{"text_format":"3","workbook":"xls","n_sheets":3,"sheets":["Monit 2026 07","Új összesített tábla","Összesítve"],"not_rendered":{"external_links":1,"defined_names":1},"read":"whole","date_system":"1900","formulas":"cached_only"}

{"sheet":"Monit 2026 07","index":0,"n_rows":33,"n_cols":14,"rows_kept":33,"merged":[[2,4,2,5],[2,10,2,11],[3,6,3,9]],"flags":["formulas_cached_only"]}
["A központi költségvetés adósságának alakulása 2026-ban, milliárd forint"]
[{"$nulls":8},"",""]
[{"$nulls":4},"2025. december 31.",null,"kibocsátás (növekedés)","törlesztés (csökkenés)","egyéb változás","nettó \nváltozás","2026. július",null,"változás"]
[{"$nulls":4},"előzetes állomány","Megoszlás","I-VII. hónap",{"$nulls":3},"előzetes állomány","Megoszlás","százalékpont"]
["1. Forint",{"$nulls":3},{"v":42575.955439749,"d":"42,575.955"},{"v":0.7032732567856637,"d":"70.3%"},{"v":12396.617752524,"d":"12,396.618"},{"v":8349.968421440999,"d":"8,349.968"},{"v":0,"d":"0.000"},{"v":4046.6493310829997,"d":"4,046.649"},{"v":46622.60477081701,"d":"46,622.605"},{"v":0.7094607406405732,"d":"70.9%"},{"v":0.006187483854909526,"d":"0.62%"}]
[null,"1.1. Hitel",null,null,{"v":723.302119555,"d":"723.302"},{"v":0.011947565991308666,"d":"1.2%"},{"v":0,"d":"0.000"},{"v":116.1420138,"d":"116.142"},{"v":0,"d":"0.000"},{"v":-116.1420138,"d":"-116.142"},{"v":607.160105755,"d":"607.160"},{"v":0.009239214763607095,"d":"0.9%"},{"v":-0.0027083512277015706,"d":"-0.27%"}]
[null,null,"1.1.1. Külföldi",null,{"v":723.302119555,"d":"723.302"},{"v":0.011947565991308666,"d":"1.2%"},{"v":0,"d":"0.000"},{"v":116.1420138,"d":"116.142"},{"v":0,"d":"0.000"},{"v":-116.1420138,"d":"-116.142"},{"v":607.160105755,"d":"607.160"},{"v":0.009239214763607095,"d":"0.9%"},{"v":-0.0027083512277015706,"d":"-0.27%"}]
[null,null,"1.1.2. Belföldi",null,{"v":0,"d":"0.000"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.000"},{"v":0,"d":"0.000"},{"v":0,"d":"0.000"},{"v":0,"d":"0.000"},{"v":0,"d":"0.000"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.00%"}]
[null,"1.2. Állampapír",null,null,{"v":41852.653320194,"d":"41,852.653"},{"v":0.691325690794355,"d":"69.1%"},{"v":12396.617752524,"d":"12,396.618"},{"v":8233.826407641,"d":"8,233.826"},{"v":0,"d":"0.000"},{"v":4162.7913448829995,"d":"4,162.791"},{"v":46015.44466506201,"d":"46,015.445"},{"v":0.7002215258769661,"d":"70.0%"},{"v":0.008895835082611048,"d":"0.89%"}]
[null,null,"1.2.1. Kötvény",null,{"v":27192.370447408,"d":"27,192.370"},{"v":0.44916589015444536,"d":"44.9%"},{"v":4904.796089947,"d":"4,904.796"},{"v":2054.069599966,"d":"2,054.070"},{"v":0,"d":"0.000"},{"v":2850.7264899809998,"d":"2,850.726"},{"v":30043.096937408005,"d":"30,043.097"},{"v":0.4571687469871175,"d":"45.7%"},{"v":0.008002856832672156,"d":"0.80%"}]
[null,null,"1.2.2. Diszkont kincstárjegy",null,{"v":2934.249709922,"d":"2,934.250"},{"v":0.04846818652465687,"d":"4.8%"},{"v":4443.156538843,"d":"4,443.157"},{"v":4049.38427125,"d":"4,049.384"},{"v":0,"d":"0.000"},{"v":393.7722675929999,"d":"393.772"},{"v":3328.021977496,"d":"3,328.022"},{"v":0.05064283620850645,"d":"5.1%"},{"v":0.002174649683849582,"d":"0.22%"}]
