{"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",{"$f":"+Számítás!C6","v":1.660029808776109E-2},{"$f":"+Számítás!D6","v":1.1565794671234642E-2},{"$f":"+Számítás!E6","v":9.8783576447887267E-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":1.660029808776109E-2},{"$f":"D11-D10","v":1.1565794671234642E-2},9.8783576447887267E-3,null,null,"Kifizetéskor felszámolt vagyonarányos díj:",null,{"$f":"+'TKM Összesítő'!D22","v":0}]
[]
[null,"IRR(h)",6.1178666914820734E-4,1.5464896799984504E-3,2.1123431288379815E-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)",1.9755991528653716E-3,2.48916586714813E-3,2.913123386693479E-3]
[null,"1+h",{"$f":"+(1+C8)^12","v":1.007366193148362},1.0187165402991079,1.0256446925626779]
[null,"1+i",1.023966491236123,1.0302823349703425,1.0355230502074666]
[null,"Célérték",{"$f":"+ABS(H139)+ABS(I139)","v":2.1858839318156242E-4},{"$f":"+ABS(M259)+ABS(N259)","v":2.4062767624855042E-4},{"$f":"+ABS(R379)+ABS(S379)","v":2.9154121875762939E-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$40,3,FALSE))^(1/12)","v":1.0002380214877198},{"$f":"+C14*E14","v":25005.950537192995},{"$f":"+D14*(E14-$K$8)","v":19868.173958175947},{"$f":"+C14","v":25000},{"$f":"+C14","v":25000},{"$f":"+(1+VLOOKUP(A14,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0002380214877198},{"$f":"+C14*J14","v":25005.950537192995},{"$f":"+D14*(J14-$K$8)","v":19868.173958175947},{"$f":"+C14","v":25000},{"$f":"+C14","v":25000},{"$f":"+(1+VLOOKUP(A14,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0002380214877198},{"$f":"+C14*O14","v":25005.950537192995},{"$f":"+D14*(O14-$K$8)","v":19868.173958175947},{"$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$40,3,FALSE))^(1/12)","v":1.0002380214877198},{"$f":"+(F14+C15)*E15","v":50017.853027934703},{"$f":"+(G14+D15)*(E15-$K$8)","v":43728.150424341715},{"$f":"+H14+C15/((1+$C$8)^(B15-1))","v":49984.714684623475},{"$f":"+I14+C15/((1+$C$9)^(B15-1))","v":49950.707403590073},{"$f":"+(1+VLOOKUP(A15,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0002380214877198},{"$f":"+(K14+C15)*J15","v":50017.853027934703},{"$f":"+(L14+D15)*(J15-$K$8)","v":43728.150424341715},{"$f":"+M14+C15/((1+$D$8)^(B15-1))","v":49961.397456435283},{"$f":"+N14+C15/((1+$D$9)^(B15-1))","v":49937.925367378033},{"$f":"+(1+VLOOKUP(A15,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0002380214877198},{"$f":"+(P14+C15)*O15","v":50017.853027934703},{"$f":"+(Q14+D15)*(O15-$K$8)","v":43728.150424341715},{"$f":"+R14+C15/((1+$E$8)^(B15-1))","v":49947.30273648155},{"$f":"+S14+C15/((1+$E$9)^(B15-1))","v":49927.38345628442}]
[1,3,25000,{"$f":"+C16*(1-$J$3)","v":23875},{"$f":"+(1+VLOOKUP(A16,hozamok!$A$11:$E$40,3,FALSE))^(1/12)","v":1.0002380214877198},{"$f":"+(F15+C16)*E16","v":75035.708888917958},{"$f":"+(G15+D16)*(E16-$K$8)","v":67579.932213914828},74954.15339950507,74852.219401172653,{"$f":"+(1+VLOOKUP(A16,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0002380214877198},{"$f":"+(K15+C16)*J16","v":75035.708888917958},{"$f":"+(L15+D16)*(J16-$K$8)","v":67579.932213914828},{"$f":"+M15+C16/((1+$D$8)^(B16-1))","v":74884.251975560634},{"$f":"+N15+C16/((1+$D$9)^(B16-1))","v":74813.930232534709},{"$f":"+(1+VLOOKUP(A16,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0002380214877198},{"$f":"+(P15+C16)*O16","v":75035.708888917958},{"$f":"+(Q15+D16)*(O16-$K$8)","v":67579.932213914828},{"$f":"+R15+C16/((1+$E$8)^(B16-1))","v":74842.019289507953},{"$f":"+S15+C16/((1+$E$9)^(B16-1))","v":74782.361295350114}]
[1,4,25000,23875,{"$f":"+(1+VLOOKUP(A17,hozamok!$A$11:$E$40,3,FALSE))^(1/12)","v":1.0002380214877198},{"$f":"+(F16+C17)*E17","v":100059.5195371728},91423.522141345864,99908.325484565401,99704.632991519495,{"$f":"+(1+VLOOKUP(A17,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0002380214877198},100059.5195371728,91423.522141345864,99768.623071592723,99628.168343167112,{"$f":"+(1+VLOOKUP(A17,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0002380214877198},100059.5195371728,91423.522141345864,99684.260504997874,99565.143831023801]
[1,5,25000,23875,{"$f":"+(1+VLOOKUP(A18,hozamok!$A$11:$E$40,3,FALSE))^(1/12)","v":1.0002380214877198},125089.28639006657,115258.92302011877,124847.24027401452,124508.04498214947,{"$f":"+(1+VLOOKUP(A18,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0002380214877198},125089.28639006657,115258.92302011877,124614.57016685221,124380.79306521904,{"$f":"+(1+VLOOKUP(A18,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0002380214877198},125089.28639006657,115258.92302011877,124474.13699521894,124275.94076624166]
[1,6,25000,23875,{"$f":"+(1+VLOOKUP(A19,hozamok!$A$11:$E$40,3,FALSE))^(1/12)","v":1.0002380214877198},150125.01086530392,139086.13766275125,149770.90709635543,149262.55198970571,{"$f":"+(1+VLOOKUP(A19,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0002380214877198},150125.01086530392,139086.13766275125,149422.15259190564,149071.95738382894,{"$f":"+(1+VLOOKUP(A19,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0002380214877198},150125.01086530392,139086.13766275125,149211.75913928021,148914.96119482382]
[1,7,25000,23875,{"$f":"+(1+VLOOKUP(A20,hozamok!$A$11:$E$40,3,FALSE))^(1/12)","v":1.0002380214877198},175166.69438092702,162905.16888079495,174679.33527438759,173968.25044033196,{"$f":"+(1+VLOOKUP(A20,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0002380214877198},175166.69438092702,162905.16888079495,174191.42958570714,173701.81390427539,{"$f":"+(1+VLOOKUP(A20,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0002380214877198},175166.69438092702,162905.16888079495,173897.23708362365,173482.41360324351]
[1,8,25000,23875,{"$f":"+(1+VLOOKUP(A21,hozamok!$A$11:$E$40,3,FALSE))^(1/12)","v":1.0002380214877198},200214.33835531553,186716.019484836,199572.53412521037,198625.23657004815,{"$f":"+(1+VLOOKUP(A21,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0002380214877198},200214.33835531553,186716.019484836,198922.46029573985,198270.51485292031,{"$f":"+(1+VLOOKUP(A21,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0002380214877198},200214.33835531553,186716.019484836,198530.68074251464,197978.50587239134]
[1,9,25000,23875,{"$f":"+(1+VLOOKUP(A22,hozamok!$A$11:$E$40,3,FALSE))^(1/12)","v":1.0002380214877198},225267.94420718669,210518.69228449519,224450.51296022651,223233.60642512524,{"$f":"+(1+VLOOKUP(A22,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0002380214877198},225267.94420718669,210518.69228449519,223615.30377815716,222778.21207814978,{"$f":"+(1+VLOOKUP(A22,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0002380214877198},225267.94420718669,210518.69228449519,223112.19979853125,222403.44527933424]
[1,10,25000,{"$f":"+C23*(1-$J$3)","v":23875},{"$f":"+(1+VLOOKUP(A23,hozamok!$A$11:$E$40,3,FALSE))^(1/12)","v":1.0002380214877198},250327.51335559547,234313.19008842835,249313.28108514572,247793.45586245944,{"$f":"+(1+VLOOKUP(A23,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0002380214877198},250327.51335559547,234313.19008842835,248270.01899792382,247225.05705131259,{"$f":"+(1+VLOOKUP(A23,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0002380214877198},250327.51335559547,234313.19008842835,247641.9037030527,246757.43849906937]
[1,11,25000,23875,{"$f":"+(1+VLOOKUP(A24,hozamok!$A$11:$E$40,3,FALSE))^(1/12)","v":1.0002380214877198},275393.04721993458,258099.51570432671,274160.847799988,272304.88054994552,{"$f":"+(1+VLOOKUP(A24,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0002380214877198},275393.04721993458,258099.51570432671,272886.66482895659,271611.20086765639,{"$f":"+(1+VLOOKUP(A24,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0002380214877198},275393.04721993458,258099.51570432671,272119.90167674673,271040.69160627289]
[1,12,25000,23875,{"$f":"+(1+VLOOKUP(A25,hozamok!$A$11:$E$40,3,FALSE))^(1/12)","v":1.0002380214877198},300464.54721993452,281877.67193891713,298993.22239908727,296767.97596684948,{"$f":"+(1+VLOOKUP(A25,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0002380214877198},300464.54721993452,281877.67193891713,297465.30005426501,295936.79424726154,{"$f":"+(1+VLOOKUP(A25,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0002380214877198},300464.54721993452,281877.67193891713,296546.30271005578,295253.41007704375]
[2,13,25000,23875,{"$f":"+(1+VLOOKUP(A26,hozamok!$A$11:$E$40,3,FALSE))^(1/12)","v":1.0006432143467927},325673.89068607875,305771.55039727472,323810.41417109472,321182.83740418055,{"$f":"+(1+VLOOKUP(A26,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0006432143467927},325673.89068607875,305771.55039727472,322005.98336609156,320201.98753597267,{"$f":"+(1+VLOOKUP(A26,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0006432143467927},325673.89068607875,305771.55039727472,320921.21556368249,319395.79879064241]
[2,14,25000,23875,{"$f":"+(1+VLOOKUP(A27,hozamok!$A$11:$E$40,3,FALSE))^(1/12)","v":1.0006432143467927},350899.44916361367,329666.90416437323,348612.43239898235,345549.55996506219,{"$f":"+(1+VLOOKUP(A27,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0006432143467927},350899.44916361367,329666.90416437323,346508.77336605202,344406.9307063279,{"$f":"+(1+VLOOKUP(A27,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0006432143467927},350899.44916361367,329666.90416437323,345244.74876907369,343468.06203122431]
[2,15,25000,23875,{"$f":"+(1+VLOOKUP(A28,hozamok!$A$11:$E$40,3,FALSE))^(1/12)","v":1.0006432143467927},376141.23308226716,353563.73333130451,373399.28636004648,369868.2385651028,{"$f":"+(1+VLOOKUP(A28,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0006432143467927},376141.23308226716,353563.73333130451,370973.72856527526,368551.77335848572,{"$f":"+(1+VLOOKUP(A28,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0006432143467927},376141.23308226716,353563.73333130451,369517.01062890392,367470.4034895685]
[2,16,25000,23875,{"$f":"+(1+VLOOKUP(A29,hozamok!$A$11:$E$40,3,FALSE))^(1/12)","v":1.0006432143467927},401399.25287847582,377462.03798916587,398170.9853259112,394138.96793276526,{"$f":"+(1+VLOOKUP(A29,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0006432143467927},401399.25287847582,377462.03798916587,395400.90738454304,392636.6647211496,{"$f":"+(1+VLOOKUP(A29,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0006432143467927},401399.25287847582,377462.03798916587,393738.10921755753,391403.02626480121]
[2,17,25000,23875,{"$f":"+(1+VLOOKUP(A30,hozamok!$A$11:$E$40,3,FALSE))^(1/12)","v":1.0006432143467927},426673.51899538893,401361.81822906039,422927.53856253164,418361.8426097359,{"$f":"+(1+VLOOKUP(A30,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0006432143467927},426673.51899538893,401361.81822906039,419790.36815442942,416661.75365249038,{"$f":"+(1+VLOOKUP(A30,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0006432143467927},426673.51899538893,401361.81822906039,417908.15238160983,415266.13286611449]
[2,18,25000,23875,{"$f":"+(1+VLOOKUP(A31,hozamok!$A$11:$E$40,3,FALSE))^(1/12)","v":1.0006432143467927},451964.04188287311,425263.07414209674,447668.95533019782,442536.95695129299,{"$f":"+(1+VLOOKUP(A31,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0006432143467927},451964.04188287311,425263.07414209674,444142.16911544022,440627.18864106626,{"$f":"+(1+VLOOKUP(A31,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0006432143467927},451964.04188287311,425263.07414209674,442027.24774030742,439059.92521447962]
[2,19,25000,23875,{"$f":"+(1+VLOOKUP(A32,hozamok!$A$11:$E$40,3,FALSE))^(1/12)","v":1.0006432143467927},477270.83199751639,449165.80581938912,472395.24488353776,466664.40512667398,{"$f":"+(1+VLOOKUP(A32,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0006432143467927},477270.83199751639,449165.80581938912,468456.36841815198,464533.11780674045,{"$f":"+(1+VLOOKUP(A32,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0006432143467927},477270.83199751639,449165.80581938912,466095.50268604723,462784.60464435577]
[2,20,25000,23875,{"$f":"+(1+VLOOKUP(A33,hozamok!$A$11:$E$40,3,FALSE))^(1/12)","v":1.0006432143467927},502593.89980263269,473070.01335205749,497106.41647152114,490744.28111944254,{"$f":"+(1+VLOOKUP(A33,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0006432143467927},502593.89980263269,473070.01335205749,492733.02412335074,488379.68890159682,{"$f":"+(1+VLOOKUP(A33,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0006432143467927},502593.89980263269,473070.01335205749,490113.02438485483,486440.37190539361]
[2,21,25000,23875,{"$f":"+(1+VLOOKUP(A34,hozamok!$A$11:$E$40,3,FALSE))^(1/12)","v":1.0006432143467927},527933.25576826604,496975.6968312274,521802.47933746269,514776.67872785463,{"$f":"+(1+VLOOKUP(A34,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0006432143467927},527933.25576826604,496975.6968312274,516972.19420217088,512167.04931085295,{"$f":"+(1+VLOOKUP(A34,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0006432143467927},527933.25576826604,496975.6968312274,514079.91977686156,510027.42716413399]
[2,22,25000,23875,{"$f":"+(1+VLOOKUP(A35,hozamok!$A$11:$E$40,3,FALSE))^(1/12)","v":1.0006432143467927},553288.91037119494,520882.85634802998,546483.44271902565,538761.69156522374,{"$f":"+(1+VLOOKUP(A35,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0006432143467927},553288.91037119494,520882.85634802998,541173.93653623341,535895.34605377098,{"$f":"+(1+VLOOKUP(A35,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0006432143467927},553288.91037119494,520882.85634802998,537996.29557678057,533545.97000570165]
[2,23,25000,23875,{"$f":"+(1+VLOOKUP(A36,hozamok!$A$11:$E$40,3,FALSE))^(1/12)","v":1.0006432143467927},578660.87409493676,544791.49199360202,571149.31584822526,562699.41306028562,{"$f":"+(1+VLOOKUP(A36,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0006432143467927},578660.87409493676,544791.49199360202,565338.30891778425,559564.7257845666,{"$f":"+(1+VLOOKUP(A36,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0006432143467927},578660.87409493676,544791.49199360202,561862.25827438221,556996.19943549403]
[2,24,25000,23875,{"$f":"+(1+VLOOKUP(A37,hozamok!$A$11:$E$40,3,FALSE))^(1/12)","v":1.0006432143467927},604049.15742975206,568701.60385908594,595800.10795143223,586589.93645756238,{"$f":"+(1+VLOOKUP(A37,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0006432143467927},604049.15742975206,568701.60385908594,589465.36904983222,583175.33479331504,{"$f":"+(1+VLOOKUP(A37,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0006432143467927},604049.15742975206,568701.60385908594,585677.91413496796,580378.31388086523]
[3,25,25000,23875,{"$f":"+(1+VLOOKUP(A38,hozamok!$A$11:$E$40,3,FALSE))^(1/12)","v":1.0010396467810652},629703.14636140561,592848.10862119053,620435.82824937603,610433.35481772537,{"$f":"+(1+VLOOKUP(A38,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0010396467810652},629703.14636140561,592848.10862119053,613555.1745462867,606727.31900685548,{"$f":"+(1+VLOOKUP(A38,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0010396467810652},629703.14636140561,592848.10862119053,609443.36919984373,603692.51119280502]
[3,26,25000,23875,{"$f":"+(1+VLOOKUP(A39,hozamok!$A$11:$E$40,3,FALSE))^(1/12)","v":1.0010396467810652},655383.80638007342,617005.67674791056,645056.4859571486,634229.76101795794,{"$f":"+(1+VLOOKUP(A39,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0010396467810652},655383.80638007342,617005.67674791056,637607.78293209546,630220.82398969308,{"$f":"+(1+VLOOKUP(A39,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0010396467810652},655383.80638007342,617005.67674791056,633158.72928679199,626938.98864761298]
[3,27,25000,23875,{"$f":"+(1+VLOOKUP(A40,hozamok!$A$11:$E$40,3,FALSE))^(1/12)","v":1.0010396467810652},681091.16521426535,641174.3133082214,669662.09028420749,657979.24775231711,{"$f":"+(1+VLOOKUP(A40,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0010396467810652},681091.16521426535,641174.3133082214,661623.2516433819,653655.99494489818,{"$f":"+(1+VLOOKUP(A40,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0010396467810652},681091.16521426535,641174.3133082214,656824.09999054275,650117.9429485678]
[3,28,25000,23875,{"$f":"+(1+VLOOKUP(A41,hozamok!$A$11:$E$40,3,FALSE))^(1/12)","v":1.0010396467810652},706825.25062131893,665354.02337342082,694252.65043437958,681681.90753209474,{"$f":"+(1+VLOOKUP(A41,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0010396467810652},706825.25062131893,665354.02337342082,685601.6380275822,677032.97671500419,{"$f":"+(1+VLOOKUP(A41,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0010396467810652},706825.25062131893,665354.02337342082,680439.58668324398,673229.57022759155]
[3,29,25000,23875,{"$f":"+(1+VLOOKUP(A42,hozamok!$A$11:$E$40,3,FALSE))^(1/12)","v":1.0010396467810652},732586.09038742958,689544.8120171302,718828.1756058645,705337.83268617769,{"$f":"+(1+VLOOKUP(A42,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0010396467810652},732586.09038742958,689544.8120171302,709542.9993435822,700351.91378290253,{"$f":"+(1+VLOOKUP(A42,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0010396467810652},732586.09038742958,689544.8120171302,704005.29451493081,696274.06604690943]
[3,30,25000,23875,{"$f":"+(1+VLOOKUP(A43,hozamok!$A$11:$E$40,3,FALSE))^(1/12)","v":1.0010396467810652},758373.71232768055,713746.68431529542,743388.67499123781,728947.11536140775,{"$f":"+(1+VLOOKUP(A43,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0010396467810652},758373.71232768055,713746.68431529542,733447.39276185422,723612.95027273591,{"$f":"+(1+VLOOKUP(A43,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0010396467810652},758373.71232768055,713746.68431529542,727521.32841399335,719251.62540070468]
[3,31,25000,23875,{"$f":"+(1+VLOOKUP(A44,hozamok!$A$11:$E$40,3,FALSE))^(1/12)","v":1.0010396467810652},784188.14428607305,737959.64534618822,767934.1577774547,752509.84752294025,{"$f":"+(1+VLOOKUP(A44,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0010396467810652},784188.14428607305,737959.64534618822,757314.87536459358,746816.22995078878,{"$f":"+(1+VLOOKUP(A44,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0010396467810652},784188.14428607305,737959.64534618822,750987.79308764439,742162.44271676824]
[3,32,25000,23875,{"$f":"+(1+VLOOKUP(A45,hozamok!$A$11:$E$40,3,FALSE))^(1/12)","v":1.0010396467810652},810029.4141355562,762183.70019040699,792464.63314585329,776026.12095460261,{"$f":"+(1+VLOOKUP(A45,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0010396467810652},810029.4141355562,762183.70019040699,781145.50414585485,769961.89622637606,{"$f":"+(1+VLOOKUP(A45,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0010396467810652},810029.4141355562,762183.70019040699,774404.79302238533,765006.71185814415]
