{"text_format":"2","workbook":"xls","n_sheets":11,"sheets":["Pályamű összesítő","Tagi költségvetés 1","Tagi költségvetés 2","Tagi költségvetés 3","Tagi költségvetés 4","Tagi költségvetés 5","Tagi költségvetés 6","Tagi költségvetés 7","Tagi költségvetés 8","Tagi költségvetés 9","Tagi költségvetés 10"],"not_rendered":{"charts":0,"images":0,"macros":0,"external_links":1,"defined_names":0,"comments":0,"pivot_tables":0},"unopened":[],"bounds":{"document_bytes":16777216,"sheet_cells":100000,"run_cost":"one","rows_first":2000,"rows_last":500,"rows_between":2000,"halvings":0,"cell_chars":16384,"cell_head_chars":4096},"cells_cut":0,"cells_raw":0,"read":"whole","date_system":"1900","formulas":"cached_only"}

{"sheet":"Pályamű összesítő","index":0,"n_rows":71,"n_cols":22,"rows_kept":71,"cut":false,"hidden":false,"merged":[[47,13,47,14],[58,21,58,22],[57,21,57,22],[58,2,58,8],[58,9,58,10],[58,11,58,12],[58,13,58,14],[58,15,58,16],[51,9,51,10],[52,13,52,14],[57,2,57,8],[57,9,57,10],[57,11,57,12],[57,13,57,14],[57,15,57,16],[51,11,51,12],[51,13,51,14],[52,15,52,16],[51,2,51,8],[52,3,52,8],[40,2,40,8],[40,9,40,10],[40,11,40,12],[40,13,40,14],[40,15,40,16],[39,2,39,8],[39,9,39,10],[39,11,39,12],[39,15,39,16],[39,13,39,14],[65,21,65,22],[65,1,65,8],[65,9,65,10],[65,11,65,12],[65,13,65,14],[65,15,65,16],[65,17,65,18],[65,19,65,20],[61,21,61,22],[63,21,63,22],[53,21,53,22],[60,21,60,22],[53,3,53,8],[53,9,53,10],[53,11,53,12],[53,13,53,14],[60,1,60,8],[61,13,61,14],[44,2,44,8],[44,9,44,10],[12,3,12,8],[30,3,30,8],[31,4,31,8],[4,1,4,8],[6,1,6,8],[15,2,15,8],[8,2,8,8],[15,9,15,10],[8,13,8,14],[9,15,9,16],[14,4,14,8],[17,9,17,10],[13,11,13,12],[13,13,13,14],[13,4,13,8],[8,9,8,10],[8,15,8,16],[11,11,11,12],[46,13,46,14],[16,3,16,8],[24,1,24,8],[26,2,26,8],[28,4,28,8],[29,4,29,8],[34,3,34,8],[33,2,33,8],[32,4,32,8],[17,3,17,8],[12,9,12,10],[13,9,13,10],[14,9,14,10],[14,11,14,12],[12,15,12,16],[11,15,11,16],[8,11,8,12],[6,21,6,22],[6,13,6,14],[6,15,6,16],[3,9,3,12],[4,9,4,12],[4,13,4,16],[3,13,3,16],[6,11,6,12],[6,9,6,10],[8,21,8,22],[11,21,11,22],[12,21,12,22],[9,21,9,22],[10,11,10,12],[10,13,10,14],[10,15,10,16],[10,21,10,22],[12,11,12,12],[12,13,12,14],[15,11,15,12],[15,13,15,14],[15,15,15,16],[13,21,13,22],[14,13,14,14],[14,15,14,16],[14,21,14,22],[13,15,13,16],[15,17,15,18],[15,19,15,20],[17,11,17,12],[17,13,17,14],[17,15,17,16],[17,21,17,22],[15,21,15,22],[16,9,16,10],[16,11,16,12],[16,13,16,14],[16,15,16,16],[16,21,16,22],[24,21,24,22],[26,9,26,10],[26,11,26,12],[26,13,26,14],[26,15,26,16],[26,21,26,22],[24,9,24,10],[24,11,24,12],[24,13,24,14],[24,15,24,16],[30,9,30,10],[30,11,30,12],[30,13,30,14],[30,15,30,16],[29,21,29,22],[29,9,29,10],[29,11,29,12],[29,13,29,14],[29,15,29,16],[33,13,33,14],[33,15,33,16],[33,21,33,22],[31,9,31,10],[31,11,31,12],[31,13,31,14],[31,15,31,16],[31,17,31,18],[31,19,31,20],[32,17,32,18],[52,21,52,22],[46,21,46,22],[44,21,44,22],[45,21,45,22],[30,21,30,22],[31,21,31,22],[32,21,32,22],[51,21,51,22],[50,21,50,22],[36,21,36,22],[38,15,38,16],[38,21,38,22],[42,21,42,22],[49,21,49,22],[47,15,47,16],[44,15,44,16],[39,21,39,22],[40,21,40,22],[47,21,47,22],[39,17,39,18],[50,4,50,8],[50,9,50,10],[50,11,50,12],[50,13,50,14],[35,21,35,22],[46,15,46,16],[48,15,48,16],[50,15,50,16],[46,9,46,10],[46,11,46,12],[48,3,48,8],[48,9,48,10],[48,11,48,12],[49,13,49,14],[53,15,53,16],[47,9,47,10],[49,4,49,8],[49,9,49,10],[49,11,49,12],[48,13,48,14],[52,9,52,10],[52,11,52,12],[56,2,56,8],[54,3,54,8],[54,9,54,10],[54,11,54,12],[56,9,56,10],[56,11,56,12],[18,9,18,10],[60,15,60,16],[60,13,60,14],[48,21,48,22],[54,21,54,22],[54,13,54,14],[54,15,54,16],[56,13,56,14],[56,15,56,16],[51,15,51,16],[5,1,5,8],[3,21,5,22],[61,15,61,16],[44,13,44,14],[42,11,42,12],[47,11,47,12],[60,9,60,10],[60,11,60,12],[18,3,18,8],[21,2,21,8],[21,9,21,10],[63,1,63,8],[61,9,61,10],[63,15,63,16],[61,11,61,12],[63,9,63,10],[63,11,63,12],[61,1,61,8],[63,13,63,14],[27,13,27,14],[20,2,20,8],[20,9,20,10],[20,11,20,12],[20,13,20,14],[38,2,38,8],[38,9,38,10],[38,11,38,12],[38,13,38,14],[36,3,36,8],[36,9,36,10],[18,21,18,22],[18,15,18,16],[20,21,20,22],[20,15,20,16],[42,9,42,10],[18,13,18,14],[18,11,18,12],[36,11,36,12],[32,9,32,10],[28,9,28,10],[9,3,9,8],[9,9,9,10],[11,9,11,10],[9,13,9,14],[10,4,10,8],[11,4,11,8],[9,11,9,12],[10,9,10,10],[11,13,11,14],[27,15,27,16],[34,11,34,12],[34,13,34,14],[32,11,32,12],[32,13,32,14],[32,15,32,16],[28,13,28,14],[28,15,28,16],[28,11,28,12],[33,11,33,12],[36,15,36,16],[49,15,49,16],[42,15,42,16],[35,13,35,14],[42,13,42,14],[27,21,27,22],[35,15,35,16],[34,15,34,16],[34,21,34,22],[28,21,28,22],[44,11,44,12],[36,13,36,14],[56,21,56,22],[46,4,46,8],[47,4,47,8],[45,13,45,14],[45,15,45,16],[45,3,45,8],[45,9,45,10],[45,11,45,12],[42,1,42,8],[34,9,34,10],[35,3,35,8],[35,9,35,10],[35,11,35,12],[22,11,22,12],[27,3,27,8],[27,9,27,10],[27,11,27,12],[33,9,33,10],[21,15,21,16],[3,1,3,8],[22,21,22,22],[22,15,22,16],[22,2,22,8],[22,9,22,10],[21,11,21,12],[21,13,21,14],[21,21,21,22],[22,13,22,14],[3,17,3,20],[4,17,4,20],[6,17,6,18],[6,19,6,20],[8,17,8,18],[8,19,8,20],[9,17,9,18],[9,19,9,20],[10,17,10,18],[10,19,10,20],[11,17,11,18],[11,19,11,20],[12,17,12,18],[12,19,12,20],[13,17,13,18],[13,19,13,20],[14,17,14,18],[14,19,14,20],[16,17,16,18],[16,19,16,20],[17,17,17,18],[17,19,17,20],[18,17,18,18],[18,19,18,20],[20,17,20,18],[20,19,20,20],[21,17,21,18],[21,19,21,20],[22,17,22,18],[22,19,22,20],[24,17,24,18],[24,19,24,20],[26,17,26,18],[26,19,26,20],[27,17,27,18],[27,19,27,20],[28,17,28,18],[28,19,28,20],[29,17,29,18],[29,19,29,20],[30,17,30,18],[30,19,30,20],[32,19,32,20],[33,17,33,18],[33,19,33,20],[34,17,34,18],[34,19,34,20],[35,17,35,18],[35,19,35,20],[36,17,36,18],[36,19,36,20],[38,17,38,18],[38,19,38,20],[39,19,39,20],[40,17,40,18],[40,19,40,20],[42,17,42,18],[42,19,42,20],[44,17,44,18],[44,19,44,20],[45,17,45,18],[45,19,45,20],[46,17,46,18],[46,19,46,20],[47,17,47,18],[47,19,47,20],[48,17,48,18],[48,19,48,20],[49,17,49,18],[49,19,49,20],[50,17,50,18],[50,19,50,20],[51,17,51,18],[51,19,51,20],[58,17,58,18],[58,19,58,20],[60,17,60,18],[60,19,60,20],[52,17,52,18],[52,19,52,20],[53,17,53,18],[53,19,53,20],[54,17,54,18],[54,19,54,20],[61,17,61,18],[61,19,61,20],[71,1,74,22],[68,1,68,22],[56,17,56,18],[56,19,56,20],[57,17,57,18],[57,19,57,20],[63,17,63,18],[63,19,63,20]],"flags":["formulas_cached_only"]}
[]
[]
[]
["[12c]","Elszámolás éve:",{"$nulls":7},"2012 (Ft)",null,null,null,"2013 (Ft)",null,null,null,"2014 (Ft)",null,null,null,"Összesen ( Ft)"]
["[12d]","Kért támogatás évente"]
["[12e]","Éven belül hónap és nap"]
["[12f]","Kért támogatás",{"$nulls":7},0,null,0,null,0,null,0,null,0,null,0,null,0]
[]
["[12g]",null,"Működési költségek",{"$nulls":6},0,null,0,null,0,null,0,null,0,null,0,null,0]
["[12h]",null,null,"Személyi kiadások",{"$nulls":5},0,null,0,null,0,null,0,null,0,null,0,null,0]
["[12i]",null,null,null,"személyi juttatások",{"$nulls":4},0,null,0,null,0,null,0,null,0,null,0,null,0]
["[12j]",null,null,null,"munkaadót terh.járulék",{"$nulls":4},0,null,0,null,0,null,0,null,0,null,0,null,0]
["[12k]",null,null,"Dologi kiadások",{"$nulls":5},0,null,0,null,0,null,0,null,0,null,0,null,0]
["[12l]",null,null,null,"külső megbízások",{"$nulls":4},0,null,0,null,0,null,0,null,0,null,0,null,0]
["[12m]",null,null,null,"egyéb dologi kiadások",{"$nulls":4},0,null,0,null,0,null,0,null,0,null,0,null,0]
["[12n]",null,"Felhalmozási költségek",{"$nulls":6},0,null,0,null,0,null,0,null,0,null,0,null,0]
["[12o]",null,null,"Eszközök",{"$nulls":5},0,null,0,null,0,null,0,null,0,null,0,null,0]
["[12p]",null,null,"Immateriális javak",{"$nulls":5},0,null,0,null,0,null,0,null,0,null,0,null,0]
["[12q]",null,null,"Beruházás",{"$nulls":5},0,null,0,null,0,null,0,null,0,null,0,null,0]
[]
["[12r]",null,"Működésiből általános költség",{"$nulls":6},0,null,0,null,0,null,0,null,0,null,0,null,0]
["[12r1]",null,"Működésiből koordinációs költség",{"$nulls":6},0,null,0,null,0,null,0,null,0,null,0,null,0]
["[12r2]",null,"Működésiből tájékoztatási költség",{"$nulls":6},0,null,0,null,0,null,0,null,0,null,0,null,0]
[]
["[12s]","Saját forrás",{"$nulls":7},0,null,0,null,0,null,0,null,0,null,0,null,0]
[]
["[12t]",null,"Működési költségek",{"$nulls":6},0,null,0,null,0,null,0,null,0,null,0,null,0]
["[12u]",null,null,"Személyi költségek",{"$nulls":5},0,null,0,null,0,null,0,null,0,null,0,null,0]
["[12v]",null,null,null,"személyi juttatások",{"$nulls":4},0,null,0,null,0,null,0,null,0,null,0,null,0]
["[12w]",null,null,null,"munkaadót terh.járulék",{"$nulls":4},0,null,0,null,0,null,0,null,0,null,0,null,0]
["[12x]",null,null,"Dologi kiadások",{"$nulls":5},0,null,0,null,0,null,0,null,0,null,0,null,0]
["[12y]",null,null,null,"külső megbízások",{"$nulls":4},0,null,0,null,0,null,0,null,0,null,0,null,0]
["[12z]",null,null,null,"egyéb dologi kiadások",{"$nulls":4},0,null,0,null,0,null,0,null,0,null,0,null,0]
["[12aa]",null,"Felhalmozási költségek",{"$nulls":6},0,null,0,null,0,null,0,null,0,null,0,null,0]
["[12ab]",null,null,"Eszközök",{"$nulls":5},0,null,0,null,0,null,0,null,0,null,0,null,0]
["[12ac]",null,null,"Immateriális javak",{"$nulls":5},0,null,0,null,0,null,0,null,0,null,0,null,0]
["[12ad]",null,null,"Beruházás",{"$nulls":5},0,null,0,null,0,null,0,null,0,null,0,null,0]
[]
["[12ae]",null,"Működésiből általános költség",{"$nulls":6},0,null,0,null,0,null,0,null,0,null,0,null,0]
["[12ae1]",null,"Működésiből koordinációs költség",{"$nulls":6},0,null,0,null,0,null,0,null,0,null,0,null,0]
["[12ae2]",null,"Működésiből tájékoztatási költség",{"$nulls":6},0,null,0,null,0,null,0,null,0,null,0,null,0]
[]
["[12af]","Egyéb forrás",{"$nulls":7},0,null,0,null,0,null,0,null,0,null,0,null,0]
[]
["[12ag]",null,"Működési költségek",{"$nulls":6},0,null,0,null,0,null,0,null,0,null,0,null,0]
["[12ah]",null,null,"Személyi költségek",{"$nulls":5},0,null,0,null,0,null,0,null,0,null,0,null,0]
["[12ai]",null,null,null,"személyi juttatások",{"$nulls":4},0,null,0,null,0,null,0,null,0,null,0,null,0]
["[12aj]",null,null,null,"munkaadót terh.járulék",{"$nulls":4},0,null,0,null,0,null,0,null,0,null,0,null,0]
["[12ak]",null,null,"Dologi kiadások",{"$nulls":5},0,null,0,null,0,null,0,null,0,null,0,null,0]
["[12al]",null,null,null,"külső megbízások",{"$nulls":4},0,null,0,null,0,null,0,null,0,null,0,null,0]
["[12am]",null,null,null,"egyéb dologi kiadások",{"$nulls":4},0,null,0,null,0,null,0,null,0,null,0,null,0]
["[12an]",null,"Felhalmozási költségek",{"$nulls":6},0,null,0,null,0,null,0,null,0,null,0,null,0]
["[12ao]",null,null,"Eszközök",{"$nulls":5},0,null,0,null,0,null,0,null,0,null,0,null,0]
["[12ap]",null,null,"Immateriális javak",{"$nulls":5},0,null,0,null,0,null,0,null,0,null,0,null,0]
["[12aq]",null,null,"Beruházás",{"$nulls":5},0,null,0,null,0,null,0,null,0,null,0,null,0]
[]
["[12ar]",null,"Működésiből általános költség",{"$nulls":6},0,null,0,null,0,null,0,null,0,null,0,null,0]
["[12ar1]",null,"Működésiből koordinációs költség",{"$nulls":6},0,null,0,null,0,null,0,null,0,null,0,null,0]
["[12ar2]",null,"Működésiből tájékoztatási költség",{"$nulls":6},0,null,0,null,0,null,0,null,0,null,0,null,0]
[]
["[12as]","Összköltség",{"$nulls":7},0,null,0,null,0,null,0,null,0,null,0,null,0]
["[12at]","Levonható áfa",{"$nulls":7},0,null,0,null,0,null,0,null,0,null,0,null,0]
[]
["[12au]","Összköltség áfával",{"$nulls":7},0,null,0,null,0,null,0,null,0,null,0,null,0]
[]
["[12av]","Kért előleg",{"$nulls":7},0,null,0,null,0,null,0,null,0,null,0,null,0]
[]
[null,"Aláírás kelte"]
[]
[]
[null,"Pályázó cégszerű aláírása"]

