{"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-003-2020"]
[null,"Convocatoria para la Contratación de Instrumentos Derivados"]
[null,"Hoja de Cálculo para la determinación de la Tabla de Amortización del Financiamiento Santander"]
[]
[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-003-2020 para la Contratación de SWAP del Estado de Oaxaca"]
["Hoja de Cálculo para la determinación de la Tabla de Amortización del Financiamiento Santander"]
[]
[null,"Indicador",null,"Monto para Inversión",143000000,null,"Tasa SWAP",5.8424999999999998E-2,null,974129585.45000005]
[null,{"$f":"+IF(ROUND(J188,1)=ABS(0),\"Check\",\"Oprime Boton ↓\")","v":"Check"},null,"Fondo de Reserva",{"$f":"+(J5/J4)*E4","v":3797717.8148644636},null,"Sobretasa",2.8999999999999998E-3,null,25870414.550000001,"FR"]
[null,null,null,"Monto de la disposición",{"$f":"+SUM(E4:E5)","v":146797717.81486446},null,"Tasa fija",{"$f":"+SUM(H4:H5)","v":6.1324999999999998E-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":-1266654.0925101775}]
[null,7141.6819499860676]
[null,null,null,null,"2020-09-04",{"$f":"+E6","v":146797717.81486446}]
[{"$f":"+IF(B5=\"Check\",TRUE,FALSE)","v":true},null,null,1,"2020-10-05",{"$f":"+F12","v":146797717.81486446},{"$f":"+I13-H13","v":498591.68194998626},{"$f":"+ROUND(F13*$H$6*(E13-E12)/360,2)","v":775204.09},{"$f":"+ROUND(-$B$10,2)+B11","v":1273795.7719499862},{"$f":"+F13-G13","v":146299126.13291448}]
[null,null,null,2,"2020-11-05",{"$f":"+J13","v":146299126.13291448},{"$f":"+I14-H14","v":501224.63194998621},772571.14,{"$f":"+I13","v":1273795.7719499862},145797901.50096449]
[null,null,null,3,"2020-12-05",145797901.50096449,528707.7419499862,745088.03,{"$f":"+I14","v":1273795.7719499862},145269193.75901452]
[null,null,null,4,"2021-01-05",145269193.75901452,506663.46194998617,767132.31,1273795.7719499862,144762530.29706454]
[null,null,null,5,"2021-02-05",144762530.29706454,509339.03194998624,764456.74,1273795.7719499862,144253191.26511455]
[null,null,null,6,"2021-03-05",144253191.26511455,585748.12194998621,688047.65,1273795.7719499862,143667443.14316455]
[null,null,null,7,"2021-04-05",143667443.14316455,515121.92194998625,758673.85,1273795.7719499862,143152321.22121456]
[null,null,null,8,"2021-05-05",143152321.22121456,542227.76194998622,731568.01,1273795.7719499862,142610093.45926458]
[null,null,null,9,"2021-06-05",142610093.45926458,520705.54194998625,753090.23,1273795.7719499862,142089387.91731459]
[null,null,null,10,"2021-07-05",142089387.91731459,547659.79194998625,726135.98,1273795.7719499862,141541728.1253646]
[null,null,null,11,"2021-08-05",141541728.1253646,526347.32194998628,747448.45,1273795.7719499862,141015380.80341461]
[null,null,null,12,"2021-09-05",141015380.80341461,529126.84194998618,744668.93,1273795.7719499862,140486253.96146461]
[null,null,null,13,"2021-10-05",140486253.96146461,555852.48194998619,717943.29,1273795.7719499862,139930401.47951463]
[null,null,null,14,"2021-11-05",139930401.47951463,534856.3619499862,738939.41,1273795.7719499862,139395545.11756465]
[null,null,null,15,"2021-12-05",139395545.11756465,561426.45194998628,712369.32,1273795.7719499862,138834118.66561466]
[null,null,null,16,"2022-01-05",138834118.66561466,540645.57194998628,733150.2,1273795.7719499862,138293473.09366468]
