{"text_format":"3","workbook":"xlsx","n_sheets":3,"sheets":["Kiadások","Bevétel","Összesítés"],"not_rendered":{"charts":1,"defined_names":2},"read":"whole","date_system":"1900"}

{"sheet":"Kiadások","index":0,"n_rows":35,"n_cols":9,"rows_kept":35,"merged":[[0,6,0,8],[1,6,1,7],[2,1,2,8],[3,7,3,8]]}
[]
[]
[null,"Rendezvény költségvetése: \n[Rendezvény neve]"]
[{"$nulls":7}," Kiadások"]
[]
[{"$nulls":7},"Becsült","Tényleges"]
[null,null,"Összes kiadás",{"$nulls":4},{"$f":"SUM(D14,D22,D28,D35,H14,H22,H27)","v":{"v":1145,"d":"1,145.00 Ft"}},{"$f":"SUM(E14,E22,E28,E35,I14,I22,I27)","v":{"v":395,"d":"395.00 Ft"}}]
[]
[null,null,"Hely","Becsült","Tényleges",null,"Üdítő","Becsült","Tényleges"]
[null,null,"Terembérlés díja",{"v":500,"d":"500.00 Ft"},{"v":250,"d":"250.00 Ft"},null,"Étel"]
[null,null,"Személyzet a helyszínen",{"v":400,"d":"400.00 Ft"},{"v":50,"d":"50.00 Ft"},null,"Ital"]
[null,null,"Eszközök",{"$nulls":3},"Abroszok"]
[null,null,"Asztalok és székek",{"$nulls":3},"Személyzet és borravaló"]
[null,null,"Összeg",{"$f":"SUBTOTAL(109,Táblázat1[Becsült])","v":{"v":900,"d":"900.00 Ft"}},{"$f":"SUBTOTAL(109,Táblázat1[Tényleges])","v":{"v":300,"d":"300.00 Ft"}},null,"Összeg",{"$f":"SUBTOTAL(109,Táblázat5[Becsült])","v":{"v":0,"d":"0.00 Ft"}},{"$f":"SUBTOTAL(109,Táblázat5[Tényleges])","v":{"v":0,"d":"0.00 Ft"}}]
[]
[null,null,"Dekoráció","Becsült","Tényleges",null,"Program","Becsült","Tényleges"]
[null,null,"Virág",{"v":200,"d":"200.00 Ft"},{"v":50,"d":"50.00 Ft"},null,"Művészek"]
[null,null,"Gyertyák",{"$nulls":3},"Előadók"]
[null,null,"Világítás",{"$nulls":3},"Utazás"]
[null,null,"Léggömbök",{"$nulls":3},"Szállás"]
[null,null,"Papírkellékek",{"$nulls":3},"Egyéb"]
[null,null,"Összeg",{"$f":"SUBTOTAL(109,Táblázat2[Becsült])","v":{"v":200,"d":"200.00 Ft"}},{"$f":"SUBTOTAL(109,Táblázat2[Tényleges])","v":{"v":50,"d":"50.00 Ft"}},null,"Összeg",{"$f":"SUBTOTAL(109,Táblázat6[Becsült])","v":{"v":0,"d":"0.00 Ft"}},{"$f":"SUBTOTAL(109,Táblázat6[Tényleges])","v":{"v":0,"d":"0.00 Ft"}}]
[]
[null,null,"Hirdetés","Becsült","Tényleges",null,"Díjak","Becsült","Tényleges"]
[null,null,"Grafikus munka",{"v":45,"d":"45.00 Ft"},{"v":45,"d":"45.00 Ft"},null,"Szalagok/emléktáblák/trófeák"]
[null,null,"Fénymásolás/nyomtatás",{"$nulls":3},"Ajándékok"]
[null,null,"Postaköltség",{"$nulls":3},"Összeg",{"$f":"SUBTOTAL(109,Táblázat7[Becsült])","v":{"v":0,"d":"0.00 Ft"}},{"$f":"SUBTOTAL(109,Táblázat7[Tényleges])","v":{"v":0,"d":"0.00 Ft"}}]
[null,null,"Összeg",{"$f":"SUBTOTAL(109,Táblázat3[Becsült])","v":{"v":45,"d":"45.00 Ft"}},{"$f":"SUBTOTAL(109,Táblázat3[Tényleges])","v":{"v":45,"d":"45.00 Ft"}}]
[]
[null,null,"Egyéb","Becsült","Tényleges"]
[null,null,"Telefon"]
[null,null,"Közlekedés"]
[null,null,"Papíráru"]
[null,null,"Faxolás"]
[null,null,"Összeg",{"$f":"SUBTOTAL(109,Táblázat4[Becsült])","v":{"v":0,"d":"0.00 Ft"}},{"$f":"SUBTOTAL(109,Táblázat4[Tényleges])","v":{"v":0,"d":"0.00 Ft"}}]

