{"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",{"$f":"+Számítás!C6","v":1.6700845897833272E-2},{"$f":"+Számítás!D6","v":1.1598117567015231E-2},{"$f":"+Számítás!E6","v":1.0058021860502864E-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":1.6700845897833272E-2},{"$f":"D11-D10","v":1.1598117567015231E-2},1.0058021860502864E-2,null,null,"Kifizetéskor felszámolt vagyonarányos díj:",null,{"$f":"+'TKM Összesítő'!D22","v":0}]
[]
[null,"IRR(h)",3.3640668523710819E-3,4.0094870386741324E-3,3.7837264524350615E-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)",4.6955663583077949E-3,4.9297242504829451E-3,4.5842678718915281E-3]
[null,"1+h",{"$f":"+(1+C8)^12","v":1.0411241600009302},1.0491891687326993,1.0463616315806876]
[null,"1+i",1.0578250058987635,1.0607872862997145,1.0564196534411905]
[null,"Célérték",{"$f":"+ABS(H139)+ABS(I139)","v":9.5926225185394287E-8},{"$f":"+ABS(M259)+ABS(N259)","v":3.3928081393241882E-6},{"$f":"+ABS(R379)+ABS(S379)","v":1.6319006681442261E-4}]
["Év","Hónap","Tagdíj","Tagdíj költséglevonással","10 éves forward hozam","10 éves egyenleg költség nélkül","10 éves egyenleg költséggel","IRR(h) (költségekkel)","IRR(i) (költség nélkül)","20 éves forward hozam","20 éves egyenleg költség nélkül","20 éves egyenleg költséggel","IRR(h) (költségekkel)","IRR(i) (költség nélkül)","30 éves forward hozam","30 éves egyenleg költség nélkül","30 éves egyenleg költséggel","IRR(h) (költségekkel)","IRR(i) (költség nélkül)"]
[{"$f":"+ROUNDUP(B14/12,0)","v":1},1,{"$f":"+$C$2","v":25000},{"$f":"+C14*(1-$J$3)-$J$4","v":19875},{"$f":"+(1+VLOOKUP(A14,hozamok!$A$11:$E$40,3,FALSE))^(1/12)","v":1.0051050287013097},{"$f":"+C14*E14","v":25127.625717532741},{"$f":"+D14*(E14-$K$8)","v":19964.905726546047},{"$f":"+C14","v":25000},{"$f":"+C14","v":25000},{"$f":"+(1+VLOOKUP(A14,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0051050287013097},{"$f":"+C14*J14","v":25127.625717532741},{"$f":"+D14*(J14-$K$8)","v":19964.905726546047},{"$f":"+C14","v":25000},{"$f":"+C14","v":25000},{"$f":"+(1+VLOOKUP(A14,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0051050287013097},{"$f":"+C14*O14","v":25127.625717532741},{"$f":"+D14*(O14-$K$8)","v":19964.905726546047},{"$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$40,3,FALSE))^(1/12)","v":1.0051050287013097},{"$f":"+(F14+C15)*E15","v":50383.528685549252},{"$f":"+(G14+D15)*(E15-$K$8)","v":44038.218107731213},{"$f":"+H14+C15/((1+$C$8)^(B15-1))","v":49916.180303752444},{"$f":"+I14+C15/((1+$C$9)^(B15-1))","v":49883.159473487889},{"$f":"+(1+VLOOKUP(A15,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0051050287013097},{"$f":"+(K14+C15)*J15","v":50383.528685549252},{"$f":"+(L14+D15)*(J15-$K$8)","v":44038.218107731213},{"$f":"+M14+C15/((1+$D$8)^(B15-1))","v":49900.163118714641},{"$f":"+N14+C15/((1+$D$9)^(B15-1))","v":49877.361467883748},{"$f":"+(1+VLOOKUP(A15,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0051050287013097},{"$f":"+(P14+C15)*O15","v":50383.528685549252},{"$f":"+(Q14+D15)*(O15-$K$8)","v":44038.218107731213},{"$f":"+R14+C15/((1+$E$8)^(B15-1))","v":49905.763404189478},{"$f":"+S14+C15/((1+$E$9)^(B15-1))","v":49885.916293473245}]
[1,3,25000,{"$f":"+C16*(1-$J$3)","v":23875},{"$f":"+(1+VLOOKUP(A16,hozamok!$A$11:$E$40,3,FALSE))^(1/12)","v":1.0051050287013097},{"$f":"+(F15+C16)*E16","v":75768.363763094982},{"$f":"+(G15+D16)*(E16-$K$8)","v":68220.427527406966},74748.821940916503,74650.024488809082,{"$f":"+(1+VLOOKUP(A16,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0051050287013097},{"$f":"+(K15+C16)*J16","v":75768.363763094982},{"$f":"+(L15+D16)*(J16-$K$8)","v":68220.427527406966},{"$f":"+M15+C16/((1+$D$8)^(B16-1))","v":74700.88805225851},{"$f":"+N15+C16/((1+$D$9)^(B16-1))","v":74632.686012033621},{"$f":"+(1+VLOOKUP(A16,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0051050287013097},{"$f":"+(P15+C16)*O16","v":75768.363763094982},{"$f":"+(Q15+D16)*(O16-$K$8)","v":68220.427527406966},{"$f":"+R15+C16/((1+$E$8)^(B16-1))","v":74717.645434008038},{"$f":"+S15+C16/((1+$E$9)^(B16-1))","v":74658.269484103541}]
[1,4,25000,23875,{"$f":"+(1+VLOOKUP(A17,hozamok!$A$11:$E$40,3,FALSE))^(1/12)","v":1.0051050287013097},{"$f":"+(F16+C17)*E17","v":101282.7891522896},92512.026587704837,99498.204998918489,99301.1385621925,{"$f":"+(1+VLOOKUP(A17,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0051050287013097},101282.7891522896,92512.026587704837,99402.571904563141,99266.572289617252,{"$f":"+(1+VLOOKUP(A17,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0051050287013097},101282.7891522896,92512.026587704837,99435.999971900907,99317.577799878753]
[1,5,25000,23875,{"$f":"+(1+VLOOKUP(A18,hozamok!$A$11:$E$40,3,FALSE))^(1/12)","v":1.0051050287013097},126927.46641539347,116913.51011907095,124164.60862611103,123837.04266967814,{"$f":"+(1+VLOOKUP(A18,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0051050287013097},126927.46641539347,116913.51011907095,124005.61019373532,123779.61602106481,{"$f":"+(1+VLOOKUP(A18,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0051050287013097},126927.46641539347,116913.51011907095,124061.17956636623,123864.35710393198]
[1,6,25000,23875,{"$f":"+(1+VLOOKUP(A19,hozamok!$A$11:$E$40,3,FALSE))^(1/12)","v":1.0051050287013097},152703.06049196131,141425.37519034592,148748.31103492156,148258.27525898899,{"$f":"+(1+VLOOKUP(A19,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0051050287013097},152703.06049196131,141425.37519034592,148510.3968583901,148172.41000447533,{"$f":"+(1+VLOOKUP(A19,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0051050287013097},152703.06049196131,141425.37519034592,148593.53543698337,148299.1209053332]
[1,7,25000,23875,{"$f":"+(1+VLOOKUP(A20,hozamok!$A$11:$E$40,3,FALSE))^(1/12)","v":1.0051050287013097},178610.23971608334,166048.12111889041,173249.5895049902,172565.37226134745,{"$f":"+(1+VLOOKUP(A20,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0051050287013097},178610.23971608334,166048.12111889041,172917.32426395838,172445.54412995226,{"$f":"+(1+VLOOKUP(A20,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0051050287013097},178610.23971608334,166048.12111889041,173033.41747942212,172622.38036983163]
[1,8,25000,23875,{"$f":"+(1+VLOOKUP(A21,hozamok!$A$11:$E$40,3,FALSE))^(1/12)","v":1.0051050287013097},204649.67583371449,190782.24948075641,197668.72038629733,196758.86710323647,{"$f":"+(1+VLOOKUP(A21,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0051050287013097},204649.67583371449,190782.24948075641,197226.78320896946,196599.60539386881,{"$f":"+(1+VLOOKUP(A21,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0051050287013097},204649.67583371449,190782.24948075641,197381.17427043329,196834.6443305492]
[1,9,25000,23875,{"$f":"+(1+VLOOKUP(A22,hozamok!$A$11:$E$40,3,FALSE))^(1/12)","v":1.0051050287013097},230822.04402009206,215628.2641209045,222005.97910228046,220839.29071810568,{"$f":"+(1+VLOOKUP(A22,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0051050287013097},230822.04402009206,215628.2641209045,221439.16293130835,220635.17791306323,{"$f":"+(1+VLOOKUP(A22,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0051050287013097},230822.04402009206,215628.2641209045,221637.15307282016,220936.41929862506]
[1,10,25000,{"$f":"+C23*(1-$J$3)","v":23875},{"$f":"+(1+VLOOKUP(A23,hozamok!$A$11:$E$40,3,FALSE))^(1/12)","v":1.0051050287013097},257128.02289724234,240586.67116346749,246261.6401529407,244807.17155802305,{"$f":"+(1+VLOOKUP(A23,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0051050287013097},257128.02289724234,240586.67116346749,245554.85111444825,244552.84293896455,{"$f":"+(1+VLOOKUP(A23,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0051050287013097},257128.02289724234,240586.67116346749,245801.69984039146,244928.20947381164]
[1,11,25000,23875,{"$f":"+(1+VLOOKUP(A24,hozamok!$A$11:$E$40,3,FALSE))^(1/12)","v":1.0051050287013097},283568.29455157649,265657.97902206029,270435.97711793892,268663.03560527181,{"$f":"+(1+VLOOKUP(A24,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0051050287013097},283568.29455157649,265657.97902206029,269574.23389365798,268353.17887164885,{"$f":"+(1+VLOOKUP(A24,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0051050287013097},283568.29455157649,265657.97902206029,269875.15922289557,268810.51675502234]
[1,12,25000,23875,{"$f":"+(1+VLOOKUP(A25,hozamok!$A$11:$E$40,3,FALSE))^(1/12)","v":1.0051050287013097},310143.54455157649,290842.69841013674,294529.2626596815,292407.40638389328,{"$f":"+(1+VLOOKUP(A25,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0051050287013097},310143.54455157649,290842.69841013674,293497.69586218469,292036.76127382688,{"$f":"+(1+VLOOKUP(A25,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0051050287013097},310143.54455157649,290842.69841013674,293857.87457093608,292583.84075083095]
[2,13,25000,23875,{"$f":"+(1+VLOOKUP(A26,hozamok!$A$11:$E$40,3,FALSE))^(1/12)","v":1.0048211701555998},336759.32860641048,316052.00704321289,318541.76852639549,316040.80497117585,{"$f":"+(1+VLOOKUP(A26,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0048211701555998},336759.32860641048,316052.00704321289,317325.62007741188,315604.16288476257,{"$f":"+(1+VLOOKUP(A26,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0048211701555998},336759.32860641048,316052.00704321289,317750.1879408689,316248.67878992343]
[2,14,25000,23875,{"$f":"+(1+VLOOKUP(A27,hozamok!$A$11:$E$40,3,FALSE))^(1/12)","v":1.0048211701555998},363503.43188499752,341368.1955826715,342473.76555519382,339563.75000909006,{"$f":"+(1+VLOOKUP(A27,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0048211701555998},363503.43188499752,341368.1955826715,341058.38806699298,339055.9536341239,{"$f":"+(1+VLOOKUP(A27,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0048211701555998},363503.43188499752,341368.1955826715,341552.44009968091,339805.52593150176]
[2,15,25000,23875,{"$f":"+(1+VLOOKUP(A28,hozamok!$A$11:$E$40,3,FALSE))^(1/12)","v":1.0048211701555998},390376.47303614957,366791.71716725413,366325.5236751301,362976.75771567045,{"$f":"+(1+VLOOKUP(A28,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0048211701555998},390376.47303614957,366791.71716725413,364696.37983496016,362392.70065576525,{"$f":"+(1+VLOOKUP(A28,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0048211701555998},390376.47303614957,366791.71716725413,365264.97052985011,363254.87497564027]
[2,16,25000,23875,{"$f":"+(1+VLOOKUP(A29,hozamok!$A$11:$E$40,3,FALSE))^(1/12)","v":1.0048211701555998},417379.07369128976,392323.02685687464,390097.31191024306,386280.34189634409,{"$f":"+(1+VLOOKUP(A29,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0048211701555998},417379.07369128976,392323.02685687464,388239.97386780882,385614.96830144251,{"$f":"+(1+VLOOKUP(A29,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0048211701555998},417379.07369128976,392323.02685687464,388888.11743418762,386597.21647359495]
[2,17,25000,23875,{"$f":"+(1+VLOOKUP(A30,hozamok!$A$11:$E$40,3,FALSE))^(1/12)","v":1.0048211701555998},444511.85847883206,417962.58164076437,413789.39838259091,409475.01395520614,{"$f":"+(1+VLOOKUP(A30,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0048211701555998},444511.85847883206,417962.58164076437,411689.54714055796,408723.31815446069,{"$f":"+(1+VLOOKUP(A30,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0048211701555998},444511.85847883206,417962.58164076437,412422.21774066129,409833.03873806563]
[2,18,25000,23875,{"$f":"+(1+VLOOKUP(A31,hozamok!$A$11:$E$40,3,FALSE))^(1/12)","v":1.0048211701555998},471775.4550386304,443710.84044565196,437402.05031527544,432561.28290624288,{"$f":"+(1+VLOOKUP(A31,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0048211701555998},471775.4550386304,443710.84044565196,435045.47512278613,431718.30904325476,{"$f":"+(1+VLOOKUP(A31,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0048211701555998},471775.4550386304,443710.84044565196,435867.60710720113,432962.8278534112]
[2,19,25000,23875,{"$f":"+(1+VLOOKUP(A32,hozamok!$A$11:$E$40,3,FALSE))^(1/12)","v":1.0048211701555998},499170.49403649714,469568.26414397772,460935.53403545608,455539.65538450202,{"$f":"+(1+VLOOKUP(A32,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0048211701555998},499170.49403649714,469568.26414397772,458308.13178464345,454600.49705490371,{"$f":"+(1+VLOOKUP(A32,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0048211701555998},499170.49403649714,469568.26414397772,459224.61992648675,455987.06768581836]
[2,20,25000,23875,{"$f":"+(1+VLOOKUP(A33,hozamok!$A$11:$E$40,3,FALSE))^(1/12)","v":1.0048211701555998},526697.60917879187,495535.31556214276,484390.11497735383,478410.63565721113,{"$f":"+(1+VLOOKUP(A33,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0048211701555998},526697.60917879187,495535.31556214276,481477.88960283954,477370.43554857839,{"$f":"+(1+VLOOKUP(A33,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0048211701555998},526697.60917879187,495535.31556214276,482493.5893307167,478906.23989342386]
[2,21,25000,23875,{"$f":"+(1+VLOOKUP(A34,hozamok!$A$11:$E$40,3,FALSE))^(1/12)","v":1.0048211701555998},554357.43722708046,521612.45948879345,507766.05768524506,501174.72563484375,{"$f":"+(1+VLOOKUP(A34,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0048211701555998},554357.43722708046,521612.45948879345,504555.11956660735,500028.67516892339,{"$f":"+(1+VLOOKUP(A34,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0048211701555998},554357.43722708046,521612.45948879345,505674.84719635971,501720.82393639063]
[2,22,25000,23875,{"$f":"+(1+VLOOKUP(A35,hozamok!$A$11:$E$40,3,FALSE))^(1/12)","v":1.0048211701555998},582150.61801286449,547800.16268314049,531063.62581644522,523832.42488213413,{"$f":"+(1+VLOOKUP(A35,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0048211701555998},582150.61801286449,547800.16268314049,527540.19118364365,522575.76385937328,{"$f":"+(1+VLOOKUP(A35,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0048211701555998},582150.61801286449,547800.16268314049,528768.72414888814,524431.29708693782]
[2,23,25000,23875,{"$f":"+(1+VLOOKUP(A36,hozamok!$A$11:$E$40,3,FALSE))^(1/12)","v":1.0048211701555998},610077.79445238214,574098.89388331352,554283.08214428287,546384.23062904028,{"$f":"+(1+VLOOKUP(A36,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0048211701555998},610077.79445238214,574098.89388331352,550433.4724860253,545012.24687540345,{"$f":"+(1+VLOOKUP(A36,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0048211701555998},610077.79445238214,574098.89388331352,551775.54956749361,547038.13443932543]
[2,24,25000,23875,{"$f":"+(1+VLOOKUP(A37,hozamok!$A$11:$E$40,3,FALSE))^(1/12)","v":1.0048211701555998},638139.61256148014,600509.12381475151,577424.68856106314,568830.63778165577,{"$f":"+(1+VLOOKUP(A37,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0048211701555998},638139.61256148014,600509.12381475151,573235.33003610233,567338.66679771617,{"$f":"+(1+VLOOKUP(A37,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0048211701555998},638139.61256148014,600509.12381475151,574695.65158978489,569541.80891979276]
[3,25,25000,23875,{"$f":"+(1+VLOOKUP(A38,hozamok!$A$11:$E$40,3,FALSE))^(1/12)","v":1.0045129633218259},666132.33731022,626838.88574476819,600488.70608102204,591172.13893307059,{"$f":"+(1+VLOOKUP(A38,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0045129633218259},666132.33731022,626838.88574476819,595946.12893236685,589555.56354536151,{"$f":"+(1+VLOOKUP(A38,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0045129633218259},666132.33731022,626838.88574476819,597529.35711646779,591942.79129645193]
[3,26,25000,23875,{"$f":"+(1+VLOOKUP(A39,hozamok!$A$11:$E$40,3,FALSE))^(1/12)","v":1.0045129633218259},694251.39219902887,653272.16295447736,623475.39484327007,613409.22437418124,{"$f":"+(1+VLOOKUP(A39,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0045129633218259},694251.39219902887,653272.16295447736,618566.23281529918,611663.47438879451,{"$f":"+(1+VLOOKUP(A39,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0045129633218259},694251.39219902887,653272.16295447736,620276.99181600765,614241.55018913629]
[3,27,25000,23875,{"$f":"+(1+VLOOKUP(A40,hozamok!$A$11:$E$40,3,FALSE))^(1/12)","v":1.0045129633218259},722497.34735119529,679809.36241349601,646385.01411472657,635542.3821044506,{"$f":"+(1+VLOOKUP(A40,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0045129633218259},722497.34735119529,679809.36241349601,641096.00387319061,633662.93396286771,{"$f":"+(1+VLOOKUP(A40,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0045129633218259},722497.34735119529,679809.36241349601,642938.88012927445,636438.55207920377]
[3,28,25000,23875,{"$f":"+(1+VLOOKUP(A41,hozamok!$A$11:$E$40,3,FALSE))^(1/12)","v":1.0045129633218259},750870.77546295337,706450.89269143948,669217.82229304384,657572.09784261673,{"$f":"+(1+VLOOKUP(A41,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0045129633218259},750870.77546295337,706450.89269143948,663535.80284794234,655554.47427976027,{"$f":"+(1+VLOOKUP(A41,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0045129633218259},750870.77546295337,706450.89269143948,665515.34527417005,658534.26131929515]
[3,29,25000,23875,{"$f":"+(1+VLOOKUP(A42,hozamok!$A$11:$E$40,3,FALSE))^(1/12)","v":1.0045129633218259},779372.25181509438,733197.16396421182,691974.07690952171,679498.85503735242,{"$f":"+(1+VLOOKUP(A42,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0045129633218259},779372.25181509438,733197.16396421182,685885.9890408417,677338.62474184367,{"$f":"+(1+VLOOKUP(A42,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0045129633218259},779372.25181509438,733197.16396421182,688006.70925023814,680529.14014304872]
[3,30,25000,23875,{"$f":"+(1+VLOOKUP(A43,hozamok!$A$11:$E$40,3,FALSE))^(1/12)","v":1.0045129633218259},808002.35428463039,760048.58802032075,714654.03463201225,701323.13487787463,{"$f":"+(1+VLOOKUP(A43,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0045129633218259},808002.35428463039,760048.58802032075,708146.92031831527,699015.91215448431,{"$f":"+(1+VLOOKUP(A43,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0045129633218259},808002.35428463039,760048.58802032075,710413.29284325661,702423.64867476944]
[3,31,25000,23875,{"$f":"+(1+VLOOKUP(A44,hozamok!$A$11:$E$40,3,FALSE))^(1/12)","v":1.0045129633218259},836761.66335651162,787005.57826721773,737257.9512678145,723045.41630450427,{"$f":"+(1+VLOOKUP(A44,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0045129633218259},836761.66335651162,787005.57826721773,730318.95311765873,720586.86073878303,{"$f":"+(1+VLOOKUP(A44,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0045129633218259},836761.66335651162,787005.57826721773,732735.4156298131,724218.24493905494]