[3,33,25000,23875,{"$f":"+(1+VLOOKUP(A46,hozamok!$A$11:$E$40,3,FALSE))^(1/12)","v":1.0010396467810652},835897.54977805691,786418.85393087787,816980.11027215817,799496.02725925168,{"$f":"+(1+VLOOKUP(A46,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0010396467810652},835897.54977805691,786418.85393087787,804939.33601168799,793050.0921527294,{"$f":"+(1+VLOOKUP(A46,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0010396467810652},835897.54977805691,786418.85393087787,797772.43248447136,787784.6261247698]
[3,34,25000,23875,{"$f":"+(1+VLOOKUP(A47,hozamok!$A$11:$E$40,3,FALSE))^(1/12)","v":1.0010396467810652},861792.57914451056,810665.11165285599,{"$f":"+H46+C47/((1+$C$8)^(B47-1))","v":841480.59832648386},{"$f":"+I46+C47/((1+$C$9)^(B47-1))","v":822919.65785913065},{"$f":"+(1+VLOOKUP(A47,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0010396467810652},861792.57914451056,810665.11165285599,828696.42778027419,816080.96042788145,{"$f":"+(1+VLOOKUP(A47,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0010396467810652},861792.57914451056,810665.11165285599,821090.81552037585,810496.37825511175]
[3,35,25000,23875,{"$f":"+(1+VLOOKUP(A48,hozamok!$A$11:$E$40,3,FALSE))^(1/12)","v":1.0010396467810652},887714.53019489057,834922.47844392643,865966.10647333798,846297.10399622493,{"$f":"+(1+VLOOKUP(A48,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0010396467810652},887714.53019489057,834922.47844392643,852416.8361820617,839054.64339554776,{"$f":"+(1+VLOOKUP(A48,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0010396467810652},887714.53019489057,834922.47844392643,844360.04595725366,833142.16042779654]
[3,36,25000,23875,{"$f":"+(1+VLOOKUP(A49,hozamok!$A$11:$E$40,3,FALSE))^(1/12)","v":1.0010396467810652},913663.43091823906,859190.95939400513,890436.64387162495,869628.45673261804,{"$f":"+(1+VLOOKUP(A49,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0010396467810652},913663.43091823906,859190.95939400513,876100.61785990105,861971.28304600634,{"$f":"+(1+VLOOKUP(A49,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0010396467810652},913663.43091823906,859190.95939400513,867580.22740340338,855722.16426323669]
[4,37,25000,23875,{"$f":"+(1+VLOOKUP(A50,hozamok!$A$11:$E$40,3,FALSE))^(1/12)","v":1.0013844253418693},939962.94035948825,883775.02180591528,914892.2196746493,892913.80695084587,{"$f":"+(1+VLOOKUP(A50,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0013844253418693},939962.94035948825,883775.02180591528,899747.8293691806,884831.02101697563,{"$f":"+(1+VLOOKUP(A50,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0013844253418693},939962.94035948825,883775.02180591528,890751.46324872854,878236.58082525223]
[4,38,25000,23875,{"$f":"+(1+VLOOKUP(A51,hozamok!$A$11:$E$40,3,FALSE))^(1/12)","v":1.0013844253418693},966298.85950808669,908378.82411879534,939332.84303011908,916153.24535425077,{"$f":"+(1+VLOOKUP(A51,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0013844253418693},966298.85950808669,908378.82411879534,923358.52717796131,907633.99859448965,{"$f":"+(1+VLOOKUP(A51,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0013844253418693},966298.85950808669,908378.82411879534,913873.85666519811,900685.60062268749]
[4,39,25000,23875,{"$f":"+(1+VLOOKUP(A52,hozamok!$A$11:$E$40,3,FALSE))^(1/12)","v":1.0013844253418693},992671.23877055582,933002.38218290173,963758.52308014932,939346.86246733519,{"$f":"+(1+VLOOKUP(A52,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0013844253418693},992671.23877055582,933002.38218290173,946932.76766711171,930380.35671377124,{"$f":"+(1+VLOOKUP(A52,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0013844253418693},992671.23877055582,933002.38218290173,936947.51060730591,923069.4136110231]
[4,40,25000,23875,{"$f":"+(1+VLOOKUP(A53,hozamok!$A$11:$E$40,3,FALSE))^(1/12)","v":1.0013844253418693},1019080.1286232013,957645.71186121763,988169.26896126557,962494.74863611395,{"$f":"+(1+VLOOKUP(A53,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0013844253418693},1019080.1286232013,957645.71186121763,970470.60713044263,953070.23596010311,{"$f":"+(1+VLOOKUP(A53,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0013844253418693},1019080.1286232013,957645.71186121763,959972.52781252889,945388.20919398312]
[4,41,25000,23875,{"$f":"+(1+VLOOKUP(A54,hozamok!$A$11:$E$40,3,FALSE))^(1/12)","v":1.0013844253418693},1045525.5796122095,982308.8290294637,1012565.0898044071,985596.99402846629,{"$f":"+(1+VLOOKUP(A54,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0013844253418693},1045525.5796122095,982308.8290294637,993972.10177484143,975703.77656969696,{"$f":"+(1+VLOOKUP(A54,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0013844253418693},1045525.5796122095,982308.8290294637,982949.01080178458,967642.17622513801]
[4,42,25000,23875,{"$f":"+(1+VLOOKUP(A55,hozamok!$A$11:$E$40,3,FALSE))^(1/12)","v":1.0013844253418693},1072007.642353744,1006991.7495761081,1036945.9947349303,1008653.6886344871,{"$f":"+(1+VLOOKUP(A55,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0013844253418693},1072007.642353744,1006991.7495761081,1017437.3077204064,998281.11843055976,{"$f":"+(1+VLOOKUP(A55,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0013844253418693},1072007.642353744,1006991.7495761081,1005877.0618798878,989831.50300950243]
[4,43,25000,23875,{"$f":"+(1+VLOOKUP(A56,hozamok!$A$11:$E$40,3,FALSE))^(1/12)","v":1.0013844253418693},1098526.3675340428,1031694.4894023766,1061311.9928726123,1031664.9222668374,{"$f":"+(1+VLOOKUP(A56,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0013844253418693},1098526.3675340428,1031694.4894023766,1040866.2810005806,1020802.4010833588,{"$f":"+(1+VLOOKUP(A56,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0013844253418693},1098526.3675340428,1031694.4894023766,1028756.783136006,1011956.3773051286]
[4,44,25000,23875,{"$f":"+(1+VLOOKUP(A57,hozamok!$A$11:$E$40,3,FALSE))^(1/12)","v":1.0013844253418693},1125081.8059095154,1056417.0644222631,1085663.0933316546,1054630.7845610944,{"$f":"+(1+VLOOKUP(A57,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0013844253418693},1125081.8059095154,1056417.0644222631,1064259.0775622858,1043267.763722284,{"$f":"+(1+VLOOKUP(A57,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0013844253418693},1125081.8059095154,1056417.0644222631,1051588.2764441136,1034016.9863246952]
[4,45,25000,23875,{"$f":"+(1+VLOOKUP(A58,hozamok!$A$11:$E$40,3,FALSE))^(1/12)","v":1.0013844253418693},1151674.0083068393,1081159.4905625395,1109999.3052206854,1077551.3649761004,{"$f":"+(1+VLOOKUP(A58,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0013844253418693},1151674.0083068393,1081159.4905625395,1087615.7532660561,1065677.3451959079,{"$f":"+(1+VLOOKUP(A58,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0013844253418693},1151674.0083068393,1081159.4905625395,1074371.6434634461,1056013.5167370911]
[4,46,25000,23875,{"$f":"+(1+VLOOKUP(A59,hozamok!$A$11:$E$40,3,FALSE))^(1/12)","v":1.0013844253418693},1178303.0256230582,1105921.7837627665,1134320.6376427645,1100426.7527943111,{"$f":"+(1+VLOOKUP(A59,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0013844253418693},1178303.0256230582,1105921.7837627665,1110936.363886171,1088031.2840080443,{"$f":"+(1+VLOOKUP(A59,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0013844253418693},1178303.0256230582,1105921.7837627665,1097106.9856389523,1077946.1546689959]
[4,47,25000,23875,{"$f":"+(1+VLOOKUP(A60,hozamok!$A$11:$E$40,3,FALSE))^(1/12)","v":1.0013844253418693},1204968.9088256788,1130703.9599753034,1158627.0996953857,1123257.0371221444,{"$f":"+(1+VLOOKUP(A60,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0013844253418693},1204968.9088256788,1130703.9599753034,1134220.9651107893,1110329.7183186039,{"$f":"+(1+VLOOKUP(A60,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0013844253418693},1204968.9088256788,1130703.9599753034,1119794.4042017465,1099815.0857064533]
[4,48,25000,23875,{"$f":"+(1+VLOOKUP(A61,hozamok!$A$11:$E$40,3,FALSE))^(1/12)","v":1.0013844253418693},1231671.7089527685,1155506.0351653183,1182918.7004704804,1146042.3068903256,{"$f":"+(1+VLOOKUP(A61,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0013844253418693},1231671.7089527685,1155506.0351653183,1157469.6125420812,1132572.7859444488,{"$f":"+(1+VLOOKUP(A61,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0013844253418693},1231671.7089527685,1155506.0351653183,1142434.0001695585,1121620.4948964431]
[5,49,25000,23875,{"$f":"+(1+VLOOKUP(A62,hozamok!$A$11:$E$40,3,FALSE))^(1/12)","v":1.0016598038426201},1258757.5374842002,1180652.8014920766,1207195.4490544212,1168782.650854236,{"$f":"+(1+VLOOKUP(A62,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0016598038426201},1258757.5374842002,1180652.8014920766,1180682.3616963616,1154760.6243602433,{"$f":"+(1+VLOOKUP(A62,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0016598038426201},1258757.5374842002,1180652.8014920766,1165025.8743471836,1143362.5667484456]
[5,50,25000,23875,{"$f":"+(1+VLOOKUP(A63,hozamok!$A$11:$E$40,3,FALSE))^(1/12)","v":1.0016598038426201},1285888.323177909,1205826.6844246541,1231457.354528025,1191478.1575942568,{"$f":"+(1+VLOOKUP(A63,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0016598038426201},1285888.323177909,1205826.6844246541,1203859.2680042225,1176893.3706993044,{"$f":"+(1+VLOOKUP(A63,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0016598038426201},1285888.323177909,1205826.6844246541,1187570.1273269323,1165041.4852360038]
[5,51,25000,23875,{"$f":"+(1+VLOOKUP(A64,hozamok!$A$11:$E$40,3,FALSE))^(1/12)","v":1.0016598038426201},1313064.1406539655,1231027.7132038011,1255704.4259665569,1214128.9155161155,{"$f":"+(1+VLOOKUP(A64,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0016598038426201},1313064.1406539655,1231027.7132038011,1227000.3868106657,1198971.1617544489,{"$f":"+(1+VLOOKUP(A64,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0016598038426201},1313064.1406539655,1231027.7132038011,1210066.859489077,1186657.4337982796]
[5,52,25000,23875,{"$f":"+(1+VLOOKUP(A65,hozamok!$A$11:$E$40,3,FALSE))^(1/12)","v":1.0016598038426201},1340285.0646562951,1256255.9171017988,1279936.6724397331,1236735.0128512294,{"$f":"+(1+VLOOKUP(A65,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0016598038426201},1340285.0646562951,1256255.9171017988,1250105.7733752343,1220994.1339788393,{"$f":"+(1+VLOOKUP(A65,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0016598038426201},1340285.0646562951,1256255.9171017988,1232516.1710022995,1208210.5953416065]
[5,53,25000,23875,{"$f":"+(1+VLOOKUP(A66,hozamok!$A$11:$E$40,3,FALSE))^(1/12)","v":1.0016598038426201},1367551.1700528834,1281511.325422494,1304154.1030117243,1259296.5376570495,{"$f":"+(1+VLOOKUP(A66,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0016598038426201},1367551.1700528834,1281511.325422494,1273175.4828721455,1242962.4234868267,{"$f":"+(1+VLOOKUP(A66,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0016598038426201},1367551.1700528834,1281511.325422494,1254918.1618241372,1229701.1522410365]
[5,54,25000,23875,{"$f":"+(1+VLOOKUP(A67,hozamok!$A$11:$E$40,3,FALSE))^(1/12)","v":1.0016598038426201},1394862.5318359823,1306793.9675013328,1328356.7267411593,1281813.5778174037,{"$f":"+(1+VLOOKUP(A67,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0016598038426201},1394862.5318359823,1306793.9675013328,1296209.5703904214,1264876.1660547925,{"$f":"+(1+VLOOKUP(A67,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0016598038426201},1394862.5318359823,1306793.9675013328,1277272.931701428,1251129.2863418842]
[5,55,25000,23875,{"$f":"+(1+VLOOKUP(A68,hozamok!$A$11:$E$40,3,FALSE))^(1/12)","v":1.0016598038426201},1422219.225122316,1332103.8727053944,1352544.5526811287,1304286.2210428391,{"$f":"+(1+VLOOKUP(A68,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0016598038426201},1422219.225122316,1332103.8727053944,1319208.0909340214,1286735.4971219872,{"$f":"+(1+VLOOKUP(A68,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0016598038426201},1422219.225122316,1332103.8727053944,1299580.5801707541,1272495.1789612647]
[5,56,25000,23875,{"$f":"+(1+VLOOKUP(A69,hozamok!$A$11:$E$40,3,FALSE))^(1/12)","v":1.0016598038426201},1449621.3251532877,1357441.0704334262,1376717.5898791875,1326714.5548709636,{"$f":"+(1+VLOOKUP(A69,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0016598038426201},1449621.3251532877,1357441.0704334262,1342171.0994219731,1308540.5517913676,{"$f":"+(1+VLOOKUP(A69,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0016598038426201},1449621.3251532877,1357441.0704334262,1321841.2065588855,1293799.0108896284]
[5,57,25000,23875,{"$f":"+(1+VLOOKUP(A70,hozamok!$A$11:$E$40,3,FALSE))^(1/12)","v":1.0016598038426201},1477068.9072951868,1382805.5901158764,1400875.8473773589,1349098.6666667867,{"$f":"+(1+VLOOKUP(A70,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0016598038426201},1477068.9072951868,1382805.5901158764,1365098.6506885036,1330291.4648304319,{"$f":"+(1+VLOOKUP(A70,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0016598038426201},1477068.9072951868,1382805.5901158764,1344054.9099832224,1315040.9623922908]
[5,58,25000,23875,{"$f":"+(1+VLOOKUP(A71,hozamok!$A$11:$E$40,3,FALSE))^(1/12)","v":1.0016598038426201},1504562.0470393954,1408197.4612149296,1425019.3342121381,1371438.6436230598,{"$f":"+(1+VLOOKUP(A71,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0016598038426201},1504562.0470393954,1408197.4612149296,1387990.79948317,1351988.3706720523,{"$f":"+(1+VLOOKUP(A71,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0016598038426201},1504562.0470393954,1408197.4612149296,1366221.7893522363,1336221.2132109574]
[5,59,25000,23875,{"$f":"+(1+VLOOKUP(A72,hozamok!$A$11:$E$40,3,FALSE))^(1/12)","v":1.0016598038426201},1532100.8200025973,1433616.7132245405,1449148.059414495,1393734.5727606164,{"$f":"+(1+VLOOKUP(A72,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0016598038426201},1532100.8200025973,1433616.7132245405,1410847.6004709911,1373631.4034153067,{"$f":"+(1+VLOOKUP(A72,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0016598038426201},1532100.8200025973,1433616.7132245405,1388341.9433659108,1357339.9425652446]
[5,60,25000,23875,{"$f":"+(1+VLOOKUP(A73,hozamok!$A$11:$E$40,3,FALSE))^(1/12)","v":1.0016598038426201},1559685.3019269845,1459063.3756704677,1473262.0320098777,1415986.5409287105,{"$f":"+(1+VLOOKUP(A73,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0016598038426201},1559685.3019269845,1459063.3756704677,1433669.1082325769,1395220.6968263066,{"$f":"+(1+VLOOKUP(A73,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0016598038426201},1559685.3019269845,1459063.3756704677,1410415.4705161802,1378397.3291541969]
[6,61,25000,23875,{"$f":"+(1+VLOOKUP(A74,hozamok!$A$11:$E$40,3,FALSE))^(1/12)","v":1.0018975502571381},1587692.3219291391,1484890.0413920758,1497361.2610182164,1438194.6348053552,{"$f":"+(1+VLOOKUP(A74,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0018975502571381},1587692.3219291391,1484890.0413920758,1456455.3772642594,1416756.3843390243,{"$f":"+(1+VLOOKUP(A74,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0018975502571381},1587692.3219291391,1484890.0413920758,1432442.4690873688,1399393.5511577984]
[6,62,25000,23875,{"$f":"+(1+VLOOKUP(A75,hozamok!$A$11:$E$40,3,FALSE))^(1/12)","v":1.0018975502571381},1615752.4866593003,1510750.6970751139,1521445.7554539263,1460358.9408976601,{"$f":"+(1+VLOOKUP(A75,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0018975502571381},1615752.4866593003,1510750.6970751139,1479206.4619782229,1438238.5990561175,{"$f":"+(1+VLOOKUP(A75,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0018975502571381},1615752.4866593003,1510750.6970751139,1454423.0371566282,1420328.7862384804]
[6,63,25000,23875,{"$f":"+(1+VLOOKUP(A76,hozamok!$A$11:$E$40,3,FALSE))^(1/12)","v":1.0018975502571381},1643865.8969622606,1536645.3874530948,1545515.5243259107,1482479.5455421684,{"$f":"+(1+VLOOKUP(A76,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0018975502571381},1643865.8969622606,1536645.3874530948,1501922.416702634,1459667.4737497519,{"$f":"+(1+VLOOKUP(A76,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0018975502571381},1643865.8969622606,1536645.3874530948,1476357.2725943744,1441203.211542625]
[6,64,25000,23875,{"$f":"+(1+VLOOKUP(A77,hozamok!$A$11:$E$40,3,FALSE))^(1/12)","v":1.0018975502571381},1672032.6538741703,1562574.1573184042,1569570.5766375652,1504556.5349051934,{"$f":"+(1+VLOOKUP(A77,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0018975502571381},1672032.6538741703,1562574.1573184042,1524603.2956817704,1481043.1408624218,{"$f":"+(1+VLOOKUP(A77,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0018975502571381},1672032.6538741703,1562574.1573184042,1498245.273064723,1462017.0037020643]
[6,65,25000,23875,{"$f":"+(1+VLOOKUP(A78,hozamok!$A$11:$E$40,3,FALSE))^(1/12)","v":1.0018975502571381},1700252.8586229009,1588537.0515223776,1593610.9213867805,1526589.9949831537,{"$f":"+(1+VLOOKUP(A78,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0018975502571381},1700252.8586229009,1588537.0515223776,1547249.1530761519,1502365.732507769,{"$f":"+(1+VLOOKUP(A78,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0018975502571381},1700252.8586229009,1588537.0515223776,1520087.1360259247,1482770.3388355742]
[{"$f":"+ROUNDUP(B79/12,0)","v":6},66,{"$f":"+$C$2","v":25000},23875,{"$f":"+(1+VLOOKUP(A79,hozamok!$A$11:$E$40,3,FALSE))^(1/12)","v":1.0018975502571381},1728526.6126284092,1614534.1149753793,{"$f":"+H78+C79/((1+$C$8)^(B79-1))","v":1617636.5675659457},{"$f":"+I78+C79/((1+$C$9)^(B79-1))","v":1548580.0116029084},{"$f":"+(1+VLOOKUP(A79,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0018975502571381},1728526.6126284092,1614534.1149753793,1569860.0429626682,1523635.3804713991,{"$f":"+(1+VLOOKUP(A79,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0018975502571381},1728526.6126284092,1614534.1149753793,1541882.9587307982,1503463.3925503655]
[6,67,25000,23875,{"$f":"+(1+VLOOKUP(A80,hozamok!$A$11:$E$40,3,FALSE))^(1/12)","v":1.0018975502571381},1756854.0175031007,{"$f":"+(G79+D80)*(E80-$K$8)","v":1640565.3926468785},1641647.5241619518,1570526.6704220916,{"$f":"+(1+VLOOKUP(A80,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0018975502571381},{"$f":"+(K79+C80)*J80","v":1756854.0175031007},{"$f":"+(L79+D80)*(J80-$K$8)","v":1640565.3926468785},{"$f":"+M79+C80/((1+$D$8)^(B80-1))","v":1592436.0193347093},{"$f":"+N79+C80/((1+$D$9)^(B80-1))","v":1544852.2162116952},{"$f":"+(1+VLOOKUP(A80,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0018975502571381},{"$f":"+(P79+C80)*O80","v":1756854.0175031007},{"$f":"+(Q79+D80)*(O80-$K$8)","v":1640565.3926468785},{"$f":"+R79+C80/((1+$E$8)^(B80-1))","v":1563632.8382271647},{"$f":"+S79+C80/((1+$E$9)^(B80-1))","v":1524096.3399435694}]
