{"text_format":"2","workbook":"xlsx","n_sheets":3,"sheets":["Munka1","Munka2","Munka3"],"not_rendered":{"charts":0,"images":0,"macros":0,"external_links":0,"defined_names":0,"comments":0,"pivot_tables":0},"unopened":[],"bounds":{"document_bytes":16777216,"sheet_cells":100000,"run_cost":"one","rows_first":2000,"rows_last":500,"rows_between":2000,"halvings":0,"cell_chars":16384,"cell_head_chars":4096},"cells_cut":0,"cells_raw":0,"read":"whole","date_system":"1900"}

{"sheet":"Munka1","index":0,"n_rows":17,"n_cols":9,"rows_kept":17,"cut":false,"hidden":false,"merged":[[16,2,16,6],[16,7,16,8],[12,2,12,6],[13,2,13,6],[13,7,13,8],[14,2,14,6],[14,7,14,8],[15,2,15,6],[15,7,15,8]]}
[]
[]
[null,"Ssz.","Típus, megnevezés","Menny.","Egység","Anyag egységár","Díj egységár","Anyag összesen","Díj összesen"]
[null,1,"Cerberus Pro Tűzjelző központ (2x128 érzékelő)",1,"db",null,null,{"$f":"F4*D4","v":0},{"$f":"G4*D4","v":0}]
[null,2,"Beltéri hangjelző",25,"db",null,null,{"$f":"F5*D5","v":0},{"$f":"G5*D5","v":0}]
[null,3,"Szoftver kulcs",1,"db",null,null,0,0]
[null,4,"Akkumulátor",2,"db",null,null,0,0]
[null,5,"Címzett kézijelzésadó",20,"db",null,null,0,0]
[null,6,"Tűzjelző kábel",800,"m",null,null,0,0]
[null,7,"segédanyagok",1,"klt",null,null,0,0]
[null,8,"GSM kommunikátor",1,"db",null,null,0,0]
[null,9,"Terv készítése",1,"db",null,null,0,0]
[null,null,"Anyagok és díjak összesen nettó:",{"$nulls":4},{"$f":"SUM(H4:H12)","v":0},{"$f":"SUM(I4:I12)","v":0}]
[null,null,"5% tartalékkeret:",{"$nulls":4},{"$f":"(H13+I13)*0.05","v":0}]
[null,null,"nettó+5% tartalékkeret:",{"$nulls":4},{"$f":"(H13+I13)+H14","v":0}]
[null,null,"nettó+5% tartalékkeret+27% ÁFA tartalma:",{"$nulls":4},{"$f":"H15*0.27","v":0}]
[null,null,"nettó+5% tartalékkeret+27% ÁFA (Bruttó):",{"$nulls":4},{"$f":"H15*1.27","v":0}]

{"sheet":"Munka2","index":1,"n_rows":0,"n_cols":0,"rows_kept":0,"cut":false,"hidden":false,"merged":[]}

{"sheet":"Munka3","index":2,"n_rows":0,"n_cols":0,"rows_kept":0,"cut":false,"hidden":false,"merged":[]}