<?xml version="1.0" encoding="UTF-8"?><rss version="2.0"
	xmlns:content="http://purl.org/rss/1.0/modules/content/"
	xmlns:wfw="http://wellformedweb.org/CommentAPI/"
	xmlns:dc="http://purl.org/dc/elements/1.1/"
	xmlns:atom="http://www.w3.org/2005/Atom"
	xmlns:sy="http://purl.org/rss/1.0/modules/syndication/"
	xmlns:slash="http://purl.org/rss/1.0/modules/slash/"
	
	xmlns:georss="http://www.georss.org/georss"
	xmlns:geo="http://www.w3.org/2003/01/geo/wgs84_pos#"
	xmlns:media="http://search.yahoo.com/mrss/">

<channel>
	<title>μικρομεσαίοι &#8211; Money Press</title>
	<atom:link href="https://www.moneypress.gr/tag/%ce%bc%ce%b9%ce%ba%cf%81%ce%bf%ce%bc%ce%b5%cf%83%ce%b1%ce%af%ce%bf%ce%b9/feed/" rel="self" type="application/rss+xml" />
	<link>https://www.moneypress.gr</link>
	<description></description>
	<lastBuildDate>Sun, 16 May 2021 13:02:02 +0000</lastBuildDate>
	<language>el</language>
	<sy:updatePeriod>
	hourly	</sy:updatePeriod>
	<sy:updateFrequency>
	1	</sy:updateFrequency>
	<generator>https://wordpress.org/?v=5.9.13</generator>

<image>
	<url>https://i0.wp.com/www.moneypress.gr/wp-content/uploads/2022/02/cropped-mp.png?fit=32%2C32&#038;ssl=1</url>
	<title>μικρομεσαίοι &#8211; Money Press</title>
	<link>https://www.moneypress.gr</link>
	<width>32</width>
	<height>32</height>
</image> 
	<item>
		<title>Πόσο ωφελούνται χιλιάδες μικρομεσαίοι και ελεύθεροι επαγγελματίες από τη μείωση της προκαταβολής φόρου (Πίνακες)</title>
		<link>https://www.moneypress.gr/poso-ofeloyntai-xiliades-mikromesai/</link>
		
		<dc:creator><![CDATA[panos12]]></dc:creator>
		<pubDate>Sun, 16 May 2021 13:00:06 +0000</pubDate>
				<category><![CDATA[Ειδήσεις]]></category>
		<category><![CDATA[Οικονομία]]></category>
		<category><![CDATA[μικρομεσαίοι]]></category>
		<guid isPermaLink="false">https://www.moneypress.gr/?p=117260</guid>

					<description><![CDATA[Xιλιάδες επιχειρηματίες και ελεύθεροι επαγγελματίες που ασκούν ατομικά τις δραστηριότητές τους αναμένεται να έχουν διπλό ή ακόμη και τριπλό φορολογικό όφελος, με τις αλλαγές στη φορολογία εισοδήματος που θα εφαρμοστούν φέτος. Κατά τον υπολογισμό και την εκκαθάριση του φόρου εισοδήματος, που θα γίνουν με την ηλεκτρονική υποβολή των φετινών δηλώσεων Ε1 από τους φορολογούμενους με [...]]]></description>
										<content:encoded><![CDATA[<p>Xιλιάδες επιχειρηματίες και ελεύθεροι επαγγελματίες που ασκούν ατομικά τις δραστηριότητές τους αναμένεται να έχουν διπλό ή ακόμη και τριπλό φορολογικό όφελος, με τις αλλαγές στη φορολογία εισοδήματος που θα εφαρμοστούν φέτος.</p>
<p>Κατά τον υπολογισμό και την εκκαθάριση του φόρου εισοδήματος, που θα γίνουν με την ηλεκτρονική υποβολή των φετινών δηλώσεων Ε1 από τους φορολογούμενους με ατομικές επιχειρήσεις και τους ελεύθερους επαγγελματίες, θα ισχύσουν ταυτόχρονα τρία άκρως ευνοϊκά φορολογικά μέτρα τα οποία προβλέπουν:</p>
<p>α) Μειώσεις φορολογικών συντελεστών: μείωση του ελάχιστου συντελεστή φορολογίας εισοδήματος από το 22% στο 9% για ετήσια εισοδήματα μέχρι 10.000 ευρώ και μειώσεις φορολογικών συντελεστών από τα επίπεδα του 29%, του 37% και του 45% στα επίπεδα του 28%, του 36% και του 44%, για ετήσια εισοδήματα άνω των 20.000 ευρώ</p>
<p>β) Μη εφαρμογή της ειδικής εισφοράς αλληλεγγύης για όσους έχουν ετήσια καθαρά εισοδήματα άνω των 12.000 ευρώ.</p>
<p>γ) Μείωση του συντελεστή υπολογισμού της προκαταβολής φόρου εισοδήματος από το 100% στο 55% του κύριου φόρου εισοδήματος.</p>
<p>&nbsp;</p>
<p>Η ταυτόχρονη εφαρμογή των τριών παραπάνω μέτρων, για τους μικρομεσαίους επιχειρηματίες και τους ελευθέρους επαγγελματίες, θα προκαλέσει πολύ μεγάλες μειώσεις επιβαρύνσεων οι οποίες θα κυμαίνονται από 900 έως 19.000 ευρώ για όσους δηλώσουν ετήσια εισοδήματα από 3.000 έως και 75.000 ευρώ, σύμφωνα και με αναλυτικό πίνακα παραδειγμάτων που παραθέτουμε. Σε ποσοστά οι μειώσεις των φορολογικών επιβαρύνσεων θα κυμαίνονται από 18% έως 68% για τη συντριπτική πλειονότητα των ατομικών επιχειρήσεων και των ελευθέρων επαγγελματιών.</p>
<p>&nbsp;</p>
<table dir="ltr" border="1" cellspacing="0" cellpadding="0">
<colgroup>
<col width="79" />
<col width="55" />
<col width="55" />
<col width="55" />
<col width="55" />
<col width="55" />
<col width="66" />
<col width="73" />
<col width="75" />
<col width="76" />
<col width="88" /></colgroup>
<tbody>
<tr>
<td colspan="11" rowspan="1" data-sheets-value="{">ΠΟΣΟ ΘΑ ΜΕΤΑΒΛΗΘΟΥΝ ΦΕΤΟΣ Ο ΦΟΡΟΣ ΕΙΣΟΔΗΜΑΤΟΣ, Η ΕΙΔΙΚΗ ΕΙΣΦΟΡΑ ΑΛΛΗΛΕΓΓΥΗΣ KAI Η ΠΡΟΚΑΤΑΒΟΛΗ ΦΟΡΟΥ ΓΙΑ ΤΟΥΣ ΦΟΡΟΛΟΓΟΥΜΕΝΟΥΣ ΜΕ ΑΤΟΜΙΚΕΣ ΕΠΙΧΕΙΡΗΣΕΙΣ ΚΑΙ ΤΟΥΣ ΕΛΕΥΘΕΡΟΥΣ ΕΠΑΓΓΕΛΜΑΤΙΕΣ (*)</td>
</tr>
<tr>
<td colspan="1" rowspan="2" data-sheets-value="{">
<div>ΕΤΗΣΙΟ ΕΙΣΟΔΗΜΑ</div>
</td>
<td colspan="2" rowspan="1" data-sheets-value="{">ΦΟΡΟΣ ΕΙΣΟΔΗΜΑΤΟΣ</td>
<td colspan="2" rowspan="1" data-sheets-value="{">ΕΙΔΙΚΗ ΕΙΣΦΟΡΑ ΑΛΛΗΛΕΓΓΥΗΣ</td>
<td colspan="2" rowspan="1" data-sheets-value="{">ΠΡΟΚΑΤΑΒΟΛΗ ΦΟΡΟΥ ΕΙΣΟΔΗΜΑΤΟΣ</td>
<td colspan="2" rowspan="1" data-sheets-value="{">ΑΘΡΟΙΣΜΑ ΦΟΡΟΥ ΕΙΣΟΔΗΜΑΤΟΣ, ΕΙΔΙΚΗΣ ΕΙΣΦΟΡΑΣ ΑΛΛΗΛΕΓΓΥΗΣ ΚΑΙ ΠΡΟΚΑΤΑΒΟΛΗΣ</td>
<td colspan="2" rowspan="1" data-sheets-value="{">ΜΕΤΑΒΟΛΗ ΑΘΡΟΙΣΜΑΤΟΣ ΦΟΡΟΥ ΕΙΣΟΔΗΜΑΤΟΣ, ΕΙΔΙΚΗΣ ΕΙΣΦΟΡΑΣ ΑΛΛΗΛΕΓΓΥΗΣ ΚΑΙ ΠΡΟΚΑΤΑΒΟΛΗΣ</td>
</tr>
<tr>
<td data-sheets-value="{">ΤΟ 2020 (ΓΙΑ ΤΟ 2019)</td>
<td data-sheets-value="{">TO 2021 (ΓΙΑ ΤΟ 2020)</td>
<td data-sheets-value="{">ΤΟ 2020 (ΓΙΑ ΤΟ 2019)</td>
<td data-sheets-value="{">TO 2021 (ΓΙΑ ΤΟ 2020)</td>
<td data-sheets-value="{">ΤΟ 2020 (ΓΙΑ ΤΟ 2019)</td>
<td data-sheets-value="{">TO 2021 (ΓΙΑ ΤΟ 2020)</td>
<td data-sheets-value="{">ΤΟ 2020 (ΓΙΑ ΤΟ 2019)</td>
<td data-sheets-value="{">TO 2021 (ΓΙΑ ΤΟ 2020)</td>
<td data-sheets-value="{">ΣΕ ΠΟΣΟ</td>
<td data-sheets-value="{">ΣΕ ΠΟΣΟΣΤΟ</td>
</tr>
<tr>
<td data-sheets-value="{">3000</td>
<td data-sheets-value="{">660</td>
<td data-sheets-value="{">270</td>
<td data-sheets-value="{">0</td>
<td data-sheets-value="{">0</td>
<td data-sheets-value="{" data-sheets-formula="=R[0]C[-4]">660</td>
<td data-sheets-value="{" data-sheets-numberformat="{" data-sheets-formula="=R[0]C[-4]*0,55">148,50</td>
<td data-sheets-value="{" data-sheets-formula="=R[0]C[-6]+R[0]C[-4]+R[0]C[-2]">1320</td>
<td data-sheets-value="{" data-sheets-numberformat="{" data-sheets-formula="=R[0]C[-6]+R[0]C[-4]+R[0]C[-2]">418,50</td>
<td data-sheets-value="{" data-sheets-numberformat="{" data-sheets-formula="=R[0]C[-1]-R[0]C[-2]">-901,50</td>
<td data-sheets-value="{" data-sheets-numberformat="{" data-sheets-formula="=(R[0]C[-1]/R[0]C[-3])">-68,30%</td>
</tr>
<tr>
<td data-sheets-value="{">4000</td>
<td data-sheets-value="{">880</td>
<td data-sheets-value="{">360</td>
<td data-sheets-value="{">0</td>
<td data-sheets-value="{">0</td>
<td data-sheets-value="{" data-sheets-formula="=R[0]C[-4]">880</td>
<td data-sheets-value="{" data-sheets-numberformat="{" data-sheets-formula="=R[0]C[-4]*0,55">198,00</td>
<td data-sheets-value="{" data-sheets-formula="=R[0]C[-6]+R[0]C[-4]+R[0]C[-2]">1760</td>
<td data-sheets-value="{" data-sheets-numberformat="{" data-sheets-formula="=R[0]C[-6]+R[0]C[-4]+R[0]C[-2]">558,00</td>
<td data-sheets-value="{" data-sheets-numberformat="{" data-sheets-formula="=R[0]C[-1]-R[0]C[-2]">-1202,00</td>
<td data-sheets-value="{" data-sheets-numberformat="{" data-sheets-formula="=(R[0]C[-1]/R[0]C[-3])">-68,30%</td>
</tr>
<tr>
<td data-sheets-value="{">5000</td>
<td data-sheets-value="{">1100</td>
<td data-sheets-value="{">450</td>
<td data-sheets-value="{">0</td>
<td data-sheets-value="{">0</td>
<td data-sheets-value="{" data-sheets-formula="=R[0]C[-4]">1100</td>
<td data-sheets-value="{" data-sheets-numberformat="{" data-sheets-formula="=R[0]C[-4]*0,55">247,50</td>
<td data-sheets-value="{" data-sheets-formula="=R[0]C[-6]+R[0]C[-4]+R[0]C[-2]">2200</td>
<td data-sheets-value="{" data-sheets-numberformat="{" data-sheets-formula="=R[0]C[-6]+R[0]C[-4]+R[0]C[-2]">697,50</td>
<td data-sheets-value="{" data-sheets-numberformat="{" data-sheets-formula="=R[0]C[-1]-R[0]C[-2]">-1502,50</td>
<td data-sheets-value="{" data-sheets-numberformat="{" data-sheets-formula="=(R[0]C[-1]/R[0]C[-3])">-68,30%</td>
</tr>
<tr>
<td data-sheets-value="{">6000</td>
<td data-sheets-value="{">1320</td>
<td data-sheets-value="{">540</td>
<td data-sheets-value="{">0</td>
<td data-sheets-value="{">0</td>
<td data-sheets-value="{" data-sheets-formula="=R[0]C[-4]">1320</td>
<td data-sheets-value="{" data-sheets-numberformat="{" data-sheets-formula="=R[0]C[-4]*0,55">297,00</td>
<td data-sheets-value="{" data-sheets-formula="=R[0]C[-6]+R[0]C[-4]+R[0]C[-2]">2640</td>
<td data-sheets-value="{" data-sheets-numberformat="{" data-sheets-formula="=R[0]C[-6]+R[0]C[-4]+R[0]C[-2]">837,00</td>
<td data-sheets-value="{" data-sheets-numberformat="{" data-sheets-formula="=R[0]C[-1]-R[0]C[-2]">-1803,00</td>
<td data-sheets-value="{" data-sheets-numberformat="{" data-sheets-formula="=(R[0]C[-1]/R[0]C[-3])">-68,30%</td>
</tr>
<tr>
<td data-sheets-value="{">7000</td>
<td data-sheets-value="{">1540</td>
<td data-sheets-value="{">630</td>
<td data-sheets-value="{">0</td>
<td data-sheets-value="{">0</td>
<td data-sheets-value="{" data-sheets-formula="=R[0]C[-4]">1540</td>
<td data-sheets-value="{" data-sheets-numberformat="{" data-sheets-formula="=R[0]C[-4]*0,55">346,50</td>
<td data-sheets-value="{" data-sheets-formula="=R[0]C[-6]+R[0]C[-4]+R[0]C[-2]">3080</td>
<td data-sheets-value="{" data-sheets-numberformat="{" data-sheets-formula="=R[0]C[-6]+R[0]C[-4]+R[0]C[-2]">976,50</td>
<td data-sheets-value="{" data-sheets-numberformat="{" data-sheets-formula="=R[0]C[-1]-R[0]C[-2]">-2103,50</td>
<td data-sheets-value="{" data-sheets-numberformat="{" data-sheets-formula="=(R[0]C[-1]/R[0]C[-3])">-68,30%</td>
</tr>
<tr>
<td data-sheets-value="{">8000</td>
<td data-sheets-value="{">1760</td>
<td data-sheets-value="{">720</td>
<td data-sheets-value="{">0</td>
<td data-sheets-value="{">0</td>
<td data-sheets-value="{" data-sheets-formula="=R[0]C[-4]">1760</td>
<td data-sheets-value="{" data-sheets-numberformat="{" data-sheets-formula="=R[0]C[-4]*0,55">396,00</td>
<td data-sheets-value="{" data-sheets-formula="=R[0]C[-6]+R[0]C[-4]+R[0]C[-2]">3520</td>
<td data-sheets-value="{" data-sheets-numberformat="{" data-sheets-formula="=R[0]C[-6]+R[0]C[-4]+R[0]C[-2]">1116,00</td>
<td data-sheets-value="{" data-sheets-numberformat="{" data-sheets-formula="=R[0]C[-1]-R[0]C[-2]">-2404,00</td>
