{"text_format":"2","workbook":"xls","n_sheets":3,"sheets":["Sheet1","Sheet2","Sheet3"],"not_rendered":{"charts":0,"images":0,"macros":0,"external_links":0,"defined_names":0,"comments":0,"pivot_tables":0},"unopened":[],"bounds":{"document_bytes":16777216,"sheet_cells":100000,"run_cost":"one","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","formulas":"cached_only"}

{"sheet":"Sheet1","index":0,"n_rows":121,"n_cols":10,"rows_kept":121,"cut":false,"hidden":false,"merged":[],"flags":["formulas_cached_only"]}
["MXTU","EF","MAX+","P(+0)","P(+1)","P(+2)","P(+3)","P(+4)","Tündér","Gerjesztés"]
[7,1,1,0.85,0.15000000000000002,0,0,0,0.15000000000000002,0]
[7,2,1,0.7224999999999999,0.2775000000000001,0,0,0,0.2775000000000001,0]
[7,3,1,0.6141249999999999,0.3858750000000001,0,0,0,0.3858750000000001,0]
[7,4,1,0.5220062499999999,0.4779937500000001,0,0,0,0.4779937500000001,0]
[7,5,1,0.4437053124999999,0.5562946875000001,0,0,0,0.5562946875000001,0]
[7,6,1,0.3771495156249999,0.6228504843750001,0,0,0,0.6228504843750001,0]
[7,7,1,0.32057708828124987,0.6794229117187501,0,0,0,0.6794229117187501,1]
[7,8,1,0.2724905250390624,0.7275094749609377,0,0,0,0.7275094749609377,1]
[7,9,1,0.23161694628320303,0.7683830537167969,0,0,0,0.7683830537167969,1]
[7,10,1,0.19687440434072256,0.8031255956592774,0,0,0,0.8031255956592774,1]
[7,11,1,0.16734324368961417,0.8326567563103858,0,0,0,0.8326567563103858,1]
[7,12,1,0.14224175713617204,0.857758242863828,0,0,0,0.857758242863828,1]
[7,13,1,0.12090549356574623,0.8790945064342538,0,0,0,0.8790945064342538,1]
[7,14,1,0.10276966953088429,0.8972303304691157,0,0,0,0.8972303304691157,1]
[7,15,1,0.08735421910125163,0.9126457808987484,0,0,0,0.9126457808987484,1]
[7,16,1,0.0742510862360639,0.9257489137639361,0,0,0,0.9257489137639361,1]
[7,17,1,0.06311342330065431,0.9368865766993457,0,0,0,0.9368865766993457,1]
[7,18,1,0.05364640980555616,0.9463535901944439,0,0,0,0.9463535901944439,1]
[7,19,1,0.045599448334722736,0.9544005516652773,0,0,0,0.9544005516652773,1]
[7,20,1,0.038759531084514326,0.9612404689154856,0,0,0,0.9612404689154856,1]
[7,21,1,0.032945601421837174,0.9670543985781628,0,0,0,0.9670543985781628,1]
[7,22,1,0.028003761208561594,0.9719962387914384,0,0,0,0.9719962387914384,1]
[7,23,1,0.023803197027277352,0.9761968029727226,0,0,0,0.9761968029727226,1]
[7,24,1,0.020232717473185752,0.9797672825268142,0,0,0,0.9797672825268142,1]
[7,25,1,0.01719780985220789,0.9828021901477921,0,0,0,0.9828021901477921,1]
[7,26,1,0.014618138374376704,0.9853818616256232,0,0,0,0.9853818616256232,1]
[7,27,1,0.012425417618220198,0.9875745823817798,0,0,0,0.9875745823817798,1]
[7,28,1,0.010561604975487167,0.9894383950245128,0,0,0,0.9894383950245128,1]
[7,29,1,0.008977364229164092,0.9910226357708359,0,0,0,0.9910226357708359,1]
[7,30,1,0.007630759594789478,0.9923692404052106,0,0,0,0.9923692404052106,1]
[14,1,2,0.85,0.15,0,0,0,0.15,0]
[14,2,2,0.7224999999999999,0.255,0.022500000000000075,0,0,0.30000000000000016,0]
[14,3,2,0.6141249999999999,0.32512499999999994,0.06075000000000014,0,0,0.4466250000000002,0]
[14,4,2,0.5220062499999999,0.36847499999999994,0.10951875000000016,0,0,0.5875125000000003,0]
[14,5,2,0.4437053124999999,0.39150468749999995,0.16479000000000016,0,0,0.7210846875000003,0]
