{"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":80,"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":126,"n_cols":47,"rows_kept":126,"cut":false,"hidden":false,"merged":[[0,19,1,20],[0,11,1,12],[3,1,3,2],[6,5,6,8],[5,1,5,2],[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],[2,5,2,7],[3,5,3,7],[4,5,4,7]]}
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(M7:M126)<C23,\"A folyósítások összege kevesebb, mint a hitelösszeg\",\"A folyósítások összege több, mint a hitelösszeg\")","v":"A folyósítások összege kevesebb, mint a hitelösszeg"},null,null,null,null,null,null,null,{"$f":"IF(SUM(U7:U126)<C23,\"A törlesztések összege kevesebb, mint a hitelösszeg\",\"A törlesztések összege több, mint a hitelösszeg\")","v":"A törlesztések összege kevesebb, mint a hitelösszeg"}]
[]
[null,"Ügyfél neve: ",null,null,null,"Hitelösszeg (EUR)",null,null,{"$f":"IF(C9=\"HUF\",C23/C10,C23)","v":322580.6451612903},null,null,"Egyedi folyósítás dátuma","Folyósítás összege",null,null,null,null,null,null,"Egyedi törlesztés dátuma","Tőkeamortizáció egyedi törlesztés esetén","periódusközi kamatszámítás",null,null,null,null,"maradék kamatszámítás",null,null,null,null,null,null,null,null,null,"Piaci konstrukció",null,null,"Támogatott konstruckió",null,null,null,"Támogatástartalom",null,null,"Támogatástartalom + egyéb kedvezmények"]
[null,null,null,-0.04,null,{"$f":"IF(tenylegestt=0,\"Az ügylet nem finanszírozható\",\"Ténylegesen felvett hitel támogatástartalma (EUR)\")","v":"Ténylegesen felvett hitel támogatástartalma (EUR)"},null,null,{"$f":"IF(C9=\"HUF\",AR5/C10,AR5)","v":48413.610251878046},null,null,null,null,null,null,"kamat","támogatott",null,null,null,null,"dátumtól","tőke","kamat","támogatott",null,"dátumtól","amort","tőke","maradék","t maradék",null,null,null,"Periodus","Dátum","Tőke","Tőkeamt.","Kamatfiz.","Tőke","Tőkeamt.","Kamatfiz.",null,"FV","PV"]
[null,"Pénzügyi intézmény neve refinanszírozás esetén: ",null,null,null,"Hitelösszeg (HUF)",null,null,{"$f":"I3*C10","v":100000000},null,null,null,null,null,null,{"$f":"SUM(P7:P126)","v":-2876712.3287671232},{"$f":"SUM(Q7:Q126)","v":-1438356.1643835616},null,null,null,null,null,null,{"$f":"SUM(X7:X126)","v":0},{"$f":"SUM(Y7:Y126)","v":0},null,null,null,null,{"$f":"SUM(AD7:AD126)","v":-30016438.356164388},{"$f":"SUM(AE7:AE126)","v":-15008219.178082194},null,null,null,null,null,{"$f":"+AK7","v":100000000},{"$f":"SUM(AL7:AL126)","v":0},{"$f":"SUM(AM7:AM126)","v":-30016438.356164388},{"$f":"+AN7","v":100000000},{"$f":"SUM(AO7:AO126)","v":0},{"$f":"SUM(AP7:AP126)","v":-15008219.178082194},null,{"$f":"SUM(AR7:AR126)","v":15008219.178082194},{"$f":"SUM(AS7:AS126)","v":13706694.744965006},null,{"$f":"AS5","v":13706694.744965006}]
[null,null,null,null,null,null,null,null,null,"Törlesztésiidőszak vége?",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"MAX(C25,MIN(L7:L126))","v":"2020-05-30"}]
[null,null,null,null,null,"COVID Közlemény 3.1 alapján megítélt támogatásokon felül igénybe vehető szabad keret",null,null,null,{"$f":"AI7>$D$15","v":false},null,null,null,{"$f":"C25","v":"2020-05-30"},{"$f":"IF(ISBLANK(L7),C23,0)","v":100000000},{"$f":"IF(AND(ISBLANK(L6),AH7<>1),0,IFERROR(-O7*piacikamat/365*(IF(ISBLANK(L7),$C$26,L7)-N7),\"\"))","v":-2876712.3287671232},{"$f":"IF(AND(ISBLANK(L6),AH7<>1),0,IFERROR(-O7*tenylegeskamat/365*(IF(ISBLANK(L7),$C$26,L7)-N7),\"\"))","v":-1438356.1643835616},{"$f":"IFERROR(IF(ISBLANK(L7),$C$26,L7)-N7,\"\")","v":350},null,null,null,{"$f":"IF(ISNA(MAX(T6,INDEX(AJ$6:AJ$126,MATCH(T7-1,AJ$6:AJ$126,1)))),\"\",MAX(T6,INDEX(AJ$6:AJ$126,MATCH(T7-1,AJ$6:AJ$126,1))))","v":""},{"$f":"IF(ISNA(MIN(IF(OR(ISBLANK(W6),W6=\"\"),INDEX(AK$7:AK$126,MATCH(T7,AJ$7:AJ$126,1)),W6-U6),INDEX(AK$7:AK$126,MATCH(T7,AJ$7:AJ$126,1)))),\"\",MIN(IF(OR(ISBLANK(W6),W6=\"\"),INDEX(AK$7:AK$126,MATCH(T7,AJ$7:AJ$126,1)),W6-U6),INDEX(AK$7:AK$126,MATCH(T7,AJ$7:AJ$126,1))))","v":""},{"$f":"IFERROR(-W7*piacikamat/365*(T7-V7),\"\")","v":""},{"$f":"IFERROR(-W7*tenylegeskamat/365*(T7-V7),\"\")","v":""},{"$f":"IFERROR(T7-V7,\"\")","v":""},{"$f":"MAX(AJ6,IF(ISNA(INDEX(T$7:T$126,MATCH(AJ7,T$7:T$126,1))),0,INDEX(T$7:T$126,MATCH(AJ7,T$7:T$126,1))))","v":"2020-05-30"},{"$f":"IF(ISNA(INDEX(U$7:U$126,MATCH(AJ7,T$7:T$126,1))),0,INDEX(U$7:U$126,MATCH(AJ7,T$7:T$126,1)))","v":0},{"$f":"IF(ISNA(INDEX(W$7:W$126,MATCH(AJ7,T$7:T$126,1))),AK7,INDEX(W$7:W$126,MATCH(AJ7,T$7:T$126,1)))","v":100000000},{"$f":"IFERROR(-(AC7-AB7)*piacikamat/365*(AJ7-AA7),0)","v":-2876712.3287671232},{"$f":"IFERROR(-(AC7-AB7)*tenylegeskamat/365*(AJ7-AA7),0)","v":-1438356.1643835616},{"$f":"IFERROR(AJ7-AA7,\"\")","v":350},null,1,{"$f":"+IF(C27-C26<>0,1,\"\")","v":1},{"$f":"C26","v":"2021-05-15"},{"$f":"IF(+C23<>0,C23,IF(AI7>0,C23*J7,\"\"))","v":100000000},{"$f":"-SUMIFS(U$7:U$126,T$7:T$126,\">\"&AJ6,T$7:T$126,\"<=\"&AJ7)","v":0},{"$f":"SUM(P7:P126)","v":-2876712.3287671232},{"$f":"+AK7","v":100000000},{"$f":"-SUMIFS(U$7:U$126,T$7:T$126,\">\"&AJ6,T$7:T$126,\"<=\"&AJ7)","v":0},{"$f":"SUM(Q7:Q126)","v":-1438356.1643835616},null,{"$f":"IFERROR(MAX((ABS(AM7)-ABS(AP7)),0),\"\")","v":1438356.1643835616},{"$f":"IFERROR(AR7/(1+($C$11+1%)/365*(AJ7-C24)),\"\")","v":1412923.5406518287},{"$f":"IFERROR(AJ7-AJ6,\"\")","v":350}]
[null,"PIACI KAMAT MEGHATÁROZÁSA",null,null,null,null,"Általános szabály","Mezőgazdasági szabály","Halászati szabály",{"$f":"AI8>$D$15","v":false},null,null,null,{"$f":"IF(ISBLANK(L7),\"\",L7)","v":""},{"$f":"IF(ISBLANK(L7),0,M7+O7)","v":0},0,0,"",null,null,null,{"$f":"IF(ISNA(MAX(T7,INDEX(AJ$6:AJ$126,MATCH(T8-1,AJ$6:AJ$126,1)))),\"\",MAX(T7,INDEX(AJ$6:AJ$126,MATCH(T8-1,AJ$6:AJ$126,1))))","v":""},{"$f":"IF(ISNA(MIN(IF(OR(ISBLANK(W7),W7=\"\"),INDEX(AK$7:AK$126,MATCH(T8,AJ$7:AJ$126,1)),W7-U7),INDEX(AK$7:AK$126,MATCH(T8,AJ$7:AJ$126,1)))),\"\",MIN(IF(OR(ISBLANK(W7),W7=\"\"),INDEX(AK$7:AK$126,MATCH(T8,AJ$7:AJ$126,1)),W7-U7),INDEX(AK$7:AK$126,MATCH(T8,AJ$7:AJ$126,1))))","v":""},"","","",{"$f":"MAX(AJ7,IF(ISNA(INDEX(T$7:T$126,MATCH(AJ8,T$7:T$126,1))),0,INDEX(T$7:T$126,MATCH(AJ8,T$7:T$126,1))))","v":"2021-05-15"},{"$f":"IF(ISNA(INDEX(U$7:U$126,MATCH(AJ8,T$7:T$126,1))),0,INDEX(U$7:U$126,MATCH(AJ8,T$7:T$126,1)))","v":0},{"$f":"IF(ISNA(INDEX(W$7:W$126,MATCH(AJ8,T$7:T$126,1))),AK8,INDEX(W$7:W$126,MATCH(AJ8,T$7:T$126,1)))","v":100000000},-254794.52054794517,-127397.26027397258,31,null,2,{"$f":"IF(COUNT(AJ8)=1,AI7+1,\"\")","v":2},{"$f":"IF(OR(AJ7=$C$27,AJ7=\"\"),\"\",IFERROR(IF(EDATE($C$26,(AH8-1)*12/$D$19)<=$C$27,EDATE($C$26,(AH8-1)*12/$D$19),$C$27),\"\"))","v":"2021-06-15"},{"$f":"+IF(COUNT(AK7)<>0,SUM(AK7:AL7)*(1-J8),\"\")","v":100000000},{"$f":"-SUMIFS(U$7:U$126,T$7:T$126,\">\"&AJ7,T$7:T$126,\"<=\"&AJ8)","v":0},{"$f":"SUMIFS(X$7:X$126,T$7:T$126,\">\"&AJ7,T$7:T$126,\"<=\"&AJ8)+AD8","v":-254794.52054794517},{"$f":"+IF(COUNT(AN7)<>0,SUM(AN7:AO7)*(1-J8),\"\")","v":100000000},{"$f":"-SUMIFS(U$7:U$126,T$7:T$126,\">\"&AJ7,T$7:T$126,\"<=\"&AJ8)","v":0},{"$f":"SUMIFS(Y$7:Y$126,T$7:T$126,\">\"&AJ7,T$7:T$126,\"<=\"&AJ8)+AE8","v":-127397.26027397258},null,{"$f":"IFERROR(MAX((ABS(AM8)-ABS(AP8)),0),\"\")","v":127397.26027397258},{"$f":"IFERROR(AR8/POWER(1+($C$11+1%)/$D$19,AI8-1)/(1+($C$11+1%)/365*($AJ$7-$C$24)),\"\")","v":124957.22062679318},31]
