{"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-005-2020"]
[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-005-2020 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",314129682.68000001,null,"Tasa SWAP",5.9450000000000003E-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":8342488.7558850134},null,"Sobretasa",2.8999999999999998E-3,null,25870414.550000001,"FR"]
[null,null,null,"Monto de la disposición",{"$f":"+SUM(E4:E5)","v":322472171.43588501},null,"Tasa fija",{"$f":"+SUM(H4:H5)","v":6.2350000000000003E-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":-2830131.5327802468}]
[null,9722.9894239406112]
[]
[{"$f":"+IF(B5=\"Check\",TRUE,FALSE)","v":true}]
[]
[null,null,null,null,"2020-12-17",{"$f":"+E6","v":322472171.43588501}]
[null,null,null,1,"2021-01-05",{"$f":"+F15","v":322472171.43588501},{"$f":"+I16-H16","v":1778697.1394239403},{"$f":"+ROUND(F16*$H$6*(E16-E15)/360,2)","v":1061157.3799999999},{"$f":"+ROUND(-$B$10,2)+B11","v":2839854.5194239402},{"$f":"+F16-G16","v":320693474.29646105}]
[null,null,null,2,"2021-02-05",{"$f":"+J16","v":320693474.29646105},{"$f":"+I17-H17","v":1118042.3494239403},1721812.17,{"$f":"+I16","v":2839854.5194239402},319575431.9470371]
[null,null,null,3,"2021-03-05",319575431.9470371,1290091.2194239402,1549763.3,{"$f":"+I17","v":2839854.5194239402},318285340.72761315]
[null,null,null,4,"2021-04-05",318285340.72761315,1130971.6794239401,1708882.84,2839854.5194239402,317154369.04818922]
[null,null,null,5,"2021-05-05",317154369.04818922,1191973.2794239402,1647881.24,2839854.5194239402,315962395.76876527]
[null,null,null,6,"2021-06-05",315962395.76876527,1143443.6394239403,1696410.88,2839854.5194239402,314818952.1293413]
[null,null,null,7,"2021-07-05",314818952.1293413,1204107.7094239402,1635746.81,2839854.5194239402,313614844.41991735]
[null,null,null,8,"2021-08-05",313614844.41991735,1156047.7094239402,1683806.81,2839854.5194239402,312458796.71049339]
[null,null,null,9,"2021-09-05",312458796.71049339,1162254.5594239403,1677599.96,2839854.5194239402,311296542.15106946]
[null,null,null,10,"2021-10-05",311296542.15106946,1222409.5694239403,1617444.95,2839854.5194239402,310074132.58164555]
[null,null,null,11,"2021-11-05",310074132.58164555,1175057.8894239403,1664796.63,2839854.5194239402,308899074.69222158]
[null,null,null,12,"2021-12-05",308899074.69222158,1234866.4094239401,1604988.11,2839854.5194239402,307664208.28279763]
[null,null,null,13,"2022-01-05",307664208.28279763,1187996.8394239403,1651857.68,2839854.5194239402,306476211.44337368]
[null,null,null,14,"2022-02-05",306476211.44337368,1194375.2294239402,1645479.29,2839854.5194239402,305281836.21394974]
[null,null,null,15,"2022-03-05",305281836.21394974,1359407.2194239402,1480447.3,2839854.5194239402,303922428.99452579]
[null,null,null,16,"2022-04-05",303922428.99452579,1208086.5594239403,1631767.96,2839854.5194239402,302714342.43510187]
[null,null,null,17,"2022-05-05",302714342.43510187,1267001.2494239402,1572853.27,2839854.5194239402,301447341.18567795]
[null,null,null,18,"2022-06-05",301447341.18567795,1221375.3694239403,1618479.15,2839854.5194239402,300225965.81625402]
[null,null,null,19,"2022-07-05",300225965.81625402,1279930.4394239401,1559924.08,2839854.5194239402,298946035.3768301]
[null,null,null,20,"2022-08-05",298946035.3768301,1234804.9494239402,1605049.57,2839854.5194239402,297711230.42740613]
[null,null,null,21,"2022-09-05",297711230.42740613,1241434.6494239401,1598419.87,2839854.5194239402,296469795.77798218]
[null,null,null,22,"2022-10-05",296469795.77798218,1299446.8694239403,1540407.65,2839854.5194239402,295170348.90855825]
[null,null,null,23,"2022-11-05",295170348.90855825,1255076.7194239402,1584777.8,2839854.5194239402,293915272.1891343]
