{"text_format":"3","workbook":"xlsx","n_sheets":8,"sheets":["Οδηγός","Ετήσια ταμειακή ροή","Μηνιαία ταμειακή ροή","Ημερήσια σύνοψη","Έσοδα","Έξοδα","Διακριτικά","Αποταμιεύσεις"],"not_rendered":{"charts":4,"defined_names":34},"read":"whole","date_system":"1900"}

{"sheet":"Οδηγός","index":0,"n_rows":6,"n_cols":8,"rows_kept":6,"merged":[[0,1,0,5],[1,1,1,5],[2,1,2,5]]}
[{"$nulls":6},"ΟΔΗΓΌΣ","ΕΣΟΔΑ"]
[null,"ΠΡΟΣΩΠΙΚΗ ΤΑΜΕΙΑΚΗ ΡΟΗ"]
[null,"Αυτό το βιβλίο εργασίας έχει φύλλα εργασίας ετήσια, μηνιαία και ημερήσια ταμειακής ροής.  Επιλέξτε τον τύπο ταμειακής ροής που λειτουργεί καλύτερα για εσάς ή χρησιμοποιήστε τους όλους για να αποκτήσετε μια εικόνα για την προσωπικη ταμειακη ροη."]
[]
[null,"Ετήσια ταμειακή ροή",null,"Μηνιαία ταμειακή ροή",null,"Ημερήσια ταμειακή ροή"]
[null,"Καταχωρήστε ένα ποσό ετήσιας ταμειακής ροής σε διάφορες περιοχές. Δείτε την μηνιαία κατανομή και τον τρόπο σύγκρισης όλων και, κυρίως, ποιο είναι το κέρδος σας τόσο σε ετήσια όσο και σε μηνιαία βάση.",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,"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."]

{"sheet":"Ετήσια ταμειακή ροή","index":1,"n_rows":6,"n_cols":15,"rows_kept":6,"merged":[[0,1,0,5],[0,7,0,8],[1,1,1,2],[1,3,1,5],[1,6,1,15],[2,1,2,3],[2,5,2,7],[2,9,2,11],[2,13,2,15],[3,2,3,3],[3,6,3,7],[3,10,3,11],[3,14,3,15],[4,1,4,3],[4,5,4,7],[4,9,4,11],[4,13,4,15],[5,2,5,3],[5,6,5,7],[5,10,5,11],[5,14,5,15]]}
[null,"ΠΡΟΣΩΠΙΚΗ ΤΑΜΕΙΑΚΗ ΡΟΗ",{"$nulls":4},"ΟΔΗΓΌΣ","ΕΤΗΣΙΑ ΤΑΜΕΙΑΚΗ ΡΟΗ",null,"ΜΗΝΙΑΙΑ \nΤΑΜΕΙΑΚΗ ΡΟΗ"]
[null,"Συνολικές ταμειακές ροές μέχρι σήμερα:",null,{"$f":"ΕτήσιαΤαμειακήΡοήΜέχριΣήμερα","v":{"v":39750,"d":"39,750.00 €"}},null,null,"Αυτή είναι μια ετήσια εκτίμηση.  Χρησιμοποιήστε αυτό το φύλλο εργασίας αν θέλετε να δείτε τα ετήσια ποσά με εκτιμώμενες μηνιαίες τιμές. Χρησιμοποιήστε άλλα φύλλα εργασίας για να προσθέσετε ημερήσια στοιχεία."]