[null,"Hitel devizaneme","HUF","Makrohoz kellenek (ne töröld ki!):",null,null,null,null,null,false,null,null,null,{"$f":"IF(ISBLANK(L8),\"\",L8)","v":""},{"$f":"IF(ISBLANK(L8),0,M8+O8)","v":0},0,0,"",null,null,null,"","","","","","2021-06-15",0,100000000,-246575.34246575341,-123287.6712328767,30,null,3,{"$f":"IF(COUNT(AJ9)=1,AI8+1,\"\")","v":3},"2021-07-15",100000000,0,{"$f":"SUMIFS(X$7:X$126,T$7:T$126,\">\"&AJ8,T$7:T$126,\"<=\"&AJ9)+AD9","v":-246575.34246575341},100000000,0,{"$f":"SUMIFS(Y$7:Y$126,T$7:T$126,\">\"&AJ8,T$7:T$126,\"<=\"&AJ9)+AE9","v":-123287.6712328767},null,123287.6712328767,120745.22470500041,30]
[null,"HUF/EUR árfolyam",310,{"$f":"+C17/D19","v":2.5000000000000001E-3},null,"Maximális hitelösszeghez tartozó támogatástartalom (EUR)",{"$f":"IF(1800000-C31-C32-C33<=0,\"Nem jogosult\",1800000-C31-C32-C33)","v":1800000},{"$f":"IF(mezogazdkizarok=0,\"Nem releváns\",IF(MIN(225000-C31,1800000-C31-C32-C33,270000-C31-C32)<=0,\"Nem jogosult\",MIN(225000-C31,1800000-C31-C32-C33,270000-C31-C32)))","v":"Nem releváns"},{"$f":"IF(halaszatikizarok=0,\"Nem releváns\",IF(MIN(270000-C32,1800000-C31-C32-C33,270000-C31-C32)<=0,\"Nem jogosult\",MIN(270000-C32,1800000-C31-C32-C33,270000-C31-C32)))","v":"Nem releváns"},false,null,null,null,"",0,0,0,"",null,null,null,"","","","","","2021-07-15",0,100000000,-254794.52054794517,-127397.26027397258,31,null,4,{"$f":"IF(COUNT(AJ10)=1,AI9+1,\"\")","v":4},"2021-08-15",100000000,0,-254794.52054794517,100000000,0,-127397.26027397258,null,127397.26027397258,124583.19074238683,31]
[null,"Referencia alapkamat",8.0000000000000002E-3,null,null,null,null,null,null,false,null,null,null,"",0,0,0,"",null,null,null,"","","","","","2021-08-15",0,100000000,-254794.52054794517,-127397.26027397258,31,null,5,5,"2021-09-15",100000000,0,-254794.52054794517,100000000,0,-127397.26027397258,null,127397.26027397258,124396.59584861388,31]
[null,"Van hitelfelvevői múltja vagy mérleg alapú hitelminősítése a hitelfelvevőnek?","Van",1E-4,null,null,null,null,null,false,null,null,null,"",0,0,0,"",null,null,null,"","","","","","2021-09-15",0,100000000,-246575.34246575341,-123287.6712328767,30,null,6,6,"2021-10-15",100000000,0,-246575.34246575341,100000000,0,-123287.6712328767,null,123287.6712328767,120203.49718835994,30]
[null,"Cégbesorolás",null,null,null,null,null,null,null,false,null,null,null,"",0,0,0,"",null,null,null,"","","","","","2021-10-15",0,100000000,-254794.52054794517,-127397.26027397258,31,null,7,7,"2021-11-15",100000000,0,-254794.52054794517,100000000,0,-127397.26027397258,null,127397.26027397258,124024.2440618791,31]
[null,"Adósminősítés","Kielégítő",null,null,null,null,null,null,false,null,null,null,"",0,0,0,"",null,null,null,"","","","","","2021-11-15",0,100000000,-246575.34246575341,-123287.6712328767,30,null,8,8,"2021-12-15",100000000,0,-246575.34246575341,100000000,0,-123287.6712328767,null,123287.6712328767,119843.69645069081,30]
[null,"Fedezettség","Általános",{"$f":"COUNT(AI7:AI126)","v":110},null,null,null,null,null,false,null,null,null,"",0,0,0,"",null,null,null,"","","","","","2021-12-15",0,100000000,-254794.52054794517,-127397.26027397258,31,null,9,9,"2022-01-15",100000000,0,-254794.52054794517,100000000,0,-127397.26027397258,null,127397.26027397258,123653.00682214725,31]
[null,"Kockázati felár (bázispont)",{"$f":"IF(C12=\"Van\",OFFSET(Adatok!$E$4,MATCH(C14,Adatok!$E$5:$E$9,0),MATCH(C15,Adatok!$F$4:$H$4,0),),MAX(OFFSET(Adatok!$E$4,MATCH(C14,Adatok!$E$5:$E$9,0),MATCH(C15,Adatok!$F$4:$H$4,0),),400))","v":220},null,null,null,null,null,null,false,null,null,null,"",0,0,0,"",null,null,null,"","","","","","2022-01-15",0,100000000,-254794.52054794517,-127397.26027397258,31,null,10,{"$f":"IF(COUNT(AJ16)=1,AI15+1,\"\")","v":10},"2022-02-15",100000000,0,-254794.52054794517,100000000,0,-127397.26027397258,null,127397.26027397258,123467.80511447553,31]
[null,"Egyéni referencia kamatláb",{"$f":"+(C11+C16/10000)","v":0.03},null,null,null,null,null,null,false,null,null,null,"",0,0,0,"",null,null,null,"","","","","","2022-02-15",0,100000000,-230136.98630136985,-115068.49315068492,28,null,11,{"$f":"IF(COUNT(AJ17)=1,AI16+1,\"\")","v":11},"2022-03-15",100000000,0,-230136.98630136985,100000000,0,-115068.49315068492,null,115068.49315068492,111352.27942619342,28]
[null,null,null,null,null,null,null,null,null,false,null,null,null,"",0,0,0,"",null,null,null,"","","","","","2022-03-15",0,100000000,-254794.52054794517,-127397.26027397258,31,null,12,12,"2022-04-15",100000000,0,-254794.52054794517,100000000,0,-127397.26027397258,null,127397.26027397258,123098.2334431209,31]
[null,"HITELKARAKTERISZTIKA",null,{"$f":"VLOOKUP($C$29,Adatok!P3:Q5,2,0)","v":12},null,null,null,null,null,false,null,null,null,"",0,0,0,"",null,null,null,"","","","","","2022-04-15",0,100000000,-246575.34246575341,-123287.6712328767,30,null,13,13,"2022-05-15",100000000,0,-246575.34246575341,100000000,0,-123287.6712328767,null,123287.6712328767,118948.89933788434,30]
[null,"Hitel fajtája/célja","Lízing",null,null,null,null,null,null,false,null,null,null,"",0,0,0,"",null,null,null,"","","","","","2022-05-15",0,100000000,-254794.52054794517,-127397.26027397258,31,null,14,14,"2022-06-15",100000000,0,-254794.52054794517,100000000,0,-127397.26027397258,null,127397.26027397258,122729.76799715142,31]
[null,"Vállalat mérete","KKV",null,null,null,null,null,null,false,null,null,null,"",0,0,0,"",null,null,null,"","","","","","2022-06-15",0,100000000,-246575.34246575341,-123287.6712328767,30,null,15,15,"2022-07-15",100000000,0,-246575.34246575341,100000000,0,-123287.6712328767,null,123287.6712328767,118592.85394213654,30]
