{"text_format":"3","workbook":"xlsx","n_sheets":3,"sheets":["Έξοδα","Έσοδα","Σύνοψη"],"not_rendered":{"charts":1,"defined_names":2},"read":"whole","date_system":"1900"}

{"sheet":"Έξοδα","index":0,"n_rows":35,"n_cols":9,"rows_kept":35,"merged":[[0,6,0,8],[1,6,1,7],[2,1,2,8],[3,7,3,8]]}
[]
[]
[null,"Προϋπολογισμός εκδήλωσης για \n[Όνομα εκδήλωσης]"]
[{"$nulls":7}," Έξοδα"]
[]
[{"$nulls":7},"Εκτιμώμενα","Πραγματικά"]
[null,null,"Συνολικά έξοδα",{"$nulls":4},{"$f":"SUM(D14,D22,D28,D35,H14,H22,H27)","v":{"v":1145,"d":"1,145.00 €"}},{"$f":"SUM(E14,E22,E28,E35,I14,I22,I27)","v":{"v":395,"d":"395.00 €"}}]
[]
[null,null,"Χώρος","Εκτιμώμενα","Πραγματικά",null,"Αναψυκτικά","Εκτιμώμενα","Πραγματικά"]
[null,null,"Έξοδα αίθουσας και σάλας",{"v":500,"d":"500.00 €"},{"v":250,"d":"250.00 €"},null,"Φαγητό"]
[null,null,"Προσωπικό χώρου",{"v":400,"d":"400.00 €"},{"v":50,"d":"50.00 €"},null,"Ποτά"]
[null,null,"Εξοπλισμός",{"$nulls":3},"Τραπεζομάντιλα"]
[null,null,"Τραπέζια και καρέκλες",{"$nulls":3},"Προσωπικό και φιλοδωρήματα"]
[null,null,"Άθροισμα",{"$f":"SUBTOTAL(109,Πίνακας1[Εκτιμώμενα])","v":{"v":900,"d":"900.00 €"}},{"$f":"SUBTOTAL(109,Πίνακας1[Πραγματικά])","v":{"v":300,"d":"300.00 €"}},null,"Άθροισμα",{"$f":"SUBTOTAL(109,Πίνακας5[Εκτιμώμενα])","v":{"v":0,"d":"0.00 €"}},{"$f":"SUBTOTAL(109,Πίνακας5[Πραγματικά])","v":{"v":0,"d":"0.00 €"}}]
[]
[null,null,"Διακοσμήσεις","Εκτιμώμενα","Πραγματικά",null,"Πρόγραμμα","Εκτιμώμενα","Πραγματικά"]
[null,null,"Λουλούδια",{"v":200,"d":"200.00 €"},{"v":50,"d":"50.00 €"},null,"Καλλιτέχνες"]
[null,null,"Κεριά",{"$nulls":3},"Ηχεία"]
[null,null,"Φωτισμός",{"$nulls":3},"Ταξίδι"]
[null,null,"Μπαλόνια",{"$nulls":3},"Ξενοδοχείο"]
[null,null,"Χαρτικά",{"$nulls":3},"Άλλο"]
[null,null,"Άθροισμα",{"$f":"SUBTOTAL(109,Πίνακας2[Εκτιμώμενα])","v":{"v":200,"d":"200.00 €"}},{"$f":"SUBTOTAL(109,Πίνακας2[Πραγματικά])","v":{"v":50,"d":"50.00 €"}},null,"Άθροισμα",{"$f":"SUBTOTAL(109,Πίνακας6[Εκτιμώμενα])","v":{"v":0,"d":"0.00 €"}},{"$f":"SUBTOTAL(109,Πίνακας6[Πραγματικά])","v":{"v":0,"d":"0.00 €"}}]
[]
[null,null,"Δημοσιότητα","Εκτιμώμενα","Πραγματικά",null,"Βραβεία","Εκτιμώμενα","Πραγματικά"]
[null,null,"Γραφικά",{"v":45,"d":"45.00 €"},{"v":45,"d":"45.00 €"},null,"Κορδέλες/Πλακέτες/Τρόπαια"]