[6,68,25000,23875,{"$f":"+(1+VLOOKUP(A81,hozamok!$A$11:$E$40,3,FALSE))^(1/12)","v":1.0018975502571381},{"$f":"+(F80+C81)*E81","v":1785235.1750521963},1666630.9295655284,1665643.8001561956,1592430.0569294461,{"$f":"+(1+VLOOKUP(A81,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0018975502571381},1785235.1750521963,1666630.9295655284,1614977.1361022936,1566016.3708606323,{"$f":"+(1+VLOOKUP(A81,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0018975502571381},1785235.1750521963,1666630.9295655284,1585336.8713582784,1544669.3556037187]
[6,69,25000,23875,{"$f":"+(1+VLOOKUP(A82,hozamok!$A$11:$E$40,3,FALSE))^(1/12)","v":1.0018975502571381},1813670.187274097,1692730.770819243,1689625.404524582,1614290.2564451559,{"$f":"+(1+VLOOKUP(A82,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0018975502571381},1813670.187274097,1692730.770819243,1637483.4470921974,1587127.975224586,{"$f":"+(1+VLOOKUP(A82,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0018975502571381},1813670.187274097,1692730.770819243,1606995.1547632592,1565182.6136122262]
[6,70,25000,23875,{"$f":"+(1+VLOOKUP(A83,hozamok!$A$11:$E$40,3,FALSE))^(1/12)","v":1.0018975502571381},1842159.1563607513,1718864.9615552761,1713592.3462375281,1636107.3541211791,{"$f":"+(1+VLOOKUP(A83,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0018975502571381},1842159.1563607513,1718864.9615552761,1659955.0060480824,1608187.1597851415,{"$f":"+(1+VLOOKUP(A83,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0018975502571381},1842159.1563607513,1718864.9615552761,1628607.7848775222,1585636.2875448568]
[6,71,25000,23875,{"$f":"+(1+VLOOKUP(A84,hozamok!$A$11:$E$40,3,FALSE))^(1/12)","v":1.0018975502571381},1870702.1846980213,1745033.5469802984,1737544.6342599664,1657881.4349415789,{"$f":"+(1+VLOOKUP(A84,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0018975502571381},1870702.1846980213,1745033.5469802984,1682391.8666306247,1629194.0546999003,{"$f":"+(1+VLOOKUP(A84,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0018975502571381},1870702.1846980213,1745033.5469802984,1650174.8579332067,1606030.5504731964]
[6,72,25000,23875,{"$f":"+(1+VLOOKUP(A85,hozamok!$A$11:$E$40,3,FALSE))^(1/12)","v":1.0018975502571381},1899299.3748660523,1771236.5723604765,1761482.2775513483,1679612.5837228557,{"$f":"+(1+VLOOKUP(A85,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0018975502571381},1899299.3748660523,1771236.5723604765,1704794.0824176434,1650148.7898032847,{"$f":"+(1+VLOOKUP(A85,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0018975502571381},1899299.3748660523,1771236.5723604765,1671696.4699596057,1626365.5749661168]
[7,73,25000,23875,{"$f":"+(1+VLOOKUP(A86,hozamok!$A$11:$E$40,3,FALSE))^(1/12)","v":1.0020880087491943},1928317.3287968419,1797815.9772646953,1785405.285065647,1701300.8851142765,{"$f":"+(1+VLOOKUP(A86,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0020880087491943},1928317.3287968419,1797815.9772646953,1727161.7069042276,1671051.4946073398,{"$f":"+(1+VLOOKUP(A86,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0020880087491943},1928317.3287968419,1797815.9772646953,1693172.7167835929,1646641.5330912352]
[7,74,25000,{"$f":"+C87*(1-$J$3)","v":23875},{"$f":"+(1+VLOOKUP(A87,hozamok!$A$11:$E$40,3,FALSE))^(1/12)","v":1.0020880087491943},1957395.8724693228,1824435.4250687992,1809313.6657513613,1722946.4235982052,{"$f":"+(1+VLOOKUP(A87,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0020880087491943},1957395.8724693228,1824435.4250687992,1749494.7935028644,1691902.2983025343,{"$f":"+(1+VLOOKUP(A87,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0020880087491943},1957395.8724693228,1824435.4250687992,1714603.6940300493,1666858.5964163709]
[7,75,25000,23875,{"$f":"+(1+VLOOKUP(A88,hozamok!$A$11:$E$40,3,FALSE))^(1/12)","v":1.0020880087491943},1986535.1323954056,1851094.9760989628,1833207.4285515186,1744549.2834904313,{"$f":"+(1+VLOOKUP(A88,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0020880087491943},1986535.1323954056,1851094.9760989628,1771793.3955435669,1712701.3297585587,{"$f":"+(1+VLOOKUP(A88,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0020880087491943},1986535.1323954056,1851094.9760989628,1735989.4971222891,1687016.9360109966]
[7,76,25000,23875,{"$f":"+(1+VLOOKUP(A89,hozamok!$A$11:$E$40,3,FALSE))^(1/12)","v":1.0020880087491943},2015735.235351159,1877794.6907722449,1857086.5824036787,1766109.5489404986,{"$f":"+(1+VLOOKUP(A89,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0020880087491943},2015735.235351159,1877794.6907722449,1794057.566274001,1733448.717525122,{"$f":"+(1+VLOOKUP(A89,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0020880087491943},2015735.235351159,1877794.6907722449,1757330.2212824847,1707116.7224476859]
[7,77,25000,23875,{"$f":"+(1+VLOOKUP(A90,hozamok!$A$11:$E$40,3,FALSE))^(1/12)","v":1.0020880087491943},2044996.3083773614,1904534.6295967249,1880951.1362399366,1787627.3039320332,{"$f":"+(1+VLOOKUP(A90,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0020880087491943},2044996.3083773614,1904534.6295967249,1816287.3588596131,1754144.5898327464,{"$f":"+(1+VLOOKUP(A90,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0020880087491943},2044996.3083773614,1904534.6295967249,1778625.9615320906,1727158.1258035572]
[7,78,25000,23875,{"$f":"+(1+VLOOKUP(A91,hozamok!$A$11:$E$40,3,FALSE))^(1/12)","v":1.0020880087491943},2074318.4787800533,1931314.8531716398,1904801.0989869263,1809102.6322830699,{"$f":"+(1+VLOOKUP(A91,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0020880087491943},2074318.4787800533,1931314.8531716398,1838482.8263837562,1774789.0745935594,{"$f":"+(1+VLOOKUP(A91,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0020880087491943},2074318.4787800533,1931314.8531716398,1799876.8126922662,1747141.3156617119]
[7,79,25000,23875,{"$f":"+(1+VLOOKUP(A92,hozamok!$A$11:$E$40,3,FALSE))^(1/12)","v":1.0020880087491943},2103701.8741310919,1958135.4221875218,1928636.4795658237,1830535.6176463796,{"$f":"+(1+VLOOKUP(A92,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0020880087491943},2103701.8741310919,1958135.4221875218,1860644.0218478178,1795382.2994020844,{"$f":"+(1+VLOOKUP(A92,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0020880087491943},2103701.8741310919,1958135.4221875218,1821082.8693842988,1767066.4611126701]
[7,80,25000,23875,{"$f":"+(1+VLOOKUP(A93,hozamok!$A$11:$E$40,3,FALSE))^(1/12)","v":1.0020880087491943},2133146.6222687038,1984996.3974263358,1952457.2868923503,1851926.3435097942,{"$f":"+(1+VLOOKUP(A93,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0020880087491943},2133146.6222687038,1984996.3974263358,1882770.9981713456,1815924.3915360298,{"$f":"+(1+VLOOKUP(A93,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0020880087491943},2133146.6222687038,1984996.3974263358,1842244.2260300238,1786933.7307558013]
[7,81,25000,23875,{"$f":"+(1+VLOOKUP(A94,hozamok!$A$11:$E$40,3,FALSE))^(1/12)","v":1.0020880087491943},2162652.8512980449,2011897.8397616169,1976263.5298767765,1873274.893196533,{"$f":"+(1+VLOOKUP(A94,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0020880087491943},2162652.8512980449,2011897.8397616169,1904863.808192174,1836415.477957075,{"$f":"+(1+VLOOKUP(A94,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0020880087491943},2162652.8512980449,2011897.8397616169,1863360.9768522461,1806743.2927007505]
[7,82,25000,23875,{"$f":"+(1+VLOOKUP(A95,hozamok!$A$11:$E$40,3,FALSE))^(1/12)","v":1.0020880087491943},2192220.6895917552,2038839.8101586087,2000055.2174239249,1894581.3498655257,{"$f":"+(1+VLOOKUP(A95,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0020880087491943},2192220.6895917552,2038839.8101586087,1926922.5046665503,1856855.6853116557,{"$f":"+(1+VLOOKUP(A95,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0020880087491943},2192220.6895917552,2038839.8101586087,1884433.215875159,1826495.3145688612]
[7,83,25000,23875,{"$f":"+(1+VLOOKUP(A96,hozamok!$A$11:$E$40,3,FALSE))^(1/12)","v":1.0020880087491943},2221850.2657905174,2065822.3696744011,2023832.3584331733,1915845.7965117381,{"$f":"+(1+VLOOKUP(A96,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0020880087491943},2221850.2657905174,2065822.3696744011,1948947.1402692613,1877245.1399317465,{"$f":"+(1+VLOOKUP(A96,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0020880087491943},2221850.2657905174,2065822.3696744011,1905461.0369247636,1846189.9634945935]
[7,84,25000,23875,{"$f":"+(1+VLOOKUP(A97,hozamok!$A$11:$E$40,3,FALSE))^(1/12)","v":1.0020880087491943},2251541.7088036179,2092845.5794580691,2047594.9617984586,1937068.3159664941,{"$f":"+(1+VLOOKUP(A97,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0020880087491943},2251541.7088036179,2092845.5794580691,1970937.7675937584,1897583.967835641,{"$f":"+(1+VLOOKUP(A97,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0020880087491943},2251541.7088036179,2092845.5794580691,1926444.5336292852,1865827.4061269388]
[8,85,25000,23875,{"$f":"+(1+VLOOKUP(A98,hozamok!$A$11:$E$40,3,FALSE))^(1/12)","v":1.0022314211344634},2281621.6320861299,2120213.0646980591,2071343.0364082796,1958248.9908977987,{"$f":"+(1+VLOOKUP(A98,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0022314211344634},2281621.6320861299,2120213.0646980591,1992894.4391522831,1917872.2947287317,{"$f":"+(1+VLOOKUP(A98,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0022314211344634},2281621.6320861299,2120213.0646980591,1947383.7994195917,1885407.808630829]
[8,86,25000,23875,{"$f":"+(1+VLOOKUP(A99,hozamok!$A$11:$E$40,3,FALSE))^(1/12)","v":1.0022314211344634},2311768.6763451775,2147625.7049477296,2095076.5911457008,1979387.9038106601,{"$f":"+(1+VLOOKUP(A99,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0022314211344634},2311768.6763451775,2147625.7049477296,2014817.2073759928,1938110.2460042865,{"$f":"+(1+VLOOKUP(A99,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0022314211344634},2311768.6763451775,2147625.7049477296,1968278.9275296088,1904931.3366885437]
[8,87,25000,23875,{"$f":"+(1+VLOOKUP(A100,hozamok!$A$11:$E$40,3,FALSE))^(1/12)","v":1.0022314211344634},2341982.9913559263,2175083.5747106341,2118795.6348883552,2000485.1370474112,{"$f":"+(1+VLOOKUP(A100,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0022314211344634},2341982.9913559263,2175083.5747106341,2036706.124615086,1958297.9467442231,{"$f":"+(1+VLOOKUP(A100,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0022314211344634},2341982.9913559263,2175083.5747106341,1989130.0109967354,1924398.1555011109]
[8,88,25000,23875,{"$f":"+(1+VLOOKUP(A101,hozamok!$A$11:$E$40,3,FALSE))^(1/12)","v":1.0022314211344634},2372264.7272277535,2202586.7486132528,2142500.1765084481,2021540.7727880301,{"$f":"+(1+VLOOKUP(A101,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0022314211344634},2372264.7272277535,2202586.7486132528,2058561.2431389268,1978435.5217198832,{"$f":"+(1+VLOOKUP(A101,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0022314211344634},2372264.7272277535,2202586.7486132528,2009937.1426622574,1943808.4297897059]
[8,89,25000,23875,{"$f":"+(1+VLOOKUP(A102,hozamok!$A$11:$E$40,3,FALSE))^(1/12)","v":1.0022314211344634},2402614.0344049931,2230135.301405197,2166190.2248727605,2042554.8930504604,{"$f":"+(1+VLOOKUP(A102,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0022314211344634},2402614.0344049931,2230135.301405197,2080382.6151361705,1998523.0953928027,{"$f":"+(1+VLOOKUP(A102,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0022314211344634},2402614.0344049931,2230135.301405197,2030700.415171762,1963162.3237970446]
[8,90,25000,23875,{"$f":"+(1+VLOOKUP(A103,hozamok!$A$11:$E$40,3,FALSE))^(1/12)","v":1.0022314211344634},2433031.0636676843,2257729.3079594104,2189865.7888426515,2063527.5796909304,{"$f":"+(1+VLOOKUP(A103,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0022314211344634},2433031.0636676843,2257729.3079594104,2102170.2927148878,2018560.7919154817,{"$f":"+(1+VLOOKUP(A103,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0022314211344634},2433031.0636676843,2257729.3079594104,2051419.9209755489,1982460.0012887733]
[8,91,25000,23875,{"$f":"+(1+VLOOKUP(A104,hozamok!$A$11:$E$40,3,FALSE))^(1/12)","v":1.0022314211344634},2463515.96613232,2285368.8432723735,2213526.8772740625,2084458.9144042723,{"$f":"+(1+VLOOKUP(A104,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0022314211344634},2463515.96613232,2285368.8432723735,2123924.3279026886,2038548.7351321513,{"$f":"+(1+VLOOKUP(A104,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0022314211344634},2463515.96613232,2285368.8432723735,2072095.7523290433,2001701.6255548543]
[8,92,25000,23875,{"$f":"+(1+VLOOKUP(A105,hozamok!$A$11:$E$40,3,FALSE))^(1/12)","v":1.0022314211344634},2494068.8932525972,2313053.9824643075,2237173.4990175203,2105348.9787242403,{"$f":"+(1+VLOOKUP(A105,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0022314211344634},2494068.8932525972,2313053.9824643075,2145644.7726468476,2058487.0485795392,{"$f":"+(1+VLOOKUP(A105,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0022314211344634},2494068.8932525972,2313053.9824643075,2092728.0012932059,2020887.3594109484]
[8,93,25000,23875,{"$f":"+(1+VLOOKUP(A106,hozamok!$A$11:$E$40,3,FALSE))^(1/12)","v":1.0022314211344634},2524689.9968201704,2340784.800779378,2260805.6629181406,2126197.8540238282,{"$f":"+(1+VLOOKUP(A106,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0022314211344634},2524689.9968201704,2340784.800779378,2167331.6788144275,2078375.855487633,{"$f":"+(1+VLOOKUP(A106,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0022314211344634},2524689.9968201704,2340784.800779378,2113316.7597349426,2040017.3651997913]
[8,94,25000,23875,{"$f":"+(1+VLOOKUP(A107,hozamok!$A$11:$E$40,3,FALSE))^(1/12)","v":1.0022314211344634},2555379.4289654051,2368561.3735859003,2284423.3778156312,2147005.6215155865,{"$f":"+(1+VLOOKUP(A107,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0022314211344634},2555379.4289654051,2368561.3735859003,2188985.0981924026,2098215.2787804427,{"$f":"+(1+VLOOKUP(A107,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0022314211344634},2555379.4289654051,2368561.3735859003,2133862.1193275144,2059091.8047925683]
[8,95,25000,23875,{"$f":"+(1+VLOOKUP(A108,hozamok!$A$11:$E$40,3,FALSE))^(1/12)","v":1.0022314211344634},2586137.3421581332,2396383.7763765431,2308026.6525442945,2167772.3622519383,{"$f":"+(1+VLOOKUP(A108,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0022314211344634},2586137.3421581332,2396383.7763765431,2210605.0824877834,2118005.4410767588,{"$f":"+(1+VLOOKUP(A108,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0022314211344634},2586137.3421581332,2396383.7763765431,2154364.1715509449,2078110.8395902838]
[8,96,25000,23875,{"$f":"+(1+VLOOKUP(A109,hozamok!$A$11:$E$40,3,FALSE))^(1/12)","v":1.0022314211344634},2616963.8892084113,2424252.0847685346,2331615.4959330317,2188498.1571254954,{"$f":"+(1+VLOOKUP(A109,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0022314211344634},2616963.8892084113,2424252.0847685346,2232191.6833277387,2137746.464690912,{"$f":"+(1+VLOOKUP(A109,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0022314211344634},2616963.8892084113,2424252.0847685346,2174823.0076924278,2097074.6305251268]
[9,97,25000,23875,{"$f":"+(1+VLOOKUP(A110,hozamok!$A$11:$E$40,3,FALSE))^(1/12)","v":1.0023501406065176},2648172.875825393,2452457.0148588931,2355189.9168053465,2209183.0868693735,{"$f":"+(1+VLOOKUP(A110,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0023501406065176},2648172.875825393,2452457.0148588931,2253744.9522597203,2157438.4716335284,{"$f":"+(1+VLOOKUP(A110,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0023501406065176},2648172.875825393,2452457.0148588931,2195238.7188467337,2115983.3380618324]
[9,98,25000,23875,{"$f":"+(1+VLOOKUP(A111,hozamok!$A$11:$E$40,3,FALSE))^(1/12)","v":1.0023501406065176},2679455.2079491117,2480711.8301763115,{"$f":"+H110+C111/((1+$C$8)^(B111-1))","v":2378749.9239793471},{"$f":"+I110+C111/((1+$C$9)^(B111-1))","v":2229827.2320575062},{"$f":"+(1+VLOOKUP(A111,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0023501406065176},2679455.2079491117,2480711.8301763115,2275264.9407515856,2177081.5836122823,{"$f":"+(1+VLOOKUP(A111,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0023501406065176},2679455.2079491117,2480711.8301763115,2215611.3959166151,2134837.1221990404]
[9,99,25000,23875,{"$f":"+(1+VLOOKUP(A112,hozamok!$A$11:$E$40,3,FALSE))^(1/12)","v":1.0023501406065176},2710811.057951821,2509016.6189513179,2402295.5262677507,2250430.6731049595,{"$f":"+(1+VLOOKUP(A112,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0023501406065176},2710811.057951821,2509016.6189513179,2296751.7001917204,2196675.922032651,{"$f":"+(1+VLOOKUP(A112,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0023501406065176},2710811.057951821,2509016.6189513179,2235941.1296132114,2153636.142470648]
[9,100,25000,23875,{"$f":"+(1+VLOOKUP(A113,hozamok!$A$11:$E$40,3,FALSE))^(1/12)","v":1.0023501406065176},2742240.5986108733,2537371.469570491,2425826.7324778861,2270993.4902682444,{"$f":"+(1+VLOOKUP(A113,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0023501406065176},2742240.5986108733,2537371.469570491,2318205.2818891611,2216221.6079986631,{"$f":"+(1+VLOOKUP(A113,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0023501406065176},2742240.5986108733,2537371.469570491,2256228.0104564531,2172380.5579471611]
[9,101,25000,23875,{"$f":"+(1+VLOOKUP(A114,hozamok!$A$11:$E$40,3,FALSE))^(1/12)","v":1.0023501406065176},2773744.003109673,2565776.4705767361,2449343.5514116967,2291515.7636456303,{"$f":"+(1+VLOOKUP(A114,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0023501406065176},2773744.003109673,2565776.4705767361,2339625.7370737176,2235718.7623136477,{"$f":"+(1+VLOOKUP(A114,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0023501406065176},2773744.003109673,2565776.4705767361,2276472.1287754639,2191070.5272370395]
[9,102,25000,23875,{"$f":"+(1+VLOOKUP(A115,hozamok!$A$11:$E$40,3,FALSE))^(1/12)","v":1.0023501406065176},2805321.4450386288,2594231.7106695627,2472845.9918657453,2311997.5731774559,{"$f":"+(1+VLOOKUP(A115,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0023501406065176},2805321.4450386288,2594231.7106695627,2361013.1168960971,2255167.5054809814,{"$f":"+(1+VLOOKUP(A115,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0023501406065176},2805321.4450386288,2594231.7106695627,2296673.5747089647,2209706.2084880387]
[9,103,25000,23875,{"$f":"+(1+VLOOKUP(A116,hozamok!$A$11:$E$40,3,FALSE))^(1/12)","v":1.0023501406065176},2836973.0983961117,2622737.2787053594,2496334.0626312154,2332438.9986464414,{"$f":"+(1+VLOOKUP(A116,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0023501406065176},2836973.0983961117,2622737.2787053594,2382367.4724280233,2274567.9577048323,{"$f":"+(1+VLOOKUP(A116,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0023501406065176},2836973.0983961117,2622737.2787053594,2316832.4382056729,2228287.7593885483]