[null,"Támogatás jogalapja","Egyéb",null,null,null,null,null,null,false,null,null,null,"",0,0,0,"",null,null,null,"","","","","","2022-07-15",0,100000000,-254794.52054794517,-127397.26027397258,31,null,16,16,"2022-08-15",100000000,0,-254794.52054794517,100000000,0,-127397.26027397258,null,127397.26027397258,122362.40546534306,31]
[null,{"$f":"IF(C9=\"HUF\",IF(C23>3500000000,\"A hitelösszeg nem haladhatja meg a 3,5 milliárd forintot!\",\"Hitelösszeg (\"&C9&\")\"),IF(C23>10000000,\"A hitelösszeg nem haladhatja meg a 10 millió eurót!\",\"Hitelösszeg (\"&C9&\")\"))","v":"Hitelösszeg (HUF)"},100000000,null,null,null,null,null,null,false,null,null,null,"",0,0,0,"",null,null,null,"","","","","","2022-08-15",0,100000000,-254794.52054794517,-127397.26027397258,31,null,17,17,"2022-09-15",100000000,0,-254794.52054794517,100000000,0,-127397.26027397258,null,127397.26027397258,122179.13676020272,31]
[null,"Hitel jóváhagyásának várható időpontja (EXIM döntés dátuma)","2020-05-15",null,null,null,null,null,null,false,null,null,null,"",0,0,0,"",null,null,null,"","","","","","2022-09-15",0,100000000,-246575.34246575341,-123287.6712328767,30,null,18,18,"2022-10-15",100000000,0,-246575.34246575341,100000000,0,-123287.6712328767,null,123287.6712328767,118060.78310940304,30]
[null,{"$f":"\"Szerződéskötés várható dátuma\"&IF(C25>DATE(2021,12,31),\" - Nem lehet későbbi, mint 2021.12.31\",\"\")","v":"Szerződéskötés várható dátuma"},"2020-05-30",null,null,null,null,null,null,false,null,null,null,"",0,0,0,"",null,null,null,"","","","","","2022-10-15",0,100000000,-254794.52054794517,-127397.26027397258,31,null,19,19,"2022-11-15",100000000,0,-254794.52054794517,100000000,0,-127397.26027397258,null,127397.26027397258,121813.42241276398,31]
[null,"Első törlesztés várható dátuma","2021-05-15",null,null,null,null,null,null,false,null,null,null,"",0,0,0,"",null,null,null,"","","","","","2022-11-15",0,100000000,-246575.34246575341,-123287.6712328767,30,null,20,20,"2022-12-15",100000000,0,-246575.34246575341,100000000,0,-123287.6712328767,null,123287.6712328767,117707.39607952327,30]
[null,{"$f":"IF(C27>EDATE(C25,120),\"A futamidő nem haladhatja meg a 10 évet\",\"Hitel végső lejáratának várható dátuma\")","v":"Hitel végső lejáratának várható dátuma"},"2030-05-30",null,null,null,null,null,null,false,null,null,null,"",0,0,0,"",null,null,null,"","","","","","2022-12-15",0,100000000,-254794.52054794517,-127397.26027397258,31,null,21,21,"2023-01-15",100000000,0,-254794.52054794517,100000000,0,-127397.26027397258,null,127397.26027397258,121448.80274472358,31]
[null,"Tényleges ügyleti kamat",{"$f":"IF(C9=\"EUR\",0.005,0.015)","v":1.4999999999999999E-2},null,null,null,null,null,null,false,null,null,null,"",0,0,0,"",null,null,null,"","","","","","2023-01-15",0,100000000,-254794.52054794517,-127397.26027397258,31,null,22,22,"2023-02-15",100000000,0,-254794.52054794517,100000000,0,-127397.26027397258,null,127397.26027397258,121266.90239113687,31]
[null,"Kamatfizetés gyakorisága","Havi",null,null,null,null,null,null,false,null,null,null,"",0,0,0,"",null,null,null,"","","","","","2023-02-15",0,100000000,-230136.98630136985,-115068.49315068492,28,null,23,{"$f":"IF(COUNT(AJ29)=1,AI28+1,\"\")","v":23},"2023-03-15",100000000,0,-230136.98630136985,100000000,0,-115068.49315068492,null,115068.49315068492,109367.34469108701,28]
[null,"COVID Közlemény 3.1 alapján és az azonos elszámolható költségekhez megítélt de minimis típusú állami támogatások",null,null,null,null,null,null,null,false,null,null,null,"",0,0,0,"",null,null,null,"","","","","","2023-03-15",0,100000000,-254794.52054794517,-127397.26027397258,31,null,24,24,"2023-04-15",100000000,0,-254794.52054794517,100000000,0,-127397.26027397258,null,127397.26027397258,120903.91860151544,31]
[null,"Mezőgazdasági ágazatra megítélt támogatás teljes összege (EUR):",null,null,null,null,null,null,null,false,null,null,null,"",0,0,0,"",null,null,null,"","","","","","2023-04-15",0,100000000,-246575.34246575341,-123287.6712328767,30,null,25,25,"2023-05-15",100000000,0,-246575.34246575341,100000000,0,-123287.6712328767,null,123287.6712328767,116828.54937095851,30]
[null,"Halászati, akvakultúra ágazatra  megítélt támogatás teljes összeg (EUR):",null,null,null,null,null,null,null,false,null,null,null,"",0,0,0,"",null,null,null,"","","","","","2023-05-15",0,100000000,-254794.52054794517,-127397.26027397258,31,null,26,26,"2023-06-15",100000000,0,-254794.52054794517,100000000,0,-127397.26027397258,null,127397.26027397258,120542.0213180134,31]
[null,"Egyéb ágazatra megítélt támogatás tejes összege (EUR):",null,null,null,null,null,null,null,false,null,null,null,"",0,0,0,"",null,null,null,"","","","","","2023-06-15",0,100000000,-246575.34246575341,-123287.6712328767,30,null,27,27,"2023-07-15",100000000,0,-246575.34246575341,100000000,0,-123287.6712328767,null,123287.6712328767,116478.85074132035,30]
[null,null,null,null,null,null,null,null,null,false,null,null,null,"",0,0,0,"",null,null,null,"","","","","","2023-07-15",0,100000000,-254794.52054794517,-127397.26027397258,31,null,28,28,"2023-08-15",100000000,0,-254794.52054794517,100000000,0,-127397.26027397258,null,127397.26027397258,120181.20728843172,31]
[null,null,null,null,null,null,null,null,null,false,null,null,null,"",0,0,0,"",null,null,null,"","","","","","2023-08-15",0,100000000,-254794.52054794517,-127397.26027397258,31,null,29,29,"2023-09-15",100000000,0,-254794.52054794517,100000000,0,-127397.26027397258,null,127397.26027397258,120001.20548021136,31]
[null,null,null,null,null,null,null,null,null,false,null,null,null,"",0,0,0,"",null,null,null,"","","","","","2023-09-15",0,100000000,-246575.34246575341,-123287.6712328767,30,null,30,30,"2023-10-15",100000000,0,-246575.34246575341,100000000,0,-123287.6712328767,null,123287.6712328767,115956.26445513475,30]
[null,null,null,null,null,null,null,null,null,false,null,null,null,"",0,0,0,"",null,null,null,"","","","","","2023-10-15",0,100000000,-254794.52054794517,-127397.26027397258,31,null,31,31,"2023-11-15",100000000,0,-254794.52054794517,100000000,0,-127397.26027397258,null,127397.26027397258,119642.01025492349,31]