{"sheet":"Tagi költségvetés 1","index":1,"n_rows":71,"n_cols":22,"rows_kept":71,"cut":false,"hidden":false,"merged":[[68,1,68,22],[71,1,74,22],[3,1,3,8],[3,9,3,12],[3,13,3,16],[3,17,3,20],[3,21,5,22],[4,1,4,8],[4,9,4,12],[4,13,4,16],[4,17,4,20],[5,1,5,8],[6,1,6,8],[6,9,6,10],[6,11,6,12],[6,13,6,14],[6,15,6,16],[6,17,6,18],[6,19,6,20],[6,21,6,22],[8,2,8,8],[8,9,8,10],[8,11,8,12],[8,13,8,14],[8,15,8,16],[8,17,8,18],[8,19,8,20],[8,21,8,22],[9,3,9,8],[9,9,9,10],[9,11,9,12],[9,13,9,14],[9,15,9,16],[9,17,9,18],[9,19,9,20],[9,21,9,22],[10,4,10,8],[10,9,10,10],[10,11,10,12],[10,13,10,14],[10,15,10,16],[10,17,10,18],[10,19,10,20],[10,21,10,22],[11,4,11,8],[11,9,11,10],[11,11,11,12],[11,13,11,14],[11,15,11,16],[11,17,11,18],[11,19,11,20],[11,21,11,22],[12,3,12,8],[12,9,12,10],[12,11,12,12],[12,13,12,14],[12,15,12,16],[12,17,12,18],[12,19,12,20],[12,21,12,22],[13,4,13,8],[13,9,13,10],[13,11,13,12],[13,13,13,14],[13,15,13,16],[13,17,13,18],[13,19,13,20],[13,21,13,22],[14,4,14,8],[14,9,14,10],[14,11,14,12],[14,13,14,14],[14,15,14,16],[14,17,14,18],[14,19,14,20],[14,21,14,22],[15,2,15,8],[15,9,15,10],[15,11,15,12],[15,13,15,14],[15,15,15,16],[15,17,15,18],[15,19,15,20],[15,21,15,22],[16,3,16,8],[16,9,16,10],[16,11,16,12],[16,13,16,14],[16,15,16,16],[16,17,16,18],[16,19,16,20],[16,21,16,22],[17,3,17,8],[17,9,17,10],[17,11,17,12],[17,13,17,14],[17,15,17,16],[17,17,17,18],[17,19,17,20],[17,21,17,22],[18,3,18,8],[18,9,18,10],[18,11,18,12],[18,13,18,14],[18,15,18,16],[18,17,18,18],[18,19,18,20],[18,21,18,22],[20,2,20,8],[20,9,20,10],[20,11,20,12],[20,13,20,14],[20,15,20,16],[20,17,20,18],[20,19,20,20],[20,21,20,22],[21,2,21,8],[21,9,21,10],[21,11,21,12],[21,13,21,14],[21,15,21,16],[21,17,21,18],[21,19,21,20],[21,21,21,22],[22,2,22,8],[22,9,22,10],[22,11,22,12],[22,13,22,14],[22,15,22,16],[22,17,22,18],[22,19,22,20],[22,21,22,22],[24,1,24,8],[24,9,24,10],[24,11,24,12],[24,13,24,14],[24,15,24,16],[24,17,24,18],[24,19,24,20],[24,21,24,22],[26,2,26,8],[26,9,26,10],[26,11,26,12],[26,13,26,14],[26,15,26,16],[26,17,26,18],[26,19,26,20],[26,21,26,22],[27,3,27,8],[27,9,27,10],[27,11,27,12],[27,13,27,14],[27,15,27,16],[27,17,27,18],[27,19,27,20],[27,21,27,22],[28,4,28,8],[28,9,28,10],[28,11,28,12],[28,13,28,14],[28,15,28,16],[28,17,28,18],[28,19,28,20],[28,21,28,22],[29,4,29,8],[29,9,29,10],[29,11,29,12],[29,13,29,14],[29,15,29,16],[29,17,29,18],[29,19,29,20],[29,21,29,22],[30,3,30,8],[30,9,30,10],[30,11,30,12],[30,13,30,14],[30,15,30,16],[30,17,30,18],[30,19,30,20],[30,21,30,22],[31,4,31,8],[31,9,31,10],[31,11,31,12],[31,13,31,14],[31,15,31,16],[31,17,31,18],[31,19,31,20],[31,21,31,22],[32,4,32,8],[32,9,32,10],[32,11,32,12],[32,13,32,14],[32,15,32,16],[32,17,32,18],[32,19,32,20],[32,21,32,22],[33,2,33,8],[33,9,33,10],[33,11,33,12],[33,13,33,14],[33,15,33,16],[33,17,33,18],[33,19,33,20],[33,21,33,22],[34,3,34,8],[34,9,34,10],[34,11,34,12],[34,13,34,14],[34,15,34,16],[34,17,34,18],[34,19,34,20],[34,21,34,22],[35,3,35,8],[35,9,35,10],[35,11,35,12],[35,13,35,14],[35,15,35,16],[35,17,35,18],[35,19,35,20],[35,21,35,22],[36,3,36,8],[36,9,36,10],[36,11,36,12],[36,13,36,14],[36,15,36,16],[36,17,36,18],[36,19,36,20],[36,21,36,22],[38,2,38,8],[38,9,38,10],[38,11,38,12],[38,13,38,14],[38,15,38,16],[38,17,38,18],[38,19,38,20],[38,21,38,22],[39,2,39,8],[39,9,39,10],[39,11,39,12],[39,13,39,14],[39,15,39,16],[39,17,39,18],[39,19,39,20],[39,21,39,22],[40,2,40,8],[40,9,40,10],[40,11,40,12],[40,13,40,14],[40,15,40,16],[40,17,40,18],[40,19,40,20],[40,21,40,22],[42,1,42,8],[42,9,42,10],[42,11,42,12],[42,13,42,14],[42,15,42,16],[42,17,42,18],[42,19,42,20],[42,21,42,22],[44,2,44,8],[44,9,44,10],[44,11,44,12],[44,13,44,14],[44,15,44,16],[44,17,44,18],[44,19,44,20],[44,21,44,22],[45,3,45,8],[45,9,45,10],[45,11,45,12],[45,13,45,14],[45,15,45,16],[45,17,45,18],[45,19,45,20],[45,21,45,22],[46,4,46,8],[46,9,46,10],[46,11,46,12],[46,13,46,14],[46,15,46,16],[46,17,46,18],[46,19,46,20],[46,21,46,22],[47,4,47,8],[47,9,47,10],[47,11,47,12],[47,13,47,14],[47,15,47,16],[47,17,47,18],[47,19,47,20],[47,21,47,22],[48,3,48,8],[48,9,48,10],[48,11,48,12],[48,13,48,14],[48,15,48,16],[48,17,48,18],[48,19,48,20],[48,21,48,22],[49,4,49,8],[49,9,49,10],[49,11,49,12],[49,13,49,14],[49,15,49,16],[49,17,49,18],[49,19,49,20],[49,21,49,22],[50,4,50,8],[50,9,50,10],[50,11,50,12],[50,13,50,14],[50,15,50,16],[50,17,50,18],[50,19,50,20],[50,21,50,22],[51,2,51,8],[51,9,51,10],[51,11,51,12],[51,13,51,14],[51,15,51,16],[51,17,51,18],[51,19,51,20],[51,21,51,22],[52,3,52,8],[52,9,52,10],[52,11,52,12],[52,13,52,14],[52,15,52,16],[52,17,52,18],[52,19,52,20],[52,21,52,22],[53,3,53,8],[53,9,53,10],[53,11,53,12],[53,13,53,14],[53,15,53,16],[53,17,53,18],[53,19,53,20],[53,21,53,22],[54,3,54,8],[54,9,54,10],[54,11,54,12],[54,13,54,14],[54,15,54,16],[54,17,54,18],[54,19,54,20],[54,21,54,22],[56,2,56,8],[56,9,56,10],[56,11,56,12],[56,13,56,14],[56,15,56,16],[56,17,56,18],[56,19,56,20],[56,21,56,22],[57,2,57,8],[57,9,57,10],[57,11,57,12],[57,13,57,14],[57,15,57,16],[57,17,57,18],[57,19,57,20],[57,21,57,22],[58,2,58,8],[58,9,58,10],[58,11,58,12],[58,13,58,14],[58,15,58,16],[58,17,58,18],[58,19,58,20],[58,21,58,22],[60,1,60,8],[60,9,60,10],[60,11,60,12],[60,13,60,14],[60,15,60,16],[60,17,60,18],[60,19,60,20],[60,21,60,22],[61,1,61,8],[61,9,61,10],[61,11,61,12],[61,13,61,14],[61,15,61,16],[61,17,61,18],[61,19,61,20],[61,21,61,22],[63,1,63,8],[63,9,63,10],[63,11,63,12],[63,13,63,14],[63,15,63,16],[63,17,63,18],[63,19,63,20],[63,21,63,22],[65,19,65,20],[65,21,65,22],[65,1,65,8],[65,9,65,10],[65,11,65,12],[65,13,65,14],[65,15,65,16],[65,17,65,18]],"flags":["formulas_cached_only"]}
[]
[]
[]
["[12c]","Elszámolás éve:",{"$nulls":7},"2012 (Ft)",null,null,null,"2013 (Ft)",null,null,null,"2014 (Ft)",null,null,null,"Összesen ( Ft)"]
["[12d]","Kért támogatás évente"]
["[12e]","Éven belül hónap és nap"]
["[12f]","Kért támogatás",{"$nulls":7},0,null,0,null,0,null,0,null,0,null,0,null,0]
[]
["[12g]",null,"Működési költségek",{"$nulls":6},0,null,0,null,0,null,0,null,0,null,0,null,0]
["[12h]",null,null,"Személyi kiadások",{"$nulls":5},0,null,0,null,0,null,0,null,0,null,0,null,0]
["[12i]",null,null,null,"személyi juttatások",{"$nulls":16},0]
["[12j]",null,null,null,"munkaadót terh.járulék",{"$nulls":16},0]
["[12k]",null,null,"Dologi kiadások",{"$nulls":5},0,null,0,null,0,null,0,null,0,null,0,null,0]
["[12l]",null,null,null,"külső megbízások",{"$nulls":16},0]
["[12m]",null,null,null,"egyéb dologi kiadások",{"$nulls":16},0]
["[12n]",null,"Felhalmozási költségek",{"$nulls":6},0,null,0,null,0,null,0,null,0,null,0,null,0]
["[12o]",null,null,"Eszközök",{"$nulls":17},0]
["[12p]",null,null,"Immateriális javak",{"$nulls":17},0]
["[12q]",null,null,"Beruházás",{"$nulls":17},0]
[]
["[12r]",null,"Működésiből általános költség"]
["[12r1]",null,"Működésiből koordinációs költség",{"$nulls":18},0]
["[12r2]",null,"Működésiből tájékoztatási költség",{"$nulls":18},0]
[]
["[12s]","Saját forrás",{"$nulls":7},0,null,0,null,0,null,0,null,0,null,0,null,0]
[]
["[12t]",null,"Működési költségek",{"$nulls":6},0,null,0,null,0,null,0,null,0,null,0,null,0]
["[12u]",null,null,"Személyi költségek",{"$nulls":5},0,null,0,null,0,null,0,null,0,null,0,null,0]
["[12v]",null,null,null,"személyi juttatások",{"$nulls":16},0]
["[12w]",null,null,null,"munkaadót terh.járulék",{"$nulls":16},0]
["[12x]",null,null,"Dologi kiadások",{"$nulls":5},0,null,0,null,0,null,0,null,0,null,0,null,0]
["[12y]",null,null,null,"külső megbízások",{"$nulls":16},0]
["[12z]",null,null,null,"egyéb dologi kiadások",{"$nulls":16},0]
["[12aa]",null,"Felhalmozási költségek",{"$nulls":6},0,null,0,null,0,null,0,null,0,null,0,null,0]
["[12ab]",null,null,"Eszközök",{"$nulls":17},0]
["[12ac]",null,null,"Immateriális javak",{"$nulls":17},0]
["[12ad]",null,null,"Beruházás",{"$nulls":17},0]
[]
["[12ae]",null,"Működésiből általános költség",{"$nulls":18},0]
["[12ae1]",null,"Működésiből koordinációs költség",{"$nulls":18},0]
["[12ae2]",null,"Működésiből tájékoztatási költség",{"$nulls":18},0]
[]
["[12af]","Egyéb forrás",{"$nulls":7},0,null,0,null,0,null,0,null,0,null,0,null,0]
[]
["[12ag]",null,"Működési költségek",{"$nulls":6},0,null,0,null,0,null,0,null,0,null,0,null,0]
["[12ah]",null,null,"Személyi költségek",{"$nulls":5},0,null,0,null,0,null,0,null,0,null,0,null,0]
["[12ai]",null,null,null,"személyi juttatások",{"$nulls":16},0]
["[12aj]",null,null,null,"munkaadót terh.járulék",{"$nulls":16},0]
["[12ak]",null,null,"Dologi kiadások",{"$nulls":5},0,null,0,null,0,null,0,null,0,null,0,null,0]
["[12al]",null,null,null,"külső megbízások",{"$nulls":16},0]
["[12am]",null,null,null,"egyéb dologi kiadások",{"$nulls":16},0]
["[12an]",null,"Felhalmozási költségek",{"$nulls":6},0,null,0,null,0,null,0,null,0,null,0,null,0]
["[12ao]",null,null,"Eszközök",{"$nulls":17},0]
["[12ap]",null,null,"Immateriális javak",{"$nulls":17},0]
["[12aq]",null,null,"Beruházás",{"$nulls":17},0]
[]
["[12ar]",null,"Működésiből általános költség",{"$nulls":18},0]
["[12ar1]",null,"Működésiből koordinációs költség",{"$nulls":18},0]
["[12ar2]",null,"Működésiből tájékoztatási költség",{"$nulls":18},0]
[]
["[12as]","Összköltség",{"$nulls":7},0,null,0,null,0,null,0,null,0,null,0,null,0]
["[12at]","Levonható áfa",{"$nulls":19},0]
[]
["[12au]","Összköltség áfával",{"$nulls":7},0,null,0,null,0,null,0,null,0,null,0,null,0]
[]
["[12av]","Kért előleg",{"$nulls":19},0]
[]
[null,"Aláírás kelte"]
[]
[]
[null,"Pályázó cégszerű aláírása"]

{"sheet":"Tagi költségvetés 2","index":2,"n_rows":71,"n_cols":22,"rows_kept":71,"cut":false,"hidden":false,"merged":[[68,1,68,22],[71,1,74,22],[3,1,3,8],[3,9,3,12],[3,13,3,16],[3,17,3,20],[3,21,5,22],[4,1,4,8],[4,9,4,12],[4,13,4,16],[4,17,4,20],[5,1,5,8],[6,1,6,8],[6,9,6,10],[6,11,6,12],[6,13,6,14],[6,15,6,16],[6,17,6,18],[6,19,6,20],[6,21,6,22],[8,2,8,8],[8,9,8,10],[8,11,8,12],[8,13,8,14],[8,15,8,16],[8,17,8,18],[8,19,8,20],[8,21,8,22],[9,3,9,8],[9,9,9,10],[9,11,9,12],[9,13,9,14],[9,15,9,16],[9,17,9,18],[9,19,9,20],[9,21,9,22],[10,4,10,8],[10,9,10,10],[10,11,10,12],[10,13,10,14],[10,15,10,16],[10,17,10,18],[10,19,10,20],[10,21,10,22],[11,4,11,8],[11,9,11,10],[11,11,11,12],[11,13,11,14],[11,15,11,16],[11,17,11,18],[11,19,11,20],[11,21,11,22],[12,3,12,8],[12,9,12,10],[12,11,12,12],[12,13,12,14],[12,15,12,16],[12,17,12,18],[12,19,12,20],[12,21,12,22],[13,4,13,8],[13,9,13,10],[13,11,13,12],[13,13,13,14],[13,15,13,16],[13,17,13,18],[13,19,13,20],[13,21,13,22],[14,4,14,8],[14,9,14,10],[14,11,14,12],[14,13,14,14],[14,15,14,16],[14,17,14,18],[14,19,14,20],[14,21,14,22],[15,2,15,8],[15,9,15,10],[15,11,15,12],[15,13,15,14],[15,15,15,16],[15,17,15,18],[15,19,15,20],[15,21,15,22],[16,3,16,8],[16,9,16,10],[16,11,16,12],[16,13,16,14],[16,15,16,16],[16,17,16,18],[16,19,16,20],[16,21,16,22],[17,3,17,8],[17,9,17,10],[17,11,17,12],[17,13,17,14],[17,15,17,16],[17,17,17,18],[17,19,17,20],[17,21,17,22],[18,3,18,8],[18,9,18,10],[18,11,18,12],[18,13,18,14],[18,15,18,16],[18,17,18,18],[18,19,18,20],[18,21,18,22],[20,2,20,8],[20,9,20,10],[20,11,20,12],[20,13,20,14],[20,15,20,16],[20,17,20,18],[20,19,20,20],[20,21,20,22],[21,2,21,8],[21,9,21,10],[21,11,21,12],[21,13,21,14],[21,15,21,16],[21,17,21,18],[21,19,21,20],[21,21,21,22],[22,2,22,8],[22,9,22,10],[22,11,22,12],[22,13,22,14],[22,15,22,16],[22,17,22,18],[22,19,22,20],[22,21,22,22],[24,1,24,8],[24,9,24,10],[24,11,24,12],[24,13,24,14],[24,15,24,16],[24,17,24,18],[24,19,24,20],[24,21,24,22],[26,2,26,8],[26,9,26,10],[26,11,26,12],[26,13,26,14],[26,15,26,16],[26,17,26,18],[26,19,26,20],[26,21,26,22],[27,3,27,8],[27,9,27,10],[27,11,27,12],[27,13,27,14],[27,15,27,16],[27,17,27,18],[27,19,27,20],[27,21,27,22],[28,4,28,8],[28,9,28,10],[28,11,28,12],[28,13,28,14],[28,15,28,16],[28,17,28,18],[28,19,28,20],[28,21,28,22],[29,4,29,8],[29,9,29,10],[29,11,29,12],[29,13,29,14],[29,15,29,16],[29,17,29,18],[29,19,29,20],[29,21,29,22],[30,3,30,8],[30,9,30,10],[30,11,30,12],[30,13,30,14],[30,15,30,16],[30,17,30,18],[30,19,30,20],[30,21,30,22],[31,4,31,8],[31,9,31,10],[31,11,31,12],[31,13,31,14],[31,15,31,16],[31,17,31,18],[31,19,31,20],[31,21,31,22],[32,4,32,8],[32,9,32,10],[32,11,32,12],[32,13,32,14],[32,15,32,16],[32,17,32,18],[32,19,32,20],[32,21,32,22],[33,2,33,8],[33,9,33,10],[33,11,33,12],[33,13,33,14],[33,15,33,16],[33,17,33,18],[33,19,33,20],[33,21,33,22],[34,3,34,8],[34,9,34,10],[34,11,34,12],[34,13,34,14],[34,15,34,16],[34,17,34,18],[34,19,34,20],[34,21,34,22],[35,3,35,8],[35,9,35,10],[35,11,35,12],[35,13,35,14],[35,15,35,16],[35,17,35,18],[35,19,35,20],[35,21,35,22],[36,3,36,8],[36,9,36,10],[36,11,36,12],[36,13,36,14],[36,15,36,16],[36,17,36,18],[36,19,36,20],[36,21,36,22],[38,2,38,8],[38,9,38,10],[38,11,38,12],[38,13,38,14],[38,15,38,16],[38,17,38,18],[38,19,38,20],[38,21,38,22],[39,2,39,8],[39,9,39,10],[39,11,39,12],[39,13,39,14],[39,15,39,16],[39,17,39,18],[39,19,39,20],[39,21,39,22],[40,2,40,8],[40,9,40,10],[40,11,40,12],[40,13,40,14],[40,15,40,16],[40,17,40,18],[40,19,40,20],[40,21,40,22],[42,1,42,8],[42,9,42,10],[42,11,42,12],[42,13,42,14],[42,15,42,16],[42,17,42,18],[42,19,42,20],[42,21,42,22],[44,2,44,8],[44,9,44,10],[44,11,44,12],[44,13,44,14],[44,15,44,16],[44,17,44,18],[44,19,44,20],[44,21,44,22],[45,3,45,8],[45,9,45,10],[45,11,45,12],[45,13,45,14],[45,15,45,16],[45,17,45,18],[45,19,45,20],[45,21,45,22],[46,4,46,8],[46,9,46,10],[46,11,46,12],[46,13,46,14],[46,15,46,16],[46,17,46,18],[46,19,46,20],[46,21,46,22],[47,4,47,8],[47,9,47,10],[47,11,47,12],[47,13,47,14],[47,15,47,16],[47,17,47,18],[47,19,47,20],[47,21,47,22],[48,3,48,8],[48,9,48,10],[48,11,48,12],[48,13,48,14],[48,15,48,16],[48,17,48,18],[48,19,48,20],[48,21,48,22],[49,4,49,8],[49,9,49,10],[49,11,49,12],[49,13,49,14],[49,15,49,16],[49,17,49,18],[49,19,49,20],[49,21,49,22],[50,4,50,8],[50,9,50,10],[50,11,50,12],[50,13,50,14],[50,15,50,16],[50,17,50,18],[50,19,50,20],[50,21,50,22],[51,2,51,8],[51,9,51,10],[51,11,51,12],[51,13,51,14],[51,15,51,16],[51,17,51,18],[51,19,51,20],[51,21,51,22],[52,3,52,8],[52,9,52,10],[52,11,52,12],[52,13,52,14],[52,15,52,16],[52,17,52,18],[52,19,52,20],[52,21,52,22],[53,3,53,8],[53,9,53,10],[53,11,53,12],[53,13,53,14],[53,15,53,16],[53,17,53,18],[53,19,53,20],[53,21,53,22],[54,3,54,8],[54,9,54,10],[54,11,54,12],[54,13,54,14],[54,15,54,16],[54,17,54,18],[54,19,54,20],[54,21,54,22],[56,2,56,8],[56,9,56,10],[56,11,56,12],[56,13,56,14],[56,15,56,16],[56,17,56,18],[56,19,56,20],[56,21,56,22],[57,2,57,8],[57,9,57,10],[57,11,57,12],[57,13,57,14],[57,15,57,16],[57,17,57,18],[57,19,57,20],[57,21,57,22],[58,2,58,8],[58,9,58,10],[58,11,58,12],[58,13,58,14],[58,15,58,16],[58,17,58,18],[58,19,58,20],[58,21,58,22],[60,1,60,8],[60,9,60,10],[60,11,60,12],[60,13,60,14],[60,15,60,16],[60,17,60,18],[60,19,60,20],[60,21,60,22],[61,1,61,8],[61,9,61,10],[61,11,61,12],[61,13,61,14],[61,15,61,16],[61,17,61,18],[61,19,61,20],[61,21,61,22],[63,1,63,8],[63,9,63,10],[63,11,63,12],[63,13,63,14],[63,15,63,16],[63,17,63,18],[63,19,63,20],[63,21,63,22],[65,19,65,20],[65,21,65,22],[65,1,65,8],[65,9,65,10],[65,11,65,12],[65,13,65,14],[65,15,65,16],[65,17,65,18]],"flags":["formulas_cached_only"]}