[null,null,null,24,"2022-12-05",293915272.1891343,1312719.7494239402,1527134.77,2839854.5194239402,292602552.43971038]
[null,null,null,25,"2023-01-05",292602552.43971038,1268863.2894239402,1570991.23,2839854.5194239402,291333689.15028644]
[null,null,null,26,"2023-02-05",291333689.15028644,1275675.8494239403,1564178.67,2839854.5194239402,290058013.30086249]
[null,null,null,27,"2023-03-05",290058013.30086249,1433234.2994239402,{"$f":"+ROUND(F42*$H$6*(E42-E41)/360,2)","v":1406620.22},2839854.5194239402,288624779.00143856]
[null,null,null,28,"2023-04-05",288624779.00143856,1290220.0594239403,1549634.46,2839854.5194239402,287334558.94201463]
[null,null,null,29,"2023-05-05",287334558.94201463,1346912.0394239402,1492942.48,2839854.5194239402,285987646.90259069]
[null,null,null,30,"2023-06-05",285987646.90259069,1304378.8994239401,1535475.62,2839854.5194239402,284683268.00316674]
[null,null,null,31,"2023-07-05",284683268.00316674,1360687.7094239402,1479166.81,2839854.5194239402,283322580.29374278]
[null,null,null,32,"2023-08-05",283322580.29374278,1318687.7194239402,1521166.8,2839854.5194239402,282003892.57431883]
[null,null,null,33,"2023-09-05",282003892.57431883,1325767.7894239402,1514086.73,2839854.5194239402,280678124.78489488]
[null,null,null,34,"2023-10-05",280678124.78489488,1381497.7594239402,1458356.76,2839854.5194239402,279296627.02547097]
[null,null,null,35,"2023-11-05",279296627.02547097,1340303.1694239401,1499551.35,2839854.5194239402,277956323.85604703]
[null,null,null,36,"2023-12-05",277956323.85604703,1395639.7894239402,1444214.73,2839854.5194239402,276560684.06662309]
[null,null,null,37,"2024-01-05",276560684.06662309,1354992.5294239402,1484861.99,2839854.5194239402,275205691.53719914]
[null,null,null,38,"2024-02-05",275205691.53719914,1362267.5194239402,1477587,2839854.5194239402,273843424.01777518]
[null,null,null,39,"2024-03-05",273843424.01777518,1464437.8894239403,1375416.63,2839854.5194239402,272378986.12835121]
[null,null,null,40,"2024-04-05",272378986.12835121,1377444.1794239401,1462410.34,2839854.5194239402,271001541.94892728]
[null,null,null,41,"2024-05-05",271001541.94892728,1431775.6694239401,1408078.85,2839854.5194239402,269569766.27950335]
[null,null,null,42,"2024-06-05",269569766.27950335,1392526.9594239402,1447327.56,2839854.5194239402,268177239.32007942]
[null,null,null,43,"2024-07-05",268177239.32007942,1446450.2794239402,1393404.24,2839854.5194239402,266730789.04065546]
[null,null,null,44,"2024-08-05",266730789.04065546,1407769.4994239402,1432085.02,2839854.5194239402,265323019.54123151]
[null,null,null,45,"2024-09-05",265323019.54123151,1415327.8594239403,1424526.66,2839854.5194239402,263907691.68180758]
[null,null,null,46,"2024-10-05",263907691.68180758,1468634.1394239403,1371220.38,2839854.5194239402,262439057.54238364]
[null,null,null,47,"2024-11-05",262439057.54238364,1430811.9294239401,1409042.59,2839854.5194239402,261008245.61295971]
[null,null,null,48,"2024-12-05",261008245.61295971,1483699.1794239401,1356155.34,2839854.5194239402,259524546.43353578]
[null,null,null,49,"2025-01-05",259524546.43353578,1446460.0194239402,1393394.5,2839854.5194239402,258078086.41411185]
[null,null,null,50,"2025-02-05",258078086.41411185,1454226.1094239403,1385628.41,2839854.5194239402,256623860.30468792]
[null,null,null,51,"2025-03-05",256623860.30468792,1595371.3694239403,1244483.1499999999,2839854.5194239402,255028488.93526399]
[null,null,null,52,"2025-04-05",255028488.93526399,1470599.4794239402,1369255.04,2839854.5194239402,253557889.45584005]
[null,null,null,53,"2025-05-05",253557889.45584005,1522409.9894239402,1317444.53,2839854.5194239402,252035479.46641612]
