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

{"sheet":"Személyes költségvetés","index":0,"n_rows":92,"n_cols":14,"rows_kept":92,"merged":[[0,0,0,13],[5,0,5,13],[10,0,10,13],[11,0,11,13],[21,0,21,13],[29,0,29,13],[37,0,37,13],[43,0,43,13],[52,0,52,13],[60,0,60,13],[66,0,66,13],[75,0,75,13],[82,0,82,13],[89,0,89,13]]}
["Személyes költségvetés"]
[]
[null,"Jan.","Febr.","Március","Április","Május","Június","Július","Aug.","Szept.","Okt.","Nov.","Dec.","Teljes év"]
["Teljes kiadás",{"$f":"SUM(B21,B29,B37,B43,B52,B60,B66,B75,B82,B89,B92)","v":{"v":0,"d":"0 Ft"}},{"v":0,"d":"0 Ft"},{"v":0,"d":"0 Ft"},{"v":0,"d":"0 Ft"},{"v":0,"d":"0 Ft"},{"v":0,"d":"0 Ft"},{"v":0,"d":"0 Ft"},{"v":0,"d":"0 Ft"},{"v":0,"d":"0 Ft"},{"v":0,"d":"0 Ft"},{"v":0,"d":"0 Ft"},{"v":0,"d":"0 Ft"},{"$f":"SUM(B4:M4)","v":{"v":0,"d":"0 Ft"}}]
["Készpénzhiány/-többlet",{"$f":"SUM(B10-B4)","v":{"v":0,"d":"0 Ft"}},{"v":0,"d":"0 Ft"},{"v":0,"d":"0 Ft"},{"v":0,"d":"0 Ft"},{"v":0,"d":"0 Ft"},{"v":0,"d":"0 Ft"},{"v":0,"d":"0 Ft"},{"v":0,"d":"0 Ft"},{"v":0,"d":"0 Ft"},{"v":0,"d":"0 Ft"},{"v":0,"d":"0 Ft"},{"v":0,"d":"0 Ft"},{"$f":"SUM(B5:M5)","v":{"v":0,"d":"0 Ft"}}]
["Bevételek"]
["Bérek",{"$nulls":12},{"$f":"SUM(Table1[[#This Row],[Column2]:[Column13]])","v":{"v":0,"d":"0 Ft"}}]
["Kamat/osztalék",{"$nulls":12},{"$f":"SUM(Table1[[#This Row],[Column2]:[Column13]])","v":{"v":0,"d":"0 Ft"}}]
["Egyebek",{"$nulls":12},{"$f":"SUM(Table1[[#This Row],[Column2]:[Column13]])","v":{"v":0,"d":"0 Ft"}}]
["Végösszeg",{"$f":"SUBTOTAL(109,Table1[Column2])","v":{"v":0,"d":"0 Ft"}},{"$f":"SUBTOTAL(109,Table1[Column3])","v":{"v":0,"d":"0 Ft"}},{"$f":"SUBTOTAL(109,Table1[Column4])","v":{"v":0,"d":"0 Ft"}},{"$f":"SUBTOTAL(109,Table1[Column5])","v":{"v":0,"d":"0 Ft"}},{"$f":"SUBTOTAL(109,Table1[Column6])","v":{"v":0,"d":"0 Ft"}},{"$f":"SUBTOTAL(109,Table1[Column7])","v":{"v":0,"d":"0 Ft"}},{"$f":"SUBTOTAL(109,Table1[Column8])","v":{"v":0,"d":"0 Ft"}},{"$f":"SUBTOTAL(109,Table1[Column9])","v":{"v":0,"d":"0 Ft"}},{"$f":"SUBTOTAL(109,Table1[Column10])","v":{"v":0,"d":"0 Ft"}},{"$f":"SUBTOTAL(109,Table1[Column11])","v":{"v":0,"d":"0 Ft"}},{"$f":"SUBTOTAL(109,Table1[Column12])","v":{"v":0,"d":"0 Ft"}},{"$f":"SUBTOTAL(109,Table1[Column13])","v":{"v":0,"d":"0 Ft"}},{"$f":"SUBTOTAL(109,Table1[Column14])","v":{"v":0,"d":"0 Ft"}}]
