{"text_format":"1","workbook":"xlsx","n_sheets":3,"sheets":["TKM Összesítő","Számítás","hozamok"],"not_rendered":{"charts":0,"images":0,"macros":1,"external_links":0,"defined_names":3,"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":"TKM Összesítő","index":0,"n_rows":23,"n_cols":6,"rows_kept":23,"cut":false,"hidden":false,"merged":[]}
[]
[null,null,"Pénztári TKM"]
[null,null,"Pénztár neve:"]
[]
[null,null,"Portfólió neve:","10 éves","20 éves","30 éves"]
[null,null,"... portfólió",{"$f":"+Számítás!C6","v":1.6579855091578111E-2},{"$f":"+Számítás!D6","v":1.1505269004807639E-2},{"$f":"+Számítás!E6","v":9.8843078456751776E-3}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,"Paraméter tábla:"]
[null,null,"Havi tagdíj:",25000]
[null,null,"Tagdíjból levonás működésre, likviditási tartalékba:",4.4999999999999998E-2]
[null,null,"Belépési díj:",4000]
[null,null,"Kifizetéskor felszámolt fix díj:",3000]
[null,null,"Kifizetéskor felszámolt vagyonarányos díj:",0]
[null,null,"Éves vagyonarányos költség a portfólióban: ",7.0000000000000001E-3]

{"sheet":"Számítás","index":1,"n_rows":379,"n_cols":19,"rows_kept":379,"cut":false,"hidden":false,"merged":[[8,8,8,9]]}
[]
[null,"Havi tagdíj",25000,null,null,null,null,"Paraméterek"]
[null,null,null,null,null,null,null,"Tagdíjból levonás működésre, likviditásra:",null,{"$f":"+'TKM Összesítő'!D19","v":4.4999999999999998E-2}]
[null,null,null,null,null,null,null,"Belépési díj:",null,{"$f":"+'TKM Összesítő'!D20","v":4000}]
[null,null,null,null,null,null,null,"Kifizetéskor felszámolt fix díj:",null,{"$f":"+'TKM Összesítő'!D21","v":3000}]
[null,"TKM:",{"$f":"C11-C10","v":1.6579855091578111E-2},{"$f":"D11-D10","v":1.1505269004807639E-2},9.8843078456751776E-3,null,null,"Kifizetéskor felszámolt vagyonarányos díj:",null,{"$f":"+'TKM Összesítő'!D22","v":0}]
[]
[null,"IRR(h)",7.5193246550217421E-4,2.1399464699507339E-3,2.5421707423247124E-3,null,null,"Éves vagyonarányos költség: ",null,{"$f":"+'TKM Összesítő'!D23","v":7.0000000000000001E-3},{"$f":"+(1+J8)^(1/12)-1","v":5.8147013295517525E-4}]
[null,"IRR(i)",2.1119980943344612E-3,3.0716579842668366E-3,3.3396784272606821E-3]
[null,"1+h",{"$f":"+(1+C8)^12","v":1.0090605998367919},1.0259837624484136,1.030936217788827]
[null,"1+i",1.02564045492837,1.0374890314532212,1.0408205256345022]
[null,"Célérték",{"$f":"+ABS(H139)+ABS(I139)","v":6.8452861160039902E-4},{"$f":"+ABS(M259)+ABS(N259)","v":1.4249235391616821E-7},{"$f":"+ABS(R379)+ABS(S379)","v":1.4444161206483841E-4}]
["Év","Hónap","Tagdíj","Tagdíj költséglevonással","10 éves forward hozam","10 éves egyenleg költség nélkül","10 éves egyenleg költséggel","IRR(h) (költségekkel)","IRR(i) (költség nélkül)","20 éves forward hozam","20 éves egyenleg költség nélkül","20 éves egyenleg költséggel","IRR(h) (költségekkel)","IRR(i) (költség nélkül)","30 éves forward hozam","30 éves egyenleg költség nélkül","30 éves egyenleg költséggel","IRR(h) (költségekkel)","IRR(i) (költség nélkül)"]
[{"$f":"+ROUNDUP(B14/12,0)","v":1},1,{"$f":"+$C$2","v":25000},{"$f":"+C14*(1-$J$3)-$J$4","v":19875},{"$f":"+(1+VLOOKUP(A14,hozamok!$A$11:$E$40,3,FALSE))^(1/12)","v":1.0000141655629671},{"$f":"+C14*E14","v":25000.354139074178},{"$f":"+D14*(E14-$K$8)","v":19863.724821671487},{"$f":"+C14","v":25000},{"$f":"+C14","v":25000},{"$f":"+(1+VLOOKUP(A14,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0000141655629671},{"$f":"+C14*J14","v":25000.354139074178},{"$f":"+D14*(J14-$K$8)","v":19863.724821671487},{"$f":"+C14","v":25000},{"$f":"+C14","v":25000},{"$f":"+(1+VLOOKUP(A14,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0000141655629671},{"$f":"+C14*O14","v":25000.354139074178},{"$f":"+D14*(O14-$K$8)","v":19863.724821671487},{"$f":"+C14","v":25000},{"$f":"+C14","v":25000}]
[{"$f":"+ROUNDUP(B15/12,0)","v":1},2,{"$f":"+$C$2","v":25000},{"$f":"+C15*(1-$J$3)","v":23875},{"$f":"+(1+VLOOKUP(A15,hozamok!$A$11:$E$40,3,FALSE))^(1/12)","v":1.0000141655629671},{"$f":"+(F14+C15)*E15","v":50001.062422239105},{"$f":"+(G14+D15)*(E15-$K$8)","v":43713.911643194704},{"$f":"+H14+C15/((1+$C$8)^(B15-1))","v":49981.215812802635},{"$f":"+I14+C15/((1+$C$9)^(B15-1))","v":49947.311326020674},{"$f":"+(1+VLOOKUP(A15,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0000141655629671},{"$f":"+(K14+C15)*J15","v":50001.062422239105},{"$f":"+(L14+D15)*(J15-$K$8)","v":43713.911643194704},{"$f":"+M14+C15/((1+$D$8)^(B15-1))","v":49946.615578056517},{"$f":"+N14+C15/((1+$D$9)^(B15-1))","v":49923.443705147656},{"$f":"+(1+VLOOKUP(A15,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0000141655629671},{"$f":"+(P14+C15)*O15","v":50001.062422239105},{"$f":"+(Q14+D15)*(O15-$K$8)","v":43713.911643194704},{"$f":"+R14+C15/((1+$E$8)^(B15-1))","v":49936.606887557602},{"$f":"+S14+C15/((1+$E$9)^(B15-1))","v":49916.785947494485}]
[1,3,25000,{"$f":"+C16*(1-$J$3)","v":23875},{"$f":"+(1+VLOOKUP(A16,hozamok!$A$11:$E$40,3,FALSE))^(1/12)","v":1.0000141655629671},{"$f":"+(F15+C16)*E16","v":75002.12485451145},{"$f":"+(G15+D16)*(E16-$K$8)","v":67550.568144738994},74943.661552235455,74842.045021916652,{"$f":"+(1+VLOOKUP(A16,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0000141655629671},{"$f":"+(K15+C16)*J16","v":75002.12485451145},{"$f":"+(L15+D16)*(J16-$K$8)","v":67550.568144738994},{"$f":"+M15+C16/((1+$D$8)^(B16-1))","v":74839.960730029808},{"$f":"+N15+C16/((1+$D$9)^(B16-1))","v":74770.565550094223},{"$f":"+(1+VLOOKUP(A16,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0000141655629671},{"$f":"+(P15+C16)*O16","v":75002.12485451145},{"$f":"+(Q15+D16)*(O16-$K$8)","v":67550.568144738994},{"$f":"+R15+C16/((1+$E$8)^(B16-1))","v":74809.981410141001},{"$f":"+S15+C16/((1+$E$9)^(B16-1))","v":74750.634825624831}]
[1,4,25000,23875,{"$f":"+(1+VLOOKUP(A17,hozamok!$A$11:$E$40,3,FALSE))^(1/12)","v":1.0000141655629671},{"$f":"+(F16+C17)*E17","v":100003.54144090792},91373.702002116726,99887.351321521332,99684.311897512423,{"$f":"+(1+VLOOKUP(A17,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0000141655629671},100003.54144090792,91373.702002116726,99680.149208355986,99541.599251593041,{"$f":"+(1+VLOOKUP(A17,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0000141655629671},100003.54144090792,91373.702002116726,99620.28390760711,99501.822695576819]
[1,5,25000,23875,{"$f":"+(1+VLOOKUP(A18,hozamok!$A$11:$E$40,3,FALSE))^(1/12)","v":1.0000141655629671},125005.31218644531,115183.32088678573,124812.29921328646,124474.22252909557,{"$f":"+(1+VLOOKUP(A18,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0000141655629671},125005.31218644531,115183.32088678573,124467.29452256687,124236.77781069788,{"$f":"+(1+VLOOKUP(A18,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0000141655629671},125005.31218644531,115183.32088678573,124367.67431323515,124170.62469964944]
[1,6,25000,23875,{"$f":"+(1+VLOOKUP(A19,hozamok!$A$11:$E$40,3,FALSE))^(1/12)","v":1.0000141655629671},150007.43709614049,138979.4324658518,149718.51930956825,149211.88725990895,{"$f":"+(1+VLOOKUP(A19,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0000141655629671},150007.43709614049,138979.4324658518,149201.50993980863,148856.33351495463,{"$f":"+(1+VLOOKUP(A19,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0000141655629671},150007.43709614049,138979.4324658518,149052.31215475759,148757.31506431347]
[1,7,25000,23875,{"$f":"+(1+VLOOKUP(A20,hozamok!$A$11:$E$40,3,FALSE))^(1/12)","v":1.0000141655629671},175009.91617501038,162762.0444020711,174606.02568182335,173897.41620064186,{"$f":"+(1+VLOOKUP(A20,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0000141655629671},175009.91617501038,162762.0444020711,173882.9084853594,173400.49794058624,{"$f":"+(1+VLOOKUP(A20,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0000141655629671},175009.91617501038,162762.0444020711,173674.35655538851,173262.16710325982]
[1,8,25000,23875,{"$f":"+(1+VLOOKUP(A21,hozamok!$A$11:$E$40,3,FALSE))^(1/12)","v":1.0000141655629671},200012.74942807198,186531.16435385274,199474.83239093557,198530.91922992017,{"$f":"+(1+VLOOKUP(A21,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0000141655629671},200012.74942807198,186531.16435385274,198511.60294314573,197869.50195467094,{"$f":"+(1+VLOOKUP(A21,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0000141655629671},200012.74942807198,186531.16435385274,198233.96623484942,197685.4532204378]
[1,9,25000,23875,{"$f":"+(1+VLOOKUP(A22,hozamok!$A$11:$E$40,3,FALSE))^(1/12)","v":1.0000141655629671},225015.93686034239,210286.79997526112,224324.95348722383,223112.50599479536,{"$f":"+(1+VLOOKUP(A22,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0000141655629671},225015.93686034239,210286.79997526112,223087.70585625799,222263.5757173138,{"$f":"+(1+VLOOKUP(A22,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0000141655629671},225015.93686034239,210286.79997526112,222731.29951039224,222027.44491308331]
[1,10,25000,{"$f":"+C23*(1-$J$3)","v":23875},{"$f":"+(1+VLOOKUP(A23,hozamok!$A$11:$E$40,3,FALSE))^(1/12)","v":1.0000141655629671},250019.47847683876,234028.95891601851,249156.4030104501,247642.28591123258,{"$f":"+(1+VLOOKUP(A23,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0000141655629671},250019.47847683876,234028.95891601851,247611.32952746467,246582.94868381176,{"$f":"+(1+VLOOKUP(A23,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0000141655629671},250019.47847683876,234028.95891601851,247166.51429782005,246288.41277473679]
[1,11,25000,23875,{"$f":"+(1+VLOOKUP(A24,hozamok!$A$11:$E$40,3,FALSE))^(1/12)","v":1.0000141655629671},275023.3742825783,257757.64882150744,273969.19498982735,272120.36816459772,{"$f":"+(1+VLOOKUP(A24,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0000141655629671},275023.3742825783,257757.64882150744,272082.58601972548,270827.84960681183,{"$f":"+(1+VLOOKUP(A24,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0000141655629671},275023.3742825783,257757.64882150744,271539.76811250491,270468.62649825128]
[1,12,25000,23875,{"$f":"+(1+VLOOKUP(A25,hozamok!$A$11:$E$40,3,FALSE))^(1/12)","v":1.0000141655629671},300027.6242825783,281472.87733277318,298763.34344402736,296546.86171014339,{"$f":"+(1+VLOOKUP(A25,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0000141655629671},300027.6242825783,281472.87733277318,296501.58715670346,294998.50653846283,{"$f":"+(1+VLOOKUP(A25,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0000141655629671},300027.6242825783,281472.87733277318,295851.21807040332,294568.35487879044]
[2,13,25000,23875,{"$f":"+(1+VLOOKUP(A26,hozamok!$A$11:$E$40,3,FALSE))^(1/12)","v":1.0002406686171579},325105.84823145252,305243.81431333267,323538.8623811889,320921.87527349388,{"$f":"+(1+VLOOKUP(A26,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0002406686171579},325105.84823145252,305243.81431333267,320868.44452327606,319095.14683256042,{"$f":"+(1+VLOOKUP(A26,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0002406686171579},325105.84823145252,305243.81431333267,320101.02088906895,318587.86581681657]
[2,14,25000,23875,{"$f":"+(1+VLOOKUP(A27,hozamok!$A$11:$E$40,3,FALSE))^(1/12)","v":1.0002406686171579},350190.10772180528,329006.65012253728,348295.76579892531,345245.51735112915,{"$f":"+(1+VLOOKUP(A27,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0002406686171579},350190.10772180528,329006.65012253728,345183.26946604491,343117.99714668578,{"$f":"+(1+VLOOKUP(A27,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0002406686171579},350190.10772180528,329006.65012253728,344289.33288866299,342527.42632106855]
[2,15,25000,23875,{"$f":"+(1+VLOOKUP(A28,hozamok!$A$11:$E$40,3,FALSE))^(1/12)","v":1.0002406686171579},375280.40420620202,352761.38752127846,373034.06768433272,369517.89621086768,{"$f":"+(1+VLOOKUP(A28,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0002406686171579},375280.40420620202,352761.38752127846,369446.17309384467,367067.28344433749,{"$f":"+(1+VLOOKUP(A28,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0002406686171579},375280.40420620202,352761.38752127846,368416.30999296176,366387.30251153011]
[2,16,25000,23875,{"$f":"+(1+VLOOKUP(A29,hozamok!$A$11:$E$40,3,FALSE))^(1/12)","v":1.0002406686171579},400376.73913755774,376508.02926950681,397753.78201399773,393739.11989234848,{"$f":"+(1+VLOOKUP(A29,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0002406686171579},400376.73913755774,376508.02926950681,393657.26627825084,390943.23099705693,{"$f":"+(1+VLOOKUP(A29,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0002406686171579},400376.73913755774,376508.02926950681,392482.10773036181,390167.75962238817]
[2,17,25000,23875,{"$f":"+(1+VLOOKUP(A30,hozamok!$A$11:$E$40,3,FALSE))^(1/12)","v":1.0002406686171579},425479.11396913714,400246.57812623226,422454.92275400535,417909.29620751191,{"$f":"+(1+VLOOKUP(A30,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0002406686171579},425479.11396913714,400246.57812623226,417816.65965408622,414746.06438654737,{"$f":"+(1+VLOOKUP(A30,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0002406686171579},425479.11396913714,400246.57812623226,416486.88123488252,413869.0620049811]
[2,18,25000,23875,{"$f":"+(1+VLOOKUP(A31,hozamok!$A$11:$E$40,3,FALSE))^(1/12)","v":1.0002406686171579},450587.53015455458,423977.03684952448,447137.50385994703,442028.53274107969,{"$f":"+(1+VLOOKUP(A31,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0002406686171579},450587.53015455458,423977.03684952448,441924.46361992665,438476.00750678632,{"$f":"+(1+VLOOKUP(A31,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0002406686171579},450587.53015455458,423977.03684952448,440430.78524716618,437491.47313073743]
[2,19,25000,23875,{"$f":"+(1+VLOOKUP(A32,hozamok!$A$11:$E$40,3,FALSE))^(1/12)","v":1.0002406686171579},475701.98914777441,447699.40819651325,471801.53927692841,466096.93685103353,{"$f":"+(1+VLOOKUP(A32,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0002406686171579},475701.98914777441,447699.40819651325,465980.78833860537,462133.28356613161,{"$f":"+(1+VLOOKUP(A32,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0002406686171579},475701.98914777441,447699.40819651325,464313.97411547543,461035.25559410476]
[2,20,25000,23875,{"$f":"+(1+VLOOKUP(A33,hozamok!$A$11:$E$40,3,FALSE))^(1/12)","v":1.0002406686171579},500822.49240311078,471413.69492338866,496447.04293957719,490114.61566909333,{"$f":"+(1+VLOOKUP(A33,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0002406686171579},500822.49240311078,471413.69492338866,489985.7437377164,485718.11508942081,{"$f":"+(1+VLOOKUP(A33,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0002406686171579},500822.49240311078,471413.69492338866,488136.60179668816,484500.67111546866]
[2,21,25000,23875,{"$f":"+(1+VLOOKUP(A34,hozamok!$A$11:$E$40,3,FALSE))^(1/12)","v":1.0002406686171579},525949.04137522785,495119.89978540147,521074.0287720511,514081.67610119371,{"$f":"+(1+VLOOKUP(A34,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0002406686171579},525949.04137522785,495119.89978540147,513939.43951011705,509230.7239200644,{"$f":"+(1+VLOOKUP(A34,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0002406686171579},525949.04137522785,495119.89978540147,511898.82185729017,507887.98054406221]
[2,22,25000,23875,{"$f":"+(1+VLOOKUP(A35,hozamok!$A$11:$E$40,3,FALSE))^(1/12)","v":1.0002406686171579},551081.63751914015,518818.02553686354,545682.51068804564,537998.22482796013,{"$f":"+(1+VLOOKUP(A35,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0002406686171579},551081.63751914015,518818.02553686354,537841.98511442891,532671.33122213255,{"$f":"+(1+VLOOKUP(A35,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0002406686171579},551081.63751914015,518818.02553686354,535600.78747436486,531197.44386086566]
[2,23,25000,23875,{"$f":"+(1+VLOOKUP(A36,hozamok!$A$11:$E$40,3,FALSE))^(1/12)","v":1.0002406686171579},576220.28229021188,542508.07493114797,570272.50259080203,561864.36830518348,{"$f":"+(1+VLOOKUP(A36,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0002406686171579},576220.28229021188,542508.07493114797,561693.48977553821,556040.15748243523,{"$f":"+(1+VLOOKUP(A36,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0002406686171579},576220.28229021188,542508.07493114797,559242.65143658081,554429.32018149632]
[2,24,25000,23875,{"$f":"+(1+VLOOKUP(A37,hozamok!$A$11:$E$40,3,FALSE))^(1/12)","v":1.0002406686171579},601364.97714415798,566190.05072068947,594844.0183731151,585680.21276429424,{"$f":"+(1+VLOOKUP(A37,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0002406686171579},601364.97714415798,566190.05072068947,585494.06248509488,579337.42251259647,{"$f":"+(1+VLOOKUP(A37,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0002406686171579},601364.97714415798,566190.05072068947,582824.56614517653,577583.8677590891]
[3,25,25000,23875,{"$f":"+(1+VLOOKUP(A38,hozamok!$A$11:$E$40,3,FALSE))^(1/12)","v":1.0006986193791505},626802.56785561203,590134.17639658763,619397.07191734109,609445.86421283509,{"$f":"+(1+VLOOKUP(A38,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0006986193791505},626802.56785561203,590134.17639658763,609243.81200201064,602563.34545112168,{"$f":"+(1+VLOOKUP(A38,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0006986193791505},626802.56785561203,590134.17639658763,606346.68361494306,600661.34398716735]
[3,26,25000,23875,{"$f":"+(1+VLOOKUP(A39,hozamok!$A$11:$E$40,3,FALSE))^(1/12)","v":1.0006986193791505},652257.92976089602,614081.10710875946,643931.67709540541,633161.42843493284,{"$f":"+(1+VLOOKUP(A39,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0006986193791505},652257.92976089602,614081.10710875946,632942.84685295587,625718.14476545888,{"$f":"+(1+VLOOKUP(A39,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0006986193791505},652257.92976089602,614081.10710875946,629809.15547520388,623662.005402504]
[3,27,25000,23875,{"$f":"+(1+VLOOKUP(A40,hozamok!$A$11:$E$40,3,FALSE))^(1/12)","v":1.0006986193791505},677731.07527531032,638030.84318581293,668447.84776881058,656827.01099176914,{"$f":"+(1+VLOOKUP(A40,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0006986193791505},677731.07527531032,638030.84318581293,656591.27533285564,648802.0382540538,{"$f":"+(1+VLOOKUP(A40,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0006986193791505},677731.07527531032,638030.84318581293,653212.13297079212,646586.10768797365]
[3,28,25000,23875,{"$f":"+(1+VLOOKUP(A41,hozamok!$A$11:$E$40,3,FALSE))^(1/12)","v":1.0006986193791505},703222.01682282891,661983.38495639444,692945.59778864414,680442.71722205076,{"$f":"+(1+VLOOKUP(A41,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0006986193791505},703222.01682282891,661983.38495639444,680189.2055053846,671815.24304839864,{"$f":"+(1+VLOOKUP(A41,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0006986193791505},703222.01682282891,661983.38495639444,676555.76696302579,669433.90567539423]
[3,29,25000,23875,{"$f":"+(1+VLOOKUP(A42,hozamok!$A$11:$E$40,3,FALSE))^(1/12)","v":1.0006986193791505},728730.76683610538,685938.73274918878,717424.94099558622,704008.6522424781,{"$f":"+(1+VLOOKUP(A42,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0006986193791505},728730.76683610538,685938.73274918878,703736.74520346057,694757.97561507416,{"$f":"+(1+VLOOKUP(A42,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0006986193791505},728730.76683610538,685938.73274918878,699840.20793068002,692205.65334836044]