[9,104,25000,23875,{"$f":"+(1+VLOOKUP(A117,hozamok!$A$11:$E$40,3,FALSE))^(1/12)","v":1.0023501406065176},2868699.1375894137,2651293.2636976736,2519807.7724939161,2352840.1196779995,{"$f":"+(1+VLOOKUP(A117,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0023501406065176},2868699.1375894137,2651293.2636976736,2403688.8546623606,2293920.2388909035,{"$f":"+(1+VLOOKUP(A117,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0023501406065176},2868699.1375894137,2651293.2636976736,2336948.8090247046,2246815.3371689273]
[9,105,25000,23875,{"$f":"+(1+VLOOKUP(A118,hozamok!$A$11:$E$40,3,FALSE))^(1/12)","v":1.0023501406065176},2900499.7374357074,2679899.7548174867,2543267.1302342843,2373201.015740545,{"$f":"+(1+VLOOKUP(A118,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0023501406065176},2900499.7374357074,2679899.7548174867,2424977.3145132354,2313224.4686471736,{"$f":"+(1+VLOOKUP(A118,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0023501406065176},2900499.7374357074,2679899.7548174867,2357022.7767359726,2265289.0986028328]
[9,106,25000,23875,{"$f":"+(1+VLOOKUP(A119,hozamok!$A$11:$E$40,3,FALSE))^(1/12)","v":1.0023501406065176},2932375.0731630116,2708556.8413934959,2566712.144627389,2393521.7661458044,{"$f":"+(1+VLOOKUP(A119,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0023501406065176},2932375.0731630116,2708556.8413934959,2446232.9028161578,2332480.7662846367,{"$f":"+(1+VLOOKUP(A119,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0023501406065176},2932375.0731630116,2708556.8413934959,2377054.4307205873,2283709.2000085479]
[9,107,25000,23875,{"$f":"+(1+VLOOKUP(A120,hozamok!$A$11:$E$40,3,FALSE))^(1/12)","v":1.0023501406065176},2964325.320411155,2737264.6129123904,2590142.8244429338,2413802.4500491247,{"$f":"+(1+VLOOKUP(A120,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0023501406065176},2964325.320411155,2737264.6129123904,2467455.6703281417,2351689.2508180398,{"$f":"+(1+VLOOKUP(A120,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0023501406065176},2964325.320411155,2737264.6129123904,2397043.8601712524,2302075.7972503044]
[9,108,25000,23875,{"$f":"+(1+VLOOKUP(A121,hozamok!$A$11:$E$40,3,FALSE))^(1/12)","v":1.0023501406065176},2996350.6552327448,2766023.1590191321,2613559.1784452596,2434043.1464497824,{"$f":"+(1+VLOOKUP(A121,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0023501406065176},2996350.6552327448,2766023.1590191321,2488645.6677278276,2370850.0409666174,{"$f":"+(1+VLOOKUP(A121,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0023501406065176},2996350.6552327448,2766023.1590191321,2416991.1540926634,2320389.0457396004]
[10,109,25000,23875,{"$f":"+(1+VLOOKUP(A122,hozamok!$A$11:$E$40,3,FALSE))^(1/12)","v":1.0023967080445428},3028591.950653526,2794962.4879268524,2636961.2153933495,2454243.9341912908,{"$f":"+(1+VLOOKUP(A122,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0023967080445428},3028591.950653526,2794962.4879268524,2509802.9456156036,2389963.2551548262,{"$f":"+(1+VLOOKUP(A122,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0023967080445428},3028591.950653526,2794962.4879268524,2436896.4013019041,2338649.1004365166]
[10,110,25000,23875,{"$f":"+(1+VLOOKUP(A123,hozamok!$A$11:$E$40,3,FALSE))^(1/12)","v":1.0023967080445428},3060910.5190464086,2823954.3486015419,2660348.9440408316,2474404.8919617068,{"$f":"+(1+VLOOKUP(A123,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0023967080445428},3060910.5190464086,2823954.3486015419,2530927.5545137245,2409029.0115130767,{"$f":"+(1+VLOOKUP(A123,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0023967080445428},3060910.5190464086,2823954.3486015419,2456759.6904288414,2356856.1158510265]
[10,111,25000,23875,{"$f":"+(1+VLOOKUP(A124,hozamok!$A$11:$E$40,3,FALSE))^(1/12)","v":1.0023967080445428},3093306.5456121466,2852998.8364008553,2683722.3731359807,2494526.0982939387,{"$f":"+(1+VLOOKUP(A124,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0023967080445428},3093306.5456121466,2852998.8364008553,2552019.5448664343,2428047.4278784632,{"$f":"+(1+VLOOKUP(A124,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0023967080445428},3093306.5456121466,2852998.8364008553,2476581.1099165203,2375010.2460443056]
[10,112,25000,23875,{"$f":"+(1+VLOOKUP(A125,hozamok!$A$11:$E$40,3,FALSE))^(1/12)","v":1.0023967080445428},3125780.2159953658,2882096.0468555447,2707081.5114217238,2514607.6315660495,{"$f":"+(1+VLOOKUP(A125,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0023967080445428},3125780.2159953658,2882096.0468555447,2573078.9670400857,2447018.6217954922,{"$f":"+(1+VLOOKUP(A125,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0023967080445428},3125780.2159953658,2882096.0468555447,2496360.748021557,2393111.6446300326]
[10,113,25000,23875,{"$f":"+(1+VLOOKUP(A126,hozamok!$A$11:$E$40,3,FALSE))^(1/12)","v":1.0023967080445428},3158331.7162856283,2911246.0756697729,2730426.3676356422,2534649.5700015654,{"$f":"+(1+VLOOKUP(A126,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0023967080445428},3158331.7162856283,2911246.0756697729,2594105.8713232609,2465942.7105168095,{"$f":"+(1+VLOOKUP(A126,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0023967080445428},3158331.7162856283,2911246.0756697729,2516098.6928145331,2411160.4647756913]
[10,114,25000,23875,{"$f":"+(1+VLOOKUP(A127,hozamok!$A$11:$E$40,3,FALSE))^(1/12)","v":1.0023967080445428},3190961.2330184984,2940449.0187214287,2753756.9505099747,2554651.9916697782,{"$f":"+(1+VLOOKUP(A127,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0023967080445428},3190961.2330184984,2940449.0187214287,2615100.3079268914,2484819.8110039234,{"$f":"+(1+VLOOKUP(A127,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0023967080445428},3190961.2330184984,2940449.0187214287,2535795.0321803866,2429156.8592038648]
[10,115,25000,23875,{"$f":"+(1+VLOOKUP(A128,hozamok!$A$11:$E$40,3,FALSE))^(1/12)","v":1.0023967080445428},3223668.9531766116,2969704.9720624415,2777073.2687716209,2574614.9744860507,{"$f":"+(1+VLOOKUP(A128,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0023967080445428},3223668.9531766116,2969704.9720624415,2636062.3269843776,2503650.0399279292,{"$f":"+(1+VLOOKUP(A128,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0023967080445428},3223668.9531766116,2969704.9720624415,2555449.8538188036,2447100.9801935297]
[10,116,25000,23875,{"$f":"+(1+VLOOKUP(A129,hozamok!$A$11:$E$40,3,FALSE))^(1/12)","v":1.0023967080445428},3256455.0641907463,2999014.0319190989,2800375.3311421452,2594538.5962121193,{"$f":"+(1+VLOOKUP(A129,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0023967080445428},3256455.0641907463,2999014.0319190989,2656991.9785517086,2522433.5136702294,{"$f":"+(1+VLOOKUP(A129,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0023967080445428},3256455.0641907463,2999014.0319190989,2575063.2452446087,2464992.9795813435]
[10,117,25000,23875,{"$f":"+(1+VLOOKUP(A130,hozamok!$A$11:$E$40,3,FALSE))^(1/12)","v":1.0023967080445428},3289319.753940898,3028376.2946923608,2823663.1463377792,2614422.9344563973,{"$f":"+(1+VLOOKUP(A130,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0023967080445428},3289319.753940898,3028376.2946923608,2677889.3126075831,2541170.3483232525,{"$f":"+(1+VLOOKUP(A130,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0023967080445428},3289319.753940898,3028376.2946923608,2594635.293788156,2482833.0087629291]
[10,118,25000,23875,{"$f":"+(1+VLOOKUP(A131,hozamok!$A$11:$E$40,3,FALSE))^(1/12)","v":1.0023967080445428},3322263.2107573552,3057791.8569581788,2846936.7230694257,2634268.0666742772,{"$f":"+(1+VLOOKUP(A131,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0023967080445428},3322263.2107573552,3057791.8569581788,2698754.3790535261,2559860.6596911727,{"$f":"+(1+VLOOKUP(A131,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0023967080445428},3322263.2107573552,3057791.8569581788,2614166.0865957155,2500621.2186941565]
[10,119,25000,23875,{"$f":"+(1+VLOOKUP(A132,hozamok!$A$11:$E$40,3,FALSE))^(1/12)","v":1.0023967080445428},3355285.6234217798,3087260.8154678126,2870196.0700426605,2654074.0701684323,{"$f":"+(1+VLOOKUP(A132,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0023967080445428},3355285.6234217798,3087260.8154678126,2719587.227714011,2578504.5632906226,{"$f":"+(1+VLOOKUP(A132,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0023967080445428},3355285.6234217798,3087260.8154678126,2633655.7106298627,2518357.7598924204]
[10,120,25000,23875,{"$f":"+(1+VLOOKUP(A133,hozamok!$A$11:$E$40,3,FALSE))^(1/12)","v":1.0023967080445428},3388387.1811682875,3116783.2671481478,{"$f":"+H132+C133/((1+$C$8)^(B133-1))","v":2893441.195957738},2673841.0220891181,{"$f":"+(1+VLOOKUP(A133,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0023967080445428},3388387.1811682875,3116783.2671481478,2740387.9083365761,2597102.1743514095,{"$f":"+(1+VLOOKUP(A133,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0023967080445428},3388387.1811682875,3116783.2671481478,2653104.2526698657,2536042.7824379127]
[11,121,25000,{"$f":"+C134*(1-$J$3)","v":23875},null,null,null,null,null,{"$f":"+(1+VLOOKUP(A134,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0023762748324681},3421498.3272203668,3146295.1353655891,2761156.4705919446,2615653.6078172266,{"$f":"+(1+VLOOKUP(A134,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0023762748324681},3421498.3272203668,3146295.1353655891,2672511.7993120714,2553676.4359748936]
[11,122,25000,23875,null,null,"Kilépési költséggel:","h egy. baloldala:","i egy. baloldala",{"$f":"+(1+VLOOKUP(A135,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0023762748324681},3454688.1544554839,3175859.9716227986,2781892.9640741437,2634158.9783463636,{"$f":"+(1+VLOOKUP(A135,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0023762748324681},3454688.1544554839,3175859.9716227986,2691878.4369702912,2571258.8697129572]
[11,123,25000,23875,null,null,{"$f":"+G133*(1-J6)-J5","v":3113783.2671481478},{"$f":"+G136/((1+$C$8)^(B133))","v":2893441.1959331557},{"$f":"+F133/((1+$C$9)^(B133))","v":2673841.021895112},{"$f":"+(1+VLOOKUP(A136,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0023762748324681},3487956.8498417535,3205477.8709870628,2802597.4383006217,2652618.4003124153,{"$f":"+(1+VLOOKUP(A136,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0023762748324681},3487956.8498417535,3205477.8709870628,2711204.2518761852,2588790.2324282941]
[11,124,25000,23875,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A137,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0023762748324681},3521304.6007915786,3235148.9286962957,2823269.942712367,2671031.9878049889,{"$f":"+(1+VLOOKUP(A137,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0023762748324681},3521304.6007915786,3235148.9286962957,2730489.3300796468,2606270.6724649505]
[11,125,25000,23875,null,null,null,"célcella IRR(h)","célcella IRR(i)",{"$f":"+(1+VLOOKUP(A138,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0023762748324681},3554731.5951627055,3264873.2401593449,2843910.5266740266,2689399.8546304083,{"$f":"+(1+VLOOKUP(A138,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0023762748324681},3554731.5951627055,3264873.2401593449,2749733.7574491859,2623700.3377360832]
[11,126,25000,23875,null,null,null,{"$f":"+H136-H133","v":-2.4582259356975555E-5},{"$f":"+I136-I133","v":-1.9400613382458687E-4},{"$f":"+(1+VLOOKUP(A139,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0023762748324681},3588238.0212592813,3294650.9009562978,2864519.2394740232,2707722.1143124183,{"$f":"+(1+VLOOKUP(A139,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0023762748324681},3588238.0212592813,3294650.9009562978,2768937.619672311,2641079.3757252116]
[11,127,25000,23875,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A140,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0023762748324681},3621824.0678329165,3324482.0068387892,2885096.1303246729,2725998.8800928853,{"$f":"+(1+VLOOKUP(A140,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0023762748324681},3621824.0678329165,3324482.0068387892,2788101.0022559105,2658407.9334874651]
[11,128,25000,23875,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A141,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0023762748324681},3655489.9240837465,3354366.6537303105,2905641.2483623028,2744230.2649324988,{"$f":"+(1+VLOOKUP(A141,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0023762748324681},3655489.9240837465,3354366.6537303105,2807223.9905266333,2675686.1576508279]
[11,129,25000,23875,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A142,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0023762748324681},3689235.779661499,3384304.9377265158,2926154.6426473693,2762416.381511468,{"$f":"+(1+VLOOKUP(A142,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0023762748324681},3689235.779661499,3384304.9377265158,2826306.6696312698,2692914.1944173789]
[{"$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$40,4,FALSE))^(1/12)","v":1.0023762748324681},3723061.8246665611,3414296.9550955328,2946636.3621645737,2780557.3422302189,{"$f":"+(1+VLOOKUP(A143,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0023762748324681},3723061.8246665611,3414296.9550955328,2845349.1245371294,2710092.1895645303]
[11,131,25000,23875,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A144,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0023762748324681},{"$f":"+(K143+C144)*J144","v":3756968.2496510507},{"$f":"+(L143+D144)*(J144-$K$8)","v":3444342.8022782719},{"$f":"+M143+C144/((1+$D$8)^(B144-1))","v":2967086.4558229805},{"$f":"+N143+C144/((1+$D$9)^(B144-1))","v":2798653.2592100888},{"$f":"+(1+VLOOKUP(A144,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0023762748324681},{"$f":"+(P143+C144)*O144","v":3756968.2496510507},{"$f":"+(Q143+D144)*(O144-$K$8)","v":3444342.8022782719},{"$f":"+R143+C144/((1+$E$8)^(B144-1))","v":2864351.4400324207},{"$f":"+S143+C144/((1+$E$9)^(B144-1))","v":2727220.2884462597}]
[11,132,25000,23875,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A145,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0023762748324681},3790955.2456198898,3474442.5758887352,2987504.972456133,2816704.2442940194,{"$f":"+(1+VLOOKUP(A145,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0023762748324681},3790955.2456198898,3474442.5758887352,2883313.7007266274,2744298.6359943408]
[12,133,25000,23875,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A146,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0023708084921574},3825002.1447218983,3504577.2497199443,3007891.9608221711,2834710.4090472478,{"$f":"+(1+VLOOKUP(A146,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0023708084921574},3825002.1447218983,3504577.2497199443,2902235.9910508855,2761327.3767195693]
[12,134,25000,23875,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A147,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0023708084921574},3859129.7625014293,3534765.8446789817,3028247.4696039474,2852671.864757997,{"$f":"+(1+VLOOKUP(A147,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0023708084921574},3859129.7625014293,3534765.8446789817,2921118.3952583601,2778306.6547129862]
[12,135,25000,23875,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A148,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0023708084921574},3893338.2903270093,3565008.4572489895,3048571.5474091424,2870588.7224381622,{"$f":"+(1+VLOOKUP(A148,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0023708084921574},3893338.2903270093,3565008.4572489895,2939960.9974246197,2795236.6136470963]
[12,136,25000,23875,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A149,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0023708084921574},3927627.920020862,3595305.1840857514,3068864.2427703817,2888461.0928239976,{"$f":"+(1+VLOOKUP(A149,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0023708084921574},3927627.920020862,3595305.1840857514,2958763.88144801,2812117.3967770846]
[12,137,25000,23875,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A150,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0023708084921574},3961998.8438599859,3625656.1220180006,3089125.6041453523,2906289.0863768016,{"$f":"+(1+VLOOKUP(A150,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0023708084921574},3961998.8438599859,3625656.1220180006,2977527.1310500288,2828949.1469420283]
[12,138,25000,23875,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A151,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0023708084921574},3996451.2545772311,3656061.3680477296,3109355.6799169164,2924072.8132835985,{"$f":"+(1+VLOOKUP(A151,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0023708084921574},3996451.2545772311,3656061.3680477296,2996250.829775698,2845732.0065661059]
[12,139,25000,23875,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A152,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0023708084921574},4030985.3453623801,3686521.0193505008,3129554.5183932288,2941812.3834578199,{"$f":"+(1+VLOOKUP(A152,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0023708084921574},4030985.3453623801,3686521.0193505008,3014935.0609939359,2862466.1176598007]
[12,140,25000,23875,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A153,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0023708084921574},4065601.3098632311,3717035.1732757562,3149722.1678078515,2959507.906539984,{"$f":"+(1+VLOOKUP(A153,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0023708084921574},4065601.3098632311,3717035.1732757562,3033579.9078979278,2879151.6218211045]
[12,141,25000,23875,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A154,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0023708084921574},4100299.3421866852,3747603.9273471283,3169858.6763198692,2977159.4918983728,{"$f":"+(1+VLOOKUP(A154,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0023708084921574},4100299.3421866852,3747603.9273471283,3052185.4535054974,2895788.6602367144]
[12,142,25000,23875,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A155,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0023708084921574},4135079.6368998326,3778227.3792627533,3189964.092014004,2994767.2486297092,{"$f":"+(1+VLOOKUP(A155,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0023708084921574},4135079.6368998326,3778227.3792627533,3070751.7806594754,2912377.3736832282]
[12,143,25000,23875,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A156,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0023708084921574},4169942.3890310461,3808905.6268955823,3210038.4629007298,3012331.2855598298,{"$f":"+(1+VLOOKUP(A156,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0023708084921574},4169942.3890310461,3808905.6268955823,3089278.9720280692,2928917.9025283349]
[12,144,25000,23875,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A157,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0023708084921574},4204887.7940710718,3839638.7682936937,3230081.8369163885,3029851.7112443582,{"$f":"+(1+VLOOKUP(A157,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0023708084921574},4204887.7940710718,3839638.7682936937,3107767.1101052309,2945410.3867320032]
