzactii!$J$10:$J$4852,Tranzactii!$A$10:$A$4852,'Colectare date venit'!L$5,Tranzactii!$H$10:$H$4852,'Colectare date venit'!$A8)","v":0},{"$f":"SUMIFS(Tranzactii!$J$10:$J$4852,Tranzactii!$A$10:$A$4852,'Colectare date venit'!M$5,Tranzactii!$H$10:$H$4852,'Colectare date venit'!$A8)","v":0},{"$f":"SUMIFS(Tranzactii!$J$10:$J$4852,Tranzactii!$A$10:$A$4852,'Colectare date venit'!N$5,Tranzactii!$H$10:$H$4852,'Colectare date venit'!$A8)","v":0},{"$f":"SUM(C8:N8)","v":0},{"$f":"IF('Raport Lunar'!$D$3=\"\",\"\",HLOOKUP('Raport Lunar'!$D$3,$A$6:$N$8,Q8+1,0))","v":0},2]
["Total",null,{"$f":"SUM(C7:C8)","v":4500},{"$f":"SUM(D7:D8)","v":2000},{"$f":"SUM(E7:E8)","v":0},0,0,0,0,0,0,0,0,0,6500,2000]

{"sheet":"Colectare date cheltuieli","index":8,"n_rows":56,"n_cols":29,"rows_kept":56,"cut":false,"hidden":false,"merged":[[3,0,3,4],[1,2,1,13]]}
[]
[null,null,{"$f":"IF((COUNTA('Setare fisier'!$I$7:$I$60)-(MATCH(\"Total\",$A:$A,0)-8))<0,CONCATENATE(\"Numarul de categorii de cheltuieli setate este mai mic decat numarul din aceasta pagina cu \",-(COUNTA('Setare fisier'!$I$7:$I$60)-(MATCH(\"Total\",$A:$A,0)-8)),,\"!\"),IF((COUNTA('Setare fisier'!$I$7:$I$60)-(MATCH(\"Total\",$A:$A,0)-8))>0,CONCATENATE(\"Numarul de categorii de cheltuieli setate este mai mare decat numarul din aceasta pagina cu \",(COUNTA('Setare fisier'!$I$7:$I$60)-(MATCH(\"Total\",$A:$A,0)-8)),,\"!\"),\"\"))","v":""}]
[]
[]
[]
["CHELTUIELI REALIZATE",null,1,2,3,4,5,6,7,8,9,10,11,12]
["Categorie","Descriere","Ianuarie","Februarie","Martie","Aprilie","Mai","Iunie","Iulie","August","Septembrie","Octombrie","Noiembrie","Decembrie","Total","Luna raportare",null,"Luna preconizat","Diferenta",null,"SUMAR CHELTUIELI"]
[{"$f":"'Setare fisier'!I7","v":"Achizitii"},{"$f":"'Setare fisier'!J7","v":"Alte achizitii"},{"$f":"SUMIFS(Tranzactii!$G$10:$G$4852,Tranzactii!$A$10:$A$4852,C$6,Tranzactii!$D$10:$D$4852,'Colectare date cheltuieli'!$A8,Tranzactii!$E$10:$E$4852,'Colectare date cheltuieli'!$B8)","v":0},{"$f":"SUMIFS(Tranzactii!$G$10:$G$4852,Tranzactii!$A$10:$A$4852,D$6,Tranzactii!$D$10:$D$4852,'Colectare date cheltuieli'!$A8,Tranzactii!$E$10:$E$4852,'Colectare date cheltuieli'!$B8)","v":0},{"$f":"SUMIFS(Tranzactii!$G$10:$G$4852,Tranzactii!$A$10:$A$4852,E$6,Tranzactii!$D$10:$D$4852,'Colectare date cheltuieli'!$A8,Tranzactii!$E$10:$E$4852,'Colectare date cheltuieli'!$B8)","v":0},{"$f":"SUMIFS(Tranzactii!$G$10:$G$4852,Tranzactii!$A$10:$A$4852,F$6,Tranzactii!$D$10:$D$4852,'Colectare date cheltuieli'!$A8,Tranzactii!$E$10:$E$4852,'Colectare date cheltuieli'!$B8)","v":0},{"$f":"SUMIFS(Tranzactii!$G$10:$G$4852,Tranzactii!$A$10:$A$4852,G$6,Tranzactii!$D$10:$D$4852,'Colectare date cheltuieli'!$A8,Tranzactii!$E$10:$E$4852,'Colectare date cheltuieli'!$B8)","v":0},{"$f":"SUMIFS(Tranzactii!$G$10:$G$4852,Tranzactii!$A$10:$A$4852,H$6,Tranzactii!$D$10:$D$4852,'Colectare date cheltuieli'!$A8,Tranzactii!$E$10:$E$4852,'Colectare date cheltuieli'!$B8)","v":0},{"$f":"SUMIFS(Tranzactii!$G$10:$G$4852,Tranzactii!$A$10:$A$4852,I$6,Tranzactii!$D$10:$D$4852,'Colectare date cheltuieli'!$A8,Tranzactii!$E$10:$E$4852,'Colectare date cheltuieli'!$B8)","v":0},{"$f":"SUMIFS(Tranzactii!$G$10:$G$4852,Tranzactii!$A$10:$A$4852,J$6,Tranzactii!$D$10:$D$4852,'Colectare date cheltuieli'!$A8,Tranzactii!$E$10:$E$4852,'Colectare date cheltuieli'!$B8)","v":0},{"$f":"SUMIFS(Tranzactii!$G$10:$G$4852,Tranzactii!$A$10:$A$4852,K$6,Tranzactii!$D$10:$D$4852,'Colectare date cheltuieli'!$A8,Tranzactii!$E$10:$E$4852,'Colectare date cheltuieli'!$B8)","v":0},{"$f":"SUMIFS(Tranzactii!$G$10:$G$4852,Tranzactii!$A$10:$A$4852,L$6,Tranzactii!$D$10:$D$4852,'Colectare date cheltuieli'!$A8,Tranzactii!$E$10:$E$4852,'Colectare date cheltuieli'!$B8)","v":0},{"$f":"SUMIFS(Tranzactii!$G$10:$G$4852,Tranzactii!$A$10:$A$4852,M$6,Tranzactii!$D$10:$D$4852,'Colectare date cheltuieli'!$A8,Tranzactii!$E$10:$E$4852,'Colectare date cheltuieli'!$B8)","v":0},{"$f":"SUMIFS(Tranzactii!$G$10:$G$4852,Tranzactii!$A$10:$A$4852,N$6,Tranzactii!$D$10:$D$4852,'Colectare date cheltuieli'!$A8,Tranzactii!$E$10:$E$4852,'Colectare date cheltuieli'!$B8)","v":0},{"$f":"SUM(C8:N8)","v":0},{"$f":"IF('Raport Lunar'!$D$3=\"\",\"\",HLOOKUP('Raport Lunar'!$D$3,$A$7:$N$55,Q8,0))","v":0},2,{"$f":"HLOOKUP('Raport Lunar'!$D$3,'VC Previziuni'!$A$12:$N$60,ROWS('Colectare date cheltuieli'!$C$7:C8),0)","v":0},{"$f":"R8-P8","v":0},null,"Categorie","Total an","Rank","Total an preconizat",null,"Categorie","Luna Realizat","Luna preconizat","Rank"]
[{"$f":"'Setare fisier'!I8","v":"Achizitii"},{"$f":"'Setare fisier'!J8","v":"Electrocasnice"},{"$f":"SUMIFS(Tranzactii!$G$10:$G$4852,Tranzactii!$A$10:$A$4852,C$6,Tranzactii!$D$10:$D$4852,'Colectare date cheltuieli'!$A9,Tranzactii!$E$10:$E$4852,'Colectare date cheltuieli'!$B9)","v":0},{"$f":"SUMIFS(Tranzactii!$G$10:$G$4852,Tranzactii!$A$10:$A$4852,D$6,Tranzactii!$D$10:$D$4852,'Colectare date cheltuieli'!$A9,Tranzactii!$E$10:$E$4852,'Colectare date cheltuieli'!$B9)","v":0},{"$f":"SUMIFS(Tranzactii!$G$10:$G$4852,Tranzactii!$A$10:$A$4852,E$6,Tranzactii!$D$10:$D$4852,'Colectare date cheltuieli'!$A9,Tranzactii!$E$10:$E$4852,'Colectare date cheltuieli'!$B9)","v":0},{"$f":"SUMIFS(Tranzactii!$G$10:$G$4852,Tranzactii!$A$10:$A$4852,F$6,Tranzactii!$D$10:$D$4852,'Colectare date cheltuieli'!$A9,Tranzactii!$E$10:$E$4852,'Colectare date cheltuieli'!$B9)","v":0},{"$f":"SUMIFS(Tranzactii!$G$10:$G$4852,Tranzactii!$A$10:$A$4852,G$6,Tranzactii!$D$10:$D$4852,'Colectare date cheltuieli'!$A9,Tranzactii!$E$10:$E$4852,'Colectare date cheltuieli'!$B9)","v":0},{"$f":"SUMIFS(Tranzactii!$G$10:$G$4852,Tranzactii!$A$10:$A$4852,H$6,Tranzactii!$D$10:$D$4852,'Colectare date cheltuieli'!$A9,Tranzactii!$E$10:$E$4852,'Colectare date cheltuieli'!$B9)","v":0},{"$f":"SUMIFS(Tranzactii!$G$10:$G$4852,Tranzactii!$A$10:$A$4852,I$6,Tranzactii!$D$10:$D$4852,'Colectare date cheltuieli'!$A9,Tranzactii!$E$10:$E$4852,'Colectare date cheltuieli'!$B9)","v":0},{"$f":"SUMIFS(Tranzactii!$G$10:$G$4852,Tranzactii!$A$10:$A$4852,J$6,Tranzactii!$D$10:$D$4852,'Colectare date cheltuieli'!$A9,Tranzactii!$E$10:$E$4852,'Colectare date cheltuieli'!$B9)","v":0},{"$f":"SUMIFS(Tranzactii!$G$10:$G$4852,Tranzactii!$A$10:$A$4852,K$6,Tranzactii!$D$10:$D$4852,'Colectare date cheltuieli'!$A9,Tranzactii!$E$10:$E$4852,'Colectare date cheltuieli'!$B9)","v":0},{"$f":"SUMIFS(Tranzactii!$G$10:$G$4852,Tranzactii!$A$10:$A$4852,L$6,Tranzactii!$D$10:$D$4852,'Colectare date cheltuieli'!$A9,Tranzactii!$E$10:$E$4852,'Colectare date cheltuieli'!$B9)","v":0},{"$f":"SUMIFS(Tranzactii!$G$10:$G$4852,Tranzactii!$A$10:$A$4852,M$6,Tranzactii!$D$10:$D$4852,'Colectare date cheltuieli'!$A9,Tranzactii!$E$10:$E$4852,'Colectare date cheltuieli'!$B9)","v":0},{"$f":"SUMIFS(Tranzactii!$G$10:$G$4852,Tranzactii!$A$10:$A$4852,N$6,Tranzactii!$D$10:$D$4852,'Colectare date cheltuieli'!$A9,Tranzactii!$E$10:$E$4852,'Colectare date cheltuieli'!$B9)","v":0},{"$f":"SUM(C9:N9)","v":0},{"$f":"IF('Raport Lunar'!$D$3=\"\",\"\",HLOOKUP('Raport Lunar'!$D$3,$A$7:$N$55,Q9,0))","v":0},3,{"$f":"HLOOKUP('Raport Lunar'!$D$3,'VC Previziuni'!$A$12:$N$60,ROWS('Colectare date cheltuieli'!$C$7:C9),0)","v":0},0,null,"Cheltuieli casa",{"$f":"SUMIF($A$7:$A$55,U9,$O$7:$O$55)","v":1335},{"$f":"RANK(V9,V$9:V$20)","v":3},{"$f":"SUMIFS(Table2[Total],Table2[Categorie cheltuieli],'Colectare date cheltuieli'!U9)","v":620},null,"Cheltuieli casa",{"$f":"SUMIF($A$8:$A$55,Z9,$P$8:$P$55)","v":1000},{"$f":"SUMIF($A$8:$A$55,Z9,$R$8:$R$55)","v":275},{"$f":"RANK(AA9,AA$9:AA$20)","v":1}]
[{"$f":"'Setare fisier'!I9","v":"Achizitii"},{"$f":"'Setare fisier'!J9","v":"Electronice"},{"$f":"SUMIFS(Tranzactii!$G$10:$G$4852,Tranzactii!$A$10:$A$4852,C$6,Tranzactii!$D$10:$D$4852,'Colectare date cheltuieli'!$A10,Tranzactii!$E$10:$E$4852,'Colectare date cheltuieli'!$B10)","v":0},{"$f":"SUMIFS(Tranzactii!$G$10:$G$4852,Tranzactii!$A$10:$A$4852,D$6,Tranzactii!$D$10:$D$4852,'Colectare date cheltuieli'!$A10,Tranzactii!$E$10:$E$4852,'Colectare date cheltuieli'!$B10)","v":0},{"$f":"SUMIFS(Tranzactii!$G$10:$G$4852,Tranzactii!$A$10:$A$4852,E$6,Tranzactii!$D$10:$D$4852,'Colectare date cheltuieli'!$A10,Tranzactii!$E$10:$E$4852,'Colectare date cheltuieli'!$B10)","v":0},{"$f":"SUMIFS(Tranzactii!$G$10:$G$4852,Tranzactii!$A$10:$A$4852,F$6,Tranzactii!$D$10:$D$4852,'Colectare date cheltuieli'!$A10,Tranzactii!$E$10:$E$4852,'Colectare date cheltuieli'!$B10)","v":0},{"$f":"SUMIFS(Tranzactii!$G$10:$G$4852,Tranzactii!$A$10:$A$4852,G$6,Tranzactii!$D$10:$D$4852,'Colectare date cheltuieli'!$A10,Tranzactii!$E$10:$E$4852,'Colectare date cheltuieli'!$B10)","v":0},{"$f":"SUMIFS(Tranzactii!$G$10:$G$4852,Tranzactii!$A$10:$A$4852,H$6,Tranzactii!$D$10:$D$4852,'Colectare date cheltuieli'!$A10,Tranzactii!$E$10:$E$4852,'Colectare date cheltuieli'!$B10)","v":0},{"$f":"SUMIFS(Tranzactii!$G$10:$G$4852,Tranzactii!$A$10:$A$4852,I$6,Tranzactii!$D$10:$D$4852,'Colectare date cheltuieli'!$A10,Tranzactii!$E$10:$E$4852,'Colectare date cheltuieli'!$B10)","v":0},{"$f":"SUMIFS(Tranzactii!$G$10:$G$4852,Tranzactii!$A$10:$A$4852,J$6,Tranzactii!$D$10:$D$4852,'Colectare date cheltuieli'!$A10,Tranzactii!$E$10:$E$4852,'Colectare date cheltuieli'!$B10)","v":0},{"$f":"SUMIFS(Tranzactii!$G$10:$G$4852,Tranzactii!$A$10:$A$4852,K$6,Tranzactii!$D$10:$D$4852,'Colectare date cheltuieli'!$A10,Tranzactii!$E$10:$E$4852,'Colectare date cheltuieli'!$B10)","v":0},{"$f":"SUMIFS(Tranzactii!$G$10:$G$4852,Tranzactii!$A$10:$A$4852,L$6,Tranzactii!$D$10:$D$4852,'Colectare date cheltuieli'!$A10,Tranzactii!$E$10:$E$4852,'Colectare date cheltuieli'!$B10)","v":0},{"$f":"SUMIFS(Tranzactii!$G$10:$G$4852,Tranzactii!$A$10:$A$4852,M$6,Tranzactii!$D$10:$D$4852,'Colectare date cheltuieli'!$A10,Tranzactii!$E$10:$E$4852,'Colectare date cheltuieli'!$B10)","v":0},{"$f":"SUMIFS(Tranzactii!$G$10:$G$4852,Tranzactii!$A$10:$A$4852,N$6,Tranzactii!$D$10:$D$4852,'Colectare date cheltuieli'!$A10,Tranzactii!$E$10:$E$4852,'Colectare date cheltuieli'!$B10)","v":0},0,{"$f":"IF('Raport Lunar'!$D$3=\"\",\"\",HLOOKUP('Raport Lunar'!$D$3,$A$7:$N$55,Q10,0))","v":0},4,{"$f":"HLOOKUP('Raport Lunar'!$D$3,'VC Previziuni'!$A$12:$N$60,ROWS('Colectare date cheltuieli'!$C$7:C10),0)","v":0},0,null,"Cheltuieli bancare",15.829999999999998,{"$f":"RANK(V10,V$9:V$20)","v":11},{"$f":"SUMIFS(Table2[Total],Table2[Categorie cheltuieli],'Colectare date cheltuieli'!U10)","v":36},null,"Cheltuieli bancare",{"$f":"SUMIF($A$8:$A$55,Z10,$P$8:$P$55)","v":0},{"$f":"SUMIF($A$8:$A$55,Z10,$R$8:$R$55)","v":18},{"$f":"RANK(AA10,AA$9:AA$20)","v":2}]
[{"$f":"'Setare fisier'!I10","v":"Asigurari"},{"$f":"'Setare fisier'!J10","v":"Alte asigurari"},{"$f":"SUMIFS(Tranzactii!$G$10:$G$4852,Tranzactii!$A$10:$A$4852,C$6,Tranzactii!$D$10:$D$4852,'Colectare date cheltuieli'!$A11,Tranzactii!$E$10:$E$4852,'Colectare date cheltuieli'!$B11)","v":0},{"$f":"SUMIFS(Tranzactii!$G$10:$G$4852,Tranzactii!$A$10:$A$4852,D$6,Tranzactii!$D$10:$D$4852,'Colectare date cheltuieli'!$A11,Tranzactii!$E$10:$E$4852,'Colectare date cheltuieli'!$B11)","v":0},{"$f":"SUMIFS(Tranzactii!$G$10:$G$4852,Tranzactii!$A$10:$A$4852,E$6,Tranzactii!$D$10:$D$4852,'Colectare date cheltuieli'!$A11,Tranzactii!$E$10:$E$4852,'Colectare date cheltuieli'!$B11)","v":0},{"$f":"SUMIFS(Tranzactii!$G$10:$G$4852,Tranzactii!$A$10:$A$4852,F$6,Tranzactii!$D$10:$D$4852,'Colectare date cheltuieli'!$A11,Tranzactii!$E$10:$E$4852,'Colectare date cheltuieli'!$B11)","v":0},{"$f":"SUMIFS(Tranzactii!$G$10:$G$4852,Tranzactii!$A$10:$A$4852,G$6,Tranzactii!$D$10:$D$4852,'Colectare date cheltuieli'!$A11,Tranzactii!$E$10:$E$4852,'Colectare date cheltuieli'!$B11)","v":0},{"$f":"SUMIFS(Tranzactii!$G$10:$G$4852,Tranzactii!$A$10:$A$4852,H$6,Tranzactii!$D$10:$D$4852,'Colectare date cheltuieli'!$A11,Tranzactii!$E$10:$E$4852,'Colectare date cheltuieli'!$B11)","v":0},{"$f":"SUMIFS(Tranzactii!$G$10:$G$4852,Tranzactii!$A$10:$A$4852,I$6,Tranzactii!$D$10:$D$4852,'Colectare date cheltuieli'!$A11,Tranzactii!$E$10:$E$4852,'Colectare date cheltuieli'!$B11)","v":0},{"$f":"SUMIFS(Tranzactii!$G$10:$G$4852,Tranzactii!$A$10:$A$4852,J$6,Tranzactii!$D$10:$D$4852,'Colectare date cheltuieli'!$A11,Tranzactii!$E$10:$E$4852,'Colectare date cheltuieli'!$B11)","v":0},{"$f":"SUMIFS(Tranzactii!$G$10:$G$4852,Tranzactii!$A$10:$A$4852,K$6,Tranzactii!$D$10:$D$4852,'Colectare date cheltuieli'!$A11,Tranzactii!$E$10:$E$4852,'Colectare date cheltuieli'!$B11)","v":0},{"$f":"SUMIFS(Tranzactii!$G$10:$G$4852,Tranzactii!$A$10:$A$4852,L$6,Tranzactii!$D$10:$D$4852,'Colectare date cheltuieli'!$A11,Tranzactii!$E$10:$E$4852,'Colectare date cheltuieli'!$B11)","v":0},{"$f":"SUMIFS(Tranzactii!$G$10:$G$4852,Tranzactii!$A$10:$A$4852,M$6,Tranzactii!$D$10:$D$4852,'Colectare date cheltuieli'!$A11,Tranzactii!$E$10:$E$4852,'Colectare date cheltuieli'!$B11)","v":0},{"$f":"SUMIFS(Tranzactii!$G$10:$G$4852,Tranzactii!$A$10:$A$4852,N$6,Tranzactii!$D$10:$D$4852,'Colectare date cheltuieli'!$A11,Tranzactii!$E$10:$E$4852,'Colectare date cheltuieli'!$B11)","v":0},0,{"$f":"IF('Raport Lunar'!$D$3=\"\",\"\",HLOOKUP('Raport Lunar'!$D$3,$A$7:$N$55,Q11,0))","v":0},5,{"$f":"HLOOKUP('Raport Lunar'!$D$3,'VC Previziuni'!$A$12:$N$60,ROWS('Colectare date cheltuieli'!$C$7:C11),0)","v":0},0,null,"Transport",320,5,{"$f":"SUMIFS(Table2[Total],Table2[Categorie cheltuieli],'Colectare date cheltuieli'!U11)","v":500},null,"Transport",0,250,2]
[{"$f":"'Setare fisier'!I11","v":"Asigurari"},{"$f":"'Setare fisier'!J11","v":"Casa"},{"$f":"SUMIFS(Tranzactii!$G$10:$G$4852,Tranzactii!$A$10:$A$4852,C$6,Tranzactii!$D$10:$D$4852,'Colectare date cheltuieli'!$A12,Tranzactii!$E$10:$E$4852,'Colectare date cheltuieli'!$B12)","v":0},{"$f":"SUMIFS(Tranzactii!$G$10:$G$4852,Tranzactii!$A$10:$A$4852,D$6,Tranzactii!$D$10:$D$4852,'Colectare date cheltuieli'!$A12,Tranzactii!$E$10:$E$4852,'Colectare date cheltuieli'!$B12)","v":0},{"$f":"SUMIFS(Tranzactii!$G$10:$G$4852,Tranzactii!$A$10:$A$4852,E$6,Tranzactii!$D$10:$D$4852,'Colectare date cheltuieli'!$A12,Tranzactii!$E$10:$E$4852,'Colectare date cheltuieli'!$B12)","v":0},{"$f":"SUMIFS(Tranzactii!$G$10:$G$4852,Tranzactii!$A$10:$A$4852,F$6,Tranzactii!$D$10:$D$4852,'Colectare date cheltuieli'!$A12,Tranzactii!$E$10:$E$4852,'Colectare date cheltuieli'!$B12)","v":0},{"$f":"SUMIFS(Tranzactii!$G$10:$G$4852,Tranzactii!$A$10:$A$4852,G$6,Tranzactii!$D$10:$D$4852,'Colectare date cheltuieli'!$A12,Tranzactii!$E$10:$E$4852,'Colectare date cheltuieli'!$B12)","v":0},{"$f":"SUMIFS(Tranzactii!$G$10:$G$4852,Tranzactii!$A$10:$A$4852,H$6,Tranzactii!$D$10:$D$4852,'Colectare date cheltuieli'!$A12,Tranzactii!$E$10:$E$4852,'Colectare date cheltuieli'!$B12)","v":0},{"$f":"SUMIFS(Tranzactii!$G$10:$G$4852,Tranzactii!$A$10:$A$4852,I$6,Tranzactii!$D$10:$D$4852,'Colectare date cheltuieli'!$A12,Tranzactii!$E$10:$E$4852,'Colectare date cheltuieli'!$B12)","v":0},{"$f":"SUMIFS(Tranzactii!$G$10:$G$4852,Tranzactii!$A$10:$A$4852,J$6,Tranzactii!$D$10:$D$4852,'Colectare date cheltuieli'!$A12,Tranzactii!$E$10:$E$4852,'Colectare date cheltuieli'!$B12)","v":0},{"$f":"SUMIFS(Tranzactii!$G$10:$G$4852,Tranzactii!$A$10:$A$4852,K$6,Tranzactii!$D$10:$D$4852,'Colectare date cheltuieli'!$A12,Tranzactii!$E$10:$E$4852,'Colectare date cheltuieli'!$B12)","v":0},{"$f":"SUMIFS(Tranzactii!$G$10:$G$4852,Tranzactii!$A$10:$A$4852,L$6,Tranzactii!$D$10:$D$4852,'Colectare date cheltuieli'!$A12,Tranzactii!$E$10:$E$4852,'Colectare date cheltuieli'!$B12)","v":0},{"$f":"SUMIFS(Tranzactii!$G$10:$G$4852,Tranzactii!$A$10:$A$4852,M$6,Tranzactii!$D$10:$D$4852,'Colectare date cheltuieli'!$A12,Tranzactii!$E$10:$E$4852,'Colectare date cheltuieli'!$B12)","v":0},{"$f":"SUMIFS(Tranzactii!$G$10:$G$4852,Tranzactii!$A$10:$A$4852,N$6,Tranzactii!$D$10:$D$4852,'Colectare date cheltuieli'!$A12,Tranzactii!$E$10:$E$4852,'Colectare date cheltuieli'!$B12)","v":0},0,{"$f":"IF('Raport Lunar'!$D$3=\"\",\"\",HLOOKUP('Raport Lunar'!$D$3,$A$7:$N$55,Q12,0))","v":0},6,{"$f":"HLOOKUP('Raport Lunar'!$D$3,'VC Previziuni'!$A$12:$N$60,ROWS('Colectare date cheltuieli'!$C$7:C12),0)","v":0},0,null,"Asigurari",165,9,{"$f":"SUMIFS(Table2[Total],Table2[Categorie cheltuieli],'Colectare date cheltuieli'!U12)","v":130},null,"Asigurari",0,65,2]
[{"$f":"'Setare fisier'!I12","v":"Asigurari"},{"$f":"'Setare fisier'!J12","v":"Masina"},{"$f":"SUMIFS(Tranzactii!$G$10:$G$4852,Tranzactii!$A$10:$A$4852,C$6,Tranzactii!$D$10:$D$4852,'Colectare date cheltuieli'!$A13,Tranzactii!$E$10:$E$4852,'Colectare date cheltuieli'!$B13)","v":0},{"$f":"SUMIFS(Tranzactii!$G$10:$G$4852,Tranzactii!$A$10:$A$4852,D$6,Tranzactii!$D$10:$D$4852,'Colectare date cheltuieli'!$A13,Tranzactii!$E$10:$E$4852,'Colectare date cheltuieli'!$B13)","v":0},{"$f":"SUMIFS(Tranzactii!$G$10:$G$4852,Tranzactii!$A$10:$A$4852,E$6,Tranzactii!$D$10:$D$4852,'Colectare date cheltuieli'!$A13,Tranzactii!$E$10:$E$4852,'Colectare date cheltuieli'!$B13)","v":0},{"$f":"SUMIFS(Tranzactii!$G$10:$G$4852,Tranzactii!$A$10:$A$4852,F$6,Tranzactii!$D$10:$D$4852,'Colectare date cheltuieli'!$A13,Tranzactii!$E$10:$E$4852,'Colectare date cheltuieli'!$B13)","v":0},{"$f":"SUMIFS(Tranzactii!$G$10:$G$4852,Tranzactii!$A$10:$A$4852,G$6,Tranzactii!$D$10:$D$4852,'Colectare date cheltuieli'!$A13,Tranzactii!$E$10:$E$4852,'Colectare date cheltuieli'!$B13)","v":0},{"$f":"SUMIFS(Tranzactii!$G$10:$G$4852,Tranzactii!$A$10:$A$4852,H$6,Tranzactii!$D$10:$D$4852,'Colectare date cheltuieli'!$A13,Tranzactii!$E$10:$E$4852,'Colectare date cheltuieli'!$B13)","v":0},{"$f":"SUMIFS(Tranzactii!$G$10:$G$4852,Tranzactii!$A$10:$A$4852,I$6,Tranzactii!$D$10:$D$4852,'Colectare date cheltuieli'!$A13,Tranzactii!$E$10:$E$4852,'Colectare date cheltuieli'!$B13)","v":0},{"$f":"SUMIFS(Tranzactii!$G$10:$G$4852,Tranzactii!$A$10:$A$4852,J$6,Tranzactii!$D$10:$D$4852,'Colectare date cheltuieli'!$A13,Tranzactii!$E$10:$E$4852,'Colectare date cheltuieli'!$B13)","v":0},{"$f":"SUMIFS(Tranzactii!$G$10:$G$4852,Tranzactii!$A$10:$A$4852,K$6,Tranzactii!$D$10:$D$4852,'Colectare date cheltuieli'!$A13,Tranzactii!$E$10:$E$4852,'Colectare date cheltuieli'!$B13)","v":0},{"$f":"SUMIFS(Tranzactii!$G$10:$G$4852,Tranzactii!$A$10:$A$4852,L$6,Tranzactii!$D$10:$D$4852,'Colectare date cheltuieli'!$A13,Tranzactii!$E$10:$E$4852,'Colectare date cheltuieli'!$B13)","v":0},{"$f":"SUMIFS(Tranzactii!$G$10:$G$4852,Tranzactii!$A$10:$A$4852,M$6,Tranzactii!$D$10:$D$4852,'Colectare date cheltuieli'!$A13,Tranzactii!$E$10:$E$4852,'Colectare date cheltuieli'!$B13)","v":0},{"$f":"SUMIFS(Tranzactii!$G$10:$G$4852,Tranzactii!$A$10:$A$4852,N$6,Tranzactii!$D$10:$D$4852,'Colectare date cheltuieli'!$A13,Tranzactii!$E$10:$E$4852,'Colectare date cheltuieli'!$B13)","v":0},0,{"$f":"IF('Raport Lunar'!$D$3=\"\",\"\",HLOOKUP('Raport Lunar'!$D$3,$A$7:$N$55,Q13,0))","v":0},7,{"$f":"HLOOKUP('Raport Lunar'!$D$3,'VC Previziuni'!$A$12:$N$60,ROWS('Colectare date cheltuieli'!$C$7:C13),0)","v":0},0,null,"Mancare si alte necesitati",728,4,{"$f":"SUMIFS(Table2[Total],Table2[Categorie cheltuieli],'Colectare date cheltuieli'!U13)","v":2000},null,"Mancare si alte necesitati",0,1000,2]
