{"text_format":"3","workbook":"xlsx","n_sheets":8,"sheets":["Οδηγός","Ημερήσια ταμειακή ροή","Μηνιαία ταμειακή ροή","Ετήσια ταμειακή ροή","Έσοδα","Έξοδα","Διακριτικά","Ταμιευτήριο"],"not_rendered":{"charts":4,"defined_names":31,"pivot_tables":4},"read":"whole","date_system":"1900"}

{"sheet":"Οδηγός","index":0,"n_rows":7,"n_cols":12,"rows_kept":7,"merged":[[1,1,1,7],[2,1,2,8]]}
[{"$nulls":11}," "]
[null,"ΤΑΜΕΙΑΚΗ ΡΟΗ ΓΙΑ ΠΡΟΣΩΠΙΚΗ ΧΡΗΣΗ"]
[null,"  Αυτό το βιβλίο εργασίας διαθέτει ετήσια, μηνιαία και ημερήσια φύλλα εργασίας ταμειακών ροών. \n  Επιλέξτε τον τύπο ταμειακής ροής που λειτουργεί καλύτερα για εσάς ή χρησιμοποιήστε τους όλους για να αποκτήσετε μια εικόνα για την προσωπική σας ταμειακή ροή."]
[]
[null,"Ημερήσια ταμειακή ροή",null,null,"Μηνιαία ταμειακή ροή",null,null,"Ετήσια ταμειακή ροή"]
[]
[null,"Καταχωρήστε ένα εκτιμώμενο ποσό ταμειακής ροής για κάθε ημέρα και εξετάστε τα εκτιμώμενα μηνιαία και ετήσια σύνολα.  Χρησιμοποιήστε το για να πάρετε μια εικόνα των καθημερινών σας συνηθειών όσον αφορά τις δαπάνες κατά τη διάρκεια ενός μήνα ή ενός έτους.",null,null,"Καταχωρήστε τη μηνιαία ταμειακή ροή που έχετε κάθε μήνα ή υπολογίστε τους υπόλοιπους μήνες για να δείτε την προβλεπόμενη ταμειακή ροή για κάθε μήνα του έτους.",null,null,"Εισαγάγετε ένα ετήσιο ποσό ταμειακής ροής σε τέσσερα φύλλα εργασίας: Έσοδα, έξοδα, διακριτικές και αποταμιεύσεις. \nΔείτε την μηνιαία κατανομή και τον τρόπο σύγκρισης όλων και, κυρίως, ποιο είναι το κέρδος σας τόσο σε ετήσια όσο και σε μηνιαία βάση."]

{"sheet":"Ημερήσια ταμειακή ροή","index":1,"n_rows":55,"n_cols":6,"rows_kept":55,"merged":[[1,3,1,4],[1,5,1,8]]}
[null,"ΤΑΜΕΙΑΚΗ ΡΟΗ ΓΙΑ ΠΡΟΣΩΠΙΚΗ ΧΡΗΣΗ"]
[null,null,"Συνολικά διαθέσιμα μετρητά:",{"$f":"ΗμερήσιαΤαμειακήΡοή","v":{"v":577.8399999999999,"d":"577.84 €"}},null,"ΣΗΜΕΙΩΣΗ: Εάν θέλετε να προσθέσετε ημερήσια στοιχεία, υπολογίστε το μηνιαίο ποσό/αξία τους και τοποθετήστε την αξία στην κατάλληλη στήλη μήνα."]
[]
[null,"ΗΜΕΡΗΣΙΑ ΣΥΝΟΨΗ"]
[null,"Σύνολα","Ημερησίως","Μηνιαία","Ετήσια "]
[null,"Έσοδα",{"$f":"SUMIF(Ημερήσια[Τύπος],$B6,Ημερήσια[Ημερησίως])","v":{"v":342.47,"d":"342.47 €"}},{"$f":"SUMIF(Ημερήσια[Τύπος],$B6,Ημερήσια[Μηνιαία])","v":{"v":10416.795833333334,"d":"10,416.80 €"}},{"$f":"SUMIF(Ημερήσια[Τύπος],$B6,Ημερήσια[Ετήσια])","v":{"v":125001.55000000002,"d":"125,001.55 €"}}]
[null,"Έξοδα",{"$f":"SUMIF(Ημερήσια[Τύπος],$B7,Ημερήσια[Ημερησίως])","v":{"v":136.05999999999997,"d":"136.06 €"}},{"$f":"SUMIF(Ημερήσια[Τύπος],$B7,Ημερήσια[Μηνιαία])","v":{"v":4138.491666666667,"d":"4,138.49 €"}},{"$f":"SUMIF(Ημερήσια[Τύπος],$B7,Ημερήσια[Ετήσια])","v":{"v":49661.899999999994,"d":"49,661.90 €"}}]
[null,"Διακριτικά",{"$f":"SUMIF(Ημερήσια[Τύπος],$B8,Ημερήσια[Ημερησίως])","v":{"v":36.29,"d":"36.29 €"}},{"$f":"SUMIF(Ημερήσια[Τύπος],$B8,Ημερήσια[Μηνιαία])","v":{"v":1103.8208333333334,"d":"1,103.82 €"}},{"$f":"SUMIF(Ημερήσια[Τύπος],$B8,Ημερήσια[Ετήσια])","v":{"v":13245.849999999999,"d":"13,245.85 €"}}]
[null,"Αποταμιεύσεις",{"$f":"SUMIF(Ημερήσια[Τύπος],$B9,Ημερήσια[Ημερησίως])","v":{"v":63.019999999999996,"d":"63.02 €"}},{"$f":"SUMIF(Ημερήσια[Τύπος],$B9,Ημερήσια[Μηνιαία])","v":{"v":1916.8583333333333,"d":"1,916.86 €"}},{"$f":"SUMIF(Ημερήσια[Τύπος],$B9,Ημερήσια[Ετήσια])","v":{"v":23002.300000000003,"d":"23,002.30 €"}}]
[]
[null,"Τύπος","Περιγραφή","Ημερησίως","Μηνιαία","Ετήσια"]
[null,"Έσοδα","Μισθός",{"v":246.58,"d":"246.58 €"},{"$f":"Ημερήσια[[#This Row],[Ετήσια]]/12","v":{"v":7500.141666666667,"d":"7,500.14 €"}},{"$f":"Ημερήσια[[#This Row],[Ημερησίως]]*365","v":{"v":90001.70000000001,"d":"90,001.70 €"}}]
[null,"Έσοδα","Προμήθειες/μπόνους",{"v":13.7,"d":"13.70 €"},{"$f":"Ημερήσια[[#This Row],[Ετήσια]]/12","v":{"v":416.7083333333333,"d":"416.71 €"}},{"$f":"Ημερήσια[[#This Row],[Ημερησίως]]*365","v":{"v":5000.5,"d":"5,000.50 €"}}]
[null,"Έσοδα","Άλλα 1",{"v":82.19,"d":"82.19 €"},{"$f":"Ημερήσια[[#This Row],[Ετήσια]]/12","v":{"v":2499.945833333333,"d":"2,499.95 €"}},{"$f":"Ημερήσια[[#This Row],[Ημερησίως]]*365","v":{"v":29999.35,"d":"29,999.35 €"}}]
[null,"Έσοδα","Άλλα 2",{"v":0,"d":"0.00 €"},{"$f":"Ημερήσια[[#This Row],[Ετήσια]]/12","v":{"v":0,"d":"0.00 €"}},{"$f":"Ημερήσια[[#This Row],[Ημερησίως]]*365","v":{"v":0,"d":"0.00 €"}}]
[null,"Έσοδα","Άλλα 3",{"v":0,"d":"0.00 €"},{"$f":"Ημερήσια[[#This Row],[Ετήσια]]/12","v":{"v":0,"d":"0.00 €"}},{"$f":"Ημερήσια[[#This Row],[Ημερησίως]]*365","v":{"v":0,"d":"0.00 €"}}]
[null,"Έσοδα","Άλλα 4",{"v":0,"d":"0.00 €"},{"$f":"Ημερήσια[[#This Row],[Ετήσια]]/12","v":{"v":0,"d":"0.00 €"}},{"$f":"Ημερήσια[[#This Row],[Ημερησίως]]*365","v":{"v":0,"d":"0.00 €"}}]
[null,"Έξοδα","Ιατροφαρμακευτική περίθαλψη",{"v":41.1,"d":"41.10 €"},{"$f":"Ημερήσια[[#This Row],[Ετήσια]]/12","v":{"v":1250.125,"d":"1,250.13 €"}},{"$f":"Ημερήσια[[#This Row],[Ημερησίως]]*365","v":{"v":15001.5,"d":"15,001.50 €"}}]