[null,null,null,17,"2022-02-05",138293473.09366468,543500.59194998618,730295.18,1273795.7719499862,137749972.50171468]
[null,null,null,18,"2022-03-05",137749972.50171468,616766.67194998625,657029.1,1273795.7719499862,137133205.82976469]
[null,null,null,19,"2022-04-05",137133205.82976469,549627.69194998627,724168.08,1273795.7719499862,136583578.1378147]
[null,null,null,20,"2022-05-05",136583578.1378147,575796.78194998624,697998.99,1273795.7719499862,136007781.3558647]
[null,null,null,21,"2022-06-05",136007781.3558647,555570.79194998625,718224.98,1273795.7719499862,135452210.56391472]
[null,null,null,22,"2022-07-05",135452210.56391472,581578.54194998625,692217.23,1273795.7719499862,134870632.02196473]
[null,null,null,23,"2022-08-05",134870632.02196473,561575.81194998627,712219.96,1273795.7719499862,134309056.21001473]
[null,null,null,24,"2022-09-05",134309056.21001473,564541.3619499862,709254.41,1273795.7719499862,133744514.84806475]
[null,null,null,25,"2022-10-05",133744514.84806475,590305.57194998628,683490.2,1273795.7719499862,133154209.27611476]
[null,null,null,26,"2022-11-05",133154209.27611476,570639.83194998628,703155.94,1273795.7719499862,132583569.44416478]
[null,null,null,27,"2022-12-05",132583569.44416478,596238.4919499862,677557.28,1273795.7719499862,131987330.95221479]
[null,null,null,28,"2023-01-05",131987330.95221479,576801.84194998618,696993.93,1273795.7719499862,131410529.11026481]
[null,null,null,29,"2023-02-05",131410529.11026481,579847.79194998625,693947.98,1273795.7719499862,130830681.31831482]
[null,null,null,30,"2023-03-05",130830681.31831482,649769.76194998622,{"$f":"+ROUND(F42*$H$6*(E42-E41)/360,2)","v":624026.01},1273795.7719499862,130180911.55636483]
[null,null,null,31,"2023-04-05",130180911.55636483,586341.1119499862,687454.66,1273795.7719499862,129594570.44441485]
[null,null,null,32,"2023-05-05",129594570.44441485,611513.52194998623,662282.25,1273795.7719499862,128983056.92246486]
[null,null,null,33,"2023-06-05",128983056.92246486,592666.70194998628,681129.07,1273795.7719499862,128390390.22051488]
[null,null,null,34,"2023-07-05",128390390.22051488,617667.38194998621,656128.39,1273795.7719499862,127772722.83856489]
[null,null,null,35,"2023-08-05",127772722.83856489,599058.19194998627,674737.58,1273795.7719499862,127173664.64661489]
[null,null,null,36,"2023-09-05",127173664.64661489,602221.67194998625,671574.1,1273795.7719499862,126571442.97466491]
[null,null,null,37,"2023-10-05",126571442.97466491,626962.96194998617,646832.81000000006,1273795.7719499862,125944480.01271492]
[null,null,null,38,"2023-11-05",125944480.01271492,608712.71194998617,665083.06000000006,1273795.7719499862,125335767.30076493]
[null,null,null,39,"2023-12-05",125335767.30076493,633277.78194998624,640517.99,1273795.7719499862,124702489.51881495]
[null,null,null,40,"2024-01-05",124702489.51881495,615271.37194998621,658524.4,1273795.7719499862,124087218.14686497]
[null,null,null,41,"2024-02-05",124087218.14686497,618520.47194998618,655275.30000000005,1273795.7719499862,123468697.67491499]
[null,null,null,42,"2024-03-05",123468697.67491499,663851.83194998628,609943.93999999994,1273795.7719499862,122804845.84296501]
[null,null,null,43,"2024-04-05",122804845.84296501,625292.37194998621,648503.4,1273795.7719499862,122179553.47101502]