[3,30,25000,23875,{"$f":"+(1+VLOOKUP(A43,hozamok!$A$11:$E$40,3,FALSE))^(1/12)","v":1.0006986193791505},754257.33775647904,709896.88689291943,741885.89121991757,727524.92094821297,{"$f":"+(1+VLOOKUP(A43,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0006986193791505},754257.33775647904,709896.88689291943,727234.00202973769,717630.45175778598,{"$f":"+(1+VLOOKUP(A43,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0006986193791505},754257.33775647904,709896.88689291943,723065.60597095743,714901.60384506662]
[3,31,25000,23875,{"$f":"+(1+VLOOKUP(A44,hozamok!$A$11:$E$40,3,FALSE))^(1/12)","v":1.0006986193791505},779801.7420339809,733857.84771634825,766328.46228152735,750991.62801334599,{"$f":"+(1+VLOOKUP(A44,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0006986193791505},779801.7420339809,733857.84771634825,750681.0833570977,740432.88661939441,{"$f":"+(1+VLOOKUP(A44,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0006986193791505},779801.7420339809,733857.84771634825,746232.11080045544,737522.00946112094]
[3,32,25000,23875,{"$f":"+(1+VLOOKUP(A45,hozamok!$A$11:$E$40,3,FALSE))^(1/12)","v":1.0006986193791505},805363.99212733994,757821.61554827564,790752.66798992082,774408.87789136218,{"$f":"+(1+VLOOKUP(A45,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0006986193791505},805363.99212733994,757821.61554827564,774078.09632914071,763165.49468393822,{"$f":"+(1+VLOOKUP(A45,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0006986193791505},805363.99212733994,757821.61554827564,769339.8717561313,760067.12165235006]
[3,33,25000,23875,{"$f":"+(1+VLOOKUP(A46,hozamok!$A$11:$E$40,3,FALSE))^(1/12)","v":1.0006986193791505},830944.10050398891,781788.19071754056,815158.52214422741,797776.77481560572,{"$f":"+(1+VLOOKUP(A46,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0006986193791505},830944.10050398891,781788.19071754056,797425.14786067512,785828.48977865186,{"$f":"+(1+VLOOKUP(A46,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0006986193791505},830944.10050398891,781788.19071754056,792389.03779626486,782537.19103759422]
[3,34,25000,23875,{"$f":"+(1+VLOOKUP(A47,hozamok!$A$11:$E$40,3,FALSE))^(1/12)","v":1.0006986193791505},856542.07964007056,805757.57355302048,{"$f":"+H46+C47/((1+$C$8)^(B47-1))","v":839546.03853320819},{"$f":"+I46+C47/((1+$C$9)^(B47-1))","v":821095.42279974429},{"$f":"+(1+VLOOKUP(A47,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0006986193791505},856542.07964007056,805757.57355302048,820722.34463820572,808422.08507597726,{"$f":"+(1+VLOOKUP(A47,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0006986193791505},856542.07964007056,805757.57355302048,815379.75750141905,804932.46740149334]
[3,35,25000,23875,{"$f":"+(1+VLOOKUP(A48,hozamok!$A$11:$E$40,3,FALSE))^(1/12)","v":1.0006986193791505},882157.94202044373,829729.76438363129,863915.2309352638,844364.92563823191,{"$f":"+(1+VLOOKUP(A48,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0006986193791505},882157.94202044373,829729.76438363129,843969.79312042135,830946.49309556838,{"$f":"+(1+VLOOKUP(A48,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0006986193791505},882157.94202044373,829729.76438363129,838312.1790753972,827253.19969726366]
[3,36,25000,23875,{"$f":"+(1+VLOOKUP(A49,hozamok!$A$11:$E$40,3,FALSE))^(1/12)","v":1.0006986193791505},907791.70013868948,853704.76353832753,888266.11311844224,867585.38690677076,{"$f":"+(1+VLOOKUP(A49,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0006986193791505},907791.70013868948,853704.76353832753,867167.59953868168,853401.92570629052,{"$f":"+(1+VLOOKUP(A49,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0006986193791505},907791.70013868948,853704.76353832753,861186.45034619875,849499.63604946504]
[4,37,25000,23875,{"$f":"+(1+VLOOKUP(A50,hozamok!$A$11:$E$40,3,FALSE))^(1/12)","v":1.0015055363781649},934196.05197649857,878390.70537529245,912598.69884044665,890756.90996277251,{"$f":"+(1+VLOOKUP(A50,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0015055363781649},934196.05197649857,878390.70537529245,890315.86989750213,875788.59412821336,{"$f":"+(1+VLOOKUP(A50,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0015055363781649},934196.05197649857,878390.70537529245,884002.71876697196,871672.02375675947]
[4,38,25000,23875,{"$f":"+(1+VLOOKUP(A51,hozamok!$A$11:$E$40,3,FALSE))^(1/12)","v":1.0015055363781649},960640.15652654134,903099.45865784003,936913.00184864318,913879.59794581821,{"$f":"+(1+VLOOKUP(A51,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0015055363781649},960640.15652654134,903099.45865784003,913414.70997503877,898106.70893459744,{"$f":"+(1+VLOOKUP(A51,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0015055363781649},960640.15652654134,903099.45865784003,906761.13141696458,893770.60929466004]
[4,39,25000,23875,{"$f":"+(1+VLOOKUP(A52,hozamok!$A$11:$E$40,3,FALSE))^(1/12)","v":1.0015055363781649},987124.07363797212,927831.04446525732,961209.03588006855,936953.55377811729,{"$f":"+(1+VLOOKUP(A52,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0015055363781649},987124.07363797212,927831.04446525732,936464.22532357124,920356.4800538749,{"$f":"+(1+VLOOKUP(A52,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0015055363781649},987124.07363797212,927831.04446525732,929461.83500247193,915795.63831827068]
[4,40,25000,23875,{"$f":"+(1+VLOOKUP(A53,hozamok!$A$11:$E$40,3,FALSE))^(1/12)","v":1.0015055363781649},1013647.8632500505,952585.48389630974,985486.81466143788,959978.88016496599,{"$f":"+(1+VLOOKUP(A53,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0015055363781649},1013647.8632500505,952585.48389630974,959464.52126998536,942538.11677162407,{"$f":"+(1+VLOOKUP(A53,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0015055363781649},1013647.8632500505,952585.48389630974,952104.97585778253,937747.35566501704]
[4,41,25000,23875,{"$f":"+(1+VLOOKUP(A54,hozamok!$A$11:$E$40,3,FALSE))^(1/12)","v":1.0015055363781649},1040211.5853922766,977362.79806925938,1009746.3519091526,982955.67959520407,{"$f":"+(1+VLOOKUP(A54,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0015055363781649},1040211.5853922766,977362.79806925938,982415.70291625429,964651.82773253846,{"$f":"+(1+VLOOKUP(A54,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0015055363781649},1040211.5853922766,977362.79806925938,974690.69994612155,959626.00535736827]
[4,42,25000,23875,{"$f":"+(1+VLOOKUP(A55,hozamok!$A$11:$E$40,3,FALSE))^(1/12)","v":1.0015055363781649},1066815.3001845274,1002163.0081218833,1033987.6613293081,1005884.0543416714,{"$f":"+(1+VLOOKUP(A55,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0015055363781649},1066815.3001845274,1002163.0081218833,1005317.875139919,986697.82094238873,{"$f":"+(1+VLOOKUP(A55,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0015055363781649},1066815.3001845274,1002163.0081218833,997219.15286059154,981431.8306055495]
[4,43,25000,23875,{"$f":"+(1+VLOOKUP(A56,hozamok!$A$11:$E$40,3,FALSE))^(1/12)","v":1.0015055363781649},1093459.0678371922,1026986.1352114909,1058210.7566177011,1028764.106461663,{"$f":"+(1+VLOOKUP(A56,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0015055363781649},1093459.0678371922,1026986.1352114909,1028171.1425945673,1008676.3037699795,{"$f":"+(1+VLOOKUP(A56,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0015055363781649},1093459.0678371922,1026986.1352114909,1019690.4798251112,1003165.0738102456]
[4,44,25000,23875,{"$f":"+(1+VLOOKUP(A57,hozamok!$A$11:$E$40,3,FALSE))^(1/12)","v":1.0015055363781649},1120142.9486513094,1051832.2005149426,1082415.6514598385,1051595.9377973834,{"$f":"+(1+VLOOKUP(A57,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0015055363781649},1120142.9486513094,1051832.2005149426,1050975.6097103122,1030587.4829491001,{"$f":"+(1+VLOOKUP(A57,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0015055363781649},1120142.9486513094,1051832.2005149426,1042104.8256953512,1024825.9765652957]
[4,45,25000,23875,{"$f":"+(1+VLOOKUP(A58,hozamok!$A$11:$E$40,3,FALSE))^(1/12)","v":1.0015055363781649},1146867.0030187028,1076701.2252286675,1106602.3595309434,1074379.6499764,{"$f":"+(1+VLOOKUP(A58,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0015055363781649},1146867.0030187028,1076701.2252286675,1073731.380694269,1052431.5645804687,{"$f":"+(1+VLOOKUP(A58,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0015055363781649},1146867.0030187028,1076701.2252286675,1064462.3349596681,1046414.7796603788]
[4,46,25000,23875,{"$f":"+(1+VLOOKUP(A59,hozamok!$A$11:$E$40,3,FALSE))^(1/12)","v":1.0015055363781649},1173631.2914221184,1101593.2305686816,1130770.8944959647,1097115.3444120949,{"$f":"+(1+VLOOKUP(A59,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0015055363781649},1173631.2914221184,1101593.2305686816,1096438.5595310314,1074208.7541336713,{"$f":"+(1+VLOOKUP(A59,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0015055363781649},1173631.2914221184,1101593.2305686816,1086763.151740036,1067931.7230836905]
[4,47,25000,23875,{"$f":"+(1+VLOOKUP(A60,hozamok!$A$11:$E$40,3,FALSE))^(1/12)","v":1.0015055363781649},1200435.8744353612,1126508.2377706061,1154921.2700095831,1119803.1223041173,{"$f":"+(1+VLOOKUP(A60,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0015055363781649},1200435.8744353612,1126508.2377706061,1119097.2499831473,1095919.2564490943,{"$f":"+(1+VLOOKUP(A60,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0015055363781649},1200435.8744353612,1126508.2377706061,1109007.4197929753,1089377.0460246108]
[4,48,25000,23875,{"$f":"+(1+VLOOKUP(A61,hozamok!$A$11:$E$40,3,FALSE))^(1/12)","v":1.0015055363781649},1227280.812723432,1151446.2680896849,1179053.4997162202,1142443.0846388328,{"$f":"+(1+VLOOKUP(A61,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0015055363781649},1227280.812723432,1151446.2680896849,1141707.5555915916,1117563.2757398512,{"$f":"+(1+VLOOKUP(A61,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0015055363781649},1227280.812723432,1151446.2680896849,1131195.2825104794,1110750.9868763629]
[5,49,25000,23875,{"$f":"+(1+VLOOKUP(A62,hozamok!$A$11:$E$40,3,FALSE))^(1/12)","v":1.0015038311010902},1254164.0315569041,1176405.3385523898,1203167.5972500453,1165035.3321897741,{"$f":"+(1+VLOOKUP(A62,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0015038311010902},1254164.0315569041,1176405.3385523898,1164269.5796762411,1139141.0155937036,{"$f":"+(1+VLOOKUP(A62,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0015038311010902},1254164.0315569041,1176405.3385523898,1153326.8829209392,1132053.7832386636]
[5,50,25000,23875,{"$f":"+(1+VLOOKUP(A63,hozamok!$A$11:$E$40,3,FALSE))^(1/12)","v":1.0015038311010902},1281087.6782109553,1201387.4302874904,1227263.5762349835,1187579.9655180885,{"$f":"+(1+VLOOKUP(A63,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0015038311010902},1281087.6782109553,1201387.4302874904,1186783.4253363453,1160652.6789749761,{"$f":"+(1+VLOOKUP(A63,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0015038311010902},1281087.6782109553,1201387.4302874904,1175402.3636900652,1153285.6719203638]
[5,51,25000,23875,{"$f":"+(1+VLOOKUP(A64,hozamok!$A$11:$E$40,3,FALSE))^(1/12)","v":1.0015038311010902},1308051.8134821996,1226392.5645289097,1251341.4502847234,1210077.0849729863,{"$f":"+(1+VLOOKUP(A64,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0015038311010902},1308051.8134821996,1226392.5645289097,1209249.1954509979,1182098.4682264652,{"$f":"+(1+VLOOKUP(A64,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0015038311010902},1308051.8134821996,1226392.5645289097,1197421.8671218064,1174446.8889420822]
[5,52,25000,23875,{"$f":"+(1+VLOOKUP(A65,hozamok!$A$11:$E$40,3,FALSE))^(1/12)","v":1.0015038311010902},1335056.4982586787,1251420.7625301564,1275401.2330027248,1232526.7906921867,{"$f":"+(1+VLOOKUP(A65,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0015038311010902},1335056.4982586787,1251420.7625301564,1231666.9926796071,1203478.5850713432,{"$f":"+(1+VLOOKUP(A65,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0015038311010902},1335056.4982586787,1251420.7625301564,1219385.5351592686,1195537.6695388274]
[5,53,25000,23875,{"$f":"+(1+VLOOKUP(A66,hozamok!$A$11:$E$40,3,FALSE))^(1/12)","v":1.0015038311010902},1362101.7935199998,1276472.0455643423,1299442.937982226,1254929.1826023641,{"$f":"+(1+VLOOKUP(A66,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0015038311010902},1362101.7935199998,1276472.0455643423,1254036.9194623644,1224793.2306150552,{"$f":"+(1+VLOOKUP(A66,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0015038311010902},1362101.7935199998,1276472.0455643423,1241293.5093856291,1216558.2481626142]
[5,54,25000,23875,{"$f":"+(1+VLOOKUP(A67,hozamok!$A$11:$E$40,3,FALSE))^(1/12)","v":1.0015038311010902},1389187.7603374731,1301546.4349242006,1323466.5788062522,1277284.3604195931,{"$f":"+(1+VLOOKUP(A67,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0015038311010902},1389187.7603374731,1301546.4349242006,1276359.0780207131,1246042.6053472103,{"$f":"+(1+VLOOKUP(A67,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0015038311010902},1389187.7603374731,1301546.4349242006,1263145.9310250487,1237508.8584850691]
[5,55,25000,23875,{"$f":"+(1+VLOOKUP(A68,hozamok!$A$11:$E$40,3,FALSE))^(1/12)","v":1.0015038311010902},1416314.4598742498,1326643.9519221042,1347472.1690476222,1299592.4236497916,{"$f":"+(1+VLOOKUP(A68,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0015038311010902},1416314.4598742498,1326643.9519221042,1298633.5703578151,1267226.9091434686,{"$f":"+(1+VLOOKUP(A68,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0015038311010902},1416314.4598742498,1326643.9519221042,1284942.9409435834,1258389.7334000284]
[5,56,25000,23875,{"$f":"+(1+VLOOKUP(A69,hozamok!$A$11:$E$40,3,FALSE))^(1/12)","v":1.0015038311010902},1443481.9533854597,1351764.6178900837,1371459.7222689572,1321853.4715891643,{"$f":"+(1+VLOOKUP(A69,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0015038311010902},1443481.9533854597,1351764.6178900837,1320860.4982590172,1288346.3412674202,{"$f":"+(1+VLOOKUP(A69,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0015038311010902},1443481.9533854597,1351764.6178900837,1306684.6796500911,1279201.1050261264]
[5,57,25000,23875,{"$f":"+(1+VLOOKUP(A70,hozamok!$A$11:$E$40,3,FALSE))^(1/12)","v":1.0015038311010902},1470690.3022183506,1376908.4541798458,1395429.2520226876,1344067.6033246445,{"$f":"+(1+VLOOKUP(A70,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0015038311010902},1470690.3022183506,1376908.4541798458,1343039.9632923158,1309401.10037246,{"$f":"+(1+VLOOKUP(A70,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0015038311010902},1470690.3022183506,1376908.4541798458,1328371.2872971382,1299943.204709376]
[5,58,25000,23875,{"$f":"+(1+VLOOKUP(A71,hozamok!$A$11:$E$40,3,FALSE))^(1/12)","v":1.0015038311010902},1497939.5678124256,1402075.4821627906,1419380.7718510609,1366234.9177343347,{"$f":"+(1+VLOOKUP(A71,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0015038311010902},1497939.5678124256,1402075.4821627906,1365172.0668088216,1330391.3845036561,{"$f":"+(1+VLOOKUP(A71,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0015038311010902},1497939.5678124256,1402075.4821627906,1350002.9036819027,1320616.2630257409]
[5,59,25000,23875,{"$f":"+(1+VLOOKUP(A72,hozamok!$A$11:$E$40,3,FALSE))^(1/12)","v":1.0015038311010902},1525229.8116995827,1427265.7232300309,1443314.2952861495,1388355.5134879479,{"$f":"+(1+VLOOKUP(A72,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0015038311010902},1525229.8116995827,1427265.7232300309,1387256.9099432225,1351317.3910996129,{"$f":"+(1+VLOOKUP(A72,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0015038311010902},1525229.8116995827,1427265.7232300309,1371579.6682470755,1341220.5097836982]
[5,60,25000,23875,{"$f":"+(1+VLOOKUP(A73,hozamok!$A$11:$E$40,3,FALSE))^(1/12)","v":1.0015038311010902},1552561.0955042539,1452479.1987924094,1467229.8358498581,1410429.4890472454,{"$f":"+(1+VLOOKUP(A73,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0015038311010902},1552561.0955042539,1452479.1987924094,1409294.5936142458,1372179.3169943281,{"$f":"+(1+VLOOKUP(A73,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0015038311010902},1552561.0955042539,1452479.1987924094,1393101.7200817596,1361756.1740267936]
[6,61,25000,23875,{"$f":"+(1+VLOOKUP(A74,hozamok!$A$11:$E$40,3,FALSE))^(1/12)","v":1.0016148329859214},1580108.5931985804,1477879.8083792622,1491127.4070539318,1432456.9426664759,{"$f":"+(1+VLOOKUP(A74,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0016148329859214},1580108.5931985804,1477879.8083792622,1431285.2185251191,1392977.3584190439,{"$f":"+(1+VLOOKUP(A74,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0016148329859214},1580108.5931985804,1477879.8083792622,1414569.1979223657,1382223.4840361865]
[6,62,25000,23875,{"$f":"+(1+VLOOKUP(A75,hozamok!$A$11:$E$40,3,FALSE))^(1/12)","v":1.0016148329859214},1607700.5755008634,1503306.6660125046,1515007.0223999631,1454437.9723928131,{"$f":"+(1+VLOOKUP(A75,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0016148329859214},1607700.5755008634,1503306.6660125046,1453228.8851640306,1413711.7110040933,{"$f":"+(1+VLOOKUP(A75,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0016148329859214},1607700.5755008634,1503306.6660125046,1435982.2401535076,1402622.6673331887]
[6,63,25000,23875,{"$f":"+(1+VLOOKUP(A76,hozamok!$A$11:$E$40,3,FALSE))^(1/12)","v":1.0016148329859214},1635337.1142463149,1528759.798815893,1538868.6953793999,1476372.6760667909,{"$f":"+(1+VLOOKUP(A76,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0016148329859214},1635337.1142463149,1528759.798815893,1475125.6938045886,1434382.5697807397,{"$f":"+(1+VLOOKUP(A76,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0016148329859214},1635337.1142463149,1528759.798815893,1457340.9848088939,1422953.950681793]
[6,64,25000,23875,{"$f":"+(1+VLOOKUP(A77,hozamok!$A$11:$E$40,3,FALSE))^(1/12)","v":1.0016148329859214},1663018.2813861493,1554239.2339412121,1562712.4394735533,1498261.1513227404,{"$f":"+(1+VLOOKUP(A77,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0016148329859214},1663018.2813861493,1554239.2339412121,1496975.7445062792,1454990.1291830118,{"$f":"+(1+VLOOKUP(A77,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0016148329859214},1663018.2813861493,1554239.2339412121,1478645.5695722173,1443217.5600911942]
[6,65,25000,23875,{"$f":"+(1+VLOOKUP(A78,hozamok!$A$11:$E$40,3,FALSE))^(1/12)","v":1.0016148329859214},1690744.1489877701,1579744.9985683041,1586538.2681536048,1520103.4955892232,{"$f":"+(1+VLOOKUP(A78,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0016148329859214},1690744.1489877701,1579744.9985683041,1518779.1371149241,1475534.5830495325,{"$f":"+(1+VLOOKUP(A78,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0016148329859214},1690744.1489877701,1579744.9985683041,1499896.1317780432,1463413.7208183017]
[{"$f":"+ROUNDUP(B79/12,0)","v":6},66,{"$f":"+$C$2","v":25000},23875,{"$f":"+(1+VLOOKUP(A79,hozamok!$A$11:$E$40,3,FALSE))^(1/12)","v":1.0016148329859214},1718514.7892349572,1605277.1199050983,{"$f":"+H78+C79/((1+$C$8)^(B79-1))","v":1610346.1948806138},{"$f":"+I78+C79/((1+$C$9)^(B79-1))","v":1541899.806089466},{"$f":"+(1+VLOOKUP(A79,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0016148329859214},1718514.7892349572,1605277.1199050983,1540535.9712631362,1496016.1246253417,{"$f":"+(1+VLOOKUP(A79,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0016148329859214},1718514.7892349572,1605277.1199050983,1521092.8084126939,1483542.657370243]
