{"text_format":"2","workbook":"xls","n_sheets":21,"sheets":["Projekt 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","Tagi költségvetés 11","Tagi költségvetés 12","Tagi költségvetés 13","Tagi költségvetés 14","Tagi költségvetés 15","Tagi költségvetés 16","Tagi költségvetés 17","Tagi költségvetés 18","Tagi költségvetés 19","Tagi költségvetés 20"],"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":"Projekt összesítő","index":0,"n_rows":72,"n_cols":26,"rows_kept":72,"cut":false,"hidden":false,"merged":[[60,17,60,18],[60,19,60,20],[72,1,74,26],[69,1,69,26],[62,17,62,18],[62,19,62,20],[62,15,62,16],[60,11,60,12],[62,11,62,12],[62,13,62,14],[59,17,59,18],[59,19,59,20],[55,17,55,18],[55,19,55,20],[56,17,56,18],[56,19,56,20],[57,17,57,18],[57,19,57,20],[53,17,53,18],[53,19,53,20],[48,19,48,20],[49,17,49,18],[49,19,49,20],[52,17,52,18],[52,19,52,20],[50,17,50,18],[50,19,50,20],[51,17,51,18],[51,19,51,20],[37,17,37,18],[37,19,37,20],[47,17,47,18],[47,19,47,20],[41,17,41,18],[41,19,41,20],[43,17,43,18],[43,19,43,20],[44,17,44,18],[44,19,44,20],[34,17,34,18],[34,19,34,20],[35,17,35,18],[35,19,35,20],[31,19,31,20],[32,17,32,18],[32,19,32,20],[33,17,33,18],[33,19,33,20],[27,17,27,18],[27,19,27,20],[28,17,28,18],[28,19,28,20],[20,17,20,18],[20,19,20,20],[29,17,29,18],[29,19,29,20],[23,17,23,18],[23,19,23,20],[25,17,25,18],[25,19,25,20],[26,17,26,18],[26,19,26,20],[12,19,12,20],[21,17,21,18],[21,19,21,20],[15,17,15,18],[15,19,15,20],[16,17,16,18],[16,19,16,20],[17,17,17,18],[17,19,17,20],[19,17,19,18],[10,17,10,18],[10,19,10,20],[11,17,11,18],[11,19,11,20],[8,17,8,18],[8,19,8,20],[9,17,9,18],[9,19,9,20],[5,17,5,18],[5,19,5,20],[3,17,3,18],[3,19,3,20],[7,17,7,18],[7,19,7,20],[20,15,20,16],[3,1,3,8],[20,11,20,12],[20,13,20,14],[8,13,8,14],[10,13,10,14],[4,1,4,8],[17,9,17,10],[21,25,21,26],[21,15,21,16],[21,2,21,8],[21,9,21,10],[20,25,20,26],[21,13,21,14],[41,1,41,8],[33,9,33,10],[34,3,34,8],[34,9,34,10],[34,11,34,12],[21,11,21,12],[26,3,26,8],[26,9,26,10],[26,11,26,12],[32,9,32,10],[43,11,43,12],[35,13,35,14],[33,11,33,12],[33,13,33,14],[31,11,31,12],[31,13,31,14],[27,13,27,14],[27,11,27,12],[45,4,45,8],[46,4,46,8],[44,13,44,14],[44,15,44,16],[44,3,44,8],[44,9,44,10],[44,11,44,12],[46,9,46,10],[35,15,35,16],[48,15,48,16],[41,15,41,16],[34,13,34,14],[41,13,41,14],[45,15,45,16],[47,15,47,16],[43,15,43,16],[37,15,37,16],[38,13,38,14],[26,25,26,26],[34,15,34,16],[33,15,33,16],[33,25,33,26],[27,25,27,26],[26,15,26,16],[31,15,31,16],[27,15,27,16],[34,25,34,26],[29,25,29,26],[8,11,8,12],[9,9,9,10],[19,2,19,8],[17,3,17,8],[16,9,16,10],[12,11,12,12],[16,11,16,12],[17,25,17,26],[17,15,17,16],[19,25,19,26],[19,15,19,16],[17,21,17,22],[17,23,17,24],[19,21,19,22],[19,23,19,24],[19,19,19,20],[17,13,17,14],[17,11,17,12],[35,11,35,12],[31,9,31,10],[27,9,27,10],[19,9,19,10],[19,11,19,12],[19,13,19,14],[26,13,26,14],[32,11,32,12],[37,2,37,8],[37,9,37,10],[37,11,37,12],[37,13,37,14],[35,3,35,8],[35,9,35,10],[20,9,20,10],[62,1,62,8],[60,9,60,10],[62,9,62,10],[60,1,60,8],[59,9,59,10],[20,2,20,8],[55,2,55,8],[3,25,4,26],[60,15,60,16],[43,13,43,14],[41,11,41,12],[46,11,46,12],[59,11,59,12],[59,15,59,16],[59,13,59,14],[47,25,47,26],[53,25,53,26],[51,9,51,10],[51,11,51,12],[52,15,52,16],[50,9,50,10],[53,3,53,8],[53,9,53,10],[53,11,53,12],[55,9,55,10],[55,11,55,12],[48,4,48,8],[48,9,48,10],[48,11,48,12],[47,3,47,8],[47,9,47,10],[47,11,47,12],[49,4,49,8],[49,9,49,10],[49,11,49,12],[49,13,49,14],[48,13,48,14],[47,13,47,14],[41,9,41,10],[46,15,46,16],[38,23,38,24],[39,21,39,22],[49,15,49,16],[45,9,45,10],[45,11,45,12],[45,17,45,18],[45,19,45,20],[46,17,46,18],[46,19,46,20],[48,17,48,18],[38,21,38,22],[38,19,38,20],[39,17,39,18],[39,19,39,20],[30,25,30,26],[31,25,31,26],[50,25,50,26],[49,25,49,26],[35,25,35,26],[37,25,37,26],[41,25,41,26],[45,25,45,26],[43,25,43,26],[44,25,44,26],[32,13,32,14],[32,15,32,16],[32,25,32,26],[30,9,30,10],[30,11,30,12],[30,13,30,14],[30,15,30,16],[30,17,30,18],[30,19,30,20],[31,17,31,18],[29,9,29,10],[29,11,29,12],[29,13,29,14],[29,15,29,16],[28,25,28,26],[28,9,28,10],[28,11,28,12],[28,13,28,14],[28,15,28,16],[28,21,28,22],[28,23,28,24],[23,25,23,26],[25,9,25,10],[25,11,25,12],[25,13,25,14],[25,15,25,16],[25,25,25,26],[23,9,23,10],[23,11,23,12],[23,13,23,14],[23,15,23,16],[16,15,16,16],[16,25,16,26],[16,21,16,22],[16,23,16,24],[14,25,14,26],[15,9,15,10],[15,11,15,12],[15,13,15,14],[15,15,15,16],[15,25,15,26],[14,11,14,12],[14,13,14,14],[14,15,14,16],[14,17,14,18],[12,25,12,26],[13,13,13,14],[13,15,13,16],[13,25,13,26],[12,15,12,16],[13,21,13,22],[13,23,13,24],[13,17,13,18],[13,19,13,20],[12,17,12,18],[14,19,14,20],[7,25,7,26],[10,25,10,26],[11,25,11,26],[8,25,8,26],[7,21,7,22],[7,23,7,24],[8,21,8,22],[8,23,8,24],[10,21,10,22],[9,13,9,14],[9,15,9,16],[9,25,9,26],[9,21,9,22],[9,23,9,24],[11,13,11,14],[7,11,7,12],[5,25,5,26],[5,13,5,14],[5,15,5,16],[5,11,5,12],[7,13,7,14],[8,15,8,16],[7,15,7,16],[9,11,9,12],[3,9,3,10],[3,11,3,12],[3,13,3,14],[3,15,3,16],[5,9,5,10],[11,9,11,10],[12,9,12,10],[13,9,13,10],[7,9,7,10],[8,9,8,10],[10,9,10,10],[11,15,11,16],[10,15,10,16],[45,13,45,14],[10,11,10,12],[39,11,39,12],[39,13,39,14],[39,15,39,16],[38,11,38,12],[38,15,38,16],[11,11,11,12],[23,1,23,8],[25,2,25,8],[27,4,27,8],[16,3,16,8],[28,4,28,8],[33,3,33,8],[32,2,32,8],[31,4,31,8],[12,13,12,14],[12,4,12,8],[15,3,15,8],[13,11,13,12],[16,13,16,14],[43,2,43,8],[43,9,43,10],[11,3,11,8],[29,3,29,8],[30,4,30,8],[14,9,14,10],[39,2,39,8],[39,9,39,10],[38,2,38,8],[5,1,5,8],[14,2,14,8],[7,2,7,8],[13,4,13,8],[8,3,8,8],[9,4,9,8],[10,4,10,8],[52,25,52,26],[59,25,59,26],[55,25,55,26],[38,9,38,10],[51,25,51,26],[48,25,48,26],[38,25,38,26],[39,25,39,26],[46,25,46,26],[38,17,38,18],[52,3,52,8],[52,9,52,10],[52,11,52,12],[52,13,52,14],[59,1,59,8],[60,13,60,14],[64,25,64,26],[64,1,64,8],[64,9,64,10],[64,11,64,12],[64,13,64,14],[64,15,64,16],[64,17,64,18],[64,19,64,20],[56,2,56,8],[56,9,56,10],[56,11,56,12],[56,13,56,14],[56,15,56,16],[50,11,50,12],[50,13,50,14],[51,15,51,16],[51,13,51,14],[55,13,55,14],[55,15,55,16],[50,15,50,16],[53,13,53,14],[53,15,53,16],[50,2,50,8],[51,3,51,8],[46,13,46,14],[57,25,57,26],[56,25,56,26],[57,2,57,8],[57,9,57,10],[57,11,57,12],[57,13,57,14],[57,15,57,16],[5,21,5,22],[5,23,5,24],[3,21,3,22],[3,23,3,24],[10,23,10,24],[11,21,11,22],[11,23,11,24],[12,21,12,22],[12,23,12,24],[14,21,14,22],[14,23,14,24],[15,21,15,22],[15,23,15,24],[20,21,20,22],[20,23,20,24],[21,21,21,22],[21,23,21,24],[23,21,23,22],[23,23,23,24],[25,21,25,22],[25,23,25,24],[26,21,26,22],[26,23,26,24],[27,21,27,22],[27,23,27,24],[29,21,29,22],[29,23,29,24],[30,21,30,22],[30,23,30,24],[31,21,31,22],[31,23,31,24],[32,21,32,22],[32,23,32,24],[33,21,33,22],[33,23,33,24],[34,21,34,22],[34,23,34,24],[35,21,35,22],[35,23,35,24],[37,21,37,22],[37,23,37,24],[39,23,39,24],[41,21,41,22],[41,23,41,24],[43,21,43,22],[43,23,43,24],[44,21,44,22],[44,23,44,24],[45,21,45,22],[45,23,45,24],[46,21,46,22],[46,23,46,24],[47,21,47,22],[47,23,47,24],[48,21,48,22],[48,23,48,24],[49,21,49,22],[49,23,49,24],[50,21,50,22],[50,23,50,24],[51,21,51,22],[51,23,51,24],[52,21,52,22],[52,23,52,24],[53,21,53,22],[53,23,53,24],[55,21,55,22],[55,23,55,24],[56,21,56,22],[56,23,56,24],[57,21,57,22],[57,23,57,24],[59,21,59,22],[59,23,59,24],[60,21,60,22],[60,23,60,24],[66,21,66,24],[66,25,66,26],[62,21,62,22],[62,23,62,24],[64,21,64,22],[64,23,64,24],[60,25,60,26],[62,25,62,26]],"flags":["formulas_cached_only"]}
[]
[]
[]
["[12d]","Elszámolás éve:",{"$nulls":7},"2013 (Ft)",null,"2013 (Ft)",null,"2014 (Ft)",null,"2014 (Ft)",null,"2015 (Ft)",null,"2015 (Ft)",null,"2016 (Ft)",null,"2016 (Ft)",null,"Összesen ( Ft)"]
["[12e]","Éven belül hónap és nap"]
["[12f]","Kért támogatás",{"$nulls":7},0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
[]
["[12g]",null,"Működési költségek",{"$nulls":6},0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
["[12h]",null,null,"Személyi kiadások",{"$nulls":5},0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
["[12i]",null,null,null,"személyi juttatások",{"$nulls":4},0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
["[12j]",null,null,null,"munkaadót terh.járulék",{"$nulls":4},0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
["[12k]",null,null,"Dologi kiadások",{"$nulls":5},0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
["[12l]",null,null,null,"külső megbízások",{"$nulls":4},0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
["[12m]",null,null,null,"egyéb dologi kiadások",{"$nulls":4},0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
["[12n]",null,"Felhalmozási költségek",{"$nulls":6},0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
["[12o]",null,null,"Eszközök",{"$nulls":5},0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
["[12p]",null,null,"Immateriális javak",{"$nulls":5},0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
["[12q]",null,null,"Beruházás",{"$nulls":5},0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
[]
["[12r]",null,"Működésiből általános költség",{"$nulls":6},0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
["[12r1]",null,"Működésiből koordinációs költség",{"$nulls":6},0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
["[12r2]",null,"Működésiből tájékoztatási költség",{"$nulls":6},0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
[]
["[12s]","Saját forrás",{"$nulls":7},0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
[]
["[12t]",null,"Működési költségek",{"$nulls":6},0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
["[12u]",null,null,"Személyi költségek",{"$nulls":5},0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
["[12v]",null,null,null,"személyi juttatások",{"$nulls":4},0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
["[12w]",null,null,null,"munkaadót terh.járulék",{"$nulls":4},0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
["[12x]",null,null,"Dologi kiadások",{"$nulls":5},0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
["[12y]",null,null,null,"külső megbízások",{"$nulls":4},0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
["[12z]",null,null,null,"egyéb dologi kiadások",{"$nulls":4},0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
["[12aa]",null,"Felhalmozási költségek",{"$nulls":6},0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
["[12ab]",null,null,"Eszközök",{"$nulls":5},0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
["[12ac]",null,null,"Immateriális javak",{"$nulls":5},0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
["[12ad]",null,null,"Beruházás",{"$nulls":5},0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
[]
["[12ae]",null,"Működésiből általános költség",{"$nulls":6},0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
["[12ae1]",null,"Működésiből koordinációs költség",{"$nulls":6},0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
["[12ae2]",null,"Működésiből tájékoztatási költség",{"$nulls":6},0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
[]
["[12af]","Egyéb forrás",{"$nulls":7},0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
[]
["[12ag]",null,"Működési költségek",{"$nulls":6},0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
["[12ah]",null,null,"Személyi költségek",{"$nulls":5},0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
["[12ai]",null,null,null,"személyi juttatások",{"$nulls":4},0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
["[12aj]",null,null,null,"munkaadót terh.járulék",{"$nulls":4},0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
["[12ak]",null,null,"Dologi kiadások",{"$nulls":5},0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
["[12al]",null,null,null,"külső megbízások",{"$nulls":4},0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
["[12am]",null,null,null,"egyéb dologi kiadások",{"$nulls":4},0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
["[12an]",null,"Felhalmozási költségek",{"$nulls":6},0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
["[12ao]",null,null,"Eszközök",{"$nulls":5},0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
["[12ap]",null,null,"Immateriális javak",{"$nulls":5},0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
["[12aq]",null,null,"Beruházás",{"$nulls":5},0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
[]
["[12ar]",null,"Működésiből általános költség",{"$nulls":6},0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
["[12ar1]",null,"Működésiből koordinációs költség",{"$nulls":6},0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
["[12ar2]",null,"Működésiből tájékoztatási költség",{"$nulls":6},0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
[]
["[12as]","Összköltség",{"$nulls":7},0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
["[12at]","Levonható áfa",{"$nulls":7},0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
[]
["[12au]","Összköltség áfával",{"$nulls":7},0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
[]
["[12av]","Kért előleg",{"$nulls":7},0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
[]
[{"$nulls":21},"Támogatási intenzitás:",null,null,null,{"$error":"#DIV/0!"}]
[]
[null,"Aláírás kelte"]
[]
[]
[null,"Pályázó cégszerű aláírása"]

{"sheet":"Tagi költségvetés 1","index":1,"n_rows":72,"n_cols":26,"rows_kept":72,"cut":false,"hidden":false,"merged":[[3,17,3,18],[3,19,3,20],[3,21,3,22],[3,23,3,24],[3,9,3,10],[3,11,3,12],[3,13,3,14],[3,15,3,16],[1,1,1,8],[1,9,1,26],[64,19,64,20],[64,25,64,26],[64,1,64,8],[64,9,64,10],[64,11,64,12],[64,13,64,14],[64,15,64,16],[64,17,64,18],[60,19,60,20],[60,25,60,26],[62,1,62,8],[62,9,62,10],[62,11,62,12],[62,13,62,14],[62,15,62,16],[62,17,62,18],[62,19,62,20],[62,25,62,26],[60,1,60,8],[60,9,60,10],[60,11,60,12],[60,13,60,14],[60,15,60,16],[60,17,60,18],[57,19,57,20],[57,25,57,26],[59,15,59,16],[59,17,59,18],[59,19,59,20],[59,25,59,26],[57,15,57,16],[57,17,57,18],[59,1,59,8],[59,9,59,10],[59,11,59,12],[59,13,59,14],[57,2,57,8],[57,9,57,10],[57,11,57,12],[57,13,57,14],[55,19,55,20],[55,25,55,26],[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],[56,25,56,26],[55,2,55,8],[55,9,55,10],[55,11,55,12],[55,13,55,14],[55,15,55,16],[55,17,55,18],[52,19,52,20],[52,25,52,26],[53,15,53,16],[53,17,53,18],[53,19,53,20],[53,25,53,26],[52,15,52,16],[52,17,52,18],[53,3,53,8],[53,9,53,10],[53,11,53,12],[53,13,53,14],[52,3,52,8],[52,9,52,10],[52,11,52,12],[52,13,52,14],[50,19,50,20],[50,25,50,26],[51,3,51,8],[51,9,51,10],[51,11,51,12],[51,13,51,14],[51,15,51,16],[51,17,51,18],[51,19,51,20],[51,25,51,26],[50,2,50,8],[50,9,50,10],[50,11,50,12],[50,13,50,14],[50,15,50,16],[50,17,50,18],[48,19,48,20],[48,25,48,26],[49,15,49,16],[49,17,49,18],[49,19,49,20],[49,25,49,26],[48,15,48,16],[48,17,48,18],[49,4,49,8],[49,9,49,10],[49,11,49,12],[49,13,49,14],[48,4,48,8],[48,9,48,10],[48,11,48,12],[48,13,48,14],[46,19,46,20],[46,25,46,26],[47,3,47,8],[47,9,47,10],[47,11,47,12],[47,13,47,14],[47,15,47,16],[47,17,47,18],[47,19,47,20],[47,25,47,26],[46,4,46,8],[46,9,46,10],[46,11,46,12],[46,13,46,14],[46,15,46,16],[46,17,46,18],[44,19,44,20],[44,25,44,26],[45,15,45,16],[45,17,45,18],[45,19,45,20],[45,25,45,26],[44,15,44,16],[44,17,44,18],[45,4,45,8],[45,9,45,10],[45,11,45,12],[45,13,45,14],[44,3,44,8],[44,9,44,10],[44,11,44,12],[44,13,44,14],[41,19,41,20],[41,25,41,26],[43,2,43,8],[43,9,43,10],[43,11,43,12],[43,13,43,14],[43,15,43,16],[43,17,43,18],[43,19,43,20],[43,25,43,26],[41,1,41,8],[41,9,41,10],[41,11,41,12],[41,13,41,14],[41,15,41,16],[41,17,41,18],[38,19,38,20],[38,25,38,26],[39,15,39,16],[39,17,39,18],[39,19,39,20],[39,25,39,26],[38,15,38,16],[38,17,38,18],[39,2,39,8],[39,9,39,10],[39,11,39,12],[39,13,39,14],[38,2,38,8],[38,9,38,10],[38,11,38,12],[38,13,38,14],[35,19,35,20],[35,25,35,26],[37,2,37,8],[37,9,37,10],[37,11,37,12],[37,13,37,14],[37,15,37,16],[37,17,37,18],[37,19,37,20],[37,25,37,26],[35,3,35,8],[35,9,35,10],[35,11,35,12],[35,13,35,14],[35,15,35,16],[35,17,35,18],[33,19,33,20],[33,25,33,26],[34,15,34,16],[34,17,34,18],[34,19,34,20],[34,25,34,26],[33,15,33,16],[33,17,33,18],[34,3,34,8],[34,9,34,10],[34,11,34,12],[34,13,34,14],[33,3,33,8],[33,9,33,10],[33,11,33,12],[33,13,33,14],[31,19,31,20],[31,25,31,26],[32,2,32,8],[32,9,32,10],[32,11,32,12],[32,13,32,14],[32,15,32,16],[32,17,32,18],[32,19,32,20],[32,25,32,26],[31,4,31,8],[31,9,31,10],[31,11,31,12],[31,13,31,14],[31,15,31,16],[31,17,31,18],[29,19,29,20],[29,25,29,26],[30,15,30,16],[30,17,30,18],[30,19,30,20],[30,25,30,26],[29,15,29,16],[29,17,29,18],[30,4,30,8],[30,9,30,10],[30,11,30,12],[30,13,30,14],[29,3,29,8],[29,9,29,10],[29,11,29,12],[29,13,29,14],[27,19,27,20],[27,25,27,26],[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],[28,25,28,26],[27,4,27,8],[27,9,27,10],[27,11,27,12],[27,13,27,14],[27,15,27,16],[27,17,27,18],[25,19,25,20],[25,25,25,26],[26,15,26,16],[26,17,26,18],[26,19,26,20],[26,25,26,26],[25,15,25,16],[25,17,25,18],[26,3,26,8],[26,9,26,10],[26,11,26,12],[26,13,26,14],[25,2,25,8],[25,9,25,10],[25,11,25,12],[25,13,25,14],[21,19,21,20],[21,25,21,26],[23,1,23,8],[23,9,23,10],[23,11,23,12],[23,13,23,14],[23,15,23,16],[23,17,23,18],[23,19,23,20],[23,25,23,26],[21,2,21,8],[21,9,21,10],[21,11,21,12],[21,13,21,14],[21,15,21,16],[21,17,21,18],[19,19,19,20],[19,25,19,26],[20,15,20,16],[20,17,20,18],[20,19,20,20],[20,25,20,26],[19,15,19,16],[19,17,19,18],[20,2,20,8],[20,9,20,10],[20,11,20,12],[20,13,20,14],[19,2,19,8],[19,9,19,10],[19,11,19,12],[19,13,19,14],[16,19,16,20],[16,25,16,26],[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],[17,25,17,26],[16,3,16,8],[16,9,16,10],[16,11,16,12],[16,13,16,14],[16,15,16,16],[16,17,16,18],[14,19,14,20],[14,25,14,26],[15,15,15,16],[15,17,15,18],[15,19,15,20],[15,25,15,26],[14,15,14,16],[14,17,14,18],[15,3,15,8],[15,9,15,10],[15,11,15,12],[15,13,15,14],[14,2,14,8],[14,9,14,10],[14,11,14,12],[14,13,14,14],[12,19,12,20],[12,25,12,26],[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],[13,25,13,26],[12,4,12,8],[12,9,12,10],[12,11,12,12],[12,13,12,14],[12,15,12,16],[12,17,12,18],[10,19,10,20],[10,25,10,26],[11,15,11,16],[11,17,11,18],[11,19,11,20],[11,25,11,26],[10,15,10,16],[10,17,10,18],[11,3,11,8],[11,9,11,10],[11,11,11,12],[11,13,11,14],[10,4,10,8],[10,9,10,10],[10,11,10,12],[10,13,10,14],[8,19,8,20],[8,25,8,26],[9,4,9,8],[9,9,9,10],[9,11,9,12],[9,13,9,14],[9,15,9,16],[9,17,9,18],[9,19,9,20],[9,25,9,26],[8,3,8,8],[8,9,8,10],[8,11,8,12],[8,13,8,14],[8,15,8,16],[8,17,8,18],[5,25,5,26],[7,2,7,8],[7,9,7,10],[7,11,7,12],[7,13,7,14],[7,15,7,16],[7,17,7,18],[7,19,7,20],[7,25,7,26],[4,1,4,8],[5,1,5,8],[5,9,5,10],[5,11,5,12],[5,13,5,14],[5,15,5,16],[5,17,5,18],[5,19,5,20],[69,1,69,26],[72,1,75,26],[3,1,3,8],[3,25,4,26],[5,21,5,22],[5,23,5,24],[7,21,7,22],[7,23,7,24],[8,21,8,22],[8,23,8,24],[9,21,9,22],[9,23,9,24],[10,21,10,22],[10,23,10,24],[11,21,11,22],[11,23,11,24],[12,21,12,22],[12,23,12,24],[13,21,13,22],[13,23,13,24],[14,21,14,22],[14,23,14,24],[15,21,15,22],[15,23,15,24],[16,21,16,22],[16,23,16,24],[17,21,17,22],[17,23,17,24],[19,21,19,22],[19,23,19,24],[20,21,20,22],[20,23,20,24],[21,21,21,22],[21,23,21,24],[23,21,23,22],[23,23,23,24],[25,21,25,22],[25,23,25,24],[26,21,26,22],[26,23,26,24],[27,21,27,22],[27,23,27,24],[28,21,28,22],[28,23,28,24],[29,21,29,22],[29,23,29,24],[30,21,30,22],[30,23,30,24],[31,21,31,22],[31,23,31,24],[32,21,32,22],[32,23,32,24],[33,21,33,22],[33,23,33,24],[34,21,34,22],[34,23,34,24],[35,21,35,22],[35,23,35,24],[37,21,37,22],[37,23,37,24],[38,21,38,22],[38,23,38,24],[39,21,39,22],[39,23,39,24],[41,21,41,22],[41,23,41,24],[43,21,43,22],[43,23,43,24],[44,21,44,22],[44,23,44,24],[45,21,45,22],[45,23,45,24],[46,21,46,22],[46,23,46,24],[47,21,47,22],[47,23,47,24],[48,21,48,22],[48,23,48,24],[49,21,49,22],[49,23,49,24],[50,21,50,22],[50,23,50,24],[51,21,51,22],[51,23,51,24],[52,21,52,22],[52,23,52,24],[53,21,53,22],[53,23,53,24],[55,21,55,22],[55,23,55,24],[56,21,56,22],[56,23,56,24],[57,21,57,22],[57,23,57,24],[59,21,59,22],[59,23,59,24],[60,21,60,22],[60,23,60,24],[66,25,66,26],[66,21,66,24],[62,21,62,22],[62,23,62,24],[64,21,64,22],[64,23,64,24]],"flags":["formulas_cached_only"]}
[]
["[12c]","Konzorciumi tag neve:"]
[]
["[12d]","Elszámolás éve:",{"$nulls":7},"2013 (Ft)",null,"2013 (Ft)",null,"2014 (Ft)",null,"2014 (Ft)",null,"2015 (Ft)",null,"2015 (Ft)",null,"2016 (Ft)",null,"2016 (Ft)",null,"Összesen ( Ft)"]
["[12e]","Éven belül hónap és nap",{"$nulls":7},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["[12f]","Kért támogatás",{"$nulls":7},0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
[]
["[12g]",null,"Működési költségek",{"$nulls":6},0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
["[12h]",null,null,"Személyi kiadások",{"$nulls":5},0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
["[12i]",null,null,null,"személyi juttatások",{"$nulls":20},0]
["[12j]",null,null,null,"munkaadót terh.járulék",{"$nulls":20},0]
["[12k]",null,null,"Dologi kiadások",{"$nulls":5},0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
["[12l]",null,null,null,"külső megbízások",{"$nulls":20},0]
["[12m]",null,null,null,"egyéb dologi kiadások",{"$nulls":20},0]
["[12n]",null,"Felhalmozási költségek",{"$nulls":6},0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
["[12o]",null,null,"Eszközök",{"$nulls":21},0]
["[12p]",null,null,"Immateriális javak",{"$nulls":21},0]
["[12q]",null,null,"Beruházás",{"$nulls":5},0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
[]
["[12r]",null,"Működésiből általános költség",{"$nulls":22},0]
["[12r1]",null,"Működésiből koordinációs költség",{"$nulls":22},0]
["[12r2]",null,"Működésiből tájékoztatási költség",{"$nulls":22},0]
[]
["[12s]","Saját forrás",{"$nulls":7},0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
[]
["[12t]",null,"Működési költségek",{"$nulls":6},0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
["[12u]",null,null,"Személyi költségek",{"$nulls":5},0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
["[12v]",null,null,null,"személyi juttatások",{"$nulls":20},0]
["[12w]",null,null,null,"munkaadót terh.járulék",{"$nulls":20},0]
["[12x]",null,null,"Dologi kiadások",{"$nulls":5},0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
["[12y]",null,null,null,"külső megbízások",{"$nulls":20},0]
["[12z]",null,null,null,"egyéb dologi kiadások",{"$nulls":20},0]
["[12aa]",null,"Felhalmozási költségek",{"$nulls":6},0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
["[12ab]",null,null,"Eszközök",{"$nulls":21},0]
["[12ac]",null,null,"Immateriális javak",{"$nulls":21},0]
["[12ad]",null,null,"Beruházás",{"$nulls":5},0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
[]
["[12ae]",null,"Működésiből általános költség",{"$nulls":22},0]
["[12ae1]",null,"Működésiből koordinációs költség",{"$nulls":22},0]
["[12ae2]",null,"Működésiből tájékoztatási költség",{"$nulls":22},0]
[]
["[12af]","Egyéb forrás",{"$nulls":7},0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
[]
["[12ag]",null,"Működési költségek",{"$nulls":6},0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
["[12ah]",null,null,"Személyi költségek",{"$nulls":5},0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
["[12ai]",null,null,null,"személyi juttatások",{"$nulls":4},0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
["[12aj]",null,null,null,"munkaadót terh.járulék",{"$nulls":4},0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
["[12ak]",null,null,"Dologi kiadások",{"$nulls":5},0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
["[12al]",null,null,null,"külső megbízások",{"$nulls":4},0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
["[12am]",null,null,null,"egyéb dologi kiadások",{"$nulls":4},0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
["[12an]",null,"Felhalmozási költségek",{"$nulls":6},0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
["[12ao]",null,null,"Eszközök",{"$nulls":5},0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
["[12ap]",null,null,"Immateriális javak",{"$nulls":5},0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
["[12aq]",null,null,"Beruházás",{"$nulls":5},0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
[]
["[12ar]",null,"Működésiből általános költség",{"$nulls":6},0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
["[12ar1]",null,"Működésiből koordinációs költség",{"$nulls":6},0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
["[12ar2]",null,"Működésiből tájékoztatási költség",{"$nulls":6},0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
[]
["[12as]","Összköltség",{"$nulls":7},0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
["[12at]","Levonható áfa",{"$nulls":23},0]
[]
["[12au]","Összköltség áfával",{"$nulls":7},0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
[]
["[12av]","Kért előleg",{"$nulls":23},0]
[]
[{"$nulls":21},"Támogatási intenzitás:",null,null,null,{"$error":"#DIV/0!"}]
[]
[null,"Aláírás kelte"]
[]
[]
[null,"Pályázó cégszerű aláírása"]

