{"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",{"$f":"+Számítás!C6","v":1.6681827790390402E-2},{"$f":"+Számítás!D6","v":1.159389263752364E-2},{"$f":"+Számítás!E6","v":9.9881374136367995E-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":1.6681827790390402E-2},{"$f":"D11-D10","v":1.159389263752364E-2},9.9881374136367995E-3,null,null,"Kifizetéskor felszámolt vagyonarányos díj:",null,{"$f":"+'TKM Összesítő'!D22","v":0}]
[]
[null,"IRR(h)",2.3667316513625012E-3,2.9807332762362649E-3,3.0897761656046374E-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)",3.7112380349960811E-3,3.9110115066119432E-3,3.8908213847246172E-3]
[null,"1+h",{"$f":"+(1+C8)^12","v":1.0287734055933118},1.0363610597428248,1.0377139320189588]
[null,"1+i",1.0454552333837022,1.0479549523803484,1.0477020694325956]
[null,"Célérték",{"$f":"+ABS(H139)+ABS(I139)","v":1.4245044440031052E-5},{"$f":"+ABS(M259)+ABS(N259)","v":2.991408109664917E-6},{"$f":"+ABS(R379)+ABS(S379)","v":2.0124204456806183E-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$40,3,FALSE))^(1/12)","v":1.0028636312490011},{"$f":"+C14*E14","v":25071.59078122503},{"$f":"+D14*(E14-$K$8)","v":19920.357952181414},{"$f":"+C14","v":25000},{"$f":"+C14","v":25000},{"$f":"+(1+VLOOKUP(A14,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0028636312490011},{"$f":"+C14*J14","v":25071.59078122503},{"$f":"+D14*(J14-$K$8)","v":19920.357952181414},{"$f":"+C14","v":25000},{"$f":"+C14","v":25000},{"$f":"+(1+VLOOKUP(A14,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0028636312490011},{"$f":"+C14*O14","v":25071.59078122503},{"$f":"+D14*(O14-$K$8)","v":19920.357952181414},{"$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$40,3,FALSE))^(1/12)","v":1.0028636312490011},{"$f":"+(F14+C15)*E15","v":50214.977353273345},{"$f":"+(G14+D15)*(E15-$K$8)","v":43895.306015163194},{"$f":"+H14+C15/((1+$C$8)^(B15-1))","v":49940.971413539854},{"$f":"+I14+C15/((1+$C$9)^(B15-1))","v":49907.562108145226},{"$f":"+(1+VLOOKUP(A15,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0028636312490011},{"$f":"+(K14+C15)*J15","v":50214.977353273345},{"$f":"+(L14+D15)*(J15-$K$8)","v":43895.306015163194},{"$f":"+M14+C15/((1+$D$8)^(B15-1))","v":49925.703127255008},{"$f":"+N14+C15/((1+$D$9)^(B15-1))","v":49902.605622864357},{"$f":"+(1+VLOOKUP(A15,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0028636312490011},{"$f":"+(P14+C15)*O15","v":50214.977353273345},{"$f":"+(Q14+D15)*(O15-$K$8)","v":43895.306015163194},{"$f":"+R14+C15/((1+$E$8)^(B15-1))","v":49922.993528619758},{"$f":"+S14+C15/((1+$E$9)^(B15-1))","v":49903.106460836105}]
[1,3,25000,{"$f":"+C16*(1-$J$3)","v":23875},{"$f":"+(1+VLOOKUP(A16,hozamok!$A$11:$E$40,3,FALSE))^(1/12)","v":1.0028636312490011},{"$f":"+(F15+C16)*E16","v":75430.365312815091},{"$f":"+(G15+D16)*(E16-$K$8)","v":67924.968772373541},74823.053615580327,74723.028114989691,{"$f":"+(1+VLOOKUP(A16,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0028636312490011},{"$f":"+(K15+C16)*J16","v":75430.365312815091},{"$f":"+(L15+D16)*(J16-$K$8)","v":67924.968772373541},{"$f":"+M15+C16/((1+$D$8)^(B16-1))","v":74777.330182777005},{"$f":"+N15+C16/((1+$D$9)^(B16-1))","v":74708.196295180984},{"$f":"+(1+VLOOKUP(A16,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0028636312490011},{"$f":"+(P15+C16)*O16","v":75430.365312815091},{"$f":"+(Q15+D16)*(O16-$K$8)","v":67924.968772373541},{"$f":"+R15+C16/((1+$E$8)^(B16-1))","v":74769.217785724642},{"$f":"+S15+C16/((1+$E$9)^(B16-1))","v":74709.694916825581}]
[1,4,25000,23875,{"$f":"+(1+VLOOKUP(A17,hozamok!$A$11:$E$40,3,FALSE))^(1/12)","v":1.0028636312490011},{"$f":"+(F16+C17)*E17","v":100717.96084527347},92009.471091560088,99646.385651997931,99446.738547311499,{"$f":"+(1+VLOOKUP(A17,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0028636312490011},100717.96084527347,92009.471091560088,99555.101311385006,99417.149965377132,{"$f":"+(1+VLOOKUP(A17,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0028636312490011},100717.96084527347,92009.471091560088,99538.909240543057,99420.139446811736]
[1,5,25000,23875,{"$f":"+(1+VLOOKUP(A18,hozamok!$A$11:$E$40,3,FALSE))^(1/12)","v":1.0028636312490011},126077.9707265107,116148.9381254388,124411.10624036191,124079.03267278563,{"$f":"+(1+VLOOKUP(A18,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0028636312490011},126077.9707265107,116148.9381254388,124259.23600365513,124029.84310947798,{"$f":"+(1+VLOOKUP(A18,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0028636312490011},126077.9707265107,116148.9381254388,124232.30363391695,124034.81267980495]
[1,6,25000,23875,{"$f":"+(1+VLOOKUP(A19,hozamok!$A$11:$E$40,3,FALSE))^(1/12)","v":1.0028636312490011},151510.60232451881,140343.49531234431,149117.35377070942,148620.24850463954,{"$f":"+(1+VLOOKUP(A19,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0028636312490011},151510.60232451881,140343.49531234431,148889.95309786499,148546.65073684283,{"$f":"+(1+VLOOKUP(A19,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0028636312490011},151510.60232451881,140343.49531234431,148849.63598054546,148554.08580060187]
[1,7,25000,23875,{"$f":"+(1+VLOOKUP(A20,hozamok!$A$11:$E$40,3,FALSE))^(1/12)","v":1.0028636312490011},177016.06360111531,164593.26837688172,173765.2663063189,173070.72280629148,{"$f":"+(1+VLOOKUP(A20,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0028636312490011},177016.06360111531,164593.26837688172,173447.47078193218,172967.9463958788,{"$f":"+(1+VLOOKUP(A20,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0028636312490011},177016.06360111531,164593.26837688172,173391.14057122162,172978.32855538279]
[1,8,25000,23875,{"$f":"+(1+VLOOKUP(A21,hozamok!$A$11:$E$40,3,FALSE))^(1/12)","v":1.0028636312490011},202594.56311364367,188898.38333057996,198354.98158448155,197430.79109597165,{"$f":"+(1+VLOOKUP(A21,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0028636312490011},202594.56311364367,188898.38333057996,197932.00659534713,197294.10217973249,{"$f":"+(1+VLOOKUP(A21,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0028636312490011},202594.56311364367,188898.38333057996,197857.05097506219,197307.90925728733]
[1,9,25000,23875,{"$f":"+(1+VLOOKUP(A22,hozamok!$A$11:$E$40,3,FALSE))^(1/12)","v":1.0028636312490011},228246.31001667868,213258.96647254654,222886.6370172711,221700.78765132636,{"$f":"+(1+VLOOKUP(A22,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0028636312490011},228246.31001667868,213258.96647254654,222343.77743110011,221525.48873195925,{"$f":"+(1+VLOOKUP(A22,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0028636312490011},228246.31001667868,213258.96647254654,222247.60004173056,221543.19479196865]
[1,10,25000,{"$f":"+C23*(1-$J$3)","v":23875},{"$f":"+(1+VLOOKUP(A23,hozamok!$A$11:$E$40,3,FALSE))^(1/12)","v":1.0028636312490011},253971.51406373666,237675.14439012393,247360.36969231165,245881.04551400506,{"$f":"+(1+VLOOKUP(A23,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0028636312490011},253971.51406373666,237675.14439012393,246682.99953760253,245662.47525217055,{"$f":"+(1+VLOOKUP(A23,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0028636312490011},253971.51406373666,237675.14439012393,246563.01990365289,245684.55062312586]
[1,11,25000,23875,{"$f":"+(1+VLOOKUP(A24,hozamok!$A$11:$E$40,3,FALSE))^(1/12)","v":1.0028636312490011},279770.38560899073,262147.0439595473,271776.31637354376,269971.89649423055,{"$f":"+(1+VLOOKUP(A24,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0028636312490011},279770.38560899073,262147.0439595473,270949.8885206026,269705.42950165912,{"$f":"+(1+VLOOKUP(A24,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0028636312490011},279770.38560899073,262147.0439595473,270803.54197822738,269732.34079801524]
[1,12,25000,23875,{"$f":"+(1+VLOOKUP(A25,hozamok!$A$11:$E$40,3,FALSE))^(1/12)","v":1.0028636312490011},305643.13560899079,286674.79234660376,296134.61350198864,293973.67117535206,{"$f":"+(1+VLOOKUP(A25,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0028636312490011},305643.13560899079,286674.79234660376,295144.65934509516,293654.71780900256,{"$f":"+(1+VLOOKUP(A25,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0028636312490011},305643.13560899079,286674.79234660376,294969.39697002678,293686.92795293999]
[2,13,25000,23875,{"$f":"+(1+VLOOKUP(A26,hozamok!$A$11:$E$40,3,FALSE))^(1/12)","v":1.0035923124054444},331830.90904681402,311484.80878911365,320435.39719651081,317886.69891838171,{"$f":"+(1+VLOOKUP(A26,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0035923124054444},331830.90904681402,311484.80878911365,319267.5263372261,317510.70507564454,{"$f":"+(1+VLOOKUP(A26,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0035923124054444},331830.90904681402,311484.80878911365,319060.81487299397,317548.67331871868]
[2,14,25000,23875,{"$f":"+(1+VLOOKUP(A27,hozamok!$A$11:$E$40,3,FALSE))^(1/12)","v":1.0035923124054444},358112.75714802893,336369.52427790983,344678.8032545785,341711.30786651414,{"$f":"+(1+VLOOKUP(A27,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0035923124054444},358112.75714802893,336369.52427790983,343318.70318619069,341273.75478145492,{"$f":"+(1+VLOOKUP(A27,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0035923124054444},358112.75714802893,336369.52427790983,343078.02497263096,341317.93672613264]
[2,15,25000,23875,{"$f":"+(1+VLOOKUP(A28,hozamok!$A$11:$E$40,3,FALSE))^(1/12)","v":1.0035923124054444},384489.01785821584,361329.16372003854,368864.96715302271,365447.82494962937,{"$f":"+(1+VLOOKUP(A28,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0035923124054444},384489.01785821584,361329.16372003854,367298.40294612665,364944.22899026767,{"$f":"+(1+VLOOKUP(A28,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0035923124054444},384489.01785821584,361329.16372003854,367021.25584818108,364995.07661135209]
[2,16,25000,23875,{"$f":"+(1+VLOOKUP(A29,hozamok!$A$11:$E$40,3,FALSE))^(1/12)","v":1.0035923124054444},410960.03033696115,386363.95269970573,392994.02404879418,389096.57588877907,{"$f":"+(1+VLOOKUP(A29,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0035923124054444},410960.03033696115,386363.95269970573,391206.83803800156,388522.48835539754,{"$f":"+(1+VLOOKUP(A29,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0035923124054444},410960.03033696115,386363.95269970573,390890.73537480447,388580.45002134127]
[2,17,25000,23875,{"$f":"+(1+VLOOKUP(A30,hozamok!$A$11:$E$40,3,FALSE))^(1/12)","v":1.0035923124054444},437526.13496221852,411474.11748031573,417066.10877971869,412657.88520065625,{"$f":"+(1+VLOOKUP(A30,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0035923124054444},437526.13496221852,411474.11748031573,415044.22025149432,412008.892125135,{"$f":"+(1+VLOOKUP(A30,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0035923124054444},437526.13496221852,411474.11748031573,414686.69072574674,412074.41261924262]
[2,18,25000,23875,{"$f":"+(1+VLOOKUP(A31,hozamok!$A$11:$E$40,3,FALSE))^(1/12)","v":1.0035923124054444},464187.67333468556,436659.88500651636,441081.35586525057,436132.07620204828,{"$f":"+(1+VLOOKUP(A31,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0035923124054444},464187.67333468556,436659.88500651636,438810.76074687147,435403.79814822006,{"$f":"+(1+VLOOKUP(A31,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0035923124054444},464187.67333468556,436659.88500651636,438409.3483745011,435477.31868974015]
[2,19,25000,23875,{"$f":"+(1+VLOOKUP(A32,hozamok!$A$11:$E$40,3,FALSE))^(1/12)","v":1.0035923124054444},490944.98828219628,461921.48290624993,465039.89950722444,459519.4710142737,{"$f":"+(1+VLOOKUP(A32,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0035923124054444},490944.98828219628,461921.48290624993,462506.67005685769,458707.56287929451,{"$f":"+(1+VLOOKUP(A32,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0035923124054444},490944.98828219628,461921.48290624993,462058.93409696379,458789.52114440204]
[2,20,25000,23875,{"$f":"+(1+VLOOKUP(A33,hozamok!$A$11:$E$40,3,FALSE))^(1/12)","v":1.0035923124054444},517798.42386412929,487259.1394928107,488941.87359060516,482820.39056760242,{"$f":"+(1+VLOOKUP(A33,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0035923124054444},517798.42386412929,487259.1394928107,486132.15808850067,481920.54138433305,{"$f":"+(1+VLOOKUP(A33,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0035923124054444},517798.42386412929,487259.1394928107,485635.67297358281,482011.37152700243]
[2,21,25000,23875,{"$f":"+(1+VLOOKUP(A34,hozamok!$A$11:$E$40,3,FALSE))^(1/12)","v":1.0035923124054444},544748.32537583204,512673.08376690809,512787.41168423591,506035.15460565966,{"$f":"+(1+VLOOKUP(A34,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0035923124054444},544748.32537583204,512673.08376690809,509687.43412503065,505043.0873460531,{"$f":"+(1+VLOOKUP(A34,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0035923124054444},544748.32537583204,512673.08376690809,509139.78939150012,505143.22001882264]
[2,22,25000,23875,{"$f":"+(1+VLOOKUP(A35,hozamok!$A$11:$E$40,3,FALSE))^(1/12)","v":1.0035923124054444},571795.03935306089,538163.54541873664,536576.64704158471,529164.08168981352,{"$f":"+(1+VLOOKUP(A35,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0035923124054444},571795.03935306089,538163.54541873664,533172.70682771422,528075.55306930386,{"$f":"+(1+VLOOKUP(A35,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0035923124054444},571795.03935306089,538163.54541873664,532571.5070466873,528185.41544393182]
[2,23,25000,23875,{"$f":"+(1+VLOOKUP(A36,hozamok!$A$11:$E$40,3,FALSE))^(1/12)","v":1.0035923124054444},598938.91357643658,563730.7548300518,560309.71260148904,552207.48920354655,{"$f":"+(1+VLOOKUP(A36,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0035923124054444},598938.91357643658,563730.7548300518,556588.18423770287,551018.28948643408,{"$f":"+(1+VLOOKUP(A36,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0035923124054444},598938.91357643658,563730.7548300518,555931.04894607433,551138.30527444719]
[2,24,25000,23875,{"$f":"+(1+VLOOKUP(A37,hozamok!$A$11:$E$40,3,FALSE))^(1/12)","v":1.0035923124054444},626180.29707591678,589374.94307625212,583986.74098889867,575165.69335681072,{"$f":"+(1+VLOOKUP(A37,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0035923124054444},626180.29707591678,589374.94307625212,579934.07377787586,573871.64616263902,{"$f":"+(1+VLOOKUP(A37,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0035923124054444},626180.29707591678,589374.94307625212,579218.63740967214,574002.23563577386]
[3,25,25000,23875,{"$f":"+(1+VLOOKUP(A38,hozamok!$A$11:$E$40,3,FALSE))^(1/12)","v":1.0036788191129022},653575.871598745,615149.39216189191,607607.86451561691,598039.00919036695,{"$f":"+(1+VLOOKUP(A38,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0036788191129022},653575.871598745,615149.39216189191,603210.58225467743,596635.97130128636,{"$f":"+(1+VLOOKUP(A38,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0036788191129022},653575.871598745,615149.39216189191,602434.49407268839,596777.55131182435]
[3,26,25000,23875,{"$f":"+(1+VLOOKUP(A39,hozamok!$A$11:$E$40,3,FALSE))^(1/12)","v":1.0036788191129022},681072.2294847368,641003.67371111584,631173.21518103976,620827.75058010791,{"$f":"+(1+VLOOKUP(A39,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0036788191129022},681072.2294847368,641003.67371111584,626417.91585994908,619311.61174922204,{"$f":"+(1+VLOOKUP(A39,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0036788191129022},681072.2294847368,641003.67371111584,625578.83988763718,619464.59575021768]
[3,27,25000,23875,{"$f":"+(1+VLOOKUP(A40,hozamok!$A$11:$E$40,3,FALSE))^(1/12)","v":1.0036788191129022},708669.7414976547,666938.03499292349,654682.92467289395,643532.23024136515,{"$f":"+(1+VLOOKUP(A40,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0036788191129022},708669.7414976547,666938.03499292349,649556.28017275583,641898.91300205456,{"$f":"+(1+VLOOKUP(A40,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0036788191129022},708669.7414976547,666938.03499292349,648651.89512644138,642063.71106745885]
[3,28,25000,23875,{"$f":"+(1+VLOOKUP(A41,hozamok!$A$11:$E$40,3,FALSE))^(1/12)","v":1.0036788191129022},736368.77976523433,692952.72404219292,678137.12436797237,666152.75973320054,{"$f":"+(1+VLOOKUP(A41,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0036788191129022},736368.77976523433,692952.72404219292,672625.88016120752,664398.21920941933,{"$f":"+(1+VLOOKUP(A41,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0036788191129022},736368.77976523433,692952.72404219292,671653.87938252953,664575.23805409763]
[3,29,25000,23875,{"$f":"+(1+VLOOKUP(A42,hozamok!$A$11:$E$40,3,FALSE))^(1/12)","v":1.0036788191129022},764169.71778420173,719047.98966205283,701535.94533286861,688689.64946268138,{"$f":"+(1+VLOOKUP(A42,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0036788191129022},764169.71778420173,719047.98966205283,695626.92018427444,686809.87318022212,{"$f":"+(1+VLOOKUP(A42,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0036788191129022},764169.71778420173,719047.98966205283,694585.01157292549,686999.51617986767]
[3,30,25000,23875,{"$f":"+(1+VLOOKUP(A43,hozamok!$A$11:$E$40,3,FALSE))^(1/12)","v":1.0036788191129022},792072.93042530993,745224.08142626181,724879.51832470915,711143.20868913992,{"$f":"+(1+VLOOKUP(A43,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0036788191129022},792072.93042530993,745224.08142626181,718559.60399359756,709134.21638786222,{"$f":"+(1+VLOOKUP(A43,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0036788191129022},792072.93042530993,745224.08142626181,717445.50994033192,709336.88359880564]
[3,31,25000,23875,{"$f":"+(1+VLOOKUP(A44,hozamok!$A$11:$E$40,3,FALSE))^(1/12)","v":1.0036788191129022},820078.79393839359,771481.24968159571,748167.97379188426,733513.74552841729,{"$f":"+(1+VLOOKUP(A44,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0036788191129022},820078.79393839359,771481.24968159571,741424.13473529334,731371.58897543559,{"$f":"+(1+VLOOKUP(A44,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0036788191129022},820078.79393839359,771481.24968159571,740235.5920552077,731587.67715435056]
[3,32,25000,23875,{"$f":"+(1+VLOOKUP(A45,hozamok!$A$11:$E$40,3,FALSE))^(1/12)","v":1.0036788191129022},848187.6859574425,797819.74555024155,771401.44187477662,755801.56695709133,{"$f":"+(1+VLOOKUP(A45,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0036788191129022},848187.6859574425,797819.74555024155,764220.7149517535,753522.32976091688,{"$f":"+(1+VLOOKUP(A45,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0036788191129022},848187.6859574425,797819.74555024155,762955.47481783817,753752.23238442338]
