{"text_format":"3","workbook":"xlsx","n_sheets":3,"sheets":["Έξοδα","Έσοδα","Σύνοψη κερδών-ζημιών"],"not_rendered":{"charts":1},"read":"whole","date_system":"1900"}

{"sheet":"Έξοδα","index":0,"n_rows":32,"n_cols":8,"rows_kept":32,"merged":[[0,1,0,5],[2,1,3,1]]}
[null,"Προϋπολογισμός εκδήλωσης για [Όνομα εκδήλωσης] ",{"$nulls":5},"ΕΞΟΔΑ"]
[]
[null,"ΣΥΝΟΛΙΚΑ ΕΞΟΔΑ",{"$nulls":4},"Εκτιμώμενα","Πραγματικά"]
[{"$nulls":6},{"$f":"SUM(C11,C19,C25,C32,G11,G19,G24)","v":{"v":882,"d":"882.00 €"}},{"$f":"SUM(D11,D19,D25,D32,H11,H19,H24)","v":{"v":333,"d":"333.00 €"}}]
[]
[null,"Χώρος","Εκτιμώμενα","Πραγματικά",null,"Αναψυκτικά","Εκτιμώμενα","Πραγματικά"]
[null,"Έξοδα αίθουσας και σάλας",{"v":500,"d":"500.00 €"},null,null,"Φαγητό"]
[null,"Προσωπικό χώρου",{"$nulls":3},"Ποτά",{"v":20,"d":"20.00 €"}]
[null,"Εξοπλισμός",{"$nulls":3},"Τραπεζομάντιλα",null,{"v":20,"d":"20.00 €"}]
[null,"Τραπέζια και καρέκλες",{"$nulls":3},"Προσωπικό και φιλοδωρήματα"]
[null,"Άθροισμα",{"$f":"SUBTOTAL(109,Πίνακας1[Εκτιμώμενα])","v":{"v":500,"d":"500.00 €"}},{"$f":"SUBTOTAL(109,Πίνακας1[Πραγματικά])","v":{"v":0,"d":"0.00 €"}},null,"Άθροισμα",{"$f":"SUBTOTAL(109,Πίνακας3[Εκτιμώμενα])","v":{"v":20,"d":"20.00 €"}},{"$f":"SUBTOTAL(109,Πίνακας3[Πραγματικά])","v":{"v":20,"d":"20.00 €"}}]
[]
[null,"Διακοσμήσεις","Εκτιμώμενα","Πραγματικά",null,"Πρόγραμμα","Εκτιμώμενα","Πραγματικά"]
[null,"Λουλούδια",{"v":200,"d":"200.00 €"},{"v":300,"d":"300.00 €"},null,"Καλλιτέχνες"]
[null,"Κεριά",{"$nulls":3},"Ηχεία",{"v":30,"d":"30.00 €"}]
[null,"Φωτισμός",{"$nulls":3},"Ταξίδι"]
[null,"Μπαλόνια",{"$nulls":3},"Ξενοδοχείο"]
[null,"Χαρτικά",{"$nulls":3},"Άλλο"]
[null,"Άθροισμα",{"$f":"SUBTOTAL(109,Πίνακας4[Εκτιμώμενα])","v":{"v":200,"d":"200.00 €"}},{"$f":"SUBTOTAL(109,Πίνακας4[Πραγματικά])","v":{"v":300,"d":"300.00 €"}},null,"Άθροισμα",{"$f":"SUBTOTAL(109,Πίνακας5[Εκτιμώμενα])","v":{"v":30,"d":"30.00 €"}},{"$f":"SUBTOTAL(109,Πίνακας5[Πραγματικά])","v":{"v":0,"d":"0.00 €"}}]
[]
[null,"Δημοσιότητα","Εκτιμώμενα","Πραγματικά",null,"Βραβεία","Εκτιμώμενα","Πραγματικά"]
[null,"Γραφικά",{"$nulls":3},"Κορδέλες/Πλακέτες/Τρόπαια"]
[null,"Φωτοαντιγραφή/Εκτύπωση",{"v":20,"d":"20.00 €"},null,null,"Δώρα",{"v":100,"d":"100.00 €"}]