["Kiadások"]
["Otthon"]
["Jelzálogtörlesztés/bérlet",{"$nulls":12},{"$f":"SUM(Table2[[#This Row],[Column2]:[Column13]])","v":{"v":0,"d":"0 Ft"}}]
["Közüzemi számlák",{"$nulls":12},{"$f":"SUM(Table2[[#This Row],[Column2]:[Column13]])","v":{"v":0,"d":"0 Ft"}}]
["Vonalas telefon",{"$nulls":12},{"$f":"SUM(Table2[[#This Row],[Column2]:[Column13]])","v":{"v":0,"d":"0 Ft"}}]
["Mobiltelefon",{"$nulls":12},{"$f":"SUM(Table2[[#This Row],[Column2]:[Column13]])","v":{"v":0,"d":"0 Ft"}}]
["Lakásköltségek",{"$nulls":12},{"$f":"SUM(Table2[[#This Row],[Column2]:[Column13]])","v":{"v":0,"d":"0 Ft"}}]
["Lakásfejlesztés",{"$nulls":12},{"$f":"SUM(Table2[[#This Row],[Column2]:[Column13]])","v":{"v":0,"d":"0 Ft"}}]
["Lakásbiztonság",{"$nulls":12},{"$f":"SUM(Table2[[#This Row],[Column2]:[Column13]])","v":{"v":0,"d":"0 Ft"}}]
["Kerti eszközök",{"$nulls":12},{"$f":"SUM(Table2[[#This Row],[Column2]:[Column13]])","v":{"v":0,"d":"0 Ft"}}]
["Végösszeg",{"$f":"SUBTOTAL(109,Table2[Column2])","v":{"v":0,"d":"0 Ft"}},{"$f":"SUBTOTAL(109,Table2[Column3])","v":{"v":0,"d":"0 Ft"}},{"$f":"SUBTOTAL(109,Table2[Column4])","v":{"v":0,"d":"0 Ft"}},{"$f":"SUBTOTAL(109,Table2[Column5])","v":{"v":0,"d":"0 Ft"}},{"$f":"SUBTOTAL(109,Table2[Column6])","v":{"v":0,"d":"0 Ft"}},{"$f":"SUBTOTAL(109,Table2[Column7])","v":{"v":0,"d":"0 Ft"}},{"$f":"SUBTOTAL(109,Table2[Column8])","v":{"v":0,"d":"0 Ft"}},{"$f":"SUBTOTAL(109,Table2[Column9])","v":{"v":0,"d":"0 Ft"}},{"$f":"SUBTOTAL(109,Table2[Column10])","v":{"v":0,"d":"0 Ft"}},{"$f":"SUBTOTAL(109,Table2[Column11])","v":{"v":0,"d":"0 Ft"}},{"$f":"SUBTOTAL(109,Table2[Column12])","v":{"v":0,"d":"0 Ft"}},{"$f":"SUBTOTAL(109,Table2[Column13])","v":{"v":0,"d":"0 Ft"}},{"$f":"SUBTOTAL(109,Table2[Column14])","v":{"v":0,"d":"0 Ft"}}]
["Napi költségek"]
["Zöldség-gyümölcs",{"$nulls":12},{"$f":"SUM(Table3[[#This Row],[Column2]:[Column13]])","v":{"v":0,"d":"0 Ft"}}]
["Gyereknevelés",{"$nulls":12},{"$f":"SUM(Table3[[#This Row],[Column2]:[Column13]])","v":{"v":0,"d":"0 Ft"}}]
["Tisztító",{"$nulls":12},{"$f":"SUM(Table3[[#This Row],[Column2]:[Column13]])","v":{"v":0,"d":"0 Ft"}}]
["Étterem",{"$nulls":12},{"$f":"SUM(Table3[[#This Row],[Column2]:[Column13]])","v":{"v":0,"d":"0 Ft"}}]
