{"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",{"$f":"+Számítás!C6","v":1.6725209224520476E-2},{"$f":"+Számítás!D6","v":1.157754547944001E-2},{"$f":"+Számítás!E6","v":1.0100248958792468E-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":1.6725209224520476E-2},{"$f":"D11-D10","v":1.157754547944001E-2},1.0100248958792468E-2,null,null,"Kifizetéskor felszámolt vagyonarányos díj:",null,{"$f":"+'TKM Összesítő'!D22","v":0}]
[]
[null,"IRR(h)",4.0536107316408573E-3,4.9132428895318457E-3,4.418197771575952E-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)",5.3770788149905095E-3,5.8228581615299155E-3,5.2165436708779206E-3]
[null,"1+h",{"$f":"+(1+C8)^12","v":1.0497426132104697},1.0605785356881618,1.0543258883074187]
[null,"1+i",1.0664678224349902,1.0721560811676019,1.0644261372662112]
[null,"Célérték",{"$f":"+ABS(H139)+ABS(I139)","v":2.4214386940002441E-6},{"$f":"+ABS(M259)+ABS(N259)","v":2.1653249859809875E-7},{"$f":"+ABS(R379)+ABS(S379)","v":1.4370167627930641E-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$40,3,FALSE))^(1/12)","v":1.0046159875909684},{"$f":"+C14*E14","v":25115.399689774211},{"$f":"+D14*(E14-$K$8)","v":19955.186034478011},{"$f":"+C14","v":25000},{"$f":"+C14","v":25000},{"$f":"+(1+VLOOKUP(A14,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0046159875909684},{"$f":"+C14*J14","v":25115.399689774211},{"$f":"+D14*(J14-$K$8)","v":19955.186034478011},{"$f":"+C14","v":25000},{"$f":"+C14","v":25000},{"$f":"+(1+VLOOKUP(A14,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0046159875909684},{"$f":"+C14*O14","v":25115.399689774211},{"$f":"+D14*(O14-$K$8)","v":19955.186034478011},{"$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$40,3,FALSE))^(1/12)","v":1.0046159875909684},{"$f":"+(F14+C15)*E15","v":50346.731752858628},{"$f":"+(G14+D15)*(E15-$K$8)","v":44007.019685222083},{"$f":"+H14+C15/((1+$C$8)^(B15-1))","v":49899.068867231923},{"$f":"+I14+C15/((1+$C$9)^(B15-1))","v":49866.291988143188},{"$f":"+(1+VLOOKUP(A15,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0046159875909684},{"$f":"+(K14+C15)*J15","v":50346.731752858628},{"$f":"+(L14+D15)*(J15-$K$8)","v":44007.019685222083},{"$f":"+M14+C15/((1+$D$8)^(B15-1))","v":49877.76947601456},{"$f":"+N14+C15/((1+$D$9)^(B15-1))","v":49855.271280765752},{"$f":"+(1+VLOOKUP(A15,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0046159875909684},{"$f":"+(P14+C15)*O15","v":50346.731752858628},{"$f":"+(Q14+D15)*(O15-$K$8)","v":44007.019685222083},{"$f":"+R14+C15/((1+$E$8)^(B15-1))","v":49890.030920851037},{"$f":"+S14+C15/((1+$E$9)^(B15-1))","v":49870.263185984084}]
[1,3,25000,{"$f":"+C16*(1-$J$3)","v":23875},{"$f":"+(1+VLOOKUP(A16,hozamok!$A$11:$E$40,3,FALSE))^(1/12)","v":1.0046159875909684},{"$f":"+(F15+C16)*E16","v":75694.53133164985},{"$f":"+(G15+D16)*(E16-$K$8)","v":68155.89087872731},74697.614085438254,74599.591077726946,{"$f":"+(1+VLOOKUP(A16,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0046159875909684},{"$f":"+(K15+C16)*J16","v":75694.53133164985},{"$f":"+(L15+D16)*(J16-$K$8)","v":68155.89087872731},{"$f":"+M15+C16/((1+$D$8)^(B16-1))","v":74633.906040083442},{"$f":"+N15+C16/((1+$D$9)^(B16-1))","v":74566.651698384114},{"$f":"+(1+VLOOKUP(A16,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0046159875909684},{"$f":"+(P15+C16)*O16","v":75694.53133164985},{"$f":"+(Q15+D16)*(O16-$K$8)","v":68155.89087872731},{"$f":"+R15+C16/((1+$E$8)^(B16-1))","v":74670.576490487874},{"$f":"+S15+C16/((1+$E$9)^(B16-1))","v":74611.462823588692}]
[1,4,25000,23875,{"$f":"+(1+VLOOKUP(A17,hozamok!$A$11:$E$40,3,FALSE))^(1/12)","v":1.0046159875909684},{"$f":"+(F16+C17)*E17","v":101159.33603875512},92402.191114654037,99396.041493249621,99200.608557393585,{"$f":"+(1+VLOOKUP(A17,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0046159875909684},101159.33603875512,92402.191114654037,99269.004382389074,99134.974258468399,{"$f":"+(1+VLOOKUP(A17,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0046159875909684},101159.33603875512,92402.191114654037,99342.118309040627,99224.268684556722]
[1,5,25000,23875,{"$f":"+(1+VLOOKUP(A18,hozamok!$A$11:$E$40,3,FALSE))^(1/12)","v":1.0046159875909684},126741.68596839483,116746.31347217485,123994.75529082656,123670.05191158579,{"$f":"+(1+VLOOKUP(A18,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0046159875909684},126741.68596839483,116746.31347217485,123783.65628554218,123561.06714423848,{"$f":"+(1+VLOOKUP(A18,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0046159875909684},126741.68596839483,116746.31347217485,123905.13585819452,123709.34706486898]
[1,6,25000,23875,{"$f":"+(1+VLOOKUP(A19,hozamok!$A$11:$E$40,3,FALSE))^(1/12)","v":1.0046159875909684},152442.12370785757,141188.6526163471,148494.15804647442,148008.62484089271,{"$f":"+(1+VLOOKUP(A19,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0046159875909684},152442.12370785757,141188.6526163471,148178.45063879757,147845.75374443841,{"$f":"+(1+VLOOKUP(A19,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0046159875909684},152442.12370785757,141188.6526163471,148360.10651050843,148067.36080278159]
[1,7,25000,23875,{"$f":"+(1+VLOOKUP(A20,hozamok!$A$11:$E$40,3,FALSE))^(1/12)","v":1.0046159875909684},178261.19434900812,165729.60480451118,172894.65070323151,172217.02728228725,{"$f":"+(1+VLOOKUP(A20,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0046159875909684},178261.19434900812,165729.60480451118,172453.97345220036,171989.85268109225,{"$f":"+(1+VLOOKUP(A20,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0046159875909684},178261.19434900812,165729.60480451118,172707.50553869232,172298.96929676968]
[1,8,25000,23875,{"$f":"+(1+VLOOKUP(A21,hozamok!$A$11:$E$40,3,FALSE))^(1/12)","v":1.0046159875909684},204199.44549984855,190369.56789271467,197196.63258543078,196295.95542925503,{"$f":"+(1+VLOOKUP(A21,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0046159875909684},204199.44549984855,190369.56789271467,196610.80787066303,195994.17783709941,{"$f":"+(1+VLOOKUP(A21,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0046159875909684},204199.44549984855,190369.56789271467,196947.80612484415,196404.82852337812]
[1,9,25000,23875,{"$f":"+(1+VLOOKUP(A22,hozamok!$A$11:$E$40,3,FALSE))^(1/12)","v":1.0046159875909684},230257.42729613266,215108.94134216232,221400.50140523489,220246.10175181585,{"$f":"+(1+VLOOKUP(A22,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0046159875909684},230257.42729613266,215108.94134216232,220649.53418797377,219859.53838367012,{"$f":"+(1+VLOOKUP(A22,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0046159875909684},230257.42729613266,215108.94134216232,221081.47936964585,220385.59105497951]
[1,10,25000,{"$f":"+C23*(1-$J$3)","v":23875},{"$f":"+(1+VLOOKUP(A23,hozamok!$A$11:$E$40,3,FALSE))^(1/12)","v":1.0046159875909684},256435.69241303412,239948.12622569207,245506.65326914488,244068.1550164379,{"$f":"+(1+VLOOKUP(A23,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0046159875909684},256435.69241303412,239948.12622569207,244570.7298607362,243586.73880760209,{"$f":"+(1+VLOOKUP(A23,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0046159875909684},256435.69241303412,239948.12622569207,245108.99430151904,244241.90607744001]
[1,11,25000,23875,{"$f":"+(1+VLOOKUP(A24,hozamok!$A$11:$E$40,3,FALSE))^(1/12)","v":1.0046159875909684},282734.79607686831,264887.5252342773,269515.4826844827,267762.80030584557,{"$f":"+(1+VLOOKUP(A24,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0046159875909684},282734.79607686831,264887.5252342773,268374.96952224104,267176.57893839927,{"$f":"+(1+VLOOKUP(A24,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0046159875909684},282734.79607686831,264887.5252342773,269030.81788574037,267974.41940769355]
[1,12,25000,23875,{"$f":"+(1+VLOOKUP(A25,hozamok!$A$11:$E$40,3,FALSE))^(1/12)","v":1.0046159875909684},309155.29607686831,289927.54268355499,293427.38256584754,291330.71903872129,{"$f":"+(1+VLOOKUP(A25,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0046159875909684},309155.29607686831,289927.54268355499,292062.82499626983,290629.85397523362,{"$f":"+(1+VLOOKUP(A25,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0046159875909684},309155.29607686831,289927.54268355499,292847.41503351688,291583.77351122483]
[2,13,25000,23875,{"$f":"+(1+VLOOKUP(A26,hozamok!$A$11:$E$40,3,FALSE))^(1/12)","v":1.0050765018497745},335851.63605551445,315213.0950657361,317242.74424154585,314772.58898930193,{"$f":"+(1+VLOOKUP(A26,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0050765018497745},335851.63605551445,315213.0950657361,315634.86531083134,313947.35451375076,{"$f":"+(1+VLOOKUP(A26,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0050765018497745},335851.63605551445,315213.0950657361,316559.24861102126,315070.60751946148]
[2,14,25000,23875,{"$f":"+(1+VLOOKUP(A27,hozamok!$A$11:$E$40,3,FALSE))^(1/12)","v":1.0050765018497745},362683.50005344441,340612.30680785241,340961.95745999576,338089.0843068707,{"$f":"+(1+VLOOKUP(A27,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0050765018497745},362683.50005344441,340612.30680785241,339091.6567118307,337129.86657272058,{"$f":"+(1+VLOOKUP(A27,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0050765018497745},362683.50005344441,340612.30680785241,340166.77944838762,338435.55724707613]
[2,15,25000,23875,{"$f":"+(1+VLOOKUP(A28,hozamok!$A$11:$E$40,3,FALSE))^(1/12)","v":1.0050765018497745},389651.57605859276,366125.68881233176,364585.41039610544,361280.87553514424,{"$f":"+(1+VLOOKUP(A28,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0050765018497745},389651.57605859276,366125.68881233176,362433.76267667161,360178.17162053334,{"$f":"+(1+VLOOKUP(A28,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0050765018497745},389651.57605859276,366125.68881233176,363670.46634866734,361679.25520919869]
[2,16,25000,23875,{"$f":"+(1+VLOOKUP(A29,hozamok!$A$11:$E$40,3,FALSE))^(1/12)","v":1.0050765018497745},416756.55555146612,391753.75427812454,388113.48965762573,384348.62963155651,{"$f":"+(1+VLOOKUP(A29,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0050765018497745},416756.55555146612,391753.75427812454,385661.7439277923,383093.04660154245,{"$f":"+(1+VLOOKUP(A29,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0050765018497745},416756.55555146612,391753.75427812454,387070.76609674585,384802.33063853905]
[2,17,25000,23875,{"$f":"+(1+VLOOKUP(A30,hozamok!$A$11:$E$40,3,FALSE))^(1/12)","v":1.0050765018497745},443999.13352287316,417497.01871102682,411546.58029147715,407293.00998643949,{"$f":"+(1+VLOOKUP(A30,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0050765018497745},443999.13352287316,417497.01871102682,408776.158446135,405875.26396225498,{"$f":"+(1+VLOOKUP(A30,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0050765018497745},443999.13352287316,417497.01871102682,410368.13346822013,407805.40950242133]
[2,18,25000,23875,{"$f":"+(1+VLOOKUP(A31,hozamok!$A$11:$E$40,3,FALSE))^(1/12)","v":1.0050765018497745},471380.00849174464,443355.99993404944,434885.06579005125,430114.6764421009,{"$f":"+(1+VLOOKUP(A31,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0050765018497745},471380.00849174464,443355.99993404944,431777.56148454995,428525.59167737025,{"$f":"+(1+VLOOKUP(A31,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0050765018497745},471380.00849174464,443355.99993404944,433563.02123823698,430689.11451972934]
[2,19,25000,23875,{"$f":"+(1+VLOOKUP(A32,hozamok!$A$11:$E$40,3,FALSE))^(1/12)","v":1.0050765018497745},498899.88252304407,469331.21809783421,458129.32809748687,452814.28531180049,{"$f":"+(1+VLOOKUP(A32,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0050765018497745},498899.88252304407,469331.21809783421,454666.50558113348,451044.79327566776,{"$f":"+(1+VLOOKUP(A32,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0050765018497745},498899.88252304407,469331.21809783421,456655.88019029255,453454.06517776434]
[2,20,25000,23875,{"$f":"+(1+VLOOKUP(A33,hozamok!$A$11:$E$40,3,FALSE))^(1/12)","v":1.0050765018497745},526559.46124576894,495423.19569111645,481279.74761592061,475392.48939862428,{"$f":"+(1+VLOOKUP(A33,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0050765018497745},526559.46124576894,495423.19569111645,477443.54057250108,473433.62786574528,{"$f":"+(1+VLOOKUP(A33,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0050765018497745},526559.46124576894,495423.19569111645,479647.15912499314,476100.87774901523]
[2,21,25000,23875,{"$f":"+(1+VLOOKUP(A34,hozamok!$A$11:$E$40,3,FALSE))^(1/12)","v":1.0050765018497745},554359.45387104375,521632.45755123504,504336.70321171224,497849.93801425822,{"$f":"+(1+VLOOKUP(A34,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0050765018497745},554359.45387104375,521632.45755123504,500109.21360699547,495692.85016160802,{"$f":"+(1+VLOOKUP(A34,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0050765018497745},554359.45387104375,521632.45755123504,502537.30486877746,498630.16530784173]
[2,22,25000,23875,{"$f":"+(1+VLOOKUP(A35,hozamok!$A$11:$E$40,3,FALSE))^(1/12)","v":1.0050765018497745},582300.57321030449,547959.53087468934,527300.57222164527,520187.27699766128,{"$f":"+(1+VLOOKUP(A35,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0050765018497745},582300.57321030449,547959.53087468934,522664.06915783032,517823.21050810954,{"$f":"+(1+VLOOKUP(A35,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0050765018497745},582300.57321030449,547959.53087468934,525326.76228260063,521042.53774707101]
[2,23,25000,23875,{"$f":"+(1+VLOOKUP(A36,hozamok!$A$11:$E$40,3,FALSE))^(1/12)","v":1.0050765018497745},610383.53569357574,574404.94522774359,550171.73045910185,542405.14873363858,{"$f":"+(1+VLOOKUP(A36,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0050765018497745},610383.53569357574,574404.94522774359,545108.6490361694,539825.45490624546,{"$f":"+(1+VLOOKUP(A36,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0050765018497745},610383.53569357574,574404.94522774359,548015.97427057964,543338.60179450817]
[2,24,25000,23875,{"$f":"+(1+VLOOKUP(A37,hozamok!$A$11:$E$40,3,FALSE))^(1/12)","v":1.0050765018497745},638609.06138784043,600969.23255707917,572950.55222021346,564504.19217131566,{"$f":"+(1+VLOOKUP(A37,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0050765018497745},638609.06138784043,600969.23255707917,567443.49240414205,561700.32503830048,{"$f":"+(1+VLOOKUP(A37,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0050765018497745},638609.06138784043,600969.23255707917,570605.38178860128,565518.96102936089]
[3,25,25000,23875,{"$f":"+(1+VLOOKUP(A38,hozamok!$A$11:$E$40,3,FALSE))^(1/12)","v":1.0052655385664466},667103.32049362152,627771.04570264893,595637.41028998618,586485.04284251318,{"$f":"+(1+VLOOKUP(A38,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0052655385664466},667103.32049362152,627771.04570264893,589669.1357877946,583448.55829285039,{"$f":"+(1+VLOOKUP(A38,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0052655385664466},667103.32049362152,627771.04570264893,593095.42385289189,587584.21589857934]
[3,26,25000,23875,{"$f":"+(1+VLOOKUP(A39,hozamok!$A$11:$E$40,3,FALSE))^(1/12)","v":1.0052655385664466},695747.61721964646,654698.4003751342,618232.67594840168,608348.33288002398,{"$f":"+(1+VLOOKUP(A39,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0052655385664466},695747.61721964646,654698.4003751342,611786.11308997928,605070.88778961881,{"$f":"+(1+VLOOKUP(A39,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0052655385664466},695747.61721964646,654698.4003751342,615486.53754854924,609534.96373311046]
[3,27,25000,23875,{"$f":"+(1+VLOOKUP(A40,hozamok!$A$11:$E$40,3,FALSE))^(1/12)","v":1.0052655385664466},724542.74159479106,681751.88461963832,640736.71897649323,630094.69103579223,{"$f":"+(1+VLOOKUP(A40,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0052655385664466},724542.74159479106,681751.88461963832,633794.95560317917,626568.04240419006,{"$f":"+(1+VLOOKUP(A40,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0052655385664466},724542.74159479106,681751.88461963832,637779.15803803736,631371.79876406887]
[3,28,25000,23875,{"$f":"+(1+VLOOKUP(A41,hozamok!$A$11:$E$40,3,FALSE))^(1/12)","v":1.0052655385664466},753489.48780785862,708932.08923570812,663149.90766239737,651724.74269899505,{"$f":"+(1+VLOOKUP(A41,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0052655385664466},753489.48780785862,708932.08923570812,655696.19202227099,647940.74679257942,{"$f":"+(1+VLOOKUP(A41,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0052655385664466},753489.48780785862,708932.08923570812,659973.71856964356,653095.31213882298]
[3,29,25000,23875,{"$f":"+(1+VLOOKUP(A42,hozamok!$A$11:$E$40,3,FALSE))^(1/12)","v":1.0052655385664466},782588.65422948415,736239.6077902359,685472.60880738089,673239.10991402797,{"$f":"+(1+VLOOKUP(A42,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0052655385664466},782588.65422948415,736239.6077902359,677490.34845722548,669189.72141566058,{"$f":"+(1+VLOOKUP(A42,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0052655385664466},782588.65422948415,736239.6077902359,682070.65048589872,674706.09193699819]
[3,30,25000,23875,{"$f":"+(1+VLOOKUP(A43,hozamok!$A$11:$E$40,3,FALSE))^(1/12)","v":1.0052655385664466},811841.04343415424,763675.03663042188,707705.18773184426,694638.4113983938,{"$f":"+(1+VLOOKUP(A43,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0052655385664466},811841.04343415424,763675.03663042188,699177.94844574528,690315.68256345217,{"$f":"+(1+VLOOKUP(A43,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0052655385664466},811841.04343415424,763675.03663042188,704070.38323196,696204.72318639676]
[3,31,25000,23875,{"$f":"+(1+VLOOKUP(A44,hozamok!$A$11:$E$40,3,FALSE))^(1/12)","v":1.0052655385664466},841247.46222234226,791238.97489679744,729848.0082812995,715923.26256049564,{"$f":"+(1+VLOOKUP(A44,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0052655385664466},841247.46222234226,791238.97489679744,720759.5129658418,711319.34237926325,{"$f":"+(1+VLOOKUP(A44,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0052655385664466},841247.46222234226,791238.97489679744,725973.34436395695,717591.78787883534]
[3,32,25000,23875,{"$f":"+(1+VLOOKUP(A45,hozamok!$A$11:$E$40,3,FALSE))^(1/12)","v":1.0052655385664466},870808.72164276056,818932.0245363093,751901.43283232523,737094.27551733539,{"$f":"+(1+VLOOKUP(A45,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0052655385664466},870808.72164276056,818932.0245363093,742235.56044834969,732201.40888369945,{"$f":"+(1+VLOOKUP(A45,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0052655385664466},870808.72164276056,818932.0245363093,747779.95955730102,738867.8649859]
