{"text_format":"3","workbook":"xlsx","n_sheets":4,"sheets":["Költségvetési kivonat","Havi kiadások kivonata","Tételes kiadáslista","Jótékonysági és más támogatások"],"not_rendered":{"external_links":1,"defined_names":8,"comments":2},"read":"whole","date_system":"1900"}

{"sheet":"Költségvetési kivonat","index":0,"n_rows":30,"n_cols":6,"rows_kept":30,"merged":[[1,0,1,5]]}
[]
["2005. évi tényleges kiadások a költségvetési előirányzat tükrében (évkezdettől)"]
[]
["Főkönyvi kód","Számlamegjelölés","Tényleges","Költségvetési előirányzat","Fennmaradó (Ft)","Fennmaradó (%)"]
[]
[1000,"Hirdetések",{"$f":"'Havi kiadások kivonata'!O6","v":{"$error":"#VALUE!"}},{"v":600000,"d":"600,000.00 Ft"},{"$f":"SUM(+D6-C6)","v":{"$error":"#VALUE!"}},{"$f":"SUM(E6/D6)","v":{"$error":"#VALUE!"}}]
[]
[2000,"Irodai berendezés",null,{"v":600000,"d":"600,000.00 Ft"},{"$f":"SUM(+D8-C8)","v":{"v":600000,"d":"600,000.00 Ft"}},{"$f":"SUM(E8/D8)","v":{"v":1,"d":"100.00%"}}]
[]
[3000,"Nyomtatók",null,{"v":600000,"d":"600,000.00 Ft"},{"$f":"SUM(+D10-C10)","v":{"v":600000,"d":"600,000.00 Ft"}},{"$f":"SUM(E10/D10)","v":{"v":1,"d":"100.00%"}}]
[]
[4000,"Kiszolgálókra fordított összeg",null,{"v":600000,"d":"600,000.00 Ft"},{"$f":"SUM(+D12-C12)","v":{"v":600000,"d":"600,000.00 Ft"}},{"$f":"SUM(E12/D12)","v":{"v":1,"d":"100.00%"}}]
[]
[5000,"Kellékek",null,{"v":300000,"d":"300,000.00 Ft"},{"$f":"SUM(+D14-C14)","v":{"v":300000,"d":"300,000.00 Ft"}},{"$f":"SUM(E14/D14)","v":{"v":1,"d":"100.00%"}}]
[]
[6000,"Ügyfélszámítógépek költségei",null,{"v":150000,"d":"150,000.00 Ft"},{"$f":"SUM(+D16-C16)","v":{"v":150000,"d":"150,000.00 Ft"}},{"$f":"SUM(E16/D16)","v":{"v":1,"d":"100.00%"}}]
[]
[7000,"Számítógépek",{"$f":"'Havi kiadások kivonata'!O18","v":{"$error":"#VALUE!"}},{"v":450000,"d":"450,000.00 Ft"},{"$f":"SUM(+D18-C18)","v":{"$error":"#VALUE!"}},{"$f":"SUM(E18/D18)","v":{"$error":"#VALUE!"}}]
[]
[8000,"Társadalombiztosítás",null,{"v":350000,"d":"350,000.00 Ft"},{"$f":"SUM(+D20-C20)","v":{"v":350000,"d":"350,000.00 Ft"}},{"$f":"SUM(E20/D20)","v":{"v":1,"d":"100.00%"}}]
[]
[9000,"Épületköltségek",null,{"v":700000,"d":"700,000.00 Ft"},{"$f":"SUM(+D22-C22)","v":{"v":700000,"d":"700,000.00 Ft"}},{"$f":"SUM(E22/D22)","v":{"v":1,"d":"100.00%"}}]
[]
[10000,"Marketing",null,{"v":600000,"d":"600,000.00 Ft"},{"$f":"SUM(+D24-C24)","v":{"v":600000,"d":"600,000.00 Ft"}},{"$f":"SUM(E24/D24)","v":{"v":1,"d":"100.00%"}}]
[]
[11000,"Jótékonysági célok",{"$f":"'Havi kiadások kivonata'!O26","v":{"$error":"#VALUE!"}},{"v":1400000,"d":"1,400,000.00 Ft"},{"$f":"SUM(+D26-C26)","v":{"$error":"#VALUE!"}},{"$f":"SUM(E26/D26)","v":{"$error":"#VALUE!"}}]
[]
[12000,"Támogatások",{"$f":"'Havi kiadások kivonata'!O28","v":{"$error":"#VALUE!"}},{"v":300000,"d":"300,000.00 Ft"},{"$f":"SUM(+D28-C28)","v":{"$error":"#VALUE!"}},{"$f":"SUM(E28/D28)","v":{"$error":"#VALUE!"}}]
[]
[null,"Végösszeg",{"$f":"SUM(C6:C28)","v":{"$error":"#VALUE!"}},{"$f":"SUM(D6:D28)","v":{"v":6650000,"d":"6,650,000.00 Ft"}},{"$f":"SUM(E6:E28)","v":{"$error":"#VALUE!"}},{"$f":"SUM(E30/D30)","v":{"$error":"#VALUE!"}}]

{"sheet":"Havi kiadások kivonata","index":1,"n_rows":30,"n_cols":15,"rows_kept":30,"merged":[[1,0,1,14]]}
[]
["2005. évi havi kiadások"]
[]
["Főkönyvi kód","Számlamegjelölés","2005-01-01","2005-02-01","2005-03-01","2005-04-01","2005-05-01","2005-06-01","2005-07-01","2005-08-01","2005-09-01","2005-10-01","2005-11-01","2005-12-01",2005]
[]
[10000,"Hirdetések",{"$f":"SUMIF('[1]Charitables & Sponsorships'!$L$1:$L$65536,\"=\"&($A6&TEXT(C$4,\"mmm-yy\")),'[1]Charitables & Sponsorships'!$D$1:$D$65536)+SUMIF('[1]Itemized Expenses'!$J$1:$J$65536,\"=\"&($A6&TEXT(C$4,\"mmm-yy\")),'[1]Itemized Expenses'!$E$1:$E$65536)","v":{"$error":"#VALUE!"}},{"$f":"SUMIF('[1]Charitables & Sponsorships'!$L$1:$L$65536,\"=\"&($A6&TEXT(D$4,\"mmm-yy\")),'[1]Charitables & Sponsorships'!$D$1:$D$65536)+SUMIF('[1]Itemized Expenses'!$J$1:$J$65536,\"=\"&($A6&TEXT(D$4,\"mmm-yy\")),'[1]Itemized Expenses'!$E$1:$E$65536)","v":{"$error":"#VALUE!"}},{"$f":"SUMIF('[1]Charitables & Sponsorships'!$L$1:$L$65536,\"=\"&($A6&TEXT(E$4,\"mmm-yy\")),'[1]Charitables & Sponsorships'!$D$1:$D$65536)+SUMIF('[1]Itemized Expenses'!$J$1:$J$65536,\"=\"&($A6&TEXT(E$4,\"mmm-yy\")),'[1]Itemized Expenses'!$E$1:$E$65536)","v":{"$error":"#VALUE!"}},{"$f":"SUMIF('[1]Charitables & Sponsorships'!$L$1:$L$65536,\"=\"&($A6&TEXT(F$4,\"mmm-yy\")),'[1]Charitables & Sponsorships'!$D$1:$D$65536)+SUMIF('[1]Itemized Expenses'!$J$1:$J$65536,\"=\"&($A6&TEXT(F$4,\"mmm-yy\")),'[1]Itemized Expenses'!$E$1:$E$65536)","v":{"$error":"#VALUE!"}},{"$f":"SUMIF('[1]Charitables & Sponsorships'!$L$1:$L$65536,\"=\"&($A6&TEXT(G$4,\"mmm-yy\")),'[1]Charitables & Sponsorships'!$D$1:$D$65536)+SUMIF('[1]Itemized Expenses'!$J$1:$J$65536,\"=\"&($A6&TEXT(G$4,\"mmm-yy\")),'[1]Itemized Expenses'!$E$1:$E$65536)","v":{"$error":"#VALUE!"}},{"$f":"SUMIF('[1]Charitables & Sponsorships'!$L$1:$L$65536,\"=\"&($A6&TEXT(H$4,\"mmm-yy\")),'[1]Charitables & Sponsorships'!$D$1:$D$65536)+SUMIF('[1]Itemized Expenses'!$J$1:$J$65536,\"=\"&($A6&TEXT(H$4,\"mmm-yy\")),'[1]Itemized Expenses'!$E$1:$E$65536)","v":{"$error":"#VALUE!"}},{"$f":"SUMIF('[1]Charitables & Sponsorships'!$L$1:$L$65536,\"=\"&($A6&TEXT(I$4,\"mmm-yy\")),'[1]Charitables & Sponsorships'!$D$1:$D$65536)+SUMIF('[1]Itemized Expenses'!$J$1:$J$65536,\"=\"&($A6&TEXT(I$4,\"mmm-yy\")),'[1]Itemized Expenses'!$E$1:$E$65536)","v":{"$error":"#VALUE!"}},{"$f":"SUMIF('[1]Charitables & Sponsorships'!$L$1:$L$65536,\"=\"&($A6&TEXT(J$4,\"mmm-yy\")),'[1]Charitables & Sponsorships'!$D$1:$D$65536)+SUMIF('[1]Itemized Expenses'!$J$1:$J$65536,\"=\"&($A6&TEXT(J$4,\"mmm-yy\")),'[1]Itemized Expenses'!$E$1:$E$65536)","v":{"$error":"#VALUE!"}},{"$f":"SUMIF('[1]Charitables & Sponsorships'!$L$1:$L$65536,\"=\"&($A6&TEXT(K$4,\"mmm-yy\")),'[1]Charitables & Sponsorships'!$D$1:$D$65536)+SUMIF('[1]Itemized Expenses'!$J$1:$J$65536,\"=\"&($A6&TEXT(K$4,\"mmm-yy\")),'[1]Itemized Expenses'!$E$1:$E$65536)","v":{"$error":"#VALUE!"}},{"$f":"SUMIF('[1]Charitables & Sponsorships'!$L$1:$L$65536,\"=\"&($A6&TEXT(L$4,\"mmm-yy\")),'[1]Charitables & Sponsorships'!$D$1:$D$65536)+SUMIF('[1]Itemized Expenses'!$J$1:$J$65536,\"=\"&($A6&TEXT(L$4,\"mmm-yy\")),'[1]Itemized Expenses'!$E$1:$E$65536)","v":{"$error":"#VALUE!"}},{"$f":"SUMIF('[1]Charitables & Sponsorships'!$L$1:$L$65536,\"=\"&($A6&TEXT(M$4,\"mmm-yy\")),'[1]Charitables & Sponsorships'!$D$1:$D$65536)+SUMIF('[1]Itemized Expenses'!$J$1:$J$65536,\"=\"&($A6&TEXT(M$4,\"mmm-yy\")),'[1]Itemized Expenses'!$E$1:$E$65536)","v":{"$error":"#VALUE!"}},{"$f":"SUMIF('[1]Charitables & Sponsorships'!$L$1:$L$65536,\"=\"&($A6&TEXT(N$4,\"mmm-yy\")),'[1]Charitables & Sponsorships'!$D$1:$D$65536)+SUMIF('[1]Itemized Expenses'!$J$1:$J$65536,\"=\"&($A6&TEXT(N$4,\"mmm-yy\")),'[1]Itemized Expenses'!$E$1:$E$65536)","v":{"$error":"#VALUE!"}},{"$f":"SUM(C6:N6)","v":{"$error":"#VALUE!"}}]
