{"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",{"$f":"+Számítás!C6","v":1.4971740734515349E-2},{"$f":"+Számítás!D6","v":9.9196824927036964E-3},{"$f":"+Számítás!E6","v":8.3089431445053652E-3}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,"Paraméter tábla:"]
[null,null,"Havi tagdíj:",25000]
[null,null,"Tagdíjból levonás működésre, likviditási tartalékba:",4.4999999999999998E-2]
[null,null,"Belépési díj:",4000]
[null,null,"Kifizetéskor felszámolt fix díj:",3000]
[null,null,"Kifizetéskor felszámolt vagyonarányos díj:",0]
[null,null,"Éves vagyonarányos költség a portfólióban: ",5.4000000000000003E-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":1.4971740734515349E-2},{"$f":"D11-D10","v":9.9196824927036964E-3},8.3089431445053652E-3,null,null,"Kifizetéskor felszámolt vagyonarányos díj:",null,{"$f":"+'TKM Összesítő'!D22","v":0}]
[]
[null,"IRR(h)",1.8479058653032626E-3,2.7153201558357937E-3,2.900994297211414E-3,null,null,"Éves vagyonarányos költség: ",null,{"$f":"+'TKM Összesítő'!D23","v":5.4000000000000003E-3},{"$f":"+(1+J8)^(1/12)-1","v":4.488900773715887E-4}]
[null,"IRR(i)",3.062339525601694E-3,3.5141578236119273E-3,3.5692361674213731E-3]
[null,"1+h",{"$f":"+(1+C8)^12","v":1.0224016383069796},1.0330748888804482,1.0353727785713256]
[null,"1+i",1.037373379041495,1.0429945713731519,1.043681721715831]
[null,"Célérték",{"$f":"+ABS(H139)+ABS(I139)","v":5.5748317390680313E-4},{"$f":"+ABS(M259)+ABS(N259)","v":9.2200934886932373E-8},{"$f":"+ABS(R379)+ABS(S379)","v":1.1638086289167404E-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$40,3,FALSE))^(1/12)","v":1.0003642693064176},{"$f":"+C14*E14","v":25009.106732660443},{"$f":"+D14*(E14-$K$8)","v":19873.318162177289},{"$f":"+C14","v":25000},{"$f":"+C14","v":25000},{"$f":"+(1+VLOOKUP(A14,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0003642693064176},{"$f":"+C14*J14","v":25009.106732660443},{"$f":"+D14*(J14-$K$8)","v":19873.318162177289},{"$f":"+C14","v":25000},{"$f":"+C14","v":25000},{"$f":"+(1+VLOOKUP(A14,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0003642693064176},{"$f":"+C14*O14","v":25009.106732660443},{"$f":"+D14*(O14-$K$8)","v":19873.318162177289},{"$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$40,3,FALSE))^(1/12)","v":1.0003642693064176},{"$f":"+(F14+C15)*E15","v":50027.323515284508},{"$f":"+(G14+D15)*(E15-$K$8)","v":43744.616145766464},{"$f":"+H14+C15/((1+$C$8)^(B15-1))","v":49953.887564806872},{"$f":"+I14+C15/((1+$C$9)^(B15-1))","v":49923.675244176498},{"$f":"+(1+VLOOKUP(A15,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0003642693064176},{"$f":"+(K14+C15)*J15","v":50027.323515284508},{"$f":"+(L14+D15)*(J15-$K$8)","v":43744.616145766464},{"$f":"+M14+C15/((1+$D$8)^(B15-1))","v":49932.300821049241},{"$f":"+N14+C15/((1+$D$9)^(B15-1))","v":49912.45370590403},{"$f":"+(1+VLOOKUP(A15,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0003642693064176},{"$f":"+(P14+C15)*O15","v":50027.323515284508},{"$f":"+(Q14+D15)*(O15-$K$8)","v":43744.616145766464},{"$f":"+R14+C15/((1+$E$8)^(B15-1))","v":49927.684928180664},{"$f":"+S14+C15/((1+$E$9)^(B15-1))","v":49911.086449275492}]
[1,3,25000,{"$f":"+C16*(1-$J$3)","v":23875},{"$f":"+(1+VLOOKUP(A16,hozamok!$A$11:$E$40,3,FALSE))^(1/12)","v":1.0003642693064176},{"$f":"+(F15+C16)*E16","v":75054.653666383805},{"$f":"+(G15+D16)*(E16-$K$8)","v":67613.894121716585},74861.747748687791,74771.258751263551,{"$f":"+(1+VLOOKUP(A16,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0003642693064176},{"$f":"+(K15+C16)*J16","v":75054.653666383805},{"$f":"+(L15+D16)*(J16-$K$8)","v":67613.894121716585},{"$f":"+M15+C16/((1+$D$8)^(B16-1))","v":74797.085790300946},{"$f":"+N15+C16/((1+$D$9)^(B16-1))","v":74737.667691856477},{"$f":"+(1+VLOOKUP(A16,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0003642693064176},{"$f":"+(P15+C16)*O16","v":75054.653666383805},{"$f":"+(Q15+D16)*(O16-$K$8)","v":67613.894121716585},{"$f":"+R15+C16/((1+$E$8)^(B16-1))","v":74783.263963326492},{"$f":"+S15+C16/((1+$E$9)^(B16-1))","v":74733.575572606554}]
[1,4,25000,23875,{"$f":"+(1+VLOOKUP(A17,hozamok!$A$11:$E$40,3,FALSE))^(1/12)","v":1.0003642693064176},{"$f":"+(F16+C17)*E17","v":100091.10050567871},91481.152260962277,99723.665449027569,99542.982828591295,{"$f":"+(1+VLOOKUP(A17,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0003642693064176},100091.10050567871,91481.152260962277,99594.537738464438,99475.947458424533,{"$f":"+(1+VLOOKUP(A17,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0003642693064176},100091.10050567871,91481.152260962277,99566.945679150813,99467.782470106584]
[1,5,25000,23875,{"$f":"+(1+VLOOKUP(A18,hozamok!$A$11:$E$40,3,FALSE))^(1/12)","v":1.0003642693064176},125136.66735409893,115346.39073442368,124539.72540661799,124239.07907425787,{"$f":"+(1+VLOOKUP(A18,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0003642693064176},125136.66735409893,115346.39073442368,124324.83900114948,124127.5974363577,{"$f":"+(1+VLOOKUP(A18,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0003642693064176},125136.66735409893,115346.39073442368,124278.93804604602,124114.02112122216]
[1,6,25000,23875,{"$f":"+(1+VLOOKUP(A19,hozamok!$A$11:$E$40,3,FALSE))^(1/12)","v":1.0003642693064176},150191.35753378386,139209.60971300644,149310.0122059467,148859.77837929467,{"$f":"+(1+VLOOKUP(A19,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0003642693064176},150191.35753378386,139209.60971300644,148988.17142020696,148692.9209903341,{"$f":"+(1+VLOOKUP(A19,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0003642693064176},150191.35753378386,139209.60971300644,148919.44843282879,148672.60438871876]
[1,7,25000,23875,{"$f":"+(1+VLOOKUP(A20,hozamok!$A$11:$E$40,3,FALSE))^(1/12)","v":1.0003642693064176},175255.17436808304,163070.80936760182,174034.61027548544,173405.31092982503,{"$f":"+(1+VLOOKUP(A20,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0003642693064176},175255.17436808304,163070.80936760182,173584.71634506606,173172.22042269373,{"$f":"+(1+VLOOKUP(A20,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0003642693064176},175255.17436808304,163070.80936760182,173488.68360848018,173143.84402265228]
[1,8,25000,23875,{"$f":"+(1+VLOOKUP(A21,hozamok!$A$11:$E$40,3,FALSE))^(1/12)","v":1.0003642693064176},200328.12118155663,186929.98986908651,198713.60388797786,197875.90620921634,{"$f":"+(1+VLOOKUP(A21,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0003642693064176},200328.12118155663,186929.98986908651,198114.65463406761,197565.79697715861,{"$f":"+(1+VLOOKUP(A21,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0003642693064176},200328.12118155663,186929.98986908651,197986.84974388062,197528.05066432647]
[1,9,25000,23875,{"$f":"+(1+VLOOKUP(A22,hozamok!$A$11:$E$40,3,FALSE))^(1/12)","v":1.0003642693064176},225410.20129997583,210787.15138832285,223347.07716072677,222271.79300022541,{"$f":"+(1+VLOOKUP(A22,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0003642693064176},225410.20129997583,210787.15138832285,222578.16665579405,221873.9508425399,{"$f":"+(1+VLOOKUP(A22,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0003642693064176},225410.20129997583,210787.15138832285,222414.15241354011,221825.53385023621]
[1,10,25000,{"$f":"+C23*(1-$J$3)","v":23875},{"$f":"+(1+VLOOKUP(A23,hozamok!$A$11:$E$40,3,FALSE))^(1/12)","v":1.0003642693064176},250501.41805032326,234642.29409615864,247935.11405588084,246593.19938713763,{"$f":"+(1+VLOOKUP(A23,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0003642693064176},250501.41805032326,234642.29409615864,246975.43229039558,246096.98115643201,{"$f":"+(1+VLOOKUP(A23,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0003642693064176},250501.41805032326,234642.29409615864,246770.79659732323,246036.60201599682]
[1,11,25000,23875,{"$f":"+(1+VLOOKUP(A24,hozamok!$A$11:$E$40,3,FALSE))^(1/12)","v":1.0003642693064176},275601.77476079355,258495.4181634273,272477.79838072072,270840.35275789921,{"$f":"+(1+VLOOKUP(A24,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0003642693064176},275601.77476079355,258495.4181634273,271306.63093091286,270235.18600889388,{"$f":"+(1+VLOOKUP(A24,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0003642693064176},275601.77476079355,258495.4181634273,271056.98668216926,270161.56250025937]
[1,12,25000,23875,{"$f":"+(1+VLOOKUP(A25,hozamok!$A$11:$E$40,3,FALSE))^(1/12)","v":1.0003642693064176},300711.27476079355,282346.52376094769,296975.21378794487,295013.47980624327,{"$f":"+(1+VLOOKUP(A25,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0003642693064176},300711.27476079355,282346.52376094769,295571.94148459611,294288.86244611727,{"$f":"+(1+VLOOKUP(A25,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0003642693064176},300711.27476079355,282346.52376094769,295272.92646380712,294200.72154861217]
[2,13,25000,23875,{"$f":"+(1+VLOOKUP(A26,hozamok!$A$11:$E$40,3,FALSE))^(1/12)","v":1.0013445862454009},326149.22166080889,306495.80520634848,321427.44377595442,319112.80653380911,{"$f":"+(1+VLOOKUP(A26,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0013445862454009},326149.22166080889,306495.80520634848,319771.54237422056,318258.30647408217,{"$f":"+(1+VLOOKUP(A26,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0013445862454009},326149.22166080889,306495.80520634848,319418.8191484657,318154.38431746815]
[2,14,25000,23875,{"$f":"+(1+VLOOKUP(A27,hozamok!$A$11:$E$40,3,FALSE))^(1/12)","v":1.0013445862454009},351621.37207433727,330666.71707060054,345834.57168913796,343138.55825225526,{"$f":"+(1+VLOOKUP(A27,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0013445862454009},351621.37207433727,330666.71707060054,343905.61153939849,342143.81306219951,{"$f":"+(1+VLOOKUP(A27,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0013445862454009},351621.37207433727,330666.71707060054,343494.86735457898,342022.85487793863]
[2,15,25000,23875,{"$f":"+(1+VLOOKUP(A28,hozamok!$A$11:$E$40,3,FALSE))^(1/12)","v":1.0013445862454009},377127.77199095243,354859.2787279872,370196.68071815564,367090.95958536596,{"$f":"+(1+VLOOKUP(A28,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0013445862454009},377127.77199095243,354859.2787279872,367974.3264378875,365945.67614694103,{"$f":"+(1+VLOOKUP(A28,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0013445862454009},377127.77199095243,354859.2787279872,367501.27311448619,365806.43621969334]
[2,16,25000,23875,{"$f":"+(1+VLOOKUP(A29,hozamok!$A$11:$E$40,3,FALSE))^(1/12)","v":1.0013445862454009},402668.46746206516,379073.50957014522,394513.85390022257,390970.2344711512,{"$f":"+(1+VLOOKUP(A29,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0013445862454009},402668.46746206516,379073.50957014522,391977.86404689541,389664.18863545661,{"$f":"+(1+VLOOKUP(A29,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0013445862454009},402668.46746206516,379073.50957014522,391438.23787612736,389505.43025480642]
[2,17,25000,23875,{"$f":"+(1+VLOOKUP(A30,hozamok!$A$11:$E$40,3,FALSE))^(1/12)","v":1.0013445862454009},428243.50460100634,403309.42900608032,418786.17411939194,414776.60616394045,{"$f":"+(1+VLOOKUP(A30,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0013445862454009},428243.50460100634,403309.42900608032,415916.40086438158,413299.64240917866,{"$f":"+(1+VLOOKUP(A30,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0013445862454009},428243.50460100634,403309.42900608032,415305.96250473353,413120.13782158907]
[2,18,25000,23875,{"$f":"+(1+VLOOKUP(A31,hozamok!$A$11:$E$40,3,FALSE))^(1/12)","v":1.0013445862454009},453852.92958311015,427567.05646218284,443013.72410683765,438510.29723646987,{"$f":"+(1+VLOOKUP(A31,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0013445862454009},453852.92958311015,427567.05646218284,439790.11291035468,436852.32832741406,{"$f":"+(1+VLOOKUP(A31,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0013445862454009},453852.92958311015,427567.05646218284,439104.64728451241,436650.85868840839]
[2,19,25000,23875,{"$f":"+(1+VLOOKUP(A32,hozamok!$A$11:$E$40,3,FALSE))^(1/12)","v":1.0013445862454009},479496.78864579753,451846.41138224327,467196.58644113597,462171.52958196326,{"$f":"+(1+VLOOKUP(A32,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0013445862454009},479496.78864579753,451846.41138224327,463599.17572816706,460322.53623092355,{"$f":"+(1+VLOOKUP(A32,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0013445862454009},479496.78864579753,451846.41138224327,462834.49192032911,460097.89155749267]
[2,20,25000,23875,{"$f":"+(1+VLOOKUP(A33,hozamok!$A$11:$E$40,3,FALSE))^(1/12)","v":1.0013445862454009},505175.12808865961,476147.51322746783,491334.8435485473,485760.52441620652,{"$f":"+(1+VLOOKUP(A33,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0013445862454009},505175.12808865961,476147.51322746783,487343.76438580529,483710.55494548846,{"$f":"+(1+VLOOKUP(A33,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0013445862454009},505175.12808865961,476147.51322746783,486495.69553938176,483461.53406872315]
[2,21,25000,23875,{"$f":"+(1+VLOOKUP(A34,hozamok!$A$11:$E$40,3,FALSE))^(1/12)","v":1.0013445862454009},530887.99427354126,500470.38147649408,515428.57770329696,509277.50227961596,{"$f":"+(1+VLOOKUP(A34,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0013445862454009},530887.99427354126,500470.38147649408,511024.05347717769,507016.67228546506,{"$f":"+(1+VLOOKUP(A34,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0013445862454009},530887.99427354126,500470.38147649408,510088.45669287269,506742.08280341234]
[2,22,25000,23875,{"$f":"+(1+VLOOKUP(A35,hozamok!$A$11:$E$40,3,FALSE))^(1/12)","v":1.0013445862454009},556635.43362462497,524815.03562540642,539477.87102785578,532722.68303930014,{"$f":"+(1+VLOOKUP(A35,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0013445862454009},556635.43362462497,524815.03562540642,534640.21712339798,530241.17505732644,{"$f":"+(1+VLOOKUP(A35,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0013445862454009},556635.43362462497,524815.03562540642,533612.97335767432,529939.83328806888]
[2,23,25000,23875,{"$f":"+(1+VLOOKUP(A36,hozamok!$A$11:$E$40,3,FALSE))^(1/12)","v":1.0013445862454009},582417.49262851442,549181.49518775195,563482.80549321987,556096.28589111543,{"$f":"+(1+VLOOKUP(A36,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0013445862454009},582417.49262851442,549181.49518775195,558192.4289740657,553384.34906319191,{"$f":"+(1+VLOOKUP(A36,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0013445862454009},582417.49262851442,549181.49518775195,557069.44293799077,553055.07999814895]
[2,24,25000,23875,{"$f":"+(1+VLOOKUP(A37,hozamok!$A$11:$E$40,3,FALSE))^(1/12)","v":1.0013445862454009},608234.21783431864,573569.77969455591,587443.46291918994,579398.52936171554,{"$f":"+(1+VLOOKUP(A37,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0013445862454009},608234.21783431864,573569.77969455591,581680.86220854276,576446.47910434403,{"$f":"+(1+VLOOKUP(A37,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0013445862454009},608234.21783431864,573569.77969455591,580458.06226701406,576088.11636179441]
[3,25,25000,23875,{"$f":"+(1+VLOOKUP(A38,hozamok!$A$11:$E$40,3,FALSE))^(1/12)","v":1.0022408114372967},634653.17631212936,598515.3537566663,611359.92497465049,602629.63131059427,{"$f":"+(1+VLOOKUP(A38,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0022408114372967},634653.17631212936,598515.3537566663,605105.68953722727,599427.84898473369,{"$f":"+(1+VLOOKUP(A38,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0022408114372967},634653.17631212936,598515.3537566663,603779.027608576,599039.23476355744]
[3,26,25000,23875,{"$f":"+(1+VLOOKUP(A39,hozamok!$A$11:$E$40,3,FALSE))^(1/12)","v":1.0022408114372967},661131.33469425864,623505.62832577422,635232.27317784773,625789.80893212266,{"$f":"+(1+VLOOKUP(A39,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0022408114372967},661131.33469425864,623505.62832577422,628467.08320282318,622328.74151447229,{"$f":"+(1+VLOOKUP(A39,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0022408114372967},661131.33469425864,623505.62832577422,627032.53465879511,621908.72654811258]
[3,27,25000,23875,{"$f":"+(1+VLOOKUP(A40,hozamok!$A$11:$E$40,3,FALSE))^(1/12)","v":1.0022408114372967},687668.82563652913,648540.68350167293,659060.58889666782,648879.27875757939,{"$f":"+(1+VLOOKUP(A40,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0022408114372967},687668.82563652913,648540.68350167293,651765.21498160693,645149.43851331214,{"$f":"+(1+VLOOKUP(A40,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0022408114372967},687668.82563652913,648540.68350167293,650218.77854771866,644696.88202395453]
[3,28,25000,23875,{"$f":"+(1+VLOOKUP(A41,hozamok!$A$11:$E$40,3,FALSE))^(1/12)","v":1.0022408114372967},714265.78209202026,673620.59952768823,682844.95334891416,671898.25665717525,{"$f":"+(1+VLOOKUP(A41,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0022408114372967},714265.78209202026,673620.59952768823,675000.25618469017,667890.22081411455,{"$f":"+(1+VLOOKUP(A41,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0022408114372967},714265.78209202026,673620.59952768823,673337.95384096028,667403.99046708364]
[3,29,25000,23875,{"$f":"+(1+VLOOKUP(A42,hozamok!$A$11:$E$40,3,FALSE))^(1/12)","v":1.0022408114372967},740922.33731173421,698745.45679093571,706585.44760258391,694846.95784207142,{"$f":"+(1+VLOOKUP(A42,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0022408114372967},740922.33731173421,698745.45679093571,698172.37765927997,690551.36826630589,{"$f":"+(1+VLOOKUP(A42,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0022408114372967},740922.33731173421,698745.45679093571,696390.2545413326,690030.34012467822]
[3,30,25000,23875,{"$f":"+(1+VLOOKUP(A43,hozamok!$A$11:$E$40,3,FALSE))^(1/12)","v":1.0022408114372967},767638.62484526343,723915.33582257829,730282.15257614467,717725.59686639137,{"$f":"+(1+VLOOKUP(A43,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0022408114372967},767638.62484526343,723915.33582257829,721281.74978993472,713133.1597393211,{"$f":"+(1+VLOOKUP(A43,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0022408114372967},767638.62484526343,723915.33582257829,719375.87409047491,712576.21821875311]
[3,31,25000,23875,{"$f":"+(1+VLOOKUP(A44,hozamok!$A$11:$E$40,3,FALSE))^(1/12)","v":1.0022408114372967},794414.77854145982,749130.31729808438,753935.14903881005,740534.38762922713,{"$f":"+(1+VLOOKUP(A44,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0022408114372967},794414.77854145982,749130.31729808438,744328.54249981698,735635.87312603591,{"$f":"+(1+VLOOKUP(A44,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0022408114372967},794414.77854145982,749130.31729808438,742295.00537047698,735041.9109498061]