[3,32,25000,23875,{"$f":"+(1+VLOOKUP(A45,hozamok!$A$11:$E$40,3,FALSE))^(1/12)","v":1.0045129633218259},865650.76213539531,814068.54973766289,759786.08176655998,744666.17601917672,{"$f":"+(1+VLOOKUP(A45,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0045129633218259},865650.76213539531,814068.54973766289,752402.44245274446,742051.99214425241,{"$f":"+(1+VLOOKUP(A45,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0045129633218259},865650.76213539531,814068.54973766289,754973.39598186279,745913.38487037714]
[3,33,25000,23875,{"$f":"+(1+VLOOKUP(A46,hozamok!$A$11:$E$40,3,FALSE))^(1/12)","v":1.0045129633218259},894670.23635746865,841237.9190961147,782238.68022308825,766185.888495903,{"$f":"+(1+VLOOKUP(A46,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0045129633218259},894670.23635746865,841237.9190961147,774397.74191970564,763411.82546143187,{"$f":"+(1+VLOOKUP(A46,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0045129633218259},894670.23635746865,841237.9190961147,777127.55107126932,767509.52232262003]
[3,34,25000,23875,{"$f":"+(1+VLOOKUP(A47,hozamok!$A$11:$E$40,3,FALSE))^(1/12)","v":1.0045129633218259},923820.67440232495,868514.10464514513,{"$f":"+H46+C47/((1+$C$8)^(B47-1))","v":804615.99988031283},{"$f":"+I46+C47/((1+$C$9)^(B47-1))","v":787605.02599118243},{"$f":"+(1+VLOOKUP(A47,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0045129633218259},923820.67440232495,868514.10464514513,796305.20370259811,784666.87723444065,{"$f":"+(1+VLOOKUP(A47,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0045129633218259},923820.67440232495,868514.10464514513,799198.19687432854,789007.10907857446]
[3,35,25000,23875,{"$f":"+(1+VLOOKUP(A48,hozamok!$A$11:$E$40,3,FALSE))^(1/12)","v":1.0045129633218259},953102.66730489279,895897.52633188001,826918.2931320772,808924.05855436646,{"$f":"+(1+VLOOKUP(A48,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0045129633218259},953102.66730489279,895897.52633188001,818125.17857903929,805817.66147346958,{"$f":"+(1+VLOOKUP(A48,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0045129633218259},953102.66730489279,895897.52633188001,821185.64817627496,810406.59485938889]
[3,36,25000,23875,{"$f":"+(1+VLOOKUP(A49,hozamok!$A$11:$E$40,3,FALSE))^(1/12)","v":1.0045129633218259},982516.80876741989,923388.60575446428,849145.81152600213,830143.45403797412,{"$f":"+(1+VLOOKUP(A49,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0045129633218259},982516.80876741989,923388.60575446428,839858.01592582488,826864.68966721115,{"$f":"+(1+VLOOKUP(A49,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0045129633218259},982516.80876741989,923388.60575446428,843090.21857577155,831708.42733397766]
[4,37,25000,23875,{"$f":"+(1+VLOOKUP(A50,hozamok!$A$11:$E$40,3,FALSE))^(1/12)","v":1.0043859940928919},1011935.7715391631,950867.49283893313,871298.80576632242,851263.67810795887,{"$f":"+(1+VLOOKUP(A50,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0043859940928919},1011935.7715391631,950867.49283893313,861504.06372452306,847808.47079522908,{"$f":"+(1+VLOOKUP(A50,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0043859940928919},1011935.7715391631,950867.49283893313,864912.22048938251,852913.05212838587]
[4,38,25000,23875,{"$f":"+(1+VLOOKUP(A51,hozamok!$A$11:$E$40,3,FALSE))^(1/12)","v":1.0043859940928919},1041483.7657078421,978450.92400770728,893377.52571671479,872285.19425392791,{"$f":"+(1+VLOOKUP(A51,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0043859940928919},1041483.7657078421,978450.92400770728,883063.66856704629,868649.51134026691,{"$f":"+(1+VLOOKUP(A51,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0043859940928919},1041483.7657078421,978450.92400770728,886651.96515602909,874020.91283511184]
[4,39,25000,23875,{"$f":"+(1+VLOOKUP(A52,hozamok!$A$11:$E$40,3,FALSE))^(1/12)","v":1.0043859940928919},1071161.3572044016,1006139.2970012603,915382.2204031162,893208.46379931387,{"$f":"+(1+VLOOKUP(A52,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0043859940928919},1071161.3572044016,1006139.2970012603,904537.17566120054,889388.31530049595,{"$f":"+(1+VLOOKUP(A52,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0043859940928919},1071161.3572044016,1006139.2970012603,908309.76264142874,895032.4510223869]
[4,40,25000,23875,{"$f":"+(1+VLOOKUP(A53,hozamok!$A$11:$E$40,3,FALSE))^(1/12)","v":1.0043859940928919},1100969.1144419564,1033933.011073279,937313.13801653218,914033.94591149827,{"$f":"+(1+VLOOKUP(A53,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0043859940928919},1100969.1144419564,1033933.011073279,925924.92883621331,910025.38420170383,{"$f":"+(1+VLOOKUP(A53,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0043859940928919},1100969.1144419564,1033933.011073279,929885.92184251721,915948.10624341259]
[4,41,25000,23875,{"$f":"+(1+VLOOKUP(A54,hozamok!$A$11:$E$40,3,FALSE))^(1/12)","v":1.0043859940928919},1130907.6083266775,1061832.4669964202,959170.52591583668,934762.09761188843,{"$f":"+(1+VLOOKUP(A54,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0043859940928919},1130907.6083266775,1061832.4669964202,947227.2705482383,930561.21710942267,{"$f":"+(1+VLOOKUP(A54,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0043859940928919},1130907.6083266775,1061832.4669964202,951380.75049185462,936768.31604555633]
[4,42,25000,23875,{"$f":"+(1+VLOOKUP(A55,hozamok!$A$11:$E$40,3,FALSE))^(1/12)","v":1.0043859940928919},1160977.4122687271,1089838.0670680902,980954.63063056185,955393.37378594675,{"$f":"+(1+VLOOKUP(A55,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0043859940928919},1160977.4122687271,1089838.0670680902,968444.54188583908,950996.31064099807,{"$f":"+(1+VLOOKUP(A55,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0043859940928919},1160977.4122687271,1089838.0670680902,972794.55516201432,957493.51597950433]
[4,43,25000,23875,{"$f":"+(1+VLOOKUP(A56,hozamok!$A$11:$E$40,3,FALSE))^(1/12)","v":1.0043859940928919},1191179.102193241,1117950.2151162454,1002665.6978636784,975928.22719317337,{"$f":"+(1+VLOOKUP(A56,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0043859940928919},1191179.102193241,1117950.2151162454,989577.08257545065,971331.15897759865,{"$f":"+(1+VLOOKUP(A56,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0043859940928919},1191179.102193241,1117950.2151162454,994127.64126995532,978124.1396083734]
[4,44,25000,23875,{"$f":"+(1+VLOOKUP(A57,hozamok!$A$11:$E$40,3,FALSE))^(1/12)","v":1.0043859940928919},1221513.2565513591,1146169.3165052151,1024303.9724943674,996367.10847704194,{"$f":"+(1+VLOOKUP(A57,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0043859940928919},1221513.2565513591,1146169.3165052151,1010625.2309868188,991566.25387616688,{"$f":"+(1+VLOOKUP(A57,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0043859940928919},1221513.2565513591,1146169.3165052151,1015380.3130813785,998660.6185167809]
[4,45,25000,23875,{"$f":"+(1+VLOOKUP(A58,hozamok!$A$11:$E$40,3,FALSE))^(1/12)","v":1.0043859940928919},1251980.4563313047,1174495.778141547,1045869.6985807818,1016710.4661748895,{"$f":"+(1+VLOOKUP(A58,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0043859940928919},1251980.4563313047,1174495.778141547,1031589.324138418,1011702.0846813114,{"$f":"+(1+VLOOKUP(A58,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0043859940928919},1251980.4563313047,1174495.778141547,1036552.8737150662,1019103.3823198732]
[4,46,25000,23875,{"$f":"+(1+VLOOKUP(A59,hozamok!$A$11:$E$40,3,FALSE))^(1/12)","v":1.0043859940928919},1282581.2850695122,1202930.0084798746,1067363.1193627995,1036958.7467277594,{"$f":"+(1+VLOOKUP(A59,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0043859940928919},1282581.2850695122,1202930.0084798746,1052469.6977028479,1031739.1383371406,{"$f":"+(1+VLOOKUP(A59,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0043859940928919},1282581.2850695122,1202930.0084798746,1057645.6251472055,1039452.8586723132]
[4,47,25000,23875,{"$f":"+(1+VLOOKUP(A60,hozamok!$A$11:$E$40,3,FALSE))^(1/12)","v":1.0043859940928919},1313316.328861803,1231472.4175288065,1088784.4772647661,1057112.3944901987,{"$f":"+(1+VLOOKUP(A60,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0043859940928919},1313316.328861803,1231472.4175288065,1073266.686012208,1051677.8993990382,{"$f":"+(1+VLOOKUP(A60,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0043859940928919},1313316.328861803,1231472.4175288065,1078658.8682156953,1059709.4732772266]
[4,48,25000,23875,{"$f":"+(1+VLOOKUP(A61,hozamok!$A$11:$E$40,3,FALSE))^(1/12)","v":1.0043859940928919},1344186.1763746117,1260123.4168568396,1110134.0138982306,1077171.8517400101,{"$f":"+(1+VLOOKUP(A61,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0043859940928919},1344186.1763746117,1260123.4168568396,1093980.6220634507,1071518.850045382,{"$f":"+(1+VLOOKUP(A61,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0043859940928919},1344186.1763746117,1260123.4168568396,1099592.9026244364,1079873.6498951074]
[5,49,25000,23875,{"$f":"+(1+VLOOKUP(A62,hozamok!$A$11:$E$40,3,FALSE))^(1/12)","v":1.0043856671197526},1375190.9711691577,1288882.999765299,1131411.9700646696,1097137.5586879568,{"$f":"+(1+VLOOKUP(A62,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0043856671197526},1375190.9711691577,1288882.999765299,1114611.8375237135,1091262.4700892034,{"$f":"+(1+VLOOKUP(A62,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0043856671197526},1375190.9711691577,1288882.999765299,1120448.0269476071,1099945.8103526831]
[5,50,25000,23875,{"$f":"+(1+VLOOKUP(A63,hozamok!$A$11:$E$40,3,FALSE))^(1/12)","v":1.0043856671197526},1406331.7426727887,1317751.9897924005,1152618.5857582029,1117009.9534874242,{"$f":"+(1+VLOOKUP(A63,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0043856671197526},1406331.7426727887,1317751.9897924005,1135160.6627356289,1110909.2369897915,{"$f":"+(1+VLOOKUP(A63,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0043856671197526},1406331.7426727887,1317751.9897924005,1141224.538633921,1119926.3745517388]
[5,51,25000,23875,{"$f":"+(1+VLOOKUP(A64,hozamok!$A$11:$E$40,3,FALSE))^(1/12)","v":1.0043856671197526},1437609.0872340871,1346730.8031443749,1173754.1001683015,1136789.4722440345,{"$f":"+(1+VLOOKUP(A64,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0043856671197526},1437609.0872340871,1346730.8031443749,1155627.426722615,1130459.6258642387,{"$f":"+(1+VLOOKUP(A64,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0043856671197526},1437609.0872340871,1346730.8031443749,1161922.7340108694,1139815.7604779017]
[5,52,25000,23875,{"$f":"+(1+VLOOKUP(A65,hozamok!$A$11:$E$40,3,FALSE))^(1/12)","v":1.0043856671197526},1469023.603817021,1375819.8576107838,1194818.7516824843,1156476.5490252175,{"$f":"+(1+VLOOKUP(A65,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0043856671197526},1469023.603817021,1375819.8576107838,1176012.4571941425,1149914.1094989313,{"$f":"+(1+VLOOKUP(A65,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0043856671197526},1469023.603817021,1375819.8576107838,1182542.908288948,1159614.3842093847]
[5,53,25000,23875,{"$f":"+(1+VLOOKUP(A66,hozamok!$A$11:$E$40,3,FALSE))^(1/12)","v":1.0043856671197526},1500575.8940124155,1405019.5725705426,1215812.7778890079,1176071.6158697368,{"$f":"+(1+VLOOKUP(A66,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0043856671197526},1500575.8940124155,1405019.5725705426,1196316.0805509826,1169273.1583609825,{"$f":"+(1+VLOOKUP(A66,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0043856671197526},1500575.8940124155,1405019.5725705426,1203085.3555658672,1179322.6599256909]
[5,54,25000,23875,{"$f":"+(1+VLOOKUP(A67,hozamok!$A$11:$E$40,3,FALSE))^(1/12)","v":1.0043856671197526},1532266.5620494729,1434330.3689979666,1236736.4155795458,1195575.1027971697,{"$f":"+(1+VLOOKUP(A67,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0043856671197526},1532266.5620494729,1434330.3689979666,1216538.6218904331,1188537.2406096093,{"$f":"+(1+VLOOKUP(A67,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0043856671197526},1532266.5620494729,1434330.3689979666,1223550.3688307465,1198940.9999162785]
[5,55,25000,23875,{"$f":"+(1+VLOOKUP(A68,hozamok!$A$11:$E$40,3,FALSE))^(1/12)","v":1.0043856671197526},1564096.2148073434,1463752.6694688406,1257589.9007518592,1214987.4378173458,{"$f":"+(1+VLOOKUP(A68,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0043856671197526},1564096.2148073434,1463752.6694688406,1236680.405011524,1207706.8221074545,{"$f":"+(1+VLOOKUP(A68,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0043856671197526},1564096.2148073434,1463752.6694688406,1243938.239968294,1218469.8145891849]
[5,56,25000,23875,{"$f":"+(1+VLOOKUP(A69,hozamok!$A$11:$E$40,3,FALSE))^(1/12)","v":1.0043856671197526},1596065.4618267473,1493286.8981665105,1278373.4686124588,1234309.0469397386,{"$f":"+(1+VLOOKUP(A69,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0043856671197526},1596065.4618267473,1493286.8981665105,1256741.7524202014,1226782.3664318526,{"$f":"+(1+VLOOKUP(A69,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0043856671197526},1596065.4618267473,1493286.8981665105,1264249.2597629684,1237909.5124796131]
[5,57,25000,23875,{"$f":"+(1+VLOOKUP(A70,hozamok!$A$11:$E$40,3,FALSE))^(1/12)","v":1.0043856671197526},1628174.9153216474,1522933.4808879995,1299087.3535792576,1253540.3541828142,{"$f":"+(1+VLOOKUP(A70,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0043856671197526},1628174.9153216474,1522933.4808879995,1276722.9853344923,1245764.3348860403,{"$f":"+(1+VLOOKUP(A70,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0043856671197526},1628174.9153216474,1522933.4808879995,1284483.7179031272,1257260.5002584772]
[5,58,25000,23875,{"$f":"+(1+VLOOKUP(A71,hozamok!$A$11:$E$40,3,FALSE))^(1/12)","v":1.0043856671197526},1660425.1901909735,1552692.8450501463,1319731.7892842155,1272681.781583338,{"$f":"+(1+VLOOKUP(A71,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0043856671197526},1660425.1901909735,1552692.8450501463,1296624.4236896471,1264653.1865103119,{"$f":"+(1+VLOOKUP(A71,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0043856671197526},1660425.1901909735,1552692.8450501463,1304641.9029851581,1276523.1827409107]
[5,59,25000,23875,{"$f":"+(1+VLOOKUP(A72,hozamok!$A$11:$E$40,3,FALSE))^(1/12)","v":1.0043856671197526},1692816.9040303968,1582565.4196957678,1340307.0085759738,1291733.7492056352,{"$f":"+(1+VLOOKUP(A72,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0043856671197526},1692816.9040303968,1582565.4196957678,1316446.386143263,1283449.3780931211,{"$f":"+(1+VLOOKUP(A72,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0043856671197526},1692816.9040303968,1582565.4196957678,1324724.102517595,1295697.9628947342]
[5,60,25000,23875,{"$f":"+(1+VLOOKUP(A73,hozamok!$A$11:$E$40,3,FALSE))^(1/12)","v":1.0043856671197526},1725350.6771441582,1612551.6354998441,1360813.2435224815,1310696.6751508089,{"$f":"+(1+VLOOKUP(A73,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0043856671197526},1725350.6771441582,1612551.6354998441,1336189.1900803859,1302153.3641821267,{"$f":"+(1+VLOOKUP(A73,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0043856671197526},1725350.6771441582,1612551.6354998441,1344730.6029252191,1314785.2418488865]
[6,61,25000,23875,{"$f":"+(1+VLOOKUP(A74,hozamok!$A$11:$E$40,3,FALSE))^(1/12)","v":1.0044520412983167},1758143.3106453405,1642760.5412494394,1381250.7254136135,1329570.9755659169,{"$f":"+(1+VLOOKUP(A74,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0044520412983167},1758143.3106453405,1642760.5412494394,1355853.1516185924,1320765.5970951852,{"$f":"+(1+VLOOKUP(A74,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0044520412983167},1758143.3106453405,1642760.5412494394,1364661.6895531432,1333785.4189018148]
[6,62,25000,23875,{"$f":"+(1+VLOOKUP(A75,hozamok!$A$11:$E$40,3,FALSE))^(1/12)","v":1.0044520412983167},1791081.9383051507,1673086.3727185661,1401619.6847637782,1348357.064653103,{"$f":"+(1+VLOOKUP(A75,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0044520412983167},1791081.9383051507,1673086.3727185661,1375438.5856130514,1339286.5269312891,{"$f":"+(1+VLOOKUP(A75,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0044520412983167},1791081.9383051507,1673086.3727185661,1384517.6466708826,1352698.8915298288]
[6,63,25000,23875,{"$f":"+(1+VLOOKUP(A76,hozamok!$A$11:$E$40,3,FALSE))^(1/12)","v":1.0044520412983167},1824167.2100956123,1703529.5824765428,1421920.3513145186,1367055.3546786872,{"$f":"+(1+VLOOKUP(A76,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0044520412983167},1824167.2100956123,1703529.5824765428,1394945.8056615654,1357716.6015814519,{"$f":"+(1+VLOOKUP(A76,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0044520412983167},1824167.2100956123,1703529.5824765428,1404298.7574764085,1371526.0553954148]
[6,64,25000,23875,{"$f":"+(1+VLOOKUP(A77,hozamok!$A$11:$E$40,3,FALSE))^(1/12)","v":1.0044520412983167},1857399.7788824511,1734090.6248443897,1442152.9540371026,1385666.2559822127,{"$f":"+(1+VLOOKUP(A77,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0044520412983167},1857399.7788824511,1734090.6248443897,1414375.1241095916,1376056.2667395391,{"$f":"+(1+VLOOKUP(A77,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0044520412983167},1857399.7788824511,1734090.6248443897,1424005.304100188,1390267.304355514]
[6,65,25000,23875,{"$f":"+(1+VLOOKUP(A78,hozamok!$A$11:$E$40,3,FALSE))^(1/12)","v":1.0044520412983167},1890780.300437978,1764769.955901609,1462317.7211351066,1404190.1769854515,{"$f":"+(1+VLOOKUP(A78,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0044520412983167},1890780.300437978,1764769.955901609,1433726.8520552437,1394305.9659130466,{"$f":"+(1+VLOOKUP(A78,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0044520412983167},1890780.300437978,1764769.955901609,1443637.567609207,1408923.0304697608]
[{"$f":"+ROUNDUP(B79/12,0)","v":6},66,{"$f":"+$C$2","v":25000},23875,{"$f":"+(1+VLOOKUP(A79,hozamok!$A$11:$E$40,3,FALSE))^(1/12)","v":1.0044520412983167},1924309.4334540295,1795568.033492991,{"$f":"+H78+C79/((1+$C$8)^(B79-1))","v":1482414.8800469881},{"$f":"+I78+C79/((1+$C$9)^(B79-1))","v":1422627.5242013666},{"$f":"+(1+VLOOKUP(A79,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0044520412983167},1924309.4334540295,1795568.033492991,1453001.2993542729,1412466.140433826,{"$f":"+(1+VLOOKUP(A79,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0044520412983167},1924309.4334540295,1795568.033492991,1463195.8280109803,1427493.6240086851]
[6,67,25000,23875,{"$f":"+(1+VLOOKUP(A80,hozamok!$A$11:$E$40,3,FALSE))^(1/12)","v":1.0044520412983167},1957987.839554965,{"$f":"+(G79+D80)*(E80-$K$8)","v":1826485.3172354468},1502444.6574486524,1440978.702243034,{"$f":"+(1+VLOOKUP(A80,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0044520412983167},{"$f":"+(K79+C80)*J80","v":1957987.839554965},{"$f":"+(L79+D80)*(J80-$K$8)","v":1826485.3172354468},{"$f":"+M79+C80/((1+$D$8)^(B80-1))","v":1472198.7746250287},{"$f":"+N79+C80/((1+$D$9)^(B80-1))","v":1430537.2294687573},{"$f":"+(1+VLOOKUP(A80,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0044520412983167},{"$f":"+(P79+C80)*O80","v":1957987.839554965},{"$f":"+(Q79+D80)*(O80-$K$8)","v":1826485.3172354468},{"$f":"+R79+C80/((1+$E$8)^(B80-1))","v":1482680.364257544},{"$f":"+S79+C80/((1+$E$9)^(B80-1))","v":1445979.4734618766}]
