{"text_format":"1","workbook":"xlsx","n_sheets":9,"sheets":["zászlók","ábra","G1","G2","G3","G2_kum","G3_kum","G2_telj.arány","G3_telj.arány"],"not_rendered":{"charts":2,"images":2,"macros":1,"external_links":0,"defined_names":10,"comments":0,"pivot_tables":0},"unopened":[],"bounds":{"document_bytes":16777216,"sheet_cells":100000,"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"}

{"sheet":"zászlók","index":0,"n_rows":20,"n_cols":10,"rows_kept":20,"cut":false,"hidden":false,"merged":[]}
[]
[null,null,"Kérjük, válasszon nyelvet.",null,null,null,null,null,null,"Please, choose language."]
[]
[]
[]
[]
[]
[]
[]
[null,null,"Ha a nyelv kiválasztása nem működik, próbálkozzon",null,null,null,null,null,null,"Please try to reduce the security level if you"]
[null,null,"a lap biztonsági szintjének csökkentésével.",null,null,null,null,null,null,"have any problem with changing the language."]
[]
[]
[]
[]
[]
[]
[]
[]
[1]

{"sheet":"ábra","index":1,"n_rows":99,"n_cols":14,"rows_kept":99,"cut":false,"hidden":false,"merged":[[18,3,19,3]]}
[null,{"$f":"+B83","v":"Bevételek"},null,null,null,null,null,{"$f":"+B89","v":"Kiadások"}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,{"$f":"+IF(zászlók!A20=1,\"Adat jellege: \",\"type of data\")","v":"Adat jellege: "}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,16,null,null,1,null,null,28]
[null,{"$f":"+IF(zászlók!$A$20=1,'G2'!B9,'G2'!A9)","v":"Járulékbevételek, hozzájárulások "},null,null,{"$f":"+IF(zászlók!$A$20=1,\"havi teljesítés, millió Ft\",\"monthly facts, billion HUF\")","v":"havi teljesítés, millió Ft"},null,null,{"$f":"+IF(zászlók!$A$20=1,'G3'!B9,'G3'!A9)","v":"Nyugellátások "}]
[null,{"$f":"+IF(zászlók!$A$20=1,'G2'!B10,'G2'!A10)","v":"ebből:  Ny Alap"},null,null,{"$f":"+IF(zászlók!$A$20=1,\"halmozott teljesítés, millió Ft\",\"cumulated facts, billion HUF\")","v":"halmozott teljesítés, millió Ft"},null,null,{"$f":"+IF(zászlók!$A$20=1,'G3'!B10,'G3'!A10)","v":"ebből:  Ny Alap"}]
[null,{"$f":"+IF(zászlók!$A$20=1,'G2'!B11,'G2'!A11)","v":"              E Alap"},null,null,{"$f":"+IF(zászlók!$A$20=1,\"teljesítési arány, %\",\"rate of facts, %\")","v":"teljesítési arány, %"},null,null,{"$f":"+IF(zászlók!$A$20=1,'G3'!B11,'G3'!A11)","v":"              E Alap"}]
[null,{"$f":"+IF(zászlók!$A$20=1,'G2'!B12,'G2'!A12)","v":"Költségvetési hozzájárulások"},null,null,null,null,null,{"$f":"+IF(zászlók!$A$20=1,'G3'!B12,'G3'!A12)","v":"Egészségbiztosítás pénzbeli ellátásai"}]
[null,{"$f":"+IF(zászlók!$A$20=1,'G2'!B13,'G2'!A13)","v":"ebből:  Ny Alap"},null,null,null,null,null,{"$f":"+IF(zászlók!$A$20=1,'G3'!B13,'G3'!A13)","v":"ebből :  Csecsemőgondozási díj"}]
[null,{"$f":"+IF(zászlók!$A$20=1,'G2'!B14,'G2'!A14)","v":"              E Alap"},null,null,null,null,null,{"$f":"+IF(zászlók!$A$20=1,'G3'!B14,'G3'!A14)","v":"               Táppénz "}]
[null,{"$f":"+IF(zászlók!$A$20=1,'G2'!B15,'G2'!A15)","v":"Egyéb bevételek"},null,null,null,null,null,{"$f":"+IF(zászlók!$A$20=1,'G3'!B15,'G3'!A15)","v":"              GYED és örökbefogadói díj"}]
[null,{"$f":"+IF(zászlók!$A$20=1,'G2'!B16,'G2'!A16)","v":"ebből:  Ny Alap"},null,null,null,null,null,{"$f":"+IF(zászlók!$A$20=1,'G3'!B16,'G3'!A16)","v":"              Rokkantsági, rehabilitációs ellátások"}]
[null,{"$f":"+IF(zászlók!$A$20=1,'G2'!B17,'G2'!A17)","v":"              E Alap"},null,null,null,null,null,{"$f":"+IF(zászlók!$A$20=1,'G3'!B17,'G3'!A17)","v":"             EA egyéb pénzbeli ellátásai"}]
[null,{"$f":"+IF(zászlók!$A$20=1,'G2'!B18,'G2'!A18)","v":"Vagyongazdálkodás bevételei"},null,null,null,null,null,{"$f":"+IF(zászlók!$A$20=1,'G3'!B18,'G3'!A18)","v":"Egészségbiztosítás természetbeni ellátásai     "}]
[null,{"$f":"+IF(zászlók!$A$20=1,'G2'!B19,'G2'!A19)","v":"ebből:  Ny Alap"},null,null,null,null,null,{"$f":"+IF(zászlók!$A$20=1,'G3'!B19,'G3'!A19)","v":"ebből:   Gyógyító-megelőző ellátás"}]
[null,{"$f":"+IF(zászlók!$A$20=1,'G2'!B20,'G2'!A20)","v":"              E Alap"},null,null,null,null,null,{"$f":"+IF(zászlók!$A$20=1,'G3'!B20,'G3'!A20)","v":"              Gyógyszertámogatás"}]
[null,{"$f":"+IF(zászlók!$A$20=1,'G2'!B21,'G2'!A21)","v":"Tb. költségvetési szerv bevételei"},null,null,null,null,null,{"$f":"+IF(zászlók!$A$20=1,'G3'!B21,'G3'!A21)","v":"              Gyógyászati segédeszköz támogatás"}]
[null,{"$f":"+IF(zászlók!$A$20=1,'G2'!B22,'G2'!A22)","v":"ebből:  Ny Alap"},null,null,null,null,null,{"$f":"+IF(zászlók!$A$20=1,'G3'!B22,'G3'!A22)","v":"              EA egyéb természetbeni ellátásai      "}]
[null,{"$f":"+IF(zászlók!$A$20=1,'G2'!B23,'G2'!A23)","v":"              E Alap"},null,null,null,null,null,{"$f":"+IF(zászlók!$A$20=1,'G3'!B23,'G3'!A23)","v":"             Természetbeni ellátások céltartaléka"}]
[null,{"$f":"+IF(zászlók!$A$20=1,'G2'!B24,'G2'!A24)","v":"KÖLTSÉGVETÉSI BEVÉTELI FŐÖSSZEG"},null,null,null,null,null,{"$f":"+IF(zászlók!$A$20=1,'G3'!B24,'G3'!A24)","v":"Egyéb kiadások"}]
[null,{"$f":"+IF(zászlók!$A$20=1,'G2'!B25,'G2'!A25)","v":"ebből:  Ny Alap"},null,null,null,null,null,{"$f":"+IF(zászlók!$A$20=1,'G3'!B25,'G3'!A25)","v":"ebből:  Ny Alap"}]
[null,{"$f":"+IF(zászlók!$A$20=1,'G2'!B26,'G2'!A26)","v":"           E Alap"},null,null,null,null,null,{"$f":"+IF(zászlók!$A$20=1,'G3'!B26,'G3'!A26)","v":"              E Alap"}]
[null,{"$f":"+IF(zászlók!$A$20=1,'G2'!B27,'G2'!A27)","v":"TB ALAPOK KÖLTSÉGVETÉS SZERINTI EGYENLEGE"},null,null,null,null,{"$f":"+IF(zászlók!$A$20=1,'G3'!B29,'G3'!A29)","v":"              E Alap"},{"$f":"+IF(zászlók!$A$20=1,'G3'!B27,'G3'!A27)","v":"Vagyongazdálkodás kiadásai"}]
[null,{"$f":"+IF(zászlók!$A$20=1,'G2'!B28,'G2'!A28)","v":"ebből:  Ny Alap"},null,null,null,null,null,{"$f":"+IF(zászlók!$A$20=1,'G3'!B28,'G3'!A28)","v":"ebből:  Ny Alap"}]
[null,{"$f":"+IF(zászlók!$A$20=1,'G2'!B29,'G2'!A29)","v":"           E Alap"},null,null,null,null,null,{"$f":"+IF(zászlók!$A$20=1,'G3'!B29,'G3'!A29)","v":"              E Alap"}]
[null,{"$f":"+IF(zászlók!$A$20=1,'G2'!B30,'G2'!A30)","v":"NEM A TB ALAPOKBÓL FIN. ELLÁTÁSOK EGYENLEGE"},null,null,null,null,null,{"$f":"+IF(zászlók!$A$20=1,'G3'!B30,'G3'!A30)","v":"Költségvetési befizetések"}]
[null,{"$f":"+IF(zászlók!$A$20=1,'G2'!B31,'G2'!A31)","v":"ebből:  Ny Alap"},null,null,null,null,null,{"$f":"+IF(zászlók!$A$20=1,'G3'!B31,'G3'!A31)","v":"ebből:  Ny Alap"}]
[null,{"$f":"+IF(zászlók!$A$20=1,'G2'!B32,'G2'!A32)","v":"           E Alap"},null,null,null,null,null,{"$f":"+IF(zászlók!$A$20=1,'G3'!B32,'G3'!A32)","v":"              E Alap"}]
[null,{"$f":"+IF(zászlók!$A$20=1,'G2'!B33,'G2'!A33)","v":"PÉNZFORGALMI EGYENLEG "},null,null,null,null,null,{"$f":"+IF(zászlók!$A$20=1,'G3'!B33,'G3'!A33)","v":"Tb. költségvetési szerv kiadásai"}]
[null,{"$f":"+IF(zászlók!$A$20=1,'G2'!B34,'G2'!A34)","v":"ebből:  Ny Alap"},null,null,null,null,null,{"$f":"+IF(zászlók!$A$20=1,'G3'!B34,'G3'!A34)","v":"ebből:  Ny Alap"}]
[null,{"$f":"+IF(zászlók!$A$20=1,'G2'!B35,'G2'!A35)","v":"           E Alap"},null,null,null,null,null,{"$f":"+IF(zászlók!$A$20=1,'G3'!B35,'G3'!A35)","v":"              E Alap"}]
[null,null,null,null,null,null,null,{"$f":"+IF(zászlók!$A$20=1,'G3'!B36,'G3'!A36)","v":"KÖLTSÉGVETÉSI KIADÁSI FŐÖSSZEG"}]
[null,null,null,null,null,null,null,{"$f":"+IF(zászlók!$A$20=1,'G3'!B37,'G3'!A37)","v":"ebből:  Ny Alap"}]
[null,null,null,null,null,null,null,{"$f":"+IF(zászlók!$A$20=1,'G3'!B38,'G3'!A38)","v":"           E Alap"}]
[null,null,null,null,null,null,null,{"$f":"+IF(zászlók!$A$20=1,'G3'!B39,'G3'!A39)","v":"Központi költségvetésből finanszírozott ellátások "}]
[null,null,null,null,null,null,null,{"$f":"+IF(zászlók!$A$20=1,'G3'!B40,'G3'!A40)","v":"ebből:  Ny Alap"}]
[null,null,null,null,null,null,null,{"$f":"+IF(zászlók!$A$20=1,'G3'!B41,'G3'!A41)","v":"             E Alap"}]
[null,null,null,null,null,null,null,{"$f":"+IF(zászlók!$A$20=1,'G3'!B42,'G3'!A42)","v":"Egyéb forrásból finanszírozott ellátások"}]