[3,33,25000,23875,{"$f":"+(1+VLOOKUP(A46,hozamok!$A$11:$E$40,3,FALSE))^(1/12)","v":1.0036788191129022},876399.98550569359,824239.82093219948,794580.05240648903,778006.97881668934,{"$f":"+(1+VLOOKUP(A46,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0036788191129022},876399.98550569359,824239.82093219948,786949.54658343911,775586.7762423224,{"$f":"+(1+VLOOKUP(A46,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0036788191129022},876399.98550569359,824239.82093219948,785605.37446039973,775830.88352648681]
[3,34,25000,23875,{"$f":"+(1+VLOOKUP(A47,hozamok!$A$11:$E$40,3,FALSE))^(1/12)","v":1.0036788191129022},904716.07300074177,850741.72850769176,{"$f":"+H46+C47/((1+$C$8)^(B47-1))","v":817703.93491356948},{"$f":"+I46+C47/((1+$C$9)^(B47-1))","v":800130.28581788461},{"$f":"+(1+VLOOKUP(A47,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0036788191129022},904716.07300074177,850741.72850769176,809610.83097066951,797565.26460285194,{"$f":"+(1+VLOOKUP(A47,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0036788191129022},904716.07300074177,850741.72850769176,808185.50654901762,797823.96352258546]
[3,35,25000,23875,{"$f":"+(1+VLOOKUP(A48,hozamok!$A$11:$E$40,3,FALSE))^(1/12)","v":1.0036788191129022},933136.33025966934,877325.72173957969,840773.21861673542,822171.79154467804,{"$f":"+(1+VLOOKUP(A48,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0036788191129022},933136.33025966934,877325.72173957969,832204.76885540562,819458.12971601123,{"$f":"+(1+VLOOKUP(A48,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0036788191129022},933136.33025966934,877325.72173957969,830696.08598581771,819731.80402436666]
[3,36,25000,23875,{"$f":"+(1+VLOOKUP(A49,hozamok!$A$11:$E$40,3,FALSE))^(1/12)","v":1.0036788191129022},961661.14050419466,903992.05487578735,863788.03243159549,844131.79845856386,{"$f":"+(1+VLOOKUP(A49,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0036788191129022},961661.14050419466,903992.05487578735,854731.56038302858,841265.70515071414,{"$f":"+(1+VLOOKUP(A49,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0036788191129022},961661.14050419466,903992.05487578735,853137.32701097173,841554.7353980816]
[4,37,25000,23875,{"$f":"+(1+VLOOKUP(A50,hozamok!$A$11:$E$40,3,FALSE))^(1/12)","v":1.0036896492032537},990301.57399513735,930751.03183577175,886748.5049693702,866010.60790268017,{"$f":"+(1+VLOOKUP(A50,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0036896492032537},990301.57399513735,930751.03183577175,877191.40510411223,862988.323176365,{"$f":"+(1+VLOOKUP(A50,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0036896492032537},990301.57399513735,930751.03183577175,875509.4432047361,863293.08672956738]
[4,38,25000,23875,{"$f":"+(1+VLOOKUP(A51,hozamok!$A$11:$E$40,3,FALSE))^(1/12)","v":1.0036896492032537},1019047.6806386907,957593.18048788584,909654.76453761046,887808.52010594425,{"$f":"+(1+VLOOKUP(A51,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0036896492032537},1019047.6806386907,957593.18048788584,899584.5019761913,884626.31476792123,{"$f":"+(1+VLOOKUP(A51,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0036896492032537},1019047.6806386907,957593.18048788584,897812.64748948487,884947.18582920928]
[4,39,25000,23875,{"$f":"+(1+VLOOKUP(A52,hozamok!$A$11:$E$40,3,FALSE))^(1/12)","v":1.0036896492032537},1047899.8503317181,984518.75934464217,932506.93914091459,909525.83418717212,{"$f":"+(1+VLOOKUP(A52,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0036896492032537},1047899.8503317181,984518.75934464217,921911.0493655235,906180.00961093639,{"$f":"+(1+VLOOKUP(A52,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0036896492032537},1047899.8503317181,984518.75934464217,920047.15213173605,906517.3592368844]
[4,40,25000,23875,{"$f":"+(1+VLOOKUP(A53,hozamok!$A$11:$E$40,3,FALSE))^(1/12)","v":1.0036896492032537},1076858.4744096654,1011528.0277220568,955305.15648164379,931162.84815918328,{"$f":"+(1+VLOOKUP(A53,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0036896492032537},1076858.4744096654,1011528.0277220568,944171.24504884693,927649.73610658338,{"$f":"+(1+VLOOKUP(A53,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0036896492032537},1076858.4744096654,1011528.0277220568,942213.16874417162,928003.93222688558]
[4,41,25000,23875,{"$f":"+(1+VLOOKUP(A54,hozamok!$A$11:$E$40,3,FALSE))^(1/12)","v":1.0036896492032537},1105923.9456518693,1038621.2457421462,978049.54396063555,952719.85893289035,{"$f":"+(1+VLOOKUP(A54,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0036896492032537},1105923.9456518693,1038621.2457421462,966365.28621513187,949035.8213766577,{"$f":"+(1+VLOOKUP(A54,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0036896492032537},1105923.9456518693,1038621.2457421462,964310.90828765207,949407.22881282656]
[4,42,25000,23875,{"$f":"+(1+VLOOKUP(A55,hozamok!$A$11:$E$40,3,FALSE))^(1/12)","v":1.0036896492032537},1135096.6582868842,1065798.6743354327,1000740.2286779159,974197.16232137289,{"$f":"+(1+VLOOKUP(A55,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0036896492032537},1135096.6582868842,1065798.6743354327,988493.3694673276,970338.59126856201,{"$f":"+(1+VLOOKUP(A55,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0036896492032537},1135096.6582868842,1065798.6743354327,986340.58107322361,970727.57175252808]
[4,43,25000,23875,{"$f":"+(1+VLOOKUP(A56,hozamok!$A$11:$E$40,3,FALSE))^(1/12)","v":1.0036896492032537},1164377.0079978297,1093060.5752434572,1023377.3374334092,995595.05304393719,{"$f":"+(1+VLOOKUP(A56,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0036896492032537},1164377.0079978297,1093060.5752434572,1010555.6908241042,991558.37036027096,{"$f":"+(1+VLOOKUP(A56,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0036896492032537},1164377.0079978297,1093060.5752434572,1008302.39676412,991965.28255288501]
[4,44,25000,23875,{"$f":"+(1+VLOOKUP(A57,hozamok!$A$11:$E$40,3,FALSE))^(1/12)","v":1.0036896492032537},1193765.3919277571,1120407.2110213006,1045960.9967276473,1016913.8247301602,{"$f":"+(1+VLOOKUP(A57,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0036896492032537},1193765.3919277571,1120407.2110213006,1032552.4457215887,1012695.4819652762,{"$f":"+(1+VLOOKUP(A57,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0036896492032537},1193765.3919277571,1120407.2110213006,1030196.564377758,1013120.6814747145]
[4,45,25000,23875,{"$f":"+(1+VLOOKUP(A58,hozamok!$A$11:$E$40,3,FALSE))^(1/12)","v":1.0036896492032537},1223262.2086850365,1147838.8450401118,1068491.3327624758,1038153.7699239189,{"$f":"+(1+VLOOKUP(A58,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0036896492032537},1223262.2086850365,1147838.8450401118,1054483.8290150964,1033750.2481375127,{"$f":"+(1+VLOOKUP(A58,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0036896492032537},1223262.2086850365,1147838.8450401118,1052023.2922877267,1034194.0875375856]
[4,46,25000,23875,{"$f":"+(1+VLOOKUP(A59,hozamok!$A$11:$E$40,3,FALSE))^(1/12)","v":1.0036896492032537},1252867.8583487628,1175355.7414896444,1090968.4714417602,1059315.1800874046,{"$f":"+(1+VLOOKUP(A59,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0036896492032537},1252867.8583487628,1175355.7414896444,1076350.0349808568,1054722.989676266,{"$f":"+(1+VLOOKUP(A59,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0036896492032537},1252867.8583487628,1175355.7414896444,1073782.7882257705,1055185.81852463]
[4,47,25000,23875,{"$f":"+(1+VLOOKUP(A60,hozamok!$A$11:$E$40,3,FALSE))^(1/12)","v":1.0036896492032537},1282582.7424741827,1202958.1653808011,1113392.5383720882,1080398.3456051229,{"$f":"+(1+VLOOKUP(A60,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0036896492032537},1282582.7424741827,1202958.1653808011,1098151.2573177351,1075614.0261310595,{"$f":"+(1+VLOOKUP(A60,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0036896492032537},1282582.7424741827,1202958.1653808011,1095475.2592837662,1076096.1909873339]
[4,48,25000,23875,{"$f":"+(1+VLOOKUP(A61,hozamok!$A$11:$E$40,3,FALSE))^(1/12)","v":1.0036896492032537},1312407.2640981409,1230646.3825481858,1135763.6588634728,1101403.5557878779,{"$f":"+(1+VLOOKUP(A61,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0036896492032537},1312407.2640981409,1230646.3825481858,1119887.6891489474,1096423.6758065238,{"$f":"+(1+VLOOKUP(A61,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0036896492032537},1312407.2640981409,1230646.3825481858,1117100.9119156941,1096925.5202503118]
[5,49,25000,23875,{"$f":"+(1+VLOOKUP(A62,hozamok!$A$11:$E$40,3,FALSE))^(1/12)","v":1.0037127340464655},1342372.7015815484,1258449.620082086,1158081.957930052,1122331.0988767424,{"$f":"+(1+VLOOKUP(A62,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0037127340464655},1342372.7015815484,1258449.620082086,1141559.5230237721,1117152.2557672458,{"$f":"+(1+VLOOKUP(A62,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0037127340464655},1342372.7015815484,1258449.620082086,1138659.9519396028,1117674.120416062]
[5,50,25000,23875,{"$f":"+(1+VLOOKUP(A63,hozamok!$A$11:$E$40,3,FALSE))^(1/12)","v":1.0037127340464655},1372449.3927649178,1286339.9168903548,1180347.5602907874,1143181.2620470135,{"$f":"+(1+VLOOKUP(A63,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0037127340464655},1372449.3927649178,1286339.9168903548,1163166.9509192547,1137800.0818426006,{"$f":"+(1+VLOOKUP(A63,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0037127340464655},1372449.3927649178,1286339.9168903548,1160152.5845395681,1138342.3043697018]
[5,51,25000,23875,{"$f":"+(1+VLOOKUP(A64,hozamok!$A$11:$E$40,3,FALSE))^(1/12)","v":1.0037127340464655},1402637.7507036487,1314317.5455785566,1202560.5903701612,1163954.3314121531,{"$f":"+(1+VLOOKUP(A64,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0037127340464655},1402637.7507036487,1314317.5455785566,1184710.1642419095,1158367.468631563,{"$f":"+(1+VLOOKUP(A64,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0037127340464655},1402637.7507036487,1314317.5455785566,1181579.0142676455,1158930.3837836871]
[5,52,25000,23875,{"$f":"+(1+VLOOKUP(A65,hozamok!$A$11:$E$40,3,FALSE))^(1/12)","v":1.0037127340464655},1432938.1899867055,1342382.7796058552,1224721.1722988717,1184650.592027714,{"$f":"+(1+VLOOKUP(A65,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0037127340464655},1432938.1899867055,1342382.7796058552,1206189.3538294141,1178854.7295075005,{"$f":"+(1+VLOOKUP(A65,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0037127340464655},1432938.1899867055,1342382.7796058552,1202939.4450458174,1179438.6691225122]
[5,53,25000,23875,{"$f":"+(1+VLOOKUP(A66,hozamok!$A$11:$E$40,3,FALSE))^(1/12)","v":1.0037127340464655},1463351.1267423115,1370535.8932876878,1246829.4299145269,1205270.3278952518,{"$f":"+(1+VLOOKUP(A66,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0037127340464655},1463351.1267423115,1370535.8932876878,1227604.7099523009,1199262.1766229491,{"$f":"+(1+VLOOKUP(A66,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0037127340464655},1463351.1267423115,1370535.8932876878,1224234.0801679338,1199867.4696473908]
[5,54,25000,23875,{"$f":"+(1+VLOOKUP(A67,hozamok!$A$11:$E$40,3,FALSE))^(1/12)","v":1.0037127340464655},1493876.978643663,1398777.1617984453,1268885.486762336,1225813.8219662218,{"$f":"+(1+VLOOKUP(A67,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0037127340464655},1493876.978643663,1398777.1617984453,1248956.4223156415,1219590.120914368,{"$f":"+(1+VLOOKUP(A67,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0037127340464655},1493876.978643663,1398777.1617984453,1245463.122301647,1220217.0934209202]
[5,55,25000,23875,{"$f":"+(1+VLOOKUP(A68,hozamok!$A$11:$E$40,3,FALSE))^(1/12)","v":1.0037127340464655},1524516.164914666,1427106.8611741622,1290889.4660958007,1246281.3561458616,{"$f":"+(1+VLOOKUP(A68,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0037127340464655},1524516.164914666,1427106.8611741622,1270244.6800607285,1239838.8721068786,{"$f":"+(1+VLOOKUP(A68,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0037127340464655},1524516.164914666,1427106.8611741622,1266626.77349034,1240487.8473117268]
[5,56,25000,23875,{"$f":"+(1+VLOOKUP(A69,hozamok!$A$11:$E$40,3,FALSE))^(1/12)","v":1.0037127340464655},1555269.1063356933,1455525.2683152151,1312841.4908774034,1266673.2112970601,{"$f":"+(1+VLOOKUP(A69,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0037127340464655},1555269.1063356933,1455525.2683152151,1291469.6717667494,1260008.7387189823,{"$f":"+(1+VLOOKUP(A69,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0037127340464655},1555269.1063356933,1455525.2683152151,1287725.2351550504,1260680.0369990934]
[5,57,25000,23875,{"$f":"+(1+VLOOKUP(A70,hozamok!$A$11:$E$40,3,FALSE))^(1/12)","v":1.0037127340464655},1586136.2252493636,1484032.6609890282,1334741.6837792941,1286989.6672442113,{"$f":"+(1+VLOOKUP(A70,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0037127340464655},1586136.2252493636,1484032.6609890282,1312631.5854524584,1280100.0280672624,{"$f":"+(1+VLOOKUP(A70,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0037127340464655},1586136.2252493636,1484032.6609890282,1308758.7080963869,1280793.9669775688]
[5,58,25000,23875,{"$f":"+(1+VLOOKUP(A71,hozamok!$A$11:$E$40,3,FALSE))^(1/12)","v":1.0037127340464655},1617117.9455663408,1512629.3178327889,1356590.1671839769,1307231.002777054,{"$f":"+(1+VLOOKUP(A71,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0037127340464655},1617117.9455663408,1512629.3178327889,1333730.6085778414,1300113.0462710653,{"$f":"+(1+VLOOKUP(A71,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0037127340464655},1617117.9455663408,1512629.3178327889,1329727.3924964401,1300829.94056156]
[5,59,25000,23875,{"$f":"+(1+VLOOKUP(A72,hozamok!$A$11:$E$40,3,FALSE))^(1/12)","v":1.0037127340464655},1648214.692771157,1541315.5183561717,1378387.0631849924,1327397.4956544973,{"$f":"+(1+VLOOKUP(A72,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0037127340464655},1648214.692771157,1541315.5183561717,1354766.9280457769,1320048.0982571656,{"$f":"+(1+VLOOKUP(A72,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0037127340464655},1648214.692771157,1541315.5183561717,1350631.4879206878,1320788.2598899051]
[5,60,25000,23875,{"$f":"+(1+VLOOKUP(A73,hozamok!$A$11:$E$40,3,FALSE))^(1/12)","v":1.0037127340464655},1679426.893928055,1570091.542944069,1400132.4935876017,1347489.4226084328,{"$f":"+(1+VLOOKUP(A73,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0037127340464655},1679426.893928055,1570091.542944069,1375740.7302036912,1339905.4877644118,{"$f":"+(1+VLOOKUP(A73,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0037127340464655},1679426.893928055,1570091.542944069,1371471.1933198948,1340669.2259304309]
[6,61,25000,23875,{"$f":"+(1+VLOOKUP(A74,hozamok!$A$11:$E$40,3,FALSE))^(1/12)","v":1.0037334726254954},1710790.3250786935,1598990.7294604545,1421826.5799094655,1367507.0593475315,{"$f":"+(1+VLOOKUP(A74,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0037334726254954},1710790.3250786935,1598990.7294604545,1396652.2008452092,1359685.5173483542,{"$f":"+(1+VLOOKUP(A74,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0037334726254954},1710790.3250786935,1598990.7294604545,1392246.707032006,1360473.1384844901]
[6,62,25000,23875,{"$f":"+(1+VLOOKUP(A75,hozamok!$A$11:$E$40,3,FALSE))^(1/12)","v":1.0037334726254954},1742270.8507409745,1627981.006284772,1443469.4433813244,1387450.680561027,{"$f":"+(1+VLOOKUP(A75,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0037334726254954},1742270.8507409745,1627981.006284772,1417501.5252118006,1379388.4883858545,{"$f":"+(1+VLOOKUP(A75,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0037334726254954},1742270.8507409745,1627981.006284772,1412958.2267840339,1380200.296191483]
[6,63,25000,23875,{"$f":"+(1+VLOOKUP(A76,hozamok!$A$11:$E$40,3,FALSE))^(1/12)","v":1.0037334726254954},1773868.9080840519,1657062.660533899,1465061.2049476756,1407320.5599224856,{"$f":"+(1+VLOOKUP(A76,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0037334726254954},1773868.9080840519,1657062.660533899,1438288.8879944207,1399014.701079678,{"$f":"+(1+VLOOKUP(A76,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0037334726254954},1773868.9080840519,1657062.660533899,1433605.9496939408,1399850.996533361]
[6,64,25000,23875,{"$f":"+(1+VLOOKUP(A77,hozamok!$A$11:$E$40,3,FALSE))^(1/12)","v":1.0037334726254954},1805584.9359092384,1686235.9802297065,1486601.9852674489,1427116.9700935609,{"$f":"+(1+VLOOKUP(A77,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0037334726254954},1805584.9359092384,1686235.9802297065,1459014.4733351462,1418564.4544630677,{"$f":"+(1+VLOOKUP(A77,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0037334726254954},1805584.9359092384,1686235.9802297065,1454190.0722725145,1419425.535839112]
[6,65,25000,23875,{"$f":"+(1+VLOOKUP(A78,hozamok!$A$11:$E$40,3,FALSE))^(1/12)","v":1.0037334726254954},1837419.3746560998,1715501.254301911,1508091.9047146812,1446840.182727736,{"$f":"+(1+VLOOKUP(A78,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0037334726254954},1837419.3746560998,1715501.254301911,1479678.4648288067,1438038.0464043,{"$f":"+(1+VLOOKUP(A78,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0037334726254954},1837419.3746560998,1715501.254301911,1474710.7904252389,1438924.2092892297]
[{"$f":"+ROUNDUP(B79/12,0)","v":6},66,{"$f":"+$C$2","v":25000},23875,{"$f":"+(1+VLOOKUP(A79,hozamok!$A$11:$E$40,3,FALSE))^(1/12)","v":1.0037334726254954},1869372.6664085707,1744858.7725909359,{"$f":"+H78+C79/((1+$C$8)^(B79-1))","v":1529531.083379189},{"$f":"+I78+C79/((1+$C$9)^(B79-1))","v":1466490.4684740508},{"$f":"+(1+VLOOKUP(A79,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0037334726254954},1869372.6664085707,1744858.7725909359,1500281.0455246109,1457435.773611224,{"$f":"+(1+VLOOKUP(A79,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0037334726254954},1869372.6664085707,1744858.7725909359,1495168.2994541579,1458347.310920164]
[6,67,25000,23875,{"$f":"+(1+VLOOKUP(A80,hozamok!$A$11:$E$40,3,FALSE))^(1/12)","v":1.0037334726254954},1901445.2549010939,{"$f":"+(G79+D80)*(E80-$K$8)","v":1774308.8258507827},1550919.6410672395,1486068.0969808162,{"$f":"+(1+VLOOKUP(A80,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0037334726254954},{"$f":"+(K79+C80)*J80","v":1901445.2549010939},{"$f":"+(L79+D80)*(J80-$K$8)","v":1774308.8258507827},{"$f":"+M79+C80/((1+$D$8)^(B80-1))","v":1520822.3979277681},{"$f":"+N79+C80/((1+$D$9)^(B80-1))","v":1476757.9316357814},{"$f":"+(1+VLOOKUP(A80,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0037334726254954},{"$f":"+(P79+C80)*O80","v":1901445.2549010939},{"$f":"+(Q79+D80)*(O80-$K$8)","v":1774308.8258507827},{"$f":"+R79+C80/((1+$E$8)^(B80-1))","v":1515562.7940597353},{"$f":"+S79+C80/((1+$E$9)^(B80-1))","v":1477695.1336287558}]
[6,68,25000,23875,{"$f":"+(1+VLOOKUP(A81,hozamok!$A$11:$E$40,3,FALSE))^(1/12)","v":1.0037334726254954},{"$f":"+(F80+C81)*E81","v":1933637.5855247825},1803851.7057519099,1572257.6973022202,1505573.3368993143,{"$f":"+(1+VLOOKUP(A81,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0037334726254954},1933637.5855247825,1803851.7057519099,1541302.7040011049,1496004.8148785101,{"$f":"+(1+VLOOKUP(A81,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0037334726254954},1933637.5855247825,1803851.7057519099,1535894.4683427061,1496967.9691766535]