[3,33,25000,23875,{"$f":"+(1+VLOOKUP(A46,hozamok!$A$11:$E$40,3,FALSE))^(1/12)","v":1.0052655385664466},900525.63701472979,846754.79031546472,773865.82229849696,758152.05911211693,{"$f":"+(1+VLOOKUP(A46,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0052655385664466},900525.63701472979,846754.79031546472,763606.60678938054,752962.58599852957,{"$f":"+(1+VLOOKUP(A46,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0052655385664466},900525.63701472979,846754.79031546472,769490.65261495835,760033.53047461959]
[3,34,25000,23875,{"$f":"+(1+VLOOKUP(A47,hozamok!$A$11:$E$40,3,FALSE))^(1/12)","v":1.0052655385664466},930399.02795066591,874707.87983353867,{"$f":"+H46+C47/((1+$C$8)^(B47-1))","v":795741.53613629355},{"$f":"+I46+C47/((1+$C$9)^(B47-1))","v":779097.21893175575},{"$f":"+(1+VLOOKUP(A47,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0052655385664466},930399.02795066591,874707.87983353867,784873.16536271619,773603.57357041468,{"$f":"+(1+VLOOKUP(A47,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0052655385664466},930399.02795066591,874707.87983353867,791105.84547568625,781089.35732305783]
[3,35,25000,23875,{"$f":"+(1+VLOOKUP(A48,hozamok!$A$11:$E$40,3,FALSE))^(1/12)","v":1.0052655385664466},960429.71837868576,902791.90353584278,817528.93235097977,799930.35732429428,{"$f":"+(1+VLOOKUP(A48,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0052655385664466},960429.71837868576,902791.90353584278,806035.74703214038,794125.06739449943,{"$f":"+(1+VLOOKUP(A48,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0052655385664466},960429.71837868576,902791.90353584278,812625.95822223334,802035.91553582461]
[3,36,25000,23875,{"$f":"+(1+VLOOKUP(A49,hozamok!$A$11:$E$40,3,FALSE))^(1/12)","v":1.0052655385664466},990618.53656533139,931007.47472705634,839228.36750246538,820652.07341622468,{"$f":"+(1+VLOOKUP(A49,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0052655385664466},990618.53656533139,931007.47472705634,827094.86016371113,814527.75923786685,{"$f":"+(1+VLOOKUP(A49,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0052655385664466},990618.53656533139,931007.47472705634,834051.40908950358,822873.77215950645]
[4,37,25000,23875,{"$f":"+(1+VLOOKUP(A50,hozamok!$A$11:$E$40,3,FALSE))^(1/12)","v":1.0053771475887341},1021079.6673302973,959461.78308402328,860840.19671114034,841262.96312971844,{"$f":"+(1+VLOOKUP(A50,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0053771475887341},1021079.6673302973,959461.78308402328,848051.01063797215,834812.33686285745,{"$f":"+(1+VLOOKUP(A50,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0053771475887341},1021079.6673302973,959461.78308402328,855382.61447268492,843603.49129801721]
[4,38,25000,23875,{"$f":"+(1+VLOOKUP(A51,hozamok!$A$11:$E$40,3,FALSE))^(1/12)","v":1.0053771475887341},1051704.5920911061,988052.54912609747,882364.77366368636,861763.61919976457,{"$f":"+(1+VLOOKUP(A51,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0053771475887341},1051704.5920911061,988052.54912609747,868904.70186210575,854979.48405025317,{"$f":"+(1+VLOOKUP(A51,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0053771475887341},1051704.5920911061,988052.54912609747,876619.98893534113,864225.63412786892]
[4,39,25000,23875,{"$f":"+(1+VLOOKUP(A52,hozamok!$A$11:$E$40,3,FALSE))^(1/12)","v":1.0053771475887341},1082494.1915922477,1016780.4272603231,903802.45061886543,882154.63119121525,{"$f":"+(1+VLOOKUP(A52,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0053771475887341},1082494.1915922477,1016780.4272603231,889656.43478202506,875029.88062232721,{"$f":"+(1+VLOOKUP(A52,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0053771475887341},1082494.1915922477,1016780.4272603231,897763.94521746936,884740.75891336356]
[4,40,25000,23875,{"$f":"+(1+VLOOKUP(A53,hozamok!$A$11:$E$40,3,FALSE))^(1/12)","v":1.0053771475887341},1113449.3513141049,1045646.0750320693,925153.57841328438,902436.58551574091,{"$f":"+(1+VLOOKUP(A53,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0053771475887341},1113449.3513141049,1045646.0750320693,910306.70789440814,894964.20246576064,{"$f":"+(1+VLOOKUP(A53,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0053771475887341},1113449.3513141049,1045646.0750320693,918814.89424352115,905149.42102170584]
[4,41,25000,23875,{"$f":"+(1+VLOOKUP(A54,hozamok!$A$11:$E$40,3,FALSE))^(1/12)","v":1.0053771475887341},1144570.9614984193,1074650.1531400811,946418.50646713667,922610.06544869451,{"$f":"+(1+VLOOKUP(A54,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0053771475887341},1144570.9614984193,1074650.1531400811,930856.01725867239,914783.12155442592,{"$f":"+(1+VLOOKUP(A54,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0053771475887341},1144570.9614984193,1074650.1531400811,939773.24513038865,925452.17293803766]
[4,42,25000,23875,{"$f":"+(1+VLOOKUP(A55,hozamok!$A$11:$E$40,3,FALSE))^(1/12)","v":1.0053771475887341},1175859.9171738939,1103793.3254516011,967597.58278992074,942675.65114588535,{"$f":"+(1+VLOOKUP(A55,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0053771475887341},1175859.9171738939,1103793.3254516011,951304.85650889133,934487.30597203888,{"$f":"+(1+VLOOKUP(A55,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0053771475887341},1175859.9171738939,1103793.3254516011,960639.40519535576,945649.56428039423]
[4,43,25000,23875,{"$f":"+(1+VLOOKUP(A56,hozamok!$A$11:$E$40,3,FALSE))^(1/12)","v":1.0053771475887341},1207317.118181933,1133076.2590175653,988691.15398613515,962633.91966026358,{"$f":"+(1+VLOOKUP(A56,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0053771475887341},1207317.118181933,1133076.2590175653,971653.71686565236,954077.41993467917,{"$f":"+(1+VLOOKUP(A56,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0053771475887341},1207317.118181933,1133076.2590175653,981413.77996401407,965742.14181458321]
[4,44,25000,23875,{"$f":"+(1+VLOOKUP(A57,hozamok!$A$11:$E$40,3,FALSE))^(1/12)","v":1.0053771475887341},1238943.4692025206,1162499.6240878708,1009699.5652609513,982485.44495851535,{"$f":"+(1+VLOOKUP(A57,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0053771475887341},1238943.4692025206,1162499.6240878708,991903.08714785683,973554.12381318083,{"$f":"+(1+VLOOKUP(A57,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0053771475887341},1238943.4692025206,1162499.6240878708,1002096.7731781442,985730.44946898601]
[4,45,25000,23875,{"$f":"+(1+VLOOKUP(A58,hozamok!$A$11:$E$40,3,FALSE))^(1/12)","v":1.0053771475887341},1270739.8797802392,1192064.0941267172,1030623.1604258624,1002230.797937569,{"$f":"+(1+VLOOKUP(A58,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0053771475887341},1270739.8797802392,1192064.0941267172,1012053.4537844625,992918.07415539282,{"$f":"+(1+VLOOKUP(A58,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0053771475887341},1270739.8797802392,1192064.0941267172,1022688.7868035623,1005615.0283492828]
[4,46,25000,23875,{"$f":"+(1+VLOOKUP(A59,hozamok!$A$11:$E$40,3,FALSE))^(1/12)","v":1.0053771475887341},1302707.2643504262,1221770.3458280209,1051462.2819043105,1021870.546441013,{"$f":"+(1+VLOOKUP(A59,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0053771475887341},1302707.2643504262,1221770.3458280209,1032105.3008261686,1012169.9237083112,{"$f":"+(1+VLOOKUP(A59,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0053771475887341},1302707.2643504262,1221770.3458280209,1043190.221037932,1025396.4167531005]
[4,47,25000,23875,{"$f":"+(1+VLOOKUP(A60,hozamok!$A$11:$E$40,3,FALSE))^(1/12)","v":1.0053771475887341},1334846.5422654727,1251619.0591309043,1072217.2707372901,1041405.2552754264,{"$f":"+(1+VLOOKUP(A60,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0053771475887341},1334846.5422654727,1251619.0591309043,1052059.1099570433,1031310.321440082,{"$f":"+(1+VLOOKUP(A60,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0053771475887341},1334846.5422654727,1251619.0591309043,1063601.4743185423,1045075.1501845851]
[4,48,25000,23875,{"$f":"+(1+VLOOKUP(A61,hozamok!$A$11:$E$40,3,FALSE))^(1/12)","v":1.0053771475887341},1367158.6378212639,1281610.9172352583,1092888.4665889298,1060835.4862266218,{"$f":"+(1+VLOOKUP(A61,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0053771475887341},1367158.6378212639,1281610.9172352583,1071915.3605060952,1050339.9125618788,{"$f":"+(1+VLOOKUP(A61,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0053771475887341},1367158.6378212639,1281610.9172352583,1083922.9433300507,1064651.7613688991]
[5,49,25000,23875,{"$f":"+(1+VLOOKUP(A62,hozamok!$A$11:$E$40,3,FALSE))^(1/12)","v":1.0054146872232279},1399696.7414101809,1311795.6140815502,1113476.2077520504,1080161.798075801,{"$f":"+(1+VLOOKUP(A62,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0054146872232279},1399696.7414101809,1311795.6140815502,1091674.5294587873,1069259.3385496512,{"$f":"+(1+VLOOKUP(A62,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0054146872232279},1399696.7414101809,1311795.6140815502,1104155.0230121932,1084126.7802666419]
[5,50,25000,23875,{"$f":"+(1+VLOOKUP(A63,hozamok!$A$11:$E$40,3,FALSE))^(1/12)","v":1.0054146872232279},1432411.0286528692,1342126.2001205042,1133980.8311537018,1099384.7466156252,{"$f":"+(1+VLOOKUP(A63,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0054146872232279},1432411.0286528692,1342126.2001205042,1111337.0914684951,1088069.2371657493,{"$f":"+(1+VLOOKUP(A63,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0054146872232279},1432411.0286528692,1342126.2001205042,1124298.1065674589,1103500.7340881969]
[5,51,25000,23875,{"$f":"+(1+VLOOKUP(A64,hozamok!$A$11:$E$40,3,FALSE))^(1/12)","v":1.0054146872232279},1465302.4535287074,1372603.3804662598,1154402.6723606766,1118504.8846661979,{"$f":"+(1+VLOOKUP(A64,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0054146872232279},1465302.4535287074,1372603.3804662598,1130903.5188679092,1106770.2424804221,{"$f":"+(1+VLOOKUP(A64,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0054146872232279},1465302.4535287074,1372603.3804662598,1144352.585468733,1122774.1473080039]
[5,52,25000,23875,{"$f":"+(1+VLOOKUP(A65,hozamok!$A$11:$E$40,3,FALSE))^(1/12)","v":1.0054146872232279},1498371.9751825745,1403227.8636409256,1174742.0655850023,1137522.7620909638,{"$f":"+(1+VLOOKUP(A65,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0054146872232279},1498371.9751825745,1403227.8636409256,1150374.2816803812,1125362.9848931916,{"$f":"+(1+VLOOKUP(A65,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0054146872232279},1498371.9751825745,1403227.8636409256,1164318.8494669036,1141947.5416787569]
[5,53,25000,23875,{"$f":"+(1+VLOOKUP(A66,hozamok!$A$11:$E$40,3,FALSE))^(1/12)","v":1.0054146872232279},1531620.5579528189,1434000.361591052,1194999.3436894102,1156438.9258125217,{"$f":"+(1+VLOOKUP(A66,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0054146872232279},1531620.5579528189,1434000.361591052,1169749.8476312147,1143848.0911541029,{"$f":"+(1+VLOOKUP(A66,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0054146872232279},1531620.5579528189,1434000.361591052,1184197.2865984375,1161021.4362455287]
[5,54,25000,23875,{"$f":"+(1+VLOOKUP(A67,hozamok!$A$11:$E$40,3,FALSE))^(1/12)","v":1.0054146872232279},1565049.1713993798,1464921.5897041815,1215174.8381927831,1175253.919828353,{"$f":"+(1+VLOOKUP(A67,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0054146872232279},1565049.1713993798,1464921.5897041815,1189030.6821589007,1162226.1843848522,{"$f":"+(1+VLOOKUP(A67,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0054146872232279},1565049.1713993798,1464921.5897041815,1203988.2831929203,1179996.3473598217]
[5,55,25000,23875,{"$f":"+(1+VLOOKUP(A68,hozamok!$A$11:$E$40,3,FALSE))^(1/12)","v":1.0054146872232279},1598658.7903320603,1495992.2668254795,1235268.8792755806,1193968.2852264659,{"$f":"+(1+VLOOKUP(A68,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0054146872232279},1598658.7903320603,1495992.2668254795,1208217.2484262988,1180497.8840997913,{"$f":"+(1+VLOOKUP(A68,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0054146872232279},1598658.7903320603,1495992.2668254795,1223692.2238805655,1198872.7886935466]
[5,56,25000,23875,{"$f":"+(1+VLOOKUP(A69,hozamok!$A$11:$E$40,3,FALSE))^(1/12)","v":1.0054146872232279},1632450.3948389529,1527213.1152744466,1255281.7957852432,1212582.5602009571,{"$f":"+(1+VLOOKUP(A69,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0054146872232279},1632450.3948389529,1527213.1152744466,1227310.0073317632,1198663.8062268114,{"$f":"+(1+VLOOKUP(A69,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0054146872232279},1632450.3948389529,1527213.1152744466,1243309.4915996897,1217651.2712529276]
[5,57,25000,23875,{"$f":"+(1+VLOOKUP(A70,hozamok!$A$11:$E$40,3,FALSE))^(1/12)","v":1.0054146872232279},1666424.9703150215,1558584.86086171,1275213.9152415732,1231097.2800674886,{"$f":"+(1+VLOOKUP(A70,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0054146872232279},1666424.9703150215,1558584.86086171,1246309.4175202139,1216724.5631281054,{"$f":"+(1+VLOOKUP(A70,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0054146872232279},1666424.9703150215,1558584.86086171,1262840.4676041543,1236332.3033923362]
[5,58,25000,23875,{"$f":"+(1+VLOOKUP(A71,hozamok!$A$11:$E$40,3,FALSE))^(1/12)","v":1.0054146872232279},1700583.5074908349,1590108.2329058975,1295065.5638420954,1249512.9772786824,{"$f":"+(1+VLOOKUP(A71,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0054146872232279},1700583.5074908349,1590108.2329058975,1265215.9353941546,1234680.7636208104,{"$f":"+(1+VLOOKUP(A71,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0054146872232279},1700583.5074908349,1590108.2329058975,1282285.5314707751,1254916.390828053]
[5,59,25000,23875,{"$f":"+(1+VLOOKUP(A72,hozamok!$A$11:$E$40,3,FALSE))^(1/12)","v":1.0054146872232279},1734927.0024614583,1621783.964250592,1314837.0664673951,1267830.1814394337,{"$f":"+(1+VLOOKUP(A72,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0054146872232279},1734927.0024614583,1621783.964250592,1284030.0151246365,1252533.0129975304,{"$f":"+(1+VLOOKUP(A72,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0054146872232279},1734927.0024614583,1621783.964250592,1301645.0611067,1273404.0366519578]
[5,60,25000,23875,{"$f":"+(1+VLOOKUP(A73,hozamok!$A$11:$E$40,3,FALSE))^(1/12)","v":1.0054146872232279},1769456.4567155002,1653612.7912813686,1334528.7466864346,1286049.4193221405,{"$f":"+(1+VLOOKUP(A73,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0054146872232279},1769456.4567155002,1653612.7912813686,1302752.1086621678,1270281.9130467407,{"$f":"+(1+VLOOKUP(A73,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0054146872232279},1769456.4567155002,1653612.7912813686,1320919.432756752,1291795.7413451485]
[6,61,25000,23875,{"$f":"+(1+VLOOKUP(A74,hozamok!$A$11:$E$40,3,FALSE))^(1/12)","v":1.0053908923566586},1804130.1783123645,1685555.5383447483,1354140.9267618498,1304171.2148818537,{"$f":"+(1+VLOOKUP(A74,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0053908923566586},1804130.1783123645,1685555.5383447483,1321382.6657475713,1287928.0620730733,{"$f":"+(1+VLOOKUP(A74,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0053908923566586},1804130.1783123645,1685555.5383447483,1340109.0210107428,1310092.0027914906]
[6,62,25000,23875,{"$f":"+(1+VLOOKUP(A75,hozamok!$A$11:$E$40,3,FALSE))^(1/12)","v":1.0053908923566586},1838990.8222099622,1717651.9115657408,1373673.9276552224,1322196.0892713442,{"$f":"+(1+VLOOKUP(A75,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0053908923566586},1838990.8222099622,1717651.9115657408,1339922.1339227872,1305472.0549174862,{"$f":"+(1+VLOOKUP(A75,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0053908923566586},1838990.8222099622,1717651.9115657408,1359214.198810752,1328293.3162910948]
[6,63,25000,23875,{"$f":"+(1+VLOOKUP(A76,hozamok!$A$11:$E$40,3,FALSE))^(1/12)","v":1.0053908923566586},1874039.3960862956,1749902.6497974026,1393128.0690323338,1340124.5608560913,{"$f":"+(1+VLOOKUP(A76,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0053908923566586},1874039.3960862956,1749902.6497974026,1358370.9585416245,1322914.4829773139,{"$f":"+(1+VLOOKUP(A76,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0053908923566586},1874039.3960862956,1749902.6497974026,1378235.3374583754,1346400.1745737251]
[6,64,25000,23875,{"$f":"+(1+VLOOKUP(A77,hozamok!$A$11:$E$40,3,FALSE))^(1/12)","v":1.0053908923566586},1909276.9130516506,1782308.4954462466,1412503.6692683965,1357957.1452291892,{"$f":"+(1+VLOOKUP(A77,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0053908923566586},1909276.9130516506,1782308.4954462466,1376729.5827804587,1340255.9342262044,{"$f":"+(1+VLOOKUP(A77,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0053908923566586},1909276.9130516506,1782308.4954462466,1397172.806621941,1364413.0678121385]
[6,65,25000,23875,{"$f":"+(1+VLOOKUP(A78,hozamok!$A$11:$E$40,3,FALSE))^(1/12)","v":1.0053908923566586},1944704.3916778818,1814870.1944893321,1431801.0454532634,1375694.3552261752,{"$f":"+(1+VLOOKUP(A78,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0053908923566586},1944704.3916778818,1814870.1944893321,1394998.4476488784,1357496.9932339382,{"$f":"+(1+VLOOKUP(A78,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0053908923566586},1944704.3916778818,1814870.1944893321,1416026.9743436936,1382332.4836353534]
[{"$f":"+ROUNDUP(B79/12,0)","v":6},66,{"$f":"+$C$2","v":25000},23875,{"$f":"+(1+VLOOKUP(A79,hozamok!$A$11:$E$40,3,FALSE))^(1/12)","v":1.0053908923566586},1980322.8560278548,1847588.4964914371,{"$f":"+H78+C79/((1+$C$8)^(B79-1))","v":1451020.5133966189},{"$f":"+I78+C79/((1+$C$9)^(B79-1))","v":1393336.7009397778},{"$f":"+(1+VLOOKUP(A79,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0053908923566586},1980322.8560278548,1847588.4964914371,1413177.9920002786,1374638.2411861348,{"$f":"+(1+VLOOKUP(A79,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0053908923566586},1980322.8560278548,1847588.4964914371,1434798.2070469467,1400158.907141851]
[6,67,25000,23875,{"$f":"+(1+VLOOKUP(A80,hozamok!$A$11:$E$40,3,FALSE))^(1/12)","v":1.0053908923566586},2016133.3356850483,{"$f":"+(G79+D80)*(E80-$K$8)","v":1880464.1546223126},1470162.3876331456,1410884.6897345863,{"$f":"+(1+VLOOKUP(A80,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0053908923566586},{"$f":"+(K79+C80)*J80","v":2016133.3356850483},{"$f":"+(L79+D80)*(J80-$K$8)","v":1880464.1546223126},{"$f":"+M79+C80/((1+$D$8)^(B80-1))","v":1431268.6525424032},{"$f":"+N79+C80/((1+$D$9)^(B80-1))","v":1391680.2559038433},{"$f":"+(1+VLOOKUP(A80,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0053908923566586},{"$f":"+(P79+C80)*O80","v":2016133.3356850483},{"$f":"+(Q79+D80)*(O80-$K$8)","v":1880464.1546223126},{"$f":"+R79+C80/((1+$E$8)^(B80-1))","v":1453486.8695432052},{"$f":"+S79+C80/((1+$E$9)^(B80-1))","v":1417892.8209127076}]
