{"text_format":"1","workbook":"xlsx","n_sheets":4,"sheets":["Elolap","Tamogatastartalom","Szamitasok","Adatok"],"not_rendered":{"charts":0,"images":0,"macros":0,"external_links":1,"defined_names":99,"comments":1,"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":"Elolap","index":0,"n_rows":0,"n_cols":0,"rows_kept":0,"cut":false,"hidden":false,"merged":[]}

{"sheet":"Tamogatastartalom","index":1,"n_rows":210,"n_cols":78,"rows_kept":210,"cut":false,"hidden":false,"merged":[[2,46,3,46],[3,4,4,4],[2,19,3,19],[2,20,3,20],[2,43,2,44],[2,39,2,41],[2,21,2,24],[2,26,2,30],[2,36,2,38],[2,11,3,11],[2,12,3,12],[5,1,5,2],[0,11,1,12],[3,1,3,2],[7,1,7,2],[0,19,1,20]]}
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(COUNT(M7:M210)>0,IF(SUM(M7:M210)<C36,\"A folyósítások összege kevesebb, mint a hitelösszeg\",IF(SUM(M7:M210)>C36,\"A folyósítások összege több, mint a hitelösszeg\",\"\")),\"\")","v":""},null,null,null,null,null,null,null,{"$f":"IF(COUNT(U7:U210)>0,IF(SUM(U7:U210)<C36,\"A törlesztések összege kevesebb, mint a hitelösszeg\",IF(SUM(U7:U210)>C36,\"A törlesztések összege több, mint a hitelösszeg\",\"\")),\"\")","v":""}]
[]
[null,"Ügyfél neve",null,null,null,"Hitel futamidejére jutó támogatás mértéke (EUR)",null,null,null,null,null,"Egyedi folyósítás dátuma","Folyósítás összege",null,null,null,null,null,null,"Egyedi törlesztés dátuma","Tőkeamortizáció egyedi törlesztés esetén","periódusközi kamatszámítás",null,null,null,null,"maradék kamatszámítás",null,null,null,null,null,null,null,null,null,"Piaci konstrukció",null,null,"Támogatott konstruckió",null,null,null,"Támogatástartalom",null,null,"Támogatástartalom + egyéb kedvezmények",null,"folyósítás piaci",null,null,"folyósítás támogatott",null,null,"periódusközi piaci",null,null,"periódusközi támogatott",null,null,"egyedi maradék piaci",null,null,"egyedi maradék támogatott",null,null,"piaci konstrukció",null,null,"támogatott konstrukció",null,null,"Támogatástartalom FV",null,null,"Támogatástartalom PV"]
[null,null,null,-0.04,null,"12 hónapig",{"$f":"IF($C$35=\"EUR\",BX5,(BX5)/C37)","v":8348.5206145409538},null,null,null,null,null,null,null,null,"kamat","támogatott",null,null,null,null,"dátumtól","tőke","kamat","támogatott",null,"dátumtól","amort","tőke","maradék","t maradék",null,null,null,"Periodus","Dátum","Tőke","Tőkeamt.","Kamatfiz.","Tőke","Tőkeamt.","Kamatfiz.",null,"FV","PV",null,null,null,1,2,3,1,2,3,1,2,3,1,2,3,1,2,3,1,2,3,1,2,3,1,2,3,1,2,3,1,2,3]
[null,"Refinanszírozás esetén a pénzügyi intézmény neve ",null,null,null,"13 - 36 hónapig",{"$f":"IF($C$35=\"EUR\",BY5,(BY5)/C37)","v":14343.83485902191},null,null,null,null,null,null,null,null,{"$f":"SUM(P7:P187)","v":-4222602.7397260265},{"$f":"SUM(Q7:Q187)","v":-975205.47945205483},null,null,null,null,null,null,{"$f":"SUM(X7:X187)","v":0},{"$f":"SUM(Y7:Y187)","v":0},null,null,null,null,{"$f":"SUM(AD7:AD187)","v":-11404109.589041099},{"$f":"SUM(AE7:AE187)","v":-3302054.7945205476},null,null,null,null,null,{"$f":"+AK7","v":150000000},{"$f":"SUM(AL7:AL187)","v":0},{"$f":"SUM(AM7:AM187)","v":-11404109.589041099},{"$f":"+AN7","v":150000000},{"$f":"SUM(AO7:AO187)","v":0},{"$f":"SUM(AP7:AP187)","v":-3302054.7945205476},null,{"$f":"SUM(AR7:AR187)","v":8102054.7945205467},{"$f":"SUM(AS7:AS187)","v":8009414.11415915},null,{"$f":"AS5","v":8009414.11415915},null,{"$f":"SUM(AW7:AW210)","v":-3760273.972602739},{"$f":"SUM(AX7:AX210)","v":-462328.7671232876},0,{"$f":"SUM(AZ7:AZ210)","v":-827260.27397260279},{"$f":"SUM(BA7:BA210)","v":-147945.20547945204},0,{"$f":"SUM(BC7:BC210)","v":0},{"$f":"SUM(BD7:BD210)","v":0},0,{"$f":"SUM(BF7:BF210)","v":0},{"$f":"SUM(BG7:BG210)","v":0},0,{"$f":"SUM(BI7:BI210)","v":-3760273.972602739},{"$f":"SUM(BJ7:BJ210)","v":-7499999.9999999963},-143835.61643835614,{"$f":"SUM(BL7:BL210)","v":-827260.27397260279},{"$f":"SUM(BM7:BM210)","v":-2400000},-74794.520547945212,{"$f":"SUM(BO7:BO210)","v":-3760273.972602739},{"$f":"SUM(BP7:BP210)","v":-7499999.9999999963},-143835.61643835614,{"$f":"SUM(BR7:BR210)","v":-827260.27397260279},{"$f":"SUM(BS7:BS210)","v":-2400000},-74794.520547945212,{"$f":"SUM(BU7:BU210)","v":2933013.6986301364},5099999.9999999991,69041.095890410928,{"$f":"SUM(BX7:BX210)","v":2921982.2150893337},5020342.2006576685,67089.698412147336]
[null,null,null,null,null,"37 - 72 hónapig",{"$f":"IF($C$35=\"EUR\",BZ5,(BZ5)/C37)","v":191.68485260613525},null,null,"Törlesztésiidőszak vége?",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"MAX(C39,MIN(L7:L210))","v":"2016-01-01"}]
[null,"Kalkulátort kitöltő ügyintéző neve és az elérhetősége",null,null,null,"Hitelre jutó támogatás mindösszesen (EUR)",{"$f":"IF($C$35=\"EUR\",AU5,(AU5)/C37)","v":22884.040326169001},null,null,{"$f":"AI7>$D$15","v":false},null,null,null,{"$f":"C39","v":"2016-01-01"},{"$f":"IF(ISBLANK(L7),C36,0)","v":150000000},{"$f":"IF(AND(ISBLANK(L6),AH7<>1),0,IFERROR(-O7*piacikamat/365*(IF(ISBLANK(L7),$C$40,L7)-N7),\"\"))","v":-4222602.7397260265},{"$f":"IF(AND(ISBLANK(L6),AH7<>1),0,IFERROR(IF(IF(ISBLANK(L7),$C$40,L7)<=$D$28,-O7*tenylegeskamat1/365*(IF(ISBLANK(L7),$C$40,L7)-N7),IF(IF(ISBLANK(L7),$C$40,L7)<=$D$29,IF(N7>$D$28,-O7*tenylegeskamat2/365*(IF(ISBLANK(L7),$C$40,L7)-N7),(-O7*tenylegeskamat1/365*($D$28-N7))+(-O7*tenylegeskamat2/365*(IF(ISBLANK(L7),$C$40,L7)-$D$28))),IF(N7>$D$29,-O7*tenylegeskamat3/365*(IF(ISBLANK(L7),$C$40,L7)-N7),IF(N7<=$D$28,(-O7*tenylegeskamat1/365*($D$28-N7))+((-O7*tenylegeskamat2/365*($D$29-$D$28)))+(-O7*tenylegeskamat3/365*(IF(ISBLANK(L7),$C$40,L7)-$D$29)),(-O7*tenylegeskamat2/365*($D$29-N7))+(-O7*tenylegeskamat3/365*(IF(ISBLANK(L7),$C$40,L7)-$D$29)))))),\"\"))","v":-975205.47945205483},{"$f":"IFERROR(IF(ISBLANK(L7),$C$40,L7)-N7,\"\")","v":411},null,null,null,{"$f":"IF(ISNA(MAX(T6,INDEX(AJ$6:AJ$210,MATCH(T7-1,AJ$6:AJ$210,1)))),\"\",MAX(T6,INDEX(AJ$6:AJ$210,MATCH(T7-1,AJ$6:AJ$210,1))))","v":""},{"$f":"IF(ISNA(MIN(IF(OR(ISBLANK(W6),W6=\"\"),INDEX(AK$7:AK$210,MATCH(T7,AJ$7:AJ$210,1)),W6-U6),INDEX(AK$7:AK$210,MATCH(T7,AJ$7:AJ$210,1)))),\"\",MIN(IF(OR(ISBLANK(W6),W6=\"\"),INDEX(AK$7:AK$210,MATCH(T7,AJ$7:AJ$210,1)),W6-U6),INDEX(AK$7:AK$210,MATCH(T7,AJ$7:AJ$210,1))))","v":""},{"$f":"IFERROR(-W7*piacikamat/365*(T7-V7),\"\")","v":""},{"$f":"IFERROR(IF(T7<=$D$28,-W7*tenylegeskamat1/365*(T7-V7),IF(T7<=$D$29,IF(V7>$D$28,-W7*tenylegeskamat2/365*(T7-V7),(-W7*tenylegeskamat1/365*($D$28-V7))+(-W7*tenylegeskamat2/365*(T7-$D$28))),IF(V7>$D$29,-W7*tenylegeskamat3/365*(T7-V7),IF(V7<=$D$28,(-W7*tenylegeskamat1/365*($D$28-V7))+(-W7*tenylegeskamat2/365*($D$29-$D$28))+(-W7*tenylegeskamat3/365*(T7-$D$29)),(-W7*tenylegeskamat2/365*($D$29-V7))+(-W7*tenylegeskamat3/365*(T7-$D$29)))))),\"\")","v":""},{"$f":"IFERROR(T7-V7,\"\")","v":""},{"$f":"MAX(AJ6,IF(ISNA(INDEX(T$7:T$210,MATCH(AJ7,T$7:T$210,1))),0,INDEX(T$7:T$210,MATCH(AJ7,T$7:T$210,1))))","v":"2016-01-01"},{"$f":"IF(ISNA(INDEX(U$7:U$210,MATCH(AJ7,T$7:T$210,1))),0,INDEX(U$7:U$210,MATCH(AJ7,T$7:T$210,1)))","v":0},{"$f":"IF(ISNA(INDEX(W$7:W$210,MATCH(AJ7,T$7:T$210,1))),AK7,INDEX(W$7:W$210,MATCH(AJ7,T$7:T$210,1)))","v":150000000},{"$f":"IFERROR(-(AC7-AB7)*piacikamat/365*(AJ7-AA7),0)","v":-4222602.7397260265},{"$f":"IFERROR(IF(AJ7<=$D$28,-(AC7-AB7)*tenylegeskamat1/365*(AJ7-AA7),IF(AJ7<=$D$29,IF(AA7>$D$28,-(AC7-AB7)*tenylegeskamat2/365*(AJ7-AA7),(-(AC7-AB7)*tenylegeskamat1/365*($D$28-AA7))+(-(AC7-AB7)*tenylegeskamat2/365*(AJ7-$D$28))),IF(AA7>$D$29,-(AC7-AB7)*tenylegeskamat3/365*(AJ7-AA7),IF(AA7<=$D$28,(-(AC7-AB7)*tenylegeskamat1/365*($D$28-AA7))+(-(AC7-AB7)*tenylegeskamat2/365*($D$29-$D$28))+(-(AC7-AB7)*tenylegeskamat3/365*(AJ7-$D$29)),(-(AC7-AB7)*tenylegeskamat2/365*($D$29-AA7))+(-(AC7-AB7)*tenylegeskamat3/365*(AJ7-$D$29)))))),0)","v":-975205.47945205483},{"$f":"IFERROR(AJ7-AA7,\"\")","v":411},null,1,{"$f":"+IF(C41-C40<>0,1,\"\")","v":1},{"$f":"C40","v":"2017-02-15"},{"$f":"IF(+C36<>0,C36,IF(AI7>0,C36*J7,\"\"))","v":150000000},{"$f":"IF(torlesztes=\"Egyedi\",-SUMIFS(U$7:U$210,T$7:T$210,\">\"&AJ6,T$7:T$210,\"<=\"&AJ7),IFERROR(IF(torlesztes=\"Egyenlő tőke\",IF(COUNT($AK$7:AK7)>$D$15,\"\",-$AK$5/$D$15),0),\"\"))","v":0},{"$f":"SUM(P7:P210)","v":-4222602.7397260265},{"$f":"+AK7","v":150000000},{"$f":"IF(torlesztes=\"Egyedi\",-SUMIFS(U$7:U$210,T$7:T$210,\">\"&AJ6,T$7:T$210,\"<=\"&AJ7),IFERROR(IF(torlesztes=\"Egyenlő tőke\",IF(COUNT($AN$7:AN7)>$D$15,\"\",-$AK$5/$D$15),0),\"\"))","v":0},{"$f":"SUM(Q7:Q210)","v":-975205.47945205483},null,{"$f":"IFERROR(MAX((ABS(AM7)-ABS(AP7)),0),\"\")","v":3247397.2602739716},{"$f":"IFERROR(AR7/(1+($C$15+1%)/365*(AJ7-C38)),\"\")","v":3235183.3352439273},{"$f":"IFERROR(AJ7-AJ6,\"\")","v":411},null,null,{"$f":"IF(AND(ISBLANK(L6),AH7<>1),0,IFERROR(IF(IF(ISBLANK(L7),$C$40,L7)<=$D$28,-O7*piacikamat/365*(IF(ISBLANK(L7),$C$40,L7)-N7),IF(IF(ISBLANK(L7),$C$40,L7)<=$D$29,IF(N7>$D$28,0,(-O7*piacikamat/365*($D$28-N7))),IF(N7>$D$29,0,IF(N7<=$D$28,(-O7*piacikamat/365*($D$28-N7)),0)))),\"\"))","v":-3760273.972602739},{"$f":"IF(AND(ISBLANK(L6),AH7<>1),0,IFERROR(IF(IF(ISBLANK(L7),$C$40,L7)<=$D$28,0,IF(IF(ISBLANK(L7),$C$40,L7)<=$D$29,IF(N7>$D$28,-O7*piacikamat/365*(IF(ISBLANK(L7),$C$40,L7)-N7),(-O7*piacikamat/365*(IF(ISBLANK(L7),$C$40,L7)-$D$28))),IF(N7>$D$29,0,IF(N7<=$D$28,(-O7*piacikamat/365*($D$29-$D$28)),(-O7*piacikamat/365*($D$29-N7)))))),\"\"))","v":-462328.7671232876},{"$f":"IF(AND(ISBLANK(L6),AH7<>1),0,IFERROR(IF(IF(ISBLANK(L7),$C$40,L7)<=$D$28,0,IF(IF(ISBLANK(L7),$C$40,L7)<=$D$29,IF(N7>$D$28,0,0),IF(N7>$D$29,-O7*piacikamat/365*(IF(ISBLANK(L7),$C$40,L7)-N7),IF(N7<=$D$28,(-O7*piacikamat/365*(IF(ISBLANK(L7),$C$40,L7)-$D$29)),(-O7*piacikamat/365*(IF(ISBLANK(L7),$C$40,L7)-$D$29)))))),\"\"))","v":0},{"$f":"IF(AND(ISBLANK(L6),AH7<>1),0,IFERROR(IF(IF(ISBLANK(L7),$C$40,L7)<=$D$28,-O7*tenylegeskamat1/365*(IF(ISBLANK(L7),$C$40,L7)-N7),IF(IF(ISBLANK(L7),$C$40,L7)<=$D$29,IF(N7>$D$28,0,(-O7*tenylegeskamat1/365*($D$28-N7))),IF(N7>$D$29,0,IF(N7<=$D$28,(-O7*tenylegeskamat1/365*($D$28-N7)),0)))),\"\"))","v":-827260.27397260279},{"$f":"IF(AND(ISBLANK(L6),AH7<>1),0,IFERROR(IF(IF(ISBLANK(L7),$C$40,L7)<=$D$28,0,IF(IF(ISBLANK(L7),$C$40,L7)<=$D$29,IF(N7>$D$28,-O7*tenylegeskamat2/365*(IF(ISBLANK(L7),$C$40,L7)-N7),(-O7*tenylegeskamat2/365*(IF(ISBLANK(L7),$C$40,L7)-$D$28))),IF(N7>$D$29,0,IF(N7<=$D$28,((-O7*tenylegeskamat2/365*($D$29-$D$28))),(-O7*tenylegeskamat2/365*($D$29-N7)))))),\"\"))","v":-147945.20547945204},{"$f":"IF(AND(ISBLANK(L6),AH7<>1),0,IFERROR(IF(IF(ISBLANK(L7),$C$40,L7)<=$D$28,0,IF(IF(ISBLANK(L7),$C$40,L7)<=$D$29,IF(N7>$D$28,0,0),IF(N7>$D$29,-O7*tenylegeskamat3/365*(IF(ISBLANK(L7),$C$40,L7)-N7),IF(N7<=$D$28,(-O7*tenylegeskamat3/365*(IF(ISBLANK(L7),$C$40,L7)-$D$29)),(-O7*tenylegeskamat3/365*(IF(ISBLANK(L7),$C$40,L7)-$D$29)))))),\"\"))","v":0},{"$f":"IFERROR(IF(T7<=$D$28,-W7*piacikamat/365*(T7-V7),IF(T7<=$D$29,IF(V7>$D$28,0,(-W7*piacikamat/365*($D$28-V7))),IF(V7>$D$29,0,IF(V7<=$D$28,(-W7*piacikamat/365*($D$28-V7)),0)))),\"\")","v":""},{"$f":"IFERROR(IF(T7<=$D$28,0,IF(T7<=$D$29,IF(V7>$D$28,-W7*piacikamat/365*(T7-V7),(-W7*piacikamat/365*(T7-$D$28))),IF(V7>$D$29,0,IF(V7<=$D$28,(-W7*piacikamat/365*($D$29-$D$28)),(-W7*piacikamat/365*($D$29-V7)))))),\"\")","v":0},{"$f":"IFERROR(IF(T7<=$D$28,0,IF(T7<=$D$29,IF(V7>$D$28,0,0),IF(V7>$D$29,-W7*piacikamat/365*(T7-V7),IF(V7<=$D$28,(-W7*piacikamat/365*(T7-$D$29)),(-W7*piacikamat/365*(T7-$D$29)))))),\"\")","v":0},{"$f":"IFERROR(IF(T7<=$D$28,-W7*tenylegeskamat1/365*(T7-V7),IF(T7<=$D$29,IF(V7>$D$28,0,(-W7*tenylegeskamat1/365*($D$28-V7))),IF(V7>$D$29,0,IF(V7<=$D$28,(-W7*tenylegeskamat1/365*($D$28-V7)),0)))),\"\")","v":""},{"$f":"IFERROR(IF(T7<=$D$28,0,IF(T7<=$D$29,IF(V7>$D$28,-W7*tenylegeskamat2/365*(T7-V7),(-W7*tenylegeskamat2/365*(T7-$D$28))),IF(V7>$D$29,0,IF(V7<=$D$28,(-W7*tenylegeskamat2/365*($D$29-$D$28)),(-W7*tenylegeskamat2/365*($D$29-V7)))))),\"\")","v":0},{"$f":"IFERROR(IF(T7<=$D$28,0,IF(T7<=$D$29,IF(V7>$D$28,0,0),IF(V7>$D$29,-W7*tenylegeskamat3/365*(T7-V7),IF(V7<=$D$28,(-W7*tenylegeskamat3/365*(T7-$D$29)),(-W7*tenylegeskamat3/365*(T7-$D$29)))))),\"\")","v":0},{"$f":"IFERROR(IF(AJ7<=$D$28,-(AC7-AB7)*piacikamat/365*(AJ7-AA7),IF(AJ7<=$D$29,IF(AA7>$D$28,0,(-(AC7-AB7)*piacikamat/365*($D$28-AA7))),IF(AA7>$D$29,0,IF(AA7<=$D$28,(-(AC7-AB7)*piacikamat/365*($D$28-AA7)),0)))),0)","v":-3760273.972602739},{"$f":"IFERROR(IF(AJ7<=$D$28,0,IF(AJ7<=$D$29,IF(AA7>$D$28,-(AC7-AB7)*piacikamat/365*(AJ7-AA7),(-(AC7-AB7)*piacikamat/365*(AJ7-$D$28))),IF(AA7>$D$29,0,IF(AA7<=$D$28,(-(AC7-AB7)*piacikamat/365*($D$29-$D$28)),(-(AC7-AB7)*piacikamat/365*($D$29-AA7)))))),0)","v":-462328.7671232876},{"$f":"IFERROR(IF(AJ7<=$D$28,0,IF(AJ7<=$D$29,IF(AA7>$D$28,0,0),IF(AA7>$D$29,-(AC7-AB7)*piacikamat/365*(AJ7-AA7),IF(AA7<=$D$28,(-(AC7-AB7)*piacikamat/365*(AJ7-$D$29)),(-(AC7-AB7)*piacikamat/365*(AJ7-$D$29)))))),0)","v":0},{"$f":"IFERROR(IF(AJ7<=$D$28,-(AC7-AB7)*tenylegeskamat1/365*(AJ7-AA7),IF(AJ7<=$D$29,IF(AA7>$D$28,0,(-(AC7-AB7)*tenylegeskamat1/365*($D$28-AA7))),IF(AA7>$D$29,0,IF(AA7<=$D$28,(-(AC7-AB7)*tenylegeskamat1/365*($D$28-AA7)),0)))),0)","v":-827260.27397260279},{"$f":"IFERROR(IF(AJ7<=$D$28,0,IF(AJ7<=$D$29,IF(AA7>$D$28,-(AC7-AB7)*tenylegeskamat2/365*(AJ7-AA7),(-(AC7-AB7)*tenylegeskamat2/365*(AJ7-$D$28))),IF(AA7>$D$29,0,IF(AA7<=$D$28,(-(AC7-AB7)*tenylegeskamat2/365*($D$29-$D$28)),(-(AC7-AB7)*tenylegeskamat2/365*($D$29-AA7)))))),0)","v":-147945.20547945204},{"$f":"IFERROR(IF(AJ7<=$D$28,0,IF(AJ7<=$D$29,IF(AA7>$D$28,0,0),IF(AA7>$D$29,-(AC7-AB7)*tenylegeskamat3/365*(AJ7-AA7),IF(AA7<=$D$28,(-(AC7-AB7)*tenylegeskamat3/365*(AJ7-$D$29)),(-(AC7-AB7)*tenylegeskamat3/365*(AJ7-$D$29)))))),0)","v":0},{"$f":"SUM(AW7:AW210)","v":-3760273.972602739},{"$f":"SUM(AX7:AX210)","v":-462328.7671232876},{"$f":"SUM(AY7:AY210)","v":0},{"$f":"SUM(AZ7:AZ210)","v":-827260.27397260279},{"$f":"SUM(BA7:BA210)","v":-147945.20547945204},0,{"$f":"IFERROR(MAX((ABS(BO7)-ABS(BR7)),0),\"\")","v":2933013.6986301364},{"$f":"IFERROR(MAX((ABS(BP7)-ABS(BS7)),0),\"\")","v":314383.56164383556},{"$f":"IFERROR(MAX((ABS(BQ7)-ABS(BT7)),0),\"\")","v":0},{"$f":"IFERROR(BU7/(1+($C$15+1%)/365*(AJ7-C38)),\"\")","v":2921982.2150893337},{"$f":"IFERROR(BV7/(1+($C$15+1%)/365*(AJ7-C38)),\"\")","v":313201.12015459442},{"$f":"IFERROR(BW7/(1+($C$15+1%)/365*(AJ7-C38)),\"\")","v":0}]
[null,null,null,null,null,"Hitelre jutó támogatás intenzítása (EUR)",{"$f":"G7/eurelszamolhato","v":5.7210100815422498E-3},null,null,{"$f":"AI8>$D$15","v":false},null,null,null,{"$f":"IF(ISBLANK(L7),\"\",L7)","v":""},{"$f":"IF(ISBLANK(L7),0,M7+O7)","v":0},0,0,"",null,null,null,"","","","","","2017-02-15",0,150000000,-287671.23287671228,-92054.794520547934,28,null,2,{"$f":"IF(COUNT(AJ8)=1,AI7+1,\"\")","v":2},{"$f":"IF(OR(AJ7=$C$41,AJ7=\"\"),\"\",IFERROR(IF(EDATE($C$40,(AH8-1)*12/$D$19)<=$C$41,EDATE($C$40,(AH8-1)*12/$D$19),$C$41),\"\"))","v":"2017-03-15"},{"$f":"+IF(COUNT(AK7)<>0,SUM(AK7:AL7)*(1-J8),\"\")","v":150000000},{"$f":"IF(torlesztes=\"Egyedi\",-SUMIFS(U$7:U$210,T$7:T$210,\">\"&AJ7,T$7:T$210,\"<=\"&AJ8),IFERROR(IF(torlesztes=\"Egyenlő tőke\",IF(COUNT($AK$7:AK8)>$D$15,\"\",-$AK$5/$D$15),0),\"\"))","v":0},{"$f":"IF(torlesztes=\"Egyedi\",SUMIFS(X$7:X$210,T$7:T$210,\">\"&AJ7,T$7:T$210,\"<=\"&AJ8)+AD8,IFERROR(-AK8*piacikamat/365*(AJ8-AJ7),\"\"))","v":-287671.23287671228},{"$f":"+IF(COUNT(AN7)<>0,SUM(AN7:AO7)*(1-J8),\"\")","v":150000000},{"$f":"IF(torlesztes=\"Egyedi\",-SUMIFS(U$7:U$210,T$7:T$210,\">\"&AJ7,T$7:T$210,\"<=\"&AJ8),IFERROR(IF(torlesztes=\"Egyenlő tőke\",IF(COUNT($AN$7:AN8)>$D$15,\"\",-$AK$5/$D$15),0),\"\"))","v":0},{"$f":"IF(torlesztes=\"Egyedi\",SUMIFS(Y$7:Y$210,T$7:T$210,\">\"&AJ7,T$7:T$210,\"<=\"&AJ8)+AE8,IFERROR(IF(AJ8<=$D$28,-AN8*tenylegeskamat1/365*(AJ8-AJ7),IF(AJ8<=$D$29,IF(AJ7>$D$28,-AK8*tenylegeskamat2/365*(AJ8-AJ7),(-AN8*tenylegeskamat1/365*($D$28-AJ7))+(-AN8*tenylegeskamat2/365*(AJ8-$D$28))),IF(AJ7>$D$29,-AK8*tenylegeskamat3/365*(AJ8-AJ7),IF(AJ7<=$D$28,(-AN8*tenylegeskamat1/365*($D$28-AJ7))+(-AN8*tenylegeskamat2/365*($D$29-$D$28))+(-AN8*tenylegeskamat3/365*(AJ8-$D$29)),(-AN8*tenylegeskamat2/365*($D$29-AJ7))+(-AN8*tenylegeskamat3/365*(AJ8-$D$29)))))),\"\"))","v":-92054.794520547934},null,{"$f":"IFERROR(MAX((ABS(AM8)-ABS(AP8)),0),\"\")","v":195616.43835616435},{"$f":"IFERROR(AR8/POWER(1+($C$15+1%)/$D$19,AI8-1)/(1+($C$15+1%)/365*($AJ$7-$C$38)),\"\")","v":194669.80469665956},28,null,null,0,0,0,0,0,0,"",0,0,"",0,0,0,-287671.23287671228,0,0,-92054.794520547934,0,{"$f":"IF(torlesztes=\"Egyedi\",SUMIFS(BC$7:BC$210,T$7:T$210,\">\"&AJ7,T$7:T$210,\"<=\"&AJ8)+BI8,IFERROR(IF(AJ8<=$D$28,-AK8*piacikamat/365*(AJ8-AJ7),IF(AJ8<=$D$29,IF(AJ7>$D$28,0,(-AK8*piacikamat/365*($D$28-AJ7))),IF(AJ7>$D$29,0,IF(AJ7<=$D$28,(-AK8*piacikamat/365*($D$28-AJ7)),0)))),\"\"))","v":0},{"$f":"IF(torlesztes=\"Egyedi\",SUMIFS(BD$7:BD$210,T$7:T$210,\">\"&AJ7,T$7:T$210,\"<=\"&AJ8)+BJ8,IFERROR(IF(AJ8<=$D$28,0,IF(AJ8<=$D$29,IF(AJ7>$D$28,-AK8*piacikamat/365*(AJ8-AJ7),(-AK8*piacikamat/365*(AJ8-$D$28))),IF(AJ7>$D$29,0,IF(AJ7<=$D$28,(-AK8*piacikamat/365*($D$29-$D$28)),(-AK8*piacikamat/365*($D$29-AJ7)))))),\"\"))","v":-287671.23287671228},{"$f":"IF(torlesztes=\"Egyedi\",SUMIFS(BE$7:BE$210,T$7:T$210,\">\"&AJ7,T$7:T$210,\"<=\"&AJ8)+BK8,IFERROR(IF(AJ8<=$D$28,0,IF(AJ8<=$D$29,IF(AJ7>$D$28,0,0),IF(AJ7>$D$29,-AK8*piacikamat/365*(AJ8-AJ7),IF(AJ7<=$D$28,(-AK8*piacikamat/365*(AJ8-$D$29)),(-AK8*piacikamat/365*(AJ8-$D$29)))))),\"\"))","v":0},{"$f":"IF(torlesztes=\"Egyedi\",SUMIFS(BF$7:BF$210,T$7:T$210,\">\"&AJ7,T$7:T$210,\"<=\"&AJ8)+BL8,IFERROR(IF(AJ8<=$D$28,-AN8*tenylegeskamat1/365*(AJ8-AJ7),IF(AJ8<=$D$29,IF(AJ7>$D$28,0,(-AN8*tenylegeskamat1/365*($D$28-AJ7))),IF(AJ7>$D$29,0,IF(AJ7<=$D$28,(-AN8*tenylegeskamat1/365*($D$28-AJ7)),0)))),\"\"))","v":0},{"$f":"IF(torlesztes=\"Egyedi\",SUMIFS(BG$7:BG$210,T$7:T$210,\">\"&AJ7,T$7:T$210,\"<=\"&AJ8)+BM8,IFERROR(IF(AJ8<=$D$28,0,IF(AJ8<=$D$29,IF(AJ7>$D$28,-AK8*tenylegeskamat2/365*(AJ8-AJ7),(-AN8*tenylegeskamat2/365*(AJ8-$D$28))),IF(AJ7>$D$29,0,IF(AJ7<=$D$28,(-AN8*tenylegeskamat2/365*($D$29-$D$28)),(-AN8*tenylegeskamat2/365*($D$29-AJ7)))))),\"\"))","v":-92054.794520547934},{"$f":"IF(torlesztes=\"Egyedi\",SUMIFS(BH$7:BH$210,T$7:T$210,\">\"&AJ7,T$7:T$210,\"<=\"&AJ8)+BN8,IFERROR(IF(AJ8<=$D$28,0,IF(AJ8<=$D$29,IF(AJ7>$D$28,0,0),IF(AJ7>$D$29,-AK8*tenylegeskamat3/365*(AJ8-AJ7),IF(AJ7<=$D$28,(-AN8*tenylegeskamat3/365*(AJ8-$D$29)),(-AN8*tenylegeskamat3/365*(AJ8-$D$29)))))),\"\"))","v":0},{"$f":"IFERROR(MAX((ABS(BO8)-ABS(BR8)),0),\"\")","v":0},{"$f":"IFERROR(MAX((ABS(BP8)-ABS(BS8)),0),\"\")","v":195616.43835616435},{"$f":"IFERROR(MAX((ABS(BQ8)-ABS(BT8)),0),\"\")","v":0},{"$f":"IFERROR(BU8/POWER(1+($C$15+1%)/$D$19,AI8-1)/(1+($C$15+1%)/365*($AJ$7-$C$38)),\"\")","v":0},{"$f":"IFERROR(BV8/POWER(1+($C$15+1%)/$D$19,AI8-1)/(1+($C$15+1%)/365*($AJ$7-$C$38)),\"\")","v":194669.80469665956},{"$f":"IFERROR(BW8/POWER(1+($C$15+1%)/$D$19,AI8-1)/(1+($C$15+1%)/365*($AJ$7-$C$38)),\"\")","v":0}]
[null,null,null,"Makrohoz kellenek (ne töröld ki!):",null,null,null,null,null,false,null,null,null,{"$f":"IF(ISBLANK(L8),\"\",L8)","v":""},{"$f":"IF(ISBLANK(L8),0,M8+O8)","v":0},0,0,"",null,null,null,"","","","","","2017-03-15",0,150000000,-318493.15068493149,-101917.80821917807,31,null,3,{"$f":"IF(COUNT(AJ9)=1,AI8+1,\"\")","v":3},"2017-04-15",150000000,{"$f":"IF(torlesztes=\"Egyedi\",-SUMIFS(U$7:U$210,T$7:T$210,\">\"&AJ8,T$7:T$210,\"<=\"&AJ9),IFERROR(IF(torlesztes=\"Egyenlő tőke\",IF(COUNT($AK$7:AK9)>$D$15,\"\",-$AK$5/$D$15),0),\"\"))","v":0},-318493.15068493149,150000000,{"$f":"IF(torlesztes=\"Egyedi\",-SUMIFS(U$7:U$210,T$7:T$210,\">\"&AJ8,T$7:T$210,\"<=\"&AJ9),IFERROR(IF(torlesztes=\"Egyenlő tőke\",IF(COUNT($AN$7:AN9)>$D$15,\"\",-$AK$5/$D$15),0),\"\"))","v":0},-101917.80821917807,null,216575.34246575343,215294.04855203698,31,null,null,0,0,0,0,0,0,"",0,0,"",0,0,0,-318493.15068493149,0,0,-101917.80821917807,0,0,-318493.15068493149,0,0,-101917.80821917807,0,0,216575.34246575343,0,0,215294.04855203698,0]
[null,"Kamatozás módja","Változó fix",{"$f":"+C21/D19","v":2.0833333333333333E-3},null,"Korábban megítélt támogatások adatai",null,null,null,false,null,null,null,"",0,0,0,"",null,null,null,"","","","","","2017-04-15",0,150000000,-308219.17808219173,-98630.136986301368,30,null,4,{"$f":"IF(COUNT(AJ10)=1,AI9+1,\"\")","v":4},"2017-05-15",150000000,{"$f":"IF(torlesztes=\"Egyedi\",-SUMIFS(U$7:U$210,T$7:T$210,\">\"&AJ9,T$7:T$210,\"<=\"&AJ10),IFERROR(IF(torlesztes=\"Egyenlő tőke\",IF(COUNT($AK$7:AK10)>$D$15,\"\",-$AK$5/$D$15),0),\"\"))","v":0},-308219.17808219173,150000000,{"$f":"IF(torlesztes=\"Egyedi\",-SUMIFS(U$7:U$210,T$7:T$210,\">\"&AJ9,T$7:T$210,\"<=\"&AJ10),IFERROR(IF(torlesztes=\"Egyenlő tőke\",IF(COUNT($AN$7:AN10)>$D$15,\"\",-$AK$5/$D$15),0),\"\"))","v":0},-98630.136986301368,null,209589.04109589037,208123.61199757602,30,null,null,0,0,0,0,0,0,"",0,0,"",0,0,0,-308219.17808219173,0,0,-98630.136986301368,0,0,-308219.17808219173,0,0,-98630.136986301368,0,0,209589.04109589037,0,0,208123.61199757602,0]
[null,"A hiteligénylés melyik rendelethez kötődik?","GBER 14, 17-es jogcímek",{"$f":"VLOOKUP(C18,Adatok!E4:H9,4,FALSE)/10000","v":0.04},null,"Korábban megítélt állami támogatások rendeleti alapja ","ABER",null,null,false,null,null,null,"",0,0,0,"",null,null,null,"","","","","","2017-05-15",0,150000000,-318493.15068493149,-101917.80821917807,31,null,5,5,"2017-06-15",150000000,{"$f":"IF(torlesztes=\"Egyedi\",-SUMIFS(U$7:U$210,T$7:T$210,\">\"&AJ10,T$7:T$210,\"<=\"&AJ11),IFERROR(IF(torlesztes=\"Egyenlő tőke\",IF(COUNT($AK$7:AK11)>$D$15,\"\",-$AK$5/$D$15),0),\"\"))","v":0},-318493.15068493149,150000000,{"$f":"IF(torlesztes=\"Egyedi\",-SUMIFS(U$7:U$210,T$7:T$210,\">\"&AJ10,T$7:T$210,\"<=\"&AJ11),IFERROR(IF(torlesztes=\"Egyenlő tőke\",IF(COUNT($AN$7:AN11)>$D$15,\"\",-$AK$5/$D$15),0),\"\"))","v":0},-101917.80821917807,null,216575.34246575343,214828.33503454117,31,null,null,0,0,0,0,0,0,"",0,0,"",0,0,0,-318493.15068493149,0,0,-101917.80821917807,0,0,-318493.15068493149,0,0,-101917.80821917807,0,0,216575.34246575343,0,0,214828.33503454117,0]
[null,null,null,1E-4,null,"Korábban megítélt állami támogatások jogcíme",null,null,null,false,null,null,null,"",0,0,0,"",null,null,null,"","","","","","2017-06-15",0,150000000,-308219.17808219173,-98630.136986301368,30,null,6,6,"2017-07-15",150000000,{"$f":"IF(torlesztes=\"Egyedi\",-SUMIFS(U$7:U$210,T$7:T$210,\">\"&AJ11,T$7:T$210,\"<=\"&AJ12),IFERROR(IF(torlesztes=\"Egyenlő tőke\",IF(COUNT($AK$7:AK12)>$D$15,\"\",-$AK$5/$D$15),0),\"\"))","v":0},-308219.17808219173,150000000,{"$f":"IF(torlesztes=\"Egyedi\",-SUMIFS(U$7:U$210,T$7:T$210,\">\"&AJ11,T$7:T$210,\"<=\"&AJ12),IFERROR(IF(torlesztes=\"Egyenlő tőke\",IF(COUNT($AN$7:AN12)>$D$15,\"\",-$AK$5/$D$15),0),\"\"))","v":0},-98630.136986301368,null,209589.04109589037,207673.40921645315,30,null,null,0,0,0,0,0,0,"",0,0,"",0,0,0,-308219.17808219173,0,0,-98630.136986301368,0,0,-308219.17808219173,0,0,-98630.136986301368,0,0,209589.04109589037,0,0,207673.40921645315,0]
[null,"Egyéni referencia kamatláb meghatározása",null,null,null,"Korábban megítélt állami támogatás összege (EUR)",10000,null,null,false,null,null,null,"",0,0,0,"",null,null,null,"","","","","","2017-07-15",0,150000000,-318493.15068493149,-101917.80821917807,31,null,7,7,"2017-08-15",150000000,{"$f":"IF(torlesztes=\"Egyedi\",-SUMIFS(U$7:U$210,T$7:T$210,\">\"&AJ12,T$7:T$210,\"<=\"&AJ13),IFERROR(IF(torlesztes=\"Egyenlő tőke\",IF(COUNT($AK$7:AK13)>$D$15,\"\",-$AK$5/$D$15),0),\"\"))","v":0},-318493.15068493149,150000000,{"$f":"IF(torlesztes=\"Egyedi\",-SUMIFS(U$7:U$210,T$7:T$210,\">\"&AJ12,T$7:T$210,\"<=\"&AJ13),IFERROR(IF(torlesztes=\"Egyenlő tőke\",IF(COUNT($AN$7:AN13)>$D$15,\"\",-$AK$5/$D$15),0),\"\"))","v":0},-101917.80821917807,null,216575.34246575343,214363.62892566549,31,null,null,0,0,0,0,0,0,"",0,0,"",0,0,0,-318493.15068493149,0,0,-101917.80821917807,0,0,-318493.15068493149,0,0,-101917.80821917807,0,0,216575.34246575343,0,0,214363.62892566549,0]
[null,"Hitel devizaneme","HUF",null,null,null,null,null,null,false,null,null,null,"",0,0,0,"",null,null,null,"","","","","","2017-08-15",0,150000000,-318493.15068493149,-101917.80821917807,31,null,8,8,"2017-09-15",150000000,{"$f":"IF(torlesztes=\"Egyedi\",-SUMIFS(U$7:U$210,T$7:T$210,\">\"&AJ13,T$7:T$210,\"<=\"&AJ14),IFERROR(IF(torlesztes=\"Egyenlő tőke\",IF(COUNT($AK$7:AK14)>$D$15,\"\",-$AK$5/$D$15),0),\"\"))","v":0},-318493.15068493149,150000000,{"$f":"IF(torlesztes=\"Egyedi\",-SUMIFS(U$7:U$210,T$7:T$210,\">\"&AJ13,T$7:T$210,\"<=\"&AJ14),IFERROR(IF(torlesztes=\"Egyenlő tőke\",IF(COUNT($AN$7:AN14)>$D$15,\"\",-$AK$5/$D$15),0),\"\"))","v":0},-101917.80821917807,null,216575.34246575343,214131.65296828319,31,null,null,0,0,0,0,0,0,"",0,0,"",0,0,0,-318493.15068493149,0,0,-101917.80821917807,0,0,-318493.15068493149,0,0,-101917.80821917807,0,0,216575.34246575343,0,0,214131.65296828319,0]
[null,"Referencia alapkamat",{"$f":"VLOOKUP(C14,Adatok!A5:B7,2,0)","v":3.0000000000000001E-3},{"$f":"COUNT(AI7:AI210)","v":24},null,"Teljes(kumulált) támogatás intenzítása",null,null,null,false,null,null,null,"",0,0,0,"",null,null,null,"","","","","","2017-09-15",0,150000000,-308219.17808219173,-98630.136986301368,30,null,9,9,"2017-10-15",150000000,{"$f":"IF(torlesztes=\"Egyedi\",-SUMIFS(U$7:U$210,T$7:T$210,\">\"&AJ14,T$7:T$210,\"<=\"&AJ15),IFERROR(IF(torlesztes=\"Egyenlő tőke\",IF(COUNT($AK$7:AK15)>$D$15,\"\",-$AK$5/$D$15),0),\"\"))","v":0},-308219.17808219173,150000000,{"$f":"IF(torlesztes=\"Egyedi\",-SUMIFS(U$7:U$210,T$7:T$210,\">\"&AJ14,T$7:T$210,\"<=\"&AJ15),IFERROR(IF(torlesztes=\"Egyenlő tőke\",IF(COUNT($AN$7:AN15)>$D$15,\"\",-$AK$5/$D$15),0),\"\"))","v":0},-98630.136986301368,null,209589.04109589037,206999.93036732226,30,null,null,0,0,0,0,0,0,"",0,0,"",0,0,0,-308219.17808219173,0,0,-98630.136986301368,0,0,-308219.17808219173,0,0,-98630.136986301368,0,0,209589.04109589037,0,0,206999.93036732226,0]
[null,"Van hitelfelvevői múltja vagy mérleg alapú hitelminősítése a hitelfelvevőnek?","Van",null,null,{"$f":"IF(G16<C36,\"Nem lehet kisebb, mint a hitelösszeg\",\"Beruházás elszámolható költsége (\"&C35&\")\")","v":"Beruházás elszámolható költsége (HUF)"},1400000000,null,null,false,null,null,null,"",0,0,0,"",null,null,null,"","","","","","2017-10-15",0,150000000,-318493.15068493149,-101917.80821917807,31,null,10,{"$f":"IF(COUNT(AJ16)=1,AI15+1,\"\")","v":10},"2017-11-15",150000000,{"$f":"IF(torlesztes=\"Egyedi\",-SUMIFS(U$7:U$210,T$7:T$210,\">\"&AJ15,T$7:T$210,\"<=\"&AJ16),IFERROR(IF(torlesztes=\"Egyenlő tőke\",IF(COUNT($AK$7:AK16)>$D$15,\"\",-$AK$5/$D$15),0),\"\"))","v":0},-318493.15068493149,150000000,{"$f":"IF(torlesztes=\"Egyedi\",-SUMIFS(U$7:U$210,T$7:T$210,\">\"&AJ15,T$7:T$210,\"<=\"&AJ16),IFERROR(IF(torlesztes=\"Egyenlő tőke\",IF(COUNT($AN$7:AN16)>$D$15,\"\",-$AK$5/$D$15),0),\"\"))","v":0},-101917.80821917807,null,216575.34246575343,213668.45388785459,31,null,null,0,0,0,0,0,0,"",0,0,"",0,0,0,-318493.15068493149,0,0,-101917.80821917807,0,0,-318493.15068493149,0,0,-101917.80821917807,0,0,216575.34246575343,0,0,213668.45388785459,0]
