{"text_format":"3","workbook":"xlsx","n_sheets":4,"sheets":["Πίνακας εργαλείων","Προϋπολογισμός","Ρύθμιση","δεδομένα γραφήματος"],"not_rendered":{"charts":2,"images":1,"defined_names":43},"read":"whole","date_system":"1900"}

{"sheet":"Πίνακας εργαλείων","index":0,"n_rows":13,"n_cols":14,"rows_kept":13,"merged":[[2,0,4,2],[6,0,8,2],[10,0,12,2]]}
[{"$nulls":13},{"$f":"BudgetName&\" ΑΛΛΗΛΕΠΙΔΡΑΣΤΙΚΟΣ ΠΡΟΫΠΟΛΟΓΙΣΜΟΣ\"","v":"ΟΙΚΟΓΕΝΕΙΑ ΓΙΑΚΟΥΜΑΚΗ 2012 ΑΛΛΗΛΕΠΙΔΡΑΣΤΙΚΟΣ ΠΡΟΫΠΟΛΟΓΙΣΜΟΣ"}]
[]
[{"$f":"'δεδομένα γραφήματος'!C38","v":{"v":4000,"d":"4,000 €"}}]
[]
[{"$nulls":3},"έσοδα"]
[]
[{"$f":"'δεδομένα γραφήματος'!C39","v":{"v":5933,"d":"5,933 €"}}]
[]
[{"$nulls":3},"έξοδα"]
[]
[{"$f":"'δεδομένα γραφήματος'!D40&'δεδομένα γραφήματος'!C40&\" € \"","v":"-1933 € "}]
[]
[{"$nulls":3},"ταμειακή ροή"]

{"sheet":"Προϋπολογισμός","index":1,"n_rows":131,"n_cols":16,"rows_kept":131,"merged":[[18,1,18,13],[27,1,27,13],[36,1,36,13],[45,1,45,13],[54,1,54,13],[61,1,61,13],[68,1,68,13],[75,1,75,13],[82,1,82,13],[89,1,89,13],[96,1,96,13],[103,1,103,13],[110,1,110,13],[117,1,117,13],[124,1,124,13]]}
[null,null,"Ιαν.","Φεβ.","Μάρ.","Απρ.","Μάιος","Ιούν.","Ιούλ.","Αύγ.","Σεπ.","Οκτ.","Νοέμ.","Δεκ.","έτος","μ.ο."]
[]
[]
[]
[null,"Αρχικό υπόλοιπο",1000]
[null,"Συνολικά έσοδα",{"$f":"SUM(tblIncome[Ιαν.])","v":4222},{"$f":"SUM(tblIncome[Φεβ.])","v":9033},{"$f":"SUM(tblIncome[Μαρ.])","v":4000},{"$f":"SUM(tblIncome[Απρ.])","v":4045},{"$f":"SUM(tblIncome[Μάιος])","v":9000},{"$f":"SUM(tblIncome[Ιουν.])","v":1525},{"$f":"SUM(tblIncome[Ιουλ.])","v":1500},{"$f":"SUM(tblIncome[Αυγ.])","v":6500},{"$f":"SUM(tblIncome[Σεπ.])","v":4000},{"$f":"SUM(tblIncome[Οκτ.])","v":4000},{"$f":"SUM(tblIncome[Νοέμ.])","v":9000},{"$f":"SUM(tblIncome[Δεκ.])","v":4000},{"$f":"SUM(tblIncome[Έτος])","v":60825},{"$f":"O6/12","v":{"v":5068.75,"d":"5069"}}]
[null,"Συνολικά έξοδα",{"$f":"SUM(tblExpenseCategory_01[Ιαν.],tblExpenseCategory_02[Ιαν.],tblExpenseCategory_03[Ιαν.],tblExpenseCategory_04[Ιαν.],tblExpenseCategory_05[Ιαν.],tblExpenseCategory_06[Ιαν.],tblExpenseCategory_07[Ιαν.],tblExpenseCategory_08[Ιαν.],tblExpenseCategory_09[Ιαν.],tblExpenseCategory_10[Ιαν.],tblExpenseCategory_11[Ιαν.],tblExpenseCategory_12[Ιαν.],tblExpenseCategory_13[Ιαν.],tblExpenseCategory_14[Ιαν.],tblExpenseCategory_15[Ιαν.])","v":7936},{"$f":"SUM(tblExpenseCategory_01[Φεβ.],tblExpenseCategory_02[Φεβ.],tblExpenseCategory_03[Φεβ.],tblExpenseCategory_04[Φεβ.],tblExpenseCategory_05[Φεβ.],tblExpenseCategory_06[Φεβ.],tblExpenseCategory_07[Φεβ.],tblExpenseCategory_08[Φεβ.],tblExpenseCategory_09[Φεβ.],tblExpenseCategory_10[Φεβ.],tblExpenseCategory_11[Φεβ.],tblExpenseCategory_12[Φεβ.],tblExpenseCategory_13[Φεβ.],tblExpenseCategory_14[Φεβ.],tblExpenseCategory_15[Φεβ.])","v":5243},{"$f":"SUM(tblExpenseCategory_01[Μαρ.],tblExpenseCategory_02[Μαρ.],tblExpenseCategory_03[Μαρ.],tblExpenseCategory_04[Μαρ.],tblExpenseCategory_05[Μαρ.],tblExpenseCategory_06[Μαρ.],tblExpenseCategory_07[Μαρ.],tblExpenseCategory_08[Μαρ.],tblExpenseCategory_09[Μαρ.],tblExpenseCategory_10[Μαρ.],tblExpenseCategory_11[Μαρ.],tblExpenseCategory_12[Μαρ.],tblExpenseCategory_13[Μαρ.],tblExpenseCategory_14[Μαρ.],tblExpenseCategory_15[Μαρ.])","v":5933},{"$f":"SUM(tblExpenseCategory_01[Απρ.],tblExpenseCategory_02[Απρ.],tblExpenseCategory_03[Απρ.],tblExpenseCategory_04[Απρ.],tblExpenseCategory_05[Απρ.],tblExpenseCategory_06[Απρ.],tblExpenseCategory_07[Απρ.],tblExpenseCategory_08[Απρ.],tblExpenseCategory_09[Απρ.],tblExpenseCategory_10[Απρ.],tblExpenseCategory_11[Απρ.],tblExpenseCategory_12[Απρ.],tblExpenseCategory_13[Απρ.],tblExpenseCategory_14[Απρ.],tblExpenseCategory_15[Απρ.])","v":5858},{"$f":"SUM(tblExpenseCategory_01[Μάιος],tblExpenseCategory_02[Μάιος],tblExpenseCategory_03[Μάιος],tblExpenseCategory_04[Μάιος],tblExpenseCategory_05[Μάιος],tblExpenseCategory_06[Μάιος],tblExpenseCategory_07[Μάιος],tblExpenseCategory_08[Μάιος],tblExpenseCategory_09[Μάιος],tblExpenseCategory_10[Μάιος],tblExpenseCategory_11[Μάιος],tblExpenseCategory_12[Μάιος],tblExpenseCategory_13[Μάιος],tblExpenseCategory_14[Μάιος],tblExpenseCategory_15[Μάιος])","v":5468},{"$f":"SUM(tblExpenseCategory_01[Ιουν.],tblExpenseCategory_02[Ιουν.],tblExpenseCategory_03[Ιουν.],tblExpenseCategory_04[Ιουν.],tblExpenseCategory_05[Ιουν.],tblExpenseCategory_06[Ιουν.],tblExpenseCategory_07[Ιουν.],tblExpenseCategory_08[Ιουν.],tblExpenseCategory_09[Ιουν.],tblExpenseCategory_10[Ιουν.],tblExpenseCategory_11[Ιουν.],tblExpenseCategory_12[Ιουν.],tblExpenseCategory_13[Ιουν.],tblExpenseCategory_14[Ιουν.],tblExpenseCategory_15[Ιουν.])","v":5118},{"$f":"SUM(tblExpenseCategory_01[Ιουλ.],tblExpenseCategory_02[Ιουλ.],tblExpenseCategory_03[Ιουλ.],tblExpenseCategory_04[Ιουλ.],tblExpenseCategory_05[Ιουλ.],tblExpenseCategory_06[Ιουλ.],tblExpenseCategory_07[Ιουλ.],tblExpenseCategory_08[Ιουλ.],tblExpenseCategory_09[Ιουλ.],tblExpenseCategory_10[Ιουλ.],tblExpenseCategory_11[Ιουλ.],tblExpenseCategory_12[Ιουλ.],tblExpenseCategory_13[Ιουλ.],tblExpenseCategory_14[Ιουλ.],tblExpenseCategory_15[Ιουλ.])","v":5743},{"$f":"SUM(tblExpenseCategory_01[Αυγ.],tblExpenseCategory_02[Αυγ.],tblExpenseCategory_03[Αυγ.],tblExpenseCategory_04[Αυγ.],tblExpenseCategory_05[Αυγ.],tblExpenseCategory_06[Αυγ.],tblExpenseCategory_07[Αυγ.],tblExpenseCategory_08[Αυγ.],tblExpenseCategory_09[Αυγ.],tblExpenseCategory_10[Αυγ.],tblExpenseCategory_11[Αυγ.],tblExpenseCategory_12[Αυγ.],tblExpenseCategory_13[Αυγ.],tblExpenseCategory_14[Αυγ.],tblExpenseCategory_15[Αυγ.])","v":5353},{"$f":"SUM(tblExpenseCategory_01[Σεπ.],tblExpenseCategory_02[Σεπ.],tblExpenseCategory_03[Σεπ.],tblExpenseCategory_04[Σεπ.],tblExpenseCategory_05[Σεπ.],tblExpenseCategory_06[Σεπ.],tblExpenseCategory_07[Σεπ.],tblExpenseCategory_08[Σεπ.],tblExpenseCategory_09[Σεπ.],tblExpenseCategory_10[Σεπ.],tblExpenseCategory_11[Σεπ.],tblExpenseCategory_12[Σεπ.],tblExpenseCategory_13[Σεπ.],tblExpenseCategory_14[Σεπ.],tblExpenseCategory_15[Σεπ.])","v":5983},{"$f":"SUM(tblExpenseCategory_01[Οκτ.],tblExpenseCategory_02[Οκτ.],tblExpenseCategory_03[Οκτ.],tblExpenseCategory_04[Οκτ.],tblExpenseCategory_05[Οκτ.],tblExpenseCategory_06[Οκτ.],tblExpenseCategory_07[Οκτ.],tblExpenseCategory_08[Οκτ.],tblExpenseCategory_09[Οκτ.],tblExpenseCategory_10[Οκτ.],tblExpenseCategory_11[Οκτ.],tblExpenseCategory_12[Οκτ.],tblExpenseCategory_13[Οκτ.],tblExpenseCategory_14[Οκτ.],tblExpenseCategory_15[Οκτ.])","v":5943},{"$f":"SUM(tblExpenseCategory_01[Νοέμ.],tblExpenseCategory_02[Νοέμ.],tblExpenseCategory_03[Νοέμ.],tblExpenseCategory_04[Νοέμ.],tblExpenseCategory_05[Νοέμ.],tblExpenseCategory_06[Νοέμ.],tblExpenseCategory_07[Νοέμ.],tblExpenseCategory_08[Νοέμ.],tblExpenseCategory_09[Νοέμ.],tblExpenseCategory_10[Νοέμ.],tblExpenseCategory_11[Νοέμ.],tblExpenseCategory_12[Νοέμ.],tblExpenseCategory_13[Νοέμ.],tblExpenseCategory_14[Νοέμ.],tblExpenseCategory_15[Νοέμ.])","v":5058},{"$f":"SUM(tblExpenseCategory_01[Δεκ.],tblExpenseCategory_02[Δεκ.],tblExpenseCategory_03[Δεκ.],tblExpenseCategory_04[Δεκ.],tblExpenseCategory_05[Δεκ.],tblExpenseCategory_06[Δεκ.],tblExpenseCategory_07[Δεκ.],tblExpenseCategory_08[Δεκ.],tblExpenseCategory_09[Δεκ.],tblExpenseCategory_10[Δεκ.],tblExpenseCategory_11[Δεκ.],tblExpenseCategory_12[Δεκ.],tblExpenseCategory_13[Δεκ.],tblExpenseCategory_14[Δεκ.],tblExpenseCategory_15[Δεκ.])","v":4958},{"$f":"SUM(tblExpenseCategory_01[Έτος],tblExpenseCategory_02[Έτος],tblExpenseCategory_03[Έτος],tblExpenseCategory_04[Έτος],tblExpenseCategory_05[Έτος],tblExpenseCategory_06[Έτος],tblExpenseCategory_07[Έτος],tblExpenseCategory_08[Έτος],tblExpenseCategory_09[Έτος],tblExpenseCategory_10[Έτος],tblExpenseCategory_11[Έτος],tblExpenseCategory_12[Έτος],tblExpenseCategory_13[Έτος],tblExpenseCategory_14[Έτος],tblExpenseCategory_15[Έτος])","v":68594},{"$f":"O7/12","v":{"v":5716.166666666667,"d":"5716"}}]
[null,"Καθαρά έσοδα",{"$f":"C6-C7","v":-3714},{"$f":"D6-D7","v":3790},-1933,-1813,3532,-3593,-4243,1147,-1983,-1943,3942,-958,-7769,{"$f":"O8/12","v":{"v":-647.4166666666666,"d":"-647"}}]
[null,"ΣΥΝΟΛΙΚΗ ΤΑΜΕΙΑΚΗ ΡΟΗ",{"$f":"C5+C6-C7","v":-2714},{"$f":"C9+D6-D7","v":1076},{"$f":"D9+E6-E7","v":-857},-2670,862,-2731,-6974,-5827,-7810,-9753,-5811,-6769]
[]
[]
[null,"έσοδα"]
[null,"Μισθοί & φιλοδωρήματα",4000,4000,4000,4000,4000,1000,1000,1000,4000,4000,4000,4000,{"$f":"SUM(tblIncome[[#This Row],[Ιαν.]:[Δεκ.]])","v":39000},{"$f":"tblIncome[[#This Row],[Έτος]]/12","v":3250}]
[null,"Έσοδα από τόκους",222,33,null,45,null,25,{"$nulls":6},{"$f":"SUM(tblIncome[[#This Row],[Ιαν.]:[Δεκ.]])","v":325},{"$f":"tblIncome[[#This Row],[Έτος]]/12","v":{"v":27.083333333333332,"d":"27"}}]
[null,"Μερίσματα",null,5000,null,null,5000,null,null,5000,null,null,5000,null,{"$f":"SUM(tblIncome[[#This Row],[Ιαν.]:[Δεκ.]])","v":20000},{"$f":"tblIncome[[#This Row],[Έτος]]/12","v":{"v":1666.6666666666667,"d":"1667"}}]
[null,"επιστροφές χρημάτων/αποζημιώσεις",{"$nulls":5},500,500,500,{"$nulls":4},{"$f":"SUM(tblIncome[[#This Row],[Ιαν.]:[Δεκ.]])","v":1500},{"$f":"tblIncome[[#This Row],[Έτος]]/12","v":125}]
[null,"Άλλο",{"$nulls":12},{"$f":"SUM(tblIncome[[#This Row],[Ιαν.]:[Δεκ.]])","v":0},{"$f":"tblIncome[[#This Row],[Έτος]]/12","v":0}]
[null,"ΣΥΝΟΛΙΚΑ ΕΣΟΔΑ",{"$f":"SUM(tblIncome[Ιαν.])","v":4222},{"$f":"SUM(tblIncome[Φεβ.])","v":9033},{"$f":"SUM(tblIncome[Μαρ.])","v":4000},{"$f":"SUM(tblIncome[Απρ.])","v":4045},{"$f":"SUM(tblIncome[Μάιος])","v":9000},{"$f":"SUM(tblIncome[Ιουν.])","v":1525},{"$f":"SUM(tblIncome[Ιουλ.])","v":1500},{"$f":"SUM(tblIncome[Αυγ.])","v":6500},{"$f":"SUM(tblIncome[Σεπ.])","v":4000},{"$f":"SUM(tblIncome[Οκτ.])","v":4000},{"$f":"SUM(tblIncome[Νοέμ.])","v":9000},{"$f":"SUM(tblIncome[Δεκ.])","v":4000},{"$f":"SUM(tblIncome[Έτος])","v":60825},{"$f":"tblIncome[[#Totals],[Έτος]]/12","v":{"v":5068.75,"d":"5069"}}]
[]
[]
[null,"σπίτι"]
[null,"Στεγαστικό/Ενοίκιο",850,850,850,850,850,850,850,850,850,850,900,900,{"$f":"SUM(tblExpenseCategory_01[[#This Row],[Ιαν.]:[Δεκ.]])","v":10300},{"$f":"tblExpenseCategory_01[[#This Row],[Έτος]]/12","v":{"v":858.3333333333334,"d":"858"}}]
[null,"Ηλεκτρικό",200,200,175,150,150,175,225,275,200,150,150,150,{"$f":"SUM(tblExpenseCategory_01[[#This Row],[Ιαν.]:[Δεκ.]])","v":2200},{"$f":"tblExpenseCategory_01[[#This Row],[Έτος]]/12","v":{"v":183.33333333333334,"d":"183"}}]
[null,"Τηλέφωνο",50,50,100,100,50,50,100,100,50,50,50,50,{"$f":"SUM(tblExpenseCategory_01[[#This Row],[Ιαν.]:[Δεκ.]])","v":800},{"$f":"tblExpenseCategory_01[[#This Row],[Έτος]]/12","v":{"v":66.66666666666667,"d":"67"}}]
[null,"Καλωδιακή/Δορυφορική",69,69,69,69,69,69,69,69,69,69,69,69,{"$f":"SUM(tblExpenseCategory_01[[#This Row],[Ιαν.]:[Δεκ.]])","v":828},{"$f":"tblExpenseCategory_01[[#This Row],[Έτος]]/12","v":69}]
[null,"Internet",39,39,39,39,39,39,39,39,39,39,39,39,{"$f":"SUM(tblExpenseCategory_01[[#This Row],[Ιαν.]:[Δεκ.]])","v":468},{"$f":"tblExpenseCategory_01[[#This Row],[Έτος]]/12","v":39}]
[null,{"$f":"UPPER(\"ΣΥΝΟΛΟ \" & B21)","v":"ΣΥΝΟΛΟ ΣΠΙΤΙ"},{"$f":"SUM(tblExpenseCategory_01[Ιαν.])","v":1208},{"$f":"SUM(tblExpenseCategory_01[Φεβ.])","v":1208},{"$f":"SUM(tblExpenseCategory_01[Μαρ.])","v":1233},{"$f":"SUM(tblExpenseCategory_01[Απρ.])","v":1208},{"$f":"SUM(tblExpenseCategory_01[Μάιος])","v":1158},{"$f":"SUM(tblExpenseCategory_01[Ιουν.])","v":1183},{"$f":"SUM(tblExpenseCategory_01[Ιουλ.])","v":1283},{"$f":"SUM(tblExpenseCategory_01[Αυγ.])","v":1333},{"$f":"SUM(tblExpenseCategory_01[Σεπ.])","v":1208},{"$f":"SUM(tblExpenseCategory_01[Οκτ.])","v":1158},{"$f":"SUM(tblExpenseCategory_01[Νοέμ.])","v":1208},{"$f":"SUM(tblExpenseCategory_01[Δεκ.])","v":1208},{"$f":"SUM(tblExpenseCategory_01[Έτος])","v":14596},{"$f":"tblExpenseCategory_01[[#Totals],[Έτος]]/12","v":{"v":1216.3333333333333,"d":"1216"}}]
[]
[]
[null,"καθημερινή διαβίωση"]
[null,"Είδη παντοπωλείου",345,250,200,400,350,250,400,350,250,400,350,250,{"$f":"SUM(tblExpenseCategory_02[[#This Row],[Ιαν.]:[Δεκ.]])","v":3795},{"$f":"tblExpenseCategory_02[[#This Row],[Έτος]]/12","v":{"v":316.25,"d":"316"}}]
[null,"Ρουχισμός",300,null,null,300,null,null,300,null,null,300,null,null,{"$f":"SUM(tblExpenseCategory_02[[#This Row],[Ιαν.]:[Δεκ.]])","v":1200},{"$f":"tblExpenseCategory_02[[#This Row],[Έτος]]/12","v":100}]
[null,"Έξοδος για φαγητό",125,125,300,125,125,200,125,125,125,125,125,125,{"$f":"SUM(tblExpenseCategory_02[[#This Row],[Ιαν.]:[Δεκ.]])","v":1750},{"$f":"tblExpenseCategory_02[[#This Row],[Έτος]]/12","v":{"v":145.83333333333334,"d":"146"}}]
[null,"Κομμωτήριο/Κουρείο",25,null,50,null,25,null,50,null,25,null,100,null,{"$f":"SUM(tblExpenseCategory_02[[#This Row],[Ιαν.]:[Δεκ.]])","v":275},{"$f":"tblExpenseCategory_02[[#This Row],[Έτος]]/12","v":{"v":22.916666666666668,"d":"23"}}]
[null,"Άλλο",{"$nulls":12},{"$f":"SUM(tblExpenseCategory_02[[#This Row],[Ιαν.]:[Δεκ.]])","v":0},{"$f":"tblExpenseCategory_02[[#This Row],[Έτος]]/12","v":0}]
[null,{"$f":"UPPER(\"ΣΥΝΟΛΟ \" & B30)","v":"ΣΥΝΟΛΟ ΚΑΘΗΜΕΡΙΝΗ ΔΙΑΒΙΩΣΗ"},{"$f":"SUM(tblExpenseCategory_02[Ιαν.])","v":795},{"$f":"SUM(tblExpenseCategory_02[Φεβ.])","v":375},{"$f":"SUM(tblExpenseCategory_02[Μαρ.])","v":550},{"$f":"SUM(tblExpenseCategory_02[Απρ.])","v":825},{"$f":"SUM(tblExpenseCategory_02[Μάιος])","v":500},{"$f":"SUM(tblExpenseCategory_02[Ιουν.])","v":450},{"$f":"SUM(tblExpenseCategory_02[Ιουλ.])","v":875},{"$f":"SUM(tblExpenseCategory_02[Αυγ.])","v":475},{"$f":"SUM(tblExpenseCategory_02[Σεπ.])","v":400},{"$f":"SUM(tblExpenseCategory_02[Οκτ.])","v":825},{"$f":"SUM(tblExpenseCategory_02[Νοέμ.])","v":575},{"$f":"SUM(tblExpenseCategory_02[Δεκ.])","v":375},{"$f":"SUM(tblExpenseCategory_02[Έτος])","v":7020},{"$f":"tblExpenseCategory_02[[#Totals],[Έτος]]/12","v":585}]
