{"text_format":"3","workbook":"xlsx","n_sheets":1,"sheets":["Havi családi költségvetés"],"not_rendered":{"defined_names":1},"read":"whole","date_system":"1900"}

{"sheet":"Havi családi költségvetés","index":0,"n_rows":67,"n_cols":9,"rows_kept":67,"merged":[[0,0,0,8],[2,5,2,6],[8,5,8,6]]}
["Havi családi költségvetés"]
[]
[null,"Teljes tervezett költség","Teljes tényleges költség","Különbség összesen",null,"Tervezett havi bevétel"]
[null,{"$f":"SUM(B19,B29,B35,B40,B51,B58,B67,G36,G44,G50,G56,G61,G67)","v":{"v":1195,"d":"1,195 Ft"}},{"$f":"SUM(C19,C29,C35,C40,C51,C58,C67,H36,H44,H50,H56,H61,H67)","v":{"v":1236,"d":"1,236 Ft"}},{"$f":"SUM(D19,D29,D35,D40,D51,D58,D67,I36,I44,I50,I56,I61,I67)","v":{"v":-41,"d":"-41 Ft"}},null,"Bevétel 1",{"v":4000,"d":"4,000 Ft"}]
[{"$nulls":5},"Bevétel 2",{"v":1300,"d":"1,300 Ft"}]
[null,"Tervezett \nköltség","Tényleges \nköltség","Különbség",null,"Pluszbevétel",{"v":300,"d":"300 Ft"}]
["Ház/lakás",{"$nulls":4},"Összes havi bevétel",{"$f":"SUM(G4:G6)","v":{"v":5600,"d":"5,600 Ft"}}]
["Részlet vagy lakbér",{"v":1000,"d":"1,000 Ft"},{"v":1000,"d":"1,000 Ft"},{"$f":"B8-C8","v":{"v":0,"d":"0 Ft"}}]
["Részlet vagy lakbér (2)",{"v":0,"d":"0 Ft"},{"v":0,"d":"0 Ft"},{"v":0,"d":"0 Ft"},null,"Tényleges havi bevétel"]
["Telefon",{"v":54,"d":"54 Ft"},{"v":100,"d":"100 Ft"},{"v":-46,"d":"-46 Ft"},null,"Bevétel 1",{"v":4000,"d":"4,000 Ft"}]
["Áram",{"v":44,"d":"44 Ft"},{"v":56,"d":"56 Ft"},{"v":-12,"d":"-12 Ft"},null,"Bevétel 2",{"v":1300,"d":"1,300 Ft"}]
["Gáz",{"v":22,"d":"22 Ft"},{"v":28,"d":"28 Ft"},{"v":-6,"d":"-6 Ft"},null,"Pluszbevétel",{"v":300,"d":"300 Ft"}]
["Víz- és csatornadíj",{"v":8,"d":"8 Ft"},{"v":8,"d":"8 Ft"},{"v":0,"d":"0 Ft"},null,"Összes havi bevétel",{"$f":"SUM(G10:G12)","v":{"v":5600,"d":"5,600 Ft"}}]
["Televízió",{"v":34,"d":"34 Ft"},{"v":34,"d":"34 Ft"},{"v":0,"d":"0 Ft"}]
["Szemétszállítás",{"v":10,"d":"10 Ft"},{"v":10,"d":"10 Ft"},{"v":0,"d":"0 Ft"},null,"Tervezett egyenleg\n(tervezett bevétel mínusz költségek)",{"$f":"G7-B4","v":{"v":4405,"d":"4,405 Ft"}}]
["Karbantartás/javítás",{"v":23,"d":"23 Ft"},{"v":0,"d":"0 Ft"},{"v":23,"d":"23 Ft"}]
["Kellékek",{"v":0,"d":"0 Ft"},{"v":0,"d":"0 Ft"},{"v":0,"d":"0 Ft"},null,"Tényleges egyenleg\n(tényleges bevétel mínusz költségek)",{"$f":"G13-C4","v":{"v":4364,"d":"4,364 Ft"}}]
["Egyéb",{"v":0,"d":"0 Ft"},{"v":0,"d":"0 Ft"},{"v":0,"d":"0 Ft"}]
["Részösszegek",{"$f":"SUM(B8:B18)","v":{"v":1195,"d":"1,195 Ft"}},{"$f":"SUM(C8:C18)","v":{"v":1236,"d":"1,236 Ft"}},{"$f":"SUM(D8:D18)","v":{"v":-41,"d":"-41 Ft"}},null,"Különbség (tényleges mínusz tervezett)",{"$f":"G17-G15","v":{"v":-41,"d":"-41 Ft"}}]
["Közlekedés"]
["1. autó",null,null,{"$f":"B21-C21","v":{"v":0,"d":"0 Ft"}}]
["2. autó",null,null,{"v":0,"d":"0 Ft"}]
["Busz/taxi",null,null,{"v":0,"d":"0 Ft"}]
