{"text_format":"1","workbook":"xls","n_sheets":4,"sheets":["Σύνοψη προϋπολογισμού YTD","Σύνοψη μηνιαίων εξόδων","Αναλυτικά έξοδα","Δωρεές & Χορηγίες"],"not_rendered":{"charts":0,"images":0,"macros":0,"external_links":1,"defined_names":7,"comments":2,"pivot_tables":0},"unopened":[],"bounds":{"document_bytes":16777216,"sheet_cells":100000,"rows_first":2000,"rows_last":500,"rows_between":2000,"halvings":0,"cell_chars":16384,"cell_head_chars":4096},"cells_cut":0,"cells_raw":0,"read":"whole","date_system":"1900","formulas":"cached_only"}

{"sheet":"Σύνοψη προϋπολογισμού YTD","index":0,"n_rows":30,"n_cols":6,"rows_kept":30,"cut":false,"hidden":false,"merged":[[1,0,1,5]],"flags":["formulas_cached_only"]}
[]
["Πραγματικός προϋπολογισμός 2005 έναντι προϋπολογισμού YTD"]
[]
["Κώδικας Γ/Κ","Τίτλος λογαριασμού","Πραγματικά","Προϋπολογισμός","Υπόλοιπο $","Υπόλοιπο %"]
[]
[1000,"Διαφήμιση",9009,100000,90991,0.90991]
[]
[2000,"Εξοπλισμός γραφείου",0,100000,100000,1]
[]
[3000,"Εκτυπωτές",0,100000,100000,1]
[]
[4000,"Κόστος διακομιστή",0,100000,100000,1]
[]
[5000,"Αναλώσιμα",0,50000,50000,1]
[]
[6000,"Δαπάνες πελάτη",0,25000,25000,1]
[]
[7000,"Υπολογιστές",30000,75000,45000,0.6]
[]
[8000,"Πρόγραμμα νοσηλείας",0,65000,65000,1]
[]
[9000,"Κόστος κατασκευής",0,125000,125000,1]
[]
[10000,"Μάρκετινγκ",0,100000,100000,1]
[]
[11000,"Δωρεές",30000,250000,220000,0.88]
[]
[12000,"Χορηγίες",12000,50000,38000,0.76]
[]
[null,"ΣΥΝΟΛΟ",81009,1140000,1058991,0.9289394736842105]

{"sheet":"Σύνοψη μηνιαίων εξόδων","index":1,"n_rows":30,"n_cols":15,"rows_kept":30,"cut":false,"hidden":false,"merged":[[1,0,1,14]],"flags":["formulas_cached_only"]}
[]
["Μηνιαία έξοδα 2005"]
[]
["Κώδικας Γ/Κ","Τίτλος λογαριασμού","2005-01-01","2005-02-01","2005-03-01","2005-04-01","2005-05-01","2005-06-01","2005-07-01","2005-08-01","2005-09-01","2005-10-01","2005-11-01","2005-12-01",2005]
[]
[1000,"Διαφήμιση",750.75,750.75,750.75,750.75,750.75,750.75,750.75,750.75,750.75,750.75,750.75,750.75,9009]
[]
[2000,"Εξοπλισμός γραφείου",0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[3000,"Εκτυπωτές",0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[4000,"Κόστος διακομιστή",0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[5000,"Αναλώσιμα",0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[6000,"Δαπάνες πελάτη",0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[7000,"Υπολογιστές",2500,2500,2500,2500,2500,2500,2500,2500,2500,2500,2500,2500,30000]
[]
[8000,"Πρόγραμμα νοσηλείας",0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[9000,"Κόστος κατασκευής",0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[10000,"Μάρκετινγκ",0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[11000,"Δωρεές",2500,2500,2500,2500,2500,2500,2500,2500,2500,2500,2500,2500,30000]
[]
[12000,"Χορηγίες",1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,12000]
[]
[null,"Σύνολο",6750.75,6750.75,6750.75,6750.75,6750.75,6750.75,6750.75,6750.75,6750.75,6750.75,6750.75,6750.75,81009]

{"sheet":"Αναλυτικά έξοδα","index":2,"n_rows":103,"n_cols":10,"rows_kept":103,"cut":false,"hidden":false,"merged":[],"flags":["formulas_cached_only"]}
["Κώδικας Γ/Κ","Ημερομηνία τιμολογίου","Τιμολόγιο #","Αίτηση από"," Έλεγχος ποσού ","Δικαιούχος πληρωμής","Έλεγχος χρήσης","Μέθοδος κατανομής","Ημερομηνία αρχείου","Δημιουργημένο πεδίο κλειδιού"]