[null,"Cégbesorolás",null,null,null,"Beruházás elszámolható költsége (EUR)",{"$f":"G16/IF(C35<>\"EUR\",arfolyam,1)","v":4000000},null,null,false,null,null,null,"",0,0,0,"",null,null,null,"","","","","","2017-11-15",0,150000000,-308219.17808219173,-98630.136986301368,30,null,11,{"$f":"IF(COUNT(AJ17)=1,AI16+1,\"\")","v":11},"2017-12-15",150000000,{"$f":"IF(torlesztes=\"Egyedi\",-SUMIFS(U$7:U$210,T$7:T$210,\">\"&AJ16,T$7:T$210,\"<=\"&AJ17),IFERROR(IF(torlesztes=\"Egyenlő tőke\",IF(COUNT($AK$7:AK17)>$D$15,\"\",-$AK$5/$D$15),0),\"\"))","v":0},-308219.17808219173,150000000,{"$f":"IF(torlesztes=\"Egyedi\",-SUMIFS(U$7:U$210,T$7:T$210,\">\"&AJ16,T$7:T$210,\"<=\"&AJ17),IFERROR(IF(torlesztes=\"Egyenlő tőke\",IF(COUNT($AN$7:AN17)>$D$15,\"\",-$AK$5/$D$15),0),\"\"))","v":0},-98630.136986301368,null,209589.04109589037,206552.15827914281,30,null,null,0,0,0,0,0,0,"",0,0,"",0,0,0,-308219.17808219173,0,0,-98630.136986301368,0,0,-308219.17808219173,0,0,-98630.136986301368,0,0,209589.04109589037,0,0,206552.15827914281,0]
[null,"Adósminősítés","Kielégítő",null,null,"Adott beruházási költséghez kapcsolódó teljes támogatás összege (EUR)",{"$f":"G7+IF(C11=\"Egyéb támogatások: pl. Egyéb GBER, ABER, EMVA\",G13,C54+C55+C57+C58+C50)","v":37884.040326169001},null,null,false,null,null,null,"",0,0,0,"",null,null,null,"","","","","","2017-12-15",0,150000000,-318493.15068493149,-101917.80821917807,31,null,12,12,"2018-01-15",150000000,{"$f":"IF(torlesztes=\"Egyedi\",-SUMIFS(U$7:U$210,T$7:T$210,\">\"&AJ17,T$7:T$210,\"<=\"&AJ18),IFERROR(IF(torlesztes=\"Egyenlő tőke\",IF(COUNT($AK$7:AK18)>$D$15,\"\",-$AK$5/$D$15),0),\"\"))","v":0},-318493.15068493149,150000000,{"$f":"IF(torlesztes=\"Egyedi\",-SUMIFS(U$7:U$210,T$7:T$210,\">\"&AJ17,T$7:T$210,\"<=\"&AJ18),IFERROR(IF(torlesztes=\"Egyenlő tőke\",IF(COUNT($AN$7:AN18)>$D$15,\"\",-$AK$5/$D$15),0),\"\"))","v":0},-101917.80821917807,null,216575.34246575343,213206.25677693929,31,null,null,0,0,0,0,0,0,"",0,0,"",0,0,0,-318493.15068493149,0,0,-101917.80821917807,0,0,-318493.15068493149,0,0,-101917.80821917807,0,0,216575.34246575343,0,0,213206.25677693929,0]
[null,"Fedezettség","Általános",{"$f":"VLOOKUP($C$43,Adatok!P3:Q5,2,0)","v":12},null,"Teljes támogatás intenzítása",{"$f":"G18/eurelszamolhato","v":9.4710100815422506E-3},null,null,false,null,null,null,"",0,0,0,"",null,null,null,"","","","","","2018-01-15",0,150000000,-318493.15068493149,-101917.80821917807,31,null,13,13,"2018-02-15",150000000,{"$f":"IF(torlesztes=\"Egyedi\",-SUMIFS(U$7:U$210,T$7:T$210,\">\"&AJ18,T$7:T$210,\"<=\"&AJ19),IFERROR(IF(torlesztes=\"Egyenlő tőke\",IF(COUNT($AK$7:AK19)>$D$15,\"\",-$AK$5/$D$15),0),\"\"))","v":0},-318493.15068493149,150000000,{"$f":"IF(torlesztes=\"Egyedi\",-SUMIFS(U$7:U$210,T$7:T$210,\">\"&AJ18,T$7:T$210,\"<=\"&AJ19),IFERROR(IF(torlesztes=\"Egyenlő tőke\",IF(COUNT($AN$7:AN19)>$D$15,\"\",-$AK$5/$D$15),0),\"\"))","v":0},-101917.80821917807,null,216575.34246575343,212975.53328254985,31,null,null,0,0,0,0,0,0,"",0,0,"",0,0,0,-318493.15068493149,0,0,-101917.80821917807,0,0,-318493.15068493149,0,0,-101917.80821917807,0,0,216575.34246575343,0,0,212975.53328254985,0]
[null,"Kockázati felár (bázispont)",{"$f":"IF(C16=\"Van\",OFFSET(Adatok!$E$4,MATCH(C18,Adatok!$E$5:$E$9,0),MATCH(C19,Adatok!$F$4:$H$4,0),),MAX(OFFSET(Adatok!$E$4,MATCH(C18,Adatok!$E$5:$E$9,0),MATCH(C19,Adatok!$F$4:$H$4,0),),400))","v":220},null,null,null,null,null,null,false,null,null,null,"",0,0,0,"",null,null,null,"","","","","","2018-02-15",0,150000000,-287671.23287671228,-92054.794520547934,28,null,14,14,"2018-03-15",150000000,{"$f":"IF(torlesztes=\"Egyedi\",-SUMIFS(U$7:U$210,T$7:T$210,\">\"&AJ19,T$7:T$210,\"<=\"&AJ20),IFERROR(IF(torlesztes=\"Egyenlő tőke\",IF(COUNT($AK$7:AK20)>$D$15,\"\",-$AK$5/$D$15),0),\"\"))","v":0},-287671.23287671228,150000000,{"$f":"IF(torlesztes=\"Egyedi\",-SUMIFS(U$7:U$210,T$7:T$210,\">\"&AJ19,T$7:T$210,\"<=\"&AJ20),IFERROR(IF(torlesztes=\"Egyenlő tőke\",IF(COUNT($AN$7:AN20)>$D$15,\"\",-$AK$5/$D$15),0),\"\"))","v":0},-92054.794520547934,null,195616.43835616435,192156.82790669447,28,null,null,0,0,0,0,0,0,"",0,0,"",0,0,0,-287671.23287671228,0,0,-92054.794520547934,0,0,-287671.23287671228,0,0,-92054.794520547934,0,0,195616.43835616435,0,0,192156.82790669447,0]
[null,"Egyéni referencia kamatláb",{"$f":"+(C15+C20/10000)","v":2.4999999999999998E-2},null,null,"Maximális támogatási mértékek",null,null,null,false,null,null,null,"",0,0,0,"",null,null,null,"","","","","","2018-03-15",0,150000000,-318493.15068493149,-101917.80821917807,31,null,15,15,"2018-04-15",150000000,{"$f":"IF(torlesztes=\"Egyedi\",-SUMIFS(U$7:U$210,T$7:T$210,\">\"&AJ20,T$7:T$210,\"<=\"&AJ21),IFERROR(IF(torlesztes=\"Egyenlő tőke\",IF(COUNT($AK$7:AK21)>$D$15,\"\",-$AK$5/$D$15),0),\"\"))","v":0},-318493.15068493149,150000000,{"$f":"IF(torlesztes=\"Egyedi\",-SUMIFS(U$7:U$210,T$7:T$210,\">\"&AJ20,T$7:T$210,\"<=\"&AJ21),IFERROR(IF(torlesztes=\"Egyenlő tőke\",IF(COUNT($AN$7:AN21)>$D$15,\"\",-$AK$5/$D$15),0),\"\"))","v":0},-101917.80821917807,null,216575.34246575343,212514.83506347393,31,null,null,0,0,0,0,0,0,"",0,0,"",0,0,0,-318493.15068493149,0,0,-101917.80821917807,0,0,-318493.15068493149,0,0,-101917.80821917807,0,0,216575.34246575343,0,0,212514.83506347393,0]
[null,"Ügyleti kamat meghatározása",null,null,null,null,"14-es cikk","17-es cikk",null,false,null,null,null,"",0,0,0,"",null,null,null,"","","","","","2018-04-15",0,150000000,-308219.17808219173,-98630.136986301368,30,null,16,16,"2018-05-15",150000000,{"$f":"IF(torlesztes=\"Egyedi\",-SUMIFS(U$7:U$210,T$7:T$210,\">\"&AJ21,T$7:T$210,\"<=\"&AJ22),IFERROR(IF(torlesztes=\"Egyenlő tőke\",IF(COUNT($AK$7:AK22)>$D$15,\"\",-$AK$5/$D$15),0),\"\"))","v":0},-308219.17808219173,150000000,{"$f":"IF(torlesztes=\"Egyedi\",-SUMIFS(U$7:U$210,T$7:T$210,\">\"&AJ21,T$7:T$210,\"<=\"&AJ22),IFERROR(IF(torlesztes=\"Egyenlő tőke\",IF(COUNT($AN$7:AN22)>$D$15,\"\",-$AK$5/$D$15),0),\"\"))","v":0},-98630.136986301368,null,209589.04109589037,205436.9610955083,30,null,null,0,0,0,0,0,0,"",0,0,"",0,0,0,-308219.17808219173,0,0,-98630.136986301368,0,0,-308219.17808219173,0,0,-98630.136986301368,0,0,209589.04109589037,0,0,205436.9610955083,0]
[null,"Vállalat méretet","KKV",null,null,"Maximális támogatásintenzitás (%)",{"$f":"IF(tizennegyeskizarok=0,\"Nem jogosult\",IF(ttmax14es=0,0,(G25+C54+C55)/(forintelszamolhato/Tamogatastartalom!C37)))","v":0.55000000000000004},{"$f":"IF(tizenheteskizarok=0,\"Nem jogosult\",IF(ttmax17es=0,0,(H25+C57+C58)/(eurelszamolhato)))","v":0.2},null,false,null,null,null,"",0,0,0,"",null,null,null,"","","","","","2018-05-15",0,150000000,-318493.15068493149,-101917.80821917807,31,null,17,17,"2018-06-15",150000000,{"$f":"IF(torlesztes=\"Egyedi\",-SUMIFS(U$7:U$210,T$7:T$210,\">\"&AJ22,T$7:T$210,\"<=\"&AJ23),IFERROR(IF(torlesztes=\"Egyenlő tőke\",IF(COUNT($AK$7:AK23)>$D$15,\"\",-$AK$5/$D$15),0),\"\"))","v":0},-318493.15068493149,150000000,{"$f":"IF(torlesztes=\"Egyedi\",-SUMIFS(U$7:U$210,T$7:T$210,\">\"&AJ22,T$7:T$210,\"<=\"&AJ23),IFERROR(IF(torlesztes=\"Egyenlő tőke\",IF(COUNT($AN$7:AN23)>$D$15,\"\",-$AK$5/$D$15),0),\"\"))","v":0},-101917.80821917807,null,216575.34246575343,212055.13340417077,31,null,null,0,0,0,0,0,0,"",0,0,"",0,0,0,-318493.15068493149,0,0,-101917.80821917807,0,0,-318493.15068493149,0,0,-101917.80821917807,0,0,216575.34246575343,0,0,212055.13340417077,0]
[null,"Hitel futamideje","max. 72 hónap",null,null,"Maximális hitelösszeg (EUR)",{"$f":"IF(tizennegyeskizarok=0,\"Nem jogosult\",hitelpertamogatasarany*Tamogatastartalom!G25)","v":40920596.104601353},{"$f":"IF(tizenheteskizarok=0,\"Nem jogosult\",hitelpertamogatasarany*H25)","v":14982369.283149237},null,false,null,null,null,"",0,0,0,"",null,null,null,"","","","","","2018-06-15",0,150000000,-308219.17808219173,-98630.136986301368,30,null,18,18,"2018-07-15",150000000,{"$f":"IF(torlesztes=\"Egyedi\",-SUMIFS(U$7:U$210,T$7:T$210,\">\"&AJ23,T$7:T$210,\"<=\"&AJ24),IFERROR(IF(torlesztes=\"Egyenlő tőke\",IF(COUNT($AK$7:AK24)>$D$15,\"\",-$AK$5/$D$15),0),\"\"))","v":0},-308219.17808219173,150000000,{"$f":"IF(torlesztes=\"Egyedi\",-SUMIFS(U$7:U$210,T$7:T$210,\">\"&AJ23,T$7:T$210,\"<=\"&AJ24),IFERROR(IF(torlesztes=\"Egyenlő tőke\",IF(COUNT($AN$7:AN24)>$D$15,\"\",-$AK$5/$D$15),0),\"\"))","v":0},-98630.136986301368,null,209589.04109589037,204992.56994573472,30,null,null,0,0,0,0,0,0,"",0,0,"",0,0,0,-308219.17808219173,0,0,-98630.136986301368,0,0,-308219.17808219173,0,0,-98630.136986301368,0,0,209589.04109589037,0,0,204992.56994573472,0]
[null,"Referencia alapkamat",{"$f":"refkam","v":3.0000000000000001E-3},null,null,"Maximális hitelösszeghez tartozó támogatástartalom (EUR)",{"$f":"IF(tizennegyeskizarok=0,\"Nem jogosult\",MIN(MAX((Szamitasok!B16*(Szamitasok!B10+0.5*Szamitasok!B11)-C54-C55),0),Szamitasok!B17))","v":2185000},{"$f":"IF(tizenheteskizarok=0,\"Nem jogosult\",MAX(MIN(((((eurelszamolhato)*vallmeret)-C57-C58)),7.5*1000000),0))","v":800000},null,false,null,null,null,"",0,0,0,"",null,null,null,"","","","","","2018-07-15",0,150000000,-318493.15068493149,-101917.80821917807,31,null,19,19,"2018-08-15",150000000,{"$f":"IF(torlesztes=\"Egyedi\",-SUMIFS(U$7:U$210,T$7:T$210,\">\"&AJ24,T$7:T$210,\"<=\"&AJ25),IFERROR(IF(torlesztes=\"Egyenlő tőke\",IF(COUNT($AK$7:AK25)>$D$15,\"\",-$AK$5/$D$15),0),\"\"))","v":0},-318493.15068493149,150000000,{"$f":"IF(torlesztes=\"Egyedi\",-SUMIFS(U$7:U$210,T$7:T$210,\">\"&AJ24,T$7:T$210,\"<=\"&AJ25),IFERROR(IF(torlesztes=\"Egyenlő tőke\",IF(COUNT($AN$7:AN25)>$D$15,\"\",-$AK$5/$D$15),0),\"\"))","v":0},-101917.80821917807,null,216575.34246575343,211596.42614893126,31,null,null,0,0,0,0,0,0,"",0,0,"",0,0,0,-318493.15068493149,0,0,-101917.80821917807,0,0,-318493.15068493149,0,0,-101917.80821917807,0,0,216575.34246575343,0,0,211596.42614893126,0]
[null,{"$f":"IF(C10=\"Változó fix\",\"Kockázati felár (bázispont) ha a futamidő max 12 hónap\",\"Kockázati felár (bázispont)\")","v":"Kockázati felár (bázispont) ha a futamidő max 12 hónap"},{"$f":"IF(C10=\"Változó fix\",VLOOKUP(C$23,Adatok!I$13:L$14,2,0),OFFSET(Adatok!$I$15,MATCH(C23,Adatok!$I$16:$I$17,0),MATCH(C24,Adatok!$J$15:$O$15,0)))","v":25},null,null,null,null,null,null,false,null,null,null,"",0,0,0,"",null,null,null,"","","","","","2018-08-15",0,150000000,-318493.15068493149,-101917.80821917807,31,null,20,20,"2018-09-15",150000000,{"$f":"IF(torlesztes=\"Egyedi\",-SUMIFS(U$7:U$210,T$7:T$210,\">\"&AJ25,T$7:T$210,\"<=\"&AJ26),IFERROR(IF(torlesztes=\"Egyenlő tőke\",IF(COUNT($AK$7:AK26)>$D$15,\"\",-$AK$5/$D$15),0),\"\"))","v":0},-318493.15068493149,150000000,{"$f":"IF(torlesztes=\"Egyedi\",-SUMIFS(U$7:U$210,T$7:T$210,\">\"&AJ25,T$7:T$210,\"<=\"&AJ26),IFERROR(IF(torlesztes=\"Egyenlő tőke\",IF(COUNT($AN$7:AN26)>$D$15,\"\",-$AK$5/$D$15),0),\"\"))","v":0},-101917.80821917807,null,216575.34246575343,211367.44475045163,31,null,null,0,0,0,0,0,0,"",0,0,"",0,0,0,-318493.15068493149,0,0,-101917.80821917807,0,0,-318493.15068493149,0,0,-101917.80821917807,0,0,216575.34246575343,0,0,211367.44475045163,0]
[null,"Kockázati felár (bps) 13 - 36 hónapig",{"$f":"IF(C10=\"Változó fix\",VLOOKUP(C$23,Adatok!I$13:L$14,3,0),OFFSET(Adatok!$I$15,MATCH(C23,Adatok!$I$16:$I$17,0),MATCH(C24,Adatok!$J$15:$O$15,0)))","v":50},null,null,"Hitelösszeg (EUR)",null,null,{"$f":"IF(C35=\"EUR\",+C36,C36/C37)","v":428571.42857142858},false,null,null,null,"",0,0,0,"",null,null,null,"","","","","","2018-09-15",0,150000000,-308219.17808219173,-98630.136986301368,30,null,21,21,"2018-10-15",150000000,{"$f":"IF(torlesztes=\"Egyedi\",-SUMIFS(U$7:U$210,T$7:T$210,\">\"&AJ26,T$7:T$210,\"<=\"&AJ27),IFERROR(IF(torlesztes=\"Egyenlő tőke\",IF(COUNT($AK$7:AK27)>$D$15,\"\",-$AK$5/$D$15),0),\"\"))","v":0},-308219.17808219173,150000000,{"$f":"IF(torlesztes=\"Egyedi\",-SUMIFS(U$7:U$210,T$7:T$210,\">\"&AJ26,T$7:T$210,\"<=\"&AJ27),IFERROR(IF(torlesztes=\"Egyenlő tőke\",IF(COUNT($AN$7:AN27)>$D$15,\"\",-$AK$5/$D$15),0),\"\"))","v":0},-98630.136986301368,null,209589.04109589037,204327.78498068641,30,null,null,0,0,0,0,0,0,"",0,0,"",0,0,0,-308219.17808219173,0,0,-98630.136986301368,0,0,-308219.17808219173,0,0,-98630.136986301368,0,0,209589.04109589037,0,0,204327.78498068641,0]
[null,"Kockázati felár (bps) 37 - 72 hónapig",{"$f":"IF(C10=\"Változó fix\",VLOOKUP(C$23,Adatok!I$13:L$14,4,0),OFFSET(Adatok!$I$15,MATCH(C23,Adatok!$I$16:$I$17,0),MATCH(C24,Adatok!$J$15:$O$15,0)))","v":100},{"$f":"DATE(YEAR($C$39)+1,MONTH($C$39),DAY($C$39))","v":"2017-01-01"},null,"Ténylegesen felvett hitel támogatástartalma (EUR)",null,null,{"$f":"IF($C$35=\"EUR\",AU5,(AU5)/C37)","v":22884.040326169001},false,null,null,null,"",0,0,0,"",null,null,null,"","","","","","2018-10-15",0,150000000,-318493.15068493149,-101917.80821917807,31,null,22,22,"2018-11-15",150000000,{"$f":"IF(torlesztes=\"Egyedi\",-SUMIFS(U$7:U$210,T$7:T$210,\">\"&AJ27,T$7:T$210,\"<=\"&AJ28),IFERROR(IF(torlesztes=\"Egyenlő tőke\",IF(COUNT($AK$7:AK28)>$D$15,\"\",-$AK$5/$D$15),0),\"\"))","v":0},-318493.15068493149,150000000,{"$f":"IF(torlesztes=\"Egyedi\",-SUMIFS(U$7:U$210,T$7:T$210,\">\"&AJ27,T$7:T$210,\"<=\"&AJ28),IFERROR(IF(torlesztes=\"Egyenlő tőke\",IF(COUNT($AN$7:AN28)>$D$15,\"\",-$AK$5/$D$15),0),\"\"))","v":0},-101917.80821917807,null,216575.34246575343,210910.22506955068,31,null,null,0,0,0,0,0,0,"",0,0,"",0,0,0,-318493.15068493149,0,0,-101917.80821917807,0,0,-318493.15068493149,0,0,-101917.80821917807,0,0,216575.34246575343,0,0,210910.22506955068,0]
[null,{"$f":"IF(C10=\"Változó fix\",\"Ügyfél kamat 12 hónapig\",\"Ügyfél kamat\")","v":"Ügyfél kamat 12 hónapig"},{"$f":"MAX(C25+C26/10000,0.001)","v":5.4999999999999997E-3},{"$f":"DATE(YEAR($C$39)+3,MONTH($C$39),DAY($C$39))","v":"2019-01-01"},null,{"$f":"\"Hitelösszeg (\"&C35&\")\"","v":"Hitelösszeg (HUF)"},null,null,{"$f":"I27*C37","v":150000000},false,null,null,null,"",0,0,0,"",null,null,null,"","","","","","2018-11-15",0,150000000,-308219.17808219173,-98630.136986301368,30,null,23,{"$f":"IF(COUNT(AJ29)=1,AI28+1,\"\")","v":23},"2018-12-15",150000000,{"$f":"IF(torlesztes=\"Egyedi\",-SUMIFS(U$7:U$210,T$7:T$210,\">\"&AJ28,T$7:T$210,\"<=\"&AJ29),IFERROR(IF(torlesztes=\"Egyenlő tőke\",IF(COUNT($AK$7:AK29)>$D$15,\"\",-$AK$5/$D$15),0),\"\"))","v":0},-308219.17808219173,150000000,{"$f":"IF(torlesztes=\"Egyedi\",-SUMIFS(U$7:U$210,T$7:T$210,\">\"&AJ28,T$7:T$210,\"<=\"&AJ29),IFERROR(IF(torlesztes=\"Egyenlő tőke\",IF(COUNT($AN$7:AN29)>$D$15,\"\",-$AK$5/$D$15),0),\"\"))","v":0},-98630.136986301368,null,209589.04109589037,203885.79314623735,30,null,null,0,0,0,0,0,0,"",0,0,"",0,0,0,-308219.17808219173,0,0,-98630.136986301368,0,0,-308219.17808219173,0,0,-98630.136986301368,0,0,209589.04109589037,0,0,203885.79314623735,0]
[null,"Ügyfél kamat 13 - 36 hónapig",{"$f":"C25+C27/10000","v":8.0000000000000002E-3},null,null,"Támogatásintenzitás (14-es cikk)",null,null,{"$f":"IFERROR((I28+C54+C55)/(eurelszamolhato),0)","v":9.4710100815422506E-3},false,null,null,null,"",0,0,0,"",null,null,null,"","","","","","2018-12-15",0,150000000,-318493.15068493149,-130684.93150684932,31,null,24,24,"2019-01-15",150000000,{"$f":"IF(torlesztes=\"Egyedi\",-SUMIFS(U$7:U$210,T$7:T$210,\">\"&AJ29,T$7:T$210,\"<=\"&AJ30),IFERROR(IF(torlesztes=\"Egyenlő tőke\",IF(COUNT($AK$7:AK30)>$D$15,\"\",-$AK$5/$D$15),0),\"\"))","v":0},-318493.15068493149,150000000,{"$f":"IF(torlesztes=\"Egyedi\",-SUMIFS(U$7:U$210,T$7:T$210,\">\"&AJ29,T$7:T$210,\"<=\"&AJ30),IFERROR(IF(torlesztes=\"Egyenlő tőke\",IF(COUNT($AN$7:AN30)>$D$15,\"\",-$AK$5/$D$15),0),\"\"))","v":0},-130684.93150684932,null,187808.21917808219,182499.95341875803,31,null,null,0,0,0,0,0,0,"",0,0,"",0,0,0,-174657.53424657532,-143835.61643835614,0,-55890.410958904104,-74794.520547945212,0,-174657.53424657532,-143835.61643835614,0,-55890.410958904104,-74794.520547945212,0,118767.12328767122,69041.095890410928,0,115410.25500661065,67089.698412147336]
[null,"Ügyfél kamat 37 - 72 hónapig",{"$f":"C25+C28/10000","v":1.3000000000000001E-2},null,null,"Támogatásintenzitás (17-es cikk)",null,null,{"$f":"IFERROR((I28+C57+C58)/(eurelszamolhato),0)","v":5.7210100815422498E-3},true,null,null,null,"",0,0,0,"",null,null,null,"","","","","","2019-01-15",0,0,0,0,"",null,25,"","",0,{"$f":"IF(torlesztes=\"Egyedi\",-SUMIFS(U$7:U$210,T$7:T$210,\">\"&AJ30,T$7:T$210,\"<=\"&AJ31),IFERROR(IF(torlesztes=\"Egyenlő tőke\",IF(COUNT($AK$7:AK31)>$D$15,\"\",-$AK$5/$D$15),0),\"\"))","v":0},0,0,{"$f":"IF(torlesztes=\"Egyedi\",-SUMIFS(U$7:U$210,T$7:T$210,\">\"&AJ30,T$7:T$210,\"<=\"&AJ31),IFERROR(IF(torlesztes=\"Egyenlő tőke\",IF(COUNT($AN$7:AN31)>$D$15,\"\",-$AK$5/$D$15),0),\"\"))","v":0},0,null,0,"","",null,null,0,0,0,0,0,0,"",0,0,"",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"","",""]
[null,null,null,null,null,null,null,null,null,true,null,null,null,"",0,0,0,"",null,null,null,"","","","","","00:00:00",0,0,0,0,"",null,26,"","",0,{"$f":"IF(torlesztes=\"Egyedi\",-SUMIFS(U$7:U$210,T$7:T$210,\">\"&AJ31,T$7:T$210,\"<=\"&AJ32),IFERROR(IF(torlesztes=\"Egyenlő tőke\",IF(COUNT($AK$7:AK32)>$D$15,\"\",-$AK$5/$D$15),0),\"\"))","v":0},0,0,{"$f":"IF(torlesztes=\"Egyedi\",-SUMIFS(U$7:U$210,T$7:T$210,\">\"&AJ31,T$7:T$210,\"<=\"&AJ32),IFERROR(IF(torlesztes=\"Egyenlő tőke\",IF(COUNT($AN$7:AN32)>$D$15,\"\",-$AK$5/$D$15),0),\"\"))","v":0},0,null,0,"","",null,null,0,0,0,0,0,0,"",0,0,"",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"","",""]
[null,"Hitelkarakterisztika",null,null,null,null,null,null,null,true,null,null,null,"",0,0,0,"",null,null,null,"","","","","","00:00:00",0,0,0,0,"",null,27,"","",0,{"$f":"IF(torlesztes=\"Egyedi\",-SUMIFS(U$7:U$210,T$7:T$210,\">\"&AJ32,T$7:T$210,\"<=\"&AJ33),IFERROR(IF(torlesztes=\"Egyenlő tőke\",IF(COUNT($AK$7:AK33)>$D$15,\"\",-$AK$5/$D$15),0),\"\"))","v":0},0,0,{"$f":"IF(torlesztes=\"Egyedi\",-SUMIFS(U$7:U$210,T$7:T$210,\">\"&AJ32,T$7:T$210,\"<=\"&AJ33),IFERROR(IF(torlesztes=\"Egyenlő tőke\",IF(COUNT($AN$7:AN33)>$D$15,\"\",-$AK$5/$D$15),0),\"\"))","v":0},0,null,0,"","",null,null,0,0,0,0,0,0,"",0,0,"",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"","",""]
[null,"Hitel fajtája/célja","Beruházási hitel",null,null,null,null,null,null,true,null,null,null,"",0,0,0,"",null,null,null,"","","","","","00:00:00",0,0,0,0,"",null,28,"","",0,{"$f":"IF(torlesztes=\"Egyedi\",-SUMIFS(U$7:U$210,T$7:T$210,\">\"&AJ33,T$7:T$210,\"<=\"&AJ34),IFERROR(IF(torlesztes=\"Egyenlő tőke\",IF(COUNT($AK$7:AK34)>$D$15,\"\",-$AK$5/$D$15),0),\"\"))","v":0},0,0,{"$f":"IF(torlesztes=\"Egyedi\",-SUMIFS(U$7:U$210,T$7:T$210,\">\"&AJ33,T$7:T$210,\"<=\"&AJ34),IFERROR(IF(torlesztes=\"Egyenlő tőke\",IF(COUNT($AN$7:AN34)>$D$15,\"\",-$AK$5/$D$15),0),\"\"))","v":0},0,null,0,"","",null,null,0,0,0,0,0,0,"",0,0,"",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"","",""]
[null,"Hitel devizaneme",{"$f":"C14","v":"HUF"},null,null,null,null,null,null,true,null,null,null,"",0,0,0,"",null,null,null,"","","","","","00:00:00",0,0,0,0,"",null,29,"","",0,{"$f":"IF(torlesztes=\"Egyedi\",-SUMIFS(U$7:U$210,T$7:T$210,\">\"&AJ34,T$7:T$210,\"<=\"&AJ35),IFERROR(IF(torlesztes=\"Egyenlő tőke\",IF(COUNT($AK$7:AK35)>$D$15,\"\",-$AK$5/$D$15),0),\"\"))","v":0},0,0,{"$f":"IF(torlesztes=\"Egyedi\",-SUMIFS(U$7:U$210,T$7:T$210,\">\"&AJ34,T$7:T$210,\"<=\"&AJ35),IFERROR(IF(torlesztes=\"Egyenlő tőke\",IF(COUNT($AN$7:AN35)>$D$15,\"\",-$AK$5/$D$15),0),\"\"))","v":0},0,null,0,"","",null,null,0,0,0,0,0,0,"",0,0,"",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"","",""]
[null,{"$f":"\"Hitelösszeg (\"&C35&\")\"","v":"Hitelösszeg (HUF)"},150000000,null,null,null,null,null,null,true,null,null,null,"",0,0,0,"",null,null,null,"","","","","","00:00:00",0,0,0,0,"",null,30,"","",0,{"$f":"IF(torlesztes=\"Egyedi\",-SUMIFS(U$7:U$210,T$7:T$210,\">\"&AJ35,T$7:T$210,\"<=\"&AJ36),IFERROR(IF(torlesztes=\"Egyenlő tőke\",IF(COUNT($AK$7:AK36)>$D$15,\"\",-$AK$5/$D$15),0),\"\"))","v":0},0,0,{"$f":"IF(torlesztes=\"Egyedi\",-SUMIFS(U$7:U$210,T$7:T$210,\">\"&AJ35,T$7:T$210,\"<=\"&AJ36),IFERROR(IF(torlesztes=\"Egyenlő tőke\",IF(COUNT($AN$7:AN36)>$D$15,\"\",-$AK$5/$D$15),0),\"\"))","v":0},0,null,0,"","",null,null,0,0,0,0,0,0,"",0,0,"",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"","",""]
[null,{"$f":"\"EUR/\"&C35&\" árfolyam\"","v":"EUR/HUF árfolyam"},350,null,null,null,null,null,null,true,null,null,null,"",0,0,0,"",null,null,null,"","","","","","00:00:00",0,0,0,0,"",null,31,"","",0,{"$f":"IF(torlesztes=\"Egyedi\",-SUMIFS(U$7:U$210,T$7:T$210,\">\"&AJ36,T$7:T$210,\"<=\"&AJ37),IFERROR(IF(torlesztes=\"Egyenlő tőke\",IF(COUNT($AK$7:AK37)>$D$15,\"\",-$AK$5/$D$15),0),\"\"))","v":0},0,0,{"$f":"IF(torlesztes=\"Egyedi\",-SUMIFS(U$7:U$210,T$7:T$210,\">\"&AJ36,T$7:T$210,\"<=\"&AJ37),IFERROR(IF(torlesztes=\"Egyenlő tőke\",IF(COUNT($AN$7:AN37)>$D$15,\"\",-$AK$5/$D$15),0),\"\"))","v":0},0,null,0,"","",null,null,0,0,0,0,0,0,"",0,0,"",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"","",""]
[null,"Hitel jóváhagyásának várható időpontja (EXIM döntés dátuma)","2016-11-01",null,null,null,null,null,null,true,null,null,null,"",0,0,0,"",null,null,null,"","","","","","00:00:00",0,0,0,0,"",null,32,"","",0,{"$f":"IF(torlesztes=\"Egyedi\",-SUMIFS(U$7:U$210,T$7:T$210,\">\"&AJ37,T$7:T$210,\"<=\"&AJ38),IFERROR(IF(torlesztes=\"Egyenlő tőke\",IF(COUNT($AK$7:AK38)>$D$15,\"\",-$AK$5/$D$15),0),\"\"))","v":0},0,0,{"$f":"IF(torlesztes=\"Egyedi\",-SUMIFS(U$7:U$210,T$7:T$210,\">\"&AJ37,T$7:T$210,\"<=\"&AJ38),IFERROR(IF(torlesztes=\"Egyenlő tőke\",IF(COUNT($AN$7:AN38)>$D$15,\"\",-$AK$5/$D$15),0),\"\"))","v":0},0,null,0,"","",null,null,0,0,0,0,0,0,"",0,0,"",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"","",""]
[null,"Szerződéskötés várható dátuma","2016-01-01",null,null,null,null,null,null,true,null,null,null,"",0,0,0,"",null,null,null,"","","","","","00:00:00",0,0,0,0,"",null,33,"","",0,{"$f":"IF(torlesztes=\"Egyedi\",-SUMIFS(U$7:U$210,T$7:T$210,\">\"&AJ38,T$7:T$210,\"<=\"&AJ39),IFERROR(IF(torlesztes=\"Egyenlő tőke\",IF(COUNT($AK$7:AK39)>$D$15,\"\",-$AK$5/$D$15),0),\"\"))","v":0},0,0,{"$f":"IF(torlesztes=\"Egyedi\",-SUMIFS(U$7:U$210,T$7:T$210,\">\"&AJ38,T$7:T$210,\"<=\"&AJ39),IFERROR(IF(torlesztes=\"Egyenlő tőke\",IF(COUNT($AN$7:AN39)>$D$15,\"\",-$AK$5/$D$15),0),\"\"))","v":0},0,null,0,"","",null,null,0,0,0,0,0,0,"",0,0,"",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"","",""]
[null,"Első törlesztés várható dátuma","2017-02-15",null,null,null,null,null,null,true,null,null,null,"",0,0,0,"",null,null,null,"","","","","","00:00:00",0,0,0,0,"",null,34,"","",0,{"$f":"IF(torlesztes=\"Egyedi\",-SUMIFS(U$7:U$210,T$7:T$210,\">\"&AJ39,T$7:T$210,\"<=\"&AJ40),IFERROR(IF(torlesztes=\"Egyenlő tőke\",IF(COUNT($AK$7:AK40)>$D$15,\"\",-$AK$5/$D$15),0),\"\"))","v":0},0,0,{"$f":"IF(torlesztes=\"Egyedi\",-SUMIFS(U$7:U$210,T$7:T$210,\">\"&AJ39,T$7:T$210,\"<=\"&AJ40),IFERROR(IF(torlesztes=\"Egyenlő tőke\",IF(COUNT($AN$7:AN40)>$D$15,\"\",-$AK$5/$D$15),0),\"\"))","v":0},0,null,0,"","",null,null,0,0,0,0,0,0,"",0,0,"",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"","",""]
[null,"Hitel végső lejáratának várható dátuma","2019-01-15",null,null,null,null,null,null,true,null,null,null,"",0,0,0,"",null,null,null,"","","","","","00:00:00",0,0,0,0,"",null,35,"","",0,{"$f":"IF(torlesztes=\"Egyedi\",-SUMIFS(U$7:U$210,T$7:T$210,\">\"&AJ40,T$7:T$210,\"<=\"&AJ41),IFERROR(IF(torlesztes=\"Egyenlő tőke\",IF(COUNT($AK$7:AK41)>$D$15,\"\",-$AK$5/$D$15),0),\"\"))","v":0},0,0,{"$f":"IF(torlesztes=\"Egyedi\",-SUMIFS(U$7:U$210,T$7:T$210,\">\"&AJ40,T$7:T$210,\"<=\"&AJ41),IFERROR(IF(torlesztes=\"Egyenlő tőke\",IF(COUNT($AN$7:AN41)>$D$15,\"\",-$AK$5/$D$15),0),\"\"))","v":0},0,null,0,"","",null,null,0,0,0,0,0,0,"",0,0,"",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"","",""]
[null,"Törlesztés módja","Egyedi",null,null,null,null,null,null,true,null,null,null,"",0,0,0,"",null,null,null,"","","","","","00:00:00",0,0,0,0,"",null,36,"","",0,{"$f":"IF(torlesztes=\"Egyedi\",-SUMIFS(U$7:U$210,T$7:T$210,\">\"&AJ41,T$7:T$210,\"<=\"&AJ42),IFERROR(IF(torlesztes=\"Egyenlő tőke\",IF(COUNT($AK$7:AK42)>$D$15,\"\",-$AK$5/$D$15),0),\"\"))","v":0},0,0,{"$f":"IF(torlesztes=\"Egyedi\",-SUMIFS(U$7:U$210,T$7:T$210,\">\"&AJ41,T$7:T$210,\"<=\"&AJ42),IFERROR(IF(torlesztes=\"Egyenlő tőke\",IF(COUNT($AN$7:AN42)>$D$15,\"\",-$AK$5/$D$15),0),\"\"))","v":0},0,null,0,"","",null,null,0,0,0,0,0,0,"",0,0,"",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"","",""]
[null,{"$f":"IF(torlesztes=\"Egyenlő tőke\",\"Kamatfizetés/tőketörlesztés gyakorisága\",\"Kamatfizetés gyakorisága\")","v":"Kamatfizetés gyakorisága"},"Havi",null,null,null,null,null,null,true,null,null,null,"",0,0,0,"",null,null,null,"","","","","","00:00:00",0,0,0,0,"",null,37,"","",0,{"$f":"IF(torlesztes=\"Egyedi\",-SUMIFS(U$7:U$210,T$7:T$210,\">\"&AJ42,T$7:T$210,\"<=\"&AJ43),IFERROR(IF(torlesztes=\"Egyenlő tőke\",IF(COUNT($AK$7:AK43)>$D$15,\"\",-$AK$5/$D$15),0),\"\"))","v":0},0,0,{"$f":"IF(torlesztes=\"Egyedi\",-SUMIFS(U$7:U$210,T$7:T$210,\">\"&AJ42,T$7:T$210,\"<=\"&AJ43),IFERROR(IF(torlesztes=\"Egyenlő tőke\",IF(COUNT($AN$7:AN43)>$D$15,\"\",-$AK$5/$D$15),0),\"\"))","v":0},0,null,0,"",{"$f":"IFERROR(AJ43-AJ42,\"\")","v":""},null,null,0,0,0,0,0,0,"",0,0,"",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"","",""]
[null,null,null,null,null,null,null,null,null,true,null,null,null,"",0,0,0,"",null,null,null,"","","","","","00:00:00",0,0,0,0,"",null,38,"","",0,{"$f":"IF(torlesztes=\"Egyedi\",-SUMIFS(U$7:U$210,T$7:T$210,\">\"&AJ43,T$7:T$210,\"<=\"&AJ44),IFERROR(IF(torlesztes=\"Egyenlő tőke\",IF(COUNT($AK$7:AK44)>$D$15,\"\",-$AK$5/$D$15),0),\"\"))","v":0},0,0,{"$f":"IF(torlesztes=\"Egyedi\",-SUMIFS(U$7:U$210,T$7:T$210,\">\"&AJ43,T$7:T$210,\"<=\"&AJ44),IFERROR(IF(torlesztes=\"Egyenlő tőke\",IF(COUNT($AN$7:AN44)>$D$15,\"\",-$AK$5/$D$15),0),\"\"))","v":0},0,null,0,"","",null,null,0,0,0,0,0,0,"",0,0,"",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"","",""]
