{"text_format":"1","workbook":"xlsx","n_sheets":2,"sheets":["Portada","Perfil de Amortización"],"not_rendered":{"charts":0,"images":1,"macros":1,"external_links":0,"defined_names":0,"comments":0,"pivot_tables":0},"unopened":[],"bounds":{"document_bytes":16777216,"sheet_cells":100000,"rows_first":2000,"rows_last":500,"rows_between":2000,"halvings":0,"cell_chars":16384,"cell_head_chars":4096},"cells_cut":0,"cells_raw":0,"read":"whole","date_system":"1900"}

{"sheet":"Portada","index":0,"n_rows":19,"n_cols":2,"rows_kept":19,"cut":false,"hidden":false,"merged":[]}
[]
[]
[]
[]
[]
[]
[null,"Licitación Pública No. LA-OAX-DID-002-2020"]
[null,"Convocatoria para la Contratación de Instrumentos Derivados - ANEXO ÚNICO"]
[]
[]
[null,"Instrucciones de uso"]
[null,"1. Indicar la tasa SWAP"]
[null,"2. Oprimir el botón Calcular Amortización y esperar hasta que en el indicador se lea: Check"]
[]
[null,"Consideraciones"]
[null,"El adecuado uso de la hoja de cálculo requiere habilitar el uso de Macros "]
[null,"1. En caso que, después de ingresar la tasa SWAP y oprimir el botón Calcular Amortización, el indicador no muestre Check, se deberá apretar nuevamente el botón."]
[null,"2. En caso de existir diferenciales en centavos de la tabla de amortización con respecto al saldo insoluto, la diferencia se compensará en el último pago de capital"]
[null,"En caso de dudas adicionales, favor de contactar al siguiente número: 5512411024"]

{"sheet":"Perfil de Amortización","index":1,"n_rows":188,"n_cols":11,"rows_kept":188,"cut":false,"hidden":false,"merged":[]}
["Licitación Pública No. LA-OAX-DID-002-2020 para la Contratación de SWAP del Estado de Oaxaca"]
["Tabla de Amortzación de Referencia"]
[]
[null,"Indicador",null,"Monto para Inversión",211000000,null,"Tasa SWAP",0.06,null,974129585.45000005,"IPP"]
[null,{"$f":"+IF(ROUND(J188,1)=ABS(0),\"Check\",\"Oprime Boton ↓\")","v":"Check"},null,"Fondo de Reserva",{"$f":"+(J5/J4)*E4","v":5603625.5869678445},null,"Sobretasa",2.8999999999999998E-3,null,25870414.550000001,"FR"]
[null,null,null,"Monto de la disposición",{"$f":"+SUM(E4:E5)","v":216603625.58696786},null,"Tasa fija",{"$f":"+SUM(H4:H5)","v":6.2899999999999998E-2},null,{"$f":"+SUM(J4:J5)","v":1000000000}]
[]
[]
[null,null,null,"Periodo","Fecha","Saldo inicial","Amortización","Intereses","Servicio de la deuda","Saldo final"]
[null,{"$f":"+PMT(H6*30/360,D188,E6)","v":-1874543.2113385396},null,null,"2020-07-02",{"$f":"+E6","v":216603625.58696786}]
[null,11920.340289295791,null,1,"2020-08-05",{"$f":"+F10","v":216603625.58696786},{"$f":"+I11-H11","v":599717.68028929573},{"$f":"+ROUND(F11*$H$6*(E11-E10)/360,2)","v":1286745.8700000001},{"$f":"+ROUND(-$B$10,2)+B11","v":1886463.5502892958},{"$f":"+F11-G11","v":216003907.90667856}]
[null,null,null,2,"2020-09-05",{"$f":"+J11","v":216003907.90667856},{"$f":"+I12-H12","v":716502.38028929592},1169961.17,{"$f":"+I11","v":1886463.5502892958},215287405.52638927]
[{"$f":"+IF(B5=\"Check\",TRUE,FALSE)","v":true},null,null,3,"2020-10-05",215287405.52638927,757998.73028929578,1128464.82,{"$f":"+I12","v":1886463.5502892958},214529406.79609996]
[null,null,null,4,"2020-11-05",214529406.79609996,724488.85028929589,1161974.7,1886463.5502892958,213804917.94581068]
[null,null,null,5,"2020-12-05",213804917.94581068,765769.44028929574,1120694.1100000001,1886463.5502892958,213039148.50552139]
[null,null,null,6,"2021-01-05",213039148.50552139,732560.67028929596,1153902.8799999999,1886463.5502892958,212306587.83523208]
