{"text_format":"1","workbook":"xlsx","n_sheets":4,"sheets":["Lízing kalkuláció","\"\"","kalkulációs feltételek","segéd"],"not_rendered":{"charts":0,"images":0,"macros":1,"external_links":0,"defined_names":8,"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":"Lízing kalkuláció","index":0,"n_rows":339,"n_cols":7,"rows_kept":339,"cut":false,"hidden":false,"merged":[[31,1,31,2],[32,1,32,2],[33,1,33,2],[29,1,29,2],[15,1,15,2],[16,1,16,2],[18,1,18,2],[19,1,19,2],[20,1,20,2],[21,1,21,2],[22,1,22,2],[23,1,23,2],[25,1,25,3],[17,1,17,2],[28,1,28,2],[1,1,1,3],[26,1,26,2],[27,1,27,2],[0,5,0,8],[1,5,12,8],[3,1,3,2],[4,1,4,2],[14,1,14,3],[5,1,5,2],[7,1,7,2],[9,1,9,2],[10,1,10,2],[11,1,11,2]]}
[null,"Arthur Bergmann Lízing Zrt. - lakáslízing kalkulátor",null,null,null,"Használati útmutató:"]
[null,"IGÉNYELT LÍZING PARAMÉTEREI",null,null,null,"A kékkel keretezett fehér cellák szerkeszthetők. \n\nFINANSZÍROZÁS ÖSSZEGÉNEK MEGADÁSA: A saját erő %-os VAGY Ft összegének megadásával lehetséges. Ha mindkét mező ki van töltve, akkor a %-os saját erő alapján számítja a finanszírozott összeget és piros felkiáltójel jelzi, ha az igényelt %-os érték nincs összhangban az igényelt Ft összeggel.\n\nVISSZLÍZING: X-el jelölendő. Visszlízing esetén \naz ingatlan vételára = finanszírozott összeg, a saját erőt üresen kell hagyni, vagy 0-ra állítani.\n\nHa a megadott érték piros, akkor nem felel meg a terméknek, ekkor az ajánlat automatikusan a termékleírás szerinti korlátot tartalmazza az \"AJÁNLAT PARAMÉTEREI\" alatt. \n\nHa a \"Havi lízingdíj\" mellett a \"Kalkuláció szükséges!\" felirat látható, meg kell nyomni a \"Kalkuláció!\" gombot."]
[null,"VISSZLÍZING?"]
[null,"Ingatlan vételára",null,30000000]
[null,"Saját erő%"]
[null,"Saját erő Ft",null,10000000,{"$f":"'\"\"'!E6","v":""}]
[]
[null,"Igényelt finanszírozás összege",null,{"$f":"'\"\"'!D8","v":20000000}]
[]
[null,"Futamidő (év)",null,20]
[null,"Maradványérték %",null,0.1]
[null,"Maradványérték Ft",null,{"$f":"'\"\"'!D12","v":2000000}]
[]
[null,"Arthur Bergmann Lízing Zrt."]
[null,"LAKÁSLÍZING AJÁNLAT PARAMÉTEREI",null,null,"Termékleírásban szereplő korlátok:"]
[null,"Ingatlan vételára",null,{"$f":"'\"\"'!D16","v":30000000},"minimum 14.300.000 Ft"]
[null,"Saját erő %",null,{"$f":"'\"\"'!D17","v":0.33333333333333331},"minimum 30%, visszlízingnél 0"]
[null,"Saját erő Ft",null,{"$f":"'\"\"'!D18","v":10000000}]
[null,"Lízing finanszírozás összege",null,{"$f":"'\"\"'!D19","v":20000000.000000004},"minimum 10.000.000 Ft"]
[null,"Maradványérték %",null,{"$f":"'\"\"'!D20","v":0.1},"10 évig maximum 30%, 15 évig maximum 20%, 20 évig maximum 10%"]
[null,"Maradványérték összege",null,{"$f":"'\"\"'!D21","v":2000000.0000000005}]
[null,"Éves kamatláb*",null,{"$f":"'\"\"'!D22","v":9.1999999999999998E-2},{"$f":"'kalkulációs feltételek'!A2","v":"2021-08-02"},"-án érvényes 1 havi BUBOR alapján"]
[null,"Futamidő években",null,{"$f":"'\"\"'!D23","v":20}]
[null,"Tervezett folyósítás",null,{"$f":"'\"\"'!D24","v":"2021-09-10"},"ajánlat érvényességi dátuma"]
[]
[null,"LÍZING ÁTTEKINTŐ"]
[null,"Havi lízingdíj",null,{"$f":"D38","v":173408.62283356127},{"$f":"IF(segéd!B3=0,\"\",\"Kalkuláció szükséges!\")","v":"Kalkuláció szükséges!"}]
[null,"Törlesztések száma",null,{"$f":"'\"\"'!D28","v":240}]
[null,"Kamat összesen",null,{"$f":"'\"\"'!D29","v":27110366.236864347}]
[null,"Futamidő alatt megfizetett lízingdíjak összege",null,{"$f":"'\"\"'!D30","v":43618069.480054855}]
[null,"Induláskor fizetendő díjak:"]
[null,"Szerződéskötés díj",null,{"$f":"'\"\"'!D31","v":400000.00000000006},"2%, alapja a finanszírozási összeg"]
[null,"Szerződéskötéskor fizetendő illeték",null,{"$f":"'\"\"'!D32","v":600000},"2%, alapja az ingatlan vételára"]
[null,"Ügyvédi díj",null,{"$f":"'\"\"'!D33","v":150000},"0,5%, minimum 100.000 Ft, alapja az ingatlan vételára"]
[null,"Értékbecslés és közokirat díja egyedi díjszabás alapján"]
[]
[null,"Esedékesség dátuma","Nyitó tőketartozás összege","Esedékes lízingdíj (és maradványérték)","Lízingdíj tőkerésze","Lízingdíjban foglalt kamat összege","Záró tőketartozás a befizetést követően"]
[{"$f":"'\"\"'!A38","v":1},{"$f":"'\"\"'!B38","v":"2021-09-15"},{"$f":"'\"\"'!C38","v":20000000.000000004},173408.62283356127,{"$f":"'\"\"'!E38","v":148283.50478361448},{"$f":"'\"\"'!F38","v":25125.118049946774},{"$f":"'\"\"'!G38","v":19851716.495216388}]
[{"$f":"'\"\"'!A39","v":2},{"$f":"'\"\"'!B39","v":"2021-10-15"},{"$f":"'\"\"'!C39","v":19851716.495216388},{"$f":"'\"\"'!D39","v":173408.62283356127},{"$f":"'\"\"'!E39","v":23304.875402432139},{"$f":"'\"\"'!F39","v":150103.74743112913},{"$f":"'\"\"'!G39","v":19828411.619813956}]
[{"$f":"'\"\"'!A40","v":3},{"$f":"'\"\"'!B40","v":"2021-11-15"},{"$f":"'\"\"'!C40","v":19828411.619813956},{"$f":"'\"\"'!D40","v":173408.62283356127},{"$f":"'\"\"'!E40","v":18464.028495214327},{"$f":"'\"\"'!F40","v":154944.59433834694},{"$f":"'\"\"'!G40","v":19809947.591318741}]
[{"$f":"'\"\"'!A41","v":4},{"$f":"'\"\"'!B41","v":"2021-12-15"},{"$f":"'\"\"'!C41","v":19809947.591318741},{"$f":"'\"\"'!D41","v":173408.62283356127},{"$f":"'\"\"'!E41","v":23620.700434622093},{"$f":"'\"\"'!F41","v":149787.92239893918},{"$f":"'\"\"'!G41","v":19786326.89088412}]
[{"$f":"'\"\"'!A42","v":5},{"$f":"'\"\"'!B42","v":"2022-01-15"},{"$f":"'\"\"'!C42","v":19786326.89088412},{"$f":"'\"\"'!D42","v":173408.62283356127},{"$f":"'\"\"'!E42","v":18792.889998440165},{"$f":"'\"\"'!F42","v":154615.7328351211},{"$f":"'\"\"'!G42","v":19767534.00088568}]
[{"$f":"'\"\"'!A43","v":6},{"$f":"'\"\"'!B43","v":"2022-02-15"},{"$f":"'\"\"'!C43","v":19767534.00088568},{"$f":"'\"\"'!D43","v":173408.62283356127},{"$f":"'\"\"'!E43","v":18939.742745552998},{"$f":"'\"\"'!F43","v":154468.88008800827},{"$f":"'\"\"'!G43","v":19748594.258140128}]
[{"$f":"'\"\"'!A44","v":7},{"$f":"'\"\"'!B44","v":"2022-03-15"},{"$f":"'\"\"'!C44","v":19748594.258140128},{"$f":"'\"\"'!D44","v":173408.62283356127},{"$f":"'\"\"'!E44","v":34074.575234799559},{"$f":"'\"\"'!F44","v":139334.04759876171},{"$f":"'\"\"'!G44","v":19714519.682905328}]
[{"$f":"'\"\"'!A45","v":8},{"$f":"'\"\"'!B45","v":"2022-04-15"},{"$f":"'\"\"'!C45","v":19714519.682905328},{"$f":"'\"\"'!D45","v":173408.62283356127},{"$f":"'\"\"'!E45","v":19354.011026396096},{"$f":"'\"\"'!F45","v":154054.61180716517},{"$f":"'\"\"'!G45","v":19695165.67187893}]
[{"$f":"'\"\"'!A46","v":9},{"$f":"'\"\"'!B46","v":"2022-05-15"},{"$f":"'\"\"'!C46","v":19695165.67187893},{"$f":"'\"\"'!D46","v":173408.62283356127},{"$f":"'\"\"'!E46","v":24488.594969052152},{"$f":"'\"\"'!F46","v":148920.02786450912},{"$f":"'\"\"'!G46","v":19670677.076909877}]
[{"$f":"'\"\"'!A47","v":10},{"$f":"'\"\"'!B47","v":"2022-06-15"},{"$f":"'\"\"'!C47","v":19670677.076909877},{"$f":"'\"\"'!D47","v":173408.62283356127},{"$f":"'\"\"'!E47","v":19696.609058500326},{"$f":"'\"\"'!F47","v":153712.01377506094},{"$f":"'\"\"'!G47","v":19650980.467851378}]
[{"$f":"'\"\"'!A48","v":11},{"$f":"'\"\"'!B48","v":"2022-07-15"},{"$f":"'\"\"'!C48","v":19650980.467851378},{"$f":"'\"\"'!D48","v":173408.62283356127},{"$f":"'\"\"'!E48","v":24822.690245253732},{"$f":"'\"\"'!F48","v":148585.93258830754},{"$f":"'\"\"'!G48","v":19626157.777606126}]
[{"$f":"'\"\"'!A49","v":12},{"$f":"'\"\"'!B49","v":"2022-08-15"},{"$f":"'\"\"'!C49","v":19626157.777606126},{"$f":"'\"\"'!D49","v":173408.62283356127},{"$f":"'\"\"'!E49","v":20044.494955924107},{"$f":"'\"\"'!F49","v":153364.12787763716},{"$f":"'\"\"'!G49","v":19606113.282650203}]
[{"$f":"'\"\"'!A50","v":13},{"$f":"'\"\"'!B50","v":"2022-09-15"},{"$f":"'\"\"'!C50","v":19606113.282650203},{"$f":"'\"\"'!D50","v":173408.62283356127},{"$f":"'\"\"'!E50","v":20201.128084144992},{"$f":"'\"\"'!F50","v":153207.49474941628},{"$f":"'\"\"'!G50","v":19585912.154566057}]
[{"$f":"'\"\"'!A51","v":14},{"$f":"'\"\"'!B51","v":"2022-10-15"},{"$f":"'\"\"'!C51","v":19585912.154566057},{"$f":"'\"\"'!D51","v":173408.62283356127},{"$f":"'\"\"'!E51","v":25314.687885130523},{"$f":"'\"\"'!F51","v":148093.93494843075},{"$f":"'\"\"'!G51","v":19560597.466680925}]
[{"$f":"'\"\"'!A52","v":15},{"$f":"'\"\"'!B52","v":"2022-11-15"},{"$f":"'\"\"'!C52","v":19560597.466680925},{"$f":"'\"\"'!D52","v":173408.62283356127},{"$f":"'\"\"'!E52","v":20556.801033474505},{"$f":"'\"\"'!F52","v":152851.82180008676},{"$f":"'\"\"'!G52","v":19540040.665647451}]
[{"$f":"'\"\"'!A53","v":16},{"$f":"'\"\"'!B53","v":"2022-12-15"},{"$f":"'\"\"'!C53","v":19540040.665647451},{"$f":"'\"\"'!D53","v":173408.62283356127},{"$f":"'\"\"'!E53","v":25661.533579233976},{"$f":"'\"\"'!F53","v":147747.08925432729},{"$f":"'\"\"'!G53","v":19514379.132068217}]
[{"$f":"'\"\"'!A54","v":17},{"$f":"'\"\"'!B54","v":"2023-01-15"},{"$f":"'\"\"'!C54","v":19514379.132068217},{"$f":"'\"\"'!D54","v":173408.62283356127},{"$f":"'\"\"'!E54","v":20917.963654307125},{"$f":"'\"\"'!F54","v":152490.65917925414},{"$f":"'\"\"'!G54","v":19493461.168413911}]
[{"$f":"'\"\"'!A55","v":18},{"$f":"'\"\"'!B55","v":"2023-02-15"},{"$f":"'\"\"'!C55","v":19493461.168413911},{"$f":"'\"\"'!D55","v":173408.62283356127},{"$f":"'\"\"'!E55","v":21081.422304195235},{"$f":"'\"\"'!F55","v":152327.20052936603},{"$f":"'\"\"'!G55","v":19472379.746109717}]
[{"$f":"'\"\"'!A56","v":19},{"$f":"'\"\"'!B56","v":"2023-03-15"},{"$f":"'\"\"'!C56","v":19472379.746109717},{"$f":"'\"\"'!D56","v":173408.62283356127},{"$f":"'\"\"'!E56","v":36023.376524838241},{"$f":"'\"\"'!F56","v":137385.24630872303},{"$f":"'\"\"'!G56","v":19436356.369584877}]
[{"$f":"'\"\"'!A57","v":20},{"$f":"'\"\"'!B57","v":"2023-04-15"},{"$f":"'\"\"'!C57","v":19436356.369584877},{"$f":"'\"\"'!D57","v":173408.62283356127},{"$f":"'\"\"'!E57","v":21527.654713476863},{"$f":"'\"\"'!F57","v":151880.96812008441},{"$f":"'\"\"'!G57","v":19414828.714871399}]
[{"$f":"'\"\"'!A58","v":21},{"$f":"'\"\"'!B58","v":"2023-05-15"},{"$f":"'\"\"'!C58","v":19414828.714871399},{"$f":"'\"\"'!D58","v":173408.62283356127},{"$f":"'\"\"'!E58","v":26608.292165030638},{"$f":"'\"\"'!F58","v":146800.33066853063},{"$f":"'\"\"'!G58","v":19388220.422706369}]
[{"$f":"'\"\"'!A59","v":22},{"$f":"'\"\"'!B59","v":"2023-06-15"},{"$f":"'\"\"'!C59","v":19388220.422706369},{"$f":"'\"\"'!D59","v":173408.62283356127},{"$f":"'\"\"'!E59","v":21903.802077430621},{"$f":"'\"\"'!F59","v":151504.82075613065},{"$f":"'\"\"'!G59","v":19366316.620628938}]
[{"$f":"'\"\"'!A60","v":23},{"$f":"'\"\"'!B60","v":"2023-07-15"},{"$f":"'\"\"'!C60","v":19366316.620628938},{"$f":"'\"\"'!D60","v":173408.62283356127},{"$f":"'\"\"'!E60","v":26975.10413029723},{"$f":"'\"\"'!F60","v":146433.51870326404},{"$f":"'\"\"'!G60","v":19339341.51649864}]
[{"$f":"'\"\"'!A61","v":24},{"$f":"'\"\"'!B61","v":"2023-08-15"},{"$f":"'\"\"'!C61","v":19339341.51649864},{"$f":"'\"\"'!D61","v":173408.62283356127},{"$f":"'\"\"'!E61","v":22285.755127391021},{"$f":"'\"\"'!F61","v":151122.86770617025},{"$f":"'\"\"'!G61","v":19317055.761371247}]
[{"$f":"'\"\"'!A62","v":25},{"$f":"'\"\"'!B62","v":"2023-09-15"},{"$f":"'\"\"'!C62","v":19317055.761371247},{"$f":"'\"\"'!D62","v":173408.62283356127},{"$f":"'\"\"'!E62","v":22459.902071379591},{"$f":"'\"\"'!F62","v":150948.72076218168},{"$f":"'\"\"'!G62","v":19294595.859299868}]
[{"$f":"'\"\"'!A63","v":26},{"$f":"'\"\"'!B63","v":"2023-10-15"},{"$f":"'\"\"'!C63","v":19294595.859299868},{"$f":"'\"\"'!D63","v":173408.62283356127},{"$f":"'\"\"'!E63","v":27517.402578227455},{"$f":"'\"\"'!F63","v":145891.22025533381},{"$f":"'\"\"'!G63","v":19267078.456721641}]
[{"$f":"'\"\"'!A64","v":27},{"$f":"'\"\"'!B64","v":"2023-11-15"},{"$f":"'\"\"'!C64","v":19267078.456721641},{"$f":"'\"\"'!D64","v":173408.62283356127},{"$f":"'\"\"'!E64","v":22850.438305120013},{"$f":"'\"\"'!F64","v":150558.18452844126},{"$f":"'\"\"'!G64","v":19244228.01841652}]
[{"$f":"'\"\"'!A65","v":28},{"$f":"'\"\"'!B65","v":"2023-12-15"},{"$f":"'\"\"'!C65","v":19244228.01841652},{"$f":"'\"\"'!D65","v":173408.62283356127},{"$f":"'\"\"'!E65","v":27898.246303676948},{"$f":"'\"\"'!F65","v":145510.37652988432},{"$f":"'\"\"'!G65","v":19216329.772112843}]
[{"$f":"'\"\"'!A66","v":29},{"$f":"'\"\"'!B66","v":"2024-01-15"},{"$f":"'\"\"'!C66","v":19216329.772112843},{"$f":"'\"\"'!D66","v":173408.62283356127},{"$f":"'\"\"'!E66","v":23247.002311389573},{"$f":"'\"\"'!F66","v":150161.6205221717},{"$f":"'\"\"'!G66","v":19193082.769801453}]
[{"$f":"'\"\"'!A67","v":30},{"$f":"'\"\"'!B67","v":"2024-02-15"},{"$f":"'\"\"'!C67","v":19193082.769801453},{"$f":"'\"\"'!D67","v":173408.62283356127},{"$f":"'\"\"'!E67","v":23428.660701974994},{"$f":"'\"\"'!F67","v":149979.96213158628},{"$f":"'\"\"'!G67","v":19169654.109099478}]
[{"$f":"'\"\"'!A68","v":31},{"$f":"'\"\"'!B68","v":"2024-03-15"},{"$f":"'\"\"'!C68","v":19169654.109099478},{"$f":"'\"\"'!D68","v":173408.62283356127},{"$f":"'\"\"'!E68","v":33311.279854621971},{"$f":"'\"\"'!F68","v":140097.3429789393},{"$f":"'\"\"'!G68","v":19136342.829244856}]
[{"$f":"'\"\"'!A69","v":32},{"$f":"'\"\"'!B69","v":"2024-04-15"},{"$f":"'\"\"'!C69","v":19136342.829244856},{"$f":"'\"\"'!D69","v":173408.62283356127},{"$f":"'\"\"'!E69","v":23872.042009610275},{"$f":"'\"\"'!F69","v":149536.58082395099},{"$f":"'\"\"'!G69","v":19112470.787235245}]
[{"$f":"'\"\"'!A70","v":33},{"$f":"'\"\"'!B70","v":"2024-05-15"},{"$f":"'\"\"'!C70","v":19112470.787235245},{"$f":"'\"\"'!D70","v":173408.62283356127},{"$f":"'\"\"'!E70","v":28894.495376457373},{"$f":"'\"\"'!F70","v":144514.1274571039},{"$f":"'\"\"'!G70","v":19083576.291858789}]
[{"$f":"'\"\"'!A71","v":34},{"$f":"'\"\"'!B71","v":"2024-06-15"},{"$f":"'\"\"'!C71","v":19083576.291858789},{"$f":"'\"\"'!D71","v":173408.62283356127},{"$f":"'\"\"'!E71","v":24284.374065585638},{"$f":"'\"\"'!F71","v":149124.24876797563},{"$f":"'\"\"'!G71","v":19059291.917793203}]
[{"$f":"'\"\"'!A72","v":35},{"$f":"'\"\"'!B72","v":"2024-07-15"},{"$f":"'\"\"'!C72","v":19059291.917793203},{"$f":"'\"\"'!D72","v":173408.62283356127},{"$f":"'\"\"'!E72","v":29296.593985377403},{"$f":"'\"\"'!F72","v":144112.02884818387},{"$f":"'\"\"'!G72","v":19029995.323807824}]
[{"$f":"'\"\"'!A73","v":36},{"$f":"'\"\"'!B73","v":"2024-08-15"},{"$f":"'\"\"'!C73","v":19029995.323807824},{"$f":"'\"\"'!D73","v":173408.62283356127},{"$f":"'\"\"'!E73","v":24703.070303998218},{"$f":"'\"\"'!F73","v":148705.55252956305},{"$f":"'\"\"'!G73","v":19005292.253503826}]
[{"$f":"'\"\"'!A74","v":37},{"$f":"'\"\"'!B74","v":"2024-09-15"},{"$f":"'\"\"'!C74","v":19005292.253503826},{"$f":"'\"\"'!D74","v":173408.62283356127},{"$f":"'\"\"'!E74","v":24896.106805385964},{"$f":"'\"\"'!F74","v":148512.51602817531},{"$f":"'\"\"'!G74","v":18980396.146698441}]
[{"$f":"'\"\"'!A75","v":38},{"$f":"'\"\"'!B75","v":"2024-10-15"},{"$f":"'\"\"'!C75","v":18980396.146698441},{"$f":"'\"\"'!D75","v":173408.62283356127},{"$f":"'\"\"'!E75","v":29893.144460025069},{"$f":"'\"\"'!F75","v":143515.4783735362},{"$f":"'\"\"'!G75","v":18950503.002238415}]
[{"$f":"'\"\"'!A76","v":39},{"$f":"'\"\"'!B76","v":"2024-11-15"},{"$f":"'\"\"'!C76","v":18950503.002238415},{"$f":"'\"\"'!D76","v":173408.62283356127},{"$f":"'\"\"'!E76","v":25324.244897039142},{"$f":"'\"\"'!F76","v":148084.37793652213},{"$f":"'\"\"'!G76","v":18925178.757341377}]
[{"$f":"'\"\"'!A77","v":40},{"$f":"'\"\"'!B77","v":"2024-12-15"},{"$f":"'\"\"'!C77","v":18925178.757341377},{"$f":"'\"\"'!D77","v":173408.62283356127},{"$f":"'\"\"'!E77","v":30310.656823142694},{"$f":"'\"\"'!F77","v":143097.96601041858},{"$f":"'\"\"'!G77","v":18894868.100518234}]
[{"$f":"'\"\"'!A78","v":41},{"$f":"'\"\"'!B78","v":"2025-01-15"},{"$f":"'\"\"'!C78","v":18894868.100518234},{"$f":"'\"\"'!D78","v":173408.62283356127},{"$f":"'\"\"'!E78","v":25758.991131047776},{"$f":"'\"\"'!F78","v":147649.63170251349},{"$f":"'\"\"'!G78","v":18869109.109387185}]
[{"$f":"'\"\"'!A79","v":42},{"$f":"'\"\"'!B79","v":"2025-02-15"},{"$f":"'\"\"'!C79","v":18869109.109387185},{"$f":"'\"\"'!D79","v":173408.62283356127},{"$f":"'\"\"'!E79","v":25960.278884595173},{"$f":"'\"\"'!F79","v":147448.3439489661},{"$f":"'\"\"'!G79","v":18843148.830502592}]
[{"$f":"'\"\"'!A80","v":43},{"$f":"'\"\"'!B80","v":"2025-03-15"},{"$f":"'\"\"'!C80","v":18843148.830502592},{"$f":"'\"\"'!D80","v":173408.62283356127},{"$f":"'\"\"'!E80","v":40462.846453675214},{"$f":"'\"\"'!F80","v":132945.77637988605},{"$f":"'\"\"'!G80","v":18802685.984048918}]
[{"$f":"'\"\"'!A81","v":44},{"$f":"'\"\"'!B81","v":"2025-04-15"},{"$f":"'\"\"'!C81","v":18802685.984048918},{"$f":"'\"\"'!D81","v":173408.62283356127},{"$f":"'\"\"'!E81","v":26479.327228333335},{"$f":"'\"\"'!F81","v":146929.29560522793},{"$f":"'\"\"'!G81","v":18776206.656820584}]
[{"$f":"'\"\"'!A82","v":45},{"$f":"'\"\"'!B82","v":"2025-05-15"},{"$f":"'\"\"'!C82","v":18776206.656820584},{"$f":"'\"\"'!D82","v":173408.62283356127},{"$f":"'\"\"'!E82","v":31437.071788631758},{"$f":"'\"\"'!F82","v":141971.55104492951},{"$f":"'\"\"'!G82","v":18744769.585031953}]
[{"$f":"'\"\"'!A83","v":46},{"$f":"'\"\"'!B83","v":"2025-06-15"},{"$f":"'\"\"'!C83","v":18744769.585031953},{"$f":"'\"\"'!D83","v":173408.62283356127},{"$f":"'\"\"'!E83","v":26931.901701936353},{"$f":"'\"\"'!F83","v":146476.72113162492},{"$f":"'\"\"'!G83","v":18717837.683330018}]
[{"$f":"'\"\"'!A84","v":47},{"$f":"'\"\"'!B84","v":"2025-07-15"},{"$f":"'\"\"'!C84","v":18717837.683330018},{"$f":"'\"\"'!D84","v":173408.62283356127},{"$f":"'\"\"'!E84","v":31878.414060306532},{"$f":"'\"\"'!F84","v":141530.20877325474},{"$f":"'\"\"'!G84","v":18685959.269269712}]
[{"$f":"'\"\"'!A85","v":48},{"$f":"'\"\"'!B85","v":"2025-08-15"},{"$f":"'\"\"'!C85","v":18685959.269269712},{"$f":"'\"\"'!D85","v":173408.62283356127},{"$f":"'\"\"'!E85","v":27391.461483799299},{"$f":"'\"\"'!F85","v":146017.16134976197},{"$f":"'\"\"'!G85","v":18658567.807785913}]
[{"$f":"'\"\"'!A86","v":49},{"$f":"'\"\"'!B86","v":"2025-09-15"},{"$f":"'\"\"'!C86","v":18658567.807785913},{"$f":"'\"\"'!D86","v":173408.62283356127},{"$f":"'\"\"'!E86","v":27605.505804106855},{"$f":"'\"\"'!F86","v":145803.11702945441},{"$f":"'\"\"'!G86","v":18630962.301981807}]
[{"$f":"'\"\"'!A87","v":50},{"$f":"'\"\"'!B87","v":"2025-10-15"},{"$f":"'\"\"'!C87","v":18630962.301981807},{"$f":"'\"\"'!D87","v":173408.62283356127},{"$f":"'\"\"'!E87","v":32535.300345329655},{"$f":"'\"\"'!F87","v":140873.32248823161},{"$f":"'\"\"'!G87","v":18598427.001636475}]
[{"$f":"'\"\"'!A88","v":51},{"$f":"'\"\"'!B88","v":"2025-11-15"},{"$f":"'\"\"'!C88","v":18598427.001636475},{"$f":"'\"\"'!D88","v":173408.62283356127},{"$f":"'\"\"'!E88","v":28075.462399253098},{"$f":"'\"\"'!F88","v":145333.16043430817},{"$f":"'\"\"'!G88","v":18570351.539237224}]
[{"$f":"'\"\"'!A89","v":52},{"$f":"'\"\"'!B89","v":"2025-12-15"},{"$f":"'\"\"'!C89","v":18570351.539237224},{"$f":"'\"\"'!D89","v":173408.62283356127},{"$f":"'\"\"'!E89","v":32993.593341041822},{"$f":"'\"\"'!F89","v":140415.02949251945},{"$f":"'\"\"'!G89","v":18537357.945896182}]
[{"$f":"'\"\"'!A90","v":53},{"$f":"'\"\"'!B90","v":"2026-01-15"},{"$f":"'\"\"'!C90","v":18537357.945896182},{"$f":"'\"\"'!D90","v":173408.62283356127},{"$f":"'\"\"'!E90","v":28552.67258884036},{"$f":"'\"\"'!F90","v":144855.95024472091},{"$f":"'\"\"'!G90","v":18508805.273307342}]
[{"$f":"'\"\"'!A91","v":54},{"$f":"'\"\"'!B91","v":"2026-02-15"},{"$f":"'\"\"'!C91","v":18508805.273307342},{"$f":"'\"\"'!D91","v":173408.62283356127},{"$f":"'\"\"'!E91","v":28775.790928139555},{"$f":"'\"\"'!F91","v":144632.83190542171},{"$f":"'\"\"'!G91","v":18480029.482379202}]
[{"$f":"'\"\"'!A92","v":55},{"$f":"'\"\"'!B92","v":"2026-03-15"},{"$f":"'\"\"'!C92","v":18480029.482379202},{"$f":"'\"\"'!D92","v":173408.62283356127},{"$f":"'\"\"'!E92","v":43024.79531312891},{"$f":"'\"\"'!F92","v":130383.82752043236},{"$f":"'\"\"'!G92","v":18437004.687066074}]
[{"$f":"'\"\"'!A93","v":56},{"$f":"'\"\"'!B93","v":"2026-04-15"},{"$f":"'\"\"'!C93","v":18437004.687066074},{"$f":"'\"\"'!D93","v":173408.62283356127},{"$f":"'\"\"'!E93","v":29336.860212039814},{"$f":"'\"\"'!F93","v":144071.76262152146},{"$f":"'\"\"'!G93","v":18407667.826854035}]
[{"$f":"'\"\"'!A94","v":57},{"$f":"'\"\"'!B94","v":"2026-05-15"},{"$f":"'\"\"'!C94","v":18407667.826854035},{"$f":"'\"\"'!D94","v":173408.62283356127},{"$f":"'\"\"'!E94","v":34223.685201390967},{"$f":"'\"\"'!F94","v":139184.9376321703},{"$f":"'\"\"'!G94","v":18373444.141652644}]
[{"$f":"'\"\"'!A95","v":58},{"$f":"'\"\"'!B95","v":"2026-06-15"},{"$f":"'\"\"'!C95","v":18373444.141652644},{"$f":"'\"\"'!D95","v":173408.62283356127},{"$f":"'\"\"'!E95","v":29833.53957868999},{"$f":"'\"\"'!F95","v":143575.08325487128},{"$f":"'\"\"'!G95","v":18343610.602073953}]
[{"$f":"'\"\"'!A96","v":59},{"$f":"'\"\"'!B96","v":"2026-07-15"},{"$f":"'\"\"'!C96","v":18343610.602073953},{"$f":"'\"\"'!D96","v":173408.62283356127},{"$f":"'\"\"'!E96","v":34708.037750544347},{"$f":"'\"\"'!F96","v":138700.58508301692},{"$f":"'\"\"'!G96","v":18308902.564323407}]
[{"$f":"'\"\"'!A97","v":60},{"$f":"'\"\"'!B97","v":"2026-08-15"},{"$f":"'\"\"'!C97","v":18308902.564323407},{"$f":"'\"\"'!D97","v":173408.62283356127},{"$f":"'\"\"'!E97","v":30337.884995205473},{"$f":"'\"\"'!F97","v":143070.7378383558},{"$f":"'\"\"'!G97","v":18278564.679328199}]
[{"$f":"'\"\"'!A98","v":61},{"$f":"'\"\"'!B98","v":"2026-09-15"},{"$f":"'\"\"'!C98","v":18278564.679328199},{"$f":"'\"\"'!D98","v":173408.62283356127},{"$f":"'\"\"'!E98","v":30574.953469160711},{"$f":"'\"\"'!F98","v":142833.66936440056},{"$f":"'\"\"'!G98","v":18247989.725859039}]
[{"$f":"'\"\"'!A99","v":62},{"$f":"'\"\"'!B99","v":"2026-10-15"},{"$f":"'\"\"'!C99","v":18247989.725859039},{"$f":"'\"\"'!D99","v":173408.62283356127},{"$f":"'\"\"'!E99","v":35431.050889280508},{"$f":"'\"\"'!F99","v":137977.57194428076},{"$f":"'\"\"'!G99","v":18212558.674969759}]
[{"$f":"'\"\"'!A100","v":63},{"$f":"'\"\"'!B100","v":"2026-11-15"},{"$f":"'\"\"'!C100","v":18212558.674969759},{"$f":"'\"\"'!D100","v":173408.62283356127},{"$f":"'\"\"'!E100","v":31090.742316260992},{"$f":"'\"\"'!F100","v":142317.88051730028},{"$f":"'\"\"'!G100","v":18181467.932653498}]
[{"$f":"'\"\"'!A101","v":64},{"$f":"'\"\"'!B101","v":"2026-12-15"},{"$f":"'\"\"'!C101","v":18181467.932653498},{"$f":"'\"\"'!D101","v":173408.62283356127},{"$f":"'\"\"'!E101","v":35934.038650988485},{"$f":"'\"\"'!F101","v":137474.58418257278},{"$f":"'\"\"'!G101","v":18145533.894002508}]
[{"$f":"'\"\"'!A102","v":65},{"$f":"'\"\"'!B102","v":"2027-01-15"},{"$f":"'\"\"'!C102","v":18145533.894002508},{"$f":"'\"\"'!D102","v":173408.62283356127},{"$f":"'\"\"'!E102","v":31614.492160510243},{"$f":"'\"\"'!F102","v":141794.13067305103},{"$f":"'\"\"'!G102","v":18113919.401841998}]
[{"$f":"'\"\"'!A103","v":66},{"$f":"'\"\"'!B103","v":"2027-02-15"},{"$f":"'\"\"'!C103","v":18113919.401841998},{"$f":"'\"\"'!D103","v":173408.62283356127},{"$f":"'\"\"'!E103","v":31861.536389616726},{"$f":"'\"\"'!F103","v":141547.08644394454},{"$f":"'\"\"'!G103","v":18082057.865452383}]
[{"$f":"'\"\"'!A104","v":67},{"$f":"'\"\"'!B104","v":"2027-03-15"},{"$f":"'\"\"'!C104","v":18082057.865452383},{"$f":"'\"\"'!D104","v":173408.62283356127},{"$f":"'\"\"'!E104","v":45832.640544592985},{"$f":"'\"\"'!F104","v":127575.98228896828},{"$f":"'\"\"'!G104","v":18036225.224907789}]
[{"$f":"'\"\"'!A105","v":68},{"$f":"'\"\"'!B105","v":"2027-04-15"},{"$f":"'\"\"'!C105","v":18036225.224907789},{"$f":"'\"\"'!D105","v":173408.62283356127},{"$f":"'\"\"'!E105","v":32468.659792052727},{"$f":"'\"\"'!F105","v":140939.96304150854},{"$f":"'\"\"'!G105","v":18003756.565115735}]
[{"$f":"'\"\"'!A106","v":69},{"$f":"'\"\"'!B106","v":"2027-05-15"},{"$f":"'\"\"'!C106","v":18003756.565115735},{"$f":"'\"\"'!D106","v":173408.62283356127},{"$f":"'\"\"'!E106","v":37277.758335629187},{"$f":"'\"\"'!F106","v":136130.86449793208},{"$f":"'\"\"'!G106","v":17966478.806780107}]
[{"$f":"'\"\"'!A107","v":70},{"$f":"'\"\"'!B107","v":"2027-06-15"},{"$f":"'\"\"'!C107","v":17966478.806780107},{"$f":"'\"\"'!D107","v":173408.62283356127},{"$f":"'\"\"'!E107","v":33013.67724834496},{"$f":"'\"\"'!F107","v":140394.94558521631},{"$f":"'\"\"'!G107","v":17933465.129531763}]
[{"$f":"'\"\"'!A108","v":71},{"$f":"'\"\"'!B108","v":"2027-07-15"},{"$f":"'\"\"'!C108","v":17933465.129531763},{"$f":"'\"\"'!D108","v":173408.62283356127},{"$f":"'\"\"'!E108","v":37809.249297431437},{"$f":"'\"\"'!F108","v":135599.37353612983},{"$f":"'\"\"'!G108","v":17895655.880234331}]
[{"$f":"'\"\"'!A109","v":72},{"$f":"'\"\"'!B109","v":"2027-08-15"},{"$f":"'\"\"'!C109","v":17895655.880234331},{"$f":"'\"\"'!D109","v":173408.62283356127},{"$f":"'\"\"'!E109","v":33567.106833825412},{"$f":"'\"\"'!F109","v":139841.51599973586},{"$f":"'\"\"'!G109","v":17862088.773400504}]
[{"$f":"'\"\"'!A110","v":73},{"$f":"'\"\"'!B110","v":"2027-09-15"},{"$f":"'\"\"'!C110","v":17862088.773400504},{"$f":"'\"\"'!D110","v":173408.62283356127},{"$f":"'\"\"'!E110","v":33829.409324372973},{"$f":"'\"\"'!F110","v":139579.2135091883},{"$f":"'\"\"'!G110","v":17828259.36407613}]
[{"$f":"'\"\"'!A111","v":74},{"$f":"'\"\"'!B111","v":"2027-10-15"},{"$f":"'\"\"'!C111","v":17828259.36407613},{"$f":"'\"\"'!D111","v":173408.62283356127},{"$f":"'\"\"'!E111","v":38604.736158734158},{"$f":"'\"\"'!F111","v":134803.88667482711},{"$f":"'\"\"'!G111","v":17789654.627917398}]
[{"$f":"'\"\"'!A112","v":75},{"$f":"'\"\"'!B112","v":"2027-11-15"},{"$f":"'\"\"'!C112","v":17789654.627917398},{"$f":"'\"\"'!D112","v":173408.62283356127},{"$f":"'\"\"'!E112","v":34395.429412281053},{"$f":"'\"\"'!F112","v":139013.19342128022},{"$f":"'\"\"'!G112","v":17755259.198505118}]
[{"$f":"'\"\"'!A113","v":76},{"$f":"'\"\"'!B113","v":"2027-12-15"},{"$f":"'\"\"'!C113","v":17755259.198505118},{"$f":"'\"\"'!D113","v":173408.62283356127},{"$f":"'\"\"'!E113","v":39156.708499158325},{"$f":"'\"\"'!F113","v":134251.91433440294},{"$f":"'\"\"'!G113","v":17716102.490005959}]
[{"$f":"'\"\"'!A114","v":77},{"$f":"'\"\"'!B114","v":"2028-01-15"},{"$f":"'\"\"'!C114","v":17716102.490005959},{"$f":"'\"\"'!D114","v":173408.62283356127},{"$f":"'\"\"'!E114","v":34970.185796701582},{"$f":"'\"\"'!F114","v":138438.43703685969},{"$f":"'\"\"'!G114","v":17681132.304209258}]
