{"text_format":"3","workbook":"xlsx","n_sheets":3,"sheets":["Αναφορά μηνιαίου προϋπολογισμού","Μηνιαία έξοδα","Πρόσθετα στοιχεία"],"not_rendered":{"charts":1,"defined_names":4,"pivot_tables":2},"read":"whole","date_system":"1900"}

{"sheet":"Αναφορά μηνιαίου προϋπολογισμού","index":0,"n_rows":91,"n_cols":13,"rows_kept":91,"merged":[[7,1,10,1],[7,5,10,5],[7,6,10,6],[12,1,16,1],[12,5,16,5],[12,6,16,6]]}
[null,"Επισκόπηση προϋπολογισμού",{"$nulls":7},"Σύνοψη προϋπολογισμού"]
[null,"Υπόλοιπο"]
[null,"Προβλεπόμενο υπόλοιπο","(Προβλεπόμενα μείον έξοδα)",{"$nulls":3},{"$f":"D17-SUM(BudgetDetails[Προβλεπόμενο κόστος])","v":{"v":1585,"d":"1,585 €"}}]
[null,"Πραγματικό υπόλοιπο ","(Πραγματικά μείον έξοδα)",{"$nulls":3},{"$f":"D11-SUM(BudgetDetails[Πραγματικό κόστος])","v":{"v":1740,"d":"1,740 €"}}]
[null,"Διαφορά","(Πραγματικά μείον προβλεπόμενα)",{"$nulls":3},{"$f":"G4-G3","v":{"v":155,"d":"155 €"}}]
[]
[null,"Έσοδα",{"$nulls":3},"Έξοδα",{"$nulls":3},"Κάντε δεξί κλικ στον Συγκεντρωτικό Πίνακα παρακάτω και, στη συνέχεια, κάντε κλικ στην επιλογή Ανανέωση για ενημέρωση"]
[null,"ΠΡΑΓΜΑΤΙΚΑ","Έσοδα 1",{"v":5800,"d":"5,800 €"},null,"ΠΡΑΓΜΑΤΙΚΑ",{"$f":"SUM(BudgetDetails[Πραγματικό κόστος])","v":{"v":7860,"d":"7,860 €"}}]
[null,null,"Έσοδα 2",{"v":2300,"d":"2,300 €"},{"$nulls":5},"Κατηγορία","Προβλεπόμενο κόστος ","Πραγματικό κόστος ","Διαφορά "]
[null,null,"Επιπλέον έσοδα",{"v":1500,"d":"1,500 €"},{"$nulls":5},"Αποταμιεύσεις ή επενδύσεις",{"v":200,"d":"200 €"},{"v":200,"d":"200 €"},{"v":0,"d":"0 €"}]
[null,null,"Συνολικά έσοδα",{"$f":"SUM(D8:D10)","v":{"v":9600,"d":"9,600 €"}}]
[{"$nulls":9},"Ασφάλιση",{"v":900,"d":"900 €"},{"v":900,"d":"900 €"},{"v":0,"d":"0 €"}]
[null,"ΠΡΟΒΛΕΠΟΜΕΝΑ",{"$nulls":3},"ΠΡΟΒΛΕΠΟΜΕΝΑ",{"$f":"SUM(BudgetDetails[Προβλεπόμενο κόστος])","v":{"v":7915,"d":"7,915 €"}},null,null,"Ζωής",{"v":100,"d":"100 €"},{"v":100,"d":"100 €"},{"v":0,"d":"0 €"}]
[null,null,"Έσοδα 1",{"v":6000,"d":"6,000 €"},{"$nulls":5},"Οικία",{"v":400,"d":"400 €"},{"v":400,"d":"400 €"},{"v":0,"d":"0 €"}]
[null,null,"Έσοδα 2",{"v":1000,"d":"1,000 €"},{"$nulls":5},"Υγεία",{"v":400,"d":"400 €"},{"v":400,"d":"400 €"},{"v":0,"d":"0 €"}]
[null,null,"Επιπλέον έσοδα",{"v":2500,"d":"2,500 €"}]
[null,null,"Συνολικά έσοδα",{"$f":"SUM(D14:D16)","v":{"v":9500,"d":"9,500 €"}},{"$nulls":5},"Δάνεια",{"v":200,"d":"200 €"},{"v":200,"d":"200 €"},{"v":0,"d":"0 €"}]
[{"$nulls":9},"Πιστωτική κάρτα 1",{"v":200,"d":"200 €"},{"v":200,"d":"200 €"},{"v":0,"d":"0 €"}]
[{"$nulls":9},"Πιστωτική κάρτα 2",null,null,{"v":0,"d":"0 €"}]
[{"$nulls":9},"Πιστωτική κάρτα 3",null,null,{"v":0,"d":"0 €"}]
[{"$nulls":9},"Προσωπικά",null,null,{"v":0,"d":"0 €"}]
[{"$nulls":9},"Φοιτητικά",null,null,{"v":0,"d":"0 €"}]
[]
[{"$nulls":9},"Διασκέδαση",{"v":400,"d":"400 €"},{"v":358,"d":"358 €"},{"v":42,"d":"42 €"}]
[{"$nulls":9},"Αθλητικές εκδηλώσεις",{"v":0,"d":"0 €"},{"v":40,"d":"40 €"},{"v":-40,"d":"-40 €"}]
[{"$nulls":9},"Βίντεο/DVD (Αγορά)",{"v":20,"d":"20 €"},{"v":50,"d":"50 €"},{"v":-30,"d":"-30 €"}]
[{"$nulls":9},"Βίντεο/DVD (Ενοικίαση)",{"v":30,"d":"30 €"},{"v":20,"d":"20 €"},{"v":10,"d":"10 €"}]
[{"$nulls":9},"Θέατρο",{"v":200,"d":"200 €"},{"v":150,"d":"150 €"},{"v":50,"d":"50 €"}]