[13,145,25000,23875,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A158,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0023924656795853},4240007.6554468833,3870510.5745224175,3250094.261923302,3047328.6339693768,{"$f":"+(1+VLOOKUP(A158,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0023924656795853},4240007.6554468833,3870510.5745224175,3126216.277211024,2961854.9658476654]
[13,146,25000,23875,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A159,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0023924656795853},4275211.5398857081,3901438.2894547381,3270075.7857098887,3064762.161752095,{"$f":"+(1+VLOOKUP(A159,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0023924656795853},4275211.5398857081,3901438.2894547381,3144626.5554919899,2978251.7790233982]
[13,147,25000,23875,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A160,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0023924656795853},4310499.6484098416,3932422.0143410685,3290026.4559907774,3082152.4023415162,{"$f":"+(1+VLOOKUP(A160,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0023924656795853},4310499.6484098416,3932422.0143410685,3162998.0269215154,2994600.9650031002]
[13,148,25000,23875,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A161,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0023924656795853},4345872.1825225158,3963461.8506151862,3309946.3204069193,3099499.4632191057,{"$f":"+(1+VLOOKUP(A161,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0023924656795853},4345872.1825225158,3963461.8506151862,3181330.7733001946,3010902.6621276657]
[13,149,25000,23875,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A162,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0023924656795853},4381329.3442090545,3994557.8998945644,3329835.4265257041,3116803.4515994531,{"$f":"+(1+VLOOKUP(A162,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0023924656795853},4381329.3442090545,3994557.8998945644,3199624.8762561968,3027157.0083361557]
[13,150,25000,23875,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A163,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0023924656795853},4416871.3359380243,4025710.2639807053,3349693.8218410723,3134064.4744309364,{"$f":"+(1+VLOOKUP(A163,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0023924656795853},4416871.3359380243,4025710.2639807053,3217880.4172456264,3043364.141166965]
[13,151,25000,23875,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A164,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0023924656795853},4452498.3606623895,4056919.0448594731,3369521.553773629,3151282.6383963819,{"$f":"+(1+VLOOKUP(A164,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0023924656795853},4452498.3606623895,4056919.0448594731,3236097.4775528884,3059524.1977589861]
[13,152,25000,23875,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A165,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0023924656795853},4488210.6218206733,4088184.3447014284,3389318.6696707574,3168458.0499137244,{"$f":"+(1+VLOOKUP(A165,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0023924656795853},4488210.6218206733,4088184.3447014284,3254276.1382910488,3075637.3148527686]
[13,153,25000,23875,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A166,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0023924656795853},4524008.3233381193,4119506.2658621613,3409085.2168067307,3185590.8151366641,{"$f":"+(1+VLOOKUP(A166,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0023924656795853},4524008.3233381193,4119506.2658621613,3272416.4804021963,3091703.6287916778]
[13,154,25000,23875,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A167,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0023924656795853},4559891.6696278537,4150884.9108826285,3428821.2423828263,3202681.0399553231,{"$f":"+(1+VLOOKUP(A167,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0023924656795853},4559891.6696278537,4150884.9108826285,3290518.5846578018,3107723.275523047]
[13,155,25000,23875,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A168,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0023924656795853},4595860.865592055,4182320.3824894871,3448526.7935274378,3219728.8299969006,{"$f":"+(1+VLOOKUP(A168,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0023924656795853},4595860.865592055,4182320.3824894871,3308582.5316590792,3123696.3905993295]
[13,156,25000,23875,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A169,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0023924656795853},4631916.1166231232,4213812.7835954325,3468201.9172961884,3236734.2906263242,{"$f":"+(1+VLOOKUP(A169,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0023924656795853},4631916.1166231232,4213812.7835954325,3326608.4018373443,3139623.1091792434]
[14,157,25000,23875,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A170,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0024493237702534},4668322.4119636444,4245603.164135756,3487846.6606720421,3253697.5269469023,{"$f":"+(1+VLOOKUP(A170,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0024493237702534},4668322.4119636444,4245603.164135756,3344596.2754543722,3155503.5660289172]
[14,158,25000,23875,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A171,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0024493237702534},4704817.8781087305,4277452.9244540026,3507461.0705654165,3270618.643800973,{"$f":"+(1+VLOOKUP(A171,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0024493237702534},4704817.8781087305,4277452.9244540026,3362546.2326027546,3171337.8955230289]
[14,159,25000,23875,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A172,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0024493237702534},4741402.7334665516,4309362.1754629062,3527045.1938142944,3287497.7457705531,{"$f":"+(1+VLOOKUP(A172,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0024493237702534},4741402.7334665516,4309362.1754629062,3380458.3532062573,3187126.2316459441]
[14,160,25000,23875,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A173,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0024493237702534},4778077.1969802324,4341331.0282823704,3546599.0771843367,3304334.9371779831,{"$f":"+(1+VLOOKUP(A173,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0024493237702534},4778077.1969802324,4341331.0282823704,3398332.7170201754,3202868.7079928485]
[14,161,25000,23875,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A174,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0024493237702534},4814841.4881291585,4373359.5942398543,3566122.7673689933,3321130.3220865731,{"$f":"+(1+VLOOKUP(A174,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0024493237702534},4814841.4881291585,4373359.5942398543,3416169.4036316886,3218565.4577708794]
[14,162,25000,23875,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A175,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0024493237702534},4851695.826930292,4405447.9848707588,3585616.3109896136,3337884.0043012453,{"$f":"+(1+VLOOKUP(A175,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0024493237702534},4851695.826930292,4405447.9848707588,3433968.492460215,3234216.6138002523]
[14,163,25000,23875,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A176,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0024493237702534},4888640.4339394877,4437596.3119188184,3605079.7545955605,3354596.0873691756,{"$f":"+(1+VLOOKUP(A176,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0024493237702534},4888640.4339394877,4437596.3119188184,3451730.0627577663,3249822.3085153853]
[14,164,25000,23875,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A177,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0024493237702534},4925675.5302528143,4469804.6873364877,3624513.1446643183,3371266.6745804343,{"$f":"+(1+VLOOKUP(A177,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0024493237702534},4925675.5302528143,4469804.6873364877,3469454.1936092987,3265382.6739660185]
[14,165,25000,23875,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A178,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0024493237702534},4962801.3375078747,4502073.2232853323,3643916.5276016067,3387895.8689686237,{"$f":"+(1+VLOOKUP(A178,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0024493237702534},4962801.3375078747,4502073.2232853323,3487140.963933066,3280897.8418183327]
[14,166,25000,23875,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A179,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0024493237702534},5000018.0778851341,4534402.0321364198,3663289.9497414897,3404483.7733115153,{"$f":"+(1+VLOOKUP(A179,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0024493237702534},5000018.0778851341,4534402.0321364198,3504790.4524809718,3296367.9433560628]
[14,167,25000,23875,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A180,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0024493237702534},5037325.9741092511,4566791.2264707088,3682633.4573464864,3421030.490131685,{"$f":"+(1+VLOOKUP(A180,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0024493237702534},5037325.9741092511,4566791.2264707088,3522402.7378389188,3311793.109481609]
[14,168,25000,23875,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A181,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0024493237702534},5074725.2494504079,4599240.9190794444,3701947.0966076823,3437536.121697146,{"$f":"+(1+VLOOKUP(A181,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0024493237702534},5074725.2494504079,4599240.9190794444,3539977.8984271591,3327173.4707171442]
[15,169,25000,23875,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A182,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0025576363339699},5112768.4920416661,4632251.9645021018,3721230.9136448395,3454000.7700219825,{"$f":"+(1+VLOOKUP(A182,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0025576363339699},5112768.4920416661,4632251.9645021018,3557516.0125006433,3342509.1572057186]
[15,170,25000,23875,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A183,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0025576363339699},5150909.0354124373,4665328.2452369845,3740484.9545065057,3470424.5368669783,{"$f":"+(1+VLOOKUP(A183,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0025576363339699},5150909.0354124373,4665328.2452369845,3575017.1581493695,3357800.2987123607]
[15,171,25000,23875,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A184,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0025576363339699},5189147.1284227315,4698469.8901999099,3759709.2651701258,3486807.5237402474,{"$f":"+(1+VLOOKUP(A184,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0025576363339699},5189147.1284227315,4698469.8901999099,3592481.4132987307,3373047.0246251756]
[15,172,25000,23875,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A185,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0025576363339699},5227483.0205690507,4731677.0285614571,3778903.8915421497,3503149.8318978599,{"$f":"+(1+VLOOKUP(A185,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0025576363339699},5227483.0205690507,4731677.0285614571,3609908.8557098615,3388249.4639564399]
[15,173,25000,23875,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A186,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0025576363339699},5265916.9619860183,4764949.7897474673,3798068.8794581443,3519451.5623444691,{"$f":"+(1+VLOOKUP(A186,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0025576363339699},5265916.9619860183,4764949.7897474673,3627299.5629799846,3403407.7453436926]
[15,174,25000,23875,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A187,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0025576363339699},5304449.2034480115,4798288.3034395473,3817204.2746829013,3535712.8158339355,{"$f":"+(1+VLOOKUP(A187,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0025576363339699},5304449.2034480115,4798288.3034395473,3644653.6125427564,3418521.997050825]
[15,175,25000,23875,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A188,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0025576363339699},5343079.996370797,4831692.6995755779,3836310.1229105466,3551933.6928699487,{"$f":"+(1+VLOOKUP(A188,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0025576363339699},5343079.996370797,4831692.6995755779,3661971.0816686112,3433592.3469691644]
[15,176,25000,23875,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A189,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0025576363339699},5381809.5928131714,4865163.1083502183,3855386.4697646499,3568114.293706649,{"$f":"+(1+VLOOKUP(A189,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0025576363339699},5381809.5928131714,4865163.1083502183,3679252.047465106,3448618.9226185577]
[15,177,25000,23875,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A190,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0025576363339699},5420638.2454786077,4898699.6602154132,3874433.3607983338,3584254.7183492477,{"$f":"+(1+VLOOKUP(A190,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0025576363339699},5420638.2454786077,4898699.6602154132,3696496.5868772636,3463601.8511484494]
[15,178,25000,23875,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A191,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0025576363339699},5459566.2077168999,4932302.485880902,3893450.8414943814,3600355.0665546446,{"$f":"+(1+VLOOKUP(A191,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0025576363339699},5459566.2077168999,4932302.485880902,3713704.776687915,3478541.2593389582]
[15,179,25000,23875,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A192,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0025576363339699},5498593.7335258201,4965971.7163147302,3912438.9572653468,3616415.437832044,{"$f":"+(1+VLOOKUP(A192,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0025576363339699},5498593.7335258201,4965971.7163147302,3730876.6935180412,3493437.2736019487]
[15,180,25000,23875,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A193,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0025576363339699},5537721.077552774,4999707.4827437559,3931397.7534536617,3632435.9314435706,{"$f":"+(1+VLOOKUP(A193,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0025576363339699},5537721.077552774,4999707.4827437559,3748012.4138271152,3508290.0199821028]
[16,181,25000,23875,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A194,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0026683056589305},5577564.1176830605,5034065.8731364133,3950327.2753317449,3648416.6464048829,{"$f":"+(1+VLOOKUP(A194,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0026683056589305},5577564.1176830605,5034065.8731364133,3765112.013913441,3523099.6241579843]
[16,182,25000,23875,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A195,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0026683056589305},5617513.4712227955,5068495.963838757,3969227.5681021097,3664357.6814857847,{"$f":"+(1+VLOOKUP(A195,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0026683056589305},5617513.4712227955,5068495.963838757,3782175.5699144942,3537866.2114431038]
[16,183,25000,23875,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A196,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0026683056589305},5657569.421848651,5102997.9044775413,3988098.6768974722,3680259.1352108363,{"$f":"+(1+VLOOKUP(A196,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0026683056589305},5657569.421848651,5102997.9044775413,3799203.1578072617,3552589.9067869787]
[16,184,25000,23875,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A197,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0026683056589305},5697732.2539942348,5137571.844991765,4006940.6467808592,3696121.1058599623,{"$f":"+(1+VLOOKUP(A197,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0026683056589305},5697732.2539942348,5137571.844991765,3816194.8534085783,3567270.8347761896]
[16,185,25000,{"$f":"+C198*(1-$J$3)","v":23875},null,null,null,null,null,{"$f":"+(1+VLOOKUP(A198,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0026683056589305},5738002.2528521121,5172217.9356333269,4025753.5227457155,3711943.6914690603,{"$f":"+(1+VLOOKUP(A198,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0026683056589305},5738002.2528521121,5172217.9356333269,3833150.7323754658,3581909.1196354362]
[16,186,25000,23875,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A199,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0026683056589305},5778379.7043758268,5206936.3269676762,4044537.3497160114,3727726.9898306057,{"$f":"+(1+VLOOKUP(A199,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0026683056589305},5778379.7043758268,5206936.3269676762,3850070.870205469,3596504.8852285868]
[16,187,25000,23875,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A200,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0026683056589305},5818864.8952819351,5241727.169874466,4063292.1725463499,3743471.0984942568,{"$f":"+(1+VLOOKUP(A200,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0026683056589305},5818864.8952819351,5241727.169874466,3866955.3422369924,3611058.255059727]
[16,188,25000,23875,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A201,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0026683056589305},5859458.1130520413,5276590.615548213,4082018.0360220745,3759176.1147674574,{"$f":"+(1+VLOOKUP(A201,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0026683056589305},5859458.1130520413,5276590.615548213,3883804.223649635,3625569.3522742051]
[16,189,25000,23875,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A202,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0026683056589305},5900159.6459348379,5311526.81549895,4100714.9848593744,3774842.1357160388,{"$f":"+(1+VLOOKUP(A202,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0026683056589305},5900159.6459348379,5311526.81549895,3900617.5894645262,3640038.2996596736]
[16,190,25000,23875,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A203,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0026683056589305},5940969.7829481522,5346535.9215528863,4119383.0637053936,3790469.2581648189,{"$f":"+(1+VLOOKUP(A203,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0026683056589305},5940969.7829481522,5346535.9215528863,3917395.5145446579,3654465.2196471291]
[16,191,25000,23875,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A204,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0026683056589305},5981888.8138810014,5381618.0858530691,4138022.3171383361,3806057.5786982011,{"$f":"+(1+VLOOKUP(A204,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0026683056589305},5981888.8138810014,5381618.0858530691,3934138.0735952202,3668850.2343119462]