[6,67,25000,23875,{"$f":"+(1+VLOOKUP(A80,hozamok!$A$11:$E$40,3,FALSE))^(1/12)","v":1.0016148329859214},1746330.2744280556,{"$f":"+(G79+D80)*(E80-$K$8)","v":1630835.6251876394},1634136.2331055261,1563650.1798417927,{"$f":"+(1+VLOOKUP(A80,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0016148329859214},{"$f":"+(K79+C80)*J80","v":1746330.2744280556},{"$f":"+(L79+D80)*(J80-$K$8)","v":1630835.6251876394},{"$f":"+M79+C80/((1+$D$8)^(B80-1))","v":1562246.3463707755},{"$f":"+N79+C80/((1+$D$9)^(B80-1))","v":1516434.9465637146},{"$f":"+(1+VLOOKUP(A80,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0016148329859214},{"$f":"+(P79+C80)*O80","v":1746330.2744280556},{"$f":"+(Q79+D80)*(O80-$K$8)","v":1630835.6251876394},{"$f":"+R79+C80/((1+$E$8)^(B80-1))","v":1542235.7361151325},{"$f":"+S79+C80/((1+$E$9)^(B80-1))","v":1503604.5935068596}]
[6,68,25000,23875,{"$f":"+(1+VLOOKUP(A81,hozamok!$A$11:$E$40,3,FALSE))^(1/12)","v":1.0016148329859214},{"$f":"+(F80+C81)*E81","v":1774190.6769841632},1656420.5416801167,1657908.3962691803,1585354.7136600569,{"$f":"+(1+VLOOKUP(A81,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0016148329859214},1774190.6769841632,1656420.5416801167,1583910.3616454029,1536791.2409279735,{"$f":"+(1+VLOOKUP(A81,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0016148329859214},1774190.6769841632,1656420.5416801167,1563325.051177843,1523599.752243195]
[6,69,25000,23875,{"$f":"+(1+VLOOKUP(A82,hozamok!$A$11:$E$40,3,FALSE))^(1/12)","v":1.0016148329859214},1802096.0694373194,1682031.8966748936,1681662.6978023164,1607013.5041540721,{"$f":"+(1+VLOOKUP(A82,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0016148329859214},1802096.0694373194,1682031.8966748936,1605528.1160827337,1557085.1991932944,{"$f":"+(1+VLOOKUP(A82,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0016148329859214},1802096.0694373194,1682031.8966748936,1584360.8895477094,1543528.3558519727]
[6,70,25000,23875,{"$f":"+(1+VLOOKUP(A83,hozamok!$A$11:$E$40,3,FALSE))^(1/12)","v":1.0016148329859214},1830046.5244386941,1707669.7174925362,1705399.1511255829,1628626.6477300425,{"$f":"+(1+VLOOKUP(A83,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0016148329859214},1830046.5244386941,1707669.7174925362,1627099.7084670905,1577317.0122485079,{"$f":"+(1+VLOOKUP(A83,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0016148329859214},1830046.5244386941,1707669.7174925362,1605343.3868268917,1563390.6258660678]
[6,71,25000,23875,{"$f":"+(1+VLOOKUP(A84,hozamok!$A$11:$E$40,3,FALSE))^(1/12)","v":1.0016148329859214},1858042.1147567765,1733334.0314818427,1729117.7696495443,1650194.240590991,{"$f":"+(1+VLOOKUP(A84,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0016148329859214},1858042.1147567765,1733334.0314818427,1648625.2373718538,1597486.8703978953,{"$f":"+(1+VLOOKUP(A84,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0016148329859214},1858042.1147567765,1733334.0314818427,1626272.6782737002,1583186.7830809697]
[6,72,25000,23875,{"$f":"+(1+VLOOKUP(A85,hozamok!$A$11:$E$40,3,FALSE))^(1/12)","v":1.0016148329859214},1886082.9132775648,1759024.8660198727,1752818.5667746891,1671716.3787371886,{"$f":"+(1+VLOOKUP(A85,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0016148329859214},1886082.9132775648,1759024.8660198727,1670104.8011599127,1617594.9633629783,{"$f":"+(1+VLOOKUP(A85,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0016148329859214},1886082.9132775648,1759024.8660198727,1647148.8988034676,1602917.0475572362]
[7,73,25000,23875,{"$f":"+(1+VLOOKUP(A86,hozamok!$A$11:$E$40,3,FALSE))^(1/12)","v":1.0026086372487348},1916068.2353505613,1786514.1019989962,1776501.555891437,1693193.1579665814,{"$f":"+(1+VLOOKUP(A86,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0026086372487348},1916068.2353505613,1786514.1019989962,1691538.4979841146,1637641.480284303,{"$f":"+(1+VLOOKUP(A86,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0026086372487348},1916068.2353505613,1786514.1019989962,1667972.1829894185,1622581.6386229396]
[7,74,25000,{"$f":"+C87*(1-$J$3)","v":23875},{"$f":"+(1+VLOOKUP(A87,hozamok!$A$11:$E$40,3,FALSE))^(1/12)","v":1.0026086372487348},1946131.7782516328,1814059.0632533345,1800166.7503801463,1714624.6738752164,{"$f":"+(1+VLOOKUP(A87,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0026086372487348},1946131.7782516328,1814059.0632533345,1712926.4257877136,1657626.6097232201,{"$f":"+(1+VLOOKUP(A87,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0026086372487348},1946131.7782516328,1814059.0632533345,1688742.6650635365,1642180.7748761054]
[7,75,25000,23875,{"$f":"+(1+VLOOKUP(A88,hozamok!$A$11:$E$40,3,FALSE))^(1/12)","v":1.0026086372487348},1976273.7460305449,1841659.862747333,1823814.1636111222,1736011.0218576677,{"$f":"+(1+VLOOKUP(A88,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0026086372487348},1976273.7460305449,1841659.862747333,1734268.6823048182,1677550.5396636575,{"$f":"+(1+VLOOKUP(A88,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0026086372487348},1976273.7460305449,1841659.862747333,1709460.4789174302,1661714.6741871417]
[7,76,25000,23875,{"$f":"+(1+VLOOKUP(A89,hozamok!$A$11:$E$40,3,FALSE))^(1/12)","v":1.0026086372487348},2006494.3432693551,1869316.6136744348,1847443.8089446235,1757352.2971074609,{"$f":"+(1+VLOOKUP(A89,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0026086372487348},2006494.3432693551,1869316.6136744348,1755565.3650608372,1697413.4575138895,{"$f":"+(1+VLOOKUP(A89,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0026086372487348},2006494.3432693551,1869316.6136744348,1730125.7581031958,1681183.5537012618]
[7,77,25000,23875,{"$f":"+(1+VLOOKUP(A90,hozamok!$A$11:$E$40,3,FALSE))^(1/12)","v":1.0026086372487348},2036793.7750838017,1897029.4294575455,1871055.6997308705,1778648.5946174965,{"$f":"+(1+VLOOKUP(A90,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0026086372487348},2036793.7750838017,1897029.4294575455,1776816.5713729265,1717215.5501082987,{"$f":"+(1+VLOOKUP(A90,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0026086372487348},2036793.7750838017,1897029.4294575455,1750738.6358342785,1700587.6298408974]
[7,78,25000,23875,{"$f":"+(1+VLOOKUP(A91,hozamok!$A$11:$E$40,3,FALSE))^(1/12)","v":1.0026086372487348},2067172.247124695,1924798.4237494974,1894649.8493100533,1799900.0091804732,{"$f":"+(1+VLOOKUP(A91,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0026086372487348},2067172.247124695,1924798.4237494974,1798022.398350433,1736957.0037091339,{"$f":"+(1+VLOOKUP(A91,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0026086372487348},2067172.247124695,1924798.4237494974,1771299.2449863304,1719927.1183081048]
[7,79,25000,23875,{"$f":"+(1+VLOOKUP(A92,hozamok!$A$11:$E$40,3,FALSE))^(1/12)","v":1.0026086372487348},2097629.9655793137,1952623.7104335162,1918226.2710123376,1821106.6353893096,{"$f":"+(1+VLOOKUP(A92,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0026086372487348},2097629.9655793137,1952623.7104335162,1819182.9428953382,1756638.004008262,{"$f":"+(1+VLOOKUP(A92,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0026086372487348},2097629.9655793137,1952623.7104335162,1791807.7180980679,1739202.2340869626]
[7,80,25000,23875,{"$f":"+(1+VLOOKUP(A93,hozamok!$A$11:$E$40,3,FALSE))^(1/12)","v":1.0026086372487348},2128167.1371728047,1980505.4036236878,1941784.978157874,1842268.5676375651,{"$f":"+(1+VLOOKUP(A93,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0026086372487348},2128167.1371728047,1980505.4036236878,1840298.301702702,1776258.7361289144,{"$f":"+(1+VLOOKUP(A93,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0026086372487348},2128167.1371728047,1980505.4036236878,1812264.1873721257,1758413.1914459616]
[7,81,25000,23875,{"$f":"+(1+VLOOKUP(A94,hozamok!$A$11:$E$40,3,FALSE))^(1/12)","v":1.0026086372487348},2158783.9691695855,2008443.6176654268,1965325.9840568043,1863385.9001198607,{"$f":"+(1+VLOOKUP(A94,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0026086372487348},2158783.9691695855,2008443.6176654268,1861368.5712611033,1795819.3846274291,{"$f":"+(1+VLOOKUP(A94,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0026086372487348},2158783.9691695855,2008443.6176654268,1832668.7846759087,1777560.2039403864]
[7,82,25000,23875,{"$f":"+(1+VLOOKUP(A95,hozamok!$A$11:$E$40,3,FALSE))^(1/12)","v":1.0026086372487348},2189480.6693747514,2036438.4671359449,1988849.3020092698,1884458.7268322974,{"$f":"+(1+VLOOKUP(A95,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0026086372487348},2189480.6693747514,2036438.4671359449,1882393.8478530818,1815320.1334949855,{"$f":"+(1+VLOOKUP(A95,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0026086372487348},2189480.6693747514,2036438.4671359449,1853021.6415424431,1796643.4844146899]
[7,83,25000,23875,{"$f":"+(1+VLOOKUP(A96,hozamok!$A$11:$E$40,3,FALSE))^(1/12)","v":1.0026086372487348},2220257.4461354855,2064490.0668447209,2012354.9453054185,1905487.141572875,{"$f":"+(1+VLOOKUP(A96,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0026086372487348},2220257.4461354855,2064490.0668447209,1903374.2275555776,1834761.166159336,{"$f":"+(1+VLOOKUP(A96,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0026086372487348},2220257.4461354855,2064490.0668447209,1873322.8891712229,1815663.2450048588]
[7,84,25000,23875,{"$f":"+(1+VLOOKUP(A97,hozamok!$A$11:$E$40,3,FALSE))^(1/12)","v":1.0026086372487348},2251114.5083424738,2092598.5318339714,2035842.9272254123,1926471.2379419098,{"$f":"+(1+VLOOKUP(A97,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0026086372487348},2251114.5083424738,2092598.5318339714,1924309.8062403707,1854142.6654865311,{"$f":"+(1+VLOOKUP(A97,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0026086372487348},2251114.5083424738,2092598.5318339714,1893572.6584290566,1834619.6971407719]
[8,85,25000,23875,{"$f":"+(1+VLOOKUP(A98,hozamok!$A$11:$E$40,3,FALSE))^(1/12)","v":1.0026099563784885},2282055.0679216925,2120766.7692823317,2059313.2610394354,1947411.1093424512,{"$f":"+(1+VLOOKUP(A98,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0026099563784885},2282055.0679216925,2120766.7692823317,1945200.6795745182,1873464.8137826393,{"$f":"+(1+VLOOKUP(A98,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0026099563784885},2282055.0679216925,2120766.7692823317,1913771.0798509105,1853513.0515485508]
[8,86,25000,23875,{"$f":"+(1+VLOOKUP(A99,hozamok!$A$11:$E$40,3,FALSE))^(1/12)","v":1.0026099563784885},2313076.3810117389,2148992.1456129169,2082765.9600077006,1968306.8489806969,{"$f":"+(1+VLOOKUP(A99,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0026099563784885},2313076.3810117389,2148992.1456129169,1966046.9430207922,1892727.7927954621,{"$f":"+(1+VLOOKUP(A99,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0026099563784885},2313076.3810117389,2148992.1456129169,1933918.2836407502,1872343.518252902]
[8,87,25000,23875,{"$f":"+(1+VLOOKUP(A100,hozamok!$A$11:$E$40,3,FALSE))^(1/12)","v":1.0026099563784885},2344178.6583757536,2177274.7767311637,2106201.0373804574,1989158.5498664083,{"$f":"+(1+VLOOKUP(A100,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0026099563784885},2344178.6583757536,2177274.7767311637,1986848.6918381157,1911931.783716243,{"$f":"+(1+VLOOKUP(A100,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0026099563784885},2344178.6583757536,2177274.7767311637,1954014.39967238,1891111.3065794515]
[8,88,25000,23875,{"$f":"+(1+VLOOKUP(A101,hozamok!$A$11:$E$40,3,FALSE))^(1/12)","v":1.0026099563784885},2375362.1113269604,2205614.7787776217,2129618.5063980003,2009966.3048133245,{"$f":"+(1+VLOOKUP(A101,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0026099563784885},2375362.1113269604,2205614.7787776217,2007606.0210819982,1931076.9671813732,{"$f":"+(1+VLOOKUP(A101,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0026099563784885},2375362.1113269604,2205614.7787776217,1974059.5574902797,1909816.6251570724]
[8,89,25000,23875,{"$f":"+(1+VLOOKUP(A102,hozamok!$A$11:$E$40,3,FALSE))^(1/12)","v":1.0026099563784885},2406626.9517301004,2234012.2681284291,2153018.3802906745,2030730.2064395752,{"$f":"+(1+VLOOKUP(A102,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0026099563784885},2406626.9517301004,2234012.2681284291,2028319.0256049698,1950163.523274089,{"$f":"+(1+VLOOKUP(A102,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0026099563784885},2406626.9517301004,2234012.2681284291,1994053.8863104405,1928459.6819202031]
[8,90,25000,23875,{"$f":"+(1+VLOOKUP(A103,hozamok!$A$11:$E$40,3,FALSE))^(1/12)","v":1.0026099563784885},2437973.3920028731,2262467.3613957926,2176400.6722788848,2051450.3471680928,{"$f":"+(1+VLOOKUP(A103,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0026099563784885},2437973.3920028731,2262467.3613957926,2048987.8000570145,1969191.6315261668,{"$f":"+(1+VLOOKUP(A103,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0026099563784885},2437973.3920028731,2262467.3613957926,2013997.515021197,1947040.68411116]
[8,91,25000,23875,{"$f":"+(1+VLOOKUP(A104,hozamok!$A$11:$E$40,3,FALSE))^(1/12)","v":1.0026099563784885},2469401.6451173783,2290980.1754284641,2199765.3955731029,2072126.8192270244,{"$f":"+(1+VLOOKUP(A104,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0026099563784885},2469401.6451173783,2290980.1754284641,2069612.4388860029,1988161.4709196114,{"$f":"+(1+VLOOKUP(A104,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0026099563784885},2469401.6451173783,2290980.1754284641,2033890.5721840586,1965559.8382824399]
[8,92,25000,23875,{"$f":"+(1+VLOOKUP(A105,hozamok!$A$11:$E$40,3,FALSE))^(1/12)","v":1.0026099563784885},2500911.9246015646,2319550.8273122222,2223112.5633738739,2092759.7146501418,{"$f":"+(1+VLOOKUP(A105,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0026099563784885},2500911.9246015646,2319550.8273122222,2090193.0363381242,2007073.2198883398,{"$f":"+(1+VLOOKUP(A105,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0026099563784885},2500911.9246015646,2319550.8273122222,2053733.1860345383,1984017.350299017]
[8,93,25000,23875,{"$f":"+(1+VLOOKUP(A106,hozamok!$A$11:$E$40,3,FALSE))^(1/12)","v":1.0026099563784885},2532504.4445406785,2348179.4343703524,2246442.1888718251,2113349.125277251,{"$f":"+(1+VLOOKUP(A106,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0026099563784885},2532504.4445406785,2348179.4343703524,2110729.6864583162,2025927.0563198591,{"$f":"+(1+VLOOKUP(A106,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0026099563784885},2532504.4445406785,2348179.4343703524,2073525.4844829789,2002413.4253406315]
[8,94,25000,23875,{"$f":"+(1+VLOOKUP(A107,hozamok!$A$11:$E$40,3,FALSE))^(1/12)","v":1.0026099563784885},2564179.4195787203,2376866.1141641289,2269754.2852476723,2133895.1427546022,{"$f":"+(1+VLOOKUP(A107,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0026099563784885},2564179.4195787203,2376866.1141641289,2131222.4830906955,2044723.1575569406,{"$f":"+(1+VLOOKUP(A107,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0026099563784885},2564179.4195787203,2376866.1141641289,2093267.5951153783,2020748.2679040695]
[8,95,25000,23875,{"$f":"+(1+VLOOKUP(A108,hozamok!$A$11:$E$40,3,FALSE))^(1/12)","v":1.0026099563784885},2595937.0649199011,2405610.9844932971,2293048.8656722284,2154397.8585352958,{"$f":"+(1+VLOOKUP(A108,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0026099563784885},2595937.0649199011,2405610.9844932971,2151671.5198789858,2063461.7003992868,{"$f":"+(1+VLOOKUP(A108,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0026099563784885},2595937.0649199011,2405610.9844932971,2112959.6451942106,2039022.0818054373]
[8,96,25000,23875,{"$f":"+(1+VLOOKUP(A109,hozamok!$A$11:$E$40,3,FALSE))^(1/12)","v":1.0026099563784885},2627777.5963301058,2434414.1633965578,2316325.9433064093,2174857.3638796909,{"$f":"+(1+VLOOKUP(A109,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0026099563784885},2627777.5963301058,2434414.1633965578,2172076.8902669461,2082142.8611051955,{"$f":"+(1+VLOOKUP(A109,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0026099563784885},2627777.5963301058,2434414.1633965578,2132601.7616592483,2057235.0701824266]
[9,97,25000,23875,{"$f":"+(1+VLOOKUP(A110,hozamok!$A$11:$E$40,3,FALSE))^(1/12)","v":1.0026198524446484},2659727.4822009597,2463300.0965442522,2339585.5313012423,2195273.7498558112,{"$f":"+(1+VLOOKUP(A110,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0026198524446484},2659727.4822009597,2463300.0965442522,2192438.6874987981,2100766.8153932164,{"$f":"+(1+VLOOKUP(A110,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0026198524446484},2659727.4822009597,2463300.0965442522,2152194.0711283791,2075387.4354965726]
[9,98,25000,23875,{"$f":"+(1+VLOOKUP(A111,hozamok!$A$11:$E$40,3,FALSE))^(1/12)","v":1.0026198524446484},2691761.0720584183,2492244.9102671319,{"$f":"+H110+C111/((1+$C$8)^(B111-1))","v":2362827.6427978743},{"$f":"+I110+C111/((1+$C$9)^(B111-1))","v":2215647.1073397505},{"$f":"+(1+VLOOKUP(A111,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0026198524446484},2691761.0720584183,2492244.9102671319,2212757.0046196524,2119333.7384438058,{"$f":"+(1+VLOOKUP(A111,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0026198524446484},2691761.0720584183,2492244.9102671319,2171736.6998984227,2093479.3795355046]
[9,99,25000,23875,{"$f":"+(1+VLOOKUP(A112,hozamok!$A$11:$E$40,3,FALSE))^(1/12)","v":1.0026198524446484},2723878.5851945761,2521248.7245863196,2386052.2909275778,2235977.5270160763,{"$f":"+(1+VLOOKUP(A112,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0026198524446484},2723878.5851945761,2521248.7245863196,2233031.9344759323,2137843.8049009731,{"$f":"+(1+VLOOKUP(A112,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0026198524446484},2723878.5851945761,2521248.7245863196,2191229.7739459444,2111511.1034151893]
[9,100,25000,23875,{"$f":"+(1+VLOOKUP(A113,hozamok!$A$11:$E$40,3,FALSE))^(1/12)","v":1.0026198524446484},2756080.2414760394,2550311.6597675872,2409259.4888117588,2256265.0993782347,{"$f":"+(1+VLOOKUP(A113,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0026198524446484},2756080.2414760394,2550311.6597675872,2253263.5697157993,2156297.1888739229,{"$f":"+(1+VLOOKUP(A113,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0026198524446484},2756080.2414760394,2550311.6597675872,2210673.4189280686,2129482.8075821665]
[9,101,25000,23875,{"$f":"+(1+VLOOKUP(A114,hozamok!$A$11:$E$40,3,FALSE))^(1/12)","v":1.0026198524446484},2788366.2613454335,2579433.836321854,2432449.2495619645,2276509.9147289521,{"$f":"+(1+VLOOKUP(A114,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0026198524446484},2788366.2613454335,2579433.836321854,2273452.0027895761,2174694.0639386945,{"$f":"+(1+VLOOKUP(A114,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0026198524446484},2788366.2613454335,2579433.836321854,2230067.7601832869,2147394.6918157768]
