{
  "sourceWorkbookSha256": "83cba0f76118a349ee7aaec4ddd89ea57dfe32b81ef690edc6a1370557005650",
  "privateSourceHashReverified": true,
  "sheet": "Munka1",
  "sourceIdentity": "Private original workbook retained. Original customer and address omitted here.",
  "rowMapping": [
    {
      "sourceRow": 6,
      "id": "source-6",
      "included": true,
      "laborIncluded": true,
      "materialIncluded": true,
      "status": "included formula row"
    },
    {
      "sourceRow": 7,
      "id": "source-7",
      "included": true,
      "laborIncluded": true,
      "materialIncluded": false,
      "status": "included formula row"
    },
    {
      "sourceRow": 8,
      "id": "source-8",
      "included": false,
      "laborIncluded": true,
      "materialIncluded": false,
      "status": "source unselected; unknown labor"
    },
    {
      "sourceRow": 9,
      "id": "source-9",
      "included": true,
      "laborIncluded": true,
      "materialIncluded": true,
      "status": "included formula row"
    },
    {
      "sourceRow": 10,
      "id": "source-10",
      "included": false,
      "laborIncluded": true,
      "materialIncluded": false,
      "status": "source unselected; unknown labor"
    },
    {
      "sourceRow": 11,
      "id": "source-11",
      "included": false,
      "laborIncluded": true,
      "materialIncluded": false,
      "status": "source unselected; available unit rate"
    },
    {
      "sourceRow": 12,
      "id": "source-12",
      "included": false,
      "laborIncluded": true,
      "materialIncluded": false,
      "status": "source unselected; unknown labor"
    },
    {
      "sourceRow": 13,
      "id": "source-13",
      "included": false,
      "laborIncluded": true,
      "materialIncluded": false,
      "status": "source unselected; unknown labor"
    },
    {
      "sourceRow": 14,
      "id": "source-14",
      "included": false,
      "laborIncluded": true,
      "materialIncluded": false,
      "status": "source unselected; unknown labor"
    },
    {
      "sourceRow": 15,
      "id": "source-15",
      "included": false,
      "laborIncluded": true,
      "materialIncluded": false,
      "status": "source unselected; unknown labor"
    },
    {
      "sourceRow": 16,
      "id": "source-16",
      "included": false,
      "laborIncluded": true,
      "materialIncluded": false,
      "status": "source unselected; available unit rate"
    },
    {
      "sourceRow": 17,
      "id": "source-17",
      "included": false,
      "laborIncluded": true,
      "materialIncluded": false,
      "status": "source unselected; available unit rate"
    },
    {
      "sourceRow": 18,
      "id": "source-18",
      "included": false,
      "laborIncluded": true,
      "materialIncluded": false,
      "status": "source unselected; available unit rate"
    },
    {
      "sourceRow": 19,
      "id": "source-19",
      "included": false,
      "laborIncluded": true,
      "materialIncluded": false,
      "status": "source unselected; available unit rate"
    },
    {
      "sourceRow": 20,
      "id": "source-20",
      "included": false,
      "laborIncluded": true,
      "materialIncluded": false,
      "status": "source unselected; available unit rate"
    },
    {
      "sourceRow": 21,
      "id": "source-21",
      "included": false,
      "laborIncluded": true,
      "materialIncluded": false,
      "status": "source unselected; available unit rate"
    }
  ],
  "workCellsAndFormulas": {
    "A6": {
      "value": "Komposzt és tőzeg behordás, terítés",
      "formula": null
    },
    "B6": {
      "value": "m3",
      "formula": null
    },
    "C6": {
      "value": "3",
      "formula": null
    },
    "D6": {
      "value": "12000",
      "formula": null
    },
    "E6": {
      "value": "36000",
      "formula": "C6*D6"
    },
    "F6": {
      "value": "25000",
      "formula": null
    },
    "G6": {
      "value": "14500",
