{"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",{"$f":"+Számítás!C6","v":1.6818964240107315E-2},{"$f":"+Számítás!D6","v":1.170203474984044E-2},{"$f":"+Számítás!E6","v":1.0195477429828292E-2}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[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":1.6818964240107315E-2},{"$f":"D11-D10","v":1.170203474984044E-2},1.0195477429828292E-2,null,null,"Kifizetéskor felszámolt vagyonarányos díj:",null,{"$f":"+'TKM Összesítő'!D22","v":0}]
[]
[null,"IRR(h)",5.0120065741829176E-3,5.1426761954304441E-3,4.4704844173956886E-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)",6.3290546321426409E-3,6.0597300800441989E-3,5.2758651981685799E-3]
[null,"1+h",{"$f":"+(1+C8)^12","v":1.0618300262050662},1.0634878952293789,1.0549846929850746]
[null,"1+i",1.0786489904451735,1.0751899299792194,1.0651801704149029]
[null,"Célérték",{"$f":"+ABS(H139)+ABS(I139)","v":3.5841949284076691E-6},{"$f":"+ABS(M259)+ABS(N259)","v":2.0281784236431122E-4},{"$f":"+ABS(R379)+ABS(S379)","v":9.592156857252121E-6}]
["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$40,3,FALSE))^(1/12)","v":1.0107235358453841},{"$f":"+C14*E14","v":25268.088396134601},{"$f":"+D14*(E14-$K$8)","v":20076.573556034524},{"$f":"+C14","v":25000},{"$f":"+C14","v":25000},{"$f":"+(1+VLOOKUP(A14,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0107235358453841},{"$f":"+C14*J14","v":25268.088396134601},{"$f":"+D14*(J14-$K$8)","v":20076.573556034524},{"$f":"+C14","v":25000},{"$f":"+C14","v":25000},{"$f":"+(1+VLOOKUP(A14,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0107235358453841},{"$f":"+C14*O14","v":25268.088396134601},{"$f":"+D14*(O14-$K$8)","v":20076.573556034524},{"$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$40,3,FALSE))^(1/12)","v":1.0107235358453841},{"$f":"+(F14+C15)*E15","v":50807.140043929481},{"$f":"+(G14+D15)*(E15-$K$8)","v":44397.333303204476},{"$f":"+H14+C15/((1+$C$8)^(B15-1))","v":49875.324709023436},{"$f":"+I14+C15/((1+$C$9)^(B15-1))","v":49842.768759308645},{"$f":"+(1+VLOOKUP(A15,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0107235358453841},{"$f":"+(K14+C15)*J15","v":50807.140043929481},{"$f":"+(L14+D15)*(J15-$K$8)","v":44397.333303204476},{"$f":"+M14+C15/((1+$D$8)^(B15-1))","v":49872.090890248131},{"$f":"+N14+C15/((1+$D$9)^(B15-1))","v":49849.419226839491},{"$f":"+(1+VLOOKUP(A15,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0107235358453841},{"$f":"+(P14+C15)*O15","v":50807.140043929481},{"$f":"+(Q14+D15)*(O15-$K$8)","v":44397.333303204476},{"$f":"+R14+C15/((1+$E$8)^(B15-1))","v":49888.735296687475},{"$f":"+S14+C15/((1+$E$9)^(B15-1))","v":49868.795586843007}]
[1,3,25000,{"$f":"+C16*(1-$J$3)","v":23875},{"$f":"+(1+VLOOKUP(A16,hozamok!$A$11:$E$40,3,FALSE))^(1/12)","v":1.0107235358453841},{"$f":"+(F15+C16)*E16","v":76620.060627526618},{"$f":"+(G15+D16)*(E16-$K$8)","v":68964.755793906428},74626.595884197508,74529.295144447911,{"$f":"+(1+VLOOKUP(A16,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0107235358453841},{"$f":"+(K15+C16)*J16","v":76620.060627526618},{"$f":"+(L15+D16)*(J16-$K$8)","v":68964.755793906428},{"$f":"+M15+C16/((1+$D$8)^(B16-1))","v":74616.927100358706},{"$f":"+N15+C16/((1+$D$9)^(B16-1))","v":74549.164663288291},{"$f":"+(1+VLOOKUP(A16,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0107235358453841},{"$f":"+(P15+C16)*O16","v":76620.060627526618},{"$f":"+(Q15+D16)*(O16-$K$8)","v":68964.755793906428},{"$f":"+R15+C16/((1+$E$8)^(B16-1))","v":74666.701083430555},{"$f":"+S15+C16/((1+$E$9)^(B16-1))","v":74607.075344450306}]
[1,4,25000,23875,{"$f":"+(1+VLOOKUP(A17,hozamok!$A$11:$E$40,3,FALSE))^(1/12)","v":1.0107235358453841},{"$f":"+(F16+C17)*E17","v":102709.786990276},93781.342697894084,99254.432181939395,99060.561802711367,{"$f":"+(1+VLOOKUP(A17,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0107235358453841},102709.786990276,93781.342697894084,99235.15971164564,99100.137829149564,{"$f":"+(1+VLOOKUP(A17,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0107235358453841},102709.786990276,93781.342697894084,99334.390349695634,99215.524242933185]
[1,5,25000,23875,{"$f":"+(1+VLOOKUP(A18,hozamok!$A$11:$E$40,3,FALSE))^(1/12)","v":1.0107235358453841},129079.28746887259,118849.62105702018,123759.44917341952,123437.54520127847,{"$f":"+(1+VLOOKUP(A18,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0107235358453841},129079.28746887259,118849.62105702018,123727.43647425363,123503.23481416451,{"$f":"+(1+VLOOKUP(A18,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0107235358453841},129079.28746887259,118849.62105702018,123892.29389085605,123694.82365755888]
[1,6,25000,23875,{"$f":"+(1+VLOOKUP(A19,hozamok!$A$11:$E$40,3,FALSE))^(1/12)","v":1.0107235358453841},155731.56223107627,144172.143542562,148142.2593599477,147661.2156660828,{"$f":"+(1+VLOOKUP(A19,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0107235358453841},155731.56223107627,144172.143542562,148094.40182420154,147759.34631071886,{"$f":"+(1+VLOOKUP(A19,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0107235358453841},155731.56223107627,144172.143542562,148340.90031795704,148045.65138761696]
[1,7,25000,23875,{"$f":"+(1+VLOOKUP(A20,hozamok!$A$11:$E$40,3,FALSE))^(1/12)","v":1.0107235358453841},182669.64361705349,169751.48871515665,172403.47218828261,171732.53742043595,{"$f":"+(1+VLOOKUP(A20,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0107235358453841},182669.64361705349,169751.48871515665,172336.69690033881,171869.35764635247,{"$f":"+(1+VLOOKUP(A20,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0107235358453841},182669.64361705349,169751.48871515665,172680.69606743741,172268.68167518667]
[1,8,25000,23875,{"$f":"+(1+VLOOKUP(A21,hozamok!$A$11:$E$40,3,FALSE))^(1/12)","v":1.0107235358453841},209896.59648437912,195590.26128737265,196543.69406586487,195652.46862340838,{"$f":"+(1+VLOOKUP(A21,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0107235358453841},209896.59648437912,195590.26128737265,196454.95956121484,195834.14881607296,{"$f":"+(1+VLOOKUP(A21,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0107235358453841},209896.59648437912,195590.26128737265,196912.16541080765,196364.5852238058]
[1,9,25000,23875,{"$f":"+(1+VLOOKUP(A22,hozamok!$A$11:$E$40,3,FALSE))^(1/12)","v":1.0107235358453841},237415.51855673807,221691.09238894455,220563.52837597407,219421.96140796901,{"$f":"+(1+VLOOKUP(A22,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0107235358453841},237415.51855673807,221691.09238894455,220449.82440186231,219654.59451447477,{"$f":"+(1+VLOOKUP(A22,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0107235358453841},237415.51855673807,221691.09238894455,221035.79046428521,220334.02921704156]
[1,10,25000,{"$f":"+C23*(1-$J$3)","v":23875},{"$f":"+(1+VLOOKUP(A23,hozamok!$A$11:$E$40,3,FALSE))^(1/12)","v":1.0107235358453841},265229.54077636625,248056.63983469762,244463.5754928104,243041.9619188848,{"$f":"+(1+VLOOKUP(A23,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0107235358453841},265229.54077636625,248056.63983469762,244321.92277049445,243331.56416766485,{"$f":"+(1+VLOOKUP(A23,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0107235358453841},265229.54077636625,248056.63983469762,245052.05119838685,244177.67733696406]
[1,11,25000,23875,{"$f":"+(1+VLOOKUP(A24,hozamok!$A$11:$E$40,3,FALSE))^(1/12)","v":1.0107235358453841},293341.82766027097,274689.58839518967,268244.43279650091,266513.41035038215,{"$f":"+(1+VLOOKUP(A24,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0107235358453841},293341.82766027097,274689.58839518967,268071.88278511696,266865.92196499591,{"$f":"+(1+VLOOKUP(A24,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0107235358453841},293341.82766027097,274689.58839518967,268961.42544747825,267896.18978252274]
[1,12,25000,23875,{"$f":"+(1+VLOOKUP(A25,hozamok!$A$11:$E$40,3,FALSE))^(1/12)","v":1.0107235358453841},321755.57766027097,301592.650070098,291906.69468803104,289837.24098357122,{"$f":"+(1+VLOOKUP(A25,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0107235358453841},321755.57766027097,301592.650070098,291700.32935005496,290258.52689060866,{"$f":"+(1+VLOOKUP(A25,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0107235358453841},321755.57766027097,301592.650070098,292764.38891928113,291490.22328782635]
[2,13,25000,23875,{"$f":"+(1+VLOOKUP(A26,hozamok!$A$11:$E$40,3,FALSE))^(1/12)","v":1.0090133256662939},349880.99860832683,328211.94627626427,315450.95260410156,313014.38222363498,{"$f":"+(1+VLOOKUP(A26,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0090133256662939},349880.99860832683,328211.94627626427,315207.88417239534,313510.23275478394,{"$f":"+(1+VLOOKUP(A26,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0090133256662939},349880.99860832683,328211.94627626427,316461.41520433803,314960.43114032713]
[2,14,25000,23875,{"$f":"+(1+VLOOKUP(A27,hozamok!$A$11:$E$40,3,FALSE))^(1/12)","v":1.0090133256662939},378259.92313488916,355055.69254244008,338877.79503191158,336045.75663678464,{"$f":"+(1+VLOOKUP(A27,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0090133256662939},378259.92313488916,355055.69254244008,338595.16577834496,336621.88822510606,{"$f":"+(1+VLOOKUP(A27,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0090133256662939},378259.92313488916,355055.69254244008,340052.97578543512,338307.46319890954]
[2,15,25000,23875,{"$f":"+(1+VLOOKUP(A28,hozamok!$A$11:$E$40,3,FALSE))^(1/12)","v":1.0090133256662939},406894.63615026855,382125.78139910591,362187.80752386758,358932.28098698199,{"$f":"+(1+VLOOKUP(A28,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0090133256662939},406894.63615026855,382125.78139910591,361862.78952950524,359594.33685743855,{"$f":"+(1+VLOOKUP(A28,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0090133256662939},406894.63615026855,382125.78139910591,363539.54004698276,361531.9659118838]
[2,16,25000,23875,{"$f":"+(1+VLOOKUP(A29,hozamok!$A$11:$E$40,3,FALSE))^(1/12)","v":1.0090133256662939},435787.44315941643,409424.12133428577,385381.57271221955,381674.86627243157,{"$f":"+(1+VLOOKUP(A29,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0090133256662939},435787.44315941643,409424.12133428577,385011.36763906345,382428.4171267132,{"$f":"+(1+VLOOKUP(A29,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0090133256662939},435787.44315941643,409424.12133428577,386921.57528435474,384634.58233488532]
[2,17,25000,23875,{"$f":"+(1+VLOOKUP(A30,hozamok!$A$11:$E$40,3,FALSE))^(1/12)","v":1.0090133256662939},464940.67044755112,436952.63692809903,408459.67032362352,404274.41776184278,{"$f":"+(1+VLOOKUP(A30,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0090133256662939},464940.67044755112,436952.63692809903,408041.50918790104,405124.96245753358,{"$f":"+(1+VLOOKUP(A30,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0090133256662939},464940.67044755112,436952.63692809903,410199.54671318555,407615.95214867999]
[2,18,25000,23875,{"$f":"+(1+VLOOKUP(A31,hozamok!$A$11:$E$40,3,FALSE))^(1/12)","v":1.0090133256662939},494356.66526745725,464713.26898844662,431422.677193632,426731.83503046405,{"$f":"+(1+VLOOKUP(A31,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0090133256662939},494356.66526745725,464713.26898844662,430953.82014061982,427684.80125459447,{"$f":"+(1+VLOOKUP(A31,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0090133256662939},494356.66526745725,464713.26898844662,433373.91747862654,430476.71167687612]
[2,19,25000,23875,{"$f":"+(1+VLOOKUP(A32,hozamok!$A$11:$E$40,3,FALSE))^(1/12)","v":1.0090133256662939},524037.79602847324,492707.97468784126,454271.16728111188,449048.01199589059,{"$f":"+(1+VLOOKUP(A32,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0090133256662939},524037.79602847324,492707.97468784126,453748.90336148581,450108.75693291781,{"$f":"+(1+VLOOKUP(A32,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0090133256662939},524037.79602847324,492707.97468784126,456445.14866456063,453217.49390354345]
[2,20,25000,23875,{"$f":"+(1+VLOOKUP(A33,hozamok!$A$11:$E$40,3,FALSE))^(1/12)","v":1.0090133256662939},553986.45248718199,520938.7277013915,477005.71168259048,471223.83695364662,{"$f":"+(1+VLOOKUP(A33,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0090133256662939},553986.45248718199,520938.7277013915,476427.35863029177,472397.64794790681,{"$f":"+(1+VLOOKUP(A33,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0090133256662939},553986.45248718199,520938.7277013915,479413.69930277643,475838.92849073955]
[2,21,25000,23875,{"$f":"+(1+VLOOKUP(A34,hozamok!$A$11:$E$40,3,FALSE))^(1/12)","v":1.0090133256662939},584205.04593982117,549407.51834594947,499626.87864653009,493260.19261254417,{"$f":"+(1+VLOOKUP(A34,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0090133256662939},584205.04593982117,549407.51834594947,498989.78265813849,494552.28782521869,{"$f":"+(1+VLOOKUP(A34,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0090133256662939},584205.04593982117,549407.51834594947,502280.026382101,498341.64179594436]
[2,22,25000,23875,{"$f":"+(1+VLOOKUP(A35,hozamok!$A$11:$E$40,3,FALSE))^(1/12)","v":1.0090133256662939},614696.0094164263,578116.3537204311,522135.23358753137,515157.95612981915,{"$f":"+(1+VLOOKUP(A35,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0090133256662939},614696.0094164263,578116.3537204311,521436.76910313539,516573.4851904579,{"$f":"+(1+VLOOKUP(A35,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0090133256662939},614696.0094164263,578116.3537204311,525044.58485749247,520726.25688940322]
[2,23,25000,23875,{"$f":"+(1+VLOOKUP(A36,hozamok!$A$11:$E$40,3,FALSE))^(1/12)","v":1.0090133256662939},645461.79787672509,607067.25784732075,544531.33910046576,536917.9991460467,{"$f":"+(1+VLOOKUP(A36,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0090133256662939},645461.79787672509,607067.25784732075,543768.90858602058,538462.04379868996,{"$f":"+(1+VLOOKUP(A36,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0090133256662939},645461.79787672509,607067.25784732075,547707.8276590918,542993.39357137878]
[2,24,25000,23875,{"$f":"+(1+VLOOKUP(A37,hozamok!$A$11:$E$40,3,FALSE))^(1/12)","v":1.0090133256662939},676504.88840779685,636262.27181536786,566815.75497453741,558541.18781983666,{"$f":"+(1+VLOOKUP(A37,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0090133256662939},676504.88840779685,636262.27181536786,565986.78870570136,560218.7625637782,{"$f":"+(1+VLOOKUP(A37,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0090133256662939},676504.88840779685,636262.27181536786,570270.20570123428,565143.66838931246]
[3,25,25000,23875,{"$f":"+(1+VLOOKUP(A38,hozamok!$A$11:$E$40,3,FALSE))^(1/12)","v":1.0072458201393744},706587.86665609165,664536.6576470281,588989.03820727544,580028.38286231132,{"$f":"+(1+VLOOKUP(A38,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0072458201393744},706587.86665609165,664536.6576470281,588090.99405471492,581844.43558754306,{"$f":"+(1+VLOOKUP(A38,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0072458201393744},706587.86665609165,664536.6576470281,592732.16789142136,587177.69465489604]
[3,26,25000,23875,{"$f":"+(1+VLOOKUP(A39,hozamok!$A$11:$E$40,3,FALSE))^(1/12)","v":1.0072458201393744},736888.82075403025,692999.47388208716,611051.74301845557,601380.43957136571,{"$f":"+(1+VLOOKUP(A39,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0072458201393744},736888.82075403025,692999.47388208716,610082.10623460985,603339.85218874656,{"$f":"+(1+VLOOKUP(A39,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0072458201393744},736888.82075403025,692999.47388208716,615094.16113925213,609096.08246105316]
[3,27,25000,23875,{"$f":"+(1+VLOOKUP(A40,hozamok!$A$11:$E$40,3,FALSE))^(1/12)","v":1.0072458201393744},767409.33011541399,721651.976286705,633004.42086395307,622598.20786571305,{"$f":"+(1+VLOOKUP(A40,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0072458201393744},767409.33011541399,721651.976286705,631960.70387124945,624705.79693190136,{"$f":"+(1+VLOOKUP(A40,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0072458201393744},767409.33011541399,721651.976286705,637356.63036531501,630899.43869883218]
[3,28,25000,23875,{"$f":"+(1+VLOOKUP(A41,hozamok!$A$11:$E$40,3,FALSE))^(1/12)","v":1.0072458201393744},798150.98559819243,750495.42899590696,654847.62044952647,643682.53231871547,{"$f":"+(1+VLOOKUP(A41,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0072458201393744},798150.98559819243,750495.42899590696,653727.36263003619,645943.04965590709,{"$f":"+(1+VLOOKUP(A41,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0072458201393744},798150.98559819243,750495.42899590696,659520.01851004025,652588.36707420996]
[3,29,25000,23875,{"$f":"+(1+VLOOKUP(A42,hozamok!$A$11:$E$40,3,FALSE))^(1/12)","v":1.0072458201393744},829115.3895873857,779531.10456935666,676581.88774453232,664634.2521920026,{"$f":"+(1+VLOOKUP(A42,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0072458201393744},829115.3895873857,779531.10456935666,675382.6552310586,667052.38550251327,{"$f":"+(1+VLOOKUP(A42,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0072458201393744},829115.3895873857,779531.10456935666,681584.76654251257,674163.46812480793]
[3,30,25000,23875,{"$f":"+(1+VLOOKUP(A43,hozamok!$A$11:$E$40,3,FALSE))^(1/12)","v":1.0072458201393744},860304.15607860754,808760.2840475007,698207.76599557151,685454.20146887796,{"$f":"+(1+VLOOKUP(A43,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0072458201393744},860304.15607860754,808760.2840475007,696927.15146416042,688034.57494461199,{"$f":"+(1+VLOOKUP(A43,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0072458201393744},860304.15607860754,808760.2840475007,703551.31346924487,695625.33923652]
[3,31,25000,23875,{"$f":"+(1+VLOOKUP(A44,hozamok!$A$11:$E$40,3,FALSE))^(1/12)","v":1.0072458201393744},891718.91076219373,838184.25700808747,719725.79574006773,706143.20888751594,{"$f":"+(1+VLOOKUP(A44,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0072458201393744},891718.91076219373,838184.25700808747,718361.41820393316,708890.38381435908,{"$f":"+(1+VLOOKUP(A44,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0072458201393744},891718.91076219373,838184.25700808747,725420.09634291311,716974.57466005359]
[3,32,25000,23875,{"$f":"+(1+VLOOKUP(A45,hozamok!$A$11:$E$40,3,FALSE))^(1/12)","v":1.0072458201393744},923361.29110793979,867804.32162306306,741136.5148197785,726702.09797394963,{"$f":"+(1+VLOOKUP(A45,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0072458201393744},923361.29110793979,867804.32162306306,739686.01942463114,729620.57333112636,{"$f":"+(1+VLOOKUP(A45,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0072458201393744},923361.29110793979,867804.32162306306,747191.55027105147,738211.76552738331]