[null,"Korábban megítélt támogatások adatai",null,null,null,null,null,null,null,true,null,null,null,{"$f":"IF(ISBLANK(L44),\"\",L44)","v":""},{"$f":"IF(ISBLANK(L44),0,M44+O44)","v":0},0,0,null,null,null,null,"","","","","","00:00:00",0,0,0,0,"",null,39,"","",0,{"$f":"IF(torlesztes=\"Egyedi\",-SUMIFS(U$7:U$210,T$7:T$210,\">\"&AJ44,T$7:T$210,\"<=\"&AJ45),IFERROR(IF(torlesztes=\"Egyenlő tőke\",IF(COUNT($AK$7:AK45)>$D$15,\"\",-$AK$5/$D$15),0),\"\"))","v":0},0,0,{"$f":"IF(torlesztes=\"Egyedi\",-SUMIFS(U$7:U$210,T$7:T$210,\">\"&AJ44,T$7:T$210,\"<=\"&AJ45),IFERROR(IF(torlesztes=\"Egyenlő tőke\",IF(COUNT($AN$7:AN45)>$D$15,\"\",-$AK$5/$D$15),0),\"\"))","v":0},0,null,0,"","",null,null,0,0,0,0,0,0,"",0,0,"",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"","",""]
[null,"Hiteligénylő cég besorolása","Mikró/Kis",null,null,null,null,null,null,true,null,null,null,"",0,0,0,null,null,null,null,"","","","","","00:00:00",0,0,0,0,"",null,40,"","",0,{"$f":"IF(torlesztes=\"Egyedi\",-SUMIFS(U$7:U$210,T$7:T$210,\">\"&AJ45,T$7:T$210,\"<=\"&AJ46),IFERROR(IF(torlesztes=\"Egyenlő tőke\",IF(COUNT($AK$7:AK46)>$D$15,\"\",-$AK$5/$D$15),0),\"\"))","v":0},0,0,{"$f":"IF(torlesztes=\"Egyedi\",-SUMIFS(U$7:U$210,T$7:T$210,\">\"&AJ45,T$7:T$210,\"<=\"&AJ46),IFERROR(IF(torlesztes=\"Egyenlő tőke\",IF(COUNT($AN$7:AN46)>$D$15,\"\",-$AK$5/$D$15),0),\"\"))","v":0},0,null,0,"","",null,null,0,0,0,0,0,0,"",0,0,"",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"","",""]
[null,"Beruházás helyszíne ","Közép_Magyarország",null,null,null,null,null,null,true,null,null,null,"",0,0,0,null,null,null,null,"","","","","","00:00:00",0,0,0,0,"",null,41,"","",0,{"$f":"IF(torlesztes=\"Egyedi\",-SUMIFS(U$7:U$210,T$7:T$210,\">\"&AJ46,T$7:T$210,\"<=\"&AJ47),IFERROR(IF(torlesztes=\"Egyenlő tőke\",IF(COUNT($AK$7:AK47)>$D$15,\"\",-$AK$5/$D$15),0),\"\"))","v":0},0,0,{"$f":"IF(torlesztes=\"Egyedi\",-SUMIFS(U$7:U$210,T$7:T$210,\">\"&AJ46,T$7:T$210,\"<=\"&AJ47),IFERROR(IF(torlesztes=\"Egyenlő tőke\",IF(COUNT($AN$7:AN47)>$D$15,\"\",-$AK$5/$D$15),0),\"\"))","v":0},0,null,0,"","",null,null,0,0,0,0,0,0,"",0,0,"",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"","",""]
[null,"Melyik település?","Áporka",null,null,null,null,null,null,true,null,null,null,"",0,0,0,null,null,null,null,"","","","","","00:00:00",0,0,0,0,"",null,42,"","",0,{"$f":"IF(torlesztes=\"Egyedi\",-SUMIFS(U$7:U$210,T$7:T$210,\">\"&AJ47,T$7:T$210,\"<=\"&AJ48),IFERROR(IF(torlesztes=\"Egyenlő tőke\",IF(COUNT($AK$7:AK48)>$D$15,\"\",-$AK$5/$D$15),0),\"\"))","v":0},0,0,{"$f":"IF(torlesztes=\"Egyedi\",-SUMIFS(U$7:U$210,T$7:T$210,\">\"&AJ47,T$7:T$210,\"<=\"&AJ48),IFERROR(IF(torlesztes=\"Egyenlő tőke\",IF(COUNT($AN$7:AN48)>$D$15,\"\",-$AK$5/$D$15),0),\"\"))","v":0},0,null,0,"","",null,null,0,0,0,0,0,0,"",0,0,"",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"","",""]
[null,"Ugyanazon elszámolható költségre  a COVID közlemény alapján megítélt állami támogatás",null,null,null,null,null,null,null,true,null,null,null,"",0,0,0,null,null,null,null,"","","","","","00:00:00",0,0,0,0,"",null,43,"","",0,{"$f":"IF(torlesztes=\"Egyedi\",-SUMIFS(U$7:U$210,T$7:T$210,\">\"&AJ48,T$7:T$210,\"<=\"&AJ49),IFERROR(IF(torlesztes=\"Egyenlő tőke\",IF(COUNT($AK$7:AK49)>$D$15,\"\",-$AK$5/$D$15),0),\"\"))","v":0},0,0,{"$f":"IF(torlesztes=\"Egyedi\",-SUMIFS(U$7:U$210,T$7:T$210,\">\"&AJ48,T$7:T$210,\"<=\"&AJ49),IFERROR(IF(torlesztes=\"Egyenlő tőke\",IF(COUNT($AN$7:AN49)>$D$15,\"\",-$AK$5/$D$15),0),\"\"))","v":0},0,null,0,"","",null,null,0,0,0,0,0,0,"",0,0,"",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"","",""]
[null,"Támogatás mértéke",0,null,null,null,null,null,null,true,null,null,null,"",0,0,0,null,null,null,null,"","","","","","00:00:00",0,0,0,0,"",null,44,"","",0,{"$f":"IF(torlesztes=\"Egyedi\",-SUMIFS(U$7:U$210,T$7:T$210,\">\"&AJ49,T$7:T$210,\"<=\"&AJ50),IFERROR(IF(torlesztes=\"Egyenlő tőke\",IF(COUNT($AK$7:AK50)>$D$15,\"\",-$AK$5/$D$15),0),\"\"))","v":0},0,0,{"$f":"IF(torlesztes=\"Egyedi\",-SUMIFS(U$7:U$210,T$7:T$210,\">\"&AJ49,T$7:T$210,\"<=\"&AJ50),IFERROR(IF(torlesztes=\"Egyenlő tőke\",IF(COUNT($AN$7:AN50)>$D$15,\"\",-$AK$5/$D$15),0),\"\"))","v":0},0,null,0,"","",null,null,0,0,0,0,0,0,"",0,0,"",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"","",""]
[null," De minimis alapon megítélt",null,null,null,null,null,null,null,true,null,null,null,"",0,0,0,null,null,null,null,"","","","","","00:00:00",0,0,0,0,"",null,45,"","",0,{"$f":"IF(torlesztes=\"Egyedi\",-SUMIFS(U$7:U$210,T$7:T$210,\">\"&AJ50,T$7:T$210,\"<=\"&AJ51),IFERROR(IF(torlesztes=\"Egyenlő tőke\",IF(COUNT($AK$7:AK51)>$D$15,\"\",-$AK$5/$D$15),0),\"\"))","v":0},0,0,{"$f":"IF(torlesztes=\"Egyedi\",-SUMIFS(U$7:U$210,T$7:T$210,\">\"&AJ50,T$7:T$210,\"<=\"&AJ51),IFERROR(IF(torlesztes=\"Egyenlő tőke\",IF(COUNT($AN$7:AN51)>$D$15,\"\",-$AK$5/$D$15),0),\"\"))","v":0},0,null,0,"","",null,null,0,0,0,0,0,0,"",0,0,"",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"","",""]
[null,{"$f":"IF(SUM(C52,C55,C58)<=200000,\"De minimis alapon megítélt támogatások teljes összege (EUR)\", \"De minimis alapon megítélt támogatások teljes összege (EUR) - Összesen max 200 000 EUR!\")","v":"De minimis alapon megítélt támogatások teljes összege (EUR)"},0,null,null,null,null,null,null,true,null,null,null,"",0,0,0,null,null,null,null,"","","","","","00:00:00",0,0,0,0,"",null,46,"","",0,{"$f":"IF(torlesztes=\"Egyedi\",-SUMIFS(U$7:U$210,T$7:T$210,\">\"&AJ51,T$7:T$210,\"<=\"&AJ52),IFERROR(IF(torlesztes=\"Egyenlő tőke\",IF(COUNT($AK$7:AK52)>$D$15,\"\",-$AK$5/$D$15),0),\"\"))","v":0},0,0,{"$f":"IF(torlesztes=\"Egyedi\",-SUMIFS(U$7:U$210,T$7:T$210,\">\"&AJ51,T$7:T$210,\"<=\"&AJ52),IFERROR(IF(torlesztes=\"Egyenlő tőke\",IF(COUNT($AN$7:AN52)>$D$15,\"\",-$AK$5/$D$15),0),\"\"))","v":0},0,null,0,"","",null,null,0,0,0,0,0,0,"",0,0,"",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"","",""]
[null,"Azonos megyében folytatott működés során megítélt regionális beruházási támogatások",null,null,null,null,null,null,null,true,null,null,null,"",0,0,0,null,null,null,null,"","","","","","00:00:00",0,0,0,0,"",null,47,"","",0,{"$f":"IF(torlesztes=\"Egyedi\",-SUMIFS(U$7:U$210,T$7:T$210,\">\"&AJ52,T$7:T$210,\"<=\"&AJ53),IFERROR(IF(torlesztes=\"Egyenlő tőke\",IF(COUNT($AK$7:AK53)>$D$15,\"\",-$AK$5/$D$15),0),\"\"))","v":0},0,0,{"$f":"IF(torlesztes=\"Egyedi\",-SUMIFS(U$7:U$210,T$7:T$210,\">\"&AJ52,T$7:T$210,\"<=\"&AJ53),IFERROR(IF(torlesztes=\"Egyenlő tőke\",IF(COUNT($AN$7:AN53)>$D$15,\"\",-$AK$5/$D$15),0),\"\"))","v":0},0,null,0,"","",null,null,0,0,0,0,0,0,"",0,0,"",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"","",""]
[null,"Regionális alapon megítélt beruházási támogatások teljes összege (14. cikk), az azonos tevékenységre, azonos megyében(EUR)",15000,null,null,null,null,null,null,true,null,null,null,"",0,0,0,null,null,null,null,"","","","","","00:00:00",0,0,0,0,"",null,48,"","",0,{"$f":"IF(torlesztes=\"Egyedi\",-SUMIFS(U$7:U$210,T$7:T$210,\">\"&AJ53,T$7:T$210,\"<=\"&AJ54),IFERROR(IF(torlesztes=\"Egyenlő tőke\",IF(COUNT($AK$7:AK54)>$D$15,\"\",-$AK$5/$D$15),0),\"\"))","v":0},0,0,{"$f":"IF(torlesztes=\"Egyedi\",-SUMIFS(U$7:U$210,T$7:T$210,\">\"&AJ53,T$7:T$210,\"<=\"&AJ54),IFERROR(IF(torlesztes=\"Egyenlő tőke\",IF(COUNT($AN$7:AN54)>$D$15,\"\",-$AK$5/$D$15),0),\"\"))","v":0},0,null,0,"","",null,null,0,0,0,0,0,0,"",0,0,"",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"","",""]
[null,{"$f":"IF(SUM(C52,C55,C58)<=200000,\"De minimis alapon megítélt támogatások (EUR)\", \"De minimis alapon megítélt támogatások (EUR) - Összesen max 200 000 EUR!\")","v":"De minimis alapon megítélt támogatások (EUR)"},0,null,null,null,null,null,null,true,null,null,null,"",0,0,0,null,null,null,null,"","","","","","00:00:00",0,0,0,0,"",null,49,"","",0,{"$f":"IF(torlesztes=\"Egyedi\",-SUMIFS(U$7:U$210,T$7:T$210,\">\"&AJ54,T$7:T$210,\"<=\"&AJ55),IFERROR(IF(torlesztes=\"Egyenlő tőke\",IF(COUNT($AK$7:AK55)>$D$15,\"\",-$AK$5/$D$15),0),\"\"))","v":0},0,0,{"$f":"IF(torlesztes=\"Egyedi\",-SUMIFS(U$7:U$210,T$7:T$210,\">\"&AJ54,T$7:T$210,\"<=\"&AJ55),IFERROR(IF(torlesztes=\"Egyenlő tőke\",IF(COUNT($AN$7:AN55)>$D$15,\"\",-$AK$5/$D$15),0),\"\"))","v":0},0,null,0,"","",null,null,0,0,0,0,0,0,"",0,0,"",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"","",""]
[null,"KKV-ék részére megítélt beruházási támogatások",null,null,null,null,null,null,null,true,null,null,null,"",0,0,0,null,null,null,null,"","","","","","00:00:00",0,0,0,0,"",null,50,"","",0,{"$f":"IF(torlesztes=\"Egyedi\",-SUMIFS(U$7:U$210,T$7:T$210,\">\"&AJ55,T$7:T$210,\"<=\"&AJ56),IFERROR(IF(torlesztes=\"Egyenlő tőke\",IF(COUNT($AK$7:AK56)>$D$15,\"\",-$AK$5/$D$15),0),\"\"))","v":0},0,0,{"$f":"IF(torlesztes=\"Egyedi\",-SUMIFS(U$7:U$210,T$7:T$210,\">\"&AJ55,T$7:T$210,\"<=\"&AJ56),IFERROR(IF(torlesztes=\"Egyenlő tőke\",IF(COUNT($AN$7:AN56)>$D$15,\"\",-$AK$5/$D$15),0),\"\"))","v":0},0,null,0,"","",null,null,0,0,0,0,0,0,"",0,0,"",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"","",""]
[null,"17-es cikk  alapján elszámolható költségre (KKV-ék részére nyújtott beruházási támogatások) megítélt támogatások összege (EUR)",0,null,null,null,null,null,null,true,null,null,null,"",0,0,0,null,null,null,null,"","","","","","00:00:00",0,0,0,0,"",null,51,"","",0,{"$f":"IF(torlesztes=\"Egyedi\",-SUMIFS(U$7:U$210,T$7:T$210,\">\"&AJ56,T$7:T$210,\"<=\"&AJ57),IFERROR(IF(torlesztes=\"Egyenlő tőke\",IF(COUNT($AK$7:AK57)>$D$15,\"\",-$AK$5/$D$15),0),\"\"))","v":0},0,0,{"$f":"IF(torlesztes=\"Egyedi\",-SUMIFS(U$7:U$210,T$7:T$210,\">\"&AJ56,T$7:T$210,\"<=\"&AJ57),IFERROR(IF(torlesztes=\"Egyenlő tőke\",IF(COUNT($AN$7:AN57)>$D$15,\"\",-$AK$5/$D$15),0),\"\"))","v":0},0,null,0,"","",null,null,0,0,0,0,0,0,"",0,0,"",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"","",""]
[null,{"$f":"IF(SUM(C52,C55,C58)<=200000,\"De minimis alapon megítélt támogatások (EUR)\", \"De minimis alapon megítélt támogatások (EUR) - Összesen max 200 000 EUR!\")","v":"De minimis alapon megítélt támogatások (EUR)"},0,null,null,null,null,null,null,true,null,null,null,"",0,0,0,null,null,null,null,"","","","","","00:00:00",0,0,0,0,"",null,52,"","",0,{"$f":"IF(torlesztes=\"Egyedi\",-SUMIFS(U$7:U$210,T$7:T$210,\">\"&AJ57,T$7:T$210,\"<=\"&AJ58),IFERROR(IF(torlesztes=\"Egyenlő tőke\",IF(COUNT($AK$7:AK58)>$D$15,\"\",-$AK$5/$D$15),0),\"\"))","v":0},0,0,{"$f":"IF(torlesztes=\"Egyedi\",-SUMIFS(U$7:U$210,T$7:T$210,\">\"&AJ57,T$7:T$210,\"<=\"&AJ58),IFERROR(IF(torlesztes=\"Egyenlő tőke\",IF(COUNT($AN$7:AN58)>$D$15,\"\",-$AK$5/$D$15),0),\"\"))","v":0},0,null,0,"","",null,null,0,0,0,0,0,0,"",0,0,"",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"","",""]
[null,null,null,null,null,null,null,null,null,true,null,null,null,"",0,0,0,null,null,null,null,"","","","","","00:00:00",0,0,0,0,"",null,53,"","",0,{"$f":"IF(torlesztes=\"Egyedi\",-SUMIFS(U$7:U$210,T$7:T$210,\">\"&AJ58,T$7:T$210,\"<=\"&AJ59),IFERROR(IF(torlesztes=\"Egyenlő tőke\",IF(COUNT($AK$7:AK59)>$D$15,\"\",-$AK$5/$D$15),0),\"\"))","v":0},0,0,{"$f":"IF(torlesztes=\"Egyedi\",-SUMIFS(U$7:U$210,T$7:T$210,\">\"&AJ58,T$7:T$210,\"<=\"&AJ59),IFERROR(IF(torlesztes=\"Egyenlő tőke\",IF(COUNT($AN$7:AN59)>$D$15,\"\",-$AK$5/$D$15),0),\"\"))","v":0},0,null,0,"","",null,null,0,0,0,0,0,0,"",0,0,"",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"","",""]
[null,null,null,null,null,null,null,null,null,true,null,null,null,"",0,0,0,null,null,null,null,"","","","","","00:00:00",0,0,0,0,"",null,54,"","",0,{"$f":"IF(torlesztes=\"Egyedi\",-SUMIFS(U$7:U$210,T$7:T$210,\">\"&AJ59,T$7:T$210,\"<=\"&AJ60),IFERROR(IF(torlesztes=\"Egyenlő tőke\",IF(COUNT($AK$7:AK60)>$D$15,\"\",-$AK$5/$D$15),0),\"\"))","v":0},0,0,{"$f":"IF(torlesztes=\"Egyedi\",-SUMIFS(U$7:U$210,T$7:T$210,\">\"&AJ59,T$7:T$210,\"<=\"&AJ60),IFERROR(IF(torlesztes=\"Egyenlő tőke\",IF(COUNT($AN$7:AN60)>$D$15,\"\",-$AK$5/$D$15),0),\"\"))","v":0},0,null,0,"","",null,null,0,0,0,0,0,0,"",0,0,"",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"","",""]
[null,null,null,null,null,null,null,null,null,true,null,null,null,"",0,0,0,null,null,null,null,"","","","","","00:00:00",0,0,0,0,"",null,55,"","",0,{"$f":"IF(torlesztes=\"Egyedi\",-SUMIFS(U$7:U$210,T$7:T$210,\">\"&AJ60,T$7:T$210,\"<=\"&AJ61),IFERROR(IF(torlesztes=\"Egyenlő tőke\",IF(COUNT($AK$7:AK61)>$D$15,\"\",-$AK$5/$D$15),0),\"\"))","v":0},0,0,{"$f":"IF(torlesztes=\"Egyedi\",-SUMIFS(U$7:U$210,T$7:T$210,\">\"&AJ60,T$7:T$210,\"<=\"&AJ61),IFERROR(IF(torlesztes=\"Egyenlő tőke\",IF(COUNT($AN$7:AN61)>$D$15,\"\",-$AK$5/$D$15),0),\"\"))","v":0},0,null,0,"","",null,null,0,0,0,0,0,0,"",0,0,"",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"","",""]
[null,null,null,null,null,null,null,null,null,true,null,null,null,"",0,0,0,null,null,null,null,"","","","","","00:00:00",0,0,0,0,"",null,56,"","",0,{"$f":"IF(torlesztes=\"Egyedi\",-SUMIFS(U$7:U$210,T$7:T$210,\">\"&AJ61,T$7:T$210,\"<=\"&AJ62),IFERROR(IF(torlesztes=\"Egyenlő tőke\",IF(COUNT($AK$7:AK62)>$D$15,\"\",-$AK$5/$D$15),0),\"\"))","v":0},0,0,{"$f":"IF(torlesztes=\"Egyedi\",-SUMIFS(U$7:U$210,T$7:T$210,\">\"&AJ61,T$7:T$210,\"<=\"&AJ62),IFERROR(IF(torlesztes=\"Egyenlő tőke\",IF(COUNT($AN$7:AN62)>$D$15,\"\",-$AK$5/$D$15),0),\"\"))","v":0},0,null,0,"","",null,null,0,0,0,0,0,0,"",0,0,"",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"","",""]
[null,null,null,null,null,null,null,null,null,true,null,null,null,"",0,0,0,null,null,null,null,"","","","","","00:00:00",0,0,0,0,"",null,57,"","",0,{"$f":"IF(torlesztes=\"Egyedi\",-SUMIFS(U$7:U$210,T$7:T$210,\">\"&AJ62,T$7:T$210,\"<=\"&AJ63),IFERROR(IF(torlesztes=\"Egyenlő tőke\",IF(COUNT($AK$7:AK63)>$D$15,\"\",-$AK$5/$D$15),0),\"\"))","v":0},0,0,{"$f":"IF(torlesztes=\"Egyedi\",-SUMIFS(U$7:U$210,T$7:T$210,\">\"&AJ62,T$7:T$210,\"<=\"&AJ63),IFERROR(IF(torlesztes=\"Egyenlő tőke\",IF(COUNT($AN$7:AN63)>$D$15,\"\",-$AK$5/$D$15),0),\"\"))","v":0},0,null,0,"","",null,null,0,0,0,0,0,0,"",0,0,"",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"","",""]
[null,null,null,null,null,null,null,null,null,true,null,null,null,"",0,0,0,null,null,null,null,"","","","","","00:00:00",0,0,0,0,"",null,58,"","",0,{"$f":"IF(torlesztes=\"Egyedi\",-SUMIFS(U$7:U$210,T$7:T$210,\">\"&AJ63,T$7:T$210,\"<=\"&AJ64),IFERROR(IF(torlesztes=\"Egyenlő tőke\",IF(COUNT($AK$7:AK64)>$D$15,\"\",-$AK$5/$D$15),0),\"\"))","v":0},0,0,{"$f":"IF(torlesztes=\"Egyedi\",-SUMIFS(U$7:U$210,T$7:T$210,\">\"&AJ63,T$7:T$210,\"<=\"&AJ64),IFERROR(IF(torlesztes=\"Egyenlő tőke\",IF(COUNT($AN$7:AN64)>$D$15,\"\",-$AK$5/$D$15),0),\"\"))","v":0},0,null,0,"","",null,null,0,0,0,0,0,0,"",0,0,"",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"","",""]
[null,null,null,null,null,null,null,null,null,true,null,null,null,"",0,0,0,null,null,null,null,"","","","","","00:00:00",0,0,0,0,"",null,59,"","",0,{"$f":"IF(torlesztes=\"Egyedi\",-SUMIFS(U$7:U$210,T$7:T$210,\">\"&AJ64,T$7:T$210,\"<=\"&AJ65),IFERROR(IF(torlesztes=\"Egyenlő tőke\",IF(COUNT($AK$7:AK65)>$D$15,\"\",-$AK$5/$D$15),0),\"\"))","v":0},0,0,{"$f":"IF(torlesztes=\"Egyedi\",-SUMIFS(U$7:U$210,T$7:T$210,\">\"&AJ64,T$7:T$210,\"<=\"&AJ65),IFERROR(IF(torlesztes=\"Egyenlő tőke\",IF(COUNT($AN$7:AN65)>$D$15,\"\",-$AK$5/$D$15),0),\"\"))","v":0},0,null,0,"","",null,null,0,0,0,0,0,0,"",0,0,"",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"","",""]
[null,null,null,null,null,null,null,null,null,true,null,null,null,"",0,0,0,null,null,null,null,"","","","","","00:00:00",0,0,0,0,"",null,60,"","",0,{"$f":"IF(torlesztes=\"Egyedi\",-SUMIFS(U$7:U$210,T$7:T$210,\">\"&AJ65,T$7:T$210,\"<=\"&AJ66),IFERROR(IF(torlesztes=\"Egyenlő tőke\",IF(COUNT($AK$7:AK66)>$D$15,\"\",-$AK$5/$D$15),0),\"\"))","v":0},0,0,{"$f":"IF(torlesztes=\"Egyedi\",-SUMIFS(U$7:U$210,T$7:T$210,\">\"&AJ65,T$7:T$210,\"<=\"&AJ66),IFERROR(IF(torlesztes=\"Egyenlő tőke\",IF(COUNT($AN$7:AN66)>$D$15,\"\",-$AK$5/$D$15),0),\"\"))","v":0},0,null,0,"","",null,null,0,0,0,0,0,0,"",0,0,"",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"","",""]
[null,null,null,null,null,null,null,null,null,true,null,null,null,"",0,0,0,null,null,null,null,"","","","","","00:00:00",0,0,0,0,"",null,61,"","",0,{"$f":"IF(torlesztes=\"Egyedi\",-SUMIFS(U$7:U$210,T$7:T$210,\">\"&AJ66,T$7:T$210,\"<=\"&AJ67),IFERROR(IF(torlesztes=\"Egyenlő tőke\",IF(COUNT($AK$7:AK67)>$D$15,\"\",-$AK$5/$D$15),0),\"\"))","v":0},0,0,{"$f":"IF(torlesztes=\"Egyedi\",-SUMIFS(U$7:U$210,T$7:T$210,\">\"&AJ66,T$7:T$210,\"<=\"&AJ67),IFERROR(IF(torlesztes=\"Egyenlő tőke\",IF(COUNT($AN$7:AN67)>$D$15,\"\",-$AK$5/$D$15),0),\"\"))","v":0},0,null,0,"","",null,null,0,0,0,0,0,0,"",0,0,"",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"","",""]
[null,null,null,null,null,null,null,null,null,true,null,null,null,"",0,0,0,null,null,null,null,"","","","","","00:00:00",0,0,0,0,"",null,62,"","",0,{"$f":"IF(torlesztes=\"Egyedi\",-SUMIFS(U$7:U$210,T$7:T$210,\">\"&AJ67,T$7:T$210,\"<=\"&AJ68),IFERROR(IF(torlesztes=\"Egyenlő tőke\",IF(COUNT($AK$7:AK68)>$D$15,\"\",-$AK$5/$D$15),0),\"\"))","v":0},0,0,{"$f":"IF(torlesztes=\"Egyedi\",-SUMIFS(U$7:U$210,T$7:T$210,\">\"&AJ67,T$7:T$210,\"<=\"&AJ68),IFERROR(IF(torlesztes=\"Egyenlő tőke\",IF(COUNT($AN$7:AN68)>$D$15,\"\",-$AK$5/$D$15),0),\"\"))","v":0},0,null,0,"","",null,null,0,0,0,0,0,0,"",0,0,"",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"","",""]
[null,null,null,null,null,null,null,null,null,true,null,null,null,"",0,0,0,null,null,null,null,"","","","","","00:00:00",0,0,0,0,"",null,63,"","",0,{"$f":"IF(torlesztes=\"Egyedi\",-SUMIFS(U$7:U$210,T$7:T$210,\">\"&AJ68,T$7:T$210,\"<=\"&AJ69),IFERROR(IF(torlesztes=\"Egyenlő tőke\",IF(COUNT($AK$7:AK69)>$D$15,\"\",-$AK$5/$D$15),0),\"\"))","v":0},0,0,{"$f":"IF(torlesztes=\"Egyedi\",-SUMIFS(U$7:U$210,T$7:T$210,\">\"&AJ68,T$7:T$210,\"<=\"&AJ69),IFERROR(IF(torlesztes=\"Egyenlő tőke\",IF(COUNT($AN$7:AN69)>$D$15,\"\",-$AK$5/$D$15),0),\"\"))","v":0},0,null,0,"","",null,null,0,0,0,0,0,0,"",0,0,"",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"","",""]
[null,null,null,null,null,null,null,null,null,true,null,null,null,"",0,0,0,null,null,null,null,"","","","","","00:00:00",0,0,0,0,"",null,64,"","",0,{"$f":"IF(torlesztes=\"Egyedi\",-SUMIFS(U$7:U$210,T$7:T$210,\">\"&AJ69,T$7:T$210,\"<=\"&AJ70),IFERROR(IF(torlesztes=\"Egyenlő tőke\",IF(COUNT($AK$7:AK70)>$D$15,\"\",-$AK$5/$D$15),0),\"\"))","v":0},0,0,{"$f":"IF(torlesztes=\"Egyedi\",-SUMIFS(U$7:U$210,T$7:T$210,\">\"&AJ69,T$7:T$210,\"<=\"&AJ70),IFERROR(IF(torlesztes=\"Egyenlő tőke\",IF(COUNT($AN$7:AN70)>$D$15,\"\",-$AK$5/$D$15),0),\"\"))","v":0},0,null,0,"","",null,null,0,0,0,0,0,0,"",0,0,"",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"","",""]
[null,null,null,null,null,null,null,null,null,true,null,null,null,"",0,{"$f":"IF(AND(ISBLANK(L70),AH71<>1),0,IFERROR(-O71*piacikamat/365*(IF(ISBLANK(L71),$C$40,L71)-N71),\"\"))","v":0},{"$f":"IF(AND(ISBLANK(L70),AH71<>1),0,IFERROR(IF(IF(ISBLANK(L71),$C$40,L71)<=$D$28,-O71*tenylegeskamat1/365*(IF(ISBLANK(L71),$C$40,L71)-N71),IF(IF(ISBLANK(L71),$C$40,L71)<=$D$29,IF(N71>$D$28,-O71*tenylegeskamat2/365*(IF(ISBLANK(L71),$C$40,L71)-N71),(-O71*tenylegeskamat1/365*($D$28-N71))+(-O71*tenylegeskamat2/365*(IF(ISBLANK(L71),$C$40,L71)-$D$28))),IF(N71>$D$29,-O71*tenylegeskamat3/365*(IF(ISBLANK(L71),$C$40,L71)-N71),IF(N71<=$D$28,(-O71*tenylegeskamat1/365*($D$28-N71))+((-O71*tenylegeskamat2/365*($D$29-$D$28)))+(-O71*tenylegeskamat3/365*(IF(ISBLANK(L71),$C$40,L71)-$D$29)),(-O71*tenylegeskamat2/365*($D$29-N71))+(-O71*tenylegeskamat3/365*(IF(ISBLANK(L71),$C$40,L71)-$D$29)))))),\"\"))","v":0},null,null,null,null,{"$f":"IF(ISNA(MAX(T70,INDEX(AJ$6:AJ$210,MATCH(T71-1,AJ$6:AJ$210,1)))),\"\",MAX(T70,INDEX(AJ$6:AJ$210,MATCH(T71-1,AJ$6:AJ$210,1))))","v":""},{"$f":"IF(ISNA(MIN(IF(OR(ISBLANK(W70),W70=\"\"),INDEX(AK$7:AK$210,MATCH(T71,AJ$7:AJ$210,1)),W70-U70),INDEX(AK$7:AK$210,MATCH(T71,AJ$7:AJ$210,1)))),\"\",MIN(IF(OR(ISBLANK(W70),W70=\"\"),INDEX(AK$7:AK$210,MATCH(T71,AJ$7:AJ$210,1)),W70-U70),INDEX(AK$7:AK$210,MATCH(T71,AJ$7:AJ$210,1))))","v":""},{"$f":"IFERROR(-W71*piacikamat/365*(T71-V71),\"\")","v":""},{"$f":"IFERROR(IF(T71<=$D$28,-W71*tenylegeskamat1/365*(T71-V71),IF(T71<=$D$29,IF(V71>$D$28,-W71*tenylegeskamat2/365*(T71-V71),(-W71*tenylegeskamat1/365*($D$28-V71))+(-W71*tenylegeskamat2/365*(T71-$D$28))),IF(V71>$D$29,-W71*tenylegeskamat3/365*(T71-V71),IF(V71<=$D$28,(-W71*tenylegeskamat1/365*($D$28-V71))+(-W71*tenylegeskamat2/365*($D$29-$D$28))+(-W71*tenylegeskamat3/365*(T71-$D$29)),(-W71*tenylegeskamat2/365*($D$29-V71))+(-W71*tenylegeskamat3/365*(T71-$D$29)))))),\"\")","v":""},{"$f":"IFERROR(T71-V71,\"\")","v":""},{"$f":"MAX(AJ70,IF(ISNA(INDEX(T$7:T$210,MATCH(AJ71,T$7:T$210,1))),0,INDEX(T$7:T$210,MATCH(AJ71,T$7:T$210,1))))","v":"00:00:00"},{"$f":"IF(ISNA(INDEX(U$7:U$210,MATCH(AJ71,T$7:T$210,1))),0,INDEX(U$7:U$210,MATCH(AJ71,T$7:T$210,1)))","v":0},{"$f":"IF(ISNA(INDEX(W$7:W$210,MATCH(AJ71,T$7:T$210,1))),AK71,INDEX(W$7:W$210,MATCH(AJ71,T$7:T$210,1)))","v":0},{"$f":"IFERROR(-(AC71-AB71)*piacikamat/365*(AJ71-AA71),0)","v":0},{"$f":"IFERROR(IF(AJ71<=$D$28,-(AC71-AB71)*tenylegeskamat1/365*(AJ71-AA71),IF(AJ71<=$D$29,IF(AA71>$D$28,-(AC71-AB71)*tenylegeskamat2/365*(AJ71-AA71),(-(AC71-AB71)*tenylegeskamat1/365*($D$28-AA71))+(-(AC71-AB71)*tenylegeskamat2/365*(AJ71-$D$28))),IF(AA71>$D$29,-(AC71-AB71)*tenylegeskamat3/365*(AJ71-AA71),IF(AA71<=$D$28,(-(AC71-AB71)*tenylegeskamat1/365*($D$28-AA71))+(-(AC71-AB71)*tenylegeskamat2/365*($D$29-$D$28))+(-(AC71-AB71)*tenylegeskamat3/365*(AJ71-$D$29)),(-(AC71-AB71)*tenylegeskamat2/365*($D$29-AA71))+(-(AC71-AB71)*tenylegeskamat3/365*(AJ71-$D$29)))))),0)","v":0},{"$f":"IFERROR(AJ71-AA71,\"\")","v":""},null,65,"","",0,{"$f":"IF(torlesztes=\"Egyedi\",-SUMIFS(U$7:U$210,T$7:T$210,\">\"&AJ70,T$7:T$210,\"<=\"&AJ71),IFERROR(IF(torlesztes=\"Egyenlő tőke\",IF(COUNT($AK$7:AK71)>$D$15,\"\",-$AK$5/$D$15),0),\"\"))","v":0},0,0,{"$f":"IF(torlesztes=\"Egyedi\",-SUMIFS(U$7:U$210,T$7:T$210,\">\"&AJ70,T$7:T$210,\"<=\"&AJ71),IFERROR(IF(torlesztes=\"Egyenlő tőke\",IF(COUNT($AN$7:AN71)>$D$15,\"\",-$AK$5/$D$15),0),\"\"))","v":0},0,null,0,"","",null,null,{"$f":"IF(AND(ISBLANK(L70),AH71<>1),0,IFERROR(IF(IF(ISBLANK(L71),$C$40,L71)<=$D$28,-O71*piacikamat/365*(IF(ISBLANK(L71),$C$40,L71)-N71),IF(IF(ISBLANK(L71),$C$40,L71)<=$D$29,IF(N71>$D$28,0,(-O71*piacikamat/365*($D$28-N71))),IF(N71>$D$29,0,IF(N71<=$D$28,(-O71*piacikamat/365*($D$28-N71)),0)))),\"\"))","v":0},{"$f":"IF(AND(ISBLANK(L70),AH71<>1),0,IFERROR(IF(IF(ISBLANK(L71),$C$40,L71)<=$D$28,0,IF(IF(ISBLANK(L71),$C$40,L71)<=$D$29,IF(N71>$D$28,-O71*piacikamat/365*(IF(ISBLANK(L71),$C$40,L71)-N71),(-O71*piacikamat/365*(IF(ISBLANK(L71),$C$40,L71)-$D$28))),IF(N71>$D$29,0,IF(N71<=$D$28,(-O71*piacikamat/365*($D$29-$D$28)),(-O71*piacikamat/365*($D$29-N71)))))),\"\"))","v":0},{"$f":"IF(AND(ISBLANK(L70),AH71<>1),0,IFERROR(IF(IF(ISBLANK(L71),$C$40,L71)<=$D$28,0,IF(IF(ISBLANK(L71),$C$40,L71)<=$D$29,IF(N71>$D$28,0,0),IF(N71>$D$29,-O71*piacikamat/365*(IF(ISBLANK(L71),$C$40,L71)-N71),IF(N71<=$D$28,(-O71*piacikamat/365*(IF(ISBLANK(L71),$C$40,L71)-$D$29)),(-O71*piacikamat/365*(IF(ISBLANK(L71),$C$40,L71)-$D$29)))))),\"\"))","v":0},{"$f":"IF(AND(ISBLANK(L70),AH71<>1),0,IFERROR(IF(IF(ISBLANK(L71),$C$40,L71)<=$D$28,-O71*tenylegeskamat1/365*(IF(ISBLANK(L71),$C$40,L71)-N71),IF(IF(ISBLANK(L71),$C$40,L71)<=$D$29,IF(N71>$D$28,0,(-O71*tenylegeskamat1/365*($D$28-N71))),IF(N71>$D$29,0,IF(N71<=$D$28,(-O71*tenylegeskamat1/365*($D$28-N71)),0)))),\"\"))","v":0},{"$f":"IF(AND(ISBLANK(L70),AH71<>1),0,IFERROR(IF(IF(ISBLANK(L71),$C$40,L71)<=$D$28,0,IF(IF(ISBLANK(L71),$C$40,L71)<=$D$29,IF(N71>$D$28,-O71*tenylegeskamat2/365*(IF(ISBLANK(L71),$C$40,L71)-N71),(-O71*tenylegeskamat2/365*(IF(ISBLANK(L71),$C$40,L71)-$D$28))),IF(N71>$D$29,0,IF(N71<=$D$28,((-O71*tenylegeskamat2/365*($D$29-$D$28))),(-O71*tenylegeskamat2/365*($D$29-N71)))))),\"\"))","v":0},{"$f":"IF(AND(ISBLANK(L70),AH71<>1),0,IFERROR(IF(IF(ISBLANK(L71),$C$40,L71)<=$D$28,0,IF(IF(ISBLANK(L71),$C$40,L71)<=$D$29,IF(N71>$D$28,0,0),IF(N71>$D$29,-O71*tenylegeskamat3/365*(IF(ISBLANK(L71),$C$40,L71)-N71),IF(N71<=$D$28,(-O71*tenylegeskamat3/365*(IF(ISBLANK(L71),$C$40,L71)-$D$29)),(-O71*tenylegeskamat3/365*(IF(ISBLANK(L71),$C$40,L71)-$D$29)))))),\"\"))","v":0},{"$f":"IFERROR(IF(T71<=$D$28,-W71*piacikamat/365*(T71-V71),IF(T71<=$D$29,IF(V71>$D$28,0,(-W71*piacikamat/365*($D$28-V71))),IF(V71>$D$29,0,IF(V71<=$D$28,(-W71*piacikamat/365*($D$28-V71)),0)))),\"\")","v":""},{"$f":"IFERROR(IF(T71<=$D$28,0,IF(T71<=$D$29,IF(V71>$D$28,-W71*piacikamat/365*(T71-V71),(-W71*piacikamat/365*(T71-$D$28))),IF(V71>$D$29,0,IF(V71<=$D$28,(-W71*piacikamat/365*($D$29-$D$28)),(-W71*piacikamat/365*($D$29-V71)))))),\"\")","v":0},{"$f":"IFERROR(IF(T71<=$D$28,0,IF(T71<=$D$29,IF(V71>$D$28,0,0),IF(V71>$D$29,-W71*piacikamat/365*(T71-V71),IF(V71<=$D$28,(-W71*piacikamat/365*(T71-$D$29)),(-W71*piacikamat/365*(T71-$D$29)))))),\"\")","v":0},{"$f":"IFERROR(IF(T71<=$D$28,-W71*tenylegeskamat1/365*(T71-V71),IF(T71<=$D$29,IF(V71>$D$28,0,(-W71*tenylegeskamat1/365*($D$28-V71))),IF(V71>$D$29,0,IF(V71<=$D$28,(-W71*tenylegeskamat1/365*($D$28-V71)),0)))),\"\")","v":""},{"$f":"IFERROR(IF(T71<=$D$28,0,IF(T71<=$D$29,IF(V71>$D$28,-W71*tenylegeskamat2/365*(T71-V71),(-W71*tenylegeskamat2/365*(T71-$D$28))),IF(V71>$D$29,0,IF(V71<=$D$28,(-W71*tenylegeskamat2/365*($D$29-$D$28)),(-W71*tenylegeskamat2/365*($D$29-V71)))))),\"\")","v":0},{"$f":"IFERROR(IF(T71<=$D$28,0,IF(T71<=$D$29,IF(V71>$D$28,0,0),IF(V71>$D$29,-W71*tenylegeskamat3/365*(T71-V71),IF(V71<=$D$28,(-W71*tenylegeskamat3/365*(T71-$D$29)),(-W71*tenylegeskamat3/365*(T71-$D$29)))))),\"\")","v":0},{"$f":"IFERROR(IF(AJ71<=$D$28,-(AC71-AB71)*piacikamat/365*(AJ71-AA71),IF(AJ71<=$D$29,IF(AA71>$D$28,0,(-(AC71-AB71)*piacikamat/365*($D$28-AA71))),IF(AA71>$D$29,0,IF(AA71<=$D$28,(-(AC71-AB71)*piacikamat/365*($D$28-AA71)),0)))),0)","v":0},{"$f":"IFERROR(IF(AJ71<=$D$28,0,IF(AJ71<=$D$29,IF(AA71>$D$28,-(AC71-AB71)*piacikamat/365*(AJ71-AA71),(-(AC71-AB71)*piacikamat/365*(AJ71-$D$28))),IF(AA71>$D$29,0,IF(AA71<=$D$28,(-(AC71-AB71)*piacikamat/365*($D$29-$D$28)),(-(AC71-AB71)*piacikamat/365*($D$29-AA71)))))),0)","v":0},{"$f":"IFERROR(IF(AJ71<=$D$28,0,IF(AJ71<=$D$29,IF(AA71>$D$28,0,0),IF(AA71>$D$29,-(AC71-AB71)*piacikamat/365*(AJ71-AA71),IF(AA71<=$D$28,(-(AC71-AB71)*piacikamat/365*(AJ71-$D$29)),(-(AC71-AB71)*piacikamat/365*(AJ71-$D$29)))))),0)","v":0},{"$f":"IFERROR(IF(AJ71<=$D$28,-(AC71-AB71)*tenylegeskamat1/365*(AJ71-AA71),IF(AJ71<=$D$29,IF(AA71>$D$28,0,(-(AC71-AB71)*tenylegeskamat1/365*($D$28-AA71))),IF(AA71>$D$29,0,IF(AA71<=$D$28,(-(AC71-AB71)*tenylegeskamat1/365*($D$28-AA71)),0)))),0)","v":0},{"$f":"IFERROR(IF(AJ71<=$D$28,0,IF(AJ71<=$D$29,IF(AA71>$D$28,-(AC71-AB71)*tenylegeskamat2/365*(AJ71-AA71),(-(AC71-AB71)*tenylegeskamat2/365*(AJ71-$D$28))),IF(AA71>$D$29,0,IF(AA71<=$D$28,(-(AC71-AB71)*tenylegeskamat2/365*($D$29-$D$28)),(-(AC71-AB71)*tenylegeskamat2/365*($D$29-AA71)))))),0)","v":0},{"$f":"IFERROR(IF(AJ71<=$D$28,0,IF(AJ71<=$D$29,IF(AA71>$D$28,0,0),IF(AA71>$D$29,-(AC71-AB71)*tenylegeskamat3/365*(AJ71-AA71),IF(AA71<=$D$28,(-(AC71-AB71)*tenylegeskamat3/365*(AJ71-$D$29)),(-(AC71-AB71)*tenylegeskamat3/365*(AJ71-$D$29)))))),0)","v":0},0,0,0,0,0,0,0,0,0,"","",""]