      "formula": null
    },
    "H6": {
      "value": "43500",
      "formula": "C6*G6"
    },
    "A7": {
      "value": "Rotálás",
      "formula": null
    },
    "B7": {
      "value": "db",
      "formula": null
    },
    "C7": {
      "value": "1",
      "formula": null
    },
    "D7": {
      "value": "35000",
      "formula": null
    },
    "E7": {
      "value": "35000",
      "formula": "C7*D7"
    },
    "A8": {
      "value": "Vízforrás kialakítása",
      "formula": null
    },
    "B8": {
      "value": "db",
      "formula": null
    },
    "C8": {
      "value": "1",
      "formula": null
    },
    "D8": {
      "value": "?",
      "formula": null
    },
    "A9": {
      "value": "Öntözőrendszer telepítés, 1 zóna, csepegtető",
      "formula": null
    },
    "B9": {
      "value": "db",
      "formula": null
    },
    "C9": {
      "value": "1",
      "formula": null
    },
    "D9": {
      "value": "120000",
      "formula": null
    },
    "E9": {
      "value": "120000",
      "formula": "C9*D9"
    },
    "G9": {
      "value": "115000",
      "formula": null
    },
    "H9": {
      "value": "115000",
      "formula": "C9*G9"
    },
    "A10": {
      "value": "Kerti kút kialakítása",
      "formula": null
    },
    "B10": {
      "value": "db",
      "formula": null
    },
    "C10": {
      "value": "1",
      "formula": null
    },
    "D10": {
      "value": "?",
      "formula": null
    },
    "A11": {
      "value": "Kézi földmunka",
      "formula": null
    },
    "B11": {
      "value": "m2",
      "formula": null
    },
    "C11": {
      "value": "1",
      "formula": null
    },
    "D11": {
      "value": "650",
      "formula": null
    },
    "A12": {
      "value": "esővíz elvezetés, szikkasztás",
      "formula": null
    },
    "B12": {
      "value": "db",
      "formula": null
    },
    "C12": {
      "value": "1",
      "formula": null
    },
    "D12": {
      "value": "?",
      "formula": null
    },
    "A13": {
      "value": "tipegő lerakás",
      "formula": null
    },
    "B13": {
      "value": "db",
      "formula": null
    },
    "C13": {
      "value": "1",
      "formula": null
    },
    "D13": {
      "value": "?",
      "formula": null
    },
    "A14": {
      "value": "Kerti kiülő kialakítása",
      "formula": null
    },
    "B14": {
      "value": "m2",
      "formula": null
    },
    "C14": {
      "value": "1",
      "formula": null
    },
    "D14": {
      "value": "?",
      "formula": null
    },
    "A15": {
      "value": "Kerti világítás kialakítása",
      "formula": null
    },
    "B15": {
      "value": "db",
      "formula": null
    },
    "C15": {
      "value": "1",
      "formula": null
    },
    "D15": {
      "value": "?",
      "formula": null
    },
    "A16": {
      "value": "Mulcs/apríték behordás, terítés",
      "formula": null
    },
    "B16": {
      "value": "m3",
      "formula": null
    },
    "C16": {
      "value": "1",
      "formula": null
    },
    "D16": {
      "value": "12000",
      "formula": null
    },
    "A17": {
      "value": "növényültetés 1l konténer",
      "formula": null
    },
    "B17": {
      "value": "db",
      "formula": null
    },
    "C17": {
      "value": "1",
      "formula": null
    },
    "D17": {
      "value": "450",
      "formula": null
    },
    "A18": {
      "value": "növényültetés 2-3l konténer",
      "formula": null
    },
    "B18": {
      "value": "db",
      "formula": null
    },
    "C18": {
      "value": "1",
      "formula": null
    },
    "D18": {
      "value": "620",
      "formula": null
    },
    "A19": {
      "value": "növényültetés 5-7l konténer",
      "formula": null
    },
    "B19": {
      "value": "db",
      "formula": null
    },
    "C19": {
      "value": "1",
      "formula": null
    },
    "D19": {
      "value": "940",
      "formula": null
    },
    "A20": {