[null,null,null,null,null,null,null,{"$f":"+IF(zászlók!$A$20=1,'G3'!B43,'G3'!A43)","v":"ebből:  Ny Alap"}]
[null,null,null,null,null,null,null,{"$f":"+IF(zászlók!$A$20=1,'G3'!B44,'G3'!A44)","v":"             E Alap"}]
[null,null,null,null,null,null,null,{"$f":"+IF(zászlók!$A$20=1,'G3'!B45,'G3'!A45)","v":"NEM A TB ALAPOKBÓL FIN. ELLÁTÁSOK KIADÁSAI"}]
[null,null,null,null,null,null,null,{"$f":"+IF(zászlók!$A$20=1,'G3'!B46,'G3'!A46)","v":"ebből:  Ny Alap"}]
[null,null,null,null,null,null,null,{"$f":"+IF(zászlók!$A$20=1,'G3'!B47,'G3'!A47)","v":"           E Alap"}]
[null,null,null,null,null,null,null,{"$f":"+IF(zászlók!$A$20=1,'G3'!B48,'G3'!A48)","v":"Kiadások mindösszesen"}]
[null,null,null,null,null,null,null,{"$f":"+IF(zászlók!$A$20=1,'G3'!B49,'G3'!A49)","v":"ebből:  Ny Alap"}]
[null,null,null,null,null,null,null,{"$f":"+IF(zászlók!$A$20=1,'G3'!B50,'G3'!A50)","v":"           E Alap"}]
[]
[]
[]
[]
[]
[null,null,{"$f":"+C78","v":"2021-01-01"},"febr","márc","ápr","máj","jún","júl","aug","szept","okt","nov","dec"]
[null,null,{"$f":"+IF(zászlók!$A$20=1,ábra!C$98,ábra!C$99)","v":"2021-01-01"},{"$f":"+IF(zászlók!$A$20=1,ábra!D$98,ábra!D$99)","v":"febr."},{"$f":"+IF(zászlók!$A$20=1,ábra!E$98,ábra!E$99)","v":"márc."},{"$f":"+IF(zászlók!$A$20=1,ábra!F$98,ábra!F$99)","v":"ápr."},{"$f":"+IF(zászlók!$A$20=1,ábra!G$98,ábra!G$99)","v":"máj."},{"$f":"+IF(zászlók!$A$20=1,ábra!H$98,ábra!H$99)","v":"jún."},{"$f":"+IF(zászlók!$A$20=1,ábra!I$98,ábra!I$99)","v":"júl."},{"$f":"+IF(zászlók!$A$20=1,ábra!J$98,ábra!J$99)","v":"aug."},{"$f":"+IF(zászlók!$A$20=1,ábra!K$98,ábra!K$99)","v":"szept."},{"$f":"+IF(zászlók!$A$20=1,ábra!L$98,ábra!L$99)","v":"okt."},{"$f":"+IF(zászlók!$A$20=1,ábra!M$98,ábra!M$99)","v":"nov."},{"$f":"+IF(zászlók!$A$20=1,ábra!N$98,ábra!N$99)","v":"dec."}]
[null,{"$f":"+INDEX($B$85:$B$87,$E$29,1)","v":"havi teljesítés, millió Ft"},{"$f":"+INDEX($C$85:$N$87,$E$29,C81)","v":866613.51333900006},1244483.8617080001,"","","","","","","","","",""]
[null,{"$f":"+INDEX($B$91:$B$93,$E$29,1)","v":"havi teljesítés, millió Ft"},{"$f":"+INDEX($C$91:$N$93,$E$29,C82)","v":816406.86047399999},1318217.1969089999,"","","","","","","","","",""]
[null,null,1,2,3,4,5,6,7,8,9,10,11,12]
[]
[null,{"$f":"+IF(zászlók!$A$20=1,\"Bevételek\",\"Revenues\")","v":"Bevételek"}]
[]
[null,{"$f":"+E30","v":"havi teljesítés, millió Ft"},{"$f":"+INDEX('G2'!$F$9:$Q$35,$B$29,C$81)","v":866613.51333900006},{"$f":"+INDEX('G2'!$F$9:$Q$35,$B$29,D$81)","v":1244483.8617080001},{"$f":"+INDEX('G2'!$F$9:$Q$35,$B$29,E$81)","v":""},{"$f":"+INDEX('G2'!$F$9:$Q$35,$B$29,F$81)","v":""},{"$f":"+INDEX('G2'!$F$9:$Q$35,$B$29,G$81)","v":""},{"$f":"+INDEX('G2'!$F$9:$Q$35,$B$29,H$81)","v":""},{"$f":"+INDEX('G2'!$F$9:$Q$35,$B$29,I$81)","v":""},{"$f":"+INDEX('G2'!$F$9:$Q$35,$B$29,J$81)","v":""},{"$f":"+INDEX('G2'!$F$9:$Q$35,$B$29,K$81)","v":""},{"$f":"+INDEX('G2'!$F$9:$Q$35,$B$29,L$81)","v":""},{"$f":"+INDEX('G2'!$F$9:$Q$35,$B$29,M$81)","v":""},{"$f":"+INDEX('G2'!$F$9:$Q$35,$B$29,N$81)","v":""}]
[null,{"$f":"+E31","v":"halmozott teljesítés, millió Ft"},{"$f":"+INDEX(G2_kum!$F$9:$Q$34,$B$29,C$81)","v":866613.51333900006},{"$f":"+INDEX(G2_kum!$F$9:$Q$34,$B$29,D$81)","v":2111097.3750470001},{"$f":"+INDEX(G2_kum!$F$9:$Q$34,$B$29,E$81)","v":""},{"$f":"+INDEX(G2_kum!$F$9:$Q$34,$B$29,F$81)","v":""},{"$f":"+INDEX(G2_kum!$F$9:$Q$34,$B$29,G$81)","v":""},{"$f":"+INDEX(G2_kum!$F$9:$Q$34,$B$29,H$81)","v":""},{"$f":"+INDEX(G2_kum!$F$9:$Q$34,$B$29,I$81)","v":""},{"$f":"+INDEX(G2_kum!$F$9:$Q$34,$B$29,J$81)","v":""},{"$f":"+INDEX(G2_kum!$F$9:$Q$34,$B$29,K$81)","v":""},{"$f":"+INDEX(G2_kum!$F$9:$Q$34,$B$29,L$81)","v":""},{"$f":"+INDEX(G2_kum!$F$9:$Q$34,$B$29,M$81)","v":""},{"$f":"+INDEX(G2_kum!$F$9:$Q$34,$B$29,N$81)","v":""}]
[null,{"$f":"+E32","v":"teljesítési arány, %"},{"$f":"+INDEX(G2_telj.arány!$F$9:$Q$34,$B$29,C$81)","v":8.2978234604498073},{"$f":"+INDEX(G2_telj.arány!$F$9:$Q$34,$B$29,D$81)","v":11.915931640673962},{"$f":"+INDEX(G2_telj.arány!$F$9:$Q$34,$B$29,E$81)","v":""},{"$f":"+INDEX(G2_telj.arány!$F$9:$Q$34,$B$29,F$81)","v":""},{"$f":"+INDEX(G2_telj.arány!$F$9:$Q$34,$B$29,G$81)","v":""},{"$f":"+INDEX(G2_telj.arány!$F$9:$Q$34,$B$29,H$81)","v":""},{"$f":"+INDEX(G2_telj.arány!$F$9:$Q$34,$B$29,I$81)","v":""},{"$f":"+INDEX(G2_telj.arány!$F$9:$Q$34,$B$29,J$81)","v":""},{"$f":"+INDEX(G2_telj.arány!$F$9:$Q$34,$B$29,K$81)","v":""},{"$f":"+INDEX(G2_telj.arány!$F$9:$Q$34,$B$29,L$81)","v":""},{"$f":"+INDEX(G2_telj.arány!$F$9:$Q$34,$B$29,M$81)","v":""},{"$f":"+INDEX(G2_telj.arány!$F$9:$Q$34,$B$29,N$81)","v":""}]
[]
[null,{"$f":"+IF(zászlók!$A$20=1,\"Kiadások\",\"Expenditures\")","v":"Kiadások"}]
[]
[null,{"$f":"+E30","v":"havi teljesítés, millió Ft"},{"$f":"+INDEX('G3'!$F$9:$Q$50,$H$29,C$81)","v":816406.86047399999},{"$f":"+INDEX('G3'!$F$9:$Q$50,$H$29,D$81)","v":1318217.1969089999},{"$f":"+INDEX('G3'!$F$9:$Q$50,$H$29,E$81)","v":""},{"$f":"+INDEX('G3'!$F$9:$Q$50,$H$29,F$81)","v":""},{"$f":"+INDEX('G3'!$F$9:$Q$50,$H$29,G$81)","v":""},{"$f":"+INDEX('G3'!$F$9:$Q$50,$H$29,H$81)","v":""},{"$f":"+INDEX('G3'!$F$9:$Q$50,$H$29,I$81)","v":""},{"$f":"+INDEX('G3'!$F$9:$Q$50,$H$29,J$81)","v":""},{"$f":"+INDEX('G3'!$F$9:$Q$50,$H$29,K$81)","v":""},{"$f":"+INDEX('G3'!$F$9:$Q$50,$H$29,L$81)","v":""},{"$f":"+INDEX('G3'!$F$9:$Q$50,$H$29,M$81)","v":""},{"$f":"+INDEX('G3'!$F$9:$Q$50,$H$29,N$81)","v":""}]
[null,{"$f":"+E31","v":"halmozott teljesítés, millió Ft"},{"$f":"+INDEX(G3_kum!$F$9:$Q$53,$H$29,C$81)","v":816406.86047399999},{"$f":"+INDEX(G3_kum!$F$9:$Q$53,$H$29,D$81)","v":2134624.0573829999},{"$f":"+INDEX(G3_kum!$F$9:$Q$53,$H$29,E$81)","v":""},{"$f":"+INDEX(G3_kum!$F$9:$Q$53,$H$29,F$81)","v":""},{"$f":"+INDEX(G3_kum!$F$9:$Q$53,$H$29,G$81)","v":""},{"$f":"+INDEX(G3_kum!$F$9:$Q$53,$H$29,H$81)","v":""},{"$f":"+INDEX(G3_kum!$F$9:$Q$53,$H$29,I$81)","v":""},{"$f":"+INDEX(G3_kum!$F$9:$Q$53,$H$29,J$81)","v":""},{"$f":"+INDEX(G3_kum!$F$9:$Q$53,$H$29,K$81)","v":""},{"$f":"+INDEX(G3_kum!$F$9:$Q$53,$H$29,L$81)","v":""},{"$f":"+INDEX(G3_kum!$F$9:$Q$53,$H$29,M$81)","v":""},{"$f":"+INDEX(G3_kum!$F$9:$Q$53,$H$29,N$81)","v":""}]
[null,{"$f":"+E32","v":"teljesítési arány, %"},{"$f":"+INDEX(G3_telj.arány!$F$9:$Q$53,$H$29,C$81)","v":7.8170273291635253},{"$f":"+INDEX(G3_telj.arány!$F$9:$Q$53,$H$29,D$81)","v":12.621819282640823},{"$f":"+INDEX(G3_telj.arány!$F$9:$Q$53,$H$29,E$81)","v":""},{"$f":"+INDEX(G3_telj.arány!$F$9:$Q$53,$H$29,F$81)","v":""},{"$f":"+INDEX(G3_telj.arány!$F$9:$Q$53,$H$29,G$81)","v":""},{"$f":"+INDEX(G3_telj.arány!$F$9:$Q$53,$H$29,H$81)","v":""},{"$f":"+INDEX(G3_telj.arány!$F$9:$Q$53,$H$29,I$81)","v":""},{"$f":"+INDEX(G3_telj.arány!$F$9:$Q$53,$H$29,J$81)","v":""},{"$f":"+INDEX(G3_telj.arány!$F$9:$Q$53,$H$29,K$81)","v":""},{"$f":"+INDEX(G3_telj.arány!$F$9:$Q$53,$H$29,L$81)","v":""},{"$f":"+INDEX(G3_telj.arány!$F$9:$Q$53,$H$29,M$81)","v":""},{"$f":"+INDEX(G3_telj.arány!$F$9:$Q$53,$H$29,N$81)","v":""}]
[]
[]
[]
[]
[null,null,"2021-01-01","febr.","márc.","ápr.","máj.","jún.","júl.","aug.","szept.","okt.","nov.","dec."]
[null,null,"2021-01-01","Febr","March","April","May","June","July","August","Sept","Oct","Nov","Dec"]

{"sheet":"G1","index":2,"n_rows":34,"n_cols":20,"rows_kept":34,"cut":false,"hidden":false,"merged":[[6,15,6,19],[6,5,6,9]]}
[null,"Magyar Államkincstár",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2. Szám"]
[null,null,null,null,null,null,null,null,null,"A társadalombiztosítás pénzügyi alapjainak előzetes mérlege",null,null,null,null,null,null,null,null,null,"G/1 melléklet"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Millió forintban"]
["Hungarian State Treasury",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"No. 2"]
[null,null,null,null,null,null,null,null,null,"Preliminary Balance of Social Security Funds",null,null,null,null,null,null,null,null,null,"Appendix G/1"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Million HUF"]
[null,null,"2023.évi",null,null,"2024.évi",null,null,null,null,null,null,"2023.évi",null,null,"2024.évi"]