[9,102,25000,23875,{"$f":"+(1+VLOOKUP(A115,hozamok!$A$11:$E$40,3,FALSE))^(1/12)","v":1.0026198524446484},2820736.8658229108,2608615.3750056871,2455621.5862798905,2296712.063180638,{"$f":"+(1+VLOOKUP(A115,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0026198524446484},2820736.8658229108,2608615.3750056871,2293597.3259501695,2193034.6031397935,{"$f":"+(1+VLOOKUP(A115,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0026198524446484},2820736.8658229108,2608615.3750056871,2249412.922732268,2165246.9552303837]
[9,103,25000,23875,{"$f":"+(1+VLOOKUP(A116,hozamok!$A$11:$E$40,3,FALSE))^(1/12)","v":1.0026198524446484},2853192.2765076631,2637856.3968218011,2478776.5120573882,2316871.6346557857,{"$f":"+(1+VLOOKUP(A116,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0026198524446484},2853192.2765076631,2637856.3968218011,2313699.6312534912,2211318.9789918191,{"$f":"+(1+VLOOKUP(A116,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0026198524446484},2853192.2765076631,2637856.3968218011,2268709.0312786615,2183039.7962775854]
[9,104,25000,23875,{"$f":"+(1+VLOOKUP(A117,hozamok!$A$11:$E$40,3,FALSE))^(1/12)","v":1.0026198524446484},2885732.7155794399,2667157.0230195611,2501914.039976472,2336988.7188873729,{"$f":"+(1+VLOOKUP(A117,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0026198524446484},2885732.7155794399,2667157.0230195611,2333759.0105588785,2229547.3634810881,{"$f":"+(1+VLOOKUP(A117,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0026198524446484},2885732.7155794399,2667157.0230195611,2287956.2102099038,2200773.4127484225]
[9,105,25000,23875,{"$f":"+(1+VLOOKUP(A118,hozamok!$A$11:$E$40,3,FALSE))^(1/12)","v":1.0026198524446484},2918358.4058000688,2696517.3750954838,2525034.1831093272,2357063.4054192603,{"$f":"+(1+VLOOKUP(A118,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0026198524446484},2918358.4058000688,2696517.3750954838,2353775.5555295157,2247719.9280672511,{"$f":"+(1+VLOOKUP(A118,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0026198524446484},2918358.4058000688,2696517.3750954838,2307154.5835980186,2218448.0017755749]
[9,106,25000,23875,{"$f":"+(1+VLOOKUP(A119,hozamok!$A$11:$E$40,3,FALSE))^(1/12)","v":1.0026198524446484},2951069.5705149802,2725937.5747937434,2548136.9545183168,2377095.7836065912,{"$f":"+(1+VLOOKUP(A119,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0026198524446484},2951069.5705149802,2725937.5747937434,2373749.3576328503,2265836.8436849071,{"$f":"+(1+VLOOKUP(A119,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0026198524446484},2951069.5705149802,2725937.5747937434,2326304.2752004173,2236063.7598355543]
[9,107,25000,23875,{"$f":"+(1+VLOOKUP(A120,hozamok!$A$11:$E$40,3,FALSE))^(1/12)","v":1.0026198524446484},2983866.4336547377,2755417.7441066746,2571222.3672559895,2397085.9426161884,{"$f":"+(1+VLOOKUP(A120,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0026198524446484},2983866.4336547377,2755417.7441066746,2393680.5081410129,2283898.2807452092,{"$f":"+(1+VLOOKUP(A120,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0026198524446484},2983866.4336547377,2755417.7441066746,2345405.4084606962,2253620.8827508888]
[9,108,25000,23875,{"$f":"+(1+VLOOKUP(A121,hozamok!$A$11:$E$40,3,FALSE))^(1/12)","v":1.0026198524446484},3016749.2197365682,2784958.0052752788,2594290.4343650863,2417033.9714269517,{"$f":"+(1+VLOOKUP(A121,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0026198524446484},3016749.2197365682,2784958.0052752788,2413569.0981312334,2301904.4091374697,{"$f":"+(1+VLOOKUP(A121,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0026198524446484},3016749.2197365682,2784958.0052752788,2364458.1065094336,2271119.5656922981]
[10,109,25000,23875,{"$f":"+(1+VLOOKUP(A122,hozamok!$A$11:$E$40,3,FALSE))^(1/12)","v":1.0026050210742896},3049673.040556686,2814516.8219471551,2617341.1688785488,2436939.9588302532,{"$f":"+(1+VLOOKUP(A122,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0026050210742896},3049673.040556686,2814516.8219471551,2433415.2184862578,2319855.3982307562,{"$f":"+(1+VLOOKUP(A122,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0026050210742896},3049673.040556686,2814516.8219471551,2383462.4921649816,2288560.0031808652]
[10,110,25000,23875,{"$f":"+(1+VLOOKUP(A123,hozamok!$A$11:$E$40,3,FALSE))^(1/12)","v":1.0026050210742896},3082682.6286238865,2844135.4523903322,2640374.5838195258,2456803.9934303337,{"$f":"+(1+VLOOKUP(A123,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0026050210742896},3082682.6286238865,2844135.4523903322,2453218.9598947638,2337751.4168754858,{"$f":"+(1+VLOOKUP(A123,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0026050210742896},3082682.6286238865,2844135.4523903322,2402418.687934259,2305942.3890901962]
[10,111,25000,23875,{"$f":"+(1+VLOOKUP(A124,hozamok!$A$11:$E$40,3,FALSE))^(1/12)","v":1.0026050210742896},3115778.2073636553,2873814.0176410237,2663390.6922013811,2476626.1636446957,{"$f":"+(1+VLOOKUP(A124,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0026050210742896},3115778.2073636553,2873814.0176410237,2472980.4128517732,2355592.6334050135,{"$f":"+(1+VLOOKUP(A124,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0026050210742896},3115778.2073636553,2873814.0176410237,2421326.8160135411,2323266.9166485784]
[10,112,25000,23875,{"$f":"+(1+VLOOKUP(A125,hozamok!$A$11:$E$40,3,FALSE))^(1/12)","v":1.0026050210742896},3148960.0007835072,2903552.6389803658,2686389.5070277005,2496406.5577044981,{"$f":"+(1+VLOOKUP(A125,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0026050210742896},3148960.0007835072,2903552.6389803658,2492699.6676590675,2373379.2156372149,{"$f":"+(1+VLOOKUP(A125,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0026050210742896},3148960.0007835072,2903552.6389803658,2440186.998289247,2340533.7784411255]
[10,113,25000,23875,{"$f":"+(1+VLOOKUP(A126,hozamok!$A$11:$E$40,3,FALSE))^(1/12)","v":1.0026050210742896},3182228.2334745005,2933351.4379349132,2709371.0412922991,2516145.2636549487,{"$f":"+(1+VLOOKUP(A126,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0026050210742896},3182228.2334745005,2933351.4379349132,2512376.8144256002,2391111.330876065,{"$f":"+(1+VLOOKUP(A126,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0026050210742896},3182228.2334745005,2933351.4379349132,2458999.3563387254,2357743.16641192]
[10,114,25000,23875,{"$f":"+(1+VLOOKUP(A127,hozamok!$A$11:$E$40,3,FALSE))^(1/12)","v":1.0026050210742896},3215583.130612758,2963210.5362771354,2732335.3079792294,2535842.3693556953,{"$f":"+(1+VLOOKUP(A127,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0026050210742896},3215583.130612758,2963210.5362771354,2532011.9430679078,2408789.1459132116,{"$f":"+(1+VLOOKUP(A127,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0026050210742896},3215583.130612758,2963210.5362771354,2477764.0114310384,2374895.2718661469]
[10,115,25000,23875,{"$f":"+(1+VLOOKUP(A128,hozamok!$A$11:$E$40,3,FALSE))^(1/12)","v":1.0026050210742896},3249024.9179609916,2993130.0560259153,2755282.3200627877,2555497.9624812179,{"$f":"+(1+VLOOKUP(A128,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0026050210742896},3249024.9179609916,2993130.0560259153,2551605.1433105213,2426412.8270295453,{"$f":"+(1+VLOOKUP(A128,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0026050210742896},3249024.9179609916,2993130.0560259153,2496481.084527743,2391990.2854722198]
[10,116,25000,23875,{"$f":"+(1+VLOOKUP(A129,hozamok!$A$11:$E$40,3,FALSE))^(1/12)","v":1.0026050210742896},3282553.8218700294,3023110.1194470474,2778212.0905075222,2575112.1305212178,{"$f":"+(1+VLOOKUP(A129,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0026050210742896},3282553.8218700294,3023110.1194470474,2571156.5046863756,2443982.5399967618,{"$f":"+(1+VLOOKUP(A129,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0026050210742896},3282553.8218700294,3023110.1194470474,2515150.6962836711,2409028.3972639008]
[10,117,25000,23875,{"$f":"+(1+VLOOKUP(A130,hozamok!$A$11:$E$40,3,FALSE))^(1/12)","v":1.0026050210742896},3316170.0692803483,3053150.8490537363,2801124.6322682397,2594684.9607810085,{"$f":"+(1+VLOOKUP(A130,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0026050210742896},3316170.0692803483,3053150.8490537363,2590666.1165372194,2461498.4500789228,{"$f":"+(1+VLOOKUP(A130,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0026050210742896},3316170.0692803483,3053150.8490537363,2533772.9670477072,2426009.7966424129]
[10,118,25000,23875,{"$f":"+(1+VLOOKUP(A131,hozamok!$A$11:$E$40,3,FALSE))^(1/12)","v":1.0026050210742896},3349873.8877236093,3083252.3676070995,2824019.958290013,2614216.5403819028,{"$f":"+(1+VLOOKUP(A131,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0026050210742896},3349873.8877236093,3083252.3676070995,2610134.0680140234,2478960.7220340096,{"$f":"+(1+VLOOKUP(A131,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0026050210742896},3349873.8877236093,3083252.3676070995,2552348.016863564,2442934.6723785447]
[10,119,25000,23875,{"$f":"+(1+VLOOKUP(A132,hozamok!$A$11:$E$40,3,FALSE))^(1/12)","v":1.0026050210742896},3383665.5053241989,3113414.7981166667,2846898.081508189,2633706.9562616013,{"$f":"+(1+VLOOKUP(A132,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0026050210742896},3383665.5053241989,3113414.7981166667,2629560.4480773867,2496369.5201154733,{"$f":"+(1+VLOOKUP(A132,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0026050210742896},3383665.5053241989,3113414.7981166667,2570875.9654705571,2459803.2126147505]
[10,120,25000,23875,{"$f":"+(1+VLOOKUP(A133,hozamok!$A$11:$E$40,3,FALSE))^(1/12)","v":1.0026050210742896},3417545.1508007725,3143638.2638408844,{"$f":"+H132+C133/((1+$C$8)^(B133-1))","v":2869759.0148483948},2653156.2951745796,{"$f":"+(1+VLOOKUP(A133,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0026050210742896},3417545.1508007725,3143638.2638408844,2648945.3454979449,2513725.0080737788,{"$f":"+(1+VLOOKUP(A133,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0026050210742896},3417545.1508007725,3143638.2638408844,2589356.9323043753,2476615.6048672399]
[11,121,25000,{"$f":"+C134*(1-$J$3)","v":23875},null,null,null,null,null,{"$f":"+(1+VLOOKUP(A134,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0028535100733589},3452368.488066575,3174709.9804880894,2668288.8488567737,2531027.3491579466,{"$f":"+(1+VLOOKUP(A134,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0028535100733589},3452368.488066575,3174709.9804880894,2607791.0364978518,2493372.0360280639]
[11,122,25000,23875,null,null,"Kilépési költséggel:","h egy. baloldala:","i egy. baloldala",{"$f":"+(1+VLOOKUP(A135,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0028535100733589},3487291.1940760538,3205852.2933165338,2687591.0465457956,2548276.7061170875,{"$f":"+(1+VLOOKUP(A135,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0028535100733589},3487291.1940760538,3205852.2933165338,2626178.3968817317,2510072.692367191]
[11,123,25000,23875,null,null,{"$f":"+G133*(1-J6)-J5","v":3140638.2638408844},{"$f":"+G136/((1+$C$8)^(B133))","v":2869759.0148432101},{"$f":"+F133/((1+$C$9)^(B133))","v":2653156.2944952357},{"$f":"+(1+VLOOKUP(A136,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0028535100733589},3522313.5523789194,3237065.362723561,2706852.0267681829,2565473.241201933,{"$f":"+(1+VLOOKUP(A136,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0028535100733589},3522313.5523789194,3237065.362723561,2644519.1319854385,2526717.7595345788]
[11,124,25000,23875,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A137,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0028535100733589},3557435.8473339952,3268349.3494709437,2726071.8775387607,2582617.116166363,{"$f":"+(1+VLOOKUP(A137,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0028535100733589},3557435.8473339952,3268349.3494709437,2662813.3600378372,2543307.4225622374]
[11,125,25000,23875,null,null,null,"célcella IRR(h)","célcella IRR(i)",{"$f":"+(1+VLOOKUP(A138,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0028535100733589},3592658.3641115245,3299704.4146857113,2745250.6866844092,2599708.4922689255,{"$f":"+(1+VLOOKUP(A138,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0028535100733589},3592658.3641115245,3299704.4146857113,2681061.1989679965,2559841.8658662867]
[11,126,25000,23875,null,null,null,{"$f":"+H136-H133","v":-5.1846727728843689E-6},{"$f":"+I136-I133","v":-6.7934393882751465E-4},{"$f":"+(1+VLOOKUP(A139,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0028535100733589},3627981.3886954878,3331130.7198609808,2764388.5418444658,2616747.5302743544,{"$f":"+(1+VLOOKUP(A139,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0028535100733589},3627981.3886954878,3331130.7198609808,2699262.7664059508,2576321.2732490059]
[11,127,25000,23875,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A140,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0028535100733589},3663405.2078859229,3362628.4268567879,2783485.5304711238,2633734.3904550816,{"$f":"+(1+VLOOKUP(A140,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0028535100733589},3663405.2078859229,3362628.4268567879,2717418.1796834562,2592745.8279008768]
[11,128,25000,23875,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A141,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0028535100733589},3698930.1093012546,3394197.6979009206,2802541.7398298341,2650669.2325927443,{"$f":"+(1+VLOOKUP(A141,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0028535100733589},3698930.1093012546,3394197.6979009206,2735527.5558347479,2609115.7124026204]
[11,129,25000,23875,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A142,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0028535100733589},3734556.3813806302,3425838.6955897552,2821557.2569997027,2667552.2159796879,{"$f":"+(1+VLOOKUP(A142,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0028535100733589},3734556.3813806302,3425838.6955897552,2753591.0115972948,2625431.1087272265]
[{"$f":"+ROUNDUP(B143/12,0)","v":11},130,{"$f":"+$C$2","v":25000},23875,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A143,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0028535100733589},3770284.3133862605,3457551.5828890926,2840532.1688738884,2684383.4994204654,{"$f":"+(1+VLOOKUP(A143,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0028535100733589},3770284.3133862605,3457551.5828890926,2771608.6634125519,2641692.1982419766]
[11,131,25000,23875,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A144,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0028535100733589},{"$f":"+(K143+C144)*J144","v":3806114.1954057692},{"$f":"+(L143+D144)*(J144-$K$8)","v":3489336.5231349999},{"$f":"+M143+C144/((1+$D$8)^(B144-1))","v":2859466.5621600007},{"$f":"+N143+C144/((1+$D$9)^(B144-1))","v":2701163.2412333293},{"$f":"+(1+VLOOKUP(A144,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0028535100733589},{"$f":"+(P143+C144)*O144","v":3806114.1954057692},{"$f":"+(Q143+D144)*(O144-$K$8)","v":3489336.5231349999},{"$f":"+R143+C144/((1+$E$8)^(B144-1))","v":2789580.62742671},{"$f":"+S143+C144/((1+$E$9)^(B144-1))","v":2657899.1617104597}]
[11,132,25000,23875,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A145,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0028535100733589},3842046.3183545475,3521193.6800346491,2878360.5233804956,2717891.5992517225,{"$f":"+(1+VLOOKUP(A145,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0028535100733589},3842046.3183545475,3521193.6800346491,2807507.0194914457,2674052.179294582]
[12,133,25000,23875,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A146,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0031284955009736},3879144.3553635762,3554098.0598940649,2897214.1388730714,2734568.7308257613,{"$f":"+(1+VLOOKUP(A146,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0031284955009736},3879144.3553635762,3554098.0598940649,2825387.9551646677,2690151.4305565697]
[12,134,25000,23875,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A147,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0031284955009736},3916358.4534144825,3587086.2480437015,2916027.4947910625,2751194.7928237175,{"$f":"+(1+VLOOKUP(A147,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0031284955009736},3916358.4534144825,3587086.2480437015,2843223.5497112609,2706197.0944609647]
[12,135,25000,23875,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A148,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0031284955009736},3953688.9756037141,3620158.4579454004,2934800.6771038338,2767769.9416334918,{"$f":"+(1+VLOOKUP(A148,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0031284955009736},3953688.9756037141,3620158.4579454004,2861013.9181038318,2722189.3493766147]
[12,136,25000,23875,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A149,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0031284955009736},3991136.2861636635,3653314.9036046951,2953533.7715971731,2784294.3331640861,{"$f":"+(1+VLOOKUP(A149,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0031284955009736},3991136.2861636635,3653314.9036046951,2878759.1750234463,2738128.3730786555]
[12,137,25000,23875,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A150,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0031284955009736},4028700.7504662233,3686555.7995721977,2972226.8638736825,2800768.1228470695,{"$f":"+(1+VLOOKUP(A150,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0031284955009736},4028700.7504662233,3686555.7995721977,2896459.434860372,2754014.3427504869]
[12,138,25000,23875,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A151,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0031284955009736},4066382.7350263502,3719881.3609449849,2990880.0393531714,2817191.4656380406,{"$f":"+(1+VLOOKUP(A151,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0031284955009736},4066382.7350263502,3719881.3609449849,2914114.8117148136,2769847.4349857434]
[12,139,25000,23875,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A152,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0031284955009736},4104182.6075056414,3753291.8033679924,3009493.3832730451,2833564.5160180847,{"$f":"+(1+VLOOKUP(A152,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0031284955009736},4104182.6075056414,3753291.8033679924,2931725.4193976494,2785627.8257902563]
[12,140,25000,23875,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A153,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0031284955009736},4142100.7367159212,3786787.3430354078,3028066.9806886949,2849887.4279952282,{"$f":"+(1+VLOOKUP(A153,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0031284955009736},4142100.7367159212,3786787.3430354078,2949291.3714311644,2801355.6905840104]
[12,141,25000,23875,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A154,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0031284955009736},4180137.4926228407,3820368.1966920714,3046600.9164738865,2866160.3551058848,{"$f":"+(1+VLOOKUP(A154,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0031284955009736},4180137.4926228407,3820368.1966920714,2966812.7810497829,2817031.2042030948]
[12,142,25000,23875,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A155,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0031284955009736},4218293.2463494875,3854034.5816348782,3065095.2753211493,2882383.4504163014,{"$f":"+(1+VLOOKUP(A155,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0031284955009736},4218293.2463494875,3854034.5816348782,2984289.7612007968,2832654.5409016456]