[null,null,"1.2.3. Lakossági állampapír",null,{"v":11726.033162864,"d":"11,726.033"},{"v":0.19369161411525282,"d":"19.4%"},{"v":3048.6651237339997,"d":"3,048.665"},{"v":2130.372536425,"d":"2,130.373"},{"v":0,"d":"0.000"},{"v":918.2925873089998,"d":"918.293"},{"v":12644.325750158,"d":"12,644.326"},{"v":0.19240994268134207,"d":"19.2%"},{"v":-0.0012816714339107527,"d":"-0.13%"}]
["2. Deviza",{"$nulls":3},{"v":17809.66613234037,"d":"17,809.666"},{"v":0.2941815814534352,"d":"29.4%"},{"v":2812.1610832519996,"d":"2,812.161"},{"v":548.5143897199998,"d":"548.514"},{"v":-1126.4949048504072,"d":"-1,126.495"},{"v":1137.1517886815927,"d":"1,137.152"},{"v":18946.817921029673,"d":"18,946.818"},{"v":0.28831558299054344,"d":"28.8%"},{"v":-0.005865998462891764,"d":"-0.59%"},{"v":2263.6466935319995,"d":"2,263.6"}]
[null,"2.1. Hitel",null,null,{"v":3487.644835458167,"d":"3,487.645"},{"v":0.05760921432322002,"d":"5.8%"},{"v":149.461376851,"d":"149.461"},{"v":8.746923813,"d":"8.747"},{"v":-224.34853321289748,"d":"-224.349"},{"v":-83.63408017489746,"d":"-83.634"},{"v":3404.0107552909794,"d":"3,404.011"},{"v":0.05179916487868284,"d":"5.2%"},{"v":-0.0058100494445371825,"d":"-0.58%"}]
[null,null,"2.1.1. Külföldi",null,{"v":3487.644835458167,"d":"3,487.645"},{"v":0.05760921432322002,"d":"5.8%"},{"v":149.461376851,"d":"149.461"},{"v":8.746923813,"d":"8.747"},{"v":-224.34853321289748,"d":"-224.349"},{"v":-83.63408017489746,"d":"-83.634"},{"v":3404.0107552909794,"d":"3,404.011"},{"v":0.05179916487868284,"d":"5.2%"},{"v":-0.0058100494445371825,"d":"-0.58%"}]
[null,null,"2.1.2. Belföldi",null,{"v":2.8714537620544433e-15,"d":"0.000"},{"v":4.743091771145887e-20,"d":"0.0%"},{"v":0,"d":"0.000"},{"v":0,"d":"0.000"},{"v":-1.66967511177063e-16,"d":"-0.000"},{"v":-1.66967511177063e-16,"d":"-0.000"},{"v":2.7044862508773803e-15,"d":"0.000"},{"v":4.115443201922349e-20,"d":"0.0%"},{"v":-6.276485692235381e-21,"d":"-0.00%"}]
[null,"2.2. Állampapír",null,null,{"v":14322.021296882205,"d":"14,322.021"},{"v":0.2365723671302152,"d":"23.7%"},{"v":2662.6997064009997,"d":"2,662.700"},{"v":539.7674659069999,"d":"539.767"},{"v":-902.1463716375098,"d":"-902.146"},{"v":1220.7858688564902,"d":"1,220.786"},{"v":15542.807165738695,"d":"15,542.807"},{"v":0.2365164181118606,"d":"23.7%"},{"v":-5.5949018354595204e-05,"d":"-0.01%"}]
[null,null,"2.2.1. Külföldi ",null,{"v":13758.891252650605,"d":"13,758.891"},{"v":0.22727053711582934,"d":"22.7%"},{"v":2610.312,"d":"2,610.312"},{"v":514.7177597499999,"d":"514.718"},{"v":-869.3816998483799,"d":"-869.382"},{"v":1226.2125404016201,"d":"1,226.213"},{"v":14985.103793052225,"d":"14,985.104"},{"v":0.22802979129663056,"d":"22.8%"},{"v":0.0007592541808012221,"d":"0.08%"}]