<td data-sheets-value="{" data-sheets-numberformat="{" data-sheets-formula="=(R[0]C[-1]/R[0]C[-3])">-68,30%</td>
</tr>
<tr>
<td data-sheets-value="{">9000</td>
<td data-sheets-value="{">1980</td>
<td data-sheets-value="{">810</td>
<td data-sheets-value="{">0</td>
<td data-sheets-value="{">0</td>
<td data-sheets-value="{" data-sheets-formula="=R[0]C[-4]">1980</td>
<td data-sheets-value="{" data-sheets-numberformat="{" data-sheets-formula="=R[0]C[-4]*0,55">445,50</td>
<td data-sheets-value="{" data-sheets-formula="=R[0]C[-6]+R[0]C[-4]+R[0]C[-2]">3960</td>
<td data-sheets-value="{" data-sheets-numberformat="{" data-sheets-formula="=R[0]C[-6]+R[0]C[-4]+R[0]C[-2]">1255,50</td>
<td data-sheets-value="{" data-sheets-numberformat="{" data-sheets-formula="=R[0]C[-1]-R[0]C[-2]">-2704,50</td>
<td data-sheets-value="{" data-sheets-numberformat="{" data-sheets-formula="=(R[0]C[-1]/R[0]C[-3])">-68,30%</td>
</tr>
<tr>
<td data-sheets-value="{">10000</td>
<td data-sheets-value="{">2200</td>
<td data-sheets-value="{">900</td>
<td data-sheets-value="{">0</td>
<td data-sheets-value="{">0</td>
<td data-sheets-value="{" data-sheets-formula="=R[0]C[-4]">2200</td>
<td data-sheets-value="{" data-sheets-numberformat="{" data-sheets-formula="=R[0]C[-4]*0,55">495,00</td>
<td data-sheets-value="{" data-sheets-formula="=R[0]C[-6]+R[0]C[-4]+R[0]C[-2]">4400</td>
<td data-sheets-value="{" data-sheets-numberformat="{" data-sheets-formula="=R[0]C[-6]+R[0]C[-4]+R[0]C[-2]">1395,00</td>
<td data-sheets-value="{" data-sheets-numberformat="{" data-sheets-formula="=R[0]C[-1]-R[0]C[-2]">-3005,00</td>
<td data-sheets-value="{" data-sheets-numberformat="{" data-sheets-formula="=(R[0]C[-1]/R[0]C[-3])">-68,30%</td>
</tr>
<tr>
<td data-sheets-value="{">11000</td>
<td data-sheets-value="{">2420</td>
<td data-sheets-value="{">1120</td>
<td data-sheets-value="{">0</td>
<td data-sheets-value="{">0</td>
<td data-sheets-value="{" data-sheets-formula="=R[0]C[-4]">2420</td>
<td data-sheets-value="{" data-sheets-numberformat="{" data-sheets-formula="=R[0]C[-4]*0,55">616,00</td>
<td data-sheets-value="{" data-sheets-formula="=R[0]C[-6]+R[0]C[-4]+R[0]C[-2]">4840</td>
<td data-sheets-value="{" data-sheets-numberformat="{" data-sheets-formula="=R[0]C[-6]+R[0]C[-4]+R[0]C[-2]">1736,00</td>
<td data-sheets-value="{" data-sheets-numberformat="{" data-sheets-formula="=R[0]C[-1]-R[0]C[-2]">-3104,00</td>
<td data-sheets-value="{" data-sheets-numberformat="{" data-sheets-formula="=(R[0]C[-1]/R[0]C[-3])">-64,13%</td>
</tr>
<tr>
<td data-sheets-value="{">12000</td>
<td data-sheets-value="{">2640</td>
<td data-sheets-value="{">1340</td>
<td data-sheets-value="{">0</td>
<td data-sheets-value="{">0</td>
<td data-sheets-value="{" data-sheets-formula="=R[0]C[-4]">2640</td>
<td data-sheets-value="{" data-sheets-numberformat="{" data-sheets-formula="=R[0]C[-4]*0,55">737,00</td>
<td data-sheets-value="{" data-sheets-formula="=R[0]C[-6]+R[0]C[-4]+R[0]C[-2]">5280</td>
<td data-sheets-value="{" data-sheets-numberformat="{" data-sheets-formula="=R[0]C[-6]+R[0]C[-4]+R[0]C[-2]">2077,00</td>
<td data-sheets-value="{" data-sheets-numberformat="{" data-sheets-formula="=R[0]C[-1]-R[0]C[-2]">-3203,00</td>
<td data-sheets-value="{" data-sheets-numberformat="{" data-sheets-formula="=(R[0]C[-1]/R[0]C[-3])">-60,66%</td>
</tr>
<tr>
<td data-sheets-value="{">13000</td>
<td data-sheets-value="{">2860</td>
<td data-sheets-value="{">1560</td>
<td data-sheets-value="{" data-sheets-formula="=(R[0]C[-3]-12000)*0,022">22</td>
<td data-sheets-value="{">0</td>
<td data-sheets-value="{" data-sheets-formula="=R[0]C[-4]">2860</td>
<td data-sheets-value="{" data-sheets-numberformat="{" data-sheets-formula="=R[0]C[-4]*0,55">858,00</td>
<td data-sheets-value="{" data-sheets-formula="=R[0]C[-6]+R[0]C[-4]+R[0]C[-2]">5742</td>
<td data-sheets-value="{" data-sheets-numberformat="{" data-sheets-formula="=R[0]C[-6]+R[0]C[-4]+R[0]C[-2]">2418,00</td>
<td data-sheets-value="{" data-sheets-numberformat="{" data-sheets-formula="=R[0]C[-1]-R[0]C[-2]">-3324,00</td>
<td data-sheets-value="{" data-sheets-numberformat="{" data-sheets-formula="=(R[0]C[-1]/R[0]C[-3])">-57,89%</td>
</tr>
<tr>
<td data-sheets-value="{">14000</td>
<td data-sheets-value="{">3080</td>
<td data-sheets-value="{">1780</td>
<td data-sheets-value="{" data-sheets-formula="=(R[0]C[-3]-12000)*0,022">44</td>
<td data-sheets-value="{">0</td>
<td data-sheets-value="{" data-sheets-formula="=R[0]C[-4]">3080</td>
<td data-sheets-value="{" data-sheets-numberformat="{" data-sheets-formula="=R[0]C[-4]*0,55">979,00</td>
<td data-sheets-value="{" data-sheets-formula="=R[0]C[-6]+R[0]C[-4]+R[0]C[-2]">6204</td>
<td data-sheets-value="{" data-sheets-numberformat="{" data-sheets-formula="=R[0]C[-6]+R[0]C[-4]+R[0]C[-2]">2759,00</td>
<td data-sheets-value="{" data-sheets-numberformat="{" data-sheets-formula="=R[0]C[-1]-R[0]C[-2]">-3445,00</td>
<td data-sheets-value="{" data-sheets-numberformat="{" data-sheets-formula="=(R[0]C[-1]/R[0]C[-3])">-55,53%</td>
</tr>
<tr>
<td data-sheets-value="{">15000</td>
<td data-sheets-value="{">3300</td>
<td data-sheets-value="{">2000</td>
<td data-sheets-value="{" data-sheets-formula="=(R[0]C[-3]-12000)*0,022">66</td>
<td data-sheets-value="{">0</td>
<td data-sheets-value="{" data-sheets-formula="=R[0]C[-4]">3300</td>
<td data-sheets-value="{" data-sheets-numberformat="{" data-sheets-formula="=R[0]C[-4]*0,55">1100,00</td>
<td data-sheets-value="{" data-sheets-formula="=R[0]C[-6]+R[0]C[-4]+R[0]C[-2]">6666</td>
<td data-sheets-value="{" data-sheets-numberformat="{" data-sheets-formula="=R[0]C[-6]+R[0]C[-4]+R[0]C[-2]">3100,00</td>
<td data-sheets-value="{" data-sheets-numberformat="{" data-sheets-formula="=R[0]C[-1]-R[0]C[-2]">-3566,00</td>
<td data-sheets-value="{" data-sheets-numberformat="{" data-sheets-formula="=(R[0]C[-1]/R[0]C[-3])">-53,50%</td>
</tr>
<tr>
<td data-sheets-value="{">16000</td>
<td data-sheets-value="{">3520</td>
<td data-sheets-value="{">2220</td>
<td data-sheets-value="{" data-sheets-formula="=(R[0]C[-3]-12000)*0,022">88</td>
<td data-sheets-value="{">0</td>
<td data-sheets-value="{" data-sheets-formula="=R[0]C[-4]">3520</td>
<td data-sheets-value="{" data-sheets-numberformat="{" data-sheets-formula="=R[0]C[-4]*0,55">1221,00</td>
<td data-sheets-value="{" data-sheets-formula="=R[0]C[-6]+R[0]C[-4]+R[0]C[-2]">7128</td>
<td data-sheets-value="{" data-sheets-numberformat="{" data-sheets-formula="=R[0]C[-6]+R[0]C[-4]+R[0]C[-2]">3441,00</td>
<td data-sheets-value="{" data-sheets-numberformat="{" data-sheets-formula="=R[0]C[-1]-R[0]C[-2]">-3687,00</td>
<td data-sheets-value="{" data-sheets-numberformat="{" data-sheets-formula="=(R[0]C[-1]/R[0]C[-3])">-51,73%</td>
</tr>
<tr>
<td data-sheets-value="{">17000</td>
<td data-sheets-value="{">3740</td>
<td data-sheets-value="{">2440</td>
<td data-sheets-value="{" data-sheets-formula="=(R[0]C[-3]-12000)*0,022">110</td>
<td data-sheets-value="{">0</td>
<td data-sheets-value="{" data-sheets-formula="=R[0]C[-4]">3740</td>
<td data-sheets-value="{" data-sheets-numberformat="{" data-sheets-formula="=R[0]C[-4]*0,55">1342,00</td>
<td data-sheets-value="{" data-sheets-formula="=R[0]C[-6]+R[0]C[-4]+R[0]C[-2]">7590</td>
<td data-sheets-value="{" data-sheets-numberformat="{" data-sheets-formula="=R[0]C[-6]+R[0]C[-4]+R[0]C[-2]">3782,00</td>
<td data-sheets-value="{" data-sheets-numberformat="{" data-sheets-formula="=R[0]C[-1]-R[0]C[-2]">-3808,00</td>
<td data-sheets-value="{" data-sheets-numberformat="{" data-sheets-formula="=(R[0]C[-1]/R[0]C[-3])">-50,17%</td>
</tr>
<tr>
<td data-sheets-value="{">18000</td>
<td data-sheets-value="{">3960</td>
<td data-sheets-value="{">2660</td>
<td data-sheets-value="{" data-sheets-formula="=(R[0]C[-3]-12000)*0,022">132</td>
<td data-sheets-value="{">0</td>
<td data-sheets-value="{" data-sheets-formula="=R[0]C[-4]">3960</td>
<td data-sheets-value="{" data-sheets-numberformat="{" data-sheets-formula="=R[0]C[-4]*0,55">1463,00</td>
<td data-sheets-value="{" data-sheets-formula="=R[0]C[-6]+R[0]C[-4]+R[0]C[-2]">8052</td>
<td data-sheets-value="{" data-sheets-numberformat="{" data-sheets-formula="=R[0]C[-6]+R[0]C[-4]+R[0]C[-2]">4123,00</td>
<td data-sheets-value="{" data-sheets-numberformat="{" data-sheets-formula="=R[0]C[-1]-R[0]C[-2]">-3929,00</td>
<td data-sheets-value="{" data-sheets-numberformat="{" data-sheets-formula="=(R[0]C[-1]/R[0]C[-3])">-48,80%</td>
</tr>
<tr>
<td data-sheets-value="{">19000</td>
<td data-sheets-value="{">4180</td>
<td data-sheets-value="{">2880</td>
<td data-sheets-value="{" data-sheets-formula="=(R[0]C[-3]-12000)*0,022">154</td>
<td data-sheets-value="{">0</td>
<td data-sheets-value="{" data-sheets-formula="=R[0]C[-4]">4180</td>
<td data-sheets-value="{" data-sheets-numberformat="{" data-sheets-formula="=R[0]C[-4]*0,55">1584,00</td>
<td data-sheets-value="{" data-sheets-formula="=R[0]C[-6]+R[0]C[-4]+R[0]C[-2]">8514</td>
<td data-sheets-value="{" data-sheets-numberformat="{" data-sheets-formula="=R[0]C[-6]+R[0]C[-4]+R[0]C[-2]">4464,00</td>
<td data-sheets-value="{" data-sheets-numberformat="{" data-sheets-formula="=R[0]C[-1]-R[0]C[-2]">-4050,00</td>
<td data-sheets-value="{" data-sheets-numberformat="{" data-sheets-formula="=(R[0]C[-1]/R[0]C[-3])">-47,57%</td>
</tr>
<tr>
<td data-sheets-value="{">20000</td>
<td data-sheets-value="{">4400</td>
<td data-sheets-value="{">3100</td>
<td data-sheets-value="{" data-sheets-formula="=(R[0]C[-3]-12000)*0,022">176</td>
<td data-sheets-value="{">0</td>
<td data-sheets-value="{" data-sheets-formula="=R[0]C[-4]">4400</td>
<td data-sheets-value="{" data-sheets-numberformat="{" data-sheets-formula="=R[0]C[-4]*0,55">1705,00</td>
<td data-sheets-value="{" data-sheets-formula="=R[0]C[-6]+R[0]C[-4]+R[0]C[-2]">8976</td>
<td data-sheets-value="{" data-sheets-numberformat="{" data-sheets-formula="=R[0]C[-6]+R[0]C[-4]+R[0]C[-2]">4805,00</td>
<td data-sheets-value="{" data-sheets-numberformat="{" data-sheets-formula="=R[0]C[-1]-R[0]C[-2]">-4171,00</td>
<td data-sheets-value="{" data-sheets-numberformat="{" data-sheets-formula="=(R[0]C[-1]/R[0]C[-3])">-46,47%</td>
</tr>
<tr>
<td data-sheets-value="{">21000</td>
<td data-sheets-value="{">4690</td>
<td data-sheets-value="{">3380</td>
<td data-sheets-value="{" data-sheets-formula="=((R[0]C[-3]-20000)*0,05)+176">226</td>
