{"text_format":"1","workbook":"xlsx","n_sheets":2,"sheets":["Kalkulator","BAZA_LIBOR_WIBOR_KURS"],"not_rendered":{"charts":1,"images":0,"macros":0,"external_links":0,"defined_names":1,"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":"Kalkulator","index":0,"n_rows":490,"n_cols":14,"rows_kept":490,"cut":false,"hidden":false,"merged":[]}
[null,"Uruchomienie kredytu",null,null,"Stan aktualny",null,null,"Saldo kapitału w PLN"]
[null,"Kwota kredytu PLN",300000,null,"Rok",2015,null,"Kurs otwarcia"]
[null,"Okres kredytowania ",360,null,"Miesiąc","grudzień",null,{"$f":"F7*C7","v":236047.01265382211},{"$f":"H3/F7","v":2.2740318181818187}]
[null,"Rok",2007,null,"Data",{"$f":"DATE(F2,VLOOKUP(F3,BAZA_LIBOR_WIBOR_KURS!I2:J13,2,FALSE),1)","v":"2015-12-01"},null,"Kalkulator"]
[null,"Miesiąc","lipiec",null,"Saldo kapitału PLN",{"$f":"VLOOKUP(F4,B11:N490,13,FALSE)","v":290959.93570846762},null,{"$f":"F5","v":290959.93570846762},{"$f":"H5/F7","v":2.8030524266263286}]
[null,"Data uruchomienia",{"$f":"DATE(C4,VLOOKUP(C5,BAZA_LIBOR_WIBOR_KURS!I2:J13,2,FALSE),1)","v":"2007-07-01"},null,"Kurs CHF",{"$f":"VLOOKUP(F4,BAZA_LIBOR_WIBOR_KURS!C2:F145,4,FALSE)","v":3.9140000000000001},null,"Kurs aktualny"]
[null,"Kurs CHF",{"$f":"VLOOKUP(C6,BAZA_LIBOR_WIBOR_KURS!C2:F145,4,FALSE)","v":2.2740318181818187},null,"Saldo kapitału CHF",{"$f":"VLOOKUP(F4,B11:G490,6,FALSE)","v":103801.10373413831},null,{"$f":"F7*F6","v":406277.52001541737},{"$f":"H7/F7","v":3.9140000000000006}]
[null,"Kwota kredytu CHF",{"$f":"ROUND(C2/C7,2)","v":131924.28}]
[]
["Nr raty","Data","LIBOR_3M_CHF","Marża","odsetki_CHF","kapitał_CHF","Saldo kapitału_CHF","kurs_CHF","WIBOR_3M","Marża","Wpłata w PLN","Odsetki_PLN","Kapitał_PLN","Saldo kapitału_PLN"]
[1,{"$f":"DATE(C4,VLOOKUP(C5,BAZA_LIBOR_WIBOR_KURS!I2:J13,2,FALSE)+1,1)","v":"2007-08-01"},{"$f":"VLOOKUP(B11,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,2,FALSE)","v":2.7959999999999999E-2},0.02,{"$f":"IPMT((C11+D11)/12,1,$C$3,-C8)","v":527.25737240000001},{"$f":"PPMT((C11+D11)/12,1,$C$3,-C8)","v":164.58468774652502},{"$f":"$C$8-SUM($F$11:F11)","v":131759.69531225346},{"$f":"VLOOKUP(B11,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,4,FALSE)","v":2.3273727272727274},{"$f":"VLOOKUP(B11,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,3,FALSE)","v":4.9086363636363629E-2},0.02,{"$f":"IF(A11>$C$3,\"_\",IF(B11>$F$4,0,H11*(E11+F11)))","v":1610.1743423652001},{"$f":"ROUND(C2*(I11+J11)/12,2)","v":1727.16},{"$f":"IFERROR(K11-L11,\"_\")","v":-116.98565763479996},{"$f":"IF(A11>$C$3,\"_\",$C$2-SUM($M$11:M11))","v":300116.9856576348}]
[{"$f":"A11+1","v":2},{"$f":"IF(A12>$C$3,\"_\",DATE(YEAR(B11),MONTH(B11)+1,1))","v":"2007-09-01"},{"$f":"IF(A12>$C$3,\"_\",IFERROR(VLOOKUP(B12,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,2,FALSE),C11))","v":2.8240000000000001E-2},{"$f":"IF(A12>$C$3,\"_\",D11)","v":0.02},{"$f":"IF(A12>$C$3,\"_\",IPMT((C12+D12)/12,1,$C$3-A11,-G11))","v":529.67397515525897},{"$f":"IF(A12>$C$3,\"_\",PPMT((C12+D12)/12,1,$C$3-A11,-G11))","v":164.39765309837972},{"$f":"IF(A12>$C$3,\"_\",$C$8-SUM($F$11:F12))","v":131595.2976591551},{"$f":"IF(A12>$C$3,\"_\",IFERROR(VLOOKUP(B12,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,4,FALSE),H11))","v":2.2997249999999996},{"$f":"IF(A12>$C$3,\"_\",IFERROR(VLOOKUP(B12,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,3,FALSE),I11))","v":5.0909999999999997E-2},{"$f":"IF(A12>$C$3,\"_\",J11)","v":0.02},1596.1738752855988,{"$f":"IF(A12>$C$3,\"_\",IF(N11<0,0,ROUND(N11*(I12+J12)/12,2)))","v":1773.44},{"$f":"IFERROR(K12-L12,\"_\")","v":-177.26612471440126},{"$f":"IF(A12>$C$3,\"_\",$C$2-SUM($M$11:M12))","v":300294.25178234919}]
[{"$f":"A12+1","v":3},"2007-10-01",{"$f":"IF(A13>$C$3,\"_\",IFERROR(VLOOKUP(B13,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,2,FALSE),C12))","v":2.7869999999999999E-2},0.02,524.95557491197951,166.17644597175953,{"$f":"IF(A13>$C$3,\"_\",$C$8-SUM($F$11:F13))","v":131429.12121318333},{"$f":"IF(A13>$C$3,\"_\",IFERROR(VLOOKUP(B13,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,4,FALSE),H12))","v":2.2189869565217393},{"$f":"IF(A13>$C$3,\"_\",IFERROR(VLOOKUP(B13,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,3,FALSE),I12))","v":5.128695652173914E-2},0.02,1533.6129395755272,1783.92,-250.30706042447287,{"$f":"IF(A13>$C$3,\"_\",$C$2-SUM($M$11:M13))","v":300544.55884277367}]
[4,"2007-11-01",{"$f":"IF(A14>$C$3,\"_\",IFERROR(VLOOKUP(B14,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,2,FALSE),C13))","v":2.751E-2},0.02,520.34979573652834,167.93362814372713,{"$f":"IF(A14>$C$3,\"_\",$C$8-SUM($F$11:F14))","v":131261.18758503962},{"$f":"IF(A14>$C$3,\"_\",IFERROR(VLOOKUP(B14,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,4,FALSE),H13))","v":2.2200523809523811},{"$f":"IF(A14>$C$3,\"_\",IFERROR(VLOOKUP(B14,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,3,FALSE),I13))","v":5.3638095238095228E-2},0.02,1528.0252539554181,1844.29,-316.2647460445819,{"$f":"IF(A14>$C$3,\"_\",$C$2-SUM($M$11:M14))","v":300860.82358881825}]
[5,"2007-12-01",{"$f":"IF(A15>$C$3,\"_\",IFERROR(VLOOKUP(B15,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,2,FALSE),C14))","v":2.7740000000000001E-2},0.02,522.20075794248271,167.89826104413598,{"$f":"IF(A15>$C$3,\"_\",$C$8-SUM($F$11:F15))","v":131093.28932399547},{"$f":"IF(A15>$C$3,\"_\",IFERROR(VLOOKUP(B15,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,4,FALSE),H14))","v":2.1712894736842108},{"$f":"IF(A15>$C$3,\"_\",IFERROR(VLOOKUP(B15,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,3,FALSE),I14))","v":5.666842105263159E-2},0.02,1498.4047357254456,1922.21,-423.80526427455447,{"$f":"IF(A15>$C$3,\"_\",$C$2-SUM($M$11:M15))","v":301284.62885309278}]
[6,"2008-01-01",{"$f":"IF(A16>$C$3,\"_\",IFERROR(VLOOKUP(B16,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,2,FALSE),C15))","v":2.6960000000000001E-2},0.02,513.01173888790231,170.95198857380217,{"$f":"IF(A16>$C$3,\"_\",$C$8-SUM($F$11:F16))","v":130922.33733542167},{"$f":"IF(A16>$C$3,\"_\",IFERROR(VLOOKUP(B16,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,4,FALSE),H15))","v":2.2278000000000002},{"$f":"IF(A16>$C$3,\"_\",IFERROR(VLOOKUP(B16,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,3,FALSE),I15))","v":5.6427272727272722E-2},0.02,1523.7343920391854,1918.86,-395.12560796081448,{"$f":"IF(A16>$C$3,\"_\",$C$2-SUM($M$11:M16))","v":301679.75446105364}]
[7,"2008-02-01",{"$f":"IF(A17>$C$3,\"_\",IFERROR(VLOOKUP(B17,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,2,FALSE),C16))","v":2.7449999999999999E-2},0.02,517.68874221381316,170.11817734643529,{"$f":"IF(A17>$C$3,\"_\",$C$8-SUM($F$11:F17))","v":130752.21915807524},{"$f":"IF(A17>$C$3,\"_\",IFERROR(VLOOKUP(B17,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,4,FALSE),H16))","v":2.224019047619048},{"$f":"IF(A17>$C$3,\"_\",IFERROR(VLOOKUP(B17,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,3,FALSE),I16))","v":5.7428571428571419E-2},0.02,1529.6956901861747,1946.55,-416.85430981382524,{"$f":"IF(A17>$C$3,\"_\",$C$2-SUM($M$11:M17))","v":302096.60877086746}]
[8,"2008-03-01",{"$f":"IF(A18>$C$3,\"_\",IFERROR(VLOOKUP(B18,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,2,FALSE),C17))","v":2.8289999999999999E-2},0.02,526.16872192862104,168.23754441932488,{"$f":"IF(A18>$C$3,\"_\",$C$8-SUM($F$11:F18))","v":130583.98161365591},{"$f":"IF(A18>$C$3,\"_\",IFERROR(VLOOKUP(B18,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,4,FALSE),H17))","v":2.2520199999999999},{"$f":"IF(A18>$C$3,\"_\",IFERROR(VLOOKUP(B18,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,3,FALSE),I17))","v":6.0264999999999999E-2},0.02,1563.8167999409011,2020.65,-456.833200059099,{"$f":"IF(A18>$C$3,\"_\",$C$2-SUM($M$11:M18))","v":302553.44197092653}]
[9,"2008-04-01",{"$f":"IF(A19>$C$3,\"_\",IFERROR(VLOOKUP(B19,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,2,FALSE),C18))","v":2.8479999999999998E-2},0.02,527.55928571916979,168.34090815584042,{"$f":"IF(A19>$C$3,\"_\",$C$8-SUM($F$11:F19))","v":130415.64070550007},{"$f":"IF(A19>$C$3,\"_\",IFERROR(VLOOKUP(B19,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,4,FALSE),H18))","v":2.1591818181818176},{"$f":"IF(A19>$C$3,\"_\",IFERROR(VLOOKUP(B19,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,3,FALSE),I18))","v":6.2913636363636324E-2},0.02,1502.5750458841239,2090.48,-587.90495411587608,{"$f":"IF(A19>$C$3,\"_\",$C$2-SUM($M$11:M19))","v":303141.34692504245}]
[10,"2008-05-01",{"$f":"IF(A20>$C$3,\"_\",IFERROR(VLOOKUP(B20,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,2,FALSE),C19))","v":2.7820000000000001E-2},0.02,519.70632821141783,171.02176890266628,{"$f":"IF(A20>$C$3,\"_\",$C$8-SUM($F$11:F20))","v":130244.6189365974},{"$f":"IF(A20>$C$3,\"_\",IFERROR(VLOOKUP(B20,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,4,FALSE),H19))","v":2.0952299999999999},{"$f":"IF(A20>$C$3,\"_\",IFERROR(VLOOKUP(B20,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,3,FALSE),I19))","v":6.4145000000000008E-2},0.02,1447.2342309163423,2125.65,-678.41576908365778,{"$f":"IF(A20>$C$3,\"_\",$C$2-SUM($M$11:M20))","v":303819.76269412611}]
[11,"2008-06-01",{"$f":"IF(A21>$C$3,\"_\",IFERROR(VLOOKUP(B21,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,2,FALSE),C20))","v":2.8369999999999999E-2},0.02,524.99435149693466,170.03361055421843,{"$f":"IF(A21>$C$3,\"_\",$C$8-SUM($F$11:F21))","v":130074.58532604319},{"$f":"IF(A21>$C$3,\"_\",IFERROR(VLOOKUP(B21,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,4,FALSE),H20))","v":2.0907904761904765},{"$f":"IF(A21>$C$3,\"_\",IFERROR(VLOOKUP(B21,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,3,FALSE),I20))","v":6.5757142857142847E-2},0.02,1453.1578437426267,2171.23,-718.07215625737331,{"$f":"IF(A21>$C$3,\"_\",$C$2-SUM($M$11:M21))","v":304537.83485038346}]
[12,"2008-07-01",{"$f":"IF(A22>$C$3,\"_\",IFERROR(VLOOKUP(B22,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,2,FALSE),C21))","v":2.7859999999999999E-2},0.02,518.78080447536888,172.26779157307226,{"$f":"IF(A22>$C$3,\"_\",$C$8-SUM($F$11:F22))","v":129902.31753447012},{"$f":"IF(A22>$C$3,\"_\",IFERROR(VLOOKUP(B22,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,4,FALSE),H21))","v":2.0148739130434783},{"$f":"IF(A22>$C$3,\"_\",IFERROR(VLOOKUP(B22,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,3,FALSE),I21))","v":6.6200000000000023E-2},0.02,1392.3757888233245,2187.6,-795.22421117667545,{"$f":"IF(A22>$C$3,\"_\",$C$2-SUM($M$11:M22))","v":305333.05906156014}]
[13,"2008-08-01",{"$f":"IF(A23>$C$3,\"_\",IFERROR(VLOOKUP(B23,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,2,FALSE),C22))","v":2.7480000000000001E-2},0.02,513.98016971138679,174.1168644823596,{"$f":"IF(A23>$C$3,\"_\",$C$8-SUM($F$11:F23))","v":129728.20066998775},{"$f":"IF(A23>$C$3,\"_\",IFERROR(VLOOKUP(B23,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,4,FALSE),H22))","v":2.027765},{"$f":"IF(A23>$C$3,\"_\",IFERROR(VLOOKUP(B23,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,3,FALSE),I22))","v":6.5210000000000004E-2},0.02,1395.2990825418822,2168.12,-772.82091745811772,{"$f":"IF(A23>$C$3,\"_\",$C$2-SUM($M$11:M23))","v":306105.87997901824}]
[14,"2008-09-01",{"$f":"IF(A24>$C$3,\"_\",IFERROR(VLOOKUP(B24,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,2,FALSE),C23))","v":2.7789999999999999E-2},0.02,516.64255916822617,173.85681205209039,{"$f":"IF(A24>$C$3,\"_\",$C$8-SUM($F$11:F24))","v":129554.34385793566},{"$f":"IF(A24>$C$3,\"_\",IFERROR(VLOOKUP(B24,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,4,FALSE),H23))","v":2.1158181818181823},{"$f":"IF(A24>$C$3,\"_\",IFERROR(VLOOKUP(B24,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,3,FALSE),I23))","v":6.5581818181818199E-2},0.02,1460.9711241619682,2183.09,-722.11887583803195,{"$f":"IF(A24>$C$3,\"_\",$C$2-SUM($M$11:M24))","v":306827.9988548563}]
[15,"2008-10-01",{"$f":"IF(A25>$C$3,\"_\",IFERROR(VLOOKUP(B25,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,2,FALSE),C24))","v":2.998E-2},0.02,539.59384216830199,167.95793761373261,{"$f":"IF(A25>$C$3,\"_\",$C$8-SUM($F$11:F25))","v":129386.38592032193},{"$f":"IF(A25>$C$3,\"_\",IFERROR(VLOOKUP(B25,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,4,FALSE),H24))","v":2.3559260869565213},{"$f":"IF(A25>$C$3,\"_\",IFERROR(VLOOKUP(B25,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,3,FALSE),I24))","v":6.7969565217391323E-2},0.02,1666.9396958610109,2249.29,-582.35030413898903,{"$f":"IF(A25>$C$3,\"_\",$C$2-SUM($M$11:M25))","v":307410.34915899526}]
[16,"2008-11-01",{"$f":"IF(A26>$C$3,\"_\",IFERROR(VLOOKUP(B26,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,2,FALSE),C25))","v":1.967E-2},0.02,427.7298274549309,201.522447461208,{"$f":"IF(A26>$C$3,\"_\",$C$8-SUM($F$11:F26))","v":129184.86347286071},{"$f":"IF(A26>$C$3,\"_\",IFERROR(VLOOKUP(B26,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,4,FALSE),H25))","v":2.4589999999999996},{"$f":"IF(A26>$C$3,\"_\",IFERROR(VLOOKUP(B26,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,3,FALSE),I25))","v":6.7394736842105257E-2},0.02,1547.3313440187856,2238.84,-691.50865598121459,{"$f":"IF(A26>$C$3,\"_\",$C$2-SUM($M$11:M26))","v":308101.85781497648}]
[17,"2008-12-01",{"$f":"IF(A27>$C$3,\"_\",IFERROR(VLOOKUP(B27,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,2,FALSE),C26))","v":9.1299999999999992E-3},0.02,313.59625608036936,240.74249667437687,{"$f":"IF(A27>$C$3,\"_\",$C$8-SUM($F$11:F27))","v":128944.12097618634},{"$f":"IF(A27>$C$3,\"_\",IFERROR(VLOOKUP(B27,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,4,FALSE),H26))","v":2.6059285714285716},{"$f":"IF(A27>$C$3,\"_\",IFERROR(VLOOKUP(B27,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,3,FALSE),I26))","v":6.3785714285714265E-2},0.02,1444.567194053672,2151.21,-706.64280594632805,{"$f":"IF(A27>$C$3,\"_\",$C$2-SUM($M$11:M27))","v":308808.50062092283}]
[18,"2009-01-01",{"$f":"IF(A28>$C$3,\"_\",IFERROR(VLOOKUP(B28,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,2,FALSE),C27))","v":5.6899999999999997E-3},0.02,276.04787232318563,255.03320748348008,{"$f":"IF(A28>$C$3,\"_\",$C$8-SUM($F$11:F28))","v":128689.08776870287},{"$f":"IF(A28>$C$3,\"_\",IFERROR(VLOOKUP(B28,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,4,FALSE),H27))","v":2.8255238095238098},{"$f":"IF(A28>$C$3,\"_\",IFERROR(VLOOKUP(B28,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,3,FALSE),I27))","v":5.5061904761904756E-2},0.02,1500.5822357813486,1931.65,-431.06776421865152,{"$f":"IF(A28>$C$3,\"_\",$C$2-SUM($M$11:M28))","v":309239.56838514144}]
[19,"2009-02-01",{"$f":"IF(A29>$C$3,\"_\",IFERROR(VLOOKUP(B29,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,2,FALSE),C28))","v":5.0600000000000003E-3},0.02,268.74571162364111,258.14825116399896,{"$f":"IF(A29>$C$3,\"_\",$C$8-SUM($F$11:F29))","v":128430.93951753886},{"$f":"IF(A29>$C$3,\"_\",IFERROR(VLOOKUP(B29,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,4,FALSE),H28))","v":3.1191750000000003},{"$f":"IF(A29>$C$3,\"_\",IFERROR(VLOOKUP(B29,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,3,FALSE),I28))","v":4.6875000000000014E-2},0.02,1643.4744763781373,1723.37,-79.895523621862594,{"$f":"IF(A29>$C$3,\"_\",$C$2-SUM($M$11:M29))","v":309319.46390876331}]
[20,"2009-03-01",{"$f":"IF(A30>$C$3,\"_\",IFERROR(VLOOKUP(B30,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,2,FALSE),C29))","v":4.3600000000000002E-3},0.02,260.71480722060392,261.56097526549388,{"$f":"IF(A30>$C$3,\"_\",$C$8-SUM($F$11:F30))","v":128169.37854227338},{"$f":"IF(A30>$C$3,\"_\",IFERROR(VLOOKUP(B30,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,4,FALSE),H29))","v":3.0715227272727272},{"$f":"IF(A30>$C$3,\"_\",IFERROR(VLOOKUP(B30,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,3,FALSE),I29))","v":4.2990909090909087E-2},0.02,1604.1819358101968,1623.69,-19.508064189803235,{"$f":"IF(A30>$C$3,\"_\",$C$2-SUM($M$11:M30))","v":309338.97197295312}]
[21,"2009-04-01",{"$f":"IF(A31>$C$3,\"_\",IFERROR(VLOOKUP(B31,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,2,FALSE),C30))","v":4.0099999999999997E-3},0.02,256.44556489999866,263.53584225869491,{"$f":"IF(A31>$C$3,\"_\",$C$8-SUM($F$11:F31))","v":127905.84270001468},{"$f":"IF(A31>$C$3,\"_\",IFERROR(VLOOKUP(B31,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,4,FALSE),H30))","v":2.9235857142857142},{"$f":"IF(A31>$C$3,\"_\",IFERROR(VLOOKUP(B31,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,3,FALSE),I30))","v":4.2047619047619049E-2},0.02,1520.21021366334,1599.48,-79.26978633665999,{"$f":"IF(A31>$C$3,\"_\",$C$2-SUM($M$11:M31))","v":309418.24175928981}]
[22,"2009-05-01",{"$f":"IF(A32>$C$3,\"_\",IFERROR(VLOOKUP(B32,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,2,FALSE),C31))","v":4.0200000000000001E-3},0.02,256.02486180452939,264.02184926453424,{"$f":"IF(A32>$C$3,\"_\",$C$8-SUM($F$11:F32))","v":127641.82085075014},{"$f":"IF(A32>$C$3,\"_\",IFERROR(VLOOKUP(B32,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,4,FALSE),H31))","v":2.9161999999999995},{"$f":"IF(A32>$C$3,\"_\",IFERROR(VLOOKUP(B32,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,3,FALSE),I31))","v":4.5155000000000001E-2},0.02,1516.5602188196028,1680.01,-163.44978118039717,{"$f":"IF(A32>$C$3,\"_\",$C$2-SUM($M$11:M32))","v":309581.69154047017}]
[23,"2009-06-01",{"$f":"IF(A33>$C$3,\"_\",IFERROR(VLOOKUP(B33,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,2,FALSE),C32))","v":3.9500000000000004E-3},0.02,254.75180078128884,264.83906009789985,{"$f":"IF(A33>$C$3,\"_\",$C$8-SUM($F$11:F33))","v":127376.98179065224},{"$f":"IF(A33>$C$3,\"_\",IFERROR(VLOOKUP(B33,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,4,FALSE),H32))","v":2.9769428571428569},{"$f":"IF(A33>$C$3,\"_\",IFERROR(VLOOKUP(B33,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,3,FALSE),I32))","v":4.5980952380952379E-2},0.02,1546.7923019310085,1702.21,-155.41769806899151,{"$f":"IF(A33>$C$3,\"_\",$C$2-SUM($M$11:M33))","v":309737.10923853918}]
[24,"2009-07-01",{"$f":"IF(A34>$C$3,\"_\",IFERROR(VLOOKUP(B34,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,2,FALSE),C33))","v":3.7299999999999998E-3},0.02,251.88798149101481,266.27542311051064,{"$f":"IF(A34>$C$3,\"_\",$C$8-SUM($F$11:F34))","v":127110.70636754173},{"$f":"IF(A34>$C$3,\"_\",IFERROR(VLOOKUP(B34,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,4,FALSE),H33))","v":2.8288478260869567},{"$f":"IF(A34>$C$3,\"_\",IFERROR(VLOOKUP(B34,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,3,FALSE),I33))","v":4.2582608695652162E-2},0.02,1465.8054206648414,1615.35,-149.54457933515846,{"$f":"IF(A34>$C$3,\"_\",$C$2-SUM($M$11:M34))","v":309886.65381787432}]
[25,"2009-08-01",{"$f":"IF(A35>$C$3,\"_\",IFERROR(VLOOKUP(B35,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,2,FALSE),C34))","v":3.4299999999999999E-3},0.02,248.18365418262522,268.04195882609889,{"$f":"IF(A35>$C$3,\"_\",$C$8-SUM($F$11:F35))","v":126842.66440871563},{"$f":"IF(A35>$C$3,\"_\",IFERROR(VLOOKUP(B35,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,4,FALSE),H34))","v":2.7103809523809521},{"$f":"IF(A35>$C$3,\"_\",IFERROR(VLOOKUP(B35,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,3,FALSE),I34))","v":4.1590476190476171E-2},0.02,1399.1680686300267,1590.51,-191.34193136997328,{"$f":"IF(A35>$C$3,\"_\",$C$2-SUM($M$11:M35))","v":310077.99574924429}]
[26,"2009-09-01",{"$f":"IF(A36>$C$3,\"_\",IFERROR(VLOOKUP(B36,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,2,FALSE),C35))","v":3.0100000000000001E-3},0.02,243.22080900371219,270.30609399033671,{"$f":"IF(A36>$C$3,\"_\",$C$8-SUM($F$11:F36))","v":126572.35831472529},{"$f":"IF(A36>$C$3,\"_\",IFERROR(VLOOKUP(B36,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,4,FALSE),H35))","v":2.7480090909090906},{"$f":"IF(A36>$C$3,\"_\",IFERROR(VLOOKUP(B36,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,3,FALSE),I35))","v":4.1772727272727253E-2},0.02,1411.176597854037,1596.2,-185.02340214596302,{"$f":"IF(A36>$C$3,\"_\",$C$2-SUM($M$11:M36))","v":310263.0191513903}]
[27,"2009-10-01",{"$f":"IF(A37>$C$3,\"_\",IFERROR(VLOOKUP(B37,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,2,FALSE),C36))","v":2.7299999999999998E-3},0.02,239.74914204114214,271.9879435202173,{"$f":"IF(A37>$C$3,\"_\",$C$8-SUM($F$11:F37))","v":126300.37037120508},{"$f":"IF(A37>$C$3,\"_\",IFERROR(VLOOKUP(B37,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,4,FALSE),H36))","v":2.7826454545454542},{"$f":"IF(A37>$C$3,\"_\",IFERROR(VLOOKUP(B37,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,3,FALSE),I36))","v":4.1836363636363609E-2},0.02,1423.982875059655,1598.79,-174.80712494034492,{"$f":"IF(A37>$C$3,\"_\",$C$2-SUM($M$11:M37))","v":310437.82627633063}]
[28,"2009-11-01",{"$f":"IF(A38>$C$3,\"_\",IFERROR(VLOOKUP(B38,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,2,FALSE),C37))","v":2.5500000000000002E-3},0.02,237.3394459892229,273.25201525212094,{"$f":"IF(A38>$C$3,\"_\",$C$8-SUM($F$11:F38))","v":126027.11835595296},{"$f":"IF(A38>$C$3,\"_\",IFERROR(VLOOKUP(B38,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,4,FALSE),H37))","v":2.7600199999999999},{"$f":"IF(A38>$C$3,\"_\",IFERROR(VLOOKUP(B38,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,3,FALSE),I37))","v":4.1915000000000022E-2},0.02,1409.2426448553338,1601.73,-192.48735514466625,{"$f":"IF(A38>$C$3,\"_\",$C$2-SUM($M$11:M38))","v":310630.31363147526}]
[29,"2009-12-01",{"$f":"IF(A39>$C$3,\"_\",IFERROR(VLOOKUP(B39,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,2,FALSE),C38))","v":2.5200000000000001E-3},0.02,236.51089211467175,273.89028485986768,{"$f":"IF(A39>$C$3,\"_\",$C$8-SUM($F$11:F39))","v":125753.22807109309},{"$f":"IF(A39>$C$3,\"_\",IFERROR(VLOOKUP(B39,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,4,FALSE),H38))","v":2.7561636363636364},{"$f":"IF(A39>$C$3,\"_\",IFERROR(VLOOKUP(B39,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,3,FALSE),I38))","v":4.2322727272727262E-2},0.02,1406.7491639344266,1613.28,-206.53083606557334,{"$f":"IF(A39>$C$3,\"_\",$C$2-SUM($M$11:M39))","v":310836.84446754085}]
[30,"2010-01-01",{"$f":"IF(A40>$C$3,\"_\",IFERROR(VLOOKUP(B40,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,2,FALSE),C39))","v":2.5000000000000001E-3},0.02,235.78730263329956,274.48737904825032,{"$f":"IF(A40>$C$3,\"_\",$C$8-SUM($F$11:F40))","v":125478.74069204484},{"$f":"IF(A40>$C$3,\"_\",IFERROR(VLOOKUP(B40,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,4,FALSE),H39))","v":2.7545149999999996},{"$f":"IF(A40>$C$3,\"_\",IFERROR(VLOOKUP(B40,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,3,FALSE),I39))","v":4.2370000000000005E-2},0.02,1405.5592648120542,1615.57,-210.01073518794578,{"$f":"IF(A40>$C$3,\"_\",$C$2-SUM($M$11:M40))","v":311046.85520272882}]
[31,"2010-02-01",{"$f":"IF(A41>$C$3,\"_\",IFERROR(VLOOKUP(B41,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,2,FALSE),C40))","v":2.49E-3},0.02,235.16807318034068,275.04353675202776,{"$f":"IF(A41>$C$3,\"_\",$C$8-SUM($F$11:F41))","v":125203.69715529282},{"$f":"IF(A41>$C$3,\"_\",IFERROR(VLOOKUP(B41,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,4,FALSE),H40))","v":2.7354799999999999},{"$f":"IF(A41>$C$3,\"_\",IFERROR(VLOOKUP(B41,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,3,FALSE),I40))","v":4.1724999999999998E-2},0.02,1395.6736547377952,1599.95,-204.27634526220481,{"$f":"IF(A41>$C$3,\"_\",$C$2-SUM($M$11:M41))","v":311251.13154799101}]
[32,"2010-03-01",{"$f":"IF(A42>$C$3,\"_\",IFERROR(VLOOKUP(B42,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,2,FALSE),C41))","v":2.49E-3},0.02,234.65259575187793,275.55901418049052,{"$f":"IF(A42>$C$3,\"_\",$C$8-SUM($F$11:F42))","v":124928.13814111231},{"$f":"IF(A42>$C$3,\"_\",IFERROR(VLOOKUP(B42,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,4,FALSE),H41))","v":2.6885000000000003},{"$f":"IF(A42>$C$3,\"_\",IFERROR(VLOOKUP(B42,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,3,FALSE),I41))","v":4.1291304347826095E-2},0.02,1371.7039133031728,1589.75,-218.04608669682716,{"$f":"IF(A42>$C$3,\"_\",$C$2-SUM($M$11:M42))","v":311469.17763468786}]
[33,"2010-04-01",{"$f":"IF(A43>$C$3,\"_\",IFERROR(VLOOKUP(B43,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,2,FALSE),C42))","v":2.4399999999999999E-3},0.02,233.61561832388006,276.28239293132134,{"$f":"IF(A43>$C$3,\"_\",$C$8-SUM($F$11:F43))","v":124651.855748181},{"$f":"IF(A43>$C$3,\"_\",IFERROR(VLOOKUP(B43,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,4,FALSE),H42))","v":2.7024380952380951},{"$f":"IF(A43>$C$3,\"_\",IFERROR(VLOOKUP(B43,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,3,FALSE),I42))","v":3.9219047619047605E-2},0.02,1377.967810302199,1537.08,-159.11218969780089,{"$f":"IF(A43>$C$3,\"_\",$C$2-SUM($M$11:M43))","v":311628.28982438566}]
[34,"2010-05-01",{"$f":"IF(A44>$C$3,\"_\",IFERROR(VLOOKUP(B44,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,2,FALSE),C43))","v":1.9400000000000001E-3},0.02,227.90514292625758,278.87158728760869,{"$f":"IF(A44>$C$3,\"_\",$C$8-SUM($F$11:F44))","v":124372.98416089339},{"$f":"IF(A44>$C$3,\"_\",IFERROR(VLOOKUP(B44,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,4,FALSE),H43))","v":2.8604000000000003},{"$f":"IF(A44>$C$3,\"_\",IFERROR(VLOOKUP(B44,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,3,FALSE),I43))","v":3.8539999999999984E-2},0.02,1449.5841591037431,1520.23,-70.645840896256914,{"$f":"IF(A44>$C$3,\"_\",$C$2-SUM($M$11:M44))","v":311698.9356652819}]
[35,"2010-06-01",{"$f":"IF(A45>$C$3,\"_\",IFERROR(VLOOKUP(B45,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,2,FALSE),C44))","v":9.7000000000000005E-4},0.02,217.34178982116123,283.42836217653047,{"$f":"IF(A45>$C$3,\"_\",$C$8-SUM($F$11:F45))","v":124089.55579871686},{"$f":"IF(A45>$C$3,\"_\",IFERROR(VLOOKUP(B45,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,4,FALSE),H44))","v":2.9837285714285717},{"$f":"IF(A45>$C$3,\"_\",IFERROR(VLOOKUP(B45,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,3,FALSE),I44))","v":3.8552380952380935E-2},0.02,1494.1622102341414,1520.89,-26.727789765858688,{"$f":"IF(A45>$C$3,\"_\",$C$2-SUM($M$11:M45))","v":311725.66345504776}]
[36,"2010-07-01",{"$f":"IF(A46>$C$3,\"_\",IFERROR(VLOOKUP(B46,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,2,FALSE),C45))","v":1.32E-3},0.02,220.46577746905359,282.46084856417144,{"$f":"IF(A46>$C$3,\"_\",$C$8-SUM($F$11:F46))","v":123807.09495015269},{"$f":"IF(A46>$C$3,\"_\",IFERROR(VLOOKUP(B46,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,4,FALSE),H45))","v":3.0287954545454552},{"$f":"IF(A46>$C$3,\"_\",IFERROR(VLOOKUP(B46,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,3,FALSE),I45))","v":3.8354545454545461E-2},0.02,1523.2618788993141,1515.88,7.3818788993139606,{"$f":"IF(A46>$C$3,\"_\",$C$2-SUM($M$11:M46))","v":311718.28157614847}]
[37,"2010-08-01",{"$f":"IF(A47>$C$3,\"_\",IFERROR(VLOOKUP(B47,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,2,FALSE),C46))","v":1.64E-3},0.02,223.26546122677533,281.6321915031013,{"$f":"IF(A47>$C$3,\"_\",$C$8-SUM($F$11:F47))","v":123525.46275864959},{"$f":"IF(A47>$C$3,\"_\",IFERROR(VLOOKUP(B47,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,4,FALSE),H46))","v":2.971559090909091},{"$f":"IF(A47>$C$3,\"_\",IFERROR(VLOOKUP(B47,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,3,FALSE),I46))","v":3.812272727272728E-2},0.02,1500.3332099481263,1509.83,-9.4967900518736315,{"$f":"IF(A47>$C$3,\"_\",$C$2-SUM($M$11:M47))","v":311727.77836620033}]
[38,"2010-09-01",{"$f":"IF(A48>$C$3,\"_\",IFERROR(VLOOKUP(B48,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,2,FALSE),C47))","v":1.75E-3},0.02,223.88990125005236,281.68448304053027,{"$f":"IF(A48>$C$3,\"_\",$C$8-SUM($F$11:F48))","v":123243.77827560906},{"$f":"IF(A48>$C$3,\"_\",IFERROR(VLOOKUP(B48,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,4,FALSE),H47))","v":3.0223363636363643},{"$f":"IF(A48>$C$3,\"_\",IFERROR(VLOOKUP(B48,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,3,FALSE),I47))","v":3.8213636363636366E-2},0.02,1528.0158461644935,1512.23,15.785846164493478,{"$f":"IF(A48>$C$3,\"_\",$C$2-SUM($M$11:M48))","v":311711.99252003583}]
[39,"2010-10-01",{"$f":"IF(A49>$C$3,\"_\",IFERROR(VLOOKUP(B49,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,2,FALSE),C48))","v":1.74E-3},0.02,223.2766449759784,282.23636579552942,{"$f":"IF(A49>$C$3,\"_\",$C$8-SUM($F$11:F49))","v":122961.54190981353},{"$f":"IF(A49>$C$3,\"_\",IFERROR(VLOOKUP(B49,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,4,FALSE),H48))","v":2.9374952380952379},{"$f":"IF(A49>$C$3,\"_\",IFERROR(VLOOKUP(B49,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,3,FALSE),I48))","v":3.8323809523809524E-2},0.02,1484.942061936491,1515.02,-30.077938063509009,{"$f":"IF(A49>$C$3,\"_\",$C$2-SUM($M$11:M49))","v":311742.0704580993}]
[40,"2010-11-01",{"$f":"IF(A50>$C$3,\"_\",IFERROR(VLOOKUP(B50,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,2,FALSE),C49))","v":1.6900000000000001E-3},0.02,222.25298700198798,282.95407191841917,{"$f":"IF(A50>$C$3,\"_\",$C$8-SUM($F$11:F50))","v":122678.5878378951},{"$f":"IF(A50>$C$3,\"_\",IFERROR(VLOOKUP(B50,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,4,FALSE),H49))","v":2.9434149999999999},{"$f":"IF(A50>$C$3,\"_\",IFERROR(VLOOKUP(B50,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,3,FALSE),I49))","v":3.8549999999999987E-2},0.02,1487.0340353322101,1521.04,-34.00596466778984,{"$f":"IF(A50>$C$3,\"_\",$C$2-SUM($M$11:M50))","v":311776.07642276713}]
[41,"2010-12-01",{"$f":"IF(A51>$C$3,\"_\",IFERROR(VLOOKUP(B51,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,2,FALSE),C50))","v":1.6999999999999999E-3},0.02,221.843779673527,283.42429076240842,{"$f":"IF(A51>$C$3,\"_\",$C$8-SUM($F$11:F51))","v":122395.1635471327},{"$f":"IF(A51>$C$3,\"_\",IFERROR(VLOOKUP(B51,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,4,FALSE),H50))","v":3.1200782608695645},{"$f":"IF(A51>$C$3,\"_\",IFERROR(VLOOKUP(B51,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,3,FALSE),I50))","v":3.9152173913043486E-2},0.02,1576.4759224786742,1536.85,39.625922478674283,{"$f":"IF(A51>$C$3,\"_\",$C$2-SUM($M$11:M51))","v":311736.45050028845}]
[42,"2011-01-01",{"$f":"IF(A52>$C$3,\"_\",IFERROR(VLOOKUP(B52,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,2,FALSE),C51))","v":1.6900000000000001E-3},0.02,221.22925811144239,283.9779709542974,{"$f":"IF(A52>$C$3,\"_\",$C$8-SUM($F$11:F52))","v":122111.1855761784},{"$f":"IF(A52>$C$3,\"_\",IFERROR(VLOOKUP(B52,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,4,FALSE),H51))","v":3.0455049999999999},{"$f":"IF(A52>$C$3,\"_\",IFERROR(VLOOKUP(B52,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,3,FALSE),I51))","v":4.0104999999999995E-2},0.02,1538.6111421558558,1561.41,-22.798857844144322,{"$f":"IF(A52>$C$3,\"_\",$C$2-SUM($M$11:M52))","v":311759.2493581326}]
[43,"2011-02-01",{"$f":"IF(A53>$C$3,\"_\",IFERROR(VLOOKUP(B53,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,2,FALSE),C52))","v":1.6999999999999999E-3},0.02,220.81772725025596,284.45017289744629,{"$f":"IF(A53>$C$3,\"_\",$C$8-SUM($F$11:F53))","v":121826.73540328095},{"$f":"IF(A53>$C$3,\"_\",IFERROR(VLOOKUP(B53,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,4,FALSE),H52))","v":3.0287850000000001},{"$f":"IF(A53>$C$3,\"_\",IFERROR(VLOOKUP(B53,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,3,FALSE),I52))","v":4.1139999999999996E-2},0.02,1530.3478369488582,1588.41,-58.062163051141852,{"$f":"IF(A53>$C$3,\"_\",$C$2-SUM($M$11:M53))","v":311817.31152118376}]
[44,"2011-03-01",{"$f":"IF(A54>$C$3,\"_\",IFERROR(VLOOKUP(B54,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,2,FALSE),C53))","v":1.7799999999999999E-3},0.02,221.1155247569549,284.63653622660883,{"$f":"IF(A54>$C$3,\"_\",$C$8-SUM($F$11:F54))","v":121542.09886705434},{"$f":"IF(A54>$C$3,\"_\",IFERROR(VLOOKUP(B54,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,4,FALSE),H53))","v":3.1160130434782611},{"$f":"IF(A54>$C$3,\"_\",IFERROR(VLOOKUP(B54,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,3,FALSE),I53))","v":4.1786956521739131E-2},0.02,1575.9300187907977,1605.52,-29.589981209202278,{"$f":"IF(A54>$C$3,\"_\",$C$2-SUM($M$11:M54))","v":311846.90150239295}]
[45,"2011-04-01",{"$f":"IF(A55>$C$3,\"_\",IFERROR(VLOOKUP(B55,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,2,FALSE),C54))","v":1.8400000000000001E-3},0.02,221.20661993803893,284.90771915910398,{"$f":"IF(A55>$C$3,\"_\",$C$8-SUM($F$11:F55))","v":121257.19114789524},{"$f":"IF(A55>$C$3,\"_\",IFERROR(VLOOKUP(B55,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,4,FALSE),H54))","v":3.0610100000000005},{"$f":"IF(A55>$C$3,\"_\",IFERROR(VLOOKUP(B55,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,3,FALSE),I54))","v":4.2705000000000021E-2},0.02,1549.2210531197456,1629.53,-80.308946880254325,{"$f":"IF(A55>$C$3,\"_\",$C$2-SUM($M$11:M55))","v":311927.21044927317}]
[46,"2011-05-01",{"$f":"IF(A56>$C$3,\"_\",IFERROR(VLOOKUP(B56,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,2,FALSE),C55))","v":1.7899999999999999E-3},0.02,220.1828495927198,285.63043347206855,{"$f":"IF(A56>$C$3,\"_\",$C$8-SUM($F$11:F56))","v":120971.56071442318},{"$f":"IF(A56>$C$3,\"_\",IFERROR(VLOOKUP(B56,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,4,FALSE),H55))","v":3.1449476190476195},{"$f":"IF(A56>$C$3,\"_\",IFERROR(VLOOKUP(B56,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,3,FALSE),I55))","v":4.3999999999999991E-2},0.02,1590.7562802572659,1663.61,-72.853719742734029,{"$f":"IF(A56>$C$3,\"_\",$C$2-SUM($M$11:M56))","v":312000.06416901591}]
[47,"2011-06-01",{"$f":"IF(A57>$C$3,\"_\",IFERROR(VLOOKUP(B57,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,2,FALSE),C56))","v":1.75E-3},0.02,219.26095379489203,286.31224424697723,{"$f":"IF(A57>$C$3,\"_\",$C$8-SUM($F$11:F57))","v":120685.2484701762},{"$f":"IF(A57>$C$3,\"_\",IFERROR(VLOOKUP(B57,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,4,FALSE),H56))","v":3.2790571428571424},{"$f":"IF(A57>$C$3,\"_\",IFERROR(VLOOKUP(B57,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,3,FALSE),I56))","v":4.6109523809523809E-2},0.02,1657.8034062763202,1718.85,-61.046593723679734,{"$f":"IF(A57>$C$3,\"_\",$C$2-SUM($M$11:M57))","v":312061.11076273961}]
[48,"2011-07-01",{"$f":"IF(A58>$C$3,\"_\",IFERROR(VLOOKUP(B58,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,2,FALSE),C57))","v":1.75E-3},0.02,218.74201285219439,286.83118518967495,{"$f":"IF(A58>$C$3,\"_\",$C$8-SUM($F$11:F58))","v":120398.41728498653},{"$f":"IF(A58>$C$3,\"_\",IFERROR(VLOOKUP(B58,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,4,FALSE),H57))","v":3.3913857142857142},{"$f":"IF(A58>$C$3,\"_\",IFERROR(VLOOKUP(B58,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,3,FALSE),I57))","v":4.700952380952382E-2},0.02,1714.5937213649379,1742.59,-27.996278635062026,{"$f":"IF(A58>$C$3,\"_\",$C$2-SUM($M$11:M58))","v":312089.10704137466}]
[49,"2011-08-01",{"$f":"IF(A59>$C$3,\"_\",IFERROR(VLOOKUP(B59,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,2,FALSE),C58))","v":5.8E-4},0.02,206.48328564375188,292.13720622263986,{"$f":"IF(A59>$C$3,\"_\",$C$8-SUM($F$11:F59))","v":120106.28007876388},{"$f":"IF(A59>$C$3,\"_\",IFERROR(VLOOKUP(B59,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,4,FALSE),H58))","v":3.6772136363636374},{"$f":"IF(A59>$C$3,\"_\",IFERROR(VLOOKUP(B59,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,3,FALSE),I58))","v":4.716363636363638E-2},0.02,1833.5340720614397,1746.75,86.784072061439701,{"$f":"IF(A59>$C$3,\"_\",$C$2-SUM($M$11:M59))","v":312002.32296931325}]
[50,"2011-09-01",{"$f":"IF(A60>$C$3,\"_\",IFERROR(VLOOKUP(B60,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,2,FALSE),C59))","v":9.0000000000000006E-5},0.02,201.07793056519719,294.65621777556186,{"$f":"IF(A60>$C$3,\"_\",$C$8-SUM($F$11:F60))","v":119811.62386098831},{"$f":"IF(A60>$C$3,\"_\",IFERROR(VLOOKUP(B60,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,4,FALSE),H59))","v":3.6103090909090909},{"$f":"IF(A60>$C$3,\"_\",IFERROR(VLOOKUP(B60,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,3,FALSE),I59))","v":4.7459090909090902E-2},0.02,1789.7535024287181,1753.95,35.803502428718048,{"$f":"IF(A60>$C$3,\"_\",$C$2-SUM($M$11:M60))","v":311966.51946688449}]
[51,"2011-10-01",{"$f":"IF(A61>$C$3,\"_\",IFERROR(VLOOKUP(B61,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,2,FALSE),C60))","v":3.6999999999999999E-4},0.02,203.38023150402768,293.99723062599895,{"$f":"IF(A61>$C$3,\"_\",$C$8-SUM($F$11:F61))","v":119517.62663036233},{"$f":"IF(A61>$C$3,\"_\",IFERROR(VLOOKUP(B61,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,4,FALSE),H60))","v":3.5414333333333325},{"$f":"IF(A61>$C$3,\"_\",IFERROR(VLOOKUP(B61,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,3,FALSE),I60))","v":4.802380952380951E-2},0.02,1761.4291236360136,1768.43,-7.0008763639864355,{"$f":"IF(A61>$C$3,\"_\",$C$2-SUM($M$11:M61))","v":311973.5203432485}]
[52,"2011-11-01",{"$f":"IF(A62>$C$3,\"_\",IFERROR(VLOOKUP(B62,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,2,FALSE),C61))","v":4.6999999999999999E-4},0.02,203.87715142695973,294.08628982670945,{"$f":"IF(A62>$C$3,\"_\",$C$8-SUM($F$11:F62))","v":119223.5403405356},{"$f":"IF(A62>$C$3,\"_\",IFERROR(VLOOKUP(B62,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,4,FALSE),H61))","v":3.59795},{"$f":"IF(A62>$C$3,\"_\",IFERROR(VLOOKUP(B62,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,3,FALSE),I61))","v":4.9394999999999994E-2},0.02,1791.6475634586391,1804.12,-12.472436541360821,{"$f":"IF(A62>$C$3,\"_\",$C$2-SUM($M$11:M62))","v":311985.99277978984}]
[53,"2011-12-01",{"$f":"IF(A63>$C$3,\"_\",IFERROR(VLOOKUP(B63,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,2,FALSE),C62))","v":5.1999999999999995E-4},0.02,203.87225398231587,294.38347627521898,{"$f":"IF(A63>$C$3,\"_\",$C$8-SUM($F$11:F63))","v":118929.1568642604},{"$f":"IF(A63>$C$3,\"_\",IFERROR(VLOOKUP(B63,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,4,FALSE),H62))","v":3.6463666666666663},{"$f":"IF(A63>$C$3,\"_\",IFERROR(VLOOKUP(B63,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,3,FALSE),I62))","v":4.9823809523809534E-2},0.02,1816.8230862867331,1815.34,1.4830862867331689,{"$f":"IF(A63>$C$3,\"_\",$C$2-SUM($M$11:M63))","v":311984.50969350315}]
[54,"2012-01-01",{"$f":"IF(A64>$C$3,\"_\",IFERROR(VLOOKUP(B64,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,2,FALSE),C63))","v":5.9999999999999995E-4},0.02,204.16171928364702,294.56051677467849,{"$f":"IF(A64>$C$3,\"_\",$C$8-SUM($F$11:F64))","v":118634.59634748571},{"$f":"IF(A64>$C$3,\"_\",IFERROR(VLOOKUP(B64,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,4,FALSE),H63))","v":3.6114809523809521},{"$f":"IF(A64>$C$3,\"_\",IFERROR(VLOOKUP(B64,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,3,FALSE),I63))","v":4.9857142857142843E-2},0.02,1801.1258560534795,1816.2,-15.074143946520508,{"$f":"IF(A64>$C$3,\"_\",$C$2-SUM($M$11:M64))","v":311999.58383744967}]
[55,"2012-02-01",{"$f":"IF(A65>$C$3,\"_\",IFERROR(VLOOKUP(B65,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,2,FALSE),C64))","v":8.1999999999999998E-4},0.02,205.83102466288773,294.17167831641967,{"$f":"IF(A65>$C$3,\"_\",$C$8-SUM($F$11:F65))","v":118340.4246691693},{"$f":"IF(A65>$C$3,\"_\",IFERROR(VLOOKUP(B65,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,4,FALSE),H64))","v":3.4650523809523808},{"$f":"IF(A65>$C$3,\"_\",IFERROR(VLOOKUP(B65,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,3,FALSE),I64))","v":4.9747619047619034E-2},0.02,1732.5355564410752,1813.44,-80.904443558924868,{"$f":"IF(A65>$C$3,\"_\",$C$2-SUM($M$11:M65))","v":312080.48828100855}]
[56,"2012-03-01",{"$f":"IF(A66>$C$3,\"_\",IFERROR(VLOOKUP(B66,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,2,FALSE),C65))","v":1E-3},0.02,207.09574317104628,293.95298904178264,{"$f":"IF(A66>$C$3,\"_\",$C$8-SUM($F$11:F66))","v":118046.47168012751},{"$f":"IF(A66>$C$3,\"_\",IFERROR(VLOOKUP(B66,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,4,FALSE),H65))","v":3.4302363636363626},{"$f":"IF(A66>$C$3,\"_\",IFERROR(VLOOKUP(B66,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,3,FALSE),I65))","v":4.9477272727272731E-2},0.02,1718.7155811903438,1806.88,-88.164418809656354,{"$f":"IF(A66>$C$3,\"_\",$C$2-SUM($M$11:M66))","v":312168.65269981819}]
[57,"2012-04-01",{"$f":"IF(A67>$C$3,\"_\",IFERROR(VLOOKUP(B67,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,2,FALSE),C66))","v":1.1199999999999999E-3},0.02,207.76179015702442,293.98296110950122,{"$f":"IF(A67>$C$3,\"_\",$C$8-SUM($F$11:F67))","v":117752.488719018},{"$f":"IF(A67>$C$3,\"_\",IFERROR(VLOOKUP(B67,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,4,FALSE),H66))","v":3.4745499999999998},{"$f":"IF(A67>$C$3,\"_\",IFERROR(VLOOKUP(B67,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,3,FALSE),I66))","v":4.9435E-2},0.02,1743.3372255131067,1806.29,-62.952774486893304,{"$f":"IF(A67>$C$3,\"_\",$C$2-SUM($M$11:M67))","v":312231.60547430511}]
