{"text_format":"2","workbook":"xls","n_sheets":2,"sheets":["Munka1","Munka3"],"not_rendered":{"charts":0,"images":0,"macros":0,"external_links":1,"defined_names":1,"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":"Munka1","index":0,"n_rows":64,"n_cols":18,"rows_kept":64,"cut":false,"hidden":false,"merged":[],"flags":["formulas_cached_only"]}
[null,null,"kiadás"]
[null,"költség",null,null,"támogatás",null,null,null,"támogatás"]
[null,"bank","posta","telefon","irodaszer","tanfolyam","szellőző","dekoráció","jutalom könyv","külf.száll","kirándul","erdei isk","emlék plaket","terepgyak","sport tábor","regdij","mp3 torony"]
[null,1375,705,6000,1700,40080,100000,900,5990,80000,40500,157440,10000,20000,40000,2500,46000]
[null,12075,400,5000,1650,null,null,null,30655,54600,43500,172280]
[null,null,400,null,4970,null,null,null,30460,null,43100]
[null,null,430,{"$nulls":5},4550]
[{"$nulls":8},28000]
[]
[null,13450,1935,11000,8320,40080,100000,900,99655,134600,127100,329720,10000,20000,40000,2500,46000,985260]
[]
[]
[null,"bank",null,null,"bevét","kiad/pénz","bevét/kamat","kiad/ktg","ősszesen","pénztár",null,null,"bevét/kp","bevét","kiad","záró"]
[null,"nyitó",null,3943585,{"$nulls":5},"nyitó",null,78230]
[null,"2009.01.14","2007.1%",null,null,null,1442,null,3945027,"2009.01.15","adomány",null,null,22000]
[null,"2009.01.21",null,null,null,100000,null,null,3845027,null,null,null,100000]
[null,"2009,01,30",{"$nulls":4},805,1375,3844457,"2009.01.30",{"$nulls":4},2805]
[null,"2009.02.27",{"$nulls":4},737,875,3844319,"2009.02.27","szülői.tám",null,null,184660]
[null,"2009.03,31",{"$nulls":4},842,875,3844286,"2009.02.27",{"$nulls":4},8480]
[null,"2009.04.17",null,null,null,230000,null,null,3614286,"2009.03.31",null,null,230000,null,146970]
[null,"2009.04.28",null,null,null,50000,null,null,3564286,"2009.04.16","adomány",null,50000,71000]
[null,"2009.04.30",{"$nulls":4},769,1950,3563105,"2009.04.30",{"$nulls":4},80000]
[null,"2009.05.29",{"$nulls":4},708,875,3562938,"2009.05.30",{"$nulls":4},282095]
[null,"2009.06.09",null,null,null,50000,null,null,3512938,null,null,null,50000]
[null,"2009.06.30",{"$nulls":4},774,1300,3512412,"2009.06.30",{"$nulls":4},262740]
[null,"2009.07.31",{"$nulls":4},745,875,3512282]
[null,"2009.08.31",{"$nulls":4},746,875,3512153]
[null,"2009.09.16","adomány",null,25000,null,null,null,3537153]
[null,"2009.09.21",null,null,null,50000,null,null,3487153,null,null,null,50000]
[null,"2009.09.30",{"$nulls":4},721,1375,3486499,"2009.09.30",{"$nulls":4},7050]
[null,"2009.10.30",{"$nulls":4},717,875,3486341]
[null,"2009.11.02","adomány",null,20000,null,null,null,3506341]
[null,"2009.11.05","2008.1%",null,1727299,null,null,null,5233640]
[null,"2009.11.06",null,null,null,150000,null,null,5083640,"2009.11.06","adomány",null,150000,216000]
[null,"2009.11.30",{"$nulls":4},1015,1400,5083255,"2009.11.30",{"$nulls":4},130670]
[null,"2009.12.10","2008.1%",null,13793,null,null,null,5097048]
[null,"2009.12.31",null,null,1741092,null,1081,800,5097329,"2009.12.31",{"$nulls":4},51000]