[]
[]
[null,"παιδιά"]
[null,"Σχολικά είδη",123,null,100,{"$nulls":4},345,{"$nulls":4},{"$f":"SUM(tblExpenseCategory_03[[#This Row],[Ιαν.]:[Δεκ.]])","v":568},{"$f":"tblExpenseCategory_03[[#This Row],[Έτος]]/12","v":{"v":47.333333333333336,"d":"47"}}]
[null,"Ρουχισμός",null,100,null,null,100,{"$nulls":3},100,null,null,100,{"$f":"SUM(tblExpenseCategory_03[[#This Row],[Ιαν.]:[Δεκ.]])","v":400},{"$f":"tblExpenseCategory_03[[#This Row],[Έτος]]/12","v":{"v":33.333333333333336,"d":"33"}}]
[null,"Σχολικό γεύμα",50,50,50,50,50,50,null,null,50,50,50,50,{"$f":"SUM(tblExpenseCategory_03[[#This Row],[Ιαν.]:[Δεκ.]])","v":500},{"$f":"tblExpenseCategory_03[[#This Row],[Έτος]]/12","v":{"v":41.666666666666664,"d":"42"}}]
[null,"Ιατρικά",200,200,200,200,200,200,200,200,200,200,200,200,{"$f":"SUM(tblExpenseCategory_03[[#This Row],[Ιαν.]:[Δεκ.]])","v":2400},{"$f":"tblExpenseCategory_03[[#This Row],[Έτος]]/12","v":200}]
[null,"Άλλο",2000,150,{"$nulls":3},200,{"$nulls":3},100,null,null,{"$f":"SUM(tblExpenseCategory_03[[#This Row],[Ιαν.]:[Δεκ.]])","v":2450},{"$f":"tblExpenseCategory_03[[#This Row],[Έτος]]/12","v":{"v":204.16666666666666,"d":"204"}}]
[null,{"$f":"UPPER(\"ΣΥΝΟΛΟ \" & B39)","v":"ΣΥΝΟΛΟ ΠΑΙΔΙΑ"},{"$f":"SUM(tblExpenseCategory_03[Ιαν.])","v":2373},{"$f":"SUM(tblExpenseCategory_03[Φεβ.])","v":500},{"$f":"SUM(tblExpenseCategory_03[Μαρ.])","v":350},{"$f":"SUM(tblExpenseCategory_03[Απρ.])","v":250},{"$f":"SUM(tblExpenseCategory_03[Μάιος])","v":350},{"$f":"SUM(tblExpenseCategory_03[Ιουν.])","v":450},{"$f":"SUM(tblExpenseCategory_03[Ιουλ.])","v":200},{"$f":"SUM(tblExpenseCategory_03[Αυγ.])","v":545},{"$f":"SUM(tblExpenseCategory_03[Σεπ.])","v":350},{"$f":"SUM(tblExpenseCategory_03[Οκτ.])","v":350},{"$f":"SUM(tblExpenseCategory_03[Νοέμ.])","v":250},{"$f":"SUM(tblExpenseCategory_03[Δεκ.])","v":350},{"$f":"SUM(tblExpenseCategory_03[Έτος])","v":6318},{"$f":"tblExpenseCategory_03[[#Totals],[Έτος]]/12","v":{"v":526.5,"d":"527"}}]
[]
[]
[null,"μεταφορικά"]
[null,"Δόσεις οχήματος",600,600,600,600,600,600,600,600,600,600,600,600,{"$f":"SUM(tblExpenseCategory_04[[#This Row],[Ιαν.]:[Δεκ.]])","v":7200},{"$f":"tblExpenseCategory_04[[#This Row],[Έτος]]/12","v":600}]
[null,"Καύσιμα",325,325,325,325,325,500,500,500,325,325,325,325,{"$f":"SUM(tblExpenseCategory_04[[#This Row],[Ιαν.]:[Δεκ.]])","v":4425},{"$f":"tblExpenseCategory_04[[#This Row],[Έτος]]/12","v":{"v":368.75,"d":"369"}}]
[null,"Επισκευές",null,100,null,100,null,100,null,100,null,100,null,null,{"$f":"SUM(tblExpenseCategory_04[[#This Row],[Ιαν.]:[Δεκ.]])","v":500},{"$f":"tblExpenseCategory_04[[#This Row],[Έτος]]/12","v":{"v":41.666666666666664,"d":"42"}}]
[null,"Τέλη κυκλοφορίας",185,{"$nulls":7},225,{"$nulls":3},{"$f":"SUM(tblExpenseCategory_04[[#This Row],[Ιαν.]:[Δεκ.]])","v":410},{"$f":"tblExpenseCategory_04[[#This Row],[Έτος]]/12","v":{"v":34.166666666666664,"d":"34"}}]
[null,"Άλλο",{"$nulls":4},400,{"$nulls":7},{"$f":"SUM(tblExpenseCategory_04[[#This Row],[Ιαν.]:[Δεκ.]])","v":400},{"$f":"tblExpenseCategory_04[[#This Row],[Έτος]]/12","v":{"v":33.333333333333336,"d":"33"}}]
[null,{"$f":"UPPER(\"ΣΥΝΟΛΟ \" & B48)","v":"ΣΥΝΟΛΟ ΜΕΤΑΦΟΡΙΚΑ"},{"$f":"SUM(tblExpenseCategory_04[Ιαν.])","v":1110},{"$f":"SUM(tblExpenseCategory_04[Φεβ.])","v":1025},{"$f":"SUM(tblExpenseCategory_04[Μαρ.])","v":925},{"$f":"SUM(tblExpenseCategory_04[Απρ.])","v":1025},{"$f":"SUM(tblExpenseCategory_04[Μάιος])","v":1325},{"$f":"SUM(tblExpenseCategory_04[Ιουν.])","v":1200},{"$f":"SUM(tblExpenseCategory_04[Ιουλ.])","v":1100},{"$f":"SUM(tblExpenseCategory_04[Αυγ.])","v":1200},{"$f":"SUM(tblExpenseCategory_04[Σεπ.])","v":1150},{"$f":"SUM(tblExpenseCategory_04[Οκτ.])","v":1025},{"$f":"SUM(tblExpenseCategory_04[Νοέμ.])","v":925},{"$f":"SUM(tblExpenseCategory_04[Δεκ.])","v":925},{"$f":"SUM(tblExpenseCategory_04[Έτος])","v":12935},{"$f":"tblExpenseCategory_04[[#Totals],[Έτος]]/12","v":{"v":1077.9166666666667,"d":"1078"}}]
[]
[]
[null,"υγεία"]
[null,"Γιατρός/Οδοντίατρος",null,35,null,null,35,35,35,null,null,35,null,null,{"$f":"SUM(tblExpenseCategory_05[[#This Row],[Ιαν.]:[Δεκ.]])","v":175},{"$f":"tblExpenseCategory_05[[#This Row],[Έτος]]/12","v":{"v":14.583333333333334,"d":"15"}}]
[null,"Φάρμακα",25,25,25,25,25,25,25,25,25,25,25,25,{"$f":"SUM(tblExpenseCategory_05[[#This Row],[Ιαν.]:[Δεκ.]])","v":300},{"$f":"tblExpenseCategory_05[[#This Row],[Έτος]]/12","v":25}]
[null,"Άλλο",null,null,150,{"$nulls":5},150,{"$nulls":3},{"$f":"SUM(tblExpenseCategory_05[[#This Row],[Ιαν.]:[Δεκ.]])","v":300},{"$f":"tblExpenseCategory_05[[#This Row],[Έτος]]/12","v":25}]
[null,{"$f":"UPPER(\"ΣΥΝΟΛΟ \" & B57)","v":"ΣΥΝΟΛΟ ΥΓΕΙΑ"},{"$f":"SUM(tblExpenseCategory_05[Ιαν.])","v":25},{"$f":"SUM(tblExpenseCategory_05[Φεβ.])","v":60},{"$f":"SUM(tblExpenseCategory_05[Μαρ.])","v":175},{"$f":"SUM(tblExpenseCategory_05[Απρ.])","v":25},{"$f":"SUM(tblExpenseCategory_05[Μάιος])","v":60},{"$f":"SUM(tblExpenseCategory_05[Ιουν.])","v":60},{"$f":"SUM(tblExpenseCategory_05[Ιουλ.])","v":60},{"$f":"SUM(tblExpenseCategory_05[Αυγ.])","v":25},{"$f":"SUM(tblExpenseCategory_05[Σεπ.])","v":175},{"$f":"SUM(tblExpenseCategory_05[Οκτ.])","v":60},{"$f":"SUM(tblExpenseCategory_05[Νοέμ.])","v":25},{"$f":"SUM(tblExpenseCategory_05[Δεκ.])","v":25},{"$f":"SUM(tblExpenseCategory_05[Έτος])","v":775},{"$f":"tblExpenseCategory_05[[#Totals],[Έτος]]/12","v":{"v":64.58333333333333,"d":"65"}}]
[]
[]
[null,"ασφάλιση"]
[null,"Οδική",150,150,150,150,150,150,150,150,150,150,150,150,{"$f":"SUM(tblExpenseCategory_06[[#This Row],[Ιαν.]:[Δεκ.]])","v":1800},{"$f":"tblExpenseCategory_06[[#This Row],[Έτος]]/12","v":150}]
[null,"Υγεία",675,675,675,675,675,675,675,675,675,675,675,675,{"$f":"SUM(tblExpenseCategory_06[[#This Row],[Ιαν.]:[Δεκ.]])","v":8100},{"$f":"tblExpenseCategory_06[[#This Row],[Έτος]]/12","v":675}]
[null,"Ζωής",150,150,150,150,150,150,150,150,150,150,150,150,{"$f":"SUM(tblExpenseCategory_06[[#This Row],[Ιαν.]:[Δεκ.]])","v":1800},{"$f":"tblExpenseCategory_06[[#This Row],[Έτος]]/12","v":150}]