[12,143,25000,23875,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A156,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0031284955009736},4256568.3701800033,3887786.7157141841,3083550.141742161,2898556.8665239979,{"$f":"+(1+VLOOKUP(A156,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0031284955009736},4256568.3701800033,3887786.7157141841,3001722.4245450962,2848225.8743537823]
[12,144,25000,23875,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A157,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0031284955009736},4294963.2375632226,3921624.8173352145,3101965.6000681352,2914680.7555592018,{"$f":"+(1+VLOOKUP(A157,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0031284955009736},4294963.2375632226,3921624.8173352145,3019110.8834578935,2863745.3776555401]
[13,145,25000,23875,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A158,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0033301943109165},4334349.5545603242,3956344.9080772661,3120341.7344502071,2930755.2691862802,{"$f":"+(1+VLOOKUP(A158,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0033301943109165},4334349.5545603242,3956344.9080772661,3036455.2500294484,2879213.2233267939]
[13,146,25000,23875,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A159,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0033301943109165},4373867.0356462179,3991160.4347722013,3138678.6288598175,2946780.5586051648,{"$f":"+(1+VLOOKUP(A159,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0033301943109165},4373867.0356462179,3991160.4347722013,3053755.6360657909,2894629.5833131741]
[13,147,25000,23875,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A160,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0033301943109165},4413516.1176228048,4026071.6597471312,3156976.367089096,2962756.7745527755,{"$f":"+(1+VLOOKUP(A160,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0033301943109165},4413516.1176228048,4026071.6597471312,3071012.1530894414,2909994.6289879801]
[13,148,25000,23875,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A161,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0033301943109165},4453297.2387466235,4061078.8460502317,3175235.032751245,2978684.067304438,{"$f":"+(1+VLOOKUP(A161,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0033301943109165},4453297.2387466235,4061078.8460502317,3088224.9123401302,2925308.531154085]
[13,149,25000,23875,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A162,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0033301943109165},4493210.8387336908,4096182.2574527264,3193454.7092809207,2994562.5866752965,{"$f":"+(1+VLOOKUP(A162,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0033301943109165},4493210.8387336908,4096182.2574527264,3105394.0247755139,2940571.4600458331]
[13,150,25000,23875,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A163,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0033301943109165},4533257.3587643635,4131382.1584508717,3211635.4799346146,3010392.4820217243,{"$f":"+(1+VLOOKUP(A163,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0033301943109165},4533257.3587643635,4131382.1584508717,3122519.6010718914,2955783.5853309338]
[13,151,25000,23875,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A164,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0033301943109165},4573437.2414882137,4166678.8142679525,3229777.4277910353,3026173.9022427271,{"$f":"+(1+VLOOKUP(A164,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0033301943109165},4573437.2414882137,4166678.8142679525,3139601.7516249171,2970945.0761123467]
[13,152,25000,23875,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A165,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0033301943109165},4613750.931028924,4202072.4908562787,3247880.6357514863,3041906.9957813448,{"$f":"+(1+VLOOKUP(A165,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0033301943109165},4613750.931028924,4202072.4908562787,3156640.5865503121,2986056.1009301618]
[13,153,25000,23875,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A166,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0033301943109165},4654198.8729891954,4237563.45489919,3265945.1865402455,3057591.9106260473,{"$f":"+(1+VLOOKUP(A166,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0033301943109165},4654198.8729891954,4237563.45489919,3173636.2156845746,3001116.8277634727]
[13,154,25000,23875,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A167,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0033301943109165},4694781.5144556714,4273151.9738130653,3283971.1627049437,3073228.794312126,{"$f":"+(1+VLOOKUP(A167,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0033301943109165},4694781.5144556714,4273151.9738130653,3190588.7485856875,3016127.4240322448]
[13,155,25000,23875,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A168,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0033301943109165},4735499.3040038804,4308838.315749337,3301958.6466169413,3088817.7939230832,{"$f":"+(1+VLOOKUP(A168,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0033301943109165},4735499.3040038804,4308838.315749337,3207498.294533825,3031088.0565991746]
[13,156,25000,23875,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A169,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0033301943109165},4776352.6917031966,4344622.7495965119,3319907.7204717044,3104359.0560920136,{"$f":"+(1+VLOOKUP(A169,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0033301943109165},4776352.6917031966,4344622.7495965119,3224364.962532057,3045998.891771547]
[14,157,25000,23875,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A170,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0034556989749455},4817944.721278267,4381053.8118245723,3337818.4662891813,3119852.7270029848,{"$f":"+(1+VLOOKUP(A170,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0034556989749455},4817944.721278267,4381053.8118245723,3241188.8613070515,3060860.0953030819]
[14,158,25000,23875,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A171,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0034556989749455},4859680.4803873058,4417589.5852624327,3355690.9659141763,3135298.9523924119,{"$f":"+(1+VLOOKUP(A171,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0034556989749455},4859680.4803873058,4417589.5852624327,3257970.0993097755,3075671.832395778]
[14,159,25000,23875,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A172,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0034556989749455},4901560.4657163164,4454230.3708740724,3373525.3010167247,3150697.8775504278,{"$f":"+(1+VLOOKUP(A172,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0034556989749455},4901560.4657163164,4454230.3708740724,3274708.7847161945,3090434.2677017492]
[14,160,25000,23875,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A173,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0034556989749455},4943585.1756676994,4490976.4704885101,3391321.5530924653,3166049.6473222515,{"$f":"+(1+VLOOKUP(A173,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0034556989749455},4943585.1756676994,4490976.4704885101,3291405.0254279692,3105147.5653250539]
[14,161,25000,23875,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A174,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0034556989749455},4985755.1103661833,4527828.1868022904,3409079.8034630129,3181354.4061095491,{"$f":"+(1+VLOOKUP(A174,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0034556989749455},4985755.1103661833,4527828.1868022904,3308058.9290731512,3119811.8888235204]
[14,162,25000,23875,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A175,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0034556989749455},5028070.7716647787,4564785.8233819762,3426800.1332763303,3196612.2978717922,{"$f":"+(1+VLOOKUP(A175,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0034556989749455},5028070.7716647787,4564785.8233819762,3324670.6030068779,3134427.4012105647]
[14,163,25000,23875,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A176,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0034556989749455},5070532.6631507473,4601849.6846666513,3444482.6235070983,3211823.4661276122,{"$f":"+(1+VLOOKUP(A176,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0034556989749455},5070532.6631507473,4601849.6846666513,3341240.1543120635,3148994.2649570019]
[14,164,25000,23875,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A177,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0034556989749455},5113141.2901515989,4639020.0759704262,3462127.354957087,3226988.0539561505,{"$f":"+(1+VLOOKUP(A177,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0034556989749455},5113141.2901515989,4639020.0759704262,3357767.6898000883,3163512.6419928535]
[14,165,25000,23875,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A178,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0034556989749455},5155897.1597411009,4676297.3034849549,3479734.4082555231,3242106.2039984041,{"$f":"+(1+VLOOKUP(A178,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0034556989749455},5155897.1597411009,4676297.3034849549,3374253.3160114898,3177982.6937091472]
[14,166,25000,23875,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A179,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0034556989749455},5198800.7807453163,4713681.6742819557,3497303.8638594607,3257178.0584585676,{"$f":"+(1+VLOOKUP(A179,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0034556989749455},5198800.7807453163,4713681.6742819557,3390697.139216647,3192404.5809597098]
[14,167,25000,23875,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A180,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0034556989749455},5241852.6637486573,4751173.49631574,3514835.8020541472,3272203.7591053699,{"$f":"+(1+VLOOKUP(A180,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0034556989749455},5241852.6637486573,4751173.49631574,3407099.2654164671,3206778.4640629566]
[14,168,25000,23875,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A181,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0034556989749455},5285053.3210999621,4788773.0784257529,3532330.3029533909,3287183.447273409,{"$f":"+(1+VLOOKUP(A181,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0034556989749455},5285053.3210999621,4788773.0784257529,3423459.8003430683,3221104.5028036726]
[15,169,25000,23875,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A182,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0035346963039082},5328822.7469476098,4826860.916682547,3549787.4464999265,3302117.2638644809,{"$f":"+(1+VLOOKUP(A182,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0035346963039082},5328822.7469476098,4826860.916682547,3439778.8494604607,3235382.85643479]
[15,170,25000,23875,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A183,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0035346963039082},5372746.884423025,4865061.2369400756,3567207.3124657818,3317005.3493489041,{"$f":"+(1+VLOOKUP(A183,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0035346963039082},5372746.884423025,4865061.2369400756,3456056.5179652269,3249613.6836791574]
[15,171,25000,23875,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A184,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0035346963039082},5416826.2803848274,4903374.3713831278,3584589.98045264,3331847.843766842,{"$f":"+(1+VLOOKUP(A184,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0035346963039082},5416826.2803848274,4903374.3713831278,3472292.9107872001,3263797.1427313043]
[15,172,25000,23875,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A185,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0035346963039082},5461061.4836246148,4941800.6531775082,3601935.5298922057,3346644.8867296195,{"$f":"+(1+VLOOKUP(A185,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0035346963039082},5461061.4836246148,4941800.6531775082,3488488.1325901402,3277933.3912592004]
[15,173,25000,23875,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A186,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0035346963039082},5505453.0448737964,4980340.416472936,3619244.0400465666,3361396.6174210371,{"$f":"+(1+VLOOKUP(A186,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0035346963039082},5505453.0448737964,4980340.416472936,3504642.2877724092,3292022.5864060069]
[15,174,25000,23875,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A187,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0035346963039082},5550001.5168104498,5018993.9964059507,3636515.5900085559,3376103.1745986789,{"$f":"+(1+VLOOKUP(A187,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0035346963039082},5550001.5168104498,5018993.9964059507,3520755.4804676431,3306064.8847918254]
[15,175,25000,23875,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A188,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0035346963039082},5594707.454066202,5057761.7291028248,3653750.2587021133,3390764.6965952185,{"$f":"+(1+VLOOKUP(A188,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0035346963039082},5594707.454066202,5057761.7291028248,3536827.8145454233,3320060.442515437]
[15,176,25000,23875,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A189,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0035346963039082},5639571.4132331358,5096643.9516824875,3670948.1248826473,3405381.3213197202,{"$f":"+(1+VLOOKUP(A189,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0035346963039082},5639571.4132331358,5096643.9516824875,3552859.3936119475,3334009.415156038]
[15,177,25000,23875,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A190,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0035346963039082},5684593.9528707154,5135641.0022594575,3688109.2671373929,3419953.1862589358,{"$f":"+(1+VLOOKUP(A190,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0035346963039082},5684593.9528707154,5135641.0022594575,3568850.3210106958,3347911.9577749707]
[15,178,25000,23875,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A191,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0035346963039082},5729775.6335127447,5174753.2199467812,3705233.7638857719,3434480.4284785977,{"$f":"+(1+VLOOKUP(A191,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0035346963039082},5729775.6335127447,5174753.2199467812,3584800.6998230983,3361768.2249174453]
[15,179,25000,23875,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A192,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0035346963039082},5775117.0176743437,5213980.9448589832,3722321.6933797514,3448963.1846247092,{"$f":"+(1+VLOOKUP(A192,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0035346963039082},5775117.0176743437,5213980.9448589832,3600710.6328691985,3375578.370614259]
[15,180,25000,23875,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A193,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0035346963039082},5820618.6698589521,5253324.5181150232,3739373.1337042013,3463401.5909248288,{"$f":"+(1+VLOOKUP(A193,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0035346963039082},5820618.6698589521,5253324.5181150232,3616580.222708317,3389342.5483835079]
[16,181,25000,23875,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A194,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0035478241830842},5866357.8971409658,5292853.5602789223,3756388.1627772502,3477795.7831893521,{"$f":"+(1+VLOOKUP(A194,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0035478241830842},5866357.8971409658,5292853.5602789223,3632409.5716397124,3403060.9112322931]
[16,182,25000,23875,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A195,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0035478241830842},5912259.3991596466,5332499.8595771426,3773366.8583506425,3492145.8968127887,{"$f":"+(1+VLOOKUP(A195,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0035478241830842},5912259.3991596466,5332499.8595771426,3648198.7817032398,3416733.6116584227]
[16,183,25000,23875,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A196,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0035478241830842},5958323.7516372288,5372263.7638358586,3790309.2980100932,3506452.0667750365,{"$f":"+(1+VLOOKUP(A196,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0035478241830842},5958323.7516372288,5372263.7638358586,3663947.9546800097,3430360.8016521065]
[16,184,25000,23875,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A197,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0035478241830842},6004551.5323385093,5412145.6219130214,3807215.5591756427,3520714.4276426509,{"$f":"+(1+VLOOKUP(A197,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0035478241830842},6004551.5323385093,5412145.6219130214,3679657.1920930441,3443942.6326976446]
[16,185,25000,{"$f":"+C198*(1-$J$3)","v":23875},null,null,null,null,null,{"$f":"+(1+VLOOKUP(A198,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0035478241830842},6050943.3210780919,5452145.783701418,3824085.7191020101,3534933.1135701104,{"$f":"+(1+VLOOKUP(A198,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0035478241830842},6050943.3210780919,5452145.783701418,3695326.5952079301,3457479.2557751131]
[16,186,25000,23875,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A199,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0035478241830842},6097499.6997276619,5492264.6001317417,3840919.8548789471,3549108.2583010788,{"$f":"+(1+VLOOKUP(A199,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0035478241830842},6097499.6997276619,5492264.6001317417,3710956.2650334733,3470970.8213620409]
[16,187,25000,23875,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A200,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0035478241830842},6144221.2522232812,5532502.4231756693,3857718.0434315894,3563239.9951696633,{"$f":"+(1+VLOOKUP(A200,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0035478241830842},6144221.2522232812,5532502.4231756693,3726546.302322349,3484417.4794350835]
[16,188,25000,23875,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A201,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0035478241830842},6191108.5645727161,5572859.6058489522,3874480.3615208082,3577328.4571016687,{"$f":"+(1+VLOOKUP(A201,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0035478241830842},6191108.5645727161,5572859.6058489522,3742096.8075717515,3497819.3794716895]
[16,189,25000,23875,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A202,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0035478241830842},6238162.2248627841,5613336.5022145091,3891206.8857435621,3591373.7766158464,{"$f":"+(1+VLOOKUP(A202,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0035478241830842},6238162.2248627841,5613336.5022145091,3757607.8810240412,3511176.6704517626]
[16,190,25000,23875,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A203,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0035478241830842},6285382.8232667316,5653933.467385537,3907897.6925332458,3605376.0858251434,{"$f":"+(1+VLOOKUP(A203,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0035478241830842},6285382.8232667316,5653933.467385537,3773079.6226673927,3524489.5008593178]