[58,"2012-05-01",{"$f":"IF(A68>$C$3,\"_\",IFERROR(VLOOKUP(B68,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,2,FALSE),C67))","v":1.1100000000000001E-3},0.02,207.14625307153918,294.54064636574611,{"$f":"IF(A68>$C$3,\"_\",$C$8-SUM($F$11:F68))","v":117457.94807265226},{"$f":"IF(A68>$C$3,\"_\",IFERROR(VLOOKUP(B68,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,4,FALSE),H67))","v":3.5802666666666663},{"$f":"IF(A68>$C$3,\"_\",IFERROR(VLOOKUP(B68,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,3,FALSE),I67))","v":5.0471428571428556E-2},0.02,1796.1728831586645,1833.62,-37.447116841335401,{"$f":"IF(A68>$C$3,\"_\",$C$2-SUM($M$11:M68))","v":312269.05259114644}]
[59,"2012-06-01",{"$f":"IF(A69>$C$3,\"_\",IFERROR(VLOOKUP(B69,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,2,FALSE),C68))","v":9.3000000000000005E-4},0.02,204.86623776338431,295.78310643717924,{"$f":"IF(A69>$C$3,\"_\",$C$8-SUM($F$11:F69))","v":117162.16496621509},{"$f":"IF(A69>$C$3,\"_\",IFERROR(VLOOKUP(B69,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,4,FALSE),H68))","v":3.5823650000000007},{"$f":"IF(A69>$C$3,\"_\",IFERROR(VLOOKUP(B69,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,3,FALSE),I68))","v":5.1200000000000009E-2},0.02,1793.5086879370522,1852.8,-59.291312062947782,{"$f":"IF(A69>$C$3,\"_\",$C$2-SUM($M$11:M69))","v":312328.34390320937}]
[60,"2012-07-01",{"$f":"IF(A70>$C$3,\"_\",IFERROR(VLOOKUP(B70,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,2,FALSE),C69))","v":7.2999999999999996E-4},0.02,202.39763997913658,297.10381629136566,{"$f":"IF(A70>$C$3,\"_\",$C$8-SUM($F$11:F70))","v":116865.06114992371},{"$f":"IF(A70>$C$3,\"_\",IFERROR(VLOOKUP(B70,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,4,FALSE),H69))","v":3.4876272727272721},{"$f":"IF(A70>$C$3,\"_\",IFERROR(VLOOKUP(B70,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,3,FALSE),I69))","v":5.1268181818181817E-2},0.02,1742.0749016559923,1854.92,-112.84509834400774,{"$f":"IF(A70>$C$3,\"_\",$C$2-SUM($M$11:M70))","v":312441.1890015534}]
[61,"2012-08-01",{"$f":"IF(A71>$C$3,\"_\",IFERROR(VLOOKUP(B71,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,2,FALSE),C70))","v":5.1000000000000004E-4},0.02,199.74186701541132,298.50252564120962,{"$f":"IF(A71>$C$3,\"_\",$C$8-SUM($F$11:F71))","v":116566.55862428251},{"$f":"IF(A71>$C$3,\"_\",IFERROR(VLOOKUP(B71,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,4,FALSE),H70))","v":3.4080863636363632},{"$f":"IF(A71>$C$3,\"_\",IFERROR(VLOOKUP(B71,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,3,FALSE),I70))","v":5.1018181818181844E-2},0.02,1698.0599203713114,1849.08,-151.02007962868856,{"$f":"IF(A71>$C$3,\"_\",$C$2-SUM($M$11:M71))","v":312592.20908118208}]
[62,"2012-09-01",{"$f":"IF(A72>$C$3,\"_\",IFERROR(VLOOKUP(B72,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,2,FALSE),C71))","v":4.6000000000000001E-4},0.02,198.74598245440166,299.21384084365127,{"$f":"IF(A72>$C$3,\"_\",$C$8-SUM($F$11:F72))","v":116267.34478343886},{"$f":"IF(A72>$C$3,\"_\",IFERROR(VLOOKUP(B72,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,4,FALSE),H71))","v":3.4209150000000008},{"$f":"IF(A72>$C$3,\"_\",IFERROR(VLOOKUP(B72,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,3,FALSE),I71))","v":4.9509999999999998E-2},0.02,1703.4782289176592,1810.69,-107.21177108234087,{"$f":"IF(A72>$C$3,\"_\",$C$2-SUM($M$11:M72))","v":312699.42085226445}]
[63,"2012-10-01",{"$f":"IF(A73>$C$3,\"_\",IFERROR(VLOOKUP(B73,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,2,FALSE),C72))","v":3.6999999999999999E-4},0.02,197.3638177698875,300.0855776797373,{"$f":"IF(A73>$C$3,\"_\",$C$8-SUM($F$11:F73))","v":115967.25920575912},{"$f":"IF(A73>$C$3,\"_\",IFERROR(VLOOKUP(B73,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,4,FALSE),H72))","v":3.3966347826086944},{"$f":"IF(A73>$C$3,\"_\",IFERROR(VLOOKUP(B73,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,3,FALSE),I72))","v":4.8230434782608696E-2},0.02,1689.653919171863,1777.97,-88.316080828137046,{"$f":"IF(A73>$C$3,\"_\",$C$2-SUM($M$11:M73))","v":312787.73693309259}]
[64,"2012-11-01",{"$f":"IF(A74>$C$3,\"_\",IFERROR(VLOOKUP(B74,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,2,FALSE),C73))","v":3.1E-4},0.02,196.27458620574734,300.83573352805814,{"$f":"IF(A74>$C$3,\"_\",$C$8-SUM($F$11:F74))","v":115666.42347223106},{"$f":"IF(A74>$C$3,\"_\",IFERROR(VLOOKUP(B74,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,4,FALSE),H73))","v":3.4306142857142858},{"$f":"IF(A74>$C$3,\"_\",IFERROR(VLOOKUP(B74,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,3,FALSE),I73))","v":4.6195238095238102E-2},0.02,1705.3937644547893,1725.42,-20.026235545210739,{"$f":"IF(A74>$C$3,\"_\",$C$2-SUM($M$11:M74))","v":312807.76316863776}]
[65,"2012-12-01",{"$f":"IF(A75>$C$3,\"_\",IFERROR(VLOOKUP(B75,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,2,FALSE),C74))","v":1.4999999999999999E-4},0.02,194.22320274712132,301.98635479448478,{"$f":"IF(A75>$C$3,\"_\",$C$8-SUM($F$11:F75))","v":115364.43711743658},{"$f":"IF(A75>$C$3,\"_\",IFERROR(VLOOKUP(B75,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,4,FALSE),H74))","v":3.3874526315789479},{"$f":"IF(A75>$C$3,\"_\",IFERROR(VLOOKUP(B75,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,3,FALSE),I74))","v":4.2578947368421056E-2},0.02,{"$f":"IF(A75>$C$3,\"_\",IF(B75>$F$4,0,H75*(E75+F75)))","v":1680.886371508939},1631.27,49.616371508938983,{"$f":"IF(A75>$C$3,\"_\",$C$2-SUM($M$11:M75))","v":312758.14679712884}]
[66,{"$f":"IF(A76>$C$3,\"_\",DATE(YEAR(B75),MONTH(B75)+1,1))","v":"2013-01-01"},{"$f":"IF(A76>$C$3,\"_\",IFERROR(VLOOKUP(B76,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,2,FALSE),C75))","v":1.7000000000000001E-4},{"$f":"IF(A76>$C$3,\"_\",D75)","v":0.02},{"$f":"IF(A76>$C$3,\"_\",IPMT((C76+D76)/12,1,$C$3-A75,-G75))","v":193.90839138822466},{"$f":"IF(A76>$C$3,\"_\",PPMT((C76+D76)/12,1,$C$3-A75,-G75))","v":302.4133622514143},{"$f":"IF(A76>$C$3,\"_\",$C$8-SUM($F$11:F76))","v":115062.02375518516},{"$f":"IF(A76>$C$3,\"_\",IFERROR(VLOOKUP(B76,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,4,FALSE),H75))","v":3.3685636363636351},{"$f":"IF(A76>$C$3,\"_\",IFERROR(VLOOKUP(B76,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,3,FALSE),I75))","v":4.0295454545454551E-2},{"$f":"IF(A76>$C$3,\"_\",J75)","v":0.02},1671.8914112467182,{"$f":"IF(A76>$C$3,\"_\",IF(N75<0,0,ROUND(N75*(I76+J76)/12,2)))","v":1571.49},{"$f":"IFERROR(K76-L76,\"_\")","v":100.40141124671823},{"$f":"IF(A76>$C$3,\"_\",$C$2-SUM($M$11:M76))","v":312657.7453858821}]
[{"$f":"A76+1","v":67},"2013-02-01",{"$f":"IF(A77>$C$3,\"_\",IFERROR(VLOOKUP(B77,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,2,FALSE),C76))","v":2.4000000000000001E-4},0.02,194.07128006707902,302.64207128616471,{"$f":"IF(A77>$C$3,\"_\",$C$8-SUM($F$11:F77))","v":114759.381683899},{"$f":"IF(A77>$C$3,\"_\",IFERROR(VLOOKUP(B77,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,4,FALSE),H76))","v":3.39208},{"$f":"IF(A77>$C$3,\"_\",IFERROR(VLOOKUP(B77,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,3,FALSE),I76))","v":3.8047619047619038E-2},0.02,1684.891424858311,1512.42,172.47142485831091,{"$f":"IF(A77>$C$3,\"_\",$C$2-SUM($M$11:M77))","v":312485.27396102383}]
[68,"2013-03-01",{"$f":"IF(A78>$C$3,\"_\",IFERROR(VLOOKUP(B78,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,2,FALSE),C77))","v":2.2000000000000001E-4},0.02,193.36955813736984,303.23223470520253,{"$f":"IF(A78>$C$3,\"_\",$C$8-SUM($F$11:F78))","v":114456.14944919379},{"$f":"IF(A78>$C$3,\"_\",IFERROR(VLOOKUP(B78,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,4,FALSE),H77))","v":3.388528571428572},{"$f":"IF(A78>$C$3,\"_\",IFERROR(VLOOKUP(B78,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,3,FALSE),I77))","v":3.4752380952380965E-2},0.02,1682.7493636697093,1425.78,256.96936366970931,{"$f":"IF(A78>$C$3,\"_\",$C$2-SUM($M$11:M78))","v":312228.30459735409}]
[69,"2013-04-01",{"$f":"IF(A79>$C$3,\"_\",IFERROR(VLOOKUP(B79,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,2,FALSE),C78))","v":2.0000000000000001E-4},0.02,192.66785157280958,303.82274373531715,{"$f":"IF(A79>$C$3,\"_\",$C$8-SUM($F$11:F79))","v":114152.32670545849},{"$f":"IF(A79>$C$3,\"_\",IFERROR(VLOOKUP(B79,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,4,FALSE),H78))","v":3.3921857142857137},{"$f":"IF(A79>$C$3,\"_\",IFERROR(VLOOKUP(B79,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,3,FALSE),I78))","v":3.2852380952380952E-2},0.02,1684.1883046814371,1375.17,309.01830468143703,{"$f":"IF(A79>$C$3,\"_\",$C$2-SUM($M$11:M79))","v":311919.28629267268}]
[70,"2013-05-01",{"$f":"IF(A80>$C$3,\"_\",IFERROR(VLOOKUP(B80,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,2,FALSE),C79))","v":1.8000000000000001E-4},0.02,191.96616274301269,304.41359613317718,{"$f":"IF(A80>$C$3,\"_\",$C$8-SUM($F$11:F80))","v":113847.91310932531},{"$f":"IF(A80>$C$3,\"_\",IFERROR(VLOOKUP(B80,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,4,FALSE),H79))","v":3.3641300000000003},{"$f":"IF(A80>$C$3,\"_\",IFERROR(VLOOKUP(B80,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,3,FALSE),I79))","v":2.8629999999999999E-2},0.02,1669.8860382281566,1264.05,405.83603822815667,{"$f":"IF(A80>$C$3,\"_\",$C$2-SUM($M$11:M80))","v":311513.4502544445}]
[71,"2013-06-01",{"$f":"IF(A81>$C$3,\"_\",IFERROR(VLOOKUP(B81,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,2,FALSE),C80))","v":1.8000000000000001E-4},0.02,191.45424054551538,304.92551833067444,{"$f":"IF(A81>$C$3,\"_\",$C$8-SUM($F$11:F81))","v":113542.98759099463},{"$f":"IF(A81>$C$3,\"_\",IFERROR(VLOOKUP(B81,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,4,FALSE),H80))","v":3.4745050000000006},{"$f":"IF(A81>$C$3,\"_\",IFERROR(VLOOKUP(B81,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,3,FALSE),I80))","v":2.7445000000000004E-2},0.02,1724.6739541141162,1231.6500000000001,493.02395411411612,{"$f":"IF(A81>$C$3,\"_\",$C$2-SUM($M$11:M81))","v":311020.42630033038}]
[72,"2013-07-01",{"$f":"IF(A82>$C$3,\"_\",IFERROR(VLOOKUP(B82,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,2,FALSE),C81))","v":2.0000000000000001E-4},0.02,191.13069577817427,305.35920662589689,{"$f":"IF(A82>$C$3,\"_\",$C$8-SUM($F$11:F82))","v":113237.62838436873},{"$f":"IF(A82>$C$3,\"_\",IFERROR(VLOOKUP(B82,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,4,FALSE),H81))","v":3.4589347826086954},{"$f":"IF(A82>$C$3,\"_\",IFERROR(VLOOKUP(B82,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,3,FALSE),I81))","v":2.6973913043478268E-2},0.02,1717.3261926394382,1217.49,499.8361926394382,{"$f":"IF(A82>$C$3,\"_\",$C$2-SUM($M$11:M82))","v":310520.59010769095}]
[73,"2013-08-01",{"$f":"IF(A83>$C$3,\"_\",IFERROR(VLOOKUP(B83,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,2,FALSE),C82))","v":1.8000000000000001E-4},0.02,190.42794506638006,305.95216052386735,{"$f":"IF(A83>$C$3,\"_\",$C$8-SUM($F$11:F83))","v":112931.67622384487},{"$f":"IF(A83>$C$3,\"_\",IFERROR(VLOOKUP(B83,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,4,FALSE),H82))","v":3.4306142857142854},{"$f":"IF(A83>$C$3,\"_\",IFERROR(VLOOKUP(B83,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,3,FALSE),I82))","v":2.7014285714285727E-2},0.02,1702.8886813822683,1216.58,486.30868138226833,{"$f":"IF(A83>$C$3,\"_\",$C$2-SUM($M$11:M83))","v":310034.28142630868}]
[74,"2013-09-01",{"$f":"IF(A84>$C$3,\"_\",IFERROR(VLOOKUP(B84,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,2,FALSE),C83))","v":2.0000000000000001E-4},0.02,190.10165497680555,306.38790041041176,{"$f":"IF(A84>$C$3,\"_\",$C$8-SUM($F$11:F84))","v":112625.28832343445},{"$f":"IF(A84>$C$3,\"_\",IFERROR(VLOOKUP(B84,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,4,FALSE),H83))","v":3.4334095238095239},{"$f":"IF(A84>$C$3,\"_\",IFERROR(VLOOKUP(B84,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,3,FALSE),I83))","v":2.6909523809523807E-2},0.02,1704.651967938428,1211.96,492.69196793842798,{"$f":"IF(A84>$C$3,\"_\",$C$2-SUM($M$11:M84))","v":309541.58945837023}]
[75,"2013-10-01",{"$f":"IF(A85>$C$3,\"_\",IFERROR(VLOOKUP(B85,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,2,FALSE),C84))","v":2.0000000000000001E-4},0.02,189.58590201111468,306.90365337610251,{"$f":"IF(A85>$C$3,\"_\",$C$8-SUM($F$11:F85))","v":112318.38467005835},{"$f":"IF(A85>$C$3,\"_\",IFERROR(VLOOKUP(B85,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,4,FALSE),H84))","v":3.403413043478261},{"$f":"IF(A85>$C$3,\"_\",IFERROR(VLOOKUP(B85,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,3,FALSE),I84))","v":2.6708695652173906E-2},0.02,1689.7590287555774,1204.8599999999999,484.89902875557755,{"$f":"IF(A85>$C$3,\"_\",$C$2-SUM($M$11:M85))","v":309056.69042961468}]
[76,"2013-11-01",{"$f":"IF(A86>$C$3,\"_\",IFERROR(VLOOKUP(B86,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,2,FALSE),C85))","v":2.0000000000000001E-4},0.02,189.06928086126487,307.42027452595227,{"$f":"IF(A86>$C$3,\"_\",$C$8-SUM($F$11:F86))","v":112010.9643955324},{"$f":"IF(A86>$C$3,\"_\",IFERROR(VLOOKUP(B86,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,4,FALSE),H85))","v":3.4008842105263155},{"$f":"IF(A86>$C$3,\"_\",IFERROR(VLOOKUP(B86,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,3,FALSE),I85))","v":2.6536842105263168E-2},0.02,1688.5034896076174,1198.54,489.96348960761748,{"$f":"IF(A86>$C$3,\"_\",$C$2-SUM($M$11:M86))","v":308566.72694000707}]
[77,"2013-12-01",{"$f":"IF(A87>$C$3,\"_\",IFERROR(VLOOKUP(B87,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,2,FALSE),C86))","v":2.0000000000000001E-4},0.02,188.55179006581287,307.93776532140436,{"$f":"IF(A87>$C$3,\"_\",$C$8-SUM($F$11:F87))","v":111703.026630211},{"$f":"IF(A87>$C$3,\"_\",IFERROR(VLOOKUP(B87,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,4,FALSE),H86))","v":3.4105300000000005},{"$f":"IF(A87>$C$3,\"_\",IFERROR(VLOOKUP(B87,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,3,FALSE),I86))","v":2.6710000000000005E-2},0.02,1693.2925233347662,1201.0999999999999,492.19252333476629,{"$f":"IF(A87>$C$3,\"_\",$C$2-SUM($M$11:M87))","v":308074.53441667231}]
[78,"2014-01-01",{"$f":"IF(A88>$C$3,\"_\",IFERROR(VLOOKUP(B88,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,2,FALSE),C87))","v":2.2000000000000001E-4},0.02,188.21959987190553,308.37802955990583,{"$f":"IF(A88>$C$3,\"_\",$C$8-SUM($F$11:F88))","v":111394.64860065108},{"$f":"IF(A88>$C$3,\"_\",IFERROR(VLOOKUP(B88,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,4,FALSE),H87))","v":3.3948142857142858},{"$f":"IF(A88>$C$3,\"_\",IFERROR(VLOOKUP(B88,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,3,FALSE),I87))","v":2.7004761904761917E-2},0.02,1685.8567266469622,1206.75,479.10672664696222,{"$f":"IF(A88>$C$3,\"_\",$C$2-SUM($M$11:M88))","v":307595.42769002536}]
[79,"2014-02-01",{"$f":"IF(A89>$C$3,\"_\",IFERROR(VLOOKUP(B89,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,2,FALSE),C88))","v":1.8000000000000001E-4},0.02,187.32866739676157,309.0535242983571,{"$f":"IF(A89>$C$3,\"_\",$C$8-SUM($F$11:F89))","v":111085.59507635274},{"$f":"IF(A89>$C$3,\"_\",IFERROR(VLOOKUP(B89,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,4,FALSE),H88))","v":3.4187549999999995},{"$f":"IF(A89>$C$3,\"_\",IFERROR(VLOOKUP(B89,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,3,FALSE),I88))","v":2.7100000000000006E-2},0.02,1697.0090997686452,1207.31,489.69909976864528,{"$f":"IF(A89>$C$3,\"_\",$C$2-SUM($M$11:M89))","v":307105.72859025671}]
[80,"2014-03-01",{"$f":"IF(A90>$C$3,\"_\",IFERROR(VLOOKUP(B90,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,2,FALSE),C89))","v":2.1000000000000001E-4},0.02,187.08665637442402,309.45658571002099,{"$f":"IF(A90>$C$3,\"_\",$C$8-SUM($F$11:F90))","v":110776.13849064271},{"$f":"IF(A90>$C$3,\"_\",IFERROR(VLOOKUP(B90,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,4,FALSE),H89))","v":3.449533333333334},{"$f":"IF(A90>$C$3,\"_\",IFERROR(VLOOKUP(B90,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,3,FALSE),I89))","v":2.7100000000000006E-2},0.02,1712.8424650116963,1205.3900000000001,507.45246501169618,{"$f":"IF(A90>$C$3,\"_\",$C$2-SUM($M$11:M90))","v":306598.27612524497}]
[81,"2014-04-01",{"$f":"IF(A91>$C$3,\"_\",IFERROR(VLOOKUP(B91,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,2,FALSE),C90))","v":1.7000000000000001E-4},0.02,186.19622611302196,310.13298614306086,{"$f":"IF(A91>$C$3,\"_\",$C$8-SUM($F$11:F91))","v":110466.00550449966},{"$f":"IF(A91>$C$3,\"_\",IFERROR(VLOOKUP(B91,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,4,FALSE),H90))","v":3.4329238095238099},{"$f":"IF(A91>$C$3,\"_\",IFERROR(VLOOKUP(B91,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,3,FALSE),I90))","v":2.7190476190476192E-2},0.02,1703.8603701161035,1205.71,498.15037011610343,{"$f":"IF(A91>$C$3,\"_\",$C$2-SUM($M$11:M91))","v":306100.12575512892}]
[82,"2014-05-01",{"$f":"IF(A92>$C$3,\"_\",IFERROR(VLOOKUP(B92,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,2,FALSE),C91))","v":1.6000000000000001E-4},0.02,185.58288924755939,310.69299868592111,{"$f":"IF(A92>$C$3,\"_\",$C$8-SUM($F$11:F92))","v":110155.31250581372},{"$f":"IF(A92>$C$3,\"_\",IFERROR(VLOOKUP(B92,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,4,FALSE),H91))","v":3.4241428571428569},{"$f":"IF(A92>$C$3,\"_\",IFERROR(VLOOKUP(B92,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,3,FALSE),I91))","v":2.7200000000000002E-2},0.02,1699.3195368396562,1203.99,495.32953683965616,{"$f":"IF(A92>$C$3,\"_\",$C$2-SUM($M$11:M92))","v":305604.79621828924}]
[83,"2014-06-01",{"$f":"IF(A93>$C$3,\"_\",IFERROR(VLOOKUP(B93,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,2,FALSE),C92))","v":1.2E-4},0.02,184.69374063474766,311.36958264152128,{"$f":"IF(A93>$C$3,\"_\",$C$8-SUM($F$11:F93))","v":109843.9429231722},{"$f":"IF(A93>$C$3,\"_\",IFERROR(VLOOKUP(B93,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,4,FALSE),H92))","v":3.3952600000000004},{"$f":"IF(A93>$C$3,\"_\",IFERROR(VLOOKUP(B93,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,3,FALSE),I92))","v":2.6879999999999998E-2},0.02,1684.263958986985,1193.9000000000001,490.36395898698493,{"$f":"IF(A93>$C$3,\"_\",$C$2-SUM($M$11:M93))","v":305114.43225930224}]
[84,"2014-07-01",{"$f":"IF(A94>$C$3,\"_\",IFERROR(VLOOKUP(B94,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,2,FALSE),C93))","v":1.2999999999999999E-4},0.02,184.26321425362138,311.85307038700847,{"$f":"IF(A94>$C$3,\"_\",$C$8-SUM($F$11:F94))","v":109532.0898527852},{"$f":"IF(A94>$C$3,\"_\",IFERROR(VLOOKUP(B94,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,4,FALSE),H93))","v":3.4112652173913047},{"$f":"IF(A94>$C$3,\"_\",IFERROR(VLOOKUP(B94,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,3,FALSE),I93))","v":2.6769565217391291E-2},0.02,1692.3842255759846,1189.17,503.21422557598453,{"$f":"IF(A94>$C$3,\"_\",$C$2-SUM($M$11:M94))","v":304611.21803372627}]
[85,"2014-08-01",{"$f":"IF(A95>$C$3,\"_\",IFERROR(VLOOKUP(B95,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,2,FALSE),C94))","v":2.1000000000000001E-4},0.02,184.47029466039905,312.06840623981952,{"$f":"IF(A95>$C$3,\"_\",$C$8-SUM($F$11:F95))","v":109220.02144654538},{"$f":"IF(A95>$C$3,\"_\",IFERROR(VLOOKUP(B95,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,4,FALSE),H94))","v":3.45886},{"$f":"IF(A95>$C$3,\"_\",IFERROR(VLOOKUP(B95,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,3,FALSE),I94))","v":2.6490000000000003E-2},0.02,1717.45785099573,1180.1099999999999,537.34785099573014,{"$f":"IF(A95>$C$3,\"_\",$C$2-SUM($M$11:M95))","v":304073.87018273055}]
[86,"2014-09-01",{"$f":"IF(A96>$C$3,\"_\",IFERROR(VLOOKUP(B96,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,2,FALSE),C95))","v":8.0000000000000007E-5},0.02,182.76150255388592,313.09315421581101,{"$f":"IF(A96>$C$3,\"_\",$C$8-SUM($F$11:F96))","v":108906.92829232957},{"$f":"IF(A96>$C$3,\"_\",IFERROR(VLOOKUP(B96,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,4,FALSE),H95))","v":3.4700318181818175},{"$f":"IF(A96>$C$3,\"_\",IFERROR(VLOOKUP(B96,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,3,FALSE),I95))","v":2.4481818181818184E-2},0.02,1720.6314361844725,1127.1500000000001,593.48143618447239,{"$f":"IF(A96>$C$3,\"_\",$C$2-SUM($M$11:M96))","v":303480.38874654606}]
[87,"2014-10-01",{"$f":"IF(A97>$C$3,\"_\",IFERROR(VLOOKUP(B97,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,2,FALSE),C96))","v":8.0000000000000007E-5},0.02,182.23759334249814,313.61706342719879,{"$f":"IF(A97>$C$3,\"_\",$C$8-SUM($F$11:F97))","v":108593.31122890237},{"$f":"IF(A97>$C$3,\"_\",IFERROR(VLOOKUP(B97,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,4,FALSE),H96))","v":3.4822695652173916},{"$f":"IF(A97>$C$3,\"_\",IFERROR(VLOOKUP(B97,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,3,FALSE),I96))","v":2.0726086956521735E-2},0.02,1726.6995800404316,1029.96,696.73958004043152,{"$f":"IF(A97>$C$3,\"_\",$C$2-SUM($M$11:M97))","v":302783.64916650561}]
[88,"2014-11-01",{"$f":"IF(A98>$C$3,\"_\",IFERROR(VLOOKUP(B98,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,2,FALSE),C97))","v":6.0000000000000002E-5},0.02,181.53181860431513,314.21835137613806,{"$f":"IF(A98>$C$3,\"_\",$C$8-SUM($F$11:F98))","v":108279.09287752623},{"$f":"IF(A98>$C$3,\"_\",IFERROR(VLOOKUP(B98,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,4,FALSE),H97))","v":3.5023526315789484},{"$f":"IF(A98>$C$3,\"_\",IFERROR(VLOOKUP(B98,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,3,FALSE),I97))","v":2.033684210526316E-2},0.02,1736.2919124367511,1017.78,718.51191243675112,{"$f":"IF(A98>$C$3,\"_\",$C$2-SUM($M$11:M98))","v":302065.13725406886}]
[89,"2014-12-01",{"$f":"IF(A99>$C$3,\"_\",IFERROR(VLOOKUP(B99,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,2,FALSE),C98))","v":-2.0000000000000001E-4},0.02,178.66050324791831,315.73710546989042,{"$f":"IF(A99>$C$3,\"_\",$C$8-SUM($F$11:F99))","v":107963.35577205634},{"$f":"IF(A99>$C$3,\"_\",IFERROR(VLOOKUP(B99,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,4,FALSE),H98))","v":3.5038095238095237},{"$f":"IF(A99>$C$3,\"_\",IFERROR(VLOOKUP(B99,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,3,FALSE),I98))","v":2.0600000000000004E-2},0.02,1732.2750499741126,1021.99,710.28504997411255,{"$f":"IF(A99>$C$3,\"_\",$C$2-SUM($M$11:M99))","v":301354.85220409476}]
[90,"2015-01-01",{"$f":"IF(A100>$C$3,\"_\",IFERROR(VLOOKUP(B100,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,2,FALSE),C99))","v":-4.6600000000000001E-3},0.02,138.01315646194536,333.61060068205563,{"$f":"IF(A100>$C$3,\"_\",$C$8-SUM($F$11:F100))","v":107629.74517137429},{"$f":"IF(A100>$C$3,\"_\",IFERROR(VLOOKUP(B100,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,4,FALSE),H99))","v":3.95756},{"$f":"IF(A100>$C$3,\"_\",IFERROR(VLOOKUP(B100,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,3,FALSE),I99))","v":2.0305E-2},0.02,1866.4793163228126,1012.18,854.29931632281261,{"$f":"IF(A100>$C$3,\"_\",$C$2-SUM($M$11:M100))","v":300500.55288777198}]
[91,"2015-02-01",{"$f":"IF(A101>$C$3,\"_\",IFERROR(VLOOKUP(B101,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,2,FALSE),C100))","v":-8.8900000000000003E-3},0.02,99.647205737830689,351.0622462571821,{"$f":"IF(A101>$C$3,\"_\",$C$8-SUM($F$11:F101))","v":107278.6829251171},{"$f":"IF(A101>$C$3,\"_\",IFERROR(VLOOKUP(B101,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,4,FALSE),H100))","v":3.9325250000000005},{"$f":"IF(A101>$C$3,\"_\",IFERROR(VLOOKUP(B101,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,3,FALSE),I100))","v":1.917E-2},0.02,1772.4261877066879,980.88,791.54618770668787,{"$f":"IF(A101>$C$3,\"_\",$C$2-SUM($M$11:M101))","v":299709.00670006528}]
[92,"2015-03-01",{"$f":"IF(A102>$C$3,\"_\",IFERROR(VLOOKUP(B102,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,2,FALSE),C101))","v":-8.0199999999999994E-3},0.02,107.09988512024192,347.84736117737725,{"$f":"IF(A102>$C$3,\"_\",$C$8-SUM($F$11:F102))","v":106930.83556393973},{"$f":"IF(A102>$C$3,\"_\",IFERROR(VLOOKUP(B102,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,4,FALSE),H101))","v":3.8901772727272728},{"$f":"IF(A102>$C$3,\"_\",IFERROR(VLOOKUP(B102,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,3,FALSE),I101))","v":1.6718181818181826E-2},0.02,1769.8254378368551,917.06,852.7654378368552,{"$f":"IF(A102>$C$3,\"_\",$C$2-SUM($M$11:M102))","v":298856.2412622284}]
[93,"2015-04-01",{"$f":"IF(A103>$C$3,\"_\",IFERROR(VLOOKUP(B103,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,2,FALSE),C102))","v":-8.1200000000000005E-3},0.02,105.86152720830033,348.599064858112,{"$f":"IF(A103>$C$3,\"_\",$C$8-SUM($F$11:F103))","v":106582.23649908161},{"$f":"IF(A103>$C$3,\"_\",IFERROR(VLOOKUP(B103,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,4,FALSE),H102))","v":3.8771476190476193},{"$f":"IF(A103>$C$3,\"_\",IFERROR(VLOOKUP(B103,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,3,FALSE),I102))","v":1.6500000000000008E-2},0.02,1762.0108024812621,909.02,852.99080248126211,{"$f":"IF(A103>$C$3,\"_\",$C$2-SUM($M$11:M103))","v":298003.25045974716}]
[94,"2015-05-01",{"$f":"IF(A104>$C$3,\"_\",IFERROR(VLOOKUP(B104,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,2,FALSE),C103))","v":-7.9100000000000004E-3},0.02,107.38160327282472,348.09771454100513,{"$f":"IF(A104>$C$3,\"_\",$C$8-SUM($F$11:F104))","v":106234.13878454061},{"$f":"IF(A104>$C$3,\"_\",IFERROR(VLOOKUP(B104,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,4,FALSE),H103))","v":3.9273050000000005},{"$f":"IF(A104>$C$3,\"_\",IFERROR(VLOOKUP(B104,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,3,FALSE),I103))","v":1.6699999999999996E-2},0.02,1788.8062022468434,911.39,877.41620224684345,{"$f":"IF(A104>$C$3,\"_\",$C$2-SUM($M$11:M104))","v":297125.8342575003}]
[95,"2015-06-01",{"$f":"IF(A105>$C$3,\"_\",IFERROR(VLOOKUP(B105,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,2,FALSE),C104))","v":-7.8200000000000006E-3},0.02,107.82765086630873,348.08714952091464,{"$f":"IF(A105>$C$3,\"_\",$C$8-SUM($F$11:F105))","v":105886.0516350197},{"$f":"IF(A105>$C$3,\"_\",IFERROR(VLOOKUP(B105,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,4,FALSE),H104))","v":3.9836952380952377},{"$f":"IF(A105>$C$3,\"_\",IFERROR(VLOOKUP(B105,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,3,FALSE),I104))","v":1.7047619047619048E-2},0.02,1816.2256192797224,917.32,898.90561927972237,{"$f":"IF(A105>$C$3,\"_\",$C$2-SUM($M$11:M105))","v":296226.92863822059}]
[96,"2015-07-01",{"$f":"IF(A106>$C$3,\"_\",IFERROR(VLOOKUP(B106,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,2,FALSE),C105))","v":-7.62E-3},0.02,109.23910993679532,347.6409096025759,{"$f":"IF(A106>$C$3,\"_\",$C$8-SUM($F$11:F106))","v":105538.41072541712},{"$f":"IF(A106>$C$3,\"_\",IFERROR(VLOOKUP(B106,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,4,FALSE),H105))","v":3.9617956521739131},{"$f":"IF(A106>$C$3,\"_\",IFERROR(VLOOKUP(B106,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,3,FALSE),I105))","v":1.7199999999999997E-2},0.02,1810.0652749762135,918.3,891.7652749762135,{"$f":"IF(A106>$C$3,\"_\",$C$2-SUM($M$11:M106))","v":295335.16336324438}]
[97,"2015-08-01",{"$f":"IF(A107>$C$3,\"_\",IFERROR(VLOOKUP(B107,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,2,FALSE),C106))","v":-7.2899999999999996E-3},0.02,111.78276669333765,346.68696010269343,{"$f":"IF(A107>$C$3,\"_\",$C$8-SUM($F$11:F107))","v":105191.72376531443},{"$f":"IF(A107>$C$3,\"_\",IFERROR(VLOOKUP(B107,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,4,FALSE),H106))","v":3.8909523809523807},{"$f":"IF(A107>$C$3,\"_\",IFERROR(VLOOKUP(B107,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,3,FALSE),I106))","v":1.7199999999999997E-2},0.02,1783.8838750716045,915.54,868.34387507160454,{"$f":"IF(A107>$C$3,\"_\",$C$2-SUM($M$11:M107))","v":294466.81948817277}]
[98,"2015-09-01",{"$f":"IF(A108>$C$3,\"_\",IFERROR(VLOOKUP(B108,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,2,FALSE),C107))","v":-7.2899999999999996E-3},0.02,111.41556742142888,347.05415937460231,{"$f":"IF(A108>$C$3,\"_\",$C$8-SUM($F$11:F108))","v":104844.66960593982},{"$f":"IF(A108>$C$3,\"_\",IFERROR(VLOOKUP(B108,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,4,FALSE),H107))","v":3.8633136363636371},{"$f":"IF(A108>$C$3,\"_\",IFERROR(VLOOKUP(B108,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,3,FALSE),I107))","v":1.7213636363636358E-2},0.02,1771.2123473910185,913.18,858.03234739101856,{"$f":"IF(A108>$C$3,\"_\",$C$2-SUM($M$11:M108))","v":293608.78714078176}]
[99,"2015-10-01",{"$f":"IF(A109>$C$3,\"_\",IFERROR(VLOOKUP(B109,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,2,FALSE),C108))","v":-7.28E-3},0.02,111.1353497822962,347.38225792846572,{"$f":"IF(A109>$C$3,\"_\",$C$8-SUM($F$11:F109))","v":104497.28734801136},{"$f":"IF(A109>$C$3,\"_\",IFERROR(VLOOKUP(B109,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,4,FALSE),H108))","v":3.9055409090909099},{"$f":"IF(A109>$C$3,\"_\",IFERROR(VLOOKUP(B109,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,3,FALSE),I108))","v":1.7299999999999996E-2},0.02,1790.7592744528783,912.63,878.12927445287835,{"$f":"IF(A109>$C$3,\"_\",$C$2-SUM($M$11:M109))","v":292730.6578663289}]
[100,"2015-11-01",{"$f":"IF(A110>$C$3,\"_\",IFERROR(VLOOKUP(B110,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,2,FALSE),C109))","v":-7.3200000000000001E-3},0.02,110.41880029773201,347.90799554555201,{"$f":"IF(A110>$C$3,\"_\",$C$8-SUM($F$11:F110))","v":104149.37935246581},{"$f":"IF(A110>$C$3,\"_\",IFERROR(VLOOKUP(B110,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,4,FALSE),H109))","v":3.9140000000000001},{"$f":"IF(A110>$C$3,\"_\",IFERROR(VLOOKUP(B110,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,3,FALSE),I109))","v":1.7299999999999999E-2},0.02,1793.8910789306137,909.9,883.99107893061375,{"$f":"IF(A110>$C$3,\"_\",$C$2-SUM($M$11:M110))","v":291846.66678739828}]
[101,"2015-12-01",{"$f":"IF(A111>$C$3,\"_\",IFERROR(VLOOKUP(B111,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,2,FALSE),C110))","v":-7.3200000000000001E-3},0.02,110.05117751577221,348.27561832751178,{"$f":"IF(A111>$C$3,\"_\",$C$8-SUM($F$11:F111))","v":103801.10373413831},{"$f":"IF(A111>$C$3,\"_\",IFERROR(VLOOKUP(B111,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,4,FALSE),H110))","v":3.9140000000000001},{"$f":"IF(A111>$C$3,\"_\",IFERROR(VLOOKUP(B111,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,3,FALSE),I110))","v":1.7299999999999999E-2},0.02,1793.8910789306137,907.16,886.73107893061376,{"$f":"IF(A111>$C$3,\"_\",$C$2-SUM($M$11:M111))","v":290959.93570846762}]
[102,"2016-01-01",{"$f":"IF(A112>$C$3,\"_\",IFERROR(VLOOKUP(B112,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,2,FALSE),C111))","v":-7.3200000000000001E-3},0.02,109.68316627907281,348.64362956421127,{"$f":"IF(A112>$C$3,\"_\",$C$8-SUM($F$11:F112))","v":103452.46010457409},{"$f":"IF(A112>$C$3,\"_\",IFERROR(VLOOKUP(B112,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,4,FALSE),H111))","v":3.9140000000000001},{"$f":"IF(A112>$C$3,\"_\",IFERROR(VLOOKUP(B112,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,3,FALSE),I111))","v":1.7299999999999999E-2},0.02,0,904.4,-904.4,{"$f":"IF(A112>$C$3,\"_\",$C$2-SUM($M$11:M112))","v":291864.33570846764}]
[103,"2016-02-01",{"$f":"IF(A113>$C$3,\"_\",IFERROR(VLOOKUP(B113,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,2,FALSE),C112))","v":-7.3200000000000001E-3},0.02,109.31476617716662,349.01202966611743,{"$f":"IF(A113>$C$3,\"_\",$C$8-SUM($F$11:F113))","v":103103.44807490797},{"$f":"IF(A113>$C$3,\"_\",IFERROR(VLOOKUP(B113,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,4,FALSE),H112))","v":3.9140000000000001},{"$f":"IF(A113>$C$3,\"_\",IFERROR(VLOOKUP(B113,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,3,FALSE),I112))","v":1.7299999999999999E-2},0.02,0,907.21,-907.21,{"$f":"IF(A113>$C$3,\"_\",$C$2-SUM($M$11:M113))","v":292771.54570846766}]
[104,"2016-03-01",{"$f":"IF(A114>$C$3,\"_\",IFERROR(VLOOKUP(B114,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,2,FALSE),C113))","v":-7.3200000000000001E-3},0.02,108.94597679915276,349.38081904413139,{"$f":"IF(A114>$C$3,\"_\",$C$8-SUM($F$11:F114))","v":102754.06725586383},{"$f":"IF(A114>$C$3,\"_\",IFERROR(VLOOKUP(B114,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,4,FALSE),H113))","v":3.9140000000000001},{"$f":"IF(A114>$C$3,\"_\",IFERROR(VLOOKUP(B114,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,3,FALSE),I113))","v":1.7299999999999999E-2},0.02,0,910.03,-910.03,{"$f":"IF(A114>$C$3,\"_\",$C$2-SUM($M$11:M114))","v":293681.57570846763}]
[105,"2016-04-01",{"$f":"IF(A115>$C$3,\"_\",IFERROR(VLOOKUP(B115,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,2,FALSE),C114))","v":-7.3200000000000001E-3},0.02,108.57679773369613,349.74999810958792,{"$f":"IF(A115>$C$3,\"_\",$C$8-SUM($F$11:F115))","v":102404.31725775424},{"$f":"IF(A115>$C$3,\"_\",IFERROR(VLOOKUP(B115,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,4,FALSE),H114))","v":3.9140000000000001},{"$f":"IF(A115>$C$3,\"_\",IFERROR(VLOOKUP(B115,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,3,FALSE),I114))","v":1.7299999999999999E-2},0.02,0,912.86,-912.86,{"$f":"IF(A115>$C$3,\"_\",$C$2-SUM($M$11:M115))","v":294594.43570846762}]
[106,"2016-05-01",{"$f":"IF(A116>$C$3,\"_\",IFERROR(VLOOKUP(B116,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,2,FALSE),C115))","v":-7.3200000000000001E-3},0.02,108.20722856902698,350.11956727425712,{"$f":"IF(A116>$C$3,\"_\",$C$8-SUM($F$11:F116))","v":102054.19769048},{"$f":"IF(A116>$C$3,\"_\",IFERROR(VLOOKUP(B116,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,4,FALSE),H115))","v":3.9140000000000001},{"$f":"IF(A116>$C$3,\"_\",IFERROR(VLOOKUP(B116,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,3,FALSE),I115))","v":1.7299999999999999E-2},0.02,0,915.7,-915.7,{"$f":"IF(A116>$C$3,\"_\",$C$2-SUM($M$11:M116))","v":295510.13570846763}]
[107,"2016-06-01",{"$f":"IF(A117>$C$3,\"_\",IFERROR(VLOOKUP(B117,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,2,FALSE),C116))","v":-7.3200000000000001E-3},0.02,107.83726889294053,350.48952695034353,{"$f":"IF(A117>$C$3,\"_\",$C$8-SUM($F$11:F117))","v":101703.70816352965},{"$f":"IF(A117>$C$3,\"_\",IFERROR(VLOOKUP(B117,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,4,FALSE),H116))","v":3.9140000000000001},{"$f":"IF(A117>$C$3,\"_\",IFERROR(VLOOKUP(B117,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,3,FALSE),I116))","v":1.7299999999999999E-2},0.02,0,918.54,-918.54,{"$f":"IF(A117>$C$3,\"_\",$C$2-SUM($M$11:M117))","v":296428.67570846766}]
[108,"2016-07-01",{"$f":"IF(A118>$C$3,\"_\",IFERROR(VLOOKUP(B118,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,2,FALSE),C117))","v":-7.3200000000000001E-3},0.02,107.46691829279634,350.85987755048774,{"$f":"IF(A118>$C$3,\"_\",$C$8-SUM($F$11:F118))","v":101352.84828597915},{"$f":"IF(A118>$C$3,\"_\",IFERROR(VLOOKUP(B118,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,4,FALSE),H117))","v":3.9140000000000001},{"$f":"IF(A118>$C$3,\"_\",IFERROR(VLOOKUP(B118,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,3,FALSE),I117))","v":1.7299999999999999E-2},0.02,0,921.4,-921.4,{"$f":"IF(A118>$C$3,\"_\",$C$2-SUM($M$11:M118))","v":297350.07570846763}]
[109,"2016-08-01",{"$f":"IF(A119>$C$3,\"_\",IFERROR(VLOOKUP(B119,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,2,FALSE),C118))","v":-7.3200000000000001E-3},0.02,107.09617635551798,351.23061948776603,{"$f":"IF(A119>$C$3,\"_\",$C$8-SUM($F$11:F119))","v":101001.61766649139},{"$f":"IF(A119>$C$3,\"_\",IFERROR(VLOOKUP(B119,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,4,FALSE),H118))","v":3.9140000000000001},{"$f":"IF(A119>$C$3,\"_\",IFERROR(VLOOKUP(B119,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,3,FALSE),I118))","v":1.7299999999999999E-2},0.02,0,924.26,-924.26,{"$f":"IF(A119>$C$3,\"_\",$C$2-SUM($M$11:M119))","v":298274.33570846764}]
[110,"2016-09-01",{"$f":"IF(A120>$C$3,\"_\",IFERROR(VLOOKUP(B120,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,2,FALSE),C119))","v":-7.3200000000000001E-3},0.02,106.72504266759258,351.60175317569156,{"$f":"IF(A120>$C$3,\"_\",$C$8-SUM($F$11:F120))","v":100650.0159133157},{"$f":"IF(A120>$C$3,\"_\",IFERROR(VLOOKUP(B120,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,4,FALSE),H119))","v":3.9140000000000001},{"$f":"IF(A120>$C$3,\"_\",IFERROR(VLOOKUP(B120,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,3,FALSE),I119))","v":1.7299999999999999E-2},0.02,0,927.14,-927.14,{"$f":"IF(A120>$C$3,\"_\",$C$2-SUM($M$11:M120))","v":299201.47570846765}]
[111,"2016-10-01",{"$f":"IF(A121>$C$3,\"_\",IFERROR(VLOOKUP(B121,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,2,FALSE),C120))","v":-7.3200000000000001E-3},0.02,106.35351681507026,351.97327902821388,{"$f":"IF(A121>$C$3,\"_\",$C$8-SUM($F$11:F121))","v":100298.04263428749},{"$f":"IF(A121>$C$3,\"_\",IFERROR(VLOOKUP(B121,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,4,FALSE),H120))","v":3.9140000000000001},{"$f":"IF(A121>$C$3,\"_\",IFERROR(VLOOKUP(B121,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,3,FALSE),I120))","v":1.7299999999999999E-2},0.02,0,930.02,-930.02,{"$f":"IF(A121>$C$3,\"_\",$C$2-SUM($M$11:M121))","v":300131.49570846761}]
[112,"2016-11-01",{"$f":"IF(A122>$C$3,\"_\",IFERROR(VLOOKUP(B122,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,2,FALSE),C121))","v":-7.3200000000000001E-3},0.02,105.98159838356378,352.34519745972034,{"$f":"IF(A122>$C$3,\"_\",$C$8-SUM($F$11:F122))","v":99945.697436827773},{"$f":"IF(A122>$C$3,\"_\",IFERROR(VLOOKUP(B122,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,4,FALSE),H121))","v":3.9140000000000001},{"$f":"IF(A122>$C$3,\"_\",IFERROR(VLOOKUP(B122,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,3,FALSE),I121))","v":1.7299999999999999E-2},0.02,0,932.91,-932.91,{"$f":"IF(A122>$C$3,\"_\",$C$2-SUM($M$11:M122))","v":301064.40570846765}]
[113,"2016-12-01",{"$f":"IF(A123>$C$3,\"_\",IFERROR(VLOOKUP(B123,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,2,FALSE),C122))","v":-7.3200000000000001E-3},0.02,105.60928695824802,352.71750888503618,{"$f":"IF(A123>$C$3,\"_\",$C$8-SUM($F$11:F123))","v":99592.979927942739},{"$f":"IF(A123>$C$3,\"_\",IFERROR(VLOOKUP(B123,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,4,FALSE),H122))","v":3.9140000000000001},{"$f":"IF(A123>$C$3,\"_\",IFERROR(VLOOKUP(B123,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,3,FALSE),I122))","v":1.7299999999999999E-2},0.02,0,935.81,-935.81,{"$f":"IF(A123>$C$3,\"_\",$C$2-SUM($M$11:M123))","v":302000.21570846764}]
[114,"2017-01-01",{"$f":"IF(A124>$C$3,\"_\",IFERROR(VLOOKUP(B124,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,2,FALSE),C123))","v":-7.3200000000000001E-3},0.02,105.23658212385949,353.09021371942464,{"$f":"IF(A124>$C$3,\"_\",$C$8-SUM($F$11:F124))","v":99239.889714223304},{"$f":"IF(A124>$C$3,\"_\",IFERROR(VLOOKUP(B124,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,4,FALSE),H123))","v":3.9140000000000001},{"$f":"IF(A124>$C$3,\"_\",IFERROR(VLOOKUP(B124,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,3,FALSE),I123))","v":1.7299999999999999E-2},0.02,0,938.72,-938.72,{"$f":"IF(A124>$C$3,\"_\",$C$2-SUM($M$11:M124))","v":302938.93570846762}]
[115,"2017-02-01",{"$f":"IF(A125>$C$3,\"_\",IFERROR(VLOOKUP(B125,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,2,FALSE),C124))","v":-7.3200000000000001E-3},0.02,104.86348346469596,353.46331237858811,{"$f":"IF(A125>$C$3,\"_\",$C$8-SUM($F$11:F125))","v":98886.426401844714},{"$f":"IF(A125>$C$3,\"_\",IFERROR(VLOOKUP(B125,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,4,FALSE),H124))","v":3.9140000000000001},{"$f":"IF(A125>$C$3,\"_\",IFERROR(VLOOKUP(B125,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,3,FALSE),I124))","v":1.7299999999999999E-2},0.02,0,941.64,-941.64,{"$f":"IF(A125>$C$3,\"_\",$C$2-SUM($M$11:M125))","v":303880.57570846763}]
[116,"2017-03-01",{"$f":"IF(A126>$C$3,\"_\",IFERROR(VLOOKUP(B126,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,2,FALSE),C125))","v":-7.3200000000000001E-3},0.02,104.48999056461592,353.83680527866812,{"$f":"IF(A126>$C$3,\"_\",$C$8-SUM($F$11:F126))","v":98532.589596566046},{"$f":"IF(A126>$C$3,\"_\",IFERROR(VLOOKUP(B126,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,4,FALSE),H125))","v":3.9140000000000001},{"$f":"IF(A126>$C$3,\"_\",IFERROR(VLOOKUP(B126,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,3,FALSE),I125))","v":1.7299999999999999E-2},0.02,0,944.56,-944.56,{"$f":"IF(A126>$C$3,\"_\",$C$2-SUM($M$11:M126))","v":304825.13570846763}]