[]
[]
[]
["[12c]","Elszámolás éve:",{"$nulls":7},"2012 (Ft)",null,null,null,"2013 (Ft)",null,null,null,"2014 (Ft)",null,null,null,"Összesen ( Ft)"]
["[12d]","Kért támogatás évente"]
["[12e]","Éven belül hónap és nap"]
["[12f]","Kért támogatás",{"$nulls":7},0,null,0,null,0,null,0,null,0,null,0,null,0]
[]
["[12g]",null,"Működési költségek",{"$nulls":6},0,null,0,null,0,null,0,null,0,null,0,null,0]
["[12h]",null,null,"Személyi kiadások",{"$nulls":5},0,null,0,null,0,null,0,null,0,null,0,null,0]
["[12i]",null,null,null,"személyi juttatások",{"$nulls":16},0]
["[12j]",null,null,null,"munkaadót terh.járulék",{"$nulls":16},0]
["[12k]",null,null,"Dologi kiadások",{"$nulls":5},0,null,0,null,0,null,0,null,0,null,0,null,0]
["[12l]",null,null,null,"külső megbízások",{"$nulls":16},0]
["[12m]",null,null,null,"egyéb dologi kiadások",{"$nulls":16},0]
["[12n]",null,"Felhalmozási költségek",{"$nulls":6},0,null,0,null,0,null,0,null,0,null,0,null,0]
["[12o]",null,null,"Eszközök",{"$nulls":17},0]
["[12p]",null,null,"Immateriális javak",{"$nulls":17},0]
["[12q]",null,null,"Beruházás",{"$nulls":17},0]
[]
["[12r]",null,"Működésiből általános költség"]
["[12r1]",null,"Működésiből koordinációs költség",{"$nulls":18},0]
["[12r2]",null,"Működésiből tájékoztatási költség",{"$nulls":18},0]
[]
["[12s]","Saját forrás",{"$nulls":7},0,null,0,null,0,null,0,null,0,null,0,null,0]
[]
["[12t]",null,"Működési költségek",{"$nulls":6},0,null,0,null,0,null,0,null,0,null,0,null,0]
["[12u]",null,null,"Személyi költségek",{"$nulls":5},0,null,0,null,0,null,0,null,0,null,0,null,0]
["[12v]",null,null,null,"személyi juttatások",{"$nulls":16},0]
["[12w]",null,null,null,"munkaadót terh.járulék",{"$nulls":16},0]
["[12x]",null,null,"Dologi kiadások",{"$nulls":5},0,null,0,null,0,null,0,null,0,null,0,null,0]
["[12y]",null,null,null,"külső megbízások",{"$nulls":16},0]
["[12z]",null,null,null,"egyéb dologi kiadások",{"$nulls":16},0]
["[12aa]",null,"Felhalmozási költségek",{"$nulls":6},0,null,0,null,0,null,0,null,0,null,0,null,0]
["[12ab]",null,null,"Eszközök",{"$nulls":17},0]
["[12ac]",null,null,"Immateriális javak",{"$nulls":17},0]
["[12ad]",null,null,"Beruházás",{"$nulls":17},0]
[]
["[12ae]",null,"Működésiből általános költség",{"$nulls":18},0]
["[12ae1]",null,"Működésiből koordinációs költség",{"$nulls":18},0]
["[12ae2]",null,"Működésiből tájékoztatási költség",{"$nulls":18},0]
[]
["[12af]","Egyéb forrás",{"$nulls":7},0,null,0,null,0,null,0,null,0,null,0,null,0]
[]
["[12ag]",null,"Működési költségek",{"$nulls":6},0,null,0,null,0,null,0,null,0,null,0,null,0]
["[12ah]",null,null,"Személyi költségek",{"$nulls":5},0,null,0,null,0,null,0,null,0,null,0,null,0]
["[12ai]",null,null,null,"személyi juttatások",{"$nulls":16},0]
["[12aj]",null,null,null,"munkaadót terh.járulék",{"$nulls":16},0]
["[12ak]",null,null,"Dologi kiadások",{"$nulls":5},0,null,0,null,0,null,0,null,0,null,0,null,0]
["[12al]",null,null,null,"külső megbízások",{"$nulls":16},0]
["[12am]",null,null,null,"egyéb dologi kiadások",{"$nulls":16},0]
["[12an]",null,"Felhalmozási költségek",{"$nulls":6},0,null,0,null,0,null,0,null,0,null,0,null,0]
["[12ao]",null,null,"Eszközök",{"$nulls":17},0]
["[12ap]",null,null,"Immateriális javak",{"$nulls":17},0]
["[12aq]",null,null,"Beruházás",{"$nulls":17},0]
[]
["[12ar]",null,"Működésiből általános költség",{"$nulls":18},0]
["[12ar1]",null,"Működésiből koordinációs költség",{"$nulls":18},0]
["[12ar2]",null,"Működésiből tájékoztatási költség",{"$nulls":18},0]
[]
["[12as]","Összköltség",{"$nulls":7},0,null,0,null,0,null,0,null,0,null,0,null,0]
["[12at]","Levonható áfa",{"$nulls":19},0]
[]
["[12au]","Összköltség áfával",{"$nulls":7},0,null,0,null,0,null,0,null,0,null,0,null,0]
[]
["[12av]","Kért előleg",{"$nulls":19},0]
[]
[null,"Aláírás kelte"]
[]
[]
[null,"Pályázó cégszerű aláírása"]

{"sheet":"Tagi költségvetés 3","index":3,"n_rows":71,"n_cols":22,"rows_kept":71,"cut":false,"hidden":false,"merged":[[68,1,68,22],[71,1,74,22],[65,19,65,20],[65,21,65,22],[65,1,65,8],[65,9,65,10],[65,11,65,12],[65,13,65,14],[65,15,65,16],[65,17,65,18],[61,19,61,20],[61,21,61,22],[63,1,63,8],[63,9,63,10],[63,11,63,12],[63,13,63,14],[63,15,63,16],[63,17,63,18],[63,19,63,20],[63,21,63,22],[61,1,61,8],[61,9,61,10],[61,11,61,12],[61,13,61,14],[61,15,61,16],[61,17,61,18],[58,19,58,20],[58,21,58,22],[60,1,60,8],[60,9,60,10],[60,11,60,12],[60,13,60,14],[60,15,60,16],[60,17,60,18],[60,19,60,20],[60,21,60,22],[58,2,58,8],[58,9,58,10],[58,11,58,12],[58,13,58,14],[58,15,58,16],[58,17,58,18],[56,19,56,20],[56,21,56,22],[57,2,57,8],[57,9,57,10],[57,11,57,12],[57,13,57,14],[57,15,57,16],[57,17,57,18],[57,19,57,20],[57,21,57,22],[56,2,56,8],[56,9,56,10],[56,11,56,12],[56,13,56,14],[56,15,56,16],[56,17,56,18],[53,19,53,20],[53,21,53,22],[54,3,54,8],[54,9,54,10],[54,11,54,12],[54,13,54,14],[54,15,54,16],[54,17,54,18],[54,19,54,20],[54,21,54,22],[53,3,53,8],[53,9,53,10],[53,11,53,12],[53,13,53,14],[53,15,53,16],[53,17,53,18],[51,19,51,20],[51,21,51,22],[52,3,52,8],[52,9,52,10],[52,11,52,12],[52,13,52,14],[52,15,52,16],[52,17,52,18],[52,19,52,20],[52,21,52,22],[51,2,51,8],[51,9,51,10],[51,11,51,12],[51,13,51,14],[51,15,51,16],[51,17,51,18],[49,19,49,20],[49,21,49,22],[50,4,50,8],[50,9,50,10],[50,11,50,12],[50,13,50,14],[50,15,50,16],[50,17,50,18],[50,19,50,20],[50,21,50,22],[49,4,49,8],[49,9,49,10],[49,11,49,12],[49,13,49,14],[49,15,49,16],[49,17,49,18],[47,19,47,20],[47,21,47,22],[48,3,48,8],[48,9,48,10],[48,11,48,12],[48,13,48,14],[48,15,48,16],[48,17,48,18],[48,19,48,20],[48,21,48,22],[47,4,47,8],[47,9,47,10],[47,11,47,12],[47,13,47,14],[47,15,47,16],[47,17,47,18],[45,19,45,20],[45,21,45,22],[46,4,46,8],[46,9,46,10],[46,11,46,12],[46,13,46,14],[46,15,46,16],[46,17,46,18],[46,19,46,20],[46,21,46,22],[45,3,45,8],[45,9,45,10],[45,11,45,12],[45,13,45,14],[45,15,45,16],[45,17,45,18],[42,19,42,20],[42,21,42,22],[44,2,44,8],[44,9,44,10],[44,11,44,12],[44,13,44,14],[44,15,44,16],[44,17,44,18],[44,19,44,20],[44,21,44,22],[42,1,42,8],[42,9,42,10],[42,11,42,12],[42,13,42,14],[42,15,42,16],[42,17,42,18],[39,19,39,20],[39,21,39,22],[40,2,40,8],[40,9,40,10],[40,11,40,12],[40,13,40,14],[40,15,40,16],[40,17,40,18],[40,19,40,20],[40,21,40,22],[39,2,39,8],[39,9,39,10],[39,11,39,12],[39,13,39,14],[39,15,39,16],[39,17,39,18],[36,19,36,20],[36,21,36,22],[38,2,38,8],[38,9,38,10],[38,11,38,12],[38,13,38,14],[38,15,38,16],[38,17,38,18],[38,19,38,20],[38,21,38,22],[36,3,36,8],[36,9,36,10],[36,11,36,12],[36,13,36,14],[36,15,36,16],[36,17,36,18],[34,19,34,20],[34,21,34,22],[35,3,35,8],[35,9,35,10],[35,11,35,12],[35,13,35,14],[35,15,35,16],[35,17,35,18],[35,19,35,20],[35,21,35,22],[34,3,34,8],[34,9,34,10],[34,11,34,12],[34,13,34,14],[34,15,34,16],[34,17,34,18],[32,19,32,20],[32,21,32,22],[33,2,33,8],[33,9,33,10],[33,11,33,12],[33,13,33,14],[33,15,33,16],[33,17,33,18],[33,19,33,20],[33,21,33,22],[32,4,32,8],[32,9,32,10],[32,11,32,12],[32,13,32,14],[32,15,32,16],[32,17,32,18],[30,19,30,20],[30,21,30,22],[31,4,31,8],[31,9,31,10],[31,11,31,12],[31,13,31,14],[31,15,31,16],[31,17,31,18],[31,19,31,20],[31,21,31,22],[30,3,30,8],[30,9,30,10],[30,11,30,12],[30,13,30,14],[30,15,30,16],[30,17,30,18],[28,19,28,20],[28,21,28,22],[29,4,29,8],[29,9,29,10],[29,11,29,12],[29,13,29,14],[29,15,29,16],[29,17,29,18],[29,19,29,20],[29,21,29,22],[28,4,28,8],[28,9,28,10],[28,11,28,12],[28,13,28,14],[28,15,28,16],[28,17,28,18],[26,19,26,20],[26,21,26,22],[27,3,27,8],[27,9,27,10],[27,11,27,12],[27,13,27,14],[27,15,27,16],[27,17,27,18],[27,19,27,20],[27,21,27,22],[26,2,26,8],[26,9,26,10],[26,11,26,12],[26,13,26,14],[26,15,26,16],[26,17,26,18],[22,19,22,20],[22,21,22,22],[24,1,24,8],[24,9,24,10],[24,11,24,12],[24,13,24,14],[24,15,24,16],[24,17,24,18],[24,19,24,20],[24,21,24,22],[22,2,22,8],[22,9,22,10],[22,11,22,12],[22,13,22,14],[22,15,22,16],[22,17,22,18],[20,19,20,20],[20,21,20,22],[21,2,21,8],[21,9,21,10],[21,11,21,12],[21,13,21,14],[21,15,21,16],[21,17,21,18],[21,19,21,20],[21,21,21,22],[20,2,20,8],[20,9,20,10],[20,11,20,12],[20,13,20,14],[20,15,20,16],[20,17,20,18],[17,19,17,20],[17,21,17,22],[18,3,18,8],[18,9,18,10],[18,11,18,12],[18,13,18,14],[18,15,18,16],[18,17,18,18],[18,19,18,20],[18,21,18,22],[17,3,17,8],[17,9,17,10],[17,11,17,12],[17,13,17,14],[17,15,17,16],[17,17,17,18],[15,19,15,20],[15,21,15,22],[16,3,16,8],[16,9,16,10],[16,11,16,12],[16,13,16,14],[16,15,16,16],[16,17,16,18],[16,19,16,20],[16,21,16,22],[15,2,15,8],[15,9,15,10],[15,11,15,12],[15,13,15,14],[15,15,15,16],[15,17,15,18],[13,19,13,20],[13,21,13,22],[14,4,14,8],[14,9,14,10],[14,11,14,12],[14,13,14,14],[14,15,14,16],[14,17,14,18],[14,19,14,20],[14,21,14,22],[13,4,13,8],[13,9,13,10],[13,11,13,12],[13,13,13,14],[13,15,13,16],[13,17,13,18],[11,19,11,20],[11,21,11,22],[12,3,12,8],[12,9,12,10],[12,11,12,12],[12,13,12,14],[12,15,12,16],[12,17,12,18],[12,19,12,20],[12,21,12,22],[11,4,11,8],[11,9,11,10],[11,11,11,12],[11,13,11,14],[11,15,11,16],[11,17,11,18],[9,19,9,20],[9,21,9,22],[10,4,10,8],[10,9,10,10],[10,11,10,12],[10,13,10,14],[10,15,10,16],[10,17,10,18],[10,19,10,20],[10,21,10,22],[9,3,9,8],[9,9,9,10],[9,11,9,12],[9,13,9,14],[9,15,9,16],[9,17,9,18],[6,19,6,20],[6,21,6,22],[8,2,8,8],[8,9,8,10],[8,11,8,12],[8,13,8,14],[8,15,8,16],[8,17,8,18],[8,19,8,20],[8,21,8,22],[6,1,6,8],[6,9,6,10],[6,11,6,12],[6,13,6,14],[6,15,6,16],[6,17,6,18],[3,1,3,8],[3,9,3,12],[3,13,3,16],[3,17,3,20],[3,21,5,22],[4,1,4,8],[4,9,4,12],[4,13,4,16],[4,17,4,20],[5,1,5,8]],"flags":["formulas_cached_only"]}
[]
[]
[]
["[12c]","Elszámolás éve:",{"$nulls":7},"2012 (Ft)",null,null,null,"2013 (Ft)",null,null,null,"2014 (Ft)",null,null,null,"Összesen (Ft)"]
["[12d]","Kért támogatás évente"]
["[12e]","Éven belül hónap és nap"]
["[12f]","Kért támogatás",{"$nulls":7},0,null,0,null,0,null,0,null,0,null,0,null,0]
[]
["[12g]",null,"Működési költségek",{"$nulls":6},0,null,0,null,0,null,0,null,0,null,0,null,0]
["[12h]",null,null,"Személyi kiadások",{"$nulls":5},0,null,0,null,0,null,0,null,0,null,0,null,0]
["[12i]",null,null,null,"személyi juttatások",{"$nulls":16},0]
["[12j]",null,null,null,"munkaadót terh.járulék",{"$nulls":16},0]
["[12k]",null,null,"Dologi kiadások",{"$nulls":5},0,null,0,null,0,null,0,null,0,null,0,null,0]
["[12l]",null,null,null,"külső megbízások",{"$nulls":16},0]
["[12m]",null,null,null,"egyéb dologi kiadások",{"$nulls":16},0]
["[12n]",null,"Felhalmozási költségek",{"$nulls":6},0,null,0,null,0,null,0,null,0,null,0,null,0]
["[12o]",null,null,"Eszközök",{"$nulls":17},0]
["[12p]",null,null,"Immateriális javak",{"$nulls":17},0]
["[12q]",null,null,"Beruházás",{"$nulls":17},0]
[]
["[12r]",null,"Működésiből általános költség"]
["[12r1]",null,"Működésiből koordinációs költség",{"$nulls":18},0]
["[12r2]",null,"Működésiből tájékoztatási költség",{"$nulls":18},0]
[]
["[12s]","Saját forrás",{"$nulls":7},0,null,0,null,0,null,0,null,0,null,0,null,0]
[]
["[12t]",null,"Működési költségek",{"$nulls":6},0,null,0,null,0,null,0,null,0,null,0,null,0]
["[12u]",null,null,"Személyi költségek",{"$nulls":5},0,null,0,null,0,null,0,null,0,null,0,null,0]
["[12v]",null,null,null,"személyi juttatások",{"$nulls":16},0]
["[12w]",null,null,null,"munkaadót terh.járulék",{"$nulls":16},0]
["[12x]",null,null,"Dologi kiadások",{"$nulls":5},0,null,0,null,0,null,0,null,0,null,0,null,0]
["[12y]",null,null,null,"külső megbízások",{"$nulls":16},0]
["[12z]",null,null,null,"egyéb dologi kiadások",{"$nulls":16},0]
["[12aa]",null,"Felhalmozási költségek",{"$nulls":6},0,null,0,null,0,null,0,null,0,null,0,null,0]
["[12ab]",null,null,"Eszközök",{"$nulls":17},0]
["[12ac]",null,null,"Immateriális javak",{"$nulls":17},0]
["[12ad]",null,null,"Beruházás",{"$nulls":17},0]
[]
["[12ae]",null,"Működésiből általános költség",{"$nulls":18},0]
["[12ae1]",null,"Működésiből koordinációs költség",{"$nulls":18},0]
["[12ae2]",null,"Működésiből tájékoztatási költség",{"$nulls":18},0]
[]
["[12af]","Egyéb forrás",{"$nulls":7},0,null,0,null,0,null,0,null,0,null,0,null,0]
[]
["[12ag]",null,"Működési költségek",{"$nulls":6},0,null,0,null,0,null,0,null,0,null,0,null,0]
["[12ah]",null,null,"Személyi költségek",{"$nulls":5},0,null,0,null,0,null,0,null,0,null,0,null,0]
["[12ai]",null,null,null,"személyi juttatások",{"$nulls":16},0]
["[12aj]",null,null,null,"munkaadót terh.járulék",{"$nulls":16},0]
["[12ak]",null,null,"Dologi kiadások",{"$nulls":5},0,null,0,null,0,null,0,null,0,null,0,null,0]
["[12al]",null,null,null,"külső megbízások",{"$nulls":16},0]
["[12am]",null,null,null,"egyéb dologi kiadások",{"$nulls":16},0]
["[12an]",null,"Felhalmozási költségek",{"$nulls":6},0,null,0,null,0,null,0,null,0,null,0,null,0]
["[12ao]",null,null,"Eszközök",{"$nulls":17},0]
["[12ap]",null,null,"Immateriális javak",{"$nulls":17},0]
["[12aq]",null,null,"Beruházás",{"$nulls":17},0]
[]
["[12ar]",null,"Működésiből általános költség",{"$nulls":18},0]
["[12ar1]",null,"Működésiből koordinációs költség",{"$nulls":18},0]
["[12ar2]",null,"Működésiből tájékoztatási költség",{"$nulls":18},0]
[]
["[12as]","Összköltség",{"$nulls":7},0,null,0,null,0,null,0,null,0,null,0,null,0]
["[12at]","Levonható áfa",{"$nulls":19},0]
[]
["[12au]","Összköltség áfával",{"$nulls":7},0,null,0,null,0,null,0,null,0,null,0,null,0]
[]