[{"$nulls":4},1786092,630000,11102,13450,5097329,null,null,null,630000,493660,971810,230080]
[]
[null,"2009.02.24",null,586679,8795]
[null,"2009.05.25",null,null,7705,{"$nulls":8},985260]
[null,"2009.08.24",null,null,7425,{"$nulls":7},"Bank kölség",-13450]
[null,"2009.11.23",null,null,5477,{"$nulls":8},971810]
[{"$nulls":4},29402,null,null,null,616081]
[]
[]
[]
[{"$nulls":4},"kiadás","bevétel"]
[null,"pénztár:","2009-12-31",230080,30000,200000]
[{"$nulls":4},5280,26000]
[{"$nulls":4},3580,30000]
[{"$nulls":4},20000]
[{"$nulls":4},28500]
[{"$nulls":4},15840]
[{"$nulls":4},149615]
[{"$nulls":4},11160]
[{"$nulls":4},20000]
[{"$nulls":4},5000]
[{"$nulls":4},610]
[{"$nulls":4},40000]
[{"$nulls":4},3000]
[{"$nulls":4},80000]
[{"$nulls":4},9000]
[null,null,"2010-03-31",null,421585,256000,64495]

{"sheet":"Munka3","index":1,"n_rows":72,"n_cols":9,"rows_kept":72,"cut":false,"hidden":false,"merged":[[71,0,71,2],[71,3,71,5],[52,5,52,6],[53,2,53,6],[63,6,63,7],[7,1,7,2],[43,4,43,7],[49,1,49,3],[50,1,50,3]],"flags":["formulas_cached_only"]}
[]
[null,null,null,"2009.ÉVI PÉNZÜGYI MÉRLEG"]
[]
[null,null,null,"Nyitó készlet 2009.01.01.",null,null,null,"pénztár:",78230]
[{"$nulls":7},"bank:",3943585]
[{"$nulls":8},4021815]
[]
[null,"BEVÉTELEK:"]
[]
[null,"Adományok:",null,354000]
[null,"Szülői támogatás:",null,184660]
[null,"Bankkamat:",null,11102]
[null,"Kötelezettség(1%)",null,1741092]
[null,null,null,2290854,{"$nulls":4},2290854]
[{"$nulls":8},6312669]
[]
[]
[null,"TÁMOGATÁSOK:"]
[]
[null,"Idegennyelv:",null,134600]
[null,"Kirándulás:",null,127100]
[null,"Erdei iskola:",null,329720]
[null,"Terepgyakorlat:",null,20000]
[null,"Sport tábor:",null,40000]
[null,"Jutalom könyv:",null,99655]
[null,"Emlék plakett:",null,10000]
[null,"Öko-isk.reg.dij: ",null,2500]
[null,"Dekoráció:",null,900]
[null,"Eszköz besz:",null,46000,null,810475]
[]
[]
[null,"KÖLTSÉGEK:"]
[]
[null,"Bank:",null,13450]
[null,"Posta:",null,1935]
[null,"Telefon:",null,11000]
[null,"Irodaszer:",null,8320]
[null,"Számv.továbbk:",null,40080]
[null,"Egyéb.besz:",null,100000,null,174785,null,null,985260]
[]
[{"$nulls":6},"Egyenleg:",null,5327409]
[{"$nulls":6},"Lekötött betét:",null,616081]
[]
[null,null,null," ","       Összes pénzkészlet 2009.12.31-én",null,null,null,5943490]
[]
[]
[]
[null,"Fenti pénzkészletben 150.000Ft.induló tőke is szerepel!"]
[]
[null,"EGYEZŐSÉG:   Bankszámla",{"$nulls":6},5097329]
[null,"                       Pénztár",{"$nulls":6},230080]
[{"$nulls":6},"Összesen:",null,5327409]
[{"$nulls":5},"           Lekötött betét:",null,null,616081]
[null,null,"                Mindösszesen pénzkészlet 2009.12.31.-én",{"$nulls":5},5943490]
[]
[]
["Fenti adatok könyvvizsgálattal nincsenek alátámasztva!"]
[]
["Budapest,2010.március.02"]
[]
[]
[]
[{"$nulls":6},"Vékony Gyöngyi"]
[{"$nulls":6},"      könyvelő"]
[]
["Jelen pénzügyi mérleget elfogadtuk"]
["Budapest,2010.április……-n."]
[]
[]
[]
[null,"Séfrán Ferencné",null,null,"Dr.Molnár Zoltán"]
["       a kuratórium titkára",null,null,"        a kuratórium elnöke"]