[null,null,"Φωτοαντιγραφή/Εκτύπωση",{"$nulls":3},"Δώρα"]
[null,null,"Ταχυδρομικά τέλη",{"$nulls":3},"Άθροισμα",{"$f":"SUBTOTAL(109,Πίνακας7[Εκτιμώμενα])","v":{"v":0,"d":"0.00 €"}},{"$f":"SUBTOTAL(109,Πίνακας7[Πραγματικά])","v":{"v":0,"d":"0.00 €"}}]
[null,null,"Άθροισμα",{"$f":"SUBTOTAL(109,Πίνακας3[Εκτιμώμενα])","v":{"v":45,"d":"45.00 €"}},{"$f":"SUBTOTAL(109,Πίνακας3[Πραγματικά])","v":{"v":45,"d":"45.00 €"}}]
[]
[null,null,"Διάφορα","Εκτιμώμενα","Πραγματικά"]
[null,null,"Τηλέφωνο"]
[null,null,"Μετακινήσεις"]
[null,null,"Επιστολόχαρτα"]
[null,null,"Υπηρεσίες φαξ"]
[null,null,"Άθροισμα",{"$f":"SUBTOTAL(109,Πίνακας4[Εκτιμώμενα])","v":{"v":0,"d":"0.00 €"}},{"$f":"SUBTOTAL(109,Πίνακας4[Πραγματικά])","v":{"v":0,"d":"0.00 €"}}]

{"sheet":"Έσοδα","index":1,"n_rows":36,"n_cols":7,"rows_kept":36,"merged":[[2,1,2,6],[3,5,3,6],[14,1,14,6],[21,1,21,6],[28,1,28,6]]}
[]
[]
[null,"Προϋπολογισμός εκδήλωσης για \n[Όνομα εκδήλωσης]"]
[{"$nulls":5}," Έσοδα"]
[]
[{"$nulls":5},"Εκτιμώμενα","Πραγματικά"]
[null,"Συνολικά έσοδα",{"$nulls":3},{"$f":"SUM(F14,F21,F28,F36)","v":{"v":1936,"d":"1,936.00 €"}},{"$f":"SUM(G14,G21,G28,G36)","v":{"v":1831,"d":"1,831.00 €"}}]
[]
[null,"Προσελεύσεις"]
[null,"Εκτιμώμενα","Πραγματικά",null,null,"Εκτιμώμενα","Πραγματικά"]
[null,300,278,"Ενήλικες @",{"v":5,"d":"5.00 €"},{"$f":"B11*E11","v":{"v":1500,"d":"1,500.00 €"}},{"$f":"C11*E11","v":{"v":1390,"d":"1,390.00 €"}}]
[null,197,195,"Παιδιά @",{"v":2,"d":"2.00 €"},{"$f":"B12*E12","v":{"v":394,"d":"394.00 €"}},{"$f":"C12*E12","v":{"v":390,"d":"390.00 €"}}]
[null,42,51,"Λοιπά @",{"v":1,"d":"1.00 €"},{"$f":"B13*E13","v":{"v":42,"d":"42.00 €"}},{"$f":"C13*E13","v":{"v":51,"d":"51.00 €"}}]
[{"$nulls":5},{"$f":"SUM(F11:F13)","v":{"v":1936,"d":"1,936.00 €"}},{"$f":"SUM(G11:G13)","v":{"v":1831,"d":"1,831.00 €"}}]
[]
[null,"Διαφημίσεις στο πρόγραμμα"]
[null,"Εκτιμώμενα","Πραγματικά",null,null,"Εκτιμώμενα","Πραγματικά"]
[{"$nulls":3},"Εξώφυλλα @",null,{"$f":"B18*E18","v":{"v":0,"d":"0.00 €"}},{"$f":"C18*E18","v":{"v":0,"d":"0.00 €"}}]
[{"$nulls":3},"Μισές σελίδες @",null,{"$f":"B19*E19","v":{"v":0,"d":"0.00 €"}},{"$f":"C19*E19","v":{"v":0,"d":"0.00 €"}}]