[null,null,null,null,null,null,null,null,null,{"$f":"AI72>$D$15","v":true},null,null,null,"",0,0,0,null,null,null,null,"","","","","","00:00:00",0,0,0,0,"",null,66,"",{"$f":"IF(OR(AJ71=$C$41,AJ71=\"\"),\"\",IFERROR(IF(EDATE($C$40,(AH72-1)*12/$D$19)<=$C$41,EDATE($C$40,(AH72-1)*12/$D$19),$C$41),\"\"))","v":""},{"$f":"+IF(COUNT(AK71)<>0,SUM(AK71:AL71)*(1-J72),\"\")","v":0},{"$f":"IF(torlesztes=\"Egyedi\",-SUMIFS(U$7:U$210,T$7:T$210,\">\"&AJ71,T$7:T$210,\"<=\"&AJ72),IFERROR(IF(torlesztes=\"Egyenlő tőke\",IF(COUNT($AK$7:AK72)>$D$15,\"\",-$AK$5/$D$15),0),\"\"))","v":0},{"$f":"IF(torlesztes=\"Egyedi\",SUMIFS(X$7:X$210,T$7:T$210,\">\"&AJ71,T$7:T$210,\"<=\"&AJ72)+AD72,IFERROR(-AK72*piacikamat/365*(AJ72-AJ71),\"\"))","v":0},{"$f":"+IF(COUNT(AN71)<>0,SUM(AN71:AO71)*(1-J72),\"\")","v":0},{"$f":"IF(torlesztes=\"Egyedi\",-SUMIFS(U$7:U$210,T$7:T$210,\">\"&AJ71,T$7:T$210,\"<=\"&AJ72),IFERROR(IF(torlesztes=\"Egyenlő tőke\",IF(COUNT($AN$7:AN72)>$D$15,\"\",-$AK$5/$D$15),0),\"\"))","v":0},{"$f":"IF(torlesztes=\"Egyedi\",SUMIFS(Y$7:Y$210,T$7:T$210,\">\"&AJ71,T$7:T$210,\"<=\"&AJ72)+AE72,IFERROR(IF(AJ72<=$D$28,-AN72*tenylegeskamat1/365*(AJ72-AJ71),IF(AJ72<=$D$29,IF(AJ71>$D$28,-AK72*tenylegeskamat2/365*(AJ72-AJ71),(-AN72*tenylegeskamat1/365*($D$28-AJ71))+(-AN72*tenylegeskamat2/365*(AJ72-$D$28))),IF(AJ71>$D$29,-AK72*tenylegeskamat3/365*(AJ72-AJ71),IF(AJ71<=$D$28,(-AN72*tenylegeskamat1/365*($D$28-AJ71))+(-AN72*tenylegeskamat2/365*($D$29-$D$28))+(-AN72*tenylegeskamat3/365*(AJ72-$D$29)),(-AN72*tenylegeskamat2/365*($D$29-AJ71))+(-AN72*tenylegeskamat3/365*(AJ72-$D$29)))))),\"\"))","v":0},null,{"$f":"IFERROR(MAX((ABS(AM72)-ABS(AP72)),0),\"\")","v":0},{"$f":"IFERROR(AR72/POWER(1+($C$15+1%)/$D$19,AI72-1)/(1+($C$15+1%)/365*($AJ$7-$C$38)),\"\")","v":""},"",null,null,0,0,0,0,0,0,"",0,0,"",0,0,0,0,0,0,0,0,{"$f":"IF(torlesztes=\"Egyedi\",SUMIFS(BC$7:BC$210,T$7:T$210,\">\"&AJ71,T$7:T$210,\"<=\"&AJ72)+BI72,IFERROR(IF(AJ72<=$D$28,-AK72*piacikamat/365*(AJ72-AJ71),IF(AJ72<=$D$29,IF(AJ71>$D$28,0,(-AK72*piacikamat/365*($D$28-AJ71))),IF(AJ71>$D$29,0,IF(AJ71<=$D$28,(-AK72*piacikamat/365*($D$28-AJ71)),0)))),\"\"))","v":0},{"$f":"IF(torlesztes=\"Egyedi\",SUMIFS(BD$7:BD$210,T$7:T$210,\">\"&AJ71,T$7:T$210,\"<=\"&AJ72)+BJ72,IFERROR(IF(AJ72<=$D$28,0,IF(AJ72<=$D$29,IF(AJ71>$D$28,-AK72*piacikamat/365*(AJ72-AJ71),(-AK72*piacikamat/365*(AJ72-$D$28))),IF(AJ71>$D$29,0,IF(AJ71<=$D$28,(-AK72*piacikamat/365*($D$29-$D$28)),(-AK72*piacikamat/365*($D$29-AJ71)))))),\"\"))","v":0},{"$f":"IF(torlesztes=\"Egyedi\",SUMIFS(BE$7:BE$210,T$7:T$210,\">\"&AJ71,T$7:T$210,\"<=\"&AJ72)+BK72,IFERROR(IF(AJ72<=$D$28,0,IF(AJ72<=$D$29,IF(AJ71>$D$28,0,0),IF(AJ71>$D$29,-AK72*piacikamat/365*(AJ72-AJ71),IF(AJ71<=$D$28,(-AK72*piacikamat/365*(AJ72-$D$29)),(-AK72*piacikamat/365*(AJ72-$D$29)))))),\"\"))","v":0},{"$f":"IF(torlesztes=\"Egyedi\",SUMIFS(BF$7:BF$210,T$7:T$210,\">\"&AJ71,T$7:T$210,\"<=\"&AJ72)+BL72,IFERROR(IF(AJ72<=$D$28,-AN72*tenylegeskamat1/365*(AJ72-AJ71),IF(AJ72<=$D$29,IF(AJ71>$D$28,0,(-AN72*tenylegeskamat1/365*($D$28-AJ71))),IF(AJ71>$D$29,0,IF(AJ71<=$D$28,(-AN72*tenylegeskamat1/365*($D$28-AJ71)),0)))),\"\"))","v":0},{"$f":"IF(torlesztes=\"Egyedi\",SUMIFS(BG$7:BG$210,T$7:T$210,\">\"&AJ71,T$7:T$210,\"<=\"&AJ72)+BM72,IFERROR(IF(AJ72<=$D$28,0,IF(AJ72<=$D$29,IF(AJ71>$D$28,-AK72*tenylegeskamat2/365*(AJ72-AJ71),(-AN72*tenylegeskamat2/365*(AJ72-$D$28))),IF(AJ71>$D$29,0,IF(AJ71<=$D$28,(-AN72*tenylegeskamat2/365*($D$29-$D$28)),(-AN72*tenylegeskamat2/365*($D$29-AJ71)))))),\"\"))","v":0},{"$f":"IF(torlesztes=\"Egyedi\",SUMIFS(BH$7:BH$210,T$7:T$210,\">\"&AJ71,T$7:T$210,\"<=\"&AJ72)+BN72,IFERROR(IF(AJ72<=$D$28,0,IF(AJ72<=$D$29,IF(AJ71>$D$28,0,0),IF(AJ71>$D$29,-AK72*tenylegeskamat3/365*(AJ72-AJ71),IF(AJ71<=$D$28,(-AN72*tenylegeskamat3/365*(AJ72-$D$29)),(-AN72*tenylegeskamat3/365*(AJ72-$D$29)))))),\"\"))","v":0},{"$f":"IFERROR(MAX((ABS(BO72)-ABS(BR72)),0),\"\")","v":0},{"$f":"IFERROR(MAX((ABS(BP72)-ABS(BS72)),0),\"\")","v":0},{"$f":"IFERROR(MAX((ABS(BQ72)-ABS(BT72)),0),\"\")","v":0},{"$f":"IFERROR(BU72/POWER(1+($C$15+1%)/$D$19,AI72-1)/(1+($C$15+1%)/365*($AJ$7-$C$38)),\"\")","v":""},{"$f":"IFERROR(BV72/POWER(1+($C$15+1%)/$D$19,AI72-1)/(1+($C$15+1%)/365*($AJ$7-$C$38)),\"\")","v":""},{"$f":"IFERROR(BW72/POWER(1+($C$15+1%)/$D$19,AI72-1)/(1+($C$15+1%)/365*($AJ$7-$C$38)),\"\")","v":""}]
[null,null,null,null,null,null,null,null,null,true,null,null,null,"",0,0,0,null,null,null,null,"","","","","","00:00:00",0,0,0,0,"",null,67,{"$f":"IF(COUNT(AJ73)=1,AI72+1,\"\")","v":""},"",0,{"$f":"IF(torlesztes=\"Egyedi\",-SUMIFS(U$7:U$210,T$7:T$210,\">\"&AJ72,T$7:T$210,\"<=\"&AJ73),IFERROR(IF(torlesztes=\"Egyenlő tőke\",IF(COUNT($AK$7:AK73)>$D$15,\"\",-$AK$5/$D$15),0),\"\"))","v":0},0,0,{"$f":"IF(torlesztes=\"Egyedi\",-SUMIFS(U$7:U$210,T$7:T$210,\">\"&AJ72,T$7:T$210,\"<=\"&AJ73),IFERROR(IF(torlesztes=\"Egyenlő tőke\",IF(COUNT($AN$7:AN73)>$D$15,\"\",-$AK$5/$D$15),0),\"\"))","v":0},0,null,0,"","",null,null,0,0,0,0,0,0,"",0,0,"",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"","",""]
[null,null,null,null,null,null,null,null,null,true,null,null,null,"",0,0,0,null,null,null,null,"","","","","","00:00:00",0,0,0,0,"",null,68,"","",0,{"$f":"IF(torlesztes=\"Egyedi\",-SUMIFS(U$7:U$210,T$7:T$210,\">\"&AJ73,T$7:T$210,\"<=\"&AJ74),IFERROR(IF(torlesztes=\"Egyenlő tőke\",IF(COUNT($AK$7:AK74)>$D$15,\"\",-$AK$5/$D$15),0),\"\"))","v":0},0,0,{"$f":"IF(torlesztes=\"Egyedi\",-SUMIFS(U$7:U$210,T$7:T$210,\">\"&AJ73,T$7:T$210,\"<=\"&AJ74),IFERROR(IF(torlesztes=\"Egyenlő tőke\",IF(COUNT($AN$7:AN74)>$D$15,\"\",-$AK$5/$D$15),0),\"\"))","v":0},0,null,0,"","",null,null,0,0,0,0,0,0,"",0,0,"",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"","",""]
[null,null,null,null,null,null,null,null,null,true,null,null,null,"",0,0,0,null,null,null,null,"","","","","","00:00:00",0,0,0,0,"",null,69,"","",0,{"$f":"IF(torlesztes=\"Egyedi\",-SUMIFS(U$7:U$210,T$7:T$210,\">\"&AJ74,T$7:T$210,\"<=\"&AJ75),IFERROR(IF(torlesztes=\"Egyenlő tőke\",IF(COUNT($AK$7:AK75)>$D$15,\"\",-$AK$5/$D$15),0),\"\"))","v":0},0,0,{"$f":"IF(torlesztes=\"Egyedi\",-SUMIFS(U$7:U$210,T$7:T$210,\">\"&AJ74,T$7:T$210,\"<=\"&AJ75),IFERROR(IF(torlesztes=\"Egyenlő tőke\",IF(COUNT($AN$7:AN75)>$D$15,\"\",-$AK$5/$D$15),0),\"\"))","v":0},0,null,0,"","",null,null,0,0,0,0,0,0,"",0,0,"",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"","",""]
[null,null,null,null,null,null,null,null,null,true,null,null,null,"",0,0,0,null,null,null,null,"","","","","","00:00:00",0,0,0,0,"",null,70,"","",0,{"$f":"IF(torlesztes=\"Egyedi\",-SUMIFS(U$7:U$210,T$7:T$210,\">\"&AJ75,T$7:T$210,\"<=\"&AJ76),IFERROR(IF(torlesztes=\"Egyenlő tőke\",IF(COUNT($AK$7:AK76)>$D$15,\"\",-$AK$5/$D$15),0),\"\"))","v":0},0,0,{"$f":"IF(torlesztes=\"Egyedi\",-SUMIFS(U$7:U$210,T$7:T$210,\">\"&AJ75,T$7:T$210,\"<=\"&AJ76),IFERROR(IF(torlesztes=\"Egyenlő tőke\",IF(COUNT($AN$7:AN76)>$D$15,\"\",-$AK$5/$D$15),0),\"\"))","v":0},0,null,0,"","",null,null,0,0,0,0,0,0,"",0,0,"",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"","",""]
[null,null,null,null,null,null,null,null,null,true,null,null,null,"",0,0,0,null,null,null,null,"","","","","","00:00:00",0,0,0,0,"",null,71,"","",0,{"$f":"IF(torlesztes=\"Egyedi\",-SUMIFS(U$7:U$210,T$7:T$210,\">\"&AJ76,T$7:T$210,\"<=\"&AJ77),IFERROR(IF(torlesztes=\"Egyenlő tőke\",IF(COUNT($AK$7:AK77)>$D$15,\"\",-$AK$5/$D$15),0),\"\"))","v":0},0,0,{"$f":"IF(torlesztes=\"Egyedi\",-SUMIFS(U$7:U$210,T$7:T$210,\">\"&AJ76,T$7:T$210,\"<=\"&AJ77),IFERROR(IF(torlesztes=\"Egyenlő tőke\",IF(COUNT($AN$7:AN77)>$D$15,\"\",-$AK$5/$D$15),0),\"\"))","v":0},0,null,0,"","",null,null,0,0,0,0,0,0,"",0,0,"",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"","",""]
[null,null,null,null,null,null,null,null,null,true,null,null,null,"",0,0,0,null,null,null,null,"","","","","","00:00:00",0,0,0,0,"",null,72,"","",0,{"$f":"IF(torlesztes=\"Egyedi\",-SUMIFS(U$7:U$210,T$7:T$210,\">\"&AJ77,T$7:T$210,\"<=\"&AJ78),IFERROR(IF(torlesztes=\"Egyenlő tőke\",IF(COUNT($AK$7:AK78)>$D$15,\"\",-$AK$5/$D$15),0),\"\"))","v":0},0,0,{"$f":"IF(torlesztes=\"Egyedi\",-SUMIFS(U$7:U$210,T$7:T$210,\">\"&AJ77,T$7:T$210,\"<=\"&AJ78),IFERROR(IF(torlesztes=\"Egyenlő tőke\",IF(COUNT($AN$7:AN78)>$D$15,\"\",-$AK$5/$D$15),0),\"\"))","v":0},0,null,0,"","",null,null,0,0,0,0,0,0,"",0,0,"",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"","",""]
[null,null,null,null,null,null,null,null,null,true,null,null,null,"",0,0,0,null,null,null,null,"","","","","","00:00:00",0,0,0,0,"",null,73,"","",0,{"$f":"IF(torlesztes=\"Egyedi\",-SUMIFS(U$7:U$210,T$7:T$210,\">\"&AJ78,T$7:T$210,\"<=\"&AJ79),IFERROR(IF(torlesztes=\"Egyenlő tőke\",IF(COUNT($AK$7:AK79)>$D$15,\"\",-$AK$5/$D$15),0),\"\"))","v":0},0,0,{"$f":"IF(torlesztes=\"Egyedi\",-SUMIFS(U$7:U$210,T$7:T$210,\">\"&AJ78,T$7:T$210,\"<=\"&AJ79),IFERROR(IF(torlesztes=\"Egyenlő tőke\",IF(COUNT($AN$7:AN79)>$D$15,\"\",-$AK$5/$D$15),0),\"\"))","v":0},0,null,0,"","",null,null,0,0,0,0,0,0,"",0,0,"",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"","",""]
[null,null,null,null,null,null,null,null,null,true,null,null,null,"",0,0,0,null,null,null,null,"","","","","","00:00:00",0,0,0,0,"",null,74,"","",0,{"$f":"IF(torlesztes=\"Egyedi\",-SUMIFS(U$7:U$210,T$7:T$210,\">\"&AJ79,T$7:T$210,\"<=\"&AJ80),IFERROR(IF(torlesztes=\"Egyenlő tőke\",IF(COUNT($AK$7:AK80)>$D$15,\"\",-$AK$5/$D$15),0),\"\"))","v":0},0,0,{"$f":"IF(torlesztes=\"Egyedi\",-SUMIFS(U$7:U$210,T$7:T$210,\">\"&AJ79,T$7:T$210,\"<=\"&AJ80),IFERROR(IF(torlesztes=\"Egyenlő tőke\",IF(COUNT($AN$7:AN80)>$D$15,\"\",-$AK$5/$D$15),0),\"\"))","v":0},0,null,0,"","",null,null,0,0,0,0,0,0,"",0,0,"",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"","",""]
[null,null,null,null,null,null,null,null,null,true,null,null,null,"",0,0,0,null,null,null,null,"","","","","","00:00:00",0,0,0,0,"",null,75,"","",0,{"$f":"IF(torlesztes=\"Egyedi\",-SUMIFS(U$7:U$210,T$7:T$210,\">\"&AJ80,T$7:T$210,\"<=\"&AJ81),IFERROR(IF(torlesztes=\"Egyenlő tőke\",IF(COUNT($AK$7:AK81)>$D$15,\"\",-$AK$5/$D$15),0),\"\"))","v":0},0,0,{"$f":"IF(torlesztes=\"Egyedi\",-SUMIFS(U$7:U$210,T$7:T$210,\">\"&AJ80,T$7:T$210,\"<=\"&AJ81),IFERROR(IF(torlesztes=\"Egyenlő tőke\",IF(COUNT($AN$7:AN81)>$D$15,\"\",-$AK$5/$D$15),0),\"\"))","v":0},0,null,0,"","",null,null,0,0,0,0,0,0,"",0,0,"",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"","",""]
[null,null,null,null,null,null,null,null,null,true,null,null,null,"",0,0,0,null,null,null,null,"","","","","","00:00:00",0,0,0,0,"",null,76,"","",0,{"$f":"IF(torlesztes=\"Egyedi\",-SUMIFS(U$7:U$210,T$7:T$210,\">\"&AJ81,T$7:T$210,\"<=\"&AJ82),IFERROR(IF(torlesztes=\"Egyenlő tőke\",IF(COUNT($AK$7:AK82)>$D$15,\"\",-$AK$5/$D$15),0),\"\"))","v":0},0,0,{"$f":"IF(torlesztes=\"Egyedi\",-SUMIFS(U$7:U$210,T$7:T$210,\">\"&AJ81,T$7:T$210,\"<=\"&AJ82),IFERROR(IF(torlesztes=\"Egyenlő tőke\",IF(COUNT($AN$7:AN82)>$D$15,\"\",-$AK$5/$D$15),0),\"\"))","v":0},0,null,0,"","",null,null,0,0,0,0,0,0,"",0,0,"",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"","",""]
[null,null,null,null,null,null,null,null,null,true,null,null,null,"",0,0,0,null,null,null,null,"","","","","","00:00:00",0,0,0,0,"",null,77,"","",0,{"$f":"IF(torlesztes=\"Egyedi\",-SUMIFS(U$7:U$210,T$7:T$210,\">\"&AJ82,T$7:T$210,\"<=\"&AJ83),IFERROR(IF(torlesztes=\"Egyenlő tőke\",IF(COUNT($AK$7:AK83)>$D$15,\"\",-$AK$5/$D$15),0),\"\"))","v":0},0,0,{"$f":"IF(torlesztes=\"Egyedi\",-SUMIFS(U$7:U$210,T$7:T$210,\">\"&AJ82,T$7:T$210,\"<=\"&AJ83),IFERROR(IF(torlesztes=\"Egyenlő tőke\",IF(COUNT($AN$7:AN83)>$D$15,\"\",-$AK$5/$D$15),0),\"\"))","v":0},0,null,0,"","",null,null,0,0,0,0,0,0,"",0,0,"",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"","",""]
[null,null,null,null,null,null,null,null,null,true,null,null,null,"",0,0,0,null,null,null,null,"","","","","","00:00:00",0,0,0,0,"",null,78,"","",0,{"$f":"IF(torlesztes=\"Egyedi\",-SUMIFS(U$7:U$210,T$7:T$210,\">\"&AJ83,T$7:T$210,\"<=\"&AJ84),IFERROR(IF(torlesztes=\"Egyenlő tőke\",IF(COUNT($AK$7:AK84)>$D$15,\"\",-$AK$5/$D$15),0),\"\"))","v":0},0,0,{"$f":"IF(torlesztes=\"Egyedi\",-SUMIFS(U$7:U$210,T$7:T$210,\">\"&AJ83,T$7:T$210,\"<=\"&AJ84),IFERROR(IF(torlesztes=\"Egyenlő tőke\",IF(COUNT($AN$7:AN84)>$D$15,\"\",-$AK$5/$D$15),0),\"\"))","v":0},0,null,0,"","",null,null,0,0,0,0,0,0,"",0,0,"",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"","",""]
[null,null,null,null,null,null,null,null,null,true,null,null,null,"",0,0,0,null,null,null,null,"","","","","","00:00:00",0,0,0,0,"",null,79,"","",0,{"$f":"IF(torlesztes=\"Egyedi\",-SUMIFS(U$7:U$210,T$7:T$210,\">\"&AJ84,T$7:T$210,\"<=\"&AJ85),IFERROR(IF(torlesztes=\"Egyenlő tőke\",IF(COUNT($AK$7:AK85)>$D$15,\"\",-$AK$5/$D$15),0),\"\"))","v":0},0,0,{"$f":"IF(torlesztes=\"Egyedi\",-SUMIFS(U$7:U$210,T$7:T$210,\">\"&AJ84,T$7:T$210,\"<=\"&AJ85),IFERROR(IF(torlesztes=\"Egyenlő tőke\",IF(COUNT($AN$7:AN85)>$D$15,\"\",-$AK$5/$D$15),0),\"\"))","v":0},0,null,0,"","",null,null,0,0,0,0,0,0,"",0,0,"",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"","",""]
[null,null,null,null,null,null,null,null,null,true,null,null,null,"",0,0,0,null,null,null,null,"","","","","","00:00:00",0,0,0,0,"",null,80,"","",0,{"$f":"IF(torlesztes=\"Egyedi\",-SUMIFS(U$7:U$210,T$7:T$210,\">\"&AJ85,T$7:T$210,\"<=\"&AJ86),IFERROR(IF(torlesztes=\"Egyenlő tőke\",IF(COUNT($AK$7:AK86)>$D$15,\"\",-$AK$5/$D$15),0),\"\"))","v":0},0,0,{"$f":"IF(torlesztes=\"Egyedi\",-SUMIFS(U$7:U$210,T$7:T$210,\">\"&AJ85,T$7:T$210,\"<=\"&AJ86),IFERROR(IF(torlesztes=\"Egyenlő tőke\",IF(COUNT($AN$7:AN86)>$D$15,\"\",-$AK$5/$D$15),0),\"\"))","v":0},0,null,0,"","",null,null,0,0,0,0,0,0,"",0,0,"",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"","",""]
[null,null,null,null,null,null,null,null,null,true,null,null,null,"",0,0,0,null,null,null,null,"","","","","","00:00:00",0,0,0,0,"",null,81,"","",0,{"$f":"IF(torlesztes=\"Egyedi\",-SUMIFS(U$7:U$210,T$7:T$210,\">\"&AJ86,T$7:T$210,\"<=\"&AJ87),IFERROR(IF(torlesztes=\"Egyenlő tőke\",IF(COUNT($AK$7:AK87)>$D$15,\"\",-$AK$5/$D$15),0),\"\"))","v":0},0,0,{"$f":"IF(torlesztes=\"Egyedi\",-SUMIFS(U$7:U$210,T$7:T$210,\">\"&AJ86,T$7:T$210,\"<=\"&AJ87),IFERROR(IF(torlesztes=\"Egyenlő tőke\",IF(COUNT($AN$7:AN87)>$D$15,\"\",-$AK$5/$D$15),0),\"\"))","v":0},0,null,0,"","",null,null,0,0,0,0,0,0,"",0,0,"",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"","",""]
[null,null,null,null,null,null,null,null,null,true,null,null,null,"",0,0,0,null,null,null,null,"","","","","","00:00:00",0,0,0,0,"",null,82,"","",0,{"$f":"IF(torlesztes=\"Egyedi\",-SUMIFS(U$7:U$210,T$7:T$210,\">\"&AJ87,T$7:T$210,\"<=\"&AJ88),IFERROR(IF(torlesztes=\"Egyenlő tőke\",IF(COUNT($AK$7:AK88)>$D$15,\"\",-$AK$5/$D$15),0),\"\"))","v":0},0,0,{"$f":"IF(torlesztes=\"Egyedi\",-SUMIFS(U$7:U$210,T$7:T$210,\">\"&AJ87,T$7:T$210,\"<=\"&AJ88),IFERROR(IF(torlesztes=\"Egyenlő tőke\",IF(COUNT($AN$7:AN88)>$D$15,\"\",-$AK$5/$D$15),0),\"\"))","v":0},0,null,0,"","",null,null,0,0,0,0,0,0,"",0,0,"",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"","",""]
[null,null,null,null,null,null,null,null,null,true,null,null,null,"",0,0,0,null,null,null,null,"","","","","","00:00:00",0,0,0,0,"",null,83,"","",0,{"$f":"IF(torlesztes=\"Egyedi\",-SUMIFS(U$7:U$210,T$7:T$210,\">\"&AJ88,T$7:T$210,\"<=\"&AJ89),IFERROR(IF(torlesztes=\"Egyenlő tőke\",IF(COUNT($AK$7:AK89)>$D$15,\"\",-$AK$5/$D$15),0),\"\"))","v":0},0,0,{"$f":"IF(torlesztes=\"Egyedi\",-SUMIFS(U$7:U$210,T$7:T$210,\">\"&AJ88,T$7:T$210,\"<=\"&AJ89),IFERROR(IF(torlesztes=\"Egyenlő tőke\",IF(COUNT($AN$7:AN89)>$D$15,\"\",-$AK$5/$D$15),0),\"\"))","v":0},0,null,0,"","",null,null,0,0,0,0,0,0,"",0,0,"",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"","",""]
[null,null,null,null,null,null,null,null,null,true,null,null,null,"",0,0,0,null,null,null,null,"","","","","","00:00:00",0,0,0,0,"",null,84,"","",0,{"$f":"IF(torlesztes=\"Egyedi\",-SUMIFS(U$7:U$210,T$7:T$210,\">\"&AJ89,T$7:T$210,\"<=\"&AJ90),IFERROR(IF(torlesztes=\"Egyenlő tőke\",IF(COUNT($AK$7:AK90)>$D$15,\"\",-$AK$5/$D$15),0),\"\"))","v":0},0,0,{"$f":"IF(torlesztes=\"Egyedi\",-SUMIFS(U$7:U$210,T$7:T$210,\">\"&AJ89,T$7:T$210,\"<=\"&AJ90),IFERROR(IF(torlesztes=\"Egyenlő tőke\",IF(COUNT($AN$7:AN90)>$D$15,\"\",-$AK$5/$D$15),0),\"\"))","v":0},0,null,0,"","",null,null,0,0,0,0,0,0,"",0,0,"",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"","",""]
[null,null,null,null,null,null,null,null,null,true,null,null,null,"",0,0,0,null,null,null,null,"","","","","","00:00:00",0,0,0,0,"",null,85,"","",0,{"$f":"IF(torlesztes=\"Egyedi\",-SUMIFS(U$7:U$210,T$7:T$210,\">\"&AJ90,T$7:T$210,\"<=\"&AJ91),IFERROR(IF(torlesztes=\"Egyenlő tőke\",IF(COUNT($AK$7:AK91)>$D$15,\"\",-$AK$5/$D$15),0),\"\"))","v":0},0,0,{"$f":"IF(torlesztes=\"Egyedi\",-SUMIFS(U$7:U$210,T$7:T$210,\">\"&AJ90,T$7:T$210,\"<=\"&AJ91),IFERROR(IF(torlesztes=\"Egyenlő tőke\",IF(COUNT($AN$7:AN91)>$D$15,\"\",-$AK$5/$D$15),0),\"\"))","v":0},0,null,0,"","",null,null,0,0,0,0,0,0,"",0,0,"",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"","",""]
[null,null,null,null,null,null,null,null,null,true,null,null,null,"",0,0,0,null,null,null,null,"","","","","","00:00:00",0,0,0,0,"",null,86,"","",0,{"$f":"IF(torlesztes=\"Egyedi\",-SUMIFS(U$7:U$210,T$7:T$210,\">\"&AJ91,T$7:T$210,\"<=\"&AJ92),IFERROR(IF(torlesztes=\"Egyenlő tőke\",IF(COUNT($AK$7:AK92)>$D$15,\"\",-$AK$5/$D$15),0),\"\"))","v":0},0,0,{"$f":"IF(torlesztes=\"Egyedi\",-SUMIFS(U$7:U$210,T$7:T$210,\">\"&AJ91,T$7:T$210,\"<=\"&AJ92),IFERROR(IF(torlesztes=\"Egyenlő tőke\",IF(COUNT($AN$7:AN92)>$D$15,\"\",-$AK$5/$D$15),0),\"\"))","v":0},0,null,0,"","",null,null,0,0,0,0,0,0,"",0,0,"",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"","",""]
[null,null,null,null,null,null,null,null,null,true,null,null,null,"",0,0,0,null,null,null,null,"","","","","","00:00:00",0,0,0,0,"",null,87,"","",0,{"$f":"IF(torlesztes=\"Egyedi\",-SUMIFS(U$7:U$210,T$7:T$210,\">\"&AJ92,T$7:T$210,\"<=\"&AJ93),IFERROR(IF(torlesztes=\"Egyenlő tőke\",IF(COUNT($AK$7:AK93)>$D$15,\"\",-$AK$5/$D$15),0),\"\"))","v":0},0,0,{"$f":"IF(torlesztes=\"Egyedi\",-SUMIFS(U$7:U$210,T$7:T$210,\">\"&AJ92,T$7:T$210,\"<=\"&AJ93),IFERROR(IF(torlesztes=\"Egyenlő tőke\",IF(COUNT($AN$7:AN93)>$D$15,\"\",-$AK$5/$D$15),0),\"\"))","v":0},0,null,0,"","",null,null,0,0,0,0,0,0,"",0,0,"",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"","",""]
[null,null,null,null,null,null,null,null,null,true,null,null,null,"",0,0,0,null,null,null,null,"","","","","","00:00:00",0,0,0,0,"",null,88,"","",0,{"$f":"IF(torlesztes=\"Egyedi\",-SUMIFS(U$7:U$210,T$7:T$210,\">\"&AJ93,T$7:T$210,\"<=\"&AJ94),IFERROR(IF(torlesztes=\"Egyenlő tőke\",IF(COUNT($AK$7:AK94)>$D$15,\"\",-$AK$5/$D$15),0),\"\"))","v":0},0,0,{"$f":"IF(torlesztes=\"Egyedi\",-SUMIFS(U$7:U$210,T$7:T$210,\">\"&AJ93,T$7:T$210,\"<=\"&AJ94),IFERROR(IF(torlesztes=\"Egyenlő tőke\",IF(COUNT($AN$7:AN94)>$D$15,\"\",-$AK$5/$D$15),0),\"\"))","v":0},0,null,0,"","",null,null,0,0,0,0,0,0,"",0,0,"",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"","",""]
[null,null,null,null,null,null,null,null,null,true,null,null,null,"",0,0,0,null,null,null,null,"","","","","","00:00:00",0,0,0,0,"",null,89,"","",0,{"$f":"IF(torlesztes=\"Egyedi\",-SUMIFS(U$7:U$210,T$7:T$210,\">\"&AJ94,T$7:T$210,\"<=\"&AJ95),IFERROR(IF(torlesztes=\"Egyenlő tőke\",IF(COUNT($AK$7:AK95)>$D$15,\"\",-$AK$5/$D$15),0),\"\"))","v":0},0,0,{"$f":"IF(torlesztes=\"Egyedi\",-SUMIFS(U$7:U$210,T$7:T$210,\">\"&AJ94,T$7:T$210,\"<=\"&AJ95),IFERROR(IF(torlesztes=\"Egyenlő tőke\",IF(COUNT($AN$7:AN95)>$D$15,\"\",-$AK$5/$D$15),0),\"\"))","v":0},0,null,0,"","",null,null,0,0,0,0,0,0,"",0,0,"",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"","",""]
[null,null,null,null,null,null,null,null,null,true,null,null,null,"",0,0,0,null,null,null,null,"","","","","","00:00:00",0,0,0,0,"",null,90,"","",0,{"$f":"IF(torlesztes=\"Egyedi\",-SUMIFS(U$7:U$210,T$7:T$210,\">\"&AJ95,T$7:T$210,\"<=\"&AJ96),IFERROR(IF(torlesztes=\"Egyenlő tőke\",IF(COUNT($AK$7:AK96)>$D$15,\"\",-$AK$5/$D$15),0),\"\"))","v":0},0,0,{"$f":"IF(torlesztes=\"Egyedi\",-SUMIFS(U$7:U$210,T$7:T$210,\">\"&AJ95,T$7:T$210,\"<=\"&AJ96),IFERROR(IF(torlesztes=\"Egyenlő tőke\",IF(COUNT($AN$7:AN96)>$D$15,\"\",-$AK$5/$D$15),0),\"\"))","v":0},0,null,0,"","",null,null,0,0,0,0,0,0,"",0,0,"",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"","",""]
[null,null,null,null,null,null,null,null,null,true,null,null,null,"",0,0,0,null,null,null,null,"","","","","","00:00:00",0,0,0,0,"",null,91,"","",0,{"$f":"IF(torlesztes=\"Egyedi\",-SUMIFS(U$7:U$210,T$7:T$210,\">\"&AJ96,T$7:T$210,\"<=\"&AJ97),IFERROR(IF(torlesztes=\"Egyenlő tőke\",IF(COUNT($AK$7:AK97)>$D$15,\"\",-$AK$5/$D$15),0),\"\"))","v":0},0,0,{"$f":"IF(torlesztes=\"Egyedi\",-SUMIFS(U$7:U$210,T$7:T$210,\">\"&AJ96,T$7:T$210,\"<=\"&AJ97),IFERROR(IF(torlesztes=\"Egyenlő tőke\",IF(COUNT($AN$7:AN97)>$D$15,\"\",-$AK$5/$D$15),0),\"\"))","v":0},0,null,0,"","",null,null,0,0,0,0,0,0,"",0,0,"",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"","",""]
[null,null,null,null,null,null,null,null,null,true,null,null,null,"",0,0,0,null,null,null,null,"","","","","","00:00:00",0,0,0,0,"",null,92,"","",0,{"$f":"IF(torlesztes=\"Egyedi\",-SUMIFS(U$7:U$210,T$7:T$210,\">\"&AJ97,T$7:T$210,\"<=\"&AJ98),IFERROR(IF(torlesztes=\"Egyenlő tőke\",IF(COUNT($AK$7:AK98)>$D$15,\"\",-$AK$5/$D$15),0),\"\"))","v":0},0,0,{"$f":"IF(torlesztes=\"Egyedi\",-SUMIFS(U$7:U$210,T$7:T$210,\">\"&AJ97,T$7:T$210,\"<=\"&AJ98),IFERROR(IF(torlesztes=\"Egyenlő tőke\",IF(COUNT($AN$7:AN98)>$D$15,\"\",-$AK$5/$D$15),0),\"\"))","v":0},0,null,0,"","",null,null,0,0,0,0,0,0,"",0,0,"",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"","",""]
[null,null,null,null,null,null,null,null,null,true,null,null,null,"",0,0,0,null,null,null,null,"","","","","","00:00:00",0,0,0,0,"",null,93,"","",0,{"$f":"IF(torlesztes=\"Egyedi\",-SUMIFS(U$7:U$210,T$7:T$210,\">\"&AJ98,T$7:T$210,\"<=\"&AJ99),IFERROR(IF(torlesztes=\"Egyenlő tőke\",IF(COUNT($AK$7:AK99)>$D$15,\"\",-$AK$5/$D$15),0),\"\"))","v":0},0,0,{"$f":"IF(torlesztes=\"Egyedi\",-SUMIFS(U$7:U$210,T$7:T$210,\">\"&AJ98,T$7:T$210,\"<=\"&AJ99),IFERROR(IF(torlesztes=\"Egyenlő tőke\",IF(COUNT($AN$7:AN99)>$D$15,\"\",-$AK$5/$D$15),0),\"\"))","v":0},0,null,0,"","",null,null,0,0,0,0,0,0,"",0,0,"",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"","",""]
[null,null,null,null,null,null,null,null,null,true,null,null,null,"",0,0,0,null,null,null,null,"","","","","","00:00:00",0,0,0,0,"",null,94,"","",0,{"$f":"IF(torlesztes=\"Egyedi\",-SUMIFS(U$7:U$210,T$7:T$210,\">\"&AJ99,T$7:T$210,\"<=\"&AJ100),IFERROR(IF(torlesztes=\"Egyenlő tőke\",IF(COUNT($AK$7:AK100)>$D$15,\"\",-$AK$5/$D$15),0),\"\"))","v":0},0,0,{"$f":"IF(torlesztes=\"Egyedi\",-SUMIFS(U$7:U$210,T$7:T$210,\">\"&AJ99,T$7:T$210,\"<=\"&AJ100),IFERROR(IF(torlesztes=\"Egyenlő tőke\",IF(COUNT($AN$7:AN100)>$D$15,\"\",-$AK$5/$D$15),0),\"\"))","v":0},0,null,0,"","",null,null,0,0,0,0,0,0,"",0,0,"",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"","",""]
[null,null,null,null,null,null,null,null,null,true,null,null,null,"",0,0,0,null,null,null,null,"","","","","","00:00:00",0,0,0,0,"",null,95,"","",0,{"$f":"IF(torlesztes=\"Egyedi\",-SUMIFS(U$7:U$210,T$7:T$210,\">\"&AJ100,T$7:T$210,\"<=\"&AJ101),IFERROR(IF(torlesztes=\"Egyenlő tőke\",IF(COUNT($AK$7:AK101)>$D$15,\"\",-$AK$5/$D$15),0),\"\"))","v":0},0,0,{"$f":"IF(torlesztes=\"Egyedi\",-SUMIFS(U$7:U$210,T$7:T$210,\">\"&AJ100,T$7:T$210,\"<=\"&AJ101),IFERROR(IF(torlesztes=\"Egyenlő tőke\",IF(COUNT($AN$7:AN101)>$D$15,\"\",-$AK$5/$D$15),0),\"\"))","v":0},0,null,0,"","",null,null,0,0,0,0,0,0,"",0,0,"",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"","",""]
[null,null,null,null,null,null,null,null,null,true,null,null,null,"",0,0,0,null,null,null,null,"","","","","","00:00:00",0,0,0,0,"",null,96,"","",0,{"$f":"IF(torlesztes=\"Egyedi\",-SUMIFS(U$7:U$210,T$7:T$210,\">\"&AJ101,T$7:T$210,\"<=\"&AJ102),IFERROR(IF(torlesztes=\"Egyenlő tőke\",IF(COUNT($AK$7:AK102)>$D$15,\"\",-$AK$5/$D$15),0),\"\"))","v":0},0,0,{"$f":"IF(torlesztes=\"Egyedi\",-SUMIFS(U$7:U$210,T$7:T$210,\">\"&AJ101,T$7:T$210,\"<=\"&AJ102),IFERROR(IF(torlesztes=\"Egyenlő tőke\",IF(COUNT($AN$7:AN102)>$D$15,\"\",-$AK$5/$D$15),0),\"\"))","v":0},0,null,0,"","",null,null,0,0,0,0,0,0,"",0,0,"",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"","",""]
[null,null,null,null,null,null,null,null,null,true,null,null,null,"",0,0,0,null,null,null,null,"","","","","","00:00:00",0,0,0,0,"",null,97,"","",0,{"$f":"IF(torlesztes=\"Egyedi\",-SUMIFS(U$7:U$210,T$7:T$210,\">\"&AJ102,T$7:T$210,\"<=\"&AJ103),IFERROR(IF(torlesztes=\"Egyenlő tőke\",IF(COUNT($AK$7:AK103)>$D$15,\"\",-$AK$5/$D$15),0),\"\"))","v":0},0,0,{"$f":"IF(torlesztes=\"Egyedi\",-SUMIFS(U$7:U$210,T$7:T$210,\">\"&AJ102,T$7:T$210,\"<=\"&AJ103),IFERROR(IF(torlesztes=\"Egyenlő tőke\",IF(COUNT($AN$7:AN103)>$D$15,\"\",-$AK$5/$D$15),0),\"\"))","v":0},0,null,0,"","",null,null,0,0,0,0,0,0,"",0,0,"",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"","",""]
[null,null,null,null,null,null,null,null,null,true,null,null,null,"",0,0,0,null,null,null,null,"","","","","","00:00:00",0,0,0,0,"",null,98,"","",0,{"$f":"IF(torlesztes=\"Egyedi\",-SUMIFS(U$7:U$210,T$7:T$210,\">\"&AJ103,T$7:T$210,\"<=\"&AJ104),IFERROR(IF(torlesztes=\"Egyenlő tőke\",IF(COUNT($AK$7:AK104)>$D$15,\"\",-$AK$5/$D$15),0),\"\"))","v":0},0,0,{"$f":"IF(torlesztes=\"Egyedi\",-SUMIFS(U$7:U$210,T$7:T$210,\">\"&AJ103,T$7:T$210,\"<=\"&AJ104),IFERROR(IF(torlesztes=\"Egyenlő tőke\",IF(COUNT($AN$7:AN104)>$D$15,\"\",-$AK$5/$D$15),0),\"\"))","v":0},0,null,0,"","",null,null,0,0,0,0,0,0,"",0,0,"",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"","",""]