[null,"Έξοδα","Φόρος εισοδήματος",{"v":6.85,"d":"6.85 €"},{"$f":"Ημερήσια[[#This Row],[Ετήσια]]/12","v":{"v":208.35416666666666,"d":"208.35 €"}},{"$f":"Ημερήσια[[#This Row],[Ημερησίως]]*365","v":{"v":2500.25,"d":"2,500.25 €"}}]
[null,"Έξοδα","Φόρος/Τέλη οχημάτων",{"v":0.55,"d":"0.55 €"},{"$f":"Ημερήσια[[#This Row],[Ετήσια]]/12","v":{"v":16.729166666666668,"d":"16.73 €"}},{"$f":"Ημερήσια[[#This Row],[Ημερησίως]]*365","v":{"v":200.75000000000003,"d":"200.75 €"}}]
[null,"Έξοδα","Δόσεις οχήματος",{"v":10.96,"d":"10.96 €"},{"$f":"Ημερήσια[[#This Row],[Ετήσια]]/12","v":{"v":333.3666666666667,"d":"333.37 €"}},{"$f":"Ημερήσια[[#This Row],[Ημερησίως]]*365","v":{"v":4000.4,"d":"4,000.40 €"}}]
[null,"Έξοδα","Στεγαστικό/Ενοίκιο",{"v":41.1,"d":"41.10 €"},{"$f":"Ημερήσια[[#This Row],[Ετήσια]]/12","v":{"v":1250.125,"d":"1,250.13 €"}},{"$f":"Ημερήσια[[#This Row],[Ημερησίως]]*365","v":{"v":15001.5,"d":"15,001.50 €"}}]
[null,"Έξοδα","Ασφάλεια",{"v":0.68,"d":"0.68 €"},{"$f":"Ημερήσια[[#This Row],[Ετήσια]]/12","v":{"v":20.683333333333334,"d":"20.68 €"}},{"$f":"Ημερήσια[[#This Row],[Ημερησίως]]*365","v":{"v":248.20000000000002,"d":"248.20 €"}}]
[null,"Έξοδα","Ηλεκτρικό",{"v":3.29,"d":"3.29 €"},{"$f":"Ημερήσια[[#This Row],[Ετήσια]]/12","v":{"v":100.07083333333333,"d":"100.07 €"}},{"$f":"Ημερήσια[[#This Row],[Ημερησίως]]*365","v":{"v":1200.85,"d":"1,200.85 €"}}]
[null,"Έξοδα","Αέριο",{"v":1.64,"d":"1.64 €"},{"$f":"Ημερήσια[[#This Row],[Ετήσια]]/12","v":{"v":49.883333333333326,"d":"49.88 €"}},{"$f":"Ημερήσια[[#This Row],[Ημερησίως]]*365","v":{"v":598.5999999999999,"d":"598.60 €"}}]
[null,"Έξοδα","Νερό",{"v":1.64,"d":"1.64 €"},{"$f":"Ημερήσια[[#This Row],[Ετήσια]]/12","v":{"v":49.883333333333326,"d":"49.88 €"}},{"$f":"Ημερήσια[[#This Row],[Ημερησίως]]*365","v":{"v":598.5999999999999,"d":"598.60 €"}}]
[null,"Έξοδα","Αποχέτευση",{"v":0.82,"d":"0.82 €"},{"$f":"Ημερήσια[[#This Row],[Ετήσια]]/12","v":{"v":24.941666666666663,"d":"24.94 €"}},{"$f":"Ημερήσια[[#This Row],[Ημερησίως]]*365","v":{"v":299.29999999999995,"d":"299.30 €"}}]
[null,"Έξοδα","Απορρίμματα",{"v":0.41,"d":"0.41 €"},{"$f":"Ημερήσια[[#This Row],[Ετήσια]]/12","v":{"v":12.470833333333331,"d":"12.47 €"}},{"$f":"Ημερήσια[[#This Row],[Ημερησίως]]*365","v":{"v":149.64999999999998,"d":"149.65 €"}}]
[null,"Έξοδα","Τηλέφωνο",{"v":1.64,"d":"1.64 €"},{"$f":"Ημερήσια[[#This Row],[Ετήσια]]/12","v":{"v":49.883333333333326,"d":"49.88 €"}},{"$f":"Ημερήσια[[#This Row],[Ημερησίως]]*365","v":{"v":598.5999999999999,"d":"598.60 €"}}]
[null,"Έξοδα","Internet",{"v":1.64,"d":"1.64 €"},{"$f":"Ημερήσια[[#This Row],[Ετήσια]]/12","v":{"v":49.883333333333326,"d":"49.88 €"}},{"$f":"Ημερήσια[[#This Row],[Ημερησίως]]*365","v":{"v":598.5999999999999,"d":"598.60 €"}}]
[null,"Έξοδα","Premium για άτομα με ειδικές ανάγκες",{"v":4.11,"d":"4.11 €"},{"$f":"Ημερήσια[[#This Row],[Ετήσια]]/12","v":{"v":125.0125,"d":"125.01 €"}},{"$f":"Ημερήσια[[#This Row],[Ημερησίως]]*365","v":{"v":1500.15,"d":"1,500.15 €"}}]
[null,"Έξοδα","Τρόφιμα",{"v":13.7,"d":"13.70 €"},{"$f":"Ημερήσια[[#This Row],[Ετήσια]]/12","v":{"v":416.7083333333333,"d":"416.71 €"}},{"$f":"Ημερήσια[[#This Row],[Ημερησίως]]*365","v":{"v":5000.5,"d":"5,000.50 €"}}]
[null,"Έξοδα","Ρούχα",{"v":3.29,"d":"3.29 €"},{"$f":"Ημερήσια[[#This Row],[Ετήσια]]/12","v":{"v":100.07083333333333,"d":"100.07 €"}},{"$f":"Ημερήσια[[#This Row],[Ημερησίως]]*365","v":{"v":1200.85,"d":"1,200.85 €"}}]
[null,"Έξοδα","Ιατρικά/Οδοντιατρικά/Φάρμακα",{"v":1.64,"d":"1.64 €"},{"$f":"Ημερήσια[[#This Row],[Ετήσια]]/12","v":{"v":49.883333333333326,"d":"49.88 €"}},{"$f":"Ημερήσια[[#This Row],[Ημερησίως]]*365","v":{"v":598.5999999999999,"d":"598.60 €"}}]
[null,"Έξοδα","Λεωφορείο",{"v":1,"d":"1.00 €"},{"$f":"Ημερήσια[[#This Row],[Ετήσια]]/12","v":{"v":30.416666666666668,"d":"30.42 €"}},{"$f":"Ημερήσια[[#This Row],[Ημερησίως]]*365","v":{"v":365,"d":"365.00 €"}}]
[null,"Έξοδα","Άλλα 2",{"v":0,"d":"0.00 €"},{"$f":"Ημερήσια[[#This Row],[Ετήσια]]/12","v":{"v":0,"d":"0.00 €"}},{"$f":"Ημερήσια[[#This Row],[Ημερησίως]]*365","v":{"v":0,"d":"0.00 €"}}]
[null,"Έξοδα","Άλλα 3",{"v":0,"d":"0.00 €"},{"$f":"Ημερήσια[[#This Row],[Ετήσια]]/12","v":{"v":0,"d":"0.00 €"}},{"$f":"Ημερήσια[[#This Row],[Ημερησίως]]*365","v":{"v":0,"d":"0.00 €"}}]
[null,"Έξοδα","Άλλα 4",{"v":0,"d":"0.00 €"},{"$f":"Ημερήσια[[#This Row],[Ετήσια]]/12","v":{"v":0,"d":"0.00 €"}},{"$f":"Ημερήσια[[#This Row],[Ημερησίως]]*365","v":{"v":0,"d":"0.00 €"}}]
[null,"Διακριτικά","Εστιατόρια",{"v":3.29,"d":"3.29 €"},{"$f":"Ημερήσια[[#This Row],[Ετήσια]]/12","v":{"v":100.07083333333333,"d":"100.07 €"}},{"$f":"Ημερήσια[[#This Row],[Ημερησίως]]*365","v":{"v":1200.85,"d":"1,200.85 €"}}]