[6,68,25000,23875,{"$f":"+(1+VLOOKUP(A81,hozamok!$A$11:$E$40,3,FALSE))^(1/12)","v":1.0053908923566586},{"$f":"+(F80+C81)*E81","v":2052136.8657833138},1913497.9256740217,1489226.9814276723,1428338.8262616412,{"$f":"+(1+VLOOKUP(A81,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0053908923566586},2052136.8657833138,1913497.9256740217,1449270.8638478357,1408623.6118630213,{"$f":"+(1+VLOOKUP(A81,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0053908923566586},2052136.8657833138,1913497.9256740217,1472093.3250392543,1435534.7050246575]
[6,69,25000,23875,{"$f":"+(1+VLOOKUP(A82,hozamok!$A$11:$E$40,3,FALSE))^(1/12)","v":1.0053908923566586},2088334.4870367988,1946690.5700783597,1508214.6067803013,1445699.6124729477,{"$f":"+(1+VLOOKUP(A82,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0053908923566586},2088334.4870367988,1946690.5700783597,1467185.0583644377,1425468.8802138993,{"$f":"+(1+VLOOKUP(A82,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0053908923566586},2088334.4870367988,1946690.5700783597,1490617.9351442182,1453085.0370630906]
[6,70,25000,23875,{"$f":"+(1+VLOOKUP(A83,hozamok!$A$11:$E$40,3,FALSE))^(1/12)","v":1.0053908923566586},2124727.2457700288,1980042.8519243593,1527125.5744315134,1462967.5476359108,{"$f":"+(1+VLOOKUP(A83,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0053908923566586},2124727.2457700288,1980042.8519243593,1485011.666425738,1442216.6288002341,{"$f":"+(1+VLOOKUP(A83,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0053908923566586},2124727.2457700288,1980042.8519243593,1509061.0598765886,1470544.2921349802]
[6,71,25000,23875,{"$f":"+(1+VLOOKUP(A84,hozamok!$A$11:$E$40,3,FALSE))^(1/12)","v":1.0053908923566586},2161316.1939481511,2013555.5389758802,1545960.1938672545,1480143.1283476935,{"$f":"+(1+VLOOKUP(A84,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0053908923566586},2161316.1939481511,2013555.5389758802,1502751.1162612697,1458867.4221784505,{"$f":"+(1+VLOOKUP(A84,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0053908923566586},2161316.1939481511,2013555.5389758802,1527423.0576712212,1487912.9428817451]
[6,72,25000,23875,{"$f":"+(1+VLOOKUP(A85,hozamok!$A$11:$E$40,3,FALSE))^(1/12)","v":1.0053908923566586},2198102.389207345,2047229.4026892828,1564718.7733239995,1497226.8485494978,{"$f":"+(1+VLOOKUP(A85,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0053908923566586},2198102.389207345,2047229.4026892828,1520403.8340068569,1475421.8216366724,{"$f":"+(1+VLOOKUP(A85,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0053908923566586},2198102.389207345,2047229.4026892828,1545704.2853863013,1505191.4594920443]
[7,73,25000,23875,{"$f":"+(1+VLOOKUP(A86,hozamok!$A$11:$E$40,3,FALSE))^(1/12)","v":1.0053553901872665},2235007.9699277948,2080991.6895318537,1583401.6197937969,1514219.1995407699,{"$f":"+(1+VLOOKUP(A86,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0053553901872665},2235007.9699277948,2080991.6895318537,1537970.2437148518,1491880.3852136431,{"$f":"+(1+VLOOKUP(A86,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0053553901872665},2235007.9699277948,2080991.6895318537,1563905.0983102799,1522380.3097145059]
[7,74,25000,{"$f":"+C87*(1-$J$3)","v":23875},{"$f":"+(1+VLOOKUP(A87,hozamok!$A$11:$E$40,3,FALSE))^(1/12)","v":1.0053553901872665},2272111.1944330903,2114915.1548326616,1602009.0390292932,1531120.6699933296,{"$f":"+(1+VLOOKUP(A87,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0053553901872665},2272111.1944330903,2114915.1548326616,1555450.7673643206,1508243.6677175367,{"$f":"+(1+VLOOKUP(A87,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0053553901872665},2272111.1944330903,2114915.1548326616,1582025.8501687779,1539479.958870389]
[7,75,25000,23875,{"$f":"+(1+VLOOKUP(A88,hozamok!$A$11:$E$40,3,FALSE))^(1/12)","v":1.0053553901872665},2309413.1211828175,2149000.5680447808,1620541.3355487364,1547931.7459654224,{"$f":"+(1+VLOOKUP(A88,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0053553901872665},2309413.1211828175,2149000.5680447808,1572845.8248711808,1524512.2207446599,{"$f":"+(1+VLOOKUP(A88,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0053553901872665},2309413.1211828175,2149000.5680447808,1600066.8931314612,1556490.8698661812]
[7,76,25000,23875,{"$f":"+(1+VLOOKUP(A89,hozamok!$A$11:$E$40,3,FALSE))^(1/12)","v":1.0053553901872665},2346914.8143050261,2183248.7022945927,1638998.8126409594,1564652.9109156991,{"$f":"+(1+VLOOKUP(A89,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0053553901872665},2346914.8143050261,2183248.7022945927,1590155.8340982883,1540686.5926980467,{"$f":"+(1+VLOOKUP(A89,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0053553901872665},2346914.8143050261,2183248.7022945927,1618028.5778188847,1573413.5032061292]
[7,77,25000,23875,{"$f":"+(1+VLOOKUP(A90,hozamok!$A$11:$E$40,3,FALSE))^(1/12)","v":1.0053553901872665},2384617.3436265872,2217660.334399323,1657381.772370344,1581284.6457171186,{"$f":"+(1+VLOOKUP(A90,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0053553901872665},2384617.3436265872,2217660.334399323,1607381.210865475,1556767.3288059442,{"$f":"+(1+VLOOKUP(A90,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0053553901872665},2384617.3436265872,2217660.334399323,1635911.2533093067,1590248.317004706]
[7,78,25000,23875,{"$f":"+(1+VLOOKUP(A91,hozamok!$A$11:$E$40,3,FALSE))^(1/12)","v":1.0053553901872665},2422521.784703712,2252236.2448846595,1675690.515581764,1597827.428670777,{"$f":"+(1+VLOOKUP(A91,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0053553901872665},2422521.784703712,2252236.2448846595,1624522.3689595377,1572754.9711401921,{"$f":"+(1+VLOOKUP(A91,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0053553901872665},2422521.784703712,2252236.2448846595,1653715.2671454726,1606995.7669990116]
[7,79,25000,23875,{"$f":"+(1+VLOOKUP(A92,hozamok!$A$11:$E$40,3,FALSE))^(1/12)","v":1.0053553901872665},2460629.218852635,2286977.2180024581,1693925.3419055084,1614281.735519663,{"$f":"+(1+VLOOKUP(A92,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0053553901872665},2460629.218852635,2286977.2180024581,1641579.720144178,1588650.0586344956,{"$f":"+(1+VLOOKUP(A92,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0053553901872665},2460629.218852635,2286977.2180024581,1671440.9653413699,1623656.3065611112]
[7,80,25000,23875,{"$f":"+(1+VLOOKUP(A93,hozamok!$A$11:$E$40,3,FALSE))^(1/12)","v":1.0053553901872665},2498940.7331804615,2321884.0417485298,1712086.5497621854,1630648.0394623389,{"$f":"+(1+VLOOKUP(A93,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0053553901872665},2498940.7331804615,2321884.0417485298,1658553.6741698943,1604453.1271025925,{"$f":"+(1+VLOOKUP(A93,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0053553901872665},2498940.7331804615,2321884.0417485298,1689088.692388952,1640230.3867103078]
[7,81,25000,23875,{"$f":"+(1+VLOOKUP(A94,hozamok!$A$11:$E$40,3,FALSE))^(1/12)","v":1.0053553901872665},2537457.4206161783,2356957.507880515,1730174.436367606,1646926.81116655,{"$f":"+(1+VLOOKUP(A94,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0053553901872665},2537457.4206161783,2356957.507880515,1675444.6387838239,1620164.7092563149,{"$f":"+(1+VLOOKUP(A94,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0053553901872665},2537457.4206161783,2356957.507880515,1706658.7912648343,1656718.4561253523]
[7,82,25000,23875,{"$f":"+(1+VLOOKUP(A95,hozamok!$A$11:$E$40,3,FALSE))^(1/12)","v":1.0053553901872665},2576180.3799418346,2392198.4119358421,1748189.297737648,1663118.5187827596,{"$f":"+(1+VLOOKUP(A95,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0053553901872665},2576180.3799418346,2392198.4119358421,1692253.0197395384,1635785.3347235473,{"$f":"+(1+VLOOKUP(A95,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0053553901872665},2576180.3799418346,2392198.4119358421,1724151.6034369592,1673120.9611565897]
[7,83,25000,23875,{"$f":"+(1+VLOOKUP(A96,hozamok!$A$11:$E$40,3,FALSE))^(1/12)","v":1.0053553901872665},2615110.7158238851,2427607.5532497712,1766131.4286931006,1679223.627957612,{"$f":"+(1+VLOOKUP(A96,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0053553901872665},2615110.7158238851,2427607.5532497712,1708979.2208067903,1651315.5300660795,{"$f":"+(1+VLOOKUP(A96,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0053553901872665},2615110.7158238851,2427607.5532497712,1741567.4688712324,1689438.3458380417]
[7,84,25000,23875,{"$f":"+(1+VLOOKUP(A97,hozamok!$A$11:$E$40,3,FALSE))^(1/12)","v":1.0053553901872665},2654249.5388447056,2463185.7349735247,1784001.1228644887,1695242.6018473241,{"$f":"+(1+VLOOKUP(A97,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0053553901872665},2654249.5388447056,2463185.7349735247,1725623.6437812126,1666755.8187973562,{"$f":"+(1+VLOOKUP(A97,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0053553901872665},2654249.5388447056,2463185.7349735247,1758906.72603813,1705671.051899428]
[8,85,25000,23875,{"$f":"+(1+VLOOKUP(A98,hozamok!$A$11:$E$40,3,FALSE))^(1/12)","v":1.0053647985923733},2693623.1729993164,2498957.1633674246,1801798.6726968794,1711175.901131005,{"$f":"+(1+VLOOKUP(A98,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0053647985923733},2693623.1729993164,2498957.1633674246,1742186.688493971,1682106.7214001257,{"$f":"+(1+VLOOKUP(A98,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0053647985923733},2693623.1729993164,2498957.1633674246,1776169.7119192767,1721819.5187781239]
[8,86,25000,23875,{"$f":"+(1+VLOOKUP(A99,hozamok!$A$11:$E$40,3,FALSE))^(1/12)","v":1.0053647985923733},2733208.0387710165,2534899.6982527953,1819524.369454667,1727023.9840239044,{"$f":"+(1+VLOOKUP(A99,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0053647985923733},2733208.0387710165,2534899.6982527953,1758668.7528213682,1697368.7553439834,{"$f":"+(1+VLOOKUP(A99,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0053647985923733},2733208.0387710165,2534899.6982527953,1793356.7620139951,1737884.1836310565]
[8,87,25000,23875,{"$f":"+(1+VLOOKUP(A100,hozamok!$A$11:$E$40,3,FALSE))^(1/12)","v":1.0053647985923733},2773005.2693748879,2571014.1580881868,1837178.5032263398,1742787.3062905897,{"$f":"+(1+VLOOKUP(A100,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0053647985923733},2773005.2693748879,2571014.1580881868,1775070.2326944012,1712542.4351028171,{"$f":"+(1+VLOOKUP(A100,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0053647985923733},2773005.2693748879,2571014.1580881868,1810468.2103458252,1753865.4813465388]
[8,88,25000,23875,{"$f":"+(1+VLOOKUP(A101,hozamok!$A$11:$E$40,3,FALSE))^(1/12)","v":1.0053647985923733},2813016.0041054832,2607301.3652471052,1854761.362929228,1758466.3212580534,{"$f":"+(1+VLOOKUP(A101,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0053647985923733},2813016.0041054832,2607301.3652471052,1791391.5221082736,1727628.2721721481,{"$f":"+(1+VLOOKUP(A101,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0053647985923733},2813016.0041054832,2607301.3652471052,1827504.389469017,1769763.8445560432]
[8,89,25000,23875,{"$f":"+(1+VLOOKUP(A102,hozamok!$A$11:$E$40,3,FALSE))^(1/12)","v":1.0053647985923733},2853241.388369441,2643762.1460367399,1872273.2363142318,1774061.4798287502,{"$f":"+(1+VLOOKUP(A102,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0053647985923733},2853241.388369441,2643762.1460367399,1807633.013131859,1742626.7750863743,{"$f":"+(1+VLOOKUP(A102,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0053647985923733},2853241.388369441,2643762.1460367399,1844465.6304749933,1785579.7036459129]
[8,90,25000,23875,{"$f":"+(1+VLOOKUP(A103,hozamok!$A$11:$E$40,3,FALSE))^(1/12)","v":1.0053647985923733},2893682.5737182759,2680397.3307167785,1889714.4099705298,1789573.2304935639,{"$f":"+(1+VLOOKUP(A103,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0053647985923733},2893682.5737182759,2680397.3307167785,1823795.0959171196,1757538.4494359121,{"$f":"+(1+VLOOKUP(A103,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0053647985923733},2893682.5737182759,2680397.3307167785,1861352.2629987835,1801313.4867690129]
[8,91,25000,23875,{"$f":"+(1+VLOOKUP(A104,hozamok!$A$11:$E$40,3,FALSE))^(1/12)","v":1.0053647985923733},2934340.7178813443,2717207.7535183132,1907085.1693302705,1805002.0193447052,{"$f":"+(1+VLOOKUP(A104,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0053647985923733},2934340.7178813443,2717207.7535183132,1839878.1587084788,1772363.79788424,{"$f":"+(1+VLOOKUP(A104,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0053647985923733},2934340.7178813443,2717207.7535183132,1878164.6152254308,1816965.6198563206]
[8,92,25000,23875,{"$f":"+(1+VLOOKUP(A105,hozamok!$A$11:$E$40,3,FALSE))^(1/12)","v":1.0053647985923733},2975216.9847989869,2754194.2526628375,1924385.7986732423,1820348.2900885406,{"$f":"+(1+VLOOKUP(A105,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0053647985923733},2975216.9847989869,2754194.2526628375,1855882.5878521467,1787103.3201848429,{"$f":"+(1+VLOOKUP(A105,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0053647985923733},2975216.9847989869,2754194.2526628375,1894903.0138963705,1832536.5266284561]
[8,93,25000,23875,{"$f":"+(1+VLOOKUP(A106,hozamok!$A$11:$E$40,3,FALSE))^(1/12)","v":1.0053647985923733},3016312.5446558511,2791357.6703813341,1941616.5811315267,1835612.4840583531,{"$f":"+(1+VLOOKUP(A106,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0053647985923733},3016312.5446558511,2791357.6703813341,1871808.7678054019,1801757.5131980581,{"$f":"+(1+VLOOKUP(A106,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0053647985923733},3016312.5446558511,2791357.6703813341,1911567.7843157793,1848026.6286071534]
[8,94,25000,23875,{"$f":"+(1+VLOOKUP(A107,hozamok!$A$11:$E$40,3,FALSE))^(1/12)","v":1.0053647985923733},3057628.5739143877,2828698.8529334529,1958777.7986941314,1850795.0402270337,{"$f":"+(1+VLOOKUP(A107,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0053647985923733},3057628.5739143877,2828698.8529334529,1887657.0811458263,1816326.8709078247,{"$f":"+(1+VLOOKUP(A107,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0053647985923733},3057628.5739143877,2828698.8529334529,1928159.2503568982,1863436.3451266708]
[8,95,25000,23875,{"$f":"+(1+VLOOKUP(A108,hozamok!$A$11:$E$40,3,FALSE))^(1/12)","v":1.0053647985923733},3099166.2553485334,2866218.6506267814,1975869.7322116052,1865896.3952197053,{"$f":"+(1+VLOOKUP(A108,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0053647985923733},3099166.2553485334,2866218.6506267814,1903427.9085804953,1830811.8844383354,{"$f":"+(1+VLOOKUP(A108,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0053647985923733},3099166.2553485334,2866218.6506267814,1944677.734468326,1878766.0933451429]
[8,96,25000,23875,{"$f":"+(1+VLOOKUP(A109,hozamok!$A$11:$E$40,3,FALSE))^(1/12)","v":1.0053647985923733},3140926.7780775675,2903917.9178362079,1992892.6614006343,1880916.9833262805,{"$f":"+(1+VLOOKUP(A109,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0053647985923733},3140926.7780775675,2903917.9178362079,1919121.6289551232,1845213.0420705916,{"$f":"+(1+VLOOKUP(A109,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0053647985923733},3140926.7780775675,2903917.9178362079,1961123.5576802869,1894016.2882558738]
[9,97,25000,23875,{"$f":"+(1+VLOOKUP(A110,hozamok!$A$11:$E$40,3,FALSE))^(1/12)","v":1.0053812949770715},3182963.5639462126,2941845.811021666,2009846.8648486203,1895857.2365139497,{"$f":"+(1+VLOOKUP(A110,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0053812949770715},3182963.5639462126,2941845.811021666,1934738.6192631642,1859530.8292588636,{"$f":"+(1+VLOOKUP(A110,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0053812949770715},3182963.5639462126,2941845.811021666,1977497.0396108693,1909187.3426985713]
[9,98,25000,23875,{"$f":"+(1+VLOOKUP(A111,hozamok!$A$11:$E$40,3,FALSE))^(1/12)","v":1.0053812949770715},3225226.5621595047,2979955.7514511207,{"$f":"+H110+C111/((1+$C$8)^(B111-1))","v":2026732.6200182387},{"$f":"+I110+C111/((1+$C$9)^(B111-1))","v":1910717.5844396043},{"$f":"+(1+VLOOKUP(A111,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0053812949770715},3225226.5621595047,2979955.7514511207,1950279.2546548683,1873765.7286470544,{"$f":"+(1+VLOOKUP(A111,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0053812949770715},3225226.5621595047,2979955.7514511207,1993798.498472237,1924279.6673705224]
[9,99,25000,23875,{"$f":"+(1+VLOOKUP(A112,hozamok!$A$11:$E$40,3,FALSE))^(1/12)","v":1.0053812949770715},3267716.9900327981,3018248.6129194563,2043550.2032519807,1925498.4544621934,{"$f":"+(1+VLOOKUP(A112,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0053812949770715},3267716.9900327981,3018248.6129194563,1965743.9084462924,1887918.2200849701,{"$f":"+(1+VLOOKUP(A112,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0053812949770715},3267716.9900327981,3018248.6129194563,2010028.251076814,1939293.6708377122]
[9,100,25000,23875,{"$f":"+(1+VLOOKUP(A113,hozamok!$A$11:$E$40,3,FALSE))^(1/12)","v":1.0053812949770715},3310436.0714321798,3056725.27341562,2060299.8897766746,1940200.2716550131,{"$f":"+(1+VLOOKUP(A113,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0053812949770715},3310436.0714321798,3056725.27341562,1981132.9521282695,1901988.7806444943,{"$f":"+(1+VLOOKUP(A113,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0053812949770715},3310436.0714321798,3056725.27341562,2026186.6128434413,1954229.7595458839]
[9,101,25000,23875,{"$f":"+(1+VLOOKUP(A114,hozamok!$A$11:$E$40,3,FALSE))^(1/12)","v":1.0053812949770715},3353385.036809721,3095386.615142752,2076981.9537079905,1954823.4588179314,{"$f":"+(1+VLOOKUP(A114,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0053812949770715},3353385.036809721,3095386.615142752,1996446.7553753313,1915977.884635671,{"$f":"+(1+VLOOKUP(A114,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0053812949770715},3353385.036809721,3095386.615142752,2042273.8978035073,1969088.337831541]
[9,102,25000,23875,{"$f":"+(1+VLOOKUP(A115,hozamok!$A$11:$E$40,3,FALSE))^(1/12)","v":1.0053812949770715},3396565.1232389188,3134233.5245384127,2093596.6680549264,1969368.4364895471,{"$f":"+(1+VLOOKUP(A115,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0053812949770715},3396565.1232389188,3134233.5245384127,2011685.686054589,1929886.0036226928,{"$f":"+(1+VLOOKUP(A115,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0053812949770715},3396565.1232389188,3134233.5245384127,2058290.4186070506,1983869.8079328947]
[9,103,25000,23875,{"$f":"+(1+VLOOKUP(A116,hozamok!$A$11:$E$40,3,FALSE))^(1/12)","v":1.0053812949770715},3439977.5744503275,3173266.8922949079,2110144.3047242765,1983835.6229592841,{"$f":"+(1+VLOOKUP(A116,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0053812949770715},3439977.5744503275,3173266.8922949079,2026850.1102345707,1943713.6064397965,{"$f":"+(1+VLOOKUP(A116,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0053812949770715},3439977.5744503275,3173266.8922949079,2074236.4865288364,1998574.5700007516]
