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

{"sheet":"Προσωπικός προϋπολογισμός","index":0,"n_rows":66,"n_cols":10,"rows_kept":66,"merged":[[1,1,3,9],[4,1,4,3],[5,1,7,1],[5,2,5,3],[5,6,6,8],[5,9,6,9],[6,2,6,3],[7,2,7,3],[7,6,8,8],[7,9,8,9],[9,1,11,1],[9,2,9,3],[9,6,11,8],[9,9,11,9],[10,2,10,3],[11,2,11,3],[60,6,61,8],[60,9,61,9],[62,6,63,8],[62,9,63,9],[64,6,65,8],[64,9,65,9]]}
[]
[null,"Προσωπικός προϋπολογισμός"]
[]
[]
[]
[null,"ΠΡΟΒΛΕΠΟΜΕΝΟ ΜΗΝΙΑΙΟ ΕΙΣΟΔΗΜΑ","Εισόδημα 1",null,{"v":4300,"d":"4,300 €"},null,"ΠΡΟΒΛΕΠΟΜΕΝΟ ΙΣΟΖΥΓΙΟ   (Προβλεπόμενο εισόδημα μείον έξοδα)",null,null,{"$f":"E8-J61","v":{"v":3405,"d":"3,405 €"}}]
[null,null,"Έκτακτο εισόδημα",null,{"v":300,"d":"300 €"}]
[null,null,"Συνολικό μηνιαίο εισόδημα",null,{"$f":"SUM(E6:E7)","v":{"v":4600,"d":"4,600 €"}},null,"ΠΡΑΓΜΑΤΙΚΟ ΙΣΟΖΥΓΙΟ   (Πραγματικό εισόδημα μείον έξοδα)",null,null,{"$f":"E12-J63","v":{"v":3064,"d":"3,064 €"}}]
[]
[null,"ΠΡΑΓΜΑΤΙΚΟ ΜΗΝΙΑΙΟ ΕΙΣΟΔΗΜΑ","Εισόδημα 1",null,{"v":4000,"d":"4,000 €"},null,"ΔΙΑΦΟΡΑ   (Πραγματικό μείον προβλεπόμενο)",null,null,{"$f":"J8-J6","v":{"v":-341,"d":"-341 €"}}]
[null,null,"Έκτακτο εισόδημα",null,{"v":300,"d":"300 €"}]
[null,null,"Συνολικό μηνιαίο εισόδημα",null,{"$f":"SUM(E10:E11)","v":{"v":4300,"d":"4,300 €"}}]
[]
[null,"ΣΤΕΓΑΣΗ","Προβλεπόμενο κόστος","Πραγματικό κόστος","Διαφορά",null,"ΔΙΑΣΚΕΔΑΣΗ","Προβλεπόμενο κόστος","Πραγματικό κόστος","Διαφορά"]
[null,"Δόση δανείου ή ενοίκιο",{"v":1000,"d":"1,000 €"},{"v":1000,"d":"1,000 €"},{"$f":"C15-D15","v":{"v":0,"d":"0 €"}},null,"Βίντεο/DVD",null,null,{"$f":"H15-I15","v":0}]
[null,"Τηλέφωνο",{"v":54,"d":"54 €"},{"v":100,"d":"100 €"},{"v":-46,"d":"-46 €"},null,"CD",null,null,0]
[null,"Ηλεκτρικό ρεύμα",{"v":44,"d":"44 €"},{"v":56,"d":"56 €"},{"v":-12,"d":"-12 €"},null,"Κινηματογράφος",null,null,0]
[null,"Πετρέλαιο",{"v":22,"d":"22 €"},{"v":28,"d":"28 €"},{"v":-6,"d":"-6 €"},null,"Συναυλίες",null,null,0]
[null,"Ύδρευση και αποχέτευση",{"v":8,"d":"8 €"},{"v":8,"d":"8 €"},{"v":0,"d":"0 €"},null,"Αθλητικά γεγονότα",null,null,0]
[null,"Συνδρομητικά κανάλια",{"v":34,"d":"34 €"},{"v":34,"d":"34 €"},{"v":0,"d":"0 €"},null,"Θέατρο",null,null,0]
[null,"Κοινόχρηστα",{"v":10,"d":"10 €"},{"v":10,"d":"10 €"},{"v":0,"d":"0 €"},null,"Άλλο",null,null,0]
[null,"Συντήρηση ή επισκευές",{"v":23,"d":"23 €"},{"v":0,"d":"0 €"},{"v":23,"d":"23 €"},null,"Άλλο",null,null,0]