[]
[2000,"Irodai berendezés",{"$f":"SUMIF('[1]Charitables & Sponsorships'!$L$1:$L$65536,\"=\"&($A8&TEXT(C$4,\"mmm-yy\")),'[1]Charitables & Sponsorships'!$D$1:$D$65536)+SUMIF('[1]Itemized Expenses'!$J$1:$J$65536,\"=\"&($A8&TEXT(C$4,\"mmm-yy\")),'[1]Itemized Expenses'!$E$1:$E$65536)","v":{"$error":"#VALUE!"}},{"$f":"SUMIF('[1]Charitables & Sponsorships'!$L$1:$L$65536,\"=\"&($A8&TEXT(D$4,\"mmm-yy\")),'[1]Charitables & Sponsorships'!$D$1:$D$65536)+SUMIF('[1]Itemized Expenses'!$J$1:$J$65536,\"=\"&($A8&TEXT(D$4,\"mmm-yy\")),'[1]Itemized Expenses'!$E$1:$E$65536)","v":{"$error":"#VALUE!"}},{"$f":"SUMIF('[1]Charitables & Sponsorships'!$L$1:$L$65536,\"=\"&($A8&TEXT(E$4,\"mmm-yy\")),'[1]Charitables & Sponsorships'!$D$1:$D$65536)+SUMIF('[1]Itemized Expenses'!$J$1:$J$65536,\"=\"&($A8&TEXT(E$4,\"mmm-yy\")),'[1]Itemized Expenses'!$E$1:$E$65536)","v":{"$error":"#VALUE!"}},{"$f":"SUMIF('[1]Charitables & Sponsorships'!$L$1:$L$65536,\"=\"&($A8&TEXT(F$4,\"mmm-yy\")),'[1]Charitables & Sponsorships'!$D$1:$D$65536)+SUMIF('[1]Itemized Expenses'!$J$1:$J$65536,\"=\"&($A8&TEXT(F$4,\"mmm-yy\")),'[1]Itemized Expenses'!$E$1:$E$65536)","v":{"$error":"#VALUE!"}},{"$f":"SUMIF('[1]Charitables & Sponsorships'!$L$1:$L$65536,\"=\"&($A8&TEXT(G$4,\"mmm-yy\")),'[1]Charitables & Sponsorships'!$D$1:$D$65536)+SUMIF('[1]Itemized Expenses'!$J$1:$J$65536,\"=\"&($A8&TEXT(G$4,\"mmm-yy\")),'[1]Itemized Expenses'!$E$1:$E$65536)","v":{"$error":"#VALUE!"}},{"$f":"SUMIF('[1]Charitables & Sponsorships'!$L$1:$L$65536,\"=\"&($A8&TEXT(H$4,\"mmm-yy\")),'[1]Charitables & Sponsorships'!$D$1:$D$65536)+SUMIF('[1]Itemized Expenses'!$J$1:$J$65536,\"=\"&($A8&TEXT(H$4,\"mmm-yy\")),'[1]Itemized Expenses'!$E$1:$E$65536)","v":{"$error":"#VALUE!"}},{"$f":"SUMIF('[1]Charitables & Sponsorships'!$L$1:$L$65536,\"=\"&($A8&TEXT(I$4,\"mmm-yy\")),'[1]Charitables & Sponsorships'!$D$1:$D$65536)+SUMIF('[1]Itemized Expenses'!$J$1:$J$65536,\"=\"&($A8&TEXT(I$4,\"mmm-yy\")),'[1]Itemized Expenses'!$E$1:$E$65536)","v":{"$error":"#VALUE!"}},{"$f":"SUMIF('[1]Charitables & Sponsorships'!$L$1:$L$65536,\"=\"&($A8&TEXT(J$4,\"mmm-yy\")),'[1]Charitables & Sponsorships'!$D$1:$D$65536)+SUMIF('[1]Itemized Expenses'!$J$1:$J$65536,\"=\"&($A8&TEXT(J$4,\"mmm-yy\")),'[1]Itemized Expenses'!$E$1:$E$65536)","v":{"$error":"#VALUE!"}},{"$f":"SUMIF('[1]Charitables & Sponsorships'!$L$1:$L$65536,\"=\"&($A8&TEXT(K$4,\"mmm-yy\")),'[1]Charitables & Sponsorships'!$D$1:$D$65536)+SUMIF('[1]Itemized Expenses'!$J$1:$J$65536,\"=\"&($A8&TEXT(K$4,\"mmm-yy\")),'[1]Itemized Expenses'!$E$1:$E$65536)","v":{"$error":"#VALUE!"}},{"$f":"SUMIF('[1]Charitables & Sponsorships'!$L$1:$L$65536,\"=\"&($A8&TEXT(L$4,\"mmm-yy\")),'[1]Charitables & Sponsorships'!$D$1:$D$65536)+SUMIF('[1]Itemized Expenses'!$J$1:$J$65536,\"=\"&($A8&TEXT(L$4,\"mmm-yy\")),'[1]Itemized Expenses'!$E$1:$E$65536)","v":{"$error":"#VALUE!"}},{"$f":"SUMIF('[1]Charitables & Sponsorships'!$L$1:$L$65536,\"=\"&($A8&TEXT(M$4,\"mmm-yy\")),'[1]Charitables & Sponsorships'!$D$1:$D$65536)+SUMIF('[1]Itemized Expenses'!$J$1:$J$65536,\"=\"&($A8&TEXT(M$4,\"mmm-yy\")),'[1]Itemized Expenses'!$E$1:$E$65536)","v":{"$error":"#VALUE!"}},{"$f":"SUMIF('[1]Charitables & Sponsorships'!$L$1:$L$65536,\"=\"&($A8&TEXT(N$4,\"mmm-yy\")),'[1]Charitables & Sponsorships'!$D$1:$D$65536)+SUMIF('[1]Itemized Expenses'!$J$1:$J$65536,\"=\"&($A8&TEXT(N$4,\"mmm-yy\")),'[1]Itemized Expenses'!$E$1:$E$65536)","v":{"$error":"#VALUE!"}},{"$f":"SUM(C8:N8)","v":{"$error":"#VALUE!"}}]
[]
[3000,"Nyomtatók",{"$f":"SUMIF('[1]Charitables & Sponsorships'!$L$1:$L$65536,\"=\"&($A10&TEXT(C$4,\"mmm-yy\")),'[1]Charitables & Sponsorships'!$D$1:$D$65536)+SUMIF('[1]Itemized Expenses'!$J$1:$J$65536,\"=\"&($A10&TEXT(C$4,\"mmm-yy\")),'[1]Itemized Expenses'!$E$1:$E$65536)","v":{"$error":"#VALUE!"}},{"$f":"SUMIF('[1]Charitables & Sponsorships'!$L$1:$L$65536,\"=\"&($A10&TEXT(D$4,\"mmm-yy\")),'[1]Charitables & Sponsorships'!$D$1:$D$65536)+SUMIF('[1]Itemized Expenses'!$J$1:$J$65536,\"=\"&($A10&TEXT(D$4,\"mmm-yy\")),'[1]Itemized Expenses'!$E$1:$E$65536)","v":{"$error":"#VALUE!"}},{"$f":"SUMIF('[1]Charitables & Sponsorships'!$L$1:$L$65536,\"=\"&($A10&TEXT(E$4,\"mmm-yy\")),'[1]Charitables & Sponsorships'!$D$1:$D$65536)+SUMIF('[1]Itemized Expenses'!$J$1:$J$65536,\"=\"&($A10&TEXT(E$4,\"mmm-yy\")),'[1]Itemized Expenses'!$E$1:$E$65536)","v":{"$error":"#VALUE!"}},{"$f":"SUMIF('[1]Charitables & Sponsorships'!$L$1:$L$65536,\"=\"&($A10&TEXT(F$4,\"mmm-yy\")),'[1]Charitables & Sponsorships'!$D$1:$D$65536)+SUMIF('[1]Itemized Expenses'!$J$1:$J$65536,\"=\"&($A10&TEXT(F$4,\"mmm-yy\")),'[1]Itemized Expenses'!$E$1:$E$65536)","v":{"$error":"#VALUE!"}},{"$f":"SUMIF('[1]Charitables & Sponsorships'!$L$1:$L$65536,\"=\"&($A10&TEXT(G$4,\"mmm-yy\")),'[1]Charitables & Sponsorships'!$D$1:$D$65536)+SUMIF('[1]Itemized Expenses'!$J$1:$J$65536,\"=\"&($A10&TEXT(G$4,\"mmm-yy\")),'[1]Itemized Expenses'!$E$1:$E$65536)","v":{"$error":"#VALUE!"}},{"$f":"SUMIF('[1]Charitables & Sponsorships'!$L$1:$L$65536,\"=\"&($A10&TEXT(H$4,\"mmm-yy\")),'[1]Charitables & Sponsorships'!$D$1:$D$65536)+SUMIF('[1]Itemized Expenses'!$J$1:$J$65536,\"=\"&($A10&TEXT(H$4,\"mmm-yy\")),'[1]Itemized Expenses'!$E$1:$E$65536)","v":{"$error":"#VALUE!"}},{"$f":"SUMIF('[1]Charitables & Sponsorships'!$L$1:$L$65536,\"=\"&($A10&TEXT(I$4,\"mmm-yy\")),'[1]Charitables & Sponsorships'!$D$1:$D$65536)+SUMIF('[1]Itemized Expenses'!$J$1:$J$65536,\"=\"&($A10&TEXT(I$4,\"mmm-yy\")),'[1]Itemized Expenses'!$E$1:$E$65536)","v":{"$error":"#VALUE!"}},{"$f":"SUMIF('[1]Charitables & Sponsorships'!$L$1:$L$65536,\"=\"&($A10&TEXT(J$4,\"mmm-yy\")),'[1]Charitables & Sponsorships'!$D$1:$D$65536)+SUMIF('[1]Itemized Expenses'!$J$1:$J$65536,\"=\"&($A10&TEXT(J$4,\"mmm-yy\")),'[1]Itemized Expenses'!$E$1:$E$65536)","v":{"$error":"#VALUE!"}},{"$f":"SUMIF('[1]Charitables & Sponsorships'!$L$1:$L$65536,\"=\"&($A10&TEXT(K$4,\"mmm-yy\")),'[1]Charitables & Sponsorships'!$D$1:$D$65536)+SUMIF('[1]Itemized Expenses'!$J$1:$J$65536,\"=\"&($A10&TEXT(K$4,\"mmm-yy\")),'[1]Itemized Expenses'!$E$1:$E$65536)","v":{"$error":"#VALUE!"}},{"$f":"SUMIF('[1]Charitables & Sponsorships'!$L$1:$L$65536,\"=\"&($A10&TEXT(L$4,\"mmm-yy\")),'[1]Charitables & Sponsorships'!$D$1:$D$65536)+SUMIF('[1]Itemized Expenses'!$J$1:$J$65536,\"=\"&($A10&TEXT(L$4,\"mmm-yy\")),'[1]Itemized Expenses'!$E$1:$E$65536)","v":{"$error":"#VALUE!"}},{"$f":"SUMIF('[1]Charitables & Sponsorships'!$L$1:$L$65536,\"=\"&($A10&TEXT(M$4,\"mmm-yy\")),'[1]Charitables & Sponsorships'!$D$1:$D$65536)+SUMIF('[1]Itemized Expenses'!$J$1:$J$65536,\"=\"&($A10&TEXT(M$4,\"mmm-yy\")),'[1]Itemized Expenses'!$E$1:$E$65536)","v":{"$error":"#VALUE!"}},{"$f":"SUMIF('[1]Charitables & Sponsorships'!$L$1:$L$65536,\"=\"&($A10&TEXT(N$4,\"mmm-yy\")),'[1]Charitables & Sponsorships'!$D$1:$D$65536)+SUMIF('[1]Itemized Expenses'!$J$1:$J$65536,\"=\"&($A10&TEXT(N$4,\"mmm-yy\")),'[1]Itemized Expenses'!$E$1:$E$65536)","v":{"$error":"#VALUE!"}},{"$f":"SUM(C10:N10)","v":{"$error":"#VALUE!"}}]