[{"$nulls":3},"2.2.1.1. Devizakötvény",{"v":13589.30740170234,"d":"13,589.307"},{"v":0.2244693366278352,"d":"22.4%"},{"v":2610.312,"d":"2,610.312"},{"v":357.51662995,"d":"357.517"},{"v":-856.9989787001139,"d":"-856.999"},{"v":1395.796391349886,"d":"1,395.796"},{"v":14985.103793052225,"d":"14,985.104"},{"v":0.22802979129663056,"d":"22.8%"},{"v":0.003560454668795371,"d":"0.36%"}]
[{"$nulls":3},"2.2.1.2. ECP program",{"v":169.583850948266,"d":"169.584"},{"v":0.0028012004879941384,"d":"0.3%"},{"v":0,"d":"0.000"},{"v":157.2011298,"d":"157.201"},{"v":-12.382721148266,"d":"-12.383"},{"v":-169.583850948266,"d":"-169.584"},{"v":0,"d":"0.000"},{"v":0,"d":"0.0%"},{"v":-0.0028012004879941384,"d":"-0.28%"}]
[null,null,"2.2.2. Belföldi",null,{"v":563.1300442316,"d":"563.130"},{"v":0.00930183001438586,"d":"0.9%"},{"v":52.387706401,"d":"52.388"},{"v":25.049706157,"d":"25.050"},{"v":-32.76467178912992,"d":"-32.765"},{"v":-5.426671545129921,"d":"-5.427"},{"v":557.7033726864701,"d":"557.703"},{"v":0.008486626815230063,"d":"0.8%"},{"v":-0.0008152031991557965,"d":"-0.08%"}]
["Összesen",{"$nulls":3},{"v":60385.62157208937,"d":"60,385.622"},{"v":0.9974548382390989,"d":"99.7%"},{"v":15208.778835776,"d":"15,208.779"},{"v":8898.482811160999,"d":"8,898.483"},{"v":-1126.4949048504072,"d":"-1,126.495"},{"v":5183.801119764592,"d":"5,183.801"},{"v":65569.42269184667,"d":"65,569.423"},{"v":0.9977763236311165,"d":"99.8%"},{"v":0.0003214853920175953,"d":"0.03%"},{"v":6310.296024615001,"d":"6,310.3"}]
[null,null,"Egyéb kötelezettség",null,{"v":154.08334196349,"d":"154.083"},{"v":0.0025451617609012034,"d":"0.3%"},{"v":248.8211786,"d":"248.821"},{"v":249.8017348,"d":"249.802"},{"v":-6.972663903533487,"d":"-6.973"},{"v":-7.95322010353348,"d":"-7.953"},{"v":146.13012185995652,"d":"146.130"},{"v":0.0022236763688835226,"d":"0.2%"},{"v":-0.00032148539201768073,"d":"-0.03%"}]
["MINDÖSSZESEN",{"$nulls":3},{"v":60539.704914052854,"d":"60,539.705"},{"v":1,"d":"100.0%"},{"v":15457.600014376,"d":"15,457.600"},{"v":9148.284545960998,"d":"9,148.285"},{"v":-1133.4675687539407,"d":"-1,133.468"},{"v":5175.847899661058,"d":"5,175.848"},{"v":65715.55281370663,"d":"65,715.553"},{"v":1,"d":"100.0%"},{"v":0,"d":"0.00%"}]
[]
[{"$nulls":3},"1.2.2. Diszkont kincstárjegy névértéken",{"v":3052.27048,"d":"3,052.270"},{"$nulls":5},{"v":3452.94807,"d":"3,452.948"}]
[{"$nulls":3},"Kincstári takarékjegy 1 éves",{"v":355.16345,"d":"355.163"},null,{"v":219.16653,"d":"219.167"},{"v":208.49815,"d":"208.498"},{"v":0,"d":"0.000"},{"v":10.668379999999985,"d":"10.668"},{"v":365.83183,"d":"365.832"}]
[{"$nulls":3},"Kincstári takarékjegy 2 éves",{"v":268.37706,"d":"268.377"},null,{"v":90.61442,"d":"90.614"},{"v":60.8465,"d":"60.847"},{"v":0,"d":"0.000"},{"v":29.767919999999997,"d":"29.768"},{"v":298.14498,"d":"298.145"}]
[{"$nulls":3},"MAP Plusz nyomdai",{"v":90.16423,"d":"90.164"},null,{"v":13.79121,"d":"13.791"},{"v":19.96365,"d":"19.964"},{"v":0,"d":"0.000"},{"v":-6.172440000000002,"d":"-6.172"},{"v":83.99179,"d":"83.992"}]