[null,"ΣΥΝΟΨΗ ΕΣΟΔΩΝ",{"$nulls":3},"ΣΥΝΟΨΗ ΕΞΟΔΩΝ",{"$nulls":3},"ΣΥΝΟΨΗ ΔΙΑΚΡΙΤΙΚΩΝ ΔΑΠΑΝΩΝ",{"$nulls":3},"ΣΥΝΟΨΗ ΑΠΟΤΑΜΙΕΥΣΕΩΝ"]
[null,"Ετήσιο σύνολο:",{"$f":"Έσοδα!C10","v":{"v":125000,"d":"125,000.00 €"}},null,null,"Ετήσιο σύνολο:",{"$f":"Έξοδα[[#Totals],[Ετήσια  ]]","v":{"v":49000,"d":"49,000.00 €"}},null,null,"Ετήσιο σύνολο:",{"$f":"Διακριτικά[[#Totals],[Ετήσια  ]]","v":{"v":13250,"d":"13,250.00 €"}},null,null,"Ετήσιο σύνολο:",{"$f":"Αποταμιεύσεις[[#Totals],[Ετήσια  ]]","v":{"v":23000,"d":"23,000.00 €"}}]
[null,"Σε αυτό το κελί υπάρχει ένα γράφημα πίτας που εμφανίζει έσοδα από διάφορες πηγές.",{"$nulls":3},"Σε αυτό το κελί υπάρχει ένα γράφημα πίτας που δείχνει τα έξοδα που πραγματοποιήθηκαν.",{"$nulls":3},"Το γράφημα πίτας που δείχνει τις διακριτικές δαπάνες βρίσκεται σε αυτό το κελί.",{"$nulls":3},"Σε αυτό το κελί βρίσκεται ένα γράφημα πίτας που απεικονίζει τις αποταμιεύσεις και τις επενδύσεις."]
[null,"Μηνιαίο σύνολο:",{"$f":"Έσοδα!D10","v":{"v":10416.666666666668,"d":"10,416.67 €"}},null,null,"Μηνιαίο σύνολο:",{"$f":"Έξοδα[[#Totals],[Μηνιαία ]]","v":{"v":4083.333333333333,"d":"4,083.33 €"}},null,null,"Μηνιαίο σύνολο:",{"$f":"Διακριτικά[[#Totals],[Μηνιαία ]]","v":{"v":1104.1666666666665,"d":"1,104.17 €"}},null,null,"Μηνιαίο σύνολο:",{"$f":"Αποταμιεύσεις!D9","v":{"v":1916.6666666666667,"d":"1,916.67 €"}}]

{"sheet":"Μηνιαία ταμειακή ροή","index":2,"n_rows":47,"n_cols":16,"rows_kept":47,"merged":[[0,1,0,6],[1,1,1,2],[1,3,1,4],[1,5,1,15],[47,1,47,15]]}
[null,"ΠΡΟΣΩΠΙΚΗ ΤΑΜΕΙΑΚΗ ΡΟΗ",{"$nulls":5},"ΟΔΗΓΌΣ","ΕΤΗΣΙΑ ΤΑΜΕΙΑΚΗ ΡΟΗ","ΜΗΝΙΑΊΑ ΤΑΜΕΙΑΚΉ ΡΟΉ","ΗΜΕΡΉΣΙΑ ΣΎΝΟΨΗ"]
[null,"Συνολική μηνιαία ταμειακή ροή:",null,{"$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."]
[null,"Τύπος","Περιγραφή","Ιαν","Φεβ","Μάρ","Απρ","Μάιος","Ιούν","Ιούλ","Αύγ","Σεπ","Οκτ","Νοέμ","Δεκ","Άθροισμα"]
[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","Προγράμματα ασφάλισης ζωής/αναπηρίας",{"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","Φαγητό",{"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/\nΦάρμακα",{"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 αποταμιεύσεων/επενδύσεων",{"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[Άθροισμα])-SUMIF(Μηνιαία[Τύπος],\"<>Έσοδα\",Μηνιαία[Άθροισμα])","v":{"v":18380,"d":"18,380.00 €"}}]

{"sheet":"Ημερήσια σύνοψη","index":3,"n_rows":53,"n_cols":9,"rows_kept":53,"merged":[[0,1,0,4],[1,1,1,2],[1,3,1,4],[1,5,1,12]]}
[null,"ΠΡΟΣΩΠΙΚΗ ΤΑΜΕΙΑΚΗ ΡΟΗ",{"$nulls":3},"ΟΔΗΓΌΣ","ΜΗΝΙΑΙΑ \nΤΑΜΕΙΑΚΗ ΡΟΗ","ΗΜΕΡΉΣΙΑ ΣΎΝΟΨΗ","ΕΣΟΔΑ"]
[null,"Συνολικά διαθέσιμα μετρητά:",null,{"$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,"ΗΜΕΡΉΣΙΑ ΣΎΝΟΨΗ"]
[null,"ΣΥΝΟΛΑ","Ημερήσια","Μηνιαία","Ετήσια "]