{"sheet":"Tagi költségvetés 2","index":2,"n_rows":72,"n_cols":26,"rows_kept":72,"cut":false,"hidden":false,"merged":[[66,21,66,24],[66,25,66,26],[69,1,69,26],[72,1,75,26],[64,15,64,16],[64,17,64,18],[64,19,64,20],[64,21,64,22],[64,1,64,8],[64,9,64,10],[64,11,64,12],[64,13,64,14],[59,23,59,24],[59,25,59,26],[62,1,62,8],[62,9,62,10],[62,11,62,12],[62,13,62,14],[62,15,62,16],[62,17,62,18],[62,19,62,20],[62,21,62,22],[55,21,55,22],[55,23,55,24],[59,1,59,8],[59,9,59,10],[59,11,59,12],[59,13,59,14],[59,15,59,16],[59,17,59,18],[59,19,59,20],[59,21,59,22],[55,9,55,10],[55,11,55,12],[55,13,55,14],[55,15,55,16],[48,4,48,8],[50,2,50,8],[51,3,51,8],[55,2,55,8],[53,3,53,8],[43,23,43,24],[43,25,43,26],[44,3,44,8],[45,4,45,8],[43,15,43,16],[43,17,43,18],[43,19,43,20],[43,21,43,22],[43,2,43,8],[43,9,43,10],[43,11,43,12],[43,13,43,14],[37,23,37,24],[37,25,37,26],[41,15,41,16],[41,17,41,18],[41,19,41,20],[41,21,41,22],[37,15,37,16],[37,17,37,18],[41,1,41,8],[41,9,41,10],[41,11,41,12],[41,13,41,14],[37,19,37,20],[37,21,37,22],[37,2,37,8],[37,9,37,10],[37,11,37,12],[37,13,37,14],[29,3,29,8],[30,4,30,8],[32,2,32,8],[33,3,33,8],[31,4,31,8],[25,15,25,16],[25,17,25,18],[25,19,25,20],[25,21,25,22],[25,2,25,8],[25,9,25,10],[25,11,25,12],[25,13,25,14],[23,15,23,16],[23,17,23,18],[23,19,23,20],[23,21,23,22],[23,1,23,8],[23,9,23,10],[23,11,23,12],[23,13,23,14],[19,19,19,20],[19,21,19,22],[19,23,19,24],[19,25,19,26],[19,11,19,12],[19,13,19,14],[19,15,19,16],[19,17,19,18],[14,2,14,8],[15,3,15,8],[19,2,19,8],[19,9,19,10],[16,3,16,8],[16,9,16,10],[11,3,11,8],[7,17,7,18],[7,19,7,20],[7,21,7,22],[7,2,7,8],[7,9,7,10],[7,11,7,12],[7,13,7,14],[5,17,5,18],[5,19,5,20],[5,21,5,22],[5,23,5,24],[5,9,5,10],[5,11,5,12],[5,13,5,14],[5,15,5,16],[1,1,1,8],[1,9,1,26],[60,15,60,16],[60,17,60,18],[60,19,60,20],[60,21,60,22],[60,1,60,8],[60,9,60,10],[60,11,60,12],[60,13,60,14],[57,15,57,16],[57,17,57,18],[57,19,57,20],[57,21,57,22],[57,2,57,8],[57,9,57,10],[57,11,57,12],[57,13,57,14],[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],[53,15,53,16],[53,17,53,18],[56,19,56,20],[56,21,56,22],[55,17,55,18],[55,19,55,20],[53,9,53,10],[53,11,53,12],[53,13,53,14],[51,19,51,20],[51,11,51,12],[51,13,51,14],[51,15,51,16],[51,17,51,18],[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],[51,9,51,10],[49,19,49,20],[49,21,49,22],[50,15,50,16],[50,17,50,18],[50,19,50,20],[50,21,50,22],[49,15,49,16],[49,17,49,18],[50,9,50,10],[50,11,50,12],[50,13,50,14],[49,4,49,8],[49,9,49,10],[49,11,49,12],[49,13,49,14],[47,21,47,22],[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],[47,9,47,10],[47,11,47,12],[47,13,47,14],[47,3,47,8],[47,15,47,16],[47,17,47,18],[45,19,45,20],[45,21,45,22],[46,15,46,16],[46,17,46,18],[46,19,46,20],[46,21,46,22],[45,15,45,16],[45,17,45,18],[47,19,47,20],[46,4,46,8],[46,9,46,10],[46,11,46,12],[46,13,46,14],[45,9,45,10],[45,11,45,12],[45,13,45,14],[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],[39,19,39,20],[39,21,39,22],[39,15,39,16],[39,17,39,18],[39,2,39,8],[39,9,39,10],[39,11,39,12],[39,13,39,14],[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],[34,19,34,20],[34,21,34,22],[35,15,35,16],[35,17,35,18],[35,19,35,20],[35,21,35,22],[34,15,34,16],[34,17,34,18],[35,3,35,8],[35,9,35,10],[35,11,35,12],[35,13,35,14],[34,3,34,8],[34,9,34,10],[34,11,34,12],[34,13,34,14],[32,19,32,20],[32,21,32,22],[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],[32,9,32,10],[32,11,32,12],[32,13,32,14],[32,15,32,16],[32,17,32,18],[30,19,30,20],[30,21,30,22],[31,15,31,16],[31,17,31,18],[31,19,31,20],[31,21,31,22],[30,15,30,16],[30,17,30,18],[31,9,31,10],[31,11,31,12],[31,13,31,14],[30,9,30,10],[30,11,30,12],[30,13,30,14],[28,21,28,22],[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],[28,15,28,16],[28,4,28,8],[28,9,28,10],[28,11,28,12],[28,13,28,14],[28,17,28,18],[26,19,26,20],[26,21,26,22],[27,15,27,16],[27,17,27,18],[27,19,27,20],[27,21,27,22],[26,15,26,16],[26,17,26,18],[28,19,28,20],[27,9,27,10],[27,11,27,12],[27,13,27,14],[27,4,27,8],[26,9,26,10],[26,11,26,12],[26,13,26,14],[26,3,26,8],[20,19,20,20],[20,21,20,22],[21,15,21,16],[21,17,21,18],[21,19,21,20],[21,21,21,22],[20,15,20,16],[20,17,20,18],[21,2,21,8],[21,9,21,10],[21,11,21,12],[21,13,21,14],[20,2,20,8],[20,9,20,10],[20,11,20,12],[20,13,20,14],[17,19,17,20],[17,21,17,22],[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],[16,15,16,16],[16,17,16,18],[16,19,16,20],[16,21,16,22],[15,15,15,16],[15,17,15,18],[16,11,16,12],[16,13,16,14],[15,9,15,10],[15,11,15,12],[15,13,15,14],[13,21,13,22],[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],[13,15,13,16],[13,4,13,8],[13,9,13,10],[13,11,13,12],[13,13,13,14],[13,17,13,18],[11,19,11,20],[11,21,11,22],[12,15,12,16],[12,17,12,18],[12,19,12,20],[12,21,12,22],[11,15,11,16],[11,17,11,18],[13,19,13,20],[12,9,12,10],[12,11,12,12],[12,13,12,14],[12,4,12,8],[11,9,11,10],[11,11,11,12],[11,13,11,14],[9,21,9,22],[10,15,10,16],[10,17,10,18],[10,19,10,20],[10,21,10,22],[9,9,9,10],[9,11,9,12],[8,11,8,12],[8,13,8,14],[10,4,10,8],[10,9,10,10],[10,11,10,12],[10,13,10,14],[8,3,8,8],[9,4,9,8],[8,19,8,20],[9,19,9,20],[7,15,7,16],[4,1,4,8],[9,15,9,16],[9,17,9,18],[8,15,8,16],[8,17,8,18],[9,13,9,14],[8,9,8,10],[8,21,8,22],[5,1,5,8],[3,1,3,8],[3,9,3,10],[3,11,3,12],[3,13,3,14],[3,15,3,16],[3,17,3,18],[3,19,3,20],[3,21,3,22],[3,23,3,24],[3,25,4,26],[5,25,5,26],[8,23,8,24],[8,25,8,26],[7,25,7,26],[7,23,7,24],[9,23,9,24],[9,25,9,26],[10,23,10,24],[10,25,10,26],[11,23,11,24],[11,25,11,26],[12,23,12,24],[12,25,12,26],[13,23,13,24],[13,25,13,26],[14,23,14,24],[14,25,14,26],[15,23,15,24],[15,25,15,26],[16,23,16,24],[16,25,16,26],[17,23,17,24],[17,25,17,26],[20,23,20,24],[20,25,20,26],[21,23,21,24],[21,25,21,26],[26,23,26,24],[26,25,26,26],[25,23,25,24],[25,25,25,26],[23,23,23,24],[23,25,23,26],[27,23,27,24],[27,25,27,26],[28,23,28,24],[28,25,28,26],[29,23,29,24],[29,25,29,26],[30,23,30,24],[30,25,30,26],[31,23,31,24],[31,25,31,26],[32,23,32,24],[32,25,32,26],[33,23,33,24],[33,25,33,26],[34,23,34,24],[34,25,34,26],[35,23,35,24],[35,25,35,26],[38,23,38,24],[38,25,38,26],[39,23,39,24],[39,25,39,26],[41,23,41,24],[41,25,41,26],[44,23,44,24],[44,25,44,26],[45,23,45,24],[45,25,45,26],[46,23,46,24],[46,25,46,26],[47,23,47,24],[47,25,47,26],[48,23,48,24],[48,25,48,26],[49,23,49,24],[49,25,49,26],[50,23,50,24],[50,25,50,26],[51,23,51,24],[51,25,51,26],[52,23,52,24],[52,25,52,26],[53,23,53,24],[53,25,53,26],[56,23,56,24],[56,25,56,26],[55,25,55,26],[57,23,57,24],[57,25,57,26],[60,23,60,24],[60,25,60,26],[64,23,64,24],[64,25,64,26],[62,23,62,24],[62,25,62,26]],"flags":["formulas_cached_only"]}
[]
["[12c]","Konzorciumi tag neve:"]
[]
["[12d]","Elszámolás éve:",{"$nulls":7},"2013 (Ft)",null,"2013 (Ft)",null,"2014 (Ft)",null,"2014 (Ft)",null,"2015 (Ft)",null,"2015 (Ft)",null,"2016 (Ft)",null,"2016 (Ft)",null,"Összesen ( Ft)"]
["[12e]","Éven belül hónap és nap",{"$nulls":7},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["[12f]","Kért támogatás",{"$nulls":7},0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
[]
["[12g]",null,"Működési költségek",{"$nulls":6},0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
["[12h]",null,null,"Személyi kiadások",{"$nulls":5},0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
["[12i]",null,null,null,"személyi juttatások",{"$nulls":20},0]
["[12j]",null,null,null,"munkaadót terh.járulék",{"$nulls":20},0]
["[12k]",null,null,"Dologi kiadások",{"$nulls":5},0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
["[12l]",null,null,null,"külső megbízások",{"$nulls":20},0]
["[12m]",null,null,null,"egyéb dologi kiadások",{"$nulls":20},0]
["[12n]",null,"Felhalmozási költségek",{"$nulls":6},0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
["[12o]",null,null,"Eszközök",{"$nulls":21},0]
["[12p]",null,null,"Immateriális javak",{"$nulls":21},0]
["[12q]",null,null,"Beruházás",{"$nulls":5},0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
[]
["[12r]",null,"Működésiből általános költség",{"$nulls":22},0]
["[12r1]",null,"Működésiből koordinációs költség",{"$nulls":22},0]
["[12r2]",null,"Működésiből tájékoztatási költség",{"$nulls":22},0]
[]
["[12s]","Saját forrás",{"$nulls":7},0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
[]
["[12t]",null,"Működési költségek",{"$nulls":6},0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
["[12u]",null,null,"Személyi költségek",{"$nulls":5},0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
["[12v]",null,null,null,"személyi juttatások",{"$nulls":20},0]
["[12w]",null,null,null,"munkaadót terh.járulék",{"$nulls":20},0]
["[12x]",null,null,"Dologi kiadások",{"$nulls":5},0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
["[12y]",null,null,null,"külső megbízások",{"$nulls":20},0]
["[12z]",null,null,null,"egyéb dologi kiadások",{"$nulls":20},0]
["[12aa]",null,"Felhalmozási költségek",{"$nulls":6},0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
["[12ab]",null,null,"Eszközök",{"$nulls":21},0]
["[12ac]",null,null,"Immateriális javak",{"$nulls":21},0]
["[12ad]",null,null,"Beruházás",{"$nulls":5},0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
[]
["[12ae]",null,"Működésiből általános költség",{"$nulls":22},0]
["[12ae1]",null,"Működésiből koordinációs költség",{"$nulls":22},0]
["[12ae2]",null,"Működésiből tájékoztatási költség",{"$nulls":22},0]
[]
["[12af]","Egyéb forrás",{"$nulls":7},0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
[]
["[12ag]",null,"Működési költségek",{"$nulls":6},0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
["[12ah]",null,null,"Személyi költségek",{"$nulls":5},0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
["[12ai]",null,null,null,"személyi juttatások",{"$nulls":4},0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
["[12aj]",null,null,null,"munkaadót terh.járulék",{"$nulls":4},0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
["[12ak]",null,null,"Dologi kiadások",{"$nulls":5},0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
["[12al]",null,null,null,"külső megbízások",{"$nulls":4},0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
["[12am]",null,null,null,"egyéb dologi kiadások",{"$nulls":4},0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
["[12an]",null,"Felhalmozási költségek",{"$nulls":6},0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
["[12ao]",null,null,"Eszközök",{"$nulls":5},0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
["[12ap]",null,null,"Immateriális javak",{"$nulls":5},0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
["[12aq]",null,null,"Beruházás",{"$nulls":5},0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
[]
["[12ar]",null,"Működésiből általános költség",{"$nulls":6},0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
["[12ar1]",null,"Működésiből koordinációs költség",{"$nulls":6},0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
["[12ar2]",null,"Működésiből tájékoztatási költség",{"$nulls":6},0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
[]
["[12as]","Összköltség",{"$nulls":7},0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
["[12at]","Levonható áfa",{"$nulls":23},0]
[]
["[12au]","Összköltség áfával",{"$nulls":7},0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
[]
["[12av]","Kért előleg",{"$nulls":23},0]
[]
[{"$nulls":21},"Támogatási intenzitás:",null,null,null,{"$error":"#DIV/0!"}]
[]
[null,"Aláírás kelte"]
[]
[]
[null,"Pályázó cégszerű aláírása"]

{"sheet":"Tagi költségvetés 3","index":3,"n_rows":72,"n_cols":26,"rows_kept":72,"cut":false,"hidden":false,"merged":[[66,21,66,24],[66,25,66,26],[69,1,69,26],[72,1,75,26],[64,15,64,16],[64,17,64,18],[64,19,64,20],[64,21,64,22],[64,1,64,8],[64,9,64,10],[64,11,64,12],[64,13,64,14],[62,15,62,16],[62,17,62,18],[62,19,62,20],[62,21,62,22],[62,1,62,8],[62,9,62,10],[62,11,62,12],[62,13,62,14],[59,15,59,16],[59,17,59,18],[59,19,59,20],[59,21,59,22],[59,1,59,8],[59,9,59,10],[59,11,59,12],[59,13,59,14],[55,15,55,16],[55,17,55,18],[55,19,55,20],[55,21,55,22],[55,2,55,8],[55,9,55,10],[55,11,55,12],[55,13,55,14],[43,23,43,24],[43,25,43,26],[44,3,44,8],[45,4,45,8],[43,15,43,16],[43,17,43,18],[43,19,43,20],[43,21,43,22],[43,2,43,8],[43,9,43,10],[43,11,43,12],[43,13,43,14],[37,23,37,24],[37,25,37,26],[41,15,41,16],[41,17,41,18],[41,19,41,20],[41,21,41,22],[37,15,37,16],[37,17,37,18],[41,1,41,8],[41,9,41,10],[41,11,41,12],[41,13,41,14],[37,19,37,20],[37,21,37,22],[37,2,37,8],[37,9,37,10],[37,11,37,12],[37,13,37,14],[25,15,25,16],[25,17,25,18],[25,19,25,20],[25,21,25,22],[25,2,25,8],[25,9,25,10],[25,11,25,12],[25,13,25,14],[23,15,23,16],[23,17,23,18],[23,19,23,20],[23,21,23,22],[23,1,23,8],[23,9,23,10],[23,11,23,12],[23,13,23,14],[19,15,19,16],[19,17,19,18],[19,19,19,20],[19,21,19,22],[19,2,19,8],[19,9,19,10],[19,11,19,12],[19,13,19,14],[7,23,7,24],[7,25,7,26],[8,3,8,8],[9,4,9,8],[7,15,7,16],[7,17,7,18],[7,19,7,20],[7,21,7,22],[7,2,7,8],[7,9,7,10],[7,11,7,12],[7,13,7,14],[5,19,5,20],[5,21,5,22],[3,23,3,24],[5,23,5,24],[5,25,5,26],[5,11,5,12],[5,13,5,14],[5,15,5,16],[5,17,5,18],[3,15,3,16],[3,17,3,18],[3,19,3,20],[3,21,3,22],[1,1,1,8],[1,9,1,26],[5,1,5,8],[3,1,3,8],[4,1,4,8],[5,9,5,10],[3,25,4,26],[3,9,3,10],[3,11,3,12],[3,13,3,14],[8,15,8,16],[8,17,8,18],[8,19,8,20],[8,21,8,22],[8,9,8,10],[8,11,8,12],[8,13,8,14],[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],[11,9,11,10],[11,11,11,12],[11,13,11,14],[11,3,11,8],[11,15,11,16],[11,17,11,18],[11,19,11,20],[11,21,11,22],[12,9,12,10],[12,11,12,12],[12,13,12,14],[12,4,12,8],[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],[14,9,14,10],[14,11,14,12],[14,13,14,14],[14,2,14,8],[14,15,14,16],[14,17,14,18],[14,19,14,20],[14,21,14,22],[15,9,15,10],[15,11,15,12],[15,13,15,14],[15,3,15,8],[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],[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],[26,9,26,10],[26,11,26,12],[26,13,26,14],[26,3,26,8],[26,15,26,16],[26,17,26,18],[26,19,26,20],[26,21,26,22],[27,9,27,10],[27,11,27,12],[27,13,27,14],[27,4,27,8],[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],[29,9,29,10],[29,11,29,12],[29,13,29,14],[29,3,29,8],[29,15,29,16],[29,17,29,18],[29,19,29,20],[29,21,29,22],[30,9,30,10],[30,11,30,12],[30,13,30,14],[30,4,30,8],[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],[32,9,32,10],[32,11,32,12],[32,13,32,14],[32,2,32,8],[32,15,32,16],[32,17,32,18],[32,19,32,20],[32,21,32,22],[33,9,33,10],[33,11,33,12],[33,13,33,14],[33,3,33,8],[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],[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],[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],[45,9,45,10],[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],[47,9,47,10],[47,11,47,12],[47,13,47,14],[47,3,47,8],[47,15,47,16],[47,17,47,18],[47,19,47,20],[47,21,47,22],[48,9,48,10],[48,11,48,12],[48,13,48,14],[48,4,48,8],[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],[50,9,50,10],[50,11,50,12],[50,13,50,14],[50,2,50,8],[50,15,50,16],[50,17,50,18],[50,19,50,20],[50,21,50,22],[51,9,51,10],[51,11,51,12],[51,13,51,14],[51,3,51,8],[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],[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],[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],[8,23,8,24],[8,25,8,26],[9,23,9,24],[9,25,9,26],[10,23,10,24],[10,25,10,26],[11,23,11,24],[11,25,11,26],[12,23,12,24],[12,25,12,26],[13,23,13,24],[13,25,13,26],[14,23,14,24],[14,25,14,26],[15,23,15,24],[15,25,15,26],[16,23,16,24],[16,25,16,26],[17,23,17,24],[17,25,17,26],[20,23,20,24],[20,25,20,26],[19,23,19,24],[19,25,19,26],[21,23,21,24],[21,25,21,26],[26,23,26,24],[26,25,26,26],[25,23,25,24],[25,25,25,26],[23,23,23,24],[23,25,23,26],[27,23,27,24],[27,25,27,26],[28,23,28,24],[28,25,28,26],[29,23,29,24],[29,25,29,26],[30,23,30,24],[30,25,30,26],[31,23,31,24],[31,25,31,26],[32,23,32,24],[32,25,32,26],[33,23,33,24],[33,25,33,26],[34,23,34,24],[34,25,34,26],[35,23,35,24],[35,25,35,26],[38,23,38,24],[38,25,38,26],[39,23,39,24],[39,25,39,26],[41,23,41,24],[41,25,41,26],[44,23,44,24],[44,25,44,26],[45,23,45,24],[45,25,45,26],[46,23,46,24],[46,25,46,26],[47,23,47,24],[47,25,47,26],[48,23,48,24],[48,25,48,26],[49,23,49,24],[49,25,49,26],[50,23,50,24],[50,25,50,26],[51,23,51,24],[51,25,51,26],[52,23,52,24],[52,25,52,26],[53,23,53,24],[53,25,53,26],[56,23,56,24],[56,25,56,26],[55,23,55,24],[55,25,55,26],[64,23,64,24],[64,25,64,26],[57,23,57,24],[57,25,57,26],[60,23,60,24],[60,25,60,26],[59,23,59,24],[59,25,59,26],[62,23,62,24],[62,25,62,26]],"flags":["formulas_cached_only"]}
[]
["[12c]","Konzorciumi tag neve:"]
[]
["[12d]","Elszámolás éve:",{"$nulls":7},"2013 (Ft)",null,"2013 (Ft)",null,"2014 (Ft)",null,"2014 (Ft)",null,"2015 (Ft)",null,"2015 (Ft)",null,"2016 (Ft)",null,"2016 (Ft)",null,"Összesen ( Ft)"]
["[12e]","Éven belül hónap és nap",{"$nulls":7},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["[12f]","Kért támogatás",{"$nulls":7},0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
[]
["[12g]",null,"Működési költségek",{"$nulls":6},0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
["[12h]",null,null,"Személyi kiadások",{"$nulls":5},0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
["[12i]",null,null,null,"személyi juttatások",{"$nulls":20},0]
["[12j]",null,null,null,"munkaadót terh.járulék",{"$nulls":20},0]
["[12k]",null,null,"Dologi kiadások",{"$nulls":5},0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
["[12l]",null,null,null,"külső megbízások",{"$nulls":20},0]
["[12m]",null,null,null,"egyéb dologi kiadások",{"$nulls":20},0]
["[12n]",null,"Felhalmozási költségek",{"$nulls":6},0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
["[12o]",null,null,"Eszközök",{"$nulls":21},0]
["[12p]",null,null,"Immateriális javak",{"$nulls":21},0]
["[12q]",null,null,"Beruházás",{"$nulls":5},0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
[]
["[12r]",null,"Működésiből általános költség",{"$nulls":22},0]
["[12r1]",null,"Működésiből koordinációs költség",{"$nulls":22},0]
["[12r2]",null,"Működésiből tájékoztatási költség",{"$nulls":22},0]
[]
["[12s]","Saját forrás",{"$nulls":7},0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
[]
["[12t]",null,"Működési költségek",{"$nulls":6},0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
["[12u]",null,null,"Személyi költségek",{"$nulls":5},0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
["[12v]",null,null,null,"személyi juttatások",{"$nulls":20},0]
["[12w]",null,null,null,"munkaadót terh.járulék",{"$nulls":20},0]
["[12x]",null,null,"Dologi kiadások",{"$nulls":5},0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
["[12y]",null,null,null,"külső megbízások",{"$nulls":20},0]
["[12z]",null,null,null,"egyéb dologi kiadások",{"$nulls":20},0]
["[12aa]",null,"Felhalmozási költségek",{"$nulls":6},0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
["[12ab]",null,null,"Eszközök",{"$nulls":21},0]
["[12ac]",null,null,"Immateriális javak",{"$nulls":21},0]
["[12ad]",null,null,"Beruházás",{"$nulls":5},0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
[]
["[12ae]",null,"Működésiből általános költség",{"$nulls":22},0]
["[12ae1]",null,"Működésiből koordinációs költség",{"$nulls":22},0]
["[12ae2]",null,"Működésiből tájékoztatási költség",{"$nulls":22},0]
[]
["[12af]","Egyéb forrás",{"$nulls":7},0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
[]
["[12ag]",null,"Működési költségek",{"$nulls":6},0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
["[12ah]",null,null,"Személyi költségek",{"$nulls":5},0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
["[12ai]",null,null,null,"személyi juttatások",{"$nulls":4},0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
["[12aj]",null,null,null,"munkaadót terh.járulék",{"$nulls":4},0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
["[12ak]",null,null,"Dologi kiadások",{"$nulls":5},0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
["[12al]",null,null,null,"külső megbízások",{"$nulls":4},0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
["[12am]",null,null,null,"egyéb dologi kiadások",{"$nulls":4},0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
["[12an]",null,"Felhalmozási költségek",{"$nulls":6},0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
["[12ao]",null,null,"Eszközök",{"$nulls":5},0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
["[12ap]",null,null,"Immateriális javak",{"$nulls":5},0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
["[12aq]",null,null,"Beruházás",{"$nulls":5},0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
[]
["[12ar]",null,"Működésiből általános költség",{"$nulls":6},0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
["[12ar1]",null,"Működésiből koordinációs költség",{"$nulls":6},0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
["[12ar2]",null,"Működésiből tájékoztatási költség",{"$nulls":6},0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
[]
["[12as]","Összköltség",{"$nulls":7},0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
["[12at]","Levonható áfa",{"$nulls":23},0]
[]
["[12au]","Összköltség áfával",{"$nulls":7},0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
[]
["[12av]","Kért előleg",{"$nulls":23},0]
[]
[{"$nulls":21},"Támogatási intenzitás:",null,null,null,{"$error":"#DIV/0!"}]
[]
[null,"Aláírás kelte"]
[]
[]
[null,"Pályázó cégszerű aláírása"]

{"sheet":"Tagi költségvetés 4","index":4,"n_rows":72,"n_cols":26,"rows_kept":72,"cut":false,"hidden":false,"merged":[[66,21,66,24],[66,25,66,26],[69,1,69,26],[72,1,75,26],[64,15,64,16],[64,17,64,18],[64,19,64,20],[64,21,64,22],[64,1,64,8],[64,9,64,10],[64,11,64,12],[64,13,64,14],[62,15,62,16],[62,17,62,18],[62,19,62,20],[62,21,62,22],[62,1,62,8],[62,9,62,10],[62,11,62,12],[62,13,62,14],[59,15,59,16],[59,17,59,18],[59,19,59,20],[59,21,59,22],[59,1,59,8],[59,9,59,10],[59,11,59,12],[59,13,59,14],[55,15,55,16],[55,17,55,18],[55,19,55,20],[55,21,55,22],[55,2,55,8],[55,9,55,10],[55,11,55,12],[55,13,55,14],[43,23,43,24],[43,25,43,26],[44,3,44,8],[45,4,45,8],[43,15,43,16],[43,17,43,18],[43,19,43,20],[43,21,43,22],[43,2,43,8],[43,9,43,10],[43,11,43,12],[43,13,43,14],[37,23,37,24],[37,25,37,26],[41,15,41,16],[41,17,41,18],[41,19,41,20],[41,21,41,22],[37,15,37,16],[37,17,37,18],[41,1,41,8],[41,9,41,10],[41,11,41,12],[41,13,41,14],[37,19,37,20],[37,21,37,22],[37,2,37,8],[37,9,37,10],[37,11,37,12],[37,13,37,14],[25,15,25,16],[25,17,25,18],[25,19,25,20],[25,21,25,22],[25,2,25,8],[25,9,25,10],[25,11,25,12],[25,13,25,14],[23,15,23,16],[23,17,23,18],[23,19,23,20],[23,21,23,22],[23,1,23,8],[23,9,23,10],[23,11,23,12],[23,13,23,14],[19,15,19,16],[19,17,19,18],[19,19,19,20],[19,21,19,22],[19,2,19,8],[19,9,19,10],[19,11,19,12],[19,13,19,14],[7,23,7,24],[7,25,7,26],[8,3,8,8],[9,4,9,8],[7,15,7,16],[7,17,7,18],[7,19,7,20],[7,21,7,22],[7,2,7,8],[7,9,7,10],[7,11,7,12],[7,13,7,14],[5,19,5,20],[5,21,5,22],[3,23,3,24],[5,23,5,24],[5,25,5,26],[5,11,5,12],[5,13,5,14],[5,15,5,16],[5,17,5,18],[3,15,3,16],[3,17,3,18],[3,19,3,20],[3,21,3,22],[1,1,1,8],[1,9,1,26],[5,1,5,8],[3,1,3,8],[4,1,4,8],[5,9,5,10],[3,25,4,26],[3,9,3,10],[3,11,3,12],[3,13,3,14],[8,15,8,16],[8,17,8,18],[8,19,8,20],[8,21,8,22],[8,9,8,10],[8,11,8,12],[8,13,8,14],[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],[11,9,11,10],[11,11,11,12],[11,13,11,14],[11,3,11,8],[11,15,11,16],[11,17,11,18],[11,19,11,20],[11,21,11,22],[12,9,12,10],[12,11,12,12],[12,13,12,14],[12,4,12,8],[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],[14,9,14,10],[14,11,14,12],[14,13,14,14],[14,2,14,8],[14,15,14,16],[14,17,14,18],[14,19,14,20],[14,21,14,22],[15,9,15,10],[15,11,15,12],[15,13,15,14],[15,3,15,8],[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],[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],[26,9,26,10],[26,11,26,12],[26,13,26,14],[26,3,26,8],[26,15,26,16],[26,17,26,18],[26,19,26,20],[26,21,26,22],[27,9,27,10],[27,11,27,12],[27,13,27,14],[27,4,27,8],[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],[29,9,29,10],[29,11,29,12],[29,13,29,14],[29,3,29,8],[29,15,29,16],[29,17,29,18],[29,19,29,20],[29,21,29,22],[30,9,30,10],[30,11,30,12],[30,13,30,14],[30,4,30,8],[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],[32,9,32,10],[32,11,32,12],[32,13,32,14],[32,2,32,8],[32,15,32,16],[32,17,32,18],[32,19,32,20],[32,21,32,22],[33,9,33,10],[33,11,33,12],[33,13,33,14],[33,3,33,8],[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],[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],[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],[45,9,45,10],[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],[47,9,47,10],[47,11,47,12],[47,13,47,14],[47,3,47,8],[47,15,47,16],[47,17,47,18],[47,19,47,20],[47,21,47,22],[48,9,48,10],[48,11,48,12],[48,13,48,14],[48,4,48,8],[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],[50,9,50,10],[50,11,50,12],[50,13,50,14],[50,2,50,8],[50,15,50,16],[50,17,50,18],[50,19,50,20],[50,21,50,22],[51,9,51,10],[51,11,51,12],[51,13,51,14],[51,3,51,8],[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],[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],[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],[8,23,8,24],[8,25,8,26],[9,23,9,24],[9,25,9,26],[10,23,10,24],[10,25,10,26],[11,23,11,24],[11,25,11,26],[12,23,12,24],[12,25,12,26],[13,23,13,24],[13,25,13,26],[14,23,14,24],[14,25,14,26],[15,23,15,24],[15,25,15,26],[16,23,16,24],[16,25,16,26],[17,23,17,24],[17,25,17,26],[20,23,20,24],[20,25,20,26],[19,23,19,24],[19,25,19,26],[21,23,21,24],[21,25,21,26],[26,23,26,24],[26,25,26,26],[25,23,25,24],[25,25,25,26],[23,23,23,24],[23,25,23,26],[27,23,27,24],[27,25,27,26],[28,23,28,24],[28,25,28,26],[29,23,29,24],[29,25,29,26],[30,23,30,24],[30,25,30,26],[31,23,31,24],[31,25,31,26],[32,23,32,24],[32,25,32,26],[33,23,33,24],[33,25,33,26],[34,23,34,24],[34,25,34,26],[35,23,35,24],[35,25,35,26],[38,23,38,24],[38,25,38,26],[39,23,39,24],[39,25,39,26],[41,23,41,24],[41,25,41,26],[44,23,44,24],[44,25,44,26],[45,23,45,24],[45,25,45,26],[46,23,46,24],[46,25,46,26],[47,23,47,24],[47,25,47,26],[48,23,48,24],[48,25,48,26],[49,23,49,24],[49,25,49,26],[50,23,50,24],[50,25,50,26],[51,23,51,24],[51,25,51,26],[52,23,52,24],[52,25,52,26],[53,23,53,24],[53,25,53,26],[56,23,56,24],[56,25,56,26],[55,23,55,24],[55,25,55,26],[64,23,64,24],[64,25,64,26],[57,23,57,24],[57,25,57,26],[60,23,60,24],[60,25,60,26],[59,23,59,24],[59,25,59,26],[62,23,62,24],[62,25,62,26]],"flags":["formulas_cached_only"]}
[]
["[12c]","Konzorciumi tag neve:"]
[]
["[12d]","Elszámolás éve:",{"$nulls":7},"2013 (Ft)",null,"2013 (Ft)",null,"2014 (Ft)",null,"2014 (Ft)",null,"2015 (Ft)",null,"2015 (Ft)",null,"2016 (Ft)",null,"2016 (Ft)",null,"Összesen ( Ft)"]
["[12e]","Éven belül hónap és nap",{"$nulls":7},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["[12f]","Kért támogatás",{"$nulls":7},0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
[]
["[12g]",null,"Működési költségek",{"$nulls":6},0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
["[12h]",null,null,"Személyi kiadások",{"$nulls":5},0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
["[12i]",null,null,null,"személyi juttatások",{"$nulls":20},0]
["[12j]",null,null,null,"munkaadót terh.járulék",{"$nulls":20},0]
["[12k]",null,null,"Dologi kiadások",{"$nulls":5},0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
["[12l]",null,null,null,"külső megbízások",{"$nulls":20},0]
["[12m]",null,null,null,"egyéb dologi kiadások",{"$nulls":20},0]
["[12n]",null,"Felhalmozási költségek",{"$nulls":6},0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
["[12o]",null,null,"Eszközök",{"$nulls":21},0]
["[12p]",null,null,"Immateriális javak",{"$nulls":21},0]
["[12q]",null,null,"Beruházás",{"$nulls":5},0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
[]
["[12r]",null,"Működésiből általános költség",{"$nulls":22},0]
["[12r1]",null,"Működésiből koordinációs költség",{"$nulls":22},0]
["[12r2]",null,"Működésiből tájékoztatási költség",{"$nulls":22},0]
[]
["[12s]","Saját forrás",{"$nulls":7},0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
[]
["[12t]",null,"Működési költségek",{"$nulls":6},0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
["[12u]",null,null,"Személyi költségek",{"$nulls":5},0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
["[12v]",null,null,null,"személyi juttatások",{"$nulls":20},0]
["[12w]",null,null,null,"munkaadót terh.járulék",{"$nulls":20},0]
["[12x]",null,null,"Dologi kiadások",{"$nulls":5},0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
["[12y]",null,null,null,"külső megbízások",{"$nulls":20},0]
["[12z]",null,null,null,"egyéb dologi kiadások",{"$nulls":20},0]
["[12aa]",null,"Felhalmozási költségek",{"$nulls":6},0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
["[12ab]",null,null,"Eszközök",{"$nulls":21},0]
["[12ac]",null,null,"Immateriális javak",{"$nulls":21},0]
["[12ad]",null,null,"Beruházás",{"$nulls":5},0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
[]
["[12ae]",null,"Működésiből általános költség",{"$nulls":22},0]
["[12ae1]",null,"Működésiből koordinációs költség",{"$nulls":22},0]
["[12ae2]",null,"Működésiből tájékoztatási költség",{"$nulls":22},0]
[]
["[12af]","Egyéb forrás",{"$nulls":7},0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
[]
["[12ag]",null,"Működési költségek",{"$nulls":6},0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
["[12ah]",null,null,"Személyi költségek",{"$nulls":5},0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
["[12ai]",null,null,null,"személyi juttatások",{"$nulls":4},0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
["[12aj]",null,null,null,"munkaadót terh.járulék",{"$nulls":4},0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
["[12ak]",null,null,"Dologi kiadások",{"$nulls":5},0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
["[12al]",null,null,null,"külső megbízások",{"$nulls":4},0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
["[12am]",null,null,null,"egyéb dologi kiadások",{"$nulls":4},0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
["[12an]",null,"Felhalmozási költségek",{"$nulls":6},0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
["[12ao]",null,null,"Eszközök",{"$nulls":5},0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
["[12ap]",null,null,"Immateriális javak",{"$nulls":5},0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
["[12aq]",null,null,"Beruházás",{"$nulls":5},0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
[]
["[12ar]",null,"Működésiből általános költség",{"$nulls":6},0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
["[12ar1]",null,"Működésiből koordinációs költség",{"$nulls":6},0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
["[12ar2]",null,"Működésiből tájékoztatási költség",{"$nulls":6},0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
[]
["[12as]","Összköltség",{"$nulls":7},0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
["[12at]","Levonható áfa",{"$nulls":23},0]
[]
["[12au]","Összköltség áfával",{"$nulls":7},0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
[]
["[12av]","Kért előleg",{"$nulls":23},0]
[]
[{"$nulls":21},"Támogatási intenzitás:",null,null,null,{"$error":"#DIV/0!"}]
[]
[null,"Aláírás kelte"]
[]
[]
[null,"Pályázó cégszerű aláírása"]