[6,69,25000,23875,{"$f":"+(1+VLOOKUP(A82,hozamok!$A$11:$E$40,3,FALSE))^(1/12)","v":1.0037334726254954},1965950.1053336058,1833487.7048841221,1593545.3713253064,1525006.4558874848,{"$f":"+(1+VLOOKUP(A82,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0037334726254954},1965950.1053336058,1833487.7048841221,1561722.1451666774,1515176.7165930297,{"$f":"+(1+VLOOKUP(A82,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0037334726254954},1965950.1053336058,1833487.7048841221,1556163.5158059257,1516166.108194713]
[6,70,25000,23875,{"$f":"+(1+VLOOKUP(A83,hozamok!$A$11:$E$40,3,FALSE))^(1/12)","v":1.0037334726254954},1998383.263050596,1863217.1167594681,1614782.7820961284,1544367.7206135984,{"$f":"+(1+VLOOKUP(A83,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0037334726254954},1998383.263050596,1863217.1167594681,1582080.9023073779,1534273.9288905095,{"$f":"+(1+VLOOKUP(A83,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0037334726254954},1998383.263050596,1863217.1167594681,1576370.1293562101,1535289.8401873796]
[6,71,25000,23875,{"$f":"+(1+VLOOKUP(A84,hozamok!$A$11:$E$40,3,FALSE))^(1/12)","v":1.0037334726254954},2030937.509074081,1893040.2358151469,1635970.0482934355,1563657.3967599149,{"$f":"+(1+VLOOKUP(A84,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0037334726254954},2030937.509074081,1893040.2358151469,1602379.1557685372,1553296.7427441198,{"$f":"+(1+VLOOKUP(A84,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0037334726254954},2030937.509074081,1893040.2358151469,1596514.5013061725,1554339.4535370546]
[6,72,25000,23875,{"$f":"+(1+VLOOKUP(A85,hozamok!$A$11:$E$40,3,FALSE))^(1/12)","v":1.0037334726254954},2063613.2954839382,1922957.3574164247,1657107.2883157593,1582875.7490263304,{"$f":"+(1+VLOOKUP(A85,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0037334726254954},2063613.2954839382,1922957.3574164247,1622617.0853595226,1572245.4479934645,{"$f":"+(1+VLOOKUP(A85,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0037334726254954},2063613.2954839382,1922957.3574164247,1616596.8233760532,1573315.2355084433]
[7,73,25000,23875,{"$f":"+(1+VLOOKUP(A86,hozamok!$A$11:$E$40,3,FALSE))^(1/12)","v":1.0037301942348575},2096404.2287575991,1952962.3953825852,1678194.6202820756,1602023.0411340087,{"$f":"+(1+VLOOKUP(A86,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0037301942348575},2096404.2287575991,1952962.3953825852,1642794.8703553302,1591120.3333489976,{"$f":"+(1+VLOOKUP(A86,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0037301942348575},2096404.2287575991,1952962.3953825852,1636617.2866955451,1592217.4722528877]
[7,74,25000,{"$f":"+C87*(1-$J$3)","v":23875},{"$f":"+(1+VLOOKUP(A87,hozamok!$A$11:$E$40,3,FALSE))^(1/12)","v":1.0037301942348575},2129317.4785815133,1983061.9109349684,1699232.1620324643,1621099.5358290004,{"$f":"+(1+VLOOKUP(A87,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0037301942348575},2129317.4785815133,1983061.9109349684,1662912.6894981733,1609921.6863964226,{"$f":"+(1+VLOOKUP(A87,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0037301942348575},2129317.4785815133,1983061.9109349684,1656576.0818056117,1611046.4488126808]
[7,75,25000,23875,{"$f":"+(1+VLOOKUP(A88,hozamok!$A$11:$E$40,3,FALSE))^(1/12)","v":1.0037301942348575},2162353.5012201709,2013256.2015574267,1720220.0311287681,1640105.4948858488,{"$f":"+(1+VLOOKUP(A88,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0037301942348575},2162353.5012201709,2013256.2015574267,1682970.720999066,1628649.7936010729,{"$f":"+(1+VLOOKUP(A88,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0037301942348575},2162353.5012201709,2013256.2015574267,1676473.3986603012,1629802.4491253654]
[7,76,25000,23875,{"$f":"+(1+VLOOKUP(A89,hozamok!$A$11:$E$40,3,FALSE))^(1/12)","v":1.0037301942348575},2195512.7546400176,2043545.565670508,1741158.3448552494,1659041.1791111815,{"$f":"+(1+VLOOKUP(A89,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0037301942348575},2195512.7546400176,2043545.565670508,1702969.1425394013,1647304.9403122782,{"$f":"+(1+VLOOKUP(A89,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0037301942348575},2195512.7546400176,2043545.565670508,1696309.426628554,1648485.7560280156]
[7,77,25000,23875,{"$f":"+(1+VLOOKUP(A90,hozamok!$A$11:$E$40,3,FALSE))^(1/12)","v":1.0037301942348575},2228795.6985158036,2073930.3026344033,1762047.2202192454,1677906.8483472895,{"$f":"+(1+VLOOKUP(A90,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0037301942348575},2228795.6985158036,2073930.3026344033,1722908.1312725253,1665887.410767711,{"$f":"+(1+VLOOKUP(A90,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0037301942348575},2228795.6985158036,2073930.3026344033,1716084.3544960055,1667096.6512615026]
[7,78,25000,23875,{"$f":"+(1+VLOOKUP(A91,hozamok!$A$11:$E$40,3,FALSE))^(1/12)","v":1.0037301942348575},2262202.7942369538,2104410.7127519068,1782886.7739518222,1696702.7614756927,{"$f":"+(1+VLOOKUP(A91,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0037301942348575},2262202.7942369538,2104410.7127519068,1742787.8638253065,1684397.488097718,{"$f":"+(1+VLOOKUP(A91,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0037301942348575},2262202.7942369538,2104410.7127519068,1735798.370466782,1685635.4154747424]
[7,79,25000,23875,{"$f":"+(1+VLOOKUP(A92,hozamok!$A$11:$E$40,3,FALSE))^(1/12)","v":1.0037301942348575},2295734.5049139666,2134987.0972713833,1803677.1225084271,1715429.1764206931,{"$f":"+(1+VLOOKUP(A92,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0037301942348575},2295734.5049139666,2134987.0972713833,1762608.5162997006,1702835.4543296334,{"$f":"+(1+VLOOKUP(A92,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0037301942348575},2295734.5049139666,2134987.0972713833,1755451.662165293,1704102.3282289284]
[7,80,25000,23875,{"$f":"+(1+VLOOKUP(A93,hozamok!$A$11:$E$40,3,FALSE))^(1/12)","v":1.0037301942348575},2329391.2953848317,2165659.7583897454,1824418.3820695397,1734086.3501529128,{"$f":"+(1+VLOOKUP(A93,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0037301942348575},2329391.2953848317,2165659.7583897454,1782370.2642743101,1721201.5903920766,{"$f":"+(1+VLOOKUP(A93,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0037301942348575},2329391.2953848317,2165659.7583897454,1775044.4166380155,1722497.668001747]
[7,81,25000,23875,{"$f":"+(1+VLOOKUP(A94,hozamok!$A$11:$E$40,3,FALSE))^(1/12)","v":1.0037301942348575},2363173.6322214748,2196428.9992554402,1845110.6685413206,1752674.5386928215,{"$f":"+(1+VLOOKUP(A94,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0037301942348575},2363173.6322214748,2196428.9992554402,1802073.2828059401,1739496.1761192321,{"$f":"+(1+VLOOKUP(A94,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0037301942348575},2363173.6322214748,2196428.9992554402,1794576.8203552754,1740821.7121915771]
[7,82,25000,23875,{"$f":"+(1+VLOOKUP(A95,hozamok!$A$11:$E$40,3,FALSE))^(1/12)","v":1.0037301942348575},2397081.9837362263,2227295.123971446,1865754.097556259,1771193.9971142493,{"$f":"+(1+VLOOKUP(A95,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0037301942348575},2397081.9837362263,2227295.123971446,1821717.7464311486,1757719.4902551137,{"$f":"+(1+VLOOKUP(A95,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0037301942348575},2397081.9837362263,2227295.123971446,1814049.0592130218,1759074.7371216733]
[7,83,25000,23875,{"$f":"+(1+VLOOKUP(A96,hozamok!$A$11:$E$40,3,FALSE))^(1/12)","v":1.0037301942348575},2431116.8199883117,2258258.4375982773,1886348.7844738197,1789644.9795478862,{"$f":"+(1+VLOOKUP(A96,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0037301942348575},2431116.8199883117,2258258.4375982773,1841303.8291677928,1775871.8104578108,{"$f":"+(1+VLOOKUP(A96,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0037301942348575},2431116.8199883117,2258258.4375982773,1833461.3185345959,1777257.0180443325]
[7,84,25000,23875,{"$f":"+(1+VLOOKUP(A97,hozamok!$A$11:$E$40,3,FALSE))^(1/12)","v":1.0037301942348575},2465278.612790369,2289319.2461570003,1906894.844381087,1808027.7391847705,{"$f":"+(1+VLOOKUP(A97,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0037301942348575},2465278.612790369,2289319.2461570003,1860831.7045165708,1793953.4133037194,{"$f":"+(1+VLOOKUP(A97,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0037301942348575},2465278.612790369,2289319.2461570003,1852813.7830724949,1795368.829145045]
[8,85,25000,23875,{"$f":"+(1+VLOOKUP(A98,hozamok!$A$11:$E$40,3,FALSE))^(1/12)","v":1.003725342994481},2499555.7547748336,2320466.6347709312,1927392.3920934084,1826342.5282797625,{"$f":"+(1+VLOOKUP(A98,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.003725342994481},2499555.7547748336,2320466.6347709312,1880301.545462558,1811964.5742917564,{"$f":"+(1+VLOOKUP(A98,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.003725342994481},2499555.7547748336,2320466.6347709312,1872106.637010131,1813410.443546629]
[8,86,25000,23875,{"$f":"+(1+VLOOKUP(A99,hozamok!$A$11:$E$40,3,FALSE))^(1/12)","v":1.003725342994481},2533960.590870061,2351711.9468146325,1947841.5421550355,1844589.5981550063,{"$f":"+(1+VLOOKUP(A99,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.003725342994481},2533960.590870061,2351711.9468146325,1899713.52447674,1829905.5678475567,{"$f":"+(1+VLOOKUP(A99,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.003725342994481},2533960.590870061,2351711.9468146325,1891340.0639635834,1831382.133313349]
[8,87,25000,23875,{"$f":"+(1+VLOOKUP(A100,hozamok!$A$11:$E$40,3,FALSE))^(1/12)","v":1.003725342994481},2568493.5967804119,2383055.4901469182,1968242.4088397645,1862769.1992033783,{"$f":"+(1+VLOOKUP(A100,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.003725342994481},2568493.5967804119,2383055.4901469182,1919067.8135175402,1847776.6673276545,{"$f":"+(1+VLOOKUP(A100,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.003725342994481},2568493.5967804119,2383055.4901469182,1910514.2469833465,1849284.1694550188]
[8,88,25000,23875,{"$f":"+(1+VLOOKUP(A101,hozamok!$A$11:$E$40,3,FALSE))^(1/12)","v":1.003725342994481},2603155.2499824092,2414497.57359447,1988595.1061515752,1880881.5808919235,{"$f":"+(1+VLOOKUP(A101,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.003725342994481},2603155.2499824092,2414497.57359447,1938364.5840323432,1865578.1450236486,{"$f":"+(1+VLOOKUP(A101,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.003725342994481},2603155.2499824092,2414497.57359447,1929629.3685560715,1867116.8219310883]
[8,89,25000,23875,{"$f":"+(1+VLOOKUP(A102,hozamok!$A$11:$E$40,3,FALSE))^(1/12)","v":1.003725342994481},2637946.0297313398,2446038.5069548828,2008899.747825267,1898926.9917652784,{"$f":"+(1+VLOOKUP(A102,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.003725342994481},2637946.0297313398,2446038.5069548828,1957604.0069590129,1883310.2721663509,{"$f":"+(1+VLOOKUP(A102,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.003725342994481},2637946.0297313398,2446038.5069548828,1948685.6106063037,1884880.3596547144]
[8,90,25000,23875,{"$f":"+(1+VLOOKUP(A103,hozamok!$A$11:$E$40,3,FALSE))^(1/12)","v":1.003725342994481},2672866.4170678803,2477678.6009997143,2029156.4473270958,1916905.6794490819,{"$f":"+(1+VLOOKUP(A103,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.003725342994481},2672866.4170678803,2477678.6009997143,1976786.252727408,1900973.318929919,{"$f":"+(1+VLOOKUP(A103,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.003725342994481},2672866.4170678803,2477678.6009997143,1967683.1544982137,1902575.0504968159]
[8,91,25000,23875,{"$f":"+(1+VLOOKUP(A104,hozamok!$A$11:$E$40,3,FALSE))^(1/12)","v":1.003725342994481},2707916.8948247498,2509418.1674775495,2049365.317855407,1934817.890653373,{"$f":"+(1+VLOOKUP(A104,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.003725342994481},2707916.8948247498,2509418.1674775495,1995911.4912608904,1918567.5544359731,{"$f":"+(1+VLOOKUP(A104,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.003725342994481},2707916.8948247498,2509418.1674775495,1986622.1810373233,1920201.1612901133]
[8,92,25000,23875,{"$f":"+(1+VLOOKUP(A105,hozamok!$A$11:$E$40,3,FALSE))^(1/12)","v":1.003725342994481},2743097.9476333838,2541257.5191170708,2069526.4723412686,1952663.8711759769,{"$f":"+(1+VLOOKUP(A105,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.003725342994481},2743097.9476333838,2541257.5191170708,2014979.891977831,1936093.2467576955,{"$f":"+(1+VLOOKUP(A105,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.003725342994481},2743097.9476333838,2541257.5191170708,2005502.8704722268,1937758.9578331525]
[8,93,25000,23875,{"$f":"+(1+VLOOKUP(A106,hozamok!$A$11:$E$40,3,FALSE))^(1/12)","v":1.003725342994481},2778410.0619306369,2573196.9696301403,2089640.0234491017,1970443.8659058772,{"$f":"+(1+VLOOKUP(A106,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.003725342994481},2778410.0619306369,2573196.9696301403,2033991.6237931109,1953550.662923916,{"$f":"+(1+VLOOKUP(A106,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.003725342994481},2778410.0619306369,2573196.9696301403,2024325.402496306,1955248.7048943127]
[8,94,25000,23875,{"$f":"+(1+VLOOKUP(A107,hozamok!$A$11:$E$40,3,FALSE))^(1/12)","v":1.003725342994481},2813853.7259655078,2605236.8337148898,2109706.0835773116,1988158.1188265765,{"$f":"+(1+VLOOKUP(A107,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.003725342994481},2813853.7259655078,2605236.8337148898,2052946.8551196174,1970940.0689231802,{"$f":"+(1+VLOOKUP(A107,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.003725342994481},2813853.7259655078,2605236.8337148898,2043089.9562494406,1972670.6662157993]
[8,95,25000,23875,{"$f":"+(1+VLOOKUP(A108,hozamok!$A$11:$E$40,3,FALSE))^(1/12)","v":1.003725342994481},2849429.4298058897,2637377.4270588225,2129724.7648589136,2005806.873019445,{"$f":"+(1+VLOOKUP(A108,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.003725342994481},2849429.4298058897,2637377.4270588225,2071845.7538697352,1988261.7297078022,{"$f":"+(1+VLOOKUP(A108,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.003725342994481},2849429.4298058897,2637377.4270588225,2061796.710319713,1990025.1045176215]
[8,96,25000,23875,{"$f":"+(1+VLOOKUP(A109,hozamok!$A$11:$E$40,3,FALSE))^(1/12)","v":1.003725342994481},2885137.665345347,2669619.0663419226,2149696.1791621614,2023390.3706670555,{"$f":"+(1+VLOOKUP(A109,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.003725342994481},2885137.665345347,2669619.0663419226,2090688.4874568344,2005515.9091979011,{"$f":"+(1+VLOOKUP(A109,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.003725342994481},2885137.665345347,2669619.0663419226,2080445.8427451081,2007312.281501553]
[9,97,25000,23875,{"$f":"+(1+VLOOKUP(A110,hozamok!$A$11:$E$40,3,FALSE))^(1/12)","v":1.0037565574729945},2921069.7647395427,2702046.1452524359,2169620.4380911724,2040908.8530565067,{"$f":"+(1+VLOOKUP(A110,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0037565574729945},2921069.7647395427,2702046.1452524359,2109475.2227967544,2022702.8702854232,{"$f":"+(1+VLOOKUP(A110,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0037565574729945},2921069.7647395427,2702046.1452524359,2099037.531015208,2024532.4578550796]
[9,98,25000,23875,{"$f":"+(1+VLOOKUP(A111,hozamok!$A$11:$E$40,3,FALSE))^(1/12)","v":1.0037565574729945},2957136.8451302382,2734576.1829706724,{"$f":"+H110+C111/((1+$C$8)^(B111-1))","v":2189497.6529865493},{"$f":"+I110+C111/((1+$C$9)^(B111-1))","v":2058362.5605827349},{"$f":"+(1+VLOOKUP(A111,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0037565574729945},2957136.8451302382,2734576.1829706724,2128206.1263092803,2039822.8748381464,{"$f":"+(1+VLOOKUP(A111,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0037565574729945},2957136.8451302382,2734576.1829706724,2117571.9520728807,2041685.8932553292]
[9,99,25000,23875,{"$f":"+(1+VLOOKUP(A112,hozamok!$A$11:$E$40,3,FALSE))^(1/12)","v":1.0037565574729945},2993339.4135813047,2767209.5063998392,2209327.9349260046,2075751.7327518121,{"$f":"+(1+VLOOKUP(A112,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0037565574729945},2993339.4135813047,2767209.5063998392,2146881.3639196195,2056876.1837036705,{"$f":"+(1+VLOOKUP(A112,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0037565574729945},2993339.4135813047,2767209.5063998392,2136049.2823159643,2058772.846372989]
[9,100,25000,23875,{"$f":"+(1+VLOOKUP(A113,hozamok!$A$11:$E$40,3,FALSE))^(1/12)","v":1.0037565574729945},3029677.9790614275,2799946.4434810891,2229111.3947249805,2093076.6081842331,{"$f":"+(1+VLOOKUP(A113,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0037565574729945},3029677.9790614275,2799946.4434810891,2165501.1010598699,2073863.0567133923,{"$f":"+(1+VLOOKUP(A113,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0037565574729945},3029677.9790614275,2799946.4434810891,2154469.6975989458,2075793.5748762048]
[9,101,25000,23875,{"$f":"+(1+VLOOKUP(A114,hozamok!$A$11:$E$40,3,FALSE))^(1/12)","v":1.0037565574729945},3066153.0524512627,2832787.3231968177,2248848.1429372672,2110337.4246181892,{"$f":"+(1+VLOOKUP(A114,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0037565574729945},3066153.0524512627,2832787.3231968177,2184065.5026704865,2090783.7526864635,{"$f":"+(1+VLOOKUP(A114,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0037565574729945},3066153.0524512627,2832787.3231968177,2172833.3732346352,2092748.3354344678]
[9,102,25000,23875,{"$f":"+(1+VLOOKUP(A115,hozamok!$A$11:$E$40,3,FALSE))^(1/12)","v":1.0037565574729945},3102765.1465506186,2865732.4755739672,2268538.2898556222,2127534.4189128312,{"$f":"+(1+VLOOKUP(A115,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0037565574729945},3102765.1465506186,2865732.4755739672,2202574.7332017408,2107638.5294337347,{"$f":"+(1+VLOOKUP(A115,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0037565574729945},3102765.1465506186,2865732.4755739672,2191140.4839958339,2109637.3837224841]
[9,103,25000,23875,{"$f":"+(1+VLOOKUP(A116,hozamok!$A$11:$E$40,3,FALSE))^(1/12)","v":1.0037565574729945},3139514.776085665,2898782.2316873451,2288181.945512386,2144667.8270515199,{"$f":"+(1+VLOOKUP(A116,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0037565574729945},3139514.776085665,2898782.2316873451,2221028.9566151798,2124427.6437616837,{"$f":"+(1+VLOOKUP(A116,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0037565574729945},3139514.776085665,2898782.2316873451,2209391.2041169968,2126460.9744240306]