[16,192,25000,23875,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A205,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0026683056589305},6022917.0292956466,5416773.460860041,4156632.7896675724,3821607.1936607715,{"$f":"+(1+VLOOKUP(A205,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0026683056589305},6022917.0292956466,5416773.460860041,3950845.3411639319,3683193.4653749131]
[17,193,25000,23875,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A206,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0027813265519325},6064738.2615131112,5452617.1063000634,4175214.5257337457,3837118.1991578932,{"$f":"+(1+VLOOKUP(A206,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0027813265519325},6064738.2615131112,5452617.1063000634,3967517.3916413742,3697495.0342032597]
[{"$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$40,4,FALSE))^(1/12)","v":1.0027813265519325},6106675.8122341773,5488539.602613586,4193767.5697088786,3852590.6910563018,{"$f":"+(1+VLOOKUP(A207,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0027813265519325},6106675.8122341773,5488539.602613586,3984154.2992613204,3711755.0618116856]
[17,195,25000,23875,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A208,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0027813265519325},{"$f":"+(K207+C208)*J208","v":6148730.0049785869},{"$f":"+(L207+D208)*(J208-$K$8)","v":5524541.1232612096},{"$f":"+M207+C208/((1+$D$8)^(B208-1))","v":4212291.9658964798},{"$f":"+N207+C208/((1+$D$9)^(B208-1))","v":3868024.7649846966},{"$f":"+(1+VLOOKUP(A208,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0027813265519325},{"$f":"+(P207+C208)*O208","v":6148730.0049785869},{"$f":"+(Q207+D208)*(O208-$K$8)","v":5524541.1232612096},{"$f":"+R207+C208/((1+$E$8)^(B208-1))","v":4000756.1381010674},{"$f":"+S207+C208/((1+$E$9)^(B208-1))","v":3725973.6688633827}]
[17,196,25000,23875,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A209,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0027813265519325},6190901.1641658964,5560621.8420851231,4230787.7585316468,3883420.516334333,{"$f":"+(1+VLOOKUP(A209,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0027813265519325},6190901.1641658964,5560621.8420851231,4017322.9820817653,3740150.9756710581]
[17,197,25000,23875,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A210,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0027813265519325},6233189.6151179792,5596781.9333099425,4249254.9917811751,3898778.0402596104,{"$f":"+(1+VLOOKUP(A210,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0027813265519325},6233189.6151179792,5596781.9333099425,4033854.904968746,3754287.1021979507]
[17,198,25000,23875,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A211,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0027813265519325},6275595.6840615356,5633021.5715435538,4267693.7097436627,3914097.4316786621,{"$f":"+(1+VLOOKUP(A211,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0027813265519325},6275595.6840615356,5633021.5715435538,4050351.9803718533,3768382.1680588471]
[17,199,25000,23875,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A212,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0027813265519325},6318119.6981306076,5669340.931777955,4286103.956449613,3929378.7852739408,{"$f":"+(1+VLOOKUP(A212,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0027813265519325},6318119.6981306076,5669340.931777955,4066814.2817457686,3782436.292521093]
[17,200,25000,23875,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A213,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0027813265519325},6360761.9853691049,5705740.1893901005,4304485.7758615427,3944622.1954928036,{"$f":"+(1+VLOOKUP(A213,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0027813265519325},6360761.9853691049,5705740.1893901005,4083241.8823903389,3796449.594505603]
[17,201,25000,23875,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A214,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0027813265519325},6403522.8747333335,5742219.5201427508,4322839.2118740864,3959827.7565480969,{"$f":"+(1+VLOOKUP(A214,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0027813265519325},6403522.8747333335,5742219.5201427508,4099634.8554509035,3810422.1925878664]
[17,202,25000,23875,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A215,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0027813265519325},6446402.6960945353,5778779.100185317,4341164.3083141008,3974995.5624187374,{"$f":"+(1+VLOOKUP(A215,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0027813265519325},6446402.6960945353,5778779.100185317,4115993.2739186194,3824354.2049989519]
[17,203,25000,23875,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A216,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0027813265519325},6489401.7802414307,5815419.1060547149,4359461.108940769,3990125.7068502936,{"$f":"+(1+VLOOKUP(A216,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0027813265519325},6489401.7802414307,5815419.1060547149,4132317.2106307857,3838245.7496265052]
[17,204,25000,23875,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A217,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0027813265519325},6532520.4588827724,5852139.7146762162,4377729.6574457064,4005218.2833555657,{"$f":"+(1+VLOOKUP(A217,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0027813265519325},6532520.4588827724,5852139.7146762162,4148606.7382711684,3852096.9440157497]
[18,205,25000,23875,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A218,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0028673279100078},6576323.0203149738,5889446.4486098345,4395969.9974530628,4020273.3852151623,{"$f":"+(1+VLOOKUP(A218,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0028673279100078},6576323.0203149738,5889446.4486098345,4164861.9293703251,3865907.905370479]
[18,206,25000,23875,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A219,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0028673279100078},6620251.1780540999,5926838.4604313513,4414182.172519628,4035291.1054780781,{"$f":"+(1+VLOOKUP(A219,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0028673279100078},6620251.1780540999,5926838.4604313513,4181082.8563059261,3879678.7505540494]
[18,207,25000,23875,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A220,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0028673279100078},6664305.2922259467,5964315.9450738896,4432366.2261349363,4050271.5369622684,{"$f":"+(1+VLOOKUP(A220,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0028673279100078},6664305.2922259467,5964315.9450738896,4197269.5913030775,3893409.5960903689]
[18,208,25000,23875,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A221,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0028673279100078},6708485.7239889083,6001879.0979161626,4450522.2017213702,4065214.7722552228,{"$f":"+(1+VLOOKUP(A221,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0028673279100078},6708485.7239889083,6001879.0979161626,4213422.2064346429,3907100.5581648829]
[18,209,25000,23875,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A222,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0028673279100078},6752792.835536941,6039528.114783491,4468650.1426342633,4080120.9037145372,{"$f":"+(1+VLOOKUP(A222,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0028673279100078},6752792.835536941,6039528.114783491,4229540.7736215647,3920751.7526255571]
[18,210,25000,23875,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A223,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0028673279100078},6797226.9901025267,6077263.1919488236,4486750.0921620028,4094990.0234684856,{"$f":"+(1+VLOOKUP(A223,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0028673279100078},6797226.9901025267,6077263.1919488236,4245625.364633183,3934363.2949838582]
[18,211,25000,23875,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A224,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0028673279100078},6841788.5519596562,6115084.5261337627,4504822.0935261361,4109822.2234165887,{"$f":"+(1+VLOOKUP(A224,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0028673279100078},6841788.5519596562,6115084.5261337627,4261676.0510875555,3947935.3004157315]
[18,212,25000,23875,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A225,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0028673279100078},6886477.886426812,6152992.3145095864,4522866.189881471,4124617.5952301817,{"$f":"+(1+VLOOKUP(A225,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0028673279100078},6886477.886426812,6152992.3145095864,4277692.9044517791,3961467.8837625748]
[18,213,25000,23875,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A226,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0028673279100078},6931295.3598699654,6190986.7546982802,4540882.4243161799,4139376.230352981,{"$f":"+(1+VLOOKUP(A226,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0028673279100078},6931295.3598699654,6190986.7546982802,4293675.9960423037,3974961.1595322103]
[18,214,25000,23875,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A227,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0028673279100078},6976241.3397055781,6229068.0447735637,4558870.8398519028,4154098.2200016505,{"$f":"+(1+VLOOKUP(A227,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0028673279100078},6976241.3397055781,6229068.0447735637,4309625.3970252527,3988415.2418998545]
[18,215,25000,23875,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A228,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0028673279100078},7021316.1944036158,6267236.3832619265,4576831.4794438509,4168783.6551663638,{"$f":"+(1+VLOOKUP(A228,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0028673279100078},7021316.1944036158,6267236.3832619265,4325541.1784167392,4001830.2447090824]
[18,216,25000,23875,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A229,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0028673279100078},7066520.2934905691,6305491.9691436598,4594764.3859809069,4183432.6266113673,{"$f":"+(1+VLOOKUP(A229,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0028673279100078},7066520.2934905691,6305491.9691436598,4341423.4110831823,4015206.2814727928]
[19,217,25000,23875,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A230,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.002966316564996},7112555.9876081552,6344461.5373770995,4612669.6022857297,4198045.2248755414,{"$f":"+(1+VLOOKUP(A230,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.002966316564996},7112555.9876081552,6344461.5373770995,4357272.1657416224,4028543.4653741675]
[19,218,25000,23875,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A231,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.002966316564996},7158728.2381677842,6383524.0420462983,4630547.1711148545,4212621.5402729595,{"$f":"+(1+VLOOKUP(A231,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.002966316564996},7158728.2381677842,6383524.0420462983,4373087.5129600354,4041841.9092676295]
[19,219,25000,23875,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A232,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.002966316564996},7205037.4502390912,6422679.7047903845,4648397.1351587968,4227161.6628934462,{"$f":"+(1+VLOOKUP(A232,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.002966316564996},7205037.4502390912,6422679.7047903845,4388869.5231576478,4055101.7256797976]
[19,220,25000,23875,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A233,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.002966316564996},7251484.0300932769,6461928.7477770597,4666219.537042154,4241665.6826031348,{"$f":"+(1+VLOOKUP(A233,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.002966316564996},7251484.0300932769,6461928.7477770597,4404618.2666052505,4068323.0268104398]
[19,221,25000,23875,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A234,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.002966316564996},7298068.3852066714,6501271.393703863,4684014.4193237061,4256133.6890450232,{"$f":"+(1+VLOOKUP(A234,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.002966316564996},7298068.3852066714,6501271.393703863,4420333.8134255121,4081505.9245334207]
[19,222,25000,23875,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A235,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.002966316564996},7344790.924264309,6540707.8657994317,4701781.8244965179,4270565.771639525,{"$f":"+(1+VLOOKUP(A235,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.002966316564996},7344790.924264309,6540707.8657994317,4436016.2335932888,4094650.5303976499]
[19,223,25000,23875,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A236,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.002966316564996},7391652.0571635114,6580238.3878247701,4719521.7949880408,4284962.0195850264,{"$f":"+(1+VLOOKUP(A236,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.002966316564996},7391652.0571635114,6580238.3878247701,4451665.5969359381,4107756.9556280244]
[19,224,25000,23875,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A237,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.002966316564996},7438652.1950174877,6619863.1840745173,4737234.3731602151,4299322.5218584333,{"$f":"+(1+VLOOKUP(A237,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.002966316564996},7438652.1950174877,6619863.1840745173,4467281.9731336283,4120825.3111263709]
[19,225,25000,23875,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A238,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.002966316564996},7485791.7501589367,6659582.4793782206,4754919.6013095677,4313647.3672157247,{"$f":"+(1+VLOOKUP(A238,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.002966316564996},7485791.7501589367,6659582.4793782206,4482865.4317196505,4133855.707472384]
[19,226,25000,23875,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A239,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.002966316564996},7533071.1361436686,6699396.4991016127,4772577.5216673166,4327936.6441924991,{"$f":"+(1+VLOOKUP(A239,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.002966316564996},7533071.1361436686,6699396.4991016127,4498416.0420807274,4146848.2549245614]
[19,227,25000,23875,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A240,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.002966316564996},7580490.7677542297,6739305.4691478871,4790208.1763994703,4342190.4411045229,{"$f":"+(1+VLOOKUP(A240,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.002966316564996},7580490.7677542297,6739305.4691478871,4513933.8734573219,4159803.0634211372]
[19,228,25000,23875,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A241,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.002966316564996},7628051.0610035434,6779309.6159589831,4807811.6076069297,4356408.8460482759,{"$f":"+(1+VLOOKUP(A241,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.002966316564996},7628051.0610035434,6779309.6159589831,4529418.9949439447,4172720.2425810122]
[20,229,25000,23875,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A242,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0030326308556601},7676259.9397910852,6819860.3148789322,4825387.8573255856,4370591.9469014946,{"$f":"+(1+VLOOKUP(A242,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0030326308556601},7676259.9397910852,6819860.3148789322,4544871.4754894637,4185599.9017046816]
[20,230,25000,23875,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A243,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0030326308556601},7724615.0183119541,6860510.4100793516,4842936.9675264228,4384739.8313237168,{"$f":"+(1+VLOOKUP(A243,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0030326308556601},7724615.0183119541,6860510.4100793516,4560291.3838974098,4198442.1497751595]
[20,231,25000,23875,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A244,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0030326308556601},7773116.7399359737,6901260.1451965012,4860458.9801156186,4398852.5867568236,{"$f":"+(1+VLOOKUP(A244,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0030326308556601},7773116.7399359737,6901260.1451965012,4575678.788826284,4211247.0954589006]
[20,232,25000,23875,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A245,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0030326308556601},7821765.5493775429,6942109.7644638298,4877953.9369346416,4412930.3004255788,{"$f":"+(1+VLOOKUP(A245,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0030326308556601},7821765.5493775429,6942109.7644638298,4591033.7587898625,4224014.8471067203]
[20,233,25000,23875,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A246,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0030326308556601},7870561.8926997157,6983059.5127134444,4895421.8797603538,4426973.0593381682,{"$f":"+(1+VLOOKUP(A246,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0030326308556601},7870561.8926997157,6983059.5127134444,4606356.3621575013,4236745.5127547132]
[20,234,25000,23875,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A247,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0030326308556601},7919506.2173182908,7024109.6353775728,4912862.8503051093,4440980.9502867376,{"$f":"+(1+VLOOKUP(A247,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0030326308556601},7919506.2173182908,7024109.6353775728,4621646.6671544416,4249439.2001251634]
[20,235,25000,23875,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A248,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0030326308556601},7968598.972005914,7065260.3784900382,4930276.8902168544,4454954.0598479295,{"$f":"+(1+VLOOKUP(A248,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0030326308556601},7968598.972005914,7065260.3784900382,4636904.7418621136,4262096.0166274598]
[20,236,25000,23875,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A249,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0030326308556601},8017840.6068961918,7106511.9886877304,4947664.0410792259,4468892.4743834175,{"$f":"+(1+VLOOKUP(A249,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0030326308556601},8017840.6068961918,7106511.9886877304,4652130.6542184399,4274716.0693590026]
[20,237,25000,23875,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A250,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0030326308556601},8067231.573487821,7147864.7132120878,4965024.3444116525,4482796.2800404401,{"$f":"+(1+VLOOKUP(A250,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0030326308556601},8067231.573487821,7147864.7132120878,4667324.4720181357,4287299.465106111]
[20,238,25000,23875,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A251,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0030326308556601},8116772.3246487267,7189318.7999105761,4982357.8416694514,4496665.5627523353,{"$f":"+(1+VLOOKUP(A251,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0030326308556601},8116772.3246487267,7189318.7999105761,4682486.2629130138,4299846.3103449252]