[3,33,25000,23875,{"$f":"+(1+VLOOKUP(A46,hozamok!$A$11:$E$40,3,FALSE))^(1/12)","v":1.0072458201393744},955232.94645045279,897621.7847158456,762440.45839423803,747131.68707485148,{"$f":"+(1+VLOOKUP(A46,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0072458201393744},955232.94645045279,897621.7847158456,760901.51621501101,750225.90012928576,{"$f":"+(1+VLOOKUP(A46,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0072458201393744},955232.94645045279,897621.7847158456,768866.10842470999,759337.49986811902]
[3,34,25000,23875,{"$f":"+(1+VLOOKUP(A47,hozamok!$A$11:$E$40,3,FALSE))^(1/12)","v":1.0072458201393744},987335.5380751217,927637.96181898192,{"$f":"+H46+C47/((1+$C$8)^(B47-1))","v":783638.15895413386},{"$f":"+I46+C47/((1+$C$9)^(B47-1))","v":767432.78939010738},{"$f":"+(1+VLOOKUP(A47,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0072458201393744},987335.5380751217,927637.96181898192,782008.46679309488,770707.1162858255,{"$f":"+(1+VLOOKUP(A47,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0072458201393744},987335.5380751217,927637.96181898192,790444.2020470727,780352.36262578727]
[3,35,25000,23875,{"$f":"+(1+VLOOKUP(A48,hozamok!$A$11:$E$40,3,FALSE))^(1/12)","v":1.0072458201393744},1019670.7393047108,957854.17723218817,804730.14633461612,787606.21300518617,{"$f":"+(1+VLOOKUP(A48,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0072458201393744},1019670.7393047108,957854.17723218817,803007.42652085796,791064.96934780048,{"$f":"+(1+VLOOKUP(A48,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0072458201393744},1019670.7393047108,957854.17723218817,811926.26046203764,801256.93567402766]
[3,36,25000,23875,{"$f":"+(1+VLOOKUP(A49,hozamok!$A$11:$E$40,3,FALSE))^(1/12)","v":1.0072458201393744},1052240.2355865799,988271.76408077742,825716.94772854086,807652.76092330529,{"$f":"+(1+VLOOKUP(A49,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0072458201393744},1052240.2355865799,988271.76408077742,823898.94791884127,811300.20235961699,{"$f":"+(1+VLOOKUP(A49,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0072458201393744},1052240.2355865799,988271.76408077742,833312.71108275931,822051.79783270438]
[4,37,25000,23875,{"$f":"+(1+VLOOKUP(A50,hozamok!$A$11:$E$40,3,FALSE))^(1/12)","v":1.0060758645275809},1083785.4013216633,1017707.8975878814,846599.08769964753,827573.2310973946,{"$f":"+(1+VLOOKUP(A50,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0060758645275809},1083785.4013216633,1017707.8975878814,844683.58068068943,831413.55389015342,{"$f":"+(1+VLOOKUP(A50,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0060758645275809},1083785.4013216633,1017707.8975878814,854603.97942015203,842737.52488393278]
[4,38,25000,23875,{"$f":"+(1+VLOOKUP(A51,hozamok!$A$11:$E$40,3,FALSE))^(1/12)","v":1.0060758645275809},1115522.2312102532,1047305.7648219264,867377.0881956697,847368.41646185878,{"$f":"+(1+VLOOKUP(A51,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0060758645275809},1115522.2312102532,1047305.7648219264,865361.87168761413,851405.75805971713,{"$f":"+(1+VLOOKUP(A51,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0060758645275809},1115522.2312102532,1047305.7648219264,875800.48909135652,863314.68958802184]
[4,39,25000,23875,{"$f":"+(1+VLOOKUP(A52,hozamok!$A$11:$E$40,3,FALSE))^(1/12)","v":1.0060758645275809},1147451.889777781,1077066.2544117949,888051.4685613818,867039.10496414022,{"$f":"+(1+VLOOKUP(A52,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0060758645275809},1147451.889777781,1077066.2544117949,885934.3650227834,871277.54456683947,{"$f":"+(1+VLOOKUP(A52,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0060758645275809},1147451.889777781,1077066.2544117949,896902.66182816785,883783.86169933353]
[4,40,25000,23875,{"$f":"+(1+VLOOKUP(A53,hozamok!$A$11:$E$40,3,FALSE))^(1/12)","v":1.0060758645275809},1179575.548625177,1106990.2598688474,908622.74555157963,886586.07959608303,{"$f":"+(1+VLOOKUP(A53,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0060758645275809},1179575.548625177,1106990.2598688474,906401.60198563756,891029.63871490886,{"$f":"+(1+VLOOKUP(A53,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0060758645275809},1179575.548625177,1106990.2598688474,917910.91748542676,904145.60798205831]
[4,41,25000,23875,{"$f":"+(1+VLOOKUP(A54,hozamok!$A$11:$E$40,3,FALSE))^(1/12)","v":1.0060758645275809},1211894.3864718601,1137078.6796137479,929091.43334399699,906010.11842510011,{"$f":"+(1+VLOOKUP(A54,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0060758645275809},1211894.3864718601,1137078.6796137479,926764.12110613182,910662.76143864403,{"$f":"+(1+VLOOKUP(A54,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0060758645275809},1211894.3864718601,1137078.6796137479,938825.6740493729,924400.49222590798]
[4,42,25000,23875,{"$f":"+(1+VLOOKUP(A55,hozamok!$A$11:$E$40,3,FALSE))^(1/12)","v":1.0060758645275809},1244409.5891989884,1167332.4170034379,949458.04355215724,925311.99462514417,{"$f":"+(1+VLOOKUP(A55,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0060758645275809},1244409.5891989884,1167332.4170034379,947022.45815890573,930177.62933040736,{"$f":"+(1+VLOOKUP(A55,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0060758645275809},1244409.5891989884,1167332.4170034379,959647.34764596145,944549.07526172651]
[4,43,25000,23875,{"$f":"+(1+VLOOKUP(A56,hozamok!$A$11:$E$40,3,FALSE))^(1/12)","v":1.0060758645275809},1277122.3498929737,1197752.3803582583,969723.08523816115,944492.4765074841,{"$f":"+(1+VLOOKUP(A56,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0060758645275809},1277122.3498929737,1197752.3803582583,967177.1461773807,949574.95466636005,{"$f":"+(1+VLOOKUP(A56,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0060758645275809},1277122.3498929737,1197752.3803582583,980376.3525491422,964591.91497701872]
[4,44,25000,23875,{"$f":"+(1+VLOOKUP(A57,hozamok!$A$11:$E$40,3,FALSE))^(1/12)","v":1.0060758645275809},1310033.8688892587,1228339.4829892199,989887.06492541078,963552.32755128737,{"$f":"+(1+VLOOKUP(A57,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0060758645275809},1310033.8688892587,1228339.4829892199,987228.7154677849,968855.44543245935,{"$f":"+(1+VLOOKUP(A57,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0060758645275809},1310033.8688892587,1228339.4829892199,1001013.1011891023,984529.56633139716]
[4,45,25000,23875,{"$f":"+(1+VLOOKUP(A58,hozamok!$A$11:$E$40,3,FALSE))^(1/12)","v":1.0060758645275809},1343145.3538163621,1259094.6432254252,1009950.4866112703,982492.30643401016,{"$f":"+(1+VLOOKUP(A58,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0060758645275809},1343145.3538163621,1259094.6432254252,1007177.6936231066,988019.80535029969,{"$f":"+(1+VLOOKUP(A58,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0060758645275809},1343145.3538163621,1259094.6432254252,1021558.004160472,1004362.5813719484]
[4,46,25000,23875,{"$f":"+(1+VLOOKUP(A59,hozamok!$A$11:$E$40,3,FALSE))^(1/12)","v":1.0060758645275809},1376458.0196401896,1290018.7844416378,1029913.8517796631,1001313.1670615971,{"$f":"+(1+VLOOKUP(A59,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0060758645275809},1376458.0196401896,1290018.7844416378,1027024.6055369759,1007068.7339027979,{"$f":"+(1+VLOOKUP(A59,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0060758645275809},1376458.0196401896,1290018.7844416378,1042011.4702304938,1024091.5092485184]
[4,47,25000,23875,{"$f":"+(1+VLOOKUP(A60,hozamok!$A$11:$E$40,3,FALSE))^(1/12)","v":1.0060758645275809},1409973.0887086152,1321112.8350860076,1049777.6594136062,1020015.6585984898,{"$f":"+(1+VLOOKUP(A60,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0060758645275809},1409973.0887086152,1321112.8350860076,1046769.9734174762,1026002.9263597236,{"$f":"+(1+VLOOKUP(A60,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0060758645275809},1409973.0887086152,1321112.8350860076,1062373.906347156,1043716.896228918]
[4,48,25000,23875,{"$f":"+(1+VLOOKUP(A61,hozamok!$A$11:$E$40,3,FALSE))^(1/12)","v":1.0060758645275809},1443691.790796333,1352377.728707944,1069542.4060076827,1038600.5254974479,{"$f":"+(1+VLOOKUP(A61,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0060758645275809},1443691.790796333,1352377.728707944,1066414.3168008837,1044823.0738030758,{"$f":"+(1+VLOOKUP(A61,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0060758645275809},1443691.790796333,1352377.728707944,1082645.7176472885,1063239.285714048]
[5,49,25000,23875,{"$f":"+(1+VLOOKUP(A62,hozamok!$A$11:$E$40,3,FALSE))^(1/12)","v":1.0055404202264975},1476828.9605005519,1383077.4973057082,1089208.5855804514,1057068.5075291819,{"$f":"+(1+VLOOKUP(A62,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0055404202264975},1476828.9605005519,1383077.4973057082,1085958.1525653382,1063529.8631523075,{"$f":"+(1+VLOOKUP(A62,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0055404202264975},1476828.9605005519,1383077.4973057082,1102827.3074646243,1082659.218252945]
[5,50,25000,23875,{"$f":"+(1+VLOOKUP(A63,hozamok!$A$11:$E$40,3,FALSE))^(1/12)","v":1.0055404202264975},1510149.7240500487,1413929.5045238319,1108776.689686795,1075420.3398117991,{"$f":"+(1+VLOOKUP(A63,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0055404202264975},1510149.7240500487,1413929.5045238319,1105401.9949444418,1082123.9771893967,{"$f":"+(1+VLOOKUP(A63,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0055404202264975},1510149.7240500487,1413929.5045238319,1122919.077337824,1101977.2315577497]
[5,51,25000,23875,{"$f":"+(1+VLOOKUP(A64,hozamok!$A$11:$E$40,3,FALSE))^(1/12)","v":1.0055404202264975},1543655.0986318777,1444934.505306036,1128247.2074302058,1093656.7528400661,{"$f":"+(1+VLOOKUP(A64,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0055404202264975},1543655.0986318777,1444934.505306036,1124746.3555407908,1100606.0945837684,{"$f":"+(1+VLOOKUP(A64,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0055404202264975},1543655.0986318777,1444934.505306036,1142921.4270184652,1121193.8605185936]
[5,52,25000,23875,{"$f":"+(1+VLOOKUP(A65,hozamok!$A$11:$E$40,3,FALSE))^(1/12)","v":1.0055404202264975},1577346.1070687361,1476093.2583397692,1147620.6254750115,1111778.4725144852,{"$f":"+(1+VLOOKUP(A65,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0055404202264975},1577346.1070687361,1476093.2583397692,1143991.7433394359,1118976.8899170647,{"$f":"+(1+VLOOKUP(A65,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0055404202264975},1577346.1070687361,1476093.2583397692,1162834.7544789957,1140309.6372184111]
[5,53,25000,23875,{"$f":"+(1+VLOOKUP(A66,hozamok!$A$11:$E$40,3,FALSE))^(1/12)","v":1.0055404202264975},1611223.7778501892,1507406.5260747736,1166897.4280585395,1129786.2201701896,{"$f":"+(1+VLOOKUP(A66,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0055404202264975},1611223.7778501892,1507406.5260747736,1163138.6647212747,1137237.0337077666,{"$f":"+(1+VLOOKUP(A66,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0055404202264975},1611223.7778501892,1507406.5260747736,1182659.4559206516,1159325.0909476709]
[5,54,25000,23875,{"$f":"+(1+VLOOKUP(A67,hozamok!$A$11:$E$40,3,FALSE))^(1/12)","v":1.0055404202264975},1645289.1451640665,1538875.0747417416,1186078.0970032194,1147680.7126056557,{"$f":"+(1+VLOOKUP(A67,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0055404202264975},1645289.1451640665,1538875.0747417416,1182187.6234763761,1155387.1924356674,{"$f":"+(1+VLOOKUP(A67,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0055404202264975},1645289.1451640665,1538875.0747417416,1202395.9257813408,1178240.7482190323]
[5,55,25000,23875,{"$f":"+(1+VLOOKUP(A68,hozamok!$A$11:$E$40,3,FALSE))^(1/12)","v":1.0055404202264975},1679543.2489280326,1570499.6743710653,1205163.1117286272,1165462.6621112349,{"$f":"+(1+VLOOKUP(A68,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0055404202264975},1679543.2489280326,1570499.6743710653,1201139.1208172347,1173428.0285661989,{"$f":"+(1+VLOOKUP(A68,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0055404202264975},1679543.2489280326,1570499.6743710653,1222044.5567434907,1197057.1327819231]
[5,56,25000,23875,{"$f":"+(1+VLOOKUP(A69,hozamok!$A$11:$E$40,3,FALSE))^(1/12)","v":1.0055404202264975},1713987.1348213332,1602281.0988116793,1224152.9492634677,1183132.776497507,{"$f":"+(1+VLOOKUP(A69,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0055404202264975},1713987.1348213332,1602281.0988116793,1219993.6553919599,1191360.2005746104,{"$f":"+(1+VLOOKUP(A69,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0055404202264975},1713987.1348213332,1602281.0988116793,1241605.7397418607,1215774.7656370413]
[5,57,25000,23875,{"$f":"+(1+VLOOKUP(A70,hozamok!$A$11:$E$40,3,FALSE))^(1/12)","v":1.0055404202264975},1748621.8543167163,1634220.1257499959,1243048.0842574982,1200691.7591234548,{"$f":"+(1+VLOOKUP(A70,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0055404202264975},1748621.8543167163,1634220.1257499959,1238751.7232973957,1209184.3629700029,{"$f":"+(1+VLOOKUP(A70,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0055404202264975},1748621.8543167163,1634220.1257499959,1261079.8639713202,1234394.1650507818]
[5,58,25000,23875,{"$f":"+(1+VLOOKUP(A71,hozamok!$A$11:$E$40,3,FALSE))^(1/12)","v":1.0055404202264975},1783448.4647125306,1666317.536728936,1261848.9889933916,1218140.3089244603,{"$f":"+(1+VLOOKUP(A71,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0055404202264975},1783448.4647125306,1666317.536728936,1257413.8180921734,1226901.166319218,{"$f":"+(1+VLOOKUP(A71,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0055404202264975},1783448.4647125306,1666317.536728936,1280467.3168945934,1252915.8465695856]
[5,59,25000,23875,{"$f":"+(1+VLOOKUP(A72,hozamok!$A$11:$E$40,3,FALSE))^(1/12)","v":1.0055404202264975},1818468.0291650023,1698574.1171670526,1280556.1333985424,1235479.1204401266,{"$f":"+(1+VLOOKUP(A72,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0055404202264975},1818468.0291650023,1698574.1171670526,1275980.430809699,1244511.2572705827,{"$f":"+(1+VLOOKUP(A72,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0055404202264975},1818468.0291650023,1698574.1171670526,1299768.4842499667,1271340.3230342153]
[5,60,25000,23875,{"$f":"+(1+VLOOKUP(A73,hozamok!$A$11:$E$40,3,FALSE))^(1/12)","v":1.0055404202264975},1853681.6167206895,1730990.65637775,1299169.985056811,1252708.8838419241,{"$f":"+(1+VLOOKUP(A73,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0055404202264975},1853681.6167206895,1730990.65637775,1294452.0499710722,1262015.2785775121,{"$f":"+(1+VLOOKUP(A73,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0055404202264975},1853681.6167206895,1730990.65637775,1318983.7500589648,1289668.1045939543]
[6,61,25000,23875,{"$f":"+(1+VLOOKUP(A74,hozamok!$A$11:$E$40,3,FALSE))^(1/12)","v":1.0054457120766609},1888912.3758890661,1763401.7475090714,1317691.009220212,1269830.2849606622,{"$f":"+(1+VLOOKUP(A74,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0054457120766609},1888912.3758890661,1763401.7475090714,1312829.1615979413,1279413.869121969,{"$f":"+(1+VLOOKUP(A74,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0054457120766609},1888912.3758890661,1763401.7475090714,1338113.4966339907,1307899.6987207327]
[6,62,25000,23875,{"$f":"+(1+VLOOKUP(A75,hozamok!$A$11:$E$40,3,FALSE))^(1/12)","v":1.0054457120766609},1924334.991628116,1795970.494029315,1336119.6688205427,1286844.0053137895,{"$f":"+(1+VLOOKUP(A75,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0054457120766609},1924334.991628116,1795970.494029315,1331112.2492252903,1296707.6639377824,{"$f":"+(1+VLOOKUP(A75,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0054457120766609},1924334.991628116,1795970.494029315,1357158.1045859319,1326035.6102231783]
[6,63,25000,23875,{"$f":"+(1+VLOOKUP(A76,hozamok!$A$11:$E$40,3,FALSE))^(1/12)","v":1.0054457120766609},1959950.5087334828,1828697.6628124362,1354456.4244809544,1303750.7221325208,{"$f":"+(1+VLOOKUP(A76,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0054457120766609},1959950.5087334828,1828697.6628124362,1349301.7939141621,1313897.294233826,{"$f":"+(1+VLOOKUP(A76,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0054457120766609},1959950.5087334828,1828697.6628124362,1376117.952831734,1344076.3412605941]
[6,64,25000,23875,{"$f":"+(1+VLOOKUP(A77,hozamok!$A$11:$E$40,3,FALSE))^(1/12)","v":1.0054457120766609},1995759.9776904669,1861584.024462651,1372701.734527465,1320551.1083887951,{"$f":"+(1+VLOOKUP(A77,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0054457120766609},1995759.9776904669,1861584.024462651,1367398.2742643161,1330983.3874170568,{"$f":"+(1+VLOOKUP(A77,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0054457120766609},1995759.9776904669,1861584.024462651,1394993.4186019392,1362022.3913568624]
[6,65,25000,23875,{"$f":"+(1+VLOOKUP(A78,hozamok!$A$11:$E$40,3,FALSE))^(1/12)","v":1.0054457120766609},2031764.4547050088,1894630.3533325808,1390856.0550004153,1337245.8328220625,{"$f":"+(1+VLOOKUP(A78,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0054457120766609},2031764.4547050088,1894630.3533325808,1385402.1664268209,1347966.5671154147,{"$f":"+(1+VLOOKUP(A78,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0054457120766609},2031764.4547050088,1894630.3533325808,1413784.8774481923,1379874.257414276]
[{"$f":"+ROUNDUP(B79/12,0)","v":6},66,{"$f":"+$C$2","v":25000},23875,{"$f":"+(1+VLOOKUP(A79,hozamok!$A$11:$E$40,3,FALSE))^(1/12)","v":1.0054457120766609},2067965.0017348428,1927837.4275414851,{"$f":"+H78+C79/((1+$C$8)^(B79-1))","v":1408919.8396658676},{"$f":"+I78+C79/((1+$C$9)^(B79-1))","v":1353835.5599659043},{"$f":"+(1+VLOOKUP(A79,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0054457120766609},2067965.0017348428,1927837.4275414851,1403313.9441165826,1364847.4532005843,{"$f":"+(1+VLOOKUP(A79,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0054457120766609},2067965.0017348428,1927837.4275414851,1432492.7032507118,1397632.4337272968]
[6,67,25000,23875,{"$f":"+(1+VLOOKUP(A80,hozamok!$A$11:$E$40,3,FALSE))^(1/12)","v":1.0054457120766609},2104362.6865208186,{"$f":"+(G79+D80)*(E80-$K$8)","v":1961206.028993584},1426893.5400269479,1370320.9501744839,{"$f":"+(1+VLOOKUP(A80,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0054457120766609},{"$f":"+(K79+C80)*J80","v":2104362.6865208186},{"$f":"+(L79+D80)*(J80-$K$8)","v":1961206.028993584},{"$f":"+M79+C80/((1+$D$8)^(B80-1))","v":1421134.0786248096},{"$f":"+N79+C80/((1+$D$9)^(B80-1))","v":1381626.6618106205},{"$f":"+(1+VLOOKUP(A80,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0054457120766609},{"$f":"+(P79+C80)*O80","v":2104362.6865208186},{"$f":"+(Q79+D80)*(O80-$K$8)","v":1961206.028993584},{"$f":"+R79+C80/((1+$E$8)^(B80-1))","v":1451117.2682257297},{"$f":"+S79+C80/((1+$E$9)^(B80-1))","v":1415297.4119962421}]