[9,104,25000,23875,{"$f":"+(1+VLOOKUP(A117,hozamok!$A$11:$E$40,3,FALSE))^(1/12)","v":1.0037565574729945},3176402.4577161712,2931936.9236629498,2307779.2196800965,2161737.8841450633,{"$f":"+(1+VLOOKUP(A117,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0037565574729945},3176402.4577161712,2931936.9236629498,2239428.3363850764,2141151.3514763275,{"$f":"+(1+VLOOKUP(A117,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0037565574729945},3176402.4577161712,2931936.9236629498,2227585.7072958928,2143219.3612357965]
[9,105,25000,23875,{"$f":"+(1+VLOOKUP(A118,hozamok!$A$11:$E$40,3,FALSE))^(1/12)","v":1.0037565574729945},3213428.7100427677,2965196.8846813096,2327330.2218721034,2178744.8244349444,{"$f":"+(1+VLOOKUP(A118,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0037565574729945},3213428.7100427677,2965196.8846813096,2257773.0354998792,2157809.9073871206,{"$f":"+(1+VLOOKUP(A118,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0037565574729945},3213428.7100427677,2965196.8846813096,2245724.1666952558,2159912.7968712077]
[9,106,25000,23875,{"$f":"+(1+VLOOKUP(A119,hozamok!$A$11:$E$40,3,FALSE))^(1/12)","v":1.0037565574729945},3250594.0536142387,2998562.4489808287,2346835.0613431796,2195688.8812965336,{"$f":"+(1+VLOOKUP(A119,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0037565574729945},3250594.0536142387,2998562.4489808287,2276063.2164636548,2174403.5653108372,{"$f":"+(1+VLOOKUP(A119,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0037565574729945},3250594.0536142387,2998562.4489808287,2263806.7549444339,2176541.5330642383]
[9,107,25000,23875,{"$f":"+(1+VLOOKUP(A120,hozamok!$A$11:$E$40,3,FALSE))^(1/12)","v":1.0037565574729945},3287899.01093484,3032033.9518611487,2366293.8470901311,2212570.2872422924,{"$f":"+(1+VLOOKUP(A120,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0037565574729945},3287899.01093484,3032033.9518611487,2294299.0412975284,2190932.5780754387,{"$f":"+(1+VLOOKUP(A120,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0037565574729945},3287899.01093484,3032033.9518611487,2281833.6441410324,2193105.8205732061]
[9,108,25000,23875,{"$f":"+(1+VLOOKUP(A121,hozamok!$A$11:$E$40,3,FALSE))^(1/12)","v":1.0037565574729945},3325344.1064716433,3065611.7296865159,2385706.6878524078,2229389.2739249645,{"$f":"+(1+VLOOKUP(A121,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0037565574729945},3325344.1064716433,3065611.7296865159,2312480.6715411185,2207397.197523925,{"$f":"+(1+VLOOKUP(A121,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0037565574729945},3325344.1064716433,3065611.7296865159,2299805.0058525512,2209605.9091845551]
[10,109,25000,23875,{"$f":"+(1+VLOOKUP(A122,hozamok!$A$11:$E$40,3,FALSE))^(1/12)","v":1.0037292965151514},3362838.533072466,3099211.8975216681,2405073.6921127094,2246146.0721407533,{"$f":"+(1+VLOOKUP(A122,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0037292965151514},3362838.533072466,3099211.8975216681,2330608.2682539686,2223797.6745181731,{"$f":"+(1+VLOOKUP(A122,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0037292965151514},3362838.533072466,3099211.8975216681,2317721.0111180181,2226042.0477166213]
[10,110,25000,23875,{"$f":"+(1+VLOOKUP(A123,hozamok!$A$11:$E$40,3,FALSE))^(1/12)","v":1.0037292965151514},3400472.7875077487,3132917.832851578,2424394.9680975932,2262840.91183249,{"$f":"+(1+VLOOKUP(A123,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0037292965151514},3400472.7875077487,3132917.832851578,2348681.9920169725,2240134.2589427577,{"$f":"+(1+VLOOKUP(A123,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0037292965151514},3400472.7875077487,3132917.832851578,2335581.8304496161,2242414.4840233852]
[10,111,25000,23875,{"$f":"+(1+VLOOKUP(A124,hozamok!$A$11:$E$40,3,FALSE))^(1/12)","v":1.0037292965151514},3438247.3912369474,3166729.868613956,2443670.6237780768,2279474.0220927885,{"$f":"+(1+VLOOKUP(A124,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0037292965151514},3438247.3912369474,3166729.868613956,2366702.0029337988,2256407.1997087603,{"$f":"+(1+VLOOKUP(A124,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0037292965151514},3438247.3912369474,3166729.868613956,2353387.6338343066,2258723.4649982089]
[10,112,25000,23875,{"$f":"+(1+VLOOKUP(A125,hozamok!$A$11:$E$40,3,FALSE))^(1/12)","v":1.0037292965151514},3476162.8676641947,3200648.3387945429,2462900.7668702444,2296045.6311671892,{"$f":"+(1+VLOOKUP(A125,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0037292965151514},3476162.8676641947,3200648.3387945429,2384668.460632307,2272616.7447575596,{"$f":"+(1+VLOOKUP(A125,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0037292965151514},3476162.8676641947,3200648.3387945429,2371138.5907354471,2274969.2365775602]
[10,113,25000,23875,{"$f":"+(1+VLOOKUP(A126,hozamok!$A$11:$E$40,3,FALSE))^(1/12)","v":1.0037292965151514},3514219.7421455523,3234673.5784304077,2482085.5048358454,2312555.9664572906,{"$f":"+(1+VLOOKUP(A126,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0037292965151514},3514219.7421455523,3234673.5784304077,2402581.5242659631,2288763.1410646122,{"$f":"+(1+VLOOKUP(A126,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0037292965151514},3514219.7421455523,3234673.5784304077,2388834.8700944046,2291152.043744721]
[10,114,25000,23875,{"$f":"+(1+VLOOKUP(A127,hozamok!$A$11:$E$40,3,FALSE))^(1/12)","v":1.0037292965151514},3552418.5419962909,3268805.9236132591,2501224.9448828977,2329005.2545238705,{"$f":"+(1+VLOOKUP(A127,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0037292965151514},3552418.5419962909,3268805.9236132591,2420441.3525152486,2304846.634643212,{"$f":"+(1+VLOOKUP(A127,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0037292965151514},3552418.5419962909,3268805.9236132591,2406476.6403321624,2307272.1305334801]
[10,115,25000,23875,{"$f":"+(1+VLOOKUP(A128,hozamok!$A$11:$E$40,3,FALSE))^(1/12)","v":1.0037292965151514},3590759.7964981957,3303045.7114927634,2520319.1939662853,2345393.721089995,{"$f":"+(1+VLOOKUP(A128,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0037292965151514},3590759.7964981957,3303045.7114927634,2438248.1035890668,2320867.4705482419,{"$f":"+(1+VLOOKUP(A128,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0037292965151514},3590759.7964981957,3303045.7114927634,2424064.0693509234,2323329.7400318156]
[10,116,25000,23875,{"$f":"+(1+VLOOKUP(A129,hozamok!$A$11:$E$40,3,FALSE))^(1/12)","v":1.0037292965151514},3629244.0369069008,3337393.2802798753,2539368.3587883567,2361721.5910441154,{"$f":"+(1+VLOOKUP(A129,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0037292965151514},3629244.0369069008,3337393.2802798753,2456001.9352261433,2336825.8928799052,{"$f":"+(1+VLOOKUP(A129,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0037292965151514},3629244.0369069008,3337393.2802798753,2441597.3245357093,2339325.1143855592]
[10,117,25000,23875,{"$f":"+(1+VLOOKUP(A130,hozamok!$A$11:$E$40,3,FALSE))^(1/12)","v":1.0037292965151514},3667871.7964592506,3371848.9692501798,2558372.5457995203,2377989.0884431545,{"$f":"+(1+VLOOKUP(A130,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0037292965151514},3667871.7964592506,3371848.9692501798,2473703.0046964251,2352722.1447874461,{"$f":"+(1+VLOOKUP(A130,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0037292965151514},3667871.7964592506,3371848.9692501798,2459076.5727559514,2355258.494802047]
[10,118,25000,23875,{"$f":"+(1+VLOOKUP(A131,hozamok!$A$11:$E$40,3,FALSE))^(1/12)","v":1.0037292965151514},3706643.6103806868,3406413.1187472418,2577331.8611988402,2394196.4365155804,{"$f":"+(1+VLOOKUP(A131,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0037292965151514},3706643.6103806868,3406413.1187472418,2491351.4688024716,2368556.4684728538,{"$f":"+(1+VLOOKUP(A131,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0037292965151514},3706643.6103806868,3406413.1187472418,2476501.9803670808,2371130.1215537591]
[10,119,25000,23875,{"$f":"+(1+VLOOKUP(A132,hozamok!$A$11:$E$40,3,FALSE))^(1/12)","v":1.0037292965151514},3745560.0158926668,3441086.0701859687,2596246.4109346289,2410343.8576644715,{"$f":"+(1+VLOOKUP(A132,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0037292965151514},3745560.0158926668,3441086.0701859687,2508947.4838808449,2384329.1051945533,{"$f":"+(1+VLOOKUP(A132,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0037292965151514},3745560.0158926668,3441086.0701859687,2493873.7132121106,2386940.2339819409]
[10,120,25000,23875,{"$f":"+(1+VLOOKUP(A133,hozamok!$A$11:$E$40,3,FALSE))^(1/12)","v":1.0037292965151514},3784621.5522201047,3475868.1660559829,{"$f":"+H132+C133/((1+$C$8)^(B133-1))","v":2615116.3007050403},2426431.5734705669,{"$f":"+(1+VLOOKUP(A133,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0037292965151514},3784621.5522201047,3475868.1660559829,2526491.205803494,2400040.2952710809,{"$f":"+(1+VLOOKUP(A133,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0037292965151514},3784621.5522201047,3475868.1660559829,2511191.9366232138,2402689.0705002127]
[11,121,25000,{"$f":"+C134*(1-$J$3)","v":23875},null,null,null,null,null,{"$f":"+(1+VLOOKUP(A134,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0037621168481754},3823953.7936468842,3510874.6126612131,2543982.789979137,2415690.2780847461,{"$f":"+(1+VLOOKUP(A134,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0037621168481754},3823953.7936468842,3510874.6126612131,2528456.8154232986,2418376.8685981659]
[11,122,25000,23875,null,null,"Kilépési költséggel:","h egy. baloldala:","i egy. baloldala",{"$f":"+(1+VLOOKUP(A135,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0037621168481754},3863434.0075618117,3545992.4024058501,2561422.3913546358,2431279.2920852788,{"$f":"+(1+VLOOKUP(A135,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0037621168481754},3863434.0075618117,3545992.4024058501,2545668.5139275752,2434003.8648449429]
[11,123,25000,23875,null,null,{"$f":"+G133*(1-J6)-J5","v":3472868.1660559829},{"$f":"+G136/((1+$C$8)^(B133))","v":2615116.3007050287},{"$f":"+F133/((1+$C$9)^(B133))","v":2426431.5734848003},{"$f":"+(1+VLOOKUP(A136,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0037621168481754},3903062.7506546783,3581221.8894330841,2578810.1644163695,2446807.5747934617,{"$f":"+(1+VLOOKUP(A136,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0037621168481754},3903062.7506546783,3581221.8894330841,2562827.1959451209,2449570.2948928061]
[11,124,25000,23875,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A137,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0037621168481754},3942840.5817096066,3616563.42901251,2596146.2631916041,2462275.3628047504,{"$f":"+(1+VLOOKUP(A137,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0037621168481754},3942840.5817096066,3616563.42901251,2579933.0247804383,2465076.3934806897]
[11,125,25000,23875,null,null,null,"célcella IRR(h)","célcella IRR(i)",{"$f":"+(1+VLOOKUP(A138,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0037621168481754},3982768.0616129301,3652017.3775437102,2613430.8412498543,2477682.8917928785,{"$f":"+(1+VLOOKUP(A138,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0037621168481754},3982768.0616129301,3652017.3775437102,2596986.1632350101,2480522.394437741]
[11,126,25000,23875,null,null,null,{"$f":"+H136-H133","v":-1.1641532182693481E-8},{"$f":"+I136-I133","v":1.4233402907848358E-5},{"$f":"+(1+VLOOKUP(A139,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0037621168481754},4022845.7533611036,3687584.0925598475,2630664.051704247,2493030.3965134462,{"$f":"+(1+VLOOKUP(A139,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0037621168481754},4022845.7533611036,3687584.0925598475,2613986.773608848,2495908.530686846]
[11,127,25000,23875,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A140,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0037621168481754},4063074.2220686385,3723263.9327312722,2647846.047212875,2508318.1108075003,{"$f":"+(1+VLOOKUP(A140,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0037621168481754},4063074.2220686385,3723263.9327312722,2630935.0177020379,2511235.0342481416]
[11,128,25000,23875,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A141,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0037621168481754},4103454.0349760745,3759057.2578691379,2664976.9799801507,2523546.2676050947,{"$f":"+(1+VLOOKUP(A141,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0037621168481754},4103454.0349760745,3759057.2578691379,2647831.0568162794,2526502.1362425149]
[11,129,25000,23875,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A142,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0037621168481754},4143985.7614579755,3794964.42892903,2682057.0017581536,2538715.0989288399,{"$f":"+(1+VLOOKUP(A142,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0037621168481754},4143985.7614579755,3794964.42892903,2664675.0517564216,2541710.0668950877]
[{"$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$40,4,FALSE))^(1/12)","v":1.0037621168481754},4184669.9730309597,3830985.8080146066,2699086.2638479755,2553824.8358974392,{"$f":"+(1+VLOOKUP(A143,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0037621168481754},4184669.9730309597,3830985.8080146066,2681467.1628319919,2556859.0555386893]
[11,131,25000,23875,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A144,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0037621168481754},{"$f":"+(K143+C144)*J144","v":4225507.2433617581},{"$f":"+(L143+D144)*(J144-$K$8)","v":3867121.7583812494},{"$f":"+M143+C144/((1+$D$8)^(B144-1))","v":2716064.9171010605},{"$f":"+N143+C144/((1+$D$9)^(B144-1))","v":2568875.7087292084},{"$f":"+(1+VLOOKUP(A144,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0037621168481754},{"$f":"+(P143+C144)*O144","v":4225507.2433617581},{"$f":"+(Q143+D144)*(O144-$K$8)","v":3867121.7583812494},{"$f":"+R143+C144/((1+$E$8)^(B144-1))","v":2698207.5498587242},{"$f":"+S143+C144/((1+$E$9)^(B144-1))","v":2571949.3306173133}]
[11,132,25000,23875,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A145,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0037621168481754},4266498.1482753009,3903372.6444397271,2732993.1119205407,2583867.9467455861,{"$f":"+(1+VLOOKUP(A145,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0037621168481754},4266498.1482753009,3903372.6444397271,2714896.372160078,2586981.1196895642]
[12,133,25000,23875,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A146,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0038261578047376},4307918.0974093415,3939990.3364556772,2749870.9982625684,2598801.7783746249,{"$f":"+(1+VLOOKUP(A146,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0038261578047376},4307918.0974093415,3939990.3364556772,2731533.7885687547,2601954.6494320882]
[12,134,25000,23875,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A147,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0038261578047376},4349496.5258050328,3976726.8414454805,2766698.7256376459,2613677.4311544732,{"$f":"+(1+VLOOKUP(A147,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0038261578047376},4349496.5258050328,3976726.8414454805,2748119.9574282109,2616870.1456429912]
[12,135,25000,23875,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A148,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0038261578047376},4391234.039829039,4013582.5449201288,2783476.4431119482,2628495.1317368424,{"$f":"+(1+VLOOKUP(A148,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0038261578047376},4391234.039829039,4013582.5449201288,2764655.0365941636,2631727.8332452439]
[12,136,25000,23875,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A149,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0038261578047376},4433131.2481680792,4050557.833641476,2800204.2993086451,2643255.1058904594,{"$f":"+(1+VLOOKUP(A149,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0038261578047376},4433131.2481680792,4050557.833641476,2781139.1834360939,2646527.9362900732]
[12,137,25000,23875,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A150,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0038261578047376},4475188.7618378019,4087653.0956262979,2816882.4424092164,2657957.578504507,{"$f":"+(1+VLOOKUP(A150,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0038261578047376},4475188.7618378019,4087653.0956262979,2797572.554838744,2661270.6779603427]
[12,138,25000,23875,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A151,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0038261578047376},4517407.1941916998,4124868.7201503636,2833511.0201547649,2672602.7735920507,{"$f":"+(1+VLOOKUP(A151,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0038261578047376},4517407.1941916998,4124868.7201503636,2813955.30720361,2675956.2805739157]
[12,139,25000,23875,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A152,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0038261578047376},4559787.1609300524,4162205.0977525203,2850090.1798473257,2687190.9142934512,{"$f":"+(1+VLOOKUP(A152,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0038261578047376},4559787.1609300524,4162205.0977525203,2830287.5964504313,2690584.9655870092]
[12,140,25000,23875,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A153,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0038261578047376},4602329.2801089054,4199662.6202387922,2866620.0683511705,2701722.2228797646,{"$f":"+(1+VLOOKUP(A153,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0038261578047376},4602329.2801089054,4199662.6202387922,2846569.5780186742,2705156.9535975335]
[12,141,25000,23875,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A154,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0038261578047376},4645034.1721490845,4237241.6806864906,2883100.8320941092,2716196.9207561286,{"$f":"+(1+VLOOKUP(A154,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0038261578047376},4645034.1721490845,4237241.6806864906,2862801.406869011,2719672.4643484182]
[12,142,25000,23875,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A155,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0038261578047376},4687902.459845244,4274942.673448341,2899532.6170687857,2730615.2284651371,{"$f":"+(1+VLOOKUP(A155,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0038261578047376},4687902.459845244,4274942.673448341,2878983.2374847955,2734131.7167309257]
[12,143,25000,23875,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A156,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0038261578047376},4730934.7683749478,4312765.9941566195,2915915.5688339728,2744977.3656901987,{"$f":"+(1+VLOOKUP(A156,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0038261578047376},4730934.7683749478,4312765.9941566195,2895115.2238735324,2748534.9287879532]
[12,144,25000,23875,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A157,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0038261578047376},4774131.7253077887,4350712.039727306,2932249.8325158604,2759283.5512588853,{"$f":"+(1+VLOOKUP(A157,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0038261578047376},4774131.7253077887,4350712.039727306,2911197.5195683432,2762882.3177173194]
