{"text_format":"2","workbook":"xlsx","n_sheets":1,"sheets":["Munka1"],"not_rendered":{"charts":0,"images":0,"macros":0,"external_links":0,"defined_names":1,"comments":0,"pivot_tables":0},"unopened":[],"bounds":{"document_bytes":16777216,"sheet_cells":100000,"run_cost":"one","rows_first":2000,"rows_last":500,"rows_between":2000,"halvings":0,"cell_chars":16384,"cell_head_chars":4096},"cells_cut":0,"cells_raw":0,"read":"whole","date_system":"1900"}

{"sheet":"Munka1","index":0,"n_rows":29,"n_cols":13,"rows_kept":29,"cut":false,"hidden":false,"merged":[[35,2,35,3],[34,2,34,3],[10,0,10,4],[26,2,26,3],[27,2,27,3],[12,2,12,4],[28,4,28,5]]}
["Név: SZTE JGYPK Díszterem felújítása                          "]
["Cím:  Szeged, Boldogasszony sgt. 6.                                "]
[]
[]
[]
[null,null,null," Kelt:    ","2023. április"]
[]
[]
[]
[]
["Költségvetés főösszesítő",{"$nulls":11}," "]
[]
[null,null,"eredeti változat"]
["Megnevezés",null,"Anyagköltség","Díjköltség","Anyag+Díj"]
["Belsőépítészet",null,null,null,{"$f":"C15+D15","v":0}]
["Elektromos",null,null,null,{"$f":"C16+D16","v":0}]
["Nettó összesen:",null,{"$f":"SUM(C15:C16)","v":0},{"$f":"SUM(D15:D16)","v":0},{"$f":"SUM(E15:E16)","v":0}]
[]
[]
[null,null,"Tartalékkeret 5%",null,{"$f":"0.05*E17","v":0}]
[null,null,"Nettó + tartalékkeret összesen",null,{"$f":"E17+E20","v":0}]
[null,null,"Áfa 27%",null,{"$f":"0.27*E21","v":0}]
[null,null,"Bruttó összesen:",null,{"$f":"SUM(E21,E22)","v":0}]
[]
[]
[]
[]
[]
[{"$nulls":4},"Aláírás"]