[]
[4000,"Kiszolgálókra fordított összeg",{"$f":"SUMIF('[1]Charitables & Sponsorships'!$L$1:$L$65536,\"=\"&($A12&TEXT(C$4,\"mmm-yy\")),'[1]Charitables & Sponsorships'!$D$1:$D$65536)+SUMIF('[1]Itemized Expenses'!$J$1:$J$65536,\"=\"&($A12&TEXT(C$4,\"mmm-yy\")),'[1]Itemized Expenses'!$E$1:$E$65536)","v":{"$error":"#VALUE!"}},{"$f":"SUMIF('[1]Charitables & Sponsorships'!$L$1:$L$65536,\"=\"&($A12&TEXT(D$4,\"mmm-yy\")),'[1]Charitables & Sponsorships'!$D$1:$D$65536)+SUMIF('[1]Itemized Expenses'!$J$1:$J$65536,\"=\"&($A12&TEXT(D$4,\"mmm-yy\")),'[1]Itemized Expenses'!$E$1:$E$65536)","v":{"$error":"#VALUE!"}},{"$f":"SUMIF('[1]Charitables & Sponsorships'!$L$1:$L$65536,\"=\"&($A12&TEXT(E$4,\"mmm-yy\")),'[1]Charitables & Sponsorships'!$D$1:$D$65536)+SUMIF('[1]Itemized Expenses'!$J$1:$J$65536,\"=\"&($A12&TEXT(E$4,\"mmm-yy\")),'[1]Itemized Expenses'!$E$1:$E$65536)","v":{"$error":"#VALUE!"}},{"$f":"SUMIF('[1]Charitables & Sponsorships'!$L$1:$L$65536,\"=\"&($A12&TEXT(F$4,\"mmm-yy\")),'[1]Charitables & Sponsorships'!$D$1:$D$65536)+SUMIF('[1]Itemized Expenses'!$J$1:$J$65536,\"=\"&($A12&TEXT(F$4,\"mmm-yy\")),'[1]Itemized Expenses'!$E$1:$E$65536)","v":{"$error":"#VALUE!"}},{"$f":"SUMIF('[1]Charitables & Sponsorships'!$L$1:$L$65536,\"=\"&($A12&TEXT(G$4,\"mmm-yy\")),'[1]Charitables & Sponsorships'!$D$1:$D$65536)+SUMIF('[1]Itemized Expenses'!$J$1:$J$65536,\"=\"&($A12&TEXT(G$4,\"mmm-yy\")),'[1]Itemized Expenses'!$E$1:$E$65536)","v":{"$error":"#VALUE!"}},{"$f":"SUMIF('[1]Charitables & Sponsorships'!$L$1:$L$65536,\"=\"&($A12&TEXT(H$4,\"mmm-yy\")),'[1]Charitables & Sponsorships'!$D$1:$D$65536)+SUMIF('[1]Itemized Expenses'!$J$1:$J$65536,\"=\"&($A12&TEXT(H$4,\"mmm-yy\")),'[1]Itemized Expenses'!$E$1:$E$65536)","v":{"$error":"#VALUE!"}},{"$f":"SUMIF('[1]Charitables & Sponsorships'!$L$1:$L$65536,\"=\"&($A12&TEXT(I$4,\"mmm-yy\")),'[1]Charitables & Sponsorships'!$D$1:$D$65536)+SUMIF('[1]Itemized Expenses'!$J$1:$J$65536,\"=\"&($A12&TEXT(I$4,\"mmm-yy\")),'[1]Itemized Expenses'!$E$1:$E$65536)","v":{"$error":"#VALUE!"}},{"$f":"SUMIF('[1]Charitables & Sponsorships'!$L$1:$L$65536,\"=\"&($A12&TEXT(J$4,\"mmm-yy\")),'[1]Charitables & Sponsorships'!$D$1:$D$65536)+SUMIF('[1]Itemized Expenses'!$J$1:$J$65536,\"=\"&($A12&TEXT(J$4,\"mmm-yy\")),'[1]Itemized Expenses'!$E$1:$E$65536)","v":{"$error":"#VALUE!"}},{"$f":"SUMIF('[1]Charitables & Sponsorships'!$L$1:$L$65536,\"=\"&($A12&TEXT(K$4,\"mmm-yy\")),'[1]Charitables & Sponsorships'!$D$1:$D$65536)+SUMIF('[1]Itemized Expenses'!$J$1:$J$65536,\"=\"&($A12&TEXT(K$4,\"mmm-yy\")),'[1]Itemized Expenses'!$E$1:$E$65536)","v":{"$error":"#VALUE!"}},{"$f":"SUMIF('[1]Charitables & Sponsorships'!$L$1:$L$65536,\"=\"&($A12&TEXT(L$4,\"mmm-yy\")),'[1]Charitables & Sponsorships'!$D$1:$D$65536)+SUMIF('[1]Itemized Expenses'!$J$1:$J$65536,\"=\"&($A12&TEXT(L$4,\"mmm-yy\")),'[1]Itemized Expenses'!$E$1:$E$65536)","v":{"$error":"#VALUE!"}},{"$f":"SUMIF('[1]Charitables & Sponsorships'!$L$1:$L$65536,\"=\"&($A12&TEXT(M$4,\"mmm-yy\")),'[1]Charitables & Sponsorships'!$D$1:$D$65536)+SUMIF('[1]Itemized Expenses'!$J$1:$J$65536,\"=\"&($A12&TEXT(M$4,\"mmm-yy\")),'[1]Itemized Expenses'!$E$1:$E$65536)","v":{"$error":"#VALUE!"}},{"$f":"SUMIF('[1]Charitables & Sponsorships'!$L$1:$L$65536,\"=\"&($A12&TEXT(N$4,\"mmm-yy\")),'[1]Charitables & Sponsorships'!$D$1:$D$65536)+SUMIF('[1]Itemized Expenses'!$J$1:$J$65536,\"=\"&($A12&TEXT(N$4,\"mmm-yy\")),'[1]Itemized Expenses'!$E$1:$E$65536)","v":{"$error":"#VALUE!"}},{"$f":"SUM(C12:N12)","v":{"$error":"#VALUE!"}}]
[]
[5000,"Kellékek",{"$f":"SUMIF('[1]Charitables & Sponsorships'!$L$1:$L$65536,\"=\"&($A14&TEXT(C$4,\"mmm-yy\")),'[1]Charitables & Sponsorships'!$D$1:$D$65536)+SUMIF('[1]Itemized Expenses'!$J$1:$J$65536,\"=\"&($A14&TEXT(C$4,\"mmm-yy\")),'[1]Itemized Expenses'!$E$1:$E$65536)","v":{"$error":"#VALUE!"}},{"$f":"SUMIF('[1]Charitables & Sponsorships'!$L$1:$L$65536,\"=\"&($A14&TEXT(D$4,\"mmm-yy\")),'[1]Charitables & Sponsorships'!$D$1:$D$65536)+SUMIF('[1]Itemized Expenses'!$J$1:$J$65536,\"=\"&($A14&TEXT(D$4,\"mmm-yy\")),'[1]Itemized Expenses'!$E$1:$E$65536)","v":{"$error":"#VALUE!"}},{"$f":"SUMIF('[1]Charitables & Sponsorships'!$L$1:$L$65536,\"=\"&($A14&TEXT(E$4,\"mmm-yy\")),'[1]Charitables & Sponsorships'!$D$1:$D$65536)+SUMIF('[1]Itemized Expenses'!$J$1:$J$65536,\"=\"&($A14&TEXT(E$4,\"mmm-yy\")),'[1]Itemized Expenses'!$E$1:$E$65536)","v":{"$error":"#VALUE!"}},{"$f":"SUMIF('[1]Charitables & Sponsorships'!$L$1:$L$65536,\"=\"&($A14&TEXT(F$4,\"mmm-yy\")),'[1]Charitables & Sponsorships'!$D$1:$D$65536)+SUMIF('[1]Itemized Expenses'!$J$1:$J$65536,\"=\"&($A14&TEXT(F$4,\"mmm-yy\")),'[1]Itemized Expenses'!$E$1:$E$65536)","v":{"$error":"#VALUE!"}},{"$f":"SUMIF('[1]Charitables & Sponsorships'!$L$1:$L$65536,\"=\"&($A14&TEXT(G$4,\"mmm-yy\")),'[1]Charitables & Sponsorships'!$D$1:$D$65536)+SUMIF('[1]Itemized Expenses'!$J$1:$J$65536,\"=\"&($A14&TEXT(G$4,\"mmm-yy\")),'[1]Itemized Expenses'!$E$1:$E$65536)","v":{"$error":"#VALUE!"}},{"$f":"SUMIF('[1]Charitables & Sponsorships'!$L$1:$L$65536,\"=\"&($A14&TEXT(H$4,\"mmm-yy\")),'[1]Charitables & Sponsorships'!$D$1:$D$65536)+SUMIF('[1]Itemized Expenses'!$J$1:$J$65536,\"=\"&($A14&TEXT(H$4,\"mmm-yy\")),'[1]Itemized Expenses'!$E$1:$E$65536)","v":{"$error":"#VALUE!"}},{"$f":"SUMIF('[1]Charitables & Sponsorships'!$L$1:$L$65536,\"=\"&($A14&TEXT(I$4,\"mmm-yy\")),'[1]Charitables & Sponsorships'!$D$1:$D$65536)+SUMIF('[1]Itemized Expenses'!$J$1:$J$65536,\"=\"&($A14&TEXT(I$4,\"mmm-yy\")),'[1]Itemized Expenses'!$E$1:$E$65536)","v":{"$error":"#VALUE!"}},{"$f":"SUMIF('[1]Charitables & Sponsorships'!$L$1:$L$65536,\"=\"&($A14&TEXT(J$4,\"mmm-yy\")),'[1]Charitables & Sponsorships'!$D$1:$D$65536)+SUMIF('[1]Itemized Expenses'!$J$1:$J$65536,\"=\"&($A14&TEXT(J$4,\"mmm-yy\")),'[1]Itemized Expenses'!$E$1:$E$65536)","v":{"$error":"#VALUE!"}},{"$f":"SUMIF('[1]Charitables & Sponsorships'!$L$1:$L$65536,\"=\"&($A14&TEXT(K$4,\"mmm-yy\")),'[1]Charitables & Sponsorships'!$D$1:$D$65536)+SUMIF('[1]Itemized Expenses'!$J$1:$J$65536,\"=\"&($A14&TEXT(K$4,\"mmm-yy\")),'[1]Itemized Expenses'!$E$1:$E$65536)","v":{"$error":"#VALUE!"}},{"$f":"SUMIF('[1]Charitables & Sponsorships'!$L$1:$L$65536,\"=\"&($A14&TEXT(L$4,\"mmm-yy\")),'[1]Charitables & Sponsorships'!$D$1:$D$65536)+SUMIF('[1]Itemized Expenses'!$J$1:$J$65536,\"=\"&($A14&TEXT(L$4,\"mmm-yy\")),'[1]Itemized Expenses'!$E$1:$E$65536)","v":{"$error":"#VALUE!"}},{"$f":"SUMIF('[1]Charitables & Sponsorships'!$L$1:$L$65536,\"=\"&($A14&TEXT(M$4,\"mmm-yy\")),'[1]Charitables & Sponsorships'!$D$1:$D$65536)+SUMIF('[1]Itemized Expenses'!$J$1:$J$65536,\"=\"&($A14&TEXT(M$4,\"mmm-yy\")),'[1]Itemized Expenses'!$E$1:$E$65536)","v":{"$error":"#VALUE!"}},{"$f":"SUMIF('[1]Charitables & Sponsorships'!$L$1:$L$65536,\"=\"&($A14&TEXT(N$4,\"mmm-yy\")),'[1]Charitables & Sponsorships'!$D$1:$D$65536)+SUMIF('[1]Itemized Expenses'!$J$1:$J$65536,\"=\"&($A14&TEXT(N$4,\"mmm-yy\")),'[1]Itemized Expenses'!$E$1:$E$65536)","v":{"$error":"#VALUE!"}},{"$f":"SUM(C14:N14)","v":{"$error":"#VALUE!"}}]