["Biztosítás",null,null,{"v":0,"d":"0 Ft"}]
["Engedély",null,null,{"v":0,"d":"0 Ft"}]
["Üzemanyag",null,null,{"v":0,"d":"0 Ft"},null,null,"Tervezett \nköltség","Tényleges \nköltség","Különbség"]
["Karbantartás",null,null,{"v":0,"d":"0 Ft"}]
["Egyéb",null,null,{"v":0,"d":"0 Ft"},null,"Szórakozás"]
["Részösszegek",{"$f":"SUM(B21:B28)","v":{"v":0,"d":"0 Ft"}},{"$f":"SUM(C21:C28)","v":{"v":0,"d":"0 Ft"}},{"$f":"SUM(D21:D28)","v":{"v":0,"d":"0 Ft"}},null,"Videó/DVD",null,null,{"$f":"G29-H29","v":{"v":0,"d":"0 Ft"}}]
["Biztosítás",{"$nulls":4},"CD-k",null,null,{"v":0,"d":"0 Ft"}]
["Otthon",null,null,{"$f":"B31-C31","v":{"v":0,"d":"0 Ft"}},null,"Mozijegy",null,null,{"v":0,"d":"0 Ft"}]
["Egészség",null,null,{"$f":"B32-C32","v":{"v":0,"d":"0 Ft"}},null,"Koncert",null,null,{"v":0,"d":"0 Ft"}]
["Életmód",null,null,{"$f":"B33-C33","v":{"v":0,"d":"0 Ft"}},null,"Sportesemények",null,null,{"v":0,"d":"0 Ft"}]
["Egyéb",null,null,{"$f":"B34-C34","v":{"v":0,"d":"0 Ft"}},null,"Színház",null,null,{"v":0,"d":"0 Ft"}]
["Részösszegek",{"$f":"SUM(B31:B34)","v":{"v":0,"d":"0 Ft"}},{"$f":"SUM(C31:C34)","v":{"v":0,"d":"0 Ft"}},{"$f":"SUM(D31:D34)","v":{"v":0,"d":"0 Ft"}},null,"Egyéb",null,null,{"v":0,"d":"0 Ft"}]
["Étel",{"$nulls":4},"Részösszegek",{"$f":"SUM(G29:G35)","v":{"v":0,"d":"0 Ft"}},{"$f":"SUM(H29:H35)","v":{"v":0,"d":"0 Ft"}},{"$f":"SUM(I29:I35)","v":{"v":0,"d":"0 Ft"}}]
["Zöldség",null,null,{"$f":"B37-C37","v":{"v":0,"d":"0 Ft"}},null,"Kölcsönök"]
["Étterem",null,null,{"$f":"B38-C38","v":{"v":0,"d":"0 Ft"}},null,"Személyes kiadások",null,null,{"$f":"G38-H38","v":{"v":0,"d":"0 Ft"}}]
["Egyéb",null,null,{"$f":"B39-C39","v":{"v":0,"d":"0 Ft"}},null,"Diák",null,null,{"v":0,"d":"0 Ft"}]
["Részösszegek",{"$f":"SUM(B37:B39)","v":{"v":0,"d":"0 Ft"}},{"$f":"SUM(C37:C39)","v":{"v":0,"d":"0 Ft"}},{"$f":"SUM(D37:D39)","v":{"v":0,"d":"0 Ft"}},null,"Hitelkártya",null,null,{"v":0,"d":"0 Ft"}]
["Gyermekek",{"$nulls":4},"Hitelkártya",null,null,{"v":0,"d":"0 Ft"}]
["Gyógyellátás",null,null,{"$f":"B42-C42","v":{"v":0,"d":"0 Ft"}},null,"Hitelkártya",null,null,{"v":0,"d":"0 Ft"}]
["Ruházkodás",null,null,{"v":0,"d":"0 Ft"},null,"Egyéb",null,null,{"v":0,"d":"0 Ft"}]
["Tandíj",null,null,{"v":0,"d":"0 Ft"},null,"Részösszegek",{"$f":"SUM(G38:G43)","v":{"v":0,"d":"0 Ft"}},{"$f":"SUM(H38:H43)","v":{"v":0,"d":"0 Ft"}},{"$f":"SUM(I38:I43)","v":{"v":0,"d":"0 Ft"}}]
["Tanszerek",null,null,{"v":0,"d":"0 Ft"},null,"Adó"]
["Szervezeti/egyesületi díjak",null,null,{"v":0,"d":"0 Ft"},null,"Állami",null,null,{"$f":"G46-H46","v":{"v":0,"d":"0 Ft"}}]
["Ebédpénz",null,null,{"v":0,"d":"0 Ft"},null,"Megyei",null,null,{"$f":"G47-H47","v":{"v":0,"d":"0 Ft"}}]
["Gyereknevelés",null,null,{"v":0,"d":"0 Ft"},null,"Helyi",null,null,{"$f":"G48-H48","v":{"v":0,"d":"0 Ft"}}]