[null,{"$f":"UPPER(\"ΣΥΝΟΛΟ \" & B64)","v":"ΣΥΝΟΛΟ ΑΣΦΑΛΙΣΗ"},{"$f":"SUM(tblExpenseCategory_06[Ιαν.])","v":975},{"$f":"SUM(tblExpenseCategory_06[Φεβ.])","v":975},{"$f":"SUM(tblExpenseCategory_06[Μαρ.])","v":975},{"$f":"SUM(tblExpenseCategory_06[Απρ.])","v":975},{"$f":"SUM(tblExpenseCategory_06[Μάιος])","v":975},{"$f":"SUM(tblExpenseCategory_06[Ιουν.])","v":975},{"$f":"SUM(tblExpenseCategory_06[Ιουλ.])","v":975},{"$f":"SUM(tblExpenseCategory_06[Αυγ.])","v":975},{"$f":"SUM(tblExpenseCategory_06[Σεπ.])","v":975},{"$f":"SUM(tblExpenseCategory_06[Οκτ.])","v":975},{"$f":"SUM(tblExpenseCategory_06[Νοέμ.])","v":975},{"$f":"SUM(tblExpenseCategory_06[Δεκ.])","v":975},{"$f":"SUM(tblExpenseCategory_06[Έτος])","v":11700},{"$f":"tblExpenseCategory_06[[#Totals],[Έτος]]/12","v":975}]
[]
[]
[null,"εκπαίδευση"]
[null,"Δίδακτρα",null,null,400,{"$nulls":5},400,{"$nulls":3},{"$f":"SUM(tblExpenseCategory_07[[#This Row],[Ιαν.]:[Δεκ.]])","v":800},{"$f":"tblExpenseCategory_07[[#This Row],[Έτος]]/12","v":{"v":66.66666666666667,"d":"67"}}]
[null,"Βιβλία",null,null,225,{"$nulls":5},225,{"$nulls":3},{"$f":"SUM(tblExpenseCategory_07[[#This Row],[Ιαν.]:[Δεκ.]])","v":450},{"$f":"tblExpenseCategory_07[[#This Row],[Έτος]]/12","v":{"v":37.5,"d":"38"}}]
[null,"Άλλο",{"$nulls":12},{"$f":"SUM(tblExpenseCategory_07[[#This Row],[Ιαν.]:[Δεκ.]])","v":0},{"$f":"tblExpenseCategory_07[[#This Row],[Έτος]]/12","v":0}]
[null,{"$f":"UPPER(\"ΣΥΝΟΛΟ \" & B71)","v":"ΣΥΝΟΛΟ ΕΚΠΑΙΔΕΥΣΗ"},{"$f":"SUM(tblExpenseCategory_07[Ιαν.])","v":0},{"$f":"SUM(tblExpenseCategory_07[Φεβ.])","v":0},{"$f":"SUM(tblExpenseCategory_07[Μαρ.])","v":625},{"$f":"SUM(tblExpenseCategory_07[Απρ.])","v":0},{"$f":"SUM(tblExpenseCategory_07[Μάιος])","v":0},{"$f":"SUM(tblExpenseCategory_07[Ιουν.])","v":0},{"$f":"SUM(tblExpenseCategory_07[Ιουλ.])","v":0},{"$f":"SUM(tblExpenseCategory_07[Αυγ.])","v":0},{"$f":"SUM(tblExpenseCategory_07[Σεπ.])","v":625},{"$f":"SUM(tblExpenseCategory_07[Οκτ.])","v":0},{"$f":"SUM(tblExpenseCategory_07[Νοέμ.])","v":0},{"$f":"SUM(tblExpenseCategory_07[Δεκ.])","v":0},{"$f":"SUM(tblExpenseCategory_07[Έτος])","v":1250},{"$f":"tblExpenseCategory_07[[#Totals],[Έτος]]/12","v":{"v":104.16666666666667,"d":"104"}}]
[]
[]
[null,"δωρεές"]
[null,"Δώρα",null,100,{"$nulls":3},100,{"$nulls":3},100,null,null,{"$f":"SUM(tblExpenseCategory_08[[#This Row],[Ιαν.]:[Δεκ.]])","v":300},{"$f":"tblExpenseCategory_08[[#This Row],[Έτος]]/12","v":25}]
[null,"Δωρεές",null,null,100,null,100,null,100,null,100,null,100,null,{"$f":"SUM(tblExpenseCategory_08[[#This Row],[Ιαν.]:[Δεκ.]])","v":500},{"$f":"tblExpenseCategory_08[[#This Row],[Έτος]]/12","v":{"v":41.666666666666664,"d":"42"}}]
[null,"Άλλο",{"$nulls":3},100,{"$nulls":3},100,{"$nulls":3},100,{"$f":"SUM(tblExpenseCategory_08[[#This Row],[Ιαν.]:[Δεκ.]])","v":300},{"$f":"tblExpenseCategory_08[[#This Row],[Έτος]]/12","v":25}]
[null,{"$f":"UPPER(\"ΣΥΝΟΛΟ \" & B78)","v":"ΣΥΝΟΛΟ ΔΩΡΕΕΣ"},{"$f":"SUM(tblExpenseCategory_08[Ιαν.])","v":0},{"$f":"SUM(tblExpenseCategory_08[Φεβ.])","v":100},{"$f":"SUM(tblExpenseCategory_08[Μαρ.])","v":100},{"$f":"SUM(tblExpenseCategory_08[Απρ.])","v":100},{"$f":"SUM(tblExpenseCategory_08[Μάιος])","v":100},{"$f":"SUM(tblExpenseCategory_08[Ιουν.])","v":100},{"$f":"SUM(tblExpenseCategory_08[Ιουλ.])","v":100},{"$f":"SUM(tblExpenseCategory_08[Αυγ.])","v":100},{"$f":"SUM(tblExpenseCategory_08[Σεπ.])","v":100},{"$f":"SUM(tblExpenseCategory_08[Οκτ.])","v":100},{"$f":"SUM(tblExpenseCategory_08[Νοέμ.])","v":100},{"$f":"SUM(tblExpenseCategory_08[Δεκ.])","v":100},{"$f":"SUM(tblExpenseCategory_08[Έτος])","v":1100},{"$f":"tblExpenseCategory_08[[#Totals],[Έτος]]/12","v":{"v":91.66666666666667,"d":"92"}}]
[]
[]
[null,"αποταμιεύσεις"]
[null,"Ταμείο έκτακτης ανάγκης",100,100,100,100,100,{"$nulls":3},100,100,100,100,{"$f":"SUM(tblExpenseCategory_09[[#This Row],[Ιαν.]:[Δεκ.]])","v":900},{"$f":"tblExpenseCategory_09[[#This Row],[Έτος]]/12","v":75}]
[null,"Συνταξιοδοτικό",500,500,500,500,500,500,500,500,500,500,500,500,{"$f":"SUM(tblExpenseCategory_09[[#This Row],[Ιαν.]:[Δεκ.]])","v":6000},{"$f":"tblExpenseCategory_09[[#This Row],[Έτος]]/12","v":500}]
[null,"Μεταφορά σε αποταμιεύσεις",200,200,200,200,200,{"$nulls":3},200,200,200,200,{"$f":"SUM(tblExpenseCategory_09[[#This Row],[Ιαν.]:[Δεκ.]])","v":1800},{"$f":"tblExpenseCategory_09[[#This Row],[Έτος]]/12","v":150}]
[null,{"$f":"UPPER(\"ΣΥΝΟΛΟ \" & B85)","v":"ΣΥΝΟΛΟ ΑΠΟΤΑΜΙΕΥΣΕΙΣ"},{"$f":"SUM(tblExpenseCategory_09[Ιαν.])","v":800},{"$f":"SUM(tblExpenseCategory_09[Φεβ.])","v":800},{"$f":"SUM(tblExpenseCategory_09[Μαρ.])","v":800},{"$f":"SUM(tblExpenseCategory_09[Απρ.])","v":800},{"$f":"SUM(tblExpenseCategory_09[Μάιος])","v":800},{"$f":"SUM(tblExpenseCategory_09[Ιουν.])","v":500},{"$f":"SUM(tblExpenseCategory_09[Ιουλ.])","v":500},{"$f":"SUM(tblExpenseCategory_09[Αυγ.])","v":500},{"$f":"SUM(tblExpenseCategory_09[Σεπ.])","v":800},{"$f":"SUM(tblExpenseCategory_09[Οκτ.])","v":800},{"$f":"SUM(tblExpenseCategory_09[Νοέμ.])","v":800},{"$f":"SUM(tblExpenseCategory_09[Δεκ.])","v":800},{"$f":"SUM(tblExpenseCategory_09[Έτος])","v":8700},{"$f":"tblExpenseCategory_09[[#Totals],[Έτος]]/12","v":725}]
[]
[]
[null,"υποχρεώσεις"]
[null,"Πιστωτική κάρτα Νο 1",145,145,145,145,145,145,145,145,145,145,145,145,{"$f":"SUM(tblExpenseCategory_10[[#This Row],[Ιαν.]:[Δεκ.]])","v":1740},{"$f":"tblExpenseCategory_10[[#This Row],[Έτος]]/12","v":145}]
[null,"Φόροι",450,null,null,450,null,null,450,null,null,450,null,null,{"$f":"SUM(tblExpenseCategory_10[[#This Row],[Ιαν.]:[Δεκ.]])","v":1800},{"$f":"tblExpenseCategory_10[[#This Row],[Έτος]]/12","v":150}]
[null,"Φοιτητικό δάνειο",55,55,55,55,55,55,55,55,55,55,55,55,{"$f":"SUM(tblExpenseCategory_10[[#This Row],[Ιαν.]:[Δεκ.]])","v":660},{"$f":"tblExpenseCategory_10[[#This Row],[Έτος]]/12","v":55}]
[null,{"$f":"UPPER(\"ΣΥΝΟΛΟ \" & B92)","v":"ΣΥΝΟΛΟ ΥΠΟΧΡΕΩΣΕΙΣ"},{"$f":"SUM(tblExpenseCategory_10[Ιαν.])","v":650},{"$f":"SUM(tblExpenseCategory_10[Φεβ.])","v":200},{"$f":"SUM(tblExpenseCategory_10[Μαρ.])","v":200},{"$f":"SUM(tblExpenseCategory_10[Απρ.])","v":650},{"$f":"SUM(tblExpenseCategory_10[Μάιος])","v":200},{"$f":"SUM(tblExpenseCategory_10[Ιουν.])","v":200},{"$f":"SUM(tblExpenseCategory_10[Ιουλ.])","v":650},{"$f":"SUM(tblExpenseCategory_10[Αυγ.])","v":200},{"$f":"SUM(tblExpenseCategory_10[Σεπ.])","v":200},{"$f":"SUM(tblExpenseCategory_10[Οκτ.])","v":650},{"$f":"SUM(tblExpenseCategory_10[Νοέμ.])","v":200},{"$f":"SUM(tblExpenseCategory_10[Δεκ.])","v":200},{"$f":"SUM(tblExpenseCategory_10[Έτος])","v":4200},{"$f":"tblExpenseCategory_10[[#Totals],[Έτος]]/12","v":350}]
[]
[]
[null," "]
[{"$nulls":14},{"$f":"SUM(tblExpenseCategory_11[[#This Row],[Ιαν.]:[Δεκ.]])","v":0},{"$f":"tblExpenseCategory_11[[#This Row],[Έτος]]/12","v":0}]
[{"$nulls":14},{"$f":"SUM(tblExpenseCategory_11[[#This Row],[Ιαν.]:[Δεκ.]])","v":0},{"$f":"tblExpenseCategory_11[[#This Row],[Έτος]]/12","v":0}]