[{"$f":"'\"\"'!A115","v":78},{"$f":"'\"\"'!B115","v":"2028-02-15"},{"$f":"'\"\"'!C115","v":17681132.304209258},{"$f":"'\"\"'!D115","v":173408.62283356127},{"$f":"'\"\"'!E115","v":35243.452327379811},{"$f":"'\"\"'!F115","v":138165.17050618146},{"$f":"'\"\"'!G115","v":17645888.85188188}]
[{"$f":"'\"\"'!A116","v":79},{"$f":"'\"\"'!B116","v":"2028-03-15"},{"$f":"'\"\"'!C116","v":17645888.85188188},{"$f":"'\"\"'!D116","v":173408.62283356127},{"$f":"'\"\"'!E116","v":44447.394395075389},{"$f":"'\"\"'!F116","v":128961.22843848588},{"$f":"'\"\"'!G116","v":17601441.457486805}]
[{"$f":"'\"\"'!A117","v":80},{"$f":"'\"\"'!B117","v":"2028-04-15"},{"$f":"'\"\"'!C117","v":17601441.457486805},{"$f":"'\"\"'!D117","v":173408.62283356127},{"$f":"'\"\"'!E117","v":35866.178249891498},{"$f":"'\"\"'!F117","v":137542.44458366977},{"$f":"'\"\"'!G117","v":17565575.279236913}]
[{"$f":"'\"\"'!A118","v":81},{"$f":"'\"\"'!B118","v":"2028-05-15"},{"$f":"'\"\"'!C118","v":17565575.279236913},{"$f":"'\"\"'!D118","v":173408.62283356127},{"$f":"'\"\"'!E118","v":40590.955614083738},{"$f":"'\"\"'!F118","v":132817.66721947753},{"$f":"'\"\"'!G118","v":17524984.32362283}]
[{"$f":"'\"\"'!A119","v":82},{"$f":"'\"\"'!B119","v":"2028-06-15"},{"$f":"'\"\"'!C119","v":17524984.32362283},{"$f":"'\"\"'!D119","v":173408.62283356127},{"$f":"'\"\"'!E119","v":36463.635061761801},{"$f":"'\"\"'!F119","v":136944.98777179947},{"$f":"'\"\"'!G119","v":17488520.688561067}]
[{"$f":"'\"\"'!A120","v":83},{"$f":"'\"\"'!B120","v":"2028-07-15"},{"$f":"'\"\"'!C120","v":17488520.688561067},{"$f":"'\"\"'!D120","v":173408.62283356127},{"$f":"'\"\"'!E120","v":41173.584467362147},{"$f":"'\"\"'!F120","v":132235.03836619912},{"$f":"'\"\"'!G120","v":17447347.104093704}]
[{"$f":"'\"\"'!A121","v":84},{"$f":"'\"\"'!B121","v":"2028-08-15"},{"$f":"'\"\"'!C121","v":17447347.104093704},{"$f":"'\"\"'!D121","v":173408.62283356127},{"$f":"'\"\"'!E121","v":37070.313383563276},{"$f":"'\"\"'!F121","v":136338.30944999799},{"$f":"'\"\"'!G121","v":17410276.79071014}]
[{"$f":"'\"\"'!A122","v":85},{"$f":"'\"\"'!B122","v":"2028-09-15"},{"$f":"'\"\"'!C122","v":17410276.79071014},{"$f":"'\"\"'!D122","v":173408.62283356127},{"$f":"'\"\"'!E122","v":37359.990881657577},{"$f":"'\"\"'!F122","v":136048.63195190369},{"$f":"'\"\"'!G122","v":17372916.799828481}]
[{"$f":"'\"\"'!A123","v":86},{"$f":"'\"\"'!B123","v":"2028-10-15"},{"$f":"'\"\"'!C123","v":17372916.799828481},{"$f":"'\"\"'!D123","v":173408.62283356127},{"$f":"'\"\"'!E123","v":42047.694115288759},{"$f":"'\"\"'!F123","v":131360.92871827251},{"$f":"'\"\"'!G123","v":17330869.105713192}]
[{"$f":"'\"\"'!A124","v":87},{"$f":"'\"\"'!B124","v":"2028-11-15"},{"$f":"'\"\"'!C124","v":17330869.105713192},{"$f":"'\"\"'!D124","v":173408.62283356127},{"$f":"'\"\"'!E124","v":37980.504101531638},{"$f":"'\"\"'!F124","v":135428.11873202963},{"$f":"'\"\"'!G124","v":17292888.601611659}]
[{"$f":"'\"\"'!A125","v":88},{"$f":"'\"\"'!B125","v":"2028-12-15"},{"$f":"'\"\"'!C125","v":17292888.601611659},{"$f":"'\"\"'!D125","v":173408.62283356127},{"$f":"'\"\"'!E125","v":42652.807152007823},{"$f":"'\"\"'!F125","v":130755.81568155345},{"$f":"'\"\"'!G125","v":17250235.794459652}]
[{"$f":"'\"\"'!A126","v":89},{"$f":"'\"\"'!B126","v":"2029-01-15"},{"$f":"'\"\"'!C126","v":17250235.794459652},{"$f":"'\"\"'!D126","v":173408.62283356127},{"$f":"'\"\"'!E126","v":38610.594697888475},{"$f":"'\"\"'!F126","v":134798.02813567279},{"$f":"'\"\"'!G126","v":17211625.199761763}]
[{"$f":"'\"\"'!A127","v":90},{"$f":"'\"\"'!B127","v":"2029-02-15"},{"$f":"'\"\"'!C127","v":17211625.199761763},{"$f":"'\"\"'!D127","v":173408.62283356127},{"$f":"'\"\"'!E127","v":38912.308372555621},{"$f":"'\"\"'!F127","v":134496.31446100565},{"$f":"'\"\"'!G127","v":17172712.891389206}]
[{"$f":"'\"\"'!A128","v":91},{"$f":"'\"\"'!B128","v":"2029-03-15"},{"$f":"'\"\"'!C128","v":17172712.891389206},{"$f":"'\"\"'!D128","v":173408.62283356127},{"$f":"'\"\"'!E128","v":52248.424586922381},{"$f":"'\"\"'!F128","v":121160.19824663889},{"$f":"'\"\"'!G128","v":17120464.466802284}]
[{"$f":"'\"\"'!A129","v":92},{"$f":"'\"\"'!B129","v":"2029-04-15"},{"$f":"'\"\"'!C129","v":17120464.466802284},{"$f":"'\"\"'!D129","v":173408.62283356127},{"$f":"'\"\"'!E129","v":39624.663101659506},{"$f":"'\"\"'!F129","v":133783.95973190176},{"$f":"'\"\"'!G129","v":17080839.803700626}]
[{"$f":"'\"\"'!A130","v":93},{"$f":"'\"\"'!B130","v":"2029-05-15"},{"$f":"'\"\"'!C130","v":17080839.803700626},{"$f":"'\"\"'!D130","v":173408.62283356127},{"$f":"'\"\"'!E130","v":44256.160656093081},{"$f":"'\"\"'!F130","v":129152.46217746819},{"$f":"'\"\"'!G130","v":17036583.643044531}]
[{"$f":"'\"\"'!A131","v":94},{"$f":"'\"\"'!B131","v":"2029-06-15"},{"$f":"'\"\"'!C131","v":17036583.643044531},{"$f":"'\"\"'!D131","v":173408.62283356127},{"$f":"'\"\"'!E131","v":40280.130642837845},{"$f":"'\"\"'!F131","v":133128.49219072342},{"$f":"'\"\"'!G131","v":16996303.512401693}]
[{"$f":"'\"\"'!A132","v":95},{"$f":"'\"\"'!B132","v":"2029-07-15"},{"$f":"'\"\"'!C132","v":16996303.512401693},{"$f":"'\"\"'!D132","v":173408.62283356127},{"$f":"'\"\"'!E132","v":44895.360501655916},{"$f":"'\"\"'!F132","v":128513.26233190535},{"$f":"'\"\"'!G132","v":16951408.151900038}]
[{"$f":"'\"\"'!A133","v":96},{"$f":"'\"\"'!B133","v":"2029-08-15"},{"$f":"'\"\"'!C133","v":16951408.151900038},{"$f":"'\"\"'!D133","v":173408.62283356127},{"$f":"'\"\"'!E133","v":40945.715066643403},{"$f":"'\"\"'!F133","v":132462.90776691787},{"$f":"'\"\"'!G133","v":16910462.436833397}]
[{"$f":"'\"\"'!A134","v":97},{"$f":"'\"\"'!B134","v":"2029-09-15"},{"$f":"'\"\"'!C134","v":16910462.436833397},{"$f":"'\"\"'!D134","v":173408.62283356127},{"$f":"'\"\"'!E134","v":41265.676006154768},{"$f":"'\"\"'!F134","v":132142.9468274065},{"$f":"'\"\"'!G134","v":16869196.760827243}]
[{"$f":"'\"\"'!A135","v":98},{"$f":"'\"\"'!B135","v":"2029-10-15"},{"$f":"'\"\"'!C135","v":16869196.760827243},{"$f":"'\"\"'!D135","v":173408.62283356127},{"$f":"'\"\"'!E135","v":45856.446145797556},{"$f":"'\"\"'!F135","v":127552.17668776371},{"$f":"'\"\"'!G135","v":16823340.314681444}]
[{"$f":"'\"\"'!A136","v":99},{"$f":"'\"\"'!B136","v":"2029-11-15"},{"$f":"'\"\"'!C136","v":16823340.314681444},{"$f":"'\"\"'!D136","v":173408.62283356127},{"$f":"'\"\"'!E136","v":41946.471933411056},{"$f":"'\"\"'!F136","v":131462.15090015021},{"$f":"'\"\"'!G136","v":16781393.842748035}]
[{"$f":"'\"\"'!A137","v":100},{"$f":"'\"\"'!B137","v":"2029-12-15"},{"$f":"'\"\"'!C137","v":16781393.842748035},{"$f":"'\"\"'!D137","v":173408.62283356127},{"$f":"'\"\"'!E137","v":46520.345765875929},{"$f":"'\"\"'!F137","v":126888.27706768534},{"$f":"'\"\"'!G137","v":16734873.496982159}]
[{"$f":"'\"\"'!A138","v":101},{"$f":"'\"\"'!B138","v":"2030-01-15"},{"$f":"'\"\"'!C138","v":16734873.496982159},{"$f":"'\"\"'!D138","v":173408.62283356127},{"$f":"'\"\"'!E138","v":42637.775676930411},{"$f":"'\"\"'!F138","v":130770.84715663086},{"$f":"'\"\"'!G138","v":16692235.721305229}]
[{"$f":"'\"\"'!A139","v":102},{"$f":"'\"\"'!B139","v":"2030-02-15"},{"$f":"'\"\"'!C139","v":16692235.721305229},{"$f":"'\"\"'!D139","v":173408.62283356127},{"$f":"'\"\"'!E139","v":42970.958837660728},{"$f":"'\"\"'!F139","v":130437.66399590054},{"$f":"'\"\"'!G139","v":16649264.762467569}]
[{"$f":"'\"\"'!A140","v":103},{"$f":"'\"\"'!B140","v":"2030-03-15"},{"$f":"'\"\"'!C140","v":16649264.762467569},{"$f":"'\"\"'!D140","v":173408.62283356127},{"$f":"'\"\"'!E140","v":55941.555629937633},{"$f":"'\"\"'!F140","v":117467.06720362364},{"$f":"'\"\"'!G140","v":16593323.206837632}]
[{"$f":"'\"\"'!A141","v":104},{"$f":"'\"\"'!B141","v":"2030-04-15"},{"$f":"'\"\"'!C141","v":16593323.206837632},{"$f":"'\"\"'!D141","v":173408.62283356127},{"$f":"'\"\"'!E141","v":43743.888093065791},{"$f":"'\"\"'!F141","v":129664.73474049548},{"$f":"'\"\"'!G141","v":16549579.318744566}]
[{"$f":"'\"\"'!A142","v":105},{"$f":"'\"\"'!B142","v":"2030-05-15"},{"$f":"'\"\"'!C142","v":16549579.318744566},{"$f":"'\"\"'!D142","v":173408.62283356127},{"$f":"'\"\"'!E142","v":48273.152822649528},{"$f":"'\"\"'!F142","v":125135.47001091174},{"$f":"'\"\"'!G142","v":16501306.165921917}]
[{"$f":"'\"\"'!A143","v":106},{"$f":"'\"\"'!B143","v":"2030-06-15"},{"$f":"'\"\"'!C143","v":16501306.165921917},{"$f":"'\"\"'!D143","v":173408.62283356127},{"$f":"'\"\"'!E143","v":44462.93424513645},{"$f":"'\"\"'!F143","v":128945.68858842482},{"$f":"'\"\"'!G143","v":16456843.231676782}]
[{"$f":"'\"\"'!A144","v":107},{"$f":"'\"\"'!B144","v":"2030-07-15"},{"$f":"'\"\"'!C144","v":16456843.231676782},{"$f":"'\"\"'!D144","v":173408.62283356127},{"$f":"'\"\"'!E144","v":48974.353355829022},{"$f":"'\"\"'!F144","v":124434.26947773225},{"$f":"'\"\"'!G144","v":16407868.878320953}]
[{"$f":"'\"\"'!A145","v":108},{"$f":"'\"\"'!B145","v":"2030-08-15"},{"$f":"'\"\"'!C145","v":16407868.878320953},{"$f":"'\"\"'!D145","v":173408.62283356127},{"$f":"'\"\"'!E145","v":45193.078590583653},{"$f":"'\"\"'!F145","v":128215.54424297762},{"$f":"'\"\"'!G145","v":16362675.79973037}]
[{"$f":"'\"\"'!A146","v":109},{"$f":"'\"\"'!B146","v":"2030-09-15"},{"$f":"'\"\"'!C146","v":16362675.79973037},{"$f":"'\"\"'!D146","v":173408.62283356127},{"$f":"'\"\"'!E146","v":45546.2295823717},{"$f":"'\"\"'!F146","v":127862.39325118957},{"$f":"'\"\"'!G146","v":16317129.570147999}]
[{"$f":"'\"\"'!A147","v":110},{"$f":"'\"\"'!B147","v":"2030-10-15"},{"$f":"'\"\"'!C147","v":16317129.570147999},{"$f":"'\"\"'!D147","v":173408.62283356127},{"$f":"'\"\"'!E147","v":50030.762969972362},{"$f":"'\"\"'!F147","v":123377.85986358891},{"$f":"'\"\"'!G147","v":16267098.807178026}]
[{"$f":"'\"\"'!A148","v":111},{"$f":"'\"\"'!B148","v":"2030-11-15"},{"$f":"'\"\"'!C148","v":16267098.807178026},{"$f":"'\"\"'!D148","v":173408.62283356127},{"$f":"'\"\"'!E148","v":46293.094163511618},{"$f":"'\"\"'!F148","v":127115.52867004965},{"$f":"'\"\"'!G148","v":16220805.713014515}]
[{"$f":"'\"\"'!A149","v":112},{"$f":"'\"\"'!B149","v":"2030-12-15"},{"$f":"'\"\"'!C149","v":16220805.713014515},{"$f":"'\"\"'!D149","v":173408.62283356127},{"$f":"'\"\"'!E149","v":50759.091521623835},{"$f":"'\"\"'!F149","v":122649.53131193743},{"$f":"'\"\"'!G149","v":16170046.621492891}]
[{"$f":"'\"\"'!A150","v":113},{"$f":"'\"\"'!B150","v":"2031-01-15"},{"$f":"'\"\"'!C150","v":16170046.621492891},{"$f":"'\"\"'!D150","v":173408.62283356127},{"$f":"'\"\"'!E150","v":47051.48630449413},{"$f":"'\"\"'!F150","v":126357.13652906714},{"$f":"'\"\"'!G150","v":16122995.135188397}]
[{"$f":"'\"\"'!A151","v":114},{"$f":"'\"\"'!B151","v":"2031-02-15"},{"$f":"'\"\"'!C151","v":16122995.135188397},{"$f":"'\"\"'!D151","v":173408.62283356127},{"$f":"'\"\"'!E151","v":47419.159398953241},{"$f":"'\"\"'!F151","v":125989.46343460803},{"$f":"'\"\"'!G151","v":16075575.975789445}]
[{"$f":"'\"\"'!A152","v":115},{"$f":"'\"\"'!B152","v":"2031-03-15"},{"$f":"'\"\"'!C152","v":16075575.975789445},{"$f":"'\"\"'!D152","v":173408.62283356127},{"$f":"'\"\"'!E152","v":59989.154140750004},{"$f":"'\"\"'!F152","v":113419.46869281126},{"$f":"'\"\"'!G152","v":16015586.821648695}]
[{"$f":"'\"\"'!A153","v":116},{"$f":"'\"\"'!B153","v":"2031-04-15"},{"$f":"'\"\"'!C153","v":16015586.821648695},{"$f":"'\"\"'!D153","v":173408.62283356127},{"$f":"'\"\"'!E153","v":48258.47713600006},{"$f":"'\"\"'!F153","v":125150.14569756121},{"$f":"'\"\"'!G153","v":15967328.344512694}]
[{"$f":"'\"\"'!A154","v":117},{"$f":"'\"\"'!B154","v":"2031-05-15"},{"$f":"'\"\"'!C154","v":15967328.344512694},{"$f":"'\"\"'!D154","v":173408.62283356127},{"$f":"'\"\"'!E154","v":52675.696713435493},{"$f":"'\"\"'!F154","v":120732.92612012578},{"$f":"'\"\"'!G154","v":15914652.647799257}]
[{"$f":"'\"\"'!A155","v":118},{"$f":"'\"\"'!B155","v":"2031-06-15"},{"$f":"'\"\"'!C155","v":15914652.647799257},{"$f":"'\"\"'!D155","v":173408.62283356127},{"$f":"'\"\"'!E155","v":49047.204186953022},{"$f":"'\"\"'!F155","v":124361.41864660825},{"$f":"'\"\"'!G155","v":15865605.443612304}]
[{"$f":"'\"\"'!A156","v":119},{"$f":"'\"\"'!B156","v":"2031-07-15"},{"$f":"'\"\"'!C156","v":15865605.443612304},{"$f":"'\"\"'!D156","v":173408.62283356127},{"$f":"'\"\"'!E156","v":53444.848772825077},{"$f":"'\"\"'!F156","v":119963.77406073619},{"$f":"'\"\"'!G156","v":15812160.594839478}]
[{"$f":"'\"\"'!A157","v":120},{"$f":"'\"\"'!B157","v":"2031-08-15"},{"$f":"'\"\"'!C157","v":15812160.594839478},{"$f":"'\"\"'!D157","v":173408.62283356127},{"$f":"'\"\"'!E157","v":49848.104928436936},{"$f":"'\"\"'!F157","v":123560.51790512433},{"$f":"'\"\"'!G157","v":15762312.48991104}]
[{"$f":"'\"\"'!A158","v":121},{"$f":"'\"\"'!B158","v":"2031-09-15"},{"$f":"'\"\"'!C158","v":15762312.48991104},{"$f":"'\"\"'!D158","v":173408.62283356127},{"$f":"'\"\"'!E158","v":50237.631560461974},{"$f":"'\"\"'!F158","v":123170.99127309929},{"$f":"'\"\"'!G158","v":15712074.858350579}]
[{"$f":"'\"\"'!A159","v":122},{"$f":"'\"\"'!B159","v":"2031-10-15"},{"$f":"'\"\"'!C159","v":15712074.858350579},{"$f":"'\"\"'!D159","v":173408.62283356127},{"$f":"'\"\"'!E159","v":54605.731570976684},{"$f":"'\"\"'!F159","v":118802.89126258458},{"$f":"'\"\"'!G159","v":15657469.126779603}]
[{"$f":"'\"\"'!A160","v":123},{"$f":"'\"\"'!B160","v":"2031-11-15"},{"$f":"'\"\"'!C160","v":15657469.126779603},{"$f":"'\"\"'!D160","v":173408.62283356127},{"$f":"'\"\"'!E160","v":51056.906078307642},{"$f":"'\"\"'!F160","v":122351.71675525363},{"$f":"'\"\"'!G160","v":15606412.220701296}]
[{"$f":"'\"\"'!A161","v":124},{"$f":"'\"\"'!B161","v":"2031-12-15"},{"$f":"'\"\"'!C161","v":15606412.220701296},{"$f":"'\"\"'!D161","v":173408.62283356127},{"$f":"'\"\"'!E161","v":55404.672956142895},{"$f":"'\"\"'!F161","v":118003.94987741837},{"$f":"'\"\"'!G161","v":15551007.547745153}]
[{"$f":"'\"\"'!A162","v":125},{"$f":"'\"\"'!B162","v":"2032-01-15"},{"$f":"'\"\"'!C162","v":15551007.547745153},{"$f":"'\"\"'!D162","v":173408.62283356127},{"$f":"'\"\"'!E162","v":51888.825774771336},{"$f":"'\"\"'!F162","v":121519.79705878993},{"$f":"'\"\"'!G162","v":15499118.721970381}]
[{"$f":"'\"\"'!A163","v":126},{"$f":"'\"\"'!B163","v":"2032-02-15"},{"$f":"'\"\"'!C163","v":15499118.721970381},{"$f":"'\"\"'!D163","v":173408.62283356127},{"$f":"'\"\"'!E163","v":52294.299153805448},{"$f":"'\"\"'!F163","v":121114.32367975582},{"$f":"'\"\"'!G163","v":15446824.422816576}]
[{"$f":"'\"\"'!A164","v":127},{"$f":"'\"\"'!B164","v":"2032-03-15"},{"$f":"'\"\"'!C164","v":15446824.422816576},{"$f":"'\"\"'!D164","v":173408.62283356127},{"$f":"'\"\"'!E164","v":60518.789413377046},{"$f":"'\"\"'!F164","v":112889.83342018422},{"$f":"'\"\"'!G164","v":15386305.633403199}]
[{"$f":"'\"\"'!A165","v":128},{"$f":"'\"\"'!B165","v":"2032-04-15"},{"$f":"'\"\"'!C165","v":15386305.633403199},{"$f":"'\"\"'!D165","v":173408.62283356127},{"$f":"'\"\"'!E165","v":53175.851271002321},{"$f":"'\"\"'!F165","v":120232.77156255895},{"$f":"'\"\"'!G165","v":15333129.782132197}]
[{"$f":"'\"\"'!A166","v":129},{"$f":"'\"\"'!B166","v":"2032-05-15"},{"$f":"'\"\"'!C166","v":15333129.782132197},{"$f":"'\"\"'!D166","v":173408.62283356127},{"$f":"'\"\"'!E166","v":57471.029190185611},{"$f":"'\"\"'!F166","v":115937.59364337566},{"$f":"'\"\"'!G166","v":15275658.752942011}]
[{"$f":"'\"\"'!A167","v":130},{"$f":"'\"\"'!B167","v":"2032-06-15"},{"$f":"'\"\"'!C167","v":15275658.752942011},{"$f":"'\"\"'!D167","v":173408.62283356127},{"$f":"'\"\"'!E167","v":54040.476049657344},{"$f":"'\"\"'!F167","v":119368.14678390393},{"$f":"'\"\"'!G167","v":15221618.276892353}]
[{"$f":"'\"\"'!A168","v":131},{"$f":"'\"\"'!B168","v":"2032-07-15"},{"$f":"'\"\"'!C168","v":15221618.276892353},{"$f":"'\"\"'!D168","v":173408.62283356127},{"$f":"'\"\"'!E168","v":58314.195312481374},{"$f":"'\"\"'!F168","v":115094.4275210799},{"$f":"'\"\"'!G168","v":15163304.081579871}]
[{"$f":"'\"\"'!A169","v":132},{"$f":"'\"\"'!B169","v":"2032-08-15"},{"$f":"'\"\"'!C169","v":15163304.081579871},{"$f":"'\"\"'!D169","v":173408.62283356127},{"$f":"'\"\"'!E169","v":54918.445970295303},{"$f":"'\"\"'!F169","v":118490.17686326597},{"$f":"'\"\"'!G169","v":15108385.635609576}]
[{"$f":"'\"\"'!A170","v":133},{"$f":"'\"\"'!B170","v":"2032-09-15"},{"$f":"'\"\"'!C170","v":15108385.635609576},{"$f":"'\"\"'!D170","v":173408.62283356127},{"$f":"'\"\"'!E170","v":55347.593624465284},{"$f":"'\"\"'!F170","v":118061.02920909598},{"$f":"'\"\"'!G170","v":15053038.041985111}]
[{"$f":"'\"\"'!A171","v":134},{"$f":"'\"\"'!B171","v":"2032-10-15"},{"$f":"'\"\"'!C171","v":15053038.041985111},{"$f":"'\"\"'!D171","v":173408.62283356127},{"$f":"'\"\"'!E171","v":59588.872240720535},{"$f":"'\"\"'!F171","v":113819.75059284073},{"$f":"'\"\"'!G171","v":14993449.169744391}]
[{"$f":"'\"\"'!A172","v":135},{"$f":"'\"\"'!B172","v":"2032-11-15"},{"$f":"'\"\"'!C172","v":14993449.169744391},{"$f":"'\"\"'!D172","v":173408.62283356127},{"$f":"'\"\"'!E172","v":56245.738388636339},{"$f":"'\"\"'!F172","v":117162.88444492493},{"$f":"'\"\"'!G172","v":14937203.431355754}]
[{"$f":"'\"\"'!A173","v":136},{"$f":"'\"\"'!B173","v":"2032-12-15"},{"$f":"'\"\"'!C173","v":14937203.431355754},{"$f":"'\"\"'!D173","v":173408.62283356127},{"$f":"'\"\"'!E173","v":60464.726434078679},{"$f":"'\"\"'!F173","v":112943.89639948259},{"$f":"'\"\"'!G173","v":14876738.704921676}]
[{"$f":"'\"\"'!A174","v":137},{"$f":"'\"\"'!B174","v":"2033-01-15"},{"$f":"'\"\"'!C174","v":14876738.704921676},{"$f":"'\"\"'!D174","v":173408.62283356127},{"$f":"'\"\"'!E174","v":57157.745662528352},{"$f":"'\"\"'!F174","v":116250.87717103292},{"$f":"'\"\"'!G174","v":14819580.959259147}]
[{"$f":"'\"\"'!A175","v":138},{"$f":"'\"\"'!B175","v":"2033-02-15"},{"$f":"'\"\"'!C175","v":14819580.959259147},{"$f":"'\"\"'!D175","v":173408.62283356127},{"$f":"'\"\"'!E175","v":57604.391812748741},{"$f":"'\"\"'!F175","v":115804.23102081253},{"$f":"'\"\"'!G175","v":14761976.567446398}]
[{"$f":"'\"\"'!A176","v":139},{"$f":"'\"\"'!B176","v":"2033-03-15"},{"$f":"'\"\"'!C176","v":14761976.567446398},{"$f":"'\"\"'!D176","v":173408.62283356127},{"$f":"'\"\"'!E176","v":69257.111145453411},{"$f":"'\"\"'!F176","v":104151.51168810786},{"$f":"'\"\"'!G176","v":14692719.456300944}]
[{"$f":"'\"\"'!A177","v":140},{"$f":"'\"\"'!B177","v":"2033-04-15"},{"$f":"'\"\"'!C177","v":14692719.456300944},{"$f":"'\"\"'!D177","v":173408.62283356127},{"$f":"'\"\"'!E177","v":58595.722055932187},{"$f":"'\"\"'!F177","v":114812.90077762908},{"$f":"'\"\"'!G177","v":14634123.734245012}]
[{"$f":"'\"\"'!A178","v":141},{"$f":"'\"\"'!B178","v":"2033-05-15"},{"$f":"'\"\"'!C178","v":14634123.734245012},{"$f":"'\"\"'!D178","v":173408.62283356127},{"$f":"'\"\"'!E178","v":62756.387123348366},{"$f":"'\"\"'!F178","v":110652.2357102129},{"$f":"'\"\"'!G178","v":14571367.347121663}]
[{"$f":"'\"\"'!A179","v":142},{"$f":"'\"\"'!B179","v":"2033-06-15"},{"$f":"'\"\"'!C179","v":14571367.347121663},{"$f":"'\"\"'!D179","v":173408.62283356127},{"$f":"'\"\"'!E179","v":59544.000399624492},{"$f":"'\"\"'!F179","v":113864.62243393678},{"$f":"'\"\"'!G179","v":14511823.346722038}]
[{"$f":"'\"\"'!A180","v":143},{"$f":"'\"\"'!B180","v":"2033-07-15"},{"$f":"'\"\"'!C180","v":14511823.346722038},{"$f":"'\"\"'!D180","v":173408.62283356127},{"$f":"'\"\"'!E180","v":63681.130657938993},{"$f":"'\"\"'!F180","v":109727.49217562228},{"$f":"'\"\"'!G180","v":14448142.216064099}]
[{"$f":"'\"\"'!A181","v":144},{"$f":"'\"\"'!B181","v":"2033-08-15"},{"$f":"'\"\"'!C181","v":14448142.216064099},{"$f":"'\"\"'!D181","v":173408.62283356127},{"$f":"'\"\"'!E181","v":60506.91504503788},{"$f":"'\"\"'!F181","v":112901.70778852339},{"$f":"'\"\"'!G181","v":14387635.301019061}]
[{"$f":"'\"\"'!A182","v":145},{"$f":"'\"\"'!B182","v":"2033-09-15"},{"$f":"'\"\"'!C182","v":14387635.301019061},{"$f":"'\"\"'!D182","v":173408.62283356127},{"$f":"'\"\"'!E182","v":60979.732514539573},{"$f":"'\"\"'!F182","v":112428.8903190217},{"$f":"'\"\"'!G182","v":14326655.568504522}]
[{"$f":"'\"\"'!A183","v":146},{"$f":"'\"\"'!B183","v":"2033-10-15"},{"$f":"'\"\"'!C183","v":14326655.568504522},{"$f":"'\"\"'!D183","v":173408.62283356127},{"$f":"'\"\"'!E183","v":65081.23011133603},{"$f":"'\"\"'!F183","v":108327.39272222524},{"$f":"'\"\"'!G183","v":14261574.338393185}]
[{"$f":"'\"\"'!A184","v":147},{"$f":"'\"\"'!B184","v":"2033-11-15"},{"$f":"'\"\"'!C184","v":14261574.338393185},{"$f":"'\"\"'!D184","v":173408.62283356127},{"$f":"'\"\"'!E184","v":61964.807118117475},{"$f":"'\"\"'!F184","v":111443.81571544379},{"$f":"'\"\"'!G184","v":14199609.531275067}]
[{"$f":"'\"\"'!A185","v":148},{"$f":"'\"\"'!B185","v":"2033-12-15"},{"$f":"'\"\"'!C185","v":14199609.531275067},{"$f":"'\"\"'!D185","v":173408.62283356127},{"$f":"'\"\"'!E185","v":66041.856679270903},{"$f":"'\"\"'!F185","v":107366.76615429037},{"$f":"'\"\"'!G185","v":14133567.674595797}]
[{"$f":"'\"\"'!A186","v":149},{"$f":"'\"\"'!B186","v":"2034-01-15"},{"$f":"'\"\"'!C186","v":14133567.674595797},{"$f":"'\"\"'!D186","v":173408.62283356127},{"$f":"'\"\"'!E186","v":62965.085959155462},{"$f":"'\"\"'!F186","v":110443.53687440581},{"$f":"'\"\"'!G186","v":14070602.588636642}]
[{"$f":"'\"\"'!A187","v":150},{"$f":"'\"\"'!B187","v":"2034-02-15"},{"$f":"'\"\"'!C187","v":14070602.588636642},{"$f":"'\"\"'!D187","v":173408.62283356127},{"$f":"'\"\"'!E187","v":63457.112243886775},{"$f":"'\"\"'!F187","v":109951.51058967449},{"$f":"'\"\"'!G187","v":14007145.476392755}]
[{"$f":"'\"\"'!A188","v":151},{"$f":"'\"\"'!B188","v":"2034-03-15"},{"$f":"'\"\"'!C188","v":14007145.476392755},{"$f":"'\"\"'!D188","v":173408.62283356127},{"$f":"'\"\"'!E188","v":74582.739379804421},{"$f":"'\"\"'!F188","v":98825.883453756847},{"$f":"'\"\"'!G188","v":13932562.737012951}]
[{"$f":"'\"\"'!A189","v":152},{"$f":"'\"\"'!B189","v":"2034-04-15"},{"$f":"'\"\"'!C189","v":13932562.737012951},{"$f":"'\"\"'!D189","v":173408.62283356127},{"$f":"'\"\"'!E189","v":64535.793139888832},{"$f":"'\"\"'!F189","v":108872.82969367244},{"$f":"'\"\"'!G189","v":13868026.943873063}]
[{"$f":"'\"\"'!A190","v":153},{"$f":"'\"\"'!B190","v":"2034-05-15"},{"$f":"'\"\"'!C190","v":13868026.943873063},{"$f":"'\"\"'!D190","v":173408.62283356127},{"$f":"'\"\"'!E190","v":68549.034784697928},{"$f":"'\"\"'!F190","v":104859.58804886334},{"$f":"'\"\"'!G190","v":13799477.909088366}]
[{"$f":"'\"\"'!A191","v":154},{"$f":"'\"\"'!B191","v":"2034-06-15"},{"$f":"'\"\"'!C191","v":13799477.909088366},{"$f":"'\"\"'!D191","v":173408.62283356127},{"$f":"'\"\"'!E191","v":65575.754134785559},{"$f":"'\"\"'!F191","v":107832.86869877571},{"$f":"'\"\"'!G191","v":13733902.15495358}]
[{"$f":"'\"\"'!A192","v":155},{"$f":"'\"\"'!B192","v":"2034-07-15"},{"$f":"'\"\"'!C192","v":13733902.15495358},{"$f":"'\"\"'!D192","v":173408.62283356127},{"$f":"'\"\"'!E192","v":69563.185548188558},{"$f":"'\"\"'!F192","v":103845.43728537271},{"$f":"'\"\"'!G192","v":13664338.969405392}]
[{"$f":"'\"\"'!A193","v":156},{"$f":"'\"\"'!B193","v":"2034-08-15"},{"$f":"'\"\"'!C193","v":13664338.969405392},{"$f":"'\"\"'!D193","v":173408.62283356127},{"$f":"'\"\"'!E193","v":66631.766516915493},{"$f":"'\"\"'!F193","v":106776.85631664578},{"$f":"'\"\"'!G193","v":13597707.202888478}]
[{"$f":"'\"\"'!A194","v":157},{"$f":"'\"\"'!B194","v":"2034-09-15"},{"$f":"'\"\"'!C194","v":13597707.202888478},{"$f":"'\"\"'!D194","v":173408.62283356127},{"$f":"'\"\"'!E194","v":67152.445239496286},{"$f":"'\"\"'!F194","v":106256.17759406498},{"$f":"'\"\"'!G194","v":13530554.757648982}]
[{"$f":"'\"\"'!A195","v":158},{"$f":"'\"\"'!B195","v":"2034-10-15"},{"$f":"'\"\"'!C195","v":13530554.757648982},{"$f":"'\"\"'!D195","v":173408.62283356127},{"$f":"'\"\"'!E195","v":71100.745606188691},{"$f":"'\"\"'!F195","v":102307.87722737258},{"$f":"'\"\"'!G195","v":13459454.012042793}]
[{"$f":"'\"\"'!A196","v":159},{"$f":"'\"\"'!B196","v":"2034-11-15"},{"$f":"'\"\"'!C196","v":13459454.012042793},{"$f":"'\"\"'!D196","v":173408.62283356127},{"$f":"'\"\"'!E196","v":68232.793226127789},{"$f":"'\"\"'!F196","v":105175.82960743348},{"$f":"'\"\"'!G196","v":13391221.218816664}]
[{"$f":"'\"\"'!A197","v":160},{"$f":"'\"\"'!B197","v":"2034-12-15"},{"$f":"'\"\"'!C197","v":13391221.218816664},{"$f":"'\"\"'!D197","v":173408.62283356127},{"$f":"'\"\"'!E197","v":72154.28101843434},{"$f":"'\"\"'!F197","v":101254.34181512693},{"$f":"'\"\"'!G197","v":13319066.93779823}]
[{"$f":"'\"\"'!A198","v":161},{"$f":"'\"\"'!B198","v":"2035-01-15"},{"$f":"'\"\"'!C198","v":13319066.93779823},{"$f":"'\"\"'!D198","v":173408.62283356127},{"$f":"'\"\"'!E198","v":69329.81595725946},{"$f":"'\"\"'!F198","v":104078.80687630181},{"$f":"'\"\"'!G198","v":13249737.121840971}]
[{"$f":"'\"\"'!A199","v":162},{"$f":"'\"\"'!B199","v":"2035-02-15"},{"$f":"'\"\"'!C199","v":13249737.121840971},{"$f":"'\"\"'!D199","v":173408.62283356127},{"$f":"'\"\"'!E199","v":69871.577971031424},{"$f":"'\"\"'!F199","v":103537.04486252984},{"$f":"'\"\"'!G199","v":13179865.543869939}]
[{"$f":"'\"\"'!A200","v":163},{"$f":"'\"\"'!B200","v":"2035-03-15"},{"$f":"'\"\"'!C200","v":13179865.543869939},{"$f":"'\"\"'!D200","v":173408.62283356127},{"$f":"'\"\"'!E200","v":80419.522494031524},{"$f":"'\"\"'!F200","v":92989.100339529745},{"$f":"'\"\"'!G200","v":13099446.021375908}]
[{"$f":"'\"\"'!A201","v":164},{"$f":"'\"\"'!B201","v":"2035-04-15"},{"$f":"'\"\"'!C201","v":13099446.021375908},{"$f":"'\"\"'!D201","v":173408.62283356127},{"$f":"'\"\"'!E201","v":71045.993453255578},{"$f":"'\"\"'!F201","v":102362.62938030569},{"$f":"'\"\"'!G201","v":13028400.027922653}]
[{"$f":"'\"\"'!A202","v":165},{"$f":"'\"\"'!B202","v":"2035-05-15"},{"$f":"'\"\"'!C202","v":13028400.027922653},{"$f":"'\"\"'!D202","v":173408.62283356127},{"$f":"'\"\"'!E202","v":74897.661945405547},{"$f":"'\"\"'!F202","v":98510.960888155721},{"$f":"'\"\"'!G202","v":12953502.365977246}]
[{"$f":"'\"\"'!A203","v":166},{"$f":"'\"\"'!B203","v":"2035-06-15"},{"$f":"'\"\"'!C203","v":12953502.365977246},{"$f":"'\"\"'!D203","v":173408.62283356127},{"$f":"'\"\"'!E203","v":72186.43681884541},{"$f":"'\"\"'!F203","v":101222.18601471586},{"$f":"'\"\"'!G203","v":12881315.929158401}]
[{"$f":"'\"\"'!A204","v":167},{"$f":"'\"\"'!B204","v":"2035-07-15"},{"$f":"'\"\"'!C204","v":12881315.929158401},{"$f":"'\"\"'!D204","v":173408.62283356127},{"$f":"'\"\"'!E204","v":76009.80126178982},{"$f":"'\"\"'!F204","v":97398.821571771448},{"$f":"'\"\"'!G204","v":12805306.127896611}]