[14,6,2,0.3771495156249999,0.3993347812499999,0.22351570312500024,0,0,0.8463661875000004,0]
[14,7,2,0.32057708828124987,0.39600699140624984,0.2834159203125003,0,0,0.9628388320312504,1]
[14,8,2,0.2724905250390624,0.3846925059374998,0.34281696902343783,0,0,1.0703264439843756,1]
[14,9,2,0.23161694628320303,0.36786220880273424,0.4005208449140627,0,0,1.1689038986308598,1]
[14,10,2,0.19687440434072256,0.34742541942480454,0.4557001762344729,0,0,1.2588257718937503,1]
[14,11,2,0.16734324368961417,0.32484276716219224,0.5078139891481936,0,0,1.3404707454585796,1]
[14,12,2,0.14224175713617204,0.30121783864130547,0.5565404042225225,0,0,1.4142986470863503,1]
[14,13,2,0.12090549356574623,0.27737142641553547,0.6017230800187183,0,0,1.480817586452972,1]
[14,14,2,0.10276966953088429,0.25390153648806707,0.6433287939810486,0,0,1.5405591244501642,2]
[14,15,2,0.08735421910125163,0.23123175644448965,0.6814140244542587,0,0,1.594059805353007,2]
[14,16,2,0.0742510862360639,0.2096501258430039,0.7160987879209322,0,0,1.6418477016848683,2]
[14,17,2,0.06311342330065431,0.18934026990196293,0.7475463067973828,0,0,1.6844328834967284,2]
[14,18,2,0.05364640980555616,0.17040624291176665,0.7759473472826772,0,0,1.722300937477121,2]
[14,19,2,0.045599448334722736,0.15289226794583508,0.8015082837194422,0,0,1.7559088353847194,2]
[14,20,2,0.038759531084514326,0.1367983450041682,0.8244421239113174,0,0,1.7856825928268032,2]
[14,21,2,0.032945601421837174,0.12209252291622014,0.8449618756619426,0,0,1.8120162742401054,2]
[14,22,2,0.028003761208561594,0.10872048469206268,0.8632757540993757,0,0,1.835271992890814,2]
[14,23,2,0.023803197027277352,0.0966129761695375,0.8795838268031851,0,0,1.8557806297759079,2]
[14,24,2,0.020232717473185752,0.08569150929819846,0.8940757732286158,0,0,1.87384305575543,2]
[14,25,2,0.01719780985220789,0.07587269052444656,0.9069294996233456,0,0,1.8897316897711378,2]
[14,26,2,0.014618138374376704,0.06707145842361077,0.9183104032020125,0,0,1.9036922648276358,2]
[14,27,2,0.012425417618220198,0.05920346041622565,0.9283711219655542,0,0,1.915945704347334,2]
[14,28,2,0.010561604975487167,0.05218675399652483,0.937251641027988,0,0,1.9266900360525008,2]
[14,29,2,0.008977364229164092,0.04594298164336917,0.9450796541274668,0,0,1.9361022898983027,2]
[14,30,2,0.007630759594789478,0.040398139031238414,0.9519711013739721,0,0,1.9443403417791827,2]
[21,1,3,0.85,0.15,0,2.7755575615628914e-17,0,0.15000000000000008,0]
[21,2,3,0.7224999999999999,0.255,0.0225,7.632783294297951e-17,0,0.3000000000000002,0]
[21,3,3,0.6141249999999999,0.32512499999999994,0.057374999999999995,0.0033750000000001418,0,0.45000000000000034,0]
[21,4,3,0.5220062499999999,0.36847499999999994,0.09753749999999997,0.011981250000000193,0,0.5994937500000005,0]
[21,5,3,0.4437053124999999,0.39150468749999995,0.13817812499999998,0.026611875000000174,0,0.7476965625000005,0]
[21,6,3,0.3771495156249999,0.3993347812499999,0.17617710937499997,0.04733859375000027,0,0.8937047812500006,0]
[21,7,3,0.32057708828124987,0.39600699140624984,0.20965076015624995,0.07376516015625034,0,1.0366039921875008,1]
[21,8,3,0.2724905250390624,0.3846925059374998,0.23760419484374992,0.10521277417968791,0,1.1755392181640634,1]