[{"$nulls":14},{"$f":"SUM(tblExpenseCategory_11[[#This Row],[Ιαν.]:[Δεκ.]])","v":0},{"$f":"tblExpenseCategory_11[[#This Row],[Έτος]]/12","v":0}]
[null,{"$f":"UPPER(\"ΣΥΝΟΛΟ \" & B99)","v":"ΣΥΝΟΛΟ  "},{"$f":"SUM(tblExpenseCategory_11[Ιαν.])","v":0},{"$f":"SUM(tblExpenseCategory_11[Φεβ.])","v":0},{"$f":"SUM(tblExpenseCategory_11[Μαρ.])","v":0},{"$f":"SUM(tblExpenseCategory_11[Απρ.])","v":0},{"$f":"SUM(tblExpenseCategory_11[Μάιος])","v":0},{"$f":"SUM(tblExpenseCategory_11[Ιουν.])","v":0},{"$f":"SUM(tblExpenseCategory_11[Ιουλ.])","v":0},{"$f":"SUM(tblExpenseCategory_11[Αυγ.])","v":0},{"$f":"SUM(tblExpenseCategory_11[Σεπ.])","v":0},{"$f":"SUM(tblExpenseCategory_11[Οκτ.])","v":0},{"$f":"SUM(tblExpenseCategory_11[Νοέμ.])","v":0},{"$f":"SUM(tblExpenseCategory_11[Δεκ.])","v":0},{"$f":"SUM(tblExpenseCategory_11[Έτος])","v":0},{"$f":"tblExpenseCategory_11[[#Totals],[Έτος]]/12","v":0}]
[]
[]
[null," "]
[{"$nulls":14},{"$f":"SUM(tblExpenseCategory_12[[#This Row],[Ιαν.]:[Δεκ.]])","v":0},{"$f":"tblExpenseCategory_12[[#This Row],[Έτος]]/12","v":0}]
[{"$nulls":14},{"$f":"SUM(tblExpenseCategory_12[[#This Row],[Ιαν.]:[Δεκ.]])","v":0},{"$f":"tblExpenseCategory_12[[#This Row],[Έτος]]/12","v":0}]
[{"$nulls":14},{"$f":"SUM(tblExpenseCategory_12[[#This Row],[Ιαν.]:[Δεκ.]])","v":0},{"$f":"tblExpenseCategory_12[[#This Row],[Έτος]]/12","v":0}]
[null,{"$f":"UPPER(\"ΣΥΝΟΛΟ\" & B106)","v":"ΣΥΝΟΛΟ "},{"$f":"SUM(tblExpenseCategory_12[Ιαν.])","v":0},{"$f":"SUM(tblExpenseCategory_12[Φεβ.])","v":0},{"$f":"SUM(tblExpenseCategory_12[Μαρ.])","v":0},{"$f":"SUM(tblExpenseCategory_12[Απρ.])","v":0},{"$f":"SUM(tblExpenseCategory_12[Μάιος])","v":0},{"$f":"SUM(tblExpenseCategory_12[Ιουν.])","v":0},{"$f":"SUM(tblExpenseCategory_12[Ιουλ.])","v":0},{"$f":"SUM(tblExpenseCategory_12[Αυγ.])","v":0},{"$f":"SUM(tblExpenseCategory_12[Σεπ.])","v":0},{"$f":"SUM(tblExpenseCategory_12[Οκτ.])","v":0},{"$f":"SUM(tblExpenseCategory_12[Νοέμ.])","v":0},{"$f":"SUM(tblExpenseCategory_12[Δεκ.])","v":0},{"$f":"SUM(tblExpenseCategory_12[Έτος])","v":0},{"$f":"tblExpenseCategory_12[[#Totals],[Έτος]]/12","v":0}]
[]
[]
[null," "]
[{"$nulls":14},{"$f":"SUM(tblExpenseCategory_13[[#This Row],[Ιαν.]:[Δεκ.]])","v":0},{"$f":"tblExpenseCategory_13[[#This Row],[Έτος]]/12","v":0}]
[{"$nulls":14},{"$f":"SUM(tblExpenseCategory_13[[#This Row],[Ιαν.]:[Δεκ.]])","v":0},{"$f":"tblExpenseCategory_13[[#This Row],[Έτος]]/12","v":0}]
[{"$nulls":14},{"$f":"SUM(tblExpenseCategory_13[[#This Row],[Ιαν.]:[Δεκ.]])","v":0},{"$f":"tblExpenseCategory_13[[#This Row],[Έτος]]/12","v":0}]
[null,{"$f":"UPPER(\"ΣΥΝΟΛΟ \" & B113)","v":"ΣΥΝΟΛΟ  "},{"$f":"SUM(tblExpenseCategory_13[Ιαν.])","v":0},{"$f":"SUM(tblExpenseCategory_13[Φεβ.])","v":0},{"$f":"SUM(tblExpenseCategory_13[Μαρ.])","v":0},{"$f":"SUM(tblExpenseCategory_13[Απρ.])","v":0},{"$f":"SUM(tblExpenseCategory_13[Μάιος])","v":0},{"$f":"SUM(tblExpenseCategory_13[Ιουν.])","v":0},{"$f":"SUM(tblExpenseCategory_13[Ιουλ.])","v":0},{"$f":"SUM(tblExpenseCategory_13[Αυγ.])","v":0},{"$f":"SUM(tblExpenseCategory_13[Σεπ.])","v":0},{"$f":"SUM(tblExpenseCategory_13[Οκτ.])","v":0},{"$f":"SUM(tblExpenseCategory_13[Νοέμ.])","v":0},{"$f":"SUM(tblExpenseCategory_13[Δεκ.])","v":0},{"$f":"SUM(tblExpenseCategory_13[Έτος])","v":0},{"$f":"tblExpenseCategory_13[[#Totals],[Έτος]]/12","v":0}]
[]
[]
[null," "]
[{"$nulls":14},{"$f":"SUM(tblExpenseCategory_14[[#This Row],[Ιαν.]:[Δεκ.]])","v":0},{"$f":"tblExpenseCategory_14[[#This Row],[Έτος]]/12","v":0}]
[{"$nulls":14},{"$f":"SUM(tblExpenseCategory_14[[#This Row],[Ιαν.]:[Δεκ.]])","v":0},{"$f":"tblExpenseCategory_14[[#This Row],[Έτος]]/12","v":0}]
[{"$nulls":14},{"$f":"SUM(tblExpenseCategory_14[[#This Row],[Ιαν.]:[Δεκ.]])","v":0},{"$f":"tblExpenseCategory_14[[#This Row],[Έτος]]/12","v":0}]
[null,{"$f":"UPPER(\"ΣΥΝΟΛΟ \" & B120)","v":"ΣΥΝΟΛΟ  "},{"$f":"SUM(tblExpenseCategory_14[Ιαν.])","v":0},{"$f":"SUM(tblExpenseCategory_14[Φεβ.])","v":0},{"$f":"SUM(tblExpenseCategory_14[Μαρ.])","v":0},{"$f":"SUM(tblExpenseCategory_14[Απρ.])","v":0},{"$f":"SUM(tblExpenseCategory_14[Μάιος])","v":0},{"$f":"SUM(tblExpenseCategory_14[Ιουν.])","v":0},{"$f":"SUM(tblExpenseCategory_14[Ιουλ.])","v":0},{"$f":"SUM(tblExpenseCategory_14[Αυγ.])","v":0},{"$f":"SUM(tblExpenseCategory_14[Σεπ.])","v":0},{"$f":"SUM(tblExpenseCategory_14[Οκτ.])","v":0},{"$f":"SUM(tblExpenseCategory_14[Νοέμ.])","v":0},{"$f":"SUM(tblExpenseCategory_14[Δεκ.])","v":0},{"$f":"SUM(tblExpenseCategory_14[Έτος])","v":0},{"$f":"tblExpenseCategory_14[[#Totals],[Έτος]]/12","v":0}]
[]
[]
[null," "]
[{"$nulls":14},{"$f":"SUM(tblExpenseCategory_15[[#This Row],[Ιαν.]:[Δεκ.]])","v":0},{"$f":"tblExpenseCategory_15[[#This Row],[Έτος]]/12","v":0}]
[{"$nulls":14},{"$f":"SUM(tblExpenseCategory_15[[#This Row],[Ιαν.]:[Δεκ.]])","v":0},{"$f":"tblExpenseCategory_15[[#This Row],[Έτος]]/12","v":0}]
[{"$nulls":14},{"$f":"SUM(tblExpenseCategory_15[[#This Row],[Ιαν.]:[Δεκ.]])","v":0},{"$f":"tblExpenseCategory_15[[#This Row],[Έτος]]/12","v":0}]
[null,{"$f":"UPPER(\"ΣΥΝΟΛΟ \" & B127)","v":"ΣΥΝΟΛΟ  "},{"$f":"SUM(tblExpenseCategory_15[Ιαν.])","v":0},{"$f":"SUM(tblExpenseCategory_15[Φεβ.])","v":0},{"$f":"SUM(tblExpenseCategory_15[Μαρ.])","v":0},{"$f":"SUM(tblExpenseCategory_15[Απρ.])","v":0},{"$f":"SUM(tblExpenseCategory_15[Μάιος])","v":0},{"$f":"SUM(tblExpenseCategory_15[Ιουν.])","v":0},{"$f":"SUM(tblExpenseCategory_15[Ιουλ.])","v":0},{"$f":"SUM(tblExpenseCategory_15[Αυγ.])","v":0},{"$f":"SUM(tblExpenseCategory_15[Σεπ.])","v":0},{"$f":"SUM(tblExpenseCategory_15[Οκτ.])","v":0},{"$f":"SUM(tblExpenseCategory_15[Νοέμ.])","v":0},{"$f":"SUM(tblExpenseCategory_15[Δεκ.])","v":0},{"$f":"SUM(tblExpenseCategory_15[Έτος])","v":0},{"$f":"tblExpenseCategory_15[[#Totals],[Έτος]]/12","v":0}]

{"sheet":"Ρύθμιση","index":2,"n_rows":59,"n_cols":10,"rows_kept":59}
[null,"ΟΙΚΟΓΕΝΕΙΑ ΓΙΑΚΟΥΜΑΚΗ 2012"]
[null,"έσοδα",null,"έξοδα"]
[null,"μισθοί & φιλοδωρήματα",null," "]
[null,"έσοδα από τόκους",null,"σπίτι",null,"σπίτι",null,"καθημερινή διαβίωση",null,"παιδιά"]
[null,"μερίσματα",null,"καθημερινή διαβίωση",null,"στεγαστικό/ενοίκιο",null,"είδη παντοπωλείου",null,"ιατρικά"]
[null,"δώρα",null,"παιδιά",null,"ηλεκτρικό",null,"προσωπικές προμήθειες",null,"ρουχισμός"]
[null,"επιστροφές χρημάτων/αποζημιώσεις",null,"μεταφορικά",null,"βενζίνη/ντίζελ",null,"ρουχισμός",null,"δίδακτρα"]
[null,"μεταφορά από αποταμιεύσεις",null,"υγεία",null,"ύδρευση/αποχέτευση/απορρίμματα",null,"υπηρεσίες καθαρισμού",null,"σχολικό γεύμα"]
[null,"άλλα",null,"ασφάλιση",null,"τηλέφωνο",null,"έξοδος για φαγητό",null,"σχολικά είδη"]
[{"$nulls":3},"εκπαίδευση",null,"καλωδιακή/δορυφορική",null,"στεγνοκαθαριστήριο",null,"επίβλεψη παιδιών"]