[{"$nulls":9},"Μουσική (CD, λήψεις, κ.λπ.)",{"v":50,"d":"50 €"},{"v":30,"d":"30 €"},{"v":20,"d":"20 €"}]
[{"$nulls":9},"Συναυλίες",{"v":50,"d":"50 €"},{"v":40,"d":"40 €"},{"v":10,"d":"10 €"}]
[{"$nulls":9},"Ταινίες",{"v":50,"d":"50 €"},{"v":28,"d":"28 €"},{"v":22,"d":"22 €"}]
[]
[{"$nulls":9},"Δώρα και φιλανθρωπία",{"v":100,"d":"100 €"},{"v":125,"d":"125 €"},{"v":-25,"d":"-25 €"}]
[{"$nulls":9},"Δώρο 1",null,null,{"v":0,"d":"0 €"}]
[{"$nulls":9},"Δώρο 2",null,null,{"v":0,"d":"0 €"}]
[{"$nulls":9},"Φιλανθρωπικό έργο 1",{"v":75,"d":"75 €"},{"v":100,"d":"100 €"},{"v":-25,"d":"-25 €"}]
[{"$nulls":9},"Φιλανθρωπικό έργο 2",{"v":25,"d":"25 €"},{"v":25,"d":"25 €"},{"v":0,"d":"0 €"}]
[]
[{"$nulls":9},"Κατοικίδια",{"v":170,"d":"170 €"},{"v":100,"d":"100 €"},{"v":70,"d":"70 €"}]
[{"$nulls":9},"Ιατρικά",null,null,{"v":0,"d":"0 €"}]
[{"$nulls":9},"Παιχνίδια",null,null,{"v":0,"d":"0 €"}]
[{"$nulls":9},"Φαγητό",{"v":150,"d":"150 €"},{"v":75,"d":"75 €"},{"v":75,"d":"75 €"}]
[{"$nulls":9},"Φροντίδα",{"v":20,"d":"20 €"},{"v":25,"d":"25 €"},{"v":-5,"d":"-5 €"}]
[]
[{"$nulls":9},"Μεταφορικά",{"v":1425,"d":"1,425 €"},{"v":1375,"d":"1,375 €"},{"v":50,"d":"50 €"}]
[{"$nulls":9},"Άδειες χρήσης ",{"v":25,"d":"25 €"},{"v":25,"d":"25 €"},{"v":0,"d":"0 €"}]
[{"$nulls":9},"Ασφάλιση",{"v":300,"d":"300 €"},{"v":300,"d":"300 €"},{"v":0,"d":"0 €"}]
[{"$nulls":9},"Δόση οχήματος",{"v":450,"d":"450 €"},{"v":450,"d":"450 €"},{"v":0,"d":"0 €"}]
[{"$nulls":9},"Εισιτήρια λεωφορείων/ταξί",{"v":100,"d":"100 €"},{"v":150,"d":"150 €"},{"v":-50,"d":"-50 €"}]
[{"$nulls":9},"Έξοδα στάθμευσης",null,null,{"v":0,"d":"0 €"}]
[{"$nulls":9},"Καύσιμα",{"v":450,"d":"450 €"},{"v":400,"d":"400 €"},{"v":50,"d":"50 €"}]
[{"$nulls":9},"Συντήρηση",{"v":100,"d":"100 €"},{"v":50,"d":"50 €"},{"v":50,"d":"50 €"}]
[]
[{"$nulls":9},"Παιδιά",{"v":140,"d":"140 €"},{"v":140,"d":"140 €"},{"v":0,"d":"0 €"}]
[{"$nulls":9},"Δίδακτρα σχολείου",{"v":100,"d":"100 €"},{"v":100,"d":"100 €"},{"v":0,"d":"0 €"}]
[{"$nulls":9},"Εξωσχολικές δραστηριότητες",{"v":40,"d":"40 €"},{"v":40,"d":"40 €"},{"v":0,"d":"0 €"}]
[{"$nulls":9},"Ιατρικά",null,null,{"v":0,"d":"0 €"}]
[{"$nulls":9},"Σχολικά είδη",null,null,{"v":0,"d":"0 €"}]
[]
[{"$nulls":9},"Προσωπική φροντίδα",{"v":150,"d":"150 €"},{"v":140,"d":"140 €"},{"v":10,"d":"10 €"}]
[{"$nulls":9},"Γυμναστήριο",null,null,{"v":0,"d":"0 €"}]
[{"$nulls":9},"Ιατρικά",null,null,{"v":0,"d":"0 €"}]
[{"$nulls":9},"Μαλλιά/Νύχια",null,null,{"v":0,"d":"0 €"}]
[{"$nulls":9},"Ρούχα",{"v":150,"d":"150 €"},{"v":140,"d":"140 €"},{"v":10,"d":"10 €"}]
[{"$nulls":9},"Στεγνοκαθαριστήριο",null,null,{"v":0,"d":"0 €"}]
[]
[{"$nulls":9},"Στέγαση",{"v":2830,"d":"2,830 €"},{"v":2702,"d":"2,702 €"},{"v":128,"d":"128 €"}]
[{"$nulls":9},"Αέριο",{"v":300,"d":"300 €"},{"v":400,"d":"400 €"},{"v":-100,"d":"-100 €"}]
[{"$nulls":9},"Αποκομιδή απορριμμάτων και ανακύκλωση",{"v":25,"d":"25 €"},{"v":22,"d":"22 €"},{"v":3,"d":"3 €"}]
[{"$nulls":9},"Ηλεκτρικό",{"v":45,"d":"45 €"},{"v":50,"d":"50 €"},{"v":-5,"d":"-5 €"}]
[{"$nulls":9},"Καλωδιακή/Δορυφορική",{"v":100,"d":"100 €"},{"v":100,"d":"100 €"},{"v":0,"d":"0 €"}]
[{"$nulls":9},"Παροχή υπηρεσιών Internet.",{"v":100,"d":"100 €"},{"v":100,"d":"100 €"},{"v":0,"d":"0 €"}]