[21,9,3,0.23161694628320303,0.36786220880273424,0.25966744150781235,0.14085340340625035,0,1.30975730203711,1]
[21,10,3,0.19687440434072256,0.34742541942480454,0.27589665660205065,0.17980351963242225,0,1.4386292915261727,1]
[21,11,3,0.16734324368961417,0.32484276716219224,0.2866259710254638,0.22118801812272987,0,1.5616587635813093,1]
[21,12,3,0.14224175713617204,0.30121783864130547,0.292358490445973,0.2641819137765495,0,1.6784805608628999,1]
[21,13,3,0.12090549356574623,0.27737142641553547,0.2936873926752729,0.30803568734344544,0,1.7888532737964176,1]
[21,14,3,0.10276966953088429,0.25390153648806707,0.29123999773631226,0.3520887962447363,0,1.8926479206949005,2]
[21,15,3,0.08735421910125163,0.23123175644448965,0.2856392285490755,0.3957747959051832,0,1.9898346012581904,2]
[21,16,3,0.0742510862360639,0.2096501258430039,0.2774781077333876,0.4386206801875446,0,2.080468381872413,2]
[21,17,3,0.06311342330065431,0.18934026990196293,0.26730391044983,0.4802423963475528,0,2.164675279844281,2]
[21,18,3,0.05364640980555616,0.17040624291176665,0.25560936436764997,0.5203379829150272,0,2.242638920392148,2]
[21,19,3,0.045599448334722736,0.15289226794583508,0.24282889614926748,0.5586793875701747,0,2.3145882229548937,2]
[21,20,3,0.038759531084514326,0.1367983450041682,0.2293384019187526,0.5951037219925648,0,2.3807863148193675,2]
[21,21,3,0.032945601421837174,0.12209252291622014,0.21545739338156494,0.6295044822803777,0,2.4415207565204833,3]
[21,22,3,0.028003761208561594,0.10872048469206268,0.2014526628117632,0.6618230912876125,0,2.4970950841784267,3]
[21,23,3,0.023803197027277352,0.0966129761695375,0.1875428360938081,0.6920409907093771,0,2.547821620485285,3]
[21,24,3,0.020232717473185752,0.08569150929819846,0.1739033571051675,0.7201724161234483,0,2.5940154718788784,3]
[21,25,3,0.01719780985220789,0.07587269052444656,0.16067157993412215,0.7462579196892234,0,2.635989609460361,3]
[21,26,3,0.014618138374376704,0.06707145842361077,0.1479517465226708,0.7703586566793417,0,2.674050921506977,3]
[21,27,3,0.012425417618220198,0.05920346041622565,0.1358197033078118,0.7925514186577424,0,2.7084971230050763,3]
[21,28,3,0.010561604975487167,0.05218675399652483,0.12432726687407387,0.812924374153914,0,2.739614410206415,3]
[21,29,3,0.008977364229164092,0.04594298164336917,0.11350618994244152,0.8315734641850252,0,2.767675754083328,3]
[21,30,3,0.007630759594789478,0.040398139031238414,0.10337170869758064,0.8485993926763915,0,2.792939734455574,3]
[28,1,4,0.85,0.15,0,0,2.7755575615628914e-17,0.1500000000000001,0]
[28,2,4,0.7224999999999999,0.255,0.0225,0,7.632783294297951e-17,0.30000000000000027,0]
[28,3,4,0.6141249999999999,0.32512499999999994,0.057374999999999995,0.003375,1.4181364416110398e-16,0.45000000000000046,0]
[28,4,4,0.5220062499999999,0.36847499999999994,0.09753749999999997,0.011474999999999999,0.000506250000000194,0.6000000000000008,0]
[28,5,4,0.4437053124999999,0.39150468749999995,0.13817812499999998,0.024384374999999996,0.0022275000000001773,0.7499240625000007,0]
[28,6,4,0.3771495156249999,0.3993347812499999,0.17617710937499997,0.0414534375,0.005885156250000266,0.8995899375000009,0]
[28,7,4,0.32057708828124987,0.39600699140624984,0.20965076015624995,0.06166198828124999,0.012103171875000353,1.0487071640625012,1]