<td data-sheets-value="{">0</td>
<td data-sheets-value="{" data-sheets-formula="=R[0]C[-4]">4690</td>
<td data-sheets-value="{" data-sheets-numberformat="{" data-sheets-formula="=R[0]C[-4]*0,55">1859,00</td>
<td data-sheets-value="{" data-sheets-formula="=R[0]C[-6]+R[0]C[-4]+R[0]C[-2]">9606</td>
<td data-sheets-value="{" data-sheets-numberformat="{" data-sheets-formula="=R[0]C[-6]+R[0]C[-4]+R[0]C[-2]">5239,00</td>
<td data-sheets-value="{" data-sheets-numberformat="{" data-sheets-formula="=R[0]C[-1]-R[0]C[-2]">-4367,00</td>
<td data-sheets-value="{" data-sheets-numberformat="{" data-sheets-formula="=(R[0]C[-1]/R[0]C[-3])">-45,46%</td>
</tr>
<tr>
<td data-sheets-value="{">22000</td>
<td data-sheets-value="{">4980</td>
<td data-sheets-value="{">3660</td>
<td data-sheets-value="{" data-sheets-formula="=((R[0]C[-3]-20000)*0,05)+176">276</td>
<td data-sheets-value="{">0</td>
<td data-sheets-value="{" data-sheets-formula="=R[0]C[-4]">4980</td>
<td data-sheets-value="{" data-sheets-numberformat="{" data-sheets-formula="=R[0]C[-4]*0,55">2013,00</td>
<td data-sheets-value="{" data-sheets-formula="=R[0]C[-6]+R[0]C[-4]+R[0]C[-2]">10236</td>
<td data-sheets-value="{" data-sheets-numberformat="{" data-sheets-formula="=R[0]C[-6]+R[0]C[-4]+R[0]C[-2]">5673,00</td>
<td data-sheets-value="{" data-sheets-numberformat="{" data-sheets-formula="=R[0]C[-1]-R[0]C[-2]">-4563,00</td>
<td data-sheets-value="{" data-sheets-numberformat="{" data-sheets-formula="=(R[0]C[-1]/R[0]C[-3])">-44,58%</td>
</tr>
<tr>
<td data-sheets-value="{">23000</td>
<td data-sheets-value="{">5270</td>
<td data-sheets-value="{">3940</td>
<td data-sheets-value="{" data-sheets-formula="=((R[0]C[-3]-20000)*0,05)+176">326</td>
<td data-sheets-value="{">0</td>
<td data-sheets-value="{" data-sheets-formula="=R[0]C[-4]">5270</td>
<td data-sheets-value="{" data-sheets-numberformat="{" data-sheets-formula="=R[0]C[-4]*0,55">2167,00</td>
<td data-sheets-value="{" data-sheets-formula="=R[0]C[-6]+R[0]C[-4]+R[0]C[-2]">10866</td>
<td data-sheets-value="{" data-sheets-numberformat="{" data-sheets-formula="=R[0]C[-6]+R[0]C[-4]+R[0]C[-2]">6107,00</td>
<td data-sheets-value="{" data-sheets-numberformat="{" data-sheets-formula="=R[0]C[-1]-R[0]C[-2]">-4759,00</td>
<td data-sheets-value="{" data-sheets-numberformat="{" data-sheets-formula="=(R[0]C[-1]/R[0]C[-3])">-43,80%</td>
</tr>
<tr>
<td data-sheets-value="{">24000</td>
<td data-sheets-value="{">5560</td>
<td data-sheets-value="{">4220</td>
<td data-sheets-value="{" data-sheets-formula="=((R[0]C[-3]-20000)*0,05)+176">376</td>
<td data-sheets-value="{">0</td>
<td data-sheets-value="{" data-sheets-formula="=R[0]C[-4]">5560</td>
<td data-sheets-value="{" data-sheets-numberformat="{" data-sheets-formula="=R[0]C[-4]*0,55">2321,00</td>
<td data-sheets-value="{" data-sheets-formula="=R[0]C[-6]+R[0]C[-4]+R[0]C[-2]">11496</td>
<td data-sheets-value="{" data-sheets-numberformat="{" data-sheets-formula="=R[0]C[-6]+R[0]C[-4]+R[0]C[-2]">6541,00</td>
<td data-sheets-value="{" data-sheets-numberformat="{" data-sheets-formula="=R[0]C[-1]-R[0]C[-2]">-4955,00</td>
<td data-sheets-value="{" data-sheets-numberformat="{" data-sheets-formula="=(R[0]C[-1]/R[0]C[-3])">-43,10%</td>
</tr>
<tr>
<td data-sheets-value="{">25000</td>
<td data-sheets-value="{">5850</td>
<td data-sheets-value="{">4500</td>
<td data-sheets-value="{" data-sheets-formula="=((R[0]C[-3]-20000)*0,05)+176">426</td>
<td data-sheets-value="{">0</td>
<td data-sheets-value="{" data-sheets-formula="=R[0]C[-4]">5850</td>
<td data-sheets-value="{" data-sheets-numberformat="{" data-sheets-formula="=R[0]C[-4]*0,55">2475,00</td>
<td data-sheets-value="{" data-sheets-formula="=R[0]C[-6]+R[0]C[-4]+R[0]C[-2]">12126</td>
<td data-sheets-value="{" data-sheets-numberformat="{" data-sheets-formula="=R[0]C[-6]+R[0]C[-4]+R[0]C[-2]">6975,00</td>
<td data-sheets-value="{" data-sheets-numberformat="{" data-sheets-formula="=R[0]C[-1]-R[0]C[-2]">-5151,00</td>
<td data-sheets-value="{" data-sheets-numberformat="{" data-sheets-formula="=(R[0]C[-1]/R[0]C[-3])">-42,48%</td>
</tr>
<tr>
<td data-sheets-value="{">26000</td>
<td data-sheets-value="{">6140</td>
<td data-sheets-value="{">4780</td>
<td data-sheets-value="{" data-sheets-formula="=((R[0]C[-3]-20000)*0,05)+176">476</td>
<td data-sheets-value="{">0</td>
<td data-sheets-value="{" data-sheets-formula="=R[0]C[-4]">6140</td>
<td data-sheets-value="{" data-sheets-numberformat="{" data-sheets-formula="=R[0]C[-4]*0,55">2629,00</td>
<td data-sheets-value="{" data-sheets-formula="=R[0]C[-6]+R[0]C[-4]+R[0]C[-2]">12756</td>
<td data-sheets-value="{" data-sheets-numberformat="{" data-sheets-formula="=R[0]C[-6]+R[0]C[-4]+R[0]C[-2]">7409,00</td>
<td data-sheets-value="{" data-sheets-numberformat="{" data-sheets-formula="=R[0]C[-1]-R[0]C[-2]">-5347,00</td>
<td data-sheets-value="{" data-sheets-numberformat="{" data-sheets-formula="=(R[0]C[-1]/R[0]C[-3])">-41,92%</td>
</tr>
<tr>
<td data-sheets-value="{">27000</td>
<td data-sheets-value="{">6430</td>
<td data-sheets-value="{">5060</td>
<td data-sheets-value="{" data-sheets-formula="=((R[0]C[-3]-20000)*0,05)+176">526</td>
<td data-sheets-value="{">0</td>
<td data-sheets-value="{" data-sheets-formula="=R[0]C[-4]">6430</td>
<td data-sheets-value="{" data-sheets-numberformat="{" data-sheets-formula="=R[0]C[-4]*0,55">2783,00</td>
<td data-sheets-value="{" data-sheets-formula="=R[0]C[-6]+R[0]C[-4]+R[0]C[-2]">13386</td>
<td data-sheets-value="{" data-sheets-numberformat="{" data-sheets-formula="=R[0]C[-6]+R[0]C[-4]+R[0]C[-2]">7843,00</td>
<td data-sheets-value="{" data-sheets-numberformat="{" data-sheets-formula="=R[0]C[-1]-R[0]C[-2]">-5543,00</td>
<td data-sheets-value="{" data-sheets-numberformat="{" data-sheets-formula="=(R[0]C[-1]/R[0]C[-3])">-41,41%</td>
</tr>
<tr>
<td data-sheets-value="{">28000</td>
<td data-sheets-value="{">6720</td>
<td data-sheets-value="{">5340</td>
<td data-sheets-value="{" data-sheets-formula="=((R[0]C[-3]-20000)*0,05)+176">576</td>
<td data-sheets-value="{">0</td>
<td data-sheets-value="{" data-sheets-formula="=R[0]C[-4]">6720</td>
<td data-sheets-value="{" data-sheets-numberformat="{" data-sheets-formula="=R[0]C[-4]*0,55">2937,00</td>
<td data-sheets-value="{" data-sheets-formula="=R[0]C[-6]+R[0]C[-4]+R[0]C[-2]">14016</td>
<td data-sheets-value="{" data-sheets-numberformat="{" data-sheets-formula="=R[0]C[-6]+R[0]C[-4]+R[0]C[-2]">8277,00</td>
<td data-sheets-value="{" data-sheets-numberformat="{" data-sheets-formula="=R[0]C[-1]-R[0]C[-2]">-5739,00</td>
<td data-sheets-value="{" data-sheets-numberformat="{" data-sheets-formula="=(R[0]C[-1]/R[0]C[-3])">-40,95%</td>
</tr>
<tr>
<td data-sheets-value="{">29000</td>
<td data-sheets-value="{">7010</td>
<td data-sheets-value="{">5620</td>
<td data-sheets-value="{" data-sheets-formula="=((R[0]C[-3]-20000)*0,05)+176">626</td>
<td data-sheets-value="{">0</td>
<td data-sheets-value="{" data-sheets-formula="=R[0]C[-4]">7010</td>
<td data-sheets-value="{" data-sheets-numberformat="{" data-sheets-formula="=R[0]C[-4]*0,55">3091,00</td>
<td data-sheets-value="{" data-sheets-formula="=R[0]C[-6]+R[0]C[-4]+R[0]C[-2]">14646</td>
<td data-sheets-value="{" data-sheets-numberformat="{" data-sheets-formula="=R[0]C[-6]+R[0]C[-4]+R[0]C[-2]">8711,00</td>
<td data-sheets-value="{" data-sheets-numberformat="{" data-sheets-formula="=R[0]C[-1]-R[0]C[-2]">-5935,00</td>
<td data-sheets-value="{" data-sheets-numberformat="{" data-sheets-formula="=(R[0]C[-1]/R[0]C[-3])">-40,52%</td>
</tr>
<tr>
<td data-sheets-value="{">30000</td>
<td data-sheets-value="{">7300</td>
<td data-sheets-value="{">5900</td>
<td data-sheets-value="{" data-sheets-formula="=((R[0]C[-3]-20000)*0,05)+176">676</td>
<td data-sheets-value="{">0</td>
<td data-sheets-value="{" data-sheets-formula="=R[0]C[-4]">7300</td>
<td data-sheets-value="{" data-sheets-numberformat="{" data-sheets-formula="=R[0]C[-4]*0,55">3245,00</td>
<td data-sheets-value="{" data-sheets-formula="=R[0]C[-6]+R[0]C[-4]+R[0]C[-2]">15276</td>
<td data-sheets-value="{" data-sheets-numberformat="{" data-sheets-formula="=R[0]C[-6]+R[0]C[-4]+R[0]C[-2]">9145,00</td>
<td data-sheets-value="{" data-sheets-numberformat="{" data-sheets-formula="=R[0]C[-1]-R[0]C[-2]">-6131,00</td>
<td data-sheets-value="{" data-sheets-numberformat="{" data-sheets-formula="=(R[0]C[-1]/R[0]C[-3])">-40,13%</td>
</tr>
<tr>
<td data-sheets-value="{">31000</td>
<td data-sheets-value="{">7670</td>
<td data-sheets-value="{">6260</td>
<td data-sheets-value="{" data-sheets-formula="=((R[0]C[-3]-30000)*0,065)+676">741</td>
<td data-sheets-value="{">0</td>
<td data-sheets-value="{" data-sheets-formula="=R[0]C[-4]">7670</td>
<td data-sheets-value="{" data-sheets-numberformat="{" data-sheets-formula="=R[0]C[-4]*0,55">3443,00</td>
<td data-sheets-value="{" data-sheets-formula="=R[0]C[-6]+R[0]C[-4]+R[0]C[-2]">16081</td>
<td data-sheets-value="{" data-sheets-numberformat="{" data-sheets-formula="=R[0]C[-6]+R[0]C[-4]+R[0]C[-2]">9703,00</td>
<td data-sheets-value="{" data-sheets-numberformat="{" data-sheets-formula="=R[0]C[-1]-R[0]C[-2]">-6378,00</td>
<td data-sheets-value="{" data-sheets-numberformat="{" data-sheets-formula="=(R[0]C[-1]/R[0]C[-3])">-39,66%</td>
</tr>
<tr>
<td data-sheets-value="{">32000</td>
<td data-sheets-value="{">8040</td>
<td data-sheets-value="{">6620</td>
<td data-sheets-value="{" data-sheets-formula="=((R[0]C[-3]-30000)*0,065)+676">806</td>
<td data-sheets-value="{">0</td>
<td data-sheets-value="{" data-sheets-formula="=R[0]C[-4]">8040</td>
<td data-sheets-value="{" data-sheets-numberformat="{" data-sheets-formula="=R[0]C[-4]*0,55">3641,00</td>
<td data-sheets-value="{" data-sheets-formula="=R[0]C[-6]+R[0]C[-4]+R[0]C[-2]">16886</td>
<td data-sheets-value="{" data-sheets-numberformat="{" data-sheets-formula="=R[0]C[-6]+R[0]C[-4]+R[0]C[-2]">10261,00</td>
<td data-sheets-value="{" data-sheets-numberformat="{" data-sheets-formula="=R[0]C[-1]-R[0]C[-2]">-6625,00</td>
<td data-sheets-value="{" data-sheets-numberformat="{" data-sheets-formula="=(R[0]C[-1]/R[0]C[-3])">-39,23%</td>
</tr>
<tr>
<td data-sheets-value="{">33000</td>
<td data-sheets-value="{">8410</td>
<td data-sheets-value="{">6980</td>
<td data-sheets-value="{" data-sheets-formula="=((R[0]C[-3]-30000)*0,065)+676">871</td>