[6,68,25000,23875,{"$f":"+(1+VLOOKUP(A81,hozamok!$A$11:$E$40,3,FALSE))^(1/12)","v":1.0054457120766609},{"$f":"+(F80+C81)*E81","v":2140958.5826183963},1994736.9433964691,1444777.6053351304,1386702.6596488324,{"$f":"+(1+VLOOKUP(A81,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0054457120766609},2140958.5826183963,1994736.9433964691,1438863.0388314123,1398304.8053724358,{"$f":"+(1+VLOOKUP(A81,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0054457120766609},2140958.5826183963,1994736.9433964691,1469658.9429328968,1432869.6813408991]
[6,69,25000,23875,{"$f":"+(1+VLOOKUP(A82,hozamok!$A$11:$E$40,3,FALSE))^(1/12)","v":1.0054457120766609},2177753.7694293084,2028430.9602796035,1462572.4826014673,1402981.3404629692,{"$f":"+(1+VLOOKUP(A82,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0054457120766609},2177753.7694293084,2028430.9602796035,1456501.2912173409,1414882.4926241543,{"$f":"+(1+VLOOKUP(A82,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0054457120766609},2177753.7694293084,2028430.9602796035,1488118.0962826554,1450349.7283140679]
[6,70,25000,23875,{"$f":"+(1+VLOOKUP(A83,hozamok!$A$11:$E$40,3,FALSE))^(1/12)","v":1.0054457120766609},2214749.3322333996,2062288.8730129127,1480278.6166077612,1419157.6405898568,{"$f":"+(1+VLOOKUP(A83,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0054457120766609},2214749.3322333996,2062288.8730129127,1474049.2998768589,1431360.3286373296,{"$f":"+(1+VLOOKUP(A83,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0054457120766609},2214749.3322333996,2062288.8730129127,1506495.0955435797,1467738.0369150338]
[6,71,25000,23875,{"$f":"+(1+VLOOKUP(A84,hozamok!$A$11:$E$40,3,FALSE))^(1/12)","v":1.0054457120766609},2251946.3622206361,2096311.4788254658,1497896.4499176829,1435232.2039271945,{"$f":"+(1+VLOOKUP(A84,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0054457120766609},2251946.3622206361,2096311.4788254658,1491507.5265297547,1447738.91483903,{"$f":"+(1+VLOOKUP(A84,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0054457120766609},2251946.3622206361,2096311.4788254658,1524790.3063496822,1485035.0886029685]
[6,72,25000,23875,{"$f":"+(1+VLOOKUP(A85,hozamok!$A$11:$E$40,3,FALSE))^(1/12)","v":1.0054457120766609},2289345.9565232899,2130499.5788242463,1515426.4228878331,1451205.6703230483,{"$f":"+(1+VLOOKUP(A85,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0054457120766609},2289345.9565232899,2130499.5788242463,1508876.4305334899,1464018.8490337892,{"$f":"+(1+VLOOKUP(A85,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0054457120766609},2289345.9565232899,2130499.5788242463,1543004.0927076896,1502241.3623102608]
[7,73,25000,23875,{"$f":"+(1+VLOOKUP(A86,hozamok!$A$11:$E$40,3,FALSE))^(1/12)","v":1.005647781623453},2327416.877086855,2165289.3115077801,1532868.9736787486,1467078.6756013194,{"$f":"+(1+VLOOKUP(A86,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.005647781623453},2327416.877086855,2165289.3115077801,1526156.4688952856,1480200.7254254266,{"$f":"+(1+VLOOKUP(A86,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.005647781623453},2327416.877086855,2165289.3115077801,1561136.8170042841,1519357.3344557777]
[7,74,25000,{"$f":"+C87*(1-$J$3)","v":23875},{"$f":"+(1+VLOOKUP(A87,hozamok!$A$11:$E$40,3,FALSE))^(1/12)","v":1.005647781623453},2365702.8138959669,2200255.29981376,1550224.5382658548,1482851.8515870546,{"$f":"+(1+VLOOKUP(A87,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.005647781623453},2365702.8138959669,2200255.29981376,1543348.0962841481,1496285.1346387342,{"$f":"+(1+VLOOKUP(A87,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.005647781623453},2365702.8138959669,2200255.29981376,1579188.8400133143,1536383.4789580558]
[7,75,25000,23875,{"$f":"+(1+VLOOKUP(A88,hozamok!$A$11:$E$40,3,FALSE))^(1/12)","v":1.005647781623453},2404204.9813154261,2235398.4367080708,1567493.5504503627,1498525.8261315946,{"$f":"+(1+VLOOKUP(A88,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.005647781623453},2404204.9813154261,2235398.4367080708,1560451.7650428305,1512272.6637410349,{"$f":"+(1+VLOOKUP(A88,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.005647781623453},2404204.9813154261,2235398.4367080708,1597160.5209029729,1553320.2672484242]
[7,76,25000,23875,{"$f":"+(1+VLOOKUP(A89,hozamok!$A$11:$E$40,3,FALSE))^(1/12)","v":1.005647781623453},2442924.6005684999,2270719.6196806417,1584676.4418701113,1514101.2231375664,{"$f":"+(1+VLOOKUP(A89,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.005647781623453},2442924.6005684999,2270719.6196806417,1577467.9251997364,1528163.8962636096,{"$f":"+(1+VLOOKUP(A89,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.005647781623453},2442924.6005684999,2270719.6196806417,1615052.2172429429,1570168.1682840565]
[7,77,25000,23875,{"$f":"+(1+VLOOKUP(A90,hozamok!$A$11:$E$40,3,FALSE))^(1/12)","v":1.005647781623453},2481862.8997756583,2306219.7507683644,1601773.6420103568,1529578.6625837178,{"$f":"+(1+VLOOKUP(A90,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.005647781623453},2481862.8997756583,2306219.7507683644,1594397.0244807596,1543959.4122229957,{"$f":"+(1+VLOOKUP(A90,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.005647781623453},2481862.8997756583,2306219.7507683644,1632864.2850115118,1586927.6485609566]
[7,78,25000,23875,{"$f":"+(1+VLOOKUP(A91,hozamok!$A$11:$E$40,3,FALSE))^(1/12)","v":1.005647781623453},2521021.1139935274,2341899.7365781311,1618785.5782145076,1544958.7605495956,{"$f":"+(1+VLOOKUP(A91,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.005647781623453},2521021.1139935274,2341899.7365781311,1611239.5083210655,1559659.7881421563,{"$f":"+(1+VLOOKUP(A91,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.005647781623453},2521021.1139935274,2341899.7365781311,1650597.0786026546,1603599.1721268748]
[7,79,25000,23875,{"$f":"+(1+VLOOKUP(A92,hozamok!$A$11:$E$40,3,FALSE))^(1/12)","v":1.005647781623453},2560400.4852540633,2377760.4883099864,1635712.6756948053,1560242.1292400681,{"$f":"+(1+VLOOKUP(A92,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.005647781623453},2560400.4852540633,2377760.4883099864,1627995.8198768103,1575265.5970715242,{"$f":"+(1+VLOOKUP(A92,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.005647781623453},2560400.4852540633,2377760.4883099864,1668250.9508330845,1620183.200594157]
[7,80,25000,23875,{"$f":"+(1+VLOOKUP(A93,hozamok!$A$11:$E$40,3,FALSE))^(1/12)","v":1.005647781623453},2600002.2626039479,2413802.9217803986,1652555.3575429532,1575429.3770096949,{"$f":"+(1+VLOOKUP(A93,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.005647781623453},2600002.2626039479,2413802.9217803986,1644666.4000368025,1590777.4086099169,{"$f":"+(1+VLOOKUP(A93,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.005647781623453},2600002.2626039479,2413802.9217803986,1685826.252949273,1636680.1931525259]
[7,81,25000,23875,{"$f":"+(1+VLOOKUP(A94,hozamok!$A$11:$E$40,3,FALSE))^(1/12)","v":1.005647781623453},2639827.7021442051,2450027.9574456476,1669314.0447406913,1590521.1083869415,{"$f":"+(1+VLOOKUP(A94,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.005647781623453},2639827.7021442051,2450027.9574456476,1661251.6874341022,1606195.7889253267,{"$f":"+(1+VLOOKUP(A94,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.005647781623453},2639827.7021442051,2450027.9574456476,1703323.3346344382,1653090.606581796]
[7,82,25000,23875,{"$f":"+(1+VLOOKUP(A95,hozamok!$A$11:$E$40,3,FALSE))^(1/12)","v":1.005647781623453},2679878.0670700436,2486436.5204253308,1685989.1561703191,1605517.924098243,{"$f":"+(1+VLOOKUP(A95,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.005647781623453},2679878.0670700436,2486436.5204253308,1677752.1184575632,1621521.3007755855,{"$f":"+(1+VLOOKUP(A95,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.005647781623453},2679878.0670700436,2486436.5204253308,1720742.5440155019,1669414.8952645198]
[7,83,25000,23875,{"$f":"+(1+VLOOKUP(A96,hozamok!$A$11:$E$40,3,FALSE))^(1/12)","v":1.005647781623453},2720154.6277109231,2523029.540525991,1702581.1086251645,1620420.4210919163,{"$f":"+(1+VLOOKUP(A96,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.005647781623453},2720154.6277109231,2523029.540525991,1694168.1272633148,1636754.5035289044,{"$f":"+(1+VLOOKUP(A96,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.005647781623453},2720154.6277109231,2523029.540525991,1738084.2276700167,1685653.511198571]
[7,84,25000,23875,{"$f":"+(1+VLOOKUP(A97,hozamok!$A$11:$E$40,3,FALSE))^(1/12)","v":1.005647781623453},2760658.6615708461,2559807.9522648589,1719090.3168200029,1635229.192561921,{"$f":"+(1+VLOOKUP(A97,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.005647781623453},2760658.6615708461,2559807.9522648589,1710500.1457861855,1651895.9531842913,{"$f":"+(1+VLOOKUP(A97,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.005647781623453},2760658.6615708461,2559807.9522648589,1755348.7306330611,1701806.9040096577]
[8,85,25000,23875,{"$f":"+(1+VLOOKUP(A98,hozamok!$A$11:$E$40,3,FALSE))^(1/12)","v":1.0060421876365171},2802490.1338953464,2597791.7149859462,1735517.1934014219,1649944.8279714717,{"$f":"+(1+VLOOKUP(A98,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0060421876365171},2802490.1338953464,2597791.7149859462,1726748.6037510678,1666946.2023918428,{"$f":"+(1+VLOOKUP(A98,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0060421876365171},2802490.1338953464,2597791.7149859462,1772536.3964041048,1717875.5209637734]
[8,86,25000,23875,{"$f":"+(1+VLOOKUP(A99,hozamok!$A$11:$E$40,3,FALSE))^(1/12)","v":1.0060421876365171},2844574.3598247431,2635982.8963049757,1751862.1489581359,1664567.9130765023,{"$f":"+(1+VLOOKUP(A99,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0060421876365171},2844574.3598247431,2635982.8963049757,1742913.9286842248,1681905.8004729173,{"$f":"+(1+VLOOKUP(A99,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0060421876365171},2844574.3598247431,2635982.8963049757,1789647.5669538423,1733859.8069795808]
[8,87,25000,23875,{"$f":"+(1+VLOOKUP(A100,hozamok!$A$11:$E$40,3,FALSE))^(1/12)","v":1.0060421876365171},2886912.8665437428,2674382.6288763159,1768125.5920312486,1679099.029948981,{"$f":"+(1+VLOOKUP(A100,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0060421876365171},2886912.8665437428,2674382.6288763159,1758996.5459245401,1696775.2934401829,{"$f":"+(1+VLOOKUP(A100,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0060421876365171},2886912.8665437428,2674382.6288763159,1806682.5827309981,1749760.2046407307]
[8,88,25000,23875,{"$f":"+(1+VLOOKUP(A101,hozamok!$A$11:$E$40,3,FALSE))^(1/12)","v":1.0060421876365171},2929507.1904645883,2712992.0515394402,1784307.9291244645,1693538.7570000801,{"$f":"+(1+VLOOKUP(A101,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0060421876365171},2929507.1904645883,2712992.0515394402,1774996.8786347078,1711555.2240175479,{"$f":"+(1+VLOOKUP(A101,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0060421876365171},2929507.1904645883,2712992.0515394402,1823641.782669099,1765577.1542081169]
[8,89,25000,23875,{"$f":"+(1+VLOOKUP(A102,hozamok!$A$11:$E$40,3,FALSE))^(1/12)","v":1.0060421876365171},2972358.8772828141,2751812.3093527034,1800409.5647142492,1707887.6690031996,{"$f":"+(1+VLOOKUP(A102,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0060421876365171},2972358.8772828141,2751812.3093527034,1790915.3478123678,1726246.131659969,{"$f":"+(1+VLOOKUP(A102,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0060421876365171},2972358.8772828141,2751812.3093527034,1840525.5041932187,1781311.0936320662]
[8,90,25000,23875,{"$f":"+(1+VLOOKUP(A103,hozamok!$A$11:$E$40,3,FALSE))^(1/12)","v":1.0060421876365171},3015469.482033337,2790844.5536273005,1816430.9012599399,1722146.3371168461,{"$f":"+(1+VLOOKUP(A103,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0060421876365171},3015469.482033337,2790844.5536273005,1806752.3723011827,1740848.5525731412,{"$f":"+(1+VLOOKUP(A103,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0060421876365171},3015469.482033337,2790844.5536273005,1857334.0832266908,1796962.4585644647]
[8,91,25000,23875,{"$f":"+(1+VLOOKUP(A104,hozamok!$A$11:$E$40,3,FALSE))^(1/12)","v":1.0060421876365171},3058840.5691468865,2830089.9419614109,1832372.3392138039,1736315.3289073682,{"$f":"+(1+VLOOKUP(A104,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0060421876365171},3058840.5691468865,2830089.9419614109,1822508.3688018583,1755363.0197330685,{"$f":"+(1+VLOOKUP(A104,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0060421876365171},3058840.5691468865,2830089.9419614109,1874067.8541977922,1812531.6823708208]
[8,92,25000,23875,{"$f":"+(1+VLOOKUP(A105,hozamok!$A$11:$E$40,3,FALSE))^(1/12)","v":1.0060421876365171},3102473.7125067757,2869549.6382745318,1848234.2770310484,1750395.2083715475,{"$f":"+(1+VLOOKUP(A105,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0060421876365171},3102473.7125067757,2869549.6382745318,1838183.7518831077,1769790.0629055176,{"$f":"+(1+VLOOKUP(A105,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0060421876365171},3102473.7125067757,2869549.6382745318,1890727.1500463977,1828019.1961422639]
[8,93,25000,23875,{"$f":"+(1+VLOOKUP(A106,hozamok!$A$11:$E$40,3,FALSE))^(1/12)","v":1.0060421876365171},3146370.4955060165,2909224.8128419947,1864017.1111797802,1764386.5359590494,{"$f":"+(1+VLOOKUP(A106,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0060421876365171},3146370.4955060165,2909224.8128419947,1853778.9339925593,1784130.2086653537,{"$f":"+(1+VLOOKUP(A106,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0060421876365171},3146370.4955060165,2909224.8128419947,1907312.3022306035,1843425.4287074814]
[8,94,25000,23875,{"$f":"+(1+VLOOKUP(A107,hozamok!$A$11:$E$40,3,FALSE))^(1/12)","v":1.0060421876365171},3190532.5111047779,2949116.6423296751,1879721.236150915,1778289.868594731,{"$f":"+(1+VLOOKUP(A107,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0060421876365171},3190532.5111047779,2949116.6423296751,1869294.3254676096,1798383.9804157596,{"$f":"+(1+VLOOKUP(A107,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0060421876365171},3190532.5111047779,2949116.6423296751,1923823.6407333226,1858750.8066445917]
[8,95,25000,23875,{"$f":"+(1+VLOOKUP(A108,hozamok!$A$11:$E$40,3,FALSE))^(1/12)","v":1.0060421876365171},3234961.361888194,2989226.3098288882,1895347.0444680376,1792105.7597008105,{"$f":"+(1+VLOOKUP(A108,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0060421876365171},3234961.361888194,2989226.3098288882,1884730.3345462189,1812551.8984073403,{"$f":"+(1+VLOOKUP(A108,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0060421876365171},3234961.361888194,2989226.3098288882,1940261.4940688498,1873995.7542929561]
[8,96,25000,23875,{"$f":"+(1+VLOOKUP(A109,hozamok!$A$11:$E$40,3,FALSE))^(1/12)","v":1.0060421876365171},3279658.6601245184,3029555.0048914761,1910894.9266972127,1805834.7592188956,{"$f":"+(1+VLOOKUP(A109,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0060421876365171},3279658.6601245184,3029555.0048914761,1900087.3673776535,1826634.4797571113,{"$f":"+(1+VLOOKUP(A109,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0060421876365171},3279658.6601245184,3029555.0048914761,1956626.189289398,1889160.693764928]
[9,97,25000,23875,{"$f":"+(1+VLOOKUP(A110,hozamok!$A$11:$E$40,3,FALSE))^(1/12)","v":1.0065204640505321},3326206.5681171399,3071564.3071182733,1926365.2714567482,1819477.4136318734,{"$f":"+(1+VLOOKUP(A110,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0065204640505321},3326206.5681171399,3071564.3071182733,1915365.8280331721,1840632.2384673725,{"$f":"+(1+VLOOKUP(A110,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0065204640505321},3326206.5681171399,3071564.3071182733,1972918.0519916057,1904246.0449575407]
[9,98,25000,23875,{"$f":"+(1+VLOOKUP(A111,hozamok!$A$11:$E$40,3,FALSE))^(1/12)","v":1.0065204640505321},3373057.9900704548,3113823.1023354772,{"$f":"+H110+C111/((1+$C$8)^(B111-1))","v":1941758.4654269076},{"$f":"+I110+C111/((1+$C$9)^(B111-1))","v":1833034.2659856642},{"$f":"+(1+VLOOKUP(A111,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0065204640505321},3373057.9900704548,3113823.1023354772,1930566.1185166575,1854545.6854444693,{"$f":"+(1+VLOOKUP(A111,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0065204640505321},3373057.9900704548,3113823.1023354772,1989137.4063230145,1919252.2255641336]
[9,99,25000,23875,{"$f":"+(1+VLOOKUP(A112,hozamok!$A$11:$E$40,3,FALSE))^(1/12)","v":1.0065204640505321},3420214.9050363326,3156332.8722804403,1957074.8933595754,1846505.8559108367,{"$f":"+(1+VLOOKUP(A112,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0065204640505321},3420214.9050363326,3156332.8722804403,1945688.6387751945,1868375.3285174407,{"$f":"+(1+VLOOKUP(A112,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0065204640505321},3420214.9050363326,3156332.8722804403,2005284.5749885193,1934179.6510859178]
[9,100,25000,23875,{"$f":"+(1+VLOOKUP(A113,hozamok!$A$11:$E$40,3,FALSE))^(1/12)","v":1.0065204640505321},3467679.3049709792,3199095.1074905442,1972314.9380878743,1859892.7196440883,{"$f":"+(1+VLOOKUP(A113,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0065204640505321},3467679.3049709792,3199095.1074905442,1960733.7867095927,1882121.6724565537,{"$f":"+(1+VLOOKUP(A113,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0065204640505321},3467679.3049709792,3199095.1074905442,2021359.8792567879,1949028.7348434809]
[9,101,25000,23875,{"$f":"+(1+VLOOKUP(A114,hozamok!$A$11:$E$40,3,FALSE))^(1/12)","v":1.0065204640505321},3515453.1948190797,3242111.3073554626,1987478.9805357333,1873195.3900495903,{"$f":"+(1+VLOOKUP(A114,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0065204640505321},3515453.1948190797,3242111.3073554626,1975701.9581848558,1895785.2189917273,{"$f":"+(1+VLOOKUP(A114,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0065204640505321},3515453.1948190797,3242111.3073554626,2037363.6389666537,1963799.8879882307]
[9,102,25000,23875,{"$f":"+(1+VLOOKUP(A115,hozamok!$A$11:$E$40,3,FALSE))^(1/12)","v":1.0065204640505321},3563538.592598489,3285382.9801697363,2002567.3997274095,1886414.3966401976,{"$f":"+(1+VLOOKUP(A115,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0065204640505321},3563538.592598489,3285382.9801697363,1990593.5470405982,1909366.4668308457,{"$f":"+(1+VLOOKUP(A115,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0065204640505321},3563538.592598489,3285382.9801697363,2053296.1725334795,1978493.5195137803]
[9,103,25000,23875,{"$f":"+(1+VLOOKUP(A116,hozamok!$A$11:$E$40,3,FALSE))^(1/12)","v":1.0065204640505321},3611937.5294854743,3328911.6431856574,2017580.5727969618,1899550.2655985269,{"$f":"+(1+VLOOKUP(A116,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0065204640505321},3611937.5294854743,3328911.6431856574,2005408.9451014076,1922865.9116779601,{"$f":"+(1+VLOOKUP(A116,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0065204640505321},3611937.5294854743,3328911.6431856574,2069157.7969554921,1993110.0362672715]