["[12av]","Kért előleg",{"$nulls":19},0]
[]
[null,"Aláírás kelte"]
[]
[]
[null,"Pályázó cégszerű aláírása"]

{"sheet":"Tagi költségvetés 4","index":4,"n_rows":71,"n_cols":22,"rows_kept":71,"cut":false,"hidden":false,"merged":[[68,1,68,22],[71,1,74,22],[65,19,65,20],[65,21,65,22],[65,1,65,8],[65,9,65,10],[65,11,65,12],[65,13,65,14],[65,15,65,16],[65,17,65,18],[61,19,61,20],[61,21,61,22],[63,1,63,8],[63,9,63,10],[63,11,63,12],[63,13,63,14],[63,15,63,16],[63,17,63,18],[63,19,63,20],[63,21,63,22],[61,1,61,8],[61,9,61,10],[61,11,61,12],[61,13,61,14],[61,15,61,16],[61,17,61,18],[58,19,58,20],[58,21,58,22],[60,1,60,8],[60,9,60,10],[60,11,60,12],[60,13,60,14],[60,15,60,16],[60,17,60,18],[60,19,60,20],[60,21,60,22],[58,2,58,8],[58,9,58,10],[58,11,58,12],[58,13,58,14],[58,15,58,16],[58,17,58,18],[56,19,56,20],[56,21,56,22],[57,2,57,8],[57,9,57,10],[57,11,57,12],[57,13,57,14],[57,15,57,16],[57,17,57,18],[57,19,57,20],[57,21,57,22],[56,2,56,8],[56,9,56,10],[56,11,56,12],[56,13,56,14],[56,15,56,16],[56,17,56,18],[53,19,53,20],[53,21,53,22],[54,3,54,8],[54,9,54,10],[54,11,54,12],[54,13,54,14],[54,15,54,16],[54,17,54,18],[54,19,54,20],[54,21,54,22],[53,3,53,8],[53,9,53,10],[53,11,53,12],[53,13,53,14],[53,15,53,16],[53,17,53,18],[51,19,51,20],[51,21,51,22],[52,3,52,8],[52,9,52,10],[52,11,52,12],[52,13,52,14],[52,15,52,16],[52,17,52,18],[52,19,52,20],[52,21,52,22],[51,2,51,8],[51,9,51,10],[51,11,51,12],[51,13,51,14],[51,15,51,16],[51,17,51,18],[49,19,49,20],[49,21,49,22],[50,4,50,8],[50,9,50,10],[50,11,50,12],[50,13,50,14],[50,15,50,16],[50,17,50,18],[50,19,50,20],[50,21,50,22],[49,4,49,8],[49,9,49,10],[49,11,49,12],[49,13,49,14],[49,15,49,16],[49,17,49,18],[47,19,47,20],[47,21,47,22],[48,3,48,8],[48,9,48,10],[48,11,48,12],[48,13,48,14],[48,15,48,16],[48,17,48,18],[48,19,48,20],[48,21,48,22],[47,4,47,8],[47,9,47,10],[47,11,47,12],[47,13,47,14],[47,15,47,16],[47,17,47,18],[45,19,45,20],[45,21,45,22],[46,4,46,8],[46,9,46,10],[46,11,46,12],[46,13,46,14],[46,15,46,16],[46,17,46,18],[46,19,46,20],[46,21,46,22],[45,3,45,8],[45,9,45,10],[45,11,45,12],[45,13,45,14],[45,15,45,16],[45,17,45,18],[42,19,42,20],[42,21,42,22],[44,2,44,8],[44,9,44,10],[44,11,44,12],[44,13,44,14],[44,15,44,16],[44,17,44,18],[44,19,44,20],[44,21,44,22],[42,1,42,8],[42,9,42,10],[42,11,42,12],[42,13,42,14],[42,15,42,16],[42,17,42,18],[39,19,39,20],[39,21,39,22],[40,2,40,8],[40,9,40,10],[40,11,40,12],[40,13,40,14],[40,15,40,16],[40,17,40,18],[40,19,40,20],[40,21,40,22],[39,2,39,8],[39,9,39,10],[39,11,39,12],[39,13,39,14],[39,15,39,16],[39,17,39,18],[36,19,36,20],[36,21,36,22],[38,2,38,8],[38,9,38,10],[38,11,38,12],[38,13,38,14],[38,15,38,16],[38,17,38,18],[38,19,38,20],[38,21,38,22],[36,3,36,8],[36,9,36,10],[36,11,36,12],[36,13,36,14],[36,15,36,16],[36,17,36,18],[34,19,34,20],[34,21,34,22],[35,3,35,8],[35,9,35,10],[35,11,35,12],[35,13,35,14],[35,15,35,16],[35,17,35,18],[35,19,35,20],[35,21,35,22],[34,3,34,8],[34,9,34,10],[34,11,34,12],[34,13,34,14],[34,15,34,16],[34,17,34,18],[32,19,32,20],[32,21,32,22],[33,2,33,8],[33,9,33,10],[33,11,33,12],[33,13,33,14],[33,15,33,16],[33,17,33,18],[33,19,33,20],[33,21,33,22],[32,4,32,8],[32,9,32,10],[32,11,32,12],[32,13,32,14],[32,15,32,16],[32,17,32,18],[30,19,30,20],[30,21,30,22],[31,4,31,8],[31,9,31,10],[31,11,31,12],[31,13,31,14],[31,15,31,16],[31,17,31,18],[31,19,31,20],[31,21,31,22],[30,3,30,8],[30,9,30,10],[30,11,30,12],[30,13,30,14],[30,15,30,16],[30,17,30,18],[28,19,28,20],[28,21,28,22],[29,4,29,8],[29,9,29,10],[29,11,29,12],[29,13,29,14],[29,15,29,16],[29,17,29,18],[29,19,29,20],[29,21,29,22],[28,4,28,8],[28,9,28,10],[28,11,28,12],[28,13,28,14],[28,15,28,16],[28,17,28,18],[26,19,26,20],[26,21,26,22],[27,3,27,8],[27,9,27,10],[27,11,27,12],[27,13,27,14],[27,15,27,16],[27,17,27,18],[27,19,27,20],[27,21,27,22],[26,2,26,8],[26,9,26,10],[26,11,26,12],[26,13,26,14],[26,15,26,16],[26,17,26,18],[22,19,22,20],[22,21,22,22],[24,1,24,8],[24,9,24,10],[24,11,24,12],[24,13,24,14],[24,15,24,16],[24,17,24,18],[24,19,24,20],[24,21,24,22],[22,2,22,8],[22,9,22,10],[22,11,22,12],[22,13,22,14],[22,15,22,16],[22,17,22,18],[20,19,20,20],[20,21,20,22],[21,2,21,8],[21,9,21,10],[21,11,21,12],[21,13,21,14],[21,15,21,16],[21,17,21,18],[21,19,21,20],[21,21,21,22],[20,2,20,8],[20,9,20,10],[20,11,20,12],[20,13,20,14],[20,15,20,16],[20,17,20,18],[17,19,17,20],[17,21,17,22],[18,3,18,8],[18,9,18,10],[18,11,18,12],[18,13,18,14],[18,15,18,16],[18,17,18,18],[18,19,18,20],[18,21,18,22],[17,3,17,8],[17,9,17,10],[17,11,17,12],[17,13,17,14],[17,15,17,16],[17,17,17,18],[15,19,15,20],[15,21,15,22],[16,3,16,8],[16,9,16,10],[16,11,16,12],[16,13,16,14],[16,15,16,16],[16,17,16,18],[16,19,16,20],[16,21,16,22],[15,2,15,8],[15,9,15,10],[15,11,15,12],[15,13,15,14],[15,15,15,16],[15,17,15,18],[13,19,13,20],[13,21,13,22],[14,4,14,8],[14,9,14,10],[14,11,14,12],[14,13,14,14],[14,15,14,16],[14,17,14,18],[14,19,14,20],[14,21,14,22],[13,4,13,8],[13,9,13,10],[13,11,13,12],[13,13,13,14],[13,15,13,16],[13,17,13,18],[11,19,11,20],[11,21,11,22],[12,3,12,8],[12,9,12,10],[12,11,12,12],[12,13,12,14],[12,15,12,16],[12,17,12,18],[12,19,12,20],[12,21,12,22],[11,4,11,8],[11,9,11,10],[11,11,11,12],[11,13,11,14],[11,15,11,16],[11,17,11,18],[9,19,9,20],[9,21,9,22],[10,4,10,8],[10,9,10,10],[10,11,10,12],[10,13,10,14],[10,15,10,16],[10,17,10,18],[10,19,10,20],[10,21,10,22],[9,3,9,8],[9,9,9,10],[9,11,9,12],[9,13,9,14],[9,15,9,16],[9,17,9,18],[6,19,6,20],[6,21,6,22],[8,2,8,8],[8,9,8,10],[8,11,8,12],[8,13,8,14],[8,15,8,16],[8,17,8,18],[8,19,8,20],[8,21,8,22],[6,1,6,8],[6,9,6,10],[6,11,6,12],[6,13,6,14],[6,15,6,16],[6,17,6,18],[3,1,3,8],[3,9,3,12],[3,13,3,16],[3,17,3,20],[3,21,5,22],[4,1,4,8],[4,9,4,12],[4,13,4,16],[4,17,4,20],[5,1,5,8]],"flags":["formulas_cached_only"]}
[]
[]
[]
["[12c]","Elszámolás éve:",{"$nulls":7},"2012 (Ft)",null,null,null,"2013 (Ft)",null,null,null,"2014 (Ft)",null,null,null,"Összesen (Ft)"]
["[12d]","Kért támogatás évente"]
["[12e]","Éven belül hónap és nap"]
["[12f]","Kért támogatás",{"$nulls":7},0,null,0,null,0,null,0,null,0,null,0,null,0]
[]
["[12g]",null,"Működési költségek",{"$nulls":6},0,null,0,null,0,null,0,null,0,null,0,null,0]
["[12h]",null,null,"Személyi kiadások",{"$nulls":5},0,null,0,null,0,null,0,null,0,null,0,null,0]
["[12i]",null,null,null,"személyi juttatások",{"$nulls":16},0]
["[12j]",null,null,null,"munkaadót terh.járulék",{"$nulls":16},0]
["[12k]",null,null,"Dologi kiadások",{"$nulls":5},0,null,0,null,0,null,0,null,0,null,0,null,0]
["[12l]",null,null,null,"külső megbízások",{"$nulls":16},0]
["[12m]",null,null,null,"egyéb dologi kiadások",{"$nulls":16},0]
["[12n]",null,"Felhalmozási költségek",{"$nulls":6},0,null,0,null,0,null,0,null,0,null,0,null,0]
["[12o]",null,null,"Eszközök",{"$nulls":17},0]
["[12p]",null,null,"Immateriális javak",{"$nulls":17},0]
["[12q]",null,null,"Beruházás",{"$nulls":17},0]
[]
["[12r]",null,"Működésiből általános költség"]
["[12r1]",null,"Működésiből koordinációs költség",{"$nulls":18},0]
["[12r2]",null,"Működésiből tájékoztatási költség",{"$nulls":18},0]
[]
["[12s]","Saját forrás",{"$nulls":7},0,null,0,null,0,null,0,null,0,null,0,null,0]
[]
["[12t]",null,"Működési költségek",{"$nulls":6},0,null,0,null,0,null,0,null,0,null,0,null,0]
["[12u]",null,null,"Személyi költségek",{"$nulls":5},0,null,0,null,0,null,0,null,0,null,0,null,0]
["[12v]",null,null,null,"személyi juttatások",{"$nulls":16},0]
["[12w]",null,null,null,"munkaadót terh.járulék",{"$nulls":16},0]
["[12x]",null,null,"Dologi kiadások",{"$nulls":5},0,null,0,null,0,null,0,null,0,null,0,null,0]
["[12y]",null,null,null,"külső megbízások",{"$nulls":16},0]
["[12z]",null,null,null,"egyéb dologi kiadások",{"$nulls":16},0]
["[12aa]",null,"Felhalmozási költségek",{"$nulls":6},0,null,0,null,0,null,0,null,0,null,0,null,0]
["[12ab]",null,null,"Eszközök",{"$nulls":17},0]
["[12ac]",null,null,"Immateriális javak",{"$nulls":17},0]
["[12ad]",null,null,"Beruházás",{"$nulls":17},0]
[]
["[12ae]",null,"Működésiből általános költség",{"$nulls":18},0]
["[12ae1]",null,"Működésiből koordinációs költség",{"$nulls":18},0]
["[12ae2]",null,"Működésiből tájékoztatási költség",{"$nulls":18},0]
[]
["[12af]","Egyéb forrás",{"$nulls":7},0,null,0,null,0,null,0,null,0,null,0,null,0]
[]
["[12ag]",null,"Működési költségek",{"$nulls":6},0,null,0,null,0,null,0,null,0,null,0,null,0]
["[12ah]",null,null,"Személyi költségek",{"$nulls":5},0,null,0,null,0,null,0,null,0,null,0,null,0]
["[12ai]",null,null,null,"személyi juttatások",{"$nulls":16},0]
["[12aj]",null,null,null,"munkaadót terh.járulék",{"$nulls":16},0]
["[12ak]",null,null,"Dologi kiadások",{"$nulls":5},0,null,0,null,0,null,0,null,0,null,0,null,0]
["[12al]",null,null,null,"külső megbízások",{"$nulls":16},0]
["[12am]",null,null,null,"egyéb dologi kiadások",{"$nulls":16},0]
["[12an]",null,"Felhalmozási költségek",{"$nulls":6},0,null,0,null,0,null,0,null,0,null,0,null,0]
["[12ao]",null,null,"Eszközök",{"$nulls":17},0]
["[12ap]",null,null,"Immateriális javak",{"$nulls":17},0]
["[12aq]",null,null,"Beruházás",{"$nulls":17},0]
[]
["[12ar]",null,"Működésiből általános költség",{"$nulls":18},0]
["[12ar1]",null,"Működésiből koordinációs költség",{"$nulls":18},0]
["[12ar2]",null,"Működésiből tájékoztatási költség",{"$nulls":18},0]
[]
["[12as]","Összköltség",{"$nulls":7},0,null,0,null,0,null,0,null,0,null,0,null,0]
["[12at]","Levonható áfa",{"$nulls":19},0]
[]
["[12au]","Összköltség áfával",{"$nulls":7},0,null,0,null,0,null,0,null,0,null,0,null,0]
[]
["[12av]","Kért előleg",{"$nulls":19},0]
[]
[null,"Aláírás kelte"]
[]
[]
[null,"Pályázó cégszerű aláírása"]

{"sheet":"Tagi költségvetés 5","index":5,"n_rows":71,"n_cols":22,"rows_kept":71,"cut":false,"hidden":false,"merged":[[68,1,68,22],[71,1,74,22],[65,19,65,20],[65,21,65,22],[65,1,65,8],[65,9,65,10],[65,11,65,12],[65,13,65,14],[65,15,65,16],[65,17,65,18],[61,19,61,20],[61,21,61,22],[63,1,63,8],[63,9,63,10],[63,11,63,12],[63,13,63,14],[63,15,63,16],[63,17,63,18],[63,19,63,20],[63,21,63,22],[61,1,61,8],[61,9,61,10],[61,11,61,12],[61,13,61,14],[61,15,61,16],[61,17,61,18],[58,19,58,20],[58,21,58,22],[60,1,60,8],[60,9,60,10],[60,11,60,12],[60,13,60,14],[60,15,60,16],[60,17,60,18],[60,19,60,20],[60,21,60,22],[58,2,58,8],[58,9,58,10],[58,11,58,12],[58,13,58,14],[58,15,58,16],[58,17,58,18],[56,19,56,20],[56,21,56,22],[57,2,57,8],[57,9,57,10],[57,11,57,12],[57,13,57,14],[57,15,57,16],[57,17,57,18],[57,19,57,20],[57,21,57,22],[56,2,56,8],[56,9,56,10],[56,11,56,12],[56,13,56,14],[56,15,56,16],[56,17,56,18],[53,19,53,20],[53,21,53,22],[54,3,54,8],[54,9,54,10],[54,11,54,12],[54,13,54,14],[54,15,54,16],[54,17,54,18],[54,19,54,20],[54,21,54,22],[53,3,53,8],[53,9,53,10],[53,11,53,12],[53,13,53,14],[53,15,53,16],[53,17,53,18],[51,19,51,20],[51,21,51,22],[52,3,52,8],[52,9,52,10],[52,11,52,12],[52,13,52,14],[52,15,52,16],[52,17,52,18],[52,19,52,20],[52,21,52,22],[51,2,51,8],[51,9,51,10],[51,11,51,12],[51,13,51,14],[51,15,51,16],[51,17,51,18],[49,19,49,20],[49,21,49,22],[50,4,50,8],[50,9,50,10],[50,11,50,12],[50,13,50,14],[50,15,50,16],[50,17,50,18],[50,19,50,20],[50,21,50,22],[49,4,49,8],[49,9,49,10],[49,11,49,12],[49,13,49,14],[49,15,49,16],[49,17,49,18],[47,19,47,20],[47,21,47,22],[48,3,48,8],[48,9,48,10],[48,11,48,12],[48,13,48,14],[48,15,48,16],[48,17,48,18],[48,19,48,20],[48,21,48,22],[47,4,47,8],[47,9,47,10],[47,11,47,12],[47,13,47,14],[47,15,47,16],[47,17,47,18],[45,19,45,20],[45,21,45,22],[46,4,46,8],[46,9,46,10],[46,11,46,12],[46,13,46,14],[46,15,46,16],[46,17,46,18],[46,19,46,20],[46,21,46,22],[45,3,45,8],[45,9,45,10],[45,11,45,12],[45,13,45,14],[45,15,45,16],[45,17,45,18],[42,19,42,20],[42,21,42,22],[44,2,44,8],[44,9,44,10],[44,11,44,12],[44,13,44,14],[44,15,44,16],[44,17,44,18],[44,19,44,20],[44,21,44,22],[42,1,42,8],[42,9,42,10],[42,11,42,12],[42,13,42,14],[42,15,42,16],[42,17,42,18],[39,19,39,20],[39,21,39,22],[40,2,40,8],[40,9,40,10],[40,11,40,12],[40,13,40,14],[40,15,40,16],[40,17,40,18],[40,19,40,20],[40,21,40,22],[39,2,39,8],[39,9,39,10],[39,11,39,12],[39,13,39,14],[39,15,39,16],[39,17,39,18],[36,19,36,20],[36,21,36,22],[38,2,38,8],[38,9,38,10],[38,11,38,12],[38,13,38,14],[38,15,38,16],[38,17,38,18],[38,19,38,20],[38,21,38,22],[36,3,36,8],[36,9,36,10],[36,11,36,12],[36,13,36,14],[36,15,36,16],[36,17,36,18],[34,19,34,20],[34,21,34,22],[35,3,35,8],[35,9,35,10],[35,11,35,12],[35,13,35,14],[35,15,35,16],[35,17,35,18],[35,19,35,20],[35,21,35,22],[34,3,34,8],[34,9,34,10],[34,11,34,12],[34,13,34,14],[34,15,34,16],[34,17,34,18],[32,19,32,20],[32,21,32,22],[33,2,33,8],[33,9,33,10],[33,11,33,12],[33,13,33,14],[33,15,33,16],[33,17,33,18],[33,19,33,20],[33,21,33,22],[32,4,32,8],[32,9,32,10],[32,11,32,12],[32,13,32,14],[32,15,32,16],[32,17,32,18],[30,19,30,20],[30,21,30,22],[31,4,31,8],[31,9,31,10],[31,11,31,12],[31,13,31,14],[31,15,31,16],[31,17,31,18],[31,19,31,20],[31,21,31,22],[30,3,30,8],[30,9,30,10],[30,11,30,12],[30,13,30,14],[30,15,30,16],[30,17,30,18],[28,19,28,20],[28,21,28,22],[29,4,29,8],[29,9,29,10],[29,11,29,12],[29,13,29,14],[29,15,29,16],[29,17,29,18],[29,19,29,20],[29,21,29,22],[28,4,28,8],[28,9,28,10],[28,11,28,12],[28,13,28,14],[28,15,28,16],[28,17,28,18],[26,19,26,20],[26,21,26,22],[27,3,27,8],[27,9,27,10],[27,11,27,12],[27,13,27,14],[27,15,27,16],[27,17,27,18],[27,19,27,20],[27,21,27,22],[26,2,26,8],[26,9,26,10],[26,11,26,12],[26,13,26,14],[26,15,26,16],[26,17,26,18],[22,19,22,20],[22,21,22,22],[24,1,24,8],[24,9,24,10],[24,11,24,12],[24,13,24,14],[24,15,24,16],[24,17,24,18],[24,19,24,20],[24,21,24,22],[22,2,22,8],[22,9,22,10],[22,11,22,12],[22,13,22,14],[22,15,22,16],[22,17,22,18],[20,19,20,20],[20,21,20,22],[21,2,21,8],[21,9,21,10],[21,11,21,12],[21,13,21,14],[21,15,21,16],[21,17,21,18],[21,19,21,20],[21,21,21,22],[20,2,20,8],[20,9,20,10],[20,11,20,12],[20,13,20,14],[20,15,20,16],[20,17,20,18],[17,19,17,20],[17,21,17,22],[18,3,18,8],[18,9,18,10],[18,11,18,12],[18,13,18,14],[18,15,18,16],[18,17,18,18],[18,19,18,20],[18,21,18,22],[17,3,17,8],[17,9,17,10],[17,11,17,12],[17,13,17,14],[17,15,17,16],[17,17,17,18],[15,19,15,20],[15,21,15,22],[16,3,16,8],[16,9,16,10],[16,11,16,12],[16,13,16,14],[16,15,16,16],[16,17,16,18],[16,19,16,20],[16,21,16,22],[15,2,15,8],[15,9,15,10],[15,11,15,12],[15,13,15,14],[15,15,15,16],[15,17,15,18],[13,19,13,20],[13,21,13,22],[14,4,14,8],[14,9,14,10],[14,11,14,12],[14,13,14,14],[14,15,14,16],[14,17,14,18],[14,19,14,20],[14,21,14,22],[13,4,13,8],[13,9,13,10],[13,11,13,12],[13,13,13,14],[13,15,13,16],[13,17,13,18],[11,19,11,20],[11,21,11,22],[12,3,12,8],[12,9,12,10],[12,11,12,12],[12,13,12,14],[12,15,12,16],[12,17,12,18],[12,19,12,20],[12,21,12,22],[11,4,11,8],[11,9,11,10],[11,11,11,12],[11,13,11,14],[11,15,11,16],[11,17,11,18],[9,19,9,20],[9,21,9,22],[10,4,10,8],[10,9,10,10],[10,11,10,12],[10,13,10,14],[10,15,10,16],[10,17,10,18],[10,19,10,20],[10,21,10,22],[9,3,9,8],[9,9,9,10],[9,11,9,12],[9,13,9,14],[9,15,9,16],[9,17,9,18],[6,19,6,20],[6,21,6,22],[8,2,8,8],[8,9,8,10],[8,11,8,12],[8,13,8,14],[8,15,8,16],[8,17,8,18],[8,19,8,20],[8,21,8,22],[6,1,6,8],[6,9,6,10],[6,11,6,12],[6,13,6,14],[6,15,6,16],[6,17,6,18],[3,1,3,8],[3,9,3,12],[3,13,3,16],[3,17,3,20],[3,21,5,22],[4,1,4,8],[4,9,4,12],[4,13,4,16],[4,17,4,20],[5,1,5,8]],"flags":["formulas_cached_only"]}
