{"text_format":"3","workbook":"xlsx","n_sheets":1,"sheets":["Hitelkalkulátor"],"not_rendered":{"defined_names":22},"read":"whole","date_system":"1900"}

{"sheet":"Hitelkalkulátor","index":0,"n_rows":375,"n_cols":8,"rows_kept":375,"merged":[[0,2,0,7]]}
[null,null,"Egyszerű hitelkalkulátor"]
[]
[{"$nulls":4},"Adja meg az értékeket"]
[null,null,"Hitel összege"]
[null,null,"Éves kamatláb"]
[null,null,"Futamidő (év)"]
[null,null,"Törlesztés kezdete"]
[]
[null,null,"Havi törlesztés",null,{"$f":"IF(Values_Entered,Monthly_Payment,\"\")","v":""}]
[null,null,"Kifizetések száma",null,{"$f":"IF(Values_Entered,Loan_Years*12,\"\")","v":""}]
[null,null,"Összes kamat",null,{"$f":"IF(Values_Entered,Total_Cost-Loan_Amount,\"\")","v":""}]
[null,null,"Hitel teljes összege",null,{"$f":"IF(Values_Entered,Monthly_Payment*Number_of_Payments,\"\")","v":""}]
[]
[]
[null,"Szám","Kifizetési dátum","Kezdeti egyenleg","Kifizetés","Felvett összeg","Kamat","Záró egyenleg"]
[null,{"$f":"IF(Loan_Not_Paid*Values_Entered,Payment_Number,\"\")","v":""},{"$f":"IF(Loan_Not_Paid*Values_Entered,Payment_Date,\"\")","v":""},{"$f":"IF(Loan_Not_Paid*Values_Entered,Beginning_Balance,\"\")","v":""},{"$f":"IF(Loan_Not_Paid*Values_Entered,Monthly_Payment,\"\")","v":""},{"$f":"IF(Loan_Not_Paid*Values_Entered,Principal,\"\")","v":""},{"$f":"IF(Loan_Not_Paid*Values_Entered,Interest,\"\")","v":""},{"$f":"IF(Loan_Not_Paid*Values_Entered,Ending_Balance,\"\")","v":""}]
[null,"",null,"","","","",""]
[null,"",null,"","","","",""]
[null,"",null,"","","","",""]
[null,"",null,"","","","",""]
[null,"",null,"","","","",""]
[null,"",null,"","","","",""]
[null,"",null,"","","","",""]
[null,"",null,"","","","",""]
[null,"",null,"","","","",""]
[null,"",null,"","","","",""]
[null,"",null,"","","","",""]
[null,"",null,"","","","",""]
[null,"",null,"","","","",""]
[null,"",null,"","","","",""]
[null,"",null,"","","","",""]
[null,"",null,"","","","",""]
[null,"",null,"","","","",""]
[null,"",null,"","","","",""]
[null,"",null,"","","","",""]
[null,"",null,"","","","",""]
[null,"",null,"","","","",""]
[null,"",null,"","","","",""]
[null,"",null,"","","","",""]
[null,"",null,"","","","",""]
[null,"",null,"","","","",""]
[null,"",null,"","","","",""]
[null,"",null,"","","","",""]
[null,"",null,"","","","",""]
[null,"",null,"","","","",""]
[null,"",null,"","","","",""]
[null,"",null,"","","","",""]
[null,"",null,"","","","",""]
[null,"",null,"","","","",""]
[null,"",null,"","","","",""]
[null,"",null,"","","","",""]
[null,"",null,"","","","",""]
[null,"",null,"","","","",""]
[null,"",null,"","","","",""]
[null,"",null,"","","","",""]
[null,"",null,"","","","",""]
[null,"",null,"","","","",""]
[null,"",null,"","","","",""]
[null,"",null,"","","","",""]
[null,"",null,"","","","",""]
[null,"",null,"","","","",""]
[null,"",null,"","","","",""]
[null,"",null,"","","","",""]
[null,"",null,"","","","",""]
[null,"",null,"","","","",""]
[null,"",null,"","","","",""]
[null,"",null,"","","","",""]
[null,"",null,"","","","",""]
[null,"",null,"","","","",""]
[null,"",null,"","","","",""]
[null,"",null,"","","","",""]
[null,"",null,"","","","",""]
[null,"",null,"","","","",""]
[null,"",null,"","","","",""]
[null,"",null,"","","","",""]
[null,"",null,"","","","",""]
[null,"",null,"","","","",""]
[null,"",null,"","","","",""]
[null,"",null,"","","","",""]
[null,{"$f":"IF(Loan_Not_Paid*Values_Entered,Payment_Number,\"\")","v":""},null,{"$f":"IF(Loan_Not_Paid*Values_Entered,Beginning_Balance,\"\")","v":""},{"$f":"IF(Loan_Not_Paid*Values_Entered,Monthly_Payment,\"\")","v":""},{"$f":"IF(Loan_Not_Paid*Values_Entered,Principal,\"\")","v":""},{"$f":"IF(Loan_Not_Paid*Values_Entered,Interest,\"\")","v":""},{"$f":"IF(Loan_Not_Paid*Values_Entered,Ending_Balance,\"\")","v":""}]