[null,null,null,null,null,null,null,null,null,true,null,null,null,"",0,0,0,null,null,null,null,"","","","","","00:00:00",0,0,0,0,"",null,99,"","",0,{"$f":"IF(torlesztes=\"Egyedi\",-SUMIFS(U$7:U$210,T$7:T$210,\">\"&AJ104,T$7:T$210,\"<=\"&AJ105),IFERROR(IF(torlesztes=\"Egyenlő tőke\",IF(COUNT($AK$7:AK105)>$D$15,\"\",-$AK$5/$D$15),0),\"\"))","v":0},0,0,{"$f":"IF(torlesztes=\"Egyedi\",-SUMIFS(U$7:U$210,T$7:T$210,\">\"&AJ104,T$7:T$210,\"<=\"&AJ105),IFERROR(IF(torlesztes=\"Egyenlő tőke\",IF(COUNT($AN$7:AN105)>$D$15,\"\",-$AK$5/$D$15),0),\"\"))","v":0},0,null,0,"","",null,null,0,0,0,0,0,0,"",0,0,"",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"","",""]
[null,null,null,null,null,null,null,null,null,true,null,null,null,"",0,0,0,null,null,null,null,"","","","","","00:00:00",0,0,0,0,"",null,100,"","",0,{"$f":"IF(torlesztes=\"Egyedi\",-SUMIFS(U$7:U$210,T$7:T$210,\">\"&AJ105,T$7:T$210,\"<=\"&AJ106),IFERROR(IF(torlesztes=\"Egyenlő tőke\",IF(COUNT($AK$7:AK106)>$D$15,\"\",-$AK$5/$D$15),0),\"\"))","v":0},0,0,{"$f":"IF(torlesztes=\"Egyedi\",-SUMIFS(U$7:U$210,T$7:T$210,\">\"&AJ105,T$7:T$210,\"<=\"&AJ106),IFERROR(IF(torlesztes=\"Egyenlő tőke\",IF(COUNT($AN$7:AN106)>$D$15,\"\",-$AK$5/$D$15),0),\"\"))","v":0},0,null,0,"","",null,null,0,0,0,0,0,0,"",0,0,"",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"","",""]
[null,null,null,null,null,null,null,null,null,true,null,null,null,"",0,0,0,null,null,null,null,"","","","","","00:00:00",0,0,0,0,"",null,101,"","",0,{"$f":"IF(torlesztes=\"Egyedi\",-SUMIFS(U$7:U$210,T$7:T$210,\">\"&AJ106,T$7:T$210,\"<=\"&AJ107),IFERROR(IF(torlesztes=\"Egyenlő tőke\",IF(COUNT($AK$7:AK107)>$D$15,\"\",-$AK$5/$D$15),0),\"\"))","v":0},0,0,{"$f":"IF(torlesztes=\"Egyedi\",-SUMIFS(U$7:U$210,T$7:T$210,\">\"&AJ106,T$7:T$210,\"<=\"&AJ107),IFERROR(IF(torlesztes=\"Egyenlő tőke\",IF(COUNT($AN$7:AN107)>$D$15,\"\",-$AK$5/$D$15),0),\"\"))","v":0},0,null,0,"",{"$f":"IFERROR(AJ107-AJ106,\"\")","v":""},null,null,0,0,0,0,0,0,"",0,0,"",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"","",""]
[null,null,null,null,null,null,null,null,null,true,null,null,null,"",0,0,0,null,null,null,null,"","","","","","00:00:00",0,0,0,0,"",null,102,"","",0,{"$f":"IF(torlesztes=\"Egyedi\",-SUMIFS(U$7:U$210,T$7:T$210,\">\"&AJ107,T$7:T$210,\"<=\"&AJ108),IFERROR(IF(torlesztes=\"Egyenlő tőke\",IF(COUNT($AK$7:AK108)>$D$15,\"\",-$AK$5/$D$15),0),\"\"))","v":0},0,0,{"$f":"IF(torlesztes=\"Egyedi\",-SUMIFS(U$7:U$210,T$7:T$210,\">\"&AJ107,T$7:T$210,\"<=\"&AJ108),IFERROR(IF(torlesztes=\"Egyenlő tőke\",IF(COUNT($AN$7:AN108)>$D$15,\"\",-$AK$5/$D$15),0),\"\"))","v":0},0,null,0,"","",null,null,0,0,0,0,0,0,"",0,0,"",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"","",""]
[null,null,null,null,null,null,null,null,null,true,null,null,null,{"$f":"IF(ISBLANK(L108),\"\",L108)","v":""},{"$f":"IF(ISBLANK(L108),0,M108+O108)","v":0},0,0,null,null,null,null,"","","","","","00:00:00",0,0,0,0,"",null,103,"","",0,{"$f":"IF(torlesztes=\"Egyedi\",-SUMIFS(U$7:U$210,T$7:T$210,\">\"&AJ108,T$7:T$210,\"<=\"&AJ109),IFERROR(IF(torlesztes=\"Egyenlő tőke\",IF(COUNT($AK$7:AK109)>$D$15,\"\",-$AK$5/$D$15),0),\"\"))","v":0},0,0,{"$f":"IF(torlesztes=\"Egyedi\",-SUMIFS(U$7:U$210,T$7:T$210,\">\"&AJ108,T$7:T$210,\"<=\"&AJ109),IFERROR(IF(torlesztes=\"Egyenlő tőke\",IF(COUNT($AN$7:AN109)>$D$15,\"\",-$AK$5/$D$15),0),\"\"))","v":0},0,null,0,"","",null,null,0,0,0,0,0,0,"",0,0,"",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"","",""]
[null,null,null,null,null,null,null,null,null,true,null,null,null,"",0,0,0,null,null,null,null,"","","","","","00:00:00",0,0,0,0,"",null,104,"","",0,{"$f":"IF(torlesztes=\"Egyedi\",-SUMIFS(U$7:U$210,T$7:T$210,\">\"&AJ109,T$7:T$210,\"<=\"&AJ110),IFERROR(IF(torlesztes=\"Egyenlő tőke\",IF(COUNT($AK$7:AK110)>$D$15,\"\",-$AK$5/$D$15),0),\"\"))","v":0},0,0,{"$f":"IF(torlesztes=\"Egyedi\",-SUMIFS(U$7:U$210,T$7:T$210,\">\"&AJ109,T$7:T$210,\"<=\"&AJ110),IFERROR(IF(torlesztes=\"Egyenlő tőke\",IF(COUNT($AN$7:AN110)>$D$15,\"\",-$AK$5/$D$15),0),\"\"))","v":0},0,null,0,"","",null,null,0,0,0,0,0,0,"",0,0,"",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"","",""]
[null,null,null,null,null,null,null,null,null,true,null,null,null,"",0,0,0,null,null,null,null,"","","","","","00:00:00",0,0,0,0,"",null,105,"","",0,{"$f":"IF(torlesztes=\"Egyedi\",-SUMIFS(U$7:U$210,T$7:T$210,\">\"&AJ110,T$7:T$210,\"<=\"&AJ111),IFERROR(IF(torlesztes=\"Egyenlő tőke\",IF(COUNT($AK$7:AK111)>$D$15,\"\",-$AK$5/$D$15),0),\"\"))","v":0},0,0,{"$f":"IF(torlesztes=\"Egyedi\",-SUMIFS(U$7:U$210,T$7:T$210,\">\"&AJ110,T$7:T$210,\"<=\"&AJ111),IFERROR(IF(torlesztes=\"Egyenlő tőke\",IF(COUNT($AN$7:AN111)>$D$15,\"\",-$AK$5/$D$15),0),\"\"))","v":0},0,null,0,"","",null,null,0,0,0,0,0,0,"",0,0,"",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"","",""]
[null,null,null,null,null,null,null,null,null,true,null,null,null,"",0,0,0,null,null,null,null,"","","","","","00:00:00",0,0,0,0,"",null,106,"","",0,{"$f":"IF(torlesztes=\"Egyedi\",-SUMIFS(U$7:U$210,T$7:T$210,\">\"&AJ111,T$7:T$210,\"<=\"&AJ112),IFERROR(IF(torlesztes=\"Egyenlő tőke\",IF(COUNT($AK$7:AK112)>$D$15,\"\",-$AK$5/$D$15),0),\"\"))","v":0},0,0,{"$f":"IF(torlesztes=\"Egyedi\",-SUMIFS(U$7:U$210,T$7:T$210,\">\"&AJ111,T$7:T$210,\"<=\"&AJ112),IFERROR(IF(torlesztes=\"Egyenlő tőke\",IF(COUNT($AN$7:AN112)>$D$15,\"\",-$AK$5/$D$15),0),\"\"))","v":0},0,null,0,"","",null,null,0,0,0,0,0,0,"",0,0,"",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"","",""]
[null,null,null,null,null,null,null,null,null,true,null,null,null,"",0,0,0,null,null,null,null,"","","","","","00:00:00",0,0,0,0,"",null,107,"","",0,{"$f":"IF(torlesztes=\"Egyedi\",-SUMIFS(U$7:U$210,T$7:T$210,\">\"&AJ112,T$7:T$210,\"<=\"&AJ113),IFERROR(IF(torlesztes=\"Egyenlő tőke\",IF(COUNT($AK$7:AK113)>$D$15,\"\",-$AK$5/$D$15),0),\"\"))","v":0},0,0,{"$f":"IF(torlesztes=\"Egyedi\",-SUMIFS(U$7:U$210,T$7:T$210,\">\"&AJ112,T$7:T$210,\"<=\"&AJ113),IFERROR(IF(torlesztes=\"Egyenlő tőke\",IF(COUNT($AN$7:AN113)>$D$15,\"\",-$AK$5/$D$15),0),\"\"))","v":0},0,null,0,"","",null,null,0,0,0,0,0,0,"",0,0,"",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"","",""]
[null,null,null,null,null,null,null,null,null,true,null,null,null,"",0,0,0,null,null,null,null,"","","","","","00:00:00",0,0,0,0,"",null,108,"","",0,{"$f":"IF(torlesztes=\"Egyedi\",-SUMIFS(U$7:U$210,T$7:T$210,\">\"&AJ113,T$7:T$210,\"<=\"&AJ114),IFERROR(IF(torlesztes=\"Egyenlő tőke\",IF(COUNT($AK$7:AK114)>$D$15,\"\",-$AK$5/$D$15),0),\"\"))","v":0},0,0,{"$f":"IF(torlesztes=\"Egyedi\",-SUMIFS(U$7:U$210,T$7:T$210,\">\"&AJ113,T$7:T$210,\"<=\"&AJ114),IFERROR(IF(torlesztes=\"Egyenlő tőke\",IF(COUNT($AN$7:AN114)>$D$15,\"\",-$AK$5/$D$15),0),\"\"))","v":0},0,null,0,"","",null,null,0,0,0,0,0,0,"",0,0,"",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"","",""]
[null,null,null,null,null,null,null,null,null,true,null,null,null,"",0,0,0,null,null,null,null,"","","","","","00:00:00",0,0,0,0,"",null,109,"","",0,{"$f":"IF(torlesztes=\"Egyedi\",-SUMIFS(U$7:U$210,T$7:T$210,\">\"&AJ114,T$7:T$210,\"<=\"&AJ115),IFERROR(IF(torlesztes=\"Egyenlő tőke\",IF(COUNT($AK$7:AK115)>$D$15,\"\",-$AK$5/$D$15),0),\"\"))","v":0},0,0,{"$f":"IF(torlesztes=\"Egyedi\",-SUMIFS(U$7:U$210,T$7:T$210,\">\"&AJ114,T$7:T$210,\"<=\"&AJ115),IFERROR(IF(torlesztes=\"Egyenlő tőke\",IF(COUNT($AN$7:AN115)>$D$15,\"\",-$AK$5/$D$15),0),\"\"))","v":0},0,null,0,"","",null,null,0,0,0,0,0,0,"",0,0,"",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"","",""]
[null,null,null,null,null,null,null,null,null,true,null,null,null,"",0,0,0,null,null,null,null,"","","","","","00:00:00",0,0,0,0,"",null,110,"","",0,{"$f":"IF(torlesztes=\"Egyedi\",-SUMIFS(U$7:U$210,T$7:T$210,\">\"&AJ115,T$7:T$210,\"<=\"&AJ116),IFERROR(IF(torlesztes=\"Egyenlő tőke\",IF(COUNT($AK$7:AK116)>$D$15,\"\",-$AK$5/$D$15),0),\"\"))","v":0},0,0,{"$f":"IF(torlesztes=\"Egyedi\",-SUMIFS(U$7:U$210,T$7:T$210,\">\"&AJ115,T$7:T$210,\"<=\"&AJ116),IFERROR(IF(torlesztes=\"Egyenlő tőke\",IF(COUNT($AN$7:AN116)>$D$15,\"\",-$AK$5/$D$15),0),\"\"))","v":0},0,null,0,"","",null,null,0,0,0,0,0,0,"",0,0,"",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"","",""]
[null,null,null,null,null,null,null,null,null,true,null,null,null,"",0,0,0,null,null,null,null,"","","","","","00:00:00",0,0,0,0,"",null,111,"","",0,{"$f":"IF(torlesztes=\"Egyedi\",-SUMIFS(U$7:U$210,T$7:T$210,\">\"&AJ116,T$7:T$210,\"<=\"&AJ117),IFERROR(IF(torlesztes=\"Egyenlő tőke\",IF(COUNT($AK$7:AK117)>$D$15,\"\",-$AK$5/$D$15),0),\"\"))","v":0},0,0,{"$f":"IF(torlesztes=\"Egyedi\",-SUMIFS(U$7:U$210,T$7:T$210,\">\"&AJ116,T$7:T$210,\"<=\"&AJ117),IFERROR(IF(torlesztes=\"Egyenlő tőke\",IF(COUNT($AN$7:AN117)>$D$15,\"\",-$AK$5/$D$15),0),\"\"))","v":0},0,null,0,"","",null,null,0,0,0,0,0,0,"",0,0,"",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"","",""]
[null,null,null,null,null,null,null,null,null,true,null,null,null,"",0,0,0,null,null,null,null,"","","","","","00:00:00",0,0,0,0,"",null,112,"","",0,{"$f":"IF(torlesztes=\"Egyedi\",-SUMIFS(U$7:U$210,T$7:T$210,\">\"&AJ117,T$7:T$210,\"<=\"&AJ118),IFERROR(IF(torlesztes=\"Egyenlő tőke\",IF(COUNT($AK$7:AK118)>$D$15,\"\",-$AK$5/$D$15),0),\"\"))","v":0},0,0,{"$f":"IF(torlesztes=\"Egyedi\",-SUMIFS(U$7:U$210,T$7:T$210,\">\"&AJ117,T$7:T$210,\"<=\"&AJ118),IFERROR(IF(torlesztes=\"Egyenlő tőke\",IF(COUNT($AN$7:AN118)>$D$15,\"\",-$AK$5/$D$15),0),\"\"))","v":0},0,null,0,"","",null,null,0,0,0,0,0,0,"",0,0,"",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"","",""]
[null,null,null,null,null,null,null,null,null,true,null,null,null,"",0,0,0,null,null,null,null,"","","","","","00:00:00",0,0,0,0,"",null,113,"","",0,{"$f":"IF(torlesztes=\"Egyedi\",-SUMIFS(U$7:U$210,T$7:T$210,\">\"&AJ118,T$7:T$210,\"<=\"&AJ119),IFERROR(IF(torlesztes=\"Egyenlő tőke\",IF(COUNT($AK$7:AK119)>$D$15,\"\",-$AK$5/$D$15),0),\"\"))","v":0},0,0,{"$f":"IF(torlesztes=\"Egyedi\",-SUMIFS(U$7:U$210,T$7:T$210,\">\"&AJ118,T$7:T$210,\"<=\"&AJ119),IFERROR(IF(torlesztes=\"Egyenlő tőke\",IF(COUNT($AN$7:AN119)>$D$15,\"\",-$AK$5/$D$15),0),\"\"))","v":0},0,null,0,"","",null,null,0,0,0,0,0,0,"",0,0,"",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"","",""]
[null,null,null,null,null,null,null,null,null,true,null,null,null,"",0,0,0,null,null,null,null,"","","","","","00:00:00",0,0,0,0,"",null,114,"","",0,{"$f":"IF(torlesztes=\"Egyedi\",-SUMIFS(U$7:U$210,T$7:T$210,\">\"&AJ119,T$7:T$210,\"<=\"&AJ120),IFERROR(IF(torlesztes=\"Egyenlő tőke\",IF(COUNT($AK$7:AK120)>$D$15,\"\",-$AK$5/$D$15),0),\"\"))","v":0},0,0,{"$f":"IF(torlesztes=\"Egyedi\",-SUMIFS(U$7:U$210,T$7:T$210,\">\"&AJ119,T$7:T$210,\"<=\"&AJ120),IFERROR(IF(torlesztes=\"Egyenlő tőke\",IF(COUNT($AN$7:AN120)>$D$15,\"\",-$AK$5/$D$15),0),\"\"))","v":0},0,null,0,"","",null,null,0,0,0,0,0,0,"",0,0,"",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"","",""]
[null,null,null,null,null,null,null,null,null,true,null,null,null,"",0,0,0,null,null,null,null,"","","","","","00:00:00",0,0,0,0,"",null,115,"","",0,{"$f":"IF(torlesztes=\"Egyedi\",-SUMIFS(U$7:U$210,T$7:T$210,\">\"&AJ120,T$7:T$210,\"<=\"&AJ121),IFERROR(IF(torlesztes=\"Egyenlő tőke\",IF(COUNT($AK$7:AK121)>$D$15,\"\",-$AK$5/$D$15),0),\"\"))","v":0},0,0,{"$f":"IF(torlesztes=\"Egyedi\",-SUMIFS(U$7:U$210,T$7:T$210,\">\"&AJ120,T$7:T$210,\"<=\"&AJ121),IFERROR(IF(torlesztes=\"Egyenlő tőke\",IF(COUNT($AN$7:AN121)>$D$15,\"\",-$AK$5/$D$15),0),\"\"))","v":0},0,null,0,"","",null,null,0,0,0,0,0,0,"",0,0,"",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"","",""]
[null,null,null,null,null,null,null,null,null,true,null,null,null,"",0,0,0,null,null,null,null,"","","","","","00:00:00",0,0,0,0,"",null,116,"","",0,{"$f":"IF(torlesztes=\"Egyedi\",-SUMIFS(U$7:U$210,T$7:T$210,\">\"&AJ121,T$7:T$210,\"<=\"&AJ122),IFERROR(IF(torlesztes=\"Egyenlő tőke\",IF(COUNT($AK$7:AK122)>$D$15,\"\",-$AK$5/$D$15),0),\"\"))","v":0},0,0,{"$f":"IF(torlesztes=\"Egyedi\",-SUMIFS(U$7:U$210,T$7:T$210,\">\"&AJ121,T$7:T$210,\"<=\"&AJ122),IFERROR(IF(torlesztes=\"Egyenlő tőke\",IF(COUNT($AN$7:AN122)>$D$15,\"\",-$AK$5/$D$15),0),\"\"))","v":0},0,null,0,"","",null,null,0,0,0,0,0,0,"",0,0,"",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"","",""]
[null,null,null,null,null,null,null,null,null,true,null,null,null,"",0,0,0,null,null,null,null,"","","","","","00:00:00",0,0,0,0,"",null,117,"","",0,{"$f":"IF(torlesztes=\"Egyedi\",-SUMIFS(U$7:U$210,T$7:T$210,\">\"&AJ122,T$7:T$210,\"<=\"&AJ123),IFERROR(IF(torlesztes=\"Egyenlő tőke\",IF(COUNT($AK$7:AK123)>$D$15,\"\",-$AK$5/$D$15),0),\"\"))","v":0},0,0,{"$f":"IF(torlesztes=\"Egyedi\",-SUMIFS(U$7:U$210,T$7:T$210,\">\"&AJ122,T$7:T$210,\"<=\"&AJ123),IFERROR(IF(torlesztes=\"Egyenlő tőke\",IF(COUNT($AN$7:AN123)>$D$15,\"\",-$AK$5/$D$15),0),\"\"))","v":0},0,null,0,"","",null,null,0,0,0,0,0,0,"",0,0,"",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"","",""]
[null,null,null,null,null,null,null,null,null,true,null,null,null,"",0,0,0,null,null,null,null,"","","","","","00:00:00",0,0,0,0,"",null,118,"","",0,{"$f":"IF(torlesztes=\"Egyedi\",-SUMIFS(U$7:U$210,T$7:T$210,\">\"&AJ123,T$7:T$210,\"<=\"&AJ124),IFERROR(IF(torlesztes=\"Egyenlő tőke\",IF(COUNT($AK$7:AK124)>$D$15,\"\",-$AK$5/$D$15),0),\"\"))","v":0},0,0,{"$f":"IF(torlesztes=\"Egyedi\",-SUMIFS(U$7:U$210,T$7:T$210,\">\"&AJ123,T$7:T$210,\"<=\"&AJ124),IFERROR(IF(torlesztes=\"Egyenlő tőke\",IF(COUNT($AN$7:AN124)>$D$15,\"\",-$AK$5/$D$15),0),\"\"))","v":0},0,null,0,"","",null,null,0,0,0,0,0,0,"",0,0,"",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"","",""]
[null,null,null,null,null,null,null,null,null,true,null,null,null,"",0,0,0,null,null,null,null,"","","","","","00:00:00",0,0,0,0,"",null,119,"","",0,{"$f":"IF(torlesztes=\"Egyedi\",-SUMIFS(U$7:U$210,T$7:T$210,\">\"&AJ124,T$7:T$210,\"<=\"&AJ125),IFERROR(IF(torlesztes=\"Egyenlő tőke\",IF(COUNT($AK$7:AK125)>$D$15,\"\",-$AK$5/$D$15),0),\"\"))","v":0},0,0,{"$f":"IF(torlesztes=\"Egyedi\",-SUMIFS(U$7:U$210,T$7:T$210,\">\"&AJ124,T$7:T$210,\"<=\"&AJ125),IFERROR(IF(torlesztes=\"Egyenlő tőke\",IF(COUNT($AN$7:AN125)>$D$15,\"\",-$AK$5/$D$15),0),\"\"))","v":0},0,null,0,"","",null,null,0,0,0,0,0,0,"",0,0,"",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"","",""]
[null,null,null,null,null,null,null,null,null,true,null,null,null,"",0,0,0,null,null,null,null,"","","","","","00:00:00",0,0,0,0,"",null,120,"","",0,{"$f":"IF(torlesztes=\"Egyedi\",-SUMIFS(U$7:U$210,T$7:T$210,\">\"&AJ125,T$7:T$210,\"<=\"&AJ126),IFERROR(IF(torlesztes=\"Egyenlő tőke\",IF(COUNT($AK$7:AK126)>$D$15,\"\",-$AK$5/$D$15),0),\"\"))","v":0},0,0,{"$f":"IF(torlesztes=\"Egyedi\",-SUMIFS(U$7:U$210,T$7:T$210,\">\"&AJ125,T$7:T$210,\"<=\"&AJ126),IFERROR(IF(torlesztes=\"Egyenlő tőke\",IF(COUNT($AN$7:AN126)>$D$15,\"\",-$AK$5/$D$15),0),\"\"))","v":0},0,null,0,"","",null,null,0,0,0,0,0,0,"",0,0,"",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"","",""]
[null,null,null,null,null,null,null,null,null,true,null,null,null,"",0,0,0,null,null,null,null,"","","","","","00:00:00",0,0,0,0,"",null,121,"","",0,{"$f":"IF(torlesztes=\"Egyedi\",-SUMIFS(U$7:U$210,T$7:T$210,\">\"&AJ126,T$7:T$210,\"<=\"&AJ127),IFERROR(IF(torlesztes=\"Egyenlő tőke\",IF(COUNT($AK$7:AK127)>$D$15,\"\",-$AK$5/$D$15),0),\"\"))","v":0},0,0,{"$f":"IF(torlesztes=\"Egyedi\",-SUMIFS(U$7:U$210,T$7:T$210,\">\"&AJ126,T$7:T$210,\"<=\"&AJ127),IFERROR(IF(torlesztes=\"Egyenlő tőke\",IF(COUNT($AN$7:AN127)>$D$15,\"\",-$AK$5/$D$15),0),\"\"))","v":0},0,null,0,"","",null,null,0,0,0,0,0,0,"",0,0,"",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"","",""]
[null,null,null,null,null,null,null,null,null,true,null,null,null,"",0,0,0,null,null,null,null,"","","","","","00:00:00",0,0,0,0,"",null,122,"","",0,{"$f":"IF(torlesztes=\"Egyedi\",-SUMIFS(U$7:U$210,T$7:T$210,\">\"&AJ127,T$7:T$210,\"<=\"&AJ128),IFERROR(IF(torlesztes=\"Egyenlő tőke\",IF(COUNT($AK$7:AK128)>$D$15,\"\",-$AK$5/$D$15),0),\"\"))","v":0},0,0,{"$f":"IF(torlesztes=\"Egyedi\",-SUMIFS(U$7:U$210,T$7:T$210,\">\"&AJ127,T$7:T$210,\"<=\"&AJ128),IFERROR(IF(torlesztes=\"Egyenlő tőke\",IF(COUNT($AN$7:AN128)>$D$15,\"\",-$AK$5/$D$15),0),\"\"))","v":0},0,null,0,"","",null,null,0,0,0,0,0,0,"",0,0,"",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"","",""]
[null,null,null,null,null,null,null,null,null,true,null,null,null,"",0,0,0,null,null,null,null,"","","","","","00:00:00",0,0,0,0,"",null,123,"","",0,{"$f":"IF(torlesztes=\"Egyedi\",-SUMIFS(U$7:U$210,T$7:T$210,\">\"&AJ128,T$7:T$210,\"<=\"&AJ129),IFERROR(IF(torlesztes=\"Egyenlő tőke\",IF(COUNT($AK$7:AK129)>$D$15,\"\",-$AK$5/$D$15),0),\"\"))","v":0},0,0,{"$f":"IF(torlesztes=\"Egyedi\",-SUMIFS(U$7:U$210,T$7:T$210,\">\"&AJ128,T$7:T$210,\"<=\"&AJ129),IFERROR(IF(torlesztes=\"Egyenlő tőke\",IF(COUNT($AN$7:AN129)>$D$15,\"\",-$AK$5/$D$15),0),\"\"))","v":0},0,null,0,"","",null,null,0,0,0,0,0,0,"",0,0,"",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"","",""]
[null,null,null,null,null,null,null,null,null,true,null,null,null,"",0,0,0,null,null,null,null,"","","","","","00:00:00",0,0,0,0,"",null,124,"","",0,{"$f":"IF(torlesztes=\"Egyedi\",-SUMIFS(U$7:U$210,T$7:T$210,\">\"&AJ129,T$7:T$210,\"<=\"&AJ130),IFERROR(IF(torlesztes=\"Egyenlő tőke\",IF(COUNT($AK$7:AK130)>$D$15,\"\",-$AK$5/$D$15),0),\"\"))","v":0},0,0,{"$f":"IF(torlesztes=\"Egyedi\",-SUMIFS(U$7:U$210,T$7:T$210,\">\"&AJ129,T$7:T$210,\"<=\"&AJ130),IFERROR(IF(torlesztes=\"Egyenlő tőke\",IF(COUNT($AN$7:AN130)>$D$15,\"\",-$AK$5/$D$15),0),\"\"))","v":0},0,null,0,"","",null,null,0,0,0,0,0,0,"",0,0,"",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"","",""]
[null,null,null,null,null,null,null,null,null,true,null,null,null,"",0,0,0,null,null,null,null,"","","","","","00:00:00",0,0,0,0,"",null,125,"","",0,{"$f":"IF(torlesztes=\"Egyedi\",-SUMIFS(U$7:U$210,T$7:T$210,\">\"&AJ130,T$7:T$210,\"<=\"&AJ131),IFERROR(IF(torlesztes=\"Egyenlő tőke\",IF(COUNT($AK$7:AK131)>$D$15,\"\",-$AK$5/$D$15),0),\"\"))","v":0},0,0,{"$f":"IF(torlesztes=\"Egyedi\",-SUMIFS(U$7:U$210,T$7:T$210,\">\"&AJ130,T$7:T$210,\"<=\"&AJ131),IFERROR(IF(torlesztes=\"Egyenlő tőke\",IF(COUNT($AN$7:AN131)>$D$15,\"\",-$AK$5/$D$15),0),\"\"))","v":0},0,null,0,"","",null,null,0,0,0,0,0,0,"",0,0,"",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"","",""]
[null,null,null,null,null,null,null,null,null,true,null,null,null,"",0,0,0,null,null,null,null,"","","","","","00:00:00",0,0,0,0,"",null,126,"","",0,{"$f":"IF(torlesztes=\"Egyedi\",-SUMIFS(U$7:U$210,T$7:T$210,\">\"&AJ131,T$7:T$210,\"<=\"&AJ132),IFERROR(IF(torlesztes=\"Egyenlő tőke\",IF(COUNT($AK$7:AK132)>$D$15,\"\",-$AK$5/$D$15),0),\"\"))","v":0},0,0,{"$f":"IF(torlesztes=\"Egyedi\",-SUMIFS(U$7:U$210,T$7:T$210,\">\"&AJ131,T$7:T$210,\"<=\"&AJ132),IFERROR(IF(torlesztes=\"Egyenlő tőke\",IF(COUNT($AN$7:AN132)>$D$15,\"\",-$AK$5/$D$15),0),\"\"))","v":0},0,null,0,"","",null,null,0,0,0,0,0,0,"",0,0,"",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"","",""]
[null,null,null,null,null,null,null,null,null,true,null,null,null,"",0,0,0,null,null,null,null,"","","","","","00:00:00",0,0,0,0,"",null,127,"","",0,{"$f":"IF(torlesztes=\"Egyedi\",-SUMIFS(U$7:U$210,T$7:T$210,\">\"&AJ132,T$7:T$210,\"<=\"&AJ133),IFERROR(IF(torlesztes=\"Egyenlő tőke\",IF(COUNT($AK$7:AK133)>$D$15,\"\",-$AK$5/$D$15),0),\"\"))","v":0},0,0,{"$f":"IF(torlesztes=\"Egyedi\",-SUMIFS(U$7:U$210,T$7:T$210,\">\"&AJ132,T$7:T$210,\"<=\"&AJ133),IFERROR(IF(torlesztes=\"Egyenlő tőke\",IF(COUNT($AN$7:AN133)>$D$15,\"\",-$AK$5/$D$15),0),\"\"))","v":0},0,null,0,"","",null,null,0,0,0,0,0,0,"",0,0,"",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"","",""]
[null,null,null,null,null,null,null,null,null,true,null,null,null,"",0,0,0,null,null,null,null,"","","","","","00:00:00",0,0,0,0,"",null,128,"","",0,{"$f":"IF(torlesztes=\"Egyedi\",-SUMIFS(U$7:U$210,T$7:T$210,\">\"&AJ133,T$7:T$210,\"<=\"&AJ134),IFERROR(IF(torlesztes=\"Egyenlő tőke\",IF(COUNT($AK$7:AK134)>$D$15,\"\",-$AK$5/$D$15),0),\"\"))","v":0},0,0,{"$f":"IF(torlesztes=\"Egyedi\",-SUMIFS(U$7:U$210,T$7:T$210,\">\"&AJ133,T$7:T$210,\"<=\"&AJ134),IFERROR(IF(torlesztes=\"Egyenlő tőke\",IF(COUNT($AN$7:AN134)>$D$15,\"\",-$AK$5/$D$15),0),\"\"))","v":0},0,null,0,"","",null,null,0,0,0,0,0,0,"",0,0,"",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"","",""]
[null,null,null,null,null,null,null,null,null,true,null,null,null,"",0,{"$f":"IF(AND(ISBLANK(L134),AH135<>1),0,IFERROR(-O135*piacikamat/365*(IF(ISBLANK(L135),$C$40,L135)-N135),\"\"))","v":0},{"$f":"IF(AND(ISBLANK(L134),AH135<>1),0,IFERROR(IF(IF(ISBLANK(L135),$C$40,L135)<=$D$28,-O135*tenylegeskamat1/365*(IF(ISBLANK(L135),$C$40,L135)-N135),IF(IF(ISBLANK(L135),$C$40,L135)<=$D$29,IF(N135>$D$28,-O135*tenylegeskamat2/365*(IF(ISBLANK(L135),$C$40,L135)-N135),(-O135*tenylegeskamat1/365*($D$28-N135))+(-O135*tenylegeskamat2/365*(IF(ISBLANK(L135),$C$40,L135)-$D$28))),IF(N135>$D$29,-O135*tenylegeskamat3/365*(IF(ISBLANK(L135),$C$40,L135)-N135),IF(N135<=$D$28,(-O135*tenylegeskamat1/365*($D$28-N135))+((-O135*tenylegeskamat2/365*($D$29-$D$28)))+(-O135*tenylegeskamat3/365*(IF(ISBLANK(L135),$C$40,L135)-$D$29)),(-O135*tenylegeskamat2/365*($D$29-N135))+(-O135*tenylegeskamat3/365*(IF(ISBLANK(L135),$C$40,L135)-$D$29)))))),\"\"))","v":0},null,null,null,null,{"$f":"IF(ISNA(MAX(T134,INDEX(AJ$6:AJ$210,MATCH(T135-1,AJ$6:AJ$210,1)))),\"\",MAX(T134,INDEX(AJ$6:AJ$210,MATCH(T135-1,AJ$6:AJ$210,1))))","v":""},{"$f":"IF(ISNA(MIN(IF(OR(ISBLANK(W134),W134=\"\"),INDEX(AK$7:AK$210,MATCH(T135,AJ$7:AJ$210,1)),W134-U134),INDEX(AK$7:AK$210,MATCH(T135,AJ$7:AJ$210,1)))),\"\",MIN(IF(OR(ISBLANK(W134),W134=\"\"),INDEX(AK$7:AK$210,MATCH(T135,AJ$7:AJ$210,1)),W134-U134),INDEX(AK$7:AK$210,MATCH(T135,AJ$7:AJ$210,1))))","v":""},{"$f":"IFERROR(-W135*piacikamat/365*(T135-V135),\"\")","v":""},{"$f":"IFERROR(IF(T135<=$D$28,-W135*tenylegeskamat1/365*(T135-V135),IF(T135<=$D$29,IF(V135>$D$28,-W135*tenylegeskamat2/365*(T135-V135),(-W135*tenylegeskamat1/365*($D$28-V135))+(-W135*tenylegeskamat2/365*(T135-$D$28))),IF(V135>$D$29,-W135*tenylegeskamat3/365*(T135-V135),IF(V135<=$D$28,(-W135*tenylegeskamat1/365*($D$28-V135))+(-W135*tenylegeskamat2/365*($D$29-$D$28))+(-W135*tenylegeskamat3/365*(T135-$D$29)),(-W135*tenylegeskamat2/365*($D$29-V135))+(-W135*tenylegeskamat3/365*(T135-$D$29)))))),\"\")","v":""},{"$f":"IFERROR(T135-V135,\"\")","v":""},{"$f":"MAX(AJ134,IF(ISNA(INDEX(T$7:T$210,MATCH(AJ135,T$7:T$210,1))),0,INDEX(T$7:T$210,MATCH(AJ135,T$7:T$210,1))))","v":"00:00:00"},{"$f":"IF(ISNA(INDEX(U$7:U$210,MATCH(AJ135,T$7:T$210,1))),0,INDEX(U$7:U$210,MATCH(AJ135,T$7:T$210,1)))","v":0},{"$f":"IF(ISNA(INDEX(W$7:W$210,MATCH(AJ135,T$7:T$210,1))),AK135,INDEX(W$7:W$210,MATCH(AJ135,T$7:T$210,1)))","v":0},{"$f":"IFERROR(-(AC135-AB135)*piacikamat/365*(AJ135-AA135),0)","v":0},{"$f":"IFERROR(IF(AJ135<=$D$28,-(AC135-AB135)*tenylegeskamat1/365*(AJ135-AA135),IF(AJ135<=$D$29,IF(AA135>$D$28,-(AC135-AB135)*tenylegeskamat2/365*(AJ135-AA135),(-(AC135-AB135)*tenylegeskamat1/365*($D$28-AA135))+(-(AC135-AB135)*tenylegeskamat2/365*(AJ135-$D$28))),IF(AA135>$D$29,-(AC135-AB135)*tenylegeskamat3/365*(AJ135-AA135),IF(AA135<=$D$28,(-(AC135-AB135)*tenylegeskamat1/365*($D$28-AA135))+(-(AC135-AB135)*tenylegeskamat2/365*($D$29-$D$28))+(-(AC135-AB135)*tenylegeskamat3/365*(AJ135-$D$29)),(-(AC135-AB135)*tenylegeskamat2/365*($D$29-AA135))+(-(AC135-AB135)*tenylegeskamat3/365*(AJ135-$D$29)))))),0)","v":0},{"$f":"IFERROR(AJ135-AA135,\"\")","v":""},null,129,"","",0,{"$f":"IF(torlesztes=\"Egyedi\",-SUMIFS(U$7:U$210,T$7:T$210,\">\"&AJ134,T$7:T$210,\"<=\"&AJ135),IFERROR(IF(torlesztes=\"Egyenlő tőke\",IF(COUNT($AK$7:AK135)>$D$15,\"\",-$AK$5/$D$15),0),\"\"))","v":0},0,0,{"$f":"IF(torlesztes=\"Egyedi\",-SUMIFS(U$7:U$210,T$7:T$210,\">\"&AJ134,T$7:T$210,\"<=\"&AJ135),IFERROR(IF(torlesztes=\"Egyenlő tőke\",IF(COUNT($AN$7:AN135)>$D$15,\"\",-$AK$5/$D$15),0),\"\"))","v":0},0,null,0,"","",null,null,{"$f":"IF(AND(ISBLANK(L134),AH135<>1),0,IFERROR(IF(IF(ISBLANK(L135),$C$40,L135)<=$D$28,-O135*piacikamat/365*(IF(ISBLANK(L135),$C$40,L135)-N135),IF(IF(ISBLANK(L135),$C$40,L135)<=$D$29,IF(N135>$D$28,0,(-O135*piacikamat/365*($D$28-N135))),IF(N135>$D$29,0,IF(N135<=$D$28,(-O135*piacikamat/365*($D$28-N135)),0)))),\"\"))","v":0},{"$f":"IF(AND(ISBLANK(L134),AH135<>1),0,IFERROR(IF(IF(ISBLANK(L135),$C$40,L135)<=$D$28,0,IF(IF(ISBLANK(L135),$C$40,L135)<=$D$29,IF(N135>$D$28,-O135*piacikamat/365*(IF(ISBLANK(L135),$C$40,L135)-N135),(-O135*piacikamat/365*(IF(ISBLANK(L135),$C$40,L135)-$D$28))),IF(N135>$D$29,0,IF(N135<=$D$28,(-O135*piacikamat/365*($D$29-$D$28)),(-O135*piacikamat/365*($D$29-N135)))))),\"\"))","v":0},{"$f":"IF(AND(ISBLANK(L134),AH135<>1),0,IFERROR(IF(IF(ISBLANK(L135),$C$40,L135)<=$D$28,0,IF(IF(ISBLANK(L135),$C$40,L135)<=$D$29,IF(N135>$D$28,0,0),IF(N135>$D$29,-O135*piacikamat/365*(IF(ISBLANK(L135),$C$40,L135)-N135),IF(N135<=$D$28,(-O135*piacikamat/365*(IF(ISBLANK(L135),$C$40,L135)-$D$29)),(-O135*piacikamat/365*(IF(ISBLANK(L135),$C$40,L135)-$D$29)))))),\"\"))","v":0},{"$f":"IF(AND(ISBLANK(L134),AH135<>1),0,IFERROR(IF(IF(ISBLANK(L135),$C$40,L135)<=$D$28,-O135*tenylegeskamat1/365*(IF(ISBLANK(L135),$C$40,L135)-N135),IF(IF(ISBLANK(L135),$C$40,L135)<=$D$29,IF(N135>$D$28,0,(-O135*tenylegeskamat1/365*($D$28-N135))),IF(N135>$D$29,0,IF(N135<=$D$28,(-O135*tenylegeskamat1/365*($D$28-N135)),0)))),\"\"))","v":0},{"$f":"IF(AND(ISBLANK(L134),AH135<>1),0,IFERROR(IF(IF(ISBLANK(L135),$C$40,L135)<=$D$28,0,IF(IF(ISBLANK(L135),$C$40,L135)<=$D$29,IF(N135>$D$28,-O135*tenylegeskamat2/365*(IF(ISBLANK(L135),$C$40,L135)-N135),(-O135*tenylegeskamat2/365*(IF(ISBLANK(L135),$C$40,L135)-$D$28))),IF(N135>$D$29,0,IF(N135<=$D$28,((-O135*tenylegeskamat2/365*($D$29-$D$28))),(-O135*tenylegeskamat2/365*($D$29-N135)))))),\"\"))","v":0},{"$f":"IF(AND(ISBLANK(L134),AH135<>1),0,IFERROR(IF(IF(ISBLANK(L135),$C$40,L135)<=$D$28,0,IF(IF(ISBLANK(L135),$C$40,L135)<=$D$29,IF(N135>$D$28,0,0),IF(N135>$D$29,-O135*tenylegeskamat3/365*(IF(ISBLANK(L135),$C$40,L135)-N135),IF(N135<=$D$28,(-O135*tenylegeskamat3/365*(IF(ISBLANK(L135),$C$40,L135)-$D$29)),(-O135*tenylegeskamat3/365*(IF(ISBLANK(L135),$C$40,L135)-$D$29)))))),\"\"))","v":0},{"$f":"IFERROR(IF(T135<=$D$28,-W135*piacikamat/365*(T135-V135),IF(T135<=$D$29,IF(V135>$D$28,0,(-W135*piacikamat/365*($D$28-V135))),IF(V135>$D$29,0,IF(V135<=$D$28,(-W135*piacikamat/365*($D$28-V135)),0)))),\"\")","v":""},{"$f":"IFERROR(IF(T135<=$D$28,0,IF(T135<=$D$29,IF(V135>$D$28,-W135*piacikamat/365*(T135-V135),(-W135*piacikamat/365*(T135-$D$28))),IF(V135>$D$29,0,IF(V135<=$D$28,(-W135*piacikamat/365*($D$29-$D$28)),(-W135*piacikamat/365*($D$29-V135)))))),\"\")","v":0},{"$f":"IFERROR(IF(T135<=$D$28,0,IF(T135<=$D$29,IF(V135>$D$28,0,0),IF(V135>$D$29,-W135*piacikamat/365*(T135-V135),IF(V135<=$D$28,(-W135*piacikamat/365*(T135-$D$29)),(-W135*piacikamat/365*(T135-$D$29)))))),\"\")","v":0},{"$f":"IFERROR(IF(T135<=$D$28,-W135*tenylegeskamat1/365*(T135-V135),IF(T135<=$D$29,IF(V135>$D$28,0,(-W135*tenylegeskamat1/365*($D$28-V135))),IF(V135>$D$29,0,IF(V135<=$D$28,(-W135*tenylegeskamat1/365*($D$28-V135)),0)))),\"\")","v":""},{"$f":"IFERROR(IF(T135<=$D$28,0,IF(T135<=$D$29,IF(V135>$D$28,-W135*tenylegeskamat2/365*(T135-V135),(-W135*tenylegeskamat2/365*(T135-$D$28))),IF(V135>$D$29,0,IF(V135<=$D$28,(-W135*tenylegeskamat2/365*($D$29-$D$28)),(-W135*tenylegeskamat2/365*($D$29-V135)))))),\"\")","v":0},{"$f":"IFERROR(IF(T135<=$D$28,0,IF(T135<=$D$29,IF(V135>$D$28,0,0),IF(V135>$D$29,-W135*tenylegeskamat3/365*(T135-V135),IF(V135<=$D$28,(-W135*tenylegeskamat3/365*(T135-$D$29)),(-W135*tenylegeskamat3/365*(T135-$D$29)))))),\"\")","v":0},{"$f":"IFERROR(IF(AJ135<=$D$28,-(AC135-AB135)*piacikamat/365*(AJ135-AA135),IF(AJ135<=$D$29,IF(AA135>$D$28,0,(-(AC135-AB135)*piacikamat/365*($D$28-AA135))),IF(AA135>$D$29,0,IF(AA135<=$D$28,(-(AC135-AB135)*piacikamat/365*($D$28-AA135)),0)))),0)","v":0},{"$f":"IFERROR(IF(AJ135<=$D$28,0,IF(AJ135<=$D$29,IF(AA135>$D$28,-(AC135-AB135)*piacikamat/365*(AJ135-AA135),(-(AC135-AB135)*piacikamat/365*(AJ135-$D$28))),IF(AA135>$D$29,0,IF(AA135<=$D$28,(-(AC135-AB135)*piacikamat/365*($D$29-$D$28)),(-(AC135-AB135)*piacikamat/365*($D$29-AA135)))))),0)","v":0},{"$f":"IFERROR(IF(AJ135<=$D$28,0,IF(AJ135<=$D$29,IF(AA135>$D$28,0,0),IF(AA135>$D$29,-(AC135-AB135)*piacikamat/365*(AJ135-AA135),IF(AA135<=$D$28,(-(AC135-AB135)*piacikamat/365*(AJ135-$D$29)),(-(AC135-AB135)*piacikamat/365*(AJ135-$D$29)))))),0)","v":0},{"$f":"IFERROR(IF(AJ135<=$D$28,-(AC135-AB135)*tenylegeskamat1/365*(AJ135-AA135),IF(AJ135<=$D$29,IF(AA135>$D$28,0,(-(AC135-AB135)*tenylegeskamat1/365*($D$28-AA135))),IF(AA135>$D$29,0,IF(AA135<=$D$28,(-(AC135-AB135)*tenylegeskamat1/365*($D$28-AA135)),0)))),0)","v":0},{"$f":"IFERROR(IF(AJ135<=$D$28,0,IF(AJ135<=$D$29,IF(AA135>$D$28,-(AC135-AB135)*tenylegeskamat2/365*(AJ135-AA135),(-(AC135-AB135)*tenylegeskamat2/365*(AJ135-$D$28))),IF(AA135>$D$29,0,IF(AA135<=$D$28,(-(AC135-AB135)*tenylegeskamat2/365*($D$29-$D$28)),(-(AC135-AB135)*tenylegeskamat2/365*($D$29-AA135)))))),0)","v":0},{"$f":"IFERROR(IF(AJ135<=$D$28,0,IF(AJ135<=$D$29,IF(AA135>$D$28,0,0),IF(AA135>$D$29,-(AC135-AB135)*tenylegeskamat3/365*(AJ135-AA135),IF(AA135<=$D$28,(-(AC135-AB135)*tenylegeskamat3/365*(AJ135-$D$29)),(-(AC135-AB135)*tenylegeskamat3/365*(AJ135-$D$29)))))),0)","v":0},0,0,0,0,0,0,0,0,0,"","",""]