{"sheet":"Tagi költségvetés 5","index":5,"n_rows":72,"n_cols":26,"rows_kept":72,"cut":false,"hidden":false,"merged":[[66,21,66,24],[66,25,66,26],[69,1,69,26],[72,1,75,26],[64,15,64,16],[64,17,64,18],[64,19,64,20],[64,21,64,22],[64,1,64,8],[64,9,64,10],[64,11,64,12],[64,13,64,14],[62,15,62,16],[62,17,62,18],[62,19,62,20],[62,21,62,22],[62,1,62,8],[62,9,62,10],[62,11,62,12],[62,13,62,14],[59,15,59,16],[59,17,59,18],[59,19,59,20],[59,21,59,22],[59,1,59,8],[59,9,59,10],[59,11,59,12],[59,13,59,14],[55,15,55,16],[55,17,55,18],[55,19,55,20],[55,21,55,22],[55,2,55,8],[55,9,55,10],[55,11,55,12],[55,13,55,14],[43,23,43,24],[43,25,43,26],[44,3,44,8],[45,4,45,8],[43,15,43,16],[43,17,43,18],[43,19,43,20],[43,21,43,22],[43,2,43,8],[43,9,43,10],[43,11,43,12],[43,13,43,14],[37,23,37,24],[37,25,37,26],[41,15,41,16],[41,17,41,18],[41,19,41,20],[41,21,41,22],[37,15,37,16],[37,17,37,18],[41,1,41,8],[41,9,41,10],[41,11,41,12],[41,13,41,14],[37,19,37,20],[37,21,37,22],[37,2,37,8],[37,9,37,10],[37,11,37,12],[37,13,37,14],[25,15,25,16],[25,17,25,18],[25,19,25,20],[25,21,25,22],[25,2,25,8],[25,9,25,10],[25,11,25,12],[25,13,25,14],[23,15,23,16],[23,17,23,18],[23,19,23,20],[23,21,23,22],[23,1,23,8],[23,9,23,10],[23,11,23,12],[23,13,23,14],[19,15,19,16],[19,17,19,18],[19,19,19,20],[19,21,19,22],[19,2,19,8],[19,9,19,10],[19,11,19,12],[19,13,19,14],[7,23,7,24],[7,25,7,26],[8,3,8,8],[9,4,9,8],[7,15,7,16],[7,17,7,18],[7,19,7,20],[7,21,7,22],[7,2,7,8],[7,9,7,10],[7,11,7,12],[7,13,7,14],[5,19,5,20],[5,21,5,22],[3,23,3,24],[5,23,5,24],[5,25,5,26],[5,11,5,12],[5,13,5,14],[5,15,5,16],[5,17,5,18],[3,15,3,16],[3,17,3,18],[3,19,3,20],[3,21,3,22],[1,1,1,8],[1,9,1,26],[5,1,5,8],[3,1,3,8],[4,1,4,8],[5,9,5,10],[3,25,4,26],[3,9,3,10],[3,11,3,12],[3,13,3,14],[8,15,8,16],[8,17,8,18],[8,19,8,20],[8,21,8,22],[8,9,8,10],[8,11,8,12],[8,13,8,14],[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],[11,9,11,10],[11,11,11,12],[11,13,11,14],[11,3,11,8],[11,15,11,16],[11,17,11,18],[11,19,11,20],[11,21,11,22],[12,9,12,10],[12,11,12,12],[12,13,12,14],[12,4,12,8],[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],[14,9,14,10],[14,11,14,12],[14,13,14,14],[14,2,14,8],[14,15,14,16],[14,17,14,18],[14,19,14,20],[14,21,14,22],[15,9,15,10],[15,11,15,12],[15,13,15,14],[15,3,15,8],[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],[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],[26,9,26,10],[26,11,26,12],[26,13,26,14],[26,3,26,8],[26,15,26,16],[26,17,26,18],[26,19,26,20],[26,21,26,22],[27,9,27,10],[27,11,27,12],[27,13,27,14],[27,4,27,8],[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],[29,9,29,10],[29,11,29,12],[29,13,29,14],[29,3,29,8],[29,15,29,16],[29,17,29,18],[29,19,29,20],[29,21,29,22],[30,9,30,10],[30,11,30,12],[30,13,30,14],[30,4,30,8],[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],[32,9,32,10],[32,11,32,12],[32,13,32,14],[32,2,32,8],[32,15,32,16],[32,17,32,18],[32,19,32,20],[32,21,32,22],[33,9,33,10],[33,11,33,12],[33,13,33,14],[33,3,33,8],[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],[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],[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],[45,9,45,10],[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],[47,9,47,10],[47,11,47,12],[47,13,47,14],[47,3,47,8],[47,15,47,16],[47,17,47,18],[47,19,47,20],[47,21,47,22],[48,9,48,10],[48,11,48,12],[48,13,48,14],[48,4,48,8],[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],[50,9,50,10],[50,11,50,12],[50,13,50,14],[50,2,50,8],[50,15,50,16],[50,17,50,18],[50,19,50,20],[50,21,50,22],[51,9,51,10],[51,11,51,12],[51,13,51,14],[51,3,51,8],[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],[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],[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],[8,23,8,24],[8,25,8,26],[9,23,9,24],[9,25,9,26],[10,23,10,24],[10,25,10,26],[11,23,11,24],[11,25,11,26],[12,23,12,24],[12,25,12,26],[13,23,13,24],[13,25,13,26],[14,23,14,24],[14,25,14,26],[15,23,15,24],[15,25,15,26],[16,23,16,24],[16,25,16,26],[17,23,17,24],[17,25,17,26],[20,23,20,24],[20,25,20,26],[19,23,19,24],[19,25,19,26],[21,23,21,24],[21,25,21,26],[26,23,26,24],[26,25,26,26],[25,23,25,24],[25,25,25,26],[23,23,23,24],[23,25,23,26],[27,23,27,24],[27,25,27,26],[28,23,28,24],[28,25,28,26],[29,23,29,24],[29,25,29,26],[30,23,30,24],[30,25,30,26],[31,23,31,24],[31,25,31,26],[32,23,32,24],[32,25,32,26],[33,23,33,24],[33,25,33,26],[34,23,34,24],[34,25,34,26],[35,23,35,24],[35,25,35,26],[38,23,38,24],[38,25,38,26],[39,23,39,24],[39,25,39,26],[41,23,41,24],[41,25,41,26],[44,23,44,24],[44,25,44,26],[45,23,45,24],[45,25,45,26],[46,23,46,24],[46,25,46,26],[47,23,47,24],[47,25,47,26],[48,23,48,24],[48,25,48,26],[49,23,49,24],[49,25,49,26],[50,23,50,24],[50,25,50,26],[51,23,51,24],[51,25,51,26],[52,23,52,24],[52,25,52,26],[53,23,53,24],[53,25,53,26],[56,23,56,24],[56,25,56,26],[55,23,55,24],[55,25,55,26],[64,23,64,24],[64,25,64,26],[57,23,57,24],[57,25,57,26],[60,23,60,24],[60,25,60,26],[59,23,59,24],[59,25,59,26],[62,23,62,24],[62,25,62,26]],"flags":["formulas_cached_only"]}
[]
["[12c]","Konzorciumi tag neve:"]
[]
["[12d]","Elszámolás éve:",{"$nulls":7},"2013 (Ft)",null,"2013 (Ft)",null,"2014 (Ft)",null,"2014 (Ft)",null,"2015 (Ft)",null,"2015 (Ft)",null,"2016 (Ft)",null,"2016 (Ft)",null,"Összesen ( Ft)"]
["[12e]","Éven belül hónap és nap",{"$nulls":7},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["[12f]","Kért támogatás",{"$nulls":7},0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
[]
["[12g]",null,"Működési költségek",{"$nulls":6},0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
["[12h]",null,null,"Személyi kiadások",{"$nulls":5},0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
["[12i]",null,null,null,"személyi juttatások",{"$nulls":20},0]
["[12j]",null,null,null,"munkaadót terh.járulék",{"$nulls":20},0]
["[12k]",null,null,"Dologi kiadások",{"$nulls":5},0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
["[12l]",null,null,null,"külső megbízások",{"$nulls":20},0]
["[12m]",null,null,null,"egyéb dologi kiadások",{"$nulls":20},0]
["[12n]",null,"Felhalmozási költségek",{"$nulls":6},0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
["[12o]",null,null,"Eszközök",{"$nulls":21},0]
["[12p]",null,null,"Immateriális javak",{"$nulls":21},0]
["[12q]",null,null,"Beruházás",{"$nulls":5},0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
[]
["[12r]",null,"Működésiből általános költség",{"$nulls":22},0]
["[12r1]",null,"Működésiből koordinációs költség",{"$nulls":22},0]
["[12r2]",null,"Működésiből tájékoztatási költség",{"$nulls":22},0]
[]
["[12s]","Saját forrás",{"$nulls":7},0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
[]
["[12t]",null,"Működési költségek",{"$nulls":6},0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
["[12u]",null,null,"Személyi költségek",{"$nulls":5},0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
["[12v]",null,null,null,"személyi juttatások",{"$nulls":20},0]
["[12w]",null,null,null,"munkaadót terh.járulék",{"$nulls":20},0]
["[12x]",null,null,"Dologi kiadások",{"$nulls":5},0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
["[12y]",null,null,null,"külső megbízások",{"$nulls":20},0]
["[12z]",null,null,null,"egyéb dologi kiadások",{"$nulls":20},0]
["[12aa]",null,"Felhalmozási költségek",{"$nulls":6},0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
["[12ab]",null,null,"Eszközök",{"$nulls":21},0]
["[12ac]",null,null,"Immateriális javak",{"$nulls":21},0]
["[12ad]",null,null,"Beruházás",{"$nulls":5},0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
[]
["[12ae]",null,"Működésiből általános költség",{"$nulls":22},0]
["[12ae1]",null,"Működésiből koordinációs költség",{"$nulls":22},0]
["[12ae2]",null,"Működésiből tájékoztatási költség",{"$nulls":22},0]
[]
["[12af]","Egyéb forrás",{"$nulls":7},0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
[]
["[12ag]",null,"Működési költségek",{"$nulls":6},0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
["[12ah]",null,null,"Személyi költségek",{"$nulls":5},0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
["[12ai]",null,null,null,"személyi juttatások",{"$nulls":4},0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
["[12aj]",null,null,null,"munkaadót terh.járulék",{"$nulls":4},0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
["[12ak]",null,null,"Dologi kiadások",{"$nulls":5},0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
["[12al]",null,null,null,"külső megbízások",{"$nulls":4},0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
["[12am]",null,null,null,"egyéb dologi kiadások",{"$nulls":4},0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
["[12an]",null,"Felhalmozási költségek",{"$nulls":6},0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
["[12ao]",null,null,"Eszközök",{"$nulls":5},0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
["[12ap]",null,null,"Immateriális javak",{"$nulls":5},0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
["[12aq]",null,null,"Beruházás",{"$nulls":5},0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
[]
["[12ar]",null,"Működésiből általános költség",{"$nulls":6},0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
["[12ar1]",null,"Működésiből koordinációs költség",{"$nulls":6},0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
["[12ar2]",null,"Működésiből tájékoztatási költség",{"$nulls":6},0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
[]
["[12as]","Összköltség",{"$nulls":7},0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
["[12at]","Levonható áfa",{"$nulls":23},0]
[]
["[12au]","Összköltség áfával",{"$nulls":7},0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
[]
["[12av]","Kért előleg",{"$nulls":23},0]
[]
[{"$nulls":21},"Támogatási intenzitás:",null,null,null,{"$error":"#DIV/0!"}]
[]
[null,"Aláírás kelte"]
[]
[]
[null,"Pályázó cégszerű aláírása"]

{"sheet":"Tagi költségvetés 6","index":6,"n_rows":72,"n_cols":26,"rows_kept":72,"cut":false,"hidden":false,"merged":[[66,21,66,24],[66,25,66,26],[69,1,69,26],[72,1,75,26],[64,15,64,16],[64,17,64,18],[64,19,64,20],[64,21,64,22],[64,1,64,8],[64,9,64,10],[64,11,64,12],[64,13,64,14],[62,15,62,16],[62,17,62,18],[62,19,62,20],[62,21,62,22],[62,1,62,8],[62,9,62,10],[62,11,62,12],[62,13,62,14],[59,15,59,16],[59,17,59,18],[59,19,59,20],[59,21,59,22],[59,1,59,8],[59,9,59,10],[59,11,59,12],[59,13,59,14],[55,15,55,16],[55,17,55,18],[55,19,55,20],[55,21,55,22],[55,2,55,8],[55,9,55,10],[55,11,55,12],[55,13,55,14],[43,23,43,24],[43,25,43,26],[44,3,44,8],[45,4,45,8],[43,15,43,16],[43,17,43,18],[43,19,43,20],[43,21,43,22],[43,2,43,8],[43,9,43,10],[43,11,43,12],[43,13,43,14],[37,23,37,24],[37,25,37,26],[41,15,41,16],[41,17,41,18],[41,19,41,20],[41,21,41,22],[37,15,37,16],[37,17,37,18],[41,1,41,8],[41,9,41,10],[41,11,41,12],[41,13,41,14],[37,19,37,20],[37,21,37,22],[37,2,37,8],[37,9,37,10],[37,11,37,12],[37,13,37,14],[25,15,25,16],[25,17,25,18],[25,19,25,20],[25,21,25,22],[25,2,25,8],[25,9,25,10],[25,11,25,12],[25,13,25,14],[23,15,23,16],[23,17,23,18],[23,19,23,20],[23,21,23,22],[23,1,23,8],[23,9,23,10],[23,11,23,12],[23,13,23,14],[19,15,19,16],[19,17,19,18],[19,19,19,20],[19,21,19,22],[19,2,19,8],[19,9,19,10],[19,11,19,12],[19,13,19,14],[7,23,7,24],[7,25,7,26],[8,3,8,8],[9,4,9,8],[7,15,7,16],[7,17,7,18],[7,19,7,20],[7,21,7,22],[7,2,7,8],[7,9,7,10],[7,11,7,12],[7,13,7,14],[5,19,5,20],[5,21,5,22],[3,23,3,24],[5,23,5,24],[5,25,5,26],[5,11,5,12],[5,13,5,14],[5,15,5,16],[5,17,5,18],[3,15,3,16],[3,17,3,18],[3,19,3,20],[3,21,3,22],[1,1,1,8],[1,9,1,26],[5,1,5,8],[3,1,3,8],[4,1,4,8],[5,9,5,10],[3,25,4,26],[3,9,3,10],[3,11,3,12],[3,13,3,14],[8,15,8,16],[8,17,8,18],[8,19,8,20],[8,21,8,22],[8,9,8,10],[8,11,8,12],[8,13,8,14],[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],[11,9,11,10],[11,11,11,12],[11,13,11,14],[11,3,11,8],[11,15,11,16],[11,17,11,18],[11,19,11,20],[11,21,11,22],[12,9,12,10],[12,11,12,12],[12,13,12,14],[12,4,12,8],[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],[14,9,14,10],[14,11,14,12],[14,13,14,14],[14,2,14,8],[14,15,14,16],[14,17,14,18],[14,19,14,20],[14,21,14,22],[15,9,15,10],[15,11,15,12],[15,13,15,14],[15,3,15,8],[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],[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],[26,9,26,10],[26,11,26,12],[26,13,26,14],[26,3,26,8],[26,15,26,16],[26,17,26,18],[26,19,26,20],[26,21,26,22],[27,9,27,10],[27,11,27,12],[27,13,27,14],[27,4,27,8],[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],[29,9,29,10],[29,11,29,12],[29,13,29,14],[29,3,29,8],[29,15,29,16],[29,17,29,18],[29,19,29,20],[29,21,29,22],[30,9,30,10],[30,11,30,12],[30,13,30,14],[30,4,30,8],[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],[32,9,32,10],[32,11,32,12],[32,13,32,14],[32,2,32,8],[32,15,32,16],[32,17,32,18],[32,19,32,20],[32,21,32,22],[33,9,33,10],[33,11,33,12],[33,13,33,14],[33,3,33,8],[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],[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],[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],[45,9,45,10],[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],[47,9,47,10],[47,11,47,12],[47,13,47,14],[47,3,47,8],[47,15,47,16],[47,17,47,18],[47,19,47,20],[47,21,47,22],[48,9,48,10],[48,11,48,12],[48,13,48,14],[48,4,48,8],[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],[50,9,50,10],[50,11,50,12],[50,13,50,14],[50,2,50,8],[50,15,50,16],[50,17,50,18],[50,19,50,20],[50,21,50,22],[51,9,51,10],[51,11,51,12],[51,13,51,14],[51,3,51,8],[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],[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],[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],[8,23,8,24],[8,25,8,26],[9,23,9,24],[9,25,9,26],[10,23,10,24],[10,25,10,26],[11,23,11,24],[11,25,11,26],[12,23,12,24],[12,25,12,26],[13,23,13,24],[13,25,13,26],[14,23,14,24],[14,25,14,26],[15,23,15,24],[15,25,15,26],[16,23,16,24],[16,25,16,26],[17,23,17,24],[17,25,17,26],[20,23,20,24],[20,25,20,26],[19,23,19,24],[19,25,19,26],[21,23,21,24],[21,25,21,26],[26,23,26,24],[26,25,26,26],[25,23,25,24],[25,25,25,26],[23,23,23,24],[23,25,23,26],[27,23,27,24],[27,25,27,26],[28,23,28,24],[28,25,28,26],[29,23,29,24],[29,25,29,26],[30,23,30,24],[30,25,30,26],[31,23,31,24],[31,25,31,26],[32,23,32,24],[32,25,32,26],[33,23,33,24],[33,25,33,26],[34,23,34,24],[34,25,34,26],[35,23,35,24],[35,25,35,26],[38,23,38,24],[38,25,38,26],[39,23,39,24],[39,25,39,26],[41,23,41,24],[41,25,41,26],[44,23,44,24],[44,25,44,26],[45,23,45,24],[45,25,45,26],[46,23,46,24],[46,25,46,26],[47,23,47,24],[47,25,47,26],[48,23,48,24],[48,25,48,26],[49,23,49,24],[49,25,49,26],[50,23,50,24],[50,25,50,26],[51,23,51,24],[51,25,51,26],[52,23,52,24],[52,25,52,26],[53,23,53,24],[53,25,53,26],[56,23,56,24],[56,25,56,26],[55,23,55,24],[55,25,55,26],[64,23,64,24],[64,25,64,26],[57,23,57,24],[57,25,57,26],[60,23,60,24],[60,25,60,26],[59,23,59,24],[59,25,59,26],[62,23,62,24],[62,25,62,26]],"flags":["formulas_cached_only"]}
[]
["[12c]","Konzorciumi tag neve:"]
[]
["[12d]","Elszámolás éve:",{"$nulls":7},"2013 (Ft)",null,"2013 (Ft)",null,"2014 (Ft)",null,"2014 (Ft)",null,"2015 (Ft)",null,"2015 (Ft)",null,"2016 (Ft)",null,"2016 (Ft)",null,"Összesen ( Ft)"]
["[12e]","Éven belül hónap és nap",{"$nulls":7},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["[12f]","Kért támogatás",{"$nulls":7},0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
[]
["[12g]",null,"Működési költségek",{"$nulls":6},0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
["[12h]",null,null,"Személyi kiadások",{"$nulls":5},0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
["[12i]",null,null,null,"személyi juttatások",{"$nulls":20},0]
["[12j]",null,null,null,"munkaadót terh.járulék",{"$nulls":20},0]
["[12k]",null,null,"Dologi kiadások",{"$nulls":5},0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
["[12l]",null,null,null,"külső megbízások",{"$nulls":20},0]
["[12m]",null,null,null,"egyéb dologi kiadások",{"$nulls":20},0]
["[12n]",null,"Felhalmozási költségek",{"$nulls":6},0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
["[12o]",null,null,"Eszközök",{"$nulls":21},0]
["[12p]",null,null,"Immateriális javak",{"$nulls":21},0]
["[12q]",null,null,"Beruházás",{"$nulls":5},0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
[]
["[12r]",null,"Működésiből általános költség",{"$nulls":22},0]
["[12r1]",null,"Működésiből koordinációs költség",{"$nulls":22},0]
["[12r2]",null,"Működésiből tájékoztatási költség",{"$nulls":22},0]
[]
["[12s]","Saját forrás",{"$nulls":7},0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
[]
["[12t]",null,"Működési költségek",{"$nulls":6},0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
["[12u]",null,null,"Személyi költségek",{"$nulls":5},0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
["[12v]",null,null,null,"személyi juttatások",{"$nulls":20},0]
["[12w]",null,null,null,"munkaadót terh.járulék",{"$nulls":20},0]
["[12x]",null,null,"Dologi kiadások",{"$nulls":5},0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
["[12y]",null,null,null,"külső megbízások",{"$nulls":20},0]
["[12z]",null,null,null,"egyéb dologi kiadások",{"$nulls":20},0]
["[12aa]",null,"Felhalmozási költségek",{"$nulls":6},0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
["[12ab]",null,null,"Eszközök",{"$nulls":21},0]
["[12ac]",null,null,"Immateriális javak",{"$nulls":21},0]
["[12ad]",null,null,"Beruházás",{"$nulls":5},0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
[]
["[12ae]",null,"Működésiből általános költség",{"$nulls":22},0]
["[12ae1]",null,"Működésiből koordinációs költség",{"$nulls":22},0]
["[12ae2]",null,"Működésiből tájékoztatási költség",{"$nulls":22},0]
[]
["[12af]","Egyéb forrás",{"$nulls":7},0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
[]
["[12ag]",null,"Működési költségek",{"$nulls":6},0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
["[12ah]",null,null,"Személyi költségek",{"$nulls":5},0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
["[12ai]",null,null,null,"személyi juttatások",{"$nulls":4},0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
["[12aj]",null,null,null,"munkaadót terh.járulék",{"$nulls":4},0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
["[12ak]",null,null,"Dologi kiadások",{"$nulls":5},0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
["[12al]",null,null,null,"külső megbízások",{"$nulls":4},0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
["[12am]",null,null,null,"egyéb dologi kiadások",{"$nulls":4},0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
["[12an]",null,"Felhalmozási költségek",{"$nulls":6},0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
["[12ao]",null,null,"Eszközök",{"$nulls":5},0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
["[12ap]",null,null,"Immateriális javak",{"$nulls":5},0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
["[12aq]",null,null,"Beruházás",{"$nulls":5},0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
[]
["[12ar]",null,"Működésiből általános költség",{"$nulls":6},0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
["[12ar1]",null,"Működésiből koordinációs költség",{"$nulls":6},0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
["[12ar2]",null,"Működésiből tájékoztatási költség",{"$nulls":6},0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
[]
["[12as]","Összköltség",{"$nulls":7},0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
["[12at]","Levonható áfa",{"$nulls":23},0]
[]
["[12au]","Összköltség áfával",{"$nulls":7},0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
[]
["[12av]","Kért előleg",{"$nulls":23},0]
[]
[{"$nulls":21},"Támogatási intenzitás:",null,null,null,{"$error":"#DIV/0!"}]
[]
[null,"Aláírás kelte"]
[]
[]
[null,"Pályázó cégszerű aláírása"]

