{"text_format":"5","workbook":"xls","n_sheets":3,"sheets":["Munka1","Munka2","Munka3"],"props":{"creator":"PM","last_modified_by":"Önk-Jegyző"},"not_rendered":{"external_links":1,"defined_names":1},"read":"whole","date_system":"1900","formulas":"cached_only"}

{"sheet":"Munka1","index":0,"n_rows":216,"n_cols":16,"rows_kept":216,"merged":[[1,1,1,10],[123,1,123,7],[194,1,194,7],[198,1,198,7],[201,1,201,7]],"headers":{"header":["","1. sz. melléklet a 7/2012.(V.09.) sz. rendelethez"]},"flags":["formulas_cached_only"]}
[]
[null,"         Kurd Községi Önkormányzat 2011.évi bevételi előirányzatai és teljesítésük"]
{"$rows_empty":7}
[null,"B e v é t e l e k",{"$nulls":6},"2011.évi eredeti","2011.évi mód","Teljesítés","%"]
[{"$nulls":10},"              Ezer Ft"]
[]
[]
[null,"1./  Intézményi müködési bevételek     ",{"$nulls":6},{"v":16122,"d":"16,122 Ft"},{"v":15843,"d":"15,843 Ft"},{"v":13912,"d":"13,912 Ft"},{"v":0.8781165183361737,"d":"87.81%"}]
[null,"2./  Önkorm.sajátos működési bevételei",{"$nulls":6},{"v":50433,"d":"50,433 Ft"},{"v":58503,"d":"58,503 Ft"},{"v":57768,"d":"57,768 Ft"},{"v":0.9874365417158094,"d":"98.74%"}]
[]
[null,"  I.    Helyi adók",{"$nulls":6},{"v":8000,"d":"8,000 Ft"},{"v":12800,"d":"12,800 Ft"},{"v":11168,"d":"11,168 Ft"},{"v":0.8725,"d":"87.25%"}]
[null,"       Iparűzési adó",{"$nulls":6},{"v":8000,"d":"8,000 Ft"},{"v":8000,"d":"8,000 Ft"},{"v":6239,"d":"6,239 Ft"},{"v":0.779875,"d":"77.99%"}]
[null,"       Vállakozók kommunális adója",{"$nulls":6},0,0,{"v":37,"d":"37 Ft"}]
[null,"        Magánszemélyek komm adója",{"$nulls":6},0,{"v":4800,"d":"4,800 Ft"},{"v":4892,"d":"4,892 Ft"},{"v":1.0191666666666668,"d":"101.92%"}]
[]
[{"$nulls":11},{"$error":"#DIV/0!"}]
[null,"   II.   Átengedett közp.adók",{"$nulls":6},{"v":41269,"d":"41,269 Ft"},{"v":42569,"d":"42,569 Ft"},{"v":43252,"d":"43,252 Ft"},{"v":1.016044539453593,"d":"101.60%"}]
[null,"       Szja helyben maradó",{"$nulls":6},{"v":5772,"d":"5,772 Ft"},{"v":5772,"d":"5,772 Ft"},{"v":5772,"d":"5,772 Ft"},{"v":1,"d":"100.00%"}]
[null,"       Szja jöv.differenc.mérs.",{"$nulls":6},{"v":30497,"d":"30,497 Ft"},{"v":30497,"d":"30,497 Ft"},{"v":30497,"d":"30,497 Ft"},{"v":1,"d":"100.00%"}]
[null,"       Gépjárműadó",{"$nulls":6},{"v":5000,"d":"5,000 Ft"},{"v":6300,"d":"6,300 Ft"},{"v":6890,"d":"6,890 Ft"},{"v":1.0936507936507935,"d":"109.37%"}]
[null,"       Termőföld bérbeadásból szárm. jöv.",{"$nulls":6},0,0,{"v":93,"d":"93 Ft"}]
[]
[null,"  III.   Bírs,pótl.egyéb saj. mük. bev.",{"$nulls":6},{"v":1164,"d":"1,164 Ft"},{"v":3134,"d":"3,134 Ft"},{"v":3348,"d":"3,348 Ft"},{"v":1.0682833439693682,"d":"106.83%"}]