[{"$f":"'Setare fisier'!I13","v":"Asigurari"},{"$f":"'Setare fisier'!J13","v":"Pensie privata"},{"$f":"SUMIFS(Tranzactii!$G$10:$G$4852,Tranzactii!$A$10:$A$4852,C$6,Tranzactii!$D$10:$D$4852,'Colectare date cheltuieli'!$A14,Tranzactii!$E$10:$E$4852,'Colectare date cheltuieli'!$B14)","v":65},{"$f":"SUMIFS(Tranzactii!$G$10:$G$4852,Tranzactii!$A$10:$A$4852,D$6,Tranzactii!$D$10:$D$4852,'Colectare date cheltuieli'!$A14,Tranzactii!$E$10:$E$4852,'Colectare date cheltuieli'!$B14)","v":0},{"$f":"SUMIFS(Tranzactii!$G$10:$G$4852,Tranzactii!$A$10:$A$4852,E$6,Tranzactii!$D$10:$D$4852,'Colectare date cheltuieli'!$A14,Tranzactii!$E$10:$E$4852,'Colectare date cheltuieli'!$B14)","v":0},{"$f":"SUMIFS(Tranzactii!$G$10:$G$4852,Tranzactii!$A$10:$A$4852,F$6,Tranzactii!$D$10:$D$4852,'Colectare date cheltuieli'!$A14,Tranzactii!$E$10:$E$4852,'Colectare date cheltuieli'!$B14)","v":0},{"$f":"SUMIFS(Tranzactii!$G$10:$G$4852,Tranzactii!$A$10:$A$4852,G$6,Tranzactii!$D$10:$D$4852,'Colectare date cheltuieli'!$A14,Tranzactii!$E$10:$E$4852,'Colectare date cheltuieli'!$B14)","v":0},{"$f":"SUMIFS(Tranzactii!$G$10:$G$4852,Tranzactii!$A$10:$A$4852,H$6,Tranzactii!$D$10:$D$4852,'Colectare date cheltuieli'!$A14,Tranzactii!$E$10:$E$4852,'Colectare date cheltuieli'!$B14)","v":0},{"$f":"SUMIFS(Tranzactii!$G$10:$G$4852,Tranzactii!$A$10:$A$4852,I$6,Tranzactii!$D$10:$D$4852,'Colectare date cheltuieli'!$A14,Tranzactii!$E$10:$E$4852,'Colectare date cheltuieli'!$B14)","v":0},{"$f":"SUMIFS(Tranzactii!$G$10:$G$4852,Tranzactii!$A$10:$A$4852,J$6,Tranzactii!$D$10:$D$4852,'Colectare date cheltuieli'!$A14,Tranzactii!$E$10:$E$4852,'Colectare date cheltuieli'!$B14)","v":0},{"$f":"SUMIFS(Tranzactii!$G$10:$G$4852,Tranzactii!$A$10:$A$4852,K$6,Tranzactii!$D$10:$D$4852,'Colectare date cheltuieli'!$A14,Tranzactii!$E$10:$E$4852,'Colectare date cheltuieli'!$B14)","v":0},{"$f":"SUMIFS(Tranzactii!$G$10:$G$4852,Tranzactii!$A$10:$A$4852,L$6,Tranzactii!$D$10:$D$4852,'Colectare date cheltuieli'!$A14,Tranzactii!$E$10:$E$4852,'Colectare date cheltuieli'!$B14)","v":0},{"$f":"SUMIFS(Tranzactii!$G$10:$G$4852,Tranzactii!$A$10:$A$4852,M$6,Tranzactii!$D$10:$D$4852,'Colectare date cheltuieli'!$A14,Tranzactii!$E$10:$E$4852,'Colectare date cheltuieli'!$B14)","v":0},{"$f":"SUMIFS(Tranzactii!$G$10:$G$4852,Tranzactii!$A$10:$A$4852,N$6,Tranzactii!$D$10:$D$4852,'Colectare date cheltuieli'!$A14,Tranzactii!$E$10:$E$4852,'Colectare date cheltuieli'!$B14)","v":0},65,{"$f":"IF('Raport Lunar'!$D$3=\"\",\"\",HLOOKUP('Raport Lunar'!$D$3,$A$7:$N$55,Q14,0))","v":0},8,{"$f":"HLOOKUP('Raport Lunar'!$D$3,'VC Previziuni'!$A$12:$N$60,ROWS('Colectare date cheltuieli'!$C$7:C14),0)","v":65},65,null,"Ingrijire personala",180,7,{"$f":"SUMIFS(Table2[Total],Table2[Categorie cheltuieli],'Colectare date cheltuieli'!U14)","v":700},null,"Ingrijire personala",0,350,2]
[{"$f":"'Setare fisier'!I14","v":"Asigurari"},{"$f":"'Setare fisier'!J14","v":"Sanatate"},{"$f":"SUMIFS(Tranzactii!$G$10:$G$4852,Tranzactii!$A$10:$A$4852,C$6,Tranzactii!$D$10:$D$4852,'Colectare date cheltuieli'!$A15,Tranzactii!$E$10:$E$4852,'Colectare date cheltuieli'!$B15)","v":100},{"$f":"SUMIFS(Tranzactii!$G$10:$G$4852,Tranzactii!$A$10:$A$4852,D$6,Tranzactii!$D$10:$D$4852,'Colectare date cheltuieli'!$A15,Tranzactii!$E$10:$E$4852,'Colectare date cheltuieli'!$B15)","v":0},{"$f":"SUMIFS(Tranzactii!$G$10:$G$4852,Tranzactii!$A$10:$A$4852,E$6,Tranzactii!$D$10:$D$4852,'Colectare date cheltuieli'!$A15,Tranzactii!$E$10:$E$4852,'Colectare date cheltuieli'!$B15)","v":0},{"$f":"SUMIFS(Tranzactii!$G$10:$G$4852,Tranzactii!$A$10:$A$4852,F$6,Tranzactii!$D$10:$D$4852,'Colectare date cheltuieli'!$A15,Tranzactii!$E$10:$E$4852,'Colectare date cheltuieli'!$B15)","v":0},{"$f":"SUMIFS(Tranzactii!$G$10:$G$4852,Tranzactii!$A$10:$A$4852,G$6,Tranzactii!$D$10:$D$4852,'Colectare date cheltuieli'!$A15,Tranzactii!$E$10:$E$4852,'Colectare date cheltuieli'!$B15)","v":0},{"$f":"SUMIFS(Tranzactii!$G$10:$G$4852,Tranzactii!$A$10:$A$4852,H$6,Tranzactii!$D$10:$D$4852,'Colectare date cheltuieli'!$A15,Tranzactii!$E$10:$E$4852,'Colectare date cheltuieli'!$B15)","v":0},{"$f":"SUMIFS(Tranzactii!$G$10:$G$4852,Tranzactii!$A$10:$A$4852,I$6,Tranzactii!$D$10:$D$4852,'Colectare date cheltuieli'!$A15,Tranzactii!$E$10:$E$4852,'Colectare date cheltuieli'!$B15)","v":0},{"$f":"SUMIFS(Tranzactii!$G$10:$G$4852,Tranzactii!$A$10:$A$4852,J$6,Tranzactii!$D$10:$D$4852,'Colectare date cheltuieli'!$A15,Tranzactii!$E$10:$E$4852,'Colectare date cheltuieli'!$B15)","v":0},{"$f":"SUMIFS(Tranzactii!$G$10:$G$4852,Tranzactii!$A$10:$A$4852,K$6,Tranzactii!$D$10:$D$4852,'Colectare date cheltuieli'!$A15,Tranzactii!$E$10:$E$4852,'Colectare date cheltuieli'!$B15)","v":0},{"$f":"SUMIFS(Tranzactii!$G$10:$G$4852,Tranzactii!$A$10:$A$4852,L$6,Tranzactii!$D$10:$D$4852,'Colectare date cheltuieli'!$A15,Tranzactii!$E$10:$E$4852,'Colectare date cheltuieli'!$B15)","v":0},{"$f":"SUMIFS(Tranzactii!$G$10:$G$4852,Tranzactii!$A$10:$A$4852,M$6,Tranzactii!$D$10:$D$4852,'Colectare date cheltuieli'!$A15,Tranzactii!$E$10:$E$4852,'Colectare date cheltuieli'!$B15)","v":0},{"$f":"SUMIFS(Tranzactii!$G$10:$G$4852,Tranzactii!$A$10:$A$4852,N$6,Tranzactii!$D$10:$D$4852,'Colectare date cheltuieli'!$A15,Tranzactii!$E$10:$E$4852,'Colectare date cheltuieli'!$B15)","v":0},100,{"$f":"IF('Raport Lunar'!$D$3=\"\",\"\",HLOOKUP('Raport Lunar'!$D$3,$A$7:$N$55,Q15,0))","v":0},9,{"$f":"HLOOKUP('Raport Lunar'!$D$3,'VC Previziuni'!$A$12:$N$60,ROWS('Colectare date cheltuieli'!$C$7:C15),0)","v":0},0,null,"Cheltuieli copil",170,8,{"$f":"SUMIFS(Table2[Total],Table2[Categorie cheltuieli],'Colectare date cheltuieli'!U15)","v":0},null,"Cheltuieli copil",0,0,2]
[{"$f":"'Setare fisier'!I15","v":"Asigurari"},{"$f":"'Setare fisier'!J15","v":"Viata"},{"$f":"SUMIFS(Tranzactii!$G$10:$G$4852,Tranzactii!$A$10:$A$4852,C$6,Tranzactii!$D$10:$D$4852,'Colectare date cheltuieli'!$A16,Tranzactii!$E$10:$E$4852,'Colectare date cheltuieli'!$B16)","v":0},{"$f":"SUMIFS(Tranzactii!$G$10:$G$4852,Tranzactii!$A$10:$A$4852,D$6,Tranzactii!$D$10:$D$4852,'Colectare date cheltuieli'!$A16,Tranzactii!$E$10:$E$4852,'Colectare date cheltuieli'!$B16)","v":0},{"$f":"SUMIFS(Tranzactii!$G$10:$G$4852,Tranzactii!$A$10:$A$4852,E$6,Tranzactii!$D$10:$D$4852,'Colectare date cheltuieli'!$A16,Tranzactii!$E$10:$E$4852,'Colectare date cheltuieli'!$B16)","v":0},{"$f":"SUMIFS(Tranzactii!$G$10:$G$4852,Tranzactii!$A$10:$A$4852,F$6,Tranzactii!$D$10:$D$4852,'Colectare date cheltuieli'!$A16,Tranzactii!$E$10:$E$4852,'Colectare date cheltuieli'!$B16)","v":0},{"$f":"SUMIFS(Tranzactii!$G$10:$G$4852,Tranzactii!$A$10:$A$4852,G$6,Tranzactii!$D$10:$D$4852,'Colectare date cheltuieli'!$A16,Tranzactii!$E$10:$E$4852,'Colectare date cheltuieli'!$B16)","v":0},{"$f":"SUMIFS(Tranzactii!$G$10:$G$4852,Tranzactii!$A$10:$A$4852,H$6,Tranzactii!$D$10:$D$4852,'Colectare date cheltuieli'!$A16,Tranzactii!$E$10:$E$4852,'Colectare date cheltuieli'!$B16)","v":0},{"$f":"SUMIFS(Tranzactii!$G$10:$G$4852,Tranzactii!$A$10:$A$4852,I$6,Tranzactii!$D$10:$D$4852,'Colectare date cheltuieli'!$A16,Tranzactii!$E$10:$E$4852,'Colectare date cheltuieli'!$B16)","v":0},{"$f":"SUMIFS(Tranzactii!$G$10:$G$4852,Tranzactii!$A$10:$A$4852,J$6,Tranzactii!$D$10:$D$4852,'Colectare date cheltuieli'!$A16,Tranzactii!$E$10:$E$4852,'Colectare date cheltuieli'!$B16)","v":0},{"$f":"SUMIFS(Tranzactii!$G$10:$G$4852,Tranzactii!$A$10:$A$4852,K$6,Tranzactii!$D$10:$D$4852,'Colectare date cheltuieli'!$A16,Tranzactii!$E$10:$E$4852,'Colectare date cheltuieli'!$B16)","v":0},{"$f":"SUMIFS(Tranzactii!$G$10:$G$4852,Tranzactii!$A$10:$A$4852,L$6,Tranzactii!$D$10:$D$4852,'Colectare date cheltuieli'!$A16,Tranzactii!$E$10:$E$4852,'Colectare date cheltuieli'!$B16)","v":0},{"$f":"SUMIFS(Tranzactii!$G$10:$G$4852,Tranzactii!$A$10:$A$4852,M$6,Tranzactii!$D$10:$D$4852,'Colectare date cheltuieli'!$A16,Tranzactii!$E$10:$E$4852,'Colectare date cheltuieli'!$B16)","v":0},{"$f":"SUMIFS(Tranzactii!$G$10:$G$4852,Tranzactii!$A$10:$A$4852,N$6,Tranzactii!$D$10:$D$4852,'Colectare date cheltuieli'!$A16,Tranzactii!$E$10:$E$4852,'Colectare date cheltuieli'!$B16)","v":0},0,{"$f":"IF('Raport Lunar'!$D$3=\"\",\"\",HLOOKUP('Raport Lunar'!$D$3,$A$7:$N$55,Q16,0))","v":0},10,{"$f":"HLOOKUP('Raport Lunar'!$D$3,'VC Previziuni'!$A$12:$N$60,ROWS('Colectare date cheltuieli'!$C$7:C16),0)","v":0},0,null,"Divertisment",116,10,{"$f":"SUMIFS(Table2[Total],Table2[Categorie cheltuieli],'Colectare date cheltuieli'!U16)","v":200},null,"Divertisment",0,100,2]
[{"$f":"'Setare fisier'!I16","v":"Cheltuieli bancare"},{"$f":"'Setare fisier'!J16","v":"Comisioane retrageri/OP"},{"$f":"SUMIFS(Tranzactii!$G$10:$G$4852,Tranzactii!$A$10:$A$4852,C$6,Tranzactii!$D$10:$D$4852,'Colectare date cheltuieli'!$A17,Tranzactii!$E$10:$E$4852,'Colectare date cheltuieli'!$B17)","v":9.3299999999999983},{"$f":"SUMIFS(Tranzactii!$G$10:$G$4852,Tranzactii!$A$10:$A$4852,D$6,Tranzactii!$D$10:$D$4852,'Colectare date cheltuieli'!$A17,Tranzactii!$E$10:$E$4852,'Colectare date cheltuieli'!$B17)","v":0},{"$f":"SUMIFS(Tranzactii!$G$10:$G$4852,Tranzactii!$A$10:$A$4852,E$6,Tranzactii!$D$10:$D$4852,'Colectare date cheltuieli'!$A17,Tranzactii!$E$10:$E$4852,'Colectare date cheltuieli'!$B17)","v":0},{"$f":"SUMIFS(Tranzactii!$G$10:$G$4852,Tranzactii!$A$10:$A$4852,F$6,Tranzactii!$D$10:$D$4852,'Colectare date cheltuieli'!$A17,Tranzactii!$E$10:$E$4852,'Colectare date cheltuieli'!$B17)","v":0},{"$f":"SUMIFS(Tranzactii!$G$10:$G$4852,Tranzactii!$A$10:$A$4852,G$6,Tranzactii!$D$10:$D$4852,'Colectare date cheltuieli'!$A17,Tranzactii!$E$10:$E$4852,'Colectare date cheltuieli'!$B17)","v":0},{"$f":"SUMIFS(Tranzactii!$G$10:$G$4852,Tranzactii!$A$10:$A$4852,H$6,Tranzactii!$D$10:$D$4852,'Colectare date cheltuieli'!$A17,Tranzactii!$E$10:$E$4852,'Colectare date cheltuieli'!$B17)","v":0},{"$f":"SUMIFS(Tranzactii!$G$10:$G$4852,Tranzactii!$A$10:$A$4852,I$6,Tranzactii!$D$10:$D$4852,'Colectare date cheltuieli'!$A17,Tranzactii!$E$10:$E$4852,'Colectare date cheltuieli'!$B17)","v":0},{"$f":"SUMIFS(Tranzactii!$G$10:$G$4852,Tranzactii!$A$10:$A$4852,J$6,Tranzactii!$D$10:$D$4852,'Colectare date cheltuieli'!$A17,Tranzactii!$E$10:$E$4852,'Colectare date cheltuieli'!$B17)","v":0},{"$f":"SUMIFS(Tranzactii!$G$10:$G$4852,Tranzactii!$A$10:$A$4852,K$6,Tranzactii!$D$10:$D$4852,'Colectare date cheltuieli'!$A17,Tranzactii!$E$10:$E$4852,'Colectare date cheltuieli'!$B17)","v":0},{"$f":"SUMIFS(Tranzactii!$G$10:$G$4852,Tranzactii!$A$10:$A$4852,L$6,Tranzactii!$D$10:$D$4852,'Colectare date cheltuieli'!$A17,Tranzactii!$E$10:$E$4852,'Colectare date cheltuieli'!$B17)","v":0},{"$f":"SUMIFS(Tranzactii!$G$10:$G$4852,Tranzactii!$A$10:$A$4852,M$6,Tranzactii!$D$10:$D$4852,'Colectare date cheltuieli'!$A17,Tranzactii!$E$10:$E$4852,'Colectare date cheltuieli'!$B17)","v":0},{"$f":"SUMIFS(Tranzactii!$G$10:$G$4852,Tranzactii!$A$10:$A$4852,N$6,Tranzactii!$D$10:$D$4852,'Colectare date cheltuieli'!$A17,Tranzactii!$E$10:$E$4852,'Colectare date cheltuieli'!$B17)","v":0},9.3299999999999983,{"$f":"IF('Raport Lunar'!$D$3=\"\",\"\",HLOOKUP('Raport Lunar'!$D$3,$A$7:$N$55,Q17,0))","v":0},11,{"$f":"HLOOKUP('Raport Lunar'!$D$3,'VC Previziuni'!$A$12:$N$60,ROWS('Colectare date cheltuieli'!$C$7:C17),0)","v":10},10,null,"Imprumuturi si economii",1500,1,{"$f":"SUMIFS(Table2[Total],Table2[Categorie cheltuieli],'Colectare date cheltuieli'!U17)","v":2500},null,"Imprumuturi si economii",0,1500,2]
[{"$f":"'Setare fisier'!I17","v":"Cheltuieli bancare"},{"$f":"'Setare fisier'!J17","v":"Taxe lunare"},{"$f":"SUMIFS(Tranzactii!$G$10:$G$4852,Tranzactii!$A$10:$A$4852,C$6,Tranzactii!$D$10:$D$4852,'Colectare date cheltuieli'!$A18,Tranzactii!$E$10:$E$4852,'Colectare date cheltuieli'!$B18)","v":6.5},{"$f":"SUMIFS(Tranzactii!$G$10:$G$4852,Tranzactii!$A$10:$A$4852,D$6,Tranzactii!$D$10:$D$4852,'Colectare date cheltuieli'!$A18,Tranzactii!$E$10:$E$4852,'Colectare date cheltuieli'!$B18)","v":0},{"$f":"SUMIFS(Tranzactii!$G$10:$G$4852,Tranzactii!$A$10:$A$4852,E$6,Tranzactii!$D$10:$D$4852,'Colectare date cheltuieli'!$A18,Tranzactii!$E$10:$E$4852,'Colectare date cheltuieli'!$B18)","v":0},{"$f":"SUMIFS(Tranzactii!$G$10:$G$4852,Tranzactii!$A$10:$A$4852,F$6,Tranzactii!$D$10:$D$4852,'Colectare date cheltuieli'!$A18,Tranzactii!$E$10:$E$4852,'Colectare date cheltuieli'!$B18)","v":0},{"$f":"SUMIFS(Tranzactii!$G$10:$G$4852,Tranzactii!$A$10:$A$4852,G$6,Tranzactii!$D$10:$D$4852,'Colectare date cheltuieli'!$A18,Tranzactii!$E$10:$E$4852,'Colectare date cheltuieli'!$B18)","v":0},{"$f":"SUMIFS(Tranzactii!$G$10:$G$4852,Tranzactii!$A$10:$A$4852,H$6,Tranzactii!$D$10:$D$4852,'Colectare date cheltuieli'!$A18,Tranzactii!$E$10:$E$4852,'Colectare date cheltuieli'!$B18)","v":0},{"$f":"SUMIFS(Tranzactii!$G$10:$G$4852,Tranzactii!$A$10:$A$4852,I$6,Tranzactii!$D$10:$D$4852,'Colectare date cheltuieli'!$A18,Tranzactii!$E$10:$E$4852,'Colectare date cheltuieli'!$B18)","v":0},{"$f":"SUMIFS(Tranzactii!$G$10:$G$4852,Tranzactii!$A$10:$A$4852,J$6,Tranzactii!$D$10:$D$4852,'Colectare date cheltuieli'!$A18,Tranzactii!$E$10:$E$4852,'Colectare date cheltuieli'!$B18)","v":0},{"$f":"SUMIFS(Tranzactii!$G$10:$G$4852,Tranzactii!$A$10:$A$4852,K$6,Tranzactii!$D$10:$D$4852,'Colectare date cheltuieli'!$A18,Tranzactii!$E$10:$E$4852,'Colectare date cheltuieli'!$B18)","v":0},{"$f":"SUMIFS(Tranzactii!$G$10:$G$4852,Tranzactii!$A$10:$A$4852,L$6,Tranzactii!$D$10:$D$4852,'Colectare date cheltuieli'!$A18,Tranzactii!$E$10:$E$4852,'Colectare date cheltuieli'!$B18)","v":0},{"$f":"SUMIFS(Tranzactii!$G$10:$G$4852,Tranzactii!$A$10:$A$4852,M$6,Tranzactii!$D$10:$D$4852,'Colectare date cheltuieli'!$A18,Tranzactii!$E$10:$E$4852,'Colectare date cheltuieli'!$B18)","v":0},{"$f":"SUMIFS(Tranzactii!$G$10:$G$4852,Tranzactii!$A$10:$A$4852,N$6,Tranzactii!$D$10:$D$4852,'Colectare date cheltuieli'!$A18,Tranzactii!$E$10:$E$4852,'Colectare date cheltuieli'!$B18)","v":0},6.5,{"$f":"IF('Raport Lunar'!$D$3=\"\",\"\",HLOOKUP('Raport Lunar'!$D$3,$A$7:$N$55,Q18,0))","v":0},12,{"$f":"HLOOKUP('Raport Lunar'!$D$3,'VC Previziuni'!$A$12:$N$60,ROWS('Colectare date cheltuieli'!$C$7:C18),0)","v":8},8,null,"Cheltuieli exceptionale",220,6,{"$f":"SUMIFS(Table2[Total],Table2[Categorie cheltuieli],'Colectare date cheltuieli'!U18)","v":300},null,"Cheltuieli exceptionale",0,150,2]
[{"$f":"'Setare fisier'!I18","v":"Cheltuieli casa"},{"$f":"'Setare fisier'!J18","v":"Alte cheltuieli"},{"$f":"SUMIFS(Tranzactii!$G$10:$G$4852,Tranzactii!$A$10:$A$4852,C$6,Tranzactii!$D$10:$D$4852,'Colectare date cheltuieli'!$A19,Tranzactii!$E$10:$E$4852,'Colectare date cheltuieli'!$B19)","v":0},{"$f":"SUMIFS(Tranzactii!$G$10:$G$4852,Tranzactii!$A$10:$A$4852,D$6,Tranzactii!$D$10:$D$4852,'Colectare date cheltuieli'!$A19,Tranzactii!$E$10:$E$4852,'Colectare date cheltuieli'!$B19)","v":0},{"$f":"SUMIFS(Tranzactii!$G$10:$G$4852,Tranzactii!$A$10:$A$4852,E$6,Tranzactii!$D$10:$D$4852,'Colectare date cheltuieli'!$A19,Tranzactii!$E$10:$E$4852,'Colectare date cheltuieli'!$B19)","v":0},{"$f":"SUMIFS(Tranzactii!$G$10:$G$4852,Tranzactii!$A$10:$A$4852,F$6,Tranzactii!$D$10:$D$4852,'Colectare date cheltuieli'!$A19,Tranzactii!$E$10:$E$4852,'Colectare date cheltuieli'!$B19)","v":0},{"$f":"SUMIFS(Tranzactii!$G$10:$G$4852,Tranzactii!$A$10:$A$4852,G$6,Tranzactii!$D$10:$D$4852,'Colectare date cheltuieli'!$A19,Tranzactii!$E$10:$E$4852,'Colectare date cheltuieli'!$B19)","v":0},{"$f":"SUMIFS(Tranzactii!$G$10:$G$4852,Tranzactii!$A$10:$A$4852,H$6,Tranzactii!$D$10:$D$4852,'Colectare date cheltuieli'!$A19,Tranzactii!$E$10:$E$4852,'Colectare date cheltuieli'!$B19)","v":0},{"$f":"SUMIFS(Tranzactii!$G$10:$G$4852,Tranzactii!$A$10:$A$4852,I$6,Tranzactii!$D$10:$D$4852,'Colectare date cheltuieli'!$A19,Tranzactii!$E$10:$E$4852,'Colectare date cheltuieli'!$B19)","v":0},{"$f":"SUMIFS(Tranzactii!$G$10:$G$4852,Tranzactii!$A$10:$A$4852,J$6,Tranzactii!$D$10:$D$4852,'Colectare date cheltuieli'!$A19,Tranzactii!$E$10:$E$4852,'Colectare date cheltuieli'!$B19)","v":0},{"$f":"SUMIFS(Tranzactii!$G$10:$G$4852,Tranzactii!$A$10:$A$4852,K$6,Tranzactii!$D$10:$D$4852,'Colectare date cheltuieli'!$A19,Tranzactii!$E$10:$E$4852,'Colectare date cheltuieli'!$B19)","v":0},{"$f":"SUMIFS(Tranzactii!$G$10:$G$4852,Tranzactii!$A$10:$A$4852,L$6,Tranzactii!$D$10:$D$4852,'Colectare date cheltuieli'!$A19,Tranzactii!$E$10:$E$4852,'Colectare date cheltuieli'!$B19)","v":0},{"$f":"SUMIFS(Tranzactii!$G$10:$G$4852,Tranzactii!$A$10:$A$4852,M$6,Tranzactii!$D$10:$D$4852,'Colectare date cheltuieli'!$A19,Tranzactii!$E$10:$E$4852,'Colectare date cheltuieli'!$B19)","v":0},{"$f":"SUMIFS(Tranzactii!$G$10:$G$4852,Tranzactii!$A$10:$A$4852,N$6,Tranzactii!$D$10:$D$4852,'Colectare date cheltuieli'!$A19,Tranzactii!$E$10:$E$4852,'Colectare date cheltuieli'!$B19)","v":0},0,{"$f":"IF('Raport Lunar'!$D$3=\"\",\"\",HLOOKUP('Raport Lunar'!$D$3,$A$7:$N$55,Q19,0))","v":0},13,{"$f":"HLOOKUP('Raport Lunar'!$D$3,'VC Previziuni'!$A$12:$N$60,ROWS('Colectare date cheltuieli'!$C$7:C19),0)","v":0},0,null,"Cheltuieli vacanta",1450,2,{"$f":"SUMIFS(Table2[Total],Table2[Categorie cheltuieli],'Colectare date cheltuieli'!U19)","v":1700},null,"Cheltuieli vacanta",0,0,2]
[{"$f":"'Setare fisier'!I19","v":"Cheltuieli casa"},{"$f":"'Setare fisier'!J19","v":"Cablu si internet"},{"$f":"SUMIFS(Tranzactii!$G$10:$G$4852,Tranzactii!$A$10:$A$4852,C$6,Tranzactii!$D$10:$D$4852,'Colectare date cheltuieli'!$A20,Tranzactii!$E$10:$E$4852,'Colectare date cheltuieli'!$B20)","v":0},{"$f":"SUMIFS(Tranzactii!$G$10:$G$4852,Tranzactii!$A$10:$A$4852,D$6,Tranzactii!$D$10:$D$4852,'Colectare date cheltuieli'!$A20,Tranzactii!$E$10:$E$4852,'Colectare date cheltuieli'!$B20)","v":0},{"$f":"SUMIFS(Tranzactii!$G$10:$G$4852,Tranzactii!$A$10:$A$4852,E$6,Tranzactii!$D$10:$D$4852,'Colectare date cheltuieli'!$A20,Tranzactii!$E$10:$E$4852,'Colectare date cheltuieli'!$B20)","v":0},{"$f":"SUMIFS(Tranzactii!$G$10:$G$4852,Tranzactii!$A$10:$A$4852,F$6,Tranzactii!$D$10:$D$4852,'Colectare date cheltuieli'!$A20,Tranzactii!$E$10:$E$4852,'Colectare date cheltuieli'!$B20)","v":0},{"$f":"SUMIFS(Tranzactii!$G$10:$G$4852,Tranzactii!$A$10:$A$4852,G$6,Tranzactii!$D$10:$D$4852,'Colectare date cheltuieli'!$A20,Tranzactii!$E$10:$E$4852,'Colectare date cheltuieli'!$B20)","v":0},{"$f":"SUMIFS(Tranzactii!$G$10:$G$4852,Tranzactii!$A$10:$A$4852,H$6,Tranzactii!$D$10:$D$4852,'Colectare date cheltuieli'!$A20,Tranzactii!$E$10:$E$4852,'Colectare date cheltuieli'!$B20)","v":0},{"$f":"SUMIFS(Tranzactii!$G$10:$G$4852,Tranzactii!$A$10:$A$4852,I$6,Tranzactii!$D$10:$D$4852,'Colectare date cheltuieli'!$A20,Tranzactii!$E$10:$E$4852,'Colectare date cheltuieli'!$B20)","v":0},{"$f":"SUMIFS(Tranzactii!$G$10:$G$4852,Tranzactii!$A$10:$A$4852,J$6,Tranzactii!$D$10:$D$4852,'Colectare date cheltuieli'!$A20,Tranzactii!$E$10:$E$4852,'Colectare date cheltuieli'!$B20)","v":0},{"$f":"SUMIFS(Tranzactii!$G$10:$G$4852,Tranzactii!$A$10:$A$4852,K$6,Tranzactii!$D$10:$D$4852,'Colectare date cheltuieli'!$A20,Tranzactii!$E$10:$E$4852,'Colectare date cheltuieli'!$B20)","v":0},{"$f":"SUMIFS(Tranzactii!$G$10:$G$4852,Tranzactii!$A$10:$A$4852,L$6,Tranzactii!$D$10:$D$4852,'Colectare date cheltuieli'!$A20,Tranzactii!$E$10:$E$4852,'Colectare date cheltuieli'!$B20)","v":0},{"$f":"SUMIFS(Tranzactii!$G$10:$G$4852,Tranzactii!$A$10:$A$4852,M$6,Tranzactii!$D$10:$D$4852,'Colectare date cheltuieli'!$A20,Tranzactii!$E$10:$E$4852,'Colectare date cheltuieli'!$B20)","v":0},{"$f":"SUMIFS(Tranzactii!$G$10:$G$4852,Tranzactii!$A$10:$A$4852,N$6,Tranzactii!$D$10:$D$4852,'Colectare date cheltuieli'!$A20,Tranzactii!$E$10:$E$4852,'Colectare date cheltuieli'!$B20)","v":0},0,{"$f":"IF('Raport Lunar'!$D$3=\"\",\"\",HLOOKUP('Raport Lunar'!$D$3,$A$7:$N$55,Q20,0))","v":0},14,{"$f":"HLOOKUP('Raport Lunar'!$D$3,'VC Previziuni'!$A$12:$N$60,ROWS('Colectare date cheltuieli'!$C$7:C20),0)","v":0},0,null,"Achizitii",{"$f":"SUMIF($A$7:$A$55,U20,$O$7:$O$55)","v":0},12,{"$f":"SUMIFS(Table2[Total],Table2[Categorie cheltuieli],'Colectare date cheltuieli'!U20)","v":0},null,"Achizitii",0,{"$f":"SUMIF($A$8:$A$55,Z20,$R$8:$R$55)","v":0},2]