[null,null,null,44,"2024-05-05",122179553.47101502,649407.34194998618,624388.43000000005,1273795.7719499862,121530146.12906504]
[null,null,null,45,"2024-06-05",121530146.12906504,632023.76194998622,641772.01,1273795.7719499862,120898122.36711505]
[null,null,null,46,"2024-07-05",120898122.36711505,655955.9919499862,617839.78,1273795.7719499862,120242166.37516506]
[null,null,null,47,"2024-08-05",120242166.37516506,638825.28194998624,634970.49,1273795.7719499862,119603341.09321508]
[null,null,null,48,"2024-09-05",119603341.09321508,642198.77194998623,631597,1273795.7719499862,118961142.32126509]
[null,null,null,49,"2024-10-05",118961142.32126509,665854.77194998623,607941,1273795.7719499862,118295287.54931509]
[null,null,null,50,"2024-11-05",118295287.54931509,649106.29194998625,624689.48,1273795.7719499862,117646181.25736511]
[null,null,null,51,"2024-12-05",117646181.25736511,672574.76194998622,601221.01,1273795.7719499862,116973606.49541512]
[null,null,null,52,"2025-01-05",116973606.49541512,656085.77194998623,617710,1273795.7719499862,116317520.72346513]
[null,null,null,53,"2025-02-05",116317520.72346513,659550.41194998624,614245.36,1273795.7719499862,115657970.31151514]
[null,null,null,54,"2025-03-05",115657970.31151514,722139.38194998621,551656.39,1273795.7719499862,114935830.92956515]
[null,null,null,55,"2025-04-05",114935830.92956515,666846.78194998624,606948.99,1273795.7719499862,114268984.14761516]
[null,null,null,56,"2025-05-05",114268984.14761516,689833.65194998623,583962.12,1273795.7719499862,113579150.49566518]
[null,null,null,57,"2025-06-05",113579150.49566518,674011.09194998618,599784.68000000005,1273795.7719499862,112905139.40371519]
[null,null,null,58,"2025-07-05",112905139.40371519,696803.46194998617,576992.31000000006,1273795.7719499862,112208335.9417652]
[null,null,null,59,"2025-08-05",112208335.9417652,681250.04194998625,592545.73,1273795.7719499862,111527085.89981522]
[null,null,null,60,"2025-09-05",111527085.89981522,684847.56194998627,588948.21,1273795.7719499862,110842238.33786523]
[null,null,null,61,"2025-10-05",110842238.33786523,707345.75194998621,566450.02,1273795.7719499862,110134892.58591525]
[null,null,null,62,"2025-11-05",110134892.58591525,692199.41194998624,{"$f":"+ROUND(F74*$H$6*(E74-E73)/360,2)","v":581596.36},1273795.7719499862,109442693.17396526]
[null,null,null,63,"2025-12-05",109442693.17396526,{"$f":"+I75-H75","v":714498.01194998622},559297.76,1273795.7719499862,{"$f":"+F75-G75","v":108728195.16201527}]
[null,null,null,64,"2026-01-05",{"$f":"+J75","v":108728195.16201527},699627.84194998618,574167.93000000005,{"$f":"+I75","v":1273795.7719499862},108028567.32006529]
[null,null,null,65,"2026-02-05",108028567.32006529,703322.41194998624,570473.36,1273795.7719499862,107325244.9081153]
[null,null,null,66,"2026-03-05",107325244.9081153,761884.16194998624,511911.61,1273795.7719499862,106563360.74616531]
[null,null,null,67,"2026-04-05",106563360.74616531,711059.82194998628,562735.94999999995,1273795.7719499862,105852300.92421532]
[null,null,null,68,"2026-05-05",105852300.92421532,732846.41194998624,540949.36,1273795.7719499862,105119454.51226532]
[null,null,null,69,"2026-06-05",105119454.51226532,718684.75194998621,555111.02,1273795.7719499862,104400769.76031534]