[117,"2017-04-01",{"$f":"IF(A127>$C$3,\"_\",IFERROR(VLOOKUP(B127,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,2,FALSE),C126))","v":-7.3200000000000001E-3},0.02,104.11610300703812,354.21069283624593,{"$f":"IF(A127>$C$3,\"_\",$C$8-SUM($F$11:F127))","v":98178.378903729812},{"$f":"IF(A127>$C$3,\"_\",IFERROR(VLOOKUP(B127,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,4,FALSE),H126))","v":3.9140000000000001},{"$f":"IF(A127>$C$3,\"_\",IFERROR(VLOOKUP(B127,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,3,FALSE),I126))","v":1.7299999999999999E-2},0.02,0,947.5,-947.5,{"$f":"IF(A127>$C$3,\"_\",$C$2-SUM($M$11:M127))","v":305772.63570846763}]
[118,"2017-05-01",{"$f":"IF(A128>$C$3,\"_\",IFERROR(VLOOKUP(B128,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,2,FALSE),C127))","v":-7.3200000000000001E-3},0.02,103.74182037494117,354.58497546834292,{"$f":"IF(A128>$C$3,\"_\",$C$8-SUM($F$11:F128))","v":97823.793928261468},{"$f":"IF(A128>$C$3,\"_\",IFERROR(VLOOKUP(B128,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,4,FALSE),H127))","v":3.9140000000000001},{"$f":"IF(A128>$C$3,\"_\",IFERROR(VLOOKUP(B128,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,3,FALSE),I127))","v":1.7299999999999999E-2},0.02,0,950.44,-950.44,{"$f":"IF(A128>$C$3,\"_\",$C$2-SUM($M$11:M128))","v":306723.07570846763}]
[119,"2017-06-01",{"$f":"IF(A129>$C$3,\"_\",IFERROR(VLOOKUP(B129,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,2,FALSE),C128))","v":-7.3200000000000001E-3},0.02,103.36714225086295,354.95965359242109,{"$f":"IF(A129>$C$3,\"_\",$C$8-SUM($F$11:F129))","v":97468.834274669032},{"$f":"IF(A129>$C$3,\"_\",IFERROR(VLOOKUP(B129,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,4,FALSE),H128))","v":3.9140000000000001},{"$f":"IF(A129>$C$3,\"_\",IFERROR(VLOOKUP(B129,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,3,FALSE),I128))","v":1.7299999999999999E-2},0.02,0,953.4,-953.4,{"$f":"IF(A129>$C$3,\"_\",$C$2-SUM($M$11:M129))","v":307676.47570846765}]
[120,"2017-07-01",{"$f":"IF(A130>$C$3,\"_\",IFERROR(VLOOKUP(B130,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,2,FALSE),C129))","v":-7.3200000000000001E-3},0.02,102.99206821690028,355.33472762638377,{"$f":"IF(A130>$C$3,\"_\",$C$8-SUM($F$11:F130))","v":97113.499547042651},{"$f":"IF(A130>$C$3,\"_\",IFERROR(VLOOKUP(B130,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,4,FALSE),H129))","v":3.9140000000000001},{"$f":"IF(A130>$C$3,\"_\",IFERROR(VLOOKUP(B130,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,3,FALSE),I129))","v":1.7299999999999999E-2},0.02,0,956.36,-956.36,{"$f":"IF(A130>$C$3,\"_\",$C$2-SUM($M$11:M130))","v":308632.83570846764}]
[121,"2017-08-01",{"$f":"IF(A131>$C$3,\"_\",IFERROR(VLOOKUP(B131,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,2,FALSE),C130))","v":-7.3200000000000001E-3},0.02,102.6165978547084,355.71019798857566,{"$f":"IF(A131>$C$3,\"_\",$C$8-SUM($F$11:F131))","v":96757.789349054074},{"$f":"IF(A131>$C$3,\"_\",IFERROR(VLOOKUP(B131,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,4,FALSE),H130))","v":3.9140000000000001},{"$f":"IF(A131>$C$3,\"_\",IFERROR(VLOOKUP(B131,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,3,FALSE),I130))","v":1.7299999999999999E-2},0.02,0,959.33,-959.33,{"$f":"IF(A131>$C$3,\"_\",$C$2-SUM($M$11:M131))","v":309592.16570846766}]
[122,"2017-09-01",{"$f":"IF(A132>$C$3,\"_\",IFERROR(VLOOKUP(B132,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,2,FALSE),C131))","v":-7.3200000000000001E-3},0.02,102.24073074550047,356.08606509778355,{"$f":"IF(A132>$C$3,\"_\",$C$8-SUM($F$11:F132))","v":96401.703283956303},{"$f":"IF(A132>$C$3,\"_\",IFERROR(VLOOKUP(B132,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,4,FALSE),H131))","v":3.9140000000000001},{"$f":"IF(A132>$C$3,\"_\",IFERROR(VLOOKUP(B132,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,3,FALSE),I131))","v":1.7299999999999999E-2},0.02,0,962.32,-962.32,{"$f":"IF(A132>$C$3,\"_\",$C$2-SUM($M$11:M132))","v":310554.48570846766}]
[123,"2017-10-01",{"$f":"IF(A133>$C$3,\"_\",IFERROR(VLOOKUP(B133,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,2,FALSE),C132))","v":-7.3200000000000001E-3},0.02,101.86446647004716,356.46232937323691,{"$f":"IF(A133>$C$3,\"_\",$C$8-SUM($F$11:F133))","v":96045.24095458306},{"$f":"IF(A133>$C$3,\"_\",IFERROR(VLOOKUP(B133,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,4,FALSE),H132))","v":3.9140000000000001},{"$f":"IF(A133>$C$3,\"_\",IFERROR(VLOOKUP(B133,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,3,FALSE),I132))","v":1.7299999999999999E-2},0.02,0,965.31,-965.31,{"$f":"IF(A133>$C$3,\"_\",$C$2-SUM($M$11:M133))","v":311519.79570846766}]
[124,"2017-11-01",{"$f":"IF(A134>$C$3,\"_\",IFERROR(VLOOKUP(B134,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,2,FALSE),C133))","v":-7.3200000000000001E-3},0.02,101.4878046086761,356.83899123460799,{"$f":"IF(A134>$C$3,\"_\",$C$8-SUM($F$11:F134))","v":95688.401963348442},{"$f":"IF(A134>$C$3,\"_\",IFERROR(VLOOKUP(B134,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,4,FALSE),H133))","v":3.9140000000000001},{"$f":"IF(A134>$C$3,\"_\",IFERROR(VLOOKUP(B134,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,3,FALSE),I133))","v":1.7299999999999999E-2},0.02,0,968.31,-968.31,{"$f":"IF(A134>$C$3,\"_\",$C$2-SUM($M$11:M134))","v":312488.10570846766}]
[125,"2017-12-01",{"$f":"IF(A135>$C$3,\"_\",IFERROR(VLOOKUP(B135,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,2,FALSE),C134))","v":-7.3200000000000001E-3},0.02,101.11074474127152,357.21605110201256,{"$f":"IF(A135>$C$3,\"_\",$C$8-SUM($F$11:F135))","v":95331.185912246438},{"$f":"IF(A135>$C$3,\"_\",IFERROR(VLOOKUP(B135,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,4,FALSE),H134))","v":3.9140000000000001},{"$f":"IF(A135>$C$3,\"_\",IFERROR(VLOOKUP(B135,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,3,FALSE),I134))","v":1.7299999999999999E-2},0.02,0,971.32,-971.32,{"$f":"IF(A135>$C$3,\"_\",$C$2-SUM($M$11:M135))","v":313459.42570846766}]
[126,"2018-01-01",{"$f":"IF(A136>$C$3,\"_\",IFERROR(VLOOKUP(B136,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,2,FALSE),C135))","v":-7.3200000000000001E-3},0.02,100.73328644727374,357.59350939601035,{"$f":"IF(A136>$C$3,\"_\",$C$8-SUM($F$11:F136))","v":94973.592402850423},{"$f":"IF(A136>$C$3,\"_\",IFERROR(VLOOKUP(B136,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,4,FALSE),H135))","v":3.9140000000000001},{"$f":"IF(A136>$C$3,\"_\",IFERROR(VLOOKUP(B136,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,3,FALSE),I135))","v":1.7299999999999999E-2},0.02,0,974.34,-974.34,{"$f":"IF(A136>$C$3,\"_\",$C$2-SUM($M$11:M136))","v":314433.76570846763}]
[127,"2018-02-01",{"$f":"IF(A137>$C$3,\"_\",IFERROR(VLOOKUP(B137,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,2,FALSE),C136))","v":-7.3200000000000001E-3},0.02,100.35542930567861,357.97136653760543,{"$f":"IF(A137>$C$3,\"_\",$C$8-SUM($F$11:F137))","v":94615.621036312834},{"$f":"IF(A137>$C$3,\"_\",IFERROR(VLOOKUP(B137,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,4,FALSE),H136))","v":3.9140000000000001},{"$f":"IF(A137>$C$3,\"_\",IFERROR(VLOOKUP(B137,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,3,FALSE),I136))","v":1.7299999999999999E-2},0.02,0,977.36,-977.36,{"$f":"IF(A137>$C$3,\"_\",$C$2-SUM($M$11:M137))","v":315411.12570846762}]
[128,"2018-03-01",{"$f":"IF(A138>$C$3,\"_\",IFERROR(VLOOKUP(B138,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,2,FALSE),C137))","v":-7.3200000000000001E-3},0.02,99.977172895037228,358.34962294824686,{"$f":"IF(A138>$C$3,\"_\",$C$8-SUM($F$11:F138))","v":94257.271413364579},{"$f":"IF(A138>$C$3,\"_\",IFERROR(VLOOKUP(B138,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,4,FALSE),H137))","v":3.9140000000000001},{"$f":"IF(A138>$C$3,\"_\",IFERROR(VLOOKUP(B138,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,3,FALSE),I137))","v":1.7299999999999999E-2},0.02,0,980.4,-980.4,{"$f":"IF(A138>$C$3,\"_\",$C$2-SUM($M$11:M138))","v":316391.52570846764}]
[129,"2018-04-01",{"$f":"IF(A139>$C$3,\"_\",IFERROR(VLOOKUP(B139,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,2,FALSE),C138))","v":-7.3200000000000001E-3},0.02,99.598516793455246,358.72827904982887,{"$f":"IF(A139>$C$3,\"_\",$C$8-SUM($F$11:F139))","v":93898.54313431475},{"$f":"IF(A139>$C$3,\"_\",IFERROR(VLOOKUP(B139,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,4,FALSE),H138))","v":3.9140000000000001},{"$f":"IF(A139>$C$3,\"_\",IFERROR(VLOOKUP(B139,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,3,FALSE),I138))","v":1.7299999999999999E-2},0.02,{"$f":"IF(A139>$C$3,\"_\",IF(B139>$F$4,0,H139*(E139+F139)))","v":0},983.45,-983.45,{"$f":"IF(A139>$C$3,\"_\",$C$2-SUM($M$11:M139))","v":317374.97570846765}]
[130,{"$f":"IF(A140>$C$3,\"_\",DATE(YEAR(B139),MONTH(B139)+1,1))","v":"2018-05-01"},{"$f":"IF(A140>$C$3,\"_\",IFERROR(VLOOKUP(B140,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,2,FALSE),C139))","v":-7.3200000000000001E-3},{"$f":"IF(A140>$C$3,\"_\",D139)","v":0.02},{"$f":"IF(A140>$C$3,\"_\",IPMT((C140+D140)/12,1,$C$3-A139,-G139))","v":99.219460578592589},{"$f":"IF(A140>$C$3,\"_\",PPMT((C140+D140)/12,1,$C$3-A139,-G139))","v":359.10733526469159},{"$f":"IF(A140>$C$3,\"_\",$C$8-SUM($F$11:F140))","v":93539.435799050058},{"$f":"IF(A140>$C$3,\"_\",IFERROR(VLOOKUP(B140,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,4,FALSE),H139))","v":3.9140000000000001},{"$f":"IF(A140>$C$3,\"_\",IFERROR(VLOOKUP(B140,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,3,FALSE),I139))","v":1.7299999999999999E-2},{"$f":"IF(A140>$C$3,\"_\",J139)","v":0.02},0,{"$f":"IF(A140>$C$3,\"_\",IF(N139<0,0,ROUND(N139*(I140+J140)/12,2)))","v":986.51},{"$f":"IFERROR(K140-L140,\"_\")","v":-986.51},{"$f":"IF(A140>$C$3,\"_\",$C$2-SUM($M$11:M140))","v":318361.48570846766}]
[{"$f":"A140+1","v":131},"2018-06-01",{"$f":"IF(A141>$C$3,\"_\",IFERROR(VLOOKUP(B141,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,2,FALSE),C140))","v":-7.3200000000000001E-3},0.02,98.840003827662898,359.48679201562123,{"$f":"IF(A141>$C$3,\"_\",$C$8-SUM($F$11:F141))","v":93179.949007034433},{"$f":"IF(A141>$C$3,\"_\",IFERROR(VLOOKUP(B141,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,4,FALSE),H140))","v":3.9140000000000001},{"$f":"IF(A141>$C$3,\"_\",IFERROR(VLOOKUP(B141,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,3,FALSE),I140))","v":1.7299999999999999E-2},0.02,0,989.57,-989.57,{"$f":"IF(A141>$C$3,\"_\",$C$2-SUM($M$11:M141))","v":319351.05570846761}]
[132,"2018-07-01",{"$f":"IF(A142>$C$3,\"_\",IFERROR(VLOOKUP(B142,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,2,FALSE),C141))","v":-7.3200000000000001E-3},0.02,98.460146117433055,359.866649725851,{"$f":"IF(A142>$C$3,\"_\",$C$8-SUM($F$11:F142))","v":92820.08235730858},{"$f":"IF(A142>$C$3,\"_\",IFERROR(VLOOKUP(B142,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,4,FALSE),H141))","v":3.9140000000000001},{"$f":"IF(A142>$C$3,\"_\",IFERROR(VLOOKUP(B142,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,3,FALSE),I141))","v":1.7299999999999999E-2},0.02,0,992.65,-992.65,{"$f":"IF(A142>$C$3,\"_\",$C$2-SUM($M$11:M142))","v":320343.70570846763}]
[133,"2018-08-01",{"$f":"IF(A143>$C$3,\"_\",IFERROR(VLOOKUP(B143,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,2,FALSE),C142))","v":-7.3200000000000001E-3},0.02,98.079887024222728,360.24690881906133,{"$f":"IF(A143>$C$3,\"_\",$C$8-SUM($F$11:F143))","v":92459.835448489524},{"$f":"IF(A143>$C$3,\"_\",IFERROR(VLOOKUP(B143,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,4,FALSE),H142))","v":3.9140000000000001},{"$f":"IF(A143>$C$3,\"_\",IFERROR(VLOOKUP(B143,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,3,FALSE),I142))","v":1.7299999999999999E-2},0.02,0,995.74,-995.74,{"$f":"IF(A143>$C$3,\"_\",$C$2-SUM($M$11:M143))","v":321339.44570846763}]
[134,"2018-09-01",{"$f":"IF(A144>$C$3,\"_\",IFERROR(VLOOKUP(B144,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,2,FALSE),C143))","v":-7.3200000000000001E-3},0.02,97.699226123903927,360.62756971938018,{"$f":"IF(A144>$C$3,\"_\",$C$8-SUM($F$11:F144))","v":92099.207878770132},{"$f":"IF(A144>$C$3,\"_\",IFERROR(VLOOKUP(B144,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,4,FALSE),H143))","v":3.9140000000000001},{"$f":"IF(A144>$C$3,\"_\",IFERROR(VLOOKUP(B144,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,3,FALSE),I143))","v":1.7299999999999999E-2},0.02,0,998.83,-998.83,{"$f":"IF(A144>$C$3,\"_\",$C$2-SUM($M$11:M144))","v":322338.27570846764}]
[135,"2018-10-01",{"$f":"IF(A145>$C$3,\"_\",IFERROR(VLOOKUP(B145,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,2,FALSE),C144))","v":-7.3200000000000001E-3},0.02,97.318162991900437,361.00863285138354,{"$f":"IF(A145>$C$3,\"_\",$C$8-SUM($F$11:F145))","v":91738.199245918746},{"$f":"IF(A145>$C$3,\"_\",IFERROR(VLOOKUP(B145,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,4,FALSE),H144))","v":3.9140000000000001},{"$f":"IF(A145>$C$3,\"_\",IFERROR(VLOOKUP(B145,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,3,FALSE),I144))","v":1.7299999999999999E-2},0.02,0,1001.93,-1001.93,{"$f":"IF(A145>$C$3,\"_\",$C$2-SUM($M$11:M145))","v":323340.20570846763}]
[136,"2018-11-01",{"$f":"IF(A146>$C$3,\"_\",IFERROR(VLOOKUP(B146,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,2,FALSE),C145))","v":-7.3200000000000001E-3},0.02,96.936697203187478,361.39009864009654,{"$f":"IF(A146>$C$3,\"_\",$C$8-SUM($F$11:F146))","v":91376.809147278662},{"$f":"IF(A146>$C$3,\"_\",IFERROR(VLOOKUP(B146,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,4,FALSE),H145))","v":3.9140000000000001},{"$f":"IF(A146>$C$3,\"_\",IFERROR(VLOOKUP(B146,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,3,FALSE),I145))","v":1.7299999999999999E-2},0.02,0,1005.05,-1005.05,{"$f":"IF(A146>$C$3,\"_\",$C$2-SUM($M$11:M146))","v":324345.25570846762}]
[137,"2018-12-01",{"$f":"IF(A147>$C$3,\"_\",IFERROR(VLOOKUP(B147,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,2,FALSE),C146))","v":-7.3200000000000001E-3},0.02,96.554828332291123,361.77196751099302,{"$f":"IF(A147>$C$3,\"_\",$C$8-SUM($F$11:F147))","v":91015.037179767663},{"$f":"IF(A147>$C$3,\"_\",IFERROR(VLOOKUP(B147,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,4,FALSE),H146))","v":3.9140000000000001},{"$f":"IF(A147>$C$3,\"_\",IFERROR(VLOOKUP(B147,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,3,FALSE),I146))","v":1.7299999999999999E-2},0.02,0,1008.17,-1008.17,{"$f":"IF(A147>$C$3,\"_\",$C$2-SUM($M$11:M147))","v":325353.42570846766}]
[138,"2019-01-01",{"$f":"IF(A148>$C$3,\"_\",IFERROR(VLOOKUP(B148,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,2,FALSE),C147))","v":-7.3200000000000001E-3},0.02,96.172555953287826,362.15423988999623,{"$f":"IF(A148>$C$3,\"_\",$C$8-SUM($F$11:F148))","v":90652.882939877658},{"$f":"IF(A148>$C$3,\"_\",IFERROR(VLOOKUP(B148,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,4,FALSE),H147))","v":3.9140000000000001},{"$f":"IF(A148>$C$3,\"_\",IFERROR(VLOOKUP(B148,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,3,FALSE),I147))","v":1.7299999999999999E-2},0.02,0,1011.31,-1011.31,{"$f":"IF(A148>$C$3,\"_\",$C$2-SUM($M$11:M148))","v":326364.73570846766}]
[139,"2019-02-01",{"$f":"IF(A149>$C$3,\"_\",IFERROR(VLOOKUP(B149,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,2,FALSE),C148))","v":-7.3200000000000001E-3},0.02,95.789879639804056,362.53691620347996,{"$f":"IF(A149>$C$3,\"_\",$C$8-SUM($F$11:F149))","v":90290.346023674181},{"$f":"IF(A149>$C$3,\"_\",IFERROR(VLOOKUP(B149,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,4,FALSE),H148))","v":3.9140000000000001},{"$f":"IF(A149>$C$3,\"_\",IFERROR(VLOOKUP(B149,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,3,FALSE),I148))","v":1.7299999999999999E-2},0.02,0,1014.45,-1014.45,{"$f":"IF(A149>$C$3,\"_\",$C$2-SUM($M$11:M149))","v":327379.18570846762}]
[140,"2019-03-01",{"$f":"IF(A150>$C$3,\"_\",IFERROR(VLOOKUP(B150,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,2,FALSE),C149))","v":-7.3200000000000001E-3},0.02,95.406798965015724,362.91999687826831,{"$f":"IF(A150>$C$3,\"_\",$C$8-SUM($F$11:F150))","v":89927.426026795918},{"$f":"IF(A150>$C$3,\"_\",IFERROR(VLOOKUP(B150,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,4,FALSE),H149))","v":3.9140000000000001},{"$f":"IF(A150>$C$3,\"_\",IFERROR(VLOOKUP(B150,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,3,FALSE),I149))","v":1.7299999999999999E-2},0.02,0,1017.6,-1017.6,{"$f":"IF(A150>$C$3,\"_\",$C$2-SUM($M$11:M150))","v":328396.78570846765}]
[141,"2019-04-01",{"$f":"IF(A151>$C$3,\"_\",IFERROR(VLOOKUP(B151,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,2,FALSE),C150))","v":-7.3200000000000001E-3},0.02,95.023313501647692,363.30348234163642,{"$f":"IF(A151>$C$3,\"_\",$C$8-SUM($F$11:F151))","v":89564.12254445428},{"$f":"IF(A151>$C$3,\"_\",IFERROR(VLOOKUP(B151,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,4,FALSE),H150))","v":3.9140000000000001},{"$f":"IF(A151>$C$3,\"_\",IFERROR(VLOOKUP(B151,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,3,FALSE),I150))","v":1.7299999999999999E-2},0.02,0,1020.77,-1020.77,{"$f":"IF(A151>$C$3,\"_\",$C$2-SUM($M$11:M151))","v":329417.55570846767}]
[142,"2019-05-01",{"$f":"IF(A152>$C$3,\"_\",IFERROR(VLOOKUP(B152,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,2,FALSE),C151))","v":-7.3200000000000001E-3},0.02,94.639422821973355,363.68737302131069,{"$f":"IF(A152>$C$3,\"_\",$C$8-SUM($F$11:F152))","v":89200.435171432968},{"$f":"IF(A152>$C$3,\"_\",IFERROR(VLOOKUP(B152,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,4,FALSE),H151))","v":3.9140000000000001},{"$f":"IF(A152>$C$3,\"_\",IFERROR(VLOOKUP(B152,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,3,FALSE),I151))","v":1.7299999999999999E-2},0.02,0,1023.94,-1023.94,{"$f":"IF(A152>$C$3,\"_\",$C$2-SUM($M$11:M152))","v":330441.49570846767}]
[143,"2019-06-01",{"$f":"IF(A153>$C$3,\"_\",IFERROR(VLOOKUP(B153,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,2,FALSE),C152))","v":-7.3200000000000001E-3},0.02,94.255126497814175,364.07166934546984,{"$f":"IF(A153>$C$3,\"_\",$C$8-SUM($F$11:F153))","v":88836.363502087508},{"$f":"IF(A153>$C$3,\"_\",IFERROR(VLOOKUP(B153,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,4,FALSE),H152))","v":3.9140000000000001},{"$f":"IF(A153>$C$3,\"_\",IFERROR(VLOOKUP(B153,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,3,FALSE),I152))","v":1.7299999999999999E-2},0.02,0,1027.1199999999999,-1027.1199999999999,{"$f":"IF(A153>$C$3,\"_\",$C$2-SUM($M$11:M153))","v":331468.61570846767}]
[144,"2019-07-01",{"$f":"IF(A154>$C$3,\"_\",IFERROR(VLOOKUP(B154,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,2,FALSE),C153))","v":-7.3200000000000001E-3},0.02,93.87042410053914,364.45637174274498,{"$f":"IF(A154>$C$3,\"_\",$C$8-SUM($F$11:F154))","v":88471.907130344756},{"$f":"IF(A154>$C$3,\"_\",IFERROR(VLOOKUP(B154,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,4,FALSE),H153))","v":3.9140000000000001},{"$f":"IF(A154>$C$3,\"_\",IFERROR(VLOOKUP(B154,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,3,FALSE),I153))","v":1.7299999999999999E-2},0.02,0,1030.31,-1030.31,{"$f":"IF(A154>$C$3,\"_\",$C$2-SUM($M$11:M154))","v":332498.92570846766}]
[145,"2019-08-01",{"$f":"IF(A155>$C$3,\"_\",IFERROR(VLOOKUP(B155,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,2,FALSE),C154))","v":-7.3200000000000001E-3},0.02,93.485315201064296,364.84148064221972,{"$f":"IF(A155>$C$3,\"_\",$C$8-SUM($F$11:F155))","v":88107.065649702534},{"$f":"IF(A155>$C$3,\"_\",IFERROR(VLOOKUP(B155,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,4,FALSE),H154))","v":3.9140000000000001},{"$f":"IF(A155>$C$3,\"_\",IFERROR(VLOOKUP(B155,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,3,FALSE),I154))","v":1.7299999999999999E-2},0.02,0,1033.52,-1033.52,{"$f":"IF(A155>$C$3,\"_\",$C$2-SUM($M$11:M155))","v":333532.44570846763}]
[146,"2019-09-01",{"$f":"IF(A156>$C$3,\"_\",IFERROR(VLOOKUP(B156,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,2,FALSE),C155))","v":-7.3200000000000001E-3},0.02,93.099799369852349,365.22699647343171,{"$f":"IF(A156>$C$3,\"_\",$C$8-SUM($F$11:F156))","v":87741.838653229104},{"$f":"IF(A156>$C$3,\"_\",IFERROR(VLOOKUP(B156,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,4,FALSE),H155))","v":3.9140000000000001},{"$f":"IF(A156>$C$3,\"_\",IFERROR(VLOOKUP(B156,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,3,FALSE),I155))","v":1.7299999999999999E-2},0.02,0,1036.73,-1036.73,{"$f":"IF(A156>$C$3,\"_\",$C$2-SUM($M$11:M156))","v":334569.17570846766}]
[147,"2019-10-01",{"$f":"IF(A157>$C$3,\"_\",IFERROR(VLOOKUP(B157,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,2,FALSE),C156))","v":-7.3200000000000001E-3},0.02,92.713876176912095,365.61291966637197,{"$f":"IF(A157>$C$3,\"_\",$C$8-SUM($F$11:F157))","v":87376.225733562722},{"$f":"IF(A157>$C$3,\"_\",IFERROR(VLOOKUP(B157,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,4,FALSE),H156))","v":3.9140000000000001},{"$f":"IF(A157>$C$3,\"_\",IFERROR(VLOOKUP(B157,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,3,FALSE),I156))","v":1.7299999999999999E-2},0.02,0,1039.95,-1039.95,{"$f":"IF(A157>$C$3,\"_\",$C$2-SUM($M$11:M157))","v":335609.12570846762}]
[148,"2019-11-01",{"$f":"IF(A158>$C$3,\"_\",IFERROR(VLOOKUP(B158,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,2,FALSE),C157))","v":-7.3200000000000001E-3},0.02,92.327545191797938,365.99925065148597,{"$f":"IF(A158>$C$3,\"_\",$C$8-SUM($F$11:F158))","v":87010.226482911239},{"$f":"IF(A158>$C$3,\"_\",IFERROR(VLOOKUP(B158,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,4,FALSE),H157))","v":3.9140000000000001},{"$f":"IF(A158>$C$3,\"_\",IFERROR(VLOOKUP(B158,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,3,FALSE),I157))","v":1.7299999999999999E-2},0.02,0,1043.19,-1043.19,{"$f":"IF(A158>$C$3,\"_\",$C$2-SUM($M$11:M158))","v":336652.31570846762}]
[149,"2019-12-01",{"$f":"IF(A159>$C$3,\"_\",IFERROR(VLOOKUP(B159,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,2,FALSE),C158))","v":-7.3200000000000001E-3},0.02,91.94080598360955,366.3859898596744,{"$f":"IF(A159>$C$3,\"_\",$C$8-SUM($F$11:F159))","v":86643.840493051568},{"$f":"IF(A159>$C$3,\"_\",IFERROR(VLOOKUP(B159,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,4,FALSE),H158))","v":3.9140000000000001},{"$f":"IF(A159>$C$3,\"_\",IFERROR(VLOOKUP(B159,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,3,FALSE),I158))","v":1.7299999999999999E-2},0.02,0,1046.43,-1046.43,{"$f":"IF(A159>$C$3,\"_\",$C$2-SUM($M$11:M159))","v":337698.74570846767}]
[150,"2020-01-01",{"$f":"IF(A160>$C$3,\"_\",IFERROR(VLOOKUP(B160,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,2,FALSE),C159))","v":-7.3200000000000001E-3},0.02,91.553658120991159,366.77313772229292,{"$f":"IF(A160>$C$3,\"_\",$C$8-SUM($F$11:F160))","v":86277.067355329287},{"$f":"IF(A160>$C$3,\"_\",IFERROR(VLOOKUP(B160,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,4,FALSE),H159))","v":3.9140000000000001},{"$f":"IF(A160>$C$3,\"_\",IFERROR(VLOOKUP(B160,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,3,FALSE),I159))","v":1.7299999999999999E-2},0.02,0,1049.68,-1049.68,{"$f":"IF(A160>$C$3,\"_\",$C$2-SUM($M$11:M160))","v":338748.42570846766}]
[151,"2020-02-01",{"$f":"IF(A161>$C$3,\"_\",IFERROR(VLOOKUP(B161,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,2,FALSE),C160))","v":-7.3200000000000001E-3},0.02,91.166101172131278,367.16069467115284,{"$f":"IF(A161>$C$3,\"_\",$C$8-SUM($F$11:F161))","v":85909.906660658133},{"$f":"IF(A161>$C$3,\"_\",IFERROR(VLOOKUP(B161,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,4,FALSE),H160))","v":3.9140000000000001},{"$f":"IF(A161>$C$3,\"_\",IFERROR(VLOOKUP(B161,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,3,FALSE),I160))","v":1.7299999999999999E-2},0.02,0,1052.94,-1052.94,{"$f":"IF(A161>$C$3,\"_\",$C$2-SUM($M$11:M161))","v":339801.36570846767}]
[152,"2020-03-01",{"$f":"IF(A162>$C$3,\"_\",IFERROR(VLOOKUP(B162,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,2,FALSE),C161))","v":-7.3200000000000001E-3},0.02,90.778134704762095,367.54866113852194,{"$f":"IF(A162>$C$3,\"_\",$C$8-SUM($F$11:F162))","v":85542.357999519605},{"$f":"IF(A162>$C$3,\"_\",IFERROR(VLOOKUP(B162,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,4,FALSE),H161))","v":3.9140000000000001},{"$f":"IF(A162>$C$3,\"_\",IFERROR(VLOOKUP(B162,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,3,FALSE),I161))","v":1.7299999999999999E-2},0.02,0,1056.22,-1056.22,{"$f":"IF(A162>$C$3,\"_\",$C$2-SUM($M$11:M162))","v":340857.58570846764}]
[153,"2020-04-01",{"$f":"IF(A163>$C$3,\"_\",IFERROR(VLOOKUP(B163,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,2,FALSE),C162))","v":-7.3200000000000001E-3},0.02,90.389758286159051,367.93703755712505,{"$f":"IF(A163>$C$3,\"_\",$C$8-SUM($F$11:F163))","v":85174.420961962489},{"$f":"IF(A163>$C$3,\"_\",IFERROR(VLOOKUP(B163,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,4,FALSE),H162))","v":3.9140000000000001},{"$f":"IF(A163>$C$3,\"_\",IFERROR(VLOOKUP(B163,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,3,FALSE),I162))","v":1.7299999999999999E-2},0.02,0,1059.5,-1059.5,{"$f":"IF(A163>$C$3,\"_\",$C$2-SUM($M$11:M163))","v":341917.08570846764}]
[154,"2020-05-01",{"$f":"IF(A164>$C$3,\"_\",IFERROR(VLOOKUP(B164,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,2,FALSE),C163))","v":-7.3200000000000001E-3},0.02,90.000971483140361,368.32582436014377,{"$f":"IF(A164>$C$3,\"_\",$C$8-SUM($F$11:F164))","v":84806.095137602329},{"$f":"IF(A164>$C$3,\"_\",IFERROR(VLOOKUP(B164,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,4,FALSE),H163))","v":3.9140000000000001},{"$f":"IF(A164>$C$3,\"_\",IFERROR(VLOOKUP(B164,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,3,FALSE),I163))","v":1.7299999999999999E-2},0.02,0,1062.79,-1062.79,{"$f":"IF(A164>$C$3,\"_\",$C$2-SUM($M$11:M164))","v":342979.87570846768}]
[155,"2020-06-01",{"$f":"IF(A165>$C$3,\"_\",IFERROR(VLOOKUP(B165,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,2,FALSE),C164))","v":-7.3200000000000001E-3},0.02,89.611773862066457,368.71502198121749,{"$f":"IF(A165>$C$3,\"_\",$C$8-SUM($F$11:F165))","v":84437.380115621112},{"$f":"IF(A165>$C$3,\"_\",IFERROR(VLOOKUP(B165,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,4,FALSE),H164))","v":3.9140000000000001},{"$f":"IF(A165>$C$3,\"_\",IFERROR(VLOOKUP(B165,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,3,FALSE),I164))","v":1.7299999999999999E-2},0.02,0,1066.0999999999999,-1066.0999999999999,{"$f":"IF(A165>$C$3,\"_\",$C$2-SUM($M$11:M165))","v":344045.97570846765}]
[156,"2020-07-01",{"$f":"IF(A166>$C$3,\"_\",IFERROR(VLOOKUP(B166,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,2,FALSE),C165))","v":-7.3200000000000001E-3},0.02,89.222164988839637,369.10463085444439,{"$f":"IF(A166>$C$3,\"_\",$C$8-SUM($F$11:F166))","v":84068.275484766666},{"$f":"IF(A166>$C$3,\"_\",IFERROR(VLOOKUP(B166,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,4,FALSE),H165))","v":3.9140000000000001},{"$f":"IF(A166>$C$3,\"_\",IFERROR(VLOOKUP(B166,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,3,FALSE),I165))","v":1.7299999999999999E-2},0.02,0,1069.4100000000001,-1069.4100000000001,{"$f":"IF(A166>$C$3,\"_\",$C$2-SUM($M$11:M166))","v":345115.38570846763}]
[157,"2020-08-01",{"$f":"IF(A167>$C$3,\"_\",IFERROR(VLOOKUP(B167,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,2,FALSE),C166))","v":-7.3200000000000001E-3},0.02,88.832144428903447,369.4946514143806,{"$f":"IF(A167>$C$3,\"_\",$C$8-SUM($F$11:F167))","v":83698.780833352299},{"$f":"IF(A167>$C$3,\"_\",IFERROR(VLOOKUP(B167,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,4,FALSE),H166))","v":3.9140000000000001},{"$f":"IF(A167>$C$3,\"_\",IFERROR(VLOOKUP(B167,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,3,FALSE),I166))","v":1.7299999999999999E-2},0.02,0,1072.73,-1072.73,{"$f":"IF(A167>$C$3,\"_\",$C$2-SUM($M$11:M167))","v":346188.11570846767}]
[158,"2020-09-01",{"$f":"IF(A168>$C$3,\"_\",IFERROR(VLOOKUP(B168,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,2,FALSE),C167))","v":-7.3200000000000001E-3},0.02,88.441711747242266,369.88508409604185,{"$f":"IF(A168>$C$3,\"_\",$C$8-SUM($F$11:F168))","v":83328.895749256248},{"$f":"IF(A168>$C$3,\"_\",IFERROR(VLOOKUP(B168,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,4,FALSE),H167))","v":3.9140000000000001},{"$f":"IF(A168>$C$3,\"_\",IFERROR(VLOOKUP(B168,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,3,FALSE),I167))","v":1.7299999999999999E-2},0.02,0,1076.07,-1076.07,{"$f":"IF(A168>$C$3,\"_\",$C$2-SUM($M$11:M168))","v":347264.18570846767}]
[159,"2020-10-01",{"$f":"IF(A169>$C$3,\"_\",IFERROR(VLOOKUP(B169,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,2,FALSE),C168))","v":-7.3200000000000001E-3},0.02,88.050866508380764,370.27592933490331,{"$f":"IF(A169>$C$3,\"_\",$C$8-SUM($F$11:F169))","v":82958.619819921354},{"$f":"IF(A169>$C$3,\"_\",IFERROR(VLOOKUP(B169,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,4,FALSE),H168))","v":3.9140000000000001},{"$f":"IF(A169>$C$3,\"_\",IFERROR(VLOOKUP(B169,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,3,FALSE),I168))","v":1.7299999999999999E-2},0.02,0,1079.4100000000001,-1079.4100000000001,{"$f":"IF(A169>$C$3,\"_\",$C$2-SUM($M$11:M169))","v":348343.59570846765}]
[160,"2020-11-01",{"$f":"IF(A170>$C$3,\"_\",IFERROR(VLOOKUP(B170,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,2,FALSE),C169))","v":-7.3200000000000001E-3},0.02,87.659608276383565,370.66718756690057,{"$f":"IF(A170>$C$3,\"_\",$C$8-SUM($F$11:F170))","v":82587.952632354456},{"$f":"IF(A170>$C$3,\"_\",IFERROR(VLOOKUP(B170,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,4,FALSE),H169))","v":3.9140000000000001},{"$f":"IF(A170>$C$3,\"_\",IFERROR(VLOOKUP(B170,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,3,FALSE),I169))","v":1.7299999999999999E-2},0.02,0,1082.77,-1082.77,{"$f":"IF(A170>$C$3,\"_\",$C$2-SUM($M$11:M170))","v":349426.36570846767}]
[161,"2020-12-01",{"$f":"IF(A171>$C$3,\"_\",IFERROR(VLOOKUP(B171,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,2,FALSE),C170))","v":-7.3200000000000001E-3},0.02,87.267936614854548,371.05885922842958,{"$f":"IF(A171>$C$3,\"_\",$C$8-SUM($F$11:F171))","v":82216.893773126008},{"$f":"IF(A171>$C$3,\"_\",IFERROR(VLOOKUP(B171,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,4,FALSE),H170))","v":3.9140000000000001},{"$f":"IF(A171>$C$3,\"_\",IFERROR(VLOOKUP(B171,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,3,FALSE),I170))","v":1.7299999999999999E-2},0.02,0,1086.1300000000001,-1086.1300000000001,{"$f":"IF(A171>$C$3,\"_\",$C$2-SUM($M$11:M171))","v":350512.49570846767}]
[162,"2021-01-01",{"$f":"IF(A172>$C$3,\"_\",IFERROR(VLOOKUP(B172,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,2,FALSE),C171))","v":-7.3200000000000001E-3},0.02,86.875851086936478,371.4509447563475,{"$f":"IF(A172>$C$3,\"_\",$C$8-SUM($F$11:F172))","v":81845.442828369676},{"$f":"IF(A172>$C$3,\"_\",IFERROR(VLOOKUP(B172,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,4,FALSE),H171))","v":3.9140000000000001},{"$f":"IF(A172>$C$3,\"_\",IFERROR(VLOOKUP(B172,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,3,FALSE),I171))","v":1.7299999999999999E-2},0.02,0,1089.51,-1089.51,{"$f":"IF(A172>$C$3,\"_\",$C$2-SUM($M$11:M172))","v":351602.00570846768}]
[163,"2021-02-01",{"$f":"IF(A173>$C$3,\"_\",IFERROR(VLOOKUP(B173,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,2,FALSE),C172))","v":-7.3200000000000001E-3},0.02,86.483351255310623,371.84344458797347,{"$f":"IF(A173>$C$3,\"_\",$C$8-SUM($F$11:F173))","v":81473.599383781693},{"$f":"IF(A173>$C$3,\"_\",IFERROR(VLOOKUP(B173,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,4,FALSE),H172))","v":3.9140000000000001},{"$f":"IF(A173>$C$3,\"_\",IFERROR(VLOOKUP(B173,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,3,FALSE),I172))","v":1.7299999999999999E-2},0.02,0,1092.9000000000001,-1092.9000000000001,{"$f":"IF(A173>$C$3,\"_\",$C$2-SUM($M$11:M173))","v":352694.90570846765}]
[164,"2021-03-01",{"$f":"IF(A174>$C$3,\"_\",IFERROR(VLOOKUP(B174,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,2,FALSE),C173))","v":-7.3200000000000001E-3},0.02,86.090436682195985,372.23635916108799,{"$f":"IF(A174>$C$3,\"_\",$C$8-SUM($F$11:F174))","v":81101.363024620601},{"$f":"IF(A174>$C$3,\"_\",IFERROR(VLOOKUP(B174,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,4,FALSE),H173))","v":3.9140000000000001},{"$f":"IF(A174>$C$3,\"_\",IFERROR(VLOOKUP(B174,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,3,FALSE),I173))","v":1.7299999999999999E-2},0.02,0,1096.29,-1096.29,{"$f":"IF(A174>$C$3,\"_\",$C$2-SUM($M$11:M174))","v":353791.19570846763}]
[165,"2021-04-01",{"$f":"IF(A175>$C$3,\"_\",IFERROR(VLOOKUP(B175,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,2,FALSE),C174))","v":-7.3200000000000001E-3},0.02,85.697106929349104,372.6296889139349,{"$f":"IF(A175>$C$3,\"_\",$C$8-SUM($F$11:F175))","v":80728.733335706667},{"$f":"IF(A175>$C$3,\"_\",IFERROR(VLOOKUP(B175,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,4,FALSE),H174))","v":3.9140000000000001},{"$f":"IF(A175>$C$3,\"_\",IFERROR(VLOOKUP(B175,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,3,FALSE),I174))","v":1.7299999999999999E-2},0.02,0,1099.7,-1099.7,{"$f":"IF(A175>$C$3,\"_\",$C$2-SUM($M$11:M175))","v":354890.89570846764}]
[166,"2021-05-01",{"$f":"IF(A176>$C$3,\"_\",IFERROR(VLOOKUP(B176,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,2,FALSE),C175))","v":-7.3200000000000001E-3},0.02,85.303361558063386,373.02343428522062,{"$f":"IF(A176>$C$3,\"_\",$C$8-SUM($F$11:F176))","v":80355.709901421447},{"$f":"IF(A176>$C$3,\"_\",IFERROR(VLOOKUP(B176,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,4,FALSE),H175))","v":3.9140000000000001},{"$f":"IF(A176>$C$3,\"_\",IFERROR(VLOOKUP(B176,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,3,FALSE),I175))","v":1.7299999999999999E-2},0.02,0,1103.1199999999999,-1103.1199999999999,{"$f":"IF(A176>$C$3,\"_\",$C$2-SUM($M$11:M176))","v":355994.01570846763}]
[167,"2021-06-01",{"$f":"IF(A177>$C$3,\"_\",IFERROR(VLOOKUP(B177,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,2,FALSE),C176))","v":-7.3200000000000001E-3},0.02,84.909200129168667,373.41759571411535,{"$f":"IF(A177>$C$3,\"_\",$C$8-SUM($F$11:F177))","v":79982.292305707349},{"$f":"IF(A177>$C$3,\"_\",IFERROR(VLOOKUP(B177,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,4,FALSE),H176))","v":3.9140000000000001},{"$f":"IF(A177>$C$3,\"_\",IFERROR(VLOOKUP(B177,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,3,FALSE),I176))","v":1.7299999999999999E-2},0.02,0,1106.55,-1106.55,{"$f":"IF(A177>$C$3,\"_\",$C$2-SUM($M$11:M177))","v":357100.56570846768}]
[168,"2021-07-01",{"$f":"IF(A178>$C$3,\"_\",IFERROR(VLOOKUP(B178,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,2,FALSE),C177))","v":-7.3200000000000001E-3},0.02,84.514622203030768,373.81217364025343,{"$f":"IF(A178>$C$3,\"_\",$C$8-SUM($F$11:F178))","v":79608.480132067081},{"$f":"IF(A178>$C$3,\"_\",IFERROR(VLOOKUP(B178,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,4,FALSE),H177))","v":3.9140000000000001},{"$f":"IF(A178>$C$3,\"_\",IFERROR(VLOOKUP(B178,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,3,FALSE),I177))","v":1.7299999999999999E-2},0.02,0,1109.99,-1109.99,{"$f":"IF(A178>$C$3,\"_\",$C$2-SUM($M$11:M178))","v":358210.55570846767}]
[169,"2021-08-01",{"$f":"IF(A179>$C$3,\"_\",IFERROR(VLOOKUP(B179,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,2,FALSE),C178))","v":-7.3200000000000001E-3},0.02,84.119627339550888,374.20716850373316,{"$f":"IF(A179>$C$3,\"_\",$C$8-SUM($F$11:F179))","v":79234.272963563359},{"$f":"IF(A179>$C$3,\"_\",IFERROR(VLOOKUP(B179,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,4,FALSE),H178))","v":3.9140000000000001},{"$f":"IF(A179>$C$3,\"_\",IFERROR(VLOOKUP(B179,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,3,FALSE),I178))","v":1.7299999999999999E-2},0.02,0,1113.44,-1113.44,{"$f":"IF(A179>$C$3,\"_\",$C$2-SUM($M$11:M179))","v":359323.99570846767}]
[170,"2021-09-01",{"$f":"IF(A180>$C$3,\"_\",IFERROR(VLOOKUP(B180,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,2,FALSE),C179))","v":-7.3200000000000001E-3},0.02,83.724215098165288,374.60258074511887,{"$f":"IF(A180>$C$3,\"_\",$C$8-SUM($F$11:F180))","v":78859.670382818236},{"$f":"IF(A180>$C$3,\"_\",IFERROR(VLOOKUP(B180,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,4,FALSE),H179))","v":3.9140000000000001},{"$f":"IF(A180>$C$3,\"_\",IFERROR(VLOOKUP(B180,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,3,FALSE),I179))","v":1.7299999999999999E-2},0.02,0,1116.9000000000001,-1116.9000000000001,{"$f":"IF(A180>$C$3,\"_\",$C$2-SUM($M$11:M180))","v":360440.89570846764}]
[171,"2021-10-01",{"$f":"IF(A181>$C$3,\"_\",IFERROR(VLOOKUP(B181,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,2,FALSE),C180))","v":-7.3200000000000001E-3},0.02,83.328385037844612,374.99841080543939,{"$f":"IF(A181>$C$3,\"_\",$C$8-SUM($F$11:F181))","v":78484.671972012788},{"$f":"IF(A181>$C$3,\"_\",IFERROR(VLOOKUP(B181,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,4,FALSE),H180))","v":3.9140000000000001},{"$f":"IF(A181>$C$3,\"_\",IFERROR(VLOOKUP(B181,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,3,FALSE),I180))","v":1.7299999999999999E-2},0.02,0,1120.3699999999999,-1120.3699999999999,{"$f":"IF(A181>$C$3,\"_\",$C$2-SUM($M$11:M181))","v":361561.26570846769}]
[172,"2021-11-01",{"$f":"IF(A182>$C$3,\"_\",IFERROR(VLOOKUP(B182,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,2,FALSE),C181))","v":-7.3200000000000001E-3},0.02,82.932136717093513,375.39465912619056,{"$f":"IF(A182>$C$3,\"_\",$C$8-SUM($F$11:F182))","v":78109.27731288661},{"$f":"IF(A182>$C$3,\"_\",IFERROR(VLOOKUP(B182,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,4,FALSE),H181))","v":3.9140000000000001},{"$f":"IF(A182>$C$3,\"_\",IFERROR(VLOOKUP(B182,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,3,FALSE),I181))","v":1.7299999999999999E-2},0.02,0,1123.8499999999999,-1123.8499999999999,{"$f":"IF(A182>$C$3,\"_\",$C$2-SUM($M$11:M182))","v":362685.11570846767}]
[173,"2021-12-01",{"$f":"IF(A183>$C$3,\"_\",IFERROR(VLOOKUP(B183,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,2,FALSE),C182))","v":-7.3200000000000001E-3},0.02,82.535469693950191,375.79132614933394,{"$f":"IF(A183>$C$3,\"_\",$C$8-SUM($F$11:F183))","v":77733.485986737272},{"$f":"IF(A183>$C$3,\"_\",IFERROR(VLOOKUP(B183,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,4,FALSE),H182))","v":3.9140000000000001},{"$f":"IF(A183>$C$3,\"_\",IFERROR(VLOOKUP(B183,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,3,FALSE),I182))","v":1.7299999999999999E-2},0.02,0,1127.3499999999999,-1127.3499999999999,{"$f":"IF(A183>$C$3,\"_\",$C$2-SUM($M$11:M183))","v":363812.46570846764}]
[174,"2022-01-01",{"$f":"IF(A184>$C$3,\"_\",IFERROR(VLOOKUP(B184,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,2,FALSE),C183))","v":-7.3200000000000001E-3},0.02,82.138383525985716,376.18841231729834,{"$f":"IF(A184>$C$3,\"_\",$C$8-SUM($F$11:F184))","v":77357.297574419965},{"$f":"IF(A184>$C$3,\"_\",IFERROR(VLOOKUP(B184,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,4,FALSE),H183))","v":3.9140000000000001},{"$f":"IF(A184>$C$3,\"_\",IFERROR(VLOOKUP(B184,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,3,FALSE),I183))","v":1.7299999999999999E-2},0.02,0,1130.8499999999999,-1130.8499999999999,{"$f":"IF(A184>$C$3,\"_\",$C$2-SUM($M$11:M184))","v":364943.31570846768}]
[175,"2022-02-01",{"$f":"IF(A185>$C$3,\"_\",IFERROR(VLOOKUP(B185,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,2,FALSE),C184))","v":-7.3200000000000001E-3},0.02,81.740877770303769,376.58591807298012,{"$f":"IF(A185>$C$3,\"_\",$C$8-SUM($F$11:F185))","v":76980.71165634699},{"$f":"IF(A185>$C$3,\"_\",IFERROR(VLOOKUP(B185,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,4,FALSE),H184))","v":3.9140000000000001},{"$f":"IF(A185>$C$3,\"_\",IFERROR(VLOOKUP(B185,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,3,FALSE),I184))","v":1.7299999999999999E-2},0.02,0,1134.3699999999999,-1134.3699999999999,{"$f":"IF(A185>$C$3,\"_\",$C$2-SUM($M$11:M185))","v":366077.68570846767}]