[null,"        Lakbérek",{"$nulls":6},{"v":367,"d":"367 Ft"},{"v":367,"d":"367 Ft"},{"v":419,"d":"419 Ft"},{"v":1.1416893732970028,"d":"114.17%"}]
[null,"        Nem lak.célú bérl.dijak",{"$nulls":6},{"v":397,"d":"397 Ft"},{"v":397,"d":"397 Ft"},{"v":417,"d":"417 Ft"},{"v":1.0503778337531486,"d":"105.04%"}]
[null,"       Pótlékok,bírságok ",{"$nulls":6},{"v":400,"d":"400 Ft"},{"v":2370,"d":"2,370 Ft"},{"v":2465,"d":"2,465 Ft"},{"v":1.040084388185654,"d":"104.01%"}]
[null,"        Egyéb saját bevétel",{"$nulls":6},0,0,{"v":47,"d":"47 Ft"}]
[]
[]
[null," 3./ Önkormányz.kvetési tám.",{"$nulls":6},{"v":97373,"d":"97,373 Ft"},{"v":133550,"d":"133,550 Ft"},{"v":133550,"d":"133,550 Ft"},{"v":1,"d":"100.00%"}]
[null,"         Norm.áll.támogatások",{"$nulls":6},{"v":76423,"d":"76,423 Ft"},{"v":77146,"d":"77,146 Ft"},{"v":77146,"d":"77,146 Ft"},{"v":1,"d":"100.00%"}]
[null,"         Kieg.támog. egyes közokt fel.",{"$nulls":6},{"v":558,"d":"558 Ft"},{"v":558,"d":"558 Ft"},{"v":558,"d":"558 Ft"},{"v":1,"d":"100.00%"}]
[null,"         Egyéb központi támogogatás.",{"$nulls":6},0,{"v":10800,"d":"10,800 Ft"},{"v":10800,"d":"10,800 Ft"},{"v":1,"d":"100.00%"}]
[null,"        ebből: Hátrányoshelyzetű önkorm.támog.",{"$nulls":6},0,{"v":3530,"d":"3,530 Ft"},{"v":3530,"d":"3,530 Ft"},{"v":1,"d":"100.00%"}]
[null,"                   Rövidlejár.hitel törl.támog.",{"$nulls":6},0,{"v":5956,"d":"5,956 Ft"},{"v":5956,"d":"5,956 Ft"},{"v":1,"d":"100.00%"}]
[null,"                    Bérkompenzáció",{"$nulls":6},0,{"v":1314,"d":"1,314 Ft"},{"v":1314,"d":"1,314 Ft"},{"v":1,"d":"100.00%"}]
[null,"          Központosított támogatás.",{"$nulls":6},0,{"v":13527,"d":"13,527 Ft"},{"v":13527,"d":"13,527 Ft"},{"v":1,"d":"100.00%"}]
[null,"ebből: Lakossági közműfejl.hozzájárulás",{"$nulls":6},0,{"v":145,"d":"145 Ft"},{"v":145,"d":"145 Ft"},{"v":1,"d":"100.00%"}]
[null,"           Prémiumévek",{"$nulls":6},0,{"v":1337,"d":"1,337 Ft"},{"v":1337,"d":"1,337 Ft"},{"v":1,"d":"100.00%"}]
[null,"           Nyári gyermekétkeztetés.",{"$nulls":6},0,{"v":549,"d":"549 Ft"},{"v":549,"d":"549 Ft"},{"v":1,"d":"100.00%"}]
[null,"           Iskola felújítás ",{"$nulls":6},0,{"v":11208,"d":"11,208 Ft"},{"v":11208,"d":"11,208 Ft"},{"v":1,"d":"100.00%"}]
[null,"           Felzárkoztatási támogatás Iskola",{"$nulls":6},0,{"v":288,"d":"288 Ft"},{"v":288,"d":"288 Ft"},{"v":1,"d":"100.00%"}]
[null,"            Vis maior",{"$nulls":6},0,{"v":2289,"d":"2,289 Ft"},{"v":2289,"d":"2,289 Ft"},{"v":1,"d":"100.00%"}]
[null,"           Egyes.jöv.pótl.ell.",{"$nulls":6},{"v":20392,"d":"20,392 Ft"},{"v":19135,"d":"19,135 Ft"},{"v":19135,"d":"19,135 Ft"},{"v":1,"d":"100.00%"}]
[null,"            ebből: 2010 dec havi közhasznú",{"$nulls":6},{"v":1894,"d":"1,894 Ft"},{"v":1894,"d":"1,894 Ft"},{"v":1894,"d":"1,894 Ft"},{"v":1,"d":"100.00%"}]
[null,"                       2010.dec.havi RÁT",{"$nulls":6},{"v":529,"d":"529 Ft"},{"v":529,"d":"529 Ft"},{"v":529,"d":"529 Ft"},{"v":1,"d":"100.00%"}]
[null,"           ÖNHIKI",{"$nulls":6},0,{"v":10095,"d":"10,095 Ft"},{"v":10095,"d":"10,095 Ft"},{"v":1,"d":"100.00%"}]
[]
[null,"  4.  Saj.felhalm.és tőke jell.bev.  ",{"$nulls":6},{"v":5202,"d":"5,202 Ft"},{"v":571,"d":"571 Ft"},{"v":579,"d":"579 Ft"},{"v":1.0140105078809107,"d":"101.40%"}]
[null,"         Önkorm.lakás értékes.-ből",{"$nulls":6},{"v":90,"d":"90 Ft"},{"v":90,"d":"90 Ft"},{"v":90,"d":"90 Ft"},{"v":1,"d":"100.00%"}]
[null,"          Fölterület bérleti dija",{"$nulls":6},{"v":312,"d":"312 Ft"},{"v":312,"d":"312 Ft"},{"v":312,"d":"312 Ft"},{"v":1,"d":"100.00%"}]
[null,"         Magánszemélyek kommunális adója",{"$nulls":6},{"v":4800,"d":"4,800 Ft"},0,0]
[null,"         Vízmű osztalék",{"$nulls":6},0,{"v":169,"d":"169 Ft"},{"v":169,"d":"169 Ft"},{"v":1,"d":"100.00%"}]
[{"$nulls":10},{"v":571,"d":"571 Ft"},{"$error":"#DIV/0!"}]
[{"$nulls":11},{"$error":"#DIV/0!"}]
[{"$nulls":11},{"$error":"#DIV/0!"}]
[{"$nulls":11},{"$error":"#DIV/0!"}]
[{"$nulls":11},{"$error":"#DIV/0!"}]
[{"$nulls":11},{"$error":"#DIV/0!"}]
[{"$nulls":11},{"$error":"#DIV/0!"}]
[{"$nulls":11},{"$error":"#DIV/0!"}]
[{"$nulls":11},{"$error":"#DIV/0!"}]
[{"$nulls":11},{"$error":"#DIV/0!"}]
[{"$nulls":11},{"$error":"#DIV/0!"}]
[{"$nulls":11},{"$error":"#DIV/0!"}]
[{"$nulls":11},{"$error":"#DIV/0!"}]
[{"$nulls":11},{"$error":"#DIV/0!"}]
[{"$nulls":11},{"$error":"#DIV/0!"}]
[{"$nulls":11},{"$error":"#DIV/0!"}]
[{"$nulls":11},{"$error":"#DIV/0!"}]
[{"$nulls":11},{"$error":"#DIV/0!"}]
[{"$nulls":11},{"$error":"#DIV/0!"}]
[{"$nulls":11},{"$error":"#DIV/0!"}]
[{"$nulls":11},{"$error":"#DIV/0!"}]
[{"$nulls":11},{"$error":"#DIV/0!"}]
[null,"           Felhalmozási célú kamat",{"$nulls":6},0,0,{"v":8,"d":"8 Ft"}]
[null,"  5.  Támogatás értékű müködési.bev.",{"$nulls":6},{"v":31271,"d":"31,271 Ft"},{"v":53190,"d":"53,190 Ft"},{"v":52617,"d":"52,617 Ft"},{"v":0.9892272983643542,"d":"98.92%"}]
[null,"          Körjegyzőség Kurd",{"$nulls":6},0,{"v":984,"d":"984 Ft"},{"v":984,"d":"984 Ft"},{"v":1,"d":"100.00%"}]
[null,"      Körjegyzőség Kurd",{"$nulls":9},{"$error":"#DIV/0!"}]