["Takarítás",{"$nulls":12},{"$f":"SUM(Table3[[#This Row],[Column2]:[Column13]])","v":{"v":0,"d":"0 Ft"}}]
["Kutyasétáltató",{"$nulls":12},{"$f":"SUM(Table3[[#This Row],[Column2]:[Column13]])","v":{"v":0,"d":"0 Ft"}}]
["Végösszeg",{"$f":"SUBTOTAL(109,Table3[Column2])","v":{"v":0,"d":"0 Ft"}},{"$f":"SUBTOTAL(109,Table3[Column3])","v":{"v":0,"d":"0 Ft"}},{"$f":"SUBTOTAL(109,Table3[Column4])","v":{"v":0,"d":"0 Ft"}},{"$f":"SUBTOTAL(109,Table3[Column5])","v":{"v":0,"d":"0 Ft"}},{"$f":"SUBTOTAL(109,Table3[Column6])","v":{"v":0,"d":"0 Ft"}},{"$f":"SUBTOTAL(109,Table3[Column7])","v":{"v":0,"d":"0 Ft"}},{"$f":"SUBTOTAL(109,Table3[Column8])","v":{"v":0,"d":"0 Ft"}},{"$f":"SUBTOTAL(109,Table3[Column9])","v":{"v":0,"d":"0 Ft"}},{"$f":"SUBTOTAL(109,Table3[Column10])","v":{"v":0,"d":"0 Ft"}},{"$f":"SUBTOTAL(109,Table3[Column11])","v":{"v":0,"d":"0 Ft"}},{"$f":"SUBTOTAL(109,Table3[Column12])","v":{"v":0,"d":"0 Ft"}},{"$f":"SUBTOTAL(109,Table3[Column13])","v":{"v":0,"d":"0 Ft"}},{"$f":"SUBTOTAL(109,Table3[Column14])","v":{"v":0,"d":"0 Ft"}}]
["Közlekedés"]
["Üzemanyag",{"$nulls":12},{"$f":"SUM(Table4[[#This Row],[Column2]:[Column13]])","v":{"v":0,"d":"0 Ft"}}]
["Biztosítás",{"$nulls":12},{"$f":"SUM(Table4[[#This Row],[Column2]:[Column13]])","v":{"v":0,"d":"0 Ft"}}]
["Javítások",{"$nulls":12},{"$f":"SUM(Table4[[#This Row],[Column2]:[Column13]])","v":{"v":0,"d":"0 Ft"}}]
["Autómosás- és kozmetika",{"$nulls":12},{"$f":"SUM(Table4[[#This Row],[Column2]:[Column13]])","v":{"v":0,"d":"0 Ft"}}]
["Parkolás",{"$nulls":12},{"$f":"SUM(Table4[[#This Row],[Column2]:[Column13]])","v":{"v":0,"d":"0 Ft"}}]
["Tömegközlekedés",{"$nulls":12},{"$f":"SUM(Table4[[#This Row],[Column2]:[Column13]])","v":{"v":0,"d":"0 Ft"}}]
["Végösszeg",{"$f":"SUBTOTAL(109,Table4[Column2])","v":{"v":0,"d":"0 Ft"}},{"$f":"SUBTOTAL(109,Table4[Column3])","v":{"v":0,"d":"0 Ft"}},{"$f":"SUBTOTAL(109,Table4[Column4])","v":{"v":0,"d":"0 Ft"}},{"$f":"SUBTOTAL(109,Table4[Column5])","v":{"v":0,"d":"0 Ft"}},{"$f":"SUBTOTAL(109,Table4[Column6])","v":{"v":0,"d":"0 Ft"}},{"$f":"SUBTOTAL(109,Table4[Column7])","v":{"v":0,"d":"0 Ft"}},{"$f":"SUBTOTAL(109,Table4[Column8])","v":{"v":0,"d":"0 Ft"}},{"$f":"SUBTOTAL(109,Table4[Column9])","v":{"v":0,"d":"0 Ft"}},{"$f":"SUBTOTAL(109,Table4[Column10])","v":{"v":0,"d":"0 Ft"}},{"$f":"SUBTOTAL(109,Table4[Column11])","v":{"v":0,"d":"0 Ft"}},{"$f":"SUBTOTAL(109,Table4[Column12])","v":{"v":0,"d":"0 Ft"}},{"$f":"SUBTOTAL(109,Table4[Column13])","v":{"v":0,"d":"0 Ft"}},{"$f":"SUBTOTAL(109,Table4[Column14])","v":{"v":0,"d":"0 Ft"}}]