[null,"Αναλώσιμα",{"v":0,"d":"0 €"},{"v":0,"d":"0 €"},{"v":0,"d":"0 €"},null,"Άλλο",null,null,0]
[null,"Άλλο",{"v":0,"d":"0 €"},{"v":0,"d":"0 €"},{"v":0,"d":"0 €"},null,"Μερικά αθροίσματα",{"$f":"SUM(H15:H23)","v":0},{"$f":"SUM(I15:I23)","v":0},0]
[null,"Μερικά αθροίσματα",{"$f":"SUM(C15:C24)","v":{"v":1195,"d":"1,195 €"}},{"$f":"SUM(D15:D24)","v":{"v":1236,"d":"1,236 €"}},{"$f":"SUM(E15:E24)","v":{"v":-41,"d":"-41 €"}}]
[{"$nulls":6},"ΔΑΝΕΙΑ","Προβλεπόμενο κόστος","Πραγματικό κόστος","Διαφορά"]
[null,"ΜΕΤΑΦΟΡΙΚΟ ΜΕΣΟ","Προβλεπόμενο κόστος","Πραγματικό κόστος","Διαφορά",null,"Προσωπικά έξοδα",null,null,{"$f":"H27-I27","v":0}]
[null,"Αποπληρωμή οχήματος",null,null,{"$f":"C28-D28","v":0},null,"Σπουδές",null,null,0]
[null,"Έξοδα λεωφορείου/ταξί",null,null,0,null,"Πιστωτική κάρτα",null,null,0]
[null,"Ασφάλιση",null,null,0,null,"Πιστωτική κάρτα",null,null,0]
[null,"Άδειες",null,null,0,null,"Πιστωτική κάρτα",null,null,0]
[null,"Καύσιμα",null,null,0,null,"Άλλο",null,null,0]
[null,"Συντήρηση",null,null,0,null,"Μερικά αθροίσματα",{"$f":"SUM(H27:H32)","v":0},{"$f":"SUM(I27:I32)","v":0},{"$f":"SUM(J27:J32)","v":0}]
[null,"Άλλο",null,null,0]
[null,"Μερικά αθροίσματα",{"$f":"SUM(C28:C34)","v":0},{"$f":"SUM(D28:D34)","v":0},{"$f":"SUM(E28:E34)","v":0},null,"ΕΦΟΡΙΑ","Προβλεπόμενο κόστος","Πραγματικό κόστος","Διαφορά"]
[{"$nulls":6},"Γενικοί",null,null,{"$f":"H36-I36","v":0}]
[null,"ΑΣΦΑΛΕΙΑ","Προβλεπόμενο κόστος","Πραγματικό κόστος","Διαφορά",null,"Τοπικοί",null,null,{"$f":"H37-I37","v":0}]
[null,"Σπίτι",null,null,{"$f":"C38-D38","v":0},null,"Τοπικοί",null,null,{"$f":"H38-I38","v":0}]
[null,"Υγεία",null,null,{"$f":"C39-D39","v":0},null,"Άλλο",null,null,{"$f":"H39-I39","v":0}]
[null,"Ζωή",null,null,{"$f":"C40-D40","v":0},null,"Μερικά αθροίσματα",{"$f":"SUM(H36:H39)","v":0},{"$f":"SUM(I36:I39)","v":0},{"$f":"SUM(J36:J39)","v":0}]
[null,"Άλλο",null,null,{"$f":"C41-D41","v":0}]
[null,"Μερικά αθροίσματα",{"$f":"SUM(C38:C41)","v":0},{"$f":"SUM(D38:D41)","v":0},{"$f":"SUM(E38:E41)","v":0},null,"ΑΠΟΤΑΜΙΕΥΣΕΙΣ Ή ΕΠΕΝΔΥΣΕΙΣ","Προβλεπόμενο κόστος","Πραγματικό κόστος","Διαφορά"]
[{"$nulls":6},"Συνταξιοδοτικό πρόγραμμα",null,null,{"$f":"H43-I43","v":0}]
[null,"ΤΡΟΦΙΜΑ","Προβλεπόμενο κόστος","Πραγματικό κόστος","Διαφορά",null,"Λογαριασμός επενδύσεων",null,null,{"$f":"H44-I44","v":0}]
[null,"Είδη διατροφής",null,null,{"$f":"C45-D45","v":0},null,"Άλλο",null,null,{"$f":"H45-I45","v":0}]