[null,"",null,"","","","",""]
[null,"",null,"","","","",""]
[null,"",null,"","","","",""]
[null,"",null,"","","","",""]
[null,"",null,"","","","",""]
[null,"",null,"","","","",""]
[null,"",null,"","","","",""]
[null,"",null,"","","","",""]
[null,"",null,"","","","",""]
[null,"",null,"","","","",""]
[null,"",null,"","","","",""]
[null,"",null,"","","","",""]
[null,"",null,"","","","",""]
[null,"",null,"","","","",""]
[null,"",null,"","","","",""]
[null,"",null,"","","","",""]
[null,"",null,"","","","",""]
[null,"",null,"","","","",""]
[null,"",null,"","","","",""]
[null,"",null,"","","","",""]
[null,"",null,"","","","",""]
[null,"",null,"","","","",""]
[null,"",null,"","","","",""]
[null,"",null,"","","","",""]
[null,"",null,"","","","",""]
[null,"",null,"","","","",""]
[null,"",null,"","","","",""]
[null,"",null,"","","","",""]
[null,"",null,"","","","",""]
[null,"",null,"","","","",""]
[null,"",null,"","","","",""]
[null,"",null,"","","","",""]
[null,"",null,"","","","",""]
[null,"",null,"","","","",""]
[null,"",null,"","","","",""]
[null,"",null,"","","","",""]
[null,"",null,"","","","",""]
[null,"",null,"","","","",""]
[null,"",null,"","","","",""]
[null,"",null,"","","","",""]
[null,"",null,"","","","",""]
[null,"",null,"","","","",""]
[null,"",null,"","","","",""]
[null,"",null,"","","","",""]
[null,"",null,"","","","",""]
[null,"",null,"","","","",""]
[null,"",null,"","","","",""]
[null,"",null,"","","","",""]
[null,"",null,"","","","",""]
[null,"",null,"","","","",""]
[null,"",null,"","","","",""]
[null,"",null,"","","","",""]
[null,"",null,"","","","",""]
[null,"",null,"","","","",""]
[null,"",null,"","","","",""]
[null,"",null,"","","","",""]
[null,"",null,"","","","",""]
[null,"",null,"","","","",""]
[null,"",null,"","","","",""]
[null,"",null,"","","","",""]
[null,"",null,"","","","",""]
[null,"",null,"","","","",""]
[null,"",null,"","","","",""]
[null,{"$f":"IF(Loan_Not_Paid*Values_Entered,Payment_Number,\"\")","v":""},null,{"$f":"IF(Loan_Not_Paid*Values_Entered,Beginning_Balance,\"\")","v":""},{"$f":"IF(Loan_Not_Paid*Values_Entered,Monthly_Payment,\"\")","v":""},{"$f":"IF(Loan_Not_Paid*Values_Entered,Principal,\"\")","v":""},{"$f":"IF(Loan_Not_Paid*Values_Entered,Interest,\"\")","v":""},{"$f":"IF(Loan_Not_Paid*Values_Entered,Ending_Balance,\"\")","v":""}]
[null,"",null,"","","","",""]
[null,"",null,"","","","",""]
[null,"",null,"","","","",""]
[null,"",null,"","","","",""]
[null,"",null,"","","","",""]
[null,"",null,"","","","",""]
[null,"",null,"","","","",""]
[null,"",null,"","","","",""]
[null,"",null,"","","","",""]
[null,"",null,"","","","",""]
[null,"",null,"","","","",""]
[null,"",null,"","","","",""]
[null,"",null,"","","","",""]
[null,"",null,"","","","",""]
[null,"",null,"","","","",""]
[null,"",null,"","","","",""]
[null,"",null,"","","","",""]
[null,"",null,"","","","",""]
[null,"",null,"","","","",""]
[null,"",null,"","","","",""]
[null,"",null,"","","","",""]
[null,"",null,"","","","",""]
[null,"",null,"","","","",""]
[null,"",null,"","","","",""]
[null,"",null,"","","","",""]
[null,"",null,"","","","",""]
[null,"",null,"","","","",""]
[null,"",null,"","","","",""]
[null,"",null,"","","","",""]
[null,"",null,"","","","",""]
[null,"",null,"","","","",""]
[null,"",null,"","","","",""]
[null,"",null,"","","","",""]
[null,"",null,"","","","",""]