{"sheet":"Tagi költségvetés 7","index":7,"n_rows":72,"n_cols":26,"rows_kept":72,"cut":false,"hidden":false,"merged":[[66,21,66,24],[66,25,66,26],[69,1,69,26],[72,1,75,26],[64,15,64,16],[64,17,64,18],[64,19,64,20],[64,21,64,22],[64,1,64,8],[64,9,64,10],[64,11,64,12],[64,13,64,14],[62,15,62,16],[62,17,62,18],[62,19,62,20],[62,21,62,22],[62,1,62,8],[62,9,62,10],[62,11,62,12],[62,13,62,14],[59,15,59,16],[59,17,59,18],[59,19,59,20],[59,21,59,22],[59,1,59,8],[59,9,59,10],[59,11,59,12],[59,13,59,14],[55,15,55,16],[55,17,55,18],[55,19,55,20],[55,21,55,22],[55,2,55,8],[55,9,55,10],[55,11,55,12],[55,13,55,14],[43,23,43,24],[43,25,43,26],[44,3,44,8],[45,4,45,8],[43,15,43,16],[43,17,43,18],[43,19,43,20],[43,21,43,22],[43,2,43,8],[43,9,43,10],[43,11,43,12],[43,13,43,14],[37,23,37,24],[37,25,37,26],[41,15,41,16],[41,17,41,18],[41,19,41,20],[41,21,41,22],[37,15,37,16],[37,17,37,18],[41,1,41,8],[41,9,41,10],[41,11,41,12],[41,13,41,14],[37,19,37,20],[37,21,37,22],[37,2,37,8],[37,9,37,10],[37,11,37,12],[37,13,37,14],[25,15,25,16],[25,17,25,18],[25,19,25,20],[25,21,25,22],[25,2,25,8],[25,9,25,10],[25,11,25,12],[25,13,25,14],[23,15,23,16],[23,17,23,18],[23,19,23,20],[23,21,23,22],[23,1,23,8],[23,9,23,10],[23,11,23,12],[23,13,23,14],[19,15,19,16],[19,17,19,18],[19,19,19,20],[19,21,19,22],[19,2,19,8],[19,9,19,10],[19,11,19,12],[19,13,19,14],[7,23,7,24],[7,25,7,26],[8,3,8,8],[9,4,9,8],[7,15,7,16],[7,17,7,18],[7,19,7,20],[7,21,7,22],[7,2,7,8],[7,9,7,10],[7,11,7,12],[7,13,7,14],[5,19,5,20],[5,21,5,22],[3,23,3,24],[5,23,5,24],[5,25,5,26],[5,11,5,12],[5,13,5,14],[5,15,5,16],[5,17,5,18],[3,15,3,16],[3,17,3,18],[3,19,3,20],[3,21,3,22],[1,1,1,8],[1,9,1,26],[5,1,5,8],[3,1,3,8],[4,1,4,8],[5,9,5,10],[3,25,4,26],[3,9,3,10],[3,11,3,12],[3,13,3,14],[8,15,8,16],[8,17,8,18],[8,19,8,20],[8,21,8,22],[8,9,8,10],[8,11,8,12],[8,13,8,14],[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],[11,9,11,10],[11,11,11,12],[11,13,11,14],[11,3,11,8],[11,15,11,16],[11,17,11,18],[11,19,11,20],[11,21,11,22],[12,9,12,10],[12,11,12,12],[12,13,12,14],[12,4,12,8],[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],[14,9,14,10],[14,11,14,12],[14,13,14,14],[14,2,14,8],[14,15,14,16],[14,17,14,18],[14,19,14,20],[14,21,14,22],[15,9,15,10],[15,11,15,12],[15,13,15,14],[15,3,15,8],[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],[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],[26,9,26,10],[26,11,26,12],[26,13,26,14],[26,3,26,8],[26,15,26,16],[26,17,26,18],[26,19,26,20],[26,21,26,22],[27,9,27,10],[27,11,27,12],[27,13,27,14],[27,4,27,8],[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],[29,9,29,10],[29,11,29,12],[29,13,29,14],[29,3,29,8],[29,15,29,16],[29,17,29,18],[29,19,29,20],[29,21,29,22],[30,9,30,10],[30,11,30,12],[30,13,30,14],[30,4,30,8],[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],[32,9,32,10],[32,11,32,12],[32,13,32,14],[32,2,32,8],[32,15,32,16],[32,17,32,18],[32,19,32,20],[32,21,32,22],[33,9,33,10],[33,11,33,12],[33,13,33,14],[33,3,33,8],[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],[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],[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],[45,9,45,10],[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],[47,9,47,10],[47,11,47,12],[47,13,47,14],[47,3,47,8],[47,15,47,16],[47,17,47,18],[47,19,47,20],[47,21,47,22],[48,9,48,10],[48,11,48,12],[48,13,48,14],[48,4,48,8],[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],[50,9,50,10],[50,11,50,12],[50,13,50,14],[50,2,50,8],[50,15,50,16],[50,17,50,18],[50,19,50,20],[50,21,50,22],[51,9,51,10],[51,11,51,12],[51,13,51,14],[51,3,51,8],[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],[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],[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],[8,23,8,24],[8,25,8,26],[9,23,9,24],[9,25,9,26],[10,23,10,24],[10,25,10,26],[11,23,11,24],[11,25,11,26],[12,23,12,24],[12,25,12,26],[13,23,13,24],[13,25,13,26],[14,23,14,24],[14,25,14,26],[15,23,15,24],[15,25,15,26],[16,23,16,24],[16,25,16,26],[17,23,17,24],[17,25,17,26],[20,23,20,24],[20,25,20,26],[19,23,19,24],[19,25,19,26],[21,23,21,24],[21,25,21,26],[26,23,26,24],[26,25,26,26],[25,23,25,24],[25,25,25,26],[23,23,23,24],[23,25,23,26],[27,23,27,24],[27,25,27,26],[28,23,28,24],[28,25,28,26],[29,23,29,24],[29,25,29,26],[30,23,30,24],[30,25,30,26],[31,23,31,24],[31,25,31,26],[32,23,32,24],[32,25,32,26],[33,23,33,24],[33,25,33,26],[34,23,34,24],[34,25,34,26],[35,23,35,24],[35,25,35,26],[38,23,38,24],[38,25,38,26],[39,23,39,24],[39,25,39,26],[41,23,41,24],[41,25,41,26],[44,23,44,24],[44,25,44,26],[45,23,45,24],[45,25,45,26],[46,23,46,24],[46,25,46,26],[47,23,47,24],[47,25,47,26],[48,23,48,24],[48,25,48,26],[49,23,49,24],[49,25,49,26],[50,23,50,24],[50,25,50,26],[51,23,51,24],[51,25,51,26],[52,23,52,24],[52,25,52,26],[53,23,53,24],[53,25,53,26],[56,23,56,24],[56,25,56,26],[55,23,55,24],[55,25,55,26],[64,23,64,24],[64,25,64,26],[57,23,57,24],[57,25,57,26],[60,23,60,24],[60,25,60,26],[59,23,59,24],[59,25,59,26],[62,23,62,24],[62,25,62,26]],"flags":["formulas_cached_only"]}
[]
["[12c]","Konzorciumi tag neve:"]
[]
["[12d]","Elszámolás éve:",{"$nulls":7},"2013 (Ft)",null,"2013 (Ft)",null,"2014 (Ft)",null,"2014 (Ft)",null,"2015 (Ft)",null,"2015 (Ft)",null,"2016 (Ft)",null,"2016 (Ft)",null,"Összesen ( Ft)"]
["[12e]","Éven belül hónap és nap",{"$nulls":7},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["[12f]","Kért támogatás",{"$nulls":7},0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
[]
["[12g]",null,"Működési költségek",{"$nulls":6},0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
["[12h]",null,null,"Személyi kiadások",{"$nulls":5},0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
["[12i]",null,null,null,"személyi juttatások",{"$nulls":20},0]
["[12j]",null,null,null,"munkaadót terh.járulék",{"$nulls":20},0]
["[12k]",null,null,"Dologi kiadások",{"$nulls":5},0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
["[12l]",null,null,null,"külső megbízások",{"$nulls":20},0]
["[12m]",null,null,null,"egyéb dologi kiadások",{"$nulls":20},0]
["[12n]",null,"Felhalmozási költségek",{"$nulls":6},0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
["[12o]",null,null,"Eszközök",{"$nulls":21},0]
["[12p]",null,null,"Immateriális javak",{"$nulls":21},0]
["[12q]",null,null,"Beruházás",{"$nulls":5},0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
[]
["[12r]",null,"Működésiből általános költség",{"$nulls":22},0]
["[12r1]",null,"Működésiből koordinációs költség",{"$nulls":22},0]
["[12r2]",null,"Működésiből tájékoztatási költség",{"$nulls":22},0]
[]
["[12s]","Saját forrás",{"$nulls":7},0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
[]
["[12t]",null,"Működési költségek",{"$nulls":6},0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
["[12u]",null,null,"Személyi költségek",{"$nulls":5},0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
["[12v]",null,null,null,"személyi juttatások",{"$nulls":20},0]
["[12w]",null,null,null,"munkaadót terh.járulék",{"$nulls":20},0]
["[12x]",null,null,"Dologi kiadások",{"$nulls":5},0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
["[12y]",null,null,null,"külső megbízások",{"$nulls":20},0]
["[12z]",null,null,null,"egyéb dologi kiadások",{"$nulls":20},0]
["[12aa]",null,"Felhalmozási költségek",{"$nulls":6},0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
["[12ab]",null,null,"Eszközök",{"$nulls":21},0]
["[12ac]",null,null,"Immateriális javak",{"$nulls":21},0]
["[12ad]",null,null,"Beruházás",{"$nulls":5},0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
[]
["[12ae]",null,"Működésiből általános költség",{"$nulls":22},0]
["[12ae1]",null,"Működésiből koordinációs költség",{"$nulls":22},0]
["[12ae2]",null,"Működésiből tájékoztatási költség",{"$nulls":22},0]
[]
["[12af]","Egyéb forrás",{"$nulls":7},0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
[]
["[12ag]",null,"Működési költségek",{"$nulls":6},0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
["[12ah]",null,null,"Személyi költségek",{"$nulls":5},0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
["[12ai]",null,null,null,"személyi juttatások",{"$nulls":4},0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
["[12aj]",null,null,null,"munkaadót terh.járulék",{"$nulls":4},0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
["[12ak]",null,null,"Dologi kiadások",{"$nulls":5},0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
["[12al]",null,null,null,"külső megbízások",{"$nulls":4},0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
["[12am]",null,null,null,"egyéb dologi kiadások",{"$nulls":4},0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
["[12an]",null,"Felhalmozási költségek",{"$nulls":6},0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
["[12ao]",null,null,"Eszközök",{"$nulls":5},0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
["[12ap]",null,null,"Immateriális javak",{"$nulls":5},0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
["[12aq]",null,null,"Beruházás",{"$nulls":5},0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
[]
["[12ar]",null,"Működésiből általános költség",{"$nulls":6},0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
["[12ar1]",null,"Működésiből koordinációs költség",{"$nulls":6},0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
["[12ar2]",null,"Működésiből tájékoztatási költség",{"$nulls":6},0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
[]
["[12as]","Összköltség",{"$nulls":7},0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
["[12at]","Levonható áfa",{"$nulls":23},0]
[]
["[12au]","Összköltség áfával",{"$nulls":7},0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
[]
["[12av]","Kért előleg",{"$nulls":23},0]
[]
[{"$nulls":21},"Támogatási intenzitás:",null,null,null,{"$error":"#DIV/0!"}]
[]
[null,"Aláírás kelte"]
[]
[]
[null,"Pályázó cégszerű aláírása"]

{"sheet":"Tagi költségvetés 8","index":8,"n_rows":72,"n_cols":26,"rows_kept":72,"cut":false,"hidden":false,"merged":[[66,21,66,24],[66,25,66,26],[69,1,69,26],[72,1,75,26],[64,15,64,16],[64,17,64,18],[64,19,64,20],[64,21,64,22],[64,1,64,8],[64,9,64,10],[64,11,64,12],[64,13,64,14],[62,15,62,16],[62,17,62,18],[62,19,62,20],[62,21,62,22],[62,1,62,8],[62,9,62,10],[62,11,62,12],[62,13,62,14],[59,15,59,16],[59,17,59,18],[59,19,59,20],[59,21,59,22],[59,1,59,8],[59,9,59,10],[59,11,59,12],[59,13,59,14],[55,15,55,16],[55,17,55,18],[55,19,55,20],[55,21,55,22],[55,2,55,8],[55,9,55,10],[55,11,55,12],[55,13,55,14],[43,23,43,24],[43,25,43,26],[44,3,44,8],[45,4,45,8],[43,15,43,16],[43,17,43,18],[43,19,43,20],[43,21,43,22],[43,2,43,8],[43,9,43,10],[43,11,43,12],[43,13,43,14],[37,23,37,24],[37,25,37,26],[41,15,41,16],[41,17,41,18],[41,19,41,20],[41,21,41,22],[37,15,37,16],[37,17,37,18],[41,1,41,8],[41,9,41,10],[41,11,41,12],[41,13,41,14],[37,19,37,20],[37,21,37,22],[37,2,37,8],[37,9,37,10],[37,11,37,12],[37,13,37,14],[25,15,25,16],[25,17,25,18],[25,19,25,20],[25,21,25,22],[25,2,25,8],[25,9,25,10],[25,11,25,12],[25,13,25,14],[23,15,23,16],[23,17,23,18],[23,19,23,20],[23,21,23,22],[23,1,23,8],[23,9,23,10],[23,11,23,12],[23,13,23,14],[19,15,19,16],[19,17,19,18],[19,19,19,20],[19,21,19,22],[19,2,19,8],[19,9,19,10],[19,11,19,12],[19,13,19,14],[7,23,7,24],[7,25,7,26],[8,3,8,8],[9,4,9,8],[7,15,7,16],[7,17,7,18],[7,19,7,20],[7,21,7,22],[7,2,7,8],[7,9,7,10],[7,11,7,12],[7,13,7,14],[5,19,5,20],[5,21,5,22],[3,23,3,24],[5,23,5,24],[5,25,5,26],[5,11,5,12],[5,13,5,14],[5,15,5,16],[5,17,5,18],[3,15,3,16],[3,17,3,18],[3,19,3,20],[3,21,3,22],[1,1,1,8],[1,9,1,26],[5,1,5,8],[3,1,3,8],[4,1,4,8],[5,9,5,10],[3,25,4,26],[3,9,3,10],[3,11,3,12],[3,13,3,14],[8,15,8,16],[8,17,8,18],[8,19,8,20],[8,21,8,22],[8,9,8,10],[8,11,8,12],[8,13,8,14],[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],[11,9,11,10],[11,11,11,12],[11,13,11,14],[11,3,11,8],[11,15,11,16],[11,17,11,18],[11,19,11,20],[11,21,11,22],[12,9,12,10],[12,11,12,12],[12,13,12,14],[12,4,12,8],[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],[14,9,14,10],[14,11,14,12],[14,13,14,14],[14,2,14,8],[14,15,14,16],[14,17,14,18],[14,19,14,20],[14,21,14,22],[15,9,15,10],[15,11,15,12],[15,13,15,14],[15,3,15,8],[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],[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],[26,9,26,10],[26,11,26,12],[26,13,26,14],[26,3,26,8],[26,15,26,16],[26,17,26,18],[26,19,26,20],[26,21,26,22],[27,9,27,10],[27,11,27,12],[27,13,27,14],[27,4,27,8],[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],[29,9,29,10],[29,11,29,12],[29,13,29,14],[29,3,29,8],[29,15,29,16],[29,17,29,18],[29,19,29,20],[29,21,29,22],[30,9,30,10],[30,11,30,12],[30,13,30,14],[30,4,30,8],[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],[32,9,32,10],[32,11,32,12],[32,13,32,14],[32,2,32,8],[32,15,32,16],[32,17,32,18],[32,19,32,20],[32,21,32,22],[33,9,33,10],[33,11,33,12],[33,13,33,14],[33,3,33,8],[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],[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],[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],[45,9,45,10],[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],[47,9,47,10],[47,11,47,12],[47,13,47,14],[47,3,47,8],[47,15,47,16],[47,17,47,18],[47,19,47,20],[47,21,47,22],[48,9,48,10],[48,11,48,12],[48,13,48,14],[48,4,48,8],[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],[50,9,50,10],[50,11,50,12],[50,13,50,14],[50,2,50,8],[50,15,50,16],[50,17,50,18],[50,19,50,20],[50,21,50,22],[51,9,51,10],[51,11,51,12],[51,13,51,14],[51,3,51,8],[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],[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],[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],[8,23,8,24],[8,25,8,26],[9,23,9,24],[9,25,9,26],[10,23,10,24],[10,25,10,26],[11,23,11,24],[11,25,11,26],[12,23,12,24],[12,25,12,26],[13,23,13,24],[13,25,13,26],[14,23,14,24],[14,25,14,26],[15,23,15,24],[15,25,15,26],[16,23,16,24],[16,25,16,26],[17,23,17,24],[17,25,17,26],[20,23,20,24],[20,25,20,26],[19,23,19,24],[19,25,19,26],[21,23,21,24],[21,25,21,26],[26,23,26,24],[26,25,26,26],[25,23,25,24],[25,25,25,26],[23,23,23,24],[23,25,23,26],[27,23,27,24],[27,25,27,26],[28,23,28,24],[28,25,28,26],[29,23,29,24],[29,25,29,26],[30,23,30,24],[30,25,30,26],[31,23,31,24],[31,25,31,26],[32,23,32,24],[32,25,32,26],[33,23,33,24],[33,25,33,26],[34,23,34,24],[34,25,34,26],[35,23,35,24],[35,25,35,26],[38,23,38,24],[38,25,38,26],[39,23,39,24],[39,25,39,26],[41,23,41,24],[41,25,41,26],[44,23,44,24],[44,25,44,26],[45,23,45,24],[45,25,45,26],[46,23,46,24],[46,25,46,26],[47,23,47,24],[47,25,47,26],[48,23,48,24],[48,25,48,26],[49,23,49,24],[49,25,49,26],[50,23,50,24],[50,25,50,26],[51,23,51,24],[51,25,51,26],[52,23,52,24],[52,25,52,26],[53,23,53,24],[53,25,53,26],[56,23,56,24],[56,25,56,26],[55,23,55,24],[55,25,55,26],[64,23,64,24],[64,25,64,26],[57,23,57,24],[57,25,57,26],[60,23,60,24],[60,25,60,26],[59,23,59,24],[59,25,59,26],[62,23,62,24],[62,25,62,26]],"flags":["formulas_cached_only"]}
[]
["[12c]","Konzorciumi tag neve:"]
[]
["[12d]","Elszámolás éve:",{"$nulls":7},"2013 (Ft)",null,"2013 (Ft)",null,"2014 (Ft)",null,"2014 (Ft)",null,"2015 (Ft)",null,"2015 (Ft)",null,"2016 (Ft)",null,"2016 (Ft)",null,"Összesen ( Ft)"]
["[12e]","Éven belül hónap és nap",{"$nulls":7},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["[12f]","Kért támogatás",{"$nulls":7},0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
[]
["[12g]",null,"Működési költségek",{"$nulls":6},0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
["[12h]",null,null,"Személyi kiadások",{"$nulls":5},0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
["[12i]",null,null,null,"személyi juttatások",{"$nulls":20},0]
["[12j]",null,null,null,"munkaadót terh.járulék",{"$nulls":20},0]
["[12k]",null,null,"Dologi kiadások",{"$nulls":5},0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
["[12l]",null,null,null,"külső megbízások",{"$nulls":20},0]
["[12m]",null,null,null,"egyéb dologi kiadások",{"$nulls":20},0]
["[12n]",null,"Felhalmozási költségek",{"$nulls":6},0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
["[12o]",null,null,"Eszközök",{"$nulls":21},0]
["[12p]",null,null,"Immateriális javak",{"$nulls":21},0]
["[12q]",null,null,"Beruházás",{"$nulls":5},0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
[]
["[12r]",null,"Működésiből általános költség",{"$nulls":22},0]
["[12r1]",null,"Működésiből koordinációs költség",{"$nulls":22},0]
["[12r2]",null,"Működésiből tájékoztatási költség",{"$nulls":22},0]
[]
["[12s]","Saját forrás",{"$nulls":7},0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
[]
["[12t]",null,"Működési költségek",{"$nulls":6},0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
["[12u]",null,null,"Személyi költségek",{"$nulls":5},0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
["[12v]",null,null,null,"személyi juttatások",{"$nulls":20},0]
["[12w]",null,null,null,"munkaadót terh.járulék",{"$nulls":20},0]
["[12x]",null,null,"Dologi kiadások",{"$nulls":5},0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
["[12y]",null,null,null,"külső megbízások",{"$nulls":20},0]
["[12z]",null,null,null,"egyéb dologi kiadások",{"$nulls":20},0]
["[12aa]",null,"Felhalmozási költségek",{"$nulls":6},0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
["[12ab]",null,null,"Eszközök",{"$nulls":21},0]
["[12ac]",null,null,"Immateriális javak",{"$nulls":21},0]
["[12ad]",null,null,"Beruházás",{"$nulls":5},0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
[]
["[12ae]",null,"Működésiből általános költség",{"$nulls":22},0]
["[12ae1]",null,"Működésiből koordinációs költség",{"$nulls":22},0]
["[12ae2]",null,"Működésiből tájékoztatási költség",{"$nulls":22},0]
[]
["[12af]","Egyéb forrás",{"$nulls":7},0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
[]
["[12ag]",null,"Működési költségek",{"$nulls":6},0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
["[12ah]",null,null,"Személyi költségek",{"$nulls":5},0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
["[12ai]",null,null,null,"személyi juttatások",{"$nulls":4},0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
["[12aj]",null,null,null,"munkaadót terh.járulék",{"$nulls":4},0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
["[12ak]",null,null,"Dologi kiadások",{"$nulls":5},0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
["[12al]",null,null,null,"külső megbízások",{"$nulls":4},0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
["[12am]",null,null,null,"egyéb dologi kiadások",{"$nulls":4},0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
["[12an]",null,"Felhalmozási költségek",{"$nulls":6},0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
["[12ao]",null,null,"Eszközök",{"$nulls":5},0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
["[12ap]",null,null,"Immateriális javak",{"$nulls":5},0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
["[12aq]",null,null,"Beruházás",{"$nulls":5},0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
[]
["[12ar]",null,"Működésiből általános költség",{"$nulls":6},0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
["[12ar1]",null,"Működésiből koordinációs költség",{"$nulls":6},0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
["[12ar2]",null,"Működésiből tájékoztatási költség",{"$nulls":6},0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
[]
["[12as]","Összköltség",{"$nulls":7},0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
["[12at]","Levonható áfa",{"$nulls":23},0]
[]
["[12au]","Összköltség áfával",{"$nulls":7},0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
[]
["[12av]","Kért előleg",{"$nulls":23},0]
[]
[{"$nulls":21},"Támogatási intenzitás:",null,null,null,{"$error":"#DIV/0!"}]
[]
[null,"Aláírás kelte"]
[]
[]
[null,"Pályázó cégszerű aláírása"]

{"sheet":"Tagi költségvetés 9","index":9,"n_rows":72,"n_cols":26,"rows_kept":72,"cut":false,"hidden":false,"merged":[[66,21,66,24],[66,25,66,26],[69,1,69,26],[72,1,75,26],[64,15,64,16],[64,17,64,18],[64,19,64,20],[64,21,64,22],[64,1,64,8],[64,9,64,10],[64,11,64,12],[64,13,64,14],[62,15,62,16],[62,17,62,18],[62,19,62,20],[62,21,62,22],[62,1,62,8],[62,9,62,10],[62,11,62,12],[62,13,62,14],[59,15,59,16],[59,17,59,18],[59,19,59,20],[59,21,59,22],[59,1,59,8],[59,9,59,10],[59,11,59,12],[59,13,59,14],[55,15,55,16],[55,17,55,18],[55,19,55,20],[55,21,55,22],[55,2,55,8],[55,9,55,10],[55,11,55,12],[55,13,55,14],[43,23,43,24],[43,25,43,26],[44,3,44,8],[45,4,45,8],[43,15,43,16],[43,17,43,18],[43,19,43,20],[43,21,43,22],[43,2,43,8],[43,9,43,10],[43,11,43,12],[43,13,43,14],[37,23,37,24],[37,25,37,26],[41,15,41,16],[41,17,41,18],[41,19,41,20],[41,21,41,22],[37,15,37,16],[37,17,37,18],[41,1,41,8],[41,9,41,10],[41,11,41,12],[41,13,41,14],[37,19,37,20],[37,21,37,22],[37,2,37,8],[37,9,37,10],[37,11,37,12],[37,13,37,14],[25,15,25,16],[25,17,25,18],[25,19,25,20],[25,21,25,22],[25,2,25,8],[25,9,25,10],[25,11,25,12],[25,13,25,14],[23,15,23,16],[23,17,23,18],[23,19,23,20],[23,21,23,22],[23,1,23,8],[23,9,23,10],[23,11,23,12],[23,13,23,14],[19,15,19,16],[19,17,19,18],[19,19,19,20],[19,21,19,22],[19,2,19,8],[19,9,19,10],[19,11,19,12],[19,13,19,14],[7,23,7,24],[7,25,7,26],[8,3,8,8],[9,4,9,8],[7,15,7,16],[7,17,7,18],[7,19,7,20],[7,21,7,22],[7,2,7,8],[7,9,7,10],[7,11,7,12],[7,13,7,14],[5,19,5,20],[5,21,5,22],[3,23,3,24],[5,23,5,24],[5,25,5,26],[5,11,5,12],[5,13,5,14],[5,15,5,16],[5,17,5,18],[3,15,3,16],[3,17,3,18],[3,19,3,20],[3,21,3,22],[1,1,1,8],[1,9,1,26],[5,1,5,8],[3,1,3,8],[4,1,4,8],[5,9,5,10],[3,25,4,26],[3,9,3,10],[3,11,3,12],[3,13,3,14],[8,15,8,16],[8,17,8,18],[8,19,8,20],[8,21,8,22],[8,9,8,10],[8,11,8,12],[8,13,8,14],[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],[11,9,11,10],[11,11,11,12],[11,13,11,14],[11,3,11,8],[11,15,11,16],[11,17,11,18],[11,19,11,20],[11,21,11,22],[12,9,12,10],[12,11,12,12],[12,13,12,14],[12,4,12,8],[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],[14,9,14,10],[14,11,14,12],[14,13,14,14],[14,2,14,8],[14,15,14,16],[14,17,14,18],[14,19,14,20],[14,21,14,22],[15,9,15,10],[15,11,15,12],[15,13,15,14],[15,3,15,8],[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],[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],[26,9,26,10],[26,11,26,12],[26,13,26,14],[26,3,26,8],[26,15,26,16],[26,17,26,18],[26,19,26,20],[26,21,26,22],[27,9,27,10],[27,11,27,12],[27,13,27,14],[27,4,27,8],[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],[29,9,29,10],[29,11,29,12],[29,13,29,14],[29,3,29,8],[29,15,29,16],[29,17,29,18],[29,19,29,20],[29,21,29,22],[30,9,30,10],[30,11,30,12],[30,13,30,14],[30,4,30,8],[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],[32,9,32,10],[32,11,32,12],[32,13,32,14],[32,2,32,8],[32,15,32,16],[32,17,32,18],[32,19,32,20],[32,21,32,22],[33,9,33,10],[33,11,33,12],[33,13,33,14],[33,3,33,8],[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],[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],[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],[45,9,45,10],[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],[47,9,47,10],[47,11,47,12],[47,13,47,14],[47,3,47,8],[47,15,47,16],[47,17,47,18],[47,19,47,20],[47,21,47,22],[48,9,48,10],[48,11,48,12],[48,13,48,14],[48,4,48,8],[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],[50,9,50,10],[50,11,50,12],[50,13,50,14],[50,2,50,8],[50,15,50,16],[50,17,50,18],[50,19,50,20],[50,21,50,22],[51,9,51,10],[51,11,51,12],[51,13,51,14],[51,3,51,8],[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],[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],[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],[8,23,8,24],[8,25,8,26],[9,23,9,24],[9,25,9,26],[10,23,10,24],[10,25,10,26],[11,23,11,24],[11,25,11,26],[12,23,12,24],[12,25,12,26],[13,23,13,24],[13,25,13,26],[14,23,14,24],[14,25,14,26],[15,23,15,24],[15,25,15,26],[16,23,16,24],[16,25,16,26],[17,23,17,24],[17,25,17,26],[20,23,20,24],[20,25,20,26],[19,23,19,24],[19,25,19,26],[21,23,21,24],[21,25,21,26],[26,23,26,24],[26,25,26,26],[25,23,25,24],[25,25,25,26],[23,23,23,24],[23,25,23,26],[27,23,27,24],[27,25,27,26],[28,23,28,24],[28,25,28,26],[29,23,29,24],[29,25,29,26],[30,23,30,24],[30,25,30,26],[31,23,31,24],[31,25,31,26],[32,23,32,24],[32,25,32,26],[33,23,33,24],[33,25,33,26],[34,23,34,24],[34,25,34,26],[35,23,35,24],[35,25,35,26],[38,23,38,24],[38,25,38,26],[39,23,39,24],[39,25,39,26],[41,23,41,24],[41,25,41,26],[44,23,44,24],[44,25,44,26],[45,23,45,24],[45,25,45,26],[46,23,46,24],[46,25,46,26],[47,23,47,24],[47,25,47,26],[48,23,48,24],[48,25,48,26],[49,23,49,24],[49,25,49,26],[50,23,50,24],[50,25,50,26],[51,23,51,24],[51,25,51,26],[52,23,52,24],[52,25,52,26],[53,23,53,24],[53,25,53,26],[56,23,56,24],[56,25,56,26],[55,23,55,24],[55,25,55,26],[64,23,64,24],[64,25,64,26],[57,23,57,24],[57,25,57,26],[60,23,60,24],[60,25,60,26],[59,23,59,24],[59,25,59,26],[62,23,62,24],[62,25,62,26]],"flags":["formulas_cached_only"]}
[]
["[12c]","Konzorciumi tag neve:"]
[]
["[12d]","Elszámolás éve:",{"$nulls":7},"2013 (Ft)",null,"2013 (Ft)",null,"2014 (Ft)",null,"2014 (Ft)",null,"2015 (Ft)",null,"2015 (Ft)",null,"2016 (Ft)",null,"2016 (Ft)",null,"Összesen ( Ft)"]
["[12e]","Éven belül hónap és nap",{"$nulls":7},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["[12f]","Kért támogatás",{"$nulls":7},0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
[]
["[12g]",null,"Működési költségek",{"$nulls":6},0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
["[12h]",null,null,"Személyi kiadások",{"$nulls":5},0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
["[12i]",null,null,null,"személyi juttatások",{"$nulls":20},0]
["[12j]",null,null,null,"munkaadót terh.járulék",{"$nulls":20},0]
["[12k]",null,null,"Dologi kiadások",{"$nulls":5},0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
["[12l]",null,null,null,"külső megbízások",{"$nulls":20},0]
["[12m]",null,null,null,"egyéb dologi kiadások",{"$nulls":20},0]
["[12n]",null,"Felhalmozási költségek",{"$nulls":6},0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
["[12o]",null,null,"Eszközök",{"$nulls":21},0]
["[12p]",null,null,"Immateriális javak",{"$nulls":21},0]
["[12q]",null,null,"Beruházás",{"$nulls":5},0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
[]
["[12r]",null,"Működésiből általános költség",{"$nulls":22},0]
["[12r1]",null,"Működésiből koordinációs költség",{"$nulls":22},0]
["[12r2]",null,"Működésiből tájékoztatási költség",{"$nulls":22},0]
[]
["[12s]","Saját forrás",{"$nulls":7},0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
[]
["[12t]",null,"Működési költségek",{"$nulls":6},0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
["[12u]",null,null,"Személyi költségek",{"$nulls":5},0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
["[12v]",null,null,null,"személyi juttatások",{"$nulls":20},0]
["[12w]",null,null,null,"munkaadót terh.járulék",{"$nulls":20},0]
["[12x]",null,null,"Dologi kiadások",{"$nulls":5},0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
["[12y]",null,null,null,"külső megbízások",{"$nulls":20},0]
["[12z]",null,null,null,"egyéb dologi kiadások",{"$nulls":20},0]
["[12aa]",null,"Felhalmozási költségek",{"$nulls":6},0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
["[12ab]",null,null,"Eszközök",{"$nulls":21},0]
["[12ac]",null,null,"Immateriális javak",{"$nulls":21},0]
["[12ad]",null,null,"Beruházás",{"$nulls":5},0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
[]
["[12ae]",null,"Működésiből általános költség",{"$nulls":22},0]
["[12ae1]",null,"Működésiből koordinációs költség",{"$nulls":22},0]
["[12ae2]",null,"Működésiből tájékoztatási költség",{"$nulls":22},0]
[]
["[12af]","Egyéb forrás",{"$nulls":7},0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
[]
["[12ag]",null,"Működési költségek",{"$nulls":6},0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
["[12ah]",null,null,"Személyi költségek",{"$nulls":5},0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
["[12ai]",null,null,null,"személyi juttatások",{"$nulls":4},0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
["[12aj]",null,null,null,"munkaadót terh.járulék",{"$nulls":4},0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
["[12ak]",null,null,"Dologi kiadások",{"$nulls":5},0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
["[12al]",null,null,null,"külső megbízások",{"$nulls":4},0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
["[12am]",null,null,null,"egyéb dologi kiadások",{"$nulls":4},0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
["[12an]",null,"Felhalmozási költségek",{"$nulls":6},0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
["[12ao]",null,null,"Eszközök",{"$nulls":5},0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
["[12ap]",null,null,"Immateriális javak",{"$nulls":5},0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
["[12aq]",null,null,"Beruházás",{"$nulls":5},0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
[]
["[12ar]",null,"Működésiből általános költség",{"$nulls":6},0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
["[12ar1]",null,"Működésiből koordinációs költség",{"$nulls":6},0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
["[12ar2]",null,"Működésiből tájékoztatási költség",{"$nulls":6},0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
[]
["[12as]","Összköltség",{"$nulls":7},0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
["[12at]","Levonható áfa",{"$nulls":23},0]
[]
["[12au]","Összköltség áfával",{"$nulls":7},0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
[]
["[12av]","Kért előleg",{"$nulls":23},0]
[]
[{"$nulls":21},"Támogatási intenzitás:",null,null,null,{"$error":"#DIV/0!"}]
[]
[null,"Aláírás kelte"]
[]
[]
[null,"Pályázó cégszerű aláírása"]