{"sheet":"Bevétel","index":1,"n_rows":36,"n_cols":7,"rows_kept":36,"merged":[[2,1,2,6],[3,5,3,6],[14,1,14,6],[21,1,21,6],[28,1,28,6]]}
[]
[]
[null,"Rendezvény költségvetése: \n[Rendezvény neve]"]
[{"$nulls":5}," Bevétel"]
[]
[{"$nulls":5},"Becsült","Tényleges"]
[null,"Összes bevétel",{"$nulls":3},{"$f":"SUM(F14,F21,F28,F36)","v":{"v":1936,"d":"1,936.00 Ft"}},{"$f":"SUM(G14,G21,G28,G36)","v":{"v":1831,"d":"1,831.00 Ft"}}]
[]
[null,"Belépőjegyek"]
[null,"Becsült","Tényleges",null,null,"Becsült","Tényleges"]
[null,300,278,"Felnőtt:",{"v":5,"d":"5.00 Ft"},{"$f":"B11*E11","v":{"v":1500,"d":"1,500.00 Ft"}},{"$f":"C11*E11","v":{"v":1390,"d":"1,390.00 Ft"}}]
[null,197,195,"Gyermek:",{"v":2,"d":"2.00 Ft"},{"$f":"B12*E12","v":{"v":394,"d":"394.00 Ft"}},{"$f":"C12*E12","v":{"v":390,"d":"390.00 Ft"}}]
[null,42,51,"Egyéb:",{"v":1,"d":"1.00 Ft"},{"$f":"B13*E13","v":{"v":42,"d":"42.00 Ft"}},{"$f":"C13*E13","v":{"v":51,"d":"51.00 Ft"}}]
[{"$nulls":5},{"$f":"SUM(F11:F13)","v":{"v":1936,"d":"1,936.00 Ft"}},{"$f":"SUM(G11:G13)","v":{"v":1831,"d":"1,831.00 Ft"}}]
[]
[null,"Hirdetések a programfüzetben"]
[null,"Becsült","Tényleges",null,null,"Becsült","Tényleges"]
[{"$nulls":3},"Címlap:",null,{"$f":"B18*E18","v":{"v":0,"d":"0.00 Ft"}},{"$f":"C18*E18","v":{"v":0,"d":"0.00 Ft"}}]
[{"$nulls":3},"Féloldalas:",null,{"$f":"B19*E19","v":{"v":0,"d":"0.00 Ft"}},{"$f":"C19*E19","v":{"v":0,"d":"0.00 Ft"}}]
[{"$nulls":3},"Negyedoldalas:",null,{"$f":"B20*E20","v":{"v":0,"d":"0.00 Ft"}},{"$f":"C20*E20","v":{"v":0,"d":"0.00 Ft"}}]
[{"$nulls":5},{"$f":"SUM(F18:F20)","v":{"v":0,"d":"0.00 Ft"}},{"$f":"SUM(G18:G20)","v":{"v":0,"d":"0.00 Ft"}}]
[]
[null,"Kiállítók/árusok"]
[null,"Becsült","Tényleges",null,null,"Becsült","Tényleges"]
[{"$nulls":3},"Nagy stand:",null,{"$f":"B25*E25","v":{"v":0,"d":"0.00 Ft"}},{"$f":"C25*E25","v":{"v":0,"d":"0.00 Ft"}}]
[{"$nulls":3},"Közepes stand:",null,{"$f":"B26*E26","v":{"v":0,"d":"0.00 Ft"}},{"$f":"C26*E26","v":{"v":0,"d":"0.00 Ft"}}]
[{"$nulls":3},"Kis stand:",null,{"$f":"B27*E27","v":{"v":0,"d":"0.00 Ft"}},{"$f":"C27*E27","v":{"v":0,"d":"0.00 Ft"}}]
[{"$nulls":5},{"$f":"SUM(F25:F27)","v":{"v":0,"d":"0.00 Ft"}},{"$f":"SUM(G25:G27)","v":{"v":0,"d":"0.00 Ft"}}]
[]
[null,"Termékek értékesítése"]
[null,"Becsült","Tényleges",null,null,"Becsült","Tényleges"]
[{"$nulls":3},"Termékek:",null,{"$f":"B32*E32","v":{"v":0,"d":"0.00 Ft"}},{"$f":"C32*E32","v":{"v":0,"d":"0.00 Ft"}}]
[{"$nulls":3},"Termékek:",null,{"$f":"B33*E33","v":{"v":0,"d":"0.00 Ft"}},{"$f":"C33*E33","v":{"v":0,"d":"0.00 Ft"}}]
[{"$nulls":3},"Termékek:",null,{"$f":"B34*E34","v":{"v":0,"d":"0.00 Ft"}},{"$f":"C34*E34","v":{"v":0,"d":"0.00 Ft"}}]
[{"$nulls":3},"Termékek:",null,{"$f":"B35*E35","v":{"v":0,"d":"0.00 Ft"}},{"$f":"C35*E35","v":{"v":0,"d":"0.00 Ft"}}]
[{"$nulls":5},{"$f":"SUM(F32:F35)","v":{"v":0,"d":"0.00 Ft"}},{"$f":"SUM(G32:G35)","v":{"v":0,"d":"0.00 Ft"}}]

{"sheet":"Összesítés","index":2,"n_rows":9,"n_cols":7,"rows_kept":9,"merged":[[2,1,2,6],[3,5,3,6]]}
[]
[]
[null,"Rendezvény költségvetése: \n[Rendezvény neve]"]
[{"$nulls":5},"Eredménykimutatás összegzése"]
[]
[{"$nulls":5},"Becsült","Tényleges"]
[null,"Összes bevétel",{"$nulls":3},{"$f":"Bevétel!F7","v":{"v":1936,"d":"1,936.00 Ft"}},{"$f":"Bevétel!G7","v":{"v":1831,"d":"1,831.00 Ft"}}]
[null,"Összes kiadás",{"$nulls":3},{"$f":"Kiadások!H7","v":{"v":1145,"d":"1,145.00 Ft"}},{"$f":"Kiadások!I7","v":{"v":395,"d":"395.00 Ft"}}]
[null,"Összes nyereség (vagy veszteség)",{"$nulls":3},{"$f":"F7-F8","v":{"v":791,"d":"791.00 Ft"}},{"$f":"G7-G8","v":{"v":1436,"d":"1,436.00 Ft"}}]