[{"$nulls":9},"Προμήθειες",{"v":40,"d":"40 €"},{"v":55,"d":"55 €"},{"v":-15,"d":"-15 €"}]
[{"$nulls":9},"Στεγαστικό δάνειο ή ενοίκιο",{"v":1700,"d":"1,700 €"},{"v":1700,"d":"1,700 €"},{"v":0,"d":"0 €"}]
[{"$nulls":9},"Συντήρηση",{"v":200,"d":"200 €"},{"v":150,"d":"150 €"},{"v":50,"d":"50 €"}]
[{"$nulls":9},"Τηλέφωνο (κινητό)",{"v":60,"d":"60 €"},{"v":60,"d":"60 €"},{"v":0,"d":"0 €"}]
[{"$nulls":9},"Τηλέφωνο (οικίας)",{"v":35,"d":"35 €"},{"v":39,"d":"39 €"},{"v":-4,"d":"-4 €"}]
[{"$nulls":9},"Ύδρευση και αποχέτευση",{"v":25,"d":"25 €"},{"v":26,"d":"26 €"},{"v":-1,"d":"-1 €"}]
[{"$nulls":9},"Υπηρεσία καθαρισμού σπιτιού",{"v":200,"d":"200 €"},null,{"v":200,"d":"200 €"}]
[{"$nulls":9},"Φυσικό αέριο/πετρέλαιο",null,null,{"v":0,"d":"0 €"}]
[]
[{"$nulls":9},"Φαγητό",{"v":1100,"d":"1,100 €"},{"v":1320,"d":"1,320 €"},{"v":-220,"d":"-220 €"}]
[{"$nulls":9},"Έξοδος για φαγητό",{"v":1000,"d":"1,000 €"},{"v":1200,"d":"1,200 €"},{"v":-200,"d":"-200 €"}]
[{"$nulls":9},"Τρόφιμα",{"v":100,"d":"100 €"},{"v":120,"d":"120 €"},{"v":-20,"d":"-20 €"}]
[]
[{"$nulls":9},"Φόροι",{"v":300,"d":"300 €"},{"v":300,"d":"300 €"},{"v":0,"d":"0 €"}]
[{"$nulls":9},"Δημοτικοί",null,null,{"v":0,"d":"0 €"}]
[{"$nulls":9},"Κρατικοί",{"v":300,"d":"300 €"},{"v":300,"d":"300 €"},{"v":0,"d":"0 €"}]
[{"$nulls":9},"Περιφερειακοί",null,null,{"v":0,"d":"0 €"}]
[]
[{"$nulls":9},"Γενικό Άθροισμα",{"v":7915,"d":"7,915 €"},{"v":7860,"d":"7,860 €"},{"v":55,"d":"55 €"}]

{"sheet":"Μηνιαία έξοδα","index":1,"n_rows":62,"n_cols":7,"rows_kept":62}
[null,"Μηνιαία έξοδα"]
[null,"Περιγραφή","Κατηγορία","Προβλεπόμενο κόστος","Πραγματικό κόστος","Διαφορά","Επισκόπηση πραγματικού κόστους"]
[null,"Εξωσχολικές δραστηριότητες","Παιδιά",{"v":40,"d":"40 €"},{"v":40,"d":"40 €"},{"$f":"BudgetDetails[[#This Row],[Προβλεπόμενο κόστος]]-BudgetDetails[[#This Row],[Πραγματικό κόστος]]","v":{"v":0,"d":"0 €"}},{"$f":"BudgetDetails[[#This Row],[Πραγματικό κόστος]]","v":{"v":40,"d":"$40"}}]
[null,"Ιατρικά","Παιδιά",null,null,{"$f":"BudgetDetails[[#This Row],[Προβλεπόμενο κόστος]]-BudgetDetails[[#This Row],[Πραγματικό κόστος]]","v":{"v":0,"d":"0 €"}},{"$f":"BudgetDetails[[#This Row],[Πραγματικό κόστος]]","v":{"v":0,"d":"$0"}}]
[null,"Σχολικά είδη","Παιδιά",null,null,{"$f":"BudgetDetails[[#This Row],[Προβλεπόμενο κόστος]]-BudgetDetails[[#This Row],[Πραγματικό κόστος]]","v":{"v":0,"d":"0 €"}},{"$f":"BudgetDetails[[#This Row],[Πραγματικό κόστος]]","v":{"v":0,"d":"$0"}}]
[null,"Δίδακτρα σχολείου","Παιδιά",{"v":100,"d":"100 €"},{"v":100,"d":"100 €"},{"$f":"BudgetDetails[[#This Row],[Προβλεπόμενο κόστος]]-BudgetDetails[[#This Row],[Πραγματικό κόστος]]","v":{"v":0,"d":"0 €"}},{"$f":"BudgetDetails[[#This Row],[Πραγματικό κόστος]]","v":{"v":100,"d":"$100"}}]
[null,"Συναυλίες","Διασκέδαση",{"v":50,"d":"50 €"},{"v":40,"d":"40 €"},{"$f":"BudgetDetails[[#This Row],[Προβλεπόμενο κόστος]]-BudgetDetails[[#This Row],[Πραγματικό κόστος]]","v":{"v":10,"d":"10 €"}},{"$f":"BudgetDetails[[#This Row],[Πραγματικό κόστος]]","v":{"v":40,"d":"$40"}}]
[null,"Θέατρο","Διασκέδαση",{"v":200,"d":"200 €"},{"v":150,"d":"150 €"},{"$f":"BudgetDetails[[#This Row],[Προβλεπόμενο κόστος]]-BudgetDetails[[#This Row],[Πραγματικό κόστος]]","v":{"v":50,"d":"50 €"}},{"$f":"BudgetDetails[[#This Row],[Πραγματικό κόστος]]","v":{"v":150,"d":"$150"}}]