[13,145,25000,23875,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A158,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0038997827389131},4817847.2963719144,4389103.2870470937,2948535.5528093418,2773534.0031462661,{"$f":"+(1+VLOOKUP(A158,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0038997827389131},4817847.2963719144,4389103.2870470937,2927230.2776294281,2777174.0998750404]
[13,146,25000,23875,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A159,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0038997827389131},4861733.3486654973,4427621.9285268206,2964772.8739792951,2787728.9384782282,{"$f":"+(1+VLOOKUP(A159,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0038997827389131},4861733.3486654973,4427621.9285268206,2943213.6506455215,2791410.4907785924]
[13,147,25000,23875,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A160,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0038997827389131},4905790.5470282938,4466268.3869001344,2980961.9398618611,2801868.5735347844,{"$f":"+(1+VLOOKUP(A160,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0038997827389131},4905790.5470282938,4466268.3869001344,2959147.7907353463,2805591.705110162]
[13,148,25000,23875,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A161,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0038997827389131},4950019.5588927912,4505043.0863034436,2997102.8938657176,2815953.1237533703,{"$f":"+(1+VLOOKUP(A161,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0038997827389131},4950019.5588927912,4505043.0863034436,2975032.8495490593,2819717.9567198823]
[13,149,25000,23875,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A162,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0038997827389131},4994421.0542943161,4543946.4522805754,3013195.8789733499,2829982.8037321256,{"$f":"+(1+VLOOKUP(A162,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0038997827389131},4994421.0542943161,4543946.4522805754,2990868.9782696958,2833789.4586290591]
[13,150,25000,23875,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A163,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0038997827389131},5038995.7058811905,4582978.9117874429,3029241.0377423172,2843957.8272331627,{"$f":"+(1+VLOOKUP(A163,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0038997827389131},5038995.7058811905,4582978.9117874429,3006656.3276146082,2847806.4230333827]
[13,151,25000,23875,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A164,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0038997827389131},5083744.1889249161,4622140.8931967337,3045238.5123065151,2857878.4071858265,{"$f":"+(1+VLOOKUP(A164,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0038997827389131},5083744.1889249161,4622140.8931967337,3022395.0478369007,2861769.0613061278]
[13,152,25000,23875,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A165,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0038997827389131},5128667.181330408,4661432.8263026094,3061188.4443774354,2871744.7556899358,{"$f":"+(1+VLOOKUP(A165,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0038997827389131},5128667.181330408,4661432.8263026094,3038085.2887268588,2875677.5840013404]
[13,153,25000,23875,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A166,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0038997827389131},5173765.3636462633,4700855.1423254227,3077090.9752454213,2885557.0840190169,{"$f":"+(1+VLOOKUP(A166,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0038997827389131},5173765.3636462633,4700855.1423254227,3053727.1996133751,2889532.2008570135]
[13,154,25000,23875,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A167,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0038997827389131},5219039.4190750699,4740408.2739164503,3092946.2457809183,2899315.6026235223,{"$f":"+(1+VLOOKUP(A167,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0038997827389131},5219039.4190750699,4740408.2739164503,3069320.9293653709,2903333.1207982507]
[13,155,25000,23875,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A168,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0038997827389131},5264490.0334837586,4780092.6551626418,3108754.3964357227,2913020.5211340357,{"$f":"+(1+VLOOKUP(A168,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0038997827389131},5264490.0334837586,4780092.6551626418,3084866.6263932125,2917080.5519404146]
[13,156,25000,23875,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A169,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0038997827389131},5310117.8954139911,4819908.7215913823,3124515.5672442256,2926672.0483644679,{"$f":"+(1+VLOOKUP(A169,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0038997827389131},5310117.8954139911,4819908.7215913823,3100364.4386501233,2930774.7015922675]
[14,157,25000,23875,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A170,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0039941877739811},5356427.3580846014,4860314.1877473714,3140229.8978246539,2940270.3923152378,{"$f":"+(1+VLOOKUP(A170,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0039941877739811},5356427.3580846014,4860314.1877473714,3115814.5136335935,2944415.7762590963]
[14,158,25000,23875,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A171,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0039941877739811},5402921.7894448303,4900857.5463505052,3155897.5273803058,2953815.7601764412,{"$f":"+(1+VLOOKUP(A171,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0039941877739811},5402921.7894448303,4900857.5463505052,3131216.9983867821,2958003.9816458263]
[14,159,25000,23875,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A172,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0039941877739811},5449601.928294356,4941539.2679887703,3171518.5947007854,2967308.3583310083,{"$f":"+(1+VLOOKUP(A172,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0039941877739811},5449601.928294356,4941539.2679887703,3146572.0394999175,2971539.5226601241]
[14,160,25000,23875,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A173,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0039941877739811},5496468.5163837625,4982359.8248561369,3187093.2381632305,2980748.3923578472,{"$f":"+(1+VLOOKUP(A173,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0039941877739811},5496468.5163837625,4982359.8248561369,3161879.7831116924,2985022.6034154869]
[14,161,25000,23875,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A174,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0039941877739811},5543522.2984263236,5023319.690758042,3202621.5957335406,2994136.067034977,{"$f":"+(1+VLOOKUP(A174,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0039941877739811},5543522.2984263236,5023319.690758042,3177140.3749106536,2998453.4272343209]
[14,162,25000,23875,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A175,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0039941877739811},5590764.0221098391,5064419.3411168847,3218103.8049675971,3007471.5863426477,{"$f":"+(1+VLOOKUP(A175,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0039941877739811},5590764.0221098391,5064419.3411168847,3192353.9601365905,3011832.196651007]
[14,163,25000,23875,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A176,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0039941877739811},5638194.4381085131,5105659.2529775463,3233540.0030124825,3020755.1534664482,{"$f":"+(1+VLOOKUP(A176,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0039941877739811},5638194.4381085131,5105659.2529775463,3207520.6835819157,3025159.1134149558]
[14,164,25000,23875,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A177,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0039941877739811},5685814.3000948839,5147039.9050129298,3248930.3266076958,3033986.9708004026,{"$f":"+(1+VLOOKUP(A177,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0039941877739811},5685814.3000948839,5147039.9050129298,3222640.6895930436,3038434.3784936485]
[14,165,25000,23875,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A178,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0039941877739811},5733624.364751799,5188561.7775295116,3264274.912086363,3047167.2399500525,{"$f":"+(1+VLOOKUP(A178,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0039941877739811},5733624.364751799,5188561.7775295116,3237714.1220717649,3051658.1920756684]
[14,166,25000,23875,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A179,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0039941877739811},5781625.3917844398,5230225.352472919,3279573.8953764448,3060296.16173553,{"$f":"+(1+VLOOKUP(A179,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0039941877739811},5781625.3917844398,5230225.352472919,3252741.1244766153,3064830.7535737203]
[14,167,25000,23875,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A180,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0039941877739811},5829818.1439323938,5272031.113433524,3294827.4120019414,3073373.9361946168,{"$f":"+(1+VLOOKUP(A180,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0039941877739811},5829818.1439323938,5272031.113433524,3267721.8398242411,3077952.2616276359]
[14,168,25000,23875,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A181,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0039941877739811},5878203.3869817713,5313979.5456520552,3310035.5970840924,3086400.7625857932,{"$f":"+(1+VLOOKUP(A181,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0039941877739811},5878203.3869817713,5313979.5456520552,3282656.4106907598,3091022.9141073711]
[15,169,25000,23875,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A182,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0041125513242952},5927480.6138884872,5356702.9434403162,3325198.5853425739,3099376.8393912725,{"$f":"+(1+VLOOKUP(A182,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0041125513242952},5927480.6138884872,5356702.9434403162,3297544.9792131181,3104042.9081159886]
[15,170,25000,23875,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A183,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0041125513242952},5976960.4959199764,5399577.2010149378,3340316.5110966926,3112302.3643200267,{"$f":"+(1+VLOOKUP(A183,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0041125513242952},5976960.4959199764,5399577.2010149378,3312387.6870904439,3117012.4399926309]
[15,171,25000,23875,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A184,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0041125513242952},6026643.8665058399,5442602.8510740735,3355389.5082665747,3125177.5343107972,{"$f":"+(1+VLOOKUP(A184,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0041125513242952},6026643.8665058399,5442602.8510740735,3327184.6755853957,3129931.70531548]
[15,172,25000,23875,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A185,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0041125513242952},6076531.5625032019,5485780.4281968782,3370417.7103743521,3138002.5455350974,{"$f":"+(1+VLOOKUP(A185,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0041125513242952},6076531.5625032019,5485780.4281968782,3341936.0855255052,3142800.8989047077]
[15,173,25000,23875,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A186,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0041125513242952},6126624.4242108036,5529110.4688501488,3385401.2505453457,3150777.5934001994,{"$f":"+(1+VLOOKUP(A186,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0041125513242952},6126624.4242108036,5529110.4688501488,3356642.0573045202,3155620.2148254137]
[15,174,25000,23875,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A187,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0041125513242952},6176923.2953831581,5572593.5113949906,3400340.2615092453,3163502.8725521136,{"$f":"+(1+VLOOKUP(A187,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0041125513242952},6176923.2953831581,5572593.5113949906,3371302.730883738,3168389.846390551]
[15,175,25000,23875,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A188,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0041125513242952},6227429.0232447637,5616230.0960935047,3415234.8756012837,3176178.5768785528,{"$f":"+(1+VLOOKUP(A188,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0041125513242952},6227429.0232447637,5616230.0960935047,3385918.2457933403,3181109.9861638416]
[15,176,25000,23875,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A189,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0041125513242952},6278142.4585043704,5660020.7651155014,3430085.2247634111,3188804.8995118868,{"$f":"+(1+VLOOKUP(A189,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0041125513242952},6278142.4585043704,5660020.7651155014,3400488.7411337188,3193780.8259626804]
[15,177,25000,23875,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A190,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0041125513242952},6329064.4553693142,5703966.0625452381,3444891.4405454616,3201382.0328320852,{"$f":"+(1+VLOOKUP(A190,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0041125513242952},6329064.4553693142,5703966.0625452381,3415014.3555768002,3206402.5568610281]
[15,178,25000,23875,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A191,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0041125513242952},6380195.8715599002,5748066.5343881771,3459653.6541063208,3213910.1684696488,{"$f":"+(1+VLOOKUP(A191,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0041125513242952},6380195.8715599002,5748066.5343881771,3429495.2273673662,3218975.3691922911]
[15,179,25000,23875,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A192,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0041125513242952},6431537.5683238544,5792322.7285777694,3474371.996215085,3226389.4973085285,{"$f":"+(1+VLOOKUP(A192,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0041125513242952},6431537.5683238544,5792322.7285777694,3443931.494324368,3231499.4525521933]
[15,180,25000,23875,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A193,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0041125513242952},6483090.4104508264,5836735.1949822651,3489046.5972522227,3238820.209489035,{"$f":"+(1+VLOOKUP(A193,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0041125513242952},6483090.4104508264,5836735.1949822651,3458323.2938422393,3243974.9958016346]
[16,181,25000,23875,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A194,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0041044276974989},6534802.3969893074,5881256.8760015201,3503677.5872107265,3251202.4944107346,{"$f":"+(1+VLOOKUP(A194,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0041044276974989},6534802.3969893074,5881256.8760015201,3472670.7628922034,3256402.1870695385]
[16,182,25000,23875,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A195,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0041044276974989},6586726.6316376301,5925935.4050137075,3518265.095697267,3263536.5407353356,{"$f":"+(1+VLOOKUP(A195,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0041044276974989},6586726.6316376301,5925935.4050137075,3486974.0380235766,3268781.21375569]
[16,183,25000,23875,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A196,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0041044276974989},6638863.9855528148,5970771.3345876513,3532809.25193334,3275822.5363895628,{"$f":"+(1+VLOOKUP(A196,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0041044276974989},6638863.9855528148,5970771.3345876513,3501233.2553650676,3281112.2625335604]
[16,184,25000,23875,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A197,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0041044276974989},6691215.3334674826,6015765.2192388512,3547310.1847564108,3288060.6685680202,{"$f":"+(1+VLOOKUP(A197,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0041044276974989},6691215.3334674826,6015765.2192388512,3515448.5506260744,3293395.5193531229]
[16,185,25000,{"$f":"+C198*(1-$J$3)","v":23875},null,null,null,null,null,{"$f":"+(1+VLOOKUP(A198,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0041044276974989},6743781.5537045328,6060917.6154363407,3561768.0226210561,3300251.1237360449,{"$f":"+(1+VLOOKUP(A198,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0041044276974989},6743781.5537045328,6060917.6154363407,3529620.0590979736,3305631.1694436572]
[16,186,25000,23875,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A199,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0041044276974989},6796563.5281918766,6106229.0816095714,3576182.8936001016,3312394.0876325457,{"$f":"+(1+VLOOKUP(A199,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0041044276974989},6796563.5281918766,6106229.0816095714,3543747.9156554108,3317819.397316542]
[16,187,25000,23875,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A200,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0041044276974989},6849562.1424772358,6151700.1781553179,3590554.9253857564,3324489.7452728357,{"$f":"+(1+VLOOKUP(A200,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0041044276974989},6849562.1424772358,6151700.1781553179,3557832.2547575817,3329960.386768037]
[16,188,25000,23875,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A201,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0041044276974989},6902778.2857429963,6197331.467444608,3604884.2452907446,3336538.2809514487,{"$f":"+(1+VLOOKUP(A201,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0041044276974989},6902778.2857429963,6197331.467444608,3571873.2104495135,3342054.3208820559]
[16,189,25000,23875,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A202,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0041044276974989},6956212.8508211309,6243123.5138296802,3619170.9802494324,3348539.878244949,{"$f":"+(1+VLOOKUP(A202,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0041044276974989},6956212.8508211309,6243123.5138296802,3585870.9163633394,3354101.3820329257]
[16,190,25000,23875,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A203,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0041044276974989},7009866.7342081759,6289076.8836509604,3633415.2568189539,3360494.7200147281,{"$f":"+(1+VLOOKUP(A203,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0041044276974989},7009866.7342081759,6289076.8836509604,3599825.5057195718,3366101.7518881382]
[16,191,25000,23875,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A204,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0041044276974989},7063740.8360802736,6335192.1452440685,3647617.20118033,3372402.9884097902,{"$f":"+(1+VLOOKUP(A204,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0041044276974989},7063740.8360802736,6335192.1452440685,3613737.111328369,3378055.6114110891]