[20,239,25000,23875,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A252,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0030326308556601},8166463.3146202154,7230874.497238175,4999664.5742439292,4510500.4082390675,{"$f":"+(1+VLOOKUP(A252,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0030326308556601},8166463.3146202154,7230874.497238175,4697616.094412284,4312356.7112423079]
[20,240,25000,23875,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A253,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0030326308556601},8216304.9990211399,7272532.0542588681,5016944.5834624805,4524300.9020077605,{"$f":"+(1+VLOOKUP(A253,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0030326308556601},8216304.9990211399,7272532.0542588681,4712714.0338828545,4324830.7736567436]
[21,241,25000,23875,null,null,null,null,null,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A254,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0031111352470119},8266944.8134849695,7314864.5206419844,4727780.1485496303,4337268.6031392347]
[21,242,25000,23875,null,null,null,null,null,null,null,"Kilépési költséggel:","h egy baloldala:","i egynelet baloldala",{"$f":"+(1+VLOOKUP(A255,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0031111352470119},8317742.1752604805,7357304.0739885019,4742814.5054958137,4349670.3049341915]
[21,243,25000,23875,null,null,null,null,null,null,null,{"$f":"+L253*(1-J6)-J5","v":7269532.0542588681},{"$f":"+L256/((1+$D$8)^(B253))","v":5016944.5834624395},{"$f":"+K253/((1+$D$9)^(B253))","v":4524300.9022483472},{"$f":"+(1+VLOOKUP(A256,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0031111352470119},8368697.5744986665,7399850.9851925764,4757817.1716632042,4362035.9839803269]
[21,244,25000,23875,null,null,null,null,null,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A257,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0031111352470119},8419811.5028754473,7442505.5258336347,4772788.213852495,4374365.7449115412]
[21,245,25000,23875,null,null,null,null,null,null,null,null,"célcella IRR(h)","célcella IRR(i)",{"$f":"+(1+VLOOKUP(A258,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0031111352470119},8471084.453596415,7485267.9681781083,4787727.6987235695,4386659.6920578089]
[21,246,25000,23875,null,null,null,null,null,null,null,null,{"$f":"+M256-M253","v":-4.0978193283081055E-8},{"$f":"+N256-N253","v":2.4058669805526733E-4},{"$f":"+(1+VLOOKUP(A259,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0031111352470119},8522516.9214015882,7528138.5851811729,4802635.692795801,4398917.9294460611]
[21,247,25000,23875,null,null,null,null,null,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A260,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0031111352470119},8574109.4025701918,7571117.6504884884,4817512.2624483462,4411140.5608010665]
[21,248,25000,23875,null,null,null,null,null,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A261,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0031111352470119},8625862.3949254397,7614205.4384379461,4832357.4739204422,4423327.6895463075]
[21,249,25000,{"$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$40,5,FALSE))^(1/12)","v":1.0031111352470119},8677776.3978393413,7657402.224061422,4847171.3933117008,4435479.4188048569]
[21,250,25000,23875,null,null,null,null,null,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A263,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0031111352470119},8729851.9122375231,7700708.283086529,4861954.0865824036,4447595.8514002496]
[21,251,25000,23875,null,null,null,null,null,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A264,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0031111352470119},8782089.4406040553,7744123.891938379,4876705.6195537951,4459677.089857352]
[21,252,25000,23875,null,null,null,null,null,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A265,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0031111352470119},8834489.4869863056,7787649.3277413473,4891426.0579083739,4471723.2364032324]
[22,253,25000,23875,null,null,null,null,null,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A266,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0031692399412004},8887567.3349271081,7831738.7545530498,4906115.4671901902,4483734.3929680223]
[22,254,25000,23875,null,null,null,null,null,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A267,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0031692399412004},8940813.3993035983,7875942.2746523181,4920773.9128051326,4495710.6611857824]
[22,255,25000,23875,null,null,null,null,null,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A268,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0031692399412004},8994228.2132340223,7920260.1832863176,4935401.4600212211,4507652.1423953585]
[22,256,25000,23875,null,null,null,null,null,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A269,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0031692399412004},9047812.3115262054,7964692.7764662448,4949998.1739688981,4519558.9376412435]
[22,257,25000,23875,null,null,null,null,null,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A270,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0031692399412004},9101566.2306829095,8009240.3509693053,4964564.1196413189,4531431.1476744292]
[{"$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$40,5,FALSE))^(1/12)","v":1.0031692399412004},9155490.5089072008,8053903.2043406954,4979099.3618946401,4543268.8729532594]
[22,259,25000,23875,null,null,null,null,null,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A272,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0031692399412004},{"$f":"+(P271+C272)*O272","v":9209585.6861078404},{"$f":"+(Q271+D272)*(O272-$K$8)","v":8098681.6348955901},{"$f":"+R271+C272/((1+$E$8)^(B272-1))","v":4993603.9654483087},{"$f":"+S271+C272/((1+$E$9)^(B272-1))","v":4555072.213644282}]
[22,260,25000,23875,null,null,null,null,null,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A273,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0031692399412004},9263852.3039046917,8143575.9417211348,5008077.9948853487,4566841.2696230933]
[22,261,25000,23875,null,null,null,null,null,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A274,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0031692399412004},9318290.9056341387,8188586.4246784449,5022521.5146526527,4578576.1404751856]
[22,262,25000,23875,null,null,null,null,null,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A275,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0031692399412004},9372902.0363545287,8233713.3844046062,5036934.5890612639,4590276.9254967887]
[22,263,25000,23875,null,null,null,null,null,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A276,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0031692399412004},9427686.2428516317,8278957.122314685,5051317.2822866663,4601943.7236957103]
[22,264,25000,23875,null,null,null,null,null,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A277,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0031692399412004},9482644.0736441128,8324317.9406037396,5065669.6583690681,4613576.633792175]
[23,265,25000,23875,null,null,null,null,null,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A278,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0032224450093477},9538281.9338398818,8370240.3084231513,5079991.7812136887,4625175.7542196568]
[23,266,25000,23875,null,null,null,null,null,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A279,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0032224450093477},9594099.0839805678,8416283.9560622368,5094283.7145910421,4636741.1831257157]
[23,267,25000,23875,null,null,null,null,null,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A280,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0032224450093477},9650096.1018181611,8462449.2038179561,5108545.5221372209,4648273.0183728244]
[23,268,25000,23875,null,null,null,null,null,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A281,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0032224450093477},9706273.5669664238,8508736.3728331607,5122777.2673541792,4659771.3575391993]
[23,269,25000,23875,null,null,null,null,null,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A282,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0032224450093477},9762632.0609068908,8555145.785098834,5136979.0136100166,4671236.2979196254]
[23,270,25000,23875,null,null,null,null,null,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A283,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0032224450093477},9819172.1669948921,8601677.7634563297,5151150.8241392588,4682667.936526278]
[23,271,25000,23875,null,null,null,null,null,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A284,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0032224450093477},9875894.4704655837,8648332.6315996163,5165292.7620431418,4694066.3700895458]
[23,272,25000,23875,null,null,null,null,null,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A285,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0032224450093477},9932799.5584400129,8695110.7140775304,5179404.8902898887,4705431.6950588487]
[23,273,25000,23875,null,null,null,null,null,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A286,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0032224450093477},9989888.0199311916,8742012.336296035,5193487.2717149947,4716764.0076034525]
[23,274,25000,23875,null,null,null,null,null,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A287,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0032224450093477},10047160.445850195,8789037.8245204799,5207539.9690215038,4728063.4036132842]
[23,275,25000,23875,null,null,null,null,null,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A288,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0032224450093477},10104617.429012274,8836187.5058778748,5221563.0447802888,4739329.9786997437]
[23,276,25000,23875,null,null,null,null,null,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A289,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0032224450093477},10162259.564142996,8883461.7083591651,5235556.5614303295,4750563.8281965116]
[24,277,25000,23875,null,null,null,null,null,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A290,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0032512379027061},10220380.768562643,8931117.2288174611,5249520.5812789919,4761765.0471603563]
[24,278,25000,23875,null,null,null,null,null,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A291,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0032512379027061},10278690.93884505,8978899.9784483276,5263455.1665023053,4772933.730371939]
[24,279,25000,23875,null,null,null,null,null,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A292,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0032512379027061},10337190.689363193,9026810.2969241086,5277360.3791452367,4784069.9723366145]
[24,280,25000,23875,null,null,null,null,null,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A293,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0032512379027061},10395880.636487519,9074848.5248239953,5291236.2811219711,4795173.8672852321]
[24,281,25000,23875,null,null,null,null,null,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A294,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0032512379027061},10454761.398592444,9123015.003636444,5305082.9342161845,4806245.5091749309]
[24,282,25000,23875,null,null,null,null,null,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A295,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0032512379027061},10513833.596062863,9171310.0757616088,5318900.4000813197,4817284.9916899391]
[24,283,25000,23875,null,null,null,null,null,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A296,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0032512379027061},10573097.851300696,9219734.0845137723,5332688.7402408617,4828292.4082423607]
[24,284,25000,23875,null,null,null,null,null,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A297,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0032512379027061},10632554.788731433,9268287.3741237838,5346448.0160886087,4839267.8519729711]
[24,285,25000,23875,null,null,null,null,null,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A298,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0032512379027061},10692205.034810724,9316970.2897415124,5360178.288888949,4850211.4157520039]
[24,286,25000,23875,null,null,null,null,null,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A299,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0032512379027061},10752049.218030972,9365783.1774382945,5373879.6197771309,4861123.1921799341]
[24,287,25000,23875,null,null,null,null,null,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A300,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0032512379027061},10812087.968927965,9414726.3842093982,5387552.0697595384,4872003.2735882644]
[24,288,25000,23875,null,null,null,null,null,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A301,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0032512379027061},10872321.920087503,9463800.2579764873,5401195.6997139594,4882851.7520403061]
[25,289,25000,23875,null,null,null,null,null,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A302,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0033133826421037},10933428.917382937,9513594.7566964924,5414810.5703898584,4893668.7193319574]
[25,290,25000,23875,null,null,null,null,null,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A303,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0033133826421037},10994738.385542521,9563525.2896304373,5428396.7424086463,4904454.2669924805]
[25,291,25000,23875,null,null,null,null,null,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A304,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0033133826421037},11056250.995429702,9613592.2284118924,5441954.2762639504,4915208.4862852758]
[25,292,25000,23875,null,null,null,null,null,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A305,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0033133826421037},11117967.420130754,9663795.9456897005,5455483.2323218854,4925931.4682086548]
[25,293,25000,23875,null,null,null,null,null,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A306,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0033133826421037},11179888.334962143,9714136.8151307441,5468983.6708213203,4936623.3034966104]
[25,294,25000,23875,null,null,null,null,null,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A307,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0033133826421037},11242014.417477917,9764615.2114227358,5482455.6518741464,4947284.0826195823]
[25,295,25000,23875,null,null,null,null,null,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A308,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0033133826421037},11304346.347477119,9815231.5102769993,5495899.2354655461,4957913.8957852246]
[25,296,25000,23875,null,null,null,null,null,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A309,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0033133826421037},11366884.80701123,9865986.0884312689,5509314.4814542597,4968512.8329391703]
[25,297,25000,23875,null,null,null,null,null,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A310,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0033133826421037},11429630.480391625,9916879.3236524947,5522701.4495728519,4979080.9837657884]
[25,298,25000,23875,null,null,null,null,null,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A311,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0033133826421037},11492584.054197067,9967911.5947396532,5536060.1994279781,4989618.4376889467]
[25,299,25000,23875,null,null,null,null,null,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A312,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0033133826421037},11555746.217281215,10019083.281526566,5549390.7905006483,5000125.2838727664]
[25,300,25000,23875,null,null,null,null,null,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A313,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0033133826421037},11619117.660780162,10070394.764884725,5562693.2821464939,5010601.611222378]
[26,301,25000,23875,null,null,null,null,null,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A314,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0033519329330749},11683147.96224393,10122235.563762711,5575967.7335960306,5021047.5083846711]
[26,302,25000,23875,null,null,null,null,null,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A315,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0033519329330749},11747392.888983889,10174219.985645518,5589214.2039549239,5031463.0637490461]
[26,303,25000,23875,null,null,null,null,null,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A316,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0033519329330749},11811853.16040957,10226348.428435337,5602432.7522042496,5041848.3654481638]
[26,304,25000,23875,null,null,null,null,null,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A317,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0033519329330749},11876529.498341918,10278621.291136732,5615623.4372007577,5052203.5013586879]
[26,305,25000,23875,null,null,null,null,null,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A318,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0033519329330749},11941422.627021372,10331038.973859698,5628786.3176771365,5062528.5591020314]
[26,306,25000,23875,null,null,null,null,null,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A319,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0033519329330749},12006533.273115978,10383601.877822716,5641921.4522422701,5072823.6260450957]
[26,307,25000,23875,null,null,null,null,null,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A320,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0033519329330749},12071862.165729521,10436310.40535583,5655028.8993815025,5083088.7893010108]
[26,308,25000,23875,null,null,null,null,null,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A321,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0033519329330749},12137410.036409697,10489164.959903723,5668108.7174568968,5093324.1357298726]
[26,309,25000,23875,null,null,null,null,null,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A322,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0033519329330749},12203177.619156299,10542165.946028808,5681160.9647074956,5103529.7519394793]
[26,310,25000,23875,null,null,null,null,null,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A323,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0033519329330749},12269165.650429439,10595313.769414322,5694185.6992495796,5113705.7242860608]