[null,null,null,7,"2021-02-05",212306587.83523208,736528.51028929581,1149935.04,1886463.5502892958,211570059.3249428]
[null,null,null,8,"2021-03-05",211570059.3249428,851415.80028929585,1035047.75,1886463.5502892958,210718643.52465349]
[null,null,null,9,"2021-04-05",210718643.52465349,745129.43028929573,1141334.1200000001,1886463.5502892958,209973514.0943642]
[null,null,null,10,"2021-05-05",209973514.0943642,785852.38028929592,1100611.17,1886463.5502892958,209187661.71407491]
[null,null,null,11,"2021-06-05",209187661.71407491,753421.82028929587,1133041.73,1886463.5502892958,208434239.89378563]
[null,null,null,12,"2021-07-05",208434239.89378563,793920.74028929579,1092542.81,1886463.5502892958,207640319.15349633]
[null,null,null,13,"2021-08-05",207640319.15349633,761802.83028929587,1124660.72,1886463.5502892958,206878516.32320702]
[null,null,null,14,"2021-09-05",206878516.32320702,765929.05028929585,1120534.5,1886463.5502892958,206112587.27291772]
[null,null,null,15,"2021-10-05",206112587.27291772,806090.07028929587,1080373.48,1886463.5502892958,205306497.20262843]
[null,null,null,16,"2021-11-05",205306497.20262843,774443.72028929577,1112019.83,1886463.5502892958,204532053.48233914]
[null,null,null,17,"2021-12-05",204532053.48233914,814374.70028929575,1072088.8500000001,1886463.5502892958,203717678.78204983]
[null,null,null,18,"2022-01-05",203717678.78204983,783049.38028929592,1103414.17,1886463.5502892958,202934629.40176055]
[null,null,null,19,"2022-02-05",202934629.40176055,787290.68028929573,1099172.8700000001,1886463.5502892958,202147338.72147125]
[null,null,null,20,"2022-03-05",202147338.72147125,897513.85028929589,988949.7,1886463.5502892958,201249824.87118196]
[null,null,null,21,"2022-04-05",201249824.87118196,796416.23028929578,1090047.32,1886463.5502892958,200453408.64089265]
[null,null,null,22,"2022-05-05",200453408.64089265,835753.60028929589,1050709.95,1886463.5502892958,199617655.04060337]
[null,null,null,23,"2022-06-05",199617655.04060337,805256.70028929575,1081206.8500000001,1886463.5502892958,198812398.34031406]
[null,null,null,24,"2022-07-05",198812398.34031406,844355.2302892959,1042108.32,1886463.5502892958,197968043.11002475]
[null,null,null,25,"2022-08-05",197968043.11002475,814191.64028929593,1072271.9099999999,1886463.5502892958,197153851.46973544]
[null,null,null,26,"2022-09-05",197153851.46973544,818601.62028929591,1067861.93,1886463.5502892958,196335249.84944615]
[null,null,null,27,"2022-10-05",196335249.84944615,857339.6202892958,1029123.93,1886463.5502892958,195477910.22915685]
[null,null,null,28,"2022-11-05",195477910.22915685,827679.17028929596,1058784.3799999999,1886463.5502892958,194650231.05886754]
[null,null,null,29,"2022-12-05",194650231.05886754,866171.92028929584,1020291.63,1886463.5502892958,193784059.13857824]
[null,null,null,30,"2023-01-05",193784059.13857824,836853.73028929578,1049609.82,1886463.5502892958,192947205.40828893]
[null,null,null,31,"2023-02-05",192947205.40828893,841386.45028929587,1045077.1,1886463.5502892958,192105818.95799962]
[null,null,null,32,"2023-03-05",192105818.95799962,946639.19028929586,{"$f":"+ROUND(F42*$H$6*(E42-E41)/360,2)","v":939824.36},1886463.5502892958,191159179.76771033]
[null,null,null,33,"2023-04-05",191159179.76771033,851071.09028929588,1035392.46,1886463.5502892958,190308108.67742103]
[null,null,null,34,"2023-05-05",190308108.67742103,888931.8802892958,997531.67,1886463.5502892958,189419176.79713175]
[null,null,null,35,"2023-06-05",189419176.79713175,860495.6302892958,1025967.92,1886463.5502892958,188558681.16684246]