[null,null,null,null,null,null,null,null,null,{"$f":"AI136>$D$15","v":true},null,null,null,"",0,0,0,null,null,null,null,"","","","","","00:00:00",0,0,0,0,"",null,130,"",{"$f":"IF(OR(AJ135=$C$41,AJ135=\"\"),\"\",IFERROR(IF(EDATE($C$40,(AH136-1)*12/$D$19)<=$C$41,EDATE($C$40,(AH136-1)*12/$D$19),$C$41),\"\"))","v":""},{"$f":"+IF(COUNT(AK135)<>0,SUM(AK135:AL135)*(1-J136),\"\")","v":0},{"$f":"IF(torlesztes=\"Egyedi\",-SUMIFS(U$7:U$210,T$7:T$210,\">\"&AJ135,T$7:T$210,\"<=\"&AJ136),IFERROR(IF(torlesztes=\"Egyenlő tőke\",IF(COUNT($AK$7:AK136)>$D$15,\"\",-$AK$5/$D$15),0),\"\"))","v":0},{"$f":"IF(torlesztes=\"Egyedi\",SUMIFS(X$7:X$210,T$7:T$210,\">\"&AJ135,T$7:T$210,\"<=\"&AJ136)+AD136,IFERROR(-AK136*piacikamat/365*(AJ136-AJ135),\"\"))","v":0},{"$f":"+IF(COUNT(AN135)<>0,SUM(AN135:AO135)*(1-J136),\"\")","v":0},{"$f":"IF(torlesztes=\"Egyedi\",-SUMIFS(U$7:U$210,T$7:T$210,\">\"&AJ135,T$7:T$210,\"<=\"&AJ136),IFERROR(IF(torlesztes=\"Egyenlő tőke\",IF(COUNT($AN$7:AN136)>$D$15,\"\",-$AK$5/$D$15),0),\"\"))","v":0},{"$f":"IF(torlesztes=\"Egyedi\",SUMIFS(Y$7:Y$210,T$7:T$210,\">\"&AJ135,T$7:T$210,\"<=\"&AJ136)+AE136,IFERROR(IF(AJ136<=$D$28,-AN136*tenylegeskamat1/365*(AJ136-AJ135),IF(AJ136<=$D$29,IF(AJ135>$D$28,-AK136*tenylegeskamat2/365*(AJ136-AJ135),(-AN136*tenylegeskamat1/365*($D$28-AJ135))+(-AN136*tenylegeskamat2/365*(AJ136-$D$28))),IF(AJ135>$D$29,-AK136*tenylegeskamat3/365*(AJ136-AJ135),IF(AJ135<=$D$28,(-AN136*tenylegeskamat1/365*($D$28-AJ135))+(-AN136*tenylegeskamat2/365*($D$29-$D$28))+(-AN136*tenylegeskamat3/365*(AJ136-$D$29)),(-AN136*tenylegeskamat2/365*($D$29-AJ135))+(-AN136*tenylegeskamat3/365*(AJ136-$D$29)))))),\"\"))","v":0},null,{"$f":"IFERROR(MAX((ABS(AM136)-ABS(AP136)),0),\"\")","v":0},{"$f":"IFERROR(AR136/POWER(1+($C$15+1%)/$D$19,AI136-1)/(1+($C$15+1%)/365*($AJ$7-$C$38)),\"\")","v":""},"",null,null,0,0,0,0,0,0,"",0,0,"",0,0,0,0,0,0,0,0,{"$f":"IF(torlesztes=\"Egyedi\",SUMIFS(BC$7:BC$210,T$7:T$210,\">\"&AJ135,T$7:T$210,\"<=\"&AJ136)+BI136,IFERROR(IF(AJ136<=$D$28,-AK136*piacikamat/365*(AJ136-AJ135),IF(AJ136<=$D$29,IF(AJ135>$D$28,0,(-AK136*piacikamat/365*($D$28-AJ135))),IF(AJ135>$D$29,0,IF(AJ135<=$D$28,(-AK136*piacikamat/365*($D$28-AJ135)),0)))),\"\"))","v":0},{"$f":"IF(torlesztes=\"Egyedi\",SUMIFS(BD$7:BD$210,T$7:T$210,\">\"&AJ135,T$7:T$210,\"<=\"&AJ136)+BJ136,IFERROR(IF(AJ136<=$D$28,0,IF(AJ136<=$D$29,IF(AJ135>$D$28,-AK136*piacikamat/365*(AJ136-AJ135),(-AK136*piacikamat/365*(AJ136-$D$28))),IF(AJ135>$D$29,0,IF(AJ135<=$D$28,(-AK136*piacikamat/365*($D$29-$D$28)),(-AK136*piacikamat/365*($D$29-AJ135)))))),\"\"))","v":0},{"$f":"IF(torlesztes=\"Egyedi\",SUMIFS(BE$7:BE$210,T$7:T$210,\">\"&AJ135,T$7:T$210,\"<=\"&AJ136)+BK136,IFERROR(IF(AJ136<=$D$28,0,IF(AJ136<=$D$29,IF(AJ135>$D$28,0,0),IF(AJ135>$D$29,-AK136*piacikamat/365*(AJ136-AJ135),IF(AJ135<=$D$28,(-AK136*piacikamat/365*(AJ136-$D$29)),(-AK136*piacikamat/365*(AJ136-$D$29)))))),\"\"))","v":0},{"$f":"IF(torlesztes=\"Egyedi\",SUMIFS(BF$7:BF$210,T$7:T$210,\">\"&AJ135,T$7:T$210,\"<=\"&AJ136)+BL136,IFERROR(IF(AJ136<=$D$28,-AN136*tenylegeskamat1/365*(AJ136-AJ135),IF(AJ136<=$D$29,IF(AJ135>$D$28,0,(-AN136*tenylegeskamat1/365*($D$28-AJ135))),IF(AJ135>$D$29,0,IF(AJ135<=$D$28,(-AN136*tenylegeskamat1/365*($D$28-AJ135)),0)))),\"\"))","v":0},{"$f":"IF(torlesztes=\"Egyedi\",SUMIFS(BG$7:BG$210,T$7:T$210,\">\"&AJ135,T$7:T$210,\"<=\"&AJ136)+BM136,IFERROR(IF(AJ136<=$D$28,0,IF(AJ136<=$D$29,IF(AJ135>$D$28,-AK136*tenylegeskamat2/365*(AJ136-AJ135),(-AN136*tenylegeskamat2/365*(AJ136-$D$28))),IF(AJ135>$D$29,0,IF(AJ135<=$D$28,(-AN136*tenylegeskamat2/365*($D$29-$D$28)),(-AN136*tenylegeskamat2/365*($D$29-AJ135)))))),\"\"))","v":0},{"$f":"IF(torlesztes=\"Egyedi\",SUMIFS(BH$7:BH$210,T$7:T$210,\">\"&AJ135,T$7:T$210,\"<=\"&AJ136)+BN136,IFERROR(IF(AJ136<=$D$28,0,IF(AJ136<=$D$29,IF(AJ135>$D$28,0,0),IF(AJ135>$D$29,-AK136*tenylegeskamat3/365*(AJ136-AJ135),IF(AJ135<=$D$28,(-AN136*tenylegeskamat3/365*(AJ136-$D$29)),(-AN136*tenylegeskamat3/365*(AJ136-$D$29)))))),\"\"))","v":0},{"$f":"IFERROR(MAX((ABS(BO136)-ABS(BR136)),0),\"\")","v":0},{"$f":"IFERROR(MAX((ABS(BP136)-ABS(BS136)),0),\"\")","v":0},{"$f":"IFERROR(MAX((ABS(BQ136)-ABS(BT136)),0),\"\")","v":0},{"$f":"IFERROR(BU136/POWER(1+($C$15+1%)/$D$19,AI136-1)/(1+($C$15+1%)/365*($AJ$7-$C$38)),\"\")","v":""},{"$f":"IFERROR(BV136/POWER(1+($C$15+1%)/$D$19,AI136-1)/(1+($C$15+1%)/365*($AJ$7-$C$38)),\"\")","v":""},{"$f":"IFERROR(BW136/POWER(1+($C$15+1%)/$D$19,AI136-1)/(1+($C$15+1%)/365*($AJ$7-$C$38)),\"\")","v":""}]
[null,null,null,null,null,null,null,null,null,true,null,null,null,"",0,0,0,null,null,null,null,"","","","","","00:00:00",0,0,0,0,"",null,131,{"$f":"IF(COUNT(AJ137)=1,AI136+1,\"\")","v":""},"",0,{"$f":"IF(torlesztes=\"Egyedi\",-SUMIFS(U$7:U$210,T$7:T$210,\">\"&AJ136,T$7:T$210,\"<=\"&AJ137),IFERROR(IF(torlesztes=\"Egyenlő tőke\",IF(COUNT($AK$7:AK137)>$D$15,\"\",-$AK$5/$D$15),0),\"\"))","v":0},0,0,{"$f":"IF(torlesztes=\"Egyedi\",-SUMIFS(U$7:U$210,T$7:T$210,\">\"&AJ136,T$7:T$210,\"<=\"&AJ137),IFERROR(IF(torlesztes=\"Egyenlő tőke\",IF(COUNT($AN$7:AN137)>$D$15,\"\",-$AK$5/$D$15),0),\"\"))","v":0},0,null,0,"","",null,null,0,0,0,0,0,0,"",0,0,"",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"","",""]
[null,null,null,null,null,null,null,null,null,true,null,null,null,"",0,0,0,null,null,null,null,"","","","","","00:00:00",0,0,0,0,"",null,132,"","",0,{"$f":"IF(torlesztes=\"Egyedi\",-SUMIFS(U$7:U$210,T$7:T$210,\">\"&AJ137,T$7:T$210,\"<=\"&AJ138),IFERROR(IF(torlesztes=\"Egyenlő tőke\",IF(COUNT($AK$7:AK138)>$D$15,\"\",-$AK$5/$D$15),0),\"\"))","v":0},0,0,{"$f":"IF(torlesztes=\"Egyedi\",-SUMIFS(U$7:U$210,T$7:T$210,\">\"&AJ137,T$7:T$210,\"<=\"&AJ138),IFERROR(IF(torlesztes=\"Egyenlő tőke\",IF(COUNT($AN$7:AN138)>$D$15,\"\",-$AK$5/$D$15),0),\"\"))","v":0},0,null,0,"","",null,null,0,0,0,0,0,0,"",0,0,"",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"","",""]
[null,null,null,null,null,null,null,null,null,true,null,null,null,"",0,0,0,null,null,null,null,"","","","","","00:00:00",0,0,0,0,"",null,133,"","",0,{"$f":"IF(torlesztes=\"Egyedi\",-SUMIFS(U$7:U$210,T$7:T$210,\">\"&AJ138,T$7:T$210,\"<=\"&AJ139),IFERROR(IF(torlesztes=\"Egyenlő tőke\",IF(COUNT($AK$7:AK139)>$D$15,\"\",-$AK$5/$D$15),0),\"\"))","v":0},0,0,{"$f":"IF(torlesztes=\"Egyedi\",-SUMIFS(U$7:U$210,T$7:T$210,\">\"&AJ138,T$7:T$210,\"<=\"&AJ139),IFERROR(IF(torlesztes=\"Egyenlő tőke\",IF(COUNT($AN$7:AN139)>$D$15,\"\",-$AK$5/$D$15),0),\"\"))","v":0},0,null,0,"","",null,null,0,0,0,0,0,0,"",0,0,"",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"","",""]
[null,null,null,null,null,null,null,null,null,true,null,null,null,"",0,0,0,null,null,null,null,"","","","","","00:00:00",0,0,0,0,"",null,134,"","",0,{"$f":"IF(torlesztes=\"Egyedi\",-SUMIFS(U$7:U$210,T$7:T$210,\">\"&AJ139,T$7:T$210,\"<=\"&AJ140),IFERROR(IF(torlesztes=\"Egyenlő tőke\",IF(COUNT($AK$7:AK140)>$D$15,\"\",-$AK$5/$D$15),0),\"\"))","v":0},0,0,{"$f":"IF(torlesztes=\"Egyedi\",-SUMIFS(U$7:U$210,T$7:T$210,\">\"&AJ139,T$7:T$210,\"<=\"&AJ140),IFERROR(IF(torlesztes=\"Egyenlő tőke\",IF(COUNT($AN$7:AN140)>$D$15,\"\",-$AK$5/$D$15),0),\"\"))","v":0},0,null,0,"","",null,null,0,0,0,0,0,0,"",0,0,"",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"","",""]
[null,null,null,null,null,null,null,null,null,true,null,null,null,"",0,0,0,null,null,null,null,"","","","","","00:00:00",0,0,0,0,"",null,135,"","",0,{"$f":"IF(torlesztes=\"Egyedi\",-SUMIFS(U$7:U$210,T$7:T$210,\">\"&AJ140,T$7:T$210,\"<=\"&AJ141),IFERROR(IF(torlesztes=\"Egyenlő tőke\",IF(COUNT($AK$7:AK141)>$D$15,\"\",-$AK$5/$D$15),0),\"\"))","v":0},0,0,{"$f":"IF(torlesztes=\"Egyedi\",-SUMIFS(U$7:U$210,T$7:T$210,\">\"&AJ140,T$7:T$210,\"<=\"&AJ141),IFERROR(IF(torlesztes=\"Egyenlő tőke\",IF(COUNT($AN$7:AN141)>$D$15,\"\",-$AK$5/$D$15),0),\"\"))","v":0},0,null,0,"","",null,null,0,0,0,0,0,0,"",0,0,"",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"","",""]
[null,null,null,null,null,null,null,null,null,true,null,null,null,"",0,0,0,null,null,null,null,"","","","","","00:00:00",0,0,0,0,"",null,136,"","",0,{"$f":"IF(torlesztes=\"Egyedi\",-SUMIFS(U$7:U$210,T$7:T$210,\">\"&AJ141,T$7:T$210,\"<=\"&AJ142),IFERROR(IF(torlesztes=\"Egyenlő tőke\",IF(COUNT($AK$7:AK142)>$D$15,\"\",-$AK$5/$D$15),0),\"\"))","v":0},0,0,{"$f":"IF(torlesztes=\"Egyedi\",-SUMIFS(U$7:U$210,T$7:T$210,\">\"&AJ141,T$7:T$210,\"<=\"&AJ142),IFERROR(IF(torlesztes=\"Egyenlő tőke\",IF(COUNT($AN$7:AN142)>$D$15,\"\",-$AK$5/$D$15),0),\"\"))","v":0},0,null,0,"","",null,null,0,0,0,0,0,0,"",0,0,"",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"","",""]
[null,null,null,null,null,null,null,null,null,true,null,null,null,"",0,0,0,null,null,null,null,"","","","","","00:00:00",0,0,0,0,"",null,137,"","",0,{"$f":"IF(torlesztes=\"Egyedi\",-SUMIFS(U$7:U$210,T$7:T$210,\">\"&AJ142,T$7:T$210,\"<=\"&AJ143),IFERROR(IF(torlesztes=\"Egyenlő tőke\",IF(COUNT($AK$7:AK143)>$D$15,\"\",-$AK$5/$D$15),0),\"\"))","v":0},0,0,{"$f":"IF(torlesztes=\"Egyedi\",-SUMIFS(U$7:U$210,T$7:T$210,\">\"&AJ142,T$7:T$210,\"<=\"&AJ143),IFERROR(IF(torlesztes=\"Egyenlő tőke\",IF(COUNT($AN$7:AN143)>$D$15,\"\",-$AK$5/$D$15),0),\"\"))","v":0},0,null,0,"","",null,null,0,0,0,0,0,0,"",0,0,"",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"","",""]
[null,null,null,null,null,null,null,null,null,true,null,null,null,"",0,0,0,null,null,null,null,"","","","","","00:00:00",0,0,0,0,"",null,138,"","",0,{"$f":"IF(torlesztes=\"Egyedi\",-SUMIFS(U$7:U$210,T$7:T$210,\">\"&AJ143,T$7:T$210,\"<=\"&AJ144),IFERROR(IF(torlesztes=\"Egyenlő tőke\",IF(COUNT($AK$7:AK144)>$D$15,\"\",-$AK$5/$D$15),0),\"\"))","v":0},0,0,{"$f":"IF(torlesztes=\"Egyedi\",-SUMIFS(U$7:U$210,T$7:T$210,\">\"&AJ143,T$7:T$210,\"<=\"&AJ144),IFERROR(IF(torlesztes=\"Egyenlő tőke\",IF(COUNT($AN$7:AN144)>$D$15,\"\",-$AK$5/$D$15),0),\"\"))","v":0},0,null,0,"","",null,null,0,0,0,0,0,0,"",0,0,"",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"","",""]
[null,null,null,null,null,null,null,null,null,true,null,null,null,"",0,0,0,null,null,null,null,"","","","","","00:00:00",0,0,0,0,"",null,139,"","",0,{"$f":"IF(torlesztes=\"Egyedi\",-SUMIFS(U$7:U$210,T$7:T$210,\">\"&AJ144,T$7:T$210,\"<=\"&AJ145),IFERROR(IF(torlesztes=\"Egyenlő tőke\",IF(COUNT($AK$7:AK145)>$D$15,\"\",-$AK$5/$D$15),0),\"\"))","v":0},0,0,{"$f":"IF(torlesztes=\"Egyedi\",-SUMIFS(U$7:U$210,T$7:T$210,\">\"&AJ144,T$7:T$210,\"<=\"&AJ145),IFERROR(IF(torlesztes=\"Egyenlő tőke\",IF(COUNT($AN$7:AN145)>$D$15,\"\",-$AK$5/$D$15),0),\"\"))","v":0},0,null,0,"","",null,null,0,0,0,0,0,0,"",0,0,"",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"","",""]
[null,null,null,null,null,null,null,null,null,true,null,null,null,"",0,0,0,null,null,null,null,"","","","","","00:00:00",0,0,0,0,"",null,140,"","",0,{"$f":"IF(torlesztes=\"Egyedi\",-SUMIFS(U$7:U$210,T$7:T$210,\">\"&AJ145,T$7:T$210,\"<=\"&AJ146),IFERROR(IF(torlesztes=\"Egyenlő tőke\",IF(COUNT($AK$7:AK146)>$D$15,\"\",-$AK$5/$D$15),0),\"\"))","v":0},0,0,{"$f":"IF(torlesztes=\"Egyedi\",-SUMIFS(U$7:U$210,T$7:T$210,\">\"&AJ145,T$7:T$210,\"<=\"&AJ146),IFERROR(IF(torlesztes=\"Egyenlő tőke\",IF(COUNT($AN$7:AN146)>$D$15,\"\",-$AK$5/$D$15),0),\"\"))","v":0},0,null,0,"","",null,null,0,0,0,0,0,0,"",0,0,"",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"","",""]
[null,null,null,null,null,null,null,null,null,true,null,null,null,"",0,0,0,null,null,null,null,"","","","","","00:00:00",0,0,0,0,"",null,141,"","",0,{"$f":"IF(torlesztes=\"Egyedi\",-SUMIFS(U$7:U$210,T$7:T$210,\">\"&AJ146,T$7:T$210,\"<=\"&AJ147),IFERROR(IF(torlesztes=\"Egyenlő tőke\",IF(COUNT($AK$7:AK147)>$D$15,\"\",-$AK$5/$D$15),0),\"\"))","v":0},0,0,{"$f":"IF(torlesztes=\"Egyedi\",-SUMIFS(U$7:U$210,T$7:T$210,\">\"&AJ146,T$7:T$210,\"<=\"&AJ147),IFERROR(IF(torlesztes=\"Egyenlő tőke\",IF(COUNT($AN$7:AN147)>$D$15,\"\",-$AK$5/$D$15),0),\"\"))","v":0},0,null,0,"","",null,null,0,0,0,0,0,0,"",0,0,"",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"","",""]
[null,null,null,null,null,null,null,null,null,true,null,null,null,"",0,0,0,null,null,null,null,"","","","","","00:00:00",0,0,0,0,"",null,142,"","",0,{"$f":"IF(torlesztes=\"Egyedi\",-SUMIFS(U$7:U$210,T$7:T$210,\">\"&AJ147,T$7:T$210,\"<=\"&AJ148),IFERROR(IF(torlesztes=\"Egyenlő tőke\",IF(COUNT($AK$7:AK148)>$D$15,\"\",-$AK$5/$D$15),0),\"\"))","v":0},0,0,{"$f":"IF(torlesztes=\"Egyedi\",-SUMIFS(U$7:U$210,T$7:T$210,\">\"&AJ147,T$7:T$210,\"<=\"&AJ148),IFERROR(IF(torlesztes=\"Egyenlő tőke\",IF(COUNT($AN$7:AN148)>$D$15,\"\",-$AK$5/$D$15),0),\"\"))","v":0},0,null,0,"","",null,null,0,0,0,0,0,0,"",0,0,"",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"","",""]
[null,null,null,null,null,null,null,null,null,true,null,null,null,"",0,0,0,null,null,null,null,"","","","","","00:00:00",0,0,0,0,"",null,143,"","",0,{"$f":"IF(torlesztes=\"Egyedi\",-SUMIFS(U$7:U$210,T$7:T$210,\">\"&AJ148,T$7:T$210,\"<=\"&AJ149),IFERROR(IF(torlesztes=\"Egyenlő tőke\",IF(COUNT($AK$7:AK149)>$D$15,\"\",-$AK$5/$D$15),0),\"\"))","v":0},0,0,{"$f":"IF(torlesztes=\"Egyedi\",-SUMIFS(U$7:U$210,T$7:T$210,\">\"&AJ148,T$7:T$210,\"<=\"&AJ149),IFERROR(IF(torlesztes=\"Egyenlő tőke\",IF(COUNT($AN$7:AN149)>$D$15,\"\",-$AK$5/$D$15),0),\"\"))","v":0},0,null,0,"","",null,null,0,0,0,0,0,0,"",0,0,"",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"","",""]
[null,null,null,null,null,null,null,null,null,true,null,null,null,"",0,0,0,null,null,null,null,"","","","","","00:00:00",0,0,0,0,"",null,144,"","",0,{"$f":"IF(torlesztes=\"Egyedi\",-SUMIFS(U$7:U$210,T$7:T$210,\">\"&AJ149,T$7:T$210,\"<=\"&AJ150),IFERROR(IF(torlesztes=\"Egyenlő tőke\",IF(COUNT($AK$7:AK150)>$D$15,\"\",-$AK$5/$D$15),0),\"\"))","v":0},0,0,{"$f":"IF(torlesztes=\"Egyedi\",-SUMIFS(U$7:U$210,T$7:T$210,\">\"&AJ149,T$7:T$210,\"<=\"&AJ150),IFERROR(IF(torlesztes=\"Egyenlő tőke\",IF(COUNT($AN$7:AN150)>$D$15,\"\",-$AK$5/$D$15),0),\"\"))","v":0},0,null,0,"","",null,null,0,0,0,0,0,0,"",0,0,"",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"","",""]
[null,null,null,null,null,null,null,null,null,true,null,null,null,"",0,0,0,null,null,null,null,"","","","","","00:00:00",0,0,0,0,"",null,145,"","",0,{"$f":"IF(torlesztes=\"Egyedi\",-SUMIFS(U$7:U$210,T$7:T$210,\">\"&AJ150,T$7:T$210,\"<=\"&AJ151),IFERROR(IF(torlesztes=\"Egyenlő tőke\",IF(COUNT($AK$7:AK151)>$D$15,\"\",-$AK$5/$D$15),0),\"\"))","v":0},0,0,{"$f":"IF(torlesztes=\"Egyedi\",-SUMIFS(U$7:U$210,T$7:T$210,\">\"&AJ150,T$7:T$210,\"<=\"&AJ151),IFERROR(IF(torlesztes=\"Egyenlő tőke\",IF(COUNT($AN$7:AN151)>$D$15,\"\",-$AK$5/$D$15),0),\"\"))","v":0},0,null,0,"","",null,null,0,0,0,0,0,0,"",0,0,"",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"","",""]
[null,null,null,null,null,null,null,null,null,true,null,null,null,"",0,0,0,null,null,null,null,"","","","","","00:00:00",0,0,0,0,"",null,146,"","",0,{"$f":"IF(torlesztes=\"Egyedi\",-SUMIFS(U$7:U$210,T$7:T$210,\">\"&AJ151,T$7:T$210,\"<=\"&AJ152),IFERROR(IF(torlesztes=\"Egyenlő tőke\",IF(COUNT($AK$7:AK152)>$D$15,\"\",-$AK$5/$D$15),0),\"\"))","v":0},0,0,{"$f":"IF(torlesztes=\"Egyedi\",-SUMIFS(U$7:U$210,T$7:T$210,\">\"&AJ151,T$7:T$210,\"<=\"&AJ152),IFERROR(IF(torlesztes=\"Egyenlő tőke\",IF(COUNT($AN$7:AN152)>$D$15,\"\",-$AK$5/$D$15),0),\"\"))","v":0},0,null,0,"","",null,null,0,0,0,0,0,0,"",0,0,"",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"","",""]
[null,null,null,null,null,null,null,null,null,true,null,null,null,"",0,0,0,null,null,null,null,"","","","","","00:00:00",0,0,0,0,"",null,147,"","",0,{"$f":"IF(torlesztes=\"Egyedi\",-SUMIFS(U$7:U$210,T$7:T$210,\">\"&AJ152,T$7:T$210,\"<=\"&AJ153),IFERROR(IF(torlesztes=\"Egyenlő tőke\",IF(COUNT($AK$7:AK153)>$D$15,\"\",-$AK$5/$D$15),0),\"\"))","v":0},0,0,{"$f":"IF(torlesztes=\"Egyedi\",-SUMIFS(U$7:U$210,T$7:T$210,\">\"&AJ152,T$7:T$210,\"<=\"&AJ153),IFERROR(IF(torlesztes=\"Egyenlő tőke\",IF(COUNT($AN$7:AN153)>$D$15,\"\",-$AK$5/$D$15),0),\"\"))","v":0},0,null,0,"","",null,null,0,0,0,0,0,0,"",0,0,"",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"","",""]
[null,null,null,null,null,null,null,null,null,true,null,null,null,"",0,0,0,null,null,null,null,"","","","","","00:00:00",0,0,0,0,"",null,148,"","",0,{"$f":"IF(torlesztes=\"Egyedi\",-SUMIFS(U$7:U$210,T$7:T$210,\">\"&AJ153,T$7:T$210,\"<=\"&AJ154),IFERROR(IF(torlesztes=\"Egyenlő tőke\",IF(COUNT($AK$7:AK154)>$D$15,\"\",-$AK$5/$D$15),0),\"\"))","v":0},0,0,{"$f":"IF(torlesztes=\"Egyedi\",-SUMIFS(U$7:U$210,T$7:T$210,\">\"&AJ153,T$7:T$210,\"<=\"&AJ154),IFERROR(IF(torlesztes=\"Egyenlő tőke\",IF(COUNT($AN$7:AN154)>$D$15,\"\",-$AK$5/$D$15),0),\"\"))","v":0},0,null,0,"","",null,null,0,0,0,0,0,0,"",0,0,"",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"","",""]
[null,null,null,null,null,null,null,null,null,true,null,null,null,"",0,0,0,null,null,null,null,"","","","","","00:00:00",0,0,0,0,"",null,149,"","",0,{"$f":"IF(torlesztes=\"Egyedi\",-SUMIFS(U$7:U$210,T$7:T$210,\">\"&AJ154,T$7:T$210,\"<=\"&AJ155),IFERROR(IF(torlesztes=\"Egyenlő tőke\",IF(COUNT($AK$7:AK155)>$D$15,\"\",-$AK$5/$D$15),0),\"\"))","v":0},0,0,{"$f":"IF(torlesztes=\"Egyedi\",-SUMIFS(U$7:U$210,T$7:T$210,\">\"&AJ154,T$7:T$210,\"<=\"&AJ155),IFERROR(IF(torlesztes=\"Egyenlő tőke\",IF(COUNT($AN$7:AN155)>$D$15,\"\",-$AK$5/$D$15),0),\"\"))","v":0},0,null,0,"","",null,null,0,0,0,0,0,0,"",0,0,"",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"","",""]
[null,null,null,null,null,null,null,null,null,true,null,null,null,"",0,0,0,null,null,null,null,"","","","","","00:00:00",0,0,0,0,"",null,150,"","",0,{"$f":"IF(torlesztes=\"Egyedi\",-SUMIFS(U$7:U$210,T$7:T$210,\">\"&AJ155,T$7:T$210,\"<=\"&AJ156),IFERROR(IF(torlesztes=\"Egyenlő tőke\",IF(COUNT($AK$7:AK156)>$D$15,\"\",-$AK$5/$D$15),0),\"\"))","v":0},0,0,{"$f":"IF(torlesztes=\"Egyedi\",-SUMIFS(U$7:U$210,T$7:T$210,\">\"&AJ155,T$7:T$210,\"<=\"&AJ156),IFERROR(IF(torlesztes=\"Egyenlő tőke\",IF(COUNT($AN$7:AN156)>$D$15,\"\",-$AK$5/$D$15),0),\"\"))","v":0},0,null,0,"","",null,null,0,0,0,0,0,0,"",0,0,"",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"","",""]
[null,null,null,null,null,null,null,null,null,true,null,null,null,"",0,0,0,null,null,null,null,"","","","","","00:00:00",0,0,0,0,"",null,151,"","",0,{"$f":"IF(torlesztes=\"Egyedi\",-SUMIFS(U$7:U$210,T$7:T$210,\">\"&AJ156,T$7:T$210,\"<=\"&AJ157),IFERROR(IF(torlesztes=\"Egyenlő tőke\",IF(COUNT($AK$7:AK157)>$D$15,\"\",-$AK$5/$D$15),0),\"\"))","v":0},0,0,{"$f":"IF(torlesztes=\"Egyedi\",-SUMIFS(U$7:U$210,T$7:T$210,\">\"&AJ156,T$7:T$210,\"<=\"&AJ157),IFERROR(IF(torlesztes=\"Egyenlő tőke\",IF(COUNT($AN$7:AN157)>$D$15,\"\",-$AK$5/$D$15),0),\"\"))","v":0},0,null,0,"","",null,null,0,0,0,0,0,0,"",0,0,"",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"","",""]
[null,null,null,null,null,null,null,null,null,true,null,null,null,"",0,0,0,null,null,null,null,"","","","","","00:00:00",0,0,0,0,"",null,152,"","",0,{"$f":"IF(torlesztes=\"Egyedi\",-SUMIFS(U$7:U$210,T$7:T$210,\">\"&AJ157,T$7:T$210,\"<=\"&AJ158),IFERROR(IF(torlesztes=\"Egyenlő tőke\",IF(COUNT($AK$7:AK158)>$D$15,\"\",-$AK$5/$D$15),0),\"\"))","v":0},0,0,{"$f":"IF(torlesztes=\"Egyedi\",-SUMIFS(U$7:U$210,T$7:T$210,\">\"&AJ157,T$7:T$210,\"<=\"&AJ158),IFERROR(IF(torlesztes=\"Egyenlő tőke\",IF(COUNT($AN$7:AN158)>$D$15,\"\",-$AK$5/$D$15),0),\"\"))","v":0},0,null,0,"","",null,null,0,0,0,0,0,0,"",0,0,"",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"","",""]
[null,null,null,null,null,null,null,null,null,true,null,null,null,"",0,0,0,null,null,null,null,"","","","","","00:00:00",0,0,0,0,"",null,153,"","",0,{"$f":"IF(torlesztes=\"Egyedi\",-SUMIFS(U$7:U$210,T$7:T$210,\">\"&AJ158,T$7:T$210,\"<=\"&AJ159),IFERROR(IF(torlesztes=\"Egyenlő tőke\",IF(COUNT($AK$7:AK159)>$D$15,\"\",-$AK$5/$D$15),0),\"\"))","v":0},0,0,{"$f":"IF(torlesztes=\"Egyedi\",-SUMIFS(U$7:U$210,T$7:T$210,\">\"&AJ158,T$7:T$210,\"<=\"&AJ159),IFERROR(IF(torlesztes=\"Egyenlő tőke\",IF(COUNT($AN$7:AN159)>$D$15,\"\",-$AK$5/$D$15),0),\"\"))","v":0},0,null,0,"","",null,null,0,0,0,0,0,0,"",0,0,"",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"","",""]
[null,null,null,null,null,null,null,null,null,true,null,null,null,"",0,0,0,null,null,null,null,"","","","","","00:00:00",0,0,0,0,"",null,154,"","",0,{"$f":"IF(torlesztes=\"Egyedi\",-SUMIFS(U$7:U$210,T$7:T$210,\">\"&AJ159,T$7:T$210,\"<=\"&AJ160),IFERROR(IF(torlesztes=\"Egyenlő tőke\",IF(COUNT($AK$7:AK160)>$D$15,\"\",-$AK$5/$D$15),0),\"\"))","v":0},0,0,{"$f":"IF(torlesztes=\"Egyedi\",-SUMIFS(U$7:U$210,T$7:T$210,\">\"&AJ159,T$7:T$210,\"<=\"&AJ160),IFERROR(IF(torlesztes=\"Egyenlő tőke\",IF(COUNT($AN$7:AN160)>$D$15,\"\",-$AK$5/$D$15),0),\"\"))","v":0},0,null,0,"","",null,null,0,0,0,0,0,0,"",0,0,"",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"","",""]
[null,null,null,null,null,null,null,null,null,true,null,null,null,"",0,0,0,null,null,null,null,"","","","","","00:00:00",0,0,0,0,"",null,155,"","",0,{"$f":"IF(torlesztes=\"Egyedi\",-SUMIFS(U$7:U$210,T$7:T$210,\">\"&AJ160,T$7:T$210,\"<=\"&AJ161),IFERROR(IF(torlesztes=\"Egyenlő tőke\",IF(COUNT($AK$7:AK161)>$D$15,\"\",-$AK$5/$D$15),0),\"\"))","v":0},0,0,{"$f":"IF(torlesztes=\"Egyedi\",-SUMIFS(U$7:U$210,T$7:T$210,\">\"&AJ160,T$7:T$210,\"<=\"&AJ161),IFERROR(IF(torlesztes=\"Egyenlő tőke\",IF(COUNT($AN$7:AN161)>$D$15,\"\",-$AK$5/$D$15),0),\"\"))","v":0},0,null,0,"","",null,null,0,0,0,0,0,0,"",0,0,"",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"","",""]
[null,null,null,null,null,null,null,null,null,true,null,null,null,"",0,0,0,null,null,null,null,"","","","","","00:00:00",0,0,0,0,"",null,156,"","",0,{"$f":"IF(torlesztes=\"Egyedi\",-SUMIFS(U$7:U$210,T$7:T$210,\">\"&AJ161,T$7:T$210,\"<=\"&AJ162),IFERROR(IF(torlesztes=\"Egyenlő tőke\",IF(COUNT($AK$7:AK162)>$D$15,\"\",-$AK$5/$D$15),0),\"\"))","v":0},0,0,{"$f":"IF(torlesztes=\"Egyedi\",-SUMIFS(U$7:U$210,T$7:T$210,\">\"&AJ161,T$7:T$210,\"<=\"&AJ162),IFERROR(IF(torlesztes=\"Egyenlő tőke\",IF(COUNT($AN$7:AN162)>$D$15,\"\",-$AK$5/$D$15),0),\"\"))","v":0},0,null,0,"","",null,null,0,0,0,0,0,0,"",0,0,"",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"","",""]
[null,null,null,null,null,null,null,null,null,true,null,null,null,"",0,0,0,null,null,null,null,"","","","","","00:00:00",0,0,0,0,"",null,157,"","",0,{"$f":"IF(torlesztes=\"Egyedi\",-SUMIFS(U$7:U$210,T$7:T$210,\">\"&AJ162,T$7:T$210,\"<=\"&AJ163),IFERROR(IF(torlesztes=\"Egyenlő tőke\",IF(COUNT($AK$7:AK163)>$D$15,\"\",-$AK$5/$D$15),0),\"\"))","v":0},0,0,{"$f":"IF(torlesztes=\"Egyedi\",-SUMIFS(U$7:U$210,T$7:T$210,\">\"&AJ162,T$7:T$210,\"<=\"&AJ163),IFERROR(IF(torlesztes=\"Egyenlő tőke\",IF(COUNT($AN$7:AN163)>$D$15,\"\",-$AK$5/$D$15),0),\"\"))","v":0},0,null,0,"","",null,null,0,0,0,0,0,0,"",0,0,"",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"","",""]
[null,null,null,null,null,null,null,null,null,true,null,null,null,"",0,0,0,null,null,null,null,"","","","","","00:00:00",0,0,0,0,"",null,158,"","",0,{"$f":"IF(torlesztes=\"Egyedi\",-SUMIFS(U$7:U$210,T$7:T$210,\">\"&AJ163,T$7:T$210,\"<=\"&AJ164),IFERROR(IF(torlesztes=\"Egyenlő tőke\",IF(COUNT($AK$7:AK164)>$D$15,\"\",-$AK$5/$D$15),0),\"\"))","v":0},0,0,{"$f":"IF(torlesztes=\"Egyedi\",-SUMIFS(U$7:U$210,T$7:T$210,\">\"&AJ163,T$7:T$210,\"<=\"&AJ164),IFERROR(IF(torlesztes=\"Egyenlő tőke\",IF(COUNT($AN$7:AN164)>$D$15,\"\",-$AK$5/$D$15),0),\"\"))","v":0},0,null,0,"","",null,null,0,0,0,0,0,0,"",0,0,"",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"","",""]
