{"text_format":"3","workbook":"xlsx","n_sheets":1,"sheets":["Családi költségvetés"],"not_rendered":{"defined_names":2},"read":"whole","date_system":"1900"}

{"sheet":"Családi költségvetés","index":0,"n_rows":28,"n_cols":16,"rows_kept":28,"merged":[[11,1,11,15]]}
[null,"A LUKÁCS CSALÁD KÖLTSÉGVETÉSE"]
[null,"ÉV:",2013]
[]
[null,"RENDELKEZÉSRE ÁLLÓ KÉSZPÉNZ","JAN.","FEB.","MÁRC.","ÁPR.","MÁJ.","JÚN.","JÚL.","AUG.","SZEPT.","OKT.","NOV.","DEC.","EDDIGI ÉVES","TREND"]
[null,"Havi készpénz",{"$f":"Bevételtbl[[#Totals],[JAN.]]-Kiadásoktbl[[#Totals],[JAN.]]","v":{"v":1220,"d":"1,220.00 Ft"}},{"$f":"Bevételtbl[[#Totals],[FEB.]]-Kiadásoktbl[[#Totals],[FEB.]]","v":{"v":1587,"d":"1,587.00 Ft"}},{"$f":"Bevételtbl[[#Totals],[MÁRC.]]-Kiadásoktbl[[#Totals],[MÁRC.]]","v":{"v":1174,"d":"1,174.00 Ft"}},{"$f":"Bevételtbl[[#Totals],[ÁPR.]]-Kiadásoktbl[[#Totals],[ÁPR.]]","v":{"v":1445,"d":"1,445.00 Ft"}},{"$f":"Bevételtbl[[#Totals],[MÁJ.]]-Kiadásoktbl[[#Totals],[MÁJ.]]","v":{"v":1391,"d":"1,391.00 Ft"}},{"$f":"Bevételtbl[[#Totals],[JÚN.]]-Kiadásoktbl[[#Totals],[JÚN.]]","v":{"v":1434,"d":"1,434.00 Ft"}},{"$f":"Bevételtbl[[#Totals],[JÚL.]]-Kiadásoktbl[[#Totals],[JÚL.]]","v":{"v":1085,"d":"1,085.00 Ft"}},{"$f":"Bevételtbl[[#Totals],[AUG.]]-Kiadásoktbl[[#Totals],[AUG.]]","v":{"v":1181,"d":"1,181.00 Ft"}},{"$f":"Bevételtbl[[#Totals],[SZEPT.]]-Kiadásoktbl[[#Totals],[SZEPT.]]","v":{"v":1445,"d":"1,445.00 Ft"}},{"$f":"Bevételtbl[[#Totals],[OKT.]]-Kiadásoktbl[[#Totals],[OKT.]]","v":{"v":1466,"d":"1,466.00 Ft"}},{"$f":"Bevételtbl[[#Totals],[NOV.]]-Kiadásoktbl[[#Totals],[NOV.]]","v":{"v":0,"d":"0.00 Ft"}},{"$f":"Bevételtbl[[#Totals],[DEC.]]-Kiadásoktbl[[#Totals],[DEC.]]","v":{"v":0,"d":"0.00 Ft"}},{"$f":"Bevételtbl[[#Totals],[EDDIGI ÉVES]]-Kiadásoktbl[[#Totals],[EDDIGI ÉVES]]","v":{"v":13428,"d":"13,428.00 Ft"}}]
[]
[null,"BEVÉTEL TÍPUSA","JAN.","FEB.","MÁRC.","ÁPR.","MÁJ.","JÚN.","JÚL.","AUG.","SZEPT.","OKT.","NOV.","DEC.","EDDIGI ÉVES","TREND"]