[{"$f":"'Setare fisier'!I20","v":"Cheltuieli casa"},{"$f":"'Setare fisier'!J20","v":"Chirie"},{"$f":"SUMIFS(Tranzactii!$G$10:$G$4852,Tranzactii!$A$10:$A$4852,C$6,Tranzactii!$D$10:$D$4852,'Colectare date cheltuieli'!$A21,Tranzactii!$E$10:$E$4852,'Colectare date cheltuieli'!$B21)","v":0},{"$f":"SUMIFS(Tranzactii!$G$10:$G$4852,Tranzactii!$A$10:$A$4852,D$6,Tranzactii!$D$10:$D$4852,'Colectare date cheltuieli'!$A21,Tranzactii!$E$10:$E$4852,'Colectare date cheltuieli'!$B21)","v":1000},{"$f":"SUMIFS(Tranzactii!$G$10:$G$4852,Tranzactii!$A$10:$A$4852,E$6,Tranzactii!$D$10:$D$4852,'Colectare date cheltuieli'!$A21,Tranzactii!$E$10:$E$4852,'Colectare date cheltuieli'!$B21)","v":0},{"$f":"SUMIFS(Tranzactii!$G$10:$G$4852,Tranzactii!$A$10:$A$4852,F$6,Tranzactii!$D$10:$D$4852,'Colectare date cheltuieli'!$A21,Tranzactii!$E$10:$E$4852,'Colectare date cheltuieli'!$B21)","v":0},{"$f":"SUMIFS(Tranzactii!$G$10:$G$4852,Tranzactii!$A$10:$A$4852,G$6,Tranzactii!$D$10:$D$4852,'Colectare date cheltuieli'!$A21,Tranzactii!$E$10:$E$4852,'Colectare date cheltuieli'!$B21)","v":0},{"$f":"SUMIFS(Tranzactii!$G$10:$G$4852,Tranzactii!$A$10:$A$4852,H$6,Tranzactii!$D$10:$D$4852,'Colectare date cheltuieli'!$A21,Tranzactii!$E$10:$E$4852,'Colectare date cheltuieli'!$B21)","v":0},{"$f":"SUMIFS(Tranzactii!$G$10:$G$4852,Tranzactii!$A$10:$A$4852,I$6,Tranzactii!$D$10:$D$4852,'Colectare date cheltuieli'!$A21,Tranzactii!$E$10:$E$4852,'Colectare date cheltuieli'!$B21)","v":0},{"$f":"SUMIFS(Tranzactii!$G$10:$G$4852,Tranzactii!$A$10:$A$4852,J$6,Tranzactii!$D$10:$D$4852,'Colectare date cheltuieli'!$A21,Tranzactii!$E$10:$E$4852,'Colectare date cheltuieli'!$B21)","v":0},{"$f":"SUMIFS(Tranzactii!$G$10:$G$4852,Tranzactii!$A$10:$A$4852,K$6,Tranzactii!$D$10:$D$4852,'Colectare date cheltuieli'!$A21,Tranzactii!$E$10:$E$4852,'Colectare date cheltuieli'!$B21)","v":0},{"$f":"SUMIFS(Tranzactii!$G$10:$G$4852,Tranzactii!$A$10:$A$4852,L$6,Tranzactii!$D$10:$D$4852,'Colectare date cheltuieli'!$A21,Tranzactii!$E$10:$E$4852,'Colectare date cheltuieli'!$B21)","v":0},{"$f":"SUMIFS(Tranzactii!$G$10:$G$4852,Tranzactii!$A$10:$A$4852,M$6,Tranzactii!$D$10:$D$4852,'Colectare date cheltuieli'!$A21,Tranzactii!$E$10:$E$4852,'Colectare date cheltuieli'!$B21)","v":0},{"$f":"SUMIFS(Tranzactii!$G$10:$G$4852,Tranzactii!$A$10:$A$4852,N$6,Tranzactii!$D$10:$D$4852,'Colectare date cheltuieli'!$A21,Tranzactii!$E$10:$E$4852,'Colectare date cheltuieli'!$B21)","v":0},1000,{"$f":"IF('Raport Lunar'!$D$3=\"\",\"\",HLOOKUP('Raport Lunar'!$D$3,$A$7:$N$55,Q21,0))","v":1000},15,{"$f":"HLOOKUP('Raport Lunar'!$D$3,'VC Previziuni'!$A$12:$N$60,ROWS('Colectare date cheltuieli'!$C$7:C21),0)","v":0},-1000]
[{"$f":"'Setare fisier'!I21","v":"Cheltuieli casa"},{"$f":"'Setare fisier'!J21","v":"Curent"},{"$f":"SUMIFS(Tranzactii!$G$10:$G$4852,Tranzactii!$A$10:$A$4852,C$6,Tranzactii!$D$10:$D$4852,'Colectare date cheltuieli'!$A22,Tranzactii!$E$10:$E$4852,'Colectare date cheltuieli'!$B22)","v":0},{"$f":"SUMIFS(Tranzactii!$G$10:$G$4852,Tranzactii!$A$10:$A$4852,D$6,Tranzactii!$D$10:$D$4852,'Colectare date cheltuieli'!$A22,Tranzactii!$E$10:$E$4852,'Colectare date cheltuieli'!$B22)","v":0},{"$f":"SUMIFS(Tranzactii!$G$10:$G$4852,Tranzactii!$A$10:$A$4852,E$6,Tranzactii!$D$10:$D$4852,'Colectare date cheltuieli'!$A22,Tranzactii!$E$10:$E$4852,'Colectare date cheltuieli'!$B22)","v":0},{"$f":"SUMIFS(Tranzactii!$G$10:$G$4852,Tranzactii!$A$10:$A$4852,F$6,Tranzactii!$D$10:$D$4852,'Colectare date cheltuieli'!$A22,Tranzactii!$E$10:$E$4852,'Colectare date cheltuieli'!$B22)","v":0},{"$f":"SUMIFS(Tranzactii!$G$10:$G$4852,Tranzactii!$A$10:$A$4852,G$6,Tranzactii!$D$10:$D$4852,'Colectare date cheltuieli'!$A22,Tranzactii!$E$10:$E$4852,'Colectare date cheltuieli'!$B22)","v":0},{"$f":"SUMIFS(Tranzactii!$G$10:$G$4852,Tranzactii!$A$10:$A$4852,H$6,Tranzactii!$D$10:$D$4852,'Colectare date cheltuieli'!$A22,Tranzactii!$E$10:$E$4852,'Colectare date cheltuieli'!$B22)","v":0},{"$f":"SUMIFS(Tranzactii!$G$10:$G$4852,Tranzactii!$A$10:$A$4852,I$6,Tranzactii!$D$10:$D$4852,'Colectare date cheltuieli'!$A22,Tranzactii!$E$10:$E$4852,'Colectare date cheltuieli'!$B22)","v":0},{"$f":"SUMIFS(Tranzactii!$G$10:$G$4852,Tranzactii!$A$10:$A$4852,J$6,Tranzactii!$D$10:$D$4852,'Colectare date cheltuieli'!$A22,Tranzactii!$E$10:$E$4852,'Colectare date cheltuieli'!$B22)","v":0},{"$f":"SUMIFS(Tranzactii!$G$10:$G$4852,Tranzactii!$A$10:$A$4852,K$6,Tranzactii!$D$10:$D$4852,'Colectare date cheltuieli'!$A22,Tranzactii!$E$10:$E$4852,'Colectare date cheltuieli'!$B22)","v":0},{"$f":"SUMIFS(Tranzactii!$G$10:$G$4852,Tranzactii!$A$10:$A$4852,L$6,Tranzactii!$D$10:$D$4852,'Colectare date cheltuieli'!$A22,Tranzactii!$E$10:$E$4852,'Colectare date cheltuieli'!$B22)","v":0},{"$f":"SUMIFS(Tranzactii!$G$10:$G$4852,Tranzactii!$A$10:$A$4852,M$6,Tranzactii!$D$10:$D$4852,'Colectare date cheltuieli'!$A22,Tranzactii!$E$10:$E$4852,'Colectare date cheltuieli'!$B22)","v":0},{"$f":"SUMIFS(Tranzactii!$G$10:$G$4852,Tranzactii!$A$10:$A$4852,N$6,Tranzactii!$D$10:$D$4852,'Colectare date cheltuieli'!$A22,Tranzactii!$E$10:$E$4852,'Colectare date cheltuieli'!$B22)","v":0},0,{"$f":"IF('Raport Lunar'!$D$3=\"\",\"\",HLOOKUP('Raport Lunar'!$D$3,$A$7:$N$55,Q22,0))","v":0},16,{"$f":"HLOOKUP('Raport Lunar'!$D$3,'VC Previziuni'!$A$12:$N$60,ROWS('Colectare date cheltuieli'!$C$7:C22),0)","v":200},200]
[{"$f":"'Setare fisier'!I22","v":"Cheltuieli casa"},{"$f":"'Setare fisier'!J22","v":"Gaz"},{"$f":"SUMIFS(Tranzactii!$G$10:$G$4852,Tranzactii!$A$10:$A$4852,C$6,Tranzactii!$D$10:$D$4852,'Colectare date cheltuieli'!$A23,Tranzactii!$E$10:$E$4852,'Colectare date cheltuieli'!$B23)","v":270},{"$f":"SUMIFS(Tranzactii!$G$10:$G$4852,Tranzactii!$A$10:$A$4852,D$6,Tranzactii!$D$10:$D$4852,'Colectare date cheltuieli'!$A23,Tranzactii!$E$10:$E$4852,'Colectare date cheltuieli'!$B23)","v":0},{"$f":"SUMIFS(Tranzactii!$G$10:$G$4852,Tranzactii!$A$10:$A$4852,E$6,Tranzactii!$D$10:$D$4852,'Colectare date cheltuieli'!$A23,Tranzactii!$E$10:$E$4852,'Colectare date cheltuieli'!$B23)","v":0},{"$f":"SUMIFS(Tranzactii!$G$10:$G$4852,Tranzactii!$A$10:$A$4852,F$6,Tranzactii!$D$10:$D$4852,'Colectare date cheltuieli'!$A23,Tranzactii!$E$10:$E$4852,'Colectare date cheltuieli'!$B23)","v":0},{"$f":"SUMIFS(Tranzactii!$G$10:$G$4852,Tranzactii!$A$10:$A$4852,G$6,Tranzactii!$D$10:$D$4852,'Colectare date cheltuieli'!$A23,Tranzactii!$E$10:$E$4852,'Colectare date cheltuieli'!$B23)","v":0},{"$f":"SUMIFS(Tranzactii!$G$10:$G$4852,Tranzactii!$A$10:$A$4852,H$6,Tranzactii!$D$10:$D$4852,'Colectare date cheltuieli'!$A23,Tranzactii!$E$10:$E$4852,'Colectare date cheltuieli'!$B23)","v":0},{"$f":"SUMIFS(Tranzactii!$G$10:$G$4852,Tranzactii!$A$10:$A$4852,I$6,Tranzactii!$D$10:$D$4852,'Colectare date cheltuieli'!$A23,Tranzactii!$E$10:$E$4852,'Colectare date cheltuieli'!$B23)","v":0},{"$f":"SUMIFS(Tranzactii!$G$10:$G$4852,Tranzactii!$A$10:$A$4852,J$6,Tranzactii!$D$10:$D$4852,'Colectare date cheltuieli'!$A23,Tranzactii!$E$10:$E$4852,'Colectare date cheltuieli'!$B23)","v":0},{"$f":"SUMIFS(Tranzactii!$G$10:$G$4852,Tranzactii!$A$10:$A$4852,K$6,Tranzactii!$D$10:$D$4852,'Colectare date cheltuieli'!$A23,Tranzactii!$E$10:$E$4852,'Colectare date cheltuieli'!$B23)","v":0},{"$f":"SUMIFS(Tranzactii!$G$10:$G$4852,Tranzactii!$A$10:$A$4852,L$6,Tranzactii!$D$10:$D$4852,'Colectare date cheltuieli'!$A23,Tranzactii!$E$10:$E$4852,'Colectare date cheltuieli'!$B23)","v":0},{"$f":"SUMIFS(Tranzactii!$G$10:$G$4852,Tranzactii!$A$10:$A$4852,M$6,Tranzactii!$D$10:$D$4852,'Colectare date cheltuieli'!$A23,Tranzactii!$E$10:$E$4852,'Colectare date cheltuieli'!$B23)","v":0},{"$f":"SUMIFS(Tranzactii!$G$10:$G$4852,Tranzactii!$A$10:$A$4852,N$6,Tranzactii!$D$10:$D$4852,'Colectare date cheltuieli'!$A23,Tranzactii!$E$10:$E$4852,'Colectare date cheltuieli'!$B23)","v":0},270,{"$f":"IF('Raport Lunar'!$D$3=\"\",\"\",HLOOKUP('Raport Lunar'!$D$3,$A$7:$N$55,Q23,0))","v":0},17,{"$f":"HLOOKUP('Raport Lunar'!$D$3,'VC Previziuni'!$A$12:$N$60,ROWS('Colectare date cheltuieli'!$C$7:C23),0)","v":0},0]
[{"$f":"'Setare fisier'!I23","v":"Cheltuieli casa"},{"$f":"'Setare fisier'!J23","v":"Impozit casa"},{"$f":"SUMIFS(Tranzactii!$G$10:$G$4852,Tranzactii!$A$10:$A$4852,C$6,Tranzactii!$D$10:$D$4852,'Colectare date cheltuieli'!$A24,Tranzactii!$E$10:$E$4852,'Colectare date cheltuieli'!$B24)","v":0},{"$f":"SUMIFS(Tranzactii!$G$10:$G$4852,Tranzactii!$A$10:$A$4852,D$6,Tranzactii!$D$10:$D$4852,'Colectare date cheltuieli'!$A24,Tranzactii!$E$10:$E$4852,'Colectare date cheltuieli'!$B24)","v":0},{"$f":"SUMIFS(Tranzactii!$G$10:$G$4852,Tranzactii!$A$10:$A$4852,E$6,Tranzactii!$D$10:$D$4852,'Colectare date cheltuieli'!$A24,Tranzactii!$E$10:$E$4852,'Colectare date cheltuieli'!$B24)","v":0},{"$f":"SUMIFS(Tranzactii!$G$10:$G$4852,Tranzactii!$A$10:$A$4852,F$6,Tranzactii!$D$10:$D$4852,'Colectare date cheltuieli'!$A24,Tranzactii!$E$10:$E$4852,'Colectare date cheltuieli'!$B24)","v":0},{"$f":"SUMIFS(Tranzactii!$G$10:$G$4852,Tranzactii!$A$10:$A$4852,G$6,Tranzactii!$D$10:$D$4852,'Colectare date cheltuieli'!$A24,Tranzactii!$E$10:$E$4852,'Colectare date cheltuieli'!$B24)","v":0},{"$f":"SUMIFS(Tranzactii!$G$10:$G$4852,Tranzactii!$A$10:$A$4852,H$6,Tranzactii!$D$10:$D$4852,'Colectare date cheltuieli'!$A24,Tranzactii!$E$10:$E$4852,'Colectare date cheltuieli'!$B24)","v":0},{"$f":"SUMIFS(Tranzactii!$G$10:$G$4852,Tranzactii!$A$10:$A$4852,I$6,Tranzactii!$D$10:$D$4852,'Colectare date cheltuieli'!$A24,Tranzactii!$E$10:$E$4852,'Colectare date cheltuieli'!$B24)","v":0},{"$f":"SUMIFS(Tranzactii!$G$10:$G$4852,Tranzactii!$A$10:$A$4852,J$6,Tranzactii!$D$10:$D$4852,'Colectare date cheltuieli'!$A24,Tranzactii!$E$10:$E$4852,'Colectare date cheltuieli'!$B24)","v":0},{"$f":"SUMIFS(Tranzactii!$G$10:$G$4852,Tranzactii!$A$10:$A$4852,K$6,Tranzactii!$D$10:$D$4852,'Colectare date cheltuieli'!$A24,Tranzactii!$E$10:$E$4852,'Colectare date cheltuieli'!$B24)","v":0},{"$f":"SUMIFS(Tranzactii!$G$10:$G$4852,Tranzactii!$A$10:$A$4852,L$6,Tranzactii!$D$10:$D$4852,'Colectare date cheltuieli'!$A24,Tranzactii!$E$10:$E$4852,'Colectare date cheltuieli'!$B24)","v":0},{"$f":"SUMIFS(Tranzactii!$G$10:$G$4852,Tranzactii!$A$10:$A$4852,M$6,Tranzactii!$D$10:$D$4852,'Colectare date cheltuieli'!$A24,Tranzactii!$E$10:$E$4852,'Colectare date cheltuieli'!$B24)","v":0},{"$f":"SUMIFS(Tranzactii!$G$10:$G$4852,Tranzactii!$A$10:$A$4852,N$6,Tranzactii!$D$10:$D$4852,'Colectare date cheltuieli'!$A24,Tranzactii!$E$10:$E$4852,'Colectare date cheltuieli'!$B24)","v":0},0,{"$f":"IF('Raport Lunar'!$D$3=\"\",\"\",HLOOKUP('Raport Lunar'!$D$3,$A$7:$N$55,Q24,0))","v":0},18,{"$f":"HLOOKUP('Raport Lunar'!$D$3,'VC Previziuni'!$A$12:$N$60,ROWS('Colectare date cheltuieli'!$C$7:C24),0)","v":0},0]
[{"$f":"'Setare fisier'!I24","v":"Cheltuieli casa"},{"$f":"'Setare fisier'!J24","v":"Intretinere"},{"$f":"SUMIFS(Tranzactii!$G$10:$G$4852,Tranzactii!$A$10:$A$4852,C$6,Tranzactii!$D$10:$D$4852,'Colectare date cheltuieli'!$A25,Tranzactii!$E$10:$E$4852,'Colectare date cheltuieli'!$B25)","v":0},{"$f":"SUMIFS(Tranzactii!$G$10:$G$4852,Tranzactii!$A$10:$A$4852,D$6,Tranzactii!$D$10:$D$4852,'Colectare date cheltuieli'!$A25,Tranzactii!$E$10:$E$4852,'Colectare date cheltuieli'!$B25)","v":0},{"$f":"SUMIFS(Tranzactii!$G$10:$G$4852,Tranzactii!$A$10:$A$4852,E$6,Tranzactii!$D$10:$D$4852,'Colectare date cheltuieli'!$A25,Tranzactii!$E$10:$E$4852,'Colectare date cheltuieli'!$B25)","v":0},{"$f":"SUMIFS(Tranzactii!$G$10:$G$4852,Tranzactii!$A$10:$A$4852,F$6,Tranzactii!$D$10:$D$4852,'Colectare date cheltuieli'!$A25,Tranzactii!$E$10:$E$4852,'Colectare date cheltuieli'!$B25)","v":0},{"$f":"SUMIFS(Tranzactii!$G$10:$G$4852,Tranzactii!$A$10:$A$4852,G$6,Tranzactii!$D$10:$D$4852,'Colectare date cheltuieli'!$A25,Tranzactii!$E$10:$E$4852,'Colectare date cheltuieli'!$B25)","v":0},{"$f":"SUMIFS(Tranzactii!$G$10:$G$4852,Tranzactii!$A$10:$A$4852,H$6,Tranzactii!$D$10:$D$4852,'Colectare date cheltuieli'!$A25,Tranzactii!$E$10:$E$4852,'Colectare date cheltuieli'!$B25)","v":0},{"$f":"SUMIFS(Tranzactii!$G$10:$G$4852,Tranzactii!$A$10:$A$4852,I$6,Tranzactii!$D$10:$D$4852,'Colectare date cheltuieli'!$A25,Tranzactii!$E$10:$E$4852,'Colectare date cheltuieli'!$B25)","v":0},{"$f":"SUMIFS(Tranzactii!$G$10:$G$4852,Tranzactii!$A$10:$A$4852,J$6,Tranzactii!$D$10:$D$4852,'Colectare date cheltuieli'!$A25,Tranzactii!$E$10:$E$4852,'Colectare date cheltuieli'!$B25)","v":0},{"$f":"SUMIFS(Tranzactii!$G$10:$G$4852,Tranzactii!$A$10:$A$4852,K$6,Tranzactii!$D$10:$D$4852,'Colectare date cheltuieli'!$A25,Tranzactii!$E$10:$E$4852,'Colectare date cheltuieli'!$B25)","v":0},{"$f":"SUMIFS(Tranzactii!$G$10:$G$4852,Tranzactii!$A$10:$A$4852,L$6,Tranzactii!$D$10:$D$4852,'Colectare date cheltuieli'!$A25,Tranzactii!$E$10:$E$4852,'Colectare date cheltuieli'!$B25)","v":0},{"$f":"SUMIFS(Tranzactii!$G$10:$G$4852,Tranzactii!$A$10:$A$4852,M$6,Tranzactii!$D$10:$D$4852,'Colectare date cheltuieli'!$A25,Tranzactii!$E$10:$E$4852,'Colectare date cheltuieli'!$B25)","v":0},{"$f":"SUMIFS(Tranzactii!$G$10:$G$4852,Tranzactii!$A$10:$A$4852,N$6,Tranzactii!$D$10:$D$4852,'Colectare date cheltuieli'!$A25,Tranzactii!$E$10:$E$4852,'Colectare date cheltuieli'!$B25)","v":0},0,{"$f":"IF('Raport Lunar'!$D$3=\"\",\"\",HLOOKUP('Raport Lunar'!$D$3,$A$7:$N$55,Q25,0))","v":0},19,{"$f":"HLOOKUP('Raport Lunar'!$D$3,'VC Previziuni'!$A$12:$N$60,ROWS('Colectare date cheltuieli'!$C$7:C25),0)","v":0},0]
[{"$f":"'Setare fisier'!I25","v":"Cheltuieli casa"},{"$f":"'Setare fisier'!J25","v":"Telefon"},{"$f":"SUMIFS(Tranzactii!$G$10:$G$4852,Tranzactii!$A$10:$A$4852,C$6,Tranzactii!$D$10:$D$4852,'Colectare date cheltuieli'!$A26,Tranzactii!$E$10:$E$4852,'Colectare date cheltuieli'!$B26)","v":65},{"$f":"SUMIFS(Tranzactii!$G$10:$G$4852,Tranzactii!$A$10:$A$4852,D$6,Tranzactii!$D$10:$D$4852,'Colectare date cheltuieli'!$A26,Tranzactii!$E$10:$E$4852,'Colectare date cheltuieli'!$B26)","v":0},{"$f":"SUMIFS(Tranzactii!$G$10:$G$4852,Tranzactii!$A$10:$A$4852,E$6,Tranzactii!$D$10:$D$4852,'Colectare date cheltuieli'!$A26,Tranzactii!$E$10:$E$4852,'Colectare date cheltuieli'!$B26)","v":0},{"$f":"SUMIFS(Tranzactii!$G$10:$G$4852,Tranzactii!$A$10:$A$4852,F$6,Tranzactii!$D$10:$D$4852,'Colectare date cheltuieli'!$A26,Tranzactii!$E$10:$E$4852,'Colectare date cheltuieli'!$B26)","v":0},{"$f":"SUMIFS(Tranzactii!$G$10:$G$4852,Tranzactii!$A$10:$A$4852,G$6,Tranzactii!$D$10:$D$4852,'Colectare date cheltuieli'!$A26,Tranzactii!$E$10:$E$4852,'Colectare date cheltuieli'!$B26)","v":0},{"$f":"SUMIFS(Tranzactii!$G$10:$G$4852,Tranzactii!$A$10:$A$4852,H$6,Tranzactii!$D$10:$D$4852,'Colectare date cheltuieli'!$A26,Tranzactii!$E$10:$E$4852,'Colectare date cheltuieli'!$B26)","v":0},{"$f":"SUMIFS(Tranzactii!$G$10:$G$4852,Tranzactii!$A$10:$A$4852,I$6,Tranzactii!$D$10:$D$4852,'Colectare date cheltuieli'!$A26,Tranzactii!$E$10:$E$4852,'Colectare date cheltuieli'!$B26)","v":0},{"$f":"SUMIFS(Tranzactii!$G$10:$G$4852,Tranzactii!$A$10:$A$4852,J$6,Tranzactii!$D$10:$D$4852,'Colectare date cheltuieli'!$A26,Tranzactii!$E$10:$E$4852,'Colectare date cheltuieli'!$B26)","v":0},{"$f":"SUMIFS(Tranzactii!$G$10:$G$4852,Tranzactii!$A$10:$A$4852,K$6,Tranzactii!$D$10:$D$4852,'Colectare date cheltuieli'!$A26,Tranzactii!$E$10:$E$4852,'Colectare date cheltuieli'!$B26)","v":0},{"$f":"SUMIFS(Tranzactii!$G$10:$G$4852,Tranzactii!$A$10:$A$4852,L$6,Tranzactii!$D$10:$D$4852,'Colectare date cheltuieli'!$A26,Tranzactii!$E$10:$E$4852,'Colectare date cheltuieli'!$B26)","v":0},{"$f":"SUMIFS(Tranzactii!$G$10:$G$4852,Tranzactii!$A$10:$A$4852,M$6,Tranzactii!$D$10:$D$4852,'Colectare date cheltuieli'!$A26,Tranzactii!$E$10:$E$4852,'Colectare date cheltuieli'!$B26)","v":0},{"$f":"SUMIFS(Tranzactii!$G$10:$G$4852,Tranzactii!$A$10:$A$4852,N$6,Tranzactii!$D$10:$D$4852,'Colectare date cheltuieli'!$A26,Tranzactii!$E$10:$E$4852,'Colectare date cheltuieli'!$B26)","v":0},65,{"$f":"IF('Raport Lunar'!$D$3=\"\",\"\",HLOOKUP('Raport Lunar'!$D$3,$A$7:$N$55,Q26,0))","v":0},20,{"$f":"HLOOKUP('Raport Lunar'!$D$3,'VC Previziuni'!$A$12:$N$60,ROWS('Colectare date cheltuieli'!$C$7:C26),0)","v":75},75]
[{"$f":"'Setare fisier'!I26","v":"Cheltuieli copil"},{"$f":"'Setare fisier'!J26","v":"Alte cheltuieli"},{"$f":"SUMIFS(Tranzactii!$G$10:$G$4852,Tranzactii!$A$10:$A$4852,C$6,Tranzactii!$D$10:$D$4852,'Colectare date cheltuieli'!$A27,Tranzactii!$E$10:$E$4852,'Colectare date cheltuieli'!$B27)","v":0},{"$f":"SUMIFS(Tranzactii!$G$10:$G$4852,Tranzactii!$A$10:$A$4852,D$6,Tranzactii!$D$10:$D$4852,'Colectare date cheltuieli'!$A27,Tranzactii!$E$10:$E$4852,'Colectare date cheltuieli'!$B27)","v":0},{"$f":"SUMIFS(Tranzactii!$G$10:$G$4852,Tranzactii!$A$10:$A$4852,E$6,Tranzactii!$D$10:$D$4852,'Colectare date cheltuieli'!$A27,Tranzactii!$E$10:$E$4852,'Colectare date cheltuieli'!$B27)","v":0},{"$f":"SUMIFS(Tranzactii!$G$10:$G$4852,Tranzactii!$A$10:$A$4852,F$6,Tranzactii!$D$10:$D$4852,'Colectare date cheltuieli'!$A27,Tranzactii!$E$10:$E$4852,'Colectare date cheltuieli'!$B27)","v":0},{"$f":"SUMIFS(Tranzactii!$G$10:$G$4852,Tranzactii!$A$10:$A$4852,G$6,Tranzactii!$D$10:$D$4852,'Colectare date cheltuieli'!$A27,Tranzactii!$E$10:$E$4852,'Colectare date cheltuieli'!$B27)","v":0},{"$f":"SUMIFS(Tranzactii!$G$10:$G$4852,Tranzactii!$A$10:$A$4852,H$6,Tranzactii!$D$10:$D$4852,'Colectare date cheltuieli'!$A27,Tranzactii!$E$10:$E$4852,'Colectare date cheltuieli'!$B27)","v":0},{"$f":"SUMIFS(Tranzactii!$G$10:$G$4852,Tranzactii!$A$10:$A$4852,I$6,Tranzactii!$D$10:$D$4852,'Colectare date cheltuieli'!$A27,Tranzactii!$E$10:$E$4852,'Colectare date cheltuieli'!$B27)","v":0},{"$f":"SUMIFS(Tranzactii!$G$10:$G$4852,Tranzactii!$A$10:$A$4852,J$6,Tranzactii!$D$10:$D$4852,'Colectare date cheltuieli'!$A27,Tranzactii!$E$10:$E$4852,'Colectare date cheltuieli'!$B27)","v":0},{"$f":"SUMIFS(Tranzactii!$G$10:$G$4852,Tranzactii!$A$10:$A$4852,K$6,Tranzactii!$D$10:$D$4852,'Colectare date cheltuieli'!$A27,Tranzactii!$E$10:$E$4852,'Colectare date cheltuieli'!$B27)","v":0},{"$f":"SUMIFS(Tranzactii!$G$10:$G$4852,Tranzactii!$A$10:$A$4852,L$6,Tranzactii!$D$10:$D$4852,'Colectare date cheltuieli'!$A27,Tranzactii!$E$10:$E$4852,'Colectare date cheltuieli'!$B27)","v":0},{"$f":"SUMIFS(Tranzactii!$G$10:$G$4852,Tranzactii!$A$10:$A$4852,M$6,Tranzactii!$D$10:$D$4852,'Colectare date cheltuieli'!$A27,Tranzactii!$E$10:$E$4852,'Colectare date cheltuieli'!$B27)","v":0},{"$f":"SUMIFS(Tranzactii!$G$10:$G$4852,Tranzactii!$A$10:$A$4852,N$6,Tranzactii!$D$10:$D$4852,'Colectare date cheltuieli'!$A27,Tranzactii!$E$10:$E$4852,'Colectare date cheltuieli'!$B27)","v":0},0,{"$f":"IF('Raport Lunar'!$D$3=\"\",\"\",HLOOKUP('Raport Lunar'!$D$3,$A$7:$N$55,Q27,0))","v":0},21,{"$f":"HLOOKUP('Raport Lunar'!$D$3,'VC Previziuni'!$A$12:$N$60,ROWS('Colectare date cheltuieli'!$C$7:C27),0)","v":0},0]