[null,"         Népszámlálásra átvett",{"$nulls":6},0,{"v":984,"d":"984 Ft"},{"v":984,"d":"984 Ft"},{"v":1,"d":"100.00%"}]
[null,"          Körz. Ált. Iskola",{"$nulls":6},0,{"v":896,"d":"896 Ft"},{"v":822,"d":"822 Ft"},{"v":0.9174107142857143,"d":"91.74%"}]
[null,"           -Pályázati forrás közmunkabérre",{"$nulls":6},0,{"v":896,"d":"896 Ft"},{"v":822,"d":"822 Ft"},{"v":0.9174107142857143,"d":"91.74%"}]
[]
[null,"        Önkormányzat Kurd",{"$nulls":6},{"v":31271,"d":"31,271 Ft"},{"v":51310,"d":"51,310 Ft"},{"v":50811,"d":"50,811 Ft"},{"v":0.9902748002338725,"d":"99.03%"}]
[{"$nulls":11},{"$error":"#DIV/0!"}]
[{"$nulls":11},{"$error":"#DIV/0!"}]
[{"$nulls":11},{"$error":"#DIV/0!"}]
[{"$nulls":11},{"$error":"#DIV/0!"}]
[null,"      Önkormányzat Kurd",{"$nulls":9},{"$error":"#DIV/0!"}]
[null,"       Ált.Iskola müködéséhez Csibráktól",{"$nulls":6},{"v":6088,"d":"6,088 Ft"},{"v":6717,"d":"6,717 Ft"},{"v":6870,"d":"6,870 Ft"},{"v":1.0227780259044217,"d":"102.28%"}]
[null,"        Körjegyzőség müködéséhez Csibráktól",{"$nulls":6},{"v":4294,"d":"4,294 Ft"},{"v":4368,"d":"4,368 Ft"},{"v":4368,"d":"4,368 Ft"},{"v":1,"d":"100.00%"}]
[null,"        TB alaptól védőnői szolgálatra",{"$nulls":6},{"v":2342,"d":"2,342 Ft"},{"v":2342,"d":"2,342 Ft"},{"v":2338,"d":"2,338 Ft"},{"v":0.9982920580700256,"d":"99.83%"}]
[null,"         Elkülönített állami alapból átvett",{"$nulls":6},{"v":7614,"d":"7,614 Ft"},{"v":24734,"d":"24,734 Ft"},{"v":24734,"d":"24,734 Ft"},{"v":1,"d":"100.00%"}]
[null,"         ebből: rövid idejű  kh. foglalkoztatásra",{"$nulls":6},{"v":6089,"d":"6,089 Ft"},{"v":4350,"d":"4,350 Ft"},{"v":4350,"d":"4,350 Ft"},{"v":1,"d":"100.00%"}]
[null,"           hosszú idejű közh. Foglalkoztatásra",{"$nulls":6},{"v":1525,"d":"1,525 Ft"},{"v":1412,"d":"1,412 Ft"},0,{"v":0,"d":"0.00%"}]
[null,"           start program foglalkoztatására",{"$nulls":6},0,{"v":8696,"d":"8,696 Ft"},{"v":8696,"d":"8,696 Ft"},{"v":1,"d":"100.00%"}]
[null,"           értékteremtő  program foglalkoztatására",{"$nulls":6},0,{"v":3657,"d":"3,657 Ft"},{"v":3657,"d":"3,657 Ft"},{"v":1,"d":"100.00%"},{"$nulls":3},1]
[null,"           szociális földprogram foglalkoztatására",{"$nulls":6},0,{"v":4319,"d":"4,319 Ft"},{"v":4319,"d":"4,319 Ft"},{"v":1,"d":"100.00%"}]
[null,"           kazánprogramra",{"$nulls":6},0,{"v":2300,"d":"2,300 Ft"},{"v":2300,"d":"2,300 Ft"},{"v":1,"d":"100.00%"}]
[null,"        Mozgákorlátozott közlekedési támogatásra",{"$nulls":6},0,{"v":633,"d":"633 Ft"},{"v":633,"d":"633 Ft"},{"v":1,"d":"100.00%"}]