[null,"Έσοδα",{"$f":"SUMIF(Ημερήσια[Τύπος],$B5,Ημερήσια[Ημερήσια])","v":{"v":342.47,"d":"342.47 €"}},{"$f":"SUMIF(Ημερήσια[Τύπος],$B5,Ημερήσια[Μηνιαία])","v":{"v":10416.795833333334,"d":"10,416.80 €"}},{"$f":"SUMIF(Ημερήσια[Τύπος],$B5,Ημερήσια[Ετήσια])","v":{"v":125001.55000000002,"d":"125,001.55 €"}}]
[null,"Έξοδα",{"$f":"SUMIF(Ημερήσια[Τύπος],$B6,Ημερήσια[Ημερήσια])","v":{"v":136.05999999999997,"d":"136.06 €"}},{"$f":"SUMIF(Ημερήσια[Τύπος],$B6,Ημερήσια[Μηνιαία])","v":{"v":4138.491666666667,"d":"4,138.49 €"}},{"$f":"SUMIF(Ημερήσια[Τύπος],$B6,Ημερήσια[Ετήσια])","v":{"v":49661.899999999994,"d":"49,661.90 €"}}]
[null,"Διακριτικά",{"$f":"SUMIF(Ημερήσια[Τύπος],$B7,Ημερήσια[Ημερήσια])","v":{"v":36.29,"d":"36.29 €"}},{"$f":"SUMIF(Ημερήσια[Τύπος],$B7,Ημερήσια[Μηνιαία])","v":{"v":1103.8208333333334,"d":"1,103.82 €"}},{"$f":"SUMIF(Ημερήσια[Τύπος],$B7,Ημερήσια[Ετήσια])","v":{"v":13245.849999999999,"d":"13,245.85 €"}}]
[null,"Αποταμιεύσεις",{"$f":"SUMIF(Ημερήσια[Τύπος],$B8,Ημερήσια[Ημερήσια])","v":{"v":63.019999999999996,"d":"63.02 €"}},{"$f":"SUMIF(Ημερήσια[Τύπος],$B8,Ημερήσια[Μηνιαία])","v":{"v":1916.8583333333333,"d":"1,916.86 €"}},{"$f":"SUMIF(Ημερήσια[Τύπος],$B8,Ημερήσια[Ετήσια])","v":{"v":23002.300000000003,"d":"23,002.30 €"}}]
[null,"Τύπος","Περιγραφή","Ημερήσια","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],[Ημερήσια]]*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],[Ημερήσια]]*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],[Ημερήσια]]*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],[Ημερήσια]]*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],[Ημερήσια]]*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],[Ημερήσια]]*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],[Ημερήσια]]*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],[Ημερήσια]]*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],[Ημερήσια]]*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],[Ημερήσια]]*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],[Ημερήσια]]*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],[Ημερήσια]]*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],[Ημερήσια]]*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],[Ημερήσια]]*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],[Ημερήσια]]*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],[Ημερήσια]]*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],[Ημερήσια]]*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],[Ημερήσια]]*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],[Ημερήσια]]*365","v":{"v":598.5999999999999,"d":"598.60 €"}}]
[null,"Έξοδα","Προγράμματα ασφάλισης ζωής/αναπηρίας",{"v":4.11,"d":"4.11 €"},{"$f":"Ημερήσια[[#This Row],[Ετήσια]]/12","v":{"v":125.0125,"d":"125.01 €"}},{"$f":"Ημερήσια[[#This Row],[Ημερήσια]]*365","v":{"v":1500.15,"d":"1,500.15 €"}}]