[1000,"2005-01-01",100,"Andy Teal",750.75,"Σύστημα ενοποιημένων μηνυμάτων ","Σύστημα αλληλογραφίας","Αλληλογραφία","2005-01-04","1000μμμ-εε"]
[7000,"2005-01-15",101,"Robert Walters",2500,"A. Datum Corporation ","2 επιτραπέζιοι υπολογιστές","Πίστωση","2005-01-20","7000μμμ-εε"]
[null,null,null,null,null,null,null,null,null,"μμμ-εε"]
[null,null,null,null,null,null,null,null,null,"μμμ-εε"]
[null,null,null,null,null,null,null,null,null,"μμμ-εε"]
[null,null,null,null,null,null,null,null,null,"μμμ-εε"]
[null,null,null,null,null,null,null,null,null,"μμμ-εε"]
[null,null,null,null,null,null,null,null,null,"μμμ-εε"]
[null,null,null,null,null,null,null,null,null,"μμμ-εε"]
[null,null,null,null,null,null,null,null,null,"μμμ-εε"]
[null,null,null,null,null,null,null,null,null,"μμμ-εε"]
[null,null,null,null,null,null,null,null,null,"μμμ-εε"]
[null,null,null,null,null,null,null,null,null,"μμμ-εε"]
[null,null,null,null,null,null,null,null,null,"μμμ-εε"]
[null,null,null,null,null,null,null,null,null,"μμμ-εε"]
[null,null,null,null,null,null,null,null,null,"μμμ-εε"]
[null,null,null,null,null,null,null,null,null,"μμμ-εε"]
[null,null,null,null,null,null,null,null,null,"μμμ-εε"]
[null,null,null,null,null,null,null,null,null,"μμμ-εε"]
[null,null,null,null,null,null,null,null,null,"μμμ-εε"]
[null,null,null,null,null,null,null,null,null,"μμμ-εε"]
[null,null,null,null,null,null,null,null,null,"μμμ-εε"]
[null,null,null,null,null,null,null,null,null,"μμμ-εε"]
[null,null,null,null,null,null,null,null,null,"μμμ-εε"]
[null,null,null,null,null,null,null,null,null,"μμμ-εε"]
[null,null,null,null,null,null,null,null,null,"μμμ-εε"]
[null,null,null,null,null,null,null,null,null,"μμμ-εε"]
[null,null,null,null,null,null,null,null,null,"μμμ-εε"]
[null,null,null,null,null,null,null,null,null,"μμμ-εε"]
[null,null,null,null,null,null,null,null,null,"μμμ-εε"]
[null,null,null,null,null,null,null,null,null,"μμμ-εε"]
[null,null,null,null,null,null,null,null,null,"μμμ-εε"]
[null,null,null,null,null,null,null,null,null,"μμμ-εε"]
[null,null,null,null,null,null,null,null,null,"μμμ-εε"]
[null,null,null,null,null,null,null,null,null,"μμμ-εε"]
[null,null,null,null,null,null,null,null,null,"μμμ-εε"]
[null,null,null,null,null,null,null,null,null,"μμμ-εε"]
[null,null,null,null,null,null,null,null,null,"μμμ-εε"]
[null,null,null,null,null,null,null,null,null,"μμμ-εε"]
[null,null,null,null,null,null,null,null,null,"μμμ-εε"]
[null,null,null,null,null,null,null,null,null,"μμμ-εε"]
[null,null,null,null,null,null,null,null,null,"μμμ-εε"]
[null,null,null,null,null,null,null,null,null,"μμμ-εε"]
[null,null,null,null,null,null,null,null,null,"μμμ-εε"]
[null,null,null,null,null,null,null,null,null,"μμμ-εε"]
[null,null,null,null,null,null,null,null,null,"μμμ-εε"]
[null,null,null,null,null,null,null,null,null,"μμμ-εε"]
[null,null,null,null,null,null,null,null,null,"μμμ-εε"]
[null,null,null,null,null,null,null,null,null,"μμμ-εε"]
[null,null,null,null,null,null,null,null,null,"μμμ-εε"]
[null,null,null,null,null,null,null,null,null,"μμμ-εε"]
[null,null,null,null,null,null,null,null,null,"μμμ-εε"]
[null,null,null,null,null,null,null,null,null,"μμμ-εε"]
[null,null,null,null,null,null,null,null,null,"μμμ-εε"]
[null,null,null,null,null,null,null,null,null,"μμμ-εε"]
[null,null,null,null,null,null,null,null,null,"μμμ-εε"]
[null,null,null,null,null,null,null,null,null,"μμμ-εε"]
[null,null,null,null,null,null,null,null,null,"μμμ-εε"]