[null,"Ταχυδρομικά τέλη",{"$nulls":3},"Άθροισμα",{"$f":"SUBTOTAL(109,Πίνακας7[Εκτιμώμενα])","v":{"v":100,"d":"100.00 €"}},{"$f":"SUBTOTAL(109,Πίνακας7[Πραγματικά])","v":{"v":0,"d":"0.00 €"}}]
[null,"Άθροισμα",{"$f":"SUBTOTAL(109,Πίνακας6[Εκτιμώμενα])","v":{"v":20,"d":"20.00 €"}},{"$f":"SUBTOTAL(109,Πίνακας6[Πραγματικά])","v":{"v":0,"d":"0.00 €"}}]
[]
[null,"Διάφορα","Εκτιμώμενα","Πραγματικά"]
[null,"Τηλέφωνο",null,{"v":13,"d":"13.00 €"}]
[null,"Μετακινήσεις",{"v":12,"d":"12.00 €"}]
[null,"Επιστολόχαρτα"]
[null,"Υπηρεσίες φαξ"]
[null,"Άθροισμα",{"$f":"SUBTOTAL(109,Πίνακας8[Εκτιμώμενα])","v":{"v":12,"d":"12.00 €"}},{"$f":"SUBTOTAL(109,Πίνακας8[Πραγματικά])","v":{"v":13,"d":"13.00 €"}}]

{"sheet":"Έσοδα","index":1,"n_rows":33,"n_cols":7,"rows_kept":33,"merged":[[0,1,0,5],[2,1,3,1]]}
[null,"Προϋπολογισμός εκδήλωσης για [Όνομα εκδήλωσης] ",{"$nulls":4},"ΕΣΟΔΑ"]
[]
[null,"ΣΥΝΟΛΙΚΑ ΕΣΟΔΑ",{"$nulls":3},"Εκτιμώμενα","Πραγματικά"]
[{"$nulls":5},{"$f":"SUM(F11, F18, F25, F33)","v":{"v":1936,"d":"1,936.00 €"}},{"$f":"SUM(G11,G18,G25, G33)","v":{"v":1831,"d":"1,831.00 €"}}]
[]
[null,"ΠΡΟΣΕΛΕΥΣΕΙΣ"]
[null,"Αρ. εκτιμώμενων","Αρ. πραγματικών","Τύπος","Τιμή","Εκτιμώμενα έσοδα","Πραγματικά έσοδα"]
[null,300,278,"Ενήλικες @",{"v":5,"d":"5.00 €"},{"$f":"B8*E8","v":{"v":1500,"d":"1,500.00 €"}},{"$f":"C8*E8","v":{"v":1390,"d":"1,390.00 €"}}]
[null,197,195,"Παιδιά @",{"v":2,"d":"2.00 €"},{"$f":"B9*E9","v":{"v":394,"d":"394.00 €"}},{"$f":"C9*E9","v":{"v":390,"d":"390.00 €"}}]
[null,42,51,"Άλλο @",{"v":1,"d":"1.00 €"},{"$f":"B10*E10","v":{"v":42,"d":"42.00 €"}},{"$f":"C10*E10","v":{"v":51,"d":"51.00 €"}}]
[null,"Άθροισμα",{"$nulls":3},{"$f":"SUBTOTAL(109,Πίνακας9[Εκτιμώμενα έσοδα])","v":{"v":1936,"d":"1,936.00 €"}},{"$f":"SUBTOTAL(109,Πίνακας9[Πραγματικά έσοδα])","v":{"v":1831,"d":"1,831.00 €"}}]
[]
[null,"ΔΙΑΦΗΜΊΣΕΙΣ ΣΤΟ ΠΡΌΓΡΑΜΜΑ"]
[null,"Αρ. εκτιμώμενων","Αρ. πραγματικών","Τύπος","Τιμή","Εκτιμώμενα έσοδα","Πραγματικά έσοδα"]
[null,12,null,"Εξώφυλλα @",null,{"$f":"B15*E15","v":{"v":0,"d":"0.00 €"}},{"$f":"C15*E15","v":{"v":0,"d":"0.00 €"}}]
[null,null,158,"Μισές σελίδες @",null,{"$f":"B16*E16","v":{"v":0,"d":"0.00 €"}},{"$f":"C16*E16","v":{"v":0,"d":"0.00 €"}}]
[null,4,null,"Ένα τέταρτο σελίδας @",null,{"$f":"B17*E17","v":{"v":0,"d":"0.00 €"}},{"$f":"C17*E17","v":{"v":0,"d":"0.00 €"}}]