[3,32,25000,23875,{"$f":"+(1+VLOOKUP(A45,hozamok!$A$11:$E$40,3,FALSE))^(1/12)","v":1.0022408114372967},821250.93254910549,774390.48203748651,777544.51761081512,763273.54337663879,{"$f":"+(1+VLOOKUP(A45,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0022408114372967},821250.93254910549,774390.48203748651,767312.92525194294,758059.78534618625,{"$f":"+(1+VLOOKUP(A45,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0022408114372967},821250.93254910549,774390.48203748651,765147.84070549696,757427.70350045094]
[3,33,25000,23875,{"$f":"+(1+VLOOKUP(A46,hozamok!$A$11:$E$40,3,FALSE))^(1/12)","v":1.0022408114372967},848147.22131758451,799695.9110056404,801110.33876369114,785943.27670364827,{"$f":"+(1+VLOOKUP(A46,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0022408114372967},848147.22131758451,799695.9110056404,790235.0670504286,780405.17234977637,{"$f":"+(1+VLOOKUP(A46,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0022408114372967},848147.22131758451,799695.9110056404,787934.57186337584,779733.88003903744]
[3,34,25000,23875,{"$f":"+(1+VLOOKUP(A47,hozamok!$A$11:$E$40,3,FALSE))^(1/12)","v":1.0022408114372967},875103.7795975568,825046.68531248439,{"$f":"+H46+C47/((1+$C$8)^(B47-1))","v":824632.6928205397},{"$f":"+I46+C47/((1+$C$9)^(B47-1))","v":808543.79955622705},{"$f":"+(1+VLOOKUP(A47,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0022408114372967},875103.7795975568,825046.68531248439,813095.13644173217,802672.30912047427,{"$f":"+(1+VLOOKUP(A47,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0022408114372967},875103.7795975568,825046.68531248439,810655.39005724632,801960.72372325859]
[3,35,25000,23875,{"$f":"+(1+VLOOKUP(A48,hozamok!$A$11:$E$40,3,FALSE))^(1/12)","v":1.0022408114372967},902120.74244163302,850442.88621329947,848111.6599563068,831075.32323327754,{"$f":"+(1+VLOOKUP(A48,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0022408114372967},902120.74244163302,850442.88621329947,835893.30151589389,824861.46967899601,{"$f":"+(1+VLOOKUP(A48,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0022408114372967},902120.74244163302,850442.88621329947,833310.48594713747,824108.51670374523]
[3,36,25000,23875,{"$f":"+(1+VLOOKUP(A49,hozamok!$A$11:$E$40,3,FALSE))^(1/12)","v":1.0022408114372967},929198.24520505127,875884.5951089696,871547.32019805594,853538.05838860874,{"$f":"+(1+VLOOKUP(A49,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0022408114372967},929198.24520505127,875884.5951089696,858629.72990777134,846972.92708647787,{"$f":"+(1+VLOOKUP(A49,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0022408114372967},929198.24520505127,875884.5951089696,855900.04964157462,846177.54012764757]
[4,37,25000,23875,{"$f":"+(1+VLOOKUP(A50,hozamok!$A$11:$E$40,3,FALSE))^(1/12)","v":1.0026385515728045},956715.94648570428,901729.76404952595,894939.75342524087,875932.21503290557,{"$f":"+(1+VLOOKUP(A50,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0026385515728045},956715.94648570428,901729.76404952595,881304.58879827277,869006.95344783622,{"$f":"+(1+VLOOKUP(A50,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0026385515728045},956715.94648570428,901729.76404952595,878424.27069917449,868168.07414220425]
[4,38,25000,23875,{"$f":"+(1+VLOOKUP(A51,hozamok!$A$11:$E$40,3,FALSE))^(1/12)","v":1.0026385515728045},984306.2546403514,927631.52516135445,918289.03936997789,898258.00253569242,{"$f":"+(1+VLOOKUP(A51,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0026385515728045},984306.2546403514,927631.52516135445,903918.04491558566,890963.81991511653,{"$f":"+(1+VLOOKUP(A51,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0026385515728045},984306.2546403514,927631.52516135445,900883.33813023614,890080.39789829846]
[4,39,25000,23875,{"$f":"+(1+VLOOKUP(A52,hozamok!$A$11:$E$40,3,FALSE))^(1/12)","v":1.0026385515728045},1011969.3612459741,953590.00236215338,941595.25761731761,920515.62962729065,{"$f":"+(1+VLOOKUP(A52,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0026385515728045},1011969.3612459741,953590.00236215338,926470.26453640335,912843.79669083003,{"$f":"+(1+VLOOKUP(A52,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0026385515728045},1011969.3612459741,953590.00236215338,923277.44039832696,911914.78955400153]
[4,40,25000,23875,{"$f":"+(1+VLOOKUP(A53,hozamok!$A$11:$E$40,3,FALSE))^(1/12)","v":1.0026385515728045},1039705.4583850397,979605.31984095904,964858.48760551622,942705.30440076976,{"$f":"+(1+VLOOKUP(A53,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0026385515728045},1039705.4583850397,979605.31984095904,948961.41348714719,934647.15303127875,{"$f":"+(1+VLOOKUP(A53,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0026385515728045},1039705.4583850397,979605.31984095904,945606.76542186388,933671.52627810382]
[4,41,25000,23875,{"$f":"+(1+VLOOKUP(A54,hozamok!$A$11:$E$40,3,FALSE))^(1/12)","v":1.0026385515728045},1067514.7386468349,1005677.6020587394,988078.80862630624,964827.23431389336,{"$f":"+(1+VLOOKUP(A54,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0026385515728045},1067514.7386468349,1005677.6020587394,971391.65714518609,956374.15724986908,{"$f":"+(1+VLOOKUP(A54,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0026385515728045},1067514.7386468349,1005677.6020587394,967871.50057569065,955350.88425363344]
[4,42,25000,23875,{"$f":"+(1+VLOOKUP(A55,hozamok!$A$11:$E$40,3,FALSE))^(1/12)","v":1.0026385515728045},1095397.3951288036,1031806.9737489901,1011256.2998251669,986881.62619105843,{"$f":"+(1+VLOOKUP(A55,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0026385515728045},1095397.3951288036,1031806.9737489901,993761.16044005239,978025.07672041364,{"$f":"+(1+VLOOKUP(A55,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0026385515728045},1095397.3951288036,1031806.9737489901,990071.83269264991,976953.13868136168]
[4,43,25000,23875,{"$f":"+(1+VLOOKUP(A56,hozamok!$A$11:$E$40,3,FALSE))^(1/12)","v":1.0026385515728045},1123353.6214378867,1057993.5599183307,1034391.0402015938,1008868.6862252291,{"$f":"+(1+VLOOKUP(A56,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0026385515728045},1123353.6214378867,1057993.5599183307,1016070.0878546548,999600.17788042151,{"$f":"+(1+VLOOKUP(A56,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0026385515728045},1123353.6214378867,1057993.5599183307,1012207.9480651511,998478.56378329708]
[4,44,25000,23875,{"$f":"+(1+VLOOKUP(A57,hozamok!$A$11:$E$40,3,FALSE))^(1/12)","v":1.0026385515728045},1151383.6116918675,1084237.4858471034,1057483.1086093679,1030788.6199798642,{"$f":"+(1+VLOOKUP(A57,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0026385515728045},1151383.6116918675,1084237.4858471034,1038318.6034264874,1021099.7262343772,{"$f":"+(1+VLOOKUP(A57,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0026385515728045},1151383.6116918675,1084237.4858471034,1034280.0324467338,1019927.4328061657]
[4,45,25000,23875,{"$f":"+(1+VLOOKUP(A58,hozamok!$A$11:$E$40,3,FALSE))^(1/12)","v":1.0026385515728045},1179487.5605207183,1110538.8770899712,1080532.5837568247,1052641.6323908397,{"$f":"+(1+VLOOKUP(A58,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0026385515728045},1179487.5605207183,1110538.8770899712,1060506.8707488365,1042523.9863570079,{"$f":"+(1+VLOOKUP(A58,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0026385515728045},1179487.5605207183,1110538.8770899712,1056288.2710536262,1041300.0180248803]
[4,46,25000,23875,{"$f":"+(1+VLOOKUP(A59,hozamok!$A$11:$E$40,3,FALSE))^(1/12)","v":1.0026385515728045},1207665.6630679537,1136897.8594765197,1103539.5442071226,1074427.9277683643,{"$f":"+(1+VLOOKUP(A59,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0026385515728045},1207665.6630679537,1136897.8594765197,1082635.0529719833,1063873.2218965392,{"$f":"+(1+VLOOKUP(A59,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0026385515728045},1207665.6630679537,1136897.8594765197,1078232.8485662995,1062596.5907459967]
[4,47,25000,23875,{"$f":"+(1+VLOOKUP(A60,hozamok!$A$11:$E$40,3,FALSE))^(1/12)","v":1.0026385515728045},1235918.1149919836,1163314.559111859,1126504.0683785104,1096147.7097988895,{"$f":"+(1+VLOOKUP(A60,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0026385515728045},1235918.1149919836,1163314.559111859,1104703.3128044028,1085147.6955779397,{"$f":"+(1+VLOOKUP(A60,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0026385515728045},1235918.1149919836,1163314.559111859,1100113.949131018,1083817.4213111571]
[4,48,25000,23875,{"$f":"+(1+VLOOKUP(A61,hozamok!$A$11:$E$40,3,FALSE))^(1/12)","v":1.0026385515728045},1264245.1124674734,1189789.1023772261,1149426.2345445945,1117801.1815470138,{"$f":"+(1+VLOOKUP(A61,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0026385515728045},1264245.1124674734,1189789.1023772261,1126711.8125139612,1106347.6692061543,{"$f":"+(1+VLOOKUP(A61,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0026385515728045},1264245.1124674734,1189789.1023772261,1121931.7563613835,1104962.7791005226]
[5,49,25000,23875,{"$f":"+(1+VLOOKUP(A62,hozamok!$A$11:$E$40,3,FALSE))^(1/12)","v":1.0026321485686831},1292638.5971449362,1216313.8448343412,1172306.1208346058,1139388.5454573818,{"$f":"+(1+VLOOKUP(A62,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0026321485686831},1292638.5971449362,1216313.8448343412,1148660.7139291088,1127473.4036693256,{"$f":"+(1+VLOOKUP(A62,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0026321485686831},1292638.5971449362,1216313.8448343412,1143686.4533398768,1126032.9325361925]
[5,50,25000,23875,{"$f":"+(1+VLOOKUP(A63,hozamok!$A$11:$E$40,3,FALSE))^(1/12)","v":1.0026321485686831},1321106.8176924528,1242896.4976606555,1195143.805233666,1160910.0033565764,{"$f":"+(1+VLOOKUP(A63,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0026321485686831},1321106.8176924528,1242896.4976606555,1170550.1784400693,1148525.1589420047,{"$f":"+(1+VLOOKUP(A63,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0026321485686831},1321106.8176924528,1242896.4976606555,1165378.2226193938,1147028.1490856113]
[5,51,25000,23875,{"$f":"+(1+VLOOKUP(A64,hozamok!$A$11:$E$40,3,FALSE))^(1/12)","v":1.0026321485686831},1349649.9708259366,1269537.1872894745,1217939.3655830538,1182365.7564550063,{"$f":"+(1+VLOOKUP(A64,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0026321485686831},1349649.9708259366,1269537.1872894745,1192380.3670000271,1169503.1940883503,{"$f":"+(1+VLOOKUP(A64,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0026321485686831},1349649.9708259366,1269537.1872894745,1187007.2462247773,1167948.6952649646]
[5,52,25000,23875,{"$f":"+(1+VLOOKUP(A65,hozamok!$A$11:$E$40,3,FALSE))^(1/12)","v":1.0026321485686831},1378268.2537790865,1296236.04043014,1240692.8795804696,1203756.0053487862,{"$f":"+(1+VLOOKUP(A65,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0026321485686831},1378268.2537790865,1296236.04043014,1214151.440126311,1190407.7672653166,{"$f":"+(1+VLOOKUP(A65,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0026321485686831},1378268.2537790865,1296236.04043014,1208573.7056543448,1188794.8366425617]
[5,53,25000,23875,{"$f":"+(1+VLOOKUP(A66,hozamok!$A$11:$E$40,3,FALSE))^(1/12)","v":1.0026321485686831},1406961.8643047495,1322993.1840686332,1263404.4247803004,1225080.9500216134,{"$f":"+(1+VLOOKUP(A66,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0026321485686831},1406961.8643047495,1322993.1840686332,1235863.5579015738,1211239.1357258309,{"$f":"+(1+VLOOKUP(A66,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0026321485686831},1406961.8643047495,1322993.1840686332,1230077.7818814106,1209566.8378422074]
[5,54,25000,23875,{"$f":"+(1+VLOOKUP(A67,hozamok!$A$11:$E$40,3,FALSE))^(1/12)","v":1.0026321485686831},1435731.000676288,1349808.7454681783,1286074.0785938846,1246340.7898466364,{"$f":"+(1+VLOOKUP(A67,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0026321485686831},1435731.000676288,1349808.7454681783,1257516.8799749699,1231997.5558219587,{"$f":"+(1+VLOOKUP(A67,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0026321485686831},1435731.000676288,1349808.7454681783,1251519.6553558058,1230264.9625465604]
[5,55,25000,23875,{"$f":"+(1+VLOOKUP(A68,hozamok!$A$11:$E$40,3,FALSE))^(1/12)","v":1.0026321485686831},1464575.8616889492,1376682.8521698483,1308701.9182897757,1267535.7235883197,{"$f":"+(1+VLOOKUP(A68,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0026321485686831},1464575.8616889492,1376682.8521698483,1279111.565563329,1252683.2830080583,{"$f":"+(1+VLOOKUP(A68,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0026321485686831},1464575.8616889492,1376682.8521698483,1272899.5060053912,1250889.4735004816]
[5,56,25000,23875,{"$f":"+(1+VLOOKUP(A69,hozamok!$A$11:$E$40,3,FALSE))^(1/12)","v":1.0026321485686831},1493496.6466612387,1403615.6319931711,1331288.0209940055,1288665.9494043018,{"$f":"+(1+VLOOKUP(A69,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0026321485686831},1493496.6466612387,1403615.6319931711,1300647.7734523269,1273296.5718439249,{"$f":"+(1+VLOOKUP(A69,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0026321485686831},1493496.6466612387,1403615.6319931711,1294217.5132375683,1271440.6325143678]
[5,57,25000,23875,{"$f":"+(1+VLOOKUP(A70,hozamok!$A$11:$E$40,3,FALSE))^(1/12)","v":1.0026321485686831},1522493.5554362983,1430607.2130367379,1353832.4636903466,1309731.664847248,{"$f":"+(1+VLOOKUP(A70,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0026321485686831},1522493.5554362983,1430607.2130367379,1322125.6619976528,1293837.6759979231,{"$f":"+(1+VLOOKUP(A70,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0026321485686831},1522493.5554362983,1430607.2130367379,1315473.8559407836,1291918.7004674769]
[5,58,25000,23875,{"$f":"+(1+VLOOKUP(A71,hozamok!$A$11:$E$40,3,FALSE))^(1/12)","v":1.0026321485686831},1551566.7883832862,1457657.7236788119,1376335.3232205757,1330733.0668666968,{"$f":"+(1+VLOOKUP(A71,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0026321485686831},1551566.7883832862,1457657.7236788119,1343545.3891261742,1314306.8482501085,{"$f":"+(1+VLOOKUP(A71,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0026321485686831},1551566.7883832862,1457657.7236788119,1336668.712486031,1312323.9373112384]
[5,59,25000,23875,{"$f":"+(1+VLOOKUP(A72,hozamok!$A$11:$E$40,3,FALSE))^(1/12)","v":1.0026321485686831},1580716.5463987626,1484767.2925779396,1398796.6762847349,1351670.3518109024,{"$f":"+(1+VLOOKUP(A72,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0026321485686831},1580716.5463987626,1484767.2925779396,1364907.1123370975,1334704.3404953382,{"$f":"+(1+VLOOKUP(A72,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0026321485686831},1580716.5463987626,1484767.2925779396,1357802.2607283476,1332656.6020725537]
[5,60,25000,23875,{"$f":"+(1+VLOOKUP(A73,hozamok!$A$11:$E$40,3,FALSE))^(1/12)","v":1.0026321485686831},1609943.0309080768,1511936.048673562,1421216.5994413933,1372543.7154286688,{"$f":"+(1+VLOOKUP(A73,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0026321485686831},1609943.0309080768,1511936.048673562,1386210.9887031268,1355030.4037463712,{"$f":"+(1+VLOOKUP(A73,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0026321485686831},1609943.0309080768,1511936.048673562,1378874.6780083065,1352916.9528570843]
[6,61,25000,23875,{"$f":"+(1+VLOOKUP(A74,hozamok!$A$11:$E$40,3,FALSE))^(1/12)","v":1.00275951624287},1639454.6827580347,1539359.7338678886,1443595.1691079077,1393353.3528711817,{"$f":"+(1+VLOOKUP(A74,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.00275951624287},1639454.6827580347,1539359.7338678886,1407457.1748716182,1375285.2881369565,{"$f":"+(1+VLOOKUP(A74,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.00275951624287},1639454.6827580347,1539359.7338678886,1399886.1411535053,1373105.2468525278]
[6,62,25000,23875,{"$f":"+(1+VLOOKUP(A75,hozamok!$A$11:$E$40,3,FALSE))^(1/12)","v":1.00275951624287},1669047.7724906264,1566846.7849467795,1465932.4615606838,1414099.4586938315,{"$f":"+(1+VLOOKUP(A75,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.00275951624287},1669047.7724906264,1566846.7849467795,1428645.8270657319,1395469.2429249124,{"$f":"+(1+VLOOKUP(A75,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.00275951624287},1669047.7724906264,1566846.7849467795,1420836.8264800489,1393221.7403318831]
[6,63,25000,23875,{"$f":"+(1+VLOOKUP(A76,hozamok!$A$11:$E$40,3,FALSE))^(1/12)","v":1.00275951624287},1698722.5248350119,1594397.3483251058,1488228.552935435,1434782.2268580333,{"$f":"+(1+VLOOKUP(A76,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.00275951624287},1698722.5248350119,1594397.3483251058,1449777.1010855809,1415582.5164951927,{"$f":"+(1+VLOOKUP(A76,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.00275951624287},1698722.5248350119,1594397.3483251058,1441726.9097940305,1413266.6886567033]
[6,64,25000,23875,{"$f":"+(1+VLOOKUP(A77,hozamok!$A$11:$E$40,3,FALSE))^(1/12)","v":1.00275951624287},1728479.1651404949,1622011.5707560484,1510483.519227443,1455401.8507330397,{"$f":"+(1+VLOOKUP(A77,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.00275951624287},1728479.1651404949,1622011.5707560484,1470851.1523093767,1435625.3563629442,{"$f":"+(1+VLOOKUP(A77,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.00275951624287},1728479.1651404949,1622011.5707560484,1462556.5663930057,1433240.3462803378]
[6,65,25000,23875,{"$f":"+(1+VLOOKUP(A78,hozamok!$A$11:$E$40,3,FALSE))^(1/12)","v":1.00275951624287},1758317.9193782343,1649689.5993318798,1532697.4362918166,1475958.5230977486,{"$f":"+(1+VLOOKUP(A78,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.00275951624287},1758317.9193782343,1649689.5993318798,1491868.135694572,1455598.0091765528,{"$f":"+(1+VLOOKUP(A78,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.00275951624287},1758317.9193782343,1649689.5993318798,1483325.9710674637,1453142.9667511613]
[{"$f":"+ROUNDUP(B79/12,0)","v":6},66,{"$f":"+$C$2","v":25000},23875,{"$f":"+(1+VLOOKUP(A79,hozamok!$A$11:$E$40,3,FALSE))^(1/12)","v":1.00275951624287},1788239.0141429596,1677431.5814847478,{"$f":"+H78+C79/((1+$C$8)^(B79-1))","v":1554870.3798437496},{"$f":"+I78+C79/((1+$C$9)^(B79-1))","v":1496452.4361425063},{"$f":"+(1+VLOOKUP(A79,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.00275951624287},1788239.0141429596,1677431.5814847478,1512828.2057789993,1475500.7207206774,{"$f":"+(1+VLOOKUP(A79,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.00275951624287},1788239.0141429596,1677431.5814847478,1504035.2981022946,1472974.8027157933]
[6,67,25000,23875,{"$f":"+(1+VLOOKUP(A80,hozamok!$A$11:$E$40,3,FALSE))^(1/12)","v":1.00275951624287},1818242.6766546927,{"$f":"+(G79+D80)*(E80-$K$8)","v":1705237.6649874612},1577002.4254587793,1516883.7814709037,{"$f":"+(1+VLOOKUP(A80,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.00275951624287},{"$f":"+(K79+C80)*J80","v":1818242.6766546927},{"$f":"+(L79+D80)*(J80-$K$8)","v":1705237.6649874612},{"$f":"+M79+C80/((1+$D$8)^(B80-1))","v":1533731.5166820078},{"$f":"+N79+C80/((1+$D$9)^(B80-1))","v":1495333.735919276},{"$f":"+(1+VLOOKUP(A80,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.00275951624287},{"$f":"+(P79+C80)*O80","v":1818242.6766546927},{"$f":"+(Q79+D80)*(O80-$K$8)","v":1705237.6649874612},{"$f":"+R79+C80/((1+$E$8)^(B80-1))","v":1524684.7212782511},{"$f":"+S79+C80/((1+$E$9)^(B80-1))","v":1492736.1059223053}]