[null,"1. bevétel",{"v":4000,"d":"4,000.00 Ft"},{"v":4410,"d":"4,410.00 Ft"},{"v":4019,"d":"4,019.00 Ft"},{"v":4263,"d":"4,263.00 Ft"},{"v":4123,"d":"4,123.00 Ft"},{"v":4308,"d":"4,308.00 Ft"},{"v":4162,"d":"4,162.00 Ft"},{"v":4165,"d":"4,165.00 Ft"},{"v":4248,"d":"4,248.00 Ft"},{"v":4324,"d":"4,324.00 Ft"},null,null,{"$f":"SUM(Bevételtbl[[#This Row],[JAN.]:[DEC.]])","v":{"v":42022,"d":"42,022.00 Ft"}}]
[null,"2. bevétel",{"v":275,"d":"275.00 Ft"},{"v":296,"d":"296.00 Ft"},{"v":251,"d":"251.00 Ft"},{"v":269,"d":"269.00 Ft"},{"v":252,"d":"252.00 Ft"},{"v":252,"d":"252.00 Ft"},{"v":262,"d":"262.00 Ft"},{"v":258,"d":"258.00 Ft"},{"v":296,"d":"296.00 Ft"},{"v":270,"d":"270.00 Ft"},null,null,{"$f":"SUM(Bevételtbl[[#This Row],[JAN.]:[DEC.]])","v":{"v":2681,"d":"2,681.00 Ft"}}]
[null,"Egyéb bevétel",{"v":500,"d":"500.00 Ft"},{"v":507,"d":"507.00 Ft"},{"v":551,"d":"551.00 Ft"},{"v":556,"d":"556.00 Ft"},{"v":588,"d":"588.00 Ft"},{"v":534,"d":"534.00 Ft"},{"v":533,"d":"533.00 Ft"},{"v":585,"d":"585.00 Ft"},{"v":560,"d":"560.00 Ft"},{"v":520,"d":"520.00 Ft"},null,null,{"$f":"SUM(Bevételtbl[[#This Row],[JAN.]:[DEC.]])","v":{"v":5434,"d":"5,434.00 Ft"}}]
[null,"BEVÉTEL ÖSSZESEN",{"$f":"SUBTOTAL(109,Bevételtbl[JAN.])","v":{"v":4775,"d":"4,775.00 Ft"}},{"$f":"SUBTOTAL(109,Bevételtbl[FEB.])","v":{"v":5213,"d":"5,213.00 Ft"}},{"$f":"SUBTOTAL(109,Bevételtbl[MÁRC.])","v":{"v":4821,"d":"4,821.00 Ft"}},{"$f":"SUBTOTAL(109,Bevételtbl[ÁPR.])","v":{"v":5088,"d":"5,088.00 Ft"}},{"$f":"SUBTOTAL(109,Bevételtbl[MÁJ.])","v":{"v":4963,"d":"4,963.00 Ft"}},{"$f":"SUBTOTAL(109,Bevételtbl[JÚN.])","v":{"v":5094,"d":"5,094.00 Ft"}},{"$f":"SUBTOTAL(109,Bevételtbl[JÚL.])","v":{"v":4957,"d":"4,957.00 Ft"}},{"$f":"SUBTOTAL(109,Bevételtbl[AUG.])","v":{"v":5008,"d":"5,008.00 Ft"}},{"$f":"SUBTOTAL(109,Bevételtbl[SZEPT.])","v":{"v":5104,"d":"5,104.00 Ft"}},{"$f":"SUBTOTAL(109,Bevételtbl[OKT.])","v":{"v":5114,"d":"5,114.00 Ft"}},{"$f":"SUBTOTAL(109,Bevételtbl[NOV.])","v":{"v":0,"d":"0.00 Ft"}},{"$f":"SUBTOTAL(109,Bevételtbl[DEC.])","v":{"v":0,"d":"0.00 Ft"}},{"$f":"SUBTOTAL(109,Bevételtbl[EDDIGI ÉVES])","v":{"v":50137,"d":"50,137.00 Ft"}}]
[]