[{"$f":"'Setare fisier'!I27","v":"Cheltuieli copil"},{"$f":"'Setare fisier'!J27","v":"Bona"},{"$f":"SUMIFS(Tranzactii!$G$10:$G$4852,Tranzactii!$A$10:$A$4852,C$6,Tranzactii!$D$10:$D$4852,'Colectare date cheltuieli'!$A28,Tranzactii!$E$10:$E$4852,'Colectare date cheltuieli'!$B28)","v":0},{"$f":"SUMIFS(Tranzactii!$G$10:$G$4852,Tranzactii!$A$10:$A$4852,D$6,Tranzactii!$D$10:$D$4852,'Colectare date cheltuieli'!$A28,Tranzactii!$E$10:$E$4852,'Colectare date cheltuieli'!$B28)","v":0},{"$f":"SUMIFS(Tranzactii!$G$10:$G$4852,Tranzactii!$A$10:$A$4852,E$6,Tranzactii!$D$10:$D$4852,'Colectare date cheltuieli'!$A28,Tranzactii!$E$10:$E$4852,'Colectare date cheltuieli'!$B28)","v":0},{"$f":"SUMIFS(Tranzactii!$G$10:$G$4852,Tranzactii!$A$10:$A$4852,F$6,Tranzactii!$D$10:$D$4852,'Colectare date cheltuieli'!$A28,Tranzactii!$E$10:$E$4852,'Colectare date cheltuieli'!$B28)","v":0},{"$f":"SUMIFS(Tranzactii!$G$10:$G$4852,Tranzactii!$A$10:$A$4852,G$6,Tranzactii!$D$10:$D$4852,'Colectare date cheltuieli'!$A28,Tranzactii!$E$10:$E$4852,'Colectare date cheltuieli'!$B28)","v":0},{"$f":"SUMIFS(Tranzactii!$G$10:$G$4852,Tranzactii!$A$10:$A$4852,H$6,Tranzactii!$D$10:$D$4852,'Colectare date cheltuieli'!$A28,Tranzactii!$E$10:$E$4852,'Colectare date cheltuieli'!$B28)","v":0},{"$f":"SUMIFS(Tranzactii!$G$10:$G$4852,Tranzactii!$A$10:$A$4852,I$6,Tranzactii!$D$10:$D$4852,'Colectare date cheltuieli'!$A28,Tranzactii!$E$10:$E$4852,'Colectare date cheltuieli'!$B28)","v":0},{"$f":"SUMIFS(Tranzactii!$G$10:$G$4852,Tranzactii!$A$10:$A$4852,J$6,Tranzactii!$D$10:$D$4852,'Colectare date cheltuieli'!$A28,Tranzactii!$E$10:$E$4852,'Colectare date cheltuieli'!$B28)","v":0},{"$f":"SUMIFS(Tranzactii!$G$10:$G$4852,Tranzactii!$A$10:$A$4852,K$6,Tranzactii!$D$10:$D$4852,'Colectare date cheltuieli'!$A28,Tranzactii!$E$10:$E$4852,'Colectare date cheltuieli'!$B28)","v":0},{"$f":"SUMIFS(Tranzactii!$G$10:$G$4852,Tranzactii!$A$10:$A$4852,L$6,Tranzactii!$D$10:$D$4852,'Colectare date cheltuieli'!$A28,Tranzactii!$E$10:$E$4852,'Colectare date cheltuieli'!$B28)","v":0},{"$f":"SUMIFS(Tranzactii!$G$10:$G$4852,Tranzactii!$A$10:$A$4852,M$6,Tranzactii!$D$10:$D$4852,'Colectare date cheltuieli'!$A28,Tranzactii!$E$10:$E$4852,'Colectare date cheltuieli'!$B28)","v":0},{"$f":"SUMIFS(Tranzactii!$G$10:$G$4852,Tranzactii!$A$10:$A$4852,N$6,Tranzactii!$D$10:$D$4852,'Colectare date cheltuieli'!$A28,Tranzactii!$E$10:$E$4852,'Colectare date cheltuieli'!$B28)","v":0},0,{"$f":"IF('Raport Lunar'!$D$3=\"\",\"\",HLOOKUP('Raport Lunar'!$D$3,$A$7:$N$55,Q28,0))","v":0},22,{"$f":"HLOOKUP('Raport Lunar'!$D$3,'VC Previziuni'!$A$12:$N$60,ROWS('Colectare date cheltuieli'!$C$7:C28),0)","v":0},{"$f":"R28-P28","v":0}]
[{"$f":"'Setare fisier'!I28","v":"Cheltuieli copil"},{"$f":"'Setare fisier'!J28","v":"Gradinita"},{"$f":"SUMIFS(Tranzactii!$G$10:$G$4852,Tranzactii!$A$10:$A$4852,C$6,Tranzactii!$D$10:$D$4852,'Colectare date cheltuieli'!$A29,Tranzactii!$E$10:$E$4852,'Colectare date cheltuieli'!$B29)","v":0},{"$f":"SUMIFS(Tranzactii!$G$10:$G$4852,Tranzactii!$A$10:$A$4852,D$6,Tranzactii!$D$10:$D$4852,'Colectare date cheltuieli'!$A29,Tranzactii!$E$10:$E$4852,'Colectare date cheltuieli'!$B29)","v":0},{"$f":"SUMIFS(Tranzactii!$G$10:$G$4852,Tranzactii!$A$10:$A$4852,E$6,Tranzactii!$D$10:$D$4852,'Colectare date cheltuieli'!$A29,Tranzactii!$E$10:$E$4852,'Colectare date cheltuieli'!$B29)","v":0},{"$f":"SUMIFS(Tranzactii!$G$10:$G$4852,Tranzactii!$A$10:$A$4852,F$6,Tranzactii!$D$10:$D$4852,'Colectare date cheltuieli'!$A29,Tranzactii!$E$10:$E$4852,'Colectare date cheltuieli'!$B29)","v":0},{"$f":"SUMIFS(Tranzactii!$G$10:$G$4852,Tranzactii!$A$10:$A$4852,G$6,Tranzactii!$D$10:$D$4852,'Colectare date cheltuieli'!$A29,Tranzactii!$E$10:$E$4852,'Colectare date cheltuieli'!$B29)","v":0},{"$f":"SUMIFS(Tranzactii!$G$10:$G$4852,Tranzactii!$A$10:$A$4852,H$6,Tranzactii!$D$10:$D$4852,'Colectare date cheltuieli'!$A29,Tranzactii!$E$10:$E$4852,'Colectare date cheltuieli'!$B29)","v":0},{"$f":"SUMIFS(Tranzactii!$G$10:$G$4852,Tranzactii!$A$10:$A$4852,I$6,Tranzactii!$D$10:$D$4852,'Colectare date cheltuieli'!$A29,Tranzactii!$E$10:$E$4852,'Colectare date cheltuieli'!$B29)","v":0},{"$f":"SUMIFS(Tranzactii!$G$10:$G$4852,Tranzactii!$A$10:$A$4852,J$6,Tranzactii!$D$10:$D$4852,'Colectare date cheltuieli'!$A29,Tranzactii!$E$10:$E$4852,'Colectare date cheltuieli'!$B29)","v":0},{"$f":"SUMIFS(Tranzactii!$G$10:$G$4852,Tranzactii!$A$10:$A$4852,K$6,Tranzactii!$D$10:$D$4852,'Colectare date cheltuieli'!$A29,Tranzactii!$E$10:$E$4852,'Colectare date cheltuieli'!$B29)","v":0},{"$f":"SUMIFS(Tranzactii!$G$10:$G$4852,Tranzactii!$A$10:$A$4852,L$6,Tranzactii!$D$10:$D$4852,'Colectare date cheltuieli'!$A29,Tranzactii!$E$10:$E$4852,'Colectare date cheltuieli'!$B29)","v":0},{"$f":"SUMIFS(Tranzactii!$G$10:$G$4852,Tranzactii!$A$10:$A$4852,M$6,Tranzactii!$D$10:$D$4852,'Colectare date cheltuieli'!$A29,Tranzactii!$E$10:$E$4852,'Colectare date cheltuieli'!$B29)","v":0},{"$f":"SUMIFS(Tranzactii!$G$10:$G$4852,Tranzactii!$A$10:$A$4852,N$6,Tranzactii!$D$10:$D$4852,'Colectare date cheltuieli'!$A29,Tranzactii!$E$10:$E$4852,'Colectare date cheltuieli'!$B29)","v":0},0,{"$f":"IF('Raport Lunar'!$D$3=\"\",\"\",HLOOKUP('Raport Lunar'!$D$3,$A$7:$N$55,Q29,0))","v":0},23,{"$f":"HLOOKUP('Raport Lunar'!$D$3,'VC Previziuni'!$A$12:$N$60,ROWS('Colectare date cheltuieli'!$C$7:C29),0)","v":0},0]
[{"$f":"'Setare fisier'!I29","v":"Cheltuieli copil"},{"$f":"'Setare fisier'!J29","v":"Imbracaminte"},{"$f":"SUMIFS(Tranzactii!$G$10:$G$4852,Tranzactii!$A$10:$A$4852,C$6,Tranzactii!$D$10:$D$4852,'Colectare date cheltuieli'!$A30,Tranzactii!$E$10:$E$4852,'Colectare date cheltuieli'!$B30)","v":170},{"$f":"SUMIFS(Tranzactii!$G$10:$G$4852,Tranzactii!$A$10:$A$4852,D$6,Tranzactii!$D$10:$D$4852,'Colectare date cheltuieli'!$A30,Tranzactii!$E$10:$E$4852,'Colectare date cheltuieli'!$B30)","v":0},{"$f":"SUMIFS(Tranzactii!$G$10:$G$4852,Tranzactii!$A$10:$A$4852,E$6,Tranzactii!$D$10:$D$4852,'Colectare date cheltuieli'!$A30,Tranzactii!$E$10:$E$4852,'Colectare date cheltuieli'!$B30)","v":0},{"$f":"SUMIFS(Tranzactii!$G$10:$G$4852,Tranzactii!$A$10:$A$4852,F$6,Tranzactii!$D$10:$D$4852,'Colectare date cheltuieli'!$A30,Tranzactii!$E$10:$E$4852,'Colectare date cheltuieli'!$B30)","v":0},{"$f":"SUMIFS(Tranzactii!$G$10:$G$4852,Tranzactii!$A$10:$A$4852,G$6,Tranzactii!$D$10:$D$4852,'Colectare date cheltuieli'!$A30,Tranzactii!$E$10:$E$4852,'Colectare date cheltuieli'!$B30)","v":0},{"$f":"SUMIFS(Tranzactii!$G$10:$G$4852,Tranzactii!$A$10:$A$4852,H$6,Tranzactii!$D$10:$D$4852,'Colectare date cheltuieli'!$A30,Tranzactii!$E$10:$E$4852,'Colectare date cheltuieli'!$B30)","v":0},{"$f":"SUMIFS(Tranzactii!$G$10:$G$4852,Tranzactii!$A$10:$A$4852,I$6,Tranzactii!$D$10:$D$4852,'Colectare date cheltuieli'!$A30,Tranzactii!$E$10:$E$4852,'Colectare date cheltuieli'!$B30)","v":0},{"$f":"SUMIFS(Tranzactii!$G$10:$G$4852,Tranzactii!$A$10:$A$4852,J$6,Tranzactii!$D$10:$D$4852,'Colectare date cheltuieli'!$A30,Tranzactii!$E$10:$E$4852,'Colectare date cheltuieli'!$B30)","v":0},{"$f":"SUMIFS(Tranzactii!$G$10:$G$4852,Tranzactii!$A$10:$A$4852,K$6,Tranzactii!$D$10:$D$4852,'Colectare date cheltuieli'!$A30,Tranzactii!$E$10:$E$4852,'Colectare date cheltuieli'!$B30)","v":0},{"$f":"SUMIFS(Tranzactii!$G$10:$G$4852,Tranzactii!$A$10:$A$4852,L$6,Tranzactii!$D$10:$D$4852,'Colectare date cheltuieli'!$A30,Tranzactii!$E$10:$E$4852,'Colectare date cheltuieli'!$B30)","v":0},{"$f":"SUMIFS(Tranzactii!$G$10:$G$4852,Tranzactii!$A$10:$A$4852,M$6,Tranzactii!$D$10:$D$4852,'Colectare date cheltuieli'!$A30,Tranzactii!$E$10:$E$4852,'Colectare date cheltuieli'!$B30)","v":0},{"$f":"SUMIFS(Tranzactii!$G$10:$G$4852,Tranzactii!$A$10:$A$4852,N$6,Tranzactii!$D$10:$D$4852,'Colectare date cheltuieli'!$A30,Tranzactii!$E$10:$E$4852,'Colectare date cheltuieli'!$B30)","v":0},170,{"$f":"IF('Raport Lunar'!$D$3=\"\",\"\",HLOOKUP('Raport Lunar'!$D$3,$A$7:$N$55,Q30,0))","v":0},24,{"$f":"HLOOKUP('Raport Lunar'!$D$3,'VC Previziuni'!$A$12:$N$60,ROWS('Colectare date cheltuieli'!$C$7:C30),0)","v":0},0]
[{"$f":"'Setare fisier'!I30","v":"Cheltuieli copil"},{"$f":"'Setare fisier'!J30","v":"Jucarii"},{"$f":"SUMIFS(Tranzactii!$G$10:$G$4852,Tranzactii!$A$10:$A$4852,C$6,Tranzactii!$D$10:$D$4852,'Colectare date cheltuieli'!$A31,Tranzactii!$E$10:$E$4852,'Colectare date cheltuieli'!$B31)","v":0},{"$f":"SUMIFS(Tranzactii!$G$10:$G$4852,Tranzactii!$A$10:$A$4852,D$6,Tranzactii!$D$10:$D$4852,'Colectare date cheltuieli'!$A31,Tranzactii!$E$10:$E$4852,'Colectare date cheltuieli'!$B31)","v":0},{"$f":"SUMIFS(Tranzactii!$G$10:$G$4852,Tranzactii!$A$10:$A$4852,E$6,Tranzactii!$D$10:$D$4852,'Colectare date cheltuieli'!$A31,Tranzactii!$E$10:$E$4852,'Colectare date cheltuieli'!$B31)","v":0},{"$f":"SUMIFS(Tranzactii!$G$10:$G$4852,Tranzactii!$A$10:$A$4852,F$6,Tranzactii!$D$10:$D$4852,'Colectare date cheltuieli'!$A31,Tranzactii!$E$10:$E$4852,'Colectare date cheltuieli'!$B31)","v":0},{"$f":"SUMIFS(Tranzactii!$G$10:$G$4852,Tranzactii!$A$10:$A$4852,G$6,Tranzactii!$D$10:$D$4852,'Colectare date cheltuieli'!$A31,Tranzactii!$E$10:$E$4852,'Colectare date cheltuieli'!$B31)","v":0},{"$f":"SUMIFS(Tranzactii!$G$10:$G$4852,Tranzactii!$A$10:$A$4852,H$6,Tranzactii!$D$10:$D$4852,'Colectare date cheltuieli'!$A31,Tranzactii!$E$10:$E$4852,'Colectare date cheltuieli'!$B31)","v":0},{"$f":"SUMIFS(Tranzactii!$G$10:$G$4852,Tranzactii!$A$10:$A$4852,I$6,Tranzactii!$D$10:$D$4852,'Colectare date cheltuieli'!$A31,Tranzactii!$E$10:$E$4852,'Colectare date cheltuieli'!$B31)","v":0},{"$f":"SUMIFS(Tranzactii!$G$10:$G$4852,Tranzactii!$A$10:$A$4852,J$6,Tranzactii!$D$10:$D$4852,'Colectare date cheltuieli'!$A31,Tranzactii!$E$10:$E$4852,'Colectare date cheltuieli'!$B31)","v":0},{"$f":"SUMIFS(Tranzactii!$G$10:$G$4852,Tranzactii!$A$10:$A$4852,K$6,Tranzactii!$D$10:$D$4852,'Colectare date cheltuieli'!$A31,Tranzactii!$E$10:$E$4852,'Colectare date cheltuieli'!$B31)","v":0},{"$f":"SUMIFS(Tranzactii!$G$10:$G$4852,Tranzactii!$A$10:$A$4852,L$6,Tranzactii!$D$10:$D$4852,'Colectare date cheltuieli'!$A31,Tranzactii!$E$10:$E$4852,'Colectare date cheltuieli'!$B31)","v":0},{"$f":"SUMIFS(Tranzactii!$G$10:$G$4852,Tranzactii!$A$10:$A$4852,M$6,Tranzactii!$D$10:$D$4852,'Colectare date cheltuieli'!$A31,Tranzactii!$E$10:$E$4852,'Colectare date cheltuieli'!$B31)","v":0},{"$f":"SUMIFS(Tranzactii!$G$10:$G$4852,Tranzactii!$A$10:$A$4852,N$6,Tranzactii!$D$10:$D$4852,'Colectare date cheltuieli'!$A31,Tranzactii!$E$10:$E$4852,'Colectare date cheltuieli'!$B31)","v":0},0,{"$f":"IF('Raport Lunar'!$D$3=\"\",\"\",HLOOKUP('Raport Lunar'!$D$3,$A$7:$N$55,Q31,0))","v":0},25,{"$f":"HLOOKUP('Raport Lunar'!$D$3,'VC Previziuni'!$A$12:$N$60,ROWS('Colectare date cheltuieli'!$C$7:C31),0)","v":0},0]
[{"$f":"'Setare fisier'!I31","v":"Cheltuieli copil"},{"$f":"'Setare fisier'!J31","v":"Medical"},{"$f":"SUMIFS(Tranzactii!$G$10:$G$4852,Tranzactii!$A$10:$A$4852,C$6,Tranzactii!$D$10:$D$4852,'Colectare date cheltuieli'!$A32,Tranzactii!$E$10:$E$4852,'Colectare date cheltuieli'!$B32)","v":0},{"$f":"SUMIFS(Tranzactii!$G$10:$G$4852,Tranzactii!$A$10:$A$4852,D$6,Tranzactii!$D$10:$D$4852,'Colectare date cheltuieli'!$A32,Tranzactii!$E$10:$E$4852,'Colectare date cheltuieli'!$B32)","v":0},{"$f":"SUMIFS(Tranzactii!$G$10:$G$4852,Tranzactii!$A$10:$A$4852,E$6,Tranzactii!$D$10:$D$4852,'Colectare date cheltuieli'!$A32,Tranzactii!$E$10:$E$4852,'Colectare date cheltuieli'!$B32)","v":0},{"$f":"SUMIFS(Tranzactii!$G$10:$G$4852,Tranzactii!$A$10:$A$4852,F$6,Tranzactii!$D$10:$D$4852,'Colectare date cheltuieli'!$A32,Tranzactii!$E$10:$E$4852,'Colectare date cheltuieli'!$B32)","v":0},{"$f":"SUMIFS(Tranzactii!$G$10:$G$4852,Tranzactii!$A$10:$A$4852,G$6,Tranzactii!$D$10:$D$4852,'Colectare date cheltuieli'!$A32,Tranzactii!$E$10:$E$4852,'Colectare date cheltuieli'!$B32)","v":0},{"$f":"SUMIFS(Tranzactii!$G$10:$G$4852,Tranzactii!$A$10:$A$4852,H$6,Tranzactii!$D$10:$D$4852,'Colectare date cheltuieli'!$A32,Tranzactii!$E$10:$E$4852,'Colectare date cheltuieli'!$B32)","v":0},{"$f":"SUMIFS(Tranzactii!$G$10:$G$4852,Tranzactii!$A$10:$A$4852,I$6,Tranzactii!$D$10:$D$4852,'Colectare date cheltuieli'!$A32,Tranzactii!$E$10:$E$4852,'Colectare date cheltuieli'!$B32)","v":0},{"$f":"SUMIFS(Tranzactii!$G$10:$G$4852,Tranzactii!$A$10:$A$4852,J$6,Tranzactii!$D$10:$D$4852,'Colectare date cheltuieli'!$A32,Tranzactii!$E$10:$E$4852,'Colectare date cheltuieli'!$B32)","v":0},{"$f":"SUMIFS(Tranzactii!$G$10:$G$4852,Tranzactii!$A$10:$A$4852,K$6,Tranzactii!$D$10:$D$4852,'Colectare date cheltuieli'!$A32,Tranzactii!$E$10:$E$4852,'Colectare date cheltuieli'!$B32)","v":0},{"$f":"SUMIFS(Tranzactii!$G$10:$G$4852,Tranzactii!$A$10:$A$4852,L$6,Tranzactii!$D$10:$D$4852,'Colectare date cheltuieli'!$A32,Tranzactii!$E$10:$E$4852,'Colectare date cheltuieli'!$B32)","v":0},{"$f":"SUMIFS(Tranzactii!$G$10:$G$4852,Tranzactii!$A$10:$A$4852,M$6,Tranzactii!$D$10:$D$4852,'Colectare date cheltuieli'!$A32,Tranzactii!$E$10:$E$4852,'Colectare date cheltuieli'!$B32)","v":0},{"$f":"SUMIFS(Tranzactii!$G$10:$G$4852,Tranzactii!$A$10:$A$4852,N$6,Tranzactii!$D$10:$D$4852,'Colectare date cheltuieli'!$A32,Tranzactii!$E$10:$E$4852,'Colectare date cheltuieli'!$B32)","v":0},0,{"$f":"IF('Raport Lunar'!$D$3=\"\",\"\",HLOOKUP('Raport Lunar'!$D$3,$A$7:$N$55,Q32,0))","v":0},26,{"$f":"HLOOKUP('Raport Lunar'!$D$3,'VC Previziuni'!$A$12:$N$60,ROWS('Colectare date cheltuieli'!$C$7:C32),0)","v":0},0]
[{"$f":"'Setare fisier'!I32","v":"Cheltuieli exceptionale"},{"$f":"'Setare fisier'!J32","v":"Alte cheltuieli exceptionale"},{"$f":"SUMIFS(Tranzactii!$G$10:$G$4852,Tranzactii!$A$10:$A$4852,C$6,Tranzactii!$D$10:$D$4852,'Colectare date cheltuieli'!$A33,Tranzactii!$E$10:$E$4852,'Colectare date cheltuieli'!$B33)","v":0},{"$f":"SUMIFS(Tranzactii!$G$10:$G$4852,Tranzactii!$A$10:$A$4852,D$6,Tranzactii!$D$10:$D$4852,'Colectare date cheltuieli'!$A33,Tranzactii!$E$10:$E$4852,'Colectare date cheltuieli'!$B33)","v":0},{"$f":"SUMIFS(Tranzactii!$G$10:$G$4852,Tranzactii!$A$10:$A$4852,E$6,Tranzactii!$D$10:$D$4852,'Colectare date cheltuieli'!$A33,Tranzactii!$E$10:$E$4852,'Colectare date cheltuieli'!$B33)","v":0},{"$f":"SUMIFS(Tranzactii!$G$10:$G$4852,Tranzactii!$A$10:$A$4852,F$6,Tranzactii!$D$10:$D$4852,'Colectare date cheltuieli'!$A33,Tranzactii!$E$10:$E$4852,'Colectare date cheltuieli'!$B33)","v":0},{"$f":"SUMIFS(Tranzactii!$G$10:$G$4852,Tranzactii!$A$10:$A$4852,G$6,Tranzactii!$D$10:$D$4852,'Colectare date cheltuieli'!$A33,Tranzactii!$E$10:$E$4852,'Colectare date cheltuieli'!$B33)","v":0},{"$f":"SUMIFS(Tranzactii!$G$10:$G$4852,Tranzactii!$A$10:$A$4852,H$6,Tranzactii!$D$10:$D$4852,'Colectare date cheltuieli'!$A33,Tranzactii!$E$10:$E$4852,'Colectare date cheltuieli'!$B33)","v":0},{"$f":"SUMIFS(Tranzactii!$G$10:$G$4852,Tranzactii!$A$10:$A$4852,I$6,Tranzactii!$D$10:$D$4852,'Colectare date cheltuieli'!$A33,Tranzactii!$E$10:$E$4852,'Colectare date cheltuieli'!$B33)","v":0},{"$f":"SUMIFS(Tranzactii!$G$10:$G$4852,Tranzactii!$A$10:$A$4852,J$6,Tranzactii!$D$10:$D$4852,'Colectare date cheltuieli'!$A33,Tranzactii!$E$10:$E$4852,'Colectare date cheltuieli'!$B33)","v":0},{"$f":"SUMIFS(Tranzactii!$G$10:$G$4852,Tranzactii!$A$10:$A$4852,K$6,Tranzactii!$D$10:$D$4852,'Colectare date cheltuieli'!$A33,Tranzactii!$E$10:$E$4852,'Colectare date cheltuieli'!$B33)","v":0},{"$f":"SUMIFS(Tranzactii!$G$10:$G$4852,Tranzactii!$A$10:$A$4852,L$6,Tranzactii!$D$10:$D$4852,'Colectare date cheltuieli'!$A33,Tranzactii!$E$10:$E$4852,'Colectare date cheltuieli'!$B33)","v":0},{"$f":"SUMIFS(Tranzactii!$G$10:$G$4852,Tranzactii!$A$10:$A$4852,M$6,Tranzactii!$D$10:$D$4852,'Colectare date cheltuieli'!$A33,Tranzactii!$E$10:$E$4852,'Colectare date cheltuieli'!$B33)","v":0},{"$f":"SUMIFS(Tranzactii!$G$10:$G$4852,Tranzactii!$A$10:$A$4852,N$6,Tranzactii!$D$10:$D$4852,'Colectare date cheltuieli'!$A33,Tranzactii!$E$10:$E$4852,'Colectare date cheltuieli'!$B33)","v":0},0,{"$f":"IF('Raport Lunar'!$D$3=\"\",\"\",HLOOKUP('Raport Lunar'!$D$3,$A$7:$N$55,Q33,0))","v":0},27,{"$f":"HLOOKUP('Raport Lunar'!$D$3,'VC Previziuni'!$A$12:$N$60,ROWS('Colectare date cheltuieli'!$C$7:C33),0)","v":0},0]
[{"$f":"'Setare fisier'!I33","v":"Cheltuieli exceptionale"},{"$f":"'Setare fisier'!J33","v":"Cadou"},{"$f":"SUMIFS(Tranzactii!$G$10:$G$4852,Tranzactii!$A$10:$A$4852,C$6,Tranzactii!$D$10:$D$4852,'Colectare date cheltuieli'!$A34,Tranzactii!$E$10:$E$4852,'Colectare date cheltuieli'!$B34)","v":220},{"$f":"SUMIFS(Tranzactii!$G$10:$G$4852,Tranzactii!$A$10:$A$4852,D$6,Tranzactii!$D$10:$D$4852,'Colectare date cheltuieli'!$A34,Tranzactii!$E$10:$E$4852,'Colectare date cheltuieli'!$B34)","v":0},{"$f":"SUMIFS(Tranzactii!$G$10:$G$4852,Tranzactii!$A$10:$A$4852,E$6,Tranzactii!$D$10:$D$4852,'Colectare date cheltuieli'!$A34,Tranzactii!$E$10:$E$4852,'Colectare date cheltuieli'!$B34)","v":0},{"$f":"SUMIFS(Tranzactii!$G$10:$G$4852,Tranzactii!$A$10:$A$4852,F$6,Tranzactii!$D$10:$D$4852,'Colectare date cheltuieli'!$A34,Tranzactii!$E$10:$E$4852,'Colectare date cheltuieli'!$B34)","v":0},{"$f":"SUMIFS(Tranzactii!$G$10:$G$4852,Tranzactii!$A$10:$A$4852,G$6,Tranzactii!$D$10:$D$4852,'Colectare date cheltuieli'!$A34,Tranzactii!$E$10:$E$4852,'Colectare date cheltuieli'!$B34)","v":0},{"$f":"SUMIFS(Tranzactii!$G$10:$G$4852,Tranzactii!$A$10:$A$4852,H$6,Tranzactii!$D$10:$D$4852,'Colectare date cheltuieli'!$A34,Tranzactii!$E$10:$E$4852,'Colectare date cheltuieli'!$B34)","v":0},{"$f":"SUMIFS(Tranzactii!$G$10:$G$4852,Tranzactii!$A$10:$A$4852,I$6,Tranzactii!$D$10:$D$4852,'Colectare date cheltuieli'!$A34,Tranzactii!$E$10:$E$4852,'Colectare date cheltuieli'!$B34)","v":0},{"$f":"SUMIFS(Tranzactii!$G$10:$G$4852,Tranzactii!$A$10:$A$4852,J$6,Tranzactii!$D$10:$D$4852,'Colectare date cheltuieli'!$A34,Tranzactii!$E$10:$E$4852,'Colectare date cheltuieli'!$B34)","v":0},{"$f":"SUMIFS(Tranzactii!$G$10:$G$4852,Tranzactii!$A$10:$A$4852,K$6,Tranzactii!$D$10:$D$4852,'Colectare date cheltuieli'!$A34,Tranzactii!$E$10:$E$4852,'Colectare date cheltuieli'!$B34)","v":0},{"$f":"SUMIFS(Tranzactii!$G$10:$G$4852,Tranzactii!$A$10:$A$4852,L$6,Tranzactii!$D$10:$D$4852,'Colectare date cheltuieli'!$A34,Tranzactii!$E$10:$E$4852,'Colectare date cheltuieli'!$B34)","v":0},{"$f":"SUMIFS(Tranzactii!$G$10:$G$4852,Tranzactii!$A$10:$A$4852,M$6,Tranzactii!$D$10:$D$4852,'Colectare date cheltuieli'!$A34,Tranzactii!$E$10:$E$4852,'Colectare date cheltuieli'!$B34)","v":0},{"$f":"SUMIFS(Tranzactii!$G$10:$G$4852,Tranzactii!$A$10:$A$4852,N$6,Tranzactii!$D$10:$D$4852,'Colectare date cheltuieli'!$A34,Tranzactii!$E$10:$E$4852,'Colectare date cheltuieli'!$B34)","v":0},220,{"$f":"IF('Raport Lunar'!$D$3=\"\",\"\",HLOOKUP('Raport Lunar'!$D$3,$A$7:$N$55,Q34,0))","v":0},28,{"$f":"HLOOKUP('Raport Lunar'!$D$3,'VC Previziuni'!$A$12:$N$60,ROWS('Colectare date cheltuieli'!$C$7:C34),0)","v":150},150]