[6,68,25000,23875,{"$f":"+(1+VLOOKUP(A81,hozamok!$A$11:$E$40,3,FALSE))^(1/12)","v":1.00275951624287},{"$f":"+(F80+C81)*E81","v":1848329.1347604725},1733107.9979542759,1599093.6485730445,1537252.7501015677,{"$f":"+(1+VLOOKUP(A81,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.00275951624287},1848329.1347604725,1733107.9979542759,1554578.2221055969,1515097.2988386191,{"$f":"+(1+VLOOKUP(A81,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.00275951624287},1848329.1347604725,1733107.9979542759,1545274.413873408,1512427.127223416]
[6,69,25000,23875,{"$f":"+(1+VLOOKUP(A82,hozamok!$A$11:$E$40,3,FALSE))^(1/12)","v":1.00275951624287},1878498.6169360855,1761042.7288416848,1621144.1244835418,1557559.5324699471,{"$f":"+(1+VLOOKUP(A82,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.00275951624287},1878498.6169360855,1761042.7288416848,1575368.4753355458,1534791.6526902935,{"$f":"+(1+VLOOKUP(A82,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.00275951624287},1878498.6169360855,1761042.7288416848,1565804.5486646146,1532048.1165796758]
[6,70,25000,23875,{"$f":"+(1+VLOOKUP(A83,hozamok!$A$11:$E$40,3,FALSE))^(1/12)","v":1.00275951624287},1908751.3522878012,1789042.0064492084,1643153.9283483832,1577804.3184300936,{"$f":"+(1+VLOOKUP(A83,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.00275951624287},1908751.3522878012,1789042.0064492084,1596102.4292425411,1554417.0398341946,{"$f":"+(1+VLOOKUP(A83,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.00275951624287},1908751.3522878012,1789042.0064492084,1586275.2979289456,1551599.3230626399]
[6,71,25000,23875,{"$f":"+(1+VLOOKUP(A84,hozamok!$A$11:$E$40,3,FALSE))^(1/12)","v":1.00275951624287},1939087.5705541112,1817105.9799201868,1665123.1351870513,1597987.2972564357,{"$f":"+(1+VLOOKUP(A84,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.00275951624287},1939087.5705541112,1817105.9799201868,1616780.2362833,1573973.7017815099,{"$f":"+(1+VLOOKUP(A84,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.00275951624287},1939087.5705541112,1817105.9799201868,1606686.8334451469,1571080.99485803]
[6,72,25000,23875,{"$f":"+(1+VLOOKUP(A85,hozamok!$A$11:$E$40,3,FALSE))^(1/12)","v":1.00275951624287},1969507.5021074743,1845234.7987425753,1687051.8198806557,1618108.6576455494,{"$f":"+(1+VLOOKUP(A85,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.00275951624287},1969507.5021074743,1845234.7987425753,1637402.0485016925,1593461.8791976902,{"$f":"+(1+VLOOKUP(A85,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.00275951624287},1969507.5021074743,1845234.7987425753,1627039.3264950763,1590493.3792688849]
[7,73,25000,23875,{"$f":"+(1+VLOOKUP(A86,hozamok!$A$11:$E$40,3,FALSE))^(1/12)","v":1.0032911059499618},2001071.6376149037,1874422.2122801754,1708940.0571721881,1638168.5877179217,{"$f":"+(1+VLOOKUP(A86,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0032911059499618},2001071.6376149037,1874422.2122801754,1657968.0175298585,1612881.8119054115,{"$f":"+(1+VLOOKUP(A86,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0032911059499618},2001071.6376149037,1874422.2122801754,1647332.9478651413,1609836.7227186998]
[7,74,25000,{"$f":"+C87*(1-$J$3)","v":23875},{"$f":"+(1+VLOOKUP(A87,hozamok!$A$11:$E$40,3,FALSE))^(1/12)","v":1.0032911059499618},2032739.654036507,1903692.5827478119,1730787.9216667763,1658167.2750197095,{"$f":"+(1+VLOOKUP(A87,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0032911059499618},2032739.654036507,1903692.5827478119,1678478.2945893232,1632233.7388875268,{"$f":"+(1+VLOOKUP(A87,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0032911059499618},2032739.654036507,1903692.5827478119,1667567.8678477323,1629111.2707545545]
[7,75,25000,23875,{"$f":"+(1+VLOOKUP(A88,hozamok!$A$11:$E$40,3,FALSE))^(1/12)","v":1.0032911059499618},2064511.8932553791,1933046.1459269882,1752595.4878319399,1678104.9065244934,{"$f":"+(1+VLOOKUP(A88,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0032911059499618},2064511.8932553791,1933046.1459269882,1698933.0304921088,1651517.898290006,{"$f":"+(1+VLOOKUP(A88,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0032911059499618},2064511.8932553791,1933046.1459269882,1687744.2562426513,1648317.2680502301]
[7,76,25000,23875,{"$f":"+(1+VLOOKUP(A89,hozamok!$A$11:$E$40,3,FALSE))^(1/12)","v":1.0032911059499618},2096388.6982797878,1962483.1382693495,1774362.8299978431,1697981.6686350252,{"$f":"+(1+VLOOKUP(A89,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0032911059499618},2096388.6982797878,1962483.1382693495,1719332.3756418433,1670734.5274248675,{"$f":"+(1+VLOOKUP(A89,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0032911059499618},2096388.6982797878,1962483.1382693495,1707862.282358537,1667454.9584093152]
[7,77,25000,23875,{"$f":"+(1+VLOOKUP(A90,hozamok!$A$11:$E$40,3,FALSE))^(1/12)","v":1.0032911059499618},2128370.4132468784,1992003.7968985874,1796090.0223575484,1717797.7471849709,{"$f":"+(1+VLOOKUP(A90,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0032911059499618},2128370.4132468784,1992003.7968985874,1739676.4800348671,1689883.8627730981,{"$f":"+(1+VLOOKUP(A90,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0032911059499618},2128370.4132468784,1992003.7968985874,1727922.1150142853,1686524.5847683006]
[7,78,25000,23875,{"$f":"+(1+VLOOKUP(A91,hozamok!$A$11:$E$40,3,FALSE))^(1/12)","v":1.0032911059499618},2160457.3834263869,2021608.3596123506,1817777.1389672689,1737553.3274406486,{"$f":"+(1+VLOOKUP(A91,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0032911059499618},2160457.3834263869,2021608.3596123506,1759965.493261335,1708966.139987563,{"$f":"+(1+VLOOKUP(A91,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0032911059499618},2160457.3834263869,2021608.3596123506,1747923.9225404663,1705526.3891996634]
[7,79,25000,23875,{"$f":"+(1+VLOOKUP(A92,hozamok!$A$11:$E$40,3,FALSE))^(1/12)","v":1.0032911059499618},2192649.9552243697,2051297.0648841599,1839424.2537466218,1757248.5941027596,{"$f":"+(1+VLOOKUP(A92,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0032911059499618},2192649.9552243697,2051297.0648841599,1780199.5645063168,1727981.5938959066,{"$f":"+(1+VLOOKUP(A92,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0032911059499618},2192649.9552243697,2051297.0648841599,1767867.8727807363,1724460.6129149394]
[7,80,25000,23875,{"$f":"+(1+VLOOKUP(A93,hozamok!$A$11:$E$40,3,FALSE))^(1/12)","v":1.0032911059499618},2224948.4761869414,2081070.1518653296,1861031.4404788795,1776883.7313081161,{"$f":"+(1+VLOOKUP(A93,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0032911059499618},2224948.4761869414,2081070.1518653296,1800378.842550894,1746930.458503441,{"$f":"+(1+VLOOKUP(A93,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0032911059499618},2224948.4761869414,2081070.1518653296,1787754.133093247,1743327.496267786]
[7,81,25000,23875,{"$f":"+(1+VLOOKUP(A94,hozamok!$A$11:$E$40,3,FALSE))^(1/12)","v":1.0032911059499618},2257353.2950040279,2110927.8603868932,1882598.7728112212,1796458.9226313622,{"$f":"+(1+VLOOKUP(A94,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0032911059499618},2257353.2950040279,2110927.8603868932,1820503.4757732537,1765812.9669960267,{"$f":"+(1+VLOOKUP(A94,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0032911059499618},2257353.2950040279,2110927.8603868932,1807582.8703520489,1762127.2787570322]
[7,82,25000,23875,{"$f":"+(1+VLOOKUP(A95,hozamok!$A$11:$E$40,3,FALSE))^(1/12)","v":1.0032911059499618},2289864.7615131307,2140870.4309615358,1904126.3242549845,1815974.3510866906,{"$f":"+(1+VLOOKUP(A95,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0032911059499618},2289864.7615131307,2140870.4309615358,1840573.6121497799,1784629.3517429419,{"$f":"+(1+VLOOKUP(A95,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0032911059499618},2289864.7615131307,2140870.4309615358,1827354.2509484927,1780860.1990297199]
[7,83,25000,23875,{"$f":"+(1+VLOOKUP(A96,hozamok!$A$11:$E$40,3,FALSE))^(1/12)","v":1.0032911059499618},2322483.2267031036,2170898.1047855318,1925614.1681859151,1835430.199129553,{"$f":"+(1+VLOOKUP(A96,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0032911059499618},2322483.2267031036,2170898.1047855318,1860589.3992561412,1803379.844299742,{"$f":"+(1+VLOOKUP(A96,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0032911059499618},2322483.2267031036,2170898.1047855318,1847068.4407926244,1799526.4948841322]
[7,84,25000,23875,{"$f":"+(1+VLOOKUP(A97,hozamok!$A$11:$E$40,3,FALSE))^(1/12)","v":1.0032911059499618},2355209.042717942,2201011.1237406875,1947062.3778444175,1854826.6486583671,{"$f":"+(1+VLOOKUP(A97,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0032911059499618},2355209.042717942,2201011.1237406875,1880550.9842683764,1822064.6754111093,{"$f":"+(1+VLOOKUP(A97,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0032911059499618},2355209.042717942,2201011.1237406875,1866725.6053145786,1818126.4032728127]
[8,85,25000,23875,{"$f":"+(1+VLOOKUP(A98,hozamok!$A$11:$E$40,3,FALSE))^(1/12)","v":1.003293837466362},2388049.0644406201,2231215.8077092245,1968471.0263358043,1874163.881016216,{"$f":"+(1+VLOOKUP(A98,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.003293837466362},2388049.0644406201,2231215.8077092245,1900458.5139639762,1840684.0750136923,{"$f":"+(1+VLOOKUP(A98,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.003293837466362},2388049.0644406201,2231215.8077092245,1886325.909465966,1836660.1603055738]
[8,86,25000,23875,{"$f":"+(1+VLOOKUP(A99,hozamok!$A$11:$E$40,3,FALSE))^(1/12)","v":1.003293837466362},2420997.2558572446,2261506.4224145534,1989840.1866305459,1893442.0769925443,{"$f":"+(1+VLOOKUP(A99,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.003293837466362},2420997.2558572446,2261506.4224145534,1920312.1347229627,1859238.2722389353,{"$f":"+(1+VLOOKUP(A99,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.003293837466362},2420997.2558572446,2261506.4224145534,1905869.5177212579,1855128.0012524931]
[8,87,25000,23875,{"$f":"+(1+VLOOKUP(A100,hozamok!$A$11:$E$40,3,FALSE))^(1/12)","v":1.003293837466362},2454053.9732612059,2291883.2123250989,2011169.9315645187,1912661.4168248482,{"$f":"+(1+VLOOKUP(A100,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.003293837466362},2454053.9732612059,2291883.2123250989,1940111.9925289659,1877727.4954158985,{"$f":"+(1+VLOOKUP(A100,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.003293837466362},2454053.9732612059,2291883.2123250989,1925356.5940791662,1873530.1605469]
[8,88,25000,23875,{"$f":"+(1+VLOOKUP(A101,hozamok!$A$11:$E$40,3,FALSE))^(1/12)","v":1.003293837466362},2487219.5741194673,2322346.4226047862,2032460.3338392533,1931822.0802003604,{"$f":"+(1+VLOOKUP(A101,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.003293837466362},2487219.5741194673,2322346.4226047862,1959858.2329702969,1896151.9720740675,{"$f":"+(1+VLOOKUP(A101,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.003293837466362},2487219.5741194673,2322346.4226047862,1944787.3020640195,1891866.8717883525]
[8,89,25000,23875,{"$f":"+(1+VLOOKUP(A102,hozamok!$A$11:$E$40,3,FALSE))^(1/12)","v":1.003293837466362},2520494.4170764298,2352896.2991150189,2053711.4660221827,1950924.2462577305,{"$f":"+(1+VLOOKUP(A102,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.003293837466362},2520494.4170764298,2352896.2991150189,1979551.0012410181,1914511.928946153,{"$f":"+(1+VLOOKUP(A102,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.003293837466362},2520494.4170764298,2352896.2991150189,1964161.8047271359,1910138.3677456013]
[8,90,25000,23875,{"$f":"+(1+VLOOKUP(A103,hozamok!$A$11:$E$40,3,FALSE))^(1/12)","v":1.003293837466362},2553878.8619578118,2383533.0884166635,2074923.4005468895,1969968.0935886996,{"$f":"+(1+VLOOKUP(A103,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.003293837466362},2553878.8619578118,2383533.0884166635,1999190.4421420116,1932807.5919708821,{"$f":"+(1+VLOOKUP(A103,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.003293837466362},2553878.8619578118,2383533.0884166635,1983480.2646481905,1928344.8803595458]
[8,91,25000,23875,{"$f":"+(1+VLOOKUP(A104,hozamok!$A$11:$E$40,3,FALSE))^(1/12)","v":1.003293837466362},2587373.2697745375,2414257.037772039,2096096.2097133526,1988953.8002397695,{"$f":"+(1+VLOOKUP(A104,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.003293837466362},2587373.2697745375,2414257.037772039,2018776.7000820432,1951039.1862957776,{"$f":"+(1+VLOOKUP(A104,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.003293837466362},2587373.2697745375,2414257.037772039,2002742.8439365798,1946486.6407461776]
[8,92,25000,23875,{"$f":"+(1+VLOOKUP(A105,hozamok!$A$11:$E$40,3,FALSE))^(1/12)","v":1.003293837466362},2620978.0027266433,2445068.3951469124,2117229.9656881941,2007881.5437138684,{"$f":"+(1+VLOOKUP(A105,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.003293837466362},2620978.0027266433,2445068.3951469124,2038309.9190788243,1969206.9362799288,{"$f":"+(1+VLOOKUP(A105,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.003293837466362},2620978.0027266433,2445068.3951469124,2021949.7042327824,1964563.8791995149]
[8,93,25000,23875,{"$f":"+(1+VLOOKUP(A106,hozamok!$A$11:$E$40,3,FALSE))^(1/12)","v":1.003293837466362},2654693.4242071942,2475967.4092125008,2138324.7405049242,2026751.500972009,{"$f":"+(1+VLOOKUP(A106,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.003293837466362},2654693.4242071942,2475967.4092125008,2057790.2427600715,1987311.065496753,{"$f":"+(1+VLOOKUP(A106,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.003293837466362},2654693.4242071942,2475967.4092125008,2041101.0067097154,1982576.8251945248]
[8,94,25000,23875,{"$f":"+(1+VLOOKUP(A107,hozamok!$A$11:$E$40,3,FALSE))^(1/12)","v":1.003293837466362},2688519.898806212,2506954.3293474773,2159380.6060641883,2045563.8484349446,{"$f":"+(1+VLOOKUP(A107,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.003293837466362},2688519.898806212,2506954.3293474773,2077217.8143645623,2005351.7967367466,{"$f":"+(1+VLOOKUP(A107,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.003293837466362},2688519.898806212,2506954.3293474773,2060196.9120740863,2000525.7073900378]
[8,95,25000,23875,{"$f":"+(1+VLOOKUP(A108,hozamok!$A$11:$E$40,3,FALSE))^(1/12)","v":1.003293837466362},2722457.7923146188,2538029.4056399846,2180397.6341340109,2064318.7619848172,{"$f":"+(1+VLOOKUP(A108,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.003293837466362},2722457.7923146188,2538029.4056399846,2096592.7767431878,2023329.3520102263,{"$f":"+(1+VLOOKUP(A108,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.003293837466362},2722457.7923146188,2538029.4056399846,2079237.5805677418,2018410.7536316493]
[8,96,25000,23875,{"$f":"+(1+VLOOKUP(A109,hozamok!$A$11:$E$40,3,FALSE))^(1/12)","v":1.003293837466362},2756507.4717281931,2569192.8888896531,2201375.8963500406,2083016.4169668024,{"$f":"+(1+VLOOKUP(A109,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.003293837466362},2756507.4717281931,2569192.8888896531,2115915.272360004,2041243.9525500622,{"$f":"+(1+VLOOKUP(A109,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.003293837466362},2756507.4717281931,2569192.8888896531,2098223.1719690133,2036232.1909546121]
[9,97,25000,23875,{"$f":"+(1+VLOOKUP(A110,hozamok!$A$11:$E$40,3,FALSE))^(1/12)","v":1.0033727946265241},2790888.9251824743,2600649.7718862388,2222315.4642157946,2101656.9881907487,{"$f":"+(1+VLOOKUP(A110,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0033727946265241},2790888.9251824743,2600649.7718862388,2135185.4432932786,2059095.8188143992,{"$f":"+(1+VLOOKUP(A110,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0033727946265241},2790888.9251824743,2600649.7718862388,2117153.845594056,2053990.2455867189]
[9,98,25000,23875,{"$f":"+(1+VLOOKUP(A111,hozamok!$A$11:$E$40,3,FALSE))^(1/12)","v":1.0033727946265241},2825386.3402182185,2632198.6318061203,{"$f":"+H110+C111/((1+$C$8)^(B111-1))","v":2243216.4091029014},{"$f":"+I110+C111/((1+$C$9)^(B111-1))","v":2120240.649932812},{"$f":"+(1+VLOOKUP(A111,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0033727946265241},2825386.3402182185,2632198.6318061203,2154403.4312365362,2076885.1704893706,{"$f":"+(1+VLOOKUP(A111,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0033727946265241},2825386.3402182185,2632198.6318061203,2136029.7602981874,2071685.1429511737]
[9,99,25000,23875,{"$f":"+(1+VLOOKUP(A112,hozamok!$A$11:$E$40,3,FALSE))^(1/12)","v":1.0033727946265241},2860000.1079500243,2663839.7375810421,2264078.8022513445,2138767.5759370844,{"$f":"+(1+VLOOKUP(A112,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0033727946265241},2860000.1079500243,2663839.7375810421,2173569.3774995999,2094612.2264918014,{"$f":"+(1+VLOOKUP(A112,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0033727946265241},2860000.1079500243,2663839.7375810421,2154851.0744772195,2089317.1076694534]
[9,100,25000,23875,{"$f":"+(1+VLOOKUP(A113,hozamok!$A$11:$E$40,3,FALSE))^(1/12)","v":1.0033727946265241},2894730.6208116394,2695573.3589290795,2284902.7147697066,2157237.9394172193,{"$f":"+(1+VLOOKUP(A113,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0033727946265241},2894730.6208116394,2695573.3589290795,2192683.4230096308,2112277.2049719025,{"$f":"+(1+VLOOKUP(A113,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0033727946265241},2894730.6208116394,2695573.3589290795,2173617.9460687879,2106886.3635641588]
[9,101,25000,23875,{"$f":"+(1+VLOOKUP(A114,hozamok!$A$11:$E$40,3,FALSE))^(1/12)","v":1.0033727946265241},2929578.2725604107,2727399.7663569376,2305688.2176354099,2175651.9130580504,{"$f":"+(1+VLOOKUP(A114,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0033727946265241},2929578.2725604107,2727399.7663569376,2211745.7083121631,2129880.3233159548,{"$f":"+(1+VLOOKUP(A114,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0033727946265241},2929578.2725604107,2727399.7663569376,2192330.5325536774,2124393.1336618569]
[9,102,25000,23875,{"$f":"+(1+VLOOKUP(A115,hozamok!$A$11:$E$40,3,FALSE))^(1/12)","v":1.0033727946265241},2964543.4582817471,2759319.231162257,2326435.381694959,2194009.6690172064,{"$f":"+(1+VLOOKUP(A115,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0033727946265241},2964543.4582817471,2759319.231162257,2230756.3735721395,2147421.798148985,{"$f":"+(1+VLOOKUP(A115,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0033727946265241},2964543.4582817471,2759319.231162257,2210988.9909571437,2141837.6401959108]
[9,103,25000,23875,{"$f":"+(1+VLOOKUP(A116,hozamok!$A$11:$E$40,3,FALSE))^(1/12)","v":1.0033727946265241},2999626.5743935998,2791332.0254359273,2347144.2776641827,2212311.3789267205,{"$f":"+(1+VLOOKUP(A116,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0033727946265241},2999626.5743935998,2791332.0254359273,2249715.5585749396,2164901.8453374309,{"$f":"+(1+VLOOKUP(A116,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0033727946265241},2999626.5743935998,2791332.0254359273,2229593.4778502309,2159220.1046093018]