[null,null,null,70,"2026-07-05",104400769.76031534,740264.34194998618,533531.43000000005,1273795.7719499862,103660505.41836536]
[null,null,null,71,"2026-08-05",103660505.41836536,726389.12194998621,547406.65,1273795.7719499862,102934116.29641537]
[null,null,null,72,"2026-09-05",102934116.29641537,730225.01194998622,543570.76,1273795.7719499862,102203891.28446539]
[null,null,null,73,"2026-10-05",102203891.28446539,751491.30194998626,522304.47,1273795.7719499862,101452399.98251539]
[null,null,null,74,"2026-11-05",101452399.98251539,738049.60194998619,535746.17000000004,1273795.7719499862,100714350.3805654]
[null,null,null,75,"2026-12-05",100714350.3805654,759103.48194998619,514692.29,1273795.7719499862,99955246.89861542]
[null,null,null,76,"2027-01-05",99955246.89861542,745955.71194998617,527840.06000000006,1273795.7719499862,99209291.186665431]
[null,null,null,77,"2027-02-05",99209291.186665431,749894.93194998614,523900.84,1273795.7719499862,98459396.254715443]
[null,null,null,78,"2027-03-05",98459396.254715443,804171.80194998626,469623.97,1273795.7719499862,97655224.45276545]
[null,null,null,79,"2027-04-05",97655224.45276545,758101.59194998629,515694.18,1273795.7719499862,96897122.860815465]
[null,null,null,80,"2027-05-05",96897122.860815465,778611.1019499863,495184.67,1273795.7719499862,96118511.758865476]
[null,null,null,81,"2027-06-05",96118511.758865476,766216.6019499863,507579.17,1273795.7719499862,95352295.156915486]
[null,null,null,82,"2027-07-05",95352295.156915486,786505.81194998627,487289.96,1273795.7719499862,94565789.344965503]
[null,null,null,83,"2027-08-05",94565789.344965503,774416.16194998624,499379.61,1273795.7719499862,93791373.18301551]
[null,null,null,84,"2027-09-05",93791373.18301551,778505.67194998625,495290.1,1273795.7719499862,93012867.511065528]
[null,null,null,85,"2027-10-05",93012867.511065528,798461.26194998622,475334.51,1273795.7719499862,92214406.249115542]
[null,null,null,86,"2027-11-05",92214406.249115542,786833.26194998622,486962.51,1273795.7719499862,91427572.987165555]
[null,null,null,87,"2027-12-05",91427572.987165555,806562.78194998624,467232.99,1273795.7719499862,90621010.205215573]
[null,null,null,88,"2028-01-05",90621010.205215573,795247.61194998631,478548.16,1273795.7719499862,89825762.593265593]
[null,null,null,89,"2028-02-05",89825762.593265593,799447.13194998621,474348.64,1273795.7719499862,89026315.461315602]
[null,null,null,90,"2028-03-05",89026315.461315602,833999.59194998629,439796.18,1273795.7719499862,88192315.869365618]
[null,null,null,91,"2028-04-05",88192315.869365618,808072.97194998618,465722.8,1273795.7719499862,87384242.897415638]
[null,null,null,92,"2028-05-05",87384242.897415638,827225.88194998621,446569.89,1273795.7719499862,86557017.015465647]
[null,null,null,93,"2028-06-05",86557017.015465647,816708.6019499863,457087.17,1273795.7719499862,85740308.413515657]
[null,null,null,94,"2028-07-05",85740308.413515657,835627.07194998628,{"$f":"+ROUND(F106*$H$6*(E106-E105)/360,2)","v":438168.7},1273795.7719499862,84904681.341565669]
[null,null,null,95,"2028-08-05",84904681.341565669,825434.19194998615,448361.58,1273795.7719499862,84079247.149615675]
[null,null,null,96,"2028-09-05",84079247.149615675,829793.12194998621,444002.65,1273795.7719499862,83249454.02766569]