[null,null,null,null,null,null,null,null,null,true,null,null,null,"",0,0,0,null,null,null,null,"","","","","","00:00:00",0,0,0,0,"",null,159,"","",0,{"$f":"IF(torlesztes=\"Egyedi\",-SUMIFS(U$7:U$210,T$7:T$210,\">\"&AJ164,T$7:T$210,\"<=\"&AJ165),IFERROR(IF(torlesztes=\"Egyenlő tőke\",IF(COUNT($AK$7:AK165)>$D$15,\"\",-$AK$5/$D$15),0),\"\"))","v":0},0,0,{"$f":"IF(torlesztes=\"Egyedi\",-SUMIFS(U$7:U$210,T$7:T$210,\">\"&AJ164,T$7:T$210,\"<=\"&AJ165),IFERROR(IF(torlesztes=\"Egyenlő tőke\",IF(COUNT($AN$7:AN165)>$D$15,\"\",-$AK$5/$D$15),0),\"\"))","v":0},0,null,0,"","",null,null,0,0,0,0,0,0,"",0,0,"",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"","",""]
[null,null,null,null,null,null,null,null,null,true,null,null,null,"",0,0,0,null,null,null,null,"","","","","","00:00:00",0,0,0,0,"",null,160,"","",0,{"$f":"IF(torlesztes=\"Egyedi\",-SUMIFS(U$7:U$210,T$7:T$210,\">\"&AJ165,T$7:T$210,\"<=\"&AJ166),IFERROR(IF(torlesztes=\"Egyenlő tőke\",IF(COUNT($AK$7:AK166)>$D$15,\"\",-$AK$5/$D$15),0),\"\"))","v":0},0,0,{"$f":"IF(torlesztes=\"Egyedi\",-SUMIFS(U$7:U$210,T$7:T$210,\">\"&AJ165,T$7:T$210,\"<=\"&AJ166),IFERROR(IF(torlesztes=\"Egyenlő tőke\",IF(COUNT($AN$7:AN166)>$D$15,\"\",-$AK$5/$D$15),0),\"\"))","v":0},0,null,0,"","",null,null,0,0,0,0,0,0,"",0,0,"",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"","",""]
[null,null,null,null,null,null,null,null,null,true,null,null,null,"",0,0,0,null,null,null,null,"","","","","","00:00:00",0,0,0,0,"",null,161,"","",0,{"$f":"IF(torlesztes=\"Egyedi\",-SUMIFS(U$7:U$210,T$7:T$210,\">\"&AJ166,T$7:T$210,\"<=\"&AJ167),IFERROR(IF(torlesztes=\"Egyenlő tőke\",IF(COUNT($AK$7:AK167)>$D$15,\"\",-$AK$5/$D$15),0),\"\"))","v":0},0,0,{"$f":"IF(torlesztes=\"Egyedi\",-SUMIFS(U$7:U$210,T$7:T$210,\">\"&AJ166,T$7:T$210,\"<=\"&AJ167),IFERROR(IF(torlesztes=\"Egyenlő tőke\",IF(COUNT($AN$7:AN167)>$D$15,\"\",-$AK$5/$D$15),0),\"\"))","v":0},0,null,0,"","",null,null,0,0,0,0,0,0,"",0,0,"",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"","",""]
[null,null,null,null,null,null,null,null,null,true,null,null,null,"",0,0,0,null,null,null,null,"","","","","","00:00:00",0,0,0,0,"",null,162,"","",0,{"$f":"IF(torlesztes=\"Egyedi\",-SUMIFS(U$7:U$210,T$7:T$210,\">\"&AJ167,T$7:T$210,\"<=\"&AJ168),IFERROR(IF(torlesztes=\"Egyenlő tőke\",IF(COUNT($AK$7:AK168)>$D$15,\"\",-$AK$5/$D$15),0),\"\"))","v":0},0,0,{"$f":"IF(torlesztes=\"Egyedi\",-SUMIFS(U$7:U$210,T$7:T$210,\">\"&AJ167,T$7:T$210,\"<=\"&AJ168),IFERROR(IF(torlesztes=\"Egyenlő tőke\",IF(COUNT($AN$7:AN168)>$D$15,\"\",-$AK$5/$D$15),0),\"\"))","v":0},0,null,0,"","",null,null,0,0,0,0,0,0,"",0,0,"",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"","",""]
[null,null,null,null,null,null,null,null,null,true,null,null,null,"",0,0,0,null,null,null,null,"","","","","","00:00:00",0,0,0,0,"",null,163,"","",0,{"$f":"IF(torlesztes=\"Egyedi\",-SUMIFS(U$7:U$210,T$7:T$210,\">\"&AJ168,T$7:T$210,\"<=\"&AJ169),IFERROR(IF(torlesztes=\"Egyenlő tőke\",IF(COUNT($AK$7:AK169)>$D$15,\"\",-$AK$5/$D$15),0),\"\"))","v":0},0,0,{"$f":"IF(torlesztes=\"Egyedi\",-SUMIFS(U$7:U$210,T$7:T$210,\">\"&AJ168,T$7:T$210,\"<=\"&AJ169),IFERROR(IF(torlesztes=\"Egyenlő tőke\",IF(COUNT($AN$7:AN169)>$D$15,\"\",-$AK$5/$D$15),0),\"\"))","v":0},0,null,0,"","",null,null,0,0,0,0,0,0,"",0,0,"",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"","",""]
[null,null,null,null,null,null,null,null,null,true,null,null,null,"",0,0,0,null,null,null,null,"","","","","","00:00:00",0,0,0,0,"",null,164,"","",0,{"$f":"IF(torlesztes=\"Egyedi\",-SUMIFS(U$7:U$210,T$7:T$210,\">\"&AJ169,T$7:T$210,\"<=\"&AJ170),IFERROR(IF(torlesztes=\"Egyenlő tőke\",IF(COUNT($AK$7:AK170)>$D$15,\"\",-$AK$5/$D$15),0),\"\"))","v":0},0,0,{"$f":"IF(torlesztes=\"Egyedi\",-SUMIFS(U$7:U$210,T$7:T$210,\">\"&AJ169,T$7:T$210,\"<=\"&AJ170),IFERROR(IF(torlesztes=\"Egyenlő tőke\",IF(COUNT($AN$7:AN170)>$D$15,\"\",-$AK$5/$D$15),0),\"\"))","v":0},0,null,0,"","",null,null,0,0,0,0,0,0,"",0,0,"",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"","",""]
[null,null,null,null,null,null,null,null,null,true,null,null,null,"",0,0,0,null,null,null,null,"","","","","","00:00:00",0,0,0,0,"",null,165,"","",0,{"$f":"IF(torlesztes=\"Egyedi\",-SUMIFS(U$7:U$210,T$7:T$210,\">\"&AJ170,T$7:T$210,\"<=\"&AJ171),IFERROR(IF(torlesztes=\"Egyenlő tőke\",IF(COUNT($AK$7:AK171)>$D$15,\"\",-$AK$5/$D$15),0),\"\"))","v":0},0,0,{"$f":"IF(torlesztes=\"Egyedi\",-SUMIFS(U$7:U$210,T$7:T$210,\">\"&AJ170,T$7:T$210,\"<=\"&AJ171),IFERROR(IF(torlesztes=\"Egyenlő tőke\",IF(COUNT($AN$7:AN171)>$D$15,\"\",-$AK$5/$D$15),0),\"\"))","v":0},0,null,0,"",{"$f":"IFERROR(AJ171-AJ170,\"\")","v":""},null,null,0,0,0,0,0,0,"",0,0,"",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"","",""]
[null,null,null,null,null,null,null,null,null,true,null,null,null,"",0,0,0,null,null,null,null,"","","","","","00:00:00",0,0,0,0,"",null,166,"","",0,{"$f":"IF(torlesztes=\"Egyedi\",-SUMIFS(U$7:U$210,T$7:T$210,\">\"&AJ171,T$7:T$210,\"<=\"&AJ172),IFERROR(IF(torlesztes=\"Egyenlő tőke\",IF(COUNT($AK$7:AK172)>$D$15,\"\",-$AK$5/$D$15),0),\"\"))","v":0},0,0,{"$f":"IF(torlesztes=\"Egyedi\",-SUMIFS(U$7:U$210,T$7:T$210,\">\"&AJ171,T$7:T$210,\"<=\"&AJ172),IFERROR(IF(torlesztes=\"Egyenlő tőke\",IF(COUNT($AN$7:AN172)>$D$15,\"\",-$AK$5/$D$15),0),\"\"))","v":0},0,null,0,"","",null,null,0,0,0,0,0,0,"",0,0,"",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"","",""]
[null,null,null,null,null,null,null,null,null,true,null,null,null,{"$f":"IF(ISBLANK(L172),\"\",L172)","v":""},{"$f":"IF(ISBLANK(L172),0,M172+O172)","v":0},0,0,null,null,null,null,"","","","","","00:00:00",0,0,0,0,"",null,167,"","",0,{"$f":"IF(torlesztes=\"Egyedi\",-SUMIFS(U$7:U$210,T$7:T$210,\">\"&AJ172,T$7:T$210,\"<=\"&AJ173),IFERROR(IF(torlesztes=\"Egyenlő tőke\",IF(COUNT($AK$7:AK173)>$D$15,\"\",-$AK$5/$D$15),0),\"\"))","v":0},0,0,{"$f":"IF(torlesztes=\"Egyedi\",-SUMIFS(U$7:U$210,T$7:T$210,\">\"&AJ172,T$7:T$210,\"<=\"&AJ173),IFERROR(IF(torlesztes=\"Egyenlő tőke\",IF(COUNT($AN$7:AN173)>$D$15,\"\",-$AK$5/$D$15),0),\"\"))","v":0},0,null,0,"","",null,null,0,0,0,0,0,0,"",0,0,"",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"","",""]
[null,null,null,null,null,null,null,null,null,true,null,null,null,"",0,0,0,null,null,null,null,"","","","","","00:00:00",0,0,0,0,"",null,168,"","",0,{"$f":"IF(torlesztes=\"Egyedi\",-SUMIFS(U$7:U$210,T$7:T$210,\">\"&AJ173,T$7:T$210,\"<=\"&AJ174),IFERROR(IF(torlesztes=\"Egyenlő tőke\",IF(COUNT($AK$7:AK174)>$D$15,\"\",-$AK$5/$D$15),0),\"\"))","v":0},0,0,{"$f":"IF(torlesztes=\"Egyedi\",-SUMIFS(U$7:U$210,T$7:T$210,\">\"&AJ173,T$7:T$210,\"<=\"&AJ174),IFERROR(IF(torlesztes=\"Egyenlő tőke\",IF(COUNT($AN$7:AN174)>$D$15,\"\",-$AK$5/$D$15),0),\"\"))","v":0},0,null,0,"","",null,null,0,0,0,0,0,0,"",0,0,"",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"","",""]
[null,null,null,null,null,null,null,null,null,true,null,null,null,"",0,0,0,null,null,null,null,"","","","","","00:00:00",0,0,0,0,"",null,169,"","",0,{"$f":"IF(torlesztes=\"Egyedi\",-SUMIFS(U$7:U$210,T$7:T$210,\">\"&AJ174,T$7:T$210,\"<=\"&AJ175),IFERROR(IF(torlesztes=\"Egyenlő tőke\",IF(COUNT($AK$7:AK175)>$D$15,\"\",-$AK$5/$D$15),0),\"\"))","v":0},0,0,{"$f":"IF(torlesztes=\"Egyedi\",-SUMIFS(U$7:U$210,T$7:T$210,\">\"&AJ174,T$7:T$210,\"<=\"&AJ175),IFERROR(IF(torlesztes=\"Egyenlő tőke\",IF(COUNT($AN$7:AN175)>$D$15,\"\",-$AK$5/$D$15),0),\"\"))","v":0},0,null,0,"","",null,null,0,0,0,0,0,0,"",0,0,"",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"","",""]
[null,null,null,null,null,null,null,null,null,true,null,null,null,"",0,0,0,null,null,null,null,"","","","","","00:00:00",0,0,0,0,"",null,170,"","",0,{"$f":"IF(torlesztes=\"Egyedi\",-SUMIFS(U$7:U$210,T$7:T$210,\">\"&AJ175,T$7:T$210,\"<=\"&AJ176),IFERROR(IF(torlesztes=\"Egyenlő tőke\",IF(COUNT($AK$7:AK176)>$D$15,\"\",-$AK$5/$D$15),0),\"\"))","v":0},0,0,{"$f":"IF(torlesztes=\"Egyedi\",-SUMIFS(U$7:U$210,T$7:T$210,\">\"&AJ175,T$7:T$210,\"<=\"&AJ176),IFERROR(IF(torlesztes=\"Egyenlő tőke\",IF(COUNT($AN$7:AN176)>$D$15,\"\",-$AK$5/$D$15),0),\"\"))","v":0},0,null,0,"","",null,null,0,0,0,0,0,0,"",0,0,"",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"","",""]
[null,null,null,null,null,null,null,null,null,true,null,null,null,"",0,0,0,null,null,null,null,"","","","","","00:00:00",0,0,0,0,"",null,171,"","",0,{"$f":"IF(torlesztes=\"Egyedi\",-SUMIFS(U$7:U$210,T$7:T$210,\">\"&AJ176,T$7:T$210,\"<=\"&AJ177),IFERROR(IF(torlesztes=\"Egyenlő tőke\",IF(COUNT($AK$7:AK177)>$D$15,\"\",-$AK$5/$D$15),0),\"\"))","v":0},0,0,{"$f":"IF(torlesztes=\"Egyedi\",-SUMIFS(U$7:U$210,T$7:T$210,\">\"&AJ176,T$7:T$210,\"<=\"&AJ177),IFERROR(IF(torlesztes=\"Egyenlő tőke\",IF(COUNT($AN$7:AN177)>$D$15,\"\",-$AK$5/$D$15),0),\"\"))","v":0},0,null,0,"","",null,null,0,0,0,0,0,0,"",0,0,"",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"","",""]
[null,null,null,null,null,null,null,null,null,true,null,null,null,"",0,0,0,null,null,null,null,"","","","","","00:00:00",0,0,0,0,"",null,172,"","",0,{"$f":"IF(torlesztes=\"Egyedi\",-SUMIFS(U$7:U$210,T$7:T$210,\">\"&AJ177,T$7:T$210,\"<=\"&AJ178),IFERROR(IF(torlesztes=\"Egyenlő tőke\",IF(COUNT($AK$7:AK178)>$D$15,\"\",-$AK$5/$D$15),0),\"\"))","v":0},0,0,{"$f":"IF(torlesztes=\"Egyedi\",-SUMIFS(U$7:U$210,T$7:T$210,\">\"&AJ177,T$7:T$210,\"<=\"&AJ178),IFERROR(IF(torlesztes=\"Egyenlő tőke\",IF(COUNT($AN$7:AN178)>$D$15,\"\",-$AK$5/$D$15),0),\"\"))","v":0},0,null,0,"","",null,null,0,0,0,0,0,0,"",0,0,"",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"","",""]
[null,null,null,null,null,null,null,null,null,true,null,null,null,"",0,0,0,null,null,null,null,"","","","","","00:00:00",0,0,0,0,"",null,173,"","",0,{"$f":"IF(torlesztes=\"Egyedi\",-SUMIFS(U$7:U$210,T$7:T$210,\">\"&AJ178,T$7:T$210,\"<=\"&AJ179),IFERROR(IF(torlesztes=\"Egyenlő tőke\",IF(COUNT($AK$7:AK179)>$D$15,\"\",-$AK$5/$D$15),0),\"\"))","v":0},0,0,{"$f":"IF(torlesztes=\"Egyedi\",-SUMIFS(U$7:U$210,T$7:T$210,\">\"&AJ178,T$7:T$210,\"<=\"&AJ179),IFERROR(IF(torlesztes=\"Egyenlő tőke\",IF(COUNT($AN$7:AN179)>$D$15,\"\",-$AK$5/$D$15),0),\"\"))","v":0},0,null,0,"","",null,null,0,0,0,0,0,0,"",0,0,"",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"","",""]
[null,null,null,null,null,null,null,null,null,true,null,null,null,"",0,0,0,null,null,null,null,"","","","","","00:00:00",0,0,0,0,"",null,174,"","",0,{"$f":"IF(torlesztes=\"Egyedi\",-SUMIFS(U$7:U$210,T$7:T$210,\">\"&AJ179,T$7:T$210,\"<=\"&AJ180),IFERROR(IF(torlesztes=\"Egyenlő tőke\",IF(COUNT($AK$7:AK180)>$D$15,\"\",-$AK$5/$D$15),0),\"\"))","v":0},0,0,{"$f":"IF(torlesztes=\"Egyedi\",-SUMIFS(U$7:U$210,T$7:T$210,\">\"&AJ179,T$7:T$210,\"<=\"&AJ180),IFERROR(IF(torlesztes=\"Egyenlő tőke\",IF(COUNT($AN$7:AN180)>$D$15,\"\",-$AK$5/$D$15),0),\"\"))","v":0},0,null,0,"","",null,null,0,0,0,0,0,0,"",0,0,"",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"","",""]
[null,null,null,null,null,null,null,null,null,true,null,null,null,"",0,0,0,null,null,null,null,"","","","","","00:00:00",0,0,0,0,"",null,175,"","",0,{"$f":"IF(torlesztes=\"Egyedi\",-SUMIFS(U$7:U$210,T$7:T$210,\">\"&AJ180,T$7:T$210,\"<=\"&AJ181),IFERROR(IF(torlesztes=\"Egyenlő tőke\",IF(COUNT($AK$7:AK181)>$D$15,\"\",-$AK$5/$D$15),0),\"\"))","v":0},0,0,{"$f":"IF(torlesztes=\"Egyedi\",-SUMIFS(U$7:U$210,T$7:T$210,\">\"&AJ180,T$7:T$210,\"<=\"&AJ181),IFERROR(IF(torlesztes=\"Egyenlő tőke\",IF(COUNT($AN$7:AN181)>$D$15,\"\",-$AK$5/$D$15),0),\"\"))","v":0},0,null,0,"","",null,null,0,0,0,0,0,0,"",0,0,"",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"","",""]
[null,null,null,null,null,null,null,null,null,true,null,null,null,"",0,0,0,null,null,null,null,"","","","","","00:00:00",0,0,0,0,"",null,176,"","",0,{"$f":"IF(torlesztes=\"Egyedi\",-SUMIFS(U$7:U$210,T$7:T$210,\">\"&AJ181,T$7:T$210,\"<=\"&AJ182),IFERROR(IF(torlesztes=\"Egyenlő tőke\",IF(COUNT($AK$7:AK182)>$D$15,\"\",-$AK$5/$D$15),0),\"\"))","v":0},0,0,{"$f":"IF(torlesztes=\"Egyedi\",-SUMIFS(U$7:U$210,T$7:T$210,\">\"&AJ181,T$7:T$210,\"<=\"&AJ182),IFERROR(IF(torlesztes=\"Egyenlő tőke\",IF(COUNT($AN$7:AN182)>$D$15,\"\",-$AK$5/$D$15),0),\"\"))","v":0},0,null,0,"","",null,null,0,0,0,0,0,0,"",0,0,"",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"","",""]
[null,null,null,null,null,null,null,null,null,true,null,null,null,"",0,0,0,null,null,null,null,"","","","","","00:00:00",0,0,0,0,"",null,177,"","",0,{"$f":"IF(torlesztes=\"Egyedi\",-SUMIFS(U$7:U$210,T$7:T$210,\">\"&AJ182,T$7:T$210,\"<=\"&AJ183),IFERROR(IF(torlesztes=\"Egyenlő tőke\",IF(COUNT($AK$7:AK183)>$D$15,\"\",-$AK$5/$D$15),0),\"\"))","v":0},0,0,{"$f":"IF(torlesztes=\"Egyedi\",-SUMIFS(U$7:U$210,T$7:T$210,\">\"&AJ182,T$7:T$210,\"<=\"&AJ183),IFERROR(IF(torlesztes=\"Egyenlő tőke\",IF(COUNT($AN$7:AN183)>$D$15,\"\",-$AK$5/$D$15),0),\"\"))","v":0},0,null,0,"","",null,null,0,0,0,0,0,0,"",0,0,"",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"","",""]
[null,null,null,null,null,null,null,null,null,true,null,null,null,"",0,0,0,null,null,null,null,"","","","","","00:00:00",0,0,0,0,"",null,178,"","",0,{"$f":"IF(torlesztes=\"Egyedi\",-SUMIFS(U$7:U$210,T$7:T$210,\">\"&AJ183,T$7:T$210,\"<=\"&AJ184),IFERROR(IF(torlesztes=\"Egyenlő tőke\",IF(COUNT($AK$7:AK184)>$D$15,\"\",-$AK$5/$D$15),0),\"\"))","v":0},0,0,{"$f":"IF(torlesztes=\"Egyedi\",-SUMIFS(U$7:U$210,T$7:T$210,\">\"&AJ183,T$7:T$210,\"<=\"&AJ184),IFERROR(IF(torlesztes=\"Egyenlő tőke\",IF(COUNT($AN$7:AN184)>$D$15,\"\",-$AK$5/$D$15),0),\"\"))","v":0},0,null,0,"","",null,null,0,0,0,0,0,0,"",0,0,"",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"","",""]
[null,null,null,null,null,null,null,null,null,true,null,null,null,"",0,0,0,null,null,null,null,"","","","","","00:00:00",0,0,0,0,"",null,179,"","",0,{"$f":"IF(torlesztes=\"Egyedi\",-SUMIFS(U$7:U$210,T$7:T$210,\">\"&AJ184,T$7:T$210,\"<=\"&AJ185),IFERROR(IF(torlesztes=\"Egyenlő tőke\",IF(COUNT($AK$7:AK185)>$D$15,\"\",-$AK$5/$D$15),0),\"\"))","v":0},0,0,{"$f":"IF(torlesztes=\"Egyedi\",-SUMIFS(U$7:U$210,T$7:T$210,\">\"&AJ184,T$7:T$210,\"<=\"&AJ185),IFERROR(IF(torlesztes=\"Egyenlő tőke\",IF(COUNT($AN$7:AN185)>$D$15,\"\",-$AK$5/$D$15),0),\"\"))","v":0},0,null,0,"","",null,null,0,0,0,0,0,0,"",0,0,"",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"","",""]
[null,null,null,null,null,null,null,null,null,true,null,null,null,"",0,0,0,null,null,null,null,"","","","","","00:00:00",0,0,0,0,"",null,180,{"$f":"IF(COUNT(AJ186)=1,AI185+1,\"\")","v":""},"",0,{"$f":"IF(torlesztes=\"Egyedi\",-SUMIFS(U$7:U$210,T$7:T$210,\">\"&AJ185,T$7:T$210,\"<=\"&AJ186),IFERROR(IF(torlesztes=\"Egyenlő tőke\",IF(COUNT($AK$7:AK186)>$D$15,\"\",-$AK$5/$D$15),0),\"\"))","v":0},0,0,{"$f":"IF(torlesztes=\"Egyedi\",-SUMIFS(U$7:U$210,T$7:T$210,\">\"&AJ185,T$7:T$210,\"<=\"&AJ186),IFERROR(IF(torlesztes=\"Egyenlő tőke\",IF(COUNT($AN$7:AN186)>$D$15,\"\",-$AK$5/$D$15),0),\"\"))","v":0},0,null,0,"","",null,null,0,0,0,0,0,0,"",0,0,"",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"","",""]
[null,null,null,null,null,null,null,null,null,true,null,null,null,"",0,0,0,null,null,null,null,"","","","","","00:00:00",0,0,0,0,"",null,181,{"$f":"IF(COUNT(AJ187)=1,AI186+1,\"\")","v":""},"",0,{"$f":"IF(torlesztes=\"Egyedi\",-SUMIFS(U$7:U$210,T$7:T$210,\">\"&AJ186,T$7:T$210,\"<=\"&AJ187),IFERROR(IF(torlesztes=\"Egyenlő tőke\",IF(COUNT($AK$7:AK187)>$D$15,\"\",-$AK$5/$D$15),0),\"\"))","v":0},0,0,{"$f":"IF(torlesztes=\"Egyedi\",-SUMIFS(U$7:U$210,T$7:T$210,\">\"&AJ186,T$7:T$210,\"<=\"&AJ187),IFERROR(IF(torlesztes=\"Egyenlő tőke\",IF(COUNT($AN$7:AN187)>$D$15,\"\",-$AK$5/$D$15),0),\"\"))","v":0},0,null,0,"","",null,null,0,0,0,0,0,0,"",0,0,"",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"","",""]
[null,null,null,null,null,null,null,null,null,true,null,null,null,"",0,0,0,null,null,null,null,"","","","","","00:00:00",0,0,0,0,"",null,182,{"$f":"IF(COUNT(AJ188)=1,AI187+1,\"\")","v":""},"",0,{"$f":"IF(torlesztes=\"Egyedi\",-SUMIFS(U$7:U$210,T$7:T$210,\">\"&AJ187,T$7:T$210,\"<=\"&AJ188),IFERROR(IF(torlesztes=\"Egyenlő tőke\",IF(COUNT($AK$7:AK188)>$D$15,\"\",-$AK$5/$D$15),0),\"\"))","v":0},0,0,{"$f":"IF(torlesztes=\"Egyedi\",-SUMIFS(U$7:U$210,T$7:T$210,\">\"&AJ187,T$7:T$210,\"<=\"&AJ188),IFERROR(IF(torlesztes=\"Egyenlő tőke\",IF(COUNT($AN$7:AN188)>$D$15,\"\",-$AK$5/$D$15),0),\"\"))","v":0},0,null,0,"","",null,null,0,0,0,0,0,0,"",0,0,"",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"","",""]
[null,null,null,null,null,null,null,null,null,true,null,null,null,"",0,0,0,null,null,null,null,"","","","","","00:00:00",0,0,0,0,"",null,183,"","",0,{"$f":"IF(torlesztes=\"Egyedi\",-SUMIFS(U$7:U$210,T$7:T$210,\">\"&AJ188,T$7:T$210,\"<=\"&AJ189),IFERROR(IF(torlesztes=\"Egyenlő tőke\",IF(COUNT($AK$7:AK189)>$D$15,\"\",-$AK$5/$D$15),0),\"\"))","v":0},0,0,{"$f":"IF(torlesztes=\"Egyedi\",-SUMIFS(U$7:U$210,T$7:T$210,\">\"&AJ188,T$7:T$210,\"<=\"&AJ189),IFERROR(IF(torlesztes=\"Egyenlő tőke\",IF(COUNT($AN$7:AN189)>$D$15,\"\",-$AK$5/$D$15),0),\"\"))","v":0},0,null,0,"","",null,null,0,0,0,0,0,0,"",0,0,"",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"","",""]
[null,null,null,null,null,null,null,null,null,true,null,null,null,"",0,0,0,null,null,null,null,"","","","","","00:00:00",0,0,0,0,"",null,184,"","",0,{"$f":"IF(torlesztes=\"Egyedi\",-SUMIFS(U$7:U$210,T$7:T$210,\">\"&AJ189,T$7:T$210,\"<=\"&AJ190),IFERROR(IF(torlesztes=\"Egyenlő tőke\",IF(COUNT($AK$7:AK190)>$D$15,\"\",-$AK$5/$D$15),0),\"\"))","v":0},0,0,{"$f":"IF(torlesztes=\"Egyedi\",-SUMIFS(U$7:U$210,T$7:T$210,\">\"&AJ189,T$7:T$210,\"<=\"&AJ190),IFERROR(IF(torlesztes=\"Egyenlő tőke\",IF(COUNT($AN$7:AN190)>$D$15,\"\",-$AK$5/$D$15),0),\"\"))","v":0},0,null,0,"","",null,null,0,0,0,0,0,0,"",0,0,"",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"","",""]
[null,null,null,null,null,null,null,null,null,true,null,null,null,"",0,0,0,null,null,null,null,"","","","","","00:00:00",0,0,0,0,"",null,185,"","",0,{"$f":"IF(torlesztes=\"Egyedi\",-SUMIFS(U$7:U$210,T$7:T$210,\">\"&AJ190,T$7:T$210,\"<=\"&AJ191),IFERROR(IF(torlesztes=\"Egyenlő tőke\",IF(COUNT($AK$7:AK191)>$D$15,\"\",-$AK$5/$D$15),0),\"\"))","v":0},0,0,{"$f":"IF(torlesztes=\"Egyedi\",-SUMIFS(U$7:U$210,T$7:T$210,\">\"&AJ190,T$7:T$210,\"<=\"&AJ191),IFERROR(IF(torlesztes=\"Egyenlő tőke\",IF(COUNT($AN$7:AN191)>$D$15,\"\",-$AK$5/$D$15),0),\"\"))","v":0},0,null,0,"","",null,null,0,0,0,0,0,0,"",0,0,"",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"","",""]
[null,null,null,null,null,null,null,null,null,true,null,null,null,"",0,0,0,null,null,null,null,"","","","","","00:00:00",0,0,0,0,"",null,186,"","",0,{"$f":"IF(torlesztes=\"Egyedi\",-SUMIFS(U$7:U$210,T$7:T$210,\">\"&AJ191,T$7:T$210,\"<=\"&AJ192),IFERROR(IF(torlesztes=\"Egyenlő tőke\",IF(COUNT($AK$7:AK192)>$D$15,\"\",-$AK$5/$D$15),0),\"\"))","v":0},0,0,{"$f":"IF(torlesztes=\"Egyedi\",-SUMIFS(U$7:U$210,T$7:T$210,\">\"&AJ191,T$7:T$210,\"<=\"&AJ192),IFERROR(IF(torlesztes=\"Egyenlő tőke\",IF(COUNT($AN$7:AN192)>$D$15,\"\",-$AK$5/$D$15),0),\"\"))","v":0},0,null,0,"","",null,null,0,0,0,0,0,0,"",0,0,"",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"","",""]
[null,null,null,null,null,null,null,null,null,true,null,null,null,"",0,0,0,null,null,null,null,"","","","","","00:00:00",0,0,0,0,"",null,187,"","",0,{"$f":"IF(torlesztes=\"Egyedi\",-SUMIFS(U$7:U$210,T$7:T$210,\">\"&AJ192,T$7:T$210,\"<=\"&AJ193),IFERROR(IF(torlesztes=\"Egyenlő tőke\",IF(COUNT($AK$7:AK193)>$D$15,\"\",-$AK$5/$D$15),0),\"\"))","v":0},0,0,{"$f":"IF(torlesztes=\"Egyedi\",-SUMIFS(U$7:U$210,T$7:T$210,\">\"&AJ192,T$7:T$210,\"<=\"&AJ193),IFERROR(IF(torlesztes=\"Egyenlő tőke\",IF(COUNT($AN$7:AN193)>$D$15,\"\",-$AK$5/$D$15),0),\"\"))","v":0},0,null,0,"","",null,null,0,0,0,0,0,0,"",0,0,"",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"","",""]
[null,null,null,null,null,null,null,null,null,true,null,null,null,"",0,0,0,null,null,null,null,"","","","","","00:00:00",0,0,0,0,"",null,188,"","",0,{"$f":"IF(torlesztes=\"Egyedi\",-SUMIFS(U$7:U$210,T$7:T$210,\">\"&AJ193,T$7:T$210,\"<=\"&AJ194),IFERROR(IF(torlesztes=\"Egyenlő tőke\",IF(COUNT($AK$7:AK194)>$D$15,\"\",-$AK$5/$D$15),0),\"\"))","v":0},0,0,{"$f":"IF(torlesztes=\"Egyedi\",-SUMIFS(U$7:U$210,T$7:T$210,\">\"&AJ193,T$7:T$210,\"<=\"&AJ194),IFERROR(IF(torlesztes=\"Egyenlő tőke\",IF(COUNT($AN$7:AN194)>$D$15,\"\",-$AK$5/$D$15),0),\"\"))","v":0},0,null,0,"","",null,null,0,0,0,0,0,0,"",0,0,"",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"","",""]
[null,null,null,null,null,null,null,null,null,true,null,null,null,"",0,0,0,null,null,null,null,"","","","","","00:00:00",0,0,0,0,"",null,189,"","",0,{"$f":"IF(torlesztes=\"Egyedi\",-SUMIFS(U$7:U$210,T$7:T$210,\">\"&AJ194,T$7:T$210,\"<=\"&AJ195),IFERROR(IF(torlesztes=\"Egyenlő tőke\",IF(COUNT($AK$7:AK195)>$D$15,\"\",-$AK$5/$D$15),0),\"\"))","v":0},0,0,{"$f":"IF(torlesztes=\"Egyedi\",-SUMIFS(U$7:U$210,T$7:T$210,\">\"&AJ194,T$7:T$210,\"<=\"&AJ195),IFERROR(IF(torlesztes=\"Egyenlő tőke\",IF(COUNT($AN$7:AN195)>$D$15,\"\",-$AK$5/$D$15),0),\"\"))","v":0},0,null,0,"","",null,null,0,0,0,0,0,0,"",0,0,"",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"","",""]
[null,null,null,null,null,null,null,null,null,true,null,null,null,"",0,0,0,null,null,null,null,"","","","","","00:00:00",0,0,0,0,"",null,190,"","",0,{"$f":"IF(torlesztes=\"Egyedi\",-SUMIFS(U$7:U$210,T$7:T$210,\">\"&AJ195,T$7:T$210,\"<=\"&AJ196),IFERROR(IF(torlesztes=\"Egyenlő tőke\",IF(COUNT($AK$7:AK196)>$D$15,\"\",-$AK$5/$D$15),0),\"\"))","v":0},0,0,{"$f":"IF(torlesztes=\"Egyedi\",-SUMIFS(U$7:U$210,T$7:T$210,\">\"&AJ195,T$7:T$210,\"<=\"&AJ196),IFERROR(IF(torlesztes=\"Egyenlő tőke\",IF(COUNT($AN$7:AN196)>$D$15,\"\",-$AK$5/$D$15),0),\"\"))","v":0},0,null,0,"","",null,null,0,0,0,0,0,0,"",0,0,"",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"","",""]
[null,null,null,null,null,null,null,null,null,true,null,null,null,"",0,0,0,null,null,null,null,"","","","","","00:00:00",0,0,0,0,"",null,191,"","",0,{"$f":"IF(torlesztes=\"Egyedi\",-SUMIFS(U$7:U$210,T$7:T$210,\">\"&AJ196,T$7:T$210,\"<=\"&AJ197),IFERROR(IF(torlesztes=\"Egyenlő tőke\",IF(COUNT($AK$7:AK197)>$D$15,\"\",-$AK$5/$D$15),0),\"\"))","v":0},0,0,{"$f":"IF(torlesztes=\"Egyedi\",-SUMIFS(U$7:U$210,T$7:T$210,\">\"&AJ196,T$7:T$210,\"<=\"&AJ197),IFERROR(IF(torlesztes=\"Egyenlő tőke\",IF(COUNT($AN$7:AN197)>$D$15,\"\",-$AK$5/$D$15),0),\"\"))","v":0},0,null,0,"","",null,null,0,0,0,0,0,0,"",0,0,"",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"","",""]
[null,null,null,null,null,null,null,null,null,true,null,null,null,"",0,0,0,null,null,null,null,"","","","","","00:00:00",0,0,0,0,"",null,192,"","",0,{"$f":"IF(torlesztes=\"Egyedi\",-SUMIFS(U$7:U$210,T$7:T$210,\">\"&AJ197,T$7:T$210,\"<=\"&AJ198),IFERROR(IF(torlesztes=\"Egyenlő tőke\",IF(COUNT($AK$7:AK198)>$D$15,\"\",-$AK$5/$D$15),0),\"\"))","v":0},0,0,{"$f":"IF(torlesztes=\"Egyedi\",-SUMIFS(U$7:U$210,T$7:T$210,\">\"&AJ197,T$7:T$210,\"<=\"&AJ198),IFERROR(IF(torlesztes=\"Egyenlő tőke\",IF(COUNT($AN$7:AN198)>$D$15,\"\",-$AK$5/$D$15),0),\"\"))","v":0},0,null,0,"","",null,null,0,0,0,0,0,0,"",0,0,"",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"","",""]