      "value": "növényültetés 10-15l konténer",
      "formula": null
    },
    "B20": {
      "value": "db",
      "formula": null
    },
    "C20": {
      "value": "1",
      "formula": null
    },
    "D20": {
      "value": "1350",
      "formula": null
    },
    "A21": {
      "value": "növényültetés 20-30l konténer",
      "formula": null
    },
    "B21": {
      "value": "db",
      "formula": null
    },
    "C21": {
      "value": "1",
      "formula": null
    },
    "D21": {
      "value": "2600",
      "formula": null
    },
    "A25": {
      "value": "Pótmunka",
      "formula": null
    },
    "A26": {
      "value": "Minden olyan munka, ami az eredeti árajánlatban nem szerepel, menet közben változott, új ígényként merült fel, előre nem lehetett pontosan felmérni, vagy a munkavégzés mennyisége, ideje, módja, jelentős mértékben módosult. ",
      "formula": null
    },
    "A27": {
      "value": "Munkanem",
      "formula": null
    },
    "D27": {
      "value": "Munkadíj",
      "formula": null
    },
    "F27": {
      "value": "Szállítási díj",
      "formula": null
    },
    "G27": {
      "value": "Anyagköltség",
      "formula": null
    },
    "B28": {
      "value": "Menyiségi \negység",
      "formula": null
    },
    "C28": {
      "value": "Mennyiség",
      "formula": null
    },
    "D28": {
      "value": "Egységár",
      "formula": null
    },
    "E28": {
      "value": "Összesen",
      "formula": null
    },
    "F28": {
      "value": "Összesen",
      "formula": null
    },
    "G28": {
      "value": "Egységár",
      "formula": null
    },
    "H28": {
      "value": "Összesen",
      "formula": null
    },
    "D33": {
      "value": "191000",
      "formula": "SUM(E6:E33)"
    },
    "F33": {
      "value": "25000",
      "formula": "SUM(F6:F32)"
    },
    "G33": {
      "value": "158500",
      "formula": "SUM(H6:H33)"
    },
    "J33": {
      "value": "Összesen:",
      "formula": null
    },
    "K33": {
      "value": "0",
      "formula": "SUM(K6:K32)"
    },
    "L33": {
      "value": "0",
      "formula": "SUM(L6:L32)"
    },
    "M33": {
      "value": "0",
      "formula": "SUM(M6:M32)"
    },
    "N33": {
      "value": "0",
      "formula": "SUM(N6:N32)"
    },
    "O33": {
      "value": "0",
      "formula": "SUM(O6:O32)"
    },
    "P33": {
      "value": "0",
      "formula": "SUM(P6:P32)"
    },
    "K34": {
      "value": "0",
      "formula": "SUM(K33:P33)"
    },
    "D35": {
      "value": "374500",
      "formula": "D33+F33+G33"
    },
    "J35": {
      "value": "Kifizetve:",
      "formula": null
    },
    "K35": {
      "value": "0",
      "formula": null
    },
    "M35": {
      "value": "0",
      "formula": null
    },
    "O35": {
      "value": "0",
      "formula": null
    },
    "K36": {
      "value": "0",
      "formula": "K35+M35+O35"
    },
    "J37": {
      "value": "Tartozás:",
      "formula": null
    },
    "K37": {
      "value": "0",
      "formula": "K34-K36"
    }
  },
  "cachedTotalsHUF": {
    "D33": "191000",
    "F33": "25000",
    "G33": "158500",
    "D35": "374500",
    "K34": "0",
    "K36": "0",
    "K37": "0"
  },
  "M5": {
    "value": "180000",
    "meaning": "unverified",
    "countedAsPayment": false,
    "includedBySettlementSums": false
  },
  "A5": "isolated ö marker, not a work row",
  "emptyRows": [
    22,
    23,
    24,
    29,
    30,
    31,
    32
  ],
  "brandingAssetHashes": {
    "Regular.ttf": {
      "sha256": "525979822591a3447cfc49d943d6f7683508e25543407871c0ed8fed05fd2bd9",
      "matchesPrototype": true
    },
    "Bold.ttf": {
      "sha256": "d72db21f9242aedd6b917d8549ad5921766b24d5f8d0becfda2ff4c620b3c2e0",
      "matchesPrototype": true
    },
    "logo.png": {
      "sha256": "0522df2adc6e5b593d59cd6622ff85ef86be137748bea84b425ac0d3e5b083aa",
      "matchesPrototype": true
    }
  },
  "originalCustomerAndAddressPublished": false
}