{"sheet":"Tagi költségvetés 10","index":10,"n_rows":72,"n_cols":26,"rows_kept":72,"cut":false,"hidden":false,"merged":[[66,21,66,24],[66,25,66,26],[69,1,69,26],[72,1,75,26],[64,15,64,16],[64,17,64,18],[64,19,64,20],[64,21,64,22],[64,1,64,8],[64,9,64,10],[64,11,64,12],[64,13,64,14],[62,15,62,16],[62,17,62,18],[62,19,62,20],[62,21,62,22],[62,1,62,8],[62,9,62,10],[62,11,62,12],[62,13,62,14],[59,15,59,16],[59,17,59,18],[59,19,59,20],[59,21,59,22],[59,1,59,8],[59,9,59,10],[59,11,59,12],[59,13,59,14],[55,15,55,16],[55,17,55,18],[55,19,55,20],[55,21,55,22],[55,2,55,8],[55,9,55,10],[55,11,55,12],[55,13,55,14],[43,23,43,24],[43,25,43,26],[44,3,44,8],[45,4,45,8],[43,15,43,16],[43,17,43,18],[43,19,43,20],[43,21,43,22],[43,2,43,8],[43,9,43,10],[43,11,43,12],[43,13,43,14],[37,23,37,24],[37,25,37,26],[41,15,41,16],[41,17,41,18],[41,19,41,20],[41,21,41,22],[37,15,37,16],[37,17,37,18],[41,1,41,8],[41,9,41,10],[41,11,41,12],[41,13,41,14],[37,19,37,20],[37,21,37,22],[37,2,37,8],[37,9,37,10],[37,11,37,12],[37,13,37,14],[25,15,25,16],[25,17,25,18],[25,19,25,20],[25,21,25,22],[25,2,25,8],[25,9,25,10],[25,11,25,12],[25,13,25,14],[23,15,23,16],[23,17,23,18],[23,19,23,20],[23,21,23,22],[23,1,23,8],[23,9,23,10],[23,11,23,12],[23,13,23,14],[19,15,19,16],[19,17,19,18],[19,19,19,20],[19,21,19,22],[19,2,19,8],[19,9,19,10],[19,11,19,12],[19,13,19,14],[7,23,7,24],[7,25,7,26],[8,3,8,8],[9,4,9,8],[7,15,7,16],[7,17,7,18],[7,19,7,20],[7,21,7,22],[7,2,7,8],[7,9,7,10],[7,11,7,12],[7,13,7,14],[5,19,5,20],[5,21,5,22],[3,23,3,24],[5,23,5,24],[5,25,5,26],[5,11,5,12],[5,13,5,14],[5,15,5,16],[5,17,5,18],[3,15,3,16],[3,17,3,18],[3,19,3,20],[3,21,3,22],[1,1,1,8],[1,9,1,26],[5,1,5,8],[3,1,3,8],[4,1,4,8],[5,9,5,10],[3,25,4,26],[3,9,3,10],[3,11,3,12],[3,13,3,14],[8,15,8,16],[8,17,8,18],[8,19,8,20],[8,21,8,22],[8,9,8,10],[8,11,8,12],[8,13,8,14],[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],[11,9,11,10],[11,11,11,12],[11,13,11,14],[11,3,11,8],[11,15,11,16],[11,17,11,18],[11,19,11,20],[11,21,11,22],[12,9,12,10],[12,11,12,12],[12,13,12,14],[12,4,12,8],[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],[14,9,14,10],[14,11,14,12],[14,13,14,14],[14,2,14,8],[14,15,14,16],[14,17,14,18],[14,19,14,20],[14,21,14,22],[15,9,15,10],[15,11,15,12],[15,13,15,14],[15,3,15,8],[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],[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],[26,9,26,10],[26,11,26,12],[26,13,26,14],[26,3,26,8],[26,15,26,16],[26,17,26,18],[26,19,26,20],[26,21,26,22],[27,9,27,10],[27,11,27,12],[27,13,27,14],[27,4,27,8],[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],[29,9,29,10],[29,11,29,12],[29,13,29,14],[29,3,29,8],[29,15,29,16],[29,17,29,18],[29,19,29,20],[29,21,29,22],[30,9,30,10],[30,11,30,12],[30,13,30,14],[30,4,30,8],[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],[32,9,32,10],[32,11,32,12],[32,13,32,14],[32,2,32,8],[32,15,32,16],[32,17,32,18],[32,19,32,20],[32,21,32,22],[33,9,33,10],[33,11,33,12],[33,13,33,14],[33,3,33,8],[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],[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],[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],[45,9,45,10],[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],[47,9,47,10],[47,11,47,12],[47,13,47,14],[47,3,47,8],[47,15,47,16],[47,17,47,18],[47,19,47,20],[47,21,47,22],[48,9,48,10],[48,11,48,12],[48,13,48,14],[48,4,48,8],[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],[50,9,50,10],[50,11,50,12],[50,13,50,14],[50,2,50,8],[50,15,50,16],[50,17,50,18],[50,19,50,20],[50,21,50,22],[51,9,51,10],[51,11,51,12],[51,13,51,14],[51,3,51,8],[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],[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],[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],[8,23,8,24],[8,25,8,26],[9,23,9,24],[9,25,9,26],[10,23,10,24],[10,25,10,26],[11,23,11,24],[11,25,11,26],[12,23,12,24],[12,25,12,26],[13,23,13,24],[13,25,13,26],[14,23,14,24],[14,25,14,26],[15,23,15,24],[15,25,15,26],[16,23,16,24],[16,25,16,26],[17,23,17,24],[17,25,17,26],[20,23,20,24],[20,25,20,26],[19,23,19,24],[19,25,19,26],[21,23,21,24],[21,25,21,26],[26,23,26,24],[26,25,26,26],[25,23,25,24],[25,25,25,26],[23,23,23,24],[23,25,23,26],[27,23,27,24],[27,25,27,26],[28,23,28,24],[28,25,28,26],[29,23,29,24],[29,25,29,26],[30,23,30,24],[30,25,30,26],[31,23,31,24],[31,25,31,26],[32,23,32,24],[32,25,32,26],[33,23,33,24],[33,25,33,26],[34,23,34,24],[34,25,34,26],[35,23,35,24],[35,25,35,26],[38,23,38,24],[38,25,38,26],[39,23,39,24],[39,25,39,26],[41,23,41,24],[41,25,41,26],[44,23,44,24],[44,25,44,26],[45,23,45,24],[45,25,45,26],[46,23,46,24],[46,25,46,26],[47,23,47,24],[47,25,47,26],[48,23,48,24],[48,25,48,26],[49,23,49,24],[49,25,49,26],[50,23,50,24],[50,25,50,26],[51,23,51,24],[51,25,51,26],[52,23,52,24],[52,25,52,26],[53,23,53,24],[53,25,53,26],[56,23,56,24],[56,25,56,26],[55,23,55,24],[55,25,55,26],[64,23,64,24],[64,25,64,26],[57,23,57,24],[57,25,57,26],[60,23,60,24],[60,25,60,26],[59,23,59,24],[59,25,59,26],[62,23,62,24],[62,25,62,26]],"flags":["formulas_cached_only"]}
[]
["[12c]","Konzorciumi tag neve:"]
[]
["[12d]","Elszámolás éve:",{"$nulls":7},"2013 (Ft)",null,"2013 (Ft)",null,"2014 (Ft)",null,"2014 (Ft)",null,"2015 (Ft)",null,"2015 (Ft)",null,"2016 (Ft)",null,"2016 (Ft)",null,"Összesen ( Ft)"]
["[12e]","Éven belül hónap és nap",{"$nulls":7},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["[12f]","Kért támogatás",{"$nulls":7},0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
[]
["[12g]",null,"Működési költségek",{"$nulls":6},0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
["[12h]",null,null,"Személyi kiadások",{"$nulls":5},0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
["[12i]",null,null,null,"személyi juttatások",{"$nulls":20},0]
["[12j]",null,null,null,"munkaadót terh.járulék",{"$nulls":20},0]
["[12k]",null,null,"Dologi kiadások",{"$nulls":5},0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
["[12l]",null,null,null,"külső megbízások",{"$nulls":20},0]
["[12m]",null,null,null,"egyéb dologi kiadások",{"$nulls":20},0]
["[12n]",null,"Felhalmozási költségek",{"$nulls":6},0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
["[12o]",null,null,"Eszközök",{"$nulls":21},0]
["[12p]",null,null,"Immateriális javak",{"$nulls":21},0]
["[12q]",null,null,"Beruházás",{"$nulls":5},0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
[]
["[12r]",null,"Működésiből általános költség",{"$nulls":22},0]
["[12r1]",null,"Működésiből koordinációs költség",{"$nulls":22},0]
["[12r2]",null,"Működésiből tájékoztatási költség",{"$nulls":22},0]
[]
["[12s]","Saját forrás",{"$nulls":7},0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
[]
["[12t]",null,"Működési költségek",{"$nulls":6},0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
["[12u]",null,null,"Személyi költségek",{"$nulls":5},0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
["[12v]",null,null,null,"személyi juttatások",{"$nulls":20},0]
["[12w]",null,null,null,"munkaadót terh.járulék",{"$nulls":20},0]
["[12x]",null,null,"Dologi kiadások",{"$nulls":5},0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
["[12y]",null,null,null,"külső megbízások",{"$nulls":20},0]
["[12z]",null,null,null,"egyéb dologi kiadások",{"$nulls":20},0]
["[12aa]",null,"Felhalmozási költségek",{"$nulls":6},0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
["[12ab]",null,null,"Eszközök",{"$nulls":21},0]
["[12ac]",null,null,"Immateriális javak",{"$nulls":21},0]
["[12ad]",null,null,"Beruházás",{"$nulls":5},0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
[]
["[12ae]",null,"Működésiből általános költség",{"$nulls":22},0]
["[12ae1]",null,"Működésiből koordinációs költség",{"$nulls":22},0]
["[12ae2]",null,"Működésiből tájékoztatási költség",{"$nulls":22},0]
[]
["[12af]","Egyéb forrás",{"$nulls":7},0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
[]
["[12ag]",null,"Működési költségek",{"$nulls":6},0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
["[12ah]",null,null,"Személyi költségek",{"$nulls":5},0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
["[12ai]",null,null,null,"személyi juttatások",{"$nulls":4},0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
["[12aj]",null,null,null,"munkaadót terh.járulék",{"$nulls":4},0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
["[12ak]",null,null,"Dologi kiadások",{"$nulls":5},0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
["[12al]",null,null,null,"külső megbízások",{"$nulls":4},0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
["[12am]",null,null,null,"egyéb dologi kiadások",{"$nulls":4},0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
["[12an]",null,"Felhalmozási költségek",{"$nulls":6},0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
["[12ao]",null,null,"Eszközök",{"$nulls":5},0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
["[12ap]",null,null,"Immateriális javak",{"$nulls":5},0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
["[12aq]",null,null,"Beruházás",{"$nulls":5},0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
[]
["[12ar]",null,"Működésiből általános költség",{"$nulls":6},0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
["[12ar1]",null,"Működésiből koordinációs költség",{"$nulls":6},0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
["[12ar2]",null,"Működésiből tájékoztatási költség",{"$nulls":6},0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
[]
["[12as]","Összköltség",{"$nulls":7},0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
["[12at]","Levonható áfa",{"$nulls":23},0]
[]
["[12au]","Összköltség áfával",{"$nulls":7},0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
[]
["[12av]","Kért előleg",{"$nulls":23},0]
[]
[{"$nulls":21},"Támogatási intenzitás:",null,null,null,{"$error":"#DIV/0!"}]
[]
[null,"Aláírás kelte"]
[]
[]
[null,"Pályázó cégszerű aláírása"]

{"sheet":"Tagi költségvetés 11","index":11,"n_rows":72,"n_cols":26,"rows_kept":72,"cut":false,"hidden":false,"merged":[[66,21,66,24],[66,25,66,26],[69,1,69,26],[72,1,75,26],[64,15,64,16],[64,17,64,18],[64,19,64,20],[64,21,64,22],[64,1,64,8],[64,9,64,10],[64,11,64,12],[64,13,64,14],[62,15,62,16],[62,17,62,18],[62,19,62,20],[62,21,62,22],[62,1,62,8],[62,9,62,10],[62,11,62,12],[62,13,62,14],[59,15,59,16],[59,17,59,18],[59,19,59,20],[59,21,59,22],[59,1,59,8],[59,9,59,10],[59,11,59,12],[59,13,59,14],[55,15,55,16],[55,17,55,18],[55,19,55,20],[55,21,55,22],[55,2,55,8],[55,9,55,10],[55,11,55,12],[55,13,55,14],[43,23,43,24],[43,25,43,26],[44,3,44,8],[45,4,45,8],[43,15,43,16],[43,17,43,18],[43,19,43,20],[43,21,43,22],[43,2,43,8],[43,9,43,10],[43,11,43,12],[43,13,43,14],[37,23,37,24],[37,25,37,26],[41,15,41,16],[41,17,41,18],[41,19,41,20],[41,21,41,22],[37,15,37,16],[37,17,37,18],[41,1,41,8],[41,9,41,10],[41,11,41,12],[41,13,41,14],[37,19,37,20],[37,21,37,22],[37,2,37,8],[37,9,37,10],[37,11,37,12],[37,13,37,14],[25,15,25,16],[25,17,25,18],[25,19,25,20],[25,21,25,22],[25,2,25,8],[25,9,25,10],[25,11,25,12],[25,13,25,14],[23,15,23,16],[23,17,23,18],[23,19,23,20],[23,21,23,22],[23,1,23,8],[23,9,23,10],[23,11,23,12],[23,13,23,14],[19,15,19,16],[19,17,19,18],[19,19,19,20],[19,21,19,22],[19,2,19,8],[19,9,19,10],[19,11,19,12],[19,13,19,14],[7,19,7,20],[7,21,7,22],[7,2,7,8],[7,9,7,10],[8,3,8,8],[9,4,9,8],[7,15,7,16],[7,17,7,18],[7,11,7,12],[7,13,7,14],[5,13,5,14],[5,15,5,16],[5,17,5,18],[5,19,5,20],[3,17,3,18],[3,19,3,20],[3,9,3,10],[3,11,3,12],[3,13,3,14],[3,15,3,16],[1,1,1,8],[1,9,1,26],[5,1,5,8],[3,1,3,8],[4,1,4,8],[5,9,5,10],[5,11,5,12],[5,21,5,22],[3,21,3,22],[3,23,3,24],[8,15,8,16],[8,17,8,18],[8,19,8,20],[8,21,8,22],[8,9,8,10],[8,11,8,12],[8,13,8,14],[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],[11,9,11,10],[11,11,11,12],[11,13,11,14],[11,3,11,8],[11,15,11,16],[11,17,11,18],[11,19,11,20],[11,21,11,22],[12,9,12,10],[12,11,12,12],[12,13,12,14],[12,4,12,8],[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],[14,9,14,10],[14,11,14,12],[14,13,14,14],[14,2,14,8],[14,15,14,16],[14,17,14,18],[14,19,14,20],[14,21,14,22],[15,9,15,10],[15,11,15,12],[15,13,15,14],[15,3,15,8],[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],[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],[26,9,26,10],[26,11,26,12],[26,13,26,14],[26,3,26,8],[26,15,26,16],[26,17,26,18],[26,19,26,20],[26,21,26,22],[27,9,27,10],[27,11,27,12],[27,13,27,14],[27,4,27,8],[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],[29,9,29,10],[29,11,29,12],[29,13,29,14],[29,3,29,8],[29,15,29,16],[29,17,29,18],[29,19,29,20],[29,21,29,22],[30,9,30,10],[30,11,30,12],[30,13,30,14],[30,4,30,8],[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],[32,9,32,10],[32,11,32,12],[32,13,32,14],[32,2,32,8],[32,15,32,16],[32,17,32,18],[32,19,32,20],[32,21,32,22],[33,9,33,10],[33,11,33,12],[33,13,33,14],[33,3,33,8],[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],[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],[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],[45,9,45,10],[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],[47,9,47,10],[47,11,47,12],[47,13,47,14],[47,3,47,8],[47,15,47,16],[47,17,47,18],[47,19,47,20],[47,21,47,22],[48,9,48,10],[48,11,48,12],[48,13,48,14],[48,4,48,8],[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],[50,9,50,10],[50,11,50,12],[50,13,50,14],[50,2,50,8],[50,15,50,16],[50,17,50,18],[50,19,50,20],[50,21,50,22],[51,9,51,10],[51,11,51,12],[51,13,51,14],[51,3,51,8],[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],[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],[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],[8,23,8,24],[8,25,8,26],[9,23,9,24],[3,25,4,26],[5,23,5,24],[5,25,5,26],[9,25,9,26],[7,23,7,24],[7,25,7,26],[10,23,10,24],[10,25,10,26],[11,23,11,24],[11,25,11,26],[12,23,12,24],[12,25,12,26],[13,23,13,24],[13,25,13,26],[14,23,14,24],[14,25,14,26],[15,23,15,24],[15,25,15,26],[16,23,16,24],[16,25,16,26],[17,23,17,24],[17,25,17,26],[20,23,20,24],[20,25,20,26],[19,23,19,24],[19,25,19,26],[21,23,21,24],[21,25,21,26],[26,23,26,24],[26,25,26,26],[25,23,25,24],[25,25,25,26],[23,23,23,24],[23,25,23,26],[27,23,27,24],[27,25,27,26],[28,23,28,24],[28,25,28,26],[29,23,29,24],[29,25,29,26],[30,23,30,24],[30,25,30,26],[31,23,31,24],[31,25,31,26],[32,23,32,24],[32,25,32,26],[33,23,33,24],[33,25,33,26],[34,23,34,24],[34,25,34,26],[35,23,35,24],[35,25,35,26],[38,23,38,24],[38,25,38,26],[39,23,39,24],[39,25,39,26],[41,23,41,24],[41,25,41,26],[44,23,44,24],[44,25,44,26],[45,23,45,24],[45,25,45,26],[46,23,46,24],[46,25,46,26],[47,23,47,24],[47,25,47,26],[48,23,48,24],[48,25,48,26],[49,23,49,24],[49,25,49,26],[50,23,50,24],[50,25,50,26],[51,23,51,24],[51,25,51,26],[52,23,52,24],[52,25,52,26],[53,23,53,24],[53,25,53,26],[56,23,56,24],[56,25,56,26],[55,23,55,24],[55,25,55,26],[64,23,64,24],[64,25,64,26],[57,23,57,24],[57,25,57,26],[60,23,60,24],[60,25,60,26],[59,23,59,24],[59,25,59,26],[62,23,62,24],[62,25,62,26]],"flags":["formulas_cached_only"]}
[]
["[12c]","Konzorciumi tag neve:"]
[]
["[12d]","Elszámolás éve:",{"$nulls":7},"2013 (Ft)",null,"2013 (Ft)",null,"2014 (Ft)",null,"2014 (Ft)",null,"2015 (Ft)",null,"2015 (Ft)",null,"2016 (Ft)",null,"2016 (Ft)",null,"Összesen ( Ft)"]
["[12e]","Éven belül hónap és nap",{"$nulls":7},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["[12f]","Kért támogatás",{"$nulls":7},0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
[]
["[12g]",null,"Működési költségek",{"$nulls":6},0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
["[12h]",null,null,"Személyi kiadások",{"$nulls":5},0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
["[12i]",null,null,null,"személyi juttatások",{"$nulls":20},0]
["[12j]",null,null,null,"munkaadót terh.járulék",{"$nulls":20},0]
["[12k]",null,null,"Dologi kiadások",{"$nulls":5},0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
["[12l]",null,null,null,"külső megbízások",{"$nulls":20},0]
["[12m]",null,null,null,"egyéb dologi kiadások",{"$nulls":20},0]
["[12n]",null,"Felhalmozási költségek",{"$nulls":6},0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
["[12o]",null,null,"Eszközök",{"$nulls":21},0]
["[12p]",null,null,"Immateriális javak",{"$nulls":21},0]
["[12q]",null,null,"Beruházás",{"$nulls":5},0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
[]
["[12r]",null,"Működésiből általános költség",{"$nulls":22},0]
["[12r1]",null,"Működésiből koordinációs költség",{"$nulls":22},0]
["[12r2]",null,"Működésiből tájékoztatási költség",{"$nulls":22},0]
[]
["[12s]","Saját forrás",{"$nulls":7},0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
[]
["[12t]",null,"Működési költségek",{"$nulls":6},0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
["[12u]",null,null,"Személyi költségek",{"$nulls":5},0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
["[12v]",null,null,null,"személyi juttatások",{"$nulls":20},0]
["[12w]",null,null,null,"munkaadót terh.járulék",{"$nulls":20},0]
["[12x]",null,null,"Dologi kiadások",{"$nulls":5},0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
["[12y]",null,null,null,"külső megbízások",{"$nulls":20},0]
["[12z]",null,null,null,"egyéb dologi kiadások",{"$nulls":20},0]
["[12aa]",null,"Felhalmozási költségek",{"$nulls":6},0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
["[12ab]",null,null,"Eszközök",{"$nulls":21},0]
["[12ac]",null,null,"Immateriális javak",{"$nulls":21},0]
["[12ad]",null,null,"Beruházás",{"$nulls":5},0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
[]
["[12ae]",null,"Működésiből általános költség",{"$nulls":22},0]
["[12ae1]",null,"Működésiből koordinációs költség",{"$nulls":22},0]
["[12ae2]",null,"Működésiből tájékoztatási költség",{"$nulls":22},0]
[]
["[12af]","Egyéb forrás",{"$nulls":7},0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
[]
["[12ag]",null,"Működési költségek",{"$nulls":6},0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
["[12ah]",null,null,"Személyi költségek",{"$nulls":5},0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
["[12ai]",null,null,null,"személyi juttatások",{"$nulls":4},0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
["[12aj]",null,null,null,"munkaadót terh.járulék",{"$nulls":4},0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
["[12ak]",null,null,"Dologi kiadások",{"$nulls":5},0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
["[12al]",null,null,null,"külső megbízások",{"$nulls":4},0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
["[12am]",null,null,null,"egyéb dologi kiadások",{"$nulls":4},0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
["[12an]",null,"Felhalmozási költségek",{"$nulls":6},0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
["[12ao]",null,null,"Eszközök",{"$nulls":5},0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
["[12ap]",null,null,"Immateriális javak",{"$nulls":5},0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
["[12aq]",null,null,"Beruházás",{"$nulls":5},0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
[]
["[12ar]",null,"Működésiből általános költség",{"$nulls":6},0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
["[12ar1]",null,"Működésiből koordinációs költség",{"$nulls":6},0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
["[12ar2]",null,"Működésiből tájékoztatási költség",{"$nulls":6},0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
[]
["[12as]","Összköltség",{"$nulls":7},0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
["[12at]","Levonható áfa",{"$nulls":23},0]
[]
["[12au]","Összköltség áfával",{"$nulls":7},0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
[]
["[12av]","Kért előleg",{"$nulls":23},0]
[]
[{"$nulls":21},"Támogatási intenzitás:",null,null,null,{"$error":"#DIV/0!"}]
[]
[null,"Aláírás kelte"]
[]
[]
[null,"Pályázó cégszerű aláírása"]

{"sheet":"Tagi költségvetés 12","index":12,"n_rows":72,"n_cols":26,"rows_kept":72,"cut":false,"hidden":false,"merged":[[66,21,66,24],[66,25,66,26],[69,1,69,26],[72,1,75,26],[64,15,64,16],[64,17,64,18],[64,19,64,20],[64,21,64,22],[64,1,64,8],[64,9,64,10],[64,11,64,12],[64,13,64,14],[62,15,62,16],[62,17,62,18],[62,19,62,20],[62,21,62,22],[62,1,62,8],[62,9,62,10],[62,11,62,12],[62,13,62,14],[59,15,59,16],[59,17,59,18],[59,19,59,20],[59,21,59,22],[59,1,59,8],[59,9,59,10],[59,11,59,12],[59,13,59,14],[55,15,55,16],[55,17,55,18],[55,19,55,20],[55,21,55,22],[55,2,55,8],[55,9,55,10],[55,11,55,12],[55,13,55,14],[43,23,43,24],[43,25,43,26],[44,3,44,8],[45,4,45,8],[43,15,43,16],[43,17,43,18],[43,19,43,20],[43,21,43,22],[43,2,43,8],[43,9,43,10],[43,11,43,12],[43,13,43,14],[37,23,37,24],[37,25,37,26],[41,15,41,16],[41,17,41,18],[41,19,41,20],[41,21,41,22],[37,15,37,16],[37,17,37,18],[41,1,41,8],[41,9,41,10],[41,11,41,12],[41,13,41,14],[37,19,37,20],[37,21,37,22],[37,2,37,8],[37,9,37,10],[37,11,37,12],[37,13,37,14],[25,15,25,16],[25,17,25,18],[25,19,25,20],[25,21,25,22],[25,2,25,8],[25,9,25,10],[25,11,25,12],[25,13,25,14],[23,15,23,16],[23,17,23,18],[23,19,23,20],[23,21,23,22],[23,1,23,8],[23,9,23,10],[23,11,23,12],[23,13,23,14],[19,15,19,16],[19,17,19,18],[19,19,19,20],[19,21,19,22],[19,2,19,8],[19,9,19,10],[19,11,19,12],[19,13,19,14],[7,19,7,20],[7,21,7,22],[7,2,7,8],[7,9,7,10],[8,3,8,8],[9,4,9,8],[7,15,7,16],[7,17,7,18],[7,11,7,12],[7,13,7,14],[5,13,5,14],[5,15,5,16],[5,17,5,18],[5,19,5,20],[3,17,3,18],[3,19,3,20],[3,9,3,10],[3,11,3,12],[3,13,3,14],[3,15,3,16],[1,1,1,8],[1,9,1,26],[5,1,5,8],[3,1,3,8],[4,1,4,8],[5,9,5,10],[5,11,5,12],[5,21,5,22],[3,21,3,22],[3,23,3,24],[8,15,8,16],[8,17,8,18],[8,19,8,20],[8,21,8,22],[8,9,8,10],[8,11,8,12],[8,13,8,14],[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],[11,9,11,10],[11,11,11,12],[11,13,11,14],[11,3,11,8],[11,15,11,16],[11,17,11,18],[11,19,11,20],[11,21,11,22],[12,9,12,10],[12,11,12,12],[12,13,12,14],[12,4,12,8],[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],[14,9,14,10],[14,11,14,12],[14,13,14,14],[14,2,14,8],[14,15,14,16],[14,17,14,18],[14,19,14,20],[14,21,14,22],[15,9,15,10],[15,11,15,12],[15,13,15,14],[15,3,15,8],[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],[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],[26,9,26,10],[26,11,26,12],[26,13,26,14],[26,3,26,8],[26,15,26,16],[26,17,26,18],[26,19,26,20],[26,21,26,22],[27,9,27,10],[27,11,27,12],[27,13,27,14],[27,4,27,8],[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],[29,9,29,10],[29,11,29,12],[29,13,29,14],[29,3,29,8],[29,15,29,16],[29,17,29,18],[29,19,29,20],[29,21,29,22],[30,9,30,10],[30,11,30,12],[30,13,30,14],[30,4,30,8],[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],[32,9,32,10],[32,11,32,12],[32,13,32,14],[32,2,32,8],[32,15,32,16],[32,17,32,18],[32,19,32,20],[32,21,32,22],[33,9,33,10],[33,11,33,12],[33,13,33,14],[33,3,33,8],[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],[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],[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],[45,9,45,10],[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],[47,9,47,10],[47,11,47,12],[47,13,47,14],[47,3,47,8],[47,15,47,16],[47,17,47,18],[47,19,47,20],[47,21,47,22],[48,9,48,10],[48,11,48,12],[48,13,48,14],[48,4,48,8],[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],[50,9,50,10],[50,11,50,12],[50,13,50,14],[50,2,50,8],[50,15,50,16],[50,17,50,18],[50,19,50,20],[50,21,50,22],[51,9,51,10],[51,11,51,12],[51,13,51,14],[51,3,51,8],[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],[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],[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],[8,23,8,24],[8,25,8,26],[9,23,9,24],[3,25,4,26],[5,23,5,24],[5,25,5,26],[9,25,9,26],[7,23,7,24],[7,25,7,26],[10,23,10,24],[10,25,10,26],[11,23,11,24],[11,25,11,26],[12,23,12,24],[12,25,12,26],[13,23,13,24],[13,25,13,26],[14,23,14,24],[14,25,14,26],[15,23,15,24],[15,25,15,26],[16,23,16,24],[16,25,16,26],[17,23,17,24],[17,25,17,26],[20,23,20,24],[20,25,20,26],[19,23,19,24],[19,25,19,26],[21,23,21,24],[21,25,21,26],[26,23,26,24],[26,25,26,26],[25,23,25,24],[25,25,25,26],[23,23,23,24],[23,25,23,26],[27,23,27,24],[27,25,27,26],[28,23,28,24],[28,25,28,26],[29,23,29,24],[29,25,29,26],[30,23,30,24],[30,25,30,26],[31,23,31,24],[31,25,31,26],[32,23,32,24],[32,25,32,26],[33,23,33,24],[33,25,33,26],[34,23,34,24],[34,25,34,26],[35,23,35,24],[35,25,35,26],[38,23,38,24],[38,25,38,26],[39,23,39,24],[39,25,39,26],[41,23,41,24],[41,25,41,26],[44,23,44,24],[44,25,44,26],[45,23,45,24],[45,25,45,26],[46,23,46,24],[46,25,46,26],[47,23,47,24],[47,25,47,26],[48,23,48,24],[48,25,48,26],[49,23,49,24],[49,25,49,26],[50,23,50,24],[50,25,50,26],[51,23,51,24],[51,25,51,26],[52,23,52,24],[52,25,52,26],[53,23,53,24],[53,25,53,26],[56,23,56,24],[56,25,56,26],[55,23,55,24],[55,25,55,26],[64,23,64,24],[64,25,64,26],[57,23,57,24],[57,25,57,26],[60,23,60,24],[60,25,60,26],[59,23,59,24],[59,25,59,26],[62,23,62,24],[62,25,62,26]],"flags":["formulas_cached_only"]}
[]
["[12c]","Konzorciumi tag neve:"]
[]
["[12d]","Elszámolás éve:",{"$nulls":7},"2013 (Ft)",null,"2013 (Ft)",null,"2014 (Ft)",null,"2014 (Ft)",null,"2015 (Ft)",null,"2015 (Ft)",null,"2016 (Ft)",null,"2016 (Ft)",null,"Összesen ( Ft)"]
["[12e]","Éven belül hónap és nap",{"$nulls":7},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["[12f]","Kért támogatás",{"$nulls":7},0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
[]
["[12g]",null,"Működési költségek",{"$nulls":6},0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
["[12h]",null,null,"Személyi kiadások",{"$nulls":5},0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
["[12i]",null,null,null,"személyi juttatások",{"$nulls":20},0]
["[12j]",null,null,null,"munkaadót terh.járulék",{"$nulls":20},0]
["[12k]",null,null,"Dologi kiadások",{"$nulls":5},0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
["[12l]",null,null,null,"külső megbízások",{"$nulls":20},0]
["[12m]",null,null,null,"egyéb dologi kiadások",{"$nulls":20},0]
["[12n]",null,"Felhalmozási költségek",{"$nulls":6},0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
["[12o]",null,null,"Eszközök",{"$nulls":21},0]
["[12p]",null,null,"Immateriális javak",{"$nulls":21},0]
["[12q]",null,null,"Beruházás",{"$nulls":5},0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
[]
["[12r]",null,"Működésiből általános költség",{"$nulls":22},0]
["[12r1]",null,"Működésiből koordinációs költség",{"$nulls":22},0]
["[12r2]",null,"Működésiből tájékoztatási költség",{"$nulls":22},0]
[]
["[12s]","Saját forrás",{"$nulls":7},0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
[]
["[12t]",null,"Működési költségek",{"$nulls":6},0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
["[12u]",null,null,"Személyi költségek",{"$nulls":5},0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
["[12v]",null,null,null,"személyi juttatások",{"$nulls":20},0]
["[12w]",null,null,null,"munkaadót terh.járulék",{"$nulls":20},0]
["[12x]",null,null,"Dologi kiadások",{"$nulls":5},0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
["[12y]",null,null,null,"külső megbízások",{"$nulls":20},0]
["[12z]",null,null,null,"egyéb dologi kiadások",{"$nulls":20},0]
["[12aa]",null,"Felhalmozási költségek",{"$nulls":6},0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
["[12ab]",null,null,"Eszközök",{"$nulls":21},0]
["[12ac]",null,null,"Immateriális javak",{"$nulls":21},0]
["[12ad]",null,null,"Beruházás",{"$nulls":5},0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
[]
["[12ae]",null,"Működésiből általános költség",{"$nulls":22},0]
["[12ae1]",null,"Működésiből koordinációs költség",{"$nulls":22},0]
["[12ae2]",null,"Működésiből tájékoztatási költség",{"$nulls":22},0]
[]
["[12af]","Egyéb forrás",{"$nulls":7},0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
[]
["[12ag]",null,"Működési költségek",{"$nulls":6},0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
["[12ah]",null,null,"Személyi költségek",{"$nulls":5},0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
["[12ai]",null,null,null,"személyi juttatások",{"$nulls":4},0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
["[12aj]",null,null,null,"munkaadót terh.járulék",{"$nulls":4},0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
["[12ak]",null,null,"Dologi kiadások",{"$nulls":5},0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
["[12al]",null,null,null,"külső megbízások",{"$nulls":4},0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
["[12am]",null,null,null,"egyéb dologi kiadások",{"$nulls":4},0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
["[12an]",null,"Felhalmozási költségek",{"$nulls":6},0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
["[12ao]",null,null,"Eszközök",{"$nulls":5},0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
["[12ap]",null,null,"Immateriális javak",{"$nulls":5},0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
["[12aq]",null,null,"Beruházás",{"$nulls":5},0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
[]
["[12ar]",null,"Működésiből általános költség",{"$nulls":6},0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
["[12ar1]",null,"Működésiből koordinációs költség",{"$nulls":6},0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
["[12ar2]",null,"Működésiből tájékoztatási költség",{"$nulls":6},0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
[]
["[12as]","Összköltség",{"$nulls":7},0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
["[12at]","Levonható áfa",{"$nulls":23},0]
[]
["[12au]","Összköltség áfával",{"$nulls":7},0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
[]
["[12av]","Kért előleg",{"$nulls":23},0]
[]
[{"$nulls":21},"Támogatási intenzitás:",null,null,null,{"$error":"#DIV/0!"}]
[]
[null,"Aláírás kelte"]
[]
[]
[null,"Pályázó cégszerű aláírása"]