[9,104,25000,23875,{"$f":"+(1+VLOOKUP(A117,hozamok!$A$11:$E$40,3,FALSE))^(1/12)","v":1.0053812949770715},3483623.6408673828,3212487.6133797104,2126625.1345250793,1998225.4342794197,{"$f":"+(1+VLOOKUP(A117,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0053812949770715},3483623.6408673828,3212487.6133797104,2041940.392194014,1957461.1592070682,{"$f":"+(1+VLOOKUP(A117,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0053812949770715},3483623.6408673828,3212487.6133797104,2090112.4114744063,2013203.0221093467]
[9,105,25000,23875,{"$f":"+(1+VLOOKUP(A118,hozamok!$A$11:$E$40,3,FALSE))^(1/12)","v":1.0053812949770715},3527504.5796424169,3251896.5870559798,2143039.427173052,2012538.284277051,{"$f":"+(1+VLOOKUP(A118,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0053812949770715},3527504.5796424169,3251896.5870559798,2056956.8944306178,1971129.1253461554,{"$f":"+(1+VLOOKUP(A118,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0053812949770715},3527504.5796424169,3251896.5870559798,2105918.5019860999,2027755.5602671197]
[9,106,25000,23875,{"$f":"+(1+VLOOKUP(A119,hozamok!$A$11:$E$40,3,FALSE))^(1/12)","v":1.0053812949770715},3571621.6546928701,3291494.7169031813,2159387.4512950028,2026774.5845659948,{"$f":"+(1+VLOOKUP(A119,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0053812949770715},3571621.6546928701,3291494.7169031813,2071899.9776697492,1984717.9655958887,{"$f":"+(1+VLOOKUP(A119,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0053812949770715},3571621.6546928701,3291494.7169031813,2121655.0652490528,2042232.5784274351]
[9,107,25000,23875,{"$f":"+(1+VLOOKUP(A120,hozamok!$A$11:$E$40,3,FALSE))^(1/12)","v":1.0053812949770715},3615976.1367376954,3331282.910837804,2175669.4744332279,2040934.7445586254,{"$f":"+(1+VLOOKUP(A120,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0053812949770715},3615976.1367376954,3331282.910837804,2086770.0008731096,1998228.1380278131,{"$f":"+(1+VLOOKUP(A120,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0053812949770715},3615976.1367376954,3331282.910837804,2137322.4070971659,2056634.4684992479]
[9,108,25000,23875,{"$f":"+(1+VLOOKUP(A121,hozamok!$A$11:$E$40,3,FALSE))^(1/12)","v":1.0053812949770715},3660569.3033339591,3371262.0811341768,2191885.7630498889,2055019.1714776484,{"$f":"+(1+VLOOKUP(A121,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0053812949770715},3660569.3033339591,3371262.0811341768,2101567.3212473569,2011660.0980616293,{"$f":"+(1+VLOOKUP(A121,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0053812949770715},3660569.3033339591,3371262.0811341768,2152920.8320190492,2070961.6203577116]
[10,109,25000,23875,{"$f":"+(1+VLOOKUP(A122,hozamok!$A$11:$E$40,3,FALSE))^(1/12)","v":1.0055244447634688},3705930.0273721637,3411919.1575933392,2208036.5825313753,2069028.2703678119,{"$f":"+(1+VLOOKUP(A122,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0055244447634688},3705930.0273721637,3411919.1575933392,2116292.2942526876,2025014.2984805456,{"$f":"+(1+VLOOKUP(A122,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0055244447634688},3705930.0273721637,3411919.1575933392,2168450.643163939,2085214.4218547337]
[10,110,25000,23875,{"$f":"+(1+VLOOKUP(A123,hozamok!$A$11:$E$40,3,FALSE))^(1/12)","v":1.0055244447634688},3751541.3442247482,3452777.2009499902,2224122.1971926456,2082962.4441075551,{"$f":"+(1+VLOOKUP(A123,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0055244447634688},3751541.3442247482,3452777.2009499902,2130945.2736113737,2038291.1894465408,{"$f":"+(1+VLOOKUP(A123,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0055244447634688},3751541.3442247482,3452777.2009499902,2183912.1423475905,2099393.2588294749]
[10,111,25000,23875,{"$f":"+(1+VLOOKUP(A124,hozamok!$A$11:$E$40,3,FALSE))^(1/12)","v":1.0055244447634688},3797404.6382778739,3493837.2045784052,2240142.8702815548,2096822.093420594,{"$f":"+(1+VLOOKUP(A124,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0055244447634688},3797404.6382778739,3493837.2045784052,2145526.6113162613,2051491.2185155391,{"$f":"+(1+VLOOKUP(A124,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0055244447634688},3797404.6382778739,3493837.2045784052,2199305.6300581424,2113498.5151187941]
[10,112,25000,23875,{"$f":"+(1+VLOOKUP(A125,hozamok!$A$11:$E$40,3,FALSE))^(1/12)","v":1.0055244447634688},3843521.3015656671,3535100.1667630845,2256098.8639831608,2110607.6168874456,{"$f":"+(1+VLOOKUP(A125,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0055244447634688},3843521.3015656671,3535100.1667630845,2160036.6576392259,2064614.830652497,{"$f":"+(1+VLOOKUP(A125,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0055244447634688},3843521.3015656671,3535100.1667630845,2214631.4054619572,2127530.5725676389]
[10,113,25000,23875,{"$f":"+(1+VLOOKUP(A126,hozamok!$A$11:$E$40,3,FALSE))^(1/12)","v":1.0055244447634688},3889892.7338124691,3576567.0907230224,2271990.4394240174,2124319.4109568908,{"$f":"+(1+VLOOKUP(A126,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0055244447634688},3889892.7338124691,3576567.0907230224,2174475.7611395861,2077662.4682464025,{"$f":"+(1+VLOOKUP(A126,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0055244447634688},3889892.7338124691,3576567.0907230224,2229889.7664094362,2141489.8110393835]
[10,114,25000,23875,{"$f":"+(1+VLOOKUP(A127,hozamok!$A$11:$E$40,3,FALSE))^(1/12)","v":1.0055244447634688},3936520.3424753216,3618238.9846360995,2287817.8566764453,2137957.8699573753,{"$f":"+(1+VLOOKUP(A127,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0055244447634688},3936520.3424753216,3618238.9846360995,2188844.268672477,2090634.5711251879,{"$f":"+(1+VLOOKUP(A127,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0055244447634688},3936520.3424753216,3618238.9846360995,2245081.0094408067,2155376.6084261118]
[10,115,25000,23875,{"$f":"+(1+VLOOKUP(A128,hozamok!$A$11:$E$40,3,FALSE))^(1/12)","v":1.0055244447634688},3983405.5427866844,3660116.8616635948,2303581.3747627898,2151523.38610835,{"$f":"+(1+VLOOKUP(A128,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0055244447634688},3983405.5427866844,3660116.8616635948,2203142.5253971824,2103531.5765705565,{"$f":"+(1+VLOOKUP(A128,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0055244447634688},3983405.5427866844,3660116.8616635948,2260205.4297918854,2169191.3406588463]
[10,116,25000,23875,{"$f":"+(1+VLOOKUP(A129,hozamok!$A$11:$E$40,3,FALSE))^(1/12)","v":1.0055244447634688},4030549.7577973916,3702201.7399748168,2319281.2516596597,2165016.3495315504,{"$f":"+(1+VLOOKUP(A129,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0055244447634688},4030549.7577973916,3702201.7399748168,2217370.8747854265,2116353.9193327227,{"$f":"+(1+VLOOKUP(A129,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0055244447634688},4030549.7577973916,3702201.7399748168,2275263.3213998172,2182934.3817177266]
[10,117,25000,23875,{"$f":"+(1+VLOOKUP(A130,hozamok!$A$11:$E$40,3,FALSE))^(1/12)","v":1.0055244447634688},4077954.4184198426,3744494.6427718592,2334917.7443021489,2178437.1482622162,{"$f":"+(1+VLOOKUP(A130,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0055244447634688},4077954.4184198426,3744494.6427718592,2231529.6586296237,2129102.0316450666,{"$f":"+(1+VLOOKUP(A130,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0055244447634688},4077954.4184198426,3744494.6427718592,2290254.9769087872,2196606.1036421321]
[10,118,25000,23875,{"$f":"+(1+VLOOKUP(A131,hozamok!$A$11:$E$40,3,FALSE))^(1/12)","v":1.0055244447634688},4125620.9634714331,3786996.5983144781,2350491.1085880413,2191786.1682602498,{"$f":"+(1+VLOOKUP(A131,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0055244447634688},4125620.9634714331,3786996.5983144781,2245619.2170510897,2141776.3432387058,{"$f":"+(1+VLOOKUP(A131,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0055244447634688},4125620.9634714331,3786996.5983144781,2305180.6876757075,2210206.8765407545]
[10,119,25000,23875,{"$f":"+(1+VLOOKUP(A132,hozamok!$A$11:$E$40,3,FALSE))^(1/12)","v":1.0055244447634688},4173550.8397182268,3829708.6399450917,2366001.5993819982,2205063.793421316,{"$f":"+(1+VLOOKUP(A132,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0055244447634688},4173550.8397182268,3829708.6399450917,2259639.8885082128,2154377.2813569801,{"$f":"+(1+VLOOKUP(A132,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0055244447634688},4173550.8397182268,3829708.6399450917,2320040.7437758804,2223737.0686016157]
[10,120,25000,23875,{"$f":"+(1+VLOOKUP(A133,hozamok!$A$11:$E$40,3,FALSE))^(1/12)","v":1.0055244447634688},4221745.5019188654,3872631.8061139025,{"$f":"+H132+C133/((1+$C$8)^(B133-1))","v":2381449.4705197299},2218270.4055878837,{"$f":"+(1+VLOOKUP(A133,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0055244447634688},4221745.5019188654,3872631.8061139025,2273592.0098045827,2166905.2707698541,{"$f":"+(1+VLOOKUP(A133,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0055244447634688},4221745.5019188654,3872631.8061139025,2334835.434008636,2237197.0461020372]
[11,121,25000,{"$f":"+C134*(1-$J$3)","v":23875},null,null,null,null,null,{"$f":"+(1+VLOOKUP(A134,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0056918819416545},4270917.4759520395,3916419.5605085441,2287475.9160970817,2179360.733788236,{"$f":"+(1+VLOOKUP(A134,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0056918819416545},4270917.4759520395,3916419.5605085441,2349565.0459029442,2250587.1734185535]
[11,122,25000,23875,null,null,"Kilépési költséggel:","h egy. baloldala:","i egy. baloldala",{"$f":"+(1+VLOOKUP(A135,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0056918819416545},4320369.3310562484,3960431.0883603208,2301291.940903937,2191744.0902782129,{"$f":"+(1+VLOOKUP(A135,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0056918819416545},4320369.3310562484,3960431.0883603208,2364229.8657230027,2263907.8130367775]
[11,123,25000,23875,null,null,{"$f":"+G133*(1-J6)-J5","v":3869631.8061139025},{"$f":"+G136/((1+$C$8)^(B133))","v":2381449.4705220703},{"$f":"+F133/((1+$C$9)^(B133))","v":2218270.4055879647},{"$f":"+(1+VLOOKUP(A136,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0056918819416545},4370102.6602815064,4004667.5332437498,2315040.4161127307,2204055.7576752054,{"$f":"+(1+VLOOKUP(A136,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0056918819416545},4370102.6602815064,4004667.5332437498,2378830.1784738014,2277159.3255612124]
[11,124,25000,23875,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A137,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0056918819416545},4420119.0657452801,4049130.0445774859,2328721.6719883736,2216296.1509980378,{"$f":"+(1+VLOOKUP(A137,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0056918819416545},4420119.0657452801,4049130.0445774859,2393366.2679066602,2290342.0697250147]
[11,125,25000,23875,null,null,null,"célcella IRR(h)","célcella IRR(i)",{"$f":"+(1+VLOOKUP(A138,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0056918819416545},4470420.1586841,4093819.7776541864,2342336.0371810384,2228465.6828629286,{"$f":"+(1+VLOOKUP(A138,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0056918819416545},4470420.1586841,4093819.7776541864,2407838.4165247446,2303456.4023997053]
[11,126,25000,23875,null,null,null,{"$f":"+H136-H133","v":2.3404136300086975E-6},{"$f":"+I136-I133","v":8.1025063991546631E-8},{"$f":"+(1+VLOOKUP(A139,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0056918819416545},4521007.5595054636,4138737.8936705296,2355883.838734054,2240564.7634974001,{"$f":"+(1+VLOOKUP(A139,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0056918819416545},4521007.5595054636,4138737.8936705296,2422246.9055885556,2316502.6786048291]
[11,127,25000,23875,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A140,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0056918819416545},4571882.8978400379,4183885.5597573873,2369365.4020917625,2252593.8007541057,{"$f":"+(1+VLOOKUP(A140,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0056918819416545},4571882.8978400379,4183885.5597573873,2436592.0151213957,2329481.2515175682]
[11,128,25000,23875,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A141,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0056918819416545},4623047.8125941539,4229263.9490101505,2382781.0511073368,2264553.2001245799,{"$f":"+(1+VLOOKUP(A141,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0056918819416545},4623047.8125941539,4229263.9490101505,2450874.0239148112,2342392.4724823004]
[11,129,25000,23875,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A142,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0056918819416545},4674503.9520026054,4274874.2405192107,2396131.1080505596,2276443.3647529064,{"$f":"+(1+VLOOKUP(A142,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0056918819416545},4674503.9520026054,4274874.2405192107,2465093.2095340104,2355236.691020112]
[{"$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$40,4,FALSE))^(1/12)","v":1.0056918819416545},4726252.9736817433,4320717.6194005972,2409415.8936155667,2288264.6954493071,{"$f":"+(1+VLOOKUP(A143,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0056918819416545},4726252.9736817433,4320717.6194005972,2479249.8483232576,2368014.2548382585]
[11,131,25000,23875,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A144,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0056918819416545},{"$f":"+(K143+C144)*J144","v":4778296.5446828743},{"$f":"+(L143+D144)*(J144-$K$8)","v":4366795.27682677},{"$f":"+M143+C144/((1+$D$8)^(B144-1))","v":2422635.7269285475},{"$f":"+N143+C144/((1+$D$9)^(B144-1))","v":2300017.5907036546},{"$f":"+(1+VLOOKUP(A144,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0056918819416545},{"$f":"+(P143+C144)*O144","v":4778296.5446828743},{"$f":"+(Q143+D144)*(O144-$K$8)","v":4366795.27682677},{"$f":"+R143+C144/((1+$E$8)^(B144-1))","v":2493344.2154112449},{"$f":"+S143+C144/((1+$E$9)^(B144-1))","v":2380725.509839579}]
[11,132,25000,23875,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A145,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0056918819416545},4830636.3415459665,4413108.4100575708,2435790.9255554145,2311702.4466989036,{"$f":"+(1+VLOOKUP(A145,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0056918819416545},4830636.3415459665,4413108.4100575708,2507376.5847164383,2393370.8001318588]
[12,133,25000,23875,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A146,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0059086997228337},4884326.8386514401,4460620.2393694296,2448881.8055094299,2323319.6573244473,{"$f":"+(1+VLOOKUP(A146,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0059086997228337},4884326.8386514401,4460620.2393694296,2521347.2289524009,2405950.4680371457]
[12,134,25000,23875,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A147,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0059086997228337},4938334.5767822796,4508385.1751042679,2461908.6812587967,2334869.6141893947,{"$f":"+(1+VLOOKUP(A147,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0059086997228337},4938334.5767822796,4508385.1751042679,2535256.4196330933,2418464.8541010162]
[12,135,25000,23875,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A148,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0059086997228337},4992661.4304204443,4556404.5656181118,2474871.8657342144,2346352.7066357713,{"$f":"+(1+VLOOKUP(A148,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0059086997228337},4992661.4304204443,4556404.5656181118,2549104.4270781511,2430914.2971017952]
[12,136,25000,23875,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A149,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0059086997228337},5047309.2851236425,4604679.7664499888,2487771.6703363941,2357769.3217516434,{"$f":"+(1+VLOOKUP(A149,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0059086997228337},5047309.2851236425,4604679.7664499888,2562891.5204181378,2443299.1340597263]
[12,137,25000,23875,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A150,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0059086997228337},5102280.0375907794,4653212.1403601943,2500608.4049435402,2369119.8443841669,{"$f":"+(1+VLOOKUP(A150,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0059086997228337},5102280.0375907794,4653212.1403601943,2576617.9675997752,2455619.7002460961]
[12,138,25000,23875,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A151,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0059086997228337},5157575.5957277827,4702003.0573687619,2513382.3779187948,2380404.6571525605,{"$f":"+(1+VLOOKUP(A151,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0059086997228337},5157575.5957277827,4702003.0573687619,2590284.0353911505,2467876.3291923106]
[12,139,25000,23875,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A152,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0059086997228337},5213197.8787138239,4751053.8947941344,2526093.8961176435,2391624.1404610039,{"$f":"+(1+VLOOKUP(A152,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0059086997228337},5213197.8787138239,4751053.8947941344,2603889.9893869013,2480069.3526989226]
[12,140,25000,23875,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A153,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0059086997228337},5269148.8170679286,4800366.0372920474,2538743.2648952883,2402778.6725114589,{"$f":"+(1+VLOOKUP(A153,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0059086997228337},5269148.8170679286,4800366.0372920474,2617436.094013378,2492199.1008446161]
[12,141,25000,23875,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A154,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0059086997228337},5325430.3527159784,4849940.8768946156,2551330.788113982,2413868.6293164212,{"$f":"+(1+VLOOKUP(A154,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0059086997228337},5325430.3527159784,4849940.8768946156,2630922.6125337817,2504265.9019951397]
[12,142,25000,23875,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A155,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0059086997228337},5382044.439058112,4899779.8130496284,2563856.7681503277,2424894.3847115939,{"$f":"+(1+VLOOKUP(A155,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0059086997228337},5382044.439058112,4899779.8130496284,2644349.8070532805,2516270.082812198]
[12,143,25000,23875,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A156,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0059086997228337},5438993.0410365239,4949884.2526600538,2576321.5059025427,2435856.310368489,{"$f":"+(1+VLOOKUP(A156,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0059086997228337},5438993.0410365239,4949884.2526600538,2657717.9385241051,2528211.9682622934]
[12,144,25000,23875,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A157,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0059086997228337},5496278.1352036614,5000255.6101237563,2588725.300797686,2446754.7758069579,{"$f":"+(1+VLOOKUP(A157,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0059086997228337},5496278.1352036614,5000255.6101237563,2671027.2667506179,2540091.8816255233]