[{"$f":"'Setare fisier'!I34","v":"Cheltuieli vacanta"},{"$f":"'Setare fisier'!J34","v":"Cazare"},{"$f":"SUMIFS(Tranzactii!$G$10:$G$4852,Tranzactii!$A$10:$A$4852,C$6,Tranzactii!$D$10:$D$4852,'Colectare date cheltuieli'!$A35,Tranzactii!$E$10:$E$4852,'Colectare date cheltuieli'!$B35)","v":1000},{"$f":"SUMIFS(Tranzactii!$G$10:$G$4852,Tranzactii!$A$10:$A$4852,D$6,Tranzactii!$D$10:$D$4852,'Colectare date cheltuieli'!$A35,Tranzactii!$E$10:$E$4852,'Colectare date cheltuieli'!$B35)","v":0},{"$f":"SUMIFS(Tranzactii!$G$10:$G$4852,Tranzactii!$A$10:$A$4852,E$6,Tranzactii!$D$10:$D$4852,'Colectare date cheltuieli'!$A35,Tranzactii!$E$10:$E$4852,'Colectare date cheltuieli'!$B35)","v":0},{"$f":"SUMIFS(Tranzactii!$G$10:$G$4852,Tranzactii!$A$10:$A$4852,F$6,Tranzactii!$D$10:$D$4852,'Colectare date cheltuieli'!$A35,Tranzactii!$E$10:$E$4852,'Colectare date cheltuieli'!$B35)","v":0},{"$f":"SUMIFS(Tranzactii!$G$10:$G$4852,Tranzactii!$A$10:$A$4852,G$6,Tranzactii!$D$10:$D$4852,'Colectare date cheltuieli'!$A35,Tranzactii!$E$10:$E$4852,'Colectare date cheltuieli'!$B35)","v":0},{"$f":"SUMIFS(Tranzactii!$G$10:$G$4852,Tranzactii!$A$10:$A$4852,H$6,Tranzactii!$D$10:$D$4852,'Colectare date cheltuieli'!$A35,Tranzactii!$E$10:$E$4852,'Colectare date cheltuieli'!$B35)","v":0},{"$f":"SUMIFS(Tranzactii!$G$10:$G$4852,Tranzactii!$A$10:$A$4852,I$6,Tranzactii!$D$10:$D$4852,'Colectare date cheltuieli'!$A35,Tranzactii!$E$10:$E$4852,'Colectare date cheltuieli'!$B35)","v":0},{"$f":"SUMIFS(Tranzactii!$G$10:$G$4852,Tranzactii!$A$10:$A$4852,J$6,Tranzactii!$D$10:$D$4852,'Colectare date cheltuieli'!$A35,Tranzactii!$E$10:$E$4852,'Colectare date cheltuieli'!$B35)","v":0},{"$f":"SUMIFS(Tranzactii!$G$10:$G$4852,Tranzactii!$A$10:$A$4852,K$6,Tranzactii!$D$10:$D$4852,'Colectare date cheltuieli'!$A35,Tranzactii!$E$10:$E$4852,'Colectare date cheltuieli'!$B35)","v":0},{"$f":"SUMIFS(Tranzactii!$G$10:$G$4852,Tranzactii!$A$10:$A$4852,L$6,Tranzactii!$D$10:$D$4852,'Colectare date cheltuieli'!$A35,Tranzactii!$E$10:$E$4852,'Colectare date cheltuieli'!$B35)","v":0},{"$f":"SUMIFS(Tranzactii!$G$10:$G$4852,Tranzactii!$A$10:$A$4852,M$6,Tranzactii!$D$10:$D$4852,'Colectare date cheltuieli'!$A35,Tranzactii!$E$10:$E$4852,'Colectare date cheltuieli'!$B35)","v":0},{"$f":"SUMIFS(Tranzactii!$G$10:$G$4852,Tranzactii!$A$10:$A$4852,N$6,Tranzactii!$D$10:$D$4852,'Colectare date cheltuieli'!$A35,Tranzactii!$E$10:$E$4852,'Colectare date cheltuieli'!$B35)","v":0},1000,{"$f":"IF('Raport Lunar'!$D$3=\"\",\"\",HLOOKUP('Raport Lunar'!$D$3,$A$7:$N$55,Q35,0))","v":0},29,{"$f":"HLOOKUP('Raport Lunar'!$D$3,'VC Previziuni'!$A$12:$N$60,ROWS('Colectare date cheltuieli'!$C$7:C35),0)","v":0},0]
[{"$f":"'Setare fisier'!I35","v":"Cheltuieli vacanta"},{"$f":"'Setare fisier'!J35","v":"Cheltuieli diverse"},{"$f":"SUMIFS(Tranzactii!$G$10:$G$4852,Tranzactii!$A$10:$A$4852,C$6,Tranzactii!$D$10:$D$4852,'Colectare date cheltuieli'!$A36,Tranzactii!$E$10:$E$4852,'Colectare date cheltuieli'!$B36)","v":150},{"$f":"SUMIFS(Tranzactii!$G$10:$G$4852,Tranzactii!$A$10:$A$4852,D$6,Tranzactii!$D$10:$D$4852,'Colectare date cheltuieli'!$A36,Tranzactii!$E$10:$E$4852,'Colectare date cheltuieli'!$B36)","v":0},{"$f":"SUMIFS(Tranzactii!$G$10:$G$4852,Tranzactii!$A$10:$A$4852,E$6,Tranzactii!$D$10:$D$4852,'Colectare date cheltuieli'!$A36,Tranzactii!$E$10:$E$4852,'Colectare date cheltuieli'!$B36)","v":0},{"$f":"SUMIFS(Tranzactii!$G$10:$G$4852,Tranzactii!$A$10:$A$4852,F$6,Tranzactii!$D$10:$D$4852,'Colectare date cheltuieli'!$A36,Tranzactii!$E$10:$E$4852,'Colectare date cheltuieli'!$B36)","v":0},{"$f":"SUMIFS(Tranzactii!$G$10:$G$4852,Tranzactii!$A$10:$A$4852,G$6,Tranzactii!$D$10:$D$4852,'Colectare date cheltuieli'!$A36,Tranzactii!$E$10:$E$4852,'Colectare date cheltuieli'!$B36)","v":0},{"$f":"SUMIFS(Tranzactii!$G$10:$G$4852,Tranzactii!$A$10:$A$4852,H$6,Tranzactii!$D$10:$D$4852,'Colectare date cheltuieli'!$A36,Tranzactii!$E$10:$E$4852,'Colectare date cheltuieli'!$B36)","v":0},{"$f":"SUMIFS(Tranzactii!$G$10:$G$4852,Tranzactii!$A$10:$A$4852,I$6,Tranzactii!$D$10:$D$4852,'Colectare date cheltuieli'!$A36,Tranzactii!$E$10:$E$4852,'Colectare date cheltuieli'!$B36)","v":0},{"$f":"SUMIFS(Tranzactii!$G$10:$G$4852,Tranzactii!$A$10:$A$4852,J$6,Tranzactii!$D$10:$D$4852,'Colectare date cheltuieli'!$A36,Tranzactii!$E$10:$E$4852,'Colectare date cheltuieli'!$B36)","v":0},{"$f":"SUMIFS(Tranzactii!$G$10:$G$4852,Tranzactii!$A$10:$A$4852,K$6,Tranzactii!$D$10:$D$4852,'Colectare date cheltuieli'!$A36,Tranzactii!$E$10:$E$4852,'Colectare date cheltuieli'!$B36)","v":0},{"$f":"SUMIFS(Tranzactii!$G$10:$G$4852,Tranzactii!$A$10:$A$4852,L$6,Tranzactii!$D$10:$D$4852,'Colectare date cheltuieli'!$A36,Tranzactii!$E$10:$E$4852,'Colectare date cheltuieli'!$B36)","v":0},{"$f":"SUMIFS(Tranzactii!$G$10:$G$4852,Tranzactii!$A$10:$A$4852,M$6,Tranzactii!$D$10:$D$4852,'Colectare date cheltuieli'!$A36,Tranzactii!$E$10:$E$4852,'Colectare date cheltuieli'!$B36)","v":0},{"$f":"SUMIFS(Tranzactii!$G$10:$G$4852,Tranzactii!$A$10:$A$4852,N$6,Tranzactii!$D$10:$D$4852,'Colectare date cheltuieli'!$A36,Tranzactii!$E$10:$E$4852,'Colectare date cheltuieli'!$B36)","v":0},150,{"$f":"IF('Raport Lunar'!$D$3=\"\",\"\",HLOOKUP('Raport Lunar'!$D$3,$A$7:$N$55,Q36,0))","v":0},30,{"$f":"HLOOKUP('Raport Lunar'!$D$3,'VC Previziuni'!$A$12:$N$60,ROWS('Colectare date cheltuieli'!$C$7:C36),0)","v":0},0]
[{"$f":"'Setare fisier'!I36","v":"Cheltuieli vacanta"},{"$f":"'Setare fisier'!J36","v":"Transport"},{"$f":"SUMIFS(Tranzactii!$G$10:$G$4852,Tranzactii!$A$10:$A$4852,C$6,Tranzactii!$D$10:$D$4852,'Colectare date cheltuieli'!$A37,Tranzactii!$E$10:$E$4852,'Colectare date cheltuieli'!$B37)","v":300},{"$f":"SUMIFS(Tranzactii!$G$10:$G$4852,Tranzactii!$A$10:$A$4852,D$6,Tranzactii!$D$10:$D$4852,'Colectare date cheltuieli'!$A37,Tranzactii!$E$10:$E$4852,'Colectare date cheltuieli'!$B37)","v":0},{"$f":"SUMIFS(Tranzactii!$G$10:$G$4852,Tranzactii!$A$10:$A$4852,E$6,Tranzactii!$D$10:$D$4852,'Colectare date cheltuieli'!$A37,Tranzactii!$E$10:$E$4852,'Colectare date cheltuieli'!$B37)","v":0},{"$f":"SUMIFS(Tranzactii!$G$10:$G$4852,Tranzactii!$A$10:$A$4852,F$6,Tranzactii!$D$10:$D$4852,'Colectare date cheltuieli'!$A37,Tranzactii!$E$10:$E$4852,'Colectare date cheltuieli'!$B37)","v":0},{"$f":"SUMIFS(Tranzactii!$G$10:$G$4852,Tranzactii!$A$10:$A$4852,G$6,Tranzactii!$D$10:$D$4852,'Colectare date cheltuieli'!$A37,Tranzactii!$E$10:$E$4852,'Colectare date cheltuieli'!$B37)","v":0},{"$f":"SUMIFS(Tranzactii!$G$10:$G$4852,Tranzactii!$A$10:$A$4852,H$6,Tranzactii!$D$10:$D$4852,'Colectare date cheltuieli'!$A37,Tranzactii!$E$10:$E$4852,'Colectare date cheltuieli'!$B37)","v":0},{"$f":"SUMIFS(Tranzactii!$G$10:$G$4852,Tranzactii!$A$10:$A$4852,I$6,Tranzactii!$D$10:$D$4852,'Colectare date cheltuieli'!$A37,Tranzactii!$E$10:$E$4852,'Colectare date cheltuieli'!$B37)","v":0},{"$f":"SUMIFS(Tranzactii!$G$10:$G$4852,Tranzactii!$A$10:$A$4852,J$6,Tranzactii!$D$10:$D$4852,'Colectare date cheltuieli'!$A37,Tranzactii!$E$10:$E$4852,'Colectare date cheltuieli'!$B37)","v":0},{"$f":"SUMIFS(Tranzactii!$G$10:$G$4852,Tranzactii!$A$10:$A$4852,K$6,Tranzactii!$D$10:$D$4852,'Colectare date cheltuieli'!$A37,Tranzactii!$E$10:$E$4852,'Colectare date cheltuieli'!$B37)","v":0},{"$f":"SUMIFS(Tranzactii!$G$10:$G$4852,Tranzactii!$A$10:$A$4852,L$6,Tranzactii!$D$10:$D$4852,'Colectare date cheltuieli'!$A37,Tranzactii!$E$10:$E$4852,'Colectare date cheltuieli'!$B37)","v":0},{"$f":"SUMIFS(Tranzactii!$G$10:$G$4852,Tranzactii!$A$10:$A$4852,M$6,Tranzactii!$D$10:$D$4852,'Colectare date cheltuieli'!$A37,Tranzactii!$E$10:$E$4852,'Colectare date cheltuieli'!$B37)","v":0},{"$f":"SUMIFS(Tranzactii!$G$10:$G$4852,Tranzactii!$A$10:$A$4852,N$6,Tranzactii!$D$10:$D$4852,'Colectare date cheltuieli'!$A37,Tranzactii!$E$10:$E$4852,'Colectare date cheltuieli'!$B37)","v":0},300,{"$f":"IF('Raport Lunar'!$D$3=\"\",\"\",HLOOKUP('Raport Lunar'!$D$3,$A$7:$N$55,Q37,0))","v":0},31,{"$f":"HLOOKUP('Raport Lunar'!$D$3,'VC Previziuni'!$A$12:$N$60,ROWS('Colectare date cheltuieli'!$C$7:C37),0)","v":0},0]
[{"$f":"'Setare fisier'!I37","v":"Divertisment"},{"$f":"'Setare fisier'!J37","v":"Alte cheltuieli"},{"$f":"SUMIFS(Tranzactii!$G$10:$G$4852,Tranzactii!$A$10:$A$4852,C$6,Tranzactii!$D$10:$D$4852,'Colectare date cheltuieli'!$A38,Tranzactii!$E$10:$E$4852,'Colectare date cheltuieli'!$B38)","v":0},{"$f":"SUMIFS(Tranzactii!$G$10:$G$4852,Tranzactii!$A$10:$A$4852,D$6,Tranzactii!$D$10:$D$4852,'Colectare date cheltuieli'!$A38,Tranzactii!$E$10:$E$4852,'Colectare date cheltuieli'!$B38)","v":0},{"$f":"SUMIFS(Tranzactii!$G$10:$G$4852,Tranzactii!$A$10:$A$4852,E$6,Tranzactii!$D$10:$D$4852,'Colectare date cheltuieli'!$A38,Tranzactii!$E$10:$E$4852,'Colectare date cheltuieli'!$B38)","v":0},{"$f":"SUMIFS(Tranzactii!$G$10:$G$4852,Tranzactii!$A$10:$A$4852,F$6,Tranzactii!$D$10:$D$4852,'Colectare date cheltuieli'!$A38,Tranzactii!$E$10:$E$4852,'Colectare date cheltuieli'!$B38)","v":0},{"$f":"SUMIFS(Tranzactii!$G$10:$G$4852,Tranzactii!$A$10:$A$4852,G$6,Tranzactii!$D$10:$D$4852,'Colectare date cheltuieli'!$A38,Tranzactii!$E$10:$E$4852,'Colectare date cheltuieli'!$B38)","v":0},{"$f":"SUMIFS(Tranzactii!$G$10:$G$4852,Tranzactii!$A$10:$A$4852,H$6,Tranzactii!$D$10:$D$4852,'Colectare date cheltuieli'!$A38,Tranzactii!$E$10:$E$4852,'Colectare date cheltuieli'!$B38)","v":0},{"$f":"SUMIFS(Tranzactii!$G$10:$G$4852,Tranzactii!$A$10:$A$4852,I$6,Tranzactii!$D$10:$D$4852,'Colectare date cheltuieli'!$A38,Tranzactii!$E$10:$E$4852,'Colectare date cheltuieli'!$B38)","v":0},{"$f":"SUMIFS(Tranzactii!$G$10:$G$4852,Tranzactii!$A$10:$A$4852,J$6,Tranzactii!$D$10:$D$4852,'Colectare date cheltuieli'!$A38,Tranzactii!$E$10:$E$4852,'Colectare date cheltuieli'!$B38)","v":0},{"$f":"SUMIFS(Tranzactii!$G$10:$G$4852,Tranzactii!$A$10:$A$4852,K$6,Tranzactii!$D$10:$D$4852,'Colectare date cheltuieli'!$A38,Tranzactii!$E$10:$E$4852,'Colectare date cheltuieli'!$B38)","v":0},{"$f":"SUMIFS(Tranzactii!$G$10:$G$4852,Tranzactii!$A$10:$A$4852,L$6,Tranzactii!$D$10:$D$4852,'Colectare date cheltuieli'!$A38,Tranzactii!$E$10:$E$4852,'Colectare date cheltuieli'!$B38)","v":0},{"$f":"SUMIFS(Tranzactii!$G$10:$G$4852,Tranzactii!$A$10:$A$4852,M$6,Tranzactii!$D$10:$D$4852,'Colectare date cheltuieli'!$A38,Tranzactii!$E$10:$E$4852,'Colectare date cheltuieli'!$B38)","v":0},{"$f":"SUMIFS(Tranzactii!$G$10:$G$4852,Tranzactii!$A$10:$A$4852,N$6,Tranzactii!$D$10:$D$4852,'Colectare date cheltuieli'!$A38,Tranzactii!$E$10:$E$4852,'Colectare date cheltuieli'!$B38)","v":0},0,{"$f":"IF('Raport Lunar'!$D$3=\"\",\"\",HLOOKUP('Raport Lunar'!$D$3,$A$7:$N$55,Q38,0))","v":0},32,{"$f":"HLOOKUP('Raport Lunar'!$D$3,'VC Previziuni'!$A$12:$N$60,ROWS('Colectare date cheltuieli'!$C$7:C38),0)","v":0},0]
[{"$f":"'Setare fisier'!I38","v":"Divertisment"},{"$f":"'Setare fisier'!J38","v":"Cinema"},{"$f":"SUMIFS(Tranzactii!$G$10:$G$4852,Tranzactii!$A$10:$A$4852,C$6,Tranzactii!$D$10:$D$4852,'Colectare date cheltuieli'!$A39,Tranzactii!$E$10:$E$4852,'Colectare date cheltuieli'!$B39)","v":76},{"$f":"SUMIFS(Tranzactii!$G$10:$G$4852,Tranzactii!$A$10:$A$4852,D$6,Tranzactii!$D$10:$D$4852,'Colectare date cheltuieli'!$A39,Tranzactii!$E$10:$E$4852,'Colectare date cheltuieli'!$B39)","v":0},{"$f":"SUMIFS(Tranzactii!$G$10:$G$4852,Tranzactii!$A$10:$A$4852,E$6,Tranzactii!$D$10:$D$4852,'Colectare date cheltuieli'!$A39,Tranzactii!$E$10:$E$4852,'Colectare date cheltuieli'!$B39)","v":0},{"$f":"SUMIFS(Tranzactii!$G$10:$G$4852,Tranzactii!$A$10:$A$4852,F$6,Tranzactii!$D$10:$D$4852,'Colectare date cheltuieli'!$A39,Tranzactii!$E$10:$E$4852,'Colectare date cheltuieli'!$B39)","v":0},{"$f":"SUMIFS(Tranzactii!$G$10:$G$4852,Tranzactii!$A$10:$A$4852,G$6,Tranzactii!$D$10:$D$4852,'Colectare date cheltuieli'!$A39,Tranzactii!$E$10:$E$4852,'Colectare date cheltuieli'!$B39)","v":0},{"$f":"SUMIFS(Tranzactii!$G$10:$G$4852,Tranzactii!$A$10:$A$4852,H$6,Tranzactii!$D$10:$D$4852,'Colectare date cheltuieli'!$A39,Tranzactii!$E$10:$E$4852,'Colectare date cheltuieli'!$B39)","v":0},{"$f":"SUMIFS(Tranzactii!$G$10:$G$4852,Tranzactii!$A$10:$A$4852,I$6,Tranzactii!$D$10:$D$4852,'Colectare date cheltuieli'!$A39,Tranzactii!$E$10:$E$4852,'Colectare date cheltuieli'!$B39)","v":0},{"$f":"SUMIFS(Tranzactii!$G$10:$G$4852,Tranzactii!$A$10:$A$4852,J$6,Tranzactii!$D$10:$D$4852,'Colectare date cheltuieli'!$A39,Tranzactii!$E$10:$E$4852,'Colectare date cheltuieli'!$B39)","v":0},{"$f":"SUMIFS(Tranzactii!$G$10:$G$4852,Tranzactii!$A$10:$A$4852,K$6,Tranzactii!$D$10:$D$4852,'Colectare date cheltuieli'!$A39,Tranzactii!$E$10:$E$4852,'Colectare date cheltuieli'!$B39)","v":0},{"$f":"SUMIFS(Tranzactii!$G$10:$G$4852,Tranzactii!$A$10:$A$4852,L$6,Tranzactii!$D$10:$D$4852,'Colectare date cheltuieli'!$A39,Tranzactii!$E$10:$E$4852,'Colectare date cheltuieli'!$B39)","v":0},{"$f":"SUMIFS(Tranzactii!$G$10:$G$4852,Tranzactii!$A$10:$A$4852,M$6,Tranzactii!$D$10:$D$4852,'Colectare date cheltuieli'!$A39,Tranzactii!$E$10:$E$4852,'Colectare date cheltuieli'!$B39)","v":0},{"$f":"SUMIFS(Tranzactii!$G$10:$G$4852,Tranzactii!$A$10:$A$4852,N$6,Tranzactii!$D$10:$D$4852,'Colectare date cheltuieli'!$A39,Tranzactii!$E$10:$E$4852,'Colectare date cheltuieli'!$B39)","v":0},76,{"$f":"IF('Raport Lunar'!$D$3=\"\",\"\",HLOOKUP('Raport Lunar'!$D$3,$A$7:$N$55,Q39,0))","v":0},33,{"$f":"HLOOKUP('Raport Lunar'!$D$3,'VC Previziuni'!$A$12:$N$60,ROWS('Colectare date cheltuieli'!$C$7:C39),0)","v":100},100]
[{"$f":"'Setare fisier'!I39","v":"Divertisment"},{"$f":"'Setare fisier'!J39","v":"Iesiri in oras"},{"$f":"SUMIFS(Tranzactii!$G$10:$G$4852,Tranzactii!$A$10:$A$4852,C$6,Tranzactii!$D$10:$D$4852,'Colectare date cheltuieli'!$A40,Tranzactii!$E$10:$E$4852,'Colectare date cheltuieli'!$B40)","v":40},{"$f":"SUMIFS(Tranzactii!$G$10:$G$4852,Tranzactii!$A$10:$A$4852,D$6,Tranzactii!$D$10:$D$4852,'Colectare date cheltuieli'!$A40,Tranzactii!$E$10:$E$4852,'Colectare date cheltuieli'!$B40)","v":0},{"$f":"SUMIFS(Tranzactii!$G$10:$G$4852,Tranzactii!$A$10:$A$4852,E$6,Tranzactii!$D$10:$D$4852,'Colectare date cheltuieli'!$A40,Tranzactii!$E$10:$E$4852,'Colectare date cheltuieli'!$B40)","v":0},{"$f":"SUMIFS(Tranzactii!$G$10:$G$4852,Tranzactii!$A$10:$A$4852,F$6,Tranzactii!$D$10:$D$4852,'Colectare date cheltuieli'!$A40,Tranzactii!$E$10:$E$4852,'Colectare date cheltuieli'!$B40)","v":0},{"$f":"SUMIFS(Tranzactii!$G$10:$G$4852,Tranzactii!$A$10:$A$4852,G$6,Tranzactii!$D$10:$D$4852,'Colectare date cheltuieli'!$A40,Tranzactii!$E$10:$E$4852,'Colectare date cheltuieli'!$B40)","v":0},{"$f":"SUMIFS(Tranzactii!$G$10:$G$4852,Tranzactii!$A$10:$A$4852,H$6,Tranzactii!$D$10:$D$4852,'Colectare date cheltuieli'!$A40,Tranzactii!$E$10:$E$4852,'Colectare date cheltuieli'!$B40)","v":0},{"$f":"SUMIFS(Tranzactii!$G$10:$G$4852,Tranzactii!$A$10:$A$4852,I$6,Tranzactii!$D$10:$D$4852,'Colectare date cheltuieli'!$A40,Tranzactii!$E$10:$E$4852,'Colectare date cheltuieli'!$B40)","v":0},{"$f":"SUMIFS(Tranzactii!$G$10:$G$4852,Tranzactii!$A$10:$A$4852,J$6,Tranzactii!$D$10:$D$4852,'Colectare date cheltuieli'!$A40,Tranzactii!$E$10:$E$4852,'Colectare date cheltuieli'!$B40)","v":0},{"$f":"SUMIFS(Tranzactii!$G$10:$G$4852,Tranzactii!$A$10:$A$4852,K$6,Tranzactii!$D$10:$D$4852,'Colectare date cheltuieli'!$A40,Tranzactii!$E$10:$E$4852,'Colectare date cheltuieli'!$B40)","v":0},{"$f":"SUMIFS(Tranzactii!$G$10:$G$4852,Tranzactii!$A$10:$A$4852,L$6,Tranzactii!$D$10:$D$4852,'Colectare date cheltuieli'!$A40,Tranzactii!$E$10:$E$4852,'Colectare date cheltuieli'!$B40)","v":0},{"$f":"SUMIFS(Tranzactii!$G$10:$G$4852,Tranzactii!$A$10:$A$4852,M$6,Tranzactii!$D$10:$D$4852,'Colectare date cheltuieli'!$A40,Tranzactii!$E$10:$E$4852,'Colectare date cheltuieli'!$B40)","v":0},{"$f":"SUMIFS(Tranzactii!$G$10:$G$4852,Tranzactii!$A$10:$A$4852,N$6,Tranzactii!$D$10:$D$4852,'Colectare date cheltuieli'!$A40,Tranzactii!$E$10:$E$4852,'Colectare date cheltuieli'!$B40)","v":0},40,{"$f":"IF('Raport Lunar'!$D$3=\"\",\"\",HLOOKUP('Raport Lunar'!$D$3,$A$7:$N$55,Q40,0))","v":0},34,{"$f":"HLOOKUP('Raport Lunar'!$D$3,'VC Previziuni'!$A$12:$N$60,ROWS('Colectare date cheltuieli'!$C$7:C40),0)","v":0},0]
[{"$f":"'Setare fisier'!I40","v":"Divertisment"},{"$f":"'Setare fisier'!J40","v":"Teatru"},{"$f":"SUMIFS(Tranzactii!$G$10:$G$4852,Tranzactii!$A$10:$A$4852,C$6,Tranzactii!$D$10:$D$4852,'Colectare date cheltuieli'!$A41,Tranzactii!$E$10:$E$4852,'Colectare date cheltuieli'!$B41)","v":0},{"$f":"SUMIFS(Tranzactii!$G$10:$G$4852,Tranzactii!$A$10:$A$4852,D$6,Tranzactii!$D$10:$D$4852,'Colectare date cheltuieli'!$A41,Tranzactii!$E$10:$E$4852,'Colectare date cheltuieli'!$B41)","v":0},{"$f":"SUMIFS(Tranzactii!$G$10:$G$4852,Tranzactii!$A$10:$A$4852,E$6,Tranzactii!$D$10:$D$4852,'Colectare date cheltuieli'!$A41,Tranzactii!$E$10:$E$4852,'Colectare date cheltuieli'!$B41)","v":0},{"$f":"SUMIFS(Tranzactii!$G$10:$G$4852,Tranzactii!$A$10:$A$4852,F$6,Tranzactii!$D$10:$D$4852,'Colectare date cheltuieli'!$A41,Tranzactii!$E$10:$E$4852,'Colectare date cheltuieli'!$B41)","v":0},{"$f":"SUMIFS(Tranzactii!$G$10:$G$4852,Tranzactii!$A$10:$A$4852,G$6,Tranzactii!$D$10:$D$4852,'Colectare date cheltuieli'!$A41,Tranzactii!$E$10:$E$4852,'Colectare date cheltuieli'!$B41)","v":0},{"$f":"SUMIFS(Tranzactii!$G$10:$G$4852,Tranzactii!$A$10:$A$4852,H$6,Tranzactii!$D$10:$D$4852,'Colectare date cheltuieli'!$A41,Tranzactii!$E$10:$E$4852,'Colectare date cheltuieli'!$B41)","v":0},{"$f":"SUMIFS(Tranzactii!$G$10:$G$4852,Tranzactii!$A$10:$A$4852,I$6,Tranzactii!$D$10:$D$4852,'Colectare date cheltuieli'!$A41,Tranzactii!$E$10:$E$4852,'Colectare date cheltuieli'!$B41)","v":0},{"$f":"SUMIFS(Tranzactii!$G$10:$G$4852,Tranzactii!$A$10:$A$4852,J$6,Tranzactii!$D$10:$D$4852,'Colectare date cheltuieli'!$A41,Tranzactii!$E$10:$E$4852,'Colectare date cheltuieli'!$B41)","v":0},{"$f":"SUMIFS(Tranzactii!$G$10:$G$4852,Tranzactii!$A$10:$A$4852,K$6,Tranzactii!$D$10:$D$4852,'Colectare date cheltuieli'!$A41,Tranzactii!$E$10:$E$4852,'Colectare date cheltuieli'!$B41)","v":0},{"$f":"SUMIFS(Tranzactii!$G$10:$G$4852,Tranzactii!$A$10:$A$4852,L$6,Tranzactii!$D$10:$D$4852,'Colectare date cheltuieli'!$A41,Tranzactii!$E$10:$E$4852,'Colectare date cheltuieli'!$B41)","v":0},{"$f":"SUMIFS(Tranzactii!$G$10:$G$4852,Tranzactii!$A$10:$A$4852,M$6,Tranzactii!$D$10:$D$4852,'Colectare date cheltuieli'!$A41,Tranzactii!$E$10:$E$4852,'Colectare date cheltuieli'!$B41)","v":0},{"$f":"SUMIFS(Tranzactii!$G$10:$G$4852,Tranzactii!$A$10:$A$4852,N$6,Tranzactii!$D$10:$D$4852,'Colectare date cheltuieli'!$A41,Tranzactii!$E$10:$E$4852,'Colectare date cheltuieli'!$B41)","v":0},0,{"$f":"IF('Raport Lunar'!$D$3=\"\",\"\",HLOOKUP('Raport Lunar'!$D$3,$A$7:$N$55,Q41,0))","v":0},35,{"$f":"HLOOKUP('Raport Lunar'!$D$3,'VC Previziuni'!$A$12:$N$60,ROWS('Colectare date cheltuieli'!$C$7:C41),0)","v":0},0]