[null,"Bevételek","Előzetes teljesítés","Teljesítés       \n I-II.hó","Teljesítés \n%-a *","Törvényi\n előirányzat","Törvénnyel\nmódosított \nelőirányzat","Módosított \nelőirányzat","Teljesítés        \nI-II.hó","Teljesítés \n%-a *",null,"Kiadások","Előzetes teljesítés","Teljesítés       \n I-II.hó","Teljesítés \n%-a *","Törvényi\n előirányzat","Törvénnyel\nmódosított \nelőirányzat","Módosított \nelőirányzat","Teljesítés       \n I-II.hó","Teljesítés \n%-a *"]
["Revenues",null,"preliminary facts","facts        January-February","% of facts **","approved","appropriation amended by Law","appropriation amended by governmental and ministerial decision","facts        January-February","% of facts **","Expenditures",null,"preliminary facts","facts        January-February","% of facts **","approved","appropriation amended by Law","appropriation amended by governmental and ministerial decision","facts        January-February","% of facts **"]
["REVENUES COVERING PROVISIONS","ELLÁTÁSOK FEDEZETÉÜL SZOLGÁLÓ BEVÉTELEK",null,null,null,null,null,null,null,null,"EXPENDITURES OF SOCIAL SECURITY PROVISIONS ","TÁRSADALOMBIZTOSÍTÁSI ELLÁTÁSOK KIADÁSAI"]
["Total  of contributions","Járulék- és hozzájárulás bevételek összesen",6847684.4372070003,1097938.7568780002,16.033723033618969,7746200,7746200,7746200,1279182.9274229999,16.51368319205546,"Pensions","Nyugellátások ",5759923.637205,1279283.886315,22.210084141597612,6010510,6010510,6010510,1420653.6137229998,23.636157559391798]
["  Employers' and employees' contributions","Szociális hozzájárulási adó",2655584.4647360002,430327.21700499998,16.204614190186568,3085000,3085000,3085000,499872.80246600002,16.203332332771474,"Financial provisions of health security","Egészségbiztosítás pénzbeli ellátásai",1065428.0826059999,198465.841484,18.627802732452807,1215867.5999999999,1215867.5999999999,1215867.5999999999,216133.82562700001,17.776098781396925]
["   Contributions of the insured people","TB járulékok",4034967.80388,643076.66096200002,15.937590885945149,4499300,4499300,4499300,750241.18747,16.674620218033915,"   Sick benefit","      Táppénz",192862.689675,33170.855947000004,17.199208412418923,247789.8,247789.8,247789.8,35034.124979999993,14.138646941883803]
["   Other contributions","Egyéb járulékok és hozzájárulások",141046.243032,21857.382046999999,15.496607053929884,148900,148900,148900,25038.323037000002,16.815529239086636,"   Child-care pay expenditures","      GYED és örökbefogadói díj",330125.39820499998,52846.224579000002,16.007924523936133,392436.1,392436.1,392436.1,60805.452046999999,15.494357437299982]
["   Contribution to health service","Késedelmi pótlék, bírság",16085.925558999999,2677.4968639999997,16.644966148696074,13000,13000,13000,4030.61445,31.00472653846154,"   Disability and rehabilitation provisions","      Rokkantsági, rehabilitációs ellátások ",378959.60475300002,85762.512508,22.63104337041376,390909.2,390909.2,390909.2,91416.561929000003,23.385625595150998]
["   Penalty, fine","Költségvetési hozzájárulások",2333677.5,745763.8,31.956592116948467,2422378.2999999998,2422378.2999999998,2422378.2999999998,774479.6,31.971868308100348,"   Other expenditures of Healt Securtity Fund","      EA egyéb pénzbeli ellátásai",163480.38997300001,26686.248449999999,16.323822358392608,184732.5,184732.5,184732.5,28877.686671000003,15.632163626324552]
["Contributions from the central budget","Egyéb és vagyongazdálkodási bevételek",285703.52382900007,48619.808215999998,17.017573869722391,274867.3,274867.3,274867.3,57337.735857,20.860151737583919,"Provisions in kind  ","Természetbeni ellátások",3020929.6967640002,460129.34078799997,15.231381957709491,3181437.3999999994,3181437.3999999994,3181437.3999999994,492092.77100099996,15.467623879728077]
["Revenues of property management and other revenues",null,null,null,null,null,null,null,null,null,"   Curative and preventive provisions","      Gyógyító-megelőző ellátás",2410122.648447,365836.77555499994,15.179176702510661,2552909.7999999998,2552909.7999999998,2552909.7999999998,386286.26241799997,15.131214679735258]
[null,null,null,null,null,null,null,null,null,null,"   Medicine subsidies","      Gyógyszertámogatás",505901.572736,77640.960679000011,15.347048687574691,500329.3,500329.3,500329.3,87875.201952000003,17.563473087024885]
[null,null,null,null,null,null,null,null,null,null,"   Therapeutic aid subsidies","      Gyógyászati segédeszköz támogatás",74530.742868000001,12324.120852,16.535620574488327,89546.4,89546.4,89546.4,11195.790067,12.502780756121968]
[null,null,null,null,null,null,null,null,null,null,"   Other in-kind provisions of the Health Security Fund","      EA egyéb természetbeni ellátásai",30374.732712999998,4327.4837019999995,14.246985291652928,34651.9,34651.9,34651.9,6735.5165639999996,19.437654397017191]
[null,null,null,null,null,null,null,null,null,null,"   Provision of in-kind supplies","      Természetbeni ellátások céltartaléka",0,0,"  -  ",4000,4000,4000,0,"  -  "]
[null,null,null,null,null,null,null,null,null,null,"Expenditures of property management and other expenditures","Egyéb és vagyongazdálkodási kiadások",25395.109294999998,3979.6024330000005,15.670743475727186,28047.7,28047.7,28047.7,4539.660132,16.18549874677781]
[null,null,null,null,null,null,null,null,null,null,"Contributions to the central budget","Költségvetési befizetések",0,0,"  -  ",0,0,0,0,"  -  "]
["Total","Összesen",9467065.4610360004,1892322.3650940002,19.988478720067068,10443445.600000001,10443445.600000001,10443445.600000001,2111000.2632800001,20.213637760319255,null,"Összesen",9871676.5258699991,1941858.67102,19.67101196976126,10435862.699999999,10435862.699999999,10435862.699999999,2133419.8704829998,20.443157713094482]
["REVENUES OF SOCIAL SECURITY BUDGETARY INSTITUTIONS","E.ALAP KÖLTSÉGVETÉSI SZERVÉNEK BEVÉTELEI",1049.3173980000001,108.31985699999998,10.322887736966692,419.8,419.8,419.8,97.111766999999986,23.132864935683656,"Total","E.ALAP KÖLTSÉGVETÉSI SZERVÉNEK KIADÁSAI",8752.8973819999992,1152.4799839999998,13.16683988972647,8002.7,8002.7,8092.8613189999996,1204.1868999999997,14.879618623550019]
["TOTAL REVENUES","KÖLTSÉGVETÉSI BEVÉTELI FŐÖSSZEG",9468114.7784340009,1892430.6849510001,19.987407517085494,10443865.400000002,10443865.400000002,10443865.400000002,2111097.3750470001,20.213755101123763,"EXPENDITURES OF SOCIAL SECURITY BUDGETARY INSTITUTIONS ","KÖLTSÉGVETÉSI KIADÁSI FŐÖSSZEG",9880429.4232519995,1943011.1510040001,19.665250038945032,10443865.399999999,10443865.399999999,10443955.561318999,2134624.0573829999,20.438846611804347]
["BALANCE OF SOCIAL SECURITY FUNDS","TB ALAPOK KÖLTSÉGVETÉS SZERINTI EGYENLEGE",-412314.64481799863,-50580.466052999953,"  -  ",0,3.7252902984619141E-9,-90.161318996921182,-23526.682335999794,"  -  ","TOTAL EXPENDITURES"]
[null,null,null,null,null,null,null,null,null,null,null,"NEM TB ALAPOKAT TERHELŐ ELLÁTÁSOK KIADÁSAI",-203.15045099999989,462.67700399999984,"  -  ",0,0,0,610.95333500000015,"  -  "]
[null,null,null,null,null,null,null,null,null,null,"REIMBURSEMENTS OF PROVIONS NOT BURDENING THE SOCIAL SECURITY FUNDS ","Központi költségvetési forrásból",-215.4717169999999,456.96021199999984,"  -  ",0,0,0,612.59909000000016,"  -  "]
[null,null,null,null,null,null,null,null,null,null,"From the Central Budget","Egyéb forrásból",12.321266000000001,5.7167919999999999,46.397764645288881,0,0,0,-1.6457549999999994,"  -  "]
["BALANCE OF PROVIONS NOT BURDENING THE SOCIAL SECURITY FUNDS ","NEM TB ALAPOKAT TERHELŐ ELLÁTÁSOK EGYENLEGE",203.15045099999986,-462.6770039999999,"  -  ",0,0,0,-610.95333500000015,"  -  ","TOTAL EXPENDITURES","KIADÁSOK ÖSSZESEN",9880226.2728009988,1943473.828008,19.670337240738455,10443865.399999999,10443865.399999999,10443955.561318999,2135235.0107180001,20.44469643883026]
[]