{"sheet":"Tagi költségvetés 13","index":13,"n_rows":72,"n_cols":26,"rows_kept":72,"cut":false,"hidden":false,"merged":[[66,21,66,24],[66,25,66,26],[69,1,69,26],[72,1,75,26],[64,15,64,16],[64,17,64,18],[64,19,64,20],[64,21,64,22],[64,1,64,8],[64,9,64,10],[64,11,64,12],[64,13,64,14],[62,15,62,16],[62,17,62,18],[62,19,62,20],[62,21,62,22],[62,1,62,8],[62,9,62,10],[62,11,62,12],[62,13,62,14],[59,15,59,16],[59,17,59,18],[59,19,59,20],[59,21,59,22],[59,1,59,8],[59,9,59,10],[59,11,59,12],[59,13,59,14],[55,15,55,16],[55,17,55,18],[55,19,55,20],[55,21,55,22],[55,2,55,8],[55,9,55,10],[55,11,55,12],[55,13,55,14],[43,23,43,24],[43,25,43,26],[44,3,44,8],[45,4,45,8],[43,15,43,16],[43,17,43,18],[43,19,43,20],[43,21,43,22],[43,2,43,8],[43,9,43,10],[43,11,43,12],[43,13,43,14],[37,23,37,24],[37,25,37,26],[41,15,41,16],[41,17,41,18],[41,19,41,20],[41,21,41,22],[37,15,37,16],[37,17,37,18],[41,1,41,8],[41,9,41,10],[41,11,41,12],[41,13,41,14],[37,19,37,20],[37,21,37,22],[37,2,37,8],[37,9,37,10],[37,11,37,12],[37,13,37,14],[25,15,25,16],[25,17,25,18],[25,19,25,20],[25,21,25,22],[25,2,25,8],[25,9,25,10],[25,11,25,12],[25,13,25,14],[23,15,23,16],[23,17,23,18],[23,19,23,20],[23,21,23,22],[23,1,23,8],[23,9,23,10],[23,11,23,12],[23,13,23,14],[19,15,19,16],[19,17,19,18],[19,19,19,20],[19,21,19,22],[19,2,19,8],[19,9,19,10],[19,11,19,12],[19,13,19,14],[7,19,7,20],[7,21,7,22],[7,2,7,8],[7,9,7,10],[8,3,8,8],[9,4,9,8],[7,15,7,16],[7,17,7,18],[7,11,7,12],[7,13,7,14],[5,13,5,14],[5,15,5,16],[5,17,5,18],[5,19,5,20],[3,17,3,18],[3,19,3,20],[3,9,3,10],[3,11,3,12],[3,13,3,14],[3,15,3,16],[1,1,1,8],[1,9,1,26],[5,1,5,8],[3,1,3,8],[4,1,4,8],[5,9,5,10],[5,11,5,12],[5,21,5,22],[3,21,3,22],[3,23,3,24],[8,15,8,16],[8,17,8,18],[8,19,8,20],[8,21,8,22],[8,9,8,10],[8,11,8,12],[8,13,8,14],[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],[11,9,11,10],[11,11,11,12],[11,13,11,14],[11,3,11,8],[11,15,11,16],[11,17,11,18],[11,19,11,20],[11,21,11,22],[12,9,12,10],[12,11,12,12],[12,13,12,14],[12,4,12,8],[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],[14,9,14,10],[14,11,14,12],[14,13,14,14],[14,2,14,8],[14,15,14,16],[14,17,14,18],[14,19,14,20],[14,21,14,22],[15,9,15,10],[15,11,15,12],[15,13,15,14],[15,3,15,8],[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],[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],[26,9,26,10],[26,11,26,12],[26,13,26,14],[26,3,26,8],[26,15,26,16],[26,17,26,18],[26,19,26,20],[26,21,26,22],[27,9,27,10],[27,11,27,12],[27,13,27,14],[27,4,27,8],[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],[29,9,29,10],[29,11,29,12],[29,13,29,14],[29,3,29,8],[29,15,29,16],[29,17,29,18],[29,19,29,20],[29,21,29,22],[30,9,30,10],[30,11,30,12],[30,13,30,14],[30,4,30,8],[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],[32,9,32,10],[32,11,32,12],[32,13,32,14],[32,2,32,8],[32,15,32,16],[32,17,32,18],[32,19,32,20],[32,21,32,22],[33,9,33,10],[33,11,33,12],[33,13,33,14],[33,3,33,8],[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],[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],[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],[45,9,45,10],[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],[47,9,47,10],[47,11,47,12],[47,13,47,14],[47,3,47,8],[47,15,47,16],[47,17,47,18],[47,19,47,20],[47,21,47,22],[48,9,48,10],[48,11,48,12],[48,13,48,14],[48,4,48,8],[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],[50,9,50,10],[50,11,50,12],[50,13,50,14],[50,2,50,8],[50,15,50,16],[50,17,50,18],[50,19,50,20],[50,21,50,22],[51,9,51,10],[51,11,51,12],[51,13,51,14],[51,3,51,8],[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],[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],[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],[8,23,8,24],[8,25,8,26],[9,23,9,24],[3,25,4,26],[5,23,5,24],[5,25,5,26],[9,25,9,26],[7,23,7,24],[7,25,7,26],[10,23,10,24],[10,25,10,26],[11,23,11,24],[11,25,11,26],[12,23,12,24],[12,25,12,26],[13,23,13,24],[13,25,13,26],[14,23,14,24],[14,25,14,26],[15,23,15,24],[15,25,15,26],[16,23,16,24],[16,25,16,26],[17,23,17,24],[17,25,17,26],[20,23,20,24],[20,25,20,26],[19,23,19,24],[19,25,19,26],[21,23,21,24],[21,25,21,26],[26,23,26,24],[26,25,26,26],[25,23,25,24],[25,25,25,26],[23,23,23,24],[23,25,23,26],[27,23,27,24],[27,25,27,26],[28,23,28,24],[28,25,28,26],[29,23,29,24],[29,25,29,26],[30,23,30,24],[30,25,30,26],[31,23,31,24],[31,25,31,26],[32,23,32,24],[32,25,32,26],[33,23,33,24],[33,25,33,26],[34,23,34,24],[34,25,34,26],[35,23,35,24],[35,25,35,26],[38,23,38,24],[38,25,38,26],[39,23,39,24],[39,25,39,26],[41,23,41,24],[41,25,41,26],[44,23,44,24],[44,25,44,26],[45,23,45,24],[45,25,45,26],[46,23,46,24],[46,25,46,26],[47,23,47,24],[47,25,47,26],[48,23,48,24],[48,25,48,26],[49,23,49,24],[49,25,49,26],[50,23,50,24],[50,25,50,26],[51,23,51,24],[51,25,51,26],[52,23,52,24],[52,25,52,26],[53,23,53,24],[53,25,53,26],[56,23,56,24],[56,25,56,26],[55,23,55,24],[55,25,55,26],[64,23,64,24],[64,25,64,26],[57,23,57,24],[57,25,57,26],[60,23,60,24],[60,25,60,26],[59,23,59,24],[59,25,59,26],[62,23,62,24],[62,25,62,26]],"flags":["formulas_cached_only"]}
[]
["[12c]","Konzorciumi tag neve:"]
[]
["[12d]","Elszámolás éve:",{"$nulls":7},"2013 (Ft)",null,"2013 (Ft)",null,"2014 (Ft)",null,"2014 (Ft)",null,"2015 (Ft)",null,"2015 (Ft)",null,"2016 (Ft)",null,"2016 (Ft)",null,"Összesen ( Ft)"]
["[12e]","Éven belül hónap és nap",{"$nulls":7},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["[12f]","Kért támogatás",{"$nulls":7},0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
[]
["[12g]",null,"Működési költségek",{"$nulls":6},0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
["[12h]",null,null,"Személyi kiadások",{"$nulls":5},0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
["[12i]",null,null,null,"személyi juttatások",{"$nulls":20},0]
["[12j]",null,null,null,"munkaadót terh.járulék",{"$nulls":20},0]
["[12k]",null,null,"Dologi kiadások",{"$nulls":5},0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
["[12l]",null,null,null,"külső megbízások",{"$nulls":20},0]
["[12m]",null,null,null,"egyéb dologi kiadások",{"$nulls":20},0]
["[12n]",null,"Felhalmozási költségek",{"$nulls":6},0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
["[12o]",null,null,"Eszközök",{"$nulls":21},0]
["[12p]",null,null,"Immateriális javak",{"$nulls":21},0]
["[12q]",null,null,"Beruházás",{"$nulls":5},0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
[]
["[12r]",null,"Működésiből általános költség",{"$nulls":22},0]
["[12r1]",null,"Működésiből koordinációs költség",{"$nulls":22},0]
["[12r2]",null,"Működésiből tájékoztatási költség",{"$nulls":22},0]
[]
["[12s]","Saját forrás",{"$nulls":7},0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
[]
["[12t]",null,"Működési költségek",{"$nulls":6},0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
["[12u]",null,null,"Személyi költségek",{"$nulls":5},0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
["[12v]",null,null,null,"személyi juttatások",{"$nulls":20},0]
["[12w]",null,null,null,"munkaadót terh.járulék",{"$nulls":20},0]
["[12x]",null,null,"Dologi kiadások",{"$nulls":5},0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
["[12y]",null,null,null,"külső megbízások",{"$nulls":20},0]
["[12z]",null,null,null,"egyéb dologi kiadások",{"$nulls":20},0]
["[12aa]",null,"Felhalmozási költségek",{"$nulls":6},0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
["[12ab]",null,null,"Eszközök",{"$nulls":21},0]
["[12ac]",null,null,"Immateriális javak",{"$nulls":21},0]
["[12ad]",null,null,"Beruházás",{"$nulls":5},0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
[]
["[12ae]",null,"Működésiből általános költség",{"$nulls":22},0]
["[12ae1]",null,"Működésiből koordinációs költség",{"$nulls":22},0]
["[12ae2]",null,"Működésiből tájékoztatási költség",{"$nulls":22},0]
[]
["[12af]","Egyéb forrás",{"$nulls":7},0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
[]
["[12ag]",null,"Működési költségek",{"$nulls":6},0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
["[12ah]",null,null,"Személyi költségek",{"$nulls":5},0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
["[12ai]",null,null,null,"személyi juttatások",{"$nulls":4},0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
["[12aj]",null,null,null,"munkaadót terh.járulék",{"$nulls":4},0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
["[12ak]",null,null,"Dologi kiadások",{"$nulls":5},0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
["[12al]",null,null,null,"külső megbízások",{"$nulls":4},0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
["[12am]",null,null,null,"egyéb dologi kiadások",{"$nulls":4},0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
["[12an]",null,"Felhalmozási költségek",{"$nulls":6},0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
["[12ao]",null,null,"Eszközök",{"$nulls":5},0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
["[12ap]",null,null,"Immateriális javak",{"$nulls":5},0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
["[12aq]",null,null,"Beruházás",{"$nulls":5},0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
[]
["[12ar]",null,"Működésiből általános költség",{"$nulls":6},0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
["[12ar1]",null,"Működésiből koordinációs költség",{"$nulls":6},0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
["[12ar2]",null,"Működésiből tájékoztatási költség",{"$nulls":6},0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
[]
["[12as]","Összköltség",{"$nulls":7},0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
["[12at]","Levonható áfa",{"$nulls":23},0]
[]
["[12au]","Összköltség áfával",{"$nulls":7},0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
[]
["[12av]","Kért előleg",{"$nulls":23},0]
[]
[{"$nulls":21},"Támogatási intenzitás:",null,null,null,{"$error":"#DIV/0!"}]
[]
[null,"Aláírás kelte"]
[]
[]
[null,"Pályázó cégszerű aláírása"]

{"sheet":"Tagi költségvetés 14","index":14,"n_rows":72,"n_cols":26,"rows_kept":72,"cut":false,"hidden":false,"merged":[[66,21,66,24],[66,25,66,26],[69,1,69,26],[72,1,75,26],[64,15,64,16],[64,17,64,18],[64,19,64,20],[64,21,64,22],[64,1,64,8],[64,9,64,10],[64,11,64,12],[64,13,64,14],[62,15,62,16],[62,17,62,18],[62,19,62,20],[62,21,62,22],[62,1,62,8],[62,9,62,10],[62,11,62,12],[62,13,62,14],[59,15,59,16],[59,17,59,18],[59,19,59,20],[59,21,59,22],[59,1,59,8],[59,9,59,10],[59,11,59,12],[59,13,59,14],[55,15,55,16],[55,17,55,18],[55,19,55,20],[55,21,55,22],[55,2,55,8],[55,9,55,10],[55,11,55,12],[55,13,55,14],[43,23,43,24],[43,25,43,26],[44,3,44,8],[45,4,45,8],[43,15,43,16],[43,17,43,18],[43,19,43,20],[43,21,43,22],[43,2,43,8],[43,9,43,10],[43,11,43,12],[43,13,43,14],[37,23,37,24],[37,25,37,26],[41,15,41,16],[41,17,41,18],[41,19,41,20],[41,21,41,22],[37,15,37,16],[37,17,37,18],[41,1,41,8],[41,9,41,10],[41,11,41,12],[41,13,41,14],[37,19,37,20],[37,21,37,22],[37,2,37,8],[37,9,37,10],[37,11,37,12],[37,13,37,14],[25,15,25,16],[25,17,25,18],[25,19,25,20],[25,21,25,22],[25,2,25,8],[25,9,25,10],[25,11,25,12],[25,13,25,14],[23,15,23,16],[23,17,23,18],[23,19,23,20],[23,21,23,22],[23,1,23,8],[23,9,23,10],[23,11,23,12],[23,13,23,14],[19,15,19,16],[19,17,19,18],[19,19,19,20],[19,21,19,22],[19,2,19,8],[19,9,19,10],[19,11,19,12],[19,13,19,14],[7,19,7,20],[7,21,7,22],[7,2,7,8],[7,9,7,10],[8,3,8,8],[9,4,9,8],[7,15,7,16],[7,17,7,18],[7,11,7,12],[7,13,7,14],[5,13,5,14],[5,15,5,16],[5,17,5,18],[5,19,5,20],[3,17,3,18],[3,19,3,20],[3,9,3,10],[3,11,3,12],[3,13,3,14],[3,15,3,16],[1,1,1,8],[1,9,1,26],[5,1,5,8],[3,1,3,8],[4,1,4,8],[5,9,5,10],[5,11,5,12],[5,21,5,22],[3,21,3,22],[3,23,3,24],[8,15,8,16],[8,17,8,18],[8,19,8,20],[8,21,8,22],[8,9,8,10],[8,11,8,12],[8,13,8,14],[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],[11,9,11,10],[11,11,11,12],[11,13,11,14],[11,3,11,8],[11,15,11,16],[11,17,11,18],[11,19,11,20],[11,21,11,22],[12,9,12,10],[12,11,12,12],[12,13,12,14],[12,4,12,8],[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],[14,9,14,10],[14,11,14,12],[14,13,14,14],[14,2,14,8],[14,15,14,16],[14,17,14,18],[14,19,14,20],[14,21,14,22],[15,9,15,10],[15,11,15,12],[15,13,15,14],[15,3,15,8],[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],[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],[26,9,26,10],[26,11,26,12],[26,13,26,14],[26,3,26,8],[26,15,26,16],[26,17,26,18],[26,19,26,20],[26,21,26,22],[27,9,27,10],[27,11,27,12],[27,13,27,14],[27,4,27,8],[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],[29,9,29,10],[29,11,29,12],[29,13,29,14],[29,3,29,8],[29,15,29,16],[29,17,29,18],[29,19,29,20],[29,21,29,22],[30,9,30,10],[30,11,30,12],[30,13,30,14],[30,4,30,8],[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],[32,9,32,10],[32,11,32,12],[32,13,32,14],[32,2,32,8],[32,15,32,16],[32,17,32,18],[32,19,32,20],[32,21,32,22],[33,9,33,10],[33,11,33,12],[33,13,33,14],[33,3,33,8],[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],[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],[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],[45,9,45,10],[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],[47,9,47,10],[47,11,47,12],[47,13,47,14],[47,3,47,8],[47,15,47,16],[47,17,47,18],[47,19,47,20],[47,21,47,22],[48,9,48,10],[48,11,48,12],[48,13,48,14],[48,4,48,8],[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],[50,9,50,10],[50,11,50,12],[50,13,50,14],[50,2,50,8],[50,15,50,16],[50,17,50,18],[50,19,50,20],[50,21,50,22],[51,9,51,10],[51,11,51,12],[51,13,51,14],[51,3,51,8],[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],[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],[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],[8,23,8,24],[8,25,8,26],[9,23,9,24],[3,25,4,26],[5,23,5,24],[5,25,5,26],[9,25,9,26],[7,23,7,24],[7,25,7,26],[10,23,10,24],[10,25,10,26],[11,23,11,24],[11,25,11,26],[12,23,12,24],[12,25,12,26],[13,23,13,24],[13,25,13,26],[14,23,14,24],[14,25,14,26],[15,23,15,24],[15,25,15,26],[16,23,16,24],[16,25,16,26],[17,23,17,24],[17,25,17,26],[20,23,20,24],[20,25,20,26],[19,23,19,24],[19,25,19,26],[21,23,21,24],[21,25,21,26],[26,23,26,24],[26,25,26,26],[25,23,25,24],[25,25,25,26],[23,23,23,24],[23,25,23,26],[27,23,27,24],[27,25,27,26],[28,23,28,24],[28,25,28,26],[29,23,29,24],[29,25,29,26],[30,23,30,24],[30,25,30,26],[31,23,31,24],[31,25,31,26],[32,23,32,24],[32,25,32,26],[33,23,33,24],[33,25,33,26],[34,23,34,24],[34,25,34,26],[35,23,35,24],[35,25,35,26],[38,23,38,24],[38,25,38,26],[39,23,39,24],[39,25,39,26],[41,23,41,24],[41,25,41,26],[44,23,44,24],[44,25,44,26],[45,23,45,24],[45,25,45,26],[46,23,46,24],[46,25,46,26],[47,23,47,24],[47,25,47,26],[48,23,48,24],[48,25,48,26],[49,23,49,24],[49,25,49,26],[50,23,50,24],[50,25,50,26],[51,23,51,24],[51,25,51,26],[52,23,52,24],[52,25,52,26],[53,23,53,24],[53,25,53,26],[56,23,56,24],[56,25,56,26],[55,23,55,24],[55,25,55,26],[64,23,64,24],[64,25,64,26],[57,23,57,24],[57,25,57,26],[60,23,60,24],[60,25,60,26],[59,23,59,24],[59,25,59,26],[62,23,62,24],[62,25,62,26]],"flags":["formulas_cached_only"]}
[]
["[12c]","Konzorciumi tag neve:"]
[]
["[12d]","Elszámolás éve:",{"$nulls":7},"2013 (Ft)",null,"2013 (Ft)",null,"2014 (Ft)",null,"2014 (Ft)",null,"2015 (Ft)",null,"2015 (Ft)",null,"2016 (Ft)",null,"2016 (Ft)",null,"Összesen ( Ft)"]
["[12e]","Éven belül hónap és nap",{"$nulls":7},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["[12f]","Kért támogatás",{"$nulls":7},0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
[]
["[12g]",null,"Működési költségek",{"$nulls":6},0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
["[12h]",null,null,"Személyi kiadások",{"$nulls":5},0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
["[12i]",null,null,null,"személyi juttatások",{"$nulls":20},0]
["[12j]",null,null,null,"munkaadót terh.járulék",{"$nulls":20},0]
["[12k]",null,null,"Dologi kiadások",{"$nulls":5},0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
["[12l]",null,null,null,"külső megbízások",{"$nulls":20},0]
["[12m]",null,null,null,"egyéb dologi kiadások",{"$nulls":20},0]
["[12n]",null,"Felhalmozási költségek",{"$nulls":6},0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
["[12o]",null,null,"Eszközök",{"$nulls":21},0]
["[12p]",null,null,"Immateriális javak",{"$nulls":21},0]
["[12q]",null,null,"Beruházás",{"$nulls":5},0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
[]
["[12r]",null,"Működésiből általános költség",{"$nulls":22},0]
["[12r1]",null,"Működésiből koordinációs költség",{"$nulls":22},0]
["[12r2]",null,"Működésiből tájékoztatási költség",{"$nulls":22},0]
[]
["[12s]","Saját forrás",{"$nulls":7},0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
[]
["[12t]",null,"Működési költségek",{"$nulls":6},0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
["[12u]",null,null,"Személyi költségek",{"$nulls":5},0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
["[12v]",null,null,null,"személyi juttatások",{"$nulls":20},0]
["[12w]",null,null,null,"munkaadót terh.járulék",{"$nulls":20},0]
["[12x]",null,null,"Dologi kiadások",{"$nulls":5},0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
["[12y]",null,null,null,"külső megbízások",{"$nulls":20},0]
["[12z]",null,null,null,"egyéb dologi kiadások",{"$nulls":20},0]
["[12aa]",null,"Felhalmozási költségek",{"$nulls":6},0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
["[12ab]",null,null,"Eszközök",{"$nulls":21},0]
["[12ac]",null,null,"Immateriális javak",{"$nulls":21},0]
["[12ad]",null,null,"Beruházás",{"$nulls":5},0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
[]
["[12ae]",null,"Működésiből általános költség",{"$nulls":22},0]
["[12ae1]",null,"Működésiből koordinációs költség",{"$nulls":22},0]
["[12ae2]",null,"Működésiből tájékoztatási költség",{"$nulls":22},0]
[]
["[12af]","Egyéb forrás",{"$nulls":7},0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
[]
["[12ag]",null,"Működési költségek",{"$nulls":6},0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
["[12ah]",null,null,"Személyi költségek",{"$nulls":5},0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
["[12ai]",null,null,null,"személyi juttatások",{"$nulls":4},0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
["[12aj]",null,null,null,"munkaadót terh.járulék",{"$nulls":4},0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
["[12ak]",null,null,"Dologi kiadások",{"$nulls":5},0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
["[12al]",null,null,null,"külső megbízások",{"$nulls":4},0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
["[12am]",null,null,null,"egyéb dologi kiadások",{"$nulls":4},0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
["[12an]",null,"Felhalmozási költségek",{"$nulls":6},0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
["[12ao]",null,null,"Eszközök",{"$nulls":5},0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
["[12ap]",null,null,"Immateriális javak",{"$nulls":5},0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
["[12aq]",null,null,"Beruházás",{"$nulls":5},0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
[]
["[12ar]",null,"Működésiből általános költség",{"$nulls":6},0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
["[12ar1]",null,"Működésiből koordinációs költség",{"$nulls":6},0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
["[12ar2]",null,"Működésiből tájékoztatási költség",{"$nulls":6},0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
[]
["[12as]","Összköltség",{"$nulls":7},0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
["[12at]","Levonható áfa",{"$nulls":23},0]
[]
["[12au]","Összköltség áfával",{"$nulls":7},0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
[]
["[12av]","Kért előleg",{"$nulls":23},0]
[]
[{"$nulls":21},"Támogatási intenzitás:",null,null,null,{"$error":"#DIV/0!"}]
[]
[null,"Aláírás kelte"]
[]
[]
[null,"Pályázó cégszerű aláírása"]

{"sheet":"Tagi költségvetés 15","index":15,"n_rows":72,"n_cols":26,"rows_kept":72,"cut":false,"hidden":false,"merged":[[66,21,66,24],[66,25,66,26],[69,1,69,26],[72,1,75,26],[64,15,64,16],[64,17,64,18],[64,19,64,20],[64,21,64,22],[64,1,64,8],[64,9,64,10],[64,11,64,12],[64,13,64,14],[62,15,62,16],[62,17,62,18],[62,19,62,20],[62,21,62,22],[62,1,62,8],[62,9,62,10],[62,11,62,12],[62,13,62,14],[59,15,59,16],[59,17,59,18],[59,19,59,20],[59,21,59,22],[59,1,59,8],[59,9,59,10],[59,11,59,12],[59,13,59,14],[55,15,55,16],[55,17,55,18],[55,19,55,20],[55,21,55,22],[55,2,55,8],[55,9,55,10],[55,11,55,12],[55,13,55,14],[43,23,43,24],[43,25,43,26],[44,3,44,8],[45,4,45,8],[43,15,43,16],[43,17,43,18],[43,19,43,20],[43,21,43,22],[43,2,43,8],[43,9,43,10],[43,11,43,12],[43,13,43,14],[37,23,37,24],[37,25,37,26],[41,15,41,16],[41,17,41,18],[41,19,41,20],[41,21,41,22],[37,15,37,16],[37,17,37,18],[41,1,41,8],[41,9,41,10],[41,11,41,12],[41,13,41,14],[37,19,37,20],[37,21,37,22],[37,2,37,8],[37,9,37,10],[37,11,37,12],[37,13,37,14],[25,15,25,16],[25,17,25,18],[25,19,25,20],[25,21,25,22],[25,2,25,8],[25,9,25,10],[25,11,25,12],[25,13,25,14],[23,15,23,16],[23,17,23,18],[23,19,23,20],[23,21,23,22],[23,1,23,8],[23,9,23,10],[23,11,23,12],[23,13,23,14],[19,15,19,16],[19,17,19,18],[19,19,19,20],[19,21,19,22],[19,2,19,8],[19,9,19,10],[19,11,19,12],[19,13,19,14],[7,19,7,20],[7,21,7,22],[7,2,7,8],[7,9,7,10],[8,3,8,8],[9,4,9,8],[7,15,7,16],[7,17,7,18],[7,11,7,12],[7,13,7,14],[5,13,5,14],[5,15,5,16],[5,17,5,18],[5,19,5,20],[3,17,3,18],[3,19,3,20],[3,9,3,10],[3,11,3,12],[3,13,3,14],[3,15,3,16],[1,1,1,8],[1,9,1,26],[5,1,5,8],[3,1,3,8],[4,1,4,8],[5,9,5,10],[5,11,5,12],[5,21,5,22],[3,21,3,22],[3,23,3,24],[8,15,8,16],[8,17,8,18],[8,19,8,20],[8,21,8,22],[8,9,8,10],[8,11,8,12],[8,13,8,14],[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],[11,9,11,10],[11,11,11,12],[11,13,11,14],[11,3,11,8],[11,15,11,16],[11,17,11,18],[11,19,11,20],[11,21,11,22],[12,9,12,10],[12,11,12,12],[12,13,12,14],[12,4,12,8],[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],[14,9,14,10],[14,11,14,12],[14,13,14,14],[14,2,14,8],[14,15,14,16],[14,17,14,18],[14,19,14,20],[14,21,14,22],[15,9,15,10],[15,11,15,12],[15,13,15,14],[15,3,15,8],[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],[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],[26,9,26,10],[26,11,26,12],[26,13,26,14],[26,3,26,8],[26,15,26,16],[26,17,26,18],[26,19,26,20],[26,21,26,22],[27,9,27,10],[27,11,27,12],[27,13,27,14],[27,4,27,8],[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],[29,9,29,10],[29,11,29,12],[29,13,29,14],[29,3,29,8],[29,15,29,16],[29,17,29,18],[29,19,29,20],[29,21,29,22],[30,9,30,10],[30,11,30,12],[30,13,30,14],[30,4,30,8],[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],[32,9,32,10],[32,11,32,12],[32,13,32,14],[32,2,32,8],[32,15,32,16],[32,17,32,18],[32,19,32,20],[32,21,32,22],[33,9,33,10],[33,11,33,12],[33,13,33,14],[33,3,33,8],[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],[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],[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],[45,9,45,10],[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],[47,9,47,10],[47,11,47,12],[47,13,47,14],[47,3,47,8],[47,15,47,16],[47,17,47,18],[47,19,47,20],[47,21,47,22],[48,9,48,10],[48,11,48,12],[48,13,48,14],[48,4,48,8],[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],[50,9,50,10],[50,11,50,12],[50,13,50,14],[50,2,50,8],[50,15,50,16],[50,17,50,18],[50,19,50,20],[50,21,50,22],[51,9,51,10],[51,11,51,12],[51,13,51,14],[51,3,51,8],[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],[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],[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],[8,23,8,24],[8,25,8,26],[9,23,9,24],[3,25,4,26],[5,23,5,24],[5,25,5,26],[9,25,9,26],[7,23,7,24],[7,25,7,26],[10,23,10,24],[10,25,10,26],[11,23,11,24],[11,25,11,26],[12,23,12,24],[12,25,12,26],[13,23,13,24],[13,25,13,26],[14,23,14,24],[14,25,14,26],[15,23,15,24],[15,25,15,26],[16,23,16,24],[16,25,16,26],[17,23,17,24],[17,25,17,26],[20,23,20,24],[20,25,20,26],[19,23,19,24],[19,25,19,26],[21,23,21,24],[21,25,21,26],[26,23,26,24],[26,25,26,26],[25,23,25,24],[25,25,25,26],[23,23,23,24],[23,25,23,26],[27,23,27,24],[27,25,27,26],[28,23,28,24],[28,25,28,26],[29,23,29,24],[29,25,29,26],[30,23,30,24],[30,25,30,26],[31,23,31,24],[31,25,31,26],[32,23,32,24],[32,25,32,26],[33,23,33,24],[33,25,33,26],[34,23,34,24],[34,25,34,26],[35,23,35,24],[35,25,35,26],[38,23,38,24],[38,25,38,26],[39,23,39,24],[39,25,39,26],[41,23,41,24],[41,25,41,26],[44,23,44,24],[44,25,44,26],[45,23,45,24],[45,25,45,26],[46,23,46,24],[46,25,46,26],[47,23,47,24],[47,25,47,26],[48,23,48,24],[48,25,48,26],[49,23,49,24],[49,25,49,26],[50,23,50,24],[50,25,50,26],[51,23,51,24],[51,25,51,26],[52,23,52,24],[52,25,52,26],[53,23,53,24],[53,25,53,26],[56,23,56,24],[56,25,56,26],[55,23,55,24],[55,25,55,26],[64,23,64,24],[64,25,64,26],[57,23,57,24],[57,25,57,26],[60,23,60,24],[60,25,60,26],[59,23,59,24],[59,25,59,26],[62,23,62,24],[62,25,62,26]],"flags":["formulas_cached_only"]}
[]
["[12c]","Konzorciumi tag neve:"]
[]
["[12d]","Elszámolás éve:",{"$nulls":7},"2013 (Ft)",null,"2013 (Ft)",null,"2014 (Ft)",null,"2014 (Ft)",null,"2015 (Ft)",null,"2015 (Ft)",null,"2016 (Ft)",null,"2016 (Ft)",null,"Összesen ( Ft)"]
["[12e]","Éven belül hónap és nap",{"$nulls":7},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["[12f]","Kért támogatás",{"$nulls":7},0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
[]
["[12g]",null,"Működési költségek",{"$nulls":6},0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
["[12h]",null,null,"Személyi kiadások",{"$nulls":5},0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
["[12i]",null,null,null,"személyi juttatások",{"$nulls":20},0]
["[12j]",null,null,null,"munkaadót terh.járulék",{"$nulls":20},0]
["[12k]",null,null,"Dologi kiadások",{"$nulls":5},0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
["[12l]",null,null,null,"külső megbízások",{"$nulls":20},0]
["[12m]",null,null,null,"egyéb dologi kiadások",{"$nulls":20},0]
["[12n]",null,"Felhalmozási költségek",{"$nulls":6},0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
["[12o]",null,null,"Eszközök",{"$nulls":21},0]
["[12p]",null,null,"Immateriális javak",{"$nulls":21},0]
["[12q]",null,null,"Beruházás",{"$nulls":5},0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
[]
["[12r]",null,"Működésiből általános költség",{"$nulls":22},0]
["[12r1]",null,"Működésiből koordinációs költség",{"$nulls":22},0]
["[12r2]",null,"Működésiből tájékoztatási költség",{"$nulls":22},0]
[]
["[12s]","Saját forrás",{"$nulls":7},0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
[]
["[12t]",null,"Működési költségek",{"$nulls":6},0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
["[12u]",null,null,"Személyi költségek",{"$nulls":5},0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
["[12v]",null,null,null,"személyi juttatások",{"$nulls":20},0]
["[12w]",null,null,null,"munkaadót terh.járulék",{"$nulls":20},0]
["[12x]",null,null,"Dologi kiadások",{"$nulls":5},0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
["[12y]",null,null,null,"külső megbízások",{"$nulls":20},0]
["[12z]",null,null,null,"egyéb dologi kiadások",{"$nulls":20},0]
["[12aa]",null,"Felhalmozási költségek",{"$nulls":6},0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
["[12ab]",null,null,"Eszközök",{"$nulls":21},0]
["[12ac]",null,null,"Immateriális javak",{"$nulls":21},0]
["[12ad]",null,null,"Beruházás",{"$nulls":5},0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
[]
["[12ae]",null,"Működésiből általános költség",{"$nulls":22},0]
["[12ae1]",null,"Működésiből koordinációs költség",{"$nulls":22},0]
["[12ae2]",null,"Működésiből tájékoztatási költség",{"$nulls":22},0]
[]
["[12af]","Egyéb forrás",{"$nulls":7},0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
[]
["[12ag]",null,"Működési költségek",{"$nulls":6},0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
["[12ah]",null,null,"Személyi költségek",{"$nulls":5},0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
["[12ai]",null,null,null,"személyi juttatások",{"$nulls":4},0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
["[12aj]",null,null,null,"munkaadót terh.járulék",{"$nulls":4},0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
["[12ak]",null,null,"Dologi kiadások",{"$nulls":5},0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
["[12al]",null,null,null,"külső megbízások",{"$nulls":4},0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
["[12am]",null,null,null,"egyéb dologi kiadások",{"$nulls":4},0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
["[12an]",null,"Felhalmozási költségek",{"$nulls":6},0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
["[12ao]",null,null,"Eszközök",{"$nulls":5},0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
["[12ap]",null,null,"Immateriális javak",{"$nulls":5},0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
["[12aq]",null,null,"Beruházás",{"$nulls":5},0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
[]
["[12ar]",null,"Működésiből általános költség",{"$nulls":6},0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
["[12ar1]",null,"Működésiből koordinációs költség",{"$nulls":6},0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
["[12ar2]",null,"Működésiből tájékoztatási költség",{"$nulls":6},0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
[]
["[12as]","Összköltség",{"$nulls":7},0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
["[12at]","Levonható áfa",{"$nulls":23},0]
[]
["[12au]","Összköltség áfával",{"$nulls":7},0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
[]
["[12av]","Kért előleg",{"$nulls":23},0]
[]
[{"$nulls":21},"Támogatási intenzitás:",null,null,null,{"$error":"#DIV/0!"}]
[]
[null,"Aláírás kelte"]
[]
[]
[null,"Pályázó cégszerű aláírása"]