[{"$f":"'Setare fisier'!I41","v":"Imprumuturi si economii"},{"$f":"'Setare fisier'!J41","v":"Economisire"},{"$f":"SUMIFS(Tranzactii!$G$10:$G$4852,Tranzactii!$A$10:$A$4852,C$6,Tranzactii!$D$10:$D$4852,'Colectare date cheltuieli'!$A42,Tranzactii!$E$10:$E$4852,'Colectare date cheltuieli'!$B42)","v":500},{"$f":"SUMIFS(Tranzactii!$G$10:$G$4852,Tranzactii!$A$10:$A$4852,D$6,Tranzactii!$D$10:$D$4852,'Colectare date cheltuieli'!$A42,Tranzactii!$E$10:$E$4852,'Colectare date cheltuieli'!$B42)","v":0},{"$f":"SUMIFS(Tranzactii!$G$10:$G$4852,Tranzactii!$A$10:$A$4852,E$6,Tranzactii!$D$10:$D$4852,'Colectare date cheltuieli'!$A42,Tranzactii!$E$10:$E$4852,'Colectare date cheltuieli'!$B42)","v":0},{"$f":"SUMIFS(Tranzactii!$G$10:$G$4852,Tranzactii!$A$10:$A$4852,F$6,Tranzactii!$D$10:$D$4852,'Colectare date cheltuieli'!$A42,Tranzactii!$E$10:$E$4852,'Colectare date cheltuieli'!$B42)","v":0},{"$f":"SUMIFS(Tranzactii!$G$10:$G$4852,Tranzactii!$A$10:$A$4852,G$6,Tranzactii!$D$10:$D$4852,'Colectare date cheltuieli'!$A42,Tranzactii!$E$10:$E$4852,'Colectare date cheltuieli'!$B42)","v":0},{"$f":"SUMIFS(Tranzactii!$G$10:$G$4852,Tranzactii!$A$10:$A$4852,H$6,Tranzactii!$D$10:$D$4852,'Colectare date cheltuieli'!$A42,Tranzactii!$E$10:$E$4852,'Colectare date cheltuieli'!$B42)","v":0},{"$f":"SUMIFS(Tranzactii!$G$10:$G$4852,Tranzactii!$A$10:$A$4852,I$6,Tranzactii!$D$10:$D$4852,'Colectare date cheltuieli'!$A42,Tranzactii!$E$10:$E$4852,'Colectare date cheltuieli'!$B42)","v":0},{"$f":"SUMIFS(Tranzactii!$G$10:$G$4852,Tranzactii!$A$10:$A$4852,J$6,Tranzactii!$D$10:$D$4852,'Colectare date cheltuieli'!$A42,Tranzactii!$E$10:$E$4852,'Colectare date cheltuieli'!$B42)","v":0},{"$f":"SUMIFS(Tranzactii!$G$10:$G$4852,Tranzactii!$A$10:$A$4852,K$6,Tranzactii!$D$10:$D$4852,'Colectare date cheltuieli'!$A42,Tranzactii!$E$10:$E$4852,'Colectare date cheltuieli'!$B42)","v":0},{"$f":"SUMIFS(Tranzactii!$G$10:$G$4852,Tranzactii!$A$10:$A$4852,L$6,Tranzactii!$D$10:$D$4852,'Colectare date cheltuieli'!$A42,Tranzactii!$E$10:$E$4852,'Colectare date cheltuieli'!$B42)","v":0},{"$f":"SUMIFS(Tranzactii!$G$10:$G$4852,Tranzactii!$A$10:$A$4852,M$6,Tranzactii!$D$10:$D$4852,'Colectare date cheltuieli'!$A42,Tranzactii!$E$10:$E$4852,'Colectare date cheltuieli'!$B42)","v":0},{"$f":"SUMIFS(Tranzactii!$G$10:$G$4852,Tranzactii!$A$10:$A$4852,N$6,Tranzactii!$D$10:$D$4852,'Colectare date cheltuieli'!$A42,Tranzactii!$E$10:$E$4852,'Colectare date cheltuieli'!$B42)","v":0},500,{"$f":"IF('Raport Lunar'!$D$3=\"\",\"\",HLOOKUP('Raport Lunar'!$D$3,$A$7:$N$55,Q42,0))","v":0},36,{"$f":"HLOOKUP('Raport Lunar'!$D$3,'VC Previziuni'!$A$12:$N$60,ROWS('Colectare date cheltuieli'!$C$7:C42),0)","v":500},500]
[{"$f":"'Setare fisier'!I42","v":"Imprumuturi si economii"},{"$f":"'Setare fisier'!J42","v":"Imprumuturi date"},{"$f":"SUMIFS(Tranzactii!$G$10:$G$4852,Tranzactii!$A$10:$A$4852,C$6,Tranzactii!$D$10:$D$4852,'Colectare date cheltuieli'!$A43,Tranzactii!$E$10:$E$4852,'Colectare date cheltuieli'!$B43)","v":0},{"$f":"SUMIFS(Tranzactii!$G$10:$G$4852,Tranzactii!$A$10:$A$4852,D$6,Tranzactii!$D$10:$D$4852,'Colectare date cheltuieli'!$A43,Tranzactii!$E$10:$E$4852,'Colectare date cheltuieli'!$B43)","v":0},{"$f":"SUMIFS(Tranzactii!$G$10:$G$4852,Tranzactii!$A$10:$A$4852,E$6,Tranzactii!$D$10:$D$4852,'Colectare date cheltuieli'!$A43,Tranzactii!$E$10:$E$4852,'Colectare date cheltuieli'!$B43)","v":0},{"$f":"SUMIFS(Tranzactii!$G$10:$G$4852,Tranzactii!$A$10:$A$4852,F$6,Tranzactii!$D$10:$D$4852,'Colectare date cheltuieli'!$A43,Tranzactii!$E$10:$E$4852,'Colectare date cheltuieli'!$B43)","v":0},{"$f":"SUMIFS(Tranzactii!$G$10:$G$4852,Tranzactii!$A$10:$A$4852,G$6,Tranzactii!$D$10:$D$4852,'Colectare date cheltuieli'!$A43,Tranzactii!$E$10:$E$4852,'Colectare date cheltuieli'!$B43)","v":0},{"$f":"SUMIFS(Tranzactii!$G$10:$G$4852,Tranzactii!$A$10:$A$4852,H$6,Tranzactii!$D$10:$D$4852,'Colectare date cheltuieli'!$A43,Tranzactii!$E$10:$E$4852,'Colectare date cheltuieli'!$B43)","v":0},{"$f":"SUMIFS(Tranzactii!$G$10:$G$4852,Tranzactii!$A$10:$A$4852,I$6,Tranzactii!$D$10:$D$4852,'Colectare date cheltuieli'!$A43,Tranzactii!$E$10:$E$4852,'Colectare date cheltuieli'!$B43)","v":0},{"$f":"SUMIFS(Tranzactii!$G$10:$G$4852,Tranzactii!$A$10:$A$4852,J$6,Tranzactii!$D$10:$D$4852,'Colectare date cheltuieli'!$A43,Tranzactii!$E$10:$E$4852,'Colectare date cheltuieli'!$B43)","v":0},{"$f":"SUMIFS(Tranzactii!$G$10:$G$4852,Tranzactii!$A$10:$A$4852,K$6,Tranzactii!$D$10:$D$4852,'Colectare date cheltuieli'!$A43,Tranzactii!$E$10:$E$4852,'Colectare date cheltuieli'!$B43)","v":0},{"$f":"SUMIFS(Tranzactii!$G$10:$G$4852,Tranzactii!$A$10:$A$4852,L$6,Tranzactii!$D$10:$D$4852,'Colectare date cheltuieli'!$A43,Tranzactii!$E$10:$E$4852,'Colectare date cheltuieli'!$B43)","v":0},{"$f":"SUMIFS(Tranzactii!$G$10:$G$4852,Tranzactii!$A$10:$A$4852,M$6,Tranzactii!$D$10:$D$4852,'Colectare date cheltuieli'!$A43,Tranzactii!$E$10:$E$4852,'Colectare date cheltuieli'!$B43)","v":0},{"$f":"SUMIFS(Tranzactii!$G$10:$G$4852,Tranzactii!$A$10:$A$4852,N$6,Tranzactii!$D$10:$D$4852,'Colectare date cheltuieli'!$A43,Tranzactii!$E$10:$E$4852,'Colectare date cheltuieli'!$B43)","v":0},0,{"$f":"IF('Raport Lunar'!$D$3=\"\",\"\",HLOOKUP('Raport Lunar'!$D$3,$A$7:$N$55,Q43,0))","v":0},37,{"$f":"HLOOKUP('Raport Lunar'!$D$3,'VC Previziuni'!$A$12:$N$60,ROWS('Colectare date cheltuieli'!$C$7:C43),0)","v":0},0]
[{"$f":"'Setare fisier'!I43","v":"Imprumuturi si economii"},{"$f":"'Setare fisier'!J43","v":"Rate imprumuturi"},{"$f":"SUMIFS(Tranzactii!$G$10:$G$4852,Tranzactii!$A$10:$A$4852,C$6,Tranzactii!$D$10:$D$4852,'Colectare date cheltuieli'!$A44,Tranzactii!$E$10:$E$4852,'Colectare date cheltuieli'!$B44)","v":1000},{"$f":"SUMIFS(Tranzactii!$G$10:$G$4852,Tranzactii!$A$10:$A$4852,D$6,Tranzactii!$D$10:$D$4852,'Colectare date cheltuieli'!$A44,Tranzactii!$E$10:$E$4852,'Colectare date cheltuieli'!$B44)","v":0},{"$f":"SUMIFS(Tranzactii!$G$10:$G$4852,Tranzactii!$A$10:$A$4852,E$6,Tranzactii!$D$10:$D$4852,'Colectare date cheltuieli'!$A44,Tranzactii!$E$10:$E$4852,'Colectare date cheltuieli'!$B44)","v":0},{"$f":"SUMIFS(Tranzactii!$G$10:$G$4852,Tranzactii!$A$10:$A$4852,F$6,Tranzactii!$D$10:$D$4852,'Colectare date cheltuieli'!$A44,Tranzactii!$E$10:$E$4852,'Colectare date cheltuieli'!$B44)","v":0},{"$f":"SUMIFS(Tranzactii!$G$10:$G$4852,Tranzactii!$A$10:$A$4852,G$6,Tranzactii!$D$10:$D$4852,'Colectare date cheltuieli'!$A44,Tranzactii!$E$10:$E$4852,'Colectare date cheltuieli'!$B44)","v":0},{"$f":"SUMIFS(Tranzactii!$G$10:$G$4852,Tranzactii!$A$10:$A$4852,H$6,Tranzactii!$D$10:$D$4852,'Colectare date cheltuieli'!$A44,Tranzactii!$E$10:$E$4852,'Colectare date cheltuieli'!$B44)","v":0},{"$f":"SUMIFS(Tranzactii!$G$10:$G$4852,Tranzactii!$A$10:$A$4852,I$6,Tranzactii!$D$10:$D$4852,'Colectare date cheltuieli'!$A44,Tranzactii!$E$10:$E$4852,'Colectare date cheltuieli'!$B44)","v":0},{"$f":"SUMIFS(Tranzactii!$G$10:$G$4852,Tranzactii!$A$10:$A$4852,J$6,Tranzactii!$D$10:$D$4852,'Colectare date cheltuieli'!$A44,Tranzactii!$E$10:$E$4852,'Colectare date cheltuieli'!$B44)","v":0},{"$f":"SUMIFS(Tranzactii!$G$10:$G$4852,Tranzactii!$A$10:$A$4852,K$6,Tranzactii!$D$10:$D$4852,'Colectare date cheltuieli'!$A44,Tranzactii!$E$10:$E$4852,'Colectare date cheltuieli'!$B44)","v":0},{"$f":"SUMIFS(Tranzactii!$G$10:$G$4852,Tranzactii!$A$10:$A$4852,L$6,Tranzactii!$D$10:$D$4852,'Colectare date cheltuieli'!$A44,Tranzactii!$E$10:$E$4852,'Colectare date cheltuieli'!$B44)","v":0},{"$f":"SUMIFS(Tranzactii!$G$10:$G$4852,Tranzactii!$A$10:$A$4852,M$6,Tranzactii!$D$10:$D$4852,'Colectare date cheltuieli'!$A44,Tranzactii!$E$10:$E$4852,'Colectare date cheltuieli'!$B44)","v":0},{"$f":"SUMIFS(Tranzactii!$G$10:$G$4852,Tranzactii!$A$10:$A$4852,N$6,Tranzactii!$D$10:$D$4852,'Colectare date cheltuieli'!$A44,Tranzactii!$E$10:$E$4852,'Colectare date cheltuieli'!$B44)","v":0},1000,{"$f":"IF('Raport Lunar'!$D$3=\"\",\"\",HLOOKUP('Raport Lunar'!$D$3,$A$7:$N$55,Q44,0))","v":0},38,{"$f":"HLOOKUP('Raport Lunar'!$D$3,'VC Previziuni'!$A$12:$N$60,ROWS('Colectare date cheltuieli'!$C$7:C44),0)","v":1000},1000]
[{"$f":"'Setare fisier'!I44","v":"Ingrijire personala"},{"$f":"'Setare fisier'!J44","v":"Alte cheltuieli"},{"$f":"SUMIFS(Tranzactii!$G$10:$G$4852,Tranzactii!$A$10:$A$4852,C$6,Tranzactii!$D$10:$D$4852,'Colectare date cheltuieli'!$A45,Tranzactii!$E$10:$E$4852,'Colectare date cheltuieli'!$B45)","v":0},{"$f":"SUMIFS(Tranzactii!$G$10:$G$4852,Tranzactii!$A$10:$A$4852,D$6,Tranzactii!$D$10:$D$4852,'Colectare date cheltuieli'!$A45,Tranzactii!$E$10:$E$4852,'Colectare date cheltuieli'!$B45)","v":0},{"$f":"SUMIFS(Tranzactii!$G$10:$G$4852,Tranzactii!$A$10:$A$4852,E$6,Tranzactii!$D$10:$D$4852,'Colectare date cheltuieli'!$A45,Tranzactii!$E$10:$E$4852,'Colectare date cheltuieli'!$B45)","v":0},{"$f":"SUMIFS(Tranzactii!$G$10:$G$4852,Tranzactii!$A$10:$A$4852,F$6,Tranzactii!$D$10:$D$4852,'Colectare date cheltuieli'!$A45,Tranzactii!$E$10:$E$4852,'Colectare date cheltuieli'!$B45)","v":0},{"$f":"SUMIFS(Tranzactii!$G$10:$G$4852,Tranzactii!$A$10:$A$4852,G$6,Tranzactii!$D$10:$D$4852,'Colectare date cheltuieli'!$A45,Tranzactii!$E$10:$E$4852,'Colectare date cheltuieli'!$B45)","v":0},{"$f":"SUMIFS(Tranzactii!$G$10:$G$4852,Tranzactii!$A$10:$A$4852,H$6,Tranzactii!$D$10:$D$4852,'Colectare date cheltuieli'!$A45,Tranzactii!$E$10:$E$4852,'Colectare date cheltuieli'!$B45)","v":0},{"$f":"SUMIFS(Tranzactii!$G$10:$G$4852,Tranzactii!$A$10:$A$4852,I$6,Tranzactii!$D$10:$D$4852,'Colectare date cheltuieli'!$A45,Tranzactii!$E$10:$E$4852,'Colectare date cheltuieli'!$B45)","v":0},{"$f":"SUMIFS(Tranzactii!$G$10:$G$4852,Tranzactii!$A$10:$A$4852,J$6,Tranzactii!$D$10:$D$4852,'Colectare date cheltuieli'!$A45,Tranzactii!$E$10:$E$4852,'Colectare date cheltuieli'!$B45)","v":0},{"$f":"SUMIFS(Tranzactii!$G$10:$G$4852,Tranzactii!$A$10:$A$4852,K$6,Tranzactii!$D$10:$D$4852,'Colectare date cheltuieli'!$A45,Tranzactii!$E$10:$E$4852,'Colectare date cheltuieli'!$B45)","v":0},{"$f":"SUMIFS(Tranzactii!$G$10:$G$4852,Tranzactii!$A$10:$A$4852,L$6,Tranzactii!$D$10:$D$4852,'Colectare date cheltuieli'!$A45,Tranzactii!$E$10:$E$4852,'Colectare date cheltuieli'!$B45)","v":0},{"$f":"SUMIFS(Tranzactii!$G$10:$G$4852,Tranzactii!$A$10:$A$4852,M$6,Tranzactii!$D$10:$D$4852,'Colectare date cheltuieli'!$A45,Tranzactii!$E$10:$E$4852,'Colectare date cheltuieli'!$B45)","v":0},{"$f":"SUMIFS(Tranzactii!$G$10:$G$4852,Tranzactii!$A$10:$A$4852,N$6,Tranzactii!$D$10:$D$4852,'Colectare date cheltuieli'!$A45,Tranzactii!$E$10:$E$4852,'Colectare date cheltuieli'!$B45)","v":0},0,{"$f":"IF('Raport Lunar'!$D$3=\"\",\"\",HLOOKUP('Raport Lunar'!$D$3,$A$7:$N$55,Q45,0))","v":0},39,{"$f":"HLOOKUP('Raport Lunar'!$D$3,'VC Previziuni'!$A$12:$N$60,ROWS('Colectare date cheltuieli'!$C$7:C45),0)","v":0},0]
[{"$f":"'Setare fisier'!I45","v":"Ingrijire personala"},{"$f":"'Setare fisier'!J45","v":"Cosmetica"},{"$f":"SUMIFS(Tranzactii!$G$10:$G$4852,Tranzactii!$A$10:$A$4852,C$6,Tranzactii!$D$10:$D$4852,'Colectare date cheltuieli'!$A46,Tranzactii!$E$10:$E$4852,'Colectare date cheltuieli'!$B46)","v":40},{"$f":"SUMIFS(Tranzactii!$G$10:$G$4852,Tranzactii!$A$10:$A$4852,D$6,Tranzactii!$D$10:$D$4852,'Colectare date cheltuieli'!$A46,Tranzactii!$E$10:$E$4852,'Colectare date cheltuieli'!$B46)","v":0},{"$f":"SUMIFS(Tranzactii!$G$10:$G$4852,Tranzactii!$A$10:$A$4852,E$6,Tranzactii!$D$10:$D$4852,'Colectare date cheltuieli'!$A46,Tranzactii!$E$10:$E$4852,'Colectare date cheltuieli'!$B46)","v":0},{"$f":"SUMIFS(Tranzactii!$G$10:$G$4852,Tranzactii!$A$10:$A$4852,F$6,Tranzactii!$D$10:$D$4852,'Colectare date cheltuieli'!$A46,Tranzactii!$E$10:$E$4852,'Colectare date cheltuieli'!$B46)","v":0},{"$f":"SUMIFS(Tranzactii!$G$10:$G$4852,Tranzactii!$A$10:$A$4852,G$6,Tranzactii!$D$10:$D$4852,'Colectare date cheltuieli'!$A46,Tranzactii!$E$10:$E$4852,'Colectare date cheltuieli'!$B46)","v":0},{"$f":"SUMIFS(Tranzactii!$G$10:$G$4852,Tranzactii!$A$10:$A$4852,H$6,Tranzactii!$D$10:$D$4852,'Colectare date cheltuieli'!$A46,Tranzactii!$E$10:$E$4852,'Colectare date cheltuieli'!$B46)","v":0},{"$f":"SUMIFS(Tranzactii!$G$10:$G$4852,Tranzactii!$A$10:$A$4852,I$6,Tranzactii!$D$10:$D$4852,'Colectare date cheltuieli'!$A46,Tranzactii!$E$10:$E$4852,'Colectare date cheltuieli'!$B46)","v":0},{"$f":"SUMIFS(Tranzactii!$G$10:$G$4852,Tranzactii!$A$10:$A$4852,J$6,Tranzactii!$D$10:$D$4852,'Colectare date cheltuieli'!$A46,Tranzactii!$E$10:$E$4852,'Colectare date cheltuieli'!$B46)","v":0},{"$f":"SUMIFS(Tranzactii!$G$10:$G$4852,Tranzactii!$A$10:$A$4852,K$6,Tranzactii!$D$10:$D$4852,'Colectare date cheltuieli'!$A46,Tranzactii!$E$10:$E$4852,'Colectare date cheltuieli'!$B46)","v":0},{"$f":"SUMIFS(Tranzactii!$G$10:$G$4852,Tranzactii!$A$10:$A$4852,L$6,Tranzactii!$D$10:$D$4852,'Colectare date cheltuieli'!$A46,Tranzactii!$E$10:$E$4852,'Colectare date cheltuieli'!$B46)","v":0},{"$f":"SUMIFS(Tranzactii!$G$10:$G$4852,Tranzactii!$A$10:$A$4852,M$6,Tranzactii!$D$10:$D$4852,'Colectare date cheltuieli'!$A46,Tranzactii!$E$10:$E$4852,'Colectare date cheltuieli'!$B46)","v":0},{"$f":"SUMIFS(Tranzactii!$G$10:$G$4852,Tranzactii!$A$10:$A$4852,N$6,Tranzactii!$D$10:$D$4852,'Colectare date cheltuieli'!$A46,Tranzactii!$E$10:$E$4852,'Colectare date cheltuieli'!$B46)","v":0},40,{"$f":"IF('Raport Lunar'!$D$3=\"\",\"\",HLOOKUP('Raport Lunar'!$D$3,$A$7:$N$55,Q46,0))","v":0},40,{"$f":"HLOOKUP('Raport Lunar'!$D$3,'VC Previziuni'!$A$12:$N$60,ROWS('Colectare date cheltuieli'!$C$7:C46),0)","v":100},100]
[{"$f":"'Setare fisier'!I46","v":"Ingrijire personala"},{"$f":"'Setare fisier'!J46","v":"Imbracaminte"},{"$f":"SUMIFS(Tranzactii!$G$10:$G$4852,Tranzactii!$A$10:$A$4852,C$6,Tranzactii!$D$10:$D$4852,'Colectare date cheltuieli'!$A47,Tranzactii!$E$10:$E$4852,'Colectare date cheltuieli'!$B47)","v":100},{"$f":"SUMIFS(Tranzactii!$G$10:$G$4852,Tranzactii!$A$10:$A$4852,D$6,Tranzactii!$D$10:$D$4852,'Colectare date cheltuieli'!$A47,Tranzactii!$E$10:$E$4852,'Colectare date cheltuieli'!$B47)","v":0},{"$f":"SUMIFS(Tranzactii!$G$10:$G$4852,Tranzactii!$A$10:$A$4852,E$6,Tranzactii!$D$10:$D$4852,'Colectare date cheltuieli'!$A47,Tranzactii!$E$10:$E$4852,'Colectare date cheltuieli'!$B47)","v":0},{"$f":"SUMIFS(Tranzactii!$G$10:$G$4852,Tranzactii!$A$10:$A$4852,F$6,Tranzactii!$D$10:$D$4852,'Colectare date cheltuieli'!$A47,Tranzactii!$E$10:$E$4852,'Colectare date cheltuieli'!$B47)","v":0},{"$f":"SUMIFS(Tranzactii!$G$10:$G$4852,Tranzactii!$A$10:$A$4852,G$6,Tranzactii!$D$10:$D$4852,'Colectare date cheltuieli'!$A47,Tranzactii!$E$10:$E$4852,'Colectare date cheltuieli'!$B47)","v":0},{"$f":"SUMIFS(Tranzactii!$G$10:$G$4852,Tranzactii!$A$10:$A$4852,H$6,Tranzactii!$D$10:$D$4852,'Colectare date cheltuieli'!$A47,Tranzactii!$E$10:$E$4852,'Colectare date cheltuieli'!$B47)","v":0},{"$f":"SUMIFS(Tranzactii!$G$10:$G$4852,Tranzactii!$A$10:$A$4852,I$6,Tranzactii!$D$10:$D$4852,'Colectare date cheltuieli'!$A47,Tranzactii!$E$10:$E$4852,'Colectare date cheltuieli'!$B47)","v":0},{"$f":"SUMIFS(Tranzactii!$G$10:$G$4852,Tranzactii!$A$10:$A$4852,J$6,Tranzactii!$D$10:$D$4852,'Colectare date cheltuieli'!$A47,Tranzactii!$E$10:$E$4852,'Colectare date cheltuieli'!$B47)","v":0},{"$f":"SUMIFS(Tranzactii!$G$10:$G$4852,Tranzactii!$A$10:$A$4852,K$6,Tranzactii!$D$10:$D$4852,'Colectare date cheltuieli'!$A47,Tranzactii!$E$10:$E$4852,'Colectare date cheltuieli'!$B47)","v":0},{"$f":"SUMIFS(Tranzactii!$G$10:$G$4852,Tranzactii!$A$10:$A$4852,L$6,Tranzactii!$D$10:$D$4852,'Colectare date cheltuieli'!$A47,Tranzactii!$E$10:$E$4852,'Colectare date cheltuieli'!$B47)","v":0},{"$f":"SUMIFS(Tranzactii!$G$10:$G$4852,Tranzactii!$A$10:$A$4852,M$6,Tranzactii!$D$10:$D$4852,'Colectare date cheltuieli'!$A47,Tranzactii!$E$10:$E$4852,'Colectare date cheltuieli'!$B47)","v":0},{"$f":"SUMIFS(Tranzactii!$G$10:$G$4852,Tranzactii!$A$10:$A$4852,N$6,Tranzactii!$D$10:$D$4852,'Colectare date cheltuieli'!$A47,Tranzactii!$E$10:$E$4852,'Colectare date cheltuieli'!$B47)","v":0},100,{"$f":"IF('Raport Lunar'!$D$3=\"\",\"\",HLOOKUP('Raport Lunar'!$D$3,$A$7:$N$55,Q47,0))","v":0},41,{"$f":"HLOOKUP('Raport Lunar'!$D$3,'VC Previziuni'!$A$12:$N$60,ROWS('Colectare date cheltuieli'!$C$7:C47),0)","v":250},250]
[{"$f":"'Setare fisier'!I47","v":"Ingrijire personala"},{"$f":"'Setare fisier'!J47","v":"Medical"},{"$f":"SUMIFS(Tranzactii!$G$10:$G$4852,Tranzactii!$A$10:$A$4852,C$6,Tranzactii!$D$10:$D$4852,'Colectare date cheltuieli'!$A48,Tranzactii!$E$10:$E$4852,'Colectare date cheltuieli'!$B48)","v":40},{"$f":"SUMIFS(Tranzactii!$G$10:$G$4852,Tranzactii!$A$10:$A$4852,D$6,Tranzactii!$D$10:$D$4852,'Colectare date cheltuieli'!$A48,Tranzactii!$E$10:$E$4852,'Colectare date cheltuieli'!$B48)","v":0},{"$f":"SUMIFS(Tranzactii!$G$10:$G$4852,Tranzactii!$A$10:$A$4852,E$6,Tranzactii!$D$10:$D$4852,'Colectare date cheltuieli'!$A48,Tranzactii!$E$10:$E$4852,'Colectare date cheltuieli'!$B48)","v":0},{"$f":"SUMIFS(Tranzactii!$G$10:$G$4852,Tranzactii!$A$10:$A$4852,F$6,Tranzactii!$D$10:$D$4852,'Colectare date cheltuieli'!$A48,Tranzactii!$E$10:$E$4852,'Colectare date cheltuieli'!$B48)","v":0},{"$f":"SUMIFS(Tranzactii!$G$10:$G$4852,Tranzactii!$A$10:$A$4852,G$6,Tranzactii!$D$10:$D$4852,'Colectare date cheltuieli'!$A48,Tranzactii!$E$10:$E$4852,'Colectare date cheltuieli'!$B48)","v":0},{"$f":"SUMIFS(Tranzactii!$G$10:$G$4852,Tranzactii!$A$10:$A$4852,H$6,Tranzactii!$D$10:$D$4852,'Colectare date cheltuieli'!$A48,Tranzactii!$E$10:$E$4852,'Colectare date cheltuieli'!$B48)","v":0},{"$f":"SUMIFS(Tranzactii!$G$10:$G$4852,Tranzactii!$A$10:$A$4852,I$6,Tranzactii!$D$10:$D$4852,'Colectare date cheltuieli'!$A48,Tranzactii!$E$10:$E$4852,'Colectare date cheltuieli'!$B48)","v":0},{"$f":"SUMIFS(Tranzactii!$G$10:$G$4852,Tranzactii!$A$10:$A$4852,J$6,Tranzactii!$D$10:$D$4852,'Colectare date cheltuieli'!$A48,Tranzactii!$E$10:$E$4852,'Colectare date cheltuieli'!$B48)","v":0},{"$f":"SUMIFS(Tranzactii!$G$10:$G$4852,Tranzactii!$A$10:$A$4852,K$6,Tranzactii!$D$10:$D$4852,'Colectare date cheltuieli'!$A48,Tranzactii!$E$10:$E$4852,'Colectare date cheltuieli'!$B48)","v":0},{"$f":"SUMIFS(Tranzactii!$G$10:$G$4852,Tranzactii!$A$10:$A$4852,L$6,Tranzactii!$D$10:$D$4852,'Colectare date cheltuieli'!$A48,Tranzactii!$E$10:$E$4852,'Colectare date cheltuieli'!$B48)","v":0},{"$f":"SUMIFS(Tranzactii!$G$10:$G$4852,Tranzactii!$A$10:$A$4852,M$6,Tranzactii!$D$10:$D$4852,'Colectare date cheltuieli'!$A48,Tranzactii!$E$10:$E$4852,'Colectare date cheltuieli'!$B48)","v":0},{"$f":"SUMIFS(Tranzactii!$G$10:$G$4852,Tranzactii!$A$10:$A$4852,N$6,Tranzactii!$D$10:$D$4852,'Colectare date cheltuieli'!$A48,Tranzactii!$E$10:$E$4852,'Colectare date cheltuieli'!$B48)","v":0},40,{"$f":"IF('Raport Lunar'!$D$3=\"\",\"\",HLOOKUP('Raport Lunar'!$D$3,$A$7:$N$55,Q48,0))","v":0},42,{"$f":"HLOOKUP('Raport Lunar'!$D$3,'VC Previziuni'!$A$12:$N$60,ROWS('Colectare date cheltuieli'!$C$7:C48),0)","v":0},0]