[null,null,null,54,"2025-06-05",252035479.46641612,1486669.0294239402,1353185.49,2839854.5194239402,250548810.43699217]
[null,null,null,55,"2025-07-05",250548810.43699217,1538044.6594239401,1301809.8600000001,2839854.5194239402,249010765.77756822]
[null,null,null,56,"2025-08-05",249010765.77756822,1502908.7994239402,1336945.72,2839854.5194239402,247507856.97814429]
[null,null,null,57,"2025-09-05",247507856.97814429,1510977.9594239402,1328876.56,2839854.5194239402,245996879.01872036]
[null,null,null,58,"2025-10-05",245996879.01872036,1561695.7394239402,1278158.78,2839854.5194239402,244435183.27929643]
[null,null,null,59,"2025-11-05",244435183.27929643,1527475.2294239402,{"$f":"+ROUND(F74*$H$6*(E74-E73)/360,2)","v":1312379.29},2839854.5194239402,242907708.04987249]
[null,null,null,60,"2025-12-05",242907708.04987249,{"$f":"+I75-H75","v":1577746.5494239402},1262107.97,2839854.5194239402,{"$f":"+F75-G75","v":241329961.50044855}]
[null,null,null,61,"2026-01-05",{"$f":"+J75","v":241329961.50044855},1544147.2494239402,1295707.27,{"$f":"+I75","v":2839854.5194239402},239785814.2510246]
[null,null,null,62,"2026-02-05",239785814.2510246,1552437.8194239403,1287416.7,2839854.5194239402,238233376.43160066]
[null,null,null,63,"2026-03-05",238233376.43160066,1684554.9994239402,1155299.52,2839854.5194239402,236548821.43217671]
[null,null,null,64,"2026-04-05",236548821.43217671,1569817.3294239403,1270037.19,2839854.5194239402,234979004.10275277]
[null,null,null,65,"2026-05-05",234979004.10275277,1618942.7794239402,1220911.74,2839854.5194239402,233360061.32332882]
[null,null,null,66,"2026-06-05",233360061.32332882,1586937.8694239403,1252916.6499999999,2839854.5194239402,231773123.4539049]
[null,null,null,67,"2026-07-05",231773123.4539049,1635599.9994239402,1204254.52,2839854.5194239402,230137523.45448095]
[null,null,null,68,"2026-08-05",230137523.45448095,1604239.7594239402,1235614.76,2839854.5194239402,228533283.695057]
[null,null,null,69,"2026-09-05",228533283.695057,1612852.9694239402,1227001.55,2839854.5194239402,226920430.72563305]
[null,null,null,70,"2026-10-05",226920430.72563305,1660813.7794239402,1179040.74,2839854.5194239402,225259616.9462091]
[null,null,null,71,"2026-11-05",225259616.9462091,1630429.3794239403,1209425.1399999999,2839854.5194239402,223629187.56678516]
[null,null,null,72,"2026-12-05",223629187.56678516,1677914.5294239402,1161939.99,2839854.5194239402,221951273.0373612]
[null,null,null,73,"2027-01-05",221951273.0373612,1648191.9694239402,1191662.55,2839854.5194239402,220303081.06793725]
[null,null,null,74,"2027-02-05",220303081.06793725,1657041.1594239401,1182813.3600000001,2839854.5194239402,218646039.90851331]
[null,null,null,75,"2027-03-05",218646039.90851331,1779542.6994239402,1060311.82,2839854.5194239402,216866497.20908937]
[null,null,null,76,"2027-04-05",216866497.20908937,1675492.2694239402,1164362.25,2839854.5194239402,215191004.93966544]
[null,null,null,77,"2027-05-05",215191004.93966544,1721757.9194239401,1118096.6000000001,2839854.5194239402,213469247.0202415]
[null,null,null,78,"2027-06-05",213469247.0202415,1693732.1994239402,1146122.32,2839854.5194239402,211775514.82081756]
[null,null,null,79,"2027-07-05",211775514.82081756,1739504.2394239402,1100350.28,2839854.5194239402,210036010.58139363]
[null,null,null,80,"2027-08-05",210036010.58139363,1712165.3394239403,1127689.18,2839854.5194239402,208323845.24196967]
[null,null,null,81,"2027-09-05",208323845.24196967,1721358.0094239402,1118496.51,2839854.5194239402,206602487.23254573]
[null,null,null,82,"2027-10-05",206602487.23254573,1766382.4294239401,1073472.0900000001,2839854.5194239402,204836104.80312181]
[null,null,null,83,"2027-11-05",204836104.80312181,1740083.7794239402,1099770.74,2839854.5194239402,203096021.02369785]