[9,104,25000,23875,{"$f":"+(1+VLOOKUP(A117,hozamok!$A$11:$E$40,3,FALSE))^(1/12)","v":1.0065204640505321},3660652.0499005155,3372698.82266647,2032518.8749976768,1912603.5197979012,{"$f":"+(1+VLOOKUP(A117,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0065204640505321},3660652.0499005155,3372698.82266647,2020148.5421871538,1936284.0462513817,{"$f":"+(1+VLOOKUP(A117,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0065204640505321},3660652.0499005155,3372698.82266647,2084948.8278200899,2007649.842960641]
[9,105,25000,23875,{"$f":"+(1+VLOOKUP(A118,hozamok!$A$11:$E$40,3,FALSE))^(1/12)","v":1.0065204640505321},3709684.2115946617,3416746.0539398869,2047382.6797114492,1925574.6788231623,{"$f":"+(1+VLOOKUP(A118,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0065204640505321},3709684.2115946617,3416746.0539398869,2034812.7261232466,1949621.360301666,{"$f":"+(1+VLOOKUP(A118,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0065204640505321},3709684.2115946617,3416746.0539398869,2100669.5793101215,2022113.3421818258]
[9,106,25000,23875,{"$f":"+(1+VLOOKUP(A119,hozamok!$A$11:$E$40,3,FALSE))^(1/12)","v":1.0065204640505321},3759036.0857364545,3461054.8814519229,2062172.3584581132,1938464.2589913537,{"$f":"+(1+VLOOKUP(A119,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0065204640505321},3759036.0857364545,3461054.8814519229,2049401.8827508392,1962878.3406294871,{"$f":"+(1+VLOOKUP(A119,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0065204640505321},3759036.0857364545,3461054.8814519229,2116320.3642101376,2036500.9344059101]
[9,107,25000,23875,{"$f":"+(1+VLOOKUP(A120,hozamok!$A$11:$E$40,3,FALSE))^(1/12)","v":1.0065204640505321},3808709.7569994153,3505626.8588210479,2076888.2809047296,1951272.7733722716,{"$f":"+(1+VLOOKUP(A120,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0065204640505321},3808709.7569994153,3505626.8588210479,2063916.3959369813,1976055.4711034067,{"$f":"+(1+VLOOKUP(A120,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0065204640505321},3808709.7569994153,3505626.8588210479,2131901.4939126135,2050813.0180062144]
[9,108,25000,23875,{"$f":"+(1+VLOOKUP(A121,hozamok!$A$11:$E$40,3,FALSE))^(1/12)","v":1.0065204640505321},3858707.323650104,3550463.5488926624,2091530.8148748253,1964000.7318088885,{"$f":"+(1+VLOOKUP(A121,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0065204640505321},3858707.323650104,3550463.5488926624,2078356.6475847184,1989153.2326775345,{"$f":"+(1+VLOOKUP(A121,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0065204640505321},3858707.323650104,3550463.5488926624,2147413.2784241447,2065049.9892653255]
[10,109,25000,23875,{"$f":"+(1+VLOOKUP(A122,hozamok!$A$11:$E$40,3,FALSE))^(1/12)","v":1.006815360976661},3910176.1909884815,3596620.5852449094,2106100.3263575868,1976648.6409376471,{"$f":"+(1+VLOOKUP(A122,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.006815360976661},3910176.1909884815,3596620.5852449094,2092723.0176431413,2002172.1034090819,{"$f":"+(1+VLOOKUP(A122,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.006815360976661},3910176.1909884815,3596620.5852449094,2162856.026371615,2079212.2423860691]
[10,110,25000,23875,{"$f":"+(1+VLOOKUP(A123,hozamok!$A$11:$E$40,3,FALSE))^(1/12)","v":1.006815360976661},3961995.83723683,3643065.3595234449,2120597.1795170084,1989217.0042086272,{"$f":"+(1+VLOOKUP(A123,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.006815360976661},3961995.83723683,3643065.3595234449,2107015.8841173826,2015112.5584758122,{"$f":"+(1+VLOOKUP(A123,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.006815360976661},3961995.83723683,3643065.3595234449,2178230.0450083371,2093300.1695024252]
[10,111,25000,23875,{"$f":"+(1+VLOOKUP(A124,hozamok!$A$11:$E$40,3,FALSE))^(1/12)","v":1.006815360976661},4014168.6530800438,3689799.6654550936,2135021.736700994,2001706.3219055848,{"$f":"+(1+VLOOKUP(A124,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.006815360976661},4014168.6530800438,3689799.6654550936,2121235.6230785633,2027975.0701933824,{"$f":"+(1+VLOOKUP(A124,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.006815360976661},4014168.6530800438,3689799.6654550936,2193535.6402201657,2107314.1606903854]
[10,112,25000,23875,{"$f":"+(1+VLOOKUP(A125,hozamok!$A$11:$E$40,3,FALSE))^(1/12)","v":1.006815360976661},4066697.0454963981,3736825.3079485763,2149374.3584504146,2014117.0911658672,{"$f":"+(1+VLOOKUP(A125,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.006815360976661},4066697.0454963981,3736825.3079485763,2135382.6086736866,2040760.108032584,{"$f":"+(1+VLOOKUP(A125,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.006815360976661},4066697.0454963981,3736825.3079485763,2208773.1165315835,2121254.6039787531]
[10,113,25000,23875,{"$f":"+(1+VLOOKUP(A126,hozamok!$A$11:$E$40,3,FALSE))^(1/12)","v":1.006815360976661},4119583.4378685933,3784144.1031642188,2163655.4035081198,2026449.8060002006,{"$f":"+(1+VLOOKUP(A126,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.006815360976661},4119583.4378685933,3784144.1031642188,2149457.2131354841,2053468.1386364771,{"$f":"+(1+VLOOKUP(A126,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.006815360976661},4119583.4378685933,3784144.1031642188,2223942.7771117603,2135121.8853598889]
[10,114,25000,23875,{"$f":"+(1+VLOOKUP(A127,hozamok!$A$11:$E$40,3,FALSE))^(1/12)","v":1.006815360976661},4172830.2700955584,3831757.8785840911,2177865.2288279044,2038704.9573123541,{"$f":"+(1+VLOOKUP(A127,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.006815360976661},4172830.2700955584,3831757.8785840911,2163459.8067922089,2066099.6258374229,{"$f":"+(1+VLOOKUP(A127,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.006815360976661},4172830.2700955584,3831757.8785840911,2239044.9237805852,2148916.388800397]
[10,115,25000,23875,{"$f":"+(1+VLOOKUP(A128,hozamok!$A$11:$E$40,3,FALSE))^(1/12)","v":1.006815360976661},4226439.9987050146,3879668.4730825876,2192004.1895834301,2050883.0329186809,{"$f":"+(1+VLOOKUP(A128,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.006815360976661},4226439.9987050146,3879668.4730825876,2177390.7580773798,2078655.0306740133,{"$f":"+(1+VLOOKUP(A128,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.006815360976661},4226439.9987050146,3879668.4730825876,2254079.8570146705,2162638.4962517573]
[10,116,25000,23875,{"$f":"+(1+VLOOKUP(A129,hozamok!$A$11:$E$40,3,FALSE))^(1/12)","v":1.006815360976661},4280415.0969668049,3927877.7369974446,2206072.6391771035,2062984.5175675349,{"$f":"+(1+VLOOKUP(A129,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.006815360976661},4280415.0969668049,3927877.7369974446,2191250.4335394753,2091134.8114078983,{"$f":"+(1+VLOOKUP(A129,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.006815360976661},4280415.0969668049,3927877.7369974446,2269047.8759533311,2176288.5876608999]
[10,117,25000,23875,{"$f":"+(1+VLOOKUP(A130,hozamok!$A$11:$E$40,3,FALSE))^(1/12)","v":1.006815360976661},4334758.0550069995,3976387.5322012026,2220070.9292489099,2075009.8929585672,{"$f":"+(1+VLOOKUP(A130,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.006815360976661},4334758.0550069995,3976387.5322012026,2205039.1978515787,2103539.4235405121,{"$f":"+(1+VLOOKUP(A130,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.006815360976661},4334758.0550069995,3976387.5322012026,2283949.2784045362,2189867.0409807274]
[10,118,25000,23875,{"$f":"+(1+VLOOKUP(A131,hozamok!$A$11:$E$40,3,FALSE))^(1/12)","v":1.006815360976661},4389471.3799227774,4025199.7321731113,2233999.4096852015,2086959.637761899,{"$f":"+(1+VLOOKUP(A131,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.006815360976661},4389471.3799227774,4025199.7321731113,2218757.4138209727,2115869.3198296982,{"$f":"+(1+VLOOKUP(A131,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.006815360976661},4389471.3799227774,4025199.7321731113,2298784.3608508343,2203374.2321805786]
[10,119,25000,23875,{"$f":"+(1+VLOOKUP(A132,hozamok!$A$11:$E$40,3,FALSE))^(1/12)","v":1.006815360976661},4444557.5958980899,4074316.2220714861,2247858.4286274426,2098834.2276371759,{"$f":"+(1+VLOOKUP(A132,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.006815360976661},4444557.5958980899,4074316.2220714861,2232405.442398685,2128124.9503062358,{"$f":"+(1+VLOOKUP(A132,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.006815360976661},4444557.5958980899,4074316.2220714861,2313553.4184552524,2216810.5352566391]
[10,120,25000,23875,{"$f":"+(1+VLOOKUP(A133,hozamok!$A$11:$E$40,3,FALSE))^(1/12)","v":1.006815360976661},4500019.2443201123,4123738.8988065133,{"$f":"+H132+C133/((1+$C$8)^(B133-1))","v":2261648.3324809126},2110634.1352525013,{"$f":"+(1+VLOOKUP(A133,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.006815360976661},4500019.2443201123,4123738.8988065133,2245983.6426889878,2140306.7622902645,{"$f":"+(1+VLOOKUP(A133,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.006815360976661},4500019.2443201123,4123738.8988065133,2328256.745067168,2230176.3222422958]
[11,121,25000,{"$f":"+C134*(1-$J$3)","v":23875},null,null,null,null,null,{"$f":"+(1+VLOOKUP(A134,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0070417157277147},4556883.1435010526,4174408.5032250416,2259492.3719588439,2152415.2004076112,{"$f":"+(1+VLOOKUP(A134,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0070417157277147},4556883.1435010526,4174408.5032250416,2342894.6332281562,2243471.9632184389]
[11,122,25000,23875,null,null,"Kilépési költséggel:","h egy. baloldala:","i egy. baloldala",{"$f":"+(1+VLOOKUP(A135,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0070417157277147},4614147.4620951954,4225405.445732303,2272931.9856473086,2164450.7066060188,{"$f":"+(1+VLOOKUP(A135,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0070417157277147},4614147.4620951954,4225405.445732303,2357467.3741778103,2256697.8263237095]
[11,123,25000,23875,null,null,{"$f":"+G133*(1-J6)-J5","v":4120738.8988065133},{"$f":"+G136/((1+$C$8)^(B133))","v":2261648.3324809754},{"$f":"+F133/((1+$C$9)^(B133))","v":2110634.1352560227},{"$f":"+(1+VLOOKUP(A136,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0070417157277147},4671815.0197422188,4276731.8410127433,2286302.8373748814,2176413.7201712769,{"$f":"+(1+VLOOKUP(A136,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0070417157277147},4671815.0197422188,4276731.8410127433,2371975.257859536,2269854.277764691]
[11,124,25000,23875,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A137,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0070417157277147},4729888.6559369043,4328389.8174121883,2299605.2789528104,2188304.6777432556,{"$f":"+(1+VLOOKUP(A137,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0070417157277147},4729888.6559369043,4328389.8174121883,2386418.5729263201,2282941.6818260509]
[11,125,25000,23875,null,null,null,"célcella IRR(h)","célcella IRR(i)",{"$f":"+(1+VLOOKUP(A138,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0070417157277147},4788371.230168947,4380381.5170261022,2312839.6603923491,2200124.0133318421,{"$f":"+(1+VLOOKUP(A138,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0070417157277147},4788371.230168947,4380381.5170261022,2400797.6067464738,2295960.4008806259]
[11,126,25000,23875,null,null,null,{"$f":"+H136-H133","v":6.28642737865448E-8},{"$f":"+I136-I133","v":3.5213306546211243E-6},{"$f":"+(1+VLOOKUP(A139,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0070417157277147},4847265.6220637569,4432709.0957884109,2326006.3299139659,2211872.1583327814,{"$f":"+(1+VLOOKUP(A139,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0070417157277147},4847265.6220637569,4432709.0957884109,2415112.6454093507,2308910.7953994563]
[11,127,25000,23875,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A140,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0070417157277147},4906574.7315242467,4485374.7235609032,2339105.6339565064,2223549.5415434232,{"$f":"+(1+VLOOKUP(A140,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0070417157277147},4906574.7315242467,4485374.7235609032,2429363.9737310386,2321793.2239617673]
[11,128,25000,23875,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A141,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0070417157277147},4966301.4788736217,4538380.584223208,2352137.9171863087,2235156.5891783708,{"$f":"+(1+VLOOKUP(A141,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0070417157277147},4966301.4788736217,4538380.584223208,2443551.8752600253,2334608.0432648957]
[11,129,25000,23875,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A142,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0070417157277147},5026448.8049991718,4591728.875763353,2365103.5225062724,2246693.7248850395,{"$f":"+(1+VLOOKUP(A142,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0070417157277147},5026448.8049991718,4591728.875763353,2457676.632282842,2347355.6081341691]
[{"$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$40,4,FALSE))^(1/12)","v":1.0070417157277147},5087019.6714970805,4645421.8103689086,2378002.7910648817,2258161.3697591173,{"$f":"+(1+VLOOKUP(A143,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0070417157277147},5087019.6714970805,4645421.8103689086,2471738.5258296784,2360036.2715327283]
[11,131,25000,23875,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A144,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0070417157277147},{"$f":"+(K143+C144)*J144","v":5148017.0608182484},{"$f":"+(L143+D144)*(J144-$K$8)","v":4699461.6145187188},{"$f":"+M143+C144/((1+$D$8)^(B144-1))","v":2390836.0622651796},{"$f":"+N143+C144/((1+$D$9)^(B144-1))","v":2269559.9423599364},{"$f":"+(1+VLOOKUP(A144,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0070417157277147},{"$f":"+(P143+C144)*O144","v":5148017.0608182484},{"$f":"+(Q143+D144)*(O144-$K$8)","v":4699461.6145187188},{"$f":"+R143+C144/((1+$E$8)^(B144-1))","v":2485737.8356799749},{"$f":"+S143+C144/((1+$E$9)^(B144-1))","v":2372650.3845713018}]
[11,132,25000,23875,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A145,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0070417157277147},5209443.9764151489,4753850.5290752295,2403603.6737736999,2280889.858725749,{"$f":"+(1+VLOOKUP(A145,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0070417157277147},5209443.9764151489,4753850.5290752295,2499674.8403679887,2385198.2965179263]
[12,133,25000,23875,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A146,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0070108001312492},5271141.6169320168,4808443.1031429283,2416305.9615293518,2292151.5323889134,{"$f":"+(1+VLOOKUP(A146,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0070108001312492},5271141.6169320168,4808443.1031429283,2513549.8171883351,2397680.3548076185]
[12,134,25000,23875,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A147,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0070108001312492},5333271.8072751183,4863386.6708847648,2428943.2597522582,2303345.3743909867,{"$f":"+(1+VLOOKUP(A147,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0070108001312492},5333271.8072751183,4863386.6708847648,2527363.0422015064,2410096.9050519951]
[12,135,25000,23875,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A148,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0070108001312492},5395837.5799648315,4918683.488954897,2441515.9009525501,2314471.7932977276,{"$f":"+(1+VLOOKUP(A148,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0070108001312492},5395837.5799648315,4918683.488954897,2541114.7902393625,2422448.291048842]
[12,136,25000,23875,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A149,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0070108001312492},5458841.9887819299,4974335.8285162579,2454024.2159391157,2325531.1952140089,{"$f":"+(1+VLOOKUP(A149,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0070108001312492},5458841.9887819299,4974335.8285162579,2554805.3349106,2434734.8547916333]
[12,137,25000,23875,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A150,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0070108001312492},5522288.1089166319,5030345.9753338359,2466468.5338283041,2336523.9837986403,{"$f":"+(1+VLOOKUP(A150,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0070108001312492},5522288.1089166319,5030345.9753338359,2568434.9486061963,2446956.9364790008]
[12,138,25000,23875,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A151,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0070108001312492},5586179.0371187022,5086716.2298685564,2478849.1820525858,2347450.5602791011,{"$f":"+(1+VLOOKUP(A151,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0070108001312492},5586179.0371187022,5086716.2298685564,2582003.9025048283,2459114.8745241547]
[12,139,25000,23875,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A152,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0070108001312492},5650517.8918485967,5143448.9073717687,2491166.4863691665,2358311.323466185,{"$f":"+(1+VLOOKUP(A152,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0070108001312492},5650517.8918485967,5143448.9073717687,2595512.4665782689,2471209.0055642519]
[12,140,25000,23875,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A153,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0070108001312492},5715307.813429676,5200546.3379803356,2503420.7708685603,2369106.669768556,{"$f":"+(1+VLOOKUP(A153,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0070108001312492},5715307.813429676,5200546.3379803356,2608960.909596757,2483239.6644697185]
[12,141,25000,23875,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A154,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0070108001312492},5780551.9642014792,5258010.86681234,2515612.3579831156,2379836.9932072172,{"$f":"+(1+VLOOKUP(A154,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0070108001312492},5780551.9642014792,5258010.86681234,2622349.4991343464,2495207.184353522]
[12,142,25000,23875,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A155,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0070108001312492},5846253.5286740772,5315844.8540634019,2527741.5684954994,2390502.685429892,{"$f":"+(1+VLOOKUP(A155,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0070108001312492},5846253.5286740772,5315844.8540634019,2635678.501574229,2507111.8965803934]
[12,143,25000,23875,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A156,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0070108001312492},5912415.7136835027,5374050.6751036178,2539808.7215471379,2401104.1357253199,{"$f":"+(1+VLOOKUP(A156,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0070108001312492},5912415.7136835027,5374050.6751036178,2648948.1821140344,2518954.1307760035]
[12,144,25000,23875,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A157,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0070108001312492},5979041.7485482758,5432630.7205751231,2551814.1346466136,2411641.7310374631,{"$f":"+(1+VLOOKUP(A157,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0070108001312492},5979041.7485482758,5432630.7205751231,2662158.8047711072,2530734.2148360894]