["** In 2019, data are showed in the % of the 2019 closing balance. In 2020, data are showed in the % of the appropriation defined by government and ministerial decision.","* a teljesítés %-a az előző évnél előzetes teljesítés = 100,  a tárgyévnél a módosított előirányzat = 100"]

{"sheet":"G2","index":3,"n_rows":35,"n_cols":19,"rows_kept":35,"cut":false,"hidden":false,"merged":[]}
[null,"Magyar Államkincstár",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2. Szám"]
[null,null,"A társadalombiztosítás pénzügyi alapjai 2024. évi bevételeinek havi alakulása",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"G/2 melléklet"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Millió forintban"]
["Hungarian State Treasury",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"No. 2"]
[null,null,"Monthly Revenues of Social Security Funds 2024",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Appendix G/2 "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Million HUF"]
[null,"Bevételek","Törvényi\n előirányzat","Törvénnyel\nmódosított \nelőirányzat","Módosított \nelőirányzat","I.hó","II.hó","III.hó","IV.hó","V.hó","VI.hó","VII.hó","VIII.hó","IX.hó","X.hó","XI.hó","XII.hó","Teljesítés        \nI-II.hó","Teljesítés        \n%-a"]
["Revenues",null,"approved","appropriation amended by Law","appropriation amended by governmental and ministerial decision","January","February","March","April","May","June","July","August","September","October","November","December","facts        January-February","% of facts"]
["Contributions","Járulékbevételek, hozzájárulások ",7746200,7746200,7746200,677155.29526200006,602027.63216100005,"","","","","","","","","","",1279182.9274230001,16.51368319205546]
["   Pension Security Fund","ebből:  Ny Alap",5479300,5479300,5479300,479253.26567700005,422243.69318300008,"","","","","","","","","","",901496.95886000013,16.45277606373077]
["   Health Security Fund","              E Alap",2266900,2266900,2266900,197902.02958500001,179783.93897800002,"","","","","","","","","","",377685.96856300003,16.660901167365125]
["Contributions from the central budget","Költségvetési hozzájárulások",2422378.2999999998,2422378.2999999998,2422378.2999999998,162739.79999999999,611739.80000000005,"","","","","","","","","","",774479.6,31.971868308100348]
["   Pension Security Fund","ebből:  Ny Alap",531370,531370,531370,5155.8,454155.8,"","","","","","","","","","",459311.6,86.439129043792462]
["   Health Security Fund","              E Alap",1891008.3,1891008.3,1891008.3,157584,157584,"","","","","","","","","","",315168,16.666664022574622]
["Other revenues","Egyéb bevételek",274823.59999999998,274823.59999999998,274823.59999999998,26671.100286999997,30654.818458000005,"","","","","","","","","","",57325.918745000003,20.859168843214341]
["   Pension Security Fund","ebből:  Ny Alap",9200,9200,9200,2652.319915,2071.5417699999998,"","","","","","","","","","",4723.8616849999999,51.346322663043473]
["   Health Security Fund","              E Alap",265623.59999999998,265623.59999999998,265623.59999999998,24018.780371999997,28583.276688000009,"","","","","","","","","","",52602.057060000006,19.803231738444932]
["Revenues of property management","Vagyongazdálkodás bevételei",43.7,43.7,43.7,0,11.817112,"","","","","","","","","","",11.817112,27.041446224256287]
["   Pension Security Fund","ebből:  Ny Alap",30,30,30,0,7.3247819999999999,"","","","","","","","","","",7.3247819999999999,24.415939999999999]
["   Health Security Fund","              E Alap",13.7,13.7,13.7,0,4.4923299999999999,"","","","","","","","","","",4.4923299999999999,32.790729927007298]
["Revenues of Social Security budgetary institutions","Tb. költségvetési szerv bevételei",419.8,419.8,419.8,47.317790000000002,49.793976999999984,"","","","","","","","","","",97.111766999999986,23.132864935683656]
["   Pension Security Fund","ebből:  Ny Alap",0,0,0,0,0,"","","","","","","","","","",0,"-"]
["   Health Security Fund","              E Alap",419.8,419.8,419.8,47.317790000000002,49.793976999999984,"","","","","","","","","","",97.111766999999986,23.132864935683656]
["SUBTOTAL OF BUDGETARY REVENUES","KÖLTSÉGVETÉSI BEVÉTELI FŐÖSSZEG",10443865.399999999,10443865.399999999,10443865.399999999,866613.51333900006,1244483.8617080001,"","","","","","","","","","",2111097.3750470001,20.21375510112377]
["   Pension Security Fund","ebből:  Ny Alap",6019900,6019900,6019900,487061.38559200004,878478.35973499995,"","","","","","","","","","",1365539.745327,22.683761280536221]
["   Health Security Fund","           E Alap",4423965.3999999994,4423965.3999999994,4423965.3999999994,379552.12774700002,366005.50197300006,"","","","","","","","","","",745557.62972000008,16.852700288297921]
["BALANCE OF SOCIAL SECURITY FUNDS","TB ALAPOK KÖLTSÉGVETÉS SZERINTI EGYENLEGE",0,0,-90.161319000646472,50206.652865000069,-73733.335200999863,"","","","","","","","","","",-23526.682335999794,"-"]
["   Pension Security Fund","ebből:  Ny Alap",0,0,0,10635.165975000127,-67443.130038999836,"","","","","","","","","","",-56807.964063999709,"-"]
["   Health Security Fund","           E Alap",0,0,-90.161318999715149,39571.48689,-6290.2051619999693,"","","","","","","","","","",33281.281728000031,"-"]
["BALANCE OF PROVISIONS NOT AFFECTING THE SOCIAL SECURITY FUNDS","NEM A TB ALAPOKBÓL FIN. ELLÁTÁSOK EGYENLEGE",0,0,0,-202.79744299999999,-408.15589200000016,"","","","","","","","","","",-610.95333500000015,"-"]
["   Pension Security Fund","ebből:  Ny Alap",0,0,0,-530.44341199999997,-400.95351200000016,"","","","","","","","","","",-931.39692400000013,"-"]
["   Health Security Fund","           E Alap",0,0,0,327.64596899999998,-7.2023799999999483,"","","","","","","","","","",320.44358900000003,"-"]
["BALANCE","PÉNZFORGALMI EGYENLEG ",0,0,-90.161319000646472,50003.855422000066,-74141.491092999859,"","","","","","","","","","",-24137.635670999793,"-"]
["   Pension Security Fund","ebből:  Ny Alap",0,0,0,10104.722563000127,-67844.083550999843,"","","","","","","","","","",-57739.360987999709,"-"]
["   Health Security Fund","           E Alap",0,0,-90.161318999715149,39899.132858999998,-6297.4075419999645,"","","","","","","","","","",33601.725317000033,"-"]

{"sheet":"G3","index":4,"n_rows":50,"n_cols":19,"rows_kept":50,"cut":false,"hidden":false,"merged":[]}
[null,"Magyar Államkincstár",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2. Szám"]
[null,null,"A társadalombiztosítás pénzügyi alapjai 2024. évi kiadásainak havi alakulása",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"G/3 melléklet"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Millió forintban"]
["Hungarian State Treasury",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"No. 2"]
[null,null,"Monthly Expenditures of Social Security Funds 2024",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Appendix G/3 "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Million HUF"]
[null,"Kiadások","Törvényi\n előirányzat","Törvénnyel\nmódosított \nelőirányzat","Módosított \nelőirányzat","I.hó","II.hó","III.hó","IV.hó","V.hó","VI.hó","VII.hó","VIII.hó","IX.hó","X.hó","XI.hó","XII.hó","Teljesítés            \nI-II.hó","Teljesítés       \n %-a"]
["Expenditures",null,"approved","appropriation amended by Law","appropriation amended by governmental and ministerial decision","January","February","March","April","May","June","July","August","September","October","November","December","facts        January-February","% of facts"]
["Retirement allowances","Nyugellátások ",6010510,6010510,6010510,475592.71777699993,945060.89594599989,"","","","","","","","","","",1420653.6137229998,23.636157559391798]
["   Pension Security Fund","ebből:  Ny Alap",6010510,6010510,6010510,475592.71777699993,945060.89594599989,"","","","","","","","","","",1420653.6137229998,23.636157559391798]