<td data-sheets-value="{">0</td>
<td data-sheets-value="{" data-sheets-formula="=R[0]C[-4]">8410</td>
<td data-sheets-value="{" data-sheets-numberformat="{" data-sheets-formula="=R[0]C[-4]*0,55">3839,00</td>
<td data-sheets-value="{" data-sheets-formula="=R[0]C[-6]+R[0]C[-4]+R[0]C[-2]">17691</td>
<td data-sheets-value="{" data-sheets-numberformat="{" data-sheets-formula="=R[0]C[-6]+R[0]C[-4]+R[0]C[-2]">10819,00</td>
<td data-sheets-value="{" data-sheets-numberformat="{" data-sheets-formula="=R[0]C[-1]-R[0]C[-2]">-6872,00</td>
<td data-sheets-value="{" data-sheets-numberformat="{" data-sheets-formula="=(R[0]C[-1]/R[0]C[-3])">-38,84%</td>
</tr>
<tr>
<td data-sheets-value="{">34000</td>
<td data-sheets-value="{">8780</td>
<td data-sheets-value="{">7340</td>
<td data-sheets-value="{" data-sheets-formula="=((R[0]C[-3]-30000)*0,065)+676">936</td>
<td data-sheets-value="{">0</td>
<td data-sheets-value="{" data-sheets-formula="=R[0]C[-4]">8780</td>
<td data-sheets-value="{" data-sheets-numberformat="{" data-sheets-formula="=R[0]C[-4]*0,55">4037,00</td>
<td data-sheets-value="{" data-sheets-formula="=R[0]C[-6]+R[0]C[-4]+R[0]C[-2]">18496</td>
<td data-sheets-value="{" data-sheets-numberformat="{" data-sheets-formula="=R[0]C[-6]+R[0]C[-4]+R[0]C[-2]">11377,00</td>
<td data-sheets-value="{" data-sheets-numberformat="{" data-sheets-formula="=R[0]C[-1]-R[0]C[-2]">-7119,00</td>
<td data-sheets-value="{" data-sheets-numberformat="{" data-sheets-formula="=(R[0]C[-1]/R[0]C[-3])">-38,49%</td>
</tr>
<tr>
<td data-sheets-value="{">35000</td>
<td data-sheets-value="{">9150</td>
<td data-sheets-value="{">7700</td>
<td data-sheets-value="{" data-sheets-formula="=((R[0]C[-3]-30000)*0,065)+676">1001</td>
<td data-sheets-value="{">0</td>
<td data-sheets-value="{" data-sheets-formula="=R[0]C[-4]">9150</td>
<td data-sheets-value="{" data-sheets-numberformat="{" data-sheets-formula="=R[0]C[-4]*0,55">4235,00</td>
<td data-sheets-value="{" data-sheets-formula="=R[0]C[-6]+R[0]C[-4]+R[0]C[-2]">19301</td>
<td data-sheets-value="{" data-sheets-numberformat="{" data-sheets-formula="=R[0]C[-6]+R[0]C[-4]+R[0]C[-2]">11935,00</td>
<td data-sheets-value="{" data-sheets-numberformat="{" data-sheets-formula="=R[0]C[-1]-R[0]C[-2]">-7366,00</td>
<td data-sheets-value="{" data-sheets-numberformat="{" data-sheets-formula="=(R[0]C[-1]/R[0]C[-3])">-38,16%</td>
</tr>
<tr>
<td data-sheets-value="{">36000</td>
<td data-sheets-value="{">9520</td>
<td data-sheets-value="{">8060</td>
<td data-sheets-value="{" data-sheets-formula="=((R[0]C[-3]-30000)*0,065)+676">1066</td>
<td data-sheets-value="{">0</td>
<td data-sheets-value="{" data-sheets-formula="=R[0]C[-4]">9520</td>
<td data-sheets-value="{" data-sheets-numberformat="{" data-sheets-formula="=R[0]C[-4]*0,55">4433,00</td>
<td data-sheets-value="{" data-sheets-formula="=R[0]C[-6]+R[0]C[-4]+R[0]C[-2]">20106</td>
<td data-sheets-value="{" data-sheets-numberformat="{" data-sheets-formula="=R[0]C[-6]+R[0]C[-4]+R[0]C[-2]">12493,00</td>
<td data-sheets-value="{" data-sheets-numberformat="{" data-sheets-formula="=R[0]C[-1]-R[0]C[-2]">-7613,00</td>
<td data-sheets-value="{" data-sheets-numberformat="{" data-sheets-formula="=(R[0]C[-1]/R[0]C[-3])">-37,86%</td>
</tr>
<tr>
<td data-sheets-value="{">37000</td>
<td data-sheets-value="{">9890</td>
<td data-sheets-value="{">8420</td>
<td data-sheets-value="{" data-sheets-formula="=((R[0]C[-3]-30000)*0,065)+676">1131</td>
<td data-sheets-value="{">0</td>
<td data-sheets-value="{" data-sheets-formula="=R[0]C[-4]">9890</td>
<td data-sheets-value="{" data-sheets-numberformat="{" data-sheets-formula="=R[0]C[-4]*0,55">4631,00</td>
<td data-sheets-value="{" data-sheets-formula="=R[0]C[-6]+R[0]C[-4]+R[0]C[-2]">20911</td>
<td data-sheets-value="{" data-sheets-numberformat="{" data-sheets-formula="=R[0]C[-6]+R[0]C[-4]+R[0]C[-2]">13051,00</td>
<td data-sheets-value="{" data-sheets-numberformat="{" data-sheets-formula="=R[0]C[-1]-R[0]C[-2]">-7860,00</td>
<td data-sheets-value="{" data-sheets-numberformat="{" data-sheets-formula="=(R[0]C[-1]/R[0]C[-3])">-37,59%</td>
</tr>
<tr>
<td data-sheets-value="{">38000</td>
<td data-sheets-value="{">10260</td>
<td data-sheets-value="{">8780</td>
<td data-sheets-value="{" data-sheets-formula="=((R[0]C[-3]-30000)*0,065)+676">1196</td>
<td data-sheets-value="{">0</td>
<td data-sheets-value="{" data-sheets-formula="=R[0]C[-4]">10260</td>
<td data-sheets-value="{" data-sheets-numberformat="{" data-sheets-formula="=R[0]C[-4]*0,55">4829,00</td>
<td data-sheets-value="{" data-sheets-formula="=R[0]C[-6]+R[0]C[-4]+R[0]C[-2]">21716</td>
<td data-sheets-value="{" data-sheets-numberformat="{" data-sheets-formula="=R[0]C[-6]+R[0]C[-4]+R[0]C[-2]">13609,00</td>
<td data-sheets-value="{" data-sheets-numberformat="{" data-sheets-formula="=R[0]C[-1]-R[0]C[-2]">-8107,00</td>
<td data-sheets-value="{" data-sheets-numberformat="{" data-sheets-formula="=(R[0]C[-1]/R[0]C[-3])">-37,33%</td>
</tr>
<tr>
<td data-sheets-value="{">39000</td>
<td data-sheets-value="{">10630</td>
<td data-sheets-value="{">9140</td>
<td data-sheets-value="{" data-sheets-formula="=((R[0]C[-3]-30000)*0,065)+676">1261</td>
<td data-sheets-value="{">0</td>
<td data-sheets-value="{" data-sheets-formula="=R[0]C[-4]">10630</td>
<td data-sheets-value="{" data-sheets-numberformat="{" data-sheets-formula="=R[0]C[-4]*0,55">5027,00</td>
<td data-sheets-value="{" data-sheets-formula="=R[0]C[-6]+R[0]C[-4]+R[0]C[-2]">22521</td>
<td data-sheets-value="{" data-sheets-numberformat="{" data-sheets-formula="=R[0]C[-6]+R[0]C[-4]+R[0]C[-2]">14167,00</td>
<td data-sheets-value="{" data-sheets-numberformat="{" data-sheets-formula="=R[0]C[-1]-R[0]C[-2]">-8354,00</td>
<td data-sheets-value="{" data-sheets-numberformat="{" data-sheets-formula="=(R[0]C[-1]/R[0]C[-3])">-37,09%</td>
</tr>
<tr>
<td data-sheets-value="{">40000</td>
<td data-sheets-value="{">11000</td>
<td data-sheets-value="{">9500</td>
<td data-sheets-value="{" data-sheets-formula="=((R[0]C[-3]-30000)*0,065)+676">1326</td>
<td data-sheets-value="{">0</td>
<td data-sheets-value="{" data-sheets-formula="=R[0]C[-4]">11000</td>
<td data-sheets-value="{" data-sheets-numberformat="{" data-sheets-formula="=R[0]C[-4]*0,55">5225,00</td>
<td data-sheets-value="{" data-sheets-formula="=R[0]C[-6]+R[0]C[-4]+R[0]C[-2]">23326</td>
<td data-sheets-value="{" data-sheets-numberformat="{" data-sheets-formula="=R[0]C[-6]+R[0]C[-4]+R[0]C[-2]">14725,00</td>
<td data-sheets-value="{" data-sheets-numberformat="{" data-sheets-formula="=R[0]C[-1]-R[0]C[-2]">-8601,00</td>
<td data-sheets-value="{" data-sheets-numberformat="{" data-sheets-formula="=(R[0]C[-1]/R[0]C[-3])">-36,87%</td>
</tr>
<tr>
<td data-sheets-value="{">45000</td>
<td data-sheets-value="{">13250</td>
<td data-sheets-value="{">11700</td>
<td data-sheets-value="{" data-sheets-formula="=((R[0]C[-3]-40000)*0,075)+1326">1701</td>
<td data-sheets-value="{">0</td>
<td data-sheets-value="{" data-sheets-formula="=R[0]C[-4]">13250</td>
<td data-sheets-value="{" data-sheets-numberformat="{" data-sheets-formula="=R[0]C[-4]*0,55">6435,00</td>
<td data-sheets-value="{" data-sheets-formula="=R[0]C[-6]+R[0]C[-4]+R[0]C[-2]">28201</td>
<td data-sheets-value="{" data-sheets-numberformat="{" data-sheets-formula="=R[0]C[-6]+R[0]C[-4]+R[0]C[-2]">18135,00</td>
<td data-sheets-value="{" data-sheets-numberformat="{" data-sheets-formula="=R[0]C[-1]-R[0]C[-2]">-10066,00</td>
<td data-sheets-value="{" data-sheets-numberformat="{" data-sheets-formula="=(R[0]C[-1]/R[0]C[-3])">-35,69%</td>
</tr>
<tr>
<td data-sheets-value="{">50000</td>
<td data-sheets-value="{">15500</td>
<td data-sheets-value="{">13900</td>
<td data-sheets-value="{" data-sheets-formula="=((R[0]C[-3]-40000)*0,075)+1326">2076</td>
<td data-sheets-value="{">0</td>
<td data-sheets-value="{" data-sheets-formula="=R[0]C[-4]">15500</td>
<td data-sheets-value="{" data-sheets-numberformat="{" data-sheets-formula="=R[0]C[-4]*0,55">7645,00</td>
<td data-sheets-value="{" data-sheets-formula="=R[0]C[-6]+R[0]C[-4]+R[0]C[-2]">33076</td>
<td data-sheets-value="{" data-sheets-numberformat="{" data-sheets-formula="=R[0]C[-6]+R[0]C[-4]+R[0]C[-2]">21545,00</td>
<td data-sheets-value="{" data-sheets-numberformat="{" data-sheets-formula="=R[0]C[-1]-R[0]C[-2]">-11531,00</td>
<td data-sheets-value="{" data-sheets-numberformat="{" data-sheets-formula="=(R[0]C[-1]/R[0]C[-3])">-34,86%</td>
</tr>
<tr>
<td data-sheets-value="{">75000</td>
<td data-sheets-value="{">26750</td>
<td data-sheets-value="{">24900</td>
<td data-sheets-value="{" data-sheets-formula="=((R[0]C[-3]-65000)*0,09)+3201">4101</td>
<td data-sheets-value="{">0</td>
<td data-sheets-value="{" data-sheets-formula="=R[0]C[-4]">26750</td>
<td data-sheets-value="{" data-sheets-numberformat="{" data-sheets-formula="=R[0]C[-4]*0,55">13695,00</td>
<td data-sheets-value="{" data-sheets-formula="=R[0]C[-6]+R[0]C[-4]+R[0]C[-2]">57601</td>
<td data-sheets-value="{" data-sheets-numberformat="{" data-sheets-formula="=R[0]C[-6]+R[0]C[-4]+R[0]C[-2]">38595,00</td>
<td data-sheets-value="{" data-sheets-numberformat="{" data-sheets-formula="=R[0]C[-1]-R[0]C[-2]">-19006,00</td>
<td data-sheets-value="{" data-sheets-numberformat="{" data-sheets-formula="=(R[0]C[-1]/R[0]C[-3])">-33,00%</td>
</tr>
<tr>
<td data-sheets-value="{">100000</td>
<td data-sheets-value="{">38000</td>
<td data-sheets-value="{">35900</td>
<td data-sheets-value="{" data-sheets-formula="=((R[0]C[-3]-65000)*0,09)+3201">6351</td>
<td data-sheets-value="{">0</td>
<td data-sheets-value="{" data-sheets-formula="=R[0]C[-4]">38000</td>
<td data-sheets-value="{" data-sheets-numberformat="{" data-sheets-formula="=R[0]C[-4]*0,55">19745,00</td>
<td data-sheets-value="{" data-sheets-formula="=R[0]C[-6]+R[0]C[-4]+R[0]C[-2]">82351</td>
<td data-sheets-value="{" data-sheets-numberformat="{" data-sheets-formula="=R[0]C[-6]+R[0]C[-4]+R[0]C[-2]">55645,00</td>
<td data-sheets-value="{" data-sheets-numberformat="{" data-sheets-formula="=R[0]C[-1]-R[0]C[-2]">-26706,00</td>
<td data-sheets-value="{" data-sheets-numberformat="{" data-sheets-formula="=(R[0]C[-1]/R[0]C[-3])">-32,43%</td>
</tr>
<tr>
<td data-sheets-value="{">200000</td>
<td data-sheets-value="{">83000</td>
<td data-sheets-value="{">79900</td>
<td data-sheets-value="{" data-sheets-formula="=((R[0]C[-3]-65000)*0,09)+3201">15351</td>