[null,null,null,84,"2027-12-05",203096021.02369785,1784601.4394239401,1055253.08,2839854.5194239402,201311419.5842739]
[null,null,null,85,"2028-01-05",201311419.5842739,1759007.9194239401,1080846.6000000001,2839854.5194239402,199552411.66484997]
[null,null,null,86,"2028-02-05",199552411.66484997,1768452.0794239403,1071402.44,2839854.5194239402,197783959.58542603]
[null,null,null,87,"2028-03-05",197783959.58542603,1846457.1094239401,993397.41,2839854.5194239402,195937502.4760021]
[null,null,null,88,"2028-04-05",195937502.4760021,1787860.6294239403,1051993.8899999999,2839854.5194239402,194149641.84657815]
[null,null,null,89,"2028-05-05",194149641.84657815,1831085.3394239401,1008769.18,2839854.5194239402,192318556.5071542]
[null,null,null,90,"2028-06-05",192318556.5071542,1807290.8494239403,1032563.67,2839854.5194239402,190511265.65773025]
[null,null,null,91,"2028-07-05",190511265.65773025,1849989.7394239402,{"$f":"+ROUND(F106*$H$6*(E106-E105)/360,2)","v":989864.78},2839854.5194239402,188661275.91830632]
[null,null,null,92,"2028-08-05",188661275.91830632,1826926.8894239403,1012927.63,2839854.5194239402,186834349.02888238]
[null,null,null,93,"2028-09-05",186834349.02888238,1836735.7094239402,1003118.81,2839854.5194239402,184997613.31945845]
[null,null,null,94,"2028-10-05",184997613.31945845,1878637.7494239402,961216.77,2839854.5194239402,183118975.5700345]
[null,null,null,95,"2028-11-05",183118975.5700345,1856683.6494239401,983170.87,2839854.5194239402,181262291.92061058]
[null,null,null,96,"2028-12-05",181262291.92061058,1898045.8594239401,941808.66,2839854.5194239402,179364246.06118664]
[null,null,null,97,"2029-01-05",179364246.06118664,1876842.8994239401,963011.62,2839854.5194239402,177487403.16176271]
[null,null,null,98,"2029-02-05",177487403.16176271,1886919.7194239402,952934.8,2839854.5194239402,175600483.44233876]
[null,null,null,99,"2029-03-05",175600483.44233876,1988289.7294239402,851564.79,2839854.5194239402,173612193.71291482]
[null,null,null,100,"2029-04-05",173612193.71291482,1907725.8294239403,932128.69,2839854.5194239402,171704467.88349089]
[null,null,null,101,"2029-05-05",171704467.88349089,1947706.7194239402,892147.8,2839854.5194239402,169756761.16406694]
[null,null,null,102,"2029-06-05",169756761.16406694,1928425.7494239402,911428.77,2839854.5194239402,167828335.41464299]
[null,null,null,103,"2029-07-05",167828335.41464299,1967846.4594239402,872008.06,2839854.5194239402,165860488.95521906]
[null,null,null,104,"2029-08-05",165860488.95521906,1949344.9494239404,890509.57,2839854.5194239402,163911144.00579512]
[null,null,null,105,"2029-09-05",163911144.00579512,1959811.0294239402,880043.49,2839854.5194239402,161951332.97637117]
[null,null,null,106,"2029-10-05",161951332.97637117,1998382.3894239403,841472.13,2839854.5194239402,159952950.58694723]
[null,null,null,107,"2029-11-05",159952950.58694723,1981062.6894239401,858791.83,2839854.5194239402,157971887.89752328]
[null,null,null,108,"2029-12-05",157971887.89752328,2019058.9194239401,820795.6,2839854.5194239402,155952828.97809935]
[null,null,null,109,"2030-01-05",155952828.97809935,2002539.4494239404,837315.07,2839854.5194239402,153950289.52867541]
[null,null,null,110,"2030-02-05",153950289.52867541,2013291.1394239403,826563.38,2839854.5194239402,151936998.38925147]
[null,null,null,111,"2030-03-05",151936998.38925147,2103044.48942394,736810.03,2839854.5194239402,149833953.89982754]
[null,null,null,112,"2030-04-05",149833953.89982754,2035391.8594239401,804462.66,2839854.5194239402,147798562.0404036]
[null,null,null,113,"2030-05-05",147798562.0404036,2071917.8194239403,767936.7,2839854.5194239402,145726644.22097966]