[null,"Διακριτικά","Δώρα",{"v":1.64,"d":"1.64 €"},{"$f":"Ημερήσια[[#This Row],[Ετήσια]]/12","v":{"v":49.883333333333326,"d":"49.88 €"}},{"$f":"Ημερήσια[[#This Row],[Ημερησίως]]*365","v":{"v":598.5999999999999,"d":"598.60 €"}}]
[null,"Διακριτικά","Ταξίδια",{"v":6.16,"d":"6.16 €"},{"$f":"Ημερήσια[[#This Row],[Ετήσια]]/12","v":{"v":187.36666666666667,"d":"187.37 €"}},{"$f":"Ημερήσια[[#This Row],[Ημερησίως]]*365","v":{"v":2248.4,"d":"2,248.40 €"}}]
[null,"Διακριτικά","Διασκέδαση",{"v":3.29,"d":"3.29 €"},{"$f":"Ημερήσια[[#This Row],[Ετήσια]]/12","v":{"v":100.07083333333333,"d":"100.07 €"}},{"$f":"Ημερήσια[[#This Row],[Ημερησίως]]*365","v":{"v":1200.85,"d":"1,200.85 €"}}]
[null,"Διακριτικά","Προσωπική φροντίδα",{"v":0.82,"d":"0.82 €"},{"$f":"Ημερήσια[[#This Row],[Ετήσια]]/12","v":{"v":24.941666666666663,"d":"24.94 €"}},{"$f":"Ημερήσια[[#This Row],[Ημερησίως]]*365","v":{"v":299.29999999999995,"d":"299.30 €"}}]
[null,"Διακριτικά","Αγορές",{"v":5.48,"d":"5.48 €"},{"$f":"Ημερήσια[[#This Row],[Ετήσια]]/12","v":{"v":166.68333333333334,"d":"166.68 €"}},{"$f":"Ημερήσια[[#This Row],[Ημερησίως]]*365","v":{"v":2000.2,"d":"2,000.20 €"}}]
[null,"Διακριτικά","Φιλανθρωπικές οργανώσεις",{"v":1.64,"d":"1.64 €"},{"$f":"Ημερήσια[[#This Row],[Ετήσια]]/12","v":{"v":49.883333333333326,"d":"49.88 €"}},{"$f":"Ημερήσια[[#This Row],[Ημερησίως]]*365","v":{"v":598.5999999999999,"d":"598.60 €"}}]
[null,"Διακριτικά","Συμμετοχές σε λέσχες/συλλόγους",{"v":0.82,"d":"0.82 €"},{"$f":"Ημερήσια[[#This Row],[Ετήσια]]/12","v":{"v":24.941666666666663,"d":"24.94 €"}},{"$f":"Ημερήσια[[#This Row],[Ημερησίως]]*365","v":{"v":299.29999999999995,"d":"299.30 €"}}]
[null,"Διακριτικά","Εργασίες ανακαίνισης σπιτιού",{"v":13.15,"d":"13.15 €"},{"$f":"Ημερήσια[[#This Row],[Ετήσια]]/12","v":{"v":399.9791666666667,"d":"399.98 €"}},{"$f":"Ημερήσια[[#This Row],[Ημερησίως]]*365","v":{"v":4799.75,"d":"4,799.75 €"}}]
[null,"Διακριτικά","Άλλα 1",{"v":0,"d":"0.00 €"},{"$f":"Ημερήσια[[#This Row],[Ετήσια]]/12","v":{"v":0,"d":"0.00 €"}},{"$f":"Ημερήσια[[#This Row],[Ημερησίως]]*365","v":{"v":0,"d":"0.00 €"}}]
[null,"Διακριτικά","Άλλα 2",{"v":0,"d":"0.00 €"},{"$f":"Ημερήσια[[#This Row],[Ετήσια]]/12","v":{"v":0,"d":"0.00 €"}},{"$f":"Ημερήσια[[#This Row],[Ημερησίως]]*365","v":{"v":0,"d":"0.00 €"}}]
[null,"Αποταμιεύσεις","Ταμειακά αποθέματα",{"v":13.7,"d":"13.70 €"},{"$f":"Ημερήσια[[#This Row],[Ετήσια]]/12","v":{"v":416.7083333333333,"d":"416.71 €"}},{"$f":"Ημερήσια[[#This Row],[Ημερησίως]]*365","v":{"v":5000.5,"d":"5,000.50 €"}}]
[null,"Αποταμιεύσεις","Συνταξιοδοτικό κ.λπ.",{"v":32.88,"d":"32.88 €"},{"$f":"Ημερήσια[[#This Row],[Ετήσια]]/12","v":{"v":1000.1,"d":"1,000.10 €"}},{"$f":"Ημερήσια[[#This Row],[Ημερησίως]]*365","v":{"v":12001.2,"d":"12,001.20 €"}}]
[null,"Αποταμιεύσεις","Λογαριασμός ταμιευτηρίου",{"v":16.44,"d":"16.44 €"},{"$f":"Ημερήσια[[#This Row],[Ετήσια]]/12","v":{"v":500.05,"d":"500.05 €"}},{"$f":"Ημερήσια[[#This Row],[Ημερησίως]]*365","v":{"v":6000.6,"d":"6,000.60 €"}}]
[null,"Αποταμιεύσεις","Άλλα 1",{"v":0,"d":"0.00 €"},{"$f":"Ημερήσια[[#This Row],[Ετήσια]]/12","v":{"v":0,"d":"0.00 €"}},{"$f":"Ημερήσια[[#This Row],[Ημερησίως]]*365","v":{"v":0,"d":"0.00 €"}}]
[null,"Αποταμιεύσεις","Άλλα 2",{"v":0,"d":"0.00 €"},{"$f":"Ημερήσια[[#This Row],[Ετήσια]]/12","v":{"v":0,"d":"0.00 €"}},{"$f":"Ημερήσια[[#This Row],[Ημερησίως]]*365","v":{"v":0,"d":"0.00 €"}}]
[null," Άθροισμα ",null,{"$f":"SUMIF(Ημερήσια[Τύπος],\"Έσοδα\",Ημερήσια[Ημερησίως])-SUMIF(Ημερήσια[Τύπος],\"<>Έσοδα\",Ημερήσια[Ημερησίως])","v":{"v":107.10000000000014,"d":"107.10 €"}},{"$f":"SUMIF(Ημερήσια[Τύπος],\"Έσοδα\",Ημερήσια[Μηνιαία])-SUMIF(Ημερήσια[Τύπος],\"<>Έσοδα\",Ημερήσια[Μηνιαία])","v":{"v":3257.625,"d":"3,257.63 €"}},{"$f":"SUMIF(Ημερήσια[Τύπος],\"Έσοδα\",Ημερήσια[Ετήσια])-SUMIF(Ημερήσια[Τύπος],\"<>Έσοδα\",Ημερήσια[Ετήσια])","v":{"v":39091.500000000015,"d":"39,091.50 €"}}]

{"sheet":"Μηνιαία ταμειακή ροή","index":2,"n_rows":48,"n_cols":18,"rows_kept":48,"merged":[[1,3,1,4],[1,5,1,10]]}
[null,"ΤΑΜΕΙΑΚΗ ΡΟΗ ΓΙΑ ΠΡΟΣΩΠΙΚΗ ΧΡΗΣΗ",{"$nulls":15}," "]
[null,null,"Συνολική μηνιαία ταμειακή ροή:",{"$f":"ΜηνιαίαΤαμειακήΡοήΜέχριΣήμερα","v":{"v":18380,"d":"18,380.00 €"}},null,"ΣΗΜΕΙΩΣΗ: Για τα ημερήσια στοιχεία, υπολογίστε το μηνιαίο ποσό/αξία και τοποθετήστε την αξία στην κατάλληλη στήλη μήνα.\n"]
[]
[null,"Τύπος","Περιγραφή","Ιαν","Φεβ","Μάρ","Απρ","Μάιος","Ιούν","Ιούλ","Αύγ","Σεπ","Οκτ","Νοέμ","Δεκ","Σύνολο"]
[null,"Έσοδα","Μισθός",{"v":7500,"d":"7,500.00 €"},{"v":7500,"d":"7,500.00 €"},{"v":7500,"d":"7,500.00 €"},{"v":7500,"d":"7,500.00 €"},{"v":7500,"d":"7,500.00 €"},{"v":7500,"d":"7,500.00 €"},{"$nulls":6},{"$f":"SUM(Μηνιαία[[#This Row],[Ιαν]:[Δεκ]])","v":{"v":45000,"d":"45,000.00 €"}}]