[13,145,25000,23875,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A158,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0061810583727342},5555405.4776494559,5052263.6728033191,2601068.4507988514,2457590.1484076455,{"$f":"+(1+VLOOKUP(A158,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0061810583727342},5555405.4776494559,5052263.6728033191,2684278.0503943642,2551910.144504332]
[13,146,25000,23875,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A159,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0061810583727342},5614898.2896503331,5104562.9592190357,2613351.2524123262,2468362.7934243763,{"$f":"+(1+VLOOKUP(A159,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0061810583727342},5614898.2896503331,5104562.9592190357,2697470.5469790986,2563667.0768322167]
[13,147,25000,23875,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A160,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0061810583727342},5674758.8301949454,5157155.1001039147,2625574.0006947117,2479073.0739964652,{"$f":"+(1+VLOOKUP(A160,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0061810583727342},5674758.8301949454,5157155.1001039147,2710605.012895789,2575362.9968823884]
[13,148,25000,23875,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A161,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0061810583727342},5734989.3722348874,5210041.7353223981,2637736.9892600132,2489721.3511609607,{"$f":"+(1+VLOOKUP(A161,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0061810583727342},5734989.3722348874,5210041.7353223981,2723681.7034076005,2586998.2212763885]
[13,149,25000,23875,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A162,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0061810583727342},5795592.2027709996,5263224.5139214918,2649840.5102866921,2500307.9838648136,{"$f":"+(1+VLOOKUP(A162,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0061810583727342},5795592.2027709996,5263224.5139214918,2736700.8726548562,2598573.0649926593]
[13,150,25000,23875,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A163,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0061810583727342},5856569.6229402088,5316705.0941821877,2661884.8545246846,2510833.3289769772,{"$f":"+(1+VLOOKUP(A163,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0061810583727342},5856569.6229402088,5316705.0941821877,2749662.7736599753,2610087.8413750706]
[13,151,25000,23875,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A164,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0061810583727342},5917923.9481029026,5370485.143671168,2673870.3113023862,2521297.7413004376,{"$f":"+(1+VLOOKUP(A164,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0061810583727342},5917923.9481029026,5370485.143671168,2762567.6583323926,2621542.8621414034]
[13,152,25000,23875,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A165,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0061810583727342},5979657.5079308469,5424566.3392928019,2685797.1685336023,2531701.5735841733,{"$f":"+(1+VLOOKUP(A165,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0061810583727342},5979657.5079308469,5424566.3392928019,2775415.7774734516,2632938.4373917878]
[13,153,25000,23875,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A166,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0061810583727342},6041772.646495644,5478950.3673414318,2697665.7127244635,2542045.1765350471,{"$f":"+(1+VLOOKUP(A166,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0061810583727342},6041772.646495644,5478950.3673414318,2788207.3807812813,2644274.8756170976]
[13,154,25000,23875,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A167,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0061810583727342},6104271.7223577406,5533638.9235539548,2709476.2289803089,2552328.8988296269,{"$f":"+(1+VLOOKUP(A167,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0061810583727342},6104271.7223577406,5533638.9235539548,2800942.716855647,2655552.4837073018]
[13,155,25000,23875,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A168,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0061810583727342},6167157.1086559827,5588633.713162696,2721229.0010125348,2562553.0871259402,{"$f":"+(1+VLOOKUP(A168,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0061810583727342},6167157.1086559827,5588633.713162696,2813622.0332027827,2666771.5669597723]
[13,156,25000,23875,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A169,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0061810583727342},6230431.1931977263,5643936.4509485792,2732924.3111454095,2572718.0860751602,{"$f":"+(1+VLOOKUP(A169,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0061810583727342},6230431.1931977263,5643936.4509485792,2826245.576240201,2677932.4290875485]
[14,157,25000,23875,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A170,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0063721379710424},6295291.663829145,5700631.8644299293,2744562.4403228555,2582824.2383332229,{"$f":"+(1+VLOOKUP(A170,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0063721379710424},6295291.663829145,5700631.8644299293,2838813.5913014822,2689035.3722275598]
[14,158,25000,23875,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A171,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0063721379710424},6360565.4343282934,5757655.5822186936,2756143.6681151991,2592871.8845723779,{"$f":"+(1+VLOOKUP(A171,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0063721379710424},6360565.4343282934,5757655.5822186936,2851326.3226410425,2700080.6969488035]
[14,159,25000,23875,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A172,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0063721379710424},6426255.138298953,5815009.5054160655,2767668.2727258843,2602861.3634926723,{"$f":"+(1+VLOOKUP(A172,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0063721379710424},6426255.138298953,5815009.5054160655,2863784.0134388809,2711068.7022604831]
[14,160,25000,23875,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A173,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0063721379710424},6492363.42612659,5872695.5461318837,2779136.5309981578,2612793.0118333688,{"$f":"+(1+VLOOKUP(A173,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0063721379710424},6492363.42612659,5872695.5461318837,2876186.9058053051,2721999.6856201016]
[14,161,25000,23875,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A174,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0063721379710424},6558892.9650852941,5930715.6275483817,2790548.7184217186,2622667.1643842957,{"$f":"+(1+VLOOKUP(A174,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0063721379710424},6558892.9650852941,5930715.6275483817,2888535.2407856365,2732873.9429415148]
[14,162,25000,23875,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A175,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0063721379710424},6625846.4394453932,5989071.683984302,2801905.1091393353,2632484.153997134,{"$f":"+(1+VLOOKUP(A175,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0063721379710424},6625846.4394453932,5989071.683984302,2900829.2583648954,2743691.7686029412]
[14,163,25000,23875,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A176,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0063721379710424},6693226.5505817551,6047765.6609593835,2813205.9759534323,2642244.3115966362,{"$f":"+(1+VLOOKUP(A176,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0063721379710424},6693226.5505817551,6047765.6609593835,2913069.1974724652,2754453.4554549316]
[14,164,25000,23875,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A177,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0063721379710424},6761036.0170827825,6106799.515259224,2824451.5903326422,2651947.9661917822,{"$f":"+(1+VLOOKUP(A177,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0063721379710424},6761036.0170827825,6106799.515259224,2925255.2959867348,2765159.2948282976]
[14,165,25000,23875,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A178,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0063721379710424},6829277.5748600969,6166175.2150005167,2835642.2224183278,2661595.4448868702,{"$f":"+(1+VLOOKUP(A178,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0063721379710424},6829277.5748600969,6166175.2150005167,2937387.790739723,2775809.576541997]
[14,166,25000,23875,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A179,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0063721379710424},6897953.9772589272,6225894.7396966657,2846778.1410310706,2671187.0728925434,{"$f":"+(1+VLOOKUP(A179,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0063721379710424},6897953.9772589272,6225894.7396966657,2949466.9175216807,2786404.5889109802]
[14,167,25000,23875,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A180,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0063721379710424},6967067.9951691981,6285960.0803237781,2857859.6136771296,2680723.173536751,{"$f":"+(1+VLOOKUP(A180,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0063721379710424},6967067.9951691981,6285960.0803237781,2961492.9110856731,2796944.6187539948]
[14,168,25000,23875,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A181,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0063721379710424},7036622.4171373257,6346373.2393870438,2868886.9065548666,2690204.0682756496,{"$f":"+(1+VLOOKUP(A181,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0063721379710424},7036622.4171373257,6346373.2393870438,2973466.0051521421,2807429.951401351]
[15,169,25000,23875,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A182,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0066123953090251},7108316.6560825109,6408666.7298717787,2879860.28456114,2699630.0767044378,{"$f":"+(1+VLOOKUP(A182,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0066123953090251},7108316.6560825109,6408666.7298717787,2985386.432413449,2817860.8707026443]
[15,170,25000,23875,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A183,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0066123953090251},7180484.965676982,6471335.9077365827,2890780.0112976697,2709001.5165681308,{"$f":"+(1+VLOOKUP(A183,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0066123953090251},7180484.965676982,6471335.9077365827,2997254.4245383963,2828237.6590344417]
[15,171,25000,23875,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A184,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0066123953090251},7253130.4806632753,6534383.0387239354,2901646.3490773677,2718318.7037722697,{"$f":"+(1+VLOOKUP(A184,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0066123953090251},7253130.4806632753,6534383.0387239354,3009070.2121767304,2838560.5973079232]
[15,172,25000,23875,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A185,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0066123953090251},7326256.3565120865,6597810.4022408389,2912459.558930641,2727581.9523935714,{"$f":"+(1+VLOOKUP(A185,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0066123953090251},7326256.3565120865,6597810.4022408389,3020834.0249636243,2848829.9649764895]
[15,173,25000,23875,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A186,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0066123953090251},7399865.7695593284,6661620.2914412282,2923219.9006116614,2736791.574690517,{"$f":"+(1+VLOOKUP(A186,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0066123953090251},7399865.7695593284,6661620.2914412282,3032546.09152414,2859046.0400433247]
[15,174,25000,23875,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A187,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0066123953090251},7473961.9171441039,6725815.0133088781,2933927.6326046046,2745947.8811138757,{"$f":"+(1+VLOOKUP(A187,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0066123953090251},7473961.9171441039,6725815.0133088781,3044206.6394776721,2869209.0990689234]
[15,175,25000,23875,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A188,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0066123953090251},7548548.0177475857,6790396.8887408106,2944583.01212986,2755051.1803171718,{"$f":"+(1+VLOOKUP(A188,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0066123953090251},7548548.0177475857,6790396.8887408106,3055815.8954423713,2879319.4171785763]
[15,176,25000,23875,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A189,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0066123953090251},7623627.3111328166,6855368.2526312033,2955186.2951502097,2764101.7791670877,{"$f":"+(1+VLOOKUP(A189,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0066123953090251},7623627.3111328166,6855368.2526312033,3067374.0850395486,2889377.26806982]
[15,177,25000,23875,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A190,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0066123953090251},7699203.0584854325,6920731.4539558059,2965737.736376978,2773099.9827538095,{"$f":"+(1+VLOOKUP(A190,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0066123953090251},7699203.0584854325,6920731.4539558059,3078881.4328980609,2899382.9240198447]
[15,178,25000,23875,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A191,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0066123953090251},7775278.5425553191,6986488.8558568656,2976237.589276148,2782046.0944013111,{"$f":"+(1+VLOOKUP(A191,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0066123953090251},7775278.5425553191,6986488.8558568656,3090338.1626586751,2909336.6558928653]
[15,179,25000,23875,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A192,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0066123953090251},7851857.0677992012,7052642.8357285634,2986686.1060744529,2790940.4156775777,{"$f":"+(1+VLOOKUP(A192,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0066123953090251},7851857.0677992012,7052642.8357285634,3101744.4969784161,2919238.7331474549]
[15,180,25000,23875,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A193,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0066123953090251},7928941.9605241781,7119195.7853029668,2997083.5377654326,2799783.2464047736,{"$f":"+(1+VLOOKUP(A193,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0066123953090251},7928941.9605241781,7119195.7853029668,3113100.6575348927,2929089.4238438387]
[16,181,25000,23875,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A194,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0064343104658118},8005120.0925252382,7184878.0380956382,3007430.1341154645,2808574.8846693472,{"$f":"+(1+VLOOKUP(A194,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0064343104658118},8005120.0925252382,7184878.0380956382,3124406.8650306067,2938888.9946511504]
[16,182,25000,23875,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A195,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0064343104658118},8081788.3782782983,7250944.7186266072,3017726.1436697631,2817315.6268320805,{"$f":"+(1+VLOOKUP(A195,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0064343104658118},8081788.3782782983,7250944.7186266072,3135663.3391972422,2948637.7108546514]
[16,183,25000,23875,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A196,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0064343104658118},8158949.9715847755,7317398.0768900458,3027971.8137583504,2826005.7675380795,{"$f":"+(1+VLOOKUP(A196,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0064343104658118},8158949.9715847755,7317398.0768900458,3146870.2987999348,2958335.8363629128]
[16,184,25000,23875,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A197,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0064343104658118},8236608.046538623,7384240.3760489821,3038167.3905019974,2834645.5997267044,{"$f":"+(1+VLOOKUP(A197,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0064343104658118},8236608.046538623,7384240.3760489821,3158027.9616415249,2967983.6337149595]
[16,185,25000,{"$f":"+C198*(1-$J$3)","v":23875},null,null,null,null,null,{"$f":"+(1+VLOOKUP(A198,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0064343104658118},8314765.7976569012,7451473.8925123764,3048313.1188181364,2843235.4146414469,{"$f":"+(1+VLOOKUP(A198,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0064343104658118},8314765.7976569012,7451473.8925123764,3169136.5445667892,2977581.3640873772]
[16,186,25000,23875,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A199,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0064343104658118},8393426.4400111847,7519100.9160126476,3058409.2424267433,2851775.5018397467,{"$f":"+(1+VLOOKUP(A199,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0064343104658118},8393426.4400111847,7519100.9160126476,3180196.2634666557,2987129.287301383]
[16,187,25000,23875,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A200,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0064343104658118},8472593.2093598153,7587123.7496836521,3068456.0038561942,2860266.1492027524,{"$f":"+(1+VLOOKUP(A200,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0064343104658118},8472593.2093598153,7587123.7496836521,3191207.3332823995,2996627.6618298586]
[16,188,25000,23875,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A201,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0064343104658118},8552269.3622810096,7655544.7101391219,3078453.6444490901,2868707.6429450251,{"$f":"+(1+VLOOKUP(A201,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0064343104658118},8552269.3622810096,7655544.7101391219,3202169.9680098202,3006076.7448043479]
[16,189,25000,23875,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A202,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0064343104658118},8632458.1763068214,7724366.1275515584,3088402.4043680541,2877100.2676241882,{"$f":"+(1+VLOOKUP(A202,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0064343104658118},8632458.1763068214,7724366.1275515584,3213084.3807033999,3015476.7920220178]
[16,190,25000,23875,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A203,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0064343104658118},8713162.950057961,7793590.3457315909,3098302.5226015025,2885444.3061505184,{"$f":"+(1+VLOOKUP(A203,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0064343104658118},8713162.950057961,7793590.3457315909,3223950.7834804449,3024828.0579525833]
[16,191,25000,23875,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A204,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0064343104658118},8794387.0033794884,7863219.7222077977,3108154.236969383,2893740.0397964818,{"$f":"+(1+VLOOKUP(A204,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0064343104658118},8794387.0033794884,7863219.7222077977,3234769.3875252078,3034130.7957451949]