[28,8,4,0.2724905250390624,0.3846925059374998,0.23760419484374992,0.08386030406249996,0.021352470117187952,1.1968916882812513,1]
[28,9,4,0.23161694628320303,0.36786220880273424,0.25966744150781235,0.10692188767968747,0.03393151572656289,1.3436888177636728,1]
[28,10,4,0.19687440434072256,0.34742541942480454,0.27589665660205065,0.1298337207539062,0.04996979887851605,1.4885990904046886,1]
[28,11,4,0.16734324368961417,0.32484276716219224,0.2866259710254638,0.15174316113112787,0.069444856991602,1.6311036205729113,1]
[28,12,4,0.14224175713617204,0.30121783864130547,0.292358490445973,0.17197558261527823,0.09220633116127125,1.7706868920241712,1]
[28,13,4,0.12090549356574623,0.27737142641553547,0.2936873926752729,0.19003301878988244,0.118002668553563,1.9068559423499805,1]
[28,14,4,0.10276966953088429,0.25390153648806707,0.29123999773631226,0.205581174872691,0.14650762137204532,2.039155542066946,2]
[28,15,4,0.08735421910125163,0.23123175644448965,0.2856392285490755,0.2184299983022342,0.17734479760294902,2.1671793988611396,2]
[28,16,4,0.0742510862360639,0.2096501258430039,0.2774781077333876,0.22851138283926034,0.21010929734828424,2.290577679220697,2]
[28,17,4,0.06311342330065431,0.18934026990196293,0.26730391044983,0.23585639157337945,0.24438600477417333,2.4090612846184545,2]
[28,18,4,0.05364640980555616,0.17040624291176665,0.25560936436764997,0.24057351940484703,0.27976446351018014,2.5224033839023283,2]
[28,19,4,0.045599448334722736,0.15289226794583508,0.24282889614926748,0.24282889614926748,0.31585049142090715,2.630438714375801,2]
[28,20,4,0.038759531084514326,0.1367983450041682,0.2293384019187526,0.24282889614926742,0.3522748258432974,2.7330611406626653,2]
[28,21,4,0.032945601421837174,0.12209252291622014,0.21545739338156494,0.2408053220146902,0.3886991602656875,2.8302199167861706,3]
[28,22,4,0.028003761208561594,0.10872048469206268,0.2014526628117632,0.23700313271972143,0.4248199585678911,2.921915042746318,3]
[28,23,4,0.023803197027277352,0.0966129761695375,0.1875428360938081,0.23167056223352767,0.4603704284758494,3.0081920489611345,3]
[28,24,4,0.020232717473185752,0.08569150929819846,0.1739033571051675,0.2250514033125697,0.4951210128108786,3.089136484689757,3]
[28,25,4,0.01719780985220789,0.07587269052444656,0.16067157993412215,0.2173791963814594,0.528878723307764,3.164868332768125,3]
[28,26,4,0.014618138374376704,0.06707145842361077,0.1479517465226708,0.20887305391435876,0.5614856027649829,3.2355365242719607,3]
[28,27,4,0.012425417618220198,0.05920346041622565,0.1358197033078118,0.1997348578056056,0.5928165608521367,3.301313683857213,3]
[28,28,4,0.010561604975487167,0.05218675399652483,0.12432726687407387,0.19014758463093653,0.6227767895229775,3.3623911997293923,4]
[28,29,4,0.008977364229164092,0.04594298164336917,0.11350618994244152,0.1802745369674071,0.6512989272176181,3.418974681300946,4]
[28,30,4,0.007630759594789478,0.040398139031238414,0.10337170869758064,0.17025928491366227,0.6783401077627292,3.4712798422183035,4]

{"sheet":"Sheet2","index":1,"n_rows":0,"n_cols":0,"rows_kept":0,"cut":false,"hidden":false,"merged":[],"flags":["formulas_cached_only"]}

{"sheet":"Sheet3","index":2,"n_rows":0,"n_cols":0,"rows_kept":0,"cut":false,"hidden":false,"merged":[],"flags":["formulas_cached_only"]}