[]
[]
[]
["[12c]","Elszámolás éve:",{"$nulls":7},"2012 (Ft)",null,null,null,"2013 (Ft)",null,null,null,"2014 (Ft)",null,null,null,"Összesen (Ft)"]
["[12d]","Kért támogatás évente"]
["[12e]","Éven belül hónap és nap"]
["[12f]","Kért támogatás",{"$nulls":7},0,null,0,null,0,null,0,null,0,null,0,null,0]
[]
["[12g]",null,"Működési költségek",{"$nulls":6},0,null,0,null,0,null,0,null,0,null,0,null,0]
["[12h]",null,null,"Személyi kiadások",{"$nulls":5},0,null,0,null,0,null,0,null,0,null,0,null,0]
["[12i]",null,null,null,"személyi juttatások",{"$nulls":16},0]
["[12j]",null,null,null,"munkaadót terh.járulék",{"$nulls":16},0]
["[12k]",null,null,"Dologi kiadások",{"$nulls":5},0,null,0,null,0,null,0,null,0,null,0,null,0]
["[12l]",null,null,null,"külső megbízások",{"$nulls":16},0]
["[12m]",null,null,null,"egyéb dologi kiadások",{"$nulls":16},0]
["[12n]",null,"Felhalmozási költségek",{"$nulls":6},0,null,0,null,0,null,0,null,0,null,0,null,0]
["[12o]",null,null,"Eszközök",{"$nulls":17},0]
["[12p]",null,null,"Immateriális javak",{"$nulls":17},0]
["[12q]",null,null,"Beruházás",{"$nulls":17},0]
[]
["[12r]",null,"Működésiből általános költség"]
["[12r1]",null,"Működésiből koordinációs költség",{"$nulls":18},0]
["[12r2]",null,"Működésiből tájékoztatási költség",{"$nulls":18},0]
[]
["[12s]","Saját forrás",{"$nulls":7},0,null,0,null,0,null,0,null,0,null,0,null,0]
[]
["[12t]",null,"Működési költségek",{"$nulls":6},0,null,0,null,0,null,0,null,0,null,0,null,0]
["[12u]",null,null,"Személyi költségek",{"$nulls":5},0,null,0,null,0,null,0,null,0,null,0,null,0]
["[12v]",null,null,null,"személyi juttatások",{"$nulls":16},0]
["[12w]",null,null,null,"munkaadót terh.járulék",{"$nulls":16},0]
["[12x]",null,null,"Dologi kiadások",{"$nulls":5},0,null,0,null,0,null,0,null,0,null,0,null,0]
["[12y]",null,null,null,"külső megbízások",{"$nulls":16},0]
["[12z]",null,null,null,"egyéb dologi kiadások",{"$nulls":16},0]
["[12aa]",null,"Felhalmozási költségek",{"$nulls":6},0,null,0,null,0,null,0,null,0,null,0,null,0]
["[12ab]",null,null,"Eszközök",{"$nulls":17},0]
["[12ac]",null,null,"Immateriális javak",{"$nulls":17},0]
["[12ad]",null,null,"Beruházás",{"$nulls":17},0]
[]
["[12ae]",null,"Működésiből általános költség",{"$nulls":18},0]
["[12ae1]",null,"Működésiből koordinációs költség",{"$nulls":18},0]
["[12ae2]",null,"Működésiből tájékoztatási költség",{"$nulls":18},0]
[]
["[12af]","Egyéb forrás",{"$nulls":7},0,null,0,null,0,null,0,null,0,null,0,null,0]
[]
["[12ag]",null,"Működési költségek",{"$nulls":6},0,null,0,null,0,null,0,null,0,null,0,null,0]
["[12ah]",null,null,"Személyi költségek",{"$nulls":5},0,null,0,null,0,null,0,null,0,null,0,null,0]
["[12ai]",null,null,null,"személyi juttatások",{"$nulls":16},0]
["[12aj]",null,null,null,"munkaadót terh.járulék",{"$nulls":16},0]
["[12ak]",null,null,"Dologi kiadások",{"$nulls":5},0,null,0,null,0,null,0,null,0,null,0,null,0]
["[12al]",null,null,null,"külső megbízások",{"$nulls":16},0]
["[12am]",null,null,null,"egyéb dologi kiadások",{"$nulls":16},0]
["[12an]",null,"Felhalmozási költségek",{"$nulls":6},0,null,0,null,0,null,0,null,0,null,0,null,0]
["[12ao]",null,null,"Eszközök",{"$nulls":17},0]
["[12ap]",null,null,"Immateriális javak",{"$nulls":17},0]
["[12aq]",null,null,"Beruházás",{"$nulls":17},0]
[]
["[12ar]",null,"Működésiből általános költség",{"$nulls":18},0]
["[12ar1]",null,"Működésiből koordinációs költség",{"$nulls":18},0]
["[12ar2]",null,"Működésiből tájékoztatási költség",{"$nulls":18},0]
[]
["[12as]","Összköltség",{"$nulls":7},0,null,0,null,0,null,0,null,0,null,0,null,0]
["[12at]","Levonható áfa",{"$nulls":19},0]
[]
["[12au]","Összköltség áfával",{"$nulls":7},0,null,0,null,0,null,0,null,0,null,0,null,0]
[]
["[12av]","Kért előleg",{"$nulls":19},0]
[]
[null,"Aláírás kelte"]
[]
[]
[null,"Pályázó cégszerű aláírása"]

{"sheet":"Tagi költségvetés 6","index":6,"n_rows":71,"n_cols":22,"rows_kept":71,"cut":false,"hidden":false,"merged":[[68,1,68,22],[71,1,74,22],[65,19,65,20],[65,21,65,22],[65,1,65,8],[65,9,65,10],[65,11,65,12],[65,13,65,14],[65,15,65,16],[65,17,65,18],[61,19,61,20],[61,21,61,22],[63,1,63,8],[63,9,63,10],[63,11,63,12],[63,13,63,14],[63,15,63,16],[63,17,63,18],[63,19,63,20],[63,21,63,22],[61,1,61,8],[61,9,61,10],[61,11,61,12],[61,13,61,14],[61,15,61,16],[61,17,61,18],[58,19,58,20],[58,21,58,22],[60,1,60,8],[60,9,60,10],[60,11,60,12],[60,13,60,14],[60,15,60,16],[60,17,60,18],[60,19,60,20],[60,21,60,22],[58,2,58,8],[58,9,58,10],[58,11,58,12],[58,13,58,14],[58,15,58,16],[58,17,58,18],[56,19,56,20],[56,21,56,22],[57,2,57,8],[57,9,57,10],[57,11,57,12],[57,13,57,14],[57,15,57,16],[57,17,57,18],[57,19,57,20],[57,21,57,22],[56,2,56,8],[56,9,56,10],[56,11,56,12],[56,13,56,14],[56,15,56,16],[56,17,56,18],[53,19,53,20],[53,21,53,22],[54,3,54,8],[54,9,54,10],[54,11,54,12],[54,13,54,14],[54,15,54,16],[54,17,54,18],[54,19,54,20],[54,21,54,22],[53,3,53,8],[53,9,53,10],[53,11,53,12],[53,13,53,14],[53,15,53,16],[53,17,53,18],[51,19,51,20],[51,21,51,22],[52,3,52,8],[52,9,52,10],[52,11,52,12],[52,13,52,14],[52,15,52,16],[52,17,52,18],[52,19,52,20],[52,21,52,22],[51,2,51,8],[51,9,51,10],[51,11,51,12],[51,13,51,14],[51,15,51,16],[51,17,51,18],[49,19,49,20],[49,21,49,22],[50,4,50,8],[50,9,50,10],[50,11,50,12],[50,13,50,14],[50,15,50,16],[50,17,50,18],[50,19,50,20],[50,21,50,22],[49,4,49,8],[49,9,49,10],[49,11,49,12],[49,13,49,14],[49,15,49,16],[49,17,49,18],[47,19,47,20],[47,21,47,22],[48,3,48,8],[48,9,48,10],[48,11,48,12],[48,13,48,14],[48,15,48,16],[48,17,48,18],[48,19,48,20],[48,21,48,22],[47,4,47,8],[47,9,47,10],[47,11,47,12],[47,13,47,14],[47,15,47,16],[47,17,47,18],[45,19,45,20],[45,21,45,22],[46,4,46,8],[46,9,46,10],[46,11,46,12],[46,13,46,14],[46,15,46,16],[46,17,46,18],[46,19,46,20],[46,21,46,22],[45,3,45,8],[45,9,45,10],[45,11,45,12],[45,13,45,14],[45,15,45,16],[45,17,45,18],[42,19,42,20],[42,21,42,22],[44,2,44,8],[44,9,44,10],[44,11,44,12],[44,13,44,14],[44,15,44,16],[44,17,44,18],[44,19,44,20],[44,21,44,22],[42,1,42,8],[42,9,42,10],[42,11,42,12],[42,13,42,14],[42,15,42,16],[42,17,42,18],[39,19,39,20],[39,21,39,22],[40,2,40,8],[40,9,40,10],[40,11,40,12],[40,13,40,14],[40,15,40,16],[40,17,40,18],[40,19,40,20],[40,21,40,22],[39,2,39,8],[39,9,39,10],[39,11,39,12],[39,13,39,14],[39,15,39,16],[39,17,39,18],[36,19,36,20],[36,21,36,22],[38,2,38,8],[38,9,38,10],[38,11,38,12],[38,13,38,14],[38,15,38,16],[38,17,38,18],[38,19,38,20],[38,21,38,22],[36,3,36,8],[36,9,36,10],[36,11,36,12],[36,13,36,14],[36,15,36,16],[36,17,36,18],[34,19,34,20],[34,21,34,22],[35,3,35,8],[35,9,35,10],[35,11,35,12],[35,13,35,14],[35,15,35,16],[35,17,35,18],[35,19,35,20],[35,21,35,22],[34,3,34,8],[34,9,34,10],[34,11,34,12],[34,13,34,14],[34,15,34,16],[34,17,34,18],[32,19,32,20],[32,21,32,22],[33,2,33,8],[33,9,33,10],[33,11,33,12],[33,13,33,14],[33,15,33,16],[33,17,33,18],[33,19,33,20],[33,21,33,22],[32,4,32,8],[32,9,32,10],[32,11,32,12],[32,13,32,14],[32,15,32,16],[32,17,32,18],[30,19,30,20],[30,21,30,22],[31,4,31,8],[31,9,31,10],[31,11,31,12],[31,13,31,14],[31,15,31,16],[31,17,31,18],[31,19,31,20],[31,21,31,22],[30,3,30,8],[30,9,30,10],[30,11,30,12],[30,13,30,14],[30,15,30,16],[30,17,30,18],[28,19,28,20],[28,21,28,22],[29,4,29,8],[29,9,29,10],[29,11,29,12],[29,13,29,14],[29,15,29,16],[29,17,29,18],[29,19,29,20],[29,21,29,22],[28,4,28,8],[28,9,28,10],[28,11,28,12],[28,13,28,14],[28,15,28,16],[28,17,28,18],[26,19,26,20],[26,21,26,22],[27,3,27,8],[27,9,27,10],[27,11,27,12],[27,13,27,14],[27,15,27,16],[27,17,27,18],[27,19,27,20],[27,21,27,22],[26,2,26,8],[26,9,26,10],[26,11,26,12],[26,13,26,14],[26,15,26,16],[26,17,26,18],[22,19,22,20],[22,21,22,22],[24,1,24,8],[24,9,24,10],[24,11,24,12],[24,13,24,14],[24,15,24,16],[24,17,24,18],[24,19,24,20],[24,21,24,22],[22,2,22,8],[22,9,22,10],[22,11,22,12],[22,13,22,14],[22,15,22,16],[22,17,22,18],[20,19,20,20],[20,21,20,22],[21,2,21,8],[21,9,21,10],[21,11,21,12],[21,13,21,14],[21,15,21,16],[21,17,21,18],[21,19,21,20],[21,21,21,22],[20,2,20,8],[20,9,20,10],[20,11,20,12],[20,13,20,14],[20,15,20,16],[20,17,20,18],[17,19,17,20],[17,21,17,22],[18,3,18,8],[18,9,18,10],[18,11,18,12],[18,13,18,14],[18,15,18,16],[18,17,18,18],[18,19,18,20],[18,21,18,22],[17,3,17,8],[17,9,17,10],[17,11,17,12],[17,13,17,14],[17,15,17,16],[17,17,17,18],[15,19,15,20],[15,21,15,22],[16,3,16,8],[16,9,16,10],[16,11,16,12],[16,13,16,14],[16,15,16,16],[16,17,16,18],[16,19,16,20],[16,21,16,22],[15,2,15,8],[15,9,15,10],[15,11,15,12],[15,13,15,14],[15,15,15,16],[15,17,15,18],[13,19,13,20],[13,21,13,22],[14,4,14,8],[14,9,14,10],[14,11,14,12],[14,13,14,14],[14,15,14,16],[14,17,14,18],[14,19,14,20],[14,21,14,22],[13,4,13,8],[13,9,13,10],[13,11,13,12],[13,13,13,14],[13,15,13,16],[13,17,13,18],[11,19,11,20],[11,21,11,22],[12,3,12,8],[12,9,12,10],[12,11,12,12],[12,13,12,14],[12,15,12,16],[12,17,12,18],[12,19,12,20],[12,21,12,22],[11,4,11,8],[11,9,11,10],[11,11,11,12],[11,13,11,14],[11,15,11,16],[11,17,11,18],[9,19,9,20],[9,21,9,22],[10,4,10,8],[10,9,10,10],[10,11,10,12],[10,13,10,14],[10,15,10,16],[10,17,10,18],[10,19,10,20],[10,21,10,22],[9,3,9,8],[9,9,9,10],[9,11,9,12],[9,13,9,14],[9,15,9,16],[9,17,9,18],[6,19,6,20],[6,21,6,22],[8,2,8,8],[8,9,8,10],[8,11,8,12],[8,13,8,14],[8,15,8,16],[8,17,8,18],[8,19,8,20],[8,21,8,22],[6,1,6,8],[6,9,6,10],[6,11,6,12],[6,13,6,14],[6,15,6,16],[6,17,6,18],[3,1,3,8],[3,9,3,12],[3,13,3,16],[3,17,3,20],[3,21,5,22],[4,1,4,8],[4,9,4,12],[4,13,4,16],[4,17,4,20],[5,1,5,8]],"flags":["formulas_cached_only"]}
[]
[]
[]
["[12c]","Elszámolás éve:",{"$nulls":7},"2012 (Ft)",null,null,null,"2013 (Ft)",null,null,null,"2014 (Ft)",null,null,null,"Összesen (Ft)"]
["[12d]","Kért támogatás évente"]
["[12e]","Éven belül hónap és nap"]
["[12f]","Kért támogatás",{"$nulls":7},0,null,0,null,0,null,0,null,0,null,0,null,0]
[]
["[12g]",null,"Működési költségek",{"$nulls":6},0,null,0,null,0,null,0,null,0,null,0,null,0]
["[12h]",null,null,"Személyi kiadások",{"$nulls":5},0,null,0,null,0,null,0,null,0,null,0,null,0]
["[12i]",null,null,null,"személyi juttatások",{"$nulls":16},0]
["[12j]",null,null,null,"munkaadót terh.járulék",{"$nulls":16},0]
["[12k]",null,null,"Dologi kiadások",{"$nulls":5},0,null,0,null,0,null,0,null,0,null,0,null,0]
["[12l]",null,null,null,"külső megbízások",{"$nulls":16},0]
["[12m]",null,null,null,"egyéb dologi kiadások",{"$nulls":16},0]
["[12n]",null,"Felhalmozási költségek",{"$nulls":6},0,null,0,null,0,null,0,null,0,null,0,null,0]
["[12o]",null,null,"Eszközök",{"$nulls":17},0]
["[12p]",null,null,"Immateriális javak",{"$nulls":17},0]
["[12q]",null,null,"Beruházás",{"$nulls":17},0]
[]
["[12r]",null,"Működésiből általános költség"]
["[12r1]",null,"Működésiből koordinációs költség",{"$nulls":18},0]
["[12r2]",null,"Működésiből tájékoztatási költség",{"$nulls":18},0]
[]
["[12s]","Saját forrás",{"$nulls":7},0,null,0,null,0,null,0,null,0,null,0,null,0]
[]
["[12t]",null,"Működési költségek",{"$nulls":6},0,null,0,null,0,null,0,null,0,null,0,null,0]
["[12u]",null,null,"Személyi költségek",{"$nulls":5},0,null,0,null,0,null,0,null,0,null,0,null,0]
["[12v]",null,null,null,"személyi juttatások",{"$nulls":16},0]
["[12w]",null,null,null,"munkaadót terh.járulék",{"$nulls":16},0]
["[12x]",null,null,"Dologi kiadások",{"$nulls":5},0,null,0,null,0,null,0,null,0,null,0,null,0]
["[12y]",null,null,null,"külső megbízások",{"$nulls":16},0]