[9,104,25000,23875,{"$f":"+(1+VLOOKUP(A117,hozamok!$A$11:$E$40,3,FALSE))^(1/12)","v":1.0033727946265241},3034828.0186509565,2823438.4220644054,2367814.9761284743,2230557.213894635,{"$f":"+(1+VLOOKUP(A117,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0033727946265241},3034828.0186509565,2823438.4220644054,2268623.4027274088,2182320.679991798,{"$f":"+(1+VLOOKUP(A117,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0033727946265241},3034828.0186509565,2823438.4220644054,2248144.1493510846,2176540.7475574394]
[9,105,25000,23875,{"$f":"+(1+VLOOKUP(A118,hozamok!$A$11:$E$40,3,FALSE))^(1/12)","v":1.0033727946265241},3070148.1901503503,2855638.6947320425,2388447.5475430326,2248747.3445066004,{"$f":"+(1+VLOOKUP(A118,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0033727946265241},3070148.1901503503,2855638.6947320425,2287480.0450588842,2199678.5164693063,{"$f":"+(1+VLOOKUP(A118,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0033727946265241},3070148.1901503503,2855638.6947320425,2266641.161126263,2193799.7889109626]
[9,106,25000,23875,{"$f":"+(1+VLOOKUP(A119,hozamok!$A$11:$E$40,3,FALSE))^(1/12)","v":1.0033727946265241},3105587.4893343849,2887933.1179234162,2409042.062233102,2266881.9408274717,{"$f":"+(1+VLOOKUP(A119,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0033727946265241},3105587.4893343849,2887933.1179234162,2306285.6242222153,2216975.5683765295,{"$f":"+(1+VLOOKUP(A119,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0033727946265241},3105587.4893343849,2887933.1179234162,2285084.6683920426,2210997.4477585321]
[9,107,25000,23875,{"$f":"+(1+VLOOKUP(A120,hozamok!$A$11:$E$40,3,FALSE))^(1/12)","v":1.0033727946265241},3141146.3179962756,2920321.9669256718,2429598.5903942124,2284961.1724028969,{"$f":"+(1+VLOOKUP(A120,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0033727946265241},3141146.3179962756,2920321.9669256718,2325040.2784947841,2234212.0485720225,{"$f":"+(1+VLOOKUP(A120,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0033727946265241},3141146.3179962756,2920321.9669256718,2303474.8259157212,2228133.9424096104]
[9,108,25000,23875,{"$f":"+(1+VLOOKUP(A121,hozamok!$A$11:$E$40,3,FALSE))^(1/12)","v":1.0033727946265241},3176825.0792844025,2952805.5178308669,2450117.2020924175,2302985.2082609031,{"$f":"+(1+VLOOKUP(A121,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0033727946265241},3176825.0792844025,2952805.5178308669,2343744.1457795226,2251388.1691689403,{"$f":"+(1+VLOOKUP(A121,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0033727946265241},3176825.0792844025,2952805.5178308669,2321811.7880169163,2245209.4903972326]
[10,109,25000,23875,{"$f":"+(1+VLOOKUP(A122,hozamok!$A$11:$E$40,3,FALSE))^(1/12)","v":1.0037431169807571},3213809.8851080858,2986486.3788754889,2470597.9672645354,2320954.2169134771,{"$f":"+(1+VLOOKUP(A122,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0037431169807571},3213809.8851080858,2986486.3788754889,2362397.3636059258,2268504.14153765,{"$f":"+(1+VLOOKUP(A122,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0037431169807571},3213809.8851080858,2986486.3788754889,2340095.7085688594,2262224.3084807689]
[10,110,25000,23875,{"$f":"+(1+VLOOKUP(A123,hozamok!$A$11:$E$40,3,FALSE))^(1/12)","v":1.0037431169807571},3250933.1293864781,3020278.1923186933,2491040.9557183851,2338868.3663581391,{"$f":"+(1+VLOOKUP(A123,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0037431169807571},3250933.1293864781,3020278.1923186933,2381000.0691310638,2285560.1763083306,{"$f":"+(1+VLOOKUP(A123,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0037431169807571},3250933.1293864781,3020278.1923186933,2358326.7409996884,2279178.6126486757]
[10,111,25000,23875,{"$f":"+(1+VLOOKUP(A124,hozamok!$A$11:$E$40,3,FALSE))^(1/12)","v":1.0037431169807571},3288195.3303109095,3054181.3236628566,2511446.2371330257,2356727.8240795149,{"$f":"+(1+VLOOKUP(A124,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0037431169807571},3288195.3303109095,3054181.3236628566,2399552.3991405889,2302556.4833735651,{"$f":"+(1+VLOOKUP(A124,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0037431169807571},3288195.3303109095,3054181.3236628566,2376505.0382937342,2296072.618121237]
[10,112,25000,23875,{"$f":"+(1+VLOOKUP(A125,hozamok!$A$11:$E$40,3,FALSE))^(1/12)","v":1.0037431169807571},3325597.0080123614,3088196.1396144028,2531813.8810589928,2374532.7570509017,{"$f":"+(1+VLOOKUP(A125,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0037431169807571},3325597.0080123614,3088196.1396144028,2418054.4900497436,2319493.2718909248,{"$f":"+(1+VLOOKUP(A125,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0037431169807571},3325597.0080123614,3088196.1396144028,2394630.7529928051,2312906.5393532976]
[10,113,25000,23875,{"$f":"+(1+VLOOKUP(A126,hozamok!$A$11:$E$40,3,FALSE))^(1/12)","v":1.0037431169807571},3363138.6845687265,3122323.0080877701,2552143.9569185372,2392283.3317358289,{"$f":"+(1+VLOOKUP(A126,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0037431169807571},3363138.6845687265,3122323.0080877701,2436506.4779043612,2336370.7502855407,{"$f":"+(1+VLOOKUP(A126,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0037431169807571},3363138.6845687265,3122323.0080877701,2412704.0371974665,2329680.5900369836]
[10,114,25000,23875,{"$f":"+(1+VLOOKUP(A127,hozamok!$A$11:$E$40,3,FALSE))^(1/12)","v":1.0037431169807571},3400820.8840120956,3156562.2982093906,2572436.5340058599,2409979.7140896139,{"$f":"+(1+VLOOKUP(A127,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0037431169807571},3400820.8840120956,3156562.2982093906,2454908.4983818685,2353189.1262526717,{"$f":"+(1+VLOOKUP(A127,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0037431169807571},3400820.8840120956,3156562.2982093906,2430725.0425683171,2346394.9831044171]
[10,115,25000,23875,{"$f":"+(1+VLOOKUP(A128,hozamok!$A$11:$E$40,3,FALSE))^(1/12)","v":1.0037431169807571},3438644.1323360736,3190914.3803216829,2592691.6814873489,2427622.0695609143,{"$f":"+(1+VLOOKUP(A128,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0037431169807571},3438644.1323360736,3190914.3803216829,2473260.686792281,2369948.6067602569,{"$f":"+(1+VLOOKUP(A128,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0037431169807571},3438644.1323360736,3190914.3803216829,2448693.9203272616,2363049.9307304174]
[10,116,25000,23875,{"$f":"+(1+VLOOKUP(A129,hozamok!$A$11:$E$40,3,FALSE))^(1/12)","v":1.0037431169807571},3476608.9575031204,3225379.6259870566,2612909.4684018148,2445210.5630932748,{"$f":"+(1+VLOOKUP(A129,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0037431169807571},3476608.9575031204,3225379.6259870566,2491563.1780792,2386649.3980514659,{"$f":"+(1+VLOOKUP(A129,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0037431169807571},3476608.9575031204,3225379.6259870566,2466610.8212587801,2379645.6443351954]
[10,117,25000,23875,{"$f":"+(1+VLOOKUP(A130,hozamok!$A$11:$E$40,3,FALSE))^(1/12)","v":1.0037431169807571},3514715.8894519215,3259958.4079919332,2633089.9636607273,2462745.3591266689,{"$f":"+(1+VLOOKUP(A130,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0037431169807571},3514715.8894519215,3259958.4079919332,2509816.1068208041,2403291.7056472343,{"$f":"+(1+VLOOKUP(A130,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0037431169807571},3514715.8894519215,3259958.4079919332,2484475.8957111929,2396182.3345870371]
[10,118,25000,23875,{"$f":"+(1+VLOOKUP(A131,hozamok!$A$11:$E$40,3,FALSE))^(1/12)","v":1.0037431169807571},3552965.4601047849,3294651.1003507762,2653233.2360484479,2480226.6215990363,{"$f":"+(1+VLOOKUP(A131,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0037431169807571},3552965.4601047849,3294651.1003507762,2528019.6072308379,2419875.734348794,{"$f":"+(1+VLOOKUP(A131,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0037431169807571},3552965.4601047849,3294651.1003507762,2502289.2935979222,2412660.2114049778]
[10,119,25000,23875,{"$f":"+(1+VLOOKUP(A132,hozamok!$A$11:$E$40,3,FALSE))^(1/12)","v":1.0037431169807571},3591358.2033750657,3329458.078310139,2673339.3542224662,2497654.5139478161,{"$f":"+(1+VLOOKUP(A132,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0037431169807571},3591358.2033750657,3329458.078310139,2546173.8131596004,2436401.6882401933,{"$f":"+(1+VLOOKUP(A132,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0037431169807571},3591358.2033750657,3329458.078310139,2520051.1643987508,2429079.4839614672]
[10,120,25000,23875,{"$f":"+(1+VLOOKUP(A133,hozamok!$A$11:$E$40,3,FALSE))^(1/12)","v":1.0037431169807571},3629894.6551746191,3364379.7183527211,{"$f":"+H132+C133/((1+$C$8)^(B133-1))","v":2693408.3867136333},2515029.1991114747,{"$f":"+(1+VLOOKUP(A133,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0037431169807571},3629894.6551746191,3364379.7183527211,2564278.8580949274,2452869.770690809,{"$f":"+(1+VLOOKUP(A133,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0037431169807571},3629894.6551746191,3364379.7183527211,2537761.6571610752,2445440.3606850239]
[11,121,25000,{"$f":"+C134*(1-$J$3)","v":23875},null,null,null,null,null,{"$f":"+(1+VLOOKUP(A134,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0037884325203865},3668740.9769448694,3399569.9387924057,2582334.8751631752,2469280.184357848,{"$f":"+(1+VLOOKUP(A134,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0037884325203865},3668740.9769448694,3399569.9387924057,2555420.9205011567,2461743.0492628827]
[11,122,25000,23875,null,null,"Kilépési költséggel:","h egy. baloldala:","i egy. baloldala",{"$f":"+(1+VLOOKUP(A135,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0037884325203865},3707734.4653838114,3434877.6784668276,2600341.997130197,2485633.131188842,{"$f":"+(1+VLOOKUP(A135,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0037884325203865},3707734.4653838114,3434877.6784668276,2573029.1026053699,2477987.7566436287]
[11,123,25000,23875,null,null,{"$f":"+G133*(1-J6)-J5","v":3361379.7183527211},{"$f":"+G136/((1+$C$8)^(B133))","v":2693408.3861564086},{"$f":"+F133/((1+$C$9)^(B133))","v":2515029.1991117331},{"$f":"+(1+VLOOKUP(A136,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0037884325203865},3746875.6780224391,3470303.3298364594,2618300.3564023217,2501928.8124241317,{"$f":"+(1+VLOOKUP(A136,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0037884325203865},3746875.6780224391,3470303.3298364594,2590586.3512314442,2494174.6890398264]
[11,124,25000,23875,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A137,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0037884325203865},3786165.1745039141,3505847.286672411,2636210.0850273254,2518167.4285993446,{"$f":"+(1+VLOOKUP(A137,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0037884325203865},3786165.1745039141,3505847.286672411,2608092.8137097047,2510304.0519306371]
[11,125,25000,23875,null,null,null,"célcella IRR(h)","célcella IRR(i)",{"$f":"+(1+VLOOKUP(A138,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0037884325203865},3825603.5165915694,3541509.9440608094,2654071.3146954034,2534349.1795478621,{"$f":"+(1+VLOOKUP(A138,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0037884325203865},3825603.5165915694,3541509.9440608094,2625548.6369443084,2526376.0500644259]
[11,126,25000,23875,null,null,null,{"$f":"+H136-H133","v":-5.5722473189234734E-4},{"$f":"+I136-I133","v":2.5844201445579529E-7},{"$f":"+(1+VLOOKUP(A139,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0037884325203865},3865191.2681769398,3577291.6984071871,2671884.1767401383,2550474.2644032785,{"$f":"+(1+VLOOKUP(A139,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0037884325203865},3865191.2681769398,3577291.6984071871,2642953.9674144769,2542390.8874613619]
[11,127,25000,23875,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A140,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0037884325203865},3904928.9952878249,3613192.9474408897,2689648.8021394652,2566542.8816018519,{"$f":"+(1+VLOOKUP(A140,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0037884325203865},3904928.9952878249,3613192.9474408897,2660308.951175726,2558348.7674160087]
[11,128,25000,23875,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A141,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0037884325203865},3944817.2660963833,3649214.0902194977,2707365.3215166363,2582555.2288849461,{"$f":"+(1+VLOOKUP(A141,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0037884325203865},3944817.2660963833,3649214.0902194977,2677613.7338610901,2574249.8924999032]
[11,129,25000,23875,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A142,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0037884325203865},3984856.6509272549,3685355.5271332609,2725033.8651411794,2598511.5033014636,{"$f":"+(1+VLOOKUP(A142,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0037884325203865},3984856.6509272549,3685355.5271332609,2694868.460682346,2590094.4645641288]
[{"$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$40,4,FALSE))^(1/12)","v":1.0037884325203865},4025047.7222657157,3721617.6599095492,2742654.5629298571,2614411.9012102713,{"$f":"+(1+VLOOKUP(A143,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0037884325203865},4025047.7222657157,3721617.6599095492,2712073.2764312299,2605882.6847418766]
[11,131,25000,23875,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A144,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0037884325203865},{"$f":"+(K143+C144)*J144","v":4065391.0547658643},{"$f":"+(L143+D144)*(J144-$K$8)","v":3758000.8916173181},{"$f":"+M143+C144/((1+$D$8)^(B144-1))","v":2760227.5444476213},{"$f":"+N143+C144/((1+$D$9)^(B144-1))","v":2630256.6182826166},{"$f":"+(1+VLOOKUP(A144,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0037884325203865},{"$f":"+(P143+C144)*O144","v":4065391.0547658643},{"$f":"+(Q143+D144)*(O144-$K$8)","v":3758000.8916173181},{"$f":"+R143+C144/((1+$E$8)^(B144-1))","v":2729228.325480653},{"$f":"+S143+C144/((1+$E$9)^(B144-1))","v":2621614.7534509995}]
[11,132,25000,23875,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A145,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0037884325203865},4105887.2252588375,3794505.626671589,2777752.9389085667,2646045.8495045346,{"$f":"+(1+VLOOKUP(A145,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0037884325203865},4105887.2252588375,3794505.626671589,2746333.751785913,2637290.8703965559]
[12,133,25000,23875,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A146,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0037563341649103},4146404.2180744684,3831009.7070992463,2795230.8751768805,2661779.7891792483,{"$f":"+(1+VLOOKUP(A146,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0037563341649103},4146404.2180744684,3831009.7070992463,2763389.6988859028,2652911.2345733438]
[12,134,25000,23875,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A147,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0037563341649103},4187073.4062544722,3867634.5227318848,2812661.4817677895,2677458.6309295599,{"$f":"+(1+VLOOKUP(A147,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0037563341649103},4187073.4062544722,3867634.5227318848,2780396.3099043132,2668476.0442684293]
[12,135,25000,23875,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A148,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0037563341649103},4227895.3614954958,3904380.4728944451,2830044.8868485056,2693082.5677002333,{"$f":"+(1+VLOOKUP(A148,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0037563341649103},4227895.3614954958,3904380.4728944451,2797353.7275508353,2683985.497063661]
[12,136,25000,23875,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A149,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0037563341649103},4268870.6576416697,3941247.9582326114,2847381.2182391686,2708651.7917603683,{"$f":"+(1+VLOOKUP(A149,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0037563341649103},4268870.6576416697,3941247.9582326114,2814262.0941223586,2699439.7898381799]
[12,137,25000,23875,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A150,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0037563341649103},4309999.870692675,3978237.3807171816,2864670.6034137849,2724166.4947057664,{"$f":"+(1+VLOOKUP(A150,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0037563341649103},4309999.870692675,3978237.3807171816,2831121.5515041631,2714839.1187709183]
[12,138,25000,23875,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A151,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0037563341649103},4351283.5788118392,4015349.1436484503,2881913.1695011659,2739626.8674612902,{"$f":"+(1+VLOOKUP(A151,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0037563341649103},4351283.5788118392,4015349.1436484503,2847932.2411711114,2730183.6793430895]
[12,139,25000,23875,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A152,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0037563341649103},4392722.3623342663,4052583.6516606039,2899109.0432858621,2755033.1002832102,{"$f":"+(1+VLOOKUP(A152,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0037563341649103},4392722.3623342663,4052583.6516606039,2864694.3041888359,2745473.6663406692]
[12,140,25000,23875,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A153,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0037563341649103},4434316.8037749911,4089941.3107261346,2916258.3512090957,2770385.3827615487,{"$f":"+(1+VLOOKUP(A153,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0037563341649103},4434316.8037749911,4089941.3107261346,2881407.8812149218,2760709.2738568694]
[12,141,25000,23875,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A154,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0037563341649103},4476067.4878371693,4127422.5281602661,2933361.2193696899,2785683.9038224113,{"$f":"+(1+VLOOKUP(A154,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0037563341649103},4476067.4878371693,4127422.5281602661,2898073.1125000878,2775890.6952946014]
[12,142,25000,23875,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A155,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0037563341649103},4517975.0014202986,4165027.7126253936,2950417.7735249973,2800928.8517303132,{"$f":"+(1+VLOOKUP(A155,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0037563341649103},4517975.0014202986,4165027.7126253936,2914690.1378893629,2791018.1233689301]
[12,143,25000,23875,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A156,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0037563341649103},4560039.9336284669,4202757.2741355412,2967428.1390918228,2816120.4140904937,{"$f":"+(1+VLOOKUP(A156,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0037563341649103},4560039.9336284669,4202757.2741355412,2931259.0968232597,2806091.7501095221]