<td data-sheets-value="{">0</td>
<td data-sheets-value="{" data-sheets-formula="=R[0]C[-4]">83000</td>
<td data-sheets-value="{" data-sheets-numberformat="{" data-sheets-formula="=R[0]C[-4]*0,55">43945,00</td>
<td data-sheets-value="{" data-sheets-formula="=R[0]C[-6]+R[0]C[-4]+R[0]C[-2]">181351</td>
<td data-sheets-value="{" data-sheets-numberformat="{" data-sheets-formula="=R[0]C[-6]+R[0]C[-4]+R[0]C[-2]">123845,00</td>
<td data-sheets-value="{" data-sheets-numberformat="{" data-sheets-formula="=R[0]C[-1]-R[0]C[-2]">-57506,00</td>
<td data-sheets-value="{" data-sheets-numberformat="{" data-sheets-formula="=(R[0]C[-1]/R[0]C[-3])">-31,71%</td>
</tr>
<tr>
<td data-sheets-value="{">500000</td>
<td data-sheets-value="{">218000</td>
<td data-sheets-value="{">211900</td>
<td data-sheets-value="{" data-sheets-formula="=((R[0]C[-3]-65000)*0,09)+3201">42351</td>
<td data-sheets-value="{">0</td>
<td data-sheets-value="{" data-sheets-formula="=R[0]C[-4]">218000</td>
<td data-sheets-value="{" data-sheets-numberformat="{" data-sheets-formula="=R[0]C[-4]*0,55">116545,00</td>
<td data-sheets-value="{" data-sheets-formula="=R[0]C[-6]+R[0]C[-4]+R[0]C[-2]">478351</td>
<td data-sheets-value="{" data-sheets-numberformat="{" data-sheets-formula="=R[0]C[-6]+R[0]C[-4]+R[0]C[-2]">328445,00</td>
<td data-sheets-value="{" data-sheets-numberformat="{" data-sheets-formula="=R[0]C[-1]-R[0]C[-2]">-149906,00</td>
<td data-sheets-value="{" data-sheets-numberformat="{" data-sheets-formula="=(R[0]C[-1]/R[0]C[-3])">-31,34%</td>
</tr>
<tr>
<td colspan="11" rowspan="1" data-sheets-value="{">(*) Για ατομικές επιχειρήσεις και ελεύθερους επαγγελματίες που δεν είχαν μείωση προκαταβολής φόρου το 2020</td>
</tr>
<tr>
<td></td>
<td></td>
<td></td>
<td></td>
<td></td>
<td></td>
<td></td>
<td></td>
<td></td>
<td></td>
<td></td>
</tr>
<tr>
<td></td>
<td></td>
<td></td>
<td></td>
<td></td>
<td></td>
<td></td>
<td></td>
<td></td>
<td></td>
<td></td>
</tr>
<tr>
<td colspan="11" rowspan="1" data-sheets-value="{">ΠΟΣΟ ΘΑ ΜΕΤΑΒΛΗΘΟΥΝ ΦΕΤΟΣ Ο ΦΟΡΟΣ ΕΙΣΟΔΗΜΑΤΟΣ, Η ΕΙΔΙΚΗ ΕΙΣΦΟΡΑ ΑΛΛΗΛΕΓΓΥΗΣ KAI Η ΠΡΟΚΑΤΑΒΟΛΗ ΦΟΡΟΥ ΓΙΑ ΤΟΥΣ ΦΟΡΟΛΟΓΟΥΜΕΝΟΥΣ ΜΕ ΑΤΟΜΙΚΕΣ ΕΠΙΧΕΙΡΗΣΕΙΣ ΚΑΙ ΤΟΥΣ ΕΛΕΥΘΕΡΟΥΣ ΕΠΑΓΓΕΛΜΑΤΙΕΣ (*)</td>
</tr>
<tr>
<td colspan="1" rowspan="2" data-sheets-value="{">
<div>ΕΤΗΣΙΟ ΕΙΣΟΔΗΜΑ</div>
</td>
<td colspan="2" rowspan="1" data-sheets-value="{">ΦΟΡΟΣ ΕΙΣΟΔΗΜΑΤΟΣ</td>
<td colspan="2" rowspan="1" data-sheets-value="{">ΕΙΔΙΚΗ ΕΙΣΦΟΡΑ ΑΛΛΗΛΕΓΓΥΗΣ</td>
<td colspan="2" rowspan="1" data-sheets-value="{">ΠΡΟΚΑΤΑΒΟΛΗ ΦΟΡΟΥ ΕΙΣΟΔΗΜΑΤΟΣ</td>
<td colspan="2" rowspan="1" data-sheets-value="{">ΑΘΡΟΙΣΜΑ ΦΟΡΟΥ ΕΙΣΟΔΗΜΑΤΟΣ, ΕΙΔΙΚΗΣ ΕΙΣΦΟΡΑΣ ΑΛΛΗΛΕΓΓΥΗΣ ΚΑΙ ΠΡΟΚΑΤΑΒΟΛΗΣ</td>
<td colspan="2" rowspan="1" data-sheets-value="{">ΜΕΤΑΒΟΛΗ ΑΘΡΟΙΣΜΑΤΟΣ ΦΟΡΟΥ ΕΙΣΟΔΗΜΑΤΟΣ, ΕΙΔΙΚΗΣ ΕΙΣΦΟΡΑΣ ΑΛΛΗΛΕΓΓΥΗΣ ΚΑΙ ΠΡΟΚΑΤΑΒΟΛΗΣ</td>
</tr>
<tr>
<td data-sheets-value="{">ΤΟ 2020 (ΓΙΑ ΤΟ 2019)</td>
<td data-sheets-value="{">TO 2021 (ΓΙΑ ΤΟ 2020)</td>
<td data-sheets-value="{">ΤΟ 2020 (ΓΙΑ ΤΟ 2019)</td>
<td data-sheets-value="{">TO 2021 (ΓΙΑ ΤΟ 2020)</td>
<td data-sheets-value="{">ΤΟ 2020 (ΓΙΑ ΤΟ 2019)</td>
<td data-sheets-value="{">TO 2021 (ΓΙΑ ΤΟ 2020)</td>
<td data-sheets-value="{">ΤΟ 2020 (ΓΙΑ ΤΟ 2019)</td>
<td data-sheets-value="{">TO 2021 (ΓΙΑ ΤΟ 2020)</td>
<td data-sheets-value="{">ΣΕ ΠΟΣΟ</td>
<td data-sheets-value="{">ΣΕ ΠΟΣΟΣΤΟ</td>
</tr>
<tr>
<td data-sheets-value="{">3000</td>
<td data-sheets-value="{">660</td>
<td data-sheets-value="{">270</td>
<td data-sheets-value="{">0</td>
<td data-sheets-value="{">0</td>
<td data-sheets-value="{" data-sheets-formula="=R[0]C[-4]*0,5">330</td>
<td data-sheets-value="{" data-sheets-numberformat="{" data-sheets-formula="=R[0]C[-4]*0,55">148,50</td>
<td data-sheets-value="{" data-sheets-formula="=R[0]C[-6]+R[0]C[-4]+R[0]C[-2]">990</td>
<td data-sheets-value="{" data-sheets-numberformat="{" data-sheets-formula="=R[0]C[-6]+R[0]C[-4]+R[0]C[-2]">418,50</td>
<td data-sheets-value="{" data-sheets-numberformat="{" data-sheets-formula="=R[0]C[-1]-R[0]C[-2]">-571,50</td>
<td data-sheets-value="{" data-sheets-numberformat="{" data-sheets-formula="=(R[0]C[-1]/R[0]C[-3])">-57,73%</td>
</tr>
<tr>
<td data-sheets-value="{">4000</td>
<td data-sheets-value="{">880</td>
<td data-sheets-value="{">360</td>
<td data-sheets-value="{">0</td>
<td data-sheets-value="{">0</td>
<td data-sheets-value="{" data-sheets-formula="=R[0]C[-4]*0,5">440</td>
<td data-sheets-value="{" data-sheets-numberformat="{" data-sheets-formula="=R[0]C[-4]*0,55">198,00</td>
<td data-sheets-value="{" data-sheets-formula="=R[0]C[-6]+R[0]C[-4]+R[0]C[-2]">1320</td>
<td data-sheets-value="{" data-sheets-numberformat="{" data-sheets-formula="=R[0]C[-6]+R[0]C[-4]+R[0]C[-2]">558,00</td>
<td data-sheets-value="{" data-sheets-numberformat="{" data-sheets-formula="=R[0]C[-1]-R[0]C[-2]">-762,00</td>
<td data-sheets-value="{" data-sheets-numberformat="{" data-sheets-formula="=(R[0]C[-1]/R[0]C[-3])">-57,73%</td>
</tr>
<tr>
<td data-sheets-value="{">5000</td>
<td data-sheets-value="{">1100</td>
<td data-sheets-value="{">450</td>
<td data-sheets-value="{">0</td>
<td data-sheets-value="{">0</td>
<td data-sheets-value="{" data-sheets-formula="=R[0]C[-4]*0,5">550</td>
<td data-sheets-value="{" data-sheets-numberformat="{" data-sheets-formula="=R[0]C[-4]*0,55">247,50</td>
<td data-sheets-value="{" data-sheets-formula="=R[0]C[-6]+R[0]C[-4]+R[0]C[-2]">1650</td>
<td data-sheets-value="{" data-sheets-numberformat="{" data-sheets-formula="=R[0]C[-6]+R[0]C[-4]+R[0]C[-2]">697,50</td>
<td data-sheets-value="{" data-sheets-numberformat="{" data-sheets-formula="=R[0]C[-1]-R[0]C[-2]">-952,50</td>
<td data-sheets-value="{" data-sheets-numberformat="{" data-sheets-formula="=(R[0]C[-1]/R[0]C[-3])">-57,73%</td>
</tr>
<tr>
<td data-sheets-value="{">6000</td>
<td data-sheets-value="{">1320</td>
<td data-sheets-value="{">540</td>
<td data-sheets-value="{">0</td>
<td data-sheets-value="{">0</td>
<td data-sheets-value="{" data-sheets-formula="=R[0]C[-4]*0,5">660</td>
<td data-sheets-value="{" data-sheets-numberformat="{" data-sheets-formula="=R[0]C[-4]*0,55">297,00</td>
<td data-sheets-value="{" data-sheets-formula="=R[0]C[-6]+R[0]C[-4]+R[0]C[-2]">1980</td>
<td data-sheets-value="{" data-sheets-numberformat="{" data-sheets-formula="=R[0]C[-6]+R[0]C[-4]+R[0]C[-2]">837,00</td>
<td data-sheets-value="{" data-sheets-numberformat="{" data-sheets-formula="=R[0]C[-1]-R[0]C[-2]">-1143,00</td>
<td data-sheets-value="{" data-sheets-numberformat="{" data-sheets-formula="=(R[0]C[-1]/R[0]C[-3])">-57,73%</td>
</tr>
<tr>
<td data-sheets-value="{">7000</td>
<td data-sheets-value="{">1540</td>
<td data-sheets-value="{">630</td>
<td data-sheets-value="{">0</td>
<td data-sheets-value="{">0</td>
<td data-sheets-value="{" data-sheets-formula="=R[0]C[-4]*0,5">770</td>
<td data-sheets-value="{" data-sheets-numberformat="{" data-sheets-formula="=R[0]C[-4]*0,55">346,50</td>
<td data-sheets-value="{" data-sheets-formula="=R[0]C[-6]+R[0]C[-4]+R[0]C[-2]">2310</td>
<td data-sheets-value="{" data-sheets-numberformat="{" data-sheets-formula="=R[0]C[-6]+R[0]C[-4]+R[0]C[-2]">976,50</td>
<td data-sheets-value="{" data-sheets-numberformat="{" data-sheets-formula="=R[0]C[-1]-R[0]C[-2]">-1333,50</td>
<td data-sheets-value="{" data-sheets-numberformat="{" data-sheets-formula="=(R[0]C[-1]/R[0]C[-3])">-57,73%</td>
</tr>
<tr>
<td data-sheets-value="{">8000</td>
<td data-sheets-value="{">1760</td>
<td data-sheets-value="{">720</td>
<td data-sheets-value="{">0</td>
<td data-sheets-value="{">0</td>
<td data-sheets-value="{" data-sheets-formula="=R[0]C[-4]*0,5">880</td>
<td data-sheets-value="{" data-sheets-numberformat="{" data-sheets-formula="=R[0]C[-4]*0,55">396,00</td>
<td data-sheets-value="{" data-sheets-formula="=R[0]C[-6]+R[0]C[-4]+R[0]C[-2]">2640</td>
<td data-sheets-value="{" data-sheets-numberformat="{" data-sheets-formula="=R[0]C[-6]+R[0]C[-4]+R[0]C[-2]">1116,00</td>
<td data-sheets-value="{" data-sheets-numberformat="{" data-sheets-formula="=R[0]C[-1]-R[0]C[-2]">-1524,00</td>
<td data-sheets-value="{" data-sheets-numberformat="{" data-sheets-formula="=(R[0]C[-1]/R[0]C[-3])">-57,73%</td>
</tr>
<tr>
<td data-sheets-value="{">9000</td>
<td data-sheets-value="{">1980</td>
<td data-sheets-value="{">810</td>
<td data-sheets-value="{">0</td>
<td data-sheets-value="{">0</td>
<td data-sheets-value="{" data-sheets-formula="=R[0]C[-4]*0,5">990</td>
<td data-sheets-value="{" data-sheets-numberformat="{" data-sheets-formula="=R[0]C[-4]*0,55">445,50</td>
<td data-sheets-value="{" data-sheets-formula="=R[0]C[-6]+R[0]C[-4]+R[0]C[-2]">2970</td>
<td data-sheets-value="{" data-sheets-numberformat="{" data-sheets-formula="=R[0]C[-6]+R[0]C[-4]+R[0]C[-2]">1255,50</td>
<td data-sheets-value="{" data-sheets-numberformat="{" data-sheets-formula="=R[0]C[-1]-R[0]C[-2]">-1714,50</td>
<td data-sheets-value="{" data-sheets-numberformat="{" data-sheets-formula="=(R[0]C[-1]/R[0]C[-3])">-57,73%</td>
</tr>
<tr>
<td data-sheets-value="{">10000</td>
<td data-sheets-value="{">2200</td>
<td data-sheets-value="{">900</td>
<td data-sheets-value="{">0</td>
<td data-sheets-value="{">0</td>
<td data-sheets-value="{" data-sheets-formula="=R[0]C[-4]*0,5">1100</td>
<td data-sheets-value="{" data-sheets-numberformat="{" data-sheets-formula="=R[0]C[-4]*0,55">495,00</td>
<td data-sheets-value="{" data-sheets-formula="=R[0]C[-6]+R[0]C[-4]+R[0]C[-2]">3300</td>
<td data-sheets-value="{" data-sheets-numberformat="{" data-sheets-formula="=R[0]C[-6]+R[0]C[-4]+R[0]C[-2]">1395,00</td>
<td data-sheets-value="{" data-sheets-numberformat="{" data-sheets-formula="=R[0]C[-1]-R[0]C[-2]">-1905,00</td>
<td data-sheets-value="{" data-sheets-numberformat="{" data-sheets-formula="=(R[0]C[-1]/R[0]C[-3])">-57,73%</td>
</tr>
<tr>
<td data-sheets-value="{">11000</td>
<td data-sheets-value="{">2420</td>
<td data-sheets-value="{">1120</td>
<td data-sheets-value="{">0</td>
<td data-sheets-value="{">0</td>
<td data-sheets-value="{" data-sheets-formula="=R[0]C[-4]*0,5">1210</td>
<td data-sheets-value="{" data-sheets-numberformat="{" data-sheets-formula="=R[0]C[-4]*0,55">616,00</td>
<td data-sheets-value="{" data-sheets-formula="=R[0]C[-6]+R[0]C[-4]+R[0]C[-2]">3630</td>
<td data-sheets-value="{" data-sheets-numberformat="{" data-sheets-formula="=R[0]C[-6]+R[0]C[-4]+R[0]C[-2]">1736,00</td>