[null,null,null,36,"2023-07-05",188558681.16684246,898101.80028929585,988361.75,1886463.5502892958,187660579.36655316]
[null,null,null,37,"2023-08-05",187660579.36655316,870020.8702892958,1016442.68,1886463.5502892958,186790558.49626386]
[null,null,null,38,"2023-09-05",186790558.49626386,874733.24028929579,1011730.31,1886463.5502892958,185915825.25597456]
[null,null,null,39,"2023-10-05",185915825.25597456,911954.77028929582,974508.78,1886463.5502892958,185003870.48568526]
[null,null,null,40,"2023-11-05",185003870.48568526,884410.64028929581,1002052.91,1886463.5502892958,184119459.84539595]
[null,null,null,41,"2023-12-05",184119459.84539595,921370.71028929588,965092.84,1886463.5502892958,183198089.13510665]
[null,null,null,42,"2024-01-05",183198089.13510665,894191.46028929588,992272.09,1886463.5502892958,182303897.67481735]
[null,null,null,43,"2024-02-05",182303897.67481735,899034.74028929579,987428.81,1886463.5502892958,181404862.93452805]
[null,null,null,44,"2024-03-05",181404862.93452805,967295.19028929586,919168.36,1886463.5502892958,180437567.74423876]
[null,null,null,45,"2024-04-05",180437567.74423876,909143.51028929581,977320.04,1886463.5502892958,179528424.23394948]
[null,null,null,46,"2024-05-05",179528424.23394948,945435.39028929581,941028.16,1886463.5502892958,178582988.84366018]
[null,null,null,47,"2024-06-05",178582988.84366018,919188.6302892958,967274.92,1886463.5502892958,177663800.21337089]
[null,null,null,48,"2024-07-05",177663800.21337089,955209.1302892958,931254.42,1886463.5502892958,176708591.0830816]
[null,null,null,49,"2024-08-05",176708591.0830816,929341.10028929589,957122.45,1886463.5502892958,175779249.98279232]
[null,null,null,50,"2024-09-05",175779249.98279232,934374.77028929582,952088.78,1886463.5502892958,174844875.21250302]
[null,null,null,51,"2024-10-05",174844875.21250302,969985.0002892958,916478.55,1886463.5502892958,173874890.21221372]
[null,null,null,52,"2024-11-05",173874890.21221372,944689.53028929583,941774.02,1886463.5502892958,172930200.68192443]
[null,null,null,53,"2024-12-05",172930200.68192443,980021.08028929587,906442.47,1886463.5502892958,171950179.60163513]
[null,null,null,54,"2025-01-05",171950179.60163513,955114.51028929581,931349.04,1886463.5502892958,170995065.09134585]
[null,null,null,55,"2025-02-05",170995065.09134585,960287.78028929583,926175.77,1886463.5502892958,170034777.31105655]
[null,null,null,56,"2025-03-05",170034777.31105655,1054615.6302892957,831847.92,1886463.5502892958,168980161.68076727]
[null,null,null,57,"2025-04-05",168980161.68076727,971201.28028929583,915262.27,1886463.5502892958,168008960.40047798]
[null,null,null,58,"2025-05-05",168008960.40047798,1005816.5802892959,880646.97,1886463.5502892958,167003143.82018867]
[null,null,null,59,"2025-06-05",167003143.82018867,981909.58028929587,904553.97,1886463.5502892958,166021234.23989937]
[null,null,null,60,"2025-07-05",166021234.23989937,1016235.5802892959,870227.97,1886463.5502892958,165004998.65961006]
[null,null,null,61,"2025-08-05",165004998.65961006,992732.31028929586,893731.24,1886463.5502892958,164012266.34932077]
[null,null,null,62,"2025-09-05",164012266.34932077,998109.33028929587,888354.22,1886463.5502892958,163014157.01903147]
[null,null,null,63,"2025-10-05",163014157.01903147,1031997.6802892959,854465.87,1886463.5502892958,161982159.33874217]
[null,null,null,64,"2025-11-05",161982159.33874217,1009105.1802892959,{"$f":"+ROUND(F74*$H$6*(E74-E73)/360,2)","v":877358.37},1886463.5502892958,160973054.15845287]