[null,"Ταινίες","Διασκέδαση",{"v":50,"d":"50 €"},{"v":28,"d":"28 €"},{"$f":"BudgetDetails[[#This Row],[Προβλεπόμενο κόστος]]-BudgetDetails[[#This Row],[Πραγματικό κόστος]]","v":{"v":22,"d":"22 €"}},{"$f":"BudgetDetails[[#This Row],[Πραγματικό κόστος]]","v":{"v":28,"d":"$28"}}]
[null,"Μουσική (CD, λήψεις, κ.λπ.)","Διασκέδαση",{"v":50,"d":"50 €"},{"v":30,"d":"30 €"},{"$f":"BudgetDetails[[#This Row],[Προβλεπόμενο κόστος]]-BudgetDetails[[#This Row],[Πραγματικό κόστος]]","v":{"v":20,"d":"20 €"}},{"$f":"BudgetDetails[[#This Row],[Πραγματικό κόστος]]","v":{"v":30,"d":"$30"}}]
[null,"Αθλητικές εκδηλώσεις","Διασκέδαση",{"v":0,"d":"0 €"},{"v":40,"d":"40 €"},{"$f":"BudgetDetails[[#This Row],[Προβλεπόμενο κόστος]]-BudgetDetails[[#This Row],[Πραγματικό κόστος]]","v":{"v":-40,"d":"-40 €"}},{"$f":"BudgetDetails[[#This Row],[Πραγματικό κόστος]]","v":{"v":40,"d":"$40"}}]
[null,"Βίντεο/DVD (Αγορά)","Διασκέδαση",{"v":20,"d":"20 €"},{"v":50,"d":"50 €"},{"$f":"BudgetDetails[[#This Row],[Προβλεπόμενο κόστος]]-BudgetDetails[[#This Row],[Πραγματικό κόστος]]","v":{"v":-30,"d":"-30 €"}},{"$f":"BudgetDetails[[#This Row],[Πραγματικό κόστος]]","v":{"v":50,"d":"$50"}}]
[null,"Βίντεο/DVD (Ενοικίαση)","Διασκέδαση",{"v":30,"d":"30 €"},{"v":20,"d":"20 €"},{"$f":"BudgetDetails[[#This Row],[Προβλεπόμενο κόστος]]-BudgetDetails[[#This Row],[Πραγματικό κόστος]]","v":{"v":10,"d":"10 €"}},{"$f":"BudgetDetails[[#This Row],[Πραγματικό κόστος]]","v":{"v":20,"d":"$20"}}]
[null,"Έξοδος για φαγητό","Φαγητό",{"v":1000,"d":"1,000 €"},{"v":1200,"d":"1,200 €"},{"$f":"BudgetDetails[[#This Row],[Προβλεπόμενο κόστος]]-BudgetDetails[[#This Row],[Πραγματικό κόστος]]","v":{"v":-200,"d":"-200 €"}},{"$f":"BudgetDetails[[#This Row],[Πραγματικό κόστος]]","v":{"v":1200,"d":"$1,200"}}]
[null,"Τρόφιμα","Φαγητό",{"v":100,"d":"100 €"},{"v":120,"d":"120 €"},{"$f":"BudgetDetails[[#This Row],[Προβλεπόμενο κόστος]]-BudgetDetails[[#This Row],[Πραγματικό κόστος]]","v":{"v":-20,"d":"-20 €"}},{"$f":"BudgetDetails[[#This Row],[Πραγματικό κόστος]]","v":{"v":120,"d":"$120"}}]
[null,"Φιλανθρωπικό έργο 1","Δώρα και φιλανθρωπία",{"v":75,"d":"75 €"},{"v":100,"d":"100 €"},{"$f":"BudgetDetails[[#This Row],[Προβλεπόμενο κόστος]]-BudgetDetails[[#This Row],[Πραγματικό κόστος]]","v":{"v":-25,"d":"-25 €"}},{"$f":"BudgetDetails[[#This Row],[Πραγματικό κόστος]]","v":{"v":100,"d":"$100"}}]
[null,"Φιλανθρωπικό έργο 2","Δώρα και φιλανθρωπία",{"v":25,"d":"25 €"},{"v":25,"d":"25 €"},{"$f":"BudgetDetails[[#This Row],[Προβλεπόμενο κόστος]]-BudgetDetails[[#This Row],[Πραγματικό κόστος]]","v":{"v":0,"d":"0 €"}},{"$f":"BudgetDetails[[#This Row],[Πραγματικό κόστος]]","v":{"v":25,"d":"$25"}}]
[null,"Δώρο 1","Δώρα και φιλανθρωπία",null,null,{"$f":"BudgetDetails[[#This Row],[Προβλεπόμενο κόστος]]-BudgetDetails[[#This Row],[Πραγματικό κόστος]]","v":{"v":0,"d":"0 €"}},{"$f":"BudgetDetails[[#This Row],[Πραγματικό κόστος]]","v":{"v":0,"d":"$0"}}]
[null,"Δώρο 2","Δώρα και φιλανθρωπία",null,null,{"$f":"BudgetDetails[[#This Row],[Προβλεπόμενο κόστος]]-BudgetDetails[[#This Row],[Πραγματικό κόστος]]","v":{"v":0,"d":"0 €"}},{"$f":"BudgetDetails[[#This Row],[Πραγματικό κόστος]]","v":{"v":0,"d":"$0"}}]