[176,"2022-03-01",{"$f":"IF(A186>$C$3,\"_\",IFERROR(VLOOKUP(B186,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,2,FALSE),C185))","v":-7.3200000000000001E-3},0.02,81.34295198353999,376.98384385974407,{"$f":"IF(A186>$C$3,\"_\",$C$8-SUM($F$11:F186))","v":76603.727812487254},{"$f":"IF(A186>$C$3,\"_\",IFERROR(VLOOKUP(B186,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,4,FALSE),H185))","v":3.9140000000000001},{"$f":"IF(A186>$C$3,\"_\",IFERROR(VLOOKUP(B186,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,3,FALSE),I185))","v":1.7299999999999999E-2},0.02,0,1137.8900000000001,-1137.8900000000001,{"$f":"IF(A186>$C$3,\"_\",$C$2-SUM($M$11:M186))","v":367215.57570846763}]
[177,"2022-04-01",{"$f":"IF(A187>$C$3,\"_\",IFERROR(VLOOKUP(B187,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,2,FALSE),C186))","v":-7.3200000000000001E-3},0.02,80.944605721861535,377.38219012142252,{"$f":"IF(A187>$C$3,\"_\",$C$8-SUM($F$11:F187))","v":76226.345622365829},{"$f":"IF(A187>$C$3,\"_\",IFERROR(VLOOKUP(B187,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,4,FALSE),H186))","v":3.9140000000000001},{"$f":"IF(A187>$C$3,\"_\",IFERROR(VLOOKUP(B187,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,3,FALSE),I186))","v":1.7299999999999999E-2},0.02,0,1141.43,-1141.43,{"$f":"IF(A187>$C$3,\"_\",$C$2-SUM($M$11:M187))","v":368357.00570846768}]
[178,"2022-05-01",{"$f":"IF(A188>$C$3,\"_\",IFERROR(VLOOKUP(B188,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,2,FALSE),C187))","v":-7.3200000000000001E-3},0.02,80.545838540966557,377.78095730231757,{"$f":"IF(A188>$C$3,\"_\",$C$8-SUM($F$11:F188))","v":75848.564665063503},{"$f":"IF(A188>$C$3,\"_\",IFERROR(VLOOKUP(B188,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,4,FALSE),H187))","v":3.9140000000000001},{"$f":"IF(A188>$C$3,\"_\",IFERROR(VLOOKUP(B188,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,3,FALSE),I187))","v":1.7299999999999999E-2},0.02,0,1144.98,-1144.98,{"$f":"IF(A188>$C$3,\"_\",$C$2-SUM($M$11:M188))","v":369501.98570846766}]
[179,"2022-06-01",{"$f":"IF(A189>$C$3,\"_\",IFERROR(VLOOKUP(B189,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,2,FALSE),C188))","v":-7.3200000000000001E-3},0.02,80.146649996083767,378.18014584720032,{"$f":"IF(A189>$C$3,\"_\",$C$8-SUM($F$11:F189))","v":75470.384519216299},{"$f":"IF(A189>$C$3,\"_\",IFERROR(VLOOKUP(B189,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,4,FALSE),H188))","v":3.9140000000000001},{"$f":"IF(A189>$C$3,\"_\",IFERROR(VLOOKUP(B189,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,3,FALSE),I188))","v":1.7299999999999999E-2},0.02,0,1148.54,-1148.54,{"$f":"IF(A189>$C$3,\"_\",$C$2-SUM($M$11:M189))","v":370650.52570846764}]
[180,"2022-07-01",{"$f":"IF(A190>$C$3,\"_\",IFERROR(VLOOKUP(B190,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,2,FALSE),C189))","v":-7.3200000000000001E-3},0.02,79.747039641971895,378.57975620131208,{"$f":"IF(A190>$C$3,\"_\",$C$8-SUM($F$11:F190))","v":75091.804763014981},{"$f":"IF(A190>$C$3,\"_\",IFERROR(VLOOKUP(B190,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,4,FALSE),H189))","v":3.9140000000000001},{"$f":"IF(A190>$C$3,\"_\",IFERROR(VLOOKUP(B190,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,3,FALSE),I189))","v":1.7299999999999999E-2},0.02,0,1152.1099999999999,-1152.1099999999999,{"$f":"IF(A190>$C$3,\"_\",$C$2-SUM($M$11:M190))","v":371802.63570846763}]
[181,"2022-08-01",{"$f":"IF(A191>$C$3,\"_\",IFERROR(VLOOKUP(B191,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,2,FALSE),C190))","v":-7.3200000000000001E-3},0.02,79.347007032919166,378.97978881036494,{"$f":"IF(A191>$C$3,\"_\",$C$8-SUM($F$11:F191))","v":74712.824974204617},{"$f":"IF(A191>$C$3,\"_\",IFERROR(VLOOKUP(B191,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,4,FALSE),H190))","v":3.9140000000000001},{"$f":"IF(A191>$C$3,\"_\",IFERROR(VLOOKUP(B191,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,3,FALSE),I190))","v":1.7299999999999999E-2},0.02,0,1155.69,-1155.69,{"$f":"IF(A191>$C$3,\"_\",$C$2-SUM($M$11:M191))","v":372958.32570846763}]
[182,"2022-09-01",{"$f":"IF(A192>$C$3,\"_\",IFERROR(VLOOKUP(B192,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,2,FALSE),C191))","v":-7.3200000000000001E-3},0.02,78.946551722742882,379.38024412054114,{"$f":"IF(A192>$C$3,\"_\",$C$8-SUM($F$11:F192))","v":74333.444730084084},{"$f":"IF(A192>$C$3,\"_\",IFERROR(VLOOKUP(B192,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,4,FALSE),H191))","v":3.9140000000000001},{"$f":"IF(A192>$C$3,\"_\",IFERROR(VLOOKUP(B192,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,3,FALSE),I191))","v":1.7299999999999999E-2},0.02,0,1159.28,-1159.28,{"$f":"IF(A192>$C$3,\"_\",$C$2-SUM($M$11:M192))","v":374117.60570846766}]
[183,"2022-10-01",{"$f":"IF(A193>$C$3,\"_\",IFERROR(VLOOKUP(B193,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,2,FALSE),C192))","v":-7.3200000000000001E-3},0.02,78.545673264788846,379.78112257849529,{"$f":"IF(A193>$C$3,\"_\",$C$8-SUM($F$11:F193))","v":73953.663607505587},{"$f":"IF(A193>$C$3,\"_\",IFERROR(VLOOKUP(B193,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,4,FALSE),H192))","v":3.9140000000000001},{"$f":"IF(A193>$C$3,\"_\",IFERROR(VLOOKUP(B193,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,3,FALSE),I192))","v":1.7299999999999999E-2},0.02,0,1162.8800000000001,-1162.8800000000001,{"$f":"IF(A193>$C$3,\"_\",$C$2-SUM($M$11:M193))","v":375280.48570846766}]
[184,"2022-11-01",{"$f":"IF(A194>$C$3,\"_\",IFERROR(VLOOKUP(B194,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,2,FALSE),C193))","v":-7.3200000000000001E-3},0.02,78.144371211930903,380.18242463135311,{"$f":"IF(A194>$C$3,\"_\",$C$8-SUM($F$11:F194))","v":73573.481182874239},{"$f":"IF(A194>$C$3,\"_\",IFERROR(VLOOKUP(B194,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,4,FALSE),H193))","v":3.9140000000000001},{"$f":"IF(A194>$C$3,\"_\",IFERROR(VLOOKUP(B194,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,3,FALSE),I193))","v":1.7299999999999999E-2},0.02,0,1166.5,-1166.5,{"$f":"IF(A194>$C$3,\"_\",$C$2-SUM($M$11:M194))","v":376446.98570846766}]
[185,"2022-12-01",{"$f":"IF(A195>$C$3,\"_\",IFERROR(VLOOKUP(B195,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,2,FALSE),C194))","v":-7.3200000000000001E-3},0.02,77.742645116570444,380.58415072671363,{"$f":"IF(A195>$C$3,\"_\",$C$8-SUM($F$11:F195))","v":73192.897032147521},{"$f":"IF(A195>$C$3,\"_\",IFERROR(VLOOKUP(B195,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,4,FALSE),H194))","v":3.9140000000000001},{"$f":"IF(A195>$C$3,\"_\",IFERROR(VLOOKUP(B195,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,3,FALSE),I194))","v":1.7299999999999999E-2},0.02,0,1170.1199999999999,-1170.1199999999999,{"$f":"IF(A195>$C$3,\"_\",$C$2-SUM($M$11:M195))","v":377617.10570846766}]
[186,"2023-01-01",{"$f":"IF(A196>$C$3,\"_\",IFERROR(VLOOKUP(B196,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,2,FALSE),C195))","v":-7.3200000000000001E-3},0.02,77.34049453063588,380.98630131264815,{"$f":"IF(A196>$C$3,\"_\",$C$8-SUM($F$11:F196))","v":72811.910730834876},{"$f":"IF(A196>$C$3,\"_\",IFERROR(VLOOKUP(B196,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,4,FALSE),H195))","v":3.9140000000000001},{"$f":"IF(A196>$C$3,\"_\",IFERROR(VLOOKUP(B196,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,3,FALSE),I195))","v":1.7299999999999999E-2},0.02,0,1173.76,-1173.76,{"$f":"IF(A196>$C$3,\"_\",$C$2-SUM($M$11:M196))","v":378790.86570846767}]
[187,"2023-02-01",{"$f":"IF(A197>$C$3,\"_\",IFERROR(VLOOKUP(B197,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,2,FALSE),C196))","v":-7.3200000000000001E-3},0.02,76.937919005582188,381.38887683770184,{"$f":"IF(A197>$C$3,\"_\",$C$8-SUM($F$11:F197))","v":72430.521853997168},{"$f":"IF(A197>$C$3,\"_\",IFERROR(VLOOKUP(B197,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,4,FALSE),H196))","v":3.9140000000000001},{"$f":"IF(A197>$C$3,\"_\",IFERROR(VLOOKUP(B197,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,3,FALSE),I196))","v":1.7299999999999999E-2},0.02,0,1177.4100000000001,-1177.4100000000001,{"$f":"IF(A197>$C$3,\"_\",$C$2-SUM($M$11:M197))","v":379968.27570846764}]
[188,"2023-03-01",{"$f":"IF(A198>$C$3,\"_\",IFERROR(VLOOKUP(B198,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,2,FALSE),C197))","v":-7.3200000000000001E-3},0.02,76.534918092390342,381.79187775089372,{"$f":"IF(A198>$C$3,\"_\",$C$8-SUM($F$11:F198))","v":72048.729976246279},{"$f":"IF(A198>$C$3,\"_\",IFERROR(VLOOKUP(B198,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,4,FALSE),H197))","v":3.9140000000000001},{"$f":"IF(A198>$C$3,\"_\",IFERROR(VLOOKUP(B198,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,3,FALSE),I197))","v":1.7299999999999999E-2},0.02,0,1181.07,-1181.07,{"$f":"IF(A198>$C$3,\"_\",$C$2-SUM($M$11:M198))","v":381149.34570846765}]
[189,"2023-04-01",{"$f":"IF(A199>$C$3,\"_\",IFERROR(VLOOKUP(B199,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,2,FALSE),C198))","v":-7.3200000000000001E-3},0.02,76.1314913415669,382.1953045017172,{"$f":"IF(A199>$C$3,\"_\",$C$8-SUM($F$11:F199))","v":71666.534671744565},{"$f":"IF(A199>$C$3,\"_\",IFERROR(VLOOKUP(B199,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,4,FALSE),H198))","v":3.9140000000000001},{"$f":"IF(A199>$C$3,\"_\",IFERROR(VLOOKUP(B199,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,3,FALSE),I198))","v":1.7299999999999999E-2},0.02,0,1184.74,-1184.74,{"$f":"IF(A199>$C$3,\"_\",$C$2-SUM($M$11:M199))","v":382334.08570846764}]
[190,"2023-05-01",{"$f":"IF(A200>$C$3,\"_\",IFERROR(VLOOKUP(B200,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,2,FALSE),C199))","v":-7.3200000000000001E-3},0.02,75.727638303143422,382.59915754014065,{"$f":"IF(A200>$C$3,\"_\",$C$8-SUM($F$11:F200))","v":71283.935514204422},{"$f":"IF(A200>$C$3,\"_\",IFERROR(VLOOKUP(B200,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,4,FALSE),H199))","v":3.9140000000000001},{"$f":"IF(A200>$C$3,\"_\",IFERROR(VLOOKUP(B200,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,3,FALSE),I199))","v":1.7299999999999999E-2},0.02,0,1188.42,-1188.42,{"$f":"IF(A200>$C$3,\"_\",$C$2-SUM($M$11:M200))","v":383522.50570846768}]
[191,"2023-06-01",{"$f":"IF(A201>$C$3,\"_\",IFERROR(VLOOKUP(B201,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,2,FALSE),C200))","v":-7.3200000000000001E-3},0.02,75.323358526676003,383.00343731660809,{"$f":"IF(A201>$C$3,\"_\",$C$8-SUM($F$11:F201))","v":70900.93207688781},{"$f":"IF(A201>$C$3,\"_\",IFERROR(VLOOKUP(B201,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,4,FALSE),H200))","v":3.9140000000000001},{"$f":"IF(A201>$C$3,\"_\",IFERROR(VLOOKUP(B201,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,3,FALSE),I200))","v":1.7299999999999999E-2},0.02,0,1192.1199999999999,-1192.1199999999999,{"$f":"IF(A201>$C$3,\"_\",$C$2-SUM($M$11:M201))","v":384714.62570846768}]
[192,"2023-07-01",{"$f":"IF(A202>$C$3,\"_\",IFERROR(VLOOKUP(B202,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,2,FALSE),C201))","v":-7.3200000000000001E-3},0.02,74.918651561244786,383.40814428203925,{"$f":"IF(A202>$C$3,\"_\",$C$8-SUM($F$11:F202))","v":70517.523932605778},{"$f":"IF(A202>$C$3,\"_\",IFERROR(VLOOKUP(B202,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,4,FALSE),H201))","v":3.9140000000000001},{"$f":"IF(A202>$C$3,\"_\",IFERROR(VLOOKUP(B202,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,3,FALSE),I201))","v":1.7299999999999999E-2},0.02,0,1195.82,-1195.82,{"$f":"IF(A202>$C$3,\"_\",$C$2-SUM($M$11:M202))","v":385910.44570846763}]
[193,"2023-08-01",{"$f":"IF(A203>$C$3,\"_\",IFERROR(VLOOKUP(B203,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,2,FALSE),C202))","v":-7.3200000000000001E-3},0.02,74.51351695545344,383.81327888783062,{"$f":"IF(A203>$C$3,\"_\",$C$8-SUM($F$11:F203))","v":70133.71065371795},{"$f":"IF(A203>$C$3,\"_\",IFERROR(VLOOKUP(B203,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,4,FALSE),H202))","v":3.9140000000000001},{"$f":"IF(A203>$C$3,\"_\",IFERROR(VLOOKUP(B203,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,3,FALSE),I202))","v":1.7299999999999999E-2},0.02,{"$f":"IF(A203>$C$3,\"_\",IF(B203>$F$4,0,H203*(E203+F203)))","v":0},1199.54,-1199.54,{"$f":"IF(A203>$C$3,\"_\",$C$2-SUM($M$11:M203))","v":387109.98570846766}]
[194,{"$f":"IF(A204>$C$3,\"_\",DATE(YEAR(B203),MONTH(B203)+1,1))","v":"2023-09-01"},{"$f":"IF(A204>$C$3,\"_\",IFERROR(VLOOKUP(B204,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,2,FALSE),C203))","v":-7.3200000000000001E-3},{"$f":"IF(A204>$C$3,\"_\",D203)","v":0.02},{"$f":"IF(A204>$C$3,\"_\",IPMT((C204+D204)/12,1,$C$3-A203,-G203))","v":74.107954257428631},{"$f":"IF(A204>$C$3,\"_\",PPMT((C204+D204)/12,1,$C$3-A203,-G203))","v":384.2188415858555},{"$f":"IF(A204>$C$3,\"_\",$C$8-SUM($F$11:F204))","v":69749.491812132095},{"$f":"IF(A204>$C$3,\"_\",IFERROR(VLOOKUP(B204,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,4,FALSE),H203))","v":3.9140000000000001},{"$f":"IF(A204>$C$3,\"_\",IFERROR(VLOOKUP(B204,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,3,FALSE),I203))","v":1.7299999999999999E-2},{"$f":"IF(A204>$C$3,\"_\",J203)","v":0.02},0,{"$f":"IF(A204>$C$3,\"_\",IF(N203<0,0,ROUND(N203*(I204+J204)/12,2)))","v":1203.27},{"$f":"IFERROR(K204-L204,\"_\")","v":-1203.27},{"$f":"IF(A204>$C$3,\"_\",$C$2-SUM($M$11:M204))","v":388313.25570846768}]
[{"$f":"A204+1","v":195},"2023-10-01",{"$f":"IF(A205>$C$3,\"_\",IFERROR(VLOOKUP(B205,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,2,FALSE),C204))","v":-7.3200000000000001E-3},0.02,73.701963014819583,384.62483282846449,{"$f":"IF(A205>$C$3,\"_\",$C$8-SUM($F$11:F205))","v":69364.866979303624},{"$f":"IF(A205>$C$3,\"_\",IFERROR(VLOOKUP(B205,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,4,FALSE),H204))","v":3.9140000000000001},{"$f":"IF(A205>$C$3,\"_\",IFERROR(VLOOKUP(B205,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,3,FALSE),I204))","v":1.7299999999999999E-2},0.02,0,1207.01,-1207.01,{"$f":"IF(A205>$C$3,\"_\",$C$2-SUM($M$11:M205))","v":389520.26570846763}]
[196,"2023-11-01",{"$f":"IF(A206>$C$3,\"_\",IFERROR(VLOOKUP(B206,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,2,FALSE),C205))","v":-7.3200000000000001E-3},0.02,73.295542774797497,385.03125306848659,{"$f":"IF(A206>$C$3,\"_\",$C$8-SUM($F$11:F206))","v":68979.835726235149},{"$f":"IF(A206>$C$3,\"_\",IFERROR(VLOOKUP(B206,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,4,FALSE),H205))","v":3.9140000000000001},{"$f":"IF(A206>$C$3,\"_\",IFERROR(VLOOKUP(B206,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,3,FALSE),I205))","v":1.7299999999999999E-2},0.02,0,1210.76,-1210.76,{"$f":"IF(A206>$C$3,\"_\",$C$2-SUM($M$11:M206))","v":390731.02570846764}]
[197,"2023-12-01",{"$f":"IF(A207>$C$3,\"_\",IFERROR(VLOOKUP(B207,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,2,FALSE),C206))","v":-7.3200000000000001E-3},0.02,72.888693084055149,385.43810275922897,{"$f":"IF(A207>$C$3,\"_\",$C$8-SUM($F$11:F207))","v":68594.397623475903},{"$f":"IF(A207>$C$3,\"_\",IFERROR(VLOOKUP(B207,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,4,FALSE),H206))","v":3.9140000000000001},{"$f":"IF(A207>$C$3,\"_\",IFERROR(VLOOKUP(B207,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,3,FALSE),I206))","v":1.7299999999999999E-2},0.02,0,1214.52,-1214.52,{"$f":"IF(A207>$C$3,\"_\",$C$2-SUM($M$11:M207))","v":391945.54570846766}]
[198,"2024-01-01",{"$f":"IF(A208>$C$3,\"_\",IFERROR(VLOOKUP(B208,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,2,FALSE),C207))","v":-7.3200000000000001E-3},0.02,72.481413488806211,385.84538235447781,{"$f":"IF(A208>$C$3,\"_\",$C$8-SUM($F$11:F208))","v":68208.552241121433},{"$f":"IF(A208>$C$3,\"_\",IFERROR(VLOOKUP(B208,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,4,FALSE),H207))","v":3.9140000000000001},{"$f":"IF(A208>$C$3,\"_\",IFERROR(VLOOKUP(B208,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,3,FALSE),I207))","v":1.7299999999999999E-2},0.02,0,1218.3,-1218.3,{"$f":"IF(A208>$C$3,\"_\",$C$2-SUM($M$11:M208))","v":393163.84570846765}]
[199,"2024-02-01",{"$f":"IF(A209>$C$3,\"_\",IFERROR(VLOOKUP(B209,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,2,FALSE),C208))","v":-7.3200000000000001E-3},0.02,72.073703534784983,386.25309230849911,{"$f":"IF(A209>$C$3,\"_\",$C$8-SUM($F$11:F209))","v":67822.299148812934},{"$f":"IF(A209>$C$3,\"_\",IFERROR(VLOOKUP(B209,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,4,FALSE),H208))","v":3.9140000000000001},{"$f":"IF(A209>$C$3,\"_\",IFERROR(VLOOKUP(B209,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,3,FALSE),I208))","v":1.7299999999999999E-2},0.02,0,1222.08,-1222.08,{"$f":"IF(A209>$C$3,\"_\",$C$2-SUM($M$11:M209))","v":394385.92570846766}]
[200,"2024-03-01",{"$f":"IF(A210>$C$3,\"_\",IFERROR(VLOOKUP(B210,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,2,FALSE),C209))","v":-7.3200000000000001E-3},0.02,71.665562767245675,386.66123307603846,{"$f":"IF(A210>$C$3,\"_\",$C$8-SUM($F$11:F210))","v":67435.637915736894},{"$f":"IF(A210>$C$3,\"_\",IFERROR(VLOOKUP(B210,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,4,FALSE),H209))","v":3.9140000000000001},{"$f":"IF(A210>$C$3,\"_\",IFERROR(VLOOKUP(B210,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,3,FALSE),I209))","v":1.7299999999999999E-2},0.02,0,1225.8800000000001,-1225.8800000000001,{"$f":"IF(A210>$C$3,\"_\",$C$2-SUM($M$11:M210))","v":395611.80570846767}]
[201,"2024-04-01",{"$f":"IF(A211>$C$3,\"_\",IFERROR(VLOOKUP(B211,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,2,FALSE),C210))","v":-7.3200000000000001E-3},0.02,71.256990730961988,387.06980511232206,{"$f":"IF(A211>$C$3,\"_\",$C$8-SUM($F$11:F211))","v":67048.568110624561},{"$f":"IF(A211>$C$3,\"_\",IFERROR(VLOOKUP(B211,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,4,FALSE),H210))","v":3.9140000000000001},{"$f":"IF(A211>$C$3,\"_\",IFERROR(VLOOKUP(B211,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,3,FALSE),I210))","v":1.7299999999999999E-2},0.02,0,1229.69,-1229.69,{"$f":"IF(A211>$C$3,\"_\",$C$2-SUM($M$11:M211))","v":396841.49570846767}]
[202,"2024-05-01",{"$f":"IF(A212>$C$3,\"_\",IFERROR(VLOOKUP(B212,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,2,FALSE),C211))","v":-7.3200000000000001E-3},0.02,70.847986970226614,387.47880887305746,{"$f":"IF(A212>$C$3,\"_\",$C$8-SUM($F$11:F212))","v":66661.089301751519},{"$f":"IF(A212>$C$3,\"_\",IFERROR(VLOOKUP(B212,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,4,FALSE),H211))","v":3.9140000000000001},{"$f":"IF(A212>$C$3,\"_\",IFERROR(VLOOKUP(B212,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,3,FALSE),I211))","v":1.7299999999999999E-2},0.02,0,1233.52,-1233.52,{"$f":"IF(A212>$C$3,\"_\",$C$2-SUM($M$11:M212))","v":398075.01570846769}]
[203,"2024-06-01",{"$f":"IF(A213>$C$3,\"_\",IFERROR(VLOOKUP(B213,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,2,FALSE),C212))","v":-7.3200000000000001E-3},0.02,70.438551028850767,387.88824481443339,{"$f":"IF(A213>$C$3,\"_\",$C$8-SUM($F$11:F213))","v":66273.201056937076},{"$f":"IF(A213>$C$3,\"_\",IFERROR(VLOOKUP(B213,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,4,FALSE),H212))","v":3.9140000000000001},{"$f":"IF(A213>$C$3,\"_\",IFERROR(VLOOKUP(B213,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,3,FALSE),I212))","v":1.7299999999999999E-2},0.02,0,1237.3499999999999,-1237.3499999999999,{"$f":"IF(A213>$C$3,\"_\",$C$2-SUM($M$11:M213))","v":399312.36570846767}]
[204,"2024-07-01",{"$f":"IF(A214>$C$3,\"_\",IFERROR(VLOOKUP(B214,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,2,FALSE),C213))","v":-7.3200000000000001E-3},0.02,70.028682450163515,388.2981133931205,{"$f":"IF(A214>$C$3,\"_\",$C$8-SUM($F$11:F214))","v":65884.902943543959},{"$f":"IF(A214>$C$3,\"_\",IFERROR(VLOOKUP(B214,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,4,FALSE),H213))","v":3.9140000000000001},{"$f":"IF(A214>$C$3,\"_\",IFERROR(VLOOKUP(B214,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,3,FALSE),I213))","v":1.7299999999999999E-2},0.02,0,1241.2,-1241.2,{"$f":"IF(A214>$C$3,\"_\",$C$2-SUM($M$11:M214))","v":400553.56570846768}]
[205,"2024-08-01",{"$f":"IF(A215>$C$3,\"_\",IFERROR(VLOOKUP(B215,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,2,FALSE),C214))","v":-7.3200000000000001E-3},0.02,69.618380777011453,388.70841506627266,{"$f":"IF(A215>$C$3,\"_\",$C$8-SUM($F$11:F215))","v":65496.194528477688},{"$f":"IF(A215>$C$3,\"_\",IFERROR(VLOOKUP(B215,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,4,FALSE),H214))","v":3.9140000000000001},{"$f":"IF(A215>$C$3,\"_\",IFERROR(VLOOKUP(B215,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,3,FALSE),I214))","v":1.7299999999999999E-2},0.02,0,1245.05,-1245.05,{"$f":"IF(A215>$C$3,\"_\",$C$2-SUM($M$11:M215))","v":401798.61570846767}]
[206,"2024-09-01",{"$f":"IF(A216>$C$3,\"_\",IFERROR(VLOOKUP(B216,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,2,FALSE),C215))","v":-7.3200000000000001E-3},0.02,69.207645551758091,389.11915029152601,{"$f":"IF(A216>$C$3,\"_\",$C$8-SUM($F$11:F216))","v":65107.075378186157},{"$f":"IF(A216>$C$3,\"_\",IFERROR(VLOOKUP(B216,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,4,FALSE),H215))","v":3.9140000000000001},{"$f":"IF(A216>$C$3,\"_\",IFERROR(VLOOKUP(B216,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,3,FALSE),I215))","v":1.7299999999999999E-2},0.02,0,1248.92,-1248.92,{"$f":"IF(A216>$C$3,\"_\",$C$2-SUM($M$11:M216))","v":403047.53570846765}]
[207,"2024-10-01",{"$f":"IF(A217>$C$3,\"_\",IFERROR(VLOOKUP(B217,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,2,FALSE),C216))","v":-7.3200000000000001E-3},0.02,68.796476316283375,389.53031952700064,{"$f":"IF(A217>$C$3,\"_\",$C$8-SUM($F$11:F217))","v":64717.545058659161},{"$f":"IF(A217>$C$3,\"_\",IFERROR(VLOOKUP(B217,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,4,FALSE),H216))","v":3.9140000000000001},{"$f":"IF(A217>$C$3,\"_\",IFERROR(VLOOKUP(B217,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,3,FALSE),I216))","v":1.7299999999999999E-2},0.02,0,1252.81,-1252.81,{"$f":"IF(A217>$C$3,\"_\",$C$2-SUM($M$11:M217))","v":404300.34570846765}]
[208,"2024-11-01",{"$f":"IF(A218>$C$3,\"_\",IFERROR(VLOOKUP(B218,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,2,FALSE),C217))","v":-7.3200000000000001E-3},0.02,68.384872611983184,389.94192323130096,{"$f":"IF(A218>$C$3,\"_\",$C$8-SUM($F$11:F218))","v":64327.603135427868},{"$f":"IF(A218>$C$3,\"_\",IFERROR(VLOOKUP(B218,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,4,FALSE),H217))","v":3.9140000000000001},{"$f":"IF(A218>$C$3,\"_\",IFERROR(VLOOKUP(B218,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,3,FALSE),I217))","v":1.7299999999999999E-2},0.02,0,1256.7,-1256.7,{"$f":"IF(A218>$C$3,\"_\",$C$2-SUM($M$11:M218))","v":405557.04570846766}]
[209,"2024-12-01",{"$f":"IF(A219>$C$3,\"_\",IFERROR(VLOOKUP(B219,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,2,FALSE),C218))","v":-7.3200000000000001E-3},0.02,67.972833979768779,390.35396186351534,{"$f":"IF(A219>$C$3,\"_\",$C$8-SUM($F$11:F219))","v":63937.249173564356},{"$f":"IF(A219>$C$3,\"_\",IFERROR(VLOOKUP(B219,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,4,FALSE),H218))","v":3.9140000000000001},{"$f":"IF(A219>$C$3,\"_\",IFERROR(VLOOKUP(B219,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,3,FALSE),I218))","v":1.7299999999999999E-2},0.02,0,1260.6099999999999,-1260.6099999999999,{"$f":"IF(A219>$C$3,\"_\",$C$2-SUM($M$11:M219))","v":406817.65570846765}]
[210,"2025-01-01",{"$f":"IF(A220>$C$3,\"_\",IFERROR(VLOOKUP(B220,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,2,FALSE),C219))","v":-7.3200000000000001E-3},0.02,67.560359960066336,390.76643588321781,{"$f":"IF(A220>$C$3,\"_\",$C$8-SUM($F$11:F220))","v":63546.482737681144},{"$f":"IF(A220>$C$3,\"_\",IFERROR(VLOOKUP(B220,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,4,FALSE),H219))","v":3.9140000000000001},{"$f":"IF(A220>$C$3,\"_\",IFERROR(VLOOKUP(B220,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,3,FALSE),I219))","v":1.7299999999999999E-2},0.02,0,1264.52,-1264.52,{"$f":"IF(A220>$C$3,\"_\",$C$2-SUM($M$11:M220))","v":408082.17570846766}]
[211,"2025-02-01",{"$f":"IF(A221>$C$3,\"_\",IFERROR(VLOOKUP(B221,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,2,FALSE),C220))","v":-7.3200000000000001E-3},0.02,67.147450092816413,391.17934575046786,{"$f":"IF(A221>$C$3,\"_\",$C$8-SUM($F$11:F221))","v":63155.303391930676},{"$f":"IF(A221>$C$3,\"_\",IFERROR(VLOOKUP(B221,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,4,FALSE),H220))","v":3.9140000000000001},{"$f":"IF(A221>$C$3,\"_\",IFERROR(VLOOKUP(B221,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,3,FALSE),I220))","v":1.7299999999999999E-2},0.02,0,1268.46,-1268.46,{"$f":"IF(A221>$C$3,\"_\",$C$2-SUM($M$11:M221))","v":409350.63570846769}]
[212,"2025-03-01",{"$f":"IF(A222>$C$3,\"_\",IFERROR(VLOOKUP(B222,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,2,FALSE),C221))","v":-7.3200000000000001E-3},0.02,66.734103917473419,391.59269192581081,{"$f":"IF(A222>$C$3,\"_\",$C$8-SUM($F$11:F222))","v":62763.710700004871},{"$f":"IF(A222>$C$3,\"_\",IFERROR(VLOOKUP(B222,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,4,FALSE),H221))","v":3.9140000000000001},{"$f":"IF(A222>$C$3,\"_\",IFERROR(VLOOKUP(B222,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,3,FALSE),I221))","v":1.7299999999999999E-2},0.02,0,1272.4000000000001,-1272.4000000000001,{"$f":"IF(A222>$C$3,\"_\",$C$2-SUM($M$11:M222))","v":410623.03570846765}]
[213,"2025-04-01",{"$f":"IF(A223>$C$3,\"_\",IFERROR(VLOOKUP(B223,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,2,FALSE),C222))","v":-7.3200000000000001E-3},0.02,66.320320973005153,392.00647487027908,{"$f":"IF(A223>$C$3,\"_\",$C$8-SUM($F$11:F223))","v":62371.704225134585},{"$f":"IF(A223>$C$3,\"_\",IFERROR(VLOOKUP(B223,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,4,FALSE),H222))","v":3.9140000000000001},{"$f":"IF(A223>$C$3,\"_\",IFERROR(VLOOKUP(B223,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,3,FALSE),I222))","v":1.7299999999999999E-2},0.02,0,1276.3499999999999,-1276.3499999999999,{"$f":"IF(A223>$C$3,\"_\",$C$2-SUM($M$11:M223))","v":411899.38570846769}]
[214,"2025-05-01",{"$f":"IF(A224>$C$3,\"_\",IFERROR(VLOOKUP(B224,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,2,FALSE),C223))","v":-7.3200000000000001E-3},0.02,65.906100797892208,392.42069504539205,{"$f":"IF(A224>$C$3,\"_\",$C$8-SUM($F$11:F224))","v":61979.283530089189},{"$f":"IF(A224>$C$3,\"_\",IFERROR(VLOOKUP(B224,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,4,FALSE),H223))","v":3.9140000000000001},{"$f":"IF(A224>$C$3,\"_\",IFERROR(VLOOKUP(B224,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,3,FALSE),I223))","v":1.7299999999999999E-2},0.02,0,1280.32,-1280.32,{"$f":"IF(A224>$C$3,\"_\",$C$2-SUM($M$11:M224))","v":413179.70570846769}]
[215,"2025-06-01",{"$f":"IF(A225>$C$3,\"_\",IFERROR(VLOOKUP(B225,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,2,FALSE),C224))","v":-7.3200000000000001E-3},0.02,65.491442930127576,392.83535291315667,{"$f":"IF(A225>$C$3,\"_\",$C$8-SUM($F$11:F225))","v":61586.448177176033},{"$f":"IF(A225>$C$3,\"_\",IFERROR(VLOOKUP(B225,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,4,FALSE),H224))","v":3.9140000000000001},{"$f":"IF(A225>$C$3,\"_\",IFERROR(VLOOKUP(B225,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,3,FALSE),I224))","v":1.7299999999999999E-2},0.02,0,1284.3,-1284.3,{"$f":"IF(A225>$C$3,\"_\",$C$2-SUM($M$11:M225))","v":414464.00570846768}]
[216,"2025-07-01",{"$f":"IF(A226>$C$3,\"_\",IFERROR(VLOOKUP(B226,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,2,FALSE),C225))","v":-7.3200000000000001E-3},0.02,65.076346907216006,393.25044893606821,{"$f":"IF(A226>$C$3,\"_\",$C$8-SUM($F$11:F226))","v":61193.19772823996},{"$f":"IF(A226>$C$3,\"_\",IFERROR(VLOOKUP(B226,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,4,FALSE),H225))","v":3.9140000000000001},{"$f":"IF(A226>$C$3,\"_\",IFERROR(VLOOKUP(B226,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,3,FALSE),I225))","v":1.7299999999999999E-2},0.02,0,1288.29,-1288.29,{"$f":"IF(A226>$C$3,\"_\",$C$2-SUM($M$11:M226))","v":415752.29570846766}]
[217,"2025-08-01",{"$f":"IF(A227>$C$3,\"_\",IFERROR(VLOOKUP(B227,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,2,FALSE),C226))","v":-7.3200000000000001E-3},0.02,64.660812266173565,393.66598357711058,{"$f":"IF(A227>$C$3,\"_\",$C$8-SUM($F$11:F227))","v":60799.531744662847},{"$f":"IF(A227>$C$3,\"_\",IFERROR(VLOOKUP(B227,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,4,FALSE),H226))","v":3.9140000000000001},{"$f":"IF(A227>$C$3,\"_\",IFERROR(VLOOKUP(B227,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,3,FALSE),I226))","v":1.7299999999999999E-2},0.02,0,1292.3,-1292.3,{"$f":"IF(A227>$C$3,\"_\",$C$2-SUM($M$11:M227))","v":417044.59570846765}]
[218,"2025-09-01",{"$f":"IF(A228>$C$3,\"_\",IFERROR(VLOOKUP(B228,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,2,FALSE),C227))","v":-7.3200000000000001E-3},0.02,64.244838543527081,394.08195729975699,{"$f":"IF(A228>$C$3,\"_\",$C$8-SUM($F$11:F228))","v":60405.44978736309},{"$f":"IF(A228>$C$3,\"_\",IFERROR(VLOOKUP(B228,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,4,FALSE),H227))","v":3.9140000000000001},{"$f":"IF(A228>$C$3,\"_\",IFERROR(VLOOKUP(B228,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,3,FALSE),I227))","v":1.7299999999999999E-2},0.02,0,1296.31,-1296.31,{"$f":"IF(A228>$C$3,\"_\",$C$2-SUM($M$11:M228))","v":418340.9057084677}]
[219,"2025-10-01",{"$f":"IF(A229>$C$3,\"_\",IFERROR(VLOOKUP(B229,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,2,FALSE),C228))","v":-7.3200000000000001E-3},0.02,63.82842527531367,394.49837056797043,{"$f":"IF(A229>$C$3,\"_\",$C$8-SUM($F$11:F229))","v":60010.951416795113},{"$f":"IF(A229>$C$3,\"_\",IFERROR(VLOOKUP(B229,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,4,FALSE),H228))","v":3.9140000000000001},{"$f":"IF(A229>$C$3,\"_\",IFERROR(VLOOKUP(B229,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,3,FALSE),I228))","v":1.7299999999999999E-2},0.02,0,1300.3399999999999,-1300.3399999999999,{"$f":"IF(A229>$C$3,\"_\",$C$2-SUM($M$11:M229))","v":419641.24570846767}]
[220,"2025-11-01",{"$f":"IF(A230>$C$3,\"_\",IFERROR(VLOOKUP(B230,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,2,FALSE),C229))","v":-7.3200000000000001E-3},0.02,63.411571997080173,394.9152238462039,{"$f":"IF(A230>$C$3,\"_\",$C$8-SUM($F$11:F230))","v":59616.036192948915},{"$f":"IF(A230>$C$3,\"_\",IFERROR(VLOOKUP(B230,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,4,FALSE),H229))","v":3.9140000000000001},{"$f":"IF(A230>$C$3,\"_\",IFERROR(VLOOKUP(B230,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,3,FALSE),I229))","v":1.7299999999999999E-2},0.02,0,1304.3800000000001,-1304.3800000000001,{"$f":"IF(A230>$C$3,\"_\",$C$2-SUM($M$11:M230))","v":420945.62570846768}]
[221,"2025-12-01",{"$f":"IF(A231>$C$3,\"_\",IFERROR(VLOOKUP(B231,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,2,FALSE),C230))","v":-7.3200000000000001E-3},0.02,62.99427824388269,395.3325175994014,{"$f":"IF(A231>$C$3,\"_\",$C$8-SUM($F$11:F231))","v":59220.703675349519},{"$f":"IF(A231>$C$3,\"_\",IFERROR(VLOOKUP(B231,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,4,FALSE),H230))","v":3.9140000000000001},{"$f":"IF(A231>$C$3,\"_\",IFERROR(VLOOKUP(B231,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,3,FALSE),I230))","v":1.7299999999999999E-2},0.02,0,1308.44,-1308.44,{"$f":"IF(A231>$C$3,\"_\",$C$2-SUM($M$11:M231))","v":422254.06570846768}]
[222,"2026-01-01",{"$f":"IF(A232>$C$3,\"_\",IFERROR(VLOOKUP(B232,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,2,FALSE),C231))","v":-7.3200000000000001E-3},0.02,62.576543550285997,395.75025229299825,{"$f":"IF(A232>$C$3,\"_\",$C$8-SUM($F$11:F232))","v":58824.953423056519},{"$f":"IF(A232>$C$3,\"_\",IFERROR(VLOOKUP(B232,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,4,FALSE),H231))","v":3.9140000000000001},{"$f":"IF(A232>$C$3,\"_\",IFERROR(VLOOKUP(B232,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,3,FALSE),I231))","v":1.7299999999999999E-2},0.02,0,1312.51,-1312.51,{"$f":"IF(A232>$C$3,\"_\",$C$2-SUM($M$11:M232))","v":423566.57570846769}]
[223,"2026-02-01",{"$f":"IF(A233>$C$3,\"_\",IFERROR(VLOOKUP(B233,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,2,FALSE),C232))","v":-7.3200000000000001E-3},0.02,62.158367450363059,396.1684283929211,{"$f":"IF(A233>$C$3,\"_\",$C$8-SUM($F$11:F233))","v":58428.784994663598},{"$f":"IF(A233>$C$3,\"_\",IFERROR(VLOOKUP(B233,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,4,FALSE),H232))","v":3.9140000000000001},{"$f":"IF(A233>$C$3,\"_\",IFERROR(VLOOKUP(B233,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,3,FALSE),I232))","v":1.7299999999999999E-2},0.02,0,1316.59,-1316.59,{"$f":"IF(A233>$C$3,\"_\",$C$2-SUM($M$11:M233))","v":424883.16570846766}]
[224,"2026-03-01",{"$f":"IF(A234>$C$3,\"_\",IFERROR(VLOOKUP(B234,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,2,FALSE),C233))","v":-7.3200000000000001E-3},0.02,61.739749477694538,396.58704636558963,{"$f":"IF(A234>$C$3,\"_\",$C$8-SUM($F$11:F234))","v":58032.19794829801},{"$f":"IF(A234>$C$3,\"_\",IFERROR(VLOOKUP(B234,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,4,FALSE),H233))","v":3.9140000000000001},{"$f":"IF(A234>$C$3,\"_\",IFERROR(VLOOKUP(B234,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,3,FALSE),I233))","v":1.7299999999999999E-2},0.02,0,1320.68,-1320.68,{"$f":"IF(A234>$C$3,\"_\",$C$2-SUM($M$11:M234))","v":426203.84570846765}]
[225,"2026-04-01",{"$f":"IF(A235>$C$3,\"_\",IFERROR(VLOOKUP(B235,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,2,FALSE),C234))","v":-7.3200000000000001E-3},0.02,61.320689165368229,397.00610667791591,{"$f":"IF(A235>$C$3,\"_\",$C$8-SUM($F$11:F235))","v":57635.191841620093},{"$f":"IF(A235>$C$3,\"_\",IFERROR(VLOOKUP(B235,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,4,FALSE),H234))","v":3.9140000000000001},{"$f":"IF(A235>$C$3,\"_\",IFERROR(VLOOKUP(B235,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,3,FALSE),I234))","v":1.7299999999999999E-2},0.02,0,1324.78,-1324.78,{"$f":"IF(A235>$C$3,\"_\",$C$2-SUM($M$11:M235))","v":427528.62570846768}]
[226,"2026-05-01",{"$f":"IF(A236>$C$3,\"_\",IFERROR(VLOOKUP(B236,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,2,FALSE),C235))","v":-7.3200000000000001E-3},0.02,60.901186045978569,397.42560979730564,{"$f":"IF(A236>$C$3,\"_\",$C$8-SUM($F$11:F236))","v":57237.766231822781},{"$f":"IF(A236>$C$3,\"_\",IFERROR(VLOOKUP(B236,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,4,FALSE),H235))","v":3.9140000000000001},{"$f":"IF(A236>$C$3,\"_\",IFERROR(VLOOKUP(B236,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,3,FALSE),I235))","v":1.7299999999999999E-2},0.02,0,1328.9,-1328.9,{"$f":"IF(A236>$C$3,\"_\",$C$2-SUM($M$11:M236))","v":428857.52570846764}]
[227,"2026-06-01",{"$f":"IF(A237>$C$3,\"_\",IFERROR(VLOOKUP(B237,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,2,FALSE),C236))","v":-7.3200000000000001E-3},0.02,60.481239651626076,397.84555619165803,{"$f":"IF(A237>$C$3,\"_\",$C$8-SUM($F$11:F237))","v":56839.920675631118},{"$f":"IF(A237>$C$3,\"_\",IFERROR(VLOOKUP(B237,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,4,FALSE),H236))","v":3.9140000000000001},{"$f":"IF(A237>$C$3,\"_\",IFERROR(VLOOKUP(B237,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,3,FALSE),I236))","v":1.7299999999999999E-2},0.02,0,1333.03,-1333.03,{"$f":"IF(A237>$C$3,\"_\",$C$2-SUM($M$11:M237))","v":430190.55570846767}]
[228,"2026-07-01",{"$f":"IF(A238>$C$3,\"_\",IFERROR(VLOOKUP(B238,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,2,FALSE),C237))","v":-7.3200000000000001E-3},0.02,60.060849513916885,398.26594632936713,{"$f":"IF(A238>$C$3,\"_\",$C$8-SUM($F$11:F238))","v":56441.65472930175},{"$f":"IF(A238>$C$3,\"_\",IFERROR(VLOOKUP(B238,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,4,FALSE),H237))","v":3.9140000000000001},{"$f":"IF(A238>$C$3,\"_\",IFERROR(VLOOKUP(B238,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,3,FALSE),I237))","v":1.7299999999999999E-2},0.02,0,1337.18,-1337.18,{"$f":"IF(A238>$C$3,\"_\",$C$2-SUM($M$11:M238))","v":431527.73570846766}]
[229,"2026-08-01",{"$f":"IF(A239>$C$3,\"_\",IFERROR(VLOOKUP(B239,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,2,FALSE),C238))","v":-7.3200000000000001E-3},0.02,59.640015163962182,398.68678067932188,{"$f":"IF(A239>$C$3,\"_\",$C$8-SUM($F$11:F239))","v":56042.967948622434},{"$f":"IF(A239>$C$3,\"_\",IFERROR(VLOOKUP(B239,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,4,FALSE),H238))","v":3.9140000000000001},{"$f":"IF(A239>$C$3,\"_\",IFERROR(VLOOKUP(B239,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,3,FALSE),I238))","v":1.7299999999999999E-2},0.02,0,1341.33,-1341.33,{"$f":"IF(A239>$C$3,\"_\",$C$2-SUM($M$11:M239))","v":432869.06570846762}]
[230,"2026-09-01",{"$f":"IF(A240>$C$3,\"_\",IFERROR(VLOOKUP(B240,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,2,FALSE),C239))","v":-7.3200000000000001E-3},0.02,59.218736132377707,399.10805971090639,{"$f":"IF(A240>$C$3,\"_\",$C$8-SUM($F$11:F240))","v":55643.859888911524},{"$f":"IF(A240>$C$3,\"_\",IFERROR(VLOOKUP(B240,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,4,FALSE),H239))","v":3.9140000000000001},{"$f":"IF(A240>$C$3,\"_\",IFERROR(VLOOKUP(B240,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,3,FALSE),I239))","v":1.7299999999999999E-2},0.02,0,1345.5,-1345.5,{"$f":"IF(A240>$C$3,\"_\",$C$2-SUM($M$11:M240))","v":434214.56570846762}]
[231,"2026-10-01",{"$f":"IF(A241>$C$3,\"_\",IFERROR(VLOOKUP(B241,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,2,FALSE),C240))","v":-7.3200000000000001E-3},0.02,58.797011949283181,399.5297838940009,{"$f":"IF(A241>$C$3,\"_\",$C$8-SUM($F$11:F241))","v":55244.330105017521},{"$f":"IF(A241>$C$3,\"_\",IFERROR(VLOOKUP(B241,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,4,FALSE),H240))","v":3.9140000000000001},{"$f":"IF(A241>$C$3,\"_\",IFERROR(VLOOKUP(B241,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,3,FALSE),I240))","v":1.7299999999999999E-2},0.02,0,1349.68,-1349.68,{"$f":"IF(A241>$C$3,\"_\",$C$2-SUM($M$11:M241))","v":435564.24570846767}]
[232,"2026-11-01",{"$f":"IF(A242>$C$3,\"_\",IFERROR(VLOOKUP(B242,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,2,FALSE),C241))","v":-7.3200000000000001E-3},0.02,58.374842144301851,399.95195369898221,{"$f":"IF(A242>$C$3,\"_\",$C$8-SUM($F$11:F242))","v":54844.378151318539},{"$f":"IF(A242>$C$3,\"_\",IFERROR(VLOOKUP(B242,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,4,FALSE),H241))","v":3.9140000000000001},{"$f":"IF(A242>$C$3,\"_\",IFERROR(VLOOKUP(B242,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,3,FALSE),I241))","v":1.7299999999999999E-2},0.02,0,1353.88,-1353.88,{"$f":"IF(A242>$C$3,\"_\",$C$2-SUM($M$11:M242))","v":436918.12570846768}]
[233,"2026-12-01",{"$f":"IF(A243>$C$3,\"_\",IFERROR(VLOOKUP(B243,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,2,FALSE),C242))","v":-7.3200000000000001E-3},0.02,57.952226246559924,400.37456959672414,{"$f":"IF(A243>$C$3,\"_\",$C$8-SUM($F$11:F243))","v":54444.003581721816},{"$f":"IF(A243>$C$3,\"_\",IFERROR(VLOOKUP(B243,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,4,FALSE),H242))","v":3.9140000000000001},{"$f":"IF(A243>$C$3,\"_\",IFERROR(VLOOKUP(B243,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,3,FALSE),I242))","v":1.7299999999999999E-2},0.02,0,1358.09,-1358.09,{"$f":"IF(A243>$C$3,\"_\",$C$2-SUM($M$11:M243))","v":438276.21570846764}]
[234,"2027-01-01",{"$f":"IF(A244>$C$3,\"_\",IFERROR(VLOOKUP(B244,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,2,FALSE),C243))","v":-7.3200000000000001E-3},0.02,57.529163784686055,400.79763205859803,{"$f":"IF(A244>$C$3,\"_\",$C$8-SUM($F$11:F244))","v":54043.205949663214},{"$f":"IF(A244>$C$3,\"_\",IFERROR(VLOOKUP(B244,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,4,FALSE),H243))","v":3.9140000000000001},{"$f":"IF(A244>$C$3,\"_\",IFERROR(VLOOKUP(B244,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,3,FALSE),I243))","v":1.7299999999999999E-2},0.02,0,1362.31,-1362.31,{"$f":"IF(A244>$C$3,\"_\",$C$2-SUM($M$11:M244))","v":439638.52570846764}]
[235,"2027-02-01",{"$f":"IF(A245>$C$3,\"_\",IFERROR(VLOOKUP(B245,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,2,FALSE),C244))","v":-7.3200000000000001E-3},0.02,57.105654286810797,401.22114155647319,{"$f":"IF(A245>$C$3,\"_\",$C$8-SUM($F$11:F245))","v":53641.984808106747},{"$f":"IF(A245>$C$3,\"_\",IFERROR(VLOOKUP(B245,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,4,FALSE),H244))","v":3.9140000000000001},{"$f":"IF(A245>$C$3,\"_\",IFERROR(VLOOKUP(B245,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,3,FALSE),I244))","v":1.7299999999999999E-2},0.02,0,1366.54,-1366.54,{"$f":"IF(A245>$C$3,\"_\",$C$2-SUM($M$11:M245))","v":441005.06570846762}]