[null,"Έσοδα","Προμήθειες/μπόνους",{"v":400,"d":"400.00 €"},{"v":400,"d":"400.00 €"},{"v":500,"d":"500.00 €"},{"v":200,"d":"200.00 €"},{"v":0,"d":"0.00 €"},{"v":600,"d":"600.00 €"},{"$nulls":6},{"$f":"SUM(Μηνιαία[[#This Row],[Ιαν]:[Δεκ]])","v":{"v":2100,"d":"2,100.00 €"}}]
[null,"Έσοδα","Άλλα 1",{"v":2500,"d":"2,500.00 €"},{"v":2500,"d":"2,500.00 €"},{"v":2500,"d":"2,500.00 €"},{"v":2500,"d":"2,500.00 €"},{"v":2500,"d":"2,500.00 €"},{"v":2500,"d":"2,500.00 €"},{"$nulls":6},{"$f":"SUM(Μηνιαία[[#This Row],[Ιαν]:[Δεκ]])","v":{"v":15000,"d":"15,000.00 €"}}]
[null,"Έσοδα","Άλλα 2",{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"$nulls":6},{"$f":"SUM(Μηνιαία[[#This Row],[Ιαν]:[Δεκ]])","v":{"v":0,"d":"0.00 €"}}]
[null,"Έσοδα","Άλλα 3",{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"$nulls":6},{"$f":"SUM(Μηνιαία[[#This Row],[Ιαν]:[Δεκ]])","v":{"v":0,"d":"0.00 €"}}]
[null,"Έσοδα","Άλλα 4",{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"$nulls":6},{"$f":"SUM(Μηνιαία[[#This Row],[Ιαν]:[Δεκ]])","v":{"v":0,"d":"0.00 €"}}]
[null,"Έξοδα","Ιατροφαρμακευτική περίθαλψη",{"v":1250,"d":"1,250.00 €"},{"v":1250,"d":"1,250.00 €"},{"v":1250,"d":"1,250.00 €"},{"v":1250,"d":"1,250.00 €"},{"v":1250,"d":"1,250.00 €"},{"v":1250,"d":"1,250.00 €"},{"$nulls":6},{"$f":"SUM(Μηνιαία[[#This Row],[Ιαν]:[Δεκ]])","v":{"v":7500,"d":"7,500.00 €"}}]
[null,"Έξοδα","Φόρος εισοδήματος",{"v":208.33333333333334,"d":"208.33 €"},{"v":208.33333333333334,"d":"208.33 €"},{"v":208.33333333333334,"d":"208.33 €"},{"v":208.33333333333334,"d":"208.33 €"},{"v":208.33333333333334,"d":"208.33 €"},{"v":208.33333333333334,"d":"208.33 €"},{"$nulls":6},{"$f":"SUM(Μηνιαία[[#This Row],[Ιαν]:[Δεκ]])","v":{"v":1250,"d":"1,250.00 €"}}]
[null,"Έξοδα","Φόρος/Τέλη οχημάτων",{"v":16.666666666666668,"d":"16.67 €"},{"v":16.666666666666668,"d":"16.67 €"},{"v":16.666666666666668,"d":"16.67 €"},{"v":16.666666666666668,"d":"16.67 €"},{"v":16.666666666666668,"d":"16.67 €"},{"v":16.666666666666668,"d":"16.67 €"},{"$nulls":6},{"$f":"SUM(Μηνιαία[[#This Row],[Ιαν]:[Δεκ]])","v":{"v":100.00000000000001,"d":"100.00 €"}}]
[null,"Έξοδα","Δόσεις οχήματος",{"v":333.3333333333333,"d":"333.33 €"},{"v":333.3333333333333,"d":"333.33 €"},{"v":333.3333333333333,"d":"333.33 €"},{"v":333.3333333333333,"d":"333.33 €"},{"v":333.3333333333333,"d":"333.33 €"},{"v":333.3333333333333,"d":"333.33 €"},{"$nulls":6},{"$f":"SUM(Μηνιαία[[#This Row],[Ιαν]:[Δεκ]])","v":{"v":1999.9999999999998,"d":"2,000.00 €"}}]
[null,"Έξοδα","Στεγαστικό/Ενοίκιο",{"v":1250,"d":"1,250.00 €"},{"v":1250,"d":"1,250.00 €"},{"v":1250,"d":"1,250.00 €"},{"v":1250,"d":"1,250.00 €"},{"v":1250,"d":"1,250.00 €"},{"v":1250,"d":"1,250.00 €"},{"$nulls":6},{"$f":"SUM(Μηνιαία[[#This Row],[Ιαν]:[Δεκ]])","v":{"v":7500,"d":"7,500.00 €"}}]
[null,"Έξοδα","Ασφάλεια",{"v":25,"d":"25.00 €"},{"v":25,"d":"25.00 €"},{"v":25,"d":"25.00 €"},{"v":25,"d":"25.00 €"},{"v":25,"d":"25.00 €"},{"v":25,"d":"25.00 €"},{"$nulls":6},{"$f":"SUM(Μηνιαία[[#This Row],[Ιαν]:[Δεκ]])","v":{"v":150,"d":"150.00 €"}}]
[null,"Έξοδα","Ηλεκτρικό",{"v":100,"d":"100.00 €"},{"v":100,"d":"100.00 €"},{"v":100,"d":"100.00 €"},{"v":100,"d":"100.00 €"},{"v":100,"d":"100.00 €"},{"v":100,"d":"100.00 €"},{"$nulls":6},{"$f":"SUM(Μηνιαία[[#This Row],[Ιαν]:[Δεκ]])","v":{"v":600,"d":"600.00 €"}}]
[null,"Έξοδα","Αέριο",{"v":50,"d":"50.00 €"},{"v":50,"d":"50.00 €"},{"v":50,"d":"50.00 €"},{"v":50,"d":"50.00 €"},{"v":50,"d":"50.00 €"},{"v":50,"d":"50.00 €"},{"$nulls":6},{"$f":"SUM(Μηνιαία[[#This Row],[Ιαν]:[Δεκ]])","v":{"v":300,"d":"300.00 €"}}]
[null,"Έξοδα","Νερό",{"v":50,"d":"50.00 €"},{"v":50,"d":"50.00 €"},{"v":50,"d":"50.00 €"},{"v":50,"d":"50.00 €"},{"v":50,"d":"50.00 €"},{"v":50,"d":"50.00 €"},{"$nulls":6},{"$f":"SUM(Μηνιαία[[#This Row],[Ιαν]:[Δεκ]])","v":{"v":300,"d":"300.00 €"}}]
[null,"Έξοδα","Αποχέτευση",{"v":25,"d":"25.00 €"},{"v":25,"d":"25.00 €"},{"v":25,"d":"25.00 €"},{"v":25,"d":"25.00 €"},{"v":25,"d":"25.00 €"},{"v":25,"d":"25.00 €"},{"$nulls":6},{"$f":"SUM(Μηνιαία[[#This Row],[Ιαν]:[Δεκ]])","v":{"v":150,"d":"150.00 €"}}]
[null,"Έξοδα","Απορρίμματα",{"v":12.5,"d":"12.50 €"},{"v":12.5,"d":"12.50 €"},{"v":12.5,"d":"12.50 €"},{"v":12.5,"d":"12.50 €"},{"v":12.5,"d":"12.50 €"},{"v":12.5,"d":"12.50 €"},{"$nulls":6},{"$f":"SUM(Μηνιαία[[#This Row],[Ιαν]:[Δεκ]])","v":{"v":75,"d":"75.00 €"}}]
[null,"Έξοδα","Τηλέφωνο",{"v":50,"d":"50.00 €"},{"v":50,"d":"50.00 €"},{"v":50,"d":"50.00 €"},{"v":50,"d":"50.00 €"},{"v":50,"d":"50.00 €"},{"v":50,"d":"50.00 €"},{"$nulls":6},{"$f":"SUM(Μηνιαία[[#This Row],[Ιαν]:[Δεκ]])","v":{"v":300,"d":"300.00 €"}}]