[null,"",null,"","","","",""]
[null,"",null,"","","","",""]
[null,"",null,"","","","",""]
[null,"",null,"","","","",""]
[null,"",null,"","","","",""]
[null,"",null,"","","","",""]
[null,"",null,"","","","",""]
[null,"",null,"","","","",""]
[null,"",null,"","","","",""]
[null,"",null,"","","","",""]
[null,"",null,"","","","",""]
[null,"",null,"","","","",""]
[null,"",null,"","","","",""]
[null,"",null,"","","","",""]
[null,"",null,"","","","",""]
[null,"",null,"","","","",""]
[null,"",null,"","","","",""]
[null,"",null,"","","","",""]
[null,"",null,"","","","",""]
[null,"",null,"","","","",""]
[null,"",null,"","","","",""]
[null,"",null,"","","","",""]
[null,"",null,"","","","",""]
[null,"",null,"","","","",""]
[null,"",null,"","","","",""]
[null,"",null,"","","","",""]
[null,"",null,"","","","",""]
[null,"",null,"","","","",""]
[null,"",null,"","","","",""]
[null,{"$f":"IF(Loan_Not_Paid*Values_Entered,Payment_Number,\"\")","v":""},null,{"$f":"IF(Loan_Not_Paid*Values_Entered,Beginning_Balance,\"\")","v":""},{"$f":"IF(Loan_Not_Paid*Values_Entered,Monthly_Payment,\"\")","v":""},{"$f":"IF(Loan_Not_Paid*Values_Entered,Principal,\"\")","v":""},{"$f":"IF(Loan_Not_Paid*Values_Entered,Interest,\"\")","v":""},{"$f":"IF(Loan_Not_Paid*Values_Entered,Ending_Balance,\"\")","v":""}]
[null,"",null,"","","","",""]
[null,"",null,"","","","",""]
[null,"",null,"","","","",""]
[null,"",null,"","","","",""]
[null,"",null,"","","","",""]
[null,"",null,"","","","",""]
[null,"",null,"","","","",""]
[null,"",null,"","","","",""]
[null,"",null,"","","","",""]
[null,"",null,"","","","",""]
[null,"",null,"","","","",""]
[null,"",null,"","","","",""]
[null,"",null,"","","","",""]
[null,"",null,"","","","",""]
[null,"",null,"","","","",""]
[null,"",null,"","","","",""]
[null,"",null,"","","","",""]
[null,"",null,"","","","",""]
[null,"",null,"","","","",""]
[null,"",null,"","","","",""]
[null,"",null,"","","","",""]
[null,"",null,"","","","",""]
[null,"",null,"","","","",""]
[null,"",null,"","","","",""]
[null,"",null,"","","","",""]
[null,"",null,"","","","",""]
[null,"",null,"","","","",""]
[null,"",null,"","","","",""]
[null,"",null,"","","","",""]
[null,"",null,"","","","",""]
[null,"",null,"","","","",""]
[null,"",null,"","","","",""]
[null,"",null,"","","","",""]
[null,"",null,"","","","",""]
[null,"",null,"","","","",""]
[null,"",null,"","","","",""]
[null,"",null,"","","","",""]
[null,"",null,"","","","",""]
[null,"",null,"","","","",""]
[null,"",null,"","","","",""]
[null,"",null,"","","","",""]
[null,"",null,"","","","",""]
[null,"",null,"","","","",""]
[null,"",null,"","","","",""]
[null,"",null,"","","","",""]
[null,"",null,"","","","",""]
[null,"",null,"","","","",""]
[null,"",null,"","","","",""]
[null,"",null,"","","","",""]
[null,"",null,"","","","",""]
[null,"",null,"","","","",""]
[null,"",null,"","","","",""]
[null,"",null,"","","","",""]
[null,"",null,"","","","",""]
[null,"",null,"","","","",""]
[null,"",null,"","","","",""]
[null,"",null,"","","","",""]
[null,"",null,"","","","",""]
[null,"",null,"","","","",""]
[null,"",null,"","","","",""]
[null,"",null,"","","","",""]
[null,"",null,"","","","",""]
[null,"",null,"","","","",""]
[null,{"$f":"IF(Loan_Not_Paid*Values_Entered,Payment_Number,\"\")","v":""},null,{"$f":"IF(Loan_Not_Paid*Values_Entered,Beginning_Balance,\"\")","v":""},{"$f":"IF(Loan_Not_Paid*Values_Entered,Monthly_Payment,\"\")","v":""},{"$f":"IF(Loan_Not_Paid*Values_Entered,Principal,\"\")","v":""},{"$f":"IF(Loan_Not_Paid*Values_Entered,Interest,\"\")","v":""},{"$f":"IF(Loan_Not_Paid*Values_Entered,Ending_Balance,\"\")","v":""}]