[236,"2027-03-01",{"$f":"IF(A246>$C$3,\"_\",IFERROR(VLOOKUP(B246,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,2,FALSE),C245))","v":-7.3200000000000001E-3},0.02,56.681697280566134,401.64509856271809,{"$f":"IF(A246>$C$3,\"_\",$C$8-SUM($F$11:F246))","v":53240.33970954403},{"$f":"IF(A246>$C$3,\"_\",IFERROR(VLOOKUP(B246,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,4,FALSE),H245))","v":3.9140000000000001},{"$f":"IF(A246>$C$3,\"_\",IFERROR(VLOOKUP(B246,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,3,FALSE),I245))","v":1.7299999999999999E-2},0.02,0,1370.79,-1370.79,{"$f":"IF(A246>$C$3,\"_\",$C$2-SUM($M$11:M246))","v":442375.85570846766}]
[237,"2027-04-01",{"$f":"IF(A247>$C$3,\"_\",IFERROR(VLOOKUP(B247,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,2,FALSE),C246))","v":-7.3200000000000001E-3},0.02,56.257292293084859,402.06950355019933,{"$f":"IF(A247>$C$3,\"_\",$C$8-SUM($F$11:F247))","v":52838.270205993831},{"$f":"IF(A247>$C$3,\"_\",IFERROR(VLOOKUP(B247,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,4,FALSE),H246))","v":3.9140000000000001},{"$f":"IF(A247>$C$3,\"_\",IFERROR(VLOOKUP(B247,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,3,FALSE),I246))","v":1.7299999999999999E-2},0.02,0,1375.05,-1375.05,{"$f":"IF(A247>$C$3,\"_\",$C$2-SUM($M$11:M247))","v":443750.90570846765}]
[238,"2027-05-01",{"$f":"IF(A248>$C$3,\"_\",IFERROR(VLOOKUP(B248,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,2,FALSE),C247))","v":-7.3200000000000001E-3},0.02,55.832438851000148,402.49435699228394,{"$f":"IF(A248>$C$3,\"_\",$C$8-SUM($F$11:F248))","v":52435.77584900154},{"$f":"IF(A248>$C$3,\"_\",IFERROR(VLOOKUP(B248,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,4,FALSE),H247))","v":3.9140000000000001},{"$f":"IF(A248>$C$3,\"_\",IFERROR(VLOOKUP(B248,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,3,FALSE),I247))","v":1.7299999999999999E-2},0.02,0,1379.33,-1379.33,{"$f":"IF(A248>$C$3,\"_\",$C$2-SUM($M$11:M248))","v":445130.23570846766}]
[239,"2027-06-01",{"$f":"IF(A249>$C$3,\"_\",IFERROR(VLOOKUP(B249,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,2,FALSE),C248))","v":-7.3200000000000001E-3},0.02,55.407136480444962,402.91965936283896,{"$f":"IF(A249>$C$3,\"_\",$C$8-SUM($F$11:F249))","v":52032.856189638696},{"$f":"IF(A249>$C$3,\"_\",IFERROR(VLOOKUP(B249,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,4,FALSE),H248))","v":3.9140000000000001},{"$f":"IF(A249>$C$3,\"_\",IFERROR(VLOOKUP(B249,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,3,FALSE),I248))","v":1.7299999999999999E-2},0.02,0,1383.61,-1383.61,{"$f":"IF(A249>$C$3,\"_\",$C$2-SUM($M$11:M249))","v":446513.84570846765}]
[240,"2027-07-01",{"$f":"IF(A250>$C$3,\"_\",IFERROR(VLOOKUP(B250,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,2,FALSE),C249))","v":-7.3200000000000001E-3},0.02,54.981384707051561,403.34541113623243,{"$f":"IF(A250>$C$3,\"_\",$C$8-SUM($F$11:F250))","v":51629.510778502459},{"$f":"IF(A250>$C$3,\"_\",IFERROR(VLOOKUP(B250,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,4,FALSE),H249))","v":3.9140000000000001},{"$f":"IF(A250>$C$3,\"_\",IFERROR(VLOOKUP(B250,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,3,FALSE),I249))","v":1.7299999999999999E-2},0.02,0,1387.91,-1387.91,{"$f":"IF(A250>$C$3,\"_\",$C$2-SUM($M$11:M250))","v":447901.75570846762}]
[241,"2027-08-01",{"$f":"IF(A251>$C$3,\"_\",IFERROR(VLOOKUP(B251,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,2,FALSE),C250))","v":-7.3200000000000001E-3},0.02,54.555183055950934,403.77161278733303,{"$f":"IF(A251>$C$3,\"_\",$C$8-SUM($F$11:F251))","v":51225.739165715131},{"$f":"IF(A251>$C$3,\"_\",IFERROR(VLOOKUP(B251,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,4,FALSE),H250))","v":3.9140000000000001},{"$f":"IF(A251>$C$3,\"_\",IFERROR(VLOOKUP(B251,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,3,FALSE),I250))","v":1.7299999999999999E-2},0.02,0,1392.23,-1392.23,{"$f":"IF(A251>$C$3,\"_\",$C$2-SUM($M$11:M251))","v":449293.98570846766}]
[242,"2027-09-01",{"$f":"IF(A252>$C$3,\"_\",IFERROR(VLOOKUP(B252,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,2,FALSE),C251))","v":-7.3200000000000001E-3},0.02,54.12853105177232,404.19826479151169,{"$f":"IF(A252>$C$3,\"_\",$C$8-SUM($F$11:F252))","v":50821.540900923617},{"$f":"IF(A252>$C$3,\"_\",IFERROR(VLOOKUP(B252,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,4,FALSE),H251))","v":3.9140000000000001},{"$f":"IF(A252>$C$3,\"_\",IFERROR(VLOOKUP(B252,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,3,FALSE),I251))","v":1.7299999999999999E-2},0.02,0,1396.56,-1396.56,{"$f":"IF(A252>$C$3,\"_\",$C$2-SUM($M$11:M252))","v":450690.5457084676}]
[243,"2027-10-01",{"$f":"IF(A253>$C$3,\"_\",IFERROR(VLOOKUP(B253,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,2,FALSE),C252))","v":-7.3200000000000001E-3},0.02,53.701428218642626,404.62536762464134,{"$f":"IF(A253>$C$3,\"_\",$C$8-SUM($F$11:F253))","v":50416.915533298976},{"$f":"IF(A253>$C$3,\"_\",IFERROR(VLOOKUP(B253,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,4,FALSE),H252))","v":3.9140000000000001},{"$f":"IF(A253>$C$3,\"_\",IFERROR(VLOOKUP(B253,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,3,FALSE),I252))","v":1.7299999999999999E-2},0.02,0,1400.9,-1400.9,{"$f":"IF(A253>$C$3,\"_\",$C$2-SUM($M$11:M253))","v":452091.44570846763}]
[244,"2027-11-01",{"$f":"IF(A254>$C$3,\"_\",IFERROR(VLOOKUP(B254,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,2,FALSE),C253))","v":-7.3200000000000001E-3},0.02,53.273874080185919,405.05292176309814,{"$f":"IF(A254>$C$3,\"_\",$C$8-SUM($F$11:F254))","v":50011.862611535878},{"$f":"IF(A254>$C$3,\"_\",IFERROR(VLOOKUP(B254,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,4,FALSE),H253))","v":3.9140000000000001},{"$f":"IF(A254>$C$3,\"_\",IFERROR(VLOOKUP(B254,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,3,FALSE),I253))","v":1.7299999999999999E-2},0.02,0,1405.25,-1405.25,{"$f":"IF(A254>$C$3,\"_\",$C$2-SUM($M$11:M254))","v":453496.69570846763}]
[245,"2027-12-01",{"$f":"IF(A255>$C$3,\"_\",IFERROR(VLOOKUP(B255,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,2,FALSE),C254))","v":-7.3200000000000001E-3},0.02,52.845868159522915,405.48092768376108,{"$f":"IF(A255>$C$3,\"_\",$C$8-SUM($F$11:F255))","v":49606.381683852116},{"$f":"IF(A255>$C$3,\"_\",IFERROR(VLOOKUP(B255,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,4,FALSE),H254))","v":3.9140000000000001},{"$f":"IF(A255>$C$3,\"_\",IFERROR(VLOOKUP(B255,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,3,FALSE),I254))","v":1.7299999999999999E-2},0.02,0,1409.62,-1409.62,{"$f":"IF(A255>$C$3,\"_\",$C$2-SUM($M$11:M255))","v":454906.31570846762}]
[246,"2028-01-01",{"$f":"IF(A256>$C$3,\"_\",IFERROR(VLOOKUP(B256,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,2,FALSE),C255))","v":-7.3200000000000001E-3},0.02,52.417409979270403,405.90938586401359,{"$f":"IF(A256>$C$3,\"_\",$C$8-SUM($F$11:F256))","v":49200.472297988104},{"$f":"IF(A256>$C$3,\"_\",IFERROR(VLOOKUP(B256,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,4,FALSE),H255))","v":3.9140000000000001},{"$f":"IF(A256>$C$3,\"_\",IFERROR(VLOOKUP(B256,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,3,FALSE),I255))","v":1.7299999999999999E-2},0.02,0,1414,-1414,{"$f":"IF(A256>$C$3,\"_\",$C$2-SUM($M$11:M256))","v":456320.31570846762}]
[247,"2028-02-01",{"$f":"IF(A257>$C$3,\"_\",IFERROR(VLOOKUP(B257,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,2,FALSE),C256))","v":-7.3200000000000001E-3},0.02,51.988499061540765,406.33829678174334,{"$f":"IF(A257>$C$3,\"_\",$C$8-SUM($F$11:F257))","v":48794.134001206359},{"$f":"IF(A257>$C$3,\"_\",IFERROR(VLOOKUP(B257,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,4,FALSE),H256))","v":3.9140000000000001},{"$f":"IF(A257>$C$3,\"_\",IFERROR(VLOOKUP(B257,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,3,FALSE),I256))","v":1.7299999999999999E-2},0.02,0,1418.4,-1418.4,{"$f":"IF(A257>$C$3,\"_\",$C$2-SUM($M$11:M257))","v":457738.71570846764}]
[248,"2028-03-01",{"$f":"IF(A258>$C$3,\"_\",IFERROR(VLOOKUP(B258,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,2,FALSE),C257))","v":-7.3200000000000001E-3},0.02,51.559134927941386,406.76766091534267,{"$f":"IF(A258>$C$3,\"_\",$C$8-SUM($F$11:F258))","v":48387.366340291017},{"$f":"IF(A258>$C$3,\"_\",IFERROR(VLOOKUP(B258,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,4,FALSE),H257))","v":3.9140000000000001},{"$f":"IF(A258>$C$3,\"_\",IFERROR(VLOOKUP(B258,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,3,FALSE),I257))","v":1.7299999999999999E-2},0.02,0,1422.8,-1422.8,{"$f":"IF(A258>$C$3,\"_\",$C$2-SUM($M$11:M258))","v":459161.51570846757}]
[249,"2028-04-01",{"$f":"IF(A259>$C$3,\"_\",IFERROR(VLOOKUP(B259,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,2,FALSE),C258))","v":-7.3200000000000001E-3},0.02,51.129317099574173,407.19747874370984,{"$f":"IF(A259>$C$3,\"_\",$C$8-SUM($F$11:F259))","v":47980.16886154731},{"$f":"IF(A259>$C$3,\"_\",IFERROR(VLOOKUP(B259,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,4,FALSE),H258))","v":3.9140000000000001},{"$f":"IF(A259>$C$3,\"_\",IFERROR(VLOOKUP(B259,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,3,FALSE),I258))","v":1.7299999999999999E-2},0.02,0,1427.23,-1427.23,{"$f":"IF(A259>$C$3,\"_\",$C$2-SUM($M$11:M259))","v":460588.74570846761}]
[250,"2028-05-01",{"$f":"IF(A260>$C$3,\"_\",IFERROR(VLOOKUP(B260,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,2,FALSE),C259))","v":-7.3200000000000001E-3},0.02,50.69904509703499,407.62775074624898,{"$f":"IF(A260>$C$3,\"_\",$C$8-SUM($F$11:F260))","v":47572.541110801059},{"$f":"IF(A260>$C$3,\"_\",IFERROR(VLOOKUP(B260,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,4,FALSE),H259))","v":3.9140000000000001},{"$f":"IF(A260>$C$3,\"_\",IFERROR(VLOOKUP(B260,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,3,FALSE),I259))","v":1.7299999999999999E-2},0.02,0,1431.66,-1431.66,{"$f":"IF(A260>$C$3,\"_\",$C$2-SUM($M$11:M260))","v":462020.40570846759}]
[251,"2028-06-01",{"$f":"IF(A261>$C$3,\"_\",IFERROR(VLOOKUP(B261,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,2,FALSE),C260))","v":-7.3200000000000001E-3},0.02,50.268318440413118,408.05847740287095,{"$f":"IF(A261>$C$3,\"_\",$C$8-SUM($F$11:F261))","v":47164.482633398191},{"$f":"IF(A261>$C$3,\"_\",IFERROR(VLOOKUP(B261,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,4,FALSE),H260))","v":3.9140000000000001},{"$f":"IF(A261>$C$3,\"_\",IFERROR(VLOOKUP(B261,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,3,FALSE),I260))","v":1.7299999999999999E-2},0.02,0,1436.11,-1436.11,{"$f":"IF(A261>$C$3,\"_\",$C$2-SUM($M$11:M261))","v":463456.51570846757}]
[252,"2028-07-01",{"$f":"IF(A262>$C$3,\"_\",IFERROR(VLOOKUP(B262,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,2,FALSE),C261))","v":-7.3200000000000001E-3},0.02,49.837136649290755,408.48965919399325,{"$f":"IF(A262>$C$3,\"_\",$C$8-SUM($F$11:F262))","v":46755.9929742042},{"$f":"IF(A262>$C$3,\"_\",IFERROR(VLOOKUP(B262,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,4,FALSE),H261))","v":3.9140000000000001},{"$f":"IF(A262>$C$3,\"_\",IFERROR(VLOOKUP(B262,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,3,FALSE),I261))","v":1.7299999999999999E-2},0.02,0,1440.58,-1440.58,{"$f":"IF(A262>$C$3,\"_\",$C$2-SUM($M$11:M262))","v":464897.09570846759}]
[253,"2028-08-01",{"$f":"IF(A263>$C$3,\"_\",IFERROR(VLOOKUP(B263,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,2,FALSE),C262))","v":-7.3200000000000001E-3},0.02,49.405499242742437,408.92129660054167,{"$f":"IF(A263>$C$3,\"_\",$C$8-SUM($F$11:F263))","v":46347.071677603657},{"$f":"IF(A263>$C$3,\"_\",IFERROR(VLOOKUP(B263,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,4,FALSE),H262))","v":3.9140000000000001},{"$f":"IF(A263>$C$3,\"_\",IFERROR(VLOOKUP(B263,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,3,FALSE),I262))","v":1.7299999999999999E-2},0.02,0,1445.06,-1445.06,{"$f":"IF(A263>$C$3,\"_\",$C$2-SUM($M$11:M263))","v":466342.15570846759}]
[254,"2028-09-01",{"$f":"IF(A264>$C$3,\"_\",IFERROR(VLOOKUP(B264,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,2,FALSE),C263))","v":-7.3200000000000001E-3},0.02,48.973405739334531,409.35339010394949,{"$f":"IF(A264>$C$3,\"_\",$C$8-SUM($F$11:F264))","v":45937.718287499709},{"$f":"IF(A264>$C$3,\"_\",IFERROR(VLOOKUP(B264,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,4,FALSE),H263))","v":3.9140000000000001},{"$f":"IF(A264>$C$3,\"_\",IFERROR(VLOOKUP(B264,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,3,FALSE),I263))","v":1.7299999999999999E-2},0.02,0,1449.55,-1449.55,{"$f":"IF(A264>$C$3,\"_\",$C$2-SUM($M$11:M264))","v":467791.70570846758}]
[255,"2028-10-01",{"$f":"IF(A265>$C$3,\"_\",IFERROR(VLOOKUP(B265,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,2,FALSE),C264))","v":-7.3200000000000001E-3},0.02,48.540855657124695,409.78594018615939,{"$f":"IF(A265>$C$3,\"_\",$C$8-SUM($F$11:F265))","v":45527.932347313545},{"$f":"IF(A265>$C$3,\"_\",IFERROR(VLOOKUP(B265,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,4,FALSE),H264))","v":3.9140000000000001},{"$f":"IF(A265>$C$3,\"_\",IFERROR(VLOOKUP(B265,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,3,FALSE),I264))","v":1.7299999999999999E-2},0.02,0,1454.05,-1454.05,{"$f":"IF(A265>$C$3,\"_\",$C$2-SUM($M$11:M265))","v":469245.75570846756}]
[256,"2028-11-01",{"$f":"IF(A266>$C$3,\"_\",IFERROR(VLOOKUP(B266,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,2,FALSE),C265))","v":-7.3200000000000001E-3},0.02,48.107848513661317,410.21894732962272,{"$f":"IF(A266>$C$3,\"_\",$C$8-SUM($F$11:F266))","v":45117.713399983928},{"$f":"IF(A266>$C$3,\"_\",IFERROR(VLOOKUP(B266,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,4,FALSE),H265))","v":3.9140000000000001},{"$f":"IF(A266>$C$3,\"_\",IFERROR(VLOOKUP(B266,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,3,FALSE),I265))","v":1.7299999999999999E-2},0.02,0,1458.57,-1458.57,{"$f":"IF(A266>$C$3,\"_\",$C$2-SUM($M$11:M266))","v":470704.32570846757}]
[257,"2028-12-01",{"$f":"IF(A267>$C$3,\"_\",IFERROR(VLOOKUP(B267,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,2,FALSE),C266))","v":-7.3200000000000001E-3},0.02,47.674383825983021,410.65241201730112,{"$f":"IF(A267>$C$3,\"_\",$C$8-SUM($F$11:F267))","v":44707.06098796663},{"$f":"IF(A267>$C$3,\"_\",IFERROR(VLOOKUP(B267,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,4,FALSE),H266))","v":3.9140000000000001},{"$f":"IF(A267>$C$3,\"_\",IFERROR(VLOOKUP(B267,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,3,FALSE),I266))","v":1.7299999999999999E-2},0.02,{"$f":"IF(A267>$C$3,\"_\",IF(B267>$F$4,0,H267*(E267+F267)))","v":0},1463.11,-1463.11,{"$f":"IF(A267>$C$3,\"_\",$C$2-SUM($M$11:M267))","v":472167.43570846756}]
[258,{"$f":"IF(A268>$C$3,\"_\",DATE(YEAR(B267),MONTH(B267)+1,1))","v":"2029-01-01"},{"$f":"IF(A268>$C$3,\"_\",IFERROR(VLOOKUP(B268,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,2,FALSE),C267))","v":-7.3200000000000001E-3},{"$f":"IF(A268>$C$3,\"_\",D267)","v":0.02},{"$f":"IF(A268>$C$3,\"_\",IPMT((C268+D268)/12,1,$C$3-A267,-G267))","v":47.240461110618071},{"$f":"IF(A268>$C$3,\"_\",PPMT((C268+D268)/12,1,$C$3-A267,-G267))","v":411.08633473266599},{"$f":"IF(A268>$C$3,\"_\",$C$8-SUM($F$11:F268))","v":44295.974653233963},{"$f":"IF(A268>$C$3,\"_\",IFERROR(VLOOKUP(B268,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,4,FALSE),H267))","v":3.9140000000000001},{"$f":"IF(A268>$C$3,\"_\",IFERROR(VLOOKUP(B268,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,3,FALSE),I267))","v":1.7299999999999999E-2},{"$f":"IF(A268>$C$3,\"_\",J267)","v":0.02},0,{"$f":"IF(A268>$C$3,\"_\",IF(N267<0,0,ROUND(N267*(I268+J268)/12,2)))","v":1467.65},{"$f":"IFERROR(K268-L268,\"_\")","v":-1467.65},{"$f":"IF(A268>$C$3,\"_\",$C$2-SUM($M$11:M268))","v":473635.08570846752}]
[{"$f":"A268+1","v":259},"2029-02-01",{"$f":"IF(A269>$C$3,\"_\",IFERROR(VLOOKUP(B269,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,2,FALSE),C268))","v":-7.3200000000000001E-3},0.02,46.806079883583891,411.52071595970028,{"$f":"IF(A269>$C$3,\"_\",$C$8-SUM($F$11:F269))","v":43884.453937274258},{"$f":"IF(A269>$C$3,\"_\",IFERROR(VLOOKUP(B269,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,4,FALSE),H268))","v":3.9140000000000001},{"$f":"IF(A269>$C$3,\"_\",IFERROR(VLOOKUP(B269,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,3,FALSE),I268))","v":1.7299999999999999E-2},0.02,0,1472.22,-1472.22,{"$f":"IF(A269>$C$3,\"_\",$C$2-SUM($M$11:M269))","v":475107.30570846755}]
[260,"2029-03-01",{"$f":"IF(A270>$C$3,\"_\",IFERROR(VLOOKUP(B270,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,2,FALSE),C269))","v":-7.3200000000000001E-3},0.02,46.371239660386465,411.95555618289757,{"$f":"IF(A270>$C$3,\"_\",$C$8-SUM($F$11:F270))","v":43472.498381091355},{"$f":"IF(A270>$C$3,\"_\",IFERROR(VLOOKUP(B270,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,4,FALSE),H269))","v":3.9140000000000001},{"$f":"IF(A270>$C$3,\"_\",IFERROR(VLOOKUP(B270,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,3,FALSE),I269))","v":1.7299999999999999E-2},0.02,0,1476.79,-1476.79,{"$f":"IF(A270>$C$3,\"_\",$C$2-SUM($M$11:M270))","v":476584.09570846753}]
[261,"2029-04-01",{"$f":"IF(A271>$C$3,\"_\",IFERROR(VLOOKUP(B271,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,2,FALSE),C270))","v":-7.3200000000000001E-3},0.02,45.935939956019865,412.39085588726414,{"$f":"IF(A271>$C$3,\"_\",$C$8-SUM($F$11:F271))","v":43060.10752520409},{"$f":"IF(A271>$C$3,\"_\",IFERROR(VLOOKUP(B271,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,4,FALSE),H270))","v":3.9140000000000001},{"$f":"IF(A271>$C$3,\"_\",IFERROR(VLOOKUP(B271,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,3,FALSE),I270))","v":1.7299999999999999E-2},0.02,0,1481.38,-1481.38,{"$f":"IF(A271>$C$3,\"_\",$C$2-SUM($M$11:M271))","v":478065.47570846754}]
[262,"2029-05-01",{"$f":"IF(A272>$C$3,\"_\",IFERROR(VLOOKUP(B272,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,2,FALSE),C271))","v":-7.3200000000000001E-3},0.02,45.500180284965658,412.82661555831834,{"$f":"IF(A272>$C$3,\"_\",$C$8-SUM($F$11:F272))","v":42647.280909645779},{"$f":"IF(A272>$C$3,\"_\",IFERROR(VLOOKUP(B272,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,4,FALSE),H271))","v":3.9140000000000001},{"$f":"IF(A272>$C$3,\"_\",IFERROR(VLOOKUP(B272,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,3,FALSE),I271))","v":1.7299999999999999E-2},0.02,0,1485.99,-1485.99,{"$f":"IF(A272>$C$3,\"_\",$C$2-SUM($M$11:M272))","v":479551.46570846753}]
[263,"2029-06-01",{"$f":"IF(A273>$C$3,\"_\",IFERROR(VLOOKUP(B273,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,2,FALSE),C272))","v":-7.3200000000000001E-3},0.02,45.063960161192377,413.26283568209169,{"$f":"IF(A273>$C$3,\"_\",$C$8-SUM($F$11:F273))","v":42234.018073963685},{"$f":"IF(A273>$C$3,\"_\",IFERROR(VLOOKUP(B273,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,4,FALSE),H272))","v":3.9140000000000001},{"$f":"IF(A273>$C$3,\"_\",IFERROR(VLOOKUP(B273,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,3,FALSE),I272))","v":1.7299999999999999E-2},0.02,0,1490.61,-1490.61,{"$f":"IF(A273>$C$3,\"_\",$C$2-SUM($M$11:M273))","v":481042.07570846751}]
[264,"2029-07-01",{"$f":"IF(A274>$C$3,\"_\",IFERROR(VLOOKUP(B274,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,2,FALSE),C273))","v":-7.3200000000000001E-3},0.02,44.627279098154965,413.69951674512907,{"$f":"IF(A274>$C$3,\"_\",$C$8-SUM($F$11:F274))","v":41820.318557218561},{"$f":"IF(A274>$C$3,\"_\",IFERROR(VLOOKUP(B274,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,4,FALSE),H273))","v":3.9140000000000001},{"$f":"IF(A274>$C$3,\"_\",IFERROR(VLOOKUP(B274,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,3,FALSE),I273))","v":1.7299999999999999E-2},0.02,0,1495.24,-1495.24,{"$f":"IF(A274>$C$3,\"_\",$C$2-SUM($M$11:M274))","v":482537.3157084675}]
[265,"2029-08-01",{"$f":"IF(A275>$C$3,\"_\",IFERROR(VLOOKUP(B275,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,2,FALSE),C274))","v":-7.3200000000000001E-3},0.02,44.190136608794283,414.1366592344898,{"$f":"IF(A275>$C$3,\"_\",$C$8-SUM($F$11:F275))","v":41406.181897984075},{"$f":"IF(A275>$C$3,\"_\",IFERROR(VLOOKUP(B275,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,4,FALSE),H274))","v":3.9140000000000001},{"$f":"IF(A275>$C$3,\"_\",IFERROR(VLOOKUP(B275,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,3,FALSE),I274))","v":1.7299999999999999E-2},0.02,0,1499.89,-1499.89,{"$f":"IF(A275>$C$3,\"_\",$C$2-SUM($M$11:M275))","v":484037.20570846752}]
[266,"2029-09-01",{"$f":"IF(A276>$C$3,\"_\",IFERROR(VLOOKUP(B276,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,2,FALSE),C275))","v":-7.3200000000000001E-3},0.02,43.752532205536511,414.57426363774761,{"$f":"IF(A276>$C$3,\"_\",$C$8-SUM($F$11:F276))","v":40991.607634346321},{"$f":"IF(A276>$C$3,\"_\",IFERROR(VLOOKUP(B276,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,4,FALSE),H275))","v":3.9140000000000001},{"$f":"IF(A276>$C$3,\"_\",IFERROR(VLOOKUP(B276,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,3,FALSE),I275))","v":1.7299999999999999E-2},0.02,0,1504.55,-1504.55,{"$f":"IF(A276>$C$3,\"_\",$C$2-SUM($M$11:M276))","v":485541.75570846756}]
[267,"2029-10-01",{"$f":"IF(A277>$C$3,\"_\",IFERROR(VLOOKUP(B277,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,2,FALSE),C276))","v":-7.3200000000000001E-3},0.02,43.314465400292612,415.01233044299147,{"$f":"IF(A277>$C$3,\"_\",$C$8-SUM($F$11:F277))","v":40576.595303903334},{"$f":"IF(A277>$C$3,\"_\",IFERROR(VLOOKUP(B277,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,4,FALSE),H276))","v":3.9140000000000001},{"$f":"IF(A277>$C$3,\"_\",IFERROR(VLOOKUP(B277,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,3,FALSE),I276))","v":1.7299999999999999E-2},0.02,0,1509.23,-1509.23,{"$f":"IF(A277>$C$3,\"_\",$C$2-SUM($M$11:M277))","v":487050.98570846755}]
[268,"2029-11-01",{"$f":"IF(A278>$C$3,\"_\",IFERROR(VLOOKUP(B278,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,2,FALSE),C277))","v":-7.3200000000000001E-3},0.02,42.875935704457859,415.45086013882627,{"$f":"IF(A278>$C$3,\"_\",$C$8-SUM($F$11:F278))","v":40161.144443764511},{"$f":"IF(A278>$C$3,\"_\",IFERROR(VLOOKUP(B278,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,4,FALSE),H277))","v":3.9140000000000001},{"$f":"IF(A278>$C$3,\"_\",IFERROR(VLOOKUP(B278,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,3,FALSE),I277))","v":1.7299999999999999E-2},0.02,0,1513.92,-1513.92,{"$f":"IF(A278>$C$3,\"_\",$C$2-SUM($M$11:M278))","v":488564.90570846759}]
[269,"2029-12-01",{"$f":"IF(A279>$C$3,\"_\",IFERROR(VLOOKUP(B279,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,2,FALSE),C278))","v":-7.3200000000000001E-3},0.02,42.436942628911169,415.88985321437292,{"$f":"IF(A279>$C$3,\"_\",$C$8-SUM($F$11:F279))","v":39745.254590550132},{"$f":"IF(A279>$C$3,\"_\",IFERROR(VLOOKUP(B279,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,4,FALSE),H278))","v":3.9140000000000001},{"$f":"IF(A279>$C$3,\"_\",IFERROR(VLOOKUP(B279,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,3,FALSE),I278))","v":1.7299999999999999E-2},0.02,0,1518.62,-1518.62,{"$f":"IF(A279>$C$3,\"_\",$C$2-SUM($M$11:M279))","v":490083.52570846758}]
[270,"2030-01-01",{"$f":"IF(A280>$C$3,\"_\",IFERROR(VLOOKUP(B280,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,2,FALSE),C279))","v":-7.3200000000000001E-3},0.02,41.997485684014642,416.32931015926948,{"$f":"IF(A280>$C$3,\"_\",$C$8-SUM($F$11:F280))","v":39328.92528039086},{"$f":"IF(A280>$C$3,\"_\",IFERROR(VLOOKUP(B280,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,4,FALSE),H279))","v":3.9140000000000001},{"$f":"IF(A280>$C$3,\"_\",IFERROR(VLOOKUP(B280,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,3,FALSE),I279))","v":1.7299999999999999E-2},0.02,0,1523.34,-1523.34,{"$f":"IF(A280>$C$3,\"_\",$C$2-SUM($M$11:M280))","v":491606.86570846755}]
[271,"2030-02-01",{"$f":"IF(A281>$C$3,\"_\",IFERROR(VLOOKUP(B281,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,2,FALSE),C280))","v":-7.3200000000000001E-3},0.02,41.557564379613012,416.76923146367113,{"$f":"IF(A281>$C$3,\"_\",$C$8-SUM($F$11:F281))","v":38912.156048927194},{"$f":"IF(A281>$C$3,\"_\",IFERROR(VLOOKUP(B281,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,4,FALSE),H280))","v":3.9140000000000001},{"$f":"IF(A281>$C$3,\"_\",IFERROR(VLOOKUP(B281,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,3,FALSE),I280))","v":1.7299999999999999E-2},0.02,0,1528.08,-1528.08,{"$f":"IF(A281>$C$3,\"_\",$C$2-SUM($M$11:M281))","v":493134.94570846751}]
[272,"2030-03-01",{"$f":"IF(A282>$C$3,\"_\",IFERROR(VLOOKUP(B282,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,2,FALSE),C281))","v":-7.3200000000000001E-3},0.02,41.117178225033072,417.20961761825106,{"$f":"IF(A282>$C$3,\"_\",$C$8-SUM($F$11:F282))","v":38494.946431308941},{"$f":"IF(A282>$C$3,\"_\",IFERROR(VLOOKUP(B282,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,4,FALSE),H281))","v":3.9140000000000001},{"$f":"IF(A282>$C$3,\"_\",IFERROR(VLOOKUP(B282,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,3,FALSE),I281))","v":1.7299999999999999E-2},0.02,0,1532.83,-1532.83,{"$f":"IF(A282>$C$3,\"_\",$C$2-SUM($M$11:M282))","v":494667.77570846752}]
[273,"2030-04-01",{"$f":"IF(A283>$C$3,\"_\",IFERROR(VLOOKUP(B283,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,2,FALSE),C282))","v":-7.3200000000000001E-3},0.02,40.676326729083115,417.65046911420092,{"$f":"IF(A283>$C$3,\"_\",$C$8-SUM($F$11:F283))","v":38077.295962194738},{"$f":"IF(A283>$C$3,\"_\",IFERROR(VLOOKUP(B283,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,4,FALSE),H282))","v":3.9140000000000001},{"$f":"IF(A283>$C$3,\"_\",IFERROR(VLOOKUP(B283,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,3,FALSE),I282))","v":1.7299999999999999E-2},0.02,0,1537.59,-1537.59,{"$f":"IF(A283>$C$3,\"_\",$C$2-SUM($M$11:M283))","v":496205.36570846755}]
[274,"2030-05-01",{"$f":"IF(A284>$C$3,\"_\",IFERROR(VLOOKUP(B284,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,2,FALSE),C283))","v":-7.3200000000000001E-3},0.02,40.235009400052441,418.09178644323163,{"$f":"IF(A284>$C$3,\"_\",$C$8-SUM($F$11:F284))","v":37659.204175751511},{"$f":"IF(A284>$C$3,\"_\",IFERROR(VLOOKUP(B284,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,4,FALSE),H283))","v":3.9140000000000001},{"$f":"IF(A284>$C$3,\"_\",IFERROR(VLOOKUP(B284,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,3,FALSE),I283))","v":1.7299999999999999E-2},0.02,0,1542.37,-1542.37,{"$f":"IF(A284>$C$3,\"_\",$C$2-SUM($M$11:M284))","v":497747.73570846755}]
[275,"2030-06-01",{"$f":"IF(A285>$C$3,\"_\",IFERROR(VLOOKUP(B285,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,2,FALSE),C284))","v":-7.3200000000000001E-3},0.02,39.793225745710764,418.53357009757343,{"$f":"IF(A285>$C$3,\"_\",$C$8-SUM($F$11:F285))","v":37240.670605653941},{"$f":"IF(A285>$C$3,\"_\",IFERROR(VLOOKUP(B285,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,4,FALSE),H284))","v":3.9140000000000001},{"$f":"IF(A285>$C$3,\"_\",IFERROR(VLOOKUP(B285,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,3,FALSE),I284))","v":1.7299999999999999E-2},0.02,0,1547.17,-1547.17,{"$f":"IF(A285>$C$3,\"_\",$C$2-SUM($M$11:M285))","v":499294.90570846753}]
[276,"2030-07-01",{"$f":"IF(A286>$C$3,\"_\",IFERROR(VLOOKUP(B286,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,2,FALSE),C285))","v":-7.3200000000000001E-3},0.02,39.350975273307668,418.97582056997652,{"$f":"IF(A286>$C$3,\"_\",$C$8-SUM($F$11:F286))","v":36821.694785083964},{"$f":"IF(A286>$C$3,\"_\",IFERROR(VLOOKUP(B286,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,4,FALSE),H285))","v":3.9140000000000001},{"$f":"IF(A286>$C$3,\"_\",IFERROR(VLOOKUP(B286,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,3,FALSE),I285))","v":1.7299999999999999E-2},0.02,0,1551.97,-1551.97,{"$f":"IF(A286>$C$3,\"_\",$C$2-SUM($M$11:M286))","v":500846.87570846756}]
[277,"2030-08-01",{"$f":"IF(A287>$C$3,\"_\",IFERROR(VLOOKUP(B287,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,2,FALSE),C286))","v":-7.3200000000000001E-3},0.02,38.908257489572058,419.41853835371217,{"$f":"IF(A287>$C$3,\"_\",$C$8-SUM($F$11:F287))","v":36402.276246730253},{"$f":"IF(A287>$C$3,\"_\",IFERROR(VLOOKUP(B287,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,4,FALSE),H286))","v":3.9140000000000001},{"$f":"IF(A287>$C$3,\"_\",IFERROR(VLOOKUP(B287,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,3,FALSE),I286))","v":1.7299999999999999E-2},0.02,0,1556.8,-1556.8,{"$f":"IF(A287>$C$3,\"_\",$C$2-SUM($M$11:M287))","v":502403.67570846749}]
[278,"2030-09-01",{"$f":"IF(A288>$C$3,\"_\",IFERROR(VLOOKUP(B288,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,2,FALSE),C287))","v":-7.3200000000000001E-3},0.02,38.465071900711635,419.86172394257255,{"$f":"IF(A288>$C$3,\"_\",$C$8-SUM($F$11:F288))","v":35982.414522787687},{"$f":"IF(A288>$C$3,\"_\",IFERROR(VLOOKUP(B288,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,4,FALSE),H287))","v":3.9140000000000001},{"$f":"IF(A288>$C$3,\"_\",IFERROR(VLOOKUP(B288,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,3,FALSE),I287))","v":1.7299999999999999E-2},0.02,0,1561.64,-1561.64,{"$f":"IF(A288>$C$3,\"_\",$C$2-SUM($M$11:M288))","v":503965.3157084675}]
[279,"2030-10-01",{"$f":"IF(A289>$C$3,\"_\",IFERROR(VLOOKUP(B289,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,2,FALSE),C288))","v":-7.3200000000000001E-3},0.02,38.021418012412326,420.30537783087192,{"$f":"IF(A289>$C$3,\"_\",$C$8-SUM($F$11:F289))","v":35562.109144956819},{"$f":"IF(A289>$C$3,\"_\",IFERROR(VLOOKUP(B289,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,4,FALSE),H288))","v":3.9140000000000001},{"$f":"IF(A289>$C$3,\"_\",IFERROR(VLOOKUP(B289,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,3,FALSE),I288))","v":1.7299999999999999E-2},0.02,0,1566.49,-1566.49,{"$f":"IF(A289>$C$3,\"_\",$C$2-SUM($M$11:M289))","v":505531.80570846749}]
[280,"2030-11-01",{"$f":"IF(A290>$C$3,\"_\",IFERROR(VLOOKUP(B290,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,2,FALSE),C289))","v":-7.3200000000000001E-3},0.02,37.577295329837703,420.74950051344661,{"$f":"IF(A290>$C$3,\"_\",$C$8-SUM($F$11:F290))","v":35141.359644443379},{"$f":"IF(A290>$C$3,\"_\",IFERROR(VLOOKUP(B290,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,4,FALSE),H289))","v":3.9140000000000001},{"$f":"IF(A290>$C$3,\"_\",IFERROR(VLOOKUP(B290,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,3,FALSE),I289))","v":1.7299999999999999E-2},0.02,0,1571.36,-1571.36,{"$f":"IF(A290>$C$3,\"_\",$C$2-SUM($M$11:M290))","v":507103.16570846748}]
[281,"2030-12-01",{"$f":"IF(A291>$C$3,\"_\",IFERROR(VLOOKUP(B291,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,2,FALSE),C290))","v":-7.3200000000000001E-3},0.02,37.132703357628507,421.19409248565591,{"$f":"IF(A291>$C$3,\"_\",$C$8-SUM($F$11:F291))","v":34720.165551957718},{"$f":"IF(A291>$C$3,\"_\",IFERROR(VLOOKUP(B291,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,4,FALSE),H290))","v":3.9140000000000001},{"$f":"IF(A291>$C$3,\"_\",IFERROR(VLOOKUP(B291,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,3,FALSE),I290))","v":1.7299999999999999E-2},0.02,0,1576.25,-1576.25,{"$f":"IF(A291>$C$3,\"_\",$C$2-SUM($M$11:M291))","v":508679.41570846748}]
[282,"2031-01-01",{"$f":"IF(A292>$C$3,\"_\",IFERROR(VLOOKUP(B292,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,2,FALSE),C291))","v":-7.3200000000000001E-3},0.02,36.687641599901987,421.63915424338239,{"$f":"IF(A292>$C$3,\"_\",$C$8-SUM($F$11:F292))","v":34298.526397714333},{"$f":"IF(A292>$C$3,\"_\",IFERROR(VLOOKUP(B292,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,4,FALSE),H291))","v":3.9140000000000001},{"$f":"IF(A292>$C$3,\"_\",IFERROR(VLOOKUP(B292,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,3,FALSE),I291))","v":1.7299999999999999E-2},0.02,0,1581.15,-1581.15,{"$f":"IF(A292>$C$3,\"_\",$C$2-SUM($M$11:M292))","v":510260.5657084675}]
[283,"2031-02-01",{"$f":"IF(A293>$C$3,\"_\",IFERROR(VLOOKUP(B293,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,2,FALSE),C292))","v":-7.3200000000000001E-3},0.02,36.242109560251478,422.08468628303291,{"$f":"IF(A293>$C$3,\"_\",$C$8-SUM($F$11:F293))","v":33876.441711431296},{"$f":"IF(A293>$C$3,\"_\",IFERROR(VLOOKUP(B293,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,4,FALSE),H292))","v":3.9140000000000001},{"$f":"IF(A293>$C$3,\"_\",IFERROR(VLOOKUP(B293,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,3,FALSE),I292))","v":1.7299999999999999E-2},0.02,0,1586.06,-1586.06,{"$f":"IF(A293>$C$3,\"_\",$C$2-SUM($M$11:M293))","v":511846.6257084675}]
[284,"2031-03-01",{"$f":"IF(A294>$C$3,\"_\",IFERROR(VLOOKUP(B294,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,2,FALSE),C293))","v":-7.3200000000000001E-3},0.02,35.796106741745739,422.53068910153848,{"$f":"IF(A294>$C$3,\"_\",$C$8-SUM($F$11:F294))","v":33453.911022329761},{"$f":"IF(A294>$C$3,\"_\",IFERROR(VLOOKUP(B294,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,4,FALSE),H293))","v":3.9140000000000001},{"$f":"IF(A294>$C$3,\"_\",IFERROR(VLOOKUP(B294,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,3,FALSE),I293))","v":1.7299999999999999E-2},0.02,0,1590.99,-1590.99,{"$f":"IF(A294>$C$3,\"_\",$C$2-SUM($M$11:M294))","v":513437.61570846749}]
[285,"2031-04-01",{"$f":"IF(A295>$C$3,\"_\",IFERROR(VLOOKUP(B295,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,2,FALSE),C294))","v":-7.3200000000000001E-3},0.02,35.349632646928448,422.97716319635578,{"$f":"IF(A295>$C$3,\"_\",$C$8-SUM($F$11:F295))","v":33030.933859133409},{"$f":"IF(A295>$C$3,\"_\",IFERROR(VLOOKUP(B295,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,4,FALSE),H294))","v":3.9140000000000001},{"$f":"IF(A295>$C$3,\"_\",IFERROR(VLOOKUP(B295,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,3,FALSE),I294))","v":1.7299999999999999E-2},0.02,0,1595.94,-1595.94,{"$f":"IF(A295>$C$3,\"_\",$C$2-SUM($M$11:M295))","v":515033.55570846749}]
[286,"2031-05-01",{"$f":"IF(A296>$C$3,\"_\",IFERROR(VLOOKUP(B296,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,2,FALSE),C295))","v":-7.3200000000000001E-3},0.02,34.902686777817635,423.42410906546672,{"$f":"IF(A296>$C$3,\"_\",$C$8-SUM($F$11:F296))","v":32607.50975006794},{"$f":"IF(A296>$C$3,\"_\",IFERROR(VLOOKUP(B296,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,4,FALSE),H295))","v":3.9140000000000001},{"$f":"IF(A296>$C$3,\"_\",IFERROR(VLOOKUP(B296,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,3,FALSE),I295))","v":1.7299999999999999E-2},0.02,0,1600.9,-1600.9,{"$f":"IF(A296>$C$3,\"_\",$C$2-SUM($M$11:M296))","v":516634.45570846752}]
[287,"2031-06-01",{"$f":"IF(A297>$C$3,\"_\",IFERROR(VLOOKUP(B297,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,2,FALSE),C296))","v":-7.3200000000000001E-3},0.02,34.455268635905128,423.87152720737919,{"$f":"IF(A297>$C$3,\"_\",$C$8-SUM($F$11:F297))","v":32183.638222860565},{"$f":"IF(A297>$C$3,\"_\",IFERROR(VLOOKUP(B297,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,4,FALSE),H296))","v":3.9140000000000001},{"$f":"IF(A297>$C$3,\"_\",IFERROR(VLOOKUP(B297,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,3,FALSE),I296))","v":1.7299999999999999E-2},0.02,0,1605.87,-1605.87,{"$f":"IF(A297>$C$3,\"_\",$C$2-SUM($M$11:M297))","v":518240.32570846751}]
[288,"2031-07-01",{"$f":"IF(A298>$C$3,\"_\",IFERROR(VLOOKUP(B298,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,2,FALSE),C297))","v":-7.3200000000000001E-3},0.02,34.007377722156001,424.31941812112842,{"$f":"IF(A298>$C$3,\"_\",$C$8-SUM($F$11:F298))","v":31759.318804739436},{"$f":"IF(A298>$C$3,\"_\",IFERROR(VLOOKUP(B298,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,4,FALSE),H297))","v":3.9140000000000001},{"$f":"IF(A298>$C$3,\"_\",IFERROR(VLOOKUP(B298,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,3,FALSE),I297))","v":1.7299999999999999E-2},0.02,0,1610.86,-1610.86,{"$f":"IF(A298>$C$3,\"_\",$C$2-SUM($M$11:M298))","v":519851.1857084675}]
[289,"2031-08-01",{"$f":"IF(A299>$C$3,\"_\",IFERROR(VLOOKUP(B299,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,2,FALSE),C298))","v":-7.3200000000000001E-3},0.02,33.559013537008006,424.76778230627633,{"$f":"IF(A299>$C$3,\"_\",$C$8-SUM($F$11:F299))","v":31334.551022433167},{"$f":"IF(A299>$C$3,\"_\",IFERROR(VLOOKUP(B299,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,4,FALSE),H298))","v":3.9140000000000001},{"$f":"IF(A299>$C$3,\"_\",IFERROR(VLOOKUP(B299,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,3,FALSE),I298))","v":1.7299999999999999E-2},0.02,0,1615.87,-1615.87,{"$f":"IF(A299>$C$3,\"_\",$C$2-SUM($M$11:M299))","v":521467.05570846749}]
[290,"2031-09-01",{"$f":"IF(A300>$C$3,\"_\",IFERROR(VLOOKUP(B300,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,2,FALSE),C299))","v":-7.3200000000000001E-3},0.02,33.110175580371049,425.21662026291341,{"$f":"IF(A300>$C$3,\"_\",$C$8-SUM($F$11:F300))","v":30909.334402170251},{"$f":"IF(A300>$C$3,\"_\",IFERROR(VLOOKUP(B300,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,4,FALSE),H299))","v":3.9140000000000001},{"$f":"IF(A300>$C$3,\"_\",IFERROR(VLOOKUP(B300,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,3,FALSE),I299))","v":1.7299999999999999E-2},0.02,0,1620.89,-1620.89,{"$f":"IF(A300>$C$3,\"_\",$C$2-SUM($M$11:M300))","v":523087.94570846751}]
[291,"2031-10-01",{"$f":"IF(A301>$C$3,\"_\",IFERROR(VLOOKUP(B301,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,2,FALSE),C300))","v":-7.3200000000000001E-3},0.02,32.660863351626567,425.66593249165788,{"$f":"IF(A301>$C$3,\"_\",$C$8-SUM($F$11:F301))","v":30483.668469678596},{"$f":"IF(A301>$C$3,\"_\",IFERROR(VLOOKUP(B301,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,4,FALSE),H300))","v":3.9140000000000001},{"$f":"IF(A301>$C$3,\"_\",IFERROR(VLOOKUP(B301,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,3,FALSE),I300))","v":1.7299999999999999E-2},0.02,0,1625.93,-1625.93,{"$f":"IF(A301>$C$3,\"_\",$C$2-SUM($M$11:M301))","v":524713.87570846744}]
[292,"2031-11-01",{"$f":"IF(A302>$C$3,\"_\",IFERROR(VLOOKUP(B302,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,2,FALSE),C301))","v":-7.3200000000000001E-3},0.02,32.211076349627049,426.11571949365748,{"$f":"IF(A302>$C$3,\"_\",$C$8-SUM($F$11:F302))","v":30057.552750184943},{"$f":"IF(A302>$C$3,\"_\",IFERROR(VLOOKUP(B302,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,4,FALSE),H301))","v":3.9140000000000001},{"$f":"IF(A302>$C$3,\"_\",IFERROR(VLOOKUP(B302,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,3,FALSE),I301))","v":1.7299999999999999E-2},0.02,0,1630.99,-1630.99,{"$f":"IF(A302>$C$3,\"_\",$C$2-SUM($M$11:M302))","v":526344.86570846743}]
[293,"2031-12-01",{"$f":"IF(A303>$C$3,\"_\",IFERROR(VLOOKUP(B303,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,2,FALSE),C302))","v":-7.3200000000000001E-3},0.02,31.760814072695425,426.56598177058913,{"$f":"IF(A303>$C$3,\"_\",$C$8-SUM($F$11:F303))","v":29630.986768414354},{"$f":"IF(A303>$C$3,\"_\",IFERROR(VLOOKUP(B303,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,4,FALSE),H302))","v":3.9140000000000001},{"$f":"IF(A303>$C$3,\"_\",IFERROR(VLOOKUP(B303,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,3,FALSE),I302))","v":1.7299999999999999E-2},0.02,0,1636.06,-1636.06,{"$f":"IF(A303>$C$3,\"_\",$C$2-SUM($M$11:M303))","v":527980.92570846749}]
[294,"2032-01-01",{"$f":"IF(A304>$C$3,\"_\",IFERROR(VLOOKUP(B304,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,2,FALSE),C303))","v":-7.3200000000000001E-3},0.02,31.3100760186245,427.01671982466013,{"$f":"IF(A304>$C$3,\"_\",$C$8-SUM($F$11:F304))","v":29203.97004858969},{"$f":"IF(A304>$C$3,\"_\",IFERROR(VLOOKUP(B304,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,4,FALSE),H303))","v":3.9140000000000001},{"$f":"IF(A304>$C$3,\"_\",IFERROR(VLOOKUP(B304,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,3,FALSE),I303))","v":1.7299999999999999E-2},0.02,0,1641.14,-1641.14,{"$f":"IF(A304>$C$3,\"_\",$C$2-SUM($M$11:M304))","v":529622.0657084675}]
[295,"2032-02-01",{"$f":"IF(A305>$C$3,\"_\",IFERROR(VLOOKUP(B305,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,2,FALSE),C304))","v":-7.3200000000000001E-3},0.02,30.858861684676441,427.46793415860805,{"$f":"IF(A305>$C$3,\"_\",$C$8-SUM($F$11:F305))","v":28776.502114431089},{"$f":"IF(A305>$C$3,\"_\",IFERROR(VLOOKUP(B305,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,4,FALSE),H304))","v":3.9140000000000001},{"$f":"IF(A305>$C$3,\"_\",IFERROR(VLOOKUP(B305,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,3,FALSE),I304))","v":1.7299999999999999E-2},0.02,0,1646.24,-1646.24,{"$f":"IF(A305>$C$3,\"_\",$C$2-SUM($M$11:M305))","v":531268.30570846749}]