[null,"Έξοδα","Φαγητό",{"v":13.7,"d":"13.70 €"},{"$f":"Ημερήσια[[#This Row],[Ετήσια]]/12","v":{"v":416.7083333333333,"d":"416.71 €"}},{"$f":"Ημερήσια[[#This Row],[Ημερήσια]]*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],[Ημερήσια]]*365","v":{"v":1200.85,"d":"1,200.85 €"}}]
[null,"Έξοδα","Ιατρικά/Οδοντιατρικά/\nΦάρμακα",{"v":1.64,"d":"1.64 €"},{"$f":"Ημερήσια[[#This Row],[Ετήσια]]/12","v":{"v":49.883333333333326,"d":"49.88 €"}},{"$f":"Ημερήσια[[#This Row],[Ημερήσια]]*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],[Ημερήσια]]*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],[Ημερήσια]]*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],[Ημερήσια]]*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],[Ημερήσια]]*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],[Ημερήσια]]*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],[Ημερήσια]]*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],[Ημερήσια]]*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],[Ημερήσια]]*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],[Ημερήσια]]*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],[Ημερήσια]]*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],[Ημερήσια]]*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],[Ημερήσια]]*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],[Ημερήσια]]*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],[Ημερήσια]]*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],[Ημερήσια]]*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],[Ημερήσια]]*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],[Ημερήσια]]*365","v":{"v":12001.2,"d":"12,001.20 €"}}]
[null,"Αποταμιεύσεις","Λογαριασμός αποταμιεύσεων/επενδύσεων",{"v":16.44,"d":"16.44 €"},{"$f":"Ημερήσια[[#This Row],[Ετήσια]]/12","v":{"v":500.05,"d":"500.05 €"}},{"$f":"Ημερήσια[[#This Row],[Ημερήσια]]*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],[Ημερήσια]]*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],[Ημερήσια]]*365","v":{"v":0,"d":"0.00 €"}}]
[null," Άθροισμα ",null,{"$f":"SUMIF(Ημερήσια[Τύπος],\"Έσοδα\",Ημερήσια[Ημερήσια])-SUMIF(Ημερήσια[Τύπος],\"<>Έσοδα\",Ημερήσια[Ημερήσια])","v":{"v":107.10000000000014,"d":"107.10 €"}},{"$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":"Έσοδα","index":4,"n_rows":10,"n_cols":9,"rows_kept":10,"merged":[[0,1,0,4],[1,1,1,2],[1,3,1,4],[1,5,2,10]]}
[null,"ΠΡΟΣΩΠΙΚΗ ΤΑΜΕΙΑΚΗ ΡΟΗ",{"$nulls":3},"ΟΔΗΓΌΣ","ΗΜΕΡΉΣΙΑ ΣΎΝΟΨΗ","ΕΣΟΔΑ","ΕΞΟΔΑ"]
[null,"Συνολικές ταμειακές ροές μέχρι σήμερα:",null,{"$f":"ΕτήσιαΤαμειακήΡοήΜέχριΣήμερα","v":{"v":39750,"d":"39,750.00 €"}},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 €"},{"$f":"Έσοδα[[#This Row],[Ετήσια  ]]/12","v":{"v":2500,"d":"2,500.00 €"}}]
[null,"Άλλα 2",null,{"$f":"Έσοδα[[#This Row],[Ετήσια  ]]/12","v":{"v":0,"d":"0.00 €"}}]