[{"$nulls":3},"Ένα τέταρτο σελίδας @",null,{"$f":"B20*E20","v":{"v":0,"d":"0.00 €"}},{"$f":"C20*E20","v":{"v":0,"d":"0.00 €"}}]
[{"$nulls":5},{"$f":"SUM(F18:F20)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUM(G18:G20)","v":{"v":0,"d":"0.00 €"}}]
[]
[null,"Εκθέτες/Προμηθευτές"]
[null,"Εκτιμώμενα","Πραγματικά",null,null,"Εκτιμώμενα","Πραγματικά"]
[{"$nulls":3},"Μεγάλα περίπτερα @",null,{"$f":"B25*E25","v":{"v":0,"d":"0.00 €"}},{"$f":"C25*E25","v":{"v":0,"d":"0.00 €"}}]
[{"$nulls":3},"Μεσαίο περίπτερα @",null,{"$f":"B26*E26","v":{"v":0,"d":"0.00 €"}},{"$f":"C26*E26","v":{"v":0,"d":"0.00 €"}}]
[{"$nulls":3},"Μικρά περίπτερα @",null,{"$f":"B27*E27","v":{"v":0,"d":"0.00 €"}},{"$f":"C27*E27","v":{"v":0,"d":"0.00 €"}}]
[{"$nulls":5},{"$f":"SUM(F25:F27)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUM(G25:G27)","v":{"v":0,"d":"0.00 €"}}]
[]
[null,"Πώληση ειδών"]
[null,"Εκτιμώμενα","Πραγματικά",null,null,"Εκτιμώμενα","Πραγματικά"]
[{"$nulls":3},"Είδη @",null,{"$f":"B32*E32","v":{"v":0,"d":"0.00 €"}},{"$f":"C32*E32","v":{"v":0,"d":"0.00 €"}}]
[{"$nulls":3},"Είδη @",null,{"$f":"B33*E33","v":{"v":0,"d":"0.00 €"}},{"$f":"C33*E33","v":{"v":0,"d":"0.00 €"}}]
[{"$nulls":3},"Είδη @",null,{"$f":"B34*E34","v":{"v":0,"d":"0.00 €"}},{"$f":"C34*E34","v":{"v":0,"d":"0.00 €"}}]
[{"$nulls":3},"Είδη @",null,{"$f":"B35*E35","v":{"v":0,"d":"0.00 €"}},{"$f":"C35*E35","v":{"v":0,"d":"0.00 €"}}]
[{"$nulls":5},{"$f":"SUM(F32:F35)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUM(G32:G35)","v":{"v":0,"d":"0.00 €"}}]

{"sheet":"Σύνοψη","index":2,"n_rows":9,"n_cols":7,"rows_kept":9,"merged":[[2,1,2,6],[3,5,3,6]]}
[]
[]
[null,"Προϋπολογισμός εκδήλωσης για \n[Όνομα εκδήλωσης]"]
[{"$nulls":5},"Σύνοψη κερδών/ζημιών"]
[]
[{"$nulls":5},"Εκτιμώμενα","Πραγματικά"]
[null,"Συνολικά έσοδα",{"$nulls":3},{"$f":"Έσοδα!F7","v":{"v":1936,"d":"1,936.00 €"}},{"$f":"Έσοδα!G7","v":{"v":1831,"d":"1,831.00 €"}}]
[null,"Συνολικά έξοδα",{"$nulls":3},{"$f":"Έξοδα!H7","v":{"v":1145,"d":"1,145.00 €"}},{"$f":"Έξοδα!I7","v":{"v":395,"d":"395.00 €"}}]
[null,"Συνολικό κέρδος (ή ζημιά)",{"$nulls":3},{"$f":"F7-F8","v":{"v":791,"d":"791.00 €"}},{"$f":"G7-G8","v":{"v":1436,"d":"1,436.00 €"}}]