[16,192,25000,23875,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A205,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0041044276974989},7117836.060308273,6381469.8689468475,3661776.9391395883,3384264.8648695285,{"$f":"+(1+VLOOKUP(A205,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0041044276974989},7117836.060308273,6381469.8689468475,3627605.8655907996,3389963.140863806]
[17,193,25000,23875,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A206,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0040843342421157},7172009.7902152091,6427781.921595077,3675894.5961288759,3396080.5301264883,{"$f":"+(1+VLOOKUP(A206,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0040843342421157},7172009.7902152091,6427781.921595077,3641431.9005001024,3401824.519809668]
[{"$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$40,4,FALSE))^(1/12)","v":1.0040843342421157},7226404.7837422276,6474256.1990703493,3689970.297207572,3407850.1642091223,{"$f":"+(1+VLOOKUP(A207,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0040843342421157},7226404.7837422276,6474256.1990703493,3655215.3476429433,3413639.9271161128]
[17,195,25000,23875,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A208,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0040843342421157},{"$f":"+(K207+C208)*J208","v":7281021.9446039079},{"$f":"+(L207+D208)*(J208-$K$8)","v":6520893.2696241895},{"$f":"+M207+C208/((1+$D$8)^(B208-1))","v":3704004.1670633946},{"$f":"+N207+C208/((1+$D$9)^(B208-1))","v":3419573.9464445328},{"$f":"+(1+VLOOKUP(A208,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0040843342421157},{"$f":"+(P207+C208)*O208","v":7281021.9446039079},{"$f":"+(Q207+D208)*(O208-$K$8)","v":6520893.2696241895},{"$f":"+R207+C208/((1+$E$8)^(B208-1))","v":3668956.3382006669},{"$f":"+S207+C208/((1+$E$9)^(B208-1))","v":3425409.5409573345}]
[17,196,25000,23875,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A209,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0040843342421157},7335862.180205903,6567693.7034986289,3717996.3300135052,3431252.0554612037,{"$f":"+(1+VLOOKUP(A209,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0040843342421157},7335862.180205903,6567693.7034986289,3682655.0029505459,3437133.5388169694]
[17,197,25000,23875,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A210,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0040843342421157},7390926.401660013,6614658.0729331803,3731946.9100056104,3442884.6691917223,{"$f":"+(1+VLOOKUP(A210,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0040843342421157},7390926.401660013,6614658.0729331803,3696311.4722670247,3448812.0974907735]
[17,198,25000,23875,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A211,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0040843342421157},7446215.5237993235,6661786.9521718333,3745856.0306190602,3454471.9648754913,{"$f":"+(1+VLOOKUP(A211,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0040843342421157},7446215.5237993235,6661786.9521718333,3709925.8761229604,3460445.3930892879]
[17,199,25000,23875,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A212,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0040843342421157},7501730.4651934039,6709080.9174700761,3759723.8150659413,3466014.1190614281,{"$f":"+(1+VLOOKUP(A212,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0040843342421157},7501730.4651934039,6709080.9174700761,3723498.3440908603,3472033.6010404951]
[17,200,25000,23875,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A213,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0040843342421157},7557472.1481635692,6756540.5471019419,3773550.38619217,3477511.3076106552,{"$f":"+(1+VLOOKUP(A213,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0040843342421157},7557472.1481635692,6756540.5471019419,3737029.0053441152,3483576.8960924642]
[17,201,25000,23875,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A214,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0040843342421157},7613441.4987982027,6804166.42136708,3787335.8664785801,3488963.7056991798,{"$f":"+(1+VLOOKUP(A214,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0040843342421157},7613441.4987982027,6804166.42136708,3750517.988658228,3495075.4523159852]
[17,202,25000,23875,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A215,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0040843342421157},7669639.4469681419,6851959.1225978481,3801080.3780420078,3500371.4878205624,{"$f":"+(1+VLOOKUP(A215,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0040843342421157},7669639.4469681419,6851959.1225978481,3763965.4224120397,3506529.4431071952]
[17,203,25000,23875,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A216,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0040843342421157},7726066.9263421288,6899919.2351664379,3814784.0426363726,3511734.8277885769,{"$f":"+(1+VLOOKUP(A216,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0040843342421157},7726066.9263421288,6899919.2351664379,3777371.4345889515,3517939.041190193]
[17,204,25000,23875,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A217,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0040843342421157},7782724.8744023191,6948047.3454920156,3828446.9816537569,3523053.8987398567,{"$f":"+(1+VLOOKUP(A217,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0040843342421157},7782724.8744023191,6948047.3454920156,3790736.1527781421,3529304.4186196425]
[18,205,25000,23875,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A218,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0040378810614554},7839251.5388057223,6996020.1740796296,3842069.3161254814,3534328.8731365344,{"$f":"+(1+VLOOKUP(A218,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0040378810614554},7839251.5388057223,6996020.1740796296,3804059.7041757833,3540625.7467833692]
[18,206,25000,23875,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A219,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0040378810614554},7896006.4511567876,7044158.8164762445,3855651.1667231764,3545559.9227688685,{"$f":"+(1+VLOOKUP(A219,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0040378810614554},7896006.4511567876,7044158.8164762445,3817342.2155862488,3551903.1964049432]
[18,207,25000,23875,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A220,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0040378810614554},7952990.53309358,7092463.8458025223,3869192.6537598516,3556747.2187578618,{"$f":"+(1+VLOOKUP(A220,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0040378810614554},7952990.53309358,7092463.8458025223,3830583.813423323,3563136.9375462541]
[18,208,25000,23875,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A221,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0040378810614554},8010204.7099756291,7140935.8371600648,3882693.8971909611,3567890.9315578677,{"$f":"+(1+VLOOKUP(A221,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0040378810614554},8010204.7099756291,7140935.8371600648,3843784.6237114025,3574327.1396100759]
[18,209,25000,23875,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A222,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0040378810614554},8067649.9108989574,7189575.367638262,3896155.0166154667,3578991.2309591882,{"$f":"+(1+VLOOKUP(A222,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0040378810614554},8067649.9108989574,7189575.367638262,3856944.7720866962,3585473.9713426204]
[18,210,25000,23875,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A223,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0040378810614554},8125327.0687111653,7238383.0163211608,3909576.1312768967,3590048.2860906604,{"$f":"+(1+VLOOKUP(A223,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0040378810614554},8125327.0687111653,7238383.0163211608,3870064.3837984209,3596577.6008360838]
[18,211,25000,23875,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A224,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0040378810614554},8183237.1200265819,7287359.3642943613,3922957.3600644027,3601062.2654222334,{"$f":"+(1+VLOOKUP(A224,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0040378810614554},8183237.1200265819,7287359.3642943613,3883143.5837099934,3607638.1955311797]
[18,212,25000,23875,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A225,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0040378810614554},8241381.0052414723,7336504.9946519351,3936298.821513813,3612033.3367675352,{"$f":"+(1+VLOOKUP(A225,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0040378810614554},8241381.0052414723,7336504.9946519351,3896182.4963002196,3618655.9222196653]
[18,213,25000,23875,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A226,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0040378810614554},8299759.6685493113,7385820.4925033646,3949600.6338086817,3622961.6672864296,{"$f":"+(1+VLOOKUP(A226,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0040378810614554},8299759.6685493113,7385820.4925033646,3909181.2456644773,3629630.947046855]
[18,214,25000,23875,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A227,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0040378810614554},8358374.0579561144,7435306.4449805124,3962862.9147813367,3633847.4234875627,{"$f":"+(1+VLOOKUP(A227,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0040378810614554},8358374.0579561144,7435306.4449805124,3922139.9555158992,3640563.4355141283]
[18,215,25000,23875,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A228,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0040378810614554},8417225.1252958328,7484963.4412446097,3976085.7819139222,3644690.7712309016,{"$f":"+(1+VLOOKUP(A228,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0040378810614554},8417225.1252958328,7484963.4412446097,3935058.7491865489,3651453.5524814231]
[18,216,25000,23875,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A229,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0040378810614554},8476313.8262458071,7534792.07249327,3989269.3523394405,3655491.8757302593,{"$f":"+(1+VLOOKUP(A229,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0040378810614554},8476313.8262458071,7534792.07249327,3947937.749628596,3662301.4621697231]
[19,217,25000,23875,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A230,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0040074544360316},8535382.454050893,7584562.9472358124,4002413.7428427897,3666250.9015558134,{"$f":"+(1+VLOOKUP(A230,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0040074544360316},8535382.454050893,7584562.9472358124,3960777.0794154853,3673107.3281635339]
[19,218,25000,23875,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A231,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0040074544360316},8594687.7966905069,7634504.3362139734,4015519.0698617976,3676968.0126366131,{"$f":"+(1+VLOOKUP(A231,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0040074544360316},8594687.7966905069,7634504.3362139734,3973576.8607431035,3683871.3134133499]
[19,219,25000,23875,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A232,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0040074544360316},8654230.8027885612,7684616.8236068469,4028585.4494882529,3687643.3722630762,{"$f":"+(1+VLOOKUP(A232,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0040074544360316},8654230.8027885612,7684616.8236068469,3986337.2154309428,3694593.5802381113]
[19,220,25000,23875,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A233,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0040074544360316},8714012.4247705378,7734900.9955949169,4041612.9974689344,3698277.1430894788,{"$f":"+(1+VLOOKUP(A233,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0040074544360316},8714012.4247705378,7734900.9955949169,3999058.2649232592,3705274.2903276524]
[19,221,25000,23875,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A234,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0040074544360316},8774033.6188787203,7785357.4403669108,4054601.8292066357,3708869.4871364315,{"$f":"+(1+VLOOKUP(A234,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0040074544360316},8774033.6188787203,7785357.4403669108,4011740.1302902293,3715913.6047451389]
[19,222,25000,23875,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A235,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0040074544360316},8834295.3451874871,7835986.7481266828,4067552.0597611885,3719420.5657933499,{"$f":"+(1+VLOOKUP(A235,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0040074544360316},8834295.3451874871,7835986.7481266828,4024382.9322291021,3726511.6839294978]
[19,223,25000,23875,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A236,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0040074544360316},8894798.5676186718,7886789.5111001153,4080463.8038504799,3729930.5398209123,{"$f":"+(1+VLOOKUP(A236,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0040074544360316},8894798.5676186718,7886789.5111001153,4036986.7910653483,3737068.6876978362]
[19,224,25000,23875,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A237,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0040074544360316},8955544.2539569829,7937766.3235420473,4093337.1758514703,3740399.5693535097,{"$f":"+(1+VLOOKUP(A237,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0040074544360316},8955544.2539569829,7937766.3235420473,4049551.826753804,3747584.7752478514]
[19,225,25000,23875,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A238,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0040074544360316},9016533.3758654799,7988917.7817432266,4106172.2898012069,3750827.8139016856,{"$f":"+(1+VLOOKUP(A238,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0040074544360316},9016533.3758654799,7988917.7817432266,4062078.1588798142,3758060.1051602317]
[19,226,25000,23875,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A239,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0040074544360316},9077766.9089011196,8040244.4840372829,4118969.2593978317,3761215.4323545657,{"$f":"+(1+VLOOKUP(A239,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0040074544360316},9077766.9089011196,8040244.4840372829,4074565.9066603701,3768494.835401047]
[19,227,25000,23875,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A240,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0040074544360316},9139245.8325303569,8091747.030807727,4131728.198001591,3771562.5829822803,{"$f":"+(1+VLOOKUP(A240,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0040074544360316},9139245.8325303569,8091747.030807727,4087015.1889452431,3778889.1233241325]
[19,228,25000,23875,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A241,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0040074544360316},9200971.130144814,8143426.0244949749,4144449.218635838,3781869.4234383744,{"$f":"+(1+VLOOKUP(A241,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0040074544360316},9200971.130144814,8143426.0244949749,4099426.1242181174,3789243.1256734594]
[20,229,25000,23875,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A242,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0039834424430734},9262722.2551232018,8195085.9564287066,4157132.4339880347,3792136.1107622101,{"$f":"+(1+VLOOKUP(A242,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0039834424430734},9262722.2551232018,8195085.9564287066,4111798.8305977159,3799556.9985855008]
[20,230,25000,23875,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A243,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0039834424430734},9324719.3621537369,8246921.6340204198,4169777.9564107507,3802362.8013813598,{"$f":"+(1+VLOOKUP(A243,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0039834424430734},9324719.3621537369,8246921.6340204198,4124133.4258389259,3809830.8975915848]
[20,231,25000,23875,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A244,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0039834424430734},9386963.4310917649,8298933.6551519763,4182385.8979226574,3812549.6511139888,{"$f":"+(1+VLOOKUP(A244,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0039834424430734},9386963.4310917649,8298933.6551519763,4136430.0273339185,3820064.9776202403]
[20,232,25000,23875,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A245,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0039834424430734},9449455.4456958305,8351122.6197392149,4194956.3702095207,3822696.8151712306,{"$f":"+(1+VLOOKUP(A245,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0039834424430734},9449455.4456958305,8351122.6197392149,4148688.7521132673,3830259.3929995336]
[20,233,25000,23875,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A246,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0039834424430734},9512196.3936432227,8403489.1297388729,4207489.4846251905,3832804.4481595503,{"$f":"+(1+VLOOKUP(A246,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0039834424430734},9512196.3936432227,8403489.1297388729,4160909.7168470612,3840414.2974593947]
[20,234,25000,23875,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A247,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0039834424430734},9575187.2665455882,8456033.7891555279,4219985.3521925863,3842872.7040831018,{"$f":"+(1+VLOOKUP(A247,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0039834424430734},9575187.2665455882,8456033.7891555279,4173093.0378460144,3850529.8441339359]
[20,235,25000,23875,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A248,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0039834424430734},9638429.0599645991,8508757.2040485628,4232444.0836046822,3852901.7363460725,{"$f":"+(1+VLOOKUP(A248,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0039834424430734},9638429.0599645991,8508757.2040485628,4185238.8310625749,3860606.1855637622]
[20,236,25000,23875,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A249,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0039834424430734},9701922.7734276913,8561659.9825391583,4244865.789225487,3862891.6977550224,{"$f":"+(1+VLOOKUP(A249,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0039834424430734},9701922.7734276913,8561659.9825391583,4197347.2120920261,3870643.4736982705]
[20,237,25000,23875,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A250,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0039834424430734},9765669.4104438592,8614742.7348173074,4257250.5790910209,3872842.7405212107,{"$f":"+(1+VLOOKUP(A250,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0039834424430734},9765669.4104438592,8614742.7348173074,4209418.2961735893,3880641.85989794]
[20,238,25000,23875,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A251,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0039834424430734},9829669.9785195217,8668006.0731488522,4269598.5629102895,3882755.0162629164,{"$f":"+(1+VLOOKUP(A251,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0039834424430734},9829669.9785195217,8668006.0731488522,4221452.198191518,3890601.4949366171]