["   Health Security Fund","              E Alap",0,0,0,0,0,"","","","","","","","","","",0,"-"]
["Financial provisions of health security","Egészségbiztosítás pénzbeli ellátásai",1215867.5999999999,1215867.5999999999,1215867.5999999999,92918.371166000012,123215.454461,"","","","","","","","","","",216133.82562700001,17.776098781396925]
["   Pregnancy and confinement benefit","ebből :  Csecsemőgondozási díj",172427.6,172427.6,172427.6,12372.288142000001,13788.645869,"","","","","","","","","","",26160.934011000001,15.172126742470462]
["   Sick benefit","               Táppénz ",247789.8,247789.8,247789.8,18396.624414999998,16637.500564999995,"","","","","","","","","","",35034.124979999993,14.138646941883803]
["   Child-care pay expenditures","              GYED és örökbefogadói díj",392436.1,392436.1,392436.1,30703.592973000003,30101.859073999996,"","","","","","","","","","",60805.452046999999,15.494357437299982]
["   Other financial provisions of the Health Security Fund","              Rokkantsági, rehabilitációs ellátások",390909.2,390909.2,390909.2,30513.442318000001,60903.119611000002,"","","","","","","","","","",91416.561929000003,23.385625595150998]
["   Disability and rehabilitation provisions","             EA egyéb pénzbeli ellátásai",12304.9,12304.9,12304.9,932.42331799999999,1784.329342,"","","","","","","","","","",2716.7526600000001,22.07862445042219]
["Provisions of health security in kind     ","Egészségbiztosítás természetbeni ellátásai     ",3181437.3999999994,3181437.3999999994,3181437.3999999994,245888.881999,246203.88900199995,"","","","","","","","","","",492092.77100099996,15.467623879728077]
["   Curative and preventive provisions","ebből:   Gyógyító-megelőző ellátás",2552909.7999999998,2552909.7999999998,2552909.7999999998,196895.60417199999,189390.65824599998,"","","","","","","","","","",386286.26241799997,15.131214679735258]
["   Medicine subsidies","              Gyógyszertámogatás",500329.3,500329.3,500329.3,39381.731255000006,48493.470696999997,"","","","","","","","","","",87875.201952000003,17.563473087024885]
["   Therapeutic aid subsidies","              Gyógyászati segédeszköz támogatás",89546.4,89546.4,89546.4,4830.0874860000004,6365.7025809999996,"","","","","","","","","","",11195.790067,12.502780756121968]
["   Other in-kind provisions of the Health Security Fund","              EA egyéb természetbeni ellátásai      ",34651.9,34651.9,34651.9,4781.4590860000008,1954.0574779999988,"","","","","","","","","","",6735.5165639999996,19.437654397017191]
["   Provision of in-kind supplies","             Természetbeni ellátások céltartaléka",4000,4000,4000,0,0,"","","","","","","","","","",0,0]
["Other expenditures","Egyéb kiadások",28031.9,28031.9,28031.9,1466.16318,3072.9515379999998,"","","","","","","","","","",4539.1147179999998,16.19267590851851]
["   Pension Security Fund","ebből:  Ny Alap",9387,9387,9387,833.50184000000002,860.59382800000014,"","","","","","","","","","",1694.0956680000002,18.047253307766063]
["   Health Security Fund","              E Alap",18644.900000000001,18644.900000000001,18644.900000000001,632.66134,2212.3577099999998,"","","","","","","","","","",2845.0190499999999,15.258966527039563]
["Expenditures of property management","Vagyongazdálkodás kiadásai",15.8,15.8,15.8,9.1854000000000005E-2,0.45355999999999996,"","","","","","","","","","",0.54541399999999995,3.4519873417721518]
["   Pension Security Fund","ebből:  Ny Alap",3,3,3,0,0,"","","","","","","","","","",0,0]
["   Health Security Fund","              E Alap",12.8,12.8,12.8,9.1854000000000005E-2,0.45355999999999996,"","","","","","","","","","",0.54541399999999995,4.261046874999999]
["Contributions to the central budget","Költségvetési befizetések",0,0,0,0,0,"","","","","","","","","","",0,"-"]
["   Pension Security Fund","ebből:  Ny Alap",0,0,0,0,0,"","","","","","","","","","",0,"-"]
["   Health Security Fund","              E Alap",0,0,0,0,0,"","","","","","","","","","",0,"-"]
[" Expenditures of Social Security budgetary institution","Tb. költségvetési szerv kiadásai",8002.7,8002.7,8092.8613189999996,540.63449799999989,663.5524019999998,"","","","","","","","","","",1204.1868999999997,14.879618623550019]
["   Pension Security Fund","ebből:  Ny Alap",0,0,0,0,0,"","","","","","","","","","",0,"-"]
["   Health Security Fund","              E Alap",8002.7,8002.7,8092.8613189999996,540.63449799999989,663.5524019999998,"","","","","","","","","","",1204.1868999999997,14.879618623550019]
["SUBTOTAL OF BUDGETARY EXPENDITURES","KÖLTSÉGVETÉSI KIADÁSI FŐÖSSZEG",10443865.399999999,10443865.399999999,10443955.561318999,816406.86047399999,1318217.1969089999,"","","","","","","","","","",2134624.0573829999,20.438846611804347]
["   Pension Security Fund","ebből:  Ny Alap",6019900,6019900,6019900,476426.21961699991,945921.4897739999,"","","","","","","","","","",1422347.7093909997,23.627430844216676]
["   Health Security Fund","           E Alap",4423965.3999999994,4423965.3999999994,4424055.5613189992,339980.64085700002,372295.70713500003,"","","","","","","","","","",712276.34799200005,16.100076911774593]
["Provisions financed from the Central Budget","Központi költségvetésből finanszírozott ellátások ",0,0,0,200.18694399999998,412.41214600000018,"","","","","","","","","","",612.59909000000016,"-"]
["   Pension Security Fund","ebből:  Ny Alap",0,0,0,527.83291299999996,405.20976600000017,"","","","","","","","","","",933.04267900000013,"-"]
["   Health Security Fund","             E Alap",0,0,0,-327.64596899999998,7.2023799999999483,"","","","","","","","","","",-320.44358900000003,"-"]
["Provisions financed from other resources","Egyéb forrásból finanszírozott ellátások",0,0,0,2.6104989999999999,-4.2562539999999993,"","","","","","","","","","",-1.6457549999999994,"-"]
["   Pension Security Fund","ebből:  Ny Alap",0,0,0,2.6104989999999999,-4.2562539999999993,"","","","","","","","","","",-1.6457549999999994,"-"]
["   Health Security Fund","             E Alap",0,0,0,0,0,"","","","","","","","","","",0,"-"]
["EXPENDITURES OF PROVIONS NOT AFFECTING THE SOCIAL SECURITY FUNDS","NEM A TB ALAPOKBÓL FIN. ELLÁTÁSOK KIADÁSAI",0,0,0,202.79744299999999,408.15589200000016,"","","","","","","","","","",610.95333500000015,"-"]
["   Pension Security Fund","ebből:  Ny Alap",0,0,0,530.44341199999997,400.95351200000016,"","","","","","","","","","",931.39692400000013,"-"]
["   Health Security Fund","           E Alap",0,0,0,-327.64596899999998,7.2023799999999483,"","","","","","","","","","",-320.44358900000003,"-"]
["Total expenditures","Kiadások mindösszesen",10443865.399999999,10443865.399999999,10443955.561318999,816609.657917,1318625.3528010002,"","","","","","","","","","",2135235.0107180001,20.44469643883026]
["   Pension Security Fund","ebből:  Ny Alap",6019900,6019900,6019900,476956.66302899993,946322.44328599982,"","","","","","","","","","",1423279.1063149997,23.642902810927087]
["   Health Security Fund","           E Alap",4423965.3999999994,4423965.3999999994,4424055.5613189992,339652.99488800002,372302.90951500001,"","","","","","","","","","",711955.90440300002,16.09283370281036]

{"sheet":"G2_kum","index":5,"n_rows":35,"n_cols":17,"rows_kept":35,"cut":false,"hidden":false,"merged":[]}
[null,"Magyar Államkincstár",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2. Szám"]
[null,null,"A társadalombiztosítás pénzügyi alapjai 2024. évi bevételeinek havi alakulása"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Millió forintban"]
["Hungarian State Treasury",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"No. 2"]
[null,null,"Monthly Revenues of Social Security Funds 2024"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Million HUF"]
[null,"Bevételek","Törvényi\n előirányzat","Törvénnyel\nmódosított \nelőirányzat","Módosított \nelőirányzat","I.hó","I-II.hó","I-III.hó","I-IV.hó","I-V.hó","I-VI.hó","I-VII.hó","I-VIII.hó","I-IX.hó","I-X.hó","I-XI.hó","I-XII.hó"]