[{"$f":"'Setare fisier'!I48","v":"Ingrijire personala"},{"$f":"'Setare fisier'!J48","v":"Sala"},{"$f":"SUMIFS(Tranzactii!$G$10:$G$4852,Tranzactii!$A$10:$A$4852,C$6,Tranzactii!$D$10:$D$4852,'Colectare date cheltuieli'!$A49,Tranzactii!$E$10:$E$4852,'Colectare date cheltuieli'!$B49)","v":0},{"$f":"SUMIFS(Tranzactii!$G$10:$G$4852,Tranzactii!$A$10:$A$4852,D$6,Tranzactii!$D$10:$D$4852,'Colectare date cheltuieli'!$A49,Tranzactii!$E$10:$E$4852,'Colectare date cheltuieli'!$B49)","v":0},{"$f":"SUMIFS(Tranzactii!$G$10:$G$4852,Tranzactii!$A$10:$A$4852,E$6,Tranzactii!$D$10:$D$4852,'Colectare date cheltuieli'!$A49,Tranzactii!$E$10:$E$4852,'Colectare date cheltuieli'!$B49)","v":0},{"$f":"SUMIFS(Tranzactii!$G$10:$G$4852,Tranzactii!$A$10:$A$4852,F$6,Tranzactii!$D$10:$D$4852,'Colectare date cheltuieli'!$A49,Tranzactii!$E$10:$E$4852,'Colectare date cheltuieli'!$B49)","v":0},{"$f":"SUMIFS(Tranzactii!$G$10:$G$4852,Tranzactii!$A$10:$A$4852,G$6,Tranzactii!$D$10:$D$4852,'Colectare date cheltuieli'!$A49,Tranzactii!$E$10:$E$4852,'Colectare date cheltuieli'!$B49)","v":0},{"$f":"SUMIFS(Tranzactii!$G$10:$G$4852,Tranzactii!$A$10:$A$4852,H$6,Tranzactii!$D$10:$D$4852,'Colectare date cheltuieli'!$A49,Tranzactii!$E$10:$E$4852,'Colectare date cheltuieli'!$B49)","v":0},{"$f":"SUMIFS(Tranzactii!$G$10:$G$4852,Tranzactii!$A$10:$A$4852,I$6,Tranzactii!$D$10:$D$4852,'Colectare date cheltuieli'!$A49,Tranzactii!$E$10:$E$4852,'Colectare date cheltuieli'!$B49)","v":0},{"$f":"SUMIFS(Tranzactii!$G$10:$G$4852,Tranzactii!$A$10:$A$4852,J$6,Tranzactii!$D$10:$D$4852,'Colectare date cheltuieli'!$A49,Tranzactii!$E$10:$E$4852,'Colectare date cheltuieli'!$B49)","v":0},{"$f":"SUMIFS(Tranzactii!$G$10:$G$4852,Tranzactii!$A$10:$A$4852,K$6,Tranzactii!$D$10:$D$4852,'Colectare date cheltuieli'!$A49,Tranzactii!$E$10:$E$4852,'Colectare date cheltuieli'!$B49)","v":0},{"$f":"SUMIFS(Tranzactii!$G$10:$G$4852,Tranzactii!$A$10:$A$4852,L$6,Tranzactii!$D$10:$D$4852,'Colectare date cheltuieli'!$A49,Tranzactii!$E$10:$E$4852,'Colectare date cheltuieli'!$B49)","v":0},{"$f":"SUMIFS(Tranzactii!$G$10:$G$4852,Tranzactii!$A$10:$A$4852,M$6,Tranzactii!$D$10:$D$4852,'Colectare date cheltuieli'!$A49,Tranzactii!$E$10:$E$4852,'Colectare date cheltuieli'!$B49)","v":0},{"$f":"SUMIFS(Tranzactii!$G$10:$G$4852,Tranzactii!$A$10:$A$4852,N$6,Tranzactii!$D$10:$D$4852,'Colectare date cheltuieli'!$A49,Tranzactii!$E$10:$E$4852,'Colectare date cheltuieli'!$B49)","v":0},0,{"$f":"IF('Raport Lunar'!$D$3=\"\",\"\",HLOOKUP('Raport Lunar'!$D$3,$A$7:$N$55,Q49,0))","v":0},43,{"$f":"HLOOKUP('Raport Lunar'!$D$3,'VC Previziuni'!$A$12:$N$60,ROWS('Colectare date cheltuieli'!$C$7:C49),0)","v":0},0]
[{"$f":"'Setare fisier'!I49","v":"Mancare si alte necesitati"},{"$f":"'Setare fisier'!J49","v":"Alte cumparaturi"},{"$f":"SUMIFS(Tranzactii!$G$10:$G$4852,Tranzactii!$A$10:$A$4852,C$6,Tranzactii!$D$10:$D$4852,'Colectare date cheltuieli'!$A50,Tranzactii!$E$10:$E$4852,'Colectare date cheltuieli'!$B50)","v":0},{"$f":"SUMIFS(Tranzactii!$G$10:$G$4852,Tranzactii!$A$10:$A$4852,D$6,Tranzactii!$D$10:$D$4852,'Colectare date cheltuieli'!$A50,Tranzactii!$E$10:$E$4852,'Colectare date cheltuieli'!$B50)","v":0},{"$f":"SUMIFS(Tranzactii!$G$10:$G$4852,Tranzactii!$A$10:$A$4852,E$6,Tranzactii!$D$10:$D$4852,'Colectare date cheltuieli'!$A50,Tranzactii!$E$10:$E$4852,'Colectare date cheltuieli'!$B50)","v":0},{"$f":"SUMIFS(Tranzactii!$G$10:$G$4852,Tranzactii!$A$10:$A$4852,F$6,Tranzactii!$D$10:$D$4852,'Colectare date cheltuieli'!$A50,Tranzactii!$E$10:$E$4852,'Colectare date cheltuieli'!$B50)","v":0},{"$f":"SUMIFS(Tranzactii!$G$10:$G$4852,Tranzactii!$A$10:$A$4852,G$6,Tranzactii!$D$10:$D$4852,'Colectare date cheltuieli'!$A50,Tranzactii!$E$10:$E$4852,'Colectare date cheltuieli'!$B50)","v":0},{"$f":"SUMIFS(Tranzactii!$G$10:$G$4852,Tranzactii!$A$10:$A$4852,H$6,Tranzactii!$D$10:$D$4852,'Colectare date cheltuieli'!$A50,Tranzactii!$E$10:$E$4852,'Colectare date cheltuieli'!$B50)","v":0},{"$f":"SUMIFS(Tranzactii!$G$10:$G$4852,Tranzactii!$A$10:$A$4852,I$6,Tranzactii!$D$10:$D$4852,'Colectare date cheltuieli'!$A50,Tranzactii!$E$10:$E$4852,'Colectare date cheltuieli'!$B50)","v":0},{"$f":"SUMIFS(Tranzactii!$G$10:$G$4852,Tranzactii!$A$10:$A$4852,J$6,Tranzactii!$D$10:$D$4852,'Colectare date cheltuieli'!$A50,Tranzactii!$E$10:$E$4852,'Colectare date cheltuieli'!$B50)","v":0},{"$f":"SUMIFS(Tranzactii!$G$10:$G$4852,Tranzactii!$A$10:$A$4852,K$6,Tranzactii!$D$10:$D$4852,'Colectare date cheltuieli'!$A50,Tranzactii!$E$10:$E$4852,'Colectare date cheltuieli'!$B50)","v":0},{"$f":"SUMIFS(Tranzactii!$G$10:$G$4852,Tranzactii!$A$10:$A$4852,L$6,Tranzactii!$D$10:$D$4852,'Colectare date cheltuieli'!$A50,Tranzactii!$E$10:$E$4852,'Colectare date cheltuieli'!$B50)","v":0},{"$f":"SUMIFS(Tranzactii!$G$10:$G$4852,Tranzactii!$A$10:$A$4852,M$6,Tranzactii!$D$10:$D$4852,'Colectare date cheltuieli'!$A50,Tranzactii!$E$10:$E$4852,'Colectare date cheltuieli'!$B50)","v":0},{"$f":"SUMIFS(Tranzactii!$G$10:$G$4852,Tranzactii!$A$10:$A$4852,N$6,Tranzactii!$D$10:$D$4852,'Colectare date cheltuieli'!$A50,Tranzactii!$E$10:$E$4852,'Colectare date cheltuieli'!$B50)","v":0},0,{"$f":"IF('Raport Lunar'!$D$3=\"\",\"\",HLOOKUP('Raport Lunar'!$D$3,$A$7:$N$55,Q50,0))","v":0},44,{"$f":"HLOOKUP('Raport Lunar'!$D$3,'VC Previziuni'!$A$12:$N$60,ROWS('Colectare date cheltuieli'!$C$7:C50),0)","v":0},0]
[{"$f":"'Setare fisier'!I50","v":"Mancare si alte necesitati"},{"$f":"'Setare fisier'!J50","v":"Cumparaturi"},{"$f":"SUMIFS(Tranzactii!$G$10:$G$4852,Tranzactii!$A$10:$A$4852,C$6,Tranzactii!$D$10:$D$4852,'Colectare date cheltuieli'!$A51,Tranzactii!$E$10:$E$4852,'Colectare date cheltuieli'!$B51)","v":728},{"$f":"SUMIFS(Tranzactii!$G$10:$G$4852,Tranzactii!$A$10:$A$4852,D$6,Tranzactii!$D$10:$D$4852,'Colectare date cheltuieli'!$A51,Tranzactii!$E$10:$E$4852,'Colectare date cheltuieli'!$B51)","v":0},{"$f":"SUMIFS(Tranzactii!$G$10:$G$4852,Tranzactii!$A$10:$A$4852,E$6,Tranzactii!$D$10:$D$4852,'Colectare date cheltuieli'!$A51,Tranzactii!$E$10:$E$4852,'Colectare date cheltuieli'!$B51)","v":0},{"$f":"SUMIFS(Tranzactii!$G$10:$G$4852,Tranzactii!$A$10:$A$4852,F$6,Tranzactii!$D$10:$D$4852,'Colectare date cheltuieli'!$A51,Tranzactii!$E$10:$E$4852,'Colectare date cheltuieli'!$B51)","v":0},{"$f":"SUMIFS(Tranzactii!$G$10:$G$4852,Tranzactii!$A$10:$A$4852,G$6,Tranzactii!$D$10:$D$4852,'Colectare date cheltuieli'!$A51,Tranzactii!$E$10:$E$4852,'Colectare date cheltuieli'!$B51)","v":0},{"$f":"SUMIFS(Tranzactii!$G$10:$G$4852,Tranzactii!$A$10:$A$4852,H$6,Tranzactii!$D$10:$D$4852,'Colectare date cheltuieli'!$A51,Tranzactii!$E$10:$E$4852,'Colectare date cheltuieli'!$B51)","v":0},{"$f":"SUMIFS(Tranzactii!$G$10:$G$4852,Tranzactii!$A$10:$A$4852,I$6,Tranzactii!$D$10:$D$4852,'Colectare date cheltuieli'!$A51,Tranzactii!$E$10:$E$4852,'Colectare date cheltuieli'!$B51)","v":0},{"$f":"SUMIFS(Tranzactii!$G$10:$G$4852,Tranzactii!$A$10:$A$4852,J$6,Tranzactii!$D$10:$D$4852,'Colectare date cheltuieli'!$A51,Tranzactii!$E$10:$E$4852,'Colectare date cheltuieli'!$B51)","v":0},{"$f":"SUMIFS(Tranzactii!$G$10:$G$4852,Tranzactii!$A$10:$A$4852,K$6,Tranzactii!$D$10:$D$4852,'Colectare date cheltuieli'!$A51,Tranzactii!$E$10:$E$4852,'Colectare date cheltuieli'!$B51)","v":0},{"$f":"SUMIFS(Tranzactii!$G$10:$G$4852,Tranzactii!$A$10:$A$4852,L$6,Tranzactii!$D$10:$D$4852,'Colectare date cheltuieli'!$A51,Tranzactii!$E$10:$E$4852,'Colectare date cheltuieli'!$B51)","v":0},{"$f":"SUMIFS(Tranzactii!$G$10:$G$4852,Tranzactii!$A$10:$A$4852,M$6,Tranzactii!$D$10:$D$4852,'Colectare date cheltuieli'!$A51,Tranzactii!$E$10:$E$4852,'Colectare date cheltuieli'!$B51)","v":0},{"$f":"SUMIFS(Tranzactii!$G$10:$G$4852,Tranzactii!$A$10:$A$4852,N$6,Tranzactii!$D$10:$D$4852,'Colectare date cheltuieli'!$A51,Tranzactii!$E$10:$E$4852,'Colectare date cheltuieli'!$B51)","v":0},728,{"$f":"IF('Raport Lunar'!$D$3=\"\",\"\",HLOOKUP('Raport Lunar'!$D$3,$A$7:$N$55,Q51,0))","v":0},45,{"$f":"HLOOKUP('Raport Lunar'!$D$3,'VC Previziuni'!$A$12:$N$60,ROWS('Colectare date cheltuieli'!$C$7:C51),0)","v":1000},1000]
[{"$f":"'Setare fisier'!I51","v":"Transport"},{"$f":"'Setare fisier'!J51","v":"Abonament RATB/Metrorex"},{"$f":"SUMIFS(Tranzactii!$G$10:$G$4852,Tranzactii!$A$10:$A$4852,C$6,Tranzactii!$D$10:$D$4852,'Colectare date cheltuieli'!$A52,Tranzactii!$E$10:$E$4852,'Colectare date cheltuieli'!$B52)","v":0},{"$f":"SUMIFS(Tranzactii!$G$10:$G$4852,Tranzactii!$A$10:$A$4852,D$6,Tranzactii!$D$10:$D$4852,'Colectare date cheltuieli'!$A52,Tranzactii!$E$10:$E$4852,'Colectare date cheltuieli'!$B52)","v":0},{"$f":"SUMIFS(Tranzactii!$G$10:$G$4852,Tranzactii!$A$10:$A$4852,E$6,Tranzactii!$D$10:$D$4852,'Colectare date cheltuieli'!$A52,Tranzactii!$E$10:$E$4852,'Colectare date cheltuieli'!$B52)","v":0},{"$f":"SUMIFS(Tranzactii!$G$10:$G$4852,Tranzactii!$A$10:$A$4852,F$6,Tranzactii!$D$10:$D$4852,'Colectare date cheltuieli'!$A52,Tranzactii!$E$10:$E$4852,'Colectare date cheltuieli'!$B52)","v":0},{"$f":"SUMIFS(Tranzactii!$G$10:$G$4852,Tranzactii!$A$10:$A$4852,G$6,Tranzactii!$D$10:$D$4852,'Colectare date cheltuieli'!$A52,Tranzactii!$E$10:$E$4852,'Colectare date cheltuieli'!$B52)","v":0},{"$f":"SUMIFS(Tranzactii!$G$10:$G$4852,Tranzactii!$A$10:$A$4852,H$6,Tranzactii!$D$10:$D$4852,'Colectare date cheltuieli'!$A52,Tranzactii!$E$10:$E$4852,'Colectare date cheltuieli'!$B52)","v":0},{"$f":"SUMIFS(Tranzactii!$G$10:$G$4852,Tranzactii!$A$10:$A$4852,I$6,Tranzactii!$D$10:$D$4852,'Colectare date cheltuieli'!$A52,Tranzactii!$E$10:$E$4852,'Colectare date cheltuieli'!$B52)","v":0},{"$f":"SUMIFS(Tranzactii!$G$10:$G$4852,Tranzactii!$A$10:$A$4852,J$6,Tranzactii!$D$10:$D$4852,'Colectare date cheltuieli'!$A52,Tranzactii!$E$10:$E$4852,'Colectare date cheltuieli'!$B52)","v":0},{"$f":"SUMIFS(Tranzactii!$G$10:$G$4852,Tranzactii!$A$10:$A$4852,K$6,Tranzactii!$D$10:$D$4852,'Colectare date cheltuieli'!$A52,Tranzactii!$E$10:$E$4852,'Colectare date cheltuieli'!$B52)","v":0},{"$f":"SUMIFS(Tranzactii!$G$10:$G$4852,Tranzactii!$A$10:$A$4852,L$6,Tranzactii!$D$10:$D$4852,'Colectare date cheltuieli'!$A52,Tranzactii!$E$10:$E$4852,'Colectare date cheltuieli'!$B52)","v":0},{"$f":"SUMIFS(Tranzactii!$G$10:$G$4852,Tranzactii!$A$10:$A$4852,M$6,Tranzactii!$D$10:$D$4852,'Colectare date cheltuieli'!$A52,Tranzactii!$E$10:$E$4852,'Colectare date cheltuieli'!$B52)","v":0},{"$f":"SUMIFS(Tranzactii!$G$10:$G$4852,Tranzactii!$A$10:$A$4852,N$6,Tranzactii!$D$10:$D$4852,'Colectare date cheltuieli'!$A52,Tranzactii!$E$10:$E$4852,'Colectare date cheltuieli'!$B52)","v":0},0,{"$f":"IF('Raport Lunar'!$D$3=\"\",\"\",HLOOKUP('Raport Lunar'!$D$3,$A$7:$N$55,Q52,0))","v":0},46,{"$f":"HLOOKUP('Raport Lunar'!$D$3,'VC Previziuni'!$A$12:$N$60,ROWS('Colectare date cheltuieli'!$C$7:C52),0)","v":0},0]
[{"$f":"'Setare fisier'!I52","v":"Transport"},{"$f":"'Setare fisier'!J52","v":"Alte cheltuieli"},{"$f":"SUMIFS(Tranzactii!$G$10:$G$4852,Tranzactii!$A$10:$A$4852,C$6,Tranzactii!$D$10:$D$4852,'Colectare date cheltuieli'!$A53,Tranzactii!$E$10:$E$4852,'Colectare date cheltuieli'!$B53)","v":25},{"$f":"SUMIFS(Tranzactii!$G$10:$G$4852,Tranzactii!$A$10:$A$4852,D$6,Tranzactii!$D$10:$D$4852,'Colectare date cheltuieli'!$A53,Tranzactii!$E$10:$E$4852,'Colectare date cheltuieli'!$B53)","v":0},{"$f":"SUMIFS(Tranzactii!$G$10:$G$4852,Tranzactii!$A$10:$A$4852,E$6,Tranzactii!$D$10:$D$4852,'Colectare date cheltuieli'!$A53,Tranzactii!$E$10:$E$4852,'Colectare date cheltuieli'!$B53)","v":0},{"$f":"SUMIFS(Tranzactii!$G$10:$G$4852,Tranzactii!$A$10:$A$4852,F$6,Tranzactii!$D$10:$D$4852,'Colectare date cheltuieli'!$A53,Tranzactii!$E$10:$E$4852,'Colectare date cheltuieli'!$B53)","v":0},{"$f":"SUMIFS(Tranzactii!$G$10:$G$4852,Tranzactii!$A$10:$A$4852,G$6,Tranzactii!$D$10:$D$4852,'Colectare date cheltuieli'!$A53,Tranzactii!$E$10:$E$4852,'Colectare date cheltuieli'!$B53)","v":0},{"$f":"SUMIFS(Tranzactii!$G$10:$G$4852,Tranzactii!$A$10:$A$4852,H$6,Tranzactii!$D$10:$D$4852,'Colectare date cheltuieli'!$A53,Tranzactii!$E$10:$E$4852,'Colectare date cheltuieli'!$B53)","v":0},{"$f":"SUMIFS(Tranzactii!$G$10:$G$4852,Tranzactii!$A$10:$A$4852,I$6,Tranzactii!$D$10:$D$4852,'Colectare date cheltuieli'!$A53,Tranzactii!$E$10:$E$4852,'Colectare date cheltuieli'!$B53)","v":0},{"$f":"SUMIFS(Tranzactii!$G$10:$G$4852,Tranzactii!$A$10:$A$4852,J$6,Tranzactii!$D$10:$D$4852,'Colectare date cheltuieli'!$A53,Tranzactii!$E$10:$E$4852,'Colectare date cheltuieli'!$B53)","v":0},{"$f":"SUMIFS(Tranzactii!$G$10:$G$4852,Tranzactii!$A$10:$A$4852,K$6,Tranzactii!$D$10:$D$4852,'Colectare date cheltuieli'!$A53,Tranzactii!$E$10:$E$4852,'Colectare date cheltuieli'!$B53)","v":0},{"$f":"SUMIFS(Tranzactii!$G$10:$G$4852,Tranzactii!$A$10:$A$4852,L$6,Tranzactii!$D$10:$D$4852,'Colectare date cheltuieli'!$A53,Tranzactii!$E$10:$E$4852,'Colectare date cheltuieli'!$B53)","v":0},{"$f":"SUMIFS(Tranzactii!$G$10:$G$4852,Tranzactii!$A$10:$A$4852,M$6,Tranzactii!$D$10:$D$4852,'Colectare date cheltuieli'!$A53,Tranzactii!$E$10:$E$4852,'Colectare date cheltuieli'!$B53)","v":0},{"$f":"SUMIFS(Tranzactii!$G$10:$G$4852,Tranzactii!$A$10:$A$4852,N$6,Tranzactii!$D$10:$D$4852,'Colectare date cheltuieli'!$A53,Tranzactii!$E$10:$E$4852,'Colectare date cheltuieli'!$B53)","v":0},25,{"$f":"IF('Raport Lunar'!$D$3=\"\",\"\",HLOOKUP('Raport Lunar'!$D$3,$A$7:$N$55,Q53,0))","v":0},47,{"$f":"HLOOKUP('Raport Lunar'!$D$3,'VC Previziuni'!$A$12:$N$60,ROWS('Colectare date cheltuieli'!$C$7:C53),0)","v":0},{"$f":"R53-P53","v":0}]
[{"$f":"'Setare fisier'!I53","v":"Transport"},{"$f":"'Setare fisier'!J53","v":"Combustibil"},{"$f":"SUMIFS(Tranzactii!$G$10:$G$4852,Tranzactii!$A$10:$A$4852,C$6,Tranzactii!$D$10:$D$4852,'Colectare date cheltuieli'!$A54,Tranzactii!$E$10:$E$4852,'Colectare date cheltuieli'!$B54)","v":295},{"$f":"SUMIFS(Tranzactii!$G$10:$G$4852,Tranzactii!$A$10:$A$4852,D$6,Tranzactii!$D$10:$D$4852,'Colectare date cheltuieli'!$A54,Tranzactii!$E$10:$E$4852,'Colectare date cheltuieli'!$B54)","v":0},{"$f":"SUMIFS(Tranzactii!$G$10:$G$4852,Tranzactii!$A$10:$A$4852,E$6,Tranzactii!$D$10:$D$4852,'Colectare date cheltuieli'!$A54,Tranzactii!$E$10:$E$4852,'Colectare date cheltuieli'!$B54)","v":0},{"$f":"SUMIFS(Tranzactii!$G$10:$G$4852,Tranzactii!$A$10:$A$4852,F$6,Tranzactii!$D$10:$D$4852,'Colectare date cheltuieli'!$A54,Tranzactii!$E$10:$E$4852,'Colectare date cheltuieli'!$B54)","v":0},{"$f":"SUMIFS(Tranzactii!$G$10:$G$4852,Tranzactii!$A$10:$A$4852,G$6,Tranzactii!$D$10:$D$4852,'Colectare date cheltuieli'!$A54,Tranzactii!$E$10:$E$4852,'Colectare date cheltuieli'!$B54)","v":0},{"$f":"SUMIFS(Tranzactii!$G$10:$G$4852,Tranzactii!$A$10:$A$4852,H$6,Tranzactii!$D$10:$D$4852,'Colectare date cheltuieli'!$A54,Tranzactii!$E$10:$E$4852,'Colectare date cheltuieli'!$B54)","v":0},{"$f":"SUMIFS(Tranzactii!$G$10:$G$4852,Tranzactii!$A$10:$A$4852,I$6,Tranzactii!$D$10:$D$4852,'Colectare date cheltuieli'!$A54,Tranzactii!$E$10:$E$4852,'Colectare date cheltuieli'!$B54)","v":0},{"$f":"SUMIFS(Tranzactii!$G$10:$G$4852,Tranzactii!$A$10:$A$4852,J$6,Tranzactii!$D$10:$D$4852,'Colectare date cheltuieli'!$A54,Tranzactii!$E$10:$E$4852,'Colectare date cheltuieli'!$B54)","v":0},{"$f":"SUMIFS(Tranzactii!$G$10:$G$4852,Tranzactii!$A$10:$A$4852,K$6,Tranzactii!$D$10:$D$4852,'Colectare date cheltuieli'!$A54,Tranzactii!$E$10:$E$4852,'Colectare date cheltuieli'!$B54)","v":0},{"$f":"SUMIFS(Tranzactii!$G$10:$G$4852,Tranzactii!$A$10:$A$4852,L$6,Tranzactii!$D$10:$D$4852,'Colectare date cheltuieli'!$A54,Tranzactii!$E$10:$E$4852,'Colectare date cheltuieli'!$B54)","v":0},{"$f":"SUMIFS(Tranzactii!$G$10:$G$4852,Tranzactii!$A$10:$A$4852,M$6,Tranzactii!$D$10:$D$4852,'Colectare date cheltuieli'!$A54,Tranzactii!$E$10:$E$4852,'Colectare date cheltuieli'!$B54)","v":0},{"$f":"SUMIFS(Tranzactii!$G$10:$G$4852,Tranzactii!$A$10:$A$4852,N$6,Tranzactii!$D$10:$D$4852,'Colectare date cheltuieli'!$A54,Tranzactii!$E$10:$E$4852,'Colectare date cheltuieli'!$B54)","v":0},295,{"$f":"IF('Raport Lunar'!$D$3=\"\",\"\",HLOOKUP('Raport Lunar'!$D$3,$A$7:$N$55,Q54,0))","v":0},48,{"$f":"HLOOKUP('Raport Lunar'!$D$3,'VC Previziuni'!$A$12:$N$60,ROWS('Colectare date cheltuieli'!$C$7:C54),0)","v":250},250]
[{"$f":"'Setare fisier'!I54","v":"Transport"},{"$f":"'Setare fisier'!J54","v":"Impozit masina"},{"$f":"SUMIFS(Tranzactii!$G$10:$G$4852,Tranzactii!$A$10:$A$4852,C$6,Tranzactii!$D$10:$D$4852,'Colectare date cheltuieli'!$A55,Tranzactii!$E$10:$E$4852,'Colectare date cheltuieli'!$B55)","v":0},{"$f":"SUMIFS(Tranzactii!$G$10:$G$4852,Tranzactii!$A$10:$A$4852,D$6,Tranzactii!$D$10:$D$4852,'Colectare date cheltuieli'!$A55,Tranzactii!$E$10:$E$4852,'Colectare date cheltuieli'!$B55)","v":0},{"$f":"SUMIFS(Tranzactii!$G$10:$G$4852,Tranzactii!$A$10:$A$4852,E$6,Tranzactii!$D$10:$D$4852,'Colectare date cheltuieli'!$A55,Tranzactii!$E$10:$E$4852,'Colectare date cheltuieli'!$B55)","v":0},{"$f":"SUMIFS(Tranzactii!$G$10:$G$4852,Tranzactii!$A$10:$A$4852,F$6,Tranzactii!$D$10:$D$4852,'Colectare date cheltuieli'!$A55,Tranzactii!$E$10:$E$4852,'Colectare date cheltuieli'!$B55)","v":0},{"$f":"SUMIFS(Tranzactii!$G$10:$G$4852,Tranzactii!$A$10:$A$4852,G$6,Tranzactii!$D$10:$D$4852,'Colectare date cheltuieli'!$A55,Tranzactii!$E$10:$E$4852,'Colectare date cheltuieli'!$B55)","v":0},{"$f":"SUMIFS(Tranzactii!$G$10:$G$4852,Tranzactii!$A$10:$A$4852,H$6,Tranzactii!$D$10:$D$4852,'Colectare date cheltuieli'!$A55,Tranzactii!$E$10:$E$4852,'Colectare date cheltuieli'!$B55)","v":0},{"$f":"SUMIFS(Tranzactii!$G$10:$G$4852,Tranzactii!$A$10:$A$4852,I$6,Tranzactii!$D$10:$D$4852,'Colectare date cheltuieli'!$A55,Tranzactii!$E$10:$E$4852,'Colectare date cheltuieli'!$B55)","v":0},{"$f":"SUMIFS(Tranzactii!$G$10:$G$4852,Tranzactii!$A$10:$A$4852,J$6,Tranzactii!$D$10:$D$4852,'Colectare date cheltuieli'!$A55,Tranzactii!$E$10:$E$4852,'Colectare date cheltuieli'!$B55)","v":0},{"$f":"SUMIFS(Tranzactii!$G$10:$G$4852,Tranzactii!$A$10:$A$4852,K$6,Tranzactii!$D$10:$D$4852,'Colectare date cheltuieli'!$A55,Tranzactii!$E$10:$E$4852,'Colectare date cheltuieli'!$B55)","v":0},{"$f":"SUMIFS(Tranzactii!$G$10:$G$4852,Tranzactii!$A$10:$A$4852,L$6,Tranzactii!$D$10:$D$4852,'Colectare date cheltuieli'!$A55,Tranzactii!$E$10:$E$4852,'Colectare date cheltuieli'!$B55)","v":0},{"$f":"SUMIFS(Tranzactii!$G$10:$G$4852,Tranzactii!$A$10:$A$4852,M$6,Tranzactii!$D$10:$D$4852,'Colectare date cheltuieli'!$A55,Tranzactii!$E$10:$E$4852,'Colectare date cheltuieli'!$B55)","v":0},{"$f":"SUMIFS(Tranzactii!$G$10:$G$4852,Tranzactii!$A$10:$A$4852,N$6,Tranzactii!$D$10:$D$4852,'Colectare date cheltuieli'!$A55,Tranzactii!$E$10:$E$4852,'Colectare date cheltuieli'!$B55)","v":0},0,{"$f":"IF('Raport Lunar'!$D$3=\"\",\"\",HLOOKUP('Raport Lunar'!$D$3,$A$7:$N$55,Q55,0))","v":0},49,{"$f":"HLOOKUP('Raport Lunar'!$D$3,'VC Previziuni'!$A$12:$N$60,ROWS('Colectare date cheltuieli'!$C$7:C55),0)","v":0},0]
["Total",null,{"$f":"SUM(C8:C49)","v":4151.83},1000,{"$f":"SUM(E8:E49)","v":0},{"$f":"SUM(F8:F49)","v":0},{"$f":"SUM(G8:G49)","v":0},{"$f":"SUM(H8:H49)","v":0},{"$f":"SUM(I8:I49)","v":0},{"$f":"SUM(J8:J49)","v":0},{"$f":"SUM(K8:K49)","v":0},{"$f":"SUM(L8:L49)","v":0},{"$f":"SUM(M8:M49)","v":0},{"$f":"SUM(N8:N49)","v":0},5151.83,{"$f":"SUM(P8:P49)","v":1000},{"$f":"SUM(Q8:Q49)","v":945},2458,{"$f":"SUM(S8:S49)","v":1458}]

{"sheet":"Colectare date 2012","index":9,"n_rows":52,"n_cols":18,"rows_kept":52,"cut":false,"hidden":false,"merged":[[3,0,3,1],[4,0,4,1],[5,0,5,1],[49,0,49,1],[6,0,6,1]]}
[]
[null,null,1,2,3,4,5,6,7,8,9,10,11,12]
["VENITURI REALIZATE","-","Ianuarie","Februarie","Martie","Aprilie","Mai","Iunie","Iulie","August","Septembrie","Octombrie","Noiembrie","Decembrie","Total"]
["Salariu",null,3200,3105,3105,3105,3105,3500,3105,3105,3300,3105,3105,4000,{"$f":"SUM(C4:N4)","v":38840}]
["Alte venituri",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(C5:N5)","v":0}]
["Total",null,{"$f":"SUM(C4:C5)","v":3200},{"$f":"SUM(D4:D5)","v":3105},3105,3105,3105,3500,3105,3105,3300,3105,3105,4000,{"$f":"SUM(C6:N6)","v":38840}]