[13,145,25000,23875,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A158,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0068153740111003},6044961.5386428935,5490521.0527477376,2563758.1236780188,2422115.8559796321,{"$f":"+(1+VLOOKUP(A158,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0068153740111003},6044961.5386428935,5490521.0527477376,2675310.6323877596,2542452.4749355339]
[13,146,25000,23875,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A159,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0068153740111003},6111330.5967617389,5548772.2676865896,2575641.0029092683,2432526.8928485224,{"$f":"+(1+VLOOKUP(A159,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0068153740111003},6111330.5967617389,5548772.2676865896,2688403.9266365007,2554109.2355373953]
[13,147,25000,23875,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A160,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0068153740111003},6178151.9848344289,5607386.6151001556,2587463.0850003674,2442875.2216381677,{"$f":"+(1+VLOOKUP(A160,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0068153740111003},6178151.9848344289,5607386.6151001556,2701438.9480252429,2565704.8194018938]
[13,148,25000,23875,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A161,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0068153740111003},6245428.7856587749,5666366.3587213783,2599224.6810116391,2453161.2200538106,{"$f":"+(1+VLOOKUP(A161,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0068153740111003},6245428.7856587749,5666366.3587213783,2714415.9559024856,2577239.5475953459]
[13,149,25000,23875,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A162,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0068153740111003},6313164.1030430095,5725713.7763950936,2610926.1004119082,2463385.2635256872,{"$f":"+(1+VLOOKUP(A162,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0068153740111003},6313164.1030430095,5725713.7763950936,2727335.2084624744,2588713.7394990562]
[13,150,25000,23875,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A163,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0068153740111003},6381361.0619489774,5785431.1601660028,2622567.6510866447,2473547.725222731,{"$f":"+(1+VLOOKUP(A163,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0068153740111003},6381361.0619489774,5785431.1601660028,2740196.9627503389,2600127.7128181597]
[13,151,25000,23875,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A164,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0068153740111003},6450022.8086363096,5845520.8163671941,2634149.6393460636,2483648.9760661926,{"$f":"+(1+VLOOKUP(A164,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0068153740111003},6450022.8086363096,5845520.8163671941,2753001.4746672069,2611481.7835904183]
[13,152,25000,23875,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A165,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0068153740111003},6519152.510807571,5905985.0657092147,2645672.3699331856,2493689.3847431783,{"$f":"+(1+VLOOKUP(A165,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0068153740111003},6519152.510807571,5905985.0657092147,2765748.9989752951,2622776.2661949722]
[13,153,25000,23875,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A166,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0068153740111003},6588753.3577544056,5966826.2433696976,2657136.1460318556,2503669.3177201068,{"$f":"+(1+VLOOKUP(A166,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0068153740111003},6588753.3577544056,5966826.2433696976,2778439.7893029787,2634011.4733610442]
[13,154,25000,23875,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A167,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0068153740111003},6658828.5605046721,6028046.699083549,2668541.2692747186,2513589.1392560853,{"$f":"+(1+VLOOKUP(A167,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0068153740111003},6658828.5605046721,6028046.699083549,2791074.0981498379,2645187.7161765993]
[13,155,25000,23875,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A168,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0068153740111003},6729381.351970586,6089648.797233697,2679888.0397511572,2523449.2114162035,{"$f":"+(1+VLOOKUP(A168,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0068153740111003},6729381.351970586,6089648.797233697,2803652.1768916808,2656305.3040969577]
[13,156,25000,23875,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A169,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0068153740111003},6800414.9870978668,6151634.9169424046,2691176.7560151876,2533249.8940847502,{"$f":"+(1+VLOOKUP(A169,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0068153740111003},6800414.9870978668,6151634.9169424046,2816174.2757855458,2667364.5449533639]
[14,157,25000,23875,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A170,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0064955699296587},6869749.9474455016,6212032.4988867342,2702407.7150933151,2542991.5449783476,{"$f":"+(1+VLOOKUP(A170,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0064955699296587},6869749.9474455016,6212032.4988867342,2828640.6439746795,2678365.744961509]
[14,158,25000,23875,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A171,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0064955699296587},6939535.2778766444,6272787.2781581627,2713581.2124923491,2552674.5196590084,{"$f":"+(1+VLOOKUP(A171,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0064955699296587},6939535.2778766444,6272787.2781581627,2841051.5294934954,2689309.2087300103]
[14,159,25000,23875,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A172,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0064955699296587},7009773.9038016675,6333901.3672573287,2724697.5422071782,2562299.171547113,{"$f":"+(1+VLOOKUP(A172,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0064955699296587},7009773.9038016675,6333901.3672573287,2853407.1792725073,2700195.2392688459]
[14,160,25000,23875,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A173,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0064955699296587},7080468.7696331497,6395376.8911784114,2735756.9967285059,2571865.8519343091,{"$f":"+(1+VLOOKUP(A173,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0064955699296587},7080468.7696331497,6395376.8911784114,2865707.8391432436,2711024.1379977427]
[14,161,25000,23875,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A174,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0064955699296587},7151622.8389093075,6457215.9874830181,2746759.8670505472,2581374.909996334,{"$f":"+(1+VLOOKUP(A174,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0064955699296587},7151622.8389093075,6457215.9874830181,2877953.7538431371,2721796.2047545253]
[14,162,25000,23875,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A175,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0064955699296587},7223239.0944182286,6519420.8063745089,2757706.4426786839,2590826.6928057582,{"$f":"+(1+VLOOKUP(A175,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0064955699296587},7223239.0944182286,6519420.8063745089,2890145.1670203959,2732511.7378034154]
[14,163,25000,23875,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A176,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0064955699296587},7295320.5383229088,6581993.5107727591,2768597.0116370837,2600221.5453446549,{"$f":"+(1+VLOOKUP(A176,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0064955699296587},7295320.5383229088,6581993.5107727591,2902282.3212388493,2743171.0338432919]
[14,164,25000,23875,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A177,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0064955699296587},7367870.1922871023,6644936.2763893707,2779431.8604762773,2609559.8105171905,{"$f":"+(1+VLOOKUP(A177,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0064955699296587},7367870.1922871023,6644936.2763893707,2914365.4579827758,2753774.3880159049]
[14,165,25000,23875,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A178,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0064955699296587},7440891.097601993,6708251.291803319,2790211.274280698,2618841.8291621394,{"$f":"+(1+VLOOKUP(A178,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0064955699296587},7440891.097601993,6708251.291803319,2926394.8176617064,2764322.0939140497]
[14,166,25000,23875,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A179,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0064955699296587},7514386.3153136829,6771940.7585370559,2800935.5366761838,2628067.9400653266,{"$f":"+(1+VLOOKUP(A179,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0064955699296587},7514386.3153136829,6771940.7585370559,2938370.6396152084,2774814.4435896934]
[14,167,25000,23875,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A180,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0064955699296587},7588358.9263515146,6836006.8911330551,2811604.9298374397,2637238.4799719914,{"$f":"+(1+VLOOKUP(A180,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0064955699296587},7588358.9263515146,6836006.8911330551,2950293.162117647,2785251.7275620643]
[14,168,25000,23875,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A181,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0064955699296587},7662812.0316572227,6900451.9172308156,2822219.7344954615,2646353.7835990782,{"$f":"+(1+VLOOKUP(A181,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0064955699296587},7662812.0316572227,6900451.9172308156,2962162.6223829272,2795634.2348256931]
[15,169,25000,23875,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A182,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0060179491767529},7734076.8937441651,6961970.8754087454,2832780.2299449234,2655414.1836474547,{"$f":"+(1+VLOOKUP(A182,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0060179491767529},7734076.8937441651,6961970.8754087454,2973979.2565692114,2805962.2528584171]
[15,170,25000,23875,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A183,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0060179491767529},7805770.624149235,7023824.2801136058,2843286.694051526,2664420.0108140539,{"$f":"+(1+VLOOKUP(A183,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0060179491767529},7805770.624149235,7023824.2801136058,2985743.2997836201,2816236.0676293387]
[15,171,25000,23875,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A184,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0060179491767529},7877895.8037801748,7086013.9495569319,2853739.4032593081,2673371.5938039455,{"$f":"+(1+VLOOKUP(A184,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0060179491767529},7877895.8037801748,7086013.9495569319,2997454.9860869083,2826455.9636067441]
[15,172,25000,23875,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A185,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0060179491767529},7950455.029076498,7148541.7118349271,2864138.6325979196,2682269.2593423319,{"$f":"+(1+VLOOKUP(A185,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0060179491767529},7950455.029076498,7148541.7118349271,3009114.5484981234,2836622.22376598]
[15,173,25000,23875,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A186,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0060179491767529},8023450.9121029591,7211409.4049822027,2874484.6556898588,2691113.3321864745,{"$f":"+(1+VLOOKUP(A186,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0060179491767529},8023450.9121029591,7211409.4049822027,3020722.218999241,2846735.1295972881]
[15,174,25000,23875,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A187,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0060179491767529},8096886.080643585,7274618.8770258054,2884777.7447576718,2699904.1351375468,{"$f":"+(1+VLOOKUP(A187,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0060179491767529},8096886.080643585,7274618.8770258054,3032278.2285397807,2856794.9611135996]
[15,175,25000,23875,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A188,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0060179491767529},8170763.1782962745,7338171.9860395426,2895018.1706311144,2708641.9890524158,{"$f":"+(1+VLOOKUP(A188,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0060179491767529},8170763.1782962745,7338171.9860395426,3043782.8070414001,2866801.996858289]
[15,176,25000,23875,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A189,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0060179491767529},8245084.8645679643,7402070.6001986004,2905206.2027542787,2717327.2128553544,{"$f":"+(1+VLOOKUP(A189,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0060179491767529},8245084.8645679643,7402070.6001986004,3055236.1834024708,2876756.5139128854]
[15,177,25000,23875,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A190,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0060179491767529},8319853.8149703676,7466316.5978344623,2915342.1091926829,2725960.1235496802,{"$f":"+(1+VLOOKUP(A190,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0060179491767529},8319853.8149703676,7466316.5978344623,3066638.5855026315,2886658.7879047454]
[15,178,25000,23875,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A191,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0060179491767529},8395072.7211162914,7530911.8674901193,2925426.1566403247,2734541.0362293269,{"$f":"+(1+VLOOKUP(A191,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0060179491767529},8395072.7211162914,7530911.8674901193,3077990.2402073233,2896509.093014685]
[15,179,25000,23875,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A192,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0060179491767529},8470744.2908165324,7595858.3079755874,2935458.6104266979,2743070.2640903448,{"$f":"+(1+VLOOKUP(A192,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0060179491767529},8470744.2908165324,7595858.3079755874,3089291.3733723024,2906307.7019845694]
[15,180,25000,23875,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A193,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0060179491767529},8546871.2481773552,7661157.8284237245,2945439.7345237732,2751548.1184423314,{"$f":"+(1+VLOOKUP(A193,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0060179491767529},8546871.2481773552,7661157.8284237245,3100542.2098481334,2916054.8861248679]
[16,181,25000,23875,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A194,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0057406750180862},8621079.5753100179,7724681.4873345206,2955369.7915529455,2759974.9087197958,{"$f":"+(1+VLOOKUP(A194,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0057406750180862},8621079.5753100179,7724681.4873345206,3111742.9734846647,2925750.9153221641]
[16,182,25000,23875,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A195,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0057406750180862},8695713.9083323851,7788532.8778166901,2965249.0427919421,2768350.9424934504,{"$f":"+(1+VLOOKUP(A195,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0057406750180862},8695713.9083323851,7788532.8778166901,3122893.8871354801,2935396.0580466292]
[16,183,25000,23875,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A196,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0057406750180862},8770776.6928058248,7852713.690704558,2975077.7481816988,2776676.5254814387,{"$f":"+(1+VLOOKUP(A196,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0057406750180862},8770776.6928058248,7852713.690704558,3133995.1726623345,2944990.5813594549]
[16,184,25000,23875,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A197,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0057406750180862},8846270.3883308806,7917225.6255558087,2984856.166333199,2784951.9615604933,{"$f":"+(1+VLOOKUP(A197,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0057406750180862},8846270.3883308806,7917225.6255558087,3145047.0509395679,2954534.7509202496]
[16,185,25000,{"$f":"+C198*(1-$J$3)","v":23875},null,null,null,null,null,{"$f":"+(1+VLOOKUP(A198,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0057406750180862},8922197.4686278589,7982070.390696493,2994584.5545342774,2793177.5527770268,{"$f":"+(1+VLOOKUP(A198,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0057406750180862},8922197.4686278589,7982070.390696493,3156049.7418584987,2964028.8309943923]
[16,186,25000,23875,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A199,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0057406750180862},8998560.4216178954,8047249.7032662667,3004263.1687563909,2801353.5993581568,{"$f":"+(1+VLOOKUP(A199,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0057406750180862},8998560.4216178954,8047249.7032662667,3167003.4643318001,2973473.0844603512]
[16,187,25000,23875,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A200,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0057406750180862},9075361.7495044675,8112765.2892638594,3013892.2636613534,2809480.3997226637,{"$f":"+(1+VLOOKUP(A200,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0057406750180862},9075361.7495044675,8112765.2892638594,3177908.4362978549,2982867.7728169616]
[16,188,25000,23875,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A201,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0057406750180862},9152603.9688553941,8178618.8835927835,3023472.0926080355,2817558.2504918822,{"$f":"+(1+VLOOKUP(A201,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0057406750180862},9152603.9688553941,8178618.8835927835,3188764.8747250927,2992213.1561906673]
[16,189,25000,23875,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A202,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0057406750180862},9230289.6106852908,8244812.230107272,3033002.9076590319,2825587.4465005286,{"$f":"+(1+VLOOKUP(A202,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0057406750180862},9230289.6106852908,8244812.230107272,3199572.9956163047,3001509.4933427223]
[16,190,25000,23875,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A203,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0057406750180862},9308421.2205385044,8311347.0816584621,3042484.9595872927,2833568.2808074616,{"$f":"+(1+VLOOKUP(A203,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0057406750180862},9308421.2205385044,8311347.0816584621,3210333.0140129435,3010757.0416763555]
[16,191,25000,23875,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A204,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0057406750180862},9387001.3585725259,8378225.2001408059,3051918.4978827229,2841501.0447063781,{"$f":"+(1+VLOOKUP(A204,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0057406750180862},9387001.3585725259,8378225.2001408059,3221045.143999401,3019956.0572438985]