[null,null,null,null,null,null,null,null,null,"μμμ-εε"]
[null,null,null,null,null,null,null,null,null,"μμμ-εε"]
[null,null,null,null,null,null,null,null,null,"μμμ-εε"]
[null,null,null,null,null,null,null,null,null,"μμμ-εε"]
[null,null,null,null,null,null,null,null,null,"μμμ-εε"]
[null,null,null,null,null,null,null,null,null,"μμμ-εε"]
[null,null,null,null,null,null,null,null,null,"μμμ-εε"]
[null,null,null,null,null,null,null,null,null,"μμμ-εε"]
[null,null,null,null,null,null,null,null,null,"μμμ-εε"]
[null,null,null,null,null,null,null,null,null,"μμμ-εε"]
[null,null,null,null,null,null,null,null,null,"μμμ-εε"]
[null,null,null,null,null,null,null,null,null,"μμμ-εε"]
[null,null,null,null,null,null,null,null,null,"μμμ-εε"]
[null,null,null,null,null,null,null,null,null,"μμμ-εε"]
[null,null,null,null,null,null,null,null,null,"μμμ-εε"]
[null,null,null,null,null,null,null,null,null,"μμμ-εε"]
[null,null,null,null,null,null,null,null,null,"μμμ-εε"]
[null,null,null,null,null,null,null,null,null,"μμμ-εε"]
[null,null,null,null,null,null,null,null,null,"μμμ-εε"]
[null,null,null,null,null,null,null,null,null,"μμμ-εε"]
[null,null,null,null,null,null,null,null,null,"μμμ-εε"]
[null,null,null,null,null,null,null,null,null,"μμμ-εε"]
[null,null,null,null,null,null,null,null,null,"μμμ-εε"]
[null,null,null,null,null,null,null,null,null,"μμμ-εε"]
[null,null,null,null,null,null,null,null,null,"μμμ-εε"]
[null,null,null,null,null,null,null,null,null,"μμμ-εε"]
[null,null,null,null,null,null,null,null,null,"μμμ-εε"]
[null,null,null,null,null,null,null,null,null,"μμμ-εε"]
[null,null,null,null,null,null,null,null,null,"μμμ-εε"]
[null,null,null,null,null,null,null,null,null,"μμμ-εε"]
[null,null,null,null,null,null,null,null,null,"μμμ-εε"]
[null,null,null,null,null,null,null,null,null,"μμμ-εε"]
[null,null,null,null,null,null,null,null,null,"μμμ-εε"]
[null,null,null,null,null,null,null,null,null,"μμμ-εε"]
[null,null,null,null,null,null,null,null,null,"μμμ-εε"]
[null,null,null,null,null,null,null,null,null,"μμμ-εε"]
[null,null,null,null,null,null,null,null,null,"μμμ-εε"]
[null,null,null,null,null,null,null,null,null,"μμμ-εε"]
[null,null,null,null,null,null,null,null,null,"μμμ-εε"]
[null,null,null,null,null,null,null,null,null,"μμμ-εε"]
[null,null,null,null,null,null,null,null,null,"μμμ-εε"]
[null,null,null,null,null,null,null,null,null,"μμμ-εε"]
[null,null,null,null,null,null,null,null,null,"μμμ-εε"]
[null,null,null,null,null,null,null,null,null,"μμμ-εε"]

{"sheet":"Δωρεές & Χορηγίες","index":3,"n_rows":109,"n_cols":12,"rows_kept":109,"cut":false,"hidden":false,"merged":[],"flags":["formulas_cached_only"]}
["Κώδικας Γ/Κ","Έναρξη αίτησης ελέγχου ημερομηνίας","Αίτηση από"," Έλεγχος ποσού "," Εισφορά προηγούμενου έτους ","Δικαιούχος πληρωμής","Χρησιμοποιήθηκε για","Υπεγράφη από","Κατηγορία","Μέθοδος κατανομής","Ημερομηνία αρχείου","Δημιουργημένο πεδίο κλειδιού"]
[12000,"2005-01-20","Susan W. Eaton",1000,0,"Σχολή καλών τεχνών ","Υποτροφίες","Kim Ralls","Τέχνες","Έλεγχος","2005-01-30","12000μμμ-εε"]
[11000,"2005-02-15","Susan W. Eaton",2500,0,"Wingtip Toys ","Κοινότητα","Kathie Flood","Κοινότητα","Έλεγχος","2005-03-01","11000μμμ-εε"]
[null,null,null,null,null,null,null,null,null,null,null,"μμμ-εε"]
[null,null,null,null,null,null,null,null,null,null,null,"μμμ-εε"]
[null,null,null,null,null,null,null,null,null,null,null,"μμμ-εε"]
[null,null,null,null,null,null,null,null,null,null,null,"μμμ-εε"]