[{"$f":"'\"\"'!A205","v":168},{"$f":"'\"\"'!B205","v":"2035-08-15"},{"$f":"'\"\"'!C205","v":12805306.127896611},{"$f":"'\"\"'!D205","v":173408.62283356127},{"$f":"'\"\"'!E205","v":73344.482477375495},{"$f":"'\"\"'!F205","v":100064.14035618577},{"$f":"'\"\"'!G205","v":12731961.645419234}]
[{"$f":"'\"\"'!A206","v":169},{"$f":"'\"\"'!B206","v":"2035-09-15"},{"$f":"'\"\"'!C206","v":12731961.645419234},{"$f":"'\"\"'!D206","v":173408.62283356127},{"$f":"'\"\"'!E206","v":73917.616185829334},{"$f":"'\"\"'!F206","v":99491.006647731934},{"$f":"'\"\"'!G206","v":12658044.029233405}]
[{"$f":"'\"\"'!A207","v":170},{"$f":"'\"\"'!B207","v":"2035-10-15"},{"$f":"'\"\"'!C207","v":12658044.029233405},{"$f":"'\"\"'!D207","v":173408.62283356127},{"$f":"'\"\"'!E207","v":77698.015421149074},{"$f":"'\"\"'!F207","v":95710.607412412195},{"$f":"'\"\"'!G207","v":12580346.013812257}]
[{"$f":"'\"\"'!A208","v":171},{"$f":"'\"\"'!B208","v":"2035-11-15"},{"$f":"'\"\"'!C208","v":12580346.013812257},{"$f":"'\"\"'!D208","v":173408.62283356127},{"$f":"'\"\"'!E208","v":75102.381914175436},{"$f":"'\"\"'!F208","v":98306.240919385833},{"$f":"'\"\"'!G208","v":12505243.631898081}]
[{"$f":"'\"\"'!A209","v":172},{"$f":"'\"\"'!B209","v":"2035-12-15"},{"$f":"'\"\"'!C209","v":12505243.631898081},{"$f":"'\"\"'!D209","v":173408.62283356127},{"$f":"'\"\"'!E209","v":78853.3770874576},{"$f":"'\"\"'!F209","v":94555.245746103668},{"$f":"'\"\"'!G209","v":12426390.254810624}]
[{"$f":"'\"\"'!A210","v":173},{"$f":"'\"\"'!B210","v":"2036-01-15"},{"$f":"'\"\"'!C210","v":12426390.254810624},{"$f":"'\"\"'!D210","v":173408.62283356127},{"$f":"'\"\"'!E210","v":76305.434033626254},{"$f":"'\"\"'!F210","v":97103.188799935015},{"$f":"'\"\"'!G210","v":12350084.820776997}]
[{"$f":"'\"\"'!A211","v":174},{"$f":"'\"\"'!B211","v":"2036-02-15"},{"$f":"'\"\"'!C211","v":12350084.820776997},{"$f":"'\"\"'!D211","v":173408.62283356127},{"$f":"'\"\"'!E211","v":76901.705421816383},{"$f":"'\"\"'!F211","v":96506.917411744886},{"$f":"'\"\"'!G211","v":12273183.115355181}]
[{"$f":"'\"\"'!A212","v":175},{"$f":"'\"\"'!B212","v":"2036-03-15"},{"$f":"'\"\"'!C212","v":12273183.115355181},{"$f":"'\"\"'!D212","v":173408.62283356127},{"$f":"'\"\"'!E212","v":83712.672423112541},{"$f":"'\"\"'!F212","v":89695.950410448728},{"$f":"'\"\"'!G212","v":12189470.442932067}]
[{"$f":"'\"\"'!A213","v":176},{"$f":"'\"\"'!B213","v":"2036-04-15"},{"$f":"'\"\"'!C213","v":12189470.442932067},{"$f":"'\"\"'!D213","v":173408.62283356127},{"$f":"'\"\"'!E213","v":78156.789797572463},{"$f":"'\"\"'!F213","v":95251.833035988806},{"$f":"'\"\"'!G213","v":12111313.653134495}]
[{"$f":"'\"\"'!A214","v":177},{"$f":"'\"\"'!B214","v":"2036-05-15"},{"$f":"'\"\"'!C214","v":12111313.653134495},{"$f":"'\"\"'!D214","v":173408.62283356127},{"$f":"'\"\"'!E214","v":81831.979267885064},{"$f":"'\"\"'!F214","v":91576.643565676204},{"$f":"'\"\"'!G214","v":12029481.673866609}]
[{"$f":"'\"\"'!A215","v":178},{"$f":"'\"\"'!B215","v":"2036-06-15"},{"$f":"'\"\"'!C215","v":12029481.673866609},{"$f":"'\"\"'!D215","v":173408.62283356127},{"$f":"'\"\"'!E215","v":79406.985496393216},{"$f":"'\"\"'!F215","v":94001.637337168053},{"$f":"'\"\"'!G215","v":11950074.688370217}]
[{"$f":"'\"\"'!A216","v":179},{"$f":"'\"\"'!B216","v":"2036-07-15"},{"$f":"'\"\"'!C216","v":11950074.688370217},{"$f":"'\"\"'!D216","v":173408.62283356127},{"$f":"'\"\"'!E216","v":83051.147033496964},{"$f":"'\"\"'!F216","v":90357.475800064305},{"$f":"'\"\"'!G216","v":11867023.541336719}]
[{"$f":"'\"\"'!A217","v":180},{"$f":"'\"\"'!B217","v":"2036-08-15"},{"$f":"'\"\"'!C217","v":11867023.541336719},{"$f":"'\"\"'!D217","v":173408.62283356127},{"$f":"'\"\"'!E217","v":80676.477472071972},{"$f":"'\"\"'!F217","v":92732.145361489296},{"$f":"'\"\"'!G217","v":11786347.063864646}]
[{"$f":"'\"\"'!A218","v":181},{"$f":"'\"\"'!B218","v":"2036-09-15"},{"$f":"'\"\"'!C218","v":11786347.063864646},{"$f":"'\"\"'!D218","v":173408.62283356127},{"$f":"'\"\"'!E218","v":81306.905380985554},{"$f":"'\"\"'!F218","v":92101.717452575715},{"$f":"'\"\"'!G218","v":11705040.158483662}]
[{"$f":"'\"\"'!A219","v":182},{"$f":"'\"\"'!B219","v":"2036-10-15"},{"$f":"'\"\"'!C219","v":11705040.158483662},{"$f":"'\"\"'!D219","v":173408.62283356127},{"$f":"'\"\"'!E219","v":84903.913830507183},{"$f":"'\"\"'!F219","v":88504.709003054086},{"$f":"'\"\"'!G219","v":11620136.244653154}]
[{"$f":"'\"\"'!A220","v":183},{"$f":"'\"\"'!B220","v":"2036-11-15"},{"$f":"'\"\"'!C220","v":11620136.244653154},{"$f":"'\"\"'!D220","v":173408.62283356127},{"$f":"'\"\"'!E220","v":82605.721869727102},{"$f":"'\"\"'!F220","v":90802.900963834167},{"$f":"'\"\"'!G220","v":11537530.522783427}]
[{"$f":"'\"\"'!A221","v":184},{"$f":"'\"\"'!B221","v":"2036-12-15"},{"$f":"'\"\"'!C221","v":11537530.522783427},{"$f":"'\"\"'!D221","v":173408.62283356127},{"$f":"'\"\"'!E221","v":86170.495692860874},{"$f":"'\"\"'!F221","v":87238.127140700395},{"$f":"'\"\"'!G221","v":11451360.027090566}]
[{"$f":"'\"\"'!A222","v":185},{"$f":"'\"\"'!B222","v":"2037-01-15"},{"$f":"'\"\"'!C222","v":11451360.027090566},{"$f":"'\"\"'!D222","v":173408.62283356127},{"$f":"'\"\"'!E222","v":83924.585078016768},{"$f":"'\"\"'!F222","v":89484.037755544501},{"$f":"'\"\"'!G222","v":11367435.44201255}]
[{"$f":"'\"\"'!A223","v":186},{"$f":"'\"\"'!B223","v":"2037-02-15"},{"$f":"'\"\"'!C223","v":11367435.44201255},{"$f":"'\"\"'!D223","v":173408.62283356127},{"$f":"'\"\"'!E223","v":84580.394582038411},{"$f":"'\"\"'!F223","v":88828.228251522858},{"$f":"'\"\"'!G223","v":11282855.047430512}]
[{"$f":"'\"\"'!A224","v":187},{"$f":"'\"\"'!B224","v":"2037-03-15"},{"$f":"'\"\"'!C224","v":11282855.047430512},{"$f":"'\"\"'!D224","v":173408.62283356127},{"$f":"'\"\"'!E224","v":93803.672644227307},{"$f":"'\"\"'!F224","v":79604.950189333962},{"$f":"'\"\"'!G224","v":11189051.374786284}]
[{"$f":"'\"\"'!A225","v":188},{"$f":"'\"\"'!B225","v":"2037-04-15"},{"$f":"'\"\"'!C225","v":11189051.374786284},{"$f":"'\"\"'!D225","v":173408.62283356127},{"$f":"'\"\"'!E225","v":85974.336137355873},{"$f":"'\"\"'!F225","v":87434.286696205396},{"$f":"'\"\"'!G225","v":11103077.038648928}]
[{"$f":"'\"\"'!A226","v":189},{"$f":"'\"\"'!B226","v":"2037-05-15"},{"$f":"'\"\"'!C226","v":11103077.038648928},{"$f":"'\"\"'!D226","v":173408.62283356127},{"$f":"'\"\"'!E226","v":89455.506138623226},{"$f":"'\"\"'!F226","v":83953.116694938042},{"$f":"'\"\"'!G226","v":11013621.532510305}]
[{"$f":"'\"\"'!A227","v":190},{"$f":"'\"\"'!B227","v":"2037-06-15"},{"$f":"'\"\"'!C227","v":11013621.532510305},{"$f":"'\"\"'!D227","v":173408.62283356127},{"$f":"'\"\"'!E227","v":87345.19257646316},{"$f":"'\"\"'!F227","v":86063.430257098109},{"$f":"'\"\"'!G227","v":10926276.339933842}]
[{"$f":"'\"\"'!A228","v":191},{"$f":"'\"\"'!B228","v":"2037-07-15"},{"$f":"'\"\"'!C228","v":10926276.339933842},{"$f":"'\"\"'!D228","v":173408.62283356127},{"$f":"'\"\"'!E228","v":90792.340030643158},{"$f":"'\"\"'!F228","v":82616.282802918111},{"$f":"'\"\"'!G228","v":10835483.999903198}]
[{"$f":"'\"\"'!A229","v":192},{"$f":"'\"\"'!B229","v":"2037-08-15"},{"$f":"'\"\"'!C229","v":10835483.999903198},{"$f":"'\"\"'!D229","v":173408.62283356127},{"$f":"'\"\"'!E229","v":88737.207643300935},{"$f":"'\"\"'!F229","v":84671.415190260333},{"$f":"'\"\"'!G229","v":10746746.792259898}]
[{"$f":"'\"\"'!A230","v":193},{"$f":"'\"\"'!B230","v":"2037-09-15"},{"$f":"'\"\"'!C230","v":10746746.792259898},{"$f":"'\"\"'!D230","v":173408.62283356127},{"$f":"'\"\"'!E230","v":89430.62428728817},{"$f":"'\"\"'!F230","v":83977.998546273098},{"$f":"'\"\"'!G230","v":10657316.167972609}]
[{"$f":"'\"\"'!A231","v":194},{"$f":"'\"\"'!B231","v":"2037-10-15"},{"$f":"'\"\"'!C231","v":10657316.167972609},{"$f":"'\"\"'!D231","v":173408.62283356127},{"$f":"'\"\"'!E231","v":92826.014535859387},{"$f":"'\"\"'!F231","v":80582.608297701881},{"$f":"'\"\"'!G231","v":10564490.15343675}]
[{"$f":"'\"\"'!A232","v":195},{"$f":"'\"\"'!B232","v":"2037-11-15"},{"$f":"'\"\"'!C232","v":10564490.15343675},{"$f":"'\"\"'!D232","v":173408.62283356127},{"$f":"'\"\"'!E232","v":90854.827168960444},{"$f":"'\"\"'!F232","v":82553.795664600824},{"$f":"'\"\"'!G232","v":10473635.32626779}]
[{"$f":"'\"\"'!A233","v":196},{"$f":"'\"\"'!B233","v":"2037-12-15"},{"$f":"'\"\"'!C233","v":10473635.32626779},{"$f":"'\"\"'!D233","v":173408.62283356127},{"$f":"'\"\"'!E233","v":94214.870893839368},{"$f":"'\"\"'!F233","v":79193.7519397219},{"$f":"'\"\"'!G233","v":10379420.45537395}]
[{"$f":"'\"\"'!A234","v":197},{"$f":"'\"\"'!B234","v":"2038-01-15"},{"$f":"'\"\"'!C234","v":10379420.45537395},{"$f":"'\"\"'!D234","v":173408.62283356127},{"$f":"'\"\"'!E234","v":92301.012059635512},{"$f":"'\"\"'!F234","v":81107.610773925757},{"$f":"'\"\"'!G234","v":10287119.443314314}]
[{"$f":"'\"\"'!A235","v":198},{"$f":"'\"\"'!B235","v":"2038-02-15"},{"$f":"'\"\"'!C235","v":10287119.443314314},{"$f":"'\"\"'!D235","v":173408.62283356127},{"$f":"'\"\"'!E235","v":93022.277239359144},{"$f":"'\"\"'!F235","v":80386.345594202125},{"$f":"'\"\"'!G235","v":10194097.166074954}]
[{"$f":"'\"\"'!A236","v":199},{"$f":"'\"\"'!B236","v":"2038-03-15"},{"$f":"'\"\"'!C236","v":10194097.166074954},{"$f":"'\"\"'!D236","v":173408.62283356127},{"$f":"'\"\"'!E236","v":101485.28483805689},{"$f":"'\"\"'!F236","v":71923.337995504378},{"$f":"'\"\"'!G236","v":10092611.881236898}]
[{"$f":"'\"\"'!A237","v":200},{"$f":"'\"\"'!B237","v":"2038-04-15"},{"$f":"'\"\"'!C237","v":10092611.881236898},{"$f":"'\"\"'!D237","v":173408.62283356127},{"$f":"'\"\"'!E237","v":94542.212163027478},{"$f":"'\"\"'!F237","v":78866.410670533791},{"$f":"'\"\"'!G237","v":9998069.6690738704}]
[{"$f":"'\"\"'!A238","v":201},{"$f":"'\"\"'!B238","v":"2038-05-15"},{"$f":"'\"\"'!C238","v":9998069.6690738704},{"$f":"'\"\"'!D238","v":173408.62283356127},{"$f":"'\"\"'!E238","v":97810.740667194041},{"$f":"'\"\"'!F238","v":75597.882166367228},{"$f":"'\"\"'!G238","v":9900258.9284066763}]
[{"$f":"'\"\"'!A239","v":202},{"$f":"'\"\"'!B239","v":"2038-06-15"},{"$f":"'\"\"'!C239","v":9900258.9284066763},{"$f":"'\"\"'!D239","v":173408.62283356127},{"$f":"'\"\"'!E239","v":96045.310384787183},{"$f":"'\"\"'!F239","v":77363.312448774086},{"$f":"'\"\"'!G239","v":9804213.6180218887}]
[{"$f":"'\"\"'!A240","v":203},{"$f":"'\"\"'!B240","v":"2038-07-15"},{"$f":"'\"\"'!C240","v":9804213.6180218887},{"$f":"'\"\"'!D240","v":173408.62283356127},{"$f":"'\"\"'!E240","v":99276.534304339453},{"$f":"'\"\"'!F240","v":74132.088529221815},{"$f":"'\"\"'!G240","v":9704937.0837175492}]
[{"$f":"'\"\"'!A241","v":204},{"$f":"'\"\"'!B241","v":"2038-08-15"},{"$f":"'\"\"'!C241","v":9704937.0837175492},{"$f":"'\"\"'!D241","v":173408.62283356127},{"$f":"'\"\"'!E241","v":97571.608333964934},{"$f":"'\"\"'!F241","v":75837.014499596335},{"$f":"'\"\"'!G241","v":9607365.4753835835}]
[{"$f":"'\"\"'!A242","v":205},{"$f":"'\"\"'!B242","v":"2038-09-15"},{"$f":"'\"\"'!C242","v":9607365.4753835835},{"$f":"'\"\"'!D242","v":173408.62283356127},{"$f":"'\"\"'!E242","v":98334.059384614855},{"$f":"'\"\"'!F242","v":75074.563448946414},{"$f":"'\"\"'!G242","v":9509031.4159989692}]
[{"$f":"'\"\"'!A243","v":206},{"$f":"'\"\"'!B243","v":"2038-10-15"},{"$f":"'\"\"'!C243","v":9509031.4159989692},{"$f":"'\"\"'!D243","v":173408.62283356127},{"$f":"'\"\"'!E243","v":101508.48007634812},{"$f":"'\"\"'!F243","v":71900.142757213151},{"$f":"'\"\"'!G243","v":9407522.9359226208}]
[{"$f":"'\"\"'!A244","v":207},{"$f":"'\"\"'!B244","v":"2038-11-15"},{"$f":"'\"\"'!C244","v":9407522.9359226208},{"$f":"'\"\"'!D244","v":173408.62283356127},{"$f":"'\"\"'!E244","v":99895.683270684589},{"$f":"'\"\"'!F244","v":73512.93956287668},{"$f":"'\"\"'!G244","v":9307627.2526519354}]
[{"$f":"'\"\"'!A245","v":208},{"$f":"'\"\"'!B245","v":"2038-12-15"},{"$f":"'\"\"'!C245","v":9307627.2526519354},{"$f":"'\"\"'!D245","v":173408.62283356127},{"$f":"'\"\"'!E245","v":103031.34686088566},{"$f":"'\"\"'!F245","v":70377.275972675605},{"$f":"'\"\"'!G245","v":9204595.9057910498}]
[{"$f":"'\"\"'!A246","v":209},{"$f":"'\"\"'!B246","v":"2039-01-15"},{"$f":"'\"\"'!C246","v":9204595.9057910498},{"$f":"'\"\"'!D246","v":173408.62283356127},{"$f":"'\"\"'!E246","v":101481.41020468682},{"$f":"'\"\"'!F246","v":71927.212628874448},{"$f":"'\"\"'!G246","v":9103114.4955863636}]
[{"$f":"'\"\"'!A247","v":210},{"$f":"'\"\"'!B247","v":"2039-02-15"},{"$f":"'\"\"'!C247","v":9103114.4955863636},{"$f":"'\"\"'!D247","v":173408.62283356127},{"$f":"'\"\"'!E247","v":102274.41350916411},{"$f":"'\"\"'!F247","v":71134.209324397161},{"$f":"'\"\"'!G247","v":9000840.0820771996}]
[{"$f":"'\"\"'!A248","v":211},{"$f":"'\"\"'!B248","v":"2039-03-15"},{"$f":"'\"\"'!C248","v":9000840.0820771996},{"$f":"'\"\"'!D248","v":173408.62283356127},{"$f":"'\"\"'!E248","v":109904.17973082993},{"$f":"'\"\"'!F248","v":63504.443102731348},{"$f":"'\"\"'!G248","v":8890935.9023463689}]
[{"$f":"'\"\"'!A249","v":212},{"$f":"'\"\"'!B249","v":"2039-04-15"},{"$f":"'\"\"'!C249","v":8890935.9023463689},{"$f":"'\"\"'!D249","v":173408.62283356127},{"$f":"'\"\"'!E249","v":103932.43467027418},{"$f":"'\"\"'!F249","v":69476.188163287094},{"$f":"'\"\"'!G249","v":8787003.4676760938}]
[{"$f":"'\"\"'!A250","v":213},{"$f":"'\"\"'!B250","v":"2039-05-15"},{"$f":"'\"\"'!C250","v":8787003.4676760938},{"$f":"'\"\"'!D250","v":173408.62283356127},{"$f":"'\"\"'!E250","v":106967.91230324845},{"$f":"'\"\"'!F250","v":66440.710530312819},{"$f":"'\"\"'!G250","v":8680035.5553728454}]
[{"$f":"'\"\"'!A251","v":214},{"$f":"'\"\"'!B251","v":"2039-06-15"},{"$f":"'\"\"'!C251","v":8680035.5553728454},{"$f":"'\"\"'!D251","v":173408.62283356127},{"$f":"'\"\"'!E251","v":105580.46726785123},{"$f":"'\"\"'!F251","v":67828.15556571004},{"$f":"'\"\"'!G251","v":8574455.088104995}]
[{"$f":"'\"\"'!A252","v":215},{"$f":"'\"\"'!B252","v":"2039-07-15"},{"$f":"'\"\"'!C252","v":8574455.088104995},{"$f":"'\"\"'!D252","v":173408.62283356127},{"$f":"'\"\"'!E252","v":108575.04326805564},{"$f":"'\"\"'!F252","v":64833.579565505628},{"$f":"'\"\"'!G252","v":8465880.0448369402}]
[{"$f":"'\"\"'!A253","v":216},{"$f":"'\"\"'!B253","v":"2039-08-15"},{"$f":"'\"\"'!C253","v":8465880.0448369402},{"$f":"'\"\"'!D253","v":173408.62283356127},{"$f":"'\"\"'!E253","v":107253.93659769656},{"$f":"'\"\"'!F253","v":66154.686235864705},{"$f":"'\"\"'!G253","v":8358626.1082392437}]
[{"$f":"'\"\"'!A254","v":217},{"$f":"'\"\"'!B254","v":"2039-09-15"},{"$f":"'\"\"'!C254","v":8358626.1082392437},{"$f":"'\"\"'!D254","v":173408.62283356127},{"$f":"'\"\"'!E254","v":108092.04799138554},{"$f":"'\"\"'!F254","v":65316.574842175738},{"$f":"'\"\"'!G254","v":8250534.0602478581}]
[{"$f":"'\"\"'!A255","v":218},{"$f":"'\"\"'!B255","v":"2039-10-15"},{"$f":"'\"\"'!C255","v":8250534.0602478581},{"$f":"'\"\"'!D255","v":173408.62283356127},{"$f":"'\"\"'!E255","v":111024.29042332384},{"$f":"'\"\"'!F255","v":62384.332410237432},{"$f":"'\"\"'!G255","v":8139509.7698245347}]
[{"$f":"'\"\"'!A256","v":219},{"$f":"'\"\"'!B256","v":"2039-11-15"},{"$f":"'\"\"'!C256","v":8139509.7698245347},{"$f":"'\"\"'!D256","v":173408.62283356127},{"$f":"'\"\"'!E256","v":109804.28257777292},{"$f":"'\"\"'!F256","v":63604.340255788346},{"$f":"'\"\"'!G256","v":8029705.487246762}]
[{"$f":"'\"\"'!A257","v":220},{"$f":"'\"\"'!B257","v":"2039-12-15"},{"$f":"'\"\"'!C257","v":8029705.487246762},{"$f":"'\"\"'!D257","v":173408.62283356127},{"$f":"'\"\"'!E257","v":112694.02998238517},{"$f":"'\"\"'!F257","v":60714.592851176101},{"$f":"'\"\"'!G257","v":7917011.4572643768}]
[{"$f":"'\"\"'!A258","v":221},{"$f":"'\"\"'!B258","v":"2040-01-15"},{"$f":"'\"\"'!C258","v":7917011.4572643768},{"$f":"'\"\"'!D258","v":173408.62283356127},{"$f":"'\"\"'!E258","v":111542.94482876991},{"$f":"'\"\"'!F258","v":61865.678004791363},{"$f":"'\"\"'!G258","v":7805468.5124356067}]
[{"$f":"'\"\"'!A259","v":222},{"$f":"'\"\"'!B259","v":"2040-02-15"},{"$f":"'\"\"'!C259","v":7805468.5124356067},{"$f":"'\"\"'!D259","v":173408.62283356127},{"$f":"'\"\"'!E259","v":112414.5716977889},{"$f":"'\"\"'!F259","v":60994.051135772366},{"$f":"'\"\"'!G259","v":7693053.9407378174}]
[{"$f":"'\"\"'!A260","v":223},{"$f":"'\"\"'!B260","v":"2040-03-15"},{"$f":"'\"\"'!C260","v":7693053.9407378174},{"$f":"'\"\"'!D260","v":173408.62283356127},{"$f":"'\"\"'!E260","v":117185.57309269891},{"$f":"'\"\"'!F260","v":56223.049740862371},{"$f":"'\"\"'!G260","v":7575868.3676451184}]
[{"$f":"'\"\"'!A261","v":224},{"$f":"'\"\"'!B261","v":"2040-04-15"},{"$f":"'\"\"'!C261","v":7575868.3676451184},{"$f":"'\"\"'!D261","v":173408.62283356127},{"$f":"'\"\"'!E261","v":114208.72959488635},{"$f":"'\"\"'!F261","v":59199.893238674922},{"$f":"'\"\"'!G261","v":7461659.6380502321}]
[{"$f":"'\"\"'!A262","v":225},{"$f":"'\"\"'!B262","v":"2040-05-15"},{"$f":"'\"\"'!C262","v":7461659.6380502321},{"$f":"'\"\"'!D262","v":173408.62283356127},{"$f":"'\"\"'!E262","v":116989.16540292391},{"$f":"'\"\"'!F262","v":56419.457430637354},{"$f":"'\"\"'!G262","v":7344670.4726473084}]
[{"$f":"'\"\"'!A263","v":226},{"$f":"'\"\"'!B263","v":"2040-06-15"},{"$f":"'\"\"'!C263","v":7344670.4726473084},{"$f":"'\"\"'!D263","v":173408.62283356127},{"$f":"'\"\"'!E263","v":116015.37274609663},{"$f":"'\"\"'!F263","v":57393.250087464636},{"$f":"'\"\"'!G263","v":7228655.0999012114}]
[{"$f":"'\"\"'!A264","v":227},{"$f":"'\"\"'!B264","v":"2040-07-15"},{"$f":"'\"\"'!C264","v":7228655.0999012114},{"$f":"'\"\"'!D264","v":173408.62283356127},{"$f":"'\"\"'!E264","v":118750.97045152288},{"$f":"'\"\"'!F264","v":54657.652382038395},{"$f":"'\"\"'!G264","v":7109904.1294496888}]
[{"$f":"'\"\"'!A265","v":228},{"$f":"'\"\"'!B265","v":"2040-08-15"},{"$f":"'\"\"'!C265","v":7109904.1294496888},{"$f":"'\"\"'!D265","v":173408.62283356127},{"$f":"'\"\"'!E265","v":117849.90072082877},{"$f":"'\"\"'!F265","v":55558.722112732503},{"$f":"'\"\"'!G265","v":6992054.2287288597}]
[{"$f":"'\"\"'!A266","v":229},{"$f":"'\"\"'!B266","v":"2040-09-15"},{"$f":"'\"\"'!C266","v":6992054.2287288597},{"$f":"'\"\"'!D266","v":173408.62283356127},{"$f":"'\"\"'!E266","v":118770.81185633074},{"$f":"'\"\"'!F266","v":54637.810977230532},{"$f":"'\"\"'!G266","v":6873283.4168725293}]
[{"$f":"'\"\"'!A267","v":230},{"$f":"'\"\"'!B267","v":"2040-10-15"},{"$f":"'\"\"'!C267","v":6873283.4168725293},{"$f":"'\"\"'!D267","v":173408.62283356127},{"$f":"'\"\"'!E267","v":121438.02380362804},{"$f":"'\"\"'!F267","v":51970.599029933233},{"$f":"'\"\"'!G267","v":6751845.3930689013}]
[{"$f":"'\"\"'!A268","v":231},{"$f":"'\"\"'!B268","v":"2040-11-15"},{"$f":"'\"\"'!C268","v":6751845.3930689013},{"$f":"'\"\"'!D268","v":173408.62283356127},{"$f":"'\"\"'!E268","v":120647.86894549399},{"$f":"'\"\"'!F268","v":52760.75388806728},{"$f":"'\"\"'!G268","v":6631197.524123407}]
[{"$f":"'\"\"'!A269","v":232},{"$f":"'\"\"'!B269","v":"2040-12-15"},{"$f":"'\"\"'!C269","v":6631197.524123407},{"$f":"'\"\"'!D269","v":173408.62283356127},{"$f":"'\"\"'!E269","v":123268.49522460616},{"$f":"'\"\"'!F269","v":50140.127608955103},{"$f":"'\"\"'!G269","v":6507929.0288988007}]
[{"$f":"'\"\"'!A270","v":233},{"$f":"'\"\"'!B270","v":"2041-01-15"},{"$f":"'\"\"'!C270","v":6507929.0288988007},{"$f":"'\"\"'!D270","v":173408.62283356127},{"$f":"'\"\"'!E270","v":122553.89766950207},{"$f":"'\"\"'!F270","v":50854.725164059208},{"$f":"'\"\"'!G270","v":6385375.1312292982}]
[{"$f":"'\"\"'!A271","v":234},{"$f":"'\"\"'!B271","v":"2041-02-15"},{"$f":"'\"\"'!C271","v":6385375.1312292982},{"$f":"'\"\"'!D271","v":173408.62283356127},{"$f":"'\"\"'!E271","v":123511.5671148957},{"$f":"'\"\"'!F271","v":49897.055718665557},{"$f":"'\"\"'!G271","v":6261863.564114402}]
[{"$f":"'\"\"'!A272","v":235},{"$f":"'\"\"'!B272","v":"2041-03-15"},{"$f":"'\"\"'!C272","v":6261863.564114402},{"$f":"'\"\"'!D272","v":173408.62283356127},{"$f":"'\"\"'!E272","v":129228.72909050978},{"$f":"'\"\"'!F272","v":44179.893743051492},{"$f":"'\"\"'!G272","v":6132634.8350238921}]
[{"$f":"'\"\"'!A273","v":236},{"$f":"'\"\"'!B273","v":"2041-04-15"},{"$f":"'\"\"'!C273","v":6132634.8350238921},{"$f":"'\"\"'!D273","v":173408.62283356127},{"$f":"'\"\"'!E273","v":125486.54844064993},{"$f":"'\"\"'!F273","v":47922.074392911345},{"$f":"'\"\"'!G273","v":6007148.286583242}]
[{"$f":"'\"\"'!A274","v":237},{"$f":"'\"\"'!B274","v":"2041-05-15"},{"$f":"'\"\"'!C274","v":6007148.286583242},{"$f":"'\"\"'!D274","v":173408.62283356127},{"$f":"'\"\"'!E274","v":127987.08614136087},{"$f":"'\"\"'!F274","v":45421.536692200396},{"$f":"'\"\"'!G274","v":5879161.2004418811}]
[{"$f":"'\"\"'!A275","v":238},{"$f":"'\"\"'!B275","v":"2041-06-15"},{"$f":"'\"\"'!C275","v":5879161.2004418811},{"$f":"'\"\"'!D275","v":173408.62283356127},{"$f":"'\"\"'!E275","v":127467.26027167376},{"$f":"'\"\"'!F275","v":45941.362561887508},{"$f":"'\"\"'!G275","v":5751693.9401702071}]
[{"$f":"'\"\"'!A276","v":239},{"$f":"'\"\"'!B276","v":"2041-07-15"},{"$f":"'\"\"'!C276","v":5751693.9401702071},{"$f":"'\"\"'!D276","v":173408.62283356127},{"$f":"'\"\"'!E276","v":129918.63975302997},{"$f":"'\"\"'!F276","v":43489.983080531289},{"$f":"'\"\"'!G276","v":5621775.3004171774}]
[{"$f":"'\"\"'!A277","v":240},{"$f":"'\"\"'!B277","v":"2041-08-15"},{"$f":"'\"\"'!C277","v":5621775.3004171774},{"$f":"'\"\"'!D277","v":2173408.6228335616},{"$f":"'\"\"'!E277","v":2129478.543607546},{"$f":"'\"\"'!F277","v":43930.079226015732},{"$f":"'\"\"'!G277","v":3492296.7568096314}]
[{"$f":"'\"\"'!A278","v":""},{"$f":"'\"\"'!B278","v":"Összesen"},{"$f":"'\"\"'!C278","v":""},{"$f":"'\"\"'!D278","v":43618069.480054855},{"$f":"'\"\"'!E278","v":16507703.243190372},{"$f":"'\"\"'!F278","v":27110366.236864347},{"$f":"'\"\"'!G278","v":""}]
[{"$f":"'\"\"'!A279","v":""},{"$f":"'\"\"'!B279","v":""},{"$f":"'\"\"'!C279","v":""},{"$f":"'\"\"'!D279","v":""},{"$f":"'\"\"'!E279","v":""},{"$f":"'\"\"'!F279","v":""},{"$f":"'\"\"'!G279","v":""}]
[{"$f":"'\"\"'!A280","v":""},{"$f":"'\"\"'!B280","v":""},{"$f":"'\"\"'!C280","v":""},{"$f":"'\"\"'!D280","v":""},{"$f":"'\"\"'!E280","v":""},{"$f":"'\"\"'!F280","v":""},{"$f":"'\"\"'!G280","v":""}]
[{"$f":"'\"\"'!A281","v":""},{"$f":"'\"\"'!B281","v":""},{"$f":"'\"\"'!C281","v":""},{"$f":"'\"\"'!D281","v":""},{"$f":"'\"\"'!E281","v":""},{"$f":"'\"\"'!F281","v":""},{"$f":"'\"\"'!G281","v":""}]
[{"$f":"'\"\"'!A282","v":""},{"$f":"'\"\"'!B282","v":""},{"$f":"'\"\"'!C282","v":""},{"$f":"'\"\"'!D282","v":""},{"$f":"'\"\"'!E282","v":""},{"$f":"'\"\"'!F282","v":""},{"$f":"'\"\"'!G282","v":""}]
[{"$f":"'\"\"'!A283","v":""},{"$f":"'\"\"'!B283","v":""},{"$f":"'\"\"'!C283","v":""},{"$f":"'\"\"'!D283","v":""},{"$f":"'\"\"'!E283","v":""},{"$f":"'\"\"'!F283","v":""},{"$f":"'\"\"'!G283","v":""}]
[{"$f":"'\"\"'!A284","v":""},{"$f":"'\"\"'!B284","v":""},{"$f":"'\"\"'!C284","v":""},{"$f":"'\"\"'!D284","v":""},{"$f":"'\"\"'!E284","v":""},{"$f":"'\"\"'!F284","v":""},{"$f":"'\"\"'!G284","v":""}]
[{"$f":"'\"\"'!A285","v":""},{"$f":"'\"\"'!B285","v":""},{"$f":"'\"\"'!C285","v":""},{"$f":"'\"\"'!D285","v":""},{"$f":"'\"\"'!E285","v":""},{"$f":"'\"\"'!F285","v":""},{"$f":"'\"\"'!G285","v":""}]
[{"$f":"'\"\"'!A286","v":""},{"$f":"'\"\"'!B286","v":""},{"$f":"'\"\"'!C286","v":""},{"$f":"'\"\"'!D286","v":""},{"$f":"'\"\"'!E286","v":""},{"$f":"'\"\"'!F286","v":""},{"$f":"'\"\"'!G286","v":""}]
[{"$f":"'\"\"'!A287","v":""},{"$f":"'\"\"'!B287","v":""},{"$f":"'\"\"'!C287","v":""},{"$f":"'\"\"'!D287","v":""},{"$f":"'\"\"'!E287","v":""},{"$f":"'\"\"'!F287","v":""},{"$f":"'\"\"'!G287","v":""}]
[{"$f":"'\"\"'!A288","v":""},{"$f":"'\"\"'!B288","v":""},{"$f":"'\"\"'!C288","v":""},{"$f":"'\"\"'!D288","v":""},{"$f":"'\"\"'!E288","v":""},{"$f":"'\"\"'!F288","v":""},{"$f":"'\"\"'!G288","v":""}]
[{"$f":"'\"\"'!A289","v":""},{"$f":"'\"\"'!B289","v":""},{"$f":"'\"\"'!C289","v":""},{"$f":"'\"\"'!D289","v":""},{"$f":"'\"\"'!E289","v":""},{"$f":"'\"\"'!F289","v":""},{"$f":"'\"\"'!G289","v":""}]
[{"$f":"'\"\"'!A290","v":""},{"$f":"'\"\"'!B290","v":""},{"$f":"'\"\"'!C290","v":""},{"$f":"'\"\"'!D290","v":""},{"$f":"'\"\"'!E290","v":""},{"$f":"'\"\"'!F290","v":""},{"$f":"'\"\"'!G290","v":""}]
[{"$f":"'\"\"'!A291","v":""},{"$f":"'\"\"'!B291","v":""},{"$f":"'\"\"'!C291","v":""},{"$f":"'\"\"'!D291","v":""},{"$f":"'\"\"'!E291","v":""},{"$f":"'\"\"'!F291","v":""},{"$f":"'\"\"'!G291","v":""}]
[{"$f":"'\"\"'!A292","v":""},{"$f":"'\"\"'!B292","v":""},{"$f":"'\"\"'!C292","v":""},{"$f":"'\"\"'!D292","v":""},{"$f":"'\"\"'!E292","v":""},{"$f":"'\"\"'!F292","v":""},{"$f":"'\"\"'!G292","v":""}]
[{"$f":"'\"\"'!A293","v":""},{"$f":"'\"\"'!B293","v":""},{"$f":"'\"\"'!C293","v":""},{"$f":"'\"\"'!D293","v":""},{"$f":"'\"\"'!E293","v":""},{"$f":"'\"\"'!F293","v":""},{"$f":"'\"\"'!G293","v":""}]
[{"$f":"'\"\"'!A294","v":""},{"$f":"'\"\"'!B294","v":""},{"$f":"'\"\"'!C294","v":""},{"$f":"'\"\"'!D294","v":""},{"$f":"'\"\"'!E294","v":""},{"$f":"'\"\"'!F294","v":""},{"$f":"'\"\"'!G294","v":""}]
[{"$f":"'\"\"'!A295","v":""},{"$f":"'\"\"'!B295","v":""},{"$f":"'\"\"'!C295","v":""},{"$f":"'\"\"'!D295","v":""},{"$f":"'\"\"'!E295","v":""},{"$f":"'\"\"'!F295","v":""},{"$f":"'\"\"'!G295","v":""}]
[{"$f":"'\"\"'!A296","v":""},{"$f":"'\"\"'!B296","v":""},{"$f":"'\"\"'!C296","v":""},{"$f":"'\"\"'!D296","v":""},{"$f":"'\"\"'!E296","v":""},{"$f":"'\"\"'!F296","v":""},{"$f":"'\"\"'!G296","v":""}]
[{"$f":"'\"\"'!A297","v":""},{"$f":"'\"\"'!B297","v":""},{"$f":"'\"\"'!C297","v":""},{"$f":"'\"\"'!D297","v":""},{"$f":"'\"\"'!E297","v":""},{"$f":"'\"\"'!F297","v":""},{"$f":"'\"\"'!G297","v":""}]
[{"$f":"'\"\"'!A298","v":""},{"$f":"'\"\"'!B298","v":""},{"$f":"'\"\"'!C298","v":""},{"$f":"'\"\"'!D298","v":""},{"$f":"'\"\"'!E298","v":""},{"$f":"'\"\"'!F298","v":""},{"$f":"'\"\"'!G298","v":""}]
[{"$f":"'\"\"'!A299","v":""},{"$f":"'\"\"'!B299","v":""},{"$f":"'\"\"'!C299","v":""},{"$f":"'\"\"'!D299","v":""},{"$f":"'\"\"'!E299","v":""},{"$f":"'\"\"'!F299","v":""},{"$f":"'\"\"'!G299","v":""}]
[{"$f":"'\"\"'!A300","v":""},{"$f":"'\"\"'!B300","v":""},{"$f":"'\"\"'!C300","v":""},{"$f":"'\"\"'!D300","v":""},{"$f":"'\"\"'!E300","v":""},{"$f":"'\"\"'!F300","v":""},{"$f":"'\"\"'!G300","v":""}]
[{"$f":"'\"\"'!A301","v":""},{"$f":"'\"\"'!B301","v":""},{"$f":"'\"\"'!C301","v":""},{"$f":"'\"\"'!D301","v":""},{"$f":"'\"\"'!E301","v":""},{"$f":"'\"\"'!F301","v":""},{"$f":"'\"\"'!G301","v":""}]
[{"$f":"'\"\"'!A302","v":""},{"$f":"'\"\"'!B302","v":""},{"$f":"'\"\"'!C302","v":""},{"$f":"'\"\"'!D302","v":""},{"$f":"'\"\"'!E302","v":""},{"$f":"'\"\"'!F302","v":""},{"$f":"'\"\"'!G302","v":""}]