[296,"2032-03-01",{"$f":"IF(A306>$C$3,\"_\",IFERROR(VLOOKUP(B306,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,2,FALSE),C305))","v":-7.3200000000000001E-3},0.02,30.407170567582185,427.9196252757024,{"$f":"IF(A306>$C$3,\"_\",$C$8-SUM($F$11:F306))","v":28348.582489155393},{"$f":"IF(A306>$C$3,\"_\",IFERROR(VLOOKUP(B306,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,4,FALSE),H305))","v":3.9140000000000001},{"$f":"IF(A306>$C$3,\"_\",IFERROR(VLOOKUP(B306,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,3,FALSE),I305))","v":1.7299999999999999E-2},0.02,0,1651.36,-1651.36,{"$f":"IF(A306>$C$3,\"_\",$C$2-SUM($M$11:M306))","v":532919.66570846748}]
[297,"2032-04-01",{"$f":"IF(A307>$C$3,\"_\",IFERROR(VLOOKUP(B307,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,2,FALSE),C306))","v":-7.3200000000000001E-3},0.02,29.955002163540865,428.37179367974386,{"$f":"IF(A307>$C$3,\"_\",$C$8-SUM($F$11:F307))","v":27920.210695475645},{"$f":"IF(A307>$C$3,\"_\",IFERROR(VLOOKUP(B307,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,4,FALSE),H306))","v":3.9140000000000001},{"$f":"IF(A307>$C$3,\"_\",IFERROR(VLOOKUP(B307,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,3,FALSE),I306))","v":1.7299999999999999E-2},0.02,0,1656.49,-1656.49,{"$f":"IF(A307>$C$3,\"_\",$C$2-SUM($M$11:M307))","v":534576.15570846747}]
[298,"2032-05-01",{"$f":"IF(A308>$C$3,\"_\",IFERROR(VLOOKUP(B308,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,2,FALSE),C307))","v":-7.3200000000000001E-3},0.02,29.502355968219266,428.82443987506548,{"$f":"IF(A308>$C$3,\"_\",$C$8-SUM($F$11:F308))","v":27491.386255600577},{"$f":"IF(A308>$C$3,\"_\",IFERROR(VLOOKUP(B308,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,4,FALSE),H307))","v":3.9140000000000001},{"$f":"IF(A308>$C$3,\"_\",IFERROR(VLOOKUP(B308,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,3,FALSE),I307))","v":1.7299999999999999E-2},0.02,0,1661.64,-1661.64,{"$f":"IF(A308>$C$3,\"_\",$C$2-SUM($M$11:M308))","v":536237.79570846749}]
[299,"2032-06-01",{"$f":"IF(A309>$C$3,\"_\",IFERROR(VLOOKUP(B309,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,2,FALSE),C308))","v":-7.3200000000000001E-3},0.02,29.049231476751277,429.27756436653334,{"$f":"IF(A309>$C$3,\"_\",$C$8-SUM($F$11:F309))","v":27062.10869123404},{"$f":"IF(A309>$C$3,\"_\",IFERROR(VLOOKUP(B309,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,4,FALSE),H308))","v":3.9140000000000001},{"$f":"IF(A309>$C$3,\"_\",IFERROR(VLOOKUP(B309,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,3,FALSE),I308))","v":1.7299999999999999E-2},0.02,0,1666.81,-1666.81,{"$f":"IF(A309>$C$3,\"_\",$C$2-SUM($M$11:M309))","v":537904.60570846742}]
[300,"2032-07-01",{"$f":"IF(A310>$C$3,\"_\",IFERROR(VLOOKUP(B310,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,2,FALSE),C309))","v":-7.3200000000000001E-3},0.02,28.595628183737304,429.73116765954722,{"$f":"IF(A310>$C$3,\"_\",$C$8-SUM($F$11:F310))","v":26632.377523574498},{"$f":"IF(A310>$C$3,\"_\",IFERROR(VLOOKUP(B310,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,4,FALSE),H309))","v":3.9140000000000001},{"$f":"IF(A310>$C$3,\"_\",IFERROR(VLOOKUP(B310,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,3,FALSE),I309))","v":1.7299999999999999E-2},0.02,0,1671.99,-1671.99,{"$f":"IF(A310>$C$3,\"_\",$C$2-SUM($M$11:M310))","v":539576.59570846742}]
[301,"2032-08-01",{"$f":"IF(A311>$C$3,\"_\",IFERROR(VLOOKUP(B311,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,2,FALSE),C310))","v":-7.3200000000000001E-3},0.02,28.141545583243719,430.18525026004096,{"$f":"IF(A311>$C$3,\"_\",$C$8-SUM($F$11:F311))","v":26202.19227331446},{"$f":"IF(A311>$C$3,\"_\",IFERROR(VLOOKUP(B311,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,4,FALSE),H310))","v":3.9140000000000001},{"$f":"IF(A311>$C$3,\"_\",IFERROR(VLOOKUP(B311,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,3,FALSE),I310))","v":1.7299999999999999E-2},0.02,0,1677.18,-1677.18,{"$f":"IF(A311>$C$3,\"_\",$C$2-SUM($M$11:M311))","v":541253.77570846747}]
[302,"2032-09-01",{"$f":"IF(A312>$C$3,\"_\",IFERROR(VLOOKUP(B312,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,2,FALSE),C311))","v":-7.3200000000000001E-3},0.02,27.686983168802278,430.63981267448241,{"$f":"IF(A312>$C$3,\"_\",$C$8-SUM($F$11:F312))","v":25771.552460639985},{"$f":"IF(A312>$C$3,\"_\",IFERROR(VLOOKUP(B312,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,4,FALSE),H311))","v":3.9140000000000001},{"$f":"IF(A312>$C$3,\"_\",IFERROR(VLOOKUP(B312,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,3,FALSE),I311))","v":1.7299999999999999E-2},0.02,0,1682.4,-1682.4,{"$f":"IF(A312>$C$3,\"_\",$C$2-SUM($M$11:M312))","v":542936.17570846737}]
[303,"2032-10-01",{"$f":"IF(A313>$C$3,\"_\",IFERROR(VLOOKUP(B313,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,2,FALSE),C312))","v":-7.3200000000000001E-3},0.02,27.231940433409584,431.09485540987527,{"$f":"IF(A313>$C$3,\"_\",$C$8-SUM($F$11:F313))","v":25340.457605230113},{"$f":"IF(A313>$C$3,\"_\",IFERROR(VLOOKUP(B313,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,4,FALSE),H312))","v":3.9140000000000001},{"$f":"IF(A313>$C$3,\"_\",IFERROR(VLOOKUP(B313,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,3,FALSE),I312))","v":1.7299999999999999E-2},0.02,0,1687.63,-1687.63,{"$f":"IF(A313>$C$3,\"_\",$C$2-SUM($M$11:M313))","v":544623.80570846749}]
[304,"2032-11-01",{"$f":"IF(A314>$C$3,\"_\",IFERROR(VLOOKUP(B314,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,2,FALSE),C313))","v":-7.3200000000000001E-3},0.02,26.776416869526486,431.55037897375843,{"$f":"IF(A314>$C$3,\"_\",$C$8-SUM($F$11:F314))","v":24908.907226256357},{"$f":"IF(A314>$C$3,\"_\",IFERROR(VLOOKUP(B314,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,4,FALSE),H313))","v":3.9140000000000001},{"$f":"IF(A314>$C$3,\"_\",IFERROR(VLOOKUP(B314,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,3,FALSE),I313))","v":1.7299999999999999E-2},0.02,0,1692.87,-1692.87,{"$f":"IF(A314>$C$3,\"_\",$C$2-SUM($M$11:M314))","v":546316.67570846737}]
[305,"2032-12-01",{"$f":"IF(A315>$C$3,\"_\",IFERROR(VLOOKUP(B315,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,2,FALSE),C314))","v":-7.3200000000000001E-3},0.02,26.320411969077551,432.00638387420747,{"$f":"IF(A315>$C$3,\"_\",$C$8-SUM($F$11:F315))","v":24476.900842382151},{"$f":"IF(A315>$C$3,\"_\",IFERROR(VLOOKUP(B315,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,4,FALSE),H314))","v":3.9140000000000001},{"$f":"IF(A315>$C$3,\"_\",IFERROR(VLOOKUP(B315,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,3,FALSE),I314))","v":1.7299999999999999E-2},0.02,0,1698.13,-1698.13,{"$f":"IF(A315>$C$3,\"_\",$C$2-SUM($M$11:M315))","v":548014.80570846749}]
[306,"2033-01-01",{"$f":"IF(A316>$C$3,\"_\",IFERROR(VLOOKUP(B316,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,2,FALSE),C315))","v":-7.3200000000000001E-3},0.02,25.863925223450472,432.46287061983446,{"$f":"IF(A316>$C$3,\"_\",$C$8-SUM($F$11:F316))","v":24044.437971762323},{"$f":"IF(A316>$C$3,\"_\",IFERROR(VLOOKUP(B316,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,4,FALSE),H315))","v":3.9140000000000001},{"$f":"IF(A316>$C$3,\"_\",IFERROR(VLOOKUP(B316,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,3,FALSE),I315))","v":1.7299999999999999E-2},0.02,0,1703.41,-1703.41,{"$f":"IF(A316>$C$3,\"_\",$C$2-SUM($M$11:M316))","v":549718.21570846741}]
[307,"2033-02-01",{"$f":"IF(A317>$C$3,\"_\",IFERROR(VLOOKUP(B317,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,2,FALSE),C316))","v":-7.3200000000000001E-3},0.02,25.406956123495522,432.91983971978959,{"$f":"IF(A317>$C$3,\"_\",$C$8-SUM($F$11:F317))","v":23611.518132042533},{"$f":"IF(A317>$C$3,\"_\",IFERROR(VLOOKUP(B317,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,4,FALSE),H316))","v":3.9140000000000001},{"$f":"IF(A317>$C$3,\"_\",IFERROR(VLOOKUP(B317,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,3,FALSE),I316))","v":1.7299999999999999E-2},0.02,0,1708.71,-1708.71,{"$f":"IF(A317>$C$3,\"_\",$C$2-SUM($M$11:M317))","v":551426.92570846737}]
[308,"2033-03-01",{"$f":"IF(A318>$C$3,\"_\",IFERROR(VLOOKUP(B318,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,2,FALSE),C317))","v":-7.3200000000000001E-3},0.02,24.949504159524942,433.37729168376012,{"$f":"IF(A318>$C$3,\"_\",$C$8-SUM($F$11:F318))","v":23178.14084035877},{"$f":"IF(A318>$C$3,\"_\",IFERROR(VLOOKUP(B318,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,4,FALSE),H317))","v":3.9140000000000001},{"$f":"IF(A318>$C$3,\"_\",IFERROR(VLOOKUP(B318,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,3,FALSE),I317))","v":1.7299999999999999E-2},0.02,0,1714.02,-1714.02,{"$f":"IF(A318>$C$3,\"_\",$C$2-SUM($M$11:M318))","v":553140.94570846739}]
[309,"2033-04-01",{"$f":"IF(A319>$C$3,\"_\",IFERROR(VLOOKUP(B319,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,2,FALSE),C318))","v":-7.3200000000000001E-3},0.02,24.491568821312434,433.83522702197263,{"$f":"IF(A319>$C$3,\"_\",$C$8-SUM($F$11:F319))","v":22744.305613336794},{"$f":"IF(A319>$C$3,\"_\",IFERROR(VLOOKUP(B319,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,4,FALSE),H318))","v":3.9140000000000001},{"$f":"IF(A319>$C$3,\"_\",IFERROR(VLOOKUP(B319,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,3,FALSE),I318))","v":1.7299999999999999E-2},0.02,0,1719.35,-1719.35,{"$f":"IF(A319>$C$3,\"_\",$C$2-SUM($M$11:M319))","v":554860.29570846749}]
[310,"2033-05-01",{"$f":"IF(A320>$C$3,\"_\",IFERROR(VLOOKUP(B320,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,2,FALSE),C319))","v":-7.3200000000000001E-3},0.02,24.033149598092546,434.29364624519235,{"$f":"IF(A320>$C$3,\"_\",$C$8-SUM($F$11:F320))","v":22310.011967091603},{"$f":"IF(A320>$C$3,\"_\",IFERROR(VLOOKUP(B320,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,4,FALSE),H319))","v":3.9140000000000001},{"$f":"IF(A320>$C$3,\"_\",IFERROR(VLOOKUP(B320,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,3,FALSE),I319))","v":1.7299999999999999E-2},0.02,0,1724.69,-1724.69,{"$f":"IF(A320>$C$3,\"_\",$C$2-SUM($M$11:M320))","v":556584.98570846743}]
[311,"2033-06-01",{"$f":"IF(A321>$C$3,\"_\",IFERROR(VLOOKUP(B321,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,2,FALSE),C320))","v":-7.3200000000000001E-3},0.02,23.574245978560128,434.75254986472487,{"$f":"IF(A321>$C$3,\"_\",$C$8-SUM($F$11:F321))","v":21875.259417226873},{"$f":"IF(A321>$C$3,\"_\",IFERROR(VLOOKUP(B321,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,4,FALSE),H320))","v":3.9140000000000001},{"$f":"IF(A321>$C$3,\"_\",IFERROR(VLOOKUP(B321,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,3,FALSE),I320))","v":1.7299999999999999E-2},0.02,0,1730.05,-1730.05,{"$f":"IF(A321>$C$3,\"_\",$C$2-SUM($M$11:M321))","v":558315.03570846748}]
[312,"2033-07-01",{"$f":"IF(A322>$C$3,\"_\",IFERROR(VLOOKUP(B322,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,2,FALSE),C321))","v":-7.3200000000000001E-3},0.02,23.114857450869728,435.21193839241511,{"$f":"IF(A322>$C$3,\"_\",$C$8-SUM($F$11:F322))","v":21440.047478834458},{"$f":"IF(A322>$C$3,\"_\",IFERROR(VLOOKUP(B322,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,4,FALSE),H321))","v":3.9140000000000001},{"$f":"IF(A322>$C$3,\"_\",IFERROR(VLOOKUP(B322,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,3,FALSE),I321))","v":1.7299999999999999E-2},0.02,0,1735.43,-1735.43,{"$f":"IF(A322>$C$3,\"_\",$C$2-SUM($M$11:M322))","v":560050.46570846741}]
[313,"2033-08-01",{"$f":"IF(A323>$C$3,\"_\",IFERROR(VLOOKUP(B323,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,2,FALSE),C322))","v":-7.3200000000000001E-3},0.02,22.654983502635076,435.67181234064986,{"$f":"IF(A323>$C$3,\"_\",$C$8-SUM($F$11:F323))","v":21004.375666493812},{"$f":"IF(A323>$C$3,\"_\",IFERROR(VLOOKUP(B323,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,4,FALSE),H322))","v":3.9140000000000001},{"$f":"IF(A323>$C$3,\"_\",IFERROR(VLOOKUP(B323,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,3,FALSE),I322))","v":1.7299999999999999E-2},0.02,0,1740.82,-1740.82,{"$f":"IF(A323>$C$3,\"_\",$C$2-SUM($M$11:M323))","v":561791.28570846748}]
[314,"2033-09-01",{"$f":"IF(A324>$C$3,\"_\",IFERROR(VLOOKUP(B324,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,2,FALSE),C323))","v":-7.3200000000000001E-3},0.02,22.194623620928461,436.13217222235653,{"$f":"IF(A324>$C$3,\"_\",$C$8-SUM($F$11:F324))","v":20568.243494271461},{"$f":"IF(A324>$C$3,\"_\",IFERROR(VLOOKUP(B324,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,4,FALSE),H323))","v":3.9140000000000001},{"$f":"IF(A324>$C$3,\"_\",IFERROR(VLOOKUP(B324,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,3,FALSE),I323))","v":1.7299999999999999E-2},0.02,0,1746.23,-1746.23,{"$f":"IF(A324>$C$3,\"_\",$C$2-SUM($M$11:M324))","v":563537.51570846746}]
[315,"2033-10-01",{"$f":"IF(A325>$C$3,\"_\",IFERROR(VLOOKUP(B325,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,2,FALSE),C324))","v":-7.3200000000000001E-3},0.02,21.733777292280177,436.59301855100489,{"$f":"IF(A325>$C$3,\"_\",$C$8-SUM($F$11:F325))","v":20131.650475720453},{"$f":"IF(A325>$C$3,\"_\",IFERROR(VLOOKUP(B325,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,4,FALSE),H324))","v":3.9140000000000001},{"$f":"IF(A325>$C$3,\"_\",IFERROR(VLOOKUP(B325,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,3,FALSE),I324))","v":1.7299999999999999E-2},0.02,0,1751.66,-1751.66,{"$f":"IF(A325>$C$3,\"_\",$C$2-SUM($M$11:M325))","v":565289.17570846737}]
[316,"2033-11-01",{"$f":"IF(A326>$C$3,\"_\",IFERROR(VLOOKUP(B326,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,2,FALSE),C325))","v":-7.3200000000000001E-3},0.02,21.272444002677947,437.05435184060701,{"$f":"IF(A326>$C$3,\"_\",$C$8-SUM($F$11:F326))","v":19694.596123879848},{"$f":"IF(A326>$C$3,\"_\",IFERROR(VLOOKUP(B326,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,4,FALSE),H325))","v":3.9140000000000001},{"$f":"IF(A326>$C$3,\"_\",IFERROR(VLOOKUP(B326,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,3,FALSE),I325))","v":1.7299999999999999E-2},0.02,0,1757.11,-1757.11,{"$f":"IF(A326>$C$3,\"_\",$C$2-SUM($M$11:M326))","v":567046.28570846736}]
[317,"2033-12-01",{"$f":"IF(A327>$C$3,\"_\",IFERROR(VLOOKUP(B327,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,2,FALSE),C326))","v":-7.3200000000000001E-3},0.02,20.810623237566375,437.51617260571868,{"$f":"IF(A327>$C$3,\"_\",$C$8-SUM($F$11:F327))","v":19257.079951274136},{"$f":"IF(A327>$C$3,\"_\",IFERROR(VLOOKUP(B327,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,4,FALSE),H326))","v":3.9140000000000001},{"$f":"IF(A327>$C$3,\"_\",IFERROR(VLOOKUP(B327,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,3,FALSE),I326))","v":1.7299999999999999E-2},0.02,0,1762.57,-1762.57,{"$f":"IF(A327>$C$3,\"_\",$C$2-SUM($M$11:M327))","v":568808.85570846731}]
[318,"2034-01-01",{"$f":"IF(A328>$C$3,\"_\",IFERROR(VLOOKUP(B328,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,2,FALSE),C327))","v":-7.3200000000000001E-3},0.02,20.348314481846337,437.97848136143892,{"$f":"IF(A328>$C$3,\"_\",$C$8-SUM($F$11:F328))","v":18819.101469912697},{"$f":"IF(A328>$C$3,\"_\",IFERROR(VLOOKUP(B328,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,4,FALSE),H327))","v":3.9140000000000001},{"$f":"IF(A328>$C$3,\"_\",IFERROR(VLOOKUP(B328,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,3,FALSE),I327))","v":1.7299999999999999E-2},0.02,0,1768.05,-1768.05,{"$f":"IF(A328>$C$3,\"_\",$C$2-SUM($M$11:M328))","v":570576.90570846735}]
[319,"2034-02-01",{"$f":"IF(A329>$C$3,\"_\",IFERROR(VLOOKUP(B329,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,2,FALSE),C328))","v":-7.3200000000000001E-3},0.02,19.885517219874416,438.44127862341088,{"$f":"IF(A329>$C$3,\"_\",$C$8-SUM($F$11:F329))","v":18380.66019128928},{"$f":"IF(A329>$C$3,\"_\",IFERROR(VLOOKUP(B329,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,4,FALSE),H328))","v":3.9140000000000001},{"$f":"IF(A329>$C$3,\"_\",IFERROR(VLOOKUP(B329,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,3,FALSE),I328))","v":1.7299999999999999E-2},0.02,0,1773.54,-1773.54,{"$f":"IF(A329>$C$3,\"_\",$C$2-SUM($M$11:M329))","v":572350.44570846739}]
[320,"2034-03-01",{"$f":"IF(A330>$C$3,\"_\",IFERROR(VLOOKUP(B330,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,2,FALSE),C329))","v":-7.3200000000000001E-3},0.02,19.422230935462341,438.9045649078227,{"$f":"IF(A330>$C$3,\"_\",$C$8-SUM($F$11:F330))","v":17941.755626381462},{"$f":"IF(A330>$C$3,\"_\",IFERROR(VLOOKUP(B330,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,4,FALSE),H329))","v":3.9140000000000001},{"$f":"IF(A330>$C$3,\"_\",IFERROR(VLOOKUP(B330,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,3,FALSE),I329))","v":1.7299999999999999E-2},0.02,0,1779.06,-1779.06,{"$f":"IF(A330>$C$3,\"_\",$C$2-SUM($M$11:M330))","v":574129.50570846733}]
[321,"2034-04-01",{"$f":"IF(A331>$C$3,\"_\",IFERROR(VLOOKUP(B331,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,2,FALSE),C330))","v":-7.3200000000000001E-3},0.02,18.958455111876411,439.36834073140886,{"$f":"IF(A331>$C$3,\"_\",$C$8-SUM($F$11:F331))","v":17502.387285650053},{"$f":"IF(A331>$C$3,\"_\",IFERROR(VLOOKUP(B331,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,4,FALSE),H330))","v":3.9140000000000001},{"$f":"IF(A331>$C$3,\"_\",IFERROR(VLOOKUP(B331,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,3,FALSE),I330))","v":1.7299999999999999E-2},0.02,{"$f":"IF(A331>$C$3,\"_\",IF(B331>$F$4,0,H331*(E331+F331)))","v":0},1784.59,-1784.59,{"$f":"IF(A331>$C$3,\"_\",$C$2-SUM($M$11:M331))","v":575914.0957084673}]
[322,{"$f":"IF(A332>$C$3,\"_\",DATE(YEAR(B331),MONTH(B331)+1,1))","v":"2034-05-01"},{"$f":"IF(A332>$C$3,\"_\",IFERROR(VLOOKUP(B332,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,2,FALSE),C331))","v":-7.3200000000000001E-3},{"$f":"IF(A332>$C$3,\"_\",D331)","v":0.02},{"$f":"IF(A332>$C$3,\"_\",IPMT((C332+D332)/12,1,$C$3-A331,-G331))","v":18.494189231836891},{"$f":"IF(A332>$C$3,\"_\",PPMT((C332+D332)/12,1,$C$3-A331,-G331))","v":439.83260661144834},{"$f":"IF(A332>$C$3,\"_\",$C$8-SUM($F$11:F332))","v":17062.5546790386},{"$f":"IF(A332>$C$3,\"_\",IFERROR(VLOOKUP(B332,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,4,FALSE),H331))","v":3.9140000000000001},{"$f":"IF(A332>$C$3,\"_\",IFERROR(VLOOKUP(B332,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,3,FALSE),I331))","v":1.7299999999999999E-2},{"$f":"IF(A332>$C$3,\"_\",J331)","v":0.02},0,{"$f":"IF(A332>$C$3,\"_\",IF(N331<0,0,ROUND(N331*(I332+J332)/12,2)))","v":1790.13},{"$f":"IFERROR(K332-L332,\"_\")","v":-1790.13},{"$f":"IF(A332>$C$3,\"_\",$C$2-SUM($M$11:M332))","v":577704.22570846742}]
[{"$f":"A332+1","v":323},"2034-06-01",{"$f":"IF(A333>$C$3,\"_\",IFERROR(VLOOKUP(B333,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,2,FALSE),C332))","v":-7.3200000000000001E-3},0.02,18.029432777517453,440.29736306576763,{"$f":"IF(A333>$C$3,\"_\",$C$8-SUM($F$11:F333))","v":16622.257315972834},{"$f":"IF(A333>$C$3,\"_\",IFERROR(VLOOKUP(B333,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,4,FALSE),H332))","v":3.9140000000000001},{"$f":"IF(A333>$C$3,\"_\",IFERROR(VLOOKUP(B333,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,3,FALSE),I332))","v":1.7299999999999999E-2},0.02,0,1795.7,-1795.7,{"$f":"IF(A333>$C$3,\"_\",$C$2-SUM($M$11:M333))","v":579499.92570846737}]
[324,"2034-07-01",{"$f":"IF(A334>$C$3,\"_\",IFERROR(VLOOKUP(B334,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,2,FALSE),C333))","v":-7.3200000000000001E-3},0.02,17.564185230544627,440.76261061274056,{"$f":"IF(A334>$C$3,\"_\",$C$8-SUM($F$11:F334))","v":16181.494705360092},{"$f":"IF(A334>$C$3,\"_\",IFERROR(VLOOKUP(B334,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,4,FALSE),H333))","v":3.9140000000000001},{"$f":"IF(A334>$C$3,\"_\",IFERROR(VLOOKUP(B334,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,3,FALSE),I333))","v":1.7299999999999999E-2},0.02,0,1801.28,-1801.28,{"$f":"IF(A334>$C$3,\"_\",$C$2-SUM($M$11:M334))","v":581301.2057084674}]
[325,"2034-08-01",{"$f":"IF(A335>$C$3,\"_\",IFERROR(VLOOKUP(B335,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,2,FALSE),C334))","v":-7.3200000000000001E-3},0.02,17.098446071997163,441.22834977128798,{"$f":"IF(A335>$C$3,\"_\",$C$8-SUM($F$11:F335))","v":15740.266355588799},{"$f":"IF(A335>$C$3,\"_\",IFERROR(VLOOKUP(B335,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,4,FALSE),H334))","v":3.9140000000000001},{"$f":"IF(A335>$C$3,\"_\",IFERROR(VLOOKUP(B335,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,3,FALSE),I334))","v":1.7299999999999999E-2},0.02,0,1806.88,-1806.88,{"$f":"IF(A335>$C$3,\"_\",$C$2-SUM($M$11:M335))","v":583108.08570846741}]
[326,"2034-09-01",{"$f":"IF(A336>$C$3,\"_\",IFERROR(VLOOKUP(B336,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,2,FALSE),C335))","v":-7.3200000000000001E-3},0.02,16.632214782405498,441.69458106087944,{"$f":"IF(A336>$C$3,\"_\",$C$8-SUM($F$11:F336))","v":15298.571774527925},{"$f":"IF(A336>$C$3,\"_\",IFERROR(VLOOKUP(B336,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,4,FALSE),H335))","v":3.9140000000000001},{"$f":"IF(A336>$C$3,\"_\",IFERROR(VLOOKUP(B336,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,3,FALSE),I335))","v":1.7299999999999999E-2},0.02,0,1812.49,-1812.49,{"$f":"IF(A336>$C$3,\"_\",$C$2-SUM($M$11:M336))","v":584920.5757084674}]
[327,"2034-10-01",{"$f":"IF(A337>$C$3,\"_\",IFERROR(VLOOKUP(B337,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,2,FALSE),C336))","v":-7.3200000000000001E-3},0.02,16.165490841751176,442.161305001534,{"$f":"IF(A337>$C$3,\"_\",$C$8-SUM($F$11:F337))","v":14856.410469526396},{"$f":"IF(A337>$C$3,\"_\",IFERROR(VLOOKUP(B337,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,4,FALSE),H336))","v":3.9140000000000001},{"$f":"IF(A337>$C$3,\"_\",IFERROR(VLOOKUP(B337,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,3,FALSE),I336))","v":1.7299999999999999E-2},0.02,0,1818.13,-1818.13,{"$f":"IF(A337>$C$3,\"_\",$C$2-SUM($M$11:M337))","v":586738.7057084674}]
[328,"2034-11-01",{"$f":"IF(A338>$C$3,\"_\",IFERROR(VLOOKUP(B338,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,2,FALSE),C337))","v":-7.3200000000000001E-3},0.02,15.698273729466225,442.62852211381909,{"$f":"IF(A338>$C$3,\"_\",$C$8-SUM($F$11:F338))","v":14413.781947412572},{"$f":"IF(A338>$C$3,\"_\",IFERROR(VLOOKUP(B338,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,4,FALSE),H337))","v":3.9140000000000001},{"$f":"IF(A338>$C$3,\"_\",IFERROR(VLOOKUP(B338,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,3,FALSE),I337))","v":1.7299999999999999E-2},0.02,0,1823.78,-1823.78,{"$f":"IF(A338>$C$3,\"_\",$C$2-SUM($M$11:M338))","v":588562.48570846743}]
[329,"2034-12-01",{"$f":"IF(A339>$C$3,\"_\",IFERROR(VLOOKUP(B339,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,2,FALSE),C338))","v":-7.3200000000000001E-3},0.02,15.230562924432618,443.09623291885248,{"$f":"IF(A339>$C$3,\"_\",$C$8-SUM($F$11:F339))","v":13970.685714493724},{"$f":"IF(A339>$C$3,\"_\",IFERROR(VLOOKUP(B339,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,4,FALSE),H338))","v":3.9140000000000001},{"$f":"IF(A339>$C$3,\"_\",IFERROR(VLOOKUP(B339,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,3,FALSE),I338))","v":1.7299999999999999E-2},0.02,0,1829.45,-1829.45,{"$f":"IF(A339>$C$3,\"_\",$C$2-SUM($M$11:M339))","v":590391.93570846738}]
[330,"2035-01-01",{"$f":"IF(A340>$C$3,\"_\",IFERROR(VLOOKUP(B340,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,2,FALSE),C339))","v":-7.3200000000000001E-3},0.02,14.762357904981702,443.56443793830363,{"$f":"IF(A340>$C$3,\"_\",$C$8-SUM($F$11:F340))","v":13527.121276555423},{"$f":"IF(A340>$C$3,\"_\",IFERROR(VLOOKUP(B340,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,4,FALSE),H339))","v":3.9140000000000001},{"$f":"IF(A340>$C$3,\"_\",IFERROR(VLOOKUP(B340,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,3,FALSE),I339))","v":1.7299999999999999E-2},0.02,0,1835.13,-1835.13,{"$f":"IF(A340>$C$3,\"_\",$C$2-SUM($M$11:M340))","v":592227.0657084675}]
[331,"2035-02-01",{"$f":"IF(A341>$C$3,\"_\",IFERROR(VLOOKUP(B341,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,2,FALSE),C340))","v":-7.3200000000000001E-3},0.02,14.293658148893563,444.03313769439183,{"$f":"IF(A341>$C$3,\"_\",$C$8-SUM($F$11:F341))","v":13083.088138861029},{"$f":"IF(A341>$C$3,\"_\",IFERROR(VLOOKUP(B341,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,4,FALSE),H340))","v":3.9140000000000001},{"$f":"IF(A341>$C$3,\"_\",IFERROR(VLOOKUP(B341,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,3,FALSE),I340))","v":1.7299999999999999E-2},0.02,0,1840.84,-1840.84,{"$f":"IF(A341>$C$3,\"_\",$C$2-SUM($M$11:M341))","v":594067.90570846747}]
[332,"2035-03-01",{"$f":"IF(A342>$C$3,\"_\",IFERROR(VLOOKUP(B342,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,2,FALSE),C341))","v":-7.3200000000000001E-3},0.02,13.824463133396486,444.50233270988883,{"$f":"IF(A342>$C$3,\"_\",$C$8-SUM($F$11:F342))","v":12638.585806151139},{"$f":"IF(A342>$C$3,\"_\",IFERROR(VLOOKUP(B342,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,4,FALSE),H341))","v":3.9140000000000001},{"$f":"IF(A342>$C$3,\"_\",IFERROR(VLOOKUP(B342,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,3,FALSE),I341))","v":1.7299999999999999E-2},0.02,0,1846.56,-1846.56,{"$f":"IF(A342>$C$3,\"_\",$C$2-SUM($M$11:M342))","v":595914.46570846741}]
[333,"2035-04-01",{"$f":"IF(A343>$C$3,\"_\",IFERROR(VLOOKUP(B343,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,2,FALSE),C342))","v":-7.3200000000000001E-3},0.02,13.35477233516637,444.97202350811898,{"$f":"IF(A343>$C$3,\"_\",$C$8-SUM($F$11:F343))","v":12193.61378264302},{"$f":"IF(A343>$C$3,\"_\",IFERROR(VLOOKUP(B343,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,4,FALSE),H342))","v":3.9140000000000001},{"$f":"IF(A343>$C$3,\"_\",IFERROR(VLOOKUP(B343,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,3,FALSE),I342))","v":1.7299999999999999E-2},0.02,0,1852.3,-1852.3,{"$f":"IF(A343>$C$3,\"_\",$C$2-SUM($M$11:M343))","v":597766.76570846746}]
[334,"2035-05-01",{"$f":"IF(A344>$C$3,\"_\",IFERROR(VLOOKUP(B344,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,2,FALSE),C343))","v":-7.3200000000000001E-3},0.02,12.884585230326126,445.44221061295912,{"$f":"IF(A344>$C$3,\"_\",$C$8-SUM($F$11:F344))","v":11748.171572030056},{"$f":"IF(A344>$C$3,\"_\",IFERROR(VLOOKUP(B344,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,4,FALSE),H343))","v":3.9140000000000001},{"$f":"IF(A344>$C$3,\"_\",IFERROR(VLOOKUP(B344,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,3,FALSE),I343))","v":1.7299999999999999E-2},0.02,0,1858.06,-1858.06,{"$f":"IF(A344>$C$3,\"_\",$C$2-SUM($M$11:M344))","v":599624.82570846751}]
[335,"2035-06-01",{"$f":"IF(A345>$C$3,\"_\",IFERROR(VLOOKUP(B345,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,2,FALSE),C344))","v":-7.3200000000000001E-3},0.02,12.413901294445093,445.91289454884003,{"$f":"IF(A345>$C$3,\"_\",$C$8-SUM($F$11:F345))","v":11302.258677481223},{"$f":"IF(A345>$C$3,\"_\",IFERROR(VLOOKUP(B345,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,4,FALSE),H344))","v":3.9140000000000001},{"$f":"IF(A345>$C$3,\"_\",IFERROR(VLOOKUP(B345,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,3,FALSE),I344))","v":1.7299999999999999E-2},0.02,0,1863.83,-1863.83,{"$f":"IF(A345>$C$3,\"_\",$C$2-SUM($M$11:M345))","v":601488.65570846747}]
[336,"2035-07-01",{"$f":"IF(A346>$C$3,\"_\",IFERROR(VLOOKUP(B346,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,2,FALSE),C345))","v":-7.3200000000000001E-3},0.02,11.942720002538492,446.38407584074685,{"$f":"IF(A346>$C$3,\"_\",$C$8-SUM($F$11:F346))","v":10855.874601640477},{"$f":"IF(A346>$C$3,\"_\",IFERROR(VLOOKUP(B346,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,4,FALSE),H345))","v":3.9140000000000001},{"$f":"IF(A346>$C$3,\"_\",IFERROR(VLOOKUP(B346,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,3,FALSE),I345))","v":1.7299999999999999E-2},0.02,0,1869.63,-1869.63,{"$f":"IF(A346>$C$3,\"_\",$C$2-SUM($M$11:M346))","v":603358.28570846748}]
[337,"2035-08-01",{"$f":"IF(A347>$C$3,\"_\",IFERROR(VLOOKUP(B347,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,2,FALSE),C346))","v":-7.3200000000000001E-3},0.02,11.471040829066771,446.85575501421874,{"$f":"IF(A347>$C$3,\"_\",$C$8-SUM($F$11:F347))","v":10409.018846626263},{"$f":"IF(A347>$C$3,\"_\",IFERROR(VLOOKUP(B347,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,4,FALSE),H346))","v":3.9140000000000001},{"$f":"IF(A347>$C$3,\"_\",IFERROR(VLOOKUP(B347,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,3,FALSE),I346))","v":1.7299999999999999E-2},0.02,0,1875.44,-1875.44,{"$f":"IF(A347>$C$3,\"_\",$C$2-SUM($M$11:M347))","v":605233.72570846742}]
[338,"2035-09-01",{"$f":"IF(A348>$C$3,\"_\",IFERROR(VLOOKUP(B348,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,2,FALSE),C347))","v":-7.3200000000000001E-3},0.02,10.998863247935084,447.32793259535049,{"$f":"IF(A348>$C$3,\"_\",$C$8-SUM($F$11:F348))","v":9961.6909140309144},{"$f":"IF(A348>$C$3,\"_\",IFERROR(VLOOKUP(B348,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,4,FALSE),H347))","v":3.9140000000000001},{"$f":"IF(A348>$C$3,\"_\",IFERROR(VLOOKUP(B348,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,3,FALSE),I347))","v":1.7299999999999999E-2},0.02,0,1881.27,-1881.27,{"$f":"IF(A348>$C$3,\"_\",$C$2-SUM($M$11:M348))","v":607114.99570846744}]
[339,"2035-10-01",{"$f":"IF(A349>$C$3,\"_\",IFERROR(VLOOKUP(B349,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,2,FALSE),C348))","v":-7.3200000000000001E-3},0.02,10.526186732492667,447.800609110793,{"$f":"IF(A349>$C$3,\"_\",$C$8-SUM($F$11:F349))","v":9513.8903049201181},{"$f":"IF(A349>$C$3,\"_\",IFERROR(VLOOKUP(B349,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,4,FALSE),H348))","v":3.9140000000000001},{"$f":"IF(A349>$C$3,\"_\",IFERROR(VLOOKUP(B349,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,3,FALSE),I348))","v":1.7299999999999999E-2},0.02,0,1887.12,-1887.12,{"$f":"IF(A349>$C$3,\"_\",$C$2-SUM($M$11:M349))","v":609002.11570846755}]
[340,"2035-11-01",{"$f":"IF(A350>$C$3,\"_\",IFERROR(VLOOKUP(B350,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,2,FALSE),C349))","v":-7.3200000000000001E-3},0.02,10.053010755532258,448.27378508775337,{"$f":"IF(A350>$C$3,\"_\",$C$8-SUM($F$11:F350))","v":9065.6165198323579},{"$f":"IF(A350>$C$3,\"_\",IFERROR(VLOOKUP(B350,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,4,FALSE),H349))","v":3.9140000000000001},{"$f":"IF(A350>$C$3,\"_\",IFERROR(VLOOKUP(B350,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,3,FALSE),I349))","v":1.7299999999999999E-2},0.02,0,1892.98,-1892.98,{"$f":"IF(A350>$C$3,\"_\",$C$2-SUM($M$11:M350))","v":610895.09570846753}]
[341,"2035-12-01",{"$f":"IF(A351>$C$3,\"_\",IFERROR(VLOOKUP(B351,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,2,FALSE),C350))","v":-7.3200000000000001E-3},0.02,9.5793347892895255,448.74746105399572,{"$f":"IF(A351>$C$3,\"_\",$C$8-SUM($F$11:F351))","v":8616.869058778364},{"$f":"IF(A351>$C$3,\"_\",IFERROR(VLOOKUP(B351,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,4,FALSE),H350))","v":3.9140000000000001},{"$f":"IF(A351>$C$3,\"_\",IFERROR(VLOOKUP(B351,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,3,FALSE),I350))","v":1.7299999999999999E-2},0.02,0,1898.87,-1898.87,{"$f":"IF(A351>$C$3,\"_\",$C$2-SUM($M$11:M351))","v":612793.96570846741}]
[342,"2036-01-01",{"$f":"IF(A352>$C$3,\"_\",IFERROR(VLOOKUP(B352,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,2,FALSE),C351))","v":-7.3200000000000001E-3},0.02,9.1051583054424707,449.22163753784287,{"$f":"IF(A352>$C$3,\"_\",$C$8-SUM($F$11:F352))","v":8167.6474212405155},{"$f":"IF(A352>$C$3,\"_\",IFERROR(VLOOKUP(B352,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,4,FALSE),H351))","v":3.9140000000000001},{"$f":"IF(A352>$C$3,\"_\",IFERROR(VLOOKUP(B352,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,3,FALSE),I351))","v":1.7299999999999999E-2},0.02,0,1904.77,-1904.77,{"$f":"IF(A352>$C$3,\"_\",$C$2-SUM($M$11:M352))","v":614698.73570846743}]
[343,"2036-02-01",{"$f":"IF(A353>$C$3,\"_\",IFERROR(VLOOKUP(B353,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,2,FALSE),C352))","v":-7.3200000000000001E-3},0.02,8.6304807751108115,449.69631506817416,{"$f":"IF(A353>$C$3,\"_\",$C$8-SUM($F$11:F353))","v":7717.951106172346},{"$f":"IF(A353>$C$3,\"_\",IFERROR(VLOOKUP(B353,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,4,FALSE),H352))","v":3.9140000000000001},{"$f":"IF(A353>$C$3,\"_\",IFERROR(VLOOKUP(B353,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,3,FALSE),I352))","v":1.7299999999999999E-2},0.02,0,1910.69,-1910.69,{"$f":"IF(A353>$C$3,\"_\",$C$2-SUM($M$11:M353))","v":616609.42570846749}]
[344,"2036-03-01",{"$f":"IF(A354>$C$3,\"_\",IFERROR(VLOOKUP(B354,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,2,FALSE),C353))","v":-7.3200000000000001E-3},0.02,8.1553016688554454,450.17149417442982,{"$f":"IF(A354>$C$3,\"_\",$C$8-SUM($F$11:F354))","v":7267.7796119979175},{"$f":"IF(A354>$C$3,\"_\",IFERROR(VLOOKUP(B354,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,4,FALSE),H353))","v":3.9140000000000001},{"$f":"IF(A354>$C$3,\"_\",IFERROR(VLOOKUP(B354,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,3,FALSE),I353))","v":1.7299999999999999E-2},0.02,0,1916.63,-1916.63,{"$f":"IF(A354>$C$3,\"_\",$C$2-SUM($M$11:M354))","v":618526.05570846749}]
[345,"2036-04-01",{"$f":"IF(A355>$C$3,\"_\",IFERROR(VLOOKUP(B355,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,2,FALSE),C354))","v":-7.3200000000000001E-3},0.02,7.6796204566777995,450.64717538660761,{"$f":"IF(A355>$C$3,\"_\",$C$8-SUM($F$11:F355))","v":6817.1324366113113},{"$f":"IF(A355>$C$3,\"_\",IFERROR(VLOOKUP(B355,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,4,FALSE),H354))","v":3.9140000000000001},{"$f":"IF(A355>$C$3,\"_\",IFERROR(VLOOKUP(B355,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,3,FALSE),I354))","v":1.7299999999999999E-2},0.02,0,1922.59,-1922.59,{"$f":"IF(A355>$C$3,\"_\",$C$2-SUM($M$11:M355))","v":620448.64570846758}]
[346,"2036-05-01",{"$f":"IF(A356>$C$3,\"_\",IFERROR(VLOOKUP(B356,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,2,FALSE),C355))","v":-7.3200000000000001E-3},0.02,7.2034366080192855,451.12335923526615,{"$f":"IF(A356>$C$3,\"_\",$C$8-SUM($F$11:F356))","v":6366.0090773760458},{"$f":"IF(A356>$C$3,\"_\",IFERROR(VLOOKUP(B356,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,4,FALSE),H355))","v":3.9140000000000001},{"$f":"IF(A356>$C$3,\"_\",IFERROR(VLOOKUP(B356,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,3,FALSE),I355))","v":1.7299999999999999E-2},0.02,0,1928.56,-1928.56,{"$f":"IF(A356>$C$3,\"_\",$C$2-SUM($M$11:M356))","v":622377.20570846752}]
[347,"2036-06-01",{"$f":"IF(A357>$C$3,\"_\",IFERROR(VLOOKUP(B357,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,2,FALSE),C356))","v":-7.3200000000000001E-3},0.02,6.7267495917606883,451.60004625152482,{"$f":"IF(A357>$C$3,\"_\",$C$8-SUM($F$11:F357))","v":5914.4090311245236},{"$f":"IF(A357>$C$3,\"_\",IFERROR(VLOOKUP(B357,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,4,FALSE),H356))","v":3.9140000000000001},{"$f":"IF(A357>$C$3,\"_\",IFERROR(VLOOKUP(B357,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,3,FALSE),I356))","v":1.7299999999999999E-2},0.02,0,1934.56,-1934.56,{"$f":"IF(A357>$C$3,\"_\",$C$2-SUM($M$11:M357))","v":624311.76570846746}]
[348,"2036-07-01",{"$f":"IF(A358>$C$3,\"_\",IFERROR(VLOOKUP(B358,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,2,FALSE),C357))","v":-7.3200000000000001E-3},0.02,6.2495588762215801,452.07723696706415,{"$f":"IF(A358>$C$3,\"_\",$C$8-SUM($F$11:F358))","v":5462.3317941574642},{"$f":"IF(A358>$C$3,\"_\",IFERROR(VLOOKUP(B358,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,4,FALSE),H357))","v":3.9140000000000001},{"$f":"IF(A358>$C$3,\"_\",IFERROR(VLOOKUP(B358,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,3,FALSE),I357))","v":1.7299999999999999E-2},0.02,0,1940.57,-1940.57,{"$f":"IF(A358>$C$3,\"_\",$C$2-SUM($M$11:M358))","v":626252.33570846752}]
[349,"2036-08-01",{"$f":"IF(A359>$C$3,\"_\",IFERROR(VLOOKUP(B359,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,2,FALSE),C358))","v":-7.3200000000000001E-3},0.02,5.7718639291597205,452.55493191412648,{"$f":"IF(A359>$C$3,\"_\",$C$8-SUM($F$11:F359))","v":5009.7768622433359},{"$f":"IF(A359>$C$3,\"_\",IFERROR(VLOOKUP(B359,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,4,FALSE),H358))","v":3.9140000000000001},{"$f":"IF(A359>$C$3,\"_\",IFERROR(VLOOKUP(B359,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,3,FALSE),I358))","v":1.7299999999999999E-2},0.02,0,1946.6,-1946.6,{"$f":"IF(A359>$C$3,\"_\",$C$2-SUM($M$11:M359))","v":628198.9357084675}]
[350,"2036-09-01",{"$f":"IF(A360>$C$3,\"_\",IFERROR(VLOOKUP(B360,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,2,FALSE),C359))","v":-7.3200000000000001E-3},0.02,5.2936642177704583,453.03313162551547,{"$f":"IF(A360>$C$3,\"_\",$C$8-SUM($F$11:F360))","v":4556.7437306178181},{"$f":"IF(A360>$C$3,\"_\",IFERROR(VLOOKUP(B360,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,4,FALSE),H359))","v":3.9140000000000001},{"$f":"IF(A360>$C$3,\"_\",IFERROR(VLOOKUP(B360,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,3,FALSE),I359))","v":1.7299999999999999E-2},0.02,0,1952.65,-1952.65,{"$f":"IF(A360>$C$3,\"_\",$C$2-SUM($M$11:M360))","v":630151.58570846752}]
[351,"2036-10-01",{"$f":"IF(A361>$C$3,\"_\",IFERROR(VLOOKUP(B361,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,2,FALSE),C360))","v":-7.3200000000000001E-3},0.02,4.8149592086861608,453.5118366345996,{"$f":"IF(A361>$C$3,\"_\",$C$8-SUM($F$11:F361))","v":4103.2318939832185},{"$f":"IF(A361>$C$3,\"_\",IFERROR(VLOOKUP(B361,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,4,FALSE),H360))","v":3.9140000000000001},{"$f":"IF(A361>$C$3,\"_\",IFERROR(VLOOKUP(B361,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,3,FALSE),I360))","v":1.7299999999999999E-2},0.02,0,1958.72,-1958.72,{"$f":"IF(A361>$C$3,\"_\",$C$2-SUM($M$11:M361))","v":632110.30570846749}]
[352,"2036-11-01",{"$f":"IF(A362>$C$3,\"_\",IFERROR(VLOOKUP(B362,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,2,FALSE),C361))","v":-7.3200000000000001E-3},0.02,4.3357483679756008,453.99104747531032,{"$f":"IF(A362>$C$3,\"_\",$C$8-SUM($F$11:F362))","v":3649.2408465079061},{"$f":"IF(A362>$C$3,\"_\",IFERROR(VLOOKUP(B362,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,4,FALSE),H361))","v":3.9140000000000001},{"$f":"IF(A362>$C$3,\"_\",IFERROR(VLOOKUP(B362,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,3,FALSE),I361))","v":1.7299999999999999E-2},0.02,0,1964.81,-1964.81,{"$f":"IF(A362>$C$3,\"_\",$C$2-SUM($M$11:M362))","v":634075.11570846755}]
[353,"2036-12-01",{"$f":"IF(A363>$C$3,\"_\",IFERROR(VLOOKUP(B363,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,2,FALSE),C362))","v":-7.3200000000000001E-3},0.02,3.8560311611433549,454.4707646821422,{"$f":"IF(A363>$C$3,\"_\",$C$8-SUM($F$11:F363))","v":3194.7700818257581},{"$f":"IF(A363>$C$3,\"_\",IFERROR(VLOOKUP(B363,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,4,FALSE),H362))","v":3.9140000000000001},{"$f":"IF(A363>$C$3,\"_\",IFERROR(VLOOKUP(B363,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,3,FALSE),I362))","v":1.7299999999999999E-2},0.02,0,1970.92,-1970.92,{"$f":"IF(A363>$C$3,\"_\",$C$2-SUM($M$11:M363))","v":636046.03570846748}]
[354,"2037-01-01",{"$f":"IF(A364>$C$3,\"_\",IFERROR(VLOOKUP(B364,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,2,FALSE),C363))","v":-7.3200000000000001E-3},0.02,3.3758070531292179,454.95098879015546,{"$f":"IF(A364>$C$3,\"_\",$C$8-SUM($F$11:F364))","v":2739.8190930356068},{"$f":"IF(A364>$C$3,\"_\",IFERROR(VLOOKUP(B364,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,4,FALSE),H363))","v":3.9140000000000001},{"$f":"IF(A364>$C$3,\"_\",IFERROR(VLOOKUP(B364,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,3,FALSE),I363))","v":1.7299999999999999E-2},0.02,0,1977.04,-1977.04,{"$f":"IF(A364>$C$3,\"_\",$C$2-SUM($M$11:M364))","v":638023.07570846751}]
[355,"2037-02-01",{"$f":"IF(A365>$C$3,\"_\",IFERROR(VLOOKUP(B365,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,2,FALSE),C364))","v":-7.3200000000000001E-3},0.02,2.8950755083076247,455.4317203349778,{"$f":"IF(A365>$C$3,\"_\",$C$8-SUM($F$11:F365))","v":2284.3873727006285},{"$f":"IF(A365>$C$3,\"_\",IFERROR(VLOOKUP(B365,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,4,FALSE),H364))","v":3.9140000000000001},{"$f":"IF(A365>$C$3,\"_\",IFERROR(VLOOKUP(B365,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,3,FALSE),I364))","v":1.7299999999999999E-2},0.02,0,1983.19,-1983.19,{"$f":"IF(A365>$C$3,\"_\",$C$2-SUM($M$11:M365))","v":640006.26570846746}]
