{"text_format":"3","workbook":"xlsx","n_sheets":2,"sheets":["Σύνοψη","Έξοδα"],"not_rendered":{"defined_names":5},"read":"whole","date_system":"1900"}

{"sheet":"Σύνοψη","index":0,"n_rows":10,"n_cols":15,"rows_kept":10,"merged":[[0,1,0,2]]}
[null,"Προσωπικός προϋπολογισμός"]
[null,null,"Ιαν","Φεβ","Μάρτιος","Απρίλιος","Μάιος","Ιούνιος","Ιούλιος","Αύγ","Σεπ","Οκτ","Νοε","Δεκ","Έτος"]
[null,"Συνολικά έξοδα",{"$f":"Έξοδα[[#Totals],[Ιαν]]","v":{"v":0,"d":"0 €"}},{"$f":"Έξοδα[[#Totals],[Φεβ]]","v":{"v":0,"d":"0 €"}},{"$f":"Έξοδα[[#Totals],[Μάρτιος]]","v":{"v":0,"d":"0 €"}},{"$f":"Έξοδα[[#Totals],[Απρίλιος]]","v":{"v":0,"d":"0 €"}},{"$f":"Έξοδα[[#Totals],[Μάιος]]","v":{"v":0,"d":"0 €"}},{"$f":"Έξοδα[[#Totals],[Ιούνιος]]","v":{"v":0,"d":"0 €"}},{"$f":"Έξοδα[[#Totals],[Ιούλιος]]","v":{"v":0,"d":"0 €"}},{"$f":"Έξοδα[[#Totals],[Αύγ]]","v":{"v":0,"d":"0 €"}},{"$f":"Έξοδα[[#Totals],[Σεπτ]]","v":{"v":0,"d":"0 €"}},{"$f":"Έξοδα[[#Totals],[Οκτ]]","v":{"v":0,"d":"0 €"}},{"$f":"Έξοδα[[#Totals],[Νοέμ]]","v":{"v":0,"d":"0 €"}},{"$f":"Έξοδα[[#Totals],[Δεκ]]","v":{"v":0,"d":"0 €"}},{"$f":"SUM(C3:N3)","v":{"v":0,"d":"0 €"}}]
[null,"Έλλειμμα/πλεόνασμα μετρητών",{"$f":"SUM(Εισόδημα[[#Totals],[Ιαν]]-C3)","v":{"v":0,"d":"0 €"}},{"$f":"SUM(Εισόδημα[[#Totals],[Φεβ]]-D3)","v":{"v":0,"d":"0 €"}},{"$f":"SUM(Εισόδημα[[#Totals],[Μάρτιος]]-E3)","v":{"v":0,"d":"0 €"}},{"$f":"SUM(Εισόδημα[[#Totals],[Απρίλιος]]-F3)","v":{"v":0,"d":"0 €"}},{"$f":"SUM(Εισόδημα[[#Totals],[Μάιος]]-G3)","v":{"v":0,"d":"0 €"}},{"$f":"SUM(Εισόδημα[[#Totals],[Ιούνιος]]-H3)","v":{"v":0,"d":"0 €"}},{"$f":"SUM(Εισόδημα[[#Totals],[Ιούλιος]]-I3)","v":{"v":0,"d":"0 €"}},{"$f":"SUM(Εισόδημα[[#Totals],[Αύγ]]-J3)","v":{"v":0,"d":"0 €"}},{"$f":"SUM(Εισόδημα[[#Totals],[Σεπ]]-K3)","v":{"v":0,"d":"0 €"}},{"$f":"SUM(Εισόδημα[[#Totals],[Οκτ]]-L3)","v":{"v":0,"d":"0 €"}},{"$f":"SUM(Εισόδημα[[#Totals],[Νοε]]-M3)","v":{"v":0,"d":"0 €"}},{"$f":"SUM(Εισόδημα[[#Totals],[Δεκ]]-N3)","v":{"v":0,"d":"0 €"}},{"$f":"SUM(C4:N4)","v":{"v":0,"d":"0 €"}}]
[null,"Εισόδημα"]
[null,"Κατηγορία","Ιαν","Φεβ","Μάρτιος","Απρίλιος","Μάιος","Ιούνιος","Ιούλιος","Αύγ","Σεπ","Οκτ","Νοε","Δεκ","Έτος"]
[null,"Μισθοί",{"$nulls":12},{"$f":"SUM(Εισόδημα[[#This Row],[Ιαν]:[Δεκ]])","v":{"v":0,"d":"0 €"}}]
[null,"Τόκοι/μερίσματα",{"$nulls":12},{"$f":"SUM(Εισόδημα[[#This Row],[Ιαν]:[Δεκ]])","v":{"v":0,"d":"0 €"}}]
[null,"Διάφορα",{"$nulls":12},{"$f":"SUM(Εισόδημα[[#This Row],[Ιαν]:[Δεκ]])","v":{"v":0,"d":"0 €"}}]