[{"$nulls":3},"Önkormányzati Magyar Államkötvény",{"v":277.64947,"d":"277.649"},null,{"v":304.12017,"d":"304.120"},{"v":238.370269999,"d":"238.370"},{"v":0,"d":"0.000"},{"v":65.74990000099999,"d":"65.750"},{"v":343.39937,"d":"343.399"}]
[{"$nulls":3},"Devizahitel swap",{"v":44.529160797067384,"d":"44.529"},null,{"v":0,"d":"0.000"},{"v":0,"d":"0.000"},{"v":-11.59216297672107,"d":"-11.592"},{"v":-11.59216297672107,"d":"-11.592"},{"v":32.93699782034631,"d":"32.937"}]
[{"$nulls":3},"ECP swap",{"v":5.373850948265991,"d":"5.374"},null,{"v":0,"d":"0.000"},{"v":0.4611298,"d":"0.461"},{"v":-4.912721148265991,"d":"-4.913"},{"v":-5.373850948265991,"d":"-5.374"},{"v":0,"d":"0.000"}]
[{"$nulls":3},"Devizakötvény swap",{"v":382.2287717023398,"d":"382.229"},null,{"v":0,"d":"0.000"},{"v":-5.64440145,"d":"-5.644"},{"v":-164.2447901001152,"d":"-164.245"},{"v":-158.6003886501152,"d":"-158.600"},{"v":223.62838305222462,"d":"223.628"}]

{"sheet":"Új összesített tábla","index":1,"n_rows":12,"n_cols":8,"rows_kept":12,"merged":[[1,2,1,3]],"flags":["formulas_cached_only"]}
[]
[null,null,2025,null,2026,null,"Változás"]
[null,"(mrd Ft)","záró","%","július","%","mrd Ft","%"]
[null,"Forint",{"v":42575.955439749,"d":"42,576.0"},{"v":70.32732567856637,"d":"70.33"},{"v":46622.604770817,"d":"46,622.6"},{"v":70.94607406405731,"d":"70.95"},{"v":4046.6493310680016,"d":"4,046.6"},{"v":9.504541446626098,"d":"9.50"}]
[null,"    Hitel ",{"v":723.302119555,"d":"723.3"},{"v":1.1947565991308666,"d":"1.19"},{"v":607.160105755,"d":"607.2"},{"v":0.9239214763607095,"d":"0.92"},{"v":-116.14201379999997,"d":"-116.1"},{"v":-16.057192514720473,"d":"-16.06"}]
[null,"   Államkötvény",{"v":27192.370447408,"d":"27,192.4"},{"v":44.916589015444536,"d":"44.92"},{"v":30043.096937408005,"d":"30,043.1"},{"v":45.71687469871175,"d":"45.72"},{"v":2850.7264900000046,"d":"2,850.7"},{"v":10.483552713852271,"d":"10.48"}]
[null,"   Lakossági állampapír",{"v":11726.033162864,"d":"11,726.0"},{"v":19.369161411525283,"d":"19.37"},{"v":12644.325750158,"d":"12,644.3"},{"v":19.240994268134205,"d":"19.24"},{"v":918.2925872939995,"d":"918.3"},{"v":7.831229662578518,"d":"7.83"}]
[null,"   Diszkont kincstárjegy",{"v":2934.249709922,"d":"2,934.2"},{"v":4.846818652465687,"d":"4.85"},{"v":3328.021977496,"d":"3,328.0"},{"v":5.064283620850645,"d":"5.06"},{"v":393.7722675740001,"d":"393.8"},{"v":13.41986219654317,"d":"13.42"}]
[null,"Deviza",{"v":17809.66613234037,"d":"17,809.7"},{"v":29.41815814534352,"d":"29.42"},{"v":18946.817921029673,"d":"18,946.8"},{"v":28.831558299054343,"d":"28.83"},{"v":1137.1517886893016,"d":"1,137.2"},{"v":6.385025863142715,"d":"6.39"}]
[null,"Összesen",{"v":60385.62157208937,"d":"60,385.6"},{"v":99.7454838239099,"d":"99.75"},{"v":65569.42269184667,"d":"65,569.4"},{"v":99.77763236311165,"d":"99.78"},{"v":5183.801119757307,"d":"5,183.8"},{"v":8.584495753792645,"d":"8.58"}]