[6,68,25000,23875,{"$f":"+(1+VLOOKUP(A81,hozamok!$A$11:$E$40,3,FALSE))^(1/12)","v":1.0044520412983167},{"$f":"+(F80+C81)*E81","v":1991816.1833107234},1857522.2685248675,1522407.2792560081,1459244.1138325213,{"$f":"+(1+VLOOKUP(A81,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0044520412983167},1991816.1833107234,1857522.2685248675,1491319.585253401,1448519.6700303692,{"$f":"+(1+VLOOKUP(A81,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0044520412983167},1991816.1833107234,1857522.2685248675,1502091.4542494349,1464380.9655461113]
[6,69,25000,23875,{"$f":"+(1+VLOOKUP(A82,hozamok!$A$11:$E$40,3,FALSE))^(1/12)","v":1.0044520412983167},2025795.1322499362,1888679.3505430098,1542302.970627516,1477424.1598097254,{"$f":"+(1+VLOOKUP(A82,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0044520412983167},2025795.1322499362,1888679.3505430098,1510364.037397742,1466413.8969874072,{"$f":"+(1+VLOOKUP(A82,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0044520412983167},2025795.1322499362,1888679.3505430098,1521429.3748396535,1482698.4852134425]
[6,70,25000,23875,{"$f":"+(1+VLOOKUP(A83,hozamok!$A$11:$E$40,3,FALSE))^(1/12)","v":1.0044520412983167},2059925.3568730997,1919957.0282644082,1562131.955966728,1495519.2391411699,{"$f":"+(1+VLOOKUP(A83,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0044520412983167},2059925.3568730997,1919957.0282644082,1529332.4359937678,1484220.3430753506,{"$f":"+(1+VLOOKUP(A83,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0044520412983167},2059925.3568730997,1919957.0282644082,1540694.401837613,1500932.4156592526]
[6,71,25000,23875,{"$f":"+(1+VLOOKUP(A84,hozamok!$A$11:$E$40,3,FALSE))^(1/12)","v":1.0044520412983167},2094207.5306658063,1951355.7684633145,1581894.4589248188,1513529.7489287599,{"$f":"+(1+VLOOKUP(A84,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0044520412983167},2094207.5306658063,1951355.7684633145,1548225.0847594414,1501939.4389068768,{"$f":"+(1+VLOOKUP(A84,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0044520412983167},2094207.5306658063,1951355.7684633145,1559886.810013073,1519083.1383302703]
[6,72,25000,23875,{"$f":"+(1+VLOOKUP(A85,hozamok!$A$11:$E$40,3,FALSE))^(1/12)","v":1.0044520412983167},2128642.3301120345,1982876.0397206633,1601590.7024031081,1531456.0844184966,{"$f":"+(1+VLOOKUP(A85,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0044520412983167},2128642.3301120345,1982876.0397206633,1567042.2861998356,1519571.6129822747,{"$f":"+(1+VLOOKUP(A85,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0044520412983167},2128642.3301120345,1982876.0397206633,1579006.8731000586,1537151.0329325499]
[7,73,25000,23875,{"$f":"+(1+VLOOKUP(A86,hozamok!$A$11:$E$40,3,FALSE))^(1/12)","v":1.0045827143698633},2163511.857765785,2014780.5407532551,1621220.9085555747,1549298.6390091509,{"$f":"+(1+VLOOKUP(A86,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0045827143698633},2163511.857765785,2014780.5407532551,1585784.3416119767,1537117.2916998076,{"$f":"+(1+VLOOKUP(A86,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0045827143698633},2163511.857765785,2014780.5407532551,1598054.8638007643,1555136.4774394152]
[7,74,25000,{"$f":"+C87*(1-$J$3)","v":23875},{"$f":"+(1+VLOOKUP(A87,hozamok!$A$11:$E$40,3,FALSE))^(1/12)","v":1.0045827143698633},2198541.1825049846,2046812.699486735,1640785.2987913622,1567057.8042608977,{"$f":"+(1+VLOOKUP(A87,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0045827143698633},2198541.1825049846,2046812.699486735,1604451.5510896689,1554576.8993660244,{"$f":"+(1+VLOOKUP(A87,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0045827143698633},2198541.1825049846,2046812.699486735,1617031.0537894433,1573039.8480993654]
[7,75,25000,23875,{"$f":"+(1+VLOOKUP(A88,hozamok!$A$11:$E$40,3,FALSE))^(1/12)","v":1.0045827143698633},2233731.0366340331,2078973.0267107431,1660284.0937772763,1584733.9699039073,{"$f":"+(1+VLOOKUP(A88,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0045827143698633},2233731.0366340331,2078973.0267107431,1623044.2135282988,1571950.8582060209,{"$f":"+(1+VLOOKUP(A88,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0045827143698633},2233731.0366340331,2078973.0267107431,1635935.713716283,1590861.5194439471]
[7,76,25000,23875,{"$f":"+(1+VLOOKUP(A89,hozamok!$A$11:$E$40,3,FALSE))^(1/12)","v":1.0045827143698633},2269082.1558132721,2111262.0352587132,1679717.5134402742,1602327.5238468989,{"$f":"+(1+VLOOKUP(A89,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0045827143698633},2269082.1558132721,2111262.0352587132,1641562.6266296222,1589239.5883736499,{"$f":"+(1+VLOOKUP(A89,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0045827143698633},2269082.1558132721,2111262.0352587132,1654769.1132112641,1608601.8642955893]
[7,77,25000,23875,{"$f":"+(1+VLOOKUP(A90,hozamok!$A$11:$E$40,3,FALSE))^(1/12)","v":1.0045827143698633},2304595.2790743648,2143680.2400160511,1699085.7769699437,1619838.852185654,{"$f":"+(1+VLOOKUP(A90,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0045827143698633},2304595.2790743648,2143680.2400160511,1660007.08690653,1606443.5079616823,{"$f":"+(1+VLOOKUP(A90,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0045827143698633},2304595.2790743648,2143680.2400160511,1673531.5208880075,1626261.253775402]
[7,78,25000,23875,{"$f":"+(1+VLOOKUP(A91,hozamok!$A$11:$E$40,3,FALSE))^(1/12)","v":1.0045827143698633},2340271.1488357447,2176228.1579283453,1718389.1028209773,1637268.3392114879,{"$f":"+(1+VLOOKUP(A91,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0045827143698633},2340271.1488357447,2176228.1579283453,1678377.8896877961,1623563.033011918,{"$f":"+(1+VLOOKUP(A91,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0045827143698633},2340271.1488357447,2176228.1579283453,1692223.2043476042,1643840.0573109405]
[7,79,25000,23875,{"$f":"+(1+VLOOKUP(A92,hozamok!$A$11:$E$40,3,FALSE))^(1/12)","v":1.0045827143698633},2376110.5109181376,2208906.3080096096,1737627.7087156349,1654616.3674196845,{"$f":"+(1+VLOOKUP(A92,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0045827143698633},2376110.5109181376,2208906.3080096096,1696675.3291228069,1640598.577525246,{"$f":"+(1+VLOOKUP(A92,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0045827143698633},2376110.5109181376,2208906.3080096096,1710844.4301824328,1661338.6426439332]
[7,80,25000,23875,{"$f":"+(1+VLOOKUP(A93,hozamok!$A$11:$E$40,3,FALSE))^(1/12)","v":1.0045827143698633},2412114.1145601519,2241715.2113505593,1756801.8116461998,1671883.3175178894,{"$f":"+(1+VLOOKUP(A93,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0045827143698633},2412114.1145601519,2241715.2113505593,1714899.6981862695,1657550.5534716574,{"$f":"+(1+VLOOKUP(A93,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0045827143698633},2412114.1145601519,2241715.2113505593,1729395.4639799616,1678757.3758379754]
[7,81,25000,23875,{"$f":"+(1+VLOOKUP(A94,hozamok!$A$11:$E$40,3,FALSE))^(1/12)","v":1.0045827143698633},2448282.7124339435,2274655.3911269214,1775911.6278774263,1689069.568434465,{"$f":"+(1+VLOOKUP(A94,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0045827143698633},2448282.7124339435,2274655.3911269214,1733051.2886829046,1674419.3708002074,{"$f":"+(1+VLOOKUP(A94,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0045827143698633},2448282.7124339435,2274655.3911269214,1747876.5703265367,1696096.6212861866]
[7,82,25000,23875,{"$f":"+(1+VLOOKUP(A95,hozamok!$A$11:$E$40,3,FALSE))^(1/12)","v":1.0045827143698633},2484617.060660949,2307727.3726077764,1794957.372948979,1706175.497326806,{"$f":"+(1+VLOOKUP(A95,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0045827143698633},2484617.060660949,2307727.3726077764,1751130.3912521175,1691205.4374489288,{"$f":"+(1+VLOOKUP(A95,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0045827143698633},2484617.060660949,2307727.3726077764,1766288.0128111553,1713356.7417188336]
[7,83,25000,23875,{"$f":"+(1+VLOOKUP(A96,hozamok!$A$11:$E$40,3,FALSE))^(1/12)","v":1.0045827143698633},2521117.9188276939,2340931.6831639349,1813939.2616778633,1723201.4795896166,{"$f":"+(1+VLOOKUP(A96,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0045827143698633},2521117.9188276939,2340931.6831639349,1769137.2953726526,1707909.1593546981,{"$f":"+(1+VLOOKUP(A96,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0045827143698633},2521117.9188276939,2340931.6831639349,1784630.0540292254,1730538.0982109183]
[7,84,25000,23875,{"$f":"+(1+VLOOKUP(A97,hozamok!$A$11:$E$40,3,FALSE))^(1/12)","v":1.0045827143698633},2557786.050001672,2374268.8522763466,1832857.5081608493,1740147.8888631484,{"$f":"+(1+VLOOKUP(A97,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0045827143698633},2557786.050001672,2374268.8522763466,1787072.2893672278,1724530.9404630514,{"$f":"+(1+VLOOKUP(A97,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0045827143698633},2557786.050001672,2374268.8522763466,1802902.9555863112,1747641.0501897321]
[8,85,25000,23875,{"$f":"+(1+VLOOKUP(A98,hozamok!$A$11:$E$40,3,FALSE))^(1/12)","v":1.0047649251041204},2595092.8320898968,2408176.3790967213,1851712.3257768857,1757015.0970413997,{"$f":"+(1+VLOOKUP(A98,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0047649251041204},2595092.8320898968,2408176.3790967213,1804935.6604071513,1741071.1827379533,{"$f":"+(1+VLOOKUP(A98,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0047649251041204},2595092.8320898968,2408176.3790967213,1821106.9781018642,1764665.9554423741]
[8,86,25000,23875,{"$f":"+(1+VLOOKUP(A99,hozamok!$A$11:$E$40,3,FALSE))^(1/12)","v":1.0047649251041204},2632577.3782006479,2442225.7565287328,1870503.9271895068,1773803.4742802775,{"$f":"+(1+VLOOKUP(A99,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0047649251041204},2632577.3782006479,2442225.7565287328,1822727.69451692,1757530.2861715173,{"$f":"+(1+VLOOKUP(A99,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0047649251041204},2632577.3782006479,2442225.7565287328,1839242.3812129402,1781613.1701232367]
[8,87,25000,23875,{"$f":"+(1+VLOOKUP(A100,hozamok!$A$11:$E$40,3,FALSE))^(1/12)","v":1.0047649251041204},2670240.5353661785,2476417.5779980272,1889232.5243492315,1790513.3890057204,{"$f":"+(1+VLOOKUP(A100,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0047649251041204},2670240.5353661785,2476417.5779980272,1840448.676578799,1773908.6487936799,{"$f":"+(1+VLOOKUP(A100,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0047649251041204},2670240.5353661785,2476417.5779980272,1857309.4235779026,1798483.0487614553]
[8,88,25000,23875,{"$f":"+(1+VLOOKUP(A101,hozamok!$A$11:$E$40,3,FALSE))^(1/12)","v":1.0047649251041204},2708083.1546547879,2510752.4394128206,1907898.3284959535,1807145.2079217837,{"$f":"+(1+VLOOKUP(A101,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0047649251041204},2708083.1546547879,2510752.4394128206,1858098.8903373831,1790206.6666818245,{"$f":"+(1+VLOOKUP(A101,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0047649251041204},2708083.1546547879,2510752.4394128206,1875308.3628801117,1815275.9442683258]
[8,89,25000,23875,{"$f":"+(1+VLOOKUP(A102,hozamok!$A$11:$E$40,3,FALSE))^(1/12)","v":1.0047649251041204},2746106.0911900513,2545230.9391742838,1926501.5501613235,1823699.2960186866,{"$f":"+(1+VLOOKUP(A102,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0047649251041204},2746106.0911900513,2545230.9391742838,1875678.6184041402,1806424.7339703606,{"$f":"+(1+VLOOKUP(A102,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0047649251041204},2746106.0911900513,2545230.9391742838,1893239.455831599,1831992.2079446868]
[8,90,25000,23875,{"$f":"+(1+VLOOKUP(A103,hozamok!$A$11:$E$40,3,FALSE))^(1/12)","v":1.0047649251041204},2784310.2041701437,2579853.6781869726,1945042.3991711249,1840176.0165808226,{"$f":"+(1+VLOOKUP(A103,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0047649251041204},2784310.2041701437,2579853.6781869726,1893188.1422619361,1822563.2428602558,{"$f":"+(1+VLOOKUP(A103,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0047649251041204},2784310.2041701437,2579853.6781869726,1911102.95817673,1848632.1894882685]
[8,91,25000,23875,{"$f":"+(1+VLOOKUP(A104,hozamok!$A$11:$E$40,3,FALSE))^(1/12)","v":1.0047649251041204},2822696.3568872558,2614621.2598692994,1963521.0846476394,1856575.7311947318,{"$f":"+(1+VLOOKUP(A104,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0047649251041204},2822696.3568872558,2614621.2598692994,1910627.7422695418,1838622.5836285187,{"$f":"+(1+VLOOKUP(A104,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0047649251041204},2822696.3568872558,2614621.2598692994,1928899.1246958505,1865196.2370010091]
[8,92,25000,23875,{"$f":"+(1+VLOOKUP(A105,hozamok!$A$11:$E$40,3,FALSE))^(1/12)","v":1.0047649251041204},2861265.4167471002,2649534.2901640506,1981937.8150120061,1872898.7997570354,{"$f":"+(1+VLOOKUP(A105,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0047649251041204},2861265.4167471002,2649534.2901640506,1927997.6976661226,1854603.1446376387,{"$f":"+(1+VLOOKUP(A105,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0047649251041204},2861265.4167471002,2649534.2901640506,1946628.2092089215,1881684.6969963361]
[8,93,25000,23875,{"$f":"+(1+VLOOKUP(A106,hozamok!$A$11:$E$40,3,FALSE))^(1/12)","v":1.0047649251041204},2900018.2552885129,2684593.3775489465,2000292.7979865721,1889145.5804823346,{"$f":"+(1+VLOOKUP(A106,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0047649251041204},2900018.2552885129,2684593.3775489465,1945298.286575709,1870505.3123449767,{"$f":"+(1+VLOOKUP(A106,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0047649251041204},2900018.2552885129,2684593.3775489465,1964290.4645791387,1898097.9144064158]
[8,94,25000,23875,{"$f":"+(1+VLOOKUP(A107,hozamok!$A$11:$E$40,3,FALSE))^(1/12)","v":1.0047649251041204},2938955.7482031477,2719799.1330472473,2018586.240597236,1905316.429911071,{"$f":"+(1+VLOOKUP(A107,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0047649251041204},2938955.7482031477,2719799.1330472473,1962529.78601165,1886329.4713121108,{"$f":"+(1+VLOOKUP(A107,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0047649251041204},2938955.7482031477,2719799.1330472473,1981886.1427165389,1914436.2325893685]
[8,95,25000,23875,{"$f":"+(1+VLOOKUP(A108,hozamok!$A$11:$E$40,3,FALSE))^(1/12)","v":1.0047649251041204},2978078.7753552627,2755152.1702384013,2036818.3491757819,1921411.7029173512,{"$f":"+(1+VLOOKUP(A108,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0047649251041204},2978078.7753552627,2755152.1702384013,1979692.471881049,1902076.0042141369,{"$f":"+(1+VLOOKUP(A108,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0047649251041204},2978078.7753552627,2755152.1702384013,1999415.4945815932,1930699.9933364524]
[8,96,25000,23875,{"$f":"+(1+VLOOKUP(A109,hozamok!$A$11:$E$40,3,FALSE))^(1/12)","v":1.0047649251041204},3017388.220801604,2790653.1052687382,2054989.3293622076,1937431.752716735,{"$f":"+(1+VLOOKUP(A109,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0047649251041204},3017388.220801604,2790653.1052687382,1996786.6189891805,1917745.2918489219,{"$f":"+(1+VLOOKUP(A109,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0047649251041204},3017388.220801604,2790653.1052687382,2016878.7701887863,1946889.5368792126]
[9,97,25000,23875,{"$f":"+(1+VLOOKUP(A110,hozamok!$A$11:$E$40,3,FALSE))^(1/12)","v":1.0048686518306349},3057200.5497823115,2826594.4986492516,2073099.3861070434,1953376.9308739866,{"$f":"+(1+VLOOKUP(A110,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0048686518306349},3057200.5497823115,2826594.4986492516,2013812.5010438918,1933337.7131463133,{"$f":"+(1+VLOOKUP(A110,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0048686518306349},3057200.5497823115,2826594.4986492516,2034276.2186101826,1963005.2018965993]
[9,98,25000,23875,{"$f":"+(1+VLOOKUP(A111,hozamok!$A$11:$E$40,3,FALSE))^(1/12)","v":1.0048686518306349},3097206.711131393,2862689.9793136548,{"$f":"+H110+C111/((1+$C$8)^(B111-1))","v":2091148.723673664},{"$f":"+I110+C111/((1+$C$9)^(B111-1))","v":1969247.5873107892},{"$f":"+(1+VLOOKUP(A111,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0048686518306349},3097206.711131393,2862689.9793136548,2030770.390659984,1948853.6451773029,{"$f":"+(1+VLOOKUP(A111,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0048686518306349},3097206.711131393,2862689.9793136548,2051608.0879789779,1979047.3255220531]
[9,99,25000,23875,{"$f":"+(1+VLOOKUP(A112,hozamok!$A$11:$E$40,3,FALSE))^(1/12)","v":1.0048686518306349},3137407.6485511633,2898940.2078621318,2109137.5456405925,1985044.070313425,{"$f":"+(1+VLOOKUP(A112,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0048686518306349},3137407.6485511633,2898940.2078621318,2047660.5593635782,1964293.4631631444,{"$f":"+(1+VLOOKUP(A112,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0048686518306349},3137407.6485511633,2898940.2078621318,2068874.6254930394,1995016.2433505566]
[9,100,25000,23875,{"$f":"+(1+VLOOKUP(A113,hozamok!$A$11:$E$40,3,FALSE))^(1/12)","v":1.0048686518306349},3177804.3103384958,2935345.8477269784,2127066.0549037964,2000766.7265404181,{"$f":"+(1+VLOOKUP(A113,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0048686518306349},3177804.3103384958,2935345.8477269784,2064483.2775964625,1979657.5404844291,{"$f":"+(1+VLOOKUP(A113,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0048686518306349},3177804.3103384958,2935345.8477269784,2086076.0774184305,2010912.2894456564]
[9,101,25000,23875,{"$f":"+(1+VLOOKUP(A114,hozamok!$A$11:$E$40,3,FALSE))^(1/12)","v":1.0048686518306349},3218397.6494071907,2971907.5651847459,2144934.4536789758,2016415.9010301421,{"$f":"+(1+VLOOKUP(A114,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0048686518306349},3218397.6494071907,2971907.5651847459,2081238.8147204223,1994946.2486901137,{"$f":"+(1+VLOOKUP(A114,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0048686518306349},3218397.6494071907,2971907.5651847459,2103212.6890929239,2026735.7963464502]
[9,102,25000,23875,{"$f":"+(1+VLOOKUP(A115,hozamok!$A$11:$E$40,3,FALSE))^(1/12)","v":1.0048686518306349},3259188.6233104542,3008626.0293684341,2162742.9435038446,2031991.9372083915,{"$f":"+(1+VLOOKUP(A115,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0048686518306349},3259188.6233104542,3008626.0293684341,2097927.4390215534,2010159.9575065062,{"$f":"+(1+VLOOKUP(A115,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0048686518306349},3259188.6233104542,3008626.0293684341,2120284.7049294999,2042487.0950745442]
[9,103,25000,23875,{"$f":"+(1+VLOOKUP(A116,hozamok!$A$11:$E$40,3,FALSE))^(1/12)","v":1.0048686518306349},3300178.1942634848,3045501.9122797372,2180491.7252404033,2047495.1768959195,{"$f":"+(1+VLOOKUP(A116,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0048686518306349},3300178.1942634848,3045501.9122797372,2114549.4177145576,2025299.0348462074,{"$f":"+(1+VLOOKUP(A116,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0048686518306349},3300178.1942634848,3045501.9122797372,2137292.3684198335,2058166.5151409777]