[null,"Καλωδιακή/Δορυφορική","Στέγαση",{"v":100,"d":"100 €"},{"v":100,"d":"100 €"},{"$f":"BudgetDetails[[#This Row],[Προβλεπόμενο κόστος]]-BudgetDetails[[#This Row],[Πραγματικό κόστος]]","v":{"v":0,"d":"0 €"}},{"$f":"BudgetDetails[[#This Row],[Πραγματικό κόστος]]","v":{"v":100,"d":"$100"}}]
[null,"Ηλεκτρικό","Στέγαση",{"v":45,"d":"45 €"},{"v":50,"d":"50 €"},{"$f":"BudgetDetails[[#This Row],[Προβλεπόμενο κόστος]]-BudgetDetails[[#This Row],[Πραγματικό κόστος]]","v":{"v":-5,"d":"-5 €"}},{"$f":"BudgetDetails[[#This Row],[Πραγματικό κόστος]]","v":{"v":50,"d":"$50"}}]
[null,"Αέριο","Στέγαση",{"v":300,"d":"300 €"},{"v":400,"d":"400 €"},{"$f":"BudgetDetails[[#This Row],[Προβλεπόμενο κόστος]]-BudgetDetails[[#This Row],[Πραγματικό κόστος]]","v":{"v":-100,"d":"-100 €"}},{"$f":"BudgetDetails[[#This Row],[Πραγματικό κόστος]]","v":{"v":400,"d":"$400"}}]
[null,"Υπηρεσία καθαρισμού σπιτιού","Στέγαση",{"v":200,"d":"200 €"},null,{"$f":"BudgetDetails[[#This Row],[Προβλεπόμενο κόστος]]-BudgetDetails[[#This Row],[Πραγματικό κόστος]]","v":{"v":200,"d":"200 €"}},{"$f":"BudgetDetails[[#This Row],[Πραγματικό κόστος]]","v":{"v":0,"d":"$0"}}]
[null,"Συντήρηση","Στέγαση",{"v":200,"d":"200 €"},{"v":150,"d":"150 €"},{"$f":"BudgetDetails[[#This Row],[Προβλεπόμενο κόστος]]-BudgetDetails[[#This Row],[Πραγματικό κόστος]]","v":{"v":50,"d":"50 €"}},{"$f":"BudgetDetails[[#This Row],[Πραγματικό κόστος]]","v":{"v":150,"d":"$150"}}]
[null,"Στεγαστικό δάνειο ή ενοίκιο","Στέγαση",{"v":1700,"d":"1,700 €"},{"v":1700,"d":"1,700 €"},{"$f":"BudgetDetails[[#This Row],[Προβλεπόμενο κόστος]]-BudgetDetails[[#This Row],[Πραγματικό κόστος]]","v":{"v":0,"d":"0 €"}},{"$f":"BudgetDetails[[#This Row],[Πραγματικό κόστος]]","v":{"v":1700,"d":"$1,700"}}]
[null,"Φυσικό αέριο/πετρέλαιο","Στέγαση",null,null,{"$f":"BudgetDetails[[#This Row],[Προβλεπόμενο κόστος]]-BudgetDetails[[#This Row],[Πραγματικό κόστος]]","v":{"v":0,"d":"0 €"}},{"$f":"BudgetDetails[[#This Row],[Πραγματικό κόστος]]","v":{"v":0,"d":"$0"}}]
[null,"Παροχή υπηρεσιών Internet.","Στέγαση",{"v":100,"d":"100 €"},{"v":100,"d":"100 €"},{"$f":"BudgetDetails[[#This Row],[Προβλεπόμενο κόστος]]-BudgetDetails[[#This Row],[Πραγματικό κόστος]]","v":{"v":0,"d":"0 €"}},{"$f":"BudgetDetails[[#This Row],[Πραγματικό κόστος]]","v":{"v":100,"d":"$100"}}]
[null,"Τηλέφωνο (κινητό)","Στέγαση",{"v":60,"d":"60 €"},{"v":60,"d":"60 €"},{"$f":"BudgetDetails[[#This Row],[Προβλεπόμενο κόστος]]-BudgetDetails[[#This Row],[Πραγματικό κόστος]]","v":{"v":0,"d":"0 €"}},{"$f":"BudgetDetails[[#This Row],[Πραγματικό κόστος]]","v":{"v":60,"d":"$60"}}]
[null,"Τηλέφωνο (οικίας)","Στέγαση",{"v":35,"d":"35 €"},{"v":39,"d":"39 €"},{"$f":"BudgetDetails[[#This Row],[Προβλεπόμενο κόστος]]-BudgetDetails[[#This Row],[Πραγματικό κόστος]]","v":{"v":-4,"d":"-4 €"}},{"$f":"BudgetDetails[[#This Row],[Πραγματικό κόστος]]","v":{"v":39,"d":"$39"}}]
[null,"Προμήθειες","Στέγαση",{"v":40,"d":"40 €"},{"v":55,"d":"55 €"},{"$f":"BudgetDetails[[#This Row],[Προβλεπόμενο κόστος]]-BudgetDetails[[#This Row],[Πραγματικό κόστος]]","v":{"v":-15,"d":"-15 €"}},{"$f":"BudgetDetails[[#This Row],[Πραγματικό κόστος]]","v":{"v":55,"d":"$55"}}]