[null,null,null,null,null,null,null,null,null,null,null,"μμμ-εε"]
[null,null,null,null,null,null,null,null,null,null,null,"μμμ-εε"]
[null,null,null,null,null,null,null,null,null,null,null,"μμμ-εε"]
[null,null,null,null,null,null,null,null,null,null,null,"μμμ-εε"]
[null,null,null,null,null,null,null,null,null,null,null,"μμμ-εε"]
[null,null,null,null,null,null,null,null,null,null,null,"μμμ-εε"]
[null,null,null,null,null,null,null,null,null,null,null,"μμμ-εε"]
[null,null,null,null,null,null,null,null,null,null,null,"μμμ-εε"]
[null,null,null,null,null,null,null,null,null,null,null,"μμμ-εε"]
[null,null,null,null,null,null,null,null,null,null,null,"μμμ-εε"]
[null,null,null,null,null,null,null,null,null,null,null,"μμμ-εε"]
[null,null,null,null,null,null,null,null,null,null,null,"μμμ-εε"]
[null,null,null,null,null,null,null,null,null,null,null,"μμμ-εε"]
[null,null,null,null,null,null,null,null,null,null,null,"μμμ-εε"]
[null,null,null,null,null,null,null,null,null,null,null,"μμμ-εε"]
[null,null,null,null,null,null,null,null,null,null,null,"μμμ-εε"]
[null,null,null,null,null,null,null,null,null,null,null,"μμμ-εε"]
[null,null,null,null,null,null,null,null,null,null,null,"μμμ-εε"]
[null,null,null,null,null,null,null,null,null,null,null,"μμμ-εε"]
[null,null,null,null,null,null,null,null,null,null,null,"μμμ-εε"]
[null,null,null,null,null,null,null,null,null,null,null,"μμμ-εε"]
[null,null,null,null,null,null,null,null,null,null,null,"μμμ-εε"]
[null,null,null,null,null,null,null,null,null,null,null,"μμμ-εε"]
[null,null,null,null,null,null,null,null,null,null,null,"μμμ-εε"]
[null,null,null,null,null,null,null,null,null,null,null,"μμμ-εε"]
[null,null,null,null,null,null,null,null,null,null,null,"μμμ-εε"]
[null,null,null,null,null,null,null,null,null,null,null,"μμμ-εε"]
[null,null,null,null,null,null,null,null,null,null,null,"μμμ-εε"]
[null,null,null,null,null,null,null,null,null,null,null,"μμμ-εε"]
[null,null,null,null,null,null,null,null,null,null,null,"μμμ-εε"]
[null,null,null,null,null,null,null,null,null,null,null,"μμμ-εε"]
[null,null,null,null,null,null,null,null,null,null,null,"μμμ-εε"]
[null,null,null,null,null,null,null,null,null,null,null,"μμμ-εε"]
[null,null,null,null,null,null,null,null,null,null,null,"μμμ-εε"]
[null,null,null,null,null,null,null,null,null,null,null,"μμμ-εε"]
[null,null,null,null,null,null,null,null,null,null,null,"μμμ-εε"]
[null,null,null,null,null,null,null,null,null,null,null,"μμμ-εε"]
[null,null,null,null,null,null,null,null,null,null,null,"μμμ-εε"]
[null,null,null,null,null,null,null,null,null,null,null,"μμμ-εε"]
[null,null,null,null,null,null,null,null,null,null,null,"μμμ-εε"]
[null,null,null,null,null,null,null,null,null,null,null,"μμμ-εε"]
[null,null,null,null,null,null,null,null,null,null,null,"μμμ-εε"]
[null,null,null,null,null,null,null,null,null,null,null,"μμμ-εε"]
[null,null,null,null,null,null,null,null,null,null,null,"μμμ-εε"]
[null,null,null,null,null,null,null,null,null,null,null,"μμμ-εε"]
[null,null,null,null,null,null,null,null,null,null,null,"μμμ-εε"]
[null,null,null,null,null,null,null,null,null,null,null,"μμμ-εε"]
[null,null,null,null,null,null,null,null,null,null,null,"μμμ-εε"]
[null,null,null,null,null,null,null,null,null,null,null,"μμμ-εε"]
[null,null,null,null,null,null,null,null,null,null,null,"μμμ-εε"]
[null,null,null,null,null,null,null,null,null,null,null,"μμμ-εε"]