["Szórakozás"]
["Kábeltévé",{"$nulls":12},{"$f":"SUM(Table5[[#This Row],[Column2]:[Column13]])","v":{"v":0,"d":"0 Ft"}}]
["Videó-/DVD-kölcsönzés",{"$nulls":12},{"$f":"SUM(Table5[[#This Row],[Column2]:[Column13]])","v":{"v":0,"d":"0 Ft"}}]
["Mozi/színház",{"$nulls":12},{"$f":"SUM(Table5[[#This Row],[Column2]:[Column13]])","v":{"v":0,"d":"0 Ft"}}]
["Koncertek/klubok",{"$nulls":12},{"$f":"SUM(Table5[[#This Row],[Column2]:[Column13]])","v":{"v":0,"d":"0 Ft"}}]
["Végösszeg",{"$f":"SUBTOTAL(109,Table5[Column2])","v":{"v":0,"d":"0 Ft"}},{"$f":"SUBTOTAL(109,Table5[Column3])","v":{"v":0,"d":"0 Ft"}},{"$f":"SUBTOTAL(109,Table5[Column4])","v":{"v":0,"d":"0 Ft"}},{"$f":"SUBTOTAL(109,Table5[Column5])","v":{"v":0,"d":"0 Ft"}},{"$f":"SUBTOTAL(109,Table5[Column6])","v":{"v":0,"d":"0 Ft"}},{"$f":"SUBTOTAL(109,Table5[Column7])","v":{"v":0,"d":"0 Ft"}},{"$f":"SUBTOTAL(109,Table5[Column8])","v":{"v":0,"d":"0 Ft"}},{"$f":"SUBTOTAL(109,Table5[Column9])","v":{"v":0,"d":"0 Ft"}},{"$f":"SUBTOTAL(109,Table5[Column10])","v":{"v":0,"d":"0 Ft"}},{"$f":"SUBTOTAL(109,Table5[Column11])","v":{"v":0,"d":"0 Ft"}},{"$f":"SUBTOTAL(109,Table5[Column12])","v":{"v":0,"d":"0 Ft"}},{"$f":"SUBTOTAL(109,Table5[Column13])","v":{"v":0,"d":"0 Ft"}},{"$f":"SUBTOTAL(109,Table5[Column14])","v":{"v":0,"d":"0 Ft"}}]
["Egészség"]
["Egészségügyi szervezet tagdíja",{"$nulls":12},{"$f":"SUM(Table6[[#This Row],[Column2]:[Column13]])","v":{"v":0,"d":"0 Ft"}}]
["Biztosítás",{"$nulls":12},{"$f":"SUM(Table6[[#This Row],[Column2]:[Column13]])","v":{"v":0,"d":"0 Ft"}}]
["Gyógyszerek",{"$nulls":12},{"$f":"SUM(Table6[[#This Row],[Column2]:[Column13]])","v":{"v":0,"d":"0 Ft"}}]
["Vény nélkül kapható gyógyszerek",{"$nulls":12},{"$f":"SUM(Table6[[#This Row],[Column2]:[Column13]])","v":{"v":0,"d":"0 Ft"}}]
["Egészségügyi hozzájárulás/egyéb kiadások",{"$nulls":12},{"$f":"SUM(Table6[[#This Row],[Column2]:[Column13]])","v":{"v":0,"d":"0 Ft"}}]
["Állatorvos/állatgyógyszer",{"$nulls":12},{"$f":"SUM(Table6[[#This Row],[Column2]:[Column13]])","v":{"v":0,"d":"0 Ft"}}]