{"sheet":"Tagi költségvetés 16","index":16,"n_rows":72,"n_cols":26,"rows_kept":72,"cut":false,"hidden":false,"merged":[[66,21,66,24],[66,25,66,26],[69,1,69,26],[72,1,75,26],[64,15,64,16],[64,17,64,18],[64,19,64,20],[64,21,64,22],[64,1,64,8],[64,9,64,10],[64,11,64,12],[64,13,64,14],[62,15,62,16],[62,17,62,18],[62,19,62,20],[62,21,62,22],[62,1,62,8],[62,9,62,10],[62,11,62,12],[62,13,62,14],[59,15,59,16],[59,17,59,18],[59,19,59,20],[59,21,59,22],[59,1,59,8],[59,9,59,10],[59,11,59,12],[59,13,59,14],[55,15,55,16],[55,17,55,18],[55,19,55,20],[55,21,55,22],[55,2,55,8],[55,9,55,10],[55,11,55,12],[55,13,55,14],[43,23,43,24],[43,25,43,26],[44,3,44,8],[45,4,45,8],[43,15,43,16],[43,17,43,18],[43,19,43,20],[43,21,43,22],[43,2,43,8],[43,9,43,10],[43,11,43,12],[43,13,43,14],[37,23,37,24],[37,25,37,26],[41,15,41,16],[41,17,41,18],[41,19,41,20],[41,21,41,22],[37,15,37,16],[37,17,37,18],[41,1,41,8],[41,9,41,10],[41,11,41,12],[41,13,41,14],[37,19,37,20],[37,21,37,22],[37,2,37,8],[37,9,37,10],[37,11,37,12],[37,13,37,14],[25,15,25,16],[25,17,25,18],[25,19,25,20],[25,21,25,22],[25,2,25,8],[25,9,25,10],[25,11,25,12],[25,13,25,14],[23,15,23,16],[23,17,23,18],[23,19,23,20],[23,21,23,22],[23,1,23,8],[23,9,23,10],[23,11,23,12],[23,13,23,14],[19,15,19,16],[19,17,19,18],[19,19,19,20],[19,21,19,22],[19,2,19,8],[19,9,19,10],[19,11,19,12],[19,13,19,14],[7,19,7,20],[7,21,7,22],[7,2,7,8],[7,9,7,10],[8,3,8,8],[9,4,9,8],[7,15,7,16],[7,17,7,18],[7,11,7,12],[7,13,7,14],[5,13,5,14],[5,15,5,16],[5,17,5,18],[5,19,5,20],[3,17,3,18],[3,19,3,20],[3,9,3,10],[3,11,3,12],[3,13,3,14],[3,15,3,16],[1,1,1,8],[1,9,1,26],[5,1,5,8],[3,1,3,8],[4,1,4,8],[5,9,5,10],[5,11,5,12],[5,21,5,22],[3,21,3,22],[3,23,3,24],[8,15,8,16],[8,17,8,18],[8,19,8,20],[8,21,8,22],[8,9,8,10],[8,11,8,12],[8,13,8,14],[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],[11,9,11,10],[11,11,11,12],[11,13,11,14],[11,3,11,8],[11,15,11,16],[11,17,11,18],[11,19,11,20],[11,21,11,22],[12,9,12,10],[12,11,12,12],[12,13,12,14],[12,4,12,8],[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],[14,9,14,10],[14,11,14,12],[14,13,14,14],[14,2,14,8],[14,15,14,16],[14,17,14,18],[14,19,14,20],[14,21,14,22],[15,9,15,10],[15,11,15,12],[15,13,15,14],[15,3,15,8],[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],[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],[26,9,26,10],[26,11,26,12],[26,13,26,14],[26,3,26,8],[26,15,26,16],[26,17,26,18],[26,19,26,20],[26,21,26,22],[27,9,27,10],[27,11,27,12],[27,13,27,14],[27,4,27,8],[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],[29,9,29,10],[29,11,29,12],[29,13,29,14],[29,3,29,8],[29,15,29,16],[29,17,29,18],[29,19,29,20],[29,21,29,22],[30,9,30,10],[30,11,30,12],[30,13,30,14],[30,4,30,8],[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],[32,9,32,10],[32,11,32,12],[32,13,32,14],[32,2,32,8],[32,15,32,16],[32,17,32,18],[32,19,32,20],[32,21,32,22],[33,9,33,10],[33,11,33,12],[33,13,33,14],[33,3,33,8],[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],[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],[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],[45,9,45,10],[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],[47,9,47,10],[47,11,47,12],[47,13,47,14],[47,3,47,8],[47,15,47,16],[47,17,47,18],[47,19,47,20],[47,21,47,22],[48,9,48,10],[48,11,48,12],[48,13,48,14],[48,4,48,8],[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],[50,9,50,10],[50,11,50,12],[50,13,50,14],[50,2,50,8],[50,15,50,16],[50,17,50,18],[50,19,50,20],[50,21,50,22],[51,9,51,10],[51,11,51,12],[51,13,51,14],[51,3,51,8],[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],[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],[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],[8,23,8,24],[8,25,8,26],[9,23,9,24],[3,25,4,26],[5,23,5,24],[5,25,5,26],[9,25,9,26],[7,23,7,24],[7,25,7,26],[10,23,10,24],[10,25,10,26],[11,23,11,24],[11,25,11,26],[12,23,12,24],[12,25,12,26],[13,23,13,24],[13,25,13,26],[14,23,14,24],[14,25,14,26],[15,23,15,24],[15,25,15,26],[16,23,16,24],[16,25,16,26],[17,23,17,24],[17,25,17,26],[20,23,20,24],[20,25,20,26],[19,23,19,24],[19,25,19,26],[21,23,21,24],[21,25,21,26],[26,23,26,24],[26,25,26,26],[25,23,25,24],[25,25,25,26],[23,23,23,24],[23,25,23,26],[27,23,27,24],[27,25,27,26],[28,23,28,24],[28,25,28,26],[29,23,29,24],[29,25,29,26],[30,23,30,24],[30,25,30,26],[31,23,31,24],[31,25,31,26],[32,23,32,24],[32,25,32,26],[33,23,33,24],[33,25,33,26],[34,23,34,24],[34,25,34,26],[35,23,35,24],[35,25,35,26],[38,23,38,24],[38,25,38,26],[39,23,39,24],[39,25,39,26],[41,23,41,24],[41,25,41,26],[44,23,44,24],[44,25,44,26],[45,23,45,24],[45,25,45,26],[46,23,46,24],[46,25,46,26],[47,23,47,24],[47,25,47,26],[48,23,48,24],[48,25,48,26],[49,23,49,24],[49,25,49,26],[50,23,50,24],[50,25,50,26],[51,23,51,24],[51,25,51,26],[52,23,52,24],[52,25,52,26],[53,23,53,24],[53,25,53,26],[56,23,56,24],[56,25,56,26],[55,23,55,24],[55,25,55,26],[64,23,64,24],[64,25,64,26],[57,23,57,24],[57,25,57,26],[60,23,60,24],[60,25,60,26],[59,23,59,24],[59,25,59,26],[62,23,62,24],[62,25,62,26]],"flags":["formulas_cached_only"]}
[]
["[12c]","Konzorciumi tag neve:"]
[]
["[12d]","Elszámolás éve:",{"$nulls":7},"2013 (Ft)",null,"2013 (Ft)",null,"2014 (Ft)",null,"2014 (Ft)",null,"2015 (Ft)",null,"2015 (Ft)",null,"2016 (Ft)",null,"2016 (Ft)",null,"Összesen ( Ft)"]
["[12e]","Éven belül hónap és nap",{"$nulls":7},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["[12f]","Kért támogatás",{"$nulls":7},0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
[]
["[12g]",null,"Működési költségek",{"$nulls":6},0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
["[12h]",null,null,"Személyi kiadások",{"$nulls":5},0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
["[12i]",null,null,null,"személyi juttatások",{"$nulls":20},0]
["[12j]",null,null,null,"munkaadót terh.járulék",{"$nulls":20},0]
["[12k]",null,null,"Dologi kiadások",{"$nulls":5},0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
["[12l]",null,null,null,"külső megbízások",{"$nulls":20},0]
["[12m]",null,null,null,"egyéb dologi kiadások",{"$nulls":20},0]
["[12n]",null,"Felhalmozási költségek",{"$nulls":6},0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
["[12o]",null,null,"Eszközök",{"$nulls":21},0]
["[12p]",null,null,"Immateriális javak",{"$nulls":21},0]
["[12q]",null,null,"Beruházás",{"$nulls":5},0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
[]
["[12r]",null,"Működésiből általános költség",{"$nulls":22},0]
["[12r1]",null,"Működésiből koordinációs költség",{"$nulls":22},0]
["[12r2]",null,"Működésiből tájékoztatási költség",{"$nulls":22},0]
[]
["[12s]","Saját forrás",{"$nulls":7},0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
[]
["[12t]",null,"Működési költségek",{"$nulls":6},0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
["[12u]",null,null,"Személyi költségek",{"$nulls":5},0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
["[12v]",null,null,null,"személyi juttatások",{"$nulls":20},0]
["[12w]",null,null,null,"munkaadót terh.járulék",{"$nulls":20},0]
["[12x]",null,null,"Dologi kiadások",{"$nulls":5},0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
["[12y]",null,null,null,"külső megbízások",{"$nulls":20},0]
["[12z]",null,null,null,"egyéb dologi kiadások",{"$nulls":20},0]
["[12aa]",null,"Felhalmozási költségek",{"$nulls":6},0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
["[12ab]",null,null,"Eszközök",{"$nulls":21},0]
["[12ac]",null,null,"Immateriális javak",{"$nulls":21},0]
["[12ad]",null,null,"Beruházás",{"$nulls":5},0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
[]
["[12ae]",null,"Működésiből általános költség",{"$nulls":22},0]
["[12ae1]",null,"Működésiből koordinációs költség",{"$nulls":22},0]
["[12ae2]",null,"Működésiből tájékoztatási költség",{"$nulls":22},0]
[]
["[12af]","Egyéb forrás",{"$nulls":7},0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
[]
["[12ag]",null,"Működési költségek",{"$nulls":6},0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
["[12ah]",null,null,"Személyi költségek",{"$nulls":5},0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
["[12ai]",null,null,null,"személyi juttatások",{"$nulls":4},0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
["[12aj]",null,null,null,"munkaadót terh.járulék",{"$nulls":4},0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
["[12ak]",null,null,"Dologi kiadások",{"$nulls":5},0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
["[12al]",null,null,null,"külső megbízások",{"$nulls":4},0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
["[12am]",null,null,null,"egyéb dologi kiadások",{"$nulls":4},0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
["[12an]",null,"Felhalmozási költségek",{"$nulls":6},0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
["[12ao]",null,null,"Eszközök",{"$nulls":5},0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
["[12ap]",null,null,"Immateriális javak",{"$nulls":5},0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
["[12aq]",null,null,"Beruházás",{"$nulls":5},0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
[]
["[12ar]",null,"Működésiből általános költség",{"$nulls":6},0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
["[12ar1]",null,"Működésiből koordinációs költség",{"$nulls":6},0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
["[12ar2]",null,"Működésiből tájékoztatási költség",{"$nulls":6},0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
[]
["[12as]","Összköltség",{"$nulls":7},0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
["[12at]","Levonható áfa",{"$nulls":23},0]
[]
["[12au]","Összköltség áfával",{"$nulls":7},0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
[]
["[12av]","Kért előleg",{"$nulls":23},0]
[]
[{"$nulls":21},"Támogatási intenzitás:",null,null,null,{"$error":"#DIV/0!"}]
[]
[null,"Aláírás kelte"]
[]
[]
[null,"Pályázó cégszerű aláírása"]

{"sheet":"Tagi költségvetés 17","index":17,"n_rows":72,"n_cols":26,"rows_kept":72,"cut":false,"hidden":false,"merged":[[66,21,66,24],[66,25,66,26],[69,1,69,26],[72,1,75,26],[64,15,64,16],[64,17,64,18],[64,19,64,20],[64,21,64,22],[64,1,64,8],[64,9,64,10],[64,11,64,12],[64,13,64,14],[62,15,62,16],[62,17,62,18],[62,19,62,20],[62,21,62,22],[62,1,62,8],[62,9,62,10],[62,11,62,12],[62,13,62,14],[59,15,59,16],[59,17,59,18],[59,19,59,20],[59,21,59,22],[59,1,59,8],[59,9,59,10],[59,11,59,12],[59,13,59,14],[55,15,55,16],[55,17,55,18],[55,19,55,20],[55,21,55,22],[55,2,55,8],[55,9,55,10],[55,11,55,12],[55,13,55,14],[43,23,43,24],[43,25,43,26],[44,3,44,8],[45,4,45,8],[43,15,43,16],[43,17,43,18],[43,19,43,20],[43,21,43,22],[43,2,43,8],[43,9,43,10],[43,11,43,12],[43,13,43,14],[37,23,37,24],[37,25,37,26],[41,15,41,16],[41,17,41,18],[41,19,41,20],[41,21,41,22],[37,15,37,16],[37,17,37,18],[41,1,41,8],[41,9,41,10],[41,11,41,12],[41,13,41,14],[37,19,37,20],[37,21,37,22],[37,2,37,8],[37,9,37,10],[37,11,37,12],[37,13,37,14],[25,15,25,16],[25,17,25,18],[25,19,25,20],[25,21,25,22],[25,2,25,8],[25,9,25,10],[25,11,25,12],[25,13,25,14],[23,15,23,16],[23,17,23,18],[23,19,23,20],[23,21,23,22],[23,1,23,8],[23,9,23,10],[23,11,23,12],[23,13,23,14],[19,15,19,16],[19,17,19,18],[19,19,19,20],[19,21,19,22],[19,2,19,8],[19,9,19,10],[19,11,19,12],[19,13,19,14],[7,19,7,20],[7,21,7,22],[7,2,7,8],[7,9,7,10],[8,3,8,8],[9,4,9,8],[7,15,7,16],[7,17,7,18],[7,11,7,12],[7,13,7,14],[5,13,5,14],[5,15,5,16],[5,17,5,18],[5,19,5,20],[3,17,3,18],[3,19,3,20],[3,9,3,10],[3,11,3,12],[3,13,3,14],[3,15,3,16],[1,1,1,8],[1,9,1,26],[5,1,5,8],[3,1,3,8],[4,1,4,8],[5,9,5,10],[5,11,5,12],[5,21,5,22],[3,21,3,22],[3,23,3,24],[8,15,8,16],[8,17,8,18],[8,19,8,20],[8,21,8,22],[8,9,8,10],[8,11,8,12],[8,13,8,14],[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],[11,9,11,10],[11,11,11,12],[11,13,11,14],[11,3,11,8],[11,15,11,16],[11,17,11,18],[11,19,11,20],[11,21,11,22],[12,9,12,10],[12,11,12,12],[12,13,12,14],[12,4,12,8],[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],[14,9,14,10],[14,11,14,12],[14,13,14,14],[14,2,14,8],[14,15,14,16],[14,17,14,18],[14,19,14,20],[14,21,14,22],[15,9,15,10],[15,11,15,12],[15,13,15,14],[15,3,15,8],[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],[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],[26,9,26,10],[26,11,26,12],[26,13,26,14],[26,3,26,8],[26,15,26,16],[26,17,26,18],[26,19,26,20],[26,21,26,22],[27,9,27,10],[27,11,27,12],[27,13,27,14],[27,4,27,8],[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],[29,9,29,10],[29,11,29,12],[29,13,29,14],[29,3,29,8],[29,15,29,16],[29,17,29,18],[29,19,29,20],[29,21,29,22],[30,9,30,10],[30,11,30,12],[30,13,30,14],[30,4,30,8],[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],[32,9,32,10],[32,11,32,12],[32,13,32,14],[32,2,32,8],[32,15,32,16],[32,17,32,18],[32,19,32,20],[32,21,32,22],[33,9,33,10],[33,11,33,12],[33,13,33,14],[33,3,33,8],[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],[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],[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],[45,9,45,10],[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],[47,9,47,10],[47,11,47,12],[47,13,47,14],[47,3,47,8],[47,15,47,16],[47,17,47,18],[47,19,47,20],[47,21,47,22],[48,9,48,10],[48,11,48,12],[48,13,48,14],[48,4,48,8],[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],[50,9,50,10],[50,11,50,12],[50,13,50,14],[50,2,50,8],[50,15,50,16],[50,17,50,18],[50,19,50,20],[50,21,50,22],[51,9,51,10],[51,11,51,12],[51,13,51,14],[51,3,51,8],[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],[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],[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],[8,23,8,24],[8,25,8,26],[9,23,9,24],[3,25,4,26],[5,23,5,24],[5,25,5,26],[9,25,9,26],[7,23,7,24],[7,25,7,26],[10,23,10,24],[10,25,10,26],[11,23,11,24],[11,25,11,26],[12,23,12,24],[12,25,12,26],[13,23,13,24],[13,25,13,26],[14,23,14,24],[14,25,14,26],[15,23,15,24],[15,25,15,26],[16,23,16,24],[16,25,16,26],[17,23,17,24],[17,25,17,26],[20,23,20,24],[20,25,20,26],[19,23,19,24],[19,25,19,26],[21,23,21,24],[21,25,21,26],[26,23,26,24],[26,25,26,26],[25,23,25,24],[25,25,25,26],[23,23,23,24],[23,25,23,26],[27,23,27,24],[27,25,27,26],[28,23,28,24],[28,25,28,26],[29,23,29,24],[29,25,29,26],[30,23,30,24],[30,25,30,26],[31,23,31,24],[31,25,31,26],[32,23,32,24],[32,25,32,26],[33,23,33,24],[33,25,33,26],[34,23,34,24],[34,25,34,26],[35,23,35,24],[35,25,35,26],[38,23,38,24],[38,25,38,26],[39,23,39,24],[39,25,39,26],[41,23,41,24],[41,25,41,26],[44,23,44,24],[44,25,44,26],[45,23,45,24],[45,25,45,26],[46,23,46,24],[46,25,46,26],[47,23,47,24],[47,25,47,26],[48,23,48,24],[48,25,48,26],[49,23,49,24],[49,25,49,26],[50,23,50,24],[50,25,50,26],[51,23,51,24],[51,25,51,26],[52,23,52,24],[52,25,52,26],[53,23,53,24],[53,25,53,26],[56,23,56,24],[56,25,56,26],[55,23,55,24],[55,25,55,26],[64,23,64,24],[64,25,64,26],[57,23,57,24],[57,25,57,26],[60,23,60,24],[60,25,60,26],[59,23,59,24],[59,25,59,26],[62,23,62,24],[62,25,62,26]],"flags":["formulas_cached_only"]}
[]
["[12c]","Konzorciumi tag neve:"]
[]
["[12d]","Elszámolás éve:",{"$nulls":7},"2013 (Ft)",null,"2013 (Ft)",null,"2014 (Ft)",null,"2014 (Ft)",null,"2015 (Ft)",null,"2015 (Ft)",null,"2016 (Ft)",null,"2016 (Ft)",null,"Összesen ( Ft)"]
["[12e]","Éven belül hónap és nap",{"$nulls":7},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["[12f]","Kért támogatás",{"$nulls":7},0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
[]
["[12g]",null,"Működési költségek",{"$nulls":6},0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
["[12h]",null,null,"Személyi kiadások",{"$nulls":5},0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
["[12i]",null,null,null,"személyi juttatások",{"$nulls":20},0]
["[12j]",null,null,null,"munkaadót terh.járulék",{"$nulls":20},0]
["[12k]",null,null,"Dologi kiadások",{"$nulls":5},0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
["[12l]",null,null,null,"külső megbízások",{"$nulls":20},0]
["[12m]",null,null,null,"egyéb dologi kiadások",{"$nulls":20},0]
["[12n]",null,"Felhalmozási költségek",{"$nulls":6},0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
["[12o]",null,null,"Eszközök",{"$nulls":21},0]
["[12p]",null,null,"Immateriális javak",{"$nulls":21},0]
["[12q]",null,null,"Beruházás",{"$nulls":5},0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
[]
["[12r]",null,"Működésiből általános költség",{"$nulls":22},0]
["[12r1]",null,"Működésiből koordinációs költség",{"$nulls":22},0]
["[12r2]",null,"Működésiből tájékoztatási költség",{"$nulls":22},0]
[]
["[12s]","Saját forrás",{"$nulls":7},0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
[]
["[12t]",null,"Működési költségek",{"$nulls":6},0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
["[12u]",null,null,"Személyi költségek",{"$nulls":5},0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
["[12v]",null,null,null,"személyi juttatások",{"$nulls":20},0]
["[12w]",null,null,null,"munkaadót terh.járulék",{"$nulls":20},0]
["[12x]",null,null,"Dologi kiadások",{"$nulls":5},0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
["[12y]",null,null,null,"külső megbízások",{"$nulls":20},0]
["[12z]",null,null,null,"egyéb dologi kiadások",{"$nulls":20},0]
["[12aa]",null,"Felhalmozási költségek",{"$nulls":6},0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
["[12ab]",null,null,"Eszközök",{"$nulls":21},0]
["[12ac]",null,null,"Immateriális javak",{"$nulls":21},0]
["[12ad]",null,null,"Beruházás",{"$nulls":5},0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
[]
["[12ae]",null,"Működésiből általános költség",{"$nulls":22},0]
["[12ae1]",null,"Működésiből koordinációs költség",{"$nulls":22},0]
["[12ae2]",null,"Működésiből tájékoztatási költség",{"$nulls":22},0]
[]
["[12af]","Egyéb forrás",{"$nulls":7},0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
[]
["[12ag]",null,"Működési költségek",{"$nulls":6},0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
["[12ah]",null,null,"Személyi költségek",{"$nulls":5},0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
["[12ai]",null,null,null,"személyi juttatások",{"$nulls":4},0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
["[12aj]",null,null,null,"munkaadót terh.járulék",{"$nulls":4},0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
["[12ak]",null,null,"Dologi kiadások",{"$nulls":5},0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
["[12al]",null,null,null,"külső megbízások",{"$nulls":4},0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
["[12am]",null,null,null,"egyéb dologi kiadások",{"$nulls":4},0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
["[12an]",null,"Felhalmozási költségek",{"$nulls":6},0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
["[12ao]",null,null,"Eszközök",{"$nulls":5},0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
["[12ap]",null,null,"Immateriális javak",{"$nulls":5},0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
["[12aq]",null,null,"Beruházás",{"$nulls":5},0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
[]
["[12ar]",null,"Működésiből általános költség",{"$nulls":6},0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
["[12ar1]",null,"Működésiből koordinációs költség",{"$nulls":6},0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
["[12ar2]",null,"Működésiből tájékoztatási költség",{"$nulls":6},0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
[]
["[12as]","Összköltség",{"$nulls":7},0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
["[12at]","Levonható áfa",{"$nulls":23},0]
[]
["[12au]","Összköltség áfával",{"$nulls":7},0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
[]
["[12av]","Kért előleg",{"$nulls":23},0]
[]
[{"$nulls":21},"Támogatási intenzitás:",null,null,null,{"$error":"#DIV/0!"}]
[]
[null,"Aláírás kelte"]
[]
[]
[null,"Pályázó cégszerű aláírása"]