[16,192,25000,23875,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A205,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0057406750180862},9466032.5996418763,8445448.3565387316,3061303.7707587462,2849386.0277364468,{"$f":"+(1+VLOOKUP(A205,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0057406750180862},9466032.5996418763,8445448.3565387316,3231709.5987072671,3029106.7947538751]
[17,193,25000,23875,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A206,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0055248506299597},9543469.1370789763,8511190.4444422703,3070641.0251588356,2857223.5176928747,{"$f":"+(1+VLOOKUP(A206,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0055248506299597},9543469.1370789763,8511190.4444422703,3242326.5903195706,3038209.5075780535]
[{"$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$40,4,FALSE))^(1/12)","v":1.0055248506299597},9621333.4998187162,8577257.520500984,3079930.5067630112,2865013.8006374114,{"$f":"+(1+VLOOKUP(A207,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0055248506299597},9621333.4998187162,8577257.520500984,3252896.3300750013,3047264.4477584627]
[17,195,25000,23875,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A208,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0055248506299597},{"$f":"+(K207+C208)*J208","v":9699628.051531991},{"$f":"+(L207+D208)*(J208-$K$8)","v":8643651.191254979},{"$f":"+M207+C208/((1+$D$8)^(B208-1))","v":3089172.4599943049},{"$f":"+N207+C208/((1+$D$9)^(B208-1))","v":2872757.1609087908},{"$f":"+(1+VLOOKUP(A208,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0055248506299597},{"$f":"+(P207+C208)*O208","v":9699628.051531991},{"$f":"+(Q207+D208)*(O208-$K$8)","v":8643651.191254979},{"$f":"+R207+C208/((1+$E$8)^(B208-1))","v":3263419.0282721133},{"$f":"+S207+C208/((1+$E$9)^(B208-1))","v":3056271.8660143702}]
[17,196,25000,23875,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A209,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0055248506299597},9778355.1689486206,8710373.0711861048,3098367.1280251914,2880453.8811331093,{"$f":"+(1+VLOOKUP(A209,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0055248506299597},9778355.1689486206,8710373.0711861048,3273894.8942735069,3065232.0117492247]
[17,197,25000,23875,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A210,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0055248506299597},9857517.241929505,8777424.7827572059,3107514.7527839858,2888104.2422341406,{"$f":"+(1+VLOOKUP(A210,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0055248506299597},9857517.241929505,8777424.7827572059,3284324.1365099973,3074145.1330575612]
[17,198,25000,23875,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A211,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0055248506299597},9937116.6735391673,8844807.9564515781,3116615.5749612106,2895708.5234435899,{"$f":"+(1+VLOOKUP(A211,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0055248506299597},9937116.6735391673,8844807.9564515781,3294706.9624847588,3083011.4767318717]
[17,199,25000,23875,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A212,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0055248506299597},10017155.880118702,8912524.2308126166,3125669.8340159273,2903267.0023112851,{"$f":"+(1+VLOOKUP(A212,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0055248506299597},10017155.880118702,8912524.2308126166,3305043.5787774553,3091831.2882694365]
[17,200,25000,23875,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A213,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0055248506299597},10097637.291359128,8980575.2524836622,3134677.7681820383,2910779.9547153078,{"$f":"+(1+VLOOKUP(A213,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0055248506299597},10097637.291359128,8980575.2524836622,3315334.1910483493,3100604.8118791236]
[17,201,25000,23875,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A214,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0055248506299597},10178563.350375148,9048962.6762480363,3143639.6144745536,2918247.6548720622,{"$f":"+(1+VLOOKUP(A214,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0055248506299597},10178563.350375148,9048962.6762480363,3325579.0040423945,3109332.2904881495]
[17,202,25000,23875,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A215,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0055248506299597},10259936.513779301,9117688.1650692876,3152555.6086958284,2925670.375346283,{"$f":"+(1+VLOOKUP(A215,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0055248506299597},10259936.513779301,9117688.1650692876,3335778.2215933083,3118013.965748806]
[17,203,25000,23875,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A216,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0055248506299597},10341759.251756551,9186753.3901316263,3161425.9854417676,2933048.3870609854,{"$f":"+(1+VLOOKUP(A216,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0055248506299597},10341759.251756551,9186753.3901316263,3345932.0466276295,3126650.0780451507]
[17,204,25000,23875,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A217,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0055248506299597},10424034.048139257,9256160.0308805592,3170250.9781079972,2940381.9593073521,{"$f":"+(1+VLOOKUP(A217,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0055248506299597},10424034.048139257,9256160.0308805592,3356040.6811687537,3135240.8664996638]
[18,205,25000,23875,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A218,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0053365672406107},10504796.020936584,9324162.4986148421,3179030.8188960068,2947671.3597545633,{"$f":"+(1+VLOOKUP(A218,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0053365672406107},10504796.020936584,9324162.4986148421,3366104.3263409529,3143786.5689798673]
[18,206,25000,23875,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A219,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0053365672406107},10585988.985432228,9392488.3246867601,3187765.7388192578,2954916.8544595661,{"$f":"+(1+VLOOKUP(A219,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0053365672406107},10585988.985432228,9392488.3246867601,3376123.1823733794,3152287.4221049137]
[18,207,25000,23875,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A220,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0053365672406107},10667615.241642367,9461139.0466966126,3196455.9677092633,2962118.7078767843,{"$f":"+(1+VLOOKUP(A220,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0053365672406107},10667615.241642367,9461139.0466966126,3386097.4486040464,3160743.6612521359]
[18,208,25000,23875,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A221,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0053365672406107},10749677.10185737,9530116.2095561326,3205101.7342216345,2969277.1828677724,{"$f":"+(1+VLOOKUP(A221,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0053365672406107},10749677.10185737,9530116.2095561326,3396027.3234837968,3169155.5205635652]
[18,209,25000,23875,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A222,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0053365672406107},10832176.890707301,9599421.3655232601,3213703.2658420969,2976392.5407108087,{"$f":"+(1+VLOOKUP(A222,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0053365672406107},10832176.890707301,9599421.3655232601,3405913.0045802505,3177523.2329524136]
[18,210,25000,23875,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A223,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0053365672406107},10915116.945227765,9669056.074237071,3222260.7888924764,2983465.0411104322,{"$f":"+(1+VLOOKUP(A223,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0053365672406107},10915116.945227765,9669056.074237071,3415754.6885817344,3185847.0301095243]
[18,211,25000,23875,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A224,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0053365672406107},10998499.614926117,9739021.90275288,3230774.5285366536,2990494.942206922,{"$f":"+(1+VLOOKUP(A224,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0053365672406107},10998499.614926117,9739021.90275288,3425552.5713011976,3194127.1425097855]
[18,212,25000,23875,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A225,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0053365672406107},11082327.261848016,9809320.425577499,3239244.708786489,2997482.5005857176,{"$f":"+(1+VLOOKUP(A225,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0053365672406107},11082327.261848016,9809320.425577499,3435306.8476801058,3202363.7994185127]
[18,213,25000,23875,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A226,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0053365672406107},11166602.260644335,9879953.2247046735,3247671.5525077167,3004427.9712867858,{"$f":"+(1+VLOOKUP(A226,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0053365672406107},11166602.260644335,9879953.2247046735,3445017.7117923209,3210557.2288977965]
[18,214,25000,23875,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A227,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0053365672406107},11251326.998638434,9950921.8896506839,3256055.2814258081,3011331.6078139287,{"$f":"+(1+VLOOKUP(A227,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0053365672406107},11251326.998638434,9950921.8896506839,3454685.3568479619,3218707.6578128175]
[18,215,25000,23875,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A228,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0053365672406107},11336503.875893783,10022228.017490113,3264396.1161318072,3018193.6621440365,{"$f":"+(1+VLOOKUP(A228,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0053365672406107},11336503.875893783,10022228.017490113,3464309.9751972491,3226815.3118381277]
[18,216,25000,23875,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A229,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0053365672406107},11422135.305281948,10093873.212891789,3272694.276088133,3025014.3847362846,{"$f":"+(1+VLOOKUP(A229,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0053365672406107},11422135.305281948,10093873.212891789,3473891.7583343307,3234880.4154638988]
[19,217,25000,23875,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A230,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.005170480109836},11506322.490692509,10164178.660384318,3280949.9796343548,3031794.0245412746,{"$f":"+(1+VLOOKUP(A230,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.005170480109836},11506322.490692509,10164178.660384318,3483430.8969010944,3242903.1920021391]
[19,218,25000,23875,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A231,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.005170480109836},11590944.964270739,10234806.740276819,3289163.4439929379,3038532.8290101211,{"$f":"+(1+VLOOKUP(A231,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.005170480109836},11590944.964270739,10234806.740276819,3492927.5806909585,3250883.8635928761]
[19,219,25000,23875,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A232,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.005170480109836},11676004.97666545,10305758.933132594,3297334.8852749579,3045231.0441034837,{"$f":"+(1+VLOOKUP(A232,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.005170480109836},11676004.97666545,10305758.933132594,3502381.9986526496,3258822.6512103067]
[19,220,25000,23875,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A233,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.005170480109836},11761504.790162392,10377036.726309266,3305464.5184857869,3051888.9143005442,{"$f":"+(1+VLOOKUP(A233,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.005170480109836},11761504.790162392,10377036.726309266,3511794.3388939607,3266719.7746689161]
[19,221,25000,23875,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A234,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.005170480109836},11847446.678744413,10448641.613989957,3313552.5575307515,3058506.6826079297,{"$f":"+(1+VLOOKUP(A234,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.005170480109836},11847446.678744413,10448641.613989957,3521164.7886854946,3274575.4526295648]
[19,222,25000,23875,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A235,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.005170480109836},11933832.92815195,10520575.097214608,3321599.215220761,3065084.5905685821,{"$f":"+(1+VLOOKUP(A235,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.005170480109836},11933832.92815195,10520575.097214608,3530493.53446439,3282389.9026055424]
[19,223,25000,23875,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A236,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.005170480109836},12020665.835943813,10592838.683911446,3329604.7032779059,3071622.8782705748,{"$f":"+(1+VLOOKUP(A236,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.005170480109836},12020665.835943813,10592838.683911446,3539780.761838031,3290163.3409685907]
[19,224,25000,23875,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A237,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.005170480109836},12107947.711558292,10665433.888928603,3337569.2323410301,3078121.7843558751,{"$f":"+(1+VLOOKUP(A237,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.005170480109836},12107947.711558292,10665433.888928603,3549026.6555877388,3297895.9829548933]
[19,225,25000,23875,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A238,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.005170480109836},12195680.876374584,10738362.234065857,3345493.0119712721,3084581.5460290546,{"$f":"+(1+VLOOKUP(A238,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.005170480109836},12195680.876374584,10738362.234065857,3558231.39967245,3305588.0426710374]
[19,226,25000,23875,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A239,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.005170480109836},12283867.663774531,10811625.248106543,3353376.2506575794,3091002.3990659467,{"$f":"+(1+VLOOKUP(A239,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.005170480109836},12283867.663774531,10811625.248106543,3567395.1772323749,3313239.7330999402]
[19,227,25000,23875,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A240,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.005170480109836},12372510.41920468,10885224.466849599,3361219.1558221933,3097384.5778222531,{"$f":"+(1+VLOOKUP(A240,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.005170480109836},12372510.41920468,10885224.466849599,3576518.1705926429,3320851.266106748]
[19,228,25000,23875,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A241,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.005170480109836},12461611.500238663,10959161.433141757,3369021.9338261085,3103728.3152420963,{"$f":"+(1+VLOOKUP(A241,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.005170480109836},12461611.500238663,10959161.433141757,3585600.5612669284,3328422.8524447004]
[20,229,25000,23875,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A242,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0050173549671917},12549261.262472779,11031755.917889398,3376784.7899745004,3110033.8428665237,{"$f":"+(1+VLOOKUP(A242,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0050173549671917},12549261.262472779,11031755.917889398,3594642.5299610645,3335954.7017609673]
[20,230,25000,23875,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A243,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0050173549671917},12637350.794676812,11104672.42341098,3384507.9285221295,3116301.3908419558,{"$f":"+(1+VLOOKUP(A243,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0050173549671917},12637350.794676812,11104672.42341098,3603644.2565766359,3343447.0226024529]
[20,231,25000,23875,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A244,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0050173549671917},12725882.303332807,11177912.37815357,3392191.552678714,3122531.1879285895,{"$f":"+(1+VLOOKUP(A244,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0050173549671917},12725882.303332807,11177912.37815357,3612605.9202145599,3350900.022421571]
[20,232,25000,23875,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A245,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0050173549671917},12814858.005993512,11251477.216900663,3399835.8646142771,3128723.4615087458,{"$f":"+(1+VLOOKUP(A245,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0050173549671917},12814858.005993512,11251477.216900663,3621527.6991786496,3358313.9075819878]
[20,233,25000,23875,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A246,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0050173549671917},12904280.131337918,11325368.380800288,3407441.0654644663,3134878.4375951691,{"$f":"+(1+VLOOKUP(A246,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0050173549671917},12904280.131337918,11325368.380800288,3630409.7709791609,3365688.8833643375]
[20,234,25000,23875,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A247,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0050173549671917},12994150.919227099,11399587.31739324,3415007.3553358465,3140996.3408392775,{"$f":"+(1+VLOOKUP(A247,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0050173549671917},12994150.919227099,11399587.31739324,3639252.3123363247,3373025.1539719044]
[20,235,25000,23875,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A248,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0050173549671917},13084472.620760301,11474135.480641436,3422534.9333111639,3147077.3945393609,{"$f":"+(1+VLOOKUP(A248,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0050173549671917},13084472.620760301,11474135.480641436,3648055.4991838634,3380322.9225362781]
[20,236,25000,23875,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A249,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0050173549671917},13175247.498331336,11549014.330956405,3430023.9974545846,3153121.8206487331,{"$f":"+(1+VLOOKUP(A249,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0050173549671917},13175247.498331336,11549014.330956405,3656819.5066724904,3387582.3911229782]
[20,237,25000,23875,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A250,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0050173549671917},13266477.825685248,11624225.335227892,3437474.7448169068,3159129.8397838306,{"$f":"+(1+VLOOKUP(A250,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0050173549671917},13266477.825685248,11624225.335227892,3665544.5091733951,3394803.760737048]
[20,238,25000,23875,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A251,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0050173549671917},13358165.887975268,11699769.966852594,3444887.371440745,3165101.6712322673,{"$f":"+(1+VLOOKUP(A251,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0050173549671917},13358165.887975268,11699769.966852594,3674230.6802817131,3401987.231328622]