["Életbiztosítás",{"$nulls":12},{"$f":"SUM(Table6[[#This Row],[Column2]:[Column13]])","v":{"v":0,"d":"0 Ft"}}]
["Végösszeg",{"$f":"SUBTOTAL(109,Table6[Column2])","v":{"v":0,"d":"0 Ft"}},{"$f":"SUBTOTAL(109,Table6[Column3])","v":{"v":0,"d":"0 Ft"}},{"$f":"SUBTOTAL(109,Table6[Column4])","v":{"v":0,"d":"0 Ft"}},{"$f":"SUBTOTAL(109,Table6[Column5])","v":{"v":0,"d":"0 Ft"}},{"$f":"SUBTOTAL(109,Table6[Column6])","v":{"v":0,"d":"0 Ft"}},{"$f":"SUBTOTAL(109,Table6[Column7])","v":{"v":0,"d":"0 Ft"}},{"$f":"SUBTOTAL(109,Table6[Column8])","v":{"v":0,"d":"0 Ft"}},{"$f":"SUBTOTAL(109,Table6[Column9])","v":{"v":0,"d":"0 Ft"}},{"$f":"SUBTOTAL(109,Table6[Column10])","v":{"v":0,"d":"0 Ft"}},{"$f":"SUBTOTAL(109,Table6[Column11])","v":{"v":0,"d":"0 Ft"}},{"$f":"SUBTOTAL(109,Table6[Column12])","v":{"v":0,"d":"0 Ft"}},{"$f":"SUBTOTAL(109,Table6[Column13])","v":{"v":0,"d":"0 Ft"}},{"$f":"SUBTOTAL(109,Table6[Column14])","v":{"v":0,"d":"0 Ft"}}]
["Nyaralás"]
["Repülőjegy",{"$nulls":12},{"$f":"SUM(Table7[[#This Row],[Column2]:[Column13]])","v":{"v":0,"d":"0 Ft"}}]
["Szállás",{"$nulls":12},{"$f":"SUM(Table7[[#This Row],[Column2]:[Column13]])","v":{"v":0,"d":"0 Ft"}}]
["Étel",{"$nulls":12},{"$f":"SUM(Table7[[#This Row],[Column2]:[Column13]])","v":{"v":0,"d":"0 Ft"}}]
["Ajándék",{"$nulls":12},{"$f":"SUM(Table7[[#This Row],[Column2]:[Column13]])","v":{"v":0,"d":"0 Ft"}}]
["Háziállat",{"$nulls":12},{"$f":"SUM(Table7[[#This Row],[Column2]:[Column13]])","v":{"v":0,"d":"0 Ft"}}]
["Autóbérlet",{"$nulls":12},{"$f":"SUM(Table7[[#This Row],[Column2]:[Column13]])","v":{"v":0,"d":"0 Ft"}}]
["Végösszeg",{"$f":"SUBTOTAL(109,Table7[Column2])","v":{"v":0,"d":"0 Ft"}},{"$f":"SUBTOTAL(109,Table7[Column3])","v":{"v":0,"d":"0 Ft"}},{"$f":"SUBTOTAL(109,Table7[Column4])","v":{"v":0,"d":"0 Ft"}},{"$f":"SUBTOTAL(109,Table7[Column5])","v":{"v":0,"d":"0 Ft"}},{"$f":"SUBTOTAL(109,Table7[Column6])","v":{"v":0,"d":"0 Ft"}},{"$f":"SUBTOTAL(109,Table7[Column7])","v":{"v":0,"d":"0 Ft"}},{"$f":"SUBTOTAL(109,Table7[Column8])","v":{"v":0,"d":"0 Ft"}},{"$f":"SUBTOTAL(109,Table7[Column9])","v":{"v":0,"d":"0 Ft"}},{"$f":"SUBTOTAL(109,Table7[Column10])","v":{"v":0,"d":"0 Ft"}},{"$f":"SUBTOTAL(109,Table7[Column11])","v":{"v":0,"d":"0 Ft"}},{"$f":"SUBTOTAL(109,Table7[Column12])","v":{"v":0,"d":"0 Ft"}},{"$f":"SUBTOTAL(109,Table7[Column13])","v":{"v":0,"d":"0 Ft"}},{"$f":"SUBTOTAL(109,Table7[Column14])","v":{"v":0,"d":"0 Ft"}}]