["[12z]",null,null,null,"egyéb dologi kiadások",{"$nulls":16},0]
["[12aa]",null,"Felhalmozási költségek",{"$nulls":6},0,null,0,null,0,null,0,null,0,null,0,null,0]
["[12ab]",null,null,"Eszközök",{"$nulls":17},0]
["[12ac]",null,null,"Immateriális javak",{"$nulls":17},0]
["[12ad]",null,null,"Beruházás",{"$nulls":17},0]
[]
["[12ae]",null,"Működésiből általános költség",{"$nulls":18},0]
["[12ae1]",null,"Működésiből koordinációs költség",{"$nulls":18},0]
["[12ae2]",null,"Működésiből tájékoztatási költség",{"$nulls":18},0]
[]
["[12af]","Egyéb forrás",{"$nulls":7},0,null,0,null,0,null,0,null,0,null,0,null,0]
[]
["[12ag]",null,"Működési költségek",{"$nulls":6},0,null,0,null,0,null,0,null,0,null,0,null,0]
["[12ah]",null,null,"Személyi költségek",{"$nulls":5},0,null,0,null,0,null,0,null,0,null,0,null,0]
["[12ai]",null,null,null,"személyi juttatások",{"$nulls":16},0]
["[12aj]",null,null,null,"munkaadót terh.járulék",{"$nulls":16},0]
["[12ak]",null,null,"Dologi kiadások",{"$nulls":5},0,null,0,null,0,null,0,null,0,null,0,null,0]
["[12al]",null,null,null,"külső megbízások",{"$nulls":16},0]
["[12am]",null,null,null,"egyéb dologi kiadások",{"$nulls":16},0]
["[12an]",null,"Felhalmozási költségek",{"$nulls":6},0,null,0,null,0,null,0,null,0,null,0,null,0]
["[12ao]",null,null,"Eszközök",{"$nulls":17},0]
["[12ap]",null,null,"Immateriális javak",{"$nulls":17},0]
["[12aq]",null,null,"Beruházás",{"$nulls":17},0]
[]
["[12ar]",null,"Működésiből általános költség",{"$nulls":18},0]
["[12ar1]",null,"Működésiből koordinációs költség",{"$nulls":18},0]
["[12ar2]",null,"Működésiből tájékoztatási költség",{"$nulls":18},0]
[]
["[12as]","Összköltség",{"$nulls":7},0,null,0,null,0,null,0,null,0,null,0,null,0]
["[12at]","Levonható áfa",{"$nulls":19},0]
[]
["[12au]","Összköltség áfával",{"$nulls":7},0,null,0,null,0,null,0,null,0,null,0,null,0]
[]
["[12av]","Kért előleg",{"$nulls":19},0]
[]
[null,"Aláírás kelte"]
[]
[]
[null,"Pályázó cégszerű aláírása"]

{"sheet":"Tagi költségvetés 7","index":7,"n_rows":71,"n_cols":22,"rows_kept":71,"cut":false,"hidden":false,"merged":[[68,1,68,22],[71,1,74,22],[65,19,65,20],[65,21,65,22],[65,1,65,8],[65,9,65,10],[65,11,65,12],[65,13,65,14],[65,15,65,16],[65,17,65,18],[61,19,61,20],[61,21,61,22],[63,1,63,8],[63,9,63,10],[63,11,63,12],[63,13,63,14],[63,15,63,16],[63,17,63,18],[63,19,63,20],[63,21,63,22],[61,1,61,8],[61,9,61,10],[61,11,61,12],[61,13,61,14],[61,15,61,16],[61,17,61,18],[58,19,58,20],[58,21,58,22],[60,1,60,8],[60,9,60,10],[60,11,60,12],[60,13,60,14],[60,15,60,16],[60,17,60,18],[60,19,60,20],[60,21,60,22],[58,2,58,8],[58,9,58,10],[58,11,58,12],[58,13,58,14],[58,15,58,16],[58,17,58,18],[56,19,56,20],[56,21,56,22],[57,2,57,8],[57,9,57,10],[57,11,57,12],[57,13,57,14],[57,15,57,16],[57,17,57,18],[57,19,57,20],[57,21,57,22],[56,2,56,8],[56,9,56,10],[56,11,56,12],[56,13,56,14],[56,15,56,16],[56,17,56,18],[53,19,53,20],[53,21,53,22],[54,3,54,8],[54,9,54,10],[54,11,54,12],[54,13,54,14],[54,15,54,16],[54,17,54,18],[54,19,54,20],[54,21,54,22],[53,3,53,8],[53,9,53,10],[53,11,53,12],[53,13,53,14],[53,15,53,16],[53,17,53,18],[51,19,51,20],[51,21,51,22],[52,3,52,8],[52,9,52,10],[52,11,52,12],[52,13,52,14],[52,15,52,16],[52,17,52,18],[52,19,52,20],[52,21,52,22],[51,2,51,8],[51,9,51,10],[51,11,51,12],[51,13,51,14],[51,15,51,16],[51,17,51,18],[49,19,49,20],[49,21,49,22],[50,4,50,8],[50,9,50,10],[50,11,50,12],[50,13,50,14],[50,15,50,16],[50,17,50,18],[50,19,50,20],[50,21,50,22],[49,4,49,8],[49,9,49,10],[49,11,49,12],[49,13,49,14],[49,15,49,16],[49,17,49,18],[47,19,47,20],[47,21,47,22],[48,3,48,8],[48,9,48,10],[48,11,48,12],[48,13,48,14],[48,15,48,16],[48,17,48,18],[48,19,48,20],[48,21,48,22],[47,4,47,8],[47,9,47,10],[47,11,47,12],[47,13,47,14],[47,15,47,16],[47,17,47,18],[45,19,45,20],[45,21,45,22],[46,4,46,8],[46,9,46,10],[46,11,46,12],[46,13,46,14],[46,15,46,16],[46,17,46,18],[46,19,46,20],[46,21,46,22],[45,3,45,8],[45,9,45,10],[45,11,45,12],[45,13,45,14],[45,15,45,16],[45,17,45,18],[42,19,42,20],[42,21,42,22],[44,2,44,8],[44,9,44,10],[44,11,44,12],[44,13,44,14],[44,15,44,16],[44,17,44,18],[44,19,44,20],[44,21,44,22],[42,1,42,8],[42,9,42,10],[42,11,42,12],[42,13,42,14],[42,15,42,16],[42,17,42,18],[39,19,39,20],[39,21,39,22],[40,2,40,8],[40,9,40,10],[40,11,40,12],[40,13,40,14],[40,15,40,16],[40,17,40,18],[40,19,40,20],[40,21,40,22],[39,2,39,8],[39,9,39,10],[39,11,39,12],[39,13,39,14],[39,15,39,16],[39,17,39,18],[36,19,36,20],[36,21,36,22],[38,2,38,8],[38,9,38,10],[38,11,38,12],[38,13,38,14],[38,15,38,16],[38,17,38,18],[38,19,38,20],[38,21,38,22],[36,3,36,8],[36,9,36,10],[36,11,36,12],[36,13,36,14],[36,15,36,16],[36,17,36,18],[34,19,34,20],[34,21,34,22],[35,3,35,8],[35,9,35,10],[35,11,35,12],[35,13,35,14],[35,15,35,16],[35,17,35,18],[35,19,35,20],[35,21,35,22],[34,3,34,8],[34,9,34,10],[34,11,34,12],[34,13,34,14],[34,15,34,16],[34,17,34,18],[32,19,32,20],[32,21,32,22],[33,2,33,8],[33,9,33,10],[33,11,33,12],[33,13,33,14],[33,15,33,16],[33,17,33,18],[33,19,33,20],[33,21,33,22],[32,4,32,8],[32,9,32,10],[32,11,32,12],[32,13,32,14],[32,15,32,16],[32,17,32,18],[30,19,30,20],[30,21,30,22],[31,4,31,8],[31,9,31,10],[31,11,31,12],[31,13,31,14],[31,15,31,16],[31,17,31,18],[31,19,31,20],[31,21,31,22],[30,3,30,8],[30,9,30,10],[30,11,30,12],[30,13,30,14],[30,15,30,16],[30,17,30,18],[28,19,28,20],[28,21,28,22],[29,4,29,8],[29,9,29,10],[29,11,29,12],[29,13,29,14],[29,15,29,16],[29,17,29,18],[29,19,29,20],[29,21,29,22],[28,4,28,8],[28,9,28,10],[28,11,28,12],[28,13,28,14],[28,15,28,16],[28,17,28,18],[26,19,26,20],[26,21,26,22],[27,3,27,8],[27,9,27,10],[27,11,27,12],[27,13,27,14],[27,15,27,16],[27,17,27,18],[27,19,27,20],[27,21,27,22],[26,2,26,8],[26,9,26,10],[26,11,26,12],[26,13,26,14],[26,15,26,16],[26,17,26,18],[22,19,22,20],[22,21,22,22],[24,1,24,8],[24,9,24,10],[24,11,24,12],[24,13,24,14],[24,15,24,16],[24,17,24,18],[24,19,24,20],[24,21,24,22],[22,2,22,8],[22,9,22,10],[22,11,22,12],[22,13,22,14],[22,15,22,16],[22,17,22,18],[20,19,20,20],[20,21,20,22],[21,2,21,8],[21,9,21,10],[21,11,21,12],[21,13,21,14],[21,15,21,16],[21,17,21,18],[21,19,21,20],[21,21,21,22],[20,2,20,8],[20,9,20,10],[20,11,20,12],[20,13,20,14],[20,15,20,16],[20,17,20,18],[17,19,17,20],[17,21,17,22],[18,3,18,8],[18,9,18,10],[18,11,18,12],[18,13,18,14],[18,15,18,16],[18,17,18,18],[18,19,18,20],[18,21,18,22],[17,3,17,8],[17,9,17,10],[17,11,17,12],[17,13,17,14],[17,15,17,16],[17,17,17,18],[15,19,15,20],[15,21,15,22],[16,3,16,8],[16,9,16,10],[16,11,16,12],[16,13,16,14],[16,15,16,16],[16,17,16,18],[16,19,16,20],[16,21,16,22],[15,2,15,8],[15,9,15,10],[15,11,15,12],[15,13,15,14],[15,15,15,16],[15,17,15,18],[13,19,13,20],[13,21,13,22],[14,4,14,8],[14,9,14,10],[14,11,14,12],[14,13,14,14],[14,15,14,16],[14,17,14,18],[14,19,14,20],[14,21,14,22],[13,4,13,8],[13,9,13,10],[13,11,13,12],[13,13,13,14],[13,15,13,16],[13,17,13,18],[11,19,11,20],[11,21,11,22],[12,3,12,8],[12,9,12,10],[12,11,12,12],[12,13,12,14],[12,15,12,16],[12,17,12,18],[12,19,12,20],[12,21,12,22],[11,4,11,8],[11,9,11,10],[11,11,11,12],[11,13,11,14],[11,15,11,16],[11,17,11,18],[9,19,9,20],[9,21,9,22],[10,4,10,8],[10,9,10,10],[10,11,10,12],[10,13,10,14],[10,15,10,16],[10,17,10,18],[10,19,10,20],[10,21,10,22],[9,3,9,8],[9,9,9,10],[9,11,9,12],[9,13,9,14],[9,15,9,16],[9,17,9,18],[6,19,6,20],[6,21,6,22],[8,2,8,8],[8,9,8,10],[8,11,8,12],[8,13,8,14],[8,15,8,16],[8,17,8,18],[8,19,8,20],[8,21,8,22],[6,1,6,8],[6,9,6,10],[6,11,6,12],[6,13,6,14],[6,15,6,16],[6,17,6,18],[3,1,3,8],[3,9,3,12],[3,13,3,16],[3,17,3,20],[3,21,5,22],[4,1,4,8],[4,9,4,12],[4,13,4,16],[4,17,4,20],[5,1,5,8]],"flags":["formulas_cached_only"]}
[]
[]
[]
["[12c]","Elszámolás éve:",{"$nulls":7},"2012 (Ft)",null,null,null,"2013 (Ft)",null,null,null,"2014 (Ft)",null,null,null,"Összesen (Ft)"]
["[12d]","Kért támogatás évente"]
["[12e]","Éven belül hónap és nap"]
["[12f]","Kért támogatás",{"$nulls":7},0,null,0,null,0,null,0,null,0,null,0,null,0]
[]
["[12g]",null,"Működési költségek",{"$nulls":6},0,null,0,null,0,null,0,null,0,null,0,null,0]
["[12h]",null,null,"Személyi kiadások",{"$nulls":5},0,null,0,null,0,null,0,null,0,null,0,null,0]
["[12i]",null,null,null,"személyi juttatások",{"$nulls":16},0]
["[12j]",null,null,null,"munkaadót terh.járulék",{"$nulls":16},0]
["[12k]",null,null,"Dologi kiadások",{"$nulls":5},0,null,0,null,0,null,0,null,0,null,0,null,0]
["[12l]",null,null,null,"külső megbízások",{"$nulls":16},0]
["[12m]",null,null,null,"egyéb dologi kiadások",{"$nulls":16},0]
["[12n]",null,"Felhalmozási költségek",{"$nulls":6},0,null,0,null,0,null,0,null,0,null,0,null,0]
["[12o]",null,null,"Eszközök",{"$nulls":17},0]
["[12p]",null,null,"Immateriális javak",{"$nulls":17},0]
["[12q]",null,null,"Beruházás",{"$nulls":17},0]
[]
["[12r]",null,"Működésiből általános költség"]
["[12r1]",null,"Működésiből koordinációs költség",{"$nulls":18},0]
["[12r2]",null,"Működésiből tájékoztatási költség",{"$nulls":18},0]
[]
["[12s]","Saját forrás",{"$nulls":7},0,null,0,null,0,null,0,null,0,null,0,null,0]
[]
["[12t]",null,"Működési költségek",{"$nulls":6},0,null,0,null,0,null,0,null,0,null,0,null,0]
["[12u]",null,null,"Személyi költségek",{"$nulls":5},0,null,0,null,0,null,0,null,0,null,0,null,0]
["[12v]",null,null,null,"személyi juttatások",{"$nulls":16},0]
["[12w]",null,null,null,"munkaadót terh.járulék",{"$nulls":16},0]
["[12x]",null,null,"Dologi kiadások",{"$nulls":5},0,null,0,null,0,null,0,null,0,null,0,null,0]
["[12y]",null,null,null,"külső megbízások",{"$nulls":16},0]
["[12z]",null,null,null,"egyéb dologi kiadások",{"$nulls":16},0]
["[12aa]",null,"Felhalmozási költségek",{"$nulls":6},0,null,0,null,0,null,0,null,0,null,0,null,0]
["[12ab]",null,null,"Eszközök",{"$nulls":17},0]
["[12ac]",null,null,"Immateriális javak",{"$nulls":17},0]
["[12ad]",null,null,"Beruházás",{"$nulls":17},0]
[]
["[12ae]",null,"Működésiből általános költség",{"$nulls":18},0]
["[12ae1]",null,"Működésiből koordinációs költség",{"$nulls":18},0]
["[12ae2]",null,"Működésiből tájékoztatási költség",{"$nulls":18},0]
[]
["[12af]","Egyéb forrás",{"$nulls":7},0,null,0,null,0,null,0,null,0,null,0,null,0]
[]
["[12ag]",null,"Működési költségek",{"$nulls":6},0,null,0,null,0,null,0,null,0,null,0,null,0]
["[12ah]",null,null,"Személyi költségek",{"$nulls":5},0,null,0,null,0,null,0,null,0,null,0,null,0]
["[12ai]",null,null,null,"személyi juttatások",{"$nulls":16},0]
["[12aj]",null,null,null,"munkaadót terh.járulék",{"$nulls":16},0]
["[12ak]",null,null,"Dologi kiadások",{"$nulls":5},0,null,0,null,0,null,0,null,0,null,0,null,0]
["[12al]",null,null,null,"külső megbízások",{"$nulls":16},0]
["[12am]",null,null,null,"egyéb dologi kiadások",{"$nulls":16},0]
["[12an]",null,"Felhalmozási költségek",{"$nulls":6},0,null,0,null,0,null,0,null,0,null,0,null,0]
["[12ao]",null,null,"Eszközök",{"$nulls":17},0]
["[12ap]",null,null,"Immateriális javak",{"$nulls":17},0]
["[12aq]",null,null,"Beruházás",{"$nulls":17},0]
[]
["[12ar]",null,"Működésiből általános költség",{"$nulls":18},0]
["[12ar1]",null,"Működésiből koordinációs költség",{"$nulls":18},0]
["[12ar2]",null,"Működésiből tájékoztatási költség",{"$nulls":18},0]
[]
["[12as]","Összköltség",{"$nulls":7},0,null,0,null,0,null,0,null,0,null,0,null,0]
["[12at]","Levonható áfa",{"$nulls":19},0]
[]
["[12au]","Összköltség áfával",{"$nulls":7},0,null,0,null,0,null,0,null,0,null,0,null,0]
[]
["[12av]","Kért előleg",{"$nulls":19},0]
[]
[null,"Aláírás kelte"]
[]
[]
[null,"Pályázó cégszerű aláírása"]