[null,"Αποκομιδή απορριμμάτων και ανακύκλωση","Στέγαση",{"v":25,"d":"25 €"},{"v":22,"d":"22 €"},{"$f":"BudgetDetails[[#This Row],[Προβλεπόμενο κόστος]]-BudgetDetails[[#This Row],[Πραγματικό κόστος]]","v":{"v":3,"d":"3 €"}},{"$f":"BudgetDetails[[#This Row],[Πραγματικό κόστος]]","v":{"v":22,"d":"$22"}}]
[null,"Ύδρευση και αποχέτευση","Στέγαση",{"v":25,"d":"25 €"},{"v":26,"d":"26 €"},{"$f":"BudgetDetails[[#This Row],[Προβλεπόμενο κόστος]]-BudgetDetails[[#This Row],[Πραγματικό κόστος]]","v":{"v":-1,"d":"-1 €"}},{"$f":"BudgetDetails[[#This Row],[Πραγματικό κόστος]]","v":{"v":26,"d":"$26"}}]
[null,"Υγεία","Ασφάλιση",{"v":400,"d":"400 €"},{"v":400,"d":"400 €"},{"$f":"BudgetDetails[[#This Row],[Προβλεπόμενο κόστος]]-BudgetDetails[[#This Row],[Πραγματικό κόστος]]","v":{"v":0,"d":"0 €"}},{"$f":"BudgetDetails[[#This Row],[Πραγματικό κόστος]]","v":{"v":400,"d":"$400"}}]
[null,"Οικία","Ασφάλιση",{"v":400,"d":"400 €"},{"v":400,"d":"400 €"},{"$f":"BudgetDetails[[#This Row],[Προβλεπόμενο κόστος]]-BudgetDetails[[#This Row],[Πραγματικό κόστος]]","v":{"v":0,"d":"0 €"}},{"$f":"BudgetDetails[[#This Row],[Πραγματικό κόστος]]","v":{"v":400,"d":"$400"}}]
[null,"Ζωής","Ασφάλιση",{"v":100,"d":"100 €"},{"v":100,"d":"100 €"},{"$f":"BudgetDetails[[#This Row],[Προβλεπόμενο κόστος]]-BudgetDetails[[#This Row],[Πραγματικό κόστος]]","v":{"v":0,"d":"0 €"}},{"$f":"BudgetDetails[[#This Row],[Πραγματικό κόστος]]","v":{"v":100,"d":"$100"}}]
[null,"Πιστωτική κάρτα 1","Δάνεια",{"v":200,"d":"200 €"},{"v":200,"d":"200 €"},{"$f":"BudgetDetails[[#This Row],[Προβλεπόμενο κόστος]]-BudgetDetails[[#This Row],[Πραγματικό κόστος]]","v":{"v":0,"d":"0 €"}},{"$f":"BudgetDetails[[#This Row],[Πραγματικό κόστος]]","v":{"v":200,"d":"$200"}}]
[null,"Πιστωτική κάρτα 2","Δάνεια",null,null,{"$f":"BudgetDetails[[#This Row],[Προβλεπόμενο κόστος]]-BudgetDetails[[#This Row],[Πραγματικό κόστος]]","v":{"v":0,"d":"0 €"}},{"$f":"BudgetDetails[[#This Row],[Πραγματικό κόστος]]","v":{"v":0,"d":"$0"}}]
[null,"Πιστωτική κάρτα 3","Δάνεια",null,null,{"$f":"BudgetDetails[[#This Row],[Προβλεπόμενο κόστος]]-BudgetDetails[[#This Row],[Πραγματικό κόστος]]","v":{"v":0,"d":"0 €"}},{"$f":"BudgetDetails[[#This Row],[Πραγματικό κόστος]]","v":{"v":0,"d":"$0"}}]
[null,"Προσωπικά","Δάνεια",null,null,{"$f":"BudgetDetails[[#This Row],[Προβλεπόμενο κόστος]]-BudgetDetails[[#This Row],[Πραγματικό κόστος]]","v":{"v":0,"d":"0 €"}},{"$f":"BudgetDetails[[#This Row],[Πραγματικό κόστος]]","v":{"v":0,"d":"$0"}}]
[null,"Φοιτητικά","Δάνεια",null,null,{"$f":"BudgetDetails[[#This Row],[Προβλεπόμενο κόστος]]-BudgetDetails[[#This Row],[Πραγματικό κόστος]]","v":{"v":0,"d":"0 €"}},{"$f":"BudgetDetails[[#This Row],[Πραγματικό κόστος]]","v":{"v":0,"d":"$0"}}]
[null,"Ρούχα","Προσωπική φροντίδα",{"v":150,"d":"150 €"},{"v":140,"d":"140 €"},{"$f":"BudgetDetails[[#This Row],[Προβλεπόμενο κόστος]]-BudgetDetails[[#This Row],[Πραγματικό κόστος]]","v":{"v":10,"d":"10 €"}},{"$f":"BudgetDetails[[#This Row],[Πραγματικό κόστος]]","v":{"v":140,"d":"$140"}}]
[null,"Στεγνοκαθαριστήριο","Προσωπική φροντίδα",null,null,{"$f":"BudgetDetails[[#This Row],[Προβλεπόμενο κόστος]]-BudgetDetails[[#This Row],[Πραγματικό κόστος]]","v":{"v":0,"d":"0 €"}},{"$f":"BudgetDetails[[#This Row],[Πραγματικό κόστος]]","v":{"v":0,"d":"$0"}}]