[null,null,null,null,null,null,null,null,null,false,null,null,null,"",0,0,0,"",null,null,null,"","","","","","2023-11-15",0,100000000,-246575.34246575341,-123287.6712328767,30,null,32,32,"2023-12-15",100000000,0,-246575.34246575341,100000000,0,-123287.6712328767,null,123287.6712328767,115609.17680407468,30]
[null,null,null,null,null,null,null,null,null,false,null,null,null,"",0,0,0,"",null,null,null,"","","","","","2023-12-15",0,100000000,-254794.52054794517,-127397.26027397258,31,null,33,33,"2024-01-15",100000000,0,-254794.52054794517,100000000,0,-127397.26027397258,null,127397.26027397258,119283.89019558374,31]
[null,null,null,null,null,null,null,null,null,false,null,null,null,"",0,0,0,"",null,null,null,"","","","","","2024-01-15",0,100000000,-254794.52054794517,-127397.26027397258,31,null,34,34,"2024-02-15",100000000,0,-254794.52054794517,100000000,0,-127397.26027397258,null,127397.26027397258,119105.23234706312,31]
[null,null,null,null,null,null,null,null,null,false,null,null,null,"",0,0,0,"",null,null,null,"","","","","","2024-02-15",0,100000000,-238356.16438356161,-119178.08219178081,29,null,35,35,"2024-03-15",100000000,0,-238356.16438356161,100000000,0,-119178.08219178081,null,119178.08219178081,111254.14259465096,29]
[null,null,null,null,null,null,null,null,null,false,null,null,null,"",0,0,0,"",null,null,null,"","","","","","2024-03-15",0,100000000,-254794.52054794517,-127397.26027397258,31,null,36,36,"2024-04-15",100000000,0,-254794.52054794517,100000000,0,-127397.26027397258,null,127397.26027397258,118748.71900542905,31]
[null,null,null,null,null,null,null,null,null,false,null,null,null,"",0,0,0,"",null,null,null,"","","","","","2024-04-15",0,100000000,-246575.34246575341,-123287.6712328767,30,null,37,37,"2024-05-15",100000000,0,-246575.34246575341,100000000,0,-123287.6712328767,null,123287.6712328767,114745.99617228581,{"$f":"IFERROR(AJ43-AJ42,\"\")","v":30}]
[null,null,null,null,null,null,null,null,null,false,null,null,null,"",0,0,0,"",null,null,null,"","","","","","2024-05-15",0,100000000,-254794.52054794517,-127397.26027397258,31,null,38,38,"2024-06-15",100000000,0,-254794.52054794517,100000000,0,-127397.26027397258,null,127397.26027397258,118393.27280215875,31]
[null,null,null,null,null,null,null,null,null,false,null,null,null,{"$f":"IF(ISBLANK(L44),\"\",L44)","v":""},{"$f":"IF(ISBLANK(L44),0,M44+O44)","v":0},0,0,"",null,null,null,"","","","","","2024-06-15",0,100000000,-246575.34246575341,-123287.6712328767,30,null,39,39,"2024-07-15",100000000,0,-246575.34246575341,100000000,0,-123287.6712328767,null,123287.6712328767,114402.53117307145,30]
[null,null,null,null,null,null,null,null,null,false,null,null,null,"",0,0,0,"",null,null,null,"","","","","","2024-07-15",0,100000000,-254794.52054794517,-127397.26027397258,31,null,40,40,"2024-08-15",100000000,0,-254794.52054794517,100000000,0,-127397.26027397258,null,127397.26027397258,118038.89054302593,31]
[null,null,null,null,null,null,null,null,null,false,null,null,null,{"$f":"IF(ISBLANK(L46),\"\",L46)","v":""},{"$f":"IF(ISBLANK(L46),0,M46+O46)","v":0},{"$f":"IF(AND(ISBLANK(L46),AH47<>1),0,IFERROR(-O47*piacikamat/365*(IF(ISBLANK(L47),$C$26,L47)-N47),\"\"))","v":0},{"$f":"IF(AND(ISBLANK(L46),AH47<>1),0,IFERROR(-O47*tenylegeskamat/365*(IF(ISBLANK(L47),$C$26,L47)-N47),\"\"))","v":0},"",null,null,null,"","",{"$f":"IFERROR(-W47*piacikamat/365*(T47-V47),\"\")","v":""},{"$f":"IFERROR(-W47*tenylegeskamat/365*(T47-V47),\"\")","v":""},{"$f":"IFERROR(T47-V47,\"\")","v":""},"2024-08-15",0,100000000,{"$f":"IFERROR(-(AC47-AB47)*piacikamat/365*(AJ47-AA47),0)","v":-254794.52054794517},{"$f":"IFERROR(-(AC47-AB47)*tenylegeskamat/365*(AJ47-AA47),0)","v":-127397.26027397258},{"$f":"IFERROR(AJ47-AA47,\"\")","v":31},null,41,{"$f":"IF(COUNT(AJ47)=1,AI46+1,\"\")","v":41},{"$f":"IF(OR(AJ46=$C$27,AJ46=\"\"),\"\",IFERROR(IF(EDATE($C$26,(AH47-1)*12/$D$19)<=$C$27,EDATE($C$26,(AH47-1)*12/$D$19),$C$27),\"\"))","v":"2024-09-15"},{"$f":"+IF(COUNT(AK46)<>0,SUM(AK46:AL46)*(1-J47),\"\")","v":100000000},0,-254794.52054794517,{"$f":"+IF(COUNT(AN46)<>0,SUM(AN46:AO46)*(1-J47),\"\")","v":100000000},0,-127397.26027397258,null,{"$f":"IFERROR(MAX((ABS(AM47)-ABS(AP47)),0),\"\")","v":127397.26027397258},{"$f":"IFERROR(AR47/POWER(1+($C$11+1%)/$D$19,AI47-1)/(1+($C$11+1%)/365*($AJ$7-$C$24)),\"\")","v":117862.09739693051},{"$f":"IFERROR(AJ47-AJ46,\"\")","v":31}]
[null,null,null,null,null,null,null,null,null,false,null,null,null,"",0,0,0,"",null,null,null,"","","","","","2024-09-15",0,100000000,-246575.34246575341,-123287.6712328767,30,null,42,42,"2024-10-15",100000000,0,-246575.34246575341,100000000,0,-123287.6712328767,null,123287.6712328767,113889.2603645472,30]
[null,null,null,null,null,null,null,null,null,false,null,null,null,"",0,0,0,"",null,null,null,"","","","","","2024-10-15",0,100000000,-254794.52054794517,-127397.26027397258,31,null,43,43,"2024-11-15",100000000,0,-254794.52054794517,100000000,0,-127397.26027397258,null,127397.26027397258,117509.30508573682,31]
[null,null,null,null,null,null,null,null,null,false,null,null,null,"",0,0,0,"",null,null,null,"","","","","","2024-11-15",0,100000000,-246575.34246575341,-123287.6712328767,30,null,44,44,"2024-12-15",100000000,0,-246575.34246575341,100000000,0,-123287.6712328767,null,123287.6712328767,113548.35980133365,30]
[null,null,null,null,null,null,null,null,null,false,null,null,null,"",0,0,0,"",null,null,null,"","","","","","2024-12-15",0,100000000,-254794.52054794517,-127397.26027397258,31,null,45,45,"2025-01-15",100000000,0,-254794.52054794517,100000000,0,-127397.26027397258,null,127397.26027397258,117157.56877488241,31]
[null,null,null,null,null,null,null,null,null,false,null,null,null,"",0,0,0,"",null,null,null,"","","","","","2025-01-15",0,100000000,-254794.52054794517,-127397.26027397258,31,null,46,46,"2025-02-15",100000000,0,-254794.52054794517,100000000,0,-127397.26027397258,null,127397.26027397258,116982.09563143525,31]
[null,null,null,null,null,null,null,null,null,false,null,null,null,"",0,0,0,"",null,null,null,"","","","","","2025-02-15",0,100000000,-230136.98630136985,-115068.49315068492,28,null,47,47,"2025-03-15",100000000,0,-230136.98630136985,100000000,0,-115068.49315068492,null,115068.49315068492,105502.99317733677,28]
[null,null,null,null,null,null,null,null,null,false,null,null,null,"",0,0,0,"",null,null,null,"","","","","","2025-03-15",0,100000000,-254794.52054794517,-127397.26027397258,31,null,48,48,"2025-04-15",100000000,0,-254794.52054794517,100000000,0,-127397.26027397258,null,127397.26027397258,116631.93739738394,31]