[20,239,25000,23875,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A252,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0039834424430734},9893925.4891744368,8721450.6118825451,4281909.8500662595,3892628.6760077477,{"$f":"+(1+VLOOKUP(A252,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0039834424430734},9893925.4891744368,8721450.6118825451,4233449.0326761939,3900522.5290037869]
[20,240,25000,23875,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A253,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0039834424430734},9958436.9579576962,8775076.9674571361,4294184.549616823,3902463.8701949432,{"$f":"+(1+VLOOKUP(A253,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0039834424430734},9958436.9579576962,8775076.9674571361,4245408.9138052138,3910405.1117068394]
[21,241,25000,23875,null,null,null,null,null,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A254,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.003952248754874},10022893.984244147,8828611.2866443302,4257331.9554044781,3920249.3920733249]
[21,242,25000,23875,null,null,null,null,null,null,null,"Kilépési költséggel:","h egy baloldala:","i egynelet baloldala",{"$f":"+(1+VLOOKUP(A255,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.003952248754874},10087605.760732481,8882326.0581701808,4269218.2709492752,3930055.5185532011]
[21,243,25000,23875,null,null,null,null,null,null,null,{"$f":"+L253*(1-J6)-J5","v":8772076.9674571361},{"$f":"+L256/((1+$D$8)^(B253))","v":4294184.5496168789},{"$f":"+K253/((1+$D$9)^(B253))","v":3902463.8701978787},{"$f":"+(1+VLOOKUP(A256,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.003952248754874},10152573.294258868,8936221.8902995717,4281067.9735653605,3939823.6390210725]
[21,244,25000,23875,null,null,null,null,null,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A257,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.003952248754874},10217797.595638741,8990299.3933477141,4292881.1760300305,3949553.9007784193]
[21,245,25000,23875,null,null,null,null,null,null,null,null,"célcella IRR(h)","célcella IRR(i)",{"$f":"+(1+VLOOKUP(A258,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.003952248754874},10283279.67968253,9044559.1796870586,4304657.9907732001,3959246.45055582]
[21,246,25000,23875,null,null,null,null,null,null,null,null,{"$f":"+M256-M253","v":5.5879354476928711E-8},{"$f":"+N256-N253","v":2.9355287551879883E-6},{"$f":"+(1+VLOOKUP(A259,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.003952248754874},10349020.565211449,9099001.8637542259,4316398.529878471,3968901.4345151624]
[21,247,25000,23875,null,null,null,null,null,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A260,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.003952248754874},10415021.275073342,9153628.0620569661,4328102.9050841983,3978518.9982518489]
[21,248,25000,23875,null,null,null,null,null,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A261,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.003952248754874},10481282.836158609,9208438.3931811415,4339771.2277845535,3988099.2867969922]
[21,249,25000,{"$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$40,5,FALSE))^(1/12)","v":1.003952248754874},10547806.27941617,9263433.4777977318,4351403.6090305857,3997642.4446196016]
[21,250,25000,23875,null,null,null,null,null,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A263,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.003952248754874},10614592.639869517,9318613.9386698585,4363000.1595312776,4007148.6156287617]
[21,251,25000,23875,null,null,null,null,null,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A264,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.003952248754874},10681642.956632808,9373980.4006598406,4374560.9896545997,4016617.9431758029]
[21,252,25000,23875,null,null,null,null,null,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A265,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.003952248754874},10748958.27292704,9429533.4907362685,4386086.2094285609,4026050.5700564627]
[22,253,25000,23875,null,null,null,null,null,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A266,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.003949039907811},10816505.06411192,9485243.5034390371,4397575.9285422545,4035446.6385130393]
[22,254,25000,23875,null,null,null,null,null,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A267,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.003949039907811},10884318.600270834,9541141.1234967411,4409030.2563469047,4044806.2902365364]
[22,255,25000,23875,null,null,null,null,null,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A268,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.003949039907811},10952399.934790328,9597226.9826902375,4420449.3018569043,4054129.6663688002]
[22,256,25000,23875,null,null,null,null,null,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A269,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.003949039907811},11020750.125216817,9653501.7149279509,4431833.1737508532,4063416.9075046475]
[22,257,25000,23875,null,null,null,null,null,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A270,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.003949039907811},11089370.233273007,9709965.9562530369,4443181.9803725947,4072668.1536939861]
[{"$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$40,5,FALSE))^(1/12)","v":1.003949039907811},11158261.32487439,9766620.3448505681,4454495.829732243,4081883.5444439263]
[22,259,25000,23875,null,null,null,null,null,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A272,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.003949039907811},{"$f":"+(P271+C272)*O272","v":11227424.470145799},{"$f":"+(Q271+D272)*(O272-$K$8)","v":9823465.521054754},{"$f":"+R271+C272/((1+$E$8)^(B272-1))","v":4465774.8295072149},{"$f":"+S271+C272/((1+$E$9)^(B272-1))","v":4091063.218720885}]
[22,260,25000,23875,null,null,null,null,null,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A273,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.003949039907811},11296860.743438035,9880502.1273561716,4477019.0870432518,4100207.3149526808]
[22,261,25000,23875,null,null,null,null,null,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A274,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.003949039907811},11366571.223344551,9937730.8084090296,4488228.7093554437,4109315.9710306227]
[22,262,25000,23875,null,null,null,null,null,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A275,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.003949039907811},11436556.99271821,9995152.2110384572,4499403.8031292446,4118389.3243115875]
[22,263,25000,23875,null,null,null,null,null,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A276,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.003949039907811},11506819.138688106,10052766.984247809,4510544.4747214913,4127427.5116200936]
[22,264,25000,23875,null,null,null,null,null,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A277,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.003949039907811},11577358.752676444,10110575.779226005,4521650.8301614122,4136430.6692503616]
[23,265,25000,23875,null,null,null,null,null,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A278,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.003906672756238},11647685.371523624,10168149.881542617,4532722.9751516404,4145398.9329683715]
[23,266,25000,23875,null,null,null,null,null,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A279,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.003906672756238},11718286.733456694,10225915.429415287,4543761.0150692165,4154332.4380139099]
[23,267,25000,23875,null,null,null,null,null,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A280,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.003906672756238},11789163.91180698,10283873.059439279,4554765.0549665922,4163231.3191026081]
[23,268,25000,23875,null,null,null,null,null,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A281,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.003906672756238},11860317.984098967,10342023.410326665,4565735.1995726312,4172095.7104279753]
[23,269,25000,23875,null,null,null,null,null,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A282,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.003906672756238},11931750.032066673,10400367.122913366,4576671.5532936044,4180925.7456634203]
[23,270,25000,23875,null,null,null,null,null,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A283,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.003906672756238},12003461.141670097,10458904.840166213,4587574.2202141844,4189721.5579642691]
[23,271,25000,23875,null,null,null,null,null,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A284,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.003906672756238},12075452.403111726,10517637.207190029,4598443.3040984375,4198483.2799697723]
[23,272,25000,23875,null,null,null,null,null,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A285,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.003906672756238},12147724.910853118,10576564.871234745,4609278.9083908079,4207211.0438051037]
[23,273,25000,23875,null,null,null,null,null,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A286,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.003906672756238},12220279.763631528,10635688.481702527,4620081.1362171052,4215904.9810833558]
[23,274,25000,23875,null,null,null,null,null,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A287,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.003906672756238},12293118.06447662,10695008.690154934,4630850.0903854845,4224565.2229075218]
[23,275,25000,23875,null,null,null,null,null,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A288,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.003906672756238},12366240.920727234,10754526.150320102,4641585.8733874252,4233191.8998724734]
[23,276,25000,23875,null,null,null,null,null,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A289,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.003906672756238},12439649.44404822,10814241.518099941,4652288.5873987069,4241785.1420669304]
[24,277,25000,23875,null,null,null,null,null,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A290,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0038954806360232},12513205.244592328,10874034.1500744,4662958.33428038,4250345.0790754231]
[24,278,25000,23875,null,null,null,null,null,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A291,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0038954806360232},12587047.580333121,10934024.935459228,4673595.2155797388,4258871.8399802446]
[24,279,25000,23875,null,null,null,null,null,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A292,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0038954806360232},12661177.567462912,10994214.530936908,4684199.3325312827,4267365.5533633996]
[24,280,25000,23875,null,null,null,null,null,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A293,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0038954806360232},12735596.326522116,11054603.595366176,4694770.7860576855,4275826.3473085407]
[24,281,25000,23875,null,null,null,null,null,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A294,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0038954806360232},12810304.98241619,11115192.789789233,4705309.6767707504,4284254.3494029026]
[24,282,25000,23875,null,null,null,null,null,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A295,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0038954806360232},12885304.664432645,11175982.777438981,4715816.1049723728,4292649.686739224]
[24,283,25000,23875,null,null,null,null,null,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A296,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0038954806360232},12960596.506258102,11236974.223746283,4726290.1706554908,4301012.485917666]
[24,284,25000,23875,null,null,null,null,null,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A297,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0038954806360232},13036181.645995442,11298167.796347244,4736731.9735050378,4309342.8730477197]
[24,285,25000,23875,null,null,null,null,null,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A298,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0038954806360232},13112061.226180999,11359564.165090524,4747141.6128988937,4317640.9737501079]
[24,286,25000,23875,null,null,null,null,null,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A299,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0038954806360232},13188236.393801838,11421164.00204467,4757519.1879088264,4325906.9131586803]
[24,287,25000,23875,null,null,null,null,null,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A300,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0038954806360232},13264708.300313091,11482967.981505468,4767864.7973014396,4334140.8159223003]
[24,288,25000,23875,null,null,null,null,null,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A301,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0038954806360232},13341478.101655357,11544976.780003332,4778178.539539109,4342342.8062067246]
[25,289,25000,23875,null,null,null,null,null,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A302,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0038619152158725},13418098.306818767,11606802.762940044,4788460.5127809197,4350513.0076964749]
[25,290,25000,23875,null,null,null,null,null,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A303,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0038619152158725},13495014.412718341,11668831.562618477,4798710.8148836037,4358651.5435967036]
[25,291,25000,23875,null,null,null,null,null,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A304,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0038619152158725},13572227.562097633,11731063.844367815,4808929.5434024669,4366758.5366350533]
[25,292,25000,23875,null,null,null,null,null,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A305,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0038619152158725},13649738.90211338,11793500.275699817,4819116.7955923211,4374834.1090635043]
[25,293,25000,23875,null,null,null,null,null,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A306,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0038619152158725},13727549.584352536,11856141.526315976,4829272.6684084078,4382878.3826602204]
[25,294,25000,23875,null,null,null,null,null,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A307,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0038619152158725},13805660.764849389,11918988.268114707,4839397.2585073197,4390891.4787313854]
[25,295,25000,23875,null,null,null,null,null,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A308,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0038619152158725},13884073.604102733,11982041.175198548,4849490.6622479241,4398873.5181130301]
[25,296,25000,23875,null,null,null,null,null,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A309,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0038619152158725},13962789.267093107,12045300.923881395,4859552.9756922778,4406824.6211728575]
[25,297,25000,23875,null,null,null,null,null,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A310,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0038619152158725},14041808.923300112,12108768.192695756,4869584.2946065404,4414744.9078120561]
[25,298,25000,23875,null,null,null,null,null,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A311,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0038619152158725},14121133.746719776,12172443.662400026,4879584.7144618882,4422634.4974671081]
[25,299,25000,23875,null,null,null,null,null,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A312,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0038619152158725},14200764.915882001,12236328.015985789,4889554.3304354204,4430493.5091115916]
[25,300,25000,23875,null,null,null,null,null,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A313,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0038619152158725},14280703.613868071,12300421.938685147,4899493.2374110669,4438322.0612579724]
[26,301,25000,23875,null,null,null,null,null,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A314,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.003865110879671},14360996.744547382,12364765.502287639,4909401.5299804909,4446120.2719593933]
[26,302,25000,23875,null,null,null,null,null,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A315,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.003865110879671},14441600.217079643,12429320.347037366,4919279.3024439877,4453888.2588114543]
[26,303,25000,23875,null,null,null,null,null,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A316,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.003865110879671},14522515.230970528,12494087.166705709,4929126.6488113841,4461626.1389539838]
[26,304,25000,23875,null,null,null,null,null,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A317,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.003865110879671},14603742.990361933,12559066.657342151,4938943.6628029319,4469334.0290728081]
[26,305,25000,23875,null,null,null,null,null,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A318,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.003865110879671},14685284.704049891,12624259.517281748,4948730.4378502006,4477012.045401508]
[26,306,25000,23875,null,null,null,null,null,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A319,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.003865110879671},14767141.585502572,12689666.447152637,4958487.0670969663,4484660.3037231741]
[26,307,25000,23875,null,null,null,null,null,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A320,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.003865110879671},14849314.852878332,12755288.149883568,4968213.6434000973,4492278.9193721516]
[26,308,25000,23875,null,null,null,null,null,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A321,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.003865110879671},14931805.729043845,12821125.330711456,4977910.2593304394,4499868.0072357785]
[26,309,25000,23875,null,null,null,null,null,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A322,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.003865110879671},15014615.441592298,12887178.697188959,4987577.0071736965,4507427.6817561202]
[26,310,25000,23875,null,null,null,null,null,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A323,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.003865110879671},15097745.222861664,12953448.959192084,4997213.9789313087,4514958.056931694]
[26,311,25000,23875,null,null,null,null,null,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A324,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.003865110879671},15181196.30995304,13019936.828927819,5006821.2663213275,4522459.2463191878]