[null,"Μαλλιά/Νύχια","Προσωπική φροντίδα",null,null,{"$f":"BudgetDetails[[#This Row],[Προβλεπόμενο κόστος]]-BudgetDetails[[#This Row],[Πραγματικό κόστος]]","v":{"v":0,"d":"0 €"}},{"$f":"BudgetDetails[[#This Row],[Πραγματικό κόστος]]","v":{"v":0,"d":"$0"}}]
[null,"Γυμναστήριο","Προσωπική φροντίδα",null,null,{"$f":"BudgetDetails[[#This Row],[Προβλεπόμενο κόστος]]-BudgetDetails[[#This Row],[Πραγματικό κόστος]]","v":{"v":0,"d":"0 €"}},{"$f":"BudgetDetails[[#This Row],[Πραγματικό κόστος]]","v":{"v":0,"d":"$0"}}]
[null,"Ιατρικά","Προσωπική φροντίδα",null,null,{"$f":"BudgetDetails[[#This Row],[Προβλεπόμενο κόστος]]-BudgetDetails[[#This Row],[Πραγματικό κόστος]]","v":{"v":0,"d":"0 €"}},{"$f":"BudgetDetails[[#This Row],[Πραγματικό κόστος]]","v":{"v":0,"d":"$0"}}]
[null,"Φαγητό","Κατοικίδια",{"v":150,"d":"150 €"},{"v":75,"d":"75 €"},{"$f":"BudgetDetails[[#This Row],[Προβλεπόμενο κόστος]]-BudgetDetails[[#This Row],[Πραγματικό κόστος]]","v":{"v":75,"d":"75 €"}},{"$f":"BudgetDetails[[#This Row],[Πραγματικό κόστος]]","v":{"v":75,"d":"$75"}}]
[null,"Φροντίδα","Κατοικίδια",{"v":20,"d":"20 €"},{"v":25,"d":"25 €"},{"$f":"BudgetDetails[[#This Row],[Προβλεπόμενο κόστος]]-BudgetDetails[[#This Row],[Πραγματικό κόστος]]","v":{"v":-5,"d":"-5 €"}},{"$f":"BudgetDetails[[#This Row],[Πραγματικό κόστος]]","v":{"v":25,"d":"$25"}}]
[null,"Ιατρικά","Κατοικίδια",null,null,{"$f":"BudgetDetails[[#This Row],[Προβλεπόμενο κόστος]]-BudgetDetails[[#This Row],[Πραγματικό κόστος]]","v":{"v":0,"d":"0 €"}},{"$f":"BudgetDetails[[#This Row],[Πραγματικό κόστος]]","v":{"v":0,"d":"$0"}}]
[null,"Παιχνίδια","Κατοικίδια",null,null,{"$f":"BudgetDetails[[#This Row],[Προβλεπόμενο κόστος]]-BudgetDetails[[#This Row],[Πραγματικό κόστος]]","v":{"v":0,"d":"0 €"}},{"$f":"BudgetDetails[[#This Row],[Πραγματικό κόστος]]","v":{"v":0,"d":"$0"}}]
[null,"Λογαριασμός επένδυσης","Αποταμιεύσεις ή επενδύσεις",{"v":200,"d":"200 €"},{"v":200,"d":"200 €"},{"$f":"BudgetDetails[[#This Row],[Προβλεπόμενο κόστος]]-BudgetDetails[[#This Row],[Πραγματικό κόστος]]","v":{"v":0,"d":"0 €"}},{"$f":"BudgetDetails[[#This Row],[Πραγματικό κόστος]]","v":{"v":200,"d":"$200"}}]
[null,"Λογαριασμός αποταμίευσης","Αποταμιεύσεις ή επενδύσεις",null,null,{"$f":"BudgetDetails[[#This Row],[Προβλεπόμενο κόστος]]-BudgetDetails[[#This Row],[Πραγματικό κόστος]]","v":{"v":0,"d":"0 €"}},{"$f":"BudgetDetails[[#This Row],[Πραγματικό κόστος]]","v":{"v":0,"d":"$0"}}]
[null,"Κρατικοί","Φόροι",{"v":300,"d":"300 €"},{"v":300,"d":"300 €"},{"$f":"BudgetDetails[[#This Row],[Προβλεπόμενο κόστος]]-BudgetDetails[[#This Row],[Πραγματικό κόστος]]","v":{"v":0,"d":"0 €"}},{"$f":"BudgetDetails[[#This Row],[Πραγματικό κόστος]]","v":{"v":300,"d":"$300"}}]
[null,"Δημοτικοί","Φόροι",null,null,{"$f":"BudgetDetails[[#This Row],[Προβλεπόμενο κόστος]]-BudgetDetails[[#This Row],[Πραγματικό κόστος]]","v":{"v":0,"d":"0 €"}},{"$f":"BudgetDetails[[#This Row],[Πραγματικό κόστος]]","v":{"v":0,"d":"$0"}}]
[null,"Περιφερειακοί","Φόροι",null,null,{"$f":"BudgetDetails[[#This Row],[Προβλεπόμενο κόστος]]-BudgetDetails[[#This Row],[Πραγματικό κόστος]]","v":{"v":0,"d":"0 €"}},{"$f":"BudgetDetails[[#This Row],[Πραγματικό κόστος]]","v":{"v":0,"d":"$0"}}]