["Revenues",null,"approved","appropriation amended by Law","appropriation amended by governmental and ministerial decision","January","January-February","January-March","January-April","January-May","January-June","January-July","January-August","January-September","January-October","January-November","January-December"]
["Contributions","Járulékbevételek, hozzájárulások ",5639900,7746200,7746200,677155.29526200006,1279182.9274230001,"","","","","","","","","",""]
["   Pension Security Fund","ebből:  Ny Alap",3609900,5479300,5479300,479253.26567700005,901496.95886000013,"","","","","","","","","",""]
["   Health Security Fund","              E Alap",2030000,2266900,2266900,197902.02958500001,377685.96856300003,"","","","","","","","","",""]
["Contributions from the central budget","Költségvetési hozzájárulások",1790733.8,2422378.2999999998,2422378.2999999998,162739.79999999999,774479.60000000009,"","","","","","","","","",""]
["   Pension Security Fund","ebből:  Ny Alap",554407.19999999995,531370,531370,5155.8,459311.6,"","","","","","","","","",""]
["   Health Security Fund","              E Alap",1236326.6000000001,1891008.3,1891008.3,157584,315168,"","","","","","","","","",""]
["Other revenues","Egyéb bevételek",192632,274823.59999999998,274823.59999999998,26671.100286999997,57325.918745000003,"","","","","","","","","",""]
["   Pension Security Fund","ebből:  Ny Alap",5671.6,9200,9200,2652.319915,4723.8616849999999,"","","","","","","","","",""]
["   Health Security Fund","              E Alap",186960.4,265623.59999999998,265623.59999999998,24018.780371999997,52602.057060000006,"","","","","","","","","",""]
["Revenues of property management","Vagyongazdálkodás bevételei",0,43.7,43.7,0,11.817112,"","","","","","","","","",""]
["   Pension Security Fund","ebből:  Ny Alap",0,30,30,0,7.3247819999999999,"","","","","","","","","",""]
["   Health Security Fund","              E Alap",0,13.7,13.7,0,4.4923299999999999,"","","","","","","","","",""]
["Revenues of Social Security budgetary institutions","Tb. költségvetési szerv bevételei",419.8,419.8,419.8,47.317790000000002,97.111766999999986,"","","","","","","","","",""]
["   Pension Security Fund","ebből:  Ny Alap",0,0,0,0,0,"","","","","","","","","",""]
["   Health Security Fund","              E Alap",419.8,419.8,419.8,47.317790000000002,97.111766999999986,"","","","","","","","","",""]
["SUBTOTAL OF BUDGETARY REVENUES","KÖLTSÉGVETÉSI BEVÉTELI FŐÖSSZEG",7623685.5999999996,10443865.399999999,10443865.399999999,866613.51333900006,2111097.3750470001,"","","","","","","","","",""]
["   Pension Security Fund","ebből:  Ny Alap",4169978.8000000003,6019900,6019900,487061.38559200004,1365539.745327,"","","","","","","","","",""]
["   Health Security Fund","           E Alap",3453706.8,4423965.3999999994,4423965.3999999994,379552.12774700002,745557.62972000008,"","","","","","","","","",""]
["BALANCE OF SOCIAL SECURITY FUNDS","TB ALAPOK KÖLTSÉGVETÉS SZERINTI EGYENLEGE",7174118.2999999998,0,-90.161319000646472,50206.652865000069,-23526.682335999794,"","","","","","","","","",""]
["   Pension Security Fund","ebből:  Ny Alap",4089676.8000000003,0,0,10635.165975000127,-56807.964063999709,"","","","","","","","","",""]
["   Health Security Fund","           E Alap",3416068.3,0,-90.161318999715149,39571.48689,33281.281728000031,"","","","","","","","","",""]
["BALANCE OF PROVISIONS NOT AFFECTING THE SOCIAL SECURITY FUNDS","NEM A TB ALAPOKBÓL FIN. ELLÁTÁSOK EGYENLEGE",0,0,0,-202.79744299999999,-610.95333500000015,"","","","","","","","","",""]
["   Pension Security Fund","ebből:  Ny Alap",0,0,0,-530.44341199999997,-931.39692400000013,"","","","","","","","","",""]
["   Health Security Fund","           E Alap",0,0,0,327.64596899999998,320.44358900000003,"","","","","","","","","",""]
["BALANCE","PÉNZFORGALMI EGYENLEG ",7623685.5999999996,0,-90.161319000646472,50003.855422000066,-24137.635670999793,"","","","","","","","","",""]
["   Pension Security Fund","ebből:  Ny Alap",4163003.8000000003,0,0,10104.722563000127,-57739.360987999717,"","","","","","","","","",""]
["   Health Security Fund","           E Alap",3453706.8,0,-90.161318999715149,39899.132858999998,33601.725317000033,"","","","","","","","","",""]

{"sheet":"G3_kum","index":6,"n_rows":50,"n_cols":17,"rows_kept":50,"cut":false,"hidden":false,"merged":[]}
[null,"Magyar Államkincstár",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2. Szám"]
[null,null,"A társadalombiztosítás pénzügyi alapjai 2024. évi kiadásainak havi alakulása"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Millió forintban"]
["Hungarian State Treasury",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"No. 2"]
[null,null,"Monthly Expenditures of Social Security Funds 2024"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Million HUF"]
[null,"Kiadások","Törvényi\n előirányzat","Törvénnyel\nmódosított \nelőirányzat","Módosított \nelőirányzat","I.hó","I-II.hó","I-III.hó","I-IV.hó","I-V.hó","I-VI.hó","I-VII.hó","I-VIII.hó","I-IX.hó","I-X.hó","I-XI.hó","I-XII.hó"]
["Expenditures",null,"approved","appropriation amended by Law","appropriation amended by governmental and ministerial decision","January","January-February","January-March","January-April","January-May","January-June","January-July","January-August","January-September","January-October","January-November","January-December"]
["Retirement allowances","Nyugellátások ",4162660,6010510,6010510,475592.71777699993,1420653.6137229998,"","","","","","","","","",""]
["   Pension Security Fund","ebből:  Ny Alap",4162660,6010510,6010510,475592.71777699993,1420653.6137229998,"","","","","","","","","",""]
["   Health Security Fund","              E Alap",0,0,0,0,0,"","","","","","","","","",""]
["Financial provisions of health security","Egészségbiztosítás pénzbeli ellátásai",887390.6,1215867.5999999999,1215867.5999999999,92918.371166000012,216133.82562700001,"","","","","","","","","",""]
["   Pregnancy and confinement benefit","ebből :  Csecsemőgondozási díj",0,172427.6,172427.6,12372.288142000001,26160.934011000001,"","","","","","","","","",""]
["   Sick benefit","               Táppénz ",181865.5,247789.8,247789.8,18396.624414999998,35034.124979999993,"","","","","","","","","",""]
["   Child-care pay expenditures","              GYED és örökbefogadói díj",266719.3,392436.1,392436.1,30703.592973000003,60805.452046999999,"","","","","","","","","",""]
["   Disability and rehabilitation provisions","              Rokkantsági, rehabilitációs ellátások",301346.2,390909.2,390909.2,30513.442318000001,91416.561929000003,"","","","","","","","","",""]
["   Other financial provisions of the Health Security Fund","             EA egyéb pénzbeli ellátásai",137459.6,12304.9,12304.9,932.42331799999999,2716.7526600000001,"","","","","","","","","",""]
["Provisions of health security in kind     ","Egészségbiztosítás természetbeni ellátásai     ",2690476.8,3181437.3999999994,3181437.3999999994,245888.881999,492092.77100099996,"","","","","","","","","",""]
["   Curative and preventive provisions","ebből:   Gyógyító-megelőző ellátás",2122969,2552909.7999999998,2552909.7999999998,196895.60417199999,386286.26241799997,"","","","","","","","","",""]
["   Medicine subsidies","              Gyógyszertámogatás",449567.3,500329.3,500329.3,39381.731255000006,87875.201952000003,"","","","","","","","","",""]
["   Therapeutic aid subsidies","              Gyógyászati segédeszköz támogatás",80302,89546.4,89546.4,4830.0874860000004,11195.790067,"","","","","","","","","",""]
["   Other in-kind provisions of the Health Security Fund","              EA egyéb természetbeni ellátásai      ",37638.5,34651.9,34651.9,4781.4590860000008,6735.5165639999996,"","","","","","","","","",""]