[{"$f":"'\"\"'!A303","v":""},{"$f":"'\"\"'!B303","v":""},{"$f":"'\"\"'!C303","v":""},{"$f":"'\"\"'!D303","v":""},{"$f":"'\"\"'!E303","v":""},{"$f":"'\"\"'!F303","v":""},{"$f":"'\"\"'!G303","v":""}]
[{"$f":"'\"\"'!A304","v":""},{"$f":"'\"\"'!B304","v":""},{"$f":"'\"\"'!C304","v":""},{"$f":"'\"\"'!D304","v":""},{"$f":"'\"\"'!E304","v":""},{"$f":"'\"\"'!F304","v":""},{"$f":"'\"\"'!G304","v":""}]
[{"$f":"'\"\"'!A305","v":""},{"$f":"'\"\"'!B305","v":""},{"$f":"'\"\"'!C305","v":""},{"$f":"'\"\"'!D305","v":""},{"$f":"'\"\"'!E305","v":""},{"$f":"'\"\"'!F305","v":""},{"$f":"'\"\"'!G305","v":""}]
[{"$f":"'\"\"'!A306","v":""},{"$f":"'\"\"'!B306","v":""},{"$f":"'\"\"'!C306","v":""},{"$f":"'\"\"'!D306","v":""},{"$f":"'\"\"'!E306","v":""},{"$f":"'\"\"'!F306","v":""},{"$f":"'\"\"'!G306","v":""}]
[{"$f":"'\"\"'!A307","v":""},{"$f":"'\"\"'!B307","v":""},{"$f":"'\"\"'!C307","v":""},{"$f":"'\"\"'!D307","v":""},{"$f":"'\"\"'!E307","v":""},{"$f":"'\"\"'!F307","v":""},{"$f":"'\"\"'!G307","v":""}]
[{"$f":"'\"\"'!A308","v":""},{"$f":"'\"\"'!B308","v":""},{"$f":"'\"\"'!C308","v":""},{"$f":"'\"\"'!D308","v":""},{"$f":"'\"\"'!E308","v":""},{"$f":"'\"\"'!F308","v":""},{"$f":"'\"\"'!G308","v":""}]
[{"$f":"'\"\"'!A309","v":""},{"$f":"'\"\"'!B309","v":""},{"$f":"'\"\"'!C309","v":""},{"$f":"'\"\"'!D309","v":""},{"$f":"'\"\"'!E309","v":""},{"$f":"'\"\"'!F309","v":""},{"$f":"'\"\"'!G309","v":""}]
[{"$f":"'\"\"'!A310","v":""},{"$f":"'\"\"'!B310","v":""},{"$f":"'\"\"'!C310","v":""},{"$f":"'\"\"'!D310","v":""},{"$f":"'\"\"'!E310","v":""},{"$f":"'\"\"'!F310","v":""},{"$f":"'\"\"'!G310","v":""}]
[{"$f":"'\"\"'!A311","v":""},{"$f":"'\"\"'!B311","v":""},{"$f":"'\"\"'!C311","v":""},{"$f":"'\"\"'!D311","v":""},{"$f":"'\"\"'!E311","v":""},{"$f":"'\"\"'!F311","v":""},{"$f":"'\"\"'!G311","v":""}]
[{"$f":"'\"\"'!A312","v":""},{"$f":"'\"\"'!B312","v":""},{"$f":"'\"\"'!C312","v":""},{"$f":"'\"\"'!D312","v":""},{"$f":"'\"\"'!E312","v":""},{"$f":"'\"\"'!F312","v":""},{"$f":"'\"\"'!G312","v":""}]
[{"$f":"'\"\"'!A313","v":""},{"$f":"'\"\"'!B313","v":""},{"$f":"'\"\"'!C313","v":""},{"$f":"'\"\"'!D313","v":""},{"$f":"'\"\"'!E313","v":""},{"$f":"'\"\"'!F313","v":""},{"$f":"'\"\"'!G313","v":""}]
[{"$f":"'\"\"'!A314","v":""},{"$f":"'\"\"'!B314","v":""},{"$f":"'\"\"'!C314","v":""},{"$f":"'\"\"'!D314","v":""},{"$f":"'\"\"'!E314","v":""},{"$f":"'\"\"'!F314","v":""},{"$f":"'\"\"'!G314","v":""}]
[{"$f":"'\"\"'!A315","v":""},{"$f":"'\"\"'!B315","v":""},{"$f":"'\"\"'!C315","v":""},{"$f":"'\"\"'!D315","v":""},{"$f":"'\"\"'!E315","v":""},{"$f":"'\"\"'!F315","v":""},{"$f":"'\"\"'!G315","v":""}]
[{"$f":"'\"\"'!A316","v":""},{"$f":"'\"\"'!B316","v":""},{"$f":"'\"\"'!C316","v":""},{"$f":"'\"\"'!D316","v":""},{"$f":"'\"\"'!E316","v":""},{"$f":"'\"\"'!F316","v":""},{"$f":"'\"\"'!G316","v":""}]
[{"$f":"'\"\"'!A317","v":""},{"$f":"'\"\"'!B317","v":""},{"$f":"'\"\"'!C317","v":""},{"$f":"'\"\"'!D317","v":""},{"$f":"'\"\"'!E317","v":""},{"$f":"'\"\"'!F317","v":""},{"$f":"'\"\"'!G317","v":""}]
[{"$f":"'\"\"'!A318","v":""},{"$f":"'\"\"'!B318","v":""},{"$f":"'\"\"'!C318","v":""},{"$f":"'\"\"'!D318","v":""},{"$f":"'\"\"'!E318","v":""},{"$f":"'\"\"'!F318","v":""},{"$f":"'\"\"'!G318","v":""}]
[{"$f":"'\"\"'!A319","v":""},{"$f":"'\"\"'!B319","v":""},{"$f":"'\"\"'!C319","v":""},{"$f":"'\"\"'!D319","v":""},{"$f":"'\"\"'!E319","v":""},{"$f":"'\"\"'!F319","v":""},{"$f":"'\"\"'!G319","v":""}]
[{"$f":"'\"\"'!A320","v":""},{"$f":"'\"\"'!B320","v":""},{"$f":"'\"\"'!C320","v":""},{"$f":"'\"\"'!D320","v":""},{"$f":"'\"\"'!E320","v":""},{"$f":"'\"\"'!F320","v":""},{"$f":"'\"\"'!G320","v":""}]
[{"$f":"'\"\"'!A321","v":""},{"$f":"'\"\"'!B321","v":""},{"$f":"'\"\"'!C321","v":""},{"$f":"'\"\"'!D321","v":""},{"$f":"'\"\"'!E321","v":""},{"$f":"'\"\"'!F321","v":""},{"$f":"'\"\"'!G321","v":""}]
[{"$f":"'\"\"'!A322","v":""},{"$f":"'\"\"'!B322","v":""},{"$f":"'\"\"'!C322","v":""},{"$f":"'\"\"'!D322","v":""},{"$f":"'\"\"'!E322","v":""},{"$f":"'\"\"'!F322","v":""},{"$f":"'\"\"'!G322","v":""}]
[{"$f":"'\"\"'!A323","v":""},{"$f":"'\"\"'!B323","v":""},{"$f":"'\"\"'!C323","v":""},{"$f":"'\"\"'!D323","v":""},{"$f":"'\"\"'!E323","v":""},{"$f":"'\"\"'!F323","v":""},{"$f":"'\"\"'!G323","v":""}]
[{"$f":"'\"\"'!A324","v":""},{"$f":"'\"\"'!B324","v":""},{"$f":"'\"\"'!C324","v":""},{"$f":"'\"\"'!D324","v":""},{"$f":"'\"\"'!E324","v":""},{"$f":"'\"\"'!F324","v":""},{"$f":"'\"\"'!G324","v":""}]
[{"$f":"'\"\"'!A325","v":""},{"$f":"'\"\"'!B325","v":""},{"$f":"'\"\"'!C325","v":""},{"$f":"'\"\"'!D325","v":""},{"$f":"'\"\"'!E325","v":""},{"$f":"'\"\"'!F325","v":""},{"$f":"'\"\"'!G325","v":""}]
[{"$f":"'\"\"'!A326","v":""},{"$f":"'\"\"'!B326","v":""},{"$f":"'\"\"'!C326","v":""},{"$f":"'\"\"'!D326","v":""},{"$f":"'\"\"'!E326","v":""},{"$f":"'\"\"'!F326","v":""},{"$f":"'\"\"'!G326","v":""}]
[{"$f":"'\"\"'!A327","v":""},{"$f":"'\"\"'!B327","v":""},{"$f":"'\"\"'!C327","v":""},{"$f":"'\"\"'!D327","v":""},{"$f":"'\"\"'!E327","v":""},{"$f":"'\"\"'!F327","v":""},{"$f":"'\"\"'!G327","v":""}]
[{"$f":"'\"\"'!A328","v":""},{"$f":"'\"\"'!B328","v":""},{"$f":"'\"\"'!C328","v":""},{"$f":"'\"\"'!D328","v":""},{"$f":"'\"\"'!E328","v":""},{"$f":"'\"\"'!F328","v":""},{"$f":"'\"\"'!G328","v":""}]
[{"$f":"'\"\"'!A329","v":""},{"$f":"'\"\"'!B329","v":""},{"$f":"'\"\"'!C329","v":""},{"$f":"'\"\"'!D329","v":""},{"$f":"'\"\"'!E329","v":""},{"$f":"'\"\"'!F329","v":""},{"$f":"'\"\"'!G329","v":""}]
[{"$f":"'\"\"'!A330","v":""},{"$f":"'\"\"'!B330","v":""},{"$f":"'\"\"'!C330","v":""},{"$f":"'\"\"'!D330","v":""},{"$f":"'\"\"'!E330","v":""},{"$f":"'\"\"'!F330","v":""},{"$f":"'\"\"'!G330","v":""}]
[{"$f":"'\"\"'!A331","v":""},{"$f":"'\"\"'!B331","v":""},{"$f":"'\"\"'!C331","v":""},{"$f":"'\"\"'!D331","v":""},{"$f":"'\"\"'!E331","v":""},{"$f":"'\"\"'!F331","v":""},{"$f":"'\"\"'!G331","v":""}]
[{"$f":"'\"\"'!A332","v":""},{"$f":"'\"\"'!B332","v":""},{"$f":"'\"\"'!C332","v":""},{"$f":"'\"\"'!D332","v":""},{"$f":"'\"\"'!E332","v":""},{"$f":"'\"\"'!F332","v":""},{"$f":"'\"\"'!G332","v":""}]
[{"$f":"'\"\"'!A333","v":""},{"$f":"'\"\"'!B333","v":""},{"$f":"'\"\"'!C333","v":""},{"$f":"'\"\"'!D333","v":""},{"$f":"'\"\"'!E333","v":""},{"$f":"'\"\"'!F333","v":""},{"$f":"'\"\"'!G333","v":""}]
[{"$f":"'\"\"'!A334","v":""},{"$f":"'\"\"'!B334","v":""},{"$f":"'\"\"'!C334","v":""},{"$f":"'\"\"'!D334","v":""},{"$f":"'\"\"'!E334","v":""},{"$f":"'\"\"'!F334","v":""},{"$f":"'\"\"'!G334","v":""}]
[{"$f":"'\"\"'!A335","v":""},{"$f":"'\"\"'!B335","v":""},{"$f":"'\"\"'!C335","v":""},{"$f":"'\"\"'!D335","v":""},{"$f":"'\"\"'!E335","v":""},{"$f":"'\"\"'!F335","v":""},{"$f":"'\"\"'!G335","v":""}]
[{"$f":"'\"\"'!A336","v":""},{"$f":"'\"\"'!B336","v":""},{"$f":"'\"\"'!C336","v":""},{"$f":"'\"\"'!D336","v":""},{"$f":"'\"\"'!E336","v":""},{"$f":"'\"\"'!F336","v":""},{"$f":"'\"\"'!G336","v":""}]
[{"$f":"'\"\"'!A337","v":""},{"$f":"'\"\"'!B337","v":""},{"$f":"'\"\"'!C337","v":""},{"$f":"'\"\"'!D337","v":""},{"$f":"'\"\"'!E337","v":""},{"$f":"'\"\"'!F337","v":""},{"$f":"'\"\"'!G337","v":""}]
[{"$f":"'\"\"'!A338","v":""},{"$f":"'\"\"'!B338","v":""},{"$f":"'\"\"'!C338","v":""},{"$f":"'\"\"'!D338","v":""},{"$f":"'\"\"'!E338","v":""},{"$f":"'\"\"'!F338","v":""},{"$f":"'\"\"'!G338","v":""}]
[{"$f":"IF(A338=\"\",\"\",IF(A338+1<=$D$23*12,A338+1,\"\"))","v":""},{"$f":"IF(A339=\"\",IF(A338 = $D$23*12,\"Összesen\",\"\"),EDATE(B338,1))","v":""},{"$f":"IF(A339=\"\",IF(A338=\"\",\"\",SUM(C$38:C338)),G338)","v":""},{"$f":"IF(A339=\"\",IF(A338=\"\",\"\",SUM(D$38:D338)),IF(A339=$D$23*12,D$38+$D$21,D$38))","v":""},{"$f":"IF($A339=\"\",IF($A338=\"\",\"\",SUM(E$38:E338)),D339-F339)","v":""},{"$f":"IF($A339=\"\",IF($A338=\"\",\"\",SUM(F$38:F338)),ROUND(C339*((1+'kalkulációs feltételek'!$A$56)^(B339-B338)-1),0))","v":""},{"$f":"IF($A339=\"\",\"\",C339-E339)","v":""}]

{"sheet":"\"\"","index":1,"n_rows":339,"n_cols":7,"rows_kept":339,"cut":false,"hidden":true,"merged":[[32,1,32,2],[28,1,28,2],[29,1,29,2],[17,1,17,2],[31,1,31,2],[30,1,30,2],[21,1,21,2],[22,1,22,2],[23,1,23,2],[25,1,25,3],[26,1,26,2],[27,1,27,2],[20,1,20,2],[14,1,14,3],[15,1,15,2],[16,1,16,2],[18,1,18,2],[19,1,19,2],[9,1,9,2],[10,1,10,2],[11,1,11,2],[1,1,1,3],[3,1,3,2],[4,1,4,2],[5,1,5,2],[7,1,7,2]]}
[null,"Arthur Bergmann Lízing Zrt. - lakáslízing kalkulátor"]
[null,"IGÉNYELT LÍZING PARAMÉTEREI"]
[null,"VISSZLÍZING?",{"$f":"'Lízing kalkuláció'!C3","v":0}]
[null,"Ingatlan vételára",null,{"$f":"'Lízing kalkuláció'!D4","v":30000000}]
[null,"Saját erő%",null,{"$f":"'Lízing kalkuláció'!D5","v":0}]
[null,"Saját erő Ft",null,{"$f":"'Lízing kalkuláció'!D6","v":10000000},{"$f":"IF('Lízing kalkuláció'!D6>0,IF('Lízing kalkuláció'!D5>0,IF(D4*D5=D6,\"\",\"!\"),\"\"),\"\")","v":""}]
[]
[null,"Finanszírozott összeg",null,{"$f":"IF(D5>0,D4-D4*D5,D4-D6)","v":20000000}]
[]
[null,"Futamidő (év)",null,{"$f":"'Lízing kalkuláció'!D10","v":20}]
[null,"Maradványérték %",null,{"$f":"'Lízing kalkuláció'!D11","v":0.1}]
[null,"Maradványérték Ft",null,{"$f":"D8*D11","v":2000000}]
[]
[null,"Arthur Bergmann Lízing Zrt."]
[null,"LAKÁSLÍZING AJÁNLAT PARAMÉTEREI",null,null,"Termékleírásban szereplő korlátok:"]
[null,"Ingatlan vételára",null,{"$f":"MAX($D$4,'kalkulációs feltételek'!$B$20)","v":30000000},"minimum 12.500.000 Ft"]
[null,"Saját erő %",null,{"$f":"IF(C3>0,0,IF(D5=0,IF(D6>0,MAX(D6/D16,'kalkulációs feltételek'!B16),MAX($D$5,'kalkulációs feltételek'!$B$16)),MAX($D$5,'kalkulációs feltételek'!$B$16)))","v":0.33333333333333331},"minimum 30%"]
[null,"Saját erő Ft",null,{"$f":"D16*D17","v":10000000}]
[null,"Lízing finanszírozás összege",null,{"$f":"$D$16*(1-$D$17)","v":20000000.000000004},"minimum 10.000.000 Ft"]
[null,"Maradványérték %",null,{"$f":"MIN('Lízing kalkuláció'!$D$11,VLOOKUP('Lízing kalkuláció'!$D$23,'kalkulációs feltételek'!$A$10:$B$12,2,1))","v":0.1},"10 évig maximum 30%, 15 évig maximum 20%, 20 évig maximum 10%"]
[null,"Maradványérték összege",null,{"$f":"$D$19*$D$20","v":2000000.0000000005}]
[null,"Éves kamatláb*",null,{"$f":"'kalkulációs feltételek'!$B$2+VLOOKUP($D$23,'kalkulációs feltételek'!$A$5:$B$7,2,1)","v":9.1999999999999998E-2},{"$f":"'kalkulációs feltételek'!A2","v":"2021-08-02"},"-án érvényes 1 havi BUBOR alapján"]
[null,"Futamidő években",null,{"$f":"MIN('Lízing kalkuláció'!$D$10,'kalkulációs feltételek'!$B$14)","v":20}]
[null,"Tervezett folyósítás",null,{"$f":"TODAY()+30","v":"2021-09-10"},"ajánlat érvényességi dátuma"]
[]
[null,"LÍZING ÁTTEKINTŐ"]
[null,"Havi lízingdíj",null,{"$f":"D38","v":173408.62283356127},{"$f":"IF(segéd!B3=0,\"\",\"Kalkuláció szükséges!\")","v":"Kalkuláció szükséges!"}]
[null,"Törlesztések száma",null,{"$f":"D23*12","v":240}]
[null,"Kamat összesen",null,{"$f":"VLOOKUP(\"összesen\",$B$38:$F$339,5,0)","v":27110366.236864347}]
[null,"Futamidő alatt megfizetett lízingdíjak összege",null,{"$f":"VLOOKUP(\"összesen\",$B$38:$F$339,3,0)","v":43618069.480054855}]
[null,"Szerződéskötési díj",null,{"$f":"D19*'kalkulációs feltételek'!B22","v":400000.00000000006},"2%, alapja a finanszírozási összeg"]
[null,"Szerződéskötéskor fizetendő illeték",null,{"$f":"D16*'kalkulációs feltételek'!B23","v":600000},"2%, alapja az ingatlan vételára"]
[null,"Ügyvédi díj",null,{"$f":"MAX(D16*'kalkulációs feltételek'!B24,'kalkulációs feltételek'!D24)","v":150000},"0,5%, minimum 100.000 Ft, alapja az ingatlan vételára"]
[]
[]
[]
[null,"Esedékesség dátuma","Nyitó tőketartozás összege","Esedékes lízingdíj (és maradványérték)","Lízingdíj tőkerésze","Lízingdíjban foglalt kamat összege","Záró tőketartozás a befizetést követően"]
[1,{"$f":"VLOOKUP(D24,'kalkulációs feltételek'!$A$27:$B$50,2,1)","v":"2021-09-15"},{"$f":"D19","v":20000000.000000004},{"$f":"'Lízing kalkuláció'!D38","v":173408.62283356127},{"$f":"D38-F38","v":148283.50478361448},{"$f":"C38*((1+'kalkulációs feltételek'!$A$56)^(B38-D24)-1)","v":25125.118049946774},{"$f":"C38-E38","v":19851716.495216388}]
[{"$f":"IF(A38=\"\",\"\",IF(A38+1<=$D$23*12,A38+1,\"\"))","v":2},{"$f":"IF(A39=\"\",IF(A38 = $D$23*12,\"Összesen\",\"\"),EDATE(B38,1))","v":"2021-10-15"},{"$f":"IF($A39=\"\",\"\",G38)","v":19851716.495216388},{"$f":"IF(A39=\"\",IF(A38=\"\",\"\",SUM(D$38:D38)),IF(A39=$D$23*12,D$38+$D$21,D$38))","v":173408.62283356127},{"$f":"IF($A39=\"\",IF($A38=\"\",\"\",SUM(E$38:E38)),D39-F39)","v":23304.875402432139},{"$f":"IF($A39=\"\",IF($A38=\"\",\"\",SUM(F$38:F38)),C39*((1+'kalkulációs feltételek'!$A$56)^(B39-B38)-1))","v":150103.74743112913},{"$f":"IF($A39=\"\",\"\",C39-E39)","v":19828411.619813956}]
[3,"2021-11-15",19828411.619813956,{"$f":"IF(A40=\"\",IF(A39=\"\",\"\",SUM(D$38:D39)),IF(A40=$D$23*12,D$38+$D$21,D$38))","v":173408.62283356127},{"$f":"IF($A40=\"\",IF($A39=\"\",\"\",SUM(E$38:E39)),D40-F40)","v":18464.028495214327},{"$f":"IF($A40=\"\",IF($A39=\"\",\"\",SUM(F$38:F39)),C40*((1+'kalkulációs feltételek'!$A$56)^(B40-B39)-1))","v":154944.59433834694},19809947.591318741]
[4,"2021-12-15",19809947.591318741,{"$f":"IF(A41=\"\",IF(A40=\"\",\"\",SUM(D$38:D40)),IF(A41=$D$23*12,D$38+$D$21,D$38))","v":173408.62283356127},{"$f":"IF($A41=\"\",IF($A40=\"\",\"\",SUM(E$38:E40)),D41-F41)","v":23620.700434622093},{"$f":"IF($A41=\"\",IF($A40=\"\",\"\",SUM(F$38:F40)),C41*((1+'kalkulációs feltételek'!$A$56)^(B41-B40)-1))","v":149787.92239893918},19786326.89088412]
[5,"2022-01-15",19786326.89088412,{"$f":"IF(A42=\"\",IF(A41=\"\",\"\",SUM(D$38:D41)),IF(A42=$D$23*12,D$38+$D$21,D$38))","v":173408.62283356127},{"$f":"IF($A42=\"\",IF($A41=\"\",\"\",SUM(E$38:E41)),D42-F42)","v":18792.889998440165},{"$f":"IF($A42=\"\",IF($A41=\"\",\"\",SUM(F$38:F41)),C42*((1+'kalkulációs feltételek'!$A$56)^(B42-B41)-1))","v":154615.7328351211},19767534.00088568]
[6,"2022-02-15",19767534.00088568,{"$f":"IF(A43=\"\",IF(A42=\"\",\"\",SUM(D$38:D42)),IF(A43=$D$23*12,D$38+$D$21,D$38))","v":173408.62283356127},{"$f":"IF($A43=\"\",IF($A42=\"\",\"\",SUM(E$38:E42)),D43-F43)","v":18939.742745552998},{"$f":"IF($A43=\"\",IF($A42=\"\",\"\",SUM(F$38:F42)),C43*((1+'kalkulációs feltételek'!$A$56)^(B43-B42)-1))","v":154468.88008800827},19748594.258140128]
[7,"2022-03-15",19748594.258140128,{"$f":"IF(A44=\"\",IF(A43=\"\",\"\",SUM(D$38:D43)),IF(A44=$D$23*12,D$38+$D$21,D$38))","v":173408.62283356127},{"$f":"IF($A44=\"\",IF($A43=\"\",\"\",SUM(E$38:E43)),D44-F44)","v":34074.575234799559},{"$f":"IF($A44=\"\",IF($A43=\"\",\"\",SUM(F$38:F43)),C44*((1+'kalkulációs feltételek'!$A$56)^(B44-B43)-1))","v":139334.04759876171},19714519.682905328]
[8,"2022-04-15",19714519.682905328,{"$f":"IF(A45=\"\",IF(A44=\"\",\"\",SUM(D$38:D44)),IF(A45=$D$23*12,D$38+$D$21,D$38))","v":173408.62283356127},{"$f":"IF($A45=\"\",IF($A44=\"\",\"\",SUM(E$38:E44)),D45-F45)","v":19354.011026396096},{"$f":"IF($A45=\"\",IF($A44=\"\",\"\",SUM(F$38:F44)),C45*((1+'kalkulációs feltételek'!$A$56)^(B45-B44)-1))","v":154054.61180716517},19695165.67187893]
[9,"2022-05-15",19695165.67187893,{"$f":"IF(A46=\"\",IF(A45=\"\",\"\",SUM(D$38:D45)),IF(A46=$D$23*12,D$38+$D$21,D$38))","v":173408.62283356127},{"$f":"IF($A46=\"\",IF($A45=\"\",\"\",SUM(E$38:E45)),D46-F46)","v":24488.594969052152},{"$f":"IF($A46=\"\",IF($A45=\"\",\"\",SUM(F$38:F45)),C46*((1+'kalkulációs feltételek'!$A$56)^(B46-B45)-1))","v":148920.02786450912},19670677.076909877]
[10,"2022-06-15",19670677.076909877,{"$f":"IF(A47=\"\",IF(A46=\"\",\"\",SUM(D$38:D46)),IF(A47=$D$23*12,D$38+$D$21,D$38))","v":173408.62283356127},{"$f":"IF($A47=\"\",IF($A46=\"\",\"\",SUM(E$38:E46)),D47-F47)","v":19696.609058500326},{"$f":"IF($A47=\"\",IF($A46=\"\",\"\",SUM(F$38:F46)),C47*((1+'kalkulációs feltételek'!$A$56)^(B47-B46)-1))","v":153712.01377506094},19650980.467851378]
[11,"2022-07-15",19650980.467851378,{"$f":"IF(A48=\"\",IF(A47=\"\",\"\",SUM(D$38:D47)),IF(A48=$D$23*12,D$38+$D$21,D$38))","v":173408.62283356127},{"$f":"IF($A48=\"\",IF($A47=\"\",\"\",SUM(E$38:E47)),D48-F48)","v":24822.690245253732},{"$f":"IF($A48=\"\",IF($A47=\"\",\"\",SUM(F$38:F47)),C48*((1+'kalkulációs feltételek'!$A$56)^(B48-B47)-1))","v":148585.93258830754},19626157.777606126]
[12,"2022-08-15",19626157.777606126,{"$f":"IF(A49=\"\",IF(A48=\"\",\"\",SUM(D$38:D48)),IF(A49=$D$23*12,D$38+$D$21,D$38))","v":173408.62283356127},{"$f":"IF($A49=\"\",IF($A48=\"\",\"\",SUM(E$38:E48)),D49-F49)","v":20044.494955924107},{"$f":"IF($A49=\"\",IF($A48=\"\",\"\",SUM(F$38:F48)),C49*((1+'kalkulációs feltételek'!$A$56)^(B49-B48)-1))","v":153364.12787763716},19606113.282650203]
[13,"2022-09-15",19606113.282650203,{"$f":"IF(A50=\"\",IF(A49=\"\",\"\",SUM(D$38:D49)),IF(A50=$D$23*12,D$38+$D$21,D$38))","v":173408.62283356127},{"$f":"IF($A50=\"\",IF($A49=\"\",\"\",SUM(E$38:E49)),D50-F50)","v":20201.128084144992},{"$f":"IF($A50=\"\",IF($A49=\"\",\"\",SUM(F$38:F49)),C50*((1+'kalkulációs feltételek'!$A$56)^(B50-B49)-1))","v":153207.49474941628},19585912.154566057]
[14,"2022-10-15",19585912.154566057,{"$f":"IF(A51=\"\",IF(A50=\"\",\"\",SUM(D$38:D50)),IF(A51=$D$23*12,D$38+$D$21,D$38))","v":173408.62283356127},{"$f":"IF($A51=\"\",IF($A50=\"\",\"\",SUM(E$38:E50)),D51-F51)","v":25314.687885130523},{"$f":"IF($A51=\"\",IF($A50=\"\",\"\",SUM(F$38:F50)),C51*((1+'kalkulációs feltételek'!$A$56)^(B51-B50)-1))","v":148093.93494843075},19560597.466680925]
[15,"2022-11-15",19560597.466680925,{"$f":"IF(A52=\"\",IF(A51=\"\",\"\",SUM(D$38:D51)),IF(A52=$D$23*12,D$38+$D$21,D$38))","v":173408.62283356127},{"$f":"IF($A52=\"\",IF($A51=\"\",\"\",SUM(E$38:E51)),D52-F52)","v":20556.801033474505},{"$f":"IF($A52=\"\",IF($A51=\"\",\"\",SUM(F$38:F51)),C52*((1+'kalkulációs feltételek'!$A$56)^(B52-B51)-1))","v":152851.82180008676},19540040.665647451]
[16,"2022-12-15",19540040.665647451,{"$f":"IF(A53=\"\",IF(A52=\"\",\"\",SUM(D$38:D52)),IF(A53=$D$23*12,D$38+$D$21,D$38))","v":173408.62283356127},{"$f":"IF($A53=\"\",IF($A52=\"\",\"\",SUM(E$38:E52)),D53-F53)","v":25661.533579233976},{"$f":"IF($A53=\"\",IF($A52=\"\",\"\",SUM(F$38:F52)),C53*((1+'kalkulációs feltételek'!$A$56)^(B53-B52)-1))","v":147747.08925432729},19514379.132068217]
[17,"2023-01-15",19514379.132068217,{"$f":"IF(A54=\"\",IF(A53=\"\",\"\",SUM(D$38:D53)),IF(A54=$D$23*12,D$38+$D$21,D$38))","v":173408.62283356127},{"$f":"IF($A54=\"\",IF($A53=\"\",\"\",SUM(E$38:E53)),D54-F54)","v":20917.963654307125},{"$f":"IF($A54=\"\",IF($A53=\"\",\"\",SUM(F$38:F53)),C54*((1+'kalkulációs feltételek'!$A$56)^(B54-B53)-1))","v":152490.65917925414},19493461.168413911]
[18,"2023-02-15",19493461.168413911,{"$f":"IF(A55=\"\",IF(A54=\"\",\"\",SUM(D$38:D54)),IF(A55=$D$23*12,D$38+$D$21,D$38))","v":173408.62283356127},{"$f":"IF($A55=\"\",IF($A54=\"\",\"\",SUM(E$38:E54)),D55-F55)","v":21081.422304195235},{"$f":"IF($A55=\"\",IF($A54=\"\",\"\",SUM(F$38:F54)),C55*((1+'kalkulációs feltételek'!$A$56)^(B55-B54)-1))","v":152327.20052936603},19472379.746109717]
[19,"2023-03-15",19472379.746109717,{"$f":"IF(A56=\"\",IF(A55=\"\",\"\",SUM(D$38:D55)),IF(A56=$D$23*12,D$38+$D$21,D$38))","v":173408.62283356127},{"$f":"IF($A56=\"\",IF($A55=\"\",\"\",SUM(E$38:E55)),D56-F56)","v":36023.376524838241},{"$f":"IF($A56=\"\",IF($A55=\"\",\"\",SUM(F$38:F55)),C56*((1+'kalkulációs feltételek'!$A$56)^(B56-B55)-1))","v":137385.24630872303},19436356.369584877]
[20,"2023-04-15",19436356.369584877,{"$f":"IF(A57=\"\",IF(A56=\"\",\"\",SUM(D$38:D56)),IF(A57=$D$23*12,D$38+$D$21,D$38))","v":173408.62283356127},{"$f":"IF($A57=\"\",IF($A56=\"\",\"\",SUM(E$38:E56)),D57-F57)","v":21527.654713476863},{"$f":"IF($A57=\"\",IF($A56=\"\",\"\",SUM(F$38:F56)),C57*((1+'kalkulációs feltételek'!$A$56)^(B57-B56)-1))","v":151880.96812008441},19414828.714871399]
[21,"2023-05-15",19414828.714871399,{"$f":"IF(A58=\"\",IF(A57=\"\",\"\",SUM(D$38:D57)),IF(A58=$D$23*12,D$38+$D$21,D$38))","v":173408.62283356127},{"$f":"IF($A58=\"\",IF($A57=\"\",\"\",SUM(E$38:E57)),D58-F58)","v":26608.292165030638},{"$f":"IF($A58=\"\",IF($A57=\"\",\"\",SUM(F$38:F57)),C58*((1+'kalkulációs feltételek'!$A$56)^(B58-B57)-1))","v":146800.33066853063},19388220.422706369]
[22,"2023-06-15",19388220.422706369,{"$f":"IF(A59=\"\",IF(A58=\"\",\"\",SUM(D$38:D58)),IF(A59=$D$23*12,D$38+$D$21,D$38))","v":173408.62283356127},{"$f":"IF($A59=\"\",IF($A58=\"\",\"\",SUM(E$38:E58)),D59-F59)","v":21903.802077430621},{"$f":"IF($A59=\"\",IF($A58=\"\",\"\",SUM(F$38:F58)),C59*((1+'kalkulációs feltételek'!$A$56)^(B59-B58)-1))","v":151504.82075613065},19366316.620628938]
[23,"2023-07-15",19366316.620628938,{"$f":"IF(A60=\"\",IF(A59=\"\",\"\",SUM(D$38:D59)),IF(A60=$D$23*12,D$38+$D$21,D$38))","v":173408.62283356127},{"$f":"IF($A60=\"\",IF($A59=\"\",\"\",SUM(E$38:E59)),D60-F60)","v":26975.10413029723},{"$f":"IF($A60=\"\",IF($A59=\"\",\"\",SUM(F$38:F59)),C60*((1+'kalkulációs feltételek'!$A$56)^(B60-B59)-1))","v":146433.51870326404},19339341.51649864]
[24,"2023-08-15",19339341.51649864,{"$f":"IF(A61=\"\",IF(A60=\"\",\"\",SUM(D$38:D60)),IF(A61=$D$23*12,D$38+$D$21,D$38))","v":173408.62283356127},{"$f":"IF($A61=\"\",IF($A60=\"\",\"\",SUM(E$38:E60)),D61-F61)","v":22285.755127391021},{"$f":"IF($A61=\"\",IF($A60=\"\",\"\",SUM(F$38:F60)),C61*((1+'kalkulációs feltételek'!$A$56)^(B61-B60)-1))","v":151122.86770617025},19317055.761371247]
[25,"2023-09-15",19317055.761371247,{"$f":"IF(A62=\"\",IF(A61=\"\",\"\",SUM(D$38:D61)),IF(A62=$D$23*12,D$38+$D$21,D$38))","v":173408.62283356127},{"$f":"IF($A62=\"\",IF($A61=\"\",\"\",SUM(E$38:E61)),D62-F62)","v":22459.902071379591},{"$f":"IF($A62=\"\",IF($A61=\"\",\"\",SUM(F$38:F61)),C62*((1+'kalkulációs feltételek'!$A$56)^(B62-B61)-1))","v":150948.72076218168},19294595.859299868]
[26,"2023-10-15",19294595.859299868,{"$f":"IF(A63=\"\",IF(A62=\"\",\"\",SUM(D$38:D62)),IF(A63=$D$23*12,D$38+$D$21,D$38))","v":173408.62283356127},{"$f":"IF($A63=\"\",IF($A62=\"\",\"\",SUM(E$38:E62)),D63-F63)","v":27517.402578227455},{"$f":"IF($A63=\"\",IF($A62=\"\",\"\",SUM(F$38:F62)),C63*((1+'kalkulációs feltételek'!$A$56)^(B63-B62)-1))","v":145891.22025533381},19267078.456721641]
[27,"2023-11-15",19267078.456721641,{"$f":"IF(A64=\"\",IF(A63=\"\",\"\",SUM(D$38:D63)),IF(A64=$D$23*12,D$38+$D$21,D$38))","v":173408.62283356127},{"$f":"IF($A64=\"\",IF($A63=\"\",\"\",SUM(E$38:E63)),D64-F64)","v":22850.438305120013},{"$f":"IF($A64=\"\",IF($A63=\"\",\"\",SUM(F$38:F63)),C64*((1+'kalkulációs feltételek'!$A$56)^(B64-B63)-1))","v":150558.18452844126},19244228.01841652]
[28,"2023-12-15",19244228.01841652,{"$f":"IF(A65=\"\",IF(A64=\"\",\"\",SUM(D$38:D64)),IF(A65=$D$23*12,D$38+$D$21,D$38))","v":173408.62283356127},{"$f":"IF($A65=\"\",IF($A64=\"\",\"\",SUM(E$38:E64)),D65-F65)","v":27898.246303676948},{"$f":"IF($A65=\"\",IF($A64=\"\",\"\",SUM(F$38:F64)),C65*((1+'kalkulációs feltételek'!$A$56)^(B65-B64)-1))","v":145510.37652988432},19216329.772112843]
[29,"2024-01-15",19216329.772112843,{"$f":"IF(A66=\"\",IF(A65=\"\",\"\",SUM(D$38:D65)),IF(A66=$D$23*12,D$38+$D$21,D$38))","v":173408.62283356127},{"$f":"IF($A66=\"\",IF($A65=\"\",\"\",SUM(E$38:E65)),D66-F66)","v":23247.002311389573},{"$f":"IF($A66=\"\",IF($A65=\"\",\"\",SUM(F$38:F65)),C66*((1+'kalkulációs feltételek'!$A$56)^(B66-B65)-1))","v":150161.6205221717},19193082.769801453]
[30,"2024-02-15",19193082.769801453,{"$f":"IF(A67=\"\",IF(A66=\"\",\"\",SUM(D$38:D66)),IF(A67=$D$23*12,D$38+$D$21,D$38))","v":173408.62283356127},{"$f":"IF($A67=\"\",IF($A66=\"\",\"\",SUM(E$38:E66)),D67-F67)","v":23428.660701974994},{"$f":"IF($A67=\"\",IF($A66=\"\",\"\",SUM(F$38:F66)),C67*((1+'kalkulációs feltételek'!$A$56)^(B67-B66)-1))","v":149979.96213158628},19169654.109099478]
[31,"2024-03-15",19169654.109099478,{"$f":"IF(A68=\"\",IF(A67=\"\",\"\",SUM(D$38:D67)),IF(A68=$D$23*12,D$38+$D$21,D$38))","v":173408.62283356127},{"$f":"IF($A68=\"\",IF($A67=\"\",\"\",SUM(E$38:E67)),D68-F68)","v":33311.279854621971},{"$f":"IF($A68=\"\",IF($A67=\"\",\"\",SUM(F$38:F67)),C68*((1+'kalkulációs feltételek'!$A$56)^(B68-B67)-1))","v":140097.3429789393},19136342.829244856]
[32,"2024-04-15",19136342.829244856,{"$f":"IF(A69=\"\",IF(A68=\"\",\"\",SUM(D$38:D68)),IF(A69=$D$23*12,D$38+$D$21,D$38))","v":173408.62283356127},{"$f":"IF($A69=\"\",IF($A68=\"\",\"\",SUM(E$38:E68)),D69-F69)","v":23872.042009610275},{"$f":"IF($A69=\"\",IF($A68=\"\",\"\",SUM(F$38:F68)),C69*((1+'kalkulációs feltételek'!$A$56)^(B69-B68)-1))","v":149536.58082395099},19112470.787235245]
[33,"2024-05-15",19112470.787235245,{"$f":"IF(A70=\"\",IF(A69=\"\",\"\",SUM(D$38:D69)),IF(A70=$D$23*12,D$38+$D$21,D$38))","v":173408.62283356127},{"$f":"IF($A70=\"\",IF($A69=\"\",\"\",SUM(E$38:E69)),D70-F70)","v":28894.495376457373},{"$f":"IF($A70=\"\",IF($A69=\"\",\"\",SUM(F$38:F69)),C70*((1+'kalkulációs feltételek'!$A$56)^(B70-B69)-1))","v":144514.1274571039},19083576.291858789]
[34,"2024-06-15",19083576.291858789,{"$f":"IF(A71=\"\",IF(A70=\"\",\"\",SUM(D$38:D70)),IF(A71=$D$23*12,D$38+$D$21,D$38))","v":173408.62283356127},{"$f":"IF($A71=\"\",IF($A70=\"\",\"\",SUM(E$38:E70)),D71-F71)","v":24284.374065585638},{"$f":"IF($A71=\"\",IF($A70=\"\",\"\",SUM(F$38:F70)),C71*((1+'kalkulációs feltételek'!$A$56)^(B71-B70)-1))","v":149124.24876797563},19059291.917793203]
[35,"2024-07-15",19059291.917793203,{"$f":"IF(A72=\"\",IF(A71=\"\",\"\",SUM(D$38:D71)),IF(A72=$D$23*12,D$38+$D$21,D$38))","v":173408.62283356127},{"$f":"IF($A72=\"\",IF($A71=\"\",\"\",SUM(E$38:E71)),D72-F72)","v":29296.593985377403},{"$f":"IF($A72=\"\",IF($A71=\"\",\"\",SUM(F$38:F71)),C72*((1+'kalkulációs feltételek'!$A$56)^(B72-B71)-1))","v":144112.02884818387},19029995.323807824]
[36,"2024-08-15",19029995.323807824,{"$f":"IF(A73=\"\",IF(A72=\"\",\"\",SUM(D$38:D72)),IF(A73=$D$23*12,D$38+$D$21,D$38))","v":173408.62283356127},{"$f":"IF($A73=\"\",IF($A72=\"\",\"\",SUM(E$38:E72)),D73-F73)","v":24703.070303998218},{"$f":"IF($A73=\"\",IF($A72=\"\",\"\",SUM(F$38:F72)),C73*((1+'kalkulációs feltételek'!$A$56)^(B73-B72)-1))","v":148705.55252956305},19005292.253503826]
[37,"2024-09-15",19005292.253503826,{"$f":"IF(A74=\"\",IF(A73=\"\",\"\",SUM(D$38:D73)),IF(A74=$D$23*12,D$38+$D$21,D$38))","v":173408.62283356127},{"$f":"IF($A74=\"\",IF($A73=\"\",\"\",SUM(E$38:E73)),D74-F74)","v":24896.106805385964},{"$f":"IF($A74=\"\",IF($A73=\"\",\"\",SUM(F$38:F73)),C74*((1+'kalkulációs feltételek'!$A$56)^(B74-B73)-1))","v":148512.51602817531},18980396.146698441]