[9,104,25000,23875,{"$f":"+(1+VLOOKUP(A117,hozamok!$A$11:$E$40,3,FALSE))^(1/12)","v":1.0048686518306349},3341367.329166173,3082535.8888013437,2198180.9990772051,2062925.9603159381,{"$f":"+(1+VLOOKUP(A117,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0048686518306349},3341367.329166173,3082535.8888013437,2131105.0169470217,2040363.8468170071,{"$f":"+(1+VLOOKUP(A117,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0048686518306349},3341367.329166173,3082535.8888013437,2154235.9221377661,2073774.3845531165]
[9,105,25000,23875,{"$f":"+(1+VLOOKUP(A118,hozamok!$A$11:$E$40,3,FALSE))^(1/12)","v":1.0048686518306349},3382756.9996259073,3119728.6367092859,2215810.964531613,2078284.6261015851,{"$f":"+(1+VLOOKUP(A118,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0048686518306349},3382756.9996259073,3119728.6367092859,2147594.5018036789,2055354.7577307385,{"$f":"+(1+VLOOKUP(A118,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0048686518306349},3382756.9996259073,3119728.6367092859,2171115.6077427664,2089311.0298215144]
[9,106,25000,23875,{"$f":"+(1+VLOOKUP(A119,hozamok!$A$11:$E$40,3,FALSE))^(1/12)","v":1.0048686518306349},3424348.1819804949,3157080.8366853455,2233381.8204520517,2093571.5113033555,{"$f":"+(1+VLOOKUP(A119,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0048686518306349},3424348.1819804949,3157080.8366853455,2164018.1363106524,2070272.1301120881,{"$f":"+(1+VLOOKUP(A119,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0048686518306349},3424348.1819804949,3157080.8366853455,2187931.6659833761,2104776.7759667439]
[9,107,25000,23875,{"$f":"+(1+VLOOKUP(A120,hozamok!$A$11:$E$40,3,FALSE))^(1/12)","v":1.0048686518306349},3466141.8573211916,3194593.1723295106,2250893.7650202475,2108786.9513964974,{"$f":"+(1+VLOOKUP(A120,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0048686518306349},3466141.8573211916,3194593.1723295106,2180376.1834396841,2085116.3247073623,{"$f":"+(1+VLOOKUP(A120,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0048686518306349},3466141.8573211916,3194593.1723295106,2204684.3367006439,2120171.9465261954]
[9,108,25000,23875,{"$f":"+(1+VLOOKUP(A121,hozamok!$A$11:$E$40,3,FALSE))^(1/12)","v":1.0048686518306349},3508139.0115158446,3232266.3301724861,2268346.9957534671,2123931.2802883754,{"$f":"+(1+VLOOKUP(A121,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0048686518306349},3508139.0115158446,3232266.3301724861,2196668.9051123443,2099887.7004932123,{"$f":"+(1+VLOOKUP(A121,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0048686518306349},3508139.0115158446,3232266.3301724861,2221373.8588315463,2135496.8635608456]
[10,109,25000,23875,{"$f":"+(1+VLOOKUP(A122,hozamok!$A$11:$E$40,3,FALSE))^(1/12)","v":1.0050253658481045},3550894.3276409223,3270611.2826775606,2285741.7095067427,2139004.8303257977,{"$f":"+(1+VLOOKUP(A122,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0050253658481045},3550894.3276409223,3270611.2826775606,2212896.5622042264,2114586.6146853138,{"$f":"+(1+VLOOKUP(A122,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0050253658481045},3550894.3276409223,3270611.2826775606,2238000.4704123959,2150751.8476619949]
[10,110,25000,23875,{"$f":"+(1+VLOOKUP(A123,hozamok!$A$11:$E$40,3,FALSE))^(1/12)","v":1.0050253658481045},3593864.5048714797,3309126.6361527699,2303078.1024750937,2154007.9323023087,{"$f":"+(1+VLOOKUP(A123,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0050253658481045},3593864.5048714797,3309126.6361527699,2229059.414549124,2129213.4227470062,{"$f":"+(1+VLOOKUP(A123,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0050253658481045},3593864.5048714797,3309126.6361527699,2254564.4085822357,2165937.2179579735]
[10,111,25000,23875,{"$f":"+(1+VLOOKUP(A124,hozamok!$A$11:$E$40,3,FALSE))^(1/12)","v":1.0050253658481045},3637050.6229631784,3347813.147842255,2320356.3701957394,2168940.9154654499,{"$f":"+(1+VLOOKUP(A124,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0050253658481045},3637050.6229631784,3347813.147842255,2245157.7209431897,2143768.4783978891,{"$f":"+(1+VLOOKUP(A124,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0050253658481045},3637050.6229631784,3347813.147842255,2271065.9095862219,2181053.292120818]
[10,112,25000,23875,{"$f":"+(1+VLOOKUP(A125,hozamok!$A$11:$E$40,3,FALSE))^(1/12)","v":1.0050253658481045},3680453.7670978475,3386671.5783552709,2337576.707550304,2183804.1075239838,{"$f":"+(1+VLOOKUP(A125,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0050253658481045},3680453.7670978475,3386671.5783552709,2261191.7391490811,2158252.1336223762,{"$f":"+(1+VLOOKUP(A125,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0050253658481045},3680453.7670978475,3386671.5783552709,2287505.2087789932,2196100.3863729173]
[10,113,25000,23875,{"$f":"+(1+VLOOKUP(A126,hozamok!$A$11:$E$40,3,FALSE))^(1/12)","v":1.0050253658481045},3724075.0279107513,3425702.691681141,2354739.3087670151,2198597.834655087,{"$f":"+(1+VLOOKUP(A126,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0050253658481045},3724075.0279107513,3425702.691681141,2277161.7259000866,2172664.7386782072,{"$f":"+(1+VLOOKUP(A126,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0050253658481045},3724075.0279107513,3425702.691681141,2303882.5406280267,2211078.8154936275]
[10,114,25000,23875,{"$f":"+(1+VLOOKUP(A127,hozamok!$A$11:$E$40,3,FALSE))^(1/12)","v":1.0050253658481045},3767915.5015179957,3464907.2552042776,2371844.3674228941,2213322.4215115071,{"$f":"+(1+VLOOKUP(A127,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0050253658481045},3767915.5015179957,3464907.2552042776,2293067.9369042367,2187006.6421049172,{"$f":"+(1+VLOOKUP(A127,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0050253658481045},3767915.5015179957,3464907.2552042776,2320198.1387169841,2225988.8928258559]
[10,115,25000,23875,{"$f":"+(1+VLOOKUP(A128,hozamok!$A$11:$E$40,3,FALSE))^(1/12)","v":1.0050253658481045},3811976.2895440706,3504286.0397192691,2388892.07644594,2227978.1912286882,{"$f":"+(1+VLOOKUP(A128,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0050253658481045},3811976.2895440706,3504286.0397192691,2308910.6268483978,2201278.1907322672,{"$f":"+(1+VLOOKUP(A128,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0050253658481045},3811976.2895440706,3504286.0397192691,2336452.2357490407,2240830.9302826179]
[10,116,25000,23875,{"$f":"+(1+VLOOKUP(A129,hozamok!$A$11:$E$40,3,FALSE))^(1/12)","v":1.0050253658481045},3856258.4991495321,3543839.8194460347,2405882.6281173043,2242565.4654318616,{"$f":"+(1+VLOOKUP(A129,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0050253658481045},3856258.4991495321,3543839.8194460347,2324690.049402351,2215479.72968863,{"$f":"+(1+VLOOKUP(A129,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0050253658481045},3856258.4991495321,3543839.8194460347,2352645.0635502064,2255605.2383535607]
[10,117,25000,23875,{"$f":"+(1+VLOOKUP(A130,hozamok!$A$11:$E$40,3,FALSE))^(1/12)","v":1.0050253658481045},3900763.2430588235,3583569.3720450457,2422816.2140734619,2257084.5642431038,{"$f":"+(1+VLOOKUP(A130,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0050253658481045},3900763.2430588235,3583569.3720450457,2340406.4572228533,2229611.6024093367,{"$f":"+(1+VLOOKUP(A130,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0050253658481045},3900763.2430588235,3583569.3720450457,2368776.8530726307,2270312.1261114595]
[10,118,25000,23875,{"$f":"+(1+VLOOKUP(A131,hozamok!$A$11:$E$40,3,FALSE))^(1/12)","v":1.0050253658481045},3945491.6395882354,3623475.4786326163,2439693.0253083706,2271535.8062883625,{"$f":"+(1+VLOOKUP(A131,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0050253658481045},3945491.6395882354,3623475.4786326163,2356060.1019576835,2243674.1506449827,{"$f":"+(1+VLOOKUP(A131,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0050253658481045},3945491.6395882354,3623475.4786326163,2384847.8343978981,2284951.9012186825]
[10,119,25000,23875,{"$f":"+(1+VLOOKUP(A132,hozamok!$A$11:$E$40,3,FALSE))^(1/12)","v":1.0050253658481045},3990444.8126740069,3663558.9237962598,2456513.2521756254,2285919.5087044481,{"$f":"+(1+VLOOKUP(A132,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0050253658481045},3990444.8126740069,3663558.9237962598,2371651.2342496705,2257667.7144696913,{"$f":"+(1+VLOOKUP(A132,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0050253658481045},3990444.8126740069,3663558.9237962598,2400858.2367403083,2299524.8699336275]
[10,120,25000,23875,{"$f":"+(1+VLOOKUP(A133,hozamok!$A$11:$E$40,3,FALSE))^(1/12)","v":1.0050253658481045},4035623.8919005673,3703820.4956101142,{"$f":"+H132+C133/((1+$C$8)^(B133-1))","v":2473277.0843906072},2300235.9871459943,{"$f":"+(1+VLOOKUP(A133,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0050253658481045},4035623.8919005673,3703820.4956101142,2387180.103740708,2271592.6322893384,{"$f":"+(1+VLOOKUP(A133,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0050253658481045},4035623.8919005673,3703820.4956101142,2416808.2884501466,2314031.3371171285]
[11,121,25000,{"$f":"+C134*(1-$J$3)","v":23875},null,null,null,null,null,{"$f":"+(1+VLOOKUP(A134,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0051257505475431},4081437.637037843,3744635.1892423625,2402646.9590757508,2285449.2408497357,{"$f":"+(1+VLOOKUP(A134,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0051257505475431},4081437.637037843,3744635.1892423625,2432698.2170169391,2328471.6062388336]
[11,122,25000,23875,null,null,"Kilépési költséggel:","h egy. baloldala:","i egy. baloldala",{"$f":"+(1+VLOOKUP(A135,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0051257505475431},4127486.2120043412,3785635.3562875115,2418052.0479067955,2299237.8752447749,{"$f":"+(1+VLOOKUP(A135,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0051257505475431},4127486.2120043412,3785635.3562875115,2448528.2490726993,2342845.9793835524]
[11,123,25000,23875,null,null,{"$f":"+G133*(1-J6)-J5","v":3700820.4956101142},{"$f":"+G136/((1+$C$8)^(B133))","v":2473277.0843906412},{"$f":"+F133/((1+$C$9)^(B133))","v":2300235.9871459324},{"$f":"+(1+VLOOKUP(A136,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0051257505475431},4173770.8204791872,3826821.8395887585,2433395.6168968477,2312958.8689245302,{"$f":"+(1+VLOOKUP(A136,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0051257505475431},4173770.8204791872,3826821.8395887585,2464298.6103951596,2357154.7572575775]
[11,124,25000,23875,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A137,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0051257505475431},4220292.672311266,3868195.4858194171,2448677.9117238699,2326612.553703323,{"$f":"+(1+VLOOKUP(A137,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0051257505475431},4220292.672311266,3868195.4858194171,2480009.5259109903,2371398.2391949734]
[11,125,25000,23875,null,null,null,"célcella IRR(h)","célcella IRR(i)",{"$f":"+(1+VLOOKUP(A138,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0051257505475431},4267052.9835508456,3909757.1455003219,2463899.1770847156,2340199.2597677456,{"$f":"+(1+VLOOKUP(A138,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0051257505475431},4267052.9835508456,3909757.1455003219,2495661.2196990103,2385576.7231638385]
[11,126,25000,23875,null,null,null,{"$f":"+H136-H133","v":3.3993273973464966E-8},{"$f":"+I136-I133","v":-6.1932951211929321E-8},{"$f":"+(1+VLOOKUP(A139,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0051257505475431},4314052.976481365,3951507.6730173123,2479059.6566990474,2353719.3156846468,{"$f":"+(1+VLOOKUP(A139,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0051257505475431},4314052.976481365,3951507.6730173123,2511253.9149933797,2399690.5057725394]
[11,127,25000,23875,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A140,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0051257505475431},4361293.8796513826,3993447.9266387969,2494159.59331324,2367173.0484090769,{"$f":"+(1+VLOOKUP(A140,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0051257505475431},4361293.8796513826,3993447.9266387969,2526787.8341867873,2413739.8822759162]
[11,128,25000,23875,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A141,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0051257505475431},4408776.9279066902,4035578.7685333965,2509199.2287042658,2380560.7832921948,{"$f":"+(1+VLOOKUP(A141,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0051257505475431},4408776.9279066902,4035578.7685333965,2542263.1988336197,2427725.146581457]
[11,129,25000,23875,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A142,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0051257505475431},4456503.362422592,4077901.0647876677,2524178.8036835673,2393882.8440891355,{"$f":"+(1+VLOOKUP(A142,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0051257505475431},4456503.362422592,4077901.0647876677,2557680.2296531224,2441646.5912554483]
[{"$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$40,4,FALSE))^(1/12)","v":1.0051257505475431},4504474.4307363452,4120415.6854239078,2539098.5581009123,2407139.5529668406,{"$f":"+(1+VLOOKUP(A143,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0051257505475431},4504474.4307363452,4120415.6854239078,2573039.1465325477,2455504.5075290953]
[11,131,25000,23875,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A144,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0051257505475431},{"$f":"+(K143+C144)*J144","v":4552691.386779774},{"$f":"+(L143+D144)*(J144-$K$8)","v":4163123.5044180388},{"$f":"+M143+C144/((1+$D$8)^(B144-1))","v":2553958.7308482341},{"$f":"+N143+C144/((1+$D$9)^(B144-1))","v":2420331.2305118474},{"$f":"+(1+VLOOKUP(A144,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0051257505475431},{"$f":"+(P143+C144)*O144","v":4552691.386779774},{"$f":"+(Q143+D144)*(O144-$K$8)","v":4163123.5044180388},{"$f":"+R143+C144/((1+$E$8)^(B144-1))","v":2588340.1685302905},{"$f":"+S143+C144/((1+$E$9)^(B144-1))","v":2469299.1853046129}]
[11,132,25000,23875,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A145,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0051257505475431},4601155.4909120435,4206025.399717574,2568759.5598634579,2433458.1957380432,{"$f":"+(1+VLOOKUP(A145,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0051257505475431},4601155.4909120435,4206025.399717574,2603583.5138790137,2483030.9131612913]
[12,133,25000,23875,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A146,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0051952030506761},4650189.3080313317,4249416.0304304315,2583501.2821343089,2446520.7660943796,{"$f":"+(1+VLOOKUP(A146,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0051952030506761},4650189.3080313317,4249416.0304304315,2618769.3999887598,2496699.9783615335]
[12,134,25000,23875,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A147,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0051952030506761},4699477.8657869045,4293006.8539245296,2598184.1337021082,2459519.2574725496,{"$f":"+(1+VLOOKUP(A147,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0051952030506761},4699477.8657869045,4293006.8539245296,2633898.0434500519,2510306.6668568635]
[12,135,25000,23875,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A148,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0051952030506761},4749022.4876080919,4336798.7938358933,2612808.3496655514,2472453.9842146258,{"$f":"+(1+VLOOKUP(A148,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0051952030506761},4749022.4876080919,4336798.7938358933,2648969.6600369834,2523851.2632939098]
[12,136,25000,23875,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A149,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0051952030506761},4798824.5037997095,4380792.7780619571,2627374.164184473,2485325.2591206632,{"$f":"+(1+VLOOKUP(A149,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0051952030506761},4798824.5037997095,4380792.7780619571,2663984.4647102943,2537334.0510203582]
[12,137,25000,23875,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A150,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0051952030506761},4848885.2515777759,4424989.7387812259,2641881.8104835968,2498133.3934562625,{"$f":"+(1+VLOOKUP(A150,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0051952030506761},4848885.2515777759,4424989.7387812259,2678942.6716204383,2550755.3120908807]
[12,138,25000,23875,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A151,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0051952030506761},4899206.0751054185,4469390.6124730287,2656331.5208562687,2510878.6969600995,{"$f":"+(1+VLOOKUP(A151,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0051952030506761},4899206.0751054185,4469390.6124730287,2693844.4941106364,2564115.3272730354]
[12,139,25000,23875,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A152,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0051952030506761},4949788.3255289644,4513996.3399373591,2670723.5266681775,2523561.4778514127,{"$f":"+(1+VLOOKUP(A152,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0051952030506761},4949788.3255289644,4513996.3399373591,2708690.1447199206,2577414.376053141]
[12,140,25000,23875,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A153,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0051952030506761},5000633.3610142199,4558807.8663148107,2685058.0583610581,2536182.0428374596,{"$f":"+(1+VLOOKUP(A153,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0051952030506761},5000633.3610142199,4558807.8663148107,2723479.8351861644,2590652.7366421218]
[12,141,25000,23875,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A154,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0051952030506761},5051742.5467829406,4603826.1411066027,2699335.3454563823,2548740.6971209319,{"$f":"+(1+VLOOKUP(A154,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0051952030506761},5051742.5467829406,4603826.1411066027,2738213.7764491029,2603830.6859813295]
[12,142,25000,23875,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A155,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0051952030506761},5103117.2551494846,4649052.1181947012,2713555.6165590342,2561237.7444073372,{"$f":"+(1+VLOOKUP(A155,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0051952030506761},5103117.2551494846,4649052.1181947012,2752892.1786533417,2616948.4997483357]
[12,143,25000,23875,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A156,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0051952030506761},5154758.8655576622,4694486.7558620265,2727719.0993609694,2573673.4869123427,{"$f":"+(1+VLOOKUP(A156,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0051952030506761},5154758.8655576622,4694486.7558620265,2767515.2511513541,2630006.4523626994]