[16,191,25000,23875,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A204,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0035478241830842},6332770.9520516368,5694650.8575286232,3924552.8581600399,3619335.5164379426,{"$f":"+(1+VLOOKUP(A204,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0035478241830842},6332770.9520516368,5694650.8575286232,3788512.1322364369,3537758.0186841316]
[16,192,25000,23875,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A205,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0035478241830842},6380327.2055858355,5735489.0298668705,3941172.4587312597,3633252.1997593031,{"$f":"+(1+VLOOKUP(A205,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0035478241830842},6380327.2055858355,5735489.0298668705,3803905.509212906,3550982.3714233879]
[17,193,25000,23875,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A206,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0035546768091448},6428096.0736585157,5776487.8094510771,3957756.5701917023,3647126.2666921951,{"$f":"+(1+VLOOKUP(A206,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0035546768091448},6428096.0736585157,5776487.8094510771,3819259.8528262735,3564162.7060833164]
[{"$f":"+ROUNDUP(B207/12,0)","v":17},194,{"$f":"+$C$2","v":25000},23875,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A207,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0035546768091448},6476034.7446187325,5817608.4868804589,3974305.2683239947,3660957.8477387307,{"$f":"+(1+VLOOKUP(A207,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0035546768091448},6476034.7446187325,5817608.4868804589,3834575.2620543945,3577299.1691808272]
[17,195,25000,23875,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A208,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0035546768091448},{"$f":"+(K207+C208)*J208","v":6524143.8220608728},{"$f":"+(L207+D208)*(J208-$K$8)","v":5858851.4245825028},{"$f":"+M207+C208/((1+$D$8)^(B208-1))","v":3990818.6287489384},{"$f":"+N207+C208/((1+$D$9)^(B208-1))","v":3674747.0730013913},{"$f":"+(1+VLOOKUP(A208,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0035546768091448},{"$f":"+(P207+C208)*O208","v":6524143.8220608728},{"$f":"+(Q207+D208)*(O208-$K$8)","v":5858851.4245825028},{"$f":"+R207+C208/((1+$E$8)^(B208-1))","v":3849851.8356241435},{"$f":"+S207+C208/((1+$E$9)^(B208-1))","v":3590391.9067451409}]
[17,196,25000,23875,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A209,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0035546768091448},6572423.9117249064,5900216.9860622687,4007296.7269258569,3688494.0721842521,{"$f":"+(1+VLOOKUP(A209,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0035546768091448},6572423.9117249064,5900216.9860622687,3865089.6720120511,3603441.0643194099]
[17,197,25000,23875,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A210,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0035546768091448},6620875.6215040125,5941705.5359055903,4023739.6381529393,3702198.9745942019,{"$f":"+(1+VLOOKUP(A210,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0035546768091448},6620875.6215040125,5941705.5359055903,3880288.8694449379,3616446.7869623373]
[17,198,25000,23875,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A211,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0035546768091448},6669499.5614522332,5983317.4397822917,4040147.4375675847,3715861.9091421589,{"$f":"+(1+VLOOKUP(A211,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0035546768091448},6669499.5614522332,5983317.4397822917,3895449.5259005488,3629409.2192497896]
[17,199,25000,23875,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A212,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0035546768091448},6718296.3437921572,6025053.0644494081,4056520.2001467454,3729483.0043442836,{"$f":"+(1+VLOOKUP(A212,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0035546768091448},6718296.3437921572,6025053.0644494081,3910571.7391081839,3642328.5052764034]
[17,200,25000,23875,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A213,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0035546768091448},6767266.5829226263,6066912.7777544195,4072858.0007072701,3743062.3883231883,{"$f":"+(1+VLOOKUP(A213,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0035546768091448},6767266.5829226263,6066912.7777544195,3925655.6065493291,3655204.788657187]
[17,201,25000,23875,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A214,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0035546768091448},6816410.8954264708,6108896.9486384932,4089160.9139062446,3756600.1888091406,{"$f":"+(1+VLOOKUP(A214,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0035546768091448},6816410.8954264708,6108896.9486384932,3940701.2254582839,3668038.2125291177]
[17,202,25000,23875,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A215,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0035546768091448},6865729.9000782734,6151005.9471397335,4105429.0142413341,3770096.533141267,{"$f":"+(1+VLOOKUP(A215,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0035546768091448},6865729.9000782734,6151005.9471397335,3955708.6928227884,3680828.9195527323]
[17,203,25000,23875,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A216,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0035546768091448},6915224.2178521622,6193240.1443964457,4121662.3760511233,3783551.5482687484,{"$f":"+(1+VLOOKUP(A216,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0035546768091448},6915224.2178521622,6193240.1443964457,3970678.1053846483,3693577.0519137126]
[17,204,25000,23875,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A217,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0035546768091448},6964894.4719296265,6235599.9126504045,4137861.0735154562,3796965.3607520163,{"$f":"+(1+VLOOKUP(A217,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0035546768091448},6964894.4719296265,6235599.9126504045,3985609.5596403587,3706282.7513244678]
[18,205,25000,23875,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A218,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0035617249495767},7014790.5534652071,6278129.742908353,4154025.1806557742,3810338.0967639415,{"$f":"+(1+VLOOKUP(A218,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0035617249495767},7014790.5534652071,6278129.742908353,4000503.1518417266,3718946.1590257077]
[18,206,25000,23875,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A219,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0035617249495767},7064864.3511192789,6320786.3228977779,4170154.7713354556,3823669.8820910226,{"$f":"+(1+VLOOKUP(A219,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0035617249495767},7064864.3511192789,6320786.3228977779,4015358.9779964909,3731567.4157880135]
[18,207,25000,23875,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A220,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0035617249495767},7115116.4978677751,6363570.0303651765,4186249.9192601521,3836960.842134567,{"$f":"+(1+VLOOKUP(A220,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0035617249495767},7115116.4978677751,6363570.0303651765,4030177.1338689411,3744146.6619134028]
[18,208,25000,23875,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A221,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0035617249495767},7165547.628941115,6406481.2441828279,4202310.6979781268,3850211.1019118731,{"$f":"+(1+VLOOKUP(A221,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0035617249495767},7165547.628941115,6406481.2441828279,4044957.7149805347,3756684.0372368903]
[18,209,25000,23875,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A222,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0035617249495767},7216158.3818322346,6449520.3443521466,4218337.1808805885,3863420.7860574038,{"$f":"+(1+VLOOKUP(A222,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0035617249495767},7216158.3818322346,6449520.3443521466,4059700.8166105137,3769179.6811280395]
[18,210,25000,23875,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A223,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0035617249495767},7266949.3963046428,6492687.7120070476,4234329.4412020287,3876590.0188239603,{"$f":"+(1+VLOOKUP(A223,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0035617249495767},7266949.3963046428,6492687.7120070476,4074406.5337965176,3781633.7324925149]
[18,211,25000,23875,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A224,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0035617249495767},7317921.3144005118,6535983.7294173231,4250287.5520205554,3889718.9240838508,{"$f":"+(1+VLOOKUP(A224,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0035617249495767},7317921.3144005118,6535983.7294173231,4089074.9613351966,3794046.3297736244]
[18,212,25000,23875,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A225,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0035617249495767},7369074.7804487906,6579408.7799920263,4266211.5862582279,3902807.6253300547,{"$f":"+(1+VLOOKUP(A225,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0035617249495767},7369074.7804487906,6579408.7799920263,4103706.1937828232,3806417.6109538586]
[18,213,25000,23875,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A226,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0035617249495767},7420410.4410733515,6622963.2482828666,4282101.6166813886,3915856.245677385,{"$f":"+(1+VLOOKUP(A226,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0035617249495767},7420410.4410733515,6622963.2482828666,4118300.3254559007,3818747.7135564252]
[18,214,25000,23875,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A227,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0035617249495767},7471928.9452011613,6666647.5199876158,4297957.7159009976,3928864.9078636463,{"$f":"+(1+VLOOKUP(A227,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0035617249495767},7471928.9452011613,6666647.5199876158,4132857.4504317725,3831036.7746467767]
[18,215,25000,23875,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A228,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0035617249495767},7523630.9440704882,6710461.9819535241,4313779.9563729614,3941833.734250789,{"$f":"+(1+VLOOKUP(A228,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0035617249495767},7523630.9440704882,6710461.9819535241,4147377.6625492265,3843284.930834136]
[18,216,25000,23875,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A229,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0035617249495767},7575517.0912391311,6754407.0221807435,4329568.4103984674,3954762.8468260602,{"$f":"+(1+VLOOKUP(A229,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0035617249495767},7575517.0912391311,6754407.0221807435,4161861.0554091027,3855492.3182730121]
[19,217,25000,23875,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A230,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0035754238782275},7627692.1615340235,6798575.8850275641,4345323.1501243124,3967652.3672031518,{"$f":"+(1+VLOOKUP(A230,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0035754238782275},7627692.1615340235,6798575.8850275641,4176307.7223748947,3867659.0726647163]
[19,218,25000,23875,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A231,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0035754238782275},7680053.7798210969,6842876.9874067288,4361044.2475432316,3980502.4166233437,{"$f":"+(1+VLOOKUP(A231,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0035754238782275},7680053.7798210969,6842876.9874067288,4190717.7565733511,3879785.3292588699]
[19,219,25000,23875,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A232,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0035754238782275},7732602.613088496,6887310.7252372811,4376731.7744942298,3993313.1159566445,{"$f":"+(1+VLOOKUP(A232,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0035754238782275},7732602.613088496,6887310.7252372811,4205091.2508950783,3891871.2228549067]
[19,220,25000,23875,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A233,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0035754238782275},7785339.3307091324,6931877.4956236277,4392385.8026629081,4006084.5857029282,{"$f":"+(1+VLOOKUP(A233,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0035754238782275},7785339.3307091324,6931877.4956236277,4219428.2979951361,3903916.8878035722]
[19,221,25000,23875,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A234,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0035754238782275},7838264.6044492088,6976577.6968590878,4408006.4035817916,4018816.9459930682,{"$f":"+(1+VLOOKUP(A234,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0035754238782275},7838264.6044492088,6976577.6968590878,4233728.9902936378,3915922.4580084179]
[19,222,25000,23875,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A235,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0035754238782275},7891379.1084767776,7021411.7284294507,4423593.6486306563,4031510.3165900665,{"$f":"+(1+VLOOKUP(A235,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0035754238782275},7891379.1084767776,7021411.7284294507,4247993.4199763443,3927888.0669272882]
[19,223,25000,23875,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A236,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0035754238782275},7944683.5193703268,7066379.9910165491,4439147.6090368563,4044164.816890181,{"$f":"+(1+VLOOKUP(A236,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0035754238782275},7944683.5193703268,7066379.9910165491,4262221.6789952582,3939813.8475738051]
[19,224,25000,23875,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A237,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0035754238782275},7998178.5161274001,7111482.8865018394,4454668.3558756476,4056780.5659240484,{"$f":"+(1+VLOOKUP(A237,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0035754238782275},7998178.5161274001,7111482.8865018394,4276413.8590692189,3951699.9325188464]
[19,225,25000,23875,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A238,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0035754238782275},8051864.780173244,7156720.81796999,4470155.9600705141,4069357.682357803,{"$f":"+(1+VLOOKUP(A238,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0035754238782275},8051864.780173244,7156720.81796999,4290570.0516844895,3963546.4538920196]
[19,226,25000,23875,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A239,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0035754238782275},8105742.9953694902,7202094.1897124881,4485610.4923934918,4081896.2844941937,{"$f":"+(1+VLOOKUP(A239,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0035754238782275},8105742.9953694902,7202094.1897124881,4304690.3480953518,3975353.5433831303]
[19,227,25000,23875,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A240,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0035754238782275},8159813.8480228651,7247603.4072312508,4501032.02346549,4094396.4902736968,{"$f":"+(1+VLOOKUP(A240,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0035754238782275},8159813.8480228651,7247603.4072312508,4318774.8393246904,3987121.3322436474]
[19,228,25000,23875,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A241,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0035754238782275},8214078.0268939333,7293248.8772422476,4516420.6237566182,4106858.4172756253,{"$f":"+(1+VLOOKUP(A241,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0035754238782275},8214078.0268939333,7293248.8772422476,4332823.6161645809,3998849.9512881599]
[20,229,25000,23875,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A242,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.003569754911759},8268489.5161488038,7338989.527149233,4531776.363586504,4119282.1827192339,{"$f":"+(1+VLOOKUP(A242,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.003569754911759},8268489.5161488038,7338989.527149233,4346836.7691768762,4010539.5308958329]
[20,230,25000,23875,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A243,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.003569754911759},8323095.2410846977,7384866.8631441081,4547099.3131246166,4131667.9034648235,{"$f":"+(1+VLOOKUP(A243,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.003569754911759},8323095.2410846977,7384866.8631441081,4360814.3886937881,4022190.2010118561]
[20,231,25000,23875,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A244,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.003569754911759},8377895.895075392,7430881.2936838288,4562389.5423905868,4144015.6960148388,{"$f":"+(1+VLOOKUP(A244,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.003569754911759},8377895.895075392,7430881.2936838288,4374756.5648184717,4033802.0911488892]
[20,232,25000,23875,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A245,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.003569754911759},8432892.1739698369,7477033.2284459369,4577647.121254527,4156325.6765149646,{"$f":"+(1+VLOOKUP(A245,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.003569754911759},8432892.1739698369,7477033.2284459369,4388663.3874256043,4045375.3303884999]
[20,233,25000,23875,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A246,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.003569754911759},8488084.7761009932,7523323.0783322062,4592872.1194373509,4168597.9607552188,{"$f":"+(1+VLOOKUP(A246,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.003569754911759},8488084.7761009932,7523323.0783322062,4402534.9461619668,4056910.0473826011]
[20,234,25000,23875,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A247,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.003569754911759},8543474.402294701,7569751.2554723043,4608064.6065110909,4180832.6641710405,{"$f":"+(1+VLOOKUP(A247,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.003569754911759},8543474.402294701,7569751.2554723043,4416371.3304470209,4068406.3703548787]
[20,235,25000,23875,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A248,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.003569754911759},8599061.7558785733,7616318.1732274573,4623224.6518992186,4193029.9018443772,{"$f":"+(1+VLOOKUP(A248,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.003569754911759},8599061.7558785733,7616318.1732274573,4430172.6294734832,4079864.4271022188]
[20,236,25000,23875,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A249,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.003569754911759},8654847.5426909346,7663024.2461941345,4638352.3248769594,4205189.7885047654,{"$f":"+(1+VLOOKUP(A249,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.003569754911759},8654847.5426909346,7663024.2461941345,4443938.9322079048,4091284.3449961278]
[20,237,25000,23875,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A250,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.003569754911759},8710832.4710897747,7709869.8902077349,4653447.6945716096,4217312.4385304116,{"$f":"+(1+VLOOKUP(A250,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.003569754911759},8710832.4710897747,7709869.8902077349,4457670.3273912398,4102666.2509841477]
[20,238,25000,23875,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A251,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.003569754911759},8767017.2519617509,7756855.5223462945,4668510.8299628524,4229397.9659492681,{"$f":"+(1+VLOOKUP(A251,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.003569754911759},8767017.2519617509,7756855.5223462945,4471366.903539421,4114010.2715912675]