[]
[6000,"Ügyfélszámítógépek költségei",{"$f":"SUMIF('[1]Charitables & Sponsorships'!$L$1:$L$65536,\"=\"&($A16&TEXT(C$4,\"mmm-yy\")),'[1]Charitables & Sponsorships'!$D$1:$D$65536)+SUMIF('[1]Itemized Expenses'!$J$1:$J$65536,\"=\"&($A16&TEXT(C$4,\"mmm-yy\")),'[1]Itemized Expenses'!$E$1:$E$65536)","v":{"$error":"#VALUE!"}},{"$f":"SUMIF('[1]Charitables & Sponsorships'!$L$1:$L$65536,\"=\"&($A16&TEXT(D$4,\"mmm-yy\")),'[1]Charitables & Sponsorships'!$D$1:$D$65536)+SUMIF('[1]Itemized Expenses'!$J$1:$J$65536,\"=\"&($A16&TEXT(D$4,\"mmm-yy\")),'[1]Itemized Expenses'!$E$1:$E$65536)","v":{"$error":"#VALUE!"}},{"$f":"SUMIF('[1]Charitables & Sponsorships'!$L$1:$L$65536,\"=\"&($A16&TEXT(E$4,\"mmm-yy\")),'[1]Charitables & Sponsorships'!$D$1:$D$65536)+SUMIF('[1]Itemized Expenses'!$J$1:$J$65536,\"=\"&($A16&TEXT(E$4,\"mmm-yy\")),'[1]Itemized Expenses'!$E$1:$E$65536)","v":{"$error":"#VALUE!"}},{"$f":"SUMIF('[1]Charitables & Sponsorships'!$L$1:$L$65536,\"=\"&($A16&TEXT(F$4,\"mmm-yy\")),'[1]Charitables & Sponsorships'!$D$1:$D$65536)+SUMIF('[1]Itemized Expenses'!$J$1:$J$65536,\"=\"&($A16&TEXT(F$4,\"mmm-yy\")),'[1]Itemized Expenses'!$E$1:$E$65536)","v":{"$error":"#VALUE!"}},{"$f":"SUMIF('[1]Charitables & Sponsorships'!$L$1:$L$65536,\"=\"&($A16&TEXT(G$4,\"mmm-yy\")),'[1]Charitables & Sponsorships'!$D$1:$D$65536)+SUMIF('[1]Itemized Expenses'!$J$1:$J$65536,\"=\"&($A16&TEXT(G$4,\"mmm-yy\")),'[1]Itemized Expenses'!$E$1:$E$65536)","v":{"$error":"#VALUE!"}},{"$f":"SUMIF('[1]Charitables & Sponsorships'!$L$1:$L$65536,\"=\"&($A16&TEXT(H$4,\"mmm-yy\")),'[1]Charitables & Sponsorships'!$D$1:$D$65536)+SUMIF('[1]Itemized Expenses'!$J$1:$J$65536,\"=\"&($A16&TEXT(H$4,\"mmm-yy\")),'[1]Itemized Expenses'!$E$1:$E$65536)","v":{"$error":"#VALUE!"}},{"$f":"SUMIF('[1]Charitables & Sponsorships'!$L$1:$L$65536,\"=\"&($A16&TEXT(I$4,\"mmm-yy\")),'[1]Charitables & Sponsorships'!$D$1:$D$65536)+SUMIF('[1]Itemized Expenses'!$J$1:$J$65536,\"=\"&($A16&TEXT(I$4,\"mmm-yy\")),'[1]Itemized Expenses'!$E$1:$E$65536)","v":{"$error":"#VALUE!"}},{"$f":"SUMIF('[1]Charitables & Sponsorships'!$L$1:$L$65536,\"=\"&($A16&TEXT(J$4,\"mmm-yy\")),'[1]Charitables & Sponsorships'!$D$1:$D$65536)+SUMIF('[1]Itemized Expenses'!$J$1:$J$65536,\"=\"&($A16&TEXT(J$4,\"mmm-yy\")),'[1]Itemized Expenses'!$E$1:$E$65536)","v":{"$error":"#VALUE!"}},{"$f":"SUMIF('[1]Charitables & Sponsorships'!$L$1:$L$65536,\"=\"&($A16&TEXT(K$4,\"mmm-yy\")),'[1]Charitables & Sponsorships'!$D$1:$D$65536)+SUMIF('[1]Itemized Expenses'!$J$1:$J$65536,\"=\"&($A16&TEXT(K$4,\"mmm-yy\")),'[1]Itemized Expenses'!$E$1:$E$65536)","v":{"$error":"#VALUE!"}},{"$f":"SUMIF('[1]Charitables & Sponsorships'!$L$1:$L$65536,\"=\"&($A16&TEXT(L$4,\"mmm-yy\")),'[1]Charitables & Sponsorships'!$D$1:$D$65536)+SUMIF('[1]Itemized Expenses'!$J$1:$J$65536,\"=\"&($A16&TEXT(L$4,\"mmm-yy\")),'[1]Itemized Expenses'!$E$1:$E$65536)","v":{"$error":"#VALUE!"}},{"$f":"SUMIF('[1]Charitables & Sponsorships'!$L$1:$L$65536,\"=\"&($A16&TEXT(M$4,\"mmm-yy\")),'[1]Charitables & Sponsorships'!$D$1:$D$65536)+SUMIF('[1]Itemized Expenses'!$J$1:$J$65536,\"=\"&($A16&TEXT(M$4,\"mmm-yy\")),'[1]Itemized Expenses'!$E$1:$E$65536)","v":{"$error":"#VALUE!"}},{"$f":"SUMIF('[1]Charitables & Sponsorships'!$L$1:$L$65536,\"=\"&($A16&TEXT(N$4,\"mmm-yy\")),'[1]Charitables & Sponsorships'!$D$1:$D$65536)+SUMIF('[1]Itemized Expenses'!$J$1:$J$65536,\"=\"&($A16&TEXT(N$4,\"mmm-yy\")),'[1]Itemized Expenses'!$E$1:$E$65536)","v":{"$error":"#VALUE!"}},{"$f":"SUM(C16:N16)","v":{"$error":"#VALUE!"}}]
[]
[7000,"Számítógépek",{"$f":"SUMIF('[1]Charitables & Sponsorships'!$L$1:$L$65536,\"=\"&($A18&TEXT(C$4,\"mmm-yy\")),'[1]Charitables & Sponsorships'!$D$1:$D$65536)+SUMIF('[1]Itemized Expenses'!$J$1:$J$65536,\"=\"&($A18&TEXT(C$4,\"mmm-yy\")),'[1]Itemized Expenses'!$E$1:$E$65536)","v":{"$error":"#VALUE!"}},{"$f":"SUMIF('[1]Charitables & Sponsorships'!$L$1:$L$65536,\"=\"&($A18&TEXT(D$4,\"mmm-yy\")),'[1]Charitables & Sponsorships'!$D$1:$D$65536)+SUMIF('[1]Itemized Expenses'!$J$1:$J$65536,\"=\"&($A18&TEXT(D$4,\"mmm-yy\")),'[1]Itemized Expenses'!$E$1:$E$65536)","v":{"$error":"#VALUE!"}},{"$f":"SUMIF('[1]Charitables & Sponsorships'!$L$1:$L$65536,\"=\"&($A18&TEXT(E$4,\"mmm-yy\")),'[1]Charitables & Sponsorships'!$D$1:$D$65536)+SUMIF('[1]Itemized Expenses'!$J$1:$J$65536,\"=\"&($A18&TEXT(E$4,\"mmm-yy\")),'[1]Itemized Expenses'!$E$1:$E$65536)","v":{"$error":"#VALUE!"}},{"$f":"SUMIF('[1]Charitables & Sponsorships'!$L$1:$L$65536,\"=\"&($A18&TEXT(F$4,\"mmm-yy\")),'[1]Charitables & Sponsorships'!$D$1:$D$65536)+SUMIF('[1]Itemized Expenses'!$J$1:$J$65536,\"=\"&($A18&TEXT(F$4,\"mmm-yy\")),'[1]Itemized Expenses'!$E$1:$E$65536)","v":{"$error":"#VALUE!"}},{"$f":"SUMIF('[1]Charitables & Sponsorships'!$L$1:$L$65536,\"=\"&($A18&TEXT(G$4,\"mmm-yy\")),'[1]Charitables & Sponsorships'!$D$1:$D$65536)+SUMIF('[1]Itemized Expenses'!$J$1:$J$65536,\"=\"&($A18&TEXT(G$4,\"mmm-yy\")),'[1]Itemized Expenses'!$E$1:$E$65536)","v":{"$error":"#VALUE!"}},{"$f":"SUMIF('[1]Charitables & Sponsorships'!$L$1:$L$65536,\"=\"&($A18&TEXT(H$4,\"mmm-yy\")),'[1]Charitables & Sponsorships'!$D$1:$D$65536)+SUMIF('[1]Itemized Expenses'!$J$1:$J$65536,\"=\"&($A18&TEXT(H$4,\"mmm-yy\")),'[1]Itemized Expenses'!$E$1:$E$65536)","v":{"$error":"#VALUE!"}},{"$f":"SUMIF('[1]Charitables & Sponsorships'!$L$1:$L$65536,\"=\"&($A18&TEXT(I$4,\"mmm-yy\")),'[1]Charitables & Sponsorships'!$D$1:$D$65536)+SUMIF('[1]Itemized Expenses'!$J$1:$J$65536,\"=\"&($A18&TEXT(I$4,\"mmm-yy\")),'[1]Itemized Expenses'!$E$1:$E$65536)","v":{"$error":"#VALUE!"}},{"$f":"SUMIF('[1]Charitables & Sponsorships'!$L$1:$L$65536,\"=\"&($A18&TEXT(J$4,\"mmm-yy\")),'[1]Charitables & Sponsorships'!$D$1:$D$65536)+SUMIF('[1]Itemized Expenses'!$J$1:$J$65536,\"=\"&($A18&TEXT(J$4,\"mmm-yy\")),'[1]Itemized Expenses'!$E$1:$E$65536)","v":{"$error":"#VALUE!"}},{"$f":"SUMIF('[1]Charitables & Sponsorships'!$L$1:$L$65536,\"=\"&($A18&TEXT(K$4,\"mmm-yy\")),'[1]Charitables & Sponsorships'!$D$1:$D$65536)+SUMIF('[1]Itemized Expenses'!$J$1:$J$65536,\"=\"&($A18&TEXT(K$4,\"mmm-yy\")),'[1]Itemized Expenses'!$E$1:$E$65536)","v":{"$error":"#VALUE!"}},{"$f":"SUMIF('[1]Charitables & Sponsorships'!$L$1:$L$65536,\"=\"&($A18&TEXT(L$4,\"mmm-yy\")),'[1]Charitables & Sponsorships'!$D$1:$D$65536)+SUMIF('[1]Itemized Expenses'!$J$1:$J$65536,\"=\"&($A18&TEXT(L$4,\"mmm-yy\")),'[1]Itemized Expenses'!$E$1:$E$65536)","v":{"$error":"#VALUE!"}},{"$f":"SUMIF('[1]Charitables & Sponsorships'!$L$1:$L$65536,\"=\"&($A18&TEXT(M$4,\"mmm-yy\")),'[1]Charitables & Sponsorships'!$D$1:$D$65536)+SUMIF('[1]Itemized Expenses'!$J$1:$J$65536,\"=\"&($A18&TEXT(M$4,\"mmm-yy\")),'[1]Itemized Expenses'!$E$1:$E$65536)","v":{"$error":"#VALUE!"}},{"$f":"SUMIF('[1]Charitables & Sponsorships'!$L$1:$L$65536,\"=\"&($A18&TEXT(N$4,\"mmm-yy\")),'[1]Charitables & Sponsorships'!$D$1:$D$65536)+SUMIF('[1]Itemized Expenses'!$J$1:$J$65536,\"=\"&($A18&TEXT(N$4,\"mmm-yy\")),'[1]Itemized Expenses'!$E$1:$E$65536)","v":{"$error":"#VALUE!"}},{"$f":"SUM(C18:N18)","v":{"$error":"#VALUE!"}}]