[20,239,25000,23875,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A252,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0050173549671917},13450313.981820051,11775649.705763029,3452262.0723656882,3171037.5329608363,{"$f":"+(1+VLOOKUP(A252,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0050173549671917},13450313.981820051,11775649.705763029,3682878.19281998,3409133.0017984598]
[20,240,25000,23875,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A253,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0050173549671917},13542924.415361203,11851866.038456522,3459599.0416334318,3176937.6416234667,{"$f":"+(1+VLOOKUP(A253,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0050173549671917},13542924.415361203,11851866.038456522,3691487.2188415681,3416241.2700034557]
[21,241,25000,23875,null,null,null,null,null,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A254,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0048640441897394},13633919.399280565,11926599.778932903,3700057.9296341124,3423312.2327621155]
[21,242,25000,23875,null,null,null,null,null,null,null,"Kilépési költséggel:","h egy baloldala:","i egynelet baloldala",{"$f":"+(1+VLOOKUP(A255,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0048640441897394},13725356.986822754,12001653.572187414,3708590.495722916,3430346.0858600074]
[21,243,25000,23875,null,null,null,null,null,null,null,{"$f":"+L253*(1-J6)-J5","v":11848866.038456522},{"$f":"+L256/((1+$D$8)^(B253))","v":3459599.0416334206},{"$f":"+K253/((1+$D$9)^(B253))","v":3176937.6418262734},{"$f":"+(1+VLOOKUP(A256,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0048640441897394},13817239.330831353,12077028.788869781,3717085.0868743453,3437343.0240551815]
[21,244,25000,23875,null,null,null,null,null,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A257,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0048640441897394},13909568.594621465,12152726.805499637,3725541.8720992054,3444303.2410835638]
[21,245,25000,23875,null,null,null,null,null,null,null,null,"célcella IRR(h)","célcella IRR(i)",{"$f":"+(1+VLOOKUP(A258,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0048640441897394},14002346.952030659,12228749.004491663,3733961.0196561045,3451226.9296643198]
[21,246,25000,23875,null,null,null,null,null,null,null,null,{"$f":"+M256-M253","v":-1.1175870895385742E-8},{"$f":"+N256-N253","v":2.0280666649341583E-4},{"$f":"+(1+VLOOKUP(A259,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0048640441897394},14095576.587470142,12305096.77418083,3742342.697054801,3458114.2815051912]
[21,247,25000,23875,null,null,null,null,null,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A260,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0048640441897394},14189259.695976196,12381771.508847762,3750687.0710595367,3464965.4873078032]
[21,248,25000,23875,null,null,null,null,null,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A261,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0048640441897394},14283398.483261855,12458774.608744189,3758994.3076923536,3471780.7367729452]
[21,249,25000,{"$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$40,5,FALSE))^(1/12)","v":1.0048640441897394},14377995.165768841,12536107.480118524,3767264.5722363987,3478560.2186058233]
[21,250,25000,23875,null,null,null,null,null,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A263,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0048640441897394},14473051.970719744,12613771.535241544,3775498.0292392112,3485304.120521286]
[21,251,25000,23875,null,null,null,null,null,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A264,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0048640441897394},14568571.136170464,12691768.192432178,3783694.8425159976,3492012.6292490205]
[21,252,25000,23875,null,null,null,null,null,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A265,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0048640441897394},14664554.911062902,12770098.876083413,3791855.1751528904,3498685.9305387237]
[22,253,25000,23875,null,null,null,null,null,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A266,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.004727628163371},14759001.664567828,12847019.713610668,3799979.1895101918,3505324.2091652453]
[22,254,25000,23875,null,null,null,null,null,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A267,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.004727628163371},14853894.927204562,12924259.477086142,3808067.0472256066,3511927.6489337045]
[22,255,25000,23875,null,null,null,null,null,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A268,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.004727628163371},14949236.809902253,13001819.488827217,3816118.9092174559,3518496.432684578]
[22,256,25000,23875,null,null,null,null,null,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A269,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.004727628163371},15045029.433569733,13079701.076633811,3824134.9356878796,3525030.7422987642]
[22,257,25000,23875,null,null,null,null,null,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A270,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.004727628163371},15141274.929142708,13157905.573811112,3832115.2861260241,3531530.7587026176]
[{"$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$40,5,FALSE))^(1/12)","v":1.004727628163371},15237975.437631151,13236434.319192398,3840060.1193112154,3537996.6618729597]
[22,259,25000,23875,null,null,null,null,null,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A272,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.004727628163371},{"$f":"+(P271+C272)*O272","v":15335133.110166935},{"$f":"+(Q271+D272)*(O272-$K$8)","v":13315288.657161966},{"$f":"+R271+C272/((1+$E$8)^(B272-1))","v":3847969.5933161182},{"$f":"+S271+C272/((1+$E$9)^(B272-1))","v":3544428.6308420622}]
[22,260,25000,23875,null,null,null,null,null,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A273,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.004727628163371},15432750.108051687,13394469.93767814,3855843.8655098802,3550826.8437026031]
[22,261,25000,23875,null,null,null,null,null,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A274,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.004727628163371},15530828.602804864,13473979.516296383,3863683.0925612645,3557191.4776125993]
[22,262,25000,23875,null,null,null,null,null,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A275,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.004727628163371},15629370.776212057,13553818.754192511,3871487.430441766,3563522.7088003107]
[22,263,25000,23875,null,null,null,null,null,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A276,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.004727628163371},15728378.82037353,13633989.018185982,3879257.0344287148,3569820.7125691203]
[22,264,25000,23875,null,null,null,null,null,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A277,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.004727628163371},15827854.937752981,13714491.680763312,3886992.0591083649,3576085.663302388]
[23,265,25000,23875,null,null,null,null,null,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A278,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0046291397557805},15926240.018787954,13793975.050244274,3894692.6583789713,3582317.7344682789]
[23,266,25000,23875,null,null,null,null,null,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A279,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0046291397557805},16025080.538112922,13873780.142145403,3902358.9854538506,3588517.098624567]
[23,267,25000,23875,null,null,null,null,null,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A280,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0046291397557805},16124378.604015378,13953908.258692767,3909991.1928644306,3594683.9274234124]
[23,268,25000,23875,null,null,null,null,null,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A281,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0046291397557805},16224136.334542377,14034360.707383415,3917589.4324632841,3600818.3916161139]
[23,269,25000,23875,null,null,null,null,null,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A282,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0046291397557805},16324355.857545704,14115138.801006708,3925153.8554271511,3606920.6610578382]
[23,270,25000,23875,null,null,null,null,null,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A283,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0046291397557805},16425039.31072727,14196243.857665751,3932684.6122599458,3612990.9047123212]
[23,271,25000,23875,null,null,null,null,null,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A284,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0046291397557805},16526188.84168471,14277677.20079889,3940181.8527957518,3619029.290656548]
[23,272,25000,23875,null,null,null,null,null,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A285,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0046291397557805},16627806.607957184,14359440.159201315,3947645.7262018025,3625035.9860854056]
[23,273,25000,23875,null,null,null,null,null,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A286,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0046291397557805},16729894.777071403,14441534.067046737,3955076.38098145,3631011.1573163131]
[23,274,25000,23875,null,null,null,null,null,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A287,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0046291397557805},16832455.526587863,14523960.263909165,3962473.9649771187,3636954.9697938259]
[23,275,25000,23875,null,null,null,null,null,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A288,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0046291397557805},16935491.04414729,14606720.094784757,3969838.6253732466,3642867.5880942177]
[23,276,25000,23875,null,null,null,null,null,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A289,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0046291397557805},17039003.527517311,14689814.910113774,3977170.5086992159,3648749.1759300367]
[24,277,25000,23875,null,null,null,null,null,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A290,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0045189318273666},17141114.596160106,14771624.500518296,3984469.760832266,3654599.8961546384]
[24,278,25000,23875,null,null,null,null,null,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A291,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0045189318273666},17243687.097760916,14853756.213051271,3991736.527000396,3660419.9107666956]
[24,279,25000,23875,null,null,null,null,null,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A292,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0045189318273666},17346723.117503822,14936211.31605624,3998970.9517852566,3666209.380914683]
[24,280,25000,23875,null,null,null,null,null,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A293,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0045189318273666},17450224.749995712,15018991.0828708,4006173.1791250245,3671968.4669013401]
[24,281,25000,23875,null,null,null,null,null,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A294,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0045189318273666},17554194.099308852,15102096.791846264,4013343.3523172662,3677697.3281881092]
[24,282,25000,23875,null,null,null,null,null,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A295,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0045189318273666},17658633.279023673,15185529.726367407,4020481.6140217907,3683396.123399551]
[24,283,25000,23875,null,null,null,null,null,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A296,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0045189318273666},17763544.412271734,15269291.174872279,4027588.1062634862,3689065.0103277359]
[24,284,25000,23875,null,null,null,null,null,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A297,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0045189318273666},17868929.631778874,15353382.430872107,4034662.9704351472,3694704.1459366144]
[24,285,25000,23875,null,null,null,null,null,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A298,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0045189318273666},17974791.07990858,15437804.79297127,4041706.3473002869,3700313.6863663616]
[24,286,25000,23875,null,null,null,null,null,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A299,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0045189318273666},18081130.908705529,15522559.56488735,4048718.3769959379,3705893.786937702]
[24,287,25000,23875,null,null,null,null,null,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A300,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0045189318273666},18187951.279939346,15607648.055471268,4055699.1990354406,3711444.6021562098]
[24,288,25000,23875,null,null,null,null,null,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A301,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0045189318273666},18295254.365148541,15693071.578727495,4062648.9523112192,3716966.2857165863]
[25,289,25000,23875,null,null,null,null,null,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A302,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0044133068798655},18401107.269779138,15777171.352177089,4069567.7750975448,3722458.9905069154]
[25,290,25000,23875,null,null,null,null,null,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A303,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0044133068798655},18507427.335761994,15861593.382228995,4076455.8050532867,3727922.868612898]
[25,291,25000,23875,null,null,null,null,null,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A304,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0044133068798655},18614216.624823522,15946338.903717902,4083313.1792246513,3733358.0713220625]
[25,292,25000,23875,null,null,null,null,null,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A305,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0044133068798655},18721477.20778916,16031409.156210186,4090140.0340479086,3738764.7491279533]
[25,293,25000,23875,null,null,null,null,null,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A306,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0044133068798655},18829211.16462354,16116805.38402204,4096936.5053521073,3744143.051734298]
[25,294,25000,23875,null,null,null,null,null,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A307,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0044133068798655},18937420.584470809,16202528.836237671,4103702.7283617766,3749493.128059153]
[25,295,25000,23875,null,null,null,null,null,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A308,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0044133068798655},19046107.565695155,16288580.766727574,4110438.8376996173,3754815.126239026]
[25,296,25000,23875,null,null,null,null,null,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A309,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0044133068798655},19155274.215921491,16374962.434166871,4117144.9673891799,3760109.1936329785]
[25,297,25000,23875,null,null,null,null,null,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A310,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0044133068798655},19264922.652076326,16461675.102053721,4123821.2508575306,3765375.4768267055]
[25,298,25000,23875,null,null,null,null,null,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A311,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0044133068798655},19375055.000428807,16548720.038727801,4130467.8209379083,3770614.1216365942]
[25,299,25000,23875,null,null,null,null,null,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A312,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0044133068798655},19485673.396631967,16636098.517388862,4137084.8098723642,3775825.2731137625]
[25,300,25000,23875,null,null,null,null,null,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A313,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0044133068798655},19596779.985764131,16723811.816115346,4143672.3493143953,3781009.0755480733]
[26,301,25000,23875,null,null,null,null,null,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A314,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0043325236537042},19706791.811680235,16810508.285711337,4150230.5703315637,3786165.6724721314]
[26,302,25000,23875,null,null,null,null,null,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A315,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0043325236537042},19817280.266434304,16897529.958404843,4156759.6034081029,3791295.2066652575]
[26,303,25000,23875,null,null,null,null,null,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A316,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0043325236537042},19928247.415032059,16984878.054050088,4163259.5784475147,3796397.8201574399]
[26,304,25000,23875,null,null,null,null,null,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A317,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0043325236537042},20039695.331425898,17072553.797077034,4169730.6247751545,3801473.6542332703]
[26,305,25000,23875,null,null,null,null,null,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A318,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0043325236537042},20151626.098553669,17160558.416508544,4176172.8711408037,3806522.8494358524]
[26,306,25000,23875,null,null,null,null,null,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A319,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0043325236537042},20264041.808377597,17248893.145977616,4182586.4457212314,3811545.5455706958]
[26,307,25000,23875,null,null,null,null,null,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A320,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0043325236537042},20376944.561923385,17337559.223744668,4188971.4761227444,3816541.8817095859]
[26,308,25000,23875,null,null,null,null,null,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A321,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0043325236537042},20490336.469319478,17426557.892714899,4195328.0893837269,3821511.9961944344]
[26,309,25000,23875,null,null,null,null,null,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A322,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0043325236537042},20604219.649836503,17515890.400455713,4201656.4119771672,3826456.0266411104]
[26,310,25000,23875,null,null,null,null,null,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A323,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0043325236537042},20718596.231926877,17605557.999214206,4207956.5698131742,3831374.1099432511]