[null,"KIADÁS","JAN.","FEB.","MÁRC.","ÁPR.","MÁJ.","JÚN.","JÚL.","AUG.","SZEPT.","OKT.","NOV.","DEC.","EDDIGI ÉVES","TREND"]
[null,"Lakás",{"v":1500,"d":"1,500.00 Ft"},{"v":1500,"d":"1,500.00 Ft"},{"v":1500,"d":"1,500.00 Ft"},{"v":1500,"d":"1,500.00 Ft"},{"v":1500,"d":"1,500.00 Ft"},{"v":1500,"d":"1,500.00 Ft"},{"v":1500,"d":"1,500.00 Ft"},{"v":1500,"d":"1,500.00 Ft"},{"v":1500,"d":"1,500.00 Ft"},{"v":1500,"d":"1,500.00 Ft"},null,null,{"$f":"SUM(Kiadásoktbl[[#This Row],[JAN.]:[DEC.]])","v":{"v":15000,"d":"15,000.00 Ft"}}]
[null,"Élelmiszer",{"v":250,"d":"250.00 Ft"},{"v":331,"d":"331.00 Ft"},{"v":299,"d":"299.00 Ft"},{"v":333,"d":"333.00 Ft"},{"v":324,"d":"324.00 Ft"},{"v":313,"d":"313.00 Ft"},{"v":338,"d":"338.00 Ft"},{"v":225,"d":"225.00 Ft"},{"v":258,"d":"258.00 Ft"},{"v":322,"d":"322.00 Ft"},null,null,{"$f":"SUM(Kiadásoktbl[[#This Row],[JAN.]:[DEC.]])","v":{"v":2993,"d":"2,993.00 Ft"}}]
[null,"Autó költségei",{"v":345,"d":"345.00 Ft"},{"v":345,"d":"345.00 Ft"},{"v":345,"d":"345.00 Ft"},{"v":345,"d":"345.00 Ft"},{"v":345,"d":"345.00 Ft"},{"v":345,"d":"345.00 Ft"},{"v":345,"d":"345.00 Ft"},{"v":345,"d":"345.00 Ft"},{"v":345,"d":"345.00 Ft"},{"v":345,"d":"345.00 Ft"},null,null,{"$f":"SUM(Kiadásoktbl[[#This Row],[JAN.]:[DEC.]])","v":{"v":3450,"d":"3,450.00 Ft"}}]
[null,"Biztosítás",{"v":120,"d":"120.00 Ft"},{"v":120,"d":"120.00 Ft"},{"v":120,"d":"120.00 Ft"},{"v":120,"d":"120.00 Ft"},{"v":120,"d":"120.00 Ft"},{"v":120,"d":"120.00 Ft"},{"v":120,"d":"120.00 Ft"},{"v":120,"d":"120.00 Ft"},{"v":120,"d":"120.00 Ft"},{"v":120,"d":"120.00 Ft"},null,null,{"$f":"SUM(Kiadásoktbl[[#This Row],[JAN.]:[DEC.]])","v":{"v":1200,"d":"1,200.00 Ft"}}]
[null,"Otthoni telefon",{"v":50,"d":"50.00 Ft"},{"v":50,"d":"50.00 Ft"},{"v":50,"d":"50.00 Ft"},{"v":50,"d":"50.00 Ft"},{"v":50,"d":"50.00 Ft"},{"v":50,"d":"50.00 Ft"},{"v":50,"d":"50.00 Ft"},{"v":50,"d":"50.00 Ft"},{"v":50,"d":"50.00 Ft"},{"v":50,"d":"50.00 Ft"},null,null,{"$f":"SUM(Kiadásoktbl[[#This Row],[JAN.]:[DEC.]])","v":{"v":500,"d":"500.00 Ft"}}]