[20,239,25000,23875,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A252,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.003569754911759},8823402.5987312123,7803981.5609341962,4683541.7998830751,4241446.4844401032,{"$f":"+(1+VLOOKUP(A252,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.003569754911759},8823402.5987312123,7803981.5609341962,4485028.7489439286,4125316.5329213301]
[20,240,25000,23875,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A253,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.003569754911759},8879989.2273692545,7851248.4255458955,4698540.6730176797,4253458.1073335735,{"$f":"+(1+VLOOKUP(A253,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.003569754911759},8879989.2273692545,7851248.4255458955,4498655.9516723603,4136585.1606584345]
[21,241,25000,23875,null,null,null,null,null,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A254,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0035958419138327},8937010.1608752571,7898861.975370788,4512248.5995689984,4147816.2800683314]
[21,242,25000,23875,null,null,null,null,null,null,null,"Kilépési költséggel:","h egy baloldala:","i egynelet baloldala",{"$f":"+(1+VLOOKUP(A255,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0035958419138327},8994236.1326439269,7946619.0501366602,4525806.7802553764,4159010.0159998178]
[21,243,25000,23875,null,null,null,null,null,null,null,{"$f":"+L253*(1-J6)-J5","v":7848248.4255458955},{"$f":"+L256/((1+$D$8)^(B253))","v":4698540.6730177859},{"$f":"+K253/((1+$D$9)^(B253))","v":4253458.1073335372},{"$f":"+(1+VLOOKUP(A256,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0035958419138327},9051667.879960442,7994520.0824810443,4539330.5811308436,4170166.4928861223]
[21,244,25000,23875,null,null,null,null,null,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A257,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0035958419138327},9109306.1427611429,8042565.5063456018,4552820.0893731294,4181285.8347462914]
[21,245,25000,23875,null,null,null,null,null,null,null,null,"célcella IRR(h)","célcella IRR(i)",{"$f":"+(1+VLOOKUP(A258,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0035958419138327},9167151.6636430621,8090755.7569800569,4566275.3919389034,4192368.1651865654]
[21,246,25000,23875,null,null,null,null,null,null,null,null,{"$f":"+M256-M253","v":1.0617077350616455E-7},{"$f":"+N256-N253","v":-3.6321580410003662E-8},{"$f":"+(1+VLOOKUP(A259,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0035958419138327},9225205.1878734957,8139091.2709461385,4579696.575564337,4203413.6074017538]
[21,247,25000,23875,null,null,null,null,null,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A260,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0035958419138327},9283467.463399604,8187572.4861215334,4593083.7267656634,4214422.2841766048]
[21,248,25000,23875,null,null,null,null,null,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A261,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0035958419138327},9341939.2408580445,8236199.8417038554,4606436.9318397343,4225394.3178871693]
[21,249,25000,{"$f":"+C262*(1-$J$3)","v":23875},null,null,null,null,null,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A262,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0035958419138327},9400621.2735846452,8284973.7782146232,4619756.2768645762,4236329.8305021627]
[21,250,25000,23875,null,null,null,null,null,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A263,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0035958419138327},9459514.3176241145,8333894.737503252,4633041.8476999449,4247228.9435843192]
[21,251,25000,23875,null,null,null,null,null,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A264,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0035958419138327},9518619.1317397729,8382963.1627510535,4646293.7299878811,4258091.7782917442]
[21,252,25000,23875,null,null,null,null,null,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A265,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0035958419138327},9577936.4774233382,8432179.4984752536,4659512.009153259,4268918.4553792607]
[22,253,25000,23875,null,null,null,null,null,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A266,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.003574150704609},9637258.8196004368,8481360.7684856858,4672696.7704043398,4279709.0951997526]
[22,254,25000,23875,null,null,null,null,null,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A267,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.003574150704609},9696793.1887686253,8530689.2223273683,4685848.0987333199,4290463.8177055009]
[22,255,25000,23875,null,null,null,null,null,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A268,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.003574150704609},9756540.3427443262,8580165.3004744928,4698966.0789168794,4301182.7424495183]
[22,256,25000,23875,null,null,null,null,null,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A269,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.003574150704609},9816501.0420525074,8629789.4447194487,4712050.7955167266,4311865.9885868775]
[22,257,25000,23875,null,null,null,null,null,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A270,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.003574150704609},9876676.0499363691,8679562.0981767718,4725102.3328801459,4322513.6748760361]
[{"$f":"+ROUNDUP(B271/12,0)","v":22},258,{"$f":"+$C$2","v":25000},23875,null,null,null,null,null,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A271,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.003574150704609},9937066.1323670596,8729483.705287097,4738120.7751405407,4333125.9196801577]
[22,259,25000,23875,null,null,null,null,null,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A272,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.003574150704609},{"$f":"+(P271+C272)*O272","v":9997672.0580534209},{"$f":"+(Q271+D272)*(O272-$K$8)","v":8779554.7118211258},{"$f":"+R271+C272/((1+$E$8)^(B272-1))","v":4751106.2062179735},{"$f":"+S271+C272/((1+$E$9)^(B272-1))","v":4343702.8409684263}]
[22,260,25000,23875,null,null,null,null,null,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A273,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.003574150704609},10058494.598451776,8829775.5648836121,4764058.7098197108,4354244.5563173583]
[22,261,25000,23875,null,null,null,null,null,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A274,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.003574150704609},10119534.527775753,8880146.7129173502,4776978.3694407586,4364751.1829121085]
[22,262,25000,23875,null,null,null,null,null,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A275,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.003574150704609},10180792.623006133,8930668.6057071816,4789865.2683644034,4375222.8375477735]
[22,263,25000,23875,null,null,null,null,null,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A276,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.003574150704609},10242269.663900744,8981341.6943840086,4802719.4896627478,4385659.6366306916]
[22,264,25000,23875,null,null,null,null,null,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A277,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.003574150704609},10303966.433004385,9032166.4314288236,4815541.1161972471,4396061.6961797355]
[23,265,25000,23875,null,null,null,null,null,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A278,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0036100975095561},10366255.009000463,9083468.8064316809,4828330.2306192424,4406429.1318275994]
[23,266,25000,23875,null,null,null,null,null,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A279,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0036100975095561},10428768.452829618,9134926.557211956,4841086.9153704941,4416762.0588220898]
[23,267,25000,23875,null,null,null,null,null,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A280,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0036100975095561},10491507.576286655,9186540.1543449834,4853811.2526837131,4427060.5920274016]
[23,268,25000,23875,null,null,null,null,null,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A281,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0036100975095561},10554473.194097035,9238310.0698312931,4866503.3245830899,4437324.8459253982]
[23,269,25000,23875,null,null,null,null,null,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A282,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0036100975095561},10617666.123927459,9290236.7771009281,4879163.2128848247,4447554.9346168833]
[23,270,25000,23875,null,null,null,null,null,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A283,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0036100975095561},10681087.186396487,9342320.7510177772,4891790.9991976554,4457750.9718228681]
[23,271,25000,23875,null,null,null,null,null,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A284,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0036100975095561},10744737.205085188,9394562.4678839128,4904386.7649233807,4467913.0708858361]
[23,272,25000,23875,null,null,null,null,null,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A285,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0036100975095561},10808617.00654784,9446962.4054439496,4916950.5912573878,4478041.3447710052]
[23,273,25000,23875,null,null,null,null,null,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A286,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0036100975095561},10872727.420322664,9499521.0428894125,4929482.5591891753,4488135.9060675791]
[23,274,25000,23875,null,null,null,null,null,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A287,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0036100975095561},10937069.278942592,9552238.8608631194,4941982.749502874,4498196.8669900028]
[23,275,25000,23875,null,null,null,null,null,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A288,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0036100975095561},11001643.417946085,9605116.341463577,4954451.2427777676,4508224.3393792082]
[23,276,25000,23875,null,null,null,null,null,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A289,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0036100975095561},11066450.675887976,9658153.9682493862,4966888.119388815,4518218.4347038576]
[24,277,25000,23875,null,null,null,null,null,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A290,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0035998969833291},11131378.755716849,9711253.4644532483,4979293.4595071645,4528179.2640615841]
[24,278,25000,23875,null,null,null,null,null,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A291,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0035998969833291},11196540.56994443,9764513.2376021929,4991667.3431006745,4538106.9381802231]
[24,279,25000,23875,null,null,null,null,null,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A292,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0035998969833291},11261936.959990477,9817933.771480456,5004009.8499344243,4548001.5674190475]
[24,280,25000,23875,null,null,null,null,null,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A293,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0035998969833291},11327568.770303773,9871515.5513325371,5016321.0595712326,4557863.2617699923]
[24,281,25000,23875,null,null,null,null,null,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A294,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0035998969833291},11393436.848373026,9925259.0638676155,5028601.0513721686,4567692.1308588767]
[24,282,25000,23875,null,null,null,null,null,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A295,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0035998969833291},11459542.044737818,9979164.7972639631,5040849.9044970637,4577488.283946624]
[24,283,25000,23875,null,null,null,null,null,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A296,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0035998969833291},11525885.212999586,10033233.241173383,5053067.6979050217,4587251.829930475]
[24,284,25000,23875,null,null,null,null,null,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A297,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0035998969833291},11592467.209832644,10087464.886725657,5065254.5103549268,4596982.8773452006]
[24,285,25000,23875,null,null,null,null,null,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A298,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0035998969833291},11659288.894995244,10141860.226533007,5077410.4204059541,4606681.5343643064]
[24,286,25000,23875,null,null,null,null,null,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A299,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0035998969833291},11726351.131340683,10196419.754694566,5089535.5064180735,4616347.9088012353]
[24,287,25000,23875,null,null,null,null,null,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A300,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0035998969833291},11793654.784828436,10251143.966800872,5101629.8465525554,4625982.1081105666]
[24,288,25000,23875,null,null,null,null,null,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A301,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0035998969833291},11861200.724535348,10306033.359938364,5113693.5187724745,4635584.2393892109]
[25,289,25000,23875,null,null,null,null,null,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A302,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0035978623094592},11928965.63812482,10361067.414699286,5125726.6008432135,4645154.4093776001]
[25,290,25000,23875,null,null,null,null,null,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A303,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0035978623094592},11996974.3605428,10416267.47375243,5137729.1703329626,4654692.7244608728]
[25,291,25000,23875,null,null,null,null,null,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A304,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0035978623094592},12065227.768979883,10471634.037831845,5149701.3046132214,4664199.2906700596]
[25,292,25000,23875,null,null,null,null,null,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A305,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0035978623094592},12133726.743782673,10527167.609181989,5161643.080859296,4673674.2136832587]
[25,293,25000,23875,null,null,null,null,null,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A306,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0035978623094592},12202472.168465143,10582868.691562288,5173554.5760507975,4683117.5988268135]
[25,294,25000,23875,null,null,null,null,null,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A307,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0035978623094592},12271464.929720026,10638737.7902517,5185435.8669721372,4692529.5510764821]
[25,295,25000,23875,null,null,null,null,null,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A308,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0035978623094592},12340705.917430252,10694775.412053308,5197287.0302130235,4701910.1750586033]
[25,296,25000,23875,null,null,null,null,null,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A309,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0035978623094592},12410196.024680432,10750982.065298907,5209108.142168954,4711259.5750512611]
[25,297,25000,23875,null,null,null,null,null,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A310,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0035978623094592},12479936.147768367,10807358.259853624,5220899.2790417075,4720577.8549854439]
[25,298,25000,23875,null,null,null,null,null,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A311,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0035978623094592},12549927.186216617,10863904.507120537,5232660.5168398377,4729865.1184461983]
[25,299,25000,23875,null,null,null,null,null,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A312,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0035978623094592},12620170.0427841,10920621.320045317,5244391.9313791599,4739121.4686737824]
[25,300,25000,23875,null,null,null,null,null,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A313,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0035978623094592},12690665.623477736,10977509.21312088,5256093.5982832415,4748347.0085648131]
[26,301,25000,23875,null,null,null,null,null,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A314,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0036072059730248},12761533.64846573,11034671.495624896,5267765.5929838913,4757541.8406734075]
[26,302,25000,23875,null,null,null,null,null,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A315,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0036072059730248},12832657.309016759,11092006.736095784,5279407.9907216411,4766706.0672123283]
[26,303,25000,23875,null,null,null,null,null,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A316,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0036072059730248},12904037.52726095,11149515.457858665,5291020.866546236,4775839.7900541136]
[26,304,25000,23875,null,null,null,null,null,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A317,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0036072059730248},12975675.228654748,11207198.185822099,5302604.2953171134,4784943.1107322136]
[26,305,25000,23875,null,null,null,null,null,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A318,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0036072059730248},13047571.341992907,11265055.446482886,5314158.3517038887,4794016.1304421183]
[26,306,25000,23875,null,null,null,null,null,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A319,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0036072059730248},13119726.799420537,11323087.767930862,5325683.1101868367,4803058.9500424825]
[26,307,25000,23875,null,null,null,null,null,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A320,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0036072059730248},13192142.536445186,11381295.679853726,5337178.645057369,4812071.6700562453]
[26,308,25000,23875,null,null,null,null,null,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A321,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0036072059730248},13264819.49194897,11439679.713541871,5348645.0304185161,4821054.3906717505]
[26,309,25000,23875,null,null,null,null,null,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A322,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0036072059730248},13337758.608200749,11498240.401893234,5360082.3401854029,4830007.2117438577]
[26,310,25000,23875,null,null,null,null,null,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A323,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0036072059730248},13410960.830868339,11556978.279418159,5371490.6480857264,4838930.2327950541]
[26,311,25000,23875,null,null,null,null,null,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A324,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0036072059730248},13484427.109030774,11615893.882244281,5382870.0276602302,4847823.5530165602]