{"sheet":"Tagi költségvetés 18","index":18,"n_rows":72,"n_cols":26,"rows_kept":72,"cut":false,"hidden":false,"merged":[[66,21,66,24],[66,25,66,26],[69,1,69,26],[72,1,75,26],[64,15,64,16],[64,17,64,18],[64,19,64,20],[64,21,64,22],[64,1,64,8],[64,9,64,10],[64,11,64,12],[64,13,64,14],[62,15,62,16],[62,17,62,18],[62,19,62,20],[62,21,62,22],[62,1,62,8],[62,9,62,10],[62,11,62,12],[62,13,62,14],[59,15,59,16],[59,17,59,18],[59,19,59,20],[59,21,59,22],[59,1,59,8],[59,9,59,10],[59,11,59,12],[59,13,59,14],[55,15,55,16],[55,17,55,18],[55,19,55,20],[55,21,55,22],[55,2,55,8],[55,9,55,10],[55,11,55,12],[55,13,55,14],[43,23,43,24],[43,25,43,26],[44,3,44,8],[45,4,45,8],[43,15,43,16],[43,17,43,18],[43,19,43,20],[43,21,43,22],[43,2,43,8],[43,9,43,10],[43,11,43,12],[43,13,43,14],[37,23,37,24],[37,25,37,26],[41,15,41,16],[41,17,41,18],[41,19,41,20],[41,21,41,22],[37,15,37,16],[37,17,37,18],[41,1,41,8],[41,9,41,10],[41,11,41,12],[41,13,41,14],[37,19,37,20],[37,21,37,22],[37,2,37,8],[37,9,37,10],[37,11,37,12],[37,13,37,14],[25,15,25,16],[25,17,25,18],[25,19,25,20],[25,21,25,22],[25,2,25,8],[25,9,25,10],[25,11,25,12],[25,13,25,14],[23,15,23,16],[23,17,23,18],[23,19,23,20],[23,21,23,22],[23,1,23,8],[23,9,23,10],[23,11,23,12],[23,13,23,14],[19,15,19,16],[19,17,19,18],[19,19,19,20],[19,21,19,22],[19,2,19,8],[19,9,19,10],[19,11,19,12],[19,13,19,14],[7,19,7,20],[7,21,7,22],[7,2,7,8],[7,9,7,10],[8,3,8,8],[9,4,9,8],[7,15,7,16],[7,17,7,18],[7,11,7,12],[7,13,7,14],[5,13,5,14],[5,15,5,16],[5,17,5,18],[5,19,5,20],[3,17,3,18],[3,19,3,20],[3,9,3,10],[3,11,3,12],[3,13,3,14],[3,15,3,16],[1,1,1,8],[1,9,1,26],[5,1,5,8],[3,1,3,8],[4,1,4,8],[5,9,5,10],[5,11,5,12],[5,21,5,22],[3,21,3,22],[3,23,3,24],[8,15,8,16],[8,17,8,18],[8,19,8,20],[8,21,8,22],[8,9,8,10],[8,11,8,12],[8,13,8,14],[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],[11,9,11,10],[11,11,11,12],[11,13,11,14],[11,3,11,8],[11,15,11,16],[11,17,11,18],[11,19,11,20],[11,21,11,22],[12,9,12,10],[12,11,12,12],[12,13,12,14],[12,4,12,8],[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],[14,9,14,10],[14,11,14,12],[14,13,14,14],[14,2,14,8],[14,15,14,16],[14,17,14,18],[14,19,14,20],[14,21,14,22],[15,9,15,10],[15,11,15,12],[15,13,15,14],[15,3,15,8],[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],[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],[26,9,26,10],[26,11,26,12],[26,13,26,14],[26,3,26,8],[26,15,26,16],[26,17,26,18],[26,19,26,20],[26,21,26,22],[27,9,27,10],[27,11,27,12],[27,13,27,14],[27,4,27,8],[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],[29,9,29,10],[29,11,29,12],[29,13,29,14],[29,3,29,8],[29,15,29,16],[29,17,29,18],[29,19,29,20],[29,21,29,22],[30,9,30,10],[30,11,30,12],[30,13,30,14],[30,4,30,8],[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],[32,9,32,10],[32,11,32,12],[32,13,32,14],[32,2,32,8],[32,15,32,16],[32,17,32,18],[32,19,32,20],[32,21,32,22],[33,9,33,10],[33,11,33,12],[33,13,33,14],[33,3,33,8],[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],[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],[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],[45,9,45,10],[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],[47,9,47,10],[47,11,47,12],[47,13,47,14],[47,3,47,8],[47,15,47,16],[47,17,47,18],[47,19,47,20],[47,21,47,22],[48,9,48,10],[48,11,48,12],[48,13,48,14],[48,4,48,8],[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],[50,9,50,10],[50,11,50,12],[50,13,50,14],[50,2,50,8],[50,15,50,16],[50,17,50,18],[50,19,50,20],[50,21,50,22],[51,9,51,10],[51,11,51,12],[51,13,51,14],[51,3,51,8],[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],[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],[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],[8,23,8,24],[8,25,8,26],[9,23,9,24],[3,25,4,26],[5,23,5,24],[5,25,5,26],[9,25,9,26],[7,23,7,24],[7,25,7,26],[10,23,10,24],[10,25,10,26],[11,23,11,24],[11,25,11,26],[12,23,12,24],[12,25,12,26],[13,23,13,24],[13,25,13,26],[14,23,14,24],[14,25,14,26],[15,23,15,24],[15,25,15,26],[16,23,16,24],[16,25,16,26],[17,23,17,24],[17,25,17,26],[20,23,20,24],[20,25,20,26],[19,23,19,24],[19,25,19,26],[21,23,21,24],[21,25,21,26],[26,23,26,24],[26,25,26,26],[25,23,25,24],[25,25,25,26],[23,23,23,24],[23,25,23,26],[27,23,27,24],[27,25,27,26],[28,23,28,24],[28,25,28,26],[29,23,29,24],[29,25,29,26],[30,23,30,24],[30,25,30,26],[31,23,31,24],[31,25,31,26],[32,23,32,24],[32,25,32,26],[33,23,33,24],[33,25,33,26],[34,23,34,24],[34,25,34,26],[35,23,35,24],[35,25,35,26],[38,23,38,24],[38,25,38,26],[39,23,39,24],[39,25,39,26],[41,23,41,24],[41,25,41,26],[44,23,44,24],[44,25,44,26],[45,23,45,24],[45,25,45,26],[46,23,46,24],[46,25,46,26],[47,23,47,24],[47,25,47,26],[48,23,48,24],[48,25,48,26],[49,23,49,24],[49,25,49,26],[50,23,50,24],[50,25,50,26],[51,23,51,24],[51,25,51,26],[52,23,52,24],[52,25,52,26],[53,23,53,24],[53,25,53,26],[56,23,56,24],[56,25,56,26],[55,23,55,24],[55,25,55,26],[64,23,64,24],[64,25,64,26],[57,23,57,24],[57,25,57,26],[60,23,60,24],[60,25,60,26],[59,23,59,24],[59,25,59,26],[62,23,62,24],[62,25,62,26]],"flags":["formulas_cached_only"]}
[]
["[12c]","Konzorciumi tag neve:"]
[]
["[12d]","Elszámolás éve:",{"$nulls":7},"2013 (Ft)",null,"2013 (Ft)",null,"2014 (Ft)",null,"2014 (Ft)",null,"2015 (Ft)",null,"2015 (Ft)",null,"2016 (Ft)",null,"2016 (Ft)",null,"Összesen ( Ft)"]
["[12e]","Éven belül hónap és nap",{"$nulls":7},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["[12f]","Kért támogatás",{"$nulls":7},0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
[]
["[12g]",null,"Működési költségek",{"$nulls":6},0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
["[12h]",null,null,"Személyi kiadások",{"$nulls":5},0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
["[12i]",null,null,null,"személyi juttatások",{"$nulls":20},0]
["[12j]",null,null,null,"munkaadót terh.járulék",{"$nulls":20},0]
["[12k]",null,null,"Dologi kiadások",{"$nulls":5},0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
["[12l]",null,null,null,"külső megbízások",{"$nulls":20},0]
["[12m]",null,null,null,"egyéb dologi kiadások",{"$nulls":20},0]
["[12n]",null,"Felhalmozási költségek",{"$nulls":6},0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
["[12o]",null,null,"Eszközök",{"$nulls":21},0]
["[12p]",null,null,"Immateriális javak",{"$nulls":21},0]
["[12q]",null,null,"Beruházás",{"$nulls":5},0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
[]
["[12r]",null,"Működésiből általános költség",{"$nulls":22},0]
["[12r1]",null,"Működésiből koordinációs költség",{"$nulls":22},0]
["[12r2]",null,"Működésiből tájékoztatási költség",{"$nulls":22},0]
[]
["[12s]","Saját forrás",{"$nulls":7},0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
[]
["[12t]",null,"Működési költségek",{"$nulls":6},0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
["[12u]",null,null,"Személyi költségek",{"$nulls":5},0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
["[12v]",null,null,null,"személyi juttatások",{"$nulls":20},0]
["[12w]",null,null,null,"munkaadót terh.járulék",{"$nulls":20},0]
["[12x]",null,null,"Dologi kiadások",{"$nulls":5},0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
["[12y]",null,null,null,"külső megbízások",{"$nulls":20},0]
["[12z]",null,null,null,"egyéb dologi kiadások",{"$nulls":20},0]
["[12aa]",null,"Felhalmozási költségek",{"$nulls":6},0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
["[12ab]",null,null,"Eszközök",{"$nulls":21},0]
["[12ac]",null,null,"Immateriális javak",{"$nulls":21},0]
["[12ad]",null,null,"Beruházás",{"$nulls":5},0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
[]
["[12ae]",null,"Működésiből általános költség",{"$nulls":22},0]
["[12ae1]",null,"Működésiből koordinációs költség",{"$nulls":22},0]
["[12ae2]",null,"Működésiből tájékoztatási költség",{"$nulls":22},0]
[]
["[12af]","Egyéb forrás",{"$nulls":7},0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
[]
["[12ag]",null,"Működési költségek",{"$nulls":6},0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
["[12ah]",null,null,"Személyi költségek",{"$nulls":5},0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
["[12ai]",null,null,null,"személyi juttatások",{"$nulls":4},0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
["[12aj]",null,null,null,"munkaadót terh.járulék",{"$nulls":4},0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
["[12ak]",null,null,"Dologi kiadások",{"$nulls":5},0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
["[12al]",null,null,null,"külső megbízások",{"$nulls":4},0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
["[12am]",null,null,null,"egyéb dologi kiadások",{"$nulls":4},0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
["[12an]",null,"Felhalmozási költségek",{"$nulls":6},0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
["[12ao]",null,null,"Eszközök",{"$nulls":5},0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
["[12ap]",null,null,"Immateriális javak",{"$nulls":5},0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
["[12aq]",null,null,"Beruházás",{"$nulls":5},0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
[]
["[12ar]",null,"Működésiből általános költség",{"$nulls":6},0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
["[12ar1]",null,"Működésiből koordinációs költség",{"$nulls":6},0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
["[12ar2]",null,"Működésiből tájékoztatási költség",{"$nulls":6},0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
[]
["[12as]","Összköltség",{"$nulls":7},0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
["[12at]","Levonható áfa",{"$nulls":23},0]
[]
["[12au]","Összköltség áfával",{"$nulls":7},0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
[]
["[12av]","Kért előleg",{"$nulls":23},0]
[]
[{"$nulls":21},"Támogatási intenzitás:",null,null,null,{"$error":"#DIV/0!"}]
[]
[null,"Aláírás kelte"]
[]
[]
[null,"Pályázó cégszerű aláírása"]

{"sheet":"Tagi költségvetés 19","index":19,"n_rows":72,"n_cols":26,"rows_kept":72,"cut":false,"hidden":false,"merged":[[66,21,66,24],[66,25,66,26],[69,1,69,26],[72,1,75,26],[64,15,64,16],[64,17,64,18],[64,19,64,20],[64,21,64,22],[64,1,64,8],[64,9,64,10],[64,11,64,12],[64,13,64,14],[62,15,62,16],[62,17,62,18],[62,19,62,20],[62,21,62,22],[62,1,62,8],[62,9,62,10],[62,11,62,12],[62,13,62,14],[59,15,59,16],[59,17,59,18],[59,19,59,20],[59,21,59,22],[59,1,59,8],[59,9,59,10],[59,11,59,12],[59,13,59,14],[55,15,55,16],[55,17,55,18],[55,19,55,20],[55,21,55,22],[55,2,55,8],[55,9,55,10],[55,11,55,12],[55,13,55,14],[43,23,43,24],[43,25,43,26],[44,3,44,8],[45,4,45,8],[43,15,43,16],[43,17,43,18],[43,19,43,20],[43,21,43,22],[43,2,43,8],[43,9,43,10],[43,11,43,12],[43,13,43,14],[37,23,37,24],[37,25,37,26],[41,15,41,16],[41,17,41,18],[41,19,41,20],[41,21,41,22],[37,15,37,16],[37,17,37,18],[41,1,41,8],[41,9,41,10],[41,11,41,12],[41,13,41,14],[37,19,37,20],[37,21,37,22],[37,2,37,8],[37,9,37,10],[37,11,37,12],[37,13,37,14],[25,15,25,16],[25,17,25,18],[25,19,25,20],[25,21,25,22],[25,2,25,8],[25,9,25,10],[25,11,25,12],[25,13,25,14],[23,15,23,16],[23,17,23,18],[23,19,23,20],[23,21,23,22],[23,1,23,8],[23,9,23,10],[23,11,23,12],[23,13,23,14],[19,15,19,16],[19,17,19,18],[19,19,19,20],[19,21,19,22],[19,2,19,8],[19,9,19,10],[19,11,19,12],[19,13,19,14],[7,19,7,20],[7,21,7,22],[7,2,7,8],[7,9,7,10],[8,3,8,8],[9,4,9,8],[7,15,7,16],[7,17,7,18],[7,11,7,12],[7,13,7,14],[5,13,5,14],[5,15,5,16],[5,17,5,18],[5,19,5,20],[3,17,3,18],[3,19,3,20],[3,9,3,10],[3,11,3,12],[3,13,3,14],[3,15,3,16],[1,1,1,8],[1,9,1,26],[5,1,5,8],[3,1,3,8],[4,1,4,8],[5,9,5,10],[5,11,5,12],[5,21,5,22],[3,21,3,22],[3,23,3,24],[8,15,8,16],[8,17,8,18],[8,19,8,20],[8,21,8,22],[8,9,8,10],[8,11,8,12],[8,13,8,14],[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],[11,9,11,10],[11,11,11,12],[11,13,11,14],[11,3,11,8],[11,15,11,16],[11,17,11,18],[11,19,11,20],[11,21,11,22],[12,9,12,10],[12,11,12,12],[12,13,12,14],[12,4,12,8],[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],[14,9,14,10],[14,11,14,12],[14,13,14,14],[14,2,14,8],[14,15,14,16],[14,17,14,18],[14,19,14,20],[14,21,14,22],[15,9,15,10],[15,11,15,12],[15,13,15,14],[15,3,15,8],[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],[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],[26,9,26,10],[26,11,26,12],[26,13,26,14],[26,3,26,8],[26,15,26,16],[26,17,26,18],[26,19,26,20],[26,21,26,22],[27,9,27,10],[27,11,27,12],[27,13,27,14],[27,4,27,8],[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],[29,9,29,10],[29,11,29,12],[29,13,29,14],[29,3,29,8],[29,15,29,16],[29,17,29,18],[29,19,29,20],[29,21,29,22],[30,9,30,10],[30,11,30,12],[30,13,30,14],[30,4,30,8],[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],[32,9,32,10],[32,11,32,12],[32,13,32,14],[32,2,32,8],[32,15,32,16],[32,17,32,18],[32,19,32,20],[32,21,32,22],[33,9,33,10],[33,11,33,12],[33,13,33,14],[33,3,33,8],[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],[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],[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],[45,9,45,10],[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],[47,9,47,10],[47,11,47,12],[47,13,47,14],[47,3,47,8],[47,15,47,16],[47,17,47,18],[47,19,47,20],[47,21,47,22],[48,9,48,10],[48,11,48,12],[48,13,48,14],[48,4,48,8],[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],[50,9,50,10],[50,11,50,12],[50,13,50,14],[50,2,50,8],[50,15,50,16],[50,17,50,18],[50,19,50,20],[50,21,50,22],[51,9,51,10],[51,11,51,12],[51,13,51,14],[51,3,51,8],[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],[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],[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],[8,23,8,24],[8,25,8,26],[9,23,9,24],[3,25,4,26],[5,23,5,24],[5,25,5,26],[9,25,9,26],[7,23,7,24],[7,25,7,26],[10,23,10,24],[10,25,10,26],[11,23,11,24],[11,25,11,26],[12,23,12,24],[12,25,12,26],[13,23,13,24],[13,25,13,26],[14,23,14,24],[14,25,14,26],[15,23,15,24],[15,25,15,26],[16,23,16,24],[16,25,16,26],[17,23,17,24],[17,25,17,26],[20,23,20,24],[20,25,20,26],[19,23,19,24],[19,25,19,26],[21,23,21,24],[21,25,21,26],[26,23,26,24],[26,25,26,26],[25,23,25,24],[25,25,25,26],[23,23,23,24],[23,25,23,26],[27,23,27,24],[27,25,27,26],[28,23,28,24],[28,25,28,26],[29,23,29,24],[29,25,29,26],[30,23,30,24],[30,25,30,26],[31,23,31,24],[31,25,31,26],[32,23,32,24],[32,25,32,26],[33,23,33,24],[33,25,33,26],[34,23,34,24],[34,25,34,26],[35,23,35,24],[35,25,35,26],[38,23,38,24],[38,25,38,26],[39,23,39,24],[39,25,39,26],[41,23,41,24],[41,25,41,26],[44,23,44,24],[44,25,44,26],[45,23,45,24],[45,25,45,26],[46,23,46,24],[46,25,46,26],[47,23,47,24],[47,25,47,26],[48,23,48,24],[48,25,48,26],[49,23,49,24],[49,25,49,26],[50,23,50,24],[50,25,50,26],[51,23,51,24],[51,25,51,26],[52,23,52,24],[52,25,52,26],[53,23,53,24],[53,25,53,26],[56,23,56,24],[56,25,56,26],[55,23,55,24],[55,25,55,26],[64,23,64,24],[64,25,64,26],[57,23,57,24],[57,25,57,26],[60,23,60,24],[60,25,60,26],[59,23,59,24],[59,25,59,26],[62,23,62,24],[62,25,62,26]],"flags":["formulas_cached_only"]}
[]
["[12c]","Konzorciumi tag neve:"]
[]
["[12d]","Elszámolás éve:",{"$nulls":7},"2013 (Ft)",null,"2013 (Ft)",null,"2014 (Ft)",null,"2014 (Ft)",null,"2015 (Ft)",null,"2015 (Ft)",null,"2016 (Ft)",null,"2016 (Ft)",null,"Összesen ( Ft)"]
["[12e]","Éven belül hónap és nap",{"$nulls":7},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["[12f]","Kért támogatás",{"$nulls":7},0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
[]
["[12g]",null,"Működési költségek",{"$nulls":6},0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
["[12h]",null,null,"Személyi kiadások",{"$nulls":5},0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
["[12i]",null,null,null,"személyi juttatások",{"$nulls":20},0]
["[12j]",null,null,null,"munkaadót terh.járulék",{"$nulls":20},0]
["[12k]",null,null,"Dologi kiadások",{"$nulls":5},0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
["[12l]",null,null,null,"külső megbízások",{"$nulls":20},0]
["[12m]",null,null,null,"egyéb dologi kiadások",{"$nulls":20},0]
["[12n]",null,"Felhalmozási költségek",{"$nulls":6},0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
["[12o]",null,null,"Eszközök",{"$nulls":21},0]
["[12p]",null,null,"Immateriális javak",{"$nulls":21},0]
["[12q]",null,null,"Beruházás",{"$nulls":5},0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
[]
["[12r]",null,"Működésiből általános költség",{"$nulls":22},0]
["[12r1]",null,"Működésiből koordinációs költség",{"$nulls":22},0]
["[12r2]",null,"Működésiből tájékoztatási költség",{"$nulls":22},0]
[]
["[12s]","Saját forrás",{"$nulls":7},0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
[]
["[12t]",null,"Működési költségek",{"$nulls":6},0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
["[12u]",null,null,"Személyi költségek",{"$nulls":5},0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
["[12v]",null,null,null,"személyi juttatások",{"$nulls":20},0]
["[12w]",null,null,null,"munkaadót terh.járulék",{"$nulls":20},0]
["[12x]",null,null,"Dologi kiadások",{"$nulls":5},0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
["[12y]",null,null,null,"külső megbízások",{"$nulls":20},0]
["[12z]",null,null,null,"egyéb dologi kiadások",{"$nulls":20},0]
["[12aa]",null,"Felhalmozási költségek",{"$nulls":6},0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
["[12ab]",null,null,"Eszközök",{"$nulls":21},0]
["[12ac]",null,null,"Immateriális javak",{"$nulls":21},0]
["[12ad]",null,null,"Beruházás",{"$nulls":5},0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
[]
["[12ae]",null,"Működésiből általános költség",{"$nulls":22},0]
["[12ae1]",null,"Működésiből koordinációs költség",{"$nulls":22},0]
["[12ae2]",null,"Működésiből tájékoztatási költség",{"$nulls":22},0]
[]
["[12af]","Egyéb forrás",{"$nulls":7},0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
[]
["[12ag]",null,"Működési költségek",{"$nulls":6},0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
["[12ah]",null,null,"Személyi költségek",{"$nulls":5},0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
["[12ai]",null,null,null,"személyi juttatások",{"$nulls":4},0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
["[12aj]",null,null,null,"munkaadót terh.járulék",{"$nulls":4},0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
["[12ak]",null,null,"Dologi kiadások",{"$nulls":5},0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
["[12al]",null,null,null,"külső megbízások",{"$nulls":4},0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
["[12am]",null,null,null,"egyéb dologi kiadások",{"$nulls":4},0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
["[12an]",null,"Felhalmozási költségek",{"$nulls":6},0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
["[12ao]",null,null,"Eszközök",{"$nulls":5},0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
["[12ap]",null,null,"Immateriális javak",{"$nulls":5},0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
["[12aq]",null,null,"Beruházás",{"$nulls":5},0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
[]
["[12ar]",null,"Működésiből általános költség",{"$nulls":6},0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
["[12ar1]",null,"Működésiből koordinációs költség",{"$nulls":6},0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
["[12ar2]",null,"Működésiből tájékoztatási költség",{"$nulls":6},0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
[]
["[12as]","Összköltség",{"$nulls":7},0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
["[12at]","Levonható áfa",{"$nulls":23},0]
[]
["[12au]","Összköltség áfával",{"$nulls":7},0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
[]
["[12av]","Kért előleg",{"$nulls":23},0]
[]
[{"$nulls":21},"Támogatási intenzitás:",null,null,null,{"$error":"#DIV/0!"}]
[]
[null,"Aláírás kelte"]
[]
[]
[null,"Pályázó cégszerű aláírása"]

{"sheet":"Tagi költségvetés 20","index":20,"n_rows":72,"n_cols":26,"rows_kept":72,"cut":false,"hidden":false,"merged":[[66,21,66,24],[66,25,66,26],[69,1,69,26],[72,1,75,26],[64,15,64,16],[64,17,64,18],[64,19,64,20],[64,21,64,22],[64,1,64,8],[64,9,64,10],[64,11,64,12],[64,13,64,14],[62,15,62,16],[62,17,62,18],[62,19,62,20],[62,21,62,22],[62,1,62,8],[62,9,62,10],[62,11,62,12],[62,13,62,14],[59,15,59,16],[59,17,59,18],[59,19,59,20],[59,21,59,22],[59,1,59,8],[59,9,59,10],[59,11,59,12],[59,13,59,14],[55,15,55,16],[55,17,55,18],[55,19,55,20],[55,21,55,22],[55,2,55,8],[55,9,55,10],[55,11,55,12],[55,13,55,14],[43,23,43,24],[43,25,43,26],[44,3,44,8],[45,4,45,8],[43,15,43,16],[43,17,43,18],[43,19,43,20],[43,21,43,22],[43,2,43,8],[43,9,43,10],[43,11,43,12],[43,13,43,14],[37,23,37,24],[37,25,37,26],[41,15,41,16],[41,17,41,18],[41,19,41,20],[41,21,41,22],[37,15,37,16],[37,17,37,18],[41,1,41,8],[41,9,41,10],[41,11,41,12],[41,13,41,14],[37,19,37,20],[37,21,37,22],[37,2,37,8],[37,9,37,10],[37,11,37,12],[37,13,37,14],[25,15,25,16],[25,17,25,18],[25,19,25,20],[25,21,25,22],[25,2,25,8],[25,9,25,10],[25,11,25,12],[25,13,25,14],[23,15,23,16],[23,17,23,18],[23,19,23,20],[23,21,23,22],[23,1,23,8],[23,9,23,10],[23,11,23,12],[23,13,23,14],[19,15,19,16],[19,17,19,18],[19,19,19,20],[19,21,19,22],[19,2,19,8],[19,9,19,10],[19,11,19,12],[19,13,19,14],[7,19,7,20],[7,21,7,22],[7,2,7,8],[7,9,7,10],[8,3,8,8],[9,4,9,8],[7,15,7,16],[7,17,7,18],[7,11,7,12],[7,13,7,14],[5,13,5,14],[5,15,5,16],[5,17,5,18],[5,19,5,20],[3,17,3,18],[3,19,3,20],[3,9,3,10],[3,11,3,12],[3,13,3,14],[3,15,3,16],[1,1,1,8],[1,9,1,26],[5,1,5,8],[3,1,3,8],[4,1,4,8],[5,9,5,10],[5,11,5,12],[5,21,5,22],[3,21,3,22],[3,23,3,24],[8,15,8,16],[8,17,8,18],[8,19,8,20],[8,21,8,22],[8,9,8,10],[8,11,8,12],[8,13,8,14],[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],[11,9,11,10],[11,11,11,12],[11,13,11,14],[11,3,11,8],[11,15,11,16],[11,17,11,18],[11,19,11,20],[11,21,11,22],[12,9,12,10],[12,11,12,12],[12,13,12,14],[12,4,12,8],[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],[14,9,14,10],[14,11,14,12],[14,13,14,14],[14,2,14,8],[14,15,14,16],[14,17,14,18],[14,19,14,20],[14,21,14,22],[15,9,15,10],[15,11,15,12],[15,13,15,14],[15,3,15,8],[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],[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],[26,9,26,10],[26,11,26,12],[26,13,26,14],[26,3,26,8],[26,15,26,16],[26,17,26,18],[26,19,26,20],[26,21,26,22],[27,9,27,10],[27,11,27,12],[27,13,27,14],[27,4,27,8],[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],[29,9,29,10],[29,11,29,12],[29,13,29,14],[29,3,29,8],[29,15,29,16],[29,17,29,18],[29,19,29,20],[29,21,29,22],[30,9,30,10],[30,11,30,12],[30,13,30,14],[30,4,30,8],[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],[32,9,32,10],[32,11,32,12],[32,13,32,14],[32,2,32,8],[32,15,32,16],[32,17,32,18],[32,19,32,20],[32,21,32,22],[33,9,33,10],[33,11,33,12],[33,13,33,14],[33,3,33,8],[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],[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],[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],[45,9,45,10],[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],[47,9,47,10],[47,11,47,12],[47,13,47,14],[47,3,47,8],[47,15,47,16],[47,17,47,18],[47,19,47,20],[47,21,47,22],[48,9,48,10],[48,11,48,12],[48,13,48,14],[48,4,48,8],[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],[50,9,50,10],[50,11,50,12],[50,13,50,14],[50,2,50,8],[50,15,50,16],[50,17,50,18],[50,19,50,20],[50,21,50,22],[51,9,51,10],[51,11,51,12],[51,13,51,14],[51,3,51,8],[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],[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],[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],[8,23,8,24],[8,25,8,26],[9,23,9,24],[3,25,4,26],[5,23,5,24],[5,25,5,26],[9,25,9,26],[7,23,7,24],[7,25,7,26],[10,23,10,24],[10,25,10,26],[11,23,11,24],[11,25,11,26],[12,23,12,24],[12,25,12,26],[13,23,13,24],[13,25,13,26],[14,23,14,24],[14,25,14,26],[15,23,15,24],[15,25,15,26],[16,23,16,24],[16,25,16,26],[17,23,17,24],[17,25,17,26],[20,23,20,24],[20,25,20,26],[19,23,19,24],[19,25,19,26],[21,23,21,24],[21,25,21,26],[26,23,26,24],[26,25,26,26],[25,23,25,24],[25,25,25,26],[23,23,23,24],[23,25,23,26],[27,23,27,24],[27,25,27,26],[28,23,28,24],[28,25,28,26],[29,23,29,24],[29,25,29,26],[30,23,30,24],[30,25,30,26],[31,23,31,24],[31,25,31,26],[32,23,32,24],[32,25,32,26],[33,23,33,24],[33,25,33,26],[34,23,34,24],[34,25,34,26],[35,23,35,24],[35,25,35,26],[38,23,38,24],[38,25,38,26],[39,23,39,24],[39,25,39,26],[41,23,41,24],[41,25,41,26],[44,23,44,24],[44,25,44,26],[45,23,45,24],[45,25,45,26],[46,23,46,24],[46,25,46,26],[47,23,47,24],[47,25,47,26],[48,23,48,24],[48,25,48,26],[49,23,49,24],[49,25,49,26],[50,23,50,24],[50,25,50,26],[51,23,51,24],[51,25,51,26],[52,23,52,24],[52,25,52,26],[53,23,53,24],[53,25,53,26],[56,23,56,24],[56,25,56,26],[55,23,55,24],[55,25,55,26],[64,23,64,24],[64,25,64,26],[57,23,57,24],[57,25,57,26],[60,23,60,24],[60,25,60,26],[59,23,59,24],[59,25,59,26],[62,23,62,24],[62,25,62,26]],"flags":["formulas_cached_only"]}
[]
["[12c]","Konzorciumi tag neve:"]
[]
["[12d]","Elszámolás éve:",{"$nulls":7},"2013 (Ft)",null,"2013 (Ft)",null,"2014 (Ft)",null,"2014 (Ft)",null,"2015 (Ft)",null,"2015 (Ft)",null,"2016 (Ft)",null,"2016 (Ft)",null,"Összesen ( Ft)"]
["[12e]","Éven belül hónap és nap",{"$nulls":7},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["[12f]","Kért támogatás",{"$nulls":7},0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
[]
["[12g]",null,"Működési költségek",{"$nulls":6},0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
["[12h]",null,null,"Személyi kiadások",{"$nulls":5},0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
["[12i]",null,null,null,"személyi juttatások",{"$nulls":20},0]
["[12j]",null,null,null,"munkaadót terh.járulék",{"$nulls":20},0]
["[12k]",null,null,"Dologi kiadások",{"$nulls":5},0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
["[12l]",null,null,null,"külső megbízások",{"$nulls":20},0]
["[12m]",null,null,null,"egyéb dologi kiadások",{"$nulls":20},0]
["[12n]",null,"Felhalmozási költségek",{"$nulls":6},0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
["[12o]",null,null,"Eszközök",{"$nulls":21},0]
["[12p]",null,null,"Immateriális javak",{"$nulls":21},0]
["[12q]",null,null,"Beruházás",{"$nulls":5},0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
[]
["[12r]",null,"Működésiből általános költség",{"$nulls":22},0]
["[12r1]",null,"Működésiből koordinációs költség",{"$nulls":22},0]
["[12r2]",null,"Működésiből tájékoztatási költség",{"$nulls":22},0]
[]
["[12s]","Saját forrás",{"$nulls":7},0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
[]
["[12t]",null,"Működési költségek",{"$nulls":6},0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
["[12u]",null,null,"Személyi költségek",{"$nulls":5},0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
["[12v]",null,null,null,"személyi juttatások",{"$nulls":20},0]
["[12w]",null,null,null,"munkaadót terh.járulék",{"$nulls":20},0]
["[12x]",null,null,"Dologi kiadások",{"$nulls":5},0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
["[12y]",null,null,null,"külső megbízások",{"$nulls":20},0]
["[12z]",null,null,null,"egyéb dologi kiadások",{"$nulls":20},0]
["[12aa]",null,"Felhalmozási költségek",{"$nulls":6},0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
["[12ab]",null,null,"Eszközök",{"$nulls":21},0]
["[12ac]",null,null,"Immateriális javak",{"$nulls":21},0]
["[12ad]",null,null,"Beruházás",{"$nulls":5},0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
[]
["[12ae]",null,"Működésiből általános költség",{"$nulls":22},0]
["[12ae1]",null,"Működésiből koordinációs költség",{"$nulls":22},0]
["[12ae2]",null,"Működésiből tájékoztatási költség",{"$nulls":22},0]
[]
["[12af]","Egyéb forrás",{"$nulls":7},0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
[]
["[12ag]",null,"Működési költségek",{"$nulls":6},0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
["[12ah]",null,null,"Személyi költségek",{"$nulls":5},0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
["[12ai]",null,null,null,"személyi juttatások",{"$nulls":4},0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
["[12aj]",null,null,null,"munkaadót terh.járulék",{"$nulls":4},0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
["[12ak]",null,null,"Dologi kiadások",{"$nulls":5},0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
["[12al]",null,null,null,"külső megbízások",{"$nulls":4},0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
["[12am]",null,null,null,"egyéb dologi kiadások",{"$nulls":4},0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
["[12an]",null,"Felhalmozási költségek",{"$nulls":6},0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
["[12ao]",null,null,"Eszközök",{"$nulls":5},0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
["[12ap]",null,null,"Immateriális javak",{"$nulls":5},0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
["[12aq]",null,null,"Beruházás",{"$nulls":5},0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
[]
["[12ar]",null,"Működésiből általános költség",{"$nulls":6},0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
["[12ar1]",null,"Működésiből koordinációs költség",{"$nulls":6},0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
["[12ar2]",null,"Működésiből tájékoztatási költség",{"$nulls":6},0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
[]
["[12as]","Összköltség",{"$nulls":7},0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
["[12at]","Levonható áfa",{"$nulls":23},0]
[]
["[12au]","Összköltség áfával",{"$nulls":7},0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
[]
["[12av]","Kért előleg",{"$nulls":23},0]
[]
[{"$nulls":21},"Támogatási intenzitás:",null,null,null,{"$error":"#DIV/0!"}]
[]
[null,"Aláírás kelte"]
[]
[]
[null,"Pályázó cégszerű aláírása"]