<td data-sheets-value="{" data-sheets-numberformat="{" data-sheets-formula="=R[0]C[-1]-R[0]C[-2]">-1894,00</td>
<td data-sheets-value="{" data-sheets-numberformat="{" data-sheets-formula="=(R[0]C[-1]/R[0]C[-3])">-52,18%</td>
</tr>
<tr>
<td data-sheets-value="{">12000</td>
<td data-sheets-value="{">2640</td>
<td data-sheets-value="{">1340</td>
<td data-sheets-value="{">0</td>
<td data-sheets-value="{">0</td>
<td data-sheets-value="{" data-sheets-formula="=R[0]C[-4]*0,5">1320</td>
<td data-sheets-value="{" data-sheets-numberformat="{" data-sheets-formula="=R[0]C[-4]*0,55">737,00</td>
<td data-sheets-value="{" data-sheets-formula="=R[0]C[-6]+R[0]C[-4]+R[0]C[-2]">3960</td>
<td data-sheets-value="{" data-sheets-numberformat="{" data-sheets-formula="=R[0]C[-6]+R[0]C[-4]+R[0]C[-2]">2077,00</td>
<td data-sheets-value="{" data-sheets-numberformat="{" data-sheets-formula="=R[0]C[-1]-R[0]C[-2]">-1883,00</td>
<td data-sheets-value="{" data-sheets-numberformat="{" data-sheets-formula="=(R[0]C[-1]/R[0]C[-3])">-47,55%</td>
</tr>
<tr>
<td data-sheets-value="{">13000</td>
<td data-sheets-value="{">2860</td>
<td data-sheets-value="{">1560</td>
<td data-sheets-value="{" data-sheets-formula="=(R[0]C[-3]-12000)*0,022">22</td>
<td data-sheets-value="{">0</td>
<td data-sheets-value="{" data-sheets-formula="=R[0]C[-4]*0,5">1430</td>
<td data-sheets-value="{" data-sheets-numberformat="{" data-sheets-formula="=R[0]C[-4]*0,55">858,00</td>
<td data-sheets-value="{" data-sheets-formula="=R[0]C[-6]+R[0]C[-4]+R[0]C[-2]">4312</td>
<td data-sheets-value="{" data-sheets-numberformat="{" data-sheets-formula="=R[0]C[-6]+R[0]C[-4]+R[0]C[-2]">2418,00</td>
<td data-sheets-value="{" data-sheets-numberformat="{" data-sheets-formula="=R[0]C[-1]-R[0]C[-2]">-1894,00</td>
<td data-sheets-value="{" data-sheets-numberformat="{" data-sheets-formula="=(R[0]C[-1]/R[0]C[-3])">-43,92%</td>
</tr>
<tr>
<td data-sheets-value="{">14000</td>
<td data-sheets-value="{">3080</td>
<td data-sheets-value="{">1780</td>
<td data-sheets-value="{" data-sheets-formula="=(R[0]C[-3]-12000)*0,022">44</td>
<td data-sheets-value="{">0</td>
<td data-sheets-value="{" data-sheets-formula="=R[0]C[-4]*0,5">1540</td>
<td data-sheets-value="{" data-sheets-numberformat="{" data-sheets-formula="=R[0]C[-4]*0,55">979,00</td>
<td data-sheets-value="{" data-sheets-formula="=R[0]C[-6]+R[0]C[-4]+R[0]C[-2]">4664</td>
<td data-sheets-value="{" data-sheets-numberformat="{" data-sheets-formula="=R[0]C[-6]+R[0]C[-4]+R[0]C[-2]">2759,00</td>
<td data-sheets-value="{" data-sheets-numberformat="{" data-sheets-formula="=R[0]C[-1]-R[0]C[-2]">-1905,00</td>
<td data-sheets-value="{" data-sheets-numberformat="{" data-sheets-formula="=(R[0]C[-1]/R[0]C[-3])">-40,84%</td>
</tr>
<tr>
<td data-sheets-value="{">15000</td>
<td data-sheets-value="{">3300</td>
<td data-sheets-value="{">2000</td>
<td data-sheets-value="{" data-sheets-formula="=(R[0]C[-3]-12000)*0,022">66</td>
<td data-sheets-value="{">0</td>
<td data-sheets-value="{" data-sheets-formula="=R[0]C[-4]*0,5">1650</td>
<td data-sheets-value="{" data-sheets-numberformat="{" data-sheets-formula="=R[0]C[-4]*0,55">1100,00</td>
<td data-sheets-value="{" data-sheets-formula="=R[0]C[-6]+R[0]C[-4]+R[0]C[-2]">5016</td>
<td data-sheets-value="{" data-sheets-numberformat="{" data-sheets-formula="=R[0]C[-6]+R[0]C[-4]+R[0]C[-2]">3100,00</td>
<td data-sheets-value="{" data-sheets-numberformat="{" data-sheets-formula="=R[0]C[-1]-R[0]C[-2]">-1916,00</td>
<td data-sheets-value="{" data-sheets-numberformat="{" data-sheets-formula="=(R[0]C[-1]/R[0]C[-3])">-38,20%</td>
</tr>
<tr>
<td data-sheets-value="{">16000</td>
<td data-sheets-value="{">3520</td>
<td data-sheets-value="{">2220</td>
<td data-sheets-value="{" data-sheets-formula="=(R[0]C[-3]-12000)*0,022">88</td>
<td data-sheets-value="{">0</td>
<td data-sheets-value="{" data-sheets-formula="=R[0]C[-4]*0,5">1760</td>
<td data-sheets-value="{" data-sheets-numberformat="{" data-sheets-formula="=R[0]C[-4]*0,55">1221,00</td>
<td data-sheets-value="{" data-sheets-formula="=R[0]C[-6]+R[0]C[-4]+R[0]C[-2]">5368</td>
<td data-sheets-value="{" data-sheets-numberformat="{" data-sheets-formula="=R[0]C[-6]+R[0]C[-4]+R[0]C[-2]">3441,00</td>
<td data-sheets-value="{" data-sheets-numberformat="{" data-sheets-formula="=R[0]C[-1]-R[0]C[-2]">-1927,00</td>
<td data-sheets-value="{" data-sheets-numberformat="{" data-sheets-formula="=(R[0]C[-1]/R[0]C[-3])">-35,90%</td>
</tr>
<tr>
<td data-sheets-value="{">17000</td>
<td data-sheets-value="{">3740</td>
<td data-sheets-value="{">2440</td>
<td data-sheets-value="{" data-sheets-formula="=(R[0]C[-3]-12000)*0,022">110</td>
<td data-sheets-value="{">0</td>
<td data-sheets-value="{" data-sheets-formula="=R[0]C[-4]*0,5">1870</td>
<td data-sheets-value="{" data-sheets-numberformat="{" data-sheets-formula="=R[0]C[-4]*0,55">1342,00</td>
<td data-sheets-value="{" data-sheets-formula="=R[0]C[-6]+R[0]C[-4]+R[0]C[-2]">5720</td>
<td data-sheets-value="{" data-sheets-numberformat="{" data-sheets-formula="=R[0]C[-6]+R[0]C[-4]+R[0]C[-2]">3782,00</td>
<td data-sheets-value="{" data-sheets-numberformat="{" data-sheets-formula="=R[0]C[-1]-R[0]C[-2]">-1938,00</td>
<td data-sheets-value="{" data-sheets-numberformat="{" data-sheets-formula="=(R[0]C[-1]/R[0]C[-3])">-33,88%</td>
</tr>
<tr>
<td data-sheets-value="{">18000</td>
<td data-sheets-value="{">3960</td>
<td data-sheets-value="{">2660</td>
<td data-sheets-value="{" data-sheets-formula="=(R[0]C[-3]-12000)*0,022">132</td>
<td data-sheets-value="{">0</td>
<td data-sheets-value="{" data-sheets-formula="=R[0]C[-4]*0,5">1980</td>
<td data-sheets-value="{" data-sheets-numberformat="{" data-sheets-formula="=R[0]C[-4]*0,55">1463,00</td>
<td data-sheets-value="{" data-sheets-formula="=R[0]C[-6]+R[0]C[-4]+R[0]C[-2]">6072</td>
<td data-sheets-value="{" data-sheets-numberformat="{" data-sheets-formula="=R[0]C[-6]+R[0]C[-4]+R[0]C[-2]">4123,00</td>
<td data-sheets-value="{" data-sheets-numberformat="{" data-sheets-formula="=R[0]C[-1]-R[0]C[-2]">-1949,00</td>
<td data-sheets-value="{" data-sheets-numberformat="{" data-sheets-formula="=(R[0]C[-1]/R[0]C[-3])">-32,10%</td>
</tr>
<tr>
<td data-sheets-value="{">19000</td>
<td data-sheets-value="{">4180</td>
<td data-sheets-value="{">2880</td>
<td data-sheets-value="{" data-sheets-formula="=(R[0]C[-3]-12000)*0,022">154</td>
<td data-sheets-value="{">0</td>
<td data-sheets-value="{" data-sheets-formula="=R[0]C[-4]*0,5">2090</td>
<td data-sheets-value="{" data-sheets-numberformat="{" data-sheets-formula="=R[0]C[-4]*0,55">1584,00</td>
<td data-sheets-value="{" data-sheets-formula="=R[0]C[-6]+R[0]C[-4]+R[0]C[-2]">6424</td>
<td data-sheets-value="{" data-sheets-numberformat="{" data-sheets-formula="=R[0]C[-6]+R[0]C[-4]+R[0]C[-2]">4464,00</td>
<td data-sheets-value="{" data-sheets-numberformat="{" data-sheets-formula="=R[0]C[-1]-R[0]C[-2]">-1960,00</td>
<td data-sheets-value="{" data-sheets-numberformat="{" data-sheets-formula="=(R[0]C[-1]/R[0]C[-3])">-30,51%</td>
</tr>
<tr>
<td data-sheets-value="{">20000</td>
<td data-sheets-value="{">4400</td>
<td data-sheets-value="{">3100</td>
<td data-sheets-value="{" data-sheets-formula="=(R[0]C[-3]-12000)*0,022">176</td>
<td data-sheets-value="{">0</td>
<td data-sheets-value="{" data-sheets-formula="=R[0]C[-4]*0,5">2200</td>
<td data-sheets-value="{" data-sheets-numberformat="{" data-sheets-formula="=R[0]C[-4]*0,55">1705,00</td>
<td data-sheets-value="{" data-sheets-formula="=R[0]C[-6]+R[0]C[-4]+R[0]C[-2]">6776</td>
<td data-sheets-value="{" data-sheets-numberformat="{" data-sheets-formula="=R[0]C[-6]+R[0]C[-4]+R[0]C[-2]">4805,00</td>
<td data-sheets-value="{" data-sheets-numberformat="{" data-sheets-formula="=R[0]C[-1]-R[0]C[-2]">-1971,00</td>
<td data-sheets-value="{" data-sheets-numberformat="{" data-sheets-formula="=(R[0]C[-1]/R[0]C[-3])">-29,09%</td>
</tr>
<tr>
<td data-sheets-value="{">21000</td>
<td data-sheets-value="{">4690</td>
<td data-sheets-value="{">3380</td>
<td data-sheets-value="{" data-sheets-formula="=((R[0]C[-3]-20000)*0,05)+176">226</td>
<td data-sheets-value="{">0</td>
<td data-sheets-value="{" data-sheets-formula="=R[0]C[-4]*0,5">2345</td>
<td data-sheets-value="{" data-sheets-numberformat="{" data-sheets-formula="=R[0]C[-4]*0,55">1859,00</td>
<td data-sheets-value="{" data-sheets-formula="=R[0]C[-6]+R[0]C[-4]+R[0]C[-2]">7261</td>
<td data-sheets-value="{" data-sheets-numberformat="{" data-sheets-formula="=R[0]C[-6]+R[0]C[-4]+R[0]C[-2]">5239,00</td>
<td data-sheets-value="{" data-sheets-numberformat="{" data-sheets-formula="=R[0]C[-1]-R[0]C[-2]">-2022,00</td>
<td data-sheets-value="{" data-sheets-numberformat="{" data-sheets-formula="=(R[0]C[-1]/R[0]C[-3])">-27,85%</td>
</tr>
<tr>
<td data-sheets-value="{">22000</td>
<td data-sheets-value="{">4980</td>
<td data-sheets-value="{">3660</td>
<td data-sheets-value="{" data-sheets-formula="=((R[0]C[-3]-20000)*0,05)+176">276</td>
<td data-sheets-value="{">0</td>
<td data-sheets-value="{" data-sheets-formula="=R[0]C[-4]*0,5">2490</td>
<td data-sheets-value="{" data-sheets-numberformat="{" data-sheets-formula="=R[0]C[-4]*0,55">2013,00</td>
<td data-sheets-value="{" data-sheets-formula="=R[0]C[-6]+R[0]C[-4]+R[0]C[-2]">7746</td>
<td data-sheets-value="{" data-sheets-numberformat="{" data-sheets-formula="=R[0]C[-6]+R[0]C[-4]+R[0]C[-2]">5673,00</td>
<td data-sheets-value="{" data-sheets-numberformat="{" data-sheets-formula="=R[0]C[-1]-R[0]C[-2]">-2073,00</td>
<td data-sheets-value="{" data-sheets-numberformat="{" data-sheets-formula="=(R[0]C[-1]/R[0]C[-3])">-26,76%</td>
</tr>
<tr>
<td data-sheets-value="{">23000</td>
<td data-sheets-value="{">5270</td>
<td data-sheets-value="{">3940</td>
<td data-sheets-value="{" data-sheets-formula="=((R[0]C[-3]-20000)*0,05)+176">326</td>
<td data-sheets-value="{">0</td>
<td data-sheets-value="{" data-sheets-formula="=R[0]C[-4]*0,5">2635</td>
<td data-sheets-value="{" data-sheets-numberformat="{" data-sheets-formula="=R[0]C[-4]*0,55">2167,00</td>
<td data-sheets-value="{" data-sheets-formula="=R[0]C[-6]+R[0]C[-4]+R[0]C[-2]">8231</td>
<td data-sheets-value="{" data-sheets-numberformat="{" data-sheets-formula="=R[0]C[-6]+R[0]C[-4]+R[0]C[-2]">6107,00</td>
<td data-sheets-value="{" data-sheets-numberformat="{" data-sheets-formula="=R[0]C[-1]-R[0]C[-2]">-2124,00</td>