[null,null,null,null,null,null,null,null,null,false,null,null,null,"",0,0,0,"",null,null,null,"","","","","","2025-04-15",0,100000000,-246575.34246575341,-123287.6712328767,30,null,49,49,"2025-05-15",100000000,0,-246575.34246575341,100000000,0,-123287.6712328767,null,123287.6712328767,112700.56598719716,30]
[null,null,null,null,null,null,null,null,null,false,null,null,null,"",0,0,0,"",null,null,null,"","","","","","2025-05-15",0,100000000,-254794.52054794517,-127397.26027397258,31,null,50,50,"2025-06-15",100000000,0,-254794.52054794517,100000000,0,-127397.26027397258,null,127397.26027397258,116282.82727918493,31]
[null,null,null,null,null,null,null,null,null,false,null,null,null,"",0,0,0,"",null,null,null,"","","","","","2025-06-15",0,100000000,-246575.34246575341,-123287.6712328767,30,null,51,51,"2025-07-15",100000000,0,-246575.34246575341,100000000,0,-123287.6712328767,null,123287.6712328767,112363.22349944594,30]
[null,null,null,null,null,null,null,null,null,false,null,null,null,"",0,0,0,"",null,null,null,"","","","","","2025-07-15",0,100000000,-254794.52054794517,-127397.26027397258,31,null,52,52,"2025-08-15",100000000,0,-254794.52054794517,100000000,0,-127397.26027397258,null,127397.26027397258,115934.76213955144,31]
[null,null,null,null,null,null,null,null,null,false,null,null,null,"",0,0,0,"",null,null,null,"","","","","","2025-08-15",0,100000000,-254794.52054794517,-127397.26027397258,31,null,53,53,"2025-09-15",100000000,0,-254794.52054794517,100000000,0,-127397.26027397258,null,127397.26027397258,115761.12045886314,31]
[null,null,null,null,null,null,null,null,null,false,null,null,null,"",0,0,0,"",null,null,null,"","","","","","2025-09-15",0,100000000,-246575.34246575341,-123287.6712328767,30,null,54,54,"2025-10-15",100000000,0,-246575.34246575341,100000000,0,-123287.6712328767,null,123287.6712328767,111859.10211347153,30]
[null,null,null,null,null,null,null,null,null,false,null,null,null,"",0,0,0,"",null,null,null,"","","","","","2025-10-15",0,100000000,-254794.52054794517,-127397.26027397258,31,null,55,55,"2025-11-15",100000000,0,-254794.52054794517,100000000,0,-127397.26027397258,null,127397.26027397258,115414.61692519944,31]
[null,null,null,null,null,null,null,null,null,false,null,null,null,"",0,0,0,"",null,null,null,"","","","","","2025-11-15",0,100000000,-246575.34246575341,-123287.6712328767,30,null,56,56,"2025-12-15",100000000,0,-246575.34246575341,100000000,0,-123287.6712328767,null,123287.6712328767,111524.27834879882,30]
[null,null,null,null,null,null,null,null,null,false,null,null,null,"",0,0,0,"",null,null,null,"","","","","","2025-12-15",0,100000000,-254794.52054794517,-127397.26027397258,31,null,57,57,"2026-01-15",100000000,0,-254794.52054794517,100000000,0,-127397.26027397258,null,127397.26027397258,115069.15056790691,31]
[null,null,null,null,null,null,null,null,null,false,null,null,null,"",0,0,0,"",null,null,null,"","","","","","2026-01-15",0,100000000,-254794.52054794517,-127397.26027397258,31,null,58,58,"2026-02-15",100000000,0,-254794.52054794517,100000000,0,-127397.26027397258,null,127397.26027397258,114896.80535986708,31]
[null,null,null,null,null,null,null,null,null,false,null,null,null,"",0,0,0,"",null,null,null,"","","","","","2026-02-15",0,100000000,-230136.98630136985,-115068.49315068492,28,null,59,59,"2026-03-15",100000000,0,-230136.98630136985,100000000,0,-115068.49315068492,null,115068.49315068492,103622.32619059406,28]
[null,null,null,null,null,null,null,null,null,false,null,null,null,"",0,0,0,"",null,null,null,"","","","","","2026-03-15",0,100000000,-254794.52054794517,-127397.26027397258,31,null,60,60,"2026-04-15",100000000,0,-254794.52054794517,100000000,0,-127397.26027397258,null,127397.26027397258,114552.88894901989,31]
[null,null,null,null,null,null,null,null,null,false,null,null,null,"",0,0,0,"",null,null,null,"","","","","","2026-04-15",0,100000000,-246575.34246575341,-123287.6712328767,30,null,61,61,"2026-05-15",100000000,0,-246575.34246575341,100000000,0,-123287.6712328767,null,123287.6712328767,110691.59707118661,30]
[null,null,null,null,null,null,null,null,null,false,null,null,null,"",0,0,0,"",null,null,null,"","","","","","2026-05-15",0,100000000,-254794.52054794517,-127397.26027397258,31,null,62,62,"2026-06-15",100000000,0,-254794.52054794517,100000000,0,-127397.26027397258,null,127397.26027397258,114210.00197060363,31]
[null,null,null,null,null,null,null,null,null,false,null,null,null,"",0,0,0,"",null,null,null,"","","","","","2026-06-15",0,100000000,-246575.34246575341,-123287.6712328767,30,null,63,63,"2026-07-15",100000000,0,-246575.34246575341,100000000,0,-123287.6712328767,null,123287.6712328767,110360.26795671356,30]
[null,null,null,null,null,null,null,null,null,false,null,null,null,"",0,0,0,"",null,null,null,"","","","","","2026-07-15",0,100000000,-254794.52054794517,-127397.26027397258,31,null,64,64,"2026-08-15",100000000,0,-254794.52054794517,100000000,0,-127397.26027397258,null,127397.26027397258,113868.14134325577,31]
[null,null,null,null,null,null,null,null,null,false,null,null,null,"",0,0,0,{"$f":"IFERROR(IF(ISBLANK(L71),$C$26,L71)-N71,\"\")","v":""},null,null,null,"","","","","","2026-08-15",0,100000000,-254794.52054794517,-127397.26027397258,31,null,65,65,"2026-09-15",100000000,0,-254794.52054794517,100000000,0,-127397.26027397258,null,127397.26027397258,113697.59495082952,31]
[null,null,null,null,null,null,null,null,null,{"$f":"AI72>$D$15","v":false},null,null,null,"",0,0,0,"",null,null,null,{"$f":"IF(ISNA(MAX(T71,INDEX(AJ$6:AJ$126,MATCH(T72-1,AJ$6:AJ$126,1)))),\"\",MAX(T71,INDEX(AJ$6:AJ$126,MATCH(T72-1,AJ$6:AJ$126,1))))","v":""},{"$f":"IF(ISNA(MIN(IF(OR(ISBLANK(W71),W71=\"\"),INDEX(AK$7:AK$126,MATCH(T72,AJ$7:AJ$126,1)),W71-U71),INDEX(AK$7:AK$126,MATCH(T72,AJ$7:AJ$126,1)))),\"\",MIN(IF(OR(ISBLANK(W71),W71=\"\"),INDEX(AK$7:AK$126,MATCH(T72,AJ$7:AJ$126,1)),W71-U71),INDEX(AK$7:AK$126,MATCH(T72,AJ$7:AJ$126,1))))","v":""},"","","",{"$f":"MAX(AJ71,IF(ISNA(INDEX(T$7:T$126,MATCH(AJ72,T$7:T$126,1))),0,INDEX(T$7:T$126,MATCH(AJ72,T$7:T$126,1))))","v":"2026-09-15"},{"$f":"IF(ISNA(INDEX(U$7:U$126,MATCH(AJ72,T$7:T$126,1))),0,INDEX(U$7:U$126,MATCH(AJ72,T$7:T$126,1)))","v":0},{"$f":"IF(ISNA(INDEX(W$7:W$126,MATCH(AJ72,T$7:T$126,1))),AK72,INDEX(W$7:W$126,MATCH(AJ72,T$7:T$126,1)))","v":100000000},-246575.34246575341,-123287.6712328767,30,null,66,66,"2026-10-15",100000000,{"$f":"-SUMIFS(U$7:U$126,T$7:T$126,\">\"&AJ71,T$7:T$126,\"<=\"&AJ72)","v":0},-246575.34246575341,100000000,{"$f":"-SUMIFS(U$7:U$126,T$7:T$126,\">\"&AJ71,T$7:T$126,\"<=\"&AJ72)","v":0},-123287.6712328767,null,123287.6712328767,109865.1328982296,30]