[null,"Έξοδα","Internet",{"v":50,"d":"50.00 €"},{"v":50,"d":"50.00 €"},{"v":50,"d":"50.00 €"},{"v":50,"d":"50.00 €"},{"v":50,"d":"50.00 €"},{"v":50,"d":"50.00 €"},{"$nulls":6},{"$f":"SUM(Μηνιαία[[#This Row],[Ιαν]:[Δεκ]])","v":{"v":300,"d":"300.00 €"}}]
[null,"Έξοδα","Premium για άτομα με ειδικές ανάγκες",{"v":125,"d":"125.00 €"},{"v":125,"d":"125.00 €"},{"v":125,"d":"125.00 €"},{"v":125,"d":"125.00 €"},{"v":125,"d":"125.00 €"},{"v":125,"d":"125.00 €"},{"$nulls":6},{"$f":"SUM(Μηνιαία[[#This Row],[Ιαν]:[Δεκ]])","v":{"v":750,"d":"750.00 €"}}]
[null,"Έξοδα","Τρόφιμα",{"v":400,"d":"400.00 €"},{"v":500,"d":"500.00 €"},{"v":450,"d":"450.00 €"},{"v":400,"d":"400.00 €"},{"v":450,"d":"450.00 €"},{"v":425,"d":"425.00 €"},{"$nulls":6},{"$f":"SUM(Μηνιαία[[#This Row],[Ιαν]:[Δεκ]])","v":{"v":2625,"d":"2,625.00 €"}}]
[null,"Έξοδα","Ρούχα",{"v":50,"d":"50.00 €"},{"v":75,"d":"75.00 €"},{"v":100,"d":"100.00 €"},{"v":75,"d":"75.00 €"},{"v":125,"d":"125.00 €"},{"v":75,"d":"75.00 €"},{"$nulls":6},{"$f":"SUM(Μηνιαία[[#This Row],[Ιαν]:[Δεκ]])","v":{"v":500,"d":"500.00 €"}}]
[null,"Έξοδα","Ιατρικά/Οδοντιατρικά/Φάρμακα",{"v":50,"d":"50.00 €"},{"v":10,"d":"10.00 €"},{"v":25,"d":"25.00 €"},{"v":25,"d":"25.00 €"},{"v":20,"d":"20.00 €"},{"v":70,"d":"70.00 €"},{"$nulls":6},{"$f":"SUM(Μηνιαία[[#This Row],[Ιαν]:[Δεκ]])","v":{"v":200,"d":"200.00 €"}}]
[null,"Έξοδα","Λεωφορείο",{"v":30,"d":"30.00 €"},{"v":30,"d":"30.00 €"},{"v":30,"d":"30.00 €"},{"v":20,"d":"20.00 €"},{"v":30,"d":"30.00 €"},{"v":30,"d":"30.00 €"},{"$nulls":6},{"$f":"SUM(Μηνιαία[[#This Row],[Ιαν]:[Δεκ]])","v":{"v":170,"d":"170.00 €"}}]
[null,"Έξοδα","Άλλα 2",{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"$nulls":6},{"$f":"SUM(Μηνιαία[[#This Row],[Ιαν]:[Δεκ]])","v":{"v":0,"d":"0.00 €"}}]
[null,"Έξοδα","Άλλα 3",{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"$nulls":6},{"$f":"SUM(Μηνιαία[[#This Row],[Ιαν]:[Δεκ]])","v":{"v":0,"d":"0.00 €"}}]
[null,"Έξοδα","Άλλα 4",{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"$nulls":6},{"$f":"SUM(Μηνιαία[[#This Row],[Ιαν]:[Δεκ]])","v":{"v":0,"d":"0.00 €"}}]
[null,"Διακριτικά","Εστιατόρια",{"v":50,"d":"50.00 €"},{"v":150,"d":"150.00 €"},{"v":100,"d":"100.00 €"},{"v":50,"d":"50.00 €"},{"v":150,"d":"150.00 €"},{"v":100,"d":"100.00 €"},{"$nulls":6},{"$f":"SUM(Μηνιαία[[#This Row],[Ιαν]:[Δεκ]])","v":{"v":600,"d":"600.00 €"}}]
[null,"Διακριτικά","Δώρα",{"v":25,"d":"25.00 €"},{"v":75,"d":"75.00 €"},{"v":50,"d":"50.00 €"},{"v":25,"d":"25.00 €"},{"v":75,"d":"75.00 €"},{"v":50,"d":"50.00 €"},{"$nulls":6},{"$f":"SUM(Μηνιαία[[#This Row],[Ιαν]:[Δεκ]])","v":{"v":300,"d":"300.00 €"}}]
[null,"Διακριτικά","Ταξίδια",{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":1000,"d":"1,000.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":1000,"d":"1,000.00 €"},{"$nulls":6},{"$f":"SUM(Μηνιαία[[#This Row],[Ιαν]:[Δεκ]])","v":{"v":2000,"d":"2,000.00 €"}}]
[null,"Διακριτικά","Διασκέδαση",{"v":50,"d":"50.00 €"},{"v":150,"d":"150.00 €"},{"v":100,"d":"100.00 €"},{"v":50,"d":"50.00 €"},{"v":150,"d":"150.00 €"},{"v":100,"d":"100.00 €"},{"$nulls":6},{"$f":"SUM(Μηνιαία[[#This Row],[Ιαν]:[Δεκ]])","v":{"v":600,"d":"600.00 €"}}]
[null,"Διακριτικά","Προσωπική φροντίδα",{"v":15,"d":"15.00 €"},{"v":25,"d":"25.00 €"},{"v":35,"d":"35.00 €"},{"v":15,"d":"15.00 €"},{"v":25,"d":"25.00 €"},{"v":35,"d":"35.00 €"},{"$nulls":6},{"$f":"SUM(Μηνιαία[[#This Row],[Ιαν]:[Δεκ]])","v":{"v":150,"d":"150.00 €"}}]
[null,"Διακριτικά","Αγορές",{"v":100,"d":"100.00 €"},{"v":200,"d":"200.00 €"},{"v":150,"d":"150.00 €"},{"v":175,"d":"175.00 €"},{"v":150,"d":"150.00 €"},{"v":175,"d":"175.00 €"},{"$nulls":6},{"$f":"SUM(Μηνιαία[[#This Row],[Ιαν]:[Δεκ]])","v":{"v":950,"d":"950.00 €"}}]
[null,"Διακριτικά","Φιλανθρωπικές οργανώσεις",{"v":50,"d":"50.00 €"},{"v":50,"d":"50.00 €"},{"v":50,"d":"50.00 €"},{"v":50,"d":"50.00 €"},{"v":50,"d":"50.00 €"},{"v":50,"d":"50.00 €"},{"$nulls":6},{"$f":"SUM(Μηνιαία[[#This Row],[Ιαν]:[Δεκ]])","v":{"v":300,"d":"300.00 €"}}]
[null,"Διακριτικά","Συμμετοχές σε λέσχες/συλλόγους",{"v":25,"d":"25.00 €"},{"v":25,"d":"25.00 €"},{"v":25,"d":"25.00 €"},{"v":25,"d":"25.00 €"},{"v":25,"d":"25.00 €"},{"v":25,"d":"25.00 €"},{"$nulls":6},{"$f":"SUM(Μηνιαία[[#This Row],[Ιαν]:[Δεκ]])","v":{"v":150,"d":"150.00 €"}}]
[null,"Διακριτικά","Εργασίες ανακαίνισης σπιτιού",{"v":400,"d":"400.00 €"},{"v":400,"d":"400.00 €"},{"v":400,"d":"400.00 €"},{"v":400,"d":"400.00 €"},{"v":400,"d":"400.00 €"},{"v":400,"d":"400.00 €"},{"$nulls":6},{"$f":"SUM(Μηνιαία[[#This Row],[Ιαν]:[Δεκ]])","v":{"v":2400,"d":"2,400.00 €"}}]
[null,"Διακριτικά","Άλλα 1",{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"$nulls":6},{"$f":"SUM(Μηνιαία[[#This Row],[Ιαν]:[Δεκ]])","v":{"v":0,"d":"0.00 €"}}]