[null,null,null,65,"2025-12-05",160973054.15845287,{"$f":"+I75-H75","v":1042696.4602892959},843767.09,1886463.5502892958,{"$f":"+F75-G75","v":159930357.69816357}]
[null,null,null,66,"2026-01-05",{"$f":"+J75","v":159930357.69816357},1020218.5402892958,866245.01,{"$f":"+I75","v":1886463.5502892958},158910139.15787429]
[null,null,null,67,"2026-02-05",158910139.15787429,1025744.4402892959,860719.11,1886463.5502892958,157884394.717585]
[null,null,null,68,"2026-03-05",157884394.717585,1114058.0102892958,772405.54,1886463.5502892958,156770336.70729572]
[null,null,null,69,"2026-04-05",156770336.70729572,1037334.4402892959,849129.11,1886463.5502892958,155733002.26700643]
[null,null,null,70,"2026-05-05",155733002.26700643,1070163.0602892959,816300.49,1886463.5502892958,154662839.20671713]
[null,null,null,71,"2026-06-05",154662839.20671713,1048749.470289296,837714.08,1886463.5502892958,153614089.73642784]
[null,null,null,72,"2026-07-05",153614089.73642784,1081269.700289296,805193.85,1886463.5502892958,152532820.03613853]
[null,null,null,73,"2026-08-05",152532820.03613853,1060286.4802892958,826177.07,1886463.5502892958,151472533.55584922]
[null,null,null,74,"2026-09-05",151472533.55584922,1066029.4002892957,820434.15,1886463.5502892958,150406504.15555993]
[null,null,null,75,"2026-10-05",150406504.15555993,1098082.7902892958,788380.76,1886463.5502892958,149308421.36527064]
[null,null,null,76,"2026-11-05",149308421.36527064,1077751.0802892959,808712.47,1886463.5502892958,148230670.28498134]
[null,null,null,77,"2026-12-05",148230670.28498134,1109487.7902892958,776975.76,1886463.5502892958,147121182.49469206]
[null,null,null,78,"2027-01-05",147121182.49469206,1089598.0102892958,796865.54,1886463.5502892958,146031584.48440278]
[null,null,null,79,"2027-02-05",146031584.48440278,1095499.700289296,790963.85,1886463.5502892958,144936084.78411347]
[null,null,null,80,"2027-03-05",144936084.78411347,1177404.0202892958,709059.53,1886463.5502892958,143758680.76382416]
[null,null,null,81,"2027-04-05",143758680.76382416,1107810.6302892957,778652.92,1886463.5502892958,142650870.13353488]
[null,null,null,82,"2027-05-05",142650870.13353488,1138735.2402892958,747728.31,1886463.5502892958,141512134.89324558]
[null,null,null,83,"2027-06-05",141512134.89324558,1119978.7902892958,766484.76,1886463.5502892958,140392156.1029563]
[null,null,null,84,"2027-07-05",140392156.1029563,1150574.6702892957,735888.88,1886463.5502892958,139241581.43266699]
[null,null,null,85,"2027-08-05",139241581.43266699,1132277.0002892958,754186.55,1886463.5502892958,138109304.4323777]
[null,null,null,86,"2027-09-05",138109304.4323777,1138409.8502892959,748053.7,1886463.5502892958,136970894.58208841]
[null,null,null,87,"2027-10-05",136970894.58208841,1168507.7802892958,717955.77,1886463.5502892958,135802386.80179912]
[null,null,null,88,"2027-11-05",135802386.80179912,1150905.0102892958,735558.54,1886463.5502892958,134651481.79150984]
[null,null,null,89,"2027-12-05",134651481.79150984,1180665.3702892959,705798.18,1886463.5502892958,133470816.42122054]
[null,null,null,90,"2028-01-05",133470816.42122054,1163533.700289296,722929.85,1886463.5502892958,132307282.72093125]
[null,null,null,91,"2028-02-05",132307282.72093125,1169835.8502892959,716627.7,1886463.5502892958,131137446.87064195]
[null,null,null,92,"2028-03-05",131137446.87064195,1221997.3902892959,664466.16,1886463.5502892958,129915449.48035266]
[null,null,null,93,"2028-04-05",129915449.48035266,1182790.950289296,703672.6,1886463.5502892958,128732658.53006336]
