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

{"sheet":"Személyes havi költségvetés","index":0,"n_rows":66,"n_cols":10,"rows_kept":66,"merged":[[1,1,3,9],[4,1,4,3],[5,1,7,1],[5,2,5,3],[5,6,6,8],[5,9,6,9],[6,2,6,3],[7,2,7,3],[7,6,8,8],[7,9,8,9],[9,1,11,1],[9,2,9,3],[9,6,11,8],[9,9,11,9],[10,2,10,3],[11,2,11,3],[60,6,61,8],[60,9,61,9],[62,6,63,8],[62,9,63,9],[64,6,65,8],[64,9,65,9]]}
[]
[null,"Személyes havi költségvetés"]
[]
[]
[]
[null,"TERVEZETT HAVI BEVÉTEL","Bevétel 1",null,{"v":4300,"d":"4,300 Ft"},null,"TERVEZETT EGYENLEG   (Tervezett jövedelem mínusz költségek)",null,null,{"$f":"E8-J61","v":{"v":3405,"d":"3,405 Ft"}}]
[null,null,"Pluszbevétel",null,{"v":300,"d":"300 Ft"}]
[null,null,"Összes havi bevétel",null,{"$f":"SUM(E6:E7)","v":{"v":4600,"d":"4,600 Ft"}},null,"TÉNYLEGES EGYENLEG   (Tényleges jövedelem mínusz költségek)",null,null,{"$f":"E12-J63","v":{"v":3064,"d":"3,064 Ft"}}]
[]
[null,"TÉNYLEGES HAVI JÖVEDELEM","Bevétel 1",null,{"v":4000,"d":"4,000 Ft"},null,"KÜLÖNBSÉG   (Tényleges mínusz tervezett)",null,null,{"$f":"J8-J6","v":{"v":-341,"d":"-341 Ft"}}]
[null,null,"Pluszbevétel",null,{"v":300,"d":"300 Ft"}]
[null,null,"Összes havi bevétel",null,{"$f":"SUM(E10:E11)","v":{"v":4300,"d":"4,300 Ft"}}]
[]
[null,"HÁZ/LAKÁS","Tervezett költség","Tényleges költség","Különbség",null,"SZÓRAKOZÁS","Tervezett költség","Tényleges költség","Különbség"]
[null,"Részlet vagy lakbér",{"v":1000,"d":"1,000 Ft"},{"v":1000,"d":"1,000 Ft"},{"$f":"C15-D15","v":{"v":0,"d":"0 Ft"}},null,"Videó/DVD",null,null,{"$f":"H15-I15","v":{"v":0,"d":"0 Ft"}}]
[null,"Telefon",{"v":54,"d":"54 Ft"},{"v":100,"d":"100 Ft"},{"v":-46,"d":"-46 Ft"},null,"CD-k",null,null,{"v":0,"d":"0 Ft"}]
[null,"Áram",{"v":44,"d":"44 Ft"},{"v":56,"d":"56 Ft"},{"v":-12,"d":"-12 Ft"},null,"Mozijegy",null,null,{"v":0,"d":"0 Ft"}]
[null,"Üzemanyag",{"v":22,"d":"22 Ft"},{"v":28,"d":"28 Ft"},{"v":-6,"d":"-6 Ft"},null,"Koncert",null,null,{"v":0,"d":"0 Ft"}]
[null,"Víz- és csatornadíj",{"v":8,"d":"8 Ft"},{"v":8,"d":"8 Ft"},{"v":0,"d":"0 Ft"},null,"Sportesemények",null,null,{"v":0,"d":"0 Ft"}]
[null,"Televízió",{"v":34,"d":"34 Ft"},{"v":34,"d":"34 Ft"},{"v":0,"d":"0 Ft"},null,"Színház",null,null,{"v":0,"d":"0 Ft"}]
[null,"Szemétszállítás",{"v":10,"d":"10 Ft"},{"v":10,"d":"10 Ft"},{"v":0,"d":"0 Ft"},null,"Egyéb",null,null,{"v":0,"d":"0 Ft"}]
[null,"Karbantartás/javítás",{"v":23,"d":"23 Ft"},{"v":0,"d":"0 Ft"},{"v":23,"d":"23 Ft"},null,"Egyéb",null,null,{"v":0,"d":"0 Ft"}]
[null,"Kellékek",{"v":0,"d":"0 Ft"},{"v":0,"d":"0 Ft"},{"v":0,"d":"0 Ft"},null,"Egyéb",null,null,{"v":0,"d":"0 Ft"}]
[null,"Egyéb",{"v":0,"d":"0 Ft"},{"v":0,"d":"0 Ft"},{"v":0,"d":"0 Ft"},null,"Részösszegek",{"$f":"SUM(H15:H23)","v":{"v":0,"d":"0 Ft"}},{"$f":"SUM(I15:I23)","v":{"v":0,"d":"0 Ft"}},{"v":0,"d":"0 Ft"}]