[null,"Διακριτικά","Άλλα 2",{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"$nulls":6},{"$f":"SUM(Μηνιαία[[#This Row],[Ιαν]:[Δεκ]])","v":{"v":0,"d":"0.00 €"}}]
[null,"Αποταμιεύσεις","Ταμειακά αποθέματα",{"v":416.6666666666667,"d":"416.67 €"},{"v":416.6666666666667,"d":"416.67 €"},{"v":416.6666666666667,"d":"416.67 €"},{"v":416.6666666666667,"d":"416.67 €"},{"v":416.6666666666667,"d":"416.67 €"},{"v":416.6666666666667,"d":"416.67 €"},{"$nulls":6},{"$f":"SUM(Μηνιαία[[#This Row],[Ιαν]:[Δεκ]])","v":{"v":2500,"d":"2,500.00 €"}}]
[null,"Αποταμιεύσεις","Συνταξιοδοτικό κ.λπ.",{"v":1000,"d":"1,000.00 €"},{"v":1000,"d":"1,000.00 €"},{"v":1000,"d":"1,000.00 €"},{"v":1000,"d":"1,000.00 €"},{"v":1000,"d":"1,000.00 €"},{"v":1000,"d":"1,000.00 €"},{"$nulls":6},{"$f":"SUM(Μηνιαία[[#This Row],[Ιαν]:[Δεκ]])","v":{"v":6000,"d":"6,000.00 €"}}]
[null,"Αποταμιεύσεις","Λογαριασμός ταμιευτηρίου",{"v":500,"d":"500.00 €"},{"v":500,"d":"500.00 €"},{"v":500,"d":"500.00 €"},{"v":500,"d":"500.00 €"},{"v":500,"d":"500.00 €"},{"v":500,"d":"500.00 €"},{"$nulls":6},{"$f":"SUM(Μηνιαία[[#This Row],[Ιαν]:[Δεκ]])","v":{"v":3000,"d":"3,000.00 €"}}]
[null,"Αποταμιεύσεις","Άλλα 1",{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"$nulls":6},{"$f":"SUM(Μηνιαία[[#This Row],[Ιαν]:[Δεκ]])","v":{"v":0,"d":"0.00 €"}}]
[null,"Αποταμιεύσεις","Άλλα 2",{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"$nulls":6},{"$f":"SUM(Μηνιαία[[#This Row],[Ιαν]:[Δεκ]])","v":{"v":0,"d":"0.00 €"}}]
[null," Άθροισμα",null,{"$f":"SUMIF(Μηνιαία[Τύπος],\"Έσοδα\",Μηνιαία[Ιαν])-SUMIF(Μηνιαία[Τύπος],\"<>Έσοδα\",Μηνιαία[Ιαν])","v":{"v":3692.5,"d":"3,692.50 €"}},{"$f":"SUMIF(Μηνιαία[Τύπος],\"Έσοδα\",Μηνιαία[Φεβ])-SUMIF(Μηνιαία[Τύπος],\"<>Έσοδα\",Μηνιαία[Φεβ])","v":{"v":3247.5,"d":"3,247.50 €"}},{"$f":"SUMIF(Μηνιαία[Τύπος],\"Έσοδα\",Μηνιαία[Μάρ])-SUMIF(Μηνιαία[Τύπος],\"<>Έσοδα\",Μηνιαία[Μάρ])","v":{"v":2522.5,"d":"2,522.50 €"}},{"$f":"SUMIF(Μηνιαία[Τύπος],\"Έσοδα\",Μηνιαία[Απρ])-SUMIF(Μηνιαία[Τύπος],\"<>Έσοδα\",Μηνιαία[Απρ])","v":{"v":3427.5,"d":"3,427.50 €"}},{"$f":"SUMIF(Μηνιαία[Τύπος],\"Έσοδα\",Μηνιαία[Μάιος])-SUMIF(Μηνιαία[Τύπος],\"<>Έσοδα\",Μηνιαία[Μάιος])","v":{"v":2887.5,"d":"2,887.50 €"}},{"$f":"SUMIF(Μηνιαία[Τύπος],\"Έσοδα\",Μηνιαία[Ιούν])-SUMIF(Μηνιαία[Τύπος],\"<>Έσοδα\",Μηνιαία[Ιούν])","v":{"v":2602.5,"d":"2,602.50 €"}},{"$f":"SUMIF(Μηνιαία[Τύπος],\"Έσοδα\",Μηνιαία[Ιούλ])-SUMIF(Μηνιαία[Τύπος],\"<>Έσοδα\",Μηνιαία[Ιούλ])","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMIF(Μηνιαία[Τύπος],\"Έσοδα\",Μηνιαία[Αύγ])-SUMIF(Μηνιαία[Τύπος],\"<>Έσοδα\",Μηνιαία[Αύγ])","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMIF(Μηνιαία[Τύπος],\"Έσοδα\",Μηνιαία[Σεπ])-SUMIF(Μηνιαία[Τύπος],\"<>Έσοδα\",Μηνιαία[Σεπ])","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMIF(Μηνιαία[Τύπος],\"Έσοδα\",Μηνιαία[Οκτ])-SUMIF(Μηνιαία[Τύπος],\"<>Έσοδα\",Μηνιαία[Οκτ])","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMIF(Μηνιαία[Τύπος],\"Έσοδα\",Μηνιαία[Νοέμ])-SUMIF(Μηνιαία[Τύπος],\"<>Έσοδα\",Μηνιαία[Νοέμ])","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMIF(Μηνιαία[Τύπος],\"Έσοδα\",Μηνιαία[Δεκ])-SUMIF(Μηνιαία[Τύπος],\"<>Έσοδα\",Μηνιαία[Δεκ])","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMIF(Μηνιαία[Τύπος],\"Έσοδα\",Μηνιαία[Σύνολο])-SUMIF(Μηνιαία[Τύπος],\"<>Έσοδα\",Μηνιαία[Σύνολο])","v":{"v":18380,"d":"18,380.00 €"}}]

{"sheet":"Ετήσια ταμειακή ροή","index":3,"n_rows":29,"n_cols":28,"rows_kept":29,"merged":[[1,3,1,4],[1,6,1,11],[3,1,3,3],[3,5,3,7],[3,9,3,11],[3,13,3,15],[4,2,4,3],[4,6,4,7],[4,10,4,11],[4,14,4,15],[7,2,7,3],[7,6,7,7],[7,10,7,11],[7,14,7,15]]}
[null,"ΤΑΜΕΙΑΚΗ ΡΟΗ ΓΙΑ ΠΡΟΣΩΠΙΚΗ ΧΡΗΣΗ",{"$nulls":14}," "]
[null,null,"Συνολικές ταμειακές ροές μέχρι σήμερα:",{"$f":"Ετήσια_Ταμειακή_Ροή_Έως_Σήμερα","v":{"v":42250,"d":"42,250.00 €"}},null,null,"Αυτή είναι μια ετήσια εκτίμηση.  Χρησιμοποιήστε αυτό το φύλλο εργασίας αν θέλετε να δείτε τα ετήσια ποσά με εκτιμώμενες μηνιαίες τιμές. Χρησιμοποιήστε φύλλα εργασίας για \"Έσοδα\", \"Έξοδα\", \"Διακριτικά\" και \"Αποταμιεύσεις\" για να εισαγάγετε στοιχεία."]
[]
[null,"ΣΥΝΟΨΗ ΕΣΟΔΩΝ",{"$nulls":3},"ΣΥΝΟΨΗ ΕΞΟΔΩΝ",{"$nulls":3},"ΣΥΝΟΨΗ ΔΙΑΚΡΙΤΙΚΩΝ ΔΑΠΑΝΩΝ",{"$nulls":3},"ΣΥΝΟΨΗ ΑΠΟΤΑΜΙΕΥΣΕΩΝ"]
[null,"Ετήσιο σύνολο:",{"$f":"Έσοδα!C11","v":{"v":125000,"d":"125,000.00 €"}},null,null,"Ετήσιο σύνολο:",{"$f":"Δαπάνες[[#Totals],[Ετήσια  ]]","v":{"v":46500,"d":"46,500.00 €"}},null,null,"Ετήσιο σύνολο:",{"$f":"Διακριτικές[[#Totals],[Ετήσια  ]]","v":{"v":13250,"d":"13,250.00 €"}},null,null,"Ετήσιο σύνολο:",{"$f":"Αποταμιεύσεις[[#Totals],[Ετήσια  ]]","v":{"v":23000,"d":"23,000.00 €"}}]
[]
[]