[12,144,25000,23875,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A157,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0037563341649103},4602262.8757786332,4240611.624060831,2984392.4411473474,2831258.7778512281,{"$f":"+(1+VLOOKUP(A157,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0037563341649103},4602262.8757786332,4240611.624060831,2947780.1283389456,2821111.7668630821]
[13,145,25000,23875,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A158,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0037246342785322},4644497.737701538,4278455.9913905254,3001310.8044300466,2846344.1293061255,{"$f":"+(1+VLOOKUP(A158,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0037246342785322},4644497.737701538,4278455.9913905254,2964253.371071408,2836078.3642957821]
[13,146,25000,23875,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A159,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0037246342785322},4686889.9090389097,4316424.3271870464,3018183.3533406085,2861376.6540964223,{"$f":"+(1+VLOOKUP(A159,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0037246342785322},4686889.9090389097,4316424.3271870464,2980678.9632546185,2850991.732395682]
[13,147,25000,23875,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A160,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0037246342785322},4729439.9757107859,4354517.0375393806,3035010.2119428487,2876356.5372132668,{"$f":"+(1+VLOOKUP(A160,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0037246342785322},4729439.9757107859,4354517.0375393806,2997057.0427226927,2865852.0604751408]
[13,148,25000,23875,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A161,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0037246342785322},4772148.5258195419,4392734.5298667578,3051791.5039646211,2891283.9629999967,{"$f":"+(1+VLOOKUP(A161,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0037246342785322},4772148.5258195419,4392734.5298667578,3013387.7469110475,2880659.5371732204]
[13,149,25000,23875,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A162,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0037246342785322},4815016.1496580197,4431077.2129230099,3068527.3527987292,2906159.1151544061,{"$f":"+(1+VLOOKUP(A162,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0037246342785322},4815016.1496580197,4431077.2129230099,3029671.2128575523,2895414.3504580804]
[13,150,25000,23875,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A163,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0037246342785322},4858043.4397176858,4469545.4968009405,3085217.881503833,2920982.1767310058,{"$f":"+(1+VLOOKUP(A163,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0037246342785322},4858043.4397176858,4469545.4968009405,3045907.5772036817,2910116.687629363]
[13,151,25000,23875,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A164,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0037246342785322},4901230.9906968204,4508139.7929367125,3101863.2128053531,2935753.330143278,{"$f":"+(1+VLOOKUP(A164,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0037246342785322},4901230.9906968204,4508139.7929367125,3062096.97619566,2924766.7353205718]
[13,152,25000,23875,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A165,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0037246342785322},4944579.399508737,4546860.5141142495,3118463.4690963742,2950472.7571659195,{"$f":"+(1+VLOOKUP(A165,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0037246342785322},4944579.399508737,4546860.5141142495,3078239.5456856056,2939364.6795014404]
[13,153,25000,23875,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A166,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0037246342785322},4988089.2652900349,4585708.0744696483,3135018.7724385443,2965140.6389370793,{"$f":"+(1+VLOOKUP(A166,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0037246342785322},4988089.2652900349,4585708.0744696483,3094335.4211326707,2953910.7054802929]
[13,154,25000,23875,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A167,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0037246342785322},5031761.189408876,4624682.8894956103,3151529.2445629723,2979757.1559605869,{"$f":"+(1+VLOOKUP(A167,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0037246342785322},5031761.189408876,4624682.8894956103,3110384.737604178,2968404.9979063966]
[13,155,25000,23875,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A168,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0037246342785322},5075595.7754732994,4663785.3760458846,3167995.0068711238,2994322.4881081744,{"$f":"+(1+VLOOKUP(A168,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0037246342785322},5075595.7754732994,4663785.3760458846,3126387.6297767535,2982847.7407723069]
[13,156,25000,23875,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A169,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0037246342785322},5119593.6293395637,4703015.9523397274,3184416.1804357129,3008836.8146216902,{"$f":"+(1+VLOOKUP(A169,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0037246342785322},5119593.6293395637,4703015.9523397274,3142344.2319374578,2997239.1174162007]
[14,157,25000,23875,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A170,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0037012941987822},5163635.28389493,4742264.711954576,3200792.886001593,3023300.3141153036,{"$f":"+(1+VLOOKUP(A170,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0037012941987822},5163635.28389493,4742264.711954576,3158254.6779849124,3011579.3105242057]
[14,158,25000,23875,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A171,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0037012941987822},5207839.9495708067,4781641.1243969556,3217125.2439866439,3037713.1645777039,{"$f":"+(1+VLOOKUP(A171,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0037012941987822},5207839.9495708067,4781641.1243969556,3174119.1014304231,3025868.5021327185]
[14,159,25000,23875,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A172,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0037012941987822},5252208.2297193091,4821145.6048454493,3233413.3744826582,3052075.5433742907,{"$f":"+(1+VLOOKUP(A172,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0037012941987822},5252208.2297193091,4821145.6048454493,3189937.6353991004,3040106.8736307151]
[14,160,25000,23875,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A173,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0037012941987822},5296740.7299257349,4860778.5698289676,3249657.3972562235,3066387.6272493554,{"$f":"+(1+VLOOKUP(A173,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0037012941987822},5296740.7299257349,4860778.5698289676,3205710.4126309771,3054294.6057620551]
[14,161,25000,23875,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A174,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0037012941987822},5341438.058016832,4900540.4372311421,3265857.4317496037,3080649.5923282583,{"$f":"+(1+VLOOKUP(A174,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0037012941987822},5341438.058016832,4900540.4372311421,3221437.565482121,3068431.8786277738]
[14,162,25000,23875,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A175,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0037012941987822},5386300.8240690939,4940431.6262947302,3282013.597081617,3094861.614119594,{"$f":"+(1+VLOOKUP(A175,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0037012941987822},5386300.8240690939,4940431.6262947302,3237119.2259257473,3082518.8716883706]
[14,163,25000,23875,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A176,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0037012941987822},5431329.640417086,4980452.5576260369,3298126.0120485113,3109023.8675173516,{"$f":"+(1+VLOOKUP(A176,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0037012941987822},5431329.640417086,4980452.5576260369,3252755.5255533243,3096555.7637660853]
[14,164,25000,23875,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A177,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0037012941987822},5476525.1216618046,5020603.6531993486,3314194.7951248386,3123136.5268030684,{"$f":"+(1+VLOOKUP(A177,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0037012941987822},5476525.1216618046,5020603.6531993486,3268346.5955756791,3110542.7330471696]
[14,165,25000,23875,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A178,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0037012941987822},5521887.884679066,5060885.3363613822,3330220.0644643256,3137199.7656479729,{"$f":"+(1+VLOOKUP(A178,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0037012941987822},5521887.884679066,5060885.3363613822,3283892.5668240977,3124479.9570841477]
[14,166,25000,23875,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A179,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0037012941987822},5567418.5486279242,5101298.0318357488,3346201.937900743,3151213.7571151233,{"$f":"+(1+VLOOKUP(A179,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0037012941987822},5567418.5486279242,5101298.0318357488,3299393.5697514229,3138367.612798071]
[14,167,25000,23875,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A180,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0037012941987822},5613117.7349591227,5141842.1657274337,3362140.5329487706,3165178.6736615361,{"$f":"+(1+VLOOKUP(A180,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0037012941987822},5613117.7349591227,5141842.1657274337,3314849.7344331499,3152205.8764807633]
[14,168,25000,23875,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A181,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0037012941987822},5658986.0674235774,5182518.1655272869,3378035.966804863,3179094.6871403088,{"$f":"+(1+VLOOKUP(A181,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0037012941987822},5658986.0674235774,5182518.1655272869,3330261.1905685165,3165994.9237970603]
[15,169,25000,23875,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A182,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0036902524026352},5704961.410665432,5223268.972184537,3393888.3563481104,3192961.9688027352,{"$f":"+(1+VLOOKUP(A182,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0036902524026352},5704961.410665432,5223268.972184537,3345628.0674815923,3179734.929787037]
[15,170,25000,23875,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A183,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0036902524026352},5751106.4145281473,5264151.8669712096,3409697.8181410986,3206780.6893004128,{"$f":"+(1+VLOOKUP(A183,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0036902524026352},5751106.4145281473,5264151.8669712096,3360950.4941223636,3193426.068868232]
[15,171,25000,23875,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A184,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0036902524026352},5797421.705102236,5305167.2780327918,3425464.468430765,3220551.0186873414,{"$f":"+(1+VLOOKUP(A184,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0036902524026352},5797421.705102236,5305167.2780327918,3376228.599067816,3207068.5148378601]
[15,172,25000,23875,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A185,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0036902524026352},5843907.910788645,5346315.6349025443,3441188.4231492551,3234273.1264220178,{"$f":"+(1+VLOOKUP(A185,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0036902524026352},5843907.910788645,5346315.6349025443,3391462.5105230128,3220662.4408750194]
[15,173,25000,23875,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A186,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0036902524026352},5890565.6623072773,5387597.3685060013,3456869.7979147732,3247947.1813695198,{"$f":"+(1+VLOOKUP(A186,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0036902524026352},5890565.6623072773,5387597.3685060013,3406652.3563221707,3234208.0195428887]
[15,174,25000,23875,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A187,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0036902524026352},5937395.5927055534,5429012.9111654814,3472508.7080324334,3261573.351803585,{"$f":"+(1+VLOOKUP(A187,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0036902524026352},5937395.5927055534,5429012.9111654814,3421798.2639297331,3247705.4227909185]
[15,175,25000,23875,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A188,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0036902524026352},5984398.3373669963,5470562.6966046188,3488105.2684951075,3275151.8054086813,{"$f":"+(1+VLOOKUP(A188,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0036902524026352},5984398.3373669963,5470562.6966046188,3436900.3604414389,3261154.821957015]
[15,176,25000,23875,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A189,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0036902524026352},6031574.5340198567,5512247.1599529013,3503659.5939842705,3288682.7092820704,{"$f":"+(1+VLOOKUP(A189,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0036902524026352},6031574.5340198567,5512247.1599529013,3451958.7725853901,3274556.3877697126]
[15,177,25000,23875,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A190,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0036902524026352},6078924.8227457628,5554066.7377502294,3519171.7988708434,3302166.2299358645,{"$f":"+(1+VLOOKUP(A190,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0036902524026352},6078924.8227457628,5554066.7377502294,3466973.6267231144,3287910.2903503431]
[15,178,25000,23875,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A191,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0036902524026352},6126449.8459884049,5596021.8679514881,3534641.9972160351,3315602.533299074,{"$f":"+(1+VLOOKUP(A191,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0036902524026352},6126449.8459884049,5596021.8679514881,3481945.0488506253,3301216.6992151947]
[15,179,25000,23875,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A192,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0036902524026352},6174150.248562254,5638112.9899311326,3550070.3027721797,3328991.7847196516,{"$f":"+(1+VLOOKUP(A192,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0036902524026352},6174150.248562254,5638112.9899311326,3496873.164599481,3314475.7832776634]
[15,180,25000,23875,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A193,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0036902524026352},6222026.6776613072,5680340.5444877902,3565456.8289835742,3342334.1489665257,{"$f":"+(1+VLOOKUP(A193,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0036902524026352},6222026.6776613072,5680340.5444877902,3511758.0992378364,3327687.7108503985]
[16,181,25000,23875,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A194,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0036785242304314},6270006.5166632356,5722638.0738266828,3580801.6889873119,3355629.7902316279,{"$f":"+(1+VLOOKUP(A194,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0036785242304314},6270006.5166632356,5722638.0738266828,3526599.9776714956,3340852.649647437]
[16,182,25000,23875,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A195,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0036785242304314},6318162.850665505,5765072.2087109182,3596104.9956141151,3368878.8721319148,{"$f":"+(1+VLOOKUP(A195,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0036785242304314},6318162.850665505,5765072.2087109182,3541398.9244449604,3353970.766786335]
[16,183,25000,23875,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A196,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0036785242304314},6366496.32890925,5807643.390326431,3611366.8613891639,3382081.5577113796,{"$f":"+(1+VLOOKUP(A196,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0036785242304314},6366496.32890925,5807643.390326431,3556155.0637424742,3367042.2287902874]
[16,184,25000,23875,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A197,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0036785242304314},6415007.6030238559,5850352.0612840252,3626587.3985329233,3395238.009443061,{"$f":"+(1+VLOOKUP(A197,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0036785242304314},6415007.6030238559,5850352.0612840252,3570868.519389065,3380067.2015902428]
[16,185,25000,{"$f":"+C198*(1-$J$3)","v":23875},null,null,null,null,null,{"$f":"+(1+VLOOKUP(A198,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0036785242304314},6463697.3270357409,5893198.6656239759,3641766.7189619699,3408348.3892310397,{"$f":"+(1+VLOOKUP(A198,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0036785242304314},6463697.3270357409,5893198.6656239759,3585539.414851584,3393045.8505270085]
[16,186,25000,23875,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A199,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0036785242304314},6512566.1573771769,5936183.6488206461,3656904.9342898135,3421412.8584124334,{"$f":"+(1+VLOOKUP(A199,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0036785242304314},6512566.1573771769,5936183.6488206461,3600167.8732397421,3405978.3403533516]
[16,187,25000,23875,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A200,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0036785242304314},6561614.7528951373,5979307.4577871161,3672002.1558277179,3434431.5777593805,{"$f":"+(1+VLOOKUP(A200,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0036785242304314},6561614.7528951373,5979307.4577871161,3614754.0173071423,3418864.8352360874]
[16,188,25000,23875,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A201,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0036785242304314},6610843.7748601791,6022570.5408798344,3687058.4945855201,3447404.7074810197,{"$f":"+(1+VLOOKUP(A201,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0036785242304314},6610843.7748601791,6022570.5408798344,3629297.9694523104,3431705.498758167]
[16,189,25000,23875,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A202,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0036785242304314},6660253.8869753592,6065973.3479032759,3702074.0612724461,3460332.4072254603,{"$f":"+(1+VLOOKUP(A202,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0036785242304314},6660253.8869753592,6065973.3479032759,3643799.8517197222,3444500.49392075]
[16,190,25000,23875,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A203,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0036785242304314},6709845.7553851837,6109516.3301146189,3717048.9662979245,3473214.8360817488,{"$f":"+(1+VLOOKUP(A203,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0036785242304314},6709845.7553851837,6109516.3301146189,3658259.7858008263,3457249.983145277]
[16,191,25000,23875,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A204,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0036785242304314},6759620.0486845858,6153199.940228438,3731983.3197723995,3486052.1525818245,{"$f":"+(1+VLOOKUP(A204,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0036785242304314},6759620.0486845858,6153199.940228438,3672677.8930350672,3469954.1282755286]