[null,null,null,null,null,null,null,null,null,false,null,null,null,"",0,0,0,"",null,null,null,"","","","","","2026-10-15",0,100000000,-254794.52054794517,-127397.26027397258,31,null,67,67,"2026-11-15",100000000,0,{"$f":"SUMIFS(X$7:X$126,T$7:T$126,\">\"&AJ72,T$7:T$126,\"<=\"&AJ73)+AD73","v":-254794.52054794517},100000000,0,{"$f":"SUMIFS(Y$7:Y$126,T$7:T$126,\">\"&AJ72,T$7:T$126,\"<=\"&AJ73)+AE73","v":-127397.26027397258},null,127397.26027397258,113357.26809269818,31]
[null,null,null,null,null,null,null,null,null,false,null,null,null,"",0,0,0,"",null,null,null,"","","","","","2026-11-15",0,100000000,-246575.34246575341,-123287.6712328767,30,null,68,68,"2026-12-15",100000000,0,-246575.34246575341,100000000,0,-123287.6712328767,null,123287.6712328767,109536.27760877862,30]
[null,null,null,null,null,null,null,null,null,false,null,null,null,"",0,0,0,"",null,null,null,"","","","","","2026-12-15",0,100000000,-254794.52054794517,-127397.26027397258,31,null,69,69,"2027-01-15",100000000,0,-254794.52054794517,100000000,0,-127397.26027397258,null,127397.26027397258,113017.95992252078,31]
[null,null,null,null,null,null,null,null,null,false,null,null,null,"",0,0,0,"",null,null,null,"","","","","","2027-01-15",0,100000000,-254794.52054794517,-127397.26027397258,31,null,70,70,"2027-02-15",100000000,0,-254794.52054794517,100000000,0,-127397.26027397258,null,127397.26027397258,112848.68689218248,31]
[null,null,null,null,null,null,null,null,null,false,null,null,null,"",0,0,0,"",null,null,null,"","","","","","2027-02-15",0,100000000,-230136.98630136985,-115068.49315068492,28,null,71,71,"2027-03-15",100000000,0,-230136.98630136985,100000000,0,-115068.49315068492,null,115068.49315068492,101775.18345002204,28]
[null,null,null,null,null,null,null,null,null,false,null,null,null,"",0,0,0,"",null,null,null,"","","","","","2027-03-15",0,100000000,-254794.52054794517,-127397.26027397258,31,null,72,72,"2027-04-15",100000000,0,-254794.52054794517,100000000,0,-127397.26027397258,null,127397.26027397258,112510.90103953652,31]
[null,null,null,null,null,null,null,null,null,false,null,null,null,"",0,0,0,"",null,null,null,"","","","","","2027-04-15",0,100000000,-246575.34246575341,-123287.6712328767,30,null,73,73,"2027-05-15",100000000,0,-246575.34246575341,100000000,0,-123287.6712328767,null,123287.6712328767,108718.43947582159,30]
[null,null,null,null,null,null,null,null,null,false,null,null,null,"",0,0,0,"",null,null,null,"","","","","","2027-05-15",0,100000000,-254794.52054794517,-127397.26027397258,31,null,74,74,"2027-06-15",100000000,0,-254794.52054794517,100000000,0,-127397.26027397258,null,127397.26027397258,112174.12626894552,31]
[null,null,null,null,null,null,null,null,null,false,null,null,null,"",0,0,0,"",null,null,null,"","","","","","2027-06-15",0,100000000,-246575.34246575341,-123287.6712328767,30,null,75,75,"2027-07-15",100000000,0,-246575.34246575341,100000000,0,-123287.6712328767,null,123287.6712328767,108393.01654190861,30]
[null,null,null,null,null,null,null,null,null,false,null,null,null,"",0,0,0,"",null,null,null,"","","","","","2027-07-15",0,100000000,-254794.52054794517,-127397.26027397258,31,null,76,76,"2027-08-15",100000000,0,-254794.52054794517,100000000,0,-127397.26027397258,null,127397.26027397258,111838.3595539746,31]
[null,null,null,null,null,null,null,null,null,false,null,null,null,"",0,0,0,"",null,null,null,"","","","","","2027-08-15",0,100000000,-254794.52054794517,-127397.26027397258,31,null,77,77,"2027-09-15",100000000,0,-254794.52054794517,100000000,0,-127397.26027397258,null,127397.26027397258,111670.85327406348,31]
[null,null,null,null,null,null,null,null,null,false,null,null,null,"",0,0,0,"",null,null,null,"","","","","","2027-09-15",0,100000000,-246575.34246575341,-123287.6712328767,30,null,78,78,"2027-10-15",100000000,0,-246575.34246575341,100000000,0,-123287.6712328767,null,123287.6712328767,107906.70762314284,30]
[null,null,null,null,null,null,null,null,null,false,null,null,null,"",0,0,0,"",null,null,null,"","","","","","2027-10-15",0,100000000,-254794.52054794517,-127397.26027397258,31,null,79,79,"2027-11-15",100000000,0,-254794.52054794517,100000000,0,-127397.26027397258,null,127397.26027397258,111336.59298776594,31]
[null,null,null,null,null,null,null,null,null,false,null,null,null,"",0,0,0,"",null,null,null,"","","","","","2027-11-15",0,100000000,-246575.34246575341,-123287.6712328767,30,null,80,80,"2027-12-15",100000000,0,-246575.34246575341,100000000,0,-123287.6712328767,null,123287.6712328767,107583.71441653577,30]
[null,null,null,null,null,null,null,null,null,false,null,null,null,"",0,0,0,"",null,null,null,"","","","","","2027-12-15",0,100000000,-254794.52054794517,-127397.26027397258,31,null,81,81,"2028-01-15",100000000,0,-254794.52054794517,100000000,0,-127397.26027397258,null,127397.26027397258,111003.33323057438,31]
[null,null,null,null,null,null,null,null,null,false,null,null,null,"",0,0,0,"",null,null,null,"","","","","","2028-01-15",0,100000000,-254794.52054794517,-127397.26027397258,31,null,82,82,"2028-02-15",100000000,0,-254794.52054794517,100000000,0,-127397.26027397258,null,127397.26027397258,110837.07761415315,31]
[null,null,null,null,null,null,null,null,null,false,null,null,null,"",0,0,0,"",null,null,null,"","","","","","2028-02-15",0,100000000,-238356.16438356161,-119178.08219178081,29,null,83,83,"2028-03-15",100000000,0,-238356.16438356161,100000000,0,-119178.08219178081,null,119178.08219178081,103531.00191037447,29]
[null,null,null,null,null,null,null,null,null,false,null,null,null,"",0,0,0,"",null,null,null,"","","","","","2028-03-15",0,100000000,-254794.52054794517,-127397.26027397258,31,null,84,84,"2028-04-15",100000000,0,-254794.52054794517,100000000,0,-127397.26027397258,null,127397.26027397258,110505.31303808455,31]
[null,null,null,null,null,null,null,null,null,false,null,null,null,"",0,0,0,"",null,null,null,"","","","","","2028-04-15",0,100000000,-246575.34246575341,-123287.6712328767,30,null,85,85,"2028-05-15",100000000,0,-246575.34246575341,100000000,0,-123287.6712328767,null,123287.6712328767,106780.45483846926,30]