[26,312,25000,23875,null,null,null,null,null,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A325,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0036072059730248},13558158.395190613,11674987.748121414,5394220.5522631779,4856687.2712694323]
[27,313,25000,{"$f":"+C326*(1-$J$3)","v":23875},null,null,null,null,null,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A326,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0036093000602297},13632184.089604486,11734284.914865253,5405542.2950628279,4865521.4860856608]
[27,314,25000,23875,null,null,null,null,null,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A327,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0036093000602297},13706476.964961665,11793761.623345163,5416835.3290419048,4874326.295669267]
[27,315,25000,23875,null,null,null,null,null,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A328,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0036093000602297},13781037.985598344,11853418.417182984,5428099.7269980675,4883101.7978973929]
[27,316,25000,23875,null,null,null,null,null,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A329,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0036093000602297},13855868.119331298,11913255.841646552,5439335.5615443811,4891848.0903213918]
[27,317,25000,23875,null,null,null,null,null,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A330,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0036093000602297},13930968.337470442,11973274.443654682,5450542.9051097836,4900565.2701679114]
[27,318,25000,23875,null,null,null,null,null,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A331,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0036093000602297},14006339.614831438,12033474.771782165,5461721.8299395526,4909253.4343399731]
[27,319,25000,23875,null,null,null,null,null,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A332,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0036093000602297},14081982.929748353,12093857.376264784,5472872.4080957733,4917912.6794180507]
[27,320,25000,23875,null,null,null,null,null,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A333,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0036093000602297},14157899.264086353,12154422.809004342,5483994.7114578001,4926543.1016611448]
[27,321,25000,23875,null,null,null,null,null,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A334,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0036093000602297},14234089.603254452,12215171.623573707,5495088.811722721,4935144.7970078522]
[{"$f":"+ROUNDUP(B335/12,0)","v":27},322,{"$f":"+$C$2","v":25000},23875,null,null,null,null,null,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A335,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0036093000602297},14310554.936218301,12276104.375221873,5506154.7804058194,4943717.8610774307]
[27,323,25000,23875,null,null,null,null,null,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A336,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0036093000602297},{"$f":"+(P335+C336)*O336","v":14387296.25551302},{"$f":"+(Q335+D336)*(O336-$K$8)","v":12337221.62087903},{"$f":"+R335+C336/((1+$E$8)^(B336-1))","v":5517192.6888410375},{"$f":"+S335+C336/((1+$E$9)^(B336-1))","v":4952262.3891708646}]
[27,324,25000,23875,null,null,null,null,null,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A337,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0036093000602297},14464314.557256091,12398523.919161661,5528202.6081814338,4960778.4762719218]
[28,325,25000,23875,null,null,null,null,null,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A338,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0036041503682289},14541536.225653011,12459947.858849296,5539184.6093996409,4969266.2170482129]
[28,326,25000,23875,null,null,null,null,null,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A339,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0036041503682289},14619036.212554518,12521557.463465398,5550138.7632883247,4977725.7058522394]
[28,327,25000,23875,null,null,null,null,null,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A340,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0036041503682289},14696815.521062354,12583353.294215677,5561065.1404606421,4986157.0367224449]
[28,328,25000,23875,null,null,null,null,null,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A341,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0036041503682289},14774875.157893589,12645335.914002188,5571963.8113506921,4994560.3033842621]
[28,329,25000,23875,null,null,null,null,null,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A342,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0036041503682289},14853216.133393653,12707505.887428457,5582834.8462139741,5002935.5992511502]
[28,330,25000,23875,null,null,null,null,null,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A343,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0036041503682289},14931839.461549412,12769863.780804629,5593678.3151278375,5011283.0174256377]
[28,331,25000,23875,null,null,null,null,null,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A344,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0036041503682289},15010746.160002297,12832410.162152622,5604494.2879919363,5019602.6507003549]
[28,332,25000,23875,null,null,null,null,null,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A345,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0036041503682289},15089937.250061465,12895145.601211304,5615282.8345286772,5027894.5915590664]
[28,333,25000,23875,null,null,null,null,null,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A346,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0036041503682289},15169413.756717032,12958070.669441679,5626044.0242836699,5036158.9321776982]
[28,334,25000,23875,null,null,null,null,null,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A347,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0036041503682289},15249176.708653325,13021185.940032098,5636777.9266261766,5044395.7644253634]
[28,335,25000,23875,null,null,null,null,null,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A348,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0036041503682289},15329227.138262212,13084491.987903476,5647484.6107495576,5052605.1798653835]
[28,336,25000,23875,null,null,null,null,null,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A349,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0036041503682289},15409566.08165645,13147989.389714526,5658164.1456717178,5060787.269756305]
[29,337,25000,23875,null,null,null,null,null,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A350,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0036152025048315},15490365.163615841,13211824.301111568,5668816.6002355525,5068942.125052915]
[29,338,25000,23875,null,null,null,null,null,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A351,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0036152025048315},15571456.35061872,13275852.870545771,5679442.043109389,5077069.8364072517]
[29,339,25000,23875,null,null,null,null,null,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A352,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0036152025048315},15652840.698683972,13340075.685523791,5690040.5427874308,5085170.4941696124]
[29,340,25000,23875,null,null,null,null,null,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A353,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0036152025048315},15734519.267648203,13404493.335334623,5700612.1675902009,5093244.1883895593]
[29,341,25000,23875,null,null,null,null,null,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A354,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0036152025048315},15816493.121179545,13469106.411055006,5711156.9856649777,5101291.0088169165]
[29,342,25000,23875,null,null,null,null,null,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A355,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0036152025048315},15898763.326791504,13533915.505554849,5721675.0649862383,5109311.0449027717]
[29,343,25000,23875,null,null,null,null,null,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A356,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0036152025048315},15981330.955856865,13598921.213502668,5732166.4733560961,5117304.3858004697]
[29,344,25000,23875,null,null,null,null,null,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A357,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0036152025048315},16064197.083621642,13664124.131371045,5742631.278404735,5125271.1203666013]
[29,345,25000,23875,null,null,null,null,null,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A358,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0036152025048315},16147362.789219078,13729524.857442101,5753069.5475908481,5133211.3371619936]
[29,346,25000,23875,null,null,null,null,null,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A359,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0036152025048315},16230829.155683706,13795123.991812984,5763481.3482020721,5141125.1244526934]
[29,347,25000,23875,null,null,null,null,null,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A360,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0036152025048315},16314597.269965446,13860922.136401372,5773866.7473554211,5149012.5702109477]
[29,348,25000,23875,null,null,null,null,null,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A361,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0036152025048315},16398668.222943762,13926919.894951008,5784225.8119977191,5156873.7621161835]
[30,349,25000,23875,null,null,null,null,null,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A362,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0036214225445386},16483145.265310353,13993204.647535419,5794558.6089060307,5164708.7875559814]
[30,350,25000,23875,null,null,null,null,null,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A363,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0036214225445386},16567928.234742666,14059690.902613301,5804865.2046880918,5172517.7336270455]
[30,351,25000,23875,null,null,null,null,null,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A364,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0036214225445386},16653018.239131873,14126379.272742644,5815145.6657827403,5180300.6871361751]
[30,352,25000,23875,null,null,null,null,null,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A365,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0036214225445386},16738416.390381292,14193270.372343587,5825400.0584603436,5188057.7346012266]
[30,353,25000,23875,null,null,null,null,null,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A366,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0036214225445386},16824123.804420907,14260364.817704074,5835628.4488232257,5195788.9622520758]
[30,354,25000,23875,null,null,null,null,null,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A367,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0036214225445386},16910141.60122196,14327663.226985538,5845830.9028060921,5203494.4560315786]
[30,355,25000,23875,null,null,null,null,null,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A368,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0036214225445386},16996470.90481158,14395166.220228594,5856007.4861764573,5211174.3015965233]
[30,356,25000,23875,null,null,null,null,null,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A369,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0036214225445386},17083112.843287472,14462874.419358749,5866158.2645350676,5218828.5843185848]
[30,357,25000,23875,null,null,null,null,null,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A370,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0036214225445386},17170068.548832662,14530788.448192133,5876283.3033163231,5226457.3892852738]
[30,358,25000,23875,null,null,null,null,null,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A371,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0036214225445386},17257339.157730293,14598908.932441249,5886382.6677887011,5234060.8013008805]
[30,359,25000,23875,null,null,null,null,null,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A372,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0036214225445386},17344925.810378458,14667236.499720737,5896456.4230551757,5241638.9048874201]
[30,360,25000,23875,null,null,null,null,null,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A373,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0036214225445386},17432829.651305124,14735771.779553154,5906504.6340536373,5249191.7842855696]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Kilépési költséggel:","h egy baloldala:","i egynelet baloldala"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+Q373*(1-J6)-J5","v":14732771.779553154},{"$f":"+Q376/((1+$E$8)^(B373))","v":5906504.6340549923},{"$f":"+P373/((1+$E$9)^(B373))","v":5249191.7844286561}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"célcella IRR(h)","célcella IRR(i)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+R376-R373","v":1.3550743460655212E-6},{"$f":"+S376-S373","v":1.4308653771877289E-4}]

{"sheet":"hozamok","index":2,"n_rows":160,"n_cols":5,"rows_kept":160,"cut":false,"hidden":false,"merged":[[8,2,8,4]]}
[]
["Main menu","Hungary"]
[null,"HU_31_12_2019_GVT_LLP_15_EXT_45_UFR_4.5"]
["Coupon_freq",0]
["LLP",15]
["Convergence",45]
["UFR",4.5]
["alpha",6.0329000000000001E-2]
["CRA",10,"forward hozamok"]
["VA",null,"10 éves forward","20 éves forward","30 éves forward"]
[1,1.7000000000000001E-4,{"$f":"$B11","v":1.7000000000000001E-4},{"$f":"$B11","v":1.7000000000000001E-4},{"$f":"$B11","v":1.7000000000000001E-4}]
[2,1.5299999999999999E-3,{"$f":"(1+$B12)^$A12/(1+$B11)^$A11-1","v":2.8918492856215838E-3},{"$f":"(1+$B12)^$A12/(1+$B11)^$A11-1","v":2.8918492856215838E-3},{"$f":"(1+$B12)^$A12/(1+$B11)^$A11-1","v":2.8918492856215838E-3}]
[3,3.82E-3,{"$f":"(1+$B13)^$A13/(1+$B12)^$A12-1","v":8.4157202386778707E-3},8.4157202386778707E-3,8.4157202386778707E-3]
[4,7.4000000000000003E-3,1.8216788065032574E-2,1.8216788065032574E-2,1.8216788065032574E-2]
[5,9.5499999999999995E-3,1.8195983481269051E-2,1.8195983481269051E-2,1.8195983481269051E-2]
[6,1.1209999999999999E-2,1.955103286842963E-2,1.955103286842963E-2,1.955103286842963E-2]
[7,1.4120000000000001E-2,3.1756704614787301E-2,3.1756704614787301E-2,3.1756704614787301E-2]
[8,1.6310000000000002E-2,3.1772994490208317E-2,3.1772994490208317E-2,3.1772994490208317E-2]
[9,1.8030000000000001E-2,3.1895208095560124E-2,3.1895208095560124E-2,3.1895208095560124E-2]
[10,1.9390000000000001E-2,3.1712049844281998E-2,3.1712049844281998E-2,3.1712049844281998E-2]
[11,2.078E-2,null,3.4784671799874989E-2,3.4784671799874989E-2]
[12,2.222E-2,null,3.8194704040924954E-2,3.8194704040924954E-2]
[13,2.3630000000000002E-2,null,4.0702470902017174E-2,4.0702470902017174E-2]
[14,2.495E-2,null,4.226569997955032E-2,4.226569997955032E-2]
[15,2.6159999999999999E-2,null,4.3250758311272675E-2,4.3250758311272675E-2]
[16,2.7230000000000001E-2,null,4.3414539259418072E-2,4.3414539259418072E-2]
[17,2.818E-2,null,4.3500040693780218E-2,4.3500040693780218E-2]
[18,2.903E-2,null,4.3587988295627156E-2,4.3587988295627156E-2]
[19,2.98E-2,null,{"$f":"(1+$B29)^$A29/(1+$B28)^$A28-1","v":4.3758944724738402E-2},4.3758944724738402E-2]
[20,3.049E-2,null,4.3688195475726888E-2,4.3688195475726888E-2]
[21,3.1130000000000001E-2,null,null,4.401380021469814E-2]
[22,3.1699999999999999E-2,null,null,4.3743055012231968E-2]
[23,3.2239999999999998E-2,null,null,4.419177067851332E-2]
[24,3.2730000000000002E-2,null,null,4.4064421898305728E-2]
[25,3.3180000000000001E-2,null,null,4.4039021653645039E-2]
[26,3.3599999999999998E-2,null,null,4.415566975668761E-2]
[27,3.3989999999999999E-2,null,null,4.4181814385081175E-2]
[28,3.4349999999999999E-2,null,null,4.4117521680901994E-2]
[29,3.4689999999999999E-2,null,null,4.425550949345336E-2]
[30,3.5009999999999999E-2,null,null,4.4333175102271749E-2]
[31,3.5319999999999997E-2]
[32,3.56E-2]
[33,3.5869999999999999E-2]
[34,3.6119999999999999E-2]
[35,3.6360000000000003E-2]
[36,3.6580000000000001E-2]
[37,3.6799999999999999E-2]
[38,3.6999999999999998E-2]
[39,3.7199999999999997E-2]
[40,3.7379999999999997E-2]
[41,3.7560000000000003E-2]
[42,3.773E-2]
[43,3.789E-2]
[44,3.8039999999999997E-2]
[45,3.8190000000000002E-2]
[46,3.8330000000000003E-2]
[47,3.8469999999999997E-2]
[48,3.8600000000000002E-2]
[49,3.8730000000000001E-2]
[50,3.8850000000000003E-2]
[51,3.8969999999999998E-2]
[52,3.9079999999999997E-2]
[53,3.9190000000000003E-2]
[54,3.9289999999999999E-2]
[55,3.9390000000000001E-2]
[56,3.9489999999999997E-2]
[57,3.9579999999999997E-2]
[58,3.9669999999999997E-2]
[59,3.9759999999999997E-2]
[60,3.9849999999999997E-2]
[61,3.993E-2]
[62,4.0009999999999997E-2]
[63,4.0090000000000001E-2]
[64,4.0160000000000001E-2]
[65,4.0239999999999998E-2]
[66,4.0309999999999999E-2]
[67,4.0379999999999999E-2]
[68,4.0439999999999997E-2]
[69,4.0509999999999997E-2]
[70,4.0570000000000002E-2]
[71,4.0629999999999999E-2]
[72,4.0689999999999997E-2]
[73,4.0750000000000001E-2]
[74,4.0809999999999999E-2]
[75,4.086E-2]
[76,4.0919999999999998E-2]
[77,4.0969999999999999E-2]
[78,4.1020000000000001E-2]
[79,4.1070000000000002E-2]
[80,4.1119999999999997E-2]
[81,4.1169999999999998E-2]
[82,4.1209999999999997E-2]
[83,4.1259999999999998E-2]
[84,4.1300000000000003E-2]
[85,4.1340000000000002E-2]
[86,4.1390000000000003E-2]
[87,4.1430000000000002E-2]
[88,4.147E-2]
[89,4.1509999999999998E-2]
[90,4.1549999999999997E-2]
[91,4.1579999999999999E-2]
[92,4.1619999999999997E-2]
[93,4.1660000000000003E-2]
[94,4.1689999999999998E-2]
[95,4.1730000000000003E-2]
[96,4.1759999999999999E-2]
[97,4.1790000000000001E-2]
[98,4.1829999999999999E-2]
[99,4.1860000000000001E-2]
[100,4.1889999999999997E-2]
[101,4.1919999999999999E-2]
[102,4.1950000000000001E-2]
[103,4.1980000000000003E-2]
[104,4.2009999999999999E-2]
[105,4.2040000000000001E-2]
[106,4.2070000000000003E-2]
[107,4.2090000000000002E-2]
[108,4.2119999999999998E-2]
[109,4.215E-2]
[110,4.2169999999999999E-2]
[111,4.2200000000000001E-2]
[112,4.2220000000000001E-2]
[113,4.2250000000000003E-2]
[114,4.2270000000000002E-2]
[115,4.2290000000000001E-2]
[116,4.2320000000000003E-2]
[117,4.2340000000000003E-2]
[118,4.2360000000000002E-2]
[119,4.2380000000000001E-2]
[120,4.2410000000000003E-2]
[121,4.2430000000000002E-2]
[122,4.2450000000000002E-2]
[123,4.2470000000000001E-2]
[124,4.249E-2]
[125,4.2509999999999999E-2]
[126,4.2529999999999998E-2]
[127,4.2549999999999998E-2]
[128,4.2569999999999997E-2]
[129,4.2590000000000003E-2]
[130,4.2610000000000002E-2]
[131,4.2619999999999998E-2]
[132,4.2639999999999997E-2]
[133,4.2659999999999997E-2]
[134,4.2680000000000003E-2]
[135,4.2689999999999999E-2]
[136,4.2709999999999998E-2]
[137,4.2729999999999997E-2]
[138,4.274E-2]
[139,4.2759999999999999E-2]
[140,4.2779999999999999E-2]
[141,4.2790000000000002E-2]
[142,4.2810000000000001E-2]
[143,4.2819999999999997E-2]
[144,4.2840000000000003E-2]
[145,4.2849999999999999E-2]
[146,4.2869999999999998E-2]
[147,4.2880000000000001E-2]
[148,4.2900000000000001E-2]
[149,4.2909999999999997E-2]
[150,4.292E-2]