[{"$nulls":3},"δωρεές",null,"internet",null,"κομμωτήριο/κουρείο",null,"παιχνίδια"]
[{"$nulls":3},"αποταμιεύσεις",null,"έπιπλα/συσκευές",null,"άλλα",null,"άλλα"]
[{"$nulls":3},"υποχρεώσεις",null,"γκαζόν/κήπος"]
[{"$nulls":3},"ψυχαγωγία",null,"προμήθειες σπιτιού"]
[{"$nulls":3},"κατοικίδια",null,"συντήρηση"]
[{"$nulls":3},"συνδρομές",null,"βελτιώσεις"]
[{"$nulls":3},"διακοπές",null,"άλλα"]
[{"$nulls":3},"διάφορα"]
[]
[{"$nulls":5},"μεταφορικά",null,"υγεία",null,"ασφάλιση"]
[{"$nulls":5},"δόσεις οχήματος",null,"γιατρός/οδοντίατρος",null,"οδική"]
[{"$nulls":5},"καύσιμα",null,"φάρμακα",null,"υγεία"]
[{"$nulls":5},"εισιτήρια λεωφορείου/τρένου/ταξί",null,"συνδρομή στο γυμναστήριο",null,"οικίας"]
[{"$nulls":5},"επισκευές",null,"έκτακτη ανάγκη",null,"ζωής"]
[{"$nulls":5},"τέλη κυκλοφορίας",null,"άλλα",null,"άλλα"]
[{"$nulls":5},"άλλα"]
[]
[]
[{"$nulls":5},"εκπαίδευση",null,"δωρεές",null,"αποταμιεύσεις"]
[{"$nulls":5},"δίδακτρα",null,"δώρα",null,"ταμείο έκτακτης ανάγκης"]
[{"$nulls":5},"βιβλία",null,"δωρεές",null,"μεταφορά σε αποταμιεύσεις"]
[{"$nulls":5},"μαθήματα μουσικής",null,"θρησκευτικές δωρεές",null,"συνταξιοδοτικό"]
[{"$nulls":5},"άλλα",null,"άλλα",null,"επενδύσεις"]
[{"$nulls":9},"πανεπιστήμιο"]
[{"$nulls":9},"άλλα"]
[]
[]
[{"$nulls":5},"υποχρεώσεις",null,"ψυχαγωγία",null,"κατοικίδια"]
[{"$nulls":5},"φοιτητικό δάνειο",null,"βίντεο/dvd",null,"τροφή"]
[{"$nulls":5},"άλλο δάνειο",null,"μουσική",null,"ιατρικά"]
[{"$nulls":5},"Πιστωτική κάρτα Νο 1",null,"παιχνίδια",null,"παιχνίδια/αναλώσιμα"]
[{"$nulls":5},"Πιστωτική κάρτα Νο 2",null,"ενοικιάσεις",null,"άλλα"]
[{"$nulls":5},"Πιστωτική κάρτα Νο 3",null,"σινεμά/θέατρο"]
[{"$nulls":5},"διατροφή/υποστήριξη παιδιού",null,"συναυλίες/παραστάσεις"]
[{"$nulls":5},"φόροι",null,"βιβλία"]
[{"$nulls":5},"φόρος ακίνητης περιουσίας",null,"χόμπι"]
[{"$nulls":5},"ΦΠΑ",null,"ταινίες/φωτογραφίες"]
[{"$nulls":5},"συνδρομή στην ΠΟΜΙΔΑ",null,"σπορ"]
[{"$nulls":5},"νομικά έξοδα",null,"υπαίθρια ψυχαγωγία"]
[{"$nulls":5},"άλλα",null,"παιχνίδια/gadget"]
[{"$nulls":7},"άλλα"]
[]
[{"$nulls":5},"συνδρομές",null,"διακοπές",null,"διάφορα"]
[{"$nulls":5},"εφημερίδα",null,"ταξίδι",null,"τραπεζικά έξοδα"]
[{"$nulls":5},"περιοδικά",null,"διαμονή",null,"ταχυδρομικά τέλη"]
[{"$nulls":5},"οφειλές",null,"τροφή",null,"άλλα"]
[{"$nulls":5},"συνδρομές σε λέσχες",null,"ενοικίαση αυτοκινήτου"]
[{"$nulls":5},"άλλα",null,"ψυχαγωγία"]
[{"$nulls":7},"άλλα"]

{"sheet":"δεδομένα γραφήματος","index":3,"n_rows":40,"n_cols":16,"rows_kept":40,"hidden":true}
[null,"*** Αυτό το φύλλο πρέπει να παραμείνει κρυφό ***"]
[]
[]
[null,"Περίοδος",3]
[]
[null,null,"Ιαν.","Φεβ.","Μάρ.","Απρ.","Μάιος","Ιούν.","Ιούλ.","Αύγ.","Σεπ.","Οκτ.","Νοέμ.","Δεκ.","έτος","μ.ο."]
[null,{"$f":"LOWER(Προϋπολογισμός!B127)","v":" "},{"$f":"SUM(tblExpenseCategory_15[Ιαν.])","v":0},{"$f":"SUM(tblExpenseCategory_15[Φεβ.])","v":0},{"$f":"SUM(tblExpenseCategory_15[Μαρ.])","v":0},{"$f":"SUM(tblExpenseCategory_15[Απρ.])","v":0},{"$f":"SUM(tblExpenseCategory_15[Μάιος])","v":0},{"$f":"SUM(tblExpenseCategory_15[Ιουν.])","v":0},{"$f":"SUM(tblExpenseCategory_15[Ιουλ.])","v":0},{"$f":"SUM(tblExpenseCategory_15[Αυγ.])","v":0},{"$f":"SUM(tblExpenseCategory_15[Σεπ.])","v":0},{"$f":"SUM(tblExpenseCategory_15[Οκτ.])","v":0},{"$f":"SUM(tblExpenseCategory_15[Νοέμ.])","v":0},{"$f":"SUM(tblExpenseCategory_15[Δεκ.])","v":0},{"$f":"SUM(tblExpenseCategory_15[Έτος])","v":0},{"$f":"SUM(tblExpenseCategory_15[μ.ο.])","v":0}]
[null,{"$f":"LOWER(Προϋπολογισμός!B120)","v":" "},{"$f":"SUM(tblExpenseCategory_14[Ιαν.])","v":0},{"$f":"SUM(tblExpenseCategory_14[Φεβ.])","v":0},{"$f":"SUM(tblExpenseCategory_14[Μαρ.])","v":0},{"$f":"SUM(tblExpenseCategory_14[Απρ.])","v":0},{"$f":"SUM(tblExpenseCategory_14[Μάιος])","v":0},{"$f":"SUM(tblExpenseCategory_14[Ιουν.])","v":0},{"$f":"SUM(tblExpenseCategory_14[Ιουλ.])","v":0},{"$f":"SUM(tblExpenseCategory_14[Αυγ.])","v":0},{"$f":"SUM(tblExpenseCategory_14[Σεπ.])","v":0},{"$f":"SUM(tblExpenseCategory_14[Οκτ.])","v":0},{"$f":"SUM(tblExpenseCategory_14[Νοέμ.])","v":0},{"$f":"SUM(tblExpenseCategory_14[Δεκ.])","v":0},{"$f":"SUM(tblExpenseCategory_14[Έτος])","v":0},{"$f":"SUM(tblExpenseCategory_14[μ.ο.])","v":0}]
[null,{"$f":"LOWER(Προϋπολογισμός!B113)","v":" "},{"$f":"SUM(tblExpenseCategory_13[Ιαν.])","v":0},{"$f":"SUM(tblExpenseCategory_13[Φεβ.])","v":0},{"$f":"SUM(tblExpenseCategory_13[Μαρ.])","v":0},{"$f":"SUM(tblExpenseCategory_13[Απρ.])","v":0},{"$f":"SUM(tblExpenseCategory_13[Μάιος])","v":0},{"$f":"SUM(tblExpenseCategory_13[Ιουν.])","v":0},{"$f":"SUM(tblExpenseCategory_13[Ιουλ.])","v":0},{"$f":"SUM(tblExpenseCategory_13[Αυγ.])","v":0},{"$f":"SUM(tblExpenseCategory_13[Σεπ.])","v":0},{"$f":"SUM(tblExpenseCategory_13[Οκτ.])","v":0},{"$f":"SUM(tblExpenseCategory_13[Νοέμ.])","v":0},{"$f":"SUM(tblExpenseCategory_13[Δεκ.])","v":0},{"$f":"SUM(tblExpenseCategory_13[Έτος])","v":0},{"$f":"SUM(tblExpenseCategory_13[μ.ο.])","v":0}]
[null,{"$f":"LOWER(Προϋπολογισμός!B106)","v":" "},{"$f":"SUM(tblExpenseCategory_12[Ιαν.])","v":0},{"$f":"SUM(tblExpenseCategory_12[Φεβ.])","v":0},{"$f":"SUM(tblExpenseCategory_12[Μαρ.])","v":0},{"$f":"SUM(tblExpenseCategory_12[Απρ.])","v":0},{"$f":"SUM(tblExpenseCategory_12[Μάιος])","v":0},{"$f":"SUM(tblExpenseCategory_12[Ιουν.])","v":0},{"$f":"SUM(tblExpenseCategory_12[Ιουλ.])","v":0},{"$f":"SUM(tblExpenseCategory_12[Αυγ.])","v":0},{"$f":"SUM(tblExpenseCategory_12[Σεπ.])","v":0},{"$f":"SUM(tblExpenseCategory_12[Οκτ.])","v":0},{"$f":"SUM(tblExpenseCategory_12[Νοέμ.])","v":0},{"$f":"SUM(tblExpenseCategory_12[Δεκ.])","v":0},{"$f":"SUM(tblExpenseCategory_12[Έτος])","v":0},{"$f":"SUM(tblExpenseCategory_12[μ.ο.])","v":0}]
[null,{"$f":"LOWER(Προϋπολογισμός!B99)","v":" "},{"$f":"SUM(tblExpenseCategory_11[Ιαν.])","v":0},{"$f":"SUM(tblExpenseCategory_11[Φεβ.])","v":0},{"$f":"SUM(tblExpenseCategory_11[Μαρ.])","v":0},{"$f":"SUM(tblExpenseCategory_11[Απρ.])","v":0},{"$f":"SUM(tblExpenseCategory_11[Μάιος])","v":0},{"$f":"SUM(tblExpenseCategory_11[Ιουν.])","v":0},{"$f":"SUM(tblExpenseCategory_11[Ιουλ.])","v":0},{"$f":"SUM(tblExpenseCategory_11[Αυγ.])","v":0},{"$f":"SUM(tblExpenseCategory_11[Σεπ.])","v":0},{"$f":"SUM(tblExpenseCategory_11[Οκτ.])","v":0},{"$f":"SUM(tblExpenseCategory_11[Νοέμ.])","v":0},{"$f":"SUM(tblExpenseCategory_11[Δεκ.])","v":0},{"$f":"SUM(tblExpenseCategory_11[Έτος])","v":0},{"$f":"SUM(tblExpenseCategory_11[μ.ο.])","v":0}]