["Szabadidő"]
["Edzőterembérlet",{"$nulls":12},{"$f":"SUM(Table8[[#This Row],[Column2]:[Column13]])","v":{"v":0,"d":"0 Ft"}}]
["Sportfelszerelés",{"$nulls":12},{"$f":"SUM(Table8[[#This Row],[Column2]:[Column13]])","v":{"v":0,"d":"0 Ft"}}]
["Tagsági díj",{"$nulls":12},{"$f":"SUM(Table8[[#This Row],[Column2]:[Column13]])","v":{"v":0,"d":"0 Ft"}}]
["Játékok/gyermekruhák",{"$nulls":12},{"$f":"SUM(Table8[[#This Row],[Column2]:[Column13]])","v":{"v":0,"d":"0 Ft"}}]
["Végösszeg",{"$f":"SUBTOTAL(109,Table8[Column2])","v":{"v":0,"d":"0 Ft"}},{"$f":"SUBTOTAL(109,Table8[Column3])","v":{"v":0,"d":"0 Ft"}},{"$f":"SUBTOTAL(109,Table8[Column4])","v":{"v":0,"d":"0 Ft"}},{"$f":"SUBTOTAL(109,Table8[Column5])","v":{"v":0,"d":"0 Ft"}},{"$f":"SUBTOTAL(109,Table8[Column6])","v":{"v":0,"d":"0 Ft"}},{"$f":"SUBTOTAL(109,Table8[Column7])","v":{"v":0,"d":"0 Ft"}},{"$f":"SUBTOTAL(109,Table8[Column8])","v":{"v":0,"d":"0 Ft"}},{"$f":"SUBTOTAL(109,Table8[Column9])","v":{"v":0,"d":"0 Ft"}},{"$f":"SUBTOTAL(109,Table8[Column10])","v":{"v":0,"d":"0 Ft"}},{"$f":"SUBTOTAL(109,Table8[Column11])","v":{"v":0,"d":"0 Ft"}},{"$f":"SUBTOTAL(109,Table8[Column12])","v":{"v":0,"d":"0 Ft"}},{"$f":"SUBTOTAL(109,Table8[Column13])","v":{"v":0,"d":"0 Ft"}},{"$f":"SUBTOTAL(109,Table8[Column14])","v":{"v":0,"d":"0 Ft"}}]
["Tagdíjak/előfizetések"]
["Magazinok",{"$nulls":12},{"$f":"SUM(Table9[[#This Row],[Column2]:[Column13]])","v":{"v":0,"d":"0 Ft"}}]
["Napilapok",{"$nulls":12},{"$f":"SUM(Table9[[#This Row],[Column2]:[Column13]])","v":{"v":0,"d":"0 Ft"}}]
["Internetkapcsolat",{"$nulls":12},{"$f":"SUM(Table9[[#This Row],[Column2]:[Column13]])","v":{"v":0,"d":"0 Ft"}}]
["Rádió",{"$nulls":12},{"$f":"SUM(Table9[[#This Row],[Column2]:[Column13]])","v":{"v":0,"d":"0 Ft"}}]
["Televízió",{"$nulls":12},{"$f":"SUM(Table9[[#This Row],[Column2]:[Column13]])","v":{"v":0,"d":"0 Ft"}}]
["Hitközösségek",{"$nulls":12},{"$f":"SUM(Table9[[#This Row],[Column2]:[Column13]])","v":{"v":0,"d":"0 Ft"}}]
["Jótékonyság",{"$nulls":12},{"$f":"SUM(Table9[[#This Row],[Column2]:[Column13]])","v":{"v":0,"d":"0 Ft"}}]