[null,null,null,94,"2028-05-05",128732658.53006336,1211689.8602892959,674773.69,1886463.5502892958,127520968.66977407]
[null,null,null,95,"2028-06-05",127520968.66977407,1195760.3902892959,690703.16,1886463.5502892958,126325208.27948478]
[null,null,null,96,"2028-07-05",126325208.27948478,1224308.9202892957,{"$f":"+ROUND(F106*$H$6*(E106-E105)/360,2)","v":662154.63},1886463.5502892958,125100899.35919549]
[null,null,null,97,"2028-08-05",125100899.35919549,1208868.430289296,677595.12,1886463.5502892958,123892030.92890619]
[null,null,null,98,"2028-09-05",123892030.92890619,1215416.1302892957,671047.42000000004,1886463.5502892958,122676614.79861689]
[null,null,null,99,"2028-10-05",122676614.79861689,1243433.6302892957,643029.92000000004,1886463.5502892958,121433181.16832758]
[null,null,null,100,"2028-11-05",121433181.16832758,1228734.220289296,657729.32999999996,1886463.5502892958,120204446.94803829]
[null,null,null,101,"2028-12-05",120204446.94803829,1256391.9102892959,630071.64,1886463.5502892958,118948055.03774899]
[null,null,null,102,"2029-01-05",118948055.03774899,1242194.6302892957,644268.92000000004,1886463.5502892958,117705860.40745969]
[null,null,null,103,"2029-02-05",117705860.40745969,1248922.8402892959,637540.71,1886463.5502892958,116456937.5671704]
[null,null,null,104,"2029-03-05",116456937.5671704,1316730.3302892959,569733.22,1886463.5502892958,115140207.23688111]
[null,null,null,105,"2029-04-05",115140207.23688111,1262819.4102892959,623644.14,1886463.5502892958,113877387.8265918]
[null,null,null,106,"2029-05-05",113877387.8265918,1289556.2402892958,596907.31000000006,1886463.5502892958,112587831.5863025]
[null,null,null,107,"2029-06-05",112587831.5863025,1276644.0702892959,609819.48,1886463.5502892958,111311187.51601321]
[null,null,null,108,"2029-07-05",111311187.51601321,1303007.4102892959,583456.14,1886463.5502892958,110008180.1057239]
[null,null,null,109,"2029-08-05",110008180.1057239,1290616.470289296,595847.07999999996,1886463.5502892958,108717563.63543461]
[null,null,null,110,"2029-09-05",108717563.63543461,1297606.950289296,588856.6,1886463.5502892958,107419956.68514532]
[null,null,null,111,"2029-10-05",107419956.68514532,1323403.9402892957,563059.61,1886463.5502892958,106096552.74485603]
[null,null,null,112,"2029-11-05",106096552.74485603,1311803.3602892959,574660.18999999994,1886463.5502892958,104784749.38456674]
[null,null,null,113,"2029-12-05",104784749.38456674,1337216.8202892959,549246.73,1886463.5502892958,103447532.56427744]
[null,null,null,114,"2030-01-05",103447532.56427744,1326151.4802892958,560312.06999999995,1886463.5502892958,102121381.08398814]
[null,null,null,115,"2030-02-05",102121381.08398814,1333334.4402892957,553129.11,1886463.5502892958,100788046.64369886]
[null,null,null,116,"2030-03-05",100788046.64369886,1393386.0302892958,493077.52,1886463.5502892958,99394660.613409564]
[null,null,null,117,"2030-04-05",99394660.613409564,1348103.4102892959,538360.14,1886463.5502892958,98046557.203120261]
[null,null,null,118,"2030-05-05",98046557.203120261,1372536.180289296,513927.37,1886463.5502892958,96674021.022830963]
[null,null,null,119,"2030-06-05",96674021.022830963,1362839.4602892958,523624.09,1886463.5502892958,95311181.562541664]
[null,null,null,120,"2030-07-05",95311181.562541664,1386874.1102892959,499589.44,1886463.5502892958,93924307.452252373]
[null,null,null,121,"2030-08-05",93924307.452252373,1377732.9702892958,508730.58,1886463.5502892958,92546574.481963083]