<td data-sheets-value="{" data-sheets-numberformat="{" data-sheets-formula="=(R[0]C[-1]/R[0]C[-3])">-25,80%</td>
</tr>
<tr>
<td data-sheets-value="{">24000</td>
<td data-sheets-value="{">5560</td>
<td data-sheets-value="{">4220</td>
<td data-sheets-value="{" data-sheets-formula="=((R[0]C[-3]-20000)*0,05)+176">376</td>
<td data-sheets-value="{">0</td>
<td data-sheets-value="{" data-sheets-formula="=R[0]C[-4]*0,5">2780</td>
<td data-sheets-value="{" data-sheets-numberformat="{" data-sheets-formula="=R[0]C[-4]*0,55">2321,00</td>
<td data-sheets-value="{" data-sheets-formula="=R[0]C[-6]+R[0]C[-4]+R[0]C[-2]">8716</td>
<td data-sheets-value="{" data-sheets-numberformat="{" data-sheets-formula="=R[0]C[-6]+R[0]C[-4]+R[0]C[-2]">6541,00</td>
<td data-sheets-value="{" data-sheets-numberformat="{" data-sheets-formula="=R[0]C[-1]-R[0]C[-2]">-2175,00</td>
<td data-sheets-value="{" data-sheets-numberformat="{" data-sheets-formula="=(R[0]C[-1]/R[0]C[-3])">-24,95%</td>
</tr>
<tr>
<td data-sheets-value="{">25000</td>
<td data-sheets-value="{">5850</td>
<td data-sheets-value="{">4500</td>
<td data-sheets-value="{" data-sheets-formula="=((R[0]C[-3]-20000)*0,05)+176">426</td>
<td data-sheets-value="{">0</td>
<td data-sheets-value="{" data-sheets-formula="=R[0]C[-4]*0,5">2925</td>
<td data-sheets-value="{" data-sheets-numberformat="{" data-sheets-formula="=R[0]C[-4]*0,55">2475,00</td>
<td data-sheets-value="{" data-sheets-formula="=R[0]C[-6]+R[0]C[-4]+R[0]C[-2]">9201</td>
<td data-sheets-value="{" data-sheets-numberformat="{" data-sheets-formula="=R[0]C[-6]+R[0]C[-4]+R[0]C[-2]">6975,00</td>
<td data-sheets-value="{" data-sheets-numberformat="{" data-sheets-formula="=R[0]C[-1]-R[0]C[-2]">-2226,00</td>
<td data-sheets-value="{" data-sheets-numberformat="{" data-sheets-formula="=(R[0]C[-1]/R[0]C[-3])">-24,19%</td>
</tr>
<tr>
<td data-sheets-value="{">26000</td>
<td data-sheets-value="{">6140</td>
<td data-sheets-value="{">4780</td>
<td data-sheets-value="{" data-sheets-formula="=((R[0]C[-3]-20000)*0,05)+176">476</td>
<td data-sheets-value="{">0</td>
<td data-sheets-value="{" data-sheets-formula="=R[0]C[-4]*0,5">3070</td>
<td data-sheets-value="{" data-sheets-numberformat="{" data-sheets-formula="=R[0]C[-4]*0,55">2629,00</td>
<td data-sheets-value="{" data-sheets-formula="=R[0]C[-6]+R[0]C[-4]+R[0]C[-2]">9686</td>
<td data-sheets-value="{" data-sheets-numberformat="{" data-sheets-formula="=R[0]C[-6]+R[0]C[-4]+R[0]C[-2]">7409,00</td>
<td data-sheets-value="{" data-sheets-numberformat="{" data-sheets-formula="=R[0]C[-1]-R[0]C[-2]">-2277,00</td>
<td data-sheets-value="{" data-sheets-numberformat="{" data-sheets-formula="=(R[0]C[-1]/R[0]C[-3])">-23,51%</td>
</tr>
<tr>
<td data-sheets-value="{">27000</td>
<td data-sheets-value="{">6430</td>
<td data-sheets-value="{">5060</td>
<td data-sheets-value="{" data-sheets-formula="=((R[0]C[-3]-20000)*0,05)+176">526</td>
<td data-sheets-value="{">0</td>
<td data-sheets-value="{" data-sheets-formula="=R[0]C[-4]*0,5">3215</td>
<td data-sheets-value="{" data-sheets-numberformat="{" data-sheets-formula="=R[0]C[-4]*0,55">2783,00</td>
<td data-sheets-value="{" data-sheets-formula="=R[0]C[-6]+R[0]C[-4]+R[0]C[-2]">10171</td>
<td data-sheets-value="{" data-sheets-numberformat="{" data-sheets-formula="=R[0]C[-6]+R[0]C[-4]+R[0]C[-2]">7843,00</td>
<td data-sheets-value="{" data-sheets-numberformat="{" data-sheets-formula="=R[0]C[-1]-R[0]C[-2]">-2328,00</td>
<td data-sheets-value="{" data-sheets-numberformat="{" data-sheets-formula="=(R[0]C[-1]/R[0]C[-3])">-22,89%</td>
</tr>
<tr>
<td data-sheets-value="{">28000</td>
<td data-sheets-value="{">6720</td>
<td data-sheets-value="{">5340</td>
<td data-sheets-value="{" data-sheets-formula="=((R[0]C[-3]-20000)*0,05)+176">576</td>
<td data-sheets-value="{">0</td>
<td data-sheets-value="{" data-sheets-formula="=R[0]C[-4]*0,5">3360</td>
<td data-sheets-value="{" data-sheets-numberformat="{" data-sheets-formula="=R[0]C[-4]*0,55">2937,00</td>
<td data-sheets-value="{" data-sheets-formula="=R[0]C[-6]+R[0]C[-4]+R[0]C[-2]">10656</td>
<td data-sheets-value="{" data-sheets-numberformat="{" data-sheets-formula="=R[0]C[-6]+R[0]C[-4]+R[0]C[-2]">8277,00</td>
<td data-sheets-value="{" data-sheets-numberformat="{" data-sheets-formula="=R[0]C[-1]-R[0]C[-2]">-2379,00</td>
<td data-sheets-value="{" data-sheets-numberformat="{" data-sheets-formula="=(R[0]C[-1]/R[0]C[-3])">-22,33%</td>
</tr>
<tr>
<td data-sheets-value="{">29000</td>
<td data-sheets-value="{">7010</td>
<td data-sheets-value="{">5620</td>
<td data-sheets-value="{" data-sheets-formula="=((R[0]C[-3]-20000)*0,05)+176">626</td>
<td data-sheets-value="{">0</td>
<td data-sheets-value="{" data-sheets-formula="=R[0]C[-4]*0,5">3505</td>
<td data-sheets-value="{" data-sheets-numberformat="{" data-sheets-formula="=R[0]C[-4]*0,55">3091,00</td>
<td data-sheets-value="{" data-sheets-formula="=R[0]C[-6]+R[0]C[-4]+R[0]C[-2]">11141</td>
<td data-sheets-value="{" data-sheets-numberformat="{" data-sheets-formula="=R[0]C[-6]+R[0]C[-4]+R[0]C[-2]">8711,00</td>
<td data-sheets-value="{" data-sheets-numberformat="{" data-sheets-formula="=R[0]C[-1]-R[0]C[-2]">-2430,00</td>
<td data-sheets-value="{" data-sheets-numberformat="{" data-sheets-formula="=(R[0]C[-1]/R[0]C[-3])">-21,81%</td>
</tr>
<tr>
<td data-sheets-value="{">30000</td>
<td data-sheets-value="{">7300</td>
<td data-sheets-value="{">5900</td>
<td data-sheets-value="{" data-sheets-formula="=((R[0]C[-3]-20000)*0,05)+176">676</td>
<td data-sheets-value="{">0</td>
<td data-sheets-value="{" data-sheets-formula="=R[0]C[-4]*0,5">3650</td>
<td data-sheets-value="{" data-sheets-numberformat="{" data-sheets-formula="=R[0]C[-4]*0,55">3245,00</td>
<td data-sheets-value="{" data-sheets-formula="=R[0]C[-6]+R[0]C[-4]+R[0]C[-2]">11626</td>
<td data-sheets-value="{" data-sheets-numberformat="{" data-sheets-formula="=R[0]C[-6]+R[0]C[-4]+R[0]C[-2]">9145,00</td>
<td data-sheets-value="{" data-sheets-numberformat="{" data-sheets-formula="=R[0]C[-1]-R[0]C[-2]">-2481,00</td>
<td data-sheets-value="{" data-sheets-numberformat="{" data-sheets-formula="=(R[0]C[-1]/R[0]C[-3])">-21,34%</td>
</tr>
<tr>
<td data-sheets-value="{">31000</td>
<td data-sheets-value="{">7670</td>
<td data-sheets-value="{">6260</td>
<td data-sheets-value="{" data-sheets-formula="=((R[0]C[-3]-30000)*0,065)+676">741</td>
<td data-sheets-value="{">0</td>
<td data-sheets-value="{" data-sheets-formula="=R[0]C[-4]*0,5">3835</td>
<td data-sheets-value="{" data-sheets-numberformat="{" data-sheets-formula="=R[0]C[-4]*0,55">3443,00</td>
<td data-sheets-value="{" data-sheets-formula="=R[0]C[-6]+R[0]C[-4]+R[0]C[-2]">12246</td>
<td data-sheets-value="{" data-sheets-numberformat="{" data-sheets-formula="=R[0]C[-6]+R[0]C[-4]+R[0]C[-2]">9703,00</td>
<td data-sheets-value="{" data-sheets-numberformat="{" data-sheets-formula="=R[0]C[-1]-R[0]C[-2]">-2543,00</td>
<td data-sheets-value="{" data-sheets-numberformat="{" data-sheets-formula="=(R[0]C[-1]/R[0]C[-3])">-20,77%</td>
</tr>
<tr>
<td data-sheets-value="{">32000</td>
<td data-sheets-value="{">8040</td>
<td data-sheets-value="{">6620</td>
<td data-sheets-value="{" data-sheets-formula="=((R[0]C[-3]-30000)*0,065)+676">806</td>
<td data-sheets-value="{">0</td>
<td data-sheets-value="{" data-sheets-formula="=R[0]C[-4]*0,5">4020</td>
<td data-sheets-value="{" data-sheets-numberformat="{" data-sheets-formula="=R[0]C[-4]*0,55">3641,00</td>
<td data-sheets-value="{" data-sheets-formula="=R[0]C[-6]+R[0]C[-4]+R[0]C[-2]">12866</td>
<td data-sheets-value="{" data-sheets-numberformat="{" data-sheets-formula="=R[0]C[-6]+R[0]C[-4]+R[0]C[-2]">10261,00</td>
<td data-sheets-value="{" data-sheets-numberformat="{" data-sheets-formula="=R[0]C[-1]-R[0]C[-2]">-2605,00</td>
<td data-sheets-value="{" data-sheets-numberformat="{" data-sheets-formula="=(R[0]C[-1]/R[0]C[-3])">-20,25%</td>
</tr>
<tr>
<td data-sheets-value="{">33000</td>
<td data-sheets-value="{">8410</td>
<td data-sheets-value="{">6980</td>
<td data-sheets-value="{" data-sheets-formula="=((R[0]C[-3]-30000)*0,065)+676">871</td>
<td data-sheets-value="{">0</td>
<td data-sheets-value="{" data-sheets-formula="=R[0]C[-4]*0,5">4205</td>
<td data-sheets-value="{" data-sheets-numberformat="{" data-sheets-formula="=R[0]C[-4]*0,55">3839,00</td>
<td data-sheets-value="{" data-sheets-formula="=R[0]C[-6]+R[0]C[-4]+R[0]C[-2]">13486</td>
<td data-sheets-value="{" data-sheets-numberformat="{" data-sheets-formula="=R[0]C[-6]+R[0]C[-4]+R[0]C[-2]">10819,00</td>
<td data-sheets-value="{" data-sheets-numberformat="{" data-sheets-formula="=R[0]C[-1]-R[0]C[-2]">-2667,00</td>
<td data-sheets-value="{" data-sheets-numberformat="{" data-sheets-formula="=(R[0]C[-1]/R[0]C[-3])">-19,78%</td>
</tr>
<tr>
<td data-sheets-value="{">34000</td>
<td data-sheets-value="{">8780</td>
<td data-sheets-value="{">7340</td>
<td data-sheets-value="{" data-sheets-formula="=((R[0]C[-3]-30000)*0,065)+676">936</td>
<td data-sheets-value="{">0</td>
<td data-sheets-value="{" data-sheets-formula="=R[0]C[-4]*0,5">4390</td>
<td data-sheets-value="{" data-sheets-numberformat="{" data-sheets-formula="=R[0]C[-4]*0,55">4037,00</td>
<td data-sheets-value="{" data-sheets-formula="=R[0]C[-6]+R[0]C[-4]+R[0]C[-2]">14106</td>
<td data-sheets-value="{" data-sheets-numberformat="{" data-sheets-formula="=R[0]C[-6]+R[0]C[-4]+R[0]C[-2]">11377,00</td>
<td data-sheets-value="{" data-sheets-numberformat="{" data-sheets-formula="=R[0]C[-1]-R[0]C[-2]">-2729,00</td>
<td data-sheets-value="{" data-sheets-numberformat="{" data-sheets-formula="=(R[0]C[-1]/R[0]C[-3])">-19,35%</td>
</tr>
<tr>
<td data-sheets-value="{">35000</td>
<td data-sheets-value="{">9150</td>
<td data-sheets-value="{">7700</td>
<td data-sheets-value="{" data-sheets-formula="=((R[0]C[-3]-30000)*0,065)+676">1001</td>
<td data-sheets-value="{">0</td>
<td data-sheets-value="{" data-sheets-formula="=R[0]C[-4]*0,5">4575</td>
<td data-sheets-value="{" data-sheets-numberformat="{" data-sheets-formula="=R[0]C[-4]*0,55">4235,00</td>
<td data-sheets-value="{" data-sheets-formula="=R[0]C[-6]+R[0]C[-4]+R[0]C[-2]">14726</td>
<td data-sheets-value="{" data-sheets-numberformat="{" data-sheets-formula="=R[0]C[-6]+R[0]C[-4]+R[0]C[-2]">11935,00</td>