[null,"",null,"","","","",""]
[null,"",null,"","","","",""]
[null,"",null,"","","","",""]
[null,"",null,"","","","",""]
[null,"",null,"","","","",""]
[null,"",null,"","","","",""]
[null,"",null,"","","","",""]
[null,"",null,"","","","",""]
[null,"",null,"","","","",""]
[null,"",null,"","","","",""]
[null,"",null,"","","","",""]
[null,"",null,"","","","",""]
[null,"",null,"","","","",""]
[null,"",null,"","","","",""]
[null,"",null,"","","","",""]
[null,"",null,"","","","",""]
[null,"",null,"","","","",""]
[null,"",null,"","","","",""]
[null,"",null,"","","","",""]
[null,"",null,"","","","",""]
[null,"",null,"","","","",""]
[null,"",null,"","","","",""]
[null,"",null,"","","","",""]
[null,"",null,"","","","",""]
[null,"",null,"","","","",""]
[null,"",null,"","","","",""]
[null,"",null,"","","","",""]
[null,"",null,"","","","",""]
[null,"",null,"","","","",""]
[null,"",null,"","","","",""]
[null,"",null,"","","","",""]
[null,"",null,"","","","",""]
[null,"",null,"","","","",""]
[null,"",null,"","","","",""]
[null,"",null,"","","","",""]
[null,"",null,"","","","",""]
[null,"",null,"","","","",""]
[null,"",null,"","","","",""]
[null,"",null,"","","","",""]
[null,"",null,"","","","",""]
[null,"",null,"","","","",""]
[null,"",null,"","","","",""]
[null,"",null,"","","","",""]
[null,"",null,"","","","",""]
[null,"",null,"","","","",""]
[null,"",null,"","","","",""]
[null,"",null,"","","","",""]
[null,"",null,"","","","",""]
[null,"",null,"","","","",""]
[null,"",null,"","","","",""]
[null,"",null,"","","","",""]
[null,"",null,"","","","",""]
[null,"",null,"","","","",""]
[null,"",null,"","","","",""]
[null,"",null,"","","","",""]
[null,"",null,"","","","",""]
[null,"",null,"","","","",""]
[null,"",null,"","","","",""]
[null,"",null,"","","","",""]
[null,"",null,"","","","",""]
[null,"",null,"","","","",""]
[null,"",null,"","","","",""]
[null,"",null,"","","","",""]
[null,{"$f":"IF(Loan_Not_Paid*Values_Entered,Payment_Number,\"\")","v":""},null,{"$f":"IF(Loan_Not_Paid*Values_Entered,Beginning_Balance,\"\")","v":""},{"$f":"IF(Loan_Not_Paid*Values_Entered,Monthly_Payment,\"\")","v":""},{"$f":"IF(Loan_Not_Paid*Values_Entered,Principal,\"\")","v":""},{"$f":"IF(Loan_Not_Paid*Values_Entered,Interest,\"\")","v":""},{"$f":"IF(Loan_Not_Paid*Values_Entered,Ending_Balance,\"\")","v":""}]
[null,"",null,"","","","",""]
[null,"",null,"","","","",""]
[null,"",null,"","","","",""]
[null,"",null,"","","","",""]
[null,"",null,"","","","",""]
[null,"",null,"","","","",""]
[null,"",null,"","","","",""]
[null,"",null,"","","","",""]
[null,"",null,"","","","",""]
[null,"",null,"","","","",""]
[null,"",null,"","","","",""]
[null,"",null,"","","","",""]
[null,"",null,"","","","",""]
[null,"",null,"","","","",""]
[null,"",null,"","","","",""]
[null,"",null,"","","","",""]
[null,"",null,"","","","",""]
[null,"",null,"","","","",""]
[null,"",null,"","","","",""]
[null,"",null,"","","","",""]
[null,"",null,"","","","",""]
[null,"",null,"","","","",""]
[null,"",null,"","","","",""]
[null,"",null,"","","","",""]
[null,"",null,"","","","",""]
[null,"",null,"","","","",""]
[null,"",null,"","","","",""]
[null,"",null,"","","","",""]
[null,"",null,"","","","",""]
[null,"",null,"","","","",""]
[null,"",null,"","","","",""]
[null,"",null,"","","","",""]
[null,"",null,"","","","",""]
[null,"",null,"","","","",""]
[null,"",null,"","","","",""]
[null,"",null,"","","","",""]
[null,"",null,"","","","",""]
[null,"",null,"","","","",""]
[null,"",null,"","","","",""]