[16,192,25000,23875,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A205,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0064343104658118},8876133.6774773765,7933256.6283069961,3117957.7841288899,2901987.7482062178,{"$f":"+(1+VLOOKUP(A205,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0064343104658118},8876133.6774773765,7933256.6283069961,3245540.4030929916,3043385.2572352928]
[17,193,25000,23875,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A206,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0061423033806525},8955807.1409561858,8001379.9104219889,3127713.399580148,2910187.7094049635,{"$f":"+(1+VLOOKUP(A206,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0061423033806525},8955807.1409561858,8001379.9104219889,3256264.0395142357,3052591.6929514245]
[{"$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$40,4,FALSE))^(1/12)","v":1.0061423033806525},9035969.9830190688,8069882.0147491097,3137421.3176718699,2918340.1998084267,{"$f":"+(1+VLOOKUP(A207,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0061423033806525},9035969.9830190688,8069882.0147491097,3266940.5051985853,3061750.352122026]
[17,195,25000,23875,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A208,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0061423033806525},{"$f":"+(K207+C208)*J208","v":9116625.2095777579},{"$f":"+(L207+D208)*(J208-$K$8)","v":8138765.0478555094},{"$f":"+M207+C208/((1+$D$8)^(B208-1))","v":3147081.771606985},{"$f":"+N207+C208/((1+$D$9)^(B208-1))","v":2926445.4942321032},{"$f":"+(1+VLOOKUP(A208,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0061423033806525},{"$f":"+(P207+C208)*O208","v":9116625.2095777579},{"$f":"+(Q207+D208)*(O208-$K$8)","v":8138765.0478555094},{"$f":"+R207+C208/((1+$E$8)^(B208-1))","v":3277570.0076389397},{"$f":"+S207+C208/((1+$E$9)^(B208-1))","v":3070861.4826821694}]
[17,196,25000,23875,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A209,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0061423033806525},9197775.8450072054,8208031.1280226102,3156694.9934482435,2934503.8659005417,{"$f":"+(1+VLOOKUP(A209,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0061423033806525},9197775.8450072054,8208031.1280226102,3288152.7534154872,3079925.3312802743]
[17,197,25000,23875,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A210,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0061423033806525},9279424.9322589934,8277682.3853112413,3166261.2141237878,2942515.5864565526,{"$f":"+(1+VLOOKUP(A210,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0061423033806525},9279424.9322589934,8277682.3853112413,3298688.9481997183,3088942.143284786]
[17,198,25000,23875,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A211,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0061423033806525},9361575.5329754353,8347720.9616271472,3175780.6634327029,2950480.9259703662,{"$f":"+(1+VLOOKUP(A211,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0061423033806525},9361575.5329754353,8347720.9616271472,3309178.7967584226,3097912.1627908158]
[17,199,25000,23875,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A212,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0061423033806525},9444230.7276043799,8418149.0107868519,3185253.5700505348,2958400.1529487357,{"$f":"+(1+VLOOKUP(A212,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0061423033806525},9444230.7276043799,8418149.0107868519,3319622.5029576705,3106835.6326267505]
[17,200,25000,23875,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A213,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0061423033806525},9527393.6155147217,8488968.6985838935,3194680.1615347844,2966273.5343439891,{"$f":"+(1+VLOOKUP(A213,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0061423033806525},9527393.6155147217,8488968.6985838935,3330020.2697667731,3115712.7943608258]
[17,201,25000,23875,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A214,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0061423033806525},9611067.3151126206,8560182.2028554287,3204060.6643303731,2974101.3355630273,{"$f":"+(1+VLOOKUP(A214,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0061423033806525},9611067.3151126206,8560182.2028554287,3340372.2992622275,3124543.8883076659]
[17,202,25000,23875,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A215,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0061423033806525},9695254.963958431,8631791.7135492023,3213395.3037750837,2981883.8204762717,{"$f":"+(1+VLOOKUP(A215,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0061423033806525},9695254.963958431,8631791.7135492023,3350678.7926316448,3133329.1535347886]
[17,203,25000,23875,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A216,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0061423033806525},9779959.7188843563,8703799.4327908941,3222684.3041049726,2989621.251426558,{"$f":"+(1+VLOOKUP(A216,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0061423033806525},9779959.7188843563,8703799.4327908941,3360939.9501776583,3142068.8278690772]
[17,204,25000,23875,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A217,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0061423033806525},9865184.7561128214,8776207.574951835,3231927.8884597565,2997313.8892379804,{"$f":"+(1+VLOOKUP(A217,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0061423033806525},9865184.7561128214,8776207.574951835,3371155.9713218184,3150763.1479032189]
[18,205,25000,23875,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A218,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0058789398140677},9948328.5570440181,8846700.7455839291,3241126.2788881729,3004961.9932246832,{"$f":"+(1+VLOOKUP(A218,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0058789398140677},9948328.5570440181,8846700.7455839291,3381327.054608467,3159412.3490021103]
[18,206,25000,23875,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A219,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0058789398140677},10031961.155376803,8917567.3516501728,3250279.696353314,3012565.8211996034,{"$f":"+(1+VLOOKUP(A219,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0058789398140677},10031961.155376803,8917567.3516501728,3391453.3977085962,3168016.6653092275]
[18,207,25000,23875,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A220,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0058789398140677},10116085.424721681,8988809.3714134563,3259388.3607379342,3020125.6294831601,{"$f":"+(1+VLOOKUP(A220,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0058789398140677},10116085.424721681,8988809.3714134563,3401535.1974236909,3176576.3297529658]
[18,208,25000,23875,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A221,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0058789398140677},10200704.255582938,9060428.7936164569,3268452.4908497329,3027641.6729118954,{"$f":"+(1+VLOOKUP(A221,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0058789398140677},10200704.255582938,9060428.7936164569,3411572.6496895519,3185091.5740529452]
[18,209,25000,23875,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A222,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0058789398140677},10285820.555457966,9132427.6175371557,3277472.30442661,3035114.2048470648,{"$f":"+(1+VLOOKUP(A222,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0058789398140677},10285820.555457966,9132427.6175371557,3421565.949580106,3193562.6287262826]
[18,210,25000,23875,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A223,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0058789398140677},10371437.248937156,9204807.8530446496,3286448.0181418969,3042543.4771831776,{"$f":"+(1+VLOOKUP(A223,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0058789398140677},10371437.248937156,9204807.8530446496,3431515.2913111951,3201989.7230938333]
[18,211,25000,23875,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A224,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0058789398140677},10457557.27780439,9277571.5206552576,3295379.8476095614,3049929.7403564886,{"$f":"+(1+VLOOKUP(A224,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0058789398140677},10457557.27780439,9277571.5206552576,3441420.8682443518,3210373.0852863975]
[18,212,25000,23875,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A225,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0058789398140677},10544183.601138119,9350720.6515889186,3304268.0073893867,3057273.2433534395,{"$f":"+(1+VLOOKUP(A225,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0058789398140677},10544183.601138119,9350720.6515889186,3451282.8728905576,3218712.9422508976]
[18,213,25000,23875,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A226,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0058789398140677},10631319.195413042,9424257.2878259011,3313112.7109921258,3064574.2337190527,{"$f":"+(1+VLOOKUP(A226,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0058789398140677},10631319.195413042,9424257.2878259011,3461101.496913983,3227009.5197565206]
[18,214,25000,23875,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A227,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0058789398140677},10718967.05460237,9498183.4821637999,3321914.1708846306,3071832.957565276,{"$f":"+(1+VLOOKUP(A227,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0058789398140677},10718967.05460237,9498183.4821637999,3470876.9311357141,3235263.0424008314]
[18,215,25000,23875,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A228,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0058789398140677},10807130.190280704,9572501.298274843,3330672.5984949553,3079049.6595792775,{"$f":"+(1+VLOOKUP(A228,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0058789398140677},10807130.190280704,9572501.298274843,3480609.365537459,3243473.7336158506]
[18,216,25000,23875,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A229,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0058789398140677},10895811.631727509,9647212.8107635006,3339388.2042174363,3086224.5830316958,{"$f":"+(1+VLOOKUP(A229,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0058789398140677},10895811.631727509,9647212.8107635006,3490298.9892652426,3251641.8156741057]
[19,217,25000,23875,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A230,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0056361345649112},10982362.795641974,9719971.9143388905,3348061.1974177449,3093357.9697848391,{"$f":"+(1+VLOOKUP(A230,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0056361345649112},10982362.795641974,9719971.9143388905,3499945.9906330802,3259767.5096946466]
[19,218,25000,23875,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A231,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0056361345649112},11069401.773563009,9793098.7907672245,3356691.7864379175,3100450.0603008391,{"$f":"+(1+VLOOKUP(A231,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0056361345649112},11069401.773563009,9793098.7907672245,3509550.5571266394,3267851.0356490314]
[19,219,25000,23875,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A232,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0056361345649112},11156931.314875999,9866595.2990168594,3365280.1786013604,3107501.0936497562,{"$f":"+(1+VLOOKUP(A232,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0056361345649112},11156931.314875999,9866595.2990168594,3519112.8754068813,3275892.6123672831]
[19,220,25000,23875,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A233,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0056361345649112},11244954.184462234,9940463.3074526172,3373826.5802178304,3114511.3075176384,{"$f":"+(1+VLOOKUP(A233,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0056361345649112},11244954.184462234,9940463.3074526172,3528633.1313136909,3283892.4575438108]
[19,221,25000,23875,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A234,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0056361345649112},11333473.162786247,10014704.693883276,3382331.1965883896,3121480.9382145344,{"$f":"+(1+VLOOKUP(A234,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0056361345649112},11333473.162786247,10014704.693883276,3538111.5098694875,3291850.7877433058]
[19,222,25000,23875,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A235,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0056361345649112},11422491.045983642,10089321.345609304,3390794.232010338,3128410.2206824585,{"$f":"+(1+VLOOKUP(A235,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0056361345649112},11422491.045983642,10089321.345609304,3547548.1952828197,3299767.8184066019]
[19,223,25000,23875,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A236,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0056361345649112},11512010.645949421,10164315.159470843,3399215.8897821209,3135299.3885033107,{"$f":"+(1+VLOOKUP(A236,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0056361345649112},11512010.645949421,10164315.159470843,3556943.3709519468,3307643.7638565092]
[19,224,25000,23875,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A237,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0056361345649112},11602034.790426806,10239688.041895924,3407596.372208213,3142148.673906751,{"$f":"+(1+VLOOKUP(A237,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0056361345649112},11602034.790426806,10239688.041895924,3566297.2194684031,3315478.8373036152]
[19,225,25000,23875,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A238,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0056361345649112},11692566.323096555,10315441.908948934,3415935.8806039775,3148958.3077780269,{"$f":"+(1+VLOOKUP(A238,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0056361345649112},11692566.323096555,10315441.908948934,3575609.9226205451,3323273.2508520568]
[19,226,25000,23875,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A239,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0056361345649112},11783608.103666799,10391578.686379319,3424234.6153005022,3155728.5196657572,{"$f":"+(1+VLOOKUP(A239,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0056361345649112},11783608.103666799,10391578.686379319,3584881.661397086,3331027.2155052624]
[19,227,25000,23875,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A240,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0056361345649112},11875163.007963367,10468100.309670545,3432492.7756494121,3162459.5377896689,{"$f":"+(1+VLOOKUP(A240,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0056361345649112},11875163.007963367,10468100.309670545,3594112.6159906122,3338740.9411716643]
[19,228,25000,23875,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A241,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0056361345649112},11967233.928020626,10545008.724089298,3440710.5600276575,3169151.589048292,{"$f":"+(1+VLOOKUP(A241,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0056361345649112},11967233.928020626,10545008.724089298,3603302.9658010858,3346414.6366703799]
[20,229,25000,23875,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A242,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0054137367598779},12057156.725669807,10619955.388193041,3448888.1658422812,3175804.8990266067,{"$f":"+(1+VLOOKUP(A242,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0054137367598779},12057156.725669807,10619955.388193041,3612452.8894393309,3354048.5097368662]
[20,230,25000,23875,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A243,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0054137367598779},12147566.341674171,10695264.214560533,3457025.7895351578,3182419.6920036483,{"$f":"+(1+VLOOKUP(A243,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0054137367598779},12147566.341674171,10695264.214560533,3621562.5647305045,3361642.7670285427]
[20,231,25000,23875,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A244,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0054137367598779},12238465.411540145,10770936.953256393,3465123.6265877155,3188996.1909600673,{"$f":"+(1+VLOOKUP(A244,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0054137367598779},12238465.411540145,10770936.953256393,3630632.1687175538,3369197.6141303857]
[20,232,25000,23875,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A245,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0054137367598779},12329856.585042091,10846975.362802019,3473181.8715256299,3195534.617585646,{"$f":"+(1+VLOOKUP(A245,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0054137367598779},12329856.585042091,10846975.362802019,3639661.877664655,3376713.255560494]
[20,233,25000,23875,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A246,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0054137367598779},12421742.526299553,10923381.210216459,3481200.7179234978,3202035.1922867717,{"$f":"+(1+VLOOKUP(A246,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0054137367598779},12421742.526299553,10923381.210216459,3648651.8670606404,3384189.8947756249]
[20,234,25000,23875,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A247,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0054137367598779},12514125.913854916,11000156.27105746,3489180.3584094867,3208498.134193866,{"$f":"+(1+VLOOKUP(A247,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0054137367598779},12514125.913854916,11000156.27105746,3657602.3116224082,3391627.7341767033]
[20,235,25000,23875,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A248,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0054137367598779},12607009.440751489,11077302.329462744,3497120.9846699629,3214923.6611687723,{"$f":"+(1+VLOOKUP(A248,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0054137367598779},12607009.440751489,11077302.329462744,3666513.3852983187,3399026.9751142995]
[20,236,25000,23875,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A249,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0054137367598779},12700395.81461201,11154821.178191459,3505022.7874540957,3221311.9898120994,{"$f":"+(1+VLOOKUP(A249,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0054137367598779},12700395.81461201,11154821.178191459,3675385.2612715745,3406387.8178940802]
[20,237,25000,23875,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A250,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0054137367598779},12794287.757717572,11232714.618665842,3512885.9565784391,3227663.3354705228,{"$f":"+(1+VLOOKUP(A250,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0054137367598779},12794287.757717572,11232714.618665842,3684218.1119635864,3413710.4617822319]
[20,238,25000,23875,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A251,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0054137367598779},12888688.007086981,11310984.461013086,3520710.6809314922,3233977.9122440438,{"$f":"+(1+VLOOKUP(A251,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0054137367598779},12888688.007086981,11310984.461013086,3693012.1090373239,3420995.105010855]