[null,null,null,114,"2030-06-05",145726644.22097966,2057444.1194239403,782410.4,2839854.5194239402,143669200.10155573]
[null,null,null,115,"2030-07-05",143669200.10155573,2093373.2994239402,746481.22,2839854.5194239402,141575826.8021318]
[null,null,null,116,"2030-08-05",141575826.8021318,2079729.9694239402,760124.55,2839854.5194239402,139496096.83270785]
[null,null,null,117,"2030-09-05",139496096.83270785,2090896.0994239403,748958.42,2839854.5194239402,137405200.73328391]
[null,null,null,118,"2030-10-05",137405200.73328391,2125919.9994239402,713934.52,2839854.5194239402,135279280.73385996]
[null,null,null,119,"2030-11-05",135279280.73385996,2113536.2994239405,726318.22,2839854.5194239402,133165744.43443602]
[null,null,null,120,"2030-12-05",133165744.43443602,2147947.5094239404,691907.01,2839854.5194239402,131017796.92501208]
[null,null,null,121,"2031-01-05",131017796.92501208,2136416.3294239403,703438.19,2839854.5194239402,128881380.59558815]
[null,null,null,122,"2031-02-05",128881380.59558815,2147886.8094239403,691967.71,2839854.5194239402,126733493.78616421]
[null,null,null,123,"2031-03-05",126733493.78616421,2225267.4794239402,{"$f":"+ROUND(F138*$H$6*(E138-E137)/360,2)","v":614587.04},2839854.5194239402,124508226.30674027]
[null,null,null,124,"2031-04-05",124508226.30674027,{"$f":"+I139-H139","v":2171366.3894239403},668488.13,2839854.5194239402,{"$f":"+F139-G139","v":122336859.91731633}]
[null,null,null,125,"2031-05-05",{"$f":"+J139","v":122336859.91731633},2204212.5894239401,635641.93000000005,{"$f":"+I139","v":2839854.5194239402},120132647.32789239]
[null,null,null,126,"2031-06-05",120132647.32789239,2194858.9994239402,644995.52,2839854.5194239402,117937788.32846846]
[null,null,null,127,"2031-07-05",117937788.32846846,2227069.4294239404,612785.09,2839854.5194239402,115710718.89904451]
[null,null,null,128,"2031-08-05",115710718.89904451,2218600.4594239402,621254.06000000006,2839854.5194239402,113492118.43962057]
[null,null,null,129,"2031-09-05",113492118.43962057,2230512.1794239404,609342.34,2839854.5194239402,111261606.26019663]
[null,null,null,130,"2031-10-05",111261606.26019663,2261757.7594239404,578096.76,2839854.5194239402,108999848.50077268]
[null,null,null,131,"2031-11-05",108999848.50077268,2254631.3094239403,585223.21,2839854.5194239402,106745217.19134875]
[null,null,null,132,"2031-12-05",106745217.19134875,2285224.1594239403,554630.36,2839854.5194239402,104459993.0319248]
[null,null,null,133,"2032-01-05",104459993.0319248,2279005.9194239401,560848.6,2839854.5194239402,102180987.11250086]
[null,null,null,134,"2032-02-05",102180987.11250086,2291241.9594239402,548612.56000000006,2839854.5194239402,99889745.153076917]
[null,null,null,135,"2032-03-05",99889745.153076917,2338144.3994239401,501710.12,2839854.5194239402,97551600.753652975]
[null,null,null,136,"2032-04-05",97551600.753652975,2316097.2694239402,523757.25,2839854.5194239402,95235503.484229028]
[null,null,null,137,"2032-05-05",95235503.484229028,2345026.7194239404,494827.8,2839854.5194239402,92890476.764805093]
[null,null,null,138,"2032-06-05",92890476.764805093,2341122.9694239404,498731.55,2839854.5194239402,90549353.795381159]
[null,null,null,139,"2032-07-05",90549353.795381159,2369375.1694239401,470479.35,2839854.5194239402,88179978.625957221]
[null,null,null,140,"2032-08-05",88179978.625957221,2366413.7694239402,473440.75,2839854.5194239402,85813564.856533274]
[null,null,null,141,"2032-09-05",85813564.856533274,2379119.1094239401,460735.41,2839854.5194239402,83434445.747109339]
[null,null,null,142,"2032-10-05",83434445.747109339,2406343.0494239405,433511.47,2839854.5194239402,81028102.697685391]
[null,null,null,143,"2032-11-05",81028102.697685391,2404812.3894239403,435042.13,2839854.5194239402,78623290.308261454]