[356,"2037-03-01",{"$f":"IF(A366>$C$3,\"_\",IFERROR(VLOOKUP(B366,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,2,FALSE),C365))","v":-7.3200000000000001E-3},0.02,2.4138359904869975,455.91295985279828,{"$f":"IF(A366>$C$3,\"_\",$C$8-SUM($F$11:F366))","v":1828.4744128478342},{"$f":"IF(A366>$C$3,\"_\",IFERROR(VLOOKUP(B366,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,4,FALSE),H365))","v":3.9140000000000001},{"$f":"IF(A366>$C$3,\"_\",IFERROR(VLOOKUP(B366,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,3,FALSE),I365))","v":1.7299999999999999E-2},0.02,0,1989.35,-1989.35,{"$f":"IF(A366>$C$3,\"_\",$C$2-SUM($M$11:M366))","v":641995.61570846743}]
[357,"2037-04-01",{"$f":"IF(A367>$C$3,\"_\",IFERROR(VLOOKUP(B367,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,2,FALSE),C366))","v":-7.3200000000000001E-3},0.02,1.9320879629092116,456.3947078803771,{"$f":"IF(A367>$C$3,\"_\",$C$8-SUM($F$11:F367))","v":1372.0797049674584},{"$f":"IF(A367>$C$3,\"_\",IFERROR(VLOOKUP(B367,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,4,FALSE),H366))","v":3.9140000000000001},{"$f":"IF(A367>$C$3,\"_\",IFERROR(VLOOKUP(B367,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,3,FALSE),I366))","v":1.7299999999999999E-2},0.02,0,1995.54,-1995.54,{"$f":"IF(A367>$C$3,\"_\",$C$2-SUM($M$11:M367))","v":643991.15570846735}]
[358,"2037-05-01",{"$f":"IF(A368>$C$3,\"_\",IFERROR(VLOOKUP(B368,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,2,FALSE),C367))","v":-7.3200000000000001E-3},0.02,1.4498308882489477,456.87696495503786,{"$f":"IF(A368>$C$3,\"_\",$C$8-SUM($F$11:F368))","v":915.20274001242069},{"$f":"IF(A368>$C$3,\"_\",IFERROR(VLOOKUP(B368,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,4,FALSE),H367))","v":3.9140000000000001},{"$f":"IF(A368>$C$3,\"_\",IFERROR(VLOOKUP(B368,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,3,FALSE),I367))","v":1.7299999999999999E-2},0.02,0,2001.74,-2001.74,{"$f":"IF(A368>$C$3,\"_\",$C$2-SUM($M$11:M368))","v":645992.89570846735}]
[359,"2037-06-01",{"$f":"IF(A369>$C$3,\"_\",IFERROR(VLOOKUP(B369,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,2,FALSE),C368))","v":-7.3200000000000001E-3},0.02,0.96706422861312458,457.35973161467388,{"$f":"IF(A369>$C$3,\"_\",$C$8-SUM($F$11:F369))","v":457.84300839775824},{"$f":"IF(A369>$C$3,\"_\",IFERROR(VLOOKUP(B369,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,4,FALSE),H368))","v":3.9140000000000001},{"$f":"IF(A369>$C$3,\"_\",IFERROR(VLOOKUP(B369,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,3,FALSE),I368))","v":1.7299999999999999E-2},0.02,0,2007.96,-2007.96,{"$f":"IF(A369>$C$3,\"_\",$C$2-SUM($M$11:M369))","v":648000.85570846742}]
[360,"2037-07-01",{"$f":"IF(A370>$C$3,\"_\",IFERROR(VLOOKUP(B370,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,2,FALSE),C369))","v":-7.3200000000000001E-3},0.02,0.4837874455402979,457.84300839775818,{"$f":"IF(A370>$C$3,\"_\",$C$8-SUM($F$11:F370))","v":0},{"$f":"IF(A370>$C$3,\"_\",IFERROR(VLOOKUP(B370,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,4,FALSE),H369))","v":3.9140000000000001},{"$f":"IF(A370>$C$3,\"_\",IFERROR(VLOOKUP(B370,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,3,FALSE),I369))","v":1.7299999999999999E-2},0.02,0,2014.2,-2014.2,{"$f":"IF(A370>$C$3,\"_\",$C$2-SUM($M$11:M370))","v":650015.05570846749}]
[361,"_",{"$f":"IF(A371>$C$3,\"_\",IFERROR(VLOOKUP(B371,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,2,FALSE),C370))","v":"_"},"_","_","_",{"$f":"IF(A371>$C$3,\"_\",$C$8-SUM($F$11:F371))","v":"_"},{"$f":"IF(A371>$C$3,\"_\",IFERROR(VLOOKUP(B371,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,4,FALSE),H370))","v":"_"},{"$f":"IF(A371>$C$3,\"_\",IFERROR(VLOOKUP(B371,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,3,FALSE),I370))","v":"_"},"_","_","_","_",{"$f":"IF(A371>$C$3,\"_\",$C$2-SUM($M$11:M371))","v":"_"}]
[362,"_",{"$f":"IF(A372>$C$3,\"_\",IFERROR(VLOOKUP(B372,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,2,FALSE),C371))","v":"_"},"_","_","_",{"$f":"IF(A372>$C$3,\"_\",$C$8-SUM($F$11:F372))","v":"_"},{"$f":"IF(A372>$C$3,\"_\",IFERROR(VLOOKUP(B372,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,4,FALSE),H371))","v":"_"},{"$f":"IF(A372>$C$3,\"_\",IFERROR(VLOOKUP(B372,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,3,FALSE),I371))","v":"_"},"_","_","_","_",{"$f":"IF(A372>$C$3,\"_\",$C$2-SUM($M$11:M372))","v":"_"}]
[363,"_",{"$f":"IF(A373>$C$3,\"_\",IFERROR(VLOOKUP(B373,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,2,FALSE),C372))","v":"_"},"_","_","_",{"$f":"IF(A373>$C$3,\"_\",$C$8-SUM($F$11:F373))","v":"_"},{"$f":"IF(A373>$C$3,\"_\",IFERROR(VLOOKUP(B373,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,4,FALSE),H372))","v":"_"},{"$f":"IF(A373>$C$3,\"_\",IFERROR(VLOOKUP(B373,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,3,FALSE),I372))","v":"_"},"_","_","_","_",{"$f":"IF(A373>$C$3,\"_\",$C$2-SUM($M$11:M373))","v":"_"}]
[364,"_",{"$f":"IF(A374>$C$3,\"_\",IFERROR(VLOOKUP(B374,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,2,FALSE),C373))","v":"_"},"_","_","_",{"$f":"IF(A374>$C$3,\"_\",$C$8-SUM($F$11:F374))","v":"_"},{"$f":"IF(A374>$C$3,\"_\",IFERROR(VLOOKUP(B374,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,4,FALSE),H373))","v":"_"},{"$f":"IF(A374>$C$3,\"_\",IFERROR(VLOOKUP(B374,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,3,FALSE),I373))","v":"_"},"_","_","_","_",{"$f":"IF(A374>$C$3,\"_\",$C$2-SUM($M$11:M374))","v":"_"}]
[365,"_",{"$f":"IF(A375>$C$3,\"_\",IFERROR(VLOOKUP(B375,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,2,FALSE),C374))","v":"_"},"_","_","_",{"$f":"IF(A375>$C$3,\"_\",$C$8-SUM($F$11:F375))","v":"_"},{"$f":"IF(A375>$C$3,\"_\",IFERROR(VLOOKUP(B375,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,4,FALSE),H374))","v":"_"},{"$f":"IF(A375>$C$3,\"_\",IFERROR(VLOOKUP(B375,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,3,FALSE),I374))","v":"_"},"_","_","_","_",{"$f":"IF(A375>$C$3,\"_\",$C$2-SUM($M$11:M375))","v":"_"}]
[366,"_",{"$f":"IF(A376>$C$3,\"_\",IFERROR(VLOOKUP(B376,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,2,FALSE),C375))","v":"_"},"_","_","_",{"$f":"IF(A376>$C$3,\"_\",$C$8-SUM($F$11:F376))","v":"_"},{"$f":"IF(A376>$C$3,\"_\",IFERROR(VLOOKUP(B376,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,4,FALSE),H375))","v":"_"},{"$f":"IF(A376>$C$3,\"_\",IFERROR(VLOOKUP(B376,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,3,FALSE),I375))","v":"_"},"_","_","_","_",{"$f":"IF(A376>$C$3,\"_\",$C$2-SUM($M$11:M376))","v":"_"}]
[367,"_",{"$f":"IF(A377>$C$3,\"_\",IFERROR(VLOOKUP(B377,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,2,FALSE),C376))","v":"_"},"_","_","_",{"$f":"IF(A377>$C$3,\"_\",$C$8-SUM($F$11:F377))","v":"_"},{"$f":"IF(A377>$C$3,\"_\",IFERROR(VLOOKUP(B377,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,4,FALSE),H376))","v":"_"},{"$f":"IF(A377>$C$3,\"_\",IFERROR(VLOOKUP(B377,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,3,FALSE),I376))","v":"_"},"_","_","_","_",{"$f":"IF(A377>$C$3,\"_\",$C$2-SUM($M$11:M377))","v":"_"}]
[368,"_",{"$f":"IF(A378>$C$3,\"_\",IFERROR(VLOOKUP(B378,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,2,FALSE),C377))","v":"_"},"_","_","_",{"$f":"IF(A378>$C$3,\"_\",$C$8-SUM($F$11:F378))","v":"_"},{"$f":"IF(A378>$C$3,\"_\",IFERROR(VLOOKUP(B378,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,4,FALSE),H377))","v":"_"},{"$f":"IF(A378>$C$3,\"_\",IFERROR(VLOOKUP(B378,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,3,FALSE),I377))","v":"_"},"_","_","_","_",{"$f":"IF(A378>$C$3,\"_\",$C$2-SUM($M$11:M378))","v":"_"}]
[369,"_",{"$f":"IF(A379>$C$3,\"_\",IFERROR(VLOOKUP(B379,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,2,FALSE),C378))","v":"_"},"_","_","_",{"$f":"IF(A379>$C$3,\"_\",$C$8-SUM($F$11:F379))","v":"_"},{"$f":"IF(A379>$C$3,\"_\",IFERROR(VLOOKUP(B379,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,4,FALSE),H378))","v":"_"},{"$f":"IF(A379>$C$3,\"_\",IFERROR(VLOOKUP(B379,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,3,FALSE),I378))","v":"_"},"_","_","_","_",{"$f":"IF(A379>$C$3,\"_\",$C$2-SUM($M$11:M379))","v":"_"}]
[370,"_",{"$f":"IF(A380>$C$3,\"_\",IFERROR(VLOOKUP(B380,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,2,FALSE),C379))","v":"_"},"_","_","_",{"$f":"IF(A380>$C$3,\"_\",$C$8-SUM($F$11:F380))","v":"_"},{"$f":"IF(A380>$C$3,\"_\",IFERROR(VLOOKUP(B380,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,4,FALSE),H379))","v":"_"},{"$f":"IF(A380>$C$3,\"_\",IFERROR(VLOOKUP(B380,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,3,FALSE),I379))","v":"_"},"_","_","_","_",{"$f":"IF(A380>$C$3,\"_\",$C$2-SUM($M$11:M380))","v":"_"}]
[371,"_",{"$f":"IF(A381>$C$3,\"_\",IFERROR(VLOOKUP(B381,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,2,FALSE),C380))","v":"_"},"_","_","_",{"$f":"IF(A381>$C$3,\"_\",$C$8-SUM($F$11:F381))","v":"_"},{"$f":"IF(A381>$C$3,\"_\",IFERROR(VLOOKUP(B381,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,4,FALSE),H380))","v":"_"},{"$f":"IF(A381>$C$3,\"_\",IFERROR(VLOOKUP(B381,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,3,FALSE),I380))","v":"_"},"_","_","_","_",{"$f":"IF(A381>$C$3,\"_\",$C$2-SUM($M$11:M381))","v":"_"}]
[372,"_",{"$f":"IF(A382>$C$3,\"_\",IFERROR(VLOOKUP(B382,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,2,FALSE),C381))","v":"_"},"_","_","_",{"$f":"IF(A382>$C$3,\"_\",$C$8-SUM($F$11:F382))","v":"_"},{"$f":"IF(A382>$C$3,\"_\",IFERROR(VLOOKUP(B382,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,4,FALSE),H381))","v":"_"},{"$f":"IF(A382>$C$3,\"_\",IFERROR(VLOOKUP(B382,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,3,FALSE),I381))","v":"_"},"_","_","_","_",{"$f":"IF(A382>$C$3,\"_\",$C$2-SUM($M$11:M382))","v":"_"}]
[373,"_",{"$f":"IF(A383>$C$3,\"_\",IFERROR(VLOOKUP(B383,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,2,FALSE),C382))","v":"_"},"_","_","_",{"$f":"IF(A383>$C$3,\"_\",$C$8-SUM($F$11:F383))","v":"_"},{"$f":"IF(A383>$C$3,\"_\",IFERROR(VLOOKUP(B383,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,4,FALSE),H382))","v":"_"},{"$f":"IF(A383>$C$3,\"_\",IFERROR(VLOOKUP(B383,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,3,FALSE),I382))","v":"_"},"_","_","_","_",{"$f":"IF(A383>$C$3,\"_\",$C$2-SUM($M$11:M383))","v":"_"}]
[374,"_",{"$f":"IF(A384>$C$3,\"_\",IFERROR(VLOOKUP(B384,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,2,FALSE),C383))","v":"_"},"_","_","_",{"$f":"IF(A384>$C$3,\"_\",$C$8-SUM($F$11:F384))","v":"_"},{"$f":"IF(A384>$C$3,\"_\",IFERROR(VLOOKUP(B384,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,4,FALSE),H383))","v":"_"},{"$f":"IF(A384>$C$3,\"_\",IFERROR(VLOOKUP(B384,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,3,FALSE),I383))","v":"_"},"_","_","_","_",{"$f":"IF(A384>$C$3,\"_\",$C$2-SUM($M$11:M384))","v":"_"}]
[375,"_",{"$f":"IF(A385>$C$3,\"_\",IFERROR(VLOOKUP(B385,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,2,FALSE),C384))","v":"_"},"_","_","_",{"$f":"IF(A385>$C$3,\"_\",$C$8-SUM($F$11:F385))","v":"_"},{"$f":"IF(A385>$C$3,\"_\",IFERROR(VLOOKUP(B385,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,4,FALSE),H384))","v":"_"},{"$f":"IF(A385>$C$3,\"_\",IFERROR(VLOOKUP(B385,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,3,FALSE),I384))","v":"_"},"_","_","_","_",{"$f":"IF(A385>$C$3,\"_\",$C$2-SUM($M$11:M385))","v":"_"}]
[376,"_",{"$f":"IF(A386>$C$3,\"_\",IFERROR(VLOOKUP(B386,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,2,FALSE),C385))","v":"_"},"_","_","_",{"$f":"IF(A386>$C$3,\"_\",$C$8-SUM($F$11:F386))","v":"_"},{"$f":"IF(A386>$C$3,\"_\",IFERROR(VLOOKUP(B386,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,4,FALSE),H385))","v":"_"},{"$f":"IF(A386>$C$3,\"_\",IFERROR(VLOOKUP(B386,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,3,FALSE),I385))","v":"_"},"_","_","_","_",{"$f":"IF(A386>$C$3,\"_\",$C$2-SUM($M$11:M386))","v":"_"}]
[377,"_",{"$f":"IF(A387>$C$3,\"_\",IFERROR(VLOOKUP(B387,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,2,FALSE),C386))","v":"_"},"_","_","_",{"$f":"IF(A387>$C$3,\"_\",$C$8-SUM($F$11:F387))","v":"_"},{"$f":"IF(A387>$C$3,\"_\",IFERROR(VLOOKUP(B387,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,4,FALSE),H386))","v":"_"},{"$f":"IF(A387>$C$3,\"_\",IFERROR(VLOOKUP(B387,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,3,FALSE),I386))","v":"_"},"_","_","_","_",{"$f":"IF(A387>$C$3,\"_\",$C$2-SUM($M$11:M387))","v":"_"}]
[378,"_",{"$f":"IF(A388>$C$3,\"_\",IFERROR(VLOOKUP(B388,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,2,FALSE),C387))","v":"_"},"_","_","_",{"$f":"IF(A388>$C$3,\"_\",$C$8-SUM($F$11:F388))","v":"_"},{"$f":"IF(A388>$C$3,\"_\",IFERROR(VLOOKUP(B388,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,4,FALSE),H387))","v":"_"},{"$f":"IF(A388>$C$3,\"_\",IFERROR(VLOOKUP(B388,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,3,FALSE),I387))","v":"_"},"_","_","_","_",{"$f":"IF(A388>$C$3,\"_\",$C$2-SUM($M$11:M388))","v":"_"}]
[379,"_",{"$f":"IF(A389>$C$3,\"_\",IFERROR(VLOOKUP(B389,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,2,FALSE),C388))","v":"_"},"_","_","_",{"$f":"IF(A389>$C$3,\"_\",$C$8-SUM($F$11:F389))","v":"_"},{"$f":"IF(A389>$C$3,\"_\",IFERROR(VLOOKUP(B389,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,4,FALSE),H388))","v":"_"},{"$f":"IF(A389>$C$3,\"_\",IFERROR(VLOOKUP(B389,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,3,FALSE),I388))","v":"_"},"_","_","_","_",{"$f":"IF(A389>$C$3,\"_\",$C$2-SUM($M$11:M389))","v":"_"}]
[380,"_",{"$f":"IF(A390>$C$3,\"_\",IFERROR(VLOOKUP(B390,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,2,FALSE),C389))","v":"_"},"_","_","_",{"$f":"IF(A390>$C$3,\"_\",$C$8-SUM($F$11:F390))","v":"_"},{"$f":"IF(A390>$C$3,\"_\",IFERROR(VLOOKUP(B390,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,4,FALSE),H389))","v":"_"},{"$f":"IF(A390>$C$3,\"_\",IFERROR(VLOOKUP(B390,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,3,FALSE),I389))","v":"_"},"_","_","_","_",{"$f":"IF(A390>$C$3,\"_\",$C$2-SUM($M$11:M390))","v":"_"}]
[381,"_",{"$f":"IF(A391>$C$3,\"_\",IFERROR(VLOOKUP(B391,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,2,FALSE),C390))","v":"_"},"_","_","_",{"$f":"IF(A391>$C$3,\"_\",$C$8-SUM($F$11:F391))","v":"_"},{"$f":"IF(A391>$C$3,\"_\",IFERROR(VLOOKUP(B391,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,4,FALSE),H390))","v":"_"},{"$f":"IF(A391>$C$3,\"_\",IFERROR(VLOOKUP(B391,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,3,FALSE),I390))","v":"_"},"_","_","_","_",{"$f":"IF(A391>$C$3,\"_\",$C$2-SUM($M$11:M391))","v":"_"}]
[382,"_",{"$f":"IF(A392>$C$3,\"_\",IFERROR(VLOOKUP(B392,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,2,FALSE),C391))","v":"_"},"_","_","_",{"$f":"IF(A392>$C$3,\"_\",$C$8-SUM($F$11:F392))","v":"_"},{"$f":"IF(A392>$C$3,\"_\",IFERROR(VLOOKUP(B392,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,4,FALSE),H391))","v":"_"},{"$f":"IF(A392>$C$3,\"_\",IFERROR(VLOOKUP(B392,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,3,FALSE),I391))","v":"_"},"_","_","_","_",{"$f":"IF(A392>$C$3,\"_\",$C$2-SUM($M$11:M392))","v":"_"}]
[383,"_",{"$f":"IF(A393>$C$3,\"_\",IFERROR(VLOOKUP(B393,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,2,FALSE),C392))","v":"_"},"_","_","_",{"$f":"IF(A393>$C$3,\"_\",$C$8-SUM($F$11:F393))","v":"_"},{"$f":"IF(A393>$C$3,\"_\",IFERROR(VLOOKUP(B393,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,4,FALSE),H392))","v":"_"},{"$f":"IF(A393>$C$3,\"_\",IFERROR(VLOOKUP(B393,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,3,FALSE),I392))","v":"_"},"_","_","_","_",{"$f":"IF(A393>$C$3,\"_\",$C$2-SUM($M$11:M393))","v":"_"}]
[384,"_",{"$f":"IF(A394>$C$3,\"_\",IFERROR(VLOOKUP(B394,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,2,FALSE),C393))","v":"_"},"_","_","_",{"$f":"IF(A394>$C$3,\"_\",$C$8-SUM($F$11:F394))","v":"_"},{"$f":"IF(A394>$C$3,\"_\",IFERROR(VLOOKUP(B394,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,4,FALSE),H393))","v":"_"},{"$f":"IF(A394>$C$3,\"_\",IFERROR(VLOOKUP(B394,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,3,FALSE),I393))","v":"_"},"_","_","_","_",{"$f":"IF(A394>$C$3,\"_\",$C$2-SUM($M$11:M394))","v":"_"}]
[385,"_",{"$f":"IF(A395>$C$3,\"_\",IFERROR(VLOOKUP(B395,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,2,FALSE),C394))","v":"_"},"_","_","_",{"$f":"IF(A395>$C$3,\"_\",$C$8-SUM($F$11:F395))","v":"_"},{"$f":"IF(A395>$C$3,\"_\",IFERROR(VLOOKUP(B395,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,4,FALSE),H394))","v":"_"},{"$f":"IF(A395>$C$3,\"_\",IFERROR(VLOOKUP(B395,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,3,FALSE),I394))","v":"_"},"_",{"$f":"IF(A395>$C$3,\"_\",IF(B395>$F$4,0,H395*(E395+F395)))","v":"_"},"_","_",{"$f":"IF(A395>$C$3,\"_\",$C$2-SUM($M$11:M395))","v":"_"}]
[386,{"$f":"IF(A396>$C$3,\"_\",DATE(YEAR(B395),MONTH(B395)+1,1))","v":"_"},{"$f":"IF(A396>$C$3,\"_\",IFERROR(VLOOKUP(B396,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,2,FALSE),C395))","v":"_"},{"$f":"IF(A396>$C$3,\"_\",D395)","v":"_"},{"$f":"IF(A396>$C$3,\"_\",IPMT((C396+D396)/12,1,$C$3-A395,-G395))","v":"_"},{"$f":"IF(A396>$C$3,\"_\",PPMT((C396+D396)/12,1,$C$3-A395,-G395))","v":"_"},{"$f":"IF(A396>$C$3,\"_\",$C$8-SUM($F$11:F396))","v":"_"},{"$f":"IF(A396>$C$3,\"_\",IFERROR(VLOOKUP(B396,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,4,FALSE),H395))","v":"_"},{"$f":"IF(A396>$C$3,\"_\",IFERROR(VLOOKUP(B396,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,3,FALSE),I395))","v":"_"},{"$f":"IF(A396>$C$3,\"_\",J395)","v":"_"},"_",{"$f":"IF(A396>$C$3,\"_\",IF(N395<0,0,ROUND(N395*(I396+J396)/12,2)))","v":"_"},{"$f":"IFERROR(K396-L396,\"_\")","v":"_"},{"$f":"IF(A396>$C$3,\"_\",$C$2-SUM($M$11:M396))","v":"_"}]
[{"$f":"A396+1","v":387},"_",{"$f":"IF(A397>$C$3,\"_\",IFERROR(VLOOKUP(B397,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,2,FALSE),C396))","v":"_"},"_","_","_",{"$f":"IF(A397>$C$3,\"_\",$C$8-SUM($F$11:F397))","v":"_"},{"$f":"IF(A397>$C$3,\"_\",IFERROR(VLOOKUP(B397,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,4,FALSE),H396))","v":"_"},{"$f":"IF(A397>$C$3,\"_\",IFERROR(VLOOKUP(B397,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,3,FALSE),I396))","v":"_"},"_","_","_","_",{"$f":"IF(A397>$C$3,\"_\",$C$2-SUM($M$11:M397))","v":"_"}]
[388,"_",{"$f":"IF(A398>$C$3,\"_\",IFERROR(VLOOKUP(B398,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,2,FALSE),C397))","v":"_"},"_","_","_",{"$f":"IF(A398>$C$3,\"_\",$C$8-SUM($F$11:F398))","v":"_"},{"$f":"IF(A398>$C$3,\"_\",IFERROR(VLOOKUP(B398,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,4,FALSE),H397))","v":"_"},{"$f":"IF(A398>$C$3,\"_\",IFERROR(VLOOKUP(B398,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,3,FALSE),I397))","v":"_"},"_","_","_","_",{"$f":"IF(A398>$C$3,\"_\",$C$2-SUM($M$11:M398))","v":"_"}]
[389,"_",{"$f":"IF(A399>$C$3,\"_\",IFERROR(VLOOKUP(B399,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,2,FALSE),C398))","v":"_"},"_","_","_",{"$f":"IF(A399>$C$3,\"_\",$C$8-SUM($F$11:F399))","v":"_"},{"$f":"IF(A399>$C$3,\"_\",IFERROR(VLOOKUP(B399,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,4,FALSE),H398))","v":"_"},{"$f":"IF(A399>$C$3,\"_\",IFERROR(VLOOKUP(B399,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,3,FALSE),I398))","v":"_"},"_","_","_","_",{"$f":"IF(A399>$C$3,\"_\",$C$2-SUM($M$11:M399))","v":"_"}]
[390,"_",{"$f":"IF(A400>$C$3,\"_\",IFERROR(VLOOKUP(B400,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,2,FALSE),C399))","v":"_"},"_","_","_",{"$f":"IF(A400>$C$3,\"_\",$C$8-SUM($F$11:F400))","v":"_"},{"$f":"IF(A400>$C$3,\"_\",IFERROR(VLOOKUP(B400,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,4,FALSE),H399))","v":"_"},{"$f":"IF(A400>$C$3,\"_\",IFERROR(VLOOKUP(B400,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,3,FALSE),I399))","v":"_"},"_","_","_","_",{"$f":"IF(A400>$C$3,\"_\",$C$2-SUM($M$11:M400))","v":"_"}]
[391,"_",{"$f":"IF(A401>$C$3,\"_\",IFERROR(VLOOKUP(B401,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,2,FALSE),C400))","v":"_"},"_","_","_",{"$f":"IF(A401>$C$3,\"_\",$C$8-SUM($F$11:F401))","v":"_"},{"$f":"IF(A401>$C$3,\"_\",IFERROR(VLOOKUP(B401,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,4,FALSE),H400))","v":"_"},{"$f":"IF(A401>$C$3,\"_\",IFERROR(VLOOKUP(B401,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,3,FALSE),I400))","v":"_"},"_","_","_","_",{"$f":"IF(A401>$C$3,\"_\",$C$2-SUM($M$11:M401))","v":"_"}]
[392,"_",{"$f":"IF(A402>$C$3,\"_\",IFERROR(VLOOKUP(B402,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,2,FALSE),C401))","v":"_"},"_","_","_",{"$f":"IF(A402>$C$3,\"_\",$C$8-SUM($F$11:F402))","v":"_"},{"$f":"IF(A402>$C$3,\"_\",IFERROR(VLOOKUP(B402,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,4,FALSE),H401))","v":"_"},{"$f":"IF(A402>$C$3,\"_\",IFERROR(VLOOKUP(B402,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,3,FALSE),I401))","v":"_"},"_","_","_","_",{"$f":"IF(A402>$C$3,\"_\",$C$2-SUM($M$11:M402))","v":"_"}]
[393,"_",{"$f":"IF(A403>$C$3,\"_\",IFERROR(VLOOKUP(B403,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,2,FALSE),C402))","v":"_"},"_","_","_",{"$f":"IF(A403>$C$3,\"_\",$C$8-SUM($F$11:F403))","v":"_"},{"$f":"IF(A403>$C$3,\"_\",IFERROR(VLOOKUP(B403,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,4,FALSE),H402))","v":"_"},{"$f":"IF(A403>$C$3,\"_\",IFERROR(VLOOKUP(B403,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,3,FALSE),I402))","v":"_"},"_","_","_","_",{"$f":"IF(A403>$C$3,\"_\",$C$2-SUM($M$11:M403))","v":"_"}]
[394,"_",{"$f":"IF(A404>$C$3,\"_\",IFERROR(VLOOKUP(B404,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,2,FALSE),C403))","v":"_"},"_","_","_",{"$f":"IF(A404>$C$3,\"_\",$C$8-SUM($F$11:F404))","v":"_"},{"$f":"IF(A404>$C$3,\"_\",IFERROR(VLOOKUP(B404,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,4,FALSE),H403))","v":"_"},{"$f":"IF(A404>$C$3,\"_\",IFERROR(VLOOKUP(B404,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,3,FALSE),I403))","v":"_"},"_","_","_","_",{"$f":"IF(A404>$C$3,\"_\",$C$2-SUM($M$11:M404))","v":"_"}]
[395,"_",{"$f":"IF(A405>$C$3,\"_\",IFERROR(VLOOKUP(B405,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,2,FALSE),C404))","v":"_"},"_","_","_",{"$f":"IF(A405>$C$3,\"_\",$C$8-SUM($F$11:F405))","v":"_"},{"$f":"IF(A405>$C$3,\"_\",IFERROR(VLOOKUP(B405,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,4,FALSE),H404))","v":"_"},{"$f":"IF(A405>$C$3,\"_\",IFERROR(VLOOKUP(B405,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,3,FALSE),I404))","v":"_"},"_","_","_","_",{"$f":"IF(A405>$C$3,\"_\",$C$2-SUM($M$11:M405))","v":"_"}]
[396,"_",{"$f":"IF(A406>$C$3,\"_\",IFERROR(VLOOKUP(B406,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,2,FALSE),C405))","v":"_"},"_","_","_",{"$f":"IF(A406>$C$3,\"_\",$C$8-SUM($F$11:F406))","v":"_"},{"$f":"IF(A406>$C$3,\"_\",IFERROR(VLOOKUP(B406,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,4,FALSE),H405))","v":"_"},{"$f":"IF(A406>$C$3,\"_\",IFERROR(VLOOKUP(B406,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,3,FALSE),I405))","v":"_"},"_","_","_","_",{"$f":"IF(A406>$C$3,\"_\",$C$2-SUM($M$11:M406))","v":"_"}]
[397,"_",{"$f":"IF(A407>$C$3,\"_\",IFERROR(VLOOKUP(B407,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,2,FALSE),C406))","v":"_"},"_","_","_",{"$f":"IF(A407>$C$3,\"_\",$C$8-SUM($F$11:F407))","v":"_"},{"$f":"IF(A407>$C$3,\"_\",IFERROR(VLOOKUP(B407,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,4,FALSE),H406))","v":"_"},{"$f":"IF(A407>$C$3,\"_\",IFERROR(VLOOKUP(B407,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,3,FALSE),I406))","v":"_"},"_","_","_","_",{"$f":"IF(A407>$C$3,\"_\",$C$2-SUM($M$11:M407))","v":"_"}]
[398,"_",{"$f":"IF(A408>$C$3,\"_\",IFERROR(VLOOKUP(B408,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,2,FALSE),C407))","v":"_"},"_","_","_",{"$f":"IF(A408>$C$3,\"_\",$C$8-SUM($F$11:F408))","v":"_"},{"$f":"IF(A408>$C$3,\"_\",IFERROR(VLOOKUP(B408,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,4,FALSE),H407))","v":"_"},{"$f":"IF(A408>$C$3,\"_\",IFERROR(VLOOKUP(B408,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,3,FALSE),I407))","v":"_"},"_","_","_","_",{"$f":"IF(A408>$C$3,\"_\",$C$2-SUM($M$11:M408))","v":"_"}]
[399,"_",{"$f":"IF(A409>$C$3,\"_\",IFERROR(VLOOKUP(B409,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,2,FALSE),C408))","v":"_"},"_","_","_",{"$f":"IF(A409>$C$3,\"_\",$C$8-SUM($F$11:F409))","v":"_"},{"$f":"IF(A409>$C$3,\"_\",IFERROR(VLOOKUP(B409,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,4,FALSE),H408))","v":"_"},{"$f":"IF(A409>$C$3,\"_\",IFERROR(VLOOKUP(B409,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,3,FALSE),I408))","v":"_"},"_","_","_","_",{"$f":"IF(A409>$C$3,\"_\",$C$2-SUM($M$11:M409))","v":"_"}]
[400,"_",{"$f":"IF(A410>$C$3,\"_\",IFERROR(VLOOKUP(B410,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,2,FALSE),C409))","v":"_"},"_","_","_",{"$f":"IF(A410>$C$3,\"_\",$C$8-SUM($F$11:F410))","v":"_"},{"$f":"IF(A410>$C$3,\"_\",IFERROR(VLOOKUP(B410,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,4,FALSE),H409))","v":"_"},{"$f":"IF(A410>$C$3,\"_\",IFERROR(VLOOKUP(B410,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,3,FALSE),I409))","v":"_"},"_","_","_","_",{"$f":"IF(A410>$C$3,\"_\",$C$2-SUM($M$11:M410))","v":"_"}]
[401,"_",{"$f":"IF(A411>$C$3,\"_\",IFERROR(VLOOKUP(B411,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,2,FALSE),C410))","v":"_"},"_","_","_",{"$f":"IF(A411>$C$3,\"_\",$C$8-SUM($F$11:F411))","v":"_"},{"$f":"IF(A411>$C$3,\"_\",IFERROR(VLOOKUP(B411,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,4,FALSE),H410))","v":"_"},{"$f":"IF(A411>$C$3,\"_\",IFERROR(VLOOKUP(B411,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,3,FALSE),I410))","v":"_"},"_","_","_","_",{"$f":"IF(A411>$C$3,\"_\",$C$2-SUM($M$11:M411))","v":"_"}]
[402,"_",{"$f":"IF(A412>$C$3,\"_\",IFERROR(VLOOKUP(B412,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,2,FALSE),C411))","v":"_"},"_","_","_",{"$f":"IF(A412>$C$3,\"_\",$C$8-SUM($F$11:F412))","v":"_"},{"$f":"IF(A412>$C$3,\"_\",IFERROR(VLOOKUP(B412,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,4,FALSE),H411))","v":"_"},{"$f":"IF(A412>$C$3,\"_\",IFERROR(VLOOKUP(B412,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,3,FALSE),I411))","v":"_"},"_","_","_","_",{"$f":"IF(A412>$C$3,\"_\",$C$2-SUM($M$11:M412))","v":"_"}]
[403,"_",{"$f":"IF(A413>$C$3,\"_\",IFERROR(VLOOKUP(B413,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,2,FALSE),C412))","v":"_"},"_","_","_",{"$f":"IF(A413>$C$3,\"_\",$C$8-SUM($F$11:F413))","v":"_"},{"$f":"IF(A413>$C$3,\"_\",IFERROR(VLOOKUP(B413,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,4,FALSE),H412))","v":"_"},{"$f":"IF(A413>$C$3,\"_\",IFERROR(VLOOKUP(B413,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,3,FALSE),I412))","v":"_"},"_","_","_","_",{"$f":"IF(A413>$C$3,\"_\",$C$2-SUM($M$11:M413))","v":"_"}]
[404,"_",{"$f":"IF(A414>$C$3,\"_\",IFERROR(VLOOKUP(B414,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,2,FALSE),C413))","v":"_"},"_","_","_",{"$f":"IF(A414>$C$3,\"_\",$C$8-SUM($F$11:F414))","v":"_"},{"$f":"IF(A414>$C$3,\"_\",IFERROR(VLOOKUP(B414,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,4,FALSE),H413))","v":"_"},{"$f":"IF(A414>$C$3,\"_\",IFERROR(VLOOKUP(B414,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,3,FALSE),I413))","v":"_"},"_","_","_","_",{"$f":"IF(A414>$C$3,\"_\",$C$2-SUM($M$11:M414))","v":"_"}]
[405,"_",{"$f":"IF(A415>$C$3,\"_\",IFERROR(VLOOKUP(B415,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,2,FALSE),C414))","v":"_"},"_","_","_",{"$f":"IF(A415>$C$3,\"_\",$C$8-SUM($F$11:F415))","v":"_"},{"$f":"IF(A415>$C$3,\"_\",IFERROR(VLOOKUP(B415,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,4,FALSE),H414))","v":"_"},{"$f":"IF(A415>$C$3,\"_\",IFERROR(VLOOKUP(B415,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,3,FALSE),I414))","v":"_"},"_","_","_","_",{"$f":"IF(A415>$C$3,\"_\",$C$2-SUM($M$11:M415))","v":"_"}]
[406,"_",{"$f":"IF(A416>$C$3,\"_\",IFERROR(VLOOKUP(B416,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,2,FALSE),C415))","v":"_"},"_","_","_",{"$f":"IF(A416>$C$3,\"_\",$C$8-SUM($F$11:F416))","v":"_"},{"$f":"IF(A416>$C$3,\"_\",IFERROR(VLOOKUP(B416,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,4,FALSE),H415))","v":"_"},{"$f":"IF(A416>$C$3,\"_\",IFERROR(VLOOKUP(B416,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,3,FALSE),I415))","v":"_"},"_","_","_","_",{"$f":"IF(A416>$C$3,\"_\",$C$2-SUM($M$11:M416))","v":"_"}]
[407,"_",{"$f":"IF(A417>$C$3,\"_\",IFERROR(VLOOKUP(B417,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,2,FALSE),C416))","v":"_"},"_","_","_",{"$f":"IF(A417>$C$3,\"_\",$C$8-SUM($F$11:F417))","v":"_"},{"$f":"IF(A417>$C$3,\"_\",IFERROR(VLOOKUP(B417,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,4,FALSE),H416))","v":"_"},{"$f":"IF(A417>$C$3,\"_\",IFERROR(VLOOKUP(B417,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,3,FALSE),I416))","v":"_"},"_","_","_","_",{"$f":"IF(A417>$C$3,\"_\",$C$2-SUM($M$11:M417))","v":"_"}]
[408,"_",{"$f":"IF(A418>$C$3,\"_\",IFERROR(VLOOKUP(B418,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,2,FALSE),C417))","v":"_"},"_","_","_",{"$f":"IF(A418>$C$3,\"_\",$C$8-SUM($F$11:F418))","v":"_"},{"$f":"IF(A418>$C$3,\"_\",IFERROR(VLOOKUP(B418,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,4,FALSE),H417))","v":"_"},{"$f":"IF(A418>$C$3,\"_\",IFERROR(VLOOKUP(B418,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,3,FALSE),I417))","v":"_"},"_","_","_","_",{"$f":"IF(A418>$C$3,\"_\",$C$2-SUM($M$11:M418))","v":"_"}]
[409,"_",{"$f":"IF(A419>$C$3,\"_\",IFERROR(VLOOKUP(B419,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,2,FALSE),C418))","v":"_"},"_","_","_",{"$f":"IF(A419>$C$3,\"_\",$C$8-SUM($F$11:F419))","v":"_"},{"$f":"IF(A419>$C$3,\"_\",IFERROR(VLOOKUP(B419,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,4,FALSE),H418))","v":"_"},{"$f":"IF(A419>$C$3,\"_\",IFERROR(VLOOKUP(B419,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,3,FALSE),I418))","v":"_"},"_","_","_","_",{"$f":"IF(A419>$C$3,\"_\",$C$2-SUM($M$11:M419))","v":"_"}]
[410,"_",{"$f":"IF(A420>$C$3,\"_\",IFERROR(VLOOKUP(B420,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,2,FALSE),C419))","v":"_"},"_","_","_",{"$f":"IF(A420>$C$3,\"_\",$C$8-SUM($F$11:F420))","v":"_"},{"$f":"IF(A420>$C$3,\"_\",IFERROR(VLOOKUP(B420,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,4,FALSE),H419))","v":"_"},{"$f":"IF(A420>$C$3,\"_\",IFERROR(VLOOKUP(B420,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,3,FALSE),I419))","v":"_"},"_","_","_","_",{"$f":"IF(A420>$C$3,\"_\",$C$2-SUM($M$11:M420))","v":"_"}]
[411,"_",{"$f":"IF(A421>$C$3,\"_\",IFERROR(VLOOKUP(B421,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,2,FALSE),C420))","v":"_"},"_","_","_",{"$f":"IF(A421>$C$3,\"_\",$C$8-SUM($F$11:F421))","v":"_"},{"$f":"IF(A421>$C$3,\"_\",IFERROR(VLOOKUP(B421,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,4,FALSE),H420))","v":"_"},{"$f":"IF(A421>$C$3,\"_\",IFERROR(VLOOKUP(B421,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,3,FALSE),I420))","v":"_"},"_","_","_","_",{"$f":"IF(A421>$C$3,\"_\",$C$2-SUM($M$11:M421))","v":"_"}]
[412,"_",{"$f":"IF(A422>$C$3,\"_\",IFERROR(VLOOKUP(B422,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,2,FALSE),C421))","v":"_"},"_","_","_",{"$f":"IF(A422>$C$3,\"_\",$C$8-SUM($F$11:F422))","v":"_"},{"$f":"IF(A422>$C$3,\"_\",IFERROR(VLOOKUP(B422,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,4,FALSE),H421))","v":"_"},{"$f":"IF(A422>$C$3,\"_\",IFERROR(VLOOKUP(B422,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,3,FALSE),I421))","v":"_"},"_","_","_","_",{"$f":"IF(A422>$C$3,\"_\",$C$2-SUM($M$11:M422))","v":"_"}]
[413,"_",{"$f":"IF(A423>$C$3,\"_\",IFERROR(VLOOKUP(B423,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,2,FALSE),C422))","v":"_"},"_","_","_",{"$f":"IF(A423>$C$3,\"_\",$C$8-SUM($F$11:F423))","v":"_"},{"$f":"IF(A423>$C$3,\"_\",IFERROR(VLOOKUP(B423,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,4,FALSE),H422))","v":"_"},{"$f":"IF(A423>$C$3,\"_\",IFERROR(VLOOKUP(B423,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,3,FALSE),I422))","v":"_"},"_","_","_","_",{"$f":"IF(A423>$C$3,\"_\",$C$2-SUM($M$11:M423))","v":"_"}]
[414,"_",{"$f":"IF(A424>$C$3,\"_\",IFERROR(VLOOKUP(B424,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,2,FALSE),C423))","v":"_"},"_","_","_",{"$f":"IF(A424>$C$3,\"_\",$C$8-SUM($F$11:F424))","v":"_"},{"$f":"IF(A424>$C$3,\"_\",IFERROR(VLOOKUP(B424,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,4,FALSE),H423))","v":"_"},{"$f":"IF(A424>$C$3,\"_\",IFERROR(VLOOKUP(B424,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,3,FALSE),I423))","v":"_"},"_","_","_","_",{"$f":"IF(A424>$C$3,\"_\",$C$2-SUM($M$11:M424))","v":"_"}]
[415,"_",{"$f":"IF(A425>$C$3,\"_\",IFERROR(VLOOKUP(B425,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,2,FALSE),C424))","v":"_"},"_","_","_",{"$f":"IF(A425>$C$3,\"_\",$C$8-SUM($F$11:F425))","v":"_"},{"$f":"IF(A425>$C$3,\"_\",IFERROR(VLOOKUP(B425,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,4,FALSE),H424))","v":"_"},{"$f":"IF(A425>$C$3,\"_\",IFERROR(VLOOKUP(B425,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,3,FALSE),I424))","v":"_"},"_","_","_","_",{"$f":"IF(A425>$C$3,\"_\",$C$2-SUM($M$11:M425))","v":"_"}]
[416,"_",{"$f":"IF(A426>$C$3,\"_\",IFERROR(VLOOKUP(B426,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,2,FALSE),C425))","v":"_"},"_","_","_",{"$f":"IF(A426>$C$3,\"_\",$C$8-SUM($F$11:F426))","v":"_"},{"$f":"IF(A426>$C$3,\"_\",IFERROR(VLOOKUP(B426,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,4,FALSE),H425))","v":"_"},{"$f":"IF(A426>$C$3,\"_\",IFERROR(VLOOKUP(B426,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,3,FALSE),I425))","v":"_"},"_","_","_","_",{"$f":"IF(A426>$C$3,\"_\",$C$2-SUM($M$11:M426))","v":"_"}]
[417,"_",{"$f":"IF(A427>$C$3,\"_\",IFERROR(VLOOKUP(B427,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,2,FALSE),C426))","v":"_"},"_","_","_",{"$f":"IF(A427>$C$3,\"_\",$C$8-SUM($F$11:F427))","v":"_"},{"$f":"IF(A427>$C$3,\"_\",IFERROR(VLOOKUP(B427,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,4,FALSE),H426))","v":"_"},{"$f":"IF(A427>$C$3,\"_\",IFERROR(VLOOKUP(B427,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,3,FALSE),I426))","v":"_"},"_","_","_","_",{"$f":"IF(A427>$C$3,\"_\",$C$2-SUM($M$11:M427))","v":"_"}]
[418,"_",{"$f":"IF(A428>$C$3,\"_\",IFERROR(VLOOKUP(B428,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,2,FALSE),C427))","v":"_"},"_","_","_",{"$f":"IF(A428>$C$3,\"_\",$C$8-SUM($F$11:F428))","v":"_"},{"$f":"IF(A428>$C$3,\"_\",IFERROR(VLOOKUP(B428,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,4,FALSE),H427))","v":"_"},{"$f":"IF(A428>$C$3,\"_\",IFERROR(VLOOKUP(B428,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,3,FALSE),I427))","v":"_"},"_","_","_","_",{"$f":"IF(A428>$C$3,\"_\",$C$2-SUM($M$11:M428))","v":"_"}]
[419,"_",{"$f":"IF(A429>$C$3,\"_\",IFERROR(VLOOKUP(B429,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,2,FALSE),C428))","v":"_"},"_","_","_",{"$f":"IF(A429>$C$3,\"_\",$C$8-SUM($F$11:F429))","v":"_"},{"$f":"IF(A429>$C$3,\"_\",IFERROR(VLOOKUP(B429,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,4,FALSE),H428))","v":"_"},{"$f":"IF(A429>$C$3,\"_\",IFERROR(VLOOKUP(B429,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,3,FALSE),I428))","v":"_"},"_","_","_","_",{"$f":"IF(A429>$C$3,\"_\",$C$2-SUM($M$11:M429))","v":"_"}]
[420,"_",{"$f":"IF(A430>$C$3,\"_\",IFERROR(VLOOKUP(B430,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,2,FALSE),C429))","v":"_"},"_","_","_",{"$f":"IF(A430>$C$3,\"_\",$C$8-SUM($F$11:F430))","v":"_"},{"$f":"IF(A430>$C$3,\"_\",IFERROR(VLOOKUP(B430,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,4,FALSE),H429))","v":"_"},{"$f":"IF(A430>$C$3,\"_\",IFERROR(VLOOKUP(B430,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,3,FALSE),I429))","v":"_"},"_","_","_","_",{"$f":"IF(A430>$C$3,\"_\",$C$2-SUM($M$11:M430))","v":"_"}]
[421,"_",{"$f":"IF(A431>$C$3,\"_\",IFERROR(VLOOKUP(B431,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,2,FALSE),C430))","v":"_"},"_","_","_",{"$f":"IF(A431>$C$3,\"_\",$C$8-SUM($F$11:F431))","v":"_"},{"$f":"IF(A431>$C$3,\"_\",IFERROR(VLOOKUP(B431,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,4,FALSE),H430))","v":"_"},{"$f":"IF(A431>$C$3,\"_\",IFERROR(VLOOKUP(B431,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,3,FALSE),I430))","v":"_"},"_","_","_","_",{"$f":"IF(A431>$C$3,\"_\",$C$2-SUM($M$11:M431))","v":"_"}]
[422,"_",{"$f":"IF(A432>$C$3,\"_\",IFERROR(VLOOKUP(B432,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,2,FALSE),C431))","v":"_"},"_","_","_",{"$f":"IF(A432>$C$3,\"_\",$C$8-SUM($F$11:F432))","v":"_"},{"$f":"IF(A432>$C$3,\"_\",IFERROR(VLOOKUP(B432,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,4,FALSE),H431))","v":"_"},{"$f":"IF(A432>$C$3,\"_\",IFERROR(VLOOKUP(B432,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,3,FALSE),I431))","v":"_"},"_","_","_","_",{"$f":"IF(A432>$C$3,\"_\",$C$2-SUM($M$11:M432))","v":"_"}]
[423,"_",{"$f":"IF(A433>$C$3,\"_\",IFERROR(VLOOKUP(B433,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,2,FALSE),C432))","v":"_"},"_","_","_",{"$f":"IF(A433>$C$3,\"_\",$C$8-SUM($F$11:F433))","v":"_"},{"$f":"IF(A433>$C$3,\"_\",IFERROR(VLOOKUP(B433,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,4,FALSE),H432))","v":"_"},{"$f":"IF(A433>$C$3,\"_\",IFERROR(VLOOKUP(B433,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,3,FALSE),I432))","v":"_"},"_","_","_","_",{"$f":"IF(A433>$C$3,\"_\",$C$2-SUM($M$11:M433))","v":"_"}]
[424,"_",{"$f":"IF(A434>$C$3,\"_\",IFERROR(VLOOKUP(B434,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,2,FALSE),C433))","v":"_"},"_","_","_",{"$f":"IF(A434>$C$3,\"_\",$C$8-SUM($F$11:F434))","v":"_"},{"$f":"IF(A434>$C$3,\"_\",IFERROR(VLOOKUP(B434,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,4,FALSE),H433))","v":"_"},{"$f":"IF(A434>$C$3,\"_\",IFERROR(VLOOKUP(B434,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,3,FALSE),I433))","v":"_"},"_","_","_","_",{"$f":"IF(A434>$C$3,\"_\",$C$2-SUM($M$11:M434))","v":"_"}]
[425,"_",{"$f":"IF(A435>$C$3,\"_\",IFERROR(VLOOKUP(B435,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,2,FALSE),C434))","v":"_"},"_","_","_",{"$f":"IF(A435>$C$3,\"_\",$C$8-SUM($F$11:F435))","v":"_"},{"$f":"IF(A435>$C$3,\"_\",IFERROR(VLOOKUP(B435,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,4,FALSE),H434))","v":"_"},{"$f":"IF(A435>$C$3,\"_\",IFERROR(VLOOKUP(B435,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,3,FALSE),I434))","v":"_"},"_","_","_","_",{"$f":"IF(A435>$C$3,\"_\",$C$2-SUM($M$11:M435))","v":"_"}]
[426,"_",{"$f":"IF(A436>$C$3,\"_\",IFERROR(VLOOKUP(B436,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,2,FALSE),C435))","v":"_"},"_","_","_",{"$f":"IF(A436>$C$3,\"_\",$C$8-SUM($F$11:F436))","v":"_"},{"$f":"IF(A436>$C$3,\"_\",IFERROR(VLOOKUP(B436,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,4,FALSE),H435))","v":"_"},{"$f":"IF(A436>$C$3,\"_\",IFERROR(VLOOKUP(B436,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,3,FALSE),I435))","v":"_"},"_","_","_","_",{"$f":"IF(A436>$C$3,\"_\",$C$2-SUM($M$11:M436))","v":"_"}]
[427,"_",{"$f":"IF(A437>$C$3,\"_\",IFERROR(VLOOKUP(B437,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,2,FALSE),C436))","v":"_"},"_","_","_",{"$f":"IF(A437>$C$3,\"_\",$C$8-SUM($F$11:F437))","v":"_"},{"$f":"IF(A437>$C$3,\"_\",IFERROR(VLOOKUP(B437,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,4,FALSE),H436))","v":"_"},{"$f":"IF(A437>$C$3,\"_\",IFERROR(VLOOKUP(B437,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,3,FALSE),I436))","v":"_"},"_","_","_","_",{"$f":"IF(A437>$C$3,\"_\",$C$2-SUM($M$11:M437))","v":"_"}]
[428,"_",{"$f":"IF(A438>$C$3,\"_\",IFERROR(VLOOKUP(B438,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,2,FALSE),C437))","v":"_"},"_","_","_",{"$f":"IF(A438>$C$3,\"_\",$C$8-SUM($F$11:F438))","v":"_"},{"$f":"IF(A438>$C$3,\"_\",IFERROR(VLOOKUP(B438,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,4,FALSE),H437))","v":"_"},{"$f":"IF(A438>$C$3,\"_\",IFERROR(VLOOKUP(B438,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,3,FALSE),I437))","v":"_"},"_","_","_","_",{"$f":"IF(A438>$C$3,\"_\",$C$2-SUM($M$11:M438))","v":"_"}]
[429,"_",{"$f":"IF(A439>$C$3,\"_\",IFERROR(VLOOKUP(B439,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,2,FALSE),C438))","v":"_"},"_","_","_",{"$f":"IF(A439>$C$3,\"_\",$C$8-SUM($F$11:F439))","v":"_"},{"$f":"IF(A439>$C$3,\"_\",IFERROR(VLOOKUP(B439,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,4,FALSE),H438))","v":"_"},{"$f":"IF(A439>$C$3,\"_\",IFERROR(VLOOKUP(B439,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,3,FALSE),I438))","v":"_"},"_","_","_","_",{"$f":"IF(A439>$C$3,\"_\",$C$2-SUM($M$11:M439))","v":"_"}]