[null,"Egyéb kötelezettségek",{"v":154.08334196349,"d":"154.1"},{"v":0.25451617609012034,"d":"0.25"},{"v":146.13012185995652,"d":"146.1"},{"v":0.22236763688835226,"d":"0.22"},{"v":-7.953220103533482,"d":"-8.0"},{"v":-5.161635256728787,"d":"-5.16"}]
[null,"Mindösszesen",{"v":60539.704914052854,"d":"60,539.7"},{"v":100.00000000000001,"d":"100.00"},{"v":65715.55281370663,"d":"65,715.6"},{"v":100,"d":"100.00"},{"v":5175.847899653774,"d":"5,175.8"},{"v":8.54950962678433,"d":"8.55"}]

{"sheet":"Összesítve","index":2,"n_rows":13,"n_cols":8,"rows_kept":13,"merged":[[1,4,1,5]],"flags":["formulas_cached_only"]}
[]
[null,null,2025,null,2026,null,"Változás"]
[null,"(mrd Ft)","záró","%","július","%","mrd Ft","%"]
[null,"Deviza",{"v":17809.66613234037,"d":"17,809.7"},{"v":0.2941815814534352,"d":"29.4%"},{"v":18946.817921029673,"d":"18,946.8"},{"v":0.28831558299054344,"d":"28.8%"},{"v":1137.1517886815927,"d":"1,137.2"},{"v":0.0638502586309943,"d":"6.4%"}]
[null,"    Állampapír",{"v":14322.021296882205,"d":"14,322.0"},{"v":0.2365723671302152,"d":"23.7%"},{"v":15542.807165738695,"d":"15,542.8"},{"v":0.2365164181118606,"d":"23.7%"},{"v":1220.7858688564902,"d":"1,220.8"},{"v":0.08523837826733618,"d":"8.5%"}]
[null,"    Hitel",{"v":3487.644835458167,"d":"3,487.6"},{"v":0.05760921432322002,"d":"5.8%"},{"v":3404.0107552909794,"d":"3,404.0"},{"v":0.05179916487868284,"d":"5.2%"},{"v":-83.63408017489746,"d":"-83.6"},{"v":-0.023980102367249952,"d":"-2.4%"}]
[null,"Forint",{"v":42575.955439749,"d":"42,576.0"},{"v":0.7032732567856637,"d":"70.3%"},{"v":46622.60477081701,"d":"46,622.6"},{"v":0.7094607406405732,"d":"70.9%"},{"v":4046.6493310829997,"d":"4,046.6"},{"v":0.09504541446661323,"d":"9.5%"}]
[null,"   Állampapír",{"v":41852.653320194,"d":"41,852.7"},{"v":0.691325690794355,"d":"69.1%"},{"v":46015.44466506201,"d":"46,015.4"},{"v":0.7002215258769661,"d":"70.0%"},{"v":4162.7913448829995,"d":"4,162.8"},{"v":0.09946302121004222,"d":"9.9%"}]
[null,"   Hitel ",{"v":723.302119555,"d":"723.3"},{"v":0.011947565991308666,"d":"1.2%"},{"v":607.160105755,"d":"607.2"},{"v":0.009239214763607095,"d":"0.9%"},{"v":-116.1420138,"d":"-116.1"},{"v":-0.16057192514720475,"d":"-16.1%"}]
[null,"Összesen",{"v":60385.62157208937,"d":"60,385.6"},{"v":0.9974548382390989,"d":"99.7%"},{"v":65569.42269184667,"d":"65,569.4"},{"v":0.9977763236311165,"d":"99.8%"},{"v":5183.801119764592,"d":"5,183.8"},{"v":0.08584495753804709,"d":"8.6%"}]
[null,"Egyéb kötelezettségek",{"v":154.08334196349,"d":"154.1"},{"v":0.0025451617609012034,"d":"0.3%"},{"v":146.13012185995652,"d":"146.1"},{"v":0.0022236763688835226,"d":"0.2%"},{"v":-7.95322010353348,"d":"-8.0"},{"v":-0.05161635256728786,"d":"-5.2%"}]
[null,"Mindösszesen",{"v":60539.704914052854,"d":"60,539.7"},{"v":1,"d":"100.0%"},{"v":65715.55281370663,"d":"65,715.6"},{"v":1,"d":"100.0%"},{"v":5175.847899661058,"d":"5,175.8"},{"v":0.08549509626796362,"d":"8.5%"}]
[null,"Nemzetközi hitelcsomagból devizabetétként és hitelként kihelyezett összeg",{"$error":"#REF!"},null,{"$error":"#REF!"},null,{"$error":"#REF!"}]