[null,"Φαγητό έξω",null,null,{"$f":"C46-D46","v":0},null,"Μερικά αθροίσματα",{"$f":"SUM(H43:H45)","v":0},{"$f":"SUM(I43:I45)","v":0},{"$f":"SUM(J43:J45)","v":0}]
[null,"Άλλο",null,null,{"$f":"C47-D47","v":0}]
[null,"Μερικά αθροίσματα",{"$f":"SUM(C45:C47)","v":0},{"$f":"SUM(D45:D47)","v":0},{"$f":"SUM(E45:E47)","v":0},null,"ΔΩΡΑ ΚΑΙ ΔΩΡΕΕΣ","Προβλεπόμενο κόστος","Πραγματικό κόστος","Διαφορά"]
[{"$nulls":6},"Φιλανθρωπία 1",null,null,{"$f":"H49-I49","v":0}]
[null,"ΚΑΤΟΙΚΙΔΙΑ","Προβλεπόμενο κόστος","Πραγματικό κόστος","Διαφορά",null,"Φιλανθρωπία 2",null,null,{"$f":"H50-I50","v":0}]
[null,"Διατροφή",null,null,{"$f":"C51-D51","v":0},null,"Φιλανθρωπία 3",null,null,{"$f":"H51-I51","v":0}]
[null,"Ιατρικά",null,null,{"$f":"C52-D52","v":0},null,"Μερικά αθροίσματα",{"$f":"SUM(H49:H51)","v":0},{"$f":"SUM(I49:I51)","v":0},{"$f":"SUM(J49:J51)","v":0}]
[null,"Περιποίηση",null,null,{"$f":"C53-D53","v":0}]
[null,"Παιχνίδια",null,null,{"$f":"C54-D54","v":0},null,"ΝΟΜΙΚΑ ΕΞΟΔΑ","Προβλεπόμενο κόστος","Πραγματικό κόστος","Διαφορά"]
[null,"Άλλο",null,null,{"$f":"C55-D55","v":0},null,"Νομικά έξοδα",null,null,{"$f":"H55-I55","v":0}]
[null,"Μερικά αθροίσματα",{"$f":"SUM(C51:C55)","v":0},{"$f":"SUM(D51:D55)","v":0},{"$f":"SUM(E51:E55)","v":0},null,"Διατροφή πρώην συζύγου",null,null,{"$f":"H56-I56","v":0}]
[{"$nulls":6},"Υποθήκες ή άλλες πληρωμές",null,null,{"$f":"H57-I57","v":0}]
[null,"ΠΡΟΣΩΠΙΚΗ ΦΡΟΝΤΙΔΑ","Προβλεπόμενο κόστος","Πραγματικό κόστος","Διαφορά",null,"Άλλο",null,null,{"$f":"H58-I58","v":0}]
[null,"Ιατρικά",null,null,{"$f":"C59-D59","v":0},null,"Μερικά αθροίσματα",{"$f":"SUM(H55:H58)","v":0},{"$f":"SUM(I55:I58)","v":0},{"$f":"SUM(J55:J58)","v":0}]
[null,"Μαλλιά/νύχια",null,null,0]
[null,"Ένδυση",null,null,0,null,"ΣΥΝΟΛΙΚΟ ΠΡΟΒΛΕΠΟΜΕΝΟ ΚΟΣΤΟΣ",null,null,{"$f":"SUM(C25,C35,C42,C48,C56,C66,H24,H33,H40,H46,H52,H59)","v":{"v":1195,"d":"1,195 €"}}]
[null,"Καθαριστήριο",null,null,0]
[null,"Γυμναστήριο",null,null,0,null,"ΣΥΝΟΛΙΚΟ ΠΡΑΓΜΑΤΙΚΟ ΚΟΣΤΟΣ",null,null,{"$f":"SUM(D25,D35,D42,D48,D56,D66,I24,I33,I40,I46,I52,I59)","v":{"v":1236,"d":"1,236 €"}}]
[null,"Συνδρομές ή έξοδα οργανισμών",null,null,0]
[null,"Άλλο",null,null,0,null,"ΣΥΝΟΛΟ ΔΙΑΦΟΡΑΣ",null,null,{"$f":"SUM(E25,E35,E42,E48,E56,E66,J24,J33,J40,J46,J52,J59)","v":{"v":-41,"d":"-41 €"}}]
[null,"Μερικά αθροίσματα",{"$f":"SUM(C59:C65)","v":0},{"$f":"SUM(D59:D65)","v":0},{"$f":"SUM(E59:E65)","v":0}]