[null,"Mobiltelefon",{"v":72,"d":"72.00 Ft"},{"v":70,"d":"70.00 Ft"},{"v":80,"d":"80.00 Ft"},{"v":70,"d":"70.00 Ft"},{"v":75,"d":"75.00 Ft"},{"v":80,"d":"80.00 Ft"},{"v":90,"d":"90.00 Ft"},{"v":73,"d":"73.00 Ft"},{"v":75,"d":"75.00 Ft"},{"v":70,"d":"70.00 Ft"},null,null,{"$f":"SUM(Kiadásoktbl[[#This Row],[JAN.]:[DEC.]])","v":{"v":755,"d":"755.00 Ft"}}]
[null,"Kábeltelevízió",{"v":60,"d":"60.00 Ft"},{"v":63,"d":"63.00 Ft"},{"v":65,"d":"65.00 Ft"},{"v":60,"d":"60.00 Ft"},{"v":65,"d":"65.00 Ft"},{"v":60,"d":"60.00 Ft"},{"v":63,"d":"63.00 Ft"},{"v":60,"d":"60.00 Ft"},{"v":63,"d":"63.00 Ft"},{"v":60,"d":"60.00 Ft"},null,null,{"$f":"SUM(Kiadásoktbl[[#This Row],[JAN.]:[DEC.]])","v":{"v":619,"d":"619.00 Ft"}}]
[null,"Internet",{"v":45,"d":"45.00 Ft"},{"v":45,"d":"45.00 Ft"},{"v":45,"d":"45.00 Ft"},{"v":45,"d":"45.00 Ft"},{"v":45,"d":"45.00 Ft"},{"v":45,"d":"45.00 Ft"},{"v":45,"d":"45.00 Ft"},{"v":45,"d":"45.00 Ft"},{"v":45,"d":"45.00 Ft"},{"v":45,"d":"45.00 Ft"},null,null,{"$f":"SUM(Kiadásoktbl[[#This Row],[JAN.]:[DEC.]])","v":{"v":450,"d":"450.00 Ft"}}]
[null,"Áram",{"v":155,"d":"155.00 Ft"},{"v":155,"d":"155.00 Ft"},{"v":158,"d":"158.00 Ft"},{"v":160,"d":"160.00 Ft"},{"v":165,"d":"165.00 Ft"},{"v":200,"d":"200.00 Ft"},{"v":340,"d":"340.00 Ft"},{"v":350,"d":"350.00 Ft"},{"v":240,"d":"240.00 Ft"},{"v":180,"d":"180.00 Ft"},null,null,{"$f":"SUM(Kiadásoktbl[[#This Row],[JAN.]:[DEC.]])","v":{"v":2103,"d":"2,103.00 Ft"}}]
[null,"Víz",{"v":35,"d":"35.00 Ft"},{"v":35,"d":"35.00 Ft"},{"v":37,"d":"37.00 Ft"},{"v":39,"d":"39.00 Ft"},{"v":45,"d":"45.00 Ft"},{"v":42,"d":"42.00 Ft"},{"v":42,"d":"42.00 Ft"},{"v":36,"d":"36.00 Ft"},{"v":38,"d":"38.00 Ft"},{"v":40,"d":"40.00 Ft"},null,null,{"$f":"SUM(Kiadásoktbl[[#This Row],[JAN.]:[DEC.]])","v":{"v":389,"d":"389.00 Ft"}}]
[null,"Gáz",{"v":50,"d":"50.00 Ft"},{"v":45,"d":"45.00 Ft"},{"v":40,"d":"40.00 Ft"},{"v":40,"d":"40.00 Ft"},{"v":42,"d":"42.00 Ft"},{"v":50,"d":"50.00 Ft"},{"v":55,"d":"55.00 Ft"},{"v":40,"d":"40.00 Ft"},{"v":43,"d":"43.00 Ft"},{"v":30,"d":"30.00 Ft"},null,null,{"$f":"SUM(Kiadásoktbl[[#This Row],[JAN.]:[DEC.]])","v":{"v":435,"d":"435.00 Ft"}}]