[12,144,25000,23875,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A157,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0051952030506761},5206668.7646177737,4740131.0168127622,2741826.0206448608,2586048.2253690846,{"$f":"+(1+VLOOKUP(A157,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0051952030506761},5206668.7646177737,4740131.0168127622,2782083.2025064663,2643004.8169917073]
[13,145,25000,23875,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A158,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.005272526442385},5259252.8765170202,4786354.2372960933,2755876.6062877313,2598362.2590354402,{"$f":"+(1+VLOOKUP(A158,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.005272526442385},5259252.8765170202,4786354.2372960933,2796596.2404958331,2655943.8655560883]
[13,146,25000,23875,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A159,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.005272526442385},5312114.2395367045,4832794.293509515,2769871.0812645694,2610615.8857012647,{"$f":"+(1+VLOOKUP(A159,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.005272526442385},5312114.2395367045,4832794.293509515,2811054.5721134003,2668823.8687357032]
[13,147,25000,23875,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A160,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.005272526442385},5365254.315490691,4879452.2026416464,2783809.6696519312,2622809.4016955933,{"$f":"+(1+VLOOKUP(A160,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.005272526442385},5365254.315490691,4879452.2026416464,2825458.4035728578,2681645.0959752058]
[13,148,25000,23875,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A161,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.005272526442385},5418674.5739002954,4926328.9866527971,2797692.594631528,2634943.1018938068,{"$f":"+(1+VLOOKUP(A161,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.005272526442385},5418674.5739002954,4926328.9866527971,2839807.9403105807,2694407.8154896805]
[13,149,25000,23875,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A162,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.005272526442385},5472376.4920349233,4973425.6722973492,2811520.0784938019,2647017.2797247623,{"$f":"+(1+VLOOKUP(A162,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.005272526442385},5472376.4920349233,4973425.6722973492,2854103.3869885588,2707112.2942702523]
[13,150,25000,23875,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A163,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.005272526442385},5526361.5549529232,5020743.2911462476,2825292.3426414821,2659032.22717789,{"$f":"+(1+VLOOKUP(A163,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.005272526442385},5526361.5549529232,5020743.2911462476,2868344.9474973162,2719758.7980896728]
[13,151,25000,23875,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A164,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.005272526442385},5580631.2555426518,5068282.8796095941,2839009.6075931326,2670988.2348102536,{"$f":"+(1+VLOOKUP(A164,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.005272526442385},5580631.2555426518,5068282.8796095941,2882532.8249588185,2732347.5915078805]
[13,152,25000,23875,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A165,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.005272526442385},5635187.0945637599,5116045.478959349,2852672.092986682,2682885.5917535769,{"$f":"+(1+VLOOKUP(A165,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.005272526442385},5635187.0945637599,5116045.478959349,2896667.2217293708,2744878.937877534]
[13,153,25000,23875,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A166,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.005272526442385},5690030.5806886936,5164032.1353521384,2866280.017582939,2694724.5857212367,{"$f":"+(1+VLOOKUP(A166,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.005272526442385},5690030.5806886936,5164032.1353521384,2910748.3394025033,2757353.0993495225]
[13,154,25000,23875,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A167,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.005272526442385},5745163.2305444134,5212243.8998521678,2879833.5992690981,2706505.5030152192,{"$f":"+(1+VLOOKUP(A167,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.005272526442385},5745163.2305444134,5212243.8998521678,2924776.378811847,2769770.3368784497]
[13,155,25000,23875,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A168,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.005272526442385},5800586.5687543359,5260681.828454244,2893333.0550622256,2718228.6285330448,{"$f":"+(1+VLOOKUP(A168,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.005272526442385},5800586.5687543359,5260681.828454244,2938751.5400339975,2782130.9102280918]
[13,156,25000,23875,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A169,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.005272526442385},5856302.1279804958,5309346.9821069045,2906778.6011127355,2729894.2457746579,{"$f":"+(1+VLOOKUP(A169,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.005272526442385},5856302.1279804958,5309346.9821069045,2952674.0223913686,2794435.0779768331]
[14,157,25000,23875,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A170,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0052501909748903},5912180.0873334222,5358121.3067294341,2920170.4527078508,2741502.6368492814,{"$f":"+(1+VLOOKUP(A170,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0052501909748903},5912180.0873334222,5358121.3067294341,2966544.024455036,2806683.0975230746]
[14,158,25000,23875,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A171,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0052501909748903},5968351.4166442389,5407123.3450578796,2933508.8242750503,2753054.0824822397,{"$f":"+(1+VLOOKUP(A171,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0052501909748903},5968351.4166442389,5407123.3450578796,2980361.7440475691,2818875.2250906178]
[14,159,25000,23875,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A172,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0052501909748903},6024817.6561612505,5456354.1602239665,2946793.9293855024,2764548.862021748,{"$f":"+(1+VLOOKUP(A172,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0052501909748903},6024817.6561612505,5456354.1602239665,2994127.3782458515,2831011.7157340269]
[14,160,25000,23875,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A173,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0052501909748903},6081580.3542193603,5505814.8203228852,2960025.9807574833,2775987.2534456677,{"$f":"+(1+VLOOKUP(A173,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0052501909748903},6081580.3542193603,5505814.8203228852,3007841.1233838932,2843092.8233439629]
[14,161,25000,23875,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A174,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0052501909748903},6138641.0672825249,5555506.3984364634,2973205.1902597845,2787369.5333682271,{"$f":"+(1+VLOOKUP(A174,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0052501909748903},6138641.0672825249,5555506.3984364634,3021503.17505563,2855118.8006524956]
[14,162,25000,23875,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A175,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0052501909748903},6196001.3599864347,5605429.9726564493,2986331.7689151051,2798695.9770467128,{"$f":"+(1+VLOOKUP(A175,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0052501909748903},6196001.3599864347,5605429.9726564493,3035113.7281177137,2867089.8992383895]
[14,163,25000,23875,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A176,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0052501909748903},6253662.8051814158,5655586.6261078995,2999405.9269034299,2809966.8583881254,{"$f":"+(1+VLOOKUP(A176,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0052501909748903},6253662.8051814158,5655586.6261078995,3048672.9766922905,2879006.3695323686]
[14,164,25000,23875,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A177,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0052501909748903},6311626.9839755585,5705977.4469726803,3012427.8735653954,2821182.4499558033,{"$f":"+(1+VLOOKUP(A177,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0052501909748903},6311626.9839755585,5705977.4469726803,3062181.1141697704,2890868.4608223536]
[14,165,25000,23875,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A178,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0052501909748903},6369895.4857780738,5756603.5285130749,3025397.8174056411,2832343.0229760143,{"$f":"+(1+VLOOKUP(A178,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0052501909748903},6369895.4857780738,5756603.5285130749,3075638.3332115859,2902676.4212586777]
[14,166,25000,23875,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A179,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0052501909748903},6428469.9083428727,5807465.969095502,3038315.9660961484,2843448.8473445144,{"$f":"+(1+VLOOKUP(A179,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0052501909748903},6428469.9083428727,5807465.969095502,3089044.8257529382,2914430.4978592778]
[14,167,25000,23875,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A180,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0052501909748903},6487351.8578123804,5858565.872214349,3051182.526479566,2854500.191633075,{"$f":"+(1+VLOOKUP(A180,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0052501909748903},6487351.8578123804,5858565.872214349,3102400.7830055361,2926130.9365148623]
[14,168,25000,23875,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A181,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0052501909748903},6546542.9487615768,5909904.346515907,3063997.7045725216,2865497.3230959768,{"$f":"+(1+VLOOKUP(A181,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0052501909748903},6546542.9487615768,5909904.346515907,3115706.395460323,2937777.9819940538]
[15,169,25000,23875,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A182,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0052539976399337},6606069.8199050929,5961505.0937328441,3076761.7055689208,2876440.5076764748,{"$f":"+(1+VLOOKUP(A182,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0052539976399337},6606069.8199050929,5961505.0937328441,3128961.8528901935,2949371.8779485114]
[15,170,25000,23875,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A183,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0052539976399337},6665909.4450891102,6013346.9468605323,3089474.7338432316,2887330.0100132274,{"$f":"+(1+VLOOKUP(A183,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0052539976399337},6665909.4450891102,6013346.9468605323,3142167.3443526998,2960912.866918026]
[15,171,25000,23875,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A184,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0052539976399337},6726063.4675226184,6065431.0324729728,3102136.9929537587,2898166.093446698,{"$f":"+(1+VLOOKUP(A184,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0052539976399337},6726063.4675226184,6065431.0324729728,3155323.058192749,2972401.1903355955]
[15,172,25000,23875,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A185,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0052539976399337},6786533.5390480254,6117758.4824081128,3114748.6856459007,2908949.020025522,{"$f":"+(1+VLOOKUP(A185,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0052539976399337},6786533.5390480254,6117758.4824081128,3168429.1820452884,2983837.0885324748]
[15,173,25000,23875,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A186,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0052539976399337},6847321.3201865135,6170330.4337924449,3127310.0138553982,2919679.0505128438,{"$f":"+(1+VLOOKUP(A186,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0052539976399337},6847321.3201865135,6170330.4337924449,3181485.9028379824,2995220.8007432036]
[15,174,25000,23875,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A187,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0052539976399337},6908428.4801836396,6223148.0290657161,3139821.1787115661,2930356.4443926248,{"$f":"+(1+VLOOKUP(A187,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0052539976399337},6908428.4801836396,6223148.0290657161,3194493.4067938784,3006552.5651106113]
[15,175,25000,23875,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A188,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0052539976399337},6969856.697055174,6276212.4160057539,3152282.3805405148,2940981.4598759157,{"$f":"+(1+VLOOKUP(A188,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0052539976399337},6969856.697055174,6276212.4160057539,3207451.8794340626,3017832.6186907981]
[15,176,25000,23875,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A189,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0052539976399337},7031607.657633177,6329524.7477534106,3164693.8188683568,2951554.3539071037,{"$f":"+(1+VLOOKUP(A189,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0052539976399337},7031607.657633177,6329524.7477534106,3220361.5055803061,3029061.1974580949]
[15,177,25000,23875,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A190,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0052539976399337},7093683.0576123204,6383086.1828376194,3177055.6924244016,2962075.382170123,{"$f":"+(1+VLOOKUP(A190,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0052539976399337},7093683.0576123204,6383086.1828376194,3233222.469357701,3040238.5363099999]
[15,178,25000,23875,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A191,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0052539976399337},7156084.6015964514,6436897.8852005722,3189368.1991443397,2972544.7990946416,{"$f":"+(1+VLOOKUP(A191,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0052539976399337},7156084.6015964514,6436897.8852005722,3246034.9541972871,3051364.8690720913]
[15,179,25000,23875,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A192,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0052539976399337},7218814.0031454032,6490961.0242230128,3201631.5361734089,2982962.8578622104,{"$f":"+(1+VLOOKUP(A192,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0052539976399337},7218814.0031454032,6490961.0242230128,3258799.1428386671,3062440.428502921]
[15,180,25000,23875,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A193,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0052539976399337},7281872.9848220479,6545276.7747496497,3213845.8998695523,2993329.8104123892,{"$f":"+(1+VLOOKUP(A193,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0052539976399337},7281872.9848220479,6545276.7747496497,3271515.2173326132,3073465.4462988814]
[16,181,25000,23875,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A194,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0051448491500905},7344465.7440878293,6599129.3041189192,3226011.4858065639,3003645.9074488371,{"$f":"+(1+VLOOKUP(A194,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0051448491500905},7344465.7440878293,6599129.3041189192,3284183.3590436638,3084440.1530990545]
[16,182,25000,23875,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A195,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0051448491500905},7407380.5336579205,6653227.582990732,3238128.488777217,3013911.3984453762,{"$f":"+(1+VLOOKUP(A195,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0051448491500905},7407380.5336579205,6653227.582990732,3296803.748652711,3095364.7784900353]
[16,183,25000,23875,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A196,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0051448491500905},7470619.01032966,6707572.7328132121,3250197.1027963851,3024126.5316520245,{"$f":"+(1+VLOOKUP(A196,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0051448491500905},7470619.01032966,6707572.7328132121,3309376.5661595757,3106239.5510107353]
[16,184,25000,23875,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A197,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0051448491500905},7534182.8394243568,6762165.8801520746,3262217.5211041491,3034291.5541009991,{"$f":"+(1+VLOOKUP(A197,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0051448491500905},7534182.8394243568,6762165.8801520746,3321901.9908855767,3117064.6981571633]
[16,185,25000,{"$f":"+C198*(1-$J$3)","v":23875},null,null,null,null,null,{"$f":"+(1+VLOOKUP(A198,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0051448491500905},7598073.6948311478,6817008.156713983,3274189.936168889,3044406.7116126912,{"$f":"+(1+VLOOKUP(A198,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0051448491500905},7598073.6948311478,6817008.156713983,3334380.2014760873,3127840.4463871848]
[16,186,25000,23875,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A199,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0051448491500905},7662293.2590510771,6872100.6993700061,3286114.5396903683,3054472.248801609,{"$f":"+(1+VLOOKUP(A199,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0051448491500905},7662293.2590510771,6872100.6993700061,3346811.3759030835,3138567.0211252593]
[16,187,25000,23875,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A200,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0051448491500905},7726843.2232414028,6927444.6501791859,3297991.5226028017,3064488.4090822944,{"$f":"+(1+VLOOKUP(A200,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0051448491500905},7726843.2232414028,6927444.6501791859,3359195.6914676828,3149244.6467671557]
[16,188,25000,23875,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A201,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0051448491500905},7791725.287260131,6983041.156412214,3309821.0750779128,3074455.4346752092,{"$f":"+(1+VLOOKUP(A201,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0051448491500905},7791725.287260131,6983041.156412214,3371533.324802672,3159873.5466846465]
[16,189,25000,23875,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A202,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0051448491500905},7856941.1597107826,7038891.3705752119,3321603.3865279793,3084373.5666125929,{"$f":"+(1+VLOOKUP(A202,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0051448491500905},7856941.1597107826,7038891.3705752119,3383824.4518750273,3170453.9432301819]
[16,190,25000,23875,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A203,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0051448491500905},7922492.5579873836,7094996.450433624,3333338.6456088657,3094243.0447442909,{"$f":"+(1+VLOOKUP(A203,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0051448491500905},7922492.5579873836,7094996.450433624,3396069.2479884233,3180986.05774154]
[16,191,25000,23875,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A204,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0051448491500905},7988381.2083196957,7151357.5590362167,3345027.0402230434,3104064.1077435557,{"$f":"+(1+VLOOKUP(A204,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0051448491500905},7988381.2083196957,7151357.5590362167,3408267.8877857346,3191470.1105464571]