[null,"       Többcélu Társulástól átvett",{"$nulls":6},{"v":9818,"d":"9,818 Ft"},{"v":9462,"d":"9,462 Ft"},{"v":8814,"d":"8,814 Ft"},{"v":0.9315155358275206,"d":"93.15%"}]
[null,"       -ebből:Közoktatási feladatra",{"$nulls":6},{"v":9018,"d":"9,018 Ft"},{"v":8662,"d":"8,662 Ft"},{"v":8214,"d":"8,214 Ft"},{"v":0.9482798429923806,"d":"94.83%"}]
[null,"                  Mozgókönytári fel-ra",{"$nulls":6},{"v":800,"d":"800 Ft"},{"v":800,"d":"800 Ft"},{"v":600,"d":"600 Ft"},{"v":0.75,"d":"75.00%"}]
[null,"        CKÖ alaptámogatás+ fel.alapú",{"$nulls":6},{"v":210,"d":"210 Ft"},{"v":893,"d":"893 Ft"},{"v":893,"d":"893 Ft"},{"v":1,"d":"100.00%"}]
[null,"         NKÖ alaptámogatás+feladatalapú",{"$nulls":6},{"v":209,"d":"209 Ft"},{"v":679,"d":"679 Ft"},{"v":679,"d":"679 Ft"},{"v":1,"d":"100.00%"}]
[null,"         Egyszeri gyerm.véd. támog",{"$nulls":6},0,{"v":1456,"d":"1,456 Ft"},{"v":1456,"d":"1,456 Ft"},{"v":1,"d":"100.00%"}]
[null,"         Telepűlésőri pály forr.",{"$nulls":6},{"v":381,"d":"381 Ft"},0,0]
[null,"         OFA pály forr 2010 .évi",{"$nulls":6},{"v":315,"d":"315 Ft"},0,0]
[null,"         CKÖ-től segélyre kurdi",{"$nulls":6},0,{"v":6,"d":"6 Ft"},{"v":6,"d":"6 Ft"},{"v":1,"d":"100.00%"}]
[null,"          NKÖ-től kir-ra csibráki",{"$nulls":6},0,{"v":20,"d":"20 Ft"},{"v":20,"d":"20 Ft"},{"v":1,"d":"100.00%"}]
[]
[]
[]
[]
[]
[null,"  6. Előző évi maradv visszafiz.",{"$nulls":6},0,0,{"v":1995,"d":"1,995 Ft"}]
[null,"        Iskola visszafizetése normatíva  elszámolás miatt",{"$nulls":6},0,0,{"v":1540,"d":"1,540 Ft"}]
[null,"        Állami.költségvetésből 2011. évi elszámolásból adódó különbözet",{"$nulls":6},0,0,{"v":455,"d":"455 Ft"}]
[null,"   7.  Támogatás értékű felhalm .c.bev.",{"$nulls":6},{"v":29641,"d":"29,641 Ft"},{"v":29891,"d":"29,891 Ft"},{"v":250,"d":"250 Ft"},{"v":0.00836372152152822,"d":"0.84%"}]
[null,"         DDOP.-5.1.4-2008-0038\"  pály.f. ",{"$nulls":6},{"v":29641,"d":"29,641 Ft"},{"v":29641,"d":"29,641 Ft"},0,{"v":0,"d":"0.00%"}]
[null,"         Parlagfűves pály forr-ból",{"$nulls":6},0,{"v":250,"d":"250 Ft"},{"v":250,"d":"250 Ft"},{"v":1,"d":"100.00%"}]
[null,"  8.   Műk.célú peszk.átvétele"]
[null,"          államházt.kívülről       ",{"$nulls":6},0,{"v":2225,"d":"2,225 Ft"},{"v":2225,"d":"2,225 Ft"},{"v":1,"d":"100.00%"}]
[null,"       államházt.kívülről",{"$nulls":9},{"$error":"#DIV/0!"}]
[null,"          Önkormányzat Kurd",{"$nulls":7},{"v":1844,"d":"1,844 Ft"},{"v":1844,"d":"1,844 Ft"},{"v":1,"d":"100.00%"},0]
[null,"         Könyvtári pályázati forrás",{"$nulls":6},0,{"v":242,"d":"242 Ft"},{"v":242,"d":"242 Ft"},{"v":1,"d":"100.00%"}]