["YTD Realizat",null,{"$f":"SUM($C6:C6)","v":3200},{"$f":"SUM($C6:D6)","v":6305},{"$f":"SUM($C6:E6)","v":9410},{"$f":"SUM($C6:F6)","v":12515},{"$f":"SUM($C6:G6)","v":15620},{"$f":"SUM($C6:H6)","v":19120},{"$f":"SUM($C6:I6)","v":22225},{"$f":"SUM($C6:J6)","v":25330},{"$f":"SUM($C6:K6)","v":28630},{"$f":"SUM($C6:L6)","v":31735},{"$f":"SUM($C6:M6)","v":34840},{"$f":"SUM($C6:N6)","v":38840}]
[]
["CHELTUIELI REALIZATE","-"]
["Categorie","Descriere","Ianuarie","Februarie","Martie","Aprilie","Mai","Iunie","Iulie","August","Septembrie","Octombrie","Noiembrie","Decembrie","Total",null,"SUMAR CHELTUIELI"]
["Cheltuieli casa","Telefon",135,128,140,300,164,150,170,null,null,null,null,null,{"$f":"SUM(C11:N11)","v":1187},null,"Categorie","Total an"]
["Cheltuieli casa","Curent",98,86,85,87,85,63,62,null,null,null,null,null,{"$f":"SUM(C12:N12)","v":566},null,"Cheltuieli casa",{"$f":"SUMIF($A$10:$A$49,Q12,$O$10:$O$49)","v":4577}]
["Cheltuieli casa","Gaz",170,190,200,196,100,25,16,null,null,null,null,null,897,null,"Cheltuieli bancare",103]
["Cheltuieli casa","Intretinere",350,0,210,210,0,0,0,null,null,null,null,null,770,null,"Transport",2340]
["Cheltuieli casa","Cablu si internet",138,69,0,138,69,69,69,null,null,null,null,null,552,null,"Asigurari",2644]
["Cheltuieli casa","Reparatii",0,0,0,0,0,0,0,null,null,null,null,null,0,null,"Mancare si alte necesitati",9575]
["Cheltuieli casa","Impozit casa",145,0,0,0,0,0,0,null,null,null,null,null,145,null,"Ingrijire personala",1634]
["Cheltuieli casa","Alte cheltuieli",0,210,0,0,0,250,0,null,null,null,null,null,460,null,"Cheltuieli copil",330]
["Cheltuieli bancare","Comisioane retrageri/OP",3.5,5,8,10,10,15,9,null,null,null,null,null,60.5,null,"Divertisment",135.30000000000001]
["Cheltuieli bancare","Taxe lunare",5,5,5.5,2.5,6.5,6.5,11.5,null,null,null,null,null,42.5,null,"Imprumuturi si economii",1400]
["Transport","Abonament RATB/Metrorex",100,45,0,70,10,145,70,null,null,null,null,null,440,null,"Cheltuieli exceptionale",381.63]
["Transport","Combustibil",205,245,150,300,150,550,250,null,null,null,null,null,1850]
["Transport","Impozit masina",50,0,0,0,0,0,0,null,null,null,null,null,50]
["Transport","Alte cheltuieli",0,0,0,0,0,0,0,null,null,null,null,null,0]
["Asigurari","Casa",0,0,0,0,0,0,470,null,null,null,null,null,470]
["Asigurari","Masina",250,0,250,0,250,0,250,null,null,null,null,null,1000]
["Asigurari","Sanatate",300,0,0,0,0,0,0,null,null,null,null,null,300]
["Asigurari","Viata",0,0,0,0,310,0,0,null,null,null,null,null,310]
["Asigurari","Alte asigurari",65,65,65,65,65,174,65,null,null,null,null,null,564]
["Mancare si alte necesitati","Cumparaturi",1300,1500,1250,1300,1300,1450,700,null,null,null,null,null,8800]
["Mancare si alte necesitati","Iesiri in oras",350,250,0,100,0,0,75,null,null,null,null,null,775]
["Mancare si alte necesitati","Alte cumparaturi",0,0,0,0,0,0,0,null,null,null,null,null,0]
["Ingrijire personala","Medical",222.5,45.5,0,26,45,178,0,null,null,null,null,null,517]
["Ingrijire personala","Cosmetica",120,0,140,170,0,60,0,null,null,null,null,null,490]
["Ingrijire personala","Imbracaminte",70,0,0,0,60,52,80,null,null,null,null,null,262]
["Ingrijire personala","Sala",0,0,0,0,0,0,0,null,null,null,null,null,0]
["Ingrijire personala","Alte cheltuieli",155,0,0,0,0,110,100,null,null,null,null,null,365]
["Cheltuieli copil","Medical",0,0,0,0,30,0,0,null,null,null,null,null,30]
["Cheltuieli copil","Imbracaminte",0,300,0,0,0,0,0,null,null,null,null,null,300]
["Cheltuieli copil","Jucarii",0,0,0,0,0,0,0,null,null,null,null,null,0]
["Cheltuieli copil","Alte cheltuieli",0,0,0,0,0,0,0,null,null,null,null,null,0]
["Divertisment","Cinema",35,0,0,29.3,0,0,0,null,null,null,null,null,64.3]
["Divertisment","Teatru",0,0,0,0,0,0,0,null,null,null,null,null,0]
["Divertisment","Alte cheltuieli",50,21,0,0,0,0,0,null,null,null,null,null,71]
["Imprumuturi si economii","Rate imprumuturi",0,0,0,0,0,0,0,null,null,null,null,null,0]
["Imprumuturi si economii","Imprumuturi date",0,0,0,0,0,0,0,null,null,null,null,null,0]
["Imprumuturi si economii","Economisire",0,0,500,0,0,500,400,null,null,null,null,null,1400]
["Cheltuieli exceptionale","Cadou",0,0,41.63,200,0,40,100,null,null,null,null,null,381.63]
["Cheltuieli exceptionale","Alte cheltuieli exceptionale",0,0,0,0,0,0,0,null,null,null,null,null,0]
["Total",null,{"$f":"SUM(C11:C49)","v":4317},{"$f":"SUM(D11:D49)","v":3164.5},3045.13,3203.8,2654.5,3837.5,2897.5,0,0,0,0,0,23119.93]
["YTD Realizat Cheltuieli",null,{"$f":"SUM($C50:C50)","v":4317},{"$f":"SUM($C50:D50)","v":7481.5},{"$f":"SUM($C50:E50)","v":10526.630000000001},{"$f":"SUM($C50:F50)","v":13730.43},{"$f":"SUM($C50:G50)","v":16384.93},{"$f":"SUM($C50:H50)","v":20222.43},{"$f":"SUM($C50:I50)","v":23119.93},{"$f":"SUM($C50:J50)","v":23119.93},{"$f":"SUM($C50:K50)","v":23119.93},{"$f":"SUM($C50:L50)","v":23119.93},{"$f":"SUM($C50:M50)","v":23119.93},{"$f":"SUM($C50:N50)","v":23119.93},211382.49999999997]
["YTD Realizat Economii",null,{"$f":"SUM($C47:C47)","v":0},{"$f":"SUM($C47:D47)","v":0},{"$f":"SUM($C47:E47)","v":500},{"$f":"SUM($C47:F47)","v":500},{"$f":"SUM($C47:G47)","v":500},{"$f":"SUM($C47:H47)","v":1000},{"$f":"SUM($C47:I47)","v":1400},{"$f":"SUM($C47:J47)","v":1400},{"$f":"SUM($C47:K47)","v":1400},{"$f":"SUM($C47:L47)","v":1400},{"$f":"SUM($C47:M47)","v":1400},{"$f":"SUM($C47:N47)","v":1400}]

{"sheet":"Colectare date 2013","index":10,"n_rows":55,"n_cols":18,"rows_kept":55,"cut":false,"hidden":false,"merged":[[2,0,2,1],[3,0,3,1],[4,0,4,1]]}
[null,null,1,2,3,4,5,6,7,8,9,10,11,12]
["Categorie venituri","Realizat","Ianuarie","Februarie","Martie","Aprilie","Mai","Iunie","Iulie","August","Septembrie","Octombrie","Noiembrie","Decembrie","Total"]
["Salariu",null,3500,3450,3450,null,null,null,null,null,null,null,null,null,{"$f":"SUM(C3:N3)","v":10400}]
["Alte venituri",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(C4:N4)","v":0}]
["Total",null,{"$f":"SUM(C3:C4)","v":3500},{"$f":"SUM(D3:D4)","v":3450},3450,0,0,0,0,0,0,0,0,0,{"$f":"SUM(O3:O4)","v":10400}]
["YTD Realizat Venituri",null,{"$f":"SUM($C5:C5)","v":3500},{"$f":"SUM($C5:D5)","v":6950},{"$f":"SUM($C5:E5)","v":10400},{"$f":"SUM($C5:F5)","v":10400},{"$f":"SUM($C5:G5)","v":10400},{"$f":"SUM($C5:H5)","v":10400},{"$f":"SUM($C5:I5)","v":10400},{"$f":"SUM($C5:J5)","v":10400},{"$f":"SUM($C5:K5)","v":10400},{"$f":"SUM($C5:L5)","v":10400},{"$f":"SUM($C5:M5)","v":10400},{"$f":"SUM($C5:N5)","v":10400}]
[]
["CHELTUIELI REALIZATE",null,1,2,3,4,5,6,7,8,9,10,11,12]
["Categorie","Descriere","Ianuarie","Februarie","Martie","Aprilie","Mai","Iunie","Iulie","August","Septembrie","Octombrie","Noiembrie","Decembrie","Total",null,"SUMAR CHELTUIELI"]
["Asigurari","Alte asigurari",225,132,135,null,null,null,null,null,null,null,null,null,{"$f":"SUM(C10:N10)","v":492},null,"Categorie","Total an"]
["Asigurari","Casa",43,93,61,null,null,null,null,null,null,null,null,null,{"$f":"SUM(C11:N11)","v":197},null,"Cheltuieli casa",{"$f":"SUMIF($A$9:$A$49,Q11,$O$9:$O$49)","v":1460.5}]
["Asigurari","Masina",3,4,6,null,null,null,null,null,null,null,null,null,13,null,"Cheltuieli bancare",{"$f":"SUMIF($A$9:$A$49,Q12,$O$9:$O$49)","v":15}]
["Asigurari","Pensie privata",370,150,0,null,null,null,null,null,null,null,null,null,520,null,"Transport",0]
["Asigurari","Sanatate",69,0,138,null,null,null,null,null,null,null,null,null,207,null,"Asigurari",1429]
["Asigurari","Viata",0,0,0,null,null,null,null,null,null,null,null,null,0,null,"Mancare si alte necesitati",3100]
["Cheltuieli bancare","Comisioane retrageri/OP",0,0,0,null,null,null,null,null,null,null,null,null,0,null,"Ingrijire personala",671]
["Cheltuieli bancare","Taxe lunare",15,0,0,null,null,null,null,null,null,null,null,null,15,null,"Cheltuieli copil",505]
["Cheltuieli casa","Alte cheltuieli",7,17,25,null,null,null,null,null,null,null,null,null,49,null,"Divertisment",464.9]
["Cheltuieli casa","Cablu si internet",8.5,6.5,6.5,null,null,null,null,null,null,null,null,null,21.5,null,"Imprumuturi si economii",1322]
["Cheltuieli casa","Curent",0,50,100,null,null,null,null,null,null,null,null,null,150,null,"Cheltuieli exceptionale",678]
["Cheltuieli casa","Gaz",150,410,180,null,null,null,null,null,null,null,null,null,740]
["Cheltuieli casa","Impozit casa",0,0,0,null,null,null,null,null,null,null,null,null,0]
["Cheltuieli casa","Intretinere",0,0,0,null,null,null,null,null,null,null,null,null,0]
["Cheltuieli casa","Reparatii",0,0,0,null,null,null,null,null,null,null,null,null,0]
["Cheltuieli casa","Telefon",0,250,250,null,null,null,null,null,null,null,null,null,500]
["Cheltuieli copil","Alte cheltuieli",0,0,0,null,null,null,null,null,null,null,null,null,0]
["Cheltuieli copil","Imbracaminte",0,0,0,null,null,null,null,null,null,null,null,null,0]
["Cheltuieli copil","Jucarii",65,65,65,null,null,null,null,null,null,null,null,null,195]
["Cheltuieli copil","Medical",85,100,125,null,null,null,null,null,null,null,null,null,310]
["Cheltuieli exceptionale","Alte cheltuieli exceptionale",190,348,140,null,null,null,null,null,null,null,null,null,678]
["Cheltuieli exceptionale","Cadou",0,0,0,null,null,null,null,null,null,null,null,null,0]
["Cheltuieli vacanta","Cazare",0,0,0,null,null,null,null,null,null,null,null,null,0]
["Cheltuieli vacanta","Cheltuieli diverse",0,0,0,null,null,null,null,null,null,null,null,null,0]
["Cheltuieli vacanta","Transport",0,0,0,null,null,null,null,null,null,null,null,null,0]
["Divertisment","Alte cheltuieli",0,0,0,null,null,null,null,null,null,null,null,null,0]
["Divertisment","Cinema",0,0,0,null,null,null,null,null,null,null,null,null,0]
["Divertisment","Iesiri in oras",405.9,32.9,26.1,null,null,null,null,null,null,null,null,null,464.9]
["Divertisment","Teatru",0,0,0,null,null,null,null,null,null,null,null,null,0]
["Imprumuturi si economii","Economisire",400,300,600,null,null,null,null,null,null,null,null,null,1300]
["Imprumuturi si economii","Imprumuturi date",0,0,0,null,null,null,null,null,null,null,null,null,0]
["Imprumuturi si economii","Rate imprumuturi",22,0,0,null,null,null,null,null,null,null,null,null,22]
["Ingrijire personala","Alte cheltuieli",120,0,45,null,null,null,null,null,null,null,null,null,165]
["Ingrijire personala","Cosmetica",168,50,25,null,null,null,null,null,null,null,null,null,243]
["Ingrijire personala","Imbracaminte",0,203,60,null,null,null,null,null,null,null,null,null,263]
["Ingrijire personala","Medical",0,0,0,null,null,null,null,null,null,null,null,null,0]
["Ingrijire personala","Sala",0,0,0,null,null,null,null,null,null,null,null,null,0]
["Mancare si alte necesitati","Alte cumparaturi",0,0,0,null,null,null,null,null,null,null,null,null,0]
["Mancare si alte necesitati","Cumparaturi",850,1000,1250,null,null,null,null,null,null,null,null,null,3100]
["Transport","Abonament RATB/Metrorex",0,0,0,null,null,null,null,null,null,null,null,null,0]
["Transport","Alte cheltuieli",0,0,0,null,null,null,null,null,null,null,null,null,0]
["Transport","Combustibil",300,300,110,null,null,null,null,null,null,null,null,null,710]
["Transport","Impozit masina",0,0,0,null,null,null,null,null,null,null,null,null,0]
["Total",null,{"$f":"SUM(C10:C52)","v":3496.4},{"$f":"SUM(D10:D52)","v":3511.4},3347.6,0,0,0,0,0,0,0,0,0,10355.4]
["YTD Realizat Cheltuieli",null,{"$f":"SUM($C53:C53)","v":3496.4},{"$f":"SUM($C53:D53)","v":7007.8},{"$f":"SUM($C53:E53)","v":10355.4},{"$f":"SUM($C53:F53)","v":10355.4},{"$f":"SUM($C53:G53)","v":10355.4},{"$f":"SUM($C53:H53)","v":10355.4},{"$f":"SUM($C53:I53)","v":10355.4},{"$f":"SUM($C53:J53)","v":10355.4},{"$f":"SUM($C53:K53)","v":10355.4},{"$f":"SUM($C53:L53)","v":10355.4},{"$f":"SUM($C53:M53)","v":10355.4},{"$f":"SUM($C53:N53)","v":10355.4},114058.19999999998]
["YTD Realizat Economii",null,{"$f":"SUM($C39:C39)","v":400},{"$f":"SUM($C39:D39)","v":700},{"$f":"SUM($C39:E39)","v":1300},{"$f":"SUM($C39:F39)","v":1300},{"$f":"SUM($C39:G39)","v":1300},{"$f":"SUM($C39:H39)","v":1300},{"$f":"SUM($C39:I39)","v":1300},{"$f":"SUM($C39:J39)","v":1300},{"$f":"SUM($C39:K39)","v":1300},{"$f":"SUM($C39:L39)","v":1300},{"$f":"SUM($C39:M39)","v":1300},{"$f":"SUM($C39:N39)","v":1300}]

{"sheet":"Colectare date 2014","index":11,"n_rows":59,"n_cols":18,"rows_kept":59,"cut":false,"hidden":false,"merged":[[1,2,1,13],[4,0,4,1],[5,0,5,1],[6,0,6,1]]}
[]
[null,null,""]
[null,null,1,2,3,4,5,6,7,8,9,10,11,12]
["Categorie venituri","n","Ianuarie","Februarie","Martie","Aprilie","Mai","Iunie","Iulie","August","Septembrie","Octombrie","Noiembrie","Decembrie","Total"]
["Salariu",null,3800,3800,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(C5:N5)","v":7600}]
["Alte venituri",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(C6:N6)","v":0}]
["Total",null,{"$f":"SUM(C5:C6)","v":3800},{"$f":"SUM(D5:D6)","v":3800},0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(C7:N7)","v":7600}]
["YTD Realizat Venituri",null,{"$f":"SUM($C7:C7)","v":3800},{"$f":"SUM($C7:D7)","v":7600},{"$f":"SUM($C7:E7)","v":7600},{"$f":"SUM($C7:F7)","v":7600},{"$f":"SUM($C7:G7)","v":7600},{"$f":"SUM($C7:H7)","v":7600},{"$f":"SUM($C7:I7)","v":7600},{"$f":"SUM($C7:J7)","v":7600},{"$f":"SUM($C7:K7)","v":7600},{"$f":"SUM($C7:L7)","v":7600},{"$f":"SUM($C7:M7)","v":7600},{"$f":"SUM($C7:N7)","v":7600}]
[]
[]
["CHELTUIELI REALIZATE",null,1,2,3,4,5,6,7,8,9,10,11,12]
["Categorie","Descriere","Ianuarie","Februarie","Martie","Aprilie","Mai","Iunie","Iulie","August","Septembrie","Octombrie","Noiembrie","Decembrie","Total",null,"SUMAR CHELTUIELI"]
["Asigurari","Alte asigurari",0,0,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(C13:N13)","v":0},null,"Categorie","Total an"]
["Asigurari","Casa",0,0,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(C14:N14)","v":0},null,"Cheltuieli casa",10440.249999999998]
["Asigurari","Masina",0,150,null,null,null,null,null,null,null,null,null,null,150,null,"Cheltuieli bancare",582.52]
["Asigurari","Pensie privata",0,0,null,null,null,null,null,null,null,null,null,null,0,null,"Transport",9017.42]
["Asigurari","Sanatate",0,0,null,null,null,null,null,null,null,null,null,null,0,null,"Asigurari",8811.1200000000008]
["Asigurari","Viata",138,0,null,null,null,null,null,null,null,null,null,null,138,null,"Mancare si alte necesitati",29215.93]
["Cheltuieli bancare","Comisioane retrageri/OP",21,20,null,null,null,null,null,null,null,null,null,null,41,null,"Ingrijire personala",5742.48]
["Cheltuieli bancare","Taxe lunare",5,5,null,null,null,null,null,null,null,null,null,null,10,null,"Cheltuieli copil",13554.060000000001]
["Cheltuieli casa","Alte cheltuieli",0,0,null,null,null,null,null,null,null,null,null,null,0,null,"Divertisment",3628.2799999999997]
["Cheltuieli casa","Cablu si internet",65,65,null,null,null,null,null,null,null,null,null,null,130,null,"Imprumuturi si economii",58974]
["Cheltuieli casa","Curent",100,100,null,null,null,null,null,null,null,null,null,null,200,null,"Cheltuieli exceptionale",86516.56]
["Cheltuieli casa","Gaz",220,220,null,null,null,null,null,null,null,null,null,null,440,null,"Cheltuieli vacanta",13299.29]
["Cheltuieli casa","Impozit casa",100,0,null,null,null,null,null,null,null,null,null,null,100]
["Cheltuieli casa","Intretinere",200,200,null,null,null,null,null,null,null,null,null,null,400]
["Cheltuieli casa","Reparatii",0,65,null,null,null,null,null,null,null,null,null,null,65]
["Cheltuieli casa","Telefon",250,65,null,null,null,null,null,null,null,null,null,null,315]
["Cheltuieli copil","Alte cheltuieli",0,0,null,null,null,null,null,null,null,null,null,null,0]
["Cheltuieli copil","Imbracaminte",0,0,null,null,null,null,null,null,null,null,null,null,0]
["Cheltuieli copil","Jucarii",0,0,null,null,null,null,null,null,null,null,null,null,0]
["Cheltuieli copil","Medical",0,0,null,null,null,null,null,null,null,null,null,null,0]
["Cheltuieli copil","Bona",0,0,null,null,null,null,null,null,null,null,null,null,0]
["Cheltuieli exceptionale","Alte cheltuieli exceptionale",0,0,null,null,null,null,null,null,null,null,null,null,0]
["Cheltuieli exceptionale","Cadou",57,60,null,null,null,null,null,null,null,null,null,null,117]
["Cheltuieli vacanta","Cazare",0,300,null,null,null,null,null,null,null,null,null,null,300]
["Cheltuieli vacanta","Cheltuieli diverse",0,200,null,null,null,null,null,null,null,null,null,null,200]
["Cheltuieli vacanta","Transport",0,300,null,null,null,null,null,null,null,null,null,null,300]
["Divertisment","Alte cheltuieli",0,0,null,null,null,null,null,null,null,null,null,null,0]
["Divertisment","Cinema",0,0,null,null,null,null,null,null,null,null,null,null,0]
["Divertisment","Iesiri in oras",250,0,null,null,null,null,null,null,null,null,null,null,250]
["Divertisment","Teatru",0,0,null,null,null,null,null,null,null,null,null,null,0]
["Imprumuturi si economii","Economisire",0,0,null,null,null,null,null,null,null,null,null,null,0]
["Imprumuturi si economii","Imprumuturi date",0,56,null,null,null,null,null,null,null,null,null,null,56]
["Imprumuturi si economii","Rate imprumuturi",0,0,null,null,null,null,null,null,null,null,null,null,0]
["Ingrijire personala","Alte cheltuieli",0,0,null,null,null,null,null,null,null,null,null,null,0]
["Ingrijire personala","Cosmetica",0,0,null,null,null,null,null,null,null,null,null,null,0]
["Ingrijire personala","Imbracaminte",0,0,null,null,null,null,null,null,null,null,null,null,0]
["Ingrijire personala","Medical",0,0,null,null,null,null,null,null,null,null,null,null,0]
["Ingrijire personala","Sala",139.9,0,null,null,null,null,null,null,null,null,null,null,139.9]
["Mancare si alte necesitati","Alte cumparaturi",0,0,null,null,null,null,null,null,null,null,null,null,0]
["Mancare si alte necesitati","Cumparaturi",1500,2000,null,null,null,null,null,null,null,null,null,null,3500]
["Transport","Abonament RATB/Metrorex",0,0,null,null,null,null,null,null,null,null,null,null,0]
["Transport","Alte cheltuieli",0,0,null,null,null,null,null,null,null,null,null,null,0]
["Transport","Combustibil",250,200,null,null,null,null,null,null,null,null,null,null,450]
["Transport","Impozit masina",50,0,null,null,null,null,null,null,null,null,null,null,50]
["Total",null,{"$f":"SUM(C13:C56)","v":3345.9},{"$f":"SUM(D13:D56)","v":4006},0,0,0,0,0,0,0,0,0,0,7351.9]
["YTD Realizat Cheltuieli",null,{"$f":"SUM($C57:C57)","v":3345.9},{"$f":"SUM($C57:D57)","v":7351.9},{"$f":"SUM($C57:E57)","v":7351.9},{"$f":"SUM($C57:F57)","v":7351.9},{"$f":"SUM($C57:G57)","v":7351.9},{"$f":"SUM($C57:H57)","v":7351.9},{"$f":"SUM($C57:I57)","v":7351.9},{"$f":"SUM($C57:J57)","v":7351.9},{"$f":"SUM($C57:K57)","v":7351.9},{"$f":"SUM($C57:L57)","v":7351.9},{"$f":"SUM($C57:M57)","v":7351.9},{"$f":"SUM($C57:N57)","v":7351.9},84216.799999999988]
["YTD Realizat Economii",null,{"$f":"SUM($C43:C43)","v":0},{"$f":"SUM($C43:D43)","v":0},{"$f":"SUM($C43:E43)","v":0},{"$f":"SUM($C43:F43)","v":0},{"$f":"SUM($C43:G43)","v":0},{"$f":"SUM($C43:H43)","v":0},{"$f":"SUM($C43:I43)","v":0},{"$f":"SUM($C43:J43)","v":0},{"$f":"SUM($C43:K43)","v":0},{"$f":"SUM($C43:L43)","v":0},{"$f":"SUM($C43:M43)","v":0},{"$f":"SUM($C43:N43)","v":0}]