[26,311,25000,23875,null,null,null,null,null,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A324,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0033519329330749},12335374.869157791,10648608.836867433,5707182.9790769266,5123852.1388750114]
[26,312,25000,23875,null,null,null,null,null,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A325,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0033519329330749},12401806.016746873,10702051.556322353,5720152.8620610703,5133969.0815616203]
[27,313,25000,{"$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$40,5,FALSE))^(1/12)","v":1.0033856113427886},12468878.352151806,10756003.568992583,5733095.4059515567,5144056.6379517941]
[27,314,25000,23875,null,null,null,null,null,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A327,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0033856113427886},12536177.768416271,10810106.870724896,5746010.6683762036,5154114.8934027841]
[27,315,25000,23875,null,null,null,null,null,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A328,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0033856113427886},12603705.034347804,10864361.885755183,5758898.7068413543,5164143.9330239082]
[27,316,25000,23875,null,null,null,null,null,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A329,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0033856113427886},12671460.921356823,10918769.039508957,5771759.5787321357,5174143.841677269]
[27,317,25000,23875,null,null,null,null,null,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A330,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0033856113427886},12739446.203465441,10973328.758604683,5784593.341312713,5184114.7039784752]
[27,318,25000,23875,null,null,null,null,null,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A331,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0033856113427886},12807661.657316308,11028041.470857121,5797400.0517265443,5194056.6042973539]
[27,319,25000,23875,null,null,null,null,null,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A332,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0033856113427886},12876108.062181486,11082907.605280688,5810179.7669966361,5203969.6267586676]
[27,320,25000,23875,null,null,null,null,null,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A333,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0033856113427886},12944786.199971348,11137927.592092816,5822932.5440257974,5213853.8552428251]
[27,321,25000,23875,null,null,null,null,null,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A334,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0033856113427886},13013696.855243513,11193101.862717329,5835658.4395968905,5223709.3733865898]
[{"$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$40,5,FALSE))^(1/12)","v":1.0033856113427886},13082840.815211808,11248430.849787822,5848357.5103730867,5233536.2645837897]
[27,323,25000,23875,null,null,null,null,null,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A336,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0033856113427886},{"$f":"+(P335+C336)*O336","v":13152218.869755257},{"$f":"+(Q335+D336)*(O336-$K$8)","v":11303914.987151058},{"$f":"+R335+C336/((1+$E$8)^(B336-1))","v":5861029.812898118},{"$f":"+S335+C336/((1+$E$9)^(B336-1))","v":5243334.6119860215}]
[27,324,25000,23875,null,null,null,null,null,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A337,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0033856113427886},13221831.811427109,11359554.709870366,5873675.4035965269,5253104.4985033534]
[28,325,25000,23875,null,null,null,null,null,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A338,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0034144237835905},13292062.109021269,11415678.438623695,5886294.3387739211,5262846.0068050306]
[28,326,25000,23875,null,null,null,null,null,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A339,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0034144237835905},13362532.202613862,11471961.163299281,5898886.6746172206,5272559.2193201697]
[28,327,25000,23875,null,null,null,null,null,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A340,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0034144237835905},13433242.910970051,11528403.334325206,5911452.4671949102,5282244.2182384599]
[28,328,25000,23875,null,null,null,null,null,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A341,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0034144237835905},13504195.055650605,11585005.403405586,5923991.7724572886,5291901.0855108565]
[28,329,25000,23875,null,null,null,null,null,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A342,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0034144237835905},13575389.461021453,11641767.823524203,5936504.6462367168,5301529.9028502759]
[28,330,25000,23875,null,null,null,null,null,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A343,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0034144237835905},13646826.954263259,11698691.048948113,5948991.1442478681,5311130.7517322851]
[28,331,25000,23875,null,null,null,null,null,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A344,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0034144237835905},13718508.365381029,11755775.535231294,5961451.3220879743,5320703.7133957921]
[28,332,25000,23875,null,null,null,null,null,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A345,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0034144237835905},13790434.52721376,11813021.739218285,5973885.2352370759,5330248.8688437343]
[28,333,25000,23875,null,null,null,null,null,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A346,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0034144237835905},13862606.275444115,11870430.119047847,5986292.9390582656,5339766.2988437619]
[28,334,25000,23875,null,null,null,null,null,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A347,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0034144237835905},13935024.448608132,11928001.134156624,5998674.4887979385,5349256.0839289231]
[28,335,25000,23875,null,null,null,null,null,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A348,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0034144237835905},14007689.888104964,11985735.245282823,6011029.9395860359,5358718.3043983448]
[28,336,25000,23875,null,null,null,null,null,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A349,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0034144237835905},14080603.43820666,12043632.914469903,6023359.3464362901,5368153.0403179126]
[29,337,25000,23875,null,null,null,null,null,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A350,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0034383757575494},14154103.803114194,12101983.645705586,6035662.7642464722,5377560.3715209458]
[29,338,25000,23875,null,null,null,null,null,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A351,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0034383757575494},14227856.889894597,12160501.079473536,6047940.2477986328,5386940.3776088776]
[29,339,25000,23875,null,null,null,null,null,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A352,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0034383757575494},14301863.56750063,12219185.692027155,6060191.8517593499,5396293.1379519235]
[29,340,25000,23875,null,null,null,null,null,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A353,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0034383757575494},14376124.707872842,12278037.960980456,6072417.6306799697,5405618.7316897567]
[29,341,25000,23875,null,null,null,null,null,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A354,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0034383757575494},14450641.185949836,12337058.365311949,6084617.6389968498,5414917.2377321767]
[29,342,25000,23875,null,null,null,null,null,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A355,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0034383757575494},14525413.879678588,12396247.385368543,6096791.9310316015,5424188.7347597759]
[29,343,25000,23875,null,null,null,null,null,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A356,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0034383757575494},14600443.670024784,12455605.50286945,6108940.5609913329,5433433.3012246061]
[29,344,25000,23875,null,null,null,null,null,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A357,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0034383757575494},14675731.4409832,12515133.20091011,6121063.5829688888,5442651.0153508438]
[29,345,25000,23875,null,null,null,null,null,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A358,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0034383757575494},14751278.079588121,12574830.963966122,6133161.0509430934,5451841.9551354488]
[29,346,25000,23875,null,null,null,null,null,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A359,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0034383757575494},14827084.475923784,12634699.277897185,6145233.0187789882,5461006.1983488277]
[29,347,25000,23875,null,null,null,null,null,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A360,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0034383757575494},14903151.523134876,12694738.629951052,6157279.5402280735,5470143.8225354897]
[29,348,25000,23875,null,null,null,null,null,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A361,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0034383757575494},14979480.117437046,12754949.508767501,6169300.6689285478,5479254.905014704]
[30,349,25000,23875,null,null,null,null,null,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A362,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0034574723580993},15056357.692690736,12815576.436489442,6181296.458405545,5488339.5228811521]
[30,350,25000,23875,null,null,null,null,null,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A363,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0034574723580993},15133501.070035823,12876377.727390416,6193266.962071375,5497397.7530055828]
[30,351,25000,23875,null,null,null,null,null,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A364,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0034574723580993},15210911.168475691,12937353.882939313,6205212.2332257601,5506429.6720354604]
[30,352,25000,23875,null,null,null,null,null,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A365,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0034574723580993},15288588.910191152,12998505.406047249,6217132.3250560723,5515435.3563956153]
[30,353,25000,23875,null,null,null,null,null,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A366,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0034574723580993},15366535.220551435,13059832.801071715,6229027.2906375704,5524414.882288889]
[30,354,25000,23875,null,null,null,null,null,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A367,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0034574723580993},15444751.028125204,13121336.573820733,6240897.1829336369,5533368.3256967803]
[30,355,25000,23875,null,null,null,null,null,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A368,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0034574723580993},15523237.264691627,13183017.231557032,6252742.054796013,5542295.7623800859]
[30,356,25000,23875,null,null,null,null,null,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A369,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0034574723580993},15601994.865251468,13244875.283002229,6264561.9589650342,5551197.2678795438]
[30,357,25000,23875,null,null,null,null,null,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A370,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0034574723580993},15681024.768038236,13306911.238341026,6276356.9480698658,5560072.9175164727]
[30,358,25000,23875,null,null,null,null,null,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A371,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0034574723580993},15760327.914529352,13369125.609225417,6288127.074628735,5568922.7863934068]
[30,359,25000,23875,null,null,null,null,null,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A372,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0034574723580993},15839905.24945737,13431518.908778906,6299872.3910491671,5577746.9493947336]
[30,360,25000,23875,null,null,null,null,null,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A373,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0034574723580993},15919757.720821235,13494091.651600745,6311592.949628219,5586545.4811873268]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Kilépési költséggel:","h egy baloldala:","i egynelet baloldala"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+Q373*(1-J6)-J5","v":13491091.651600745},{"$f":"+Q376/((1+$E$8)^(B373))","v":6311592.949917851},{"$f":"+P373/((1+$E$9)^(B373))","v":5586545.481189236}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"célcella IRR(h)","célcella IRR(i)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+R376-R373","v":2.8963200747966766E-4},{"$f":"+S376-S373","v":1.909211277961731E-6}]

{"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_2020_GVT_LLP_15_EXT_45_UFR_4.5"]
["Coupon_freq",0]
["LLP",15]
["Convergence",45]
["UFR",4.5]
["alpha",0.10524799999999999]
["CRA",10,"forward hozamok"]
["VA",null,"10 éves forward","20 éves forward","30 éves forward"]
[1,2.8600000000000001E-3,{"$f":"$B11","v":2.8600000000000001E-3},{"$f":"$B11","v":2.8600000000000001E-3},{"$f":"$B11","v":2.8600000000000001E-3}]
[2,5.3E-3,{"$f":"(1+$B12)^$A12/(1+$B11)^$A11-1","v":7.7459366212633274E-3},{"$f":"(1+$B12)^$A12/(1+$B11)^$A11-1","v":7.7459366212633274E-3},{"$f":"(1+$B12)^$A12/(1+$B11)^$A11-1","v":7.7459366212633274E-3}]
[3,7.7099999999999998E-3,{"$f":"(1+$B13)^$A13/(1+$B12)^$A12-1","v":1.254734628839671E-2},1.254734628839671E-2,1.254734628839671E-2]
[4,9.9600000000000001E-3,1.6740187493563541E-2,1.6740187493563541E-2,1.6740187493563541E-2]
[5,1.1979999999999999E-2,2.0100482487306115E-2,2.0100482487306115E-2,2.0100482487306115E-2]
[6,1.3809999999999999E-2,2.3009758674207292E-2,2.3009758674207292E-2,2.3009758674207292E-2]
[7,1.545E-2,2.534586266324812E-2,2.534586266324812E-2,2.534586266324812E-2]
[8,1.6899999999999998E-2,2.7108140160416738E-2,2.7108140160416738E-2,2.7108140160416738E-2]
[9,1.8190000000000001E-2,2.8569086697740831E-2,2.8569086697740831E-2,2.8569086697740831E-2]
[10,1.9279999999999999E-2,2.9142659536525395E-2,2.9142659536525395E-2,2.9142659536525395E-2]
[11,2.0150000000000001E-2,null,2.8890946825190555E-2,2.8890946825190555E-2]
[12,2.087E-2,null,2.8823617625445719E-2,2.8823617625445719E-2]
[13,2.1499999999999998E-2,null,2.909039403613134E-2,2.909039403613134E-2]
[14,2.2089999999999999E-2,null,2.9791082134962732E-2,2.9791082134962732E-2]
[15,2.2689999999999998E-2,null,3.1127077288181093E-2,3.1127077288181093E-2]
[16,2.3300000000000001E-2,null,3.2493783092157003E-2,3.2493783092157003E-2]
[17,2.392E-2,null,3.3891243144065886E-2,3.3891243144065886E-2]
[18,2.453E-2,null,3.4955778375663105E-2,3.4955778375663105E-2]
[19,2.5139999999999999E-2,null,{"$f":"(1+$B29)^$A29/(1+$B28)^$A28-1","v":3.6182315686913658E-2},3.6182315686913658E-2]
[20,2.5729999999999999E-2,null,3.7004740376927581E-2,3.7004740376927581E-2]
[21,2.631E-2,null,null,3.7979119197565803E-2]
[22,2.6870000000000002E-2,null,null,3.8700841948212217E-2]
[23,2.741E-2,null,null,3.9362109504707421E-2]
[24,2.792E-2,null,null,3.9720127412762318E-2]
[25,2.8420000000000001E-2,null,null,4.0493235700076458E-2]
[26,2.8899999999999999E-2,null,null,4.0973083317177972E-2]
[27,2.9360000000000001E-2,null,null,4.1392455102205128E-2]
[28,2.98E-2,null,null,4.1751357570675829E-2]
[29,3.022E-2,null,null,4.2049801885751137E-2]
[30,3.0620000000000001E-2,null,null,4.2287803848037431E-2]
[31,3.1E-2]
[32,3.1370000000000002E-2]
[33,3.1730000000000001E-2]
[34,3.2059999999999998E-2]
[35,3.2390000000000002E-2]
[36,3.27E-2]
[37,3.2989999999999998E-2]
[38,3.3279999999999997E-2]
[39,3.3550000000000003E-2]
[40,3.381E-2]
[41,3.4070000000000003E-2]
[42,3.431E-2]
[43,3.4540000000000001E-2]
[44,3.4759999999999999E-2]
[45,3.4979999999999997E-2]
[46,3.5180000000000003E-2]
[47,3.5380000000000002E-2]
[48,3.5569999999999997E-2]
[49,3.576E-2]
[50,3.594E-2]
[51,3.6110000000000003E-2]
[52,3.6269999999999997E-2]
[53,3.6429999999999997E-2]
[54,3.6589999999999998E-2]
[55,3.6740000000000002E-2]
[56,3.6880000000000003E-2]
[57,3.7019999999999997E-2]
[58,3.7150000000000002E-2]
[59,3.7280000000000001E-2]
[60,3.7409999999999999E-2]
[61,3.7530000000000001E-2]
[62,3.7650000000000003E-2]
[63,3.7769999999999998E-2]
[64,3.7879999999999997E-2]
[65,3.7990000000000003E-2]
[66,3.8089999999999999E-2]
[67,3.8190000000000002E-2]
[68,3.8289999999999998E-2]
[69,3.8390000000000001E-2]
[70,3.848E-2]
[71,3.857E-2]
[72,3.866E-2]
[73,3.875E-2]
[74,3.8830000000000003E-2]
[75,3.891E-2]
[76,3.8989999999999997E-2]
[77,3.9070000000000001E-2]
[78,3.9149999999999997E-2]
[79,3.9219999999999998E-2]
[80,3.9289999999999999E-2]
[81,3.9359999999999999E-2]
[82,3.943E-2]
[83,3.95E-2]
[84,3.9559999999999998E-2]
[85,3.9629999999999999E-2]
[86,3.9690000000000003E-2]
[87,3.9750000000000001E-2]
[88,3.9809999999999998E-2]
[89,3.9870000000000003E-2]
[90,3.9919999999999997E-2]
[91,3.9980000000000002E-2]
[92,4.0030000000000003E-2]
[93,4.0090000000000001E-2]
[94,4.0140000000000002E-2]
[95,4.0189999999999997E-2]
[96,4.0239999999999998E-2]
[97,4.0289999999999999E-2]
[98,4.0340000000000001E-2]
[99,4.0379999999999999E-2]
[100,4.0430000000000001E-2]
[101,4.0480000000000002E-2]
[102,4.052E-2]
[103,4.0559999999999999E-2]
[104,4.061E-2]
[105,4.0649999999999999E-2]
[106,4.0689999999999997E-2]
[107,4.0730000000000002E-2]
[108,4.0770000000000001E-2]
[109,4.0809999999999999E-2]
[110,4.0840000000000001E-2]
[111,4.088E-2]
[112,4.0919999999999998E-2]
[113,4.095E-2]
[114,4.0989999999999999E-2]
[115,4.1029999999999997E-2]
[116,4.1059999999999999E-2]
[117,4.1090000000000002E-2]
[118,4.113E-2]
[119,4.1160000000000002E-2]
[120,4.1189999999999997E-2]
[121,4.122E-2]
[122,4.1250000000000002E-2]
[123,4.1279999999999997E-2]
[124,4.1309999999999999E-2]
[125,4.1340000000000002E-2]
[126,4.1369999999999997E-2]
[127,4.1399999999999999E-2]
[128,4.1430000000000002E-2]
[129,4.1459999999999997E-2]
[130,4.1480000000000003E-2]
[131,4.1509999999999998E-2]
[132,4.1540000000000001E-2]
[133,4.156E-2]
[134,4.1590000000000002E-2]
[135,4.1610000000000001E-2]
[136,4.1640000000000003E-2]
[137,4.1660000000000003E-2]
[138,4.1689999999999998E-2]
[139,4.1709999999999997E-2]
[140,4.1730000000000003E-2]
[141,4.1759999999999999E-2]
[142,4.1779999999999998E-2]
[143,4.1799999999999997E-2]
[144,4.1820000000000003E-2]
[145,4.1849999999999998E-2]
[146,4.1869999999999997E-2]
[147,4.1889999999999997E-2]
[148,4.1910000000000003E-2]
[149,4.1930000000000002E-2]
[150,4.1950000000000001E-2]