{"text_format":"3","workbook":"xlsx","n_sheets":4,"sheets":["Ταμειακές ροές","Μηνιαία έσοδα","Μηνιαία έξοδα","Δεδομένα γραφήματος"],"not_rendered":{"charts":1,"images":3,"defined_names":10},"read":"whole","date_system":"1900"}

{"sheet":"Ταμειακές ροές","index":0,"n_rows":14,"n_cols":6,"rows_kept":14}
[{"$nulls":5}," "]
[]
[null," Όνομα οικογένειας"]
[null,"Οικογενειακός προϋπολογισμός"]
[null,{"$f":"\" Για τον μήνα \" & TEXT(TODAY(),\"μμμμ εεεε\")","v":" Για τον μήνα Σεπτεμβρίου 2021"}]
[]
[]
[null,"Ανάλυση ταμειακών ροών"]
[]
[]
[null," ","Προβλεπόμενα","Πραγματικά","Διακύμανση"]
[{"$f":"Έσοδα[[#Totals],[Διακύμανση]]","v":300},"Σύνολο εσόδων",{"$f":"Έσοδα[[#Totals],[Προβλεπόμενα]]","v":{"v":5700,"d":"5,700 €"}},{"$f":"Έσοδα[[#Totals],[Πραγματικά]]","v":{"v":6000,"d":"6,000 €"}},{"$f":"A12","v":{"v":300,"d":"300 €"}}]
[{"$f":"Έξοδα[[#Totals],[Διακύμανση]]","v":-52},"Συνολικά έξοδα",{"$f":"Έξοδα[[#Totals],[Προβλεπόμενα]]","v":{"v":3603,"d":"3,603 €"}},{"$f":"Έξοδα[[#Totals],[Πραγματικά]]","v":{"v":3655,"d":"3,655 €"}},{"$f":"A13","v":{"v":-52,"d":"-52 €"}}]
[null,"Ταμειακό σύνολο",{"$f":"C12-C13","v":{"v":2097,"d":"2,097 €"}},{"$f":"D12-D13","v":{"v":2345,"d":"2,345 €"}},{"$f":"SUBTOTAL(109,Ταμειακές_Ροές[Διακύμανση])","v":{"v":248,"d":"248 €"}}]

{"sheet":"Μηνιαία έσοδα","index":1,"n_rows":9,"n_cols":6,"rows_kept":9}
[{"$nulls":5}," "]
[null,"Μηνιαία έσοδα"]
[]
[]
[null," ","Προβλεπόμενα","Πραγματικά","Διακύμανση"]
[null,"Έσοδο 1",{"v":4000,"d":"4,000.00 €"},{"v":4000,"d":"4,000.00 €"},{"$f":"Έσοδα[[#This Row],[Πραγματικά]]-Έσοδα[[#This Row],[Προβλεπόμενα]]","v":{"v":0,"d":"0.00 €"}}]
[null,"Έσοδο 2",{"v":1400,"d":"1,400.00 €"},{"v":1500,"d":"1,500.00 €"},{"$f":"Έσοδα[[#This Row],[Πραγματικά]]-Έσοδα[[#This Row],[Προβλεπόμενα]]","v":{"v":100,"d":"100.00 €"}}]
[null,"Άλλα έσοδα",{"v":300,"d":"300.00 €"},{"v":500,"d":"500.00 €"},{"$f":"Έσοδα[[#This Row],[Πραγματικά]]-Έσοδα[[#This Row],[Προβλεπόμενα]]","v":{"v":200,"d":"200.00 €"}}]
[null,"Συνολικά έσοδα",{"$f":"SUBTOTAL(109,Έσοδα[Προβλεπόμενα])","v":{"v":5700,"d":"5,700.00 €"}},{"$f":"SUBTOTAL(109,Έσοδα[Πραγματικά])","v":{"v":6000,"d":"6,000.00 €"}},{"$f":"SUBTOTAL(109,Έσοδα[Διακύμανση])","v":{"v":300,"d":"300.00 €"}}]