[26,311,25000,23875,null,null,null,null,null,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A324,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0043325236537042},20833468.353264589,17695561.945934717,4214228.6882414836,3836266.3822760512]
[26,312,25000,23875,null,null,null,null,null,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A325,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0043325236537042},20948838.160785146,17785903.502276454,4220472.8920539506,3841132.9791000341]
[27,313,25000,{"$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$40,5,FALSE))^(1/12)","v":1.0042587298298311},21063160.071006533,17875269.682973161,4226689.305487033,3845974.0351648023]
[27,314,25000,23875,null,null,null,null,null,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A327,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0042587298298311},21177968.84735718,17964964.486324411,4232878.0522242626,3850789.6845127693]
[27,315,25000,23875,null,null,null,null,null,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A328,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0042587298298311},21293266.563268401,18054989.120761041,4239039.2553987084,3855580.0604828694]
[27,316,25000,23875,null,null,null,null,null,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A329,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0042587298298311},21409055.301001683,18145344.799157612,4245173.0375954248,3860345.2957142512]
[27,317,25000,23875,null,null,null,null,null,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A330,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0042587298298311},21525337.151686307,18236032.738848735,4251279.5208538892,3865085.5221499493]
[27,318,25000,23875,null,null,null,null,null,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A331,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0042587298298311},21642114.21535711,18327054.161645476,4257358.8266704315,3869800.8710405384]
[27,319,25000,23875,null,null,null,null,null,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A332,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0042587298298311},21759388.600992408,18418410.293851819,4263411.0760006532,3874491.4729477665]
[27,320,25000,23875,null,null,null,null,null,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A333,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0042587298298311},21877162.426552087,18510102.366281189,4269436.3892618306,3879157.4577481714]
[27,321,25000,23875,null,null,null,null,null,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A334,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0042587298298311},21995437.819015849,18602131.614273027,4275434.8863353133,3883798.9546366748]
[{"$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$40,5,FALSE))^(1/12)","v":1.0042587298298311},22114216.914421633,18694499.277709436,4281406.6865689084,3888416.0921301609]
[27,323,25000,23875,null,null,null,null,null,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A336,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0042587298298311},{"$f":"+(P335+C336)*O336","v":22233501.857904181},{"$f":"+(Q335+D336)*(O336-$K$8)","v":18787206.601031896},{"$f":"+R335+C336/((1+$E$8)^(B336-1))","v":4287351.9087792542},{"$f":"+S335+C336/((1+$E$9)^(B336-1))","v":3893008.9980710354}]
[27,324,25000,23875,null,null,null,null,null,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A337,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0042587298298311},22353294.803733788,18880254.833258014,4293270.671254185,3897577.7996307635]
[28,325,25000,23875,null,null,null,null,null,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A338,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0041919411989277},22472103.29968331,18972382.64704838,4299163.0917550856,3902122.6233133925]
[28,326,25000,23875,null,null,null,null,null,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A339,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0041919411989277},22591409.833861787,19064843.085644808,4305029.2875192333,3906643.5949590541]
[28,327,25000,23875,null,null,null,null,null,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A340,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0041919411989277},22711216.494016185,19157637.349979535,4310869.3752621301,3911140.8397474489]
[28,328,25000,23875,null,null,null,null,null,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A341,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0041919411989277},22831525.376645193,19250766.645320732,4316683.4711798262,3915614.4822013127]
[28,329,25000,23875,null,null,null,null,null,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A342,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0041919411989277},22952338.587035891,19344232.181288153,4322471.6909512291,3920064.6461898629]
[28,330,25000,23875,null,null,null,null,null,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A343,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0041919411989277},23073658.239300597,19438035.17186885,4328234.1497404091,3924491.4549322305]
[28,331,25000,23875,null,null,null,null,null,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A344,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0041919411989277},23195486.456413873,19532176.835432939,4333970.962198888,3928895.0310008698]
[28,332,25000,23875,null,null,null,null,null,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A345,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0041919411989277},23317825.370249659,19626658.394749429,4339682.2424679212,3933275.4963249541]
[28,333,25000,23875,null,null,null,null,null,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A346,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0041919411989277},23440677.121618584,19721481.077002101,4345368.1041807672,3937632.9721937506]
[28,334,25000,23875,null,null,null,null,null,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A347,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0041919411989277},23564043.860305432,19816646.113805443,4351028.6604649518,3941967.5792599781]
[28,335,25000,23875,null,null,null,null,null,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A348,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0041919411989277},23687927.74510676,19912154.741220657,4356664.0239445139,3946279.4375431505]
[28,336,25000,23875,null,null,null,null,null,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A349,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0041919411989277},23812330.943868671,20008008.199771702,4362274.3067422519,3950568.6664328962]
[29,337,25000,23875,null,null,null,null,null,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A350,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0041321727607437},23935830.913483758,20103010.460088685,4367859.6204819502,3954835.384692267]
[29,338,25000,23875,null,null,null,null,null,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A351,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0041321727607437},24059841.20630924,20198350.045181021,4373420.0762906028,3959079.7104610247]
[29,339,25000,23875,null,null,null,null,null,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A352,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0041321727607437},24184363.93108879,20294028.152788676,4378955.7848006217,3963301.7612589127]
[29,340,25000,23875,null,null,null,null,null,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A353,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0041321727607437},24309401.205279768,20390045.984904438,4384466.8561520409,3967501.6539889108]
[29,341,25000,23875,null,null,null,null,null,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A354,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0041321727607437},24434955.155089233,20486404.747789007,4389953.3999947058,3971679.5049404702]
[29,342,25000,23875,null,null,null,null,null,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A355,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0041321727607437},24561027.915510107,20583105.651986159,4395415.5254904563,3975835.4297927353]
[29,343,25000,23875,null,null,null,null,null,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A356,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0041321727607437},24687621.630357463,20680149.912337955,4400853.3413152974,3979969.5436177459]
[29,344,25000,23875,null,null,null,null,null,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A357,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0041321727607437},24814738.452304993,20777538.747999992,4406266.9556615613,3984081.960883623]
[29,345,25000,23875,null,null,null,null,null,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A358,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0041321727607437},24942380.542921606,20875273.382456731,4411656.4762400622,3988172.7954577394]
[29,346,25000,23875,null,null,null,null,null,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A359,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0041321727607437},25070550.072708189,20973355.043536864,4417022.0102822362,3992242.1606098707]
[29,347,25000,23875,null,null,null,null,null,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A360,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0041321727607437},25199249.221134514,21071784.963428732,4422363.6645422773,3996290.169015334]
[29,348,25000,23875,null,null,null,null,null,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A361,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0041321727607437},25328480.176676296,21170564.378695812,4427681.5452992609,4000316.9327581055]
[30,349,25000,23875,null,null,null,null,null,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A362,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0040794387180607},25456908.145346615,21268576.861821413,4432975.7583592581,4004322.5633339253]
[30,350,25000,23875,null,null,null,null,null,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A363,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0040794387180607},25585860.028044809,21366932.189533938,4438246.4090574393,4008307.1716533839]
[30,351,25000,23875,null,null,null,null,null,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A364,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0040794387180607},25715337.96204605,21465631.561092976,4443493.6022601724,4012270.8680449938]
[30,352,25000,23875,null,null,null,null,null,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A365,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0040794387180607},25845344.093344387,21564676.179953098,4448717.4423671085,4016213.7622582442]
[30,353,25000,23875,null,null,null,null,null,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A366,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0040794387180607},25975880.576688331,21664067.253778517,4453918.0333132586,4020135.9634666392]
[30,354,25000,23875,null,null,null,null,null,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A367,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0040794387180607},26106949.575616546,21763805.994457819,4459095.478571062,4024037.5802707206]
[30,355,25000,23875,null,null,null,null,null,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A368,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0040794387180607},26238553.262493726,21863893.618118733,4464249.8811524445,4027918.7207010766]
[30,356,25000,23875,null,null,null,null,null,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A369,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0040794387180607},26370693.818546593,21964331.345142972,4469381.3436108679,4031779.4922213308]
[30,357,25000,23875,null,null,null,null,null,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A370,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0040794387180607},26503373.433900047,22065120.4001811,4474489.9680433711,4035620.0017311191]
[30,358,25000,23875,null,null,null,null,null,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A371,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0040794387180607},26636594.307613473,22166262.012167472,4479575.856092602,4039440.3555690493]
[30,359,25000,23875,null,null,null,null,null,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A372,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0040794387180607},26770358.647717178,22267757.414335221,4484639.108948838,4043240.6595156449]
[30,360,25000,23875,null,null,null,null,null,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A373,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0040794387180607},26904668.671248998,22369607.844231285,4489679.8273519995,4047021.0187962754]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Kilépési költséggel:","h egy baloldala:","i egynelet baloldala"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+Q373*(1-J6)-J5","v":22366607.844231285},{"$f":"+Q376/((1+$E$8)^(B373))","v":4489679.8273615418},{"$f":"+P373/((1+$E$9)^(B373))","v":4047021.0187963252}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"célcella IRR(h)","célcella IRR(i)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+R376-R373","v":9.5423310995101929E-6},{"$f":"+S376-S373","v":4.9825757741928101E-8}]

{"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_2022_GVT_LLP_15_EXT_45_UFR_4.5"]
["Coupon_freq",0]
["LLP",15]
["Convergence",45]
["UFR",4.5]
["alpha",0.128465]
["CRA",10,"forward hozamok"]
["VA",null,"10 éves forward","20 éves forward","30 éves forward"]
[1,0.13655,{"$f":"$B11","v":0.13655},{"$f":"$B11","v":0.13655},{"$f":"$B11","v":0.13655}]
[2,0.12506,{"$f":"(1+$B12)^$A12/(1+$B11)^$A11-1","v":0.11368615863798337},{"$f":"(1+$B12)^$A12/(1+$B11)^$A11-1","v":0.11368615863798337},{"$f":"(1+$B12)^$A12/(1+$B11)^$A11-1","v":0.11368615863798337}]
[3,0.11342000000000001,{"$f":"(1+$B13)^$A13/(1+$B12)^$A12-1","v":9.0500040361433554E-2},9.0500040361433554E-2,9.0500040361433554E-2]
[4,0.10378999999999999,7.5396865514647748E-2,7.5396865514647748E-2,7.5396865514647748E-2]
[5,9.665E-2,6.8548881648159865E-2,6.8548881648159865E-2,6.8548881648159865E-2]
[6,9.171E-2,6.7341794858713611E-2,6.7341794858713611E-2,6.7341794858713611E-2]
[7,8.8569999999999996E-2,6.9918751505446464E-2,6.9918751505446464E-2,6.9918751505446464E-2]
[8,8.6860000000000007E-2,7.4964977333029426E-2,7.4964977333029426E-2,7.4964977333029426E-2]
[9,8.6220000000000005E-2,8.1113548532099955E-2,8.1113548532099955E-2,8.1113548532099955E-2]
[10,8.609E-2,8.4920699911010589E-2,8.4920699911010589E-2,8.4920699911010589E-2]
[11,8.6249999999999993E-2,null,8.7851296966596992E-2,8.7851296966596992E-2]
[12,8.6349999999999996E-2,null,8.7450607781425216E-2,8.7450607781425216E-2]
[13,8.6239999999999997E-2,null,8.4920868458308263E-2,8.4920868458308263E-2]
[14,8.5849999999999996E-2,null,8.0792723930034782E-2,8.0792723930034782E-2]
[15,8.5099999999999995E-2,null,7.4654230408352396E-2,7.4654230408352396E-2]
[16,8.4220000000000003E-2,null,7.1105316772733573E-2,7.1105316772733573E-2]
[17,8.3280000000000007E-2,null,6.8350356064569073E-2,6.8350356064569073E-2]
[18,8.2309999999999994E-2,null,6.5952258063915581E-2,6.5952258063915581E-2]
[19,8.133E-2,null,{"$f":"(1+$B29)^$A29/(1+$B28)^$A28-1","v":6.3840963021402075E-2},6.3840963021402075E-2]
[20,8.0350000000000005E-2,null,6.1897837341389428E-2,6.1897837341389428E-2]
[21,7.9369999999999996E-2,null,null,5.9955615800614703E-2]
[22,7.8399999999999997E-2,null,null,5.8230164241098281E-2]
[23,7.7460000000000001E-2,null,null,5.6986039225220164E-2]
[24,7.6539999999999997E-2,null,null,5.5595460597779978E-2]
[25,7.5639999999999999E-2,null,null,5.4264283023969462E-2]
[26,7.4770000000000003E-2,null,null,5.3247221157205482E-2]
[27,7.3929999999999996E-2,null,null,5.2318942085967546E-2]
[28,7.3120000000000004E-2,null,null,5.1479430470649623E-2]
[29,7.2340000000000002E-2,null,null,5.0728680991227293E-2]
[30,7.1590000000000001E-2,null,null,5.0066698385831332E-2]
[31,7.0870000000000002E-2]
[32,7.0180000000000006E-2]
[33,6.9519999999999998E-2]
[34,6.8879999999999997E-2]
[35,6.8269999999999997E-2]
[36,6.7680000000000004E-2]
[37,6.7119999999999999E-2]
[38,6.6589999999999996E-2]
[39,6.6070000000000004E-2]
[40,6.5570000000000003E-2]
[41,6.5100000000000005E-2]
[42,6.4640000000000003E-2]
[43,6.4210000000000003E-2]
[44,6.3780000000000003E-2]
[45,6.3380000000000006E-2]
[46,6.2990000000000004E-2]
[47,6.2619999999999995E-2]
[48,6.2260000000000003E-2]
[49,6.191E-2]
[50,6.1580000000000003E-2]
[51,6.1260000000000002E-2]
[52,6.0949999999999997E-2]
[53,6.0650000000000003E-2]
[54,6.037E-2]
[55,6.0089999999999998E-2]
[56,5.9819999999999998E-2]
[57,5.9560000000000002E-2]
[58,5.9310000000000002E-2]
[59,5.9069999999999998E-2]
[60,5.8840000000000003E-2]
[61,5.8610000000000002E-2]
[62,5.8389999999999997E-2]
[63,5.8180000000000003E-2]
[64,5.7970000000000001E-2]
[65,5.7770000000000002E-2]
[66,5.7579999999999999E-2]
[67,5.7389999999999997E-2]
[68,5.7209999999999997E-2]
[69,5.7029999999999997E-2]
[70,5.6860000000000001E-2]
[71,5.6689999999999997E-2]
[72,5.6529999999999997E-2]
[73,5.6370000000000003E-2]
[74,5.6210000000000003E-2]
[75,5.6059999999999999E-2]
[76,5.5919999999999997E-2]
[77,5.5780000000000003E-2]
[78,5.5640000000000002E-2]
[79,5.5500000000000001E-2]
[80,5.5370000000000003E-2]
[81,5.5239999999999997E-2]
[82,5.5120000000000002E-2]
[83,5.4989999999999997E-2]
[84,5.4870000000000002E-2]
[85,5.4760000000000003E-2]
[86,5.4640000000000001E-2]
[87,5.4530000000000002E-2]
[88,5.4420000000000003E-2]
[89,5.432E-2]
[90,5.4210000000000001E-2]
[91,5.4109999999999998E-2]
[92,5.4010000000000002E-2]
[93,5.391E-2]
[94,5.382E-2]
[95,5.373E-2]
[96,5.3629999999999997E-2]
[97,5.355E-2]
[98,5.3460000000000001E-2]
[99,5.3370000000000001E-2]
[100,5.3289999999999997E-2]
[101,5.321E-2]
[102,5.3120000000000001E-2]
[103,5.305E-2]
[104,5.2970000000000003E-2]
[105,5.289E-2]
[106,5.2819999999999999E-2]
[107,5.2740000000000002E-2]
[108,5.2670000000000002E-2]
[109,5.2600000000000001E-2]
[110,5.253E-2]
[111,5.246E-2]
[112,5.2400000000000002E-2]
[113,5.2330000000000002E-2]
[114,5.2269999999999997E-2]
[115,5.2200000000000003E-2]
[116,5.2139999999999999E-2]
[117,5.2080000000000001E-2]
[118,5.2019999999999997E-2]
[119,5.1959999999999999E-2]
[120,5.1900000000000002E-2]
[121,5.1839999999999997E-2]
[122,5.1790000000000003E-2]
[123,5.1729999999999998E-2]
[124,5.1679999999999997E-2]
[125,5.1630000000000002E-2]
[126,5.1569999999999998E-2]
[127,5.1520000000000003E-2]
[128,5.1470000000000002E-2]
[129,5.142E-2]
[130,5.1369999999999999E-2]
[131,5.1319999999999998E-2]
[132,5.1270000000000003E-2]
[133,5.1229999999999998E-2]
[134,5.1180000000000003E-2]
[135,5.1130000000000002E-2]
[136,5.1090000000000003E-2]
[137,5.1040000000000002E-2]
[138,5.0999999999999997E-2]
[139,5.0959999999999998E-2]
[140,5.0909999999999997E-2]
[141,5.0869999999999999E-2]
[142,5.083E-2]
[143,5.0790000000000002E-2]
[144,5.0750000000000003E-2]
[145,5.0709999999999998E-2]
[146,5.067E-2]
[147,5.0630000000000001E-2]
[148,5.0590000000000003E-2]
[149,5.0560000000000001E-2]
[150,5.0520000000000002E-2]