[]
[8000,"Társadalombiztosítás",{"$f":"SUMIF('[1]Charitables & Sponsorships'!$L$1:$L$65536,\"=\"&($A20&TEXT(C$4,\"mmm-yy\")),'[1]Charitables & Sponsorships'!$D$1:$D$65536)+SUMIF('[1]Itemized Expenses'!$J$1:$J$65536,\"=\"&($A20&TEXT(C$4,\"mmm-yy\")),'[1]Itemized Expenses'!$E$1:$E$65536)","v":{"$error":"#VALUE!"}},{"$f":"SUMIF('[1]Charitables & Sponsorships'!$L$1:$L$65536,\"=\"&($A20&TEXT(D$4,\"mmm-yy\")),'[1]Charitables & Sponsorships'!$D$1:$D$65536)+SUMIF('[1]Itemized Expenses'!$J$1:$J$65536,\"=\"&($A20&TEXT(D$4,\"mmm-yy\")),'[1]Itemized Expenses'!$E$1:$E$65536)","v":{"$error":"#VALUE!"}},{"$f":"SUMIF('[1]Charitables & Sponsorships'!$L$1:$L$65536,\"=\"&($A20&TEXT(E$4,\"mmm-yy\")),'[1]Charitables & Sponsorships'!$D$1:$D$65536)+SUMIF('[1]Itemized Expenses'!$J$1:$J$65536,\"=\"&($A20&TEXT(E$4,\"mmm-yy\")),'[1]Itemized Expenses'!$E$1:$E$65536)","v":{"$error":"#VALUE!"}},{"$f":"SUMIF('[1]Charitables & Sponsorships'!$L$1:$L$65536,\"=\"&($A20&TEXT(F$4,\"mmm-yy\")),'[1]Charitables & Sponsorships'!$D$1:$D$65536)+SUMIF('[1]Itemized Expenses'!$J$1:$J$65536,\"=\"&($A20&TEXT(F$4,\"mmm-yy\")),'[1]Itemized Expenses'!$E$1:$E$65536)","v":{"$error":"#VALUE!"}},{"$f":"SUMIF('[1]Charitables & Sponsorships'!$L$1:$L$65536,\"=\"&($A20&TEXT(G$4,\"mmm-yy\")),'[1]Charitables & Sponsorships'!$D$1:$D$65536)+SUMIF('[1]Itemized Expenses'!$J$1:$J$65536,\"=\"&($A20&TEXT(G$4,\"mmm-yy\")),'[1]Itemized Expenses'!$E$1:$E$65536)","v":{"$error":"#VALUE!"}},{"$f":"SUMIF('[1]Charitables & Sponsorships'!$L$1:$L$65536,\"=\"&($A20&TEXT(H$4,\"mmm-yy\")),'[1]Charitables & Sponsorships'!$D$1:$D$65536)+SUMIF('[1]Itemized Expenses'!$J$1:$J$65536,\"=\"&($A20&TEXT(H$4,\"mmm-yy\")),'[1]Itemized Expenses'!$E$1:$E$65536)","v":{"$error":"#VALUE!"}},{"$f":"SUMIF('[1]Charitables & Sponsorships'!$L$1:$L$65536,\"=\"&($A20&TEXT(I$4,\"mmm-yy\")),'[1]Charitables & Sponsorships'!$D$1:$D$65536)+SUMIF('[1]Itemized Expenses'!$J$1:$J$65536,\"=\"&($A20&TEXT(I$4,\"mmm-yy\")),'[1]Itemized Expenses'!$E$1:$E$65536)","v":{"$error":"#VALUE!"}},{"$f":"SUMIF('[1]Charitables & Sponsorships'!$L$1:$L$65536,\"=\"&($A20&TEXT(J$4,\"mmm-yy\")),'[1]Charitables & Sponsorships'!$D$1:$D$65536)+SUMIF('[1]Itemized Expenses'!$J$1:$J$65536,\"=\"&($A20&TEXT(J$4,\"mmm-yy\")),'[1]Itemized Expenses'!$E$1:$E$65536)","v":{"$error":"#VALUE!"}},{"$f":"SUMIF('[1]Charitables & Sponsorships'!$L$1:$L$65536,\"=\"&($A20&TEXT(K$4,\"mmm-yy\")),'[1]Charitables & Sponsorships'!$D$1:$D$65536)+SUMIF('[1]Itemized Expenses'!$J$1:$J$65536,\"=\"&($A20&TEXT(K$4,\"mmm-yy\")),'[1]Itemized Expenses'!$E$1:$E$65536)","v":{"$error":"#VALUE!"}},{"$f":"SUMIF('[1]Charitables & Sponsorships'!$L$1:$L$65536,\"=\"&($A20&TEXT(L$4,\"mmm-yy\")),'[1]Charitables & Sponsorships'!$D$1:$D$65536)+SUMIF('[1]Itemized Expenses'!$J$1:$J$65536,\"=\"&($A20&TEXT(L$4,\"mmm-yy\")),'[1]Itemized Expenses'!$E$1:$E$65536)","v":{"$error":"#VALUE!"}},{"$f":"SUMIF('[1]Charitables & Sponsorships'!$L$1:$L$65536,\"=\"&($A20&TEXT(M$4,\"mmm-yy\")),'[1]Charitables & Sponsorships'!$D$1:$D$65536)+SUMIF('[1]Itemized Expenses'!$J$1:$J$65536,\"=\"&($A20&TEXT(M$4,\"mmm-yy\")),'[1]Itemized Expenses'!$E$1:$E$65536)","v":{"$error":"#VALUE!"}},{"$f":"SUMIF('[1]Charitables & Sponsorships'!$L$1:$L$65536,\"=\"&($A20&TEXT(N$4,\"mmm-yy\")),'[1]Charitables & Sponsorships'!$D$1:$D$65536)+SUMIF('[1]Itemized Expenses'!$J$1:$J$65536,\"=\"&($A20&TEXT(N$4,\"mmm-yy\")),'[1]Itemized Expenses'!$E$1:$E$65536)","v":{"$error":"#VALUE!"}},{"$f":"SUM(C20:N20)","v":{"$error":"#VALUE!"}}]
[]
[9000,"Épületköltségek",{"$f":"SUMIF('[1]Charitables & Sponsorships'!$L$1:$L$65536,\"=\"&($A22&TEXT(C$4,\"mmm-yy\")),'[1]Charitables & Sponsorships'!$D$1:$D$65536)+SUMIF('[1]Itemized Expenses'!$J$1:$J$65536,\"=\"&($A22&TEXT(C$4,\"mmm-yy\")),'[1]Itemized Expenses'!$E$1:$E$65536)","v":{"$error":"#VALUE!"}},{"$f":"SUMIF('[1]Charitables & Sponsorships'!$L$1:$L$65536,\"=\"&($A22&TEXT(D$4,\"mmm-yy\")),'[1]Charitables & Sponsorships'!$D$1:$D$65536)+SUMIF('[1]Itemized Expenses'!$J$1:$J$65536,\"=\"&($A22&TEXT(D$4,\"mmm-yy\")),'[1]Itemized Expenses'!$E$1:$E$65536)","v":{"$error":"#VALUE!"}},{"$f":"SUMIF('[1]Charitables & Sponsorships'!$L$1:$L$65536,\"=\"&($A22&TEXT(E$4,\"mmm-yy\")),'[1]Charitables & Sponsorships'!$D$1:$D$65536)+SUMIF('[1]Itemized Expenses'!$J$1:$J$65536,\"=\"&($A22&TEXT(E$4,\"mmm-yy\")),'[1]Itemized Expenses'!$E$1:$E$65536)","v":{"$error":"#VALUE!"}},{"$f":"SUMIF('[1]Charitables & Sponsorships'!$L$1:$L$65536,\"=\"&($A22&TEXT(F$4,\"mmm-yy\")),'[1]Charitables & Sponsorships'!$D$1:$D$65536)+SUMIF('[1]Itemized Expenses'!$J$1:$J$65536,\"=\"&($A22&TEXT(F$4,\"mmm-yy\")),'[1]Itemized Expenses'!$E$1:$E$65536)","v":{"$error":"#VALUE!"}},{"$f":"SUMIF('[1]Charitables & Sponsorships'!$L$1:$L$65536,\"=\"&($A22&TEXT(G$4,\"mmm-yy\")),'[1]Charitables & Sponsorships'!$D$1:$D$65536)+SUMIF('[1]Itemized Expenses'!$J$1:$J$65536,\"=\"&($A22&TEXT(G$4,\"mmm-yy\")),'[1]Itemized Expenses'!$E$1:$E$65536)","v":{"$error":"#VALUE!"}},{"$f":"SUMIF('[1]Charitables & Sponsorships'!$L$1:$L$65536,\"=\"&($A22&TEXT(H$4,\"mmm-yy\")),'[1]Charitables & Sponsorships'!$D$1:$D$65536)+SUMIF('[1]Itemized Expenses'!$J$1:$J$65536,\"=\"&($A22&TEXT(H$4,\"mmm-yy\")),'[1]Itemized Expenses'!$E$1:$E$65536)","v":{"$error":"#VALUE!"}},{"$f":"SUMIF('[1]Charitables & Sponsorships'!$L$1:$L$65536,\"=\"&($A22&TEXT(I$4,\"mmm-yy\")),'[1]Charitables & Sponsorships'!$D$1:$D$65536)+SUMIF('[1]Itemized Expenses'!$J$1:$J$65536,\"=\"&($A22&TEXT(I$4,\"mmm-yy\")),'[1]Itemized Expenses'!$E$1:$E$65536)","v":{"$error":"#VALUE!"}},{"$f":"SUMIF('[1]Charitables & Sponsorships'!$L$1:$L$65536,\"=\"&($A22&TEXT(J$4,\"mmm-yy\")),'[1]Charitables & Sponsorships'!$D$1:$D$65536)+SUMIF('[1]Itemized Expenses'!$J$1:$J$65536,\"=\"&($A22&TEXT(J$4,\"mmm-yy\")),'[1]Itemized Expenses'!$E$1:$E$65536)","v":{"$error":"#VALUE!"}},{"$f":"SUMIF('[1]Charitables & Sponsorships'!$L$1:$L$65536,\"=\"&($A22&TEXT(K$4,\"mmm-yy\")),'[1]Charitables & Sponsorships'!$D$1:$D$65536)+SUMIF('[1]Itemized Expenses'!$J$1:$J$65536,\"=\"&($A22&TEXT(K$4,\"mmm-yy\")),'[1]Itemized Expenses'!$E$1:$E$65536)","v":{"$error":"#VALUE!"}},{"$f":"SUMIF('[1]Charitables & Sponsorships'!$L$1:$L$65536,\"=\"&($A22&TEXT(L$4,\"mmm-yy\")),'[1]Charitables & Sponsorships'!$D$1:$D$65536)+SUMIF('[1]Itemized Expenses'!$J$1:$J$65536,\"=\"&($A22&TEXT(L$4,\"mmm-yy\")),'[1]Itemized Expenses'!$E$1:$E$65536)","v":{"$error":"#VALUE!"}},{"$f":"SUMIF('[1]Charitables & Sponsorships'!$L$1:$L$65536,\"=\"&($A22&TEXT(M$4,\"mmm-yy\")),'[1]Charitables & Sponsorships'!$D$1:$D$65536)+SUMIF('[1]Itemized Expenses'!$J$1:$J$65536,\"=\"&($A22&TEXT(M$4,\"mmm-yy\")),'[1]Itemized Expenses'!$E$1:$E$65536)","v":{"$error":"#VALUE!"}},{"$f":"SUMIF('[1]Charitables & Sponsorships'!$L$1:$L$65536,\"=\"&($A22&TEXT(N$4,\"mmm-yy\")),'[1]Charitables & Sponsorships'!$D$1:$D$65536)+SUMIF('[1]Itemized Expenses'!$J$1:$J$65536,\"=\"&($A22&TEXT(N$4,\"mmm-yy\")),'[1]Itemized Expenses'!$E$1:$E$65536)","v":{"$error":"#VALUE!"}},{"$f":"SUM(C22:N22)","v":{"$error":"#VALUE!"}}]