[null,null,null,null,null,null,null,null,null,false,null,null,null,"",0,0,0,"",null,null,null,"","","","","","2028-05-15",0,100000000,-254794.52054794517,-127397.26027397258,31,null,86,86,"2028-06-15",100000000,0,-254794.52054794517,100000000,0,-127397.26027397258,null,127397.26027397258,110174.54152080367,31]
[null,null,null,null,null,null,null,null,null,false,null,null,null,"",0,0,0,"",null,null,null,"","","","","","2028-06-15",0,100000000,-246575.34246575341,-123287.6712328767,30,null,87,87,"2028-07-15",100000000,0,-246575.34246575341,100000000,0,-123287.6712328767,null,123287.6712328767,106460.83280318588,30]
[null,null,null,null,null,null,null,null,null,false,null,null,null,"",0,0,0,"",null,null,null,"","","","","","2028-07-15",0,100000000,-254794.52054794517,-127397.26027397258,31,null,88,88,"2028-08-15",100000000,0,-254794.52054794517,100000000,0,-127397.26027397258,null,127397.26027397258,109844.76008982398,31]
[null,null,null,null,null,null,null,null,null,false,null,null,null,"",0,0,0,"",null,null,null,"","","","","","2028-08-15",0,100000000,-254794.52054794517,-127397.26027397258,31,null,89,89,"2028-09-15",100000000,0,-254794.52054794517,100000000,0,-127397.26027397258,null,127397.26027397258,109680.23973022863,31]
[null,null,null,null,null,null,null,null,null,false,null,null,null,"",0,0,0,"",null,null,null,"","","","","","2028-09-15",0,100000000,-246575.34246575341,-123287.6712328767,30,null,90,90,"2028-10-15",100000000,0,-246575.34246575341,100000000,0,-123287.6712328767,null,123287.6712328767,105983.19269182866,30]
[null,null,null,null,null,null,null,null,null,false,null,null,null,"",0,0,0,"",null,null,null,"","","","","","2028-10-15",0,100000000,-254794.52054794517,-127397.26027397258,31,null,91,91,"2028-11-15",100000000,0,-254794.52054794517,100000000,0,-127397.26027397258,null,127397.26027397258,109351.93787474415,31]
[null,null,null,null,null,null,null,null,null,false,null,null,null,"",0,0,0,"",null,null,null,"","","","","","2028-11-15",0,100000000,-246575.34246575341,-123287.6712328767,30,null,92,92,"2028-12-15",100000000,0,-246575.34246575341,100000000,0,-123287.6712328767,null,123287.6712328767,105665.95707220862,30]
[null,null,null,null,null,null,null,null,null,false,null,null,null,"",0,0,0,"",null,null,null,"","","","","","2028-12-15",0,100000000,-254794.52054794517,-127397.26027397258,31,null,93,93,"2029-01-15",100000000,0,-254794.52054794517,100000000,0,-127397.26027397258,null,127397.26027397258,109024.61871321236,31]
[null,null,null,null,null,null,null,null,null,false,null,null,null,"",0,0,0,"",null,null,null,"","","","","","2029-01-15",0,100000000,-254794.52054794517,-127397.26027397258,31,null,94,94,"2029-02-15",100000000,0,-254794.52054794517,100000000,0,-127397.26027397258,null,127397.26027397258,108861.3267231277,31]
[null,null,null,null,null,null,null,null,null,false,null,null,null,"",0,0,0,"",null,null,null,"","","","","","2029-02-15",0,100000000,-230136.98630136985,-115068.49315068492,28,null,95,95,"2029-03-15",100000000,0,-230136.98630136985,100000000,0,-115068.49315068492,null,115068.49315068492,98179.090984412891,28]
[null,null,null,null,null,null,null,null,null,false,null,null,null,"",0,0,0,"",null,null,null,"","","","","","2029-03-15",0,100000000,-254794.52054794517,-127397.26027397258,31,null,96,96,"2029-04-15",100000000,0,-254794.52054794517,100000000,0,-127397.26027397258,null,127397.26027397258,108535.47609003636,31]
[null,null,null,null,null,null,null,null,null,false,null,null,null,"",0,0,0,"",null,null,null,"","","","","","2029-04-15",0,100000000,-246575.34246575341,-123287.6712328767,30,null,97,97,"2029-05-15",100000000,0,-246575.34246575341,100000000,0,-123287.6712328767,null,123287.6712328767,104877.01617577147,30]
[null,null,null,null,null,null,null,null,null,false,null,null,null,"",0,0,0,"",null,null,null,"","","","","","2029-05-15",0,100000000,-254794.52054794517,-127397.26027397258,31,null,98,98,"2029-06-15",100000000,0,-254794.52054794517,100000000,0,-127397.26027397258,null,127397.26027397258,108210.60081374324,31]
[null,null,null,null,null,null,null,null,null,false,null,null,null,"",0,0,0,"",null,null,null,"","","","","","2029-06-15",0,100000000,-246575.34246575341,-123287.6712328767,30,null,99,99,"2029-07-15",100000000,0,-246575.34246575341,100000000,0,-123287.6712328767,null,123287.6712328767,104563.09163391354,30]
[null,null,null,null,null,null,null,null,null,false,null,null,null,"",0,0,0,"",null,null,null,"","","","","","2029-07-15",0,100000000,-254794.52054794517,-127397.26027397258,31,null,100,100,"2029-08-15",100000000,0,-254794.52054794517,100000000,0,-127397.26027397258,null,127397.26027397258,107886.6979747485,31]
[null,null,null,null,null,null,null,null,null,false,null,null,null,"",0,0,0,"",null,null,null,"","","","","","2029-08-15",0,100000000,-254794.52054794517,-127397.26027397258,31,null,101,101,"2029-09-15",100000000,0,-254794.52054794517,100000000,0,-127397.26027397258,null,127397.26027397258,107725.11030928457,31]
[null,null,null,null,null,null,null,null,null,false,null,null,null,"",0,0,0,"",null,null,null,"","","","","","2029-09-15",0,100000000,-246575.34246575341,-123287.6712328767,30,null,102,102,"2029-10-15",100000000,0,-246575.34246575341,100000000,0,-123287.6712328767,null,123287.6712328767,104093.96580221722,30]
[null,null,null,null,null,null,null,null,null,false,null,null,null,"",0,0,0,"",null,null,null,"","","","","","2029-10-15",0,100000000,-254794.52054794517,-127397.26027397258,31,null,103,103,"2029-11-15",100000000,0,-254794.52054794517,100000000,0,-127397.26027397258,null,127397.26027397258,107402.66067128419,31]
[null,null,null,null,null,null,null,null,null,false,null,null,null,"",0,0,0,"",null,null,null,"","","","","","2029-11-15",0,100000000,-246575.34246575341,-123287.6712328767,30,null,104,104,"2029-12-15",100000000,0,-246575.34246575341,100000000,0,-123287.6712328767,null,123287.6712328767,103782.38513644133,30]