[null,"Részösszegek",{"$f":"SUM(C15:C24)","v":{"v":1195,"d":"1,195 Ft"}},{"$f":"SUM(D15:D24)","v":{"v":1236,"d":"1,236 Ft"}},{"$f":"SUM(E15:E24)","v":{"v":-41,"d":"-41 Ft"}}]
[{"$nulls":6},"KÖLCSÖNÖK","Tervezett költség","Tényleges költség","Különbség"]
[null,"UTAZÁS","Tervezett költség","Tényleges költség","Különbség",null,"Személyes kiadások",null,null,{"$f":"H27-I27","v":{"v":0,"d":"0 Ft"}}]
[null,"Járműhöz kapcsolódó kiadások",null,null,{"$f":"C28-D28","v":{"v":0,"d":"0 Ft"}},null,"Diák",null,null,{"v":0,"d":"0 Ft"}]
[null,"Busz/taxi",null,null,{"v":0,"d":"0 Ft"},null,"Hitelkártya",null,null,{"v":0,"d":"0 Ft"}]
[null,"Biztosítás",null,null,{"v":0,"d":"0 Ft"},null,"Hitelkártya",null,null,{"v":0,"d":"0 Ft"}]
[null,"Engedély",null,null,{"v":0,"d":"0 Ft"},null,"Hitelkártya",null,null,{"v":0,"d":"0 Ft"}]
[null,"Üzemanyag",null,null,{"v":0,"d":"0 Ft"},null,"Egyéb",null,null,{"v":0,"d":"0 Ft"}]
[null,"Karbantartás",null,null,{"v":0,"d":"0 Ft"},null,"Részösszegek",{"$f":"SUM(H27:H32)","v":{"v":0,"d":"0 Ft"}},{"$f":"SUM(I27:I32)","v":{"v":0,"d":"0 Ft"}},{"$f":"SUM(J27:J32)","v":{"v":0,"d":"0 Ft"}}]
[null,"Egyéb",null,null,{"v":0,"d":"0 Ft"}]
[null,"Részösszegek",{"$f":"SUM(C28:C34)","v":{"v":0,"d":"0 Ft"}},{"$f":"SUM(D28:D34)","v":{"v":0,"d":"0 Ft"}},{"$f":"SUM(E28:E34)","v":{"v":0,"d":"0 Ft"}},null,"ADÓK","Tervezett költség","Tényleges költség","Különbség"]
[{"$nulls":6},"Állami",null,null,{"$f":"H36-I36","v":{"v":0,"d":"0 Ft"}}]
[null,"BIZTOSÍTÁS","Tervezett költség","Tényleges költség","Különbség",null,"Megyei",null,null,{"$f":"H37-I37","v":{"v":0,"d":"0 Ft"}}]
[null,"Otthon",null,null,{"$f":"C38-D38","v":{"v":0,"d":"0 Ft"}},null,"Helyi",null,null,{"$f":"H38-I38","v":{"v":0,"d":"0 Ft"}}]
[null,"Egészség",null,null,{"$f":"C39-D39","v":{"v":0,"d":"0 Ft"}},null,"Egyéb",null,null,{"$f":"H39-I39","v":{"v":0,"d":"0 Ft"}}]
[null,"Életmód",null,null,{"$f":"C40-D40","v":{"v":0,"d":"0 Ft"}},null,"Részösszegek",{"$f":"SUM(H36:H39)","v":{"v":0,"d":"0 Ft"}},{"$f":"SUM(I36:I39)","v":{"v":0,"d":"0 Ft"}},{"$f":"SUM(J36:J39)","v":{"v":0,"d":"0 Ft"}}]
[null,"Egyéb",null,null,{"$f":"C41-D41","v":{"v":0,"d":"0 Ft"}}]
[null,"Részösszegek",{"$f":"SUM(C38:C41)","v":{"v":0,"d":"0 Ft"}},{"$f":"SUM(D38:D41)","v":{"v":0,"d":"0 Ft"}},{"$f":"SUM(E38:E41)","v":{"v":0,"d":"0 Ft"}},null,"MEGTAKARÍTÁSOK VAGY BEFEKTETÉSEK","Tervezett költség","Tényleges költség","Különbség"]
[{"$nulls":6},"Nyugdíjszámla",null,null,{"$f":"H43-I43","v":{"v":0,"d":"0 Ft"}}]
[null,"ÉTEL","Tervezett költség","Tényleges költség","Különbség",null,"Befektetési számla",null,null,{"$f":"H44-I44","v":{"v":0,"d":"0 Ft"}}]
[null,"Zöldség",null,null,{"$f":"C45-D45","v":{"v":0,"d":"0 Ft"}},null,"Egyéb",null,null,{"$f":"H45-I45","v":{"v":0,"d":"0 Ft"}}]
[null,"Étterem",null,null,{"$f":"C46-D46","v":{"v":0,"d":"0 Ft"}},null,"Részösszegek",{"$f":"SUM(H43:H45)","v":{"v":0,"d":"0 Ft"}},{"$f":"SUM(I43:I45)","v":{"v":0,"d":"0 Ft"}},{"$f":"SUM(J43:J45)","v":{"v":0,"d":"0 Ft"}}]