[16,192,25000,23875,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A205,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0036785242304314},6809577.4379279427,6197024.6324214097,3746877.2315081391,3498844.514702471,{"$f":"+(1+VLOOKUP(A205,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0036785242304314},6809577.4379279427,6197024.6324214097,3687054.2944109025,3482613.0905796825]
[17,193,25000,23875,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A206,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0036725342913988},6859677.6579359537,6240953.599527509,3761730.8110200437,3511592.0798672619,{"$f":"+(1+VLOOKUP(A206,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0036725342913988},6859677.6579359537,6240953.599527509,3701389.1105668182,3495227.030752358]
[{"$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$40,4,FALSE))^(1/12)","v":1.0036725342913988},6909961.872719951,6285024.1779942485,3776544.1675264509,3524295.0049484959,{"$f":"+(1+VLOOKUP(A207,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0036725342913988},6909961.872719951,6285024.1779942485,3715682.4617923405,3507796.1089166584]
[17,195,25000,23875,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A208,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0036725342913988},{"$f":"+(K207+C208)*J208","v":6960430.7580070579},{"$f":"+(L207+D208)*(J208-$K$8)","v":6329236.8243262703},{"$f":"+M207+C208/((1+$D$8)^(B208-1))","v":3791317.4099499388},{"$f":"+N207+C208/((1+$D$9)^(B208-1))","v":3536953.446269128},{"$f":"+(1+VLOOKUP(A208,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0036725342913988},{"$f":"+(P207+C208)*O208","v":6960430.7580070579},{"$f":"+(Q207+D208)*(O208-$K$8)","v":6329236.8243262703},{"$f":"+R207+C208/((1+$E$8)^(B208-1))","v":3729934.4680290464},{"$f":"+S207+C208/((1+$E$9)^(B208-1))","v":3520320.4846262019}]
[17,196,25000,23875,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A209,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0036725342913988},7011084.9920060309,6373591.9964998271,3806050.6469181259,3549567.5596046941,{"$f":"+(1+VLOOKUP(A209,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0036725342913988},7011084.9920060309,6373591.9964998271,3744145.2488715691,3532800.316867148]
[17,197,25000,23875,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A210,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0036725342913988},7061925.2554163691,6418090.1539675239,3820743.986764472,3562137.500185227,{"$f":"+(1+VLOOKUP(A210,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0036725342913988},7061925.2554163691,6418090.1539675239,3758314.9235686022,3545235.7640602146]
[17,198,25000,23875,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A211,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0036725342913988},7112952.2314374661,6462731.7576630758,3835397.5375290723,3574663.4226971664,{"$f":"+(1+VLOOKUP(A211,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0036725342913988},7112952.2314374661,6462731.7576630758,3772443.6110239006,3557626.9840626898]
[17,199,25000,23875,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A212,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0036725342913988},7164166.605777787,6507517.2700060857,3850011.4069594536,3587145.4812852638,{"$f":"+(1+VLOOKUP(A212,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0036725342913988},7164166.605777787,6507517.2700060857,3786531.4297972773,3569974.1341704358]
[17,200,25000,23875,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A213,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0036725342913988},7215569.0666640848,6552447.1549068326,3864585.7025113655,3599583.8295544782,{"$f":"+(1+VLOOKUP(A213,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0036725342913988},7215569.0666640848,6552447.1549068326,3800578.4981055991,3582277.3711198852]
[17,201,25000,23875,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A214,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0036725342913988},7267160.30485065,6597521.8777710767,3879120.5313495714,3611978.6205718666,{"$f":"+(1+VLOOKUP(A214,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0036725342913988},7267160.30485065,6597521.8777710767,3814584.9338237778,3594536.8510900317]
[17,202,25000,23875,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A215,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0036725342913988},7318941.0136285909,6642741.9055048814,3893616.0003486359,3624330.0068684686,{"$f":"+(1+VLOOKUP(A215,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0036725342913988},7318941.0136285909,6642741.9055048814,3828550.8544857609,3606752.7297044108]
[17,203,25000,23875,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A216,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0036725342913988},7370911.8888351517,6688107.7065194482,3908072.2160937106,3636638.1404411816,{"$f":"+(1+VLOOKUP(A216,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0036725342913988},7370911.8888351517,6688107.7065194482,3842476.3772855164,3618925.1620330769]
[17,204,25000,23875,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A217,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0036725342913988},7423073.6288630627,6733619.7507359702,3922489.2848813185,3648903.1727546337,{"$f":"+(1+VLOOKUP(A217,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0036725342913988},7423073.6288630627,6733619.7507359702,3856361.6190780164,3631054.3025945714]
[18,205,25000,23875,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A218,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0036641908083512},7475364.7917938661,6779222.1285476023,3936867.3127201344,3661125.2547430452,{"$f":"+(1+VLOOKUP(A218,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0036641908083512},7475364.7917938661,6779222.1285476023,3870206.696380218,3643140.3053578832]
[18,206,25000,23875,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A219,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0036641908083512},7527847.5595232388,6824971.1317179473,3951206.4053317653,3673304.536812088,{"$f":"+(1+VLOOKUP(A219,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0036641908083512},7527847.5595232388,6824971.1317179473,3884011.7253720416,3655183.3237444051]
[18,207,25000,23875,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A220,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0036641908083512},7580522.6341277221,6870867.2316916268,3965506.6681515281,3685441.1688407348,{"$f":"+(1+VLOOKUP(A220,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0036641908083512},7580522.6341277221,6870867.2316916268,3897776.8218973447,3667183.5106298793]
[18,208,25000,23875,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A221,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0036641908083512},7633390.7202564003,6916910.9014291009,3979768.2063292237,3697535.3001831053,{"$f":"+(1+VLOOKUP(A221,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0036641908083512},7633390.7202564003,6916910.9014291009,3911502.1014648946,3679141.0183463399]
[18,209,25000,23875,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A222,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0036641908083512},7686452.5251403265,6963102.6154115386,3993991.1247299113,3709587.0796703021,{"$f":"+(1+VLOOKUP(A222,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0036641908083512},7686452.5251403265,6963102.6154115386,3925187.6792493379,3691055.9986840449]
[18,210,25000,23875,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A223,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0036641908083512},7739708.7586019821,7009442.8496457096,4008175.5279346784,3721596.6556122443,{"$f":"+(1+VLOOKUP(A223,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0036641908083512},7739708.7586019821,7009442.8496457096,3938833.6700921664,3702928.6028934047]
[18,211,25000,23875,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A224,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0036641908083512},7793160.1330647757,7055932.0816688873,4022321.5202414109,3733564.1757994913,{"$f":"+(1+VLOOKUP(A224,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0036641908083512},7793160.1330647757,7055932.0816688873,3952440.188502681,3714758.9816869004]
[18,212,25000,23875,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A225,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0036641908083512},7846807.36356257,7102570.7905537719,4036429.205665559,3745489.7875050618,{"$f":"+(1+VLOOKUP(A225,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0036641908083512},7846807.36356257,7102570.7905537719,3966007.3486589529,3726547.285240998]
[18,213,25000,23875,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A226,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0036641908083512},7900651.1677492475,7149359.4569134265,4050498.6879409025,3757373.6374862464,{"$f":"+(1+VLOOKUP(A226,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0036641908083512},7900651.1677492475,7149359.4569134265,3979535.2644087817,3738293.6631980552]
[18,214,25000,23875,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A227,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0036641908083512},7954692.2659083121,7196298.5629062289,4064530.0705203139,3769215.8719864134,{"$f":"+(1+VLOOKUP(A227,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0036641908083512},7954692.2659083121,7196298.5629062289,3993024.0492706499,3749998.2646682197]
[18,215,25000,23875,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A228,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0036641908083512},8008931.3809625246,7243388.5922408411,4078523.4565765187,3781016.6367368079,{"$f":"+(1+VLOOKUP(A228,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0036641908083512},8008931.3809625246,7243388.5922408411,4006473.8164346763,3761661.2382313232]
[18,216,25000,23875,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A229,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0036641908083512},8063369.2384835724,7290630.0301811947,4092478.9490028536,3792776.0769583466,{"$f":"+(1+VLOOKUP(A229,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0036641908083512},8063369.2384835724,7290630.0301811947,4019884.6787635661,3773282.7319387668]
[19,217,25000,23875,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A230,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0036567069364399},8117946.0343824225,7337968.6227327501,4106396.6504140235,3804494.3373634038,{"$f":"+(1+VLOOKUP(A230,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0036567069364399},8117946.0343824225,7337968.6227327501,4033256.7487935568,3784862.8933154005]
[19,218,25000,23875,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A231,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0036567069364399},8172722.4016294051,7385459.0688195769,4120276.6631468572,3816171.5621575923,{"$f":"+(1+VLOOKUP(A231,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0036567069364399},8172722.4016294051,7385459.0688195769,4046590.1387353637,3796401.8693613955]
[19,219,25000,23875,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A232,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0036567069364399},8227699.0699984524,7433101.8555600056,4134119.0892610569,3827807.8950415384,{"$f":"+(1+VLOOKUP(A232,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0036567069364399},8227699.0699984524,7433101.8555600056,4059884.9604751212,3807899.8065541117]
[19,220,25000,23875,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A233,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0036567069364399},8282876.7719320673,7480897.4716349533,4147924.0305399522,3839403.4792126506,{"$f":"+(1+VLOOKUP(A233,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0036567069364399},8282876.7719320673,7480897.4716349533,4073141.3255753214,3819356.8508499553]
[19,221,25000,23875,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A234,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0036567069364399},8338256.24255108,7528846.407292936,4161691.5884912456,3850958.45736688,{"$f":"+(1+VLOOKUP(A234,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0036567069364399},8338256.24255108,7528846.407292936,4086359.3452757504,3830773.1476862328]
[19,222,25000,23875,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A235,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0036567069364399},8393838.2196644414,7576949.1543550966,4175421.8643477606,3862472.9717004793,{"$f":"+(1+VLOOKUP(A235,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0036567069364399},8393838.2196644414,7576949.1543550966,4099539.1304944213,3842148.841982997]
[19,223,25000,23875,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A236,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0036567069364399},8449623.4437790532,7625206.2062202506,4189114.9590681856,3873947.1639117496,{"$f":"+(1+VLOOKUP(A236,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0036567069364399},8449623.4437790532,7625206.2062202506,4112680.7918285062,3853484.0781448856]
[19,224,25000,23875,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A237,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0036567069364399},8505612.658109637,7673618.0578699466,4202770.9733378161,3885381.1752027865,{"$f":"+(1+VLOOKUP(A237,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0036567069364399},8505612.658109637,7673618.0578699466,4125784.4395552631,3864779.000062956]
[19,225,25000,23875,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A238,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0036567069364399},8561806.6085886285,7722185.2058735434,4216390.0075692944,3896775.1462812158,{"$f":"+(1+VLOOKUP(A238,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0036567069364399},8561806.6085886285,7722185.2058735434,4138850.1836329619,3876033.7511165109]
[19,226,25000,23875,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A239,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0036567069364399},8618206.0438761227,7770908.1483933032,4229972.1619033497,3908129.217361927,{"$f":"+(1+VLOOKUP(A239,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0036567069364399},8618206.0438761227,7770908.1483933032,4151878.1337018064,3887248.4741749181]
[19,227,25000,23875,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A240,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0036567069364399},8674811.7153698448,7819787.3851895006,4243517.536209533,3919443.5281687975,{"$f":"+(1+VLOOKUP(A240,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0036567069364399},8674811.7153698448,7819787.3851895006,4164868.3990848553,3898423.3115994246]
[19,228,25000,23875,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A241,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0036567069364399},8731624.3772151601,7868823.417625552,4257026.2300869524,3930718.2179364124,{"$f":"+(1+VLOOKUP(A241,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0036567069364399},8731624.3772151601,7868823.417625552,4177821.0887889392,3909558.4052449637]
[20,229,25000,23875,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A242,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0036532929587856},8788614.8913951702,7917989.803177123,4270498.3428650033,3941953.425411778,{"$f":"+(1+VLOOKUP(A242,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0036532929587856},8788614.8913951702,7917989.803177123,4190736.3115055752,3920653.8964619562]
[20,230,25000,23875,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A243,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0036532929587856},8845813.6086193528,7967313.7376362244,4283933.9736041026,3953149.2888560286,{"$f":"+(1+VLOOKUP(A243,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0036532929587856},8845813.6086193528,7967313.7376362244,4203614.1756118787,3931709.9260981032]
[20,231,25000,23875,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A244,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0036532929587856},8903221.2895144206,8016795.7258530287,4297333.2210964123,3964305.9460461293,{"$f":"+(1+VLOOKUP(A244,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0036532929587856},8903221.2895144206,8016795.7258530287,4216454.7891714731,3942726.6345001757]
[20,232,25000,23875,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A245,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0036532929587856},8960838.6974858828,8066436.274295453,4310696.1838665707,3975423.5342765702,{"$f":"+(1+VLOOKUP(A245,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0036532929587856},8960838.6974858828,8066436.274295453,4229258.2599353967,3953704.1615157952]
[20,233,25000,23875,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A246,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0036532929587856},9018666.5987281911,8116235.8910543416,4324022.9601724138,3986502.1903610569,{"$f":"+(1+VLOOKUP(A246,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0036532929587856},9018666.5987281911,8116235.8910543416,4242024.6953430073,3964642.6464952091]
[20,234,25000,23875,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A247,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0036532929587856},9076705.7622349299,8166195.0858486658,4337313.6480056979,3997542.0506341932,{"$f":"+(1+VLOOKUP(A247,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0036532929587856},9076705.7622349299,8166195.0858486658,4254754.2025228823,3975542.2282930603]
[20,235,25000,23875,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A248,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0036532929587856},9134956.9598090407,8216314.3700307421,4350568.3450928219,4008543.2509531593,{"$f":"+(1+VLOOKUP(A248,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0036532929587856},9134956.9598090407,8216314.3700307421,4267446.8882937199,3986403.0452701491]
[20,236,25000,23875,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A249,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0036532929587856},9193420.9660730902,8266594.2565914653,4363787.1488955449,4019505.9266993841,{"$f":"+(1+VLOOKUP(A249,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0036532929587856},9193420.9660730902,8266594.2565914653,4280102.8591652336,3997225.23529519]
[20,237,25000,23875,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A250,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0036532929587856},9252098.5584795661,8317035.260165561,4376970.1566117015,4030430.2127802107,{"$f":"+(1+VLOOKUP(A250,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0036532929587856},9252098.5584795661,8317035.260165561,4292722.221339047,4008008.9357465613]
[20,238,25000,23875,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A251,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0036532929587856},9310990.5173212197,8367637.8970368514,4390117.4651759183,4041316.2436305564,{"$f":"+(1+VLOOKUP(A251,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0036532929587856},9310990.5173212197,8367637.8970368514,4305305.0807095831,4018754.2835140494]