[16,192,25000,23875,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A205,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0051448491500905},8054608.8458186705,7207975.8647391889,3356668.7575226007,3113836.9931128188,{"$f":"+(1+VLOOKUP(A205,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0051448491500905},8054608.8458186705,7207975.8647391889,3420420.5452515255,3201906.3209672379]
[17,193,25000,23875,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A206,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0050049875473082},8120047.1874791142,7263841.0829773666,3368263.9839122384,3123561.9371894328,{"$f":"+(1+VLOOKUP(A206,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0050049875473082},8120047.1874791142,7263841.0829773666,3432527.3937145313,3212294.9073253428]
[{"$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$40,4,FALSE))^(1/12)","v":1.0050049875473082},8185813.0472246846,7319953.4219812769,3379812.9050522544,3133239.1751513882,{"$f":"+(1+VLOOKUP(A207,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0050049875473082},8185813.0472246846,7319953.4219812769,3444588.6058501313,3222636.0869459556]
[17,195,25000,23875,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A208,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0050049875473082},{"$f":"+(K207+C208)*J208","v":8251908.0642793197},{"$f":"+(L207+D208)*(J208-$K$8)","v":7376313.9748939313},{"$f":"+M207+C208/((1+$D$8)^(B208-1))","v":3391315.7058615172},{"$f":"+N207+C208/((1+$D$9)^(B208-1))","v":3142868.9410229996},{"$f":"+(1+VLOOKUP(A208,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0050049875473082},{"$f":"+(P207+C208)*O208","v":8251908.0642793197},{"$f":"+(Q207+D208)*(O208-$K$8)","v":7376313.9748939313},{"$f":"+R207+C208/((1+$E$8)^(B208-1))","v":3456604.3536828109},{"$f":"+S207+C208/((1+$E$9)^(B208-1))","v":3232930.0761625292}]
[17,196,25000,23875,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A209,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0050049875473082},8318333.8860712526,7432923.8396938778,3402772.5705204261,3152451.4676805665,{"$f":"+(1+VLOOKUP(A209,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0050049875473082},8318333.8860712526,7432923.8396938778,3468574.8085886156,3243177.0903213117]
[17,197,25000,23875,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A210,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0050049875473082},8385092.1682740739,7489784.1192165911,3414183.6824738611,3161986.9868580033,{"$f":"+(1+VLOOKUP(A210,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0050049875473082},8385092.1682740739,7489784.1192165911,3480500.1412975951,3253377.3437858517]
[17,198,25000,23875,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A211,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0050049875473082},8452184.574848,7546895.9211759577,3425549.2244341187,3171475.7291524448,{"$f":"+(1+VLOOKUP(A211,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0050049875473082},8452184.574848,7546895.9211759577,3492380.5218962389,3263531.049941482]
[17,199,25000,23875,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A212,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0050049875473082},8519612.7780813463,7604260.3581858566,3436869.3783838395,3180917.9240298211,{"$f":"+(1+VLOOKUP(A212,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0050049875473082},8519612.7780813463,7604260.3581858566,3504216.1198299006,3273638.4211997837]
[17,200,25000,23875,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A213,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0050049875473082},8587378.458632214,7661878.5477818334,3448144.3255789196,3190313.7998304088,{"$f":"+(1+VLOOKUP(A213,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0050049875473082},8587378.458632214,7661878.5477818334,3516007.1039052163,3283699.6690030294]
[17,201,25000,23875,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A214,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0050049875473082},8655483.3055703733,7719751.6124428716,3459374.2465514154,3199663.5837743515,{"$f":"+(1+VLOOKUP(A214,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0050049875473082},8655483.3055703733,7719751.6124428716,3527753.6422925112,3293715.003828608]
[17,202,25000,23875,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A215,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0050049875473082},8723929.0164193697,7777880.6796132596,3470559.3211124321,3208967.5019671544,{"$f":"+(1+VLOOKUP(A215,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0050049875473082},8723929.0164193697,7777880.6796132596,3539455.9025281994,3303684.6351934262]
[17,203,25000,23875,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A216,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0050049875473082},8792717.297198832,7836266.881724556,3481699.728355004,3218225.7794051538,{"$f":"+(1+VLOOKUP(A216,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0050049875473082},8792717.297198832,7836266.881724556,3551114.0515171713,3313608.7716582925]
[17,204,25000,23875,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A217,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0050049875473082},8861849.8624669965,7894911.3562176498,3492795.6466569621,3227438.639980956,{"$f":"+(1+VLOOKUP(A217,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0050049875473082},8861849.8624669965,7894911.3562176498,3562728.2555351765,3323487.6208322793]
[18,205,25000,23875,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A218,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0048628150606551},8930064.9698199816,7952689.4120173818,3503847.2536837896,3236606.3064888539,{"$f":"+(1+VLOOKUP(A218,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0048628150606551},8930064.9698199816,7952689.4120173818,3574298.6802311935,3333321.3893770664]
[18,206,25000,23875,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A219,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0048628150606551},8998611.7946243677,8010714.8356032446,3514854.7263914673,3245729.0006302134,{"$f":"+(1+VLOOKUP(A219,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0048628150606551},8998611.7946243677,8010714.8356032446,3585825.4906297931,3343110.2830112651]
[18,207,25000,23875,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A220,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0048628150606551},9067491.9499607719,8068988.6860420536,3525818.2410293058,3254806.9430188355,{"$f":"+(1+VLOOKUP(A220,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0048628150606551},9067491.9499607719,8068988.6860420536,3597308.8511334918,3352854.5065147202]
[18,208,25000,23875,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A221,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0048628150606551},9136707.056753926,8127512.0269348565,3536737.9731427701,3263840.3531862902,{"$f":"+(1+VLOOKUP(A221,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0048628150606551},9136707.056753926,8127512.0269348565,3608748.9255250972,3362554.2637327951]
[18,209,25000,23875,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A222,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0048628150606551},9206258.7438108195,8186285.9264363432,3547614.0975762871,3272829.4495872273,{"$f":"+(1+VLOOKUP(A222,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0048628150606551},9206258.7438108195,8186285.9264363432,3620145.8769700434,3372209.7575806365]
[18,210,25000,23875,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A223,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0048628150606551},9276148.6478590276,8245311.457274342,3558446.7884760476,3281774.4496046579,{"$f":"+(1+VLOOKUP(A223,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0048628150606551},9276148.6478590276,8245311.457274342,3631499.868018718,3381821.1900474173]
[18,211,25000,23875,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A224,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0048628150606551},9346378.4135852288,8304589.6967693986,3569236.2192927934,3290675.5695552118,{"$f":"+(1+VLOOKUP(A224,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0048628150606551},9346378.4135852288,8304589.6967693986,3642811.0606087809,3391388.7622005646]
[18,212,25000,23875,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A225,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0048628150606551},9416949.6936739087,8364121.7268544408,3579982.5627845959,3299533.0246943687,{"$f":"+(1+VLOOKUP(A225,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0048628150606551},9416949.6936739087,8364121.7268544408,3654079.6160674742,3400912.6741899643]
[18,213,25000,23875,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A226,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0048628150606551},9487864.1488462538,8423908.6340945233,3590685.9910196206,3308347.0292216637,{"$f":"+(1+VLOOKUP(A226,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0048628150606551},9487864.1488462538,8423908.6340945233,3665305.695113922,3410393.1252521486]
[18,214,25000,23875,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A227,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0048628150606551},9559123.4478992298,8483951.5097066611,3601346.6753788833,3317117.7962858668,{"$f":"+(1+VLOOKUP(A227,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0048628150606551},9559123.4478992298,8483951.5097066611,3676489.4578614244,3419830.3137144642]
[18,215,25000,23875,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A228,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0048628150606551},9630729.2677448522,8544251.4495797455,3611964.7865589941,3325845.5379901384,{"$f":"+(1+VLOOKUP(A228,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0048628150606551},9630729.2677448522,8544251.4495797455,3687631.06381974,3429224.4369992209]
[18,216,25000,23875,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A229,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0048628150606551},9702683.2934496496,8604809.5542945452,3622540.4945748905,3334530.4653971582,{"$f":"+(1+VLOOKUP(A229,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0048628150606551},9702683.2934496496,8604809.5542945452,3698730.6718973606,3438575.6916278214]
[19,217,25000,23875,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A230,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0047396099366617},9773788.7178479806,8664563.8309933841,3633073.9687625594,3343172.7885342282,{"$f":"+(1+VLOOKUP(A230,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0047396099366617},9773788.7178479806,8664563.8309933841,3709788.4404037786,3447884.2732248739]
[19,218,25000,23875,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A231,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0047396099366617},9845231.1542223413,8724566.5743286069,3643565.3777817483,3351772.7163983542,{"$f":"+(1+VLOOKUP(A231,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0047396099366617},9845231.1542223413,8724566.5743286069,3720804.5270517441,3457150.3765222826]
[19,219,25000,23875,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A232,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0047396099366617},9917012.1998780407,8784818.8174592238,3654014.8896186664,3360330.4569612979,{"$f":"+(1+VLOOKUP(A232,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0047396099366617},9917012.1998780407,8784818.8174592238,3731779.0889595151,3466374.1953633218]
[19,220,25000,23875,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A233,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0047396099366617},9989133.4596909937,8845321.5978402644,3664422.6715886747,3368846.2171746069,{"$f":"+(1+VLOOKUP(A233,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0047396099366617},9989133.4596909937,8845321.5978402644,3742712.2826530985,3475555.9227066925]
[19,221,25000,23875,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A234,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0047396099366617},10061596.546143601,8906075.957240643,3674788.8903389634,3377320.2029746189,{"$f":"+(1+VLOOKUP(A234,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0047396099366617},10061596.546143601,8906075.957240643,3753604.264068481,3484695.7506305571]
[19,222,25000,23875,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A235,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0047396099366617},10134403.0793608,8967082.9417610914,3685113.711851222,3385752.6192874433,{"$f":"+(1+VLOOKUP(A235,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0047396099366617},10134403.0793608,8967082.9417610914,3764455.1885538548,3493793.8703365591]
[19,223,25000,23875,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A236,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0047396099366617},10207554.687146289,9028343.6018521786,3695397.3014442963,3394143.6700339159,{"$f":"+(1+VLOOKUP(A236,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0047396099366617},10207554.687146289,9028343.6018521786,3775265.2108718324,3502850.4721538215]
[19,224,25000,23875,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A237,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0047396099366617},10281053.005018922,9089858.9923323933,3705639.8237768351,3402493.5581345302,{"$f":"+(1+VLOOKUP(A237,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0047396099366617},10281053.005018922,9089858.9923323933,3786034.485201655,3511865.74554293]
[19,225,25000,23875,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A238,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0047396099366617},10354899.676249271,9151630.1724063028,3715841.4428499267,3410802.4855143446,{"$f":"+(1+VLOOKUP(A238,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0047396099366617},10354899.676249271,9151630.1724063028,3796763.1651413897,3520839.8790998952]
[19,226,25000,23875,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A239,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0047396099366617},10429096.351896374,9213658.2056828011,3726002.3220097255,3419070.6531078662,{"$f":"+(1+VLOOKUP(A239,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0047396099366617},10429096.351896374,9213658.2056828011,3807451.4037101222,3529773.0605600988]
[19,227,25000,23875,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A240,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0047396099366617},10503644.69084464,9275944.1601934116,3736122.623950067,3427298.2608639095,{"$f":"+(1+VLOOKUP(A240,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0047396099366617},10503644.69084464,9275944.1601934116,3818099.3533501374,3538665.4768022201]
[19,228,25000,23875,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A241,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0047396099366617},10578546.359840948,9338489.1084106844,3746202.510715073,3435485.5077504315,{"$f":"+(1+VLOOKUP(A241,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0047396099366617},10578546.359840948,9338489.1084106844,3828707.1659290954,3547517.3138521463]
[20,229,25000,23875,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A242,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0046448202794427},10652797.927007148,9400406.6719820648,3756242.1437017457,3443632.5917593441,{"$f":"+(1+VLOOKUP(A242,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0046448202794427},10652797.927007148,9400406.6719820648,3839274.9927421957,3556328.7568868631]
[20,230,25000,23875,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A243,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0046448202794427},10727394.379358303,9462575.8282944523,3766241.6836625529,3451739.7099113017,{"$f":"+(1+VLOOKUP(A243,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0046448202794427},10727394.379358303,9462575.8282944523,3849802.9845143366,3565099.9902383299]
[20,231,25000,23875,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A244,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0046448202794427},10802337.318824112,9524997.5996572487,3776201.2907080012,3459807.058260465,{"$f":"+(1+VLOOKUP(A244,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0046448202794427},10802337.318824112,9524997.5996572487,3860291.2914022645,3573831.197397335]
[20,232,25000,23875,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A245,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0046448202794427},10877628.354774954,9587673.0125338566,3786121.1243091999,3467834.8318992439,{"$f":"+(1+VLOOKUP(A245,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0046448202794427},10877628.354774954,9587673.0125338566,3870740.0629967153,3582522.561017334]
[20,233,25000,23875,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A246,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0046448202794427},10953269.104056438,9650603.097558558,3796001.3433004138,3475823.224963014,{"$f":"+(1+VLOOKUP(A246,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0046448202794427},10953269.104056438,9650603.097558558,3881149.4483245471,3591174.2629182711]
[20,234,25000,23875,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A247,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0046448202794427},11029261.19102414,9713788.8895534631,3805842.1058816076,3483772.430634812,{"$f":"+(1+VLOOKUP(A247,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0046448202794427},11029261.19102414,9713788.8895534631,3891519.5958508682,3599786.4840903836]
[20,235,25000,23875,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A248,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0046448202794427},11105606.247578464,9777231.427545527,3815643.5696209786,3491682.6411500066,{"$f":"+(1+VLOOKUP(A248,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0046448202794427},11105606.247578464,9777231.427545527,3901850.6534811519,3608359.4046979863]
[20,236,25000,23875,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A249,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0046448202794427},11182305.913199708,9840931.7547836341,3825405.8914574785,3499554.0478009488,{"$f":"+(1+VLOOKUP(A249,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0046448202794427},11182305.913199708,9840931.7547836341,3912142.7685633479,3616893.204083242]
[20,237,25000,23875,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A250,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0046448202794427},11259361.834983256,9904890.9187557548,3835129.2277033282,3507386.8409415963,{"$f":"+(1+VLOOKUP(A250,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0046448202794427},11259361.834983256,9904890.9187557548,3922396.0878899824,3625388.0607699128]
[20,238,25000,23875,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A251,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0046448202794427},11336775.667674955,9969109.9712061714,3844813.7340465188,3515181.2099921182,{"$f":"+(1+VLOOKUP(A251,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0046448202794427},11336775.667674955,9969109.9712061714,3932610.7577002528,3633844.1524670944]