["   Provision of in-kind supplies","             Természetbeni ellátások céltartaléka",0,4000,4000,0,0,"","","","","","","","","",""]
["Other expenditures","Egyéb kiadások",22980,28031.9,28031.9,1466.16318,4539.1147179999998,"","","","","","","","","",""]
["   Pension Security Fund","ebből:  Ny Alap",7315.8,9387,9387,833.50184000000002,1694.0956680000002,"","","","","","","","","",""]
["   Health Security Fund","              E Alap",15664.2,18644.900000000001,18644.900000000001,632.66134,2845.0190499999999,"","","","","","","","","",""]
["Expenditures of property management","Vagyongazdálkodás kiadásai",3,15.8,15.8,9.1854000000000005E-2,0.54541399999999995,"","","","","","","","","",""]
["   Pension Security Fund","ebből:  Ny Alap",3,3,3,0,0,"","","","","","","","","",""]
["   Health Security Fund","              E Alap",0,12.8,12.8,9.1854000000000005E-2,0.54541399999999995,"","","","","","","","","",""]
["Contributions to the central budget","Költségvetési befizetések",0,0,0,0,0,"","","","","","","","","",""]
["   Pension Security Fund","ebből:  Ny Alap",0,0,0,0,0,"","","","","","","","","",""]
["   Health Security Fund","              E Alap",0,0,0,0,0,"","","","","","","","","",""]
[" Expenditures of Social Security budgetary institution","Tb. költségvetési szerv kiadásai",6975,8002.7,8092.8613189999996,540.63449799999989,1204.1868999999997,"","","","","","","","","",""]
["   Pension Security Fund","ebből:  Ny Alap",0,0,0,0,0,"","","","","","","","","",""]
["   Health Security Fund","              E Alap",6975,8002.7,8092.8613189999996,540.63449799999989,1204.1868999999997,"","","","","","","","","",""]
["SUBTOTAL OF BUDGETARY EXPENDITURES","KÖLTSÉGVETÉSI KIADÁSI FŐÖSSZEG",7770485.4000000004,10443865.399999999,10443955.561318999,816406.86047399999,2134624.0573829999,"","","","","","","","","",""]
["   Pension Security Fund","ebből:  Ny Alap",4169978.8,6019900,6019900,476426.21961699991,1422347.7093909997,"","","","","","","","","",""]
["   Health Security Fund","           E Alap",3600506.6,4423965.3999999994,4424055.5613189992,339980.64085700002,712276.34799200005,"","","","","","","","","",""]
["Provisions financed from the Central Budget","Központi költségvetésből finanszírozott ellátások ",0,0,0,200.18694399999998,612.59909000000016,"","","","","","","","","",""]
["   Pension Security Fund","ebből:  Ny Alap",0,0,0,527.83291299999996,933.04267900000013,"","","","","","","","","",""]
["   Health Security Fund","             E Alap",0,0,0,-327.64596899999998,-320.44358900000003,"","","","","","","","","",""]
["Provisions financed from other resources","Egyéb forrásból finanszírozott ellátások",0,0,0,2.6104989999999999,-1.6457549999999994,"","","","","","","","","",""]
["   Pension Security Fund","ebből:  Ny Alap",0,0,0,2.6104989999999999,-1.6457549999999994,"","","","","","","","","",""]
["   Health Security Fund","             E Alap",0,0,0,0,0,"","","","","","","","","",""]
["EXPENDITURES OF PROVIONS NOT AFFECTING THE SOCIAL SECURITY FUNDS","NEM A TB ALAPOKBÓL FIN. ELLÁTÁSOK KIADÁSAI",0,0,0,202.79744299999999,610.95333500000015,"","","","","","","","","",""]
["   Pension Security Fund","ebből:  Ny Alap",0,0,0,530.44341199999997,931.39692400000013,"","","","","","","","","",""]
["   Health Security Fund","           E Alap",0,0,0,-327.64596899999998,-320.44358900000003,"","","","","","","","","",""]
["Total expenditures","Kiadások mindösszesen",7770485.4000000004,10443865.399999999,10443955.561318999,816609.657917,2135235.0107180001,"","","","","","","","","",""]
["   Pension Security Fund","ebből:  Ny Alap",4169978.8,6019900,6019900,476956.66302899993,1423279.1063149997,"","","","","","","","","",""]
["   Health Security Fund","           E Alap",3600506.6,4423965.3999999994,4424055.5613189992,339652.99488800002,711955.90440300002,"","","","","","","","","",""]

{"sheet":"G2_telj.arány","index":7,"n_rows":35,"n_cols":17,"rows_kept":35,"cut":false,"hidden":false,"merged":[]}
[null,"Magyar Államkincstár",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2. Szám"]
[null,null,"A társadalombiztosítás pénzügyi alapjai 2024. évi bevételeinek havi alakulása"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"%-ban"]
["Hungarian State Treasury",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"No. 2"]
[null,null,"Monthly Revenues of Social Security Funds 2024"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"on %"]
[null,"Bevételek","Törvényi\n előirányzat","Törvénnyel\nmódosított \nelőirányzat","Módosított \nelőirányzat","I.hó","II.hó","III.hó","IV.hó","V.hó","VI.hó","VII.hó","VIII.hó","IX.hó","X.hó","XI.hó","XII.hó"]
["Revenues",null,"approved","appropriation amended by Law","appropriation amended by governmental and ministerial decision","January","February","March","April","May","June","July","August","September","October","November","December"]
["Contributions","Járulékbevételek, hozzájárulások ",5639900,7746200,7746200,8.7417739699723747,7.771909222083087,"","","","","","","","","",""]
["   Pension Security Fund","ebből:  Ny Alap",3609900,5479300,5479300,8.746614817166428,7.7061612465643439,"","","","","","","","","",""]
["   Health Security Fund","              E Alap",2030000,2266900,2266900,8.7300732094490279,7.9308279579160974,"","","","","","","","","",""]
["Contributions from the central budget","Költségvetési hozzájárulások",1790733.8,2422378.2999999998,2422378.2999999998,6.7181827049887293,25.253685603111624,"","","","","","","","","",""]
["   Pension Security Fund","ebből:  Ny Alap",554407.19999999995,531370,531370,0.97028435929766466,85.468844684494798,"","","","","","","","","",""]
["   Health Security Fund","              E Alap",1236326.6000000001,1891008.3,1891008.3,8.333332011287311,8.333332011287311,"","","","","","","","","",""]
["Other revenues","Egyéb bevételek",192632,274823.59999999998,274823.59999999998,9.7048071151822466,11.154361728032093,"","","","","","","","","",""]
["   Pension Security Fund","ebből:  Ny Alap",5671.6,9200,9200,28.82956429347826,22.516758369565217,"","","","","","","","","",""]
["   Health Security Fund","              E Alap",186960.4,265623.59999999998,265623.59999999998,9.0424120341716616,10.760819704273269,"","","","","","","","","",""]
["Revenues of property management","Vagyongazdálkodás bevételei",0,43.7,43.7,0,27.041446224256287,"","","","","","","","","",""]
["   Pension Security Fund","ebből:  Ny Alap",0,30,30,0,24.415939999999999,"","","","","","","","","",""]
["   Health Security Fund","              E Alap",0,13.7,13.7,0,32.790729927007298,"","","","","","","","","",""]
["Revenues of Social Security budgetary institutions","Tb. költségvetési szerv bevételei",419.8,419.8,419.8,11.271507860886135,11.861357074797517,"","","","","","","","","",""]
["   Pension Security Fund","ebből:  Ny Alap",0,0,0,"","","","","","","","","","","",""]
["   Health Security Fund","              E Alap",419.8,419.8,419.8,11.271507860886135,11.861357074797517,"","","","","","","","","",""]
["SUBTOTAL OF BUDGETARY REVENUES","KÖLTSÉGVETÉSI BEVÉTELI FŐÖSSZEG",7623685.5999999996,10443865.399999999,10443865.399999999,8.2978234604498073,11.915931640673962,"","","","","","","","","",""]
["   Pension Security Fund","ebből:  Ny Alap",4169978.8000000003,6019900,6019900,8.090855090483231,14.59290619005299,"","","","","","","","","",""]
["   Health Security Fund","           E Alap",3453706.8,4423965.3999999994,4423965.3999999994,8.5794551590977655,8.2732451292001539,"","","","","","","","","",""]
["BALANCE OF SOCIAL SECURITY FUNDS","TB ALAPOK KÖLTSÉGVETÉS SZERINTI EGYENLEGE",7174118.2999999998,0,-90.161319000646472,-55685.357558533586,81779.343978398523,"","","","","","","","","",""]
["   Pension Security Fund","ebből:  Ny Alap",4089676.8000000003,0,0,"","","","","","","","","","","",""]