[20,239,25000,23875,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A252,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0036532929587856},9370097.6257414389,8418402.6851435378,4403229.1712603271,4052164.1532145678,{"$f":"+(1+VLOOKUP(A252,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0036532929587856},9370097.6257414389,8418402.6851435378,4317851.5428649569,4029461.4150005863]
[20,240,25000,23875,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A253,hozamok!$A$11:$E$40,4,FALSE))^(1/12)","v":1.0036532929587856},9429420.6697446629,8469330.1440835092,4416305.3712752732,4062974.0750272684,{"$f":"+(1+VLOOKUP(A253,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0036532929587856},9429420.6697446629,8469330.1440835092,4330361.7130878568,4040130.4661239814]
[21,241,25000,23875,null,null,null,null,null,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A254,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0036402454716413},9488837.081774693,8520309.98013472,4342835.6963564306,4050761.5723186471]
[21,242,25000,23875,null,null,null,null,null,null,null,"Kilépési költséggel:","h egy baloldala:","i egynelet baloldala",{"$f":"+(1+VLOOKUP(A255,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0036402454716413},9548469.7841295563,8571452.5109607112,4355273.5973451668,4061354.8685373166]
[21,243,25000,23875,null,null,null,null,null,null,null,{"$f":"+L253*(1-J6)-J5","v":8466330.1440835092},{"$f":"+L256/((1+$D$8)^(B253))","v":4416305.3712752648},{"$f":"+K253/((1+$D$9)^(B253))","v":4062974.0750271846},{"$f":"+(1+VLOOKUP(A256,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0036402454716413},9608319.5641591288,8622758.2557783313,4367675.5204257723,4071910.4892527591]
[21,244,25000,23875,null,null,null,null,null,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A257,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0036402454716413},9668387.2120794337,8674227.7354614325,4380041.5696680462,4082428.5684594852]
[21,245,25000,23875,null,null,null,null,null,null,null,null,"célcella IRR(h)","célcella IRR(i)",{"$f":"+(1+VLOOKUP(A258,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0036402454716413},9728673.520983072,8725861.4725461602,4392371.8488407573,4092909.2396754483]
[21,246,25000,23875,null,null,null,null,null,null,null,null,{"$f":"+M256-M253","v":-8.3819031715393066E-9},{"$f":"+N256-N253","v":-8.3819031715393066E-8},{"$f":"+(1+VLOOKUP(A259,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0036402454716413},9789179.2868496981,8777659.9912362583,4404666.4614125118,4103352.6359437401]
[21,247,25000,23875,null,null,null,null,null,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A260,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0036402454716413},9849905.3085565288,8829623.8174083941,4416925.5105526214,4113758.8898342783]
[21,248,25000,23875,null,null,null,null,null,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A261,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0036402454716413},9910852.3878888879,8881753.4786174912,4429149.0991319707,4124128.1334454906]
[21,249,25000,{"$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$40,5,FALSE))^(1/12)","v":1.0036402454716413},9972021.3295507971,8934049.5041020885,4441337.3297238797,4134460.4984059911]
[21,250,25000,23875,null,null,null,null,null,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A263,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0036402454716413},10033412.941175597,8986512.4247897156,4453490.3046049643,4144756.1158762504]
[21,251,25000,23875,null,null,null,null,null,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A264,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0036402454716413},10095028.03333661,9039142.7733022776,4465608.1257559955,4155015.1165502626]
[21,252,25000,23875,null,null,null,null,null,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A265,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0036402454716413},10156867.419557847,9091941.0839614682,4477690.8948627533,4165237.6306572021]
[22,253,25000,23875,null,null,null,null,null,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A266,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0036529940370913},10219061.720527947,9145024.1063721664,4489738.713316882,4175423.7879630788]
[22,254,25000,23875,null,null,null,null,null,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A267,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0036529940370913},10281483.21690863,9198277.212305164,4501751.6822167393,4185573.7177723832]
[22,255,25000,23875,null,null,null,null,null,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A268,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0036529940370913},10344132.738643378,9251700.9467257485,4513729.9023682466,4195687.5489297295]
[22,256,25000,23875,null,null,null,null,null,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A269,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0036529940370913},10407011.11870745,9305295.8563453332,4525673.474285733,4205765.4098214908]
[22,257,25000,23875,null,null,null,null,null,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A270,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0036529940370913},10470119.193118958,9359062.4896270502,4537582.4981927797,4215807.4283774281]
[{"$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$40,5,FALSE))^(1/12)","v":1.0036529940370913},10533457.800949983,9413001.3967913669,4549457.0740230614,4225813.7320723152]
[22,259,25000,23875,null,null,null,null,null,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A272,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0036529940370913},{"$f":"+(P271+C272)*O272","v":10597027.784337733},{"$f":"+(Q271+D272)*(O272-$K$8)","v":9467113.1298217122},{"$f":"+R271+C272/((1+$E$8)^(B272-1))","v":4561297.3014211832},{"$f":"+S271+C272/((1+$E$9)^(B272-1))","v":4235784.4479275569}]
[22,260,25000,23875,null,null,null,null,null,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A273,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0036529940370913},10660829.988495737,9521398.2424701266,4573103.2797435187,4245719.7025128007]
[22,261,25000,23875,null,null,null,null,null,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A274,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0036529940370913},10724865.261725083,9575857.290262932,4584875.1080590431,4255619.6219475437]
[22,262,25000,23875,null,null,null,null,null,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A275,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0036529940370913},10789134.4554257,9630490.8305064123,4596612.8851501644,4265484.3319027331]
[22,263,25000,23875,null,null,null,null,null,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A276,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0036529940370913},10853638.424107675,9685299.4222925212,4608316.7095135516,4275313.9576023631]
[22,264,25000,23875,null,null,null,null,null,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A277,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0036529940370913},10918378.025402613,9740283.6265045982,4619986.6793609634,4285108.623825063]
[23,265,25000,23875,null,null,null,null,null,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A278,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0036238951824485},10983035.680308582,9795159.8799905311,4631622.892620069,4294868.4549056822]
[23,266,25000,23875,null,null,null,null,null,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A279,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0036238951824485},11047927.647778675,9850210.3658614289,4643225.4469352728,4304593.574736868]
[23,267,25000,23875,null,null,null,null,null,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A280,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0036238951824485},11113054.776937062,9905435.6373060048,4654794.4396685334,4314284.1067706374]
[23,268,25000,23875,null,null,null,null,null,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A281,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0036238951824485},11178417.919985052,9960836.2492693458,4666329.9679001784,4323940.1740199449]
[23,269,25000,23875,null,null,null,null,null,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A282,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0036238951824485},11244017.932212243,10016412.758458495,4677832.128429722,4333561.8990602456]
[23,270,25000,23875,null,null,null,null,null,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A283,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0036238951824485},11309855.672007713,10072165.723348042,4689301.0177766746,4343149.4040310495]
[23,271,25000,23875,null,null,null,null,null,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A284,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0036238951824485},11375932.000871252,10128095.704185737,4700736.7321813544,4352702.8106374713]
[23,272,25000,23875,null,null,null,null,null,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A285,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0036238951824485},11442247.783424633,10184203.262998119,4712139.3676056955,4362222.2401517779]
[23,273,25000,23875,null,null,null,null,null,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A286,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0036238951824485},11508803.887422929,10240488.963596163,4723509.0197340511,4371707.8134149248]
[23,274,25000,23875,null,null,null,null,null,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A287,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0036238951824485},11575601.183765868,10296953.371580949,4734845.7839739975,4381159.650838092]
[23,275,25000,23875,null,null,null,null,null,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A288,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0036238951824485},11642640.546509223,10353597.054349342,4746149.7554571349,4390577.8724042131]
[23,276,25000,23875,null,null,null,null,null,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A289,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0036238951824485},11709922.852876259,10410420.581099695,4757421.0290398868,4399962.5976694962]
[24,277,25000,23875,null,null,null,null,null,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A290,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0036431148448217},11777674.524524409,10467625.066475738,4768659.6993042938,4409313.9457649421]
[24,278,25000,23875,null,null,null,null,null,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A291,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0036431148448217},11845673.023293303,10525012.275835779,4779865.8605588078,4418632.0353978593]
[24,279,25000,23875,null,null,null,null,null,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A292,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0036431148448217},11913919.248402487,10582582.792841293,4791039.6068390841,4427916.9848533673]
[24,280,25000,23875,null,null,null,null,null,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A293,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0036431148448217},11982414.102347471,10640337.203018101,4802181.0319087701,4437168.9119958999]
[24,281,25000,23875,null,null,null,null,null,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A294,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0036431148448217},12051158.490911655,10698276.093762325,4813290.2292602928,4446387.9342707004]
[24,282,25000,23875,null,null,null,null,null,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A295,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0036431148448217},12120153.323178316,10756400.054346364,4824367.2921156427,4455574.1687053153]
[24,283,25000,23875,null,null,null,null,null,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A296,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0036431148448217},12189399.511542622,10814709.675924882,4835412.3134271549,4464727.7319110753]
[24,284,25000,23875,null,null,null,null,null,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A297,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0036431148448217},12258897.971723706,10873205.551540827,4846425.3858782919,4473848.7400845792]
[24,285,25000,23875,null,null,null,null,null,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A298,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0036431148448217},12328649.622776767,10931888.276131459,4857406.6018844182,4482937.3090091674]
[24,286,25000,23875,null,null,null,null,null,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A299,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0036431148448217},12398655.387105232,10990758.446534399,4868356.0535935787,4491993.5540563921]
[24,287,25000,23875,null,null,null,null,null,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A300,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0036431148448217},12468916.190472944,11049816.661493704,4879273.8328872705,4501017.5901874807]
[24,288,25000,23875,null,null,null,null,null,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A301,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0036431148448217},12539432.962016415,11109063.521665953,4890160.0313812131,4510009.5319547988]
[25,289,25000,23875,null,null,null,null,null,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A302,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0036196917520905},12609912.33637872,11168238.861774994,4901014.7404261185,4518969.4935032986]
[25,290,25000,23875,null,null,null,null,null,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A303,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0036196917520905},12680646.824351097,11227601.835151555,4911838.0511084571,4527897.5885719731]
[25,291,25000,23875,null,null,null,null,null,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A304,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0036196917520905},12751637.349366175,11287153.036743514,4922630.0542512229,4536793.9304952975]
[25,292,25000,23875,null,null,null,null,null,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A305,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0036196917520905},12822884.838199127,11346893.063385213,4933390.8404146954,4545658.6322046677]
[25,293,25000,23875,null,null,null,null,null,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A306,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0036196917520905},12894390.220979765,11406822.513803435,4944120.4998971978,4554491.8062298335]
[25,294,25000,23875,null,null,null,null,null,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A307,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0036196917520905},12966154.431204684,11466941.988623409,4954819.122735857,4563293.5647003297]
[25,295,25000,23875,null,null,null,null,null,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A308,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0036196917520905},13038178.40574945,11527252.090374826,4965486.7987073585,4572064.0193468966]
[25,296,25000,23875,null,null,null,null,null,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A309,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0036196917520905},13110463.084880829,11587753.423497878,4976123.6173286997,4580803.2815028997]
[25,297,25000,23875,null,null,null,null,null,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A310,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0036196917520905},13183009.412269061,11648446.594349319,4986729.6678579394,4589511.4621057427]
[25,298,25000,23875,null,null,null,null,null,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A311,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0036196917520905},13255818.335000185,11709332.211208541,4997305.0392949488,4598188.671698276]
[25,299,25000,23875,null,null,null,null,null,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A312,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0036196917520905},13328890.803588398,11770410.884283666,5007849.8203821592,4606835.0204301989]
[25,300,25000,23875,null,null,null,null,null,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A313,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0036196917520905},13402227.771988465,11831683.225717666,5018364.0996053042,4615450.6180594601]
[26,301,25000,23875,null,null,null,null,null,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A314,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0036099672145549},13475699.624027703,11893034.559773527,5028847.9651941629,4624035.5739536481]
[26,302,25000,23875,null,null,null,null,null,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A315,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0036099672145549},13549436.707043996,11954579.830128808,5039301.5051233014,4632589.9970913809]
[26,303,25000,23875,null,null,null,null,null,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A316,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0036099672145549},13623439.978512475,12016319.649831111,5049724.8071128102,4641113.9960636906]
[26,304,25000,23875,null,null,null,null,null,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A317,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0036099672145549},13697710.399364725,12078254.633865928,5060117.958629041,4649607.6790754003]
[26,305,25000,23875,null,null,null,null,null,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A318,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0036099672145549},13772248.934001263,12140385.399162769,5070481.0468853386,4658071.1539464984]
[26,306,25000,23875,null,null,null,null,null,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A319,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0036099672145549},13847056.550304059,12202712.564601306,5080814.158842775,4666504.5281135058]
[26,307,25000,23875,null,null,null,null,null,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A320,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0036099672145549},13922134.219649108,12265236.751017537,5091117.3812108785,4674907.9086308423]
[26,308,25000,23875,null,null,null,null,null,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A321,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0036099672145549},13997482.916919038,12327958.581209969,5101390.8004483609,4683281.4021721836]
[26,309,25000,23875,null,null,null,null,null,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A322,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0036099672145549},14073103.620515771,12390878.679945825,5111634.5027638441,4691625.1150318151]
[26,310,25000,23875,null,null,null,null,null,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A323,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0036099672145549},14148997.31237323,12453997.673967263,5121848.5741165821,4699939.1531259837]