[430,"_",{"$f":"IF(A440>$C$3,\"_\",IFERROR(VLOOKUP(B440,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,2,FALSE),C439))","v":"_"},"_","_","_",{"$f":"IF(A440>$C$3,\"_\",$C$8-SUM($F$11:F440))","v":"_"},{"$f":"IF(A440>$C$3,\"_\",IFERROR(VLOOKUP(B440,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,4,FALSE),H439))","v":"_"},{"$f":"IF(A440>$C$3,\"_\",IFERROR(VLOOKUP(B440,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,3,FALSE),I439))","v":"_"},"_","_","_","_",{"$f":"IF(A440>$C$3,\"_\",$C$2-SUM($M$11:M440))","v":"_"}]
[431,"_",{"$f":"IF(A441>$C$3,\"_\",IFERROR(VLOOKUP(B441,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,2,FALSE),C440))","v":"_"},"_","_","_",{"$f":"IF(A441>$C$3,\"_\",$C$8-SUM($F$11:F441))","v":"_"},{"$f":"IF(A441>$C$3,\"_\",IFERROR(VLOOKUP(B441,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,4,FALSE),H440))","v":"_"},{"$f":"IF(A441>$C$3,\"_\",IFERROR(VLOOKUP(B441,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,3,FALSE),I440))","v":"_"},"_","_","_","_",{"$f":"IF(A441>$C$3,\"_\",$C$2-SUM($M$11:M441))","v":"_"}]
[432,"_",{"$f":"IF(A442>$C$3,\"_\",IFERROR(VLOOKUP(B442,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,2,FALSE),C441))","v":"_"},"_","_","_",{"$f":"IF(A442>$C$3,\"_\",$C$8-SUM($F$11:F442))","v":"_"},{"$f":"IF(A442>$C$3,\"_\",IFERROR(VLOOKUP(B442,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,4,FALSE),H441))","v":"_"},{"$f":"IF(A442>$C$3,\"_\",IFERROR(VLOOKUP(B442,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,3,FALSE),I441))","v":"_"},"_","_","_","_",{"$f":"IF(A442>$C$3,\"_\",$C$2-SUM($M$11:M442))","v":"_"}]
[433,"_",{"$f":"IF(A443>$C$3,\"_\",IFERROR(VLOOKUP(B443,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,2,FALSE),C442))","v":"_"},"_","_","_",{"$f":"IF(A443>$C$3,\"_\",$C$8-SUM($F$11:F443))","v":"_"},{"$f":"IF(A443>$C$3,\"_\",IFERROR(VLOOKUP(B443,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,4,FALSE),H442))","v":"_"},{"$f":"IF(A443>$C$3,\"_\",IFERROR(VLOOKUP(B443,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,3,FALSE),I442))","v":"_"},"_","_","_","_",{"$f":"IF(A443>$C$3,\"_\",$C$2-SUM($M$11:M443))","v":"_"}]
[434,"_",{"$f":"IF(A444>$C$3,\"_\",IFERROR(VLOOKUP(B444,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,2,FALSE),C443))","v":"_"},"_","_","_",{"$f":"IF(A444>$C$3,\"_\",$C$8-SUM($F$11:F444))","v":"_"},{"$f":"IF(A444>$C$3,\"_\",IFERROR(VLOOKUP(B444,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,4,FALSE),H443))","v":"_"},{"$f":"IF(A444>$C$3,\"_\",IFERROR(VLOOKUP(B444,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,3,FALSE),I443))","v":"_"},"_","_","_","_",{"$f":"IF(A444>$C$3,\"_\",$C$2-SUM($M$11:M444))","v":"_"}]
[435,"_",{"$f":"IF(A445>$C$3,\"_\",IFERROR(VLOOKUP(B445,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,2,FALSE),C444))","v":"_"},"_","_","_",{"$f":"IF(A445>$C$3,\"_\",$C$8-SUM($F$11:F445))","v":"_"},{"$f":"IF(A445>$C$3,\"_\",IFERROR(VLOOKUP(B445,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,4,FALSE),H444))","v":"_"},{"$f":"IF(A445>$C$3,\"_\",IFERROR(VLOOKUP(B445,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,3,FALSE),I444))","v":"_"},"_","_","_","_",{"$f":"IF(A445>$C$3,\"_\",$C$2-SUM($M$11:M445))","v":"_"}]
[436,"_",{"$f":"IF(A446>$C$3,\"_\",IFERROR(VLOOKUP(B446,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,2,FALSE),C445))","v":"_"},"_","_","_",{"$f":"IF(A446>$C$3,\"_\",$C$8-SUM($F$11:F446))","v":"_"},{"$f":"IF(A446>$C$3,\"_\",IFERROR(VLOOKUP(B446,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,4,FALSE),H445))","v":"_"},{"$f":"IF(A446>$C$3,\"_\",IFERROR(VLOOKUP(B446,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,3,FALSE),I445))","v":"_"},"_","_","_","_",{"$f":"IF(A446>$C$3,\"_\",$C$2-SUM($M$11:M446))","v":"_"}]
[437,"_",{"$f":"IF(A447>$C$3,\"_\",IFERROR(VLOOKUP(B447,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,2,FALSE),C446))","v":"_"},"_","_","_",{"$f":"IF(A447>$C$3,\"_\",$C$8-SUM($F$11:F447))","v":"_"},{"$f":"IF(A447>$C$3,\"_\",IFERROR(VLOOKUP(B447,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,4,FALSE),H446))","v":"_"},{"$f":"IF(A447>$C$3,\"_\",IFERROR(VLOOKUP(B447,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,3,FALSE),I446))","v":"_"},"_","_","_","_",{"$f":"IF(A447>$C$3,\"_\",$C$2-SUM($M$11:M447))","v":"_"}]
[438,"_",{"$f":"IF(A448>$C$3,\"_\",IFERROR(VLOOKUP(B448,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,2,FALSE),C447))","v":"_"},"_","_","_",{"$f":"IF(A448>$C$3,\"_\",$C$8-SUM($F$11:F448))","v":"_"},{"$f":"IF(A448>$C$3,\"_\",IFERROR(VLOOKUP(B448,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,4,FALSE),H447))","v":"_"},{"$f":"IF(A448>$C$3,\"_\",IFERROR(VLOOKUP(B448,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,3,FALSE),I447))","v":"_"},"_","_","_","_",{"$f":"IF(A448>$C$3,\"_\",$C$2-SUM($M$11:M448))","v":"_"}]
[439,"_",{"$f":"IF(A449>$C$3,\"_\",IFERROR(VLOOKUP(B449,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,2,FALSE),C448))","v":"_"},"_","_","_",{"$f":"IF(A449>$C$3,\"_\",$C$8-SUM($F$11:F449))","v":"_"},{"$f":"IF(A449>$C$3,\"_\",IFERROR(VLOOKUP(B449,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,4,FALSE),H448))","v":"_"},{"$f":"IF(A449>$C$3,\"_\",IFERROR(VLOOKUP(B449,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,3,FALSE),I448))","v":"_"},"_","_","_","_",{"$f":"IF(A449>$C$3,\"_\",$C$2-SUM($M$11:M449))","v":"_"}]
[440,"_",{"$f":"IF(A450>$C$3,\"_\",IFERROR(VLOOKUP(B450,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,2,FALSE),C449))","v":"_"},"_","_","_",{"$f":"IF(A450>$C$3,\"_\",$C$8-SUM($F$11:F450))","v":"_"},{"$f":"IF(A450>$C$3,\"_\",IFERROR(VLOOKUP(B450,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,4,FALSE),H449))","v":"_"},{"$f":"IF(A450>$C$3,\"_\",IFERROR(VLOOKUP(B450,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,3,FALSE),I449))","v":"_"},"_","_","_","_",{"$f":"IF(A450>$C$3,\"_\",$C$2-SUM($M$11:M450))","v":"_"}]
[441,"_",{"$f":"IF(A451>$C$3,\"_\",IFERROR(VLOOKUP(B451,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,2,FALSE),C450))","v":"_"},"_","_","_",{"$f":"IF(A451>$C$3,\"_\",$C$8-SUM($F$11:F451))","v":"_"},{"$f":"IF(A451>$C$3,\"_\",IFERROR(VLOOKUP(B451,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,4,FALSE),H450))","v":"_"},{"$f":"IF(A451>$C$3,\"_\",IFERROR(VLOOKUP(B451,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,3,FALSE),I450))","v":"_"},"_","_","_","_",{"$f":"IF(A451>$C$3,\"_\",$C$2-SUM($M$11:M451))","v":"_"}]
[442,"_",{"$f":"IF(A452>$C$3,\"_\",IFERROR(VLOOKUP(B452,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,2,FALSE),C451))","v":"_"},"_","_","_",{"$f":"IF(A452>$C$3,\"_\",$C$8-SUM($F$11:F452))","v":"_"},{"$f":"IF(A452>$C$3,\"_\",IFERROR(VLOOKUP(B452,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,4,FALSE),H451))","v":"_"},{"$f":"IF(A452>$C$3,\"_\",IFERROR(VLOOKUP(B452,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,3,FALSE),I451))","v":"_"},"_","_","_","_",{"$f":"IF(A452>$C$3,\"_\",$C$2-SUM($M$11:M452))","v":"_"}]
[443,"_",{"$f":"IF(A453>$C$3,\"_\",IFERROR(VLOOKUP(B453,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,2,FALSE),C452))","v":"_"},"_","_","_",{"$f":"IF(A453>$C$3,\"_\",$C$8-SUM($F$11:F453))","v":"_"},{"$f":"IF(A453>$C$3,\"_\",IFERROR(VLOOKUP(B453,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,4,FALSE),H452))","v":"_"},{"$f":"IF(A453>$C$3,\"_\",IFERROR(VLOOKUP(B453,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,3,FALSE),I452))","v":"_"},"_","_","_","_",{"$f":"IF(A453>$C$3,\"_\",$C$2-SUM($M$11:M453))","v":"_"}]
[444,"_",{"$f":"IF(A454>$C$3,\"_\",IFERROR(VLOOKUP(B454,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,2,FALSE),C453))","v":"_"},"_","_","_",{"$f":"IF(A454>$C$3,\"_\",$C$8-SUM($F$11:F454))","v":"_"},{"$f":"IF(A454>$C$3,\"_\",IFERROR(VLOOKUP(B454,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,4,FALSE),H453))","v":"_"},{"$f":"IF(A454>$C$3,\"_\",IFERROR(VLOOKUP(B454,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,3,FALSE),I453))","v":"_"},"_","_","_","_",{"$f":"IF(A454>$C$3,\"_\",$C$2-SUM($M$11:M454))","v":"_"}]
[445,"_",{"$f":"IF(A455>$C$3,\"_\",IFERROR(VLOOKUP(B455,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,2,FALSE),C454))","v":"_"},"_","_","_",{"$f":"IF(A455>$C$3,\"_\",$C$8-SUM($F$11:F455))","v":"_"},{"$f":"IF(A455>$C$3,\"_\",IFERROR(VLOOKUP(B455,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,4,FALSE),H454))","v":"_"},{"$f":"IF(A455>$C$3,\"_\",IFERROR(VLOOKUP(B455,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,3,FALSE),I454))","v":"_"},"_","_","_","_",{"$f":"IF(A455>$C$3,\"_\",$C$2-SUM($M$11:M455))","v":"_"}]
[446,"_",{"$f":"IF(A456>$C$3,\"_\",IFERROR(VLOOKUP(B456,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,2,FALSE),C455))","v":"_"},"_","_","_",{"$f":"IF(A456>$C$3,\"_\",$C$8-SUM($F$11:F456))","v":"_"},{"$f":"IF(A456>$C$3,\"_\",IFERROR(VLOOKUP(B456,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,4,FALSE),H455))","v":"_"},{"$f":"IF(A456>$C$3,\"_\",IFERROR(VLOOKUP(B456,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,3,FALSE),I455))","v":"_"},"_","_","_","_",{"$f":"IF(A456>$C$3,\"_\",$C$2-SUM($M$11:M456))","v":"_"}]
[447,"_",{"$f":"IF(A457>$C$3,\"_\",IFERROR(VLOOKUP(B457,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,2,FALSE),C456))","v":"_"},"_","_","_",{"$f":"IF(A457>$C$3,\"_\",$C$8-SUM($F$11:F457))","v":"_"},{"$f":"IF(A457>$C$3,\"_\",IFERROR(VLOOKUP(B457,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,4,FALSE),H456))","v":"_"},{"$f":"IF(A457>$C$3,\"_\",IFERROR(VLOOKUP(B457,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,3,FALSE),I456))","v":"_"},"_","_","_","_",{"$f":"IF(A457>$C$3,\"_\",$C$2-SUM($M$11:M457))","v":"_"}]
[448,"_",{"$f":"IF(A458>$C$3,\"_\",IFERROR(VLOOKUP(B458,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,2,FALSE),C457))","v":"_"},"_","_","_",{"$f":"IF(A458>$C$3,\"_\",$C$8-SUM($F$11:F458))","v":"_"},{"$f":"IF(A458>$C$3,\"_\",IFERROR(VLOOKUP(B458,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,4,FALSE),H457))","v":"_"},{"$f":"IF(A458>$C$3,\"_\",IFERROR(VLOOKUP(B458,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,3,FALSE),I457))","v":"_"},"_","_","_","_",{"$f":"IF(A458>$C$3,\"_\",$C$2-SUM($M$11:M458))","v":"_"}]
[449,"_",{"$f":"IF(A459>$C$3,\"_\",IFERROR(VLOOKUP(B459,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,2,FALSE),C458))","v":"_"},"_","_","_",{"$f":"IF(A459>$C$3,\"_\",$C$8-SUM($F$11:F459))","v":"_"},{"$f":"IF(A459>$C$3,\"_\",IFERROR(VLOOKUP(B459,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,4,FALSE),H458))","v":"_"},{"$f":"IF(A459>$C$3,\"_\",IFERROR(VLOOKUP(B459,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,3,FALSE),I458))","v":"_"},"_",{"$f":"IF(A459>$C$3,\"_\",IF(B459>$F$4,0,H459*(E459+F459)))","v":"_"},"_","_",{"$f":"IF(A459>$C$3,\"_\",$C$2-SUM($M$11:M459))","v":"_"}]
[450,{"$f":"IF(A460>$C$3,\"_\",DATE(YEAR(B459),MONTH(B459)+1,1))","v":"_"},{"$f":"IF(A460>$C$3,\"_\",IFERROR(VLOOKUP(B460,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,2,FALSE),C459))","v":"_"},{"$f":"IF(A460>$C$3,\"_\",D459)","v":"_"},{"$f":"IF(A460>$C$3,\"_\",IPMT((C460+D460)/12,1,$C$3-A459,-G459))","v":"_"},{"$f":"IF(A460>$C$3,\"_\",PPMT((C460+D460)/12,1,$C$3-A459,-G459))","v":"_"},{"$f":"IF(A460>$C$3,\"_\",$C$8-SUM($F$11:F460))","v":"_"},{"$f":"IF(A460>$C$3,\"_\",IFERROR(VLOOKUP(B460,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,4,FALSE),H459))","v":"_"},{"$f":"IF(A460>$C$3,\"_\",IFERROR(VLOOKUP(B460,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,3,FALSE),I459))","v":"_"},{"$f":"IF(A460>$C$3,\"_\",J459)","v":"_"},"_",{"$f":"IF(A460>$C$3,\"_\",IF(N459<0,0,ROUND(N459*(I460+J460)/12,2)))","v":"_"},{"$f":"IFERROR(K460-L460,\"_\")","v":"_"},{"$f":"IF(A460>$C$3,\"_\",$C$2-SUM($M$11:M460))","v":"_"}]
[{"$f":"A460+1","v":451},"_",{"$f":"IF(A461>$C$3,\"_\",IFERROR(VLOOKUP(B461,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,2,FALSE),C460))","v":"_"},"_","_","_",{"$f":"IF(A461>$C$3,\"_\",$C$8-SUM($F$11:F461))","v":"_"},{"$f":"IF(A461>$C$3,\"_\",IFERROR(VLOOKUP(B461,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,4,FALSE),H460))","v":"_"},{"$f":"IF(A461>$C$3,\"_\",IFERROR(VLOOKUP(B461,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,3,FALSE),I460))","v":"_"},"_","_","_","_",{"$f":"IF(A461>$C$3,\"_\",$C$2-SUM($M$11:M461))","v":"_"}]
[452,"_",{"$f":"IF(A462>$C$3,\"_\",IFERROR(VLOOKUP(B462,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,2,FALSE),C461))","v":"_"},"_","_","_",{"$f":"IF(A462>$C$3,\"_\",$C$8-SUM($F$11:F462))","v":"_"},{"$f":"IF(A462>$C$3,\"_\",IFERROR(VLOOKUP(B462,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,4,FALSE),H461))","v":"_"},{"$f":"IF(A462>$C$3,\"_\",IFERROR(VLOOKUP(B462,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,3,FALSE),I461))","v":"_"},"_","_","_","_",{"$f":"IF(A462>$C$3,\"_\",$C$2-SUM($M$11:M462))","v":"_"}]
[453,"_",{"$f":"IF(A463>$C$3,\"_\",IFERROR(VLOOKUP(B463,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,2,FALSE),C462))","v":"_"},"_","_","_",{"$f":"IF(A463>$C$3,\"_\",$C$8-SUM($F$11:F463))","v":"_"},{"$f":"IF(A463>$C$3,\"_\",IFERROR(VLOOKUP(B463,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,4,FALSE),H462))","v":"_"},{"$f":"IF(A463>$C$3,\"_\",IFERROR(VLOOKUP(B463,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,3,FALSE),I462))","v":"_"},"_","_","_","_",{"$f":"IF(A463>$C$3,\"_\",$C$2-SUM($M$11:M463))","v":"_"}]
[454,"_",{"$f":"IF(A464>$C$3,\"_\",IFERROR(VLOOKUP(B464,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,2,FALSE),C463))","v":"_"},"_","_","_",{"$f":"IF(A464>$C$3,\"_\",$C$8-SUM($F$11:F464))","v":"_"},{"$f":"IF(A464>$C$3,\"_\",IFERROR(VLOOKUP(B464,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,4,FALSE),H463))","v":"_"},{"$f":"IF(A464>$C$3,\"_\",IFERROR(VLOOKUP(B464,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,3,FALSE),I463))","v":"_"},"_","_","_","_",{"$f":"IF(A464>$C$3,\"_\",$C$2-SUM($M$11:M464))","v":"_"}]
[455,"_",{"$f":"IF(A465>$C$3,\"_\",IFERROR(VLOOKUP(B465,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,2,FALSE),C464))","v":"_"},"_","_","_",{"$f":"IF(A465>$C$3,\"_\",$C$8-SUM($F$11:F465))","v":"_"},{"$f":"IF(A465>$C$3,\"_\",IFERROR(VLOOKUP(B465,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,4,FALSE),H464))","v":"_"},{"$f":"IF(A465>$C$3,\"_\",IFERROR(VLOOKUP(B465,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,3,FALSE),I464))","v":"_"},"_","_","_","_",{"$f":"IF(A465>$C$3,\"_\",$C$2-SUM($M$11:M465))","v":"_"}]
[456,"_",{"$f":"IF(A466>$C$3,\"_\",IFERROR(VLOOKUP(B466,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,2,FALSE),C465))","v":"_"},"_","_","_",{"$f":"IF(A466>$C$3,\"_\",$C$8-SUM($F$11:F466))","v":"_"},{"$f":"IF(A466>$C$3,\"_\",IFERROR(VLOOKUP(B466,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,4,FALSE),H465))","v":"_"},{"$f":"IF(A466>$C$3,\"_\",IFERROR(VLOOKUP(B466,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,3,FALSE),I465))","v":"_"},"_","_","_","_",{"$f":"IF(A466>$C$3,\"_\",$C$2-SUM($M$11:M466))","v":"_"}]
[457,"_",{"$f":"IF(A467>$C$3,\"_\",IFERROR(VLOOKUP(B467,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,2,FALSE),C466))","v":"_"},"_","_","_",{"$f":"IF(A467>$C$3,\"_\",$C$8-SUM($F$11:F467))","v":"_"},{"$f":"IF(A467>$C$3,\"_\",IFERROR(VLOOKUP(B467,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,4,FALSE),H466))","v":"_"},{"$f":"IF(A467>$C$3,\"_\",IFERROR(VLOOKUP(B467,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,3,FALSE),I466))","v":"_"},"_","_","_","_",{"$f":"IF(A467>$C$3,\"_\",$C$2-SUM($M$11:M467))","v":"_"}]
[458,"_",{"$f":"IF(A468>$C$3,\"_\",IFERROR(VLOOKUP(B468,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,2,FALSE),C467))","v":"_"},"_","_","_",{"$f":"IF(A468>$C$3,\"_\",$C$8-SUM($F$11:F468))","v":"_"},{"$f":"IF(A468>$C$3,\"_\",IFERROR(VLOOKUP(B468,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,4,FALSE),H467))","v":"_"},{"$f":"IF(A468>$C$3,\"_\",IFERROR(VLOOKUP(B468,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,3,FALSE),I467))","v":"_"},"_","_","_","_",{"$f":"IF(A468>$C$3,\"_\",$C$2-SUM($M$11:M468))","v":"_"}]
[459,"_",{"$f":"IF(A469>$C$3,\"_\",IFERROR(VLOOKUP(B469,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,2,FALSE),C468))","v":"_"},"_","_","_",{"$f":"IF(A469>$C$3,\"_\",$C$8-SUM($F$11:F469))","v":"_"},{"$f":"IF(A469>$C$3,\"_\",IFERROR(VLOOKUP(B469,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,4,FALSE),H468))","v":"_"},{"$f":"IF(A469>$C$3,\"_\",IFERROR(VLOOKUP(B469,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,3,FALSE),I468))","v":"_"},"_","_","_","_",{"$f":"IF(A469>$C$3,\"_\",$C$2-SUM($M$11:M469))","v":"_"}]
[460,"_",{"$f":"IF(A470>$C$3,\"_\",IFERROR(VLOOKUP(B470,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,2,FALSE),C469))","v":"_"},"_","_","_",{"$f":"IF(A470>$C$3,\"_\",$C$8-SUM($F$11:F470))","v":"_"},{"$f":"IF(A470>$C$3,\"_\",IFERROR(VLOOKUP(B470,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,4,FALSE),H469))","v":"_"},{"$f":"IF(A470>$C$3,\"_\",IFERROR(VLOOKUP(B470,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,3,FALSE),I469))","v":"_"},"_","_","_","_",{"$f":"IF(A470>$C$3,\"_\",$C$2-SUM($M$11:M470))","v":"_"}]
[461,"_",{"$f":"IF(A471>$C$3,\"_\",IFERROR(VLOOKUP(B471,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,2,FALSE),C470))","v":"_"},"_","_","_",{"$f":"IF(A471>$C$3,\"_\",$C$8-SUM($F$11:F471))","v":"_"},{"$f":"IF(A471>$C$3,\"_\",IFERROR(VLOOKUP(B471,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,4,FALSE),H470))","v":"_"},{"$f":"IF(A471>$C$3,\"_\",IFERROR(VLOOKUP(B471,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,3,FALSE),I470))","v":"_"},"_","_","_","_",{"$f":"IF(A471>$C$3,\"_\",$C$2-SUM($M$11:M471))","v":"_"}]
[462,"_",{"$f":"IF(A472>$C$3,\"_\",IFERROR(VLOOKUP(B472,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,2,FALSE),C471))","v":"_"},"_","_","_",{"$f":"IF(A472>$C$3,\"_\",$C$8-SUM($F$11:F472))","v":"_"},{"$f":"IF(A472>$C$3,\"_\",IFERROR(VLOOKUP(B472,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,4,FALSE),H471))","v":"_"},{"$f":"IF(A472>$C$3,\"_\",IFERROR(VLOOKUP(B472,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,3,FALSE),I471))","v":"_"},"_","_","_","_",{"$f":"IF(A472>$C$3,\"_\",$C$2-SUM($M$11:M472))","v":"_"}]
[463,"_",{"$f":"IF(A473>$C$3,\"_\",IFERROR(VLOOKUP(B473,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,2,FALSE),C472))","v":"_"},"_","_","_",{"$f":"IF(A473>$C$3,\"_\",$C$8-SUM($F$11:F473))","v":"_"},{"$f":"IF(A473>$C$3,\"_\",IFERROR(VLOOKUP(B473,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,4,FALSE),H472))","v":"_"},{"$f":"IF(A473>$C$3,\"_\",IFERROR(VLOOKUP(B473,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,3,FALSE),I472))","v":"_"},"_","_","_","_",{"$f":"IF(A473>$C$3,\"_\",$C$2-SUM($M$11:M473))","v":"_"}]
[464,"_",{"$f":"IF(A474>$C$3,\"_\",IFERROR(VLOOKUP(B474,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,2,FALSE),C473))","v":"_"},"_","_","_",{"$f":"IF(A474>$C$3,\"_\",$C$8-SUM($F$11:F474))","v":"_"},{"$f":"IF(A474>$C$3,\"_\",IFERROR(VLOOKUP(B474,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,4,FALSE),H473))","v":"_"},{"$f":"IF(A474>$C$3,\"_\",IFERROR(VLOOKUP(B474,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,3,FALSE),I473))","v":"_"},"_","_","_","_",{"$f":"IF(A474>$C$3,\"_\",$C$2-SUM($M$11:M474))","v":"_"}]
[465,"_",{"$f":"IF(A475>$C$3,\"_\",IFERROR(VLOOKUP(B475,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,2,FALSE),C474))","v":"_"},"_","_","_",{"$f":"IF(A475>$C$3,\"_\",$C$8-SUM($F$11:F475))","v":"_"},{"$f":"IF(A475>$C$3,\"_\",IFERROR(VLOOKUP(B475,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,4,FALSE),H474))","v":"_"},{"$f":"IF(A475>$C$3,\"_\",IFERROR(VLOOKUP(B475,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,3,FALSE),I474))","v":"_"},"_","_","_","_",{"$f":"IF(A475>$C$3,\"_\",$C$2-SUM($M$11:M475))","v":"_"}]
[466,"_",{"$f":"IF(A476>$C$3,\"_\",IFERROR(VLOOKUP(B476,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,2,FALSE),C475))","v":"_"},"_","_","_",{"$f":"IF(A476>$C$3,\"_\",$C$8-SUM($F$11:F476))","v":"_"},{"$f":"IF(A476>$C$3,\"_\",IFERROR(VLOOKUP(B476,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,4,FALSE),H475))","v":"_"},{"$f":"IF(A476>$C$3,\"_\",IFERROR(VLOOKUP(B476,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,3,FALSE),I475))","v":"_"},"_","_","_","_",{"$f":"IF(A476>$C$3,\"_\",$C$2-SUM($M$11:M476))","v":"_"}]
[467,"_",{"$f":"IF(A477>$C$3,\"_\",IFERROR(VLOOKUP(B477,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,2,FALSE),C476))","v":"_"},"_","_","_",{"$f":"IF(A477>$C$3,\"_\",$C$8-SUM($F$11:F477))","v":"_"},{"$f":"IF(A477>$C$3,\"_\",IFERROR(VLOOKUP(B477,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,4,FALSE),H476))","v":"_"},{"$f":"IF(A477>$C$3,\"_\",IFERROR(VLOOKUP(B477,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,3,FALSE),I476))","v":"_"},"_","_","_","_",{"$f":"IF(A477>$C$3,\"_\",$C$2-SUM($M$11:M477))","v":"_"}]
[468,"_",{"$f":"IF(A478>$C$3,\"_\",IFERROR(VLOOKUP(B478,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,2,FALSE),C477))","v":"_"},"_","_","_",{"$f":"IF(A478>$C$3,\"_\",$C$8-SUM($F$11:F478))","v":"_"},{"$f":"IF(A478>$C$3,\"_\",IFERROR(VLOOKUP(B478,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,4,FALSE),H477))","v":"_"},{"$f":"IF(A478>$C$3,\"_\",IFERROR(VLOOKUP(B478,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,3,FALSE),I477))","v":"_"},"_","_","_","_",{"$f":"IF(A478>$C$3,\"_\",$C$2-SUM($M$11:M478))","v":"_"}]
[469,"_",{"$f":"IF(A479>$C$3,\"_\",IFERROR(VLOOKUP(B479,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,2,FALSE),C478))","v":"_"},"_","_","_",{"$f":"IF(A479>$C$3,\"_\",$C$8-SUM($F$11:F479))","v":"_"},{"$f":"IF(A479>$C$3,\"_\",IFERROR(VLOOKUP(B479,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,4,FALSE),H478))","v":"_"},{"$f":"IF(A479>$C$3,\"_\",IFERROR(VLOOKUP(B479,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,3,FALSE),I478))","v":"_"},"_","_","_","_",{"$f":"IF(A479>$C$3,\"_\",$C$2-SUM($M$11:M479))","v":"_"}]
[470,"_",{"$f":"IF(A480>$C$3,\"_\",IFERROR(VLOOKUP(B480,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,2,FALSE),C479))","v":"_"},"_","_","_",{"$f":"IF(A480>$C$3,\"_\",$C$8-SUM($F$11:F480))","v":"_"},{"$f":"IF(A480>$C$3,\"_\",IFERROR(VLOOKUP(B480,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,4,FALSE),H479))","v":"_"},{"$f":"IF(A480>$C$3,\"_\",IFERROR(VLOOKUP(B480,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,3,FALSE),I479))","v":"_"},"_","_","_","_",{"$f":"IF(A480>$C$3,\"_\",$C$2-SUM($M$11:M480))","v":"_"}]
[471,"_",{"$f":"IF(A481>$C$3,\"_\",IFERROR(VLOOKUP(B481,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,2,FALSE),C480))","v":"_"},"_","_","_",{"$f":"IF(A481>$C$3,\"_\",$C$8-SUM($F$11:F481))","v":"_"},{"$f":"IF(A481>$C$3,\"_\",IFERROR(VLOOKUP(B481,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,4,FALSE),H480))","v":"_"},{"$f":"IF(A481>$C$3,\"_\",IFERROR(VLOOKUP(B481,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,3,FALSE),I480))","v":"_"},"_","_","_","_",{"$f":"IF(A481>$C$3,\"_\",$C$2-SUM($M$11:M481))","v":"_"}]
[472,"_",{"$f":"IF(A482>$C$3,\"_\",IFERROR(VLOOKUP(B482,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,2,FALSE),C481))","v":"_"},"_","_","_",{"$f":"IF(A482>$C$3,\"_\",$C$8-SUM($F$11:F482))","v":"_"},{"$f":"IF(A482>$C$3,\"_\",IFERROR(VLOOKUP(B482,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,4,FALSE),H481))","v":"_"},{"$f":"IF(A482>$C$3,\"_\",IFERROR(VLOOKUP(B482,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,3,FALSE),I481))","v":"_"},"_","_","_","_",{"$f":"IF(A482>$C$3,\"_\",$C$2-SUM($M$11:M482))","v":"_"}]
[473,"_",{"$f":"IF(A483>$C$3,\"_\",IFERROR(VLOOKUP(B483,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,2,FALSE),C482))","v":"_"},"_","_","_",{"$f":"IF(A483>$C$3,\"_\",$C$8-SUM($F$11:F483))","v":"_"},{"$f":"IF(A483>$C$3,\"_\",IFERROR(VLOOKUP(B483,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,4,FALSE),H482))","v":"_"},{"$f":"IF(A483>$C$3,\"_\",IFERROR(VLOOKUP(B483,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,3,FALSE),I482))","v":"_"},"_","_","_","_",{"$f":"IF(A483>$C$3,\"_\",$C$2-SUM($M$11:M483))","v":"_"}]
[474,"_",{"$f":"IF(A484>$C$3,\"_\",IFERROR(VLOOKUP(B484,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,2,FALSE),C483))","v":"_"},"_","_","_",{"$f":"IF(A484>$C$3,\"_\",$C$8-SUM($F$11:F484))","v":"_"},{"$f":"IF(A484>$C$3,\"_\",IFERROR(VLOOKUP(B484,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,4,FALSE),H483))","v":"_"},{"$f":"IF(A484>$C$3,\"_\",IFERROR(VLOOKUP(B484,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,3,FALSE),I483))","v":"_"},"_","_","_","_",{"$f":"IF(A484>$C$3,\"_\",$C$2-SUM($M$11:M484))","v":"_"}]
[475,"_",{"$f":"IF(A485>$C$3,\"_\",IFERROR(VLOOKUP(B485,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,2,FALSE),C484))","v":"_"},"_","_","_",{"$f":"IF(A485>$C$3,\"_\",$C$8-SUM($F$11:F485))","v":"_"},{"$f":"IF(A485>$C$3,\"_\",IFERROR(VLOOKUP(B485,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,4,FALSE),H484))","v":"_"},{"$f":"IF(A485>$C$3,\"_\",IFERROR(VLOOKUP(B485,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,3,FALSE),I484))","v":"_"},"_","_","_","_",{"$f":"IF(A485>$C$3,\"_\",$C$2-SUM($M$11:M485))","v":"_"}]
[476,"_",{"$f":"IF(A486>$C$3,\"_\",IFERROR(VLOOKUP(B486,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,2,FALSE),C485))","v":"_"},"_","_","_",{"$f":"IF(A486>$C$3,\"_\",$C$8-SUM($F$11:F486))","v":"_"},{"$f":"IF(A486>$C$3,\"_\",IFERROR(VLOOKUP(B486,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,4,FALSE),H485))","v":"_"},{"$f":"IF(A486>$C$3,\"_\",IFERROR(VLOOKUP(B486,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,3,FALSE),I485))","v":"_"},"_","_","_","_",{"$f":"IF(A486>$C$3,\"_\",$C$2-SUM($M$11:M486))","v":"_"}]
[477,"_",{"$f":"IF(A487>$C$3,\"_\",IFERROR(VLOOKUP(B487,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,2,FALSE),C486))","v":"_"},"_","_","_",{"$f":"IF(A487>$C$3,\"_\",$C$8-SUM($F$11:F487))","v":"_"},{"$f":"IF(A487>$C$3,\"_\",IFERROR(VLOOKUP(B487,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,4,FALSE),H486))","v":"_"},{"$f":"IF(A487>$C$3,\"_\",IFERROR(VLOOKUP(B487,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,3,FALSE),I486))","v":"_"},"_","_","_","_",{"$f":"IF(A487>$C$3,\"_\",$C$2-SUM($M$11:M487))","v":"_"}]
[478,"_",{"$f":"IF(A488>$C$3,\"_\",IFERROR(VLOOKUP(B488,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,2,FALSE),C487))","v":"_"},"_","_","_",{"$f":"IF(A488>$C$3,\"_\",$C$8-SUM($F$11:F488))","v":"_"},{"$f":"IF(A488>$C$3,\"_\",IFERROR(VLOOKUP(B488,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,4,FALSE),H487))","v":"_"},{"$f":"IF(A488>$C$3,\"_\",IFERROR(VLOOKUP(B488,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,3,FALSE),I487))","v":"_"},"_","_","_","_",{"$f":"IF(A488>$C$3,\"_\",$C$2-SUM($M$11:M488))","v":"_"}]
[479,"_",{"$f":"IF(A489>$C$3,\"_\",IFERROR(VLOOKUP(B489,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,2,FALSE),C488))","v":"_"},"_","_","_",{"$f":"IF(A489>$C$3,\"_\",$C$8-SUM($F$11:F489))","v":"_"},{"$f":"IF(A489>$C$3,\"_\",IFERROR(VLOOKUP(B489,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,4,FALSE),H488))","v":"_"},{"$f":"IF(A489>$C$3,\"_\",IFERROR(VLOOKUP(B489,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,3,FALSE),I488))","v":"_"},"_","_","_","_",{"$f":"IF(A489>$C$3,\"_\",$C$2-SUM($M$11:M489))","v":"_"}]
[480,"_",{"$f":"IF(A490>$C$3,\"_\",IFERROR(VLOOKUP(B490,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,2,FALSE),C489))","v":"_"},"_","_","_",{"$f":"IF(A490>$C$3,\"_\",$C$8-SUM($F$11:F490))","v":"_"},{"$f":"IF(A490>$C$3,\"_\",IFERROR(VLOOKUP(B490,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,4,FALSE),H489))","v":"_"},{"$f":"IF(A490>$C$3,\"_\",IFERROR(VLOOKUP(B490,BAZA_LIBOR_WIBOR_KURS!$C$2:$F$145,3,FALSE),I489))","v":"_"},"_","_","_","_",{"$f":"IF(A490>$C$3,\"_\",$C$2-SUM($M$11:M490))","v":"_"}]

{"sheet":"BAZA_LIBOR_WIBOR_KURS","index":1,"n_rows":145,"n_cols":10,"rows_kept":145,"cut":false,"hidden":false,"merged":[]}
["Rok","miesiąc","Data","LIBOR_3M_CHF","WIBOR_3M","Kurs PLN/CHF"]
[2005,1,{"$f":"DATE(A2,B2,1)","v":"2005-01-01"},7.3899999999999999E-3,6.6314285714285728E-2,2.638757142857143,null,2005,"styczeń",1]
[2005,2,"2005-02-01",7.5199999999999998E-3,6.5409999999999982E-2,2.5710299999999995,null,2006,"luty",2]
[2005,3,"2005-03-01",7.5399999999999998E-3,6.1545454545454542E-2,2.5933227272727275,null,2007,"marzec",3]
[2005,4,"2005-04-01",7.6499999999999997E-3,5.7764999999999997E-2,2.6861350000000002,null,2008,"kwiecień",4]
[2005,5,"2005-05-01",7.5500000000000003E-3,5.4815000000000003E-2,2.7052749999999999,null,2009,"maj",5]
[2005,6,"2005-06-01",7.4900000000000001E-3,5.2181818181818176E-2,2.6393318181818177,null,2010,"czerwiec",6]
[2005,7,"2005-07-01",7.4900000000000001E-3,4.6809523809523801E-2,2.6309952380952386,null,2011,"lipiec",7]
[2005,8,"2005-08-01",7.5900000000000004E-3,4.674090909090909E-2,2.6043636363636371,null,2012,"sierpień",8]
[2005,9,"2005-09-01",7.62E-3,4.513181818181819E-2,2.5313181818181816,null,2013,"wrzesień",9]
[2005,10,"2005-10-01",8.1200000000000005E-3,4.5452380952380959E-2,2.5312000000000001,null,2014,"październik",10]
[2005,11,"2005-11-01",9.5300000000000003E-3,4.6384999999999996E-2,2.5672600000000001,null,2015,"listopad",11]
[2005,12,"2005-12-01",1.023E-2,4.6166666666666682E-2,2.4891857142857146,null,2016,"grudzień",12]
[2006,1,"2006-01-01",1.008E-2,4.4863636363636369E-2,2.4668818181818177]
[2006,2,"2006-02-01",1.089E-2,4.2615E-2,2.4356049999999998]
[2006,3,"2006-03-01",1.2109999999999999E-2,4.1213043478260866E-2,2.4734347826086958]
[2006,4,"2006-04-01",1.281E-2,4.1400000000000006E-2,2.4884578947368419]
[2006,5,"2006-05-01",1.406E-2,4.1538095238095228E-2,2.5053666666666667]
[2006,6,"2006-06-01",1.481E-2,4.1747619047619047E-2,2.5767523809523816]
[2006,7,"2006-07-01",1.5299999999999999E-2,4.1933333333333322E-2,2.5478952380952373]
[2006,8,"2006-08-01",1.6109999999999999E-2,4.1940909090909112E-2,2.4753272727272728]
[2006,9,"2006-09-01",1.737E-2,4.2090476190476199E-2,2.5061285714285715]
[2006,10,"2006-10-01",1.8450000000000001E-2,4.2168181818181834E-2,2.45505]
[2006,11,"2006-11-01",1.9009999999999999E-2,4.197142857142859E-2,2.4017999999999993]
[2006,12,"2006-12-01",2.017E-2,4.1994736842105272E-2,2.3869684210526319]
[2007,1,"2007-01-01",2.1489999999999999E-2,4.1972727272727287E-2,2.4003272727272726]
[2007,2,"2007-02-01",2.2120000000000001E-2,4.198000000000001E-2,2.402145]
[2007,3,"2007-03-01",2.2589999999999999E-2,4.2172727272727271E-2,2.410077272727273]
[2007,4,"2007-04-01",2.3189999999999999E-2,4.3164999999999995E-2,2.3317600000000001]
[2007,5,"2007-05-01",2.4109999999999999E-2,4.4390476190476189E-2,2.2918761904761906]
[2007,6,"2007-06-01",2.546E-2,4.5150000000000003E-2,2.300335]
[2007,7,"2007-07-01",2.716E-2,4.7804545454545461E-2,2.2740318181818187]
[2007,8,"2007-08-01",2.7959999999999999E-2,4.9086363636363629E-2,2.3273727272727274]
[2007,9,{"$f":"DATE(A34,B34,1)","v":"2007-09-01"},2.8240000000000001E-2,5.0909999999999997E-2,2.2997249999999996]
[2007,10,"2007-10-01",2.7869999999999999E-2,5.128695652173914E-2,2.2189869565217393]
[2007,11,"2007-11-01",2.751E-2,5.3638095238095228E-2,2.2200523809523811]
[2007,12,"2007-12-01",2.7740000000000001E-2,5.666842105263159E-2,2.1712894736842108]
[2008,1,"2008-01-01",2.6960000000000001E-2,5.6427272727272722E-2,2.2278000000000002]
[2008,2,"2008-02-01",2.7449999999999999E-2,5.7428571428571419E-2,2.224019047619048]
[2008,3,"2008-03-01",2.8289999999999999E-2,6.0264999999999999E-2,2.2520199999999999]
[2008,4,"2008-04-01",2.8479999999999998E-2,6.2913636363636324E-2,2.1591818181818176]
[2008,5,"2008-05-01",2.7820000000000001E-2,6.4145000000000008E-2,2.0952299999999999]
[2008,6,"2008-06-01",2.8369999999999999E-2,6.5757142857142847E-2,2.0907904761904765]
[2008,7,"2008-07-01",2.7859999999999999E-2,6.6200000000000023E-2,2.0148739130434783]
[2008,8,"2008-08-01",2.7480000000000001E-2,6.5210000000000004E-2,2.027765]
[2008,9,"2008-09-01",2.7789999999999999E-2,6.5581818181818199E-2,2.1158181818181823]
[2008,10,"2008-10-01",2.998E-2,6.7969565217391323E-2,2.3559260869565213]
[2008,11,"2008-11-01",1.967E-2,6.7394736842105257E-2,2.4589999999999996]
[2008,12,"2008-12-01",9.1299999999999992E-3,6.3785714285714265E-2,2.6059285714285716]
[2009,1,"2009-01-01",5.6899999999999997E-3,5.5061904761904756E-2,2.8255238095238098]
[2009,2,"2009-02-01",5.0600000000000003E-3,4.6875000000000014E-2,3.1191750000000003]
[2009,3,"2009-03-01",4.3600000000000002E-3,4.2990909090909087E-2,3.0715227272727272]
[2009,4,"2009-04-01",4.0099999999999997E-3,4.2047619047619049E-2,2.9235857142857142]
[2009,5,"2009-05-01",4.0200000000000001E-3,4.5155000000000001E-2,2.9161999999999995]
[2009,6,"2009-06-01",3.9500000000000004E-3,4.5980952380952379E-2,2.9769428571428569]
[2009,7,"2009-07-01",3.7299999999999998E-3,4.2582608695652162E-2,2.8288478260869567]
[2009,8,"2009-08-01",3.4299999999999999E-3,4.1590476190476171E-2,2.7103809523809521]
[2009,9,"2009-09-01",3.0100000000000001E-3,4.1772727272727253E-2,2.7480090909090906]
[2009,10,"2009-10-01",2.7299999999999998E-3,4.1836363636363609E-2,2.7826454545454542]
[2009,11,"2009-11-01",2.5500000000000002E-3,4.1915000000000022E-2,2.7600199999999999]
[2009,12,"2009-12-01",2.5200000000000001E-3,4.2322727272727262E-2,2.7561636363636364]
[2010,1,"2010-01-01",2.5000000000000001E-3,4.2370000000000005E-2,2.7545149999999996]
[2010,2,"2010-02-01",2.49E-3,4.1724999999999998E-2,2.7354799999999999]
[2010,3,"2010-03-01",2.49E-3,4.1291304347826095E-2,2.6885000000000003]
[2010,4,"2010-04-01",2.4399999999999999E-3,3.9219047619047605E-2,2.7024380952380951]
[2010,5,{"$f":"DATE(A66,B66,1)","v":"2010-05-01"},1.9400000000000001E-3,3.8539999999999984E-2,2.8604000000000003]
[2010,6,"2010-06-01",9.7000000000000005E-4,3.8552380952380935E-2,2.9837285714285717]
[2010,7,"2010-07-01",1.32E-3,3.8354545454545461E-2,3.0287954545454552]
[2010,8,"2010-08-01",1.64E-3,3.812272727272728E-2,2.971559090909091]
[2010,9,"2010-09-01",1.75E-3,3.8213636363636366E-2,3.0223363636363643]
[2010,10,"2010-10-01",1.74E-3,3.8323809523809524E-2,2.9374952380952379]
[2010,11,"2010-11-01",1.6900000000000001E-3,3.8549999999999987E-2,2.9434149999999999]
[2010,12,"2010-12-01",1.6999999999999999E-3,3.9152173913043486E-2,3.1200782608695645]
[2011,1,"2011-01-01",1.6900000000000001E-3,4.0104999999999995E-2,3.0455049999999999]
[2011,2,"2011-02-01",1.6999999999999999E-3,4.1139999999999996E-2,3.0287850000000001]
[2011,3,"2011-03-01",1.7799999999999999E-3,4.1786956521739131E-2,3.1160130434782611]
[2011,4,"2011-04-01",1.8400000000000001E-3,4.2705000000000021E-2,3.0610100000000005]
[2011,5,"2011-05-01",1.7899999999999999E-3,4.3999999999999991E-2,3.1449476190476195]
[2011,6,"2011-06-01",1.75E-3,4.6109523809523809E-2,3.2790571428571424]
[2011,7,"2011-07-01",1.75E-3,4.700952380952382E-2,3.3913857142857142]
[2011,8,"2011-08-01",5.8E-4,4.716363636363638E-2,3.6772136363636374]
[2011,9,"2011-09-01",9.0000000000000006E-5,4.7459090909090902E-2,3.6103090909090909]
[2011,10,"2011-10-01",3.6999999999999999E-4,4.802380952380951E-2,3.5414333333333325]
[2011,11,"2011-11-01",4.6999999999999999E-4,4.9394999999999994E-2,3.59795]
[2011,12,"2011-12-01",5.1999999999999995E-4,4.9823809523809534E-2,3.6463666666666663]
[2012,1,"2012-01-01",5.9999999999999995E-4,4.9857142857142843E-2,3.6114809523809521]
[2012,2,"2012-02-01",8.1999999999999998E-4,4.9747619047619034E-2,3.4650523809523808]
[2012,3,"2012-03-01",1E-3,4.9477272727272731E-2,3.4302363636363626]
[2012,4,"2012-04-01",1.1199999999999999E-3,4.9435E-2,3.4745499999999998]
[2012,5,"2012-05-01",1.1100000000000001E-3,5.0471428571428556E-2,3.5802666666666663]
[2012,6,"2012-06-01",9.3000000000000005E-4,5.1200000000000009E-2,3.5823650000000007]
[2012,7,"2012-07-01",7.2999999999999996E-4,5.1268181818181817E-2,3.4876272727272721]
[2012,8,"2012-08-01",5.1000000000000004E-4,5.1018181818181844E-2,3.4080863636363632]
[2012,9,"2012-09-01",4.6000000000000001E-4,4.9509999999999998E-2,3.4209150000000008]
[2012,10,"2012-10-01",3.6999999999999999E-4,4.8230434782608696E-2,3.3966347826086944]
[2012,11,"2012-11-01",3.1E-4,4.6195238095238102E-2,3.4306142857142858]
[2012,12,"2012-12-01",1.4999999999999999E-4,4.2578947368421056E-2,3.3874526315789479]
[2013,1,{"$f":"DATE(A98,B98,1)","v":"2013-01-01"},1.7000000000000001E-4,4.0295454545454551E-2,3.3685636363636351]
[2013,2,"2013-02-01",2.4000000000000001E-4,3.8047619047619038E-2,3.39208]
[2013,3,"2013-03-01",2.2000000000000001E-4,3.4752380952380965E-2,3.388528571428572]
[2013,4,"2013-04-01",2.0000000000000001E-4,3.2852380952380952E-2,3.3921857142857137]
[2013,5,"2013-05-01",1.8000000000000001E-4,2.8629999999999999E-2,3.3641300000000003]
[2013,6,"2013-06-01",1.8000000000000001E-4,2.7445000000000004E-2,3.4745050000000006]
[2013,7,"2013-07-01",2.0000000000000001E-4,2.6973913043478268E-2,3.4589347826086954]
[2013,8,"2013-08-01",1.8000000000000001E-4,2.7014285714285727E-2,3.4306142857142854]
[2013,9,"2013-09-01",2.0000000000000001E-4,2.6909523809523807E-2,3.4334095238095239]
[2013,10,"2013-10-01",2.0000000000000001E-4,2.6708695652173906E-2,3.403413043478261]
[2013,11,"2013-11-01",2.0000000000000001E-4,2.6536842105263168E-2,3.4008842105263155]
[2013,12,"2013-12-01",2.0000000000000001E-4,2.6710000000000005E-2,3.4105300000000005]
[2014,1,"2014-01-01",2.2000000000000001E-4,2.7004761904761917E-2,3.3948142857142858]
[2014,2,"2014-02-01",1.8000000000000001E-4,2.7100000000000006E-2,3.4187549999999995]
[2014,3,"2014-03-01",2.1000000000000001E-4,2.7100000000000006E-2,3.449533333333334]
[2014,4,"2014-04-01",1.7000000000000001E-4,2.7190476190476192E-2,3.4329238095238099]
[2014,5,"2014-05-01",1.6000000000000001E-4,2.7200000000000002E-2,3.4241428571428569]
[2014,6,"2014-06-01",1.2E-4,2.6879999999999998E-2,3.3952600000000004]
[2014,7,"2014-07-01",1.2999999999999999E-4,2.6769565217391291E-2,3.4112652173913047]
[2014,8,"2014-08-01",2.1000000000000001E-4,2.6490000000000003E-2,3.45886]
[2014,9,"2014-09-01",8.0000000000000007E-5,2.4481818181818184E-2,3.4700318181818175]
[2014,10,"2014-10-01",8.0000000000000007E-5,2.0726086956521735E-2,3.4822695652173916]
[2014,11,"2014-11-01",6.0000000000000002E-5,2.033684210526316E-2,3.5023526315789484]
[2014,12,"2014-12-01",-2.0000000000000001E-4,2.0600000000000004E-2,3.5038095238095237]
[2015,1,"2015-01-01",-4.6600000000000001E-3,2.0305E-2,3.95756]
[2015,2,"2015-02-01",-8.8900000000000003E-3,1.917E-2,3.9325250000000005]
[2015,3,"2015-03-01",-8.0199999999999994E-3,1.6718181818181826E-2,3.8901772727272728]
[2015,4,"2015-04-01",-8.1200000000000005E-3,1.6500000000000008E-2,3.8771476190476193]
[2015,5,"2015-05-01",-7.9100000000000004E-3,1.6699999999999996E-2,3.9273050000000005]
[2015,6,"2015-06-01",-7.8200000000000006E-3,1.7047619047619048E-2,3.9836952380952377]
[2015,7,"2015-07-01",-7.62E-3,1.7199999999999997E-2,3.9617956521739131]
[2015,8,"2015-08-01",-7.2899999999999996E-3,1.7199999999999997E-2,3.8909523809523807]
[2015,9,{"$f":"DATE(A130,B130,1)","v":"2015-09-01"},-7.2899999999999996E-3,1.7213636363636358E-2,3.8633136363636371]
[2015,10,"2015-10-01",-7.28E-3,1.7299999999999996E-2,3.9055409090909099]
[2015,11,"2015-11-01",-7.3200000000000001E-3,1.7299999999999999E-2,3.9140000000000001]
[2015,12,"2015-12-01",{"$f":"D132","v":-7.3200000000000001E-3},{"$f":"E132","v":1.7299999999999999E-2},3.9140000000000001]
[2016,1,"2016-01-01",{"$f":"D133","v":-7.3200000000000001E-3},1.7299999999999999E-2,3.9140000000000001]
[2016,2,"2016-02-01",-7.3200000000000001E-3,1.7299999999999999E-2,3.9140000000000001]
[2016,3,"2016-03-01",-7.3200000000000001E-3,1.7299999999999999E-2,3.9140000000000001]
[2016,4,"2016-04-01",-7.3200000000000001E-3,1.7299999999999999E-2,3.9140000000000001]
[2016,5,"2016-05-01",-7.3200000000000001E-3,1.7299999999999999E-2,3.9140000000000001]
[2016,6,"2016-06-01",-7.3200000000000001E-3,1.7299999999999999E-2,3.9140000000000001]
[2016,7,"2016-07-01",-7.3200000000000001E-3,1.7299999999999999E-2,3.9140000000000001]
[2016,8,"2016-08-01",-7.3200000000000001E-3,1.7299999999999999E-2,3.9140000000000001]
[2016,9,"2016-09-01",-7.3200000000000001E-3,1.7299999999999999E-2,3.9140000000000001]
[2016,10,"2016-10-01",-7.3200000000000001E-3,1.7299999999999999E-2,3.9140000000000001]
[2016,11,"2016-11-01",-7.3200000000000001E-3,1.7299999999999999E-2,3.9140000000000001]
[2016,12,"2016-12-01",-7.3200000000000001E-3,1.7299999999999999E-2,3.9140000000000001]