{"sheet":"Μηνιαία έξοδα","index":2,"n_rows":26,"n_cols":6,"rows_kept":26}
[{"$nulls":5}," "]
[null,"Μηνιαία έξοδα"]
[]
[]
[null," ","Προβλεπόμενα","Πραγματικά","Διακύμανση"]
[null,"Στέγαση",{"v":1500,"d":"1,500.00 €"},{"v":1500,"d":"1,500.00 €"},{"$f":"Έξοδα[[#This Row],[Προβλεπόμενα]]-Έξοδα[[#This Row],[Πραγματικά]]","v":{"v":0,"d":"0.00 €"}}]
[null,"Ψώνια",{"v":250,"d":"250.00 €"},{"v":280,"d":"280.00 €"},{"$f":"Έξοδα[[#This Row],[Προβλεπόμενα]]-Έξοδα[[#This Row],[Πραγματικά]]","v":{"v":-30,"d":"-30.00 €"}}]
[null,"Τηλέφωνο",{"v":38,"d":"38.00 €"},{"v":38,"d":"38.00 €"},{"$f":"Έξοδα[[#This Row],[Προβλεπόμενα]]-Έξοδα[[#This Row],[Πραγματικά]]","v":{"v":0,"d":"0.00 €"}}]
[null,"Ηλεκτρικό / Φυσικό αέριο",{"v":65,"d":"65.00 €"},{"v":78,"d":"78.00 €"},{"$f":"Έξοδα[[#This Row],[Προβλεπόμενα]]-Έξοδα[[#This Row],[Πραγματικά]]","v":{"v":-13,"d":"-13.00 €"}}]
[null,"Ύδρευση / Αποχέτευση / Αποκομιδή απορριμμάτων",{"v":25,"d":"25.00 €"},{"v":21,"d":"21.00 €"},{"$f":"Έξοδα[[#This Row],[Προβλεπόμενα]]-Έξοδα[[#This Row],[Πραγματικά]]","v":{"v":4,"d":"4.00 €"}}]
[null,"Συνδρομητική τηλεόραση",{"v":75,"d":"75.00 €"},{"v":83,"d":"83.00 €"},{"$f":"Έξοδα[[#This Row],[Προβλεπόμενα]]-Έξοδα[[#This Row],[Πραγματικά]]","v":{"v":-8,"d":"-8.00 €"}}]
[null,"Internet",{"v":60,"d":"60.00 €"},{"v":60,"d":"60.00 €"},{"$f":"Έξοδα[[#This Row],[Προβλεπόμενα]]-Έξοδα[[#This Row],[Πραγματικά]]","v":{"v":0,"d":"0.00 €"}}]
[null,"Συντήρηση / Επισκευές",{"v":0,"d":"0.00 €"},{"v":60,"d":"60.00 €"},{"$f":"Έξοδα[[#This Row],[Προβλεπόμενα]]-Έξοδα[[#This Row],[Πραγματικά]]","v":{"v":-60,"d":"-60.00 €"}}]
[null,"Παιδικός σταθμός",{"v":180,"d":"180.00 €"},{"v":150,"d":"150.00 €"},{"$f":"Έξοδα[[#This Row],[Προβλεπόμενα]]-Έξοδα[[#This Row],[Πραγματικά]]","v":{"v":30,"d":"30.00 €"}}]
[null,"Δίδακτρα",{"v":250,"d":"250.00 €"},{"v":250,"d":"250.00 €"},{"$f":"Έξοδα[[#This Row],[Προβλεπόμενα]]-Έξοδα[[#This Row],[Πραγματικά]]","v":{"v":0,"d":"0.00 €"}}]
[null,"Κατοικίδια",{"v":75,"d":"75.00 €"},{"v":80,"d":"80.00 €"},{"$f":"Έξοδα[[#This Row],[Προβλεπόμενα]]-Έξοδα[[#This Row],[Πραγματικά]]","v":{"v":-5,"d":"-5.00 €"}}]
[null,"Μετακινήσεις",{"v":280,"d":"280.00 €"},{"v":260,"d":"260.00 €"},{"$f":"Έξοδα[[#This Row],[Προβλεπόμενα]]-Έξοδα[[#This Row],[Πραγματικά]]","v":{"v":20,"d":"20.00 €"}}]