[null,"Μηνιαίο σύνολο:",{"$f":"Έσοδα!D11","v":{"v":10416.666666666668,"d":"10,416.67 €"}},null,null,"Μηνιαίο σύνολο:",{"$f":"Δαπάνες[[#Totals],[Μηνιαία ]]","v":{"v":3875,"d":"3,875.00 €"}},null,null,"Μηνιαίο σύνολο:",{"$f":"Διακριτικές[[#Totals],[Μηνιαία ]]","v":{"v":1104.1666666666665,"d":"1,104.17 €"}},null,null,"Μηνιαίο σύνολο:",{"$f":"Ταμιευτήριο!D10","v":{"v":1916.6666666666667,"d":"1,916.67 €"}}]
[]
[{"$nulls":17},"Ετικέτες γραμμής","Ετήσιο εισόδημα",null,"Ετικέτες γραμμής","Άθροισμα από Ετήσια  ",null,"Ετικέτες γραμμής","Άθροισμα από Ετήσια  ",null,"Ετικέτες γραμμής","Άθροισμα από Ετήσια  "]
[{"$nulls":17},"Άλλα 3",{"v":0,"d":"0 €"},null,"Άλλα 2",{"v":0,"d":"0 €"},null,"Άλλα 1",{"v":0,"d":"0 €"},null,"Άλλα 1",{"v":0,"d":"0 €"}]
[{"$nulls":17},"Άλλα 4",{"v":0,"d":"0 €"},null,"Άλλα 1",{"v":0,"d":"0 €"},null,"Άλλα 2",{"v":0,"d":"0 €"},null,"Άλλα 2",{"v":0,"d":"0 €"}]
[{"$nulls":17},"Άλλα 2",{"v":0,"d":"0 €"},null,"Απορρίμματα",{"v":150,"d":"150 €"},null,"Συμμετοχές σε λέσχες/συλλόγους",{"v":300,"d":"300 €"},null,"Αποταμιεύσεις/Επενδύσεις",{"v":6000,"d":"6,000 €"}]
[{"$nulls":17},"Προμήθειες/μπόνους",{"v":5000,"d":"5,000 €"},null,"Φόρος/Τέλη οχημάτων",{"v":200,"d":"200 €"},null,"Προσωπική φροντίδα",{"v":300,"d":"300 €"},null,"Συνταξιοδοτικό κ.λπ.",{"v":12000,"d":"12,000 €"}]
[{"$nulls":17},"Άλλα 1",{"v":30000,"d":"30,000 €"},null,"Ασφάλεια",{"v":250,"d":"250 €"},null,"Δώρα",{"v":600,"d":"600 €"},null,"Ταμειακά αποθέματα",{"v":5000,"d":"5,000 €"}]
[{"$nulls":17},"Μισθός",{"v":90000,"d":"90,000 €"},null,"Internet",{"v":600,"d":"600 €"},null,"Φιλανθρωπικές οργανώσεις",{"v":600,"d":"600 €"},null,"Γενικό Άθροισμα",{"v":23000,"d":"23,000 €"}]
[{"$nulls":17},"Γενικό Άθροισμα",{"v":125000,"d":"125,000 €"},null,"Ιατρικά/Οδοντιατρικά/Φάρμακα",{"v":600,"d":"600 €"},null,"Διασκέδαση",{"v":1200,"d":"1,200 €"}]
[{"$nulls":20},"Τηλέφωνο",{"v":600,"d":"600 €"},null,"Εστιατόρια",{"v":1200,"d":"1,200 €"}]
[{"$nulls":20},"Αέριο",{"v":600,"d":"600 €"},null,"Αγορές",{"v":2000,"d":"2,000 €"}]
[{"$nulls":20},"Ύδρευση/Αποχέτευση",{"v":600,"d":"600 €"},null,"Ταξίδια",{"v":2250,"d":"2,250 €"}]
[{"$nulls":20},"Ηλεκτρικό",{"v":1200,"d":"1,200 €"},null,"Εργασίες ανακαίνισης σπιτιού",{"v":4800,"d":"4,800 €"}]
[{"$nulls":20},"Ρούχα",{"v":1200,"d":"1,200 €"},null,"Γενικό Άθροισμα",{"v":13250,"d":"13,250 €"}]
[{"$nulls":20},"Premium για άτομα με ειδικές ανάγκες",{"v":1500,"d":"1,500 €"}]
[{"$nulls":20},"Φόρος εισοδήματος",{"v":2500,"d":"2,500 €"}]
[{"$nulls":20},"Δόσεις οχήματος",{"v":4000,"d":"4,000 €"}]
[{"$nulls":20},"Τρόφιμα",{"v":5000,"d":"5,000 €"}]
[{"$nulls":20},"Ιατροφαρμακευτική περίθαλψη",{"v":12500,"d":"12,500 €"}]
[{"$nulls":20},"Στεγαστικό/Ενοίκιο",{"v":15000,"d":"15,000 €"}]
[{"$nulls":20},"Γενικό Άθροισμα",{"v":46500,"d":"46,500 €"}]

{"sheet":"Έσοδα","index":4,"n_rows":11,"n_cols":6,"rows_kept":11,"merged":[[1,3,1,4],[1,5,2,8]]}
[null,"ΤΑΜΕΙΑΚΗ ΡΟΗ ΓΙΑ ΠΡΟΣΩΠΙΚΗ ΧΡΗΣΗ"]
[null,null,"Συνολικές ταμειακές ροές μέχρι σήμερα:",{"$f":"Ετήσια_Ταμειακή_Ροή_Έως_Σήμερα","v":{"v":42250,"d":"42,250.00 €"}},null,"Αυτή είναι μια ετήσια εκτίμηση. Χρησιμοποιήστε αυτό το φύλλο εργασίας εάν θέλετε να προβάλετε ετήσια ποσά με εκτιμώμενες μηνιαίες τιμές\nΕάν θέλετε να προσθέσετε ημερήσια στοιχεία στους Πίνακες, υπολογίστε το μηνιαίο ποσό/αξία τους και τοποθετήστε την αξία στη στήλη Ετήσια."]
[]
[null,"Έσοδα","Ετήσια  ","Μηνιαία "]
[null,"Μισθός",{"v":90000,"d":"90,000.00 €"},{"$f":"Έσοδα[[#This Row],[Ετήσια  ]]/12","v":{"v":7500,"d":"7,500.00 €"}}]
[null,"Προμήθειες/μπόνους",{"v":5000,"d":"5,000.00 €"},{"$f":"Έσοδα[[#This Row],[Ετήσια  ]]/12","v":{"v":416.6666666666667,"d":"416.67 €"}}]
[null,"Άλλα 1",{"v":30000,"d":"30,000.00 €"},{"$f":"Έσοδα[[#This Row],[Ετήσια  ]]/12","v":{"v":2500,"d":"2,500.00 €"}}]
[null,"Άλλα 2",{"v":0,"d":"0.00 €"},{"$f":"Έσοδα[[#This Row],[Ετήσια  ]]/12","v":{"v":0,"d":"0.00 €"}}]
[null,"Άλλα 3",{"v":0,"d":"0.00 €"},{"$f":"Έσοδα[[#This Row],[Ετήσια  ]]/12","v":{"v":0,"d":"0.00 €"}}]
[null,"Άλλα 4",{"v":0,"d":"0.00 €"},{"$f":"Έσοδα[[#This Row],[Ετήσια  ]]/12","v":{"v":0,"d":"0.00 €"}}]
[null," Άθροισμα",{"$f":"SUBTOTAL(109,Έσοδα[[Ετήσια  ]])","v":{"v":125000,"d":"125,000.00 €"}},{"$f":"SUBTOTAL(109,Έσοδα[[Μηνιαία ]])","v":{"v":10416.666666666668,"d":"10,416.67 €"}}]

{"sheet":"Έξοδα","index":5,"n_rows":23,"n_cols":6,"rows_kept":23,"merged":[[1,3,1,4],[1,5,2,8]]}
[null,"ΤΑΜΕΙΑΚΗ ΡΟΗ ΓΙΑ ΠΡΟΣΩΠΙΚΗ ΧΡΗΣΗ"]
[null,null,"Συνολικές ταμειακές ροές μέχρι σήμερα:",{"$f":"Ετήσια_Ταμειακή_Ροή_Έως_Σήμερα","v":{"v":42250,"d":"42,250.00 €"}},null,"Αυτή είναι μια ετήσια εκτίμηση. Χρησιμοποιήστε αυτό το φύλλο εργασίας εάν θέλετε να προβάλετε ετήσια ποσά με εκτιμώμενες μηνιαίες τιμές\nΕάν θέλετε να προσθέσετε ημερήσια στοιχεία στους Πίνακες, υπολογίστε το μηνιαίο ποσό/αξία τους και τοποθετήστε την αξία στη στήλη Ετήσια."]