[null,"Άλλα 3",null,{"$f":"Έσοδα[[#This Row],[Ετήσια  ]]/12","v":{"v":0,"d":"0.00 €"}}]
[null,"Άλλα 4",null,{"$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":22,"n_cols":9,"rows_kept":22,"merged":[[0,1,0,4],[1,1,1,2],[1,3,1,4],[1,5,2,10]]}
[null,"ΠΡΟΣΩΠΙΚΗ ΤΑΜΕΙΑΚΗ ΡΟΗ",{"$nulls":3},"ΟΔΗΓΌΣ","ΕΣΟΔΑ","ΕΞΟΔΑ","ΔΙΑΚΡΙΤΙΚΆ"]
[null,"Συνολικές ταμειακές ροές μέχρι σήμερα:",null,{"$f":"ΕτήσιαΤαμειακήΡοήΜέχριΣήμερα","v":{"v":39750,"d":"39,750.00 €"}},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":15000,"d":"15,000.00 €"},{"$f":"Έξοδα[[#This Row],[Ετήσια  ]]/12","v":{"v":1250,"d":"1,250.00 €"}}]
[null,"Φόρος εισοδήματος",{"v":2500,"d":"2,500.00 €"},{"$f":"Έξοδα[[#This Row],[Ετήσια  ]]/12","v":{"v":208.33333333333334,"d":"208.33 €"}}]
[null,"Φόρος/Τέλη οχημάτων",{"v":200,"d":"200.00 €"},{"$f":"Έξοδα[[#This Row],[Ετήσια  ]]/12","v":{"v":16.666666666666668,"d":"16.67 €"}}]
[null,"Δόσεις οχήματος",{"v":4000,"d":"4,000.00 €"},{"$f":"Έξοδα[[#This Row],[Ετήσια  ]]/12","v":{"v":333.3333333333333,"d":"333.33 €"}}]
[null,"Στεγαστικό/Ενοίκιο",{"v":15000,"d":"15,000.00 €"},{"$f":"Έξοδα[[#This Row],[Ετήσια  ]]/12","v":{"v":1250,"d":"1,250.00 €"}}]
[null,"Ασφάλεια",{"v":250,"d":"250.00 €"},{"$f":"Έξοδα[[#This Row],[Ετήσια  ]]/12","v":{"v":20.833333333333332,"d":"20.83 €"}}]
[null,"Ηλεκτρικό",{"v":1200,"d":"1,200.00 €"},{"$f":"Έξοδα[[#This Row],[Ετήσια  ]]/12","v":{"v":100,"d":"100.00 €"}}]
[null,"Αέριο",{"v":600,"d":"600.00 €"},{"$f":"Έξοδα[[#This Row],[Ετήσια  ]]/12","v":{"v":50,"d":"50.00 €"}}]
[null,"Ύδρευση/Αποχέτευση",{"v":600,"d":"600.00 €"},{"$f":"Έξοδα[[#This Row],[Ετήσια  ]]/12","v":{"v":50,"d":"50.00 €"}}]
[null,"Απορρίμματα",{"v":150,"d":"150.00 €"},{"$f":"Έξοδα[[#This Row],[Ετήσια  ]]/12","v":{"v":12.5,"d":"12.50 €"}}]
[null,"Τηλέφωνο",{"v":600,"d":"600.00 €"},{"$f":"Έξοδα[[#This Row],[Ετήσια  ]]/12","v":{"v":50,"d":"50.00 €"}}]
[null,"Internet",{"v":600,"d":"600.00 €"},{"$f":"Έξοδα[[#This Row],[Ετήσια  ]]/12","v":{"v":50,"d":"50.00 €"}}]
[null,"Προγράμματα ασφάλισης ζωής/\nαναπηρίας",{"v":1500,"d":"1,500.00 €"},{"$f":"Έξοδα[[#This Row],[Ετήσια  ]]/12","v":{"v":125,"d":"125.00 €"}}]
[null,"Φαγητό",{"v":5000,"d":"5,000.00 €"},{"$f":"Έξοδα[[#This Row],[Ετήσια  ]]/12","v":{"v":416.6666666666667,"d":"416.67 €"}}]
[null,"Ρούχα",{"v":1200,"d":"1,200.00 €"},{"$f":"Έξοδα[[#This Row],[Ετήσια  ]]/12","v":{"v":100,"d":"100.00 €"}}]
[null,"Ιατρικά/Οδοντιατρικά/\nΦάρμακα",{"v":600,"d":"600.00 €"},{"$f":"Έξοδα[[#This Row],[Ετήσια  ]]/12","v":{"v":50,"d":"50.00 €"}}]
[null,"Άλλα 1",null,{"$f":"Έξοδα[[#This Row],[Ετήσια  ]]/12","v":{"v":0,"d":"0.00 €"}}]
[null,"Άλλα 2",null,{"$f":"Έξοδα[[#This Row],[Ετήσια  ]]/12","v":{"v":0,"d":"0.00 €"}}]
[null," Άθροισμα",{"$f":"SUBTOTAL(109,Έξοδα[[Ετήσια  ]])","v":{"v":49000,"d":"49,000.00 €"}},{"$f":"SUBTOTAL(109,Έξοδα[[Μηνιαία ]])","v":{"v":4083.333333333333,"d":"4,083.33 €"}}]