[38,"2024-10-15",18980396.146698441,{"$f":"IF(A75=\"\",IF(A74=\"\",\"\",SUM(D$38:D74)),IF(A75=$D$23*12,D$38+$D$21,D$38))","v":173408.62283356127},{"$f":"IF($A75=\"\",IF($A74=\"\",\"\",SUM(E$38:E74)),D75-F75)","v":29893.144460025069},{"$f":"IF($A75=\"\",IF($A74=\"\",\"\",SUM(F$38:F74)),C75*((1+'kalkulációs feltételek'!$A$56)^(B75-B74)-1))","v":143515.4783735362},18950503.002238415]
[39,"2024-11-15",18950503.002238415,{"$f":"IF(A76=\"\",IF(A75=\"\",\"\",SUM(D$38:D75)),IF(A76=$D$23*12,D$38+$D$21,D$38))","v":173408.62283356127},{"$f":"IF($A76=\"\",IF($A75=\"\",\"\",SUM(E$38:E75)),D76-F76)","v":25324.244897039142},{"$f":"IF($A76=\"\",IF($A75=\"\",\"\",SUM(F$38:F75)),C76*((1+'kalkulációs feltételek'!$A$56)^(B76-B75)-1))","v":148084.37793652213},18925178.757341377]
[40,"2024-12-15",18925178.757341377,{"$f":"IF(A77=\"\",IF(A76=\"\",\"\",SUM(D$38:D76)),IF(A77=$D$23*12,D$38+$D$21,D$38))","v":173408.62283356127},{"$f":"IF($A77=\"\",IF($A76=\"\",\"\",SUM(E$38:E76)),D77-F77)","v":30310.656823142694},{"$f":"IF($A77=\"\",IF($A76=\"\",\"\",SUM(F$38:F76)),C77*((1+'kalkulációs feltételek'!$A$56)^(B77-B76)-1))","v":143097.96601041858},18894868.100518234]
[41,"2025-01-15",18894868.100518234,{"$f":"IF(A78=\"\",IF(A77=\"\",\"\",SUM(D$38:D77)),IF(A78=$D$23*12,D$38+$D$21,D$38))","v":173408.62283356127},{"$f":"IF($A78=\"\",IF($A77=\"\",\"\",SUM(E$38:E77)),D78-F78)","v":25758.991131047776},{"$f":"IF($A78=\"\",IF($A77=\"\",\"\",SUM(F$38:F77)),C78*((1+'kalkulációs feltételek'!$A$56)^(B78-B77)-1))","v":147649.63170251349},18869109.109387185]
[42,"2025-02-15",18869109.109387185,{"$f":"IF(A79=\"\",IF(A78=\"\",\"\",SUM(D$38:D78)),IF(A79=$D$23*12,D$38+$D$21,D$38))","v":173408.62283356127},{"$f":"IF($A79=\"\",IF($A78=\"\",\"\",SUM(E$38:E78)),D79-F79)","v":25960.278884595173},{"$f":"IF($A79=\"\",IF($A78=\"\",\"\",SUM(F$38:F78)),C79*((1+'kalkulációs feltételek'!$A$56)^(B79-B78)-1))","v":147448.3439489661},18843148.830502592]
[43,"2025-03-15",18843148.830502592,{"$f":"IF(A80=\"\",IF(A79=\"\",\"\",SUM(D$38:D79)),IF(A80=$D$23*12,D$38+$D$21,D$38))","v":173408.62283356127},{"$f":"IF($A80=\"\",IF($A79=\"\",\"\",SUM(E$38:E79)),D80-F80)","v":40462.846453675214},{"$f":"IF($A80=\"\",IF($A79=\"\",\"\",SUM(F$38:F79)),C80*((1+'kalkulációs feltételek'!$A$56)^(B80-B79)-1))","v":132945.77637988605},18802685.984048918]
[44,"2025-04-15",18802685.984048918,{"$f":"IF(A81=\"\",IF(A80=\"\",\"\",SUM(D$38:D80)),IF(A81=$D$23*12,D$38+$D$21,D$38))","v":173408.62283356127},{"$f":"IF($A81=\"\",IF($A80=\"\",\"\",SUM(E$38:E80)),D81-F81)","v":26479.327228333335},{"$f":"IF($A81=\"\",IF($A80=\"\",\"\",SUM(F$38:F80)),C81*((1+'kalkulációs feltételek'!$A$56)^(B81-B80)-1))","v":146929.29560522793},18776206.656820584]
[45,"2025-05-15",18776206.656820584,{"$f":"IF(A82=\"\",IF(A81=\"\",\"\",SUM(D$38:D81)),IF(A82=$D$23*12,D$38+$D$21,D$38))","v":173408.62283356127},{"$f":"IF($A82=\"\",IF($A81=\"\",\"\",SUM(E$38:E81)),D82-F82)","v":31437.071788631758},{"$f":"IF($A82=\"\",IF($A81=\"\",\"\",SUM(F$38:F81)),C82*((1+'kalkulációs feltételek'!$A$56)^(B82-B81)-1))","v":141971.55104492951},18744769.585031953]
[46,"2025-06-15",18744769.585031953,{"$f":"IF(A83=\"\",IF(A82=\"\",\"\",SUM(D$38:D82)),IF(A83=$D$23*12,D$38+$D$21,D$38))","v":173408.62283356127},{"$f":"IF($A83=\"\",IF($A82=\"\",\"\",SUM(E$38:E82)),D83-F83)","v":26931.901701936353},{"$f":"IF($A83=\"\",IF($A82=\"\",\"\",SUM(F$38:F82)),C83*((1+'kalkulációs feltételek'!$A$56)^(B83-B82)-1))","v":146476.72113162492},18717837.683330018]
[47,"2025-07-15",18717837.683330018,{"$f":"IF(A84=\"\",IF(A83=\"\",\"\",SUM(D$38:D83)),IF(A84=$D$23*12,D$38+$D$21,D$38))","v":173408.62283356127},{"$f":"IF($A84=\"\",IF($A83=\"\",\"\",SUM(E$38:E83)),D84-F84)","v":31878.414060306532},{"$f":"IF($A84=\"\",IF($A83=\"\",\"\",SUM(F$38:F83)),C84*((1+'kalkulációs feltételek'!$A$56)^(B84-B83)-1))","v":141530.20877325474},18685959.269269712]
[48,"2025-08-15",18685959.269269712,{"$f":"IF(A85=\"\",IF(A84=\"\",\"\",SUM(D$38:D84)),IF(A85=$D$23*12,D$38+$D$21,D$38))","v":173408.62283356127},{"$f":"IF($A85=\"\",IF($A84=\"\",\"\",SUM(E$38:E84)),D85-F85)","v":27391.461483799299},{"$f":"IF($A85=\"\",IF($A84=\"\",\"\",SUM(F$38:F84)),C85*((1+'kalkulációs feltételek'!$A$56)^(B85-B84)-1))","v":146017.16134976197},18658567.807785913]
[49,"2025-09-15",18658567.807785913,{"$f":"IF(A86=\"\",IF(A85=\"\",\"\",SUM(D$38:D85)),IF(A86=$D$23*12,D$38+$D$21,D$38))","v":173408.62283356127},{"$f":"IF($A86=\"\",IF($A85=\"\",\"\",SUM(E$38:E85)),D86-F86)","v":27605.505804106855},{"$f":"IF($A86=\"\",IF($A85=\"\",\"\",SUM(F$38:F85)),C86*((1+'kalkulációs feltételek'!$A$56)^(B86-B85)-1))","v":145803.11702945441},18630962.301981807]
[50,"2025-10-15",18630962.301981807,{"$f":"IF(A87=\"\",IF(A86=\"\",\"\",SUM(D$38:D86)),IF(A87=$D$23*12,D$38+$D$21,D$38))","v":173408.62283356127},{"$f":"IF($A87=\"\",IF($A86=\"\",\"\",SUM(E$38:E86)),D87-F87)","v":32535.300345329655},{"$f":"IF($A87=\"\",IF($A86=\"\",\"\",SUM(F$38:F86)),C87*((1+'kalkulációs feltételek'!$A$56)^(B87-B86)-1))","v":140873.32248823161},18598427.001636475]
[51,"2025-11-15",18598427.001636475,{"$f":"IF(A88=\"\",IF(A87=\"\",\"\",SUM(D$38:D87)),IF(A88=$D$23*12,D$38+$D$21,D$38))","v":173408.62283356127},{"$f":"IF($A88=\"\",IF($A87=\"\",\"\",SUM(E$38:E87)),D88-F88)","v":28075.462399253098},{"$f":"IF($A88=\"\",IF($A87=\"\",\"\",SUM(F$38:F87)),C88*((1+'kalkulációs feltételek'!$A$56)^(B88-B87)-1))","v":145333.16043430817},18570351.539237224]
[52,"2025-12-15",18570351.539237224,{"$f":"IF(A89=\"\",IF(A88=\"\",\"\",SUM(D$38:D88)),IF(A89=$D$23*12,D$38+$D$21,D$38))","v":173408.62283356127},{"$f":"IF($A89=\"\",IF($A88=\"\",\"\",SUM(E$38:E88)),D89-F89)","v":32993.593341041822},{"$f":"IF($A89=\"\",IF($A88=\"\",\"\",SUM(F$38:F88)),C89*((1+'kalkulációs feltételek'!$A$56)^(B89-B88)-1))","v":140415.02949251945},18537357.945896182]
[53,"2026-01-15",18537357.945896182,{"$f":"IF(A90=\"\",IF(A89=\"\",\"\",SUM(D$38:D89)),IF(A90=$D$23*12,D$38+$D$21,D$38))","v":173408.62283356127},{"$f":"IF($A90=\"\",IF($A89=\"\",\"\",SUM(E$38:E89)),D90-F90)","v":28552.67258884036},{"$f":"IF($A90=\"\",IF($A89=\"\",\"\",SUM(F$38:F89)),C90*((1+'kalkulációs feltételek'!$A$56)^(B90-B89)-1))","v":144855.95024472091},18508805.273307342]
[54,"2026-02-15",18508805.273307342,{"$f":"IF(A91=\"\",IF(A90=\"\",\"\",SUM(D$38:D90)),IF(A91=$D$23*12,D$38+$D$21,D$38))","v":173408.62283356127},{"$f":"IF($A91=\"\",IF($A90=\"\",\"\",SUM(E$38:E90)),D91-F91)","v":28775.790928139555},{"$f":"IF($A91=\"\",IF($A90=\"\",\"\",SUM(F$38:F90)),C91*((1+'kalkulációs feltételek'!$A$56)^(B91-B90)-1))","v":144632.83190542171},18480029.482379202]
[55,"2026-03-15",18480029.482379202,{"$f":"IF(A92=\"\",IF(A91=\"\",\"\",SUM(D$38:D91)),IF(A92=$D$23*12,D$38+$D$21,D$38))","v":173408.62283356127},{"$f":"IF($A92=\"\",IF($A91=\"\",\"\",SUM(E$38:E91)),D92-F92)","v":43024.79531312891},{"$f":"IF($A92=\"\",IF($A91=\"\",\"\",SUM(F$38:F91)),C92*((1+'kalkulációs feltételek'!$A$56)^(B92-B91)-1))","v":130383.82752043236},18437004.687066074]
[56,"2026-04-15",18437004.687066074,{"$f":"IF(A93=\"\",IF(A92=\"\",\"\",SUM(D$38:D92)),IF(A93=$D$23*12,D$38+$D$21,D$38))","v":173408.62283356127},{"$f":"IF($A93=\"\",IF($A92=\"\",\"\",SUM(E$38:E92)),D93-F93)","v":29336.860212039814},{"$f":"IF($A93=\"\",IF($A92=\"\",\"\",SUM(F$38:F92)),C93*((1+'kalkulációs feltételek'!$A$56)^(B93-B92)-1))","v":144071.76262152146},18407667.826854035]
[57,"2026-05-15",18407667.826854035,{"$f":"IF(A94=\"\",IF(A93=\"\",\"\",SUM(D$38:D93)),IF(A94=$D$23*12,D$38+$D$21,D$38))","v":173408.62283356127},{"$f":"IF($A94=\"\",IF($A93=\"\",\"\",SUM(E$38:E93)),D94-F94)","v":34223.685201390967},{"$f":"IF($A94=\"\",IF($A93=\"\",\"\",SUM(F$38:F93)),C94*((1+'kalkulációs feltételek'!$A$56)^(B94-B93)-1))","v":139184.9376321703},18373444.141652644]
[58,"2026-06-15",18373444.141652644,{"$f":"IF(A95=\"\",IF(A94=\"\",\"\",SUM(D$38:D94)),IF(A95=$D$23*12,D$38+$D$21,D$38))","v":173408.62283356127},{"$f":"IF($A95=\"\",IF($A94=\"\",\"\",SUM(E$38:E94)),D95-F95)","v":29833.53957868999},{"$f":"IF($A95=\"\",IF($A94=\"\",\"\",SUM(F$38:F94)),C95*((1+'kalkulációs feltételek'!$A$56)^(B95-B94)-1))","v":143575.08325487128},18343610.602073953]
[59,"2026-07-15",18343610.602073953,{"$f":"IF(A96=\"\",IF(A95=\"\",\"\",SUM(D$38:D95)),IF(A96=$D$23*12,D$38+$D$21,D$38))","v":173408.62283356127},{"$f":"IF($A96=\"\",IF($A95=\"\",\"\",SUM(E$38:E95)),D96-F96)","v":34708.037750544347},{"$f":"IF($A96=\"\",IF($A95=\"\",\"\",SUM(F$38:F95)),C96*((1+'kalkulációs feltételek'!$A$56)^(B96-B95)-1))","v":138700.58508301692},18308902.564323407]
[60,"2026-08-15",18308902.564323407,{"$f":"IF(A97=\"\",IF(A96=\"\",\"\",SUM(D$38:D96)),IF(A97=$D$23*12,D$38+$D$21,D$38))","v":173408.62283356127},{"$f":"IF($A97=\"\",IF($A96=\"\",\"\",SUM(E$38:E96)),D97-F97)","v":30337.884995205473},{"$f":"IF($A97=\"\",IF($A96=\"\",\"\",SUM(F$38:F96)),C97*((1+'kalkulációs feltételek'!$A$56)^(B97-B96)-1))","v":143070.7378383558},18278564.679328199]
[61,"2026-09-15",18278564.679328199,{"$f":"IF(A98=\"\",IF(A97=\"\",\"\",SUM(D$38:D97)),IF(A98=$D$23*12,D$38+$D$21,D$38))","v":173408.62283356127},{"$f":"IF($A98=\"\",IF($A97=\"\",\"\",SUM(E$38:E97)),D98-F98)","v":30574.953469160711},{"$f":"IF($A98=\"\",IF($A97=\"\",\"\",SUM(F$38:F97)),C98*((1+'kalkulációs feltételek'!$A$56)^(B98-B97)-1))","v":142833.66936440056},18247989.725859039]
[62,"2026-10-15",18247989.725859039,{"$f":"IF(A99=\"\",IF(A98=\"\",\"\",SUM(D$38:D98)),IF(A99=$D$23*12,D$38+$D$21,D$38))","v":173408.62283356127},{"$f":"IF($A99=\"\",IF($A98=\"\",\"\",SUM(E$38:E98)),D99-F99)","v":35431.050889280508},{"$f":"IF($A99=\"\",IF($A98=\"\",\"\",SUM(F$38:F98)),C99*((1+'kalkulációs feltételek'!$A$56)^(B99-B98)-1))","v":137977.57194428076},18212558.674969759]
[63,"2026-11-15",18212558.674969759,{"$f":"IF(A100=\"\",IF(A99=\"\",\"\",SUM(D$38:D99)),IF(A100=$D$23*12,D$38+$D$21,D$38))","v":173408.62283356127},{"$f":"IF($A100=\"\",IF($A99=\"\",\"\",SUM(E$38:E99)),D100-F100)","v":31090.742316260992},{"$f":"IF($A100=\"\",IF($A99=\"\",\"\",SUM(F$38:F99)),C100*((1+'kalkulációs feltételek'!$A$56)^(B100-B99)-1))","v":142317.88051730028},18181467.932653498]
[64,"2026-12-15",18181467.932653498,{"$f":"IF(A101=\"\",IF(A100=\"\",\"\",SUM(D$38:D100)),IF(A101=$D$23*12,D$38+$D$21,D$38))","v":173408.62283356127},{"$f":"IF($A101=\"\",IF($A100=\"\",\"\",SUM(E$38:E100)),D101-F101)","v":35934.038650988485},{"$f":"IF($A101=\"\",IF($A100=\"\",\"\",SUM(F$38:F100)),C101*((1+'kalkulációs feltételek'!$A$56)^(B101-B100)-1))","v":137474.58418257278},18145533.894002508]
[65,"2027-01-15",18145533.894002508,{"$f":"IF(A102=\"\",IF(A101=\"\",\"\",SUM(D$38:D101)),IF(A102=$D$23*12,D$38+$D$21,D$38))","v":173408.62283356127},{"$f":"IF($A102=\"\",IF($A101=\"\",\"\",SUM(E$38:E101)),D102-F102)","v":31614.492160510243},{"$f":"IF($A102=\"\",IF($A101=\"\",\"\",SUM(F$38:F101)),C102*((1+'kalkulációs feltételek'!$A$56)^(B102-B101)-1))","v":141794.13067305103},18113919.401841998]
[{"$f":"IF(A102=\"\",\"\",IF(A102+1<=$D$23*12,A102+1,\"\"))","v":66},{"$f":"IF(A103=\"\",IF(A102 = $D$23*12,\"Összesen\",\"\"),EDATE(B102,1))","v":"2027-02-15"},{"$f":"IF($A103=\"\",\"\",G102)","v":18113919.401841998},{"$f":"IF(A103=\"\",IF(A102=\"\",\"\",SUM(D$38:D102)),IF(A103=$D$23*12,D$38+$D$21,D$38))","v":173408.62283356127},{"$f":"IF($A103=\"\",IF($A102=\"\",\"\",SUM(E$38:E102)),D103-F103)","v":31861.536389616726},{"$f":"IF($A103=\"\",IF($A102=\"\",\"\",SUM(F$38:F102)),C103*((1+'kalkulációs feltételek'!$A$56)^(B103-B102)-1))","v":141547.08644394454},{"$f":"IF($A103=\"\",\"\",C103-E103)","v":18082057.865452383}]
[67,"2027-03-15",18082057.865452383,{"$f":"IF(A104=\"\",IF(A103=\"\",\"\",SUM(D$38:D103)),IF(A104=$D$23*12,D$38+$D$21,D$38))","v":173408.62283356127},{"$f":"IF($A104=\"\",IF($A103=\"\",\"\",SUM(E$38:E103)),D104-F104)","v":45832.640544592985},{"$f":"IF($A104=\"\",IF($A103=\"\",\"\",SUM(F$38:F103)),C104*((1+'kalkulációs feltételek'!$A$56)^(B104-B103)-1))","v":127575.98228896828},18036225.224907789]
[68,"2027-04-15",18036225.224907789,{"$f":"IF(A105=\"\",IF(A104=\"\",\"\",SUM(D$38:D104)),IF(A105=$D$23*12,D$38+$D$21,D$38))","v":173408.62283356127},{"$f":"IF($A105=\"\",IF($A104=\"\",\"\",SUM(E$38:E104)),D105-F105)","v":32468.659792052727},{"$f":"IF($A105=\"\",IF($A104=\"\",\"\",SUM(F$38:F104)),C105*((1+'kalkulációs feltételek'!$A$56)^(B105-B104)-1))","v":140939.96304150854},18003756.565115735]
[69,"2027-05-15",18003756.565115735,{"$f":"IF(A106=\"\",IF(A105=\"\",\"\",SUM(D$38:D105)),IF(A106=$D$23*12,D$38+$D$21,D$38))","v":173408.62283356127},{"$f":"IF($A106=\"\",IF($A105=\"\",\"\",SUM(E$38:E105)),D106-F106)","v":37277.758335629187},{"$f":"IF($A106=\"\",IF($A105=\"\",\"\",SUM(F$38:F105)),C106*((1+'kalkulációs feltételek'!$A$56)^(B106-B105)-1))","v":136130.86449793208},17966478.806780107]
[70,"2027-06-15",17966478.806780107,{"$f":"IF(A107=\"\",IF(A106=\"\",\"\",SUM(D$38:D106)),IF(A107=$D$23*12,D$38+$D$21,D$38))","v":173408.62283356127},{"$f":"IF($A107=\"\",IF($A106=\"\",\"\",SUM(E$38:E106)),D107-F107)","v":33013.67724834496},{"$f":"IF($A107=\"\",IF($A106=\"\",\"\",SUM(F$38:F106)),C107*((1+'kalkulációs feltételek'!$A$56)^(B107-B106)-1))","v":140394.94558521631},17933465.129531763]
[71,"2027-07-15",17933465.129531763,{"$f":"IF(A108=\"\",IF(A107=\"\",\"\",SUM(D$38:D107)),IF(A108=$D$23*12,D$38+$D$21,D$38))","v":173408.62283356127},{"$f":"IF($A108=\"\",IF($A107=\"\",\"\",SUM(E$38:E107)),D108-F108)","v":37809.249297431437},{"$f":"IF($A108=\"\",IF($A107=\"\",\"\",SUM(F$38:F107)),C108*((1+'kalkulációs feltételek'!$A$56)^(B108-B107)-1))","v":135599.37353612983},17895655.880234331]
[72,"2027-08-15",17895655.880234331,{"$f":"IF(A109=\"\",IF(A108=\"\",\"\",SUM(D$38:D108)),IF(A109=$D$23*12,D$38+$D$21,D$38))","v":173408.62283356127},{"$f":"IF($A109=\"\",IF($A108=\"\",\"\",SUM(E$38:E108)),D109-F109)","v":33567.106833825412},{"$f":"IF($A109=\"\",IF($A108=\"\",\"\",SUM(F$38:F108)),C109*((1+'kalkulációs feltételek'!$A$56)^(B109-B108)-1))","v":139841.51599973586},17862088.773400504]
[73,"2027-09-15",17862088.773400504,{"$f":"IF(A110=\"\",IF(A109=\"\",\"\",SUM(D$38:D109)),IF(A110=$D$23*12,D$38+$D$21,D$38))","v":173408.62283356127},{"$f":"IF($A110=\"\",IF($A109=\"\",\"\",SUM(E$38:E109)),D110-F110)","v":33829.409324372973},{"$f":"IF($A110=\"\",IF($A109=\"\",\"\",SUM(F$38:F109)),C110*((1+'kalkulációs feltételek'!$A$56)^(B110-B109)-1))","v":139579.2135091883},17828259.36407613]
[74,"2027-10-15",17828259.36407613,{"$f":"IF(A111=\"\",IF(A110=\"\",\"\",SUM(D$38:D110)),IF(A111=$D$23*12,D$38+$D$21,D$38))","v":173408.62283356127},{"$f":"IF($A111=\"\",IF($A110=\"\",\"\",SUM(E$38:E110)),D111-F111)","v":38604.736158734158},{"$f":"IF($A111=\"\",IF($A110=\"\",\"\",SUM(F$38:F110)),C111*((1+'kalkulációs feltételek'!$A$56)^(B111-B110)-1))","v":134803.88667482711},17789654.627917398]
[75,"2027-11-15",17789654.627917398,{"$f":"IF(A112=\"\",IF(A111=\"\",\"\",SUM(D$38:D111)),IF(A112=$D$23*12,D$38+$D$21,D$38))","v":173408.62283356127},{"$f":"IF($A112=\"\",IF($A111=\"\",\"\",SUM(E$38:E111)),D112-F112)","v":34395.429412281053},{"$f":"IF($A112=\"\",IF($A111=\"\",\"\",SUM(F$38:F111)),C112*((1+'kalkulációs feltételek'!$A$56)^(B112-B111)-1))","v":139013.19342128022},17755259.198505118]
[76,"2027-12-15",17755259.198505118,{"$f":"IF(A113=\"\",IF(A112=\"\",\"\",SUM(D$38:D112)),IF(A113=$D$23*12,D$38+$D$21,D$38))","v":173408.62283356127},{"$f":"IF($A113=\"\",IF($A112=\"\",\"\",SUM(E$38:E112)),D113-F113)","v":39156.708499158325},{"$f":"IF($A113=\"\",IF($A112=\"\",\"\",SUM(F$38:F112)),C113*((1+'kalkulációs feltételek'!$A$56)^(B113-B112)-1))","v":134251.91433440294},17716102.490005959]
[77,"2028-01-15",17716102.490005959,{"$f":"IF(A114=\"\",IF(A113=\"\",\"\",SUM(D$38:D113)),IF(A114=$D$23*12,D$38+$D$21,D$38))","v":173408.62283356127},{"$f":"IF($A114=\"\",IF($A113=\"\",\"\",SUM(E$38:E113)),D114-F114)","v":34970.185796701582},{"$f":"IF($A114=\"\",IF($A113=\"\",\"\",SUM(F$38:F113)),C114*((1+'kalkulációs feltételek'!$A$56)^(B114-B113)-1))","v":138438.43703685969},17681132.304209258]
[78,"2028-02-15",17681132.304209258,{"$f":"IF(A115=\"\",IF(A114=\"\",\"\",SUM(D$38:D114)),IF(A115=$D$23*12,D$38+$D$21,D$38))","v":173408.62283356127},{"$f":"IF($A115=\"\",IF($A114=\"\",\"\",SUM(E$38:E114)),D115-F115)","v":35243.452327379811},{"$f":"IF($A115=\"\",IF($A114=\"\",\"\",SUM(F$38:F114)),C115*((1+'kalkulációs feltételek'!$A$56)^(B115-B114)-1))","v":138165.17050618146},17645888.85188188]
[79,"2028-03-15",17645888.85188188,{"$f":"IF(A116=\"\",IF(A115=\"\",\"\",SUM(D$38:D115)),IF(A116=$D$23*12,D$38+$D$21,D$38))","v":173408.62283356127},{"$f":"IF($A116=\"\",IF($A115=\"\",\"\",SUM(E$38:E115)),D116-F116)","v":44447.394395075389},{"$f":"IF($A116=\"\",IF($A115=\"\",\"\",SUM(F$38:F115)),C116*((1+'kalkulációs feltételek'!$A$56)^(B116-B115)-1))","v":128961.22843848588},17601441.457486805]
[80,"2028-04-15",17601441.457486805,{"$f":"IF(A117=\"\",IF(A116=\"\",\"\",SUM(D$38:D116)),IF(A117=$D$23*12,D$38+$D$21,D$38))","v":173408.62283356127},{"$f":"IF($A117=\"\",IF($A116=\"\",\"\",SUM(E$38:E116)),D117-F117)","v":35866.178249891498},{"$f":"IF($A117=\"\",IF($A116=\"\",\"\",SUM(F$38:F116)),C117*((1+'kalkulációs feltételek'!$A$56)^(B117-B116)-1))","v":137542.44458366977},17565575.279236913]
[81,"2028-05-15",17565575.279236913,{"$f":"IF(A118=\"\",IF(A117=\"\",\"\",SUM(D$38:D117)),IF(A118=$D$23*12,D$38+$D$21,D$38))","v":173408.62283356127},{"$f":"IF($A118=\"\",IF($A117=\"\",\"\",SUM(E$38:E117)),D118-F118)","v":40590.955614083738},{"$f":"IF($A118=\"\",IF($A117=\"\",\"\",SUM(F$38:F117)),C118*((1+'kalkulációs feltételek'!$A$56)^(B118-B117)-1))","v":132817.66721947753},17524984.32362283]
[82,"2028-06-15",17524984.32362283,{"$f":"IF(A119=\"\",IF(A118=\"\",\"\",SUM(D$38:D118)),IF(A119=$D$23*12,D$38+$D$21,D$38))","v":173408.62283356127},{"$f":"IF($A119=\"\",IF($A118=\"\",\"\",SUM(E$38:E118)),D119-F119)","v":36463.635061761801},{"$f":"IF($A119=\"\",IF($A118=\"\",\"\",SUM(F$38:F118)),C119*((1+'kalkulációs feltételek'!$A$56)^(B119-B118)-1))","v":136944.98777179947},17488520.688561067]
[83,"2028-07-15",17488520.688561067,{"$f":"IF(A120=\"\",IF(A119=\"\",\"\",SUM(D$38:D119)),IF(A120=$D$23*12,D$38+$D$21,D$38))","v":173408.62283356127},{"$f":"IF($A120=\"\",IF($A119=\"\",\"\",SUM(E$38:E119)),D120-F120)","v":41173.584467362147},{"$f":"IF($A120=\"\",IF($A119=\"\",\"\",SUM(F$38:F119)),C120*((1+'kalkulációs feltételek'!$A$56)^(B120-B119)-1))","v":132235.03836619912},17447347.104093704]
[84,"2028-08-15",17447347.104093704,{"$f":"IF(A121=\"\",IF(A120=\"\",\"\",SUM(D$38:D120)),IF(A121=$D$23*12,D$38+$D$21,D$38))","v":173408.62283356127},{"$f":"IF($A121=\"\",IF($A120=\"\",\"\",SUM(E$38:E120)),D121-F121)","v":37070.313383563276},{"$f":"IF($A121=\"\",IF($A120=\"\",\"\",SUM(F$38:F120)),C121*((1+'kalkulációs feltételek'!$A$56)^(B121-B120)-1))","v":136338.30944999799},17410276.79071014]
[85,"2028-09-15",17410276.79071014,{"$f":"IF(A122=\"\",IF(A121=\"\",\"\",SUM(D$38:D121)),IF(A122=$D$23*12,D$38+$D$21,D$38))","v":173408.62283356127},{"$f":"IF($A122=\"\",IF($A121=\"\",\"\",SUM(E$38:E121)),D122-F122)","v":37359.990881657577},{"$f":"IF($A122=\"\",IF($A121=\"\",\"\",SUM(F$38:F121)),C122*((1+'kalkulációs feltételek'!$A$56)^(B122-B121)-1))","v":136048.63195190369},17372916.799828481]
[86,"2028-10-15",17372916.799828481,{"$f":"IF(A123=\"\",IF(A122=\"\",\"\",SUM(D$38:D122)),IF(A123=$D$23*12,D$38+$D$21,D$38))","v":173408.62283356127},{"$f":"IF($A123=\"\",IF($A122=\"\",\"\",SUM(E$38:E122)),D123-F123)","v":42047.694115288759},{"$f":"IF($A123=\"\",IF($A122=\"\",\"\",SUM(F$38:F122)),C123*((1+'kalkulációs feltételek'!$A$56)^(B123-B122)-1))","v":131360.92871827251},17330869.105713192]
[87,"2028-11-15",17330869.105713192,{"$f":"IF(A124=\"\",IF(A123=\"\",\"\",SUM(D$38:D123)),IF(A124=$D$23*12,D$38+$D$21,D$38))","v":173408.62283356127},{"$f":"IF($A124=\"\",IF($A123=\"\",\"\",SUM(E$38:E123)),D124-F124)","v":37980.504101531638},{"$f":"IF($A124=\"\",IF($A123=\"\",\"\",SUM(F$38:F123)),C124*((1+'kalkulációs feltételek'!$A$56)^(B124-B123)-1))","v":135428.11873202963},17292888.601611659]
[88,"2028-12-15",17292888.601611659,{"$f":"IF(A125=\"\",IF(A124=\"\",\"\",SUM(D$38:D124)),IF(A125=$D$23*12,D$38+$D$21,D$38))","v":173408.62283356127},{"$f":"IF($A125=\"\",IF($A124=\"\",\"\",SUM(E$38:E124)),D125-F125)","v":42652.807152007823},{"$f":"IF($A125=\"\",IF($A124=\"\",\"\",SUM(F$38:F124)),C125*((1+'kalkulációs feltételek'!$A$56)^(B125-B124)-1))","v":130755.81568155345},17250235.794459652]
[89,"2029-01-15",17250235.794459652,{"$f":"IF(A126=\"\",IF(A125=\"\",\"\",SUM(D$38:D125)),IF(A126=$D$23*12,D$38+$D$21,D$38))","v":173408.62283356127},{"$f":"IF($A126=\"\",IF($A125=\"\",\"\",SUM(E$38:E125)),D126-F126)","v":38610.594697888475},{"$f":"IF($A126=\"\",IF($A125=\"\",\"\",SUM(F$38:F125)),C126*((1+'kalkulációs feltételek'!$A$56)^(B126-B125)-1))","v":134798.02813567279},17211625.199761763]
[90,"2029-02-15",17211625.199761763,{"$f":"IF(A127=\"\",IF(A126=\"\",\"\",SUM(D$38:D126)),IF(A127=$D$23*12,D$38+$D$21,D$38))","v":173408.62283356127},{"$f":"IF($A127=\"\",IF($A126=\"\",\"\",SUM(E$38:E126)),D127-F127)","v":38912.308372555621},{"$f":"IF($A127=\"\",IF($A126=\"\",\"\",SUM(F$38:F126)),C127*((1+'kalkulációs feltételek'!$A$56)^(B127-B126)-1))","v":134496.31446100565},17172712.891389206]
[91,"2029-03-15",17172712.891389206,{"$f":"IF(A128=\"\",IF(A127=\"\",\"\",SUM(D$38:D127)),IF(A128=$D$23*12,D$38+$D$21,D$38))","v":173408.62283356127},{"$f":"IF($A128=\"\",IF($A127=\"\",\"\",SUM(E$38:E127)),D128-F128)","v":52248.424586922381},{"$f":"IF($A128=\"\",IF($A127=\"\",\"\",SUM(F$38:F127)),C128*((1+'kalkulációs feltételek'!$A$56)^(B128-B127)-1))","v":121160.19824663889},17120464.466802284]
[92,"2029-04-15",17120464.466802284,{"$f":"IF(A129=\"\",IF(A128=\"\",\"\",SUM(D$38:D128)),IF(A129=$D$23*12,D$38+$D$21,D$38))","v":173408.62283356127},{"$f":"IF($A129=\"\",IF($A128=\"\",\"\",SUM(E$38:E128)),D129-F129)","v":39624.663101659506},{"$f":"IF($A129=\"\",IF($A128=\"\",\"\",SUM(F$38:F128)),C129*((1+'kalkulációs feltételek'!$A$56)^(B129-B128)-1))","v":133783.95973190176},17080839.803700626]
[93,"2029-05-15",17080839.803700626,{"$f":"IF(A130=\"\",IF(A129=\"\",\"\",SUM(D$38:D129)),IF(A130=$D$23*12,D$38+$D$21,D$38))","v":173408.62283356127},{"$f":"IF($A130=\"\",IF($A129=\"\",\"\",SUM(E$38:E129)),D130-F130)","v":44256.160656093081},{"$f":"IF($A130=\"\",IF($A129=\"\",\"\",SUM(F$38:F129)),C130*((1+'kalkulációs feltételek'!$A$56)^(B130-B129)-1))","v":129152.46217746819},17036583.643044531]
[94,"2029-06-15",17036583.643044531,{"$f":"IF(A131=\"\",IF(A130=\"\",\"\",SUM(D$38:D130)),IF(A131=$D$23*12,D$38+$D$21,D$38))","v":173408.62283356127},{"$f":"IF($A131=\"\",IF($A130=\"\",\"\",SUM(E$38:E130)),D131-F131)","v":40280.130642837845},{"$f":"IF($A131=\"\",IF($A130=\"\",\"\",SUM(F$38:F130)),C131*((1+'kalkulációs feltételek'!$A$56)^(B131-B130)-1))","v":133128.49219072342},16996303.512401693]
[95,"2029-07-15",16996303.512401693,{"$f":"IF(A132=\"\",IF(A131=\"\",\"\",SUM(D$38:D131)),IF(A132=$D$23*12,D$38+$D$21,D$38))","v":173408.62283356127},{"$f":"IF($A132=\"\",IF($A131=\"\",\"\",SUM(E$38:E131)),D132-F132)","v":44895.360501655916},{"$f":"IF($A132=\"\",IF($A131=\"\",\"\",SUM(F$38:F131)),C132*((1+'kalkulációs feltételek'!$A$56)^(B132-B131)-1))","v":128513.26233190535},16951408.151900038]
[96,"2029-08-15",16951408.151900038,{"$f":"IF(A133=\"\",IF(A132=\"\",\"\",SUM(D$38:D132)),IF(A133=$D$23*12,D$38+$D$21,D$38))","v":173408.62283356127},{"$f":"IF($A133=\"\",IF($A132=\"\",\"\",SUM(E$38:E132)),D133-F133)","v":40945.715066643403},{"$f":"IF($A133=\"\",IF($A132=\"\",\"\",SUM(F$38:F132)),C133*((1+'kalkulációs feltételek'!$A$56)^(B133-B132)-1))","v":132462.90776691787},16910462.436833397]
[97,"2029-09-15",16910462.436833397,{"$f":"IF(A134=\"\",IF(A133=\"\",\"\",SUM(D$38:D133)),IF(A134=$D$23*12,D$38+$D$21,D$38))","v":173408.62283356127},{"$f":"IF($A134=\"\",IF($A133=\"\",\"\",SUM(E$38:E133)),D134-F134)","v":41265.676006154768},{"$f":"IF($A134=\"\",IF($A133=\"\",\"\",SUM(F$38:F133)),C134*((1+'kalkulációs feltételek'!$A$56)^(B134-B133)-1))","v":132142.9468274065},16869196.760827243]
[98,"2029-10-15",16869196.760827243,{"$f":"IF(A135=\"\",IF(A134=\"\",\"\",SUM(D$38:D134)),IF(A135=$D$23*12,D$38+$D$21,D$38))","v":173408.62283356127},{"$f":"IF($A135=\"\",IF($A134=\"\",\"\",SUM(E$38:E134)),D135-F135)","v":45856.446145797556},{"$f":"IF($A135=\"\",IF($A134=\"\",\"\",SUM(F$38:F134)),C135*((1+'kalkulációs feltételek'!$A$56)^(B135-B134)-1))","v":127552.17668776371},16823340.314681444]
[99,"2029-11-15",16823340.314681444,{"$f":"IF(A136=\"\",IF(A135=\"\",\"\",SUM(D$38:D135)),IF(A136=$D$23*12,D$38+$D$21,D$38))","v":173408.62283356127},{"$f":"IF($A136=\"\",IF($A135=\"\",\"\",SUM(E$38:E135)),D136-F136)","v":41946.471933411056},{"$f":"IF($A136=\"\",IF($A135=\"\",\"\",SUM(F$38:F135)),C136*((1+'kalkulációs feltételek'!$A$56)^(B136-B135)-1))","v":131462.15090015021},16781393.842748035]
[100,"2029-12-15",16781393.842748035,{"$f":"IF(A137=\"\",IF(A136=\"\",\"\",SUM(D$38:D136)),IF(A137=$D$23*12,D$38+$D$21,D$38))","v":173408.62283356127},{"$f":"IF($A137=\"\",IF($A136=\"\",\"\",SUM(E$38:E136)),D137-F137)","v":46520.345765875929},{"$f":"IF($A137=\"\",IF($A136=\"\",\"\",SUM(F$38:F136)),C137*((1+'kalkulációs feltételek'!$A$56)^(B137-B136)-1))","v":126888.27706768534},16734873.496982159]
[101,"2030-01-15",16734873.496982159,{"$f":"IF(A138=\"\",IF(A137=\"\",\"\",SUM(D$38:D137)),IF(A138=$D$23*12,D$38+$D$21,D$38))","v":173408.62283356127},{"$f":"IF($A138=\"\",IF($A137=\"\",\"\",SUM(E$38:E137)),D138-F138)","v":42637.775676930411},{"$f":"IF($A138=\"\",IF($A137=\"\",\"\",SUM(F$38:F137)),C138*((1+'kalkulációs feltételek'!$A$56)^(B138-B137)-1))","v":130770.84715663086},16692235.721305229]
[102,"2030-02-15",16692235.721305229,{"$f":"IF(A139=\"\",IF(A138=\"\",\"\",SUM(D$38:D138)),IF(A139=$D$23*12,D$38+$D$21,D$38))","v":173408.62283356127},{"$f":"IF($A139=\"\",IF($A138=\"\",\"\",SUM(E$38:E138)),D139-F139)","v":42970.958837660728},{"$f":"IF($A139=\"\",IF($A138=\"\",\"\",SUM(F$38:F138)),C139*((1+'kalkulációs feltételek'!$A$56)^(B139-B138)-1))","v":130437.66399590054},16649264.762467569]