[]
[10000,"Marketing",{"$f":"SUMIF('[1]Charitables & Sponsorships'!$L$1:$L$65536,\"=\"&($A24&TEXT(C$4,\"mmm-yy\")),'[1]Charitables & Sponsorships'!$D$1:$D$65536)+SUMIF('[1]Itemized Expenses'!$J$1:$J$65536,\"=\"&($A24&TEXT(C$4,\"mmm-yy\")),'[1]Itemized Expenses'!$E$1:$E$65536)","v":{"$error":"#VALUE!"}},{"$f":"SUMIF('[1]Charitables & Sponsorships'!$L$1:$L$65536,\"=\"&($A24&TEXT(D$4,\"mmm-yy\")),'[1]Charitables & Sponsorships'!$D$1:$D$65536)+SUMIF('[1]Itemized Expenses'!$J$1:$J$65536,\"=\"&($A24&TEXT(D$4,\"mmm-yy\")),'[1]Itemized Expenses'!$E$1:$E$65536)","v":{"$error":"#VALUE!"}},{"$f":"SUMIF('[1]Charitables & Sponsorships'!$L$1:$L$65536,\"=\"&($A24&TEXT(E$4,\"mmm-yy\")),'[1]Charitables & Sponsorships'!$D$1:$D$65536)+SUMIF('[1]Itemized Expenses'!$J$1:$J$65536,\"=\"&($A24&TEXT(E$4,\"mmm-yy\")),'[1]Itemized Expenses'!$E$1:$E$65536)","v":{"$error":"#VALUE!"}},{"$f":"SUMIF('[1]Charitables & Sponsorships'!$L$1:$L$65536,\"=\"&($A24&TEXT(F$4,\"mmm-yy\")),'[1]Charitables & Sponsorships'!$D$1:$D$65536)+SUMIF('[1]Itemized Expenses'!$J$1:$J$65536,\"=\"&($A24&TEXT(F$4,\"mmm-yy\")),'[1]Itemized Expenses'!$E$1:$E$65536)","v":{"$error":"#VALUE!"}},{"$f":"SUMIF('[1]Charitables & Sponsorships'!$L$1:$L$65536,\"=\"&($A24&TEXT(G$4,\"mmm-yy\")),'[1]Charitables & Sponsorships'!$D$1:$D$65536)+SUMIF('[1]Itemized Expenses'!$J$1:$J$65536,\"=\"&($A24&TEXT(G$4,\"mmm-yy\")),'[1]Itemized Expenses'!$E$1:$E$65536)","v":{"$error":"#VALUE!"}},{"$f":"SUMIF('[1]Charitables & Sponsorships'!$L$1:$L$65536,\"=\"&($A24&TEXT(H$4,\"mmm-yy\")),'[1]Charitables & Sponsorships'!$D$1:$D$65536)+SUMIF('[1]Itemized Expenses'!$J$1:$J$65536,\"=\"&($A24&TEXT(H$4,\"mmm-yy\")),'[1]Itemized Expenses'!$E$1:$E$65536)","v":{"$error":"#VALUE!"}},{"$f":"SUMIF('[1]Charitables & Sponsorships'!$L$1:$L$65536,\"=\"&($A24&TEXT(I$4,\"mmm-yy\")),'[1]Charitables & Sponsorships'!$D$1:$D$65536)+SUMIF('[1]Itemized Expenses'!$J$1:$J$65536,\"=\"&($A24&TEXT(I$4,\"mmm-yy\")),'[1]Itemized Expenses'!$E$1:$E$65536)","v":{"$error":"#VALUE!"}},{"$f":"SUMIF('[1]Charitables & Sponsorships'!$L$1:$L$65536,\"=\"&($A24&TEXT(J$4,\"mmm-yy\")),'[1]Charitables & Sponsorships'!$D$1:$D$65536)+SUMIF('[1]Itemized Expenses'!$J$1:$J$65536,\"=\"&($A24&TEXT(J$4,\"mmm-yy\")),'[1]Itemized Expenses'!$E$1:$E$65536)","v":{"$error":"#VALUE!"}},{"$f":"SUMIF('[1]Charitables & Sponsorships'!$L$1:$L$65536,\"=\"&($A24&TEXT(K$4,\"mmm-yy\")),'[1]Charitables & Sponsorships'!$D$1:$D$65536)+SUMIF('[1]Itemized Expenses'!$J$1:$J$65536,\"=\"&($A24&TEXT(K$4,\"mmm-yy\")),'[1]Itemized Expenses'!$E$1:$E$65536)","v":{"$error":"#VALUE!"}},{"$f":"SUMIF('[1]Charitables & Sponsorships'!$L$1:$L$65536,\"=\"&($A24&TEXT(L$4,\"mmm-yy\")),'[1]Charitables & Sponsorships'!$D$1:$D$65536)+SUMIF('[1]Itemized Expenses'!$J$1:$J$65536,\"=\"&($A24&TEXT(L$4,\"mmm-yy\")),'[1]Itemized Expenses'!$E$1:$E$65536)","v":{"$error":"#VALUE!"}},{"$f":"SUMIF('[1]Charitables & Sponsorships'!$L$1:$L$65536,\"=\"&($A24&TEXT(M$4,\"mmm-yy\")),'[1]Charitables & Sponsorships'!$D$1:$D$65536)+SUMIF('[1]Itemized Expenses'!$J$1:$J$65536,\"=\"&($A24&TEXT(M$4,\"mmm-yy\")),'[1]Itemized Expenses'!$E$1:$E$65536)","v":{"$error":"#VALUE!"}},{"$f":"SUMIF('[1]Charitables & Sponsorships'!$L$1:$L$65536,\"=\"&($A24&TEXT(N$4,\"mmm-yy\")),'[1]Charitables & Sponsorships'!$D$1:$D$65536)+SUMIF('[1]Itemized Expenses'!$J$1:$J$65536,\"=\"&($A24&TEXT(N$4,\"mmm-yy\")),'[1]Itemized Expenses'!$E$1:$E$65536)","v":{"$error":"#VALUE!"}},{"$f":"SUM(C24:N24)","v":{"$error":"#VALUE!"}}]
[]
[11000,"Jótékonysági célok",{"$f":"SUMIF('[1]Charitables & Sponsorships'!$L$1:$L$65536,\"=\"&($A26&TEXT(C$4,\"mmm-yy\")),'[1]Charitables & Sponsorships'!$D$1:$D$65536)+SUMIF('[1]Itemized Expenses'!$J$1:$J$65536,\"=\"&($A26&TEXT(C$4,\"mmm-yy\")),'[1]Itemized Expenses'!$E$1:$E$65536)","v":{"$error":"#VALUE!"}},{"$f":"SUMIF('[1]Charitables & Sponsorships'!$L$1:$L$65536,\"=\"&($A26&TEXT(D$4,\"mmm-yy\")),'[1]Charitables & Sponsorships'!$D$1:$D$65536)+SUMIF('[1]Itemized Expenses'!$J$1:$J$65536,\"=\"&($A26&TEXT(D$4,\"mmm-yy\")),'[1]Itemized Expenses'!$E$1:$E$65536)","v":{"$error":"#VALUE!"}},{"$f":"SUMIF('[1]Charitables & Sponsorships'!$L$1:$L$65536,\"=\"&($A26&TEXT(E$4,\"mmm-yy\")),'[1]Charitables & Sponsorships'!$D$1:$D$65536)+SUMIF('[1]Itemized Expenses'!$J$1:$J$65536,\"=\"&($A26&TEXT(E$4,\"mmm-yy\")),'[1]Itemized Expenses'!$E$1:$E$65536)","v":{"$error":"#VALUE!"}},{"$f":"SUMIF('[1]Charitables & Sponsorships'!$L$1:$L$65536,\"=\"&($A26&TEXT(F$4,\"mmm-yy\")),'[1]Charitables & Sponsorships'!$D$1:$D$65536)+SUMIF('[1]Itemized Expenses'!$J$1:$J$65536,\"=\"&($A26&TEXT(F$4,\"mmm-yy\")),'[1]Itemized Expenses'!$E$1:$E$65536)","v":{"$error":"#VALUE!"}},{"$f":"SUMIF('[1]Charitables & Sponsorships'!$L$1:$L$65536,\"=\"&($A26&TEXT(G$4,\"mmm-yy\")),'[1]Charitables & Sponsorships'!$D$1:$D$65536)+SUMIF('[1]Itemized Expenses'!$J$1:$J$65536,\"=\"&($A26&TEXT(G$4,\"mmm-yy\")),'[1]Itemized Expenses'!$E$1:$E$65536)","v":{"$error":"#VALUE!"}},{"$f":"SUMIF('[1]Charitables & Sponsorships'!$L$1:$L$65536,\"=\"&($A26&TEXT(H$4,\"mmm-yy\")),'[1]Charitables & Sponsorships'!$D$1:$D$65536)+SUMIF('[1]Itemized Expenses'!$J$1:$J$65536,\"=\"&($A26&TEXT(H$4,\"mmm-yy\")),'[1]Itemized Expenses'!$E$1:$E$65536)","v":{"$error":"#VALUE!"}},{"$f":"SUMIF('[1]Charitables & Sponsorships'!$L$1:$L$65536,\"=\"&($A26&TEXT(I$4,\"mmm-yy\")),'[1]Charitables & Sponsorships'!$D$1:$D$65536)+SUMIF('[1]Itemized Expenses'!$J$1:$J$65536,\"=\"&($A26&TEXT(I$4,\"mmm-yy\")),'[1]Itemized Expenses'!$E$1:$E$65536)","v":{"$error":"#VALUE!"}},{"$f":"SUMIF('[1]Charitables & Sponsorships'!$L$1:$L$65536,\"=\"&($A26&TEXT(J$4,\"mmm-yy\")),'[1]Charitables & Sponsorships'!$D$1:$D$65536)+SUMIF('[1]Itemized Expenses'!$J$1:$J$65536,\"=\"&($A26&TEXT(J$4,\"mmm-yy\")),'[1]Itemized Expenses'!$E$1:$E$65536)","v":{"$error":"#VALUE!"}},{"$f":"SUMIF('[1]Charitables & Sponsorships'!$L$1:$L$65536,\"=\"&($A26&TEXT(K$4,\"mmm-yy\")),'[1]Charitables & Sponsorships'!$D$1:$D$65536)+SUMIF('[1]Itemized Expenses'!$J$1:$J$65536,\"=\"&($A26&TEXT(K$4,\"mmm-yy\")),'[1]Itemized Expenses'!$E$1:$E$65536)","v":{"$error":"#VALUE!"}},{"$f":"SUMIF('[1]Charitables & Sponsorships'!$L$1:$L$65536,\"=\"&($A26&TEXT(L$4,\"mmm-yy\")),'[1]Charitables & Sponsorships'!$D$1:$D$65536)+SUMIF('[1]Itemized Expenses'!$J$1:$J$65536,\"=\"&($A26&TEXT(L$4,\"mmm-yy\")),'[1]Itemized Expenses'!$E$1:$E$65536)","v":{"$error":"#VALUE!"}},{"$f":"SUMIF('[1]Charitables & Sponsorships'!$L$1:$L$65536,\"=\"&($A26&TEXT(M$4,\"mmm-yy\")),'[1]Charitables & Sponsorships'!$D$1:$D$65536)+SUMIF('[1]Itemized Expenses'!$J$1:$J$65536,\"=\"&($A26&TEXT(M$4,\"mmm-yy\")),'[1]Itemized Expenses'!$E$1:$E$65536)","v":{"$error":"#VALUE!"}},{"$f":"SUMIF('[1]Charitables & Sponsorships'!$L$1:$L$65536,\"=\"&($A26&TEXT(N$4,\"mmm-yy\")),'[1]Charitables & Sponsorships'!$D$1:$D$65536)+SUMIF('[1]Itemized Expenses'!$J$1:$J$65536,\"=\"&($A26&TEXT(N$4,\"mmm-yy\")),'[1]Itemized Expenses'!$E$1:$E$65536)","v":{"$error":"#VALUE!"}},{"$f":"SUM(C26:N26)","v":{"$error":"#VALUE!"}}]