[26,311,25000,23875,null,null,null,null,null,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A324,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0036099672145549},14225164.977970086,12517316.191997625,5132033.1002171822,4708223.6219942402]
[26,312,25000,23875,null,null,null,null,null,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A325,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0036099672145549},14301607.606342556,12580834.864747694,5142188.1665283255,4716478.6268007793]
[27,313,25000,{"$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$40,5,FALSE))^(1/12)","v":1.003638861650566},14378740.149343984,12644918.530904602,5152313.8582654847,4724704.2723357743]
[27,314,25000,23875,null,null,null,null,null,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A327,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.003638861650566},14456153.366998151,12709206.622134857,5162410.2603976354,4732900.6630167086]
[27,315,25000,23875,null,null,null,null,null,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A328,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.003638861650566},14533848.280641286,12773699.790548632,5172477.4576479746,4741067.9028896997]
[27,316,25000,23875,null,null,null,null,null,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A329,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.003638861650566},14611825.91532612,12838398.690336311,5182515.5344946263,4749206.0956308218]
[27,317,25000,23875,null,null,null,null,null,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A330,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.003638861650566},14690087.299835412,12903303.97777513,5192524.5751713542,4757315.3445474207]
[27,318,25000,23875,null,null,null,null,null,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A331,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.003638861650566},14768633.466695514,12968416.31123583,5202504.6636682674,4765395.7525794236]
[27,319,25000,23875,null,null,null,null,null,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A332,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.003638861650566},14847465.452190002,13033736.351189334,5212455.8837325238,4773447.4223006498]
[27,320,25000,23875,null,null,null,null,null,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A333,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.003638861650566},14926584.296373345,13099264.76021345,5222378.3188690348,4781470.4559201086]
[27,321,25000,23875,null,null,null,null,null,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A334,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.003638861650566},15005991.043084623,13165002.202999588,5232272.052341165,4789464.9552833]
[{"$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$40,5,FALSE))^(1/12)","v":1.003638861650566},15085686.739961306,13230949.34635951,5242137.1671714308,4797431.0218735058]
[27,323,25000,23875,null,null,null,null,null,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A336,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.003638861650566},{"$f":"+(P335+C336)*O336","v":15165672.438453067},{"$f":"+(Q335+D336)*(O336-$K$8)","v":13297106.859232083},{"$f":"+R335+C336/((1+$E$8)^(B336-1))","v":5251973.7461421983},{"$f":"+S335+C336/((1+$E$9)^(B336-1))","v":4805368.7568130782}]
[27,324,25000,23875,null,null,null,null,null,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A337,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.003638861650566},15245949.193835665,13363475.412690071,5261781.871796377,4813278.2608647225]
[28,325,25000,23875,null,null,null,null,null,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A338,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.003600198758879},15325927.646170216,13429538.086267963,5271561.626438112,4821159.6344327787]
[28,326,25000,23875,null,null,null,null,null,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A339,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.003600198758879},15406194.036829598,13495808.943722624,5281313.0921334755,4829012.9775644941]
[28,327,25000,23875,null,null,null,null,null,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A340,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.003600198758879},15486749.402449012,13562288.641105713,5291036.3507111548,4836838.3899512934]
[28,328,25000,23875,null,null,null,null,null,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A341,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.003600198758879},15567594.78339575,13628977.836536309,5300731.4837631388,4844635.9709300455]
[28,329,25000,23875,null,null,null,null,null,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A342,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.003600198758879},15648731.223782634,13695877.190207427,5310398.5726454053,4852405.8194843223]
[28,330,25000,23875,null,null,null,null,null,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A343,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.003600198758879},15730159.771481499,13762987.364392558,5320037.6984785991,4860148.0342456568]
[28,331,25000,23875,null,null,null,null,null,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A344,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.003600198758879},15811881.478136726,13830309.023452215,5329648.9421487171,4867862.7134947954]
[28,332,25000,23875,null,null,null,null,null,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A345,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.003600198758879},15893897.399178827,13897842.833840521,5339232.384307784,4875549.9551629443]
[28,333,25000,23875,null,null,null,null,null,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A346,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.003600198758879},15976208.593838071,13965589.464111799,5348788.1053745309,4883209.8568330137]
[28,334,25000,23875,null,null,null,null,null,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A347,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.003600198758879},16058816.12515817,14033549.584927194,5358316.1855350686,4890842.5157408556]
[28,335,25000,23875,null,null,null,null,null,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A348,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.003600198758879},16141721.060010003,14101723.86906131,5367816.7047435613,4898448.0287764985]
[28,336,25000,23875,null,null,null,null,null,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A349,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.003600198758879},16224924.469105393,14170112.991408873,5377289.7427228987,4906026.4924853779]
[29,337,25000,23875,null,null,null,null,null,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A350,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0036242751076299},16308818.665859636,14239059.368396459,5386735.3789653638,4913578.0030695619]
[29,338,25000,23875,null,null,null,null,null,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A351,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0036242751076299},16393016.91826285,14308224.676677421,5396153.6927332981,4921102.656388971]
[29,339,25000,23875,null,null,null,null,null,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A352,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0036242751076299},16477520.328296356,14377609.611442912,5405544.7630597707,4928600.5479625957]
[29,340,25000,23875,null,null,null,null,null,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A353,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0036242751076299},16562330.001935355,14447214.870091584,5414908.6687492384,4936071.7729697106]
[29,341,25000,23875,null,null,null,null,null,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A354,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0036242751076299},16647447.049163412,14517041.152236594,5424245.4883782091,4943516.4262510799]
[29,342,25000,23875,null,null,null,null,null,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A355,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0036242751076299},16732872.583986972,14587089.159712646,5433555.3002958978,4950934.602310163]
[29,343,25000,23875,null,null,null,null,null,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A356,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0036242751076299},16818607.724449947,14657359.596583039,5442838.1826248886,4958326.3953143135]
[29,344,25000,23875,null,null,null,null,null,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A357,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0036242751076299},16904653.592648353,14727853.169146739,5452094.2132617868,4965691.8990959749]
[29,345,25000,23875,null,null,null,null,null,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A358,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0036242751076299},16991011.314744987,14798570.585945487,5461323.4698778745,4973031.2071538717]
[29,346,25000,23875,null,null,null,null,null,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A359,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0036242751076299},17077682.020984165,14869512.557770915,5470526.0299197612,4980344.4126541978]
[29,347,25000,23875,null,null,null,null,null,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A360,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0036242751076299},17164666.845706526,14940679.797671696,5479701.9706100337,4987631.6084317947]
[29,348,25000,23875,null,null,null,null,null,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A361,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0036242751076299},17251966.927363869,15012073.020960702,5488851.3689479055,4994892.8869913351]
[30,349,25000,23875,null,null,null,null,null,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A362,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0036001095793048},17339165.901500404,15083329.593594408,5497974.3017098606,5002128.3405084945]
[30,350,25000,23875,null,null,null,null,null,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A363,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0036001095793048},17426678.801499031,15154810.711329438,5507070.8454503007,5009338.0608311221]
[30,351,25000,23875,null,null,null,null,null,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A364,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0036001095793048},17514506.757527258,15226517.081756694,5516141.0765021844,5016522.1394804046]
[30,352,25000,23875,null,null,null,null,null,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A365,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0036001095793048},17602650.903821312,15298449.414696854,5525185.0709776711,5023680.6676520314]
[30,353,25000,23875,null,null,null,null,null,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A366,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0036001095793048},17691112.3787008,15370608.422207393,5534202.9047687566,5030813.7362173498]
[30,354,25000,23875,null,null,null,null,null,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A367,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0036001095793048},17779892.3245834,15442994.818589641,5543194.6535479119,5037921.4357245201]
[30,355,25000,23875,null,null,null,null,null,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A368,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0036001095793048},17868991.887999624,15515609.320395842,5552160.3927687174,5045003.8563996637]
[30,356,25000,23875,null,null,null,null,null,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A369,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0036001095793048},17958412.219607614,15588452.646436259,5561100.197666496,5052061.08814801]
[30,357,25000,23875,null,null,null,null,null,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A370,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0036001095793048},18048154.474208008,15661525.517786279,5570014.1432589451,5059093.2205550345]
[30,358,25000,23875,null,null,null,null,null,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A371,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0036001095793048},18138219.810758859,15734828.657793561,5578902.3043467654,5066100.3428876]
[30,359,25000,23875,null,null,null,null,null,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A372,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0036001095793048},18228609.39239059,15808362.792085186,5587764.7555142902,5073082.5440950878]
[30,360,25000,23875,null,null,null,null,null,null,null,null,null,null,{"$f":"+(1+VLOOKUP(A373,hozamok!$A$11:$E$40,5,FALSE))^(1/12)","v":1.0036001095793048},18319324.386421025,15882128.648574848,5596601.5711301072,5080039.9128105268]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Kilépési költséggel:","h egy baloldala:","i egynelet baloldala"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+Q373*(1-J6)-J5","v":15879128.648574848},{"$f":"+Q376/((1+$E$8)^(B373))","v":5596601.5710506104},{"$f":"+P373/((1+$E$9)^(B373))","v":5080039.9127736427}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"célcella IRR(h)","célcella IRR(i)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+R376-R373","v":-7.9496763646602631E-5},{"$f":"+S376-S373","v":-3.6884099245071411E-5}]

{"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_2018_GVT_LLP_15_EXT_45_UFR_4.35"]
["Coupon_freq",0]
["LLP",15]
["Convergence",45]
["UFR",4.3499999999999996]
["alpha_fit",6.0968000000000001E-2]
["CRA",10,"forward hozamok"]
["VA",null,"10 éves forward","20 éves forward","30 éves forward"]
[1,4.3800000000000002E-3,{"$f":"$B11","v":4.3800000000000002E-3},{"$f":"$B11","v":4.3800000000000002E-3},{"$f":"$B11","v":4.3800000000000002E-3}]
[2,1.03E-2,{"$f":"(1+$B12)^$A12/(1+$B11)^$A11-1","v":1.6254893566180151E-2},{"$f":"(1+$B12)^$A12/(1+$B11)^$A11-1","v":1.6254893566180151E-2},{"$f":"(1+$B12)^$A12/(1+$B11)^$A11-1","v":1.6254893566180151E-2}]
[3,1.5910000000000001E-2,{"$f":"(1+$B13)^$A13/(1+$B12)^$A12-1","v":2.722362670342382E-2},2.722362670342382E-2,2.722362670342382E-2]
[4,1.9939999999999999E-2,3.212617324253042E-2,3.212617324253042E-2,3.212617324253042E-2]
[5,2.2349999999999998E-2,3.2047080221274893E-2,3.2047080221274893E-2,3.2047080221274893E-2]
[6,2.4219999999999998E-2,3.3621432093272841E-2,3.3621432093272841E-2,3.3621432093272841E-2]
[7,2.649E-2,4.0216043139017277E-2,4.0216043139017277E-2,4.0216043139017277E-2]
[8,2.8199999999999999E-2,4.0250028207301725E-2,4.0250028207301725E-2,4.0250028207301725E-2]
[9,2.964E-2,4.123283996949656E-2,4.123283996949656E-2,4.123283996949656E-2]
[10,3.125E-2,4.5853760354017892E-2,4.5853760354017892E-2,4.5853760354017892E-2]
[11,3.2620000000000003E-2,null,4.6420501344618392E-2,4.6420501344618392E-2]
[12,3.3730000000000003E-2,null,4.6019032635555179E-2,4.6019032635555179E-2]
[13,3.4639999999999997E-2,null,4.5622686338343543E-2,4.5622686338343543E-2]
[14,3.5400000000000001E-2,null,4.5330951393698138E-2,4.5330951393698138E-2]
[15,3.6049999999999999E-2,null,4.5192962536044101E-2,4.5192962536044101E-2]
[16,3.6609999999999997E-2,null,4.5046414352544195E-2,4.5046414352544195E-2]
[17,3.7100000000000001E-2,null,4.4971574945009696E-2,4.4971574945009696E-2]
[18,3.7530000000000001E-2,null,4.486733811033905E-2,4.486733811033905E-2]
[19,3.7909999999999999E-2,null,{"$f":"(1+$B29)^$A29/(1+$B28)^$A28-1","v":4.4773848681779249E-2},4.4773848681779249E-2]
[20,3.8249999999999999E-2,null,4.4731203408915787E-2,4.4731203408915787E-2]
[21,3.8550000000000001E-2,null,null,4.456823706435209E-2]
[22,3.8830000000000003E-2,null,null,4.4727469542106935E-2]
[23,3.9070000000000001E-2,null,null,4.436405080180239E-2]
[24,3.9300000000000002E-2,null,null,4.4604074246789915E-2]
[25,3.95E-2,null,null,4.4311563285849065E-2]
[26,3.968E-2,null,null,4.4190143916829516E-2]
[27,3.986E-2,null,null,4.4550954163403045E-2]
[28,4.0009999999999997E-2,null,null,4.4068189219969689E-2]
[29,4.0160000000000001E-2,null,null,4.4368794981721971E-2]
[30,4.0289999999999999E-2,null,null,4.4067075913960529E-2]
[31,4.0410000000000001E-2]
[32,4.0529999999999997E-2]
[33,4.0629999999999999E-2]
[34,4.0730000000000002E-2]
[35,4.0829999999999998E-2]
[36,4.0910000000000002E-2]
[37,4.1000000000000002E-2]
[38,4.1070000000000002E-2]
[39,4.1140000000000003E-2]
[40,4.1209999999999997E-2]
[41,4.1279999999999997E-2]
[42,4.1340000000000002E-2]
[43,4.1390000000000003E-2]
[44,4.1450000000000001E-2]
[45,4.1500000000000002E-2]
[46,4.1549999999999997E-2]
[47,4.1599999999999998E-2]
[48,4.1640000000000003E-2]
[49,4.1680000000000002E-2]
[50,4.172E-2]
[51,4.1759999999999999E-2]
[52,4.1799999999999997E-2]
[53,4.1829999999999999E-2]
[54,4.1869999999999997E-2]
[55,4.19E-2]
[56,4.1930000000000002E-2]
[57,4.1959999999999997E-2]
[58,4.199E-2]
[59,4.2020000000000002E-2]
[60,4.2040000000000001E-2]
[61,4.2070000000000003E-2]
[62,4.2090000000000002E-2]
[63,4.2119999999999998E-2]
[64,4.2139999999999997E-2]
[65,4.2160000000000003E-2]
[66,4.2180000000000002E-2]
[67,4.2200000000000001E-2]
[68,4.2220000000000001E-2]
[69,4.224E-2]
[70,4.2259999999999999E-2]
[71,4.2279999999999998E-2]
[72,4.2299999999999997E-2]
[73,4.231E-2]
[74,4.233E-2]
[75,4.2349999999999999E-2]
[76,4.2360000000000002E-2]
[77,4.2380000000000001E-2]
[78,4.2389999999999997E-2]
[79,4.2410000000000003E-2]
[80,4.2419999999999999E-2]
[81,4.2430000000000002E-2]
[82,4.2450000000000002E-2]
[83,4.2459999999999998E-2]
[84,4.2470000000000001E-2]
[85,4.249E-2]
[86,4.2500000000000003E-2]
[87,4.2509999999999999E-2]
[88,4.2520000000000002E-2]
[89,4.2529999999999998E-2]
[90,4.2540000000000001E-2]
[91,4.2549999999999998E-2]
[92,4.2560000000000001E-2]
[93,4.2569999999999997E-2]
[94,4.258E-2]
[95,4.2590000000000003E-2]
[96,4.2599999999999999E-2]
[97,4.2610000000000002E-2]
[98,4.2619999999999998E-2]
[99,4.2630000000000001E-2]
[100,4.2639999999999997E-2]
[101,4.265E-2]
[102,4.2659999999999997E-2]
[103,4.267E-2]
[104,4.267E-2]
[105,4.2680000000000003E-2]
[106,4.2689999999999999E-2]
[107,4.2700000000000002E-2]
[108,4.2700000000000002E-2]
[109,4.2709999999999998E-2]
[110,4.2720000000000001E-2]
[111,4.2729999999999997E-2]
[112,4.2729999999999997E-2]
[113,4.274E-2]
[114,4.2750000000000003E-2]
[115,4.2750000000000003E-2]
[116,4.2759999999999999E-2]
[117,4.2770000000000002E-2]
[118,4.2770000000000002E-2]
[119,4.2779999999999999E-2]
[120,4.2779999999999999E-2]
[121,4.2790000000000002E-2]
[122,4.2799999999999998E-2]
[123,4.2799999999999998E-2]
[124,4.2810000000000001E-2]
[125,4.2810000000000001E-2]
[126,4.2819999999999997E-2]
[127,4.2819999999999997E-2]
[128,4.283E-2]
[129,4.283E-2]
[130,4.2840000000000003E-2]
[131,4.2840000000000003E-2]
[132,4.2849999999999999E-2]
[133,4.2849999999999999E-2]
[134,4.2860000000000002E-2]
[135,4.2860000000000002E-2]
[136,4.2869999999999998E-2]
[137,4.2869999999999998E-2]
[138,4.2880000000000001E-2]
[139,4.2880000000000001E-2]
[140,4.2889999999999998E-2]
[141,4.2889999999999998E-2]
[142,4.2900000000000001E-2]
[143,4.2900000000000001E-2]
[144,4.2900000000000001E-2]
[145,4.2909999999999997E-2]
[146,4.2909999999999997E-2]
[147,4.292E-2]
[148,4.292E-2]
[149,4.292E-2]
[150,4.2930000000000003E-2]