{"sheet":"Tagi költségvetés 8","index":8,"n_rows":71,"n_cols":22,"rows_kept":71,"cut":false,"hidden":false,"merged":[[68,1,68,22],[71,1,74,22],[65,19,65,20],[65,21,65,22],[65,1,65,8],[65,9,65,10],[65,11,65,12],[65,13,65,14],[65,15,65,16],[65,17,65,18],[61,19,61,20],[61,21,61,22],[63,1,63,8],[63,9,63,10],[63,11,63,12],[63,13,63,14],[63,15,63,16],[63,17,63,18],[63,19,63,20],[63,21,63,22],[61,1,61,8],[61,9,61,10],[61,11,61,12],[61,13,61,14],[61,15,61,16],[61,17,61,18],[58,19,58,20],[58,21,58,22],[60,1,60,8],[60,9,60,10],[60,11,60,12],[60,13,60,14],[60,15,60,16],[60,17,60,18],[60,19,60,20],[60,21,60,22],[58,2,58,8],[58,9,58,10],[58,11,58,12],[58,13,58,14],[58,15,58,16],[58,17,58,18],[56,19,56,20],[56,21,56,22],[57,2,57,8],[57,9,57,10],[57,11,57,12],[57,13,57,14],[57,15,57,16],[57,17,57,18],[57,19,57,20],[57,21,57,22],[56,2,56,8],[56,9,56,10],[56,11,56,12],[56,13,56,14],[56,15,56,16],[56,17,56,18],[53,19,53,20],[53,21,53,22],[54,3,54,8],[54,9,54,10],[54,11,54,12],[54,13,54,14],[54,15,54,16],[54,17,54,18],[54,19,54,20],[54,21,54,22],[53,3,53,8],[53,9,53,10],[53,11,53,12],[53,13,53,14],[53,15,53,16],[53,17,53,18],[51,19,51,20],[51,21,51,22],[52,3,52,8],[52,9,52,10],[52,11,52,12],[52,13,52,14],[52,15,52,16],[52,17,52,18],[52,19,52,20],[52,21,52,22],[51,2,51,8],[51,9,51,10],[51,11,51,12],[51,13,51,14],[51,15,51,16],[51,17,51,18],[49,19,49,20],[49,21,49,22],[50,4,50,8],[50,9,50,10],[50,11,50,12],[50,13,50,14],[50,15,50,16],[50,17,50,18],[50,19,50,20],[50,21,50,22],[49,4,49,8],[49,9,49,10],[49,11,49,12],[49,13,49,14],[49,15,49,16],[49,17,49,18],[47,19,47,20],[47,21,47,22],[48,3,48,8],[48,9,48,10],[48,11,48,12],[48,13,48,14],[48,15,48,16],[48,17,48,18],[48,19,48,20],[48,21,48,22],[47,4,47,8],[47,9,47,10],[47,11,47,12],[47,13,47,14],[47,15,47,16],[47,17,47,18],[45,19,45,20],[45,21,45,22],[46,4,46,8],[46,9,46,10],[46,11,46,12],[46,13,46,14],[46,15,46,16],[46,17,46,18],[46,19,46,20],[46,21,46,22],[45,3,45,8],[45,9,45,10],[45,11,45,12],[45,13,45,14],[45,15,45,16],[45,17,45,18],[42,19,42,20],[42,21,42,22],[44,2,44,8],[44,9,44,10],[44,11,44,12],[44,13,44,14],[44,15,44,16],[44,17,44,18],[44,19,44,20],[44,21,44,22],[42,1,42,8],[42,9,42,10],[42,11,42,12],[42,13,42,14],[42,15,42,16],[42,17,42,18],[39,19,39,20],[39,21,39,22],[40,2,40,8],[40,9,40,10],[40,11,40,12],[40,13,40,14],[40,15,40,16],[40,17,40,18],[40,19,40,20],[40,21,40,22],[39,2,39,8],[39,9,39,10],[39,11,39,12],[39,13,39,14],[39,15,39,16],[39,17,39,18],[36,19,36,20],[36,21,36,22],[38,2,38,8],[38,9,38,10],[38,11,38,12],[38,13,38,14],[38,15,38,16],[38,17,38,18],[38,19,38,20],[38,21,38,22],[36,3,36,8],[36,9,36,10],[36,11,36,12],[36,13,36,14],[36,15,36,16],[36,17,36,18],[34,19,34,20],[34,21,34,22],[35,3,35,8],[35,9,35,10],[35,11,35,12],[35,13,35,14],[35,15,35,16],[35,17,35,18],[35,19,35,20],[35,21,35,22],[34,3,34,8],[34,9,34,10],[34,11,34,12],[34,13,34,14],[34,15,34,16],[34,17,34,18],[32,19,32,20],[32,21,32,22],[33,2,33,8],[33,9,33,10],[33,11,33,12],[33,13,33,14],[33,15,33,16],[33,17,33,18],[33,19,33,20],[33,21,33,22],[32,4,32,8],[32,9,32,10],[32,11,32,12],[32,13,32,14],[32,15,32,16],[32,17,32,18],[30,19,30,20],[30,21,30,22],[31,4,31,8],[31,9,31,10],[31,11,31,12],[31,13,31,14],[31,15,31,16],[31,17,31,18],[31,19,31,20],[31,21,31,22],[30,3,30,8],[30,9,30,10],[30,11,30,12],[30,13,30,14],[30,15,30,16],[30,17,30,18],[28,19,28,20],[28,21,28,22],[29,4,29,8],[29,9,29,10],[29,11,29,12],[29,13,29,14],[29,15,29,16],[29,17,29,18],[29,19,29,20],[29,21,29,22],[28,4,28,8],[28,9,28,10],[28,11,28,12],[28,13,28,14],[28,15,28,16],[28,17,28,18],[26,19,26,20],[26,21,26,22],[27,3,27,8],[27,9,27,10],[27,11,27,12],[27,13,27,14],[27,15,27,16],[27,17,27,18],[27,19,27,20],[27,21,27,22],[26,2,26,8],[26,9,26,10],[26,11,26,12],[26,13,26,14],[26,15,26,16],[26,17,26,18],[22,19,22,20],[22,21,22,22],[24,1,24,8],[24,9,24,10],[24,11,24,12],[24,13,24,14],[24,15,24,16],[24,17,24,18],[24,19,24,20],[24,21,24,22],[22,2,22,8],[22,9,22,10],[22,11,22,12],[22,13,22,14],[22,15,22,16],[22,17,22,18],[20,19,20,20],[20,21,20,22],[21,2,21,8],[21,9,21,10],[21,11,21,12],[21,13,21,14],[21,15,21,16],[21,17,21,18],[21,19,21,20],[21,21,21,22],[20,2,20,8],[20,9,20,10],[20,11,20,12],[20,13,20,14],[20,15,20,16],[20,17,20,18],[17,19,17,20],[17,21,17,22],[18,3,18,8],[18,9,18,10],[18,11,18,12],[18,13,18,14],[18,15,18,16],[18,17,18,18],[18,19,18,20],[18,21,18,22],[17,3,17,8],[17,9,17,10],[17,11,17,12],[17,13,17,14],[17,15,17,16],[17,17,17,18],[15,19,15,20],[15,21,15,22],[16,3,16,8],[16,9,16,10],[16,11,16,12],[16,13,16,14],[16,15,16,16],[16,17,16,18],[16,19,16,20],[16,21,16,22],[15,2,15,8],[15,9,15,10],[15,11,15,12],[15,13,15,14],[15,15,15,16],[15,17,15,18],[13,19,13,20],[13,21,13,22],[14,4,14,8],[14,9,14,10],[14,11,14,12],[14,13,14,14],[14,15,14,16],[14,17,14,18],[14,19,14,20],[14,21,14,22],[13,4,13,8],[13,9,13,10],[13,11,13,12],[13,13,13,14],[13,15,13,16],[13,17,13,18],[11,19,11,20],[11,21,11,22],[12,3,12,8],[12,9,12,10],[12,11,12,12],[12,13,12,14],[12,15,12,16],[12,17,12,18],[12,19,12,20],[12,21,12,22],[11,4,11,8],[11,9,11,10],[11,11,11,12],[11,13,11,14],[11,15,11,16],[11,17,11,18],[9,19,9,20],[9,21,9,22],[10,4,10,8],[10,9,10,10],[10,11,10,12],[10,13,10,14],[10,15,10,16],[10,17,10,18],[10,19,10,20],[10,21,10,22],[9,3,9,8],[9,9,9,10],[9,11,9,12],[9,13,9,14],[9,15,9,16],[9,17,9,18],[6,19,6,20],[6,21,6,22],[8,2,8,8],[8,9,8,10],[8,11,8,12],[8,13,8,14],[8,15,8,16],[8,17,8,18],[8,19,8,20],[8,21,8,22],[6,1,6,8],[6,9,6,10],[6,11,6,12],[6,13,6,14],[6,15,6,16],[6,17,6,18],[3,1,3,8],[3,9,3,12],[3,13,3,16],[3,17,3,20],[3,21,5,22],[4,1,4,8],[4,9,4,12],[4,13,4,16],[4,17,4,20],[5,1,5,8]],"flags":["formulas_cached_only"]}
[]
[]
[]
["[12c]","Elszámolás éve:",{"$nulls":7},"2012 (Ft)",null,null,null,"2013 (Ft)",null,null,null,"2014 (Ft)",null,null,null,"Összesen (Ft)"]
["[12d]","Kért támogatás évente"]
["[12e]","Éven belül hónap és nap"]
["[12f]","Kért támogatás",{"$nulls":7},0,null,0,null,0,null,0,null,0,null,0,null,0]
[]
["[12g]",null,"Működési költségek",{"$nulls":6},0,null,0,null,0,null,0,null,0,null,0,null,0]
["[12h]",null,null,"Személyi kiadások",{"$nulls":5},0,null,0,null,0,null,0,null,0,null,0,null,0]
["[12i]",null,null,null,"személyi juttatások",{"$nulls":16},0]
["[12j]",null,null,null,"munkaadót terh.járulék",{"$nulls":16},0]
["[12k]",null,null,"Dologi kiadások",{"$nulls":5},0,null,0,null,0,null,0,null,0,null,0,null,0]
["[12l]",null,null,null,"külső megbízások",{"$nulls":16},0]
["[12m]",null,null,null,"egyéb dologi kiadások",{"$nulls":16},0]
["[12n]",null,"Felhalmozási költségek",{"$nulls":6},0,null,0,null,0,null,0,null,0,null,0,null,0]
["[12o]",null,null,"Eszközök",{"$nulls":17},0]
["[12p]",null,null,"Immateriális javak",{"$nulls":17},0]
["[12q]",null,null,"Beruházás",{"$nulls":17},0]
[]
["[12r]",null,"Működésiből általános költség"]
["[12r1]",null,"Működésiből koordinációs költség",{"$nulls":18},0]
["[12r2]",null,"Működésiből tájékoztatási költség",{"$nulls":18},0]
[]
["[12s]","Saját forrás",{"$nulls":7},0,null,0,null,0,null,0,null,0,null,0,null,0]
[]
["[12t]",null,"Működési költségek",{"$nulls":6},0,null,0,null,0,null,0,null,0,null,0,null,0]
["[12u]",null,null,"Személyi költségek",{"$nulls":5},0,null,0,null,0,null,0,null,0,null,0,null,0]
["[12v]",null,null,null,"személyi juttatások",{"$nulls":16},0]
["[12w]",null,null,null,"munkaadót terh.járulék",{"$nulls":16},0]
["[12x]",null,null,"Dologi kiadások",{"$nulls":5},0,null,0,null,0,null,0,null,0,null,0,null,0]
["[12y]",null,null,null,"külső megbízások",{"$nulls":16},0]
["[12z]",null,null,null,"egyéb dologi kiadások",{"$nulls":16},0]
["[12aa]",null,"Felhalmozási költségek",{"$nulls":6},0,null,0,null,0,null,0,null,0,null,0,null,0]
["[12ab]",null,null,"Eszközök",{"$nulls":17},0]
["[12ac]",null,null,"Immateriális javak",{"$nulls":17},0]
["[12ad]",null,null,"Beruházás",{"$nulls":17},0]
[]
["[12ae]",null,"Működésiből általános költség",{"$nulls":18},0]
["[12ae1]",null,"Működésiből koordinációs költség",{"$nulls":18},0]
["[12ae2]",null,"Működésiből tájékoztatási költség",{"$nulls":18},0]
[]
["[12af]","Egyéb forrás",{"$nulls":7},0,null,0,null,0,null,0,null,0,null,0,null,0]
[]
["[12ag]",null,"Működési költségek",{"$nulls":6},0,null,0,null,0,null,0,null,0,null,0,null,0]
["[12ah]",null,null,"Személyi költségek",{"$nulls":5},0,null,0,null,0,null,0,null,0,null,0,null,0]
["[12ai]",null,null,null,"személyi juttatások",{"$nulls":16},0]
["[12aj]",null,null,null,"munkaadót terh.járulék",{"$nulls":16},0]
["[12ak]",null,null,"Dologi kiadások",{"$nulls":5},0,null,0,null,0,null,0,null,0,null,0,null,0]
["[12al]",null,null,null,"külső megbízások",{"$nulls":16},0]
["[12am]",null,null,null,"egyéb dologi kiadások",{"$nulls":16},0]
["[12an]",null,"Felhalmozási költségek",{"$nulls":6},0,null,0,null,0,null,0,null,0,null,0,null,0]
["[12ao]",null,null,"Eszközök",{"$nulls":17},0]
["[12ap]",null,null,"Immateriális javak",{"$nulls":17},0]
["[12aq]",null,null,"Beruházás",{"$nulls":17},0]
[]
["[12ar]",null,"Működésiből általános költség",{"$nulls":18},0]
["[12ar1]",null,"Működésiből koordinációs költség",{"$nulls":18},0]
["[12ar2]",null,"Működésiből tájékoztatási költség",{"$nulls":18},0]
[]
["[12as]","Összköltség",{"$nulls":7},0,null,0,null,0,null,0,null,0,null,0,null,0]
["[12at]","Levonható áfa",{"$nulls":19},0]
[]
["[12au]","Összköltség áfával",{"$nulls":7},0,null,0,null,0,null,0,null,0,null,0,null,0]
[]
["[12av]","Kért előleg",{"$nulls":19},0]
[]
[null,"Aláírás kelte"]
[]
[]
[null,"Pályázó cégszerű aláírása"]

{"sheet":"Tagi költségvetés 9","index":9,"n_rows":71,"n_cols":22,"rows_kept":71,"cut":false,"hidden":false,"merged":[[68,1,68,22],[71,1,74,22],[65,19,65,20],[65,21,65,22],[65,1,65,8],[65,9,65,10],[65,11,65,12],[65,13,65,14],[65,15,65,16],[65,17,65,18],[61,19,61,20],[61,21,61,22],[63,1,63,8],[63,9,63,10],[63,11,63,12],[63,13,63,14],[63,15,63,16],[63,17,63,18],[63,19,63,20],[63,21,63,22],[61,1,61,8],[61,9,61,10],[61,11,61,12],[61,13,61,14],[61,15,61,16],[61,17,61,18],[58,19,58,20],[58,21,58,22],[60,1,60,8],[60,9,60,10],[60,11,60,12],[60,13,60,14],[60,15,60,16],[60,17,60,18],[60,19,60,20],[60,21,60,22],[58,2,58,8],[58,9,58,10],[58,11,58,12],[58,13,58,14],[58,15,58,16],[58,17,58,18],[56,19,56,20],[56,21,56,22],[57,2,57,8],[57,9,57,10],[57,11,57,12],[57,13,57,14],[57,15,57,16],[57,17,57,18],[57,19,57,20],[57,21,57,22],[56,2,56,8],[56,9,56,10],[56,11,56,12],[56,13,56,14],[56,15,56,16],[56,17,56,18],[53,19,53,20],[53,21,53,22],[54,3,54,8],[54,9,54,10],[54,11,54,12],[54,13,54,14],[54,15,54,16],[54,17,54,18],[54,19,54,20],[54,21,54,22],[53,3,53,8],[53,9,53,10],[53,11,53,12],[53,13,53,14],[53,15,53,16],[53,17,53,18],[51,19,51,20],[51,21,51,22],[52,3,52,8],[52,9,52,10],[52,11,52,12],[52,13,52,14],[52,15,52,16],[52,17,52,18],[52,19,52,20],[52,21,52,22],[51,2,51,8],[51,9,51,10],[51,11,51,12],[51,13,51,14],[51,15,51,16],[51,17,51,18],[49,19,49,20],[49,21,49,22],[50,4,50,8],[50,9,50,10],[50,11,50,12],[50,13,50,14],[50,15,50,16],[50,17,50,18],[50,19,50,20],[50,21,50,22],[49,4,49,8],[49,9,49,10],[49,11,49,12],[49,13,49,14],[49,15,49,16],[49,17,49,18],[47,19,47,20],[47,21,47,22],[48,3,48,8],[48,9,48,10],[48,11,48,12],[48,13,48,14],[48,15,48,16],[48,17,48,18],[48,19,48,20],[48,21,48,22],[47,4,47,8],[47,9,47,10],[47,11,47,12],[47,13,47,14],[47,15,47,16],[47,17,47,18],[45,19,45,20],[45,21,45,22],[46,4,46,8],[46,9,46,10],[46,11,46,12],[46,13,46,14],[46,15,46,16],[46,17,46,18],[46,19,46,20],[46,21,46,22],[45,3,45,8],[45,9,45,10],[45,11,45,12],[45,13,45,14],[45,15,45,16],[45,17,45,18],[42,19,42,20],[42,21,42,22],[44,2,44,8],[44,9,44,10],[44,11,44,12],[44,13,44,14],[44,15,44,16],[44,17,44,18],[44,19,44,20],[44,21,44,22],[42,1,42,8],[42,9,42,10],[42,11,42,12],[42,13,42,14],[42,15,42,16],[42,17,42,18],[39,19,39,20],[39,21,39,22],[40,2,40,8],[40,9,40,10],[40,11,40,12],[40,13,40,14],[40,15,40,16],[40,17,40,18],[40,19,40,20],[40,21,40,22],[39,2,39,8],[39,9,39,10],[39,11,39,12],[39,13,39,14],[39,15,39,16],[39,17,39,18],[36,19,36,20],[36,21,36,22],[38,2,38,8],[38,9,38,10],[38,11,38,12],[38,13,38,14],[38,15,38,16],[38,17,38,18],[38,19,38,20],[38,21,38,22],[36,3,36,8],[36,9,36,10],[36,11,36,12],[36,13,36,14],[36,15,36,16],[36,17,36,18],[34,19,34,20],[34,21,34,22],[35,3,35,8],[35,9,35,10],[35,11,35,12],[35,13,35,14],[35,15,35,16],[35,17,35,18],[35,19,35,20],[35,21,35,22],[34,3,34,8],[34,9,34,10],[34,11,34,12],[34,13,34,14],[34,15,34,16],[34,17,34,18],[32,19,32,20],[32,21,32,22],[33,2,33,8],[33,9,33,10],[33,11,33,12],[33,13,33,14],[33,15,33,16],[33,17,33,18],[33,19,33,20],[33,21,33,22],[32,4,32,8],[32,9,32,10],[32,11,32,12],[32,13,32,14],[32,15,32,16],[32,17,32,18],[30,19,30,20],[30,21,30,22],[31,4,31,8],[31,9,31,10],[31,11,31,12],[31,13,31,14],[31,15,31,16],[31,17,31,18],[31,19,31,20],[31,21,31,22],[30,3,30,8],[30,9,30,10],[30,11,30,12],[30,13,30,14],[30,15,30,16],[30,17,30,18],[28,19,28,20],[28,21,28,22],[29,4,29,8],[29,9,29,10],[29,11,29,12],[29,13,29,14],[29,15,29,16],[29,17,29,18],[29,19,29,20],[29,21,29,22],[28,4,28,8],[28,9,28,10],[28,11,28,12],[28,13,28,14],[28,15,28,16],[28,17,28,18],[26,19,26,20],[26,21,26,22],[27,3,27,8],[27,9,27,10],[27,11,27,12],[27,13,27,14],[27,15,27,16],[27,17,27,18],[27,19,27,20],[27,21,27,22],[26,2,26,8],[26,9,26,10],[26,11,26,12],[26,13,26,14],[26,15,26,16],[26,17,26,18],[22,19,22,20],[22,21,22,22],[24,1,24,8],[24,9,24,10],[24,11,24,12],[24,13,24,14],[24,15,24,16],[24,17,24,18],[24,19,24,20],[24,21,24,22],[22,2,22,8],[22,9,22,10],[22,11,22,12],[22,13,22,14],[22,15,22,16],[22,17,22,18],[20,19,20,20],[20,21,20,22],[21,2,21,8],[21,9,21,10],[21,11,21,12],[21,13,21,14],[21,15,21,16],[21,17,21,18],[21,19,21,20],[21,21,21,22],[20,2,20,8],[20,9,20,10],[20,11,20,12],[20,13,20,14],[20,15,20,16],[20,17,20,18],[17,19,17,20],[17,21,17,22],[18,3,18,8],[18,9,18,10],[18,11,18,12],[18,13,18,14],[18,15,18,16],[18,17,18,18],[18,19,18,20],[18,21,18,22],[17,3,17,8],[17,9,17,10],[17,11,17,12],[17,13,17,14],[17,15,17,16],[17,17,17,18],[15,19,15,20],[15,21,15,22],[16,3,16,8],[16,9,16,10],[16,11,16,12],[16,13,16,14],[16,15,16,16],[16,17,16,18],[16,19,16,20],[16,21,16,22],[15,2,15,8],[15,9,15,10],[15,11,15,12],[15,13,15,14],[15,15,15,16],[15,17,15,18],[13,19,13,20],[13,21,13,22],[14,4,14,8],[14,9,14,10],[14,11,14,12],[14,13,14,14],[14,15,14,16],[14,17,14,18],[14,19,14,20],[14,21,14,22],[13,4,13,8],[13,9,13,10],[13,11,13,12],[13,13,13,14],[13,15,13,16],[13,17,13,18],[11,19,11,20],[11,21,11,22],[12,3,12,8],[12,9,12,10],[12,11,12,12],[12,13,12,14],[12,15,12,16],[12,17,12,18],[12,19,12,20],[12,21,12,22],[11,4,11,8],[11,9,11,10],[11,11,11,12],[11,13,11,14],[11,15,11,16],[11,17,11,18],[9,19,9,20],[9,21,9,22],[10,4,10,8],[10,9,10,10],[10,11,10,12],[10,13,10,14],[10,15,10,16],[10,17,10,18],[10,19,10,20],[10,21,10,22],[9,3,9,8],[9,9,9,10],[9,11,9,12],[9,13,9,14],[9,15,9,16],[9,17,9,18],[6,19,6,20],[6,21,6,22],[8,2,8,8],[8,9,8,10],[8,11,8,12],[8,13,8,14],[8,15,8,16],[8,17,8,18],[8,19,8,20],[8,21,8,22],[6,1,6,8],[6,9,6,10],[6,11,6,12],[6,13,6,14],[6,15,6,16],[6,17,6,18],[3,1,3,8],[3,9,3,12],[3,13,3,16],[3,17,3,20],[3,21,5,22],[4,1,4,8],[4,9,4,12],[4,13,4,16],[4,17,4,20],[5,1,5,8]],"flags":["formulas_cached_only"]}
[]
[]
[]