[null,"         Falunapi hozzájárulás.",{"$nulls":6},0,{"v":89,"d":"89 Ft"},{"v":89,"d":"89 Ft"},{"v":1,"d":"100.00%"}]
[null,"         OFA pályázati forrás.",{"$nulls":6},0,{"v":973,"d":"973 Ft"},{"v":973,"d":"973 Ft"},{"v":1,"d":"100.00%"}]
[null,"         Telepűlésőri pályázati forrás",{"$nulls":6},0,{"v":540,"d":"540 Ft"},{"v":540,"d":"540 Ft"},{"v":1,"d":"100.00%"}]
[null,"       Körz. Ált. Iskola",{"$nulls":6},0,{"v":381,"d":"381 Ft"},{"v":381,"d":"381 Ft"},{"v":1,"d":"100.00%"}]
[null,"       -lakosságtól átvett tankönyv térítés",{"$nulls":6},0,{"v":381,"d":"381 Ft"},{"v":381,"d":"381 Ft"},{"v":1,"d":"100.00%"}]
[{"$nulls":11},{"$error":"#DIV/0!"}]
[{"$nulls":11},{"$error":"#DIV/0!"}]
[null,"         -Lakosságtól átvett",{"$nulls":9},{"$error":"#DIV/0!"}]
{"$rows_empty":7}
[null,"    9.  Felhalm.célú peszk átvétele"]
[null,"      államházt.kív-ről",{"$nulls":6},{"v":4000,"d":"4,000 Ft"},{"v":4573,"d":"4,573 Ft"},{"v":4573,"d":"4,573 Ft"},{"v":1,"d":"100.00%"}]
[null,"      Viziközműtől átvett ",{"$nulls":6},{"v":4000,"d":"4,000 Ft"},{"v":4573,"d":"4,573 Ft"},{"v":4573,"d":"4,573 Ft"},{"v":1,"d":"100.00%"}]
[]
[]
[{"$nulls":11},{"$error":"#DIV/0!"}]
[{"$nulls":11},{"$error":"#DIV/0!"}]
[{"$nulls":11},{"$error":"#DIV/0!"}]
[{"$nulls":11},{"$error":"#DIV/0!"}]
[{"$nulls":11},{"$error":"#DIV/0!"}]
[{"$nulls":11},{"$error":"#DIV/0!"}]
[{"$nulls":11},{"$error":"#DIV/0!"}]
[{"$nulls":11},{"$error":"#DIV/0!"}]
[{"$nulls":11},{"$error":"#DIV/0!"}]
[{"$nulls":11},{"$error":"#DIV/0!"}]
[{"$nulls":11},{"$error":"#DIV/0!"}]
[{"$nulls":11},{"$error":"#DIV/0!"}]
[{"$nulls":11},{"$error":"#DIV/0!"}]
[{"$nulls":11},{"$error":"#DIV/0!"}]
[{"$nulls":11},{"$error":"#DIV/0!"}]
[{"$nulls":11},{"$error":"#DIV/0!"}]
[{"$nulls":11},{"$error":"#DIV/0!"}]
[{"$nulls":11},{"$error":"#DIV/0!"}]
[{"$nulls":11},{"$error":"#DIV/0!"}]
[{"$nulls":11},{"$error":"#DIV/0!"}]
[{"$nulls":11},{"$error":"#DIV/0!"}]
[{"$nulls":11},{"$error":"#DIV/0!"}]
[{"$nulls":11},{"$error":"#DIV/0!"}]
[{"$nulls":11},{"$error":"#DIV/0!"}]
[{"$nulls":11},{"$error":"#DIV/0!"}]
[null,"    10. Pénzforgalom nélküli bev.",{"$nulls":6},{"v":6680,"d":"6,680 Ft"},{"v":6680,"d":"6,680 Ft"},{"v":6681,"d":"6,681 Ft"},{"v":1.0001497005988025,"d":"100.01%"}]
[null,"     Önkormányzat Kurd",{"$nulls":6},{"v":6470,"d":"6,470 Ft"},{"v":6470,"d":"6,470 Ft"},{"v":6470,"d":"6,470 Ft"},{"v":1,"d":"100.00%"}]
[null,"     -ebből Szennyvíz elkül szla",{"$nulls":6},{"v":6207,"d":"6,207 Ft"},{"v":6207,"d":"6,207 Ft"},{"v":6207,"d":"6,207 Ft"},{"v":1,"d":"100.00%"}]