[103,"2030-03-15",16649264.762467569,{"$f":"IF(A140=\"\",IF(A139=\"\",\"\",SUM(D$38:D139)),IF(A140=$D$23*12,D$38+$D$21,D$38))","v":173408.62283356127},{"$f":"IF($A140=\"\",IF($A139=\"\",\"\",SUM(E$38:E139)),D140-F140)","v":55941.555629937633},{"$f":"IF($A140=\"\",IF($A139=\"\",\"\",SUM(F$38:F139)),C140*((1+'kalkulációs feltételek'!$A$56)^(B140-B139)-1))","v":117467.06720362364},16593323.206837632]
[104,"2030-04-15",16593323.206837632,{"$f":"IF(A141=\"\",IF(A140=\"\",\"\",SUM(D$38:D140)),IF(A141=$D$23*12,D$38+$D$21,D$38))","v":173408.62283356127},{"$f":"IF($A141=\"\",IF($A140=\"\",\"\",SUM(E$38:E140)),D141-F141)","v":43743.888093065791},{"$f":"IF($A141=\"\",IF($A140=\"\",\"\",SUM(F$38:F140)),C141*((1+'kalkulációs feltételek'!$A$56)^(B141-B140)-1))","v":129664.73474049548},16549579.318744566]
[105,"2030-05-15",16549579.318744566,{"$f":"IF(A142=\"\",IF(A141=\"\",\"\",SUM(D$38:D141)),IF(A142=$D$23*12,D$38+$D$21,D$38))","v":173408.62283356127},{"$f":"IF($A142=\"\",IF($A141=\"\",\"\",SUM(E$38:E141)),D142-F142)","v":48273.152822649528},{"$f":"IF($A142=\"\",IF($A141=\"\",\"\",SUM(F$38:F141)),C142*((1+'kalkulációs feltételek'!$A$56)^(B142-B141)-1))","v":125135.47001091174},16501306.165921917]
[106,"2030-06-15",16501306.165921917,{"$f":"IF(A143=\"\",IF(A142=\"\",\"\",SUM(D$38:D142)),IF(A143=$D$23*12,D$38+$D$21,D$38))","v":173408.62283356127},{"$f":"IF($A143=\"\",IF($A142=\"\",\"\",SUM(E$38:E142)),D143-F143)","v":44462.93424513645},{"$f":"IF($A143=\"\",IF($A142=\"\",\"\",SUM(F$38:F142)),C143*((1+'kalkulációs feltételek'!$A$56)^(B143-B142)-1))","v":128945.68858842482},16456843.231676782]
[107,"2030-07-15",16456843.231676782,{"$f":"IF(A144=\"\",IF(A143=\"\",\"\",SUM(D$38:D143)),IF(A144=$D$23*12,D$38+$D$21,D$38))","v":173408.62283356127},{"$f":"IF($A144=\"\",IF($A143=\"\",\"\",SUM(E$38:E143)),D144-F144)","v":48974.353355829022},{"$f":"IF($A144=\"\",IF($A143=\"\",\"\",SUM(F$38:F143)),C144*((1+'kalkulációs feltételek'!$A$56)^(B144-B143)-1))","v":124434.26947773225},16407868.878320953]
[108,"2030-08-15",16407868.878320953,{"$f":"IF(A145=\"\",IF(A144=\"\",\"\",SUM(D$38:D144)),IF(A145=$D$23*12,D$38+$D$21,D$38))","v":173408.62283356127},{"$f":"IF($A145=\"\",IF($A144=\"\",\"\",SUM(E$38:E144)),D145-F145)","v":45193.078590583653},{"$f":"IF($A145=\"\",IF($A144=\"\",\"\",SUM(F$38:F144)),C145*((1+'kalkulációs feltételek'!$A$56)^(B145-B144)-1))","v":128215.54424297762},16362675.79973037]
[109,"2030-09-15",16362675.79973037,{"$f":"IF(A146=\"\",IF(A145=\"\",\"\",SUM(D$38:D145)),IF(A146=$D$23*12,D$38+$D$21,D$38))","v":173408.62283356127},{"$f":"IF($A146=\"\",IF($A145=\"\",\"\",SUM(E$38:E145)),D146-F146)","v":45546.2295823717},{"$f":"IF($A146=\"\",IF($A145=\"\",\"\",SUM(F$38:F145)),C146*((1+'kalkulációs feltételek'!$A$56)^(B146-B145)-1))","v":127862.39325118957},16317129.570147999]
[110,"2030-10-15",16317129.570147999,{"$f":"IF(A147=\"\",IF(A146=\"\",\"\",SUM(D$38:D146)),IF(A147=$D$23*12,D$38+$D$21,D$38))","v":173408.62283356127},{"$f":"IF($A147=\"\",IF($A146=\"\",\"\",SUM(E$38:E146)),D147-F147)","v":50030.762969972362},{"$f":"IF($A147=\"\",IF($A146=\"\",\"\",SUM(F$38:F146)),C147*((1+'kalkulációs feltételek'!$A$56)^(B147-B146)-1))","v":123377.85986358891},16267098.807178026]
[111,"2030-11-15",16267098.807178026,{"$f":"IF(A148=\"\",IF(A147=\"\",\"\",SUM(D$38:D147)),IF(A148=$D$23*12,D$38+$D$21,D$38))","v":173408.62283356127},{"$f":"IF($A148=\"\",IF($A147=\"\",\"\",SUM(E$38:E147)),D148-F148)","v":46293.094163511618},{"$f":"IF($A148=\"\",IF($A147=\"\",\"\",SUM(F$38:F147)),C148*((1+'kalkulációs feltételek'!$A$56)^(B148-B147)-1))","v":127115.52867004965},16220805.713014515]
[112,"2030-12-15",16220805.713014515,{"$f":"IF(A149=\"\",IF(A148=\"\",\"\",SUM(D$38:D148)),IF(A149=$D$23*12,D$38+$D$21,D$38))","v":173408.62283356127},{"$f":"IF($A149=\"\",IF($A148=\"\",\"\",SUM(E$38:E148)),D149-F149)","v":50759.091521623835},{"$f":"IF($A149=\"\",IF($A148=\"\",\"\",SUM(F$38:F148)),C149*((1+'kalkulációs feltételek'!$A$56)^(B149-B148)-1))","v":122649.53131193743},16170046.621492891]
[113,"2031-01-15",16170046.621492891,{"$f":"IF(A150=\"\",IF(A149=\"\",\"\",SUM(D$38:D149)),IF(A150=$D$23*12,D$38+$D$21,D$38))","v":173408.62283356127},{"$f":"IF($A150=\"\",IF($A149=\"\",\"\",SUM(E$38:E149)),D150-F150)","v":47051.48630449413},{"$f":"IF($A150=\"\",IF($A149=\"\",\"\",SUM(F$38:F149)),C150*((1+'kalkulációs feltételek'!$A$56)^(B150-B149)-1))","v":126357.13652906714},16122995.135188397]
[114,"2031-02-15",16122995.135188397,{"$f":"IF(A151=\"\",IF(A150=\"\",\"\",SUM(D$38:D150)),IF(A151=$D$23*12,D$38+$D$21,D$38))","v":173408.62283356127},{"$f":"IF($A151=\"\",IF($A150=\"\",\"\",SUM(E$38:E150)),D151-F151)","v":47419.159398953241},{"$f":"IF($A151=\"\",IF($A150=\"\",\"\",SUM(F$38:F150)),C151*((1+'kalkulációs feltételek'!$A$56)^(B151-B150)-1))","v":125989.46343460803},16075575.975789445]
[115,"2031-03-15",16075575.975789445,{"$f":"IF(A152=\"\",IF(A151=\"\",\"\",SUM(D$38:D151)),IF(A152=$D$23*12,D$38+$D$21,D$38))","v":173408.62283356127},{"$f":"IF($A152=\"\",IF($A151=\"\",\"\",SUM(E$38:E151)),D152-F152)","v":59989.154140750004},{"$f":"IF($A152=\"\",IF($A151=\"\",\"\",SUM(F$38:F151)),C152*((1+'kalkulációs feltételek'!$A$56)^(B152-B151)-1))","v":113419.46869281126},16015586.821648695]
[116,"2031-04-15",16015586.821648695,{"$f":"IF(A153=\"\",IF(A152=\"\",\"\",SUM(D$38:D152)),IF(A153=$D$23*12,D$38+$D$21,D$38))","v":173408.62283356127},{"$f":"IF($A153=\"\",IF($A152=\"\",\"\",SUM(E$38:E152)),D153-F153)","v":48258.47713600006},{"$f":"IF($A153=\"\",IF($A152=\"\",\"\",SUM(F$38:F152)),C153*((1+'kalkulációs feltételek'!$A$56)^(B153-B152)-1))","v":125150.14569756121},15967328.344512694]
[117,"2031-05-15",15967328.344512694,{"$f":"IF(A154=\"\",IF(A153=\"\",\"\",SUM(D$38:D153)),IF(A154=$D$23*12,D$38+$D$21,D$38))","v":173408.62283356127},{"$f":"IF($A154=\"\",IF($A153=\"\",\"\",SUM(E$38:E153)),D154-F154)","v":52675.696713435493},{"$f":"IF($A154=\"\",IF($A153=\"\",\"\",SUM(F$38:F153)),C154*((1+'kalkulációs feltételek'!$A$56)^(B154-B153)-1))","v":120732.92612012578},15914652.647799257]
[118,"2031-06-15",15914652.647799257,{"$f":"IF(A155=\"\",IF(A154=\"\",\"\",SUM(D$38:D154)),IF(A155=$D$23*12,D$38+$D$21,D$38))","v":173408.62283356127},{"$f":"IF($A155=\"\",IF($A154=\"\",\"\",SUM(E$38:E154)),D155-F155)","v":49047.204186953022},{"$f":"IF($A155=\"\",IF($A154=\"\",\"\",SUM(F$38:F154)),C155*((1+'kalkulációs feltételek'!$A$56)^(B155-B154)-1))","v":124361.41864660825},15865605.443612304]
[119,"2031-07-15",15865605.443612304,{"$f":"IF(A156=\"\",IF(A155=\"\",\"\",SUM(D$38:D155)),IF(A156=$D$23*12,D$38+$D$21,D$38))","v":173408.62283356127},{"$f":"IF($A156=\"\",IF($A155=\"\",\"\",SUM(E$38:E155)),D156-F156)","v":53444.848772825077},{"$f":"IF($A156=\"\",IF($A155=\"\",\"\",SUM(F$38:F155)),C156*((1+'kalkulációs feltételek'!$A$56)^(B156-B155)-1))","v":119963.77406073619},15812160.594839478]
[120,"2031-08-15",15812160.594839478,{"$f":"IF(A157=\"\",IF(A156=\"\",\"\",SUM(D$38:D156)),IF(A157=$D$23*12,D$38+$D$21,D$38))","v":173408.62283356127},{"$f":"IF($A157=\"\",IF($A156=\"\",\"\",SUM(E$38:E156)),D157-F157)","v":49848.104928436936},{"$f":"IF($A157=\"\",IF($A156=\"\",\"\",SUM(F$38:F156)),C157*((1+'kalkulációs feltételek'!$A$56)^(B157-B156)-1))","v":123560.51790512433},15762312.48991104]
[121,"2031-09-15",15762312.48991104,{"$f":"IF(A158=\"\",IF(A157=\"\",\"\",SUM(D$38:D157)),IF(A158=$D$23*12,D$38+$D$21,D$38))","v":173408.62283356127},{"$f":"IF($A158=\"\",IF($A157=\"\",\"\",SUM(E$38:E157)),D158-F158)","v":50237.631560461974},{"$f":"IF($A158=\"\",IF($A157=\"\",\"\",SUM(F$38:F157)),C158*((1+'kalkulációs feltételek'!$A$56)^(B158-B157)-1))","v":123170.99127309929},15712074.858350579]
[122,"2031-10-15",15712074.858350579,{"$f":"IF(A159=\"\",IF(A158=\"\",\"\",SUM(D$38:D158)),IF(A159=$D$23*12,D$38+$D$21,D$38))","v":173408.62283356127},{"$f":"IF($A159=\"\",IF($A158=\"\",\"\",SUM(E$38:E158)),D159-F159)","v":54605.731570976684},{"$f":"IF($A159=\"\",IF($A158=\"\",\"\",SUM(F$38:F158)),C159*((1+'kalkulációs feltételek'!$A$56)^(B159-B158)-1))","v":118802.89126258458},15657469.126779603]
[123,"2031-11-15",15657469.126779603,{"$f":"IF(A160=\"\",IF(A159=\"\",\"\",SUM(D$38:D159)),IF(A160=$D$23*12,D$38+$D$21,D$38))","v":173408.62283356127},{"$f":"IF($A160=\"\",IF($A159=\"\",\"\",SUM(E$38:E159)),D160-F160)","v":51056.906078307642},{"$f":"IF($A160=\"\",IF($A159=\"\",\"\",SUM(F$38:F159)),C160*((1+'kalkulációs feltételek'!$A$56)^(B160-B159)-1))","v":122351.71675525363},15606412.220701296]
[124,"2031-12-15",15606412.220701296,{"$f":"IF(A161=\"\",IF(A160=\"\",\"\",SUM(D$38:D160)),IF(A161=$D$23*12,D$38+$D$21,D$38))","v":173408.62283356127},{"$f":"IF($A161=\"\",IF($A160=\"\",\"\",SUM(E$38:E160)),D161-F161)","v":55404.672956142895},{"$f":"IF($A161=\"\",IF($A160=\"\",\"\",SUM(F$38:F160)),C161*((1+'kalkulációs feltételek'!$A$56)^(B161-B160)-1))","v":118003.94987741837},15551007.547745153]
[125,"2032-01-15",15551007.547745153,{"$f":"IF(A162=\"\",IF(A161=\"\",\"\",SUM(D$38:D161)),IF(A162=$D$23*12,D$38+$D$21,D$38))","v":173408.62283356127},{"$f":"IF($A162=\"\",IF($A161=\"\",\"\",SUM(E$38:E161)),D162-F162)","v":51888.825774771336},{"$f":"IF($A162=\"\",IF($A161=\"\",\"\",SUM(F$38:F161)),C162*((1+'kalkulációs feltételek'!$A$56)^(B162-B161)-1))","v":121519.79705878993},15499118.721970381]
[126,"2032-02-15",15499118.721970381,{"$f":"IF(A163=\"\",IF(A162=\"\",\"\",SUM(D$38:D162)),IF(A163=$D$23*12,D$38+$D$21,D$38))","v":173408.62283356127},{"$f":"IF($A163=\"\",IF($A162=\"\",\"\",SUM(E$38:E162)),D163-F163)","v":52294.299153805448},{"$f":"IF($A163=\"\",IF($A162=\"\",\"\",SUM(F$38:F162)),C163*((1+'kalkulációs feltételek'!$A$56)^(B163-B162)-1))","v":121114.32367975582},15446824.422816576]
[127,"2032-03-15",15446824.422816576,{"$f":"IF(A164=\"\",IF(A163=\"\",\"\",SUM(D$38:D163)),IF(A164=$D$23*12,D$38+$D$21,D$38))","v":173408.62283356127},{"$f":"IF($A164=\"\",IF($A163=\"\",\"\",SUM(E$38:E163)),D164-F164)","v":60518.789413377046},{"$f":"IF($A164=\"\",IF($A163=\"\",\"\",SUM(F$38:F163)),C164*((1+'kalkulációs feltételek'!$A$56)^(B164-B163)-1))","v":112889.83342018422},15386305.633403199]
[128,"2032-04-15",15386305.633403199,{"$f":"IF(A165=\"\",IF(A164=\"\",\"\",SUM(D$38:D164)),IF(A165=$D$23*12,D$38+$D$21,D$38))","v":173408.62283356127},{"$f":"IF($A165=\"\",IF($A164=\"\",\"\",SUM(E$38:E164)),D165-F165)","v":53175.851271002321},{"$f":"IF($A165=\"\",IF($A164=\"\",\"\",SUM(F$38:F164)),C165*((1+'kalkulációs feltételek'!$A$56)^(B165-B164)-1))","v":120232.77156255895},15333129.782132197]
[129,"2032-05-15",15333129.782132197,{"$f":"IF(A166=\"\",IF(A165=\"\",\"\",SUM(D$38:D165)),IF(A166=$D$23*12,D$38+$D$21,D$38))","v":173408.62283356127},{"$f":"IF($A166=\"\",IF($A165=\"\",\"\",SUM(E$38:E165)),D166-F166)","v":57471.029190185611},{"$f":"IF($A166=\"\",IF($A165=\"\",\"\",SUM(F$38:F165)),C166*((1+'kalkulációs feltételek'!$A$56)^(B166-B165)-1))","v":115937.59364337566},15275658.752942011]
[{"$f":"IF(A166=\"\",\"\",IF(A166+1<=$D$23*12,A166+1,\"\"))","v":130},{"$f":"IF(A167=\"\",IF(A166 = $D$23*12,\"Összesen\",\"\"),EDATE(B166,1))","v":"2032-06-15"},{"$f":"IF($A167=\"\",\"\",G166)","v":15275658.752942011},{"$f":"IF(A167=\"\",IF(A166=\"\",\"\",SUM(D$38:D166)),IF(A167=$D$23*12,D$38+$D$21,D$38))","v":173408.62283356127},{"$f":"IF($A167=\"\",IF($A166=\"\",\"\",SUM(E$38:E166)),D167-F167)","v":54040.476049657344},{"$f":"IF($A167=\"\",IF($A166=\"\",\"\",SUM(F$38:F166)),C167*((1+'kalkulációs feltételek'!$A$56)^(B167-B166)-1))","v":119368.14678390393},{"$f":"IF($A167=\"\",\"\",C167-E167)","v":15221618.276892353}]
[131,"2032-07-15",15221618.276892353,{"$f":"IF(A168=\"\",IF(A167=\"\",\"\",SUM(D$38:D167)),IF(A168=$D$23*12,D$38+$D$21,D$38))","v":173408.62283356127},{"$f":"IF($A168=\"\",IF($A167=\"\",\"\",SUM(E$38:E167)),D168-F168)","v":58314.195312481374},{"$f":"IF($A168=\"\",IF($A167=\"\",\"\",SUM(F$38:F167)),C168*((1+'kalkulációs feltételek'!$A$56)^(B168-B167)-1))","v":115094.4275210799},15163304.081579871]
[132,"2032-08-15",15163304.081579871,{"$f":"IF(A169=\"\",IF(A168=\"\",\"\",SUM(D$38:D168)),IF(A169=$D$23*12,D$38+$D$21,D$38))","v":173408.62283356127},{"$f":"IF($A169=\"\",IF($A168=\"\",\"\",SUM(E$38:E168)),D169-F169)","v":54918.445970295303},{"$f":"IF($A169=\"\",IF($A168=\"\",\"\",SUM(F$38:F168)),C169*((1+'kalkulációs feltételek'!$A$56)^(B169-B168)-1))","v":118490.17686326597},15108385.635609576]
[133,"2032-09-15",15108385.635609576,{"$f":"IF(A170=\"\",IF(A169=\"\",\"\",SUM(D$38:D169)),IF(A170=$D$23*12,D$38+$D$21,D$38))","v":173408.62283356127},{"$f":"IF($A170=\"\",IF($A169=\"\",\"\",SUM(E$38:E169)),D170-F170)","v":55347.593624465284},{"$f":"IF($A170=\"\",IF($A169=\"\",\"\",SUM(F$38:F169)),C170*((1+'kalkulációs feltételek'!$A$56)^(B170-B169)-1))","v":118061.02920909598},15053038.041985111]
[134,"2032-10-15",15053038.041985111,{"$f":"IF(A171=\"\",IF(A170=\"\",\"\",SUM(D$38:D170)),IF(A171=$D$23*12,D$38+$D$21,D$38))","v":173408.62283356127},{"$f":"IF($A171=\"\",IF($A170=\"\",\"\",SUM(E$38:E170)),D171-F171)","v":59588.872240720535},{"$f":"IF($A171=\"\",IF($A170=\"\",\"\",SUM(F$38:F170)),C171*((1+'kalkulációs feltételek'!$A$56)^(B171-B170)-1))","v":113819.75059284073},14993449.169744391]
[135,"2032-11-15",14993449.169744391,{"$f":"IF(A172=\"\",IF(A171=\"\",\"\",SUM(D$38:D171)),IF(A172=$D$23*12,D$38+$D$21,D$38))","v":173408.62283356127},{"$f":"IF($A172=\"\",IF($A171=\"\",\"\",SUM(E$38:E171)),D172-F172)","v":56245.738388636339},{"$f":"IF($A172=\"\",IF($A171=\"\",\"\",SUM(F$38:F171)),C172*((1+'kalkulációs feltételek'!$A$56)^(B172-B171)-1))","v":117162.88444492493},14937203.431355754]
[136,"2032-12-15",14937203.431355754,{"$f":"IF(A173=\"\",IF(A172=\"\",\"\",SUM(D$38:D172)),IF(A173=$D$23*12,D$38+$D$21,D$38))","v":173408.62283356127},{"$f":"IF($A173=\"\",IF($A172=\"\",\"\",SUM(E$38:E172)),D173-F173)","v":60464.726434078679},{"$f":"IF($A173=\"\",IF($A172=\"\",\"\",SUM(F$38:F172)),C173*((1+'kalkulációs feltételek'!$A$56)^(B173-B172)-1))","v":112943.89639948259},14876738.704921676]
[137,"2033-01-15",14876738.704921676,{"$f":"IF(A174=\"\",IF(A173=\"\",\"\",SUM(D$38:D173)),IF(A174=$D$23*12,D$38+$D$21,D$38))","v":173408.62283356127},{"$f":"IF($A174=\"\",IF($A173=\"\",\"\",SUM(E$38:E173)),D174-F174)","v":57157.745662528352},{"$f":"IF($A174=\"\",IF($A173=\"\",\"\",SUM(F$38:F173)),C174*((1+'kalkulációs feltételek'!$A$56)^(B174-B173)-1))","v":116250.87717103292},14819580.959259147]
[138,"2033-02-15",14819580.959259147,{"$f":"IF(A175=\"\",IF(A174=\"\",\"\",SUM(D$38:D174)),IF(A175=$D$23*12,D$38+$D$21,D$38))","v":173408.62283356127},{"$f":"IF($A175=\"\",IF($A174=\"\",\"\",SUM(E$38:E174)),D175-F175)","v":57604.391812748741},{"$f":"IF($A175=\"\",IF($A174=\"\",\"\",SUM(F$38:F174)),C175*((1+'kalkulációs feltételek'!$A$56)^(B175-B174)-1))","v":115804.23102081253},14761976.567446398]
[139,"2033-03-15",14761976.567446398,{"$f":"IF(A176=\"\",IF(A175=\"\",\"\",SUM(D$38:D175)),IF(A176=$D$23*12,D$38+$D$21,D$38))","v":173408.62283356127},{"$f":"IF($A176=\"\",IF($A175=\"\",\"\",SUM(E$38:E175)),D176-F176)","v":69257.111145453411},{"$f":"IF($A176=\"\",IF($A175=\"\",\"\",SUM(F$38:F175)),C176*((1+'kalkulációs feltételek'!$A$56)^(B176-B175)-1))","v":104151.51168810786},14692719.456300944]
[140,"2033-04-15",14692719.456300944,{"$f":"IF(A177=\"\",IF(A176=\"\",\"\",SUM(D$38:D176)),IF(A177=$D$23*12,D$38+$D$21,D$38))","v":173408.62283356127},{"$f":"IF($A177=\"\",IF($A176=\"\",\"\",SUM(E$38:E176)),D177-F177)","v":58595.722055932187},{"$f":"IF($A177=\"\",IF($A176=\"\",\"\",SUM(F$38:F176)),C177*((1+'kalkulációs feltételek'!$A$56)^(B177-B176)-1))","v":114812.90077762908},14634123.734245012]
[141,"2033-05-15",14634123.734245012,{"$f":"IF(A178=\"\",IF(A177=\"\",\"\",SUM(D$38:D177)),IF(A178=$D$23*12,D$38+$D$21,D$38))","v":173408.62283356127},{"$f":"IF($A178=\"\",IF($A177=\"\",\"\",SUM(E$38:E177)),D178-F178)","v":62756.387123348366},{"$f":"IF($A178=\"\",IF($A177=\"\",\"\",SUM(F$38:F177)),C178*((1+'kalkulációs feltételek'!$A$56)^(B178-B177)-1))","v":110652.2357102129},14571367.347121663]
[142,"2033-06-15",14571367.347121663,{"$f":"IF(A179=\"\",IF(A178=\"\",\"\",SUM(D$38:D178)),IF(A179=$D$23*12,D$38+$D$21,D$38))","v":173408.62283356127},{"$f":"IF($A179=\"\",IF($A178=\"\",\"\",SUM(E$38:E178)),D179-F179)","v":59544.000399624492},{"$f":"IF($A179=\"\",IF($A178=\"\",\"\",SUM(F$38:F178)),C179*((1+'kalkulációs feltételek'!$A$56)^(B179-B178)-1))","v":113864.62243393678},14511823.346722038]
[143,"2033-07-15",14511823.346722038,{"$f":"IF(A180=\"\",IF(A179=\"\",\"\",SUM(D$38:D179)),IF(A180=$D$23*12,D$38+$D$21,D$38))","v":173408.62283356127},{"$f":"IF($A180=\"\",IF($A179=\"\",\"\",SUM(E$38:E179)),D180-F180)","v":63681.130657938993},{"$f":"IF($A180=\"\",IF($A179=\"\",\"\",SUM(F$38:F179)),C180*((1+'kalkulációs feltételek'!$A$56)^(B180-B179)-1))","v":109727.49217562228},14448142.216064099]
[144,"2033-08-15",14448142.216064099,{"$f":"IF(A181=\"\",IF(A180=\"\",\"\",SUM(D$38:D180)),IF(A181=$D$23*12,D$38+$D$21,D$38))","v":173408.62283356127},{"$f":"IF($A181=\"\",IF($A180=\"\",\"\",SUM(E$38:E180)),D181-F181)","v":60506.91504503788},{"$f":"IF($A181=\"\",IF($A180=\"\",\"\",SUM(F$38:F180)),C181*((1+'kalkulációs feltételek'!$A$56)^(B181-B180)-1))","v":112901.70778852339},14387635.301019061]
[145,"2033-09-15",14387635.301019061,{"$f":"IF(A182=\"\",IF(A181=\"\",\"\",SUM(D$38:D181)),IF(A182=$D$23*12,D$38+$D$21,D$38))","v":173408.62283356127},{"$f":"IF($A182=\"\",IF($A181=\"\",\"\",SUM(E$38:E181)),D182-F182)","v":60979.732514539573},{"$f":"IF($A182=\"\",IF($A181=\"\",\"\",SUM(F$38:F181)),C182*((1+'kalkulációs feltételek'!$A$56)^(B182-B181)-1))","v":112428.8903190217},14326655.568504522]
[146,"2033-10-15",14326655.568504522,{"$f":"IF(A183=\"\",IF(A182=\"\",\"\",SUM(D$38:D182)),IF(A183=$D$23*12,D$38+$D$21,D$38))","v":173408.62283356127},{"$f":"IF($A183=\"\",IF($A182=\"\",\"\",SUM(E$38:E182)),D183-F183)","v":65081.23011133603},{"$f":"IF($A183=\"\",IF($A182=\"\",\"\",SUM(F$38:F182)),C183*((1+'kalkulációs feltételek'!$A$56)^(B183-B182)-1))","v":108327.39272222524},14261574.338393185]
[147,"2033-11-15",14261574.338393185,{"$f":"IF(A184=\"\",IF(A183=\"\",\"\",SUM(D$38:D183)),IF(A184=$D$23*12,D$38+$D$21,D$38))","v":173408.62283356127},{"$f":"IF($A184=\"\",IF($A183=\"\",\"\",SUM(E$38:E183)),D184-F184)","v":61964.807118117475},{"$f":"IF($A184=\"\",IF($A183=\"\",\"\",SUM(F$38:F183)),C184*((1+'kalkulációs feltételek'!$A$56)^(B184-B183)-1))","v":111443.81571544379},14199609.531275067]
[148,"2033-12-15",14199609.531275067,{"$f":"IF(A185=\"\",IF(A184=\"\",\"\",SUM(D$38:D184)),IF(A185=$D$23*12,D$38+$D$21,D$38))","v":173408.62283356127},{"$f":"IF($A185=\"\",IF($A184=\"\",\"\",SUM(E$38:E184)),D185-F185)","v":66041.856679270903},{"$f":"IF($A185=\"\",IF($A184=\"\",\"\",SUM(F$38:F184)),C185*((1+'kalkulációs feltételek'!$A$56)^(B185-B184)-1))","v":107366.76615429037},14133567.674595797]
[149,"2034-01-15",14133567.674595797,{"$f":"IF(A186=\"\",IF(A185=\"\",\"\",SUM(D$38:D185)),IF(A186=$D$23*12,D$38+$D$21,D$38))","v":173408.62283356127},{"$f":"IF($A186=\"\",IF($A185=\"\",\"\",SUM(E$38:E185)),D186-F186)","v":62965.085959155462},{"$f":"IF($A186=\"\",IF($A185=\"\",\"\",SUM(F$38:F185)),C186*((1+'kalkulációs feltételek'!$A$56)^(B186-B185)-1))","v":110443.53687440581},14070602.588636642]
[150,"2034-02-15",14070602.588636642,{"$f":"IF(A187=\"\",IF(A186=\"\",\"\",SUM(D$38:D186)),IF(A187=$D$23*12,D$38+$D$21,D$38))","v":173408.62283356127},{"$f":"IF($A187=\"\",IF($A186=\"\",\"\",SUM(E$38:E186)),D187-F187)","v":63457.112243886775},{"$f":"IF($A187=\"\",IF($A186=\"\",\"\",SUM(F$38:F186)),C187*((1+'kalkulációs feltételek'!$A$56)^(B187-B186)-1))","v":109951.51058967449},14007145.476392755]
[151,"2034-03-15",14007145.476392755,{"$f":"IF(A188=\"\",IF(A187=\"\",\"\",SUM(D$38:D187)),IF(A188=$D$23*12,D$38+$D$21,D$38))","v":173408.62283356127},{"$f":"IF($A188=\"\",IF($A187=\"\",\"\",SUM(E$38:E187)),D188-F188)","v":74582.739379804421},{"$f":"IF($A188=\"\",IF($A187=\"\",\"\",SUM(F$38:F187)),C188*((1+'kalkulációs feltételek'!$A$56)^(B188-B187)-1))","v":98825.883453756847},13932562.737012951]
[152,"2034-04-15",13932562.737012951,{"$f":"IF(A189=\"\",IF(A188=\"\",\"\",SUM(D$38:D188)),IF(A189=$D$23*12,D$38+$D$21,D$38))","v":173408.62283356127},{"$f":"IF($A189=\"\",IF($A188=\"\",\"\",SUM(E$38:E188)),D189-F189)","v":64535.793139888832},{"$f":"IF($A189=\"\",IF($A188=\"\",\"\",SUM(F$38:F188)),C189*((1+'kalkulációs feltételek'!$A$56)^(B189-B188)-1))","v":108872.82969367244},13868026.943873063]
[153,"2034-05-15",13868026.943873063,{"$f":"IF(A190=\"\",IF(A189=\"\",\"\",SUM(D$38:D189)),IF(A190=$D$23*12,D$38+$D$21,D$38))","v":173408.62283356127},{"$f":"IF($A190=\"\",IF($A189=\"\",\"\",SUM(E$38:E189)),D190-F190)","v":68549.034784697928},{"$f":"IF($A190=\"\",IF($A189=\"\",\"\",SUM(F$38:F189)),C190*((1+'kalkulációs feltételek'!$A$56)^(B190-B189)-1))","v":104859.58804886334},13799477.909088366]
[154,"2034-06-15",13799477.909088366,{"$f":"IF(A191=\"\",IF(A190=\"\",\"\",SUM(D$38:D190)),IF(A191=$D$23*12,D$38+$D$21,D$38))","v":173408.62283356127},{"$f":"IF($A191=\"\",IF($A190=\"\",\"\",SUM(E$38:E190)),D191-F191)","v":65575.754134785559},{"$f":"IF($A191=\"\",IF($A190=\"\",\"\",SUM(F$38:F190)),C191*((1+'kalkulációs feltételek'!$A$56)^(B191-B190)-1))","v":107832.86869877571},13733902.15495358]
[155,"2034-07-15",13733902.15495358,{"$f":"IF(A192=\"\",IF(A191=\"\",\"\",SUM(D$38:D191)),IF(A192=$D$23*12,D$38+$D$21,D$38))","v":173408.62283356127},{"$f":"IF($A192=\"\",IF($A191=\"\",\"\",SUM(E$38:E191)),D192-F192)","v":69563.185548188558},{"$f":"IF($A192=\"\",IF($A191=\"\",\"\",SUM(F$38:F191)),C192*((1+'kalkulációs feltételek'!$A$56)^(B192-B191)-1))","v":103845.43728537271},13664338.969405392]
[156,"2034-08-15",13664338.969405392,{"$f":"IF(A193=\"\",IF(A192=\"\",\"\",SUM(D$38:D192)),IF(A193=$D$23*12,D$38+$D$21,D$38))","v":173408.62283356127},{"$f":"IF($A193=\"\",IF($A192=\"\",\"\",SUM(E$38:E192)),D193-F193)","v":66631.766516915493},{"$f":"IF($A193=\"\",IF($A192=\"\",\"\",SUM(F$38:F192)),C193*((1+'kalkulációs feltételek'!$A$56)^(B193-B192)-1))","v":106776.85631664578},13597707.202888478]
[157,"2034-09-15",13597707.202888478,{"$f":"IF(A194=\"\",IF(A193=\"\",\"\",SUM(D$38:D193)),IF(A194=$D$23*12,D$38+$D$21,D$38))","v":173408.62283356127},{"$f":"IF($A194=\"\",IF($A193=\"\",\"\",SUM(E$38:E193)),D194-F194)","v":67152.445239496286},{"$f":"IF($A194=\"\",IF($A193=\"\",\"\",SUM(F$38:F193)),C194*((1+'kalkulációs feltételek'!$A$56)^(B194-B193)-1))","v":106256.17759406498},13530554.757648982]
[158,"2034-10-15",13530554.757648982,{"$f":"IF(A195=\"\",IF(A194=\"\",\"\",SUM(D$38:D194)),IF(A195=$D$23*12,D$38+$D$21,D$38))","v":173408.62283356127},{"$f":"IF($A195=\"\",IF($A194=\"\",\"\",SUM(E$38:E194)),D195-F195)","v":71100.745606188691},{"$f":"IF($A195=\"\",IF($A194=\"\",\"\",SUM(F$38:F194)),C195*((1+'kalkulációs feltételek'!$A$56)^(B195-B194)-1))","v":102307.87722737258},13459454.012042793]
[159,"2034-11-15",13459454.012042793,{"$f":"IF(A196=\"\",IF(A195=\"\",\"\",SUM(D$38:D195)),IF(A196=$D$23*12,D$38+$D$21,D$38))","v":173408.62283356127},{"$f":"IF($A196=\"\",IF($A195=\"\",\"\",SUM(E$38:E195)),D196-F196)","v":68232.793226127789},{"$f":"IF($A196=\"\",IF($A195=\"\",\"\",SUM(F$38:F195)),C196*((1+'kalkulációs feltételek'!$A$56)^(B196-B195)-1))","v":105175.82960743348},13391221.218816664]
[160,"2034-12-15",13391221.218816664,{"$f":"IF(A197=\"\",IF(A196=\"\",\"\",SUM(D$38:D196)),IF(A197=$D$23*12,D$38+$D$21,D$38))","v":173408.62283356127},{"$f":"IF($A197=\"\",IF($A196=\"\",\"\",SUM(E$38:E196)),D197-F197)","v":72154.28101843434},{"$f":"IF($A197=\"\",IF($A196=\"\",\"\",SUM(F$38:F196)),C197*((1+'kalkulációs feltételek'!$A$56)^(B197-B196)-1))","v":101254.34181512693},13319066.93779823]
[161,"2035-01-15",13319066.93779823,{"$f":"IF(A198=\"\",IF(A197=\"\",\"\",SUM(D$38:D197)),IF(A198=$D$23*12,D$38+$D$21,D$38))","v":173408.62283356127},{"$f":"IF($A198=\"\",IF($A197=\"\",\"\",SUM(E$38:E197)),D198-F198)","v":69329.81595725946},{"$f":"IF($A198=\"\",IF($A197=\"\",\"\",SUM(F$38:F197)),C198*((1+'kalkulációs feltételek'!$A$56)^(B198-B197)-1))","v":104078.80687630181},13249737.121840971]
[162,"2035-02-15",13249737.121840971,{"$f":"IF(A199=\"\",IF(A198=\"\",\"\",SUM(D$38:D198)),IF(A199=$D$23*12,D$38+$D$21,D$38))","v":173408.62283356127},{"$f":"IF($A199=\"\",IF($A198=\"\",\"\",SUM(E$38:E198)),D199-F199)","v":69871.577971031424},{"$f":"IF($A199=\"\",IF($A198=\"\",\"\",SUM(F$38:F198)),C199*((1+'kalkulációs feltételek'!$A$56)^(B199-B198)-1))","v":103537.04486252984},13179865.543869939]
[163,"2035-03-15",13179865.543869939,{"$f":"IF(A200=\"\",IF(A199=\"\",\"\",SUM(D$38:D199)),IF(A200=$D$23*12,D$38+$D$21,D$38))","v":173408.62283356127},{"$f":"IF($A200=\"\",IF($A199=\"\",\"\",SUM(E$38:E199)),D200-F200)","v":80419.522494031524},{"$f":"IF($A200=\"\",IF($A199=\"\",\"\",SUM(F$38:F199)),C200*((1+'kalkulációs feltételek'!$A$56)^(B200-B199)-1))","v":92989.100339529745},13099446.021375908]
[164,"2035-04-15",13099446.021375908,{"$f":"IF(A201=\"\",IF(A200=\"\",\"\",SUM(D$38:D200)),IF(A201=$D$23*12,D$38+$D$21,D$38))","v":173408.62283356127},{"$f":"IF($A201=\"\",IF($A200=\"\",\"\",SUM(E$38:E200)),D201-F201)","v":71045.993453255578},{"$f":"IF($A201=\"\",IF($A200=\"\",\"\",SUM(F$38:F200)),C201*((1+'kalkulációs feltételek'!$A$56)^(B201-B200)-1))","v":102362.62938030569},13028400.027922653]
[165,"2035-05-15",13028400.027922653,{"$f":"IF(A202=\"\",IF(A201=\"\",\"\",SUM(D$38:D201)),IF(A202=$D$23*12,D$38+$D$21,D$38))","v":173408.62283356127},{"$f":"IF($A202=\"\",IF($A201=\"\",\"\",SUM(E$38:E201)),D202-F202)","v":74897.661945405547},{"$f":"IF($A202=\"\",IF($A201=\"\",\"\",SUM(F$38:F201)),C202*((1+'kalkulációs feltételek'!$A$56)^(B202-B201)-1))","v":98510.960888155721},12953502.365977246]
[166,"2035-06-15",12953502.365977246,{"$f":"IF(A203=\"\",IF(A202=\"\",\"\",SUM(D$38:D202)),IF(A203=$D$23*12,D$38+$D$21,D$38))","v":173408.62283356127},{"$f":"IF($A203=\"\",IF($A202=\"\",\"\",SUM(E$38:E202)),D203-F203)","v":72186.43681884541},{"$f":"IF($A203=\"\",IF($A202=\"\",\"\",SUM(F$38:F202)),C203*((1+'kalkulációs feltételek'!$A$56)^(B203-B202)-1))","v":101222.18601471586},12881315.929158401]