[null,"Άθροισμα",{"$nulls":3},{"$f":"SUBTOTAL(109,Πίνακας10[Εκτιμώμενα έσοδα])","v":{"v":0,"d":"0.00 €"}},{"$f":"SUBTOTAL(109,Πίνακας10[Πραγματικά έσοδα])","v":{"v":0,"d":"0.00 €"}}]
[]
[null,"ΕΚΘΕΤΕΣ/ΠΡΟΜΗΘΕΥΤΈΣ"]
[null,"Αρ. εκτιμώμενων","Αρ. πραγματικών","Τύπος","Τιμή","Εκτιμώμενα έσοδα","Πραγματικά έσοδα"]
[null,23,null,"Μεγάλα περίπτερα @",null,{"$f":"B22*E22","v":{"v":0,"d":"0.00 €"}},{"$f":"C22*E22","v":{"v":0,"d":"0.00 €"}}]
[null,354,null,"Μεσαίο περίπτερα @",null,{"$f":"B23*E23","v":{"v":0,"d":"0.00 €"}},{"$f":"C23*E23","v":{"v":0,"d":"0.00 €"}}]
[null,56,null,"Μικρά περίπτερα @",null,{"$f":"B24*E24","v":{"v":0,"d":"0.00 €"}},{"$f":"C24*E24","v":{"v":0,"d":"0.00 €"}}]
[null,"Άθροισμα",{"$nulls":3},{"$f":"SUBTOTAL(109,Πίνακας11[Εκτιμώμενα έσοδα])","v":{"v":0,"d":"0.00 €"}},{"$f":"SUBTOTAL(109,Πίνακας11[Πραγματικά έσοδα])","v":{"v":0,"d":"0.00 €"}}]
[]
[null,"ΠΏΛΗΣΗ ΣΤΟΙΧΕΊΩΝ"]
[null,"Αρ. εκτιμώμενων","Αρ. πραγματικών","Τύπος","Τιμή","Εκτιμώμενα έσοδα","Πραγματικά έσοδα"]
[{"$nulls":3},"Είδη @",null,{"$f":"B29*E29","v":{"v":0,"d":"0.00 €"}},{"$f":"C29*E29","v":{"v":0,"d":"0.00 €"}}]
[null,123,null,"Είδη @",null,{"$f":"B30*E30","v":{"v":0,"d":"0.00 €"}},{"$f":"C30*E30","v":{"v":0,"d":"0.00 €"}}]
[{"$nulls":3},"Είδη @",null,{"$f":"B31*E31","v":{"v":0,"d":"0.00 €"}},{"$f":"C31*E31","v":{"v":0,"d":"0.00 €"}}]
[null,13,null,"Είδη @",null,{"$f":"B32*E32","v":{"v":0,"d":"0.00 €"}},{"$f":"C32*E32","v":{"v":0,"d":"0.00 €"}}]
[null,"Άθροισμα",{"$nulls":3},{"$f":"SUBTOTAL(109,Πϊνακας12[Εκτιμώμενα έσοδα])","v":{"v":0,"d":"0.00 €"}},{"$f":"SUBTOTAL(109,Πϊνακας12[Πραγματικά έσοδα])","v":{"v":0,"d":"0.00 €"}}]

{"sheet":"Σύνοψη κερδών-ζημιών","index":2,"n_rows":9,"n_cols":7,"rows_kept":9,"merged":[[0,1,0,5]]}
[null,"Προϋπολογισμός εκδήλωσης για [Όνομα εκδήλωσης] ",{"$nulls":4},"ΚΕΡΔΟΣ "]
[{"$nulls":6},"Σύνοψη ζημίας"]
[]
[]
[null,null,"Εκτιμώμενα","Πραγματικά"]
[null,"Συνολικά έσοδα",{"$f":"Έσοδα!F4","v":{"v":1936,"d":"1,936.00 €"}},{"$f":"Έσοδα!G4","v":{"v":1831,"d":"1,831.00 €"}}]
[null,"Συνολικά έξοδα",{"$f":"Έξοδα!G4","v":{"v":882,"d":"882.00 €"}},{"$f":"Έξοδα!H4","v":{"v":333,"d":"333.00 €"}}]
[]
[null,"Συνολικό κέρδος \n(ή ζημιά)",{"$f":"C6-C7","v":{"v":1054,"d":"1,054.00 €"}},{"$f":"D6-D7","v":{"v":1498,"d":"1,498.00 €"}}]