["Végösszeg",{"$f":"SUBTOTAL(109,Table9[Column2])","v":{"v":0,"d":"0 Ft"}},{"$f":"SUBTOTAL(109,Table9[Column3])","v":{"v":0,"d":"0 Ft"}},{"$f":"SUBTOTAL(109,Table9[Column4])","v":{"v":0,"d":"0 Ft"}},{"$f":"SUBTOTAL(109,Table9[Column5])","v":{"v":0,"d":"0 Ft"}},{"$f":"SUBTOTAL(109,Table9[Column6])","v":{"v":0,"d":"0 Ft"}},{"$f":"SUBTOTAL(109,Table9[Column7])","v":{"v":0,"d":"0 Ft"}},{"$f":"SUBTOTAL(109,Table9[Column8])","v":{"v":0,"d":"0 Ft"}},{"$f":"SUBTOTAL(109,Table9[Column9])","v":{"v":0,"d":"0 Ft"}},{"$f":"SUBTOTAL(109,Table9[Column10])","v":{"v":0,"d":"0 Ft"}},{"$f":"SUBTOTAL(109,Table9[Column11])","v":{"v":0,"d":"0 Ft"}},{"$f":"SUBTOTAL(109,Table9[Column12])","v":{"v":0,"d":"0 Ft"}},{"$f":"SUBTOTAL(109,Table9[Column13])","v":{"v":0,"d":"0 Ft"}},{"$f":"SUBTOTAL(109,Table9[Column14])","v":{"v":0,"d":"0 Ft"}}]
["Személyes kiadások"]
["Ruházkodás",{"$nulls":12},{"$f":"SUM(Table10[[#This Row],[Column2]:[Column13]])","v":{"v":0,"d":"0 Ft"}}]
["Ajándékok",{"$nulls":12},{"$f":"SUM(Table10[[#This Row],[Column2]:[Column13]])","v":{"v":0,"d":"0 Ft"}}]
["Kozmetika/fodrász",{"$nulls":12},{"$f":"SUM(Table10[[#This Row],[Column2]:[Column13]])","v":{"v":0,"d":"0 Ft"}}]
["Könyvek",{"$nulls":12},{"$f":"SUM(Table10[[#This Row],[Column2]:[Column13]])","v":{"v":0,"d":"0 Ft"}}]
["Zene (CD-k stb.)",{"$nulls":12},{"$f":"SUM(Table10[[#This Row],[Column2]:[Column13]])","v":{"v":0,"d":"0 Ft"}}]
["Végösszeg",{"$f":"SUBTOTAL(109,Table10[Column2])","v":{"v":0,"d":"0 Ft"}},{"$f":"SUBTOTAL(109,Table10[Column3])","v":{"v":0,"d":"0 Ft"}},{"$f":"SUBTOTAL(109,Table10[Column4])","v":{"v":0,"d":"0 Ft"}},{"$f":"SUBTOTAL(109,Table10[Column5])","v":{"v":0,"d":"0 Ft"}},{"$f":"SUBTOTAL(109,Table10[Column6])","v":{"v":0,"d":"0 Ft"}},{"$f":"SUBTOTAL(109,Table10[Column7])","v":{"v":0,"d":"0 Ft"}},{"$f":"SUBTOTAL(109,Table10[Column8])","v":{"v":0,"d":"0 Ft"}},{"$f":"SUBTOTAL(109,Table10[Column9])","v":{"v":0,"d":"0 Ft"}},{"$f":"SUBTOTAL(109,Table10[Column10])","v":{"v":0,"d":"0 Ft"}},{"$f":"SUBTOTAL(109,Table10[Column11])","v":{"v":0,"d":"0 Ft"}},{"$f":"SUBTOTAL(109,Table10[Column12])","v":{"v":0,"d":"0 Ft"}},{"$f":"SUBTOTAL(109,Table10[Column13])","v":{"v":0,"d":"0 Ft"}},{"$f":"SUBTOTAL(109,Table10[Column14])","v":{"v":0,"d":"0 Ft"}}]
["Pénzügyi kötelezettségek"]
["Hosszú távú megtakarítások",{"$nulls":12},{"$f":"SUM(Table11[[#This Row],[Column2]:[Column13]])","v":{"v":0,"d":"0 Ft"}}]