[]
[null,"Έξοδα","Ετήσια  ","Μηνιαία "]
[null,"Ιατροφαρμακευτική περίθαλψη",{"v":12500,"d":"12,500.00 €"},{"$f":"Δαπάνες[[#This Row],[Ετήσια  ]]/12","v":{"v":1041.6666666666667,"d":"1,041.67 €"}}]
[null,"Φόρος εισοδήματος",{"v":2500,"d":"2,500.00 €"},{"$f":"Δαπάνες[[#This Row],[Ετήσια  ]]/12","v":{"v":208.33333333333334,"d":"208.33 €"}}]
[null,"Φόρος/Τέλη οχημάτων",{"v":200,"d":"200.00 €"},{"$f":"Δαπάνες[[#This Row],[Ετήσια  ]]/12","v":{"v":16.666666666666668,"d":"16.67 €"}}]
[null,"Δόσεις οχήματος",{"v":4000,"d":"4,000.00 €"},{"$f":"Δαπάνες[[#This Row],[Ετήσια  ]]/12","v":{"v":333.3333333333333,"d":"333.33 €"}}]
[null,"Στεγαστικό/Ενοίκιο",{"v":15000,"d":"15,000.00 €"},{"$f":"Δαπάνες[[#This Row],[Ετήσια  ]]/12","v":{"v":1250,"d":"1,250.00 €"}}]
[null,"Ασφάλεια",{"v":250,"d":"250.00 €"},{"$f":"Δαπάνες[[#This Row],[Ετήσια  ]]/12","v":{"v":20.833333333333332,"d":"20.83 €"}}]
[null,"Ηλεκτρικό",{"v":1200,"d":"1,200.00 €"},{"$f":"Δαπάνες[[#This Row],[Ετήσια  ]]/12","v":{"v":100,"d":"100.00 €"}}]
[null,"Αέριο",{"v":600,"d":"600.00 €"},{"$f":"Δαπάνες[[#This Row],[Ετήσια  ]]/12","v":{"v":50,"d":"50.00 €"}}]
[null,"Ύδρευση/Αποχέτευση",{"v":600,"d":"600.00 €"},{"$f":"Δαπάνες[[#This Row],[Ετήσια  ]]/12","v":{"v":50,"d":"50.00 €"}}]
[null,"Απορρίμματα",{"v":150,"d":"150.00 €"},{"$f":"Δαπάνες[[#This Row],[Ετήσια  ]]/12","v":{"v":12.5,"d":"12.50 €"}}]
[null,"Τηλέφωνο",{"v":600,"d":"600.00 €"},{"$f":"Δαπάνες[[#This Row],[Ετήσια  ]]/12","v":{"v":50,"d":"50.00 €"}}]
[null,"Internet",{"v":600,"d":"600.00 €"},{"$f":"Δαπάνες[[#This Row],[Ετήσια  ]]/12","v":{"v":50,"d":"50.00 €"}}]
[null,"Premium για άτομα με ειδικές ανάγκες",{"v":1500,"d":"1,500.00 €"},{"$f":"Δαπάνες[[#This Row],[Ετήσια  ]]/12","v":{"v":125,"d":"125.00 €"}}]
[null,"Τρόφιμα",{"v":5000,"d":"5,000.00 €"},{"$f":"Δαπάνες[[#This Row],[Ετήσια  ]]/12","v":{"v":416.6666666666667,"d":"416.67 €"}}]
[null,"Ρούχα",{"v":1200,"d":"1,200.00 €"},{"$f":"Δαπάνες[[#This Row],[Ετήσια  ]]/12","v":{"v":100,"d":"100.00 €"}}]
[null,"Ιατρικά/Οδοντιατρικά/Φάρμακα",{"v":600,"d":"600.00 €"},{"$f":"Δαπάνες[[#This Row],[Ετήσια  ]]/12","v":{"v":50,"d":"50.00 €"}}]
[null,"Άλλα 1",{"v":0,"d":"0.00 €"},{"$f":"Δαπάνες[[#This Row],[Ετήσια  ]]/12","v":{"v":0,"d":"0.00 €"}}]
[null,"Άλλα 2",{"v":0,"d":"0.00 €"},{"$f":"Δαπάνες[[#This Row],[Ετήσια  ]]/12","v":{"v":0,"d":"0.00 €"}}]
[null," Άθροισμα",{"$f":"SUBTOTAL(109,Δαπάνες[[Ετήσια  ]])","v":{"v":46500,"d":"46,500.00 €"}},{"$f":"SUBTOTAL(109,Δαπάνες[[Μηνιαία ]])","v":{"v":3875,"d":"3,875.00 €"}}]

{"sheet":"Διακριτικά","index":6,"n_rows":16,"n_cols":6,"rows_kept":16,"merged":[[1,3,1,4],[1,5,2,8]]}
[null,"ΤΑΜΕΙΑΚΗ ΡΟΗ ΓΙΑ ΠΡΟΣΩΠΙΚΗ ΧΡΗΣΗ"]
[null,null,"Συνολικές ταμειακές ροές μέχρι σήμερα:",{"$f":"Ετήσια_Ταμειακή_Ροή_Έως_Σήμερα","v":{"v":42250,"d":"42,250.00 €"}},null,"Αυτή είναι μια ετήσια εκτίμηση. Χρησιμοποιήστε αυτό το φύλλο εργασίας εάν θέλετε να προβάλετε ετήσια ποσά με εκτιμώμενες μηνιαίες τιμές\nΕάν θέλετε να προσθέσετε ημερήσια στοιχεία στους Πίνακες, υπολογίστε το μηνιαίο ποσό/αξία τους και τοποθετήστε την αξία στη στήλη Ετήσια."]
[]
[null,"Διακριτικά","Ετήσια  ","Μηνιαία "]
[null,"Εστιατόρια",{"v":1200,"d":"1,200.00 €"},{"$f":"Διακριτικές[[#This Row],[Ετήσια  ]]/12","v":{"v":100,"d":"100.00 €"}}]
[null,"Δώρα",{"v":600,"d":"600.00 €"},{"$f":"Διακριτικές[[#This Row],[Ετήσια  ]]/12","v":{"v":50,"d":"50.00 €"}}]
[null,"Ταξίδια",{"v":2250,"d":"2,250.00 €"},{"$f":"Διακριτικές[[#This Row],[Ετήσια  ]]/12","v":{"v":187.5,"d":"187.50 €"}}]
[null,"Διασκέδαση",{"v":1200,"d":"1,200.00 €"},{"$f":"Διακριτικές[[#This Row],[Ετήσια  ]]/12","v":{"v":100,"d":"100.00 €"}}]
[null,"Προσωπική φροντίδα",{"v":300,"d":"300.00 €"},{"$f":"Διακριτικές[[#This Row],[Ετήσια  ]]/12","v":{"v":25,"d":"25.00 €"}}]
[null,"Αγορές",{"v":2000,"d":"2,000.00 €"},{"$f":"Διακριτικές[[#This Row],[Ετήσια  ]]/12","v":{"v":166.66666666666666,"d":"166.67 €"}}]
[null,"Φιλανθρωπικές οργανώσεις",{"v":600,"d":"600.00 €"},{"$f":"Διακριτικές[[#This Row],[Ετήσια  ]]/12","v":{"v":50,"d":"50.00 €"}}]
[null,"Συμμετοχές σε λέσχες/συλλόγους",{"v":300,"d":"300.00 €"},{"$f":"Διακριτικές[[#This Row],[Ετήσια  ]]/12","v":{"v":25,"d":"25.00 €"}}]
[null,"Εργασίες ανακαίνισης σπιτιού",{"v":4800,"d":"4,800.00 €"},{"$f":"Διακριτικές[[#This Row],[Ετήσια  ]]/12","v":{"v":400,"d":"400.00 €"}}]
[null,"Άλλα 1",{"v":0,"d":"0.00 €"},{"$f":"Διακριτικές[[#This Row],[Ετήσια  ]]/12","v":{"v":0,"d":"0.00 €"}}]
[null,"Άλλα 2",{"v":0,"d":"0.00 €"},{"$f":"Διακριτικές[[#This Row],[Ετήσια  ]]/12","v":{"v":0,"d":"0.00 €"}}]
[null," Άθροισμα",{"$f":"SUBTOTAL(109,Διακριτικές[[Ετήσια  ]])","v":{"v":13250,"d":"13,250.00 €"}},{"$f":"SUBTOTAL(109,Διακριτικές[[Μηνιαία ]])","v":{"v":1104.1666666666665,"d":"1,104.17 €"}}]

{"sheet":"Ταμιευτήριο","index":7,"n_rows":10,"n_cols":10,"rows_kept":10,"merged":[[1,3,1,4],[1,5,2,8]]}
[null,"ΤΑΜΕΙΑΚΗ ΡΟΗ ΓΙΑ ΠΡΟΣΩΠΙΚΗ ΧΡΗΣΗ",{"$nulls":7}," "]
[null,null,"Συνολικές ταμειακές ροές μέχρι σήμερα:",{"$f":"Ετήσια_Ταμειακή_Ροή_Έως_Σήμερα","v":{"v":42250,"d":"42,250.00 €"}},null,"Αυτή είναι μια ετήσια εκτίμηση. Χρησιμοποιήστε αυτό το φύλλο εργασίας εάν θέλετε να προβάλετε ετήσια ποσά με εκτιμώμενες μηνιαίες τιμές\nΕάν θέλετε να προσθέσετε ημερήσια στοιχεία στους Πίνακες, υπολογίστε το μηνιαίο ποσό/αξία τους και τοποθετήστε την αξία στη στήλη Ετήσια."]
[]
[null,"Αποταμιεύσεις","Ετήσια  ","Μηνιαία "]
[null,"Ταμειακά αποθέματα",{"v":5000,"d":"5,000.00 €"},{"$f":"Αποταμιεύσεις[[#This Row],[Ετήσια  ]]/12","v":{"v":416.6666666666667,"d":"416.67 €"}}]
[null,"Συνταξιοδοτικό κ.λπ.",{"v":12000,"d":"12,000.00 €"},{"$f":"Αποταμιεύσεις[[#This Row],[Ετήσια  ]]/12","v":{"v":1000,"d":"1,000.00 €"}}]
[null,"Αποταμιεύσεις/Επενδύσεις",{"v":6000,"d":"6,000.00 €"},{"$f":"Αποταμιεύσεις[[#This Row],[Ετήσια  ]]/12","v":{"v":500,"d":"500.00 €"}}]
[null,"Άλλα 1",{"v":0,"d":"0.00 €"},{"$f":"Αποταμιεύσεις[[#This Row],[Ετήσια  ]]/12","v":{"v":0,"d":"0.00 €"}}]
[null,"Άλλα 2",{"v":0,"d":"0.00 €"},{"$f":"Αποταμιεύσεις[[#This Row],[Ετήσια  ]]/12","v":{"v":0,"d":"0.00 €"}}]
[null," Άθροισμα",{"$f":"SUBTOTAL(109,Αποταμιεύσεις[[Ετήσια  ]])","v":{"v":23000,"d":"23,000.00 €"}},{"$f":"SUBTOTAL(109,Αποταμιεύσεις[[Μηνιαία ]])","v":{"v":1916.6666666666667,"d":"1,916.67 €"}}]