[20,239,25000,23875,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A252,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0046448202794427},11414549.073706649,10033589.968152769,3854459.5655533057,3522937.3434434752,{"$f":"+(1+VLOOKUP(A252,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0046448202794427},11414549.073706649,10033589.968152769,3942786.9236821132,3642261.6560729342]
[20,240,25000,23875,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A253,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0046448202794427},11492683.723231882,10098331.969904406,3864066.8766706912,3530655.4288619771,{"$f":"+(1+VLOOKUP(A253,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0046448202794427},11492683.723231882,10098331.969904406,3952924.730974352,3650640.7476783316]
[21,241,25000,23875,null,null,null,null,null,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A254,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0045381566988003},11569952.776775129,10162257.37023893,3963024.324168663,3658981.6025706222]
[21,242,25000,23875,null,null,null,null,null,null,null,"Kilépési költséggel:","h egy baloldala:","i egynelet baloldala",{"$f":"+(1+VLOOKUP(A255,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0045381566988003},11647572.489391325,10226435.703346174,3973085.8473117058,3667284.3952372442]
[21,243,25000,23875,null,null,null,null,null,null,null,{"$f":"+L253*(1-J6)-J5","v":10095331.969904406},{"$f":"+L256/((1+$D$8)^(B253))","v":3864066.8766677841},{"$f":"+K253/((1+$D$9)^(B253))","v":3530655.4288614914},{"$f":"+(1+VLOOKUP(A256,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0045381566988003},11725544.452426288,10290867.970001843,3983109.4439071617,3675549.2993693892]
[21,244,25000,23875,null,null,null,null,null,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A257,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0045381566988003},11803870.264447618,10355555.174941394,3993095.2569177803,3683776.4878656347]
[21,245,25000,23875,null,null,null,null,null,null,null,null,"célcella IRR(h)","célcella IRR(i)",{"$f":"+(1+VLOOKUP(A258,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0045381566988003},11882551.531277461,10420498.326875713,4003043.428767418,3691966.1328355623]
[21,246,25000,23875,null,null,null,null,null,null,null,null,{"$f":"+M256-M253","v":-2.9071234166622162E-6},{"$f":"+N256-N253","v":-4.8568472266197205E-7},{"$f":"+(1+VLOOKUP(A259,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0045381566988003},11961589.866025439,10485698.438506832,4012954.1013430697,3700118.4056033576]
[21,247,25000,23875,null,null,null,null,null,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A260,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0045381566988003},12040986.889121713,10551156.526543735,4022827.4159968928,3708233.4767113943]
[21,248,25000,23875,null,null,null,null,null,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A261,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0045381566988003},12120744.228350218,10616873.611718198,4032663.5135482224,3716311.5159238018]
[21,249,25000,{"$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$40,5,FALSE))^(1/12)","v":1.0045381566988003},12200863.518882021,10682850.71880072,4042462.5342855798,3724352.6922300165]
[21,250,25000,23875,null,null,null,null,null,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A263,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0045381566988003},12281346.403308854,10749088.876616487,4052224.6179686747,3732357.173848317]
[21,251,25000,23875,null,null,null,null,null,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A264,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0045381566988003},12362194.531676786,10815589.118061431,4061949.9038303969,3740325.1282293438]
[21,252,25000,23875,null,null,null,null,null,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A265,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0045381566988003},12443409.561520057,10882352.480118325,4071638.5305788037,3748256.7220596019]
[22,253,25000,23875,null,null,null,null,null,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A266,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0044543620728199},12523948.372179277,10948466.120620407,4081290.6363990963,3756152.1212649471]
[22,254,25000,23875,null,null,null,null,null,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A267,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0044543620728199},12604845.931862088,11014835.812107904,4090906.3589555928,3764011.4910140582]
[22,255,25000,23875,null,null,null,null,null,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A268,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0044543620728199},12686103.838566532,11081462.546238614,4100485.83539369,3771834.9957218915]
[22,256,25000,23875,null,null,null,null,null,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A269,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0044543620728199},12767723.697408719,11148347.31851092,4110029.2023418201,3779622.7990531209]
[22,257,25000,23875,null,null,null,null,null,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A270,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0044543620728199},12849707.120654522,11215491.128278658,4119536.5959133999,3787375.063925561]
[{"$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$40,5,FALSE))^(1/12)","v":1.0044543620728199},12932055.72775143,11282894.978766058,4129008.151708771,3795091.9525135765]
[22,259,25000,23875,null,null,null,null,null,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A272,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0044543620728199},{"$f":"+(P271+C272)*O272","v":13014771.145360541},{"$f":"+(Q271+D272)*(O272-$K$8)","v":11350559.877082726},{"$f":"+R271+C272/((1+$E$8)^(B272-1))","v":4138444.0048171347},{"$f":"+S271+C272/((1+$E$9)^(B272-1))","v":3802773.6262514726}]
[22,260,25000,23875,null,null,null,null,null,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A273,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0044543620728199},13097855.007388687,11418486.834238697,4147844.2898184783,3810420.2458368749]
[22,261,25000,23875,null,null,null,null,null,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A274,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0044543620728199},13181308.955020715,11486676.865159536,4157209.1407854948,3818031.9712340892]
[22,262,25000,23875,null,null,null,null,null,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A275,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0044543620728199},13265134.636751901,11555130.988701507,4166538.6912854952,3825608.9616774484]
[22,263,25000,23875,null,null,null,null,null,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A276,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0044543620728199},13349333.708420519,11623850.227666795,4175833.0743823131,3833151.3756746436]
[22,264,25000,23875,null,null,null,null,null,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A277,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0044543620728199},13433907.833240544,11692835.608818784,4185092.422638203,3840659.3710100404]
[23,265,25000,23875,null,null,null,null,null,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A278,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0043634210184071},13517634.71456491,11761022.632880392,4194316.8681157306,3848133.1047479794]
[23,266,25000,23875,null,null,null,null,null,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A279,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0043634210184071},13601726.931523053,11829467.536918024,4203506.5423796559,3855572.7332360619]
[23,267,25000,23875,null,null,null,null,null,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A280,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0043634210184071},13686186.078228155,11898171.296221087,4212661.5764988121,3862978.4121084199]
[23,268,25000,23875,null,null,null,null,null,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A281,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0043634210184071},13771013.755749187,11967134.889767479,4221782.1010479713,3870350.2962889737]
[23,269,25000,23875,null,null,null,null,null,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A282,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0043634210184071},13856211.572141256,12036359.300237549,4230868.2461097101,3877688.5399946715]
[23,270,25000,23875,null,null,null,null,null,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A283,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0043634210184071},13941781.142476093,12105845.514028091,4239920.1412762627,3884993.2967387154]
[23,271,25000,23875,null,null,null,null,null,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A284,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0043634210184071},14027724.088872666,12175594.521266405,4248937.9156513698,3892264.7193337739]
[23,272,25000,23875,null,null,null,null,null,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A285,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0043634210184071},14114042.040527929,12245607.315824402,4257921.6978521207,3899502.9598951777]
[23,273,25000,23875,null,null,null,null,null,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A286,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0043634210184071},14200736.63374771,12315884.895332772,4266871.6160107879,3906708.1698441026]
[23,274,25000,23875,null,null,null,null,null,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A287,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0043634210184071},14287809.511977728,12386428.26119519,4275787.7977766525,3913880.4999107365]
[23,275,25000,23875,null,null,null,null,null,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A288,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0043634210184071},14375262.325834749,12457238.418602595,4284670.3703178279,3921020.100137433]
[23,276,25000,23875,null,null,null,null,null,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A289,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0043634210184071},14463096.733137874,12528316.376547506,4293519.4603230702,3928127.1198818502]
[24,277,25000,23875,null,null,null,null,null,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A290,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.004303255591001},14550442.716407713,12598907.939879349,4302335.1940035876,3935201.7078200751]
[24,278,25000,23875,null,null,null,null,null,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A291,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.004303255591001},14638164.571768409,12669762.229865059,4311117.69709484,3942244.0119497343]
[24,279,25000,23875,null,null,null,null,null,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A292,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.004303255591001},14726263.916693639,12740880.22431688,4319867.0948583325,3949254.1795930895]
[24,280,25000,23875,null,null,null,null,null,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A293,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.004303255591001},14814742.375617482,12812262.904686257,4328583.5120834,3956232.3574001198]
[24,281,25000,23875,null,null,null,null,null,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A294,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.004303255591001},14903601.579964371,12883911.256077388,4337267.0730889887,3963178.6913515888]
[24,282,25000,23875,null,null,null,null,null,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A295,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.004303255591001},14992843.168179179,12955826.26726082,4345917.901725431,3970093.3267620998]
[24,283,25000,23875,null,null,null,null,null,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A296,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.004303255591001},15082468.785757421,13028008.93068709,4354536.1213762071,3976976.408283134]
[24,284,25000,23875,null,null,null,null,null,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A297,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.004303255591001},15172480.085275603,13100460.242500423,4363121.8549597096,3983828.0799060785]
[24,285,25000,23875,null,null,null,null,null,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A298,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.004303255591001},15262878.726421691,13173181.202552479,4371675.2249309942,3990648.4849652373]
[24,286,25000,23875,null,null,null,null,null,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A299,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.004303255591001},15353666.37602571,13246172.814416151,4380196.3532835273,3997437.7661408293]
[24,287,25000,23875,null,null,null,null,null,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A300,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.004303255591001},15444844.708090482,13319436.085399417,4388685.3615509244,4004196.0654619746]
[24,288,25000,23875,null,null,null,null,null,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A301,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.004303255591001},15536415.403822489,13392972.026559237,4397142.3708086843,4010923.524309665]
[25,289,25000,23875,null,null,null,null,null,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A302,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0042209330158669},15627099.095874103,13465677.143318104,4405567.5016759159,4017620.2834197213]
[25,290,25000,23875,null,null,null,null,null,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A303,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0042209330158669},15718165.557715498,13538646.867650812,4413960.8743170602,4024286.4828857384]
[25,291,25000,23875,null,null,null,null,null,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A304,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0042209330158669},15809616.404992318,13611882.162586806,4422322.608443602,4030922.2621620139]
[25,292,25000,23875,null,null,null,null,null,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A305,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0042209330158669},15901453.260169737,13685383.994660439,4430652.8233157778,4037527.7600664683]
[25,293,25000,23875,null,null,null,null,null,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A306,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0042209330158669},15993677.752561249,13759153.333923729,4438951.6377442768,4044103.1147835469]
[25,294,25000,23875,null,null,null,null,null,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A307,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0042209330158669},16086291.518357567,13833191.153959164,4447219.1700919354,4050648.4638671116]
[25,295,25000,23875,null,null,null,null,null,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A308,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0042209330158669},16179296.20065566,13907498.431892551,4455455.5382754263,4057163.9442433175]
[25,296,25000,23875,null,null,null,null,null,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A309,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0042209330158669},16272693.449487893,13982076.148405908,4463660.8597669387,4063649.6922134785]
[25,297,25000,23875,null,null,null,null,null,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A310,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0042209330158669},16366484.921851315,14056925.287750406,4471835.2515958557,4070105.8434569184]
[25,298,25000,23875,null,null,null,null,null,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A311,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0042209330158669},16460672.281737041,14132046.837759366,4479978.8303504214,4076532.5330338082]
[25,299,25000,23875,null,null,null,null,null,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A312,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0042209330158669},16555257.200159786,14207441.789861292,4488091.7121794047,4082929.8953879927]
[25,300,25000,23875,null,null,null,null,null,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A313,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0042209330158669},16650241.355187505,14283111.13909295,4496174.012793757,4089298.0643498031]
[26,301,25000,23875,null,null,null,null,null,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A314,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0041749344036013},16744859.394009633,14358397.782604409,4504225.8474682607,4095637.1731388555]
[26,302,25000,23875,null,null,null,null,null,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A315,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0041749344036013},16839872.456937239,14433954.965979384,4512247.3310431745,4101947.3543668385]
[26,303,25000,23875,null,null,null,null,null,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A316,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0041749344036013},16935282.193170052,14509783.661393208,4520238.5779258702,4108228.7400402878]
[26,304,25000,23875,null,null,null,null,null,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A317,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0041749344036013},17031090.258793104,14585884.84451469,4528199.7020924659,4114481.4615633469]
[26,305,25000,23875,null,null,null,null,null,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A318,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0041749344036013},17127298.316805467,14662259.494518675,4536130.8170894505,4120705.6497405167]
[26,306,25000,23875,null,null,null,null,null,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A319,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0041749344036013},17223908.037149131,14738908.594098631,4544032.036035303,4126901.4347793916]
[26,307,25000,23875,null,null,null,null,null,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A320,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0041749344036013},17320921.096737981,14815833.129479306,4551903.4716221066,4133068.9462933834]
[26,308,25000,23875,null,null,null,null,null,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A321,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0041749344036013},17418339.179486904,14893034.090429407,4559745.2361171572,4139208.3133044327]
[26,309,25000,23875,null,null,null,null,null,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A322,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0041749344036013},17516163.976341031,14970512.47027434,4567557.4413645612,4145319.6642457084]
[26,310,25000,23875,null,null,null,null,null,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A323,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0041749344036013},17614397.18530507,15048269.265908996,4575340.1987868333,4151403.1269642934]
[26,311,25000,23875,null,null,null,null,null,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A324,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0041749344036013},17713040.511472788,15126305.477810564,4583093.6193864858,4157458.82872386]