["Játékok",null,null,{"v":0,"d":"0 Ft"},null,"Egyéb",null,null,{"$f":"G49-H49","v":{"v":0,"d":"0 Ft"}}]
["Egyéb",null,null,{"v":0,"d":"0 Ft"},null,"Részösszegek",{"$f":"SUM(G46:G49)","v":{"v":0,"d":"0 Ft"}},{"$f":"SUM(H46:H49)","v":{"v":0,"d":"0 Ft"}},{"$f":"SUM(I46:I49)","v":{"v":0,"d":"0 Ft"}}]
["Részösszegek",{"$f":"SUM(B42:B50)","v":{"v":0,"d":"0 Ft"}},{"$f":"SUM(C42:C50)","v":{"v":0,"d":"0 Ft"}},{"$f":"SUM(D42:D50)","v":{"v":0,"d":"0 Ft"}},null,"Megtakarítások vagy befektetések"]
["Háziállatok",{"$nulls":4},"Nyugdíjszámla",null,null,{"$f":"G52-H52","v":{"v":0,"d":"0 Ft"}}]
["Étel",null,null,{"$f":"B53-C53","v":{"v":0,"d":"0 Ft"}},null,"Befektetési számla",null,null,{"$f":"G53-H53","v":{"v":0,"d":"0 Ft"}}]
["Gyógyellátás",null,null,{"$f":"B54-C54","v":{"v":0,"d":"0 Ft"}},null,"Főiskola/egyetem",null,null,{"$f":"G54-H54","v":{"v":0,"d":"0 Ft"}}]
["Ápolás",null,null,{"$f":"B55-C55","v":{"v":0,"d":"0 Ft"}},null,"Egyéb",null,null,{"$f":"G55-H55","v":{"v":0,"d":"0 Ft"}}]
["Játékok",null,null,{"$f":"B56-C56","v":{"v":0,"d":"0 Ft"}},null,"Részösszegek",{"$f":"SUM(G52:G55)","v":{"v":0,"d":"0 Ft"}},{"$f":"SUM(H52:H55)","v":{"v":0,"d":"0 Ft"}},{"$f":"SUM(I52:I55)","v":{"v":0,"d":"0 Ft"}}]
["Egyéb",null,null,{"$f":"B57-C57","v":{"v":0,"d":"0 Ft"}},null,"Ajándékok és adományok"]
["Részösszegek",{"$f":"SUM(B53:B57)","v":{"v":0,"d":"0 Ft"}},{"$f":"SUM(C53:C57)","v":{"v":0,"d":"0 Ft"}},{"$f":"SUM(D53:D57)","v":{"v":0,"d":"0 Ft"}},null,"Jótékonysági 1",null,null,{"$f":"G58-H58","v":{"v":0,"d":"0 Ft"}}]
["Személyes",{"$nulls":4},"Jótékonysági 2",null,null,{"$f":"G59-H59","v":{"v":0,"d":"0 Ft"}}]
["Gyógyellátás",null,null,{"$f":"B60-C60","v":{"v":0,"d":"0 Ft"}},null,"Jótékonysági 3",null,null,{"$f":"G60-H60","v":{"v":0,"d":"0 Ft"}}]
["Haj/köröm",null,null,{"v":0,"d":"0 Ft"},null,"Részösszegek",{"$f":"SUM(G58:G60)","v":{"v":0,"d":"0 Ft"}},{"$f":"SUM(H58:H60)","v":{"v":0,"d":"0 Ft"}},{"$f":"SUM(I58:I60)","v":{"v":0,"d":"0 Ft"}}]
["Ruházkodás",null,null,{"v":0,"d":"0 Ft"},null,"Jogi"]
["Száraztisztító",null,null,{"v":0,"d":"0 Ft"},null,"Ügyvéd",null,null,{"$f":"G63-H63","v":{"v":0,"d":"0 Ft"}}]
["Fitneszklub",null,null,{"v":0,"d":"0 Ft"},null,"Tartásdíj",null,null,{"$f":"G64-H64","v":{"v":0,"d":"0 Ft"}}]
["Szervezeti/egyesületi díjak",null,null,{"v":0,"d":"0 Ft"},null,"Zálog vagy kiszabott díj",null,null,{"$f":"G65-H65","v":{"v":0,"d":"0 Ft"}}]
["Egyéb",null,null,{"v":0,"d":"0 Ft"},null,"Egyéb",null,null,{"$f":"G66-H66","v":{"v":0,"d":"0 Ft"}}]
["Részösszegek",{"$f":"SUM(B60:B66)","v":{"v":0,"d":"0 Ft"}},{"$f":"SUM(C60:C66)","v":{"v":0,"d":"0 Ft"}},{"$f":"SUM(D60:D66)","v":{"v":0,"d":"0 Ft"}},null,"Részösszegek",{"$f":"SUM(G63:G66)","v":{"v":0,"d":"0 Ft"}},{"$f":"SUM(H63:H66)","v":{"v":0,"d":"0 Ft"}},{"$f":"SUM(I63:I66)","v":{"v":0,"d":"0 Ft"}}]