[null,null,null,null,null,null,null,null,null,true,null,null,null,"",0,{"$f":"IF(AND(ISBLANK(L198),AH199<>1),0,IFERROR(-O199*piacikamat/365*(IF(ISBLANK(L199),$C$40,L199)-N199),\"\"))","v":0},{"$f":"IF(AND(ISBLANK(L198),AH199<>1),0,IFERROR(IF(IF(ISBLANK(L199),$C$40,L199)<=$D$28,-O199*tenylegeskamat1/365*(IF(ISBLANK(L199),$C$40,L199)-N199),IF(IF(ISBLANK(L199),$C$40,L199)<=$D$29,IF(N199>$D$28,-O199*tenylegeskamat2/365*(IF(ISBLANK(L199),$C$40,L199)-N199),(-O199*tenylegeskamat1/365*($D$28-N199))+(-O199*tenylegeskamat2/365*(IF(ISBLANK(L199),$C$40,L199)-$D$28))),IF(N199>$D$29,-O199*tenylegeskamat3/365*(IF(ISBLANK(L199),$C$40,L199)-N199),IF(N199<=$D$28,(-O199*tenylegeskamat1/365*($D$28-N199))+((-O199*tenylegeskamat2/365*($D$29-$D$28)))+(-O199*tenylegeskamat3/365*(IF(ISBLANK(L199),$C$40,L199)-$D$29)),(-O199*tenylegeskamat2/365*($D$29-N199))+(-O199*tenylegeskamat3/365*(IF(ISBLANK(L199),$C$40,L199)-$D$29)))))),\"\"))","v":0},null,null,null,null,{"$f":"IF(ISNA(MAX(T198,INDEX(AJ$6:AJ$210,MATCH(T199-1,AJ$6:AJ$210,1)))),\"\",MAX(T198,INDEX(AJ$6:AJ$210,MATCH(T199-1,AJ$6:AJ$210,1))))","v":""},{"$f":"IF(ISNA(MIN(IF(OR(ISBLANK(W198),W198=\"\"),INDEX(AK$7:AK$210,MATCH(T199,AJ$7:AJ$210,1)),W198-U198),INDEX(AK$7:AK$210,MATCH(T199,AJ$7:AJ$210,1)))),\"\",MIN(IF(OR(ISBLANK(W198),W198=\"\"),INDEX(AK$7:AK$210,MATCH(T199,AJ$7:AJ$210,1)),W198-U198),INDEX(AK$7:AK$210,MATCH(T199,AJ$7:AJ$210,1))))","v":""},{"$f":"IFERROR(-W199*piacikamat/365*(T199-V199),\"\")","v":""},{"$f":"IFERROR(IF(T199<=$D$28,-W199*tenylegeskamat1/365*(T199-V199),IF(T199<=$D$29,IF(V199>$D$28,-W199*tenylegeskamat2/365*(T199-V199),(-W199*tenylegeskamat1/365*($D$28-V199))+(-W199*tenylegeskamat2/365*(T199-$D$28))),IF(V199>$D$29,-W199*tenylegeskamat3/365*(T199-V199),IF(V199<=$D$28,(-W199*tenylegeskamat1/365*($D$28-V199))+(-W199*tenylegeskamat2/365*($D$29-$D$28))+(-W199*tenylegeskamat3/365*(T199-$D$29)),(-W199*tenylegeskamat2/365*($D$29-V199))+(-W199*tenylegeskamat3/365*(T199-$D$29)))))),\"\")","v":""},{"$f":"IFERROR(T199-V199,\"\")","v":""},{"$f":"MAX(AJ198,IF(ISNA(INDEX(T$7:T$210,MATCH(AJ199,T$7:T$210,1))),0,INDEX(T$7:T$210,MATCH(AJ199,T$7:T$210,1))))","v":"00:00:00"},{"$f":"IF(ISNA(INDEX(U$7:U$210,MATCH(AJ199,T$7:T$210,1))),0,INDEX(U$7:U$210,MATCH(AJ199,T$7:T$210,1)))","v":0},{"$f":"IF(ISNA(INDEX(W$7:W$210,MATCH(AJ199,T$7:T$210,1))),AK199,INDEX(W$7:W$210,MATCH(AJ199,T$7:T$210,1)))","v":0},{"$f":"IFERROR(-(AC199-AB199)*piacikamat/365*(AJ199-AA199),0)","v":0},{"$f":"IFERROR(IF(AJ199<=$D$28,-(AC199-AB199)*tenylegeskamat1/365*(AJ199-AA199),IF(AJ199<=$D$29,IF(AA199>$D$28,-(AC199-AB199)*tenylegeskamat2/365*(AJ199-AA199),(-(AC199-AB199)*tenylegeskamat1/365*($D$28-AA199))+(-(AC199-AB199)*tenylegeskamat2/365*(AJ199-$D$28))),IF(AA199>$D$29,-(AC199-AB199)*tenylegeskamat3/365*(AJ199-AA199),IF(AA199<=$D$28,(-(AC199-AB199)*tenylegeskamat1/365*($D$28-AA199))+(-(AC199-AB199)*tenylegeskamat2/365*($D$29-$D$28))+(-(AC199-AB199)*tenylegeskamat3/365*(AJ199-$D$29)),(-(AC199-AB199)*tenylegeskamat2/365*($D$29-AA199))+(-(AC199-AB199)*tenylegeskamat3/365*(AJ199-$D$29)))))),0)","v":0},{"$f":"IFERROR(AJ199-AA199,\"\")","v":""},null,193,"","",0,{"$f":"IF(torlesztes=\"Egyedi\",-SUMIFS(U$7:U$210,T$7:T$210,\">\"&AJ198,T$7:T$210,\"<=\"&AJ199),IFERROR(IF(torlesztes=\"Egyenlő tőke\",IF(COUNT($AK$7:AK199)>$D$15,\"\",-$AK$5/$D$15),0),\"\"))","v":0},0,0,{"$f":"IF(torlesztes=\"Egyedi\",-SUMIFS(U$7:U$210,T$7:T$210,\">\"&AJ198,T$7:T$210,\"<=\"&AJ199),IFERROR(IF(torlesztes=\"Egyenlő tőke\",IF(COUNT($AN$7:AN199)>$D$15,\"\",-$AK$5/$D$15),0),\"\"))","v":0},0,null,0,"","",null,null,{"$f":"IF(AND(ISBLANK(L198),AH199<>1),0,IFERROR(IF(IF(ISBLANK(L199),$C$40,L199)<=$D$28,-O199*piacikamat/365*(IF(ISBLANK(L199),$C$40,L199)-N199),IF(IF(ISBLANK(L199),$C$40,L199)<=$D$29,IF(N199>$D$28,0,(-O199*piacikamat/365*($D$28-N199))),IF(N199>$D$29,0,IF(N199<=$D$28,(-O199*piacikamat/365*($D$28-N199)),0)))),\"\"))","v":0},{"$f":"IF(AND(ISBLANK(L198),AH199<>1),0,IFERROR(IF(IF(ISBLANK(L199),$C$40,L199)<=$D$28,0,IF(IF(ISBLANK(L199),$C$40,L199)<=$D$29,IF(N199>$D$28,-O199*piacikamat/365*(IF(ISBLANK(L199),$C$40,L199)-N199),(-O199*piacikamat/365*(IF(ISBLANK(L199),$C$40,L199)-$D$28))),IF(N199>$D$29,0,IF(N199<=$D$28,(-O199*piacikamat/365*($D$29-$D$28)),(-O199*piacikamat/365*($D$29-N199)))))),\"\"))","v":0},{"$f":"IF(AND(ISBLANK(L198),AH199<>1),0,IFERROR(IF(IF(ISBLANK(L199),$C$40,L199)<=$D$28,0,IF(IF(ISBLANK(L199),$C$40,L199)<=$D$29,IF(N199>$D$28,0,0),IF(N199>$D$29,-O199*piacikamat/365*(IF(ISBLANK(L199),$C$40,L199)-N199),IF(N199<=$D$28,(-O199*piacikamat/365*(IF(ISBLANK(L199),$C$40,L199)-$D$29)),(-O199*piacikamat/365*(IF(ISBLANK(L199),$C$40,L199)-$D$29)))))),\"\"))","v":0},{"$f":"IF(AND(ISBLANK(L198),AH199<>1),0,IFERROR(IF(IF(ISBLANK(L199),$C$40,L199)<=$D$28,-O199*tenylegeskamat1/365*(IF(ISBLANK(L199),$C$40,L199)-N199),IF(IF(ISBLANK(L199),$C$40,L199)<=$D$29,IF(N199>$D$28,0,(-O199*tenylegeskamat1/365*($D$28-N199))),IF(N199>$D$29,0,IF(N199<=$D$28,(-O199*tenylegeskamat1/365*($D$28-N199)),0)))),\"\"))","v":0},{"$f":"IF(AND(ISBLANK(L198),AH199<>1),0,IFERROR(IF(IF(ISBLANK(L199),$C$40,L199)<=$D$28,0,IF(IF(ISBLANK(L199),$C$40,L199)<=$D$29,IF(N199>$D$28,-O199*tenylegeskamat2/365*(IF(ISBLANK(L199),$C$40,L199)-N199),(-O199*tenylegeskamat2/365*(IF(ISBLANK(L199),$C$40,L199)-$D$28))),IF(N199>$D$29,0,IF(N199<=$D$28,((-O199*tenylegeskamat2/365*($D$29-$D$28))),(-O199*tenylegeskamat2/365*($D$29-N199)))))),\"\"))","v":0},{"$f":"IF(AND(ISBLANK(L198),AH199<>1),0,IFERROR(IF(IF(ISBLANK(L199),$C$40,L199)<=$D$28,0,IF(IF(ISBLANK(L199),$C$40,L199)<=$D$29,IF(N199>$D$28,0,0),IF(N199>$D$29,-O199*tenylegeskamat3/365*(IF(ISBLANK(L199),$C$40,L199)-N199),IF(N199<=$D$28,(-O199*tenylegeskamat3/365*(IF(ISBLANK(L199),$C$40,L199)-$D$29)),(-O199*tenylegeskamat3/365*(IF(ISBLANK(L199),$C$40,L199)-$D$29)))))),\"\"))","v":0},{"$f":"IFERROR(IF(T199<=$D$28,-W199*piacikamat/365*(T199-V199),IF(T199<=$D$29,IF(V199>$D$28,0,(-W199*piacikamat/365*($D$28-V199))),IF(V199>$D$29,0,IF(V199<=$D$28,(-W199*piacikamat/365*($D$28-V199)),0)))),\"\")","v":""},{"$f":"IFERROR(IF(T199<=$D$28,0,IF(T199<=$D$29,IF(V199>$D$28,-W199*piacikamat/365*(T199-V199),(-W199*piacikamat/365*(T199-$D$28))),IF(V199>$D$29,0,IF(V199<=$D$28,(-W199*piacikamat/365*($D$29-$D$28)),(-W199*piacikamat/365*($D$29-V199)))))),\"\")","v":0},{"$f":"IFERROR(IF(T199<=$D$28,0,IF(T199<=$D$29,IF(V199>$D$28,0,0),IF(V199>$D$29,-W199*piacikamat/365*(T199-V199),IF(V199<=$D$28,(-W199*piacikamat/365*(T199-$D$29)),(-W199*piacikamat/365*(T199-$D$29)))))),\"\")","v":0},{"$f":"IFERROR(IF(T199<=$D$28,-W199*tenylegeskamat1/365*(T199-V199),IF(T199<=$D$29,IF(V199>$D$28,0,(-W199*tenylegeskamat1/365*($D$28-V199))),IF(V199>$D$29,0,IF(V199<=$D$28,(-W199*tenylegeskamat1/365*($D$28-V199)),0)))),\"\")","v":""},{"$f":"IFERROR(IF(T199<=$D$28,0,IF(T199<=$D$29,IF(V199>$D$28,-W199*tenylegeskamat2/365*(T199-V199),(-W199*tenylegeskamat2/365*(T199-$D$28))),IF(V199>$D$29,0,IF(V199<=$D$28,(-W199*tenylegeskamat2/365*($D$29-$D$28)),(-W199*tenylegeskamat2/365*($D$29-V199)))))),\"\")","v":0},{"$f":"IFERROR(IF(T199<=$D$28,0,IF(T199<=$D$29,IF(V199>$D$28,0,0),IF(V199>$D$29,-W199*tenylegeskamat3/365*(T199-V199),IF(V199<=$D$28,(-W199*tenylegeskamat3/365*(T199-$D$29)),(-W199*tenylegeskamat3/365*(T199-$D$29)))))),\"\")","v":0},{"$f":"IFERROR(IF(AJ199<=$D$28,-(AC199-AB199)*piacikamat/365*(AJ199-AA199),IF(AJ199<=$D$29,IF(AA199>$D$28,0,(-(AC199-AB199)*piacikamat/365*($D$28-AA199))),IF(AA199>$D$29,0,IF(AA199<=$D$28,(-(AC199-AB199)*piacikamat/365*($D$28-AA199)),0)))),0)","v":0},{"$f":"IFERROR(IF(AJ199<=$D$28,0,IF(AJ199<=$D$29,IF(AA199>$D$28,-(AC199-AB199)*piacikamat/365*(AJ199-AA199),(-(AC199-AB199)*piacikamat/365*(AJ199-$D$28))),IF(AA199>$D$29,0,IF(AA199<=$D$28,(-(AC199-AB199)*piacikamat/365*($D$29-$D$28)),(-(AC199-AB199)*piacikamat/365*($D$29-AA199)))))),0)","v":0},{"$f":"IFERROR(IF(AJ199<=$D$28,0,IF(AJ199<=$D$29,IF(AA199>$D$28,0,0),IF(AA199>$D$29,-(AC199-AB199)*piacikamat/365*(AJ199-AA199),IF(AA199<=$D$28,(-(AC199-AB199)*piacikamat/365*(AJ199-$D$29)),(-(AC199-AB199)*piacikamat/365*(AJ199-$D$29)))))),0)","v":0},{"$f":"IFERROR(IF(AJ199<=$D$28,-(AC199-AB199)*tenylegeskamat1/365*(AJ199-AA199),IF(AJ199<=$D$29,IF(AA199>$D$28,0,(-(AC199-AB199)*tenylegeskamat1/365*($D$28-AA199))),IF(AA199>$D$29,0,IF(AA199<=$D$28,(-(AC199-AB199)*tenylegeskamat1/365*($D$28-AA199)),0)))),0)","v":0},{"$f":"IFERROR(IF(AJ199<=$D$28,0,IF(AJ199<=$D$29,IF(AA199>$D$28,-(AC199-AB199)*tenylegeskamat2/365*(AJ199-AA199),(-(AC199-AB199)*tenylegeskamat2/365*(AJ199-$D$28))),IF(AA199>$D$29,0,IF(AA199<=$D$28,(-(AC199-AB199)*tenylegeskamat2/365*($D$29-$D$28)),(-(AC199-AB199)*tenylegeskamat2/365*($D$29-AA199)))))),0)","v":0},{"$f":"IFERROR(IF(AJ199<=$D$28,0,IF(AJ199<=$D$29,IF(AA199>$D$28,0,0),IF(AA199>$D$29,-(AC199-AB199)*tenylegeskamat3/365*(AJ199-AA199),IF(AA199<=$D$28,(-(AC199-AB199)*tenylegeskamat3/365*(AJ199-$D$29)),(-(AC199-AB199)*tenylegeskamat3/365*(AJ199-$D$29)))))),0)","v":0},0,0,0,0,0,0,0,0,0,"","",""]
[null,null,null,null,null,null,null,null,null,{"$f":"AI200>$D$15","v":true},null,null,null,"",0,0,0,null,null,null,null,"","","","","","00:00:00",0,0,0,0,"",null,194,"",{"$f":"IF(OR(AJ199=$C$41,AJ199=\"\"),\"\",IFERROR(IF(EDATE($C$40,(AH200-1)*12/$D$19)<=$C$41,EDATE($C$40,(AH200-1)*12/$D$19),$C$41),\"\"))","v":""},{"$f":"+IF(COUNT(AK199)<>0,SUM(AK199:AL199)*(1-J200),\"\")","v":0},{"$f":"IF(torlesztes=\"Egyedi\",-SUMIFS(U$7:U$210,T$7:T$210,\">\"&AJ199,T$7:T$210,\"<=\"&AJ200),IFERROR(IF(torlesztes=\"Egyenlő tőke\",IF(COUNT($AK$7:AK200)>$D$15,\"\",-$AK$5/$D$15),0),\"\"))","v":0},{"$f":"IF(torlesztes=\"Egyedi\",SUMIFS(X$7:X$210,T$7:T$210,\">\"&AJ199,T$7:T$210,\"<=\"&AJ200)+AD200,IFERROR(-AK200*piacikamat/365*(AJ200-AJ199),\"\"))","v":0},{"$f":"+IF(COUNT(AN199)<>0,SUM(AN199:AO199)*(1-J200),\"\")","v":0},{"$f":"IF(torlesztes=\"Egyedi\",-SUMIFS(U$7:U$210,T$7:T$210,\">\"&AJ199,T$7:T$210,\"<=\"&AJ200),IFERROR(IF(torlesztes=\"Egyenlő tőke\",IF(COUNT($AN$7:AN200)>$D$15,\"\",-$AK$5/$D$15),0),\"\"))","v":0},{"$f":"IF(torlesztes=\"Egyedi\",SUMIFS(Y$7:Y$210,T$7:T$210,\">\"&AJ199,T$7:T$210,\"<=\"&AJ200)+AE200,IFERROR(IF(AJ200<=$D$28,-AN200*tenylegeskamat1/365*(AJ200-AJ199),IF(AJ200<=$D$29,IF(AJ199>$D$28,-AK200*tenylegeskamat2/365*(AJ200-AJ199),(-AN200*tenylegeskamat1/365*($D$28-AJ199))+(-AN200*tenylegeskamat2/365*(AJ200-$D$28))),IF(AJ199>$D$29,-AK200*tenylegeskamat3/365*(AJ200-AJ199),IF(AJ199<=$D$28,(-AN200*tenylegeskamat1/365*($D$28-AJ199))+(-AN200*tenylegeskamat2/365*($D$29-$D$28))+(-AN200*tenylegeskamat3/365*(AJ200-$D$29)),(-AN200*tenylegeskamat2/365*($D$29-AJ199))+(-AN200*tenylegeskamat3/365*(AJ200-$D$29)))))),\"\"))","v":0},null,{"$f":"IFERROR(MAX((ABS(AM200)-ABS(AP200)),0),\"\")","v":0},{"$f":"IFERROR(AR200/POWER(1+($C$15+1%)/$D$19,AI200-1)/(1+($C$15+1%)/365*($AJ$7-$C$38)),\"\")","v":""},"",null,null,0,0,0,0,0,0,"",0,0,"",0,0,0,0,0,0,0,0,{"$f":"IF(torlesztes=\"Egyedi\",SUMIFS(BC$7:BC$210,T$7:T$210,\">\"&AJ199,T$7:T$210,\"<=\"&AJ200)+BI200,IFERROR(IF(AJ200<=$D$28,-AK200*piacikamat/365*(AJ200-AJ199),IF(AJ200<=$D$29,IF(AJ199>$D$28,0,(-AK200*piacikamat/365*($D$28-AJ199))),IF(AJ199>$D$29,0,IF(AJ199<=$D$28,(-AK200*piacikamat/365*($D$28-AJ199)),0)))),\"\"))","v":0},{"$f":"IF(torlesztes=\"Egyedi\",SUMIFS(BD$7:BD$210,T$7:T$210,\">\"&AJ199,T$7:T$210,\"<=\"&AJ200)+BJ200,IFERROR(IF(AJ200<=$D$28,0,IF(AJ200<=$D$29,IF(AJ199>$D$28,-AK200*piacikamat/365*(AJ200-AJ199),(-AK200*piacikamat/365*(AJ200-$D$28))),IF(AJ199>$D$29,0,IF(AJ199<=$D$28,(-AK200*piacikamat/365*($D$29-$D$28)),(-AK200*piacikamat/365*($D$29-AJ199)))))),\"\"))","v":0},{"$f":"IF(torlesztes=\"Egyedi\",SUMIFS(BE$7:BE$210,T$7:T$210,\">\"&AJ199,T$7:T$210,\"<=\"&AJ200)+BK200,IFERROR(IF(AJ200<=$D$28,0,IF(AJ200<=$D$29,IF(AJ199>$D$28,0,0),IF(AJ199>$D$29,-AK200*piacikamat/365*(AJ200-AJ199),IF(AJ199<=$D$28,(-AK200*piacikamat/365*(AJ200-$D$29)),(-AK200*piacikamat/365*(AJ200-$D$29)))))),\"\"))","v":0},{"$f":"IF(torlesztes=\"Egyedi\",SUMIFS(BF$7:BF$210,T$7:T$210,\">\"&AJ199,T$7:T$210,\"<=\"&AJ200)+BL200,IFERROR(IF(AJ200<=$D$28,-AN200*tenylegeskamat1/365*(AJ200-AJ199),IF(AJ200<=$D$29,IF(AJ199>$D$28,0,(-AN200*tenylegeskamat1/365*($D$28-AJ199))),IF(AJ199>$D$29,0,IF(AJ199<=$D$28,(-AN200*tenylegeskamat1/365*($D$28-AJ199)),0)))),\"\"))","v":0},{"$f":"IF(torlesztes=\"Egyedi\",SUMIFS(BG$7:BG$210,T$7:T$210,\">\"&AJ199,T$7:T$210,\"<=\"&AJ200)+BM200,IFERROR(IF(AJ200<=$D$28,0,IF(AJ200<=$D$29,IF(AJ199>$D$28,-AK200*tenylegeskamat2/365*(AJ200-AJ199),(-AN200*tenylegeskamat2/365*(AJ200-$D$28))),IF(AJ199>$D$29,0,IF(AJ199<=$D$28,(-AN200*tenylegeskamat2/365*($D$29-$D$28)),(-AN200*tenylegeskamat2/365*($D$29-AJ199)))))),\"\"))","v":0},{"$f":"IF(torlesztes=\"Egyedi\",SUMIFS(BH$7:BH$210,T$7:T$210,\">\"&AJ199,T$7:T$210,\"<=\"&AJ200)+BN200,IFERROR(IF(AJ200<=$D$28,0,IF(AJ200<=$D$29,IF(AJ199>$D$28,0,0),IF(AJ199>$D$29,-AK200*tenylegeskamat3/365*(AJ200-AJ199),IF(AJ199<=$D$28,(-AN200*tenylegeskamat3/365*(AJ200-$D$29)),(-AN200*tenylegeskamat3/365*(AJ200-$D$29)))))),\"\"))","v":0},{"$f":"IFERROR(MAX((ABS(BO200)-ABS(BR200)),0),\"\")","v":0},{"$f":"IFERROR(MAX((ABS(BP200)-ABS(BS200)),0),\"\")","v":0},{"$f":"IFERROR(MAX((ABS(BQ200)-ABS(BT200)),0),\"\")","v":0},{"$f":"IFERROR(BU200/POWER(1+($C$15+1%)/$D$19,AI200-1)/(1+($C$15+1%)/365*($AJ$7-$C$38)),\"\")","v":""},{"$f":"IFERROR(BV200/POWER(1+($C$15+1%)/$D$19,AI200-1)/(1+($C$15+1%)/365*($AJ$7-$C$38)),\"\")","v":""},{"$f":"IFERROR(BW200/POWER(1+($C$15+1%)/$D$19,AI200-1)/(1+($C$15+1%)/365*($AJ$7-$C$38)),\"\")","v":""}]
[null,null,null,null,null,null,null,null,null,true,null,null,null,"",0,0,0,null,null,null,null,"","","","","","00:00:00",0,0,0,0,"",null,195,"","",0,{"$f":"IF(torlesztes=\"Egyedi\",-SUMIFS(U$7:U$210,T$7:T$210,\">\"&AJ200,T$7:T$210,\"<=\"&AJ201),IFERROR(IF(torlesztes=\"Egyenlő tőke\",IF(COUNT($AK$7:AK201)>$D$15,\"\",-$AK$5/$D$15),0),\"\"))","v":0},0,0,{"$f":"IF(torlesztes=\"Egyedi\",-SUMIFS(U$7:U$210,T$7:T$210,\">\"&AJ200,T$7:T$210,\"<=\"&AJ201),IFERROR(IF(torlesztes=\"Egyenlő tőke\",IF(COUNT($AN$7:AN201)>$D$15,\"\",-$AK$5/$D$15),0),\"\"))","v":0},0,null,0,"","",null,null,0,0,0,0,0,0,"",0,0,"",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"","",""]
[null,null,null,null,null,null,null,null,null,true,null,null,null,"",0,0,0,null,null,null,null,"","","","","","00:00:00",0,0,0,0,"",null,196,"","",0,{"$f":"IF(torlesztes=\"Egyedi\",-SUMIFS(U$7:U$210,T$7:T$210,\">\"&AJ201,T$7:T$210,\"<=\"&AJ202),IFERROR(IF(torlesztes=\"Egyenlő tőke\",IF(COUNT($AK$7:AK202)>$D$15,\"\",-$AK$5/$D$15),0),\"\"))","v":0},0,0,{"$f":"IF(torlesztes=\"Egyedi\",-SUMIFS(U$7:U$210,T$7:T$210,\">\"&AJ201,T$7:T$210,\"<=\"&AJ202),IFERROR(IF(torlesztes=\"Egyenlő tőke\",IF(COUNT($AN$7:AN202)>$D$15,\"\",-$AK$5/$D$15),0),\"\"))","v":0},0,null,0,"","",null,null,0,0,0,0,0,0,"",0,0,"",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"","",""]
[null,null,null,null,null,null,null,null,null,true,null,null,null,"",0,0,0,null,null,null,null,"","","","","","00:00:00",0,0,0,0,"",null,197,"","",0,{"$f":"IF(torlesztes=\"Egyedi\",-SUMIFS(U$7:U$210,T$7:T$210,\">\"&AJ202,T$7:T$210,\"<=\"&AJ203),IFERROR(IF(torlesztes=\"Egyenlő tőke\",IF(COUNT($AK$7:AK203)>$D$15,\"\",-$AK$5/$D$15),0),\"\"))","v":0},0,0,{"$f":"IF(torlesztes=\"Egyedi\",-SUMIFS(U$7:U$210,T$7:T$210,\">\"&AJ202,T$7:T$210,\"<=\"&AJ203),IFERROR(IF(torlesztes=\"Egyenlő tőke\",IF(COUNT($AN$7:AN203)>$D$15,\"\",-$AK$5/$D$15),0),\"\"))","v":0},0,null,0,"","",null,null,0,0,0,0,0,0,"",0,0,"",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"","",""]
[null,null,null,null,null,null,null,null,null,true,null,null,null,"",0,0,0,null,null,null,null,"","","","","","00:00:00",0,0,0,0,"",null,198,"","",0,{"$f":"IF(torlesztes=\"Egyedi\",-SUMIFS(U$7:U$210,T$7:T$210,\">\"&AJ203,T$7:T$210,\"<=\"&AJ204),IFERROR(IF(torlesztes=\"Egyenlő tőke\",IF(COUNT($AK$7:AK204)>$D$15,\"\",-$AK$5/$D$15),0),\"\"))","v":0},0,0,{"$f":"IF(torlesztes=\"Egyedi\",-SUMIFS(U$7:U$210,T$7:T$210,\">\"&AJ203,T$7:T$210,\"<=\"&AJ204),IFERROR(IF(torlesztes=\"Egyenlő tőke\",IF(COUNT($AN$7:AN204)>$D$15,\"\",-$AK$5/$D$15),0),\"\"))","v":0},0,null,0,"","",null,null,0,0,0,0,0,0,"",0,0,"",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"","",""]
[null,null,null,null,null,null,null,null,null,true,null,null,null,"",0,0,0,null,null,null,null,"","","","","","00:00:00",0,0,0,0,"",null,199,{"$f":"IF(COUNT(AJ205)=1,AI204+1,\"\")","v":""},"",0,{"$f":"IF(torlesztes=\"Egyedi\",-SUMIFS(U$7:U$210,T$7:T$210,\">\"&AJ204,T$7:T$210,\"<=\"&AJ205),IFERROR(IF(torlesztes=\"Egyenlő tőke\",IF(COUNT($AK$7:AK205)>$D$15,\"\",-$AK$5/$D$15),0),\"\"))","v":0},0,0,{"$f":"IF(torlesztes=\"Egyedi\",-SUMIFS(U$7:U$210,T$7:T$210,\">\"&AJ204,T$7:T$210,\"<=\"&AJ205),IFERROR(IF(torlesztes=\"Egyenlő tőke\",IF(COUNT($AN$7:AN205)>$D$15,\"\",-$AK$5/$D$15),0),\"\"))","v":0},0,null,0,"","",null,null,0,0,0,0,0,0,"",0,0,"",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"","",""]
[null,null,null,null,null,null,null,null,null,true,null,null,null,"",0,0,0,null,null,null,null,"","","","","","00:00:00",0,0,0,0,"",null,200,"","",0,{"$f":"IF(torlesztes=\"Egyedi\",-SUMIFS(U$7:U$210,T$7:T$210,\">\"&AJ205,T$7:T$210,\"<=\"&AJ206),IFERROR(IF(torlesztes=\"Egyenlő tőke\",IF(COUNT($AK$7:AK206)>$D$15,\"\",-$AK$5/$D$15),0),\"\"))","v":0},0,0,{"$f":"IF(torlesztes=\"Egyedi\",-SUMIFS(U$7:U$210,T$7:T$210,\">\"&AJ205,T$7:T$210,\"<=\"&AJ206),IFERROR(IF(torlesztes=\"Egyenlő tőke\",IF(COUNT($AN$7:AN206)>$D$15,\"\",-$AK$5/$D$15),0),\"\"))","v":0},0,null,0,"","",null,null,0,0,0,0,0,0,"",0,0,"",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"","",""]
[null,null,null,null,null,null,null,null,null,true,null,null,null,"",0,0,0,null,null,null,null,"","","","","","00:00:00",0,0,0,0,"",null,201,"","",0,{"$f":"IF(torlesztes=\"Egyedi\",-SUMIFS(U$7:U$210,T$7:T$210,\">\"&AJ206,T$7:T$210,\"<=\"&AJ207),IFERROR(IF(torlesztes=\"Egyenlő tőke\",IF(COUNT($AK$7:AK207)>$D$15,\"\",-$AK$5/$D$15),0),\"\"))","v":0},0,0,{"$f":"IF(torlesztes=\"Egyedi\",-SUMIFS(U$7:U$210,T$7:T$210,\">\"&AJ206,T$7:T$210,\"<=\"&AJ207),IFERROR(IF(torlesztes=\"Egyenlő tőke\",IF(COUNT($AN$7:AN207)>$D$15,\"\",-$AK$5/$D$15),0),\"\"))","v":0},0,null,0,"","",null,null,0,0,0,0,0,0,"",0,0,"",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"","",""]
[null,null,null,null,null,null,null,null,null,true,null,null,null,"",0,0,0,null,null,null,null,"","","","","","00:00:00",0,0,0,0,"",null,202,"","",0,{"$f":"IF(torlesztes=\"Egyedi\",-SUMIFS(U$7:U$210,T$7:T$210,\">\"&AJ207,T$7:T$210,\"<=\"&AJ208),IFERROR(IF(torlesztes=\"Egyenlő tőke\",IF(COUNT($AK$7:AK208)>$D$15,\"\",-$AK$5/$D$15),0),\"\"))","v":0},0,0,{"$f":"IF(torlesztes=\"Egyedi\",-SUMIFS(U$7:U$210,T$7:T$210,\">\"&AJ207,T$7:T$210,\"<=\"&AJ208),IFERROR(IF(torlesztes=\"Egyenlő tőke\",IF(COUNT($AN$7:AN208)>$D$15,\"\",-$AK$5/$D$15),0),\"\"))","v":0},0,null,0,"","",null,null,0,0,0,0,0,0,"",0,0,"",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"","",""]
[null,null,null,null,null,null,null,null,null,true,null,null,null,"",0,0,0,null,null,null,null,"","","","","","00:00:00",0,0,0,0,"",null,203,"","",0,{"$f":"IF(torlesztes=\"Egyedi\",-SUMIFS(U$7:U$210,T$7:T$210,\">\"&AJ208,T$7:T$210,\"<=\"&AJ209),IFERROR(IF(torlesztes=\"Egyenlő tőke\",IF(COUNT($AK$7:AK209)>$D$15,\"\",-$AK$5/$D$15),0),\"\"))","v":0},0,0,{"$f":"IF(torlesztes=\"Egyedi\",-SUMIFS(U$7:U$210,T$7:T$210,\">\"&AJ208,T$7:T$210,\"<=\"&AJ209),IFERROR(IF(torlesztes=\"Egyenlő tőke\",IF(COUNT($AN$7:AN209)>$D$15,\"\",-$AK$5/$D$15),0),\"\"))","v":0},0,null,0,"","",null,null,0,0,0,0,0,0,"",0,0,"",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"","",""]
[null,null,null,null,null,null,null,null,null,true,null,null,null,"",0,0,0,null,null,null,null,"","","","","","00:00:00",0,0,0,0,"",null,204,"","",0,{"$f":"IF(torlesztes=\"Egyedi\",-SUMIFS(U$7:U$210,T$7:T$210,\">\"&AJ209,T$7:T$210,\"<=\"&AJ210),IFERROR(IF(torlesztes=\"Egyenlő tőke\",IF(COUNT($AK$7:AK210)>$D$15,\"\",-$AK$5/$D$15),0),\"\"))","v":0},0,0,{"$f":"IF(torlesztes=\"Egyedi\",-SUMIFS(U$7:U$210,T$7:T$210,\">\"&AJ209,T$7:T$210,\"<=\"&AJ210),IFERROR(IF(torlesztes=\"Egyenlő tőke\",IF(COUNT($AN$7:AN210)>$D$15,\"\",-$AK$5/$D$15),0),\"\"))","v":0},0,null,0,"","",null,null,0,0,0,0,0,0,"",0,0,"",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"","",""]

{"sheet":"Szamitasok","index":2,"n_rows":25,"n_cols":22,"rows_kept":25,"cut":false,"hidden":true,"merged":[[19,0,19,8],[17,0,17,8],[21,0,21,8],[0,0,0,8],[2,0,2,1],[6,0,6,8],[7,0,7,8]]}
["Kizárók és KO-k"]
[null,null,"Hitelforma","Váll. Méret","Halászat/akvakultúra","Fuvarozás","Szélessávú infrasrtukúra","Kutatási infrastruktúra","Külföldi hálózathoz?","Mezőgazdasági termékek?","Teherszállító járművek?","Katonai berendezések","Fizetésképtelen?","Kollektív fizetésképtelen?","Nehéz helyzetben?","Hasonló tevékenységet szüntetett meg?","25%-os önerő?","A létesítményt bezárták","Az eszközöket a vevőtől független harmadik felektől vásárolnák","Az üzletet piaci feltételek mellett bonyolítják le a vásárlást","Amennyiben immateriális eszköz beruházásáról van szó, akkor értékcsökkenést lehet rá elszámolni","Megkezdte a beruházást az Eximbankhoz történő hitelkérelem beadását megelőzően?"]
["Szorzó értéke",null,"Beruházási hitel",{"$f":"Tamogatastartalom!C46","v":"Mikró/Kis"},"Nem","Nem","Nem","Nem","Nem","Nem","Nem","Nem","Nem","Nem","Nem","Nem","Igen","Igen","Igen","Igen","Igen","Nem"]
[{"$f":"PRODUCT(C4:V4)","v":1},"De minimis",null,null,{"$f":"IF($E$3=\"Igen\",0,1)","v":1},null,{"$f":"IF(G3=\"Igen\",0,1)","v":1},null,{"$f":"IF($I$3=\"Igen\",0,1)","v":1},{"$f":"IF($J$3=\"Igen\",0,1)","v":1},{"$f":"IF($K$3=\"Igen\",0,1)","v":1},{"$f":"IF($L$3=\"Igen\",0,1)","v":1},{"$f":"IF($M$3=\"Igen\",0,1)","v":1},{"$f":"IF($N$3=\"Igen\",0,1)","v":1}]
[{"$f":"PRODUCT(C5:V5)","v":1},"14-es ",{"$f":"IF(OR(C3=\"Beruházási hitel\",C3=\"Lízing\"),1,0)","v":1},null,{"$f":"IF($E$3=\"Igen\",0,1)","v":1},{"$f":"IF(F3=\"Igen\",0,1)","v":1},{"$f":"IF(G3=\"Igen\",0,1)","v":1},{"$f":"IF(H3=\"Igen\",0,1)","v":1},{"$f":"IF($I$3=\"Igen\",0,1)","v":1},{"$f":"IF($J$3=\"Igen\",0,1)","v":1},{"$f":"IF($K$3=\"Igen\",0,1)","v":1},{"$f":"IF($L$3=\"Igen\",0,1)","v":1},{"$f":"IF($M$3=\"Igen\",0,1)","v":1},{"$f":"IF($N$3=\"Igen\",0,1)","v":1},{"$f":"IF($O$3=\"Igen\",0,1)","v":1},{"$f":"IF($P$3=\"Igen\",0,1)","v":1},{"$f":"IF($Q$3=\"Igen\",1,0)","v":1},{"$f":"IF($R$3=\"Nem\",0,1)","v":1},{"$f":"IF($S$3=\"Nem\",0,1)","v":1},{"$f":"IF($T$3=\"Nem\",0,1)","v":1},{"$f":"IF($U$3=\"Nem\",0,1)","v":1},{"$f":"IF($V$3=\"Igen\",0,1)","v":1}]
[{"$f":"PRODUCT(C6:V6)","v":1},"17-es",{"$f":"IF(OR(C3=\"Beruházási hitel\",C3=\"Lízing\"),1,0)","v":1},{"$f":"IF(D3=\"Nagy\",0,1)","v":1},{"$f":"IF($E$3=\"Igen\",0,1)","v":1},null,{"$f":"IF(G3=\"Igen\",0,1)","v":1},{"$f":"IF(H3=\"Igen\",0,1)","v":1},{"$f":"IF($I$3=\"Igen\",0,1)","v":1},{"$f":"IF($J$3=\"Igen\",0,1)","v":1},null,{"$f":"IF($L$3=\"Igen\",0,1)","v":1},{"$f":"IF($M$3=\"Igen\",0,1)","v":1},{"$f":"IF($N$3=\"Igen\",0,1)","v":1},{"$f":"IF($O$3=\"Igen\",0,1)","v":1},{"$f":"IF($P$3=\"Igen\",0,1)","v":1},null,{"$f":"IF($R$3=\"Nem\",0,1)","v":1},{"$f":"IF($S$3=\"Nem\",0,1)","v":1},{"$f":"IF($T$3=\"Nem\",0,1)","v":1},{"$f":"IF($U$3=\"Nem\",0,1)","v":1},{"$f":"IF($V$3=\"Igen\",0,1)","v":1}]
["14-es cikk"]
["R szorzó értéke"]
["Elszámolható ktg-ek EUR-ban",{"$f":"Tamogatastartalom!G16/IF(Tamogatastartalom!C35<>\"EUR\",arfolyam,1)","v":4000000}]
["A Elszámolható költségek",{"$f":"IF((B9-C10)>0,C10,B9)","v":4000000},50000000]
["B Elszámolható költségek",{"$f":"IF(B10<C10,0,IF(B9-C11<0,B9-C10,C10))","v":0},100000000]
["C elszámolható költségek","nincs!"]
["KKV bónusz",{"$f":"IF(D3=\"Mikró/Kis\",0.2,IF(D3=\"Közepes\",0.1,0))*IF(B9<50*10^6,1,0)","v":0.2}]
["Kaphat?",{"$f":"IF(B15>0,1,0)","v":1}]
["Alap intenzitás",{"$f":"VLOOKUP(Tamogatastartalom!C47,Adatok!A21:B216,2,FALSE)+IF(Tamogatastartalom!C47=\"Közép_Magyarország\",VLOOKUP(Tamogatastartalom!C48,Adatok!A21:'Adatok'!B216,2,FALSE))","v":0.35}]
["R szorzó értéke a támogatási térkép alapján",{"$f":"(B15+B13)*B14","v":0.55000000000000004}]
["Max. TT (EUR)",{"$f":"VLOOKUP(B15,Adatok!D12:E16,2,FALSE)*10^6","v":26250000}]
["17-es cikk"]
["Vállalatméret-szorzó",{"$f":"IF(D3=\"Nagy\",0,IF(D3=\"Mikró/Kis\",0.2,0.1))","v":0.2}]
[{"$f":"Tamogatastartalom!C35&\" érték\"","v":"HUF érték"}]
[{"$f":"\"Elszámolható ktg-ek \"&Tamogatastartalom!C35&\"-ban\"","v":"Elszámolható ktg-ek HUF-ban"},{"$f":"IF(Tamogatastartalom!C35=\"EUR\",Tamogatastartalom!G16*arfolyam,Tamogatastartalom!G16)","v":1400000000}]
["Hitel/támogatástartalom arány"]
["Hitelösszeg",{"$f":"Tamogatastartalom!C36","v":150000000}]
["Támogatástartalom a futamidő alatt",{"$f":"Tamogatastartalom!AS5","v":8009414.11415915}]
["Hitelösszeg/támogatástartalom",{"$f":"B23/B24","v":18.727961603936546}]

{"sheet":"Adatok","index":3,"n_rows":216,"n_cols":19,"rows_kept":216,"cut":false,"hidden":true,"merged":[[9,0,9,11],[0,12,0,22],[4,3,8,3],[1,3,1,7],[2,5,2,7],[0,0,0,11],[1,9,1,11],[2,0,3,1]]}
["Felárak",null,null,null,null,null,null,null,null,null,null,null,"Segédszámítások"]
[null,null,null,"Piaci referencia",null,null,null,null,null,"Refin kamatok",null,null,"Törlesztés",null,null,"Törlesztésgyakoriság",null,null,"Select"]
["EU Referencia alapkamat (2020. január 1.)",null,null,null,null,"Fedezettség",null,null,null,null,null,null,"Egyenlő összeg",1,null,"Havi",12,null,"Beruházási hitel"]
[null,null,null,null,null,"Magas","Általános","Alacsony",null,"Min 1",{"$f":"refkam-3.5%","v":-3.2000000000000001E-2},null,"Egyenlő tőke",2,null,"Negyedéves",4,null,"Forgóeszközhitel"]
["EUR",-3.0999999999999999E-3,null,"Hitelminősítés","Kiváló",60,75,100,null,"Min2",1E-3,null,"Egyedi",0,null,"Féléves",2,null,"Lízing"]
["HUF",3.0000000000000001E-3,null,null,"Jó",75,100,220,null,"Tényleges min",{"$f":"MAX(K4:K5)","v":1E-3}]
["USD",0.02,null,null,"Kielégítő",100,220,400,null,"Max",{"$f":"refkammin+4%","v":4.1000000000000002E-2}]
[null,null,null,null,"Gyenge",220,400,650]
[null,null,null,null,"Rossz",400,650,1000]
["Regionális támogatási intenzitások"]
[null,"Nagyvállalat",null,"Intenzitás","MAX Támogatástartalom (mio EUR)",null,null,null,"Minimum ügyfélkamat marzs (referenciaráta felett)"]
["Select",0,null,0.5,37.5,null,null,null,null,"1. év","2-3. év","4-6. év"]
["Dél-Alföld",0.5,null,0.35,26.25,null,null,null,"KKV",25,50,100]
["Dél-Dunántúl",0.5,null,0.25,18.75,null,null,null,"Nagy",50,100,200]
["Észak-Alföld",0.5,null,0.2,15,null,null,null,null,"max. 12 hónap","max. 24 hónap","max. 36 hónap","max. 48 hónap","max. 60 hónap","max. 72 hónap"]
["Észak-Magyarország",0.5,null,0,0,null,null,null,"KKV",41,47,49,69,79,86]
["Közép-Dunántúl",0.35,null,null,null,null,null,null,"Nagy",51,81,91,136,161,176]
["Közép_Magyarország",0]
["Nyugat-Dunántúl",0.25]
[null,"14-es cikk"]
["Select",0]
["Budapest",0]
["Abony",0.35]
["Acsa",0]
["Albertirsa",0]
["Alsónémedi",0.35]
["Apaj",0]
["Áporka",0.35]
["Aszód",0.35]
["Bag",0.35]
["Bénye",0]
["Bernecebaráti",0.35]
["Biatorbágy",0]
["Budajenő",0]
["Budakalász",0]
["Budakeszi",0]
["Budaörs",0]
["Budapest",0]
["Bugyi",0]
["Cegléd",0.35]
["Ceglédbercel",0]
["Csemő",0.35]
["Csévharaszt",0]
["Csobánka",0]
["Csomád",0]
["Csömör",0]
["Csörög",0]
["Csővár",0]
["Dabas",0.35]
["Dánszentmiklós",0]
["Dány",0]
["Délegyháza",0]
["Diósd",0]
["Domony",0.35]
["Dömösd",0]
["Dunabogdány",0]
["Dunaharaszti",0.35]
["Dunakeszi",0]
["Dunavarsány",0]
["Ecser",0.35]
["Érd",0.35]
["Erdőkertes",0]
["Farmos",0.35]
["Felsőpakony",0.35]
["Fót",0]
["Galagyörk",0]
["Galahévíz",0]
["Galamácsa",0]
["Gomba",0]
["Göd",0.35]
["Gödöllő",0.35]
["Gyál",0.35]
["Gyömörő",0]
["Halásztelek",0.35]
["Herceghalom",0]
["Hernád",0]
["Hévizgyörk",0]
["Iklad",0.35]
["Inárcs",0]
["Ipolydamásd",0.35]
["Ipolytölgyes",0.35]
["Isaszeg",0]
["Jászkarajenő",0.35]
["Kakucs",0]
["Kartal",0.35]
["Káva",0]
["Kemence",0.35]
["Kerepes",0]
["Kiskunlacháza",0.35]
["Kismaros",0]
["Kisnémedi",0.35]
["Kisoroszi",0]
["Kistarcsa",0]
["Kocsér",0.35]
["Kóka",0]
["Kosd",0]
["Kóspallag",0.35]
["Kőröstételen",0]
["Leányfalu",0]
["Letkés",0.35]
["Lórév",0.35]
["Maglód",0.35]
["Majosháza",0]
["Makád",0.35]
["Márianosztra",0.35]
["Mende",0]
["Mikebuda",0.35]
["Mogyoród",0]
["Monor",0.35]
["Nagybörzsöny",0.35]
["Nagykáta",0.35]
["Nagykovácsi",0]
["Nagykőrös",0.35]
["Nagymaros",0]
["Nagytarcsa",0.35]
["Nyáregyháza",0]
["Nyársapát",0.35]
["Ócsa",0.35]
["Őrbottyán",0]
["Örkény",0.35]
["Pánd",0]
["Páty",0]
["Pécel",0.35]
["Penc",0]
["Perbál",0]
["Perőcsény",0.35]
["Péteri",0.35]
["Pilis",0]
["Pilisborosjenő",0]
["Piliscsaba",0.2]
["Pilisjászfalu",0.2]
["Pilisszántó",0]
["Pilisszentiván",0]
["Pilisszentkereszt",0]
["Pilisszentlászló",0]
["Pilisvörösvár",0]
["Pócsmegyer",0]
["Pomáz",0]
["Pusztavacs",0]
["Pusztazámor",0]
["Püspökhatvan",0.35]
["Püspökszilágy",0.35]
["Ráckeve",0.35]
["Rád",0]
["Remeteszőlős",0]
["Solymár",0]
["Sóskút",0]
["Sülysáp",0]
["Szada",0]
["Százhalombatta",0]
["Szentendre",0]
["Szentmártonkáta",0.35]
["Szentlőrinckáta",0]
["Szigetbecse",0.35]
["Szigetcsép",0]
["Szigethalom",0]
["Szigetmonostor",0]
["Szigetszentmárton",0]
["Szigetszentmiklós",0.35]
["Szigetújfalu",0]
["Szob",0.35]
["Szokolya",0.35]
["Sződ",0]
["Sződliget",0.35]
["Táborfalva",0.35]
["Tahitótfalu",0]
["Taksony",0]
["Tápióbicske",0.35]
["Tápiógyörgye",0.35]
["Tápióság",0.35]
["Tápiószecső",0]
["Tápiószele",0.35]
["Tápiószentmárton",0.35]
["Tápiószőlős",0.35]
["Tárnok",0]
["Tatárszentgyörgy",0.35]
["Telki",0]
["Tésa",0.35]
["Tinnye",0]
["Tóalmás",0]
["Tök",0]
["Tököl",0]
["Törökbálint",0]
["Törtel",0.35]
["Tura",0.35]
["Újhartyán",0.35]
["Újlengyel",0]
["Újszilvás",0.35]
["Úri",0]
["Üllő",0.35]
["Üröm",0]
["Vác",0.35]
["Vácduka",0]
["Vácegres",0]
["Váchartyán",0]
["Váckisújfalu",0.35]
["Vácrátót",0]
["Vácaszentlászló",0]
["Valkó",0.35]
["Vámosmikola",0.35]
["Vasad",0]
["Vecsés",0.35]
["Veresegyház",0]
["Verőce",0.35]
["Verseg",0.35]
["Visegrád",0]
["Zebegény",0.35]
["Zsámbék",0]
["Zsámbok",0]
["Dél-Alföld",0.5]
["Dél-Dunántúl",0.5]
["Észak-Alföld",0.5]
["Észak-Magyarország",0.5]
["Közép-Dunántúl",0.35]
["Közép_Magyarország",0]
["Nyugat-Dunántúl",0.25]