[null,"Προσωπική φροντίδα",{"v":75,"d":"75.00 €"},{"v":65,"d":"65.00 €"},{"$f":"Έξοδα[[#This Row],[Προβλεπόμενα]]-Έξοδα[[#This Row],[Πραγματικά]]","v":{"v":10,"d":"10.00 €"}}]
[null,"Ασφάλιση",{"v":255,"d":"255.00 €"},{"v":255,"d":"255.00 €"},{"$f":"Έξοδα[[#This Row],[Προβλεπόμενα]]-Έξοδα[[#This Row],[Πραγματικά]]","v":{"v":0,"d":"0.00 €"}}]
[null,"Πιστωτικές κάρτες",{"v":100,"d":"100.00 €"},{"v":100,"d":"100.00 €"},{"$f":"Έξοδα[[#This Row],[Προβλεπόμενα]]-Έξοδα[[#This Row],[Πραγματικά]]","v":{"v":0,"d":"0.00 €"}}]
[null,"Δάνεια",{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"$f":"Έξοδα[[#This Row],[Προβλεπόμενα]]-Έξοδα[[#This Row],[Πραγματικά]]","v":{"v":0,"d":"0.00 €"}}]
[null,"Φόροι",{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"$f":"Έξοδα[[#This Row],[Προβλεπόμενα]]-Έξοδα[[#This Row],[Πραγματικά]]","v":{"v":0,"d":"0.00 €"}}]
[null,"Δώρα / Έρανοι",{"v":150,"d":"150.00 €"},{"v":150,"d":"150.00 €"},{"$f":"Έξοδα[[#This Row],[Προβλεπόμενα]]-Έξοδα[[#This Row],[Πραγματικά]]","v":{"v":0,"d":"0.00 €"}}]
[null,"Αποταμιεύσεις",{"v":225,"d":"225.00 €"},{"v":225,"d":"225.00 €"},{"$f":"Έξοδα[[#This Row],[Προβλεπόμενα]]-Έξοδα[[#This Row],[Πραγματικά]]","v":{"v":0,"d":"0.00 €"}}]
[null,"Άλλο",{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"$f":"Έξοδα[[#This Row],[Προβλεπόμενα]]-Έξοδα[[#This Row],[Πραγματικά]]","v":{"v":0,"d":"0.00 €"}}]
[null,"Άθροισμα",{"$f":"SUBTOTAL(109,Έξοδα[Προβλεπόμενα])","v":{"v":3603,"d":"3,603.00 €"}},{"$f":"SUBTOTAL(109,Έξοδα[Πραγματικά])","v":{"v":3655,"d":"3,655.00 €"}},{"$f":"SUBTOTAL(109,Έξοδα[Διακύμανση])","v":{"v":-52,"d":"-52.00 €"}}]

{"sheet":"Δεδομένα γραφήματος","index":3,"n_rows":7,"n_cols":4,"rows_kept":7,"hidden":true}
[]
[null,"Δεδομένα γραφήματος"]
[]
[null,null,"Προβλεπόμενα","Πραγματικά"]
[null,"Μηνιαία έσοδα",{"$f":"Έσοδα[[#Totals],[Προβλεπόμενα]]","v":5700},{"$f":"Έσοδα[[#Totals],[Πραγματικά]]","v":6000}]
[null,"Μηνιαία έξοδα",{"$f":"Έξοδα[[#Totals],[Προβλεπόμενα]]","v":3603},{"$f":"Έξοδα[[#Totals],[Πραγματικά]]","v":3655}]
[null,"Ταμειακές ροές",{"$f":"Ταμειακές_Ροές[[#Totals],[Προβλεπόμενα]]","v":2097},{"$f":"Ταμειακές_Ροές[[#Totals],[Πραγματικά]]","v":2345}]