["Nyugdíjalap",{"$nulls":12},{"$f":"SUM(Table11[[#This Row],[Column2]:[Column13]])","v":{"v":0,"d":"0 Ft"}}]
["Hitelkártyás fizetések",{"$nulls":12},{"$f":"SUM(Table11[[#This Row],[Column2]:[Column13]])","v":{"v":0,"d":"0 Ft"}}]
["Jövedelemadó (további)",{"$nulls":12},{"$f":"SUM(Table11[[#This Row],[Column2]:[Column13]])","v":{"v":0,"d":"0 Ft"}}]
["Egyéb kötelezettségek",{"$nulls":12},{"$f":"SUM(Table11[[#This Row],[Column2]:[Column13]])","v":{"v":0,"d":"0 Ft"}}]
["Végösszeg",{"$f":"SUBTOTAL(109,Table11[Column2])","v":{"v":0,"d":"0 Ft"}},{"$f":"SUBTOTAL(109,Table11[Column3])","v":{"v":0,"d":"0 Ft"}},{"$f":"SUBTOTAL(109,Table11[Column4])","v":{"v":0,"d":"0 Ft"}},{"$f":"SUBTOTAL(109,Table11[Column5])","v":{"v":0,"d":"0 Ft"}},{"$f":"SUBTOTAL(109,Table11[Column6])","v":{"v":0,"d":"0 Ft"}},{"$f":"SUBTOTAL(109,Table11[Column7])","v":{"v":0,"d":"0 Ft"}},{"$f":"SUBTOTAL(109,Table11[Column8])","v":{"v":0,"d":"0 Ft"}},{"$f":"SUBTOTAL(109,Table11[Column9])","v":{"v":0,"d":"0 Ft"}},{"$f":"SUBTOTAL(109,Table11[Column10])","v":{"v":0,"d":"0 Ft"}},{"$f":"SUBTOTAL(109,Table11[Column11])","v":{"v":0,"d":"0 Ft"}},{"$f":"SUBTOTAL(109,Table11[Column12])","v":{"v":0,"d":"0 Ft"}},{"$f":"SUBTOTAL(109,Table11[Column13])","v":{"v":0,"d":"0 Ft"}},{"$f":"SUBTOTAL(109,Table11[Column14])","v":{"v":0,"d":"0 Ft"}}]
["Egyéb költségek"]
["Egyéb",{"$nulls":12},{"$f":"SUM(Table12[[Column2]:[Column13]])","v":{"v":0,"d":"0 Ft"}}]
["Végösszeg",{"$f":"SUBTOTAL(109,Table12[Column2])","v":{"v":0,"d":"0 Ft"}},{"$f":"SUBTOTAL(109,Table12[Column3])","v":{"v":0,"d":"0 Ft"}},{"$f":"SUBTOTAL(109,Table12[Column4])","v":{"v":0,"d":"0 Ft"}},{"$f":"SUBTOTAL(109,Table12[Column5])","v":{"v":0,"d":"0 Ft"}},{"$f":"SUBTOTAL(109,Table12[Column6])","v":{"v":0,"d":"0 Ft"}},{"$f":"SUBTOTAL(109,Table12[Column7])","v":{"v":0,"d":"0 Ft"}},{"$f":"SUBTOTAL(109,Table12[Column8])","v":{"v":0,"d":"0 Ft"}},{"$f":"SUBTOTAL(109,Table12[Column9])","v":{"v":0,"d":"0 Ft"}},{"$f":"SUBTOTAL(109,Table12[Column10])","v":{"v":0,"d":"0 Ft"}},{"$f":"SUBTOTAL(109,Table12[Column11])","v":{"v":0,"d":"0 Ft"}},{"$f":"SUBTOTAL(109,Table12[Column12])","v":{"v":0,"d":"0 Ft"}},{"$f":"SUBTOTAL(109,Table12[Column13])","v":{"v":0,"d":"0 Ft"}},{"$f":"SUBTOTAL(109,Table12[Column14])","v":{"v":0,"d":"0 Ft"}}]