[null,"Szórakozás",{"v":123,"d":"123.00 Ft"},{"v":92,"d":"92.00 Ft"},{"v":58,"d":"58.00 Ft"},{"v":131,"d":"131.00 Ft"},{"v":46,"d":"46.00 Ft"},{"v":105,"d":"105.00 Ft"},{"v":84,"d":"84.00 Ft"},{"v":108,"d":"108.00 Ft"},{"v":132,"d":"132.00 Ft"},{"v":136,"d":"136.00 Ft"},null,null,{"$f":"SUM(Kiadásoktbl[[#This Row],[JAN.]:[DEC.]])","v":{"v":1015,"d":"1,015.00 Ft"}}]
[null,"Magánórák",{"v":550,"d":"550.00 Ft"},{"v":550,"d":"550.00 Ft"},{"v":550,"d":"550.00 Ft"},{"v":550,"d":"550.00 Ft"},{"v":550,"d":"550.00 Ft"},{"v":550,"d":"550.00 Ft"},{"v":550,"d":"550.00 Ft"},{"v":550,"d":"550.00 Ft"},{"v":550,"d":"550.00 Ft"},{"v":550,"d":"550.00 Ft"},null,null,{"$f":"SUM(Kiadásoktbl[[#This Row],[JAN.]:[DEC.]])","v":{"v":5500,"d":"5,500.00 Ft"}}]
[null,"Megtakarítás",{"v":200,"d":"200.00 Ft"},{"v":225,"d":"225.00 Ft"},{"v":300,"d":"300.00 Ft"},{"v":200,"d":"200.00 Ft"},{"v":200,"d":"200.00 Ft"},{"v":200,"d":"200.00 Ft"},{"v":250,"d":"250.00 Ft"},{"v":325,"d":"325.00 Ft"},{"v":200,"d":"200.00 Ft"},{"v":200,"d":"200.00 Ft"},null,null,{"$f":"SUM(Kiadásoktbl[[#This Row],[JAN.]:[DEC.]])","v":{"v":2300,"d":"2,300.00 Ft"}}]
[null,"KIADÁS ÖSSZESEN",{"$f":"SUBTOTAL(109,Kiadásoktbl[JAN.])","v":{"v":3555,"d":"3,555.00 Ft"}},{"$f":"SUBTOTAL(109,Kiadásoktbl[FEB.])","v":{"v":3626,"d":"3,626.00 Ft"}},{"$f":"SUBTOTAL(109,Kiadásoktbl[MÁRC.])","v":{"v":3647,"d":"3,647.00 Ft"}},{"$f":"SUBTOTAL(109,Kiadásoktbl[ÁPR.])","v":{"v":3643,"d":"3,643.00 Ft"}},{"$f":"SUBTOTAL(109,Kiadásoktbl[MÁJ.])","v":{"v":3572,"d":"3,572.00 Ft"}},{"$f":"SUBTOTAL(109,Kiadásoktbl[JÚN.])","v":{"v":3660,"d":"3,660.00 Ft"}},{"$f":"SUBTOTAL(109,Kiadásoktbl[JÚL.])","v":{"v":3872,"d":"3,872.00 Ft"}},{"$f":"SUBTOTAL(109,Kiadásoktbl[AUG.])","v":{"v":3827,"d":"3,827.00 Ft"}},{"$f":"SUBTOTAL(109,Kiadásoktbl[SZEPT.])","v":{"v":3659,"d":"3,659.00 Ft"}},{"$f":"SUBTOTAL(109,Kiadásoktbl[OKT.])","v":{"v":3648,"d":"3,648.00 Ft"}},{"$f":"SUBTOTAL(109,Kiadásoktbl[NOV.])","v":{"v":0,"d":"0.00 Ft"}},{"$f":"SUBTOTAL(109,Kiadásoktbl[DEC.])","v":{"v":0,"d":"0.00 Ft"}},{"$f":"SUBTOTAL(109,Kiadásoktbl[EDDIGI ÉVES])","v":{"v":36709,"d":"36,709.00 Ft"}}]