[null,{"$f":"LOWER(Προϋπολογισμός!B92)","v":"υποχρεώσεις"},{"$f":"SUM(tblExpenseCategory_10[Ιαν.])","v":650},{"$f":"SUM(tblExpenseCategory_10[Φεβ.])","v":200},{"$f":"SUM(tblExpenseCategory_10[Μαρ.])","v":200},{"$f":"SUM(tblExpenseCategory_10[Απρ.])","v":650},{"$f":"SUM(tblExpenseCategory_10[Μάιος])","v":200},{"$f":"SUM(tblExpenseCategory_10[Ιουν.])","v":200},{"$f":"SUM(tblExpenseCategory_10[Ιουλ.])","v":650},{"$f":"SUM(tblExpenseCategory_10[Αυγ.])","v":200},{"$f":"SUM(tblExpenseCategory_10[Σεπ.])","v":200},{"$f":"SUM(tblExpenseCategory_10[Οκτ.])","v":650},{"$f":"SUM(tblExpenseCategory_10[Νοέμ.])","v":200},{"$f":"SUM(tblExpenseCategory_10[Δεκ.])","v":200},{"$f":"SUM(tblExpenseCategory_10[Έτος])","v":{"v":4200,"d":"4,200"}},{"$f":"SUM(tblExpenseCategory_10[μ.ο.])","v":350}]
[null,{"$f":"LOWER(Προϋπολογισμός!B85)","v":"αποταμιεύσεις"},{"$f":"SUM(tblExpenseCategory_09[Ιαν.])","v":800},{"$f":"SUM(tblExpenseCategory_09[Φεβ.])","v":800},{"$f":"SUM(tblExpenseCategory_09[Μαρ.])","v":800},{"$f":"SUM(tblExpenseCategory_09[Απρ.])","v":800},{"$f":"SUM(tblExpenseCategory_09[Μάιος])","v":800},{"$f":"SUM(tblExpenseCategory_09[Ιουν.])","v":500},{"$f":"SUM(tblExpenseCategory_09[Ιουλ.])","v":500},{"$f":"SUM(tblExpenseCategory_09[Αυγ.])","v":500},{"$f":"SUM(tblExpenseCategory_09[Σεπ.])","v":800},{"$f":"SUM(tblExpenseCategory_09[Οκτ.])","v":800},{"$f":"SUM(tblExpenseCategory_09[Νοέμ.])","v":800},{"$f":"SUM(tblExpenseCategory_09[Δεκ.])","v":800},{"$f":"SUM(tblExpenseCategory_09[Έτος])","v":{"v":8700,"d":"8,700"}},{"$f":"SUM(tblExpenseCategory_09[μ.ο.])","v":725}]
[null,{"$f":"LOWER(Προϋπολογισμός!B78)","v":"δωρεές"},{"$f":"SUM(tblExpenseCategory_08[Ιαν.])","v":0},{"$f":"SUM(tblExpenseCategory_08[Φεβ.])","v":100},{"$f":"SUM(tblExpenseCategory_08[Μαρ.])","v":100},{"$f":"SUM(tblExpenseCategory_08[Απρ.])","v":100},{"$f":"SUM(tblExpenseCategory_08[Μάιος])","v":100},{"$f":"SUM(tblExpenseCategory_08[Ιουν.])","v":100},{"$f":"SUM(tblExpenseCategory_08[Ιουλ.])","v":100},{"$f":"SUM(tblExpenseCategory_08[Αυγ.])","v":100},{"$f":"SUM(tblExpenseCategory_08[Σεπ.])","v":100},{"$f":"SUM(tblExpenseCategory_08[Οκτ.])","v":100},{"$f":"SUM(tblExpenseCategory_08[Νοέμ.])","v":100},{"$f":"SUM(tblExpenseCategory_08[Δεκ.])","v":100},{"$f":"SUM(tblExpenseCategory_08[Έτος])","v":{"v":1100,"d":"1,100"}},{"$f":"SUM(tblExpenseCategory_08[μ.ο.])","v":{"v":91.66666666666666,"d":"92"}}]
[null,{"$f":"LOWER(Προϋπολογισμός!B71)","v":"εκπαίδευση"},{"$f":"SUM(tblExpenseCategory_07[Ιαν.])","v":0},{"$f":"SUM(tblExpenseCategory_07[Φεβ.])","v":0},{"$f":"SUM(tblExpenseCategory_07[Μαρ.])","v":625},{"$f":"SUM(tblExpenseCategory_07[Απρ.])","v":0},{"$f":"SUM(tblExpenseCategory_07[Μάιος])","v":0},{"$f":"SUM(tblExpenseCategory_07[Ιουν.])","v":0},{"$f":"SUM(tblExpenseCategory_07[Ιουλ.])","v":0},{"$f":"SUM(tblExpenseCategory_07[Αυγ.])","v":0},{"$f":"SUM(tblExpenseCategory_07[Σεπ.])","v":625},{"$f":"SUM(tblExpenseCategory_07[Οκτ.])","v":0},{"$f":"SUM(tblExpenseCategory_07[Νοέμ.])","v":0},{"$f":"SUM(tblExpenseCategory_07[Δεκ.])","v":0},{"$f":"SUM(tblExpenseCategory_07[Έτος])","v":{"v":1250,"d":"1,250"}},{"$f":"SUM(tblExpenseCategory_07[μ.ο.])","v":{"v":104.16666666666667,"d":"104"}}]
[null,{"$f":"LOWER(Προϋπολογισμός!B64)","v":"ασφάλιση"},{"$f":"SUM(tblExpenseCategory_06[Ιαν.])","v":975},{"$f":"SUM(tblExpenseCategory_06[Φεβ.])","v":975},{"$f":"SUM(tblExpenseCategory_06[Μαρ.])","v":975},{"$f":"SUM(tblExpenseCategory_06[Απρ.])","v":975},{"$f":"SUM(tblExpenseCategory_06[Μάιος])","v":975},{"$f":"SUM(tblExpenseCategory_06[Ιουν.])","v":975},{"$f":"SUM(tblExpenseCategory_06[Ιουλ.])","v":975},{"$f":"SUM(tblExpenseCategory_06[Αυγ.])","v":975},{"$f":"SUM(tblExpenseCategory_06[Σεπ.])","v":975},{"$f":"SUM(tblExpenseCategory_06[Οκτ.])","v":975},{"$f":"SUM(tblExpenseCategory_06[Νοέμ.])","v":975},{"$f":"SUM(tblExpenseCategory_06[Δεκ.])","v":975},{"$f":"SUM(tblExpenseCategory_06[Έτος])","v":{"v":11700,"d":"11,700"}},{"$f":"SUM(tblExpenseCategory_06[μ.ο.])","v":975}]
[null,{"$f":"LOWER(Προϋπολογισμός!B57)","v":"υγεία"},{"$f":"SUM(tblExpenseCategory_05[Ιαν.])","v":25},{"$f":"SUM(tblExpenseCategory_05[Φεβ.])","v":60},{"$f":"SUM(tblExpenseCategory_05[Μαρ.])","v":175},{"$f":"SUM(tblExpenseCategory_05[Απρ.])","v":25},{"$f":"SUM(tblExpenseCategory_05[Μάιος])","v":60},{"$f":"SUM(tblExpenseCategory_05[Ιουν.])","v":60},{"$f":"SUM(tblExpenseCategory_05[Ιουλ.])","v":60},{"$f":"SUM(tblExpenseCategory_05[Αυγ.])","v":25},{"$f":"SUM(tblExpenseCategory_05[Σεπ.])","v":175},{"$f":"SUM(tblExpenseCategory_05[Οκτ.])","v":60},{"$f":"SUM(tblExpenseCategory_05[Νοέμ.])","v":25},{"$f":"SUM(tblExpenseCategory_05[Δεκ.])","v":25},{"$f":"SUM(tblExpenseCategory_05[Έτος])","v":775},{"$f":"SUM(tblExpenseCategory_05[μ.ο.])","v":{"v":64.58333333333334,"d":"65"}}]
[null,{"$f":"LOWER(Προϋπολογισμός!B48)","v":"μεταφορικά"},{"$f":"SUM(tblExpenseCategory_04[Ιαν.])","v":{"v":1110,"d":"1,110"}},{"$f":"SUM(tblExpenseCategory_04[Φεβ.])","v":{"v":1025,"d":"1,025"}},{"$f":"SUM(tblExpenseCategory_04[Μαρ.])","v":925},{"$f":"SUM(tblExpenseCategory_04[Απρ.])","v":{"v":1025,"d":"1,025"}},{"$f":"SUM(tblExpenseCategory_04[Μάιος])","v":{"v":1325,"d":"1,325"}},{"$f":"SUM(tblExpenseCategory_04[Ιουν.])","v":{"v":1200,"d":"1,200"}},{"$f":"SUM(tblExpenseCategory_04[Ιουλ.])","v":{"v":1100,"d":"1,100"}},{"$f":"SUM(tblExpenseCategory_04[Αυγ.])","v":{"v":1200,"d":"1,200"}},{"$f":"SUM(tblExpenseCategory_04[Σεπ.])","v":{"v":1150,"d":"1,150"}},{"$f":"SUM(tblExpenseCategory_04[Οκτ.])","v":{"v":1025,"d":"1,025"}},{"$f":"SUM(tblExpenseCategory_04[Νοέμ.])","v":925},{"$f":"SUM(tblExpenseCategory_04[Δεκ.])","v":925},{"$f":"SUM(tblExpenseCategory_04[Έτος])","v":{"v":12935,"d":"12,935"}},{"$f":"SUM(tblExpenseCategory_04[μ.ο.])","v":{"v":1077.9166666666665,"d":"1,078"}}]
[null,{"$f":"LOWER(Προϋπολογισμός!B39)","v":"παιδιά"},{"$f":"SUM(tblExpenseCategory_03[Ιαν.])","v":{"v":2373,"d":"2,373"}},{"$f":"SUM(tblExpenseCategory_03[Φεβ.])","v":500},{"$f":"SUM(tblExpenseCategory_03[Μαρ.])","v":350},{"$f":"SUM(tblExpenseCategory_03[Απρ.])","v":250},{"$f":"SUM(tblExpenseCategory_03[Μάιος])","v":350},{"$f":"SUM(tblExpenseCategory_03[Ιουν.])","v":450},{"$f":"SUM(tblExpenseCategory_03[Ιουλ.])","v":200},{"$f":"SUM(tblExpenseCategory_03[Αυγ.])","v":545},{"$f":"SUM(tblExpenseCategory_03[Σεπ.])","v":350},{"$f":"SUM(tblExpenseCategory_03[Οκτ.])","v":350},{"$f":"SUM(tblExpenseCategory_03[Νοέμ.])","v":250},{"$f":"SUM(tblExpenseCategory_03[Δεκ.])","v":350},{"$f":"SUM(tblExpenseCategory_03[Έτος])","v":{"v":6318,"d":"6,318"}},{"$f":"SUM(tblExpenseCategory_03[μ.ο.])","v":{"v":526.5,"d":"527"}}]