[167,"2035-07-15",12881315.929158401,{"$f":"IF(A204=\"\",IF(A203=\"\",\"\",SUM(D$38:D203)),IF(A204=$D$23*12,D$38+$D$21,D$38))","v":173408.62283356127},{"$f":"IF($A204=\"\",IF($A203=\"\",\"\",SUM(E$38:E203)),D204-F204)","v":76009.80126178982},{"$f":"IF($A204=\"\",IF($A203=\"\",\"\",SUM(F$38:F203)),C204*((1+'kalkulációs feltételek'!$A$56)^(B204-B203)-1))","v":97398.821571771448},12805306.127896611]
[168,"2035-08-15",12805306.127896611,{"$f":"IF(A205=\"\",IF(A204=\"\",\"\",SUM(D$38:D204)),IF(A205=$D$23*12,D$38+$D$21,D$38))","v":173408.62283356127},{"$f":"IF($A205=\"\",IF($A204=\"\",\"\",SUM(E$38:E204)),D205-F205)","v":73344.482477375495},{"$f":"IF($A205=\"\",IF($A204=\"\",\"\",SUM(F$38:F204)),C205*((1+'kalkulációs feltételek'!$A$56)^(B205-B204)-1))","v":100064.14035618577},12731961.645419234]
[169,"2035-09-15",12731961.645419234,{"$f":"IF(A206=\"\",IF(A205=\"\",\"\",SUM(D$38:D205)),IF(A206=$D$23*12,D$38+$D$21,D$38))","v":173408.62283356127},{"$f":"IF($A206=\"\",IF($A205=\"\",\"\",SUM(E$38:E205)),D206-F206)","v":73917.616185829334},{"$f":"IF($A206=\"\",IF($A205=\"\",\"\",SUM(F$38:F205)),C206*((1+'kalkulációs feltételek'!$A$56)^(B206-B205)-1))","v":99491.006647731934},12658044.029233405]
[170,"2035-10-15",12658044.029233405,{"$f":"IF(A207=\"\",IF(A206=\"\",\"\",SUM(D$38:D206)),IF(A207=$D$23*12,D$38+$D$21,D$38))","v":173408.62283356127},{"$f":"IF($A207=\"\",IF($A206=\"\",\"\",SUM(E$38:E206)),D207-F207)","v":77698.015421149074},{"$f":"IF($A207=\"\",IF($A206=\"\",\"\",SUM(F$38:F206)),C207*((1+'kalkulációs feltételek'!$A$56)^(B207-B206)-1))","v":95710.607412412195},12580346.013812257]
[171,"2035-11-15",12580346.013812257,{"$f":"IF(A208=\"\",IF(A207=\"\",\"\",SUM(D$38:D207)),IF(A208=$D$23*12,D$38+$D$21,D$38))","v":173408.62283356127},{"$f":"IF($A208=\"\",IF($A207=\"\",\"\",SUM(E$38:E207)),D208-F208)","v":75102.381914175436},{"$f":"IF($A208=\"\",IF($A207=\"\",\"\",SUM(F$38:F207)),C208*((1+'kalkulációs feltételek'!$A$56)^(B208-B207)-1))","v":98306.240919385833},12505243.631898081]
[172,"2035-12-15",12505243.631898081,{"$f":"IF(A209=\"\",IF(A208=\"\",\"\",SUM(D$38:D208)),IF(A209=$D$23*12,D$38+$D$21,D$38))","v":173408.62283356127},{"$f":"IF($A209=\"\",IF($A208=\"\",\"\",SUM(E$38:E208)),D209-F209)","v":78853.3770874576},{"$f":"IF($A209=\"\",IF($A208=\"\",\"\",SUM(F$38:F208)),C209*((1+'kalkulációs feltételek'!$A$56)^(B209-B208)-1))","v":94555.245746103668},12426390.254810624]
[173,"2036-01-15",12426390.254810624,{"$f":"IF(A210=\"\",IF(A209=\"\",\"\",SUM(D$38:D209)),IF(A210=$D$23*12,D$38+$D$21,D$38))","v":173408.62283356127},{"$f":"IF($A210=\"\",IF($A209=\"\",\"\",SUM(E$38:E209)),D210-F210)","v":76305.434033626254},{"$f":"IF($A210=\"\",IF($A209=\"\",\"\",SUM(F$38:F209)),C210*((1+'kalkulációs feltételek'!$A$56)^(B210-B209)-1))","v":97103.188799935015},12350084.820776997]
[174,"2036-02-15",12350084.820776997,{"$f":"IF(A211=\"\",IF(A210=\"\",\"\",SUM(D$38:D210)),IF(A211=$D$23*12,D$38+$D$21,D$38))","v":173408.62283356127},{"$f":"IF($A211=\"\",IF($A210=\"\",\"\",SUM(E$38:E210)),D211-F211)","v":76901.705421816383},{"$f":"IF($A211=\"\",IF($A210=\"\",\"\",SUM(F$38:F210)),C211*((1+'kalkulációs feltételek'!$A$56)^(B211-B210)-1))","v":96506.917411744886},12273183.115355181]
[175,"2036-03-15",12273183.115355181,{"$f":"IF(A212=\"\",IF(A211=\"\",\"\",SUM(D$38:D211)),IF(A212=$D$23*12,D$38+$D$21,D$38))","v":173408.62283356127},{"$f":"IF($A212=\"\",IF($A211=\"\",\"\",SUM(E$38:E211)),D212-F212)","v":83712.672423112541},{"$f":"IF($A212=\"\",IF($A211=\"\",\"\",SUM(F$38:F211)),C212*((1+'kalkulációs feltételek'!$A$56)^(B212-B211)-1))","v":89695.950410448728},12189470.442932067]
[176,"2036-04-15",12189470.442932067,{"$f":"IF(A213=\"\",IF(A212=\"\",\"\",SUM(D$38:D212)),IF(A213=$D$23*12,D$38+$D$21,D$38))","v":173408.62283356127},{"$f":"IF($A213=\"\",IF($A212=\"\",\"\",SUM(E$38:E212)),D213-F213)","v":78156.789797572463},{"$f":"IF($A213=\"\",IF($A212=\"\",\"\",SUM(F$38:F212)),C213*((1+'kalkulációs feltételek'!$A$56)^(B213-B212)-1))","v":95251.833035988806},12111313.653134495]
[177,"2036-05-15",12111313.653134495,{"$f":"IF(A214=\"\",IF(A213=\"\",\"\",SUM(D$38:D213)),IF(A214=$D$23*12,D$38+$D$21,D$38))","v":173408.62283356127},{"$f":"IF($A214=\"\",IF($A213=\"\",\"\",SUM(E$38:E213)),D214-F214)","v":81831.979267885064},{"$f":"IF($A214=\"\",IF($A213=\"\",\"\",SUM(F$38:F213)),C214*((1+'kalkulációs feltételek'!$A$56)^(B214-B213)-1))","v":91576.643565676204},12029481.673866609]
[178,"2036-06-15",12029481.673866609,{"$f":"IF(A215=\"\",IF(A214=\"\",\"\",SUM(D$38:D214)),IF(A215=$D$23*12,D$38+$D$21,D$38))","v":173408.62283356127},{"$f":"IF($A215=\"\",IF($A214=\"\",\"\",SUM(E$38:E214)),D215-F215)","v":79406.985496393216},{"$f":"IF($A215=\"\",IF($A214=\"\",\"\",SUM(F$38:F214)),C215*((1+'kalkulációs feltételek'!$A$56)^(B215-B214)-1))","v":94001.637337168053},11950074.688370217]
[179,"2036-07-15",11950074.688370217,{"$f":"IF(A216=\"\",IF(A215=\"\",\"\",SUM(D$38:D215)),IF(A216=$D$23*12,D$38+$D$21,D$38))","v":173408.62283356127},{"$f":"IF($A216=\"\",IF($A215=\"\",\"\",SUM(E$38:E215)),D216-F216)","v":83051.147033496964},{"$f":"IF($A216=\"\",IF($A215=\"\",\"\",SUM(F$38:F215)),C216*((1+'kalkulációs feltételek'!$A$56)^(B216-B215)-1))","v":90357.475800064305},11867023.541336719]
[180,"2036-08-15",11867023.541336719,{"$f":"IF(A217=\"\",IF(A216=\"\",\"\",SUM(D$38:D216)),IF(A217=$D$23*12,D$38+$D$21,D$38))","v":173408.62283356127},{"$f":"IF($A217=\"\",IF($A216=\"\",\"\",SUM(E$38:E216)),D217-F217)","v":80676.477472071972},{"$f":"IF($A217=\"\",IF($A216=\"\",\"\",SUM(F$38:F216)),C217*((1+'kalkulációs feltételek'!$A$56)^(B217-B216)-1))","v":92732.145361489296},11786347.063864646]
[181,"2036-09-15",11786347.063864646,{"$f":"IF(A218=\"\",IF(A217=\"\",\"\",SUM(D$38:D217)),IF(A218=$D$23*12,D$38+$D$21,D$38))","v":173408.62283356127},{"$f":"IF($A218=\"\",IF($A217=\"\",\"\",SUM(E$38:E217)),D218-F218)","v":81306.905380985554},{"$f":"IF($A218=\"\",IF($A217=\"\",\"\",SUM(F$38:F217)),C218*((1+'kalkulációs feltételek'!$A$56)^(B218-B217)-1))","v":92101.717452575715},11705040.158483662]
[182,"2036-10-15",11705040.158483662,{"$f":"IF(A219=\"\",IF(A218=\"\",\"\",SUM(D$38:D218)),IF(A219=$D$23*12,D$38+$D$21,D$38))","v":173408.62283356127},{"$f":"IF($A219=\"\",IF($A218=\"\",\"\",SUM(E$38:E218)),D219-F219)","v":84903.913830507183},{"$f":"IF($A219=\"\",IF($A218=\"\",\"\",SUM(F$38:F218)),C219*((1+'kalkulációs feltételek'!$A$56)^(B219-B218)-1))","v":88504.709003054086},11620136.244653154]
[183,"2036-11-15",11620136.244653154,{"$f":"IF(A220=\"\",IF(A219=\"\",\"\",SUM(D$38:D219)),IF(A220=$D$23*12,D$38+$D$21,D$38))","v":173408.62283356127},{"$f":"IF($A220=\"\",IF($A219=\"\",\"\",SUM(E$38:E219)),D220-F220)","v":82605.721869727102},{"$f":"IF($A220=\"\",IF($A219=\"\",\"\",SUM(F$38:F219)),C220*((1+'kalkulációs feltételek'!$A$56)^(B220-B219)-1))","v":90802.900963834167},11537530.522783427]
[184,"2036-12-15",11537530.522783427,{"$f":"IF(A221=\"\",IF(A220=\"\",\"\",SUM(D$38:D220)),IF(A221=$D$23*12,D$38+$D$21,D$38))","v":173408.62283356127},{"$f":"IF($A221=\"\",IF($A220=\"\",\"\",SUM(E$38:E220)),D221-F221)","v":86170.495692860874},{"$f":"IF($A221=\"\",IF($A220=\"\",\"\",SUM(F$38:F220)),C221*((1+'kalkulációs feltételek'!$A$56)^(B221-B220)-1))","v":87238.127140700395},11451360.027090566]
[185,"2037-01-15",11451360.027090566,{"$f":"IF(A222=\"\",IF(A221=\"\",\"\",SUM(D$38:D221)),IF(A222=$D$23*12,D$38+$D$21,D$38))","v":173408.62283356127},{"$f":"IF($A222=\"\",IF($A221=\"\",\"\",SUM(E$38:E221)),D222-F222)","v":83924.585078016768},{"$f":"IF($A222=\"\",IF($A221=\"\",\"\",SUM(F$38:F221)),C222*((1+'kalkulációs feltételek'!$A$56)^(B222-B221)-1))","v":89484.037755544501},11367435.44201255]
[186,"2037-02-15",11367435.44201255,{"$f":"IF(A223=\"\",IF(A222=\"\",\"\",SUM(D$38:D222)),IF(A223=$D$23*12,D$38+$D$21,D$38))","v":173408.62283356127},{"$f":"IF($A223=\"\",IF($A222=\"\",\"\",SUM(E$38:E222)),D223-F223)","v":84580.394582038411},{"$f":"IF($A223=\"\",IF($A222=\"\",\"\",SUM(F$38:F222)),C223*((1+'kalkulációs feltételek'!$A$56)^(B223-B222)-1))","v":88828.228251522858},11282855.047430512]
[187,"2037-03-15",11282855.047430512,{"$f":"IF(A224=\"\",IF(A223=\"\",\"\",SUM(D$38:D223)),IF(A224=$D$23*12,D$38+$D$21,D$38))","v":173408.62283356127},{"$f":"IF($A224=\"\",IF($A223=\"\",\"\",SUM(E$38:E223)),D224-F224)","v":93803.672644227307},{"$f":"IF($A224=\"\",IF($A223=\"\",\"\",SUM(F$38:F223)),C224*((1+'kalkulációs feltételek'!$A$56)^(B224-B223)-1))","v":79604.950189333962},11189051.374786284]
[188,"2037-04-15",11189051.374786284,{"$f":"IF(A225=\"\",IF(A224=\"\",\"\",SUM(D$38:D224)),IF(A225=$D$23*12,D$38+$D$21,D$38))","v":173408.62283356127},{"$f":"IF($A225=\"\",IF($A224=\"\",\"\",SUM(E$38:E224)),D225-F225)","v":85974.336137355873},{"$f":"IF($A225=\"\",IF($A224=\"\",\"\",SUM(F$38:F224)),C225*((1+'kalkulációs feltételek'!$A$56)^(B225-B224)-1))","v":87434.286696205396},11103077.038648928]
[189,"2037-05-15",11103077.038648928,{"$f":"IF(A226=\"\",IF(A225=\"\",\"\",SUM(D$38:D225)),IF(A226=$D$23*12,D$38+$D$21,D$38))","v":173408.62283356127},{"$f":"IF($A226=\"\",IF($A225=\"\",\"\",SUM(E$38:E225)),D226-F226)","v":89455.506138623226},{"$f":"IF($A226=\"\",IF($A225=\"\",\"\",SUM(F$38:F225)),C226*((1+'kalkulációs feltételek'!$A$56)^(B226-B225)-1))","v":83953.116694938042},11013621.532510305]
[190,"2037-06-15",11013621.532510305,{"$f":"IF(A227=\"\",IF(A226=\"\",\"\",SUM(D$38:D226)),IF(A227=$D$23*12,D$38+$D$21,D$38))","v":173408.62283356127},{"$f":"IF($A227=\"\",IF($A226=\"\",\"\",SUM(E$38:E226)),D227-F227)","v":87345.19257646316},{"$f":"IF($A227=\"\",IF($A226=\"\",\"\",SUM(F$38:F226)),C227*((1+'kalkulációs feltételek'!$A$56)^(B227-B226)-1))","v":86063.430257098109},10926276.339933842]
[191,"2037-07-15",10926276.339933842,{"$f":"IF(A228=\"\",IF(A227=\"\",\"\",SUM(D$38:D227)),IF(A228=$D$23*12,D$38+$D$21,D$38))","v":173408.62283356127},{"$f":"IF($A228=\"\",IF($A227=\"\",\"\",SUM(E$38:E227)),D228-F228)","v":90792.340030643158},{"$f":"IF($A228=\"\",IF($A227=\"\",\"\",SUM(F$38:F227)),C228*((1+'kalkulációs feltételek'!$A$56)^(B228-B227)-1))","v":82616.282802918111},10835483.999903198]
[192,"2037-08-15",10835483.999903198,{"$f":"IF(A229=\"\",IF(A228=\"\",\"\",SUM(D$38:D228)),IF(A229=$D$23*12,D$38+$D$21,D$38))","v":173408.62283356127},{"$f":"IF($A229=\"\",IF($A228=\"\",\"\",SUM(E$38:E228)),D229-F229)","v":88737.207643300935},{"$f":"IF($A229=\"\",IF($A228=\"\",\"\",SUM(F$38:F228)),C229*((1+'kalkulációs feltételek'!$A$56)^(B229-B228)-1))","v":84671.415190260333},10746746.792259898]
[193,"2037-09-15",10746746.792259898,{"$f":"IF(A230=\"\",IF(A229=\"\",\"\",SUM(D$38:D229)),IF(A230=$D$23*12,D$38+$D$21,D$38))","v":173408.62283356127},{"$f":"IF($A230=\"\",IF($A229=\"\",\"\",SUM(E$38:E229)),D230-F230)","v":89430.62428728817},{"$f":"IF($A230=\"\",IF($A229=\"\",\"\",SUM(F$38:F229)),C230*((1+'kalkulációs feltételek'!$A$56)^(B230-B229)-1))","v":83977.998546273098},10657316.167972609]
[{"$f":"IF(A230=\"\",\"\",IF(A230+1<=$D$23*12,A230+1,\"\"))","v":194},{"$f":"IF(A231=\"\",IF(A230 = $D$23*12,\"Összesen\",\"\"),EDATE(B230,1))","v":"2037-10-15"},{"$f":"IF($A231=\"\",\"\",G230)","v":10657316.167972609},{"$f":"IF(A231=\"\",IF(A230=\"\",\"\",SUM(D$38:D230)),IF(A231=$D$23*12,D$38+$D$21,D$38))","v":173408.62283356127},{"$f":"IF($A231=\"\",IF($A230=\"\",\"\",SUM(E$38:E230)),D231-F231)","v":92826.014535859387},{"$f":"IF($A231=\"\",IF($A230=\"\",\"\",SUM(F$38:F230)),C231*((1+'kalkulációs feltételek'!$A$56)^(B231-B230)-1))","v":80582.608297701881},{"$f":"IF($A231=\"\",\"\",C231-E231)","v":10564490.15343675}]
[195,"2037-11-15",10564490.15343675,{"$f":"IF(A232=\"\",IF(A231=\"\",\"\",SUM(D$38:D231)),IF(A232=$D$23*12,D$38+$D$21,D$38))","v":173408.62283356127},{"$f":"IF($A232=\"\",IF($A231=\"\",\"\",SUM(E$38:E231)),D232-F232)","v":90854.827168960444},{"$f":"IF($A232=\"\",IF($A231=\"\",\"\",SUM(F$38:F231)),C232*((1+'kalkulációs feltételek'!$A$56)^(B232-B231)-1))","v":82553.795664600824},10473635.32626779]
[196,"2037-12-15",10473635.32626779,{"$f":"IF(A233=\"\",IF(A232=\"\",\"\",SUM(D$38:D232)),IF(A233=$D$23*12,D$38+$D$21,D$38))","v":173408.62283356127},{"$f":"IF($A233=\"\",IF($A232=\"\",\"\",SUM(E$38:E232)),D233-F233)","v":94214.870893839368},{"$f":"IF($A233=\"\",IF($A232=\"\",\"\",SUM(F$38:F232)),C233*((1+'kalkulációs feltételek'!$A$56)^(B233-B232)-1))","v":79193.7519397219},10379420.45537395]
[197,"2038-01-15",10379420.45537395,{"$f":"IF(A234=\"\",IF(A233=\"\",\"\",SUM(D$38:D233)),IF(A234=$D$23*12,D$38+$D$21,D$38))","v":173408.62283356127},{"$f":"IF($A234=\"\",IF($A233=\"\",\"\",SUM(E$38:E233)),D234-F234)","v":92301.012059635512},{"$f":"IF($A234=\"\",IF($A233=\"\",\"\",SUM(F$38:F233)),C234*((1+'kalkulációs feltételek'!$A$56)^(B234-B233)-1))","v":81107.610773925757},10287119.443314314]
[198,"2038-02-15",10287119.443314314,{"$f":"IF(A235=\"\",IF(A234=\"\",\"\",SUM(D$38:D234)),IF(A235=$D$23*12,D$38+$D$21,D$38))","v":173408.62283356127},{"$f":"IF($A235=\"\",IF($A234=\"\",\"\",SUM(E$38:E234)),D235-F235)","v":93022.277239359144},{"$f":"IF($A235=\"\",IF($A234=\"\",\"\",SUM(F$38:F234)),C235*((1+'kalkulációs feltételek'!$A$56)^(B235-B234)-1))","v":80386.345594202125},10194097.166074954]
[199,"2038-03-15",10194097.166074954,{"$f":"IF(A236=\"\",IF(A235=\"\",\"\",SUM(D$38:D235)),IF(A236=$D$23*12,D$38+$D$21,D$38))","v":173408.62283356127},{"$f":"IF($A236=\"\",IF($A235=\"\",\"\",SUM(E$38:E235)),D236-F236)","v":101485.28483805689},{"$f":"IF($A236=\"\",IF($A235=\"\",\"\",SUM(F$38:F235)),C236*((1+'kalkulációs feltételek'!$A$56)^(B236-B235)-1))","v":71923.337995504378},10092611.881236898]
[200,"2038-04-15",10092611.881236898,{"$f":"IF(A237=\"\",IF(A236=\"\",\"\",SUM(D$38:D236)),IF(A237=$D$23*12,D$38+$D$21,D$38))","v":173408.62283356127},{"$f":"IF($A237=\"\",IF($A236=\"\",\"\",SUM(E$38:E236)),D237-F237)","v":94542.212163027478},{"$f":"IF($A237=\"\",IF($A236=\"\",\"\",SUM(F$38:F236)),C237*((1+'kalkulációs feltételek'!$A$56)^(B237-B236)-1))","v":78866.410670533791},9998069.6690738704]
[201,"2038-05-15",9998069.6690738704,{"$f":"IF(A238=\"\",IF(A237=\"\",\"\",SUM(D$38:D237)),IF(A238=$D$23*12,D$38+$D$21,D$38))","v":173408.62283356127},{"$f":"IF($A238=\"\",IF($A237=\"\",\"\",SUM(E$38:E237)),D238-F238)","v":97810.740667194041},{"$f":"IF($A238=\"\",IF($A237=\"\",\"\",SUM(F$38:F237)),C238*((1+'kalkulációs feltételek'!$A$56)^(B238-B237)-1))","v":75597.882166367228},9900258.9284066763]
[202,"2038-06-15",9900258.9284066763,{"$f":"IF(A239=\"\",IF(A238=\"\",\"\",SUM(D$38:D238)),IF(A239=$D$23*12,D$38+$D$21,D$38))","v":173408.62283356127},{"$f":"IF($A239=\"\",IF($A238=\"\",\"\",SUM(E$38:E238)),D239-F239)","v":96045.310384787183},{"$f":"IF($A239=\"\",IF($A238=\"\",\"\",SUM(F$38:F238)),C239*((1+'kalkulációs feltételek'!$A$56)^(B239-B238)-1))","v":77363.312448774086},9804213.6180218887]
[203,"2038-07-15",9804213.6180218887,{"$f":"IF(A240=\"\",IF(A239=\"\",\"\",SUM(D$38:D239)),IF(A240=$D$23*12,D$38+$D$21,D$38))","v":173408.62283356127},{"$f":"IF($A240=\"\",IF($A239=\"\",\"\",SUM(E$38:E239)),D240-F240)","v":99276.534304339453},{"$f":"IF($A240=\"\",IF($A239=\"\",\"\",SUM(F$38:F239)),C240*((1+'kalkulációs feltételek'!$A$56)^(B240-B239)-1))","v":74132.088529221815},9704937.0837175492]
[204,"2038-08-15",9704937.0837175492,{"$f":"IF(A241=\"\",IF(A240=\"\",\"\",SUM(D$38:D240)),IF(A241=$D$23*12,D$38+$D$21,D$38))","v":173408.62283356127},{"$f":"IF($A241=\"\",IF($A240=\"\",\"\",SUM(E$38:E240)),D241-F241)","v":97571.608333964934},{"$f":"IF($A241=\"\",IF($A240=\"\",\"\",SUM(F$38:F240)),C241*((1+'kalkulációs feltételek'!$A$56)^(B241-B240)-1))","v":75837.014499596335},9607365.4753835835]
[205,"2038-09-15",9607365.4753835835,{"$f":"IF(A242=\"\",IF(A241=\"\",\"\",SUM(D$38:D241)),IF(A242=$D$23*12,D$38+$D$21,D$38))","v":173408.62283356127},{"$f":"IF($A242=\"\",IF($A241=\"\",\"\",SUM(E$38:E241)),D242-F242)","v":98334.059384614855},{"$f":"IF($A242=\"\",IF($A241=\"\",\"\",SUM(F$38:F241)),C242*((1+'kalkulációs feltételek'!$A$56)^(B242-B241)-1))","v":75074.563448946414},9509031.4159989692]
[206,"2038-10-15",9509031.4159989692,{"$f":"IF(A243=\"\",IF(A242=\"\",\"\",SUM(D$38:D242)),IF(A243=$D$23*12,D$38+$D$21,D$38))","v":173408.62283356127},{"$f":"IF($A243=\"\",IF($A242=\"\",\"\",SUM(E$38:E242)),D243-F243)","v":101508.48007634812},{"$f":"IF($A243=\"\",IF($A242=\"\",\"\",SUM(F$38:F242)),C243*((1+'kalkulációs feltételek'!$A$56)^(B243-B242)-1))","v":71900.142757213151},9407522.9359226208]
[207,"2038-11-15",9407522.9359226208,{"$f":"IF(A244=\"\",IF(A243=\"\",\"\",SUM(D$38:D243)),IF(A244=$D$23*12,D$38+$D$21,D$38))","v":173408.62283356127},{"$f":"IF($A244=\"\",IF($A243=\"\",\"\",SUM(E$38:E243)),D244-F244)","v":99895.683270684589},{"$f":"IF($A244=\"\",IF($A243=\"\",\"\",SUM(F$38:F243)),C244*((1+'kalkulációs feltételek'!$A$56)^(B244-B243)-1))","v":73512.93956287668},9307627.2526519354]
[208,"2038-12-15",9307627.2526519354,{"$f":"IF(A245=\"\",IF(A244=\"\",\"\",SUM(D$38:D244)),IF(A245=$D$23*12,D$38+$D$21,D$38))","v":173408.62283356127},{"$f":"IF($A245=\"\",IF($A244=\"\",\"\",SUM(E$38:E244)),D245-F245)","v":103031.34686088566},{"$f":"IF($A245=\"\",IF($A244=\"\",\"\",SUM(F$38:F244)),C245*((1+'kalkulációs feltételek'!$A$56)^(B245-B244)-1))","v":70377.275972675605},9204595.9057910498]
[209,"2039-01-15",9204595.9057910498,{"$f":"IF(A246=\"\",IF(A245=\"\",\"\",SUM(D$38:D245)),IF(A246=$D$23*12,D$38+$D$21,D$38))","v":173408.62283356127},{"$f":"IF($A246=\"\",IF($A245=\"\",\"\",SUM(E$38:E245)),D246-F246)","v":101481.41020468682},{"$f":"IF($A246=\"\",IF($A245=\"\",\"\",SUM(F$38:F245)),C246*((1+'kalkulációs feltételek'!$A$56)^(B246-B245)-1))","v":71927.212628874448},9103114.4955863636]
[210,"2039-02-15",9103114.4955863636,{"$f":"IF(A247=\"\",IF(A246=\"\",\"\",SUM(D$38:D246)),IF(A247=$D$23*12,D$38+$D$21,D$38))","v":173408.62283356127},{"$f":"IF($A247=\"\",IF($A246=\"\",\"\",SUM(E$38:E246)),D247-F247)","v":102274.41350916411},{"$f":"IF($A247=\"\",IF($A246=\"\",\"\",SUM(F$38:F246)),C247*((1+'kalkulációs feltételek'!$A$56)^(B247-B246)-1))","v":71134.209324397161},9000840.0820771996]
[211,"2039-03-15",9000840.0820771996,{"$f":"IF(A248=\"\",IF(A247=\"\",\"\",SUM(D$38:D247)),IF(A248=$D$23*12,D$38+$D$21,D$38))","v":173408.62283356127},{"$f":"IF($A248=\"\",IF($A247=\"\",\"\",SUM(E$38:E247)),D248-F248)","v":109904.17973082993},{"$f":"IF($A248=\"\",IF($A247=\"\",\"\",SUM(F$38:F247)),C248*((1+'kalkulációs feltételek'!$A$56)^(B248-B247)-1))","v":63504.443102731348},8890935.9023463689]
[212,"2039-04-15",8890935.9023463689,{"$f":"IF(A249=\"\",IF(A248=\"\",\"\",SUM(D$38:D248)),IF(A249=$D$23*12,D$38+$D$21,D$38))","v":173408.62283356127},{"$f":"IF($A249=\"\",IF($A248=\"\",\"\",SUM(E$38:E248)),D249-F249)","v":103932.43467027418},{"$f":"IF($A249=\"\",IF($A248=\"\",\"\",SUM(F$38:F248)),C249*((1+'kalkulációs feltételek'!$A$56)^(B249-B248)-1))","v":69476.188163287094},8787003.4676760938]
[213,"2039-05-15",8787003.4676760938,{"$f":"IF(A250=\"\",IF(A249=\"\",\"\",SUM(D$38:D249)),IF(A250=$D$23*12,D$38+$D$21,D$38))","v":173408.62283356127},{"$f":"IF($A250=\"\",IF($A249=\"\",\"\",SUM(E$38:E249)),D250-F250)","v":106967.91230324845},{"$f":"IF($A250=\"\",IF($A249=\"\",\"\",SUM(F$38:F249)),C250*((1+'kalkulációs feltételek'!$A$56)^(B250-B249)-1))","v":66440.710530312819},8680035.5553728454]
[214,"2039-06-15",8680035.5553728454,{"$f":"IF(A251=\"\",IF(A250=\"\",\"\",SUM(D$38:D250)),IF(A251=$D$23*12,D$38+$D$21,D$38))","v":173408.62283356127},{"$f":"IF($A251=\"\",IF($A250=\"\",\"\",SUM(E$38:E250)),D251-F251)","v":105580.46726785123},{"$f":"IF($A251=\"\",IF($A250=\"\",\"\",SUM(F$38:F250)),C251*((1+'kalkulációs feltételek'!$A$56)^(B251-B250)-1))","v":67828.15556571004},8574455.088104995]
[215,"2039-07-15",8574455.088104995,{"$f":"IF(A252=\"\",IF(A251=\"\",\"\",SUM(D$38:D251)),IF(A252=$D$23*12,D$38+$D$21,D$38))","v":173408.62283356127},{"$f":"IF($A252=\"\",IF($A251=\"\",\"\",SUM(E$38:E251)),D252-F252)","v":108575.04326805564},{"$f":"IF($A252=\"\",IF($A251=\"\",\"\",SUM(F$38:F251)),C252*((1+'kalkulációs feltételek'!$A$56)^(B252-B251)-1))","v":64833.579565505628},8465880.0448369402]
[216,"2039-08-15",8465880.0448369402,{"$f":"IF(A253=\"\",IF(A252=\"\",\"\",SUM(D$38:D252)),IF(A253=$D$23*12,D$38+$D$21,D$38))","v":173408.62283356127},{"$f":"IF($A253=\"\",IF($A252=\"\",\"\",SUM(E$38:E252)),D253-F253)","v":107253.93659769656},{"$f":"IF($A253=\"\",IF($A252=\"\",\"\",SUM(F$38:F252)),C253*((1+'kalkulációs feltételek'!$A$56)^(B253-B252)-1))","v":66154.686235864705},8358626.1082392437]
[217,"2039-09-15",8358626.1082392437,{"$f":"IF(A254=\"\",IF(A253=\"\",\"\",SUM(D$38:D253)),IF(A254=$D$23*12,D$38+$D$21,D$38))","v":173408.62283356127},{"$f":"IF($A254=\"\",IF($A253=\"\",\"\",SUM(E$38:E253)),D254-F254)","v":108092.04799138554},{"$f":"IF($A254=\"\",IF($A253=\"\",\"\",SUM(F$38:F253)),C254*((1+'kalkulációs feltételek'!$A$56)^(B254-B253)-1))","v":65316.574842175738},8250534.0602478581]
[218,"2039-10-15",8250534.0602478581,{"$f":"IF(A255=\"\",IF(A254=\"\",\"\",SUM(D$38:D254)),IF(A255=$D$23*12,D$38+$D$21,D$38))","v":173408.62283356127},{"$f":"IF($A255=\"\",IF($A254=\"\",\"\",SUM(E$38:E254)),D255-F255)","v":111024.29042332384},{"$f":"IF($A255=\"\",IF($A254=\"\",\"\",SUM(F$38:F254)),C255*((1+'kalkulációs feltételek'!$A$56)^(B255-B254)-1))","v":62384.332410237432},8139509.7698245347]
[219,"2039-11-15",8139509.7698245347,{"$f":"IF(A256=\"\",IF(A255=\"\",\"\",SUM(D$38:D255)),IF(A256=$D$23*12,D$38+$D$21,D$38))","v":173408.62283356127},{"$f":"IF($A256=\"\",IF($A255=\"\",\"\",SUM(E$38:E255)),D256-F256)","v":109804.28257777292},{"$f":"IF($A256=\"\",IF($A255=\"\",\"\",SUM(F$38:F255)),C256*((1+'kalkulációs feltételek'!$A$56)^(B256-B255)-1))","v":63604.340255788346},8029705.487246762]
[220,"2039-12-15",8029705.487246762,{"$f":"IF(A257=\"\",IF(A256=\"\",\"\",SUM(D$38:D256)),IF(A257=$D$23*12,D$38+$D$21,D$38))","v":173408.62283356127},{"$f":"IF($A257=\"\",IF($A256=\"\",\"\",SUM(E$38:E256)),D257-F257)","v":112694.02998238517},{"$f":"IF($A257=\"\",IF($A256=\"\",\"\",SUM(F$38:F256)),C257*((1+'kalkulációs feltételek'!$A$56)^(B257-B256)-1))","v":60714.592851176101},7917011.4572643768]
[221,"2040-01-15",7917011.4572643768,{"$f":"IF(A258=\"\",IF(A257=\"\",\"\",SUM(D$38:D257)),IF(A258=$D$23*12,D$38+$D$21,D$38))","v":173408.62283356127},{"$f":"IF($A258=\"\",IF($A257=\"\",\"\",SUM(E$38:E257)),D258-F258)","v":111542.94482876991},{"$f":"IF($A258=\"\",IF($A257=\"\",\"\",SUM(F$38:F257)),C258*((1+'kalkulációs feltételek'!$A$56)^(B258-B257)-1))","v":61865.678004791363},7805468.5124356067]
[222,"2040-02-15",7805468.5124356067,{"$f":"IF(A259=\"\",IF(A258=\"\",\"\",SUM(D$38:D258)),IF(A259=$D$23*12,D$38+$D$21,D$38))","v":173408.62283356127},{"$f":"IF($A259=\"\",IF($A258=\"\",\"\",SUM(E$38:E258)),D259-F259)","v":112414.5716977889},{"$f":"IF($A259=\"\",IF($A258=\"\",\"\",SUM(F$38:F258)),C259*((1+'kalkulációs feltételek'!$A$56)^(B259-B258)-1))","v":60994.051135772366},7693053.9407378174]
[223,"2040-03-15",7693053.9407378174,{"$f":"IF(A260=\"\",IF(A259=\"\",\"\",SUM(D$38:D259)),IF(A260=$D$23*12,D$38+$D$21,D$38))","v":173408.62283356127},{"$f":"IF($A260=\"\",IF($A259=\"\",\"\",SUM(E$38:E259)),D260-F260)","v":117185.57309269891},{"$f":"IF($A260=\"\",IF($A259=\"\",\"\",SUM(F$38:F259)),C260*((1+'kalkulációs feltételek'!$A$56)^(B260-B259)-1))","v":56223.049740862371},7575868.3676451184]
[224,"2040-04-15",7575868.3676451184,{"$f":"IF(A261=\"\",IF(A260=\"\",\"\",SUM(D$38:D260)),IF(A261=$D$23*12,D$38+$D$21,D$38))","v":173408.62283356127},{"$f":"IF($A261=\"\",IF($A260=\"\",\"\",SUM(E$38:E260)),D261-F261)","v":114208.72959488635},{"$f":"IF($A261=\"\",IF($A260=\"\",\"\",SUM(F$38:F260)),C261*((1+'kalkulációs feltételek'!$A$56)^(B261-B260)-1))","v":59199.893238674922},7461659.6380502321]
[225,"2040-05-15",7461659.6380502321,{"$f":"IF(A262=\"\",IF(A261=\"\",\"\",SUM(D$38:D261)),IF(A262=$D$23*12,D$38+$D$21,D$38))","v":173408.62283356127},{"$f":"IF($A262=\"\",IF($A261=\"\",\"\",SUM(E$38:E261)),D262-F262)","v":116989.16540292391},{"$f":"IF($A262=\"\",IF($A261=\"\",\"\",SUM(F$38:F261)),C262*((1+'kalkulációs feltételek'!$A$56)^(B262-B261)-1))","v":56419.457430637354},7344670.4726473084]
[226,"2040-06-15",7344670.4726473084,{"$f":"IF(A263=\"\",IF(A262=\"\",\"\",SUM(D$38:D262)),IF(A263=$D$23*12,D$38+$D$21,D$38))","v":173408.62283356127},{"$f":"IF($A263=\"\",IF($A262=\"\",\"\",SUM(E$38:E262)),D263-F263)","v":116015.37274609663},{"$f":"IF($A263=\"\",IF($A262=\"\",\"\",SUM(F$38:F262)),C263*((1+'kalkulációs feltételek'!$A$56)^(B263-B262)-1))","v":57393.250087464636},7228655.0999012114]
[227,"2040-07-15",7228655.0999012114,{"$f":"IF(A264=\"\",IF(A263=\"\",\"\",SUM(D$38:D263)),IF(A264=$D$23*12,D$38+$D$21,D$38))","v":173408.62283356127},{"$f":"IF($A264=\"\",IF($A263=\"\",\"\",SUM(E$38:E263)),D264-F264)","v":118750.97045152288},{"$f":"IF($A264=\"\",IF($A263=\"\",\"\",SUM(F$38:F263)),C264*((1+'kalkulációs feltételek'!$A$56)^(B264-B263)-1))","v":54657.652382038395},7109904.1294496888]
[228,"2040-08-15",7109904.1294496888,{"$f":"IF(A265=\"\",IF(A264=\"\",\"\",SUM(D$38:D264)),IF(A265=$D$23*12,D$38+$D$21,D$38))","v":173408.62283356127},{"$f":"IF($A265=\"\",IF($A264=\"\",\"\",SUM(E$38:E264)),D265-F265)","v":117849.90072082877},{"$f":"IF($A265=\"\",IF($A264=\"\",\"\",SUM(F$38:F264)),C265*((1+'kalkulációs feltételek'!$A$56)^(B265-B264)-1))","v":55558.722112732503},6992054.2287288597]
[229,"2040-09-15",6992054.2287288597,{"$f":"IF(A266=\"\",IF(A265=\"\",\"\",SUM(D$38:D265)),IF(A266=$D$23*12,D$38+$D$21,D$38))","v":173408.62283356127},{"$f":"IF($A266=\"\",IF($A265=\"\",\"\",SUM(E$38:E265)),D266-F266)","v":118770.81185633074},{"$f":"IF($A266=\"\",IF($A265=\"\",\"\",SUM(F$38:F265)),C266*((1+'kalkulációs feltételek'!$A$56)^(B266-B265)-1))","v":54637.810977230532},6873283.4168725293]
[230,"2040-10-15",6873283.4168725293,{"$f":"IF(A267=\"\",IF(A266=\"\",\"\",SUM(D$38:D266)),IF(A267=$D$23*12,D$38+$D$21,D$38))","v":173408.62283356127},{"$f":"IF($A267=\"\",IF($A266=\"\",\"\",SUM(E$38:E266)),D267-F267)","v":121438.02380362804},{"$f":"IF($A267=\"\",IF($A266=\"\",\"\",SUM(F$38:F266)),C267*((1+'kalkulációs feltételek'!$A$56)^(B267-B266)-1))","v":51970.599029933233},6751845.3930689013]