[20,239,25000,23875,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A252,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0054137367598779},12983599.314556543,11389632.524107398,3528497.148478237,3240255.9329932071,{"$f":"+(1+VLOOKUP(A252,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0054137367598779},12983599.314556543,11389632.524107398,3701767.4234006517,3428241.944783329]
[20,240,25000,23875,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A253,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0054137367598779},13079024.44686028,11468660.635612274,3536245.5462646522,3246497.6093462761,{"$f":"+(1+VLOOKUP(A253,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0054137367598779},13079024.44686028,11468660.635612274,3710484.2252096515,3435451.1772796526]
[21,241,25000,23875,null,null,null,null,null,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A254,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0051912958506997},13172051.314598732,11545514.221947415,3719162.6838719291,3442622.9976617531]
[21,242,25000,23875,null,null,null,null,null,null,null,"Kilépési költséggel:","h egy baloldala:","i egynelet baloldala",{"$f":"+(1+VLOOKUP(A255,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0051912958506997},13265561.112329679,11622722.089921344,3727802.9680499057,3449757.6000787709]
[21,243,25000,23875,null,null,null,null,null,null,null,{"$f":"+L253*(1-J6)-J5","v":11465660.635612274},{"$f":"+L256/((1+$D$8)^(B253))","v":3536245.5462648245},{"$f":"+K253/((1+$D$9)^(B253))","v":3246497.6093463204},{"$f":"+(1+VLOOKUP(A256,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0051912958506997},13359556.347085586,11700285.872710671,3736405.2456640969,3456855.1776723145]
[21,244,25000,23875,null,null,null,null,null,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A257,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0051912958506997},13454039.538913667,11778207.211020667,3744969.6838963754,3463915.9225816894]
[21,245,25000,23875,null,null,null,null,null,null,null,null,"célcella IRR(h)","célcella IRR(i)",{"$f":"+(1+VLOOKUP(A258,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0051912958506997},13549013.220943447,11856487.753119964,3753496.4491932206,3470940.0259490996]
[21,246,25000,23875,null,null,null,null,null,null,null,null,{"$f":"+M256-M253","v":1.7229467630386353E-7},{"$f":"+N256-N253","v":4.4237822294235229E-8},{"$f":"+(1+VLOOKUP(A259,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0051912958506997},13644479.939454673,11935129.154875429,3761985.7072689533,3477927.6779248216]
[21,247,25000,23875,null,null,null,null,null,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A260,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0051912958506997},13740442.253945585,12014133.079787187,3770437.623108956,3484879.0676723523]
[21,248,25000,23875,null,null,null,null,null,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A261,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0051912958506997},13836902.737201538,12093501.199023806,3778852.3609728799,3491794.3833735297]
[21,249,25000,{"$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$40,5,FALSE))^(1/12)","v":1.0051912958506997},13933863.975363975,12173235.19145765,3787230.0843978371,3498673.8122336278]
[21,250,25000,23875,null,null,null,null,null,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A263,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0051912958506997},14031328.567999763,12253336.743700394,3795570.956201578,3505517.5404864238]
[21,251,25000,23875,null,null,null,null,null,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A264,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0051912958506997},14129299.128170893,12333807.550138699,3803875.1384856566,3512325.7533992394]
[21,252,25000,23875,null,null,null,null,null,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A265,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0051912958506997},14227778.282504529,12414649.31297005,3812142.7926385803,3519098.6352779567]
[22,253,25000,23875,null,null,null,null,null,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A266,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0050267051859709},14324422.797011688,12493816.477253852,3820374.0793389473,3525836.3694720082]
[22,254,25000,23875,null,null,null,null,null,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A267,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0050267051859709},14421553.115001116,12573335.558191378,3828569.1585585685,3532539.1383793387]
[22,255,25000,23875,null,null,null,null,null,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A268,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0050267051859709},14519171.678463696,12653208.12013487,3836728.1895655761,3539207.1234513442]
[22,256,25000,23875,null,null,null,null,null,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A269,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0050267051859709},14617280.94166548,12733435.734390488,3844851.3309275205,3545840.5051977839]
[22,257,25000,23875,null,null,null,null,null,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A270,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0050267051859709},14715883.371209392,12814019.979249215,3852938.7405144498,3552439.4631916662]
[{"$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$40,5,FALSE))^(1/12)","v":1.0050267051859709},14814981.446097244,12894962.440017909,3860990.5755019803,3559004.1760741104]
[22,259,25000,23875,null,null,null,null,null,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A272,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0050267051859709},{"$f":"+(P271+C272)*O272","v":14914577.657792052},{"$f":"+(Q271+D272)*(O272-$K$8)","v":12976264.70905049},{"$f":"+R271+C272/((1+$E$8)^(B272-1))","v":3869006.9923743489},{"$f":"+S271+C272/((1+$E$9)^(B272-1))","v":3565534.8215591828}]
[22,260,25000,23875,null,null,null,null,null,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A273,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0050267051859709},15014674.510280691,13057928.385779263,3876988.1469274568,3572031.5764387073]
[22,261,25000,23875,null,null,null,null,null,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A274,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0050267051859709},15115274.520136833,13139955.076746389,3884934.1942718946,3578494.6165870512]
[22,262,25000,23875,null,null,null,null,null,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A275,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0050267051859709},15216380.216584228,13222346.395635486,3892845.2888359586,3584924.1169658871]
[22,263,25000,23875,null,null,null,null,null,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A276,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0050267051859709},15317994.141560286,13305103.963303372,3900721.5843686517,3591320.2516289284]
[22,264,25000,23875,null,null,null,null,null,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A277,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0050267051859709},15420118.84977999,13388229.407811958,3908563.2339426717,3597683.1937266416]
[23,265,25000,23875,null,null,null,null,null,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A278,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0048455562299528},15519959.041644901,13469294.775748789,3916370.3899573847,3604013.115510934]
[23,266,25000,23875,null,null,null,null,null,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A279,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0048455562299528},15620283.014773503,13550705.813393988,3924143.2041417896,3610310.1883398155]
[23,267,25000,23875,null,null,null,null,null,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A280,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0048455562299528},15721093.113355113,13632463.994712951,3931881.8275574641,3616574.5826820391]
[23,268,25000,23875,null,null,null,null,null,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A281,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0048455562299528},15822391.692937948,13714570.799956191,3939586.4106015028,3622806.4681217149]
[23,269,25000,23875,null,null,null,null,null,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A282,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0048455562299528},15924181.120484164,13797027.715686139,3947257.1030094381,3629006.0133629004]
[23,270,25000,23875,null,null,null,null,null,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A283,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0048455562299528},16026463.774425171,13879836.234804053,3954894.0538581521,3635173.3862341684]
[23,271,25000,23875,null,null,null,null,null,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A284,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0048455562299528},16129242.044717198,13962997.85657705,3962497.4115687725,3641308.7536931499]
[23,272,25000,23875,null,null,null,null,null,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A285,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0048455562299528},16232518.332897142,14046514.086665252,3970067.3239095579,3647412.2818310536]
[23,273,25000,23875,null,null,null,null,null,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A286,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0048455562299528},16336295.052138682,14130386.437149048,3977603.9379987689,3653484.1358771622]
[23,274,25000,23875,null,null,null,null,null,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A287,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0048455562299528},16440574.627308669,14214616.426556464,3985107.4003075282,3659524.4802033068]
[23,275,25000,23875,null,null,null,null,null,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A288,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0048455562299528},16545359.495023776,14299205.579890663,3992577.8566626669,3665533.4783283137]
[23,276,25000,23875,null,null,null,null,null,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A289,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0048455562299528},16650652.103707446,14384155.42865755,4000015.4522495577,3671511.2929224339]
[24,277,25000,23875,null,null,null,null,null,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A290,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0047042293303838},16754098.195436982,14467431.268624131,4007420.3316149372,3677458.0858117458]
[24,278,25000,23875,null,null,null,null,null,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A291,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0047042293303838},16858030.921305351,14551050.434825856,4014792.6386697162,3683374.0179825346]
[24,279,25000,23875,null,null,null,null,null,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A292,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0047042293303838},16962452.570551135,14635014.342714122,4022132.5166917746,3689259.2495856527]
[24,280,25000,23875,null,null,null,null,null,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A293,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0047042293303838},17067365.443182025,14719324.413575886,4029440.1083287466,3695113.939940853]
[24,281,25000,23875,null,null,null,null,null,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A294,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0047042293303838},17172771.850025482,14803982.074557731,4036715.555600794,3700938.2475411044]
[24,282,25000,23875,null,null,null,null,null,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A295,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0047042293303838},17278674.112779621,14888988.758690022,4043958.9999033655,3706732.3300568797]
[24,283,25000,23875,null,null,null,null,null,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A296,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0047042293303838},17385074.564064361,14974345.904911162,4051170.5820099441,3712496.344340425]
[24,284,25000,23875,null,null,null,null,null,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A297,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0047042293303838},17491975.547472801,15060054.958091952,4058350.4420747841,3718230.4464300065]
[24,285,25000,23875,null,null,null,null,null,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A298,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0047042293303838},17599379.417622838,15146117.369060045,4065498.7196356342,3723934.7915541343]
[24,286,25000,23875,null,null,null,null,null,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A299,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0047042293303838},17707288.540209033,15232534.59462451,4072615.5536164492,3729609.5341357645]
[24,287,25000,23875,null,null,null,null,null,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A300,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0047042293303838},17815705.292054713,15319308.097600488,4079701.0823300914,3735254.8277964783]
[24,288,25000,23875,null,null,null,null,null,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A301,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0047042293303838},17924632.061164331,15406439.346833952,4086755.4434810164,3740870.8253606432]
[25,289,25000,23875,null,null,null,null,null,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A302,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0045729768191316},18031715.312491976,15491904.549719144,4093778.7741679517,3746457.6788595482]
[25,290,25000,23875,null,null,null,null,null,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A303,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0045729768191316},18139288.25304566,15577710.887533087,4100771.210886559,3752015.5395355201]
[25,291,25000,23875,null,null,null,null,null,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A304,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0045729768191316},18247353.122162864,15663859.721918132,4107732.8895320878,3757544.5578460186]
[25,292,25000,23875,null,null,null,null,null,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A305,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0045729768191316},18355912.169421501,15750352.419951631,4114663.9454020178,3763044.8834677073]
[25,293,25000,23875,null,null,null,null,null,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A306,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0045729768191316},18464967.65468676,15837190.354167635,4121564.5131986858,3768516.6653005076]
[25,294,25000,23875,null,null,null,null,null,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A307,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0045729768191316},18574521.848158136,15924374.902578676,4128434.7270319057,3773960.0514716287]
[25,295,25000,23875,null,null,null,null,null,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A308,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0045729768191316},18684577.030416694,16011907.448697632,4135274.7204215736,3779375.1893395782]
[25,296,25000,23875,null,null,null,null,null,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A309,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0045729768191316},18795135.492472544,16099789.381559679,4142084.6263002637,3784762.2254981496]
[25,297,25000,23875,null,null,null,null,null,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A310,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0045729768191316},18906199.535812538,16188022.09574434,4148864.5770158111,3790121.3057803931]
[25,298,25000,23875,null,null,null,null,null,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A311,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0045729768191316},19017771.472448163,16276606.991397608,4155614.7043338837,3795452.5752625614]
[25,299,25000,23875,null,null,null,null,null,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A312,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0045729768191316},19129853.62496369,16365545.47425417,4162335.1394405439,3800756.1782680391]
[25,300,25000,23875,null,null,null,null,null,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A313,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0045729768191316},19242448.326564506,16454838.955659714,4169026.012944798,3806032.258371247]
[26,301,25000,23875,null,null,null,null,null,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A314,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0044345566424651},19352890.917524423,16542207.866096338,4175687.4548811335,3811280.9584015319]
[26,302,25000,23875,null,null,null,null,null,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A315,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0044345566424651},19463823.272409696,16629913.416503116,4182319.5947120474,3816502.4204470306]
[26,303,25000,23875,null,null,null,null,null,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A316,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0044345566424651},19575247.563106187,16717956.903982976,4188922.5613305615,3821696.7858585175]
[26,304,25000,23875,null,null,null,null,null,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A317,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0044345566424651},19687165.97113112,16806339.630636696,4195496.4830627283,3826864.1952532316]
[26,305,25000,23875,null,null,null,null,null,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A318,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0044345566424651},19799580.687675774,16895062.903582159,4202041.4876701236,3832004.7885186821]
[26,306,25000,23875,null,null,null,null,null,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A319,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0044345566424651},19912493.913648393,16984128.034973688,4208557.702352331,3837118.7048164364]
[26,307,25000,23875,null,null,null,null,null,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A320,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0044345566424651},20025907.859717268,17073536.34202145,4215045.2537494125,3842206.0825858861]
[26,308,25000,23875,null,null,null,null,null,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A321,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0044345566424651},20139824.746354032,17163289.147010934,4221504.2679443713,3847267.0595479957]
[26,309,25000,23875,null,null,null,null,null,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A322,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0044345566424651},20254246.803877119,17253387.777322512,4227934.8704656009,3852301.7727090302]
[26,310,25000,23875,null,null,null,null,null,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A323,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0044345566424651},20369176.272495441,17343833.565451071,4234337.1862893254,3857310.3583642649]
[26,311,25000,23875,null,null,null,null,null,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A324,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0044345566424651},20484615.40235224,17434627.849025708,4240711.3398420271,3862292.9521016744]