{"sheet":"Διακριτικά","index":6,"n_rows":15,"n_cols":9,"rows_kept":15,"merged":[[0,1,0,4],[1,1,1,2],[1,3,1,4],[1,5,2,10]]}
[null,"ΠΡΟΣΩΠΙΚΗ ΤΑΜΕΙΑΚΗ ΡΟΗ",{"$nulls":3},"ΟΔΗΓΌΣ","ΕΞΟΔΑ","ΔΙΑΚΡΙΤΙΚΆ","ΑΠΟΤΑΜΙΕΥΣΕΙΣ"]
[null,"Συνολικές ταμειακές ροές μέχρι σήμερα:",null,{"$f":"ΕτήσιαΤαμειακήΡοήΜέχριΣήμερα","v":{"v":39750,"d":"39,750.00 €"}},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,"Διακριτικές δαπάνες","Ετήσια  ","Μηνιαία "]
[null,"Εστιατόρια",{"v":1200,"d":"1,200.00 €"},{"$f":"Διακριτικά[[#This Row],[Ετήσια  ]]/12","v":{"v":100,"d":"100.00 €"}}]
[null,"Δώρα",{"v":600,"d":"600.00 €"},{"$f":"Διακριτικά[[#This Row],[Ετήσια  ]]/12","v":{"v":50,"d":"50.00 €"}}]
[null,"Ταξίδια",{"v":2250,"d":"2,250.00 €"},{"$f":"Διακριτικά[[#This Row],[Ετήσια  ]]/12","v":{"v":187.5,"d":"187.50 €"}}]
[null,"Διασκέδαση",{"v":1200,"d":"1,200.00 €"},{"$f":"Διακριτικά[[#This Row],[Ετήσια  ]]/12","v":{"v":100,"d":"100.00 €"}}]
[null,"Προσωπική φροντίδα",{"v":300,"d":"300.00 €"},{"$f":"Διακριτικά[[#This Row],[Ετήσια  ]]/12","v":{"v":25,"d":"25.00 €"}}]
[null,"Αγορές",{"v":2000,"d":"2,000.00 €"},{"$f":"Διακριτικά[[#This Row],[Ετήσια  ]]/12","v":{"v":166.66666666666666,"d":"166.67 €"}}]
[null,"Φιλανθρωπικές \nοργανώσεις",{"v":600,"d":"600.00 €"},{"$f":"Διακριτικά[[#This Row],[Ετήσια  ]]/12","v":{"v":50,"d":"50.00 €"}}]
[null,"Συμμετοχές σε λέσχες/\nσυλλόγους",{"v":300,"d":"300.00 €"},{"$f":"Διακριτικά[[#This Row],[Ετήσια  ]]/12","v":{"v":25,"d":"25.00 €"}}]
[null,"Εργασίες ανακαίνισης \nσπιτιού",{"v":4800,"d":"4,800.00 €"},{"$f":"Διακριτικά[[#This Row],[Ετήσια  ]]/12","v":{"v":400,"d":"400.00 €"}}]
[null,"Άλλα 1",null,{"$f":"Διακριτικά[[#This Row],[Ετήσια  ]]/12","v":{"v":0,"d":"0.00 €"}}]
[null,"Άλλα 2",null,{"$f":"Διακριτικά[[#This Row],[Ετήσια  ]]/12","v":{"v":0,"d":"0.00 €"}}]
[null," Άθροισμα",{"$f":"SUBTOTAL(109,Διακριτικά[[Ετήσια  ]])","v":{"v":13250,"d":"13,250.00 €"}},{"$f":"SUBTOTAL(109,Διακριτικά[[Μηνιαία ]])","v":{"v":1104.1666666666665,"d":"1,104.17 €"}}]

{"sheet":"Αποταμιεύσεις","index":7,"n_rows":9,"n_cols":8,"rows_kept":9,"merged":[[0,1,0,4],[1,1,1,2],[1,3,1,4],[1,5,2,10]]}
[null,"ΠΡΟΣΩΠΙΚΗ ΤΑΜΕΙΑΚΗ ΡΟΗ",{"$nulls":3},"ΟΔΗΓΌΣ","ΔΙΑΚΡΙΤΙΚΆ","ΑΠΟΤΑΜΙΕΥΣΕΙΣ"]
[null,"Συνολικές ταμειακές ροές μέχρι σήμερα:",null,{"$f":"ΕτήσιαΤαμειακήΡοήΜέχριΣήμερα","v":{"v":39750,"d":"39,750.00 €"}},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/\nΕπενδύσεις",{"v":6000,"d":"6,000.00 €"},{"$f":"Αποταμιεύσεις[[#This Row],[Ετήσια  ]]/12","v":{"v":500,"d":"500.00 €"}}]
[null,"Άλλα 1",null,{"$f":"Αποταμιεύσεις[[#This Row],[Ετήσια  ]]/12","v":{"v":0,"d":"0.00 €"}}]
[null,"Άλλα 2",null,{"$f":"Αποταμιεύσεις[[#This Row],[Ετήσια  ]]/12","v":{"v":0,"d":"0.00 €"}}]
[null," Άθροισμα",{"$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 €"}}]