[null,null,null,97,"2028-10-05",83249454.02766569,848356.37194998621,425439.4,1273795.7719499862,82401097.655715704]
[null,null,null,98,"2028-11-05",82401097.655715704,838655.03194998624,435140.74,1273795.7719499862,81562442.623765722]
[null,null,null,99,"2028-12-05",81562442.623765722,856977.70194998616,416818.07,1273795.7719499862,80705464.921815738]
[null,null,null,100,"2029-01-05",80705464.921815738,847609.27194998623,426186.5,1273795.7719499862,79857855.649865746]
[null,null,null,101,"2029-02-05",79857855.649865746,852085.29194998625,421710.48,1273795.7719499862,79005770.357915759]
[null,null,null,102,"2029-03-05",79005770.357915759,896960.19194998615,376835.58,1273795.7719499862,78108810.165965766]
[null,null,null,103,"2029-04-05",78108810.165965766,861321.59194998629,412474.18,1273795.7719499862,77247488.574015781]
[null,null,null,104,"2029-05-05",77247488.574015781,879028.92194998625,394766.85,1273795.7719499862,76368459.652065799]
[null,null,null,105,"2029-06-05",76368459.652065799,870511.97194998618,403283.8,1273795.7719499862,75497947.680115819]
[null,null,null,106,"2029-07-05",75497947.680115819,887969.80194998626,385825.97,1273795.7719499862,74609977.878165826]
[null,null,null,107,"2029-08-05",74609977.878165826,879798.09194998629,393997.68,1273795.7719499862,73730179.786215842]
[null,null,null,108,"2029-09-05",73730179.786215842,884444.1019499863,389351.67,1273795.7719499862,72845735.684265852]
[null,null,null,109,"2029-10-05",72845735.684265852,901523.71194998617,372272.06,1273795.7719499862,71944211.972315863]
[null,null,null,110,"2029-11-05",71944211.972315863,893875.37194998621,379920.4,1273795.7719499862,71050336.600365877]
[null,null,null,111,"2029-12-05",71050336.600365877,910698.95194998616,363096.82,1273795.7719499862,70139637.648415893]
[null,null,null,112,"2030-01-05",70139637.648415893,903404.90194998623,370390.87,1273795.7719499862,69236232.746465907]
[null,null,null,113,"2030-02-05",69236232.746465907,908175.57194998628,365620.2,1273795.7719499862,68328057.174515918]
[null,null,null,114,"2030-03-05",68328057.174515918,947889.92194998625,325905.84999999998,1273795.7719499862,67380167.252565935]
[null,null,null,115,"2030-04-05",67380167.252565935,917977.02194998623,355818.75,1273795.7719499862,66462190.230615951]
[null,null,null,116,"2030-05-05",66462190.230615951,934146.29194998625,339649.48,1273795.7719499862,65528043.938665964]
[null,null,null,117,"2030-06-05",65528043.938665964,927757.64194998622,346038.13,1273795.7719499862,64600286.296715975]
[null,null,null,118,"2030-07-05",64600286.296715975,943661.39194998622,330134.38,1273795.7719499862,63656624.904765986]
[null,null,null,119,"2030-08-05",63656624.904765986,937640.16194998624,336155.61,1273795.7719499862,62718984.742816001]
[null,null,null,120,"2030-09-05",62718984.742816001,942591.62194998621,331204.15000000002,1273795.7719499862,61776393.120866016]
[null,null,null,121,"2030-10-05",61776393.120866016,958092.66194998624,315703.11,1273795.7719499862,60818300.458916031]
[null,null,null,122,"2030-11-05",60818300.458916031,952628.69194998615,321167.08,1273795.7719499862,59865671.766966045]
[null,null,null,123,"2030-12-05",59865671.766966045,967857.2419499862,305938.53000000003,1273795.7719499862,58897814.525016062]