[null,{"$f":"LOWER(Προϋπολογισμός!B30)","v":"καθημερινή διαβίωση"},{"$f":"SUM(tblExpenseCategory_02[Ιαν.])","v":795},{"$f":"SUM(tblExpenseCategory_02[Φεβ.])","v":375},{"$f":"SUM(tblExpenseCategory_02[Μαρ.])","v":550},{"$f":"SUM(tblExpenseCategory_02[Απρ.])","v":825},{"$f":"SUM(tblExpenseCategory_02[Μάιος])","v":500},{"$f":"SUM(tblExpenseCategory_02[Ιουν.])","v":450},{"$f":"SUM(tblExpenseCategory_02[Ιουλ.])","v":875},{"$f":"SUM(tblExpenseCategory_02[Αυγ.])","v":475},{"$f":"SUM(tblExpenseCategory_02[Σεπ.])","v":400},{"$f":"SUM(tblExpenseCategory_02[Οκτ.])","v":825},{"$f":"SUM(tblExpenseCategory_02[Νοέμ.])","v":575},{"$f":"SUM(tblExpenseCategory_02[Δεκ.])","v":375},{"$f":"SUM(tblExpenseCategory_02[Έτος])","v":{"v":7020,"d":"7,020"}},{"$f":"SUM(tblExpenseCategory_02[μ.ο.])","v":585}]
[null,{"$f":"LOWER(Προϋπολογισμός!B21)","v":"σπίτι"},{"$f":"SUM(tblExpenseCategory_01[Ιαν.])","v":{"v":1208,"d":"1,208"}},{"$f":"SUM(tblExpenseCategory_01[Φεβ.])","v":{"v":1208,"d":"1,208"}},{"$f":"SUM(tblExpenseCategory_01[Μαρ.])","v":{"v":1233,"d":"1,233"}},{"$f":"SUM(tblExpenseCategory_01[Απρ.])","v":{"v":1208,"d":"1,208"}},{"$f":"SUM(tblExpenseCategory_01[Μάιος])","v":{"v":1158,"d":"1,158"}},{"$f":"SUM(tblExpenseCategory_01[Ιουν.])","v":{"v":1183,"d":"1,183"}},{"$f":"SUM(tblExpenseCategory_01[Ιουλ.])","v":{"v":1283,"d":"1,283"}},{"$f":"SUM(tblExpenseCategory_01[Αυγ.])","v":{"v":1333,"d":"1,333"}},{"$f":"SUM(tblExpenseCategory_01[Σεπ.])","v":{"v":1208,"d":"1,208"}},{"$f":"SUM(tblExpenseCategory_01[Οκτ.])","v":{"v":1158,"d":"1,158"}},{"$f":"SUM(tblExpenseCategory_01[Νοέμ.])","v":{"v":1208,"d":"1,208"}},{"$f":"SUM(tblExpenseCategory_01[Δεκ.])","v":{"v":1208,"d":"1,208"}},{"$f":"SUM(tblExpenseCategory_01[Έτος])","v":{"v":14596,"d":"14,596"}},{"$f":"SUM(tblExpenseCategory_01[μ.ο.])","v":{"v":1216.3333333333335,"d":"1,216"}}]
[]
[]
[]
[]
[null,"Αθροιστική ταμειακή ροή",{"$f":"SUM(Προϋπολογισμός!$C$8:C$8)","v":{"v":-3714,"d":"-3,714"}},{"$f":"SUM(Προϋπολογισμός!$C$8:D$8)","v":76},{"$f":"SUM(Προϋπολογισμός!$C$8:E$8)","v":{"v":-1857,"d":"-1,857"}},{"$f":"SUM(Προϋπολογισμός!$C$8:F$8)","v":{"v":-3670,"d":"-3,670"}},{"$f":"SUM(Προϋπολογισμός!$C$8:G$8)","v":-138},{"$f":"SUM(Προϋπολογισμός!$C$8:H$8)","v":{"v":-3731,"d":"-3,731"}},{"$f":"SUM(Προϋπολογισμός!$C$8:I$8)","v":{"v":-7974,"d":"-7,974"}},{"$f":"SUM(Προϋπολογισμός!$C$8:J$8)","v":{"v":-6827,"d":"-6,827"}},{"$f":"SUM(Προϋπολογισμός!$C$8:K$8)","v":{"v":-8810,"d":"-8,810"}},{"$f":"SUM(Προϋπολογισμός!$C$8:L$8)","v":{"v":-10753,"d":"-10,753"}},{"$f":"SUM(Προϋπολογισμός!$C$8:M$8)","v":{"v":-6811,"d":"-6,811"}},{"$f":"SUM(Προϋπολογισμός!$C$8:N$8)","v":{"v":-7769,"d":"-7,769"}},{"$f":"SUM(Προϋπολογισμός!$C$8:O$8)","v":{"v":-15538,"d":"-15,538"}}]
[]
[null,"Θετική ετήσια ταμειακή ροή",{"$f":"IF(Προϋπολογισμός!C$8<0,NA(),IF(period+2<>COLUMN(Προϋπολογισμός!C$8),NA(),Προϋπολογισμός!C$8))","v":{"$error":"#N/A"}},{"$f":"IF(Προϋπολογισμός!D$8<0,NA(),IF(period+2<>COLUMN(Προϋπολογισμός!D$8),NA(),Προϋπολογισμός!D$8))","v":{"$error":"#N/A"}},{"$f":"IF(Προϋπολογισμός!E$8<0,NA(),IF(period+2<>COLUMN(Προϋπολογισμός!E$8),NA(),Προϋπολογισμός!E$8))","v":{"$error":"#N/A"}},{"$f":"IF(Προϋπολογισμός!F$8<0,NA(),IF(period+2<>COLUMN(Προϋπολογισμός!F$8),NA(),Προϋπολογισμός!F$8))","v":{"$error":"#N/A"}},{"$f":"IF(Προϋπολογισμός!G$8<0,NA(),IF(period+2<>COLUMN(Προϋπολογισμός!G$8),NA(),Προϋπολογισμός!G$8))","v":{"$error":"#N/A"}},{"$f":"IF(Προϋπολογισμός!H$8<0,NA(),IF(period+2<>COLUMN(Προϋπολογισμός!H$8),NA(),Προϋπολογισμός!H$8))","v":{"$error":"#N/A"}},{"$f":"IF(Προϋπολογισμός!I$8<0,NA(),IF(period+2<>COLUMN(Προϋπολογισμός!I$8),NA(),Προϋπολογισμός!I$8))","v":{"$error":"#N/A"}},{"$f":"IF(Προϋπολογισμός!J$8<0,NA(),IF(period+2<>COLUMN(Προϋπολογισμός!J$8),NA(),Προϋπολογισμός!J$8))","v":{"$error":"#N/A"}},{"$f":"IF(Προϋπολογισμός!K$8<0,NA(),IF(period+2<>COLUMN(Προϋπολογισμός!K$8),NA(),Προϋπολογισμός!K$8))","v":{"$error":"#N/A"}},{"$f":"IF(Προϋπολογισμός!L$8<0,NA(),IF(period+2<>COLUMN(Προϋπολογισμός!L$8),NA(),Προϋπολογισμός!L$8))","v":{"$error":"#N/A"}},{"$f":"IF(Προϋπολογισμός!M$8<0,NA(),IF(period+2<>COLUMN(Προϋπολογισμός!M$8),NA(),Προϋπολογισμός!M$8))","v":{"$error":"#N/A"}},{"$f":"IF(Προϋπολογισμός!N$8<0,NA(),IF(period+2<>COLUMN(Προϋπολογισμός!N$8),NA(),Προϋπολογισμός!N$8))","v":{"$error":"#N/A"}},{"$f":"IF(Προϋπολογισμός!O$8<0,NA(),IF(period+2<>COLUMN(Προϋπολογισμός!O$8),NA(),Προϋπολογισμός!O$8))","v":{"$error":"#N/A"}}]
[null,"Αρνητική ετήσια ταμειακή ροή",{"$f":"IF(Προϋπολογισμός!C$8>=0,NA(),IF(period+2<>COLUMN(Προϋπολογισμός!C$8),NA(),Προϋπολογισμός!C$8))","v":{"$error":"#N/A"}},{"$f":"IF(Προϋπολογισμός!D$8>=0,NA(),IF(period+2<>COLUMN(Προϋπολογισμός!D$8),NA(),Προϋπολογισμός!D$8))","v":{"$error":"#N/A"}},{"$f":"IF(Προϋπολογισμός!E$8>=0,NA(),IF(period+2<>COLUMN(Προϋπολογισμός!E$8),NA(),Προϋπολογισμός!E$8))","v":{"v":-1933,"d":"-1,933"}},{"$f":"IF(Προϋπολογισμός!F$8>=0,NA(),IF(period+2<>COLUMN(Προϋπολογισμός!F$8),NA(),Προϋπολογισμός!F$8))","v":{"$error":"#N/A"}},{"$f":"IF(Προϋπολογισμός!G$8>=0,NA(),IF(period+2<>COLUMN(Προϋπολογισμός!G$8),NA(),Προϋπολογισμός!G$8))","v":{"$error":"#N/A"}},{"$f":"IF(Προϋπολογισμός!H$8>=0,NA(),IF(period+2<>COLUMN(Προϋπολογισμός!H$8),NA(),Προϋπολογισμός!H$8))","v":{"$error":"#N/A"}},{"$f":"IF(Προϋπολογισμός!I$8>=0,NA(),IF(period+2<>COLUMN(Προϋπολογισμός!I$8),NA(),Προϋπολογισμός!I$8))","v":{"$error":"#N/A"}},{"$f":"IF(Προϋπολογισμός!J$8>=0,NA(),IF(period+2<>COLUMN(Προϋπολογισμός!J$8),NA(),Προϋπολογισμός!J$8))","v":{"$error":"#N/A"}},{"$f":"IF(Προϋπολογισμός!K$8>=0,NA(),IF(period+2<>COLUMN(Προϋπολογισμός!K$8),NA(),Προϋπολογισμός!K$8))","v":{"$error":"#N/A"}},{"$f":"IF(Προϋπολογισμός!L$8>=0,NA(),IF(period+2<>COLUMN(Προϋπολογισμός!L$8),NA(),Προϋπολογισμός!L$8))","v":{"$error":"#N/A"}},{"$f":"IF(Προϋπολογισμός!M$8>=0,NA(),IF(period+2<>COLUMN(Προϋπολογισμός!M$8),NA(),Προϋπολογισμός!M$8))","v":{"$error":"#N/A"}},{"$f":"IF(Προϋπολογισμός!N$8>=0,NA(),IF(period+2<>COLUMN(Προϋπολογισμός!N$8),NA(),Προϋπολογισμός!N$8))","v":{"$error":"#N/A"}},{"$f":"IF(Προϋπολογισμός!O$8>=0,NA(),IF(period+2<>COLUMN(Προϋπολογισμός!O$8),NA(),Προϋπολογισμός!O$8))","v":{"$error":"#N/A"}}]
{"$rows_empty":7}
[null,{"$f":"display_long_period","v":"Μάρτιος"}]
[null,{"$f":"display_long_period & \" Income\"","v":"Μάρτιος Income"},{"$f":"INDEX(Προϋπολογισμός!$C$6:$P$6,,period)","v":{"v":4000,"d":"€4,000"}}]
[null,{"$f":"display_long_period & \" Expenses: \" & TEXT(INDEX(Προϋπολογισμός!$C$7:$P$7,,period),\"$#,##0\")","v":"Μάρτιος Expenses: $5933,0"},{"$f":"INDEX(Προϋπολογισμός!$C$7:$P$7,,period)","v":{"v":5933,"d":"€5,933"}}]
[null,{"$f":"display_long_period & \" Cash Flow\"","v":"Μάρτιος Cash Flow"},{"$f":"ABS(INDEX(Προϋπολογισμός!$C$8:$P$8,,period))","v":{"v":1933,"d":"€1,933"}},{"$f":"REPT(\"-\",INDEX(Προϋπολογισμός!$C$8:$P$8,,period)<0)","v":"-"}]