[null,null,null,null,null,null,null,null,null,null,null,"μμμ-εε"]
[null,null,null,null,null,null,null,null,null,null,null,"μμμ-εε"]
[null,null,null,null,null,null,null,null,null,null,null,"μμμ-εε"]
[null,null,null,null,null,null,null,null,null,null,null,"μμμ-εε"]
[null,null,null,null,null,null,null,null,null,null,null,"μμμ-εε"]
[null,null,null,null,null,null,null,null,null,null,null,"μμμ-εε"]
[null,null,null,null,null,null,null,null,null,null,null,"μμμ-εε"]
[null,null,null,null,null,null,null,null,null,null,null,"μμμ-εε"]
[null,null,null,null,null,null,null,null,null,null,null,"μμμ-εε"]
[null,null,null,null,null,null,null,null,null,null,null,"μμμ-εε"]
[null,null,null,null,null,null,null,null,null,null,null,"μμμ-εε"]
[null,null,null,null,null,null,null,null,null,null,null,"μμμ-εε"]
[null,null,null,null,null,null,null,null,null,null,null,"μμμ-εε"]
[null,null,null,null,null,null,null,null,null,null,null,"μμμ-εε"]
[null,null,null,null,null,null,null,null,null,null,null,"μμμ-εε"]
[null,null,null,null,null,null,null,null,null,null,null,"μμμ-εε"]
[null,null,null,null,null,null,null,null,null,null,null,"μμμ-εε"]
[null,null,null,null,null,null,null,null,null,null,null,"μμμ-εε"]
[null,null,null,null,null,null,null,null,null,null,null,"μμμ-εε"]
[null,null,null,null,null,null,null,null,null,null,null,"μμμ-εε"]
[null,null,null,null,null,null,null,null,null,null,null,"μμμ-εε"]
[null,null,null,null,null,null,null,null,null,null,null,"μμμ-εε"]
[null,null,null,null,null,null,null,null,null,null,null,"μμμ-εε"]
[null,null,null,null,null,null,null,null,null,null,null,"μμμ-εε"]
[null,null,null,null,null,null,null,null,null,null,null,"μμμ-εε"]
[null,null,null,null,null,null,null,null,null,null,null,"μμμ-εε"]
[null,null,null,null,null,null,null,null,null,null,null,"μμμ-εε"]
[null,null,null,null,null,null,null,null,null,null,null,"μμμ-εε"]
[null,null,null,null,null,null,null,null,null,null,null,"μμμ-εε"]
[null,null,null,null,null,null,null,null,null,null,null,"μμμ-εε"]
[null,null,null,null,null,null,null,null,null,null,null,"μμμ-εε"]
[null,null,null,null,null,null,null,null,null,null,null,"μμμ-εε"]
[null,null,null,null,null,null,null,null,null,null,null,"μμμ-εε"]
[null,null,null,null,null,null,null,null,null,null,null,"μμμ-εε"]
[null,null,null,null,null,null,null,null,null,null,null,"μμμ-εε"]
[null,null,null,null,null,null,null,null,null,null,null,"μμμ-εε"]
[null,null,null,null,null,null,null,null,null,null,null,"μμμ-εε"]
[null,null,null,null,null,null,null,null,null,null,null,"μμμ-εε"]
[null,null,null,null,null,null,null,null,null,null,null,"μμμ-εε"]
[null,null,null,null,null,null,null,null,null,null,null,"μμμ-εε"]
[null,null,null,null,null,null,null,null,null,null,null,"μμμ-εε"]
[null,null,null,null,null,null,null,null,null,null,null,"μμμ-εε"]
[null,null,null,null,null,null,null,null,null,null,null,"μμμ-εε"]
[null,null,null,null,null,null,null,null,null,null,null,"μμμ-εε"]
[null,null,null,null,null,null,null,null,null,null,null,"μμμ-εε"]
[null,null,null,null,null,null,null,null,null,null,null,"μμμ-εε"]
[null,null,null,null,null,null,null,null,null,null,null,"μμμ-εε"]
[null,null,null,null,null,null,null,null,null,null,null,"μμμ-εε"]
[null,null,null,null,null,null,null,null,null,null,null,"μμμ-εε"]
[null,null,null,null,null,null,null,null,null,null,null,"μμμ-εε"]
[null,null,null,null,null,null,null,null,null,null,null,"μμμ-εε"]