[null,null,null,122,"2030-09-05",92546574.481963083,1385195.3102892959,501268.24,1886463.5502892958,91161379.17167379]
[null,null,null,123,"2030-10-05",91161379.17167379,1408625.9902892958,477837.56,1886463.5502892958,89752753.181384489]
[null,null,null,124,"2030-11-05",89752753.181384489,1400327.7302892958,486135.82,1886463.5502892958,88352425.451095194]
[null,null,null,125,"2030-12-05",88352425.451095194,1423349.5902892959,463113.96,1886463.5502892958,86929075.860805899]
[null,null,null,126,"2031-01-05",86929075.860805899,1415621.8702892959,470841.68,1886463.5502892958,85513453.990516603]
[null,null,null,127,"2031-02-05",85513453.990516603,1423289.430289296,463174.12,1886463.5502892958,84090164.560227305]
[null,null,null,128,"2031-03-05",84090164.560227305,1475075.7802892958,{"$f":"+ROUND(F138*$H$6*(E138-E137)/360,2)","v":411387.77},1886463.5502892958,82615088.779938012]
[null,null,null,129,"2031-04-05",82615088.779938012,{"$f":"+I139-H139","v":1438988.1002892959},447475.45,1886463.5502892958,{"$f":"+F139-G139","v":81176100.679648712}]
[null,null,null,130,"2031-05-05",{"$f":"+J139","v":81176100.679648712},1460965.4902892958,425498.06,{"$f":"+I139","v":1886463.5502892958},79715135.189359412]
[null,null,null,131,"2031-06-05",79715135.189359412,1454695.3802892959,431768.17,1886463.5502892958,78260439.80907011]
[null,null,null,132,"2031-07-05",78260439.80907011,1476248.4102892959,410215.14,1886463.5502892958,76784191.398780808]
[null,null,null,133,"2031-08-05",76784191.398780808,1470570.5102892958,415893.04,1886463.5502892958,75313620.888491511]
[null,null,null,134,"2031-09-05",75313620.888491511,1478535.6902892957,407927.86,1886463.5502892958,73835085.198202223]
[null,null,null,135,"2031-10-05",73835085.198202223,1499444.6502892957,387018.9,1886463.5502892958,72335640.547912925]
[null,null,null,136,"2031-11-05",72335640.547912925,1494665.5902892959,391797.96,1886463.5502892958,70840974.957623631]
[null,null,null,137,"2031-12-05",70840974.957623631,1515138.7702892958,371324.78,1886463.5502892958,69325836.187334329]
[null,null,null,138,"2032-01-05",69325836.187334329,1510967.8602892959,375495.69,1886463.5502892958,67814868.327045038]
[null,null,null,139,"2032-02-05",67814868.327045038,1519151.8502892959,367311.7,1886463.5502892958,66295716.476755746]
[null,null,null,140,"2032-03-05",66295716.476755746,1550546.8402892959,335916.71,1886463.5502892958,64745169.636466451]
[null,null,null,141,"2032-04-05",64745169.636466451,1535778.5302892958,350685.02,1886463.5502892958,63209391.106177159]
[null,null,null,142,"2032-05-05",63209391.106177159,1555140.9902892958,331322.56,1886463.5502892958,61654250.115887865]
[null,null,null,143,"2032-06-05",61654250.115887865,1552520.1502892957,333943.40000000002,1886463.5502892958,60101729.965598568]
[null,null,null,144,"2032-07-05",60101729.965598568,1571430.3202892959,315033.23,1886463.5502892958,58530299.645309269]
[null,null,null,145,"2032-08-05",58530299.645309269,1569440.6902892957,317022.86,1886463.5502892958,56960858.955019973]
[null,null,null,146,"2032-09-05",56960858.955019973,1577941.3902892959,308522.15999999997,1886463.5502892958,55382917.564730674]
[null,null,null,147,"2032-10-05",55382917.564730674,1596164.7602892958,290298.78999999998,1886463.5502892958,53786752.804441378]
[null,null,null,148,"2032-11-05",53786752.804441378,1595133.5802892959,291329.96999999997,1886463.5502892958,52191619.224152081]
[null,null,null,149,"2032-12-05",52191619.224152081,1612892.4802892958,273571.07,1886463.5502892958,50578726.743862785]