[null,"Εισιτήρια λεωφορείων/ταξί","Μεταφορικά",{"v":100,"d":"100 €"},{"v":150,"d":"150 €"},{"$f":"BudgetDetails[[#This Row],[Προβλεπόμενο κόστος]]-BudgetDetails[[#This Row],[Πραγματικό κόστος]]","v":{"v":-50,"d":"-50 €"}},{"$f":"BudgetDetails[[#This Row],[Πραγματικό κόστος]]","v":{"v":150,"d":"$150"}}]
[null,"Καύσιμα","Μεταφορικά",{"v":450,"d":"450 €"},{"v":400,"d":"400 €"},{"$f":"BudgetDetails[[#This Row],[Προβλεπόμενο κόστος]]-BudgetDetails[[#This Row],[Πραγματικό κόστος]]","v":{"v":50,"d":"50 €"}},{"$f":"BudgetDetails[[#This Row],[Πραγματικό κόστος]]","v":{"v":400,"d":"$400"}}]
[null,"Ασφάλιση","Μεταφορικά",{"v":300,"d":"300 €"},{"v":300,"d":"300 €"},{"$f":"BudgetDetails[[#This Row],[Προβλεπόμενο κόστος]]-BudgetDetails[[#This Row],[Πραγματικό κόστος]]","v":{"v":0,"d":"0 €"}},{"$f":"BudgetDetails[[#This Row],[Πραγματικό κόστος]]","v":{"v":300,"d":"$300"}}]
[null,"Άδειες χρήσης ","Μεταφορικά",{"v":25,"d":"25 €"},{"v":25,"d":"25 €"},{"$f":"BudgetDetails[[#This Row],[Προβλεπόμενο κόστος]]-BudgetDetails[[#This Row],[Πραγματικό κόστος]]","v":{"v":0,"d":"0 €"}},{"$f":"BudgetDetails[[#This Row],[Πραγματικό κόστος]]","v":{"v":25,"d":"$25"}}]
[null,"Συντήρηση","Μεταφορικά",{"v":100,"d":"100 €"},{"v":50,"d":"50 €"},{"$f":"BudgetDetails[[#This Row],[Προβλεπόμενο κόστος]]-BudgetDetails[[#This Row],[Πραγματικό κόστος]]","v":{"v":50,"d":"50 €"}},{"$f":"BudgetDetails[[#This Row],[Πραγματικό κόστος]]","v":{"v":50,"d":"$50"}}]
[null,"Έξοδα στάθμευσης","Μεταφορικά",null,null,{"$f":"BudgetDetails[[#This Row],[Προβλεπόμενο κόστος]]-BudgetDetails[[#This Row],[Πραγματικό κόστος]]","v":{"v":0,"d":"0 €"}},{"$f":"BudgetDetails[[#This Row],[Πραγματικό κόστος]]","v":{"v":0,"d":"$0"}}]
[null,"Δόση οχήματος","Μεταφορικά",{"v":450,"d":"450 €"},{"v":450,"d":"450 €"},{"$f":"BudgetDetails[[#This Row],[Προβλεπόμενο κόστος]]-BudgetDetails[[#This Row],[Πραγματικό κόστος]]","v":{"v":0,"d":"0 €"}},{"$f":"BudgetDetails[[#This Row],[Πραγματικό κόστος]]","v":{"v":450,"d":"$450"}}]
[null,"Σύνολο",null,{"$f":"SUBTOTAL(109,BudgetDetails[Προβλεπόμενο κόστος])","v":{"v":7915,"d":"7,915 €"}},{"$f":"SUBTOTAL(109,BudgetDetails[Πραγματικό κόστος])","v":{"v":7860,"d":"7,860 €"}},{"$f":"SUBTOTAL(109,BudgetDetails[Διαφορά])","v":{"v":55,"d":"55 €"}}]

{"sheet":"Πρόσθετα στοιχεία","index":2,"n_rows":15,"n_cols":5,"rows_kept":15,"merged":[[0,1,0,2]]}
[null,"Συγκεντρωτικός Πίνακας για το γράφημα 'Επισκόπηση προϋπολογισμού'",null,null,"Λίστα αναζήτησης για την κατηγορία 'Λεπτομέρειες προϋπολογισμού'"]
[null,"Κατηγορία","Πραγματικό κόστος ",null,"Αναζήτηση κατηγορίας προϋπολογισμού"]
[null,"Προσωπική φροντίδα",140,null,"Παιδιά"]
[null,"Διασκέδαση",358,null,"Διασκέδαση"]
[null,"Φαγητό",1320,null,"Φαγητό"]
[null,"Δώρα και φιλανθρωπία",125,null,"Δώρα και φιλανθρωπία"]
[null,"Στέγαση",2702,null,"Στέγαση"]
[null,"Ασφάλιση",900,null,"Ασφάλιση"]
[null,"Αποταμιεύσεις ή επενδύσεις",200,null,"Δάνεια"]
[null,"Παιδιά",140,null,"Προσωπική φροντίδα"]
[null,"Κατοικίδια",100,null,"Κατοικίδια"]
[null,"Δάνεια",200,null,"Αποταμιεύσεις ή επενδύσεις"]
[null,"Φόροι",300,null,"Φόροι"]
[null,"Μεταφορικά",1375,null,"Μεταφορικά"]
[null,"Γενικό Άθροισμα",7860]