[26,312,25000,23875,null,null,null,null,null,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A325,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0044345566424651},20600566.453569144,17525771.970829528,4247057.4550028676,3867249.6888056025]
[27,313,25000,{"$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$40,5,FALSE))^(1/12)","v":1.004352493122826},20715339.089712694,17615827.093020644,4253375.6551060919,3872180.7026604153]
[27,314,25000,23875,null,null,null,null,null,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A327,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.004352493122826},20830611.272965748,17706221.815147899,4259666.0629434269,3877086.1271541328]
[27,315,25000,23875,null,null,null,null,null,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A328,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.004352493122826},20946385.177603666,17796957.417850457,4265928.800766468,3881966.0950820418]
[27,316,25000,23875,null,null,null,null,null,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A329,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.004352493122826},21062662.98736532,17888035.186596807,4272163.9902890548,3886820.7385502919]
[27,317,25000,23875,null,null,null,null,null,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A330,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.004352493122826},21179446.895494301,17979456.411702964,4278371.7526896372,3891650.188979472]
[27,318,25000,23875,null,null,null,null,null,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A331,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.004352493122826},21296739.104780272,18071222.388350762,4284552.2086136285,3896454.5771081671]
[27,319,25000,23875,null,null,null,null,null,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A332,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.004352493122826},21414541.82760052,18163334.416606184,4290705.4781757528,3901234.0329964976]
[27,320,25000,23875,null,null,null,null,null,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A333,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.004352493122826},21532857.285961691,18255793.801437803,4296831.6809623772,3905988.6860296405]
[27,321,25000,23875,null,null,null,null,null,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A334,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.004352493122826},21651687.711541705,18348601.852735251,4302930.9360338366,3910718.6649213326]
[{"$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$40,5,FALSE))^(1/12)","v":1.004352493122826},21771035.34573184,18441759.885327786,4309003.3619267475,3915424.0977173541]
[27,323,25000,23875,null,null,null,null,null,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A336,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.004352493122826},{"$f":"+(P335+C336)*O336","v":21890902.439679012},{"$f":"+(Q335+D336)*(O336-$K$8)","v":18535269.219002917},{"$f":"+R335+C336/((1+$E$8)^(B336-1))","v":4315049.0766563127},{"$f":"+S335+C336/((1+$E$9)^(B336-1))","v":3920105.1117989947}]
[27,324,25000,23875,null,null,null,null,null,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A337,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.004352493122826},22011291.25432824,18629131.178525105,4321068.1977186138,3924761.8338865028]
[28,325,25000,23875,null,null,null,null,null,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A338,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0042484026209135},22129910.291848343,18721405.492879227,4327060.842092894,3929394.390042515]
[28,326,25000,23875,null,null,null,null,null,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A339,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0042484026209135},22249033.270798337,18814018.170914456,4333027.1262438344,3934002.9056754699]
[28,327,25000,23875,null,null,null,null,null,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A340,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0042484026209135},22368662.332124311,18906970.45338757,4338967.1661238139,3938587.5055430024]
[28,328,25000,23875,null,null,null,null,null,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A341,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0042484026209135},22488799.625867959,19000263.585605115,4344881.0771751646,3943148.3137553209]
[28,329,25000,23875,null,null,null,null,null,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A342,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0042484026209135},22609447.311205219,19093898.817440093,4350768.9743324164,3947685.4537785673]
[28,330,25000,23875,null,null,null,null,null,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A343,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0042484026209135},22730607.556485072,19187877.403348703,4356630.9720245274,3952199.0484381593]
[28,331,25000,23875,null,null,null,null,null,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A344,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0042484026209135},22852282.539268523,19282200.602387153,4362467.1841771118,3956689.2199221156]
[28,332,25000,23875,null,null,null,null,null,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A345,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0042484026209135},22974474.446367729,19376869.678228527,4368277.7242146507,3961156.0897843633]
[28,333,25000,23875,null,null,null,null,null,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A346,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0042484026209135},23097185.473885313,19471885.899179708,4374062.7050626986,3965599.778948029]
[28,334,25000,23875,null,null,null,null,null,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A347,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0042484026209135},23220417.827253815,19567250.538198378,4379822.2391500762,3970020.4077087119]
[28,335,25000,23875,null,null,null,null,null,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A348,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0042484026209135},23344173.721275348,19662964.872910067,4385556.438411057,3974418.0957377404]
[28,336,25000,23875,null,null,null,null,null,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A349,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0042484026209135},23468455.380161397,19759030.185625274,4391265.414287542,3978792.9620854119]
[29,337,25000,23875,null,null,null,null,null,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A350,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0041646421889601},23591297.215602066,19853790.738673002,4396949.2777312268,3983145.1251842156]
[29,338,25000,23875,null,null,null,null,null,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A351,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0041646421889601},23714650.643333182,19948890.83508642,4402608.1392057547,3987474.7028520387]
[29,339,25000,23875,null,null,null,null,null,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A352,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0041646421889601},23838517.793953579,20044331.691507831,4408242.1086888677,3991781.8122953554]
[29,340,25000,23875,null,null,null,null,null,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A353,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0041646421889601},23962900.806935277,20140114.528938971,4413851.2956745401,3996066.5701124002]
[29,341,25000,23875,null,null,null,null,null,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A354,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0041646421889601},24087801.830660429,20236240.572756641,4419435.8091751086,4000329.0922963247]
[29,342,25000,23875,null,null,null,null,null,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A355,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0041646421889601},24213223.02245843,20332711.052728374,4424995.7577233911,4004569.4942383366]
[29,343,25000,23875,null,null,null,null,null,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A356,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0041646421889601},24339166.548643183,20429527.203028169,4430531.2493747948,4008787.8907308243]
[29,344,25000,23875,null,null,null,null,null,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A357,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0041646421889601},24465634.584550511,20526690.262252286,4436042.3917094171,4012984.3959704647]
[29,345,25000,23875,null,null,null,null,null,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A358,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0041646421889601},24592629.314575735,20624201.473435093,4441529.2918341355,4017159.1235613134]
[29,346,25000,23875,null,null,null,null,null,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A359,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0041646421889601},24720152.932211399,20722062.084064957,4446992.0563846901,4021312.1865178812]
[29,347,25000,23875,null,null,null,null,null,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A360,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0041646421889601},24848207.640085157,20820273.346100215,4452430.7915277546,4025443.6972681931]
[29,348,25000,23875,null,null,null,null,null,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A361,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0041646421889601},24976795.649997819,20918836.515985183,4457845.6029630024,4029553.7676568325]
[30,349,25000,23875,null,null,null,null,null,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A362,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0040808261222836},25103823.630790327,21015997.518961422,4463236.5959251588,4033642.5089479676]
[30,350,25000,23875,null,null,null,null,null,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A363,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0040808261222836},25231369.990685113,21113498.522875354,4468603.8751860447,4037710.0318283648]
[30,351,25000,23875,null,null,null,null,null,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A364,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0040808261222836},25359436.845097158,21211340.7175113,4473947.5450566169,4041756.4464103845]
[30,352,25000,23875,null,null,null,null,null,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A365,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0040808261222836},25488026.318074089,21309525.296817053,4479267.7093889909,4045781.8622349617]
[30,353,25000,23875,null,null,null,null,null,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A366,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0040808261222836},25617140.542331394,21408053.45891846,4484564.471578463,4049786.3882745723]
[30,354,25000,23875,null,null,null,null,null,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A367,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0040808261222836},25746781.659287807,21506926.406134032,4489837.9345655171,4053770.132936182]
[30,355,25000,23875,null,null,null,null,null,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A368,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0040808261222836},25876951.819100816,21606145.344989628,4495088.2008378273,4057733.2040641815]
[30,356,25000,23875,null,null,null,null,null,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A369,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0040808261222836},26007653.180702332,21705711.48623316,4500315.3724322468,4061675.7089433065]
[30,357,25000,23875,null,null,null,null,null,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A370,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0040808261222836},26138887.91183449,21805626.044849388,4505519.5509367948,4065597.754301541]
[30,358,25000,23875,null,null,null,null,null,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A371,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0040808261222836},26270658.189085603,21905890.240074731,4510700.837492628,4069499.4463130073]
[30,359,25000,23875,null,null,null,null,null,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A372,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0040808261222836},26402966.197926264,22006505.295412153,4515859.3327960074,4073380.8906008401]
[30,360,25000,23875,null,null,null,null,null,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A373,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0040808261222836},26535814.13274559,22107472.438646086,4520995.1371002542,4077242.1922400454]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Kilépési költséggel:","h egy baloldala:","i egynelet baloldala"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+Q373*(1-J6)-J5","v":22104472.438646086},{"$f":"+Q376/((1+$E$8)^(B373))","v":4520995.1371001527},{"$f":"+P373/((1+$E$9)^(B373))","v":4077242.1923836456}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"célcella IRR(h)","célcella IRR(i)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+R376-R373","v":-1.0151416063308716E-7},{"$f":"+S376-S373","v":1.4360016211867332E-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_2024_GOV_LLP_15_EXT_45_UFR_4.35"]
["Coupon_freq",0]
["LLP",15]
["Convergence",45]
["UFR",4.3499999999999996]
["alpha",0.13764100000000001]
["CRA",10,"forward hozamok"]
["VA",null,"10 éves forward","20 éves forward","30 éves forward"]
[1,5.6820000000000002E-2,{"$f":"$B11","v":5.6820000000000002E-2},{"$f":"$B11","v":5.6820000000000002E-2},{"$f":"$B11","v":5.6820000000000002E-2}]
[2,5.9729999999999998E-2,{"$f":"(1+$B12)^$A12/(1+$B11)^$A11-1","v":6.2648012812021037E-2},{"$f":"(1+$B12)^$A12/(1+$B11)^$A11-1","v":6.2648012812021037E-2},{"$f":"(1+$B12)^$A12/(1+$B11)^$A11-1","v":6.2648012812021037E-2}]
[3,6.1499999999999999E-2,{"$f":"(1+$B13)^$A13/(1+$B12)^$A12-1","v":6.5048873894939963E-2},6.5048873894939963E-2,6.5048873894939963E-2]
[4,6.2740000000000004E-2,6.6468697867865023E-2,6.6468697867865023E-2,6.6468697867865023E-2]
[5,6.3579999999999998E-2,6.6946644691396662E-2,6.6946644691396662E-2,6.6946644691396662E-2]
[6,6.4089999999999994E-2,6.6643670617463791E-2,6.6643670617463791E-2,6.6643670617463791E-2]
[7,6.4390000000000003E-2,6.6191777000378371E-2,6.6191777000378371E-2,6.6191777000378371E-2]
[8,6.4630000000000007E-2,6.6311515917584218E-2,6.6311515917584218E-2,6.6311515917584218E-2]
[9,6.4839999999999995E-2,6.6521491908846819E-2,6.6521491908846819E-2,6.6521491908846819E-2]
[10,6.5189999999999998E-2,6.8345181374190211E-2,6.8345181374190211E-2,6.8345181374190211E-2]
[11,6.5670000000000006E-2,null,7.048191256617331E-2,7.048191256617331E-2]
[12,6.6299999999999998E-2,null,7.3254629659421644E-2,7.3254629659421644E-2]
[13,6.7100000000000007E-2,null,7.6746945123446153E-2,7.6746945123446153E-2]
[14,6.7960000000000007E-2,null,7.9203275276547913E-2,7.9203275276547913E-2]
[15,6.8909999999999999E-2,null,8.2299075206780703E-2,8.2299075206780703E-2]
[16,6.9599999999999995E-2,null,8.0003610188779994E-2,8.0003610188779994E-2]
[17,6.9989999999999997E-2,null,7.6249374869417963E-2,7.6249374869417963E-2]
[18,7.0150000000000004E-2,null,7.2873663515975684E-2,7.2873663515975684E-2]
[19,7.0129999999999998E-2,null,{"$f":"(1+$B29)^$A29/(1+$B28)^$A28-1","v":6.9770063909506019E-2},6.9770063909506019E-2]
[20,6.9970000000000004E-2,null,6.6934541167278816E-2,6.6934541167278816E-2]
[21,6.9690000000000002E-2,null,null,6.4105361874827294E-2]
[22,6.9339999999999999E-2,null,null,6.2016396311072697E-2]
[23,6.8919999999999995E-2,null,null,5.972162075569698E-2]
[24,6.8459999999999993E-2,null,null,5.7934464047794121E-2]
[25,6.7970000000000003E-2,null,null,5.62771783526681E-2]
[26,6.7449999999999996E-2,null,null,5.453196732360488E-2]
[27,6.6930000000000003E-2,null,null,5.3498553312170793E-2]
[28,6.6400000000000001E-2,null,null,5.2189092246189617E-2]
[29,6.5869999999999998E-2,null,null,5.1136467478964054E-2]
[30,6.5339999999999995E-2,null,null,5.0084109893173911E-2]
[31,6.4820000000000003E-2]
[32,6.4310000000000006E-2]
[33,6.3810000000000006E-2]
[34,6.3320000000000001E-2]
[35,6.2850000000000003E-2]
[36,6.2390000000000001E-2]
[37,6.1949999999999998E-2]
[38,6.1519999999999998E-2]
[39,6.1109999999999998E-2]
[40,6.071E-2]
[41,6.0319999999999999E-2]
[42,5.9950000000000003E-2]
[43,5.9589999999999997E-2]
[44,5.9249999999999997E-2]
[45,5.8909999999999997E-2]
[46,5.8590000000000003E-2]
[47,5.8279999999999998E-2]
[48,5.799E-2]
[49,5.7700000000000001E-2]
[50,5.7419999999999999E-2]
[51,5.7149999999999999E-2]
[52,5.6899999999999999E-2]
[53,5.6649999999999999E-2]
[54,5.6410000000000002E-2]
[55,5.6180000000000001E-2]
[56,5.595E-2]
[57,5.5730000000000002E-2]
[58,5.5530000000000003E-2]
[59,5.5320000000000001E-2]
[60,5.5129999999999998E-2]
[61,5.4940000000000003E-2]
[62,5.475E-2]
[63,5.457E-2]
[64,5.4399999999999997E-2]
[65,5.423E-2]
[66,5.407E-2]
[67,5.391E-2]
[68,5.3760000000000002E-2]
[69,5.3609999999999998E-2]
[70,5.3469999999999997E-2]
[71,5.3319999999999999E-2]
[72,5.3190000000000001E-2]
[73,5.3060000000000003E-2]
[74,5.2929999999999998E-2]
[75,5.28E-2]
[76,5.2679999999999998E-2]
[77,5.2560000000000003E-2]
[78,5.2440000000000001E-2]
[79,5.2330000000000002E-2]
[80,5.2220000000000003E-2]
[81,5.2109999999999997E-2]
[82,5.1999999999999998E-2]
[83,5.1900000000000002E-2]
[84,5.1799999999999999E-2]
[85,5.1700000000000003E-2]
[86,5.1610000000000003E-2]
[87,5.151E-2]
[88,5.142E-2]
[89,5.1330000000000001E-2]
[90,5.1240000000000001E-2]
[91,5.1159999999999997E-2]
[92,5.108E-2]
[93,5.0990000000000001E-2]
[94,5.0909999999999997E-2]
[95,5.0840000000000003E-2]
[96,5.076E-2]
[97,5.0680000000000003E-2]
[98,5.0610000000000002E-2]
[99,5.0540000000000002E-2]
[100,5.0470000000000001E-2]
[101,5.04E-2]
[102,5.033E-2]
[103,5.0259999999999999E-2]
[104,5.0200000000000002E-2]
[105,5.0139999999999997E-2]
[106,5.0070000000000003E-2]
[107,5.0009999999999999E-2]
[108,4.9950000000000001E-2]
[109,4.9889999999999997E-2]
[110,4.9829999999999999E-2]
[111,4.9779999999999998E-2]
[112,4.972E-2]
[113,4.9660000000000003E-2]
[114,4.9610000000000001E-2]
[115,4.956E-2]
[116,4.9500000000000002E-2]
[117,4.9450000000000001E-2]
[118,4.9399999999999999E-2]
[119,4.9349999999999998E-2]
[120,4.9299999999999997E-2]
[121,4.9259999999999998E-2]
[122,4.9209999999999997E-2]
[123,4.9160000000000002E-2]
[124,4.9119999999999997E-2]
[125,4.9070000000000003E-2]
[126,4.9029999999999997E-2]
[127,4.8980000000000003E-2]
[128,4.8939999999999997E-2]
[129,4.8899999999999999E-2]
[130,4.8860000000000001E-2]
[131,4.8809999999999999E-2]
[132,4.8770000000000001E-2]
[133,4.8730000000000002E-2]
[134,4.87E-2]
[135,4.8660000000000002E-2]
[136,4.8619999999999997E-2]
[137,4.8579999999999998E-2]
[138,4.854E-2]
[139,4.8509999999999998E-2]
[140,4.8469999999999999E-2]
[141,4.8439999999999997E-2]
[142,4.8399999999999999E-2]
[143,4.8370000000000003E-2]
[144,4.8329999999999998E-2]
[145,4.8300000000000003E-2]
[146,4.827E-2]
[147,4.8239999999999998E-2]
[148,4.82E-2]
[149,4.8169999999999998E-2]
[150,4.8140000000000002E-2]