[null,null,null,124,"2031-01-05",58897814.525016062,962770.32194998628,311025.45,1273795.7719499862,57935044.203066073]
[null,null,null,125,"2031-02-05",57935044.203066073,967854.48194998619,305941.28999999998,1273795.7719499862,56967189.721116088]
[null,null,null,126,"2031-03-05",56967189.721116088,1002078.1019499863,{"$f":"+ROUND(F138*$H$6*(E138-E137)/360,2)","v":271717.67},1273795.7719499862,55965111.619166099]
[null,null,null,127,"2031-04-05",55965111.619166099,{"$f":"+I139-H139","v":978257.23194998619},295538.53999999998,1273795.7719499862,{"$f":"+F139-G139","v":54986854.387216114}]
[null,null,null,128,"2031-05-05",{"$f":"+J139","v":54986854.387216114},992790.03194998624,281005.74,{"$f":"+I139","v":1273795.7719499862},53994064.355266124]
[null,null,null,129,"2031-06-05",53994064.355266124,988665.86194998631,285129.90999999997,1273795.7719499862,53005398.493316136]
[null,null,null,130,"2031-07-05",53005398.493316136,1002916.1019499863,270879.67,1273795.7719499862,52002482.391366147]
[null,null,null,131,"2031-08-05",52002482.391366147,999182.94194998615,274612.83,1273795.7719499862,51003299.449416161]
[null,null,null,132,"2031-09-05",51003299.449416161,1004459.3919499862,269336.38,1273795.7719499862,49998840.057466172]
[null,null,null,133,"2031-10-05",49998840.057466172,1018280.8619499862,255514.91,1273795.7719499862,48980559.195516184]
[null,null,null,134,"2031-11-05",48980559.195516184,1015141.0019499862,258654.77,1273795.7719499862,47965418.193566196]
[null,null,null,135,"2031-12-05",47965418.193566196,1028672.5019499862,245123.27,1273795.7719499862,46936745.691616207]
[null,null,null,136,"2032-01-05",46936745.691616207,1025933.9019499862,247861.87,1273795.7719499862,45910811.789666221]
[null,null,null,137,"2032-02-05",45910811.789666221,1031351.6119499862,242444.16,1273795.7719499862,44879460.177716233]
[null,null,null,138,"2032-03-05",44879460.177716233,1052088.1219499863,221707.65,1273795.7719499862,43827372.055766247]
[null,null,null,139,"2032-04-05",43827372.055766247,1042353.7719499862,231442,1273795.7719499862,42785018.283816263]
[null,null,null,140,"2032-05-05",42785018.283816263,1055146.5019499862,218649.27,1273795.7719499862,41729871.781866275]
[null,null,null,141,"2032-06-05",41729871.781866275,1053430.1719499861,220365.6,1273795.7719499862,40676441.609916292]
[null,null,null,142,"2032-07-05",40676441.609916292,1065922.2019499862,207873.57,1273795.7719499862,39610519.407966308]
[null,null,null,143,"2032-08-05",39610519.407966308,1064621.9719499862,209173.8,1273795.7719499862,38545897.436016321]
[null,null,null,144,"2032-09-05",38545897.436016321,1070243.9919499862,203551.78,1273795.7719499862,37475653.444066338]
[null,null,null,145,"2032-10-05",37475653.444066338,1082279.5719499863,191516.2,1273795.7719499862,36393373.87211635]
[null,null,null,146,"2032-11-05",36393373.87211635,1081610.9619499862,192184.81,1273795.7719499862,35311762.91016636]
[null,null,null,147,"2032-12-05",35311762.91016636,1093337.9519499862,180457.82,1273795.7719499862,34218424.958216377]
[null,null,null,148,"2033-01-05",34218424.958216377,1093096.3519499863,180699.42,1273795.7719499862,33125328.606266391]
[null,null,null,149,"2033-02-05",33125328.606266391,1098868.7319499862,174927.04,1273795.7719499862,32026459.874316406]