[null,"Egyéb",null,null,{"$f":"C47-D47","v":{"v":0,"d":"0 Ft"}}]
[null,"Részösszegek",{"$f":"SUM(C45:C47)","v":{"v":0,"d":"0 Ft"}},{"$f":"SUM(D45:D47)","v":{"v":0,"d":"0 Ft"}},{"$f":"SUM(E45:E47)","v":{"v":0,"d":"0 Ft"}},null,"AJÁNDÉKOK ÉS ADOMÁNYOK","Tervezett költség","Tényleges költség","Különbség"]
[{"$nulls":6},"Jótékonysági 1",null,null,{"$f":"H49-I49","v":{"v":0,"d":"0 Ft"}}]
[null,"HÁZIÁLLATOK","Tervezett költség","Tényleges költség","Különbség",null,"Jótékonysági 2",null,null,{"$f":"H50-I50","v":{"v":0,"d":"0 Ft"}}]
[null,"Étel",null,null,{"$f":"C51-D51","v":{"v":0,"d":"0 Ft"}},null,"Jótékonysági 3",null,null,{"$f":"H51-I51","v":{"v":0,"d":"0 Ft"}}]
[null,"Gyógyellátás",null,null,{"$f":"C52-D52","v":{"v":0,"d":"0 Ft"}},null,"Részösszegek",{"$f":"SUM(H49:H51)","v":{"v":0,"d":"0 Ft"}},{"$f":"SUM(I49:I51)","v":{"v":0,"d":"0 Ft"}},{"$f":"SUM(J49:J51)","v":{"v":0,"d":"0 Ft"}}]
[null,"Ápolás",null,null,{"$f":"C53-D53","v":{"v":0,"d":"0 Ft"}}]
[null,"Játékok",null,null,{"$f":"C54-D54","v":{"v":0,"d":"0 Ft"}},null,"JOGI","Tervezett költség","Tényleges költség","Különbség"]
[null,"Egyéb",null,null,{"$f":"C55-D55","v":{"v":0,"d":"0 Ft"}},null,"Ügyvéd",null,null,{"$f":"H55-I55","v":{"v":0,"d":"0 Ft"}}]
[null,"Részösszegek",{"$f":"SUM(C51:C55)","v":{"v":0,"d":"0 Ft"}},{"$f":"SUM(D51:D55)","v":{"v":0,"d":"0 Ft"}},{"$f":"SUM(E51:E55)","v":{"v":0,"d":"0 Ft"}},null,"Tartásdíj",null,null,{"$f":"H56-I56","v":{"v":0,"d":"0 Ft"}}]
[{"$nulls":6},"Zálog vagy kiszabott díj",null,null,{"$f":"H57-I57","v":{"v":0,"d":"0 Ft"}}]
[null,"SZEMÉLYES","Tervezett költség","Tényleges költség","Különbség",null,"Egyéb",null,null,{"$f":"H58-I58","v":{"v":0,"d":"0 Ft"}}]
[null,"Gyógyellátás",null,null,{"$f":"C59-D59","v":{"v":0,"d":"0 Ft"}},null,"Részösszegek",{"$f":"SUM(H55:H58)","v":{"v":0,"d":"0 Ft"}},{"$f":"SUM(I55:I58)","v":{"v":0,"d":"0 Ft"}},{"$f":"SUM(J55:J58)","v":{"v":0,"d":"0 Ft"}}]
[null,"Haj- és körömápolás",null,null,{"v":0,"d":"0 Ft"}]
[null,"Ruházkodás",null,null,{"v":0,"d":"0 Ft"},null,"TELJES TERVEZETT KÖLTSÉG",null,null,{"$f":"SUM(C25,C35,C42,C48,C56,C66,H24,H33,H40,H46,H52,H59)","v":{"v":1195,"d":"1,195 Ft"}}]
[null,"Száraztisztító",null,null,{"v":0,"d":"0 Ft"}]
[null,"Fitneszklub",null,null,{"v":0,"d":"0 Ft"},null,"TELJES TÉNYLEGES KÖLTSÉG",null,null,{"$f":"SUM(D25,D35,D42,D48,D56,D66,I24,I33,I40,I46,I52,I59)","v":{"v":1236,"d":"1,236 Ft"}}]
[null,"Szervezeti/egyesületi díjak",null,null,{"v":0,"d":"0 Ft"}]
[null,"Egyéb",null,null,{"v":0,"d":"0 Ft"},null,"TELJES KÜLÖNBSÉG",null,null,{"$f":"SUM(E25,E35,E42,E48,E56,E66,J24,J33,J40,J46,J52,J59)","v":{"v":-41,"d":"-41 Ft"}}]
[null,"Részösszegek",{"$f":"SUM(C59:C65)","v":{"v":0,"d":"0 Ft"}},{"$f":"SUM(D59:D65)","v":{"v":0,"d":"0 Ft"}},{"$f":"SUM(E59:E65)","v":{"v":0,"d":"0 Ft"}}]