[null,null,null,144,"2032-12-05",78623290.308261454,2431341.0094239404,408513.51,2839854.5194239402,76191949.298837513]
[null,null,null,145,"2033-01-05",76191949.298837513,2430777.8294239403,409076.69,2839854.5194239402,73761171.469413579]
[null,null,null,146,"2033-02-05",73761171.469413579,2443828.73942394,396025.78,2839854.5194239402,71317342.729989633]
[null,null,null,147,"2033-03-05",71317342.729989633,2494005.02942394,345849.49,2839854.5194239402,68823337.700565696]
[null,null,null,148,"2033-04-05",68823337.700565696,2470340.1094239401,369514.41,2839854.5194239402,66352997.591141753]
[null,null,null,149,"2033-05-05",66352997.591141753,2495095.3994239401,344759.12,2839854.5194239402,63857902.191717811]
[null,null,null,150,"2033-06-05",63857902.191717811,2496999.6694239401,342854.85,2839854.5194239402,61360902.522293873]
[null,null,null,151,"2033-07-05",61360902.522293873,2521033.4994239402,318821.02,2839854.5194239402,58839869.02286993]
[null,null,null,152,"2033-08-05",58839869.02286993,2523941.6294239401,315912.89,2839854.5194239402,56315927.393445991]
[null,null,null,153,"2033-09-05",56315927.393445991,2537492.73942394,302361.78000000003,2839854.5194239402,53778434.654022053]
[null,null,null,154,"2033-10-05",53778434.654022053,2560430.73942394,279423.78000000003,2839854.5194239402,51218003.914598115]
[null,null,null,155,"2033-11-05",51218003.914598115,2564863.6294239401,{"$f":"+ROUND(F170*$H$6*(E170-E169)/360,2)","v":274990.89},2839854.5194239402,48653140.285174176]
[null,null,null,156,"2033-12-05",48653140.285174176,2587060.9094239403,252793.61,2839854.5194239402,46066079.375750236]
[null,null,null,157,"2034-01-05",46066079.375750236,2592524.4594239402,247330.06,2839854.5194239402,43473554.916326299]
[null,null,null,158,"2034-02-05",43473554.916326299,2606443.79942394,233410.72,2839854.5194239402,40867111.116902359]
[null,null,null,159,"2034-03-05",40867111.116902359,2641671.7394239404,198182.78,2839854.5194239402,38225439.377478421]
[null,null,null,160,"2034-04-05",38225439.377478421,2634621.06942394,205233.45,2839854.5194239402,35590818.308054477]
[null,null,null,161,"2034-05-05",35590818.308054477,2654930.5594239403,184923.96,2839854.5194239402,32935887.748630539]
[null,null,null,162,"2034-06-05",32935887.748630539,2663020.81942394,176833.7,2839854.5194239402,30272866.929206599]
[null,null,null,163,"2034-07-05",30272866.929206599,2682561.7494239402,157292.76999999999,2839854.5194239402,27590305.179782659]
[null,null,null,164,"2034-08-05",27590305.179782659,2691721.4094239403,148133.10999999999,2839854.5194239402,24898583.770358719]
[null,null,null,165,"2034-09-05",24898583.770358719,2706173.3294239403,133681.19,2839854.5194239402,22192410.440934777]
[null,null,null,166,"2034-10-05",22192410.440934777,2724546.4494239404,115308.07,2839854.5194239402,19467863.991510838]
[null,null,null,167,"2034-11-05",19467863.991510838,2735331.0194239402,104523.5,2839854.5194239402,16732532.972086899]
[null,null,null,168,"2034-12-05",16732532.972086899,2752915.06942394,86939.45,2839854.5194239402,13979617.902662959]
[null,null,null,169,"2035-01-05",13979617.902662959,2764797.5594239403,75056.960000000006,2839854.5194239402,11214820.343239019]
[null,null,null,170,"2035-02-05",11214820.343239019,2779641.8394239401,60212.68,2839854.5194239402,8435178.5038150791]
[null,null,null,171,"2035-03-05",8435178.5038150791,2798948.5894239401,40905.93,2839854.5194239402,5636229.9143911395]
[null,null,null,172,"2035-04-05",5636229.9143911395,2809593.4494239404,30261.07,2839854.5194239402,2826636.4649671991]
[null,null,null,173,"2035-05-02",2826636.4649671991,2826636.4594239402,13218.06,2839854.5194239402,{"$f":"+ROUND(F188-G188,1)","v":0}]