[26,312,25000,23875,null,null,null,null,null,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A325,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0041749344036013},17812095.667056609,15204622.110051416,4590817.81374761,4163486.8962073326]
[27,313,25000,{"$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$40,5,FALSE))^(1/12)","v":1.0041075687862753},17910362.764456417,15282194.293203257,4598512.8920374559,4169487.455519537]
[27,314,25000,23875,null,null,null,null,null,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A327,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0041075687862753},18009033.500718221,15360040.003525645,4606178.9640080007,4175460.6321898387]
[27,315,25000,23875,null,null,null,null,null,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A328,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0041075687862753},18108109.533816412,15438160.205502367,4613816.1389975157,4181406.5511747687]
[27,316,25000,23875,null,null,null,null,null,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A329,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0041075687862753},18207592.528535627,15516555.867018076,4621424.5259321257,4187325.3368606386]
[27,317,25000,23875,null,null,null,null,null,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A330,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0041075687862753},18307484.156498715,15595227.959370282,4629004.2333273627,4193217.113066141]
[27,318,25000,23875,null,null,null,null,null,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A331,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0041075687862753},18407786.096194837,15674177.457281385,4636555.369289713,4199082.0030449415]
[27,319,25000,23875,null,null,null,null,null,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A332,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0041075687862753},18508500.033007655,15753405.338910753,4644078.0415181592,4204920.1294882558]
[27,320,25000,23875,null,null,null,null,null,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A333,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0041075687862753},18609627.659243669,15832912.585866841,4651572.3573057177,4210731.6145274173]
[27,321,25000,23875,null,null,null,null,null,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A334,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0041075687862753},18711170.674160641,15912700.183219349,4659038.4235409657,4216516.5797364311]
[{"$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$40,5,FALSE))^(1/12)","v":1.0041075687862753},18813130.78399615,15992769.119511433,4666476.3467095699,4222275.1461345181]
[27,323,25000,23875,null,null,null,null,null,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A336,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0041075687862753},{"$f":"+(P335+C336)*O336","v":18915509.701996263},{"$f":"+(Q335+D336)*(O336-$K$8)","v":16073120.386771949},{"$f":"+R335+C336/((1+$E$8)^(B336-1))","v":4673886.2328958018},{"$f":"+S335+C336/((1+$E$9)^(B336-1))","v":4228007.4341886463}]
[27,324,25000,23875,null,null,null,null,null,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A337,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0041075687862753},19018309.148444328,16153754.980527746,4681268.1877840525,4233713.5638160501]
[28,325,25000,23875,null,null,null,null,null,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A338,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0040599437518842},19120623.912436754,16233903.439631807,4688622.316660339,4239393.6543867411]
[28,326,25000,23875,null,null,null,null,null,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A339,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0040599437518842},19223354.068615977,16314330.693036459,4695948.7244138075,4245047.8247260042]
[28,327,25000,23875,null,null,null,null,null,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A340,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0040599437518842},19326501.303450909,16395037.710520323,4703247.5155382277,4250676.1931168819]
[28,328,25000,23875,null,null,null,null,null,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A341,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0040599437518842},19430067.310257435,16476025.465235367,4710518.7941334844,4256278.8773026504]
[28,329,25000,23875,null,null,null,null,null,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A342,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0040599437518842},19534053.7892262,16557294.933718644,4717762.6639070604,4261855.9944892824]
[28,330,25000,23875,null,null,null,null,null,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A343,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0040599437518842},19638462.447450537,16638847.095904063,4724979.2281755181,4267407.6613478987]
[28,331,25000,23875,null,null,null,null,null,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A344,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0040599437518842},19743294.998954475,16720682.935134212,4732168.5898659714,4272933.9940172099]
[28,332,25000,23875,null,null,null,null,null,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A345,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0040599437518842},19848553.164720885,16802803.438172206,4739330.8515175544,4278435.1081059445]
[28,333,25000,23875,null,null,null,null,null,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A346,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0040599437518842},19954238.672719732,16885209.595213592,4746466.1152828829,4283911.1186952684]
[28,334,25000,23875,null,null,null,null,null,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A347,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0040599437518842},20060353.257936444,16967902.399898283,4753574.4829295138,4289362.1403411916]
[28,335,25000,23875,null,null,null,null,null,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A348,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0040599437518842},20166898.662400391,17050882.849322543,4760656.0558413928,4294788.2870769659]
[28,336,25000,23875,null,null,null,null,null,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A349,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0040599437518842},20273876.635213483,17134151.944051012,4767710.9350203043,4300189.6724154688]
[29,337,25000,23875,null,null,null,null,null,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A350,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0040352432242845},20380787.539616317,17217286.875810679,4774739.2210873086,4305566.4093515808]
[29,338,25000,23875,null,null,null,null,null,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A351,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0040352432242845},20488129.855521742,17300708.936760608,4781741.0142841795,4310918.6103645442]
[29,339,25000,23875,null,null,null,null,null,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A352,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0040352432242845},20595905.323780105,17384419.118579868,4788716.4144748328,4316246.3874203227]
[29,340,25000,23875,null,null,null,null,null,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A353,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0040352432242845},20704115.692266501,17468418.416372567,4795665.521146751,4321549.8519739388]
[29,341,25000,23875,null,null,null,null,null,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A354,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0040352432242845},20812762.715909131,17552707.828679673,4802588.433412401,4326829.1149718063]
[29,342,25000,23875,null,null,null,null,null,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A355,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0040352432242845},20921848.156717751,17637288.35749089,4809485.2500106506,4332084.2868540529]
[29,343,25000,23875,null,null,null,null,null,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A356,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0040352432242845},21031373.783812262,17722161.008256562,4816356.0693081748,4337315.4775568284]
[29,344,25000,23875,null,null,null,null,null,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A357,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0040352432242845},21141341.373451393,17807326.78989964,4823200.9893008573,4342522.796514607]
[29,345,25000,23875,null,null,null,null,null,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A358,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0040352432242845},21251752.709061507,17892786.714827657,4830020.1076151924,4347706.3526624748]
[29,346,25000,23875,null,null,null,null,null,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A359,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0040352432242845},21362609.581265524,17978541.798944779,4836813.5215096725,4352866.2544384096]
[29,347,25000,23875,null,null,null,null,null,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A360,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0040352432242845},21473913.787911966,18064593.06166387,4843581.3278761785,4358002.6097855475]
[29,348,25000,23875,null,null,null,null,null,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A361,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0040352432242845},21585667.134104114,18150941.525918614,4850323.6232413612,4363115.5261544436]
[30,349,25000,23875,null,null,null,null,null,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A362,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0039891764678641},21696875.898890328,18236750.963329796,4857040.5037680175,4368205.1105053192]
[30,350,25000,23875,null,null,null,null,null,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A363,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0039891764678641},21808528.295064047,18322852.814104438,4863732.0652564615,4373271.4693102976]
[30,351,25000,23875,null,null,null,null,null,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A364,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0039891764678641},21920626.09234916,18409248.07470141,4870398.4031458925,4378314.7085556332]
[30,352,25000,23875,null,null,null,null,null,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A365,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0039891764678641},22033171.067529306,18495937.744975228,4877039.612515755,4383334.9337439286]
[30,353,25000,23875,null,null,null,null,null,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A366,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0039891764678641},22146165.004476015,18582922.828187607,4883655.7880870942,4388332.249896341]
[30,354,25000,23875,null,null,null,null,null,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A367,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0039891764678641},22259609.694177002,18670204.331019092,4890247.0242239079,4393306.7615547786]
[30,355,25000,23875,null,null,null,null,null,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A368,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0039891764678641},22373506.934764549,18757783.263580695,4896813.4149344927,4398258.5727840904]
[30,356,25000,23875,null,null,null,null,null,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A369,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0039891764678641},22487858.531544004,18845660.639425594,4903355.0538727846,4403187.7871742398]
[30,357,25000,23875,null,null,null,null,null,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A370,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0039891764678641},22602666.297022391,18933837.475560855,4909872.0343396943,4408094.5078424737]
[30,358,25000,23875,null,null,null,null,null,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A371,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0039891764678641},22717932.050937153,19022314.792459205,4916364.4492844371,4412978.8374354783]
[30,359,25000,23875,null,null,null,null,null,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A372,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0039891764678641},22833657.620284986,19111093.614070848,4922832.3913058601,4417840.8781315284]
[30,360,25000,23875,null,null,null,null,null,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A373,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0039891764678641},22949844.83935079,19200174.9678353,4929275.9526537638,4422680.7316426225]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Kilépési költséggel:","h egy baloldala:","i egynelet baloldala"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+Q373*(1-J6)-J5","v":19197174.9678353},{"$f":"+Q376/((1+$E$8)^(B373))","v":4929275.9526539445},{"$f":"+P373/((1+$E$9)^(B373))","v":4422680.7318056319}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"célcella IRR(h)","célcella IRR(i)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+R376-R373","v":1.8067657947540283E-7},{"$f":"+S376-S373","v":1.630093902349472E-4}]

{"sheet":"hozamok","index":2,"n_rows":160,"n_cols":5,"rows_kept":160,"cut":false,"hidden":false,"merged":[[8,2,8,4]]}
[]
["Main menu","Hungary"]
[null,"HU_31_12_2023_GOV_LLP_15_EXT_45_UFR_4.50"]
["Coupon_freq",0]
["LLP",15]
["Convergence",45]
["UFR",4.5]
["alpha",0.119655]
["CRA",10,"forward hozamok"]
["VA",null,"10 éves forward","20 éves forward","30 éves forward"]
[1,6.3009999999999997E-2,{"$f":"$B11","v":6.3009999999999997E-2},{"$f":"$B11","v":6.3009999999999997E-2},{"$f":"$B11","v":6.3009999999999997E-2}]
[2,6.1210000000000001E-2,{"$f":"(1+$B12)^$A12/(1+$B11)^$A11-1","v":5.9413047948749131E-2},{"$f":"(1+$B12)^$A12/(1+$B11)^$A11-1","v":5.9413047948749131E-2},{"$f":"(1+$B12)^$A12/(1+$B11)^$A11-1","v":5.9413047948749131E-2}]
[3,5.9310000000000002E-2,{"$f":"(1+$B13)^$A13/(1+$B12)^$A12-1","v":5.5520199241076984E-2},5.5520199241076984E-2,5.5520199241076984E-2]
[4,5.7959999999999998E-2,5.3920313989746838E-2,5.3920313989746838E-2,5.3920313989746838E-2]
[5,5.7149999999999999E-2,5.3916196811467865E-2,5.3916196811467865E-2,5.3916196811467865E-2]
[6,5.6750000000000002E-2,5.4752269109909824E-2,5.4752269109909824E-2,5.4752269109909824E-2]
[7,5.67E-2,5.6400049676706754E-2,5.6400049676706754E-2,5.6400049676706754E-2]
[8,5.6950000000000001E-2,5.870165688302742E-2,5.870165688302742E-2,5.870165688302742E-2]
[9,5.7290000000000001E-2,6.0013940323716319E-2,6.0013940323716319E-2,6.0013940323716319E-2]
[10,5.7759999999999999E-2,6.199941302087919E-2,6.199941302087919E-2,6.199941302087919E-2]
[11,5.8259999999999999E-2,null,6.3273017619495775E-2,6.3273017619495775E-2]
[12,5.8749999999999997E-2,null,6.4154997338427888E-2,6.4154997338427888E-2]
[13,5.9240000000000001E-2,null,6.5137718646808507E-2,6.5137718646808507E-2]
[14,5.9639999999999999E-2,null,6.4853766489165299E-2,6.4853766489165299E-2]
[15,5.9990000000000002E-2,null,6.490215594768145E-2,6.490215594768145E-2]
[16,6.021E-2,null,6.3515484607599371E-2,6.3515484607599371E-2]
[17,6.0299999999999999E-2,null,6.1741039480581072E-2,6.1741039480581072E-2]
[18,6.028E-2,null,5.9940057713707473E-2,5.9940057713707473E-2]
[19,6.0179999999999997E-2,null,{"$f":"(1+$B29)^$A29/(1+$B28)^$A28-1","v":5.83816119199001E-2},5.83816119199001E-2]
[20,6.003E-2,null,5.718402891309271E-2,5.718402891309271E-2]
[21,5.9830000000000001E-2,null,null,5.5837914843039238E-2]
[22,5.96E-2,null,null,5.4781513392514913E-2]
[23,5.9339999999999997E-2,null,null,5.3636113117908613E-2]
[24,5.9069999999999998E-2,null,null,5.2878957882705357E-2]
[25,5.8779999999999999E-2,null,null,5.184377285135211E-2]
[26,5.849E-2,null,null,5.1265758611988455E-2]
[27,5.8189999999999999E-2,null,null,5.0419774032546938E-2]
[28,5.7889999999999997E-2,null,null,4.9822070384238248E-2]
[29,5.7599999999999998E-2,null,null,4.9512196645388196E-2]
[30,5.731E-2,null,null,4.8934502691550641E-2]
[31,5.7020000000000001E-2]
[32,5.6739999999999999E-2]
[33,5.6469999999999999E-2]
[34,5.62E-2]
[35,5.5939999999999997E-2]
[36,5.5690000000000003E-2]
[37,5.5449999999999999E-2]
[38,5.5210000000000002E-2]
[39,5.4980000000000001E-2]
[40,5.4760000000000003E-2]
[41,5.4550000000000001E-2]
[42,5.4350000000000002E-2]
[43,5.4149999999999997E-2]
[44,5.3960000000000001E-2]
[45,5.3769999999999998E-2]
[46,5.3589999999999999E-2]
[47,5.3420000000000002E-2]
[48,5.3249999999999999E-2]
[49,5.3089999999999998E-2]
[50,5.2940000000000001E-2]
[51,5.2789999999999997E-2]
[52,5.2639999999999999E-2]
[53,5.2499999999999998E-2]
[54,5.237E-2]
[55,5.2240000000000002E-2]
[56,5.2109999999999997E-2]
[57,5.1990000000000001E-2]
[58,5.1869999999999999E-2]
[59,5.176E-2]
[60,5.1639999999999998E-2]
[61,5.1540000000000002E-2]
[62,5.1429999999999997E-2]
[63,5.1330000000000001E-2]
[64,5.1229999999999998E-2]
[65,5.1139999999999998E-2]
[66,5.1049999999999998E-2]
[67,5.0959999999999998E-2]
[68,5.0869999999999999E-2]
[69,5.0779999999999999E-2]
[70,5.0700000000000002E-2]
[71,5.0619999999999998E-2]
[72,5.0540000000000002E-2]
[73,5.0470000000000001E-2]
[74,5.0389999999999997E-2]
[75,5.0319999999999997E-2]
[76,5.0250000000000003E-2]
[77,5.0180000000000002E-2]
[78,5.0119999999999998E-2]
[79,5.0049999999999997E-2]
[80,4.999E-2]
[81,4.9930000000000002E-2]
[82,4.9869999999999998E-2]
[83,4.981E-2]
[84,4.9750000000000003E-2]
[85,4.9700000000000001E-2]
[86,4.9639999999999997E-2]
[87,4.9590000000000002E-2]
[88,4.9540000000000001E-2]
[89,4.9480000000000003E-2]
[90,4.9430000000000002E-2]
[91,4.9390000000000003E-2]
[92,4.9340000000000002E-2]
[93,4.929E-2]
[94,4.9250000000000002E-2]
[95,4.9200000000000001E-2]
[96,4.9160000000000002E-2]
[97,4.9110000000000001E-2]
[98,4.9070000000000003E-2]
[99,4.9029999999999997E-2]
[100,4.8989999999999999E-2]
[101,4.895E-2]
[102,4.8910000000000002E-2]
[103,4.8869999999999997E-2]
[104,4.8840000000000001E-2]
[105,4.8800000000000003E-2]
[106,4.8759999999999998E-2]
[107,4.8730000000000002E-2]
[108,4.8689999999999997E-2]
[109,4.8660000000000002E-2]
[110,4.863E-2]
[111,4.8590000000000001E-2]
[112,4.8559999999999999E-2]
[113,4.8529999999999997E-2]
[114,4.8500000000000001E-2]
[115,4.8469999999999999E-2]
[116,4.8439999999999997E-2]
[117,4.8410000000000002E-2]
[118,4.8379999999999999E-2]
[119,4.8349999999999997E-2]
[120,4.8320000000000002E-2]
[121,4.8300000000000003E-2]
[122,4.827E-2]
[123,4.8239999999999998E-2]
[124,4.8219999999999999E-2]
[125,4.8189999999999997E-2]
[126,4.8169999999999998E-2]
[127,4.8140000000000002E-2]
[128,4.8120000000000003E-2]
[129,4.8090000000000001E-2]
[130,4.8070000000000002E-2]
[131,4.8039999999999999E-2]
[132,4.802E-2]
[133,4.8000000000000001E-2]
[134,4.7980000000000002E-2]
[135,4.795E-2]
[136,4.793E-2]
[137,4.7910000000000001E-2]
[138,4.7890000000000002E-2]
[139,4.7870000000000003E-2]
[140,4.7849999999999997E-2]
[141,4.7829999999999998E-2]
[142,4.7809999999999998E-2]
[143,4.7789999999999999E-2]
[144,4.777E-2]
[145,4.7750000000000001E-2]
[146,4.7730000000000002E-2]
[147,4.7710000000000002E-2]
[148,4.7690000000000003E-2]
[149,4.768E-2]
[150,4.7660000000000001E-2]