[26,312,25000,23875,null,null,null,null,null,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A325,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.003865110879671},15264969.944749052,13086643.020941781,5016398.9607792888,4529931.3630351741]
[27,313,25000,{"$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$40,5,FALSE))^(1/12)","v":1.00384673142907},15348786.352685053,13153327.288007578,5025947.1534590833,4537374.5197578138]
[27,314,25000,23875,null,null,null,null,null,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A327,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.00384673142907},15432925.179831734,13220229.296629684,5035465.935233824,4544788.8287285576]
[27,315,25000,23875,null,null,null,null,null,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A328,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.00384673142907},15517387.666449206,13287349.757791176,5044955.3966967128,4552174.4017538354]
[27,316,25000,23875,null,null,null,null,null,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A329,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.00384673142907},15602175.057568526,13354689.384796677,5054415.6281618988,4559531.3502067467]
[27,317,25000,23875,null,null,null,null,null,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A330,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.00384673142907},15687288.603010053,13422248.893279934,5063846.719665342,4566859.7850287361]
[27,318,25000,23875,null,null,null,null,null,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A331,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.00384673142907},15772729.557401869,13490029.001211425,5073248.7609656677,4574159.8167312685]
[27,319,25000,23875,null,null,null,null,null,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A332,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.00384673142907},15858499.180198275,13558030.428905992,5082621.8415450212,4581431.5553974938]
[27,320,25000,23875,null,null,null,null,null,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A333,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.00384673142907},15944598.735698352,13626253.89903049,5091966.0506099192,4588675.1106839096]
[27,321,25000,23875,null,null,null,null,null,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A334,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.00384673142907},16031029.493064599,13694700.136611473,5101281.4770921003,4595890.5918220123]
[{"$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$40,5,FALSE))^(1/12)","v":1.00384673142907},16117792.726341646,13763369.869042894,5110568.2096493691,4603078.107619945]
[27,323,25000,23875,null,null,null,null,null,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A336,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.00384673142907},{"$f":"+(P335+C336)*O336","v":16204889.714475026},{"$f":"+(Q335+D336)*(O336-$K$8)","v":13832263.826093838},{"$f":"+R335+C336/((1+$E$8)^(B336-1))","v":5119826.3366664425},{"$f":"+S335+C336/((1+$E$9)^(B336-1))","v":4610237.7664641393}]
[27,324,25000,23875,null,null,null,null,null,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A337,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.00384673142907},16292321.741330037,13901382.739916276,5129055.9462557891,4617369.6763209486]
[28,325,25000,23875,null,null,null,null,null,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A338,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0038259557111604},16379751.09163712,13970438.037826225,5138257.1262584683,4624473.9447382772]
[28,326,25000,23875,null,null,null,null,null,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A339,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0038259557111604},16467514.942766333,14039717.384654341,5147429.9642449655,4631550.6788472012]
[28,327,25000,23875,null,null,null,null,null,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A340,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0038259557111604},16555614.574503008,14109221.507324109,5156574.5475160275,4638599.9853635831]
[28,328,25000,23875,null,null,null,null,null,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A341,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0038259557111604},16644051.271528877,14178951.135117505,5165690.9631034918,4645621.9705896843]
[28,329,25000,23875,null,null,null,null,null,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A342,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0038259557111604},16732826.323440809,14248906.99968265,5174779.2977711149,4652616.740415765]
[28,330,25000,23875,null,null,null,null,null,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A343,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0038259557111604},16821941.024769612,14319089.835041488,5183839.6380153988,4659584.400321682]
[28,331,25000,23875,null,null,null,null,null,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A344,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0038259557111604},16911396.674998913,14389500.377597485,5192872.0700664138,4666525.0553784799]
[28,332,25000,23875,null,null,null,null,null,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A345,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0038259557111604},17001194.578584105,14460139.366143359,5201876.67988862,4673438.810249975]
[28,333,25000,23875,null,null,null,null,null,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A346,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0038259557111604},17091336.044971365,14531007.541868828,5210853.5531816836,4680325.7691943338]
[28,334,25000,23875,null,null,null,null,null,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A347,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0038259557111604},17181822.388616763,14602105.648368392,5219802.7753812941,4687186.0360656455]
[28,335,25000,23875,null,null,null,null,null,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A348,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0038259557111604},17272654.929005414,14673434.431649132,5228724.431659977,4694019.7143154861]
[28,336,25000,23875,null,null,null,null,null,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A349,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0038259557111604},17363834.990670726,14744994.640138537,5237618.6069279043,4700826.9069944816]
[29,337,25000,23875,null,null,null,null,null,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A350,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0038259557111604},17455363.90321371,14816787.024692358,5246485.385833703,4707607.7167538591]
[29,338,25000,23875,null,null,null,null,null,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A351,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0038259557111604},17547243.001322374,14888812.338602491,5255324.8527652593,4714362.245846997]
[29,339,25000,23875,null,null,null,null,null,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A352,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0038259557111604},17639473.624791183,14961071.337604871,5264137.0918505248,4721090.5961309662]
[29,340,25000,23875,null,null,null,null,null,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A353,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0038259557111604},17732057.118540596,15033564.77988741,5272922.1869583139,4727792.8690680657]
[29,341,25000,23875,null,null,null,null,null,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A354,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0038259557111604},17824994.832636677,15106293.426097948,5281680.2216991028,4734469.1657273527]
[29,342,25000,23875,null,null,null,null,null,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A355,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0038259557111604},17918288.122310787,15179258.039352238,5290411.2794258278,4741119.5867861668]
[29,343,25000,23875,null,null,null,null,null,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A356,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0038259557111604},18011938.347979341,15252459.385241952,5299115.4432346746,4747744.2325316481]
[29,344,25000,23875,null,null,null,null,null,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A357,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0038259557111604},18105946.875263639,15325898.23184271,5307792.7959658718,4754343.2028622497]
[29,345,25000,23875,null,null,null,null,null,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A358,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0038259557111604},18200315.0750098,15399575.349722143,5316443.4202044792,4760916.5972892446]
[29,346,25000,23875,null,null,null,null,null,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A359,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0038259557111604},18295044.323308732,15473491.511947982,5325067.3982811719,4767464.514938225]
[29,347,25000,23875,null,null,null,null,null,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A360,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0038259557111604},18390136.001516208,15547647.494096158,5333664.8122730274,4773987.0545505993]
[29,348,25000,23875,null,null,null,null,null,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A361,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0038259557111604},18485591.496273004,15622044.074258951,5342235.7440043027,4780484.3144850787]
[30,349,25000,23875,null,null,null,null,null,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A362,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0038019842632471},18580968.473845229,15696306.977719005,5350780.2750472147,4786956.3927191608]
[30,350,25000,23875,null,null,null,null,null,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A363,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0038019842632471},18676708.073185258,15770809.04590901,5359298.486722718,4793403.3868506094]
[30,351,25000,23875,null,null,null,null,null,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A364,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0038019842632471},18772811.67297535,15845551.049062356,5367790.4601012776,4799825.3940989235]
[30,352,25000,23875,null,null,null,null,null,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A365,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0038019842632471},18869280.657139484,15920533.759892983,5376256.2760036401,4806222.5113068046]
[30,353,25000,23875,null,null,null,null,null,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A366,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0038019842632471},18966116.414863303,15995757.953603368,5384696.0150016025,4812594.8349416163]
[30,354,25000,23875,null,null,null,null,null,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A367,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0038019842632471},19063320.340614107,16071224.407892538,5393109.7574187806,4818942.4610968409]
[30,355,25000,23875,null,null,null,null,null,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A368,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0038019842632471},19160893.834160939,16146933.90296411,5401497.5833313726,4825265.4854935268]
[30,356,25000,23875,null,null,null,null,null,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A369,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0038019842632471},19258838.300594747,16222887.221534355,5409859.5725689214,4831564.0034817327]
[30,357,25000,23875,null,null,null,null,null,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A370,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0038019842632471},19357155.150348611,16299085.148840299,5418195.8047150746,4837838.1100419639]
[30,358,25000,23875,null,null,null,null,null,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A371,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0038019842632471},19455845.799218051,16375528.472647831,5426506.35910834,4844087.8997866064]
[30,359,25000,23875,null,null,null,null,null,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A372,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0038019842632471},19554911.668381423,16452217.983259851,5434791.3148428444,4850313.4669613531]
[30,360,25000,23875,null,null,null,null,null,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A373,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0038019842632471},19654354.184420377,16529154.473524442,5443050.7507690825,4856514.9054466253]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Kilépési költséggel:","h egy baloldala:","i egynelet baloldala"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+Q373*(1-J6)-J5","v":16526154.473524442},{"$f":"+Q376/((1+$E$8)^(B373))","v":5443050.7507694317},{"$f":"+P373/((1+$E$9)^(B373))","v":4856514.9056475181}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"célcella IRR(h)","célcella IRR(i)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+R376-R373","v":3.4924596548080444E-7},{"$f":"+S376-S373","v":2.0089279860258102E-4}]

{"sheet":"hozamok","index":2,"n_rows":160,"n_cols":5,"rows_kept":160,"cut":false,"hidden":false,"merged":[[8,2,8,4]]}
[]
["Main menu","Hungary"]
[null,"HU_31_12_2021_GVT_LLP_15_EXT_45_UFR_4.5"]
["Coupon_freq",0]
["LLP",15]
["Convergence",45]
["UFR",4.5]
["alpha",9.009700000000001E-2]
["CRA",10,"forward hozamok"]
["VA",null,"10 éves forward","20 éves forward","30 éves forward"]
[1,3.4909999999999997E-2,{"$f":"$B11","v":3.4909999999999997E-2},{"$f":"$B11","v":3.4909999999999997E-2},{"$f":"$B11","v":3.4909999999999997E-2}]
[2,3.943E-2,{"$f":"(1+$B12)^$A12/(1+$B11)^$A11-1","v":4.3969741233537363E-2},{"$f":"(1+$B12)^$A12/(1+$B11)^$A11-1","v":4.3969741233537363E-2},{"$f":"(1+$B12)^$A12/(1+$B11)^$A11-1","v":4.3969741233537363E-2}]
[3,4.1300000000000003E-2,{"$f":"(1+$B13)^$A13/(1+$B12)^$A12-1","v":4.505009879563171E-2},4.505009879563171E-2,4.505009879563171E-2]
[4,4.2270000000000002E-2,4.5185424859996548E-2,4.5185424859996548E-2,4.5185424859996548E-2]
[5,4.2909999999999997E-2,4.5473932297674935E-2,4.5473932297674935E-2,4.5473932297674935E-2]
[6,4.3380000000000002E-2,4.5733179077483532E-2,4.5733179077483532E-2,4.5733179077483532E-2]
[7,4.3709999999999999E-2,4.5692192974640999E-2,4.5692192974640999E-2,4.5692192974640999E-2]
[8,4.3950000000000003E-2,4.5631545967689258E-2,4.5631545967689258E-2,4.5631545967689258E-2]
[9,4.4179999999999997E-2,4.602182516339326E-2,4.602182516339326E-2,4.602182516339326E-2]
[10,4.4330000000000001E-2,4.5680970031950929E-2,4.5680970031950929E-2,4.5680970031950929E-2]
[11,4.4490000000000002E-2,null,4.6091348852708158E-2,4.6091348852708158E-2]
[12,4.4690000000000001E-2,null,4.689252916328468E-2,4.689252916328468E-2]
[13,4.4929999999999998E-2,null,4.7814304230640259E-2,4.7814304230640259E-2]
[14,4.5220000000000003E-2,null,4.8997332168055241E-2,4.8997332168055241E-2]
[15,4.5569999999999999E-2,null,5.0482323896306136E-2,5.0482323896306136E-2]
[16,4.5870000000000001E-2,null,5.0380343137719219E-2,5.0380343137719219E-2]
[17,4.6120000000000001E-2,null,5.0128136926682387E-2,5.0128136926682387E-2]
[18,4.6309999999999997E-2,null,4.9545284913625753E-2,4.9545284913625753E-2]
[19,4.6460000000000001E-2,null,{"$f":"(1+$B29)^$A29/(1+$B28)^$A28-1","v":4.9163680197471527E-2},4.9163680197471527E-2]
[20,4.6580000000000003E-2,null,4.8862616328747333E-2,4.8862616328747333E-2]
[21,4.6670000000000003E-2,null,null,4.8471626179341643E-2]
[22,4.675E-2,null,null,4.8431413199573781E-2]
[23,4.6800000000000001E-2,null,null,4.7900604453342099E-2]
[24,4.684E-2,null,null,4.7760421975324041E-2]
[25,4.6859999999999999E-2,null,null,4.7340114647489218E-2]
[26,4.6879999999999998E-2,null,null,4.7380124199866813E-2]
[27,4.6890000000000001E-2,null,null,4.7150033530869884E-2]
[28,4.6890000000000001E-2,null,null,4.6890000000000098E-2]
[29,4.6890000000000001E-2,null,null,4.6890000000000098E-2]
[30,4.6879999999999998E-2,null,null,4.6590041547936334E-2]
[31,4.6859999999999999E-2]
[32,4.6850000000000003E-2]
[33,4.6829999999999997E-2]
[34,4.6809999999999997E-2]
[35,4.6789999999999998E-2]
[36,4.6760000000000003E-2]
[37,4.6739999999999997E-2]
[38,4.6710000000000002E-2]
[39,4.6690000000000002E-2]
[40,4.666E-2]
[41,4.6640000000000001E-2]
[42,4.6609999999999999E-2]
[43,4.6580000000000003E-2]
[44,4.6559999999999997E-2]
[45,4.6530000000000002E-2]
[46,4.6510000000000003E-2]
[47,4.648E-2]
[48,4.6460000000000001E-2]
[49,4.6440000000000002E-2]
[50,4.641E-2]
[51,4.6390000000000001E-2]
[52,4.6370000000000001E-2]
[53,4.6350000000000002E-2]
[54,4.632E-2]
[55,4.6300000000000001E-2]
[56,4.6280000000000002E-2]
[57,4.6260000000000003E-2]
[58,4.6240000000000003E-2]
[59,4.6219999999999997E-2]
[60,4.6210000000000001E-2]
[61,4.6190000000000002E-2]
[62,4.6170000000000003E-2]
[63,4.6149999999999997E-2]
[64,4.614E-2]
[65,4.6120000000000001E-2]
[66,4.6100000000000002E-2]
[67,4.6089999999999999E-2]
[68,4.607E-2]
[69,4.6059999999999997E-2]
[70,4.6039999999999998E-2]
[71,4.6030000000000001E-2]
[72,4.6010000000000002E-2]
[73,4.5999999999999999E-2]
[74,4.5990000000000003E-2]
[75,4.598E-2]
[76,4.5960000000000001E-2]
[77,4.5949999999999998E-2]
[78,4.5940000000000002E-2]
[79,4.5929999999999999E-2]
[80,4.5920000000000002E-2]
[81,4.5900000000000003E-2]
[82,4.589E-2]
[83,4.5879999999999997E-2]
[84,4.5870000000000001E-2]
[85,4.5859999999999998E-2]
[86,4.5850000000000002E-2]
[87,4.5839999999999999E-2]
[88,4.5830000000000003E-2]
[89,4.582E-2]
[90,4.582E-2]
[91,4.5809999999999997E-2]
[92,4.58E-2]
[93,4.5789999999999997E-2]
[94,4.5780000000000001E-2]
[95,4.5769999999999998E-2]
[96,4.5760000000000002E-2]
[97,4.5760000000000002E-2]
[98,4.5749999999999999E-2]
[99,4.5740000000000003E-2]
[100,4.573E-2]
[101,4.573E-2]
[102,4.5719999999999997E-2]
[103,4.5710000000000001E-2]
[104,4.5710000000000001E-2]
[105,4.5699999999999998E-2]
[106,4.5690000000000001E-2]
[107,4.5690000000000001E-2]
[108,4.5679999999999998E-2]
[109,4.5670000000000002E-2]
[110,4.5670000000000002E-2]
[111,4.5659999999999999E-2]
[112,4.5659999999999999E-2]
[113,4.5650000000000003E-2]
[114,4.564E-2]
[115,4.564E-2]
[116,4.5629999999999997E-2]
[117,4.5629999999999997E-2]
[118,4.5620000000000001E-2]
[119,4.5620000000000001E-2]
[120,4.5609999999999998E-2]
[121,4.5609999999999998E-2]
[122,4.5600000000000002E-2]
[123,4.5600000000000002E-2]
[124,4.5589999999999999E-2]
[125,4.5589999999999999E-2]
[126,4.5580000000000002E-2]
[127,4.5580000000000002E-2]
[128,4.5569999999999999E-2]
[129,4.5569999999999999E-2]
[130,4.5560000000000003E-2]
[131,4.5560000000000003E-2]
[132,4.5560000000000003E-2]
[133,4.555E-2]
[134,4.555E-2]
[135,4.5539999999999997E-2]
[136,4.5539999999999997E-2]
[137,4.5539999999999997E-2]
[138,4.5530000000000001E-2]
[139,4.5530000000000001E-2]
[140,4.5519999999999998E-2]
[141,4.5519999999999998E-2]
[142,4.5519999999999998E-2]
[143,4.5510000000000002E-2]
[144,4.5510000000000002E-2]
[145,4.5510000000000002E-2]
[146,4.5499999999999999E-2]
[147,4.5499999999999999E-2]
[148,4.5499999999999999E-2]
[149,4.5490000000000003E-2]
[150,4.5490000000000003E-2]