[]
[12000,"Támogatások",{"$f":"SUMIF('[1]Charitables & Sponsorships'!$L$1:$L$65536,\"=\"&($A28&TEXT(C$4,\"mmm-yy\")),'[1]Charitables & Sponsorships'!$D$1:$D$65536)+SUMIF('[1]Itemized Expenses'!$J$1:$J$65536,\"=\"&($A28&TEXT(C$4,\"mmm-yy\")),'[1]Itemized Expenses'!$E$1:$E$65536)","v":{"$error":"#VALUE!"}},{"$f":"SUMIF('[1]Charitables & Sponsorships'!$L$1:$L$65536,\"=\"&($A28&TEXT(D$4,\"mmm-yy\")),'[1]Charitables & Sponsorships'!$D$1:$D$65536)+SUMIF('[1]Itemized Expenses'!$J$1:$J$65536,\"=\"&($A28&TEXT(D$4,\"mmm-yy\")),'[1]Itemized Expenses'!$E$1:$E$65536)","v":{"$error":"#VALUE!"}},{"$f":"SUMIF('[1]Charitables & Sponsorships'!$L$1:$L$65536,\"=\"&($A28&TEXT(E$4,\"mmm-yy\")),'[1]Charitables & Sponsorships'!$D$1:$D$65536)+SUMIF('[1]Itemized Expenses'!$J$1:$J$65536,\"=\"&($A28&TEXT(E$4,\"mmm-yy\")),'[1]Itemized Expenses'!$E$1:$E$65536)","v":{"$error":"#VALUE!"}},{"$f":"SUMIF('[1]Charitables & Sponsorships'!$L$1:$L$65536,\"=\"&($A28&TEXT(F$4,\"mmm-yy\")),'[1]Charitables & Sponsorships'!$D$1:$D$65536)+SUMIF('[1]Itemized Expenses'!$J$1:$J$65536,\"=\"&($A28&TEXT(F$4,\"mmm-yy\")),'[1]Itemized Expenses'!$E$1:$E$65536)","v":{"$error":"#VALUE!"}},{"$f":"SUMIF('[1]Charitables & Sponsorships'!$L$1:$L$65536,\"=\"&($A28&TEXT(G$4,\"mmm-yy\")),'[1]Charitables & Sponsorships'!$D$1:$D$65536)+SUMIF('[1]Itemized Expenses'!$J$1:$J$65536,\"=\"&($A28&TEXT(G$4,\"mmm-yy\")),'[1]Itemized Expenses'!$E$1:$E$65536)","v":{"$error":"#VALUE!"}},{"$f":"SUMIF('[1]Charitables & Sponsorships'!$L$1:$L$65536,\"=\"&($A28&TEXT(H$4,\"mmm-yy\")),'[1]Charitables & Sponsorships'!$D$1:$D$65536)+SUMIF('[1]Itemized Expenses'!$J$1:$J$65536,\"=\"&($A28&TEXT(H$4,\"mmm-yy\")),'[1]Itemized Expenses'!$E$1:$E$65536)","v":{"$error":"#VALUE!"}},{"$f":"SUMIF('[1]Charitables & Sponsorships'!$L$1:$L$65536,\"=\"&($A28&TEXT(I$4,\"mmm-yy\")),'[1]Charitables & Sponsorships'!$D$1:$D$65536)+SUMIF('[1]Itemized Expenses'!$J$1:$J$65536,\"=\"&($A28&TEXT(I$4,\"mmm-yy\")),'[1]Itemized Expenses'!$E$1:$E$65536)","v":{"$error":"#VALUE!"}},{"$f":"SUMIF('[1]Charitables & Sponsorships'!$L$1:$L$65536,\"=\"&($A28&TEXT(J$4,\"mmm-yy\")),'[1]Charitables & Sponsorships'!$D$1:$D$65536)+SUMIF('[1]Itemized Expenses'!$J$1:$J$65536,\"=\"&($A28&TEXT(J$4,\"mmm-yy\")),'[1]Itemized Expenses'!$E$1:$E$65536)","v":{"$error":"#VALUE!"}},{"$f":"SUMIF('[1]Charitables & Sponsorships'!$L$1:$L$65536,\"=\"&($A28&TEXT(K$4,\"mmm-yy\")),'[1]Charitables & Sponsorships'!$D$1:$D$65536)+SUMIF('[1]Itemized Expenses'!$J$1:$J$65536,\"=\"&($A28&TEXT(K$4,\"mmm-yy\")),'[1]Itemized Expenses'!$E$1:$E$65536)","v":{"$error":"#VALUE!"}},{"$f":"SUMIF('[1]Charitables & Sponsorships'!$L$1:$L$65536,\"=\"&($A28&TEXT(L$4,\"mmm-yy\")),'[1]Charitables & Sponsorships'!$D$1:$D$65536)+SUMIF('[1]Itemized Expenses'!$J$1:$J$65536,\"=\"&($A28&TEXT(L$4,\"mmm-yy\")),'[1]Itemized Expenses'!$E$1:$E$65536)","v":{"$error":"#VALUE!"}},{"$f":"SUMIF('[1]Charitables & Sponsorships'!$L$1:$L$65536,\"=\"&($A28&TEXT(M$4,\"mmm-yy\")),'[1]Charitables & Sponsorships'!$D$1:$D$65536)+SUMIF('[1]Itemized Expenses'!$J$1:$J$65536,\"=\"&($A28&TEXT(M$4,\"mmm-yy\")),'[1]Itemized Expenses'!$E$1:$E$65536)","v":{"$error":"#VALUE!"}},{"$f":"SUMIF('[1]Charitables & Sponsorships'!$L$1:$L$65536,\"=\"&($A28&TEXT(N$4,\"mmm-yy\")),'[1]Charitables & Sponsorships'!$D$1:$D$65536)+SUMIF('[1]Itemized Expenses'!$J$1:$J$65536,\"=\"&($A28&TEXT(N$4,\"mmm-yy\")),'[1]Itemized Expenses'!$E$1:$E$65536)","v":{"$error":"#VALUE!"}},{"$f":"SUM(C28:N28)","v":{"$error":"#VALUE!"}}]
[]
[null,"Összesen",{"$f":"SUM(C6:C28)","v":{"$error":"#VALUE!"}},{"$f":"SUM(D6:D28)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]

{"sheet":"Tételes kiadáslista","index":2,"n_rows":103,"n_cols":10,"rows_kept":103}
["Főkönyvi kód","Számla kelte","Számlaszám","Igényelte"," Csekk összege ","Rendelvényes","Csekk rendeltetése","Kiutalás módja","Iktatás dátuma","Összeállított kulcsmező"]
[10000,"2005-01-01",100,"Kis Béla",{"v":75000,"d":"75,000.00 Ft"},"Üzenetfutár ","Levelezés","Levél","2005-01-04",{"$f":"A2&TEXT(B2,\"éé. hhh\")","v":{"$error":"#VALUE!"}}]
[7000,"2005-01-15",101,"Vas Róbert",{"v":250000,"d":"250,000.00 Ft"},"A. Datum Rt. ","2 db asztali számítógép","Hitel","2005-01-20",{"$error":"#VALUE!"}]
[{"$nulls":9},{"$error":"#VALUE!"}]
[{"$nulls":9},{"$error":"#VALUE!"}]
[{"$nulls":9},{"$error":"#VALUE!"}]
[{"$nulls":9},{"$error":"#VALUE!"}]
[{"$nulls":9},{"$error":"#VALUE!"}]
[{"$nulls":9},{"$error":"#VALUE!"}]
[{"$nulls":9},{"$error":"#VALUE!"}]
[{"$nulls":9},{"$error":"#VALUE!"}]
[{"$nulls":9},{"$error":"#VALUE!"}]
[{"$nulls":9},{"$error":"#VALUE!"}]
[{"$nulls":9},{"$error":"#VALUE!"}]
[{"$nulls":9},{"$error":"#VALUE!"}]
[{"$nulls":9},{"$error":"#VALUE!"}]
[{"$nulls":9},{"$error":"#VALUE!"}]
[{"$nulls":9},{"$error":"#VALUE!"}]
[{"$nulls":9},{"$error":"#VALUE!"}]
[{"$nulls":9},{"$error":"#VALUE!"}]
[{"$nulls":9},{"$error":"#VALUE!"}]
[{"$nulls":9},{"$error":"#VALUE!"}]
[{"$nulls":9},{"$error":"#VALUE!"}]
[{"$nulls":9},{"$error":"#VALUE!"}]
[{"$nulls":9},{"$error":"#VALUE!"}]
[{"$nulls":9},{"$error":"#VALUE!"}]
[{"$nulls":9},{"$error":"#VALUE!"}]
[{"$nulls":9},{"$error":"#VALUE!"}]
[{"$nulls":9},{"$error":"#VALUE!"}]
[{"$nulls":9},{"$error":"#VALUE!"}]
[{"$nulls":9},{"$error":"#VALUE!"}]
[{"$nulls":9},{"$error":"#VALUE!"}]
[{"$nulls":9},{"$error":"#VALUE!"}]
[{"$nulls":9},{"$f":"A34&TEXT(B34,\"éé. hhh\")","v":{"$error":"#VALUE!"}}]
[{"$nulls":9},{"$error":"#VALUE!"}]
[{"$nulls":9},{"$error":"#VALUE!"}]
[{"$nulls":9},{"$error":"#VALUE!"}]
[{"$nulls":9},{"$error":"#VALUE!"}]
[{"$nulls":9},{"$error":"#VALUE!"}]
[{"$nulls":9},{"$error":"#VALUE!"}]
[{"$nulls":9},{"$error":"#VALUE!"}]
[{"$nulls":9},{"$error":"#VALUE!"}]
[{"$nulls":9},{"$error":"#VALUE!"}]
[{"$nulls":9},{"$error":"#VALUE!"}]
[{"$nulls":9},{"$error":"#VALUE!"}]
[{"$nulls":9},{"$error":"#VALUE!"}]
[{"$nulls":9},{"$error":"#VALUE!"}]
[{"$nulls":9},{"$error":"#VALUE!"}]
[{"$nulls":9},{"$error":"#VALUE!"}]
[{"$nulls":9},{"$error":"#VALUE!"}]