[231,"2040-11-15",6751845.3930689013,{"$f":"IF(A268=\"\",IF(A267=\"\",\"\",SUM(D$38:D267)),IF(A268=$D$23*12,D$38+$D$21,D$38))","v":173408.62283356127},{"$f":"IF($A268=\"\",IF($A267=\"\",\"\",SUM(E$38:E267)),D268-F268)","v":120647.86894549399},{"$f":"IF($A268=\"\",IF($A267=\"\",\"\",SUM(F$38:F267)),C268*((1+'kalkulációs feltételek'!$A$56)^(B268-B267)-1))","v":52760.75388806728},6631197.524123407]
[232,"2040-12-15",6631197.524123407,{"$f":"IF(A269=\"\",IF(A268=\"\",\"\",SUM(D$38:D268)),IF(A269=$D$23*12,D$38+$D$21,D$38))","v":173408.62283356127},{"$f":"IF($A269=\"\",IF($A268=\"\",\"\",SUM(E$38:E268)),D269-F269)","v":123268.49522460616},{"$f":"IF($A269=\"\",IF($A268=\"\",\"\",SUM(F$38:F268)),C269*((1+'kalkulációs feltételek'!$A$56)^(B269-B268)-1))","v":50140.127608955103},6507929.0288988007]
[233,"2041-01-15",6507929.0288988007,{"$f":"IF(A270=\"\",IF(A269=\"\",\"\",SUM(D$38:D269)),IF(A270=$D$23*12,D$38+$D$21,D$38))","v":173408.62283356127},{"$f":"IF($A270=\"\",IF($A269=\"\",\"\",SUM(E$38:E269)),D270-F270)","v":122553.89766950207},{"$f":"IF($A270=\"\",IF($A269=\"\",\"\",SUM(F$38:F269)),C270*((1+'kalkulációs feltételek'!$A$56)^(B270-B269)-1))","v":50854.725164059208},6385375.1312292982]
[234,"2041-02-15",6385375.1312292982,{"$f":"IF(A271=\"\",IF(A270=\"\",\"\",SUM(D$38:D270)),IF(A271=$D$23*12,D$38+$D$21,D$38))","v":173408.62283356127},{"$f":"IF($A271=\"\",IF($A270=\"\",\"\",SUM(E$38:E270)),D271-F271)","v":123511.5671148957},{"$f":"IF($A271=\"\",IF($A270=\"\",\"\",SUM(F$38:F270)),C271*((1+'kalkulációs feltételek'!$A$56)^(B271-B270)-1))","v":49897.055718665557},6261863.564114402]
[235,"2041-03-15",6261863.564114402,{"$f":"IF(A272=\"\",IF(A271=\"\",\"\",SUM(D$38:D271)),IF(A272=$D$23*12,D$38+$D$21,D$38))","v":173408.62283356127},{"$f":"IF($A272=\"\",IF($A271=\"\",\"\",SUM(E$38:E271)),D272-F272)","v":129228.72909050978},{"$f":"IF($A272=\"\",IF($A271=\"\",\"\",SUM(F$38:F271)),C272*((1+'kalkulációs feltételek'!$A$56)^(B272-B271)-1))","v":44179.893743051492},6132634.8350238921]
[236,"2041-04-15",6132634.8350238921,{"$f":"IF(A273=\"\",IF(A272=\"\",\"\",SUM(D$38:D272)),IF(A273=$D$23*12,D$38+$D$21,D$38))","v":173408.62283356127},{"$f":"IF($A273=\"\",IF($A272=\"\",\"\",SUM(E$38:E272)),D273-F273)","v":125486.54844064993},{"$f":"IF($A273=\"\",IF($A272=\"\",\"\",SUM(F$38:F272)),C273*((1+'kalkulációs feltételek'!$A$56)^(B273-B272)-1))","v":47922.074392911345},6007148.286583242]
[237,"2041-05-15",6007148.286583242,{"$f":"IF(A274=\"\",IF(A273=\"\",\"\",SUM(D$38:D273)),IF(A274=$D$23*12,D$38+$D$21,D$38))","v":173408.62283356127},{"$f":"IF($A274=\"\",IF($A273=\"\",\"\",SUM(E$38:E273)),D274-F274)","v":127987.08614136087},{"$f":"IF($A274=\"\",IF($A273=\"\",\"\",SUM(F$38:F273)),C274*((1+'kalkulációs feltételek'!$A$56)^(B274-B273)-1))","v":45421.536692200396},5879161.2004418811]
[238,"2041-06-15",5879161.2004418811,{"$f":"IF(A275=\"\",IF(A274=\"\",\"\",SUM(D$38:D274)),IF(A275=$D$23*12,D$38+$D$21,D$38))","v":173408.62283356127},{"$f":"IF($A275=\"\",IF($A274=\"\",\"\",SUM(E$38:E274)),D275-F275)","v":127467.26027167376},{"$f":"IF($A275=\"\",IF($A274=\"\",\"\",SUM(F$38:F274)),C275*((1+'kalkulációs feltételek'!$A$56)^(B275-B274)-1))","v":45941.362561887508},5751693.9401702071]
[239,"2041-07-15",5751693.9401702071,{"$f":"IF(A276=\"\",IF(A275=\"\",\"\",SUM(D$38:D275)),IF(A276=$D$23*12,D$38+$D$21,D$38))","v":173408.62283356127},{"$f":"IF($A276=\"\",IF($A275=\"\",\"\",SUM(E$38:E275)),D276-F276)","v":129918.63975302997},{"$f":"IF($A276=\"\",IF($A275=\"\",\"\",SUM(F$38:F275)),C276*((1+'kalkulációs feltételek'!$A$56)^(B276-B275)-1))","v":43489.983080531289},{"$f":"IF($A276=\"\",\"\",C276-E276)","v":5621775.3004171774}]
[240,"2041-08-15",{"$f":"IF($A277=\"\",\"\",G276)","v":5621775.3004171774},{"$f":"IF(A277=\"\",IF(A276=\"\",\"\",SUM(D$38:D276)),IF(A277=$D$23*12,D$38+$D$21,D$38))","v":2173408.6228335616},{"$f":"IF($A277=\"\",IF($A276=\"\",\"\",SUM(E$38:E276)),D277-F277)","v":2129478.543607546},{"$f":"IF($A277=\"\",IF($A276=\"\",\"\",SUM(F$38:F276)),C277*((1+'kalkulációs feltételek'!$A$56)^(B277-B276)-1))","v":43930.079226015732},{"$f":"IF($A277=\"\",\"\",C277-E277)","v":3492296.7568096314}]
["","Összesen",{"$f":"IF($A278=\"\",\"\",G277)","v":""},{"$f":"IF(A278=\"\",IF(A277=\"\",\"\",SUM(D$38:D277)),IF(A278=$D$23*12,D$38+$D$21,D$38))","v":43618069.480054855},{"$f":"IF($A278=\"\",IF($A277=\"\",\"\",SUM(E$38:E277)),D278-F278)","v":16507703.243190372},{"$f":"IF($A278=\"\",IF($A277=\"\",\"\",SUM(F$38:F277)),C278*((1+'kalkulációs feltételek'!$A$56)^(B278-B277)-1))","v":27110366.236864347},{"$f":"IF($A278=\"\",\"\",C278-E278)","v":""}]
["","",{"$f":"IF($A279=\"\",\"\",G278)","v":""},{"$f":"IF(A279=\"\",IF(A278=\"\",\"\",SUM(D$38:D278)),IF(A279=$D$23*12,D$38+$D$21,D$38))","v":""},{"$f":"IF($A279=\"\",IF($A278=\"\",\"\",SUM(E$38:E278)),D279-F279)","v":""},{"$f":"IF($A279=\"\",IF($A278=\"\",\"\",SUM(F$38:F278)),C279*((1+'kalkulációs feltételek'!$A$56)^(B279-B278)-1))","v":""},{"$f":"IF($A279=\"\",\"\",C279-E279)","v":""}]
["","","",{"$f":"IF(A280=\"\",IF(A279=\"\",\"\",SUM(D$38:D279)),IF(A280=$D$23*12,D$38+$D$21,D$38))","v":""},{"$f":"IF($A280=\"\",IF($A279=\"\",\"\",SUM(E$38:E279)),D280-F280)","v":""},{"$f":"IF($A280=\"\",IF($A279=\"\",\"\",SUM(F$38:F279)),C280*((1+'kalkulációs feltételek'!$A$56)^(B280-B279)-1))","v":""},""]
["","","",{"$f":"IF(A281=\"\",IF(A280=\"\",\"\",SUM(D$38:D280)),IF(A281=$D$23*12,D$38+$D$21,D$38))","v":""},{"$f":"IF($A281=\"\",IF($A280=\"\",\"\",SUM(E$38:E280)),D281-F281)","v":""},{"$f":"IF($A281=\"\",IF($A280=\"\",\"\",SUM(F$38:F280)),C281*((1+'kalkulációs feltételek'!$A$56)^(B281-B280)-1))","v":""},""]
["","","",{"$f":"IF(A282=\"\",IF(A281=\"\",\"\",SUM(D$38:D281)),IF(A282=$D$23*12,D$38+$D$21,D$38))","v":""},{"$f":"IF($A282=\"\",IF($A281=\"\",\"\",SUM(E$38:E281)),D282-F282)","v":""},{"$f":"IF($A282=\"\",IF($A281=\"\",\"\",SUM(F$38:F281)),C282*((1+'kalkulációs feltételek'!$A$56)^(B282-B281)-1))","v":""},""]
["","","",{"$f":"IF(A283=\"\",IF(A282=\"\",\"\",SUM(D$38:D282)),IF(A283=$D$23*12,D$38+$D$21,D$38))","v":""},{"$f":"IF($A283=\"\",IF($A282=\"\",\"\",SUM(E$38:E282)),D283-F283)","v":""},{"$f":"IF($A283=\"\",IF($A282=\"\",\"\",SUM(F$38:F282)),C283*((1+'kalkulációs feltételek'!$A$56)^(B283-B282)-1))","v":""},""]
["","","",{"$f":"IF(A284=\"\",IF(A283=\"\",\"\",SUM(D$38:D283)),IF(A284=$D$23*12,D$38+$D$21,D$38))","v":""},{"$f":"IF($A284=\"\",IF($A283=\"\",\"\",SUM(E$38:E283)),D284-F284)","v":""},{"$f":"IF($A284=\"\",IF($A283=\"\",\"\",SUM(F$38:F283)),C284*((1+'kalkulációs feltételek'!$A$56)^(B284-B283)-1))","v":""},""]
["","","",{"$f":"IF(A285=\"\",IF(A284=\"\",\"\",SUM(D$38:D284)),IF(A285=$D$23*12,D$38+$D$21,D$38))","v":""},{"$f":"IF($A285=\"\",IF($A284=\"\",\"\",SUM(E$38:E284)),D285-F285)","v":""},{"$f":"IF($A285=\"\",IF($A284=\"\",\"\",SUM(F$38:F284)),C285*((1+'kalkulációs feltételek'!$A$56)^(B285-B284)-1))","v":""},""]
["","","",{"$f":"IF(A286=\"\",IF(A285=\"\",\"\",SUM(D$38:D285)),IF(A286=$D$23*12,D$38+$D$21,D$38))","v":""},{"$f":"IF($A286=\"\",IF($A285=\"\",\"\",SUM(E$38:E285)),D286-F286)","v":""},{"$f":"IF($A286=\"\",IF($A285=\"\",\"\",SUM(F$38:F285)),C286*((1+'kalkulációs feltételek'!$A$56)^(B286-B285)-1))","v":""},""]
["","","",{"$f":"IF(A287=\"\",IF(A286=\"\",\"\",SUM(D$38:D286)),IF(A287=$D$23*12,D$38+$D$21,D$38))","v":""},{"$f":"IF($A287=\"\",IF($A286=\"\",\"\",SUM(E$38:E286)),D287-F287)","v":""},{"$f":"IF($A287=\"\",IF($A286=\"\",\"\",SUM(F$38:F286)),C287*((1+'kalkulációs feltételek'!$A$56)^(B287-B286)-1))","v":""},""]
["","","",{"$f":"IF(A288=\"\",IF(A287=\"\",\"\",SUM(D$38:D287)),IF(A288=$D$23*12,D$38+$D$21,D$38))","v":""},{"$f":"IF($A288=\"\",IF($A287=\"\",\"\",SUM(E$38:E287)),D288-F288)","v":""},{"$f":"IF($A288=\"\",IF($A287=\"\",\"\",SUM(F$38:F287)),C288*((1+'kalkulációs feltételek'!$A$56)^(B288-B287)-1))","v":""},""]
["","","",{"$f":"IF(A289=\"\",IF(A288=\"\",\"\",SUM(D$38:D288)),IF(A289=$D$23*12,D$38+$D$21,D$38))","v":""},{"$f":"IF($A289=\"\",IF($A288=\"\",\"\",SUM(E$38:E288)),D289-F289)","v":""},{"$f":"IF($A289=\"\",IF($A288=\"\",\"\",SUM(F$38:F288)),C289*((1+'kalkulációs feltételek'!$A$56)^(B289-B288)-1))","v":""},""]
["","","",{"$f":"IF(A290=\"\",IF(A289=\"\",\"\",SUM(D$38:D289)),IF(A290=$D$23*12,D$38+$D$21,D$38))","v":""},{"$f":"IF($A290=\"\",IF($A289=\"\",\"\",SUM(E$38:E289)),D290-F290)","v":""},{"$f":"IF($A290=\"\",IF($A289=\"\",\"\",SUM(F$38:F289)),C290*((1+'kalkulációs feltételek'!$A$56)^(B290-B289)-1))","v":""},""]
["","","",{"$f":"IF(A291=\"\",IF(A290=\"\",\"\",SUM(D$38:D290)),IF(A291=$D$23*12,D$38+$D$21,D$38))","v":""},{"$f":"IF($A291=\"\",IF($A290=\"\",\"\",SUM(E$38:E290)),D291-F291)","v":""},{"$f":"IF($A291=\"\",IF($A290=\"\",\"\",SUM(F$38:F290)),C291*((1+'kalkulációs feltételek'!$A$56)^(B291-B290)-1))","v":""},""]
["","","",{"$f":"IF(A292=\"\",IF(A291=\"\",\"\",SUM(D$38:D291)),IF(A292=$D$23*12,D$38+$D$21,D$38))","v":""},{"$f":"IF($A292=\"\",IF($A291=\"\",\"\",SUM(E$38:E291)),D292-F292)","v":""},{"$f":"IF($A292=\"\",IF($A291=\"\",\"\",SUM(F$38:F291)),C292*((1+'kalkulációs feltételek'!$A$56)^(B292-B291)-1))","v":""},""]
["","","",{"$f":"IF(A293=\"\",IF(A292=\"\",\"\",SUM(D$38:D292)),IF(A293=$D$23*12,D$38+$D$21,D$38))","v":""},{"$f":"IF($A293=\"\",IF($A292=\"\",\"\",SUM(E$38:E292)),D293-F293)","v":""},{"$f":"IF($A293=\"\",IF($A292=\"\",\"\",SUM(F$38:F292)),C293*((1+'kalkulációs feltételek'!$A$56)^(B293-B292)-1))","v":""},""]
["","","",{"$f":"IF(A294=\"\",IF(A293=\"\",\"\",SUM(D$38:D293)),IF(A294=$D$23*12,D$38+$D$21,D$38))","v":""},{"$f":"IF($A294=\"\",IF($A293=\"\",\"\",SUM(E$38:E293)),D294-F294)","v":""},{"$f":"IF($A294=\"\",IF($A293=\"\",\"\",SUM(F$38:F293)),C294*((1+'kalkulációs feltételek'!$A$56)^(B294-B293)-1))","v":""},""]
[{"$f":"IF(A294=\"\",\"\",IF(A294+1<=$D$23*12,A294+1,\"\"))","v":""},{"$f":"IF(A295=\"\",IF(A294 = $D$23*12,\"Összesen\",\"\"),EDATE(B294,1))","v":""},"",{"$f":"IF(A295=\"\",IF(A294=\"\",\"\",SUM(D$38:D294)),IF(A295=$D$23*12,D$38+$D$21,D$38))","v":""},{"$f":"IF($A295=\"\",IF($A294=\"\",\"\",SUM(E$38:E294)),D295-F295)","v":""},{"$f":"IF($A295=\"\",IF($A294=\"\",\"\",SUM(F$38:F294)),C295*((1+'kalkulációs feltételek'!$A$56)^(B295-B294)-1))","v":""},""]
["","","",{"$f":"IF(A296=\"\",IF(A295=\"\",\"\",SUM(D$38:D295)),IF(A296=$D$23*12,D$38+$D$21,D$38))","v":""},{"$f":"IF($A296=\"\",IF($A295=\"\",\"\",SUM(E$38:E295)),D296-F296)","v":""},{"$f":"IF($A296=\"\",IF($A295=\"\",\"\",SUM(F$38:F295)),C296*((1+'kalkulációs feltételek'!$A$56)^(B296-B295)-1))","v":""},""]
["","","",{"$f":"IF(A297=\"\",IF(A296=\"\",\"\",SUM(D$38:D296)),IF(A297=$D$23*12,D$38+$D$21,D$38))","v":""},{"$f":"IF($A297=\"\",IF($A296=\"\",\"\",SUM(E$38:E296)),D297-F297)","v":""},{"$f":"IF($A297=\"\",IF($A296=\"\",\"\",SUM(F$38:F296)),C297*((1+'kalkulációs feltételek'!$A$56)^(B297-B296)-1))","v":""},""]
["","","",{"$f":"IF(A298=\"\",IF(A297=\"\",\"\",SUM(D$38:D297)),IF(A298=$D$23*12,D$38+$D$21,D$38))","v":""},{"$f":"IF($A298=\"\",IF($A297=\"\",\"\",SUM(E$38:E297)),D298-F298)","v":""},{"$f":"IF($A298=\"\",IF($A297=\"\",\"\",SUM(F$38:F297)),C298*((1+'kalkulációs feltételek'!$A$56)^(B298-B297)-1))","v":""},""]
["","","",{"$f":"IF(A299=\"\",IF(A298=\"\",\"\",SUM(D$38:D298)),IF(A299=$D$23*12,D$38+$D$21,D$38))","v":""},{"$f":"IF($A299=\"\",IF($A298=\"\",\"\",SUM(E$38:E298)),D299-F299)","v":""},{"$f":"IF($A299=\"\",IF($A298=\"\",\"\",SUM(F$38:F298)),C299*((1+'kalkulációs feltételek'!$A$56)^(B299-B298)-1))","v":""},""]
["","","",{"$f":"IF(A300=\"\",IF(A299=\"\",\"\",SUM(D$38:D299)),IF(A300=$D$23*12,D$38+$D$21,D$38))","v":""},{"$f":"IF($A300=\"\",IF($A299=\"\",\"\",SUM(E$38:E299)),D300-F300)","v":""},{"$f":"IF($A300=\"\",IF($A299=\"\",\"\",SUM(F$38:F299)),C300*((1+'kalkulációs feltételek'!$A$56)^(B300-B299)-1))","v":""},""]
["","","",{"$f":"IF(A301=\"\",IF(A300=\"\",\"\",SUM(D$38:D300)),IF(A301=$D$23*12,D$38+$D$21,D$38))","v":""},{"$f":"IF($A301=\"\",IF($A300=\"\",\"\",SUM(E$38:E300)),D301-F301)","v":""},{"$f":"IF($A301=\"\",IF($A300=\"\",\"\",SUM(F$38:F300)),C301*((1+'kalkulációs feltételek'!$A$56)^(B301-B300)-1))","v":""},""]
["","","",{"$f":"IF(A302=\"\",IF(A301=\"\",\"\",SUM(D$38:D301)),IF(A302=$D$23*12,D$38+$D$21,D$38))","v":""},{"$f":"IF($A302=\"\",IF($A301=\"\",\"\",SUM(E$38:E301)),D302-F302)","v":""},{"$f":"IF($A302=\"\",IF($A301=\"\",\"\",SUM(F$38:F301)),C302*((1+'kalkulációs feltételek'!$A$56)^(B302-B301)-1))","v":""},""]
["","","",{"$f":"IF(A303=\"\",IF(A302=\"\",\"\",SUM(D$38:D302)),IF(A303=$D$23*12,D$38+$D$21,D$38))","v":""},{"$f":"IF($A303=\"\",IF($A302=\"\",\"\",SUM(E$38:E302)),D303-F303)","v":""},{"$f":"IF($A303=\"\",IF($A302=\"\",\"\",SUM(F$38:F302)),C303*((1+'kalkulációs feltételek'!$A$56)^(B303-B302)-1))","v":""},""]
["","","",{"$f":"IF(A304=\"\",IF(A303=\"\",\"\",SUM(D$38:D303)),IF(A304=$D$23*12,D$38+$D$21,D$38))","v":""},{"$f":"IF($A304=\"\",IF($A303=\"\",\"\",SUM(E$38:E303)),D304-F304)","v":""},{"$f":"IF($A304=\"\",IF($A303=\"\",\"\",SUM(F$38:F303)),C304*((1+'kalkulációs feltételek'!$A$56)^(B304-B303)-1))","v":""},""]
["","","",{"$f":"IF(A305=\"\",IF(A304=\"\",\"\",SUM(D$38:D304)),IF(A305=$D$23*12,D$38+$D$21,D$38))","v":""},{"$f":"IF($A305=\"\",IF($A304=\"\",\"\",SUM(E$38:E304)),D305-F305)","v":""},{"$f":"IF($A305=\"\",IF($A304=\"\",\"\",SUM(F$38:F304)),C305*((1+'kalkulációs feltételek'!$A$56)^(B305-B304)-1))","v":""},""]
["","","",{"$f":"IF(A306=\"\",IF(A305=\"\",\"\",SUM(D$38:D305)),IF(A306=$D$23*12,D$38+$D$21,D$38))","v":""},{"$f":"IF($A306=\"\",IF($A305=\"\",\"\",SUM(E$38:E305)),D306-F306)","v":""},{"$f":"IF($A306=\"\",IF($A305=\"\",\"\",SUM(F$38:F305)),C306*((1+'kalkulációs feltételek'!$A$56)^(B306-B305)-1))","v":""},""]
["","","",{"$f":"IF(A307=\"\",IF(A306=\"\",\"\",SUM(D$38:D306)),IF(A307=$D$23*12,D$38+$D$21,D$38))","v":""},{"$f":"IF($A307=\"\",IF($A306=\"\",\"\",SUM(E$38:E306)),D307-F307)","v":""},{"$f":"IF($A307=\"\",IF($A306=\"\",\"\",SUM(F$38:F306)),C307*((1+'kalkulációs feltételek'!$A$56)^(B307-B306)-1))","v":""},""]
["","","",{"$f":"IF(A308=\"\",IF(A307=\"\",\"\",SUM(D$38:D307)),IF(A308=$D$23*12,D$38+$D$21,D$38))","v":""},{"$f":"IF($A308=\"\",IF($A307=\"\",\"\",SUM(E$38:E307)),D308-F308)","v":""},{"$f":"IF($A308=\"\",IF($A307=\"\",\"\",SUM(F$38:F307)),C308*((1+'kalkulációs feltételek'!$A$56)^(B308-B307)-1))","v":""},""]
["","","",{"$f":"IF(A309=\"\",IF(A308=\"\",\"\",SUM(D$38:D308)),IF(A309=$D$23*12,D$38+$D$21,D$38))","v":""},{"$f":"IF($A309=\"\",IF($A308=\"\",\"\",SUM(E$38:E308)),D309-F309)","v":""},{"$f":"IF($A309=\"\",IF($A308=\"\",\"\",SUM(F$38:F308)),C309*((1+'kalkulációs feltételek'!$A$56)^(B309-B308)-1))","v":""},""]
["","","",{"$f":"IF(A310=\"\",IF(A309=\"\",\"\",SUM(D$38:D309)),IF(A310=$D$23*12,D$38+$D$21,D$38))","v":""},{"$f":"IF($A310=\"\",IF($A309=\"\",\"\",SUM(E$38:E309)),D310-F310)","v":""},{"$f":"IF($A310=\"\",IF($A309=\"\",\"\",SUM(F$38:F309)),C310*((1+'kalkulációs feltételek'!$A$56)^(B310-B309)-1))","v":""},""]
["","","",{"$f":"IF(A311=\"\",IF(A310=\"\",\"\",SUM(D$38:D310)),IF(A311=$D$23*12,D$38+$D$21,D$38))","v":""},{"$f":"IF($A311=\"\",IF($A310=\"\",\"\",SUM(E$38:E310)),D311-F311)","v":""},{"$f":"IF($A311=\"\",IF($A310=\"\",\"\",SUM(F$38:F310)),C311*((1+'kalkulációs feltételek'!$A$56)^(B311-B310)-1))","v":""},""]
["","","",{"$f":"IF(A312=\"\",IF(A311=\"\",\"\",SUM(D$38:D311)),IF(A312=$D$23*12,D$38+$D$21,D$38))","v":""},{"$f":"IF($A312=\"\",IF($A311=\"\",\"\",SUM(E$38:E311)),D312-F312)","v":""},{"$f":"IF($A312=\"\",IF($A311=\"\",\"\",SUM(F$38:F311)),C312*((1+'kalkulációs feltételek'!$A$56)^(B312-B311)-1))","v":""},""]
["","","",{"$f":"IF(A313=\"\",IF(A312=\"\",\"\",SUM(D$38:D312)),IF(A313=$D$23*12,D$38+$D$21,D$38))","v":""},{"$f":"IF($A313=\"\",IF($A312=\"\",\"\",SUM(E$38:E312)),D313-F313)","v":""},{"$f":"IF($A313=\"\",IF($A312=\"\",\"\",SUM(F$38:F312)),C313*((1+'kalkulációs feltételek'!$A$56)^(B313-B312)-1))","v":""},""]
["","","",{"$f":"IF(A314=\"\",IF(A313=\"\",\"\",SUM(D$38:D313)),IF(A314=$D$23*12,D$38+$D$21,D$38))","v":""},{"$f":"IF($A314=\"\",IF($A313=\"\",\"\",SUM(E$38:E313)),D314-F314)","v":""},{"$f":"IF($A314=\"\",IF($A313=\"\",\"\",SUM(F$38:F313)),C314*((1+'kalkulációs feltételek'!$A$56)^(B314-B313)-1))","v":""},""]
["","","",{"$f":"IF(A315=\"\",IF(A314=\"\",\"\",SUM(D$38:D314)),IF(A315=$D$23*12,D$38+$D$21,D$38))","v":""},{"$f":"IF($A315=\"\",IF($A314=\"\",\"\",SUM(E$38:E314)),D315-F315)","v":""},{"$f":"IF($A315=\"\",IF($A314=\"\",\"\",SUM(F$38:F314)),C315*((1+'kalkulációs feltételek'!$A$56)^(B315-B314)-1))","v":""},""]
["","","",{"$f":"IF(A316=\"\",IF(A315=\"\",\"\",SUM(D$38:D315)),IF(A316=$D$23*12,D$38+$D$21,D$38))","v":""},{"$f":"IF($A316=\"\",IF($A315=\"\",\"\",SUM(E$38:E315)),D316-F316)","v":""},{"$f":"IF($A316=\"\",IF($A315=\"\",\"\",SUM(F$38:F315)),C316*((1+'kalkulációs feltételek'!$A$56)^(B316-B315)-1))","v":""},""]
["","","",{"$f":"IF(A317=\"\",IF(A316=\"\",\"\",SUM(D$38:D316)),IF(A317=$D$23*12,D$38+$D$21,D$38))","v":""},{"$f":"IF($A317=\"\",IF($A316=\"\",\"\",SUM(E$38:E316)),D317-F317)","v":""},{"$f":"IF($A317=\"\",IF($A316=\"\",\"\",SUM(F$38:F316)),C317*((1+'kalkulációs feltételek'!$A$56)^(B317-B316)-1))","v":""},""]
["","","",{"$f":"IF(A318=\"\",IF(A317=\"\",\"\",SUM(D$38:D317)),IF(A318=$D$23*12,D$38+$D$21,D$38))","v":""},{"$f":"IF($A318=\"\",IF($A317=\"\",\"\",SUM(E$38:E317)),D318-F318)","v":""},{"$f":"IF($A318=\"\",IF($A317=\"\",\"\",SUM(F$38:F317)),C318*((1+'kalkulációs feltételek'!$A$56)^(B318-B317)-1))","v":""},""]
["","","",{"$f":"IF(A319=\"\",IF(A318=\"\",\"\",SUM(D$38:D318)),IF(A319=$D$23*12,D$38+$D$21,D$38))","v":""},{"$f":"IF($A319=\"\",IF($A318=\"\",\"\",SUM(E$38:E318)),D319-F319)","v":""},{"$f":"IF($A319=\"\",IF($A318=\"\",\"\",SUM(F$38:F318)),C319*((1+'kalkulációs feltételek'!$A$56)^(B319-B318)-1))","v":""},""]
["","","",{"$f":"IF(A320=\"\",IF(A319=\"\",\"\",SUM(D$38:D319)),IF(A320=$D$23*12,D$38+$D$21,D$38))","v":""},{"$f":"IF($A320=\"\",IF($A319=\"\",\"\",SUM(E$38:E319)),D320-F320)","v":""},{"$f":"IF($A320=\"\",IF($A319=\"\",\"\",SUM(F$38:F319)),C320*((1+'kalkulációs feltételek'!$A$56)^(B320-B319)-1))","v":""},""]
["","","",{"$f":"IF(A321=\"\",IF(A320=\"\",\"\",SUM(D$38:D320)),IF(A321=$D$23*12,D$38+$D$21,D$38))","v":""},{"$f":"IF($A321=\"\",IF($A320=\"\",\"\",SUM(E$38:E320)),D321-F321)","v":""},{"$f":"IF($A321=\"\",IF($A320=\"\",\"\",SUM(F$38:F320)),C321*((1+'kalkulációs feltételek'!$A$56)^(B321-B320)-1))","v":""},""]
["","","",{"$f":"IF(A322=\"\",IF(A321=\"\",\"\",SUM(D$38:D321)),IF(A322=$D$23*12,D$38+$D$21,D$38))","v":""},{"$f":"IF($A322=\"\",IF($A321=\"\",\"\",SUM(E$38:E321)),D322-F322)","v":""},{"$f":"IF($A322=\"\",IF($A321=\"\",\"\",SUM(F$38:F321)),C322*((1+'kalkulációs feltételek'!$A$56)^(B322-B321)-1))","v":""},""]
["","","",{"$f":"IF(A323=\"\",IF(A322=\"\",\"\",SUM(D$38:D322)),IF(A323=$D$23*12,D$38+$D$21,D$38))","v":""},{"$f":"IF($A323=\"\",IF($A322=\"\",\"\",SUM(E$38:E322)),D323-F323)","v":""},{"$f":"IF($A323=\"\",IF($A322=\"\",\"\",SUM(F$38:F322)),C323*((1+'kalkulációs feltételek'!$A$56)^(B323-B322)-1))","v":""},""]
["","","",{"$f":"IF(A324=\"\",IF(A323=\"\",\"\",SUM(D$38:D323)),IF(A324=$D$23*12,D$38+$D$21,D$38))","v":""},{"$f":"IF($A324=\"\",IF($A323=\"\",\"\",SUM(E$38:E323)),D324-F324)","v":""},{"$f":"IF($A324=\"\",IF($A323=\"\",\"\",SUM(F$38:F323)),C324*((1+'kalkulációs feltételek'!$A$56)^(B324-B323)-1))","v":""},""]
["","","",{"$f":"IF(A325=\"\",IF(A324=\"\",\"\",SUM(D$38:D324)),IF(A325=$D$23*12,D$38+$D$21,D$38))","v":""},{"$f":"IF($A325=\"\",IF($A324=\"\",\"\",SUM(E$38:E324)),D325-F325)","v":""},{"$f":"IF($A325=\"\",IF($A324=\"\",\"\",SUM(F$38:F324)),C325*((1+'kalkulációs feltételek'!$A$56)^(B325-B324)-1))","v":""},""]
["","","",{"$f":"IF(A326=\"\",IF(A325=\"\",\"\",SUM(D$38:D325)),IF(A326=$D$23*12,D$38+$D$21,D$38))","v":""},{"$f":"IF($A326=\"\",IF($A325=\"\",\"\",SUM(E$38:E325)),D326-F326)","v":""},{"$f":"IF($A326=\"\",IF($A325=\"\",\"\",SUM(F$38:F325)),C326*((1+'kalkulációs feltételek'!$A$56)^(B326-B325)-1))","v":""},""]
["","","",{"$f":"IF(A327=\"\",IF(A326=\"\",\"\",SUM(D$38:D326)),IF(A327=$D$23*12,D$38+$D$21,D$38))","v":""},{"$f":"IF($A327=\"\",IF($A326=\"\",\"\",SUM(E$38:E326)),D327-F327)","v":""},{"$f":"IF($A327=\"\",IF($A326=\"\",\"\",SUM(F$38:F326)),C327*((1+'kalkulációs feltételek'!$A$56)^(B327-B326)-1))","v":""},""]
["","","",{"$f":"IF(A328=\"\",IF(A327=\"\",\"\",SUM(D$38:D327)),IF(A328=$D$23*12,D$38+$D$21,D$38))","v":""},{"$f":"IF($A328=\"\",IF($A327=\"\",\"\",SUM(E$38:E327)),D328-F328)","v":""},{"$f":"IF($A328=\"\",IF($A327=\"\",\"\",SUM(F$38:F327)),C328*((1+'kalkulációs feltételek'!$A$56)^(B328-B327)-1))","v":""},""]
["","","",{"$f":"IF(A329=\"\",IF(A328=\"\",\"\",SUM(D$38:D328)),IF(A329=$D$23*12,D$38+$D$21,D$38))","v":""},{"$f":"IF($A329=\"\",IF($A328=\"\",\"\",SUM(E$38:E328)),D329-F329)","v":""},{"$f":"IF($A329=\"\",IF($A328=\"\",\"\",SUM(F$38:F328)),C329*((1+'kalkulációs feltételek'!$A$56)^(B329-B328)-1))","v":""},""]
["","","",{"$f":"IF(A330=\"\",IF(A329=\"\",\"\",SUM(D$38:D329)),IF(A330=$D$23*12,D$38+$D$21,D$38))","v":""},{"$f":"IF($A330=\"\",IF($A329=\"\",\"\",SUM(E$38:E329)),D330-F330)","v":""},{"$f":"IF($A330=\"\",IF($A329=\"\",\"\",SUM(F$38:F329)),C330*((1+'kalkulációs feltételek'!$A$56)^(B330-B329)-1))","v":""},""]
["","","",{"$f":"IF(A331=\"\",IF(A330=\"\",\"\",SUM(D$38:D330)),IF(A331=$D$23*12,D$38+$D$21,D$38))","v":""},{"$f":"IF($A331=\"\",IF($A330=\"\",\"\",SUM(E$38:E330)),D331-F331)","v":""},{"$f":"IF($A331=\"\",IF($A330=\"\",\"\",SUM(F$38:F330)),C331*((1+'kalkulációs feltételek'!$A$56)^(B331-B330)-1))","v":""},""]
["","","",{"$f":"IF(A332=\"\",IF(A331=\"\",\"\",SUM(D$38:D331)),IF(A332=$D$23*12,D$38+$D$21,D$38))","v":""},{"$f":"IF($A332=\"\",IF($A331=\"\",\"\",SUM(E$38:E331)),D332-F332)","v":""},{"$f":"IF($A332=\"\",IF($A331=\"\",\"\",SUM(F$38:F331)),C332*((1+'kalkulációs feltételek'!$A$56)^(B332-B331)-1))","v":""},""]
["","","",{"$f":"IF(A333=\"\",IF(A332=\"\",\"\",SUM(D$38:D332)),IF(A333=$D$23*12,D$38+$D$21,D$38))","v":""},{"$f":"IF($A333=\"\",IF($A332=\"\",\"\",SUM(E$38:E332)),D333-F333)","v":""},{"$f":"IF($A333=\"\",IF($A332=\"\",\"\",SUM(F$38:F332)),C333*((1+'kalkulációs feltételek'!$A$56)^(B333-B332)-1))","v":""},""]
["","","",{"$f":"IF(A334=\"\",IF(A333=\"\",\"\",SUM(D$38:D333)),IF(A334=$D$23*12,D$38+$D$21,D$38))","v":""},{"$f":"IF($A334=\"\",IF($A333=\"\",\"\",SUM(E$38:E333)),D334-F334)","v":""},{"$f":"IF($A334=\"\",IF($A333=\"\",\"\",SUM(F$38:F333)),C334*((1+'kalkulációs feltételek'!$A$56)^(B334-B333)-1))","v":""},""]
["","","",{"$f":"IF(A335=\"\",IF(A334=\"\",\"\",SUM(D$38:D334)),IF(A335=$D$23*12,D$38+$D$21,D$38))","v":""},{"$f":"IF($A335=\"\",IF($A334=\"\",\"\",SUM(E$38:E334)),D335-F335)","v":""},{"$f":"IF($A335=\"\",IF($A334=\"\",\"\",SUM(F$38:F334)),C335*((1+'kalkulációs feltételek'!$A$56)^(B335-B334)-1))","v":""},""]
["","","",{"$f":"IF(A336=\"\",IF(A335=\"\",\"\",SUM(D$38:D335)),IF(A336=$D$23*12,D$38+$D$21,D$38))","v":""},{"$f":"IF($A336=\"\",IF($A335=\"\",\"\",SUM(E$38:E335)),D336-F336)","v":""},{"$f":"IF($A336=\"\",IF($A335=\"\",\"\",SUM(F$38:F335)),C336*((1+'kalkulációs feltételek'!$A$56)^(B336-B335)-1))","v":""},""]
["","","",{"$f":"IF(A337=\"\",IF(A336=\"\",\"\",SUM(D$38:D336)),IF(A337=$D$23*12,D$38+$D$21,D$38))","v":""},{"$f":"IF($A337=\"\",IF($A336=\"\",\"\",SUM(E$38:E336)),D337-F337)","v":""},{"$f":"IF($A337=\"\",IF($A336=\"\",\"\",SUM(F$38:F336)),C337*((1+'kalkulációs feltételek'!$A$56)^(B337-B336)-1))","v":""},""]
["","","",{"$f":"IF(A338=\"\",IF(A337=\"\",\"\",SUM(D$38:D337)),IF(A338=$D$23*12,D$38+$D$21,D$38))","v":""},{"$f":"IF($A338=\"\",IF($A337=\"\",\"\",SUM(E$38:E337)),D338-F338)","v":""},{"$f":"IF($A338=\"\",IF($A337=\"\",\"\",SUM(F$38:F337)),C338*((1+'kalkulációs feltételek'!$A$56)^(B338-B337)-1))","v":""},""]
["","",{"$f":"IF(A339=\"\",IF(A338=\"\",\"\",SUM(C$38:C338)),G338)","v":""},{"$f":"IF(A339=\"\",IF(A338=\"\",\"\",SUM(D$38:D338)),IF(A339=$D$23*12,D$38+$D$21,D$38))","v":""},{"$f":"IF($A339=\"\",IF($A338=\"\",\"\",SUM(E$38:E338)),D339-F339)","v":""},{"$f":"IF($A339=\"\",IF($A338=\"\",\"\",SUM(F$38:F338)),ROUND(C339*((1+'kalkulációs feltételek'!$A$56)^(B339-B338)-1),0))","v":""},""]

{"sheet":"kalkulációs feltételek","index":2,"n_rows":61,"n_cols":4,"rows_kept":61,"cut":false,"hidden":true,"merged":[]}
["1 havi BUBOR"]
["2021-08-02",1.2E-2,"havonta frissítendő a hónap első napját 2 nappal megelőző értékre"]
[]
["Kamatfelár"]
[0,7.4999999999999997E-2]
[10.1,7.7499999999999999E-2]
[15.1,0.08]
[]
["Maradványérték maximum"]
[0,0.3]
[10.1,0.2]
[15.1,0.1]
[]
["Maximális futamidő",20,"év"]
[]
["Minimum önerő",0.3]
[]
["Minimum finanszírozott összeg",10000000]
[]
["Minimális vételár (kerekítve)",{"$f":"ROUNDUP(C20/1000000,1)*1000000","v":14299999.999999998},{"$f":"B18/(1-B16)","v":14285714.285714287}]
[]
["Szerződéskötési díj",0.02]
["Illték",0.02]
["Ügyvédi díj",5.0000000000000001E-3,"minimum:",100000]
[]
["Tervezett folyósítás","első törlesztés"]
["2021-01-01","2021-02-15"]
["2021-02-15","2021-03-15"]
["2021-03-15","2021-04-15"]
["2021-04-15","2021-05-15"]
["2021-05-15","2021-06-15"]
["2021-06-15","2021-07-15"]
["2021-07-15","2021-08-15"]
["2021-08-15","2021-09-15"]
["2021-09-15","2021-10-15"]
["2021-10-15","2021-11-15"]
["2021-11-15","2021-12-15"]
["2021-12-15","2022-01-15"]
["2022-01-15","2022-02-15"]
["2022-02-15","2022-03-15"]
["2022-03-15","2022-04-15"]
["2022-04-15","2022-05-15"]
["2022-05-15","2022-06-15"]
["2022-06-15","2022-07-15"]
["2022-07-15","2022-08-15"]
["2022-08-15","2022-09-15"]
["2022-09-15","2022-10-15"]
["2022-10-15","2022-11-15"]
["2022-11-15","2022-12-15"]
["2022-12-15","2023-01-15"]
[]
[]
[]
[]
["napi kamatráta"]
[{"$f":"((1+'Lízing kalkuláció'!D22/12)^(12/365))-1","v":2.5112502126911629E-4},"ell:",{"$f":"'Lízing kalkuláció'!D22/12","v":7.6666666666666662E-3}]
[]
[]
["részlet függvény eredménye",{"$f":"PMT(C56,'Lízing kalkuláció'!D23*12,-'Lízing kalkuláció'!D19,'Lízing kalkuláció'!D21)","v":179606.5013151785}]
[]
["futamidő végén fennálló tőke",{"$f":"VLOOKUP('Lízing kalkuláció'!D23*12,'Lízing kalkuláció'!$A$38:$G$339,7,0)","v":3492296.7568096314}]

{"sheet":"segéd","index":3,"n_rows":3,"n_cols":2,"rows_kept":3,"cut":false,"hidden":true,"merged":[]}
["finanszírozott összeg",{"$f":"'Lízing kalkuláció'!D8","v":20000000}]
["tőketörlesztés összesen",{"$f":"ROUND(SUM('Lízing kalkuláció'!$E$38:$E$339)-VLOOKUP(\"összesen\",'Lízing kalkuláció'!$B$38:$E$339,4,0),0)","v":16507703}]
["eltérés",{"$f":"B1-B2","v":3492297}]