[null,null,null,150,"2033-03-05",32026459.874316406,1121038.4519499862,152757.32,1273795.7719499862,30905421.422366418]
[null,null,null,151,"2033-04-05",30905421.422366418,1110591.5419499862,163204.23000000001,1273795.7719499862,29794829.880416431]
[null,null,null,152,"2033-05-05",29794829.880416431,1121531.7719499862,152264,1273795.7719499862,28673298.108466443]
[null,null,null,153,"2033-06-05",28673298.108466443,1122378.8519499863,151416.92000000001,1273795.7719499862,27550919.256516457]
[null,null,null,154,"2033-07-05",27550919.256516457,1132999.0919499863,140796.68,1273795.7719499862,26417920.164566472]
[null,null,null,155,"2033-08-05",26417920.164566472,1134288.9719499862,139506.79999999999,1273795.7719499862,25283631.192616485]
[null,null,null,156,"2033-09-05",25283631.192616485,1140278.8819499863,133516.89000000001,1273795.7719499862,24143352.310666498]
[null,null,null,157,"2033-10-05",24143352.310666498,1150413.1819499861,123382.59,1273795.7719499862,22992939.128716514]
[null,null,null,158,"2033-11-05",22992939.128716514,1152375.4919499862,{"$f":"+ROUND(F170*$H$6*(E170-E169)/360,2)","v":121420.28},1273795.7719499862,21840563.636766527]
[null,null,null,159,"2033-12-05",21840563.636766527,1162181.3919499861,111614.38,1273795.7719499862,20678382.244816542]
[null,null,null,160,"2034-01-05",20678382.244816542,1164598.1219499863,109197.65,1273795.7719499862,19513784.122866556]
[null,null,null,161,"2034-02-05",19513784.122866556,1170748.0819499863,103047.69,1273795.7719499862,18343036.04091657]
[null,null,null,162,"2034-03-05",18343036.04091657,1186304.5819499863,87491.19,1273795.7719499862,17156731.458966583]
[null,null,null,163,"2034-04-05",17156731.458966583,1183195.1219499863,90600.65,1273795.7719499862,15973536.337016597]
[null,null,null,164,"2034-05-05",15973536.337016597,1192164.3419499863,81631.429999999993,1273795.7719499862,14781371.995066611]
[null,null,null,165,"2034-06-05",14781371.995066611,1195738.8319499863,78056.94,1273795.7719499862,13585633.163116625]
[null,null,null,166,"2034-07-05",13585633.163116625,1204367.5219499862,69428.25,1273795.7719499862,12381265.641166639]
[null,null,null,167,"2034-08-05",12381265.641166639,1208413.2319499862,65382.54,1273795.7719499862,11172852.409216652]
[null,null,null,168,"2034-09-05",11172852.409216652,1214794.5719499863,59001.2,1273795.7719499862,9958057.837266665]
[null,null,null,169,"2034-10-05",9958057.837266665,1222905.9519499862,50889.82,1273795.7719499862,8735151.8853166793]
[null,null,null,170,"2034-11-05",8735151.8853166793,1227667.5019499862,46128.27,1273795.7719499862,7507484.3833666928]
[null,null,null,171,"2034-12-05",7507484.3833666928,1235429.4019499861,38366.370000000003,1273795.7719499862,6272054.9814167069]
[null,null,null,172,"2035-01-05",6272054.9814167069,1240674.5319499862,33121.24,1273795.7719499862,5031380.4494667202]
[null,null,null,173,"2035-02-05",5031380.4494667202,1247226.2419499862,26569.53,1273795.7719499862,3784154.207516734]
[null,null,null,174,"2035-03-05",3784154.207516734,1255746.4119499861,18049.36,1273795.7719499862,2528407.7955667479]
[null,null,null,175,"2035-04-05",2528407.7955667479,1260443.8519499863,13351.92,1273795.7719499862,1267963.9436167616]
[null,null,null,176,"2035-05-02",1267963.9436167616,1267963.9319499861,5831.84,1273795.7719499862,{"$f":"+ROUND(F188-G188,1)","v":0}]