[{"$nulls":9},{"$error":"#VALUE!"}]
[{"$nulls":9},{"$error":"#VALUE!"}]
[{"$nulls":9},{"$error":"#VALUE!"}]
[{"$nulls":9},{"$error":"#VALUE!"}]
[{"$nulls":9},{"$error":"#VALUE!"}]
[{"$nulls":9},{"$error":"#VALUE!"}]
[{"$nulls":9},{"$error":"#VALUE!"}]
[{"$nulls":9},{"$error":"#VALUE!"}]
[{"$nulls":9},{"$error":"#VALUE!"}]
[{"$nulls":9},{"$error":"#VALUE!"}]
[{"$nulls":9},{"$error":"#VALUE!"}]
[{"$nulls":9},{"$error":"#VALUE!"}]
[{"$nulls":9},{"$error":"#VALUE!"}]
[{"$nulls":9},{"$error":"#VALUE!"}]
[{"$nulls":9},{"$error":"#VALUE!"}]
[{"$nulls":9},{"$f":"A66&TEXT(B66,\"éé. hhh\")","v":{"$error":"#VALUE!"}}]
[{"$nulls":9},{"$error":"#VALUE!"}]
[{"$nulls":9},{"$error":"#VALUE!"}]
[{"$nulls":9},{"$error":"#VALUE!"}]
[{"$nulls":9},{"$error":"#VALUE!"}]
[{"$nulls":9},{"$error":"#VALUE!"}]
[{"$nulls":9},{"$error":"#VALUE!"}]
[{"$nulls":9},{"$error":"#VALUE!"}]
[{"$nulls":9},{"$error":"#VALUE!"}]
[{"$nulls":9},{"$error":"#VALUE!"}]
[{"$nulls":9},{"$error":"#VALUE!"}]
[{"$nulls":9},{"$error":"#VALUE!"}]
[{"$nulls":9},{"$error":"#VALUE!"}]
[{"$nulls":9},{"$error":"#VALUE!"}]
[{"$nulls":9},{"$error":"#VALUE!"}]
[{"$nulls":9},{"$error":"#VALUE!"}]
[{"$nulls":9},{"$error":"#VALUE!"}]
[{"$nulls":9},{"$error":"#VALUE!"}]
[{"$nulls":9},{"$error":"#VALUE!"}]
[{"$nulls":9},{"$error":"#VALUE!"}]
[{"$nulls":9},{"$error":"#VALUE!"}]
[{"$nulls":9},{"$error":"#VALUE!"}]
[{"$nulls":9},{"$error":"#VALUE!"}]
[{"$nulls":9},{"$error":"#VALUE!"}]
[{"$nulls":9},{"$error":"#VALUE!"}]
[{"$nulls":9},{"$error":"#VALUE!"}]
[{"$nulls":9},{"$error":"#VALUE!"}]
[{"$nulls":9},{"$error":"#VALUE!"}]
[{"$nulls":9},{"$error":"#VALUE!"}]
[{"$nulls":9},{"$error":"#VALUE!"}]
[{"$nulls":9},{"$error":"#VALUE!"}]
[{"$nulls":9},{"$error":"#VALUE!"}]
[{"$nulls":9},{"$f":"A98&TEXT(B98,\"éé. hhh\")","v":{"$error":"#VALUE!"}}]
[{"$nulls":9},{"$error":"#VALUE!"}]
[{"$nulls":9},{"$error":"#VALUE!"}]
[{"$nulls":9},{"$error":"#VALUE!"}]
[{"$nulls":9},{"$error":"#VALUE!"}]
[{"$nulls":9},{"$error":"#VALUE!"}]

{"sheet":"Jótékonysági és más támogatások","index":3,"n_rows":109,"n_cols":12,"rows_kept":109}
["Főkönyvi kód","Csekk igénylésének dátuma","Igényelte"," Csekk összege "," Előző évi hozzájárulás ","Rendelvényes","Felhasználás célja","Ellenjegyezte","Kategória","Kiutalás módja","Iktatás dátuma","Összeállított kulcsmező"]
[12000,"2005-01-20","Szabó Katalin",{"v":10000,"d":"10,000.00 Ft"},{"v":0,"d":"0.00 Ft"},"Szépművészeti Gimnázium ","Ösztöndíjak","Róka Zsuzsa","Művészet","Csekk","2005-01-30",{"$f":"A2&TEXT(B2,\"éé. hhh\")","v":{"$error":"#VALUE!"}}]
[11000,"2005-02-15","Szabó Katalin",{"v":2500,"d":"2,500.00 Ft"},{"v":0,"d":"0.00 Ft"},"Röppentyű Játékipari Kft. ","Közösség","Kovács Irén","Közösség","Csekk","2005-03-01",{"$error":"#VALUE!"}]
[{"$nulls":11},{"$error":"#VALUE!"}]
[{"$nulls":11},{"$error":"#VALUE!"}]
[{"$nulls":11},{"$error":"#VALUE!"}]
[{"$nulls":11},{"$error":"#VALUE!"}]
[{"$nulls":11},{"$error":"#VALUE!"}]
[{"$nulls":11},{"$error":"#VALUE!"}]
[{"$nulls":11},{"$error":"#VALUE!"}]
[{"$nulls":11},{"$error":"#VALUE!"}]
[{"$nulls":11},{"$error":"#VALUE!"}]
[{"$nulls":11},{"$error":"#VALUE!"}]
[{"$nulls":11},{"$error":"#VALUE!"}]
[{"$nulls":11},{"$error":"#VALUE!"}]
[{"$nulls":11},{"$error":"#VALUE!"}]
[{"$nulls":11},{"$error":"#VALUE!"}]
[{"$nulls":11},{"$error":"#VALUE!"}]
[{"$nulls":11},{"$error":"#VALUE!"}]
[{"$nulls":11},{"$error":"#VALUE!"}]
[{"$nulls":11},{"$error":"#VALUE!"}]
[{"$nulls":11},{"$error":"#VALUE!"}]
[{"$nulls":11},{"$error":"#VALUE!"}]
[{"$nulls":11},{"$error":"#VALUE!"}]
[{"$nulls":11},{"$error":"#VALUE!"}]
[{"$nulls":11},{"$error":"#VALUE!"}]
[{"$nulls":11},{"$error":"#VALUE!"}]
[{"$nulls":11},{"$error":"#VALUE!"}]
[{"$nulls":11},{"$error":"#VALUE!"}]
[{"$nulls":11},{"$error":"#VALUE!"}]
[{"$nulls":11},{"$error":"#VALUE!"}]
[{"$nulls":11},{"$error":"#VALUE!"}]
[{"$nulls":11},{"$error":"#VALUE!"}]
[{"$nulls":11},{"$f":"A34&TEXT(B34,\"éé. hhh\")","v":{"$error":"#VALUE!"}}]
[{"$nulls":11},{"$error":"#VALUE!"}]
[{"$nulls":11},{"$error":"#VALUE!"}]
[{"$nulls":11},{"$error":"#VALUE!"}]
[{"$nulls":11},{"$error":"#VALUE!"}]
[{"$nulls":11},{"$error":"#VALUE!"}]
[{"$nulls":11},{"$error":"#VALUE!"}]
[{"$nulls":11},{"$error":"#VALUE!"}]
[{"$nulls":11},{"$error":"#VALUE!"}]
[{"$nulls":11},{"$error":"#VALUE!"}]
[{"$nulls":11},{"$error":"#VALUE!"}]
[{"$nulls":11},{"$error":"#VALUE!"}]
[{"$nulls":11},{"$error":"#VALUE!"}]
[{"$nulls":11},{"$error":"#VALUE!"}]
[{"$nulls":11},{"$error":"#VALUE!"}]
[{"$nulls":11},{"$error":"#VALUE!"}]
[{"$nulls":11},{"$error":"#VALUE!"}]
[{"$nulls":11},{"$error":"#VALUE!"}]
[{"$nulls":11},{"$error":"#VALUE!"}]
[{"$nulls":11},{"$error":"#VALUE!"}]
[{"$nulls":11},{"$error":"#VALUE!"}]
[{"$nulls":11},{"$error":"#VALUE!"}]
[{"$nulls":11},{"$error":"#VALUE!"}]
[{"$nulls":11},{"$error":"#VALUE!"}]
[{"$nulls":11},{"$error":"#VALUE!"}]
[{"$nulls":11},{"$error":"#VALUE!"}]
[{"$nulls":11},{"$error":"#VALUE!"}]
[{"$nulls":11},{"$error":"#VALUE!"}]
[{"$nulls":11},{"$error":"#VALUE!"}]
[{"$nulls":11},{"$error":"#VALUE!"}]
[{"$nulls":11},{"$error":"#VALUE!"}]
[{"$nulls":11},{"$error":"#VALUE!"}]
[{"$nulls":11},{"$f":"A66&TEXT(B66,\"éé. hhh\")","v":{"$error":"#VALUE!"}}]
[{"$nulls":11},{"$error":"#VALUE!"}]
[{"$nulls":11},{"$error":"#VALUE!"}]
[{"$nulls":11},{"$error":"#VALUE!"}]
[{"$nulls":11},{"$error":"#VALUE!"}]
[{"$nulls":11},{"$error":"#VALUE!"}]
[{"$nulls":11},{"$error":"#VALUE!"}]
[{"$nulls":11},{"$error":"#VALUE!"}]
[{"$nulls":11},{"$error":"#VALUE!"}]
[{"$nulls":11},{"$error":"#VALUE!"}]
[{"$nulls":11},{"$error":"#VALUE!"}]
[{"$nulls":11},{"$error":"#VALUE!"}]
[{"$nulls":11},{"$error":"#VALUE!"}]
[{"$nulls":11},{"$error":"#VALUE!"}]
[{"$nulls":11},{"$error":"#VALUE!"}]
[{"$nulls":11},{"$error":"#VALUE!"}]
[{"$nulls":11},{"$error":"#VALUE!"}]
[{"$nulls":11},{"$error":"#VALUE!"}]
[{"$nulls":11},{"$error":"#VALUE!"}]
[{"$nulls":11},{"$error":"#VALUE!"}]
[{"$nulls":11},{"$error":"#VALUE!"}]
[{"$nulls":11},{"$error":"#VALUE!"}]
[{"$nulls":11},{"$error":"#VALUE!"}]
[{"$nulls":11},{"$error":"#VALUE!"}]
[{"$nulls":11},{"$error":"#VALUE!"}]
[{"$nulls":11},{"$error":"#VALUE!"}]
[{"$nulls":11},{"$error":"#VALUE!"}]
[{"$nulls":11},{"$error":"#VALUE!"}]
[{"$nulls":11},{"$error":"#VALUE!"}]
[{"$nulls":11},{"$error":"#VALUE!"}]
[{"$nulls":11},{"$error":"#VALUE!"}]
[{"$nulls":11},{"$error":"#VALUE!"}]
[{"$nulls":11},{"$f":"A98&TEXT(B98,\"éé. hhh\")","v":{"$error":"#VALUE!"}}]
[{"$nulls":11},{"$error":"#VALUE!"}]
[{"$nulls":11},{"$error":"#VALUE!"}]
[{"$nulls":11},{"$error":"#VALUE!"}]
[{"$nulls":11},{"$error":"#VALUE!"}]
[{"$nulls":11},{"$error":"#VALUE!"}]
[{"$nulls":11},{"$error":"#VALUE!"}]
[{"$nulls":11},{"$error":"#VALUE!"}]
[{"$nulls":11},{"$error":"#VALUE!"}]
[{"$nulls":11},{"$error":"#VALUE!"}]
[{"$nulls":11},{"$error":"#VALUE!"}]
[{"$nulls":11},{"$error":"#VALUE!"}]