[null,"Άθροισμα",{"$f":"SUBTOTAL(109,Εισόδημα[Ιαν])","v":{"v":0,"d":"0 €"}},{"$f":"SUBTOTAL(109,Εισόδημα[Φεβ])","v":{"v":0,"d":"0 €"}},{"$f":"SUBTOTAL(109,Εισόδημα[Μάρτιος])","v":{"v":0,"d":"0 €"}},{"$f":"SUBTOTAL(109,Εισόδημα[Απρίλιος])","v":{"v":0,"d":"0 €"}},{"$f":"SUBTOTAL(109,Εισόδημα[Μάιος])","v":{"v":0,"d":"0 €"}},{"$f":"SUBTOTAL(109,Εισόδημα[Ιούνιος])","v":{"v":0,"d":"0 €"}},{"$f":"SUBTOTAL(109,Εισόδημα[Ιούλιος])","v":{"v":0,"d":"0 €"}},{"$f":"SUBTOTAL(109,Εισόδημα[Αύγ])","v":{"v":0,"d":"0 €"}},{"$f":"SUBTOTAL(109,Εισόδημα[Σεπ])","v":{"v":0,"d":"0 €"}},{"$f":"SUBTOTAL(109,Εισόδημα[Οκτ])","v":{"v":0,"d":"0 €"}},{"$f":"SUBTOTAL(109,Εισόδημα[Νοε])","v":{"v":0,"d":"0 €"}},{"$f":"SUBTOTAL(109,Εισόδημα[Δεκ])","v":{"v":0,"d":"0 €"}},{"$f":"SUBTOTAL(109,Εισόδημα[Έτος])","v":{"v":0,"d":"0 €"}}]

{"sheet":"Έξοδα","index":1,"n_rows":12,"n_cols":16,"rows_kept":12,"merged":[[0,1,0,2]]}
[null,"Προσωπικός προϋπολογισμός"]
[null,"Έξοδα"]
[null,"Κατηγορία","Υποκατηγορία","Ιαν","Φεβ","Μάρτιος","Απρίλιος","Μάιος","Ιούνιος","Ιούλιος","Αύγ","Σεπτ","Οκτ","Νοέμ","Δεκ","Έτος"]
[null,"Σπίτι","Στεγαστικό/ενοίκιο",{"$nulls":12},{"$f":"SUM(Έξοδα!$D4:$O4)","v":{"v":0,"d":"0 €"}}]
[null,"Καθημερινά έξοδα","Ψώνια ",{"$nulls":12},{"$f":"SUM(Έξοδα!$D5:$O5)","v":{"v":0,"d":"0 €"}}]
[null,"Μετακινήσεις","Καύσιμα",{"$nulls":12},{"$f":"SUM(Έξοδα!$D6:$O6)","v":{"v":0,"d":"0 €"}}]
[null,"Διασκέδαση","Συνδρομητική τηλεόραση",{"$nulls":12},{"$f":"SUM(Έξοδα!$D7:$O7)","v":{"v":0,"d":"0 €"}}]
[null,"Υγεία","Συνδρομή κέντρου υγείας και ευεξίας",{"$nulls":12},{"$f":"SUM(Έξοδα!$D8:$O8)","v":{"v":0,"d":"0 €"}}]
[null,"Διακοπές","Αεροπορικά εισιτήρια",{"$nulls":12},{"$f":"SUM(Έξοδα!$D9:$O9)","v":{"v":0,"d":"0 €"}}]
[null,"Αναψυχή","Συνδρομή γυμναστηρίου",{"$nulls":12},{"$f":"SUM(Έξοδα!$D10:$O10)","v":{"v":0,"d":"0 €"}}]
[null,"Τέλη/Συνδρομές","Περιοδικά",{"$nulls":12},{"$f":"SUM(Έξοδα!$D11:$O11)","v":{"v":0,"d":"0 €"}}]
[null,"Άθροισμα",null,{"$f":"SUBTOTAL(109,Έξοδα[Ιαν])","v":{"v":0,"d":"0 €"}},{"$f":"SUBTOTAL(109,Έξοδα[Φεβ])","v":{"v":0,"d":"0 €"}},{"$f":"SUBTOTAL(109,Έξοδα[Μάρτιος])","v":{"v":0,"d":"0 €"}},{"$f":"SUBTOTAL(109,Έξοδα[Απρίλιος])","v":{"v":0,"d":"0 €"}},{"$f":"SUBTOTAL(109,Έξοδα[Μάιος])","v":{"v":0,"d":"0 €"}},{"$f":"SUBTOTAL(109,Έξοδα[Ιούνιος])","v":{"v":0,"d":"0 €"}},{"$f":"SUBTOTAL(109,Έξοδα[Ιούλιος])","v":{"v":0,"d":"0 €"}},{"$f":"SUBTOTAL(109,Έξοδα[Αύγ])","v":{"v":0,"d":"0 €"}},{"$f":"SUBTOTAL(109,Έξοδα[Σεπτ])","v":{"v":0,"d":"0 €"}},{"$f":"SUBTOTAL(109,Έξοδα[Οκτ])","v":{"v":0,"d":"0 €"}},{"$f":"SUBTOTAL(109,Έξοδα[Νοέμ])","v":{"v":0,"d":"0 €"}},{"$f":"SUBTOTAL(109,Έξοδα[Δεκ])","v":{"v":0,"d":"0 €"}},{"$f":"SUBTOTAL(109,Έξοδα[Έτος])","v":{"v":0,"d":"0 €"}}]