["[12c]","Elszámolás éve:",{"$nulls":7},"2012 (Ft)",null,null,null,"2013 (Ft)",null,null,null,"2014 (Ft)",null,null,null,"Összesen (Ft)"]
["[12d]","Kért támogatás évente"]
["[12e]","Éven belül hónap és nap"]
["[12f]","Kért támogatás",{"$nulls":7},0,null,0,null,0,null,0,null,0,null,0,null,0]
[]
["[12g]",null,"Működési költségek",{"$nulls":6},0,null,0,null,0,null,0,null,0,null,0,null,0]
["[12h]",null,null,"Személyi kiadások",{"$nulls":5},0,null,0,null,0,null,0,null,0,null,0,null,0]
["[12i]",null,null,null,"személyi juttatások",{"$nulls":16},0]
["[12j]",null,null,null,"munkaadót terh.járulék",{"$nulls":16},0]
["[12k]",null,null,"Dologi kiadások",{"$nulls":5},0,null,0,null,0,null,0,null,0,null,0,null,0]
["[12l]",null,null,null,"külső megbízások",{"$nulls":16},0]
["[12m]",null,null,null,"egyéb dologi kiadások",{"$nulls":16},0]
["[12n]",null,"Felhalmozási költségek",{"$nulls":6},0,null,0,null,0,null,0,null,0,null,0,null,0]
["[12o]",null,null,"Eszközök",{"$nulls":17},0]
["[12p]",null,null,"Immateriális javak",{"$nulls":17},0]
["[12q]",null,null,"Beruházás",{"$nulls":17},0]
[]
["[12r]",null,"Működésiből általános költség"]
["[12r1]",null,"Működésiből koordinációs költség",{"$nulls":18},0]
["[12r2]",null,"Működésiből tájékoztatási költség",{"$nulls":18},0]
[]
["[12s]","Saját forrás",{"$nulls":7},0,null,0,null,0,null,0,null,0,null,0,null,0]
[]
["[12t]",null,"Működési költségek",{"$nulls":6},0,null,0,null,0,null,0,null,0,null,0,null,0]
["[12u]",null,null,"Személyi költségek",{"$nulls":5},0,null,0,null,0,null,0,null,0,null,0,null,0]
["[12v]",null,null,null,"személyi juttatások",{"$nulls":16},0]
["[12w]",null,null,null,"munkaadót terh.járulék",{"$nulls":16},0]
["[12x]",null,null,"Dologi kiadások",{"$nulls":5},0,null,0,null,0,null,0,null,0,null,0,null,0]
["[12y]",null,null,null,"külső megbízások",{"$nulls":16},0]
["[12z]",null,null,null,"egyéb dologi kiadások",{"$nulls":16},0]
["[12aa]",null,"Felhalmozási költségek",{"$nulls":6},0,null,0,null,0,null,0,null,0,null,0,null,0]
["[12ab]",null,null,"Eszközök",{"$nulls":17},0]
["[12ac]",null,null,"Immateriális javak",{"$nulls":17},0]
["[12ad]",null,null,"Beruházás",{"$nulls":17},0]
[]
["[12ae]",null,"Működésiből általános költség",{"$nulls":18},0]
["[12ae1]",null,"Működésiből koordinációs költség",{"$nulls":18},0]
["[12ae2]",null,"Működésiből tájékoztatási költség",{"$nulls":18},0]
[]
["[12af]","Egyéb forrás",{"$nulls":7},0,null,0,null,0,null,0,null,0,null,0,null,0]
[]
["[12ag]",null,"Működési költségek",{"$nulls":6},0,null,0,null,0,null,0,null,0,null,0,null,0]
["[12ah]",null,null,"Személyi költségek",{"$nulls":5},0,null,0,null,0,null,0,null,0,null,0,null,0]
["[12ai]",null,null,null,"személyi juttatások",{"$nulls":16},0]
["[12aj]",null,null,null,"munkaadót terh.járulék",{"$nulls":16},0]
["[12ak]",null,null,"Dologi kiadások",{"$nulls":5},0,null,0,null,0,null,0,null,0,null,0,null,0]
["[12al]",null,null,null,"külső megbízások",{"$nulls":16},0]
["[12am]",null,null,null,"egyéb dologi kiadások",{"$nulls":16},0]
["[12an]",null,"Felhalmozási költségek",{"$nulls":6},0,null,0,null,0,null,0,null,0,null,0,null,0]
["[12ao]",null,null,"Eszközök",{"$nulls":17},0]
["[12ap]",null,null,"Immateriális javak",{"$nulls":17},0]
["[12aq]",null,null,"Beruházás",{"$nulls":17},0]
[]
["[12ar]",null,"Működésiből általános költség",{"$nulls":18},0]
["[12ar1]",null,"Működésiből koordinációs költség",{"$nulls":18},0]
["[12ar2]",null,"Működésiből tájékoztatási költség",{"$nulls":18},0]
[]
["[12as]","Összköltség",{"$nulls":7},0,null,0,null,0,null,0,null,0,null,0,null,0]
["[12at]","Levonható áfa",{"$nulls":19},0]
[]
["[12au]","Összköltség áfával",{"$nulls":7},0,null,0,null,0,null,0,null,0,null,0,null,0]
[]
["[12av]","Kért előleg",{"$nulls":19},0]
[]
[null,"Aláírás kelte"]
[]
[]
[null,"Pályázó cégszerű aláírása"]

{"sheet":"Tagi költségvetés 10","index":10,"n_rows":71,"n_cols":22,"rows_kept":71,"cut":false,"hidden":false,"merged":[[68,1,68,22],[71,1,74,22],[65,19,65,20],[65,21,65,22],[65,1,65,8],[65,9,65,10],[65,11,65,12],[65,13,65,14],[65,15,65,16],[65,17,65,18],[61,19,61,20],[61,21,61,22],[63,1,63,8],[63,9,63,10],[63,11,63,12],[63,13,63,14],[63,15,63,16],[63,17,63,18],[63,19,63,20],[63,21,63,22],[61,1,61,8],[61,9,61,10],[61,11,61,12],[61,13,61,14],[61,15,61,16],[61,17,61,18],[58,19,58,20],[58,21,58,22],[60,1,60,8],[60,9,60,10],[60,11,60,12],[60,13,60,14],[60,15,60,16],[60,17,60,18],[60,19,60,20],[60,21,60,22],[58,2,58,8],[58,9,58,10],[58,11,58,12],[58,13,58,14],[58,15,58,16],[58,17,58,18],[56,19,56,20],[56,21,56,22],[57,2,57,8],[57,9,57,10],[57,11,57,12],[57,13,57,14],[57,15,57,16],[57,17,57,18],[57,19,57,20],[57,21,57,22],[56,2,56,8],[56,9,56,10],[56,11,56,12],[56,13,56,14],[56,15,56,16],[56,17,56,18],[53,19,53,20],[53,21,53,22],[54,3,54,8],[54,9,54,10],[54,11,54,12],[54,13,54,14],[54,15,54,16],[54,17,54,18],[54,19,54,20],[54,21,54,22],[53,3,53,8],[53,9,53,10],[53,11,53,12],[53,13,53,14],[53,15,53,16],[53,17,53,18],[51,19,51,20],[51,21,51,22],[52,3,52,8],[52,9,52,10],[52,11,52,12],[52,13,52,14],[52,15,52,16],[52,17,52,18],[52,19,52,20],[52,21,52,22],[51,2,51,8],[51,9,51,10],[51,11,51,12],[51,13,51,14],[51,15,51,16],[51,17,51,18],[49,19,49,20],[49,21,49,22],[50,4,50,8],[50,9,50,10],[50,11,50,12],[50,13,50,14],[50,15,50,16],[50,17,50,18],[50,19,50,20],[50,21,50,22],[49,4,49,8],[49,9,49,10],[49,11,49,12],[49,13,49,14],[49,15,49,16],[49,17,49,18],[47,19,47,20],[47,21,47,22],[48,3,48,8],[48,9,48,10],[48,11,48,12],[48,13,48,14],[48,15,48,16],[48,17,48,18],[48,19,48,20],[48,21,48,22],[47,4,47,8],[47,9,47,10],[47,11,47,12],[47,13,47,14],[47,15,47,16],[47,17,47,18],[45,19,45,20],[45,21,45,22],[46,4,46,8],[46,9,46,10],[46,11,46,12],[46,13,46,14],[46,15,46,16],[46,17,46,18],[46,19,46,20],[46,21,46,22],[45,3,45,8],[45,9,45,10],[45,11,45,12],[45,13,45,14],[45,15,45,16],[45,17,45,18],[42,19,42,20],[42,21,42,22],[44,2,44,8],[44,9,44,10],[44,11,44,12],[44,13,44,14],[44,15,44,16],[44,17,44,18],[44,19,44,20],[44,21,44,22],[42,1,42,8],[42,9,42,10],[42,11,42,12],[42,13,42,14],[42,15,42,16],[42,17,42,18],[39,19,39,20],[39,21,39,22],[40,2,40,8],[40,9,40,10],[40,11,40,12],[40,13,40,14],[40,15,40,16],[40,17,40,18],[40,19,40,20],[40,21,40,22],[39,2,39,8],[39,9,39,10],[39,11,39,12],[39,13,39,14],[39,15,39,16],[39,17,39,18],[36,19,36,20],[36,21,36,22],[38,2,38,8],[38,9,38,10],[38,11,38,12],[38,13,38,14],[38,15,38,16],[38,17,38,18],[38,19,38,20],[38,21,38,22],[36,3,36,8],[36,9,36,10],[36,11,36,12],[36,13,36,14],[36,15,36,16],[36,17,36,18],[34,19,34,20],[34,21,34,22],[35,3,35,8],[35,9,35,10],[35,11,35,12],[35,13,35,14],[35,15,35,16],[35,17,35,18],[35,19,35,20],[35,21,35,22],[34,3,34,8],[34,9,34,10],[34,11,34,12],[34,13,34,14],[34,15,34,16],[34,17,34,18],[32,19,32,20],[32,21,32,22],[33,2,33,8],[33,9,33,10],[33,11,33,12],[33,13,33,14],[33,15,33,16],[33,17,33,18],[33,19,33,20],[33,21,33,22],[32,4,32,8],[32,9,32,10],[32,11,32,12],[32,13,32,14],[32,15,32,16],[32,17,32,18],[30,19,30,20],[30,21,30,22],[31,4,31,8],[31,9,31,10],[31,11,31,12],[31,13,31,14],[31,15,31,16],[31,17,31,18],[31,19,31,20],[31,21,31,22],[30,3,30,8],[30,9,30,10],[30,11,30,12],[30,13,30,14],[30,15,30,16],[30,17,30,18],[28,19,28,20],[28,21,28,22],[29,4,29,8],[29,9,29,10],[29,11,29,12],[29,13,29,14],[29,15,29,16],[29,17,29,18],[29,19,29,20],[29,21,29,22],[28,4,28,8],[28,9,28,10],[28,11,28,12],[28,13,28,14],[28,15,28,16],[28,17,28,18],[26,19,26,20],[26,21,26,22],[27,3,27,8],[27,9,27,10],[27,11,27,12],[27,13,27,14],[27,15,27,16],[27,17,27,18],[27,19,27,20],[27,21,27,22],[26,2,26,8],[26,9,26,10],[26,11,26,12],[26,13,26,14],[26,15,26,16],[26,17,26,18],[22,19,22,20],[22,21,22,22],[24,1,24,8],[24,9,24,10],[24,11,24,12],[24,13,24,14],[24,15,24,16],[24,17,24,18],[24,19,24,20],[24,21,24,22],[22,2,22,8],[22,9,22,10],[22,11,22,12],[22,13,22,14],[22,15,22,16],[22,17,22,18],[20,19,20,20],[20,21,20,22],[21,2,21,8],[21,9,21,10],[21,11,21,12],[21,13,21,14],[21,15,21,16],[21,17,21,18],[21,19,21,20],[21,21,21,22],[20,2,20,8],[20,9,20,10],[20,11,20,12],[20,13,20,14],[20,15,20,16],[20,17,20,18],[17,19,17,20],[17,21,17,22],[18,3,18,8],[18,9,18,10],[18,11,18,12],[18,13,18,14],[18,15,18,16],[18,17,18,18],[18,19,18,20],[18,21,18,22],[17,3,17,8],[17,9,17,10],[17,11,17,12],[17,13,17,14],[17,15,17,16],[17,17,17,18],[15,19,15,20],[15,21,15,22],[16,3,16,8],[16,9,16,10],[16,11,16,12],[16,13,16,14],[16,15,16,16],[16,17,16,18],[16,19,16,20],[16,21,16,22],[15,2,15,8],[15,9,15,10],[15,11,15,12],[15,13,15,14],[15,15,15,16],[15,17,15,18],[13,19,13,20],[13,21,13,22],[14,4,14,8],[14,9,14,10],[14,11,14,12],[14,13,14,14],[14,15,14,16],[14,17,14,18],[14,19,14,20],[14,21,14,22],[13,4,13,8],[13,9,13,10],[13,11,13,12],[13,13,13,14],[13,15,13,16],[13,17,13,18],[11,19,11,20],[11,21,11,22],[12,3,12,8],[12,9,12,10],[12,11,12,12],[12,13,12,14],[12,15,12,16],[12,17,12,18],[12,19,12,20],[12,21,12,22],[11,4,11,8],[11,9,11,10],[11,11,11,12],[11,13,11,14],[11,15,11,16],[11,17,11,18],[9,19,9,20],[9,21,9,22],[10,4,10,8],[10,9,10,10],[10,11,10,12],[10,13,10,14],[10,15,10,16],[10,17,10,18],[10,19,10,20],[10,21,10,22],[9,3,9,8],[9,9,9,10],[9,11,9,12],[9,13,9,14],[9,15,9,16],[9,17,9,18],[6,19,6,20],[6,21,6,22],[8,2,8,8],[8,9,8,10],[8,11,8,12],[8,13,8,14],[8,15,8,16],[8,17,8,18],[8,19,8,20],[8,21,8,22],[6,1,6,8],[6,9,6,10],[6,11,6,12],[6,13,6,14],[6,15,6,16],[6,17,6,18],[3,1,3,8],[3,9,3,12],[3,13,3,16],[3,17,3,20],[3,21,5,22],[4,1,4,8],[4,9,4,12],[4,13,4,16],[4,17,4,20],[5,1,5,8]],"flags":["formulas_cached_only"]}
[]
[]
[]
["[12c]","Elszámolás éve:",{"$nulls":7},"2012 (Ft)",null,null,null,"2013 (Ft)",null,null,null,"2014 (Ft)",null,null,null,"Összesen (Ft)"]
["[12d]","Kért támogatás évente"]
["[12e]","Éven belül hónap és nap"]
["[12f]","Kért támogatás",{"$nulls":7},0,null,0,null,0,null,0,null,0,null,0,null,0]
[]
["[12g]",null,"Működési költségek",{"$nulls":6},0,null,0,null,0,null,0,null,0,null,0,null,0]
["[12h]",null,null,"Személyi kiadások",{"$nulls":5},0,null,0,null,0,null,0,null,0,null,0,null,0]
["[12i]",null,null,null,"személyi juttatások",{"$nulls":16},0]
["[12j]",null,null,null,"munkaadót terh.járulék",{"$nulls":16},0]
["[12k]",null,null,"Dologi kiadások",{"$nulls":5},0,null,0,null,0,null,0,null,0,null,0,null,0]
["[12l]",null,null,null,"külső megbízások",{"$nulls":16},0]
["[12m]",null,null,null,"egyéb dologi kiadások",{"$nulls":16},0]
["[12n]",null,"Felhalmozási költségek",{"$nulls":6},0,null,0,null,0,null,0,null,0,null,0,null,0]
["[12o]",null,null,"Eszközök",{"$nulls":17},0]
["[12p]",null,null,"Immateriális javak",{"$nulls":17},0]
["[12q]",null,null,"Beruházás",{"$nulls":17},0]
[]
["[12r]",null,"Működésiből általános költség"]
["[12r1]",null,"Működésiből koordinációs költség",{"$nulls":18},0]
["[12r2]",null,"Működésiből tájékoztatási költség",{"$nulls":18},0]
[]
["[12s]","Saját forrás",{"$nulls":7},0,null,0,null,0,null,0,null,0,null,0,null,0]
[]
["[12t]",null,"Működési költségek",{"$nulls":6},0,null,0,null,0,null,0,null,0,null,0,null,0]
["[12u]",null,null,"Személyi költségek",{"$nulls":5},0,null,0,null,0,null,0,null,0,null,0,null,0]
["[12v]",null,null,null,"személyi juttatások",{"$nulls":16},0]
["[12w]",null,null,null,"munkaadót terh.járulék",{"$nulls":16},0]
["[12x]",null,null,"Dologi kiadások",{"$nulls":5},0,null,0,null,0,null,0,null,0,null,0,null,0]
["[12y]",null,null,null,"külső megbízások",{"$nulls":16},0]
["[12z]",null,null,null,"egyéb dologi kiadások",{"$nulls":16},0]
["[12aa]",null,"Felhalmozási költségek",{"$nulls":6},0,null,0,null,0,null,0,null,0,null,0,null,0]
["[12ab]",null,null,"Eszközök",{"$nulls":17},0]
["[12ac]",null,null,"Immateriális javak",{"$nulls":17},0]
["[12ad]",null,null,"Beruházás",{"$nulls":17},0]
[]
["[12ae]",null,"Működésiből általános költség",{"$nulls":18},0]
["[12ae1]",null,"Működésiből koordinációs költség",{"$nulls":18},0]
["[12ae2]",null,"Működésiből tájékoztatási költség",{"$nulls":18},0]
[]
["[12af]","Egyéb forrás",{"$nulls":7},0,null,0,null,0,null,0,null,0,null,0,null,0]
[]
["[12ag]",null,"Működési költségek",{"$nulls":6},0,null,0,null,0,null,0,null,0,null,0,null,0]
["[12ah]",null,null,"Személyi költségek",{"$nulls":5},0,null,0,null,0,null,0,null,0,null,0,null,0]
["[12ai]",null,null,null,"személyi juttatások",{"$nulls":16},0]
["[12aj]",null,null,null,"munkaadót terh.járulék",{"$nulls":16},0]
["[12ak]",null,null,"Dologi kiadások",{"$nulls":5},0,null,0,null,0,null,0,null,0,null,0,null,0]
["[12al]",null,null,null,"külső megbízások",{"$nulls":16},0]
["[12am]",null,null,null,"egyéb dologi kiadások",{"$nulls":16},0]
["[12an]",null,"Felhalmozási költségek",{"$nulls":6},0,null,0,null,0,null,0,null,0,null,0,null,0]
["[12ao]",null,null,"Eszközök",{"$nulls":17},0]
["[12ap]",null,null,"Immateriális javak",{"$nulls":17},0]
["[12aq]",null,null,"Beruházás",{"$nulls":17},0]
[]
["[12ar]",null,"Működésiből általános költség",{"$nulls":18},0]
["[12ar1]",null,"Működésiből koordinációs költség",{"$nulls":18},0]
["[12ar2]",null,"Működésiből tájékoztatási költség",{"$nulls":18},0]
[]
["[12as]","Összköltség",{"$nulls":7},0,null,0,null,0,null,0,null,0,null,0,null,0]
["[12at]","Levonható áfa",{"$nulls":19},0]
[]
["[12au]","Összköltség áfával",{"$nulls":7},0,null,0,null,0,null,0,null,0,null,0,null,0]
[]
["[12av]","Kért előleg",{"$nulls":19},0]
[]
[null,"Aláírás kelte"]
[]
[]
[null,"Pályázó cégszerű aláírása"]