[null,"        Akadálymentes  könyvtár",{"$nulls":6},{"v":263,"d":"263 Ft"},{"v":263,"d":"263 Ft"},{"v":263,"d":"263 Ft"},{"v":1,"d":"100.00%"}]
[null,"      Körjegyzőség Kurd",{"$nulls":6},{"v":98,"d":"98 Ft"},{"v":98,"d":"98 Ft"},{"v":98,"d":"98 Ft"},{"v":1,"d":"100.00%"}]
[null,"        ebből: Orsz. Kis. Vál. Egyenlege"]
[null,"       Ált.Iskola Kurd",{"$nulls":6},0,0,0]
[null,"       Cig.Kisebbségi Önk.  ",{"$nulls":6},{"v":18,"d":"18 Ft"},{"v":18,"d":"18 Ft"},{"v":19,"d":"19 Ft"},{"v":1.0555555555555556,"d":"105.56%"}]
[null,"       Cig.Kisebbségi Önk.  ",{"$nulls":9},{"$error":"#DIV/0!"}]
[null,"       Cig.Kisebbségi Önk.  ",{"$nulls":9},{"$error":"#DIV/0!"}]
[null,"       Cig.Kisebbségi Önk.  ",{"$nulls":9},{"$error":"#DIV/0!"}]
[null,"       Német Kisebbségi Önk.  ",{"$nulls":6},{"v":94,"d":"94 Ft"},{"v":94,"d":"94 Ft"},{"v":94,"d":"94 Ft"},{"v":1,"d":"100.00%"}]
[null,"     11. Hitelek",{"$nulls":6},{"v":68152,"d":"68,152 Ft"},{"v":41104,"d":"41,104 Ft"},{"v":111364,"d":"111,364 Ft"},{"v":2.709322693655119,"d":"270.93%"}]
[null,"      Működési célú hitelek",{"$nulls":6},{"v":42152,"d":"42,152 Ft"},{"v":18950,"d":"18,950 Ft"},{"v":89210,"d":"89,210 Ft"},{"v":4.707651715039578,"d":"470.77%"}]
[null,"       Likvid hitel felvétele",{"$nulls":6},{"v":20000,"d":"20,000 Ft"},0,0]
[null,"       Rövid lejár. mük.célú hitelek felvétele",{"$nulls":6},{"v":22152,"d":"22,152 Ft"},{"v":18950,"d":"18,950 Ft"},{"v":89210,"d":"89,210 Ft"},{"v":4.707651715039578,"d":"470.77%"}]
[null,"       Felhalmoz. c. hitelek",{"$nulls":6},{"v":26000,"d":"26,000 Ft"},{"v":22154,"d":"22,154 Ft"},{"v":22154,"d":"22,154 Ft"},{"v":1,"d":"100.00%"}]
[null,"       Hosszúlejáratú  fejlesztési célú. hitel felvétele szennyvízhez",{"$nulls":6},{"v":26000,"d":"26,000 Ft"},{"v":22154,"d":"22,154 Ft"},{"v":22154,"d":"22,154 Ft"},{"v":1,"d":"100.00%"}]
[]
[]
[]
[]
[null,"     12.Szoc. kölcsön megtérülése",{"$nulls":6},0,0,{"v":145,"d":"145 Ft"}]
[null,"      13.Függő, átfutó, kiegyenlítő",{"$nulls":8},{"v":4,"d":"4 Ft"}]
[null,"Összesen:",{"$nulls":6},{"v":308874,"d":"308,874 Ft"},{"v":346130,"d":"346,130 Ft"},{"v":385663,"d":"385,663 Ft"},{"v":1.1142143125415307,"d":"111.42%"}]
[{"$nulls":11},{"$error":"#DIV/0!"}]
[{"$nulls":11},{"$error":"#DIV/0!"}]
{"$rows_empty":11}
[null,"             B e v é t e l e k  összesen:"]

{"sheet":"Munka2","index":1,"n_rows":0,"n_cols":0,"rows_kept":0,"flags":["formulas_cached_only"]}

{"sheet":"Munka3","index":2,"n_rows":0,"n_cols":0,"rows_kept":0,"flags":["formulas_cached_only"]}