<td data-sheets-value="{" data-sheets-numberformat="{" data-sheets-formula="=R[0]C[-1]-R[0]C[-2]">-2791,00</td>
<td data-sheets-value="{" data-sheets-numberformat="{" data-sheets-formula="=(R[0]C[-1]/R[0]C[-3])">-18,95%</td>
</tr>
<tr>
<td data-sheets-value="{">36000</td>
<td data-sheets-value="{">9520</td>
<td data-sheets-value="{">8060</td>
<td data-sheets-value="{" data-sheets-formula="=((R[0]C[-3]-30000)*0,065)+676">1066</td>
<td data-sheets-value="{">0</td>
<td data-sheets-value="{" data-sheets-formula="=R[0]C[-4]*0,5">4760</td>
<td data-sheets-value="{" data-sheets-numberformat="{" data-sheets-formula="=R[0]C[-4]*0,55">4433,00</td>
<td data-sheets-value="{" data-sheets-formula="=R[0]C[-6]+R[0]C[-4]+R[0]C[-2]">15346</td>
<td data-sheets-value="{" data-sheets-numberformat="{" data-sheets-formula="=R[0]C[-6]+R[0]C[-4]+R[0]C[-2]">12493,00</td>
<td data-sheets-value="{" data-sheets-numberformat="{" data-sheets-formula="=R[0]C[-1]-R[0]C[-2]">-2853,00</td>
<td data-sheets-value="{" data-sheets-numberformat="{" data-sheets-formula="=(R[0]C[-1]/R[0]C[-3])">-18,59%</td>
</tr>
<tr>
<td data-sheets-value="{">37000</td>
<td data-sheets-value="{">9890</td>
<td data-sheets-value="{">8420</td>
<td data-sheets-value="{" data-sheets-formula="=((R[0]C[-3]-30000)*0,065)+676">1131</td>
<td data-sheets-value="{">0</td>
<td data-sheets-value="{" data-sheets-formula="=R[0]C[-4]*0,5">4945</td>
<td data-sheets-value="{" data-sheets-numberformat="{" data-sheets-formula="=R[0]C[-4]*0,55">4631,00</td>
<td data-sheets-value="{" data-sheets-formula="=R[0]C[-6]+R[0]C[-4]+R[0]C[-2]">15966</td>
<td data-sheets-value="{" data-sheets-numberformat="{" data-sheets-formula="=R[0]C[-6]+R[0]C[-4]+R[0]C[-2]">13051,00</td>
<td data-sheets-value="{" data-sheets-numberformat="{" data-sheets-formula="=R[0]C[-1]-R[0]C[-2]">-2915,00</td>
<td data-sheets-value="{" data-sheets-numberformat="{" data-sheets-formula="=(R[0]C[-1]/R[0]C[-3])">-18,26%</td>
</tr>
<tr>
<td data-sheets-value="{">38000</td>
<td data-sheets-value="{">10260</td>
<td data-sheets-value="{">8780</td>
<td data-sheets-value="{" data-sheets-formula="=((R[0]C[-3]-30000)*0,065)+676">1196</td>
<td data-sheets-value="{">0</td>
<td data-sheets-value="{" data-sheets-formula="=R[0]C[-4]*0,5">5130</td>
<td data-sheets-value="{" data-sheets-numberformat="{" data-sheets-formula="=R[0]C[-4]*0,55">4829,00</td>
<td data-sheets-value="{" data-sheets-formula="=R[0]C[-6]+R[0]C[-4]+R[0]C[-2]">16586</td>
<td data-sheets-value="{" data-sheets-numberformat="{" data-sheets-formula="=R[0]C[-6]+R[0]C[-4]+R[0]C[-2]">13609,00</td>
<td data-sheets-value="{" data-sheets-numberformat="{" data-sheets-formula="=R[0]C[-1]-R[0]C[-2]">-2977,00</td>
<td data-sheets-value="{" data-sheets-numberformat="{" data-sheets-formula="=(R[0]C[-1]/R[0]C[-3])">-17,95%</td>
</tr>
<tr>
<td data-sheets-value="{">39000</td>
<td data-sheets-value="{">10630</td>
<td data-sheets-value="{">9140</td>
<td data-sheets-value="{" data-sheets-formula="=((R[0]C[-3]-30000)*0,065)+676">1261</td>
<td data-sheets-value="{">0</td>
<td data-sheets-value="{" data-sheets-formula="=R[0]C[-4]*0,5">5315</td>
<td data-sheets-value="{" data-sheets-numberformat="{" data-sheets-formula="=R[0]C[-4]*0,55">5027,00</td>
<td data-sheets-value="{" data-sheets-formula="=R[0]C[-6]+R[0]C[-4]+R[0]C[-2]">17206</td>
<td data-sheets-value="{" data-sheets-numberformat="{" data-sheets-formula="=R[0]C[-6]+R[0]C[-4]+R[0]C[-2]">14167,00</td>
<td data-sheets-value="{" data-sheets-numberformat="{" data-sheets-formula="=R[0]C[-1]-R[0]C[-2]">-3039,00</td>
<td data-sheets-value="{" data-sheets-numberformat="{" data-sheets-formula="=(R[0]C[-1]/R[0]C[-3])">-17,66%</td>
</tr>
<tr>
<td data-sheets-value="{">40000</td>
<td data-sheets-value="{">11000</td>
<td data-sheets-value="{">9500</td>
<td data-sheets-value="{" data-sheets-formula="=((R[0]C[-3]-30000)*0,065)+676">1326</td>
<td data-sheets-value="{">0</td>
<td data-sheets-value="{" data-sheets-formula="=R[0]C[-4]*0,5">5500</td>
<td data-sheets-value="{" data-sheets-numberformat="{" data-sheets-formula="=R[0]C[-4]*0,55">5225,00</td>
<td data-sheets-value="{" data-sheets-formula="=R[0]C[-6]+R[0]C[-4]+R[0]C[-2]">17826</td>
<td data-sheets-value="{" data-sheets-numberformat="{" data-sheets-formula="=R[0]C[-6]+R[0]C[-4]+R[0]C[-2]">14725,00</td>
<td data-sheets-value="{" data-sheets-numberformat="{" data-sheets-formula="=R[0]C[-1]-R[0]C[-2]">-3101,00</td>
<td data-sheets-value="{" data-sheets-numberformat="{" data-sheets-formula="=(R[0]C[-1]/R[0]C[-3])">-17,40%</td>
</tr>
<tr>
<td data-sheets-value="{">45000</td>
<td data-sheets-value="{">13250</td>
<td data-sheets-value="{">11700</td>
<td data-sheets-value="{" data-sheets-formula="=((R[0]C[-3]-40000)*0,075)+1326">1701</td>
<td data-sheets-value="{">0</td>
<td data-sheets-value="{" data-sheets-formula="=R[0]C[-4]*0,5">6625</td>
<td data-sheets-value="{" data-sheets-numberformat="{" data-sheets-formula="=R[0]C[-4]*0,55">6435,00</td>
<td data-sheets-value="{" data-sheets-formula="=R[0]C[-6]+R[0]C[-4]+R[0]C[-2]">21576</td>
<td data-sheets-value="{" data-sheets-numberformat="{" data-sheets-formula="=R[0]C[-6]+R[0]C[-4]+R[0]C[-2]">18135,00</td>
<td data-sheets-value="{" data-sheets-numberformat="{" data-sheets-formula="=R[0]C[-1]-R[0]C[-2]">-3441,00</td>
<td data-sheets-value="{" data-sheets-numberformat="{" data-sheets-formula="=(R[0]C[-1]/R[0]C[-3])">-15,95%</td>
</tr>
<tr>
<td data-sheets-value="{">50000</td>
<td data-sheets-value="{">15500</td>
<td data-sheets-value="{">13900</td>
<td data-sheets-value="{" data-sheets-formula="=((R[0]C[-3]-40000)*0,075)+1326">2076</td>
<td data-sheets-value="{">0</td>
<td data-sheets-value="{" data-sheets-formula="=R[0]C[-4]*0,5">7750</td>
<td data-sheets-value="{" data-sheets-numberformat="{" data-sheets-formula="=R[0]C[-4]*0,55">7645,00</td>
<td data-sheets-value="{" data-sheets-formula="=R[0]C[-6]+R[0]C[-4]+R[0]C[-2]">25326</td>
<td data-sheets-value="{" data-sheets-numberformat="{" data-sheets-formula="=R[0]C[-6]+R[0]C[-4]+R[0]C[-2]">21545,00</td>
<td data-sheets-value="{" data-sheets-numberformat="{" data-sheets-formula="=R[0]C[-1]-R[0]C[-2]">-3781,00</td>
<td data-sheets-value="{" data-sheets-numberformat="{" data-sheets-formula="=(R[0]C[-1]/R[0]C[-3])">-14,93%</td>
</tr>
<tr>
<td data-sheets-value="{">75000</td>
<td data-sheets-value="{">26750</td>
<td data-sheets-value="{">24900</td>
<td data-sheets-value="{" data-sheets-formula="=((R[0]C[-3]-65000)*0,09)+3201">4101</td>
<td data-sheets-value="{">0</td>
<td data-sheets-value="{" data-sheets-formula="=R[0]C[-4]*0,5">13375</td>
<td data-sheets-value="{" data-sheets-numberformat="{" data-sheets-formula="=R[0]C[-4]*0,55">13695,00</td>
<td data-sheets-value="{" data-sheets-formula="=R[0]C[-6]+R[0]C[-4]+R[0]C[-2]">44226</td>
<td data-sheets-value="{" data-sheets-numberformat="{" data-sheets-formula="=R[0]C[-6]+R[0]C[-4]+R[0]C[-2]">38595,00</td>
<td data-sheets-value="{" data-sheets-numberformat="{" data-sheets-formula="=R[0]C[-1]-R[0]C[-2]">-5631,00</td>
<td data-sheets-value="{" data-sheets-numberformat="{" data-sheets-formula="=(R[0]C[-1]/R[0]C[-3])">-12,73%</td>
</tr>
<tr>
<td data-sheets-value="{">100000</td>
<td data-sheets-value="{">38000</td>
<td data-sheets-value="{">35900</td>
<td data-sheets-value="{" data-sheets-formula="=((R[0]C[-3]-65000)*0,09)+3201">6351</td>
<td data-sheets-value="{">0</td>
<td data-sheets-value="{" data-sheets-formula="=R[0]C[-4]*0,5">19000</td>
<td data-sheets-value="{" data-sheets-numberformat="{" data-sheets-formula="=R[0]C[-4]*0,55">19745,00</td>
<td data-sheets-value="{" data-sheets-formula="=R[0]C[-6]+R[0]C[-4]+R[0]C[-2]">63351</td>
<td data-sheets-value="{" data-sheets-numberformat="{" data-sheets-formula="=R[0]C[-6]+R[0]C[-4]+R[0]C[-2]">55645,00</td>
<td data-sheets-value="{" data-sheets-numberformat="{" data-sheets-formula="=R[0]C[-1]-R[0]C[-2]">-7706,00</td>
<td data-sheets-value="{" data-sheets-numberformat="{" data-sheets-formula="=(R[0]C[-1]/R[0]C[-3])">-12,16%</td>
</tr>
<tr>
<td data-sheets-value="{">200000</td>
<td data-sheets-value="{">83000</td>
<td data-sheets-value="{">79900</td>
<td data-sheets-value="{" data-sheets-formula="=((R[0]C[-3]-65000)*0,09)+3201">15351</td>
<td data-sheets-value="{">0</td>
<td data-sheets-value="{" data-sheets-formula="=R[0]C[-4]*0,5">41500</td>
<td data-sheets-value="{" data-sheets-numberformat="{" data-sheets-formula="=R[0]C[-4]*0,55">43945,00</td>
<td data-sheets-value="{" data-sheets-formula="=R[0]C[-6]+R[0]C[-4]+R[0]C[-2]">139851</td>
<td data-sheets-value="{" data-sheets-numberformat="{" data-sheets-formula="=R[0]C[-6]+R[0]C[-4]+R[0]C[-2]">123845,00</td>
<td data-sheets-value="{" data-sheets-numberformat="{" data-sheets-formula="=R[0]C[-1]-R[0]C[-2]">-16006,00</td>
<td data-sheets-value="{" data-sheets-numberformat="{" data-sheets-formula="=(R[0]C[-1]/R[0]C[-3])">-11,45%</td>
</tr>
<tr>
<td data-sheets-value="{">500000</td>
<td data-sheets-value="{">218000</td>
<td data-sheets-value="{">211900</td>
<td data-sheets-value="{" data-sheets-formula="=((R[0]C[-3]-65000)*0,09)+3201">42351</td>
<td data-sheets-value="{">0</td>
<td data-sheets-value="{" data-sheets-formula="=R[0]C[-4]*0,5">109000</td>
<td data-sheets-value="{" data-sheets-numberformat="{" data-sheets-formula="=R[0]C[-4]*0,55">116545,00</td>
<td data-sheets-value="{" data-sheets-formula="=R[0]C[-6]+R[0]C[-4]+R[0]C[-2]">369351</td>
<td data-sheets-value="{" data-sheets-numberformat="{" data-sheets-formula="=R[0]C[-6]+R[0]C[-4]+R[0]C[-2]">328445,00</td>
<td data-sheets-value="{" data-sheets-numberformat="{" data-sheets-formula="=R[0]C[-1]-R[0]C[-2]">-40906,00</td>
<td data-sheets-value="{" data-sheets-numberformat="{" data-sheets-formula="=(R[0]C[-1]/R[0]C[-3])">-11,08%</td>
</tr>
<tr>
<td colspan="11" rowspan="1" data-sheets-value="{">(*) Για ατομικές επιχειρήσεις και ελεύθερους επαγγελματίες που είχαν μείωση 50% στην προκαταβολή φόρου το 2020</td>
</tr>
</tbody>
</table>
]]></content:encoded>
					
		
		
		<media:thumbnail url="https://i0.wp.com/www.moneypress.gr/wp-content/uploads/2020/05/ergazomenoixrimata.jpg?fit=702%2C394&#038;ssl=1"/><media:content url="https://i0.wp.com/www.moneypress.gr/wp-content/uploads/2020/05/ergazomenoixrimata.jpg?fit=702%2C394&#038;ssl=1" type="image/jpeg" expression="full"></media:content>	</item>
	</channel>
</rss>