["   Health Security Fund","           E Alap",3416068.3,0,-90.161318999715149,-43889.64949606052,6976.611735260708,"","","","","","","","","",""]
["BALANCE OF PROVISIONS NOT AFFECTING THE SOCIAL SECURITY FUNDS","NEM A TB ALAPOKBÓL FIN. ELLÁTÁSOK EGYENLEGE",0,0,0,"","","","","","","","","","","",""]
["   Pension Security Fund","ebből:  Ny Alap",0,0,0,"","","","","","","","","","","",""]
["   Health Security Fund","           E Alap",0,0,0,"","","","","","","","","","","",""]
["BALANCE","PÉNZFORGALMI EGYENLEG ",7623685.5999999996,0,-90.161319000646472,-55460.430233547857,82232.039099237503,"","","","","","","","","",""]
["   Pension Security Fund","ebből:  Ny Alap",4163003.8000000003,0,0,"","","","","","","","","","","",""]
["   Health Security Fund","           E Alap",3453706.8,0,-90.161318999715149,-44253.049202980328,6984.6000611635463,"","","","","","","","","",""]

{"sheet":"G3_telj.arány","index":8,"n_rows":50,"n_cols":17,"rows_kept":50,"cut":false,"hidden":false,"merged":[]}
[null,"Magyar Államkincstár",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2. Szám"]
[null,null,"A társadalombiztosítás pénzügyi alapjai 2024. évi kiadásainak havi alakulása"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"%-ban"]
["Hungarian State Treasury",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"No. 2"]
[null,null,"Monthly Expenditures of Social Security Funds 2024"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"on %"]
[null,"Kiadások","Törvényi\n előirányzat","Törvénnyel\nmódosított \nelőirányzat","Módosított \nelőirányzat","I.hó","II.hó","III.hó","IV.hó","V.hó","VI.hó","VII.hó","VIII.hó","IX.hó","X.hó","XI.hó","XII.hó"]
["Expenditures",null,"approved","appropriation amended by Law","appropriation amended by governmental and ministerial decision","January","February","March","April","May","June","July","August","September","October","November","December"]
["Retirement allowances","Nyugellátások ",4162660,6010510,6010510,7.912684909882854,15.72347264950894,"","","","","","","","","",""]
["   Pension Security Fund","ebből:  Ny Alap",4162660,6010510,6010510,7.912684909882854,15.72347264950894,"","","","","","","","","",""]
["   Health Security Fund","              E Alap",0,0,0,"","","","","","","","","","","",""]
["Financial provisions of health security","Egészségbiztosítás pénzbeli ellátásai",887390.6,1215867.5999999999,1215867.5999999999,7.6421455071259432,10.133953274270983,"","","","","","","","","",""]
["   Pregnancy and confinement benefit","ebből :  Csecsemőgondozási díj",0,172427.6,172427.6,7.1753525201301889,7.9967742223402745,"","","","","","","","","",""]
["   Sick benefit","               Táppénz ",181865.5,247789.8,247789.8,7.4242863971801913,6.7143605447036139,"","","","","","","","","",""]
["   Child-care pay expenditures","              GYED és örökbefogadói díj",266719.3,392436.1,392436.1,7.8238452000210996,7.6705122372788841,"","","","","","","","","",""]
["   Disability and rehabilitation provisions","              Rokkantsági, rehabilitációs ellátások",301346.2,390909.2,390909.2,7.8057621355547528,15.579863459596243,"","","","","","","","","",""]
["   Other financial provisions of the Health Security Fund","             EA egyéb pénzbeli ellátásai",137459.6,12304.9,12304.9,7.5776586400539623,14.500965810368227,"","","","","","","","","",""]
["Provisions of health security in kind     ","Egészségbiztosítás természetbeni ellátásai     ",2690476.8,3181437.3999999994,3181437.3999999994,7.7288612373451082,7.7387626423829676,"","","","","","","","","",""]
["   Curative and preventive provisions","ebből:   Gyógyító-megelőző ellátás",2122969,2552909.7999999998,2552909.7999999998,7.7125954145344275,7.4186192652008307,"","","","","","","","","",""]
["   Medicine subsidies","              Gyógyszertámogatás",449567.3,500329.3,500329.3,7.871162303506912,9.6923107835179749,"","","","","","","","","",""]
["   Therapeutic aid subsidies","              Gyógyászati segédeszköz támogatás",80302,89546.4,89546.4,5.3939493781994594,7.108831377922507,"","","","","","","","","",""]
["   Other in-kind provisions of the Health Security Fund","              EA egyéb természetbeni ellátásai      ",37638.5,34651.9,34651.9,13.798548091158061,5.6391063058591273,"","","","","","","","","",""]
["   Provision of in-kind supplies","             Természetbeni ellátások céltartaléka",0,4000,4000,0,0,"","","","","","","","","",""]
["Other expenditures","Egyéb kiadások",22980,28031.9,28031.9,5.2303382218115786,10.962337686706929,"","","","","","","","","",""]
["   Pension Security Fund","ebből:  Ny Alap",7315.8,9387,9387,8.8793207627570059,9.167932545009057,"","","","","","","","","",""]
["   Health Security Fund","              E Alap",15664.2,18644.900000000001,18644.900000000001,3.3932139083609996,11.865752618678565,"","","","","","","","","",""]
["Expenditures of property management","Vagyongazdálkodás kiadásai",3,15.8,15.8,0.58135443037974688,2.8706329113924047,"","","","","","","","","",""]
["   Pension Security Fund","ebből:  Ny Alap",3,3,3,0,0,"","","","","","","","","",""]
["   Health Security Fund","              E Alap",0,12.8,12.8,0.71760937499999999,3.5434374999999996,"","","","","","","","","",""]
["Contributions to the central budget","Költségvetési befizetések",0,0,0,"","","","","","","","","","","",""]
["   Pension Security Fund","ebből:  Ny Alap",0,0,0,"","","","","","","","","","","",""]
["   Health Security Fund","              E Alap",0,0,0,"","","","","","","","","","","",""]
[" Expenditures of Social Security budgetary institution","Tb. költségvetési szerv kiadásai",6975,8002.7,8092.8613189999996,6.6803875253703699,8.1992310981796503,"","","","","","","","","",""]
["   Pension Security Fund","ebből:  Ny Alap",0,0,0,"","","","","","","","","","","",""]
["   Health Security Fund","              E Alap",6975,8002.7,8092.8613189999996,6.6803875253703699,8.1992310981796503,"","","","","","","","","",""]
["SUBTOTAL OF BUDGETARY EXPENDITURES","KÖLTSÉGVETÉSI KIADÁSI FŐÖSSZEG",7770485.4000000004,10443865.399999999,10443955.561318999,7.8170273291635253,12.621819282640823,"","","","","","","","","",""]
["   Pension Security Fund","ebből:  Ny Alap",4169978.8,6019900,6019900,7.9141882691905172,15.713242575026163,"","","","","","","","","",""]
["   Health Security Fund","           E Alap",3600506.6,4423965.3999999994,4424055.5613189992,7.6848185142511491,8.4152583975234432,"","","","","","","","","",""]
["Provisions financed from the Central Budget","Központi költségvetésből finanszírozott ellátások ",0,0,0,"","","","","","","","","","","",""]
["   Pension Security Fund","ebből:  Ny Alap",0,0,0,"","","","","","","","","","","",""]
["   Health Security Fund","             E Alap",0,0,0,"","","","","","","","","","","",""]
["Provisions financed from other resources","Egyéb forrásból finanszírozott ellátások",0,0,0,"","","","","","","","","","","",""]
["   Pension Security Fund","ebből:  Ny Alap",0,0,0,"","","","","","","","","","","",""]
["   Health Security Fund","             E Alap",0,0,0,"","","","","","","","","","","",""]
["EXPENDITURES OF PROVIONS NOT AFFECTING THE SOCIAL SECURITY FUNDS","NEM A TB ALAPOKBÓL FIN. ELLÁTÁSOK KIADÁSAI",0,0,0,"","","","","","","","","","","",""]
["   Pension Security Fund","ebből:  Ny Alap",0,0,0,"","","","","","","","","","","",""]
["   Health Security Fund","           E Alap",0,0,0,"","","","","","","","","","","",""]
["Total expenditures","Kiadások mindösszesen",7770485.4000000004,10443865.399999999,10443955.561318999,7.8189690976994903,12.625727341130769,"","","","","","","","","",""]
["   Pension Security Fund","ebből:  Ny Alap",4169978.8,6019900,6019900,7.9229997679197322,15.719903043007355,"","","","","","","","","",""]
["   Health Security Fund","           E Alap",3600506.6,4423965.3999999994,4424055.5613189992,7.6774125048903086,8.4154211979200522,"","","","","","","","","",""]