[null,null,null,null,null,null,null,null,null,false,null,null,null,{"$f":"IF(ISBLANK(L110),\"\",L110)","v":""},{"$f":"IF(ISBLANK(L110),0,M110+O110)","v":0},{"$f":"IF(AND(ISBLANK(L110),AH111<>1),0,IFERROR(-O111*piacikamat/365*(IF(ISBLANK(L111),$C$26,L111)-N111),\"\"))","v":0},{"$f":"IF(AND(ISBLANK(L110),AH111<>1),0,IFERROR(-O111*tenylegeskamat/365*(IF(ISBLANK(L111),$C$26,L111)-N111),\"\"))","v":0},"",null,null,null,"","",{"$f":"IFERROR(-W111*piacikamat/365*(T111-V111),\"\")","v":""},{"$f":"IFERROR(-W111*tenylegeskamat/365*(T111-V111),\"\")","v":""},{"$f":"IFERROR(T111-V111,\"\")","v":""},"2029-12-15",0,100000000,{"$f":"IFERROR(-(AC111-AB111)*piacikamat/365*(AJ111-AA111),0)","v":-254794.52054794517},{"$f":"IFERROR(-(AC111-AB111)*tenylegeskamat/365*(AJ111-AA111),0)","v":-127397.26027397258},{"$f":"IFERROR(AJ111-AA111,\"\")","v":31},null,105,{"$f":"IF(COUNT(AJ111)=1,AI110+1,\"\")","v":105},{"$f":"IF(OR(AJ110=$C$27,AJ110=\"\"),\"\",IFERROR(IF(EDATE($C$26,(AH111-1)*12/$D$19)<=$C$27,EDATE($C$26,(AH111-1)*12/$D$19),$C$27),\"\"))","v":"2030-01-15"},{"$f":"+IF(COUNT(AK110)<>0,SUM(AK110:AL110)*(1-J111),\"\")","v":100000000},0,-254794.52054794517,{"$f":"+IF(COUNT(AN110)<>0,SUM(AN110:AO110)*(1-J111),\"\")","v":100000000},0,-127397.26027397258,null,{"$f":"IFERROR(MAX((ABS(AM111)-ABS(AP111)),0),\"\")","v":127397.26027397258},{"$f":"IFERROR(AR111/POWER(1+($C$11+1%)/$D$19,AI111-1)/(1+($C$11+1%)/365*($AJ$7-$C$24)),\"\")","v":107081.17621000766},{"$f":"IFERROR(AJ111-AJ110,\"\")","v":31}]
[null,null,null,null,null,null,null,null,null,false,null,null,null,"",0,0,0,"",null,null,null,"","","","","","2030-01-15",0,100000000,-254794.52054794517,-127397.26027397258,31,null,106,106,"2030-02-15",100000000,0,-254794.52054794517,100000000,0,-127397.26027397258,null,127397.26027397258,106920.79501748142,31]
[null,null,null,null,null,null,null,null,null,false,null,null,null,"",0,0,0,"",null,null,null,"","","","","","2030-02-15",0,100000000,-230136.98630136985,-115068.49315068492,28,null,107,107,"2030-03-15",100000000,0,-230136.98630136985,100000000,0,-115068.49315068492,null,115068.49315068492,96428.977839353218,28]
[null,null,null,null,null,null,null,null,null,false,null,null,null,"",0,0,0,"",null,null,null,"","","","","","2030-03-15",0,100000000,-254794.52054794517,-127397.26027397258,31,null,108,108,"2030-04-15",100000000,0,-254794.52054794517,100000000,0,-127397.26027397258,null,127397.26027397258,106600.75290706618,31]
[null,null,null,null,null,null,null,null,null,false,null,null,null,"",0,0,0,"",null,null,null,"","","","","","2030-04-15",0,100000000,-246575.34246575341,-123287.6712328767,30,null,109,109,"2030-05-15",100000000,0,-246575.34246575341,100000000,0,-123287.6712328767,null,123287.6712328767,103007.50768080087,30]
[null,null,null,null,null,null,null,null,null,false,null,null,null,"",0,0,0,"",null,null,null,"","","","","","2030-05-15",0,100000000,-123287.6712328767,-61643.835616438351,15,null,110,110,"2030-05-30",100000000,0,-123287.6712328767,100000000,0,-61643.835616438351,null,61643.835616438351,51426.613919521165,15]
[null,null,null,null,null,null,null,null,null,{"$f":"AI117>$D$15","v":true},null,null,null,"",0,0,0,"",null,null,null,"","","","","","2030-05-30",0,0,0,0,"",null,111,"","",0,0,0,0,0,0,null,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,112,"","",0,0,0,0,0,0,null,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,113,"","",0,0,0,0,0,0,null,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,114,"","",0,0,0,0,0,0,null,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,115,"","",0,0,0,0,0,0,null,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,116,"","",0,0,0,0,0,0,null,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,117,"","",0,0,0,0,0,0,null,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,118,"","",0,0,0,0,0,0,null,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,119,"","",0,0,0,0,0,0,null,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,120,"","",0,0,0,0,0,0,null,0,"",""]

{"sheet":"Szamitasok","index":2,"n_rows":25,"n_cols":6,"rows_kept":25,"cut":false,"hidden":true,"merged":[[19,0,19,9],[17,0,17,9],[21,0,21,9],[0,0,0,9],[2,0,2,1],[6,0,6,9],[7,0,7,9]]}
["Kizárók és KO-k"]
[null,null,null,null,"Mezőgazdasági","Halászat/akvakultúra"]
["Szorzó értéke"]
[{"$f":"PRODUCT(C4:W4)","v":0},"általános"]
[{"$f":"PRODUCT(E5:F5)","v":0},"mezőgazdasági",null,null,{"$f":"IF(Tamogatastartalom!C22=\"Mezőgazdasági\",1,0)","v":0}]
[{"$f":"PRODUCT(E6:F6)","v":0},"halászati",null,null,null,{"$f":"IF(Tamogatastartalom!C22=\"Halászati\",1,0)","v":0}]
["14-es cikk"]
["R szorzó értéke"]
["Elszámolható ktg-ek EUR-ban",0]
["A Elszámolható költségek",0,50000000]
["B Elszámolható költségek",{"$f":"0","v":0},100000000]
["C elszámolható költségek","nincs!"]
["KKV bónusz",0.2]
["Kaphat?",{"$f":"IF(B15>0,1,0)","v":1}]
["Alap intenzitás",0.35]
["R szorzó értéke a támogatási térkép alapján",0.55000000000000004]
["Max. TT (EUR)",{"$f":"VLOOKUP(B15,Adatok!D12:E16,2,FALSE)*10^6","v":26250000}]
["17-es cikk"]
["Vállalatméret-szorzó",{"$f":"IF(D3=\"Nagy\",0,IF(D3=\"Mikró/Kis\",0.2,0.1))","v":0.1}]
["HUF érték"]
["Elszámolható ktg-ek HUF-ban",0]
["Hitel/támogatástartalom arány"]
["Hitelösszeg",{"$f":"Tamogatastartalom!C23","v":100000000}]
["Támogatástartalom a futamidő alatt",{"$f":"Tamogatastartalom!AS5","v":13706694.744965006}]
["Hitelösszeg/támogatástartalom",{"$f":"B23/B24","v":7.2957048990044688}]

{"sheet":"Adatok","index":3,"n_rows":216,"n_cols":21,"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]]}
["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",null,"Select"]
[null,null,null,null,null,"Fedezettség",null,null,null,null,null,null,"Egyenlő összeg",1,null,"Havi",12,null,"Beruházási hitel",null,"Beruházási hitel"]
[null,null,null,null,null,"Magas","Általános","Alacsony",null,"Min 1",{"$f":"refkam-3.5%","v":-2.7000000000000003E-2},null,"Egyenlő tőke",2,null,"Negyedéves",4,null,"Forgóeszközhitel",null,"Lízing"]
[null,null,null,"Hitelminősítés","Kiváló",60,75,100,null,"Min2",1E-3,null,"Egyedi",0,null,"Féléves",2,null,"Lízing"]
[null,null,null,null,"Jó",75,100,220,null,"Tényleges min",{"$f":"MAX(K4:K5)","v":1E-3}]
[null,null,null,null,"Kielégítő",100,220,400,null,"Max",{"$f":"refkammin+4%","v":4.1000000000000002E-2},null,"Annuitás"]
[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)"]
["Select",0,null,0.5,37.5]
["Dél-Alföld",0.5,null,0.35,26.25]
["Dél-Dunántúl",0.5,null,0.25,18.75]
["Észak-Alföld",0.5,null,0.2,15]
["Észak-Magyarország",0.5,null,0,0]
["Közép-Dunántúl",0.35,null,null,null,null,null,null,null," "]
["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]