[null,null,null,150,"2033-01-05",50578726.743862785,1612509.5002892958,273954.05,1886463.5502892958,48966217.243573487]
[null,null,null,151,"2033-02-05",48966217.243573487,1621243.4702892958,265220.08,1886463.5502892958,47344973.773284189]
[null,null,null,152,"2033-03-05",47344973.773284189,1654841.4202892957,231622.13,1886463.5502892958,45690132.352994896]
[null,null,null,153,"2033-04-05",45690132.352994896,1638988.0202892958,247475.53,1886463.5502892958,44051144.332705602]
[null,null,null,154,"2033-05-05",44051144.332705602,1655562.1402892959,230901.41,1886463.5502892958,42395582.192416303]
[null,null,null,155,"2033-06-05",42395582.192416303,1656832.5902892959,229630.96,1886463.5502892958,40738749.602127008]
[null,null,null,156,"2033-07-05",40738749.602127008,1672924.6002892959,213538.95,1886463.5502892958,39065825.001837716]
[null,null,null,157,"2033-08-05",39065825.001837716,1674867.8502892959,211595.7,1886463.5502892958,37390957.151548423]
[null,null,null,158,"2033-09-05",37390957.151548423,1683939.5902892959,202523.96,1886463.5502892958,35707017.561259128]
[null,null,null,159,"2033-10-05",35707017.561259128,1699299.2702892958,187164.28,1886463.5502892958,34007718.290969834]
[null,null,null,160,"2033-11-05",34007718.290969834,1702264.5202892958,{"$f":"+ROUND(F170*$H$6*(E170-E169)/360,2)","v":184199.03},1886463.5502892958,32305453.770680539]
[null,null,null,161,"2033-12-05",32305453.770680539,1717129.1302892959,169334.42,1886463.5502892958,30588324.640391242]
[null,null,null,162,"2034-01-05",30588324.640391242,1720785.2902892958,165678.26,1886463.5502892958,28867539.350101948]
[null,null,null,163,"2034-02-05",28867539.350101948,1730105.7302892958,156357.82,1886463.5502892958,27137433.619812652]
[null,null,null,164,"2034-03-05",27137433.619812652,1753701.1902892957,132762.35999999999,1886463.5502892958,25383732.429523356]
[null,null,null,165,"2034-04-05",25383732.429523356,1748975.3802892959,137488.17000000001,1886463.5502892958,23634757.049234059]
[null,null,null,166,"2034-05-05",23634757.049234059,1762578.0302892958,123885.52,1886463.5502892958,21872179.018944763]
[null,null,null,167,"2034-06-05",21872179.018944763,1767995.3202892959,118468.23,1886463.5502892958,20104183.698655467]
[null,null,null,168,"2034-07-05",20104183.698655467,1781084.1202892959,105379.43,1886463.5502892958,18323099.578366172]
[null,null,null,169,"2034-08-05",18323099.578366172,1787218.5202892958,99245.03,1886463.5502892958,16535881.058076875]
[null,null,null,170,"2034-09-05",16535881.058076875,1796898.7902892958,89564.76,1886463.5502892958,14738982.267787579]
[null,null,null,171,"2034-10-05",14738982.267787579,1809206.7202892958,77256.83,1886463.5502892958,12929775.547498284]
[null,null,null,172,"2034-11-05",12929775.547498284,1816430.8602892959,70032.69,1886463.5502892958,11113344.687208988]
[null,null,null,173,"2034-12-05",11113344.687208988,1828211.1002892959,58252.45,1886463.5502892958,9285133.5869196914]
[null,null,null,174,"2035-01-05",9285133.5869196914,1836171.6602892959,50291.89,1886463.5502892958,7448961.9266303955]
[null,null,null,175,"2035-02-05",7448961.9266303955,1846117.0802892959,40346.47,1886463.5502892958,5602844.8463410996]
[null,null,null,176,"2035-03-05",5602844.8463410996,1859053.1902892957,27410.36,1886463.5502892958,3743791.6560518038]
[null,null,null,177,"2035-04-05",3743791.6560518038,1866185.7202892958,20277.830000000002,1886463.5502892958,1877605.9357625081]
[null,null,null,178,"2035-05-02",1877605.9357625081,1877605.9402892957,8857.61,1886463.5502892958,{"$f":"+ROUND(F188-G188,1)","v":0}]